Baufinanzierungsvergleich
Die Bauzinsen sind zwar seit Beginn des Jahres 2022 deutlich gestiegen, im historischen Vergleich aber nach wie vor niedrig. Welche Banken und Vermittler Ihnen dabei im konkreten Fall das beste Angebot machen, können Sie mit unserem Baufinanzierunsgvergleich ermitteln:
Einfach Kaufpreis und vorhandenes Eigenkapital eingeben, Bundesland auswählen, in welchem sich die Immobilie befindet, und gegebenenfalls Zinsbindung und Tilgung anpassen. Unser Rechner ermittelt aus Ihren Angaben automatisch die Kaufnebenkosten, die Sie aber jederzeit – etwa bei abweichender Maklerprovision – anpassen können:
- 110.668,19€
- Zinsanteil
- 2.103,92€
- Monatsrate
- 3,30%
- Sollzins p.a.
- 3,35%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 345.850,00 | 951,09 | 1.152,83 | 2.103,92 | 344.697,17 | 951,09 | 1.152,83 | 2.103,92 |
2 | 344.697,17 | 947,92 | 1.156,00 | 2.103,92 | 343.541,16 | 1.899,00 | 2.308,84 | 4.207,84 |
3 | 343.541,16 | 944,74 | 1.159,18 | 2.103,92 | 342.381,98 | 2.843,74 | 3.468,02 | 6.311,76 |
4 | 342.381,98 | 941,55 | 1.162,37 | 2.103,92 | 341.219,61 | 3.785,29 | 4.630,39 | 8.415,68 |
5 | 341.219,61 | 938,35 | 1.165,57 | 2.103,92 | 340.054,04 | 4.723,65 | 5.795,96 | 10.519,60 |
6 | 340.054,04 | 935,15 | 1.168,77 | 2.103,92 | 338.885,27 | 5.658,80 | 6.964,73 | 12.623,53 |
7 | 338.885,27 | 931,93 | 1.171,99 | 2.103,92 | 337.713,28 | 6.590,73 | 8.136,72 | 14.727,45 |
8 | 337.713,28 | 928,71 | 1.175,21 | 2.103,92 | 336.538,08 | 7.519,44 | 9.311,92 | 16.831,37 |
9 | 336.538,08 | 925,48 | 1.178,44 | 2.103,92 | 335.359,63 | 8.444,92 | 10.490,37 | 18.935,29 |
10 | 335.359,63 | 922,24 | 1.181,68 | 2.103,92 | 334.177,95 | 9.367,16 | 11.672,05 | 21.039,21 |
11 | 334.177,95 | 918,99 | 1.184,93 | 2.103,92 | 332.993,02 | 10.286,15 | 12.856,98 | 23.143,13 |
12 | 332.993,02 | 915,73 | 1.188,19 | 2.103,92 | 331.804,83 | 11.201,88 | 14.045,17 | 25.247,05 |
13 | 331.804,83 | 912,46 | 1.191,46 | 2.103,92 | 330.613,37 | 12.114,34 | 15.236,63 | 27.350,97 |
14 | 330.613,37 | 909,19 | 1.194,73 | 2.103,92 | 329.418,64 | 13.023,53 | 16.431,36 | 29.454,89 |
15 | 329.418,64 | 905,90 | 1.198,02 | 2.103,92 | 328.220,62 | 13.929,43 | 17.629,38 | 31.558,81 |
16 | 328.220,62 | 902,61 | 1.201,31 | 2.103,92 | 327.019,31 | 14.832,04 | 18.830,69 | 33.662,73 |
17 | 327.019,31 | 899,30 | 1.204,62 | 2.103,92 | 325.814,69 | 15.731,34 | 20.035,31 | 35.766,65 |
18 | 325.814,69 | 895,99 | 1.207,93 | 2.103,92 | 324.606,76 | 16.627,33 | 21.243,24 | 37.870,58 |
19 | 324.606,76 | 892,67 | 1.211,25 | 2.103,92 | 323.395,51 | 17.520,00 | 22.454,49 | 39.974,50 |
20 | 323.395,51 | 889,34 | 1.214,58 | 2.103,92 | 322.180,92 | 18.409,34 | 23.669,08 | 42.078,42 |
21 | 322.180,92 | 886,00 | 1.217,92 | 2.103,92 | 320.963,00 | 19.295,34 | 24.887,00 | 44.182,34 |
22 | 320.963,00 | 882,65 | 1.221,27 | 2.103,92 | 319.741,73 | 20.177,98 | 26.108,27 | 46.286,26 |
23 | 319.741,73 | 879,29 | 1.224,63 | 2.103,92 | 318.517,09 | 21.057,27 | 27.332,91 | 48.390,18 |
24 | 318.517,09 | 875,92 | 1.228,00 | 2.103,92 | 317.289,10 | 21.933,20 | 28.560,90 | 50.494,10 |
25 | 317.289,10 | 872,55 | 1.231,38 | 2.103,92 | 316.057,72 | 22.805,74 | 29.792,28 | 52.598,02 |
26 | 316.057,72 | 869,16 | 1.234,76 | 2.103,92 | 314.822,96 | 23.674,90 | 31.027,04 | 54.701,94 |
27 | 314.822,96 | 865,76 | 1.238,16 | 2.103,92 | 313.584,80 | 24.540,66 | 32.265,20 | 56.805,86 |
28 | 313.584,80 | 862,36 | 1.241,56 | 2.103,92 | 312.343,24 | 25.403,02 | 33.506,76 | 58.909,78 |
29 | 312.343,24 | 858,94 | 1.244,98 | 2.103,92 | 311.098,26 | 26.261,97 | 34.751,74 | 61.013,70 |
30 | 311.098,26 | 855,52 | 1.248,40 | 2.103,92 | 309.849,86 | 27.117,49 | 36.000,14 | 63.117,63 |
31 | 309.849,86 | 852,09 | 1.251,83 | 2.103,92 | 308.598,03 | 27.969,57 | 37.251,97 | 65.221,55 |
32 | 308.598,03 | 848,64 | 1.255,28 | 2.103,92 | 307.342,75 | 28.818,22 | 38.507,25 | 67.325,47 |
33 | 307.342,75 | 845,19 | 1.258,73 | 2.103,92 | 306.084,02 | 29.663,41 | 39.765,98 | 69.429,39 |
34 | 306.084,02 | 841,73 | 1.262,19 | 2.103,92 | 304.821,83 | 30.505,14 | 41.028,17 | 71.533,31 |
35 | 304.821,83 | 838,26 | 1.265,66 | 2.103,92 | 303.556,17 | 31.343,40 | 42.293,83 | 73.637,23 |
36 | 303.556,17 | 834,78 | 1.269,14 | 2.103,92 | 302.287,03 | 32.178,18 | 43.562,97 | 75.741,15 |
37 | 302.287,03 | 831,29 | 1.272,63 | 2.103,92 | 301.014,40 | 33.009,47 | 44.835,60 | 77.845,07 |
38 | 301.014,40 | 827,79 | 1.276,13 | 2.103,92 | 299.738,27 | 33.837,26 | 46.111,73 | 79.948,99 |
39 | 299.738,27 | 824,28 | 1.279,64 | 2.103,92 | 298.458,63 | 34.661,54 | 47.391,37 | 82.052,91 |
40 | 298.458,63 | 820,76 | 1.283,16 | 2.103,92 | 297.175,47 | 35.482,30 | 48.674,53 | 84.156,83 |
41 | 297.175,47 | 817,23 | 1.286,69 | 2.103,92 | 295.888,78 | 36.299,53 | 49.961,22 | 86.260,75 |
42 | 295.888,78 | 813,69 | 1.290,23 | 2.103,92 | 294.598,55 | 37.113,23 | 51.251,45 | 88.364,68 |
43 | 294.598,55 | 810,15 | 1.293,77 | 2.103,92 | 293.304,78 | 37.923,37 | 52.545,22 | 90.468,60 |
44 | 293.304,78 | 806,59 | 1.297,33 | 2.103,92 | 292.007,44 | 38.729,96 | 53.842,56 | 92.572,52 |
45 | 292.007,44 | 803,02 | 1.300,90 | 2.103,92 | 290.706,54 | 39.532,98 | 55.143,46 | 94.676,44 |
46 | 290.706,54 | 799,44 | 1.304,48 | 2.103,92 | 289.402,07 | 40.332,42 | 56.447,93 | 96.780,36 |
47 | 289.402,07 | 795,86 | 1.308,07 | 2.103,92 | 288.094,00 | 41.128,28 | 57.756,00 | 98.884,28 |
48 | 288.094,00 | 792,26 | 1.311,66 | 2.103,92 | 286.782,34 | 41.920,54 | 59.067,66 | 100.988,20 |
49 | 286.782,34 | 788,65 | 1.315,27 | 2.103,92 | 285.467,07 | 42.709,19 | 60.382,93 | 103.092,12 |
50 | 285.467,07 | 785,03 | 1.318,89 | 2.103,92 | 284.148,18 | 43.494,22 | 61.701,82 | 105.196,04 |
51 | 284.148,18 | 781,41 | 1.322,51 | 2.103,92 | 282.825,67 | 44.275,63 | 63.024,33 | 107.299,96 |
52 | 282.825,67 | 777,77 | 1.326,15 | 2.103,92 | 281.499,52 | 45.053,40 | 64.350,48 | 109.403,88 |
53 | 281.499,52 | 774,12 | 1.329,80 | 2.103,92 | 280.169,72 | 45.827,53 | 65.680,28 | 111.507,80 |
54 | 280.169,72 | 770,47 | 1.333,45 | 2.103,92 | 278.836,27 | 46.597,99 | 67.013,73 | 113.611,73 |
55 | 278.836,27 | 766,80 | 1.337,12 | 2.103,92 | 277.499,15 | 47.364,79 | 68.350,85 | 115.715,65 |
56 | 277.499,15 | 763,12 | 1.340,80 | 2.103,92 | 276.158,35 | 48.127,92 | 69.691,65 | 117.819,57 |
57 | 276.158,35 | 759,44 | 1.344,49 | 2.103,92 | 274.813,86 | 48.887,35 | 71.036,14 | 119.923,49 |
58 | 274.813,86 | 755,74 | 1.348,18 | 2.103,92 | 273.465,68 | 49.643,09 | 72.384,32 | 122.027,41 |
59 | 273.465,68 | 752,03 | 1.351,89 | 2.103,92 | 272.113,79 | 50.395,12 | 73.736,21 | 124.131,33 |
60 | 272.113,79 | 748,31 | 1.355,61 | 2.103,92 | 270.758,18 | 51.143,43 | 75.091,82 | 126.235,25 |
61 | 270.758,18 | 744,59 | 1.359,34 | 2.103,92 | 269.398,85 | 51.888,02 | 76.451,15 | 128.339,17 |
62 | 269.398,85 | 740,85 | 1.363,07 | 2.103,92 | 268.035,77 | 52.628,86 | 77.814,23 | 130.443,09 |
63 | 268.035,77 | 737,10 | 1.366,82 | 2.103,92 | 266.668,95 | 53.365,96 | 79.181,05 | 132.547,01 |
64 | 266.668,95 | 733,34 | 1.370,58 | 2.103,92 | 265.298,37 | 54.099,30 | 80.551,63 | 134.650,93 |
65 | 265.298,37 | 729,57 | 1.374,35 | 2.103,92 | 263.924,02 | 54.828,87 | 81.925,98 | 136.754,85 |
66 | 263.924,02 | 725,79 | 1.378,13 | 2.103,92 | 262.545,89 | 55.554,66 | 83.304,11 | 138.858,78 |
67 | 262.545,89 | 722,00 | 1.381,92 | 2.103,92 | 261.163,97 | 56.276,67 | 84.686,03 | 140.962,70 |
68 | 261.163,97 | 718,20 | 1.385,72 | 2.103,92 | 259.778,25 | 56.994,87 | 86.071,75 | 143.066,62 |
69 | 259.778,25 | 714,39 | 1.389,53 | 2.103,92 | 258.388,72 | 57.709,26 | 87.461,28 | 145.170,54 |
70 | 258.388,72 | 710,57 | 1.393,35 | 2.103,92 | 256.995,37 | 58.419,83 | 88.854,63 | 147.274,46 |
71 | 256.995,37 | 706,74 | 1.397,18 | 2.103,92 | 255.598,18 | 59.126,56 | 90.251,82 | 149.378,38 |
72 | 255.598,18 | 702,90 | 1.401,03 | 2.103,92 | 254.197,16 | 59.829,46 | 91.652,84 | 151.482,30 |
73 | 254.197,16 | 699,04 | 1.404,88 | 2.103,92 | 252.792,28 | 60.528,50 | 93.057,72 | 153.586,22 |
74 | 252.792,28 | 695,18 | 1.408,74 | 2.103,92 | 251.383,54 | 61.223,68 | 94.466,46 | 155.690,14 |
75 | 251.383,54 | 691,30 | 1.412,62 | 2.103,92 | 249.970,92 | 61.914,98 | 95.879,08 | 157.794,06 |
76 | 249.970,92 | 687,42 | 1.416,50 | 2.103,92 | 248.554,42 | 62.602,40 | 97.295,58 | 159.897,98 |
77 | 248.554,42 | 683,52 | 1.420,40 | 2.103,92 | 247.134,02 | 63.285,93 | 98.715,98 | 162.001,90 |
78 | 247.134,02 | 679,62 | 1.424,30 | 2.103,92 | 245.709,72 | 63.965,55 | 100.140,28 | 164.105,83 |
79 | 245.709,72 | 675,70 | 1.428,22 | 2.103,92 | 244.281,50 | 64.641,25 | 101.568,50 | 166.209,75 |
80 | 244.281,50 | 671,77 | 1.432,15 | 2.103,92 | 242.849,36 | 65.313,02 | 103.000,64 | 168.313,67 |
81 | 242.849,36 | 667,84 | 1.436,09 | 2.103,92 | 241.413,27 | 65.980,86 | 104.436,73 | 170.417,59 |
82 | 241.413,27 | 663,89 | 1.440,03 | 2.103,92 | 239.973,24 | 66.644,74 | 105.876,76 | 172.521,51 |
83 | 239.973,24 | 659,93 | 1.443,99 | 2.103,92 | 238.529,24 | 67.304,67 | 107.320,76 | 174.625,43 |
84 | 238.529,24 | 655,96 | 1.447,97 | 2.103,92 | 237.081,28 | 67.960,63 | 108.768,72 | 176.729,35 |
85 | 237.081,28 | 651,97 | 1.451,95 | 2.103,92 | 235.629,33 | 68.612,60 | 110.220,67 | 178.833,27 |
86 | 235.629,33 | 647,98 | 1.455,94 | 2.103,92 | 234.173,39 | 69.260,58 | 111.676,61 | 180.937,19 |
87 | 234.173,39 | 643,98 | 1.459,94 | 2.103,92 | 232.713,45 | 69.904,56 | 113.136,55 | 183.041,11 |
88 | 232.713,45 | 639,96 | 1.463,96 | 2.103,92 | 231.249,49 | 70.544,52 | 114.600,51 | 185.145,03 |
89 | 231.249,49 | 635,94 | 1.467,98 | 2.103,92 | 229.781,50 | 71.180,46 | 116.068,50 | 187.248,95 |
90 | 229.781,50 | 631,90 | 1.472,02 | 2.103,92 | 228.309,48 | 71.812,35 | 117.540,52 | 189.352,88 |
91 | 228.309,48 | 627,85 | 1.476,07 | 2.103,92 | 226.833,41 | 72.440,21 | 119.016,59 | 191.456,80 |
92 | 226.833,41 | 623,79 | 1.480,13 | 2.103,92 | 225.353,28 | 73.064,00 | 120.496,72 | 193.560,72 |
93 | 225.353,28 | 619,72 | 1.484,20 | 2.103,92 | 223.869,08 | 73.683,72 | 121.980,92 | 195.664,64 |
94 | 223.869,08 | 615,64 | 1.488,28 | 2.103,92 | 222.380,80 | 74.299,36 | 123.469,20 | 197.768,56 |
95 | 222.380,80 | 611,55 | 1.492,37 | 2.103,92 | 220.888,43 | 74.910,91 | 124.961,57 | 199.872,48 |
96 | 220.888,43 | 607,44 | 1.496,48 | 2.103,92 | 219.391,95 | 75.518,35 | 126.458,05 | 201.976,40 |
97 | 219.391,95 | 603,33 | 1.500,59 | 2.103,92 | 217.891,36 | 76.121,68 | 127.958,64 | 204.080,32 |
98 | 217.891,36 | 599,20 | 1.504,72 | 2.103,92 | 216.386,64 | 76.720,88 | 129.463,36 | 206.184,24 |
99 | 216.386,64 | 595,06 | 1.508,86 | 2.103,92 | 214.877,78 | 77.315,94 | 130.972,22 | 208.288,16 |
100 | 214.877,78 | 590,91 | 1.513,01 | 2.103,92 | 213.364,77 | 77.906,86 | 132.485,23 | 210.392,08 |
101 | 213.364,77 | 586,75 | 1.517,17 | 2.103,92 | 211.847,60 | 78.493,61 | 134.002,40 | 212.496,00 |
102 | 211.847,60 | 582,58 | 1.521,34 | 2.103,92 | 210.326,26 | 79.076,19 | 135.523,74 | 214.599,93 |
103 | 210.326,26 | 578,40 | 1.525,52 | 2.103,92 | 208.800,74 | 79.654,59 | 137.049,26 | 216.703,85 |
104 | 208.800,74 | 574,20 | 1.529,72 | 2.103,92 | 207.271,02 | 80.228,79 | 138.578,98 | 218.807,77 |
105 | 207.271,02 | 570,00 | 1.533,93 | 2.103,92 | 205.737,10 | 80.798,78 | 140.112,90 | 220.911,69 |
106 | 205.737,10 | 565,78 | 1.538,14 | 2.103,92 | 204.198,95 | 81.364,56 | 141.651,05 | 223.015,61 |
107 | 204.198,95 | 561,55 | 1.542,37 | 2.103,92 | 202.656,58 | 81.926,11 | 143.193,42 | 225.119,53 |
108 | 202.656,58 | 557,31 | 1.546,62 | 2.103,92 | 201.109,96 | 82.483,41 | 144.740,04 | 227.223,45 |
109 | 201.109,96 | 553,05 | 1.550,87 | 2.103,92 | 199.559,10 | 83.036,47 | 146.290,90 | 229.327,37 |
110 | 199.559,10 | 548,79 | 1.555,13 | 2.103,92 | 198.003,96 | 83.585,25 | 147.846,04 | 231.431,29 |
111 | 198.003,96 | 544,51 | 1.559,41 | 2.103,92 | 196.444,55 | 84.129,77 | 149.405,45 | 233.535,21 |
112 | 196.444,55 | 540,22 | 1.563,70 | 2.103,92 | 194.880,85 | 84.669,99 | 150.969,15 | 235.639,13 |
113 | 194.880,85 | 535,92 | 1.568,00 | 2.103,92 | 193.312,86 | 85.205,91 | 152.537,14 | 237.743,05 |
114 | 193.312,86 | 531,61 | 1.572,31 | 2.103,92 | 191.740,55 | 85.737,52 | 154.109,45 | 239.846,98 |
115 | 191.740,55 | 527,29 | 1.576,63 | 2.103,92 | 190.163,91 | 86.264,81 | 155.686,09 | 241.950,90 |
116 | 190.163,91 | 522,95 | 1.580,97 | 2.103,92 | 188.582,94 | 86.787,76 | 157.267,06 | 244.054,82 |
117 | 188.582,94 | 518,60 | 1.585,32 | 2.103,92 | 186.997,62 | 87.306,36 | 158.852,38 | 246.158,74 |
118 | 186.997,62 | 514,24 | 1.589,68 | 2.103,92 | 185.407,95 | 87.820,60 | 160.442,05 | 248.262,66 |
119 | 185.407,95 | 509,87 | 1.594,05 | 2.103,92 | 183.813,90 | 88.330,48 | 162.036,10 | 250.366,58 |
120 | 183.813,90 | 505,49 | 1.598,43 | 2.103,92 | 182.215,46 | 88.835,96 | 163.634,54 | 252.470,50 |
121 | 182.215,46 | 501,09 | 1.602,83 | 2.103,92 | 180.612,64 | 89.337,06 | 165.237,36 | 254.574,42 |
122 | 180.612,64 | 496,68 | 1.607,24 | 2.103,92 | 179.005,40 | 89.833,74 | 166.844,60 | 256.678,34 |
123 | 179.005,40 | 492,26 | 1.611,66 | 2.103,92 | 177.393,74 | 90.326,01 | 168.456,26 | 258.782,26 |
124 | 177.393,74 | 487,83 | 1.616,09 | 2.103,92 | 175.777,66 | 90.813,84 | 170.072,34 | 260.886,18 |
125 | 175.777,66 | 483,39 | 1.620,53 | 2.103,92 | 174.157,12 | 91.297,23 | 171.692,88 | 262.990,10 |
126 | 174.157,12 | 478,93 | 1.624,99 | 2.103,92 | 172.532,13 | 91.776,16 | 173.317,87 | 265.094,03 |
127 | 172.532,13 | 474,46 | 1.629,46 | 2.103,92 | 170.902,68 | 92.250,62 | 174.947,32 | 267.197,95 |
128 | 170.902,68 | 469,98 | 1.633,94 | 2.103,92 | 169.268,74 | 92.720,61 | 176.581,26 | 269.301,87 |
129 | 169.268,74 | 465,49 | 1.638,43 | 2.103,92 | 167.630,31 | 93.186,09 | 178.219,69 | 271.405,79 |
130 | 167.630,31 | 460,98 | 1.642,94 | 2.103,92 | 165.987,37 | 93.647,08 | 179.862,63 | 273.509,71 |
131 | 165.987,37 | 456,47 | 1.647,46 | 2.103,92 | 164.339,91 | 94.103,54 | 181.510,09 | 275.613,63 |
132 | 164.339,91 | 451,93 | 1.651,99 | 2.103,92 | 162.687,93 | 94.555,48 | 183.162,07 | 277.717,55 |
133 | 162.687,93 | 447,39 | 1.656,53 | 2.103,92 | 161.031,40 | 95.002,87 | 184.818,60 | 279.821,47 |
134 | 161.031,40 | 442,84 | 1.661,08 | 2.103,92 | 159.370,31 | 95.445,71 | 186.479,69 | 281.925,39 |
135 | 159.370,31 | 438,27 | 1.665,65 | 2.103,92 | 157.704,66 | 95.883,97 | 188.145,34 | 284.029,31 |
136 | 157.704,66 | 433,69 | 1.670,23 | 2.103,92 | 156.034,43 | 96.317,66 | 189.815,57 | 286.133,23 |
137 | 156.034,43 | 429,09 | 1.674,83 | 2.103,92 | 154.359,60 | 96.746,76 | 191.490,40 | 288.237,15 |
138 | 154.359,60 | 424,49 | 1.679,43 | 2.103,92 | 152.680,17 | 97.171,25 | 193.169,83 | 290.341,08 |
139 | 152.680,17 | 419,87 | 1.684,05 | 2.103,92 | 150.996,12 | 97.591,12 | 194.853,88 | 292.445,00 |
140 | 150.996,12 | 415,24 | 1.688,68 | 2.103,92 | 149.307,44 | 98.006,36 | 196.542,56 | 294.548,92 |
141 | 149.307,44 | 410,60 | 1.693,33 | 2.103,92 | 147.614,11 | 98.416,95 | 198.235,89 | 296.652,84 |
142 | 147.614,11 | 405,94 | 1.697,98 | 2.103,92 | 145.916,13 | 98.822,89 | 199.933,87 | 298.756,76 |
143 | 145.916,13 | 401,27 | 1.702,65 | 2.103,92 | 144.213,48 | 99.224,16 | 201.636,52 | 300.860,68 |
144 | 144.213,48 | 396,59 | 1.707,33 | 2.103,92 | 142.506,15 | 99.620,75 | 203.343,85 | 302.964,60 |
145 | 142.506,15 | 391,89 | 1.712,03 | 2.103,92 | 140.794,12 | 100.012,64 | 205.055,88 | 305.068,52 |
146 | 140.794,12 | 387,18 | 1.716,74 | 2.103,92 | 139.077,38 | 100.399,82 | 206.772,62 | 307.172,44 |
147 | 139.077,38 | 382,46 | 1.721,46 | 2.103,92 | 137.355,92 | 100.782,28 | 208.494,08 | 309.276,36 |
148 | 137.355,92 | 377,73 | 1.726,19 | 2.103,92 | 135.629,73 | 101.160,01 | 210.220,27 | 311.380,28 |
149 | 135.629,73 | 372,98 | 1.730,94 | 2.103,92 | 133.898,79 | 101.533,00 | 211.951,21 | 313.484,20 |
150 | 133.898,79 | 368,22 | 1.735,70 | 2.103,92 | 132.163,09 | 101.901,22 | 213.686,91 | 315.588,13 |
151 | 132.163,09 | 363,45 | 1.740,47 | 2.103,92 | 130.422,62 | 102.264,67 | 215.427,38 | 317.692,05 |
152 | 130.422,62 | 358,66 | 1.745,26 | 2.103,92 | 128.677,36 | 102.623,33 | 217.172,64 | 319.795,97 |
153 | 128.677,36 | 353,86 | 1.750,06 | 2.103,92 | 126.927,30 | 102.977,19 | 218.922,70 | 321.899,89 |
154 | 126.927,30 | 349,05 | 1.754,87 | 2.103,92 | 125.172,43 | 103.326,24 | 220.677,57 | 324.003,81 |
155 | 125.172,43 | 344,22 | 1.759,70 | 2.103,92 | 123.412,74 | 103.670,46 | 222.437,26 | 326.107,73 |
156 | 123.412,74 | 339,39 | 1.764,54 | 2.103,92 | 121.648,20 | 104.009,85 | 224.201,80 | 328.211,65 |
157 | 121.648,20 | 334,53 | 1.769,39 | 2.103,92 | 119.878,81 | 104.344,38 | 225.971,19 | 330.315,57 |
158 | 119.878,81 | 329,67 | 1.774,25 | 2.103,92 | 118.104,56 | 104.674,05 | 227.745,44 | 332.419,49 |
159 | 118.104,56 | 324,79 | 1.779,13 | 2.103,92 | 116.325,42 | 104.998,84 | 229.524,58 | 334.523,41 |
160 | 116.325,42 | 319,89 | 1.784,03 | 2.103,92 | 114.541,40 | 105.318,73 | 231.308,60 | 336.627,33 |
161 | 114.541,40 | 314,99 | 1.788,93 | 2.103,92 | 112.752,47 | 105.633,72 | 233.097,53 | 338.731,25 |
162 | 112.752,47 | 310,07 | 1.793,85 | 2.103,92 | 110.958,61 | 105.943,79 | 234.891,39 | 340.835,18 |
163 | 110.958,61 | 305,14 | 1.798,78 | 2.103,92 | 109.159,83 | 106.248,93 | 236.690,17 | 342.939,10 |
164 | 109.159,83 | 300,19 | 1.803,73 | 2.103,92 | 107.356,10 | 106.549,12 | 238.493,90 | 345.043,02 |
165 | 107.356,10 | 295,23 | 1.808,69 | 2.103,92 | 105.547,41 | 106.844,34 | 240.302,59 | 347.146,94 |
166 | 105.547,41 | 290,26 | 1.813,67 | 2.103,92 | 103.733,74 | 107.134,60 | 242.116,26 | 349.250,86 |
167 | 103.733,74 | 285,27 | 1.818,65 | 2.103,92 | 101.915,09 | 107.419,87 | 243.934,91 | 351.354,78 |
168 | 101.915,09 | 280,27 | 1.823,65 | 2.103,92 | 100.091,43 | 107.700,13 | 245.758,57 | 353.458,70 |
169 | 100.091,43 | 275,25 | 1.828,67 | 2.103,92 | 98.262,76 | 107.975,39 | 247.587,24 | 355.562,62 |
170 | 98.262,76 | 270,22 | 1.833,70 | 2.103,92 | 96.429,07 | 108.245,61 | 249.420,93 | 357.666,54 |
171 | 96.429,07 | 265,18 | 1.838,74 | 2.103,92 | 94.590,33 | 108.510,79 | 251.259,67 | 359.770,46 |
172 | 94.590,33 | 260,12 | 1.843,80 | 2.103,92 | 92.746,53 | 108.770,91 | 253.103,47 | 361.874,38 |
173 | 92.746,53 | 255,05 | 1.848,87 | 2.103,92 | 90.897,66 | 109.025,96 | 254.952,34 | 363.978,30 |
174 | 90.897,66 | 249,97 | 1.853,95 | 2.103,92 | 89.043,71 | 109.275,93 | 256.806,29 | 366.082,23 |
175 | 89.043,71 | 244,87 | 1.859,05 | 2.103,92 | 87.184,66 | 109.520,80 | 258.665,34 | 368.186,15 |
176 | 87.184,66 | 239,76 | 1.864,16 | 2.103,92 | 85.320,49 | 109.760,56 | 260.529,51 | 370.290,07 |
177 | 85.320,49 | 234,63 | 1.869,29 | 2.103,92 | 83.451,21 | 109.995,19 | 262.398,79 | 372.393,99 |
178 | 83.451,21 | 229,49 | 1.874,43 | 2.103,92 | 81.576,77 | 110.224,68 | 264.273,23 | 374.497,91 |
179 | 81.576,77 | 224,34 | 1.879,58 | 2.103,92 | 79.697,19 | 110.449,02 | 266.152,81 | 376.601,83 |
180 | 79.697,19 | 219,17 | 1.884,75 | 2.103,92 | 77.812,44 | 110.668,19 | 268.037,56 | 378.705,75 |
- 112.481,97€
- Zinsanteil
- 2.121,21€
- Monatsrate
- 3,36%
- Sollzins p.a.
- 3,43%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 345.850,00 | 968,38 | 1.152,83 | 2.121,21 | 344.697,17 | 968,38 | 1.152,83 | 2.121,21 |
2 | 344.697,17 | 965,15 | 1.156,06 | 2.121,21 | 343.541,11 | 1.933,53 | 2.308,89 | 4.242,43 |
3 | 343.541,11 | 961,92 | 1.159,30 | 2.121,21 | 342.381,81 | 2.895,45 | 3.468,19 | 6.363,64 |
4 | 342.381,81 | 958,67 | 1.162,54 | 2.121,21 | 341.219,26 | 3.854,12 | 4.630,74 | 8.484,85 |
5 | 341.219,26 | 955,41 | 1.165,80 | 2.121,21 | 340.053,46 | 4.809,53 | 5.796,54 | 10.606,07 |
6 | 340.053,46 | 952,15 | 1.169,06 | 2.121,21 | 338.884,40 | 5.761,68 | 6.965,60 | 12.727,28 |
7 | 338.884,40 | 948,88 | 1.172,34 | 2.121,21 | 337.712,06 | 6.710,56 | 8.137,94 | 14.848,49 |
8 | 337.712,06 | 945,59 | 1.175,62 | 2.121,21 | 336.536,44 | 7.656,15 | 9.313,56 | 16.969,71 |
9 | 336.536,44 | 942,30 | 1.178,91 | 2.121,21 | 335.357,53 | 8.598,45 | 10.492,47 | 19.090,92 |
10 | 335.357,53 | 939,00 | 1.182,21 | 2.121,21 | 334.175,32 | 9.537,45 | 11.674,68 | 21.212,13 |
11 | 334.175,32 | 935,69 | 1.185,52 | 2.121,21 | 332.989,80 | 10.473,14 | 12.860,20 | 23.333,35 |
12 | 332.989,80 | 932,37 | 1.188,84 | 2.121,21 | 331.800,96 | 11.405,52 | 14.049,04 | 25.454,56 |
13 | 331.800,96 | 929,04 | 1.192,17 | 2.121,21 | 330.608,78 | 12.334,56 | 15.241,22 | 27.575,77 |
14 | 330.608,78 | 925,70 | 1.195,51 | 2.121,21 | 329.413,28 | 13.260,26 | 16.436,72 | 29.696,99 |
15 | 329.413,28 | 922,36 | 1.198,86 | 2.121,21 | 328.214,42 | 14.182,62 | 17.635,58 | 31.818,20 |
16 | 328.214,42 | 919,00 | 1.202,21 | 2.121,21 | 327.012,21 | 15.101,62 | 18.837,79 | 33.939,41 |
17 | 327.012,21 | 915,63 | 1.205,58 | 2.121,21 | 325.806,63 | 16.017,25 | 20.043,37 | 36.060,63 |
18 | 325.806,63 | 912,26 | 1.208,95 | 2.121,21 | 324.597,67 | 16.929,51 | 21.252,33 | 38.181,84 |
19 | 324.597,67 | 908,87 | 1.212,34 | 2.121,21 | 323.385,33 | 17.838,39 | 22.464,67 | 40.303,05 |
20 | 323.385,33 | 905,48 | 1.215,73 | 2.121,21 | 322.169,60 | 18.743,87 | 23.680,40 | 42.424,27 |
21 | 322.169,60 | 902,07 | 1.219,14 | 2.121,21 | 320.950,46 | 19.645,94 | 24.899,54 | 44.545,48 |
22 | 320.950,46 | 898,66 | 1.222,55 | 2.121,21 | 319.727,91 | 20.544,60 | 26.122,09 | 46.666,69 |
23 | 319.727,91 | 895,24 | 1.225,98 | 2.121,21 | 318.501,93 | 21.439,84 | 27.348,07 | 48.787,91 |
24 | 318.501,93 | 891,81 | 1.229,41 | 2.121,21 | 317.272,53 | 22.331,65 | 28.577,47 | 50.909,12 |
25 | 317.272,53 | 888,36 | 1.232,85 | 2.121,21 | 316.039,67 | 23.220,01 | 29.810,33 | 53.030,33 |
26 | 316.039,67 | 884,91 | 1.236,30 | 2.121,21 | 314.803,37 | 24.104,92 | 31.046,63 | 55.151,55 |
27 | 314.803,37 | 881,45 | 1.239,76 | 2.121,21 | 313.563,61 | 24.986,37 | 32.286,39 | 57.272,76 |
28 | 313.563,61 | 877,98 | 1.243,24 | 2.121,21 | 312.320,37 | 25.864,35 | 33.529,63 | 59.393,97 |
29 | 312.320,37 | 874,50 | 1.246,72 | 2.121,21 | 311.073,66 | 26.738,84 | 34.776,34 | 61.515,19 |
30 | 311.073,66 | 871,01 | 1.250,21 | 2.121,21 | 309.823,45 | 27.609,85 | 36.026,55 | 63.636,40 |
31 | 309.823,45 | 867,51 | 1.253,71 | 2.121,21 | 308.569,74 | 28.477,36 | 37.280,26 | 65.757,61 |
32 | 308.569,74 | 864,00 | 1.257,22 | 2.121,21 | 307.312,52 | 29.341,35 | 38.537,48 | 67.878,83 |
33 | 307.312,52 | 860,48 | 1.260,74 | 2.121,21 | 306.051,79 | 30.201,83 | 39.798,21 | 70.000,04 |
34 | 306.051,79 | 856,95 | 1.264,27 | 2.121,21 | 304.787,52 | 31.058,77 | 41.062,48 | 72.121,25 |
35 | 304.787,52 | 853,41 | 1.267,81 | 2.121,21 | 303.519,71 | 31.912,18 | 42.330,29 | 74.242,47 |
36 | 303.519,71 | 849,86 | 1.271,36 | 2.121,21 | 302.248,35 | 32.762,03 | 43.601,65 | 76.363,68 |
37 | 302.248,35 | 846,30 | 1.274,92 | 2.121,21 | 300.973,43 | 33.608,33 | 44.876,57 | 78.484,89 |
38 | 300.973,43 | 842,73 | 1.278,49 | 2.121,21 | 299.694,95 | 34.451,05 | 46.155,05 | 80.606,11 |
39 | 299.694,95 | 839,15 | 1.282,07 | 2.121,21 | 298.412,88 | 35.290,20 | 47.437,12 | 82.727,32 |
40 | 298.412,88 | 835,56 | 1.285,66 | 2.121,21 | 297.127,22 | 36.125,75 | 48.722,78 | 84.848,53 |
41 | 297.127,22 | 831,96 | 1.289,26 | 2.121,21 | 295.837,96 | 36.957,71 | 50.012,04 | 86.969,75 |
42 | 295.837,96 | 828,35 | 1.292,87 | 2.121,21 | 294.545,10 | 37.786,06 | 51.304,90 | 89.090,96 |
43 | 294.545,10 | 824,73 | 1.296,49 | 2.121,21 | 293.248,61 | 38.610,78 | 52.601,39 | 91.212,17 |
44 | 293.248,61 | 821,10 | 1.300,12 | 2.121,21 | 291.948,49 | 39.431,88 | 53.901,51 | 93.333,39 |
45 | 291.948,49 | 817,46 | 1.303,76 | 2.121,21 | 290.644,73 | 40.249,33 | 55.205,27 | 95.454,60 |
46 | 290.644,73 | 813,81 | 1.307,41 | 2.121,21 | 289.337,33 | 41.063,14 | 56.512,67 | 97.575,81 |
47 | 289.337,33 | 810,14 | 1.311,07 | 2.121,21 | 288.026,26 | 41.873,28 | 57.823,74 | 99.697,03 |
48 | 288.026,26 | 806,47 | 1.314,74 | 2.121,21 | 286.711,52 | 42.679,76 | 59.138,48 | 101.818,24 |
49 | 286.711,52 | 802,79 | 1.318,42 | 2.121,21 | 285.393,10 | 43.482,55 | 60.456,90 | 103.939,45 |
50 | 285.393,10 | 799,10 | 1.322,11 | 2.121,21 | 284.070,98 | 44.281,65 | 61.779,02 | 106.060,67 |
51 | 284.070,98 | 795,40 | 1.325,81 | 2.121,21 | 282.745,17 | 45.077,05 | 63.104,83 | 108.181,88 |
52 | 282.745,17 | 791,69 | 1.329,53 | 2.121,21 | 281.415,64 | 45.868,74 | 64.434,36 | 110.303,09 |
53 | 281.415,64 | 787,96 | 1.333,25 | 2.121,21 | 280.082,39 | 46.656,70 | 65.767,61 | 112.424,31 |
54 | 280.082,39 | 784,23 | 1.336,98 | 2.121,21 | 278.745,41 | 47.440,93 | 67.104,59 | 114.545,52 |
55 | 278.745,41 | 780,49 | 1.340,73 | 2.121,21 | 277.404,68 | 48.221,42 | 68.445,32 | 116.666,73 |
56 | 277.404,68 | 776,73 | 1.344,48 | 2.121,21 | 276.060,20 | 48.998,15 | 69.789,80 | 118.787,95 |
57 | 276.060,20 | 772,97 | 1.348,24 | 2.121,21 | 274.711,96 | 49.771,12 | 71.138,04 | 120.909,16 |
58 | 274.711,96 | 769,19 | 1.352,02 | 2.121,21 | 273.359,94 | 50.540,31 | 72.490,06 | 123.030,37 |
59 | 273.359,94 | 765,41 | 1.355,81 | 2.121,21 | 272.004,13 | 51.305,72 | 73.845,87 | 125.151,59 |
60 | 272.004,13 | 761,61 | 1.359,60 | 2.121,21 | 270.644,53 | 52.067,33 | 75.205,47 | 127.272,80 |
61 | 270.644,53 | 757,80 | 1.363,41 | 2.121,21 | 269.281,12 | 52.825,14 | 76.568,88 | 129.394,01 |
62 | 269.281,12 | 753,99 | 1.367,23 | 2.121,21 | 267.913,90 | 53.579,12 | 77.936,10 | 131.515,23 |
63 | 267.913,90 | 750,16 | 1.371,05 | 2.121,21 | 266.542,84 | 54.329,28 | 79.307,16 | 133.636,44 |
64 | 266.542,84 | 746,32 | 1.374,89 | 2.121,21 | 265.167,95 | 55.075,60 | 80.682,05 | 135.757,65 |
65 | 265.167,95 | 742,47 | 1.378,74 | 2.121,21 | 263.789,21 | 55.818,07 | 82.060,79 | 137.878,87 |
66 | 263.789,21 | 738,61 | 1.382,60 | 2.121,21 | 262.406,60 | 56.556,68 | 83.443,40 | 140.000,08 |
67 | 262.406,60 | 734,74 | 1.386,47 | 2.121,21 | 261.020,13 | 57.291,42 | 84.829,87 | 142.121,29 |
68 | 261.020,13 | 730,86 | 1.390,36 | 2.121,21 | 259.629,77 | 58.022,28 | 86.220,23 | 144.242,51 |
69 | 259.629,77 | 726,96 | 1.394,25 | 2.121,21 | 258.235,52 | 58.749,24 | 87.614,48 | 146.363,72 |
70 | 258.235,52 | 723,06 | 1.398,15 | 2.121,21 | 256.837,37 | 59.472,30 | 89.012,63 | 148.484,93 |
71 | 256.837,37 | 719,14 | 1.402,07 | 2.121,21 | 255.435,30 | 60.191,45 | 90.414,70 | 150.606,15 |
72 | 255.435,30 | 715,22 | 1.405,99 | 2.121,21 | 254.029,30 | 60.906,66 | 91.820,70 | 152.727,36 |
73 | 254.029,30 | 711,28 | 1.409,93 | 2.121,21 | 252.619,37 | 61.617,95 | 93.230,63 | 154.848,57 |
74 | 252.619,37 | 707,33 | 1.413,88 | 2.121,21 | 251.205,49 | 62.325,28 | 94.644,51 | 156.969,79 |
75 | 251.205,49 | 703,38 | 1.417,84 | 2.121,21 | 249.787,66 | 63.028,66 | 96.062,34 | 159.091,00 |
76 | 249.787,66 | 699,41 | 1.421,81 | 2.121,21 | 248.365,85 | 63.728,06 | 97.484,15 | 161.212,21 |
77 | 248.365,85 | 695,42 | 1.425,79 | 2.121,21 | 246.940,06 | 64.423,49 | 98.909,94 | 163.333,43 |
78 | 246.940,06 | 691,43 | 1.429,78 | 2.121,21 | 245.510,28 | 65.114,92 | 100.339,72 | 165.454,64 |
79 | 245.510,28 | 687,43 | 1.433,78 | 2.121,21 | 244.076,49 | 65.802,35 | 101.773,51 | 167.575,85 |
80 | 244.076,49 | 683,41 | 1.437,80 | 2.121,21 | 242.638,69 | 66.485,76 | 103.211,31 | 169.697,07 |
81 | 242.638,69 | 679,39 | 1.441,82 | 2.121,21 | 241.196,87 | 67.165,15 | 104.653,13 | 171.818,28 |
82 | 241.196,87 | 675,35 | 1.445,86 | 2.121,21 | 239.751,01 | 67.840,50 | 106.098,99 | 173.939,49 |
83 | 239.751,01 | 671,30 | 1.449,91 | 2.121,21 | 238.301,10 | 68.511,80 | 107.548,90 | 176.060,71 |
84 | 238.301,10 | 667,24 | 1.453,97 | 2.121,21 | 236.847,13 | 69.179,05 | 109.002,87 | 178.181,92 |
85 | 236.847,13 | 663,17 | 1.458,04 | 2.121,21 | 235.389,09 | 69.842,22 | 110.460,91 | 180.303,13 |
86 | 235.389,09 | 659,09 | 1.462,12 | 2.121,21 | 233.926,96 | 70.501,31 | 111.923,04 | 182.424,35 |
87 | 233.926,96 | 655,00 | 1.466,22 | 2.121,21 | 232.460,74 | 71.156,30 | 113.389,26 | 184.545,56 |
88 | 232.460,74 | 650,89 | 1.470,32 | 2.121,21 | 230.990,42 | 71.807,19 | 114.859,58 | 186.666,77 |
89 | 230.990,42 | 646,77 | 1.474,44 | 2.121,21 | 229.515,98 | 72.453,97 | 116.334,02 | 188.787,99 |
90 | 229.515,98 | 642,64 | 1.478,57 | 2.121,21 | 228.037,41 | 73.096,61 | 117.812,59 | 190.909,20 |
91 | 228.037,41 | 638,50 | 1.482,71 | 2.121,21 | 226.554,70 | 73.735,12 | 119.295,30 | 193.030,41 |
92 | 226.554,70 | 634,35 | 1.486,86 | 2.121,21 | 225.067,84 | 74.369,47 | 120.782,16 | 195.151,63 |
93 | 225.067,84 | 630,19 | 1.491,02 | 2.121,21 | 223.576,82 | 74.999,66 | 122.273,18 | 197.272,84 |
94 | 223.576,82 | 626,02 | 1.495,20 | 2.121,21 | 222.081,62 | 75.625,67 | 123.768,38 | 199.394,05 |
95 | 222.081,62 | 621,83 | 1.499,38 | 2.121,21 | 220.582,24 | 76.247,50 | 125.267,76 | 201.515,27 |
96 | 220.582,24 | 617,63 | 1.503,58 | 2.121,21 | 219.078,65 | 76.865,13 | 126.771,35 | 203.636,48 |
97 | 219.078,65 | 613,42 | 1.507,79 | 2.121,21 | 217.570,86 | 77.478,55 | 128.279,14 | 205.757,69 |
98 | 217.570,86 | 609,20 | 1.512,01 | 2.121,21 | 216.058,85 | 78.087,75 | 129.791,15 | 207.878,91 |
99 | 216.058,85 | 604,96 | 1.516,25 | 2.121,21 | 214.542,60 | 78.692,72 | 131.307,40 | 210.000,12 |
100 | 214.542,60 | 600,72 | 1.520,49 | 2.121,21 | 213.022,10 | 79.293,44 | 132.827,90 | 212.121,33 |
101 | 213.022,10 | 596,46 | 1.524,75 | 2.121,21 | 211.497,35 | 79.889,90 | 134.352,65 | 214.242,55 |
102 | 211.497,35 | 592,19 | 1.529,02 | 2.121,21 | 209.968,33 | 80.482,09 | 135.881,67 | 216.363,76 |
103 | 209.968,33 | 587,91 | 1.533,30 | 2.121,21 | 208.435,03 | 81.070,00 | 137.414,97 | 218.484,97 |
104 | 208.435,03 | 583,62 | 1.537,60 | 2.121,21 | 206.897,43 | 81.653,62 | 138.952,57 | 220.606,19 |
105 | 206.897,43 | 579,31 | 1.541,90 | 2.121,21 | 205.355,53 | 82.232,93 | 140.494,47 | 222.727,40 |
106 | 205.355,53 | 575,00 | 1.546,22 | 2.121,21 | 203.809,31 | 82.807,93 | 142.040,69 | 224.848,61 |
107 | 203.809,31 | 570,67 | 1.550,55 | 2.121,21 | 202.258,77 | 83.378,59 | 143.591,23 | 226.969,83 |
108 | 202.258,77 | 566,32 | 1.554,89 | 2.121,21 | 200.703,88 | 83.944,92 | 145.146,12 | 229.091,04 |
109 | 200.703,88 | 561,97 | 1.559,24 | 2.121,21 | 199.144,64 | 84.506,89 | 146.705,36 | 231.212,25 |
110 | 199.144,64 | 557,60 | 1.563,61 | 2.121,21 | 197.581,03 | 85.064,49 | 148.268,97 | 233.333,47 |
111 | 197.581,03 | 553,23 | 1.567,99 | 2.121,21 | 196.013,04 | 85.617,72 | 149.836,96 | 235.454,68 |
112 | 196.013,04 | 548,84 | 1.572,38 | 2.121,21 | 194.440,66 | 86.166,56 | 151.409,34 | 237.575,89 |
113 | 194.440,66 | 544,43 | 1.576,78 | 2.121,21 | 192.863,89 | 86.710,99 | 152.986,11 | 239.697,11 |
114 | 192.863,89 | 540,02 | 1.581,19 | 2.121,21 | 191.282,69 | 87.251,01 | 154.567,31 | 241.818,32 |
115 | 191.282,69 | 535,59 | 1.585,62 | 2.121,21 | 189.697,07 | 87.786,60 | 156.152,93 | 243.939,53 |
116 | 189.697,07 | 531,15 | 1.590,06 | 2.121,21 | 188.107,01 | 88.317,75 | 157.742,99 | 246.060,75 |
117 | 188.107,01 | 526,70 | 1.594,51 | 2.121,21 | 186.512,49 | 88.844,45 | 159.337,51 | 248.181,96 |
118 | 186.512,49 | 522,23 | 1.598,98 | 2.121,21 | 184.913,52 | 89.366,69 | 160.936,48 | 250.303,17 |
119 | 184.913,52 | 517,76 | 1.603,46 | 2.121,21 | 183.310,06 | 89.884,45 | 162.539,94 | 252.424,39 |
120 | 183.310,06 | 513,27 | 1.607,95 | 2.121,21 | 181.702,11 | 90.397,71 | 164.147,89 | 254.545,60 |
121 | 181.702,11 | 508,77 | 1.612,45 | 2.121,21 | 180.089,67 | 90.906,48 | 165.760,33 | 256.666,81 |
122 | 180.089,67 | 504,25 | 1.616,96 | 2.121,21 | 178.472,70 | 91.410,73 | 167.377,30 | 258.788,03 |
123 | 178.472,70 | 499,72 | 1.621,49 | 2.121,21 | 176.851,22 | 91.910,46 | 168.998,78 | 260.909,24 |
124 | 176.851,22 | 495,18 | 1.626,03 | 2.121,21 | 175.225,19 | 92.405,64 | 170.624,81 | 263.030,45 |
125 | 175.225,19 | 490,63 | 1.630,58 | 2.121,21 | 173.594,60 | 92.896,27 | 172.255,40 | 265.151,67 |
126 | 173.594,60 | 486,06 | 1.635,15 | 2.121,21 | 171.959,45 | 93.382,33 | 173.890,55 | 267.272,88 |
127 | 171.959,45 | 481,49 | 1.639,73 | 2.121,21 | 170.319,73 | 93.863,82 | 175.530,27 | 269.394,09 |
128 | 170.319,73 | 476,90 | 1.644,32 | 2.121,21 | 168.675,41 | 94.340,72 | 177.174,59 | 271.515,31 |
129 | 168.675,41 | 472,29 | 1.648,92 | 2.121,21 | 167.026,49 | 94.813,01 | 178.823,51 | 273.636,52 |
130 | 167.026,49 | 467,67 | 1.653,54 | 2.121,21 | 165.372,95 | 95.280,68 | 180.477,05 | 275.757,73 |
131 | 165.372,95 | 463,04 | 1.658,17 | 2.121,21 | 163.714,78 | 95.743,73 | 182.135,22 | 277.878,95 |
132 | 163.714,78 | 458,40 | 1.662,81 | 2.121,21 | 162.051,97 | 96.202,13 | 183.798,03 | 280.000,16 |
133 | 162.051,97 | 453,75 | 1.667,47 | 2.121,21 | 160.384,50 | 96.655,87 | 185.465,50 | 282.121,37 |
134 | 160.384,50 | 449,08 | 1.672,14 | 2.121,21 | 158.712,36 | 97.104,95 | 187.137,64 | 284.242,59 |
135 | 158.712,36 | 444,39 | 1.676,82 | 2.121,21 | 157.035,54 | 97.549,34 | 188.814,46 | 286.363,80 |
136 | 157.035,54 | 439,70 | 1.681,51 | 2.121,21 | 155.354,03 | 97.989,04 | 190.495,97 | 288.485,01 |
137 | 155.354,03 | 434,99 | 1.686,22 | 2.121,21 | 153.667,81 | 98.424,03 | 192.182,19 | 290.606,23 |
138 | 153.667,81 | 430,27 | 1.690,94 | 2.121,21 | 151.976,86 | 98.854,30 | 193.873,14 | 292.727,44 |
139 | 151.976,86 | 425,54 | 1.695,68 | 2.121,21 | 150.281,19 | 99.279,84 | 195.568,81 | 294.848,65 |
140 | 150.281,19 | 420,79 | 1.700,43 | 2.121,21 | 148.580,76 | 99.700,63 | 197.269,24 | 296.969,87 |
141 | 148.580,76 | 416,03 | 1.705,19 | 2.121,21 | 146.875,57 | 100.116,65 | 198.974,43 | 299.091,08 |
142 | 146.875,57 | 411,25 | 1.709,96 | 2.121,21 | 145.165,61 | 100.527,90 | 200.684,39 | 301.212,29 |
143 | 145.165,61 | 406,46 | 1.714,75 | 2.121,21 | 143.450,86 | 100.934,37 | 202.399,14 | 303.333,51 |
144 | 143.450,86 | 401,66 | 1.719,55 | 2.121,21 | 141.731,31 | 101.336,03 | 204.118,69 | 305.454,72 |
145 | 141.731,31 | 396,85 | 1.724,37 | 2.121,21 | 140.006,94 | 101.732,88 | 205.843,06 | 307.575,93 |
146 | 140.006,94 | 392,02 | 1.729,19 | 2.121,21 | 138.277,75 | 102.124,90 | 207.572,25 | 309.697,15 |
147 | 138.277,75 | 387,18 | 1.734,04 | 2.121,21 | 136.543,72 | 102.512,08 | 209.306,28 | 311.818,36 |
148 | 136.543,72 | 382,32 | 1.738,89 | 2.121,21 | 134.804,82 | 102.894,40 | 211.045,18 | 313.939,57 |
149 | 134.804,82 | 377,45 | 1.743,76 | 2.121,21 | 133.061,06 | 103.271,85 | 212.788,94 | 316.060,79 |
150 | 133.061,06 | 372,57 | 1.748,64 | 2.121,21 | 131.312,42 | 103.644,42 | 214.537,58 | 318.182,00 |
151 | 131.312,42 | 367,67 | 1.753,54 | 2.121,21 | 129.558,88 | 104.012,10 | 216.291,12 | 320.303,21 |
152 | 129.558,88 | 362,76 | 1.758,45 | 2.121,21 | 127.800,44 | 104.374,86 | 218.049,56 | 322.424,43 |
153 | 127.800,44 | 357,84 | 1.763,37 | 2.121,21 | 126.037,06 | 104.732,70 | 219.812,94 | 324.545,64 |
154 | 126.037,06 | 352,90 | 1.768,31 | 2.121,21 | 124.268,75 | 105.085,61 | 221.581,25 | 326.666,85 |
155 | 124.268,75 | 347,95 | 1.773,26 | 2.121,21 | 122.495,49 | 105.433,56 | 223.354,51 | 328.788,07 |
156 | 122.495,49 | 342,99 | 1.778,23 | 2.121,21 | 120.717,27 | 105.776,55 | 225.132,73 | 330.909,28 |
157 | 120.717,27 | 338,01 | 1.783,20 | 2.121,21 | 118.934,06 | 106.114,56 | 226.915,94 | 333.030,49 |
158 | 118.934,06 | 333,02 | 1.788,20 | 2.121,21 | 117.145,86 | 106.447,57 | 228.704,14 | 335.151,71 |
159 | 117.145,86 | 328,01 | 1.793,20 | 2.121,21 | 115.352,66 | 106.775,58 | 230.497,34 | 337.272,92 |
160 | 115.352,66 | 322,99 | 1.798,23 | 2.121,21 | 113.554,43 | 107.098,57 | 232.295,57 | 339.394,13 |
161 | 113.554,43 | 317,95 | 1.803,26 | 2.121,21 | 111.751,17 | 107.416,52 | 234.098,83 | 341.515,35 |
162 | 111.751,17 | 312,90 | 1.808,31 | 2.121,21 | 109.942,86 | 107.729,42 | 235.907,14 | 343.636,56 |
163 | 109.942,86 | 307,84 | 1.813,37 | 2.121,21 | 108.129,49 | 108.037,26 | 237.720,51 | 345.757,77 |
164 | 108.129,49 | 302,76 | 1.818,45 | 2.121,21 | 106.311,04 | 108.340,02 | 239.538,96 | 347.878,99 |
165 | 106.311,04 | 297,67 | 1.823,54 | 2.121,21 | 104.487,50 | 108.637,70 | 241.362,50 | 350.000,20 |
166 | 104.487,50 | 292,56 | 1.828,65 | 2.121,21 | 102.658,85 | 108.930,26 | 243.191,15 | 352.121,41 |
167 | 102.658,85 | 287,44 | 1.833,77 | 2.121,21 | 100.825,08 | 109.217,71 | 245.024,92 | 354.242,63 |
168 | 100.825,08 | 282,31 | 1.838,90 | 2.121,21 | 98.986,18 | 109.500,02 | 246.863,82 | 356.363,84 |
169 | 98.986,18 | 277,16 | 1.844,05 | 2.121,21 | 97.142,12 | 109.777,18 | 248.707,88 | 358.485,05 |
170 | 97.142,12 | 272,00 | 1.849,22 | 2.121,21 | 95.292,91 | 110.049,17 | 250.557,09 | 360.606,27 |
171 | 95.292,91 | 266,82 | 1.854,39 | 2.121,21 | 93.438,51 | 110.315,99 | 252.411,49 | 362.727,48 |
172 | 93.438,51 | 261,63 | 1.859,59 | 2.121,21 | 91.578,93 | 110.577,62 | 254.271,07 | 364.848,69 |
173 | 91.578,93 | 256,42 | 1.864,79 | 2.121,21 | 89.714,14 | 110.834,04 | 256.135,86 | 366.969,91 |
174 | 89.714,14 | 251,20 | 1.870,01 | 2.121,21 | 87.844,12 | 111.085,24 | 258.005,88 | 369.091,12 |
175 | 87.844,12 | 245,96 | 1.875,25 | 2.121,21 | 85.968,87 | 111.331,21 | 259.881,13 | 371.212,33 |
176 | 85.968,87 | 240,71 | 1.880,50 | 2.121,21 | 84.088,37 | 111.571,92 | 261.761,63 | 373.333,55 |
177 | 84.088,37 | 235,45 | 1.885,77 | 2.121,21 | 82.202,61 | 111.807,37 | 263.647,39 | 375.454,76 |
178 | 82.202,61 | 230,17 | 1.891,05 | 2.121,21 | 80.311,56 | 112.037,53 | 265.538,44 | 377.575,97 |
179 | 80.311,56 | 224,87 | 1.896,34 | 2.121,21 | 78.415,22 | 112.262,41 | 267.434,78 | 379.697,19 |
180 | 78.415,22 | 219,56 | 1.901,65 | 2.121,21 | 76.513,57 | 112.481,97 | 269.336,43 | 381.818,40 |
- 113.686,70€
- Zinsanteil
- 2.132,74€
- Monatsrate
- 3,40%
- Sollzins p.a.
- 3,47%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 345.850,00 | 979,91 | 1.152,83 | 2.132,74 | 344.697,17 | 979,91 | 1.152,83 | 2.132,74 |
2 | 344.697,17 | 976,64 | 1.156,10 | 2.132,74 | 343.541,07 | 1.956,55 | 2.308,93 | 4.265,48 |
3 | 343.541,07 | 973,37 | 1.159,38 | 2.132,74 | 342.381,69 | 2.929,92 | 3.468,31 | 6.398,23 |
4 | 342.381,69 | 970,08 | 1.162,66 | 2.132,74 | 341.219,03 | 3.900,00 | 4.630,97 | 8.530,97 |
5 | 341.219,03 | 966,79 | 1.165,95 | 2.132,74 | 340.053,08 | 4.866,79 | 5.796,92 | 10.663,71 |
6 | 340.053,08 | 963,48 | 1.169,26 | 2.132,74 | 338.883,82 | 5.830,27 | 6.966,18 | 12.796,45 |
7 | 338.883,82 | 960,17 | 1.172,57 | 2.132,74 | 337.711,25 | 6.790,44 | 8.138,75 | 14.929,19 |
8 | 337.711,25 | 956,85 | 1.175,89 | 2.132,74 | 336.535,36 | 7.747,29 | 9.314,64 | 17.061,93 |
9 | 336.535,36 | 953,52 | 1.179,22 | 2.132,74 | 335.356,13 | 8.700,81 | 10.493,87 | 19.194,68 |
10 | 335.356,13 | 950,18 | 1.182,57 | 2.132,74 | 334.173,56 | 9.650,98 | 11.676,44 | 21.327,42 |
11 | 334.173,56 | 946,83 | 1.185,92 | 2.132,74 | 332.987,65 | 10.597,81 | 12.862,35 | 23.460,16 |
12 | 332.987,65 | 943,47 | 1.189,28 | 2.132,74 | 331.798,37 | 11.541,27 | 14.051,63 | 25.592,90 |
13 | 331.798,37 | 940,10 | 1.192,65 | 2.132,74 | 330.605,72 | 12.481,37 | 15.244,28 | 27.725,64 |
14 | 330.605,72 | 936,72 | 1.196,03 | 2.132,74 | 329.409,70 | 13.418,08 | 16.440,30 | 29.858,38 |
15 | 329.409,70 | 933,33 | 1.199,41 | 2.132,74 | 328.210,29 | 14.351,41 | 17.639,71 | 31.991,13 |
16 | 328.210,29 | 929,93 | 1.202,81 | 2.132,74 | 327.007,47 | 15.281,34 | 18.842,53 | 34.123,87 |
17 | 327.007,47 | 926,52 | 1.206,22 | 2.132,74 | 325.801,25 | 16.207,86 | 20.048,75 | 36.256,61 |
18 | 325.801,25 | 923,10 | 1.209,64 | 2.132,74 | 324.591,61 | 17.130,96 | 21.258,39 | 38.389,35 |
19 | 324.591,61 | 919,68 | 1.213,07 | 2.132,74 | 323.378,55 | 18.050,64 | 22.471,45 | 40.522,09 |
20 | 323.378,55 | 916,24 | 1.216,50 | 2.132,74 | 322.162,05 | 18.966,88 | 23.687,95 | 42.654,83 |
21 | 322.162,05 | 912,79 | 1.219,95 | 2.132,74 | 320.942,10 | 19.879,67 | 24.907,90 | 44.787,58 |
22 | 320.942,10 | 909,34 | 1.223,41 | 2.132,74 | 319.718,69 | 20.789,01 | 26.131,31 | 46.920,32 |
23 | 319.718,69 | 905,87 | 1.226,87 | 2.132,74 | 318.491,82 | 21.694,88 | 27.358,18 | 49.053,06 |
24 | 318.491,82 | 902,39 | 1.230,35 | 2.132,74 | 317.261,47 | 22.597,27 | 28.588,53 | 51.185,80 |
25 | 317.261,47 | 898,91 | 1.233,83 | 2.132,74 | 316.027,64 | 23.496,18 | 29.822,36 | 53.318,54 |
26 | 316.027,64 | 895,41 | 1.237,33 | 2.132,74 | 314.790,31 | 24.391,59 | 31.059,69 | 55.451,28 |
27 | 314.790,31 | 891,91 | 1.240,84 | 2.132,74 | 313.549,47 | 25.283,50 | 32.300,53 | 57.584,03 |
28 | 313.549,47 | 888,39 | 1.244,35 | 2.132,74 | 312.305,12 | 26.171,89 | 33.544,88 | 59.716,77 |
29 | 312.305,12 | 884,86 | 1.247,88 | 2.132,74 | 311.057,24 | 27.056,75 | 34.792,76 | 61.849,51 |
30 | 311.057,24 | 881,33 | 1.251,41 | 2.132,74 | 309.805,83 | 27.938,08 | 36.044,17 | 63.982,25 |
31 | 309.805,83 | 877,78 | 1.254,96 | 2.132,74 | 308.550,87 | 28.815,86 | 37.299,13 | 66.114,99 |
32 | 308.550,87 | 874,23 | 1.258,51 | 2.132,74 | 307.292,36 | 29.690,09 | 38.557,64 | 68.247,73 |
33 | 307.292,36 | 870,66 | 1.262,08 | 2.132,74 | 306.030,28 | 30.560,75 | 39.819,72 | 70.380,48 |
34 | 306.030,28 | 867,09 | 1.265,66 | 2.132,74 | 304.764,62 | 31.427,84 | 41.085,38 | 72.513,22 |
35 | 304.764,62 | 863,50 | 1.269,24 | 2.132,74 | 303.495,38 | 32.291,34 | 42.354,62 | 74.645,96 |
36 | 303.495,38 | 859,90 | 1.272,84 | 2.132,74 | 302.222,54 | 33.151,24 | 43.627,46 | 76.778,70 |
37 | 302.222,54 | 856,30 | 1.276,44 | 2.132,74 | 300.946,10 | 34.007,54 | 44.903,90 | 78.911,44 |
38 | 300.946,10 | 852,68 | 1.280,06 | 2.132,74 | 299.666,04 | 34.860,22 | 46.183,96 | 81.044,18 |
39 | 299.666,04 | 849,05 | 1.283,69 | 2.132,74 | 298.382,35 | 35.709,27 | 47.467,65 | 83.176,93 |
40 | 298.382,35 | 845,42 | 1.287,33 | 2.132,74 | 297.095,02 | 36.554,69 | 48.754,98 | 85.309,67 |
41 | 297.095,02 | 841,77 | 1.290,97 | 2.132,74 | 295.804,05 | 37.396,46 | 50.045,95 | 87.442,41 |
42 | 295.804,05 | 838,11 | 1.294,63 | 2.132,74 | 294.509,42 | 38.234,57 | 51.340,58 | 89.575,15 |
43 | 294.509,42 | 834,44 | 1.298,30 | 2.132,74 | 293.211,12 | 39.069,01 | 52.638,88 | 91.707,89 |
44 | 293.211,12 | 830,76 | 1.301,98 | 2.132,74 | 291.909,14 | 39.899,78 | 53.940,86 | 93.840,63 |
45 | 291.909,14 | 827,08 | 1.305,67 | 2.132,74 | 290.603,48 | 40.726,85 | 55.246,52 | 95.973,38 |
46 | 290.603,48 | 823,38 | 1.309,37 | 2.132,74 | 289.294,11 | 41.550,23 | 56.555,89 | 98.106,12 |
47 | 289.294,11 | 819,67 | 1.313,08 | 2.132,74 | 287.981,04 | 42.369,90 | 57.868,96 | 100.238,86 |
48 | 287.981,04 | 815,95 | 1.316,80 | 2.132,74 | 286.664,24 | 43.185,84 | 59.185,76 | 102.371,60 |
49 | 286.664,24 | 812,22 | 1.320,53 | 2.132,74 | 285.343,72 | 43.998,06 | 60.506,28 | 104.504,34 |
50 | 285.343,72 | 808,47 | 1.324,27 | 2.132,74 | 284.019,45 | 44.806,53 | 61.830,55 | 106.637,08 |
51 | 284.019,45 | 804,72 | 1.328,02 | 2.132,74 | 282.691,43 | 45.611,25 | 63.158,57 | 108.769,83 |
52 | 282.691,43 | 800,96 | 1.331,78 | 2.132,74 | 281.359,65 | 46.412,21 | 64.490,35 | 110.902,57 |
53 | 281.359,65 | 797,19 | 1.335,56 | 2.132,74 | 280.024,09 | 47.209,40 | 65.825,91 | 113.035,31 |
54 | 280.024,09 | 793,40 | 1.339,34 | 2.132,74 | 278.684,75 | 48.002,80 | 67.165,25 | 115.168,05 |
55 | 278.684,75 | 789,61 | 1.343,13 | 2.132,74 | 277.341,62 | 48.792,41 | 68.508,38 | 117.300,79 |
56 | 277.341,62 | 785,80 | 1.346,94 | 2.132,74 | 275.994,68 | 49.578,21 | 69.855,32 | 119.433,53 |
57 | 275.994,68 | 781,98 | 1.350,76 | 2.132,74 | 274.643,92 | 50.360,19 | 71.206,08 | 121.566,28 |
58 | 274.643,92 | 778,16 | 1.354,58 | 2.132,74 | 273.289,33 | 51.138,35 | 72.560,67 | 123.699,02 |
59 | 273.289,33 | 774,32 | 1.358,42 | 2.132,74 | 271.930,91 | 51.912,67 | 73.919,09 | 125.831,76 |
60 | 271.930,91 | 770,47 | 1.362,27 | 2.132,74 | 270.568,64 | 52.683,14 | 75.281,36 | 127.964,50 |
61 | 270.568,64 | 766,61 | 1.366,13 | 2.132,74 | 269.202,51 | 53.449,75 | 76.647,49 | 130.097,24 |
62 | 269.202,51 | 762,74 | 1.370,00 | 2.132,74 | 267.832,51 | 54.212,49 | 78.017,49 | 132.229,98 |
63 | 267.832,51 | 758,86 | 1.373,88 | 2.132,74 | 266.458,63 | 54.971,35 | 79.391,37 | 134.362,73 |
64 | 266.458,63 | 754,97 | 1.377,78 | 2.132,74 | 265.080,85 | 55.726,32 | 80.769,15 | 136.495,47 |
65 | 265.080,85 | 751,06 | 1.381,68 | 2.132,74 | 263.699,17 | 56.477,38 | 82.150,83 | 138.628,21 |
66 | 263.699,17 | 747,15 | 1.385,59 | 2.132,74 | 262.313,58 | 57.224,53 | 83.536,42 | 140.760,95 |
67 | 262.313,58 | 743,22 | 1.389,52 | 2.132,74 | 260.924,06 | 57.967,75 | 84.925,94 | 142.893,69 |
68 | 260.924,06 | 739,28 | 1.393,46 | 2.132,74 | 259.530,60 | 58.707,04 | 86.319,40 | 145.026,43 |
69 | 259.530,60 | 735,34 | 1.397,40 | 2.132,74 | 258.133,20 | 59.442,37 | 87.716,80 | 147.159,18 |
70 | 258.133,20 | 731,38 | 1.401,36 | 2.132,74 | 256.731,83 | 60.173,75 | 89.118,17 | 149.291,92 |
71 | 256.731,83 | 727,41 | 1.405,33 | 2.132,74 | 255.326,50 | 60.901,16 | 90.523,50 | 151.424,66 |
72 | 255.326,50 | 723,43 | 1.409,32 | 2.132,74 | 253.917,18 | 61.624,58 | 91.932,82 | 153.557,40 |
73 | 253.917,18 | 719,43 | 1.413,31 | 2.132,74 | 252.503,87 | 62.344,01 | 93.346,13 | 155.690,14 |
74 | 252.503,87 | 715,43 | 1.417,31 | 2.132,74 | 251.086,56 | 63.059,44 | 94.763,44 | 157.822,88 |
75 | 251.086,56 | 711,41 | 1.421,33 | 2.132,74 | 249.665,23 | 63.770,85 | 96.184,77 | 159.955,63 |
76 | 249.665,23 | 707,38 | 1.425,36 | 2.132,74 | 248.239,87 | 64.478,24 | 97.610,13 | 162.088,37 |
77 | 248.239,87 | 703,35 | 1.429,40 | 2.132,74 | 246.810,48 | 65.181,58 | 99.039,52 | 164.221,11 |
78 | 246.810,48 | 699,30 | 1.433,45 | 2.132,74 | 245.377,03 | 65.880,88 | 100.472,97 | 166.353,85 |
79 | 245.377,03 | 695,23 | 1.437,51 | 2.132,74 | 243.939,52 | 66.576,12 | 101.910,48 | 168.486,59 |
80 | 243.939,52 | 691,16 | 1.441,58 | 2.132,74 | 242.497,94 | 67.267,28 | 103.352,06 | 170.619,33 |
81 | 242.497,94 | 687,08 | 1.445,66 | 2.132,74 | 241.052,28 | 67.954,35 | 104.797,72 | 172.752,08 |
82 | 241.052,28 | 682,98 | 1.449,76 | 2.132,74 | 239.602,52 | 68.637,34 | 106.247,48 | 174.884,82 |
83 | 239.602,52 | 678,87 | 1.453,87 | 2.132,74 | 238.148,65 | 69.316,21 | 107.701,35 | 177.017,56 |
84 | 238.148,65 | 674,75 | 1.457,99 | 2.132,74 | 236.690,66 | 69.990,96 | 109.159,34 | 179.150,30 |
85 | 236.690,66 | 670,62 | 1.462,12 | 2.132,74 | 235.228,55 | 70.661,59 | 110.621,45 | 181.283,04 |
86 | 235.228,55 | 666,48 | 1.466,26 | 2.132,74 | 233.762,29 | 71.328,07 | 112.087,71 | 183.415,78 |
87 | 233.762,29 | 662,33 | 1.470,42 | 2.132,74 | 232.291,87 | 71.990,40 | 113.558,13 | 185.548,53 |
88 | 232.291,87 | 658,16 | 1.474,58 | 2.132,74 | 230.817,29 | 72.648,56 | 115.032,71 | 187.681,27 |
89 | 230.817,29 | 653,98 | 1.478,76 | 2.132,74 | 229.338,53 | 73.302,54 | 116.511,47 | 189.814,01 |
90 | 229.338,53 | 649,79 | 1.482,95 | 2.132,74 | 227.855,58 | 73.952,33 | 117.994,42 | 191.946,75 |
91 | 227.855,58 | 645,59 | 1.487,15 | 2.132,74 | 226.368,43 | 74.597,92 | 119.481,57 | 194.079,49 |
92 | 226.368,43 | 641,38 | 1.491,36 | 2.132,74 | 224.877,07 | 75.239,30 | 120.972,93 | 196.212,23 |
93 | 224.877,07 | 637,15 | 1.495,59 | 2.132,74 | 223.381,48 | 75.876,45 | 122.468,52 | 198.344,98 |
94 | 223.381,48 | 632,91 | 1.499,83 | 2.132,74 | 221.881,65 | 76.509,36 | 123.968,35 | 200.477,72 |
95 | 221.881,65 | 628,66 | 1.504,08 | 2.132,74 | 220.377,57 | 77.138,03 | 125.472,43 | 202.610,46 |
96 | 220.377,57 | 624,40 | 1.508,34 | 2.132,74 | 218.869,23 | 77.762,43 | 126.980,77 | 204.743,20 |
97 | 218.869,23 | 620,13 | 1.512,61 | 2.132,74 | 217.356,62 | 78.382,56 | 128.493,38 | 206.875,94 |
98 | 217.356,62 | 615,84 | 1.516,90 | 2.132,74 | 215.839,72 | 78.998,41 | 130.010,28 | 209.008,68 |
99 | 215.839,72 | 611,55 | 1.521,20 | 2.132,74 | 214.318,53 | 79.609,95 | 131.531,47 | 211.141,43 |
100 | 214.318,53 | 607,24 | 1.525,51 | 2.132,74 | 212.793,02 | 80.217,19 | 133.056,98 | 213.274,17 |
101 | 212.793,02 | 602,91 | 1.529,83 | 2.132,74 | 211.263,19 | 80.820,10 | 134.586,81 | 215.406,91 |
102 | 211.263,19 | 598,58 | 1.534,16 | 2.132,74 | 209.729,03 | 81.418,68 | 136.120,97 | 217.539,65 |
103 | 209.729,03 | 594,23 | 1.538,51 | 2.132,74 | 208.190,52 | 82.012,91 | 137.659,48 | 219.672,39 |
104 | 208.190,52 | 589,87 | 1.542,87 | 2.132,74 | 206.647,65 | 82.602,79 | 139.202,35 | 221.805,13 |
105 | 206.647,65 | 585,50 | 1.547,24 | 2.132,74 | 205.100,41 | 83.188,29 | 140.749,59 | 223.937,88 |
106 | 205.100,41 | 581,12 | 1.551,62 | 2.132,74 | 203.548,79 | 83.769,40 | 142.301,21 | 226.070,62 |
107 | 203.548,79 | 576,72 | 1.556,02 | 2.132,74 | 201.992,77 | 84.346,13 | 143.857,23 | 228.203,36 |
108 | 201.992,77 | 572,31 | 1.560,43 | 2.132,74 | 200.432,34 | 84.918,44 | 145.417,66 | 230.336,10 |
109 | 200.432,34 | 567,89 | 1.564,85 | 2.132,74 | 198.867,49 | 85.486,33 | 146.982,51 | 232.468,84 |
110 | 198.867,49 | 563,46 | 1.569,28 | 2.132,74 | 197.298,21 | 86.049,79 | 148.551,79 | 234.601,58 |
111 | 197.298,21 | 559,01 | 1.573,73 | 2.132,74 | 195.724,48 | 86.608,80 | 150.125,52 | 236.734,33 |
112 | 195.724,48 | 554,55 | 1.578,19 | 2.132,74 | 194.146,29 | 87.163,35 | 151.703,71 | 238.867,07 |
113 | 194.146,29 | 550,08 | 1.582,66 | 2.132,74 | 192.563,63 | 87.713,43 | 153.286,37 | 240.999,81 |
114 | 192.563,63 | 545,60 | 1.587,14 | 2.132,74 | 190.976,48 | 88.259,03 | 154.873,52 | 243.132,55 |
115 | 190.976,48 | 541,10 | 1.591,64 | 2.132,74 | 189.384,84 | 88.800,13 | 156.465,16 | 245.265,29 |
116 | 189.384,84 | 536,59 | 1.596,15 | 2.132,74 | 187.788,69 | 89.336,72 | 158.061,31 | 247.398,03 |
117 | 187.788,69 | 532,07 | 1.600,67 | 2.132,74 | 186.188,01 | 89.868,79 | 159.661,99 | 249.530,78 |
118 | 186.188,01 | 527,53 | 1.605,21 | 2.132,74 | 184.582,81 | 90.396,32 | 161.267,19 | 251.663,52 |
119 | 184.582,81 | 522,98 | 1.609,76 | 2.132,74 | 182.973,05 | 90.919,31 | 162.876,95 | 253.796,26 |
120 | 182.973,05 | 518,42 | 1.614,32 | 2.132,74 | 181.358,73 | 91.437,73 | 164.491,27 | 255.929,00 |
121 | 181.358,73 | 513,85 | 1.618,89 | 2.132,74 | 179.739,84 | 91.951,58 | 166.110,16 | 258.061,74 |
122 | 179.739,84 | 509,26 | 1.623,48 | 2.132,74 | 178.116,36 | 92.460,84 | 167.733,64 | 260.194,48 |
123 | 178.116,36 | 504,66 | 1.628,08 | 2.132,74 | 176.488,28 | 92.965,51 | 169.361,72 | 262.327,23 |
124 | 176.488,28 | 500,05 | 1.632,69 | 2.132,74 | 174.855,59 | 93.465,56 | 170.994,41 | 264.459,97 |
125 | 174.855,59 | 495,42 | 1.637,32 | 2.132,74 | 173.218,27 | 93.960,98 | 172.631,73 | 266.592,71 |
126 | 173.218,27 | 490,79 | 1.641,96 | 2.132,74 | 171.576,32 | 94.451,77 | 174.273,68 | 268.725,45 |
127 | 171.576,32 | 486,13 | 1.646,61 | 2.132,74 | 169.929,71 | 94.937,90 | 175.920,29 | 270.858,19 |
128 | 169.929,71 | 481,47 | 1.651,27 | 2.132,74 | 168.278,43 | 95.419,37 | 177.571,57 | 272.990,93 |
129 | 168.278,43 | 476,79 | 1.655,95 | 2.132,74 | 166.622,48 | 95.896,15 | 179.227,52 | 275.123,68 |
130 | 166.622,48 | 472,10 | 1.660,64 | 2.132,74 | 164.961,84 | 96.368,25 | 180.888,16 | 277.256,42 |
131 | 164.961,84 | 467,39 | 1.665,35 | 2.132,74 | 163.296,49 | 96.835,64 | 182.553,51 | 279.389,16 |
132 | 163.296,49 | 462,67 | 1.670,07 | 2.132,74 | 161.626,42 | 97.298,32 | 184.223,58 | 281.521,90 |
133 | 161.626,42 | 457,94 | 1.674,80 | 2.132,74 | 159.951,62 | 97.756,26 | 185.898,38 | 283.654,64 |
134 | 159.951,62 | 453,20 | 1.679,55 | 2.132,74 | 158.272,07 | 98.209,45 | 187.577,93 | 285.787,38 |
135 | 158.272,07 | 448,44 | 1.684,30 | 2.132,74 | 156.587,77 | 98.657,89 | 189.262,23 | 287.920,13 |
136 | 156.587,77 | 443,67 | 1.689,08 | 2.132,74 | 154.898,69 | 99.101,56 | 190.951,31 | 290.052,87 |
137 | 154.898,69 | 438,88 | 1.693,86 | 2.132,74 | 153.204,83 | 99.540,44 | 192.645,17 | 292.185,61 |
138 | 153.204,83 | 434,08 | 1.698,66 | 2.132,74 | 151.506,17 | 99.974,52 | 194.343,83 | 294.318,35 |
139 | 151.506,17 | 429,27 | 1.703,47 | 2.132,74 | 149.802,69 | 100.403,79 | 196.047,31 | 296.451,09 |
140 | 149.802,69 | 424,44 | 1.708,30 | 2.132,74 | 148.094,39 | 100.828,23 | 197.755,61 | 298.583,83 |
141 | 148.094,39 | 419,60 | 1.713,14 | 2.132,74 | 146.381,25 | 101.247,83 | 199.468,75 | 300.716,58 |
142 | 146.381,25 | 414,75 | 1.717,99 | 2.132,74 | 144.663,26 | 101.662,57 | 201.186,74 | 302.849,32 |
143 | 144.663,26 | 409,88 | 1.722,86 | 2.132,74 | 142.940,39 | 102.072,45 | 202.909,61 | 304.982,06 |
144 | 142.940,39 | 405,00 | 1.727,74 | 2.132,74 | 141.212,65 | 102.477,45 | 204.637,35 | 307.114,80 |
145 | 141.212,65 | 400,10 | 1.732,64 | 2.132,74 | 139.480,01 | 102.877,55 | 206.369,99 | 309.247,54 |
146 | 139.480,01 | 395,19 | 1.737,55 | 2.132,74 | 137.742,46 | 103.272,75 | 208.107,54 | 311.380,28 |
147 | 137.742,46 | 390,27 | 1.742,47 | 2.132,74 | 135.999,99 | 103.663,02 | 209.850,01 | 313.513,03 |
148 | 135.999,99 | 385,33 | 1.747,41 | 2.132,74 | 134.252,58 | 104.048,35 | 211.597,42 | 315.645,77 |
149 | 134.252,58 | 380,38 | 1.752,36 | 2.132,74 | 132.500,22 | 104.428,73 | 213.349,78 | 317.778,51 |
150 | 132.500,22 | 375,42 | 1.757,32 | 2.132,74 | 130.742,90 | 104.804,15 | 215.107,10 | 319.911,25 |
151 | 130.742,90 | 370,44 | 1.762,30 | 2.132,74 | 128.980,60 | 105.174,59 | 216.869,40 | 322.043,99 |
152 | 128.980,60 | 365,45 | 1.767,30 | 2.132,74 | 127.213,30 | 105.540,03 | 218.636,70 | 324.176,73 |
153 | 127.213,30 | 360,44 | 1.772,30 | 2.132,74 | 125.441,00 | 105.900,47 | 220.409,00 | 326.309,48 |
154 | 125.441,00 | 355,42 | 1.777,33 | 2.132,74 | 123.663,67 | 106.255,89 | 222.186,33 | 328.442,22 |
155 | 123.663,67 | 350,38 | 1.782,36 | 2.132,74 | 121.881,31 | 106.606,27 | 223.968,69 | 330.574,96 |
156 | 121.881,31 | 345,33 | 1.787,41 | 2.132,74 | 120.093,90 | 106.951,60 | 225.756,10 | 332.707,70 |
157 | 120.093,90 | 340,27 | 1.792,48 | 2.132,74 | 118.301,42 | 107.291,86 | 227.548,58 | 334.840,44 |
158 | 118.301,42 | 335,19 | 1.797,55 | 2.132,74 | 116.503,87 | 107.627,05 | 229.346,13 | 336.973,18 |
159 | 116.503,87 | 330,09 | 1.802,65 | 2.132,74 | 114.701,22 | 107.957,15 | 231.148,78 | 339.105,93 |
160 | 114.701,22 | 324,99 | 1.807,75 | 2.132,74 | 112.893,47 | 108.282,13 | 232.956,53 | 341.238,67 |
161 | 112.893,47 | 319,86 | 1.812,88 | 2.132,74 | 111.080,59 | 108.602,00 | 234.769,41 | 343.371,41 |
162 | 111.080,59 | 314,73 | 1.818,01 | 2.132,74 | 109.262,58 | 108.916,73 | 236.587,42 | 345.504,15 |
163 | 109.262,58 | 309,58 | 1.823,16 | 2.132,74 | 107.439,41 | 109.226,30 | 238.410,59 | 347.636,89 |
164 | 107.439,41 | 304,41 | 1.828,33 | 2.132,74 | 105.611,08 | 109.530,71 | 240.238,92 | 349.769,63 |
165 | 105.611,08 | 299,23 | 1.833,51 | 2.132,74 | 103.777,57 | 109.829,95 | 242.072,43 | 351.902,38 |
166 | 103.777,57 | 294,04 | 1.838,71 | 2.132,74 | 101.938,87 | 110.123,98 | 243.911,13 | 354.035,12 |
167 | 101.938,87 | 288,83 | 1.843,91 | 2.132,74 | 100.094,95 | 110.412,81 | 245.755,05 | 356.167,86 |
168 | 100.094,95 | 283,60 | 1.849,14 | 2.132,74 | 98.245,81 | 110.696,41 | 247.604,19 | 358.300,60 |
169 | 98.245,81 | 278,36 | 1.854,38 | 2.132,74 | 96.391,43 | 110.974,77 | 249.458,57 | 360.433,34 |
170 | 96.391,43 | 273,11 | 1.859,63 | 2.132,74 | 94.531,80 | 111.247,88 | 251.318,20 | 362.566,08 |
171 | 94.531,80 | 267,84 | 1.864,90 | 2.132,74 | 92.666,90 | 111.515,72 | 253.183,10 | 364.698,83 |
172 | 92.666,90 | 262,56 | 1.870,19 | 2.132,74 | 90.796,71 | 111.778,28 | 255.053,29 | 366.831,57 |
173 | 90.796,71 | 257,26 | 1.875,48 | 2.132,74 | 88.921,23 | 112.035,54 | 256.928,77 | 368.964,31 |
174 | 88.921,23 | 251,94 | 1.880,80 | 2.132,74 | 87.040,43 | 112.287,48 | 258.809,57 | 371.097,05 |
175 | 87.040,43 | 246,61 | 1.886,13 | 2.132,74 | 85.154,30 | 112.534,10 | 260.695,70 | 373.229,79 |
176 | 85.154,30 | 241,27 | 1.891,47 | 2.132,74 | 83.262,83 | 112.775,37 | 262.587,17 | 375.362,53 |
177 | 83.262,83 | 235,91 | 1.896,83 | 2.132,74 | 81.366,00 | 113.011,28 | 264.484,00 | 377.495,28 |
178 | 81.366,00 | 230,54 | 1.902,20 | 2.132,74 | 79.463,80 | 113.241,81 | 266.386,20 | 379.628,02 |
179 | 79.463,80 | 225,15 | 1.907,59 | 2.132,74 | 77.556,20 | 113.466,96 | 268.293,80 | 381.760,76 |
180 | 77.556,20 | 219,74 | 1.913,00 | 2.132,74 | 75.643,20 | 113.686,70 | 270.206,80 | 383.893,50 |
- 113.987,33€
- Zinsanteil
- 2.135,62€
- Monatsrate
- 3,41%
- Sollzins p.a.
- 3,49%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 345.850,00 | 982,79 | 1.152,83 | 2.135,62 | 344.697,17 | 982,79 | 1.152,83 | 2.135,62 |
2 | 344.697,17 | 979,51 | 1.156,11 | 2.135,62 | 343.541,06 | 1.962,30 | 2.308,94 | 4.271,25 |
3 | 343.541,06 | 976,23 | 1.159,39 | 2.135,62 | 342.381,66 | 2.938,53 | 3.468,34 | 6.406,87 |
4 | 342.381,66 | 972,93 | 1.162,69 | 2.135,62 | 341.218,97 | 3.911,47 | 4.631,03 | 8.542,50 |
5 | 341.218,97 | 969,63 | 1.165,99 | 2.135,62 | 340.052,98 | 4.881,10 | 5.797,02 | 10.678,12 |
6 | 340.052,98 | 966,32 | 1.169,31 | 2.135,62 | 338.883,67 | 5.847,42 | 6.966,33 | 12.813,74 |
7 | 338.883,67 | 962,99 | 1.172,63 | 2.135,62 | 337.711,04 | 6.810,41 | 8.138,96 | 14.949,37 |
8 | 337.711,04 | 959,66 | 1.175,96 | 2.135,62 | 336.535,08 | 7.770,07 | 9.314,92 | 17.084,99 |
9 | 336.535,08 | 956,32 | 1.179,30 | 2.135,62 | 335.355,78 | 8.726,39 | 10.494,22 | 19.220,61 |
10 | 335.355,78 | 952,97 | 1.182,65 | 2.135,62 | 334.173,13 | 9.679,36 | 11.676,87 | 21.356,24 |
11 | 334.173,13 | 949,61 | 1.186,02 | 2.135,62 | 332.987,11 | 10.628,97 | 12.862,89 | 23.491,86 |
12 | 332.987,11 | 946,24 | 1.189,39 | 2.135,62 | 331.797,72 | 11.575,21 | 14.052,28 | 25.627,49 |
13 | 331.797,72 | 942,86 | 1.192,77 | 2.135,62 | 330.604,96 | 12.518,07 | 15.245,04 | 27.763,11 |
14 | 330.604,96 | 939,47 | 1.196,15 | 2.135,62 | 329.408,81 | 13.457,54 | 16.441,19 | 29.898,73 |
15 | 329.408,81 | 936,07 | 1.199,55 | 2.135,62 | 328.209,25 | 14.393,61 | 17.640,75 | 32.034,36 |
16 | 328.209,25 | 932,66 | 1.202,96 | 2.135,62 | 327.006,29 | 15.326,27 | 18.843,71 | 34.169,98 |
17 | 327.006,29 | 929,24 | 1.206,38 | 2.135,62 | 325.799,91 | 16.255,51 | 20.050,09 | 36.305,60 |
18 | 325.799,91 | 925,81 | 1.209,81 | 2.135,62 | 324.590,10 | 17.181,33 | 21.259,90 | 38.441,23 |
19 | 324.590,10 | 922,38 | 1.213,25 | 2.135,62 | 323.376,85 | 18.103,70 | 22.473,15 | 40.576,85 |
20 | 323.376,85 | 918,93 | 1.216,69 | 2.135,62 | 322.160,16 | 19.022,63 | 23.689,84 | 42.712,48 |
21 | 322.160,16 | 915,47 | 1.220,15 | 2.135,62 | 320.940,01 | 19.938,10 | 24.909,99 | 44.848,10 |
22 | 320.940,01 | 912,00 | 1.223,62 | 2.135,62 | 319.716,39 | 20.850,11 | 26.133,61 | 46.983,72 |
23 | 319.716,39 | 908,53 | 1.227,10 | 2.135,62 | 318.489,29 | 21.758,64 | 27.360,71 | 49.119,35 |
24 | 318.489,29 | 905,04 | 1.230,58 | 2.135,62 | 317.258,71 | 22.663,68 | 28.591,29 | 51.254,97 |
25 | 317.258,71 | 901,54 | 1.234,08 | 2.135,62 | 316.024,63 | 23.565,22 | 29.825,37 | 53.390,59 |
26 | 316.024,63 | 898,04 | 1.237,59 | 2.135,62 | 314.787,04 | 24.463,26 | 31.062,96 | 55.526,22 |
27 | 314.787,04 | 894,52 | 1.241,10 | 2.135,62 | 313.545,94 | 25.357,78 | 32.304,06 | 57.661,84 |
28 | 313.545,94 | 890,99 | 1.244,63 | 2.135,62 | 312.301,30 | 26.248,77 | 33.548,70 | 59.797,47 |
29 | 312.301,30 | 887,46 | 1.248,17 | 2.135,62 | 311.053,14 | 27.136,23 | 34.796,86 | 61.933,09 |
30 | 311.053,14 | 883,91 | 1.251,71 | 2.135,62 | 309.801,42 | 28.020,14 | 36.048,58 | 64.068,71 |
31 | 309.801,42 | 880,35 | 1.255,27 | 2.135,62 | 308.546,15 | 28.900,49 | 37.303,85 | 66.204,34 |
32 | 308.546,15 | 876,79 | 1.258,84 | 2.135,62 | 307.287,31 | 29.777,27 | 38.562,69 | 68.339,96 |
33 | 307.287,31 | 873,21 | 1.262,42 | 2.135,62 | 306.024,90 | 30.650,48 | 39.825,10 | 70.475,58 |
34 | 306.024,90 | 869,62 | 1.266,00 | 2.135,62 | 304.758,89 | 31.520,10 | 41.091,11 | 72.611,21 |
35 | 304.758,89 | 866,02 | 1.269,60 | 2.135,62 | 303.489,29 | 32.386,12 | 42.360,71 | 74.746,83 |
36 | 303.489,29 | 862,42 | 1.273,21 | 2.135,62 | 302.216,09 | 33.248,54 | 43.633,91 | 76.882,46 |
37 | 302.216,09 | 858,80 | 1.276,83 | 2.135,62 | 300.939,26 | 34.107,34 | 44.910,74 | 79.018,08 |
38 | 300.939,26 | 855,17 | 1.280,45 | 2.135,62 | 299.658,80 | 34.962,51 | 46.191,20 | 81.153,70 |
39 | 299.658,80 | 851,53 | 1.284,09 | 2.135,62 | 298.374,71 | 35.814,04 | 47.475,29 | 83.289,33 |
40 | 298.374,71 | 847,88 | 1.287,74 | 2.135,62 | 297.086,97 | 36.661,92 | 48.763,03 | 85.424,95 |
41 | 297.086,97 | 844,22 | 1.291,40 | 2.135,62 | 295.795,57 | 37.506,14 | 50.054,43 | 87.560,57 |
42 | 295.795,57 | 840,55 | 1.295,07 | 2.135,62 | 294.500,50 | 38.346,69 | 51.349,50 | 89.696,20 |
43 | 294.500,50 | 836,87 | 1.298,75 | 2.135,62 | 293.201,74 | 39.183,57 | 52.648,26 | 91.831,82 |
44 | 293.201,74 | 833,18 | 1.302,44 | 2.135,62 | 291.899,30 | 40.016,75 | 53.950,70 | 93.967,45 |
45 | 291.899,30 | 829,48 | 1.306,14 | 2.135,62 | 290.593,16 | 40.846,23 | 55.256,84 | 96.103,07 |
46 | 290.593,16 | 825,77 | 1.309,85 | 2.135,62 | 289.283,30 | 41.672,00 | 56.566,70 | 98.238,69 |
47 | 289.283,30 | 822,05 | 1.313,58 | 2.135,62 | 287.969,73 | 42.494,04 | 57.880,27 | 100.374,32 |
48 | 287.969,73 | 818,31 | 1.317,31 | 2.135,62 | 286.652,42 | 43.312,36 | 59.197,58 | 102.509,94 |
49 | 286.652,42 | 814,57 | 1.321,05 | 2.135,62 | 285.331,36 | 44.126,93 | 60.518,64 | 104.645,56 |
50 | 285.331,36 | 810,82 | 1.324,81 | 2.135,62 | 284.006,56 | 44.937,74 | 61.843,44 | 106.781,19 |
51 | 284.006,56 | 807,05 | 1.328,57 | 2.135,62 | 282.677,99 | 45.744,80 | 63.172,01 | 108.916,81 |
52 | 282.677,99 | 803,28 | 1.332,35 | 2.135,62 | 281.345,64 | 46.548,07 | 64.504,36 | 111.052,44 |
53 | 281.345,64 | 799,49 | 1.336,13 | 2.135,62 | 280.009,50 | 47.347,56 | 65.840,50 | 113.188,06 |
54 | 280.009,50 | 795,69 | 1.339,93 | 2.135,62 | 278.669,57 | 48.143,26 | 67.180,43 | 115.323,68 |
55 | 278.669,57 | 791,89 | 1.343,74 | 2.135,62 | 277.325,84 | 48.935,14 | 68.524,16 | 117.459,31 |
56 | 277.325,84 | 788,07 | 1.347,56 | 2.135,62 | 275.978,28 | 49.723,21 | 69.871,72 | 119.594,93 |
57 | 275.978,28 | 784,24 | 1.351,39 | 2.135,62 | 274.626,90 | 50.507,45 | 71.223,10 | 121.730,55 |
58 | 274.626,90 | 780,40 | 1.355,23 | 2.135,62 | 273.271,67 | 51.287,85 | 72.578,33 | 123.866,18 |
59 | 273.271,67 | 776,55 | 1.359,08 | 2.135,62 | 271.912,59 | 52.064,39 | 73.937,41 | 126.001,80 |
60 | 271.912,59 | 772,68 | 1.362,94 | 2.135,62 | 270.549,65 | 52.837,08 | 75.300,35 | 128.137,43 |
61 | 270.549,65 | 768,81 | 1.366,81 | 2.135,62 | 269.182,84 | 53.605,89 | 76.667,16 | 130.273,05 |
62 | 269.182,84 | 764,93 | 1.370,70 | 2.135,62 | 267.812,15 | 54.370,82 | 78.037,85 | 132.408,67 |
63 | 267.812,15 | 761,03 | 1.374,59 | 2.135,62 | 266.437,56 | 55.131,85 | 79.412,44 | 134.544,30 |
64 | 266.437,56 | 757,13 | 1.378,50 | 2.135,62 | 265.059,06 | 55.888,98 | 80.790,94 | 136.679,92 |
65 | 265.059,06 | 753,21 | 1.382,41 | 2.135,62 | 263.676,64 | 56.642,19 | 82.173,36 | 138.815,54 |
66 | 263.676,64 | 749,28 | 1.386,34 | 2.135,62 | 262.290,30 | 57.391,47 | 83.559,70 | 140.951,17 |
67 | 262.290,30 | 745,34 | 1.390,28 | 2.135,62 | 260.900,02 | 58.136,81 | 84.949,98 | 143.086,79 |
68 | 260.900,02 | 741,39 | 1.394,23 | 2.135,62 | 259.505,79 | 58.878,20 | 86.344,21 | 145.222,42 |
69 | 259.505,79 | 737,43 | 1.398,19 | 2.135,62 | 258.107,59 | 59.615,63 | 87.742,41 | 147.358,04 |
70 | 258.107,59 | 733,46 | 1.402,17 | 2.135,62 | 256.705,42 | 60.349,09 | 89.144,58 | 149.493,66 |
71 | 256.705,42 | 729,47 | 1.406,15 | 2.135,62 | 255.299,27 | 61.078,56 | 90.550,73 | 151.629,29 |
72 | 255.299,27 | 725,48 | 1.410,15 | 2.135,62 | 253.889,12 | 61.804,03 | 91.960,88 | 153.764,91 |
73 | 253.889,12 | 721,47 | 1.414,16 | 2.135,62 | 252.474,97 | 62.525,50 | 93.375,03 | 155.900,53 |
74 | 252.474,97 | 717,45 | 1.418,17 | 2.135,62 | 251.056,79 | 63.242,95 | 94.793,21 | 158.036,16 |
75 | 251.056,79 | 713,42 | 1.422,20 | 2.135,62 | 249.634,59 | 63.956,37 | 96.215,41 | 160.171,78 |
76 | 249.634,59 | 709,38 | 1.426,25 | 2.135,62 | 248.208,34 | 64.665,75 | 97.641,66 | 162.307,41 |
77 | 248.208,34 | 705,33 | 1.430,30 | 2.135,62 | 246.778,05 | 65.371,07 | 99.071,95 | 164.443,03 |
78 | 246.778,05 | 701,26 | 1.434,36 | 2.135,62 | 245.343,68 | 66.072,34 | 100.506,32 | 166.578,65 |
79 | 245.343,68 | 697,18 | 1.438,44 | 2.135,62 | 243.905,24 | 66.769,52 | 101.944,76 | 168.714,28 |
80 | 243.905,24 | 693,10 | 1.442,53 | 2.135,62 | 242.462,72 | 67.462,62 | 103.387,28 | 170.849,90 |
81 | 242.462,72 | 689,00 | 1.446,63 | 2.135,62 | 241.016,09 | 68.151,62 | 104.833,91 | 172.985,52 |
82 | 241.016,09 | 684,89 | 1.450,74 | 2.135,62 | 239.565,36 | 68.836,50 | 106.284,64 | 175.121,15 |
83 | 239.565,36 | 680,76 | 1.454,86 | 2.135,62 | 238.110,50 | 69.517,27 | 107.739,50 | 177.256,77 |
84 | 238.110,50 | 676,63 | 1.458,99 | 2.135,62 | 236.651,50 | 70.193,90 | 109.198,50 | 179.392,40 |
85 | 236.651,50 | 672,48 | 1.463,14 | 2.135,62 | 235.188,36 | 70.866,38 | 110.661,64 | 181.528,02 |
86 | 235.188,36 | 668,33 | 1.467,30 | 2.135,62 | 233.721,07 | 71.534,71 | 112.128,93 | 183.663,64 |
87 | 233.721,07 | 664,16 | 1.471,47 | 2.135,62 | 232.249,60 | 72.198,87 | 113.600,40 | 185.799,27 |
88 | 232.249,60 | 659,98 | 1.475,65 | 2.135,62 | 230.773,95 | 72.858,84 | 115.076,05 | 187.934,89 |
89 | 230.773,95 | 655,78 | 1.479,84 | 2.135,62 | 229.294,11 | 73.514,63 | 116.555,89 | 190.070,51 |
90 | 229.294,11 | 651,58 | 1.484,05 | 2.135,62 | 227.810,07 | 74.166,20 | 118.039,93 | 192.206,14 |
91 | 227.810,07 | 647,36 | 1.488,26 | 2.135,62 | 226.321,80 | 74.813,56 | 119.528,20 | 194.341,76 |
92 | 226.321,80 | 643,13 | 1.492,49 | 2.135,62 | 224.829,31 | 75.456,70 | 121.020,69 | 196.477,39 |
93 | 224.829,31 | 638,89 | 1.496,73 | 2.135,62 | 223.332,58 | 76.095,59 | 122.517,42 | 198.613,01 |
94 | 223.332,58 | 634,64 | 1.500,99 | 2.135,62 | 221.831,59 | 76.730,22 | 124.018,41 | 200.748,63 |
95 | 221.831,59 | 630,37 | 1.505,25 | 2.135,62 | 220.326,34 | 77.360,59 | 125.523,66 | 202.884,26 |
96 | 220.326,34 | 626,09 | 1.509,53 | 2.135,62 | 218.816,81 | 77.986,69 | 127.033,19 | 205.019,88 |
97 | 218.816,81 | 621,80 | 1.513,82 | 2.135,62 | 217.302,99 | 78.608,49 | 128.547,01 | 207.155,50 |
98 | 217.302,99 | 617,50 | 1.518,12 | 2.135,62 | 215.784,87 | 79.225,99 | 130.065,13 | 209.291,13 |
99 | 215.784,87 | 613,19 | 1.522,44 | 2.135,62 | 214.262,43 | 79.839,18 | 131.587,57 | 211.426,75 |
100 | 214.262,43 | 608,86 | 1.526,76 | 2.135,62 | 212.735,67 | 80.448,05 | 133.114,33 | 213.562,38 |
101 | 212.735,67 | 604,52 | 1.531,10 | 2.135,62 | 211.204,57 | 81.052,57 | 134.645,43 | 215.698,00 |
102 | 211.204,57 | 600,17 | 1.535,45 | 2.135,62 | 209.669,12 | 81.652,74 | 136.180,88 | 217.833,62 |
103 | 209.669,12 | 595,81 | 1.539,81 | 2.135,62 | 208.129,31 | 82.248,55 | 137.720,69 | 219.969,25 |
104 | 208.129,31 | 591,43 | 1.544,19 | 2.135,62 | 206.585,12 | 82.839,99 | 139.264,88 | 222.104,87 |
105 | 206.585,12 | 587,05 | 1.548,58 | 2.135,62 | 205.036,54 | 83.427,03 | 140.813,46 | 224.240,49 |
106 | 205.036,54 | 582,65 | 1.552,98 | 2.135,62 | 203.483,56 | 84.009,68 | 142.366,44 | 226.376,12 |
107 | 203.483,56 | 578,23 | 1.557,39 | 2.135,62 | 201.926,17 | 84.587,91 | 143.923,83 | 228.511,74 |
108 | 201.926,17 | 573,81 | 1.561,82 | 2.135,62 | 200.364,35 | 85.161,72 | 145.485,65 | 230.647,37 |
109 | 200.364,35 | 569,37 | 1.566,26 | 2.135,62 | 198.798,10 | 85.731,09 | 147.051,90 | 232.782,99 |
110 | 198.798,10 | 564,92 | 1.570,71 | 2.135,62 | 197.227,39 | 86.296,00 | 148.622,61 | 234.918,61 |
111 | 197.227,39 | 560,45 | 1.575,17 | 2.135,62 | 195.652,22 | 86.856,46 | 150.197,78 | 237.054,24 |
112 | 195.652,22 | 555,98 | 1.579,65 | 2.135,62 | 194.072,58 | 87.412,44 | 151.777,42 | 239.189,86 |
113 | 194.072,58 | 551,49 | 1.584,13 | 2.135,62 | 192.488,44 | 87.963,93 | 153.361,56 | 241.325,48 |
114 | 192.488,44 | 546,99 | 1.588,64 | 2.135,62 | 190.899,81 | 88.510,91 | 154.950,19 | 243.461,11 |
115 | 190.899,81 | 542,47 | 1.593,15 | 2.135,62 | 189.306,66 | 89.053,39 | 156.543,34 | 245.596,73 |
116 | 189.306,66 | 537,95 | 1.597,68 | 2.135,62 | 187.708,98 | 89.591,33 | 158.141,02 | 247.732,36 |
117 | 187.708,98 | 533,41 | 1.602,22 | 2.135,62 | 186.106,76 | 90.124,74 | 159.743,24 | 249.867,98 |
118 | 186.106,76 | 528,85 | 1.606,77 | 2.135,62 | 184.499,99 | 90.653,59 | 161.350,01 | 252.003,60 |
119 | 184.499,99 | 524,29 | 1.611,34 | 2.135,62 | 182.888,66 | 91.177,88 | 162.961,34 | 254.139,23 |
120 | 182.888,66 | 519,71 | 1.615,92 | 2.135,62 | 181.272,74 | 91.697,59 | 164.577,26 | 256.274,85 |
121 | 181.272,74 | 515,12 | 1.620,51 | 2.135,62 | 179.652,23 | 92.212,71 | 166.197,77 | 258.410,47 |
122 | 179.652,23 | 510,51 | 1.625,11 | 2.135,62 | 178.027,12 | 92.723,22 | 167.822,88 | 260.546,10 |
123 | 178.027,12 | 505,89 | 1.629,73 | 2.135,62 | 176.397,39 | 93.229,11 | 169.452,61 | 262.681,72 |
124 | 176.397,39 | 501,26 | 1.634,36 | 2.135,62 | 174.763,03 | 93.730,37 | 171.086,97 | 264.817,35 |
125 | 174.763,03 | 496,62 | 1.639,01 | 2.135,62 | 173.124,02 | 94.226,99 | 172.725,98 | 266.952,97 |
126 | 173.124,02 | 491,96 | 1.643,66 | 2.135,62 | 171.480,36 | 94.718,95 | 174.369,64 | 269.088,59 |
127 | 171.480,36 | 487,29 | 1.648,33 | 2.135,62 | 169.832,03 | 95.206,24 | 176.017,97 | 271.224,22 |
128 | 169.832,03 | 482,61 | 1.653,02 | 2.135,62 | 168.179,01 | 95.688,85 | 177.670,99 | 273.359,84 |
129 | 168.179,01 | 477,91 | 1.657,72 | 2.135,62 | 166.521,29 | 96.166,76 | 179.328,71 | 275.495,46 |
130 | 166.521,29 | 473,20 | 1.662,43 | 2.135,62 | 164.858,87 | 96.639,96 | 180.991,13 | 277.631,09 |
131 | 164.858,87 | 468,47 | 1.667,15 | 2.135,62 | 163.191,72 | 97.108,43 | 182.658,28 | 279.766,71 |
132 | 163.191,72 | 463,74 | 1.671,89 | 2.135,62 | 161.519,83 | 97.572,17 | 184.330,17 | 281.902,34 |
133 | 161.519,83 | 458,99 | 1.676,64 | 2.135,62 | 159.843,19 | 98.031,15 | 186.006,81 | 284.037,96 |
134 | 159.843,19 | 454,22 | 1.681,40 | 2.135,62 | 158.161,79 | 98.485,37 | 187.688,21 | 286.173,58 |
135 | 158.161,79 | 449,44 | 1.686,18 | 2.135,62 | 156.475,61 | 98.934,82 | 189.374,39 | 288.309,21 |
136 | 156.475,61 | 444,65 | 1.690,97 | 2.135,62 | 154.784,64 | 99.379,47 | 191.065,36 | 290.444,83 |
137 | 154.784,64 | 439,85 | 1.695,78 | 2.135,62 | 153.088,86 | 99.819,31 | 192.761,14 | 292.580,45 |
138 | 153.088,86 | 435,03 | 1.700,60 | 2.135,62 | 151.388,26 | 100.254,34 | 194.461,74 | 294.716,08 |
139 | 151.388,26 | 430,19 | 1.705,43 | 2.135,62 | 149.682,84 | 100.684,54 | 196.167,16 | 296.851,70 |
140 | 149.682,84 | 425,35 | 1.710,28 | 2.135,62 | 147.972,56 | 101.109,89 | 197.877,44 | 298.987,33 |
141 | 147.972,56 | 420,49 | 1.715,14 | 2.135,62 | 146.257,43 | 101.530,37 | 199.592,57 | 301.122,95 |
142 | 146.257,43 | 415,61 | 1.720,01 | 2.135,62 | 144.537,42 | 101.945,99 | 201.312,58 | 303.258,57 |
143 | 144.537,42 | 410,73 | 1.724,90 | 2.135,62 | 142.812,52 | 102.356,72 | 203.037,48 | 305.394,20 |
144 | 142.812,52 | 405,83 | 1.729,80 | 2.135,62 | 141.082,72 | 102.762,54 | 204.767,28 | 307.529,82 |
145 | 141.082,72 | 400,91 | 1.734,71 | 2.135,62 | 139.348,01 | 103.163,45 | 206.501,99 | 309.665,44 |
146 | 139.348,01 | 395,98 | 1.739,64 | 2.135,62 | 137.608,37 | 103.559,43 | 208.241,63 | 311.801,07 |
147 | 137.608,37 | 391,04 | 1.744,59 | 2.135,62 | 135.863,78 | 103.950,47 | 209.986,22 | 313.936,69 |
148 | 135.863,78 | 386,08 | 1.749,54 | 2.135,62 | 134.114,23 | 104.336,55 | 211.735,77 | 316.072,32 |
149 | 134.114,23 | 381,11 | 1.754,52 | 2.135,62 | 132.359,72 | 104.717,66 | 213.490,28 | 318.207,94 |
150 | 132.359,72 | 376,12 | 1.759,50 | 2.135,62 | 130.600,22 | 105.093,78 | 215.249,78 | 320.343,56 |
151 | 130.600,22 | 371,12 | 1.764,50 | 2.135,62 | 128.835,72 | 105.464,90 | 217.014,28 | 322.479,19 |
152 | 128.835,72 | 366,11 | 1.769,52 | 2.135,62 | 127.066,20 | 105.831,01 | 218.783,80 | 324.614,81 |
153 | 127.066,20 | 361,08 | 1.774,54 | 2.135,62 | 125.291,66 | 106.192,09 | 220.558,34 | 326.750,43 |
154 | 125.291,66 | 356,04 | 1.779,59 | 2.135,62 | 123.512,07 | 106.548,13 | 222.337,93 | 328.886,06 |
155 | 123.512,07 | 350,98 | 1.784,64 | 2.135,62 | 121.727,43 | 106.899,11 | 224.122,57 | 331.021,68 |
156 | 121.727,43 | 345,91 | 1.789,71 | 2.135,62 | 119.937,71 | 107.245,02 | 225.912,29 | 333.157,31 |
157 | 119.937,71 | 340,82 | 1.794,80 | 2.135,62 | 118.142,91 | 107.585,84 | 227.707,09 | 335.292,93 |
158 | 118.142,91 | 335,72 | 1.799,90 | 2.135,62 | 116.343,01 | 107.921,56 | 229.506,99 | 337.428,55 |
159 | 116.343,01 | 330,61 | 1.805,02 | 2.135,62 | 114.537,99 | 108.252,17 | 231.312,01 | 339.564,18 |
160 | 114.537,99 | 325,48 | 1.810,14 | 2.135,62 | 112.727,85 | 108.577,65 | 233.122,15 | 341.699,80 |
161 | 112.727,85 | 320,33 | 1.815,29 | 2.135,62 | 110.912,56 | 108.897,98 | 234.937,44 | 343.835,42 |
162 | 110.912,56 | 315,18 | 1.820,45 | 2.135,62 | 109.092,11 | 109.213,16 | 236.757,89 | 345.971,05 |
163 | 109.092,11 | 310,00 | 1.825,62 | 2.135,62 | 107.266,49 | 109.523,16 | 238.583,51 | 348.106,67 |
164 | 107.266,49 | 304,82 | 1.830,81 | 2.135,62 | 105.435,68 | 109.827,98 | 240.414,32 | 350.242,30 |
165 | 105.435,68 | 299,61 | 1.836,01 | 2.135,62 | 103.599,67 | 110.127,59 | 242.250,33 | 352.377,92 |
166 | 103.599,67 | 294,40 | 1.841,23 | 2.135,62 | 101.758,45 | 110.421,99 | 244.091,55 | 354.513,54 |
167 | 101.758,45 | 289,16 | 1.846,46 | 2.135,62 | 99.911,99 | 110.711,15 | 245.938,01 | 356.649,17 |
168 | 99.911,99 | 283,92 | 1.851,71 | 2.135,62 | 98.060,28 | 110.995,07 | 247.789,72 | 358.784,79 |
169 | 98.060,28 | 278,65 | 1.856,97 | 2.135,62 | 96.203,31 | 111.273,72 | 249.646,69 | 360.920,41 |
170 | 96.203,31 | 273,38 | 1.862,25 | 2.135,62 | 94.341,06 | 111.547,10 | 251.508,94 | 363.056,04 |
171 | 94.341,06 | 268,09 | 1.867,54 | 2.135,62 | 92.473,52 | 111.815,19 | 253.376,48 | 365.191,66 |
172 | 92.473,52 | 262,78 | 1.872,84 | 2.135,62 | 90.600,68 | 112.077,97 | 255.249,32 | 367.327,29 |
173 | 90.600,68 | 257,46 | 1.878,17 | 2.135,62 | 88.722,51 | 112.335,42 | 257.127,49 | 369.462,91 |
174 | 88.722,51 | 252,12 | 1.883,50 | 2.135,62 | 86.839,01 | 112.587,54 | 259.010,99 | 371.598,53 |
175 | 86.839,01 | 246,77 | 1.888,86 | 2.135,62 | 84.950,15 | 112.834,31 | 260.899,85 | 373.734,16 |
176 | 84.950,15 | 241,40 | 1.894,22 | 2.135,62 | 83.055,93 | 113.075,71 | 262.794,07 | 375.869,78 |
177 | 83.055,93 | 236,02 | 1.899,61 | 2.135,62 | 81.156,32 | 113.311,73 | 264.693,68 | 378.005,40 |
178 | 81.156,32 | 230,62 | 1.905,00 | 2.135,62 | 79.251,32 | 113.542,35 | 266.598,68 | 380.141,03 |
179 | 79.251,32 | 225,21 | 1.910,42 | 2.135,62 | 77.340,90 | 113.767,55 | 268.509,10 | 382.276,65 |
180 | 77.340,90 | 219,78 | 1.915,85 | 2.135,62 | 75.425,05 | 113.987,33 | 270.424,95 | 384.412,28 |
- 116.085,41€
- Zinsanteil
- 2.155,80€
- Monatsrate
- 3,48%
- Sollzins p.a.
- 3,54%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 345.850,00 | 1.002,97 | 1.152,83 | 2.155,80 | 344.697,17 | 1.002,97 | 1.152,83 | 2.155,80 |
2 | 344.697,17 | 999,62 | 1.156,18 | 2.155,80 | 343.540,99 | 2.002,59 | 2.309,01 | 4.311,60 |
3 | 343.540,99 | 996,27 | 1.159,53 | 2.155,80 | 342.381,46 | 2.998,86 | 3.468,54 | 6.467,40 |
4 | 342.381,46 | 992,91 | 1.162,89 | 2.155,80 | 341.218,57 | 3.991,76 | 4.631,43 | 8.623,19 |
5 | 341.218,57 | 989,53 | 1.166,26 | 2.155,80 | 340.052,30 | 4.981,30 | 5.797,70 | 10.778,99 |
6 | 340.052,30 | 986,15 | 1.169,65 | 2.155,80 | 338.882,66 | 5.967,45 | 6.967,34 | 12.934,79 |
7 | 338.882,66 | 982,76 | 1.173,04 | 2.155,80 | 337.709,62 | 6.950,21 | 8.140,38 | 15.090,59 |
8 | 337.709,62 | 979,36 | 1.176,44 | 2.155,80 | 336.533,18 | 7.929,57 | 9.316,82 | 17.246,39 |
9 | 336.533,18 | 975,95 | 1.179,85 | 2.155,80 | 335.353,33 | 8.905,51 | 10.496,67 | 19.402,19 |
10 | 335.353,33 | 972,52 | 1.183,27 | 2.155,80 | 334.170,05 | 9.878,04 | 11.679,95 | 21.557,98 |
11 | 334.170,05 | 969,09 | 1.186,71 | 2.155,80 | 332.983,35 | 10.847,13 | 12.866,65 | 23.713,78 |
12 | 332.983,35 | 965,65 | 1.190,15 | 2.155,80 | 331.793,20 | 11.812,78 | 14.056,80 | 25.869,58 |
13 | 331.793,20 | 962,20 | 1.193,60 | 2.155,80 | 330.599,60 | 12.774,98 | 15.250,40 | 28.025,38 |
14 | 330.599,60 | 958,74 | 1.197,06 | 2.155,80 | 329.402,54 | 13.733,72 | 16.447,46 | 30.181,18 |
15 | 329.402,54 | 955,27 | 1.200,53 | 2.155,80 | 328.202,01 | 14.688,99 | 17.647,99 | 32.336,98 |
16 | 328.202,01 | 951,79 | 1.204,01 | 2.155,80 | 326.998,00 | 15.640,77 | 18.852,00 | 34.492,77 |
17 | 326.998,00 | 948,29 | 1.207,50 | 2.155,80 | 325.790,50 | 16.589,07 | 20.059,50 | 36.648,57 |
18 | 325.790,50 | 944,79 | 1.211,01 | 2.155,80 | 324.579,49 | 17.533,86 | 21.270,51 | 38.804,37 |
19 | 324.579,49 | 941,28 | 1.214,52 | 2.155,80 | 323.364,97 | 18.475,14 | 22.485,03 | 40.960,17 |
20 | 323.364,97 | 937,76 | 1.218,04 | 2.155,80 | 322.146,93 | 19.412,90 | 23.703,07 | 43.115,97 |
21 | 322.146,93 | 934,23 | 1.221,57 | 2.155,80 | 320.925,36 | 20.347,12 | 24.924,64 | 45.271,77 |
22 | 320.925,36 | 930,68 | 1.225,11 | 2.155,80 | 319.700,24 | 21.277,81 | 26.149,76 | 47.427,56 |
23 | 319.700,24 | 927,13 | 1.228,67 | 2.155,80 | 318.471,58 | 22.204,94 | 27.378,42 | 49.583,36 |
24 | 318.471,58 | 923,57 | 1.232,23 | 2.155,80 | 317.239,35 | 23.128,51 | 28.610,65 | 51.739,16 |
25 | 317.239,35 | 919,99 | 1.235,80 | 2.155,80 | 316.003,54 | 24.048,50 | 29.846,46 | 53.894,96 |
26 | 316.003,54 | 916,41 | 1.239,39 | 2.155,80 | 314.764,15 | 24.964,91 | 31.085,85 | 56.050,76 |
27 | 314.764,15 | 912,82 | 1.242,98 | 2.155,80 | 313.521,17 | 25.877,73 | 32.328,83 | 58.206,56 |
28 | 313.521,17 | 909,21 | 1.246,59 | 2.155,80 | 312.274,59 | 26.786,94 | 33.575,41 | 60.362,35 |
29 | 312.274,59 | 905,60 | 1.250,20 | 2.155,80 | 311.024,38 | 27.692,53 | 34.825,62 | 62.518,15 |
30 | 311.024,38 | 901,97 | 1.253,83 | 2.155,80 | 309.770,56 | 28.594,51 | 36.079,44 | 64.673,95 |
31 | 309.770,56 | 898,33 | 1.257,46 | 2.155,80 | 308.513,09 | 29.492,84 | 37.336,91 | 66.829,75 |
32 | 308.513,09 | 894,69 | 1.261,11 | 2.155,80 | 307.251,98 | 30.387,53 | 38.598,02 | 68.985,55 |
33 | 307.251,98 | 891,03 | 1.264,77 | 2.155,80 | 305.987,21 | 31.278,56 | 39.862,79 | 71.141,35 |
34 | 305.987,21 | 887,36 | 1.268,44 | 2.155,80 | 304.718,78 | 32.165,92 | 41.131,22 | 73.297,14 |
35 | 304.718,78 | 883,68 | 1.272,11 | 2.155,80 | 303.446,66 | 33.049,61 | 42.403,34 | 75.452,94 |
36 | 303.446,66 | 880,00 | 1.275,80 | 2.155,80 | 302.170,86 | 33.929,60 | 43.679,14 | 77.608,74 |
37 | 302.170,86 | 876,30 | 1.279,50 | 2.155,80 | 300.891,36 | 34.805,90 | 44.958,64 | 79.764,54 |
38 | 300.891,36 | 872,58 | 1.283,21 | 2.155,80 | 299.608,15 | 35.678,48 | 46.241,85 | 81.920,34 |
39 | 299.608,15 | 868,86 | 1.286,93 | 2.155,80 | 298.321,21 | 36.547,35 | 47.528,79 | 84.076,14 |
40 | 298.321,21 | 865,13 | 1.290,67 | 2.155,80 | 297.030,54 | 37.412,48 | 48.819,46 | 86.231,93 |
41 | 297.030,54 | 861,39 | 1.294,41 | 2.155,80 | 295.736,13 | 38.273,87 | 50.113,87 | 88.387,73 |
42 | 295.736,13 | 857,63 | 1.298,16 | 2.155,80 | 294.437,97 | 39.131,50 | 51.412,03 | 90.543,53 |
43 | 294.437,97 | 853,87 | 1.301,93 | 2.155,80 | 293.136,04 | 39.985,37 | 52.713,96 | 92.699,33 |
44 | 293.136,04 | 850,09 | 1.305,70 | 2.155,80 | 291.830,34 | 40.835,47 | 54.019,66 | 94.855,13 |
45 | 291.830,34 | 846,31 | 1.309,49 | 2.155,80 | 290.520,85 | 41.681,77 | 55.329,15 | 97.010,93 |
46 | 290.520,85 | 842,51 | 1.313,29 | 2.155,80 | 289.207,56 | 42.524,28 | 56.642,44 | 99.166,72 |
47 | 289.207,56 | 838,70 | 1.317,10 | 2.155,80 | 287.890,46 | 43.362,99 | 57.959,54 | 101.322,52 |
48 | 287.890,46 | 834,88 | 1.320,92 | 2.155,80 | 286.569,55 | 44.197,87 | 59.280,45 | 103.478,32 |
49 | 286.569,55 | 831,05 | 1.324,75 | 2.155,80 | 285.244,80 | 45.028,92 | 60.605,20 | 105.634,12 |
50 | 285.244,80 | 827,21 | 1.328,59 | 2.155,80 | 283.916,21 | 45.856,13 | 61.933,79 | 107.789,92 |
51 | 283.916,21 | 823,36 | 1.332,44 | 2.155,80 | 282.583,77 | 46.679,49 | 63.266,23 | 109.945,72 |
52 | 282.583,77 | 819,49 | 1.336,31 | 2.155,80 | 281.247,47 | 47.498,98 | 64.602,53 | 112.101,51 |
53 | 281.247,47 | 815,62 | 1.340,18 | 2.155,80 | 279.907,29 | 48.314,60 | 65.942,71 | 114.257,31 |
54 | 279.907,29 | 811,73 | 1.344,07 | 2.155,80 | 278.563,22 | 49.126,33 | 67.286,78 | 116.413,11 |
55 | 278.563,22 | 807,83 | 1.347,97 | 2.155,80 | 277.215,25 | 49.934,16 | 68.634,75 | 118.568,91 |
56 | 277.215,25 | 803,92 | 1.351,87 | 2.155,80 | 275.863,38 | 50.738,09 | 69.986,62 | 120.724,71 |
57 | 275.863,38 | 800,00 | 1.355,79 | 2.155,80 | 274.507,58 | 51.538,09 | 71.342,42 | 122.880,51 |
58 | 274.507,58 | 796,07 | 1.359,73 | 2.155,80 | 273.147,86 | 52.334,16 | 72.702,14 | 125.036,30 |
59 | 273.147,86 | 792,13 | 1.363,67 | 2.155,80 | 271.784,19 | 53.126,29 | 74.065,81 | 127.192,10 |
60 | 271.784,19 | 788,17 | 1.367,62 | 2.155,80 | 270.416,56 | 53.914,46 | 75.433,44 | 129.347,90 |
61 | 270.416,56 | 784,21 | 1.371,59 | 2.155,80 | 269.044,97 | 54.698,67 | 76.805,03 | 131.503,70 |
62 | 269.044,97 | 780,23 | 1.375,57 | 2.155,80 | 267.669,41 | 55.478,90 | 78.180,59 | 133.659,50 |
63 | 267.669,41 | 776,24 | 1.379,56 | 2.155,80 | 266.289,85 | 56.255,14 | 79.560,15 | 135.815,30 |
64 | 266.289,85 | 772,24 | 1.383,56 | 2.155,80 | 264.906,29 | 57.027,38 | 80.943,71 | 137.971,09 |
65 | 264.906,29 | 768,23 | 1.387,57 | 2.155,80 | 263.518,72 | 57.795,61 | 82.331,28 | 140.126,89 |
66 | 263.518,72 | 764,20 | 1.391,59 | 2.155,80 | 262.127,13 | 58.559,82 | 83.722,87 | 142.282,69 |
67 | 262.127,13 | 760,17 | 1.395,63 | 2.155,80 | 260.731,50 | 59.319,99 | 85.118,50 | 144.438,49 |
68 | 260.731,50 | 756,12 | 1.399,68 | 2.155,80 | 259.331,82 | 60.076,11 | 86.518,18 | 146.594,29 |
69 | 259.331,82 | 752,06 | 1.403,74 | 2.155,80 | 257.928,08 | 60.828,17 | 87.921,92 | 148.750,09 |
70 | 257.928,08 | 747,99 | 1.407,81 | 2.155,80 | 256.520,28 | 61.576,16 | 89.329,72 | 150.905,88 |
71 | 256.520,28 | 743,91 | 1.411,89 | 2.155,80 | 255.108,39 | 62.320,07 | 90.741,61 | 153.061,68 |
72 | 255.108,39 | 739,81 | 1.415,98 | 2.155,80 | 253.692,40 | 63.059,88 | 92.157,60 | 155.217,48 |
73 | 253.692,40 | 735,71 | 1.420,09 | 2.155,80 | 252.272,31 | 63.795,59 | 93.577,69 | 157.373,28 |
74 | 252.272,31 | 731,59 | 1.424,21 | 2.155,80 | 250.848,11 | 64.527,18 | 95.001,89 | 159.529,08 |
75 | 250.848,11 | 727,46 | 1.428,34 | 2.155,80 | 249.419,77 | 65.254,64 | 96.430,23 | 161.684,88 |
76 | 249.419,77 | 723,32 | 1.432,48 | 2.155,80 | 247.987,29 | 65.977,96 | 97.862,71 | 163.840,67 |
77 | 247.987,29 | 719,16 | 1.436,64 | 2.155,80 | 246.550,65 | 66.697,12 | 99.299,35 | 165.996,47 |
78 | 246.550,65 | 715,00 | 1.440,80 | 2.155,80 | 245.109,85 | 67.412,12 | 100.740,15 | 168.152,27 |
79 | 245.109,85 | 710,82 | 1.444,98 | 2.155,80 | 243.664,87 | 68.122,94 | 102.185,13 | 170.308,07 |
80 | 243.664,87 | 706,63 | 1.449,17 | 2.155,80 | 242.215,70 | 68.829,57 | 103.634,30 | 172.463,87 |
81 | 242.215,70 | 702,43 | 1.453,37 | 2.155,80 | 240.762,33 | 69.531,99 | 105.087,67 | 174.619,67 |
82 | 240.762,33 | 698,21 | 1.457,59 | 2.155,80 | 239.304,74 | 70.230,20 | 106.545,26 | 176.775,46 |
83 | 239.304,74 | 693,98 | 1.461,81 | 2.155,80 | 237.842,92 | 70.924,19 | 108.007,08 | 178.931,26 |
84 | 237.842,92 | 689,74 | 1.466,05 | 2.155,80 | 236.376,87 | 71.613,93 | 109.473,13 | 181.087,06 |
85 | 236.376,87 | 685,49 | 1.470,31 | 2.155,80 | 234.906,56 | 72.299,42 | 110.943,44 | 183.242,86 |
86 | 234.906,56 | 681,23 | 1.474,57 | 2.155,80 | 233.432,00 | 72.980,65 | 112.418,00 | 185.398,66 |
87 | 233.432,00 | 676,95 | 1.478,85 | 2.155,80 | 231.953,15 | 73.657,60 | 113.896,85 | 187.554,46 |
88 | 231.953,15 | 672,66 | 1.483,13 | 2.155,80 | 230.470,02 | 74.330,27 | 115.379,98 | 189.710,25 |
89 | 230.470,02 | 668,36 | 1.487,44 | 2.155,80 | 228.982,58 | 74.998,63 | 116.867,42 | 191.866,05 |
90 | 228.982,58 | 664,05 | 1.491,75 | 2.155,80 | 227.490,83 | 75.662,68 | 118.359,17 | 194.021,85 |
91 | 227.490,83 | 659,72 | 1.496,07 | 2.155,80 | 225.994,76 | 76.322,40 | 119.855,24 | 196.177,65 |
92 | 225.994,76 | 655,38 | 1.500,41 | 2.155,80 | 224.494,34 | 76.977,79 | 121.355,66 | 198.333,45 |
93 | 224.494,34 | 651,03 | 1.504,76 | 2.155,80 | 222.989,58 | 77.628,82 | 122.860,42 | 200.489,25 |
94 | 222.989,58 | 646,67 | 1.509,13 | 2.155,80 | 221.480,45 | 78.275,49 | 124.369,55 | 202.645,04 |
95 | 221.480,45 | 642,29 | 1.513,51 | 2.155,80 | 219.966,94 | 78.917,79 | 125.883,06 | 204.800,84 |
96 | 219.966,94 | 637,90 | 1.517,89 | 2.155,80 | 218.449,05 | 79.555,69 | 127.400,95 | 206.956,64 |
97 | 218.449,05 | 633,50 | 1.522,30 | 2.155,80 | 216.926,75 | 80.189,19 | 128.923,25 | 209.112,44 |
98 | 216.926,75 | 629,09 | 1.526,71 | 2.155,80 | 215.400,04 | 80.818,28 | 130.449,96 | 211.268,24 |
99 | 215.400,04 | 624,66 | 1.531,14 | 2.155,80 | 213.868,91 | 81.442,94 | 131.981,09 | 213.424,04 |
100 | 213.868,91 | 620,22 | 1.535,58 | 2.155,80 | 212.333,33 | 82.063,16 | 133.516,67 | 215.579,83 |
101 | 212.333,33 | 615,77 | 1.540,03 | 2.155,80 | 210.793,29 | 82.678,93 | 135.056,71 | 217.735,63 |
102 | 210.793,29 | 611,30 | 1.544,50 | 2.155,80 | 209.248,80 | 83.290,23 | 136.601,20 | 219.891,43 |
103 | 209.248,80 | 606,82 | 1.548,98 | 2.155,80 | 207.699,82 | 83.897,05 | 138.150,18 | 222.047,23 |
104 | 207.699,82 | 602,33 | 1.553,47 | 2.155,80 | 206.146,35 | 84.499,38 | 139.703,65 | 224.203,03 |
105 | 206.146,35 | 597,82 | 1.557,97 | 2.155,80 | 204.588,38 | 85.097,20 | 141.261,62 | 226.358,83 |
106 | 204.588,38 | 593,31 | 1.562,49 | 2.155,80 | 203.025,89 | 85.690,51 | 142.824,11 | 228.514,62 |
107 | 203.025,89 | 588,78 | 1.567,02 | 2.155,80 | 201.458,86 | 86.279,28 | 144.391,14 | 230.670,42 |
108 | 201.458,86 | 584,23 | 1.571,57 | 2.155,80 | 199.887,29 | 86.863,51 | 145.962,71 | 232.826,22 |
109 | 199.887,29 | 579,67 | 1.576,13 | 2.155,80 | 198.311,17 | 87.443,19 | 147.538,83 | 234.982,02 |
110 | 198.311,17 | 575,10 | 1.580,70 | 2.155,80 | 196.730,47 | 88.018,29 | 149.119,53 | 237.137,82 |
111 | 196.730,47 | 570,52 | 1.585,28 | 2.155,80 | 195.145,19 | 88.588,81 | 150.704,81 | 239.293,62 |
112 | 195.145,19 | 565,92 | 1.589,88 | 2.155,80 | 193.555,32 | 89.154,73 | 152.294,68 | 241.449,41 |
113 | 193.555,32 | 561,31 | 1.594,49 | 2.155,80 | 191.960,83 | 89.716,04 | 153.889,17 | 243.605,21 |
114 | 191.960,83 | 556,69 | 1.599,11 | 2.155,80 | 190.361,72 | 90.272,73 | 155.488,28 | 245.761,01 |
115 | 190.361,72 | 552,05 | 1.603,75 | 2.155,80 | 188.757,97 | 90.824,78 | 157.092,03 | 247.916,81 |
116 | 188.757,97 | 547,40 | 1.608,40 | 2.155,80 | 187.149,57 | 91.372,17 | 158.700,43 | 250.072,61 |
117 | 187.149,57 | 542,73 | 1.613,06 | 2.155,80 | 185.536,50 | 91.914,91 | 160.313,50 | 252.228,41 |
118 | 185.536,50 | 538,06 | 1.617,74 | 2.155,80 | 183.918,76 | 92.452,96 | 161.931,24 | 254.384,20 |
119 | 183.918,76 | 533,36 | 1.622,43 | 2.155,80 | 182.296,33 | 92.986,33 | 163.553,67 | 256.540,00 |
120 | 182.296,33 | 528,66 | 1.627,14 | 2.155,80 | 180.669,19 | 93.514,99 | 165.180,81 | 258.695,80 |
121 | 180.669,19 | 523,94 | 1.631,86 | 2.155,80 | 179.037,33 | 94.038,93 | 166.812,67 | 260.851,60 |
122 | 179.037,33 | 519,21 | 1.636,59 | 2.155,80 | 177.400,74 | 94.558,14 | 168.449,26 | 263.007,40 |
123 | 177.400,74 | 514,46 | 1.641,34 | 2.155,80 | 175.759,40 | 95.072,60 | 170.090,60 | 265.163,20 |
124 | 175.759,40 | 509,70 | 1.646,10 | 2.155,80 | 174.113,31 | 95.582,30 | 171.736,69 | 267.318,99 |
125 | 174.113,31 | 504,93 | 1.650,87 | 2.155,80 | 172.462,44 | 96.087,23 | 173.387,56 | 269.474,79 |
126 | 172.462,44 | 500,14 | 1.655,66 | 2.155,80 | 170.806,78 | 96.587,37 | 175.043,22 | 271.630,59 |
127 | 170.806,78 | 495,34 | 1.660,46 | 2.155,80 | 169.146,32 | 97.082,71 | 176.703,68 | 273.786,39 |
128 | 169.146,32 | 490,52 | 1.665,27 | 2.155,80 | 167.481,05 | 97.573,23 | 178.368,95 | 275.942,19 |
129 | 167.481,05 | 485,70 | 1.670,10 | 2.155,80 | 165.810,94 | 98.058,93 | 180.039,06 | 278.097,99 |
130 | 165.810,94 | 480,85 | 1.674,95 | 2.155,80 | 164.136,00 | 98.539,78 | 181.714,00 | 280.253,78 |
131 | 164.136,00 | 475,99 | 1.679,80 | 2.155,80 | 162.456,19 | 99.015,78 | 183.393,81 | 282.409,58 |
132 | 162.456,19 | 471,12 | 1.684,68 | 2.155,80 | 160.771,52 | 99.486,90 | 185.078,48 | 284.565,38 |
133 | 160.771,52 | 466,24 | 1.689,56 | 2.155,80 | 159.081,96 | 99.953,14 | 186.768,04 | 286.721,18 |
134 | 159.081,96 | 461,34 | 1.694,46 | 2.155,80 | 157.387,50 | 100.414,47 | 188.462,50 | 288.876,98 |
135 | 157.387,50 | 456,42 | 1.699,37 | 2.155,80 | 155.688,12 | 100.870,90 | 190.161,88 | 291.032,78 |
136 | 155.688,12 | 451,50 | 1.704,30 | 2.155,80 | 153.983,82 | 101.322,39 | 191.866,18 | 293.188,57 |
137 | 153.983,82 | 446,55 | 1.709,25 | 2.155,80 | 152.274,57 | 101.768,95 | 193.575,43 | 295.344,37 |
138 | 152.274,57 | 441,60 | 1.714,20 | 2.155,80 | 150.560,37 | 102.210,54 | 195.289,63 | 297.500,17 |
139 | 150.560,37 | 436,63 | 1.719,17 | 2.155,80 | 148.841,20 | 102.647,17 | 197.008,80 | 299.655,97 |
140 | 148.841,20 | 431,64 | 1.724,16 | 2.155,80 | 147.117,04 | 103.078,81 | 198.732,96 | 301.811,77 |
141 | 147.117,04 | 426,64 | 1.729,16 | 2.155,80 | 145.387,88 | 103.505,45 | 200.462,12 | 303.967,57 |
142 | 145.387,88 | 421,62 | 1.734,17 | 2.155,80 | 143.653,71 | 103.927,07 | 202.196,29 | 306.123,36 |
143 | 143.653,71 | 416,60 | 1.739,20 | 2.155,80 | 141.914,50 | 104.343,67 | 203.935,50 | 308.279,16 |
144 | 141.914,50 | 411,55 | 1.744,25 | 2.155,80 | 140.170,26 | 104.755,22 | 205.679,74 | 310.434,96 |
145 | 140.170,26 | 406,49 | 1.749,30 | 2.155,80 | 138.420,95 | 105.161,71 | 207.429,05 | 312.590,76 |
146 | 138.420,95 | 401,42 | 1.754,38 | 2.155,80 | 136.666,58 | 105.563,13 | 209.183,42 | 314.746,56 |
147 | 136.666,58 | 396,33 | 1.759,47 | 2.155,80 | 134.907,11 | 105.959,47 | 210.942,89 | 316.902,36 |
148 | 134.907,11 | 391,23 | 1.764,57 | 2.155,80 | 133.142,54 | 106.350,70 | 212.707,46 | 319.058,15 |
149 | 133.142,54 | 386,11 | 1.769,68 | 2.155,80 | 131.372,86 | 106.736,81 | 214.477,14 | 321.213,95 |
150 | 131.372,86 | 380,98 | 1.774,82 | 2.155,80 | 129.598,04 | 107.117,79 | 216.251,96 | 323.369,75 |
151 | 129.598,04 | 375,83 | 1.779,96 | 2.155,80 | 127.818,08 | 107.493,63 | 218.031,92 | 325.525,55 |
152 | 127.818,08 | 370,67 | 1.785,13 | 2.155,80 | 126.032,95 | 107.864,30 | 219.817,05 | 327.681,35 |
153 | 126.032,95 | 365,50 | 1.790,30 | 2.155,80 | 124.242,65 | 108.229,79 | 221.607,35 | 329.837,15 |
154 | 124.242,65 | 360,30 | 1.795,49 | 2.155,80 | 122.447,15 | 108.590,10 | 223.402,85 | 331.992,94 |
155 | 122.447,15 | 355,10 | 1.800,70 | 2.155,80 | 120.646,45 | 108.945,19 | 225.203,55 | 334.148,74 |
156 | 120.646,45 | 349,87 | 1.805,92 | 2.155,80 | 118.840,53 | 109.295,07 | 227.009,47 | 336.304,54 |
157 | 118.840,53 | 344,64 | 1.811,16 | 2.155,80 | 117.029,37 | 109.639,71 | 228.820,63 | 338.460,34 |
158 | 117.029,37 | 339,39 | 1.816,41 | 2.155,80 | 115.212,95 | 109.979,09 | 230.637,05 | 340.616,14 |
159 | 115.212,95 | 334,12 | 1.821,68 | 2.155,80 | 113.391,27 | 110.313,21 | 232.458,73 | 342.771,94 |
160 | 113.391,27 | 328,83 | 1.826,96 | 2.155,80 | 111.564,31 | 110.642,04 | 234.285,69 | 344.927,73 |
161 | 111.564,31 | 323,54 | 1.832,26 | 2.155,80 | 109.732,05 | 110.965,58 | 236.117,95 | 347.083,53 |
162 | 109.732,05 | 318,22 | 1.837,58 | 2.155,80 | 107.894,47 | 111.283,80 | 237.955,53 | 349.239,33 |
163 | 107.894,47 | 312,89 | 1.842,90 | 2.155,80 | 106.051,57 | 111.596,70 | 239.798,43 | 351.395,13 |
164 | 106.051,57 | 307,55 | 1.848,25 | 2.155,80 | 104.203,32 | 111.904,25 | 241.646,68 | 353.550,93 |
165 | 104.203,32 | 302,19 | 1.853,61 | 2.155,80 | 102.349,71 | 112.206,44 | 243.500,29 | 355.706,73 |
166 | 102.349,71 | 296,81 | 1.858,98 | 2.155,80 | 100.490,73 | 112.503,25 | 245.359,27 | 357.862,52 |
167 | 100.490,73 | 291,42 | 1.864,38 | 2.155,80 | 98.626,35 | 112.794,67 | 247.223,65 | 360.018,32 |
168 | 98.626,35 | 286,02 | 1.869,78 | 2.155,80 | 96.756,57 | 113.080,69 | 249.093,43 | 362.174,12 |
169 | 96.756,57 | 280,59 | 1.875,20 | 2.155,80 | 94.881,37 | 113.361,28 | 250.968,63 | 364.329,92 |
170 | 94.881,37 | 275,16 | 1.880,64 | 2.155,80 | 93.000,72 | 113.636,44 | 252.849,28 | 366.485,72 |
171 | 93.000,72 | 269,70 | 1.886,10 | 2.155,80 | 91.114,63 | 113.906,14 | 254.735,37 | 368.641,52 |
172 | 91.114,63 | 264,23 | 1.891,57 | 2.155,80 | 89.223,06 | 114.170,37 | 256.626,94 | 370.797,31 |
173 | 89.223,06 | 258,75 | 1.897,05 | 2.155,80 | 87.326,01 | 114.429,12 | 258.523,99 | 372.953,11 |
174 | 87.326,01 | 253,25 | 1.902,55 | 2.155,80 | 85.423,46 | 114.682,37 | 260.426,54 | 375.108,91 |
175 | 85.423,46 | 247,73 | 1.908,07 | 2.155,80 | 83.515,39 | 114.930,09 | 262.334,61 | 377.264,71 |
176 | 83.515,39 | 242,19 | 1.913,60 | 2.155,80 | 81.601,78 | 115.172,29 | 264.248,22 | 379.420,51 |
177 | 81.601,78 | 236,65 | 1.919,15 | 2.155,80 | 79.682,63 | 115.408,93 | 266.167,37 | 381.576,31 |
178 | 79.682,63 | 231,08 | 1.924,72 | 2.155,80 | 77.757,91 | 115.640,01 | 268.092,09 | 383.732,10 |
179 | 77.757,91 | 225,50 | 1.930,30 | 2.155,80 | 75.827,61 | 115.865,51 | 270.022,39 | 385.887,90 |
180 | 75.827,61 | 219,90 | 1.935,90 | 2.155,80 | 73.891,71 | 116.085,41 | 271.958,29 | 388.043,70 |
- 116.981,21€
- Zinsanteil
- 2.164,44€
- Monatsrate
- 3,51%
- Sollzins p.a.
- 3,59%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 345.850,00 | 1.011,61 | 1.152,83 | 2.164,44 | 344.697,17 | 1.011,61 | 1.152,83 | 2.164,44 |
2 | 344.697,17 | 1.008,24 | 1.156,21 | 2.164,44 | 343.540,96 | 2.019,85 | 2.309,04 | 4.328,89 |
3 | 343.540,96 | 1.004,86 | 1.159,59 | 2.164,44 | 342.381,37 | 3.024,71 | 3.468,63 | 6.493,33 |
4 | 342.381,37 | 1.001,47 | 1.162,98 | 2.164,44 | 341.218,39 | 4.026,17 | 4.631,61 | 8.657,78 |
5 | 341.218,39 | 998,06 | 1.166,38 | 2.164,44 | 340.052,01 | 5.024,24 | 5.797,99 | 10.822,22 |
6 | 340.052,01 | 994,65 | 1.169,79 | 2.164,44 | 338.882,22 | 6.018,89 | 6.967,78 | 12.986,67 |
7 | 338.882,22 | 991,23 | 1.173,21 | 2.164,44 | 337.709,01 | 7.010,12 | 8.140,99 | 15.151,11 |
8 | 337.709,01 | 987,80 | 1.176,65 | 2.164,44 | 336.532,36 | 7.997,92 | 9.317,64 | 17.315,56 |
9 | 336.532,36 | 984,36 | 1.180,09 | 2.164,44 | 335.352,27 | 8.982,28 | 10.497,73 | 19.480,00 |
10 | 335.352,27 | 980,91 | 1.183,54 | 2.164,44 | 334.168,74 | 9.963,18 | 11.681,26 | 21.644,45 |
11 | 334.168,74 | 977,44 | 1.187,00 | 2.164,44 | 332.981,73 | 10.940,62 | 12.868,27 | 23.808,89 |
12 | 332.981,73 | 973,97 | 1.190,47 | 2.164,44 | 331.791,26 | 11.914,60 | 14.058,74 | 25.973,34 |
13 | 331.791,26 | 970,49 | 1.193,96 | 2.164,44 | 330.597,31 | 12.885,09 | 15.252,69 | 28.137,78 |
14 | 330.597,31 | 967,00 | 1.197,45 | 2.164,44 | 329.399,86 | 13.852,08 | 16.450,14 | 30.302,22 |
15 | 329.399,86 | 963,49 | 1.200,95 | 2.164,44 | 328.198,91 | 14.815,58 | 17.651,09 | 32.466,67 |
16 | 328.198,91 | 959,98 | 1.204,46 | 2.164,44 | 326.994,45 | 15.775,56 | 18.855,55 | 34.631,11 |
17 | 326.994,45 | 956,46 | 1.207,99 | 2.164,44 | 325.786,46 | 16.732,02 | 20.063,54 | 36.795,56 |
18 | 325.786,46 | 952,93 | 1.211,52 | 2.164,44 | 324.574,94 | 17.684,94 | 21.275,06 | 38.960,00 |
19 | 324.574,94 | 949,38 | 1.215,06 | 2.164,44 | 323.359,88 | 18.634,33 | 22.490,12 | 41.124,45 |
20 | 323.359,88 | 945,83 | 1.218,62 | 2.164,44 | 322.141,26 | 19.580,15 | 23.708,74 | 43.288,89 |
21 | 322.141,26 | 942,26 | 1.222,18 | 2.164,44 | 320.919,08 | 20.522,42 | 24.930,92 | 45.453,34 |
22 | 320.919,08 | 938,69 | 1.225,76 | 2.164,44 | 319.693,32 | 21.461,10 | 26.156,68 | 47.617,78 |
23 | 319.693,32 | 935,10 | 1.229,34 | 2.164,44 | 318.463,98 | 22.396,21 | 27.386,02 | 49.782,23 |
24 | 318.463,98 | 931,51 | 1.232,94 | 2.164,44 | 317.231,04 | 23.327,71 | 28.618,96 | 51.946,67 |
25 | 317.231,04 | 927,90 | 1.236,54 | 2.164,44 | 315.994,50 | 24.255,62 | 29.855,50 | 54.111,11 |
26 | 315.994,50 | 924,28 | 1.240,16 | 2.164,44 | 314.754,34 | 25.179,90 | 31.095,66 | 56.275,56 |
27 | 314.754,34 | 920,66 | 1.243,79 | 2.164,44 | 313.510,55 | 26.100,56 | 32.339,45 | 58.440,00 |
28 | 313.510,55 | 917,02 | 1.247,43 | 2.164,44 | 312.263,13 | 27.017,57 | 33.586,87 | 60.604,45 |
29 | 312.263,13 | 913,37 | 1.251,07 | 2.164,44 | 311.012,05 | 27.930,94 | 34.837,95 | 62.768,89 |
30 | 311.012,05 | 909,71 | 1.254,73 | 2.164,44 | 309.757,32 | 28.840,65 | 36.092,68 | 64.933,34 |
31 | 309.757,32 | 906,04 | 1.258,40 | 2.164,44 | 308.498,91 | 29.746,69 | 37.351,09 | 67.097,78 |
32 | 308.498,91 | 902,36 | 1.262,09 | 2.164,44 | 307.236,83 | 30.649,05 | 38.613,17 | 69.262,23 |
33 | 307.236,83 | 898,67 | 1.265,78 | 2.164,44 | 305.971,05 | 31.547,72 | 39.878,95 | 71.426,67 |
34 | 305.971,05 | 894,97 | 1.269,48 | 2.164,44 | 304.701,57 | 32.442,69 | 41.148,43 | 73.591,12 |
35 | 304.701,57 | 891,25 | 1.273,19 | 2.164,44 | 303.428,38 | 33.333,94 | 42.421,62 | 75.755,56 |
36 | 303.428,38 | 887,53 | 1.276,92 | 2.164,44 | 302.151,46 | 34.221,47 | 43.698,54 | 77.920,01 |
37 | 302.151,46 | 883,79 | 1.280,65 | 2.164,44 | 300.870,81 | 35.105,26 | 44.979,19 | 80.084,45 |
38 | 300.870,81 | 880,05 | 1.284,40 | 2.164,44 | 299.586,41 | 35.985,31 | 46.263,59 | 82.248,89 |
39 | 299.586,41 | 876,29 | 1.288,15 | 2.164,44 | 298.298,26 | 36.861,60 | 47.551,74 | 84.413,34 |
40 | 298.298,26 | 872,52 | 1.291,92 | 2.164,44 | 297.006,34 | 37.734,12 | 48.843,66 | 86.577,78 |
41 | 297.006,34 | 868,74 | 1.295,70 | 2.164,44 | 295.710,63 | 38.602,86 | 50.139,37 | 88.742,23 |
42 | 295.710,63 | 864,95 | 1.299,49 | 2.164,44 | 294.411,14 | 39.467,82 | 51.438,86 | 90.906,67 |
43 | 294.411,14 | 861,15 | 1.303,29 | 2.164,44 | 293.107,85 | 40.328,97 | 52.742,15 | 93.071,12 |
44 | 293.107,85 | 857,34 | 1.307,10 | 2.164,44 | 291.800,75 | 41.186,31 | 54.049,25 | 95.235,56 |
45 | 291.800,75 | 853,52 | 1.310,93 | 2.164,44 | 290.489,82 | 42.039,83 | 55.360,18 | 97.400,01 |
46 | 290.489,82 | 849,68 | 1.314,76 | 2.164,44 | 289.175,06 | 42.889,51 | 56.674,94 | 99.564,45 |
47 | 289.175,06 | 845,84 | 1.318,61 | 2.164,44 | 287.856,45 | 43.735,35 | 57.993,55 | 101.728,90 |
48 | 287.856,45 | 841,98 | 1.322,46 | 2.164,44 | 286.533,99 | 44.577,33 | 59.316,01 | 103.893,34 |
49 | 286.533,99 | 838,11 | 1.326,33 | 2.164,44 | 285.207,65 | 45.415,44 | 60.642,35 | 106.057,78 |
50 | 285.207,65 | 834,23 | 1.330,21 | 2.164,44 | 283.877,44 | 46.249,67 | 61.972,56 | 108.222,23 |
51 | 283.877,44 | 830,34 | 1.334,10 | 2.164,44 | 282.543,34 | 47.080,01 | 63.306,66 | 110.386,67 |
52 | 282.543,34 | 826,44 | 1.338,01 | 2.164,44 | 281.205,33 | 47.906,45 | 64.644,67 | 112.551,12 |
53 | 281.205,33 | 822,53 | 1.341,92 | 2.164,44 | 279.863,41 | 48.728,98 | 65.986,59 | 114.715,56 |
54 | 279.863,41 | 818,60 | 1.345,84 | 2.164,44 | 278.517,57 | 49.547,58 | 67.332,43 | 116.880,01 |
55 | 278.517,57 | 814,66 | 1.349,78 | 2.164,44 | 277.167,79 | 50.362,24 | 68.682,21 | 119.044,45 |
56 | 277.167,79 | 810,72 | 1.353,73 | 2.164,44 | 275.814,06 | 51.172,96 | 70.035,94 | 121.208,90 |
57 | 275.814,06 | 806,76 | 1.357,69 | 2.164,44 | 274.456,37 | 51.979,71 | 71.393,63 | 123.373,34 |
58 | 274.456,37 | 802,78 | 1.361,66 | 2.164,44 | 273.094,71 | 52.782,50 | 72.755,29 | 125.537,79 |
59 | 273.094,71 | 798,80 | 1.365,64 | 2.164,44 | 271.729,07 | 53.581,30 | 74.120,93 | 127.702,23 |
60 | 271.729,07 | 794,81 | 1.369,64 | 2.164,44 | 270.359,43 | 54.376,11 | 75.490,57 | 129.866,68 |
61 | 270.359,43 | 790,80 | 1.373,64 | 2.164,44 | 268.985,79 | 55.166,91 | 76.864,21 | 132.031,12 |
62 | 268.985,79 | 786,78 | 1.377,66 | 2.164,44 | 267.608,13 | 55.953,69 | 78.241,87 | 134.195,56 |
63 | 267.608,13 | 782,75 | 1.381,69 | 2.164,44 | 266.226,44 | 56.736,45 | 79.623,56 | 136.360,01 |
64 | 266.226,44 | 778,71 | 1.385,73 | 2.164,44 | 264.840,71 | 57.515,16 | 81.009,29 | 138.524,45 |
65 | 264.840,71 | 774,66 | 1.389,79 | 2.164,44 | 263.450,92 | 58.289,82 | 82.399,08 | 140.688,90 |
66 | 263.450,92 | 770,59 | 1.393,85 | 2.164,44 | 262.057,07 | 59.060,41 | 83.792,93 | 142.853,34 |
67 | 262.057,07 | 766,52 | 1.397,93 | 2.164,44 | 260.659,14 | 59.826,93 | 85.190,86 | 145.017,79 |
68 | 260.659,14 | 762,43 | 1.402,02 | 2.164,44 | 259.257,12 | 60.589,36 | 86.592,88 | 147.182,23 |
69 | 259.257,12 | 758,33 | 1.406,12 | 2.164,44 | 257.851,01 | 61.347,68 | 87.998,99 | 149.346,68 |
70 | 257.851,01 | 754,21 | 1.410,23 | 2.164,44 | 256.440,78 | 62.101,90 | 89.409,22 | 151.511,12 |
71 | 256.440,78 | 750,09 | 1.414,36 | 2.164,44 | 255.026,42 | 62.851,99 | 90.823,58 | 153.675,57 |
72 | 255.026,42 | 745,95 | 1.418,49 | 2.164,44 | 253.607,93 | 63.597,94 | 92.242,07 | 155.840,01 |
73 | 253.607,93 | 741,80 | 1.422,64 | 2.164,44 | 252.185,29 | 64.339,74 | 93.664,71 | 158.004,45 |
74 | 252.185,29 | 737,64 | 1.426,80 | 2.164,44 | 250.758,49 | 65.077,38 | 95.091,51 | 160.168,90 |
75 | 250.758,49 | 733,47 | 1.430,98 | 2.164,44 | 249.327,51 | 65.810,85 | 96.522,49 | 162.333,34 |
76 | 249.327,51 | 729,28 | 1.435,16 | 2.164,44 | 247.892,35 | 66.540,14 | 97.957,65 | 164.497,79 |
77 | 247.892,35 | 725,09 | 1.439,36 | 2.164,44 | 246.452,99 | 67.265,22 | 99.397,01 | 166.662,23 |
78 | 246.452,99 | 720,87 | 1.443,57 | 2.164,44 | 245.009,42 | 67.986,10 | 100.840,58 | 168.826,68 |
79 | 245.009,42 | 716,65 | 1.447,79 | 2.164,44 | 243.561,63 | 68.702,75 | 102.288,37 | 170.991,12 |
80 | 243.561,63 | 712,42 | 1.452,03 | 2.164,44 | 242.109,60 | 69.415,17 | 103.740,40 | 173.155,57 |
81 | 242.109,60 | 708,17 | 1.456,27 | 2.164,44 | 240.653,33 | 70.123,34 | 105.196,67 | 175.320,01 |
82 | 240.653,33 | 703,91 | 1.460,53 | 2.164,44 | 239.192,79 | 70.827,25 | 106.657,21 | 177.484,46 |
83 | 239.192,79 | 699,64 | 1.464,81 | 2.164,44 | 237.727,99 | 71.526,89 | 108.122,01 | 179.648,90 |
84 | 237.727,99 | 695,35 | 1.469,09 | 2.164,44 | 236.258,90 | 72.222,24 | 109.591,10 | 181.813,35 |
85 | 236.258,90 | 691,06 | 1.473,39 | 2.164,44 | 234.785,51 | 72.913,30 | 111.064,49 | 183.977,79 |
86 | 234.785,51 | 686,75 | 1.477,70 | 2.164,44 | 233.307,81 | 73.600,05 | 112.542,19 | 186.142,23 |
87 | 233.307,81 | 682,43 | 1.482,02 | 2.164,44 | 231.825,79 | 74.282,47 | 114.024,21 | 188.306,68 |
88 | 231.825,79 | 678,09 | 1.486,35 | 2.164,44 | 230.339,44 | 74.960,56 | 115.510,56 | 190.471,12 |
89 | 230.339,44 | 673,74 | 1.490,70 | 2.164,44 | 228.848,74 | 75.634,30 | 117.001,26 | 192.635,57 |
90 | 228.848,74 | 669,38 | 1.495,06 | 2.164,44 | 227.353,68 | 76.303,69 | 118.496,32 | 194.800,01 |
91 | 227.353,68 | 665,01 | 1.499,44 | 2.164,44 | 225.854,24 | 76.968,70 | 119.995,76 | 196.964,46 |
92 | 225.854,24 | 660,62 | 1.503,82 | 2.164,44 | 224.350,42 | 77.629,32 | 121.499,58 | 199.128,90 |
93 | 224.350,42 | 656,22 | 1.508,22 | 2.164,44 | 222.842,20 | 78.285,55 | 123.007,80 | 201.293,35 |
94 | 222.842,20 | 651,81 | 1.512,63 | 2.164,44 | 221.329,57 | 78.937,36 | 124.520,43 | 203.457,79 |
95 | 221.329,57 | 647,39 | 1.517,06 | 2.164,44 | 219.812,51 | 79.584,75 | 126.037,49 | 205.622,24 |
96 | 219.812,51 | 642,95 | 1.521,49 | 2.164,44 | 218.291,02 | 80.227,70 | 127.558,98 | 207.786,68 |
97 | 218.291,02 | 638,50 | 1.525,94 | 2.164,44 | 216.765,08 | 80.866,20 | 129.084,92 | 209.951,12 |
98 | 216.765,08 | 634,04 | 1.530,41 | 2.164,44 | 215.234,67 | 81.500,24 | 130.615,33 | 212.115,57 |
99 | 215.234,67 | 629,56 | 1.534,88 | 2.164,44 | 213.699,79 | 82.129,80 | 132.150,21 | 214.280,01 |
100 | 213.699,79 | 625,07 | 1.539,37 | 2.164,44 | 212.160,41 | 82.754,87 | 133.689,59 | 216.444,46 |
101 | 212.160,41 | 620,57 | 1.543,88 | 2.164,44 | 210.616,54 | 83.375,44 | 135.233,46 | 218.608,90 |
102 | 210.616,54 | 616,05 | 1.548,39 | 2.164,44 | 209.068,15 | 83.991,49 | 136.781,85 | 220.773,35 |
103 | 209.068,15 | 611,52 | 1.552,92 | 2.164,44 | 207.515,23 | 84.603,02 | 138.334,77 | 222.937,79 |
104 | 207.515,23 | 606,98 | 1.557,46 | 2.164,44 | 205.957,76 | 85.210,00 | 139.892,24 | 225.102,24 |
105 | 205.957,76 | 602,43 | 1.562,02 | 2.164,44 | 204.395,75 | 85.812,43 | 141.454,25 | 227.266,68 |
106 | 204.395,75 | 597,86 | 1.566,59 | 2.164,44 | 202.829,16 | 86.410,29 | 143.020,84 | 229.431,13 |
107 | 202.829,16 | 593,28 | 1.571,17 | 2.164,44 | 201.257,99 | 87.003,56 | 144.592,01 | 231.595,57 |
108 | 201.257,99 | 588,68 | 1.575,76 | 2.164,44 | 199.682,22 | 87.592,24 | 146.167,78 | 233.760,02 |
109 | 199.682,22 | 584,07 | 1.580,37 | 2.164,44 | 198.101,85 | 88.176,31 | 147.748,15 | 235.924,46 |
110 | 198.101,85 | 579,45 | 1.585,00 | 2.164,44 | 196.516,85 | 88.755,76 | 149.333,15 | 238.088,90 |
111 | 196.516,85 | 574,81 | 1.589,63 | 2.164,44 | 194.927,22 | 89.330,57 | 150.922,78 | 240.253,35 |
112 | 194.927,22 | 570,16 | 1.594,28 | 2.164,44 | 193.332,94 | 89.900,73 | 152.517,06 | 242.417,79 |
113 | 193.332,94 | 565,50 | 1.598,95 | 2.164,44 | 191.733,99 | 90.466,23 | 154.116,01 | 244.582,24 |
114 | 191.733,99 | 560,82 | 1.603,62 | 2.164,44 | 190.130,37 | 91.027,05 | 155.719,63 | 246.746,68 |
115 | 190.130,37 | 556,13 | 1.608,31 | 2.164,44 | 188.522,06 | 91.583,18 | 157.327,94 | 248.911,13 |
116 | 188.522,06 | 551,43 | 1.613,02 | 2.164,44 | 186.909,04 | 92.134,61 | 158.940,96 | 251.075,57 |
117 | 186.909,04 | 546,71 | 1.617,74 | 2.164,44 | 185.291,30 | 92.681,32 | 160.558,70 | 253.240,02 |
118 | 185.291,30 | 541,98 | 1.622,47 | 2.164,44 | 183.668,84 | 93.223,30 | 162.181,16 | 255.404,46 |
119 | 183.668,84 | 537,23 | 1.627,21 | 2.164,44 | 182.041,62 | 93.760,53 | 163.808,38 | 257.568,91 |
120 | 182.041,62 | 532,47 | 1.631,97 | 2.164,44 | 180.409,65 | 94.293,00 | 165.440,35 | 259.733,35 |
121 | 180.409,65 | 527,70 | 1.636,75 | 2.164,44 | 178.772,90 | 94.820,70 | 167.077,10 | 261.897,79 |
122 | 178.772,90 | 522,91 | 1.641,53 | 2.164,44 | 177.131,37 | 95.343,61 | 168.718,63 | 264.062,24 |
123 | 177.131,37 | 518,11 | 1.646,34 | 2.164,44 | 175.485,03 | 95.861,72 | 170.364,97 | 266.226,68 |
124 | 175.485,03 | 513,29 | 1.651,15 | 2.164,44 | 173.833,88 | 96.375,01 | 172.016,12 | 268.391,13 |
125 | 173.833,88 | 508,46 | 1.655,98 | 2.164,44 | 172.177,90 | 96.883,48 | 173.672,10 | 270.555,57 |
126 | 172.177,90 | 503,62 | 1.660,82 | 2.164,44 | 170.517,08 | 97.387,10 | 175.332,92 | 272.720,02 |
127 | 170.517,08 | 498,76 | 1.665,68 | 2.164,44 | 168.851,40 | 97.885,86 | 176.998,60 | 274.884,46 |
128 | 168.851,40 | 493,89 | 1.670,55 | 2.164,44 | 167.180,84 | 98.379,75 | 178.669,16 | 277.048,91 |
129 | 167.180,84 | 489,00 | 1.675,44 | 2.164,44 | 165.505,40 | 98.868,75 | 180.344,60 | 279.213,35 |
130 | 165.505,40 | 484,10 | 1.680,34 | 2.164,44 | 163.825,06 | 99.352,86 | 182.024,94 | 281.377,80 |
131 | 163.825,06 | 479,19 | 1.685,26 | 2.164,44 | 162.139,80 | 99.832,05 | 183.710,20 | 283.542,24 |
132 | 162.139,80 | 474,26 | 1.690,19 | 2.164,44 | 160.449,62 | 100.306,30 | 185.400,38 | 285.706,69 |
133 | 160.449,62 | 469,32 | 1.695,13 | 2.164,44 | 158.754,49 | 100.775,62 | 187.095,51 | 287.871,13 |
134 | 158.754,49 | 464,36 | 1.700,09 | 2.164,44 | 157.054,40 | 101.239,98 | 188.795,60 | 290.035,57 |
135 | 157.054,40 | 459,38 | 1.705,06 | 2.164,44 | 155.349,34 | 101.699,36 | 190.500,66 | 292.200,02 |
136 | 155.349,34 | 454,40 | 1.710,05 | 2.164,44 | 153.639,29 | 102.153,76 | 192.210,71 | 294.364,46 |
137 | 153.639,29 | 449,39 | 1.715,05 | 2.164,44 | 151.924,24 | 102.603,15 | 193.925,76 | 296.528,91 |
138 | 151.924,24 | 444,38 | 1.720,07 | 2.164,44 | 150.204,18 | 103.047,53 | 195.645,82 | 298.693,35 |
139 | 150.204,18 | 439,35 | 1.725,10 | 2.164,44 | 148.479,08 | 103.486,88 | 197.370,92 | 300.857,80 |
140 | 148.479,08 | 434,30 | 1.730,14 | 2.164,44 | 146.748,94 | 103.921,18 | 199.101,06 | 303.022,24 |
141 | 146.748,94 | 429,24 | 1.735,20 | 2.164,44 | 145.013,73 | 104.350,42 | 200.836,27 | 305.186,69 |
142 | 145.013,73 | 424,17 | 1.740,28 | 2.164,44 | 143.273,45 | 104.774,58 | 202.576,55 | 307.351,13 |
143 | 143.273,45 | 419,07 | 1.745,37 | 2.164,44 | 141.528,08 | 105.193,66 | 204.321,92 | 309.515,58 |
144 | 141.528,08 | 413,97 | 1.750,47 | 2.164,44 | 139.777,61 | 105.607,63 | 206.072,39 | 311.680,02 |
145 | 139.777,61 | 408,85 | 1.755,60 | 2.164,44 | 138.022,01 | 106.016,48 | 207.827,99 | 313.844,46 |
146 | 138.022,01 | 403,71 | 1.760,73 | 2.164,44 | 136.261,28 | 106.420,19 | 209.588,72 | 316.008,91 |
147 | 136.261,28 | 398,56 | 1.765,88 | 2.164,44 | 134.495,40 | 106.818,76 | 211.354,60 | 318.173,35 |
148 | 134.495,40 | 393,40 | 1.771,05 | 2.164,44 | 132.724,36 | 107.212,16 | 213.125,64 | 320.337,80 |
149 | 132.724,36 | 388,22 | 1.776,23 | 2.164,44 | 130.948,13 | 107.600,38 | 214.901,87 | 322.502,24 |
150 | 130.948,13 | 383,02 | 1.781,42 | 2.164,44 | 129.166,71 | 107.983,40 | 216.683,29 | 324.666,69 |
151 | 129.166,71 | 377,81 | 1.786,63 | 2.164,44 | 127.380,08 | 108.361,21 | 218.469,92 | 326.831,13 |
152 | 127.380,08 | 372,59 | 1.791,86 | 2.164,44 | 125.588,22 | 108.733,80 | 220.261,78 | 328.995,58 |
153 | 125.588,22 | 367,35 | 1.797,10 | 2.164,44 | 123.791,12 | 109.101,14 | 222.058,88 | 331.160,02 |
154 | 123.791,12 | 362,09 | 1.802,36 | 2.164,44 | 121.988,77 | 109.463,23 | 223.861,23 | 333.324,47 |
155 | 121.988,77 | 356,82 | 1.807,63 | 2.164,44 | 120.181,14 | 109.820,05 | 225.668,86 | 335.488,91 |
156 | 120.181,14 | 351,53 | 1.812,91 | 2.164,44 | 118.368,22 | 110.171,58 | 227.481,78 | 337.653,36 |
157 | 118.368,22 | 346,23 | 1.818,22 | 2.164,44 | 116.550,01 | 110.517,81 | 229.299,99 | 339.817,80 |
158 | 116.550,01 | 340,91 | 1.823,54 | 2.164,44 | 114.726,47 | 110.858,72 | 231.123,53 | 341.982,24 |
159 | 114.726,47 | 335,57 | 1.828,87 | 2.164,44 | 112.897,60 | 111.194,29 | 232.952,40 | 344.146,69 |
160 | 112.897,60 | 330,23 | 1.834,22 | 2.164,44 | 111.063,38 | 111.524,52 | 234.786,62 | 346.311,13 |
161 | 111.063,38 | 324,86 | 1.839,58 | 2.164,44 | 109.223,80 | 111.849,38 | 236.626,20 | 348.475,58 |
162 | 109.223,80 | 319,48 | 1.844,96 | 2.164,44 | 107.378,83 | 112.168,86 | 238.471,17 | 350.640,02 |
163 | 107.378,83 | 314,08 | 1.850,36 | 2.164,44 | 105.528,47 | 112.482,94 | 240.321,53 | 352.804,47 |
164 | 105.528,47 | 308,67 | 1.855,77 | 2.164,44 | 103.672,70 | 112.791,61 | 242.177,30 | 354.968,91 |
165 | 103.672,70 | 303,24 | 1.861,20 | 2.164,44 | 101.811,50 | 113.094,85 | 244.038,50 | 357.133,36 |
166 | 101.811,50 | 297,80 | 1.866,65 | 2.164,44 | 99.944,85 | 113.392,65 | 245.905,15 | 359.297,80 |
167 | 99.944,85 | 292,34 | 1.872,11 | 2.164,44 | 98.072,74 | 113.684,99 | 247.777,26 | 361.462,25 |
168 | 98.072,74 | 286,86 | 1.877,58 | 2.164,44 | 96.195,16 | 113.971,85 | 249.654,84 | 363.626,69 |
169 | 96.195,16 | 281,37 | 1.883,07 | 2.164,44 | 94.312,09 | 114.253,22 | 251.537,91 | 365.791,13 |
170 | 94.312,09 | 275,86 | 1.888,58 | 2.164,44 | 92.423,51 | 114.529,09 | 253.426,49 | 367.955,58 |
171 | 92.423,51 | 270,34 | 1.894,11 | 2.164,44 | 90.529,40 | 114.799,42 | 255.320,60 | 370.120,02 |
172 | 90.529,40 | 264,80 | 1.899,65 | 2.164,44 | 88.629,76 | 115.064,22 | 257.220,24 | 372.284,47 |
173 | 88.629,76 | 259,24 | 1.905,20 | 2.164,44 | 86.724,55 | 115.323,47 | 259.125,45 | 374.448,91 |
174 | 86.724,55 | 253,67 | 1.910,78 | 2.164,44 | 84.813,78 | 115.577,13 | 261.036,22 | 376.613,36 |
175 | 84.813,78 | 248,08 | 1.916,36 | 2.164,44 | 82.897,41 | 115.825,22 | 262.952,59 | 378.777,80 |
176 | 82.897,41 | 242,47 | 1.921,97 | 2.164,44 | 80.975,44 | 116.067,69 | 264.874,56 | 380.942,25 |
177 | 80.975,44 | 236,85 | 1.927,59 | 2.164,44 | 79.047,85 | 116.304,54 | 266.802,15 | 383.106,69 |
178 | 79.047,85 | 231,21 | 1.933,23 | 2.164,44 | 77.114,62 | 116.535,76 | 268.735,38 | 385.271,14 |
179 | 77.114,62 | 225,56 | 1.938,88 | 2.164,44 | 75.175,74 | 116.761,32 | 270.674,26 | 387.435,58 |
180 | 75.175,74 | 219,89 | 1.944,56 | 2.164,44 | 73.231,18 | 116.981,21 | 272.618,82 | 389.600,03 |
- 120.248,28€
- Zinsanteil
- 2.196,15€
- Monatsrate
- 3,62%
- Sollzins p.a.
- 3,68%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 345.850,00 | 1.043,31 | 1.152,83 | 2.196,15 | 344.697,17 | 1.043,31 | 1.152,83 | 2.196,15 |
2 | 344.697,17 | 1.039,84 | 1.156,31 | 2.196,15 | 343.540,86 | 2.083,15 | 2.309,14 | 4.392,30 |
3 | 343.540,86 | 1.036,35 | 1.159,80 | 2.196,15 | 342.381,06 | 3.119,50 | 3.468,94 | 6.588,44 |
4 | 342.381,06 | 1.032,85 | 1.163,30 | 2.196,15 | 341.217,76 | 4.152,35 | 4.632,24 | 8.784,59 |
5 | 341.217,76 | 1.029,34 | 1.166,81 | 2.196,15 | 340.050,95 | 5.181,69 | 5.799,05 | 10.980,74 |
6 | 340.050,95 | 1.025,82 | 1.170,33 | 2.196,15 | 338.880,62 | 6.207,51 | 6.969,38 | 13.176,89 |
7 | 338.880,62 | 1.022,29 | 1.173,86 | 2.196,15 | 337.706,77 | 7.229,80 | 8.143,23 | 15.373,03 |
8 | 337.706,77 | 1.018,75 | 1.177,40 | 2.196,15 | 336.529,37 | 8.248,55 | 9.320,63 | 17.569,18 |
9 | 336.529,37 | 1.015,20 | 1.180,95 | 2.196,15 | 335.348,42 | 9.263,74 | 10.501,58 | 19.765,33 |
10 | 335.348,42 | 1.011,63 | 1.184,51 | 2.196,15 | 334.163,90 | 10.275,38 | 11.686,10 | 21.961,48 |
11 | 334.163,90 | 1.008,06 | 1.188,09 | 2.196,15 | 332.975,82 | 11.283,44 | 12.874,18 | 24.157,62 |
12 | 332.975,82 | 1.004,48 | 1.191,67 | 2.196,15 | 331.784,15 | 12.287,92 | 14.065,85 | 26.353,77 |
13 | 331.784,15 | 1.000,88 | 1.195,27 | 2.196,15 | 330.588,88 | 13.288,80 | 15.261,12 | 28.549,92 |
14 | 330.588,88 | 997,28 | 1.198,87 | 2.196,15 | 329.390,01 | 14.286,08 | 16.459,99 | 30.746,07 |
15 | 329.390,01 | 993,66 | 1.202,49 | 2.196,15 | 328.187,52 | 15.279,74 | 17.662,48 | 32.942,21 |
16 | 328.187,52 | 990,03 | 1.206,12 | 2.196,15 | 326.981,41 | 16.269,77 | 18.868,59 | 35.138,36 |
17 | 326.981,41 | 986,39 | 1.209,75 | 2.196,15 | 325.771,65 | 17.256,16 | 20.078,35 | 37.334,51 |
18 | 325.771,65 | 982,74 | 1.213,40 | 2.196,15 | 324.558,25 | 18.238,91 | 21.291,75 | 39.530,66 |
19 | 324.558,25 | 979,08 | 1.217,06 | 2.196,15 | 323.341,19 | 19.217,99 | 22.508,81 | 41.726,80 |
20 | 323.341,19 | 975,41 | 1.220,73 | 2.196,15 | 322.120,45 | 20.193,40 | 23.729,55 | 43.922,95 |
21 | 322.120,45 | 971,73 | 1.224,42 | 2.196,15 | 320.896,04 | 21.165,13 | 24.953,96 | 46.119,10 |
22 | 320.896,04 | 968,04 | 1.228,11 | 2.196,15 | 319.667,92 | 22.133,17 | 26.182,08 | 48.315,25 |
23 | 319.667,92 | 964,33 | 1.231,82 | 2.196,15 | 318.436,11 | 23.097,50 | 27.413,89 | 50.511,39 |
24 | 318.436,11 | 960,62 | 1.235,53 | 2.196,15 | 317.200,58 | 24.058,12 | 28.649,42 | 52.707,54 |
25 | 317.200,58 | 956,89 | 1.239,26 | 2.196,15 | 315.961,32 | 25.015,00 | 29.888,68 | 54.903,69 |
26 | 315.961,32 | 953,15 | 1.243,00 | 2.196,15 | 314.718,32 | 25.968,15 | 31.131,68 | 57.099,84 |
27 | 314.718,32 | 949,40 | 1.246,75 | 2.196,15 | 313.471,57 | 26.917,56 | 32.378,43 | 59.295,98 |
28 | 313.471,57 | 945,64 | 1.250,51 | 2.196,15 | 312.221,06 | 27.863,19 | 33.628,94 | 61.492,13 |
29 | 312.221,06 | 941,87 | 1.254,28 | 2.196,15 | 310.966,78 | 28.805,06 | 34.883,22 | 63.688,28 |
30 | 310.966,78 | 938,08 | 1.258,06 | 2.196,15 | 309.708,72 | 29.743,14 | 36.141,28 | 65.884,43 |
31 | 309.708,72 | 934,29 | 1.261,86 | 2.196,15 | 308.446,86 | 30.677,43 | 37.403,14 | 68.080,57 |
32 | 308.446,86 | 930,48 | 1.265,67 | 2.196,15 | 307.181,19 | 31.607,91 | 38.668,81 | 70.276,72 |
33 | 307.181,19 | 926,66 | 1.269,48 | 2.196,15 | 305.911,71 | 32.534,58 | 39.938,29 | 72.472,87 |
34 | 305.911,71 | 922,83 | 1.273,31 | 2.196,15 | 304.638,40 | 33.457,41 | 41.211,60 | 74.669,02 |
35 | 304.638,40 | 918,99 | 1.277,16 | 2.196,15 | 303.361,24 | 34.376,40 | 42.488,76 | 76.865,16 |
36 | 303.361,24 | 915,14 | 1.281,01 | 2.196,15 | 302.080,23 | 35.291,54 | 43.769,77 | 79.061,31 |
37 | 302.080,23 | 911,28 | 1.284,87 | 2.196,15 | 300.795,36 | 36.202,82 | 45.054,64 | 81.257,46 |
38 | 300.795,36 | 907,40 | 1.288,75 | 2.196,15 | 299.506,61 | 37.110,22 | 46.343,39 | 83.453,61 |
39 | 299.506,61 | 903,51 | 1.292,64 | 2.196,15 | 298.213,98 | 38.013,73 | 47.636,02 | 85.649,75 |
40 | 298.213,98 | 899,61 | 1.296,54 | 2.196,15 | 296.917,44 | 38.913,34 | 48.932,56 | 87.845,90 |
41 | 296.917,44 | 895,70 | 1.300,45 | 2.196,15 | 295.616,99 | 39.809,04 | 50.233,01 | 90.042,05 |
42 | 295.616,99 | 891,78 | 1.304,37 | 2.196,15 | 294.312,63 | 40.700,82 | 51.537,37 | 92.238,20 |
43 | 294.312,63 | 887,84 | 1.308,30 | 2.196,15 | 293.004,32 | 41.588,66 | 52.845,68 | 94.434,34 |
44 | 293.004,32 | 883,90 | 1.312,25 | 2.196,15 | 291.692,07 | 42.472,56 | 54.157,93 | 96.630,49 |
45 | 291.692,07 | 879,94 | 1.316,21 | 2.196,15 | 290.375,86 | 43.352,50 | 55.474,14 | 98.826,64 |
46 | 290.375,86 | 875,97 | 1.320,18 | 2.196,15 | 289.055,68 | 44.228,46 | 56.794,32 | 101.022,79 |
47 | 289.055,68 | 871,98 | 1.324,16 | 2.196,15 | 287.731,52 | 45.100,45 | 58.118,48 | 103.218,93 |
48 | 287.731,52 | 867,99 | 1.328,16 | 2.196,15 | 286.403,36 | 45.968,44 | 59.446,64 | 105.415,08 |
49 | 286.403,36 | 863,98 | 1.332,16 | 2.196,15 | 285.071,20 | 46.832,42 | 60.778,80 | 107.611,23 |
50 | 285.071,20 | 859,96 | 1.336,18 | 2.196,15 | 283.735,01 | 47.692,39 | 62.114,99 | 109.807,38 |
51 | 283.735,01 | 855,93 | 1.340,21 | 2.196,15 | 282.394,80 | 48.548,32 | 63.455,20 | 112.003,52 |
52 | 282.394,80 | 851,89 | 1.344,26 | 2.196,15 | 281.050,54 | 49.400,21 | 64.799,46 | 114.199,67 |
53 | 281.050,54 | 847,84 | 1.348,31 | 2.196,15 | 279.702,23 | 50.248,05 | 66.147,77 | 116.395,82 |
54 | 279.702,23 | 843,77 | 1.352,38 | 2.196,15 | 278.349,85 | 51.091,82 | 67.500,15 | 118.591,97 |
55 | 278.349,85 | 839,69 | 1.356,46 | 2.196,15 | 276.993,39 | 51.931,51 | 68.856,61 | 120.788,11 |
56 | 276.993,39 | 835,60 | 1.360,55 | 2.196,15 | 275.632,84 | 52.767,10 | 70.217,16 | 122.984,26 |
57 | 275.632,84 | 831,49 | 1.364,66 | 2.196,15 | 274.268,19 | 53.598,59 | 71.581,81 | 125.180,41 |
58 | 274.268,19 | 827,38 | 1.368,77 | 2.196,15 | 272.899,42 | 54.425,97 | 72.950,58 | 127.376,56 |
59 | 272.899,42 | 823,25 | 1.372,90 | 2.196,15 | 271.526,51 | 55.249,22 | 74.323,49 | 129.572,70 |
60 | 271.526,51 | 819,10 | 1.377,04 | 2.196,15 | 270.149,47 | 56.068,32 | 75.700,53 | 131.768,85 |
61 | 270.149,47 | 814,95 | 1.381,20 | 2.196,15 | 268.768,28 | 56.883,27 | 77.081,72 | 133.965,00 |
62 | 268.768,28 | 810,78 | 1.385,36 | 2.196,15 | 267.382,91 | 57.694,06 | 78.467,09 | 136.161,15 |
63 | 267.382,91 | 806,61 | 1.389,54 | 2.196,15 | 265.993,37 | 58.500,66 | 79.856,63 | 138.357,29 |
64 | 265.993,37 | 802,41 | 1.393,73 | 2.196,15 | 264.599,64 | 59.303,08 | 81.250,36 | 140.553,44 |
65 | 264.599,64 | 798,21 | 1.397,94 | 2.196,15 | 263.201,70 | 60.101,28 | 82.648,30 | 142.749,59 |
66 | 263.201,70 | 793,99 | 1.402,16 | 2.196,15 | 261.799,54 | 60.895,28 | 84.050,46 | 144.945,74 |
67 | 261.799,54 | 789,76 | 1.406,39 | 2.196,15 | 260.393,16 | 61.685,04 | 85.456,84 | 147.141,88 |
68 | 260.393,16 | 785,52 | 1.410,63 | 2.196,15 | 258.982,53 | 62.470,56 | 86.867,47 | 149.338,03 |
69 | 258.982,53 | 781,26 | 1.414,88 | 2.196,15 | 257.567,64 | 63.251,82 | 88.282,36 | 151.534,18 |
70 | 257.567,64 | 777,00 | 1.419,15 | 2.196,15 | 256.148,49 | 64.028,82 | 89.701,51 | 153.730,33 |
71 | 256.148,49 | 772,71 | 1.423,43 | 2.196,15 | 254.725,06 | 64.801,53 | 91.124,94 | 155.926,47 |
72 | 254.725,06 | 768,42 | 1.427,73 | 2.196,15 | 253.297,33 | 65.569,95 | 92.552,67 | 158.122,62 |
73 | 253.297,33 | 764,11 | 1.432,03 | 2.196,15 | 251.865,30 | 66.334,07 | 93.984,70 | 160.318,77 |
74 | 251.865,30 | 759,79 | 1.436,35 | 2.196,15 | 250.428,94 | 67.093,86 | 95.421,06 | 162.514,92 |
75 | 250.428,94 | 755,46 | 1.440,69 | 2.196,15 | 248.988,26 | 67.849,32 | 96.861,74 | 164.711,06 |
76 | 248.988,26 | 751,11 | 1.445,03 | 2.196,15 | 247.543,22 | 68.600,43 | 98.306,78 | 166.907,21 |
77 | 247.543,22 | 746,76 | 1.449,39 | 2.196,15 | 246.093,83 | 69.347,19 | 99.756,17 | 169.103,36 |
78 | 246.093,83 | 742,38 | 1.453,76 | 2.196,15 | 244.640,07 | 70.089,57 | 101.209,93 | 171.299,51 |
79 | 244.640,07 | 738,00 | 1.458,15 | 2.196,15 | 243.181,92 | 70.827,57 | 102.668,08 | 173.495,65 |
80 | 243.181,92 | 733,60 | 1.462,55 | 2.196,15 | 241.719,37 | 71.561,17 | 104.130,63 | 175.691,80 |
81 | 241.719,37 | 729,19 | 1.466,96 | 2.196,15 | 240.252,41 | 72.290,36 | 105.597,59 | 177.887,95 |
82 | 240.252,41 | 724,76 | 1.471,39 | 2.196,15 | 238.781,02 | 73.015,12 | 107.068,98 | 180.084,10 |
83 | 238.781,02 | 720,32 | 1.475,82 | 2.196,15 | 237.305,20 | 73.735,44 | 108.544,80 | 182.280,24 |
84 | 237.305,20 | 715,87 | 1.480,28 | 2.196,15 | 235.824,92 | 74.451,31 | 110.025,08 | 184.476,39 |
85 | 235.824,92 | 711,41 | 1.484,74 | 2.196,15 | 234.340,18 | 75.162,72 | 111.509,82 | 186.672,54 |
86 | 234.340,18 | 706,93 | 1.489,22 | 2.196,15 | 232.850,96 | 75.869,64 | 112.999,04 | 188.868,69 |
87 | 232.850,96 | 702,43 | 1.493,71 | 2.196,15 | 231.357,24 | 76.572,08 | 114.492,76 | 191.064,83 |
88 | 231.357,24 | 697,93 | 1.498,22 | 2.196,15 | 229.859,02 | 77.270,00 | 115.990,98 | 193.260,98 |
89 | 229.859,02 | 693,41 | 1.502,74 | 2.196,15 | 228.356,28 | 77.963,41 | 117.493,72 | 195.457,13 |
90 | 228.356,28 | 688,87 | 1.507,27 | 2.196,15 | 226.849,01 | 78.652,29 | 119.000,99 | 197.653,28 |
91 | 226.849,01 | 684,33 | 1.511,82 | 2.196,15 | 225.337,19 | 79.336,61 | 120.512,81 | 199.849,42 |
92 | 225.337,19 | 679,77 | 1.516,38 | 2.196,15 | 223.820,81 | 80.016,38 | 122.029,19 | 202.045,57 |
93 | 223.820,81 | 675,19 | 1.520,95 | 2.196,15 | 222.299,86 | 80.691,57 | 123.550,14 | 204.241,72 |
94 | 222.299,86 | 670,60 | 1.525,54 | 2.196,15 | 220.774,31 | 81.362,18 | 125.075,69 | 206.437,87 |
95 | 220.774,31 | 666,00 | 1.530,14 | 2.196,15 | 219.244,17 | 82.028,18 | 126.605,83 | 208.634,01 |
96 | 219.244,17 | 661,39 | 1.534,76 | 2.196,15 | 217.709,41 | 82.689,57 | 128.140,59 | 210.830,16 |
97 | 217.709,41 | 656,76 | 1.539,39 | 2.196,15 | 216.170,02 | 83.346,33 | 129.679,98 | 213.026,31 |
98 | 216.170,02 | 652,11 | 1.544,03 | 2.196,15 | 214.625,98 | 83.998,44 | 131.224,02 | 215.222,46 |
99 | 214.625,98 | 647,46 | 1.548,69 | 2.196,15 | 213.077,29 | 84.645,89 | 132.772,71 | 217.418,60 |
100 | 213.077,29 | 642,78 | 1.553,36 | 2.196,15 | 211.523,93 | 85.288,68 | 134.326,07 | 219.614,75 |
101 | 211.523,93 | 638,10 | 1.558,05 | 2.196,15 | 209.965,88 | 85.926,77 | 135.884,12 | 221.810,90 |
102 | 209.965,88 | 633,40 | 1.562,75 | 2.196,15 | 208.403,13 | 86.560,17 | 137.446,87 | 224.007,05 |
103 | 208.403,13 | 628,68 | 1.567,46 | 2.196,15 | 206.835,66 | 87.188,85 | 139.014,34 | 226.203,19 |
104 | 206.835,66 | 623,95 | 1.572,19 | 2.196,15 | 205.263,47 | 87.812,81 | 140.586,53 | 228.399,34 |
105 | 205.263,47 | 619,21 | 1.576,94 | 2.196,15 | 203.686,53 | 88.432,02 | 142.163,47 | 230.595,49 |
106 | 203.686,53 | 614,45 | 1.581,69 | 2.196,15 | 202.104,84 | 89.046,47 | 143.745,16 | 232.791,64 |
107 | 202.104,84 | 609,68 | 1.586,46 | 2.196,15 | 200.518,37 | 89.656,16 | 145.331,63 | 234.987,78 |
108 | 200.518,37 | 604,90 | 1.591,25 | 2.196,15 | 198.927,12 | 90.261,05 | 146.922,88 | 237.183,93 |
109 | 198.927,12 | 600,10 | 1.596,05 | 2.196,15 | 197.331,07 | 90.861,15 | 148.518,93 | 239.380,08 |
110 | 197.331,07 | 595,28 | 1.600,87 | 2.196,15 | 195.730,21 | 91.456,43 | 150.119,79 | 241.576,23 |
111 | 195.730,21 | 590,45 | 1.605,69 | 2.196,15 | 194.124,51 | 92.046,89 | 151.725,49 | 243.772,37 |
112 | 194.124,51 | 585,61 | 1.610,54 | 2.196,15 | 192.513,97 | 92.632,49 | 153.336,03 | 245.968,52 |
113 | 192.513,97 | 580,75 | 1.615,40 | 2.196,15 | 190.898,58 | 93.213,24 | 154.951,42 | 248.164,67 |
114 | 190.898,58 | 575,88 | 1.620,27 | 2.196,15 | 189.278,31 | 93.789,12 | 156.571,69 | 250.360,82 |
115 | 189.278,31 | 570,99 | 1.625,16 | 2.196,15 | 187.653,15 | 94.360,11 | 158.196,85 | 252.556,96 |
116 | 187.653,15 | 566,09 | 1.630,06 | 2.196,15 | 186.023,09 | 94.926,20 | 159.826,91 | 254.753,11 |
117 | 186.023,09 | 561,17 | 1.634,98 | 2.196,15 | 184.388,11 | 95.487,37 | 161.461,89 | 256.949,26 |
118 | 184.388,11 | 556,24 | 1.639,91 | 2.196,15 | 182.748,20 | 96.043,61 | 163.101,80 | 259.145,41 |
119 | 182.748,20 | 551,29 | 1.644,86 | 2.196,15 | 181.103,34 | 96.594,90 | 164.746,66 | 261.341,55 |
120 | 181.103,34 | 546,33 | 1.649,82 | 2.196,15 | 179.453,52 | 97.141,22 | 166.396,48 | 263.537,70 |
121 | 179.453,52 | 541,35 | 1.654,80 | 2.196,15 | 177.798,73 | 97.682,58 | 168.051,27 | 265.733,85 |
122 | 177.798,73 | 536,36 | 1.659,79 | 2.196,15 | 176.138,94 | 98.218,94 | 169.711,06 | 267.930,00 |
123 | 176.138,94 | 531,35 | 1.664,80 | 2.196,15 | 174.474,15 | 98.750,29 | 171.375,85 | 270.126,14 |
124 | 174.474,15 | 526,33 | 1.669,82 | 2.196,15 | 172.804,33 | 99.276,62 | 173.045,67 | 272.322,29 |
125 | 172.804,33 | 521,29 | 1.674,85 | 2.196,15 | 171.129,47 | 99.797,91 | 174.720,53 | 274.518,44 |
126 | 171.129,47 | 516,24 | 1.679,91 | 2.196,15 | 169.449,57 | 100.314,15 | 176.400,43 | 276.714,59 |
127 | 169.449,57 | 511,17 | 1.684,97 | 2.196,15 | 167.764,59 | 100.825,32 | 178.085,41 | 278.910,73 |
128 | 167.764,59 | 506,09 | 1.690,06 | 2.196,15 | 166.074,53 | 101.331,41 | 179.775,47 | 281.106,88 |
129 | 166.074,53 | 500,99 | 1.695,16 | 2.196,15 | 164.379,38 | 101.832,41 | 181.470,62 | 283.303,03 |
130 | 164.379,38 | 495,88 | 1.700,27 | 2.196,15 | 162.679,11 | 102.328,28 | 183.170,89 | 285.499,18 |
131 | 162.679,11 | 490,75 | 1.705,40 | 2.196,15 | 160.973,71 | 102.819,03 | 184.876,29 | 287.695,32 |
132 | 160.973,71 | 485,60 | 1.710,54 | 2.196,15 | 159.263,17 | 103.304,64 | 186.586,83 | 289.891,47 |
133 | 159.263,17 | 480,44 | 1.715,70 | 2.196,15 | 157.547,46 | 103.785,08 | 188.302,54 | 292.087,62 |
134 | 157.547,46 | 475,27 | 1.720,88 | 2.196,15 | 155.826,58 | 104.260,35 | 190.023,42 | 294.283,77 |
135 | 155.826,58 | 470,08 | 1.726,07 | 2.196,15 | 154.100,51 | 104.730,43 | 191.749,49 | 296.479,91 |
136 | 154.100,51 | 464,87 | 1.731,28 | 2.196,15 | 152.369,24 | 105.195,30 | 193.480,76 | 298.676,06 |
137 | 152.369,24 | 459,65 | 1.736,50 | 2.196,15 | 150.632,74 | 105.654,94 | 195.217,26 | 300.872,21 |
138 | 150.632,74 | 454,41 | 1.741,74 | 2.196,15 | 148.891,00 | 106.109,35 | 196.959,00 | 303.068,36 |
139 | 148.891,00 | 449,15 | 1.746,99 | 2.196,15 | 147.144,00 | 106.558,51 | 198.706,00 | 305.264,50 |
140 | 147.144,00 | 443,88 | 1.752,26 | 2.196,15 | 145.391,74 | 107.002,39 | 200.458,26 | 307.460,65 |
141 | 145.391,74 | 438,60 | 1.757,55 | 2.196,15 | 143.634,19 | 107.440,99 | 202.215,81 | 309.656,80 |
142 | 143.634,19 | 433,30 | 1.762,85 | 2.196,15 | 141.871,34 | 107.874,29 | 203.978,66 | 311.852,95 |
143 | 141.871,34 | 427,98 | 1.768,17 | 2.196,15 | 140.103,17 | 108.302,26 | 205.746,83 | 314.049,09 |
144 | 140.103,17 | 422,64 | 1.773,50 | 2.196,15 | 138.329,67 | 108.724,91 | 207.520,33 | 316.245,24 |
145 | 138.329,67 | 417,29 | 1.778,85 | 2.196,15 | 136.550,82 | 109.142,20 | 209.299,18 | 318.441,39 |
146 | 136.550,82 | 411,93 | 1.784,22 | 2.196,15 | 134.766,60 | 109.554,13 | 211.083,40 | 320.637,54 |
147 | 134.766,60 | 406,55 | 1.789,60 | 2.196,15 | 132.976,99 | 109.960,68 | 212.873,01 | 322.833,68 |
148 | 132.976,99 | 401,15 | 1.795,00 | 2.196,15 | 131.181,99 | 110.361,82 | 214.668,01 | 325.029,83 |
149 | 131.181,99 | 395,73 | 1.800,42 | 2.196,15 | 129.381,58 | 110.757,56 | 216.468,42 | 327.225,98 |
150 | 129.381,58 | 390,30 | 1.805,85 | 2.196,15 | 127.575,73 | 111.147,86 | 218.274,27 | 329.422,13 |
151 | 127.575,73 | 384,85 | 1.811,29 | 2.196,15 | 125.764,44 | 111.532,71 | 220.085,56 | 331.618,27 |
152 | 125.764,44 | 379,39 | 1.816,76 | 2.196,15 | 123.947,68 | 111.912,10 | 221.902,32 | 333.814,42 |
153 | 123.947,68 | 373,91 | 1.822,24 | 2.196,15 | 122.125,44 | 112.286,01 | 223.724,56 | 336.010,57 |
154 | 122.125,44 | 368,41 | 1.827,74 | 2.196,15 | 120.297,71 | 112.654,42 | 225.552,29 | 338.206,72 |
155 | 120.297,71 | 362,90 | 1.833,25 | 2.196,15 | 118.464,46 | 113.017,32 | 227.385,54 | 340.402,86 |
156 | 118.464,46 | 357,37 | 1.838,78 | 2.196,15 | 116.625,68 | 113.374,69 | 229.224,32 | 342.599,01 |
157 | 116.625,68 | 351,82 | 1.844,33 | 2.196,15 | 114.781,35 | 113.726,51 | 231.068,65 | 344.795,16 |
158 | 114.781,35 | 346,26 | 1.849,89 | 2.196,15 | 112.931,46 | 114.072,76 | 232.918,54 | 346.991,31 |
159 | 112.931,46 | 340,68 | 1.855,47 | 2.196,15 | 111.075,99 | 114.413,44 | 234.774,01 | 349.187,45 |
160 | 111.075,99 | 335,08 | 1.861,07 | 2.196,15 | 109.214,92 | 114.748,52 | 236.635,08 | 351.383,60 |
161 | 109.214,92 | 329,47 | 1.866,68 | 2.196,15 | 107.348,24 | 115.077,99 | 238.501,76 | 353.579,75 |
162 | 107.348,24 | 323,83 | 1.872,31 | 2.196,15 | 105.475,92 | 115.401,82 | 240.374,08 | 355.775,90 |
163 | 105.475,92 | 318,19 | 1.877,96 | 2.196,15 | 103.597,96 | 115.720,01 | 242.252,04 | 357.972,04 |
164 | 103.597,96 | 312,52 | 1.883,63 | 2.196,15 | 101.714,34 | 116.032,53 | 244.135,66 | 360.168,19 |
165 | 101.714,34 | 306,84 | 1.889,31 | 2.196,15 | 99.825,03 | 116.339,36 | 246.024,97 | 362.364,34 |
166 | 99.825,03 | 301,14 | 1.895,01 | 2.196,15 | 97.930,02 | 116.640,50 | 247.919,98 | 364.560,49 |
167 | 97.930,02 | 295,42 | 1.900,73 | 2.196,15 | 96.029,29 | 116.935,92 | 249.820,71 | 366.756,63 |
168 | 96.029,29 | 289,69 | 1.906,46 | 2.196,15 | 94.122,83 | 117.225,61 | 251.727,17 | 368.952,78 |
169 | 94.122,83 | 283,94 | 1.912,21 | 2.196,15 | 92.210,62 | 117.509,55 | 253.639,38 | 371.148,93 |
170 | 92.210,62 | 278,17 | 1.917,98 | 2.196,15 | 90.292,64 | 117.787,72 | 255.557,36 | 373.345,08 |
171 | 90.292,64 | 272,38 | 1.923,76 | 2.196,15 | 88.368,88 | 118.060,10 | 257.481,12 | 375.541,22 |
172 | 88.368,88 | 266,58 | 1.929,57 | 2.196,15 | 86.439,31 | 118.326,68 | 259.410,69 | 377.737,37 |
173 | 86.439,31 | 260,76 | 1.935,39 | 2.196,15 | 84.503,92 | 118.587,44 | 261.346,08 | 379.933,52 |
174 | 84.503,92 | 254,92 | 1.941,23 | 2.196,15 | 82.562,70 | 118.842,36 | 263.287,30 | 382.129,67 |
175 | 82.562,70 | 249,06 | 1.947,08 | 2.196,15 | 80.615,61 | 119.091,42 | 265.234,39 | 384.325,81 |
176 | 80.615,61 | 243,19 | 1.952,96 | 2.196,15 | 78.662,65 | 119.334,61 | 267.187,35 | 386.521,96 |
177 | 78.662,65 | 237,30 | 1.958,85 | 2.196,15 | 76.703,81 | 119.571,91 | 269.146,19 | 388.718,11 |
178 | 76.703,81 | 231,39 | 1.964,76 | 2.196,15 | 74.739,05 | 119.803,30 | 271.110,95 | 390.914,26 |
179 | 74.739,05 | 225,46 | 1.970,68 | 2.196,15 | 72.768,36 | 120.028,77 | 273.081,64 | 393.110,40 |
180 | 72.768,36 | 219,52 | 1.976,63 | 2.196,15 | 70.791,73 | 120.248,28 | 275.058,27 | 395.306,55 |
- 122.018,64€
- Zinsanteil
- 2.213,44€
- Monatsrate
- 3,68%
- Sollzins p.a.
- 3,71%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 345.850,00 | 1.060,61 | 1.152,83 | 2.213,44 | 344.697,17 | 1.060,61 | 1.152,83 | 2.213,44 |
2 | 344.697,17 | 1.057,07 | 1.156,37 | 2.213,44 | 343.540,80 | 2.117,68 | 2.309,20 | 4.426,88 |
3 | 343.540,80 | 1.053,53 | 1.159,91 | 2.213,44 | 342.380,88 | 3.171,20 | 3.469,12 | 6.640,32 |
4 | 342.380,88 | 1.049,97 | 1.163,47 | 2.213,44 | 341.217,41 | 4.221,17 | 4.632,59 | 8.853,76 |
5 | 341.217,41 | 1.046,40 | 1.167,04 | 2.213,44 | 340.050,37 | 5.267,57 | 5.799,63 | 11.067,20 |
6 | 340.050,37 | 1.042,82 | 1.170,62 | 2.213,44 | 338.879,75 | 6.310,39 | 6.970,25 | 13.280,64 |
7 | 338.879,75 | 1.039,23 | 1.174,21 | 2.213,44 | 337.705,54 | 7.349,62 | 8.144,46 | 15.494,08 |
8 | 337.705,54 | 1.035,63 | 1.177,81 | 2.213,44 | 336.527,73 | 8.385,25 | 9.322,27 | 17.707,52 |
9 | 336.527,73 | 1.032,02 | 1.181,42 | 2.213,44 | 335.346,31 | 9.417,27 | 10.503,69 | 19.920,96 |
10 | 335.346,31 | 1.028,40 | 1.185,04 | 2.213,44 | 334.161,27 | 10.445,67 | 11.688,73 | 22.134,40 |
11 | 334.161,27 | 1.024,76 | 1.188,68 | 2.213,44 | 332.972,59 | 11.470,43 | 12.877,41 | 24.347,84 |
12 | 332.972,59 | 1.021,12 | 1.192,32 | 2.213,44 | 331.780,26 | 12.491,54 | 14.069,74 | 26.561,28 |
13 | 331.780,26 | 1.017,46 | 1.195,98 | 2.213,44 | 330.584,28 | 13.509,00 | 15.265,72 | 28.774,72 |
14 | 330.584,28 | 1.013,79 | 1.199,65 | 2.213,44 | 329.384,64 | 14.522,80 | 16.465,36 | 30.988,16 |
15 | 329.384,64 | 1.010,11 | 1.203,33 | 2.213,44 | 328.181,31 | 15.532,91 | 17.668,69 | 33.201,60 |
16 | 328.181,31 | 1.006,42 | 1.207,02 | 2.213,44 | 326.974,29 | 16.539,33 | 18.875,71 | 35.415,04 |
17 | 326.974,29 | 1.002,72 | 1.210,72 | 2.213,44 | 325.763,57 | 17.542,05 | 20.086,43 | 37.628,48 |
18 | 325.763,57 | 999,01 | 1.214,43 | 2.213,44 | 324.549,14 | 18.541,06 | 21.300,86 | 39.841,92 |
19 | 324.549,14 | 995,28 | 1.218,16 | 2.213,44 | 323.330,99 | 19.536,35 | 22.519,01 | 42.055,36 |
20 | 323.330,99 | 991,55 | 1.221,89 | 2.213,44 | 322.109,09 | 20.527,89 | 23.740,91 | 44.268,80 |
21 | 322.109,09 | 987,80 | 1.225,64 | 2.213,44 | 320.883,45 | 21.515,69 | 24.966,55 | 46.482,24 |
22 | 320.883,45 | 984,04 | 1.229,40 | 2.213,44 | 319.654,06 | 22.499,74 | 26.195,94 | 48.695,68 |
23 | 319.654,06 | 980,27 | 1.233,17 | 2.213,44 | 318.420,89 | 23.480,01 | 27.429,11 | 50.909,12 |
24 | 318.420,89 | 976,49 | 1.236,95 | 2.213,44 | 317.183,94 | 24.456,50 | 28.666,06 | 53.122,56 |
25 | 317.183,94 | 972,70 | 1.240,74 | 2.213,44 | 315.943,20 | 25.429,20 | 29.906,80 | 55.336,00 |
26 | 315.943,20 | 968,89 | 1.244,55 | 2.213,44 | 314.698,65 | 26.398,09 | 31.151,35 | 57.549,44 |
27 | 314.698,65 | 965,08 | 1.248,36 | 2.213,44 | 313.450,29 | 27.363,17 | 32.399,71 | 59.762,88 |
28 | 313.450,29 | 961,25 | 1.252,19 | 2.213,44 | 312.198,09 | 28.324,41 | 33.651,91 | 61.976,32 |
29 | 312.198,09 | 957,41 | 1.256,03 | 2.213,44 | 310.942,06 | 29.281,82 | 34.907,94 | 64.189,76 |
30 | 310.942,06 | 953,56 | 1.259,88 | 2.213,44 | 309.682,18 | 30.235,38 | 36.167,82 | 66.403,20 |
31 | 309.682,18 | 949,69 | 1.263,75 | 2.213,44 | 308.418,43 | 31.185,07 | 37.431,57 | 68.616,64 |
32 | 308.418,43 | 945,82 | 1.267,62 | 2.213,44 | 307.150,81 | 32.130,89 | 38.699,19 | 70.830,08 |
33 | 307.150,81 | 941,93 | 1.271,51 | 2.213,44 | 305.879,29 | 33.072,81 | 39.970,71 | 73.043,52 |
34 | 305.879,29 | 938,03 | 1.275,41 | 2.213,44 | 304.603,88 | 34.010,84 | 41.246,12 | 75.256,96 |
35 | 304.603,88 | 934,12 | 1.279,32 | 2.213,44 | 303.324,56 | 34.944,96 | 42.525,44 | 77.470,40 |
36 | 303.324,56 | 930,20 | 1.283,24 | 2.213,44 | 302.041,32 | 35.875,16 | 43.808,68 | 79.683,84 |
37 | 302.041,32 | 926,26 | 1.287,18 | 2.213,44 | 300.754,14 | 36.801,42 | 45.095,86 | 81.897,28 |
38 | 300.754,14 | 922,31 | 1.291,13 | 2.213,44 | 299.463,01 | 37.723,73 | 46.386,99 | 84.110,72 |
39 | 299.463,01 | 918,35 | 1.295,09 | 2.213,44 | 298.167,92 | 38.642,08 | 47.682,08 | 86.324,16 |
40 | 298.167,92 | 914,38 | 1.299,06 | 2.213,44 | 296.868,87 | 39.556,47 | 48.981,13 | 88.537,60 |
41 | 296.868,87 | 910,40 | 1.303,04 | 2.213,44 | 295.565,82 | 40.466,86 | 50.284,18 | 90.751,04 |
42 | 295.565,82 | 906,40 | 1.307,04 | 2.213,44 | 294.258,79 | 41.373,27 | 51.591,21 | 92.964,48 |
43 | 294.258,79 | 902,39 | 1.311,05 | 2.213,44 | 292.947,74 | 42.275,66 | 52.902,26 | 95.177,92 |
44 | 292.947,74 | 898,37 | 1.315,07 | 2.213,44 | 291.632,67 | 43.174,03 | 54.217,33 | 97.391,36 |
45 | 291.632,67 | 894,34 | 1.319,10 | 2.213,44 | 290.313,57 | 44.068,37 | 55.536,43 | 99.604,80 |
46 | 290.313,57 | 890,29 | 1.323,15 | 2.213,44 | 288.990,43 | 44.958,67 | 56.859,57 | 101.818,24 |
47 | 288.990,43 | 886,24 | 1.327,20 | 2.213,44 | 287.663,22 | 45.844,90 | 58.186,78 | 104.031,68 |
48 | 287.663,22 | 882,17 | 1.331,27 | 2.213,44 | 286.331,95 | 46.727,07 | 59.518,05 | 106.245,12 |
49 | 286.331,95 | 878,08 | 1.335,36 | 2.213,44 | 284.996,60 | 47.605,16 | 60.853,40 | 108.458,56 |
50 | 284.996,60 | 873,99 | 1.339,45 | 2.213,44 | 283.657,15 | 48.479,15 | 62.192,85 | 110.672,00 |
51 | 283.657,15 | 869,88 | 1.343,56 | 2.213,44 | 282.313,59 | 49.349,03 | 63.536,41 | 112.885,44 |
52 | 282.313,59 | 865,76 | 1.347,68 | 2.213,44 | 280.965,91 | 50.214,79 | 64.884,09 | 115.098,88 |
53 | 280.965,91 | 861,63 | 1.351,81 | 2.213,44 | 279.614,10 | 51.076,42 | 66.235,90 | 117.312,32 |
54 | 279.614,10 | 857,48 | 1.355,96 | 2.213,44 | 278.258,14 | 51.933,90 | 67.591,86 | 119.525,76 |
55 | 278.258,14 | 853,32 | 1.360,12 | 2.213,44 | 276.898,03 | 52.787,23 | 68.951,97 | 121.739,20 |
56 | 276.898,03 | 849,15 | 1.364,29 | 2.213,44 | 275.533,74 | 53.636,38 | 70.316,26 | 123.952,64 |
57 | 275.533,74 | 844,97 | 1.368,47 | 2.213,44 | 274.165,27 | 54.481,35 | 71.684,73 | 126.166,08 |
58 | 274.165,27 | 840,77 | 1.372,67 | 2.213,44 | 272.792,60 | 55.322,12 | 73.057,40 | 128.379,52 |
59 | 272.792,60 | 836,56 | 1.376,88 | 2.213,44 | 271.415,73 | 56.158,69 | 74.434,27 | 130.592,96 |
60 | 271.415,73 | 832,34 | 1.381,10 | 2.213,44 | 270.034,63 | 56.991,03 | 75.815,37 | 132.806,40 |
61 | 270.034,63 | 828,11 | 1.385,33 | 2.213,44 | 268.649,30 | 57.819,14 | 77.200,70 | 135.019,84 |
62 | 268.649,30 | 823,86 | 1.389,58 | 2.213,44 | 267.259,71 | 58.642,99 | 78.590,29 | 137.233,28 |
63 | 267.259,71 | 819,60 | 1.393,84 | 2.213,44 | 265.865,87 | 59.462,59 | 79.984,13 | 139.446,72 |
64 | 265.865,87 | 815,32 | 1.398,12 | 2.213,44 | 264.467,75 | 60.277,91 | 81.382,25 | 141.660,16 |
65 | 264.467,75 | 811,03 | 1.402,41 | 2.213,44 | 263.065,35 | 61.088,95 | 82.784,65 | 143.873,60 |
66 | 263.065,35 | 806,73 | 1.406,71 | 2.213,44 | 261.658,64 | 61.895,68 | 84.191,36 | 146.087,04 |
67 | 261.658,64 | 802,42 | 1.411,02 | 2.213,44 | 260.247,62 | 62.698,10 | 85.602,38 | 148.300,48 |
68 | 260.247,62 | 798,09 | 1.415,35 | 2.213,44 | 258.832,27 | 63.496,19 | 87.017,73 | 150.513,92 |
69 | 258.832,27 | 793,75 | 1.419,69 | 2.213,44 | 257.412,59 | 64.289,95 | 88.437,41 | 152.727,36 |
70 | 257.412,59 | 789,40 | 1.424,04 | 2.213,44 | 255.988,54 | 65.079,34 | 89.861,46 | 154.940,80 |
71 | 255.988,54 | 785,03 | 1.428,41 | 2.213,44 | 254.560,14 | 65.864,38 | 91.289,86 | 157.154,24 |
72 | 254.560,14 | 780,65 | 1.432,79 | 2.213,44 | 253.127,35 | 66.645,03 | 92.722,65 | 159.367,68 |
73 | 253.127,35 | 776,26 | 1.437,18 | 2.213,44 | 251.690,16 | 67.421,28 | 94.159,84 | 161.581,12 |
74 | 251.690,16 | 771,85 | 1.441,59 | 2.213,44 | 250.248,57 | 68.193,13 | 95.601,43 | 163.794,56 |
75 | 250.248,57 | 767,43 | 1.446,01 | 2.213,44 | 248.802,56 | 68.960,56 | 97.047,44 | 166.008,00 |
76 | 248.802,56 | 762,99 | 1.450,45 | 2.213,44 | 247.352,12 | 69.723,56 | 98.497,88 | 168.221,44 |
77 | 247.352,12 | 758,55 | 1.454,89 | 2.213,44 | 245.897,22 | 70.482,10 | 99.952,78 | 170.434,88 |
78 | 245.897,22 | 754,08 | 1.459,36 | 2.213,44 | 244.437,87 | 71.236,19 | 101.412,13 | 172.648,32 |
79 | 244.437,87 | 749,61 | 1.463,83 | 2.213,44 | 242.974,04 | 71.985,80 | 102.875,96 | 174.861,76 |
80 | 242.974,04 | 745,12 | 1.468,32 | 2.213,44 | 241.505,72 | 72.730,92 | 104.344,28 | 177.075,20 |
81 | 241.505,72 | 740,62 | 1.472,82 | 2.213,44 | 240.032,90 | 73.471,54 | 105.817,10 | 179.288,64 |
82 | 240.032,90 | 736,10 | 1.477,34 | 2.213,44 | 238.555,56 | 74.207,64 | 107.294,44 | 181.502,08 |
83 | 238.555,56 | 731,57 | 1.481,87 | 2.213,44 | 237.073,69 | 74.939,21 | 108.776,31 | 183.715,52 |
84 | 237.073,69 | 727,03 | 1.486,41 | 2.213,44 | 235.587,27 | 75.666,23 | 110.262,73 | 185.928,96 |
85 | 235.587,27 | 722,47 | 1.490,97 | 2.213,44 | 234.096,30 | 76.388,70 | 111.753,70 | 188.142,40 |
86 | 234.096,30 | 717,90 | 1.495,54 | 2.213,44 | 232.600,76 | 77.106,60 | 113.249,24 | 190.355,84 |
87 | 232.600,76 | 713,31 | 1.500,13 | 2.213,44 | 231.100,63 | 77.819,91 | 114.749,37 | 192.569,28 |
88 | 231.100,63 | 708,71 | 1.504,73 | 2.213,44 | 229.595,89 | 78.528,61 | 116.254,11 | 194.782,72 |
89 | 229.595,89 | 704,09 | 1.509,35 | 2.213,44 | 228.086,55 | 79.232,71 | 117.763,45 | 196.996,16 |
90 | 228.086,55 | 699,47 | 1.513,97 | 2.213,44 | 226.572,57 | 79.932,17 | 119.277,43 | 199.209,60 |
91 | 226.572,57 | 694,82 | 1.518,62 | 2.213,44 | 225.053,96 | 80.627,00 | 120.796,04 | 201.423,04 |
92 | 225.053,96 | 690,17 | 1.523,27 | 2.213,44 | 223.530,68 | 81.317,16 | 122.319,32 | 203.636,48 |
93 | 223.530,68 | 685,49 | 1.527,95 | 2.213,44 | 222.002,74 | 82.002,66 | 123.847,26 | 205.849,92 |
94 | 222.002,74 | 680,81 | 1.532,63 | 2.213,44 | 220.470,10 | 82.683,46 | 125.379,90 | 208.063,36 |
95 | 220.470,10 | 676,11 | 1.537,33 | 2.213,44 | 218.932,77 | 83.359,57 | 126.917,23 | 210.276,80 |
96 | 218.932,77 | 671,39 | 1.542,05 | 2.213,44 | 217.390,73 | 84.030,97 | 128.459,27 | 212.490,24 |
97 | 217.390,73 | 666,66 | 1.546,78 | 2.213,44 | 215.843,95 | 84.697,63 | 130.006,05 | 214.703,68 |
98 | 215.843,95 | 661,92 | 1.551,52 | 2.213,44 | 214.292,43 | 85.359,55 | 131.557,57 | 216.917,12 |
99 | 214.292,43 | 657,16 | 1.556,28 | 2.213,44 | 212.736,16 | 86.016,72 | 133.113,84 | 219.130,56 |
100 | 212.736,16 | 652,39 | 1.561,05 | 2.213,44 | 211.175,11 | 86.669,11 | 134.674,89 | 221.344,00 |
101 | 211.175,11 | 647,60 | 1.565,84 | 2.213,44 | 209.609,27 | 87.316,71 | 136.240,73 | 223.557,44 |
102 | 209.609,27 | 642,80 | 1.570,64 | 2.213,44 | 208.038,63 | 87.959,51 | 137.811,37 | 225.770,88 |
103 | 208.038,63 | 637,99 | 1.575,45 | 2.213,44 | 206.463,18 | 88.597,50 | 139.386,82 | 227.984,32 |
104 | 206.463,18 | 633,15 | 1.580,29 | 2.213,44 | 204.882,89 | 89.230,65 | 140.967,11 | 230.197,76 |
105 | 204.882,89 | 628,31 | 1.585,13 | 2.213,44 | 203.297,76 | 89.858,96 | 142.552,24 | 232.411,20 |
106 | 203.297,76 | 623,45 | 1.589,99 | 2.213,44 | 201.707,76 | 90.482,40 | 144.142,24 | 234.624,64 |
107 | 201.707,76 | 618,57 | 1.594,87 | 2.213,44 | 200.112,90 | 91.100,98 | 145.737,10 | 236.838,08 |
108 | 200.112,90 | 613,68 | 1.599,76 | 2.213,44 | 198.513,13 | 91.714,65 | 147.336,87 | 239.051,52 |
109 | 198.513,13 | 608,77 | 1.604,67 | 2.213,44 | 196.908,47 | 92.323,43 | 148.941,53 | 241.264,96 |
110 | 196.908,47 | 603,85 | 1.609,59 | 2.213,44 | 195.298,88 | 92.927,28 | 150.551,12 | 243.478,40 |
111 | 195.298,88 | 598,92 | 1.614,52 | 2.213,44 | 193.684,36 | 93.526,20 | 152.165,64 | 245.691,84 |
112 | 193.684,36 | 593,97 | 1.619,47 | 2.213,44 | 192.064,88 | 94.120,16 | 153.785,12 | 247.905,28 |
113 | 192.064,88 | 589,00 | 1.624,44 | 2.213,44 | 190.440,44 | 94.709,16 | 155.409,56 | 250.118,72 |
114 | 190.440,44 | 584,02 | 1.629,42 | 2.213,44 | 188.811,02 | 95.293,18 | 157.038,98 | 252.332,16 |
115 | 188.811,02 | 579,02 | 1.634,42 | 2.213,44 | 187.176,60 | 95.872,20 | 158.673,40 | 254.545,60 |
116 | 187.176,60 | 574,01 | 1.639,43 | 2.213,44 | 185.537,17 | 96.446,21 | 160.312,83 | 256.759,04 |
117 | 185.537,17 | 568,98 | 1.644,46 | 2.213,44 | 183.892,71 | 97.015,19 | 161.957,29 | 258.972,48 |
118 | 183.892,71 | 563,94 | 1.649,50 | 2.213,44 | 182.243,21 | 97.579,13 | 163.606,79 | 261.185,92 |
119 | 182.243,21 | 558,88 | 1.654,56 | 2.213,44 | 180.588,65 | 98.138,01 | 165.261,35 | 263.399,36 |
120 | 180.588,65 | 553,81 | 1.659,63 | 2.213,44 | 178.929,01 | 98.691,81 | 166.920,99 | 265.612,80 |
121 | 178.929,01 | 548,72 | 1.664,72 | 2.213,44 | 177.264,29 | 99.240,53 | 168.585,71 | 267.826,24 |
122 | 177.264,29 | 543,61 | 1.669,83 | 2.213,44 | 175.594,46 | 99.784,14 | 170.255,54 | 270.039,68 |
123 | 175.594,46 | 538,49 | 1.674,95 | 2.213,44 | 173.919,51 | 100.322,63 | 171.930,49 | 272.253,12 |
124 | 173.919,51 | 533,35 | 1.680,09 | 2.213,44 | 172.239,42 | 100.855,98 | 173.610,58 | 274.466,56 |
125 | 172.239,42 | 528,20 | 1.685,24 | 2.213,44 | 170.554,18 | 101.384,18 | 175.295,82 | 276.680,00 |
126 | 170.554,18 | 523,03 | 1.690,41 | 2.213,44 | 168.863,77 | 101.907,21 | 176.986,23 | 278.893,44 |
127 | 168.863,77 | 517,85 | 1.695,59 | 2.213,44 | 167.168,18 | 102.425,06 | 178.681,82 | 281.106,88 |
128 | 167.168,18 | 512,65 | 1.700,79 | 2.213,44 | 165.467,39 | 102.937,71 | 180.382,61 | 283.320,32 |
129 | 165.467,39 | 507,43 | 1.706,01 | 2.213,44 | 163.761,38 | 103.445,14 | 182.088,62 | 285.533,76 |
130 | 163.761,38 | 502,20 | 1.711,24 | 2.213,44 | 162.050,15 | 103.947,35 | 183.799,85 | 287.747,20 |
131 | 162.050,15 | 496,95 | 1.716,49 | 2.213,44 | 160.333,66 | 104.444,30 | 185.516,34 | 289.960,64 |
132 | 160.333,66 | 491,69 | 1.721,75 | 2.213,44 | 158.611,91 | 104.935,99 | 187.238,09 | 292.174,08 |
133 | 158.611,91 | 486,41 | 1.727,03 | 2.213,44 | 156.884,88 | 105.422,40 | 188.965,12 | 294.387,52 |
134 | 156.884,88 | 481,11 | 1.732,33 | 2.213,44 | 155.152,55 | 105.903,51 | 190.697,45 | 296.600,96 |
135 | 155.152,55 | 475,80 | 1.737,64 | 2.213,44 | 153.414,91 | 106.379,31 | 192.435,09 | 298.814,40 |
136 | 153.414,91 | 470,47 | 1.742,97 | 2.213,44 | 151.671,95 | 106.849,79 | 194.178,05 | 301.027,84 |
137 | 151.671,95 | 465,13 | 1.748,31 | 2.213,44 | 149.923,63 | 107.314,91 | 195.926,37 | 303.241,28 |
138 | 149.923,63 | 459,77 | 1.753,67 | 2.213,44 | 148.169,96 | 107.774,68 | 197.680,04 | 305.454,72 |
139 | 148.169,96 | 454,39 | 1.759,05 | 2.213,44 | 146.410,91 | 108.229,07 | 199.439,09 | 307.668,16 |
140 | 146.410,91 | 448,99 | 1.764,45 | 2.213,44 | 144.646,46 | 108.678,06 | 201.203,54 | 309.881,60 |
141 | 144.646,46 | 443,58 | 1.769,86 | 2.213,44 | 142.876,60 | 109.121,64 | 202.973,40 | 312.095,04 |
142 | 142.876,60 | 438,15 | 1.775,29 | 2.213,44 | 141.101,32 | 109.559,80 | 204.748,68 | 314.308,48 |
143 | 141.101,32 | 432,71 | 1.780,73 | 2.213,44 | 139.320,59 | 109.992,51 | 206.529,41 | 316.521,92 |
144 | 139.320,59 | 427,25 | 1.786,19 | 2.213,44 | 137.534,40 | 110.419,76 | 208.315,60 | 318.735,36 |
145 | 137.534,40 | 421,77 | 1.791,67 | 2.213,44 | 135.742,73 | 110.841,53 | 210.107,27 | 320.948,80 |
146 | 135.742,73 | 416,28 | 1.797,16 | 2.213,44 | 133.945,57 | 111.257,81 | 211.904,43 | 323.162,24 |
147 | 133.945,57 | 410,77 | 1.802,67 | 2.213,44 | 132.142,90 | 111.668,58 | 213.707,10 | 325.375,68 |
148 | 132.142,90 | 405,24 | 1.808,20 | 2.213,44 | 130.334,69 | 112.073,81 | 215.515,31 | 327.589,12 |
149 | 130.334,69 | 399,69 | 1.813,75 | 2.213,44 | 128.520,95 | 112.473,51 | 217.329,05 | 329.802,56 |
150 | 128.520,95 | 394,13 | 1.819,31 | 2.213,44 | 126.701,64 | 112.867,64 | 219.148,36 | 332.016,00 |
151 | 126.701,64 | 388,55 | 1.824,89 | 2.213,44 | 124.876,75 | 113.256,19 | 220.973,25 | 334.229,44 |
152 | 124.876,75 | 382,96 | 1.830,48 | 2.213,44 | 123.046,26 | 113.639,14 | 222.803,74 | 336.442,88 |
153 | 123.046,26 | 377,34 | 1.836,10 | 2.213,44 | 121.210,17 | 114.016,49 | 224.639,83 | 338.656,32 |
154 | 121.210,17 | 371,71 | 1.841,73 | 2.213,44 | 119.368,44 | 114.388,20 | 226.481,56 | 340.869,76 |
155 | 119.368,44 | 366,06 | 1.847,38 | 2.213,44 | 117.521,06 | 114.754,26 | 228.328,94 | 343.083,20 |
156 | 117.521,06 | 360,40 | 1.853,04 | 2.213,44 | 115.668,02 | 115.114,66 | 230.181,98 | 345.296,64 |
157 | 115.668,02 | 354,72 | 1.858,72 | 2.213,44 | 113.809,29 | 115.469,37 | 232.040,71 | 347.510,08 |
158 | 113.809,29 | 349,02 | 1.864,42 | 2.213,44 | 111.944,87 | 115.818,39 | 233.905,13 | 349.723,52 |
159 | 111.944,87 | 343,30 | 1.870,14 | 2.213,44 | 110.074,73 | 116.161,69 | 235.775,27 | 351.936,96 |
160 | 110.074,73 | 337,56 | 1.875,88 | 2.213,44 | 108.198,85 | 116.499,25 | 237.651,15 | 354.150,40 |
161 | 108.198,85 | 331,81 | 1.881,63 | 2.213,44 | 106.317,22 | 116.831,06 | 239.532,78 | 356.363,84 |
162 | 106.317,22 | 326,04 | 1.887,40 | 2.213,44 | 104.429,82 | 117.157,10 | 241.420,18 | 358.577,28 |
163 | 104.429,82 | 320,25 | 1.893,19 | 2.213,44 | 102.536,63 | 117.477,35 | 243.313,37 | 360.790,72 |
164 | 102.536,63 | 314,45 | 1.898,99 | 2.213,44 | 100.637,64 | 117.791,80 | 245.212,36 | 363.004,16 |
165 | 100.637,64 | 308,62 | 1.904,82 | 2.213,44 | 98.732,82 | 118.100,42 | 247.117,18 | 365.217,60 |
166 | 98.732,82 | 302,78 | 1.910,66 | 2.213,44 | 96.822,16 | 118.403,20 | 249.027,84 | 367.431,04 |
167 | 96.822,16 | 296,92 | 1.916,52 | 2.213,44 | 94.905,64 | 118.700,12 | 250.944,36 | 369.644,48 |
168 | 94.905,64 | 291,04 | 1.922,40 | 2.213,44 | 92.983,24 | 118.991,16 | 252.866,76 | 371.857,92 |
169 | 92.983,24 | 285,15 | 1.928,29 | 2.213,44 | 91.054,95 | 119.276,31 | 254.795,05 | 374.071,36 |
170 | 91.054,95 | 279,24 | 1.934,20 | 2.213,44 | 89.120,75 | 119.555,55 | 256.729,25 | 376.284,80 |
171 | 89.120,75 | 273,30 | 1.940,14 | 2.213,44 | 87.180,61 | 119.828,85 | 258.669,39 | 378.498,24 |
172 | 87.180,61 | 267,35 | 1.946,09 | 2.213,44 | 85.234,53 | 120.096,21 | 260.615,47 | 380.711,68 |
173 | 85.234,53 | 261,39 | 1.952,05 | 2.213,44 | 83.282,47 | 120.357,59 | 262.567,53 | 382.925,12 |
174 | 83.282,47 | 255,40 | 1.958,04 | 2.213,44 | 81.324,43 | 120.612,99 | 264.525,57 | 385.138,56 |
175 | 81.324,43 | 249,39 | 1.964,05 | 2.213,44 | 79.360,39 | 120.862,39 | 266.489,61 | 387.352,00 |
176 | 79.360,39 | 243,37 | 1.970,07 | 2.213,44 | 77.390,32 | 121.105,76 | 268.459,68 | 389.565,44 |
177 | 77.390,32 | 237,33 | 1.976,11 | 2.213,44 | 75.414,21 | 121.343,09 | 270.435,79 | 391.778,88 |
178 | 75.414,21 | 231,27 | 1.982,17 | 2.213,44 | 73.432,04 | 121.574,36 | 272.417,96 | 393.992,32 |
179 | 73.432,04 | 225,19 | 1.988,25 | 2.213,44 | 71.443,79 | 121.799,55 | 274.406,21 | 396.205,76 |
180 | 71.443,79 | 219,09 | 1.994,35 | 2.213,44 | 69.449,44 | 122.018,64 | 276.400,56 | 398.419,20 |
- 126.117,04€
- Zinsanteil
- 2.253,79€
- Monatsrate
- 3,82%
- Sollzins p.a.
- 3,92%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 345.850,00 | 1.100,96 | 1.152,83 | 2.253,79 | 344.697,17 | 1.100,96 | 1.152,83 | 2.253,79 |
2 | 344.697,17 | 1.097,29 | 1.156,50 | 2.253,79 | 343.540,66 | 2.198,24 | 2.309,34 | 4.507,58 |
3 | 343.540,66 | 1.093,60 | 1.160,18 | 2.253,79 | 342.380,48 | 3.291,85 | 3.469,52 | 6.761,37 |
4 | 342.380,48 | 1.089,91 | 1.163,88 | 2.253,79 | 341.216,60 | 4.381,76 | 4.633,40 | 9.015,16 |
5 | 341.216,60 | 1.086,21 | 1.167,58 | 2.253,79 | 340.049,02 | 5.467,96 | 5.800,98 | 11.268,95 |
6 | 340.049,02 | 1.082,49 | 1.171,30 | 2.253,79 | 338.877,72 | 6.550,45 | 6.972,28 | 13.522,74 |
7 | 338.877,72 | 1.078,76 | 1.175,03 | 2.253,79 | 337.702,69 | 7.629,21 | 8.147,31 | 15.776,52 |
8 | 337.702,69 | 1.075,02 | 1.178,77 | 2.253,79 | 336.523,92 | 8.704,23 | 9.326,08 | 18.030,31 |
9 | 336.523,92 | 1.071,27 | 1.182,52 | 2.253,79 | 335.341,40 | 9.775,50 | 10.508,60 | 20.284,10 |
10 | 335.341,40 | 1.067,50 | 1.186,29 | 2.253,79 | 334.155,11 | 10.843,01 | 11.694,89 | 22.537,89 |
11 | 334.155,11 | 1.063,73 | 1.190,06 | 2.253,79 | 332.965,05 | 11.906,73 | 12.884,95 | 24.791,68 |
12 | 332.965,05 | 1.059,94 | 1.193,85 | 2.253,79 | 331.771,20 | 12.966,67 | 14.078,80 | 27.045,47 |
13 | 331.771,20 | 1.056,14 | 1.197,65 | 2.253,79 | 330.573,55 | 14.022,81 | 15.276,45 | 29.299,26 |
14 | 330.573,55 | 1.052,33 | 1.201,46 | 2.253,79 | 329.372,09 | 15.075,14 | 16.477,91 | 31.553,05 |
15 | 329.372,09 | 1.048,50 | 1.205,29 | 2.253,79 | 328.166,80 | 16.123,64 | 17.683,20 | 33.806,84 |
16 | 328.166,80 | 1.044,66 | 1.209,12 | 2.253,79 | 326.957,67 | 17.168,30 | 18.892,33 | 36.060,63 |
17 | 326.957,67 | 1.040,82 | 1.212,97 | 2.253,79 | 325.744,70 | 18.209,12 | 20.105,30 | 38.314,42 |
18 | 325.744,70 | 1.036,95 | 1.216,84 | 2.253,79 | 324.527,86 | 19.246,07 | 21.322,14 | 40.568,21 |
19 | 324.527,86 | 1.033,08 | 1.220,71 | 2.253,79 | 323.307,16 | 20.279,15 | 22.542,84 | 42.821,99 |
20 | 323.307,16 | 1.029,19 | 1.224,59 | 2.253,79 | 322.082,56 | 21.308,34 | 23.767,44 | 45.075,78 |
21 | 322.082,56 | 1.025,30 | 1.228,49 | 2.253,79 | 320.854,07 | 22.333,64 | 24.995,93 | 47.329,57 |
22 | 320.854,07 | 1.021,39 | 1.232,40 | 2.253,79 | 319.621,66 | 23.355,03 | 26.228,34 | 49.583,36 |
23 | 319.621,66 | 1.017,46 | 1.236,33 | 2.253,79 | 318.385,34 | 24.372,49 | 27.464,66 | 51.837,15 |
24 | 318.385,34 | 1.013,53 | 1.240,26 | 2.253,79 | 317.145,08 | 25.386,02 | 28.704,92 | 54.090,94 |
25 | 317.145,08 | 1.009,58 | 1.244,21 | 2.253,79 | 315.900,86 | 26.395,59 | 29.949,14 | 56.344,73 |
26 | 315.900,86 | 1.005,62 | 1.248,17 | 2.253,79 | 314.652,69 | 27.401,21 | 31.197,31 | 58.598,52 |
27 | 314.652,69 | 1.001,64 | 1.252,14 | 2.253,79 | 313.400,55 | 28.402,86 | 32.449,45 | 60.852,31 |
28 | 313.400,55 | 997,66 | 1.256,13 | 2.253,79 | 312.144,42 | 29.400,51 | 33.705,58 | 63.106,10 |
29 | 312.144,42 | 993,66 | 1.260,13 | 2.253,79 | 310.884,29 | 30.394,17 | 34.965,71 | 65.359,89 |
30 | 310.884,29 | 989,65 | 1.264,14 | 2.253,79 | 309.620,15 | 31.383,82 | 36.229,85 | 67.613,68 |
31 | 309.620,15 | 985,62 | 1.268,17 | 2.253,79 | 308.351,98 | 32.369,45 | 37.498,02 | 69.867,46 |
32 | 308.351,98 | 981,59 | 1.272,20 | 2.253,79 | 307.079,78 | 33.351,03 | 38.770,22 | 72.121,25 |
33 | 307.079,78 | 977,54 | 1.276,25 | 2.253,79 | 305.803,53 | 34.328,57 | 40.046,47 | 74.375,04 |
34 | 305.803,53 | 973,47 | 1.280,31 | 2.253,79 | 304.523,21 | 35.302,05 | 41.326,79 | 76.628,83 |
35 | 304.523,21 | 969,40 | 1.284,39 | 2.253,79 | 303.238,82 | 36.271,44 | 42.611,18 | 78.882,62 |
36 | 303.238,82 | 965,31 | 1.288,48 | 2.253,79 | 301.950,34 | 37.236,75 | 43.899,66 | 81.136,41 |
37 | 301.950,34 | 961,21 | 1.292,58 | 2.253,79 | 300.657,76 | 38.197,96 | 45.192,24 | 83.390,20 |
38 | 300.657,76 | 957,09 | 1.296,70 | 2.253,79 | 299.361,07 | 39.155,06 | 46.488,93 | 85.643,99 |
39 | 299.361,07 | 952,97 | 1.300,82 | 2.253,79 | 298.060,25 | 40.108,02 | 47.789,75 | 87.897,78 |
40 | 298.060,25 | 948,83 | 1.304,96 | 2.253,79 | 296.755,28 | 41.056,85 | 49.094,72 | 90.151,57 |
41 | 296.755,28 | 944,67 | 1.309,12 | 2.253,79 | 295.446,16 | 42.001,52 | 50.403,84 | 92.405,36 |
42 | 295.446,16 | 940,50 | 1.313,29 | 2.253,79 | 294.132,88 | 42.942,02 | 51.717,12 | 94.659,15 |
43 | 294.132,88 | 936,32 | 1.317,47 | 2.253,79 | 292.815,41 | 43.878,35 | 53.034,59 | 96.912,93 |
44 | 292.815,41 | 932,13 | 1.321,66 | 2.253,79 | 291.493,75 | 44.810,48 | 54.356,25 | 99.166,72 |
45 | 291.493,75 | 927,92 | 1.325,87 | 2.253,79 | 290.167,88 | 45.738,40 | 55.682,12 | 101.420,51 |
46 | 290.167,88 | 923,70 | 1.330,09 | 2.253,79 | 288.837,80 | 46.662,10 | 57.012,20 | 103.674,30 |
47 | 288.837,80 | 919,47 | 1.334,32 | 2.253,79 | 287.503,47 | 47.581,56 | 58.346,53 | 105.928,09 |
48 | 287.503,47 | 915,22 | 1.338,57 | 2.253,79 | 286.164,90 | 48.496,78 | 59.685,10 | 108.181,88 |
49 | 286.164,90 | 910,96 | 1.342,83 | 2.253,79 | 284.822,07 | 49.407,74 | 61.027,93 | 110.435,67 |
50 | 284.822,07 | 906,68 | 1.347,11 | 2.253,79 | 283.474,97 | 50.314,43 | 62.375,03 | 112.689,46 |
51 | 283.474,97 | 902,40 | 1.351,39 | 2.253,79 | 282.123,57 | 51.216,82 | 63.726,43 | 114.943,25 |
52 | 282.123,57 | 898,09 | 1.355,70 | 2.253,79 | 280.767,88 | 52.114,91 | 65.082,12 | 117.197,04 |
53 | 280.767,88 | 893,78 | 1.360,01 | 2.253,79 | 279.407,87 | 53.008,69 | 66.442,13 | 119.450,83 |
54 | 279.407,87 | 889,45 | 1.364,34 | 2.253,79 | 278.043,53 | 53.898,14 | 67.806,47 | 121.704,62 |
55 | 278.043,53 | 885,11 | 1.368,68 | 2.253,79 | 276.674,84 | 54.783,25 | 69.175,16 | 123.958,40 |
56 | 276.674,84 | 880,75 | 1.373,04 | 2.253,79 | 275.301,80 | 55.663,99 | 70.548,20 | 126.212,19 |
57 | 275.301,80 | 876,38 | 1.377,41 | 2.253,79 | 273.924,39 | 56.540,37 | 71.925,61 | 128.465,98 |
58 | 273.924,39 | 871,99 | 1.381,80 | 2.253,79 | 272.542,59 | 57.412,36 | 73.307,41 | 130.719,77 |
59 | 272.542,59 | 867,59 | 1.386,20 | 2.253,79 | 271.156,40 | 58.279,96 | 74.693,60 | 132.973,56 |
60 | 271.156,40 | 863,18 | 1.390,61 | 2.253,79 | 269.765,79 | 59.143,14 | 76.084,21 | 135.227,35 |
61 | 269.765,79 | 858,75 | 1.395,03 | 2.253,79 | 268.370,75 | 60.001,89 | 77.479,25 | 137.481,14 |
62 | 268.370,75 | 854,31 | 1.399,48 | 2.253,79 | 266.971,28 | 60.856,21 | 78.878,72 | 139.734,93 |
63 | 266.971,28 | 849,86 | 1.403,93 | 2.253,79 | 265.567,35 | 61.706,07 | 80.282,65 | 141.988,72 |
64 | 265.567,35 | 845,39 | 1.408,40 | 2.253,79 | 264.158,95 | 62.551,46 | 81.691,05 | 144.242,51 |
65 | 264.158,95 | 840,91 | 1.412,88 | 2.253,79 | 262.746,07 | 63.392,36 | 83.103,93 | 146.496,30 |
66 | 262.746,07 | 836,41 | 1.417,38 | 2.253,79 | 261.328,68 | 64.228,77 | 84.521,32 | 148.750,09 |
67 | 261.328,68 | 831,90 | 1.421,89 | 2.253,79 | 259.906,79 | 65.060,67 | 85.943,21 | 151.003,87 |
68 | 259.906,79 | 827,37 | 1.426,42 | 2.253,79 | 258.480,37 | 65.888,04 | 87.369,63 | 153.257,66 |
69 | 258.480,37 | 822,83 | 1.430,96 | 2.253,79 | 257.049,41 | 66.710,87 | 88.800,59 | 155.511,45 |
70 | 257.049,41 | 818,27 | 1.435,52 | 2.253,79 | 255.613,90 | 67.529,14 | 90.236,10 | 157.765,24 |
71 | 255.613,90 | 813,70 | 1.440,08 | 2.253,79 | 254.173,81 | 68.342,84 | 91.676,19 | 160.019,03 |
72 | 254.173,81 | 809,12 | 1.444,67 | 2.253,79 | 252.729,14 | 69.151,96 | 93.120,86 | 162.272,82 |
73 | 252.729,14 | 804,52 | 1.449,27 | 2.253,79 | 251.279,88 | 69.956,48 | 94.570,12 | 164.526,61 |
74 | 251.279,88 | 799,91 | 1.453,88 | 2.253,79 | 249.825,99 | 70.756,39 | 96.024,01 | 166.780,40 |
75 | 249.825,99 | 795,28 | 1.458,51 | 2.253,79 | 248.367,48 | 71.551,67 | 97.482,52 | 169.034,19 |
76 | 248.367,48 | 790,64 | 1.463,15 | 2.253,79 | 246.904,33 | 72.342,31 | 98.945,67 | 171.287,98 |
77 | 246.904,33 | 785,98 | 1.467,81 | 2.253,79 | 245.436,52 | 73.128,29 | 100.413,48 | 173.541,77 |
78 | 245.436,52 | 781,31 | 1.472,48 | 2.253,79 | 243.964,04 | 73.909,59 | 101.885,96 | 175.795,56 |
79 | 243.964,04 | 776,62 | 1.477,17 | 2.253,79 | 242.486,87 | 74.686,21 | 103.363,13 | 178.049,34 |
80 | 242.486,87 | 771,92 | 1.481,87 | 2.253,79 | 241.005,00 | 75.458,13 | 104.845,00 | 180.303,13 |
81 | 241.005,00 | 767,20 | 1.486,59 | 2.253,79 | 239.518,41 | 76.225,33 | 106.331,59 | 182.556,92 |
82 | 239.518,41 | 762,47 | 1.491,32 | 2.253,79 | 238.027,08 | 76.987,79 | 107.822,92 | 184.810,71 |
83 | 238.027,08 | 757,72 | 1.496,07 | 2.253,79 | 236.531,01 | 77.745,51 | 109.318,99 | 187.064,50 |
84 | 236.531,01 | 752,96 | 1.500,83 | 2.253,79 | 235.030,18 | 78.498,47 | 110.819,82 | 189.318,29 |
85 | 235.030,18 | 748,18 | 1.505,61 | 2.253,79 | 233.524,57 | 79.246,65 | 112.325,43 | 191.572,08 |
86 | 233.524,57 | 743,39 | 1.510,40 | 2.253,79 | 232.014,17 | 79.990,04 | 113.835,83 | 193.825,87 |
87 | 232.014,17 | 738,58 | 1.515,21 | 2.253,79 | 230.498,96 | 80.728,62 | 115.351,04 | 196.079,66 |
88 | 230.498,96 | 733,76 | 1.520,03 | 2.253,79 | 228.978,92 | 81.462,37 | 116.871,08 | 198.333,45 |
89 | 228.978,92 | 728,92 | 1.524,87 | 2.253,79 | 227.454,05 | 82.191,29 | 118.395,95 | 200.587,24 |
90 | 227.454,05 | 724,06 | 1.529,73 | 2.253,79 | 225.924,32 | 82.915,35 | 119.925,68 | 202.841,03 |
91 | 225.924,32 | 719,19 | 1.534,60 | 2.253,79 | 224.389,73 | 83.634,54 | 121.460,27 | 205.094,81 |
92 | 224.389,73 | 714,31 | 1.539,48 | 2.253,79 | 222.850,25 | 84.348,85 | 122.999,75 | 207.348,60 |
93 | 222.850,25 | 709,41 | 1.544,38 | 2.253,79 | 221.305,86 | 85.058,26 | 124.544,14 | 209.602,39 |
94 | 221.305,86 | 704,49 | 1.549,30 | 2.253,79 | 219.756,56 | 85.762,75 | 126.093,44 | 211.856,18 |
95 | 219.756,56 | 699,56 | 1.554,23 | 2.253,79 | 218.202,33 | 86.462,30 | 127.647,67 | 214.109,97 |
96 | 218.202,33 | 694,61 | 1.559,18 | 2.253,79 | 216.643,15 | 87.156,91 | 129.206,85 | 216.363,76 |
97 | 216.643,15 | 689,65 | 1.564,14 | 2.253,79 | 215.079,01 | 87.846,56 | 130.770,99 | 218.617,55 |
98 | 215.079,01 | 684,67 | 1.569,12 | 2.253,79 | 213.509,89 | 88.531,23 | 132.340,11 | 220.871,34 |
99 | 213.509,89 | 679,67 | 1.574,12 | 2.253,79 | 211.935,78 | 89.210,90 | 133.914,22 | 223.125,13 |
100 | 211.935,78 | 674,66 | 1.579,13 | 2.253,79 | 210.356,65 | 89.885,57 | 135.493,35 | 225.378,92 |
101 | 210.356,65 | 669,64 | 1.584,15 | 2.253,79 | 208.772,50 | 90.555,20 | 137.077,50 | 227.632,71 |
102 | 208.772,50 | 664,59 | 1.589,20 | 2.253,79 | 207.183,30 | 91.219,79 | 138.666,70 | 229.886,50 |
103 | 207.183,30 | 659,53 | 1.594,26 | 2.253,79 | 205.589,04 | 91.879,33 | 140.260,96 | 232.140,28 |
104 | 205.589,04 | 654,46 | 1.599,33 | 2.253,79 | 203.989,71 | 92.533,79 | 141.860,29 | 234.394,07 |
105 | 203.989,71 | 649,37 | 1.604,42 | 2.253,79 | 202.385,29 | 93.183,15 | 143.464,71 | 236.647,86 |
106 | 202.385,29 | 644,26 | 1.609,53 | 2.253,79 | 200.775,76 | 93.827,41 | 145.074,24 | 238.901,65 |
107 | 200.775,76 | 639,14 | 1.614,65 | 2.253,79 | 199.161,11 | 94.466,55 | 146.688,89 | 241.155,44 |
108 | 199.161,11 | 634,00 | 1.619,79 | 2.253,79 | 197.541,31 | 95.100,54 | 148.308,69 | 243.409,23 |
109 | 197.541,31 | 628,84 | 1.624,95 | 2.253,79 | 195.916,37 | 95.729,38 | 149.933,63 | 245.663,02 |
110 | 195.916,37 | 623,67 | 1.630,12 | 2.253,79 | 194.286,24 | 96.353,05 | 151.563,76 | 247.916,81 |
111 | 194.286,24 | 618,48 | 1.635,31 | 2.253,79 | 192.650,93 | 96.971,53 | 153.199,07 | 250.170,60 |
112 | 192.650,93 | 613,27 | 1.640,52 | 2.253,79 | 191.010,42 | 97.584,80 | 154.839,58 | 252.424,39 |
113 | 191.010,42 | 608,05 | 1.645,74 | 2.253,79 | 189.364,68 | 98.192,85 | 156.485,32 | 254.678,18 |
114 | 189.364,68 | 602,81 | 1.650,98 | 2.253,79 | 187.713,70 | 98.795,66 | 158.136,30 | 256.931,97 |
115 | 187.713,70 | 597,56 | 1.656,23 | 2.253,79 | 186.057,46 | 99.393,22 | 159.792,54 | 259.185,75 |
116 | 186.057,46 | 592,28 | 1.661,51 | 2.253,79 | 184.395,96 | 99.985,50 | 161.454,04 | 261.439,54 |
117 | 184.395,96 | 586,99 | 1.666,80 | 2.253,79 | 182.729,16 | 100.572,49 | 163.120,84 | 263.693,33 |
118 | 182.729,16 | 581,69 | 1.672,10 | 2.253,79 | 181.057,06 | 101.154,18 | 164.792,94 | 265.947,12 |
119 | 181.057,06 | 576,36 | 1.677,42 | 2.253,79 | 179.379,64 | 101.730,55 | 166.470,36 | 268.200,91 |
120 | 179.379,64 | 571,03 | 1.682,76 | 2.253,79 | 177.696,87 | 102.301,57 | 168.153,13 | 270.454,70 |
121 | 177.696,87 | 565,67 | 1.688,12 | 2.253,79 | 176.008,75 | 102.867,24 | 169.841,25 | 272.708,49 |
122 | 176.008,75 | 560,29 | 1.693,49 | 2.253,79 | 174.315,26 | 103.427,54 | 171.534,74 | 274.962,28 |
123 | 174.315,26 | 554,90 | 1.698,89 | 2.253,79 | 172.616,37 | 103.982,44 | 173.233,63 | 277.216,07 |
124 | 172.616,37 | 549,50 | 1.704,29 | 2.253,79 | 170.912,08 | 104.531,93 | 174.937,92 | 279.469,86 |
125 | 170.912,08 | 544,07 | 1.709,72 | 2.253,79 | 169.202,36 | 105.076,00 | 176.647,64 | 281.723,65 |
126 | 169.202,36 | 538,63 | 1.715,16 | 2.253,79 | 167.487,20 | 105.614,63 | 178.362,80 | 283.977,44 |
127 | 167.487,20 | 533,17 | 1.720,62 | 2.253,79 | 165.766,58 | 106.147,80 | 180.083,42 | 286.231,22 |
128 | 165.766,58 | 527,69 | 1.726,10 | 2.253,79 | 164.040,48 | 106.675,49 | 181.809,52 | 288.485,01 |
129 | 164.040,48 | 522,20 | 1.731,59 | 2.253,79 | 162.308,88 | 107.197,69 | 183.541,12 | 290.738,80 |
130 | 162.308,88 | 516,68 | 1.737,11 | 2.253,79 | 160.571,78 | 107.714,37 | 185.278,22 | 292.992,59 |
131 | 160.571,78 | 511,15 | 1.742,64 | 2.253,79 | 158.829,14 | 108.225,52 | 187.020,86 | 295.246,38 |
132 | 158.829,14 | 505,61 | 1.748,18 | 2.253,79 | 157.080,96 | 108.731,13 | 188.769,04 | 297.500,17 |
133 | 157.080,96 | 500,04 | 1.753,75 | 2.253,79 | 155.327,21 | 109.231,17 | 190.522,79 | 299.753,96 |
134 | 155.327,21 | 494,46 | 1.759,33 | 2.253,79 | 153.567,88 | 109.725,63 | 192.282,12 | 302.007,75 |
135 | 153.567,88 | 488,86 | 1.764,93 | 2.253,79 | 151.802,95 | 110.214,49 | 194.047,05 | 304.261,54 |
136 | 151.802,95 | 483,24 | 1.770,55 | 2.253,79 | 150.032,40 | 110.697,72 | 195.817,60 | 306.515,33 |
137 | 150.032,40 | 477,60 | 1.776,19 | 2.253,79 | 148.256,21 | 111.175,33 | 197.593,79 | 308.769,12 |
138 | 148.256,21 | 471,95 | 1.781,84 | 2.253,79 | 146.474,37 | 111.647,28 | 199.375,63 | 311.022,91 |
139 | 146.474,37 | 466,28 | 1.787,51 | 2.253,79 | 144.686,86 | 112.113,55 | 201.163,14 | 313.276,69 |
140 | 144.686,86 | 460,59 | 1.793,20 | 2.253,79 | 142.893,66 | 112.574,14 | 202.956,34 | 315.530,48 |
141 | 142.893,66 | 454,88 | 1.798,91 | 2.253,79 | 141.094,75 | 113.029,02 | 204.755,25 | 317.784,27 |
142 | 141.094,75 | 449,15 | 1.804,64 | 2.253,79 | 139.290,11 | 113.478,17 | 206.559,89 | 320.038,06 |
143 | 139.290,11 | 443,41 | 1.810,38 | 2.253,79 | 137.479,73 | 113.921,58 | 208.370,27 | 322.291,85 |
144 | 137.479,73 | 437,64 | 1.816,15 | 2.253,79 | 135.663,58 | 114.359,22 | 210.186,42 | 324.545,64 |
145 | 135.663,58 | 431,86 | 1.821,93 | 2.253,79 | 133.841,65 | 114.791,08 | 212.008,35 | 326.799,43 |
146 | 133.841,65 | 426,06 | 1.827,73 | 2.253,79 | 132.013,93 | 115.217,15 | 213.836,07 | 329.053,22 |
147 | 132.013,93 | 420,24 | 1.833,54 | 2.253,79 | 130.180,38 | 115.637,39 | 215.669,62 | 331.307,01 |
148 | 130.180,38 | 414,41 | 1.839,38 | 2.253,79 | 128.341,00 | 116.051,80 | 217.509,00 | 333.560,80 |
149 | 128.341,00 | 408,55 | 1.845,24 | 2.253,79 | 126.495,76 | 116.460,35 | 219.354,24 | 335.814,59 |
150 | 126.495,76 | 402,68 | 1.851,11 | 2.253,79 | 124.644,65 | 116.863,03 | 221.205,35 | 338.068,38 |
151 | 124.644,65 | 396,79 | 1.857,00 | 2.253,79 | 122.787,65 | 117.259,81 | 223.062,35 | 340.322,16 |
152 | 122.787,65 | 390,87 | 1.862,92 | 2.253,79 | 120.924,73 | 117.650,69 | 224.925,27 | 342.575,95 |
153 | 120.924,73 | 384,94 | 1.868,85 | 2.253,79 | 119.055,89 | 118.035,63 | 226.794,11 | 344.829,74 |
154 | 119.055,89 | 378,99 | 1.874,79 | 2.253,79 | 117.181,09 | 118.414,63 | 228.668,91 | 347.083,53 |
155 | 117.181,09 | 373,03 | 1.880,76 | 2.253,79 | 115.300,33 | 118.787,65 | 230.549,67 | 349.337,32 |
156 | 115.300,33 | 367,04 | 1.886,75 | 2.253,79 | 113.413,58 | 119.154,69 | 232.436,42 | 351.591,11 |
157 | 113.413,58 | 361,03 | 1.892,76 | 2.253,79 | 111.520,83 | 119.515,72 | 234.329,17 | 353.844,90 |
158 | 111.520,83 | 355,01 | 1.898,78 | 2.253,79 | 109.622,04 | 119.870,73 | 236.227,96 | 356.098,69 |
159 | 109.622,04 | 348,96 | 1.904,83 | 2.253,79 | 107.717,22 | 120.219,70 | 238.132,78 | 358.352,48 |
160 | 107.717,22 | 342,90 | 1.910,89 | 2.253,79 | 105.806,33 | 120.562,60 | 240.043,67 | 360.606,27 |
161 | 105.806,33 | 336,82 | 1.916,97 | 2.253,79 | 103.889,36 | 120.899,41 | 241.960,64 | 362.860,06 |
162 | 103.889,36 | 330,71 | 1.923,07 | 2.253,79 | 101.966,28 | 121.230,13 | 243.883,72 | 365.113,85 |
163 | 101.966,28 | 324,59 | 1.929,20 | 2.253,79 | 100.037,09 | 121.554,72 | 245.812,91 | 367.367,63 |
164 | 100.037,09 | 318,45 | 1.935,34 | 2.253,79 | 98.101,75 | 121.873,17 | 247.748,25 | 369.621,42 |
165 | 98.101,75 | 312,29 | 1.941,50 | 2.253,79 | 96.160,25 | 122.185,46 | 249.689,75 | 371.875,21 |
166 | 96.160,25 | 306,11 | 1.947,68 | 2.253,79 | 94.212,57 | 122.491,57 | 251.637,43 | 374.129,00 |
167 | 94.212,57 | 299,91 | 1.953,88 | 2.253,79 | 92.258,69 | 122.791,48 | 253.591,31 | 376.382,79 |
168 | 92.258,69 | 293,69 | 1.960,10 | 2.253,79 | 90.298,59 | 123.085,17 | 255.551,41 | 378.636,58 |
169 | 90.298,59 | 287,45 | 1.966,34 | 2.253,79 | 88.332,25 | 123.372,62 | 257.517,75 | 380.890,37 |
170 | 88.332,25 | 281,19 | 1.972,60 | 2.253,79 | 86.359,66 | 123.653,81 | 259.490,34 | 383.144,16 |
171 | 86.359,66 | 274,91 | 1.978,88 | 2.253,79 | 84.380,78 | 123.928,73 | 261.469,22 | 385.397,95 |
172 | 84.380,78 | 268,61 | 1.985,18 | 2.253,79 | 82.395,60 | 124.197,34 | 263.454,40 | 387.651,74 |
173 | 82.395,60 | 262,29 | 1.991,50 | 2.253,79 | 80.404,10 | 124.459,63 | 265.445,90 | 389.905,53 |
174 | 80.404,10 | 255,95 | 1.997,84 | 2.253,79 | 78.406,27 | 124.715,58 | 267.443,73 | 392.159,32 |
175 | 78.406,27 | 249,59 | 2.004,20 | 2.253,79 | 76.402,07 | 124.965,18 | 269.447,93 | 394.413,10 |
176 | 76.402,07 | 243,21 | 2.010,58 | 2.253,79 | 74.391,50 | 125.208,39 | 271.458,50 | 396.666,89 |
177 | 74.391,50 | 236,81 | 2.016,98 | 2.253,79 | 72.374,52 | 125.445,20 | 273.475,48 | 398.920,68 |
178 | 72.374,52 | 230,39 | 2.023,40 | 2.253,79 | 70.351,12 | 125.675,59 | 275.498,88 | 401.174,47 |
179 | 70.351,12 | 223,95 | 2.029,84 | 2.253,79 | 68.321,29 | 125.899,55 | 277.528,71 | 403.428,26 |
180 | 68.321,29 | 217,49 | 2.036,30 | 2.253,79 | 66.284,99 | 126.117,04 | 279.565,01 | 405.682,05 |
- 130.169,41€
- Zinsanteil
- 2.294,14€
- Monatsrate
- 3,96%
- Sollzins p.a.
- 4,03%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 345.850,00 | 1.141,31 | 1.152,83 | 2.294,14 | 344.697,17 | 1.141,31 | 1.152,83 | 2.294,14 |
2 | 344.697,17 | 1.137,50 | 1.156,64 | 2.294,14 | 343.540,53 | 2.278,81 | 2.309,47 | 4.588,28 |
3 | 343.540,53 | 1.133,68 | 1.160,45 | 2.294,14 | 342.380,07 | 3.412,49 | 3.469,93 | 6.882,42 |
4 | 342.380,07 | 1.129,85 | 1.164,28 | 2.294,14 | 341.215,79 | 4.542,34 | 4.634,21 | 9.176,55 |
5 | 341.215,79 | 1.126,01 | 1.168,13 | 2.294,14 | 340.047,66 | 5.668,36 | 5.802,34 | 11.470,69 |
6 | 340.047,66 | 1.122,16 | 1.171,98 | 2.294,14 | 338.875,68 | 6.790,51 | 6.974,32 | 13.764,83 |
7 | 338.875,68 | 1.118,29 | 1.175,85 | 2.294,14 | 337.699,83 | 7.908,80 | 8.150,17 | 16.058,97 |
8 | 337.699,83 | 1.114,41 | 1.179,73 | 2.294,14 | 336.520,11 | 9.023,21 | 9.329,89 | 18.353,11 |
9 | 336.520,11 | 1.110,52 | 1.183,62 | 2.294,14 | 335.336,48 | 10.133,73 | 10.513,52 | 20.647,25 |
10 | 335.336,48 | 1.106,61 | 1.187,53 | 2.294,14 | 334.148,96 | 11.240,34 | 11.701,04 | 22.941,38 |
11 | 334.148,96 | 1.102,69 | 1.191,45 | 2.294,14 | 332.957,51 | 12.343,03 | 12.892,49 | 25.235,52 |
12 | 332.957,51 | 1.098,76 | 1.195,38 | 2.294,14 | 331.762,13 | 13.441,79 | 14.087,87 | 27.529,66 |
13 | 331.762,13 | 1.094,82 | 1.199,32 | 2.294,14 | 330.562,81 | 14.536,61 | 15.287,19 | 29.823,80 |
14 | 330.562,81 | 1.090,86 | 1.203,28 | 2.294,14 | 329.359,53 | 15.627,46 | 16.490,47 | 32.117,94 |
15 | 329.359,53 | 1.086,89 | 1.207,25 | 2.294,14 | 328.152,27 | 16.714,35 | 17.697,73 | 34.412,08 |
16 | 328.152,27 | 1.082,90 | 1.211,24 | 2.294,14 | 326.941,04 | 17.797,25 | 18.908,96 | 36.706,21 |
17 | 326.941,04 | 1.078,91 | 1.215,23 | 2.294,14 | 325.725,81 | 18.876,16 | 20.124,19 | 39.000,35 |
18 | 325.725,81 | 1.074,90 | 1.219,24 | 2.294,14 | 324.506,56 | 19.951,05 | 21.343,44 | 41.294,49 |
19 | 324.506,56 | 1.070,87 | 1.223,27 | 2.294,14 | 323.283,30 | 21.021,92 | 22.566,70 | 43.588,63 |
20 | 323.283,30 | 1.066,83 | 1.227,30 | 2.294,14 | 322.055,99 | 22.088,76 | 23.794,01 | 45.882,77 |
21 | 322.055,99 | 1.062,78 | 1.231,35 | 2.294,14 | 320.824,64 | 23.151,54 | 25.025,36 | 48.176,91 |
22 | 320.824,64 | 1.058,72 | 1.235,42 | 2.294,14 | 319.589,22 | 24.210,26 | 26.260,78 | 50.471,04 |
23 | 319.589,22 | 1.054,64 | 1.239,49 | 2.294,14 | 318.349,73 | 25.264,91 | 27.500,27 | 52.765,18 |
24 | 318.349,73 | 1.050,55 | 1.243,58 | 2.294,14 | 317.106,14 | 26.315,46 | 28.743,86 | 55.059,32 |
25 | 317.106,14 | 1.046,45 | 1.247,69 | 2.294,14 | 315.858,46 | 27.361,91 | 29.991,54 | 57.353,46 |
26 | 315.858,46 | 1.042,33 | 1.251,81 | 2.294,14 | 314.606,65 | 28.404,25 | 31.243,35 | 59.647,60 |
27 | 314.606,65 | 1.038,20 | 1.255,94 | 2.294,14 | 313.350,71 | 29.442,45 | 32.499,29 | 61.941,74 |
28 | 313.350,71 | 1.034,06 | 1.260,08 | 2.294,14 | 312.090,63 | 30.476,51 | 33.759,37 | 64.235,87 |
29 | 312.090,63 | 1.029,90 | 1.264,24 | 2.294,14 | 310.826,39 | 31.506,40 | 35.023,61 | 66.530,01 |
30 | 310.826,39 | 1.025,73 | 1.268,41 | 2.294,14 | 309.557,98 | 32.532,13 | 36.292,02 | 68.824,15 |
31 | 309.557,98 | 1.021,54 | 1.272,60 | 2.294,14 | 308.285,38 | 33.553,67 | 37.564,62 | 71.118,29 |
32 | 308.285,38 | 1.017,34 | 1.276,80 | 2.294,14 | 307.008,59 | 34.571,02 | 38.841,41 | 73.412,43 |
33 | 307.008,59 | 1.013,13 | 1.281,01 | 2.294,14 | 305.727,58 | 35.584,14 | 40.122,42 | 75.706,57 |
34 | 305.727,58 | 1.008,90 | 1.285,24 | 2.294,14 | 304.442,34 | 36.593,04 | 41.407,66 | 78.000,70 |
35 | 304.442,34 | 1.004,66 | 1.289,48 | 2.294,14 | 303.152,86 | 37.597,70 | 42.697,14 | 80.294,84 |
36 | 303.152,86 | 1.000,40 | 1.293,73 | 2.294,14 | 301.859,13 | 38.598,11 | 43.990,87 | 82.588,98 |
37 | 301.859,13 | 996,14 | 1.298,00 | 2.294,14 | 300.561,13 | 39.594,24 | 45.288,87 | 84.883,12 |
38 | 300.561,13 | 991,85 | 1.302,29 | 2.294,14 | 299.258,84 | 40.586,10 | 46.591,16 | 87.177,26 |
39 | 299.258,84 | 987,55 | 1.306,58 | 2.294,14 | 297.952,25 | 41.573,65 | 47.897,75 | 89.471,40 |
40 | 297.952,25 | 983,24 | 1.310,90 | 2.294,14 | 296.641,36 | 42.556,89 | 49.208,64 | 91.765,53 |
41 | 296.641,36 | 978,92 | 1.315,22 | 2.294,14 | 295.326,14 | 43.535,81 | 50.523,86 | 94.059,67 |
42 | 295.326,14 | 974,58 | 1.319,56 | 2.294,14 | 294.006,57 | 44.510,38 | 51.843,43 | 96.353,81 |
43 | 294.006,57 | 970,22 | 1.323,92 | 2.294,14 | 292.682,66 | 45.480,61 | 53.167,34 | 98.647,95 |
44 | 292.682,66 | 965,85 | 1.328,29 | 2.294,14 | 291.354,37 | 46.446,46 | 54.495,63 | 100.942,09 |
45 | 291.354,37 | 961,47 | 1.332,67 | 2.294,14 | 290.021,70 | 47.407,93 | 55.828,30 | 103.236,23 |
46 | 290.021,70 | 957,07 | 1.337,07 | 2.294,14 | 288.684,64 | 48.365,00 | 57.165,36 | 105.530,36 |
47 | 288.684,64 | 952,66 | 1.341,48 | 2.294,14 | 287.343,16 | 49.317,66 | 58.506,84 | 107.824,50 |
48 | 287.343,16 | 948,23 | 1.345,91 | 2.294,14 | 285.997,25 | 50.265,89 | 59.852,75 | 110.118,64 |
49 | 285.997,25 | 943,79 | 1.350,35 | 2.294,14 | 284.646,90 | 51.209,68 | 61.203,10 | 112.412,78 |
50 | 284.646,90 | 939,33 | 1.354,80 | 2.294,14 | 283.292,10 | 52.149,02 | 62.557,90 | 114.706,92 |
51 | 283.292,10 | 934,86 | 1.359,27 | 2.294,14 | 281.932,83 | 53.083,88 | 63.917,17 | 117.001,06 |
52 | 281.932,83 | 930,38 | 1.363,76 | 2.294,14 | 280.569,07 | 54.014,26 | 65.280,93 | 119.295,19 |
53 | 280.569,07 | 925,88 | 1.368,26 | 2.294,14 | 279.200,81 | 54.940,14 | 66.649,19 | 121.589,33 |
54 | 279.200,81 | 921,36 | 1.372,78 | 2.294,14 | 277.828,03 | 55.861,50 | 68.021,97 | 123.883,47 |
55 | 277.828,03 | 916,83 | 1.377,31 | 2.294,14 | 276.450,72 | 56.778,33 | 69.399,28 | 126.177,61 |
56 | 276.450,72 | 912,29 | 1.381,85 | 2.294,14 | 275.068,87 | 57.690,62 | 70.781,13 | 128.471,75 |
57 | 275.068,87 | 907,73 | 1.386,41 | 2.294,14 | 273.682,46 | 58.598,35 | 72.167,54 | 130.765,89 |
58 | 273.682,46 | 903,15 | 1.390,99 | 2.294,14 | 272.291,48 | 59.501,50 | 73.558,52 | 133.060,02 |
59 | 272.291,48 | 898,56 | 1.395,58 | 2.294,14 | 270.895,90 | 60.400,06 | 74.954,10 | 135.354,16 |
60 | 270.895,90 | 893,96 | 1.400,18 | 2.294,14 | 269.495,72 | 61.294,02 | 76.354,28 | 137.648,30 |
61 | 269.495,72 | 889,34 | 1.404,80 | 2.294,14 | 268.090,92 | 62.183,35 | 77.759,08 | 139.942,44 |
62 | 268.090,92 | 884,70 | 1.409,44 | 2.294,14 | 266.681,48 | 63.068,05 | 79.168,52 | 142.236,58 |
63 | 266.681,48 | 880,05 | 1.414,09 | 2.294,14 | 265.267,39 | 63.948,10 | 80.582,61 | 144.530,72 |
64 | 265.267,39 | 875,38 | 1.418,76 | 2.294,14 | 263.848,63 | 64.823,49 | 82.001,37 | 146.824,85 |
65 | 263.848,63 | 870,70 | 1.423,44 | 2.294,14 | 262.425,19 | 65.694,19 | 83.424,81 | 149.118,99 |
66 | 262.425,19 | 866,00 | 1.428,14 | 2.294,14 | 260.997,06 | 66.560,19 | 84.852,94 | 151.413,13 |
67 | 260.997,06 | 861,29 | 1.432,85 | 2.294,14 | 259.564,21 | 67.421,48 | 86.285,79 | 153.707,27 |
68 | 259.564,21 | 856,56 | 1.437,58 | 2.294,14 | 258.126,63 | 68.278,04 | 87.723,37 | 156.001,41 |
69 | 258.126,63 | 851,82 | 1.442,32 | 2.294,14 | 256.684,31 | 69.129,86 | 89.165,69 | 158.295,55 |
70 | 256.684,31 | 847,06 | 1.447,08 | 2.294,14 | 255.237,23 | 69.976,92 | 90.612,77 | 160.589,68 |
71 | 255.237,23 | 842,28 | 1.451,86 | 2.294,14 | 253.785,38 | 70.819,20 | 92.064,62 | 162.883,82 |
72 | 253.785,38 | 837,49 | 1.456,65 | 2.294,14 | 252.328,73 | 71.656,69 | 93.521,27 | 165.177,96 |
73 | 252.328,73 | 832,68 | 1.461,45 | 2.294,14 | 250.867,28 | 72.489,38 | 94.982,72 | 167.472,10 |
74 | 250.867,28 | 827,86 | 1.466,28 | 2.294,14 | 249.401,00 | 73.317,24 | 96.449,00 | 169.766,24 |
75 | 249.401,00 | 823,02 | 1.471,12 | 2.294,14 | 247.929,89 | 74.140,26 | 97.920,11 | 172.060,38 |
76 | 247.929,89 | 818,17 | 1.475,97 | 2.294,14 | 246.453,92 | 74.958,43 | 99.396,08 | 174.354,51 |
77 | 246.453,92 | 813,30 | 1.480,84 | 2.294,14 | 244.973,08 | 75.771,73 | 100.876,92 | 176.648,65 |
78 | 244.973,08 | 808,41 | 1.485,73 | 2.294,14 | 243.487,35 | 76.580,14 | 102.362,65 | 178.942,79 |
79 | 243.487,35 | 803,51 | 1.490,63 | 2.294,14 | 241.996,72 | 77.383,65 | 103.853,28 | 181.236,93 |
80 | 241.996,72 | 798,59 | 1.495,55 | 2.294,14 | 240.501,17 | 78.182,24 | 105.348,83 | 183.531,07 |
81 | 240.501,17 | 793,65 | 1.500,48 | 2.294,14 | 239.000,69 | 78.975,89 | 106.849,31 | 185.825,21 |
82 | 239.000,69 | 788,70 | 1.505,44 | 2.294,14 | 237.495,25 | 79.764,59 | 108.354,75 | 188.119,34 |
83 | 237.495,25 | 783,73 | 1.510,40 | 2.294,14 | 235.984,85 | 80.548,33 | 109.865,15 | 190.413,48 |
84 | 235.984,85 | 778,75 | 1.515,39 | 2.294,14 | 234.469,46 | 81.327,08 | 111.380,54 | 192.707,62 |
85 | 234.469,46 | 773,75 | 1.520,39 | 2.294,14 | 232.949,07 | 82.100,83 | 112.900,93 | 195.001,76 |
86 | 232.949,07 | 768,73 | 1.525,41 | 2.294,14 | 231.423,66 | 82.869,56 | 114.426,34 | 197.295,90 |
87 | 231.423,66 | 763,70 | 1.530,44 | 2.294,14 | 229.893,22 | 83.633,26 | 115.956,78 | 199.590,04 |
88 | 229.893,22 | 758,65 | 1.535,49 | 2.294,14 | 228.357,73 | 84.391,90 | 117.492,27 | 201.884,17 |
89 | 228.357,73 | 753,58 | 1.540,56 | 2.294,14 | 226.817,17 | 85.145,49 | 119.032,83 | 204.178,31 |
90 | 226.817,17 | 748,50 | 1.545,64 | 2.294,14 | 225.271,53 | 85.893,98 | 120.578,47 | 206.472,45 |
91 | 225.271,53 | 743,40 | 1.550,74 | 2.294,14 | 223.720,79 | 86.637,38 | 122.129,21 | 208.766,59 |
92 | 223.720,79 | 738,28 | 1.555,86 | 2.294,14 | 222.164,93 | 87.375,66 | 123.685,07 | 211.060,73 |
93 | 222.164,93 | 733,14 | 1.560,99 | 2.294,14 | 220.603,94 | 88.108,80 | 125.246,06 | 213.354,87 |
94 | 220.603,94 | 727,99 | 1.566,15 | 2.294,14 | 219.037,79 | 88.836,79 | 126.812,21 | 215.649,00 |
95 | 219.037,79 | 722,82 | 1.571,31 | 2.294,14 | 217.466,48 | 89.559,62 | 128.383,52 | 217.943,14 |
96 | 217.466,48 | 717,64 | 1.576,50 | 2.294,14 | 215.889,98 | 90.277,26 | 129.960,02 | 220.237,28 |
97 | 215.889,98 | 712,44 | 1.581,70 | 2.294,14 | 214.308,28 | 90.989,69 | 131.541,72 | 222.531,42 |
98 | 214.308,28 | 707,22 | 1.586,92 | 2.294,14 | 212.721,36 | 91.696,91 | 133.128,64 | 224.825,56 |
99 | 212.721,36 | 701,98 | 1.592,16 | 2.294,14 | 211.129,20 | 92.398,89 | 134.720,80 | 227.119,70 |
100 | 211.129,20 | 696,73 | 1.597,41 | 2.294,14 | 209.531,79 | 93.095,62 | 136.318,21 | 229.413,83 |
101 | 209.531,79 | 691,45 | 1.602,68 | 2.294,14 | 207.929,10 | 93.787,07 | 137.920,90 | 231.707,97 |
102 | 207.929,10 | 686,17 | 1.607,97 | 2.294,14 | 206.321,13 | 94.473,24 | 139.528,87 | 234.002,11 |
103 | 206.321,13 | 680,86 | 1.613,28 | 2.294,14 | 204.707,85 | 95.154,10 | 141.142,15 | 236.296,25 |
104 | 204.707,85 | 675,54 | 1.618,60 | 2.294,14 | 203.089,25 | 95.829,64 | 142.760,75 | 238.590,39 |
105 | 203.089,25 | 670,19 | 1.623,94 | 2.294,14 | 201.465,30 | 96.499,83 | 144.384,70 | 240.884,53 |
106 | 201.465,30 | 664,84 | 1.629,30 | 2.294,14 | 199.836,00 | 97.164,67 | 146.014,00 | 243.178,66 |
107 | 199.836,00 | 659,46 | 1.634,68 | 2.294,14 | 198.201,32 | 97.824,12 | 147.648,68 | 245.472,80 |
108 | 198.201,32 | 654,06 | 1.640,07 | 2.294,14 | 196.561,25 | 98.478,19 | 149.288,75 | 247.766,94 |
109 | 196.561,25 | 648,65 | 1.645,49 | 2.294,14 | 194.915,76 | 99.126,84 | 150.934,24 | 250.061,08 |
110 | 194.915,76 | 643,22 | 1.650,92 | 2.294,14 | 193.264,85 | 99.770,06 | 152.585,15 | 252.355,22 |
111 | 193.264,85 | 637,77 | 1.656,36 | 2.294,14 | 191.608,48 | 100.407,84 | 154.241,52 | 254.649,36 |
112 | 191.608,48 | 632,31 | 1.661,83 | 2.294,14 | 189.946,65 | 101.040,14 | 155.903,35 | 256.943,49 |
113 | 189.946,65 | 626,82 | 1.667,31 | 2.294,14 | 188.279,34 | 101.666,97 | 157.570,66 | 259.237,63 |
114 | 188.279,34 | 621,32 | 1.672,82 | 2.294,14 | 186.606,52 | 102.288,29 | 159.243,48 | 261.531,77 |
115 | 186.606,52 | 615,80 | 1.678,34 | 2.294,14 | 184.928,18 | 102.904,09 | 160.921,82 | 263.825,91 |
116 | 184.928,18 | 610,26 | 1.683,88 | 2.294,14 | 183.244,31 | 103.514,35 | 162.605,69 | 266.120,05 |
117 | 183.244,31 | 604,71 | 1.689,43 | 2.294,14 | 181.554,88 | 104.119,06 | 164.295,12 | 268.414,19 |
118 | 181.554,88 | 599,13 | 1.695,01 | 2.294,14 | 179.859,87 | 104.718,19 | 165.990,13 | 270.708,32 |
119 | 179.859,87 | 593,54 | 1.700,60 | 2.294,14 | 178.159,27 | 105.311,73 | 167.690,73 | 273.002,46 |
120 | 178.159,27 | 587,93 | 1.706,21 | 2.294,14 | 176.453,06 | 105.899,66 | 169.396,94 | 275.296,60 |
121 | 176.453,06 | 582,30 | 1.711,84 | 2.294,14 | 174.741,21 | 106.481,95 | 171.108,79 | 277.590,74 |
122 | 174.741,21 | 576,65 | 1.717,49 | 2.294,14 | 173.023,72 | 107.058,60 | 172.826,28 | 279.884,88 |
123 | 173.023,72 | 570,98 | 1.723,16 | 2.294,14 | 171.300,56 | 107.629,57 | 174.549,44 | 282.179,02 |
124 | 171.300,56 | 565,29 | 1.728,85 | 2.294,14 | 169.571,71 | 108.194,87 | 176.278,29 | 284.473,15 |
125 | 169.571,71 | 559,59 | 1.734,55 | 2.294,14 | 167.837,16 | 108.754,45 | 178.012,84 | 286.767,29 |
126 | 167.837,16 | 553,86 | 1.740,28 | 2.294,14 | 166.096,89 | 109.308,32 | 179.753,11 | 289.061,43 |
127 | 166.096,89 | 548,12 | 1.746,02 | 2.294,14 | 164.350,87 | 109.856,44 | 181.499,13 | 291.355,57 |
128 | 164.350,87 | 542,36 | 1.751,78 | 2.294,14 | 162.599,09 | 110.398,79 | 183.250,91 | 293.649,71 |
129 | 162.599,09 | 536,58 | 1.757,56 | 2.294,14 | 160.841,53 | 110.935,37 | 185.008,47 | 295.943,85 |
130 | 160.841,53 | 530,78 | 1.763,36 | 2.294,14 | 159.078,16 | 111.466,15 | 186.771,84 | 298.237,98 |
131 | 159.078,16 | 524,96 | 1.769,18 | 2.294,14 | 157.308,98 | 111.991,11 | 188.541,02 | 300.532,12 |
132 | 157.308,98 | 519,12 | 1.775,02 | 2.294,14 | 155.533,97 | 112.510,23 | 190.316,03 | 302.826,26 |
133 | 155.533,97 | 513,26 | 1.780,88 | 2.294,14 | 153.753,09 | 113.023,49 | 192.096,91 | 305.120,40 |
134 | 153.753,09 | 507,39 | 1.786,75 | 2.294,14 | 151.966,34 | 113.530,87 | 193.883,66 | 307.414,54 |
135 | 151.966,34 | 501,49 | 1.792,65 | 2.294,14 | 150.173,69 | 114.032,36 | 195.676,31 | 309.708,68 |
136 | 150.173,69 | 495,57 | 1.798,57 | 2.294,14 | 148.375,12 | 114.527,93 | 197.474,88 | 312.002,81 |
137 | 148.375,12 | 489,64 | 1.804,50 | 2.294,14 | 146.570,62 | 115.017,57 | 199.279,38 | 314.296,95 |
138 | 146.570,62 | 483,68 | 1.810,46 | 2.294,14 | 144.760,17 | 115.501,26 | 201.089,83 | 316.591,09 |
139 | 144.760,17 | 477,71 | 1.816,43 | 2.294,14 | 142.943,74 | 115.978,96 | 202.906,26 | 318.885,23 |
140 | 142.943,74 | 471,71 | 1.822,42 | 2.294,14 | 141.121,31 | 116.450,68 | 204.728,69 | 321.179,37 |
141 | 141.121,31 | 465,70 | 1.828,44 | 2.294,14 | 139.292,87 | 116.916,38 | 206.557,13 | 323.473,51 |
142 | 139.292,87 | 459,67 | 1.834,47 | 2.294,14 | 137.458,40 | 117.376,05 | 208.391,60 | 325.767,64 |
143 | 137.458,40 | 453,61 | 1.840,53 | 2.294,14 | 135.617,88 | 117.829,66 | 210.232,12 | 328.061,78 |
144 | 135.617,88 | 447,54 | 1.846,60 | 2.294,14 | 133.771,28 | 118.277,20 | 212.078,72 | 330.355,92 |
145 | 133.771,28 | 441,45 | 1.852,69 | 2.294,14 | 131.918,58 | 118.718,64 | 213.931,42 | 332.650,06 |
146 | 131.918,58 | 435,33 | 1.858,81 | 2.294,14 | 130.059,78 | 119.153,97 | 215.790,22 | 334.944,20 |
147 | 130.059,78 | 429,20 | 1.864,94 | 2.294,14 | 128.194,84 | 119.583,17 | 217.655,16 | 337.238,34 |
148 | 128.194,84 | 423,04 | 1.871,10 | 2.294,14 | 126.323,74 | 120.006,21 | 219.526,26 | 339.532,47 |
149 | 126.323,74 | 416,87 | 1.877,27 | 2.294,14 | 124.446,47 | 120.423,08 | 221.403,53 | 341.826,61 |
150 | 124.446,47 | 410,67 | 1.883,46 | 2.294,14 | 122.563,01 | 120.833,76 | 223.286,99 | 344.120,75 |
151 | 122.563,01 | 404,46 | 1.889,68 | 2.294,14 | 120.673,32 | 121.238,21 | 225.176,68 | 346.414,89 |
152 | 120.673,32 | 398,22 | 1.895,92 | 2.294,14 | 118.777,41 | 121.636,44 | 227.072,59 | 348.709,03 |
153 | 118.777,41 | 391,97 | 1.902,17 | 2.294,14 | 116.875,24 | 122.028,40 | 228.974,76 | 351.003,17 |
154 | 116.875,24 | 385,69 | 1.908,45 | 2.294,14 | 114.966,79 | 122.414,09 | 230.883,21 | 353.297,30 |
155 | 114.966,79 | 379,39 | 1.914,75 | 2.294,14 | 113.052,04 | 122.793,48 | 232.797,96 | 355.591,44 |
156 | 113.052,04 | 373,07 | 1.921,07 | 2.294,14 | 111.130,97 | 123.166,55 | 234.719,03 | 357.885,58 |
157 | 111.130,97 | 366,73 | 1.927,41 | 2.294,14 | 109.203,56 | 123.533,28 | 236.646,44 | 360.179,72 |
158 | 109.203,56 | 360,37 | 1.933,77 | 2.294,14 | 107.269,80 | 123.893,65 | 238.580,20 | 362.473,86 |
159 | 107.269,80 | 353,99 | 1.940,15 | 2.294,14 | 105.329,65 | 124.247,65 | 240.520,35 | 364.768,00 |
160 | 105.329,65 | 347,59 | 1.946,55 | 2.294,14 | 103.383,10 | 124.595,23 | 242.466,90 | 367.062,13 |
161 | 103.383,10 | 341,16 | 1.952,97 | 2.294,14 | 101.430,13 | 124.936,40 | 244.419,87 | 369.356,27 |
162 | 101.430,13 | 334,72 | 1.959,42 | 2.294,14 | 99.470,71 | 125.271,12 | 246.379,29 | 371.650,41 |
163 | 99.470,71 | 328,25 | 1.965,89 | 2.294,14 | 97.504,82 | 125.599,37 | 248.345,18 | 373.944,55 |
164 | 97.504,82 | 321,77 | 1.972,37 | 2.294,14 | 95.532,45 | 125.921,14 | 250.317,55 | 376.238,69 |
165 | 95.532,45 | 315,26 | 1.978,88 | 2.294,14 | 93.553,57 | 126.236,39 | 252.296,43 | 378.532,83 |
166 | 93.553,57 | 308,73 | 1.985,41 | 2.294,14 | 91.568,16 | 126.545,12 | 254.281,84 | 380.826,96 |
167 | 91.568,16 | 302,17 | 1.991,96 | 2.294,14 | 89.576,19 | 126.847,29 | 256.273,81 | 383.121,10 |
168 | 89.576,19 | 295,60 | 1.998,54 | 2.294,14 | 87.577,66 | 127.142,90 | 258.272,34 | 385.415,24 |
169 | 87.577,66 | 289,01 | 2.005,13 | 2.294,14 | 85.572,52 | 127.431,90 | 260.277,48 | 387.709,38 |
170 | 85.572,52 | 282,39 | 2.011,75 | 2.294,14 | 83.560,78 | 127.714,29 | 262.289,22 | 390.003,52 |
171 | 83.560,78 | 275,75 | 2.018,39 | 2.294,14 | 81.542,39 | 127.990,04 | 264.307,61 | 392.297,66 |
172 | 81.542,39 | 269,09 | 2.025,05 | 2.294,14 | 79.517,34 | 128.259,13 | 266.332,66 | 394.591,79 |
173 | 79.517,34 | 262,41 | 2.031,73 | 2.294,14 | 77.485,61 | 128.521,54 | 268.364,39 | 396.885,93 |
174 | 77.485,61 | 255,70 | 2.038,44 | 2.294,14 | 75.447,17 | 128.777,24 | 270.402,83 | 399.180,07 |
175 | 75.447,17 | 248,98 | 2.045,16 | 2.294,14 | 73.402,01 | 129.026,22 | 272.447,99 | 401.474,21 |
176 | 73.402,01 | 242,23 | 2.051,91 | 2.294,14 | 71.350,10 | 129.268,44 | 274.499,90 | 403.768,35 |
177 | 71.350,10 | 235,46 | 2.058,68 | 2.294,14 | 69.291,41 | 129.503,90 | 276.558,59 | 406.062,49 |
178 | 69.291,41 | 228,66 | 2.065,48 | 2.294,14 | 67.225,94 | 129.732,56 | 278.624,06 | 408.356,62 |
179 | 67.225,94 | 221,85 | 2.072,29 | 2.294,14 | 65.153,65 | 129.954,41 | 280.696,35 | 410.650,76 |
180 | 65.153,65 | 215,01 | 2.079,13 | 2.294,14 | 63.074,51 | 130.169,41 | 282.775,49 | 412.944,90 |
- 143.979,65€
- Zinsanteil
- 2.435,36€
- Monatsrate
- 4,45%
- Sollzins p.a.
- 4,57%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 345.850,00 | 1.282,53 | 1.152,83 | 2.435,36 | 344.697,17 | 1.282,53 | 1.152,83 | 2.435,36 |
2 | 344.697,17 | 1.278,25 | 1.157,11 | 2.435,36 | 343.540,06 | 2.560,78 | 2.309,94 | 4.870,72 |
3 | 343.540,06 | 1.273,96 | 1.161,40 | 2.435,36 | 342.378,66 | 3.834,74 | 3.471,34 | 7.306,08 |
4 | 342.378,66 | 1.269,65 | 1.165,71 | 2.435,36 | 341.212,95 | 5.104,39 | 4.637,05 | 9.741,44 |
5 | 341.212,95 | 1.265,33 | 1.170,03 | 2.435,36 | 340.042,92 | 6.369,73 | 5.807,08 | 12.176,80 |
6 | 340.042,92 | 1.260,99 | 1.174,37 | 2.435,36 | 338.868,56 | 7.630,72 | 6.981,44 | 14.612,16 |
7 | 338.868,56 | 1.256,64 | 1.178,72 | 2.435,36 | 337.689,83 | 8.887,36 | 8.160,17 | 17.047,52 |
8 | 337.689,83 | 1.252,27 | 1.183,09 | 2.435,36 | 336.506,74 | 10.139,62 | 9.343,26 | 19.482,88 |
9 | 336.506,74 | 1.247,88 | 1.187,48 | 2.435,36 | 335.319,26 | 11.387,50 | 10.530,74 | 21.918,24 |
10 | 335.319,26 | 1.243,48 | 1.191,88 | 2.435,36 | 334.127,37 | 12.630,98 | 11.722,63 | 24.353,60 |
11 | 334.127,37 | 1.239,06 | 1.196,30 | 2.435,36 | 332.931,07 | 13.870,03 | 12.918,93 | 26.788,96 |
12 | 332.931,07 | 1.234,62 | 1.200,74 | 2.435,36 | 331.730,33 | 15.104,65 | 14.119,67 | 29.224,33 |
13 | 331.730,33 | 1.230,17 | 1.205,19 | 2.435,36 | 330.525,13 | 16.334,82 | 15.324,87 | 31.659,69 |
14 | 330.525,13 | 1.225,70 | 1.209,66 | 2.435,36 | 329.315,47 | 17.560,52 | 16.534,53 | 34.095,05 |
15 | 329.315,47 | 1.221,21 | 1.214,15 | 2.435,36 | 328.101,32 | 18.781,73 | 17.748,68 | 36.530,41 |
16 | 328.101,32 | 1.216,71 | 1.218,65 | 2.435,36 | 326.882,67 | 19.998,44 | 18.967,33 | 38.965,77 |
17 | 326.882,67 | 1.212,19 | 1.223,17 | 2.435,36 | 325.659,50 | 21.210,63 | 20.190,50 | 41.401,13 |
18 | 325.659,50 | 1.207,65 | 1.227,71 | 2.435,36 | 324.431,79 | 22.418,28 | 21.418,21 | 43.836,49 |
19 | 324.431,79 | 1.203,10 | 1.232,26 | 2.435,36 | 323.199,53 | 23.621,38 | 22.650,47 | 46.271,85 |
20 | 323.199,53 | 1.198,53 | 1.236,83 | 2.435,36 | 321.962,70 | 24.819,91 | 23.887,30 | 48.707,21 |
21 | 321.962,70 | 1.193,95 | 1.241,42 | 2.435,36 | 320.721,29 | 26.013,86 | 25.128,71 | 51.142,57 |
22 | 320.721,29 | 1.189,34 | 1.246,02 | 2.435,36 | 319.475,27 | 27.203,20 | 26.374,73 | 53.577,93 |
23 | 319.475,27 | 1.184,72 | 1.250,64 | 2.435,36 | 318.224,63 | 28.387,92 | 27.625,37 | 56.013,29 |
24 | 318.224,63 | 1.180,08 | 1.255,28 | 2.435,36 | 316.969,35 | 29.568,00 | 28.880,65 | 58.448,65 |
25 | 316.969,35 | 1.175,43 | 1.259,93 | 2.435,36 | 315.709,42 | 30.743,43 | 30.140,58 | 60.884,01 |
26 | 315.709,42 | 1.170,76 | 1.264,60 | 2.435,36 | 314.444,82 | 31.914,19 | 31.405,18 | 63.319,37 |
27 | 314.444,82 | 1.166,07 | 1.269,29 | 2.435,36 | 313.175,52 | 33.080,25 | 32.674,48 | 65.754,73 |
28 | 313.175,52 | 1.161,36 | 1.274,00 | 2.435,36 | 311.901,52 | 34.241,61 | 33.948,48 | 68.190,09 |
29 | 311.901,52 | 1.156,63 | 1.278,73 | 2.435,36 | 310.622,80 | 35.398,25 | 35.227,20 | 70.625,45 |
30 | 310.622,80 | 1.151,89 | 1.283,47 | 2.435,36 | 309.339,33 | 36.550,14 | 36.510,67 | 73.060,81 |
31 | 309.339,33 | 1.147,13 | 1.288,23 | 2.435,36 | 308.051,10 | 37.697,27 | 37.798,90 | 75.496,17 |
32 | 308.051,10 | 1.142,36 | 1.293,00 | 2.435,36 | 306.758,10 | 38.839,63 | 39.091,90 | 77.931,53 |
33 | 306.758,10 | 1.137,56 | 1.297,80 | 2.435,36 | 305.460,30 | 39.977,19 | 40.389,70 | 80.366,89 |
34 | 305.460,30 | 1.132,75 | 1.302,61 | 2.435,36 | 304.157,69 | 41.109,94 | 41.692,31 | 82.802,25 |
35 | 304.157,69 | 1.127,92 | 1.307,44 | 2.435,36 | 302.850,24 | 42.237,86 | 42.999,76 | 85.237,61 |
36 | 302.850,24 | 1.123,07 | 1.312,29 | 2.435,36 | 301.537,95 | 43.360,93 | 44.312,05 | 87.672,98 |
37 | 301.537,95 | 1.118,20 | 1.317,16 | 2.435,36 | 300.220,80 | 44.479,13 | 45.629,20 | 90.108,34 |
38 | 300.220,80 | 1.113,32 | 1.322,04 | 2.435,36 | 298.898,75 | 45.592,45 | 46.951,25 | 92.543,70 |
39 | 298.898,75 | 1.108,42 | 1.326,94 | 2.435,36 | 297.571,81 | 46.700,87 | 48.278,19 | 94.979,06 |
40 | 297.571,81 | 1.103,50 | 1.331,86 | 2.435,36 | 296.239,94 | 47.804,36 | 49.610,06 | 97.414,42 |
41 | 296.239,94 | 1.098,56 | 1.336,80 | 2.435,36 | 294.903,14 | 48.902,92 | 50.946,86 | 99.849,78 |
42 | 294.903,14 | 1.093,60 | 1.341,76 | 2.435,36 | 293.561,38 | 49.996,52 | 52.288,62 | 102.285,14 |
43 | 293.561,38 | 1.088,62 | 1.346,74 | 2.435,36 | 292.214,64 | 51.085,14 | 53.635,36 | 104.720,50 |
44 | 292.214,64 | 1.083,63 | 1.351,73 | 2.435,36 | 290.862,91 | 52.168,77 | 54.987,09 | 107.155,86 |
45 | 290.862,91 | 1.078,62 | 1.356,74 | 2.435,36 | 289.506,17 | 53.247,39 | 56.343,83 | 109.591,22 |
46 | 289.506,17 | 1.073,59 | 1.361,78 | 2.435,36 | 288.144,39 | 54.320,97 | 57.705,61 | 112.026,58 |
47 | 288.144,39 | 1.068,54 | 1.366,82 | 2.435,36 | 286.777,57 | 55.389,51 | 59.072,43 | 114.461,94 |
48 | 286.777,57 | 1.063,47 | 1.371,89 | 2.435,36 | 285.405,67 | 56.452,97 | 60.444,33 | 116.897,30 |
49 | 285.405,67 | 1.058,38 | 1.376,98 | 2.435,36 | 284.028,69 | 57.511,35 | 61.821,31 | 119.332,66 |
50 | 284.028,69 | 1.053,27 | 1.382,09 | 2.435,36 | 282.646,61 | 58.564,63 | 63.203,39 | 121.768,02 |
51 | 282.646,61 | 1.048,15 | 1.387,21 | 2.435,36 | 281.259,39 | 59.612,77 | 64.590,61 | 124.203,38 |
52 | 281.259,39 | 1.043,00 | 1.392,36 | 2.435,36 | 279.867,04 | 60.655,78 | 65.982,96 | 126.638,74 |
53 | 279.867,04 | 1.037,84 | 1.397,52 | 2.435,36 | 278.469,52 | 61.693,62 | 67.380,48 | 129.074,10 |
54 | 278.469,52 | 1.032,66 | 1.402,70 | 2.435,36 | 277.066,81 | 62.726,28 | 68.783,19 | 131.509,46 |
55 | 277.066,81 | 1.027,46 | 1.407,90 | 2.435,36 | 275.658,91 | 63.753,73 | 70.191,09 | 133.944,82 |
56 | 275.658,91 | 1.022,24 | 1.413,13 | 2.435,36 | 274.245,78 | 64.775,97 | 71.604,22 | 136.380,18 |
57 | 274.245,78 | 1.016,99 | 1.418,37 | 2.435,36 | 272.827,42 | 65.792,96 | 73.022,58 | 138.815,54 |
58 | 272.827,42 | 1.011,74 | 1.423,63 | 2.435,36 | 271.403,79 | 66.804,70 | 74.446,21 | 141.250,90 |
59 | 271.403,79 | 1.006,46 | 1.428,90 | 2.435,36 | 269.974,89 | 67.811,15 | 75.875,11 | 143.686,26 |
60 | 269.974,89 | 1.001,16 | 1.434,20 | 2.435,36 | 268.540,68 | 68.812,31 | 77.309,32 | 146.121,63 |
61 | 268.540,68 | 995,84 | 1.439,52 | 2.435,36 | 267.101,16 | 69.808,15 | 78.748,84 | 148.556,99 |
62 | 267.101,16 | 990,50 | 1.444,86 | 2.435,36 | 265.656,30 | 70.798,65 | 80.193,70 | 150.992,35 |
63 | 265.656,30 | 985,14 | 1.450,22 | 2.435,36 | 264.206,08 | 71.783,79 | 81.643,92 | 153.427,71 |
64 | 264.206,08 | 979,76 | 1.455,60 | 2.435,36 | 262.750,49 | 72.763,55 | 83.099,51 | 155.863,07 |
65 | 262.750,49 | 974,37 | 1.460,99 | 2.435,36 | 261.289,49 | 73.737,92 | 84.560,51 | 158.298,43 |
66 | 261.289,49 | 968,95 | 1.466,41 | 2.435,36 | 259.823,08 | 74.706,87 | 86.026,92 | 160.733,79 |
67 | 259.823,08 | 963,51 | 1.471,85 | 2.435,36 | 258.351,23 | 75.670,38 | 87.498,77 | 163.169,15 |
68 | 258.351,23 | 958,05 | 1.477,31 | 2.435,36 | 256.873,92 | 76.628,43 | 88.976,08 | 165.604,51 |
69 | 256.873,92 | 952,57 | 1.482,79 | 2.435,36 | 255.391,14 | 77.581,01 | 90.458,86 | 168.039,87 |
70 | 255.391,14 | 947,08 | 1.488,28 | 2.435,36 | 253.902,85 | 78.528,08 | 91.947,15 | 170.475,23 |
71 | 253.902,85 | 941,56 | 1.493,80 | 2.435,36 | 252.409,05 | 79.469,64 | 93.440,95 | 172.910,59 |
72 | 252.409,05 | 936,02 | 1.499,34 | 2.435,36 | 250.909,71 | 80.405,66 | 94.940,29 | 175.345,95 |
73 | 250.909,71 | 930,46 | 1.504,90 | 2.435,36 | 249.404,80 | 81.336,11 | 96.445,20 | 177.781,31 |
74 | 249.404,80 | 924,88 | 1.510,48 | 2.435,36 | 247.894,32 | 82.260,99 | 97.955,68 | 180.216,67 |
75 | 247.894,32 | 919,27 | 1.516,09 | 2.435,36 | 246.378,23 | 83.180,26 | 99.471,77 | 182.652,03 |
76 | 246.378,23 | 913,65 | 1.521,71 | 2.435,36 | 244.856,52 | 84.093,92 | 100.993,48 | 185.087,39 |
77 | 244.856,52 | 908,01 | 1.527,35 | 2.435,36 | 243.329,17 | 85.001,93 | 102.520,83 | 187.522,75 |
78 | 243.329,17 | 902,35 | 1.533,01 | 2.435,36 | 241.796,16 | 85.904,27 | 104.053,84 | 189.958,11 |
79 | 241.796,16 | 896,66 | 1.538,70 | 2.435,36 | 240.257,46 | 86.800,93 | 105.592,54 | 192.393,47 |
80 | 240.257,46 | 890,95 | 1.544,41 | 2.435,36 | 238.713,05 | 87.691,89 | 107.136,95 | 194.828,83 |
81 | 238.713,05 | 885,23 | 1.550,13 | 2.435,36 | 237.162,92 | 88.577,11 | 108.687,08 | 197.264,19 |
82 | 237.162,92 | 879,48 | 1.555,88 | 2.435,36 | 235.607,04 | 89.456,59 | 110.242,96 | 199.699,55 |
83 | 235.607,04 | 873,71 | 1.561,65 | 2.435,36 | 234.045,39 | 90.330,30 | 111.804,61 | 202.134,91 |
84 | 234.045,39 | 867,92 | 1.567,44 | 2.435,36 | 232.477,95 | 91.198,22 | 113.372,05 | 204.570,28 |
85 | 232.477,95 | 862,11 | 1.573,25 | 2.435,36 | 230.904,69 | 92.060,33 | 114.945,31 | 207.005,64 |
86 | 230.904,69 | 856,27 | 1.579,09 | 2.435,36 | 229.325,60 | 92.916,60 | 116.524,40 | 209.441,00 |
87 | 229.325,60 | 850,42 | 1.584,94 | 2.435,36 | 227.740,66 | 93.767,01 | 118.109,34 | 211.876,36 |
88 | 227.740,66 | 844,54 | 1.590,82 | 2.435,36 | 226.149,84 | 94.611,55 | 119.700,16 | 214.311,72 |
89 | 226.149,84 | 838,64 | 1.596,72 | 2.435,36 | 224.553,11 | 95.450,19 | 121.296,89 | 216.747,08 |
90 | 224.553,11 | 832,72 | 1.602,64 | 2.435,36 | 222.950,47 | 96.282,91 | 122.899,53 | 219.182,44 |
91 | 222.950,47 | 826,77 | 1.608,59 | 2.435,36 | 221.341,89 | 97.109,68 | 124.508,11 | 221.617,80 |
92 | 221.341,89 | 820,81 | 1.614,55 | 2.435,36 | 219.727,33 | 97.930,49 | 126.122,67 | 224.053,16 |
93 | 219.727,33 | 814,82 | 1.620,54 | 2.435,36 | 218.106,80 | 98.745,32 | 127.743,20 | 226.488,52 |
94 | 218.106,80 | 808,81 | 1.626,55 | 2.435,36 | 216.480,25 | 99.554,13 | 129.369,75 | 228.923,88 |
95 | 216.480,25 | 802,78 | 1.632,58 | 2.435,36 | 214.847,67 | 100.356,91 | 131.002,33 | 231.359,24 |
96 | 214.847,67 | 796,73 | 1.638,63 | 2.435,36 | 213.209,04 | 101.153,64 | 132.640,96 | 233.794,60 |
97 | 213.209,04 | 790,65 | 1.644,71 | 2.435,36 | 211.564,33 | 101.944,29 | 134.285,67 | 236.229,96 |
98 | 211.564,33 | 784,55 | 1.650,81 | 2.435,36 | 209.913,52 | 102.728,84 | 135.936,48 | 238.665,32 |
99 | 209.913,52 | 778,43 | 1.656,93 | 2.435,36 | 208.256,58 | 103.507,27 | 137.593,42 | 241.100,68 |
100 | 208.256,58 | 772,28 | 1.663,08 | 2.435,36 | 206.593,51 | 104.279,55 | 139.256,49 | 243.536,04 |
101 | 206.593,51 | 766,12 | 1.669,24 | 2.435,36 | 204.924,27 | 105.045,67 | 140.925,73 | 245.971,40 |
102 | 204.924,27 | 759,93 | 1.675,43 | 2.435,36 | 203.248,83 | 105.805,60 | 142.601,17 | 248.406,76 |
103 | 203.248,83 | 753,71 | 1.681,65 | 2.435,36 | 201.567,19 | 106.559,31 | 144.282,81 | 250.842,12 |
104 | 201.567,19 | 747,48 | 1.687,88 | 2.435,36 | 199.879,31 | 107.306,79 | 145.970,69 | 253.277,48 |
105 | 199.879,31 | 741,22 | 1.694,14 | 2.435,36 | 198.185,16 | 108.048,01 | 147.664,84 | 255.712,84 |
106 | 198.185,16 | 734,94 | 1.700,42 | 2.435,36 | 196.484,74 | 108.782,94 | 149.365,26 | 258.148,20 |
107 | 196.484,74 | 728,63 | 1.706,73 | 2.435,36 | 194.778,01 | 109.511,58 | 151.071,99 | 260.583,56 |
108 | 194.778,01 | 722,30 | 1.713,06 | 2.435,36 | 193.064,95 | 110.233,88 | 152.785,05 | 263.018,93 |
109 | 193.064,95 | 715,95 | 1.719,41 | 2.435,36 | 191.345,54 | 110.949,83 | 154.504,46 | 265.454,29 |
110 | 191.345,54 | 709,57 | 1.725,79 | 2.435,36 | 189.619,75 | 111.659,40 | 156.230,25 | 267.889,65 |
111 | 189.619,75 | 703,17 | 1.732,19 | 2.435,36 | 187.887,57 | 112.362,57 | 157.962,43 | 270.325,01 |
112 | 187.887,57 | 696,75 | 1.738,61 | 2.435,36 | 186.148,96 | 113.059,32 | 159.701,04 | 272.760,37 |
113 | 186.148,96 | 690,30 | 1.745,06 | 2.435,36 | 184.403,90 | 113.749,62 | 161.446,10 | 275.195,73 |
114 | 184.403,90 | 683,83 | 1.751,53 | 2.435,36 | 182.652,37 | 114.433,46 | 163.197,63 | 277.631,09 |
115 | 182.652,37 | 677,34 | 1.758,02 | 2.435,36 | 180.894,34 | 115.110,79 | 164.955,66 | 280.066,45 |
116 | 180.894,34 | 670,82 | 1.764,54 | 2.435,36 | 179.129,80 | 115.781,61 | 166.720,20 | 282.501,81 |
117 | 179.129,80 | 664,27 | 1.771,09 | 2.435,36 | 177.358,71 | 116.445,88 | 168.491,29 | 284.937,17 |
118 | 177.358,71 | 657,71 | 1.777,66 | 2.435,36 | 175.581,06 | 117.103,59 | 170.268,94 | 287.372,53 |
119 | 175.581,06 | 651,11 | 1.784,25 | 2.435,36 | 173.796,81 | 117.754,70 | 172.053,19 | 289.807,89 |
120 | 173.796,81 | 644,50 | 1.790,86 | 2.435,36 | 172.005,95 | 118.399,20 | 173.844,05 | 292.243,25 |
121 | 172.005,95 | 637,86 | 1.797,51 | 2.435,36 | 170.208,44 | 119.037,05 | 175.641,56 | 294.678,61 |
122 | 170.208,44 | 631,19 | 1.804,17 | 2.435,36 | 168.404,27 | 119.668,24 | 177.445,73 | 297.113,97 |
123 | 168.404,27 | 624,50 | 1.810,86 | 2.435,36 | 166.593,41 | 120.292,74 | 179.256,59 | 299.549,33 |
124 | 166.593,41 | 617,78 | 1.817,58 | 2.435,36 | 164.775,83 | 120.910,52 | 181.074,17 | 301.984,69 |
125 | 164.775,83 | 611,04 | 1.824,32 | 2.435,36 | 162.951,52 | 121.521,57 | 182.898,48 | 304.420,05 |
126 | 162.951,52 | 604,28 | 1.831,08 | 2.435,36 | 161.120,43 | 122.125,85 | 184.729,57 | 306.855,41 |
127 | 161.120,43 | 597,49 | 1.837,87 | 2.435,36 | 159.282,56 | 122.723,33 | 186.567,44 | 309.290,77 |
128 | 159.282,56 | 590,67 | 1.844,69 | 2.435,36 | 157.437,87 | 123.314,01 | 188.412,13 | 311.726,13 |
129 | 157.437,87 | 583,83 | 1.851,53 | 2.435,36 | 155.586,35 | 123.897,84 | 190.263,65 | 314.161,49 |
130 | 155.586,35 | 576,97 | 1.858,39 | 2.435,36 | 153.727,95 | 124.474,81 | 192.122,05 | 316.596,85 |
131 | 153.727,95 | 570,07 | 1.865,29 | 2.435,36 | 151.862,67 | 125.044,88 | 193.987,33 | 319.032,21 |
132 | 151.862,67 | 563,16 | 1.872,20 | 2.435,36 | 149.990,46 | 125.608,04 | 195.859,54 | 321.467,58 |
133 | 149.990,46 | 556,21 | 1.879,15 | 2.435,36 | 148.111,32 | 126.164,25 | 197.738,68 | 323.902,94 |
134 | 148.111,32 | 549,25 | 1.886,11 | 2.435,36 | 146.225,20 | 126.713,50 | 199.624,80 | 326.338,30 |
135 | 146.225,20 | 542,25 | 1.893,11 | 2.435,36 | 144.332,09 | 127.255,75 | 201.517,91 | 328.773,66 |
136 | 144.332,09 | 535,23 | 1.900,13 | 2.435,36 | 142.431,97 | 127.790,98 | 203.418,03 | 331.209,02 |
137 | 142.431,97 | 528,19 | 1.907,18 | 2.435,36 | 140.524,79 | 128.319,17 | 205.325,21 | 333.644,38 |
138 | 140.524,79 | 521,11 | 1.914,25 | 2.435,36 | 138.610,54 | 128.840,28 | 207.239,46 | 336.079,74 |
139 | 138.610,54 | 514,01 | 1.921,35 | 2.435,36 | 136.689,20 | 129.354,29 | 209.160,80 | 338.515,10 |
140 | 136.689,20 | 506,89 | 1.928,47 | 2.435,36 | 134.760,72 | 129.861,18 | 211.089,28 | 340.950,46 |
141 | 134.760,72 | 499,74 | 1.935,62 | 2.435,36 | 132.825,10 | 130.360,92 | 213.024,90 | 343.385,82 |
142 | 132.825,10 | 492,56 | 1.942,80 | 2.435,36 | 130.882,30 | 130.853,48 | 214.967,70 | 345.821,18 |
143 | 130.882,30 | 485,36 | 1.950,01 | 2.435,36 | 128.932,30 | 131.338,84 | 216.917,70 | 348.256,54 |
144 | 128.932,30 | 478,12 | 1.957,24 | 2.435,36 | 126.975,06 | 131.816,96 | 218.874,94 | 350.691,90 |
145 | 126.975,06 | 470,87 | 1.964,49 | 2.435,36 | 125.010,56 | 132.287,83 | 220.839,44 | 353.127,26 |
146 | 125.010,56 | 463,58 | 1.971,78 | 2.435,36 | 123.038,79 | 132.751,41 | 222.811,21 | 355.562,62 |
147 | 123.038,79 | 456,27 | 1.979,09 | 2.435,36 | 121.059,69 | 133.207,68 | 224.790,31 | 357.997,98 |
148 | 121.059,69 | 448,93 | 1.986,43 | 2.435,36 | 119.073,26 | 133.656,60 | 226.776,74 | 360.433,34 |
149 | 119.073,26 | 441,56 | 1.993,80 | 2.435,36 | 117.079,47 | 134.098,17 | 228.770,53 | 362.868,70 |
150 | 117.079,47 | 434,17 | 2.001,19 | 2.435,36 | 115.078,28 | 134.532,34 | 230.771,72 | 365.304,06 |
151 | 115.078,28 | 426,75 | 2.008,61 | 2.435,36 | 113.069,66 | 134.959,09 | 232.780,34 | 367.739,42 |
152 | 113.069,66 | 419,30 | 2.016,06 | 2.435,36 | 111.053,60 | 135.378,39 | 234.796,40 | 370.174,78 |
153 | 111.053,60 | 411,82 | 2.023,54 | 2.435,36 | 109.030,07 | 135.790,21 | 236.819,93 | 372.610,14 |
154 | 109.030,07 | 404,32 | 2.031,04 | 2.435,36 | 106.999,03 | 136.194,53 | 238.850,97 | 375.045,50 |
155 | 106.999,03 | 396,79 | 2.038,57 | 2.435,36 | 104.960,45 | 136.591,32 | 240.889,55 | 377.480,86 |
156 | 104.960,45 | 389,23 | 2.046,13 | 2.435,36 | 102.914,32 | 136.980,55 | 242.935,68 | 379.916,23 |
157 | 102.914,32 | 381,64 | 2.053,72 | 2.435,36 | 100.860,60 | 137.362,19 | 244.989,40 | 382.351,59 |
158 | 100.860,60 | 374,02 | 2.061,34 | 2.435,36 | 98.799,27 | 137.736,21 | 247.050,73 | 384.786,95 |
159 | 98.799,27 | 366,38 | 2.068,98 | 2.435,36 | 96.730,29 | 138.102,59 | 249.119,71 | 387.222,31 |
160 | 96.730,29 | 358,71 | 2.076,65 | 2.435,36 | 94.653,63 | 138.461,30 | 251.196,37 | 389.657,67 |
161 | 94.653,63 | 351,01 | 2.084,35 | 2.435,36 | 92.569,28 | 138.812,31 | 253.280,72 | 392.093,03 |
162 | 92.569,28 | 343,28 | 2.092,08 | 2.435,36 | 90.477,20 | 139.155,59 | 255.372,80 | 394.528,39 |
163 | 90.477,20 | 335,52 | 2.099,84 | 2.435,36 | 88.377,36 | 139.491,11 | 257.472,64 | 396.963,75 |
164 | 88.377,36 | 327,73 | 2.107,63 | 2.435,36 | 86.269,73 | 139.818,84 | 259.580,27 | 399.399,11 |
165 | 86.269,73 | 319,92 | 2.115,44 | 2.435,36 | 84.154,29 | 140.138,75 | 261.695,71 | 401.834,47 |
166 | 84.154,29 | 312,07 | 2.123,29 | 2.435,36 | 82.031,00 | 140.450,83 | 263.819,00 | 404.269,83 |
167 | 82.031,00 | 304,20 | 2.131,16 | 2.435,36 | 79.899,84 | 140.755,03 | 265.950,16 | 406.705,19 |
168 | 79.899,84 | 296,30 | 2.139,07 | 2.435,36 | 77.760,77 | 141.051,32 | 268.089,23 | 409.140,55 |
169 | 77.760,77 | 288,36 | 2.147,00 | 2.435,36 | 75.613,77 | 141.339,68 | 270.236,23 | 411.575,91 |
170 | 75.613,77 | 280,40 | 2.154,96 | 2.435,36 | 73.458,81 | 141.620,08 | 272.391,19 | 414.011,27 |
171 | 73.458,81 | 272,41 | 2.162,95 | 2.435,36 | 71.295,86 | 141.892,49 | 274.554,14 | 416.446,63 |
172 | 71.295,86 | 264,39 | 2.170,97 | 2.435,36 | 69.124,89 | 142.156,88 | 276.725,11 | 418.881,99 |
173 | 69.124,89 | 256,34 | 2.179,02 | 2.435,36 | 66.945,87 | 142.413,22 | 278.904,13 | 421.317,35 |
174 | 66.945,87 | 248,26 | 2.187,10 | 2.435,36 | 64.758,77 | 142.661,48 | 281.091,23 | 423.752,71 |
175 | 64.758,77 | 240,15 | 2.195,21 | 2.435,36 | 62.563,55 | 142.901,63 | 283.286,45 | 426.188,07 |
176 | 62.563,55 | 232,01 | 2.203,35 | 2.435,36 | 60.360,20 | 143.133,63 | 285.489,80 | 428.623,43 |
177 | 60.360,20 | 223,84 | 2.211,52 | 2.435,36 | 58.148,67 | 143.357,47 | 287.701,33 | 431.058,79 |
178 | 58.148,67 | 215,63 | 2.219,73 | 2.435,36 | 55.928,95 | 143.573,10 | 289.921,05 | 433.494,15 |
179 | 55.928,95 | 207,40 | 2.227,96 | 2.435,36 | 53.700,99 | 143.780,51 | 292.149,01 | 435.929,51 |
180 | 53.700,99 | 199,14 | 2.236,22 | 2.435,36 | 51.464,77 | 143.979,65 | 294.385,23 | 438.364,88 |
Stand der Daten: 02.10.2023
Mindestangaben und repräsentatives Beispiel gemäß der EU-Verbraucherkreditrichtlinie. Alle Informationen erhalten wir seitens der Banken. Mindestens zwei Drittel der Kunden erhalten den angegebenen effektiven Jahreszins im genannten repräsentativen Beispiel oder einen günstigeren bei der jeweiligen Bank. Individuelle Berechnungen können von dem repräsentativen Beispiel dennoch abweichen, da der angegebene effektive Jahreszins von individuellen Faktoren abhängig ist. „k.A.“, „K.A.“ oder Keine Angabe seitens der Bank“, bedeutet, dass uns seitens der Bank diese Informationen (noch) nicht übermittelt wurden. Wir ergänzen diese, sobald sie uns vorliegen. Alle Informationen haben wir nach bestem Wissen und Gewissen recherchiert, sie sind jedoch ohne Gewähr.
Baufinanzierungen im redaktionellen Test
Welcher Baufinanzierer vergibt das beste Baudarlehen? Wir haben das wohl umfangreichste Testschema für Immobilienkredite konzipiert und testen anhand dessen sämtliche Angebote in sechs Kategorien mit insgesamt 35 Testmerkmalen auf der Grundlage tagesaktueller Daten.
Entwicklung der Bauzinsen
Abseits der offiziellen Statistiken der Deutschen Bundesbank werten wir täglich die Mindest-Sollzinsen aller Anbieter aus unserem Baufinanzierungsvergleich aus. Den aktuellen Trend bei den Zinsen für neu abgeschlossene Baufinanzierungen an Privathaushalte können Sie unserer nachfolgenden Statistik entnehmen:
Werte von
Bedienungsanleitung
Wir haben uns bei der Programmierung unseres Baufinanzierungsrechners große Mühe gegeben, Ihnen zahlreiche Filter und Auswahlmöglichkeiten anbieten zu können. Damit Sie bei der Benutzung des Rechners nicht im Dunkeln tappen, erklären wir Ihnen nachfolgend die wichtigsten Bedienschritte so verständlich wie möglich. Dazu haben wir die Eingabefelder unserer Rechnermaske mit Zahlen versehen:
Basisangaben
Um den Darlehensvergleich sinnvoll nutzen zu können, sollten folgende Basisangaben gemäß Ihres Finanzierungsvorhabens in den Baufinanzierungsrechner eingetragen werden:
- Der Kaufpreis (1) der Immobilie.
- Das Eigenkapital (2), das Ihnen für den Bau oder Kauf der Immobilie zur Verfügung steht.
- Das Bundesland (3), in dem sich die Immobilie befindet oder befinden wird. Denn das hat Auswirkungen auf die Nebenkosten wie etwa die Grunderwerbsteuer.
- Der Tilgungssatz (4). Die Höhe gibt an, mit welchem Anteil der Tilgungsteil innerhalb der Rate starten soll. Er vergrößert sich während der Laufzeit, wohingegen der Zinsanteil sinkt. In Zeiten niedriger Zinsen empfiehlt sich ein höherer Tilgungssatz.
- Die Sollzinsbindung (5) für die Zeit, für die die Zinsen gesichert sein soll.
Mit Klick auf Berechnen (7) werden anhand der getätigten Angaben automatisch Ihr persönlicher Finanzierungsbedarf (8) ermittelt und passende Angebote im Darlehensvergleich angezeigt. Das ist ein großer Vorteil gegenüber anderen Baufinanzierungsrechnern im Internet. Unser Rechner fragt nicht nur, wie viel Geld Sie für den Erwerb benötigen, sondern berücksichtigt auch gleich Ihr Eigenkapital und sämtliche Nebenkosten.
Alle Baufinanzierungsangebote im Vergleich beziehen sich auf Ihren ermittelten Finanzierungsbedarf und nicht allein auf den Kaufpreis.
Weitere Angaben ↓↑ (auf- und zuklappbar)
Über den Button Weitere Angaben (6) in der Rechnermaske haben Sie die Möglichkeit, die Maske aufzuklappen und Ihre Angaben zu verfeinern sowie Filter zu setzen.
Während wir für einen sehr empfohlenen Sicherheitspuffer (9) pauschal 10 Prozent des Finanzierungsbetrags angenommen haben, leiten sich die Kosten für den Notar und den Grundbucheintrag sowie die Maklerprovision vom gewählten Bundesland ab. Treffen für Sie andere Prozentwerte zu, können Sie das an dieser Stelle problemlos korrigieren.
Der Beleihungsauslauf hingegen wird automatisch ermittelt und ist nicht veränderbar.
Über den Button Eingaben zurücksetzen (10) können Sie die Werte schnell wieder auf den vorgeschlagenen Ausgangszustand setzen.
Darüber hinaus haben Sie die Möglichkeit, Ihre Suche mithilfe von Filtern (11) zu verfeinern. Haken Sie dazu einfach alle Punkte an, die Ihnen wichtig sind. Je mehr Filter Sie setzen, desto weniger Angebote werden Ihnen allerdings präsentiert.
Außerdem finden Sie an den meisten Eingabefeldern ein Info-Feld (i). Klicken Sie darauf, wenn Sie mehr zu den jeweiligen Begriffen erfahren möchten.
Beleihungsauslauf
Der Beleihungsauslauf gibt den prozentualen Anteil der benötigten Finanzierung am Wert der Immobilie an. Für diese Berechnung wird der Beliehungswert zugrunde gelegt und nicht der Kaufpreis. Der Beleihungswert errechnet sich aus dem Kaufpreis abzüglich einem Sicherheitsabschlag von 10 bis 20 Prozent.
Zusammengefasst wird der Beleihungsauslauf also mit folgender Formel berechnet: Beleihungsauslauf = Finanzierungsbedarf / Beleihungswert.
Bei uns können Sie den Beleihungsauslauf einer Immobilie aber auch gern von unserem Rechner ermitteln lassen. Geben Sie dazu einfach den Kaufpreis der Immobilie, den Sicherheitsabschlag, die Kaufnebenkosten und das vorhandene Eigenkapital ein.
Beleihungsauslauf berechnen
Wie berechnet eine Bank die Höhe der Bauzinsen?
Die Bauzinsen sind historisch niedrig, der Leitzins der EZB ebenfalls. Eigentlich stellt dies einen ganz logischen Zusammenhang dar. Was wenige Kreditnehmer aber nicht wissen, ist, dass der Leitzins der Europäischen Zentralbank bei der Kalkulation der Bauzinsen nur eine untergeordnete Rolle spielt. Viel größeres Gewicht spielt in diesem Zusammenhang die Umlaufrendite der zehnjährigen Pfandbriefe.
Während bei einem Ratenkredit der Interbankenzins als Referenzzins gilt, kommt bei den Zinsen einer Baufinanzierung den Pfandbriefrenditen die Schlüsselrolle zu. Diese gelten als absolut sichere Geldanlage und tendieren aufgrund der hohen Nachfrage seit Jahren auf einem historisch niedrigen Niveau. Die deutsche Girozentrale weist Charts mit den entsprechenden Umlaufrenditen aus. Bei der Zinskalkulation spielen aber noch vier andere Faktoren eine Rolle.
So setzt sich der Zinssatz für eine Baufinanzierung zusammen
- Die Refinanzierungskosten: Wie erwähnt, zeigt die durchschnittliche Umlaufrendite der Pfandbriefe die Entwicklung und Tendenz der Kosten für die Refinanzierung der Hypothekenbanken. Damit sind die Zinsen gemeint, die eine Hypothekenbank auf die von ihr ausgegebenen Pfandbriefe bezahlen muss. Die Umlaufrendite der Pfandbriefe bildet damit die Grundlage für die Berechnung der gebundenen Sollzinsen für eine Baufinanzierung.
- Die Risikoprämie: Nicht jedes Darlehen wird ordnungsgemäß zurückgezahlt. Im Gegensatz zu einem Ratenkredit kann die Bank zwar die beliehene Immobilie zwangsversteigern. Es bleibt aber fraglich, ob sie die offene Darlehensschuld damit in voller Höhe erzielt. Für die mögliche Differenz schlägt sie auf den Basiszins die sogenannte Risikoprämie auf. Damit zahlt jeder Kreditnehmer für das Risiko, dass ein anderer sein Darlehen nicht mehr bedienen kann.
- Die Betriebskosten: Wer einen Kredit vergeben möchte, benötigt dafür Mitarbeiter und Räumlichkeiten. Diese Kosten wurden früher häufig über die Kreditabschlussprovision abgedeckt. Da diese aber seit einigen Jahren verboten ist, schlagen die Banken diese Kosten kurzerhand auf die Zinsen auf. Je personalintensiver ein Unternehmen arbeitet, um so höher fallen in der Regel auch die Zinsen aus. Der offizielle Wegfall der Kontoführungsgebühren für Baufinanzierungskonten wird heute ebenfalls in den Zinssatz eingepreist.
- Die Kapitalkosten: Eine Bank könnte mit dem Geld, dass sie für eine Baufinanzierung an einen Kreditnehmer verleiht, auch etwas anderes machen. Beispielsweise eine andere Bank kaufen. Sie könnte auch in deutlich lukrativere Geschäfte wie Finanzwetten investieren. Durch die Baufinanzierung entgeht ihr faktisch eine andere, wahrscheinlich lukrativere Geldanlage. Diesen Verlust lässt sie sich durch einen kleinen Aufschlag auf den Basiszins kompensieren.
- Die Inflation: Wer heute mit einem bestimmten Geldbetrag eine Ware kauft, wird in 20 Jahren für den gleichen Betrag kaum noch den identischen Gegenwert an Ware erhalten. Baufinanzierungen laufen aber in der Regel 20 oder 25 Jahre. Mit der letzten Rate erhält die Bank nur noch einen Bruchteil dessen an Wert zurück, den dieser Betrag bei Auszahlung des Darlehens repräsentierte. Hätte sie mit dem verliehenen Geld eine andere Bank gekauft, hätte sie der Inflation ein Schippchen geschlagen. Also lässt sie sich den Inflationsverlust ebenfalls durch einen kleinen Zinsaufschlag durch den Kreditnehmer kompensieren.
Die Zinsen, welche ein Darlehensnehmer an seine Bank abführt, stellen nur zum Bruchteil echte Zinsleistungen auf das geliehene Geld dar. Zum großen Teil handelt es sich um Entschädigungszahlungen an die Bank dafür, dass sie Geld verleiht und geschäftsimmanente Risiken eingeht. Wie die Zusammensetzung des endgültigen, vom Darlehensnehmer zu bezahlenden Zinses aussehen könnte, zeigt diese Tabelle:
Refinanzierungskosten: | 0,2 Prozent |
---|---|
Risikokosten: | 0,2 Prozent |
Betriebskosten: | 0,5 Prozent |
Kapitalkosten: | 0,8 Prozent |
Inflationsausgleich: | 0,2 Prozent |
Endgültiger Sollzins: | 1,9 Prozent |
(Diese Tabelle hat rein beispielhaften Charakter!)
Wichtig ist, dass die Risikokosten bei einem Ratenkredit deutlich höher ausfallen, als bei einer Baufinanzierung. Bei Erstgenanntem kann die Bank nur auf die Gehaltsabtretung, die übliche Sicherheit, zurückgreifen.
Bei einer Baufinanzierung steht die verwertbare Immobilie im Vordergrund. Dafür fällt auf der Grundlage der deutlich längeren Laufzeit der Inflationsausgleich deutlich höher aus.
Die Zusammensetzung der einzelnen Positionen, mit Ausnahme der Refinanzierungskosten, fällt von Bank zu Bank völlig unterschiedlich aus. Betriebskosten und Kapitalkosten spielen bei Direktanbietern eine geringere Rolle als bei den Instituten vor Ort.
Baufinanzierung richtig planen
Jahrelang haben Verbraucher, die eine Immobilie erwerben wollten, von historisch niedrigen Bauzinsen profitiert. Für Zinsbindungen von zehn Jahren berechneten die Banken weniger als ein Prozent Zinsen pro Jahr. Mit diesen Konditionen ließen sich auch die stetig steigenden Preise am Immobilienmarkt auffangen.
Das Wichtigste auf einen Blick
- Anstieg der Zinsen für Baugeld mit Rekordgeschwindigkeit im ersten Quartal 2022.
- Banken legen wieder strengere Kriterien bei der Kreditvergabe zugrunde und stellen Eigenkapital verstärkt in den Mittelpunkt.
- Hohe Tilgungsleistung schützt vor erhöhten Raten bei weiter steigenden Zinsen nach Ablauf der Zinsbindung.
- Verbraucher mit schon laufenden Finanzierungen können sich durch Forwarddarlehen gegen weitere Zinssprünge zum Ende der laufenden Zinsfestschreibung absichern.
Steigende Zinsen und Immobilienpreise machen den Erwerb schwieriger
Diese fast paradiesischen Zustände für Kreditnehmer haben im ersten Quartal 2022 jedoch ein Ende gefunden. Laut unseren eigenen Berechnungen zur Entwicklung der Bauzinsen – basierend auf den Mindest-Sollzinsen aller Anbieter aus unserem Baufinanzierungsvergleich – sind diese vom 1. Januar bis zum 31. März 2022 von 1,38 auf 1,93 Prozent pro Jahr gestiegen – ein Zuwachs um 40 Prozent, der im zweiten Quartal 2022 anhält.
Bei den Immobilienpreisen mussten Erwerber in der Zeit zwischen dem zweiten Quartal 2021 bis zum ersten Quartal 2022 laut Statista eine durchschnittliche Preissteigerung von acht Prozent in Kauf nehmen.
Für Interessenten heißt es jetzt umdenken und einige Dinge stärker zu beachten und umzusetzen, als dies noch im Mai 2021 der Fall war.
Eigenkapital rückt wieder in den Fokus
Ein sehr alter Finanzierungsgrundsatz lautete, dass Käufer mindestens 20 Prozent des Kaufpreises zuzüglich der Erwerbsnebenkosten aus eigenen Mitteln aufbringen müssten. Dieser Grundsatz wurde auch seitens der Banken in den letzten Jahren immer weiter aufgeweicht. Vollfinanzierungen, teilweise sogar inklusive der Nebenkosten, mehrten sich.
Allerdings hat die Entwicklung der letzten Monate des Jahres 2021 und im ersten Quartal 2022 dazu geführt, dass die Kreditinstitute wieder zurückrudern. Eigenkapital ist wieder gefordert, inzwischen sogar mit Quoten von über20 Prozent des Beleihungswertes. In der Regel entspricht der Beleihungswert auch dem Kaufpreis, wenn dieser realistisch angesetzt wurde. Der Beleihungswert spiegelt den objektiven Wert einer Immobilie, losgelöst von Angebot und Nachfrage, wider.
Der aufgeblähte Immobilienmarkt führte in den letzten Jahren allerdings dazu, dass sich zwischen Kaufpreis und Beleihungswert eine immer weiter öffnende Schere gebildet hat. In der Folge bewerten die Banken Immobilien wieder sehr viel kritischer.
Was bedeutet die 20 Prozent-Regelung für einen Erwerber? Vor allem, wie sieht es mit den Erwerbsnebenkosten aus?
Die Erwerbsnebenkosten variieren von Bundesland zu Bundesland, da die Höchstsätze der Maklercourtage und die Grunderwerbsteuer Ländersache sind. Einzig die Notar- und Gerichtskosten fallen mit rund 1,5 Prozent des Kaufpreises bundesweit einheitlich aus.
Übersicht der Grunderwerbsteuer:
Grunderwerbsteuersätze der Bundesländer 2023 | |
---|---|
Bundesland | Grunderwerbsteuer |
Baden-Württemberg | 5,00 Prozent |
Bayern | 3,50 Prozent |
Berlin | 6,00 Prozent |
Brandenburg | 6,50 Prozent |
Bremen | 5,00 Prozent |
Hamburg | 5,50 Prozent |
Hessen | 6,00 Prozent |
Mecklenburg-Vorp. | 6,00 Prozent |
Niedersachsen | 5,00 Prozent |
NRW | 6,50 Prozent |
Rheinland-Pfalz | 5,00 Prozent |
Saarland | 6,50 Prozent |
Sachsen | 5,50 Prozent |
Sachsen-Anhalt | 5,00 Prozent |
Schleswig-Holstein | 6,50 Prozent |
Thüringen | 6,50 Prozent |
Bereits ein Blick auf die Grunderwerbsteuer zeigt, dass ein Blick über die Landesgrenze, beispielsweise von Brandenburg nach Sachsen, ein enormes Einsparpotenzial bietet.
Gleiches gilt bedingt auch für die Maklercourtage:
Maklergebühren der Bundesländer 2021 | |||
---|---|---|---|
Bundesland | Maklerprovision | Anteil Verkäufer | Anteil Käufer |
Baden-Württemberg | 7,14% | 3,57% | 3,57% |
Bayern | 7,14% | 3,57% | 3,57% |
Berlin | 7,14% | 3,57% | 3,57% |
Brandenburg | 7,14% | 3,57% | 3,57% |
Bremen | 5,95% | 2,98% | 2,98% |
Hamburg | 6,25% | 3,13% | 3,13% |
Hessen | 5,95% | 2,98% | 2,98% |
Mecklenburg-Vorpommern | 5,95% | 2,98% | 2,98% |
Niedersachsen* | 7,14% | 3,57% | 3,57% |
Nordrhein-Westfalen | 7,14% | 3,57% | 3,57% |
Rheinland-Pfalz | 7,14% | 3,57% | 3,57% |
Saarland | 7,14% | 3,57% | 3,57% |
Sachsen | 7,14% | 3,57% | 3,57% |
Sachsen-Anhalt | 7,14% | 3,57% | 3,57% |
Schleswig-Holstein | 7,14% | 3,57% | 3,57% |
Thüringen | 7,14% | 3,57% | 3,57% |
* Maklerprovision insg. regional: 4,76 % - 5,95 % oder 7,14 %, aufgteilt bis zu 3,57% je Partei Quelle: Hausverwaltung-Ratgeber.de, Stand 23.12.2020, Alle Sätze inkl. MwSt. |
Für einen Erwerber in Brandenburg stellen sich die Kaufnebenkosten bei einem Kaufpreis von 400.000 Euro wie folgt dar:
Grunderwerbsteuer 6,5 %: 26.000 Euro
Maklercourtage anteilig 3,47 %: 13.880 Euro
Notar und Gericht 1,5 %: 6.000 Euro
In der Summe belaufen sich die Nebenkosten auf 45.880 Euro. Dazu benötigt er noch 20 Prozent des Kaufpreises als Eigenmittel, 80.000 Euro. Das notwendige Eigenkapital läuft bei diesem Beispiel bei 125.880 Euro aus. Fände der Erwerb in Bayern statt, sänken die Nebenkosten auf 32.480 Euro, eine Ersparnis von 13.400 Euro.
Alternative Geldquellen als Eigenkapitalersatz
Wenn Eltern, Großeltern oder die Tante etwas zum Immobilienerwerb dazu gibt, erhöht dies die Eigenkapitalquote, ohne dass die Bank dies in Zweifel zieht. Dabei spielt es keine Rolle, ob es sich um eine Schenkung, ein zinsloses Darlehen oder ein klassisches Darlehen mit Zinsen und Tilgung handelt.
Nun hat nicht jeder Erwerber Familienmitglieder, die vermögend genug sind, um helfend unter die Arme zu greifen. Deutlich mehr Erwerber haben jedoch einen Arbeitgeber, da sie sich in einem Angestelltenverhältnis befinden.
Ein völlig legitimer und von den Banken ebenfalls akzeptierter Eigenkapitalersatz ist das Arbeitgeberdarlehen. Obwohl zu verzinsen und zu tilgen, werten es die Kreditinstitute nicht als Darlehen, sondern rechnen es den Eigenmitteln zu.
Bei der Aufsetzung des Darlehnsvertrages, sofern der Arbeitgeber nicht schon ein Musterexemplar vorliegen hat, sollte jedoch ein Steuerberater unterstützend mitwirken. Die Art des Vertrages entscheidet darüber, ob das Darlehen seitens des Finanzamtes und der Sozialversicherungsträger als Darlehen eingestuft wird, oder als steuer- und sozialversicherungspflichtiges anteiliges Arbeitsentgelt. So praktisch ein Arbeitgeberdarlehen ist, so penibel muss der Vertrag aufgesetzt sein.
So viel Tilgung wie möglich!
In Darlehensangeboten ist immer wieder von der “anfänglichen jährlichen Tilgung” die Rede. Der Kreditnehmer vereinbart mit der Bank einen Tilgungssatz in Prozent. Dieser Satz bezieht sich aber auf die anfängliche Kreditsumme. Mit der ersten Tilgungsverrechnung sinkt die Restschuld, die tatsächliche nominale Tilgung steigt nach der ersten Tilgungsverrechnung und dies mit jeder weiteren Tilgung.
Tilgungssätze sind ab einer Höhe von einem Prozent möglich, ein Umstand, der bei steigenden Kaufpreisen und damit einhergehenden Kreditvolumina natürlich verlockend ist. Der Verlockung steht aber ein gewaltiges Risiko gegenüber. Je niedriger die Tilgung, umso höher natürlich die Restschuld, umso länger kann die Finanzierung dauern. Der Traum vom schuldenfreien Eigenheim bei Renteneintritt ist dann schnell ausgeträumt, die Hypotheken mindern die Rente extrem. Ein niedriger Zinssatz verlangsamt das Tempo der Tilgung ebenfalls, eine finanzmathematische Frage, hier mit Zahlen beantwortet:
Darlehen | Zinssatz | anfängliche Tilgung | Restschuld nach zehn Jahren |
---|---|---|---|
400.000 Euro | 1 % | 1 % | 357.885 Euro |
400.000 Euro | 5 % | 1 % | 347.222 Euro |
Eine niedrige Tilgung birgt bei steigenden Zinsen das Risiko, dass am Ende der Zinsbindung die Zinsen angestiegen sind. Trotz leicht gesunkener Restschuld kann die neue Rate aber die bisherige übersteigen, die Finanzierung kann “eng” werden. Es empfiehlt sich daher immer, von Beginn an so viel Tilgungsleistung zu erbringen wie möglich.
Viele Banken räumen ihren Kunden auch eine sogenannte Sondertilgung ein, beispielsweise zehn Prozent pro Jahr. Damit haben die Kreditnehmer das Recht, Darlehensteile außer der Reihe zurückzuführen, ohne dafür eine Vorfälligkeitsentschädigung zahlen zu müssen. Wer die Möglichkeit besitzt, beispielsweise durch Gratifikationen Sondertilgungen zu leisten, sollte davon unbedingt Gebrauch machen. Welche Einsparungen sich im Einzelfall erzielen lassen, kann mit unserem Sondertilgungsrechner ermittelt werden.
Einige Kreditinstitute bieten auch die Möglichkeit, jährlich zwischen den möglichen Tilgungssätzen zu wechseln. Mit dieser Option verfügen die Kreditnehmer über die größtmögliche Flexibilität, die Tilgungsleistung an die Einkommenssituation anzupassen.
Steigende Zinsen und steigende Immobilienpreise bedeuten steigende Belastungen für Erwerber, die durch eine maximale Tilgungsleistung aber durchaus in den Griff zu bekommen sind.
Lange Laufzeiten sichern!
Nachdem der “Zinszug” seit Beginn des Jahres 2022 stetig an Fahrt aufnimmt, sollten sich Erwerber langfristig gegen weiter steigende Zinsen durch möglichst lange Zinsbindungsdauern absichern. Eine fünfjährige Zinsfestschreibung im zweiten Quartal 2022 ist fast schon grob fahrlässig. Die Zinsen ziehen bereits von allein an. Niemand kann sich ausmalen, was passiert, wenn die Europäische Zentralbank auch noch die Abkehr von ihrer Niedrigzinspolitik praktiziert.
Die Höhe der Zinsen hängt auch von der Dauer der Zinsfestschreibung ab. Wer hier auf fünf Jahre setzt, spart am falschen Ende. Noch riskanter ist, Stand 2022, ein Darlehen mit variablem Zinssatz. Ratsamer ist es, trotz des Zinsanstiegs der letzten Monate, auch die Laufzeiten von 20 Jahren und 25 Jahren ins Auge zu fassen, nicht nur zehn oder 15 Jahre. Einige Institute, vorwiegend Versicherungen, bieten sogar, analog zu Bausparkassen, Zinsfestschreibungen für die gesamte Darlehenslaufzeit an.
Dies ist auf der einen Seite etwas teurer, auf der anderen Seite erhält der Kreditnehmer damit den Vollkaskoschutz vor weiteren Zinsanstiegen und den damit einhergehenden höheren monatlichen Raten, wie bereits beschriebenen.
Mit Forwarddarlehen die Option auf künftig niedrige Zinsen sichern
Immobilienbesitzer, die bereits eine Finanzierung bedienen, sollten sich in den gerade anbrechenden unruhigen Zinszeiten überlegen, heute schon ein Forwarddarlehen abzuschließen. Damit können sie sich den aktuellen Zinssatz heute schon für einen späteren Zeitraum, bis zu sechs Jahre im Voraus, sichern. Diese Anschlussfinanzierung muss nicht bei der bisherigen Bank geschehen. Für die Zinsgarantie wird ein marginaler Zinsaufschlag fällig, der bei steigenden Zinsen das Zinsanpassungsrisiko aber überkompensiert.
Cap-Darlehen sichern Spielraum nach unten
Wer die Hoffnung hat, dass die Zinsen wieder sinken, aber sich gegen weiter steigende Zinsen absichern möchte, kann auf ein Cap-Darlehen zurückgreifen. Cap-Darlehen passen den Zinssatz innerhalb einer vorgegebenen Bandbreite bei steigenden oder fallenden Zinsen an. Die Anpassungen sind sowohl nach oben als auch nach unten maximiert. Für das Risiko der Bank, einen Zinssatz zu erhalten, der unter der marktüblichen Größenordnung liegt, bezahlt der Kreditnehmer die sogenannte Cap-Prämie. Cap-Darlehen eignen sich in Zeiten uneinheitlicher Tendenzen beim Baugeld. Sie sind nicht so riskant wie Darlehen mit variablen Zinsen, aber auch nicht so statisch, wie ein klassisches Annuitätendarlehen.
Vergleichen, vergleichen, vergleichen
Vergleichen lohnt sich immer – ganz besonders bei der Baufinanzierung, wo schon ein Zehntel Prozentpunkt Zinsunterschied zu Mehrkosten in vierstelliger Höhe führen kann. Unser Baufinanzierungsvergleich hilft dabei, die beste Baufinanzierung zu finden: