Das Volltilgerdarlehen
Bei einer Hypothekenfinanzierung denken fast alle von uns an ein klassisches Annuitätendarlehen mit einer gleichbleibenden Rate während der Zinsfestschreibung. Der Zinsanteil innerhalb der Rate nimmt ab, umgekehrt proportional steigt der Tilgungsanteil.
Es gibt aber auch Alternativen. Eine davon ist das Volltilgerdarlehen. Wie das funktioniert und welche Vor- und Nachteile gegenüber einem Hypothekendarlehen es aufweist, wird hier erläutert.
- Ein Volltilgerdarlehen ist ein Darlehen, bei dem am Laufzeitende keine Restschuld übrig bleibt.
- Eine Anschlussfinanzierung ist nicht nötig.
- Es wird eine monatlich konstante Rate gezahlt.
- Je kürzer die Laufzeit, desto höher müssen die Tilgungsraten sein, dafür sind Kreditnehmer mit Hilfe der Volltilgung schneller schuldenfrei.
- Es sollte sich daher vorab gut überlegt werden, ob mit dieser höheren finanziellen Belastung gegenüber herkömmlichen Baufinanzierungen umgegangen werden kann.
Was ist ein Volltilgerdarlehen?
![Auf einem Tisch stehen eine Sukkulente, ein Modellhäuschen und ein Glas mit Münzen. Dazu der Schriftzug "Das Volltilgerdarlehen als attraktive Alternative zum Annuitätendarlehen"](https://www.kreditrechner.com/wp-content/uploads/volltilgerdarlehen-vs-annuitätendarlehen-300x200.jpg)
Das Volltilgerdarlehen funktioniert fast genauso wie ein Annuitätendarlehen, läuft allerdings nicht über ein oder zwei Zinsprolongationen, sondern setzt darauf, dass durch einen deutlich höheren Tilgungssatz die Finanzierung idealerweise nach 10 oder 15 Jahren getilgt ist. Das klassische Beispiel für ein Volltilgerdarlehen ist eine Bausparfinanzierung ohne die Ansparphase für den Bausparvertrag.
Das Volltilgerdarlehen gibt dem Kreditnehmer eine 100 prozentige Zinssicherheit, da er sich gegen steigende Zinsen durch die einmalige Zinsfestschreibung absichert. Bei seitlich tendierenden Zinsen gibt es keinen Unterschied zwischen Annuitäten- und Volltilgerdarlehen. Volltilgerdarlehen sind besonders bei niedrigen Zinsen für alle diejenigen attraktiv, die sich eine größtmögliche Zinssicherheit wünschen.
Bewegen sich die Zinsen allerdings nach unten, stellt sich der Volltilger schlechter. Einzige Option ist in diesem Fall der Paragraf 489 des BGB. Dieser erlaubt es dem Darlehensnehmer bei einer Darlehensdauer von mehr als zehn Jahren mit einer Frist von sechs Monaten zum Ende des zehnten Jahres, das Darlehen zu kündigen. Die Bank hat diese Möglichkeit, beispielsweise bei steigenden Zinsen, nicht.
Das Annuitätendarlehen und das Volltigerdarlehen im direkten Vergleich
Am deutlichsten lassen sich die Unterschiede der beiden Varianten aufzeigen, wenn sie direkt gegenüberstehen.
Für wen eignet sich welches Darlehen?
Die Finanzierung kann mit niedrigen Raten realisiert werden. | Kein Zinsrisiko, da die Ratenhöhe bis zum Ende festgeschrieben ist. |
Die Zinsbindung ist frei wählbar. | Es gibt nur eine Finanzierungsrunde und keine Restschuld. |
Vertraglich vereinbarte Sondertilgungen sind möglich. | Sondertilgungen sind nicht vorgesehen. |
Die Auswahl der Anbieter ist deutlich größer, da Volltilgerdarlehen nicht von jedem Baufinanzierer angeboten werden. |
Volltilgerdarlehen unflexibler
Klassisches Annuitätendarlehen | Volltilgerdarlehen |
---|---|
Kreditnehmer können Sondertilgungen vertraglich vereinbaren. | Sondertilgungen sind nicht möglich. |
Bei einem finanziellen Engpass sind Ratenpausen durchaus möglich. | Volltilgerdarlehen sehen keine Ratenpausen vor. |
Läuft die Zinsbindung kürzer als die Finanzierungsdauer, trägt der Darlehensnehmer das Zinsänderungsrisiko. | Das Volltilgerdarlehen setzt von Anfang an einen höheren Tilgungssatz voraus, der die Rate im Vergleich deutlich in die Höhe schraubt. |
Die jeweiligen Besonderheiten bei Annuitäten- und Volltilgerdarlehen im Vergleich
Beide Darlehen, das wurde bereits deutlich, warten mit gewissen Eigenheiten auf. Hier stellen wir weitere Besonderheiten gegenüber.
Klassisches Annuitätendarlehen | Volltilgerdarlehen |
---|---|
Die niedrigere Tilgung führt zu niedrigeren Rückführungsanteilen innerhalb der Rate, was wiederum eine längere Darlehensdauer bedeutet. | Die hohe Anfangstilgung belastet zwar kurzfristig das Haushaltsbudget, verkürzt aber die Laufzeit. Dies führt zu signifikanten Zinseinsparungen. |
Zinsrabatte sichern! Bei einem Volltilgerdarlehen spart ein Zehnte weniger Zinsen tausende Euro. | |
Der Kreditnehmer muss sich in jedem Fall um eine Anschlussfinanzierung kümmern, unter Umständen bei steigenden Zinsen eine Forwardprämie in Kauf nehmen. | |
Sondertilgungsklauseln erlauben teilweise vorzeitige Rückführungen ohne Vorfälligkeitsentschädigung. Dies bedeutet ebenfalls eine schnellere Darlehenstilgung. |
Die aktuell historisch niedrigen Zinsen ermöglichen zur Zeit deutlich mehr Darlehensnehmern, ein Volltilgerdarlehen zu nutzen, als ein Zinssatz auf dem Niveau von fünf Prozent pro Jahr oder mehr. Der Zinssatz kann bei einem Volltilgerdarlehen durchaus identisch mit dem Zinssatz sein, den die Bank bei gleicher Laufzeit für ein klassisches Annuitätendarlehen berechnet. Allerdings honorieren einige Kreditinstitute die langfristige, einmalige Bindung an die Bank mit einem Rabatt auf den Zinssatz.
Wer bei den Baufinanzierungszinsen die Nase vorne hat, sehen Sie tagesaktuell in unserem großen Vergleichsrechner.
Um die Unterschiede eines Annuitätendarlehens und eines Volltilgerdarlehens aber auch griffig zu machen, haben wir für Sie eine Beispielrechnung erstellt. Die Darlehenshöhe beträgt 200.000 Euro, die Zinsbindung 15 Jahre und der effektive Jahreszins drei Prozent.
Eckdaten | Anfängl. Tilgung 2% | Anfängl. Tilgung 4% | Anfängl. Tilgung 6%> |
---|---|---|---|
Monatliche Rate | 833,33 Euro | 1.166,67 Euro | 1.500 Euro |
Restschuld | 124.342,44 Euro | 48.684,87 Euro | 582,03 Euro |
Gesamtlaufzeit | 30,58 Jahre | 18,68 Jahre | 13,5 Jahre |
Summe Zinsen gesamt | 105.811,90 Euro | 61.480,50 Euro | 43.583,48 Euro |
Fazit
Wer als Kreditnehmer in der Lage ist, etwas weniger als die doppelte monatliche Belastung gegenüber einem klassischen Annuitätendarlehen mit zwei Prozent Tilgung zu tragen, spart am Ende über 60.000 Euro. Aber auch eine Verdoppelung der anfänglichen Tilgung bringt bereits eine solide Einsparung bei deutlich kürzerer Laufzeit. Dazu kommt die größtmögliche Zinssicherheit bei niedrigen Zinsen.
FAQs zum Volltilgerdarlehen
Welche Laufzeiten sollte man für ein Volltilgerdarlehen wählen?
Zunächst einmal sollte die Laufzeit natürlich dem monatlich finanziell Machbaren entsprechen. Wir empfehlen Laufzeiten zwischen 5 Jahren und 25 Jahren.
Warum kann ich keine Sondertilgungen leisten?
Bei einem Volltilgerdarlehen geht die Bank davon aus, dass für einen festen Zeitraum ein regelmäßiger Betrag fließt und das Darlehen am Ende getilgt ist. Das klassische Annuitätendarlehen sieht in der Regel Prolongationen vor.
Was ist besser – Kreditvermittler oder Bank?
Volltilgerdarlehen werden nicht von allen Banken angeboten. Sie können sich natürlich die Mühe machen, und selbst auf die Suche gehen. Ein Kreditvermittler weiß von vorneherein, wer als Ansprechpartner infrage kommt. Darüber hinaus reservieren Kreditvermittler häufig siebenstellige Darlehensvolumen, auf die der Endverbraucher dann einen günstigeren Zinssatz für sein Darlehen erhält.
Warum nicht gleich eine Bausparfinanzierung?
Eine Bausparfinanzierung setzt voraus, dass entweder die Ansparphase abgeschlossen ist, oder parallel zur Besparung des Vertrages noch eine Zwischenfinanzierung über die Kreditsumme anfällt. Wer nicht viele Jahre im Voraus plante, läuft in eine hohe finanzielle Belastung.
Welche kostenpflichtigen Zusatzoptionen kann ich mir sichern?
An erster Stelle steht natürlich die eigentlich nicht vorgesehene Sondertilgung. Ein weiterer Punkt ist die bereitstellungszinsenfreie Zeit, die bis zu zwölf Monaten betragen kann. Die Einbindung eines KfW-Darlehens sollte allerdings ohne Aufpreis möglich sein. Eine Vorfälligkeitsfreiheit kann für den Eintritt eines Härtefalles vereinbart werden.
Volltilgungsrechner 09/2024
- 66.226,29€
- Zinsanteil
- 1.111,20€
- Monatsrate
- 3,02%
- Sollzins p.a.
- 3,09%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 503,33 | 607,87 | 1.111,20 | 199.392,13 | 503,33 | 607,87 | 1.111,20 |
2 | 199.392,13 | 501,80 | 609,40 | 1.111,20 | 199.392,13 | 543,75 | 1.217,26 | 1.761,01 |
3 | 198.782,74 | 500,27 | 610,93 | 1.111,20 | 198.782,74 | 1.044,02 | 1.828,19 | 2.872,21 |
4 | 198.171,81 | 498,73 | 612,47 | 1.111,20 | 198.171,81 | 1.542,75 | 2.440,66 | 3.983,41 |
5 | 197.559,34 | 497,19 | 614,01 | 1.111,20 | 197.559,34 | 2.039,94 | 3.054,66 | 5.094,60 |
6 | 196.945,34 | 495,65 | 615,55 | 1.111,20 | 196.945,34 | 2.535,59 | 3.670,22 | 6.205,80 |
7 | 196.329,78 | 494,10 | 617,10 | 1.111,20 | 196.329,78 | 3.029,68 | 4.287,32 | 7.317,00 |
8 | 195.712,68 | 492,54 | 618,66 | 1.111,20 | 195.712,68 | 3.522,23 | 4.905,97 | 8.428,20 |
9 | 195.094,03 | 490,99 | 620,21 | 1.111,20 | 195.094,03 | 4.013,21 | 5.526,19 | 9.539,40 |
10 | 194.473,81 | 489,43 | 621,77 | 1.111,20 | 194.473,81 | 4.502,64 | 6.147,96 | 10.650,60 |
11 | 193.852,04 | 487,86 | 623,34 | 1.111,20 | 193.852,04 | 4.990,50 | 6.771,30 | 11.761,80 |
12 | 193.228,70 | 486,29 | 624,91 | 1.111,20 | 193.228,70 | 5.476,79 | 7.396,20 | 12.872,99 |
13 | 192.603,80 | 484,72 | 626,48 | 1.111,20 | 192.603,80 | 5.961,51 | 8.022,68 | 13.984,19 |
14 | 191.977,32 | 483,14 | 628,06 | 1.111,20 | 191.977,32 | 6.444,66 | 8.650,74 | 15.095,39 |
15 | 191.349,26 | 481,56 | 629,64 | 1.111,20 | 191.349,26 | 6.926,22 | 9.280,37 | 16.206,59 |
16 | 190.719,63 | 479,98 | 631,22 | 1.111,20 | 190.719,63 | 7.406,20 | 9.911,59 | 17.317,79 |
17 | 190.088,41 | 478,39 | 632,81 | 1.111,20 | 190.088,41 | 7.884,58 | 10.544,40 | 18.428,99 |
18 | 189.455,60 | 476,80 | 634,40 | 1.111,20 | 189.455,60 | 8.361,38 | 11.178,81 | 19.540,19 |
19 | 188.821,19 | 475,20 | 636,00 | 1.111,20 | 188.821,19 | 8.836,58 | 11.814,80 | 20.651,39 |
20 | 188.185,20 | 473,60 | 637,60 | 1.111,20 | 188.185,20 | 9.310,18 | 12.452,40 | 21.762,58 |
21 | 187.547,60 | 471,99 | 639,20 | 1.111,20 | 187.547,60 | 9.782,18 | 13.091,61 | 22.873,78 |
22 | 186.908,39 | 470,39 | 640,81 | 1.111,20 | 186.908,39 | 10.252,56 | 13.732,42 | 23.984,98 |
23 | 186.267,58 | 468,77 | 642,43 | 1.111,20 | 186.267,58 | 10.721,33 | 14.374,85 | 25.096,18 |
24 | 185.625,15 | 467,16 | 644,04 | 1.111,20 | 185.625,15 | 11.188,49 | 15.018,89 | 26.207,38 |
25 | 184.981,11 | 465,54 | 645,66 | 1.111,20 | 184.981,11 | 11.654,03 | 15.664,55 | 27.318,58 |
26 | 184.335,45 | 463,91 | 647,29 | 1.111,20 | 184.335,45 | 12.117,94 | 16.311,84 | 28.429,78 |
27 | 183.688,16 | 462,28 | 648,92 | 1.111,20 | 183.688,16 | 12.580,22 | 16.960,75 | 29.540,97 |
28 | 183.039,25 | 460,65 | 650,55 | 1.111,20 | 183.039,25 | 13.040,87 | 17.611,30 | 30.652,17 |
29 | 182.388,70 | 459,01 | 652,19 | 1.111,20 | 182.388,70 | 13.499,88 | 18.263,49 | 31.763,37 |
30 | 181.736,51 | 457,37 | 653,83 | 1.111,20 | 181.736,51 | 13.957,25 | 18.917,32 | 32.874,57 |
31 | 181.082,68 | 455,72 | 655,47 | 1.111,20 | 181.082,68 | 14.412,98 | 19.572,79 | 33.985,77 |
32 | 180.427,21 | 454,08 | 657,12 | 1.111,20 | 180.427,21 | 14.867,05 | 20.229,92 | 35.096,97 |
33 | 179.770,08 | 452,42 | 658,78 | 1.111,20 | 179.770,08 | 15.319,47 | 20.888,69 | 36.208,17 |
34 | 179.111,31 | 450,76 | 660,44 | 1.111,20 | 179.111,31 | 15.770,24 | 21.549,13 | 37.319,37 |
35 | 178.450,87 | 449,10 | 662,10 | 1.111,20 | 178.450,87 | 16.219,34 | 22.211,23 | 38.430,56 |
36 | 177.788,77 | 447,44 | 663,76 | 1.111,20 | 177.788,77 | 16.666,77 | 22.874,99 | 39.541,76 |
37 | 177.125,01 | 445,76 | 665,43 | 1.111,20 | 177.125,01 | 17.112,54 | 23.540,42 | 40.652,96 |
38 | 176.459,58 | 444,09 | 667,11 | 1.111,20 | 176.459,58 | 17.556,63 | 24.207,53 | 41.764,16 |
39 | 175.792,47 | 442,41 | 668,79 | 1.111,20 | 175.792,47 | 17.999,04 | 24.876,32 | 42.875,36 |
40 | 175.123,68 | 440,73 | 670,47 | 1.111,20 | 175.123,68 | 18.439,77 | 25.546,79 | 43.986,56 |
41 | 174.453,21 | 439,04 | 672,16 | 1.111,20 | 174.453,21 | 18.878,81 | 26.218,95 | 45.097,76 |
42 | 173.781,05 | 437,35 | 673,85 | 1.111,20 | 173.781,05 | 19.316,15 | 26.892,80 | 46.208,95 |
43 | 173.107,20 | 435,65 | 675,55 | 1.111,20 | 173.107,20 | 19.751,81 | 27.568,35 | 47.320,15 |
44 | 172.431,65 | 433,95 | 677,25 | 1.111,20 | 172.431,65 | 20.185,76 | 28.245,59 | 48.431,35 |
45 | 171.754,41 | 432,25 | 678,95 | 1.111,20 | 171.754,41 | 20.618,01 | 28.924,54 | 49.542,55 |
46 | 171.075,46 | 430,54 | 680,66 | 1.111,20 | 171.075,46 | 21.048,55 | 29.605,20 | 50.653,75 |
47 | 170.394,80 | 428,83 | 682,37 | 1.111,20 | 170.394,80 | 21.477,38 | 30.287,57 | 51.764,95 |
48 | 169.712,43 | 427,11 | 684,09 | 1.111,20 | 169.712,43 | 21.904,49 | 30.971,66 | 52.876,15 |
49 | 169.028,34 | 425,39 | 685,81 | 1.111,20 | 169.028,34 | 22.329,87 | 31.657,47 | 53.987,34 |
50 | 168.342,53 | 423,66 | 687,54 | 1.111,20 | 168.342,53 | 22.753,54 | 32.345,01 | 55.098,54 |
51 | 167.654,99 | 421,93 | 689,27 | 1.111,20 | 167.654,99 | 23.175,47 | 33.034,27 | 56.209,74 |
52 | 166.965,73 | 420,20 | 691,00 | 1.111,20 | 166.965,73 | 23.595,66 | 33.725,28 | 57.320,94 |
53 | 166.274,72 | 418,46 | 692,74 | 1.111,20 | 166.274,72 | 24.014,12 | 34.418,02 | 58.432,14 |
54 | 165.581,98 | 416,71 | 694,48 | 1.111,20 | 165.581,98 | 24.430,84 | 35.112,50 | 59.543,34 |
55 | 164.887,50 | 414,97 | 696,23 | 1.111,20 | 164.887,50 | 24.845,80 | 35.808,73 | 60.654,54 |
56 | 164.191,27 | 413,21 | 697,98 | 1.111,20 | 164.191,27 | 25.259,02 | 36.506,72 | 61.765,74 |
57 | 163.493,28 | 411,46 | 699,74 | 1.111,20 | 163.493,28 | 25.670,48 | 37.206,46 | 62.876,93 |
58 | 162.793,54 | 409,70 | 701,50 | 1.111,20 | 162.793,54 | 26.080,17 | 37.907,96 | 63.988,13 |
59 | 162.092,04 | 407,93 | 703,27 | 1.111,20 | 162.092,04 | 26.488,11 | 38.611,23 | 65.099,33 |
60 | 161.388,77 | 406,16 | 705,04 | 1.111,20 | 161.388,77 | 26.894,27 | 39.316,26 | 66.210,53 |
61 | 160.683,74 | 404,39 | 706,81 | 1.111,20 | 160.683,74 | 27.298,66 | 40.023,07 | 67.321,73 |
62 | 159.976,93 | 402,61 | 708,59 | 1.111,20 | 159.976,93 | 27.701,26 | 40.731,66 | 68.432,93 |
63 | 159.268,34 | 400,83 | 710,37 | 1.111,20 | 159.268,34 | 28.102,09 | 41.442,04 | 69.544,13 |
64 | 158.557,96 | 399,04 | 712,16 | 1.111,20 | 158.557,96 | 28.501,13 | 42.154,20 | 70.655,32 |
65 | 157.845,80 | 397,25 | 713,95 | 1.111,20 | 157.845,80 | 28.898,37 | 42.868,15 | 71.766,52 |
66 | 157.131,85 | 395,45 | 715,75 | 1.111,20 | 157.131,85 | 29.293,82 | 43.583,90 | 72.877,72 |
67 | 156.416,10 | 393,65 | 717,55 | 1.111,20 | 156.416,10 | 29.687,47 | 44.301,45 | 73.988,92 |
68 | 155.698,55 | 391,84 | 719,36 | 1.111,20 | 155.698,55 | 30.079,31 | 45.020,81 | 75.100,12 |
69 | 154.979,19 | 390,03 | 721,17 | 1.111,20 | 154.979,19 | 30.469,34 | 45.741,98 | 76.211,32 |
70 | 154.258,02 | 388,22 | 722,98 | 1.111,20 | 154.258,02 | 30.857,56 | 46.464,96 | 77.322,52 |
71 | 153.535,04 | 386,40 | 724,80 | 1.111,20 | 153.535,04 | 31.243,95 | 47.189,76 | 78.433,72 |
72 | 152.810,24 | 384,57 | 726,63 | 1.111,20 | 152.810,24 | 31.628,52 | 47.916,39 | 79.544,91 |
73 | 152.083,61 | 382,74 | 728,45 | 1.111,20 | 152.083,61 | 32.011,27 | 48.644,84 | 80.656,11 |
74 | 151.355,16 | 380,91 | 730,29 | 1.111,20 | 151.355,16 | 32.392,18 | 49.375,13 | 81.767,31 |
75 | 150.624,87 | 379,07 | 732,13 | 1.111,20 | 150.624,87 | 32.771,25 | 50.107,26 | 82.878,51 |
76 | 149.892,74 | 377,23 | 733,97 | 1.111,20 | 149.892,74 | 33.148,48 | 50.841,23 | 83.989,71 |
77 | 149.158,77 | 375,38 | 735,82 | 1.111,20 | 149.158,77 | 33.523,86 | 51.577,04 | 85.100,91 |
78 | 148.422,96 | 373,53 | 737,67 | 1.111,20 | 148.422,96 | 33.897,40 | 52.314,71 | 86.212,11 |
79 | 147.685,29 | 371,67 | 739,52 | 1.111,20 | 147.685,29 | 34.269,07 | 53.054,23 | 87.323,30 |
80 | 146.945,77 | 369,81 | 741,39 | 1.111,20 | 146.945,77 | 34.638,88 | 53.795,62 | 88.434,50 |
81 | 146.204,38 | 367,95 | 743,25 | 1.111,20 | 146.204,38 | 35.006,83 | 54.538,87 | 89.545,70 |
82 | 145.461,13 | 366,08 | 745,12 | 1.111,20 | 145.461,13 | 35.372,91 | 55.283,99 | 90.656,90 |
83 | 144.716,01 | 364,20 | 747,00 | 1.111,20 | 144.716,01 | 35.737,11 | 56.030,99 | 91.768,10 |
84 | 143.969,01 | 362,32 | 748,88 | 1.111,20 | 143.969,01 | 36.099,43 | 56.779,86 | 92.879,30 |
85 | 143.220,14 | 360,44 | 750,76 | 1.111,20 | 143.220,14 | 36.459,87 | 57.530,63 | 93.990,50 |
86 | 142.469,37 | 358,55 | 752,65 | 1.111,20 | 142.469,37 | 36.818,42 | 58.283,28 | 95.101,69 |
87 | 141.716,72 | 356,65 | 754,54 | 1.111,20 | 141.716,72 | 37.175,07 | 59.037,82 | 96.212,89 |
88 | 140.962,18 | 354,75 | 756,44 | 1.111,20 | 140.962,18 | 37.529,83 | 59.794,27 | 97.324,09 |
89 | 140.205,73 | 352,85 | 758,35 | 1.111,20 | 140.205,73 | 37.882,68 | 60.552,61 | 98.435,29 |
90 | 139.447,39 | 350,94 | 760,26 | 1.111,20 | 139.447,39 | 38.233,62 | 61.312,87 | 99.546,49 |
91 | 138.687,13 | 349,03 | 762,17 | 1.111,20 | 138.687,13 | 38.582,65 | 62.075,04 | 100.657,69 |
92 | 137.924,96 | 347,11 | 764,09 | 1.111,20 | 137.924,96 | 38.929,76 | 62.839,13 | 101.768,89 |
93 | 137.160,87 | 345,19 | 766,01 | 1.111,20 | 137.160,87 | 39.274,95 | 63.605,14 | 102.880,09 |
94 | 136.394,86 | 343,26 | 767,94 | 1.111,20 | 136.394,86 | 39.618,21 | 64.373,07 | 103.991,28 |
95 | 135.626,93 | 341,33 | 769,87 | 1.111,20 | 135.626,93 | 39.959,54 | 65.142,95 | 105.102,48 |
96 | 134.857,05 | 339,39 | 771,81 | 1.111,20 | 134.857,05 | 40.298,93 | 65.914,75 | 106.213,68 |
97 | 134.085,25 | 337,45 | 773,75 | 1.111,20 | 134.085,25 | 40.636,38 | 66.688,50 | 107.324,88 |
98 | 133.311,50 | 335,50 | 775,70 | 1.111,20 | 133.311,50 | 40.971,88 | 67.464,20 | 108.436,08 |
99 | 132.535,80 | 333,55 | 777,65 | 1.111,20 | 132.535,80 | 41.305,42 | 68.241,85 | 109.547,28 |
100 | 131.758,15 | 331,59 | 779,61 | 1.111,20 | 131.758,15 | 41.637,02 | 69.021,46 | 110.658,48 |
101 | 130.978,54 | 329,63 | 781,57 | 1.111,20 | 130.978,54 | 41.966,64 | 69.803,03 | 111.769,67 |
102 | 130.196,97 | 327,66 | 783,54 | 1.111,20 | 130.196,97 | 42.294,31 | 70.586,57 | 112.880,87 |
103 | 129.413,43 | 325,69 | 785,51 | 1.111,20 | 129.413,43 | 42.620,00 | 71.372,07 | 113.992,07 |
104 | 128.627,93 | 323,71 | 787,49 | 1.111,20 | 128.627,93 | 42.943,71 | 72.159,56 | 115.103,27 |
105 | 127.840,44 | 321,73 | 789,47 | 1.111,20 | 127.840,44 | 43.265,44 | 72.949,03 | 116.214,47 |
106 | 127.050,97 | 319,74 | 791,45 | 1.111,20 | 127.050,97 | 43.585,19 | 73.740,48 | 117.325,67 |
107 | 126.259,52 | 317,75 | 793,45 | 1.111,20 | 126.259,52 | 43.902,94 | 74.533,93 | 118.436,87 |
108 | 125.466,07 | 315,76 | 795,44 | 1.111,20 | 125.466,07 | 44.218,70 | 75.329,37 | 119.548,07 |
109 | 124.670,63 | 313,75 | 797,44 | 1.111,20 | 124.670,63 | 44.532,45 | 76.126,81 | 120.659,26 |
110 | 123.873,19 | 311,75 | 799,45 | 1.111,20 | 123.873,19 | 44.844,20 | 76.926,26 | 121.770,46 |
111 | 123.073,74 | 309,74 | 801,46 | 1.111,20 | 123.073,74 | 45.153,93 | 77.727,73 | 122.881,66 |
112 | 122.272,27 | 307,72 | 803,48 | 1.111,20 | 122.272,27 | 45.461,65 | 78.531,21 | 123.992,86 |
113 | 121.468,79 | 305,70 | 805,50 | 1.111,20 | 121.468,79 | 45.767,35 | 79.336,71 | 125.104,06 |
114 | 120.663,29 | 303,67 | 807,53 | 1.111,20 | 120.663,29 | 46.071,02 | 80.144,24 | 126.215,26 |
115 | 119.855,76 | 301,64 | 809,56 | 1.111,20 | 119.855,76 | 46.372,66 | 80.953,80 | 127.326,46 |
116 | 119.046,20 | 299,60 | 811,60 | 1.111,20 | 119.046,20 | 46.672,26 | 81.765,40 | 128.437,65 |
117 | 118.234,60 | 297,56 | 813,64 | 1.111,20 | 118.234,60 | 46.969,81 | 82.579,04 | 129.548,85 |
118 | 117.420,96 | 295,51 | 815,69 | 1.111,20 | 117.420,96 | 47.265,32 | 83.394,73 | 130.660,05 |
119 | 116.605,27 | 293,46 | 817,74 | 1.111,20 | 116.605,27 | 47.558,78 | 84.212,47 | 131.771,25 |
120 | 115.787,53 | 291,40 | 819,80 | 1.111,20 | 115.787,53 | 47.850,18 | 85.032,27 | 132.882,45 |
121 | 114.967,73 | 289,34 | 821,86 | 1.111,20 | 114.967,73 | 48.139,51 | 85.854,13 | 133.993,65 |
122 | 114.145,87 | 287,27 | 823,93 | 1.111,20 | 114.145,87 | 48.426,78 | 86.678,07 | 135.104,85 |
123 | 113.321,93 | 285,19 | 826,01 | 1.111,20 | 113.321,93 | 48.711,97 | 87.504,07 | 136.216,04 |
124 | 112.495,93 | 283,11 | 828,08 | 1.111,20 | 112.495,93 | 48.995,09 | 88.332,16 | 137.327,24 |
125 | 111.667,84 | 281,03 | 830,17 | 1.111,20 | 111.667,84 | 49.276,12 | 89.162,32 | 138.438,44 |
126 | 110.837,68 | 278,94 | 832,26 | 1.111,20 | 110.837,68 | 49.555,06 | 89.994,58 | 139.549,64 |
127 | 110.005,42 | 276,85 | 834,35 | 1.111,20 | 110.005,42 | 49.831,91 | 90.828,93 | 140.660,84 |
128 | 109.171,07 | 274,75 | 836,45 | 1.111,20 | 109.171,07 | 50.106,65 | 91.665,38 | 141.772,04 |
129 | 108.334,62 | 272,64 | 838,56 | 1.111,20 | 108.334,62 | 50.379,30 | 92.503,94 | 142.883,24 |
130 | 107.496,06 | 270,53 | 840,67 | 1.111,20 | 107.496,06 | 50.649,83 | 93.344,61 | 143.994,44 |
131 | 106.655,39 | 268,42 | 842,78 | 1.111,20 | 106.655,39 | 50.918,24 | 94.187,39 | 145.105,63 |
132 | 105.812,61 | 266,30 | 844,90 | 1.111,20 | 105.812,61 | 51.184,54 | 95.032,29 | 146.216,83 |
133 | 104.967,71 | 264,17 | 847,03 | 1.111,20 | 104.967,71 | 51.448,71 | 95.879,32 | 147.328,03 |
134 | 104.120,68 | 262,04 | 849,16 | 1.111,20 | 104.120,68 | 51.710,75 | 96.728,48 | 148.439,23 |
135 | 103.271,52 | 259,90 | 851,30 | 1.111,20 | 103.271,52 | 51.970,65 | 97.579,78 | 149.550,43 |
136 | 102.420,22 | 257,76 | 853,44 | 1.111,20 | 102.420,22 | 52.228,40 | 98.433,22 | 150.661,63 |
137 | 101.566,78 | 255,61 | 855,59 | 1.111,20 | 101.566,78 | 52.484,01 | 99.288,81 | 151.772,83 |
138 | 100.711,19 | 253,46 | 857,74 | 1.111,20 | 100.711,19 | 52.737,47 | 100.146,56 | 152.884,02 |
139 | 99.853,44 | 251,30 | 859,90 | 1.111,20 | 99.853,44 | 52.988,77 | 101.006,46 | 153.995,22 |
140 | 98.993,54 | 249,13 | 862,06 | 1.111,20 | 98.993,54 | 53.237,90 | 101.868,52 | 155.106,42 |
141 | 98.131,48 | 246,96 | 864,23 | 1.111,20 | 98.131,48 | 53.484,86 | 102.732,76 | 156.217,62 |
142 | 97.267,24 | 244,79 | 866,41 | 1.111,20 | 97.267,24 | 53.729,65 | 103.599,16 | 157.328,82 |
143 | 96.400,84 | 242,61 | 868,59 | 1.111,20 | 96.400,84 | 53.972,26 | 104.467,75 | 158.440,02 |
144 | 95.532,25 | 240,42 | 870,78 | 1.111,20 | 95.532,25 | 54.212,69 | 105.338,53 | 159.551,22 |
145 | 94.661,47 | 238,23 | 872,97 | 1.111,20 | 94.661,47 | 54.450,92 | 106.211,50 | 160.662,42 |
146 | 93.788,50 | 236,03 | 875,16 | 1.111,20 | 93.788,50 | 54.686,95 | 107.086,66 | 161.773,61 |
147 | 92.913,34 | 233,83 | 877,37 | 1.111,20 | 92.913,34 | 54.920,78 | 107.964,03 | 162.884,81 |
148 | 92.035,97 | 231,62 | 879,57 | 1.111,20 | 92.035,97 | 55.152,41 | 108.843,60 | 163.996,01 |
149 | 91.156,40 | 229,41 | 881,79 | 1.111,20 | 91.156,40 | 55.381,82 | 109.725,39 | 165.107,21 |
150 | 90.274,61 | 227,19 | 884,01 | 1.111,20 | 90.274,61 | 55.609,01 | 110.609,40 | 166.218,41 |
151 | 89.390,60 | 224,97 | 886,23 | 1.111,20 | 89.390,60 | 55.833,98 | 111.495,63 | 167.329,61 |
152 | 88.504,37 | 222,74 | 888,46 | 1.111,20 | 88.504,37 | 56.056,71 | 112.384,09 | 168.440,81 |
153 | 87.615,91 | 220,50 | 890,70 | 1.111,20 | 87.615,91 | 56.277,21 | 113.274,79 | 169.552,00 |
154 | 86.725,21 | 218,26 | 892,94 | 1.111,20 | 86.725,21 | 56.495,47 | 114.167,73 | 170.663,20 |
155 | 85.832,27 | 216,01 | 895,19 | 1.111,20 | 85.832,27 | 56.711,48 | 115.062,92 | 171.774,40 |
156 | 84.937,08 | 213,76 | 897,44 | 1.111,20 | 84.937,08 | 56.925,24 | 115.960,36 | 172.885,60 |
157 | 84.039,64 | 211,50 | 899,70 | 1.111,20 | 84.039,64 | 57.136,74 | 116.860,06 | 173.996,80 |
158 | 83.139,94 | 209,24 | 901,96 | 1.111,20 | 83.139,94 | 57.345,97 | 117.762,02 | 175.108,00 |
159 | 82.237,98 | 206,97 | 904,23 | 1.111,20 | 82.237,98 | 57.552,94 | 118.666,26 | 176.219,20 |
160 | 81.333,74 | 204,69 | 906,51 | 1.111,20 | 81.333,74 | 57.757,63 | 119.572,76 | 177.330,39 |
161 | 80.427,24 | 202,41 | 908,79 | 1.111,20 | 80.427,24 | 57.960,04 | 120.481,56 | 178.441,59 |
162 | 79.518,44 | 200,12 | 911,08 | 1.111,20 | 79.518,44 | 58.160,16 | 121.392,63 | 179.552,79 |
163 | 78.607,37 | 197,83 | 913,37 | 1.111,20 | 78.607,37 | 58.357,99 | 122.306,00 | 180.663,99 |
164 | 77.694,00 | 195,53 | 915,67 | 1.111,20 | 77.694,00 | 58.553,52 | 123.221,67 | 181.775,19 |
165 | 76.778,33 | 193,23 | 917,97 | 1.111,20 | 76.778,33 | 58.746,74 | 124.139,64 | 182.886,39 |
166 | 75.860,36 | 190,92 | 920,28 | 1.111,20 | 75.860,36 | 58.937,66 | 125.059,93 | 183.997,59 |
167 | 74.940,07 | 188,60 | 922,60 | 1.111,20 | 74.940,07 | 59.126,26 | 125.982,53 | 185.108,79 |
168 | 74.017,47 | 186,28 | 924,92 | 1.111,20 | 74.017,47 | 59.312,54 | 126.907,45 | 186.219,98 |
169 | 73.092,55 | 183,95 | 927,25 | 1.111,20 | 73.092,55 | 59.496,48 | 127.834,70 | 187.331,18 |
170 | 72.165,30 | 181,62 | 929,58 | 1.111,20 | 72.165,30 | 59.678,10 | 128.764,28 | 188.442,38 |
171 | 71.235,72 | 179,28 | 931,92 | 1.111,20 | 71.235,72 | 59.857,38 | 129.696,20 | 189.553,58 |
172 | 70.303,80 | 176,93 | 934,27 | 1.111,20 | 70.303,80 | 60.034,31 | 130.630,47 | 190.664,78 |
173 | 69.369,53 | 174,58 | 936,62 | 1.111,20 | 69.369,53 | 60.208,89 | 131.567,09 | 191.775,98 |
174 | 68.432,91 | 172,22 | 938,98 | 1.111,20 | 68.432,91 | 60.381,11 | 132.506,06 | 192.887,18 |
175 | 67.493,94 | 169,86 | 941,34 | 1.111,20 | 67.493,94 | 60.550,97 | 133.447,40 | 193.998,37 |
176 | 66.552,60 | 167,49 | 943,71 | 1.111,20 | 66.552,60 | 60.718,46 | 134.391,11 | 195.109,57 |
177 | 65.608,89 | 165,12 | 946,08 | 1.111,20 | 65.608,89 | 60.883,58 | 135.337,19 | 196.220,77 |
178 | 64.662,81 | 162,73 | 948,46 | 1.111,20 | 64.662,81 | 61.046,31 | 136.285,66 | 197.331,97 |
179 | 63.714,34 | 160,35 | 950,85 | 1.111,20 | 63.714,34 | 61.206,66 | 137.236,51 | 198.443,17 |
180 | 62.763,49 | 157,95 | 953,24 | 1.111,20 | 62.763,49 | 61.364,61 | 138.189,75 | 199.554,37 |
181 | 61.810,25 | 155,56 | 955,64 | 1.111,20 | 61.810,25 | 61.520,17 | 139.145,40 | 200.665,57 |
182 | 60.854,60 | 153,15 | 958,05 | 1.111,20 | 60.854,60 | 61.673,32 | 140.103,44 | 201.776,77 |
183 | 59.896,56 | 150,74 | 960,46 | 1.111,20 | 59.896,56 | 61.824,06 | 141.063,90 | 202.887,96 |
184 | 58.936,10 | 148,32 | 962,88 | 1.111,20 | 58.936,10 | 61.972,38 | 142.026,78 | 203.999,16 |
185 | 57.973,22 | 145,90 | 965,30 | 1.111,20 | 57.973,22 | 62.118,28 | 142.992,08 | 205.110,36 |
186 | 57.007,92 | 143,47 | 967,73 | 1.111,20 | 57.007,92 | 62.261,75 | 143.959,81 | 206.221,56 |
187 | 56.040,19 | 141,03 | 970,16 | 1.111,20 | 56.040,19 | 62.402,79 | 144.929,97 | 207.332,76 |
188 | 55.070,03 | 138,59 | 972,61 | 1.111,20 | 55.070,03 | 62.541,38 | 145.902,58 | 208.443,96 |
189 | 54.097,42 | 136,15 | 975,05 | 1.111,20 | 54.097,42 | 62.677,53 | 146.877,63 | 209.555,16 |
190 | 53.122,37 | 133,69 | 977,51 | 1.111,20 | 53.122,37 | 62.811,22 | 147.855,14 | 210.666,35 |
191 | 52.144,86 | 131,23 | 979,97 | 1.111,20 | 52.144,86 | 62.942,45 | 148.835,10 | 211.777,55 |
192 | 51.164,90 | 128,76 | 982,43 | 1.111,20 | 51.164,90 | 63.071,21 | 149.817,54 | 212.888,75 |
193 | 50.182,46 | 126,29 | 984,91 | 1.111,20 | 50.182,46 | 63.197,51 | 150.802,44 | 213.999,95 |
194 | 49.197,56 | 123,81 | 987,38 | 1.111,20 | 49.197,56 | 63.321,32 | 151.789,83 | 215.111,15 |
195 | 48.210,17 | 121,33 | 989,87 | 1.111,20 | 48.210,17 | 63.442,65 | 152.779,70 | 216.222,35 |
196 | 47.220,30 | 118,84 | 992,36 | 1.111,20 | 47.220,30 | 63.561,49 | 153.772,06 | 217.333,55 |
197 | 46.227,94 | 116,34 | 994,86 | 1.111,20 | 46.227,94 | 63.677,83 | 154.766,92 | 218.444,74 |
198 | 45.233,08 | 113,84 | 997,36 | 1.111,20 | 45.233,08 | 63.791,66 | 155.764,28 | 219.555,94 |
199 | 44.235,72 | 111,33 | 999,87 | 1.111,20 | 44.235,72 | 63.902,99 | 156.764,15 | 220.667,14 |
200 | 43.235,85 | 108,81 | 1.002,39 | 1.111,20 | 43.235,85 | 64.011,80 | 157.766,54 | 221.778,34 |
201 | 42.233,46 | 106,29 | 1.004,91 | 1.111,20 | 42.233,46 | 64.118,09 | 158.771,45 | 222.889,54 |
202 | 41.228,55 | 103,76 | 1.007,44 | 1.111,20 | 41.228,55 | 64.221,85 | 159.778,89 | 224.000,74 |
203 | 40.221,11 | 101,22 | 1.009,98 | 1.111,20 | 40.221,11 | 64.323,07 | 160.788,87 | 225.111,94 |
204 | 39.211,13 | 98,68 | 1.012,52 | 1.111,20 | 39.211,13 | 64.421,75 | 161.801,39 | 226.223,14 |
205 | 38.198,61 | 96,13 | 1.015,07 | 1.111,20 | 38.198,61 | 64.517,88 | 162.816,45 | 227.334,33 |
206 | 37.183,55 | 93,58 | 1.017,62 | 1.111,20 | 37.183,55 | 64.611,46 | 163.834,07 | 228.445,53 |
207 | 36.165,93 | 91,02 | 1.020,18 | 1.111,20 | 36.165,93 | 64.702,48 | 164.854,25 | 229.556,73 |
208 | 35.145,75 | 88,45 | 1.022,75 | 1.111,20 | 35.145,75 | 64.790,93 | 165.877,00 | 230.667,93 |
209 | 34.123,00 | 85,88 | 1.025,32 | 1.111,20 | 34.123,00 | 64.876,81 | 166.902,32 | 231.779,13 |
210 | 33.097,68 | 83,30 | 1.027,90 | 1.111,20 | 33.097,68 | 64.960,10 | 167.930,23 | 232.890,33 |
211 | 32.069,77 | 80,71 | 1.030,49 | 1.111,20 | 32.069,77 | 65.040,81 | 168.960,72 | 234.001,53 |
212 | 31.039,28 | 78,12 | 1.033,08 | 1.111,20 | 31.039,28 | 65.118,93 | 169.993,80 | 235.112,72 |
213 | 30.006,20 | 75,52 | 1.035,68 | 1.111,20 | 30.006,20 | 65.194,44 | 171.029,48 | 236.223,92 |
214 | 28.970,52 | 72,91 | 1.038,29 | 1.111,20 | 28.970,52 | 65.267,35 | 172.067,77 | 237.335,12 |
215 | 27.932,23 | 70,30 | 1.040,90 | 1.111,20 | 27.932,23 | 65.337,65 | 173.108,67 | 238.446,32 |
216 | 26.891,33 | 67,68 | 1.043,52 | 1.111,20 | 26.891,33 | 65.405,32 | 174.152,20 | 239.557,52 |
217 | 25.847,80 | 65,05 | 1.046,15 | 1.111,20 | 25.847,80 | 65.470,37 | 175.198,34 | 240.668,72 |
218 | 24.801,66 | 62,42 | 1.048,78 | 1.111,20 | 24.801,66 | 65.532,79 | 176.247,12 | 241.779,92 |
219 | 23.752,88 | 59,78 | 1.051,42 | 1.111,20 | 23.752,88 | 65.592,57 | 177.298,55 | 242.891,11 |
220 | 22.701,45 | 57,13 | 1.054,07 | 1.111,20 | 22.701,45 | 65.649,70 | 178.352,61 | 244.002,31 |
221 | 21.647,39 | 54,48 | 1.056,72 | 1.111,20 | 21.647,39 | 65.704,18 | 179.409,33 | 245.113,51 |
222 | 20.590,67 | 51,82 | 1.059,38 | 1.111,20 | 20.590,67 | 65.756,00 | 180.468,71 | 246.224,71 |
223 | 19.531,29 | 49,15 | 1.062,04 | 1.111,20 | 19.531,29 | 65.805,15 | 181.530,76 | 247.335,91 |
224 | 18.469,24 | 46,48 | 1.064,72 | 1.111,20 | 18.469,24 | 65.851,64 | 182.595,47 | 248.447,11 |
225 | 17.404,53 | 43,80 | 1.067,40 | 1.111,20 | 17.404,53 | 65.895,44 | 183.662,87 | 249.558,31 |
226 | 16.337,13 | 41,12 | 1.070,08 | 1.111,20 | 16.337,13 | 65.936,55 | 184.732,95 | 250.669,51 |
227 | 15.267,05 | 38,42 | 1.072,78 | 1.111,20 | 15.267,05 | 65.974,97 | 185.805,73 | 251.780,70 |
228 | 14.194,27 | 35,72 | 1.075,48 | 1.111,20 | 14.194,27 | 66.010,70 | 186.881,21 | 252.891,90 |
229 | 13.118,79 | 33,02 | 1.078,18 | 1.111,20 | 13.118,79 | 66.043,71 | 187.959,39 | 254.003,10 |
230 | 12.040,61 | 30,30 | 1.080,90 | 1.111,20 | 12.040,61 | 66.074,01 | 189.040,29 | 255.114,30 |
231 | 10.959,71 | 27,58 | 1.083,62 | 1.111,20 | 10.959,71 | 66.101,60 | 190.123,90 | 256.225,50 |
232 | 9.876,10 | 24,85 | 1.086,34 | 1.111,20 | 9.876,10 | 66.126,45 | 191.210,25 | 257.336,70 |
233 | 8.789,75 | 22,12 | 1.089,08 | 1.111,20 | 8.789,75 | 66.148,57 | 192.299,32 | 258.447,90 |
234 | 7.700,68 | 19,38 | 1.091,82 | 1.111,20 | 7.700,68 | 66.167,95 | 193.391,14 | 259.559,09 |
235 | 6.608,86 | 16,63 | 1.094,57 | 1.111,20 | 6.608,86 | 66.184,58 | 194.485,71 | 260.670,29 |
236 | 5.514,29 | 13,88 | 1.097,32 | 1.111,20 | 5.514,29 | 66.198,46 | 195.583,03 | 261.781,49 |
237 | 4.416,97 | 11,12 | 1.100,08 | 1.111,20 | 4.416,97 | 66.209,58 | 196.683,11 | 262.892,69 |
238 | 3.316,89 | 8,35 | 1.102,85 | 1.111,20 | 3.316,89 | 66.217,93 | 197.785,96 | 264.003,89 |
239 | 2.214,04 | 5,57 | 1.105,63 | 1.111,20 | 2.214,04 | 66.223,50 | 198.891,59 | 265.115,09 |
240 | 1.108,41 | 2,79 | 1.108,41 | 1.111,20 | 1.108,41 | 66.226,29 | 200.000,00 | 266.226,29 |
- 68.622,83€
- Zinsanteil
- 1.121,25€
- Monatsrate
- 3,12%
- Sollzins p.a.
- 3,17%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 520,00 | 601,25 | 1.121,25 | 199.398,75 | 520,00 | 601,25 | 1.121,25 |
2 | 199.398,75 | 518,44 | 602,81 | 1.121,25 | 199.398,75 | 561,77 | 1.204,06 | 1.765,83 |
3 | 198.795,94 | 516,87 | 604,38 | 1.121,25 | 198.795,94 | 1.078,64 | 1.808,44 | 2.887,08 |
4 | 198.191,56 | 515,30 | 605,95 | 1.121,25 | 198.191,56 | 1.593,94 | 2.414,39 | 4.008,32 |
5 | 197.585,61 | 513,72 | 607,53 | 1.121,25 | 197.585,61 | 2.107,66 | 3.021,91 | 5.129,57 |
6 | 196.978,09 | 512,14 | 609,10 | 1.121,25 | 196.978,09 | 2.619,80 | 3.631,02 | 6.250,82 |
7 | 196.368,98 | 510,56 | 610,69 | 1.121,25 | 196.368,98 | 3.130,36 | 4.241,71 | 7.372,07 |
8 | 195.758,29 | 508,97 | 612,28 | 1.121,25 | 195.758,29 | 3.639,33 | 4.853,98 | 8.493,32 |
9 | 195.146,02 | 507,38 | 613,87 | 1.121,25 | 195.146,02 | 4.146,71 | 5.467,85 | 9.614,56 |
10 | 194.532,15 | 505,78 | 615,46 | 1.121,25 | 194.532,15 | 4.652,50 | 6.083,32 | 10.735,81 |
11 | 193.916,68 | 504,18 | 617,06 | 1.121,25 | 193.916,68 | 5.156,68 | 6.700,38 | 11.857,06 |
12 | 193.299,62 | 502,58 | 618,67 | 1.121,25 | 193.299,62 | 5.659,26 | 7.319,05 | 12.978,31 |
13 | 192.680,95 | 500,97 | 620,28 | 1.121,25 | 192.680,95 | 6.160,23 | 7.939,33 | 14.099,56 |
14 | 192.060,67 | 499,36 | 621,89 | 1.121,25 | 192.060,67 | 6.659,59 | 8.561,22 | 15.220,80 |
15 | 191.438,78 | 497,74 | 623,51 | 1.121,25 | 191.438,78 | 7.157,33 | 9.184,72 | 16.342,05 |
16 | 190.815,28 | 496,12 | 625,13 | 1.121,25 | 190.815,28 | 7.653,45 | 9.809,85 | 17.463,30 |
17 | 190.190,15 | 494,49 | 626,75 | 1.121,25 | 190.190,15 | 8.147,94 | 10.436,60 | 18.584,55 |
18 | 189.563,40 | 492,86 | 628,38 | 1.121,25 | 189.563,40 | 8.640,81 | 11.064,99 | 19.705,80 |
19 | 188.935,01 | 491,23 | 630,02 | 1.121,25 | 188.935,01 | 9.132,04 | 11.695,00 | 20.827,04 |
20 | 188.305,00 | 489,59 | 631,65 | 1.121,25 | 188.305,00 | 9.621,63 | 12.326,66 | 21.948,29 |
21 | 187.673,34 | 487,95 | 633,30 | 1.121,25 | 187.673,34 | 10.109,58 | 12.959,96 | 23.069,54 |
22 | 187.040,04 | 486,30 | 634,94 | 1.121,25 | 187.040,04 | 10.595,89 | 13.594,90 | 24.190,79 |
23 | 186.405,10 | 484,65 | 636,59 | 1.121,25 | 186.405,10 | 11.080,54 | 14.231,50 | 25.312,04 |
24 | 185.768,50 | 483,00 | 638,25 | 1.121,25 | 185.768,50 | 11.563,54 | 14.869,75 | 26.433,28 |
25 | 185.130,25 | 481,34 | 639,91 | 1.121,25 | 185.130,25 | 12.044,88 | 15.509,65 | 27.554,53 |
26 | 184.490,35 | 479,67 | 641,57 | 1.121,25 | 184.490,35 | 12.524,55 | 16.151,23 | 28.675,78 |
27 | 183.848,77 | 478,01 | 643,24 | 1.121,25 | 183.848,77 | 13.002,56 | 16.794,47 | 29.797,03 |
28 | 183.205,53 | 476,33 | 644,91 | 1.121,25 | 183.205,53 | 13.478,89 | 17.439,38 | 30.918,27 |
29 | 182.560,62 | 474,66 | 646,59 | 1.121,25 | 182.560,62 | 13.953,55 | 18.085,97 | 32.039,52 |
30 | 181.914,03 | 472,98 | 648,27 | 1.121,25 | 181.914,03 | 14.426,53 | 18.734,24 | 33.160,77 |
31 | 181.265,76 | 471,29 | 649,96 | 1.121,25 | 181.265,76 | 14.897,82 | 19.384,20 | 34.282,02 |
32 | 180.615,80 | 469,60 | 651,65 | 1.121,25 | 180.615,80 | 15.367,42 | 20.035,85 | 35.403,27 |
33 | 179.964,15 | 467,91 | 653,34 | 1.121,25 | 179.964,15 | 15.835,33 | 20.689,19 | 36.524,51 |
34 | 179.310,81 | 466,21 | 655,04 | 1.121,25 | 179.310,81 | 16.301,53 | 21.344,23 | 37.645,76 |
35 | 178.655,77 | 464,51 | 656,74 | 1.121,25 | 178.655,77 | 16.766,04 | 22.000,97 | 38.767,01 |
36 | 177.999,03 | 462,80 | 658,45 | 1.121,25 | 177.999,03 | 17.228,84 | 22.659,42 | 39.888,26 |
37 | 177.340,58 | 461,09 | 660,16 | 1.121,25 | 177.340,58 | 17.689,92 | 23.319,58 | 41.009,51 |
38 | 176.680,42 | 459,37 | 661,88 | 1.121,25 | 176.680,42 | 18.149,29 | 23.981,46 | 42.130,75 |
39 | 176.018,54 | 457,65 | 663,60 | 1.121,25 | 176.018,54 | 18.606,94 | 24.645,06 | 43.252,00 |
40 | 175.354,94 | 455,92 | 665,33 | 1.121,25 | 175.354,94 | 19.062,86 | 25.310,39 | 44.373,25 |
41 | 174.689,61 | 454,19 | 667,05 | 1.121,25 | 174.689,61 | 19.517,05 | 25.977,44 | 45.494,50 |
42 | 174.022,56 | 452,46 | 668,79 | 1.121,25 | 174.022,56 | 19.969,51 | 26.646,23 | 46.615,75 |
43 | 173.353,77 | 450,72 | 670,53 | 1.121,25 | 173.353,77 | 20.420,23 | 27.316,76 | 47.736,99 |
44 | 172.683,24 | 448,98 | 672,27 | 1.121,25 | 172.683,24 | 20.869,21 | 27.989,03 | 48.858,24 |
45 | 172.010,97 | 447,23 | 674,02 | 1.121,25 | 172.010,97 | 21.316,44 | 28.663,05 | 49.979,49 |
46 | 171.336,95 | 445,48 | 675,77 | 1.121,25 | 171.336,95 | 21.761,91 | 29.338,82 | 51.100,74 |
47 | 170.661,18 | 443,72 | 677,53 | 1.121,25 | 170.661,18 | 22.205,63 | 30.016,35 | 52.221,99 |
48 | 169.983,65 | 441,96 | 679,29 | 1.121,25 | 169.983,65 | 22.647,59 | 30.695,64 | 53.343,23 |
49 | 169.304,36 | 440,19 | 681,06 | 1.121,25 | 169.304,36 | 23.087,78 | 31.376,70 | 54.464,48 |
50 | 168.623,30 | 438,42 | 682,83 | 1.121,25 | 168.623,30 | 23.526,20 | 32.059,53 | 55.585,73 |
51 | 167.940,47 | 436,65 | 684,60 | 1.121,25 | 167.940,47 | 23.962,85 | 32.744,13 | 56.706,98 |
52 | 167.255,87 | 434,87 | 686,38 | 1.121,25 | 167.255,87 | 24.397,71 | 33.430,51 | 57.828,22 |
53 | 166.569,49 | 433,08 | 688,17 | 1.121,25 | 166.569,49 | 24.830,79 | 34.118,68 | 58.949,47 |
54 | 165.881,32 | 431,29 | 689,96 | 1.121,25 | 165.881,32 | 25.262,09 | 34.808,64 | 60.070,72 |
55 | 165.191,36 | 429,50 | 691,75 | 1.121,25 | 165.191,36 | 25.691,58 | 35.500,39 | 61.191,97 |
56 | 164.499,61 | 427,70 | 693,55 | 1.121,25 | 164.499,61 | 26.119,28 | 36.193,93 | 62.313,22 |
57 | 163.806,07 | 425,90 | 695,35 | 1.121,25 | 163.806,07 | 26.545,18 | 36.889,29 | 63.434,46 |
58 | 163.110,71 | 424,09 | 697,16 | 1.121,25 | 163.110,71 | 26.969,27 | 37.586,45 | 64.555,71 |
59 | 162.413,55 | 422,28 | 698,97 | 1.121,25 | 162.413,55 | 27.391,54 | 38.285,42 | 65.676,96 |
60 | 161.714,58 | 420,46 | 700,79 | 1.121,25 | 161.714,58 | 27.812,00 | 38.986,21 | 66.798,21 |
61 | 161.013,79 | 418,64 | 702,61 | 1.121,25 | 161.013,79 | 28.230,63 | 39.688,82 | 67.919,46 |
62 | 160.311,18 | 416,81 | 704,44 | 1.121,25 | 160.311,18 | 28.647,44 | 40.393,26 | 69.040,70 |
63 | 159.606,74 | 414,98 | 706,27 | 1.121,25 | 159.606,74 | 29.062,42 | 41.099,53 | 70.161,95 |
64 | 158.900,47 | 413,14 | 708,11 | 1.121,25 | 158.900,47 | 29.475,56 | 41.807,64 | 71.283,20 |
65 | 158.192,36 | 411,30 | 709,95 | 1.121,25 | 158.192,36 | 29.886,86 | 42.517,59 | 72.404,45 |
66 | 157.482,41 | 409,45 | 711,79 | 1.121,25 | 157.482,41 | 30.296,32 | 43.229,38 | 73.525,70 |
67 | 156.770,62 | 407,60 | 713,64 | 1.121,25 | 156.770,62 | 30.703,92 | 43.943,02 | 74.646,94 |
68 | 156.056,98 | 405,75 | 715,50 | 1.121,25 | 156.056,98 | 31.109,67 | 44.658,52 | 75.768,19 |
69 | 155.341,48 | 403,89 | 717,36 | 1.121,25 | 155.341,48 | 31.513,56 | 45.375,88 | 76.889,44 |
70 | 154.624,12 | 402,02 | 719,23 | 1.121,25 | 154.624,12 | 31.915,58 | 46.095,11 | 78.010,69 |
71 | 153.904,89 | 400,15 | 721,10 | 1.121,25 | 153.904,89 | 32.315,73 | 46.816,20 | 79.131,94 |
72 | 153.183,80 | 398,28 | 722,97 | 1.121,25 | 153.183,80 | 32.714,01 | 47.539,17 | 80.253,18 |
73 | 152.460,83 | 396,40 | 724,85 | 1.121,25 | 152.460,83 | 33.110,41 | 48.264,02 | 81.374,43 |
74 | 151.735,98 | 394,51 | 726,73 | 1.121,25 | 151.735,98 | 33.504,92 | 48.990,76 | 82.495,68 |
75 | 151.009,24 | 392,62 | 728,62 | 1.121,25 | 151.009,24 | 33.897,55 | 49.719,38 | 83.616,93 |
76 | 150.280,62 | 390,73 | 730,52 | 1.121,25 | 150.280,62 | 34.288,27 | 50.449,90 | 84.738,17 |
77 | 149.550,10 | 388,83 | 732,42 | 1.121,25 | 149.550,10 | 34.677,11 | 51.182,32 | 85.859,42 |
78 | 148.817,68 | 386,93 | 734,32 | 1.121,25 | 148.817,68 | 35.064,03 | 51.916,64 | 86.980,67 |
79 | 148.083,36 | 385,02 | 736,23 | 1.121,25 | 148.083,36 | 35.449,05 | 52.652,87 | 88.101,92 |
80 | 147.347,13 | 383,10 | 738,15 | 1.121,25 | 147.347,13 | 35.832,15 | 53.391,02 | 89.223,17 |
81 | 146.608,98 | 381,18 | 740,06 | 1.121,25 | 146.608,98 | 36.213,33 | 54.131,08 | 90.344,41 |
82 | 145.868,92 | 379,26 | 741,99 | 1.121,25 | 145.868,92 | 36.592,59 | 54.873,07 | 91.465,66 |
83 | 145.126,93 | 377,33 | 743,92 | 1.121,25 | 145.126,93 | 36.969,92 | 55.616,99 | 92.586,91 |
84 | 144.383,01 | 375,40 | 745,85 | 1.121,25 | 144.383,01 | 37.345,32 | 56.362,84 | 93.708,16 |
85 | 143.637,16 | 373,46 | 747,79 | 1.121,25 | 143.637,16 | 37.718,78 | 57.110,63 | 94.829,41 |
86 | 142.889,37 | 371,51 | 749,74 | 1.121,25 | 142.889,37 | 38.090,29 | 57.860,37 | 95.950,65 |
87 | 142.139,63 | 369,56 | 751,68 | 1.121,25 | 142.139,63 | 38.459,85 | 58.612,05 | 97.071,90 |
88 | 141.387,95 | 367,61 | 753,64 | 1.121,25 | 141.387,95 | 38.827,46 | 59.365,69 | 98.193,15 |
89 | 140.634,31 | 365,65 | 755,60 | 1.121,25 | 140.634,31 | 39.193,11 | 60.121,29 | 99.314,40 |
90 | 139.878,71 | 363,68 | 757,56 | 1.121,25 | 139.878,71 | 39.556,79 | 60.878,85 | 100.435,65 |
91 | 139.121,15 | 361,71 | 759,53 | 1.121,25 | 139.121,15 | 39.918,51 | 61.638,38 | 101.556,89 |
92 | 138.361,62 | 359,74 | 761,51 | 1.121,25 | 138.361,62 | 40.278,25 | 62.399,89 | 102.678,14 |
93 | 137.600,11 | 357,76 | 763,49 | 1.121,25 | 137.600,11 | 40.636,01 | 63.163,38 | 103.799,39 |
94 | 136.836,62 | 355,78 | 765,47 | 1.121,25 | 136.836,62 | 40.991,78 | 63.928,85 | 104.920,64 |
95 | 136.071,15 | 353,78 | 767,46 | 1.121,25 | 136.071,15 | 41.345,57 | 64.696,32 | 106.041,88 |
96 | 135.303,68 | 351,79 | 769,46 | 1.121,25 | 135.303,68 | 41.697,36 | 65.465,77 | 107.163,13 |
97 | 134.534,23 | 349,79 | 771,46 | 1.121,25 | 134.534,23 | 42.047,15 | 66.237,23 | 108.284,38 |
98 | 133.762,77 | 347,78 | 773,46 | 1.121,25 | 133.762,77 | 42.394,93 | 67.010,70 | 109.405,63 |
99 | 132.989,30 | 345,77 | 775,48 | 1.121,25 | 132.989,30 | 42.740,70 | 67.786,17 | 110.526,88 |
100 | 132.213,83 | 343,76 | 777,49 | 1.121,25 | 132.213,83 | 43.084,46 | 68.563,67 | 111.648,12 |
101 | 131.436,33 | 341,73 | 779,51 | 1.121,25 | 131.436,33 | 43.426,19 | 69.343,18 | 112.769,37 |
102 | 130.656,82 | 339,71 | 781,54 | 1.121,25 | 130.656,82 | 43.765,90 | 70.124,72 | 113.890,62 |
103 | 129.875,28 | 337,68 | 783,57 | 1.121,25 | 129.875,28 | 44.103,58 | 70.908,29 | 115.011,87 |
104 | 129.091,71 | 335,64 | 785,61 | 1.121,25 | 129.091,71 | 44.439,22 | 71.693,90 | 116.133,12 |
105 | 128.306,10 | 333,60 | 787,65 | 1.121,25 | 128.306,10 | 44.772,81 | 72.481,55 | 117.254,36 |
106 | 127.518,45 | 331,55 | 789,70 | 1.121,25 | 127.518,45 | 45.104,36 | 73.271,25 | 118.375,61 |
107 | 126.728,75 | 329,49 | 791,75 | 1.121,25 | 126.728,75 | 45.433,85 | 74.063,01 | 119.496,86 |
108 | 125.936,99 | 327,44 | 793,81 | 1.121,25 | 125.936,99 | 45.761,29 | 74.856,82 | 120.618,11 |
109 | 125.143,18 | 325,37 | 795,88 | 1.121,25 | 125.143,18 | 46.086,66 | 75.652,69 | 121.739,36 |
110 | 124.347,31 | 323,30 | 797,94 | 1.121,25 | 124.347,31 | 46.409,97 | 76.450,64 | 122.860,60 |
111 | 123.549,36 | 321,23 | 800,02 | 1.121,25 | 123.549,36 | 46.731,19 | 77.250,66 | 123.981,85 |
112 | 122.749,34 | 319,15 | 802,10 | 1.121,25 | 122.749,34 | 47.050,34 | 78.052,76 | 125.103,10 |
113 | 121.947,24 | 317,06 | 804,19 | 1.121,25 | 121.947,24 | 47.367,40 | 78.856,94 | 126.224,35 |
114 | 121.143,06 | 314,97 | 806,28 | 1.121,25 | 121.143,06 | 47.682,38 | 79.663,22 | 127.345,60 |
115 | 120.336,78 | 312,88 | 808,37 | 1.121,25 | 120.336,78 | 47.995,25 | 80.471,59 | 128.466,84 |
116 | 119.528,41 | 310,77 | 810,47 | 1.121,25 | 119.528,41 | 48.306,03 | 81.282,06 | 129.588,09 |
117 | 118.717,94 | 308,67 | 812,58 | 1.121,25 | 118.717,94 | 48.614,69 | 82.094,65 | 130.709,34 |
118 | 117.905,35 | 306,55 | 814,69 | 1.121,25 | 117.905,35 | 48.921,25 | 82.909,34 | 131.830,59 |
119 | 117.090,66 | 304,44 | 816,81 | 1.121,25 | 117.090,66 | 49.225,68 | 83.726,15 | 132.951,83 |
120 | 116.273,85 | 302,31 | 818,94 | 1.121,25 | 116.273,85 | 49.527,99 | 84.545,09 | 134.073,08 |
121 | 115.454,91 | 300,18 | 821,07 | 1.121,25 | 115.454,91 | 49.828,18 | 85.366,15 | 135.194,33 |
122 | 114.633,85 | 298,05 | 823,20 | 1.121,25 | 114.633,85 | 50.126,23 | 86.189,35 | 136.315,58 |
123 | 113.810,65 | 295,91 | 825,34 | 1.121,25 | 113.810,65 | 50.422,13 | 87.014,69 | 137.436,83 |
124 | 112.985,31 | 293,76 | 827,49 | 1.121,25 | 112.985,31 | 50.715,89 | 87.842,18 | 138.558,07 |
125 | 112.157,82 | 291,61 | 829,64 | 1.121,25 | 112.157,82 | 51.007,51 | 88.671,82 | 139.679,32 |
126 | 111.328,18 | 289,45 | 831,79 | 1.121,25 | 111.328,18 | 51.296,96 | 89.503,61 | 140.800,57 |
127 | 110.496,39 | 287,29 | 833,96 | 1.121,25 | 110.496,39 | 51.584,25 | 90.337,57 | 141.921,82 |
128 | 109.662,43 | 285,12 | 836,13 | 1.121,25 | 109.662,43 | 51.869,37 | 91.173,69 | 143.043,07 |
129 | 108.826,31 | 282,95 | 838,30 | 1.121,25 | 108.826,31 | 52.152,32 | 92.011,99 | 144.164,31 |
130 | 107.988,01 | 280,77 | 840,48 | 1.121,25 | 107.988,01 | 52.433,09 | 92.852,47 | 145.285,56 |
131 | 107.147,53 | 278,58 | 842,66 | 1.121,25 | 107.147,53 | 52.711,67 | 93.695,14 | 146.406,81 |
132 | 106.304,86 | 276,39 | 844,86 | 1.121,25 | 106.304,86 | 52.988,06 | 94.539,99 | 147.528,06 |
133 | 105.460,01 | 274,20 | 847,05 | 1.121,25 | 105.460,01 | 53.262,26 | 95.387,04 | 148.649,31 |
134 | 104.612,96 | 271,99 | 849,25 | 1.121,25 | 104.612,96 | 53.534,25 | 96.236,30 | 149.770,55 |
135 | 103.763,70 | 269,79 | 851,46 | 1.121,25 | 103.763,70 | 53.804,04 | 97.087,76 | 150.891,80 |
136 | 102.912,24 | 267,57 | 853,68 | 1.121,25 | 102.912,24 | 54.071,61 | 97.941,44 | 152.013,05 |
137 | 102.058,56 | 265,35 | 855,90 | 1.121,25 | 102.058,56 | 54.336,96 | 98.797,33 | 153.134,30 |
138 | 101.202,67 | 263,13 | 858,12 | 1.121,25 | 101.202,67 | 54.600,09 | 99.655,45 | 154.255,55 |
139 | 100.344,55 | 260,90 | 860,35 | 1.121,25 | 100.344,55 | 54.860,99 | 100.515,81 | 155.376,79 |
140 | 99.484,19 | 258,66 | 862,59 | 1.121,25 | 99.484,19 | 55.119,65 | 101.378,40 | 156.498,04 |
141 | 98.621,60 | 256,42 | 864,83 | 1.121,25 | 98.621,60 | 55.376,06 | 102.243,23 | 157.619,29 |
142 | 97.756,77 | 254,17 | 867,08 | 1.121,25 | 97.756,77 | 55.630,23 | 103.110,31 | 158.740,54 |
143 | 96.889,69 | 251,91 | 869,33 | 1.121,25 | 96.889,69 | 55.882,14 | 103.979,64 | 159.861,78 |
144 | 96.020,36 | 249,65 | 871,59 | 1.121,25 | 96.020,36 | 56.131,80 | 104.851,24 | 160.983,03 |
145 | 95.148,76 | 247,39 | 873,86 | 1.121,25 | 95.148,76 | 56.379,18 | 105.725,10 | 162.104,28 |
146 | 94.274,90 | 245,11 | 876,13 | 1.121,25 | 94.274,90 | 56.624,30 | 106.601,23 | 163.225,53 |
147 | 93.398,77 | 242,84 | 878,41 | 1.121,25 | 93.398,77 | 56.867,13 | 107.479,64 | 164.346,78 |
148 | 92.520,36 | 240,55 | 880,69 | 1.121,25 | 92.520,36 | 57.107,69 | 108.360,34 | 165.468,02 |
149 | 91.639,66 | 238,26 | 882,98 | 1.121,25 | 91.639,66 | 57.345,95 | 109.243,32 | 166.589,27 |
150 | 90.756,68 | 235,97 | 885,28 | 1.121,25 | 90.756,68 | 57.581,92 | 110.128,60 | 167.710,52 |
151 | 89.871,40 | 233,67 | 887,58 | 1.121,25 | 89.871,40 | 57.815,58 | 111.016,18 | 168.831,77 |
152 | 88.983,82 | 231,36 | 889,89 | 1.121,25 | 88.983,82 | 58.046,94 | 111.906,07 | 169.953,02 |
153 | 88.093,93 | 229,04 | 892,20 | 1.121,25 | 88.093,93 | 58.275,99 | 112.798,28 | 171.074,26 |
154 | 87.201,72 | 226,72 | 894,52 | 1.121,25 | 87.201,72 | 58.502,71 | 113.692,80 | 172.195,51 |
155 | 86.307,20 | 224,40 | 896,85 | 1.121,25 | 86.307,20 | 58.727,11 | 114.589,65 | 173.316,76 |
156 | 85.410,35 | 222,07 | 899,18 | 1.121,25 | 85.410,35 | 58.949,18 | 115.488,83 | 174.438,01 |
157 | 84.511,17 | 219,73 | 901,52 | 1.121,25 | 84.511,17 | 59.168,90 | 116.390,35 | 175.559,26 |
158 | 83.609,65 | 217,39 | 903,86 | 1.121,25 | 83.609,65 | 59.386,29 | 117.294,21 | 176.680,50 |
159 | 82.705,79 | 215,04 | 906,21 | 1.121,25 | 82.705,79 | 59.601,32 | 118.200,43 | 177.801,75 |
160 | 81.799,57 | 212,68 | 908,57 | 1.121,25 | 81.799,57 | 59.814,00 | 119.109,00 | 178.923,00 |
161 | 80.891,00 | 210,32 | 910,93 | 1.121,25 | 80.891,00 | 60.024,32 | 120.019,93 | 180.044,25 |
162 | 79.980,07 | 207,95 | 913,30 | 1.121,25 | 79.980,07 | 60.232,27 | 120.933,23 | 181.165,49 |
163 | 79.066,77 | 205,57 | 915,67 | 1.121,25 | 79.066,77 | 60.437,84 | 121.848,90 | 182.286,74 |
164 | 78.151,10 | 203,19 | 918,06 | 1.121,25 | 78.151,10 | 60.641,03 | 122.766,96 | 183.407,99 |
165 | 77.233,04 | 200,81 | 920,44 | 1.121,25 | 77.233,04 | 60.841,84 | 123.687,40 | 184.529,24 |
166 | 76.312,60 | 198,41 | 922,84 | 1.121,25 | 76.312,60 | 61.040,25 | 124.610,23 | 185.650,49 |
167 | 75.389,77 | 196,01 | 925,23 | 1.121,25 | 75.389,77 | 61.236,27 | 125.535,47 | 186.771,73 |
168 | 74.464,53 | 193,61 | 927,64 | 1.121,25 | 74.464,53 | 61.429,87 | 126.463,11 | 187.892,98 |
169 | 73.536,89 | 191,20 | 930,05 | 1.121,25 | 73.536,89 | 61.621,07 | 127.393,16 | 189.014,23 |
170 | 72.606,84 | 188,78 | 932,47 | 1.121,25 | 72.606,84 | 61.809,85 | 128.325,63 | 190.135,48 |
171 | 71.674,37 | 186,35 | 934,89 | 1.121,25 | 71.674,37 | 61.996,20 | 129.260,52 | 191.256,73 |
172 | 70.739,48 | 183,92 | 937,33 | 1.121,25 | 70.739,48 | 62.180,12 | 130.197,85 | 192.377,97 |
173 | 69.802,15 | 181,49 | 939,76 | 1.121,25 | 69.802,15 | 62.361,61 | 131.137,61 | 193.499,22 |
174 | 68.862,39 | 179,04 | 942,21 | 1.121,25 | 68.862,39 | 62.540,65 | 132.079,82 | 194.620,47 |
175 | 67.920,18 | 176,59 | 944,66 | 1.121,25 | 67.920,18 | 62.717,24 | 133.024,47 | 195.741,72 |
176 | 66.975,53 | 174,14 | 947,11 | 1.121,25 | 66.975,53 | 62.891,38 | 133.971,58 | 196.862,97 |
177 | 66.028,42 | 171,67 | 949,57 | 1.121,25 | 66.028,42 | 63.063,05 | 134.921,16 | 197.984,21 |
178 | 65.078,84 | 169,20 | 952,04 | 1.121,25 | 65.078,84 | 63.232,26 | 135.873,20 | 199.105,46 |
179 | 64.126,80 | 166,73 | 954,52 | 1.121,25 | 64.126,80 | 63.398,99 | 136.827,72 | 200.226,71 |
180 | 63.172,28 | 164,25 | 957,00 | 1.121,25 | 63.172,28 | 63.563,24 | 137.784,72 | 201.347,96 |
181 | 62.215,28 | 161,76 | 959,49 | 1.121,25 | 62.215,28 | 63.725,00 | 138.744,21 | 202.469,21 |
182 | 61.255,79 | 159,27 | 961,98 | 1.121,25 | 61.255,79 | 63.884,26 | 139.706,19 | 203.590,45 |
183 | 60.293,81 | 156,76 | 964,48 | 1.121,25 | 60.293,81 | 64.041,03 | 140.670,67 | 204.711,70 |
184 | 59.329,33 | 154,26 | 966,99 | 1.121,25 | 59.329,33 | 64.195,28 | 141.637,67 | 205.832,95 |
185 | 58.362,33 | 151,74 | 969,51 | 1.121,25 | 58.362,33 | 64.347,02 | 142.607,17 | 206.954,20 |
186 | 57.392,83 | 149,22 | 972,03 | 1.121,25 | 57.392,83 | 64.496,25 | 143.579,20 | 208.075,44 |
187 | 56.420,80 | 146,69 | 974,55 | 1.121,25 | 56.420,80 | 64.642,94 | 144.553,75 | 209.196,69 |
188 | 55.446,25 | 144,16 | 977,09 | 1.121,25 | 55.446,25 | 64.787,10 | 145.530,84 | 210.317,94 |
189 | 54.469,16 | 141,62 | 979,63 | 1.121,25 | 54.469,16 | 64.928,72 | 146.510,47 | 211.439,19 |
190 | 53.489,53 | 139,07 | 982,18 | 1.121,25 | 53.489,53 | 65.067,79 | 147.492,64 | 212.560,44 |
191 | 52.507,36 | 136,52 | 984,73 | 1.121,25 | 52.507,36 | 65.204,31 | 148.477,37 | 213.681,68 |
192 | 51.522,63 | 133,96 | 987,29 | 1.121,25 | 51.522,63 | 65.338,27 | 149.464,66 | 214.802,93 |
193 | 50.535,34 | 131,39 | 989,86 | 1.121,25 | 50.535,34 | 65.469,66 | 150.454,52 | 215.924,18 |
194 | 49.545,48 | 128,82 | 992,43 | 1.121,25 | 49.545,48 | 65.598,48 | 151.446,95 | 217.045,43 |
195 | 48.553,05 | 126,24 | 995,01 | 1.121,25 | 48.553,05 | 65.724,72 | 152.441,96 | 218.166,68 |
196 | 47.558,04 | 123,65 | 997,60 | 1.121,25 | 47.558,04 | 65.848,37 | 153.439,55 | 219.287,92 |
197 | 46.560,45 | 121,06 | 1.000,19 | 1.121,25 | 46.560,45 | 65.969,43 | 154.439,75 | 220.409,17 |
198 | 45.560,25 | 118,46 | 1.002,79 | 1.121,25 | 45.560,25 | 66.087,88 | 155.442,54 | 221.530,42 |
199 | 44.557,46 | 115,85 | 1.005,40 | 1.121,25 | 44.557,46 | 66.203,73 | 156.447,93 | 222.651,67 |
200 | 43.552,07 | 113,24 | 1.008,01 | 1.121,25 | 43.552,07 | 66.316,97 | 157.455,95 | 223.772,92 |
201 | 42.544,05 | 110,61 | 1.010,63 | 1.121,25 | 42.544,05 | 66.427,58 | 158.466,58 | 224.894,16 |
202 | 41.533,42 | 107,99 | 1.013,26 | 1.121,25 | 41.533,42 | 66.535,57 | 159.479,84 | 226.015,41 |
203 | 40.520,16 | 105,35 | 1.015,90 | 1.121,25 | 40.520,16 | 66.640,92 | 160.495,74 | 227.136,66 |
204 | 39.504,26 | 102,71 | 1.018,54 | 1.121,25 | 39.504,26 | 66.743,63 | 161.514,27 | 228.257,91 |
205 | 38.485,73 | 100,06 | 1.021,19 | 1.121,25 | 38.485,73 | 66.843,70 | 162.535,46 | 229.379,16 |
206 | 37.464,54 | 97,41 | 1.023,84 | 1.121,25 | 37.464,54 | 66.941,10 | 163.559,30 | 230.500,40 |
207 | 36.440,70 | 94,75 | 1.026,50 | 1.121,25 | 36.440,70 | 67.035,85 | 164.585,80 | 231.621,65 |
208 | 35.414,20 | 92,08 | 1.029,17 | 1.121,25 | 35.414,20 | 67.127,93 | 165.614,97 | 232.742,90 |
209 | 34.385,03 | 89,40 | 1.031,85 | 1.121,25 | 34.385,03 | 67.217,33 | 166.646,82 | 233.864,15 |
210 | 33.353,18 | 86,72 | 1.034,53 | 1.121,25 | 33.353,18 | 67.304,05 | 167.681,35 | 234.985,39 |
211 | 32.318,65 | 84,03 | 1.037,22 | 1.121,25 | 32.318,65 | 67.388,07 | 168.718,57 | 236.106,64 |
212 | 31.281,43 | 81,33 | 1.039,92 | 1.121,25 | 31.281,43 | 67.469,41 | 169.758,48 | 237.227,89 |
213 | 30.241,52 | 78,63 | 1.042,62 | 1.121,25 | 30.241,52 | 67.548,03 | 170.801,10 | 238.349,14 |
214 | 29.198,90 | 75,92 | 1.045,33 | 1.121,25 | 29.198,90 | 67.623,95 | 171.846,44 | 239.470,39 |
215 | 28.153,56 | 73,20 | 1.048,05 | 1.121,25 | 28.153,56 | 67.697,15 | 172.894,48 | 240.591,63 |
216 | 27.105,52 | 70,47 | 1.050,77 | 1.121,25 | 27.105,52 | 67.767,62 | 173.945,26 | 241.712,88 |
217 | 26.054,74 | 67,74 | 1.053,51 | 1.121,25 | 26.054,74 | 67.835,37 | 174.998,76 | 242.834,13 |
218 | 25.001,24 | 65,00 | 1.056,24 | 1.121,25 | 25.001,24 | 67.900,37 | 176.055,01 | 243.955,38 |
219 | 23.944,99 | 62,26 | 1.058,99 | 1.121,25 | 23.944,99 | 67.962,63 | 177.114,00 | 245.076,63 |
220 | 22.886,00 | 59,50 | 1.061,74 | 1.121,25 | 22.886,00 | 68.022,13 | 178.175,74 | 246.197,87 |
221 | 21.824,26 | 56,74 | 1.064,50 | 1.121,25 | 21.824,26 | 68.078,87 | 179.240,25 | 247.319,12 |
222 | 20.759,75 | 53,98 | 1.067,27 | 1.121,25 | 20.759,75 | 68.132,85 | 180.307,52 | 248.440,37 |
223 | 19.692,48 | 51,20 | 1.070,05 | 1.121,25 | 19.692,48 | 68.184,05 | 181.377,57 | 249.561,62 |
224 | 18.622,43 | 48,42 | 1.072,83 | 1.121,25 | 18.622,43 | 68.232,47 | 182.450,40 | 250.682,87 |
225 | 17.549,60 | 45,63 | 1.075,62 | 1.121,25 | 17.549,60 | 68.278,10 | 183.526,02 | 251.804,11 |
226 | 16.473,98 | 42,83 | 1.078,42 | 1.121,25 | 16.473,98 | 68.320,93 | 184.604,43 | 252.925,36 |
227 | 15.395,57 | 40,03 | 1.081,22 | 1.121,25 | 15.395,57 | 68.360,96 | 185.685,65 | 254.046,61 |
228 | 14.314,35 | 37,22 | 1.084,03 | 1.121,25 | 14.314,35 | 68.398,18 | 186.769,68 | 255.167,86 |
229 | 13.230,32 | 34,40 | 1.086,85 | 1.121,25 | 13.230,32 | 68.432,57 | 187.856,53 | 256.289,10 |
230 | 12.143,47 | 31,57 | 1.089,67 | 1.121,25 | 12.143,47 | 68.464,15 | 188.946,21 | 257.410,35 |
231 | 11.053,79 | 28,74 | 1.092,51 | 1.121,25 | 11.053,79 | 68.492,89 | 190.038,71 | 258.531,60 |
232 | 9.961,29 | 25,90 | 1.095,35 | 1.121,25 | 9.961,29 | 68.518,79 | 191.134,06 | 259.652,85 |
233 | 8.865,94 | 23,05 | 1.098,20 | 1.121,25 | 8.865,94 | 68.541,84 | 192.232,26 | 260.774,10 |
234 | 7.767,74 | 20,20 | 1.101,05 | 1.121,25 | 7.767,74 | 68.562,03 | 193.333,31 | 261.895,34 |
235 | 6.666,69 | 17,33 | 1.103,91 | 1.121,25 | 6.666,69 | 68.579,37 | 194.437,23 | 263.016,59 |
236 | 5.562,77 | 14,46 | 1.106,78 | 1.121,25 | 5.562,77 | 68.593,83 | 195.544,01 | 264.137,84 |
237 | 4.455,99 | 11,59 | 1.109,66 | 1.121,25 | 4.455,99 | 68.605,42 | 196.653,67 | 265.259,09 |
238 | 3.346,33 | 8,70 | 1.112,55 | 1.121,25 | 3.346,33 | 68.614,12 | 197.766,22 | 266.380,34 |
239 | 2.233,78 | 5,81 | 1.115,44 | 1.121,25 | 2.233,78 | 68.619,92 | 198.881,66 | 267.501,58 |
240 | 1.118,34 | 2,91 | 1.118,34 | 1.121,25 | 1.118,34 | 68.622,83 | 200.000,00 | 268.622,83 |
- 72.241,60€
- Zinsanteil
- 1.136,42€
- Monatsrate
- 3,27%
- Sollzins p.a.
- 3,32%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 545,00 | 591,42 | 1.136,42 | 199.408,58 | 545,00 | 591,42 | 1.136,42 |
2 | 199.408,58 | 543,39 | 593,03 | 1.136,42 | 199.408,58 | 588,81 | 1.184,45 | 1.773,26 |
3 | 198.815,55 | 541,77 | 594,65 | 1.136,42 | 198.815,55 | 1.130,58 | 1.779,10 | 2.909,68 |
4 | 198.220,90 | 540,15 | 596,27 | 1.136,42 | 198.220,90 | 1.670,73 | 2.375,37 | 4.046,10 |
5 | 197.624,63 | 538,53 | 597,89 | 1.136,42 | 197.624,63 | 2.209,26 | 2.973,27 | 5.182,52 |
6 | 197.026,73 | 536,90 | 599,52 | 1.136,42 | 197.026,73 | 2.746,15 | 3.572,79 | 6.318,95 |
7 | 196.427,21 | 535,26 | 601,16 | 1.136,42 | 196.427,21 | 3.281,42 | 4.173,95 | 7.455,37 |
8 | 195.826,05 | 533,63 | 602,80 | 1.136,42 | 195.826,05 | 3.815,04 | 4.776,74 | 8.591,79 |
9 | 195.223,26 | 531,98 | 604,44 | 1.136,42 | 195.223,26 | 4.347,03 | 5.381,18 | 9.728,21 |
10 | 194.618,82 | 530,34 | 606,09 | 1.136,42 | 194.618,82 | 4.877,36 | 5.987,27 | 10.864,63 |
11 | 194.012,73 | 528,68 | 607,74 | 1.136,42 | 194.012,73 | 5.406,05 | 6.595,01 | 12.001,05 |
12 | 193.404,99 | 527,03 | 609,39 | 1.136,42 | 193.404,99 | 5.933,08 | 7.204,40 | 13.137,48 |
13 | 192.795,60 | 525,37 | 611,05 | 1.136,42 | 192.795,60 | 6.458,45 | 7.815,45 | 14.273,90 |
14 | 192.184,55 | 523,70 | 612,72 | 1.136,42 | 192.184,55 | 6.982,15 | 8.428,17 | 15.410,32 |
15 | 191.571,83 | 522,03 | 614,39 | 1.136,42 | 191.571,83 | 7.504,18 | 9.042,56 | 16.546,74 |
16 | 190.957,44 | 520,36 | 616,06 | 1.136,42 | 190.957,44 | 8.024,54 | 9.658,62 | 17.683,16 |
17 | 190.341,38 | 518,68 | 617,74 | 1.136,42 | 190.341,38 | 8.543,22 | 10.276,36 | 18.819,58 |
18 | 189.723,64 | 517,00 | 619,42 | 1.136,42 | 189.723,64 | 9.060,22 | 10.895,79 | 19.956,01 |
19 | 189.104,21 | 515,31 | 621,11 | 1.136,42 | 189.104,21 | 9.575,53 | 11.516,90 | 21.092,43 |
20 | 188.483,10 | 513,62 | 622,81 | 1.136,42 | 188.483,10 | 10.089,14 | 12.139,71 | 22.228,85 |
21 | 187.860,29 | 511,92 | 624,50 | 1.136,42 | 187.860,29 | 10.601,06 | 12.764,21 | 23.365,27 |
22 | 187.235,79 | 510,22 | 626,20 | 1.136,42 | 187.235,79 | 11.111,28 | 13.390,41 | 24.501,69 |
23 | 186.609,59 | 508,51 | 627,91 | 1.136,42 | 186.609,59 | 11.619,79 | 14.018,32 | 25.638,11 |
24 | 185.981,68 | 506,80 | 629,62 | 1.136,42 | 185.981,68 | 12.126,59 | 14.647,94 | 26.774,53 |
25 | 185.352,06 | 505,08 | 631,34 | 1.136,42 | 185.352,06 | 12.631,68 | 15.279,28 | 27.910,96 |
26 | 184.720,72 | 503,36 | 633,06 | 1.136,42 | 184.720,72 | 13.135,04 | 15.912,34 | 29.047,38 |
27 | 184.087,66 | 501,64 | 634,78 | 1.136,42 | 184.087,66 | 13.636,68 | 16.547,12 | 30.183,80 |
28 | 183.452,88 | 499,91 | 636,51 | 1.136,42 | 183.452,88 | 14.136,59 | 17.183,63 | 31.320,22 |
29 | 182.816,37 | 498,17 | 638,25 | 1.136,42 | 182.816,37 | 14.634,76 | 17.821,88 | 32.456,64 |
30 | 182.178,12 | 496,44 | 639,99 | 1.136,42 | 182.178,12 | 15.131,20 | 18.461,87 | 33.593,06 |
31 | 181.538,13 | 494,69 | 641,73 | 1.136,42 | 181.538,13 | 15.625,89 | 19.103,60 | 34.729,49 |
32 | 180.896,40 | 492,94 | 643,48 | 1.136,42 | 180.896,40 | 16.118,83 | 19.747,08 | 35.865,91 |
33 | 180.252,92 | 491,19 | 645,23 | 1.136,42 | 180.252,92 | 16.610,02 | 20.392,31 | 37.002,33 |
34 | 179.607,69 | 489,43 | 646,99 | 1.136,42 | 179.607,69 | 17.099,45 | 21.039,30 | 38.138,75 |
35 | 178.960,70 | 487,67 | 648,75 | 1.136,42 | 178.960,70 | 17.587,12 | 21.688,05 | 39.275,17 |
36 | 178.311,95 | 485,90 | 650,52 | 1.136,42 | 178.311,95 | 18.073,02 | 22.338,57 | 40.411,59 |
37 | 177.661,43 | 484,13 | 652,29 | 1.136,42 | 177.661,43 | 18.557,15 | 22.990,87 | 41.548,02 |
38 | 177.009,13 | 482,35 | 654,07 | 1.136,42 | 177.009,13 | 19.039,50 | 23.644,94 | 42.684,44 |
39 | 176.355,06 | 480,57 | 655,85 | 1.136,42 | 176.355,06 | 19.520,06 | 24.300,79 | 43.820,86 |
40 | 175.699,21 | 478,78 | 657,64 | 1.136,42 | 175.699,21 | 19.998,84 | 24.958,44 | 44.957,28 |
41 | 175.041,56 | 476,99 | 659,43 | 1.136,42 | 175.041,56 | 20.475,83 | 25.617,87 | 46.093,70 |
42 | 174.382,13 | 475,19 | 661,23 | 1.136,42 | 174.382,13 | 20.951,02 | 26.279,10 | 47.230,12 |
43 | 173.720,90 | 473,39 | 663,03 | 1.136,42 | 173.720,90 | 21.424,41 | 26.942,13 | 48.366,54 |
44 | 173.057,87 | 471,58 | 664,84 | 1.136,42 | 173.057,87 | 21.896,00 | 27.606,97 | 49.502,97 |
45 | 172.393,03 | 469,77 | 666,65 | 1.136,42 | 172.393,03 | 22.365,77 | 28.273,62 | 50.639,39 |
46 | 171.726,38 | 467,95 | 668,47 | 1.136,42 | 171.726,38 | 22.833,72 | 28.942,09 | 51.775,81 |
47 | 171.057,91 | 466,13 | 670,29 | 1.136,42 | 171.057,91 | 23.299,85 | 29.612,38 | 52.912,23 |
48 | 170.387,62 | 464,31 | 672,12 | 1.136,42 | 170.387,62 | 23.764,16 | 30.284,49 | 54.048,65 |
49 | 169.715,51 | 462,47 | 673,95 | 1.136,42 | 169.715,51 | 24.226,64 | 30.958,44 | 55.185,07 |
50 | 169.041,56 | 460,64 | 675,78 | 1.136,42 | 169.041,56 | 24.687,27 | 31.634,22 | 56.321,50 |
51 | 168.365,78 | 458,80 | 677,62 | 1.136,42 | 168.365,78 | 25.146,07 | 32.311,85 | 57.457,92 |
52 | 167.688,15 | 456,95 | 679,47 | 1.136,42 | 167.688,15 | 25.603,02 | 32.991,32 | 58.594,34 |
53 | 167.008,68 | 455,10 | 681,32 | 1.136,42 | 167.008,68 | 26.058,12 | 33.672,64 | 59.730,76 |
54 | 166.327,36 | 453,24 | 683,18 | 1.136,42 | 166.327,36 | 26.511,36 | 34.355,82 | 60.867,18 |
55 | 165.644,18 | 451,38 | 685,04 | 1.136,42 | 165.644,18 | 26.962,74 | 35.040,86 | 62.003,60 |
56 | 164.959,14 | 449,51 | 686,91 | 1.136,42 | 164.959,14 | 27.412,26 | 35.727,77 | 63.140,03 |
57 | 164.272,23 | 447,64 | 688,78 | 1.136,42 | 164.272,23 | 27.859,90 | 36.416,55 | 64.276,45 |
58 | 163.583,45 | 445,76 | 690,66 | 1.136,42 | 163.583,45 | 28.305,66 | 37.107,21 | 65.412,87 |
59 | 162.892,79 | 443,88 | 692,54 | 1.136,42 | 162.892,79 | 28.749,55 | 37.799,74 | 66.549,29 |
60 | 162.200,26 | 442,00 | 694,43 | 1.136,42 | 162.200,26 | 29.191,54 | 38.494,17 | 67.685,71 |
61 | 161.505,83 | 440,10 | 696,32 | 1.136,42 | 161.505,83 | 29.631,64 | 39.190,49 | 68.822,13 |
62 | 160.809,51 | 438,21 | 698,22 | 1.136,42 | 160.809,51 | 30.069,85 | 39.888,70 | 69.958,55 |
63 | 160.111,30 | 436,30 | 700,12 | 1.136,42 | 160.111,30 | 30.506,15 | 40.588,82 | 71.094,98 |
64 | 159.411,18 | 434,40 | 702,03 | 1.136,42 | 159.411,18 | 30.940,55 | 41.290,85 | 72.231,40 |
65 | 158.709,15 | 432,48 | 703,94 | 1.136,42 | 158.709,15 | 31.373,03 | 41.994,79 | 73.367,82 |
66 | 158.005,21 | 430,56 | 705,86 | 1.136,42 | 158.005,21 | 31.803,60 | 42.700,65 | 74.504,24 |
67 | 157.299,35 | 428,64 | 707,78 | 1.136,42 | 157.299,35 | 32.232,24 | 43.408,43 | 75.640,66 |
68 | 156.591,57 | 426,71 | 709,71 | 1.136,42 | 156.591,57 | 32.658,95 | 44.118,14 | 76.777,08 |
69 | 155.881,86 | 424,78 | 711,64 | 1.136,42 | 155.881,86 | 33.083,73 | 44.829,78 | 77.913,51 |
70 | 155.170,22 | 422,84 | 713,58 | 1.136,42 | 155.170,22 | 33.506,57 | 45.543,36 | 79.049,93 |
71 | 154.456,64 | 420,89 | 715,53 | 1.136,42 | 154.456,64 | 33.927,46 | 46.258,89 | 80.186,35 |
72 | 153.741,11 | 418,94 | 717,48 | 1.136,42 | 153.741,11 | 34.346,40 | 46.976,37 | 81.322,77 |
73 | 153.023,63 | 416,99 | 719,43 | 1.136,42 | 153.023,63 | 34.763,39 | 47.695,80 | 82.459,19 |
74 | 152.304,20 | 415,03 | 721,39 | 1.136,42 | 152.304,20 | 35.178,42 | 48.417,19 | 83.595,61 |
75 | 151.582,81 | 413,06 | 723,36 | 1.136,42 | 151.582,81 | 35.591,49 | 49.140,55 | 84.732,04 |
76 | 150.859,45 | 411,09 | 725,33 | 1.136,42 | 150.859,45 | 36.002,58 | 49.865,88 | 85.868,46 |
77 | 150.134,12 | 409,12 | 727,31 | 1.136,42 | 150.134,12 | 36.411,69 | 50.593,19 | 87.004,88 |
78 | 149.406,81 | 407,13 | 729,29 | 1.136,42 | 149.406,81 | 36.818,83 | 51.322,47 | 88.141,30 |
79 | 148.677,53 | 405,15 | 731,28 | 1.136,42 | 148.677,53 | 37.223,97 | 52.053,75 | 89.277,72 |
80 | 147.946,25 | 403,15 | 733,27 | 1.136,42 | 147.946,25 | 37.627,13 | 52.787,02 | 90.414,14 |
81 | 147.212,98 | 401,16 | 735,27 | 1.136,42 | 147.212,98 | 38.028,28 | 53.522,28 | 91.550,56 |
82 | 146.477,72 | 399,15 | 737,27 | 1.136,42 | 146.477,72 | 38.427,43 | 54.259,55 | 92.686,99 |
83 | 145.740,45 | 397,14 | 739,28 | 1.136,42 | 145.740,45 | 38.824,58 | 54.998,83 | 93.823,41 |
84 | 145.001,17 | 395,13 | 741,29 | 1.136,42 | 145.001,17 | 39.219,70 | 55.740,12 | 94.959,83 |
85 | 144.259,88 | 393,11 | 743,31 | 1.136,42 | 144.259,88 | 39.612,81 | 56.483,44 | 96.096,25 |
86 | 143.516,56 | 391,08 | 745,34 | 1.136,42 | 143.516,56 | 40.003,90 | 57.228,78 | 97.232,67 |
87 | 142.771,22 | 389,05 | 747,37 | 1.136,42 | 142.771,22 | 40.392,95 | 57.976,15 | 98.369,09 |
88 | 142.023,85 | 387,01 | 749,41 | 1.136,42 | 142.023,85 | 40.779,96 | 58.725,55 | 99.505,52 |
89 | 141.274,45 | 384,97 | 751,45 | 1.136,42 | 141.274,45 | 41.164,93 | 59.477,00 | 100.641,94 |
90 | 140.523,00 | 382,93 | 753,50 | 1.136,42 | 140.523,00 | 41.547,86 | 60.230,50 | 101.778,36 |
91 | 139.769,50 | 380,87 | 755,55 | 1.136,42 | 139.769,50 | 41.928,73 | 60.986,05 | 102.914,78 |
92 | 139.013,95 | 378,81 | 757,61 | 1.136,42 | 139.013,95 | 42.307,55 | 61.743,66 | 104.051,20 |
93 | 138.256,34 | 376,75 | 759,67 | 1.136,42 | 138.256,34 | 42.684,29 | 62.503,33 | 105.187,62 |
94 | 137.496,67 | 374,68 | 761,74 | 1.136,42 | 137.496,67 | 43.058,97 | 63.265,07 | 106.324,05 |
95 | 136.734,93 | 372,60 | 763,82 | 1.136,42 | 136.734,93 | 43.431,57 | 64.028,89 | 107.460,47 |
96 | 135.971,11 | 370,52 | 765,90 | 1.136,42 | 135.971,11 | 43.802,10 | 64.794,79 | 108.596,89 |
97 | 135.205,21 | 368,43 | 767,99 | 1.136,42 | 135.205,21 | 44.170,53 | 65.562,78 | 109.733,31 |
98 | 134.437,22 | 366,34 | 770,08 | 1.136,42 | 134.437,22 | 44.536,87 | 66.332,86 | 110.869,73 |
99 | 133.667,14 | 364,24 | 772,18 | 1.136,42 | 133.667,14 | 44.901,11 | 67.105,04 | 112.006,15 |
100 | 132.894,96 | 362,14 | 774,28 | 1.136,42 | 132.894,96 | 45.263,25 | 67.879,32 | 113.142,57 |
101 | 132.120,68 | 360,03 | 776,39 | 1.136,42 | 132.120,68 | 45.623,28 | 68.655,71 | 114.279,00 |
102 | 131.344,29 | 357,91 | 778,51 | 1.136,42 | 131.344,29 | 45.981,20 | 69.434,22 | 115.415,42 |
103 | 130.565,78 | 355,79 | 780,63 | 1.136,42 | 130.565,78 | 46.336,99 | 70.214,85 | 116.551,84 |
104 | 129.785,15 | 353,66 | 782,76 | 1.136,42 | 129.785,15 | 46.690,65 | 70.997,61 | 117.688,26 |
105 | 129.002,39 | 351,53 | 784,89 | 1.136,42 | 129.002,39 | 47.042,18 | 71.782,50 | 118.824,68 |
106 | 128.217,50 | 349,39 | 787,03 | 1.136,42 | 128.217,50 | 47.391,58 | 72.569,53 | 119.961,10 |
107 | 127.430,47 | 347,25 | 789,17 | 1.136,42 | 127.430,47 | 47.738,82 | 73.358,70 | 121.097,53 |
108 | 126.641,30 | 345,10 | 791,32 | 1.136,42 | 126.641,30 | 48.083,92 | 74.150,03 | 122.233,95 |
109 | 125.849,97 | 342,94 | 793,48 | 1.136,42 | 125.849,97 | 48.426,86 | 74.943,51 | 123.370,37 |
110 | 125.056,49 | 340,78 | 795,64 | 1.136,42 | 125.056,49 | 48.767,64 | 75.739,15 | 124.506,79 |
111 | 124.260,85 | 338,61 | 797,81 | 1.136,42 | 124.260,85 | 49.106,25 | 76.536,96 | 125.643,21 |
112 | 123.463,04 | 336,44 | 799,98 | 1.136,42 | 123.463,04 | 49.442,69 | 77.336,94 | 126.779,63 |
113 | 122.663,06 | 334,26 | 802,16 | 1.136,42 | 122.663,06 | 49.776,95 | 78.139,11 | 127.916,06 |
114 | 121.860,89 | 332,07 | 804,35 | 1.136,42 | 121.860,89 | 50.109,02 | 78.943,46 | 129.052,48 |
115 | 121.056,54 | 329,88 | 806,54 | 1.136,42 | 121.056,54 | 50.438,90 | 79.750,00 | 130.188,90 |
116 | 120.250,00 | 327,68 | 808,74 | 1.136,42 | 120.250,00 | 50.766,58 | 80.558,74 | 131.325,32 |
117 | 119.441,26 | 325,48 | 810,94 | 1.136,42 | 119.441,26 | 51.092,05 | 81.369,69 | 132.461,74 |
118 | 118.630,31 | 323,27 | 813,15 | 1.136,42 | 118.630,31 | 51.415,32 | 82.182,84 | 133.598,16 |
119 | 117.817,16 | 321,05 | 815,37 | 1.136,42 | 117.817,16 | 51.736,37 | 82.998,21 | 134.734,59 |
120 | 117.001,79 | 318,83 | 817,59 | 1.136,42 | 117.001,79 | 52.055,20 | 83.815,80 | 135.871,01 |
121 | 116.184,20 | 316,60 | 819,82 | 1.136,42 | 116.184,20 | 52.371,81 | 84.635,62 | 137.007,43 |
122 | 115.364,38 | 314,37 | 822,05 | 1.136,42 | 115.364,38 | 52.686,17 | 85.457,68 | 138.143,85 |
123 | 114.542,32 | 312,13 | 824,29 | 1.136,42 | 114.542,32 | 52.998,30 | 86.281,97 | 139.280,27 |
124 | 113.718,03 | 309,88 | 826,54 | 1.136,42 | 113.718,03 | 53.308,18 | 87.108,51 | 140.416,69 |
125 | 112.891,49 | 307,63 | 828,79 | 1.136,42 | 112.891,49 | 53.615,81 | 87.937,30 | 141.553,11 |
126 | 112.062,70 | 305,37 | 831,05 | 1.136,42 | 112.062,70 | 53.921,18 | 88.768,35 | 142.689,54 |
127 | 111.231,65 | 303,11 | 833,32 | 1.136,42 | 111.231,65 | 54.224,29 | 89.601,67 | 143.825,96 |
128 | 110.398,33 | 300,84 | 835,59 | 1.136,42 | 110.398,33 | 54.525,12 | 90.437,25 | 144.962,38 |
129 | 109.562,75 | 298,56 | 837,86 | 1.136,42 | 109.562,75 | 54.823,68 | 91.275,12 | 146.098,80 |
130 | 108.724,88 | 296,28 | 840,15 | 1.136,42 | 108.724,88 | 55.119,96 | 92.115,26 | 147.235,22 |
131 | 107.884,74 | 293,99 | 842,44 | 1.136,42 | 107.884,74 | 55.413,94 | 92.957,70 | 148.371,64 |
132 | 107.042,30 | 291,69 | 844,73 | 1.136,42 | 107.042,30 | 55.705,63 | 93.802,43 | 149.508,07 |
133 | 106.197,57 | 289,39 | 847,03 | 1.136,42 | 106.197,57 | 55.995,02 | 94.649,46 | 150.644,49 |
134 | 105.350,54 | 287,08 | 849,34 | 1.136,42 | 105.350,54 | 56.282,10 | 95.498,81 | 151.780,91 |
135 | 104.501,19 | 284,77 | 851,66 | 1.136,42 | 104.501,19 | 56.566,87 | 96.350,46 | 152.917,33 |
136 | 103.649,54 | 282,44 | 853,98 | 1.136,42 | 103.649,54 | 56.849,31 | 97.204,44 | 154.053,75 |
137 | 102.795,56 | 280,12 | 856,30 | 1.136,42 | 102.795,56 | 57.129,43 | 98.060,74 | 155.190,17 |
138 | 101.939,26 | 277,78 | 858,64 | 1.136,42 | 101.939,26 | 57.407,22 | 98.919,38 | 156.326,60 |
139 | 101.080,62 | 275,44 | 860,98 | 1.136,42 | 101.080,62 | 57.682,66 | 99.780,36 | 157.463,02 |
140 | 100.219,64 | 273,10 | 863,32 | 1.136,42 | 100.219,64 | 57.955,76 | 100.643,68 | 158.599,44 |
141 | 99.356,32 | 270,75 | 865,68 | 1.136,42 | 99.356,32 | 58.226,51 | 101.509,35 | 159.735,86 |
142 | 98.490,65 | 268,39 | 868,03 | 1.136,42 | 98.490,65 | 58.494,89 | 102.377,39 | 160.872,28 |
143 | 97.622,61 | 266,02 | 870,40 | 1.136,42 | 97.622,61 | 58.760,91 | 103.247,79 | 162.008,70 |
144 | 96.752,21 | 263,65 | 872,77 | 1.136,42 | 96.752,21 | 59.024,56 | 104.120,56 | 163.145,12 |
145 | 95.879,44 | 261,27 | 875,15 | 1.136,42 | 95.879,44 | 59.285,84 | 104.995,71 | 164.281,55 |
146 | 95.004,29 | 258,89 | 877,53 | 1.136,42 | 95.004,29 | 59.544,72 | 105.873,25 | 165.417,97 |
147 | 94.126,75 | 256,50 | 879,93 | 1.136,42 | 94.126,75 | 59.801,22 | 106.753,17 | 166.554,39 |
148 | 93.246,83 | 254,10 | 882,32 | 1.136,42 | 93.246,83 | 60.055,32 | 107.635,50 | 167.690,81 |
149 | 92.364,50 | 251,69 | 884,73 | 1.136,42 | 92.364,50 | 60.307,01 | 108.520,22 | 168.827,23 |
150 | 91.479,78 | 249,28 | 887,14 | 1.136,42 | 91.479,78 | 60.556,29 | 109.407,36 | 169.963,65 |
151 | 90.592,64 | 246,86 | 889,56 | 1.136,42 | 90.592,64 | 60.803,16 | 110.296,92 | 171.100,08 |
152 | 89.703,08 | 244,44 | 891,98 | 1.136,42 | 89.703,08 | 61.047,60 | 111.188,90 | 172.236,50 |
153 | 88.811,10 | 242,01 | 894,41 | 1.136,42 | 88.811,10 | 61.289,61 | 112.083,31 | 173.372,92 |
154 | 87.916,69 | 239,57 | 896,85 | 1.136,42 | 87.916,69 | 61.529,18 | 112.980,16 | 174.509,34 |
155 | 87.019,84 | 237,13 | 899,29 | 1.136,42 | 87.019,84 | 61.766,31 | 113.879,45 | 175.645,76 |
156 | 86.120,55 | 234,68 | 901,74 | 1.136,42 | 86.120,55 | 62.000,99 | 114.781,20 | 176.782,18 |
157 | 85.218,80 | 232,22 | 904,20 | 1.136,42 | 85.218,80 | 62.233,21 | 115.685,40 | 177.918,61 |
158 | 84.314,60 | 229,76 | 906,66 | 1.136,42 | 84.314,60 | 62.462,97 | 116.592,06 | 179.055,03 |
159 | 83.407,94 | 227,29 | 909,13 | 1.136,42 | 83.407,94 | 62.690,25 | 117.501,20 | 180.191,45 |
160 | 82.498,80 | 224,81 | 911,61 | 1.136,42 | 82.498,80 | 62.915,06 | 118.412,81 | 181.327,87 |
161 | 81.587,19 | 222,33 | 914,10 | 1.136,42 | 81.587,19 | 63.137,39 | 119.326,90 | 182.464,29 |
162 | 80.673,10 | 219,83 | 916,59 | 1.136,42 | 80.673,10 | 63.357,22 | 120.243,49 | 183.600,71 |
163 | 79.756,51 | 217,34 | 919,09 | 1.136,42 | 79.756,51 | 63.574,56 | 121.162,58 | 184.737,13 |
164 | 78.837,42 | 214,83 | 921,59 | 1.136,42 | 78.837,42 | 63.789,39 | 122.084,17 | 185.873,56 |
165 | 77.915,83 | 212,32 | 924,10 | 1.136,42 | 77.915,83 | 64.001,71 | 123.008,27 | 187.009,98 |
166 | 76.991,73 | 209,80 | 926,62 | 1.136,42 | 76.991,73 | 64.211,51 | 123.934,89 | 188.146,40 |
167 | 76.065,11 | 207,28 | 929,14 | 1.136,42 | 76.065,11 | 64.418,79 | 124.864,03 | 189.282,82 |
168 | 75.135,97 | 204,75 | 931,68 | 1.136,42 | 75.135,97 | 64.623,54 | 125.795,71 | 190.419,24 |
169 | 74.204,29 | 202,21 | 934,21 | 1.136,42 | 74.204,29 | 64.825,74 | 126.729,92 | 191.555,66 |
170 | 73.270,08 | 199,66 | 936,76 | 1.136,42 | 73.270,08 | 65.025,40 | 127.666,68 | 192.692,09 |
171 | 72.333,32 | 197,11 | 939,31 | 1.136,42 | 72.333,32 | 65.222,51 | 128.606,00 | 193.828,51 |
172 | 71.394,00 | 194,55 | 941,87 | 1.136,42 | 71.394,00 | 65.417,06 | 129.547,87 | 194.964,93 |
173 | 70.452,13 | 191,98 | 944,44 | 1.136,42 | 70.452,13 | 65.609,04 | 130.492,31 | 196.101,35 |
174 | 69.507,69 | 189,41 | 947,01 | 1.136,42 | 69.507,69 | 65.798,45 | 131.439,32 | 197.237,77 |
175 | 68.560,68 | 186,83 | 949,59 | 1.136,42 | 68.560,68 | 65.985,28 | 132.388,91 | 198.374,19 |
176 | 67.611,09 | 184,24 | 952,18 | 1.136,42 | 67.611,09 | 66.169,52 | 133.341,10 | 199.510,62 |
177 | 66.658,90 | 181,65 | 954,78 | 1.136,42 | 66.658,90 | 66.351,16 | 134.295,87 | 200.647,04 |
178 | 65.704,13 | 179,04 | 957,38 | 1.136,42 | 65.704,13 | 66.530,21 | 135.253,25 | 201.783,46 |
179 | 64.746,75 | 176,43 | 959,99 | 1.136,42 | 64.746,75 | 66.706,64 | 136.213,24 | 202.919,88 |
180 | 63.786,76 | 173,82 | 962,60 | 1.136,42 | 63.786,76 | 66.880,46 | 137.175,84 | 204.056,30 |
181 | 62.824,16 | 171,20 | 965,23 | 1.136,42 | 62.824,16 | 67.051,66 | 138.141,07 | 205.192,72 |
182 | 61.858,93 | 168,57 | 967,86 | 1.136,42 | 61.858,93 | 67.220,22 | 139.108,92 | 206.329,14 |
183 | 60.891,08 | 165,93 | 970,49 | 1.136,42 | 60.891,08 | 67.386,15 | 140.079,41 | 207.465,57 |
184 | 59.920,59 | 163,28 | 973,14 | 1.136,42 | 59.920,59 | 67.549,44 | 141.052,55 | 208.601,99 |
185 | 58.947,45 | 160,63 | 975,79 | 1.136,42 | 58.947,45 | 67.710,07 | 142.028,34 | 209.738,41 |
186 | 57.971,66 | 157,97 | 978,45 | 1.136,42 | 57.971,66 | 67.868,04 | 143.006,79 | 210.874,83 |
187 | 56.993,21 | 155,31 | 981,12 | 1.136,42 | 56.993,21 | 68.023,35 | 143.987,91 | 212.011,25 |
188 | 56.012,09 | 152,63 | 983,79 | 1.136,42 | 56.012,09 | 68.175,98 | 144.971,69 | 213.147,67 |
189 | 55.028,31 | 149,95 | 986,47 | 1.136,42 | 55.028,31 | 68.325,93 | 145.958,16 | 214.284,10 |
190 | 54.041,84 | 147,26 | 989,16 | 1.136,42 | 54.041,84 | 68.473,20 | 146.947,32 | 215.420,52 |
191 | 53.052,68 | 144,57 | 991,85 | 1.136,42 | 53.052,68 | 68.617,76 | 147.939,17 | 216.556,94 |
192 | 52.060,83 | 141,87 | 994,56 | 1.136,42 | 52.060,83 | 68.759,63 | 148.933,73 | 217.693,36 |
193 | 51.066,27 | 139,16 | 997,27 | 1.136,42 | 51.066,27 | 68.898,79 | 149.931,00 | 218.829,78 |
194 | 50.069,00 | 136,44 | 999,98 | 1.136,42 | 50.069,00 | 69.035,22 | 150.930,98 | 219.966,20 |
195 | 49.069,02 | 133,71 | 1.002,71 | 1.136,42 | 49.069,02 | 69.168,94 | 151.933,69 | 221.102,63 |
196 | 48.066,31 | 130,98 | 1.005,44 | 1.136,42 | 48.066,31 | 69.299,92 | 152.939,13 | 222.239,05 |
197 | 47.060,87 | 128,24 | 1.008,18 | 1.136,42 | 47.060,87 | 69.428,16 | 153.947,31 | 223.375,47 |
198 | 46.052,69 | 125,49 | 1.010,93 | 1.136,42 | 46.052,69 | 69.553,65 | 154.958,24 | 224.511,89 |
199 | 45.041,76 | 122,74 | 1.013,68 | 1.136,42 | 45.041,76 | 69.676,39 | 155.971,92 | 225.648,31 |
200 | 44.028,08 | 119,98 | 1.016,45 | 1.136,42 | 44.028,08 | 69.796,37 | 156.988,37 | 226.784,73 |
201 | 43.011,63 | 117,21 | 1.019,21 | 1.136,42 | 43.011,63 | 69.913,57 | 158.007,58 | 227.921,15 |
202 | 41.992,42 | 114,43 | 1.021,99 | 1.136,42 | 41.992,42 | 70.028,00 | 159.029,57 | 229.057,58 |
203 | 40.970,43 | 111,64 | 1.024,78 | 1.136,42 | 40.970,43 | 70.139,65 | 160.054,35 | 230.194,00 |
204 | 39.945,65 | 108,85 | 1.027,57 | 1.136,42 | 39.945,65 | 70.248,50 | 161.081,92 | 231.330,42 |
205 | 38.918,08 | 106,05 | 1.030,37 | 1.136,42 | 38.918,08 | 70.354,55 | 162.112,29 | 232.466,84 |
206 | 37.887,71 | 103,24 | 1.033,18 | 1.136,42 | 37.887,71 | 70.457,80 | 163.145,47 | 233.603,26 |
207 | 36.854,53 | 100,43 | 1.035,99 | 1.136,42 | 36.854,53 | 70.558,22 | 164.181,46 | 234.739,68 |
208 | 35.818,54 | 97,61 | 1.038,82 | 1.136,42 | 35.818,54 | 70.655,83 | 165.220,28 | 235.876,11 |
209 | 34.779,72 | 94,77 | 1.041,65 | 1.136,42 | 34.779,72 | 70.750,60 | 166.261,92 | 237.012,53 |
210 | 33.738,08 | 91,94 | 1.044,49 | 1.136,42 | 33.738,08 | 70.842,54 | 167.306,41 | 238.148,95 |
211 | 32.693,59 | 89,09 | 1.047,33 | 1.136,42 | 32.693,59 | 70.931,63 | 168.353,74 | 239.285,37 |
212 | 31.646,26 | 86,24 | 1.050,19 | 1.136,42 | 31.646,26 | 71.017,87 | 169.403,93 | 240.421,79 |
213 | 30.596,07 | 83,37 | 1.053,05 | 1.136,42 | 30.596,07 | 71.101,24 | 170.456,97 | 241.558,21 |
214 | 29.543,03 | 80,50 | 1.055,92 | 1.136,42 | 29.543,03 | 71.181,75 | 171.512,89 | 242.694,64 |
215 | 28.487,11 | 77,63 | 1.058,79 | 1.136,42 | 28.487,11 | 71.259,37 | 172.571,68 | 243.831,06 |
216 | 27.428,32 | 74,74 | 1.061,68 | 1.136,42 | 27.428,32 | 71.334,11 | 173.633,36 | 244.967,48 |
217 | 26.366,64 | 71,85 | 1.064,57 | 1.136,42 | 26.366,64 | 71.405,96 | 174.697,94 | 246.103,90 |
218 | 25.302,06 | 68,95 | 1.067,47 | 1.136,42 | 25.302,06 | 71.474,91 | 175.765,41 | 247.240,32 |
219 | 24.234,59 | 66,04 | 1.070,38 | 1.136,42 | 24.234,59 | 71.540,95 | 176.835,79 | 248.376,74 |
220 | 23.164,21 | 63,12 | 1.073,30 | 1.136,42 | 23.164,21 | 71.604,07 | 177.909,09 | 249.513,16 |
221 | 22.090,91 | 60,20 | 1.076,22 | 1.136,42 | 22.090,91 | 71.664,27 | 178.985,31 | 250.649,59 |
222 | 21.014,69 | 57,27 | 1.079,16 | 1.136,42 | 21.014,69 | 71.721,54 | 180.064,47 | 251.786,01 |
223 | 19.935,53 | 54,32 | 1.082,10 | 1.136,42 | 19.935,53 | 71.775,86 | 181.146,57 | 252.922,43 |
224 | 18.853,43 | 51,38 | 1.085,05 | 1.136,42 | 18.853,43 | 71.827,24 | 182.231,61 | 254.058,85 |
225 | 17.768,39 | 48,42 | 1.088,00 | 1.136,42 | 17.768,39 | 71.875,66 | 183.319,62 | 255.195,27 |
226 | 16.680,38 | 45,45 | 1.090,97 | 1.136,42 | 16.680,38 | 71.921,11 | 184.410,59 | 256.331,69 |
227 | 15.589,41 | 42,48 | 1.093,94 | 1.136,42 | 15.589,41 | 71.963,59 | 185.504,53 | 257.468,12 |
228 | 14.495,47 | 39,50 | 1.096,92 | 1.136,42 | 14.495,47 | 72.003,09 | 186.601,45 | 258.604,54 |
229 | 13.398,55 | 36,51 | 1.099,91 | 1.136,42 | 13.398,55 | 72.039,60 | 187.701,36 | 259.740,96 |
230 | 12.298,64 | 33,51 | 1.102,91 | 1.136,42 | 12.298,64 | 72.073,12 | 188.804,27 | 260.877,38 |
231 | 11.195,73 | 30,51 | 1.105,91 | 1.136,42 | 11.195,73 | 72.103,62 | 189.910,18 | 262.013,80 |
232 | 10.089,82 | 27,49 | 1.108,93 | 1.136,42 | 10.089,82 | 72.131,12 | 191.019,11 | 263.150,22 |
233 | 8.980,89 | 24,47 | 1.111,95 | 1.136,42 | 8.980,89 | 72.155,59 | 192.131,05 | 264.286,65 |
234 | 7.868,95 | 21,44 | 1.114,98 | 1.136,42 | 7.868,95 | 72.177,03 | 193.246,03 | 265.423,07 |
235 | 6.753,97 | 18,40 | 1.118,02 | 1.136,42 | 6.753,97 | 72.195,44 | 194.364,05 | 266.559,49 |
236 | 5.635,95 | 15,36 | 1.121,06 | 1.136,42 | 5.635,95 | 72.210,80 | 195.485,11 | 267.695,91 |
237 | 4.514,89 | 12,30 | 1.124,12 | 1.136,42 | 4.514,89 | 72.223,10 | 196.609,23 | 268.832,33 |
238 | 3.390,77 | 9,24 | 1.127,18 | 1.136,42 | 3.390,77 | 72.232,34 | 197.736,41 | 269.968,75 |
239 | 2.263,59 | 6,17 | 1.130,25 | 1.136,42 | 2.263,59 | 72.238,51 | 198.866,67 | 271.105,18 |
240 | 1.133,33 | 3,09 | 1.133,33 | 1.136,42 | 1.133,33 | 72.241,60 | 200.000,00 | 272.241,60 |
- 72.483,87€
- Zinsanteil
- 1.137,44€
- Monatsrate
- 3,28%
- Sollzins p.a.
- 3,35%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 546,67 | 590,77 | 1.137,44 | 199.409,23 | 546,67 | 590,77 | 1.137,44 |
2 | 199.409,23 | 545,05 | 592,39 | 1.137,44 | 199.409,23 | 590,61 | 1.183,16 | 1.773,76 |
3 | 198.816,84 | 543,43 | 594,00 | 1.137,44 | 198.816,84 | 1.134,04 | 1.777,16 | 2.911,20 |
4 | 198.222,84 | 541,81 | 595,63 | 1.137,44 | 198.222,84 | 1.675,85 | 2.372,79 | 4.048,64 |
5 | 197.627,21 | 540,18 | 597,26 | 1.137,44 | 197.627,21 | 2.216,03 | 2.970,05 | 5.186,08 |
6 | 197.029,95 | 538,55 | 598,89 | 1.137,44 | 197.029,95 | 2.754,58 | 3.568,93 | 6.323,51 |
7 | 196.431,07 | 536,91 | 600,53 | 1.137,44 | 196.431,07 | 3.291,49 | 4.169,46 | 7.460,95 |
8 | 195.830,54 | 535,27 | 602,17 | 1.137,44 | 195.830,54 | 3.826,76 | 4.771,63 | 8.598,39 |
9 | 195.228,37 | 533,62 | 603,81 | 1.137,44 | 195.228,37 | 4.360,38 | 5.375,44 | 9.735,83 |
10 | 194.624,56 | 531,97 | 605,46 | 1.137,44 | 194.624,56 | 4.892,36 | 5.980,90 | 10.873,26 |
11 | 194.019,10 | 530,32 | 607,12 | 1.137,44 | 194.019,10 | 5.422,68 | 6.588,02 | 12.010,70 |
12 | 193.411,98 | 528,66 | 608,78 | 1.137,44 | 193.411,98 | 5.951,34 | 7.196,80 | 13.148,14 |
13 | 192.803,20 | 527,00 | 610,44 | 1.137,44 | 192.803,20 | 6.478,33 | 7.807,24 | 14.285,58 |
14 | 192.192,76 | 525,33 | 612,11 | 1.137,44 | 192.192,76 | 7.003,66 | 8.419,35 | 15.423,01 |
15 | 191.580,65 | 523,65 | 613,78 | 1.137,44 | 191.580,65 | 7.527,31 | 9.033,14 | 16.560,45 |
16 | 190.966,86 | 521,98 | 615,46 | 1.137,44 | 190.966,86 | 8.049,29 | 9.648,60 | 17.697,89 |
17 | 190.351,40 | 520,29 | 617,14 | 1.137,44 | 190.351,40 | 8.569,58 | 10.265,74 | 18.835,32 |
18 | 189.734,26 | 518,61 | 618,83 | 1.137,44 | 189.734,26 | 9.088,19 | 10.884,57 | 19.972,76 |
19 | 189.115,43 | 516,92 | 620,52 | 1.137,44 | 189.115,43 | 9.605,11 | 11.505,09 | 21.110,20 |
20 | 188.494,91 | 515,22 | 622,22 | 1.137,44 | 188.494,91 | 10.120,32 | 12.127,31 | 22.247,64 |
21 | 187.872,69 | 513,52 | 623,92 | 1.137,44 | 187.872,69 | 10.633,84 | 12.751,23 | 23.385,07 |
22 | 187.248,77 | 511,81 | 625,62 | 1.137,44 | 187.248,77 | 11.145,66 | 13.376,86 | 24.522,51 |
23 | 186.623,14 | 510,10 | 627,33 | 1.137,44 | 186.623,14 | 11.655,76 | 14.004,19 | 25.659,95 |
24 | 185.995,81 | 508,39 | 629,05 | 1.137,44 | 185.995,81 | 12.164,15 | 14.633,24 | 26.797,39 |
25 | 185.366,76 | 506,67 | 630,77 | 1.137,44 | 185.366,76 | 12.670,82 | 15.264,01 | 27.934,82 |
26 | 184.735,99 | 504,95 | 632,49 | 1.137,44 | 184.735,99 | 13.175,76 | 15.896,50 | 29.072,26 |
27 | 184.103,50 | 503,22 | 634,22 | 1.137,44 | 184.103,50 | 13.678,98 | 16.530,72 | 30.209,70 |
28 | 183.469,28 | 501,48 | 635,95 | 1.137,44 | 183.469,28 | 14.180,46 | 17.166,67 | 31.347,14 |
29 | 182.833,33 | 499,74 | 637,69 | 1.137,44 | 182.833,33 | 14.680,21 | 17.804,37 | 32.484,57 |
30 | 182.195,63 | 498,00 | 639,44 | 1.137,44 | 182.195,63 | 15.178,21 | 18.443,80 | 33.622,01 |
31 | 181.556,20 | 496,25 | 641,18 | 1.137,44 | 181.556,20 | 15.674,46 | 19.084,99 | 34.759,45 |
32 | 180.915,01 | 494,50 | 642,94 | 1.137,44 | 180.915,01 | 16.168,96 | 19.727,92 | 35.896,89 |
33 | 180.272,08 | 492,74 | 644,69 | 1.137,44 | 180.272,08 | 16.661,71 | 20.372,62 | 37.034,32 |
34 | 179.627,38 | 490,98 | 646,46 | 1.137,44 | 179.627,38 | 17.152,69 | 21.019,07 | 38.171,76 |
35 | 178.980,93 | 489,21 | 648,22 | 1.137,44 | 178.980,93 | 17.641,90 | 21.667,30 | 39.309,20 |
36 | 178.332,70 | 487,44 | 649,99 | 1.137,44 | 178.332,70 | 18.129,34 | 22.317,29 | 40.446,64 |
37 | 177.682,71 | 485,67 | 651,77 | 1.137,44 | 177.682,71 | 18.615,01 | 22.969,06 | 41.584,07 |
38 | 177.030,94 | 483,88 | 653,55 | 1.137,44 | 177.030,94 | 19.098,90 | 23.622,62 | 42.721,51 |
39 | 176.377,38 | 482,10 | 655,34 | 1.137,44 | 176.377,38 | 19.580,99 | 24.277,95 | 43.858,95 |
40 | 175.722,05 | 480,31 | 657,13 | 1.137,44 | 175.722,05 | 20.061,30 | 24.935,08 | 44.996,39 |
41 | 175.064,92 | 478,51 | 658,93 | 1.137,44 | 175.064,92 | 20.539,81 | 25.594,01 | 46.133,82 |
42 | 174.405,99 | 476,71 | 660,73 | 1.137,44 | 174.405,99 | 21.016,52 | 26.254,74 | 47.271,26 |
43 | 173.745,26 | 474,90 | 662,53 | 1.137,44 | 173.745,26 | 21.491,42 | 26.917,27 | 48.408,70 |
44 | 173.082,73 | 473,09 | 664,34 | 1.137,44 | 173.082,73 | 21.964,52 | 27.581,62 | 49.546,13 |
45 | 172.418,38 | 471,28 | 666,16 | 1.137,44 | 172.418,38 | 22.435,79 | 28.247,78 | 50.683,57 |
46 | 171.752,22 | 469,46 | 667,98 | 1.137,44 | 171.752,22 | 22.905,25 | 28.915,76 | 51.821,01 |
47 | 171.084,24 | 467,63 | 669,81 | 1.137,44 | 171.084,24 | 23.372,88 | 29.585,57 | 52.958,45 |
48 | 170.414,43 | 465,80 | 671,64 | 1.137,44 | 170.414,43 | 23.838,68 | 30.257,20 | 54.095,88 |
49 | 169.742,80 | 463,96 | 673,47 | 1.137,44 | 169.742,80 | 24.302,64 | 30.930,68 | 55.233,32 |
50 | 169.069,32 | 462,12 | 675,31 | 1.137,44 | 169.069,32 | 24.764,77 | 31.605,99 | 56.370,76 |
51 | 168.394,01 | 460,28 | 677,16 | 1.137,44 | 168.394,01 | 25.225,04 | 32.283,15 | 57.508,20 |
52 | 167.716,85 | 458,43 | 679,01 | 1.137,44 | 167.716,85 | 25.683,47 | 32.962,16 | 58.645,63 |
53 | 167.037,84 | 456,57 | 680,87 | 1.137,44 | 167.037,84 | 26.140,04 | 33.643,03 | 59.783,07 |
54 | 166.356,97 | 454,71 | 682,73 | 1.137,44 | 166.356,97 | 26.594,75 | 34.325,76 | 60.920,51 |
55 | 165.674,24 | 452,84 | 684,59 | 1.137,44 | 165.674,24 | 27.047,59 | 35.010,35 | 62.057,95 |
56 | 164.989,65 | 450,97 | 686,47 | 1.137,44 | 164.989,65 | 27.498,56 | 35.696,82 | 63.195,38 |
57 | 164.303,18 | 449,10 | 688,34 | 1.137,44 | 164.303,18 | 27.947,66 | 36.385,16 | 64.332,82 |
58 | 163.614,84 | 447,21 | 690,22 | 1.137,44 | 163.614,84 | 28.394,87 | 37.075,39 | 65.470,26 |
59 | 162.924,61 | 445,33 | 692,11 | 1.137,44 | 162.924,61 | 28.840,20 | 37.767,50 | 66.607,70 |
60 | 162.232,50 | 443,44 | 694,00 | 1.137,44 | 162.232,50 | 29.283,64 | 38.461,50 | 67.745,13 |
61 | 161.538,50 | 441,54 | 695,90 | 1.137,44 | 161.538,50 | 29.725,17 | 39.157,40 | 68.882,57 |
62 | 160.842,60 | 439,64 | 697,80 | 1.137,44 | 160.842,60 | 30.164,81 | 39.855,20 | 70.020,01 |
63 | 160.144,80 | 437,73 | 699,71 | 1.137,44 | 160.144,80 | 30.602,54 | 40.554,91 | 71.157,45 |
64 | 159.445,09 | 435,82 | 701,62 | 1.137,44 | 159.445,09 | 31.038,36 | 41.256,53 | 72.294,88 |
65 | 158.743,47 | 433,90 | 703,54 | 1.137,44 | 158.743,47 | 31.472,25 | 41.960,07 | 73.432,32 |
66 | 158.039,93 | 431,98 | 705,46 | 1.137,44 | 158.039,93 | 31.904,23 | 42.665,53 | 74.569,76 |
67 | 157.334,47 | 430,05 | 707,39 | 1.137,44 | 157.334,47 | 32.334,28 | 43.372,92 | 75.707,20 |
68 | 156.627,08 | 428,11 | 709,32 | 1.137,44 | 156.627,08 | 32.762,39 | 44.082,24 | 76.844,63 |
69 | 155.917,76 | 426,18 | 711,26 | 1.137,44 | 155.917,76 | 33.188,57 | 44.793,50 | 77.982,07 |
70 | 155.206,50 | 424,23 | 713,21 | 1.137,44 | 155.206,50 | 33.612,80 | 45.506,71 | 79.119,51 |
71 | 154.493,29 | 422,28 | 715,16 | 1.137,44 | 154.493,29 | 34.035,08 | 46.221,86 | 80.256,94 |
72 | 153.778,14 | 420,33 | 717,11 | 1.137,44 | 153.778,14 | 34.455,41 | 46.938,98 | 81.394,38 |
73 | 153.061,02 | 418,37 | 719,07 | 1.137,44 | 153.061,02 | 34.873,77 | 47.658,05 | 82.531,82 |
74 | 152.341,95 | 416,40 | 721,04 | 1.137,44 | 152.341,95 | 35.290,18 | 48.379,08 | 83.669,26 |
75 | 151.620,92 | 414,43 | 723,01 | 1.137,44 | 151.620,92 | 35.704,61 | 49.102,09 | 84.806,69 |
76 | 150.897,91 | 412,45 | 724,98 | 1.137,44 | 150.897,91 | 36.117,06 | 49.827,07 | 85.944,13 |
77 | 150.172,93 | 410,47 | 726,96 | 1.137,44 | 150.172,93 | 36.527,53 | 50.554,04 | 87.081,57 |
78 | 149.445,96 | 408,49 | 728,95 | 1.137,44 | 149.445,96 | 36.936,02 | 51.282,99 | 88.219,01 |
79 | 148.717,01 | 406,49 | 730,94 | 1.137,44 | 148.717,01 | 37.342,51 | 52.013,93 | 89.356,44 |
80 | 147.986,07 | 404,50 | 732,94 | 1.137,44 | 147.986,07 | 37.747,01 | 52.746,87 | 90.493,88 |
81 | 147.253,13 | 402,49 | 734,95 | 1.137,44 | 147.253,13 | 38.149,50 | 53.481,82 | 91.631,32 |
82 | 146.518,18 | 400,48 | 736,95 | 1.137,44 | 146.518,18 | 38.549,98 | 54.218,77 | 92.768,76 |
83 | 145.781,23 | 398,47 | 738,97 | 1.137,44 | 145.781,23 | 38.948,45 | 54.957,74 | 93.906,19 |
84 | 145.042,26 | 396,45 | 740,99 | 1.137,44 | 145.042,26 | 39.344,90 | 55.698,73 | 95.043,63 |
85 | 144.301,27 | 394,42 | 743,01 | 1.137,44 | 144.301,27 | 39.739,32 | 56.441,75 | 96.181,07 |
86 | 143.558,25 | 392,39 | 745,04 | 1.137,44 | 143.558,25 | 40.131,72 | 57.186,79 | 97.318,51 |
87 | 142.813,21 | 390,36 | 747,08 | 1.137,44 | 142.813,21 | 40.522,07 | 57.933,87 | 98.455,94 |
88 | 142.066,13 | 388,31 | 749,12 | 1.137,44 | 142.066,13 | 40.910,39 | 58.683,00 | 99.593,38 |
89 | 141.317,00 | 386,27 | 751,17 | 1.137,44 | 141.317,00 | 41.296,65 | 59.434,17 | 100.730,82 |
90 | 140.565,83 | 384,21 | 753,22 | 1.137,44 | 140.565,83 | 41.680,87 | 60.187,39 | 101.868,26 |
91 | 139.812,61 | 382,15 | 755,28 | 1.137,44 | 139.812,61 | 42.063,02 | 60.942,67 | 103.005,69 |
92 | 139.057,33 | 380,09 | 757,35 | 1.137,44 | 139.057,33 | 42.443,11 | 61.700,02 | 104.143,13 |
93 | 138.299,98 | 378,02 | 759,42 | 1.137,44 | 138.299,98 | 42.821,13 | 62.459,44 | 105.280,57 |
94 | 137.540,56 | 375,94 | 761,49 | 1.137,44 | 137.540,56 | 43.197,07 | 63.220,93 | 106.418,01 |
95 | 136.779,07 | 373,86 | 763,57 | 1.137,44 | 136.779,07 | 43.570,94 | 63.984,51 | 107.555,44 |
96 | 136.015,49 | 371,78 | 765,66 | 1.137,44 | 136.015,49 | 43.942,71 | 64.750,17 | 108.692,88 |
97 | 135.249,83 | 369,68 | 767,75 | 1.137,44 | 135.249,83 | 44.312,39 | 65.517,92 | 109.830,32 |
98 | 134.482,08 | 367,58 | 769,85 | 1.137,44 | 134.482,08 | 44.679,98 | 66.287,78 | 110.967,75 |
99 | 133.712,22 | 365,48 | 771,96 | 1.137,44 | 133.712,22 | 45.045,46 | 67.059,73 | 112.105,19 |
100 | 132.940,27 | 363,37 | 774,07 | 1.137,44 | 132.940,27 | 45.408,83 | 67.833,80 | 113.242,63 |
101 | 132.166,20 | 361,25 | 776,18 | 1.137,44 | 132.166,20 | 45.770,08 | 68.609,98 | 114.380,07 |
102 | 131.390,02 | 359,13 | 778,30 | 1.137,44 | 131.390,02 | 46.129,22 | 69.388,29 | 115.517,50 |
103 | 130.611,71 | 357,01 | 780,43 | 1.137,44 | 130.611,71 | 46.486,22 | 70.168,72 | 116.654,94 |
104 | 129.831,28 | 354,87 | 782,57 | 1.137,44 | 129.831,28 | 46.841,09 | 70.951,29 | 117.792,38 |
105 | 129.048,71 | 352,73 | 784,70 | 1.137,44 | 129.048,71 | 47.193,83 | 71.735,99 | 118.929,82 |
106 | 128.264,01 | 350,59 | 786,85 | 1.137,44 | 128.264,01 | 47.544,42 | 72.522,84 | 120.067,25 |
107 | 127.477,16 | 348,44 | 789,00 | 1.137,44 | 127.477,16 | 47.892,85 | 73.311,84 | 121.204,69 |
108 | 126.688,16 | 346,28 | 791,16 | 1.137,44 | 126.688,16 | 48.239,13 | 74.103,00 | 122.342,13 |
109 | 125.897,00 | 344,12 | 793,32 | 1.137,44 | 125.897,00 | 48.583,25 | 74.896,31 | 123.479,57 |
110 | 125.103,69 | 341,95 | 795,49 | 1.137,44 | 125.103,69 | 48.925,20 | 75.691,80 | 124.617,00 |
111 | 124.308,20 | 339,78 | 797,66 | 1.137,44 | 124.308,20 | 49.264,98 | 76.489,46 | 125.754,44 |
112 | 123.510,54 | 337,60 | 799,84 | 1.137,44 | 123.510,54 | 49.602,57 | 77.289,30 | 126.891,88 |
113 | 122.710,70 | 335,41 | 802,03 | 1.137,44 | 122.710,70 | 49.937,98 | 78.091,33 | 128.029,32 |
114 | 121.908,67 | 333,22 | 804,22 | 1.137,44 | 121.908,67 | 50.271,20 | 78.895,55 | 129.166,75 |
115 | 121.104,45 | 331,02 | 806,42 | 1.137,44 | 121.104,45 | 50.602,22 | 79.701,97 | 130.304,19 |
116 | 120.298,03 | 328,81 | 808,62 | 1.137,44 | 120.298,03 | 50.931,03 | 80.510,59 | 131.441,63 |
117 | 119.489,41 | 326,60 | 810,83 | 1.137,44 | 119.489,41 | 51.257,64 | 81.321,43 | 132.579,07 |
118 | 118.678,57 | 324,39 | 813,05 | 1.137,44 | 118.678,57 | 51.582,03 | 82.134,48 | 133.716,50 |
119 | 117.865,52 | 322,17 | 815,27 | 1.137,44 | 117.865,52 | 51.904,19 | 82.949,75 | 134.853,94 |
120 | 117.050,25 | 319,94 | 817,50 | 1.137,44 | 117.050,25 | 52.224,13 | 83.767,25 | 135.991,38 |
121 | 116.232,75 | 317,70 | 819,73 | 1.137,44 | 116.232,75 | 52.541,83 | 84.586,98 | 137.128,82 |
122 | 115.413,02 | 315,46 | 821,98 | 1.137,44 | 115.413,02 | 52.857,29 | 85.408,96 | 138.266,25 |
123 | 114.591,04 | 313,22 | 824,22 | 1.137,44 | 114.591,04 | 53.170,51 | 86.233,18 | 139.403,69 |
124 | 113.766,82 | 310,96 | 826,47 | 1.137,44 | 113.766,82 | 53.481,47 | 87.059,66 | 140.541,13 |
125 | 112.940,34 | 308,70 | 828,73 | 1.137,44 | 112.940,34 | 53.790,18 | 87.888,39 | 141.678,57 |
126 | 112.111,61 | 306,44 | 831,00 | 1.137,44 | 112.111,61 | 54.096,61 | 88.719,39 | 142.816,00 |
127 | 111.280,61 | 304,17 | 833,27 | 1.137,44 | 111.280,61 | 54.400,78 | 89.552,66 | 143.953,44 |
128 | 110.447,34 | 301,89 | 835,55 | 1.137,44 | 110.447,34 | 54.702,67 | 90.388,21 | 145.090,88 |
129 | 109.611,79 | 299,61 | 837,83 | 1.137,44 | 109.611,79 | 55.002,28 | 91.226,04 | 146.228,31 |
130 | 108.773,96 | 297,32 | 840,12 | 1.137,44 | 108.773,96 | 55.299,59 | 92.066,16 | 147.365,75 |
131 | 107.933,84 | 295,02 | 842,42 | 1.137,44 | 107.933,84 | 55.594,61 | 92.908,58 | 148.503,19 |
132 | 107.091,42 | 292,72 | 844,72 | 1.137,44 | 107.091,42 | 55.887,33 | 93.753,30 | 149.640,63 |
133 | 106.246,70 | 290,41 | 847,03 | 1.137,44 | 106.246,70 | 56.177,74 | 94.600,33 | 150.778,06 |
134 | 105.399,67 | 288,09 | 849,34 | 1.137,44 | 105.399,67 | 56.465,83 | 95.449,67 | 151.915,50 |
135 | 104.550,33 | 285,77 | 851,67 | 1.137,44 | 104.550,33 | 56.751,60 | 96.301,34 | 153.052,94 |
136 | 103.698,66 | 283,44 | 853,99 | 1.137,44 | 103.698,66 | 57.035,04 | 97.155,34 | 154.190,38 |
137 | 102.844,66 | 281,11 | 856,33 | 1.137,44 | 102.844,66 | 57.316,15 | 98.011,66 | 155.327,81 |
138 | 101.988,34 | 278,77 | 858,67 | 1.137,44 | 101.988,34 | 57.594,92 | 98.870,33 | 156.465,25 |
139 | 101.129,67 | 276,42 | 861,02 | 1.137,44 | 101.129,67 | 57.871,34 | 99.731,35 | 157.602,69 |
140 | 100.268,65 | 274,07 | 863,37 | 1.137,44 | 100.268,65 | 58.145,41 | 100.594,72 | 158.740,13 |
141 | 99.405,28 | 271,71 | 865,73 | 1.137,44 | 99.405,28 | 58.417,11 | 101.460,45 | 159.877,56 |
142 | 98.539,55 | 269,34 | 868,10 | 1.137,44 | 98.539,55 | 58.686,46 | 102.328,54 | 161.015,00 |
143 | 97.671,46 | 266,97 | 870,47 | 1.137,44 | 97.671,46 | 58.953,42 | 103.199,01 | 162.152,44 |
144 | 96.800,99 | 264,59 | 872,85 | 1.137,44 | 96.800,99 | 59.218,01 | 104.071,86 | 163.289,88 |
145 | 95.928,14 | 262,20 | 875,23 | 1.137,44 | 95.928,14 | 59.480,22 | 104.947,10 | 164.427,31 |
146 | 95.052,90 | 259,81 | 877,63 | 1.137,44 | 95.052,90 | 59.740,03 | 105.824,72 | 165.564,75 |
147 | 94.175,28 | 257,41 | 880,02 | 1.137,44 | 94.175,28 | 59.997,44 | 106.704,75 | 166.702,19 |
148 | 93.295,25 | 255,01 | 882,43 | 1.137,44 | 93.295,25 | 60.252,45 | 107.587,18 | 167.839,63 |
149 | 92.412,82 | 252,60 | 884,84 | 1.137,44 | 92.412,82 | 60.505,04 | 108.472,02 | 168.977,06 |
150 | 91.527,98 | 250,18 | 887,26 | 1.137,44 | 91.527,98 | 60.755,22 | 109.359,28 | 170.114,50 |
151 | 90.640,72 | 247,75 | 889,69 | 1.137,44 | 90.640,72 | 61.002,97 | 110.248,97 | 171.251,94 |
152 | 89.751,03 | 245,32 | 892,12 | 1.137,44 | 89.751,03 | 61.248,29 | 111.141,08 | 172.389,38 |
153 | 88.858,92 | 242,88 | 894,56 | 1.137,44 | 88.858,92 | 61.491,17 | 112.035,64 | 173.526,81 |
154 | 87.964,36 | 240,44 | 897,00 | 1.137,44 | 87.964,36 | 61.731,61 | 112.932,64 | 174.664,25 |
155 | 87.067,36 | 237,98 | 899,45 | 1.137,44 | 87.067,36 | 61.969,59 | 113.832,10 | 175.801,69 |
156 | 86.167,90 | 235,53 | 901,91 | 1.137,44 | 86.167,90 | 62.205,12 | 114.734,01 | 176.939,12 |
157 | 85.265,99 | 233,06 | 904,38 | 1.137,44 | 85.265,99 | 62.438,18 | 115.638,38 | 178.076,56 |
158 | 84.361,62 | 230,59 | 906,85 | 1.137,44 | 84.361,62 | 62.668,77 | 116.545,23 | 179.214,00 |
159 | 83.454,77 | 228,11 | 909,33 | 1.137,44 | 83.454,77 | 62.896,88 | 117.454,56 | 180.351,44 |
160 | 82.545,44 | 225,62 | 911,81 | 1.137,44 | 82.545,44 | 63.122,50 | 118.366,37 | 181.488,87 |
161 | 81.633,63 | 223,13 | 914,31 | 1.137,44 | 81.633,63 | 63.345,63 | 119.280,68 | 182.626,31 |
162 | 80.719,32 | 220,63 | 916,80 | 1.137,44 | 80.719,32 | 63.566,26 | 120.197,48 | 183.763,75 |
163 | 79.802,52 | 218,13 | 919,31 | 1.137,44 | 79.802,52 | 63.784,39 | 121.116,79 | 184.901,19 |
164 | 78.883,21 | 215,61 | 921,82 | 1.137,44 | 78.883,21 | 64.000,01 | 122.038,62 | 186.038,62 |
165 | 77.961,38 | 213,09 | 924,34 | 1.137,44 | 77.961,38 | 64.213,10 | 122.962,96 | 187.176,06 |
166 | 77.037,04 | 210,57 | 926,87 | 1.137,44 | 77.037,04 | 64.423,67 | 123.889,83 | 188.313,50 |
167 | 76.110,17 | 208,03 | 929,40 | 1.137,44 | 76.110,17 | 64.631,70 | 124.819,23 | 189.450,94 |
168 | 75.180,77 | 205,49 | 931,94 | 1.137,44 | 75.180,77 | 64.837,20 | 125.751,18 | 190.588,37 |
169 | 74.248,82 | 202,95 | 934,49 | 1.137,44 | 74.248,82 | 65.040,14 | 126.685,67 | 191.725,81 |
170 | 73.314,33 | 200,39 | 937,04 | 1.137,44 | 73.314,33 | 65.240,54 | 127.622,71 | 192.863,25 |
171 | 72.377,29 | 197,83 | 939,61 | 1.137,44 | 72.377,29 | 65.438,37 | 128.562,32 | 194.000,69 |
172 | 71.437,68 | 195,26 | 942,17 | 1.137,44 | 71.437,68 | 65.633,63 | 129.504,49 | 195.138,12 |
173 | 70.495,51 | 192,69 | 944,75 | 1.137,44 | 70.495,51 | 65.826,32 | 130.449,24 | 196.275,56 |
174 | 69.550,76 | 190,11 | 947,33 | 1.137,44 | 69.550,76 | 66.016,42 | 131.396,57 | 197.413,00 |
175 | 68.603,43 | 187,52 | 949,92 | 1.137,44 | 68.603,43 | 66.203,94 | 132.346,50 | 198.550,44 |
176 | 67.653,50 | 184,92 | 952,52 | 1.137,44 | 67.653,50 | 66.388,86 | 133.299,01 | 199.687,87 |
177 | 66.700,99 | 182,32 | 955,12 | 1.137,44 | 66.700,99 | 66.571,18 | 134.254,14 | 200.825,31 |
178 | 65.745,86 | 179,71 | 957,73 | 1.137,44 | 65.745,86 | 66.750,88 | 135.211,87 | 201.962,75 |
179 | 64.788,13 | 177,09 | 960,35 | 1.137,44 | 64.788,13 | 66.927,97 | 136.172,22 | 203.100,19 |
180 | 63.827,78 | 174,46 | 962,97 | 1.137,44 | 63.827,78 | 67.102,43 | 137.135,19 | 204.237,62 |
181 | 62.864,81 | 171,83 | 965,61 | 1.137,44 | 62.864,81 | 67.274,26 | 138.100,80 | 205.375,06 |
182 | 61.899,20 | 169,19 | 968,25 | 1.137,44 | 61.899,20 | 67.443,45 | 139.069,04 | 206.512,50 |
183 | 60.930,96 | 166,54 | 970,89 | 1.137,44 | 60.930,96 | 67.610,00 | 140.039,94 | 207.649,93 |
184 | 59.960,06 | 163,89 | 973,55 | 1.137,44 | 59.960,06 | 67.773,89 | 141.013,48 | 208.787,37 |
185 | 58.986,52 | 161,23 | 976,21 | 1.137,44 | 58.986,52 | 67.935,12 | 141.989,69 | 209.924,81 |
186 | 58.010,31 | 158,56 | 978,88 | 1.137,44 | 58.010,31 | 68.093,68 | 142.968,57 | 211.062,25 |
187 | 57.031,43 | 155,89 | 981,55 | 1.137,44 | 57.031,43 | 68.249,56 | 143.950,12 | 212.199,68 |
188 | 56.049,88 | 153,20 | 984,23 | 1.137,44 | 56.049,88 | 68.402,77 | 144.934,35 | 213.337,12 |
189 | 55.065,65 | 150,51 | 986,92 | 1.137,44 | 55.065,65 | 68.553,28 | 145.921,28 | 214.474,56 |
190 | 54.078,72 | 147,82 | 989,62 | 1.137,44 | 54.078,72 | 68.701,10 | 146.910,90 | 215.612,00 |
191 | 53.089,10 | 145,11 | 992,33 | 1.137,44 | 53.089,10 | 68.846,21 | 147.903,23 | 216.749,43 |
192 | 52.096,77 | 142,40 | 995,04 | 1.137,44 | 52.096,77 | 68.988,60 | 148.898,27 | 217.886,87 |
193 | 51.101,73 | 139,68 | 997,76 | 1.137,44 | 51.101,73 | 69.128,28 | 149.896,03 | 219.024,31 |
194 | 50.103,97 | 136,95 | 1.000,49 | 1.137,44 | 50.103,97 | 69.265,23 | 150.896,51 | 220.161,75 |
195 | 49.103,49 | 134,22 | 1.003,22 | 1.137,44 | 49.103,49 | 69.399,45 | 151.899,73 | 221.299,18 |
196 | 48.100,27 | 131,47 | 1.005,96 | 1.137,44 | 48.100,27 | 69.530,92 | 152.905,70 | 222.436,62 |
197 | 47.094,30 | 128,72 | 1.008,71 | 1.137,44 | 47.094,30 | 69.659,65 | 153.914,41 | 223.574,06 |
198 | 46.085,59 | 125,97 | 1.011,47 | 1.137,44 | 46.085,59 | 69.785,61 | 154.925,88 | 224.711,50 |
199 | 45.074,12 | 123,20 | 1.014,23 | 1.137,44 | 45.074,12 | 69.908,82 | 155.940,12 | 225.848,93 |
200 | 44.059,88 | 120,43 | 1.017,01 | 1.137,44 | 44.059,88 | 70.029,25 | 156.957,12 | 226.986,37 |
201 | 43.042,88 | 117,65 | 1.019,79 | 1.137,44 | 43.042,88 | 70.146,90 | 157.976,91 | 228.123,81 |
202 | 42.023,09 | 114,86 | 1.022,57 | 1.137,44 | 42.023,09 | 70.261,76 | 158.999,48 | 229.261,25 |
203 | 41.000,52 | 112,07 | 1.025,37 | 1.137,44 | 41.000,52 | 70.373,83 | 160.024,85 | 230.398,68 |
204 | 39.975,15 | 109,27 | 1.028,17 | 1.137,44 | 39.975,15 | 70.483,09 | 161.053,03 | 231.536,12 |
205 | 38.946,97 | 106,46 | 1.030,98 | 1.137,44 | 38.946,97 | 70.589,55 | 162.084,01 | 232.673,56 |
206 | 37.915,99 | 103,64 | 1.033,80 | 1.137,44 | 37.915,99 | 70.693,19 | 163.117,81 | 233.811,00 |
207 | 36.882,19 | 100,81 | 1.036,63 | 1.137,44 | 36.882,19 | 70.794,00 | 164.154,43 | 234.948,43 |
208 | 35.845,57 | 97,98 | 1.039,46 | 1.137,44 | 35.845,57 | 70.891,98 | 165.193,89 | 236.085,87 |
209 | 34.806,11 | 95,14 | 1.042,30 | 1.137,44 | 34.806,11 | 70.987,11 | 166.236,19 | 237.223,31 |
210 | 33.763,81 | 92,29 | 1.045,15 | 1.137,44 | 33.763,81 | 71.079,40 | 167.281,34 | 238.360,74 |
211 | 32.718,66 | 89,43 | 1.048,01 | 1.137,44 | 32.718,66 | 71.168,83 | 168.329,35 | 239.498,18 |
212 | 31.670,65 | 86,57 | 1.050,87 | 1.137,44 | 31.670,65 | 71.255,40 | 169.380,22 | 240.635,62 |
213 | 30.619,78 | 83,69 | 1.053,74 | 1.137,44 | 30.619,78 | 71.339,09 | 170.433,96 | 241.773,06 |
214 | 29.566,04 | 80,81 | 1.056,62 | 1.137,44 | 29.566,04 | 71.419,91 | 171.490,59 | 242.910,49 |
215 | 28.509,41 | 77,93 | 1.059,51 | 1.137,44 | 28.509,41 | 71.497,83 | 172.550,10 | 244.047,93 |
216 | 27.449,90 | 75,03 | 1.062,41 | 1.137,44 | 27.449,90 | 71.572,86 | 173.612,51 | 245.185,37 |
217 | 26.387,49 | 72,13 | 1.065,31 | 1.137,44 | 26.387,49 | 71.644,99 | 174.677,82 | 246.322,81 |
218 | 25.322,18 | 69,21 | 1.068,22 | 1.137,44 | 25.322,18 | 71.714,20 | 175.746,04 | 247.460,24 |
219 | 24.253,96 | 66,29 | 1.071,14 | 1.137,44 | 24.253,96 | 71.780,50 | 176.817,19 | 248.597,68 |
220 | 23.182,81 | 63,37 | 1.074,07 | 1.137,44 | 23.182,81 | 71.843,86 | 177.891,26 | 249.735,12 |
221 | 22.108,74 | 60,43 | 1.077,01 | 1.137,44 | 22.108,74 | 71.904,29 | 178.968,26 | 250.872,56 |
222 | 21.031,74 | 57,49 | 1.079,95 | 1.137,44 | 21.031,74 | 71.961,78 | 180.048,21 | 252.009,99 |
223 | 19.951,79 | 54,53 | 1.082,90 | 1.137,44 | 19.951,79 | 72.016,31 | 181.131,12 | 253.147,43 |
224 | 18.868,88 | 51,57 | 1.085,86 | 1.137,44 | 18.868,88 | 72.067,89 | 182.216,98 | 254.284,87 |
225 | 17.783,02 | 48,61 | 1.088,83 | 1.137,44 | 17.783,02 | 72.116,50 | 183.305,81 | 255.422,31 |
226 | 16.694,19 | 45,63 | 1.091,81 | 1.137,44 | 16.694,19 | 72.162,13 | 184.397,62 | 256.559,74 |
227 | 15.602,38 | 42,65 | 1.094,79 | 1.137,44 | 15.602,38 | 72.204,77 | 185.492,41 | 257.697,18 |
228 | 14.507,59 | 39,65 | 1.097,78 | 1.137,44 | 14.507,59 | 72.244,43 | 186.590,19 | 258.834,62 |
229 | 13.409,81 | 36,65 | 1.100,78 | 1.137,44 | 13.409,81 | 72.281,08 | 187.690,97 | 259.972,06 |
230 | 12.309,03 | 33,64 | 1.103,79 | 1.137,44 | 12.309,03 | 72.314,73 | 188.794,77 | 261.109,49 |
231 | 11.205,23 | 30,63 | 1.106,81 | 1.137,44 | 11.205,23 | 72.345,35 | 189.901,58 | 262.246,93 |
232 | 10.098,42 | 27,60 | 1.109,84 | 1.137,44 | 10.098,42 | 72.372,96 | 191.011,41 | 263.384,37 |
233 | 8.988,59 | 24,57 | 1.112,87 | 1.137,44 | 8.988,59 | 72.397,52 | 192.124,28 | 264.521,81 |
234 | 7.875,72 | 21,53 | 1.115,91 | 1.137,44 | 7.875,72 | 72.419,05 | 193.240,19 | 265.659,24 |
235 | 6.759,81 | 18,48 | 1.118,96 | 1.137,44 | 6.759,81 | 72.437,53 | 194.359,15 | 266.796,68 |
236 | 5.640,85 | 15,42 | 1.122,02 | 1.137,44 | 5.640,85 | 72.452,95 | 195.481,17 | 267.934,12 |
237 | 4.518,83 | 12,35 | 1.125,09 | 1.137,44 | 4.518,83 | 72.465,30 | 196.606,26 | 269.071,55 |
238 | 3.393,74 | 9,28 | 1.128,16 | 1.137,44 | 3.393,74 | 72.474,57 | 197.734,42 | 270.208,99 |
239 | 2.265,58 | 6,19 | 1.131,24 | 1.137,44 | 2.265,58 | 72.480,77 | 198.865,66 | 271.346,43 |
240 | 1.134,34 | 3,10 | 1.134,34 | 1.137,44 | 1.134,34 | 72.483,87 | 200.000,00 | 272.483,87 |
- 73.211,44€
- Zinsanteil
- 1.140,49€
- Monatsrate
- 3,31%
- Sollzins p.a.
- 3,38%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 551,67 | 588,82 | 1.140,49 | 199.411,18 | 551,67 | 588,82 | 1.140,49 |
2 | 199.411,18 | 550,04 | 590,45 | 1.140,49 | 199.411,18 | 596,01 | 1.179,27 | 1.775,28 |
3 | 198.820,73 | 548,41 | 592,07 | 1.140,49 | 198.820,73 | 1.144,43 | 1.771,34 | 2.915,77 |
4 | 198.228,66 | 546,78 | 593,71 | 1.140,49 | 198.228,66 | 1.691,21 | 2.365,05 | 4.056,26 |
5 | 197.634,95 | 545,14 | 595,34 | 1.140,49 | 197.634,95 | 2.236,35 | 2.960,39 | 5.196,75 |
6 | 197.039,61 | 543,50 | 596,99 | 1.140,49 | 197.039,61 | 2.779,85 | 3.557,38 | 6.337,23 |
7 | 196.442,62 | 541,85 | 598,63 | 1.140,49 | 196.442,62 | 3.321,71 | 4.156,01 | 7.477,72 |
8 | 195.843,99 | 540,20 | 600,29 | 1.140,49 | 195.843,99 | 3.861,91 | 4.756,30 | 8.618,21 |
9 | 195.243,70 | 538,55 | 601,94 | 1.140,49 | 195.243,70 | 4.400,46 | 5.358,24 | 9.758,70 |
10 | 194.641,76 | 536,89 | 603,60 | 1.140,49 | 194.641,76 | 4.937,34 | 5.961,84 | 10.899,19 |
11 | 194.038,16 | 535,22 | 605,27 | 1.140,49 | 194.038,16 | 5.472,57 | 6.567,11 | 12.039,67 |
12 | 193.432,89 | 533,55 | 606,94 | 1.140,49 | 193.432,89 | 6.006,12 | 7.174,04 | 13.180,16 |
13 | 192.825,96 | 531,88 | 608,61 | 1.140,49 | 192.825,96 | 6.538,00 | 7.782,65 | 14.320,65 |
14 | 192.217,35 | 530,20 | 610,29 | 1.140,49 | 192.217,35 | 7.068,20 | 8.392,94 | 15.461,14 |
15 | 191.607,06 | 528,52 | 611,97 | 1.140,49 | 191.607,06 | 7.596,71 | 9.004,91 | 16.601,63 |
16 | 190.995,09 | 526,83 | 613,66 | 1.140,49 | 190.995,09 | 8.123,54 | 9.618,57 | 17.742,11 |
17 | 190.381,43 | 525,14 | 615,35 | 1.140,49 | 190.381,43 | 8.648,68 | 10.233,93 | 18.882,60 |
18 | 189.766,07 | 523,44 | 617,05 | 1.140,49 | 189.766,07 | 9.172,11 | 10.850,98 | 20.023,09 |
19 | 189.149,02 | 521,74 | 618,75 | 1.140,49 | 189.149,02 | 9.693,85 | 11.469,73 | 21.163,58 |
20 | 188.530,27 | 520,03 | 620,46 | 1.140,49 | 188.530,27 | 10.213,88 | 12.090,19 | 22.304,07 |
21 | 187.909,81 | 518,32 | 622,17 | 1.140,49 | 187.909,81 | 10.732,20 | 12.712,36 | 23.444,55 |
22 | 187.287,64 | 516,60 | 623,89 | 1.140,49 | 187.287,64 | 11.248,80 | 13.336,24 | 24.585,04 |
23 | 186.663,76 | 514,88 | 625,61 | 1.140,49 | 186.663,76 | 11.763,68 | 13.961,85 | 25.725,53 |
24 | 186.038,15 | 513,16 | 627,33 | 1.140,49 | 186.038,15 | 12.276,84 | 14.589,18 | 26.866,02 |
25 | 185.410,82 | 511,42 | 629,06 | 1.140,49 | 185.410,82 | 12.788,26 | 15.218,25 | 28.006,51 |
26 | 184.781,75 | 509,69 | 630,80 | 1.140,49 | 184.781,75 | 13.297,95 | 15.849,05 | 29.147,00 |
27 | 184.150,95 | 507,95 | 632,54 | 1.140,49 | 184.150,95 | 13.805,90 | 16.481,58 | 30.287,48 |
28 | 183.518,42 | 506,20 | 634,28 | 1.140,49 | 183.518,42 | 14.312,10 | 17.115,87 | 31.427,97 |
29 | 182.884,13 | 504,46 | 636,03 | 1.140,49 | 182.884,13 | 14.816,56 | 17.751,90 | 32.568,46 |
30 | 182.248,10 | 502,70 | 637,79 | 1.140,49 | 182.248,10 | 15.319,26 | 18.389,69 | 33.708,95 |
31 | 181.610,31 | 500,94 | 639,55 | 1.140,49 | 181.610,31 | 15.820,20 | 19.029,23 | 34.849,44 |
32 | 180.970,77 | 499,18 | 641,31 | 1.140,49 | 180.970,77 | 16.319,38 | 19.670,54 | 35.989,92 |
33 | 180.329,46 | 497,41 | 643,08 | 1.140,49 | 180.329,46 | 16.816,79 | 20.313,62 | 37.130,41 |
34 | 179.686,38 | 495,63 | 644,85 | 1.140,49 | 179.686,38 | 17.312,42 | 20.958,48 | 38.270,90 |
35 | 179.041,52 | 493,86 | 646,63 | 1.140,49 | 179.041,52 | 17.806,28 | 21.605,11 | 39.411,39 |
36 | 178.394,89 | 492,07 | 648,42 | 1.140,49 | 178.394,89 | 18.298,35 | 22.253,52 | 40.551,88 |
37 | 177.746,48 | 490,28 | 650,20 | 1.140,49 | 177.746,48 | 18.788,64 | 22.903,73 | 41.692,36 |
38 | 177.096,27 | 488,49 | 652,00 | 1.140,49 | 177.096,27 | 19.277,13 | 23.555,72 | 42.832,85 |
39 | 176.444,28 | 486,69 | 653,80 | 1.140,49 | 176.444,28 | 19.763,82 | 24.209,52 | 43.973,34 |
40 | 175.790,48 | 484,89 | 655,60 | 1.140,49 | 175.790,48 | 20.248,71 | 24.865,12 | 45.113,83 |
41 | 175.134,88 | 483,08 | 657,41 | 1.140,49 | 175.134,88 | 20.731,79 | 25.522,53 | 46.254,32 |
42 | 174.477,47 | 481,27 | 659,22 | 1.140,49 | 174.477,47 | 21.213,06 | 26.181,75 | 47.394,80 |
43 | 173.818,25 | 479,45 | 661,04 | 1.140,49 | 173.818,25 | 21.692,50 | 26.842,79 | 48.535,29 |
44 | 173.157,21 | 477,63 | 662,86 | 1.140,49 | 173.157,21 | 22.170,13 | 27.505,65 | 49.675,78 |
45 | 172.494,35 | 475,80 | 664,69 | 1.140,49 | 172.494,35 | 22.645,93 | 28.170,34 | 50.816,27 |
46 | 171.829,66 | 473,96 | 666,52 | 1.140,49 | 171.829,66 | 23.119,89 | 28.836,87 | 51.956,76 |
47 | 171.163,13 | 472,12 | 668,36 | 1.140,49 | 171.163,13 | 23.592,02 | 29.505,23 | 53.097,24 |
48 | 170.494,77 | 470,28 | 670,21 | 1.140,49 | 170.494,77 | 24.062,30 | 30.175,44 | 54.237,73 |
49 | 169.824,56 | 468,43 | 672,06 | 1.140,49 | 169.824,56 | 24.530,73 | 30.847,49 | 55.378,22 |
50 | 169.152,51 | 466,58 | 673,91 | 1.140,49 | 169.152,51 | 24.997,31 | 31.521,40 | 56.518,71 |
51 | 168.478,60 | 464,72 | 675,77 | 1.140,49 | 168.478,60 | 25.462,03 | 32.197,17 | 57.659,20 |
52 | 167.802,83 | 462,86 | 677,63 | 1.140,49 | 167.802,83 | 25.924,88 | 32.874,80 | 58.799,68 |
53 | 167.125,20 | 460,99 | 679,50 | 1.140,49 | 167.125,20 | 26.385,87 | 33.554,30 | 59.940,17 |
54 | 166.445,70 | 459,11 | 681,38 | 1.140,49 | 166.445,70 | 26.844,98 | 34.235,68 | 61.080,66 |
55 | 165.764,32 | 457,23 | 683,25 | 1.140,49 | 165.764,32 | 27.302,22 | 34.918,93 | 62.221,15 |
56 | 165.081,07 | 455,35 | 685,14 | 1.140,49 | 165.081,07 | 27.757,57 | 35.604,07 | 63.361,64 |
57 | 164.395,93 | 453,46 | 687,03 | 1.140,49 | 164.395,93 | 28.211,03 | 36.291,10 | 64.502,13 |
58 | 163.708,90 | 451,56 | 688,92 | 1.140,49 | 163.708,90 | 28.662,59 | 36.980,02 | 65.642,61 |
59 | 163.019,98 | 449,66 | 690,82 | 1.140,49 | 163.019,98 | 29.112,25 | 37.670,85 | 66.783,10 |
60 | 162.329,15 | 447,76 | 692,73 | 1.140,49 | 162.329,15 | 29.560,01 | 38.363,58 | 67.923,59 |
61 | 161.636,42 | 445,85 | 694,64 | 1.140,49 | 161.636,42 | 30.005,86 | 39.058,22 | 69.064,08 |
62 | 160.941,78 | 443,93 | 696,56 | 1.140,49 | 160.941,78 | 30.449,79 | 39.754,78 | 70.204,57 |
63 | 160.245,22 | 442,01 | 698,48 | 1.140,49 | 160.245,22 | 30.891,80 | 40.453,26 | 71.345,05 |
64 | 159.546,74 | 440,08 | 700,40 | 1.140,49 | 159.546,74 | 31.331,88 | 41.153,66 | 72.485,54 |
65 | 158.846,34 | 438,15 | 702,34 | 1.140,49 | 158.846,34 | 31.770,03 | 41.856,00 | 73.626,03 |
66 | 158.144,00 | 436,21 | 704,27 | 1.140,49 | 158.144,00 | 32.206,25 | 42.560,27 | 74.766,52 |
67 | 157.439,73 | 434,27 | 706,22 | 1.140,49 | 157.439,73 | 32.640,52 | 43.266,49 | 75.907,01 |
68 | 156.733,51 | 432,32 | 708,16 | 1.140,49 | 156.733,51 | 33.072,84 | 43.974,65 | 77.047,49 |
69 | 156.025,35 | 430,37 | 710,12 | 1.140,49 | 156.025,35 | 33.503,21 | 44.684,77 | 78.187,98 |
70 | 155.315,23 | 428,41 | 712,08 | 1.140,49 | 155.315,23 | 33.931,62 | 45.396,85 | 79.328,47 |
71 | 154.603,15 | 426,45 | 714,04 | 1.140,49 | 154.603,15 | 34.358,07 | 46.110,89 | 80.468,96 |
72 | 153.889,11 | 424,48 | 716,01 | 1.140,49 | 153.889,11 | 34.782,55 | 46.826,90 | 81.609,45 |
73 | 153.173,10 | 422,50 | 717,99 | 1.140,49 | 153.173,10 | 35.205,05 | 47.544,89 | 82.749,93 |
74 | 152.455,11 | 420,52 | 719,97 | 1.140,49 | 152.455,11 | 35.625,57 | 48.264,85 | 83.890,42 |
75 | 151.735,15 | 418,54 | 721,95 | 1.140,49 | 151.735,15 | 36.044,11 | 48.986,80 | 85.030,91 |
76 | 151.013,20 | 416,54 | 723,94 | 1.140,49 | 151.013,20 | 36.460,65 | 49.710,75 | 86.171,40 |
77 | 150.289,25 | 414,55 | 725,94 | 1.140,49 | 150.289,25 | 36.875,20 | 50.436,69 | 87.311,89 |
78 | 149.563,31 | 412,55 | 727,94 | 1.140,49 | 149.563,31 | 37.287,75 | 51.164,63 | 88.452,37 |
79 | 148.835,37 | 410,54 | 729,95 | 1.140,49 | 148.835,37 | 37.698,28 | 51.894,58 | 89.592,86 |
80 | 148.105,42 | 408,52 | 731,96 | 1.140,49 | 148.105,42 | 38.106,81 | 52.626,54 | 90.733,35 |
81 | 147.373,46 | 406,51 | 733,98 | 1.140,49 | 147.373,46 | 38.513,31 | 53.360,53 | 91.873,84 |
82 | 146.639,47 | 404,48 | 736,01 | 1.140,49 | 146.639,47 | 38.917,79 | 54.096,53 | 93.014,33 |
83 | 145.903,47 | 402,45 | 738,04 | 1.140,49 | 145.903,47 | 39.320,24 | 54.834,57 | 94.154,82 |
84 | 145.165,43 | 400,41 | 740,07 | 1.140,49 | 145.165,43 | 39.720,66 | 55.574,65 | 95.295,30 |
85 | 144.425,35 | 398,37 | 742,11 | 1.140,49 | 144.425,35 | 40.119,03 | 56.316,76 | 96.435,79 |
86 | 143.683,24 | 396,33 | 744,16 | 1.140,49 | 143.683,24 | 40.515,36 | 57.060,92 | 97.576,28 |
87 | 142.939,08 | 394,27 | 746,21 | 1.140,49 | 142.939,08 | 40.909,63 | 57.807,14 | 98.716,77 |
88 | 142.192,86 | 392,22 | 748,27 | 1.140,49 | 142.192,86 | 41.301,85 | 58.555,41 | 99.857,26 |
89 | 141.444,59 | 390,15 | 750,34 | 1.140,49 | 141.444,59 | 41.692,00 | 59.305,75 | 100.997,74 |
90 | 140.694,25 | 388,08 | 752,41 | 1.140,49 | 140.694,25 | 42.080,08 | 60.058,15 | 102.138,23 |
91 | 139.941,85 | 386,01 | 754,48 | 1.140,49 | 139.941,85 | 42.466,09 | 60.812,63 | 103.278,72 |
92 | 139.187,37 | 383,93 | 756,56 | 1.140,49 | 139.187,37 | 42.850,01 | 61.569,20 | 104.419,21 |
93 | 138.430,80 | 381,84 | 758,65 | 1.140,49 | 138.430,80 | 43.231,85 | 62.327,85 | 105.559,70 |
94 | 137.672,15 | 379,75 | 760,74 | 1.140,49 | 137.672,15 | 43.611,59 | 63.088,59 | 106.700,18 |
95 | 136.911,41 | 377,65 | 762,84 | 1.140,49 | 136.911,41 | 43.989,24 | 63.851,43 | 107.840,67 |
96 | 136.148,57 | 375,54 | 764,94 | 1.140,49 | 136.148,57 | 44.364,78 | 64.616,38 | 108.981,16 |
97 | 135.383,62 | 373,43 | 767,05 | 1.140,49 | 135.383,62 | 44.738,22 | 65.383,43 | 110.121,65 |
98 | 134.616,57 | 371,32 | 769,17 | 1.140,49 | 134.616,57 | 45.109,54 | 66.152,60 | 111.262,14 |
99 | 133.847,40 | 369,20 | 771,29 | 1.140,49 | 133.847,40 | 45.478,73 | 66.923,89 | 112.402,62 |
100 | 133.076,11 | 367,07 | 773,42 | 1.140,49 | 133.076,11 | 45.845,80 | 67.697,31 | 113.543,11 |
101 | 132.302,69 | 364,93 | 775,55 | 1.140,49 | 132.302,69 | 46.210,73 | 68.472,87 | 114.683,60 |
102 | 131.527,13 | 362,80 | 777,69 | 1.140,49 | 131.527,13 | 46.573,53 | 69.250,56 | 115.824,09 |
103 | 130.749,44 | 360,65 | 779,84 | 1.140,49 | 130.749,44 | 46.934,18 | 70.030,40 | 116.964,58 |
104 | 129.969,60 | 358,50 | 781,99 | 1.140,49 | 129.969,60 | 47.292,68 | 70.812,38 | 118.105,06 |
105 | 129.187,62 | 356,34 | 784,15 | 1.140,49 | 129.187,62 | 47.649,02 | 71.596,53 | 119.245,55 |
106 | 128.403,47 | 354,18 | 786,31 | 1.140,49 | 128.403,47 | 48.003,20 | 72.382,84 | 120.386,04 |
107 | 127.617,16 | 352,01 | 788,48 | 1.140,49 | 127.617,16 | 48.355,21 | 73.171,32 | 121.526,53 |
108 | 126.828,68 | 349,84 | 790,65 | 1.140,49 | 126.828,68 | 48.705,05 | 73.961,97 | 122.667,02 |
109 | 126.038,03 | 347,65 | 792,83 | 1.140,49 | 126.038,03 | 49.052,70 | 74.754,80 | 123.807,50 |
110 | 125.245,20 | 345,47 | 795,02 | 1.140,49 | 125.245,20 | 49.398,17 | 75.549,82 | 124.947,99 |
111 | 124.450,18 | 343,28 | 797,21 | 1.140,49 | 124.450,18 | 49.741,45 | 76.347,03 | 126.088,48 |
112 | 123.652,97 | 341,08 | 799,41 | 1.140,49 | 123.652,97 | 50.082,52 | 77.146,45 | 127.228,97 |
113 | 122.853,55 | 338,87 | 801,62 | 1.140,49 | 122.853,55 | 50.421,39 | 77.948,06 | 128.369,46 |
114 | 122.051,94 | 336,66 | 803,83 | 1.140,49 | 122.051,94 | 50.758,05 | 78.751,89 | 129.509,95 |
115 | 121.248,11 | 334,44 | 806,05 | 1.140,49 | 121.248,11 | 51.092,50 | 79.557,94 | 130.650,43 |
116 | 120.442,06 | 332,22 | 808,27 | 1.140,49 | 120.442,06 | 51.424,72 | 80.366,21 | 131.790,92 |
117 | 119.633,79 | 329,99 | 810,50 | 1.140,49 | 119.633,79 | 51.754,71 | 81.176,70 | 132.931,41 |
118 | 118.823,30 | 327,75 | 812,73 | 1.140,49 | 118.823,30 | 52.082,46 | 81.989,44 | 134.071,90 |
119 | 118.010,56 | 325,51 | 814,98 | 1.140,49 | 118.010,56 | 52.407,97 | 82.804,41 | 135.212,39 |
120 | 117.195,59 | 323,26 | 817,22 | 1.140,49 | 117.195,59 | 52.731,24 | 83.621,64 | 136.352,87 |
121 | 116.378,36 | 321,01 | 819,48 | 1.140,49 | 116.378,36 | 53.052,25 | 84.441,11 | 137.493,36 |
122 | 115.558,89 | 318,75 | 821,74 | 1.140,49 | 115.558,89 | 53.371,00 | 85.262,85 | 138.633,85 |
123 | 114.737,15 | 316,48 | 824,00 | 1.140,49 | 114.737,15 | 53.687,48 | 86.086,86 | 139.774,34 |
124 | 113.913,14 | 314,21 | 826,28 | 1.140,49 | 113.913,14 | 54.001,69 | 86.913,14 | 140.914,83 |
125 | 113.086,86 | 311,93 | 828,56 | 1.140,49 | 113.086,86 | 54.313,62 | 87.741,69 | 142.055,31 |
126 | 112.258,31 | 309,65 | 830,84 | 1.140,49 | 112.258,31 | 54.623,27 | 88.572,53 | 143.195,80 |
127 | 111.427,47 | 307,35 | 833,13 | 1.140,49 | 111.427,47 | 54.930,62 | 89.405,67 | 144.336,29 |
128 | 110.594,33 | 305,06 | 835,43 | 1.140,49 | 110.594,33 | 55.235,68 | 90.241,10 | 145.476,78 |
129 | 109.758,90 | 302,75 | 837,74 | 1.140,49 | 109.758,90 | 55.538,43 | 91.078,84 | 146.617,27 |
130 | 108.921,16 | 300,44 | 840,05 | 1.140,49 | 108.921,16 | 55.838,87 | 91.918,88 | 147.757,75 |
131 | 108.081,12 | 298,12 | 842,36 | 1.140,49 | 108.081,12 | 56.136,99 | 92.761,25 | 148.898,24 |
132 | 107.238,75 | 295,80 | 844,69 | 1.140,49 | 107.238,75 | 56.432,79 | 93.605,94 | 150.038,73 |
133 | 106.394,06 | 293,47 | 847,02 | 1.140,49 | 106.394,06 | 56.726,26 | 94.452,95 | 151.179,22 |
134 | 105.547,05 | 291,13 | 849,35 | 1.140,49 | 105.547,05 | 57.017,40 | 95.302,31 | 152.319,71 |
135 | 104.697,69 | 288,79 | 851,70 | 1.140,49 | 104.697,69 | 57.306,19 | 96.154,00 | 153.460,19 |
136 | 103.846,00 | 286,44 | 854,05 | 1.140,49 | 103.846,00 | 57.592,63 | 97.008,05 | 154.600,68 |
137 | 102.991,95 | 284,09 | 856,40 | 1.140,49 | 102.991,95 | 57.876,72 | 97.864,45 | 155.741,17 |
138 | 102.135,55 | 281,72 | 858,76 | 1.140,49 | 102.135,55 | 58.158,44 | 98.723,22 | 156.881,66 |
139 | 101.276,78 | 279,36 | 861,13 | 1.140,49 | 101.276,78 | 58.437,80 | 99.584,35 | 158.022,15 |
140 | 100.415,65 | 276,98 | 863,51 | 1.140,49 | 100.415,65 | 58.714,78 | 100.447,86 | 159.162,63 |
141 | 99.552,14 | 274,60 | 865,89 | 1.140,49 | 99.552,14 | 58.989,37 | 101.313,75 | 160.303,12 |
142 | 98.686,25 | 272,21 | 868,28 | 1.140,49 | 98.686,25 | 59.261,58 | 102.182,03 | 161.443,61 |
143 | 97.817,97 | 269,81 | 870,67 | 1.140,49 | 97.817,97 | 59.531,40 | 103.052,70 | 162.584,10 |
144 | 96.947,30 | 267,41 | 873,08 | 1.140,49 | 96.947,30 | 59.798,81 | 103.925,78 | 163.724,59 |
145 | 96.074,22 | 265,00 | 875,48 | 1.140,49 | 96.074,22 | 60.063,82 | 104.801,26 | 164.865,08 |
146 | 95.198,74 | 262,59 | 877,90 | 1.140,49 | 95.198,74 | 60.326,41 | 105.679,16 | 166.005,56 |
147 | 94.320,84 | 260,17 | 880,32 | 1.140,49 | 94.320,84 | 60.586,57 | 106.559,48 | 167.146,05 |
148 | 93.440,52 | 257,74 | 882,75 | 1.140,49 | 93.440,52 | 60.844,31 | 107.442,22 | 168.286,54 |
149 | 92.557,78 | 255,31 | 885,18 | 1.140,49 | 92.557,78 | 61.099,62 | 108.327,41 | 169.427,03 |
150 | 91.672,59 | 252,86 | 887,62 | 1.140,49 | 91.672,59 | 61.352,48 | 109.215,03 | 170.567,52 |
151 | 90.784,97 | 250,42 | 890,07 | 1.140,49 | 90.784,97 | 61.602,90 | 110.105,10 | 171.708,00 |
152 | 89.894,90 | 247,96 | 892,53 | 1.140,49 | 89.894,90 | 61.850,86 | 110.997,63 | 172.848,49 |
153 | 89.002,37 | 245,50 | 894,99 | 1.140,49 | 89.002,37 | 62.096,36 | 111.892,62 | 173.988,98 |
154 | 88.107,38 | 243,03 | 897,46 | 1.140,49 | 88.107,38 | 62.339,39 | 112.790,08 | 175.129,47 |
155 | 87.209,92 | 240,55 | 899,93 | 1.140,49 | 87.209,92 | 62.579,94 | 113.690,02 | 176.269,96 |
156 | 86.309,98 | 238,07 | 902,42 | 1.140,49 | 86.309,98 | 62.818,01 | 114.592,43 | 177.410,44 |
157 | 85.407,57 | 235,58 | 904,91 | 1.140,49 | 85.407,57 | 63.053,59 | 115.497,34 | 178.550,93 |
158 | 84.502,66 | 233,09 | 907,40 | 1.140,49 | 84.502,66 | 63.286,68 | 116.404,74 | 179.691,42 |
159 | 83.595,26 | 230,58 | 909,90 | 1.140,49 | 83.595,26 | 63.517,26 | 117.314,64 | 180.831,91 |
160 | 82.685,36 | 228,07 | 912,41 | 1.140,49 | 82.685,36 | 63.745,34 | 118.227,06 | 181.972,40 |
161 | 81.772,94 | 225,56 | 914,93 | 1.140,49 | 81.772,94 | 63.970,90 | 119.141,99 | 183.112,88 |
162 | 80.858,01 | 223,03 | 917,45 | 1.140,49 | 80.858,01 | 64.193,93 | 120.059,44 | 184.253,37 |
163 | 79.940,56 | 220,50 | 919,99 | 1.140,49 | 79.940,56 | 64.414,43 | 120.979,43 | 185.393,86 |
164 | 79.020,57 | 217,97 | 922,52 | 1.140,49 | 79.020,57 | 64.632,40 | 121.901,95 | 186.534,35 |
165 | 78.098,05 | 215,42 | 925,07 | 1.140,49 | 78.098,05 | 64.847,82 | 122.827,02 | 187.674,84 |
166 | 77.172,98 | 212,87 | 927,62 | 1.140,49 | 77.172,98 | 65.060,69 | 123.754,64 | 188.815,32 |
167 | 76.245,36 | 210,31 | 930,18 | 1.140,49 | 76.245,36 | 65.271,00 | 124.684,82 | 189.955,81 |
168 | 75.315,18 | 207,74 | 932,74 | 1.140,49 | 75.315,18 | 65.478,74 | 125.617,56 | 191.096,30 |
169 | 74.382,44 | 205,17 | 935,32 | 1.140,49 | 74.382,44 | 65.683,91 | 126.552,88 | 192.236,79 |
170 | 73.447,12 | 202,59 | 937,90 | 1.140,49 | 73.447,12 | 65.886,50 | 127.490,77 | 193.377,28 |
171 | 72.509,23 | 200,00 | 940,48 | 1.140,49 | 72.509,23 | 66.086,51 | 128.431,26 | 194.517,76 |
172 | 71.568,74 | 197,41 | 943,08 | 1.140,49 | 71.568,74 | 66.283,92 | 129.374,33 | 195.658,25 |
173 | 70.625,67 | 194,81 | 945,68 | 1.140,49 | 70.625,67 | 66.478,73 | 130.320,01 | 196.798,74 |
174 | 69.679,99 | 192,20 | 948,29 | 1.140,49 | 69.679,99 | 66.670,93 | 131.268,30 | 197.939,23 |
175 | 68.731,70 | 189,58 | 950,90 | 1.140,49 | 68.731,70 | 66.860,51 | 132.219,20 | 199.079,72 |
176 | 67.780,80 | 186,96 | 953,53 | 1.140,49 | 67.780,80 | 67.047,48 | 133.172,73 | 200.220,21 |
177 | 66.827,27 | 184,33 | 956,16 | 1.140,49 | 66.827,27 | 67.231,81 | 134.128,89 | 201.360,69 |
178 | 65.871,11 | 181,69 | 958,79 | 1.140,49 | 65.871,11 | 67.413,50 | 135.087,68 | 202.501,18 |
179 | 64.912,32 | 179,05 | 961,44 | 1.140,49 | 64.912,32 | 67.592,55 | 136.049,12 | 203.641,67 |
180 | 63.950,88 | 176,40 | 964,09 | 1.140,49 | 63.950,88 | 67.768,95 | 137.013,21 | 204.782,16 |
181 | 62.986,79 | 173,74 | 966,75 | 1.140,49 | 62.986,79 | 67.942,69 | 137.979,96 | 205.922,65 |
182 | 62.020,04 | 171,07 | 969,42 | 1.140,49 | 62.020,04 | 68.113,76 | 138.949,37 | 207.063,13 |
183 | 61.050,63 | 168,40 | 972,09 | 1.140,49 | 61.050,63 | 68.282,16 | 139.921,46 | 208.203,62 |
184 | 60.078,54 | 165,72 | 974,77 | 1.140,49 | 60.078,54 | 68.447,87 | 140.896,24 | 209.344,11 |
185 | 59.103,76 | 163,03 | 977,46 | 1.140,49 | 59.103,76 | 68.610,90 | 141.873,70 | 210.484,60 |
186 | 58.126,30 | 160,33 | 980,16 | 1.140,49 | 58.126,30 | 68.771,23 | 142.853,85 | 211.625,09 |
187 | 57.146,15 | 157,63 | 982,86 | 1.140,49 | 57.146,15 | 68.928,86 | 143.836,71 | 212.765,57 |
188 | 56.163,29 | 154,92 | 985,57 | 1.140,49 | 56.163,29 | 69.083,78 | 144.822,28 | 213.906,06 |
189 | 55.177,72 | 152,20 | 988,29 | 1.140,49 | 55.177,72 | 69.235,98 | 145.810,57 | 215.046,55 |
190 | 54.189,43 | 149,47 | 991,02 | 1.140,49 | 54.189,43 | 69.385,45 | 146.801,59 | 216.187,04 |
191 | 53.198,41 | 146,74 | 993,75 | 1.140,49 | 53.198,41 | 69.532,19 | 147.795,34 | 217.327,53 |
192 | 52.204,66 | 144,00 | 996,49 | 1.140,49 | 52.204,66 | 69.676,19 | 148.791,83 | 218.468,01 |
193 | 51.208,17 | 141,25 | 999,24 | 1.140,49 | 51.208,17 | 69.817,44 | 149.791,07 | 219.608,50 |
194 | 50.208,93 | 138,49 | 1.002,00 | 1.140,49 | 50.208,93 | 69.955,93 | 150.793,06 | 220.748,99 |
195 | 49.206,94 | 135,73 | 1.004,76 | 1.140,49 | 49.206,94 | 70.091,66 | 151.797,82 | 221.889,48 |
196 | 48.202,18 | 132,96 | 1.007,53 | 1.140,49 | 48.202,18 | 70.224,62 | 152.805,35 | 223.029,97 |
197 | 47.194,65 | 130,18 | 1.010,31 | 1.140,49 | 47.194,65 | 70.354,79 | 153.815,66 | 224.170,45 |
198 | 46.184,34 | 127,39 | 1.013,10 | 1.140,49 | 46.184,34 | 70.482,19 | 154.828,76 | 225.310,94 |
199 | 45.171,24 | 124,60 | 1.015,89 | 1.140,49 | 45.171,24 | 70.606,78 | 155.844,65 | 226.451,43 |
200 | 44.155,35 | 121,80 | 1.018,69 | 1.140,49 | 44.155,35 | 70.728,58 | 156.863,34 | 227.591,92 |
201 | 43.136,66 | 118,99 | 1.021,50 | 1.140,49 | 43.136,66 | 70.847,56 | 157.884,84 | 228.732,41 |
202 | 42.115,16 | 116,17 | 1.024,32 | 1.140,49 | 42.115,16 | 70.963,73 | 158.909,16 | 229.872,89 |
203 | 41.090,84 | 113,34 | 1.027,15 | 1.140,49 | 41.090,84 | 71.077,07 | 159.936,31 | 231.013,38 |
204 | 40.063,69 | 110,51 | 1.029,98 | 1.140,49 | 40.063,69 | 71.187,58 | 160.966,29 | 232.153,87 |
205 | 39.033,71 | 107,67 | 1.032,82 | 1.140,49 | 39.033,71 | 71.295,25 | 161.999,11 | 233.294,36 |
206 | 38.000,89 | 104,82 | 1.035,67 | 1.140,49 | 38.000,89 | 71.400,07 | 163.034,78 | 234.434,85 |
207 | 36.965,22 | 101,96 | 1.038,53 | 1.140,49 | 36.965,22 | 71.502,03 | 164.073,30 | 235.575,34 |
208 | 35.926,70 | 99,10 | 1.041,39 | 1.140,49 | 35.926,70 | 71.601,13 | 165.114,69 | 236.715,82 |
209 | 34.885,31 | 96,23 | 1.044,26 | 1.140,49 | 34.885,31 | 71.697,36 | 166.158,96 | 237.856,31 |
210 | 33.841,04 | 93,34 | 1.047,14 | 1.140,49 | 33.841,04 | 71.790,70 | 167.206,10 | 238.996,80 |
211 | 32.793,90 | 90,46 | 1.050,03 | 1.140,49 | 32.793,90 | 71.881,16 | 168.256,13 | 240.137,29 |
212 | 31.743,87 | 87,56 | 1.052,93 | 1.140,49 | 31.743,87 | 71.968,72 | 169.309,06 | 241.277,78 |
213 | 30.690,94 | 84,66 | 1.055,83 | 1.140,49 | 30.690,94 | 72.053,37 | 170.364,89 | 242.418,26 |
214 | 29.635,11 | 81,74 | 1.058,74 | 1.140,49 | 29.635,11 | 72.135,12 | 171.423,63 | 243.558,75 |
215 | 28.576,37 | 78,82 | 1.061,66 | 1.140,49 | 28.576,37 | 72.213,94 | 172.485,30 | 244.699,24 |
216 | 27.514,70 | 75,89 | 1.064,59 | 1.140,49 | 27.514,70 | 72.289,83 | 173.549,89 | 245.839,73 |
217 | 26.450,11 | 72,96 | 1.067,53 | 1.140,49 | 26.450,11 | 72.362,79 | 174.617,42 | 246.980,22 |
218 | 25.382,58 | 70,01 | 1.070,47 | 1.140,49 | 25.382,58 | 72.432,81 | 175.687,90 | 248.120,70 |
219 | 24.312,10 | 67,06 | 1.073,43 | 1.140,49 | 24.312,10 | 72.499,87 | 176.761,32 | 249.261,19 |
220 | 23.238,68 | 64,10 | 1.076,39 | 1.140,49 | 23.238,68 | 72.563,97 | 177.837,71 | 250.401,68 |
221 | 22.162,29 | 61,13 | 1.079,36 | 1.140,49 | 22.162,29 | 72.625,10 | 178.917,07 | 251.542,17 |
222 | 21.082,93 | 58,15 | 1.082,33 | 1.140,49 | 21.082,93 | 72.683,25 | 179.999,40 | 252.682,66 |
223 | 20.000,60 | 55,17 | 1.085,32 | 1.140,49 | 20.000,60 | 72.738,42 | 181.084,72 | 253.823,14 |
224 | 18.915,28 | 52,17 | 1.088,31 | 1.140,49 | 18.915,28 | 72.790,60 | 182.173,04 | 254.963,63 |
225 | 17.826,96 | 49,17 | 1.091,32 | 1.140,49 | 17.826,96 | 72.839,77 | 183.264,35 | 256.104,12 |
226 | 16.735,65 | 46,16 | 1.094,33 | 1.140,49 | 16.735,65 | 72.885,93 | 184.358,68 | 257.244,61 |
227 | 15.641,32 | 43,14 | 1.097,34 | 1.140,49 | 15.641,32 | 72.929,07 | 185.456,02 | 258.385,10 |
228 | 14.543,98 | 40,12 | 1.100,37 | 1.140,49 | 14.543,98 | 72.969,19 | 186.556,39 | 259.525,58 |
229 | 13.443,61 | 37,08 | 1.103,41 | 1.140,49 | 13.443,61 | 73.006,27 | 187.659,80 | 260.666,07 |
230 | 12.340,20 | 34,04 | 1.106,45 | 1.140,49 | 12.340,20 | 73.040,31 | 188.766,25 | 261.806,56 |
231 | 11.233,75 | 30,99 | 1.109,50 | 1.140,49 | 11.233,75 | 73.071,30 | 189.875,75 | 262.947,05 |
232 | 10.124,25 | 27,93 | 1.112,56 | 1.140,49 | 10.124,25 | 73.099,22 | 190.988,31 | 264.087,54 |
233 | 9.011,69 | 24,86 | 1.115,63 | 1.140,49 | 9.011,69 | 73.124,08 | 192.103,94 | 265.228,02 |
234 | 7.896,06 | 21,78 | 1.118,71 | 1.140,49 | 7.896,06 | 73.145,86 | 193.222,65 | 266.368,51 |
235 | 6.777,35 | 18,69 | 1.121,79 | 1.140,49 | 6.777,35 | 73.164,56 | 194.344,45 | 267.509,00 |
236 | 5.655,55 | 15,60 | 1.124,89 | 1.140,49 | 5.655,55 | 73.180,16 | 195.469,33 | 268.649,49 |
237 | 4.530,67 | 12,50 | 1.127,99 | 1.140,49 | 4.530,67 | 73.192,65 | 196.597,32 | 269.789,98 |
238 | 3.402,68 | 9,39 | 1.131,10 | 1.140,49 | 3.402,68 | 73.202,04 | 197.728,43 | 270.930,47 |
239 | 2.271,57 | 6,27 | 1.134,22 | 1.140,49 | 2.271,57 | 73.208,30 | 198.862,65 | 272.070,95 |
240 | 1.137,35 | 3,14 | 1.137,35 | 1.140,49 | 1.137,35 | 73.211,44 | 200.000,00 | 273.211,44 |
- 73.454,22€
- Zinsanteil
- 1.141,51€
- Monatsrate
- 3,32%
- Sollzins p.a.
- 3,37%
- 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 |
- 74.913,56€
- Zinsanteil
- 1.147,62€
- Monatsrate
- 3,38%
- Sollzins p.a.
- 3,45%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 563,33 | 584,29 | 1.147,62 | 199.415,71 | 563,33 | 584,29 | 1.147,62 |
2 | 199.415,71 | 561,69 | 585,94 | 1.147,62 | 199.415,71 | 608,63 | 1.170,23 | 1.778,86 |
3 | 198.829,77 | 560,04 | 587,59 | 1.147,62 | 198.829,77 | 1.168,67 | 1.757,82 | 2.926,49 |
4 | 198.242,18 | 558,38 | 589,24 | 1.147,62 | 198.242,18 | 1.727,05 | 2.347,06 | 4.074,11 |
5 | 197.652,94 | 556,72 | 590,90 | 1.147,62 | 197.652,94 | 2.283,77 | 2.937,96 | 5.221,74 |
6 | 197.062,04 | 555,06 | 592,57 | 1.147,62 | 197.062,04 | 2.838,83 | 3.530,53 | 6.369,36 |
7 | 196.469,47 | 553,39 | 594,24 | 1.147,62 | 196.469,47 | 3.392,22 | 4.124,76 | 7.516,98 |
8 | 195.875,24 | 551,72 | 595,91 | 1.147,62 | 195.875,24 | 3.943,94 | 4.720,67 | 8.664,61 |
9 | 195.279,33 | 550,04 | 597,59 | 1.147,62 | 195.279,33 | 4.493,97 | 5.318,26 | 9.812,23 |
10 | 194.681,74 | 548,35 | 599,27 | 1.147,62 | 194.681,74 | 5.042,33 | 5.917,53 | 10.959,86 |
11 | 194.082,47 | 546,67 | 600,96 | 1.147,62 | 194.082,47 | 5.588,99 | 6.518,49 | 12.107,48 |
12 | 193.481,51 | 544,97 | 602,65 | 1.147,62 | 193.481,51 | 6.133,97 | 7.121,14 | 13.255,11 |
13 | 192.878,86 | 543,28 | 604,35 | 1.147,62 | 192.878,86 | 6.677,24 | 7.725,49 | 14.402,73 |
14 | 192.274,51 | 541,57 | 606,05 | 1.147,62 | 192.274,51 | 7.218,81 | 8.331,54 | 15.550,36 |
15 | 191.668,46 | 539,87 | 607,76 | 1.147,62 | 191.668,46 | 7.758,68 | 8.939,30 | 16.697,98 |
16 | 191.060,70 | 538,15 | 609,47 | 1.147,62 | 191.060,70 | 8.296,83 | 9.548,77 | 17.845,61 |
17 | 190.451,23 | 536,44 | 611,19 | 1.147,62 | 190.451,23 | 8.833,27 | 10.159,96 | 18.993,23 |
18 | 189.840,04 | 534,72 | 612,91 | 1.147,62 | 189.840,04 | 9.367,99 | 10.772,87 | 20.140,86 |
19 | 189.227,13 | 532,99 | 614,64 | 1.147,62 | 189.227,13 | 9.900,98 | 11.387,50 | 21.288,48 |
20 | 188.612,50 | 531,26 | 616,37 | 1.147,62 | 188.612,50 | 10.432,24 | 12.003,87 | 22.436,11 |
21 | 187.996,13 | 529,52 | 618,10 | 1.147,62 | 187.996,13 | 10.961,76 | 12.621,97 | 23.583,73 |
22 | 187.378,03 | 527,78 | 619,84 | 1.147,62 | 187.378,03 | 11.489,54 | 13.241,82 | 24.731,36 |
23 | 186.758,18 | 526,04 | 621,59 | 1.147,62 | 186.758,18 | 12.015,58 | 13.863,41 | 25.878,98 |
24 | 186.136,59 | 524,28 | 623,34 | 1.147,62 | 186.136,59 | 12.539,86 | 14.486,75 | 27.026,61 |
25 | 185.513,25 | 522,53 | 625,10 | 1.147,62 | 185.513,25 | 13.062,39 | 15.111,84 | 28.174,23 |
26 | 184.888,16 | 520,77 | 626,86 | 1.147,62 | 184.888,16 | 13.583,16 | 15.738,70 | 29.321,86 |
27 | 184.261,30 | 519,00 | 628,62 | 1.147,62 | 184.261,30 | 14.102,16 | 16.367,32 | 30.469,48 |
28 | 183.632,68 | 517,23 | 630,39 | 1.147,62 | 183.632,68 | 14.619,39 | 16.997,71 | 31.617,11 |
29 | 183.002,29 | 515,46 | 632,17 | 1.147,62 | 183.002,29 | 15.134,85 | 17.629,88 | 32.764,73 |
30 | 182.370,12 | 513,68 | 633,95 | 1.147,62 | 182.370,12 | 15.648,52 | 18.263,83 | 33.912,36 |
31 | 181.736,17 | 511,89 | 635,73 | 1.147,62 | 181.736,17 | 16.160,41 | 18.899,57 | 35.059,98 |
32 | 181.100,43 | 510,10 | 637,53 | 1.147,62 | 181.100,43 | 16.670,51 | 19.537,09 | 36.207,60 |
33 | 180.462,91 | 508,30 | 639,32 | 1.147,62 | 180.462,91 | 17.178,82 | 20.176,41 | 37.355,23 |
34 | 179.823,59 | 506,50 | 641,12 | 1.147,62 | 179.823,59 | 17.685,32 | 20.817,53 | 38.502,85 |
35 | 179.182,47 | 504,70 | 642,93 | 1.147,62 | 179.182,47 | 18.190,02 | 21.460,46 | 39.650,48 |
36 | 178.539,54 | 502,89 | 644,74 | 1.147,62 | 178.539,54 | 18.692,90 | 22.105,20 | 40.798,10 |
37 | 177.894,80 | 501,07 | 646,55 | 1.147,62 | 177.894,80 | 19.193,98 | 22.751,75 | 41.945,73 |
38 | 177.248,25 | 499,25 | 648,38 | 1.147,62 | 177.248,25 | 19.693,22 | 23.400,13 | 43.093,35 |
39 | 176.599,87 | 497,42 | 650,20 | 1.147,62 | 176.599,87 | 20.190,65 | 24.050,33 | 44.240,98 |
40 | 175.949,67 | 495,59 | 652,03 | 1.147,62 | 175.949,67 | 20.686,24 | 24.702,36 | 45.388,60 |
41 | 175.297,64 | 493,76 | 653,87 | 1.147,62 | 175.297,64 | 21.179,99 | 25.356,23 | 46.536,23 |
42 | 174.643,77 | 491,91 | 655,71 | 1.147,62 | 174.643,77 | 21.671,91 | 26.011,95 | 47.683,85 |
43 | 173.988,05 | 490,07 | 657,56 | 1.147,62 | 173.988,05 | 22.161,97 | 26.669,50 | 48.831,48 |
44 | 173.330,50 | 488,21 | 659,41 | 1.147,62 | 173.330,50 | 22.650,19 | 27.328,91 | 49.979,10 |
45 | 172.671,09 | 486,36 | 661,27 | 1.147,62 | 172.671,09 | 23.136,54 | 27.990,18 | 51.126,73 |
46 | 172.009,82 | 484,49 | 663,13 | 1.147,62 | 172.009,82 | 23.621,04 | 28.653,31 | 52.274,35 |
47 | 171.346,69 | 482,63 | 665,00 | 1.147,62 | 171.346,69 | 24.103,67 | 29.318,31 | 53.421,98 |
48 | 170.681,69 | 480,75 | 666,87 | 1.147,62 | 170.681,69 | 24.584,42 | 29.985,18 | 54.569,60 |
49 | 170.014,82 | 478,88 | 668,75 | 1.147,62 | 170.014,82 | 25.063,29 | 30.653,93 | 55.717,23 |
50 | 169.346,07 | 476,99 | 670,63 | 1.147,62 | 169.346,07 | 25.540,29 | 31.324,57 | 56.864,85 |
51 | 168.675,43 | 475,10 | 672,52 | 1.147,62 | 168.675,43 | 26.015,39 | 31.997,09 | 58.012,48 |
52 | 168.002,91 | 473,21 | 674,42 | 1.147,62 | 168.002,91 | 26.488,60 | 32.671,50 | 59.160,10 |
53 | 167.328,50 | 471,31 | 676,32 | 1.147,62 | 167.328,50 | 26.959,90 | 33.347,82 | 60.307,73 |
54 | 166.652,18 | 469,40 | 678,22 | 1.147,62 | 166.652,18 | 27.429,31 | 34.026,04 | 61.455,35 |
55 | 165.973,96 | 467,49 | 680,13 | 1.147,62 | 165.973,96 | 27.896,80 | 34.706,17 | 62.602,98 |
56 | 165.293,83 | 465,58 | 682,05 | 1.147,62 | 165.293,83 | 28.362,38 | 35.388,22 | 63.750,60 |
57 | 164.611,78 | 463,66 | 683,97 | 1.147,62 | 164.611,78 | 28.826,04 | 36.072,19 | 64.898,22 |
58 | 163.927,81 | 461,73 | 685,89 | 1.147,62 | 163.927,81 | 29.287,77 | 36.758,08 | 66.045,85 |
59 | 163.241,92 | 459,80 | 687,83 | 1.147,62 | 163.241,92 | 29.747,56 | 37.445,91 | 67.193,47 |
60 | 162.554,09 | 457,86 | 689,76 | 1.147,62 | 162.554,09 | 30.205,42 | 38.135,67 | 68.341,10 |
61 | 161.864,33 | 455,92 | 691,71 | 1.147,62 | 161.864,33 | 30.661,34 | 38.827,38 | 69.488,72 |
62 | 161.172,62 | 453,97 | 693,66 | 1.147,62 | 161.172,62 | 31.115,31 | 39.521,04 | 70.636,35 |
63 | 160.478,96 | 452,02 | 695,61 | 1.147,62 | 160.478,96 | 31.567,33 | 40.216,65 | 71.783,97 |
64 | 159.783,35 | 450,06 | 697,57 | 1.147,62 | 159.783,35 | 32.017,38 | 40.914,21 | 72.931,60 |
65 | 159.085,79 | 448,09 | 699,53 | 1.147,62 | 159.085,79 | 32.465,48 | 41.613,75 | 74.079,22 |
66 | 158.386,25 | 446,12 | 701,50 | 1.147,62 | 158.386,25 | 32.911,60 | 42.315,25 | 75.226,85 |
67 | 157.684,75 | 444,15 | 703,48 | 1.147,62 | 157.684,75 | 33.355,74 | 43.018,73 | 76.374,47 |
68 | 156.981,27 | 442,16 | 705,46 | 1.147,62 | 156.981,27 | 33.797,91 | 43.724,19 | 77.522,10 |
69 | 156.275,81 | 440,18 | 707,45 | 1.147,62 | 156.275,81 | 34.238,08 | 44.431,64 | 78.669,72 |
70 | 155.568,36 | 438,18 | 709,44 | 1.147,62 | 155.568,36 | 34.676,27 | 45.141,08 | 79.817,35 |
71 | 154.858,92 | 436,19 | 711,44 | 1.147,62 | 154.858,92 | 35.112,45 | 45.852,52 | 80.964,97 |
72 | 154.147,48 | 434,18 | 713,44 | 1.147,62 | 154.147,48 | 35.546,64 | 46.565,96 | 82.112,60 |
73 | 153.434,04 | 432,17 | 715,45 | 1.147,62 | 153.434,04 | 35.978,81 | 47.281,41 | 83.260,22 |
74 | 152.718,59 | 430,16 | 717,47 | 1.147,62 | 152.718,59 | 36.408,97 | 47.998,88 | 84.407,85 |
75 | 152.001,12 | 428,14 | 719,49 | 1.147,62 | 152.001,12 | 36.837,10 | 48.718,37 | 85.555,47 |
76 | 151.281,63 | 426,11 | 721,51 | 1.147,62 | 151.281,63 | 37.263,21 | 49.439,88 | 86.703,10 |
77 | 150.560,12 | 424,08 | 723,55 | 1.147,62 | 150.560,12 | 37.687,29 | 50.163,43 | 87.850,72 |
78 | 149.836,57 | 422,04 | 725,59 | 1.147,62 | 149.836,57 | 38.109,33 | 50.889,02 | 88.998,35 |
79 | 149.110,98 | 420,00 | 727,63 | 1.147,62 | 149.110,98 | 38.529,33 | 51.616,64 | 90.145,97 |
80 | 148.383,36 | 417,95 | 729,68 | 1.147,62 | 148.383,36 | 38.947,27 | 52.346,32 | 91.293,59 |
81 | 147.653,68 | 415,89 | 731,73 | 1.147,62 | 147.653,68 | 39.363,16 | 53.078,06 | 92.441,22 |
82 | 146.921,94 | 413,83 | 733,79 | 1.147,62 | 146.921,94 | 39.776,99 | 53.811,85 | 93.588,84 |
83 | 146.188,15 | 411,76 | 735,86 | 1.147,62 | 146.188,15 | 40.188,76 | 54.547,71 | 94.736,47 |
84 | 145.452,29 | 409,69 | 737,93 | 1.147,62 | 145.452,29 | 40.598,45 | 55.285,65 | 95.884,09 |
85 | 144.714,35 | 407,61 | 740,01 | 1.147,62 | 144.714,35 | 41.006,06 | 56.025,66 | 97.031,72 |
86 | 143.974,34 | 405,53 | 742,10 | 1.147,62 | 143.974,34 | 41.411,59 | 56.767,76 | 98.179,34 |
87 | 143.232,24 | 403,44 | 744,19 | 1.147,62 | 143.232,24 | 41.815,02 | 57.511,94 | 99.326,97 |
88 | 142.488,06 | 401,34 | 746,28 | 1.147,62 | 142.488,06 | 42.216,37 | 58.258,23 | 100.474,59 |
89 | 141.741,77 | 399,24 | 748,39 | 1.147,62 | 141.741,77 | 42.615,60 | 59.006,61 | 101.622,22 |
90 | 140.993,39 | 397,13 | 750,49 | 1.147,62 | 140.993,39 | 43.012,74 | 59.757,11 | 102.769,84 |
91 | 140.242,89 | 395,02 | 752,61 | 1.147,62 | 140.242,89 | 43.407,75 | 60.509,71 | 103.917,47 |
92 | 139.490,29 | 392,90 | 754,73 | 1.147,62 | 139.490,29 | 43.800,65 | 61.264,44 | 105.065,09 |
93 | 138.735,56 | 390,77 | 756,85 | 1.147,62 | 138.735,56 | 44.191,42 | 62.021,29 | 106.212,72 |
94 | 137.978,71 | 388,64 | 758,98 | 1.147,62 | 137.978,71 | 44.580,06 | 62.780,28 | 107.360,34 |
95 | 137.219,72 | 386,50 | 761,12 | 1.147,62 | 137.219,72 | 44.966,57 | 63.541,40 | 108.507,97 |
96 | 136.458,60 | 384,36 | 763,27 | 1.147,62 | 136.458,60 | 45.350,92 | 64.304,67 | 109.655,59 |
97 | 135.695,33 | 382,21 | 765,42 | 1.147,62 | 135.695,33 | 45.733,13 | 65.070,08 | 110.803,22 |
98 | 134.929,92 | 380,05 | 767,57 | 1.147,62 | 134.929,92 | 46.113,18 | 65.837,66 | 111.950,84 |
99 | 134.162,34 | 377,89 | 769,73 | 1.147,62 | 134.162,34 | 46.491,08 | 66.607,39 | 113.098,47 |
100 | 133.392,61 | 375,72 | 771,90 | 1.147,62 | 133.392,61 | 46.866,80 | 67.379,29 | 114.246,09 |
101 | 132.620,71 | 373,55 | 774,08 | 1.147,62 | 132.620,71 | 47.240,35 | 68.153,37 | 115.393,72 |
102 | 131.846,63 | 371,37 | 776,26 | 1.147,62 | 131.846,63 | 47.611,71 | 68.929,63 | 116.541,34 |
103 | 131.070,37 | 369,18 | 778,44 | 1.147,62 | 131.070,37 | 47.980,90 | 69.708,07 | 117.688,97 |
104 | 130.291,93 | 366,99 | 780,64 | 1.147,62 | 130.291,93 | 48.347,88 | 70.488,71 | 118.836,59 |
105 | 129.511,29 | 364,79 | 782,83 | 1.147,62 | 129.511,29 | 48.712,67 | 71.271,54 | 119.984,21 |
106 | 128.728,46 | 362,59 | 785,04 | 1.147,62 | 128.728,46 | 49.075,26 | 72.056,58 | 121.131,84 |
107 | 127.943,42 | 360,37 | 787,25 | 1.147,62 | 127.943,42 | 49.435,63 | 72.843,83 | 122.279,46 |
108 | 127.156,17 | 358,16 | 789,47 | 1.147,62 | 127.156,17 | 49.793,79 | 73.633,30 | 123.427,09 |
109 | 126.366,70 | 355,93 | 791,69 | 1.147,62 | 126.366,70 | 50.149,72 | 74.424,99 | 124.574,71 |
110 | 125.575,01 | 353,70 | 793,92 | 1.147,62 | 125.575,01 | 50.503,43 | 75.218,91 | 125.722,34 |
111 | 124.781,09 | 351,47 | 796,16 | 1.147,62 | 124.781,09 | 50.854,89 | 76.015,07 | 126.869,96 |
112 | 123.984,93 | 349,22 | 798,40 | 1.147,62 | 123.984,93 | 51.204,12 | 76.813,47 | 128.017,59 |
113 | 123.186,53 | 346,98 | 800,65 | 1.147,62 | 123.186,53 | 51.551,09 | 77.614,12 | 129.165,21 |
114 | 122.385,88 | 344,72 | 802,90 | 1.147,62 | 122.385,88 | 51.895,81 | 78.417,03 | 130.312,84 |
115 | 121.582,97 | 342,46 | 805,17 | 1.147,62 | 121.582,97 | 52.238,27 | 79.222,19 | 131.460,46 |
116 | 120.777,81 | 340,19 | 807,43 | 1.147,62 | 120.777,81 | 52.578,46 | 80.029,63 | 132.608,09 |
117 | 119.970,37 | 337,92 | 809,71 | 1.147,62 | 119.970,37 | 52.916,38 | 80.839,33 | 133.755,71 |
118 | 119.160,67 | 335,64 | 811,99 | 1.147,62 | 119.160,67 | 53.252,01 | 81.651,32 | 134.903,34 |
119 | 118.348,68 | 333,35 | 814,28 | 1.147,62 | 118.348,68 | 53.585,36 | 82.465,60 | 136.050,96 |
120 | 117.534,40 | 331,06 | 816,57 | 1.147,62 | 117.534,40 | 53.916,42 | 83.282,17 | 137.198,59 |
121 | 116.717,83 | 328,76 | 818,87 | 1.147,62 | 116.717,83 | 54.245,17 | 84.101,04 | 138.346,21 |
122 | 115.898,96 | 326,45 | 821,18 | 1.147,62 | 115.898,96 | 54.571,62 | 84.922,21 | 139.493,84 |
123 | 115.077,79 | 324,14 | 823,49 | 1.147,62 | 115.077,79 | 54.895,76 | 85.745,70 | 140.641,46 |
124 | 114.254,30 | 321,82 | 825,81 | 1.147,62 | 114.254,30 | 55.217,58 | 86.571,51 | 141.789,09 |
125 | 113.428,49 | 319,49 | 828,13 | 1.147,62 | 113.428,49 | 55.537,07 | 87.399,65 | 142.936,71 |
126 | 112.600,35 | 317,16 | 830,47 | 1.147,62 | 112.600,35 | 55.854,22 | 88.230,11 | 144.084,34 |
127 | 111.769,89 | 314,82 | 832,81 | 1.147,62 | 111.769,89 | 56.169,04 | 89.062,92 | 145.231,96 |
128 | 110.937,08 | 312,47 | 835,15 | 1.147,62 | 110.937,08 | 56.481,51 | 89.898,07 | 146.379,59 |
129 | 110.101,93 | 310,12 | 837,50 | 1.147,62 | 110.101,93 | 56.791,63 | 90.735,58 | 147.527,21 |
130 | 109.264,42 | 307,76 | 839,86 | 1.147,62 | 109.264,42 | 57.099,40 | 91.575,44 | 148.674,83 |
131 | 108.424,56 | 305,40 | 842,23 | 1.147,62 | 108.424,56 | 57.404,79 | 92.417,67 | 149.822,46 |
132 | 107.582,33 | 303,02 | 844,60 | 1.147,62 | 107.582,33 | 57.707,82 | 93.262,27 | 150.970,08 |
133 | 106.737,73 | 300,64 | 846,98 | 1.147,62 | 106.737,73 | 58.008,46 | 94.109,25 | 152.117,71 |
134 | 105.890,75 | 298,26 | 849,37 | 1.147,62 | 105.890,75 | 58.306,72 | 94.958,61 | 153.265,33 |
135 | 105.041,39 | 295,87 | 851,76 | 1.147,62 | 105.041,39 | 58.602,59 | 95.810,37 | 154.412,96 |
136 | 104.189,63 | 293,47 | 854,16 | 1.147,62 | 104.189,63 | 58.896,05 | 96.664,53 | 155.560,58 |
137 | 103.335,47 | 291,06 | 856,56 | 1.147,62 | 103.335,47 | 59.187,11 | 97.521,09 | 156.708,21 |
138 | 102.478,91 | 288,65 | 858,98 | 1.147,62 | 102.478,91 | 59.475,76 | 98.380,07 | 157.855,83 |
139 | 101.619,93 | 286,23 | 861,40 | 1.147,62 | 101.619,93 | 59.761,99 | 99.241,46 | 159.003,46 |
140 | 100.758,54 | 283,80 | 863,82 | 1.147,62 | 100.758,54 | 60.045,80 | 100.105,29 | 160.151,08 |
141 | 99.894,71 | 281,37 | 866,25 | 1.147,62 | 99.894,71 | 60.327,17 | 100.971,54 | 161.298,71 |
142 | 99.028,46 | 278,93 | 868,69 | 1.147,62 | 99.028,46 | 60.606,10 | 101.840,24 | 162.446,33 |
143 | 98.159,76 | 276,48 | 871,14 | 1.147,62 | 98.159,76 | 60.882,58 | 102.711,38 | 163.593,96 |
144 | 97.288,62 | 274,03 | 873,60 | 1.147,62 | 97.288,62 | 61.156,61 | 103.584,97 | 164.741,58 |
145 | 96.415,03 | 271,57 | 876,06 | 1.147,62 | 96.415,03 | 61.428,18 | 104.461,03 | 165.889,21 |
146 | 95.538,97 | 269,10 | 878,52 | 1.147,62 | 95.538,97 | 61.697,28 | 105.339,55 | 167.036,83 |
147 | 94.660,45 | 266,63 | 881,00 | 1.147,62 | 94.660,45 | 61.963,91 | 106.220,55 | 168.184,46 |
148 | 93.779,45 | 264,15 | 883,48 | 1.147,62 | 93.779,45 | 62.228,05 | 107.104,03 | 169.332,08 |
149 | 92.895,97 | 261,66 | 885,97 | 1.147,62 | 92.895,97 | 62.489,71 | 107.990,00 | 170.479,71 |
150 | 92.010,00 | 259,16 | 888,46 | 1.147,62 | 92.010,00 | 62.748,87 | 108.878,46 | 171.627,33 |
151 | 91.121,54 | 256,66 | 890,97 | 1.147,62 | 91.121,54 | 63.005,53 | 109.769,43 | 172.774,96 |
152 | 90.230,57 | 254,15 | 893,48 | 1.147,62 | 90.230,57 | 63.259,68 | 110.662,90 | 173.922,58 |
153 | 89.337,10 | 251,63 | 895,99 | 1.147,62 | 89.337,10 | 63.511,31 | 111.558,89 | 175.070,21 |
154 | 88.441,11 | 249,11 | 898,52 | 1.147,62 | 88.441,11 | 63.760,42 | 112.457,41 | 176.217,83 |
155 | 87.542,59 | 246,58 | 901,05 | 1.147,62 | 87.542,59 | 64.007,00 | 113.358,46 | 177.365,45 |
156 | 86.641,54 | 244,04 | 903,58 | 1.147,62 | 86.641,54 | 64.251,04 | 114.262,04 | 178.513,08 |
157 | 85.737,96 | 241,50 | 906,13 | 1.147,62 | 85.737,96 | 64.492,54 | 115.168,17 | 179.660,70 |
158 | 84.831,83 | 238,94 | 908,68 | 1.147,62 | 84.831,83 | 64.731,48 | 116.076,85 | 180.808,33 |
159 | 83.923,15 | 236,38 | 911,24 | 1.147,62 | 83.923,15 | 64.967,86 | 116.988,09 | 181.955,95 |
160 | 83.011,91 | 233,82 | 913,81 | 1.147,62 | 83.011,91 | 65.201,68 | 117.901,90 | 183.103,58 |
161 | 82.098,10 | 231,24 | 916,38 | 1.147,62 | 82.098,10 | 65.432,92 | 118.818,28 | 184.251,20 |
162 | 81.181,72 | 228,66 | 918,96 | 1.147,62 | 81.181,72 | 65.661,58 | 119.737,25 | 185.398,83 |
163 | 80.262,75 | 226,07 | 921,55 | 1.147,62 | 80.262,75 | 65.887,66 | 120.658,80 | 186.546,45 |
164 | 79.341,20 | 223,48 | 924,15 | 1.147,62 | 79.341,20 | 66.111,13 | 121.582,94 | 187.694,08 |
165 | 78.417,06 | 220,87 | 926,75 | 1.147,62 | 78.417,06 | 66.332,01 | 122.509,69 | 188.841,70 |
166 | 77.490,31 | 218,26 | 929,36 | 1.147,62 | 77.490,31 | 66.550,27 | 123.439,05 | 189.989,33 |
167 | 76.560,95 | 215,65 | 931,98 | 1.147,62 | 76.560,95 | 66.765,92 | 124.371,03 | 191.136,95 |
168 | 75.628,97 | 213,02 | 934,60 | 1.147,62 | 75.628,97 | 66.978,94 | 125.305,64 | 192.284,58 |
169 | 74.694,36 | 210,39 | 937,24 | 1.147,62 | 74.694,36 | 67.189,33 | 126.242,87 | 193.432,20 |
170 | 73.757,13 | 207,75 | 939,88 | 1.147,62 | 73.757,13 | 67.397,08 | 127.182,75 | 194.579,83 |
171 | 72.817,25 | 205,10 | 942,52 | 1.147,62 | 72.817,25 | 67.602,18 | 128.125,27 | 195.727,45 |
172 | 71.874,73 | 202,45 | 945,18 | 1.147,62 | 71.874,73 | 67.804,63 | 129.070,45 | 196.875,08 |
173 | 70.929,55 | 199,78 | 947,84 | 1.147,62 | 70.929,55 | 68.004,41 | 130.018,29 | 198.022,70 |
174 | 69.981,71 | 197,12 | 950,51 | 1.147,62 | 69.981,71 | 68.201,53 | 130.968,80 | 199.170,33 |
175 | 69.031,20 | 194,44 | 953,19 | 1.147,62 | 69.031,20 | 68.395,97 | 131.921,98 | 200.317,95 |
176 | 68.078,02 | 191,75 | 955,87 | 1.147,62 | 68.078,02 | 68.587,72 | 132.877,86 | 201.465,58 |
177 | 67.122,14 | 189,06 | 958,56 | 1.147,62 | 67.122,14 | 68.776,78 | 133.836,42 | 202.613,20 |
178 | 66.163,58 | 186,36 | 961,26 | 1.147,62 | 66.163,58 | 68.963,14 | 134.797,68 | 203.760,83 |
179 | 65.202,32 | 183,65 | 963,97 | 1.147,62 | 65.202,32 | 69.146,79 | 135.761,66 | 204.908,45 |
180 | 64.238,34 | 180,94 | 966,69 | 1.147,62 | 64.238,34 | 69.327,73 | 136.728,34 | 206.056,07 |
181 | 63.271,66 | 178,22 | 969,41 | 1.147,62 | 63.271,66 | 69.505,95 | 137.697,75 | 207.203,70 |
182 | 62.302,25 | 175,48 | 972,14 | 1.147,62 | 62.302,25 | 69.681,43 | 138.669,89 | 208.351,32 |
183 | 61.330,11 | 172,75 | 974,88 | 1.147,62 | 61.330,11 | 69.854,18 | 139.644,77 | 209.498,95 |
184 | 60.355,23 | 170,00 | 977,62 | 1.147,62 | 60.355,23 | 70.024,18 | 140.622,39 | 210.646,57 |
185 | 59.377,61 | 167,25 | 980,38 | 1.147,62 | 59.377,61 | 70.191,43 | 141.602,77 | 211.794,20 |
186 | 58.397,23 | 164,49 | 983,14 | 1.147,62 | 58.397,23 | 70.355,91 | 142.585,91 | 212.941,82 |
187 | 57.414,09 | 161,72 | 985,91 | 1.147,62 | 57.414,09 | 70.517,63 | 143.571,82 | 214.089,45 |
188 | 56.428,18 | 158,94 | 988,69 | 1.147,62 | 56.428,18 | 70.676,57 | 144.560,51 | 215.237,07 |
189 | 55.439,49 | 156,15 | 991,47 | 1.147,62 | 55.439,49 | 70.832,72 | 145.551,98 | 216.384,70 |
190 | 54.448,02 | 153,36 | 994,26 | 1.147,62 | 54.448,02 | 70.986,08 | 146.546,24 | 217.532,32 |
191 | 53.453,76 | 150,56 | 997,06 | 1.147,62 | 53.453,76 | 71.136,65 | 147.543,30 | 218.679,95 |
192 | 52.456,70 | 147,75 | 999,87 | 1.147,62 | 52.456,70 | 71.284,40 | 148.543,17 | 219.827,57 |
193 | 51.456,83 | 144,94 | 1.002,69 | 1.147,62 | 51.456,83 | 71.429,34 | 149.545,86 | 220.975,20 |
194 | 50.454,14 | 142,11 | 1.005,51 | 1.147,62 | 50.454,14 | 71.571,45 | 150.551,37 | 222.122,82 |
195 | 49.448,63 | 139,28 | 1.008,34 | 1.147,62 | 49.448,63 | 71.710,73 | 151.559,72 | 223.270,45 |
196 | 48.440,28 | 136,44 | 1.011,18 | 1.147,62 | 48.440,28 | 71.847,17 | 152.570,90 | 224.418,07 |
197 | 47.429,10 | 133,59 | 1.014,03 | 1.147,62 | 47.429,10 | 71.980,76 | 153.584,94 | 225.565,70 |
198 | 46.415,06 | 130,74 | 1.016,89 | 1.147,62 | 46.415,06 | 72.111,50 | 154.601,82 | 226.713,32 |
199 | 45.398,18 | 127,87 | 1.019,75 | 1.147,62 | 45.398,18 | 72.239,37 | 155.621,58 | 227.860,95 |
200 | 44.378,42 | 125,00 | 1.022,63 | 1.147,62 | 44.378,42 | 72.364,37 | 156.644,20 | 229.008,57 |
201 | 43.355,80 | 122,12 | 1.025,51 | 1.147,62 | 43.355,80 | 72.486,49 | 157.669,71 | 230.156,20 |
202 | 42.330,29 | 119,23 | 1.028,39 | 1.147,62 | 42.330,29 | 72.605,72 | 158.698,10 | 231.303,82 |
203 | 41.301,90 | 116,33 | 1.031,29 | 1.147,62 | 41.301,90 | 72.722,05 | 159.729,40 | 232.451,45 |
204 | 40.270,60 | 113,43 | 1.034,20 | 1.147,62 | 40.270,60 | 72.835,48 | 160.763,59 | 233.599,07 |
205 | 39.236,41 | 110,52 | 1.037,11 | 1.147,62 | 39.236,41 | 72.945,99 | 161.800,70 | 234.746,69 |
206 | 38.199,30 | 107,59 | 1.040,03 | 1.147,62 | 38.199,30 | 73.053,59 | 162.840,73 | 235.894,32 |
207 | 37.159,27 | 104,67 | 1.042,96 | 1.147,62 | 37.159,27 | 73.158,25 | 163.883,69 | 237.041,94 |
208 | 36.116,31 | 101,73 | 1.045,90 | 1.147,62 | 36.116,31 | 73.259,98 | 164.929,59 | 238.189,57 |
209 | 35.070,41 | 98,78 | 1.048,84 | 1.147,62 | 35.070,41 | 73.358,76 | 165.978,43 | 239.337,19 |
210 | 34.021,57 | 95,83 | 1.051,80 | 1.147,62 | 34.021,57 | 73.454,59 | 167.030,23 | 240.484,82 |
211 | 32.969,77 | 92,86 | 1.054,76 | 1.147,62 | 32.969,77 | 73.547,46 | 168.084,99 | 241.632,44 |
212 | 31.915,01 | 89,89 | 1.057,73 | 1.147,62 | 31.915,01 | 73.637,35 | 169.142,72 | 242.780,07 |
213 | 30.857,28 | 86,91 | 1.060,71 | 1.147,62 | 30.857,28 | 73.724,26 | 170.203,43 | 243.927,69 |
214 | 29.796,57 | 83,93 | 1.063,70 | 1.147,62 | 29.796,57 | 73.808,19 | 171.267,13 | 245.075,32 |
215 | 28.732,87 | 80,93 | 1.066,69 | 1.147,62 | 28.732,87 | 73.889,12 | 172.333,82 | 246.222,94 |
216 | 27.666,18 | 77,93 | 1.069,70 | 1.147,62 | 27.666,18 | 73.967,05 | 173.403,52 | 247.370,57 |
217 | 26.596,48 | 74,91 | 1.072,71 | 1.147,62 | 26.596,48 | 74.041,96 | 174.476,23 | 248.518,19 |
218 | 25.523,77 | 71,89 | 1.075,73 | 1.147,62 | 25.523,77 | 74.113,85 | 175.551,96 | 249.665,82 |
219 | 24.448,04 | 68,86 | 1.078,76 | 1.147,62 | 24.448,04 | 74.182,72 | 176.630,73 | 250.813,44 |
220 | 23.369,27 | 65,82 | 1.081,80 | 1.147,62 | 23.369,27 | 74.248,54 | 177.712,53 | 251.961,07 |
221 | 22.287,47 | 62,78 | 1.084,85 | 1.147,62 | 22.287,47 | 74.311,32 | 178.797,38 | 253.108,69 |
222 | 21.202,62 | 59,72 | 1.087,90 | 1.147,62 | 21.202,62 | 74.371,04 | 179.885,28 | 254.256,32 |
223 | 20.114,72 | 56,66 | 1.090,97 | 1.147,62 | 20.114,72 | 74.427,69 | 180.976,25 | 255.403,94 |
224 | 19.023,75 | 53,58 | 1.094,04 | 1.147,62 | 19.023,75 | 74.481,28 | 182.070,29 | 256.551,57 |
225 | 17.929,71 | 50,50 | 1.097,12 | 1.147,62 | 17.929,71 | 74.531,78 | 183.167,41 | 257.699,19 |
226 | 16.832,59 | 47,41 | 1.100,21 | 1.147,62 | 16.832,59 | 74.579,19 | 184.267,62 | 258.846,82 |
227 | 15.732,38 | 44,31 | 1.103,31 | 1.147,62 | 15.732,38 | 74.623,50 | 185.370,94 | 259.994,44 |
228 | 14.629,06 | 41,21 | 1.106,42 | 1.147,62 | 14.629,06 | 74.664,71 | 186.477,36 | 261.142,07 |
229 | 13.522,64 | 38,09 | 1.109,54 | 1.147,62 | 13.522,64 | 74.702,80 | 187.586,89 | 262.289,69 |
230 | 12.413,11 | 34,96 | 1.112,66 | 1.147,62 | 12.413,11 | 74.737,76 | 188.699,55 | 263.437,31 |
231 | 11.300,45 | 31,83 | 1.115,80 | 1.147,62 | 11.300,45 | 74.769,59 | 189.815,35 | 264.584,94 |
232 | 10.184,65 | 28,69 | 1.118,94 | 1.147,62 | 10.184,65 | 74.798,28 | 190.934,29 | 265.732,56 |
233 | 9.065,71 | 25,54 | 1.122,09 | 1.147,62 | 9.065,71 | 74.823,81 | 192.056,38 | 266.880,19 |
234 | 7.943,62 | 22,37 | 1.125,25 | 1.147,62 | 7.943,62 | 74.846,19 | 193.181,63 | 268.027,81 |
235 | 6.818,37 | 19,21 | 1.128,42 | 1.147,62 | 6.818,37 | 74.865,39 | 194.310,05 | 269.175,44 |
236 | 5.689,95 | 16,03 | 1.131,60 | 1.147,62 | 5.689,95 | 74.881,42 | 195.441,64 | 270.323,06 |
237 | 4.558,36 | 12,84 | 1.134,79 | 1.147,62 | 4.558,36 | 74.894,26 | 196.576,43 | 271.470,69 |
238 | 3.423,57 | 9,64 | 1.137,98 | 1.147,62 | 3.423,57 | 74.903,90 | 197.714,41 | 272.618,31 |
239 | 2.285,59 | 6,44 | 1.141,19 | 1.147,62 | 2.285,59 | 74.910,34 | 198.855,60 | 273.765,94 |
240 | 1.144,40 | 3,22 | 1.144,40 | 1.147,62 | 1.144,40 | 74.913,56 | 200.000,00 | 274.913,56 |
- 77.111,14€
- Zinsanteil
- 1.156,84€
- Monatsrate
- 3,47%
- Sollzins p.a.
- 3,55%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 578,33 | 578,51 | 1.156,84 | 199.421,49 | 578,33 | 578,51 | 1.156,84 |
2 | 199.421,49 | 576,66 | 580,18 | 1.156,84 | 199.421,49 | 624,85 | 1.158,68 | 1.783,54 |
3 | 198.841,32 | 574,98 | 581,86 | 1.156,84 | 198.841,32 | 1.199,84 | 1.740,54 | 2.940,38 |
4 | 198.259,46 | 573,30 | 583,54 | 1.156,84 | 198.259,46 | 1.773,14 | 2.324,08 | 4.097,22 |
5 | 197.675,92 | 571,61 | 585,23 | 1.156,84 | 197.675,92 | 2.344,75 | 2.909,30 | 5.254,05 |
6 | 197.090,70 | 569,92 | 586,92 | 1.156,84 | 197.090,70 | 2.914,67 | 3.496,22 | 6.410,89 |
7 | 196.503,78 | 568,22 | 588,62 | 1.156,84 | 196.503,78 | 3.482,89 | 4.084,84 | 7.567,73 |
8 | 195.915,16 | 566,52 | 590,32 | 1.156,84 | 195.915,16 | 4.049,42 | 4.675,15 | 8.724,57 |
9 | 195.324,85 | 564,81 | 592,02 | 1.156,84 | 195.324,85 | 4.614,23 | 5.267,18 | 9.881,41 |
10 | 194.732,82 | 563,10 | 593,74 | 1.156,84 | 194.732,82 | 5.177,33 | 5.860,91 | 11.038,25 |
11 | 194.139,09 | 561,39 | 595,45 | 1.156,84 | 194.139,09 | 5.738,72 | 6.456,37 | 12.195,09 |
12 | 193.543,63 | 559,66 | 597,17 | 1.156,84 | 193.543,63 | 6.298,38 | 7.053,54 | 13.351,92 |
13 | 192.946,46 | 557,94 | 598,90 | 1.156,84 | 192.946,46 | 6.856,32 | 7.652,44 | 14.508,76 |
14 | 192.347,56 | 556,21 | 600,63 | 1.156,84 | 192.347,56 | 7.412,52 | 8.253,08 | 15.665,60 |
15 | 191.746,92 | 554,47 | 602,37 | 1.156,84 | 191.746,92 | 7.966,99 | 8.855,45 | 16.822,44 |
16 | 191.144,55 | 552,73 | 604,11 | 1.156,84 | 191.144,55 | 8.519,72 | 9.459,56 | 17.979,28 |
17 | 190.540,44 | 550,98 | 605,86 | 1.156,84 | 190.540,44 | 9.070,70 | 10.065,42 | 19.136,12 |
18 | 189.934,58 | 549,23 | 607,61 | 1.156,84 | 189.934,58 | 9.619,93 | 10.673,03 | 20.292,96 |
19 | 189.326,97 | 547,47 | 609,37 | 1.156,84 | 189.326,97 | 10.167,40 | 11.282,40 | 21.449,80 |
20 | 188.717,60 | 545,71 | 611,13 | 1.156,84 | 188.717,60 | 10.713,10 | 11.893,53 | 22.606,63 |
21 | 188.106,47 | 543,94 | 612,90 | 1.156,84 | 188.106,47 | 11.257,05 | 12.506,43 | 23.763,47 |
22 | 187.493,57 | 542,17 | 614,67 | 1.156,84 | 187.493,57 | 11.799,21 | 13.121,10 | 24.920,31 |
23 | 186.878,90 | 540,39 | 616,45 | 1.156,84 | 186.878,90 | 12.339,61 | 13.737,54 | 26.077,15 |
24 | 186.262,46 | 538,61 | 618,23 | 1.156,84 | 186.262,46 | 12.878,21 | 14.355,77 | 27.233,99 |
25 | 185.644,23 | 536,82 | 620,02 | 1.156,84 | 185.644,23 | 13.415,04 | 14.975,79 | 28.390,83 |
26 | 185.024,21 | 535,03 | 621,81 | 1.156,84 | 185.024,21 | 13.950,06 | 15.597,60 | 29.547,67 |
27 | 184.402,40 | 533,23 | 623,61 | 1.156,84 | 184.402,40 | 14.483,29 | 16.221,21 | 30.704,50 |
28 | 183.778,79 | 531,43 | 625,41 | 1.156,84 | 183.778,79 | 15.014,72 | 16.846,62 | 31.861,34 |
29 | 183.153,38 | 529,62 | 627,22 | 1.156,84 | 183.153,38 | 15.544,34 | 17.473,84 | 33.018,18 |
30 | 182.526,16 | 527,80 | 629,03 | 1.156,84 | 182.526,16 | 16.072,15 | 18.102,88 | 34.175,02 |
31 | 181.897,12 | 525,99 | 630,85 | 1.156,84 | 181.897,12 | 16.598,13 | 18.733,73 | 35.331,86 |
32 | 181.266,27 | 524,16 | 632,68 | 1.156,84 | 181.266,27 | 17.122,29 | 19.366,41 | 36.488,70 |
33 | 180.633,59 | 522,33 | 634,51 | 1.156,84 | 180.633,59 | 17.644,62 | 20.000,91 | 37.645,54 |
34 | 179.999,09 | 520,50 | 636,34 | 1.156,84 | 179.999,09 | 18.165,12 | 20.637,25 | 38.802,38 |
35 | 179.362,75 | 518,66 | 638,18 | 1.156,84 | 179.362,75 | 18.683,78 | 21.275,43 | 39.959,21 |
36 | 178.724,57 | 516,81 | 640,03 | 1.156,84 | 178.724,57 | 19.200,59 | 21.915,46 | 41.116,05 |
37 | 178.084,54 | 514,96 | 641,88 | 1.156,84 | 178.084,54 | 19.715,55 | 22.557,34 | 42.272,89 |
38 | 177.442,66 | 513,11 | 643,73 | 1.156,84 | 177.442,66 | 20.228,66 | 23.201,07 | 43.429,73 |
39 | 176.798,93 | 511,24 | 645,60 | 1.156,84 | 176.798,93 | 20.739,90 | 23.846,67 | 44.586,57 |
40 | 176.153,33 | 509,38 | 647,46 | 1.156,84 | 176.153,33 | 21.249,28 | 24.494,13 | 45.743,41 |
41 | 175.505,87 | 507,50 | 649,33 | 1.156,84 | 175.505,87 | 21.756,78 | 25.143,46 | 46.900,25 |
42 | 174.856,54 | 505,63 | 651,21 | 1.156,84 | 174.856,54 | 22.262,41 | 25.794,68 | 48.057,08 |
43 | 174.205,32 | 503,74 | 653,09 | 1.156,84 | 174.205,32 | 22.766,15 | 26.447,77 | 49.213,92 |
44 | 173.552,23 | 501,86 | 654,98 | 1.156,84 | 173.552,23 | 23.268,01 | 27.102,75 | 50.370,76 |
45 | 172.897,25 | 499,96 | 656,88 | 1.156,84 | 172.897,25 | 23.767,97 | 27.759,63 | 51.527,60 |
46 | 172.240,37 | 498,06 | 658,78 | 1.156,84 | 172.240,37 | 24.266,03 | 28.418,41 | 52.684,44 |
47 | 171.581,59 | 496,16 | 660,68 | 1.156,84 | 171.581,59 | 24.762,19 | 29.079,09 | 53.841,28 |
48 | 170.920,91 | 494,25 | 662,59 | 1.156,84 | 170.920,91 | 25.256,43 | 29.741,68 | 54.998,12 |
49 | 170.258,32 | 492,33 | 664,51 | 1.156,84 | 170.258,32 | 25.748,76 | 30.406,19 | 56.154,96 |
50 | 169.593,81 | 490,41 | 666,43 | 1.156,84 | 169.593,81 | 26.239,17 | 31.072,62 | 57.311,79 |
51 | 168.927,38 | 488,48 | 668,36 | 1.156,84 | 168.927,38 | 26.727,65 | 31.740,98 | 58.468,63 |
52 | 168.259,02 | 486,55 | 670,29 | 1.156,84 | 168.259,02 | 27.214,20 | 32.411,27 | 59.625,47 |
53 | 167.588,73 | 484,61 | 672,23 | 1.156,84 | 167.588,73 | 27.698,81 | 33.083,50 | 60.782,31 |
54 | 166.916,50 | 482,67 | 674,17 | 1.156,84 | 166.916,50 | 28.181,48 | 33.757,67 | 61.939,15 |
55 | 166.242,33 | 480,72 | 676,12 | 1.156,84 | 166.242,33 | 28.662,20 | 34.433,79 | 63.095,99 |
56 | 165.566,21 | 478,76 | 678,08 | 1.156,84 | 165.566,21 | 29.140,96 | 35.111,86 | 64.252,83 |
57 | 164.888,14 | 476,80 | 680,04 | 1.156,84 | 164.888,14 | 29.617,76 | 35.791,90 | 65.409,66 |
58 | 164.208,10 | 474,84 | 682,00 | 1.156,84 | 164.208,10 | 30.092,60 | 36.473,91 | 66.566,50 |
59 | 163.526,09 | 472,86 | 683,98 | 1.156,84 | 163.526,09 | 30.565,46 | 37.157,88 | 67.723,34 |
60 | 162.842,12 | 470,89 | 685,95 | 1.156,84 | 162.842,12 | 31.036,35 | 37.843,83 | 68.880,18 |
61 | 162.156,17 | 468,90 | 687,94 | 1.156,84 | 162.156,17 | 31.505,25 | 38.531,77 | 70.037,02 |
62 | 161.468,23 | 466,91 | 689,93 | 1.156,84 | 161.468,23 | 31.972,16 | 39.221,70 | 71.193,86 |
63 | 160.778,30 | 464,92 | 691,92 | 1.156,84 | 160.778,30 | 32.437,08 | 39.913,62 | 72.350,70 |
64 | 160.086,38 | 462,92 | 693,92 | 1.156,84 | 160.086,38 | 32.899,99 | 40.607,54 | 73.507,53 |
65 | 159.392,46 | 460,91 | 695,93 | 1.156,84 | 159.392,46 | 33.360,90 | 41.303,47 | 74.664,37 |
66 | 158.696,53 | 458,90 | 697,94 | 1.156,84 | 158.696,53 | 33.819,80 | 42.001,41 | 75.821,21 |
67 | 157.998,59 | 456,88 | 699,96 | 1.156,84 | 157.998,59 | 34.276,68 | 42.701,37 | 76.978,05 |
68 | 157.298,63 | 454,86 | 701,98 | 1.156,84 | 157.298,63 | 34.731,54 | 43.403,35 | 78.134,89 |
69 | 156.596,65 | 452,83 | 704,01 | 1.156,84 | 156.596,65 | 35.184,36 | 44.107,37 | 79.291,73 |
70 | 155.892,63 | 450,79 | 706,05 | 1.156,84 | 155.892,63 | 35.635,15 | 44.813,42 | 80.448,57 |
71 | 155.186,58 | 448,75 | 708,09 | 1.156,84 | 155.186,58 | 36.083,90 | 45.521,51 | 81.605,41 |
72 | 154.478,49 | 446,70 | 710,14 | 1.156,84 | 154.478,49 | 36.530,60 | 46.231,65 | 82.762,24 |
73 | 153.768,35 | 444,65 | 712,19 | 1.156,84 | 153.768,35 | 36.975,24 | 46.943,84 | 83.919,08 |
74 | 153.056,16 | 442,59 | 714,25 | 1.156,84 | 153.056,16 | 37.417,83 | 47.658,09 | 85.075,92 |
75 | 152.341,91 | 440,52 | 716,32 | 1.156,84 | 152.341,91 | 37.858,35 | 48.374,41 | 86.232,76 |
76 | 151.625,59 | 438,45 | 718,39 | 1.156,84 | 151.625,59 | 38.296,80 | 49.092,79 | 87.389,60 |
77 | 150.907,21 | 436,37 | 720,47 | 1.156,84 | 150.907,21 | 38.733,18 | 49.813,26 | 88.546,44 |
78 | 150.186,74 | 434,29 | 722,55 | 1.156,84 | 150.186,74 | 39.167,47 | 50.535,81 | 89.703,28 |
79 | 149.464,19 | 432,20 | 724,64 | 1.156,84 | 149.464,19 | 39.599,67 | 51.260,45 | 90.860,11 |
80 | 148.739,55 | 430,11 | 726,73 | 1.156,84 | 148.739,55 | 40.029,77 | 51.987,18 | 92.016,95 |
81 | 148.012,82 | 428,00 | 728,83 | 1.156,84 | 148.012,82 | 40.457,78 | 52.716,01 | 93.173,79 |
82 | 147.283,99 | 425,90 | 730,94 | 1.156,84 | 147.283,99 | 40.883,67 | 53.446,96 | 94.330,63 |
83 | 146.553,04 | 423,78 | 733,06 | 1.156,84 | 146.553,04 | 41.307,46 | 54.180,01 | 95.487,47 |
84 | 145.819,99 | 421,66 | 735,18 | 1.156,84 | 145.819,99 | 41.729,12 | 54.915,19 | 96.644,31 |
85 | 145.084,81 | 419,54 | 737,30 | 1.156,84 | 145.084,81 | 42.148,66 | 55.652,49 | 97.801,15 |
86 | 144.347,51 | 417,40 | 739,43 | 1.156,84 | 144.347,51 | 42.566,06 | 56.391,92 | 98.957,99 |
87 | 143.608,08 | 415,27 | 741,57 | 1.156,84 | 143.608,08 | 42.981,33 | 57.133,50 | 100.114,82 |
88 | 142.866,50 | 413,12 | 743,72 | 1.156,84 | 142.866,50 | 43.394,45 | 57.877,21 | 101.271,66 |
89 | 142.122,79 | 410,97 | 745,87 | 1.156,84 | 142.122,79 | 43.805,42 | 58.623,08 | 102.428,50 |
90 | 141.376,92 | 408,81 | 748,02 | 1.156,84 | 141.376,92 | 44.214,24 | 59.371,10 | 103.585,34 |
91 | 140.628,90 | 406,65 | 750,19 | 1.156,84 | 140.628,90 | 44.620,89 | 60.121,29 | 104.742,18 |
92 | 139.878,71 | 404,48 | 752,36 | 1.156,84 | 139.878,71 | 45.025,37 | 60.873,65 | 105.899,02 |
93 | 139.126,35 | 402,31 | 754,53 | 1.156,84 | 139.126,35 | 45.427,68 | 61.628,18 | 107.055,86 |
94 | 138.371,82 | 400,13 | 756,71 | 1.156,84 | 138.371,82 | 45.827,80 | 62.384,89 | 108.212,69 |
95 | 137.615,11 | 397,94 | 758,90 | 1.156,84 | 137.615,11 | 46.225,74 | 63.143,79 | 109.369,53 |
96 | 136.856,21 | 395,74 | 761,10 | 1.156,84 | 136.856,21 | 46.621,48 | 63.904,89 | 110.526,37 |
97 | 136.095,11 | 393,54 | 763,30 | 1.156,84 | 136.095,11 | 47.015,02 | 64.668,19 | 111.683,21 |
98 | 135.331,81 | 391,33 | 765,50 | 1.156,84 | 135.331,81 | 47.406,36 | 65.433,69 | 112.840,05 |
99 | 134.566,31 | 389,12 | 767,72 | 1.156,84 | 134.566,31 | 47.795,48 | 66.201,41 | 113.996,89 |
100 | 133.798,59 | 386,90 | 769,94 | 1.156,84 | 133.798,59 | 48.182,38 | 66.971,35 | 115.153,73 |
101 | 133.028,65 | 384,67 | 772,16 | 1.156,84 | 133.028,65 | 48.567,06 | 67.743,51 | 116.310,57 |
102 | 132.256,49 | 382,44 | 774,40 | 1.156,84 | 132.256,49 | 48.949,50 | 68.517,91 | 117.467,40 |
103 | 131.482,09 | 380,20 | 776,64 | 1.156,84 | 131.482,09 | 49.329,70 | 69.294,54 | 118.624,24 |
104 | 130.705,46 | 377,96 | 778,88 | 1.156,84 | 130.705,46 | 49.707,66 | 70.073,42 | 119.781,08 |
105 | 129.926,58 | 375,70 | 781,13 | 1.156,84 | 129.926,58 | 50.083,36 | 70.854,56 | 120.937,92 |
106 | 129.145,44 | 373,45 | 783,39 | 1.156,84 | 129.145,44 | 50.456,81 | 71.637,95 | 122.094,76 |
107 | 128.362,05 | 371,18 | 785,66 | 1.156,84 | 128.362,05 | 50.827,99 | 72.423,61 | 123.251,60 |
108 | 127.576,39 | 368,91 | 787,93 | 1.156,84 | 127.576,39 | 51.196,89 | 73.211,54 | 124.408,44 |
109 | 126.788,46 | 366,63 | 790,21 | 1.156,84 | 126.788,46 | 51.563,52 | 74.001,75 | 125.565,27 |
110 | 125.998,25 | 364,34 | 792,49 | 1.156,84 | 125.998,25 | 51.927,87 | 74.794,24 | 126.722,11 |
111 | 125.205,76 | 362,05 | 794,79 | 1.156,84 | 125.205,76 | 52.289,92 | 75.589,03 | 127.878,95 |
112 | 124.410,97 | 359,76 | 797,08 | 1.156,84 | 124.410,97 | 52.649,68 | 76.386,11 | 129.035,79 |
113 | 123.613,89 | 357,45 | 799,39 | 1.156,84 | 123.613,89 | 53.007,13 | 77.185,50 | 130.192,63 |
114 | 122.814,50 | 355,14 | 801,70 | 1.156,84 | 122.814,50 | 53.362,27 | 77.987,20 | 131.349,47 |
115 | 122.012,80 | 352,82 | 804,02 | 1.156,84 | 122.012,80 | 53.715,09 | 78.791,22 | 132.506,31 |
116 | 121.208,78 | 350,50 | 806,34 | 1.156,84 | 121.208,78 | 54.065,58 | 79.597,56 | 133.663,14 |
117 | 120.402,44 | 348,16 | 808,67 | 1.156,84 | 120.402,44 | 54.413,75 | 80.406,24 | 134.819,98 |
118 | 119.593,76 | 345,83 | 811,01 | 1.156,84 | 119.593,76 | 54.759,57 | 81.217,25 | 135.976,82 |
119 | 118.782,75 | 343,48 | 813,36 | 1.156,84 | 118.782,75 | 55.103,05 | 82.030,61 | 137.133,66 |
120 | 117.969,39 | 341,13 | 815,71 | 1.156,84 | 117.969,39 | 55.444,18 | 82.846,32 | 138.290,50 |
121 | 117.153,68 | 338,77 | 818,07 | 1.156,84 | 117.153,68 | 55.782,95 | 83.664,39 | 139.447,34 |
122 | 116.335,61 | 336,40 | 820,43 | 1.156,84 | 116.335,61 | 56.119,35 | 84.484,82 | 140.604,18 |
123 | 115.515,18 | 334,03 | 822,81 | 1.156,84 | 115.515,18 | 56.453,38 | 85.307,63 | 141.761,02 |
124 | 114.692,37 | 331,65 | 825,19 | 1.156,84 | 114.692,37 | 56.785,04 | 86.132,82 | 142.917,85 |
125 | 113.867,18 | 329,27 | 827,57 | 1.156,84 | 113.867,18 | 57.114,30 | 86.960,39 | 144.074,69 |
126 | 113.039,61 | 326,87 | 829,97 | 1.156,84 | 113.039,61 | 57.441,18 | 87.790,36 | 145.231,53 |
127 | 112.209,64 | 324,47 | 832,37 | 1.156,84 | 112.209,64 | 57.765,65 | 88.622,72 | 146.388,37 |
128 | 111.377,28 | 322,07 | 834,77 | 1.156,84 | 111.377,28 | 58.087,71 | 89.457,49 | 147.545,21 |
129 | 110.542,51 | 319,65 | 837,19 | 1.156,84 | 110.542,51 | 58.407,37 | 90.294,68 | 148.702,05 |
130 | 109.705,32 | 317,23 | 839,61 | 1.156,84 | 109.705,32 | 58.724,60 | 91.134,29 | 149.858,89 |
131 | 108.865,71 | 314,80 | 842,04 | 1.156,84 | 108.865,71 | 59.039,40 | 91.976,32 | 151.015,72 |
132 | 108.023,68 | 312,37 | 844,47 | 1.156,84 | 108.023,68 | 59.351,77 | 92.820,79 | 152.172,56 |
133 | 107.179,21 | 309,93 | 846,91 | 1.156,84 | 107.179,21 | 59.661,70 | 93.667,71 | 153.329,40 |
134 | 106.332,29 | 307,48 | 849,36 | 1.156,84 | 106.332,29 | 59.969,17 | 94.517,07 | 154.486,24 |
135 | 105.482,93 | 305,02 | 851,82 | 1.156,84 | 105.482,93 | 60.274,20 | 95.368,88 | 155.643,08 |
136 | 104.631,12 | 302,56 | 854,28 | 1.156,84 | 104.631,12 | 60.576,75 | 96.223,16 | 156.799,92 |
137 | 103.776,84 | 300,09 | 856,75 | 1.156,84 | 103.776,84 | 60.876,84 | 97.079,92 | 157.956,76 |
138 | 102.920,08 | 297,61 | 859,23 | 1.156,84 | 102.920,08 | 61.174,45 | 97.939,14 | 159.113,60 |
139 | 102.060,86 | 295,13 | 861,71 | 1.156,84 | 102.060,86 | 61.469,58 | 98.800,86 | 160.270,43 |
140 | 101.199,14 | 292,63 | 864,20 | 1.156,84 | 101.199,14 | 61.762,21 | 99.665,06 | 161.427,27 |
141 | 100.334,94 | 290,14 | 866,70 | 1.156,84 | 100.334,94 | 62.052,35 | 100.531,76 | 162.584,11 |
142 | 99.468,24 | 287,63 | 869,21 | 1.156,84 | 99.468,24 | 62.339,98 | 101.400,97 | 163.740,95 |
143 | 98.599,03 | 285,12 | 871,72 | 1.156,84 | 98.599,03 | 62.625,09 | 102.272,70 | 164.897,79 |
144 | 97.727,30 | 282,59 | 874,24 | 1.156,84 | 97.727,30 | 62.907,69 | 103.146,94 | 166.054,63 |
145 | 96.853,06 | 280,07 | 876,77 | 1.156,84 | 96.853,06 | 63.187,75 | 104.023,71 | 167.211,47 |
146 | 95.976,29 | 277,53 | 879,31 | 1.156,84 | 95.976,29 | 63.465,28 | 104.903,02 | 168.368,30 |
147 | 95.096,98 | 274,99 | 881,85 | 1.156,84 | 95.096,98 | 63.740,27 | 105.784,87 | 169.525,14 |
148 | 94.215,13 | 272,44 | 884,40 | 1.156,84 | 94.215,13 | 64.012,71 | 106.669,27 | 170.681,98 |
149 | 93.330,73 | 269,88 | 886,96 | 1.156,84 | 93.330,73 | 64.282,59 | 107.556,23 | 171.838,82 |
150 | 92.443,77 | 267,32 | 889,52 | 1.156,84 | 92.443,77 | 64.549,91 | 108.445,75 | 172.995,66 |
151 | 91.554,25 | 264,74 | 892,09 | 1.156,84 | 91.554,25 | 64.814,65 | 109.337,84 | 174.152,50 |
152 | 90.662,16 | 262,16 | 894,67 | 1.156,84 | 90.662,16 | 65.076,82 | 110.232,52 | 175.309,34 |
153 | 89.767,48 | 259,58 | 897,26 | 1.156,84 | 89.767,48 | 65.336,40 | 111.129,78 | 176.466,18 |
154 | 88.870,22 | 256,98 | 899,86 | 1.156,84 | 88.870,22 | 65.593,38 | 112.029,63 | 177.623,01 |
155 | 87.970,37 | 254,38 | 902,46 | 1.156,84 | 87.970,37 | 65.847,76 | 112.932,09 | 178.779,85 |
156 | 87.067,91 | 251,77 | 905,07 | 1.156,84 | 87.067,91 | 66.099,53 | 113.837,16 | 179.936,69 |
157 | 86.162,84 | 249,15 | 907,68 | 1.156,84 | 86.162,84 | 66.348,69 | 114.744,84 | 181.093,53 |
158 | 85.255,16 | 246,53 | 910,31 | 1.156,84 | 85.255,16 | 66.595,22 | 115.655,15 | 182.250,37 |
159 | 84.344,85 | 243,90 | 912,94 | 1.156,84 | 84.344,85 | 66.839,11 | 116.568,09 | 183.407,21 |
160 | 83.431,91 | 241,26 | 915,58 | 1.156,84 | 83.431,91 | 67.080,37 | 117.483,68 | 184.564,05 |
161 | 82.516,32 | 238,61 | 918,23 | 1.156,84 | 82.516,32 | 67.318,98 | 118.401,90 | 185.720,88 |
162 | 81.598,10 | 235,95 | 920,88 | 1.156,84 | 81.598,10 | 67.554,93 | 119.322,79 | 186.877,72 |
163 | 80.677,21 | 233,29 | 923,55 | 1.156,84 | 80.677,21 | 67.788,23 | 120.246,34 | 188.034,56 |
164 | 79.753,66 | 230,62 | 926,22 | 1.156,84 | 79.753,66 | 68.018,85 | 121.172,55 | 189.191,40 |
165 | 78.827,45 | 227,94 | 928,90 | 1.156,84 | 78.827,45 | 68.246,79 | 122.101,45 | 190.348,24 |
166 | 77.898,55 | 225,26 | 931,58 | 1.156,84 | 77.898,55 | 68.472,05 | 123.033,03 | 191.505,08 |
167 | 76.966,97 | 222,56 | 934,28 | 1.156,84 | 76.966,97 | 68.694,61 | 123.967,31 | 192.661,92 |
168 | 76.032,69 | 219,86 | 936,98 | 1.156,84 | 76.032,69 | 68.914,47 | 124.904,28 | 193.818,75 |
169 | 75.095,72 | 217,15 | 939,69 | 1.156,84 | 75.095,72 | 69.131,62 | 125.843,97 | 194.975,59 |
170 | 74.156,03 | 214,43 | 942,40 | 1.156,84 | 74.156,03 | 69.346,06 | 126.786,38 | 196.132,43 |
171 | 73.213,62 | 211,71 | 945,13 | 1.156,84 | 73.213,62 | 69.557,77 | 127.731,50 | 197.289,27 |
172 | 72.268,50 | 208,98 | 947,86 | 1.156,84 | 72.268,50 | 69.766,74 | 128.679,37 | 198.446,11 |
173 | 71.320,63 | 206,24 | 950,60 | 1.156,84 | 71.320,63 | 69.972,98 | 129.629,97 | 199.602,95 |
174 | 70.370,03 | 203,49 | 953,35 | 1.156,84 | 70.370,03 | 70.176,46 | 130.583,32 | 200.759,79 |
175 | 69.416,68 | 200,73 | 956,11 | 1.156,84 | 69.416,68 | 70.377,19 | 131.539,43 | 201.916,63 |
176 | 68.460,57 | 197,97 | 958,87 | 1.156,84 | 68.460,57 | 70.575,16 | 132.498,30 | 203.073,46 |
177 | 67.501,70 | 195,19 | 961,65 | 1.156,84 | 67.501,70 | 70.770,35 | 133.459,95 | 204.230,30 |
178 | 66.540,05 | 192,41 | 964,43 | 1.156,84 | 66.540,05 | 70.962,76 | 134.424,38 | 205.387,14 |
179 | 65.575,62 | 189,62 | 967,22 | 1.156,84 | 65.575,62 | 71.152,39 | 135.391,59 | 206.543,98 |
180 | 64.608,41 | 186,83 | 970,01 | 1.156,84 | 64.608,41 | 71.339,21 | 136.361,61 | 207.700,82 |
181 | 63.638,39 | 184,02 | 972,82 | 1.156,84 | 63.638,39 | 71.523,23 | 137.334,42 | 208.857,66 |
182 | 62.665,58 | 181,21 | 975,63 | 1.156,84 | 62.665,58 | 71.704,44 | 138.310,05 | 210.014,50 |
183 | 61.689,95 | 178,39 | 978,45 | 1.156,84 | 61.689,95 | 71.882,83 | 139.288,51 | 211.171,33 |
184 | 60.711,49 | 175,56 | 981,28 | 1.156,84 | 60.711,49 | 72.058,39 | 140.269,79 | 212.328,17 |
185 | 59.730,21 | 172,72 | 984,12 | 1.156,84 | 59.730,21 | 72.231,11 | 141.253,91 | 213.485,01 |
186 | 58.746,09 | 169,87 | 986,96 | 1.156,84 | 58.746,09 | 72.400,98 | 142.240,87 | 214.641,85 |
187 | 57.759,13 | 167,02 | 989,82 | 1.156,84 | 57.759,13 | 72.568,00 | 143.230,69 | 215.798,69 |
188 | 56.769,31 | 164,16 | 992,68 | 1.156,84 | 56.769,31 | 72.732,16 | 144.223,37 | 216.955,53 |
189 | 55.776,63 | 161,29 | 995,55 | 1.156,84 | 55.776,63 | 72.893,45 | 145.218,92 | 218.112,37 |
190 | 54.781,08 | 158,41 | 998,43 | 1.156,84 | 54.781,08 | 73.051,85 | 146.217,35 | 219.269,21 |
191 | 53.782,65 | 155,52 | 1.001,32 | 1.156,84 | 53.782,65 | 73.207,38 | 147.218,67 | 220.426,04 |
192 | 52.781,33 | 152,63 | 1.004,21 | 1.156,84 | 52.781,33 | 73.360,00 | 148.222,88 | 221.582,88 |
193 | 51.777,12 | 149,72 | 1.007,12 | 1.156,84 | 51.777,12 | 73.509,72 | 149.230,00 | 222.739,72 |
194 | 50.770,00 | 146,81 | 1.010,03 | 1.156,84 | 50.770,00 | 73.656,53 | 150.240,03 | 223.896,56 |
195 | 49.759,97 | 143,89 | 1.012,95 | 1.156,84 | 49.759,97 | 73.800,42 | 151.252,98 | 225.053,40 |
196 | 48.747,02 | 140,96 | 1.015,88 | 1.156,84 | 48.747,02 | 73.941,38 | 152.268,85 | 226.210,24 |
197 | 47.731,15 | 138,02 | 1.018,82 | 1.156,84 | 47.731,15 | 74.079,41 | 153.287,67 | 227.367,08 |
198 | 46.712,33 | 135,08 | 1.021,76 | 1.156,84 | 46.712,33 | 74.214,48 | 154.309,43 | 228.523,91 |
199 | 45.690,57 | 132,12 | 1.024,72 | 1.156,84 | 45.690,57 | 74.346,60 | 155.334,15 | 229.680,75 |
200 | 44.665,85 | 129,16 | 1.027,68 | 1.156,84 | 44.665,85 | 74.475,76 | 156.361,83 | 230.837,59 |
201 | 43.638,17 | 126,19 | 1.030,65 | 1.156,84 | 43.638,17 | 74.601,95 | 157.392,48 | 231.994,43 |
202 | 42.607,52 | 123,21 | 1.033,63 | 1.156,84 | 42.607,52 | 74.725,16 | 158.426,11 | 233.151,27 |
203 | 41.573,89 | 120,22 | 1.036,62 | 1.156,84 | 41.573,89 | 74.845,37 | 159.462,73 | 234.308,11 |
204 | 40.537,27 | 117,22 | 1.039,62 | 1.156,84 | 40.537,27 | 74.962,59 | 160.502,35 | 235.464,95 |
205 | 39.497,65 | 114,21 | 1.042,62 | 1.156,84 | 39.497,65 | 75.076,81 | 161.544,98 | 236.621,79 |
206 | 38.455,02 | 111,20 | 1.045,64 | 1.156,84 | 38.455,02 | 75.188,01 | 162.590,62 | 237.778,62 |
207 | 37.409,38 | 108,18 | 1.048,66 | 1.156,84 | 37.409,38 | 75.296,18 | 163.639,28 | 238.935,46 |
208 | 36.360,72 | 105,14 | 1.051,70 | 1.156,84 | 36.360,72 | 75.401,33 | 164.690,97 | 240.092,30 |
209 | 35.309,03 | 102,10 | 1.054,74 | 1.156,84 | 35.309,03 | 75.503,43 | 165.745,71 | 241.249,14 |
210 | 34.254,29 | 99,05 | 1.057,79 | 1.156,84 | 34.254,29 | 75.602,48 | 166.803,50 | 242.405,98 |
211 | 33.196,50 | 95,99 | 1.060,85 | 1.156,84 | 33.196,50 | 75.698,47 | 167.864,34 | 243.562,82 |
212 | 32.135,66 | 92,93 | 1.063,91 | 1.156,84 | 32.135,66 | 75.791,40 | 168.928,26 | 244.719,66 |
213 | 31.071,74 | 89,85 | 1.066,99 | 1.156,84 | 31.071,74 | 75.881,25 | 169.995,25 | 245.876,49 |
214 | 30.004,75 | 86,76 | 1.070,07 | 1.156,84 | 30.004,75 | 75.968,01 | 171.065,32 | 247.033,33 |
215 | 28.934,68 | 83,67 | 1.073,17 | 1.156,84 | 28.934,68 | 76.051,68 | 172.138,49 | 248.190,17 |
216 | 27.861,51 | 80,57 | 1.076,27 | 1.156,84 | 27.861,51 | 76.132,25 | 173.214,76 | 249.347,01 |
217 | 26.785,24 | 77,45 | 1.079,38 | 1.156,84 | 26.785,24 | 76.209,70 | 174.294,15 | 250.503,85 |
218 | 25.705,85 | 74,33 | 1.082,51 | 1.156,84 | 25.705,85 | 76.284,03 | 175.376,65 | 251.660,69 |
219 | 24.623,35 | 71,20 | 1.085,64 | 1.156,84 | 24.623,35 | 76.355,24 | 176.462,29 | 252.817,53 |
220 | 23.537,71 | 68,06 | 1.088,78 | 1.156,84 | 23.537,71 | 76.423,30 | 177.551,06 | 253.974,36 |
221 | 22.448,94 | 64,91 | 1.091,92 | 1.156,84 | 22.448,94 | 76.488,21 | 178.642,99 | 255.131,20 |
222 | 21.357,01 | 61,76 | 1.095,08 | 1.156,84 | 21.357,01 | 76.549,97 | 179.738,07 | 256.288,04 |
223 | 20.261,93 | 58,59 | 1.098,25 | 1.156,84 | 20.261,93 | 76.608,56 | 180.836,32 | 257.444,88 |
224 | 19.163,68 | 55,41 | 1.101,42 | 1.156,84 | 19.163,68 | 76.663,98 | 181.937,74 | 258.601,72 |
225 | 18.062,26 | 52,23 | 1.104,61 | 1.156,84 | 18.062,26 | 76.716,21 | 183.042,35 | 259.758,56 |
226 | 16.957,65 | 49,04 | 1.107,80 | 1.156,84 | 16.957,65 | 76.765,24 | 184.150,15 | 260.915,40 |
227 | 15.849,85 | 45,83 | 1.111,01 | 1.156,84 | 15.849,85 | 76.811,08 | 185.261,16 | 262.072,24 |
228 | 14.738,84 | 42,62 | 1.114,22 | 1.156,84 | 14.738,84 | 76.853,70 | 186.375,38 | 263.229,07 |
229 | 13.624,62 | 39,40 | 1.117,44 | 1.156,84 | 13.624,62 | 76.893,09 | 187.492,82 | 264.385,91 |
230 | 12.507,18 | 36,17 | 1.120,67 | 1.156,84 | 12.507,18 | 76.929,26 | 188.613,49 | 265.542,75 |
231 | 11.386,51 | 32,93 | 1.123,91 | 1.156,84 | 11.386,51 | 76.962,19 | 189.737,40 | 266.699,59 |
232 | 10.262,60 | 29,68 | 1.127,16 | 1.156,84 | 10.262,60 | 76.991,86 | 190.864,57 | 267.856,43 |
233 | 9.135,43 | 26,42 | 1.130,42 | 1.156,84 | 9.135,43 | 77.018,28 | 191.994,99 | 269.013,27 |
234 | 8.005,01 | 23,15 | 1.133,69 | 1.156,84 | 8.005,01 | 77.041,43 | 193.128,68 | 270.170,11 |
235 | 6.871,32 | 19,87 | 1.136,97 | 1.156,84 | 6.871,32 | 77.061,30 | 194.265,65 | 271.326,94 |
236 | 5.734,35 | 16,58 | 1.140,26 | 1.156,84 | 5.734,35 | 77.077,88 | 195.405,90 | 272.483,78 |
237 | 4.594,10 | 13,28 | 1.143,55 | 1.156,84 | 4.594,10 | 77.091,16 | 196.549,46 | 273.640,62 |
238 | 3.450,54 | 9,98 | 1.146,86 | 1.156,84 | 3.450,54 | 77.101,14 | 197.696,32 | 274.797,46 |
239 | 2.303,68 | 6,66 | 1.150,18 | 1.156,84 | 2.303,68 | 77.107,80 | 198.846,50 | 275.954,30 |
240 | 1.153,50 | 3,34 | 1.153,50 | 1.156,84 | 1.153,50 | 77.111,14 | 200.000,00 | 277.111,14 |
- 78.336,44€
- Zinsanteil
- 1.161,98€
- Monatsrate
- 3,52%
- Sollzins p.a.
- 3,60%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 586,67 | 575,31 | 1.161,98 | 199.424,69 | 586,67 | 575,31 | 1.161,98 |
2 | 199.424,69 | 584,98 | 577,00 | 1.161,98 | 199.424,69 | 633,87 | 1.152,31 | 1.786,17 |
3 | 198.847,69 | 583,29 | 578,69 | 1.161,98 | 198.847,69 | 1.217,15 | 1.731,00 | 2.948,15 |
4 | 198.269,00 | 581,59 | 580,39 | 1.161,98 | 198.269,00 | 1.798,74 | 2.311,38 | 4.110,13 |
5 | 197.688,62 | 579,89 | 582,09 | 1.161,98 | 197.688,62 | 2.378,63 | 2.893,47 | 5.272,10 |
6 | 197.106,53 | 578,18 | 583,80 | 1.161,98 | 197.106,53 | 2.956,81 | 3.477,27 | 6.434,08 |
7 | 196.522,73 | 576,47 | 585,51 | 1.161,98 | 196.522,73 | 3.533,28 | 4.062,78 | 7.596,05 |
8 | 195.937,22 | 574,75 | 587,23 | 1.161,98 | 195.937,22 | 4.108,03 | 4.650,00 | 8.758,03 |
9 | 195.350,00 | 573,03 | 588,95 | 1.161,98 | 195.350,00 | 4.681,05 | 5.238,95 | 9.920,01 |
10 | 194.761,05 | 571,30 | 590,68 | 1.161,98 | 194.761,05 | 5.252,35 | 5.829,63 | 11.081,98 |
11 | 194.170,37 | 569,57 | 592,41 | 1.161,98 | 194.170,37 | 5.821,92 | 6.422,04 | 12.243,96 |
12 | 193.577,96 | 567,83 | 594,15 | 1.161,98 | 193.577,96 | 6.389,75 | 7.016,19 | 13.405,93 |
13 | 192.983,81 | 566,09 | 595,89 | 1.161,98 | 192.983,81 | 6.955,83 | 7.612,08 | 14.567,91 |
14 | 192.387,92 | 564,34 | 597,64 | 1.161,98 | 192.387,92 | 7.520,17 | 8.209,72 | 15.729,89 |
15 | 191.790,28 | 562,58 | 599,39 | 1.161,98 | 191.790,28 | 8.082,75 | 8.809,11 | 16.891,86 |
16 | 191.190,89 | 560,83 | 601,15 | 1.161,98 | 191.190,89 | 8.643,58 | 9.410,26 | 18.053,84 |
17 | 190.589,74 | 559,06 | 602,91 | 1.161,98 | 190.589,74 | 9.202,64 | 10.013,17 | 19.215,81 |
18 | 189.986,83 | 557,29 | 604,68 | 1.161,98 | 189.986,83 | 9.759,94 | 10.617,85 | 20.377,79 |
19 | 189.382,15 | 555,52 | 606,45 | 1.161,98 | 189.382,15 | 10.315,46 | 11.224,30 | 21.539,76 |
20 | 188.775,70 | 553,74 | 608,23 | 1.161,98 | 188.775,70 | 10.869,20 | 11.832,54 | 22.701,74 |
21 | 188.167,46 | 551,96 | 610,02 | 1.161,98 | 188.167,46 | 11.421,16 | 12.442,56 | 23.863,72 |
22 | 187.557,44 | 550,17 | 611,81 | 1.161,98 | 187.557,44 | 11.971,33 | 13.054,36 | 25.025,69 |
23 | 186.945,64 | 548,37 | 613,60 | 1.161,98 | 186.945,64 | 12.519,70 | 13.667,97 | 26.187,67 |
24 | 186.332,03 | 546,57 | 615,40 | 1.161,98 | 186.332,03 | 13.066,28 | 14.283,37 | 27.349,64 |
25 | 185.716,63 | 544,77 | 617,21 | 1.161,98 | 185.716,63 | 13.611,05 | 14.900,58 | 28.511,62 |
26 | 185.099,42 | 542,96 | 619,02 | 1.161,98 | 185.099,42 | 14.154,00 | 15.519,59 | 29.673,60 |
27 | 184.480,41 | 541,14 | 620,83 | 1.161,98 | 184.480,41 | 14.695,15 | 16.140,43 | 30.835,57 |
28 | 183.859,57 | 539,32 | 622,65 | 1.161,98 | 183.859,57 | 15.234,47 | 16.763,08 | 31.997,55 |
29 | 183.236,92 | 537,49 | 624,48 | 1.161,98 | 183.236,92 | 15.771,96 | 17.387,56 | 33.159,52 |
30 | 182.612,44 | 535,66 | 626,31 | 1.161,98 | 182.612,44 | 16.307,63 | 18.013,87 | 34.321,50 |
31 | 181.986,13 | 533,83 | 628,15 | 1.161,98 | 181.986,13 | 16.841,45 | 18.642,02 | 35.483,48 |
32 | 181.357,98 | 531,98 | 629,99 | 1.161,98 | 181.357,98 | 17.373,44 | 19.272,02 | 36.645,45 |
33 | 180.727,98 | 530,14 | 631,84 | 1.161,98 | 180.727,98 | 17.903,57 | 19.903,86 | 37.807,43 |
34 | 180.096,14 | 528,28 | 633,69 | 1.161,98 | 180.096,14 | 18.431,85 | 20.537,55 | 38.969,40 |
35 | 179.462,45 | 526,42 | 635,55 | 1.161,98 | 179.462,45 | 18.958,28 | 21.173,10 | 40.131,38 |
36 | 178.826,90 | 524,56 | 637,42 | 1.161,98 | 178.826,90 | 19.482,83 | 21.810,52 | 41.293,36 |
37 | 178.189,48 | 522,69 | 639,29 | 1.161,98 | 178.189,48 | 20.005,52 | 22.449,81 | 42.455,33 |
38 | 177.550,19 | 520,81 | 641,16 | 1.161,98 | 177.550,19 | 20.526,34 | 23.090,97 | 43.617,31 |
39 | 176.909,03 | 518,93 | 643,04 | 1.161,98 | 176.909,03 | 21.045,27 | 23.734,01 | 44.779,28 |
40 | 176.265,99 | 517,05 | 644,93 | 1.161,98 | 176.265,99 | 21.562,32 | 24.378,94 | 45.941,26 |
41 | 175.621,06 | 515,16 | 646,82 | 1.161,98 | 175.621,06 | 22.077,47 | 25.025,76 | 47.103,24 |
42 | 174.974,24 | 513,26 | 648,72 | 1.161,98 | 174.974,24 | 22.590,73 | 25.674,48 | 48.265,21 |
43 | 174.325,52 | 511,35 | 650,62 | 1.161,98 | 174.325,52 | 23.102,09 | 26.325,10 | 49.427,19 |
44 | 173.674,90 | 509,45 | 652,53 | 1.161,98 | 173.674,90 | 23.611,53 | 26.977,63 | 50.589,16 |
45 | 173.022,37 | 507,53 | 654,44 | 1.161,98 | 173.022,37 | 24.119,06 | 27.632,07 | 51.751,14 |
46 | 172.367,93 | 505,61 | 656,36 | 1.161,98 | 172.367,93 | 24.624,68 | 28.288,44 | 52.913,11 |
47 | 171.711,56 | 503,69 | 658,29 | 1.161,98 | 171.711,56 | 25.128,36 | 28.946,73 | 54.075,09 |
48 | 171.053,27 | 501,76 | 660,22 | 1.161,98 | 171.053,27 | 25.630,12 | 29.606,95 | 55.237,07 |
49 | 170.393,05 | 499,82 | 662,16 | 1.161,98 | 170.393,05 | 26.129,94 | 30.269,10 | 56.399,04 |
50 | 169.730,90 | 497,88 | 664,10 | 1.161,98 | 169.730,90 | 26.627,82 | 30.933,20 | 57.561,02 |
51 | 169.066,80 | 495,93 | 666,05 | 1.161,98 | 169.066,80 | 27.123,75 | 31.599,25 | 58.722,99 |
52 | 168.400,75 | 493,98 | 668,00 | 1.161,98 | 168.400,75 | 27.617,72 | 32.267,25 | 59.884,97 |
53 | 167.732,75 | 492,02 | 669,96 | 1.161,98 | 167.732,75 | 28.109,74 | 32.937,21 | 61.046,95 |
54 | 167.062,79 | 490,05 | 671,93 | 1.161,98 | 167.062,79 | 28.599,79 | 33.609,13 | 62.208,92 |
55 | 166.390,87 | 488,08 | 673,90 | 1.161,98 | 166.390,87 | 29.087,87 | 34.283,03 | 63.370,90 |
56 | 165.716,97 | 486,10 | 675,87 | 1.161,98 | 165.716,97 | 29.573,97 | 34.958,90 | 64.532,87 |
57 | 165.041,10 | 484,12 | 677,86 | 1.161,98 | 165.041,10 | 30.058,09 | 35.636,76 | 65.694,85 |
58 | 164.363,24 | 482,13 | 679,84 | 1.161,98 | 164.363,24 | 30.540,22 | 36.316,60 | 66.856,83 |
59 | 163.683,40 | 480,14 | 681,84 | 1.161,98 | 163.683,40 | 31.020,36 | 36.998,44 | 68.018,80 |
60 | 163.001,56 | 478,14 | 683,84 | 1.161,98 | 163.001,56 | 31.498,50 | 37.682,28 | 69.180,78 |
61 | 162.317,72 | 476,13 | 685,84 | 1.161,98 | 162.317,72 | 31.974,63 | 38.368,12 | 70.342,75 |
62 | 161.631,88 | 474,12 | 687,86 | 1.161,98 | 161.631,88 | 32.448,75 | 39.055,98 | 71.504,73 |
63 | 160.944,02 | 472,10 | 689,87 | 1.161,98 | 160.944,02 | 32.920,85 | 39.745,85 | 72.666,71 |
64 | 160.254,15 | 470,08 | 691,90 | 1.161,98 | 160.254,15 | 33.390,93 | 40.437,75 | 73.828,68 |
65 | 159.562,25 | 468,05 | 693,93 | 1.161,98 | 159.562,25 | 33.858,98 | 41.131,67 | 74.990,66 |
66 | 158.868,33 | 466,01 | 695,96 | 1.161,98 | 158.868,33 | 34.325,00 | 41.827,64 | 76.152,63 |
67 | 158.172,36 | 463,97 | 698,00 | 1.161,98 | 158.172,36 | 34.788,97 | 42.525,64 | 77.314,61 |
68 | 157.474,36 | 461,92 | 700,05 | 1.161,98 | 157.474,36 | 35.250,89 | 43.225,69 | 78.476,59 |
69 | 156.774,31 | 459,87 | 702,10 | 1.161,98 | 156.774,31 | 35.710,77 | 43.927,80 | 79.638,56 |
70 | 156.072,20 | 457,81 | 704,16 | 1.161,98 | 156.072,20 | 36.168,58 | 44.631,96 | 80.800,54 |
71 | 155.368,04 | 455,75 | 706,23 | 1.161,98 | 155.368,04 | 36.624,32 | 45.338,19 | 81.962,51 |
72 | 154.661,81 | 453,67 | 708,30 | 1.161,98 | 154.661,81 | 37.078,00 | 46.046,49 | 83.124,49 |
73 | 153.953,51 | 451,60 | 710,38 | 1.161,98 | 153.953,51 | 37.529,59 | 46.756,87 | 84.286,46 |
74 | 153.243,13 | 449,51 | 712,46 | 1.161,98 | 153.243,13 | 37.979,11 | 47.469,33 | 85.448,44 |
75 | 152.530,67 | 447,42 | 714,55 | 1.161,98 | 152.530,67 | 38.426,53 | 48.183,89 | 86.610,42 |
76 | 151.816,11 | 445,33 | 716,65 | 1.161,98 | 151.816,11 | 38.871,86 | 48.900,53 | 87.772,39 |
77 | 151.099,47 | 443,23 | 718,75 | 1.161,98 | 151.099,47 | 39.315,08 | 49.619,28 | 88.934,37 |
78 | 150.380,72 | 441,12 | 720,86 | 1.161,98 | 150.380,72 | 39.756,20 | 50.340,14 | 90.096,34 |
79 | 149.659,86 | 439,00 | 722,97 | 1.161,98 | 149.659,86 | 40.195,20 | 51.063,12 | 91.258,32 |
80 | 148.936,88 | 436,88 | 725,09 | 1.161,98 | 148.936,88 | 40.632,08 | 51.788,21 | 92.420,30 |
81 | 148.211,79 | 434,75 | 727,22 | 1.161,98 | 148.211,79 | 41.066,84 | 52.515,43 | 93.582,27 |
82 | 147.484,57 | 432,62 | 729,35 | 1.161,98 | 147.484,57 | 41.499,46 | 53.244,79 | 94.744,25 |
83 | 146.755,21 | 430,48 | 731,49 | 1.161,98 | 146.755,21 | 41.929,94 | 53.976,28 | 95.906,22 |
84 | 146.023,72 | 428,34 | 733,64 | 1.161,98 | 146.023,72 | 42.358,28 | 54.709,92 | 97.068,20 |
85 | 145.290,08 | 426,18 | 735,79 | 1.161,98 | 145.290,08 | 42.784,46 | 55.445,71 | 98.230,18 |
86 | 144.554,29 | 424,03 | 737,95 | 1.161,98 | 144.554,29 | 43.208,49 | 56.183,66 | 99.392,15 |
87 | 143.816,34 | 421,86 | 740,11 | 1.161,98 | 143.816,34 | 43.630,35 | 56.923,78 | 100.554,13 |
88 | 143.076,22 | 419,69 | 742,29 | 1.161,98 | 143.076,22 | 44.050,04 | 57.666,06 | 101.716,10 |
89 | 142.333,94 | 417,51 | 744,46 | 1.161,98 | 142.333,94 | 44.467,55 | 58.410,53 | 102.878,08 |
90 | 141.589,47 | 415,33 | 746,65 | 1.161,98 | 141.589,47 | 44.882,88 | 59.157,17 | 104.040,06 |
91 | 140.842,83 | 413,14 | 748,84 | 1.161,98 | 140.842,83 | 45.296,02 | 59.906,01 | 105.202,03 |
92 | 140.093,99 | 410,94 | 751,03 | 1.161,98 | 140.093,99 | 45.706,96 | 60.657,04 | 106.364,01 |
93 | 139.342,96 | 408,74 | 753,24 | 1.161,98 | 139.342,96 | 46.115,70 | 61.410,28 | 107.525,98 |
94 | 138.589,72 | 406,53 | 755,45 | 1.161,98 | 138.589,72 | 46.522,23 | 62.165,73 | 108.687,96 |
95 | 137.834,27 | 404,31 | 757,66 | 1.161,98 | 137.834,27 | 46.926,55 | 62.923,39 | 109.849,94 |
96 | 137.076,61 | 402,09 | 759,88 | 1.161,98 | 137.076,61 | 47.328,64 | 63.683,27 | 111.011,91 |
97 | 136.316,73 | 399,86 | 762,11 | 1.161,98 | 136.316,73 | 47.728,50 | 64.445,39 | 112.173,89 |
98 | 135.554,61 | 397,63 | 764,35 | 1.161,98 | 135.554,61 | 48.126,13 | 65.209,74 | 113.335,86 |
99 | 134.790,26 | 395,38 | 766,59 | 1.161,98 | 134.790,26 | 48.521,51 | 65.976,33 | 114.497,84 |
100 | 134.023,67 | 393,14 | 768,84 | 1.161,98 | 134.023,67 | 48.914,65 | 66.745,17 | 115.659,81 |
101 | 133.254,83 | 390,88 | 771,10 | 1.161,98 | 133.254,83 | 49.305,53 | 67.516,26 | 116.821,79 |
102 | 132.483,74 | 388,62 | 773,36 | 1.161,98 | 132.483,74 | 49.694,15 | 68.289,62 | 117.983,77 |
103 | 131.710,38 | 386,35 | 775,63 | 1.161,98 | 131.710,38 | 50.080,50 | 69.065,24 | 119.145,74 |
104 | 130.934,76 | 384,08 | 777,90 | 1.161,98 | 130.934,76 | 50.464,57 | 69.843,14 | 120.307,72 |
105 | 130.156,86 | 381,79 | 780,18 | 1.161,98 | 130.156,86 | 50.846,37 | 70.623,33 | 121.469,69 |
106 | 129.376,67 | 379,50 | 782,47 | 1.161,98 | 129.376,67 | 51.225,87 | 71.405,80 | 122.631,67 |
107 | 128.594,20 | 377,21 | 784,77 | 1.161,98 | 128.594,20 | 51.603,08 | 72.190,56 | 123.793,65 |
108 | 127.809,44 | 374,91 | 787,07 | 1.161,98 | 127.809,44 | 51.977,99 | 72.977,63 | 124.955,62 |
109 | 127.022,37 | 372,60 | 789,38 | 1.161,98 | 127.022,37 | 52.350,59 | 73.767,01 | 126.117,60 |
110 | 126.232,99 | 370,28 | 791,69 | 1.161,98 | 126.232,99 | 52.720,87 | 74.558,70 | 127.279,57 |
111 | 125.441,30 | 367,96 | 794,01 | 1.161,98 | 125.441,30 | 53.088,83 | 75.352,72 | 128.441,55 |
112 | 124.647,28 | 365,63 | 796,34 | 1.161,98 | 124.647,28 | 53.454,46 | 76.149,06 | 129.603,53 |
113 | 123.850,94 | 363,30 | 798,68 | 1.161,98 | 123.850,94 | 53.817,76 | 76.947,74 | 130.765,50 |
114 | 123.052,26 | 360,95 | 801,02 | 1.161,98 | 123.052,26 | 54.178,71 | 77.748,76 | 131.927,48 |
115 | 122.251,24 | 358,60 | 803,37 | 1.161,98 | 122.251,24 | 54.537,32 | 78.552,14 | 133.089,45 |
116 | 121.447,86 | 356,25 | 805,73 | 1.161,98 | 121.447,86 | 54.893,56 | 79.357,86 | 134.251,43 |
117 | 120.642,14 | 353,88 | 808,09 | 1.161,98 | 120.642,14 | 55.247,45 | 80.165,96 | 135.413,41 |
118 | 119.834,04 | 351,51 | 810,46 | 1.161,98 | 119.834,04 | 55.598,96 | 80.976,42 | 136.575,38 |
119 | 119.023,58 | 349,14 | 812,84 | 1.161,98 | 119.023,58 | 55.948,10 | 81.789,26 | 137.737,36 |
120 | 118.210,74 | 346,75 | 815,22 | 1.161,98 | 118.210,74 | 56.294,85 | 82.604,48 | 138.899,33 |
121 | 117.395,52 | 344,36 | 817,62 | 1.161,98 | 117.395,52 | 56.639,21 | 83.422,10 | 140.061,31 |
122 | 116.577,90 | 341,96 | 820,01 | 1.161,98 | 116.577,90 | 56.981,17 | 84.242,11 | 141.223,29 |
123 | 115.757,89 | 339,56 | 822,42 | 1.161,98 | 115.757,89 | 57.320,73 | 85.064,53 | 142.385,26 |
124 | 114.935,47 | 337,14 | 824,83 | 1.161,98 | 114.935,47 | 57.657,87 | 85.889,37 | 143.547,24 |
125 | 114.110,63 | 334,72 | 827,25 | 1.161,98 | 114.110,63 | 57.992,60 | 86.716,62 | 144.709,21 |
126 | 113.283,38 | 332,30 | 829,68 | 1.161,98 | 113.283,38 | 58.324,89 | 87.546,29 | 145.871,19 |
127 | 112.453,71 | 329,86 | 832,11 | 1.161,98 | 112.453,71 | 58.654,76 | 88.378,41 | 147.033,16 |
128 | 111.621,59 | 327,42 | 834,55 | 1.161,98 | 111.621,59 | 58.982,18 | 89.212,96 | 148.195,14 |
129 | 110.787,04 | 324,98 | 837,00 | 1.161,98 | 110.787,04 | 59.307,16 | 90.049,96 | 149.357,12 |
130 | 109.950,04 | 322,52 | 839,46 | 1.161,98 | 109.950,04 | 59.629,68 | 90.889,42 | 150.519,09 |
131 | 109.110,58 | 320,06 | 841,92 | 1.161,98 | 109.110,58 | 59.949,73 | 91.731,33 | 151.681,07 |
132 | 108.268,67 | 317,59 | 844,39 | 1.161,98 | 108.268,67 | 60.267,32 | 92.575,72 | 152.843,04 |
133 | 107.424,28 | 315,11 | 846,86 | 1.161,98 | 107.424,28 | 60.582,43 | 93.422,59 | 154.005,02 |
134 | 106.577,41 | 312,63 | 849,35 | 1.161,98 | 106.577,41 | 60.895,06 | 94.271,94 | 155.167,00 |
135 | 105.728,06 | 310,14 | 851,84 | 1.161,98 | 105.728,06 | 61.205,20 | 95.123,78 | 156.328,97 |
136 | 104.876,22 | 307,64 | 854,34 | 1.161,98 | 104.876,22 | 61.512,83 | 95.978,11 | 157.490,95 |
137 | 104.021,89 | 305,13 | 856,85 | 1.161,98 | 104.021,89 | 61.817,96 | 96.834,96 | 158.652,92 |
138 | 103.165,04 | 302,62 | 859,36 | 1.161,98 | 103.165,04 | 62.120,58 | 97.694,32 | 159.814,90 |
139 | 102.305,68 | 300,10 | 861,88 | 1.161,98 | 102.305,68 | 62.420,68 | 98.556,20 | 160.976,88 |
140 | 101.443,80 | 297,57 | 864,41 | 1.161,98 | 101.443,80 | 62.718,25 | 99.420,60 | 162.138,85 |
141 | 100.579,40 | 295,03 | 866,94 | 1.161,98 | 100.579,40 | 63.013,28 | 100.287,55 | 163.300,83 |
142 | 99.712,45 | 292,49 | 869,49 | 1.161,98 | 99.712,45 | 63.305,77 | 101.157,03 | 164.462,80 |
143 | 98.842,97 | 289,94 | 872,04 | 1.161,98 | 98.842,97 | 63.595,71 | 102.029,07 | 165.624,78 |
144 | 97.970,93 | 287,38 | 874,59 | 1.161,98 | 97.970,93 | 63.883,09 | 102.903,66 | 166.786,76 |
145 | 97.096,34 | 284,82 | 877,16 | 1.161,98 | 97.096,34 | 64.167,91 | 103.780,82 | 167.948,73 |
146 | 96.219,18 | 282,24 | 879,73 | 1.161,98 | 96.219,18 | 64.450,15 | 104.660,56 | 169.110,71 |
147 | 95.339,44 | 279,66 | 882,31 | 1.161,98 | 95.339,44 | 64.729,81 | 105.542,87 | 170.272,68 |
148 | 94.457,13 | 277,07 | 884,90 | 1.161,98 | 94.457,13 | 65.006,89 | 106.427,77 | 171.434,66 |
149 | 93.572,23 | 274,48 | 887,50 | 1.161,98 | 93.572,23 | 65.281,36 | 107.315,27 | 172.596,64 |
150 | 92.684,73 | 271,88 | 890,10 | 1.161,98 | 92.684,73 | 65.553,24 | 108.205,37 | 173.758,61 |
151 | 91.794,63 | 269,26 | 892,71 | 1.161,98 | 91.794,63 | 65.822,50 | 109.098,08 | 174.920,59 |
152 | 90.901,92 | 266,65 | 895,33 | 1.161,98 | 90.901,92 | 66.089,15 | 109.993,41 | 176.082,56 |
153 | 90.006,59 | 264,02 | 897,96 | 1.161,98 | 90.006,59 | 66.353,17 | 110.891,37 | 177.244,54 |
154 | 89.108,63 | 261,39 | 900,59 | 1.161,98 | 89.108,63 | 66.614,55 | 111.791,96 | 178.406,51 |
155 | 88.208,04 | 258,74 | 903,23 | 1.161,98 | 88.208,04 | 66.873,30 | 112.695,19 | 179.568,49 |
156 | 87.304,81 | 256,09 | 905,88 | 1.161,98 | 87.304,81 | 67.129,39 | 113.601,07 | 180.730,47 |
157 | 86.398,93 | 253,44 | 908,54 | 1.161,98 | 86.398,93 | 67.382,83 | 114.509,61 | 181.892,44 |
158 | 85.490,39 | 250,77 | 911,20 | 1.161,98 | 85.490,39 | 67.633,60 | 115.420,82 | 183.054,42 |
159 | 84.579,18 | 248,10 | 913,88 | 1.161,98 | 84.579,18 | 67.881,70 | 116.334,69 | 184.216,39 |
160 | 83.665,31 | 245,42 | 916,56 | 1.161,98 | 83.665,31 | 68.127,12 | 117.251,25 | 185.378,37 |
161 | 82.748,75 | 242,73 | 919,25 | 1.161,98 | 82.748,75 | 68.369,85 | 118.170,50 | 186.540,35 |
162 | 81.829,50 | 240,03 | 921,94 | 1.161,98 | 81.829,50 | 68.609,88 | 119.092,44 | 187.702,32 |
163 | 80.907,56 | 237,33 | 924,65 | 1.161,98 | 80.907,56 | 68.847,21 | 120.017,09 | 188.864,30 |
164 | 79.982,91 | 234,62 | 927,36 | 1.161,98 | 79.982,91 | 69.081,83 | 120.944,45 | 190.026,27 |
165 | 79.055,55 | 231,90 | 930,08 | 1.161,98 | 79.055,55 | 69.313,72 | 121.874,53 | 191.188,25 |
166 | 78.125,47 | 229,17 | 932,81 | 1.161,98 | 78.125,47 | 69.542,89 | 122.807,34 | 192.350,23 |
167 | 77.192,66 | 226,43 | 935,54 | 1.161,98 | 77.192,66 | 69.769,32 | 123.742,88 | 193.512,20 |
168 | 76.257,12 | 223,69 | 938,29 | 1.161,98 | 76.257,12 | 69.993,01 | 124.681,17 | 194.674,18 |
169 | 75.318,83 | 220,94 | 941,04 | 1.161,98 | 75.318,83 | 70.213,94 | 125.622,21 | 195.836,15 |
170 | 74.377,79 | 218,17 | 943,80 | 1.161,98 | 74.377,79 | 70.432,12 | 126.566,01 | 196.998,13 |
171 | 73.433,99 | 215,41 | 946,57 | 1.161,98 | 73.433,99 | 70.647,53 | 127.512,58 | 198.160,11 |
172 | 72.487,42 | 212,63 | 949,35 | 1.161,98 | 72.487,42 | 70.860,16 | 128.461,93 | 199.322,08 |
173 | 71.538,07 | 209,85 | 952,13 | 1.161,98 | 71.538,07 | 71.070,00 | 129.414,06 | 200.484,06 |
174 | 70.585,94 | 207,05 | 954,92 | 1.161,98 | 70.585,94 | 71.277,05 | 130.368,98 | 201.646,03 |
175 | 69.631,02 | 204,25 | 957,72 | 1.161,98 | 69.631,02 | 71.481,30 | 131.326,71 | 202.808,01 |
176 | 68.673,29 | 201,44 | 960,53 | 1.161,98 | 68.673,29 | 71.682,75 | 132.287,24 | 203.969,99 |
177 | 67.712,76 | 198,62 | 963,35 | 1.161,98 | 67.712,76 | 71.881,37 | 133.250,59 | 205.131,96 |
178 | 66.749,41 | 195,80 | 966,18 | 1.161,98 | 66.749,41 | 72.077,17 | 134.216,77 | 206.293,94 |
179 | 65.783,23 | 192,96 | 969,01 | 1.161,98 | 65.783,23 | 72.270,13 | 135.185,78 | 207.455,91 |
180 | 64.814,22 | 190,12 | 971,85 | 1.161,98 | 64.814,22 | 72.460,25 | 136.157,63 | 208.617,89 |
181 | 63.842,37 | 187,27 | 974,70 | 1.161,98 | 63.842,37 | 72.647,52 | 137.132,34 | 209.779,86 |
182 | 62.867,66 | 184,41 | 977,56 | 1.161,98 | 62.867,66 | 72.831,94 | 138.109,90 | 210.941,84 |
183 | 61.890,10 | 181,54 | 980,43 | 1.161,98 | 61.890,10 | 73.013,48 | 139.090,34 | 212.103,82 |
184 | 60.909,66 | 178,67 | 983,31 | 1.161,98 | 60.909,66 | 73.192,15 | 140.073,64 | 213.265,79 |
185 | 59.926,36 | 175,78 | 986,19 | 1.161,98 | 59.926,36 | 73.367,93 | 141.059,84 | 214.427,77 |
186 | 58.940,16 | 172,89 | 989,08 | 1.161,98 | 58.940,16 | 73.540,82 | 142.048,92 | 215.589,74 |
187 | 57.951,08 | 169,99 | 991,99 | 1.161,98 | 57.951,08 | 73.710,81 | 143.040,91 | 216.751,72 |
188 | 56.959,09 | 167,08 | 994,90 | 1.161,98 | 56.959,09 | 73.877,89 | 144.035,80 | 217.913,70 |
189 | 55.964,20 | 164,16 | 997,81 | 1.161,98 | 55.964,20 | 74.042,06 | 145.033,62 | 219.075,67 |
190 | 54.966,38 | 161,23 | 1.000,74 | 1.161,98 | 54.966,38 | 74.203,29 | 146.034,36 | 220.237,65 |
191 | 53.965,64 | 158,30 | 1.003,68 | 1.161,98 | 53.965,64 | 74.361,59 | 147.038,03 | 221.399,62 |
192 | 52.961,97 | 155,36 | 1.006,62 | 1.161,98 | 52.961,97 | 74.516,94 | 148.044,65 | 222.561,60 |
193 | 51.955,35 | 152,40 | 1.009,57 | 1.161,98 | 51.955,35 | 74.669,35 | 149.054,23 | 223.723,58 |
194 | 50.945,77 | 149,44 | 1.012,53 | 1.161,98 | 50.945,77 | 74.818,79 | 150.066,76 | 224.885,55 |
195 | 49.933,24 | 146,47 | 1.015,51 | 1.161,98 | 49.933,24 | 74.965,26 | 151.082,27 | 226.047,53 |
196 | 48.917,73 | 143,49 | 1.018,48 | 1.161,98 | 48.917,73 | 75.108,75 | 152.100,75 | 227.209,50 |
197 | 47.899,25 | 140,50 | 1.021,47 | 1.161,98 | 47.899,25 | 75.249,26 | 153.122,22 | 228.371,48 |
198 | 46.877,78 | 137,51 | 1.024,47 | 1.161,98 | 46.877,78 | 75.386,76 | 154.146,69 | 229.533,46 |
199 | 45.853,31 | 134,50 | 1.027,47 | 1.161,98 | 45.853,31 | 75.521,27 | 155.174,16 | 230.695,43 |
200 | 44.825,84 | 131,49 | 1.030,49 | 1.161,98 | 44.825,84 | 75.652,76 | 156.204,65 | 231.857,41 |
201 | 43.795,35 | 128,47 | 1.033,51 | 1.161,98 | 43.795,35 | 75.781,22 | 157.238,16 | 233.019,38 |
202 | 42.761,84 | 125,43 | 1.036,54 | 1.161,98 | 42.761,84 | 75.906,66 | 158.274,70 | 234.181,36 |
203 | 41.725,30 | 122,39 | 1.039,58 | 1.161,98 | 41.725,30 | 76.029,05 | 159.314,28 | 235.343,34 |
204 | 40.685,72 | 119,34 | 1.042,63 | 1.161,98 | 40.685,72 | 76.148,40 | 160.356,92 | 236.505,31 |
205 | 39.643,08 | 116,29 | 1.045,69 | 1.161,98 | 39.643,08 | 76.264,68 | 161.402,60 | 237.667,29 |
206 | 38.597,40 | 113,22 | 1.048,76 | 1.161,98 | 38.597,40 | 76.377,90 | 162.451,36 | 238.829,26 |
207 | 37.548,64 | 110,14 | 1.051,83 | 1.161,98 | 37.548,64 | 76.488,04 | 163.503,19 | 239.991,24 |
208 | 36.496,81 | 107,06 | 1.054,92 | 1.161,98 | 36.496,81 | 76.595,10 | 164.558,11 | 241.153,21 |
209 | 35.441,89 | 103,96 | 1.058,01 | 1.161,98 | 35.441,89 | 76.699,06 | 165.616,13 | 242.315,19 |
210 | 34.383,87 | 100,86 | 1.061,12 | 1.161,98 | 34.383,87 | 76.799,92 | 166.677,24 | 243.477,17 |
211 | 33.322,76 | 97,75 | 1.064,23 | 1.161,98 | 33.322,76 | 76.897,67 | 167.741,47 | 244.639,14 |
212 | 32.258,53 | 94,63 | 1.067,35 | 1.161,98 | 32.258,53 | 76.992,30 | 168.808,82 | 245.801,12 |
213 | 31.191,18 | 91,49 | 1.070,48 | 1.161,98 | 31.191,18 | 77.083,79 | 169.879,30 | 246.963,09 |
214 | 30.120,70 | 88,35 | 1.073,62 | 1.161,98 | 30.120,70 | 77.172,14 | 170.952,93 | 248.125,07 |
215 | 29.047,07 | 85,20 | 1.076,77 | 1.161,98 | 29.047,07 | 77.257,35 | 172.029,70 | 249.287,05 |
216 | 27.970,30 | 82,05 | 1.079,93 | 1.161,98 | 27.970,30 | 77.339,39 | 173.109,63 | 250.449,02 |
217 | 26.890,37 | 78,88 | 1.083,10 | 1.161,98 | 26.890,37 | 77.418,27 | 174.192,73 | 251.611,00 |
218 | 25.807,27 | 75,70 | 1.086,27 | 1.161,98 | 25.807,27 | 77.493,97 | 175.279,00 | 252.772,97 |
219 | 24.721,00 | 72,51 | 1.089,46 | 1.161,98 | 24.721,00 | 77.566,49 | 176.368,46 | 253.934,95 |
220 | 23.631,54 | 69,32 | 1.092,66 | 1.161,98 | 23.631,54 | 77.635,81 | 177.461,12 | 255.096,93 |
221 | 22.538,88 | 66,11 | 1.095,86 | 1.161,98 | 22.538,88 | 77.701,92 | 178.556,98 | 256.258,90 |
222 | 21.443,02 | 62,90 | 1.099,08 | 1.161,98 | 21.443,02 | 77.764,82 | 179.656,06 | 257.420,88 |
223 | 20.343,94 | 59,68 | 1.102,30 | 1.161,98 | 20.343,94 | 77.824,50 | 180.758,36 | 258.582,85 |
224 | 19.241,64 | 56,44 | 1.105,53 | 1.161,98 | 19.241,64 | 77.880,94 | 181.863,89 | 259.744,83 |
225 | 18.136,11 | 53,20 | 1.108,78 | 1.161,98 | 18.136,11 | 77.934,14 | 182.972,67 | 260.906,81 |
226 | 17.027,33 | 49,95 | 1.112,03 | 1.161,98 | 17.027,33 | 77.984,09 | 184.084,70 | 262.068,78 |
227 | 15.915,30 | 46,68 | 1.115,29 | 1.161,98 | 15.915,30 | 78.030,77 | 185.199,99 | 263.230,76 |
228 | 14.800,01 | 43,41 | 1.118,56 | 1.161,98 | 14.800,01 | 78.074,18 | 186.318,55 | 264.392,73 |
229 | 13.681,45 | 40,13 | 1.121,84 | 1.161,98 | 13.681,45 | 78.114,32 | 187.440,39 | 265.554,71 |
230 | 12.559,61 | 36,84 | 1.125,13 | 1.161,98 | 12.559,61 | 78.151,16 | 188.565,53 | 266.716,69 |
231 | 11.434,47 | 33,54 | 1.128,43 | 1.161,98 | 11.434,47 | 78.184,70 | 189.693,96 | 267.878,66 |
232 | 10.306,04 | 30,23 | 1.131,74 | 1.161,98 | 10.306,04 | 78.214,93 | 190.825,71 | 269.040,64 |
233 | 9.174,29 | 26,91 | 1.135,06 | 1.161,98 | 9.174,29 | 78.241,84 | 191.960,77 | 270.202,61 |
234 | 8.039,23 | 23,58 | 1.138,39 | 1.161,98 | 8.039,23 | 78.265,42 | 193.099,17 | 271.364,59 |
235 | 6.900,83 | 20,24 | 1.141,73 | 1.161,98 | 6.900,83 | 78.285,67 | 194.240,90 | 272.526,56 |
236 | 5.759,10 | 16,89 | 1.145,08 | 1.161,98 | 5.759,10 | 78.302,56 | 195.385,98 | 273.688,54 |
237 | 4.614,02 | 13,53 | 1.148,44 | 1.161,98 | 4.614,02 | 78.316,09 | 196.534,42 | 274.850,52 |
238 | 3.465,58 | 10,17 | 1.151,81 | 1.161,98 | 3.465,58 | 78.326,26 | 197.686,23 | 276.012,49 |
239 | 2.313,77 | 6,79 | 1.155,19 | 1.161,98 | 2.313,77 | 78.333,05 | 198.841,42 | 277.174,47 |
240 | 1.158,58 | 3,40 | 1.158,58 | 1.161,98 | 1.158,58 | 78.336,44 | 200.000,00 | 278.336,44 |
- 79.073,14€
- Zinsanteil
- 1.165,06€
- Monatsrate
- 3,55%
- Sollzins p.a.
- 3,61%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 200.000,00 | 591,67 | 573,40 | 1.165,06 | 199.426,60 | 591,67 | 573,40 | 1.165,06 |
2 | 199.426,60 | 589,97 | 575,09 | 1.165,06 | 199.426,60 | 639,28 | 1.148,49 | 1.787,77 |
3 | 198.851,51 | 588,27 | 576,80 | 1.165,06 | 198.851,51 | 1.227,54 | 1.725,29 | 2.952,83 |
4 | 198.274,71 | 586,56 | 578,50 | 1.165,06 | 198.274,71 | 1.814,11 | 2.303,79 | 4.117,90 |
5 | 197.696,21 | 584,85 | 580,21 | 1.165,06 | 197.696,21 | 2.398,96 | 2.884,00 | 5.282,96 |
6 | 197.116,00 | 583,13 | 581,93 | 1.165,06 | 197.116,00 | 2.982,09 | 3.465,93 | 6.448,03 |
7 | 196.534,07 | 581,41 | 583,65 | 1.165,06 | 196.534,07 | 3.563,51 | 4.049,58 | 7.613,09 |
8 | 195.950,42 | 579,69 | 585,38 | 1.165,06 | 195.950,42 | 4.143,19 | 4.634,96 | 8.778,16 |
9 | 195.365,04 | 577,95 | 587,11 | 1.165,06 | 195.365,04 | 4.721,15 | 5.222,07 | 9.943,22 |
10 | 194.777,93 | 576,22 | 588,85 | 1.165,06 | 194.777,93 | 5.297,37 | 5.810,92 | 11.108,28 |
11 | 194.189,08 | 574,48 | 590,59 | 1.165,06 | 194.189,08 | 5.871,84 | 6.401,51 | 12.273,35 |
12 | 193.598,49 | 572,73 | 592,34 | 1.165,06 | 193.598,49 | 6.444,57 | 6.993,84 | 13.438,41 |
13 | 193.006,16 | 570,98 | 594,09 | 1.165,06 | 193.006,16 | 7.015,55 | 7.587,93 | 14.603,48 |
14 | 192.412,07 | 569,22 | 595,85 | 1.165,06 | 192.412,07 | 7.584,77 | 8.183,78 | 15.768,54 |
15 | 191.816,22 | 567,46 | 597,61 | 1.165,06 | 191.816,22 | 8.152,22 | 8.781,38 | 16.933,61 |
16 | 191.218,62 | 565,69 | 599,38 | 1.165,06 | 191.218,62 | 8.717,91 | 9.380,76 | 18.098,67 |
17 | 190.619,24 | 563,92 | 601,15 | 1.165,06 | 190.619,24 | 9.281,83 | 9.981,91 | 19.263,74 |
18 | 190.018,09 | 562,14 | 602,93 | 1.165,06 | 190.018,09 | 9.843,96 | 10.584,84 | 20.428,80 |
19 | 189.415,16 | 560,35 | 604,71 | 1.165,06 | 189.415,16 | 10.404,32 | 11.189,55 | 21.593,87 |
20 | 188.810,45 | 558,56 | 606,50 | 1.165,06 | 188.810,45 | 10.962,88 | 11.796,05 | 22.758,93 |
21 | 188.203,95 | 556,77 | 608,29 | 1.165,06 | 188.203,95 | 11.519,65 | 12.404,34 | 23.924,00 |
22 | 187.595,66 | 554,97 | 610,09 | 1.165,06 | 187.595,66 | 12.074,62 | 13.014,44 | 25.089,06 |
23 | 186.985,56 | 553,17 | 611,90 | 1.165,06 | 186.985,56 | 12.627,79 | 13.626,34 | 26.254,12 |
24 | 186.373,66 | 551,36 | 613,71 | 1.165,06 | 186.373,66 | 13.179,14 | 14.240,05 | 27.419,19 |
25 | 185.759,95 | 549,54 | 615,52 | 1.165,06 | 185.759,95 | 13.728,68 | 14.855,57 | 28.584,25 |
26 | 185.144,43 | 547,72 | 617,35 | 1.165,06 | 185.144,43 | 14.276,40 | 15.472,92 | 29.749,32 |
27 | 184.527,08 | 545,89 | 619,17 | 1.165,06 | 184.527,08 | 14.822,29 | 16.092,09 | 30.914,38 |
28 | 183.907,91 | 544,06 | 621,00 | 1.165,06 | 183.907,91 | 15.366,36 | 16.713,09 | 32.079,45 |
29 | 183.286,91 | 542,22 | 622,84 | 1.165,06 | 183.286,91 | 15.908,58 | 17.335,93 | 33.244,51 |
30 | 182.664,07 | 540,38 | 624,68 | 1.165,06 | 182.664,07 | 16.448,96 | 17.960,62 | 34.409,58 |
31 | 182.039,38 | 538,53 | 626,53 | 1.165,06 | 182.039,38 | 16.987,49 | 18.587,15 | 35.574,64 |
32 | 181.412,85 | 536,68 | 628,38 | 1.165,06 | 181.412,85 | 17.524,17 | 19.215,53 | 36.739,71 |
33 | 180.784,47 | 534,82 | 630,24 | 1.165,06 | 180.784,47 | 18.058,99 | 19.845,78 | 37.904,77 |
34 | 180.154,22 | 532,96 | 632,11 | 1.165,06 | 180.154,22 | 18.591,95 | 20.477,89 | 39.069,84 |
35 | 179.522,11 | 531,09 | 633,98 | 1.165,06 | 179.522,11 | 19.123,04 | 21.111,86 | 40.234,90 |
36 | 178.888,14 | 529,21 | 635,85 | 1.165,06 | 178.888,14 | 19.652,25 | 21.747,72 | 41.399,96 |
37 | 178.252,28 | 527,33 | 637,73 | 1.165,06 | 178.252,28 | 20.179,58 | 22.385,45 | 42.565,03 |
38 | 177.614,55 | 525,44 | 639,62 | 1.165,06 | 177.614,55 | 20.705,02 | 23.025,07 | 43.730,09 |
39 | 176.974,93 | 523,55 | 641,51 | 1.165,06 | 176.974,93 | 21.228,57 | 23.666,59 | 44.895,16 |
40 | 176.333,41 | 521,65 | 643,41 | 1.165,06 | 176.333,41 | 21.750,22 | 24.310,00 | 46.060,22 |
41 | 175.690,00 | 519,75 | 645,32 | 1.165,06 | 175.690,00 | 22.269,97 | 24.955,31 | 47.225,29 |
42 | 175.044,69 | 517,84 | 647,22 | 1.165,06 | 175.044,69 | 22.787,81 | 25.602,54 | 48.390,35 |
43 | 174.397,46 | 515,93 | 649,14 | 1.165,06 | 174.397,46 | 23.303,74 | 26.251,68 | 49.555,42 |
44 | 173.748,32 | 514,01 | 651,06 | 1.165,06 | 173.748,32 | 23.817,74 | 26.902,74 | 50.720,48 |
45 | 173.097,26 | 512,08 | 652,99 | 1.165,06 | 173.097,26 | 24.329,82 | 27.555,72 | 51.885,55 |
46 | 172.444,28 | 510,15 | 654,92 | 1.165,06 | 172.444,28 | 24.839,97 | 28.210,64 | 53.050,61 |
47 | 171.789,36 | 508,21 | 656,85 | 1.165,06 | 171.789,36 | 25.348,18 | 28.867,49 | 54.215,68 |
48 | 171.132,51 | 506,27 | 658,80 | 1.165,06 | 171.132,51 | 25.854,45 | 29.526,29 | 55.380,74 |
49 | 170.473,71 | 504,32 | 660,75 | 1.165,06 | 170.473,71 | 26.358,77 | 30.187,04 | 56.545,80 |
50 | 169.812,96 | 502,36 | 662,70 | 1.165,06 | 169.812,96 | 26.861,13 | 30.849,74 | 57.710,87 |
51 | 169.150,26 | 500,40 | 664,66 | 1.165,06 | 169.150,26 | 27.361,53 | 31.514,40 | 58.875,93 |
52 | 168.485,60 | 498,44 | 666,63 | 1.165,06 | 168.485,60 | 27.859,97 | 32.181,03 | 60.041,00 |
53 | 167.818,97 | 496,46 | 668,60 | 1.165,06 | 167.818,97 | 28.356,43 | 32.849,63 | 61.206,06 |
54 | 167.150,37 | 494,49 | 670,58 | 1.165,06 | 167.150,37 | 28.850,92 | 33.520,21 | 62.371,13 |
55 | 166.479,79 | 492,50 | 672,56 | 1.165,06 | 166.479,79 | 29.343,42 | 34.192,77 | 63.536,19 |
56 | 165.807,23 | 490,51 | 674,55 | 1.165,06 | 165.807,23 | 29.833,94 | 34.867,32 | 64.701,26 |
57 | 165.132,68 | 488,52 | 676,55 | 1.165,06 | 165.132,68 | 30.322,45 | 35.543,87 | 65.866,32 |
58 | 164.456,13 | 486,52 | 678,55 | 1.165,06 | 164.456,13 | 30.808,97 | 36.222,42 | 67.031,39 |
59 | 163.777,58 | 484,51 | 680,56 | 1.165,06 | 163.777,58 | 31.293,48 | 36.902,97 | 68.196,45 |
60 | 163.097,03 | 482,50 | 682,57 | 1.165,06 | 163.097,03 | 31.775,97 | 37.585,54 | 69.361,52 |
61 | 162.414,46 | 480,48 | 684,59 | 1.165,06 | 162.414,46 | 32.256,45 | 38.270,13 | 70.526,58 |
62 | 161.729,87 | 478,45 | 686,61 | 1.165,06 | 161.729,87 | 32.734,90 | 38.956,74 | 71.691,64 |
63 | 161.043,26 | 476,42 | 688,64 | 1.165,06 | 161.043,26 | 33.211,32 | 39.645,39 | 72.856,71 |
64 | 160.354,61 | 474,38 | 690,68 | 1.165,06 | 160.354,61 | 33.685,70 | 40.336,07 | 74.021,77 |
65 | 159.663,93 | 472,34 | 692,73 | 1.165,06 | 159.663,93 | 34.158,04 | 41.028,80 | 75.186,84 |
66 | 158.971,20 | 470,29 | 694,77 | 1.165,06 | 158.971,20 | 34.628,33 | 41.723,57 | 76.351,90 |
67 | 158.276,43 | 468,23 | 696,83 | 1.165,06 | 158.276,43 | 35.096,57 | 42.420,40 | 77.516,97 |
68 | 157.579,60 | 466,17 | 698,89 | 1.165,06 | 157.579,60 | 35.562,74 | 43.119,29 | 78.682,03 |
69 | 156.880,71 | 464,11 | 700,96 | 1.165,06 | 156.880,71 | 36.026,85 | 43.820,25 | 79.847,10 |
70 | 156.179,75 | 462,03 | 703,03 | 1.165,06 | 156.179,75 | 36.488,88 | 44.523,28 | 81.012,16 |
71 | 155.476,72 | 459,95 | 705,11 | 1.165,06 | 155.476,72 | 36.948,83 | 45.228,40 | 82.177,23 |
72 | 154.771,60 | 457,87 | 707,20 | 1.165,06 | 154.771,60 | 37.406,69 | 45.935,60 | 83.342,29 |
73 | 154.064,40 | 455,77 | 709,29 | 1.165,06 | 154.064,40 | 37.862,47 | 46.644,89 | 84.507,36 |
74 | 153.355,11 | 453,68 | 711,39 | 1.165,06 | 153.355,11 | 38.316,14 | 47.356,28 | 85.672,42 |
75 | 152.643,72 | 451,57 | 713,49 | 1.165,06 | 152.643,72 | 38.767,72 | 48.069,77 | 86.837,48 |
76 | 151.930,23 | 449,46 | 715,60 | 1.165,06 | 151.930,23 | 39.217,18 | 48.785,37 | 88.002,55 |
77 | 151.214,63 | 447,34 | 717,72 | 1.165,06 | 151.214,63 | 39.664,52 | 49.503,09 | 89.167,61 |
78 | 150.496,91 | 445,22 | 719,84 | 1.165,06 | 150.496,91 | 40.109,74 | 50.222,94 | 90.332,68 |
79 | 149.777,06 | 443,09 | 721,97 | 1.165,06 | 149.777,06 | 40.552,83 | 50.944,91 | 91.497,74 |
80 | 149.055,09 | 440,95 | 724,11 | 1.165,06 | 149.055,09 | 40.993,78 | 51.669,02 | 92.662,81 |
81 | 148.330,98 | 438,81 | 726,25 | 1.165,06 | 148.330,98 | 41.432,60 | 52.395,28 | 93.827,87 |
82 | 147.604,72 | 436,66 | 728,40 | 1.165,06 | 147.604,72 | 41.869,26 | 53.123,68 | 94.992,94 |
83 | 146.876,32 | 434,51 | 730,56 | 1.165,06 | 146.876,32 | 42.303,77 | 53.854,23 | 96.158,00 |
84 | 146.145,77 | 432,35 | 732,72 | 1.165,06 | 146.145,77 | 42.736,12 | 54.586,95 | 97.323,07 |
85 | 145.413,05 | 430,18 | 734,88 | 1.165,06 | 145.413,05 | 43.166,30 | 55.321,83 | 98.488,13 |
86 | 144.678,17 | 428,01 | 737,06 | 1.165,06 | 144.678,17 | 43.594,30 | 56.058,89 | 99.653,20 |
87 | 143.941,11 | 425,83 | 739,24 | 1.165,06 | 143.941,11 | 44.020,13 | 56.798,13 | 100.818,26 |
88 | 143.201,87 | 423,64 | 741,43 | 1.165,06 | 143.201,87 | 44.443,77 | 57.539,56 | 101.983,32 |
89 | 142.460,44 | 421,45 | 743,62 | 1.165,06 | 142.460,44 | 44.865,21 | 58.283,17 | 103.148,39 |
90 | 141.716,83 | 419,25 | 745,82 | 1.165,06 | 141.716,83 | 45.284,46 | 59.028,99 | 104.313,45 |
91 | 140.971,01 | 417,04 | 748,03 | 1.165,06 | 140.971,01 | 45.701,50 | 59.777,02 | 105.478,52 |
92 | 140.222,98 | 414,83 | 750,24 | 1.165,06 | 140.222,98 | 46.116,33 | 60.527,26 | 106.643,58 |
93 | 139.472,74 | 412,61 | 752,46 | 1.165,06 | 139.472,74 | 46.528,93 | 61.279,72 | 107.808,65 |
94 | 138.720,28 | 410,38 | 754,68 | 1.165,06 | 138.720,28 | 46.939,31 | 62.034,40 | 108.973,71 |
95 | 137.965,60 | 408,15 | 756,92 | 1.165,06 | 137.965,60 | 47.347,46 | 62.791,32 | 110.138,78 |
96 | 137.208,68 | 405,91 | 759,16 | 1.165,06 | 137.208,68 | 47.753,37 | 63.550,47 | 111.303,84 |
97 | 136.449,53 | 403,66 | 761,40 | 1.165,06 | 136.449,53 | 48.157,03 | 64.311,87 | 112.468,91 |
98 | 135.688,13 | 401,41 | 763,65 | 1.165,06 | 135.688,13 | 48.558,44 | 65.075,53 | 113.633,97 |
99 | 134.924,47 | 399,15 | 765,91 | 1.165,06 | 134.924,47 | 48.957,60 | 65.841,44 | 114.799,04 |
100 | 134.158,56 | 396,89 | 768,18 | 1.165,06 | 134.158,56 | 49.354,48 | 66.609,62 | 115.964,10 |
101 | 133.390,38 | 394,61 | 770,45 | 1.165,06 | 133.390,38 | 49.749,09 | 67.380,07 | 117.129,16 |
102 | 132.619,93 | 392,33 | 772,73 | 1.165,06 | 132.619,93 | 50.141,43 | 68.152,80 | 118.294,23 |
103 | 131.847,20 | 390,05 | 775,02 | 1.165,06 | 131.847,20 | 50.531,48 | 68.927,82 | 119.459,29 |
104 | 131.072,18 | 387,76 | 777,31 | 1.165,06 | 131.072,18 | 50.919,23 | 69.705,13 | 120.624,36 |
105 | 130.294,87 | 385,46 | 779,61 | 1.165,06 | 130.294,87 | 51.304,69 | 70.484,74 | 121.789,42 |
106 | 129.515,26 | 383,15 | 781,92 | 1.165,06 | 129.515,26 | 51.687,84 | 71.266,65 | 122.954,49 |
107 | 128.733,35 | 380,84 | 784,23 | 1.165,06 | 128.733,35 | 52.068,67 | 72.050,88 | 124.119,55 |
108 | 127.949,12 | 378,52 | 786,55 | 1.165,06 | 127.949,12 | 52.447,19 | 72.837,43 | 125.284,62 |
109 | 127.162,57 | 376,19 | 788,88 | 1.165,06 | 127.162,57 | 52.823,38 | 73.626,30 | 126.449,68 |
110 | 126.373,70 | 373,86 | 791,21 | 1.165,06 | 126.373,70 | 53.197,23 | 74.417,51 | 127.614,75 |
111 | 125.582,49 | 371,51 | 793,55 | 1.165,06 | 125.582,49 | 53.568,75 | 75.211,06 | 128.779,81 |
112 | 124.788,94 | 369,17 | 795,90 | 1.165,06 | 124.788,94 | 53.937,92 | 76.006,96 | 129.944,88 |
113 | 123.993,04 | 366,81 | 798,25 | 1.165,06 | 123.993,04 | 54.304,73 | 76.805,21 | 131.109,94 |
114 | 123.194,79 | 364,45 | 800,61 | 1.165,06 | 123.194,79 | 54.669,18 | 77.605,82 | 132.275,00 |
115 | 122.394,18 | 362,08 | 802,98 | 1.165,06 | 122.394,18 | 55.031,26 | 78.408,81 | 133.440,07 |
116 | 121.591,19 | 359,71 | 805,36 | 1.165,06 | 121.591,19 | 55.390,97 | 79.214,16 | 134.605,13 |
117 | 120.785,84 | 357,32 | 807,74 | 1.165,06 | 120.785,84 | 55.748,29 | 80.021,90 | 135.770,20 |
118 | 119.978,10 | 354,94 | 810,13 | 1.165,06 | 119.978,10 | 56.103,23 | 80.832,03 | 136.935,26 |
119 | 119.167,97 | 352,54 | 812,53 | 1.165,06 | 119.167,97 | 56.455,77 | 81.644,56 | 138.100,33 |
120 | 118.355,44 | 350,13 | 814,93 | 1.165,06 | 118.355,44 | 56.805,90 | 82.459,49 | 139.265,39 |
121 | 117.540,51 | 347,72 | 817,34 | 1.165,06 | 117.540,51 | 57.153,63 | 83.276,83 | 140.430,46 |
122 | 116.723,17 | 345,31 | 819,76 | 1.165,06 | 116.723,17 | 57.498,93 | 84.096,59 | 141.595,52 |
123 | 115.903,41 | 342,88 | 822,18 | 1.165,06 | 115.903,41 | 57.841,81 | 84.918,77 | 142.760,59 |
124 | 115.081,23 | 340,45 | 824,62 | 1.165,06 | 115.081,23 | 58.182,26 | 85.743,39 | 143.925,65 |
125 | 114.256,61 | 338,01 | 827,06 | 1.165,06 | 114.256,61 | 58.520,27 | 86.570,44 | 145.090,71 |
126 | 113.429,56 | 335,56 | 829,50 | 1.165,06 | 113.429,56 | 58.855,83 | 87.399,94 | 146.255,78 |
127 | 112.600,06 | 333,11 | 831,96 | 1.165,06 | 112.600,06 | 59.188,94 | 88.231,90 | 147.420,84 |
128 | 111.768,10 | 330,65 | 834,42 | 1.165,06 | 111.768,10 | 59.519,59 | 89.066,32 | 148.585,91 |
129 | 110.933,68 | 328,18 | 836,89 | 1.165,06 | 110.933,68 | 59.847,77 | 89.903,20 | 149.750,97 |
130 | 110.096,80 | 325,70 | 839,36 | 1.165,06 | 110.096,80 | 60.173,47 | 90.742,57 | 150.916,04 |
131 | 109.257,43 | 323,22 | 841,84 | 1.165,06 | 109.257,43 | 60.496,69 | 91.584,41 | 152.081,10 |
132 | 108.415,59 | 320,73 | 844,34 | 1.165,06 | 108.415,59 | 60.817,42 | 92.428,75 | 153.246,17 |
133 | 107.571,25 | 318,23 | 846,83 | 1.165,06 | 107.571,25 | 61.135,65 | 93.275,58 | 154.411,23 |
134 | 106.724,42 | 315,73 | 849,34 | 1.165,06 | 106.724,42 | 61.451,38 | 94.124,92 | 155.576,30 |
135 | 105.875,08 | 313,21 | 851,85 | 1.165,06 | 105.875,08 | 61.764,59 | 94.976,77 | 156.741,36 |
136 | 105.023,23 | 310,69 | 854,37 | 1.165,06 | 105.023,23 | 62.075,29 | 95.831,14 | 157.906,43 |
137 | 104.168,86 | 308,17 | 856,90 | 1.165,06 | 104.168,86 | 62.383,45 | 96.688,04 | 159.071,49 |
138 | 103.311,96 | 305,63 | 859,43 | 1.165,06 | 103.311,96 | 62.689,08 | 97.547,47 | 160.236,55 |
139 | 102.452,53 | 303,09 | 861,98 | 1.165,06 | 102.452,53 | 62.992,17 | 98.409,45 | 161.401,62 |
140 | 101.590,55 | 300,54 | 864,53 | 1.165,06 | 101.590,55 | 63.292,71 | 99.273,97 | 162.566,68 |
141 | 100.726,03 | 297,98 | 867,08 | 1.165,06 | 100.726,03 | 63.590,69 | 100.141,06 | 163.731,75 |
142 | 99.858,94 | 295,42 | 869,65 | 1.165,06 | 99.858,94 | 63.886,11 | 101.010,70 | 164.896,81 |
143 | 98.989,30 | 292,84 | 872,22 | 1.165,06 | 98.989,30 | 64.178,95 | 101.882,93 | 166.061,88 |
144 | 98.117,07 | 290,26 | 874,80 | 1.165,06 | 98.117,07 | 64.469,22 | 102.757,73 | 167.226,94 |
145 | 97.242,27 | 287,68 | 877,39 | 1.165,06 | 97.242,27 | 64.756,89 | 103.635,12 | 168.392,01 |
146 | 96.364,88 | 285,08 | 879,99 | 1.165,06 | 96.364,88 | 65.041,97 | 104.515,10 | 169.557,07 |
147 | 95.484,90 | 282,48 | 882,59 | 1.165,06 | 95.484,90 | 65.324,45 | 105.397,69 | 170.722,14 |
148 | 94.602,31 | 279,87 | 885,20 | 1.165,06 | 94.602,31 | 65.604,31 | 106.282,89 | 171.887,20 |
149 | 93.717,11 | 277,25 | 887,82 | 1.165,06 | 93.717,11 | 65.881,56 | 107.170,71 | 173.052,27 |
150 | 92.829,29 | 274,62 | 890,44 | 1.165,06 | 92.829,29 | 66.156,18 | 108.061,15 | 174.217,33 |
151 | 91.938,85 | 271,99 | 893,08 | 1.165,06 | 91.938,85 | 66.428,16 | 108.954,23 | 175.382,39 |
152 | 91.045,77 | 269,34 | 895,72 | 1.165,06 | 91.045,77 | 66.697,51 | 109.849,95 | 176.547,46 |
153 | 90.150,05 | 266,69 | 898,37 | 1.165,06 | 90.150,05 | 66.964,20 | 110.748,32 | 177.712,52 |
154 | 89.251,68 | 264,04 | 901,03 | 1.165,06 | 89.251,68 | 67.228,24 | 111.649,35 | 178.877,59 |
155 | 88.350,65 | 261,37 | 903,69 | 1.165,06 | 88.350,65 | 67.489,61 | 112.553,05 | 180.042,65 |
156 | 87.446,95 | 258,70 | 906,37 | 1.165,06 | 87.446,95 | 67.748,31 | 113.459,41 | 181.207,72 |
157 | 86.540,59 | 256,02 | 909,05 | 1.165,06 | 86.540,59 | 68.004,32 | 114.368,46 | 182.372,78 |
158 | 85.631,54 | 253,33 | 911,74 | 1.165,06 | 85.631,54 | 68.257,65 | 115.280,20 | 183.537,85 |
159 | 84.719,80 | 250,63 | 914,44 | 1.165,06 | 84.719,80 | 68.508,28 | 116.194,63 | 184.702,91 |
160 | 83.805,37 | 247,92 | 917,14 | 1.165,06 | 83.805,37 | 68.756,20 | 117.111,77 | 185.867,98 |
161 | 82.888,23 | 245,21 | 919,85 | 1.165,06 | 82.888,23 | 69.001,41 | 118.031,63 | 187.033,04 |
162 | 81.968,37 | 242,49 | 922,57 | 1.165,06 | 81.968,37 | 69.243,90 | 118.954,20 | 188.198,11 |
163 | 81.045,80 | 239,76 | 925,30 | 1.165,06 | 81.045,80 | 69.483,66 | 119.879,51 | 189.363,17 |
164 | 80.120,49 | 237,02 | 928,04 | 1.165,06 | 80.120,49 | 69.720,69 | 120.807,55 | 190.528,23 |
165 | 79.192,45 | 234,28 | 930,79 | 1.165,06 | 79.192,45 | 69.954,96 | 121.738,34 | 191.693,30 |
166 | 78.261,66 | 231,52 | 933,54 | 1.165,06 | 78.261,66 | 70.186,49 | 122.671,88 | 192.858,36 |
167 | 77.328,12 | 228,76 | 936,30 | 1.165,06 | 77.328,12 | 70.415,25 | 123.608,18 | 194.023,43 |
168 | 76.391,82 | 225,99 | 939,07 | 1.165,06 | 76.391,82 | 70.641,24 | 124.547,25 | 195.188,49 |
169 | 75.452,75 | 223,21 | 941,85 | 1.165,06 | 75.452,75 | 70.864,46 | 125.489,10 | 196.353,56 |
170 | 74.510,90 | 220,43 | 944,64 | 1.165,06 | 74.510,90 | 71.084,89 | 126.433,74 | 197.518,62 |
171 | 73.566,26 | 217,63 | 947,43 | 1.165,06 | 73.566,26 | 71.302,52 | 127.381,17 | 198.683,69 |
172 | 72.618,83 | 214,83 | 950,23 | 1.165,06 | 72.618,83 | 71.517,35 | 128.331,40 | 199.848,75 |
173 | 71.668,60 | 212,02 | 953,05 | 1.165,06 | 71.668,60 | 71.729,37 | 129.284,45 | 201.013,82 |
174 | 70.715,55 | 209,20 | 955,86 | 1.165,06 | 70.715,55 | 71.938,57 | 130.240,31 | 202.178,88 |
175 | 69.759,69 | 206,37 | 958,69 | 1.165,06 | 69.759,69 | 72.144,94 | 131.199,00 | 203.343,95 |
176 | 68.801,00 | 203,54 | 961,53 | 1.165,06 | 68.801,00 | 72.348,48 | 132.160,53 | 204.509,01 |
177 | 67.839,47 | 200,69 | 964,37 | 1.165,06 | 67.839,47 | 72.549,17 | 133.124,91 | 205.674,07 |
178 | 66.875,09 | 197,84 | 967,23 | 1.165,06 | 66.875,09 | 72.747,01 | 134.092,13 | 206.839,14 |
179 | 65.907,87 | 194,98 | 970,09 | 1.165,06 | 65.907,87 | 72.941,99 | 135.062,22 | 208.004,20 |
180 | 64.937,78 | 192,11 | 972,96 | 1.165,06 | 64.937,78 | 73.134,09 | 136.035,18 | 209.169,27 |
181 | 63.964,82 | 189,23 | 975,84 | 1.165,06 | 63.964,82 | 73.323,32 | 137.011,01 | 210.334,33 |
182 | 62.988,99 | 186,34 | 978,72 | 1.165,06 | 62.988,99 | 73.509,67 | 137.989,73 | 211.499,40 |
183 | 62.010,27 | 183,45 | 981,62 | 1.165,06 | 62.010,27 | 73.693,11 | 138.971,35 | 212.664,46 |
184 | 61.028,65 | 180,54 | 984,52 | 1.165,06 | 61.028,65 | 73.873,66 | 139.955,87 | 213.829,53 |
185 | 60.044,13 | 177,63 | 987,43 | 1.165,06 | 60.044,13 | 74.051,29 | 140.943,31 | 214.994,59 |
186 | 59.056,69 | 174,71 | 990,36 | 1.165,06 | 59.056,69 | 74.226,00 | 141.933,66 | 216.159,66 |
187 | 58.066,34 | 171,78 | 993,29 | 1.165,06 | 58.066,34 | 74.397,77 | 142.926,95 | 217.324,72 |
188 | 57.073,05 | 168,84 | 996,22 | 1.165,06 | 57.073,05 | 74.566,62 | 143.923,17 | 218.489,79 |
189 | 56.076,83 | 165,89 | 999,17 | 1.165,06 | 56.076,83 | 74.732,51 | 144.922,34 | 219.654,85 |
190 | 55.077,66 | 162,94 | 1.002,13 | 1.165,06 | 55.077,66 | 74.895,45 | 145.924,47 | 220.819,91 |
191 | 54.075,53 | 159,97 | 1.005,09 | 1.165,06 | 54.075,53 | 75.055,42 | 146.929,56 | 221.984,98 |
192 | 53.070,44 | 157,00 | 1.008,06 | 1.165,06 | 53.070,44 | 75.212,42 | 147.937,62 | 223.150,04 |
193 | 52.062,38 | 154,02 | 1.011,05 | 1.165,06 | 52.062,38 | 75.366,44 | 148.948,67 | 224.315,11 |
194 | 51.051,33 | 151,03 | 1.014,04 | 1.165,06 | 51.051,33 | 75.517,47 | 149.962,71 | 225.480,17 |
195 | 50.037,29 | 148,03 | 1.017,04 | 1.165,06 | 50.037,29 | 75.665,49 | 150.979,74 | 226.645,24 |
196 | 49.020,26 | 145,02 | 1.020,05 | 1.165,06 | 49.020,26 | 75.810,51 | 151.999,79 | 227.810,30 |
197 | 48.000,21 | 142,00 | 1.023,06 | 1.165,06 | 48.000,21 | 75.952,51 | 153.022,85 | 228.975,37 |
198 | 46.977,15 | 138,97 | 1.026,09 | 1.165,06 | 46.977,15 | 76.091,49 | 154.048,95 | 230.140,43 |
199 | 45.951,05 | 135,94 | 1.029,13 | 1.165,06 | 45.951,05 | 76.227,42 | 155.078,07 | 231.305,50 |
200 | 44.921,93 | 132,89 | 1.032,17 | 1.165,06 | 44.921,93 | 76.360,32 | 156.110,24 | 232.470,56 |
201 | 43.889,76 | 129,84 | 1.035,22 | 1.165,06 | 43.889,76 | 76.490,16 | 157.145,47 | 233.635,63 |
202 | 42.854,53 | 126,78 | 1.038,29 | 1.165,06 | 42.854,53 | 76.616,94 | 158.183,75 | 234.800,69 |
203 | 41.816,25 | 123,71 | 1.041,36 | 1.165,06 | 41.816,25 | 76.740,64 | 159.225,11 | 235.965,75 |
204 | 40.774,89 | 120,63 | 1.044,44 | 1.165,06 | 40.774,89 | 76.861,27 | 160.269,55 | 237.130,82 |
205 | 39.730,45 | 117,54 | 1.047,53 | 1.165,06 | 39.730,45 | 76.978,81 | 161.317,08 | 238.295,88 |
206 | 38.682,92 | 114,44 | 1.050,63 | 1.165,06 | 38.682,92 | 77.093,24 | 162.367,71 | 239.460,95 |
207 | 37.632,29 | 111,33 | 1.053,74 | 1.165,06 | 37.632,29 | 77.204,57 | 163.421,44 | 240.626,01 |
208 | 36.578,56 | 108,21 | 1.056,85 | 1.165,06 | 36.578,56 | 77.312,78 | 164.478,29 | 241.791,08 |
209 | 35.521,71 | 105,09 | 1.059,98 | 1.165,06 | 35.521,71 | 77.417,87 | 165.538,27 | 242.956,14 |
210 | 34.461,73 | 101,95 | 1.063,12 | 1.165,06 | 34.461,73 | 77.519,82 | 166.601,39 | 244.121,21 |
211 | 33.398,61 | 98,80 | 1.066,26 | 1.165,06 | 33.398,61 | 77.618,62 | 167.667,65 | 245.286,27 |
212 | 32.332,35 | 95,65 | 1.069,41 | 1.165,06 | 32.332,35 | 77.714,27 | 168.737,06 | 246.451,34 |
213 | 31.262,94 | 92,49 | 1.072,58 | 1.165,06 | 31.262,94 | 77.806,76 | 169.809,64 | 247.616,40 |
214 | 30.190,36 | 89,31 | 1.075,75 | 1.165,06 | 30.190,36 | 77.896,07 | 170.885,39 | 248.781,47 |
215 | 29.114,61 | 86,13 | 1.078,93 | 1.165,06 | 29.114,61 | 77.982,20 | 171.964,33 | 249.946,53 |
216 | 28.035,67 | 82,94 | 1.082,13 | 1.165,06 | 28.035,67 | 78.065,14 | 173.046,45 | 251.111,59 |
217 | 26.953,55 | 79,74 | 1.085,33 | 1.165,06 | 26.953,55 | 78.144,88 | 174.131,78 | 252.276,66 |
218 | 25.868,22 | 76,53 | 1.088,54 | 1.165,06 | 25.868,22 | 78.221,40 | 175.220,32 | 253.441,72 |
219 | 24.779,68 | 73,31 | 1.091,76 | 1.165,06 | 24.779,68 | 78.294,71 | 176.312,08 | 254.606,79 |
220 | 23.687,92 | 70,08 | 1.094,99 | 1.165,06 | 23.687,92 | 78.364,79 | 177.407,07 | 255.771,85 |
221 | 22.592,93 | 66,84 | 1.098,23 | 1.165,06 | 22.592,93 | 78.431,62 | 178.505,29 | 256.936,92 |
222 | 21.494,71 | 63,59 | 1.101,48 | 1.165,06 | 21.494,71 | 78.495,21 | 179.606,77 | 258.101,98 |
223 | 20.393,23 | 60,33 | 1.104,73 | 1.165,06 | 20.393,23 | 78.555,54 | 180.711,50 | 259.267,05 |
224 | 19.288,50 | 57,06 | 1.108,00 | 1.165,06 | 19.288,50 | 78.612,61 | 181.819,51 | 260.432,11 |
225 | 18.180,49 | 53,78 | 1.111,28 | 1.165,06 | 18.180,49 | 78.666,39 | 182.930,79 | 261.597,18 |
226 | 17.069,21 | 50,50 | 1.114,57 | 1.165,06 | 17.069,21 | 78.716,89 | 184.045,35 | 262.762,24 |
227 | 15.954,65 | 47,20 | 1.117,87 | 1.165,06 | 15.954,65 | 78.764,08 | 185.163,22 | 263.927,31 |
228 | 14.836,78 | 43,89 | 1.121,17 | 1.165,06 | 14.836,78 | 78.807,98 | 186.284,39 | 265.092,37 |
229 | 13.715,61 | 40,58 | 1.124,49 | 1.165,06 | 13.715,61 | 78.848,55 | 187.408,88 | 266.257,43 |
230 | 12.591,12 | 37,25 | 1.127,82 | 1.165,06 | 12.591,12 | 78.885,80 | 188.536,70 | 267.422,50 |
231 | 11.463,30 | 33,91 | 1.131,15 | 1.165,06 | 11.463,30 | 78.919,71 | 189.667,85 | 268.587,56 |
232 | 10.332,15 | 30,57 | 1.134,50 | 1.165,06 | 10.332,15 | 78.950,28 | 190.802,35 | 269.752,63 |
233 | 9.197,65 | 27,21 | 1.137,85 | 1.165,06 | 9.197,65 | 78.977,49 | 191.940,20 | 270.917,69 |
234 | 8.059,80 | 23,84 | 1.141,22 | 1.165,06 | 8.059,80 | 79.001,33 | 193.081,42 | 272.082,76 |
235 | 6.918,58 | 20,47 | 1.144,60 | 1.165,06 | 6.918,58 | 79.021,80 | 194.226,02 | 273.247,82 |
236 | 5.773,98 | 17,08 | 1.147,98 | 1.165,06 | 5.773,98 | 79.038,88 | 195.374,01 | 274.412,89 |
237 | 4.625,99 | 13,69 | 1.151,38 | 1.165,06 | 4.625,99 | 79.052,57 | 196.525,38 | 275.577,95 |
238 | 3.474,62 | 10,28 | 1.154,79 | 1.165,06 | 3.474,62 | 79.062,85 | 197.680,17 | 276.743,02 |
239 | 2.319,83 | 6,86 | 1.158,20 | 1.165,06 | 2.319,83 | 79.069,71 | 198.838,37 | 277.908,08 |
240 | 1.161,63 | 3,44 | 1.161,63 | 1.165,06 | 1.161,63 | 79.073,14 | 200.000,00 | 279.073,14 |
Stand der Daten: 08.09.2024