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

Das Volltilgerdarlehen funktioniert fast genauso wie ein Annuitätendarlehen, läuft allerdings nicht über ein oder zwei Zinsprolongationen, sondern setzt darauf, dass durch einen deutlich höheren Tilgungssatz die Finanzierung idealerweise nach 10 oder 15 Jahren getilgt ist. Das klassische Beispiel für ein Volltilgerdarlehen ist eine Bausparfinanzierung ohne die Ansparphase für den Bausparvertrag.
Das Volltilgerdarlehen gibt dem Kreditnehmer eine 100 prozentige Zinssicherheit, da er sich gegen steigende Zinsen durch die einmalige Zinsfestschreibung absichert. Bei seitlich tendierenden Zinsen gibt es keinen Unterschied zwischen Annuitäten- und Volltilgerdarlehen. Volltilgerdarlehen sind besonders bei niedrigen Zinsen für alle diejenigen attraktiv, die sich eine größtmögliche Zinssicherheit wünschen.
Bewegen sich die Zinsen allerdings nach unten, stellt sich der Volltilger schlechter. Einzige Option ist in diesem Fall der Paragraf 489 des BGB. Dieser erlaubt es dem Darlehensnehmer bei einer Darlehensdauer von mehr als zehn Jahren mit einer Frist von sechs Monaten zum Ende des zehnten Jahres, das Darlehen zu kündigen. Die Bank hat diese Möglichkeit, beispielsweise bei steigenden Zinsen, nicht.
Das Annuitätendarlehen und das Volltigerdarlehen im direkten Vergleich
Am deutlichsten lassen sich die Unterschiede der beiden Varianten aufzeigen, wenn sie direkt gegenüberstehen.
Für wen eignet sich welches Darlehen?
Die Finanzierung kann mit niedrigen Raten realisiert werden. | Kein Zinsrisiko, da die Ratenhöhe bis zum Ende festgeschrieben ist. |
Die Zinsbindung ist frei wählbar. | Es gibt nur eine Finanzierungsrunde und keine Restschuld. |
Vertraglich vereinbarte Sondertilgungen sind möglich. | Sondertilgungen sind nicht vorgesehen. |
Die Auswahl der Anbieter ist deutlich größer, da Volltilgerdarlehen nicht von jedem Baufinanzierer angeboten werden. |
Volltilgerdarlehen unflexibler
Klassisches Annuitätendarlehen | Volltilgerdarlehen |
---|---|
Kreditnehmer können Sondertilgungen vertraglich vereinbaren. | Sondertilgungen sind nicht möglich. |
Bei einem finanziellen Engpass sind Ratenpausen durchaus möglich. | Volltilgerdarlehen sehen keine Ratenpausen vor. |
Läuft die Zinsbindung kürzer als die Finanzierungsdauer, trägt der Darlehensnehmer das Zinsänderungsrisiko. | Das Volltilgerdarlehen setzt von Anfang an einen höheren Tilgungssatz voraus, der die Rate im Vergleich deutlich in die Höhe schraubt. |
Die jeweiligen Besonderheiten bei Annuitäten- und Volltilgerdarlehen im Vergleich
Beide Darlehen, das wurde bereits deutlich, warten mit gewissen Eigenheiten auf. Hier stellen wir weitere Besonderheiten gegenüber.
Klassisches Annuitätendarlehen | Volltilgerdarlehen |
---|---|
Die niedrigere Tilgung führt zu niedrigeren Rückführungsanteilen innerhalb der Rate, was wiederum eine längere Darlehensdauer bedeutet. | Die hohe Anfangstilgung belastet zwar kurzfristig das Haushaltsbudget, verkürzt aber die Laufzeit. Dies führt zu signifikanten Zinseinsparungen. |
Zinsrabatte sichern! Bei einem Volltilgerdarlehen spart ein Zehnte weniger Zinsen tausende Euro. | |
Der Kreditnehmer muss sich in jedem Fall um eine Anschlussfinanzierung kümmern, unter Umständen bei steigenden Zinsen eine Forwardprämie in Kauf nehmen. | |
Sondertilgungsklauseln erlauben teilweise vorzeitige Rückführungen ohne Vorfälligkeitsentschädigung. Dies bedeutet ebenfalls eine schnellere Darlehenstilgung. |
Die aktuell historisch niedrigen Zinsen ermöglichen zur Zeit deutlich mehr Darlehensnehmern, ein Volltilgerdarlehen zu nutzen, als ein Zinssatz auf dem Niveau von fünf Prozent pro Jahr oder mehr. Der Zinssatz kann bei einem Volltilgerdarlehen durchaus identisch mit dem Zinssatz sein, den die Bank bei gleicher Laufzeit für ein klassisches Annuitätendarlehen berechnet. Allerdings honorieren einige Kreditinstitute die langfristige, einmalige Bindung an die Bank mit einem Rabatt auf den Zinssatz.
Wer bei den Baufinanzierungszinsen die Nase vorne hat, sehen Sie tagesaktuell in unserem großen Vergleichsrechner.
Um die Unterschiede eines Annuitätendarlehens und eines Volltilgerdarlehens aber auch griffig zu machen, haben wir für Sie eine Beispielrechnung erstellt. Die Darlehenshöhe beträgt 200.000 Euro, die Zinsbindung 15 Jahre und der effektive Jahreszins drei Prozent.
Eckdaten | Anfängl. Tilgung 2% | Anfängl. Tilgung 4% | Anfängl. Tilgung 6%> |
---|---|---|---|
Monatliche Rate | 833,33 Euro | 1.166,67 Euro | 1.500 Euro |
Restschuld | 124.342,44 Euro | 48.684,87 Euro | 582,03 Euro |
Gesamtlaufzeit | 30,58 Jahre | 18,68 Jahre | 13,5 Jahre |
Summe Zinsen gesamt | 105.811,90 Euro | 61.480,50 Euro | 43.583,48 Euro |
Fazit
Wer als Kreditnehmer in der Lage ist, etwas weniger als die doppelte monatliche Belastung gegenüber einem klassischen Annuitätendarlehen mit zwei Prozent Tilgung zu tragen, spart am Ende über 60.000 Euro. Aber auch eine Verdoppelung der anfänglichen Tilgung bringt bereits eine solide Einsparung bei deutlich kürzerer Laufzeit. Dazu kommt die größtmögliche Zinssicherheit bei niedrigen Zinsen.
FAQs zum Volltilgerdarlehen
Welche Laufzeiten sollte man für ein Volltilgerdarlehen wählen?
Zunächst einmal sollte die Laufzeit natürlich dem monatlich finanziell Machbaren entsprechen. Wir empfehlen Laufzeiten zwischen 5 Jahren und 25 Jahren.
Warum kann ich keine Sondertilgungen leisten?
Bei einem Volltilgerdarlehen geht die Bank davon aus, dass für einen festen Zeitraum ein regelmäßiger Betrag fließt und das Darlehen am Ende getilgt ist. Das klassische Annuitätendarlehen sieht in der Regel Prolongationen vor.
Was ist besser – Kreditvermittler oder Bank?
Volltilgerdarlehen werden nicht von allen Banken angeboten. Sie können sich natürlich die Mühe machen, und selbst auf die Suche gehen. Ein Kreditvermittler weiß von vorneherein, wer als Ansprechpartner infrage kommt. Darüber hinaus reservieren Kreditvermittler häufig siebenstellige Darlehensvolumen, auf die der Endverbraucher dann einen günstigeren Zinssatz für sein Darlehen erhält.
Warum nicht gleich eine Bausparfinanzierung?
Eine Bausparfinanzierung setzt voraus, dass entweder die Ansparphase abgeschlossen ist, oder parallel zur Besparung des Vertrages noch eine Zwischenfinanzierung über die Kreditsumme anfällt. Wer nicht viele Jahre im Voraus plante, läuft in eine hohe finanzielle Belastung.
Welche kostenpflichtigen Zusatzoptionen kann ich mir sichern?
An erster Stelle steht natürlich die eigentlich nicht vorgesehene Sondertilgung. Ein weiterer Punkt ist die bereitstellungszinsenfreie Zeit, die bis zu zwölf Monaten betragen kann. Die Einbindung eines KfW-Darlehens sollte allerdings ohne Aufpreis möglich sein. Eine Vorfälligkeitsfreiheit kann für den Eintritt eines Härtefalles vereinbart werden.
Volltilgungsrechner 07/2025
- 66.226,29€
- Zinsanteil
- 1.111,20€
- Monatsrate
- 3,02%
- Sollzins p.a.
- 3,09%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 503,33 | 607,87 | 1.111,20 | 199.392,13 | 503,33 | 607,87 | 1.111,20 |
2 | 199.392,13 | 501,80 | 609,40 | 1.111,20 | 199.392,13 | 543,75 | 1.217,26 | 1.761,01 |
3 | 198.782,74 | 500,27 | 610,93 | 1.111,20 | 198.782,74 | 1.044,02 | 1.828,19 | 2.872,21 |
4 | 198.171,81 | 498,73 | 612,47 | 1.111,20 | 198.171,81 | 1.542,75 | 2.440,66 | 3.983,41 |
5 | 197.559,34 | 497,19 | 614,01 | 1.111,20 | 197.559,34 | 2.039,94 | 3.054,66 | 5.094,60 |
6 | 196.945,34 | 495,65 | 615,55 | 1.111,20 | 196.945,34 | 2.535,59 | 3.670,22 | 6.205,80 |
7 | 196.329,78 | 494,10 | 617,10 | 1.111,20 | 196.329,78 | 3.029,68 | 4.287,32 | 7.317,00 |
8 | 195.712,68 | 492,54 | 618,66 | 1.111,20 | 195.712,68 | 3.522,23 | 4.905,97 | 8.428,20 |
9 | 195.094,03 | 490,99 | 620,21 | 1.111,20 | 195.094,03 | 4.013,21 | 5.526,19 | 9.539,40 |
10 | 194.473,81 | 489,43 | 621,77 | 1.111,20 | 194.473,81 | 4.502,64 | 6.147,96 | 10.650,60 |
11 | 193.852,04 | 487,86 | 623,34 | 1.111,20 | 193.852,04 | 4.990,50 | 6.771,30 | 11.761,80 |
12 | 193.228,70 | 486,29 | 624,91 | 1.111,20 | 193.228,70 | 5.476,79 | 7.396,20 | 12.872,99 |
13 | 192.603,80 | 484,72 | 626,48 | 1.111,20 | 192.603,80 | 5.961,51 | 8.022,68 | 13.984,19 |
14 | 191.977,32 | 483,14 | 628,06 | 1.111,20 | 191.977,32 | 6.444,66 | 8.650,74 | 15.095,39 |
15 | 191.349,26 | 481,56 | 629,64 | 1.111,20 | 191.349,26 | 6.926,22 | 9.280,37 | 16.206,59 |
16 | 190.719,63 | 479,98 | 631,22 | 1.111,20 | 190.719,63 | 7.406,20 | 9.911,59 | 17.317,79 |
17 | 190.088,41 | 478,39 | 632,81 | 1.111,20 | 190.088,41 | 7.884,58 | 10.544,40 | 18.428,99 |
18 | 189.455,60 | 476,80 | 634,40 | 1.111,20 | 189.455,60 | 8.361,38 | 11.178,81 | 19.540,19 |
19 | 188.821,19 | 475,20 | 636,00 | 1.111,20 | 188.821,19 | 8.836,58 | 11.814,80 | 20.651,39 |
20 | 188.185,20 | 473,60 | 637,60 | 1.111,20 | 188.185,20 | 9.310,18 | 12.452,40 | 21.762,58 |
21 | 187.547,60 | 471,99 | 639,20 | 1.111,20 | 187.547,60 | 9.782,18 | 13.091,61 | 22.873,78 |
22 | 186.908,39 | 470,39 | 640,81 | 1.111,20 | 186.908,39 | 10.252,56 | 13.732,42 | 23.984,98 |
23 | 186.267,58 | 468,77 | 642,43 | 1.111,20 | 186.267,58 | 10.721,33 | 14.374,85 | 25.096,18 |
24 | 185.625,15 | 467,16 | 644,04 | 1.111,20 | 185.625,15 | 11.188,49 | 15.018,89 | 26.207,38 |
25 | 184.981,11 | 465,54 | 645,66 | 1.111,20 | 184.981,11 | 11.654,03 | 15.664,55 | 27.318,58 |
26 | 184.335,45 | 463,91 | 647,29 | 1.111,20 | 184.335,45 | 12.117,94 | 16.311,84 | 28.429,78 |
27 | 183.688,16 | 462,28 | 648,92 | 1.111,20 | 183.688,16 | 12.580,22 | 16.960,75 | 29.540,97 |
28 | 183.039,25 | 460,65 | 650,55 | 1.111,20 | 183.039,25 | 13.040,87 | 17.611,30 | 30.652,17 |
29 | 182.388,70 | 459,01 | 652,19 | 1.111,20 | 182.388,70 | 13.499,88 | 18.263,49 | 31.763,37 |
30 | 181.736,51 | 457,37 | 653,83 | 1.111,20 | 181.736,51 | 13.957,25 | 18.917,32 | 32.874,57 |
31 | 181.082,68 | 455,72 | 655,47 | 1.111,20 | 181.082,68 | 14.412,98 | 19.572,79 | 33.985,77 |
32 | 180.427,21 | 454,08 | 657,12 | 1.111,20 | 180.427,21 | 14.867,05 | 20.229,92 | 35.096,97 |
33 | 179.770,08 | 452,42 | 658,78 | 1.111,20 | 179.770,08 | 15.319,47 | 20.888,69 | 36.208,17 |
34 | 179.111,31 | 450,76 | 660,44 | 1.111,20 | 179.111,31 | 15.770,24 | 21.549,13 | 37.319,37 |
35 | 178.450,87 | 449,10 | 662,10 | 1.111,20 | 178.450,87 | 16.219,34 | 22.211,23 | 38.430,56 |
36 | 177.788,77 | 447,44 | 663,76 | 1.111,20 | 177.788,77 | 16.666,77 | 22.874,99 | 39.541,76 |
37 | 177.125,01 | 445,76 | 665,43 | 1.111,20 | 177.125,01 | 17.112,54 | 23.540,42 | 40.652,96 |
38 | 176.459,58 | 444,09 | 667,11 | 1.111,20 | 176.459,58 | 17.556,63 | 24.207,53 | 41.764,16 |
39 | 175.792,47 | 442,41 | 668,79 | 1.111,20 | 175.792,47 | 17.999,04 | 24.876,32 | 42.875,36 |
40 | 175.123,68 | 440,73 | 670,47 | 1.111,20 | 175.123,68 | 18.439,77 | 25.546,79 | 43.986,56 |
41 | 174.453,21 | 439,04 | 672,16 | 1.111,20 | 174.453,21 | 18.878,81 | 26.218,95 | 45.097,76 |
42 | 173.781,05 | 437,35 | 673,85 | 1.111,20 | 173.781,05 | 19.316,15 | 26.892,80 | 46.208,95 |
43 | 173.107,20 | 435,65 | 675,55 | 1.111,20 | 173.107,20 | 19.751,81 | 27.568,35 | 47.320,15 |
44 | 172.431,65 | 433,95 | 677,25 | 1.111,20 | 172.431,65 | 20.185,76 | 28.245,59 | 48.431,35 |
45 | 171.754,41 | 432,25 | 678,95 | 1.111,20 | 171.754,41 | 20.618,01 | 28.924,54 | 49.542,55 |
46 | 171.075,46 | 430,54 | 680,66 | 1.111,20 | 171.075,46 | 21.048,55 | 29.605,20 | 50.653,75 |
47 | 170.394,80 | 428,83 | 682,37 | 1.111,20 | 170.394,80 | 21.477,38 | 30.287,57 | 51.764,95 |
48 | 169.712,43 | 427,11 | 684,09 | 1.111,20 | 169.712,43 | 21.904,49 | 30.971,66 | 52.876,15 |
49 | 169.028,34 | 425,39 | 685,81 | 1.111,20 | 169.028,34 | 22.329,87 | 31.657,47 | 53.987,34 |
50 | 168.342,53 | 423,66 | 687,54 | 1.111,20 | 168.342,53 | 22.753,54 | 32.345,01 | 55.098,54 |
51 | 167.654,99 | 421,93 | 689,27 | 1.111,20 | 167.654,99 | 23.175,47 | 33.034,27 | 56.209,74 |
52 | 166.965,73 | 420,20 | 691,00 | 1.111,20 | 166.965,73 | 23.595,66 | 33.725,28 | 57.320,94 |
53 | 166.274,72 | 418,46 | 692,74 | 1.111,20 | 166.274,72 | 24.014,12 | 34.418,02 | 58.432,14 |
54 | 165.581,98 | 416,71 | 694,48 | 1.111,20 | 165.581,98 | 24.430,84 | 35.112,50 | 59.543,34 |
55 | 164.887,50 | 414,97 | 696,23 | 1.111,20 | 164.887,50 | 24.845,80 | 35.808,73 | 60.654,54 |
56 | 164.191,27 | 413,21 | 697,98 | 1.111,20 | 164.191,27 | 25.259,02 | 36.506,72 | 61.765,74 |
57 | 163.493,28 | 411,46 | 699,74 | 1.111,20 | 163.493,28 | 25.670,48 | 37.206,46 | 62.876,93 |
58 | 162.793,54 | 409,70 | 701,50 | 1.111,20 | 162.793,54 | 26.080,17 | 37.907,96 | 63.988,13 |
59 | 162.092,04 | 407,93 | 703,27 | 1.111,20 | 162.092,04 | 26.488,11 | 38.611,23 | 65.099,33 |
60 | 161.388,77 | 406,16 | 705,04 | 1.111,20 | 161.388,77 | 26.894,27 | 39.316,26 | 66.210,53 |
61 | 160.683,74 | 404,39 | 706,81 | 1.111,20 | 160.683,74 | 27.298,66 | 40.023,07 | 67.321,73 |
62 | 159.976,93 | 402,61 | 708,59 | 1.111,20 | 159.976,93 | 27.701,26 | 40.731,66 | 68.432,93 |
63 | 159.268,34 | 400,83 | 710,37 | 1.111,20 | 159.268,34 | 28.102,09 | 41.442,04 | 69.544,13 |
64 | 158.557,96 | 399,04 | 712,16 | 1.111,20 | 158.557,96 | 28.501,13 | 42.154,20 | 70.655,32 |
65 | 157.845,80 | 397,25 | 713,95 | 1.111,20 | 157.845,80 | 28.898,37 | 42.868,15 | 71.766,52 |
66 | 157.131,85 | 395,45 | 715,75 | 1.111,20 | 157.131,85 | 29.293,82 | 43.583,90 | 72.877,72 |
67 | 156.416,10 | 393,65 | 717,55 | 1.111,20 | 156.416,10 | 29.687,47 | 44.301,45 | 73.988,92 |
68 | 155.698,55 | 391,84 | 719,36 | 1.111,20 | 155.698,55 | 30.079,31 | 45.020,81 | 75.100,12 |
69 | 154.979,19 | 390,03 | 721,17 | 1.111,20 | 154.979,19 | 30.469,34 | 45.741,98 | 76.211,32 |
70 | 154.258,02 | 388,22 | 722,98 | 1.111,20 | 154.258,02 | 30.857,56 | 46.464,96 | 77.322,52 |
71 | 153.535,04 | 386,40 | 724,80 | 1.111,20 | 153.535,04 | 31.243,95 | 47.189,76 | 78.433,72 |
72 | 152.810,24 | 384,57 | 726,63 | 1.111,20 | 152.810,24 | 31.628,52 | 47.916,39 | 79.544,91 |
73 | 152.083,61 | 382,74 | 728,45 | 1.111,20 | 152.083,61 | 32.011,27 | 48.644,84 | 80.656,11 |
74 | 151.355,16 | 380,91 | 730,29 | 1.111,20 | 151.355,16 | 32.392,18 | 49.375,13 | 81.767,31 |
75 | 150.624,87 | 379,07 | 732,13 | 1.111,20 | 150.624,87 | 32.771,25 | 50.107,26 | 82.878,51 |
76 | 149.892,74 | 377,23 | 733,97 | 1.111,20 | 149.892,74 | 33.148,48 | 50.841,23 | 83.989,71 |
77 | 149.158,77 | 375,38 | 735,82 | 1.111,20 | 149.158,77 | 33.523,86 | 51.577,04 | 85.100,91 |
78 | 148.422,96 | 373,53 | 737,67 | 1.111,20 | 148.422,96 | 33.897,40 | 52.314,71 | 86.212,11 |
79 | 147.685,29 | 371,67 | 739,52 | 1.111,20 | 147.685,29 | 34.269,07 | 53.054,23 | 87.323,30 |
80 | 146.945,77 | 369,81 | 741,39 | 1.111,20 | 146.945,77 | 34.638,88 | 53.795,62 | 88.434,50 |
81 | 146.204,38 | 367,95 | 743,25 | 1.111,20 | 146.204,38 | 35.006,83 | 54.538,87 | 89.545,70 |
82 | 145.461,13 | 366,08 | 745,12 | 1.111,20 | 145.461,13 | 35.372,91 | 55.283,99 | 90.656,90 |
83 | 144.716,01 | 364,20 | 747,00 | 1.111,20 | 144.716,01 | 35.737,11 | 56.030,99 | 91.768,10 |
84 | 143.969,01 | 362,32 | 748,88 | 1.111,20 | 143.969,01 | 36.099,43 | 56.779,86 | 92.879,30 |
85 | 143.220,14 | 360,44 | 750,76 | 1.111,20 | 143.220,14 | 36.459,87 | 57.530,63 | 93.990,50 |
86 | 142.469,37 | 358,55 | 752,65 | 1.111,20 | 142.469,37 | 36.818,42 | 58.283,28 | 95.101,69 |
87 | 141.716,72 | 356,65 | 754,54 | 1.111,20 | 141.716,72 | 37.175,07 | 59.037,82 | 96.212,89 |
88 | 140.962,18 | 354,75 | 756,44 | 1.111,20 | 140.962,18 | 37.529,83 | 59.794,27 | 97.324,09 |
89 | 140.205,73 | 352,85 | 758,35 | 1.111,20 | 140.205,73 | 37.882,68 | 60.552,61 | 98.435,29 |
90 | 139.447,39 | 350,94 | 760,26 | 1.111,20 | 139.447,39 | 38.233,62 | 61.312,87 | 99.546,49 |
91 | 138.687,13 | 349,03 | 762,17 | 1.111,20 | 138.687,13 | 38.582,65 | 62.075,04 | 100.657,69 |
92 | 137.924,96 | 347,11 | 764,09 | 1.111,20 | 137.924,96 | 38.929,76 | 62.839,13 | 101.768,89 |
93 | 137.160,87 | 345,19 | 766,01 | 1.111,20 | 137.160,87 | 39.274,95 | 63.605,14 | 102.880,09 |
94 | 136.394,86 | 343,26 | 767,94 | 1.111,20 | 136.394,86 | 39.618,21 | 64.373,07 | 103.991,28 |
95 | 135.626,93 | 341,33 | 769,87 | 1.111,20 | 135.626,93 | 39.959,54 | 65.142,95 | 105.102,48 |
96 | 134.857,05 | 339,39 | 771,81 | 1.111,20 | 134.857,05 | 40.298,93 | 65.914,75 | 106.213,68 |
97 | 134.085,25 | 337,45 | 773,75 | 1.111,20 | 134.085,25 | 40.636,38 | 66.688,50 | 107.324,88 |
98 | 133.311,50 | 335,50 | 775,70 | 1.111,20 | 133.311,50 | 40.971,88 | 67.464,20 | 108.436,08 |
99 | 132.535,80 | 333,55 | 777,65 | 1.111,20 | 132.535,80 | 41.305,42 | 68.241,85 | 109.547,28 |
100 | 131.758,15 | 331,59 | 779,61 | 1.111,20 | 131.758,15 | 41.637,02 | 69.021,46 | 110.658,48 |
101 | 130.978,54 | 329,63 | 781,57 | 1.111,20 | 130.978,54 | 41.966,64 | 69.803,03 | 111.769,67 |
102 | 130.196,97 | 327,66 | 783,54 | 1.111,20 | 130.196,97 | 42.294,31 | 70.586,57 | 112.880,87 |
103 | 129.413,43 | 325,69 | 785,51 | 1.111,20 | 129.413,43 | 42.620,00 | 71.372,07 | 113.992,07 |
104 | 128.627,93 | 323,71 | 787,49 | 1.111,20 | 128.627,93 | 42.943,71 | 72.159,56 | 115.103,27 |
105 | 127.840,44 | 321,73 | 789,47 | 1.111,20 | 127.840,44 | 43.265,44 | 72.949,03 | 116.214,47 |
106 | 127.050,97 | 319,74 | 791,45 | 1.111,20 | 127.050,97 | 43.585,19 | 73.740,48 | 117.325,67 |
107 | 126.259,52 | 317,75 | 793,45 | 1.111,20 | 126.259,52 | 43.902,94 | 74.533,93 | 118.436,87 |
108 | 125.466,07 | 315,76 | 795,44 | 1.111,20 | 125.466,07 | 44.218,70 | 75.329,37 | 119.548,07 |
109 | 124.670,63 | 313,75 | 797,44 | 1.111,20 | 124.670,63 | 44.532,45 | 76.126,81 | 120.659,26 |
110 | 123.873,19 | 311,75 | 799,45 | 1.111,20 | 123.873,19 | 44.844,20 | 76.926,26 | 121.770,46 |
111 | 123.073,74 | 309,74 | 801,46 | 1.111,20 | 123.073,74 | 45.153,93 | 77.727,73 | 122.881,66 |
112 | 122.272,27 | 307,72 | 803,48 | 1.111,20 | 122.272,27 | 45.461,65 | 78.531,21 | 123.992,86 |
113 | 121.468,79 | 305,70 | 805,50 | 1.111,20 | 121.468,79 | 45.767,35 | 79.336,71 | 125.104,06 |
114 | 120.663,29 | 303,67 | 807,53 | 1.111,20 | 120.663,29 | 46.071,02 | 80.144,24 | 126.215,26 |
115 | 119.855,76 | 301,64 | 809,56 | 1.111,20 | 119.855,76 | 46.372,66 | 80.953,80 | 127.326,46 |
116 | 119.046,20 | 299,60 | 811,60 | 1.111,20 | 119.046,20 | 46.672,26 | 81.765,40 | 128.437,65 |
117 | 118.234,60 | 297,56 | 813,64 | 1.111,20 | 118.234,60 | 46.969,81 | 82.579,04 | 129.548,85 |
118 | 117.420,96 | 295,51 | 815,69 | 1.111,20 | 117.420,96 | 47.265,32 | 83.394,73 | 130.660,05 |
119 | 116.605,27 | 293,46 | 817,74 | 1.111,20 | 116.605,27 | 47.558,78 | 84.212,47 | 131.771,25 |
120 | 115.787,53 | 291,40 | 819,80 | 1.111,20 | 115.787,53 | 47.850,18 | 85.032,27 | 132.882,45 |
121 | 114.967,73 | 289,34 | 821,86 | 1.111,20 | 114.967,73 | 48.139,51 | 85.854,13 | 133.993,65 |
122 | 114.145,87 | 287,27 | 823,93 | 1.111,20 | 114.145,87 | 48.426,78 | 86.678,07 | 135.104,85 |
123 | 113.321,93 | 285,19 | 826,01 | 1.111,20 | 113.321,93 | 48.711,97 | 87.504,07 | 136.216,04 |
124 | 112.495,93 | 283,11 | 828,08 | 1.111,20 | 112.495,93 | 48.995,09 | 88.332,16 | 137.327,24 |
125 | 111.667,84 | 281,03 | 830,17 | 1.111,20 | 111.667,84 | 49.276,12 | 89.162,32 | 138.438,44 |
126 | 110.837,68 | 278,94 | 832,26 | 1.111,20 | 110.837,68 | 49.555,06 | 89.994,58 | 139.549,64 |
127 | 110.005,42 | 276,85 | 834,35 | 1.111,20 | 110.005,42 | 49.831,91 | 90.828,93 | 140.660,84 |
128 | 109.171,07 | 274,75 | 836,45 | 1.111,20 | 109.171,07 | 50.106,65 | 91.665,38 | 141.772,04 |
129 | 108.334,62 | 272,64 | 838,56 | 1.111,20 | 108.334,62 | 50.379,30 | 92.503,94 | 142.883,24 |
130 | 107.496,06 | 270,53 | 840,67 | 1.111,20 | 107.496,06 | 50.649,83 | 93.344,61 | 143.994,44 |
131 | 106.655,39 | 268,42 | 842,78 | 1.111,20 | 106.655,39 | 50.918,24 | 94.187,39 | 145.105,63 |
132 | 105.812,61 | 266,30 | 844,90 | 1.111,20 | 105.812,61 | 51.184,54 | 95.032,29 | 146.216,83 |
133 | 104.967,71 | 264,17 | 847,03 | 1.111,20 | 104.967,71 | 51.448,71 | 95.879,32 | 147.328,03 |
134 | 104.120,68 | 262,04 | 849,16 | 1.111,20 | 104.120,68 | 51.710,75 | 96.728,48 | 148.439,23 |
135 | 103.271,52 | 259,90 | 851,30 | 1.111,20 | 103.271,52 | 51.970,65 | 97.579,78 | 149.550,43 |
136 | 102.420,22 | 257,76 | 853,44 | 1.111,20 | 102.420,22 | 52.228,40 | 98.433,22 | 150.661,63 |
137 | 101.566,78 | 255,61 | 855,59 | 1.111,20 | 101.566,78 | 52.484,01 | 99.288,81 | 151.772,83 |
138 | 100.711,19 | 253,46 | 857,74 | 1.111,20 | 100.711,19 | 52.737,47 | 100.146,56 | 152.884,02 |
139 | 99.853,44 | 251,30 | 859,90 | 1.111,20 | 99.853,44 | 52.988,77 | 101.006,46 | 153.995,22 |
140 | 98.993,54 | 249,13 | 862,06 | 1.111,20 | 98.993,54 | 53.237,90 | 101.868,52 | 155.106,42 |
141 | 98.131,48 | 246,96 | 864,23 | 1.111,20 | 98.131,48 | 53.484,86 | 102.732,76 | 156.217,62 |
142 | 97.267,24 | 244,79 | 866,41 | 1.111,20 | 97.267,24 | 53.729,65 | 103.599,16 | 157.328,82 |
143 | 96.400,84 | 242,61 | 868,59 | 1.111,20 | 96.400,84 | 53.972,26 | 104.467,75 | 158.440,02 |
144 | 95.532,25 | 240,42 | 870,78 | 1.111,20 | 95.532,25 | 54.212,69 | 105.338,53 | 159.551,22 |
145 | 94.661,47 | 238,23 | 872,97 | 1.111,20 | 94.661,47 | 54.450,92 | 106.211,50 | 160.662,42 |
146 | 93.788,50 | 236,03 | 875,16 | 1.111,20 | 93.788,50 | 54.686,95 | 107.086,66 | 161.773,61 |
147 | 92.913,34 | 233,83 | 877,37 | 1.111,20 | 92.913,34 | 54.920,78 | 107.964,03 | 162.884,81 |
148 | 92.035,97 | 231,62 | 879,57 | 1.111,20 | 92.035,97 | 55.152,41 | 108.843,60 | 163.996,01 |
149 | 91.156,40 | 229,41 | 881,79 | 1.111,20 | 91.156,40 | 55.381,82 | 109.725,39 | 165.107,21 |
150 | 90.274,61 | 227,19 | 884,01 | 1.111,20 | 90.274,61 | 55.609,01 | 110.609,40 | 166.218,41 |
151 | 89.390,60 | 224,97 | 886,23 | 1.111,20 | 89.390,60 | 55.833,98 | 111.495,63 | 167.329,61 |
152 | 88.504,37 | 222,74 | 888,46 | 1.111,20 | 88.504,37 | 56.056,71 | 112.384,09 | 168.440,81 |
153 | 87.615,91 | 220,50 | 890,70 | 1.111,20 | 87.615,91 | 56.277,21 | 113.274,79 | 169.552,00 |
154 | 86.725,21 | 218,26 | 892,94 | 1.111,20 | 86.725,21 | 56.495,47 | 114.167,73 | 170.663,20 |
155 | 85.832,27 | 216,01 | 895,19 | 1.111,20 | 85.832,27 | 56.711,48 | 115.062,92 | 171.774,40 |
156 | 84.937,08 | 213,76 | 897,44 | 1.111,20 | 84.937,08 | 56.925,24 | 115.960,36 | 172.885,60 |
157 | 84.039,64 | 211,50 | 899,70 | 1.111,20 | 84.039,64 | 57.136,74 | 116.860,06 | 173.996,80 |
158 | 83.139,94 | 209,24 | 901,96 | 1.111,20 | 83.139,94 | 57.345,97 | 117.762,02 | 175.108,00 |
159 | 82.237,98 | 206,97 | 904,23 | 1.111,20 | 82.237,98 | 57.552,94 | 118.666,26 | 176.219,20 |
160 | 81.333,74 | 204,69 | 906,51 | 1.111,20 | 81.333,74 | 57.757,63 | 119.572,76 | 177.330,39 |
161 | 80.427,24 | 202,41 | 908,79 | 1.111,20 | 80.427,24 | 57.960,04 | 120.481,56 | 178.441,59 |
162 | 79.518,44 | 200,12 | 911,08 | 1.111,20 | 79.518,44 | 58.160,16 | 121.392,63 | 179.552,79 |
163 | 78.607,37 | 197,83 | 913,37 | 1.111,20 | 78.607,37 | 58.357,99 | 122.306,00 | 180.663,99 |
164 | 77.694,00 | 195,53 | 915,67 | 1.111,20 | 77.694,00 | 58.553,52 | 123.221,67 | 181.775,19 |
165 | 76.778,33 | 193,23 | 917,97 | 1.111,20 | 76.778,33 | 58.746,74 | 124.139,64 | 182.886,39 |
166 | 75.860,36 | 190,92 | 920,28 | 1.111,20 | 75.860,36 | 58.937,66 | 125.059,93 | 183.997,59 |
167 | 74.940,07 | 188,60 | 922,60 | 1.111,20 | 74.940,07 | 59.126,26 | 125.982,53 | 185.108,79 |
168 | 74.017,47 | 186,28 | 924,92 | 1.111,20 | 74.017,47 | 59.312,54 | 126.907,45 | 186.219,98 |
169 | 73.092,55 | 183,95 | 927,25 | 1.111,20 | 73.092,55 | 59.496,48 | 127.834,70 | 187.331,18 |
170 | 72.165,30 | 181,62 | 929,58 | 1.111,20 | 72.165,30 | 59.678,10 | 128.764,28 | 188.442,38 |
171 | 71.235,72 | 179,28 | 931,92 | 1.111,20 | 71.235,72 | 59.857,38 | 129.696,20 | 189.553,58 |
172 | 70.303,80 | 176,93 | 934,27 | 1.111,20 | 70.303,80 | 60.034,31 | 130.630,47 | 190.664,78 |
173 | 69.369,53 | 174,58 | 936,62 | 1.111,20 | 69.369,53 | 60.208,89 | 131.567,09 | 191.775,98 |
174 | 68.432,91 | 172,22 | 938,98 | 1.111,20 | 68.432,91 | 60.381,11 | 132.506,06 | 192.887,18 |
175 | 67.493,94 | 169,86 | 941,34 | 1.111,20 | 67.493,94 | 60.550,97 | 133.447,40 | 193.998,37 |
176 | 66.552,60 | 167,49 | 943,71 | 1.111,20 | 66.552,60 | 60.718,46 | 134.391,11 | 195.109,57 |
177 | 65.608,89 | 165,12 | 946,08 | 1.111,20 | 65.608,89 | 60.883,58 | 135.337,19 | 196.220,77 |
178 | 64.662,81 | 162,73 | 948,46 | 1.111,20 | 64.662,81 | 61.046,31 | 136.285,66 | 197.331,97 |
179 | 63.714,34 | 160,35 | 950,85 | 1.111,20 | 63.714,34 | 61.206,66 | 137.236,51 | 198.443,17 |
180 | 62.763,49 | 157,95 | 953,24 | 1.111,20 | 62.763,49 | 61.364,61 | 138.189,75 | 199.554,37 |
181 | 61.810,25 | 155,56 | 955,64 | 1.111,20 | 61.810,25 | 61.520,17 | 139.145,40 | 200.665,57 |
182 | 60.854,60 | 153,15 | 958,05 | 1.111,20 | 60.854,60 | 61.673,32 | 140.103,44 | 201.776,77 |
183 | 59.896,56 | 150,74 | 960,46 | 1.111,20 | 59.896,56 | 61.824,06 | 141.063,90 | 202.887,96 |
184 | 58.936,10 | 148,32 | 962,88 | 1.111,20 | 58.936,10 | 61.972,38 | 142.026,78 | 203.999,16 |
185 | 57.973,22 | 145,90 | 965,30 | 1.111,20 | 57.973,22 | 62.118,28 | 142.992,08 | 205.110,36 |
186 | 57.007,92 | 143,47 | 967,73 | 1.111,20 | 57.007,92 | 62.261,75 | 143.959,81 | 206.221,56 |
187 | 56.040,19 | 141,03 | 970,16 | 1.111,20 | 56.040,19 | 62.402,79 | 144.929,97 | 207.332,76 |
188 | 55.070,03 | 138,59 | 972,61 | 1.111,20 | 55.070,03 | 62.541,38 | 145.902,58 | 208.443,96 |
189 | 54.097,42 | 136,15 | 975,05 | 1.111,20 | 54.097,42 | 62.677,53 | 146.877,63 | 209.555,16 |
190 | 53.122,37 | 133,69 | 977,51 | 1.111,20 | 53.122,37 | 62.811,22 | 147.855,14 | 210.666,35 |
191 | 52.144,86 | 131,23 | 979,97 | 1.111,20 | 52.144,86 | 62.942,45 | 148.835,10 | 211.777,55 |
192 | 51.164,90 | 128,76 | 982,43 | 1.111,20 | 51.164,90 | 63.071,21 | 149.817,54 | 212.888,75 |
193 | 50.182,46 | 126,29 | 984,91 | 1.111,20 | 50.182,46 | 63.197,51 | 150.802,44 | 213.999,95 |
194 | 49.197,56 | 123,81 | 987,38 | 1.111,20 | 49.197,56 | 63.321,32 | 151.789,83 | 215.111,15 |
195 | 48.210,17 | 121,33 | 989,87 | 1.111,20 | 48.210,17 | 63.442,65 | 152.779,70 | 216.222,35 |
196 | 47.220,30 | 118,84 | 992,36 | 1.111,20 | 47.220,30 | 63.561,49 | 153.772,06 | 217.333,55 |
197 | 46.227,94 | 116,34 | 994,86 | 1.111,20 | 46.227,94 | 63.677,83 | 154.766,92 | 218.444,74 |
198 | 45.233,08 | 113,84 | 997,36 | 1.111,20 | 45.233,08 | 63.791,66 | 155.764,28 | 219.555,94 |
199 | 44.235,72 | 111,33 | 999,87 | 1.111,20 | 44.235,72 | 63.902,99 | 156.764,15 | 220.667,14 |
200 | 43.235,85 | 108,81 | 1.002,39 | 1.111,20 | 43.235,85 | 64.011,80 | 157.766,54 | 221.778,34 |
201 | 42.233,46 | 106,29 | 1.004,91 | 1.111,20 | 42.233,46 | 64.118,09 | 158.771,45 | 222.889,54 |
202 | 41.228,55 | 103,76 | 1.007,44 | 1.111,20 | 41.228,55 | 64.221,85 | 159.778,89 | 224.000,74 |
203 | 40.221,11 | 101,22 | 1.009,98 | 1.111,20 | 40.221,11 | 64.323,07 | 160.788,87 | 225.111,94 |
204 | 39.211,13 | 98,68 | 1.012,52 | 1.111,20 | 39.211,13 | 64.421,75 | 161.801,39 | 226.223,14 |
205 | 38.198,61 | 96,13 | 1.015,07 | 1.111,20 | 38.198,61 | 64.517,88 | 162.816,45 | 227.334,33 |
206 | 37.183,55 | 93,58 | 1.017,62 | 1.111,20 | 37.183,55 | 64.611,46 | 163.834,07 | 228.445,53 |
207 | 36.165,93 | 91,02 | 1.020,18 | 1.111,20 | 36.165,93 | 64.702,48 | 164.854,25 | 229.556,73 |
208 | 35.145,75 | 88,45 | 1.022,75 | 1.111,20 | 35.145,75 | 64.790,93 | 165.877,00 | 230.667,93 |
209 | 34.123,00 | 85,88 | 1.025,32 | 1.111,20 | 34.123,00 | 64.876,81 | 166.902,32 | 231.779,13 |
210 | 33.097,68 | 83,30 | 1.027,90 | 1.111,20 | 33.097,68 | 64.960,10 | 167.930,23 | 232.890,33 |
211 | 32.069,77 | 80,71 | 1.030,49 | 1.111,20 | 32.069,77 | 65.040,81 | 168.960,72 | 234.001,53 |
212 | 31.039,28 | 78,12 | 1.033,08 | 1.111,20 | 31.039,28 | 65.118,93 | 169.993,80 | 235.112,72 |
213 | 30.006,20 | 75,52 | 1.035,68 | 1.111,20 | 30.006,20 | 65.194,44 | 171.029,48 | 236.223,92 |
214 | 28.970,52 | 72,91 | 1.038,29 | 1.111,20 | 28.970,52 | 65.267,35 | 172.067,77 | 237.335,12 |
215 | 27.932,23 | 70,30 | 1.040,90 | 1.111,20 | 27.932,23 | 65.337,65 | 173.108,67 | 238.446,32 |
216 | 26.891,33 | 67,68 | 1.043,52 | 1.111,20 | 26.891,33 | 65.405,32 | 174.152,20 | 239.557,52 |
217 | 25.847,80 | 65,05 | 1.046,15 | 1.111,20 | 25.847,80 | 65.470,37 | 175.198,34 | 240.668,72 |
218 | 24.801,66 | 62,42 | 1.048,78 | 1.111,20 | 24.801,66 | 65.532,79 | 176.247,12 | 241.779,92 |
219 | 23.752,88 | 59,78 | 1.051,42 | 1.111,20 | 23.752,88 | 65.592,57 | 177.298,55 | 242.891,11 |
220 | 22.701,45 | 57,13 | 1.054,07 | 1.111,20 | 22.701,45 | 65.649,70 | 178.352,61 | 244.002,31 |
221 | 21.647,39 | 54,48 | 1.056,72 | 1.111,20 | 21.647,39 | 65.704,18 | 179.409,33 | 245.113,51 |
222 | 20.590,67 | 51,82 | 1.059,38 | 1.111,20 | 20.590,67 | 65.756,00 | 180.468,71 | 246.224,71 |
223 | 19.531,29 | 49,15 | 1.062,04 | 1.111,20 | 19.531,29 | 65.805,15 | 181.530,76 | 247.335,91 |
224 | 18.469,24 | 46,48 | 1.064,72 | 1.111,20 | 18.469,24 | 65.851,64 | 182.595,47 | 248.447,11 |
225 | 17.404,53 | 43,80 | 1.067,40 | 1.111,20 | 17.404,53 | 65.895,44 | 183.662,87 | 249.558,31 |
226 | 16.337,13 | 41,12 | 1.070,08 | 1.111,20 | 16.337,13 | 65.936,55 | 184.732,95 | 250.669,51 |
227 | 15.267,05 | 38,42 | 1.072,78 | 1.111,20 | 15.267,05 | 65.974,97 | 185.805,73 | 251.780,70 |
228 | 14.194,27 | 35,72 | 1.075,48 | 1.111,20 | 14.194,27 | 66.010,70 | 186.881,21 | 252.891,90 |
229 | 13.118,79 | 33,02 | 1.078,18 | 1.111,20 | 13.118,79 | 66.043,71 | 187.959,39 | 254.003,10 |
230 | 12.040,61 | 30,30 | 1.080,90 | 1.111,20 | 12.040,61 | 66.074,01 | 189.040,29 | 255.114,30 |
231 | 10.959,71 | 27,58 | 1.083,62 | 1.111,20 | 10.959,71 | 66.101,60 | 190.123,90 | 256.225,50 |
232 | 9.876,10 | 24,85 | 1.086,34 | 1.111,20 | 9.876,10 | 66.126,45 | 191.210,25 | 257.336,70 |
233 | 8.789,75 | 22,12 | 1.089,08 | 1.111,20 | 8.789,75 | 66.148,57 | 192.299,32 | 258.447,90 |
234 | 7.700,68 | 19,38 | 1.091,82 | 1.111,20 | 7.700,68 | 66.167,95 | 193.391,14 | 259.559,09 |
235 | 6.608,86 | 16,63 | 1.094,57 | 1.111,20 | 6.608,86 | 66.184,58 | 194.485,71 | 260.670,29 |
236 | 5.514,29 | 13,88 | 1.097,32 | 1.111,20 | 5.514,29 | 66.198,46 | 195.583,03 | 261.781,49 |
237 | 4.416,97 | 11,12 | 1.100,08 | 1.111,20 | 4.416,97 | 66.209,58 | 196.683,11 | 262.892,69 |
238 | 3.316,89 | 8,35 | 1.102,85 | 1.111,20 | 3.316,89 | 66.217,93 | 197.785,96 | 264.003,89 |
239 | 2.214,04 | 5,57 | 1.105,63 | 1.111,20 | 2.214,04 | 66.223,50 | 198.891,59 | 265.115,09 |
240 | 1.108,41 | 2,79 | 1.108,41 | 1.111,20 | 1.108,41 | 66.226,29 | 200.000,00 | 266.226,29 |
- 73.454,22€
- Zinsanteil
- 1.141,51€
- Monatsrate
- 3,32%
- Sollzins p.a.
- 3,39%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 553,33 | 588,17 | 1.141,51 | 199.411,83 | 553,33 | 588,17 | 1.141,51 |
2 | 199.411,83 | 551,71 | 589,80 | 1.141,51 | 199.411,83 | 597,82 | 1.177,97 | 1.775,79 |
3 | 198.822,03 | 550,07 | 591,43 | 1.141,51 | 198.822,03 | 1.147,89 | 1.769,40 | 2.917,30 |
4 | 198.230,60 | 548,44 | 593,07 | 1.141,51 | 198.230,60 | 1.696,33 | 2.362,47 | 4.058,80 |
5 | 197.637,53 | 546,80 | 594,71 | 1.141,51 | 197.637,53 | 2.243,13 | 2.957,18 | 5.200,31 |
6 | 197.042,82 | 545,15 | 596,35 | 1.141,51 | 197.042,82 | 2.788,28 | 3.553,54 | 6.341,81 |
7 | 196.446,46 | 543,50 | 598,00 | 1.141,51 | 196.446,46 | 3.331,78 | 4.151,54 | 7.483,32 |
8 | 195.848,46 | 541,85 | 599,66 | 1.141,51 | 195.848,46 | 3.873,63 | 4.751,20 | 8.624,83 |
9 | 195.248,80 | 540,19 | 601,32 | 1.141,51 | 195.248,80 | 4.413,82 | 5.352,52 | 9.766,33 |
10 | 194.647,48 | 538,52 | 602,98 | 1.141,51 | 194.647,48 | 4.952,34 | 5.955,50 | 10.907,84 |
11 | 194.044,50 | 536,86 | 604,65 | 1.141,51 | 194.044,50 | 5.489,20 | 6.560,15 | 12.049,34 |
12 | 193.439,85 | 535,18 | 606,32 | 1.141,51 | 193.439,85 | 6.024,38 | 7.166,47 | 13.190,85 |
13 | 192.833,53 | 533,51 | 608,00 | 1.141,51 | 192.833,53 | 6.557,89 | 7.774,47 | 14.332,36 |
14 | 192.225,53 | 531,82 | 609,68 | 1.141,51 | 192.225,53 | 7.089,71 | 8.384,15 | 15.473,86 |
15 | 191.615,85 | 530,14 | 611,37 | 1.141,51 | 191.615,85 | 7.619,85 | 8.995,52 | 16.615,37 |
16 | 191.004,48 | 528,45 | 613,06 | 1.141,51 | 191.004,48 | 8.148,29 | 9.608,58 | 17.756,87 |
17 | 190.391,42 | 526,75 | 614,76 | 1.141,51 | 190.391,42 | 8.675,04 | 10.223,34 | 18.898,38 |
18 | 189.776,66 | 525,05 | 616,46 | 1.141,51 | 189.776,66 | 9.200,09 | 10.839,79 | 20.039,89 |
19 | 189.160,21 | 523,34 | 618,16 | 1.141,51 | 189.160,21 | 9.723,44 | 11.457,96 | 21.181,39 |
20 | 188.542,04 | 521,63 | 619,87 | 1.141,51 | 188.542,04 | 10.245,07 | 12.077,83 | 22.322,90 |
21 | 187.922,17 | 519,92 | 621,59 | 1.141,51 | 187.922,17 | 10.764,99 | 12.699,42 | 23.464,40 |
22 | 187.300,58 | 518,20 | 623,31 | 1.141,51 | 187.300,58 | 11.283,18 | 13.322,73 | 24.605,91 |
23 | 186.677,27 | 516,47 | 625,03 | 1.141,51 | 186.677,27 | 11.799,66 | 13.947,76 | 25.747,42 |
24 | 186.052,24 | 514,74 | 626,76 | 1.141,51 | 186.052,24 | 12.314,40 | 14.574,52 | 26.888,92 |
25 | 185.425,48 | 513,01 | 628,50 | 1.141,51 | 185.425,48 | 12.827,41 | 15.203,01 | 28.030,43 |
26 | 184.796,99 | 511,27 | 630,23 | 1.141,51 | 184.796,99 | 13.338,69 | 15.833,25 | 29.171,93 |
27 | 184.166,75 | 509,53 | 631,98 | 1.141,51 | 184.166,75 | 13.848,21 | 16.465,23 | 30.313,44 |
28 | 183.534,77 | 507,78 | 633,73 | 1.141,51 | 183.534,77 | 14.355,99 | 17.098,95 | 31.454,95 |
29 | 182.901,05 | 506,03 | 635,48 | 1.141,51 | 182.901,05 | 14.862,02 | 17.734,43 | 32.596,45 |
30 | 182.265,57 | 504,27 | 637,24 | 1.141,51 | 182.265,57 | 15.366,29 | 18.371,67 | 33.737,96 |
31 | 181.628,33 | 502,51 | 639,00 | 1.141,51 | 181.628,33 | 15.868,79 | 19.010,67 | 34.879,46 |
32 | 180.989,33 | 500,74 | 640,77 | 1.141,51 | 180.989,33 | 16.369,53 | 19.651,44 | 36.020,97 |
33 | 180.348,56 | 498,96 | 642,54 | 1.141,51 | 180.348,56 | 16.868,49 | 20.293,98 | 37.162,48 |
34 | 179.706,02 | 497,19 | 644,32 | 1.141,51 | 179.706,02 | 17.365,68 | 20.938,30 | 38.303,98 |
35 | 179.061,70 | 495,40 | 646,10 | 1.141,51 | 179.061,70 | 17.861,08 | 21.584,40 | 39.445,49 |
36 | 178.415,60 | 493,62 | 647,89 | 1.141,51 | 178.415,60 | 18.354,70 | 22.232,29 | 40.586,99 |
37 | 177.767,71 | 491,82 | 649,68 | 1.141,51 | 177.767,71 | 18.846,52 | 22.881,98 | 41.728,50 |
38 | 177.118,02 | 490,03 | 651,48 | 1.141,51 | 177.118,02 | 19.336,55 | 23.533,46 | 42.870,01 |
39 | 176.466,54 | 488,22 | 653,28 | 1.141,51 | 176.466,54 | 19.824,78 | 24.186,74 | 44.011,51 |
40 | 175.813,26 | 486,42 | 655,09 | 1.141,51 | 175.813,26 | 20.311,19 | 24.841,83 | 45.153,02 |
41 | 175.158,17 | 484,60 | 656,90 | 1.141,51 | 175.158,17 | 20.795,80 | 25.498,73 | 46.294,52 |
42 | 174.501,27 | 482,79 | 658,72 | 1.141,51 | 174.501,27 | 21.278,58 | 26.157,45 | 47.436,03 |
43 | 173.842,55 | 480,96 | 660,54 | 1.141,51 | 173.842,55 | 21.759,55 | 26.817,99 | 48.577,54 |
44 | 173.182,01 | 479,14 | 662,37 | 1.141,51 | 173.182,01 | 22.238,68 | 27.480,36 | 49.719,04 |
45 | 172.519,64 | 477,30 | 664,20 | 1.141,51 | 172.519,64 | 22.715,99 | 28.144,56 | 50.860,55 |
46 | 171.855,44 | 475,47 | 666,04 | 1.141,51 | 171.855,44 | 23.191,46 | 28.810,60 | 52.002,05 |
47 | 171.189,40 | 473,62 | 667,88 | 1.141,51 | 171.189,40 | 23.665,08 | 29.478,48 | 53.143,56 |
48 | 170.521,52 | 471,78 | 669,73 | 1.141,51 | 170.521,52 | 24.136,86 | 30.148,21 | 54.285,07 |
49 | 169.851,79 | 469,92 | 671,58 | 1.141,51 | 169.851,79 | 24.606,78 | 30.819,79 | 55.426,57 |
50 | 169.180,21 | 468,07 | 673,44 | 1.141,51 | 169.180,21 | 25.074,84 | 31.493,23 | 56.568,08 |
51 | 168.506,77 | 466,20 | 675,30 | 1.141,51 | 168.506,77 | 25.541,05 | 32.168,54 | 57.709,58 |
52 | 167.831,46 | 464,33 | 677,17 | 1.141,51 | 167.831,46 | 26.005,38 | 32.845,71 | 58.851,09 |
53 | 167.154,29 | 462,46 | 679,05 | 1.141,51 | 167.154,29 | 26.467,84 | 33.524,76 | 59.992,60 |
54 | 166.475,24 | 460,58 | 680,92 | 1.141,51 | 166.475,24 | 26.928,42 | 34.205,68 | 61.134,10 |
55 | 165.794,32 | 458,70 | 682,81 | 1.141,51 | 165.794,32 | 27.387,12 | 34.888,49 | 62.275,61 |
56 | 165.111,51 | 456,81 | 684,70 | 1.141,51 | 165.111,51 | 27.843,93 | 35.573,19 | 63.417,11 |
57 | 164.426,81 | 454,91 | 686,59 | 1.141,51 | 164.426,81 | 28.298,84 | 36.259,78 | 64.558,62 |
58 | 163.740,22 | 453,01 | 688,49 | 1.141,51 | 163.740,22 | 28.751,86 | 36.948,27 | 65.700,13 |
59 | 163.051,73 | 451,11 | 690,40 | 1.141,51 | 163.051,73 | 29.202,97 | 37.638,67 | 66.841,63 |
60 | 162.361,33 | 449,20 | 692,31 | 1.141,51 | 162.361,33 | 29.652,17 | 38.330,97 | 67.983,14 |
61 | 161.669,03 | 447,28 | 694,22 | 1.141,51 | 161.669,03 | 30.099,45 | 39.025,19 | 69.124,64 |
62 | 160.974,81 | 445,36 | 696,14 | 1.141,51 | 160.974,81 | 30.544,81 | 39.721,34 | 70.266,15 |
63 | 160.278,66 | 443,44 | 698,07 | 1.141,51 | 160.278,66 | 30.988,25 | 40.419,40 | 71.407,66 |
64 | 159.580,60 | 441,51 | 700,00 | 1.141,51 | 159.580,60 | 31.429,76 | 41.119,40 | 72.549,16 |
65 | 158.880,60 | 439,57 | 701,94 | 1.141,51 | 158.880,60 | 31.869,33 | 41.821,34 | 73.690,67 |
66 | 158.178,66 | 437,63 | 703,88 | 1.141,51 | 158.178,66 | 32.306,96 | 42.525,22 | 74.832,17 |
67 | 157.474,78 | 435,68 | 705,83 | 1.141,51 | 157.474,78 | 32.742,64 | 43.231,05 | 75.973,68 |
68 | 156.768,95 | 433,73 | 707,78 | 1.141,51 | 156.768,95 | 33.176,36 | 43.938,82 | 77.115,19 |
69 | 156.061,18 | 431,77 | 709,74 | 1.141,51 | 156.061,18 | 33.608,13 | 44.648,56 | 78.256,69 |
70 | 155.351,44 | 429,81 | 711,70 | 1.141,51 | 155.351,44 | 34.037,94 | 45.360,26 | 79.398,20 |
71 | 154.639,74 | 427,84 | 713,67 | 1.141,51 | 154.639,74 | 34.465,77 | 46.073,93 | 80.539,70 |
72 | 153.926,07 | 425,86 | 715,64 | 1.141,51 | 153.926,07 | 34.891,64 | 46.789,57 | 81.681,21 |
73 | 153.210,43 | 423,88 | 717,62 | 1.141,51 | 153.210,43 | 35.315,52 | 47.507,20 | 82.822,72 |
74 | 152.492,80 | 421,90 | 719,61 | 1.141,51 | 152.492,80 | 35.737,42 | 48.226,81 | 83.964,22 |
75 | 151.773,19 | 419,91 | 721,60 | 1.141,51 | 151.773,19 | 36.157,32 | 48.948,41 | 85.105,73 |
76 | 151.051,59 | 417,91 | 723,60 | 1.141,51 | 151.051,59 | 36.575,23 | 49.672,00 | 86.247,23 |
77 | 150.328,00 | 415,91 | 725,60 | 1.141,51 | 150.328,00 | 36.991,14 | 50.397,60 | 87.388,74 |
78 | 149.602,40 | 413,90 | 727,61 | 1.141,51 | 149.602,40 | 37.405,04 | 51.125,21 | 88.530,25 |
79 | 148.874,79 | 411,89 | 729,62 | 1.141,51 | 148.874,79 | 37.816,93 | 51.854,83 | 89.671,75 |
80 | 148.145,17 | 409,87 | 731,64 | 1.141,51 | 148.145,17 | 38.226,79 | 52.586,47 | 90.813,26 |
81 | 147.413,53 | 407,84 | 733,66 | 1.141,51 | 147.413,53 | 38.634,64 | 53.320,13 | 91.954,76 |
82 | 146.679,87 | 405,81 | 735,69 | 1.141,51 | 146.679,87 | 39.040,45 | 54.055,82 | 93.096,27 |
83 | 145.944,18 | 403,78 | 737,73 | 1.141,51 | 145.944,18 | 39.444,23 | 54.793,55 | 94.237,78 |
84 | 145.206,45 | 401,74 | 739,77 | 1.141,51 | 145.206,45 | 39.845,97 | 55.533,31 | 95.379,28 |
85 | 144.466,69 | 399,69 | 741,81 | 1.141,51 | 144.466,69 | 40.245,66 | 56.275,13 | 96.520,79 |
86 | 143.724,87 | 397,64 | 743,87 | 1.141,51 | 143.724,87 | 40.643,30 | 57.019,00 | 97.662,29 |
87 | 142.981,00 | 395,58 | 745,93 | 1.141,51 | 142.981,00 | 41.038,88 | 57.764,92 | 98.803,80 |
88 | 142.235,08 | 393,52 | 747,99 | 1.141,51 | 142.235,08 | 41.432,40 | 58.512,91 | 99.945,31 |
89 | 141.487,09 | 391,45 | 750,06 | 1.141,51 | 141.487,09 | 41.823,84 | 59.262,97 | 101.086,81 |
90 | 140.737,03 | 389,37 | 752,13 | 1.141,51 | 140.737,03 | 42.213,22 | 60.015,10 | 102.228,32 |
91 | 139.984,90 | 387,29 | 754,21 | 1.141,51 | 139.984,90 | 42.600,51 | 60.769,32 | 103.369,82 |
92 | 139.230,68 | 385,20 | 756,30 | 1.141,51 | 139.230,68 | 42.985,71 | 61.525,62 | 104.511,33 |
93 | 138.474,38 | 383,11 | 758,39 | 1.141,51 | 138.474,38 | 43.368,83 | 62.284,01 | 105.652,84 |
94 | 137.715,99 | 381,01 | 760,49 | 1.141,51 | 137.715,99 | 43.749,84 | 63.044,50 | 106.794,34 |
95 | 136.955,50 | 378,91 | 762,60 | 1.141,51 | 136.955,50 | 44.128,75 | 63.807,10 | 107.935,85 |
96 | 136.192,90 | 376,80 | 764,71 | 1.141,51 | 136.192,90 | 44.505,55 | 64.571,80 | 109.077,35 |
97 | 135.428,20 | 374,68 | 766,82 | 1.141,51 | 135.428,20 | 44.880,23 | 65.338,63 | 110.218,86 |
98 | 134.661,37 | 372,56 | 768,94 | 1.141,51 | 134.661,37 | 45.252,80 | 66.107,57 | 111.360,37 |
99 | 133.892,43 | 370,44 | 771,07 | 1.141,51 | 133.892,43 | 45.623,23 | 66.878,64 | 112.501,87 |
100 | 133.121,36 | 368,30 | 773,20 | 1.141,51 | 133.121,36 | 45.991,54 | 67.651,84 | 113.643,38 |
101 | 132.348,16 | 366,16 | 775,34 | 1.141,51 | 132.348,16 | 46.357,70 | 68.427,19 | 114.784,88 |
102 | 131.572,81 | 364,02 | 777,49 | 1.141,51 | 131.572,81 | 46.721,72 | 69.204,67 | 115.926,39 |
103 | 130.795,33 | 361,87 | 779,64 | 1.141,51 | 130.795,33 | 47.083,58 | 69.984,31 | 117.067,90 |
104 | 130.015,69 | 359,71 | 781,80 | 1.141,51 | 130.015,69 | 47.443,29 | 70.766,11 | 118.209,40 |
105 | 129.233,89 | 357,55 | 783,96 | 1.141,51 | 129.233,89 | 47.800,84 | 71.550,07 | 119.350,91 |
106 | 128.449,93 | 355,38 | 786,13 | 1.141,51 | 128.449,93 | 48.156,22 | 72.336,20 | 120.492,41 |
107 | 127.663,80 | 353,20 | 788,30 | 1.141,51 | 127.663,80 | 48.509,42 | 73.124,50 | 121.633,92 |
108 | 126.875,50 | 351,02 | 790,48 | 1.141,51 | 126.875,50 | 48.860,45 | 73.914,98 | 122.775,43 |
109 | 126.085,02 | 348,84 | 792,67 | 1.141,51 | 126.085,02 | 49.209,28 | 74.707,65 | 123.916,93 |
110 | 125.292,35 | 346,64 | 794,86 | 1.141,51 | 125.292,35 | 49.555,92 | 75.502,52 | 125.058,44 |
111 | 124.497,48 | 344,44 | 797,06 | 1.141,51 | 124.497,48 | 49.900,37 | 76.299,58 | 126.199,95 |
112 | 123.700,42 | 342,24 | 799,27 | 1.141,51 | 123.700,42 | 50.242,60 | 77.098,85 | 127.341,45 |
113 | 122.901,15 | 340,03 | 801,48 | 1.141,51 | 122.901,15 | 50.582,63 | 77.900,33 | 128.482,96 |
114 | 122.099,67 | 337,81 | 803,70 | 1.141,51 | 122.099,67 | 50.920,44 | 78.704,02 | 129.624,46 |
115 | 121.295,98 | 335,59 | 805,92 | 1.141,51 | 121.295,98 | 51.256,02 | 79.509,94 | 130.765,97 |
116 | 120.490,06 | 333,36 | 808,15 | 1.141,51 | 120.490,06 | 51.589,38 | 80.318,09 | 131.907,48 |
117 | 119.681,91 | 331,12 | 810,39 | 1.141,51 | 119.681,91 | 51.920,50 | 81.128,48 | 133.048,98 |
118 | 118.871,52 | 328,88 | 812,63 | 1.141,51 | 118.871,52 | 52.249,38 | 81.941,11 | 134.190,49 |
119 | 118.058,89 | 326,63 | 814,88 | 1.141,51 | 118.058,89 | 52.576,01 | 82.755,99 | 135.331,99 |
120 | 117.244,01 | 324,38 | 817,13 | 1.141,51 | 117.244,01 | 52.900,38 | 83.573,12 | 136.473,50 |
121 | 116.426,88 | 322,11 | 819,39 | 1.141,51 | 116.426,88 | 53.222,50 | 84.392,51 | 137.615,01 |
122 | 115.607,49 | 319,85 | 821,66 | 1.141,51 | 115.607,49 | 53.542,34 | 85.214,17 | 138.756,51 |
123 | 114.785,83 | 317,57 | 823,93 | 1.141,51 | 114.785,83 | 53.859,92 | 86.038,10 | 139.898,02 |
124 | 113.961,90 | 315,29 | 826,21 | 1.141,51 | 113.961,90 | 54.175,21 | 86.864,31 | 141.039,52 |
125 | 113.135,69 | 313,01 | 828,50 | 1.141,51 | 113.135,69 | 54.488,22 | 87.692,81 | 142.181,03 |
126 | 112.307,19 | 310,72 | 830,79 | 1.141,51 | 112.307,19 | 54.798,94 | 88.523,60 | 143.322,54 |
127 | 111.476,40 | 308,42 | 833,09 | 1.141,51 | 111.476,40 | 55.107,36 | 89.356,68 | 144.464,04 |
128 | 110.643,32 | 306,11 | 835,39 | 1.141,51 | 110.643,32 | 55.413,47 | 90.192,08 | 145.605,55 |
129 | 109.807,92 | 303,80 | 837,70 | 1.141,51 | 109.807,92 | 55.717,27 | 91.029,78 | 146.747,05 |
130 | 108.970,22 | 301,48 | 840,02 | 1.141,51 | 108.970,22 | 56.018,76 | 91.869,80 | 147.888,56 |
131 | 108.130,20 | 299,16 | 842,35 | 1.141,51 | 108.130,20 | 56.317,92 | 92.712,15 | 149.030,07 |
132 | 107.287,85 | 296,83 | 844,68 | 1.141,51 | 107.287,85 | 56.614,75 | 93.556,83 | 150.171,57 |
133 | 106.443,17 | 294,49 | 847,01 | 1.141,51 | 106.443,17 | 56.909,24 | 94.403,84 | 151.313,08 |
134 | 105.596,16 | 292,15 | 849,36 | 1.141,51 | 105.596,16 | 57.201,39 | 95.253,19 | 152.454,58 |
135 | 104.746,81 | 289,80 | 851,71 | 1.141,51 | 104.746,81 | 57.491,19 | 96.104,90 | 153.596,09 |
136 | 103.895,10 | 287,44 | 854,06 | 1.141,51 | 103.895,10 | 57.778,63 | 96.958,96 | 154.737,60 |
137 | 103.041,04 | 285,08 | 856,43 | 1.141,51 | 103.041,04 | 58.063,71 | 97.815,39 | 155.879,10 |
138 | 102.184,61 | 282,71 | 858,80 | 1.141,51 | 102.184,61 | 58.346,42 | 98.674,19 | 157.020,61 |
139 | 101.325,81 | 280,33 | 861,17 | 1.141,51 | 101.325,81 | 58.626,76 | 99.535,36 | 158.162,11 |
140 | 100.464,64 | 277,95 | 863,55 | 1.141,51 | 100.464,64 | 58.904,71 | 100.398,91 | 159.303,62 |
141 | 99.601,09 | 275,56 | 865,94 | 1.141,51 | 99.601,09 | 59.180,27 | 101.264,85 | 160.445,13 |
142 | 98.735,15 | 273,17 | 868,34 | 1.141,51 | 98.735,15 | 59.453,44 | 102.133,19 | 161.586,63 |
143 | 97.866,81 | 270,76 | 870,74 | 1.141,51 | 97.866,81 | 59.724,20 | 103.003,93 | 162.728,14 |
144 | 96.996,07 | 268,36 | 873,15 | 1.141,51 | 96.996,07 | 59.992,56 | 103.877,08 | 163.869,64 |
145 | 96.122,92 | 265,94 | 875,57 | 1.141,51 | 96.122,92 | 60.258,50 | 104.752,65 | 165.011,15 |
146 | 95.247,35 | 263,52 | 877,99 | 1.141,51 | 95.247,35 | 60.522,02 | 105.630,64 | 166.152,66 |
147 | 94.369,36 | 261,09 | 880,42 | 1.141,51 | 94.369,36 | 60.783,11 | 106.511,06 | 167.294,16 |
148 | 93.488,94 | 258,65 | 882,85 | 1.141,51 | 93.488,94 | 61.041,76 | 107.393,91 | 168.435,67 |
149 | 92.606,09 | 256,21 | 885,30 | 1.141,51 | 92.606,09 | 61.297,97 | 108.279,20 | 169.577,17 |
150 | 91.720,80 | 253,76 | 887,75 | 1.141,51 | 91.720,80 | 61.551,73 | 109.166,95 | 170.718,68 |
151 | 90.833,05 | 251,30 | 890,20 | 1.141,51 | 90.833,05 | 61.803,03 | 110.057,15 | 171.860,19 |
152 | 89.942,85 | 248,84 | 892,66 | 1.141,51 | 89.942,85 | 62.051,88 | 110.949,82 | 173.001,69 |
153 | 89.050,18 | 246,37 | 895,13 | 1.141,51 | 89.050,18 | 62.298,25 | 111.844,95 | 174.143,20 |
154 | 88.155,05 | 243,90 | 897,61 | 1.141,51 | 88.155,05 | 62.542,14 | 112.742,56 | 175.284,70 |
155 | 87.257,44 | 241,41 | 900,09 | 1.141,51 | 87.257,44 | 62.783,56 | 113.642,65 | 176.426,21 |
156 | 86.357,35 | 238,92 | 902,58 | 1.141,51 | 86.357,35 | 63.022,48 | 114.545,24 | 177.567,72 |
157 | 85.454,76 | 236,42 | 905,08 | 1.141,51 | 85.454,76 | 63.258,90 | 115.450,32 | 178.709,22 |
158 | 84.549,68 | 233,92 | 907,59 | 1.141,51 | 84.549,68 | 63.492,82 | 116.357,90 | 179.850,73 |
159 | 83.642,10 | 231,41 | 910,10 | 1.141,51 | 83.642,10 | 63.724,23 | 117.268,00 | 180.992,23 |
160 | 82.732,00 | 228,89 | 912,61 | 1.141,51 | 82.732,00 | 63.953,13 | 118.180,61 | 182.133,74 |
161 | 81.819,39 | 226,37 | 915,14 | 1.141,51 | 81.819,39 | 64.179,49 | 119.095,75 | 183.275,25 |
162 | 80.904,25 | 223,84 | 917,67 | 1.141,51 | 80.904,25 | 64.403,33 | 120.013,42 | 184.416,75 |
163 | 79.986,58 | 221,30 | 920,21 | 1.141,51 | 79.986,58 | 64.624,62 | 120.933,63 | 185.558,26 |
164 | 79.066,37 | 218,75 | 922,76 | 1.141,51 | 79.066,37 | 64.843,37 | 121.856,39 | 186.699,76 |
165 | 78.143,61 | 216,20 | 925,31 | 1.141,51 | 78.143,61 | 65.059,57 | 122.781,70 | 187.841,27 |
166 | 77.218,30 | 213,64 | 927,87 | 1.141,51 | 77.218,30 | 65.273,21 | 123.709,57 | 188.982,78 |
167 | 76.290,43 | 211,07 | 930,44 | 1.141,51 | 76.290,43 | 65.484,28 | 124.640,00 | 190.124,28 |
168 | 75.360,00 | 208,50 | 933,01 | 1.141,51 | 75.360,00 | 65.692,78 | 125.573,01 | 191.265,79 |
169 | 74.426,99 | 205,91 | 935,59 | 1.141,51 | 74.426,99 | 65.898,69 | 126.508,60 | 192.407,29 |
170 | 73.491,40 | 203,33 | 938,18 | 1.141,51 | 73.491,40 | 66.102,02 | 127.446,78 | 193.548,80 |
171 | 72.553,22 | 200,73 | 940,78 | 1.141,51 | 72.553,22 | 66.302,75 | 128.387,56 | 194.690,31 |
172 | 71.612,44 | 198,13 | 943,38 | 1.141,51 | 71.612,44 | 66.500,87 | 129.330,94 | 195.831,81 |
173 | 70.669,06 | 195,52 | 945,99 | 1.141,51 | 70.669,06 | 66.696,39 | 130.276,93 | 196.973,32 |
174 | 69.723,07 | 192,90 | 948,61 | 1.141,51 | 69.723,07 | 66.889,29 | 131.225,53 | 198.114,82 |
175 | 68.774,47 | 190,28 | 951,23 | 1.141,51 | 68.774,47 | 67.079,57 | 132.176,76 | 199.256,33 |
176 | 67.823,24 | 187,64 | 953,86 | 1.141,51 | 67.823,24 | 67.267,21 | 133.130,62 | 200.397,84 |
177 | 66.869,38 | 185,01 | 956,50 | 1.141,51 | 66.869,38 | 67.452,22 | 134.087,12 | 201.539,34 |
178 | 65.912,88 | 182,36 | 959,15 | 1.141,51 | 65.912,88 | 67.634,58 | 135.046,27 | 202.680,85 |
179 | 64.953,73 | 179,71 | 961,80 | 1.141,51 | 64.953,73 | 67.814,28 | 136.008,07 | 203.822,35 |
180 | 63.991,93 | 177,04 | 964,46 | 1.141,51 | 63.991,93 | 67.991,33 | 136.972,53 | 204.963,86 |
181 | 63.027,47 | 174,38 | 967,13 | 1.141,51 | 63.027,47 | 68.165,70 | 137.939,66 | 206.105,37 |
182 | 62.060,34 | 171,70 | 969,81 | 1.141,51 | 62.060,34 | 68.337,40 | 138.909,47 | 207.246,87 |
183 | 61.090,53 | 169,02 | 972,49 | 1.141,51 | 61.090,53 | 68.506,42 | 139.881,96 | 208.388,38 |
184 | 60.118,04 | 166,33 | 975,18 | 1.141,51 | 60.118,04 | 68.672,75 | 140.857,14 | 209.529,88 |
185 | 59.142,86 | 163,63 | 977,88 | 1.141,51 | 59.142,86 | 68.836,38 | 141.835,01 | 210.671,39 |
186 | 58.164,99 | 160,92 | 980,58 | 1.141,51 | 58.164,99 | 68.997,30 | 142.815,60 | 211.812,90 |
187 | 57.184,40 | 158,21 | 983,30 | 1.141,51 | 57.184,40 | 69.155,51 | 143.798,89 | 212.954,40 |
188 | 56.201,11 | 155,49 | 986,02 | 1.141,51 | 56.201,11 | 69.311,00 | 144.784,91 | 214.095,91 |
189 | 55.215,09 | 152,76 | 988,74 | 1.141,51 | 55.215,09 | 69.463,76 | 145.773,65 | 215.237,41 |
190 | 54.226,35 | 150,03 | 991,48 | 1.141,51 | 54.226,35 | 69.613,79 | 146.765,13 | 216.378,92 |
191 | 53.234,87 | 147,28 | 994,22 | 1.141,51 | 53.234,87 | 69.761,07 | 147.759,36 | 217.520,43 |
192 | 52.240,64 | 144,53 | 996,97 | 1.141,51 | 52.240,64 | 69.905,60 | 148.756,33 | 218.661,93 |
193 | 51.243,67 | 141,77 | 999,73 | 1.141,51 | 51.243,67 | 70.047,38 | 149.756,06 | 219.803,44 |
194 | 50.243,94 | 139,01 | 1.002,50 | 1.141,51 | 50.243,94 | 70.186,38 | 150.758,56 | 220.944,94 |
195 | 49.241,44 | 136,23 | 1.005,27 | 1.141,51 | 49.241,44 | 70.322,62 | 151.763,83 | 222.086,45 |
196 | 48.236,17 | 133,45 | 1.008,05 | 1.141,51 | 48.236,17 | 70.456,07 | 152.771,88 | 223.227,96 |
197 | 47.228,12 | 130,66 | 1.010,84 | 1.141,51 | 47.228,12 | 70.586,74 | 153.782,73 | 224.369,46 |
198 | 46.217,27 | 127,87 | 1.013,64 | 1.141,51 | 46.217,27 | 70.714,60 | 154.796,36 | 225.510,97 |
199 | 45.203,64 | 125,06 | 1.016,44 | 1.141,51 | 45.203,64 | 70.839,67 | 155.812,81 | 226.652,47 |
200 | 44.187,19 | 122,25 | 1.019,25 | 1.141,51 | 44.187,19 | 70.961,92 | 156.832,06 | 227.793,98 |
201 | 43.167,94 | 119,43 | 1.022,07 | 1.141,51 | 43.167,94 | 71.081,35 | 157.854,14 | 228.935,49 |
202 | 42.145,86 | 116,60 | 1.024,90 | 1.141,51 | 42.145,86 | 71.197,95 | 158.879,04 | 230.076,99 |
203 | 41.120,96 | 113,77 | 1.027,74 | 1.141,51 | 41.120,96 | 71.311,72 | 159.906,78 | 231.218,50 |
204 | 40.093,22 | 110,92 | 1.030,58 | 1.141,51 | 40.093,22 | 71.422,65 | 160.937,36 | 232.360,00 |
205 | 39.062,64 | 108,07 | 1.033,43 | 1.141,51 | 39.062,64 | 71.530,72 | 161.970,79 | 233.501,51 |
206 | 38.029,21 | 105,21 | 1.036,29 | 1.141,51 | 38.029,21 | 71.635,93 | 163.007,08 | 234.643,02 |
207 | 36.992,92 | 102,35 | 1.039,16 | 1.141,51 | 36.992,92 | 71.738,28 | 164.046,24 | 235.784,52 |
208 | 35.953,76 | 99,47 | 1.042,03 | 1.141,51 | 35.953,76 | 71.837,75 | 165.088,27 | 236.926,03 |
209 | 34.911,73 | 96,59 | 1.044,92 | 1.141,51 | 34.911,73 | 71.934,34 | 166.133,19 | 238.067,53 |
210 | 33.866,81 | 93,70 | 1.047,81 | 1.141,51 | 33.866,81 | 72.028,04 | 167.181,00 | 239.209,04 |
211 | 32.819,00 | 90,80 | 1.050,71 | 1.141,51 | 32.819,00 | 72.118,84 | 168.231,71 | 240.350,55 |
212 | 31.768,29 | 87,89 | 1.053,61 | 1.141,51 | 31.768,29 | 72.206,73 | 169.285,32 | 241.492,05 |
213 | 30.714,68 | 84,98 | 1.056,53 | 1.141,51 | 30.714,68 | 72.291,71 | 170.341,85 | 242.633,56 |
214 | 29.658,15 | 82,05 | 1.059,45 | 1.141,51 | 29.658,15 | 72.373,76 | 171.401,30 | 243.775,06 |
215 | 28.598,70 | 79,12 | 1.062,38 | 1.141,51 | 28.598,70 | 72.452,89 | 172.463,68 | 244.916,57 |
216 | 27.536,32 | 76,18 | 1.065,32 | 1.141,51 | 27.536,32 | 72.529,07 | 173.529,01 | 246.058,08 |
217 | 26.470,99 | 73,24 | 1.068,27 | 1.141,51 | 26.470,99 | 72.602,31 | 174.597,28 | 247.199,58 |
218 | 25.402,72 | 70,28 | 1.071,23 | 1.141,51 | 25.402,72 | 72.672,59 | 175.668,50 | 248.341,09 |
219 | 24.331,50 | 67,32 | 1.074,19 | 1.141,51 | 24.331,50 | 72.739,90 | 176.742,69 | 249.482,59 |
220 | 23.257,31 | 64,35 | 1.077,16 | 1.141,51 | 23.257,31 | 72.804,25 | 177.819,85 | 250.624,10 |
221 | 22.180,15 | 61,37 | 1.080,14 | 1.141,51 | 22.180,15 | 72.865,62 | 178.899,99 | 251.765,61 |
222 | 21.100,01 | 58,38 | 1.083,13 | 1.141,51 | 21.100,01 | 72.923,99 | 179.983,12 | 252.907,11 |
223 | 20.016,88 | 55,38 | 1.086,13 | 1.141,51 | 20.016,88 | 72.979,37 | 181.069,25 | 254.048,62 |
224 | 18.930,75 | 52,38 | 1.089,13 | 1.141,51 | 18.930,75 | 73.031,75 | 182.158,38 | 255.190,12 |
225 | 17.841,62 | 49,36 | 1.092,14 | 1.141,51 | 17.841,62 | 73.081,11 | 183.250,52 | 256.331,63 |
226 | 16.749,48 | 46,34 | 1.095,17 | 1.141,51 | 16.749,48 | 73.127,45 | 184.345,69 | 257.473,14 |
227 | 15.654,31 | 43,31 | 1.098,20 | 1.141,51 | 15.654,31 | 73.170,76 | 185.443,88 | 258.614,64 |
228 | 14.556,12 | 40,27 | 1.101,23 | 1.141,51 | 14.556,12 | 73.211,03 | 186.545,12 | 259.756,15 |
229 | 13.454,88 | 37,23 | 1.104,28 | 1.141,51 | 13.454,88 | 73.248,26 | 187.649,40 | 260.897,65 |
230 | 12.350,60 | 34,17 | 1.107,34 | 1.141,51 | 12.350,60 | 73.282,43 | 188.756,73 | 262.039,16 |
231 | 11.243,27 | 31,11 | 1.110,40 | 1.141,51 | 11.243,27 | 73.313,53 | 189.867,13 | 263.180,67 |
232 | 10.132,87 | 28,03 | 1.113,47 | 1.141,51 | 10.132,87 | 73.341,57 | 190.980,61 | 264.322,17 |
233 | 9.019,39 | 24,95 | 1.116,55 | 1.141,51 | 9.019,39 | 73.366,52 | 192.097,16 | 265.463,68 |
234 | 7.902,84 | 21,86 | 1.119,64 | 1.141,51 | 7.902,84 | 73.388,39 | 193.216,80 | 266.605,18 |
235 | 6.783,20 | 18,77 | 1.122,74 | 1.141,51 | 6.783,20 | 73.407,15 | 194.339,54 | 267.746,69 |
236 | 5.660,46 | 15,66 | 1.125,85 | 1.141,51 | 5.660,46 | 73.422,81 | 195.465,38 | 268.888,20 |
237 | 4.534,62 | 12,55 | 1.128,96 | 1.141,51 | 4.534,62 | 73.435,36 | 196.594,34 | 270.029,70 |
238 | 3.405,66 | 9,42 | 1.132,08 | 1.141,51 | 3.405,66 | 73.444,78 | 197.726,43 | 271.171,21 |
239 | 2.273,57 | 6,29 | 1.135,22 | 1.141,51 | 2.273,57 | 73.451,07 | 198.861,64 | 272.312,71 |
240 | 1.138,36 | 3,15 | 1.138,36 | 1.141,51 | 1.138,36 | 73.454,22 | 200.000,00 | 273.454,22 |
- 81.537,02€
- Zinsanteil
- 1.175,39€
- Monatsrate
- 3,65%
- Sollzins p.a.
- 3,74%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 608,33 | 567,06 | 1.175,39 | 199.432,94 | 608,33 | 567,06 | 1.175,39 |
2 | 199.432,94 | 606,61 | 568,79 | 1.175,39 | 199.432,94 | 657,30 | 1.135,85 | 1.793,15 |
3 | 198.864,15 | 604,88 | 570,52 | 1.175,39 | 198.864,15 | 1.262,18 | 1.706,36 | 2.968,54 |
4 | 198.293,64 | 603,14 | 572,25 | 1.175,39 | 198.293,64 | 1.865,32 | 2.278,61 | 4.143,94 |
5 | 197.721,39 | 601,40 | 573,99 | 1.175,39 | 197.721,39 | 2.466,73 | 2.852,61 | 5.319,33 |
6 | 197.147,39 | 599,66 | 575,74 | 1.175,39 | 197.147,39 | 3.066,38 | 3.428,34 | 6.494,73 |
7 | 196.571,66 | 597,91 | 577,49 | 1.175,39 | 196.571,66 | 3.664,29 | 4.005,83 | 7.670,12 |
8 | 195.994,17 | 596,15 | 579,25 | 1.175,39 | 195.994,17 | 4.260,44 | 4.585,08 | 8.845,52 |
9 | 195.414,92 | 594,39 | 581,01 | 1.175,39 | 195.414,92 | 4.854,83 | 5.166,09 | 10.020,91 |
10 | 194.833,91 | 592,62 | 582,77 | 1.175,39 | 194.833,91 | 5.447,45 | 5.748,86 | 11.196,31 |
11 | 194.251,14 | 590,85 | 584,55 | 1.175,39 | 194.251,14 | 6.038,29 | 6.333,41 | 12.371,70 |
12 | 193.666,59 | 589,07 | 586,33 | 1.175,39 | 193.666,59 | 6.627,36 | 6.919,73 | 13.547,09 |
13 | 193.080,27 | 587,29 | 588,11 | 1.175,39 | 193.080,27 | 7.214,65 | 7.507,84 | 14.722,49 |
14 | 192.492,16 | 585,50 | 589,90 | 1.175,39 | 192.492,16 | 7.800,14 | 8.097,74 | 15.897,88 |
15 | 191.902,26 | 583,70 | 591,69 | 1.175,39 | 191.902,26 | 8.383,85 | 8.689,43 | 17.073,28 |
16 | 191.310,57 | 581,90 | 593,49 | 1.175,39 | 191.310,57 | 8.965,75 | 9.282,92 | 18.248,67 |
17 | 190.717,08 | 580,10 | 595,30 | 1.175,39 | 190.717,08 | 9.545,85 | 9.878,22 | 19.424,07 |
18 | 190.121,78 | 578,29 | 597,11 | 1.175,39 | 190.121,78 | 10.124,13 | 10.475,33 | 20.599,46 |
19 | 189.524,67 | 576,47 | 598,92 | 1.175,39 | 189.524,67 | 10.700,61 | 11.074,25 | 21.774,85 |
20 | 188.925,75 | 574,65 | 600,75 | 1.175,39 | 188.925,75 | 11.275,25 | 11.674,99 | 22.950,25 |
21 | 188.325,01 | 572,82 | 602,57 | 1.175,39 | 188.325,01 | 11.848,08 | 12.277,57 | 24.125,64 |
22 | 187.722,43 | 570,99 | 604,41 | 1.175,39 | 187.722,43 | 12.419,07 | 12.881,97 | 25.301,04 |
23 | 187.118,03 | 569,15 | 606,24 | 1.175,39 | 187.118,03 | 12.988,22 | 13.488,22 | 26.476,43 |
24 | 186.511,78 | 567,31 | 608,09 | 1.175,39 | 186.511,78 | 13.555,52 | 14.096,30 | 27.651,83 |
25 | 185.903,70 | 565,46 | 609,94 | 1.175,39 | 185.903,70 | 14.120,98 | 14.706,24 | 28.827,22 |
26 | 185.293,76 | 563,60 | 611,79 | 1.175,39 | 185.293,76 | 14.684,58 | 15.318,03 | 30.002,62 |
27 | 184.681,97 | 561,74 | 613,65 | 1.175,39 | 184.681,97 | 15.246,32 | 15.931,69 | 31.178,01 |
28 | 184.068,31 | 559,87 | 615,52 | 1.175,39 | 184.068,31 | 15.806,20 | 16.547,21 | 32.353,40 |
29 | 183.452,79 | 558,00 | 617,39 | 1.175,39 | 183.452,79 | 16.364,20 | 17.164,60 | 33.528,80 |
30 | 182.835,40 | 556,12 | 619,27 | 1.175,39 | 182.835,40 | 16.920,32 | 17.783,87 | 34.704,19 |
31 | 182.216,13 | 554,24 | 621,15 | 1.175,39 | 182.216,13 | 17.474,56 | 18.405,02 | 35.879,59 |
32 | 181.594,98 | 552,35 | 623,04 | 1.175,39 | 181.594,98 | 18.026,92 | 19.028,07 | 37.054,98 |
33 | 180.971,93 | 550,46 | 624,94 | 1.175,39 | 180.971,93 | 18.577,37 | 19.653,00 | 38.230,38 |
34 | 180.347,00 | 548,56 | 626,84 | 1.175,39 | 180.347,00 | 19.125,93 | 20.279,84 | 39.405,77 |
35 | 179.720,16 | 546,65 | 628,75 | 1.175,39 | 179.720,16 | 19.672,58 | 20.908,59 | 40.581,16 |
36 | 179.091,41 | 544,74 | 630,66 | 1.175,39 | 179.091,41 | 20.217,31 | 21.539,25 | 41.756,56 |
37 | 178.460,75 | 542,82 | 632,58 | 1.175,39 | 178.460,75 | 20.760,13 | 22.171,82 | 42.931,95 |
38 | 177.828,18 | 540,89 | 634,50 | 1.175,39 | 177.828,18 | 21.301,03 | 22.806,32 | 44.107,35 |
39 | 177.193,68 | 538,96 | 636,43 | 1.175,39 | 177.193,68 | 21.839,99 | 23.442,75 | 45.282,74 |
40 | 176.557,25 | 537,03 | 638,37 | 1.175,39 | 176.557,25 | 22.377,02 | 24.081,12 | 46.458,14 |
41 | 175.918,88 | 535,09 | 640,31 | 1.175,39 | 175.918,88 | 22.912,10 | 24.721,43 | 47.633,53 |
42 | 175.278,57 | 533,14 | 642,26 | 1.175,39 | 175.278,57 | 23.445,24 | 25.363,68 | 48.808,93 |
43 | 174.636,32 | 531,19 | 644,21 | 1.175,39 | 174.636,32 | 23.976,43 | 26.007,89 | 49.984,32 |
44 | 173.992,11 | 529,23 | 646,17 | 1.175,39 | 173.992,11 | 24.505,65 | 26.654,06 | 51.159,71 |
45 | 173.345,94 | 527,26 | 648,13 | 1.175,39 | 173.345,94 | 25.032,92 | 27.302,19 | 52.335,11 |
46 | 172.697,81 | 525,29 | 650,11 | 1.175,39 | 172.697,81 | 25.558,20 | 27.952,30 | 53.510,50 |
47 | 172.047,70 | 523,31 | 652,08 | 1.175,39 | 172.047,70 | 26.081,52 | 28.604,38 | 54.685,90 |
48 | 171.395,62 | 521,33 | 654,07 | 1.175,39 | 171.395,62 | 26.602,84 | 29.258,45 | 55.861,29 |
49 | 170.741,55 | 519,34 | 656,06 | 1.175,39 | 170.741,55 | 27.122,18 | 29.914,50 | 57.036,69 |
50 | 170.085,50 | 517,34 | 658,05 | 1.175,39 | 170.085,50 | 27.639,53 | 30.572,55 | 58.212,08 |
51 | 169.427,45 | 515,34 | 660,05 | 1.175,39 | 169.427,45 | 28.154,87 | 31.232,61 | 59.387,48 |
52 | 168.767,39 | 513,33 | 662,06 | 1.175,39 | 168.767,39 | 28.668,20 | 31.894,67 | 60.562,87 |
53 | 168.105,33 | 511,32 | 664,07 | 1.175,39 | 168.105,33 | 29.179,52 | 32.558,74 | 61.738,26 |
54 | 167.441,26 | 509,30 | 666,09 | 1.175,39 | 167.441,26 | 29.688,82 | 33.224,83 | 62.913,66 |
55 | 166.775,17 | 507,27 | 668,12 | 1.175,39 | 166.775,17 | 30.196,10 | 33.892,95 | 64.089,05 |
56 | 166.107,05 | 505,24 | 670,15 | 1.175,39 | 166.107,05 | 30.701,34 | 34.563,11 | 65.264,45 |
57 | 165.436,89 | 503,20 | 672,19 | 1.175,39 | 165.436,89 | 31.204,54 | 35.235,30 | 66.439,84 |
58 | 164.764,70 | 501,16 | 674,24 | 1.175,39 | 164.764,70 | 31.705,70 | 35.909,53 | 67.615,24 |
59 | 164.090,47 | 499,11 | 676,29 | 1.175,39 | 164.090,47 | 32.204,81 | 36.585,82 | 68.790,63 |
60 | 163.414,18 | 497,05 | 678,34 | 1.175,39 | 163.414,18 | 32.701,86 | 37.264,16 | 69.966,02 |
61 | 162.735,84 | 494,99 | 680,41 | 1.175,39 | 162.735,84 | 33.196,85 | 37.944,57 | 71.141,42 |
62 | 162.055,43 | 492,92 | 682,48 | 1.175,39 | 162.055,43 | 33.689,77 | 38.627,04 | 72.316,81 |
63 | 161.372,96 | 490,84 | 684,55 | 1.175,39 | 161.372,96 | 34.180,61 | 39.311,59 | 73.492,21 |
64 | 160.688,41 | 488,76 | 686,63 | 1.175,39 | 160.688,41 | 34.669,37 | 39.998,23 | 74.667,60 |
65 | 160.001,77 | 486,67 | 688,72 | 1.175,39 | 160.001,77 | 35.156,05 | 40.686,95 | 75.843,00 |
66 | 159.313,05 | 484,58 | 690,82 | 1.175,39 | 159.313,05 | 35.640,62 | 41.377,77 | 77.018,39 |
67 | 158.622,23 | 482,48 | 692,92 | 1.175,39 | 158.622,23 | 36.123,10 | 42.070,69 | 78.193,79 |
68 | 157.929,31 | 480,37 | 695,03 | 1.175,39 | 157.929,31 | 36.603,47 | 42.765,71 | 79.369,18 |
69 | 157.234,29 | 478,25 | 697,14 | 1.175,39 | 157.234,29 | 37.081,72 | 43.462,85 | 80.544,57 |
70 | 156.537,15 | 476,13 | 699,26 | 1.175,39 | 156.537,15 | 37.557,86 | 44.162,11 | 81.719,97 |
71 | 155.837,89 | 474,01 | 701,39 | 1.175,39 | 155.837,89 | 38.031,86 | 44.863,50 | 82.895,36 |
72 | 155.136,50 | 471,87 | 703,52 | 1.175,39 | 155.136,50 | 38.503,74 | 45.567,02 | 84.070,76 |
73 | 154.432,98 | 469,73 | 705,66 | 1.175,39 | 154.432,98 | 38.973,47 | 46.272,68 | 85.246,15 |
74 | 153.727,32 | 467,59 | 707,81 | 1.175,39 | 153.727,32 | 39.441,06 | 46.980,49 | 86.421,55 |
75 | 153.019,51 | 465,43 | 709,96 | 1.175,39 | 153.019,51 | 39.906,49 | 47.690,45 | 87.596,94 |
76 | 152.309,55 | 463,27 | 712,12 | 1.175,39 | 152.309,55 | 40.369,77 | 48.402,57 | 88.772,33 |
77 | 151.597,43 | 461,11 | 714,29 | 1.175,39 | 151.597,43 | 40.830,87 | 49.116,85 | 89.947,73 |
78 | 150.883,15 | 458,94 | 716,46 | 1.175,39 | 150.883,15 | 41.289,81 | 49.833,31 | 91.123,12 |
79 | 150.166,69 | 456,76 | 718,64 | 1.175,39 | 150.166,69 | 41.746,57 | 50.551,95 | 92.298,52 |
80 | 149.448,05 | 454,57 | 720,82 | 1.175,39 | 149.448,05 | 42.201,14 | 51.272,77 | 93.473,91 |
81 | 148.727,23 | 452,38 | 723,02 | 1.175,39 | 148.727,23 | 42.653,52 | 51.995,79 | 94.649,31 |
82 | 148.004,21 | 450,18 | 725,21 | 1.175,39 | 148.004,21 | 43.103,70 | 52.721,00 | 95.824,70 |
83 | 147.279,00 | 447,97 | 727,42 | 1.175,39 | 147.279,00 | 43.551,67 | 53.448,42 | 97.000,10 |
84 | 146.551,58 | 445,76 | 729,63 | 1.175,39 | 146.551,58 | 43.997,43 | 54.178,06 | 98.175,49 |
85 | 145.821,94 | 443,54 | 731,85 | 1.175,39 | 145.821,94 | 44.440,97 | 54.909,91 | 99.350,88 |
86 | 145.090,09 | 441,32 | 734,08 | 1.175,39 | 145.090,09 | 44.882,29 | 55.643,99 | 100.526,28 |
87 | 144.356,01 | 439,08 | 736,31 | 1.175,39 | 144.356,01 | 45.321,37 | 56.380,30 | 101.701,67 |
88 | 143.619,70 | 436,84 | 738,55 | 1.175,39 | 143.619,70 | 45.758,22 | 57.118,85 | 102.877,07 |
89 | 142.881,15 | 434,60 | 740,80 | 1.175,39 | 142.881,15 | 46.192,81 | 57.859,65 | 104.052,46 |
90 | 142.140,35 | 432,34 | 743,05 | 1.175,39 | 142.140,35 | 46.625,16 | 58.602,70 | 105.227,86 |
91 | 141.397,30 | 430,08 | 745,31 | 1.175,39 | 141.397,30 | 47.055,24 | 59.348,01 | 106.403,25 |
92 | 140.651,99 | 427,82 | 747,58 | 1.175,39 | 140.651,99 | 47.483,06 | 60.095,59 | 107.578,65 |
93 | 139.904,41 | 425,54 | 749,85 | 1.175,39 | 139.904,41 | 47.908,60 | 60.845,44 | 108.754,04 |
94 | 139.154,56 | 423,26 | 752,13 | 1.175,39 | 139.154,56 | 48.331,86 | 61.597,57 | 109.929,43 |
95 | 138.402,43 | 420,97 | 754,42 | 1.175,39 | 138.402,43 | 48.752,83 | 62.351,99 | 111.104,83 |
96 | 137.648,01 | 418,68 | 756,72 | 1.175,39 | 137.648,01 | 49.171,51 | 63.108,71 | 112.280,22 |
97 | 136.891,29 | 416,38 | 759,02 | 1.175,39 | 136.891,29 | 49.587,89 | 63.867,73 | 113.455,62 |
98 | 136.132,27 | 414,07 | 761,33 | 1.175,39 | 136.132,27 | 50.001,96 | 64.629,05 | 114.631,01 |
99 | 135.370,95 | 411,75 | 763,64 | 1.175,39 | 135.370,95 | 50.413,71 | 65.392,69 | 115.806,41 |
100 | 134.607,31 | 409,43 | 765,96 | 1.175,39 | 134.607,31 | 50.823,14 | 66.158,66 | 116.981,80 |
101 | 133.841,34 | 407,10 | 768,29 | 1.175,39 | 133.841,34 | 51.230,24 | 66.926,95 | 118.157,19 |
102 | 133.073,05 | 404,76 | 770,63 | 1.175,39 | 133.073,05 | 51.635,01 | 67.697,58 | 119.332,59 |
103 | 132.302,42 | 402,42 | 772,97 | 1.175,39 | 132.302,42 | 52.037,43 | 68.470,55 | 120.507,98 |
104 | 131.529,45 | 400,07 | 775,33 | 1.175,39 | 131.529,45 | 52.437,50 | 69.245,88 | 121.683,38 |
105 | 130.754,12 | 397,71 | 777,68 | 1.175,39 | 130.754,12 | 52.835,21 | 70.023,56 | 122.858,77 |
106 | 129.976,44 | 395,34 | 780,05 | 1.175,39 | 129.976,44 | 53.230,55 | 70.803,61 | 124.034,17 |
107 | 129.196,39 | 392,97 | 782,42 | 1.175,39 | 129.196,39 | 53.623,53 | 71.586,04 | 125.209,56 |
108 | 128.413,96 | 390,59 | 784,80 | 1.175,39 | 128.413,96 | 54.014,12 | 72.370,84 | 126.384,96 |
109 | 127.629,16 | 388,21 | 787,19 | 1.175,39 | 127.629,16 | 54.402,32 | 73.158,03 | 127.560,35 |
110 | 126.841,97 | 385,81 | 789,58 | 1.175,39 | 126.841,97 | 54.788,13 | 73.947,61 | 128.735,74 |
111 | 126.052,39 | 383,41 | 791,99 | 1.175,39 | 126.052,39 | 55.171,54 | 74.739,60 | 129.911,14 |
112 | 125.260,40 | 381,00 | 794,39 | 1.175,39 | 125.260,40 | 55.552,54 | 75.533,99 | 131.086,53 |
113 | 124.466,01 | 378,58 | 796,81 | 1.175,39 | 124.466,01 | 55.931,13 | 76.330,80 | 132.261,93 |
114 | 123.669,20 | 376,16 | 799,23 | 1.175,39 | 123.669,20 | 56.307,29 | 77.130,03 | 133.437,32 |
115 | 122.869,97 | 373,73 | 801,66 | 1.175,39 | 122.869,97 | 56.681,02 | 77.931,70 | 134.612,72 |
116 | 122.068,30 | 371,29 | 804,10 | 1.175,39 | 122.068,30 | 57.052,31 | 78.735,80 | 135.788,11 |
117 | 121.264,20 | 368,85 | 806,55 | 1.175,39 | 121.264,20 | 57.421,15 | 79.542,35 | 136.963,50 |
118 | 120.457,65 | 366,39 | 809,00 | 1.175,39 | 120.457,65 | 57.787,55 | 80.351,35 | 138.138,90 |
119 | 119.648,65 | 363,93 | 811,46 | 1.175,39 | 119.648,65 | 58.151,48 | 81.162,82 | 139.314,29 |
120 | 118.837,18 | 361,46 | 813,93 | 1.175,39 | 118.837,18 | 58.512,94 | 81.976,75 | 140.489,69 |
121 | 118.023,25 | 358,99 | 816,41 | 1.175,39 | 118.023,25 | 58.871,93 | 82.793,15 | 141.665,08 |
122 | 117.206,85 | 356,50 | 818,89 | 1.175,39 | 117.206,85 | 59.228,43 | 83.612,04 | 142.840,48 |
123 | 116.387,96 | 354,01 | 821,38 | 1.175,39 | 116.387,96 | 59.582,45 | 84.433,43 | 144.015,87 |
124 | 115.566,57 | 351,51 | 823,88 | 1.175,39 | 115.566,57 | 59.933,96 | 85.257,31 | 145.191,27 |
125 | 114.742,69 | 349,01 | 826,39 | 1.175,39 | 114.742,69 | 60.282,97 | 86.083,69 | 146.366,66 |
126 | 113.916,31 | 346,50 | 828,90 | 1.175,39 | 113.916,31 | 60.629,46 | 86.912,59 | 147.542,05 |
127 | 113.087,41 | 343,97 | 831,42 | 1.175,39 | 113.087,41 | 60.973,44 | 87.744,01 | 148.717,45 |
128 | 112.255,99 | 341,45 | 833,95 | 1.175,39 | 112.255,99 | 61.314,88 | 88.577,96 | 149.892,84 |
129 | 111.422,04 | 338,91 | 836,49 | 1.175,39 | 111.422,04 | 61.653,79 | 89.414,44 | 151.068,24 |
130 | 110.585,56 | 336,36 | 839,03 | 1.175,39 | 110.585,56 | 61.990,16 | 90.253,47 | 152.243,63 |
131 | 109.746,53 | 333,81 | 841,58 | 1.175,39 | 109.746,53 | 62.323,97 | 91.095,06 | 153.419,03 |
132 | 108.904,94 | 331,25 | 844,14 | 1.175,39 | 108.904,94 | 62.655,22 | 91.939,20 | 154.594,42 |
133 | 108.060,80 | 328,68 | 846,71 | 1.175,39 | 108.060,80 | 62.983,91 | 92.785,91 | 155.769,82 |
134 | 107.214,09 | 326,11 | 849,28 | 1.175,39 | 107.214,09 | 63.310,02 | 93.635,19 | 156.945,21 |
135 | 106.364,81 | 323,53 | 851,87 | 1.175,39 | 106.364,81 | 63.633,54 | 94.487,06 | 158.120,60 |
136 | 105.512,94 | 320,94 | 854,46 | 1.175,39 | 105.512,94 | 63.954,48 | 95.341,52 | 159.296,00 |
137 | 104.658,48 | 318,34 | 857,06 | 1.175,39 | 104.658,48 | 64.272,81 | 96.198,58 | 160.471,39 |
138 | 103.801,42 | 315,73 | 859,67 | 1.175,39 | 103.801,42 | 64.588,54 | 97.058,24 | 161.646,79 |
139 | 102.941,76 | 313,11 | 862,28 | 1.175,39 | 102.941,76 | 64.901,66 | 97.920,52 | 162.822,18 |
140 | 102.079,48 | 310,49 | 864,90 | 1.175,39 | 102.079,48 | 65.212,15 | 98.785,43 | 163.997,58 |
141 | 101.214,57 | 307,86 | 867,53 | 1.175,39 | 101.214,57 | 65.520,01 | 99.652,96 | 165.172,97 |
142 | 100.347,04 | 305,22 | 870,17 | 1.175,39 | 100.347,04 | 65.825,23 | 100.523,13 | 166.348,36 |
143 | 99.476,87 | 302,58 | 872,82 | 1.175,39 | 99.476,87 | 66.127,81 | 101.395,95 | 167.523,76 |
144 | 98.604,05 | 299,92 | 875,47 | 1.175,39 | 98.604,05 | 66.427,73 | 102.271,42 | 168.699,15 |
145 | 97.728,58 | 297,26 | 878,14 | 1.175,39 | 97.728,58 | 66.724,99 | 103.149,56 | 169.874,55 |
146 | 96.850,44 | 294,59 | 880,81 | 1.175,39 | 96.850,44 | 67.019,57 | 104.030,37 | 171.049,94 |
147 | 95.969,63 | 291,91 | 883,49 | 1.175,39 | 95.969,63 | 67.311,48 | 104.913,86 | 172.225,34 |
148 | 95.086,14 | 289,22 | 886,17 | 1.175,39 | 95.086,14 | 67.600,70 | 105.800,03 | 173.400,73 |
149 | 94.199,97 | 286,52 | 888,87 | 1.175,39 | 94.199,97 | 67.887,23 | 106.688,90 | 174.576,13 |
150 | 93.311,10 | 283,82 | 891,57 | 1.175,39 | 93.311,10 | 68.171,05 | 107.580,47 | 175.751,52 |
151 | 92.419,53 | 281,11 | 894,28 | 1.175,39 | 92.419,53 | 68.452,16 | 108.474,76 | 176.926,91 |
152 | 91.525,24 | 278,39 | 897,01 | 1.175,39 | 91.525,24 | 68.730,55 | 109.371,76 | 178.102,31 |
153 | 90.628,24 | 275,66 | 899,73 | 1.175,39 | 90.628,24 | 69.006,21 | 110.271,50 | 179.277,70 |
154 | 89.728,50 | 272,92 | 902,47 | 1.175,39 | 89.728,50 | 69.279,13 | 111.173,97 | 180.453,10 |
155 | 88.826,03 | 270,18 | 905,22 | 1.175,39 | 88.826,03 | 69.549,31 | 112.079,18 | 181.628,49 |
156 | 87.920,82 | 267,43 | 907,97 | 1.175,39 | 87.920,82 | 69.816,74 | 112.987,15 | 182.803,89 |
157 | 87.012,85 | 264,66 | 910,73 | 1.175,39 | 87.012,85 | 70.081,40 | 113.897,88 | 183.979,28 |
158 | 86.102,12 | 261,89 | 913,50 | 1.175,39 | 86.102,12 | 70.343,30 | 114.811,38 | 185.154,68 |
159 | 85.188,62 | 259,12 | 916,28 | 1.175,39 | 85.188,62 | 70.602,41 | 115.727,66 | 186.330,07 |
160 | 84.272,34 | 256,33 | 919,07 | 1.175,39 | 84.272,34 | 70.858,74 | 116.646,73 | 187.505,46 |
161 | 83.353,27 | 253,53 | 921,86 | 1.175,39 | 83.353,27 | 71.112,27 | 117.568,59 | 188.680,86 |
162 | 82.431,41 | 250,73 | 924,67 | 1.175,39 | 82.431,41 | 71.363,00 | 118.493,25 | 189.856,25 |
163 | 81.506,75 | 247,92 | 927,48 | 1.175,39 | 81.506,75 | 71.610,92 | 119.420,73 | 191.031,65 |
164 | 80.579,27 | 245,10 | 930,30 | 1.175,39 | 80.579,27 | 71.856,01 | 120.351,03 | 192.207,04 |
165 | 79.648,97 | 242,27 | 933,13 | 1.175,39 | 79.648,97 | 72.098,28 | 121.284,16 | 193.382,44 |
166 | 78.715,84 | 239,43 | 935,97 | 1.175,39 | 78.715,84 | 72.337,71 | 122.220,12 | 194.557,83 |
167 | 77.779,88 | 236,58 | 938,81 | 1.175,39 | 77.779,88 | 72.574,29 | 123.158,94 | 195.733,22 |
168 | 76.841,06 | 233,72 | 941,67 | 1.175,39 | 76.841,06 | 72.808,01 | 124.100,61 | 196.908,62 |
169 | 75.899,39 | 230,86 | 944,53 | 1.175,39 | 75.899,39 | 73.038,87 | 125.045,14 | 198.084,01 |
170 | 74.954,86 | 227,99 | 947,41 | 1.175,39 | 74.954,86 | 73.266,86 | 125.992,55 | 199.259,41 |
171 | 74.007,45 | 225,11 | 950,29 | 1.175,39 | 74.007,45 | 73.491,96 | 126.942,84 | 200.434,80 |
172 | 73.057,16 | 222,22 | 953,18 | 1.175,39 | 73.057,16 | 73.714,18 | 127.896,02 | 201.610,20 |
173 | 72.103,98 | 219,32 | 956,08 | 1.175,39 | 72.103,98 | 73.933,50 | 128.852,09 | 202.785,59 |
174 | 71.147,91 | 216,41 | 958,99 | 1.175,39 | 71.147,91 | 74.149,90 | 129.811,08 | 203.960,99 |
175 | 70.188,92 | 213,49 | 961,90 | 1.175,39 | 70.188,92 | 74.363,40 | 130.772,98 | 205.136,38 |
176 | 69.227,02 | 210,57 | 964,83 | 1.175,39 | 69.227,02 | 74.573,96 | 131.737,81 | 206.311,77 |
177 | 68.262,19 | 207,63 | 967,76 | 1.175,39 | 68.262,19 | 74.781,59 | 132.705,58 | 207.487,17 |
178 | 67.294,42 | 204,69 | 970,71 | 1.175,39 | 67.294,42 | 74.986,28 | 133.676,28 | 208.662,56 |
179 | 66.323,72 | 201,73 | 973,66 | 1.175,39 | 66.323,72 | 75.188,01 | 134.649,94 | 209.837,96 |
180 | 65.350,06 | 198,77 | 976,62 | 1.175,39 | 65.350,06 | 75.386,79 | 135.626,56 | 211.013,35 |
181 | 64.373,44 | 195,80 | 979,59 | 1.175,39 | 64.373,44 | 75.582,59 | 136.606,16 | 212.188,75 |
182 | 63.393,84 | 192,82 | 982,57 | 1.175,39 | 63.393,84 | 75.775,41 | 137.588,73 | 213.364,14 |
183 | 62.411,27 | 189,83 | 985,56 | 1.175,39 | 62.411,27 | 75.965,25 | 138.574,29 | 214.539,53 |
184 | 61.425,71 | 186,84 | 988,56 | 1.175,39 | 61.425,71 | 76.152,08 | 139.562,85 | 215.714,93 |
185 | 60.437,15 | 183,83 | 991,56 | 1.175,39 | 60.437,15 | 76.335,91 | 140.554,41 | 216.890,32 |
186 | 59.445,59 | 180,81 | 994,58 | 1.175,39 | 59.445,59 | 76.516,73 | 141.548,99 | 218.065,72 |
187 | 58.451,01 | 177,79 | 997,61 | 1.175,39 | 58.451,01 | 76.694,52 | 142.546,60 | 219.241,11 |
188 | 57.453,40 | 174,75 | 1.000,64 | 1.175,39 | 57.453,40 | 76.869,27 | 143.547,24 | 220.416,51 |
189 | 56.452,76 | 171,71 | 1.003,68 | 1.175,39 | 56.452,76 | 77.040,98 | 144.550,92 | 221.591,90 |
190 | 55.449,08 | 168,66 | 1.006,74 | 1.175,39 | 55.449,08 | 77.209,64 | 145.557,66 | 222.767,30 |
191 | 54.442,34 | 165,60 | 1.009,80 | 1.175,39 | 54.442,34 | 77.375,23 | 146.567,46 | 223.942,69 |
192 | 53.432,54 | 162,52 | 1.012,87 | 1.175,39 | 53.432,54 | 77.537,76 | 147.580,33 | 225.118,08 |
193 | 52.419,67 | 159,44 | 1.015,95 | 1.175,39 | 52.419,67 | 77.697,20 | 148.596,28 | 226.293,48 |
194 | 51.403,72 | 156,35 | 1.019,04 | 1.175,39 | 51.403,72 | 77.853,55 | 149.615,32 | 227.468,87 |
195 | 50.384,68 | 153,25 | 1.022,14 | 1.175,39 | 50.384,68 | 78.006,81 | 150.637,46 | 228.644,27 |
196 | 49.362,54 | 150,14 | 1.025,25 | 1.175,39 | 49.362,54 | 78.156,95 | 151.662,71 | 229.819,66 |
197 | 48.337,29 | 147,03 | 1.028,37 | 1.175,39 | 48.337,29 | 78.303,98 | 152.691,08 | 230.995,06 |
198 | 47.308,92 | 143,90 | 1.031,50 | 1.175,39 | 47.308,92 | 78.447,88 | 153.722,58 | 232.170,45 |
199 | 46.277,42 | 140,76 | 1.034,63 | 1.175,39 | 46.277,42 | 78.588,64 | 154.757,21 | 233.345,85 |
200 | 45.242,79 | 137,61 | 1.037,78 | 1.175,39 | 45.242,79 | 78.726,25 | 155.794,99 | 234.521,24 |
201 | 44.205,01 | 134,46 | 1.040,94 | 1.175,39 | 44.205,01 | 78.860,71 | 156.835,93 | 235.696,63 |
202 | 43.164,07 | 131,29 | 1.044,10 | 1.175,39 | 43.164,07 | 78.992,00 | 157.880,03 | 236.872,03 |
203 | 42.119,97 | 128,11 | 1.047,28 | 1.175,39 | 42.119,97 | 79.120,11 | 158.927,31 | 238.047,42 |
204 | 41.072,69 | 124,93 | 1.050,46 | 1.175,39 | 41.072,69 | 79.245,04 | 159.977,78 | 239.222,82 |
205 | 40.022,22 | 121,73 | 1.053,66 | 1.175,39 | 40.022,22 | 79.366,78 | 161.031,44 | 240.398,21 |
206 | 38.968,56 | 118,53 | 1.056,87 | 1.175,39 | 38.968,56 | 79.485,30 | 162.088,30 | 241.573,61 |
207 | 37.911,70 | 115,31 | 1.060,08 | 1.175,39 | 37.911,70 | 79.600,62 | 163.148,38 | 242.749,00 |
208 | 36.851,62 | 112,09 | 1.063,30 | 1.175,39 | 36.851,62 | 79.712,71 | 164.211,68 | 243.924,39 |
209 | 35.788,32 | 108,86 | 1.066,54 | 1.175,39 | 35.788,32 | 79.821,57 | 165.278,22 | 245.099,79 |
210 | 34.721,78 | 105,61 | 1.069,78 | 1.175,39 | 34.721,78 | 79.927,18 | 166.348,01 | 246.275,18 |
211 | 33.651,99 | 102,36 | 1.073,04 | 1.175,39 | 33.651,99 | 80.029,54 | 167.421,04 | 247.450,58 |
212 | 32.578,96 | 99,09 | 1.076,30 | 1.175,39 | 32.578,96 | 80.128,63 | 168.497,34 | 248.625,97 |
213 | 31.502,66 | 95,82 | 1.079,57 | 1.175,39 | 31.502,66 | 80.224,45 | 169.576,92 | 249.801,37 |
214 | 30.423,08 | 92,54 | 1.082,86 | 1.175,39 | 30.423,08 | 80.316,99 | 170.659,77 | 250.976,76 |
215 | 29.340,23 | 89,24 | 1.086,15 | 1.175,39 | 29.340,23 | 80.406,23 | 171.745,92 | 252.152,16 |
216 | 28.254,08 | 85,94 | 1.089,45 | 1.175,39 | 28.254,08 | 80.492,17 | 172.835,38 | 253.327,55 |
217 | 27.164,62 | 82,63 | 1.092,77 | 1.175,39 | 27.164,62 | 80.574,80 | 173.928,15 | 254.502,94 |
218 | 26.071,85 | 79,30 | 1.096,09 | 1.175,39 | 26.071,85 | 80.654,10 | 175.024,24 | 255.678,34 |
219 | 24.975,76 | 75,97 | 1.099,43 | 1.175,39 | 24.975,76 | 80.730,07 | 176.123,67 | 256.853,73 |
220 | 23.876,33 | 72,62 | 1.102,77 | 1.175,39 | 23.876,33 | 80.802,69 | 177.226,44 | 258.029,13 |
221 | 22.773,56 | 69,27 | 1.106,12 | 1.175,39 | 22.773,56 | 80.871,96 | 178.332,56 | 259.204,52 |
222 | 21.667,44 | 65,91 | 1.109,49 | 1.175,39 | 21.667,44 | 80.937,86 | 179.442,05 | 260.379,92 |
223 | 20.557,95 | 62,53 | 1.112,86 | 1.175,39 | 20.557,95 | 81.000,40 | 180.554,92 | 261.555,31 |
224 | 19.445,08 | 59,15 | 1.116,25 | 1.175,39 | 19.445,08 | 81.059,54 | 181.671,16 | 262.730,70 |
225 | 18.328,84 | 55,75 | 1.119,64 | 1.175,39 | 18.328,84 | 81.115,29 | 182.790,81 | 263.906,10 |
226 | 17.209,19 | 52,34 | 1.123,05 | 1.175,39 | 17.209,19 | 81.167,64 | 183.913,86 | 265.081,49 |
227 | 16.086,14 | 48,93 | 1.126,47 | 1.175,39 | 16.086,14 | 81.216,56 | 185.040,32 | 266.256,89 |
228 | 14.959,68 | 45,50 | 1.129,89 | 1.175,39 | 14.959,68 | 81.262,07 | 186.170,22 | 267.432,28 |
229 | 13.829,78 | 42,07 | 1.133,33 | 1.175,39 | 13.829,78 | 81.304,13 | 187.303,54 | 268.607,68 |
230 | 12.696,46 | 38,62 | 1.136,78 | 1.175,39 | 12.696,46 | 81.342,75 | 188.440,32 | 269.783,07 |
231 | 11.559,68 | 35,16 | 1.140,23 | 1.175,39 | 11.559,68 | 81.377,91 | 189.580,55 | 270.958,47 |
232 | 10.419,45 | 31,69 | 1.143,70 | 1.175,39 | 10.419,45 | 81.409,60 | 190.724,26 | 272.133,86 |
233 | 9.275,74 | 28,21 | 1.147,18 | 1.175,39 | 9.275,74 | 81.437,82 | 191.871,44 | 273.309,25 |
234 | 8.128,56 | 24,72 | 1.150,67 | 1.175,39 | 8.128,56 | 81.462,54 | 193.022,11 | 274.484,65 |
235 | 6.977,89 | 21,22 | 1.154,17 | 1.175,39 | 6.977,89 | 81.483,77 | 194.176,28 | 275.660,04 |
236 | 5.823,72 | 17,71 | 1.157,68 | 1.175,39 | 5.823,72 | 81.501,48 | 195.333,96 | 276.835,44 |
237 | 4.666,04 | 14,19 | 1.161,20 | 1.175,39 | 4.666,04 | 81.515,67 | 196.495,16 | 278.010,83 |
238 | 3.504,84 | 10,66 | 1.164,73 | 1.175,39 | 3.504,84 | 81.526,33 | 197.659,89 | 279.186,23 |
239 | 2.340,11 | 7,12 | 1.168,28 | 1.175,39 | 2.340,11 | 81.533,45 | 198.828,17 | 280.361,62 |
240 | 1.171,83 | 3,56 | 1.171,83 | 1.175,39 | 1.171,83 | 81.537,02 | 200.000,00 | 281.537,02 |
- 81.784,10€
- Zinsanteil
- 1.176,43€
- Monatsrate
- 3,66%
- Sollzins p.a.
- 3,72%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 610,00 | 566,43 | 1.176,43 | 199.433,57 | 610,00 | 566,43 | 1.176,43 |
2 | 199.433,57 | 608,27 | 568,16 | 1.176,43 | 199.433,57 | 659,11 | 1.134,59 | 1.793,69 |
3 | 198.865,41 | 606,54 | 569,89 | 1.176,43 | 198.865,41 | 1.265,65 | 1.704,48 | 2.970,12 |
4 | 198.295,52 | 604,80 | 571,63 | 1.176,43 | 198.295,52 | 1.870,45 | 2.276,11 | 4.146,55 |
5 | 197.723,89 | 603,06 | 573,37 | 1.176,43 | 197.723,89 | 2.473,50 | 2.849,48 | 5.322,98 |
6 | 197.150,52 | 601,31 | 575,12 | 1.176,43 | 197.150,52 | 3.074,81 | 3.424,60 | 6.499,41 |
7 | 196.575,40 | 599,55 | 576,88 | 1.176,43 | 196.575,40 | 3.674,37 | 4.001,48 | 7.675,85 |
8 | 195.998,52 | 597,80 | 578,63 | 1.176,43 | 195.998,52 | 4.272,16 | 4.580,11 | 8.852,28 |
9 | 195.419,89 | 596,03 | 580,40 | 1.176,43 | 195.419,89 | 4.868,19 | 5.160,51 | 10.028,71 |
10 | 194.839,49 | 594,26 | 582,17 | 1.176,43 | 194.839,49 | 5.462,46 | 5.742,68 | 11.205,14 |
11 | 194.257,32 | 592,48 | 583,95 | 1.176,43 | 194.257,32 | 6.054,94 | 6.326,63 | 12.381,57 |
12 | 193.673,37 | 590,70 | 585,73 | 1.176,43 | 193.673,37 | 6.645,64 | 6.912,35 | 13.558,00 |
13 | 193.087,65 | 588,92 | 587,51 | 1.176,43 | 193.087,65 | 7.234,56 | 7.499,87 | 14.734,43 |
14 | 192.500,13 | 587,13 | 589,30 | 1.176,43 | 192.500,13 | 7.821,69 | 8.089,17 | 15.910,86 |
15 | 191.910,83 | 585,33 | 591,10 | 1.176,43 | 191.910,83 | 8.407,01 | 8.680,27 | 17.087,29 |
16 | 191.319,73 | 583,53 | 592,91 | 1.176,43 | 191.319,73 | 8.990,54 | 9.273,18 | 18.263,72 |
17 | 190.726,82 | 581,72 | 594,71 | 1.176,43 | 190.726,82 | 9.572,26 | 9.867,89 | 19.440,15 |
18 | 190.132,11 | 579,90 | 596,53 | 1.176,43 | 190.132,11 | 10.152,16 | 10.464,42 | 20.616,58 |
19 | 189.535,58 | 578,08 | 598,35 | 1.176,43 | 189.535,58 | 10.730,24 | 11.062,77 | 21.793,01 |
20 | 188.937,23 | 576,26 | 600,17 | 1.176,43 | 188.937,23 | 11.306,50 | 11.662,94 | 22.969,44 |
21 | 188.337,06 | 574,43 | 602,00 | 1.176,43 | 188.337,06 | 11.880,93 | 12.264,94 | 24.145,87 |
22 | 187.735,06 | 572,59 | 603,84 | 1.176,43 | 187.735,06 | 12.453,52 | 12.868,78 | 25.322,30 |
23 | 187.131,22 | 570,75 | 605,68 | 1.176,43 | 187.131,22 | 13.024,27 | 13.474,46 | 26.498,73 |
24 | 186.525,54 | 568,90 | 607,53 | 1.176,43 | 186.525,54 | 13.593,17 | 14.081,98 | 27.675,16 |
25 | 185.918,02 | 567,05 | 609,38 | 1.176,43 | 185.918,02 | 14.160,22 | 14.691,37 | 28.851,59 |
26 | 185.308,63 | 565,19 | 611,24 | 1.176,43 | 185.308,63 | 14.725,42 | 15.302,60 | 30.028,02 |
27 | 184.697,40 | 563,33 | 613,10 | 1.176,43 | 184.697,40 | 15.288,74 | 15.915,71 | 31.204,45 |
28 | 184.084,29 | 561,46 | 614,97 | 1.176,43 | 184.084,29 | 15.850,20 | 16.530,68 | 32.380,88 |
29 | 183.469,32 | 559,58 | 616,85 | 1.176,43 | 183.469,32 | 16.409,78 | 17.147,53 | 33.557,31 |
30 | 182.852,47 | 557,70 | 618,73 | 1.176,43 | 182.852,47 | 16.967,48 | 17.766,26 | 34.733,74 |
31 | 182.233,74 | 555,81 | 620,62 | 1.176,43 | 182.233,74 | 17.523,29 | 18.386,88 | 35.910,17 |
32 | 181.613,12 | 553,92 | 622,51 | 1.176,43 | 181.613,12 | 18.077,21 | 19.009,39 | 37.086,60 |
33 | 180.990,61 | 552,02 | 624,41 | 1.176,43 | 180.990,61 | 18.629,24 | 19.633,80 | 38.263,03 |
34 | 180.366,20 | 550,12 | 626,31 | 1.176,43 | 180.366,20 | 19.179,35 | 20.260,11 | 39.439,46 |
35 | 179.739,89 | 548,21 | 628,22 | 1.176,43 | 179.739,89 | 19.727,56 | 20.888,33 | 40.615,89 |
36 | 179.111,67 | 546,29 | 630,14 | 1.176,43 | 179.111,67 | 20.273,85 | 21.518,47 | 41.792,32 |
37 | 178.481,53 | 544,37 | 632,06 | 1.176,43 | 178.481,53 | 20.818,22 | 22.150,53 | 42.968,75 |
38 | 177.849,47 | 542,44 | 633,99 | 1.176,43 | 177.849,47 | 21.360,66 | 22.784,52 | 44.145,18 |
39 | 177.215,48 | 540,51 | 635,92 | 1.176,43 | 177.215,48 | 21.901,17 | 23.420,45 | 45.321,61 |
40 | 176.579,55 | 538,57 | 637,86 | 1.176,43 | 176.579,55 | 22.439,73 | 24.058,31 | 46.498,04 |
41 | 175.941,69 | 536,62 | 639,81 | 1.176,43 | 175.941,69 | 22.976,36 | 24.698,12 | 47.674,47 |
42 | 175.301,88 | 534,67 | 641,76 | 1.176,43 | 175.301,88 | 23.511,03 | 25.339,88 | 48.850,90 |
43 | 174.660,12 | 532,71 | 643,72 | 1.176,43 | 174.660,12 | 24.043,74 | 25.983,59 | 50.027,33 |
44 | 174.016,41 | 530,75 | 645,68 | 1.176,43 | 174.016,41 | 24.574,49 | 26.629,27 | 51.203,76 |
45 | 173.370,73 | 528,78 | 647,65 | 1.176,43 | 173.370,73 | 25.103,27 | 27.276,92 | 52.380,19 |
46 | 172.723,08 | 526,81 | 649,62 | 1.176,43 | 172.723,08 | 25.630,08 | 27.926,55 | 53.556,63 |
47 | 172.073,45 | 524,82 | 651,61 | 1.176,43 | 172.073,45 | 26.154,90 | 28.578,15 | 54.733,06 |
48 | 171.421,85 | 522,84 | 653,59 | 1.176,43 | 171.421,85 | 26.677,74 | 29.231,75 | 55.909,49 |
49 | 170.768,25 | 520,84 | 655,59 | 1.176,43 | 170.768,25 | 27.198,58 | 29.887,34 | 57.085,92 |
50 | 170.112,66 | 518,84 | 657,59 | 1.176,43 | 170.112,66 | 27.717,42 | 30.544,92 | 58.262,35 |
51 | 169.455,08 | 516,84 | 659,59 | 1.176,43 | 169.455,08 | 28.234,26 | 31.204,51 | 59.438,78 |
52 | 168.795,49 | 514,83 | 661,60 | 1.176,43 | 168.795,49 | 28.749,09 | 31.866,12 | 60.615,21 |
53 | 168.133,88 | 512,81 | 663,62 | 1.176,43 | 168.133,88 | 29.261,90 | 32.529,74 | 61.791,64 |
54 | 167.470,26 | 510,78 | 665,65 | 1.176,43 | 167.470,26 | 29.772,68 | 33.195,39 | 62.968,07 |
55 | 166.804,61 | 508,75 | 667,68 | 1.176,43 | 166.804,61 | 30.281,44 | 33.863,06 | 64.144,50 |
56 | 166.136,94 | 506,72 | 669,71 | 1.176,43 | 166.136,94 | 30.788,15 | 34.532,78 | 65.320,93 |
57 | 165.467,22 | 504,68 | 671,76 | 1.176,43 | 165.467,22 | 31.292,83 | 35.204,53 | 66.497,36 |
58 | 164.795,47 | 502,63 | 673,80 | 1.176,43 | 164.795,47 | 31.795,45 | 35.878,33 | 67.673,79 |
59 | 164.121,67 | 500,57 | 675,86 | 1.176,43 | 164.121,67 | 32.296,03 | 36.554,19 | 68.850,22 |
60 | 163.445,81 | 498,51 | 677,92 | 1.176,43 | 163.445,81 | 32.794,53 | 37.232,11 | 70.026,65 |
61 | 162.767,89 | 496,44 | 679,99 | 1.176,43 | 162.767,89 | 33.290,98 | 37.912,10 | 71.203,08 |
62 | 162.087,90 | 494,37 | 682,06 | 1.176,43 | 162.087,90 | 33.785,34 | 38.594,16 | 72.379,51 |
63 | 161.405,84 | 492,29 | 684,14 | 1.176,43 | 161.405,84 | 34.277,63 | 39.278,31 | 73.555,94 |
64 | 160.721,69 | 490,20 | 686,23 | 1.176,43 | 160.721,69 | 34.767,83 | 39.964,54 | 74.732,37 |
65 | 160.035,46 | 488,11 | 688,32 | 1.176,43 | 160.035,46 | 35.255,94 | 40.652,86 | 75.908,80 |
66 | 159.347,14 | 486,01 | 690,42 | 1.176,43 | 159.347,14 | 35.741,95 | 41.343,28 | 77.085,23 |
67 | 158.656,72 | 483,90 | 692,53 | 1.176,43 | 158.656,72 | 36.225,85 | 42.035,81 | 78.261,66 |
68 | 157.964,19 | 481,79 | 694,64 | 1.176,43 | 157.964,19 | 36.707,64 | 42.730,45 | 79.438,09 |
69 | 157.269,55 | 479,67 | 696,76 | 1.176,43 | 157.269,55 | 37.187,32 | 43.427,20 | 80.614,52 |
70 | 156.572,80 | 477,55 | 698,88 | 1.176,43 | 156.572,80 | 37.664,86 | 44.126,09 | 81.790,95 |
71 | 155.873,91 | 475,42 | 701,01 | 1.176,43 | 155.873,91 | 38.140,28 | 44.827,10 | 82.967,38 |
72 | 155.172,90 | 473,28 | 703,15 | 1.176,43 | 155.172,90 | 38.613,56 | 45.530,26 | 84.143,81 |
73 | 154.469,74 | 471,13 | 705,30 | 1.176,43 | 154.469,74 | 39.084,69 | 46.235,55 | 85.320,24 |
74 | 153.764,45 | 468,98 | 707,45 | 1.176,43 | 153.764,45 | 39.553,67 | 46.943,00 | 86.496,67 |
75 | 153.057,00 | 466,82 | 709,61 | 1.176,43 | 153.057,00 | 40.020,49 | 47.652,61 | 87.673,10 |
76 | 152.347,39 | 464,66 | 711,77 | 1.176,43 | 152.347,39 | 40.485,15 | 48.364,38 | 88.849,53 |
77 | 151.635,62 | 462,49 | 713,94 | 1.176,43 | 151.635,62 | 40.947,64 | 49.078,32 | 90.025,96 |
78 | 150.921,68 | 460,31 | 716,12 | 1.176,43 | 150.921,68 | 41.407,95 | 49.794,44 | 91.202,39 |
79 | 150.205,56 | 458,13 | 718,30 | 1.176,43 | 150.205,56 | 41.866,08 | 50.512,74 | 92.378,82 |
80 | 149.487,26 | 455,94 | 720,49 | 1.176,43 | 149.487,26 | 42.322,02 | 51.233,24 | 93.555,25 |
81 | 148.766,76 | 453,74 | 722,69 | 1.176,43 | 148.766,76 | 42.775,76 | 51.955,93 | 94.731,68 |
82 | 148.044,07 | 451,53 | 724,90 | 1.176,43 | 148.044,07 | 43.227,29 | 52.680,82 | 95.908,11 |
83 | 147.319,18 | 449,32 | 727,11 | 1.176,43 | 147.319,18 | 43.676,61 | 53.407,93 | 97.084,54 |
84 | 146.592,07 | 447,11 | 729,32 | 1.176,43 | 146.592,07 | 44.123,72 | 54.137,26 | 98.260,98 |
85 | 145.862,74 | 444,88 | 731,55 | 1.176,43 | 145.862,74 | 44.568,60 | 54.868,80 | 99.437,41 |
86 | 145.131,20 | 442,65 | 733,78 | 1.176,43 | 145.131,20 | 45.011,25 | 55.602,58 | 100.613,84 |
87 | 144.397,42 | 440,41 | 736,02 | 1.176,43 | 144.397,42 | 45.451,66 | 56.338,60 | 101.790,27 |
88 | 143.661,40 | 438,17 | 738,26 | 1.176,43 | 143.661,40 | 45.889,83 | 57.076,87 | 102.966,70 |
89 | 142.923,13 | 435,92 | 740,51 | 1.176,43 | 142.923,13 | 46.325,75 | 57.817,38 | 104.143,13 |
90 | 142.182,62 | 433,66 | 742,77 | 1.176,43 | 142.182,62 | 46.759,40 | 58.560,15 | 105.319,56 |
91 | 141.439,85 | 431,39 | 745,04 | 1.176,43 | 141.439,85 | 47.190,79 | 59.305,19 | 106.495,99 |
92 | 140.694,81 | 429,12 | 747,31 | 1.176,43 | 140.694,81 | 47.619,91 | 60.052,50 | 107.672,42 |
93 | 139.947,50 | 426,84 | 749,59 | 1.176,43 | 139.947,50 | 48.046,75 | 60.802,09 | 108.848,85 |
94 | 139.197,91 | 424,55 | 751,88 | 1.176,43 | 139.197,91 | 48.471,31 | 61.553,97 | 110.025,28 |
95 | 138.446,03 | 422,26 | 754,17 | 1.176,43 | 138.446,03 | 48.893,57 | 62.308,14 | 111.201,71 |
96 | 137.691,86 | 419,96 | 756,47 | 1.176,43 | 137.691,86 | 49.313,53 | 63.064,61 | 112.378,14 |
97 | 136.935,39 | 417,65 | 758,78 | 1.176,43 | 136.935,39 | 49.731,18 | 63.823,39 | 113.554,57 |
98 | 136.176,61 | 415,34 | 761,09 | 1.176,43 | 136.176,61 | 50.146,52 | 64.584,48 | 114.731,00 |
99 | 135.415,52 | 413,02 | 763,41 | 1.176,43 | 135.415,52 | 50.559,54 | 65.347,89 | 115.907,43 |
100 | 134.652,11 | 410,69 | 765,74 | 1.176,43 | 134.652,11 | 50.970,23 | 66.113,63 | 117.083,86 |
101 | 133.886,37 | 408,35 | 768,08 | 1.176,43 | 133.886,37 | 51.378,58 | 66.881,71 | 118.260,29 |
102 | 133.118,29 | 406,01 | 770,42 | 1.176,43 | 133.118,29 | 51.784,59 | 67.652,13 | 119.436,72 |
103 | 132.347,87 | 403,66 | 772,77 | 1.176,43 | 132.347,87 | 52.188,25 | 68.424,90 | 120.613,15 |
104 | 131.575,10 | 401,30 | 775,13 | 1.176,43 | 131.575,10 | 52.589,55 | 69.200,03 | 121.789,58 |
105 | 130.799,97 | 398,94 | 777,49 | 1.176,43 | 130.799,97 | 52.988,49 | 69.977,52 | 122.966,01 |
106 | 130.022,48 | 396,57 | 779,86 | 1.176,43 | 130.022,48 | 53.385,06 | 70.757,38 | 124.142,44 |
107 | 129.242,62 | 394,19 | 782,24 | 1.176,43 | 129.242,62 | 53.779,25 | 71.539,62 | 125.318,87 |
108 | 128.460,38 | 391,80 | 784,63 | 1.176,43 | 128.460,38 | 54.171,06 | 72.324,24 | 126.495,30 |
109 | 127.675,76 | 389,41 | 787,02 | 1.176,43 | 127.675,76 | 54.560,47 | 73.111,26 | 127.671,73 |
110 | 126.888,74 | 387,01 | 789,42 | 1.176,43 | 126.888,74 | 54.947,48 | 73.900,68 | 128.848,16 |
111 | 126.099,32 | 384,60 | 791,83 | 1.176,43 | 126.099,32 | 55.332,08 | 74.692,51 | 130.024,59 |
112 | 125.307,49 | 382,19 | 794,24 | 1.176,43 | 125.307,49 | 55.714,27 | 75.486,75 | 131.201,02 |
113 | 124.513,25 | 379,77 | 796,66 | 1.176,43 | 124.513,25 | 56.094,04 | 76.283,42 | 132.377,45 |
114 | 123.716,58 | 377,34 | 799,09 | 1.176,43 | 123.716,58 | 56.471,37 | 77.082,51 | 133.553,88 |
115 | 122.917,49 | 374,90 | 801,53 | 1.176,43 | 122.917,49 | 56.846,27 | 77.884,04 | 134.730,31 |
116 | 122.115,96 | 372,45 | 803,98 | 1.176,43 | 122.115,96 | 57.218,72 | 78.688,02 | 135.906,74 |
117 | 121.311,98 | 370,00 | 806,43 | 1.176,43 | 121.311,98 | 57.588,72 | 79.494,45 | 137.083,17 |
118 | 120.505,55 | 367,54 | 808,89 | 1.176,43 | 120.505,55 | 57.956,27 | 80.303,34 | 138.259,60 |
119 | 119.696,66 | 365,07 | 811,36 | 1.176,43 | 119.696,66 | 58.321,34 | 81.114,69 | 139.436,03 |
120 | 118.885,31 | 362,60 | 813,83 | 1.176,43 | 118.885,31 | 58.683,94 | 81.928,52 | 140.612,46 |
121 | 118.071,48 | 360,12 | 816,31 | 1.176,43 | 118.071,48 | 59.044,06 | 82.744,84 | 141.788,89 |
122 | 117.255,16 | 357,63 | 818,80 | 1.176,43 | 117.255,16 | 59.401,69 | 83.563,64 | 142.965,32 |
123 | 116.436,36 | 355,13 | 821,30 | 1.176,43 | 116.436,36 | 59.756,82 | 84.384,94 | 144.141,76 |
124 | 115.615,06 | 352,63 | 823,80 | 1.176,43 | 115.615,06 | 60.109,44 | 85.208,74 | 145.318,19 |
125 | 114.791,26 | 350,11 | 826,32 | 1.176,43 | 114.791,26 | 60.459,56 | 86.035,06 | 146.494,62 |
126 | 113.964,94 | 347,59 | 828,84 | 1.176,43 | 113.964,94 | 60.807,15 | 86.863,90 | 147.671,05 |
127 | 113.136,10 | 345,07 | 831,37 | 1.176,43 | 113.136,10 | 61.152,22 | 87.695,26 | 148.847,48 |
128 | 112.304,74 | 342,53 | 833,90 | 1.176,43 | 112.304,74 | 61.494,75 | 88.529,16 | 150.023,91 |
129 | 111.470,84 | 339,99 | 836,44 | 1.176,43 | 111.470,84 | 61.834,73 | 89.365,61 | 151.200,34 |
130 | 110.634,39 | 337,43 | 839,00 | 1.176,43 | 110.634,39 | 62.172,17 | 90.204,60 | 152.376,77 |
131 | 109.795,40 | 334,88 | 841,55 | 1.176,43 | 109.795,40 | 62.507,04 | 91.046,15 | 153.553,20 |
132 | 108.953,85 | 332,31 | 844,12 | 1.176,43 | 108.953,85 | 62.839,35 | 91.890,28 | 154.729,63 |
133 | 108.109,72 | 329,73 | 846,70 | 1.176,43 | 108.109,72 | 63.169,09 | 92.736,97 | 155.906,06 |
134 | 107.263,03 | 327,15 | 849,28 | 1.176,43 | 107.263,03 | 63.496,24 | 93.586,25 | 157.082,49 |
135 | 106.413,75 | 324,56 | 851,87 | 1.176,43 | 106.413,75 | 63.820,80 | 94.438,12 | 158.258,92 |
136 | 105.561,88 | 321,96 | 854,47 | 1.176,43 | 105.561,88 | 64.142,76 | 95.292,58 | 159.435,35 |
137 | 104.707,42 | 319,36 | 857,07 | 1.176,43 | 104.707,42 | 64.462,12 | 96.149,66 | 160.611,78 |
138 | 103.850,34 | 316,74 | 859,69 | 1.176,43 | 103.850,34 | 64.778,87 | 97.009,34 | 161.788,21 |
139 | 102.990,66 | 314,12 | 862,31 | 1.176,43 | 102.990,66 | 65.092,99 | 97.871,65 | 162.964,64 |
140 | 102.128,35 | 311,49 | 864,94 | 1.176,43 | 102.128,35 | 65.404,48 | 98.736,59 | 164.141,07 |
141 | 101.263,41 | 308,85 | 867,58 | 1.176,43 | 101.263,41 | 65.713,33 | 99.604,17 | 165.317,50 |
142 | 100.395,83 | 306,21 | 870,22 | 1.176,43 | 100.395,83 | 66.019,54 | 100.474,39 | 166.493,93 |
143 | 99.525,61 | 303,55 | 872,88 | 1.176,43 | 99.525,61 | 66.323,09 | 101.347,27 | 167.670,36 |
144 | 98.652,73 | 300,89 | 875,54 | 1.176,43 | 98.652,73 | 66.623,98 | 102.222,81 | 168.846,79 |
145 | 97.777,19 | 298,22 | 878,21 | 1.176,43 | 97.777,19 | 66.922,20 | 103.101,02 | 170.023,22 |
146 | 96.898,98 | 295,54 | 880,89 | 1.176,43 | 96.898,98 | 67.217,75 | 103.981,91 | 171.199,65 |
147 | 96.018,09 | 292,86 | 883,58 | 1.176,43 | 96.018,09 | 67.510,60 | 104.865,48 | 172.376,08 |
148 | 95.134,52 | 290,16 | 886,27 | 1.176,43 | 95.134,52 | 67.800,76 | 105.751,75 | 173.552,51 |
149 | 94.248,25 | 287,46 | 888,97 | 1.176,43 | 94.248,25 | 68.088,22 | 106.640,72 | 174.728,94 |
150 | 93.359,28 | 284,75 | 891,68 | 1.176,43 | 93.359,28 | 68.372,96 | 107.532,41 | 175.905,37 |
151 | 92.467,59 | 282,03 | 894,40 | 1.176,43 | 92.467,59 | 68.654,99 | 108.426,81 | 177.081,80 |
152 | 91.573,19 | 279,30 | 897,13 | 1.176,43 | 91.573,19 | 68.934,29 | 109.323,94 | 178.258,23 |
153 | 90.676,06 | 276,56 | 899,87 | 1.176,43 | 90.676,06 | 69.210,85 | 110.223,81 | 179.434,66 |
154 | 89.776,19 | 273,82 | 902,61 | 1.176,43 | 89.776,19 | 69.484,67 | 111.126,43 | 180.611,09 |
155 | 88.873,57 | 271,06 | 905,37 | 1.176,43 | 88.873,57 | 69.755,73 | 112.031,79 | 181.787,52 |
156 | 87.968,21 | 268,30 | 908,13 | 1.176,43 | 87.968,21 | 70.024,03 | 112.939,92 | 182.963,95 |
157 | 87.060,08 | 265,53 | 910,90 | 1.176,43 | 87.060,08 | 70.289,57 | 113.850,82 | 184.140,38 |
158 | 86.149,18 | 262,76 | 913,68 | 1.176,43 | 86.149,18 | 70.552,32 | 114.764,49 | 185.316,81 |
159 | 85.235,51 | 259,97 | 916,46 | 1.176,43 | 85.235,51 | 70.812,29 | 115.680,95 | 186.493,24 |
160 | 84.319,05 | 257,17 | 919,26 | 1.176,43 | 84.319,05 | 71.069,46 | 116.600,21 | 187.669,67 |
161 | 83.399,79 | 254,37 | 922,06 | 1.176,43 | 83.399,79 | 71.323,83 | 117.522,27 | 188.846,10 |
162 | 82.477,73 | 251,56 | 924,87 | 1.176,43 | 82.477,73 | 71.575,39 | 118.447,14 | 190.022,54 |
163 | 81.552,86 | 248,74 | 927,69 | 1.176,43 | 81.552,86 | 71.824,13 | 119.374,84 | 191.198,97 |
164 | 80.625,16 | 245,91 | 930,52 | 1.176,43 | 80.625,16 | 72.070,03 | 120.305,36 | 192.375,40 |
165 | 79.694,64 | 243,07 | 933,36 | 1.176,43 | 79.694,64 | 72.313,10 | 121.238,72 | 193.551,83 |
166 | 78.761,28 | 240,22 | 936,21 | 1.176,43 | 78.761,28 | 72.553,32 | 122.174,93 | 194.728,26 |
167 | 77.825,07 | 237,37 | 939,06 | 1.176,43 | 77.825,07 | 72.790,69 | 123.114,00 | 195.904,69 |
168 | 76.886,00 | 234,50 | 941,93 | 1.176,43 | 76.886,00 | 73.025,19 | 124.055,92 | 197.081,12 |
169 | 75.944,08 | 231,63 | 944,80 | 1.176,43 | 75.944,08 | 73.256,82 | 125.000,72 | 198.257,55 |
170 | 74.999,28 | 228,75 | 947,68 | 1.176,43 | 74.999,28 | 73.485,57 | 125.948,41 | 199.433,98 |
171 | 74.051,59 | 225,86 | 950,57 | 1.176,43 | 74.051,59 | 73.711,43 | 126.898,98 | 200.610,41 |
172 | 73.101,02 | 222,96 | 953,47 | 1.176,43 | 73.101,02 | 73.934,39 | 127.852,45 | 201.786,84 |
173 | 72.147,55 | 220,05 | 956,38 | 1.176,43 | 72.147,55 | 74.154,44 | 128.808,83 | 202.963,27 |
174 | 71.191,17 | 217,13 | 959,30 | 1.176,43 | 71.191,17 | 74.371,57 | 129.768,13 | 204.139,70 |
175 | 70.231,87 | 214,21 | 962,22 | 1.176,43 | 70.231,87 | 74.585,78 | 130.730,35 | 205.316,13 |
176 | 69.269,65 | 211,27 | 965,16 | 1.176,43 | 69.269,65 | 74.797,05 | 131.695,51 | 206.492,56 |
177 | 68.304,49 | 208,33 | 968,10 | 1.176,43 | 68.304,49 | 75.005,38 | 132.663,61 | 207.668,99 |
178 | 67.336,39 | 205,38 | 971,05 | 1.176,43 | 67.336,39 | 75.210,75 | 133.634,67 | 208.845,42 |
179 | 66.365,33 | 202,41 | 974,02 | 1.176,43 | 66.365,33 | 75.413,17 | 134.608,68 | 210.021,85 |
180 | 65.391,32 | 199,44 | 976,99 | 1.176,43 | 65.391,32 | 75.612,61 | 135.585,67 | 211.198,28 |
181 | 64.414,33 | 196,46 | 979,97 | 1.176,43 | 64.414,33 | 75.809,07 | 136.565,64 | 212.374,71 |
182 | 63.434,36 | 193,47 | 982,96 | 1.176,43 | 63.434,36 | 76.002,55 | 137.548,59 | 213.551,14 |
183 | 62.451,41 | 190,48 | 985,95 | 1.176,43 | 62.451,41 | 76.193,03 | 138.534,54 | 214.727,57 |
184 | 61.465,46 | 187,47 | 988,96 | 1.176,43 | 61.465,46 | 76.380,50 | 139.523,50 | 215.904,00 |
185 | 60.476,50 | 184,45 | 991,98 | 1.176,43 | 60.476,50 | 76.564,95 | 140.515,48 | 217.080,43 |
186 | 59.484,52 | 181,43 | 995,00 | 1.176,43 | 59.484,52 | 76.746,38 | 141.510,48 | 218.256,86 |
187 | 58.489,52 | 178,39 | 998,04 | 1.176,43 | 58.489,52 | 76.924,77 | 142.508,52 | 219.433,29 |
188 | 57.491,48 | 175,35 | 1.001,08 | 1.176,43 | 57.491,48 | 77.100,12 | 143.509,60 | 220.609,72 |
189 | 56.490,40 | 172,30 | 1.004,13 | 1.176,43 | 56.490,40 | 77.272,41 | 144.513,74 | 221.786,15 |
190 | 55.486,26 | 169,23 | 1.007,20 | 1.176,43 | 55.486,26 | 77.441,65 | 145.520,93 | 222.962,58 |
191 | 54.479,07 | 166,16 | 1.010,27 | 1.176,43 | 54.479,07 | 77.607,81 | 146.531,20 | 224.139,01 |
192 | 53.468,80 | 163,08 | 1.013,35 | 1.176,43 | 53.468,80 | 77.770,89 | 147.544,55 | 225.315,44 |
193 | 52.455,45 | 159,99 | 1.016,44 | 1.176,43 | 52.455,45 | 77.930,88 | 148.561,00 | 226.491,87 |
194 | 51.439,00 | 156,89 | 1.019,54 | 1.176,43 | 51.439,00 | 78.087,77 | 149.580,54 | 227.668,30 |
195 | 50.419,46 | 153,78 | 1.022,65 | 1.176,43 | 50.419,46 | 78.241,55 | 150.603,19 | 228.844,73 |
196 | 49.396,81 | 150,66 | 1.025,77 | 1.176,43 | 49.396,81 | 78.392,21 | 151.628,96 | 230.021,16 |
197 | 48.371,04 | 147,53 | 1.028,90 | 1.176,43 | 48.371,04 | 78.539,74 | 152.657,86 | 231.197,59 |
198 | 47.342,14 | 144,39 | 1.032,04 | 1.176,43 | 47.342,14 | 78.684,13 | 153.689,89 | 232.374,02 |
199 | 46.310,11 | 141,25 | 1.035,18 | 1.176,43 | 46.310,11 | 78.825,38 | 154.725,08 | 233.550,45 |
200 | 45.274,92 | 138,09 | 1.038,34 | 1.176,43 | 45.274,92 | 78.963,47 | 155.763,42 | 234.726,88 |
201 | 44.236,58 | 134,92 | 1.041,51 | 1.176,43 | 44.236,58 | 79.098,39 | 156.804,93 | 235.903,32 |
202 | 43.195,07 | 131,74 | 1.044,69 | 1.176,43 | 43.195,07 | 79.230,13 | 157.849,61 | 237.079,75 |
203 | 42.150,39 | 128,56 | 1.047,87 | 1.176,43 | 42.150,39 | 79.358,69 | 158.897,48 | 238.256,18 |
204 | 41.102,52 | 125,36 | 1.051,07 | 1.176,43 | 41.102,52 | 79.484,05 | 159.948,55 | 239.432,61 |
205 | 40.051,45 | 122,16 | 1.054,27 | 1.176,43 | 40.051,45 | 79.606,21 | 161.002,83 | 240.609,04 |
206 | 38.997,17 | 118,94 | 1.057,49 | 1.176,43 | 38.997,17 | 79.725,15 | 162.060,31 | 241.785,47 |
207 | 37.939,69 | 115,72 | 1.060,71 | 1.176,43 | 37.939,69 | 79.840,87 | 163.121,03 | 242.961,90 |
208 | 36.878,97 | 112,48 | 1.063,95 | 1.176,43 | 36.878,97 | 79.953,35 | 164.184,98 | 244.138,33 |
209 | 35.815,02 | 109,24 | 1.067,19 | 1.176,43 | 35.815,02 | 80.062,59 | 165.252,17 | 245.314,76 |
210 | 34.747,83 | 105,98 | 1.070,45 | 1.176,43 | 34.747,83 | 80.168,57 | 166.322,62 | 246.491,19 |
211 | 33.677,38 | 102,72 | 1.073,71 | 1.176,43 | 33.677,38 | 80.271,28 | 167.396,34 | 247.667,62 |
212 | 32.603,66 | 99,44 | 1.076,99 | 1.176,43 | 32.603,66 | 80.370,72 | 168.473,32 | 248.844,05 |
213 | 31.526,68 | 96,16 | 1.080,27 | 1.176,43 | 31.526,68 | 80.466,88 | 169.553,60 | 250.020,48 |
214 | 30.446,40 | 92,86 | 1.083,57 | 1.176,43 | 30.446,40 | 80.559,74 | 170.637,17 | 251.196,91 |
215 | 29.362,83 | 89,56 | 1.086,87 | 1.176,43 | 29.362,83 | 80.649,30 | 171.724,04 | 252.373,34 |
216 | 28.275,96 | 86,24 | 1.090,19 | 1.176,43 | 28.275,96 | 80.735,54 | 172.814,23 | 253.549,77 |
217 | 27.185,77 | 82,92 | 1.093,51 | 1.176,43 | 27.185,77 | 80.818,46 | 173.907,74 | 254.726,20 |
218 | 26.092,26 | 79,58 | 1.096,85 | 1.176,43 | 26.092,26 | 80.898,04 | 175.004,59 | 255.902,63 |
219 | 24.995,41 | 76,24 | 1.100,19 | 1.176,43 | 24.995,41 | 80.974,27 | 176.104,79 | 257.079,06 |
220 | 23.895,21 | 72,88 | 1.103,55 | 1.176,43 | 23.895,21 | 81.047,15 | 177.208,34 | 258.255,49 |
221 | 22.791,66 | 69,51 | 1.106,92 | 1.176,43 | 22.791,66 | 81.116,67 | 178.315,25 | 259.431,92 |
222 | 21.684,75 | 66,14 | 1.110,29 | 1.176,43 | 21.684,75 | 81.182,81 | 179.425,54 | 260.608,35 |
223 | 20.574,46 | 62,75 | 1.113,68 | 1.176,43 | 20.574,46 | 81.245,56 | 180.539,22 | 261.784,78 |
224 | 19.460,78 | 59,36 | 1.117,07 | 1.176,43 | 19.460,78 | 81.304,91 | 181.656,30 | 262.961,21 |
225 | 18.343,70 | 55,95 | 1.120,48 | 1.176,43 | 18.343,70 | 81.360,86 | 182.776,78 | 264.137,64 |
226 | 17.223,22 | 52,53 | 1.123,90 | 1.176,43 | 17.223,22 | 81.413,39 | 183.900,68 | 265.314,07 |
227 | 16.099,32 | 49,10 | 1.127,33 | 1.176,43 | 16.099,32 | 81.462,50 | 185.028,01 | 266.490,50 |
228 | 14.971,99 | 45,66 | 1.130,77 | 1.176,43 | 14.971,99 | 81.508,16 | 186.158,77 | 267.666,93 |
229 | 13.841,23 | 42,22 | 1.134,21 | 1.176,43 | 13.841,23 | 81.550,38 | 187.292,99 | 268.843,36 |
230 | 12.707,01 | 38,76 | 1.137,67 | 1.176,43 | 12.707,01 | 81.589,13 | 188.430,66 | 270.019,79 |
231 | 11.569,34 | 35,29 | 1.141,14 | 1.176,43 | 11.569,34 | 81.624,42 | 189.571,80 | 271.196,22 |
232 | 10.428,20 | 31,81 | 1.144,62 | 1.176,43 | 10.428,20 | 81.656,23 | 190.716,43 | 272.372,65 |
233 | 9.283,57 | 28,31 | 1.148,12 | 1.176,43 | 9.283,57 | 81.684,54 | 191.864,54 | 273.549,08 |
234 | 8.135,46 | 24,81 | 1.151,62 | 1.176,43 | 8.135,46 | 81.709,35 | 193.016,16 | 274.725,51 |
235 | 6.983,84 | 21,30 | 1.155,13 | 1.176,43 | 6.983,84 | 81.730,65 | 194.171,29 | 275.901,94 |
236 | 5.828,71 | 17,78 | 1.158,65 | 1.176,43 | 5.828,71 | 81.748,43 | 195.329,94 | 277.078,37 |
237 | 4.670,06 | 14,24 | 1.162,19 | 1.176,43 | 4.670,06 | 81.762,68 | 196.492,13 | 278.254,80 |
238 | 3.507,87 | 10,70 | 1.165,73 | 1.176,43 | 3.507,87 | 81.773,37 | 197.657,86 | 279.431,23 |
239 | 2.342,14 | 7,14 | 1.169,29 | 1.176,43 | 2.342,14 | 81.780,52 | 198.827,15 | 280.607,66 |
240 | 1.172,85 | 3,58 | 1.172,85 | 1.176,43 | 1.172,85 | 81.784,10 | 200.000,00 | 281.784,10 |
- 82.278,63€
- Zinsanteil
- 1.178,50€
- Monatsrate
- 3,68%
- Sollzins p.a.
- 3,74%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 613,33 | 565,17 | 1.178,50 | 199.434,83 | 613,33 | 565,17 | 1.178,50 |
2 | 199.434,83 | 611,60 | 566,90 | 1.178,50 | 199.434,83 | 662,71 | 1.132,07 | 1.794,78 |
3 | 198.867,93 | 609,86 | 568,64 | 1.178,50 | 198.867,93 | 1.272,57 | 1.700,72 | 2.973,29 |
4 | 198.299,28 | 608,12 | 570,39 | 1.178,50 | 198.299,28 | 1.880,69 | 2.271,10 | 4.151,79 |
5 | 197.728,90 | 606,37 | 572,13 | 1.178,50 | 197.728,90 | 2.487,06 | 2.843,24 | 5.330,30 |
6 | 197.156,76 | 604,61 | 573,89 | 1.178,50 | 197.156,76 | 3.091,67 | 3.417,13 | 6.508,80 |
7 | 196.582,87 | 602,85 | 575,65 | 1.178,50 | 196.582,87 | 3.694,53 | 3.992,78 | 7.687,30 |
8 | 196.007,22 | 601,09 | 577,41 | 1.178,50 | 196.007,22 | 4.295,62 | 4.570,19 | 8.865,81 |
9 | 195.429,81 | 599,32 | 579,19 | 1.178,50 | 195.429,81 | 4.894,93 | 5.149,38 | 10.044,31 |
10 | 194.850,62 | 597,54 | 580,96 | 1.178,50 | 194.850,62 | 5.492,48 | 5.730,34 | 11.222,81 |
11 | 194.269,66 | 595,76 | 582,74 | 1.178,50 | 194.269,66 | 6.088,24 | 6.313,08 | 12.401,32 |
12 | 193.686,92 | 593,97 | 584,53 | 1.178,50 | 193.686,92 | 6.682,21 | 6.897,61 | 13.579,82 |
13 | 193.102,39 | 592,18 | 586,32 | 1.178,50 | 193.102,39 | 7.274,39 | 7.483,93 | 14.758,32 |
14 | 192.516,07 | 590,38 | 588,12 | 1.178,50 | 192.516,07 | 7.864,77 | 8.072,05 | 15.936,83 |
15 | 191.927,95 | 588,58 | 589,92 | 1.178,50 | 191.927,95 | 8.453,35 | 8.661,98 | 17.115,33 |
16 | 191.338,02 | 586,77 | 591,73 | 1.178,50 | 191.338,02 | 9.040,12 | 9.253,71 | 18.293,83 |
17 | 190.746,29 | 584,96 | 593,55 | 1.178,50 | 190.746,29 | 9.625,08 | 9.847,26 | 19.472,34 |
18 | 190.152,74 | 583,14 | 595,37 | 1.178,50 | 190.152,74 | 10.208,21 | 10.442,63 | 20.650,84 |
19 | 189.557,37 | 581,31 | 597,19 | 1.178,50 | 189.557,37 | 10.789,52 | 11.039,82 | 21.829,35 |
20 | 188.960,18 | 579,48 | 599,03 | 1.178,50 | 188.960,18 | 11.369,00 | 11.638,85 | 23.007,85 |
21 | 188.361,15 | 577,64 | 600,86 | 1.178,50 | 188.361,15 | 11.946,64 | 12.239,71 | 24.186,35 |
22 | 187.760,29 | 575,80 | 602,71 | 1.178,50 | 187.760,29 | 12.522,44 | 12.842,42 | 25.364,86 |
23 | 187.157,58 | 573,95 | 604,55 | 1.178,50 | 187.157,58 | 13.096,39 | 13.446,97 | 26.543,36 |
24 | 186.553,03 | 572,10 | 606,41 | 1.178,50 | 186.553,03 | 13.668,48 | 14.053,38 | 27.721,86 |
25 | 185.946,62 | 570,24 | 608,27 | 1.178,50 | 185.946,62 | 14.238,72 | 14.661,65 | 28.900,37 |
26 | 185.338,35 | 568,37 | 610,13 | 1.178,50 | 185.338,35 | 14.807,09 | 15.271,78 | 30.078,87 |
27 | 184.728,22 | 566,50 | 612,00 | 1.178,50 | 184.728,22 | 15.373,59 | 15.883,78 | 31.257,37 |
28 | 184.116,22 | 564,62 | 613,88 | 1.178,50 | 184.116,22 | 15.938,21 | 16.497,66 | 32.435,88 |
29 | 183.502,34 | 562,74 | 615,76 | 1.178,50 | 183.502,34 | 16.500,96 | 17.113,43 | 33.614,38 |
30 | 182.886,57 | 560,85 | 617,65 | 1.178,50 | 182.886,57 | 17.061,81 | 17.731,08 | 34.792,88 |
31 | 182.268,92 | 558,96 | 619,55 | 1.178,50 | 182.268,92 | 17.620,77 | 18.350,62 | 35.971,39 |
32 | 181.649,38 | 557,06 | 621,45 | 1.178,50 | 181.649,38 | 18.177,82 | 18.972,07 | 37.149,89 |
33 | 181.027,93 | 555,15 | 623,35 | 1.178,50 | 181.027,93 | 18.732,98 | 19.595,42 | 38.328,40 |
34 | 180.404,58 | 553,24 | 625,26 | 1.178,50 | 180.404,58 | 19.286,22 | 20.220,68 | 39.506,90 |
35 | 179.779,32 | 551,32 | 627,18 | 1.178,50 | 179.779,32 | 19.837,54 | 20.847,86 | 40.685,40 |
36 | 179.152,14 | 549,40 | 629,10 | 1.178,50 | 179.152,14 | 20.386,94 | 21.476,97 | 41.863,91 |
37 | 178.523,03 | 547,47 | 631,03 | 1.178,50 | 178.523,03 | 20.934,41 | 22.108,00 | 43.042,41 |
38 | 177.892,00 | 545,54 | 632,97 | 1.178,50 | 177.892,00 | 21.479,95 | 22.740,97 | 44.220,91 |
39 | 177.259,03 | 543,59 | 634,91 | 1.178,50 | 177.259,03 | 22.023,54 | 23.375,88 | 45.399,42 |
40 | 176.624,12 | 541,65 | 636,86 | 1.178,50 | 176.624,12 | 22.565,19 | 24.012,73 | 46.577,92 |
41 | 175.987,27 | 539,69 | 638,81 | 1.178,50 | 175.987,27 | 23.104,88 | 24.651,54 | 47.756,42 |
42 | 175.348,46 | 537,74 | 640,77 | 1.178,50 | 175.348,46 | 23.642,62 | 25.292,31 | 48.934,93 |
43 | 174.707,69 | 535,77 | 642,73 | 1.178,50 | 174.707,69 | 24.178,39 | 25.935,04 | 50.113,43 |
44 | 174.064,96 | 533,80 | 644,70 | 1.178,50 | 174.064,96 | 24.712,19 | 26.579,75 | 51.291,93 |
45 | 173.420,25 | 531,82 | 646,68 | 1.178,50 | 173.420,25 | 25.244,01 | 27.226,43 | 52.470,44 |
46 | 172.773,57 | 529,84 | 648,66 | 1.178,50 | 172.773,57 | 25.773,85 | 27.875,09 | 53.648,94 |
47 | 172.124,91 | 527,85 | 650,65 | 1.178,50 | 172.124,91 | 26.301,70 | 28.525,75 | 54.827,45 |
48 | 171.474,25 | 525,85 | 652,65 | 1.178,50 | 171.474,25 | 26.827,55 | 29.178,40 | 56.005,95 |
49 | 170.821,60 | 523,85 | 654,65 | 1.178,50 | 170.821,60 | 27.351,40 | 29.833,05 | 57.184,45 |
50 | 170.166,95 | 521,85 | 656,66 | 1.178,50 | 170.166,95 | 27.873,25 | 30.489,71 | 58.362,96 |
51 | 169.510,29 | 519,83 | 658,67 | 1.178,50 | 169.510,29 | 28.393,08 | 31.148,38 | 59.541,46 |
52 | 168.851,62 | 517,81 | 660,69 | 1.178,50 | 168.851,62 | 28.910,89 | 31.809,07 | 60.719,96 |
53 | 168.190,93 | 515,79 | 662,72 | 1.178,50 | 168.190,93 | 29.426,68 | 32.471,79 | 61.898,47 |
54 | 167.528,21 | 513,75 | 664,75 | 1.178,50 | 167.528,21 | 29.940,43 | 33.136,54 | 63.076,97 |
55 | 166.863,46 | 511,71 | 666,79 | 1.178,50 | 166.863,46 | 30.452,15 | 33.803,33 | 64.255,47 |
56 | 166.196,67 | 509,67 | 668,83 | 1.178,50 | 166.196,67 | 30.961,82 | 34.472,16 | 65.433,98 |
57 | 165.527,84 | 507,62 | 670,88 | 1.178,50 | 165.527,84 | 31.469,43 | 35.143,05 | 66.612,48 |
58 | 164.856,95 | 505,56 | 672,94 | 1.178,50 | 164.856,95 | 31.975,00 | 35.815,99 | 67.790,98 |
59 | 164.184,01 | 503,50 | 675,01 | 1.178,50 | 164.184,01 | 32.478,49 | 36.490,99 | 68.969,49 |
60 | 163.509,01 | 501,43 | 677,08 | 1.178,50 | 163.509,01 | 32.979,92 | 37.168,07 | 70.147,99 |
61 | 162.831,93 | 499,35 | 679,15 | 1.178,50 | 162.831,93 | 33.479,27 | 37.847,22 | 71.326,50 |
62 | 162.152,78 | 497,27 | 681,24 | 1.178,50 | 162.152,78 | 33.976,54 | 38.528,46 | 72.505,00 |
63 | 161.471,54 | 495,18 | 683,32 | 1.178,50 | 161.471,54 | 34.471,72 | 39.211,78 | 73.683,50 |
64 | 160.788,22 | 493,08 | 685,42 | 1.178,50 | 160.788,22 | 34.964,80 | 39.897,20 | 74.862,01 |
65 | 160.102,80 | 490,98 | 687,52 | 1.178,50 | 160.102,80 | 35.455,79 | 40.584,72 | 76.040,51 |
66 | 159.415,28 | 488,87 | 689,63 | 1.178,50 | 159.415,28 | 35.944,66 | 41.274,35 | 77.219,01 |
67 | 158.725,65 | 486,76 | 691,74 | 1.178,50 | 158.725,65 | 36.431,42 | 41.966,10 | 78.397,52 |
68 | 158.033,90 | 484,64 | 693,87 | 1.178,50 | 158.033,90 | 36.916,06 | 42.659,96 | 79.576,02 |
69 | 157.340,04 | 482,51 | 695,99 | 1.178,50 | 157.340,04 | 37.398,57 | 43.355,96 | 80.754,52 |
70 | 156.644,04 | 480,38 | 698,13 | 1.178,50 | 156.644,04 | 37.878,94 | 44.054,09 | 81.933,03 |
71 | 155.945,91 | 478,23 | 700,27 | 1.178,50 | 155.945,91 | 38.357,17 | 44.754,36 | 83.111,53 |
72 | 155.245,64 | 476,09 | 702,42 | 1.178,50 | 155.245,64 | 38.833,26 | 45.456,77 | 84.290,03 |
73 | 154.543,23 | 473,93 | 704,57 | 1.178,50 | 154.543,23 | 39.307,19 | 46.161,34 | 85.468,54 |
74 | 153.838,66 | 471,77 | 706,73 | 1.178,50 | 153.838,66 | 39.778,97 | 46.868,08 | 86.647,04 |
75 | 153.131,92 | 469,60 | 708,90 | 1.178,50 | 153.131,92 | 40.248,57 | 47.576,97 | 87.825,54 |
76 | 152.423,03 | 467,43 | 711,07 | 1.178,50 | 152.423,03 | 40.716,00 | 48.288,05 | 89.004,05 |
77 | 151.711,95 | 465,25 | 713,25 | 1.178,50 | 151.711,95 | 41.181,25 | 49.001,30 | 90.182,55 |
78 | 150.998,70 | 463,06 | 715,44 | 1.178,50 | 150.998,70 | 41.644,31 | 49.716,74 | 91.361,06 |
79 | 150.283,26 | 460,87 | 717,63 | 1.178,50 | 150.283,26 | 42.105,18 | 50.434,38 | 92.539,56 |
80 | 149.565,62 | 458,67 | 719,84 | 1.178,50 | 149.565,62 | 42.563,85 | 51.154,21 | 93.718,06 |
81 | 148.845,79 | 456,46 | 722,04 | 1.178,50 | 148.845,79 | 43.020,31 | 51.876,26 | 94.896,57 |
82 | 148.123,74 | 454,25 | 724,26 | 1.178,50 | 148.123,74 | 43.474,56 | 52.600,51 | 96.075,07 |
83 | 147.399,49 | 452,03 | 726,48 | 1.178,50 | 147.399,49 | 43.926,58 | 53.326,99 | 97.253,57 |
84 | 146.673,01 | 449,80 | 728,71 | 1.178,50 | 146.673,01 | 44.376,38 | 54.055,70 | 98.432,08 |
85 | 145.944,30 | 447,56 | 730,94 | 1.178,50 | 145.944,30 | 44.823,94 | 54.786,64 | 99.610,58 |
86 | 145.213,36 | 445,32 | 733,18 | 1.178,50 | 145.213,36 | 45.269,26 | 55.519,82 | 100.789,08 |
87 | 144.480,18 | 443,07 | 735,43 | 1.178,50 | 144.480,18 | 45.712,33 | 56.255,25 | 101.967,59 |
88 | 143.744,75 | 440,82 | 737,69 | 1.178,50 | 143.744,75 | 46.153,15 | 56.992,94 | 103.146,09 |
89 | 143.007,06 | 438,55 | 739,95 | 1.178,50 | 143.007,06 | 46.591,71 | 57.732,89 | 104.324,59 |
90 | 142.267,11 | 436,29 | 742,22 | 1.178,50 | 142.267,11 | 47.027,99 | 58.475,11 | 105.503,10 |
91 | 141.524,89 | 434,01 | 744,49 | 1.178,50 | 141.524,89 | 47.462,00 | 59.219,60 | 106.681,60 |
92 | 140.780,40 | 431,73 | 746,78 | 1.178,50 | 140.780,40 | 47.893,73 | 59.966,38 | 107.860,11 |
93 | 140.033,62 | 429,44 | 749,07 | 1.178,50 | 140.033,62 | 48.323,17 | 60.715,44 | 109.038,61 |
94 | 139.284,56 | 427,14 | 751,36 | 1.178,50 | 139.284,56 | 48.750,30 | 61.466,81 | 110.217,11 |
95 | 138.533,19 | 424,84 | 753,67 | 1.178,50 | 138.533,19 | 49.175,14 | 62.220,48 | 111.395,62 |
96 | 137.779,52 | 422,52 | 755,98 | 1.178,50 | 137.779,52 | 49.597,66 | 62.976,46 | 112.574,12 |
97 | 137.023,54 | 420,21 | 758,30 | 1.178,50 | 137.023,54 | 50.017,87 | 63.734,75 | 113.752,62 |
98 | 136.265,25 | 417,88 | 760,62 | 1.178,50 | 136.265,25 | 50.435,75 | 64.495,38 | 114.931,13 |
99 | 135.504,62 | 415,55 | 762,96 | 1.178,50 | 135.504,62 | 50.851,30 | 65.258,33 | 116.109,63 |
100 | 134.741,67 | 413,21 | 765,30 | 1.178,50 | 134.741,67 | 51.264,50 | 66.023,63 | 117.288,13 |
101 | 133.976,37 | 410,86 | 767,64 | 1.178,50 | 133.976,37 | 51.675,37 | 66.791,27 | 118.466,64 |
102 | 133.208,73 | 408,51 | 770,00 | 1.178,50 | 133.208,73 | 52.083,87 | 67.561,27 | 119.645,14 |
103 | 132.438,73 | 406,15 | 772,36 | 1.178,50 | 132.438,73 | 52.490,02 | 68.333,63 | 120.823,64 |
104 | 131.666,37 | 403,78 | 774,73 | 1.178,50 | 131.666,37 | 52.893,79 | 69.108,35 | 122.002,15 |
105 | 130.891,65 | 401,40 | 777,10 | 1.178,50 | 130.891,65 | 53.295,20 | 69.885,46 | 123.180,65 |
106 | 130.114,54 | 399,02 | 779,49 | 1.178,50 | 130.114,54 | 53.694,21 | 70.664,94 | 124.359,16 |
107 | 129.335,06 | 396,63 | 781,88 | 1.178,50 | 129.335,06 | 54.090,84 | 71.446,82 | 125.537,66 |
108 | 128.553,18 | 394,23 | 784,27 | 1.178,50 | 128.553,18 | 54.485,07 | 72.231,09 | 126.716,16 |
109 | 127.768,91 | 391,82 | 786,68 | 1.178,50 | 127.768,91 | 54.876,90 | 73.017,77 | 127.894,67 |
110 | 126.982,23 | 389,41 | 789,09 | 1.178,50 | 126.982,23 | 55.266,31 | 73.806,86 | 129.073,17 |
111 | 126.193,14 | 386,99 | 791,51 | 1.178,50 | 126.193,14 | 55.653,30 | 74.598,37 | 130.251,67 |
112 | 125.401,63 | 384,56 | 793,94 | 1.178,50 | 125.401,63 | 56.037,87 | 75.392,31 | 131.430,18 |
113 | 124.607,69 | 382,13 | 796,37 | 1.178,50 | 124.607,69 | 56.420,00 | 76.188,68 | 132.608,68 |
114 | 123.811,32 | 379,69 | 798,82 | 1.178,50 | 123.811,32 | 56.799,68 | 76.987,50 | 133.787,18 |
115 | 123.012,50 | 377,24 | 801,27 | 1.178,50 | 123.012,50 | 57.176,92 | 77.788,77 | 134.965,69 |
116 | 122.211,23 | 374,78 | 803,72 | 1.178,50 | 122.211,23 | 57.551,70 | 78.592,49 | 136.144,19 |
117 | 121.407,51 | 372,32 | 806,19 | 1.178,50 | 121.407,51 | 57.924,02 | 79.398,68 | 137.322,69 |
118 | 120.601,32 | 369,84 | 808,66 | 1.178,50 | 120.601,32 | 58.293,86 | 80.207,33 | 138.501,20 |
119 | 119.792,67 | 367,36 | 811,14 | 1.178,50 | 119.792,67 | 58.661,23 | 81.018,47 | 139.679,70 |
120 | 118.981,53 | 364,88 | 813,63 | 1.178,50 | 118.981,53 | 59.026,10 | 81.832,10 | 140.858,21 |
121 | 118.167,90 | 362,38 | 816,12 | 1.178,50 | 118.167,90 | 59.388,49 | 82.648,22 | 142.036,71 |
122 | 117.351,78 | 359,88 | 818,62 | 1.178,50 | 117.351,78 | 59.748,36 | 83.466,85 | 143.215,21 |
123 | 116.533,15 | 357,37 | 821,14 | 1.178,50 | 116.533,15 | 60.105,73 | 84.287,98 | 144.393,72 |
124 | 115.712,02 | 354,85 | 823,65 | 1.178,50 | 115.712,02 | 60.460,58 | 85.111,64 | 145.572,22 |
125 | 114.888,36 | 352,32 | 826,18 | 1.178,50 | 114.888,36 | 60.812,91 | 85.937,82 | 146.750,72 |
126 | 114.062,18 | 349,79 | 828,71 | 1.178,50 | 114.062,18 | 61.162,70 | 86.766,53 | 147.929,23 |
127 | 113.233,47 | 347,25 | 831,25 | 1.178,50 | 113.233,47 | 61.509,95 | 87.597,78 | 149.107,73 |
128 | 112.402,22 | 344,70 | 833,80 | 1.178,50 | 112.402,22 | 61.854,65 | 88.431,59 | 150.286,23 |
129 | 111.568,41 | 342,14 | 836,36 | 1.178,50 | 111.568,41 | 62.196,79 | 89.267,95 | 151.464,74 |
130 | 110.732,05 | 339,58 | 838,93 | 1.178,50 | 110.732,05 | 62.536,37 | 90.106,87 | 152.643,24 |
131 | 109.893,13 | 337,01 | 841,50 | 1.178,50 | 109.893,13 | 62.873,37 | 90.948,37 | 153.821,74 |
132 | 109.051,63 | 334,42 | 844,08 | 1.178,50 | 109.051,63 | 63.207,80 | 91.792,45 | 155.000,25 |
133 | 108.207,55 | 331,84 | 846,67 | 1.178,50 | 108.207,55 | 63.539,64 | 92.639,12 | 156.178,75 |
134 | 107.360,88 | 329,24 | 849,26 | 1.178,50 | 107.360,88 | 63.868,88 | 93.488,38 | 157.357,26 |
135 | 106.511,62 | 326,64 | 851,87 | 1.178,50 | 106.511,62 | 64.195,51 | 94.340,25 | 158.535,76 |
136 | 105.659,75 | 324,02 | 854,48 | 1.178,50 | 105.659,75 | 64.519,53 | 95.194,73 | 159.714,26 |
137 | 104.805,27 | 321,40 | 857,10 | 1.178,50 | 104.805,27 | 64.840,94 | 96.051,83 | 160.892,77 |
138 | 103.948,17 | 318,77 | 859,73 | 1.178,50 | 103.948,17 | 65.159,71 | 96.911,56 | 162.071,27 |
139 | 103.088,44 | 316,14 | 862,37 | 1.178,50 | 103.088,44 | 65.475,85 | 97.773,92 | 163.249,77 |
140 | 102.226,08 | 313,49 | 865,01 | 1.178,50 | 102.226,08 | 65.789,34 | 98.638,93 | 164.428,28 |
141 | 101.361,07 | 310,84 | 867,66 | 1.178,50 | 101.361,07 | 66.100,18 | 99.506,60 | 165.606,78 |
142 | 100.493,40 | 308,18 | 870,32 | 1.178,50 | 100.493,40 | 66.408,36 | 100.376,92 | 166.785,28 |
143 | 99.623,08 | 305,51 | 872,99 | 1.178,50 | 99.623,08 | 66.713,87 | 101.249,91 | 167.963,79 |
144 | 98.750,09 | 302,83 | 875,67 | 1.178,50 | 98.750,09 | 67.016,71 | 102.125,58 | 169.142,29 |
145 | 97.874,42 | 300,15 | 878,36 | 1.178,50 | 97.874,42 | 67.316,86 | 103.003,94 | 170.320,79 |
146 | 96.996,06 | 297,45 | 881,05 | 1.178,50 | 96.996,06 | 67.614,31 | 103.884,99 | 171.499,30 |
147 | 96.115,01 | 294,75 | 883,75 | 1.178,50 | 96.115,01 | 67.909,06 | 104.768,74 | 172.677,80 |
148 | 95.231,26 | 292,04 | 886,46 | 1.178,50 | 95.231,26 | 68.201,11 | 105.655,20 | 173.856,31 |
149 | 94.344,80 | 289,32 | 889,18 | 1.178,50 | 94.344,80 | 68.490,43 | 106.544,38 | 175.034,81 |
150 | 93.455,62 | 286,60 | 891,91 | 1.178,50 | 93.455,62 | 68.777,03 | 107.436,28 | 176.213,31 |
151 | 92.563,72 | 283,86 | 894,64 | 1.178,50 | 92.563,72 | 69.060,89 | 108.330,93 | 177.391,82 |
152 | 91.669,07 | 281,12 | 897,39 | 1.178,50 | 91.669,07 | 69.342,01 | 109.228,31 | 178.570,32 |
153 | 90.771,69 | 278,37 | 900,14 | 1.178,50 | 90.771,69 | 69.620,37 | 110.128,45 | 179.748,82 |
154 | 89.871,55 | 275,61 | 902,90 | 1.178,50 | 89.871,55 | 69.895,98 | 111.031,35 | 180.927,33 |
155 | 88.968,65 | 272,84 | 905,67 | 1.178,50 | 88.968,65 | 70.168,82 | 111.937,01 | 182.105,83 |
156 | 88.062,99 | 270,06 | 908,44 | 1.178,50 | 88.062,99 | 70.438,88 | 112.845,46 | 183.284,33 |
157 | 87.154,54 | 267,27 | 911,23 | 1.178,50 | 87.154,54 | 70.706,15 | 113.756,69 | 184.462,84 |
158 | 86.243,31 | 264,48 | 914,02 | 1.178,50 | 86.243,31 | 70.970,63 | 114.670,71 | 185.641,34 |
159 | 85.329,29 | 261,68 | 916,83 | 1.178,50 | 85.329,29 | 71.232,31 | 115.587,54 | 186.819,84 |
160 | 84.412,46 | 258,86 | 919,64 | 1.178,50 | 84.412,46 | 71.491,17 | 116.507,18 | 187.998,35 |
161 | 83.492,82 | 256,04 | 922,46 | 1.178,50 | 83.492,82 | 71.747,22 | 117.429,63 | 189.176,85 |
162 | 82.570,37 | 253,22 | 925,29 | 1.178,50 | 82.570,37 | 72.000,43 | 118.354,92 | 190.355,35 |
163 | 81.645,08 | 250,38 | 928,13 | 1.178,50 | 81.645,08 | 72.250,81 | 119.283,05 | 191.533,86 |
164 | 80.716,95 | 247,53 | 930,97 | 1.178,50 | 80.716,95 | 72.498,34 | 120.214,02 | 192.712,36 |
165 | 79.785,98 | 244,68 | 933,83 | 1.178,50 | 79.785,98 | 72.743,02 | 121.147,85 | 193.890,87 |
166 | 78.852,15 | 241,81 | 936,69 | 1.178,50 | 78.852,15 | 72.984,83 | 122.084,54 | 195.069,37 |
167 | 77.915,46 | 238,94 | 939,56 | 1.178,50 | 77.915,46 | 73.223,77 | 123.024,10 | 196.247,87 |
168 | 76.975,90 | 236,06 | 942,44 | 1.178,50 | 76.975,90 | 73.459,83 | 123.966,54 | 197.426,38 |
169 | 76.033,46 | 233,17 | 945,33 | 1.178,50 | 76.033,46 | 73.693,00 | 124.911,88 | 198.604,88 |
170 | 75.088,12 | 230,27 | 948,23 | 1.178,50 | 75.088,12 | 73.923,27 | 125.860,11 | 199.783,38 |
171 | 74.139,89 | 227,36 | 951,14 | 1.178,50 | 74.139,89 | 74.150,64 | 126.811,25 | 200.961,89 |
172 | 73.188,75 | 224,45 | 954,06 | 1.178,50 | 73.188,75 | 74.375,08 | 127.765,31 | 202.140,39 |
173 | 72.234,69 | 221,52 | 956,98 | 1.178,50 | 72.234,69 | 74.596,60 | 128.722,29 | 203.318,89 |
174 | 71.277,71 | 218,58 | 959,92 | 1.178,50 | 71.277,71 | 74.815,19 | 129.682,21 | 204.497,40 |
175 | 70.317,79 | 215,64 | 962,86 | 1.178,50 | 70.317,79 | 75.030,83 | 130.645,07 | 205.675,90 |
176 | 69.354,93 | 212,69 | 965,82 | 1.178,50 | 69.354,93 | 75.243,52 | 131.610,89 | 206.854,40 |
177 | 68.389,11 | 209,73 | 968,78 | 1.178,50 | 68.389,11 | 75.453,24 | 132.579,67 | 208.032,91 |
178 | 67.420,33 | 206,76 | 971,75 | 1.178,50 | 67.420,33 | 75.660,00 | 133.551,41 | 209.211,41 |
179 | 66.448,59 | 203,78 | 974,73 | 1.178,50 | 66.448,59 | 75.863,77 | 134.526,14 | 210.389,92 |
180 | 65.473,86 | 200,79 | 977,72 | 1.178,50 | 65.473,86 | 76.064,56 | 135.503,86 | 211.568,42 |
181 | 64.496,14 | 197,79 | 980,72 | 1.178,50 | 64.496,14 | 76.262,35 | 136.484,57 | 212.746,92 |
182 | 63.515,43 | 194,78 | 983,72 | 1.178,50 | 63.515,43 | 76.457,13 | 137.468,30 | 213.925,43 |
183 | 62.531,70 | 191,76 | 986,74 | 1.178,50 | 62.531,70 | 76.648,89 | 138.455,04 | 215.103,93 |
184 | 61.544,96 | 188,74 | 989,77 | 1.178,50 | 61.544,96 | 76.837,63 | 139.444,80 | 216.282,43 |
185 | 60.555,20 | 185,70 | 992,80 | 1.178,50 | 60.555,20 | 77.023,33 | 140.437,60 | 217.460,94 |
186 | 59.562,40 | 182,66 | 995,85 | 1.178,50 | 59.562,40 | 77.205,99 | 141.433,45 | 218.639,44 |
187 | 58.566,55 | 179,60 | 998,90 | 1.178,50 | 58.566,55 | 77.385,60 | 142.432,35 | 219.817,94 |
188 | 57.567,65 | 176,54 | 1.001,96 | 1.178,50 | 57.567,65 | 77.562,14 | 143.434,31 | 220.996,45 |
189 | 56.565,69 | 173,47 | 1.005,04 | 1.178,50 | 56.565,69 | 77.735,60 | 144.439,35 | 222.174,95 |
190 | 55.560,65 | 170,39 | 1.008,12 | 1.178,50 | 55.560,65 | 77.905,99 | 145.447,46 | 223.353,45 |
191 | 54.552,54 | 167,29 | 1.011,21 | 1.178,50 | 54.552,54 | 78.073,28 | 146.458,67 | 224.531,96 |
192 | 53.541,33 | 164,19 | 1.014,31 | 1.178,50 | 53.541,33 | 78.237,48 | 147.472,98 | 225.710,46 |
193 | 52.527,02 | 161,08 | 1.017,42 | 1.178,50 | 52.527,02 | 78.398,56 | 148.490,40 | 226.888,97 |
194 | 51.509,60 | 157,96 | 1.020,54 | 1.178,50 | 51.509,60 | 78.556,52 | 149.510,95 | 228.067,47 |
195 | 50.489,05 | 154,83 | 1.023,67 | 1.178,50 | 50.489,05 | 78.711,36 | 150.534,62 | 229.245,97 |
196 | 49.465,38 | 151,69 | 1.026,81 | 1.178,50 | 49.465,38 | 78.863,05 | 151.561,43 | 230.424,48 |
197 | 48.438,57 | 148,54 | 1.029,96 | 1.178,50 | 48.438,57 | 79.011,60 | 152.591,38 | 231.602,98 |
198 | 47.408,62 | 145,39 | 1.033,12 | 1.178,50 | 47.408,62 | 79.156,98 | 153.624,50 | 232.781,48 |
199 | 46.375,50 | 142,22 | 1.036,29 | 1.178,50 | 46.375,50 | 79.299,20 | 154.660,79 | 233.959,99 |
200 | 45.339,21 | 139,04 | 1.039,46 | 1.178,50 | 45.339,21 | 79.438,24 | 155.700,25 | 235.138,49 |
201 | 44.299,75 | 135,85 | 1.042,65 | 1.178,50 | 44.299,75 | 79.574,09 | 156.742,90 | 236.316,99 |
202 | 43.257,10 | 132,66 | 1.045,85 | 1.178,50 | 43.257,10 | 79.706,75 | 157.788,75 | 237.495,50 |
203 | 42.211,25 | 129,45 | 1.049,06 | 1.178,50 | 42.211,25 | 79.836,20 | 158.837,81 | 238.674,00 |
204 | 41.162,19 | 126,23 | 1.052,27 | 1.178,50 | 41.162,19 | 79.962,43 | 159.890,08 | 239.852,50 |
205 | 40.109,92 | 123,00 | 1.055,50 | 1.178,50 | 40.109,92 | 80.085,43 | 160.945,58 | 241.031,01 |
206 | 39.054,42 | 119,77 | 1.058,74 | 1.178,50 | 39.054,42 | 80.205,20 | 162.004,31 | 242.209,51 |
207 | 37.995,69 | 116,52 | 1.061,98 | 1.178,50 | 37.995,69 | 80.321,72 | 163.066,30 | 243.388,02 |
208 | 36.933,70 | 113,26 | 1.065,24 | 1.178,50 | 36.933,70 | 80.434,98 | 164.131,54 | 244.566,52 |
209 | 35.868,46 | 110,00 | 1.068,51 | 1.178,50 | 35.868,46 | 80.544,98 | 165.200,05 | 245.745,02 |
210 | 34.799,95 | 106,72 | 1.071,78 | 1.178,50 | 34.799,95 | 80.651,70 | 166.271,83 | 246.923,53 |
211 | 33.728,17 | 103,43 | 1.075,07 | 1.178,50 | 33.728,17 | 80.755,13 | 167.346,90 | 248.102,03 |
212 | 32.653,10 | 100,14 | 1.078,37 | 1.178,50 | 32.653,10 | 80.855,27 | 168.425,27 | 249.280,53 |
213 | 31.574,73 | 96,83 | 1.081,67 | 1.178,50 | 31.574,73 | 80.952,10 | 169.506,94 | 250.459,04 |
214 | 30.493,06 | 93,51 | 1.084,99 | 1.178,50 | 30.493,06 | 81.045,61 | 170.591,93 | 251.637,54 |
215 | 29.408,07 | 90,18 | 1.088,32 | 1.178,50 | 29.408,07 | 81.135,79 | 171.680,25 | 252.816,04 |
216 | 28.319,75 | 86,85 | 1.091,66 | 1.178,50 | 28.319,75 | 81.222,64 | 172.771,91 | 253.994,55 |
217 | 27.228,09 | 83,50 | 1.095,00 | 1.178,50 | 27.228,09 | 81.306,14 | 173.866,91 | 255.173,05 |
218 | 26.133,09 | 80,14 | 1.098,36 | 1.178,50 | 26.133,09 | 81.386,28 | 174.965,27 | 256.351,55 |
219 | 25.034,73 | 76,77 | 1.101,73 | 1.178,50 | 25.034,73 | 81.463,05 | 176.067,00 | 257.530,06 |
220 | 23.933,00 | 73,39 | 1.105,11 | 1.178,50 | 23.933,00 | 81.536,45 | 177.172,11 | 258.708,56 |
221 | 22.827,89 | 70,01 | 1.108,50 | 1.178,50 | 22.827,89 | 81.606,45 | 178.280,61 | 259.887,07 |
222 | 21.719,39 | 66,61 | 1.111,90 | 1.178,50 | 21.719,39 | 81.673,06 | 179.392,51 | 261.065,57 |
223 | 20.607,49 | 63,20 | 1.115,31 | 1.178,50 | 20.607,49 | 81.736,26 | 180.507,82 | 262.244,07 |
224 | 19.492,18 | 59,78 | 1.118,73 | 1.178,50 | 19.492,18 | 81.796,03 | 181.626,54 | 263.422,58 |
225 | 18.373,46 | 56,35 | 1.122,16 | 1.178,50 | 18.373,46 | 81.852,38 | 182.748,70 | 264.601,08 |
226 | 17.251,30 | 52,90 | 1.125,60 | 1.178,50 | 17.251,30 | 81.905,28 | 183.874,30 | 265.779,58 |
227 | 16.125,70 | 49,45 | 1.129,05 | 1.178,50 | 16.125,70 | 81.954,73 | 185.003,35 | 266.958,09 |
228 | 14.996,65 | 45,99 | 1.132,51 | 1.178,50 | 14.996,65 | 82.000,72 | 186.135,87 | 268.136,59 |
229 | 13.864,13 | 42,52 | 1.135,99 | 1.178,50 | 13.864,13 | 82.043,24 | 187.271,85 | 269.315,09 |
230 | 12.728,15 | 39,03 | 1.139,47 | 1.178,50 | 12.728,15 | 82.082,27 | 188.411,32 | 270.493,60 |
231 | 11.588,68 | 35,54 | 1.142,96 | 1.178,50 | 11.588,68 | 82.117,81 | 189.554,29 | 271.672,10 |
232 | 10.445,71 | 32,03 | 1.146,47 | 1.178,50 | 10.445,71 | 82.149,84 | 190.700,76 | 272.850,60 |
233 | 9.299,24 | 28,52 | 1.149,99 | 1.178,50 | 9.299,24 | 82.178,36 | 191.850,75 | 274.029,11 |
234 | 8.149,25 | 24,99 | 1.153,51 | 1.178,50 | 8.149,25 | 82.203,35 | 193.004,26 | 275.207,61 |
235 | 6.995,74 | 21,45 | 1.157,05 | 1.178,50 | 6.995,74 | 82.224,81 | 194.161,31 | 276.386,12 |
236 | 5.838,69 | 17,91 | 1.160,60 | 1.178,50 | 5.838,69 | 82.242,71 | 195.321,91 | 277.564,62 |
237 | 4.678,09 | 14,35 | 1.164,16 | 1.178,50 | 4.678,09 | 82.257,06 | 196.486,06 | 278.743,12 |
238 | 3.513,94 | 10,78 | 1.167,73 | 1.178,50 | 3.513,94 | 82.267,83 | 197.653,79 | 279.921,63 |
239 | 2.346,21 | 7,20 | 1.171,31 | 1.178,50 | 2.346,21 | 82.275,03 | 198.825,10 | 281.100,13 |
240 | 1.174,90 | 3,60 | 1.174,90 | 1.178,50 | 1.174,90 | 82.278,63 | 200.000,00 | 282.278,63 |
- 82.773,67€
- Zinsanteil
- 1.180,58€
- Monatsrate
- 3,70%
- Sollzins p.a.
- 3,76%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 616,67 | 563,91 | 1.180,58 | 199.436,09 | 616,67 | 563,91 | 1.180,58 |
2 | 199.436,09 | 614,93 | 565,65 | 1.180,58 | 199.436,09 | 666,32 | 1.129,56 | 1.795,88 |
3 | 198.870,44 | 613,18 | 567,40 | 1.180,58 | 198.870,44 | 1.279,50 | 1.696,96 | 2.976,46 |
4 | 198.303,04 | 611,43 | 569,14 | 1.180,58 | 198.303,04 | 1.890,94 | 2.266,10 | 4.157,04 |
5 | 197.733,90 | 609,68 | 570,90 | 1.180,58 | 197.733,90 | 2.500,61 | 2.837,00 | 5.337,62 |
6 | 197.163,00 | 607,92 | 572,66 | 1.180,58 | 197.163,00 | 3.108,53 | 3.409,66 | 6.518,20 |
7 | 196.590,34 | 606,15 | 574,43 | 1.180,58 | 196.590,34 | 3.714,69 | 3.984,09 | 7.698,77 |
8 | 196.015,91 | 604,38 | 576,20 | 1.180,58 | 196.015,91 | 4.319,07 | 4.560,28 | 8.879,35 |
9 | 195.439,72 | 602,61 | 577,97 | 1.180,58 | 195.439,72 | 4.921,68 | 5.138,26 | 10.059,93 |
10 | 194.861,74 | 600,82 | 579,76 | 1.180,58 | 194.861,74 | 5.522,50 | 5.718,01 | 11.240,51 |
11 | 194.281,99 | 599,04 | 581,54 | 1.180,58 | 194.281,99 | 6.121,54 | 6.299,56 | 12.421,09 |
12 | 193.700,44 | 597,24 | 583,34 | 1.180,58 | 193.700,44 | 6.718,78 | 6.882,89 | 13.601,67 |
13 | 193.117,11 | 595,44 | 585,13 | 1.180,58 | 193.117,11 | 7.314,22 | 7.468,03 | 14.782,25 |
14 | 192.531,97 | 593,64 | 586,94 | 1.180,58 | 192.531,97 | 7.907,86 | 8.054,96 | 15.962,83 |
15 | 191.945,04 | 591,83 | 588,75 | 1.180,58 | 191.945,04 | 8.499,69 | 8.643,71 | 17.143,41 |
16 | 191.356,29 | 590,02 | 590,56 | 1.180,58 | 191.356,29 | 9.089,71 | 9.234,28 | 18.323,99 |
17 | 190.765,72 | 588,19 | 592,38 | 1.180,58 | 190.765,72 | 9.677,90 | 9.826,66 | 19.504,56 |
18 | 190.173,34 | 586,37 | 594,21 | 1.180,58 | 190.173,34 | 10.264,27 | 10.420,87 | 20.685,14 |
19 | 189.579,13 | 584,54 | 596,04 | 1.180,58 | 189.579,13 | 10.848,81 | 11.016,92 | 21.865,72 |
20 | 188.983,08 | 582,70 | 597,88 | 1.180,58 | 188.983,08 | 11.431,50 | 11.614,80 | 23.046,30 |
21 | 188.385,20 | 580,85 | 599,72 | 1.180,58 | 188.385,20 | 12.012,36 | 12.214,52 | 24.226,88 |
22 | 187.785,48 | 579,01 | 601,57 | 1.180,58 | 187.785,48 | 12.591,36 | 12.816,10 | 25.407,46 |
23 | 187.183,90 | 577,15 | 603,43 | 1.180,58 | 187.183,90 | 13.168,51 | 13.419,52 | 26.588,04 |
24 | 186.580,48 | 575,29 | 605,29 | 1.180,58 | 186.580,48 | 13.743,80 | 14.024,81 | 27.768,62 |
25 | 185.975,19 | 573,42 | 607,16 | 1.180,58 | 185.975,19 | 14.317,23 | 14.631,97 | 28.949,20 |
26 | 185.368,03 | 571,55 | 609,03 | 1.180,58 | 185.368,03 | 14.888,78 | 15.241,00 | 30.129,78 |
27 | 184.759,00 | 569,67 | 610,91 | 1.180,58 | 184.759,00 | 15.458,45 | 15.851,90 | 31.310,35 |
28 | 184.148,10 | 567,79 | 612,79 | 1.180,58 | 184.148,10 | 16.026,24 | 16.464,69 | 32.490,93 |
29 | 183.535,31 | 565,90 | 614,68 | 1.180,58 | 183.535,31 | 16.592,14 | 17.079,37 | 33.671,51 |
30 | 182.920,63 | 564,01 | 616,57 | 1.180,58 | 182.920,63 | 17.156,15 | 17.695,94 | 34.852,09 |
31 | 182.304,06 | 562,10 | 618,47 | 1.180,58 | 182.304,06 | 17.718,25 | 18.314,42 | 36.032,67 |
32 | 181.685,58 | 560,20 | 620,38 | 1.180,58 | 181.685,58 | 18.278,45 | 18.934,80 | 37.213,25 |
33 | 181.065,20 | 558,28 | 622,29 | 1.180,58 | 181.065,20 | 18.836,73 | 19.557,09 | 38.393,83 |
34 | 180.442,91 | 556,37 | 624,21 | 1.180,58 | 180.442,91 | 19.393,10 | 20.181,31 | 39.574,41 |
35 | 179.818,69 | 554,44 | 626,14 | 1.180,58 | 179.818,69 | 19.947,54 | 20.807,45 | 40.754,99 |
36 | 179.192,55 | 552,51 | 628,07 | 1.180,58 | 179.192,55 | 20.500,05 | 21.435,51 | 41.935,56 |
37 | 178.564,49 | 550,57 | 630,01 | 1.180,58 | 178.564,49 | 21.050,63 | 22.065,52 | 43.116,14 |
38 | 177.934,48 | 548,63 | 631,95 | 1.180,58 | 177.934,48 | 21.599,26 | 22.697,47 | 44.296,72 |
39 | 177.302,53 | 546,68 | 633,90 | 1.180,58 | 177.302,53 | 22.145,94 | 23.331,36 | 45.477,30 |
40 | 176.668,64 | 544,73 | 635,85 | 1.180,58 | 176.668,64 | 22.690,67 | 23.967,21 | 46.657,88 |
41 | 176.032,79 | 542,77 | 637,81 | 1.180,58 | 176.032,79 | 23.233,44 | 24.605,02 | 47.838,46 |
42 | 175.394,98 | 540,80 | 639,78 | 1.180,58 | 175.394,98 | 23.774,24 | 25.244,80 | 49.019,04 |
43 | 174.755,20 | 538,83 | 641,75 | 1.180,58 | 174.755,20 | 24.313,06 | 25.886,55 | 50.199,62 |
44 | 174.113,45 | 536,85 | 643,73 | 1.180,58 | 174.113,45 | 24.849,91 | 26.530,28 | 51.380,20 |
45 | 173.469,72 | 534,86 | 645,71 | 1.180,58 | 173.469,72 | 25.384,78 | 27.176,00 | 52.560,78 |
46 | 172.824,00 | 532,87 | 647,70 | 1.180,58 | 172.824,00 | 25.917,65 | 27.823,70 | 53.741,35 |
47 | 172.176,30 | 530,88 | 649,70 | 1.180,58 | 172.176,30 | 26.448,53 | 28.473,40 | 54.921,93 |
48 | 171.526,60 | 528,87 | 651,71 | 1.180,58 | 171.526,60 | 26.977,40 | 29.125,11 | 56.102,51 |
49 | 170.874,89 | 526,86 | 653,71 | 1.180,58 | 170.874,89 | 27.504,27 | 29.778,82 | 57.283,09 |
50 | 170.221,18 | 524,85 | 655,73 | 1.180,58 | 170.221,18 | 28.029,12 | 30.434,55 | 58.463,67 |
51 | 169.565,45 | 522,83 | 657,75 | 1.180,58 | 169.565,45 | 28.551,94 | 31.092,31 | 59.644,25 |
52 | 168.907,69 | 520,80 | 659,78 | 1.180,58 | 168.907,69 | 29.072,74 | 31.752,09 | 60.824,83 |
53 | 168.247,91 | 518,76 | 661,81 | 1.180,58 | 168.247,91 | 29.591,51 | 32.413,90 | 62.005,41 |
54 | 167.586,10 | 516,72 | 663,86 | 1.180,58 | 167.586,10 | 30.108,23 | 33.077,76 | 63.185,99 |
55 | 166.922,24 | 514,68 | 665,90 | 1.180,58 | 166.922,24 | 30.622,91 | 33.743,66 | 64.366,57 |
56 | 166.256,34 | 512,62 | 667,96 | 1.180,58 | 166.256,34 | 31.135,53 | 34.411,61 | 65.547,14 |
57 | 165.588,39 | 510,56 | 670,01 | 1.180,58 | 165.588,39 | 31.646,10 | 35.081,63 | 66.727,72 |
58 | 164.918,37 | 508,50 | 672,08 | 1.180,58 | 164.918,37 | 32.154,59 | 35.753,71 | 67.908,30 |
59 | 164.246,29 | 506,43 | 674,15 | 1.180,58 | 164.246,29 | 32.661,02 | 36.427,86 | 69.088,88 |
60 | 163.572,14 | 504,35 | 676,23 | 1.180,58 | 163.572,14 | 33.165,37 | 37.104,09 | 70.269,46 |
61 | 162.895,91 | 502,26 | 678,32 | 1.180,58 | 162.895,91 | 33.667,63 | 37.782,41 | 71.450,04 |
62 | 162.217,59 | 500,17 | 680,41 | 1.180,58 | 162.217,59 | 34.167,80 | 38.462,82 | 72.630,62 |
63 | 161.537,18 | 498,07 | 682,51 | 1.180,58 | 161.537,18 | 34.665,87 | 39.145,32 | 73.811,20 |
64 | 160.854,68 | 495,97 | 684,61 | 1.180,58 | 160.854,68 | 35.161,84 | 39.829,93 | 74.991,78 |
65 | 160.170,07 | 493,86 | 686,72 | 1.180,58 | 160.170,07 | 35.655,70 | 40.516,65 | 76.172,35 |
66 | 159.483,35 | 491,74 | 688,84 | 1.180,58 | 159.483,35 | 36.147,44 | 41.205,49 | 77.352,93 |
67 | 158.794,51 | 489,62 | 690,96 | 1.180,58 | 158.794,51 | 36.637,06 | 41.896,46 | 78.533,51 |
68 | 158.103,54 | 487,49 | 693,09 | 1.180,58 | 158.103,54 | 37.124,54 | 42.589,55 | 79.714,09 |
69 | 157.410,45 | 485,35 | 695,23 | 1.180,58 | 157.410,45 | 37.609,89 | 43.284,78 | 80.894,67 |
70 | 156.715,22 | 483,21 | 697,37 | 1.180,58 | 156.715,22 | 38.093,10 | 43.982,15 | 82.075,25 |
71 | 156.017,85 | 481,06 | 699,52 | 1.180,58 | 156.017,85 | 38.574,15 | 44.681,68 | 83.255,83 |
72 | 155.318,32 | 478,90 | 701,68 | 1.180,58 | 155.318,32 | 39.053,05 | 45.383,36 | 84.436,41 |
73 | 154.616,64 | 476,73 | 703,84 | 1.180,58 | 154.616,64 | 39.529,78 | 46.087,20 | 85.616,99 |
74 | 153.912,80 | 474,56 | 706,01 | 1.180,58 | 153.912,80 | 40.004,35 | 46.793,22 | 86.797,57 |
75 | 153.206,78 | 472,39 | 708,19 | 1.180,58 | 153.206,78 | 40.476,74 | 47.501,41 | 87.978,14 |
76 | 152.498,59 | 470,20 | 710,37 | 1.180,58 | 152.498,59 | 40.946,94 | 48.211,78 | 89.158,72 |
77 | 151.788,22 | 468,01 | 712,57 | 1.180,58 | 151.788,22 | 41.414,95 | 48.924,35 | 90.339,30 |
78 | 151.075,65 | 465,82 | 714,76 | 1.180,58 | 151.075,65 | 41.880,77 | 49.639,11 | 91.519,88 |
79 | 150.360,89 | 463,61 | 716,97 | 1.180,58 | 150.360,89 | 42.344,38 | 50.356,08 | 92.700,46 |
80 | 149.643,92 | 461,40 | 719,18 | 1.180,58 | 149.643,92 | 42.805,79 | 51.075,25 | 93.881,04 |
81 | 148.924,75 | 459,18 | 721,39 | 1.180,58 | 148.924,75 | 43.264,97 | 51.796,65 | 95.061,62 |
82 | 148.203,35 | 456,96 | 723,62 | 1.180,58 | 148.203,35 | 43.721,93 | 52.520,27 | 96.242,20 |
83 | 147.479,73 | 454,73 | 725,85 | 1.180,58 | 147.479,73 | 44.176,66 | 53.246,12 | 97.422,78 |
84 | 146.753,88 | 452,49 | 728,09 | 1.180,58 | 146.753,88 | 44.629,15 | 53.974,20 | 98.603,36 |
85 | 146.025,80 | 450,25 | 730,33 | 1.180,58 | 146.025,80 | 45.079,40 | 54.704,54 | 99.783,93 |
86 | 145.295,46 | 447,99 | 732,58 | 1.180,58 | 145.295,46 | 45.527,39 | 55.437,12 | 100.964,51 |
87 | 144.562,88 | 445,74 | 734,84 | 1.180,58 | 144.562,88 | 45.973,13 | 56.171,96 | 102.145,09 |
88 | 143.828,04 | 443,47 | 737,11 | 1.180,58 | 143.828,04 | 46.416,60 | 56.909,07 | 103.325,67 |
89 | 143.090,93 | 441,20 | 739,38 | 1.180,58 | 143.090,93 | 46.857,79 | 57.648,46 | 104.506,25 |
90 | 142.351,54 | 438,92 | 741,66 | 1.180,58 | 142.351,54 | 47.296,71 | 58.390,12 | 105.686,83 |
91 | 141.609,88 | 436,63 | 743,95 | 1.180,58 | 141.609,88 | 47.733,34 | 59.134,07 | 106.867,41 |
92 | 140.865,93 | 434,34 | 746,24 | 1.180,58 | 140.865,93 | 48.167,68 | 59.880,31 | 108.047,99 |
93 | 140.119,69 | 432,04 | 748,54 | 1.180,58 | 140.119,69 | 48.599,71 | 60.628,85 | 109.228,57 |
94 | 139.371,15 | 429,73 | 750,85 | 1.180,58 | 139.371,15 | 49.029,44 | 61.379,70 | 110.409,14 |
95 | 138.620,30 | 427,41 | 753,17 | 1.180,58 | 138.620,30 | 49.456,85 | 62.132,87 | 111.589,72 |
96 | 137.867,13 | 425,09 | 755,49 | 1.180,58 | 137.867,13 | 49.881,94 | 62.888,36 | 112.770,30 |
97 | 137.111,64 | 422,76 | 757,82 | 1.180,58 | 137.111,64 | 50.304,71 | 63.646,18 | 113.950,88 |
98 | 136.353,82 | 420,42 | 760,15 | 1.180,58 | 136.353,82 | 50.725,13 | 64.406,33 | 115.131,46 |
99 | 135.593,67 | 418,08 | 762,50 | 1.180,58 | 135.593,67 | 51.143,21 | 65.168,83 | 116.312,04 |
100 | 134.831,17 | 415,73 | 764,85 | 1.180,58 | 134.831,17 | 51.558,94 | 65.933,68 | 117.492,62 |
101 | 134.066,32 | 413,37 | 767,21 | 1.180,58 | 134.066,32 | 51.972,31 | 66.700,89 | 118.673,20 |
102 | 133.299,11 | 411,01 | 769,57 | 1.180,58 | 133.299,11 | 52.383,32 | 67.470,46 | 119.853,78 |
103 | 132.529,54 | 408,63 | 771,95 | 1.180,58 | 132.529,54 | 52.791,95 | 68.242,41 | 121.034,36 |
104 | 131.757,59 | 406,25 | 774,33 | 1.180,58 | 131.757,59 | 53.198,20 | 69.016,73 | 122.214,93 |
105 | 130.983,27 | 403,87 | 776,71 | 1.180,58 | 130.983,27 | 53.602,07 | 69.793,45 | 123.395,51 |
106 | 130.206,55 | 401,47 | 779,11 | 1.180,58 | 130.206,55 | 54.003,54 | 70.572,56 | 124.576,09 |
107 | 129.427,44 | 399,07 | 781,51 | 1.180,58 | 129.427,44 | 54.402,61 | 71.354,07 | 125.756,67 |
108 | 128.645,93 | 396,66 | 783,92 | 1.180,58 | 128.645,93 | 54.799,26 | 72.137,99 | 126.937,25 |
109 | 127.862,01 | 394,24 | 786,34 | 1.180,58 | 127.862,01 | 55.193,50 | 72.924,32 | 128.117,83 |
110 | 127.075,68 | 391,82 | 788,76 | 1.180,58 | 127.075,68 | 55.585,32 | 73.713,09 | 129.298,41 |
111 | 126.286,91 | 389,38 | 791,19 | 1.180,58 | 126.286,91 | 55.974,71 | 74.504,28 | 130.478,99 |
112 | 125.495,72 | 386,95 | 793,63 | 1.180,58 | 125.495,72 | 56.361,65 | 75.297,92 | 131.659,57 |
113 | 124.702,08 | 384,50 | 796,08 | 1.180,58 | 124.702,08 | 56.746,15 | 76.094,00 | 132.840,15 |
114 | 123.906,00 | 382,04 | 798,54 | 1.180,58 | 123.906,00 | 57.128,19 | 76.892,53 | 134.020,72 |
115 | 123.107,47 | 379,58 | 801,00 | 1.180,58 | 123.107,47 | 57.507,77 | 77.693,53 | 135.201,30 |
116 | 122.306,47 | 377,11 | 803,47 | 1.180,58 | 122.306,47 | 57.884,89 | 78.497,00 | 136.381,88 |
117 | 121.503,00 | 374,63 | 805,94 | 1.180,58 | 121.503,00 | 58.259,52 | 79.302,94 | 137.562,46 |
118 | 120.697,06 | 372,15 | 808,43 | 1.180,58 | 120.697,06 | 58.631,67 | 80.111,37 | 138.743,04 |
119 | 119.888,63 | 369,66 | 810,92 | 1.180,58 | 119.888,63 | 59.001,33 | 80.922,29 | 139.923,62 |
120 | 119.077,71 | 367,16 | 813,42 | 1.180,58 | 119.077,71 | 59.368,48 | 81.735,72 | 141.104,20 |
121 | 118.264,28 | 364,65 | 815,93 | 1.180,58 | 118.264,28 | 59.733,13 | 82.551,65 | 142.284,78 |
122 | 117.448,35 | 362,13 | 818,45 | 1.180,58 | 117.448,35 | 60.095,26 | 83.370,09 | 143.465,36 |
123 | 116.629,91 | 359,61 | 820,97 | 1.180,58 | 116.629,91 | 60.454,87 | 84.191,06 | 144.645,93 |
124 | 115.808,94 | 357,08 | 823,50 | 1.180,58 | 115.808,94 | 60.811,95 | 85.014,56 | 145.826,51 |
125 | 114.985,44 | 354,54 | 826,04 | 1.180,58 | 114.985,44 | 61.166,49 | 85.840,61 | 147.007,09 |
126 | 114.159,39 | 351,99 | 828,59 | 1.180,58 | 114.159,39 | 61.518,48 | 86.669,19 | 148.187,67 |
127 | 113.330,81 | 349,44 | 831,14 | 1.180,58 | 113.330,81 | 61.867,92 | 87.500,33 | 149.368,25 |
128 | 112.499,67 | 346,87 | 833,70 | 1.180,58 | 112.499,67 | 62.214,79 | 88.334,04 | 150.548,83 |
129 | 111.665,96 | 344,30 | 836,28 | 1.180,58 | 111.665,96 | 62.559,09 | 89.170,32 | 151.729,41 |
130 | 110.829,68 | 341,72 | 838,85 | 1.180,58 | 110.829,68 | 62.900,82 | 90.009,17 | 152.909,99 |
131 | 109.990,83 | 339,14 | 841,44 | 1.180,58 | 109.990,83 | 63.239,96 | 90.850,61 | 154.090,57 |
132 | 109.149,39 | 336,54 | 844,04 | 1.180,58 | 109.149,39 | 63.576,50 | 91.694,65 | 155.271,15 |
133 | 108.305,35 | 333,94 | 846,64 | 1.180,58 | 108.305,35 | 63.910,44 | 92.541,28 | 156.451,72 |
134 | 107.458,72 | 331,33 | 849,25 | 1.180,58 | 107.458,72 | 64.241,77 | 93.390,53 | 157.632,30 |
135 | 106.609,47 | 328,71 | 851,87 | 1.180,58 | 106.609,47 | 64.570,49 | 94.242,40 | 158.812,88 |
136 | 105.757,60 | 326,09 | 854,49 | 1.180,58 | 105.757,60 | 64.896,57 | 95.096,89 | 159.993,46 |
137 | 104.903,11 | 323,45 | 857,13 | 1.180,58 | 104.903,11 | 65.220,02 | 95.954,02 | 161.174,04 |
138 | 104.045,98 | 320,81 | 859,77 | 1.180,58 | 104.045,98 | 65.540,83 | 96.813,79 | 162.354,62 |
139 | 103.186,21 | 318,16 | 862,42 | 1.180,58 | 103.186,21 | 65.858,99 | 97.676,21 | 163.535,20 |
140 | 102.323,79 | 315,50 | 865,08 | 1.180,58 | 102.323,79 | 66.174,49 | 98.541,29 | 164.715,78 |
141 | 101.458,71 | 312,83 | 867,75 | 1.180,58 | 101.458,71 | 66.487,32 | 99.409,04 | 165.896,36 |
142 | 100.590,96 | 310,16 | 870,42 | 1.180,58 | 100.590,96 | 66.797,47 | 100.279,46 | 167.076,94 |
143 | 99.720,54 | 307,47 | 873,11 | 1.180,58 | 99.720,54 | 67.104,95 | 101.152,57 | 168.257,51 |
144 | 98.847,43 | 304,78 | 875,80 | 1.180,58 | 98.847,43 | 67.409,72 | 102.028,37 | 169.438,09 |
145 | 97.971,63 | 302,08 | 878,50 | 1.180,58 | 97.971,63 | 67.711,80 | 102.906,87 | 170.618,67 |
146 | 97.093,13 | 299,37 | 881,21 | 1.180,58 | 97.093,13 | 68.011,17 | 103.788,08 | 171.799,25 |
147 | 96.211,92 | 296,65 | 883,93 | 1.180,58 | 96.211,92 | 68.307,83 | 104.672,00 | 172.979,83 |
148 | 95.328,00 | 293,93 | 886,65 | 1.180,58 | 95.328,00 | 68.601,76 | 105.558,65 | 174.160,41 |
149 | 94.441,35 | 291,19 | 889,38 | 1.180,58 | 94.441,35 | 68.892,95 | 106.448,04 | 175.340,99 |
150 | 93.551,96 | 288,45 | 892,13 | 1.180,58 | 93.551,96 | 69.181,40 | 107.340,17 | 176.521,57 |
151 | 92.659,83 | 285,70 | 894,88 | 1.180,58 | 92.659,83 | 69.467,10 | 108.235,04 | 177.702,15 |
152 | 91.764,96 | 282,94 | 897,64 | 1.180,58 | 91.764,96 | 69.750,04 | 109.132,68 | 178.882,72 |
153 | 90.867,32 | 280,17 | 900,40 | 1.180,58 | 90.867,32 | 70.030,22 | 110.033,08 | 180.063,30 |
154 | 89.966,92 | 277,40 | 903,18 | 1.180,58 | 89.966,92 | 70.307,62 | 110.936,27 | 181.243,88 |
155 | 89.063,73 | 274,61 | 905,97 | 1.180,58 | 89.063,73 | 70.582,23 | 111.842,23 | 182.424,46 |
156 | 88.157,77 | 271,82 | 908,76 | 1.180,58 | 88.157,77 | 70.854,05 | 112.750,99 | 183.605,04 |
157 | 87.249,01 | 269,02 | 911,56 | 1.180,58 | 87.249,01 | 71.123,07 | 113.662,55 | 184.785,62 |
158 | 86.337,45 | 266,21 | 914,37 | 1.180,58 | 86.337,45 | 71.389,27 | 114.576,92 | 185.966,20 |
159 | 85.423,08 | 263,39 | 917,19 | 1.180,58 | 85.423,08 | 71.652,66 | 115.494,11 | 187.146,78 |
160 | 84.505,89 | 260,56 | 920,02 | 1.180,58 | 84.505,89 | 71.913,22 | 116.414,13 | 188.327,36 |
161 | 83.585,87 | 257,72 | 922,86 | 1.180,58 | 83.585,87 | 72.170,95 | 117.336,99 | 189.507,94 |
162 | 82.663,01 | 254,88 | 925,70 | 1.180,58 | 82.663,01 | 72.425,82 | 118.262,69 | 190.688,51 |
163 | 81.737,31 | 252,02 | 928,56 | 1.180,58 | 81.737,31 | 72.677,85 | 119.191,25 | 191.869,09 |
164 | 80.808,75 | 249,16 | 931,42 | 1.180,58 | 80.808,75 | 72.927,01 | 120.122,67 | 193.049,67 |
165 | 79.877,33 | 246,29 | 934,29 | 1.180,58 | 79.877,33 | 73.173,30 | 121.056,96 | 194.230,25 |
166 | 78.943,04 | 243,41 | 937,17 | 1.180,58 | 78.943,04 | 73.416,70 | 121.994,13 | 195.410,83 |
167 | 78.005,87 | 240,52 | 940,06 | 1.180,58 | 78.005,87 | 73.657,22 | 122.934,19 | 196.591,41 |
168 | 77.065,81 | 237,62 | 942,96 | 1.180,58 | 77.065,81 | 73.894,84 | 123.877,15 | 197.771,99 |
169 | 76.122,85 | 234,71 | 945,87 | 1.180,58 | 76.122,85 | 74.129,55 | 124.823,01 | 198.952,57 |
170 | 75.176,99 | 231,80 | 948,78 | 1.180,58 | 75.176,99 | 74.361,35 | 125.771,80 | 200.133,15 |
171 | 74.228,20 | 228,87 | 951,71 | 1.180,58 | 74.228,20 | 74.590,22 | 126.723,51 | 201.313,73 |
172 | 73.276,49 | 225,94 | 954,64 | 1.180,58 | 73.276,49 | 74.816,15 | 127.678,15 | 202.494,30 |
173 | 72.321,85 | 222,99 | 957,59 | 1.180,58 | 72.321,85 | 75.039,15 | 128.635,74 | 203.674,88 |
174 | 71.364,26 | 220,04 | 960,54 | 1.180,58 | 71.364,26 | 75.259,19 | 129.596,27 | 204.855,46 |
175 | 70.403,73 | 217,08 | 963,50 | 1.180,58 | 70.403,73 | 75.476,27 | 130.559,78 | 206.036,04 |
176 | 69.440,22 | 214,11 | 966,47 | 1.180,58 | 69.440,22 | 75.690,37 | 131.526,25 | 207.216,62 |
177 | 68.473,75 | 211,13 | 969,45 | 1.180,58 | 68.473,75 | 75.901,50 | 132.495,70 | 208.397,20 |
178 | 67.504,30 | 208,14 | 972,44 | 1.180,58 | 67.504,30 | 76.109,64 | 133.468,14 | 209.577,78 |
179 | 66.531,86 | 205,14 | 975,44 | 1.180,58 | 66.531,86 | 76.314,78 | 134.443,58 | 210.758,36 |
180 | 65.556,42 | 202,13 | 978,45 | 1.180,58 | 65.556,42 | 76.516,91 | 135.422,03 | 211.938,94 |
181 | 64.577,97 | 199,12 | 981,46 | 1.180,58 | 64.577,97 | 76.716,03 | 136.403,49 | 213.119,51 |
182 | 63.596,51 | 196,09 | 984,49 | 1.180,58 | 63.596,51 | 76.912,12 | 137.387,98 | 214.300,09 |
183 | 62.612,02 | 193,05 | 987,53 | 1.180,58 | 62.612,02 | 77.105,17 | 138.375,50 | 215.480,67 |
184 | 61.624,50 | 190,01 | 990,57 | 1.180,58 | 61.624,50 | 77.295,18 | 139.366,07 | 216.661,25 |
185 | 60.633,93 | 186,95 | 993,62 | 1.180,58 | 60.633,93 | 77.482,13 | 140.359,70 | 217.841,83 |
186 | 59.640,30 | 183,89 | 996,69 | 1.180,58 | 59.640,30 | 77.666,02 | 141.356,39 | 219.022,41 |
187 | 58.643,61 | 180,82 | 999,76 | 1.180,58 | 58.643,61 | 77.846,84 | 142.356,15 | 220.202,99 |
188 | 57.643,85 | 177,74 | 1.002,84 | 1.180,58 | 57.643,85 | 78.024,58 | 143.358,99 | 221.383,57 |
189 | 56.641,01 | 174,64 | 1.005,94 | 1.180,58 | 56.641,01 | 78.199,22 | 144.364,93 | 222.564,15 |
190 | 55.635,07 | 171,54 | 1.009,04 | 1.180,58 | 55.635,07 | 78.370,76 | 145.373,96 | 223.744,73 |
191 | 54.626,04 | 168,43 | 1.012,15 | 1.180,58 | 54.626,04 | 78.539,19 | 146.386,11 | 224.925,30 |
192 | 53.613,89 | 165,31 | 1.015,27 | 1.180,58 | 53.613,89 | 78.704,50 | 147.401,38 | 226.105,88 |
193 | 52.598,62 | 162,18 | 1.018,40 | 1.180,58 | 52.598,62 | 78.866,68 | 148.419,78 | 227.286,46 |
194 | 51.580,22 | 159,04 | 1.021,54 | 1.180,58 | 51.580,22 | 79.025,72 | 149.441,32 | 228.467,04 |
195 | 50.558,68 | 155,89 | 1.024,69 | 1.180,58 | 50.558,68 | 79.181,61 | 150.466,01 | 229.647,62 |
196 | 49.533,99 | 152,73 | 1.027,85 | 1.180,58 | 49.533,99 | 79.334,34 | 151.493,86 | 230.828,20 |
197 | 48.506,14 | 149,56 | 1.031,02 | 1.180,58 | 48.506,14 | 79.483,90 | 152.524,88 | 232.008,78 |
198 | 47.475,12 | 146,38 | 1.034,20 | 1.180,58 | 47.475,12 | 79.630,28 | 153.559,08 | 233.189,36 |
199 | 46.440,92 | 143,19 | 1.037,39 | 1.180,58 | 46.440,92 | 79.773,47 | 154.596,46 | 234.369,94 |
200 | 45.403,54 | 139,99 | 1.040,58 | 1.180,58 | 45.403,54 | 79.913,47 | 155.637,05 | 235.550,52 |
201 | 44.362,95 | 136,79 | 1.043,79 | 1.180,58 | 44.362,95 | 80.050,25 | 156.680,84 | 236.731,09 |
202 | 43.319,16 | 133,57 | 1.047,01 | 1.180,58 | 43.319,16 | 80.183,82 | 157.727,85 | 237.911,67 |
203 | 42.272,15 | 130,34 | 1.050,24 | 1.180,58 | 42.272,15 | 80.314,16 | 158.778,09 | 239.092,25 |
204 | 41.221,91 | 127,10 | 1.053,48 | 1.180,58 | 41.221,91 | 80.441,26 | 159.831,57 | 240.272,83 |
205 | 40.168,43 | 123,85 | 1.056,73 | 1.180,58 | 40.168,43 | 80.565,11 | 160.888,30 | 241.453,41 |
206 | 39.111,70 | 120,59 | 1.059,98 | 1.180,58 | 39.111,70 | 80.685,71 | 161.948,28 | 242.633,99 |
207 | 38.051,72 | 117,33 | 1.063,25 | 1.180,58 | 38.051,72 | 80.803,03 | 163.011,53 | 243.814,57 |
208 | 36.988,47 | 114,05 | 1.066,53 | 1.180,58 | 36.988,47 | 80.917,08 | 164.078,07 | 244.995,15 |
209 | 35.921,93 | 110,76 | 1.069,82 | 1.180,58 | 35.921,93 | 81.027,84 | 165.147,89 | 246.175,73 |
210 | 34.852,11 | 107,46 | 1.073,12 | 1.180,58 | 34.852,11 | 81.135,30 | 166.221,00 | 247.356,30 |
211 | 33.779,00 | 104,15 | 1.076,43 | 1.180,58 | 33.779,00 | 81.239,45 | 167.297,43 | 248.536,88 |
212 | 32.702,57 | 100,83 | 1.079,75 | 1.180,58 | 32.702,57 | 81.340,29 | 168.377,18 | 249.717,46 |
213 | 31.622,82 | 97,50 | 1.083,08 | 1.180,58 | 31.622,82 | 81.437,79 | 169.460,25 | 250.898,04 |
214 | 30.539,75 | 94,16 | 1.086,41 | 1.180,58 | 30.539,75 | 81.531,95 | 170.546,67 | 252.078,62 |
215 | 29.453,33 | 90,81 | 1.089,76 | 1.180,58 | 29.453,33 | 81.622,77 | 171.636,43 | 253.259,20 |
216 | 28.363,57 | 87,45 | 1.093,12 | 1.180,58 | 28.363,57 | 81.710,22 | 172.729,56 | 254.439,78 |
217 | 27.270,44 | 84,08 | 1.096,50 | 1.180,58 | 27.270,44 | 81.794,31 | 173.826,05 | 255.620,36 |
218 | 26.173,95 | 80,70 | 1.099,88 | 1.180,58 | 26.173,95 | 81.875,01 | 174.925,93 | 256.800,94 |
219 | 25.074,07 | 77,31 | 1.103,27 | 1.180,58 | 25.074,07 | 81.952,32 | 176.029,19 | 257.981,52 |
220 | 23.970,81 | 73,91 | 1.106,67 | 1.180,58 | 23.970,81 | 82.026,23 | 177.135,86 | 259.162,09 |
221 | 22.864,14 | 70,50 | 1.110,08 | 1.180,58 | 22.864,14 | 82.096,73 | 178.245,94 | 260.342,67 |
222 | 21.754,06 | 67,08 | 1.113,50 | 1.180,58 | 21.754,06 | 82.163,80 | 179.359,45 | 261.523,25 |
223 | 20.640,55 | 63,64 | 1.116,94 | 1.180,58 | 20.640,55 | 82.227,45 | 180.476,39 | 262.703,83 |
224 | 19.523,61 | 60,20 | 1.120,38 | 1.180,58 | 19.523,61 | 82.287,64 | 181.596,77 | 263.884,41 |
225 | 18.403,23 | 56,74 | 1.123,84 | 1.180,58 | 18.403,23 | 82.344,39 | 182.720,60 | 265.064,99 |
226 | 17.279,40 | 53,28 | 1.127,30 | 1.180,58 | 17.279,40 | 82.397,66 | 183.847,90 | 266.245,57 |
227 | 16.152,10 | 49,80 | 1.130,78 | 1.180,58 | 16.152,10 | 82.447,47 | 184.978,68 | 267.426,15 |
228 | 15.021,32 | 46,32 | 1.134,26 | 1.180,58 | 15.021,32 | 82.493,78 | 186.112,94 | 268.606,73 |
229 | 13.887,06 | 42,82 | 1.137,76 | 1.180,58 | 13.887,06 | 82.536,60 | 187.250,70 | 269.787,30 |
230 | 12.749,30 | 39,31 | 1.141,27 | 1.180,58 | 12.749,30 | 82.575,91 | 188.391,97 | 270.967,88 |
231 | 11.608,03 | 35,79 | 1.144,79 | 1.180,58 | 11.608,03 | 82.611,70 | 189.536,76 | 272.148,46 |
232 | 10.463,24 | 32,26 | 1.148,32 | 1.180,58 | 10.463,24 | 82.643,96 | 190.685,08 | 273.329,04 |
233 | 9.314,92 | 28,72 | 1.151,86 | 1.180,58 | 9.314,92 | 82.672,69 | 191.836,93 | 274.509,62 |
234 | 8.163,07 | 25,17 | 1.155,41 | 1.180,58 | 8.163,07 | 82.697,86 | 192.992,34 | 275.690,20 |
235 | 7.007,66 | 21,61 | 1.158,97 | 1.180,58 | 7.007,66 | 82.719,46 | 194.151,32 | 276.870,78 |
236 | 5.848,68 | 18,03 | 1.162,55 | 1.180,58 | 5.848,68 | 82.737,50 | 195.313,86 | 278.051,36 |
237 | 4.686,14 | 14,45 | 1.166,13 | 1.180,58 | 4.686,14 | 82.751,94 | 196.479,99 | 279.231,94 |
238 | 3.520,01 | 10,85 | 1.169,73 | 1.180,58 | 3.520,01 | 82.762,80 | 197.649,72 | 280.412,52 |
239 | 2.350,28 | 7,25 | 1.173,33 | 1.180,58 | 2.350,28 | 82.770,04 | 198.823,05 | 281.593,09 |
240 | 1.176,95 | 3,63 | 1.176,95 | 1.180,58 | 1.176,95 | 82.773,67 | 200.000,00 | 282.773,67 |
- 82.773,67€
- Zinsanteil
- 1.180,58€
- Monatsrate
- 3,70%
- Sollzins p.a.
- 3,76%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 616,67 | 563,91 | 1.180,58 | 199.436,09 | 616,67 | 563,91 | 1.180,58 |
2 | 199.436,09 | 614,93 | 565,65 | 1.180,58 | 199.436,09 | 666,32 | 1.129,56 | 1.795,88 |
3 | 198.870,44 | 613,18 | 567,40 | 1.180,58 | 198.870,44 | 1.279,50 | 1.696,96 | 2.976,46 |
4 | 198.303,04 | 611,43 | 569,14 | 1.180,58 | 198.303,04 | 1.890,94 | 2.266,10 | 4.157,04 |
5 | 197.733,90 | 609,68 | 570,90 | 1.180,58 | 197.733,90 | 2.500,61 | 2.837,00 | 5.337,62 |
6 | 197.163,00 | 607,92 | 572,66 | 1.180,58 | 197.163,00 | 3.108,53 | 3.409,66 | 6.518,20 |
7 | 196.590,34 | 606,15 | 574,43 | 1.180,58 | 196.590,34 | 3.714,69 | 3.984,09 | 7.698,77 |
8 | 196.015,91 | 604,38 | 576,20 | 1.180,58 | 196.015,91 | 4.319,07 | 4.560,28 | 8.879,35 |
9 | 195.439,72 | 602,61 | 577,97 | 1.180,58 | 195.439,72 | 4.921,68 | 5.138,26 | 10.059,93 |
10 | 194.861,74 | 600,82 | 579,76 | 1.180,58 | 194.861,74 | 5.522,50 | 5.718,01 | 11.240,51 |
11 | 194.281,99 | 599,04 | 581,54 | 1.180,58 | 194.281,99 | 6.121,54 | 6.299,56 | 12.421,09 |
12 | 193.700,44 | 597,24 | 583,34 | 1.180,58 | 193.700,44 | 6.718,78 | 6.882,89 | 13.601,67 |
13 | 193.117,11 | 595,44 | 585,13 | 1.180,58 | 193.117,11 | 7.314,22 | 7.468,03 | 14.782,25 |
14 | 192.531,97 | 593,64 | 586,94 | 1.180,58 | 192.531,97 | 7.907,86 | 8.054,96 | 15.962,83 |
15 | 191.945,04 | 591,83 | 588,75 | 1.180,58 | 191.945,04 | 8.499,69 | 8.643,71 | 17.143,41 |
16 | 191.356,29 | 590,02 | 590,56 | 1.180,58 | 191.356,29 | 9.089,71 | 9.234,28 | 18.323,99 |
17 | 190.765,72 | 588,19 | 592,38 | 1.180,58 | 190.765,72 | 9.677,90 | 9.826,66 | 19.504,56 |
18 | 190.173,34 | 586,37 | 594,21 | 1.180,58 | 190.173,34 | 10.264,27 | 10.420,87 | 20.685,14 |
19 | 189.579,13 | 584,54 | 596,04 | 1.180,58 | 189.579,13 | 10.848,81 | 11.016,92 | 21.865,72 |
20 | 188.983,08 | 582,70 | 597,88 | 1.180,58 | 188.983,08 | 11.431,50 | 11.614,80 | 23.046,30 |
21 | 188.385,20 | 580,85 | 599,72 | 1.180,58 | 188.385,20 | 12.012,36 | 12.214,52 | 24.226,88 |
22 | 187.785,48 | 579,01 | 601,57 | 1.180,58 | 187.785,48 | 12.591,36 | 12.816,10 | 25.407,46 |
23 | 187.183,90 | 577,15 | 603,43 | 1.180,58 | 187.183,90 | 13.168,51 | 13.419,52 | 26.588,04 |
24 | 186.580,48 | 575,29 | 605,29 | 1.180,58 | 186.580,48 | 13.743,80 | 14.024,81 | 27.768,62 |
25 | 185.975,19 | 573,42 | 607,16 | 1.180,58 | 185.975,19 | 14.317,23 | 14.631,97 | 28.949,20 |
26 | 185.368,03 | 571,55 | 609,03 | 1.180,58 | 185.368,03 | 14.888,78 | 15.241,00 | 30.129,78 |
27 | 184.759,00 | 569,67 | 610,91 | 1.180,58 | 184.759,00 | 15.458,45 | 15.851,90 | 31.310,35 |
28 | 184.148,10 | 567,79 | 612,79 | 1.180,58 | 184.148,10 | 16.026,24 | 16.464,69 | 32.490,93 |
29 | 183.535,31 | 565,90 | 614,68 | 1.180,58 | 183.535,31 | 16.592,14 | 17.079,37 | 33.671,51 |
30 | 182.920,63 | 564,01 | 616,57 | 1.180,58 | 182.920,63 | 17.156,15 | 17.695,94 | 34.852,09 |
31 | 182.304,06 | 562,10 | 618,47 | 1.180,58 | 182.304,06 | 17.718,25 | 18.314,42 | 36.032,67 |
32 | 181.685,58 | 560,20 | 620,38 | 1.180,58 | 181.685,58 | 18.278,45 | 18.934,80 | 37.213,25 |
33 | 181.065,20 | 558,28 | 622,29 | 1.180,58 | 181.065,20 | 18.836,73 | 19.557,09 | 38.393,83 |
34 | 180.442,91 | 556,37 | 624,21 | 1.180,58 | 180.442,91 | 19.393,10 | 20.181,31 | 39.574,41 |
35 | 179.818,69 | 554,44 | 626,14 | 1.180,58 | 179.818,69 | 19.947,54 | 20.807,45 | 40.754,99 |
36 | 179.192,55 | 552,51 | 628,07 | 1.180,58 | 179.192,55 | 20.500,05 | 21.435,51 | 41.935,56 |
37 | 178.564,49 | 550,57 | 630,01 | 1.180,58 | 178.564,49 | 21.050,63 | 22.065,52 | 43.116,14 |
38 | 177.934,48 | 548,63 | 631,95 | 1.180,58 | 177.934,48 | 21.599,26 | 22.697,47 | 44.296,72 |
39 | 177.302,53 | 546,68 | 633,90 | 1.180,58 | 177.302,53 | 22.145,94 | 23.331,36 | 45.477,30 |
40 | 176.668,64 | 544,73 | 635,85 | 1.180,58 | 176.668,64 | 22.690,67 | 23.967,21 | 46.657,88 |
41 | 176.032,79 | 542,77 | 637,81 | 1.180,58 | 176.032,79 | 23.233,44 | 24.605,02 | 47.838,46 |
42 | 175.394,98 | 540,80 | 639,78 | 1.180,58 | 175.394,98 | 23.774,24 | 25.244,80 | 49.019,04 |
43 | 174.755,20 | 538,83 | 641,75 | 1.180,58 | 174.755,20 | 24.313,06 | 25.886,55 | 50.199,62 |
44 | 174.113,45 | 536,85 | 643,73 | 1.180,58 | 174.113,45 | 24.849,91 | 26.530,28 | 51.380,20 |
45 | 173.469,72 | 534,86 | 645,71 | 1.180,58 | 173.469,72 | 25.384,78 | 27.176,00 | 52.560,78 |
46 | 172.824,00 | 532,87 | 647,70 | 1.180,58 | 172.824,00 | 25.917,65 | 27.823,70 | 53.741,35 |
47 | 172.176,30 | 530,88 | 649,70 | 1.180,58 | 172.176,30 | 26.448,53 | 28.473,40 | 54.921,93 |
48 | 171.526,60 | 528,87 | 651,71 | 1.180,58 | 171.526,60 | 26.977,40 | 29.125,11 | 56.102,51 |
49 | 170.874,89 | 526,86 | 653,71 | 1.180,58 | 170.874,89 | 27.504,27 | 29.778,82 | 57.283,09 |
50 | 170.221,18 | 524,85 | 655,73 | 1.180,58 | 170.221,18 | 28.029,12 | 30.434,55 | 58.463,67 |
51 | 169.565,45 | 522,83 | 657,75 | 1.180,58 | 169.565,45 | 28.551,94 | 31.092,31 | 59.644,25 |
52 | 168.907,69 | 520,80 | 659,78 | 1.180,58 | 168.907,69 | 29.072,74 | 31.752,09 | 60.824,83 |
53 | 168.247,91 | 518,76 | 661,81 | 1.180,58 | 168.247,91 | 29.591,51 | 32.413,90 | 62.005,41 |
54 | 167.586,10 | 516,72 | 663,86 | 1.180,58 | 167.586,10 | 30.108,23 | 33.077,76 | 63.185,99 |
55 | 166.922,24 | 514,68 | 665,90 | 1.180,58 | 166.922,24 | 30.622,91 | 33.743,66 | 64.366,57 |
56 | 166.256,34 | 512,62 | 667,96 | 1.180,58 | 166.256,34 | 31.135,53 | 34.411,61 | 65.547,14 |
57 | 165.588,39 | 510,56 | 670,01 | 1.180,58 | 165.588,39 | 31.646,10 | 35.081,63 | 66.727,72 |
58 | 164.918,37 | 508,50 | 672,08 | 1.180,58 | 164.918,37 | 32.154,59 | 35.753,71 | 67.908,30 |
59 | 164.246,29 | 506,43 | 674,15 | 1.180,58 | 164.246,29 | 32.661,02 | 36.427,86 | 69.088,88 |
60 | 163.572,14 | 504,35 | 676,23 | 1.180,58 | 163.572,14 | 33.165,37 | 37.104,09 | 70.269,46 |
61 | 162.895,91 | 502,26 | 678,32 | 1.180,58 | 162.895,91 | 33.667,63 | 37.782,41 | 71.450,04 |
62 | 162.217,59 | 500,17 | 680,41 | 1.180,58 | 162.217,59 | 34.167,80 | 38.462,82 | 72.630,62 |
63 | 161.537,18 | 498,07 | 682,51 | 1.180,58 | 161.537,18 | 34.665,87 | 39.145,32 | 73.811,20 |
64 | 160.854,68 | 495,97 | 684,61 | 1.180,58 | 160.854,68 | 35.161,84 | 39.829,93 | 74.991,78 |
65 | 160.170,07 | 493,86 | 686,72 | 1.180,58 | 160.170,07 | 35.655,70 | 40.516,65 | 76.172,35 |
66 | 159.483,35 | 491,74 | 688,84 | 1.180,58 | 159.483,35 | 36.147,44 | 41.205,49 | 77.352,93 |
67 | 158.794,51 | 489,62 | 690,96 | 1.180,58 | 158.794,51 | 36.637,06 | 41.896,46 | 78.533,51 |
68 | 158.103,54 | 487,49 | 693,09 | 1.180,58 | 158.103,54 | 37.124,54 | 42.589,55 | 79.714,09 |
69 | 157.410,45 | 485,35 | 695,23 | 1.180,58 | 157.410,45 | 37.609,89 | 43.284,78 | 80.894,67 |
70 | 156.715,22 | 483,21 | 697,37 | 1.180,58 | 156.715,22 | 38.093,10 | 43.982,15 | 82.075,25 |
71 | 156.017,85 | 481,06 | 699,52 | 1.180,58 | 156.017,85 | 38.574,15 | 44.681,68 | 83.255,83 |
72 | 155.318,32 | 478,90 | 701,68 | 1.180,58 | 155.318,32 | 39.053,05 | 45.383,36 | 84.436,41 |
73 | 154.616,64 | 476,73 | 703,84 | 1.180,58 | 154.616,64 | 39.529,78 | 46.087,20 | 85.616,99 |
74 | 153.912,80 | 474,56 | 706,01 | 1.180,58 | 153.912,80 | 40.004,35 | 46.793,22 | 86.797,57 |
75 | 153.206,78 | 472,39 | 708,19 | 1.180,58 | 153.206,78 | 40.476,74 | 47.501,41 | 87.978,14 |
76 | 152.498,59 | 470,20 | 710,37 | 1.180,58 | 152.498,59 | 40.946,94 | 48.211,78 | 89.158,72 |
77 | 151.788,22 | 468,01 | 712,57 | 1.180,58 | 151.788,22 | 41.414,95 | 48.924,35 | 90.339,30 |
78 | 151.075,65 | 465,82 | 714,76 | 1.180,58 | 151.075,65 | 41.880,77 | 49.639,11 | 91.519,88 |
79 | 150.360,89 | 463,61 | 716,97 | 1.180,58 | 150.360,89 | 42.344,38 | 50.356,08 | 92.700,46 |
80 | 149.643,92 | 461,40 | 719,18 | 1.180,58 | 149.643,92 | 42.805,79 | 51.075,25 | 93.881,04 |
81 | 148.924,75 | 459,18 | 721,39 | 1.180,58 | 148.924,75 | 43.264,97 | 51.796,65 | 95.061,62 |
82 | 148.203,35 | 456,96 | 723,62 | 1.180,58 | 148.203,35 | 43.721,93 | 52.520,27 | 96.242,20 |
83 | 147.479,73 | 454,73 | 725,85 | 1.180,58 | 147.479,73 | 44.176,66 | 53.246,12 | 97.422,78 |
84 | 146.753,88 | 452,49 | 728,09 | 1.180,58 | 146.753,88 | 44.629,15 | 53.974,20 | 98.603,36 |
85 | 146.025,80 | 450,25 | 730,33 | 1.180,58 | 146.025,80 | 45.079,40 | 54.704,54 | 99.783,93 |
86 | 145.295,46 | 447,99 | 732,58 | 1.180,58 | 145.295,46 | 45.527,39 | 55.437,12 | 100.964,51 |
87 | 144.562,88 | 445,74 | 734,84 | 1.180,58 | 144.562,88 | 45.973,13 | 56.171,96 | 102.145,09 |
88 | 143.828,04 | 443,47 | 737,11 | 1.180,58 | 143.828,04 | 46.416,60 | 56.909,07 | 103.325,67 |
89 | 143.090,93 | 441,20 | 739,38 | 1.180,58 | 143.090,93 | 46.857,79 | 57.648,46 | 104.506,25 |
90 | 142.351,54 | 438,92 | 741,66 | 1.180,58 | 142.351,54 | 47.296,71 | 58.390,12 | 105.686,83 |
91 | 141.609,88 | 436,63 | 743,95 | 1.180,58 | 141.609,88 | 47.733,34 | 59.134,07 | 106.867,41 |
92 | 140.865,93 | 434,34 | 746,24 | 1.180,58 | 140.865,93 | 48.167,68 | 59.880,31 | 108.047,99 |
93 | 140.119,69 | 432,04 | 748,54 | 1.180,58 | 140.119,69 | 48.599,71 | 60.628,85 | 109.228,57 |
94 | 139.371,15 | 429,73 | 750,85 | 1.180,58 | 139.371,15 | 49.029,44 | 61.379,70 | 110.409,14 |
95 | 138.620,30 | 427,41 | 753,17 | 1.180,58 | 138.620,30 | 49.456,85 | 62.132,87 | 111.589,72 |
96 | 137.867,13 | 425,09 | 755,49 | 1.180,58 | 137.867,13 | 49.881,94 | 62.888,36 | 112.770,30 |
97 | 137.111,64 | 422,76 | 757,82 | 1.180,58 | 137.111,64 | 50.304,71 | 63.646,18 | 113.950,88 |
98 | 136.353,82 | 420,42 | 760,15 | 1.180,58 | 136.353,82 | 50.725,13 | 64.406,33 | 115.131,46 |
99 | 135.593,67 | 418,08 | 762,50 | 1.180,58 | 135.593,67 | 51.143,21 | 65.168,83 | 116.312,04 |
100 | 134.831,17 | 415,73 | 764,85 | 1.180,58 | 134.831,17 | 51.558,94 | 65.933,68 | 117.492,62 |
101 | 134.066,32 | 413,37 | 767,21 | 1.180,58 | 134.066,32 | 51.972,31 | 66.700,89 | 118.673,20 |
102 | 133.299,11 | 411,01 | 769,57 | 1.180,58 | 133.299,11 | 52.383,32 | 67.470,46 | 119.853,78 |
103 | 132.529,54 | 408,63 | 771,95 | 1.180,58 | 132.529,54 | 52.791,95 | 68.242,41 | 121.034,36 |
104 | 131.757,59 | 406,25 | 774,33 | 1.180,58 | 131.757,59 | 53.198,20 | 69.016,73 | 122.214,93 |
105 | 130.983,27 | 403,87 | 776,71 | 1.180,58 | 130.983,27 | 53.602,07 | 69.793,45 | 123.395,51 |
106 | 130.206,55 | 401,47 | 779,11 | 1.180,58 | 130.206,55 | 54.003,54 | 70.572,56 | 124.576,09 |
107 | 129.427,44 | 399,07 | 781,51 | 1.180,58 | 129.427,44 | 54.402,61 | 71.354,07 | 125.756,67 |
108 | 128.645,93 | 396,66 | 783,92 | 1.180,58 | 128.645,93 | 54.799,26 | 72.137,99 | 126.937,25 |
109 | 127.862,01 | 394,24 | 786,34 | 1.180,58 | 127.862,01 | 55.193,50 | 72.924,32 | 128.117,83 |
110 | 127.075,68 | 391,82 | 788,76 | 1.180,58 | 127.075,68 | 55.585,32 | 73.713,09 | 129.298,41 |
111 | 126.286,91 | 389,38 | 791,19 | 1.180,58 | 126.286,91 | 55.974,71 | 74.504,28 | 130.478,99 |
112 | 125.495,72 | 386,95 | 793,63 | 1.180,58 | 125.495,72 | 56.361,65 | 75.297,92 | 131.659,57 |
113 | 124.702,08 | 384,50 | 796,08 | 1.180,58 | 124.702,08 | 56.746,15 | 76.094,00 | 132.840,15 |
114 | 123.906,00 | 382,04 | 798,54 | 1.180,58 | 123.906,00 | 57.128,19 | 76.892,53 | 134.020,72 |
115 | 123.107,47 | 379,58 | 801,00 | 1.180,58 | 123.107,47 | 57.507,77 | 77.693,53 | 135.201,30 |
116 | 122.306,47 | 377,11 | 803,47 | 1.180,58 | 122.306,47 | 57.884,89 | 78.497,00 | 136.381,88 |
117 | 121.503,00 | 374,63 | 805,94 | 1.180,58 | 121.503,00 | 58.259,52 | 79.302,94 | 137.562,46 |
118 | 120.697,06 | 372,15 | 808,43 | 1.180,58 | 120.697,06 | 58.631,67 | 80.111,37 | 138.743,04 |
119 | 119.888,63 | 369,66 | 810,92 | 1.180,58 | 119.888,63 | 59.001,33 | 80.922,29 | 139.923,62 |
120 | 119.077,71 | 367,16 | 813,42 | 1.180,58 | 119.077,71 | 59.368,48 | 81.735,72 | 141.104,20 |
121 | 118.264,28 | 364,65 | 815,93 | 1.180,58 | 118.264,28 | 59.733,13 | 82.551,65 | 142.284,78 |
122 | 117.448,35 | 362,13 | 818,45 | 1.180,58 | 117.448,35 | 60.095,26 | 83.370,09 | 143.465,36 |
123 | 116.629,91 | 359,61 | 820,97 | 1.180,58 | 116.629,91 | 60.454,87 | 84.191,06 | 144.645,93 |
124 | 115.808,94 | 357,08 | 823,50 | 1.180,58 | 115.808,94 | 60.811,95 | 85.014,56 | 145.826,51 |
125 | 114.985,44 | 354,54 | 826,04 | 1.180,58 | 114.985,44 | 61.166,49 | 85.840,61 | 147.007,09 |
126 | 114.159,39 | 351,99 | 828,59 | 1.180,58 | 114.159,39 | 61.518,48 | 86.669,19 | 148.187,67 |
127 | 113.330,81 | 349,44 | 831,14 | 1.180,58 | 113.330,81 | 61.867,92 | 87.500,33 | 149.368,25 |
128 | 112.499,67 | 346,87 | 833,70 | 1.180,58 | 112.499,67 | 62.214,79 | 88.334,04 | 150.548,83 |
129 | 111.665,96 | 344,30 | 836,28 | 1.180,58 | 111.665,96 | 62.559,09 | 89.170,32 | 151.729,41 |
130 | 110.829,68 | 341,72 | 838,85 | 1.180,58 | 110.829,68 | 62.900,82 | 90.009,17 | 152.909,99 |
131 | 109.990,83 | 339,14 | 841,44 | 1.180,58 | 109.990,83 | 63.239,96 | 90.850,61 | 154.090,57 |
132 | 109.149,39 | 336,54 | 844,04 | 1.180,58 | 109.149,39 | 63.576,50 | 91.694,65 | 155.271,15 |
133 | 108.305,35 | 333,94 | 846,64 | 1.180,58 | 108.305,35 | 63.910,44 | 92.541,28 | 156.451,72 |
134 | 107.458,72 | 331,33 | 849,25 | 1.180,58 | 107.458,72 | 64.241,77 | 93.390,53 | 157.632,30 |
135 | 106.609,47 | 328,71 | 851,87 | 1.180,58 | 106.609,47 | 64.570,49 | 94.242,40 | 158.812,88 |
136 | 105.757,60 | 326,09 | 854,49 | 1.180,58 | 105.757,60 | 64.896,57 | 95.096,89 | 159.993,46 |
137 | 104.903,11 | 323,45 | 857,13 | 1.180,58 | 104.903,11 | 65.220,02 | 95.954,02 | 161.174,04 |
138 | 104.045,98 | 320,81 | 859,77 | 1.180,58 | 104.045,98 | 65.540,83 | 96.813,79 | 162.354,62 |
139 | 103.186,21 | 318,16 | 862,42 | 1.180,58 | 103.186,21 | 65.858,99 | 97.676,21 | 163.535,20 |
140 | 102.323,79 | 315,50 | 865,08 | 1.180,58 | 102.323,79 | 66.174,49 | 98.541,29 | 164.715,78 |
141 | 101.458,71 | 312,83 | 867,75 | 1.180,58 | 101.458,71 | 66.487,32 | 99.409,04 | 165.896,36 |
142 | 100.590,96 | 310,16 | 870,42 | 1.180,58 | 100.590,96 | 66.797,47 | 100.279,46 | 167.076,94 |
143 | 99.720,54 | 307,47 | 873,11 | 1.180,58 | 99.720,54 | 67.104,95 | 101.152,57 | 168.257,51 |
144 | 98.847,43 | 304,78 | 875,80 | 1.180,58 | 98.847,43 | 67.409,72 | 102.028,37 | 169.438,09 |
145 | 97.971,63 | 302,08 | 878,50 | 1.180,58 | 97.971,63 | 67.711,80 | 102.906,87 | 170.618,67 |
146 | 97.093,13 | 299,37 | 881,21 | 1.180,58 | 97.093,13 | 68.011,17 | 103.788,08 | 171.799,25 |
147 | 96.211,92 | 296,65 | 883,93 | 1.180,58 | 96.211,92 | 68.307,83 | 104.672,00 | 172.979,83 |
148 | 95.328,00 | 293,93 | 886,65 | 1.180,58 | 95.328,00 | 68.601,76 | 105.558,65 | 174.160,41 |
149 | 94.441,35 | 291,19 | 889,38 | 1.180,58 | 94.441,35 | 68.892,95 | 106.448,04 | 175.340,99 |
150 | 93.551,96 | 288,45 | 892,13 | 1.180,58 | 93.551,96 | 69.181,40 | 107.340,17 | 176.521,57 |
151 | 92.659,83 | 285,70 | 894,88 | 1.180,58 | 92.659,83 | 69.467,10 | 108.235,04 | 177.702,15 |
152 | 91.764,96 | 282,94 | 897,64 | 1.180,58 | 91.764,96 | 69.750,04 | 109.132,68 | 178.882,72 |
153 | 90.867,32 | 280,17 | 900,40 | 1.180,58 | 90.867,32 | 70.030,22 | 110.033,08 | 180.063,30 |
154 | 89.966,92 | 277,40 | 903,18 | 1.180,58 | 89.966,92 | 70.307,62 | 110.936,27 | 181.243,88 |
155 | 89.063,73 | 274,61 | 905,97 | 1.180,58 | 89.063,73 | 70.582,23 | 111.842,23 | 182.424,46 |
156 | 88.157,77 | 271,82 | 908,76 | 1.180,58 | 88.157,77 | 70.854,05 | 112.750,99 | 183.605,04 |
157 | 87.249,01 | 269,02 | 911,56 | 1.180,58 | 87.249,01 | 71.123,07 | 113.662,55 | 184.785,62 |
158 | 86.337,45 | 266,21 | 914,37 | 1.180,58 | 86.337,45 | 71.389,27 | 114.576,92 | 185.966,20 |
159 | 85.423,08 | 263,39 | 917,19 | 1.180,58 | 85.423,08 | 71.652,66 | 115.494,11 | 187.146,78 |
160 | 84.505,89 | 260,56 | 920,02 | 1.180,58 | 84.505,89 | 71.913,22 | 116.414,13 | 188.327,36 |
161 | 83.585,87 | 257,72 | 922,86 | 1.180,58 | 83.585,87 | 72.170,95 | 117.336,99 | 189.507,94 |
162 | 82.663,01 | 254,88 | 925,70 | 1.180,58 | 82.663,01 | 72.425,82 | 118.262,69 | 190.688,51 |
163 | 81.737,31 | 252,02 | 928,56 | 1.180,58 | 81.737,31 | 72.677,85 | 119.191,25 | 191.869,09 |
164 | 80.808,75 | 249,16 | 931,42 | 1.180,58 | 80.808,75 | 72.927,01 | 120.122,67 | 193.049,67 |
165 | 79.877,33 | 246,29 | 934,29 | 1.180,58 | 79.877,33 | 73.173,30 | 121.056,96 | 194.230,25 |
166 | 78.943,04 | 243,41 | 937,17 | 1.180,58 | 78.943,04 | 73.416,70 | 121.994,13 | 195.410,83 |
167 | 78.005,87 | 240,52 | 940,06 | 1.180,58 | 78.005,87 | 73.657,22 | 122.934,19 | 196.591,41 |
168 | 77.065,81 | 237,62 | 942,96 | 1.180,58 | 77.065,81 | 73.894,84 | 123.877,15 | 197.771,99 |
169 | 76.122,85 | 234,71 | 945,87 | 1.180,58 | 76.122,85 | 74.129,55 | 124.823,01 | 198.952,57 |
170 | 75.176,99 | 231,80 | 948,78 | 1.180,58 | 75.176,99 | 74.361,35 | 125.771,80 | 200.133,15 |
171 | 74.228,20 | 228,87 | 951,71 | 1.180,58 | 74.228,20 | 74.590,22 | 126.723,51 | 201.313,73 |
172 | 73.276,49 | 225,94 | 954,64 | 1.180,58 | 73.276,49 | 74.816,15 | 127.678,15 | 202.494,30 |
173 | 72.321,85 | 222,99 | 957,59 | 1.180,58 | 72.321,85 | 75.039,15 | 128.635,74 | 203.674,88 |
174 | 71.364,26 | 220,04 | 960,54 | 1.180,58 | 71.364,26 | 75.259,19 | 129.596,27 | 204.855,46 |
175 | 70.403,73 | 217,08 | 963,50 | 1.180,58 | 70.403,73 | 75.476,27 | 130.559,78 | 206.036,04 |
176 | 69.440,22 | 214,11 | 966,47 | 1.180,58 | 69.440,22 | 75.690,37 | 131.526,25 | 207.216,62 |
177 | 68.473,75 | 211,13 | 969,45 | 1.180,58 | 68.473,75 | 75.901,50 | 132.495,70 | 208.397,20 |
178 | 67.504,30 | 208,14 | 972,44 | 1.180,58 | 67.504,30 | 76.109,64 | 133.468,14 | 209.577,78 |
179 | 66.531,86 | 205,14 | 975,44 | 1.180,58 | 66.531,86 | 76.314,78 | 134.443,58 | 210.758,36 |
180 | 65.556,42 | 202,13 | 978,45 | 1.180,58 | 65.556,42 | 76.516,91 | 135.422,03 | 211.938,94 |
181 | 64.577,97 | 199,12 | 981,46 | 1.180,58 | 64.577,97 | 76.716,03 | 136.403,49 | 213.119,51 |
182 | 63.596,51 | 196,09 | 984,49 | 1.180,58 | 63.596,51 | 76.912,12 | 137.387,98 | 214.300,09 |
183 | 62.612,02 | 193,05 | 987,53 | 1.180,58 | 62.612,02 | 77.105,17 | 138.375,50 | 215.480,67 |
184 | 61.624,50 | 190,01 | 990,57 | 1.180,58 | 61.624,50 | 77.295,18 | 139.366,07 | 216.661,25 |
185 | 60.633,93 | 186,95 | 993,62 | 1.180,58 | 60.633,93 | 77.482,13 | 140.359,70 | 217.841,83 |
186 | 59.640,30 | 183,89 | 996,69 | 1.180,58 | 59.640,30 | 77.666,02 | 141.356,39 | 219.022,41 |
187 | 58.643,61 | 180,82 | 999,76 | 1.180,58 | 58.643,61 | 77.846,84 | 142.356,15 | 220.202,99 |
188 | 57.643,85 | 177,74 | 1.002,84 | 1.180,58 | 57.643,85 | 78.024,58 | 143.358,99 | 221.383,57 |
189 | 56.641,01 | 174,64 | 1.005,94 | 1.180,58 | 56.641,01 | 78.199,22 | 144.364,93 | 222.564,15 |
190 | 55.635,07 | 171,54 | 1.009,04 | 1.180,58 | 55.635,07 | 78.370,76 | 145.373,96 | 223.744,73 |
191 | 54.626,04 | 168,43 | 1.012,15 | 1.180,58 | 54.626,04 | 78.539,19 | 146.386,11 | 224.925,30 |
192 | 53.613,89 | 165,31 | 1.015,27 | 1.180,58 | 53.613,89 | 78.704,50 | 147.401,38 | 226.105,88 |
193 | 52.598,62 | 162,18 | 1.018,40 | 1.180,58 | 52.598,62 | 78.866,68 | 148.419,78 | 227.286,46 |
194 | 51.580,22 | 159,04 | 1.021,54 | 1.180,58 | 51.580,22 | 79.025,72 | 149.441,32 | 228.467,04 |
195 | 50.558,68 | 155,89 | 1.024,69 | 1.180,58 | 50.558,68 | 79.181,61 | 150.466,01 | 229.647,62 |
196 | 49.533,99 | 152,73 | 1.027,85 | 1.180,58 | 49.533,99 | 79.334,34 | 151.493,86 | 230.828,20 |
197 | 48.506,14 | 149,56 | 1.031,02 | 1.180,58 | 48.506,14 | 79.483,90 | 152.524,88 | 232.008,78 |
198 | 47.475,12 | 146,38 | 1.034,20 | 1.180,58 | 47.475,12 | 79.630,28 | 153.559,08 | 233.189,36 |
199 | 46.440,92 | 143,19 | 1.037,39 | 1.180,58 | 46.440,92 | 79.773,47 | 154.596,46 | 234.369,94 |
200 | 45.403,54 | 139,99 | 1.040,58 | 1.180,58 | 45.403,54 | 79.913,47 | 155.637,05 | 235.550,52 |
201 | 44.362,95 | 136,79 | 1.043,79 | 1.180,58 | 44.362,95 | 80.050,25 | 156.680,84 | 236.731,09 |
202 | 43.319,16 | 133,57 | 1.047,01 | 1.180,58 | 43.319,16 | 80.183,82 | 157.727,85 | 237.911,67 |
203 | 42.272,15 | 130,34 | 1.050,24 | 1.180,58 | 42.272,15 | 80.314,16 | 158.778,09 | 239.092,25 |
204 | 41.221,91 | 127,10 | 1.053,48 | 1.180,58 | 41.221,91 | 80.441,26 | 159.831,57 | 240.272,83 |
205 | 40.168,43 | 123,85 | 1.056,73 | 1.180,58 | 40.168,43 | 80.565,11 | 160.888,30 | 241.453,41 |
206 | 39.111,70 | 120,59 | 1.059,98 | 1.180,58 | 39.111,70 | 80.685,71 | 161.948,28 | 242.633,99 |
207 | 38.051,72 | 117,33 | 1.063,25 | 1.180,58 | 38.051,72 | 80.803,03 | 163.011,53 | 243.814,57 |
208 | 36.988,47 | 114,05 | 1.066,53 | 1.180,58 | 36.988,47 | 80.917,08 | 164.078,07 | 244.995,15 |
209 | 35.921,93 | 110,76 | 1.069,82 | 1.180,58 | 35.921,93 | 81.027,84 | 165.147,89 | 246.175,73 |
210 | 34.852,11 | 107,46 | 1.073,12 | 1.180,58 | 34.852,11 | 81.135,30 | 166.221,00 | 247.356,30 |
211 | 33.779,00 | 104,15 | 1.076,43 | 1.180,58 | 33.779,00 | 81.239,45 | 167.297,43 | 248.536,88 |
212 | 32.702,57 | 100,83 | 1.079,75 | 1.180,58 | 32.702,57 | 81.340,29 | 168.377,18 | 249.717,46 |
213 | 31.622,82 | 97,50 | 1.083,08 | 1.180,58 | 31.622,82 | 81.437,79 | 169.460,25 | 250.898,04 |
214 | 30.539,75 | 94,16 | 1.086,41 | 1.180,58 | 30.539,75 | 81.531,95 | 170.546,67 | 252.078,62 |
215 | 29.453,33 | 90,81 | 1.089,76 | 1.180,58 | 29.453,33 | 81.622,77 | 171.636,43 | 253.259,20 |
216 | 28.363,57 | 87,45 | 1.093,12 | 1.180,58 | 28.363,57 | 81.710,22 | 172.729,56 | 254.439,78 |
217 | 27.270,44 | 84,08 | 1.096,50 | 1.180,58 | 27.270,44 | 81.794,31 | 173.826,05 | 255.620,36 |
218 | 26.173,95 | 80,70 | 1.099,88 | 1.180,58 | 26.173,95 | 81.875,01 | 174.925,93 | 256.800,94 |
219 | 25.074,07 | 77,31 | 1.103,27 | 1.180,58 | 25.074,07 | 81.952,32 | 176.029,19 | 257.981,52 |
220 | 23.970,81 | 73,91 | 1.106,67 | 1.180,58 | 23.970,81 | 82.026,23 | 177.135,86 | 259.162,09 |
221 | 22.864,14 | 70,50 | 1.110,08 | 1.180,58 | 22.864,14 | 82.096,73 | 178.245,94 | 260.342,67 |
222 | 21.754,06 | 67,08 | 1.113,50 | 1.180,58 | 21.754,06 | 82.163,80 | 179.359,45 | 261.523,25 |
223 | 20.640,55 | 63,64 | 1.116,94 | 1.180,58 | 20.640,55 | 82.227,45 | 180.476,39 | 262.703,83 |
224 | 19.523,61 | 60,20 | 1.120,38 | 1.180,58 | 19.523,61 | 82.287,64 | 181.596,77 | 263.884,41 |
225 | 18.403,23 | 56,74 | 1.123,84 | 1.180,58 | 18.403,23 | 82.344,39 | 182.720,60 | 265.064,99 |
226 | 17.279,40 | 53,28 | 1.127,30 | 1.180,58 | 17.279,40 | 82.397,66 | 183.847,90 | 266.245,57 |
227 | 16.152,10 | 49,80 | 1.130,78 | 1.180,58 | 16.152,10 | 82.447,47 | 184.978,68 | 267.426,15 |
228 | 15.021,32 | 46,32 | 1.134,26 | 1.180,58 | 15.021,32 | 82.493,78 | 186.112,94 | 268.606,73 |
229 | 13.887,06 | 42,82 | 1.137,76 | 1.180,58 | 13.887,06 | 82.536,60 | 187.250,70 | 269.787,30 |
230 | 12.749,30 | 39,31 | 1.141,27 | 1.180,58 | 12.749,30 | 82.575,91 | 188.391,97 | 270.967,88 |
231 | 11.608,03 | 35,79 | 1.144,79 | 1.180,58 | 11.608,03 | 82.611,70 | 189.536,76 | 272.148,46 |
232 | 10.463,24 | 32,26 | 1.148,32 | 1.180,58 | 10.463,24 | 82.643,96 | 190.685,08 | 273.329,04 |
233 | 9.314,92 | 28,72 | 1.151,86 | 1.180,58 | 9.314,92 | 82.672,69 | 191.836,93 | 274.509,62 |
234 | 8.163,07 | 25,17 | 1.155,41 | 1.180,58 | 8.163,07 | 82.697,86 | 192.992,34 | 275.690,20 |
235 | 7.007,66 | 21,61 | 1.158,97 | 1.180,58 | 7.007,66 | 82.719,46 | 194.151,32 | 276.870,78 |
236 | 5.848,68 | 18,03 | 1.162,55 | 1.180,58 | 5.848,68 | 82.737,50 | 195.313,86 | 278.051,36 |
237 | 4.686,14 | 14,45 | 1.166,13 | 1.180,58 | 4.686,14 | 82.751,94 | 196.479,99 | 279.231,94 |
238 | 3.520,01 | 10,85 | 1.169,73 | 1.180,58 | 3.520,01 | 82.762,80 | 197.649,72 | 280.412,52 |
239 | 2.350,28 | 7,25 | 1.173,33 | 1.180,58 | 2.350,28 | 82.770,04 | 198.823,05 | 281.593,09 |
240 | 1.176,95 | 3,63 | 1.176,95 | 1.180,58 | 1.176,95 | 82.773,67 | 200.000,00 | 282.773,67 |
- 86.253,02€
- Zinsanteil
- 1.195,17€
- Monatsrate
- 3,84%
- Sollzins p.a.
- 3,93%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 640,00 | 555,17 | 1.195,17 | 199.444,83 | 640,00 | 555,17 | 1.195,17 |
2 | 199.444,83 | 638,22 | 556,94 | 1.195,17 | 199.444,83 | 691,56 | 1.112,11 | 1.803,66 |
3 | 198.887,89 | 636,44 | 558,72 | 1.195,17 | 198.887,89 | 1.328,00 | 1.670,83 | 2.998,83 |
4 | 198.329,17 | 634,65 | 560,51 | 1.195,17 | 198.329,17 | 1.962,65 | 2.231,34 | 4.193,99 |
5 | 197.768,66 | 632,86 | 562,31 | 1.195,17 | 197.768,66 | 2.595,51 | 2.793,65 | 5.389,16 |
6 | 197.206,35 | 631,06 | 564,11 | 1.195,17 | 197.206,35 | 3.226,57 | 3.357,75 | 6.584,33 |
7 | 196.642,25 | 629,26 | 565,91 | 1.195,17 | 196.642,25 | 3.855,83 | 3.923,66 | 7.779,49 |
8 | 196.076,34 | 627,44 | 567,72 | 1.195,17 | 196.076,34 | 4.483,27 | 4.491,39 | 8.974,66 |
9 | 195.508,61 | 625,63 | 569,54 | 1.195,17 | 195.508,61 | 5.108,90 | 5.060,92 | 10.169,82 |
10 | 194.939,08 | 623,81 | 571,36 | 1.195,17 | 194.939,08 | 5.732,70 | 5.632,28 | 11.364,99 |
11 | 194.367,72 | 621,98 | 573,19 | 1.195,17 | 194.367,72 | 6.354,68 | 6.205,47 | 12.560,15 |
12 | 193.794,53 | 620,14 | 575,02 | 1.195,17 | 193.794,53 | 6.974,82 | 6.780,49 | 13.755,32 |
13 | 193.219,51 | 618,30 | 576,86 | 1.195,17 | 193.219,51 | 7.593,13 | 7.357,36 | 14.950,48 |
14 | 192.642,64 | 616,46 | 578,71 | 1.195,17 | 192.642,64 | 8.209,58 | 7.936,07 | 16.145,65 |
15 | 192.063,93 | 614,60 | 580,56 | 1.195,17 | 192.063,93 | 8.824,19 | 8.516,63 | 17.340,81 |
16 | 191.483,37 | 612,75 | 582,42 | 1.195,17 | 191.483,37 | 9.436,93 | 9.099,05 | 18.535,98 |
17 | 190.900,95 | 610,88 | 584,28 | 1.195,17 | 190.900,95 | 10.047,82 | 9.683,33 | 19.731,14 |
18 | 190.316,67 | 609,01 | 586,15 | 1.195,17 | 190.316,67 | 10.656,83 | 10.269,48 | 20.926,31 |
19 | 189.730,52 | 607,14 | 588,03 | 1.195,17 | 189.730,52 | 11.263,97 | 10.857,51 | 22.121,48 |
20 | 189.142,49 | 605,26 | 589,91 | 1.195,17 | 189.142,49 | 11.869,22 | 11.447,42 | 23.316,64 |
21 | 188.552,58 | 603,37 | 591,80 | 1.195,17 | 188.552,58 | 12.472,59 | 12.039,21 | 24.511,81 |
22 | 187.960,79 | 601,47 | 593,69 | 1.195,17 | 187.960,79 | 13.074,07 | 12.632,91 | 25.706,97 |
23 | 187.367,09 | 599,57 | 595,59 | 1.195,17 | 187.367,09 | 13.673,64 | 13.228,50 | 26.902,14 |
24 | 186.771,50 | 597,67 | 597,50 | 1.195,17 | 186.771,50 | 14.271,31 | 13.825,99 | 28.097,30 |
25 | 186.174,01 | 595,76 | 599,41 | 1.195,17 | 186.174,01 | 14.867,07 | 14.425,40 | 29.292,47 |
26 | 185.574,60 | 593,84 | 601,33 | 1.195,17 | 185.574,60 | 15.460,90 | 15.026,73 | 30.487,63 |
27 | 184.973,27 | 591,91 | 603,25 | 1.195,17 | 184.973,27 | 16.052,82 | 15.629,98 | 31.682,80 |
28 | 184.370,02 | 589,98 | 605,18 | 1.195,17 | 184.370,02 | 16.642,80 | 16.235,16 | 32.877,96 |
29 | 183.764,84 | 588,05 | 607,12 | 1.195,17 | 183.764,84 | 17.230,85 | 16.842,28 | 34.073,13 |
30 | 183.157,72 | 586,10 | 609,06 | 1.195,17 | 183.157,72 | 17.816,96 | 17.451,34 | 35.268,29 |
31 | 182.548,66 | 584,16 | 611,01 | 1.195,17 | 182.548,66 | 18.401,11 | 18.062,35 | 36.463,46 |
32 | 181.937,65 | 582,20 | 612,96 | 1.195,17 | 181.937,65 | 18.983,31 | 18.675,31 | 37.658,62 |
33 | 181.324,69 | 580,24 | 614,93 | 1.195,17 | 181.324,69 | 19.563,55 | 19.290,24 | 38.853,79 |
34 | 180.709,76 | 578,27 | 616,89 | 1.195,17 | 180.709,76 | 20.141,82 | 19.907,13 | 40.048,96 |
35 | 180.092,87 | 576,30 | 618,87 | 1.195,17 | 180.092,87 | 20.718,12 | 20.526,00 | 41.244,12 |
36 | 179.474,00 | 574,32 | 620,85 | 1.195,17 | 179.474,00 | 21.292,44 | 21.146,85 | 42.439,29 |
37 | 178.853,15 | 572,33 | 622,84 | 1.195,17 | 178.853,15 | 21.864,77 | 21.769,69 | 43.634,45 |
38 | 178.230,31 | 570,34 | 624,83 | 1.195,17 | 178.230,31 | 22.435,10 | 22.394,51 | 44.829,62 |
39 | 177.605,49 | 568,34 | 626,83 | 1.195,17 | 177.605,49 | 23.003,44 | 23.021,34 | 46.024,78 |
40 | 176.978,66 | 566,33 | 628,83 | 1.195,17 | 176.978,66 | 23.569,77 | 23.650,18 | 47.219,95 |
41 | 176.349,82 | 564,32 | 630,85 | 1.195,17 | 176.349,82 | 24.134,09 | 24.281,02 | 48.415,11 |
42 | 175.718,98 | 562,30 | 632,86 | 1.195,17 | 175.718,98 | 24.696,39 | 24.913,89 | 49.610,28 |
43 | 175.086,11 | 560,28 | 634,89 | 1.195,17 | 175.086,11 | 25.256,67 | 25.548,78 | 50.805,44 |
44 | 174.451,22 | 558,24 | 636,92 | 1.195,17 | 174.451,22 | 25.814,91 | 26.185,70 | 52.000,61 |
45 | 173.814,30 | 556,21 | 638,96 | 1.195,17 | 173.814,30 | 26.371,12 | 26.824,66 | 53.195,77 |
46 | 173.175,34 | 554,16 | 641,00 | 1.195,17 | 173.175,34 | 26.925,28 | 27.465,66 | 54.390,94 |
47 | 172.534,34 | 552,11 | 643,06 | 1.195,17 | 172.534,34 | 27.477,39 | 28.108,72 | 55.586,11 |
48 | 171.891,28 | 550,05 | 645,11 | 1.195,17 | 171.891,28 | 28.027,44 | 28.753,83 | 56.781,27 |
49 | 171.246,17 | 547,99 | 647,18 | 1.195,17 | 171.246,17 | 28.575,43 | 29.401,01 | 57.976,44 |
50 | 170.598,99 | 545,92 | 649,25 | 1.195,17 | 170.598,99 | 29.121,35 | 30.050,26 | 59.171,60 |
51 | 169.949,74 | 543,84 | 651,33 | 1.195,17 | 169.949,74 | 29.665,18 | 30.701,58 | 60.366,77 |
52 | 169.298,42 | 541,75 | 653,41 | 1.195,17 | 169.298,42 | 30.206,94 | 31.354,99 | 61.561,93 |
53 | 168.645,01 | 539,66 | 655,50 | 1.195,17 | 168.645,01 | 30.746,60 | 32.010,49 | 62.757,10 |
54 | 167.989,51 | 537,57 | 657,60 | 1.195,17 | 167.989,51 | 31.284,17 | 32.668,09 | 63.952,26 |
55 | 167.331,91 | 535,46 | 659,70 | 1.195,17 | 167.331,91 | 31.819,63 | 33.327,80 | 65.147,43 |
56 | 166.672,20 | 533,35 | 661,81 | 1.195,17 | 166.672,20 | 32.352,98 | 33.989,61 | 66.342,59 |
57 | 166.010,39 | 531,23 | 663,93 | 1.195,17 | 166.010,39 | 32.884,22 | 34.653,54 | 67.537,76 |
58 | 165.346,46 | 529,11 | 666,06 | 1.195,17 | 165.346,46 | 33.413,32 | 35.319,60 | 68.732,92 |
59 | 164.680,40 | 526,98 | 668,19 | 1.195,17 | 164.680,40 | 33.940,30 | 35.987,79 | 69.928,09 |
60 | 164.012,21 | 524,84 | 670,33 | 1.195,17 | 164.012,21 | 34.465,14 | 36.658,11 | 71.123,25 |
61 | 163.341,89 | 522,69 | 672,47 | 1.195,17 | 163.341,89 | 34.987,84 | 37.330,59 | 72.318,42 |
62 | 162.669,41 | 520,54 | 674,62 | 1.195,17 | 162.669,41 | 35.508,38 | 38.005,21 | 73.513,59 |
63 | 161.994,79 | 518,38 | 676,78 | 1.195,17 | 161.994,79 | 36.026,76 | 38.681,99 | 74.708,75 |
64 | 161.318,01 | 516,22 | 678,95 | 1.195,17 | 161.318,01 | 36.542,98 | 39.360,94 | 75.903,92 |
65 | 160.639,06 | 514,04 | 681,12 | 1.195,17 | 160.639,06 | 37.057,02 | 40.042,06 | 77.099,08 |
66 | 159.957,94 | 511,87 | 683,30 | 1.195,17 | 159.957,94 | 37.568,89 | 40.725,36 | 78.294,25 |
67 | 159.274,64 | 509,68 | 685,49 | 1.195,17 | 159.274,64 | 38.078,57 | 41.410,84 | 79.489,41 |
68 | 158.589,16 | 507,49 | 687,68 | 1.195,17 | 158.589,16 | 38.586,05 | 42.098,52 | 80.684,58 |
69 | 157.901,48 | 505,28 | 689,88 | 1.195,17 | 157.901,48 | 39.091,34 | 42.788,41 | 81.879,74 |
70 | 157.211,59 | 503,08 | 692,09 | 1.195,17 | 157.211,59 | 39.594,41 | 43.480,49 | 83.074,91 |
71 | 156.519,51 | 500,86 | 694,30 | 1.195,17 | 156.519,51 | 40.095,28 | 44.174,80 | 84.270,07 |
72 | 155.825,20 | 498,64 | 696,52 | 1.195,17 | 155.825,20 | 40.593,92 | 44.871,32 | 85.465,24 |
73 | 155.128,68 | 496,41 | 698,75 | 1.195,17 | 155.128,68 | 41.090,33 | 45.570,08 | 86.660,40 |
74 | 154.429,92 | 494,18 | 700,99 | 1.195,17 | 154.429,92 | 41.584,51 | 46.271,06 | 87.855,57 |
75 | 153.728,94 | 491,93 | 703,23 | 1.195,17 | 153.728,94 | 42.076,44 | 46.974,30 | 89.050,74 |
76 | 153.025,70 | 489,68 | 705,48 | 1.195,17 | 153.025,70 | 42.566,12 | 47.679,78 | 90.245,90 |
77 | 152.320,22 | 487,42 | 707,74 | 1.195,17 | 152.320,22 | 43.053,54 | 48.387,52 | 91.441,07 |
78 | 151.612,48 | 485,16 | 710,01 | 1.195,17 | 151.612,48 | 43.538,70 | 49.097,53 | 92.636,23 |
79 | 150.902,47 | 482,89 | 712,28 | 1.195,17 | 150.902,47 | 44.021,59 | 49.809,80 | 93.831,40 |
80 | 150.190,20 | 480,61 | 714,56 | 1.195,17 | 150.190,20 | 44.502,20 | 50.524,36 | 95.026,56 |
81 | 149.475,64 | 478,32 | 716,84 | 1.195,17 | 149.475,64 | 44.980,52 | 51.241,20 | 96.221,73 |
82 | 148.758,80 | 476,03 | 719,14 | 1.195,17 | 148.758,80 | 45.456,55 | 51.960,34 | 97.416,89 |
83 | 148.039,66 | 473,73 | 721,44 | 1.195,17 | 148.039,66 | 45.930,28 | 52.681,78 | 98.612,06 |
84 | 147.318,22 | 471,42 | 723,75 | 1.195,17 | 147.318,22 | 46.401,70 | 53.405,53 | 99.807,22 |
85 | 146.594,47 | 469,10 | 726,06 | 1.195,17 | 146.594,47 | 46.870,80 | 54.131,59 | 101.002,39 |
86 | 145.868,41 | 466,78 | 728,39 | 1.195,17 | 145.868,41 | 47.337,58 | 54.859,98 | 102.197,55 |
87 | 145.140,02 | 464,45 | 730,72 | 1.195,17 | 145.140,02 | 47.802,03 | 55.590,69 | 103.392,72 |
88 | 144.409,31 | 462,11 | 733,06 | 1.195,17 | 144.409,31 | 48.264,14 | 56.323,75 | 104.587,89 |
89 | 143.676,25 | 459,76 | 735,40 | 1.195,17 | 143.676,25 | 48.723,90 | 57.059,15 | 105.783,05 |
90 | 142.940,85 | 457,41 | 737,75 | 1.195,17 | 142.940,85 | 49.181,31 | 57.796,91 | 106.978,22 |
91 | 142.203,09 | 455,05 | 740,12 | 1.195,17 | 142.203,09 | 49.636,36 | 58.537,02 | 108.173,38 |
92 | 141.462,98 | 452,68 | 742,48 | 1.195,17 | 141.462,98 | 50.089,04 | 59.279,50 | 109.368,55 |
93 | 140.720,50 | 450,31 | 744,86 | 1.195,17 | 140.720,50 | 50.539,35 | 60.024,36 | 110.563,71 |
94 | 139.975,64 | 447,92 | 747,24 | 1.195,17 | 139.975,64 | 50.987,27 | 60.771,61 | 111.758,88 |
95 | 139.228,39 | 445,53 | 749,63 | 1.195,17 | 139.228,39 | 51.432,80 | 61.521,24 | 112.954,04 |
96 | 138.478,76 | 443,13 | 752,03 | 1.195,17 | 138.478,76 | 51.875,93 | 62.273,28 | 114.149,21 |
97 | 137.726,72 | 440,73 | 754,44 | 1.195,17 | 137.726,72 | 52.316,66 | 63.027,72 | 115.344,37 |
98 | 136.972,28 | 438,31 | 756,85 | 1.195,17 | 136.972,28 | 52.754,97 | 63.784,57 | 116.539,54 |
99 | 136.215,43 | 435,89 | 759,28 | 1.195,17 | 136.215,43 | 53.190,86 | 64.543,85 | 117.734,70 |
100 | 135.456,15 | 433,46 | 761,71 | 1.195,17 | 135.456,15 | 53.624,32 | 65.305,55 | 118.929,87 |
101 | 134.694,45 | 431,02 | 764,14 | 1.195,17 | 134.694,45 | 54.055,34 | 66.069,69 | 120.125,03 |
102 | 133.930,31 | 428,58 | 766,59 | 1.195,17 | 133.930,31 | 54.483,92 | 66.836,28 | 121.320,20 |
103 | 133.163,72 | 426,12 | 769,04 | 1.195,17 | 133.163,72 | 54.910,04 | 67.605,32 | 122.515,37 |
104 | 132.394,68 | 423,66 | 771,50 | 1.195,17 | 132.394,68 | 55.333,70 | 68.376,83 | 123.710,53 |
105 | 131.623,17 | 421,19 | 773,97 | 1.195,17 | 131.623,17 | 55.754,90 | 69.150,80 | 124.905,70 |
106 | 130.849,20 | 418,72 | 776,45 | 1.195,17 | 130.849,20 | 56.173,62 | 69.927,25 | 126.100,86 |
107 | 130.072,75 | 416,23 | 778,93 | 1.195,17 | 130.072,75 | 56.589,85 | 70.706,18 | 127.296,03 |
108 | 129.293,82 | 413,74 | 781,43 | 1.195,17 | 129.293,82 | 57.003,59 | 71.487,60 | 128.491,19 |
109 | 128.512,40 | 411,24 | 783,93 | 1.195,17 | 128.512,40 | 57.414,83 | 72.271,53 | 129.686,36 |
110 | 127.728,47 | 408,73 | 786,43 | 1.195,17 | 127.728,47 | 57.823,56 | 73.057,96 | 130.881,52 |
111 | 126.942,04 | 406,21 | 788,95 | 1.195,17 | 126.942,04 | 58.229,77 | 73.846,91 | 132.076,69 |
112 | 126.153,09 | 403,69 | 791,48 | 1.195,17 | 126.153,09 | 58.633,46 | 74.638,39 | 133.271,85 |
113 | 125.361,61 | 401,16 | 794,01 | 1.195,17 | 125.361,61 | 59.034,62 | 75.432,40 | 134.467,02 |
114 | 124.567,60 | 398,62 | 796,55 | 1.195,17 | 124.567,60 | 59.433,24 | 76.228,95 | 135.662,18 |
115 | 123.771,05 | 396,07 | 799,10 | 1.195,17 | 123.771,05 | 59.829,31 | 77.028,04 | 136.857,35 |
116 | 122.971,96 | 393,51 | 801,66 | 1.195,17 | 122.971,96 | 60.222,82 | 77.829,70 | 138.052,52 |
117 | 122.170,30 | 390,94 | 804,22 | 1.195,17 | 122.170,30 | 60.613,76 | 78.633,92 | 139.247,68 |
118 | 121.366,08 | 388,37 | 806,79 | 1.195,17 | 121.366,08 | 61.002,13 | 79.440,71 | 140.442,85 |
119 | 120.559,29 | 385,79 | 809,38 | 1.195,17 | 120.559,29 | 61.387,92 | 80.250,09 | 141.638,01 |
120 | 119.749,91 | 383,20 | 811,97 | 1.195,17 | 119.749,91 | 61.771,12 | 81.062,06 | 142.833,18 |
121 | 118.937,94 | 380,60 | 814,56 | 1.195,17 | 118.937,94 | 62.151,72 | 81.876,62 | 144.028,34 |
122 | 118.123,38 | 377,99 | 817,17 | 1.195,17 | 118.123,38 | 62.529,72 | 82.693,79 | 145.223,51 |
123 | 117.306,21 | 375,38 | 819,79 | 1.195,17 | 117.306,21 | 62.905,10 | 83.513,58 | 146.418,67 |
124 | 116.486,42 | 372,76 | 822,41 | 1.195,17 | 116.486,42 | 63.277,85 | 84.335,98 | 147.613,84 |
125 | 115.664,02 | 370,12 | 825,04 | 1.195,17 | 115.664,02 | 63.647,98 | 85.161,02 | 148.809,00 |
126 | 114.838,98 | 367,48 | 827,68 | 1.195,17 | 114.838,98 | 64.015,46 | 85.988,71 | 150.004,17 |
127 | 114.011,29 | 364,84 | 830,33 | 1.195,17 | 114.011,29 | 64.380,30 | 86.819,03 | 151.199,33 |
128 | 113.180,97 | 362,18 | 832,99 | 1.195,17 | 113.180,97 | 64.742,48 | 87.652,02 | 152.394,50 |
129 | 112.347,98 | 359,51 | 835,65 | 1.195,17 | 112.347,98 | 65.101,99 | 88.487,67 | 153.589,66 |
130 | 111.512,33 | 356,84 | 838,33 | 1.195,17 | 111.512,33 | 65.458,83 | 89.326,00 | 154.784,83 |
131 | 110.674,00 | 354,16 | 841,01 | 1.195,17 | 110.674,00 | 65.812,99 | 90.167,01 | 155.980,00 |
132 | 109.832,99 | 351,47 | 843,70 | 1.195,17 | 109.832,99 | 66.164,45 | 91.010,71 | 157.175,16 |
133 | 108.989,29 | 348,77 | 846,40 | 1.195,17 | 108.989,29 | 66.513,22 | 91.857,11 | 158.370,33 |
134 | 108.142,89 | 346,06 | 849,11 | 1.195,17 | 108.142,89 | 66.859,28 | 92.706,21 | 159.565,49 |
135 | 107.293,79 | 343,34 | 851,83 | 1.195,17 | 107.293,79 | 67.202,62 | 93.558,04 | 160.760,66 |
136 | 106.441,96 | 340,61 | 854,55 | 1.195,17 | 106.441,96 | 67.543,23 | 94.412,59 | 161.955,82 |
137 | 105.587,41 | 337,88 | 857,29 | 1.195,17 | 105.587,41 | 67.881,11 | 95.269,88 | 163.150,99 |
138 | 104.730,12 | 335,14 | 860,03 | 1.195,17 | 104.730,12 | 68.216,25 | 96.129,91 | 164.346,15 |
139 | 103.870,09 | 332,38 | 862,78 | 1.195,17 | 103.870,09 | 68.548,63 | 96.992,69 | 165.541,32 |
140 | 103.007,31 | 329,62 | 865,54 | 1.195,17 | 103.007,31 | 68.878,26 | 97.858,23 | 166.736,48 |
141 | 102.141,77 | 326,85 | 868,31 | 1.195,17 | 102.141,77 | 69.205,11 | 98.726,54 | 167.931,65 |
142 | 101.273,46 | 324,08 | 871,09 | 1.195,17 | 101.273,46 | 69.529,18 | 99.597,63 | 169.126,81 |
143 | 100.402,37 | 321,29 | 873,88 | 1.195,17 | 100.402,37 | 69.850,47 | 100.471,51 | 170.321,98 |
144 | 99.528,49 | 318,49 | 876,67 | 1.195,17 | 99.528,49 | 70.168,96 | 101.348,18 | 171.517,15 |
145 | 98.651,82 | 315,69 | 879,48 | 1.195,17 | 98.651,82 | 70.484,65 | 102.227,66 | 172.712,31 |
146 | 97.772,34 | 312,87 | 882,29 | 1.195,17 | 97.772,34 | 70.797,52 | 103.109,96 | 173.907,48 |
147 | 96.890,04 | 310,05 | 885,12 | 1.195,17 | 96.890,04 | 71.107,57 | 103.995,07 | 175.102,64 |
148 | 96.004,93 | 307,22 | 887,95 | 1.195,17 | 96.004,93 | 71.414,78 | 104.883,02 | 176.297,81 |
149 | 95.116,98 | 304,37 | 890,79 | 1.195,17 | 95.116,98 | 71.719,16 | 105.773,81 | 177.492,97 |
150 | 94.226,19 | 301,52 | 893,64 | 1.195,17 | 94.226,19 | 72.020,68 | 106.667,46 | 178.688,14 |
151 | 93.332,54 | 298,66 | 896,50 | 1.195,17 | 93.332,54 | 72.319,35 | 107.563,96 | 179.883,30 |
152 | 92.436,04 | 295,80 | 899,37 | 1.195,17 | 92.436,04 | 72.615,14 | 108.463,33 | 181.078,47 |
153 | 91.536,67 | 292,92 | 902,25 | 1.195,17 | 91.536,67 | 72.908,06 | 109.365,57 | 182.273,63 |
154 | 90.634,43 | 290,03 | 905,14 | 1.195,17 | 90.634,43 | 73.198,09 | 110.270,71 | 183.468,80 |
155 | 89.729,29 | 287,13 | 908,03 | 1.195,17 | 89.729,29 | 73.485,22 | 111.178,74 | 184.663,96 |
156 | 88.821,26 | 284,23 | 910,94 | 1.195,17 | 88.821,26 | 73.769,45 | 112.089,68 | 185.859,13 |
157 | 87.910,32 | 281,31 | 913,85 | 1.195,17 | 87.910,32 | 74.050,76 | 113.003,53 | 187.054,29 |
158 | 86.996,47 | 278,39 | 916,78 | 1.195,17 | 86.996,47 | 74.329,15 | 113.920,31 | 188.249,46 |
159 | 86.079,69 | 275,46 | 919,71 | 1.195,17 | 86.079,69 | 74.604,61 | 114.840,02 | 189.444,63 |
160 | 85.159,98 | 272,51 | 922,65 | 1.195,17 | 85.159,98 | 74.877,12 | 115.762,67 | 190.639,79 |
161 | 84.237,33 | 269,56 | 925,61 | 1.195,17 | 84.237,33 | 75.146,68 | 116.688,28 | 191.834,96 |
162 | 83.311,72 | 266,60 | 928,57 | 1.195,17 | 83.311,72 | 75.413,28 | 117.616,85 | 193.030,12 |
163 | 82.383,15 | 263,63 | 931,54 | 1.195,17 | 82.383,15 | 75.676,90 | 118.548,38 | 194.225,29 |
164 | 81.451,62 | 260,65 | 934,52 | 1.195,17 | 81.451,62 | 75.937,55 | 119.482,90 | 195.420,45 |
165 | 80.517,10 | 257,65 | 937,51 | 1.195,17 | 80.517,10 | 76.195,20 | 120.420,42 | 196.615,62 |
166 | 79.579,58 | 254,65 | 940,51 | 1.195,17 | 79.579,58 | 76.449,86 | 121.360,93 | 197.810,78 |
167 | 78.639,07 | 251,65 | 943,52 | 1.195,17 | 78.639,07 | 76.701,50 | 122.304,45 | 199.005,95 |
168 | 77.695,55 | 248,63 | 946,54 | 1.195,17 | 77.695,55 | 76.950,13 | 123.250,99 | 200.201,11 |
169 | 76.749,01 | 245,60 | 949,57 | 1.195,17 | 76.749,01 | 77.195,72 | 124.200,55 | 201.396,28 |
170 | 75.799,45 | 242,56 | 952,61 | 1.195,17 | 75.799,45 | 77.438,28 | 125.153,16 | 202.591,44 |
171 | 74.846,84 | 239,51 | 955,66 | 1.195,17 | 74.846,84 | 77.677,79 | 126.108,82 | 203.786,61 |
172 | 73.891,18 | 236,45 | 958,71 | 1.195,17 | 73.891,18 | 77.914,24 | 127.067,53 | 204.981,78 |
173 | 72.932,47 | 233,38 | 961,78 | 1.195,17 | 72.932,47 | 78.147,63 | 128.029,31 | 206.176,94 |
174 | 71.970,69 | 230,31 | 964,86 | 1.195,17 | 71.970,69 | 78.377,93 | 128.994,17 | 207.372,11 |
175 | 71.005,83 | 227,22 | 967,95 | 1.195,17 | 71.005,83 | 78.605,15 | 129.962,12 | 208.567,27 |
176 | 70.037,88 | 224,12 | 971,04 | 1.195,17 | 70.037,88 | 78.829,27 | 130.933,16 | 209.762,44 |
177 | 69.066,84 | 221,01 | 974,15 | 1.195,17 | 69.066,84 | 79.050,29 | 131.907,31 | 210.957,60 |
178 | 68.092,69 | 217,90 | 977,27 | 1.195,17 | 68.092,69 | 79.268,19 | 132.884,58 | 212.152,77 |
179 | 67.115,42 | 214,77 | 980,40 | 1.195,17 | 67.115,42 | 79.482,95 | 133.864,98 | 213.347,93 |
180 | 66.135,02 | 211,63 | 983,53 | 1.195,17 | 66.135,02 | 79.694,59 | 134.848,51 | 214.543,10 |
181 | 65.151,49 | 208,48 | 986,68 | 1.195,17 | 65.151,49 | 79.903,07 | 135.835,19 | 215.738,26 |
182 | 64.164,81 | 205,33 | 989,84 | 1.195,17 | 64.164,81 | 80.108,40 | 136.825,03 | 216.933,43 |
183 | 63.174,97 | 202,16 | 993,01 | 1.195,17 | 63.174,97 | 80.310,56 | 137.818,04 | 218.128,59 |
184 | 62.181,96 | 198,98 | 996,18 | 1.195,17 | 62.181,96 | 80.509,54 | 138.814,22 | 219.323,76 |
185 | 61.185,78 | 195,79 | 999,37 | 1.195,17 | 61.185,78 | 80.705,34 | 139.813,59 | 220.518,93 |
186 | 60.186,41 | 192,60 | 1.002,57 | 1.195,17 | 60.186,41 | 80.897,93 | 140.816,16 | 221.714,09 |
187 | 59.183,84 | 189,39 | 1.005,78 | 1.195,17 | 59.183,84 | 81.087,32 | 141.821,94 | 222.909,26 |
188 | 58.178,06 | 186,17 | 1.009,00 | 1.195,17 | 58.178,06 | 81.273,49 | 142.830,93 | 224.104,42 |
189 | 57.169,07 | 182,94 | 1.012,22 | 1.195,17 | 57.169,07 | 81.456,43 | 143.843,16 | 225.299,59 |
190 | 56.156,84 | 179,70 | 1.015,46 | 1.195,17 | 56.156,84 | 81.636,13 | 144.858,62 | 226.494,75 |
191 | 55.141,38 | 176,45 | 1.018,71 | 1.195,17 | 55.141,38 | 81.812,59 | 145.877,33 | 227.689,92 |
192 | 54.122,67 | 173,19 | 1.021,97 | 1.195,17 | 54.122,67 | 81.985,78 | 146.899,30 | 228.885,08 |
193 | 53.100,70 | 169,92 | 1.025,24 | 1.195,17 | 53.100,70 | 82.155,70 | 147.924,55 | 230.080,25 |
194 | 52.075,45 | 166,64 | 1.028,52 | 1.195,17 | 52.075,45 | 82.322,34 | 148.953,07 | 231.275,41 |
195 | 51.046,93 | 163,35 | 1.031,82 | 1.195,17 | 51.046,93 | 82.485,69 | 149.984,89 | 232.470,58 |
196 | 50.015,11 | 160,05 | 1.035,12 | 1.195,17 | 50.015,11 | 82.645,74 | 151.020,00 | 233.665,74 |
197 | 48.980,00 | 156,74 | 1.038,43 | 1.195,17 | 48.980,00 | 82.802,48 | 152.058,43 | 234.860,91 |
198 | 47.941,57 | 153,41 | 1.041,75 | 1.195,17 | 47.941,57 | 82.955,89 | 153.100,19 | 236.056,07 |
199 | 46.899,81 | 150,08 | 1.045,09 | 1.195,17 | 46.899,81 | 83.105,97 | 154.145,27 | 237.251,24 |
200 | 45.854,73 | 146,74 | 1.048,43 | 1.195,17 | 45.854,73 | 83.252,70 | 155.193,70 | 238.446,41 |
201 | 44.806,30 | 143,38 | 1.051,79 | 1.195,17 | 44.806,30 | 83.396,08 | 156.245,49 | 239.641,57 |
202 | 43.754,51 | 140,01 | 1.055,15 | 1.195,17 | 43.754,51 | 83.536,10 | 157.300,64 | 240.836,74 |
203 | 42.699,36 | 136,64 | 1.058,53 | 1.195,17 | 42.699,36 | 83.672,74 | 158.359,17 | 242.031,90 |
204 | 41.640,83 | 133,25 | 1.061,91 | 1.195,17 | 41.640,83 | 83.805,99 | 159.421,08 | 243.227,07 |
205 | 40.578,92 | 129,85 | 1.065,31 | 1.195,17 | 40.578,92 | 83.935,84 | 160.486,39 | 244.422,23 |
206 | 39.513,61 | 126,44 | 1.068,72 | 1.195,17 | 39.513,61 | 84.062,28 | 161.555,11 | 245.617,40 |
207 | 38.444,89 | 123,02 | 1.072,14 | 1.195,17 | 38.444,89 | 84.185,31 | 162.627,26 | 246.812,56 |
208 | 37.372,74 | 119,59 | 1.075,57 | 1.195,17 | 37.372,74 | 84.304,90 | 163.702,83 | 248.007,73 |
209 | 36.297,17 | 116,15 | 1.079,01 | 1.195,17 | 36.297,17 | 84.421,05 | 164.781,84 | 249.202,89 |
210 | 35.218,16 | 112,70 | 1.082,47 | 1.195,17 | 35.218,16 | 84.533,75 | 165.864,31 | 250.398,06 |
211 | 34.135,69 | 109,23 | 1.085,93 | 1.195,17 | 34.135,69 | 84.642,98 | 166.950,24 | 251.593,22 |
212 | 33.049,76 | 105,76 | 1.089,41 | 1.195,17 | 33.049,76 | 84.748,74 | 168.039,65 | 252.788,39 |
213 | 31.960,35 | 102,27 | 1.092,89 | 1.195,17 | 31.960,35 | 84.851,02 | 169.132,54 | 253.983,56 |
214 | 30.867,46 | 98,78 | 1.096,39 | 1.195,17 | 30.867,46 | 84.949,79 | 170.228,93 | 255.178,72 |
215 | 29.771,07 | 95,27 | 1.099,90 | 1.195,17 | 29.771,07 | 85.045,06 | 171.328,83 | 256.373,89 |
216 | 28.671,17 | 91,75 | 1.103,42 | 1.195,17 | 28.671,17 | 85.136,81 | 172.432,25 | 257.569,05 |
217 | 27.567,75 | 88,22 | 1.106,95 | 1.195,17 | 27.567,75 | 85.225,02 | 173.539,19 | 258.764,22 |
218 | 26.460,81 | 84,67 | 1.110,49 | 1.195,17 | 26.460,81 | 85.309,70 | 174.649,68 | 259.959,38 |
219 | 25.350,32 | 81,12 | 1.114,04 | 1.195,17 | 25.350,32 | 85.390,82 | 175.763,73 | 261.154,55 |
220 | 24.236,27 | 77,56 | 1.117,61 | 1.195,17 | 24.236,27 | 85.468,37 | 176.881,34 | 262.349,71 |
221 | 23.118,66 | 73,98 | 1.121,19 | 1.195,17 | 23.118,66 | 85.542,35 | 178.002,52 | 263.544,88 |
222 | 21.997,48 | 70,39 | 1.124,77 | 1.195,17 | 21.997,48 | 85.612,75 | 179.127,30 | 264.740,04 |
223 | 20.872,70 | 66,79 | 1.128,37 | 1.195,17 | 20.872,70 | 85.679,54 | 180.255,67 | 265.935,21 |
224 | 19.744,33 | 63,18 | 1.131,98 | 1.195,17 | 19.744,33 | 85.742,72 | 181.387,65 | 267.130,37 |
225 | 18.612,35 | 59,56 | 1.135,61 | 1.195,17 | 18.612,35 | 85.802,28 | 182.523,26 | 268.325,54 |
226 | 17.476,74 | 55,93 | 1.139,24 | 1.195,17 | 17.476,74 | 85.858,21 | 183.662,50 | 269.520,70 |
227 | 16.337,50 | 52,28 | 1.142,89 | 1.195,17 | 16.337,50 | 85.910,49 | 184.805,38 | 270.715,87 |
228 | 15.194,62 | 48,62 | 1.146,54 | 1.195,17 | 15.194,62 | 85.959,11 | 185.951,93 | 271.911,04 |
229 | 14.048,07 | 44,95 | 1.150,21 | 1.195,17 | 14.048,07 | 86.004,06 | 187.102,14 | 273.106,20 |
230 | 12.897,86 | 41,27 | 1.153,89 | 1.195,17 | 12.897,86 | 86.045,34 | 188.256,03 | 274.301,37 |
231 | 11.743,97 | 37,58 | 1.157,58 | 1.195,17 | 11.743,97 | 86.082,92 | 189.413,62 | 275.496,53 |
232 | 10.586,38 | 33,88 | 1.161,29 | 1.195,17 | 10.586,38 | 86.116,79 | 190.574,90 | 276.691,70 |
233 | 9.425,10 | 30,16 | 1.165,01 | 1.195,17 | 9.425,10 | 86.146,95 | 191.739,91 | 277.886,86 |
234 | 8.260,09 | 26,43 | 1.168,73 | 1.195,17 | 8.260,09 | 86.173,39 | 192.908,64 | 279.082,03 |
235 | 7.091,36 | 22,69 | 1.172,47 | 1.195,17 | 7.091,36 | 86.196,08 | 194.081,12 | 280.277,19 |
236 | 5.918,88 | 18,94 | 1.176,22 | 1.195,17 | 5.918,88 | 86.215,02 | 195.257,34 | 281.472,36 |
237 | 4.742,66 | 15,18 | 1.179,99 | 1.195,17 | 4.742,66 | 86.230,19 | 196.437,33 | 282.667,52 |
238 | 3.562,67 | 11,40 | 1.183,76 | 1.195,17 | 3.562,67 | 86.241,60 | 197.621,09 | 283.862,69 |
239 | 2.378,91 | 7,61 | 1.187,55 | 1.195,17 | 2.378,91 | 86.249,21 | 198.808,65 | 285.057,85 |
240 | 1.191,35 | 3,81 | 1.191,35 | 1.195,17 | 1.191,35 | 86.253,02 | 200.000,00 | 286.253,02 |
- 88.252,24€
- Zinsanteil
- 1.203,55€
- Monatsrate
- 3,92%
- Sollzins p.a.
- 3,39%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 653,33 | 550,21 | 1.203,55 | 199.449,79 | 653,33 | 550,21 | 1.203,55 |
2 | 199.449,79 | 651,54 | 552,01 | 1.203,55 | 199.449,79 | 705,98 | 1.102,22 | 1.808,20 |
3 | 198.897,78 | 649,73 | 553,81 | 1.203,55 | 198.897,78 | 1.355,71 | 1.656,04 | 3.011,75 |
4 | 198.343,96 | 647,92 | 555,62 | 1.203,55 | 198.343,96 | 2.003,64 | 2.211,66 | 4.215,30 |
5 | 197.788,34 | 646,11 | 557,44 | 1.203,55 | 197.788,34 | 2.649,75 | 2.769,10 | 5.418,84 |
6 | 197.230,90 | 644,29 | 559,26 | 1.203,55 | 197.230,90 | 3.294,03 | 3.328,36 | 6.622,39 |
7 | 196.671,64 | 642,46 | 561,09 | 1.203,55 | 196.671,64 | 3.936,49 | 3.889,44 | 7.825,94 |
8 | 196.110,56 | 640,63 | 562,92 | 1.203,55 | 196.110,56 | 4.577,12 | 4.452,36 | 9.029,48 |
9 | 195.547,64 | 638,79 | 564,76 | 1.203,55 | 195.547,64 | 5.215,91 | 5.017,12 | 10.233,03 |
10 | 194.982,88 | 636,94 | 566,60 | 1.203,55 | 194.982,88 | 5.852,85 | 5.583,72 | 11.436,57 |
11 | 194.416,28 | 635,09 | 568,45 | 1.203,55 | 194.416,28 | 6.487,95 | 6.152,17 | 12.640,12 |
12 | 193.847,83 | 633,24 | 570,31 | 1.203,55 | 193.847,83 | 7.121,18 | 6.722,48 | 13.843,67 |
13 | 193.277,52 | 631,37 | 572,17 | 1.203,55 | 193.277,52 | 7.752,56 | 7.294,66 | 15.047,21 |
14 | 192.705,34 | 629,50 | 574,04 | 1.203,55 | 192.705,34 | 8.382,06 | 7.868,70 | 16.250,76 |
15 | 192.131,30 | 627,63 | 575,92 | 1.203,55 | 192.131,30 | 9.009,69 | 8.444,62 | 17.454,31 |
16 | 191.555,38 | 625,75 | 577,80 | 1.203,55 | 191.555,38 | 9.635,44 | 9.022,42 | 18.657,85 |
17 | 190.977,58 | 623,86 | 579,69 | 1.203,55 | 190.977,58 | 10.259,30 | 9.602,10 | 19.861,40 |
18 | 190.397,90 | 621,97 | 581,58 | 1.203,55 | 190.397,90 | 10.881,26 | 10.183,68 | 21.064,95 |
19 | 189.816,32 | 620,07 | 583,48 | 1.203,55 | 189.816,32 | 11.501,33 | 10.767,16 | 22.268,49 |
20 | 189.232,84 | 618,16 | 585,39 | 1.203,55 | 189.232,84 | 12.119,49 | 11.352,55 | 23.472,04 |
21 | 188.647,45 | 616,25 | 587,30 | 1.203,55 | 188.647,45 | 12.735,74 | 11.939,84 | 24.675,58 |
22 | 188.060,16 | 614,33 | 589,22 | 1.203,55 | 188.060,16 | 13.350,07 | 12.529,06 | 25.879,13 |
23 | 187.470,94 | 612,41 | 591,14 | 1.203,55 | 187.470,94 | 13.962,47 | 13.120,20 | 27.082,68 |
24 | 186.879,80 | 610,47 | 593,07 | 1.203,55 | 186.879,80 | 14.572,95 | 13.713,27 | 28.286,22 |
25 | 186.286,73 | 608,54 | 595,01 | 1.203,55 | 186.286,73 | 15.181,49 | 14.308,28 | 29.489,77 |
26 | 185.691,72 | 606,59 | 596,95 | 1.203,55 | 185.691,72 | 15.788,08 | 14.905,24 | 30.693,32 |
27 | 185.094,76 | 604,64 | 598,90 | 1.203,55 | 185.094,76 | 16.392,72 | 15.504,14 | 31.896,86 |
28 | 184.495,86 | 602,69 | 600,86 | 1.203,55 | 184.495,86 | 16.995,41 | 16.105,00 | 33.100,41 |
29 | 183.895,00 | 600,72 | 602,82 | 1.203,55 | 183.895,00 | 17.596,13 | 16.707,82 | 34.303,96 |
30 | 183.292,18 | 598,75 | 604,79 | 1.203,55 | 183.292,18 | 18.194,89 | 17.312,62 | 35.507,50 |
31 | 182.687,38 | 596,78 | 606,77 | 1.203,55 | 182.687,38 | 18.791,66 | 17.919,38 | 36.711,05 |
32 | 182.080,62 | 594,80 | 608,75 | 1.203,55 | 182.080,62 | 19.386,46 | 18.528,13 | 37.914,59 |
33 | 181.471,87 | 592,81 | 610,74 | 1.203,55 | 181.471,87 | 19.979,27 | 19.138,87 | 39.118,14 |
34 | 180.861,13 | 590,81 | 612,73 | 1.203,55 | 180.861,13 | 20.570,08 | 19.751,61 | 40.321,69 |
35 | 180.248,39 | 588,81 | 614,73 | 1.203,55 | 180.248,39 | 21.158,89 | 20.366,34 | 41.525,23 |
36 | 179.633,66 | 586,80 | 616,74 | 1.203,55 | 179.633,66 | 21.745,70 | 20.983,08 | 42.728,78 |
37 | 179.016,92 | 584,79 | 618,76 | 1.203,55 | 179.016,92 | 22.330,49 | 21.601,84 | 43.932,33 |
38 | 178.398,16 | 582,77 | 620,78 | 1.203,55 | 178.398,16 | 22.913,25 | 22.222,62 | 45.135,87 |
39 | 177.777,38 | 580,74 | 622,81 | 1.203,55 | 177.777,38 | 23.493,99 | 22.845,43 | 46.339,42 |
40 | 177.154,57 | 578,70 | 624,84 | 1.203,55 | 177.154,57 | 24.072,70 | 23.470,27 | 47.542,97 |
41 | 176.529,73 | 576,66 | 626,88 | 1.203,55 | 176.529,73 | 24.649,36 | 24.097,15 | 48.746,51 |
42 | 175.902,85 | 574,62 | 628,93 | 1.203,55 | 175.902,85 | 25.223,98 | 24.726,08 | 49.950,06 |
43 | 175.273,92 | 572,56 | 630,98 | 1.203,55 | 175.273,92 | 25.796,54 | 25.357,07 | 51.153,60 |
44 | 174.642,93 | 570,50 | 633,05 | 1.203,55 | 174.642,93 | 26.367,04 | 25.990,11 | 52.357,15 |
45 | 174.009,89 | 568,43 | 635,11 | 1.203,55 | 174.009,89 | 26.935,47 | 26.625,23 | 53.560,70 |
46 | 173.374,77 | 566,36 | 637,19 | 1.203,55 | 173.374,77 | 27.501,83 | 27.262,42 | 54.764,24 |
47 | 172.737,58 | 564,28 | 639,27 | 1.203,55 | 172.737,58 | 28.066,10 | 27.901,69 | 55.967,79 |
48 | 172.098,31 | 562,19 | 641,36 | 1.203,55 | 172.098,31 | 28.628,29 | 28.543,04 | 57.171,34 |
49 | 171.456,96 | 560,09 | 643,45 | 1.203,55 | 171.456,96 | 29.188,39 | 29.186,50 | 58.374,88 |
50 | 170.813,50 | 557,99 | 645,56 | 1.203,55 | 170.813,50 | 29.746,38 | 29.832,05 | 59.578,43 |
51 | 170.167,95 | 555,88 | 647,66 | 1.203,55 | 170.167,95 | 30.302,26 | 30.479,72 | 60.781,98 |
52 | 169.520,28 | 553,77 | 649,78 | 1.203,55 | 169.520,28 | 30.856,02 | 31.129,50 | 61.985,52 |
53 | 168.870,50 | 551,64 | 651,90 | 1.203,55 | 168.870,50 | 31.407,67 | 31.781,40 | 63.189,07 |
54 | 168.218,60 | 549,51 | 654,03 | 1.203,55 | 168.218,60 | 31.957,18 | 32.435,43 | 64.392,61 |
55 | 167.564,57 | 547,38 | 656,17 | 1.203,55 | 167.564,57 | 32.504,56 | 33.091,60 | 65.596,16 |
56 | 166.908,40 | 545,23 | 658,31 | 1.203,55 | 166.908,40 | 33.049,79 | 33.749,91 | 66.799,71 |
57 | 166.250,09 | 543,08 | 660,46 | 1.203,55 | 166.250,09 | 33.592,88 | 34.410,38 | 68.003,25 |
58 | 165.589,62 | 540,93 | 662,62 | 1.203,55 | 165.589,62 | 34.133,80 | 35.073,00 | 69.206,80 |
59 | 164.927,00 | 538,76 | 664,78 | 1.203,55 | 164.927,00 | 34.672,57 | 35.737,78 | 70.410,35 |
60 | 164.262,22 | 536,59 | 666,96 | 1.203,55 | 164.262,22 | 35.209,16 | 36.404,74 | 71.613,89 |
61 | 163.595,26 | 534,41 | 669,14 | 1.203,55 | 163.595,26 | 35.743,57 | 37.073,87 | 72.817,44 |
62 | 162.926,13 | 532,23 | 671,32 | 1.203,55 | 162.926,13 | 36.275,79 | 37.745,19 | 74.020,99 |
63 | 162.254,81 | 530,03 | 673,51 | 1.203,55 | 162.254,81 | 36.805,82 | 38.418,71 | 75.224,53 |
64 | 161.581,29 | 527,83 | 675,71 | 1.203,55 | 161.581,29 | 37.333,66 | 39.094,42 | 76.428,08 |
65 | 160.905,58 | 525,62 | 677,92 | 1.203,55 | 160.905,58 | 37.859,28 | 39.772,34 | 77.631,62 |
66 | 160.227,66 | 523,41 | 680,14 | 1.203,55 | 160.227,66 | 38.382,69 | 40.452,48 | 78.835,17 |
67 | 159.547,52 | 521,19 | 682,36 | 1.203,55 | 159.547,52 | 38.903,88 | 41.134,84 | 80.038,72 |
68 | 158.865,16 | 518,96 | 684,59 | 1.203,55 | 158.865,16 | 39.422,84 | 41.819,42 | 81.242,26 |
69 | 158.180,58 | 516,72 | 686,82 | 1.203,55 | 158.180,58 | 39.939,56 | 42.506,25 | 82.445,81 |
70 | 157.493,75 | 514,48 | 689,07 | 1.203,55 | 157.493,75 | 40.454,04 | 43.195,31 | 83.649,36 |
71 | 156.804,69 | 512,23 | 691,32 | 1.203,55 | 156.804,69 | 40.966,27 | 43.886,63 | 84.852,90 |
72 | 156.113,37 | 509,97 | 693,58 | 1.203,55 | 156.113,37 | 41.476,24 | 44.580,21 | 86.056,45 |
73 | 155.419,79 | 507,70 | 695,84 | 1.203,55 | 155.419,79 | 41.983,95 | 45.276,05 | 87.260,00 |
74 | 154.723,95 | 505,43 | 698,11 | 1.203,55 | 154.723,95 | 42.489,38 | 45.974,16 | 88.463,54 |
75 | 154.025,84 | 503,15 | 700,40 | 1.203,55 | 154.025,84 | 42.992,53 | 46.674,56 | 89.667,09 |
76 | 153.325,44 | 500,86 | 702,68 | 1.203,55 | 153.325,44 | 43.493,39 | 47.377,24 | 90.870,63 |
77 | 152.622,76 | 498,57 | 704,98 | 1.203,55 | 152.622,76 | 43.991,96 | 48.082,22 | 92.074,18 |
78 | 151.917,78 | 496,26 | 707,28 | 1.203,55 | 151.917,78 | 44.488,22 | 48.789,50 | 93.277,73 |
79 | 151.210,50 | 493,95 | 709,59 | 1.203,55 | 151.210,50 | 44.982,18 | 49.499,10 | 94.481,27 |
80 | 150.500,90 | 491,64 | 711,91 | 1.203,55 | 150.500,90 | 45.473,81 | 50.211,01 | 95.684,82 |
81 | 149.788,99 | 489,31 | 714,24 | 1.203,55 | 149.788,99 | 45.963,13 | 50.925,24 | 96.888,37 |
82 | 149.074,76 | 486,98 | 716,57 | 1.203,55 | 149.074,76 | 46.450,10 | 51.641,81 | 98.091,91 |
83 | 148.358,19 | 484,64 | 718,91 | 1.203,55 | 148.358,19 | 46.934,74 | 52.360,72 | 99.295,46 |
84 | 147.639,28 | 482,29 | 721,26 | 1.203,55 | 147.639,28 | 47.417,03 | 53.081,98 | 100.499,01 |
85 | 146.918,02 | 479,93 | 723,61 | 1.203,55 | 146.918,02 | 47.896,96 | 53.805,59 | 101.702,55 |
86 | 146.194,41 | 477,57 | 725,98 | 1.203,55 | 146.194,41 | 48.374,53 | 54.531,57 | 102.906,10 |
87 | 145.468,43 | 475,20 | 728,35 | 1.203,55 | 145.468,43 | 48.849,73 | 55.259,92 | 104.109,64 |
88 | 144.740,08 | 472,82 | 730,73 | 1.203,55 | 144.740,08 | 49.322,54 | 55.990,65 | 105.313,19 |
89 | 144.009,35 | 470,43 | 733,12 | 1.203,55 | 144.009,35 | 49.792,97 | 56.723,76 | 106.516,74 |
90 | 143.276,24 | 468,04 | 735,51 | 1.203,55 | 143.276,24 | 50.261,01 | 57.459,27 | 107.720,28 |
91 | 142.540,73 | 465,63 | 737,91 | 1.203,55 | 142.540,73 | 50.726,64 | 58.197,19 | 108.923,83 |
92 | 141.802,81 | 463,22 | 740,32 | 1.203,55 | 141.802,81 | 51.189,86 | 58.937,51 | 110.127,38 |
93 | 141.062,49 | 460,80 | 742,74 | 1.203,55 | 141.062,49 | 51.650,67 | 59.680,25 | 111.330,92 |
94 | 140.319,75 | 458,38 | 745,17 | 1.203,55 | 140.319,75 | 52.109,05 | 60.425,42 | 112.534,47 |
95 | 139.574,58 | 455,94 | 747,60 | 1.203,55 | 139.574,58 | 52.564,99 | 61.173,03 | 113.738,02 |
96 | 138.826,97 | 453,50 | 750,04 | 1.203,55 | 138.826,97 | 53.018,49 | 61.923,07 | 114.941,56 |
97 | 138.076,93 | 451,05 | 752,50 | 1.203,55 | 138.076,93 | 53.469,54 | 62.675,57 | 116.145,11 |
98 | 137.324,43 | 448,59 | 754,95 | 1.203,55 | 137.324,43 | 53.918,14 | 63.430,52 | 117.348,65 |
99 | 136.569,48 | 446,13 | 757,42 | 1.203,55 | 136.569,48 | 54.364,26 | 64.187,94 | 118.552,20 |
100 | 135.812,06 | 443,65 | 759,89 | 1.203,55 | 135.812,06 | 54.807,92 | 64.947,83 | 119.755,75 |
101 | 135.052,17 | 441,17 | 762,38 | 1.203,55 | 135.052,17 | 55.249,09 | 65.710,21 | 120.959,29 |
102 | 134.289,79 | 438,68 | 764,87 | 1.203,55 | 134.289,79 | 55.687,77 | 66.475,07 | 122.162,84 |
103 | 133.524,93 | 436,18 | 767,36 | 1.203,55 | 133.524,93 | 56.123,95 | 67.242,44 | 123.366,39 |
104 | 132.757,56 | 433,67 | 769,87 | 1.203,55 | 132.757,56 | 56.557,62 | 68.012,31 | 124.569,93 |
105 | 131.987,69 | 431,16 | 772,39 | 1.203,55 | 131.987,69 | 56.988,78 | 68.784,70 | 125.773,48 |
106 | 131.215,30 | 428,64 | 774,91 | 1.203,55 | 131.215,30 | 57.417,42 | 69.559,61 | 126.977,03 |
107 | 130.440,39 | 426,11 | 777,44 | 1.203,55 | 130.440,39 | 57.843,52 | 70.337,05 | 128.180,57 |
108 | 129.662,95 | 423,57 | 779,98 | 1.203,55 | 129.662,95 | 58.267,09 | 71.117,03 | 129.384,12 |
109 | 128.882,97 | 421,02 | 782,53 | 1.203,55 | 128.882,97 | 58.688,11 | 71.899,56 | 130.587,66 |
110 | 128.100,44 | 418,46 | 785,08 | 1.203,55 | 128.100,44 | 59.106,57 | 72.684,64 | 131.791,21 |
111 | 127.315,36 | 415,90 | 787,65 | 1.203,55 | 127.315,36 | 59.522,47 | 73.472,29 | 132.994,76 |
112 | 126.527,71 | 413,32 | 790,22 | 1.203,55 | 126.527,71 | 59.935,79 | 74.262,51 | 134.198,30 |
113 | 125.737,49 | 410,74 | 792,80 | 1.203,55 | 125.737,49 | 60.346,53 | 75.055,32 | 135.401,85 |
114 | 124.944,68 | 408,15 | 795,39 | 1.203,55 | 124.944,68 | 60.754,68 | 75.850,71 | 136.605,40 |
115 | 124.149,29 | 405,55 | 797,99 | 1.203,55 | 124.149,29 | 61.160,24 | 76.648,70 | 137.808,94 |
116 | 123.351,30 | 402,95 | 800,60 | 1.203,55 | 123.351,30 | 61.563,19 | 77.449,30 | 139.012,49 |
117 | 122.550,70 | 400,33 | 803,21 | 1.203,55 | 122.550,70 | 61.963,52 | 78.252,52 | 140.216,04 |
118 | 121.747,48 | 397,71 | 805,84 | 1.203,55 | 121.747,48 | 62.361,23 | 79.058,35 | 141.419,58 |
119 | 120.941,65 | 395,08 | 808,47 | 1.203,55 | 120.941,65 | 62.756,30 | 79.866,82 | 142.623,13 |
120 | 120.133,18 | 392,44 | 811,11 | 1.203,55 | 120.133,18 | 63.148,74 | 80.677,94 | 143.826,67 |
121 | 119.322,06 | 389,79 | 813,76 | 1.203,55 | 119.322,06 | 63.538,52 | 81.491,70 | 145.030,22 |
122 | 118.508,30 | 387,13 | 816,42 | 1.203,55 | 118.508,30 | 63.925,65 | 82.308,12 | 146.233,77 |
123 | 117.691,88 | 384,46 | 819,09 | 1.203,55 | 117.691,88 | 64.310,11 | 83.127,20 | 147.437,31 |
124 | 116.872,80 | 381,78 | 821,76 | 1.203,55 | 116.872,80 | 64.691,90 | 83.948,96 | 148.640,86 |
125 | 116.051,04 | 379,10 | 824,45 | 1.203,55 | 116.051,04 | 65.071,00 | 84.773,41 | 149.844,41 |
126 | 115.226,59 | 376,41 | 827,14 | 1.203,55 | 115.226,59 | 65.447,40 | 85.600,55 | 151.047,95 |
127 | 114.399,45 | 373,70 | 829,84 | 1.203,55 | 114.399,45 | 65.821,11 | 86.430,39 | 152.251,50 |
128 | 113.569,61 | 370,99 | 832,55 | 1.203,55 | 113.569,61 | 66.192,10 | 87.262,94 | 153.455,05 |
129 | 112.737,06 | 368,27 | 835,27 | 1.203,55 | 112.737,06 | 66.560,38 | 88.098,22 | 154.658,59 |
130 | 111.901,78 | 365,55 | 838,00 | 1.203,55 | 111.901,78 | 66.925,92 | 88.936,22 | 155.862,14 |
131 | 111.063,78 | 362,81 | 840,74 | 1.203,55 | 111.063,78 | 67.288,73 | 89.776,95 | 157.065,68 |
132 | 110.223,05 | 360,06 | 843,48 | 1.203,55 | 110.223,05 | 67.648,79 | 90.620,44 | 158.269,23 |
133 | 109.379,56 | 357,31 | 846,24 | 1.203,55 | 109.379,56 | 68.006,10 | 91.466,68 | 159.472,78 |
134 | 108.533,32 | 354,54 | 849,00 | 1.203,55 | 108.533,32 | 68.360,64 | 92.315,68 | 160.676,32 |
135 | 107.684,32 | 351,77 | 851,78 | 1.203,55 | 107.684,32 | 68.712,41 | 93.167,46 | 161.879,87 |
136 | 106.832,54 | 348,99 | 854,56 | 1.203,55 | 106.832,54 | 69.061,40 | 94.022,02 | 163.083,42 |
137 | 105.977,98 | 346,19 | 857,35 | 1.203,55 | 105.977,98 | 69.407,59 | 94.879,37 | 164.286,96 |
138 | 105.120,63 | 343,39 | 860,15 | 1.203,55 | 105.120,63 | 69.750,98 | 95.739,52 | 165.490,51 |
139 | 104.260,48 | 340,58 | 862,96 | 1.203,55 | 104.260,48 | 70.091,57 | 96.602,49 | 166.694,06 |
140 | 103.397,51 | 337,77 | 865,78 | 1.203,55 | 103.397,51 | 70.429,33 | 97.468,27 | 167.897,60 |
141 | 102.531,73 | 334,94 | 868,61 | 1.203,55 | 102.531,73 | 70.764,27 | 98.336,88 | 169.101,15 |
142 | 101.663,12 | 332,10 | 871,45 | 1.203,55 | 101.663,12 | 71.096,37 | 99.208,32 | 170.304,69 |
143 | 100.791,68 | 329,25 | 874,29 | 1.203,55 | 100.791,68 | 71.425,62 | 100.082,62 | 171.508,24 |
144 | 99.917,38 | 326,40 | 877,15 | 1.203,55 | 99.917,38 | 71.752,02 | 100.959,77 | 172.711,79 |
145 | 99.040,23 | 323,53 | 880,01 | 1.203,55 | 99.040,23 | 72.075,55 | 101.839,78 | 173.915,33 |
146 | 98.160,22 | 320,66 | 882,89 | 1.203,55 | 98.160,22 | 72.396,21 | 102.722,67 | 175.118,88 |
147 | 97.277,33 | 317,77 | 885,77 | 1.203,55 | 97.277,33 | 72.713,98 | 103.608,45 | 176.322,43 |
148 | 96.391,55 | 314,88 | 888,67 | 1.203,55 | 96.391,55 | 73.028,86 | 104.497,11 | 177.525,97 |
149 | 95.502,89 | 311,98 | 891,57 | 1.203,55 | 95.502,89 | 73.340,84 | 105.388,68 | 178.729,52 |
150 | 94.611,32 | 309,06 | 894,48 | 1.203,55 | 94.611,32 | 73.649,90 | 106.283,17 | 179.933,07 |
151 | 93.716,83 | 306,14 | 897,40 | 1.203,55 | 93.716,83 | 73.956,04 | 107.180,57 | 181.136,61 |
152 | 92.819,43 | 303,21 | 900,34 | 1.203,55 | 92.819,43 | 74.259,25 | 108.080,91 | 182.340,16 |
153 | 91.919,09 | 300,27 | 903,28 | 1.203,55 | 91.919,09 | 74.559,52 | 108.984,18 | 183.543,70 |
154 | 91.015,82 | 297,32 | 906,23 | 1.203,55 | 91.015,82 | 74.856,84 | 109.890,41 | 184.747,25 |
155 | 90.109,59 | 294,36 | 909,19 | 1.203,55 | 90.109,59 | 75.151,20 | 110.799,60 | 185.950,80 |
156 | 89.200,40 | 291,39 | 912,16 | 1.203,55 | 89.200,40 | 75.442,59 | 111.711,76 | 187.154,34 |
157 | 88.288,24 | 288,41 | 915,14 | 1.203,55 | 88.288,24 | 75.730,99 | 112.626,90 | 188.357,89 |
158 | 87.373,10 | 285,42 | 918,13 | 1.203,55 | 87.373,10 | 76.016,41 | 113.545,02 | 189.561,44 |
159 | 86.454,98 | 282,42 | 921,13 | 1.203,55 | 86.454,98 | 76.298,83 | 114.466,15 | 190.764,98 |
160 | 85.533,85 | 279,41 | 924,14 | 1.203,55 | 85.533,85 | 76.578,24 | 115.390,29 | 191.968,53 |
161 | 84.609,71 | 276,39 | 927,15 | 1.203,55 | 84.609,71 | 76.854,63 | 116.317,44 | 193.172,08 |
162 | 83.682,56 | 273,36 | 930,18 | 1.203,55 | 83.682,56 | 77.128,00 | 117.247,63 | 194.375,62 |
163 | 82.752,37 | 270,32 | 933,22 | 1.203,55 | 82.752,37 | 77.398,32 | 118.180,85 | 195.579,17 |
164 | 81.819,15 | 267,28 | 936,27 | 1.203,55 | 81.819,15 | 77.665,60 | 119.117,12 | 196.782,71 |
165 | 80.882,88 | 264,22 | 939,33 | 1.203,55 | 80.882,88 | 77.929,81 | 120.056,45 | 197.986,26 |
166 | 79.943,55 | 261,15 | 942,40 | 1.203,55 | 79.943,55 | 78.190,96 | 120.998,84 | 199.189,81 |
167 | 79.001,16 | 258,07 | 945,48 | 1.203,55 | 79.001,16 | 78.449,03 | 121.944,32 | 200.393,35 |
168 | 78.055,68 | 254,98 | 948,56 | 1.203,55 | 78.055,68 | 78.704,02 | 122.892,88 | 201.596,90 |
169 | 77.107,12 | 251,88 | 951,66 | 1.203,55 | 77.107,12 | 78.955,90 | 123.844,55 | 202.800,45 |
170 | 76.155,45 | 248,77 | 954,77 | 1.203,55 | 76.155,45 | 79.204,67 | 124.799,32 | 204.003,99 |
171 | 75.200,68 | 245,66 | 957,89 | 1.203,55 | 75.200,68 | 79.450,33 | 125.757,21 | 205.207,54 |
172 | 74.242,79 | 242,53 | 961,02 | 1.203,55 | 74.242,79 | 79.692,86 | 126.718,23 | 206.411,09 |
173 | 73.281,77 | 239,39 | 964,16 | 1.203,55 | 73.281,77 | 79.932,24 | 127.682,39 | 207.614,63 |
174 | 72.317,61 | 236,24 | 967,31 | 1.203,55 | 72.317,61 | 80.168,48 | 128.649,70 | 208.818,18 |
175 | 71.350,30 | 233,08 | 970,47 | 1.203,55 | 71.350,30 | 80.401,56 | 129.620,17 | 210.021,72 |
176 | 70.379,83 | 229,91 | 973,64 | 1.203,55 | 70.379,83 | 80.631,47 | 130.593,81 | 211.225,27 |
177 | 69.406,19 | 226,73 | 976,82 | 1.203,55 | 69.406,19 | 80.858,19 | 131.570,63 | 212.428,82 |
178 | 68.429,37 | 223,54 | 980,01 | 1.203,55 | 68.429,37 | 81.081,73 | 132.550,64 | 213.632,36 |
179 | 67.449,36 | 220,33 | 983,21 | 1.203,55 | 67.449,36 | 81.302,06 | 133.533,85 | 214.835,91 |
180 | 66.466,15 | 217,12 | 986,42 | 1.203,55 | 66.466,15 | 81.519,19 | 134.520,27 | 216.039,46 |
181 | 65.479,73 | 213,90 | 989,65 | 1.203,55 | 65.479,73 | 81.733,09 | 135.509,92 | 217.243,00 |
182 | 64.490,08 | 210,67 | 992,88 | 1.203,55 | 64.490,08 | 81.943,75 | 136.502,80 | 218.446,55 |
183 | 63.497,20 | 207,42 | 996,12 | 1.203,55 | 63.497,20 | 82.151,18 | 137.498,92 | 219.650,10 |
184 | 62.501,08 | 204,17 | 999,38 | 1.203,55 | 62.501,08 | 82.355,35 | 138.498,29 | 220.853,64 |
185 | 61.501,71 | 200,91 | 1.002,64 | 1.203,55 | 61.501,71 | 82.556,25 | 139.500,93 | 222.057,19 |
186 | 60.499,07 | 197,63 | 1.005,92 | 1.203,55 | 60.499,07 | 82.753,88 | 140.506,85 | 223.260,73 |
187 | 59.493,15 | 194,34 | 1.009,20 | 1.203,55 | 59.493,15 | 82.948,23 | 141.516,05 | 224.464,28 |
188 | 58.483,95 | 191,05 | 1.012,50 | 1.203,55 | 58.483,95 | 83.139,28 | 142.528,55 | 225.667,83 |
189 | 57.471,45 | 187,74 | 1.015,81 | 1.203,55 | 57.471,45 | 83.327,02 | 143.544,36 | 226.871,37 |
190 | 56.455,64 | 184,42 | 1.019,12 | 1.203,55 | 56.455,64 | 83.511,44 | 144.563,48 | 228.074,92 |
191 | 55.436,52 | 181,09 | 1.022,45 | 1.203,55 | 55.436,52 | 83.692,53 | 145.585,94 | 229.278,47 |
192 | 54.414,06 | 177,75 | 1.025,79 | 1.203,55 | 54.414,06 | 83.870,28 | 146.611,73 | 230.482,01 |
193 | 53.388,27 | 174,40 | 1.029,14 | 1.203,55 | 53.388,27 | 84.044,68 | 147.640,87 | 231.685,56 |
194 | 52.359,13 | 171,04 | 1.032,51 | 1.203,55 | 52.359,13 | 84.215,72 | 148.673,38 | 232.889,11 |
195 | 51.326,62 | 167,67 | 1.035,88 | 1.203,55 | 51.326,62 | 84.383,39 | 149.709,26 | 234.092,65 |
196 | 50.290,74 | 164,28 | 1.039,26 | 1.203,55 | 50.290,74 | 84.547,67 | 150.748,52 | 235.296,20 |
197 | 49.251,48 | 160,89 | 1.042,66 | 1.203,55 | 49.251,48 | 84.708,56 | 151.791,18 | 236.499,74 |
198 | 48.208,82 | 157,48 | 1.046,06 | 1.203,55 | 48.208,82 | 84.866,04 | 152.837,25 | 237.703,29 |
199 | 47.162,75 | 154,06 | 1.049,48 | 1.203,55 | 47.162,75 | 85.020,11 | 153.886,73 | 238.906,84 |
200 | 46.113,27 | 150,64 | 1.052,91 | 1.203,55 | 46.113,27 | 85.170,75 | 154.939,64 | 240.110,38 |
201 | 45.060,36 | 147,20 | 1.056,35 | 1.203,55 | 45.060,36 | 85.317,94 | 155.995,99 | 241.313,93 |
202 | 44.004,01 | 143,75 | 1.059,80 | 1.203,55 | 44.004,01 | 85.461,69 | 157.055,79 | 242.517,48 |
203 | 42.944,21 | 140,28 | 1.063,26 | 1.203,55 | 42.944,21 | 85.601,97 | 158.119,05 | 243.721,02 |
204 | 41.880,95 | 136,81 | 1.066,74 | 1.203,55 | 41.880,95 | 85.738,79 | 159.185,78 | 244.924,57 |
205 | 40.814,22 | 133,33 | 1.070,22 | 1.203,55 | 40.814,22 | 85.872,11 | 160.256,00 | 246.128,12 |
206 | 39.744,00 | 129,83 | 1.073,72 | 1.203,55 | 39.744,00 | 86.001,94 | 161.329,72 | 247.331,66 |
207 | 38.670,28 | 126,32 | 1.077,22 | 1.203,55 | 38.670,28 | 86.128,27 | 162.406,94 | 248.535,21 |
208 | 37.593,06 | 122,80 | 1.080,74 | 1.203,55 | 37.593,06 | 86.251,07 | 163.487,69 | 249.738,75 |
209 | 36.512,31 | 119,27 | 1.084,27 | 1.203,55 | 36.512,31 | 86.370,34 | 164.571,96 | 250.942,30 |
210 | 35.428,04 | 115,73 | 1.087,81 | 1.203,55 | 35.428,04 | 86.486,07 | 165.659,77 | 252.145,85 |
211 | 34.340,23 | 112,18 | 1.091,37 | 1.203,55 | 34.340,23 | 86.598,25 | 166.751,14 | 253.349,39 |
212 | 33.248,86 | 108,61 | 1.094,93 | 1.203,55 | 33.248,86 | 86.706,87 | 167.846,07 | 254.552,94 |
213 | 32.153,93 | 105,04 | 1.098,51 | 1.203,55 | 32.153,93 | 86.811,90 | 168.944,59 | 255.756,49 |
214 | 31.055,41 | 101,45 | 1.102,10 | 1.203,55 | 31.055,41 | 86.913,35 | 170.046,68 | 256.960,03 |
215 | 29.953,32 | 97,85 | 1.105,70 | 1.203,55 | 29.953,32 | 87.011,20 | 171.152,38 | 258.163,58 |
216 | 28.847,62 | 94,24 | 1.109,31 | 1.203,55 | 28.847,62 | 87.105,43 | 172.261,69 | 259.367,13 |
217 | 27.738,31 | 90,61 | 1.112,93 | 1.203,55 | 27.738,31 | 87.196,04 | 173.374,63 | 260.570,67 |
218 | 26.625,37 | 86,98 | 1.116,57 | 1.203,55 | 26.625,37 | 87.283,02 | 174.491,20 | 261.774,22 |
219 | 25.508,80 | 83,33 | 1.120,22 | 1.203,55 | 25.508,80 | 87.366,35 | 175.611,42 | 262.977,76 |
220 | 24.388,58 | 79,67 | 1.123,88 | 1.203,55 | 24.388,58 | 87.446,02 | 176.735,29 | 264.181,31 |
221 | 23.264,71 | 76,00 | 1.127,55 | 1.203,55 | 23.264,71 | 87.522,02 | 177.862,84 | 265.384,86 |
222 | 22.137,16 | 72,31 | 1.131,23 | 1.203,55 | 22.137,16 | 87.594,33 | 178.994,07 | 266.588,40 |
223 | 21.005,93 | 68,62 | 1.134,93 | 1.203,55 | 21.005,93 | 87.662,95 | 180.129,00 | 267.791,95 |
224 | 19.871,00 | 64,91 | 1.138,63 | 1.203,55 | 19.871,00 | 87.727,86 | 181.267,63 | 268.995,50 |
225 | 18.732,37 | 61,19 | 1.142,35 | 1.203,55 | 18.732,37 | 87.789,05 | 182.409,99 | 270.199,04 |
226 | 17.590,01 | 57,46 | 1.146,09 | 1.203,55 | 17.590,01 | 87.846,52 | 183.556,07 | 271.402,59 |
227 | 16.443,93 | 53,72 | 1.149,83 | 1.203,55 | 16.443,93 | 87.900,23 | 184.705,90 | 272.606,14 |
228 | 15.294,10 | 49,96 | 1.153,59 | 1.203,55 | 15.294,10 | 87.950,19 | 185.859,49 | 273.809,68 |
229 | 14.140,51 | 46,19 | 1.157,35 | 1.203,55 | 14.140,51 | 87.996,39 | 187.016,84 | 275.013,23 |
230 | 12.983,16 | 42,41 | 1.161,13 | 1.203,55 | 12.983,16 | 88.038,80 | 188.177,98 | 276.216,77 |
231 | 11.822,02 | 38,62 | 1.164,93 | 1.203,55 | 11.822,02 | 88.077,42 | 189.342,91 | 277.420,32 |
232 | 10.657,09 | 34,81 | 1.168,73 | 1.203,55 | 10.657,09 | 88.112,23 | 190.511,64 | 278.623,87 |
233 | 9.488,36 | 31,00 | 1.172,55 | 1.203,55 | 9.488,36 | 88.143,22 | 191.684,19 | 279.827,41 |
234 | 8.315,81 | 27,16 | 1.176,38 | 1.203,55 | 8.315,81 | 88.170,39 | 192.860,57 | 281.030,96 |
235 | 7.139,43 | 23,32 | 1.180,22 | 1.203,55 | 7.139,43 | 88.193,71 | 194.040,80 | 282.234,51 |
236 | 5.959,20 | 19,47 | 1.184,08 | 1.203,55 | 5.959,20 | 88.213,18 | 195.224,87 | 283.438,05 |
237 | 4.775,13 | 15,60 | 1.187,95 | 1.203,55 | 4.775,13 | 88.228,78 | 196.412,82 | 284.641,60 |
238 | 3.587,18 | 11,72 | 1.191,83 | 1.203,55 | 3.587,18 | 88.240,50 | 197.604,65 | 285.845,15 |
239 | 2.395,35 | 7,82 | 1.195,72 | 1.203,55 | 2.395,35 | 88.248,32 | 198.800,37 | 287.048,69 |
240 | 1.199,63 | 3,92 | 1.199,63 | 1.203,55 | 1.199,63 | 88.252,24 | 200.000,00 | 288.252,24 |
Stand der Daten: 06.07.2025