Baufinanzierungsrechner – Zinsen für die Baufinanzierung im Vergleich
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:
- 96.501,72€
- Zinsanteil
- 1.971,35€
- Monatsrate
- 2,84%
- Sollzins p.a.
- 2,88%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 345.850,00 | 818,51 | 1.152,83 | 1.971,35 | 344.697,17 | 818,51 | 1.152,83 | 1.971,35 |
2 | 344.697,17 | 815,78 | 1.155,56 | 1.971,35 | 343.541,60 | 1.634,29 | 2.308,40 | 3.942,69 |
3 | 343.541,60 | 813,05 | 1.158,30 | 1.971,35 | 342.383,31 | 2.447,34 | 3.466,69 | 5.914,04 |
4 | 342.383,31 | 810,31 | 1.161,04 | 1.971,35 | 341.222,27 | 3.257,65 | 4.627,73 | 7.885,38 |
5 | 341.222,27 | 807,56 | 1.163,79 | 1.971,35 | 340.058,48 | 4.065,21 | 5.791,52 | 9.856,73 |
6 | 340.058,48 | 804,81 | 1.166,54 | 1.971,35 | 338.891,95 | 4.870,02 | 6.958,05 | 11.828,07 |
7 | 338.891,95 | 802,04 | 1.169,30 | 1.971,35 | 337.722,64 | 5.672,06 | 8.127,36 | 13.799,42 |
8 | 337.722,64 | 799,28 | 1.172,07 | 1.971,35 | 336.550,58 | 6.471,34 | 9.299,42 | 15.770,76 |
9 | 336.550,58 | 796,50 | 1.174,84 | 1.971,35 | 335.375,73 | 7.267,84 | 10.474,27 | 17.742,11 |
10 | 335.375,73 | 793,72 | 1.177,62 | 1.971,35 | 334.198,11 | 8.061,56 | 11.651,89 | 19.713,45 |
11 | 334.198,11 | 790,94 | 1.180,41 | 1.971,35 | 333.017,70 | 8.852,50 | 12.832,30 | 21.684,80 |
12 | 333.017,70 | 788,14 | 1.183,20 | 1.971,35 | 331.834,50 | 9.640,64 | 14.015,50 | 23.656,14 |
13 | 331.834,50 | 785,34 | 1.186,00 | 1.971,35 | 330.648,50 | 10.425,98 | 15.201,50 | 25.627,49 |
14 | 330.648,50 | 782,53 | 1.188,81 | 1.971,35 | 329.459,69 | 11.208,52 | 16.390,31 | 27.598,83 |
15 | 329.459,69 | 779,72 | 1.191,62 | 1.971,35 | 328.268,06 | 11.988,24 | 17.581,94 | 29.570,18 |
16 | 328.268,06 | 776,90 | 1.194,44 | 1.971,35 | 327.073,62 | 12.765,14 | 18.776,38 | 31.541,52 |
17 | 327.073,62 | 774,07 | 1.197,27 | 1.971,35 | 325.876,35 | 13.539,21 | 19.973,65 | 33.512,87 |
18 | 325.876,35 | 771,24 | 1.200,10 | 1.971,35 | 324.676,24 | 14.310,45 | 21.173,76 | 35.484,21 |
19 | 324.676,24 | 768,40 | 1.202,94 | 1.971,35 | 323.473,30 | 15.078,85 | 22.376,70 | 37.455,56 |
20 | 323.473,30 | 765,55 | 1.205,79 | 1.971,35 | 322.267,51 | 15.844,41 | 23.582,49 | 39.426,90 |
21 | 322.267,51 | 762,70 | 1.208,65 | 1.971,35 | 321.058,86 | 16.607,11 | 24.791,14 | 41.398,25 |
22 | 321.058,86 | 759,84 | 1.211,51 | 1.971,35 | 319.847,36 | 17.366,95 | 26.002,64 | 43.369,59 |
23 | 319.847,36 | 756,97 | 1.214,37 | 1.971,35 | 318.632,98 | 18.123,92 | 27.217,02 | 45.340,94 |
24 | 318.632,98 | 754,10 | 1.217,25 | 1.971,35 | 317.415,74 | 18.878,02 | 28.434,26 | 47.312,28 |
25 | 317.415,74 | 751,22 | 1.220,13 | 1.971,35 | 316.195,61 | 19.629,23 | 29.654,39 | 49.283,63 |
26 | 316.195,61 | 748,33 | 1.223,02 | 1.971,35 | 314.972,59 | 20.377,56 | 30.877,41 | 51.254,97 |
27 | 314.972,59 | 745,44 | 1.225,91 | 1.971,35 | 313.746,68 | 21.123,00 | 32.103,32 | 53.226,32 |
28 | 313.746,68 | 742,53 | 1.228,81 | 1.971,35 | 312.517,87 | 21.865,53 | 33.332,13 | 55.197,66 |
29 | 312.517,87 | 739,63 | 1.231,72 | 1.971,35 | 311.286,15 | 22.605,16 | 34.563,85 | 57.169,01 |
30 | 311.286,15 | 736,71 | 1.234,63 | 1.971,35 | 310.051,52 | 23.341,87 | 35.798,48 | 59.140,35 |
31 | 310.051,52 | 733,79 | 1.237,56 | 1.971,35 | 308.813,96 | 24.075,66 | 37.036,04 | 61.111,70 |
32 | 308.813,96 | 730,86 | 1.240,49 | 1.971,35 | 307.573,48 | 24.806,52 | 38.276,52 | 63.083,04 |
33 | 307.573,48 | 727,92 | 1.243,42 | 1.971,35 | 306.330,06 | 25.534,44 | 39.519,94 | 65.054,39 |
34 | 306.330,06 | 724,98 | 1.246,36 | 1.971,35 | 305.083,69 | 26.259,42 | 40.766,31 | 67.025,73 |
35 | 305.083,69 | 722,03 | 1.249,31 | 1.971,35 | 303.834,38 | 26.981,45 | 42.015,62 | 68.997,08 |
36 | 303.834,38 | 719,07 | 1.252,27 | 1.971,35 | 302.582,11 | 27.700,53 | 43.267,89 | 70.968,42 |
37 | 302.582,11 | 716,11 | 1.255,23 | 1.971,35 | 301.326,87 | 28.416,64 | 44.523,13 | 72.939,77 |
38 | 301.326,87 | 713,14 | 1.258,20 | 1.971,35 | 300.068,67 | 29.129,78 | 45.781,33 | 74.911,11 |
39 | 300.068,67 | 710,16 | 1.261,18 | 1.971,35 | 298.807,49 | 29.839,94 | 47.042,51 | 76.882,46 |
40 | 298.807,49 | 707,18 | 1.264,17 | 1.971,35 | 297.543,32 | 30.547,12 | 48.306,68 | 78.853,80 |
41 | 297.543,32 | 704,19 | 1.267,16 | 1.971,35 | 296.276,16 | 31.251,30 | 49.573,84 | 80.825,15 |
42 | 296.276,16 | 701,19 | 1.270,16 | 1.971,35 | 295.006,00 | 31.952,49 | 50.844,00 | 82.796,49 |
43 | 295.006,00 | 698,18 | 1.273,16 | 1.971,35 | 293.732,84 | 32.650,67 | 52.117,16 | 84.767,84 |
44 | 293.732,84 | 695,17 | 1.276,18 | 1.971,35 | 292.456,66 | 33.345,84 | 53.393,34 | 86.739,18 |
45 | 292.456,66 | 692,15 | 1.279,20 | 1.971,35 | 291.177,46 | 34.037,99 | 54.672,54 | 88.710,53 |
46 | 291.177,46 | 689,12 | 1.282,23 | 1.971,35 | 289.895,24 | 34.727,11 | 55.954,76 | 90.681,87 |
47 | 289.895,24 | 686,09 | 1.285,26 | 1.971,35 | 288.609,98 | 35.413,19 | 57.240,02 | 92.653,22 |
48 | 288.609,98 | 683,04 | 1.288,30 | 1.971,35 | 287.321,68 | 36.096,24 | 58.528,32 | 94.624,56 |
49 | 287.321,68 | 679,99 | 1.291,35 | 1.971,35 | 286.030,33 | 36.776,23 | 59.819,67 | 96.595,91 |
50 | 286.030,33 | 676,94 | 1.294,41 | 1.971,35 | 284.735,92 | 37.453,17 | 61.114,08 | 98.567,25 |
51 | 284.735,92 | 673,88 | 1.297,47 | 1.971,35 | 283.438,45 | 38.127,04 | 62.411,55 | 100.538,60 |
52 | 283.438,45 | 670,80 | 1.300,54 | 1.971,35 | 282.137,91 | 38.797,85 | 63.712,09 | 102.509,94 |
53 | 282.137,91 | 667,73 | 1.303,62 | 1.971,35 | 280.834,29 | 39.465,58 | 65.015,71 | 104.481,29 |
54 | 280.834,29 | 664,64 | 1.306,70 | 1.971,35 | 279.527,59 | 40.130,22 | 66.322,41 | 106.452,63 |
55 | 279.527,59 | 661,55 | 1.309,80 | 1.971,35 | 278.217,79 | 40.791,77 | 67.632,21 | 108.423,98 |
56 | 278.217,79 | 658,45 | 1.312,90 | 1.971,35 | 276.904,89 | 41.450,21 | 68.945,11 | 110.395,32 |
57 | 276.904,89 | 655,34 | 1.316,00 | 1.971,35 | 275.588,89 | 42.105,56 | 70.261,11 | 112.366,67 |
58 | 275.588,89 | 652,23 | 1.319,12 | 1.971,35 | 274.269,77 | 42.757,78 | 71.580,23 | 114.338,01 |
59 | 274.269,77 | 649,11 | 1.322,24 | 1.971,35 | 272.947,53 | 43.406,89 | 72.902,47 | 116.309,36 |
60 | 272.947,53 | 645,98 | 1.325,37 | 1.971,35 | 271.622,16 | 44.052,86 | 74.227,84 | 118.280,70 |
61 | 271.622,16 | 642,84 | 1.328,51 | 1.971,35 | 270.293,66 | 44.695,70 | 75.556,34 | 120.252,05 |
62 | 270.293,66 | 639,69 | 1.331,65 | 1.971,35 | 268.962,01 | 45.335,40 | 76.887,99 | 122.223,39 |
63 | 268.962,01 | 636,54 | 1.334,80 | 1.971,35 | 267.627,21 | 45.971,94 | 78.222,79 | 124.194,74 |
64 | 267.627,21 | 633,38 | 1.337,96 | 1.971,35 | 266.289,25 | 46.605,33 | 79.560,75 | 126.166,08 |
65 | 266.289,25 | 630,22 | 1.341,13 | 1.971,35 | 264.948,12 | 47.235,54 | 80.901,88 | 128.137,43 |
66 | 264.948,12 | 627,04 | 1.344,30 | 1.971,35 | 263.603,82 | 47.862,59 | 82.246,18 | 130.108,77 |
67 | 263.603,82 | 623,86 | 1.347,48 | 1.971,35 | 262.256,33 | 48.486,45 | 83.593,67 | 132.080,12 |
68 | 262.256,33 | 620,67 | 1.350,67 | 1.971,35 | 260.905,66 | 49.107,12 | 84.944,34 | 134.051,46 |
69 | 260.905,66 | 617,48 | 1.353,87 | 1.971,35 | 259.551,79 | 49.724,60 | 86.298,21 | 136.022,81 |
70 | 259.551,79 | 614,27 | 1.357,07 | 1.971,35 | 258.194,72 | 50.338,87 | 87.655,28 | 137.994,15 |
71 | 258.194,72 | 611,06 | 1.360,28 | 1.971,35 | 256.834,44 | 50.949,93 | 89.015,56 | 139.965,50 |
72 | 256.834,44 | 607,84 | 1.363,50 | 1.971,35 | 255.470,93 | 51.557,77 | 90.379,07 | 141.936,84 |
73 | 255.470,93 | 604,61 | 1.366,73 | 1.971,35 | 254.104,20 | 52.162,39 | 91.745,80 | 143.908,19 |
74 | 254.104,20 | 601,38 | 1.369,97 | 1.971,35 | 252.734,24 | 52.763,77 | 93.115,76 | 145.879,53 |
75 | 252.734,24 | 598,14 | 1.373,21 | 1.971,35 | 251.361,03 | 53.361,91 | 94.488,97 | 147.850,88 |
76 | 251.361,03 | 594,89 | 1.376,46 | 1.971,35 | 249.984,57 | 53.956,79 | 95.865,43 | 149.822,22 |
77 | 249.984,57 | 591,63 | 1.379,71 | 1.971,35 | 248.604,86 | 54.548,42 | 97.245,14 | 151.793,57 |
78 | 248.604,86 | 588,36 | 1.382,98 | 1.971,35 | 247.221,88 | 55.136,79 | 98.628,12 | 153.764,91 |
79 | 247.221,88 | 585,09 | 1.386,25 | 1.971,35 | 245.835,63 | 55.721,88 | 100.014,37 | 155.736,26 |
80 | 245.835,63 | 581,81 | 1.389,53 | 1.971,35 | 244.446,09 | 56.303,69 | 101.403,91 | 157.707,60 |
81 | 244.446,09 | 578,52 | 1.392,82 | 1.971,35 | 243.053,27 | 56.882,21 | 102.796,73 | 159.678,95 |
82 | 243.053,27 | 575,23 | 1.396,12 | 1.971,35 | 241.657,15 | 57.457,44 | 104.192,85 | 161.650,29 |
83 | 241.657,15 | 571,92 | 1.399,42 | 1.971,35 | 240.257,73 | 58.029,36 | 105.592,27 | 163.621,64 |
84 | 240.257,73 | 568,61 | 1.402,74 | 1.971,35 | 238.854,99 | 58.597,97 | 106.995,01 | 165.592,98 |
85 | 238.854,99 | 565,29 | 1.406,05 | 1.971,35 | 237.448,94 | 59.163,26 | 108.401,06 | 167.564,33 |
86 | 237.448,94 | 561,96 | 1.409,38 | 1.971,35 | 236.039,56 | 59.725,23 | 109.810,44 | 169.535,67 |
87 | 236.039,56 | 558,63 | 1.412,72 | 1.971,35 | 234.626,84 | 60.283,85 | 111.223,16 | 171.507,02 |
88 | 234.626,84 | 555,28 | 1.416,06 | 1.971,35 | 233.210,78 | 60.839,14 | 112.639,22 | 173.478,36 |
89 | 233.210,78 | 551,93 | 1.419,41 | 1.971,35 | 231.791,36 | 61.391,07 | 114.058,64 | 175.449,71 |
90 | 231.791,36 | 548,57 | 1.422,77 | 1.971,35 | 230.368,59 | 61.939,64 | 115.481,41 | 177.421,05 |
91 | 230.368,59 | 545,21 | 1.426,14 | 1.971,35 | 228.942,45 | 62.484,85 | 116.907,55 | 179.392,40 |
92 | 228.942,45 | 541,83 | 1.429,51 | 1.971,35 | 227.512,94 | 63.026,68 | 118.337,06 | 181.363,74 |
93 | 227.512,94 | 538,45 | 1.432,90 | 1.971,35 | 226.080,04 | 63.565,12 | 119.769,96 | 183.335,09 |
94 | 226.080,04 | 535,06 | 1.436,29 | 1.971,35 | 224.643,75 | 64.100,18 | 121.206,25 | 185.306,43 |
95 | 224.643,75 | 531,66 | 1.439,69 | 1.971,35 | 223.204,06 | 64.631,84 | 122.645,94 | 187.277,78 |
96 | 223.204,06 | 528,25 | 1.443,10 | 1.971,35 | 221.760,97 | 65.160,09 | 124.089,03 | 189.249,12 |
97 | 221.760,97 | 524,83 | 1.446,51 | 1.971,35 | 220.314,46 | 65.684,92 | 125.535,54 | 191.220,47 |
98 | 220.314,46 | 521,41 | 1.449,93 | 1.971,35 | 218.864,52 | 66.206,33 | 126.985,48 | 193.191,81 |
99 | 218.864,52 | 517,98 | 1.453,37 | 1.971,35 | 217.411,16 | 66.724,31 | 128.438,84 | 195.163,16 |
100 | 217.411,16 | 514,54 | 1.456,81 | 1.971,35 | 215.954,35 | 67.238,85 | 129.895,65 | 197.134,50 |
101 | 215.954,35 | 511,09 | 1.460,25 | 1.971,35 | 214.494,10 | 67.749,94 | 131.355,90 | 199.105,85 |
102 | 214.494,10 | 507,64 | 1.463,71 | 1.971,35 | 213.030,39 | 68.257,58 | 132.819,61 | 201.077,19 |
103 | 213.030,39 | 504,17 | 1.467,17 | 1.971,35 | 211.563,22 | 68.761,75 | 134.286,78 | 203.048,54 |
104 | 211.563,22 | 500,70 | 1.470,65 | 1.971,35 | 210.092,57 | 69.262,45 | 135.757,43 | 205.019,88 |
105 | 210.092,57 | 497,22 | 1.474,13 | 1.971,35 | 208.618,44 | 69.759,67 | 137.231,56 | 206.991,23 |
106 | 208.618,44 | 493,73 | 1.477,61 | 1.971,35 | 207.140,83 | 70.253,40 | 138.709,17 | 208.962,57 |
107 | 207.140,83 | 490,23 | 1.481,11 | 1.971,35 | 205.659,72 | 70.743,63 | 140.190,28 | 210.933,92 |
108 | 205.659,72 | 486,73 | 1.484,62 | 1.971,35 | 204.175,10 | 71.230,36 | 141.674,90 | 212.905,26 |
109 | 204.175,10 | 483,21 | 1.488,13 | 1.971,35 | 202.686,97 | 71.713,58 | 143.163,03 | 214.876,61 |
110 | 202.686,97 | 479,69 | 1.491,65 | 1.971,35 | 201.195,32 | 72.193,27 | 144.654,68 | 216.847,95 |
111 | 201.195,32 | 476,16 | 1.495,18 | 1.971,35 | 199.700,14 | 72.669,43 | 146.149,86 | 218.819,30 |
112 | 199.700,14 | 472,62 | 1.498,72 | 1.971,35 | 198.201,41 | 73.142,05 | 147.648,59 | 220.790,64 |
113 | 198.201,41 | 469,08 | 1.502,27 | 1.971,35 | 196.699,15 | 73.611,13 | 149.150,85 | 222.761,99 |
114 | 196.699,15 | 465,52 | 1.505,82 | 1.971,35 | 195.193,32 | 74.076,65 | 150.656,68 | 224.733,33 |
115 | 195.193,32 | 461,96 | 1.509,39 | 1.971,35 | 193.683,93 | 74.538,61 | 152.166,07 | 226.704,68 |
116 | 193.683,93 | 458,39 | 1.512,96 | 1.971,35 | 192.170,98 | 74.997,00 | 153.679,02 | 228.676,02 |
117 | 192.170,98 | 454,80 | 1.516,54 | 1.971,35 | 190.654,43 | 75.451,80 | 155.195,57 | 230.647,37 |
118 | 190.654,43 | 451,22 | 1.520,13 | 1.971,35 | 189.134,31 | 75.903,02 | 156.715,69 | 232.618,71 |
119 | 189.134,31 | 447,62 | 1.523,73 | 1.971,35 | 187.610,58 | 76.350,63 | 158.239,42 | 234.590,06 |
120 | 187.610,58 | 444,01 | 1.527,33 | 1.971,35 | 186.083,24 | 76.794,64 | 159.766,76 | 236.561,40 |
121 | 186.083,24 | 440,40 | 1.530,95 | 1.971,35 | 184.552,30 | 77.235,04 | 161.297,70 | 238.532,75 |
122 | 184.552,30 | 436,77 | 1.534,57 | 1.971,35 | 183.017,73 | 77.671,82 | 162.832,27 | 240.504,09 |
123 | 183.017,73 | 433,14 | 1.538,20 | 1.971,35 | 181.479,52 | 78.104,96 | 164.370,48 | 242.475,44 |
124 | 181.479,52 | 429,50 | 1.541,84 | 1.971,35 | 179.937,68 | 78.534,46 | 165.912,32 | 244.446,78 |
125 | 179.937,68 | 425,85 | 1.545,49 | 1.971,35 | 178.392,19 | 78.960,31 | 167.457,81 | 246.418,13 |
126 | 178.392,19 | 422,19 | 1.549,15 | 1.971,35 | 176.843,04 | 79.382,51 | 169.006,96 | 248.389,47 |
127 | 176.843,04 | 418,53 | 1.552,82 | 1.971,35 | 175.290,22 | 79.801,03 | 170.559,78 | 250.360,82 |
128 | 175.290,22 | 414,85 | 1.556,49 | 1.971,35 | 173.733,73 | 80.215,89 | 172.116,27 | 252.332,16 |
129 | 173.733,73 | 411,17 | 1.560,18 | 1.971,35 | 172.173,55 | 80.627,06 | 173.676,45 | 254.303,51 |
130 | 172.173,55 | 407,48 | 1.563,87 | 1.971,35 | 170.609,69 | 81.034,54 | 175.240,31 | 256.274,85 |
131 | 170.609,69 | 403,78 | 1.567,57 | 1.971,35 | 169.042,12 | 81.438,31 | 176.807,88 | 258.246,20 |
132 | 169.042,12 | 400,07 | 1.571,28 | 1.971,35 | 167.470,84 | 81.838,38 | 178.379,16 | 260.217,54 |
133 | 167.470,84 | 396,35 | 1.575,00 | 1.971,35 | 165.895,84 | 82.234,73 | 179.954,16 | 262.188,89 |
134 | 165.895,84 | 392,62 | 1.578,72 | 1.971,35 | 164.317,12 | 82.627,35 | 181.532,88 | 264.160,23 |
135 | 164.317,12 | 388,88 | 1.582,46 | 1.971,35 | 162.734,65 | 83.016,23 | 183.115,35 | 266.131,58 |
136 | 162.734,65 | 385,14 | 1.586,21 | 1.971,35 | 161.148,45 | 83.401,37 | 184.701,55 | 268.102,92 |
137 | 161.148,45 | 381,38 | 1.589,96 | 1.971,35 | 159.558,49 | 83.782,75 | 186.291,51 | 270.074,27 |
138 | 159.558,49 | 377,62 | 1.593,72 | 1.971,35 | 157.964,77 | 84.160,38 | 187.885,23 | 272.045,61 |
139 | 157.964,77 | 373,85 | 1.597,50 | 1.971,35 | 156.367,27 | 84.534,23 | 189.482,73 | 274.016,96 |
140 | 156.367,27 | 370,07 | 1.601,28 | 1.971,35 | 154.765,99 | 84.904,29 | 191.084,01 | 275.988,30 |
141 | 154.765,99 | 366,28 | 1.605,07 | 1.971,35 | 153.160,93 | 85.270,57 | 192.689,07 | 277.959,65 |
142 | 153.160,93 | 362,48 | 1.608,86 | 1.971,35 | 151.552,06 | 85.633,05 | 194.297,94 | 279.930,99 |
143 | 151.552,06 | 358,67 | 1.612,67 | 1.971,35 | 149.939,39 | 85.991,73 | 195.910,61 | 281.902,34 |
144 | 149.939,39 | 354,86 | 1.616,49 | 1.971,35 | 148.322,90 | 86.346,58 | 197.527,10 | 283.873,68 |
145 | 148.322,90 | 351,03 | 1.620,31 | 1.971,35 | 146.702,59 | 86.697,62 | 199.147,41 | 285.845,03 |
146 | 146.702,59 | 347,20 | 1.624,15 | 1.971,35 | 145.078,44 | 87.044,81 | 200.771,56 | 287.816,37 |
147 | 145.078,44 | 343,35 | 1.627,99 | 1.971,35 | 143.450,45 | 87.388,16 | 202.399,55 | 289.787,72 |
148 | 143.450,45 | 339,50 | 1.631,85 | 1.971,35 | 141.818,60 | 87.727,66 | 204.031,40 | 291.759,06 |
149 | 141.818,60 | 335,64 | 1.635,71 | 1.971,35 | 140.182,90 | 88.063,30 | 205.667,10 | 293.730,41 |
150 | 140.182,90 | 331,77 | 1.639,58 | 1.971,35 | 138.543,32 | 88.395,07 | 207.306,68 | 295.701,75 |
151 | 138.543,32 | 327,89 | 1.643,46 | 1.971,35 | 136.899,86 | 88.722,95 | 208.950,14 | 297.673,10 |
152 | 136.899,86 | 324,00 | 1.647,35 | 1.971,35 | 135.252,51 | 89.046,95 | 210.597,49 | 299.644,44 |
153 | 135.252,51 | 320,10 | 1.651,25 | 1.971,35 | 133.601,26 | 89.367,05 | 212.248,74 | 301.615,79 |
154 | 133.601,26 | 316,19 | 1.655,16 | 1.971,35 | 131.946,11 | 89.683,24 | 213.903,89 | 303.587,13 |
155 | 131.946,11 | 312,27 | 1.659,07 | 1.971,35 | 130.287,03 | 89.995,51 | 215.562,97 | 305.558,48 |
156 | 130.287,03 | 308,35 | 1.663,00 | 1.971,35 | 128.624,03 | 90.303,85 | 217.225,97 | 307.529,82 |
157 | 128.624,03 | 304,41 | 1.666,93 | 1.971,35 | 126.957,10 | 90.608,26 | 218.892,90 | 309.501,17 |
158 | 126.957,10 | 300,47 | 1.670,88 | 1.971,35 | 125.286,22 | 90.908,73 | 220.563,78 | 311.472,51 |
159 | 125.286,22 | 296,51 | 1.674,83 | 1.971,35 | 123.611,39 | 91.205,24 | 222.238,61 | 313.443,86 |
160 | 123.611,39 | 292,55 | 1.678,80 | 1.971,35 | 121.932,59 | 91.497,79 | 223.917,41 | 315.415,20 |
161 | 121.932,59 | 288,57 | 1.682,77 | 1.971,35 | 120.249,82 | 91.786,36 | 225.600,18 | 317.386,55 |
162 | 120.249,82 | 284,59 | 1.686,75 | 1.971,35 | 118.563,06 | 92.070,95 | 227.286,94 | 319.357,89 |
163 | 118.563,06 | 280,60 | 1.690,75 | 1.971,35 | 116.872,32 | 92.351,55 | 228.977,68 | 321.329,24 |
164 | 116.872,32 | 276,60 | 1.694,75 | 1.971,35 | 115.177,57 | 92.628,15 | 230.672,43 | 323.300,58 |
165 | 115.177,57 | 272,59 | 1.698,76 | 1.971,35 | 113.478,81 | 92.900,74 | 232.371,19 | 325.271,93 |
166 | 113.478,81 | 268,57 | 1.702,78 | 1.971,35 | 111.776,03 | 93.169,30 | 234.073,97 | 327.243,27 |
167 | 111.776,03 | 264,54 | 1.706,81 | 1.971,35 | 110.069,22 | 93.433,84 | 235.780,78 | 329.214,62 |
168 | 110.069,22 | 260,50 | 1.710,85 | 1.971,35 | 108.358,38 | 93.694,34 | 237.491,62 | 331.185,96 |
169 | 108.358,38 | 256,45 | 1.714,90 | 1.971,35 | 106.643,48 | 93.950,78 | 239.206,52 | 333.157,31 |
170 | 106.643,48 | 252,39 | 1.718,96 | 1.971,35 | 104.924,52 | 94.203,17 | 240.925,48 | 335.128,65 |
171 | 104.924,52 | 248,32 | 1.723,02 | 1.971,35 | 103.201,50 | 94.451,50 | 242.648,50 | 337.100,00 |
172 | 103.201,50 | 244,24 | 1.727,10 | 1.971,35 | 101.474,40 | 94.695,74 | 244.375,60 | 339.071,34 |
173 | 101.474,40 | 240,16 | 1.731,19 | 1.971,35 | 99.743,21 | 94.935,90 | 246.106,79 | 341.042,69 |
174 | 99.743,21 | 236,06 | 1.735,29 | 1.971,35 | 98.007,92 | 95.171,95 | 247.842,08 | 343.014,03 |
175 | 98.007,92 | 231,95 | 1.739,39 | 1.971,35 | 96.268,53 | 95.403,91 | 249.581,47 | 344.985,38 |
176 | 96.268,53 | 227,84 | 1.743,51 | 1.971,35 | 94.525,02 | 95.631,74 | 251.324,98 | 346.956,72 |
177 | 94.525,02 | 223,71 | 1.747,64 | 1.971,35 | 92.777,39 | 95.855,45 | 253.072,61 | 348.928,07 |
178 | 92.777,39 | 219,57 | 1.751,77 | 1.971,35 | 91.025,61 | 96.075,02 | 254.824,39 | 350.899,41 |
179 | 91.025,61 | 215,43 | 1.755,92 | 1.971,35 | 89.269,70 | 96.290,45 | 256.580,30 | 352.870,76 |
180 | 89.269,70 | 211,27 | 1.760,07 | 1.971,35 | 87.509,62 | 96.501,72 | 258.340,38 | 354.842,10 |
- 103.949,88€
- Zinsanteil
- 2.040,52€
- Monatsrate
- 3,08%
- Sollzins p.a.
- 3,15%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 345.850,00 | 887,68 | 1.152,83 | 2.040,52 | 344.697,17 | 887,68 | 1.152,83 | 2.040,52 |
2 | 344.697,17 | 884,72 | 1.155,79 | 2.040,52 | 343.541,37 | 1.772,40 | 2.308,63 | 4.081,03 |
3 | 343.541,37 | 881,76 | 1.158,76 | 2.040,52 | 342.382,62 | 2.654,16 | 3.467,38 | 6.121,55 |
4 | 342.382,62 | 878,78 | 1.161,73 | 2.040,52 | 341.220,88 | 3.532,94 | 4.629,12 | 8.162,06 |
5 | 341.220,88 | 875,80 | 1.164,71 | 2.040,52 | 340.056,17 | 4.408,74 | 5.793,83 | 10.202,58 |
6 | 340.056,17 | 872,81 | 1.167,70 | 2.040,52 | 338.888,46 | 5.281,55 | 6.961,54 | 12.243,09 |
7 | 338.888,46 | 869,81 | 1.170,70 | 2.040,52 | 337.717,76 | 6.151,37 | 8.132,24 | 14.283,61 |
8 | 337.717,76 | 866,81 | 1.173,71 | 2.040,52 | 336.544,06 | 7.018,18 | 9.305,94 | 16.324,12 |
9 | 336.544,06 | 863,80 | 1.176,72 | 2.040,52 | 335.367,34 | 7.881,97 | 10.482,66 | 18.364,64 |
10 | 335.367,34 | 860,78 | 1.179,74 | 2.040,52 | 334.187,60 | 8.742,75 | 11.662,40 | 20.405,15 |
11 | 334.187,60 | 857,75 | 1.182,77 | 2.040,52 | 333.004,83 | 9.600,50 | 12.845,17 | 22.445,67 |
12 | 333.004,83 | 854,71 | 1.185,80 | 2.040,52 | 331.819,03 | 10.455,21 | 14.030,97 | 24.486,18 |
13 | 331.819,03 | 851,67 | 1.188,85 | 2.040,52 | 330.630,18 | 11.306,88 | 15.219,82 | 26.526,70 |
14 | 330.630,18 | 848,62 | 1.191,90 | 2.040,52 | 329.438,29 | 12.155,50 | 16.411,71 | 28.567,21 |
15 | 329.438,29 | 845,56 | 1.194,96 | 2.040,52 | 328.243,33 | 13.001,05 | 17.606,67 | 30.607,73 |
16 | 328.243,33 | 842,49 | 1.198,02 | 2.040,52 | 327.045,31 | 13.843,55 | 18.804,69 | 32.648,24 |
17 | 327.045,31 | 839,42 | 1.201,10 | 2.040,52 | 325.844,21 | 14.682,96 | 20.005,79 | 34.688,76 |
18 | 325.844,21 | 836,33 | 1.204,18 | 2.040,52 | 324.640,03 | 15.519,30 | 21.209,97 | 36.729,27 |
19 | 324.640,03 | 833,24 | 1.207,27 | 2.040,52 | 323.432,75 | 16.352,54 | 22.417,25 | 38.769,79 |
20 | 323.432,75 | 830,14 | 1.210,37 | 2.040,52 | 322.222,38 | 17.182,68 | 23.627,62 | 40.810,30 |
21 | 322.222,38 | 827,04 | 1.213,48 | 2.040,52 | 321.008,90 | 18.009,72 | 24.841,10 | 42.850,82 |
22 | 321.008,90 | 823,92 | 1.216,59 | 2.040,52 | 319.792,31 | 18.833,64 | 26.057,69 | 44.891,33 |
23 | 319.792,31 | 820,80 | 1.219,71 | 2.040,52 | 318.572,60 | 19.654,44 | 27.277,40 | 46.931,85 |
24 | 318.572,60 | 817,67 | 1.222,85 | 2.040,52 | 317.349,75 | 20.472,11 | 28.500,25 | 48.972,36 |
25 | 317.349,75 | 814,53 | 1.225,98 | 2.040,52 | 316.123,77 | 21.286,64 | 29.726,23 | 51.012,88 |
26 | 316.123,77 | 811,38 | 1.229,13 | 2.040,52 | 314.894,64 | 22.098,03 | 30.955,36 | 53.053,39 |
27 | 314.894,64 | 808,23 | 1.232,29 | 2.040,52 | 313.662,35 | 22.906,26 | 32.187,65 | 55.093,91 |
28 | 313.662,35 | 805,07 | 1.235,45 | 2.040,52 | 312.426,90 | 23.711,32 | 33.423,10 | 57.134,42 |
29 | 312.426,90 | 801,90 | 1.238,62 | 2.040,52 | 311.188,28 | 24.513,22 | 34.661,72 | 59.174,94 |
30 | 311.188,28 | 798,72 | 1.241,80 | 2.040,52 | 309.946,49 | 25.311,94 | 35.903,51 | 61.215,45 |
31 | 309.946,49 | 795,53 | 1.244,99 | 2.040,52 | 308.701,50 | 26.107,47 | 37.148,50 | 63.255,97 |
32 | 308.701,50 | 792,33 | 1.248,18 | 2.040,52 | 307.453,32 | 26.899,80 | 38.396,68 | 65.296,48 |
33 | 307.453,32 | 789,13 | 1.251,38 | 2.040,52 | 306.201,93 | 27.688,93 | 39.648,07 | 67.337,00 |
34 | 306.201,93 | 785,92 | 1.254,60 | 2.040,52 | 304.947,34 | 28.474,85 | 40.902,66 | 69.377,51 |
35 | 304.947,34 | 782,70 | 1.257,82 | 2.040,52 | 303.689,52 | 29.257,55 | 42.160,48 | 71.418,03 |
36 | 303.689,52 | 779,47 | 1.261,05 | 2.040,52 | 302.428,48 | 30.037,02 | 43.421,52 | 73.458,54 |
37 | 302.428,48 | 776,23 | 1.264,28 | 2.040,52 | 301.164,19 | 30.813,25 | 44.685,81 | 75.499,06 |
38 | 301.164,19 | 772,99 | 1.267,53 | 2.040,52 | 299.896,67 | 31.586,24 | 45.953,33 | 77.539,57 |
39 | 299.896,67 | 769,73 | 1.270,78 | 2.040,52 | 298.625,89 | 32.355,97 | 47.224,11 | 79.580,09 |
40 | 298.625,89 | 766,47 | 1.274,04 | 2.040,52 | 297.351,84 | 33.122,44 | 48.498,16 | 81.620,60 |
41 | 297.351,84 | 763,20 | 1.277,31 | 2.040,52 | 296.074,53 | 33.885,65 | 49.775,47 | 83.661,12 |
42 | 296.074,53 | 759,92 | 1.280,59 | 2.040,52 | 294.793,94 | 34.645,57 | 51.056,06 | 85.701,63 |
43 | 294.793,94 | 756,64 | 1.283,88 | 2.040,52 | 293.510,07 | 35.402,21 | 52.339,93 | 87.742,15 |
44 | 293.510,07 | 753,34 | 1.287,17 | 2.040,52 | 292.222,89 | 36.155,55 | 53.627,11 | 89.782,66 |
45 | 292.222,89 | 750,04 | 1.290,48 | 2.040,52 | 290.932,42 | 36.905,59 | 54.917,58 | 91.823,18 |
46 | 290.932,42 | 746,73 | 1.293,79 | 2.040,52 | 289.638,63 | 37.652,32 | 56.211,37 | 93.863,69 |
47 | 289.638,63 | 743,41 | 1.297,11 | 2.040,52 | 288.341,52 | 38.395,72 | 57.508,48 | 95.904,21 |
48 | 288.341,52 | 740,08 | 1.300,44 | 2.040,52 | 287.041,08 | 39.135,80 | 58.808,92 | 97.944,72 |
49 | 287.041,08 | 736,74 | 1.303,78 | 2.040,52 | 285.737,30 | 39.872,54 | 60.112,70 | 99.985,24 |
50 | 285.737,30 | 733,39 | 1.307,12 | 2.040,52 | 284.430,18 | 40.605,93 | 61.419,82 | 102.025,75 |
51 | 284.430,18 | 730,04 | 1.310,48 | 2.040,52 | 283.119,70 | 41.335,97 | 62.730,30 | 104.066,27 |
52 | 283.119,70 | 726,67 | 1.313,84 | 2.040,52 | 281.805,86 | 42.062,64 | 64.044,14 | 106.106,78 |
53 | 281.805,86 | 723,30 | 1.317,21 | 2.040,52 | 280.488,65 | 42.785,94 | 65.361,35 | 108.147,30 |
54 | 280.488,65 | 719,92 | 1.320,59 | 2.040,52 | 279.168,06 | 43.505,87 | 66.681,94 | 110.187,81 |
55 | 279.168,06 | 716,53 | 1.323,98 | 2.040,52 | 277.844,07 | 44.222,40 | 68.005,93 | 112.228,33 |
56 | 277.844,07 | 713,13 | 1.327,38 | 2.040,52 | 276.516,69 | 44.935,53 | 69.333,31 | 114.268,84 |
57 | 276.516,69 | 709,73 | 1.330,79 | 2.040,52 | 275.185,90 | 45.645,26 | 70.664,10 | 116.309,36 |
58 | 275.185,90 | 706,31 | 1.334,20 | 2.040,52 | 273.851,70 | 46.351,57 | 71.998,30 | 118.349,87 |
59 | 273.851,70 | 702,89 | 1.337,63 | 2.040,52 | 272.514,07 | 47.054,45 | 73.335,93 | 120.390,39 |
60 | 272.514,07 | 699,45 | 1.341,06 | 2.040,52 | 271.173,01 | 47.753,91 | 74.676,99 | 122.430,90 |
61 | 271.173,01 | 696,01 | 1.344,50 | 2.040,52 | 269.828,50 | 48.449,92 | 76.021,50 | 124.471,42 |
62 | 269.828,50 | 692,56 | 1.347,96 | 2.040,52 | 268.480,55 | 49.142,48 | 77.369,45 | 126.511,93 |
63 | 268.480,55 | 689,10 | 1.351,41 | 2.040,52 | 267.129,13 | 49.831,58 | 78.720,87 | 128.552,45 |
64 | 267.129,13 | 685,63 | 1.354,88 | 2.040,52 | 265.774,25 | 50.517,21 | 80.075,75 | 130.592,96 |
65 | 265.774,25 | 682,15 | 1.358,36 | 2.040,52 | 264.415,89 | 51.199,36 | 81.434,11 | 132.633,48 |
66 | 264.415,89 | 678,67 | 1.361,85 | 2.040,52 | 263.054,04 | 51.878,03 | 82.795,96 | 134.673,99 |
67 | 263.054,04 | 675,17 | 1.365,34 | 2.040,52 | 261.688,70 | 52.553,20 | 84.161,30 | 136.714,51 |
68 | 261.688,70 | 671,67 | 1.368,85 | 2.040,52 | 260.319,85 | 53.224,87 | 85.530,15 | 138.755,02 |
69 | 260.319,85 | 668,15 | 1.372,36 | 2.040,52 | 258.947,49 | 53.893,02 | 86.902,51 | 140.795,54 |
70 | 258.947,49 | 664,63 | 1.375,88 | 2.040,52 | 257.571,60 | 54.557,65 | 88.278,40 | 142.836,05 |
71 | 257.571,60 | 661,10 | 1.379,41 | 2.040,52 | 256.192,19 | 55.218,76 | 89.657,81 | 144.876,57 |
72 | 256.192,19 | 657,56 | 1.382,96 | 2.040,52 | 254.809,24 | 55.876,32 | 91.040,76 | 146.917,08 |
73 | 254.809,24 | 654,01 | 1.386,50 | 2.040,52 | 253.422,73 | 56.530,33 | 92.427,27 | 148.957,60 |
74 | 253.422,73 | 650,45 | 1.390,06 | 2.040,52 | 252.032,67 | 57.180,78 | 93.817,33 | 150.998,11 |
75 | 252.032,67 | 646,88 | 1.393,63 | 2.040,52 | 250.639,04 | 57.827,66 | 95.210,96 | 153.038,63 |
76 | 250.639,04 | 643,31 | 1.397,21 | 2.040,52 | 249.241,83 | 58.470,97 | 96.608,17 | 155.079,14 |
77 | 249.241,83 | 639,72 | 1.400,79 | 2.040,52 | 247.841,03 | 59.110,69 | 98.008,97 | 157.119,66 |
78 | 247.841,03 | 636,13 | 1.404,39 | 2.040,52 | 246.436,64 | 59.746,81 | 99.413,36 | 159.160,17 |
79 | 246.436,64 | 632,52 | 1.407,99 | 2.040,52 | 245.028,65 | 60.379,33 | 100.821,35 | 161.200,69 |
80 | 245.028,65 | 628,91 | 1.411,61 | 2.040,52 | 243.617,04 | 61.008,24 | 102.232,96 | 163.241,20 |
81 | 243.617,04 | 625,28 | 1.415,23 | 2.040,52 | 242.201,81 | 61.633,53 | 103.648,19 | 165.281,72 |
82 | 242.201,81 | 621,65 | 1.418,86 | 2.040,52 | 240.782,95 | 62.255,18 | 105.067,05 | 167.322,23 |
83 | 240.782,95 | 618,01 | 1.422,51 | 2.040,52 | 239.360,44 | 62.873,19 | 106.489,56 | 169.362,75 |
84 | 239.360,44 | 614,36 | 1.426,16 | 2.040,52 | 237.934,28 | 63.487,54 | 107.915,72 | 171.403,26 |
85 | 237.934,28 | 610,70 | 1.429,82 | 2.040,52 | 236.504,47 | 64.098,24 | 109.345,53 | 173.443,78 |
86 | 236.504,47 | 607,03 | 1.433,49 | 2.040,52 | 235.070,98 | 64.705,27 | 110.779,02 | 175.484,29 |
87 | 235.070,98 | 603,35 | 1.437,17 | 2.040,52 | 233.633,81 | 65.308,62 | 112.216,19 | 177.524,81 |
88 | 233.633,81 | 599,66 | 1.440,85 | 2.040,52 | 232.192,96 | 65.908,28 | 113.657,04 | 179.565,32 |
89 | 232.192,96 | 595,96 | 1.444,55 | 2.040,52 | 230.748,41 | 66.504,24 | 115.101,59 | 181.605,84 |
90 | 230.748,41 | 592,25 | 1.448,26 | 2.040,52 | 229.300,15 | 67.096,50 | 116.549,85 | 183.646,35 |
91 | 229.300,15 | 588,54 | 1.451,98 | 2.040,52 | 227.848,17 | 67.685,03 | 118.001,83 | 185.686,87 |
92 | 227.848,17 | 584,81 | 1.455,70 | 2.040,52 | 226.392,46 | 68.269,84 | 119.457,54 | 187.727,38 |
93 | 226.392,46 | 581,07 | 1.459,44 | 2.040,52 | 224.933,02 | 68.850,92 | 120.916,98 | 189.767,90 |
94 | 224.933,02 | 577,33 | 1.463,19 | 2.040,52 | 223.469,84 | 69.428,25 | 122.380,16 | 191.808,41 |
95 | 223.469,84 | 573,57 | 1.466,94 | 2.040,52 | 222.002,89 | 70.001,82 | 123.847,11 | 193.848,93 |
96 | 222.002,89 | 569,81 | 1.470,71 | 2.040,52 | 220.532,19 | 70.571,63 | 125.317,81 | 195.889,44 |
97 | 220.532,19 | 566,03 | 1.474,48 | 2.040,52 | 219.057,70 | 71.137,66 | 126.792,30 | 197.929,96 |
98 | 219.057,70 | 562,25 | 1.478,27 | 2.040,52 | 217.579,44 | 71.699,91 | 128.270,56 | 199.970,47 |
99 | 217.579,44 | 558,45 | 1.482,06 | 2.040,52 | 216.097,37 | 72.258,36 | 129.752,63 | 202.010,99 |
100 | 216.097,37 | 554,65 | 1.485,87 | 2.040,52 | 214.611,51 | 72.813,01 | 131.238,49 | 204.051,50 |
101 | 214.611,51 | 550,84 | 1.489,68 | 2.040,52 | 213.121,83 | 73.363,85 | 132.728,17 | 206.092,02 |
102 | 213.121,83 | 547,01 | 1.493,50 | 2.040,52 | 211.628,33 | 73.910,86 | 134.221,67 | 208.132,53 |
103 | 211.628,33 | 543,18 | 1.497,34 | 2.040,52 | 210.130,99 | 74.454,04 | 135.719,01 | 210.173,05 |
104 | 210.130,99 | 539,34 | 1.501,18 | 2.040,52 | 208.629,81 | 74.993,37 | 137.220,19 | 212.213,56 |
105 | 208.629,81 | 535,48 | 1.505,03 | 2.040,52 | 207.124,78 | 75.528,86 | 138.725,22 | 214.254,08 |
106 | 207.124,78 | 531,62 | 1.508,89 | 2.040,52 | 205.615,89 | 76.060,48 | 140.234,11 | 216.294,59 |
107 | 205.615,89 | 527,75 | 1.512,77 | 2.040,52 | 204.103,12 | 76.588,23 | 141.746,88 | 218.335,11 |
108 | 204.103,12 | 523,86 | 1.516,65 | 2.040,52 | 202.586,47 | 77.112,09 | 143.263,53 | 220.375,62 |
109 | 202.586,47 | 519,97 | 1.520,54 | 2.040,52 | 201.065,93 | 77.632,06 | 144.784,07 | 222.416,14 |
110 | 201.065,93 | 516,07 | 1.524,45 | 2.040,52 | 199.541,48 | 78.148,13 | 146.308,52 | 224.456,65 |
111 | 199.541,48 | 512,16 | 1.528,36 | 2.040,52 | 198.013,12 | 78.660,29 | 147.836,88 | 226.497,17 |
112 | 198.013,12 | 508,23 | 1.532,28 | 2.040,52 | 196.480,84 | 79.168,52 | 149.369,16 | 228.537,68 |
113 | 196.480,84 | 504,30 | 1.536,21 | 2.040,52 | 194.944,63 | 79.672,82 | 150.905,37 | 230.578,20 |
114 | 194.944,63 | 500,36 | 1.540,16 | 2.040,52 | 193.404,47 | 80.173,18 | 152.445,53 | 232.618,71 |
115 | 193.404,47 | 496,40 | 1.544,11 | 2.040,52 | 191.860,36 | 80.669,58 | 153.989,64 | 234.659,23 |
116 | 191.860,36 | 492,44 | 1.548,07 | 2.040,52 | 190.312,29 | 81.162,03 | 155.537,71 | 236.699,74 |
117 | 190.312,29 | 488,47 | 1.552,05 | 2.040,52 | 188.760,24 | 81.650,49 | 157.089,76 | 238.740,26 |
118 | 188.760,24 | 484,48 | 1.556,03 | 2.040,52 | 187.204,21 | 82.134,98 | 158.645,79 | 240.780,77 |
119 | 187.204,21 | 480,49 | 1.560,02 | 2.040,52 | 185.644,18 | 82.615,47 | 160.205,82 | 242.821,29 |
120 | 185.644,18 | 476,49 | 1.564,03 | 2.040,52 | 184.080,16 | 83.091,96 | 161.769,84 | 244.861,80 |
121 | 184.080,16 | 472,47 | 1.568,04 | 2.040,52 | 182.512,11 | 83.564,43 | 163.337,89 | 246.902,32 |
122 | 182.512,11 | 468,45 | 1.572,07 | 2.040,52 | 180.940,05 | 84.032,88 | 164.909,95 | 248.942,83 |
123 | 180.940,05 | 464,41 | 1.576,10 | 2.040,52 | 179.363,94 | 84.497,29 | 166.486,06 | 250.983,35 |
124 | 179.363,94 | 460,37 | 1.580,15 | 2.040,52 | 177.783,80 | 84.957,66 | 168.066,20 | 253.023,86 |
125 | 177.783,80 | 456,31 | 1.584,20 | 2.040,52 | 176.199,59 | 85.413,97 | 169.650,41 | 255.064,38 |
126 | 176.199,59 | 452,25 | 1.588,27 | 2.040,52 | 174.611,32 | 85.866,21 | 171.238,68 | 257.104,89 |
127 | 174.611,32 | 448,17 | 1.592,35 | 2.040,52 | 173.018,98 | 86.314,38 | 172.831,02 | 259.145,41 |
128 | 173.018,98 | 444,08 | 1.596,43 | 2.040,52 | 171.422,55 | 86.758,47 | 174.427,45 | 261.185,92 |
129 | 171.422,55 | 439,98 | 1.600,53 | 2.040,52 | 169.822,01 | 87.198,45 | 176.027,99 | 263.226,44 |
130 | 169.822,01 | 435,88 | 1.604,64 | 2.040,52 | 168.217,38 | 87.634,33 | 177.632,62 | 265.266,95 |
131 | 168.217,38 | 431,76 | 1.608,76 | 2.040,52 | 166.608,62 | 88.066,08 | 179.241,38 | 267.307,47 |
132 | 166.608,62 | 427,63 | 1.612,89 | 2.040,52 | 164.995,73 | 88.493,71 | 180.854,27 | 269.347,98 |
133 | 164.995,73 | 423,49 | 1.617,03 | 2.040,52 | 163.378,71 | 88.917,20 | 182.471,29 | 271.388,50 |
134 | 163.378,71 | 419,34 | 1.621,18 | 2.040,52 | 161.757,53 | 89.336,54 | 184.092,47 | 273.429,01 |
135 | 161.757,53 | 415,18 | 1.625,34 | 2.040,52 | 160.132,19 | 89.751,72 | 185.717,81 | 275.469,53 |
136 | 160.132,19 | 411,01 | 1.629,51 | 2.040,52 | 158.502,68 | 90.162,72 | 187.347,32 | 277.510,04 |
137 | 158.502,68 | 406,82 | 1.633,69 | 2.040,52 | 156.868,99 | 90.569,55 | 188.981,01 | 279.550,56 |
138 | 156.868,99 | 402,63 | 1.637,88 | 2.040,52 | 155.231,11 | 90.972,18 | 190.618,89 | 281.591,07 |
139 | 155.231,11 | 398,43 | 1.642,09 | 2.040,52 | 153.589,02 | 91.370,61 | 192.260,98 | 283.631,59 |
140 | 153.589,02 | 394,21 | 1.646,30 | 2.040,52 | 151.942,72 | 91.764,82 | 193.907,28 | 285.672,10 |
141 | 151.942,72 | 389,99 | 1.650,53 | 2.040,52 | 150.292,19 | 92.154,80 | 195.557,81 | 287.712,62 |
142 | 150.292,19 | 385,75 | 1.654,77 | 2.040,52 | 148.637,42 | 92.540,55 | 197.212,58 | 289.753,13 |
143 | 148.637,42 | 381,50 | 1.659,01 | 2.040,52 | 146.978,41 | 92.922,06 | 198.871,59 | 291.793,65 |
144 | 146.978,41 | 377,24 | 1.663,27 | 2.040,52 | 145.315,14 | 93.299,30 | 200.534,86 | 293.834,16 |
145 | 145.315,14 | 372,98 | 1.667,54 | 2.040,52 | 143.647,60 | 93.672,28 | 202.202,40 | 295.874,68 |
146 | 143.647,60 | 368,70 | 1.671,82 | 2.040,52 | 141.975,78 | 94.040,97 | 203.874,22 | 297.915,19 |
147 | 141.975,78 | 364,40 | 1.676,11 | 2.040,52 | 140.299,67 | 94.405,38 | 205.550,33 | 299.955,71 |
148 | 140.299,67 | 360,10 | 1.680,41 | 2.040,52 | 138.619,26 | 94.765,48 | 207.230,74 | 301.996,22 |
149 | 138.619,26 | 355,79 | 1.684,73 | 2.040,52 | 136.934,53 | 95.121,27 | 208.915,47 | 304.036,74 |
150 | 136.934,53 | 351,47 | 1.689,05 | 2.040,52 | 135.245,48 | 95.472,73 | 210.604,52 | 306.077,25 |
151 | 135.245,48 | 347,13 | 1.693,38 | 2.040,52 | 133.552,10 | 95.819,86 | 212.297,90 | 308.117,77 |
152 | 133.552,10 | 342,78 | 1.697,73 | 2.040,52 | 131.854,37 | 96.162,65 | 213.995,63 | 310.158,28 |
153 | 131.854,37 | 338,43 | 1.702,09 | 2.040,52 | 130.152,28 | 96.501,07 | 215.697,72 | 312.198,80 |
154 | 130.152,28 | 334,06 | 1.706,46 | 2.040,52 | 128.445,82 | 96.835,13 | 217.404,18 | 314.239,31 |
155 | 128.445,82 | 329,68 | 1.710,84 | 2.040,52 | 126.734,98 | 97.164,81 | 219.115,02 | 316.279,83 |
156 | 126.734,98 | 325,29 | 1.715,23 | 2.040,52 | 125.019,75 | 97.490,09 | 220.830,25 | 318.320,34 |
157 | 125.019,75 | 320,88 | 1.719,63 | 2.040,52 | 123.300,12 | 97.810,98 | 222.549,88 | 320.360,86 |
158 | 123.300,12 | 316,47 | 1.724,04 | 2.040,52 | 121.576,08 | 98.127,45 | 224.273,92 | 322.401,37 |
159 | 121.576,08 | 312,05 | 1.728,47 | 2.040,52 | 119.847,61 | 98.439,49 | 226.002,39 | 324.441,89 |
160 | 119.847,61 | 307,61 | 1.732,91 | 2.040,52 | 118.114,70 | 98.747,10 | 227.735,30 | 326.482,40 |
161 | 118.114,70 | 303,16 | 1.737,35 | 2.040,52 | 116.377,35 | 99.050,26 | 229.472,65 | 328.522,92 |
162 | 116.377,35 | 298,70 | 1.741,81 | 2.040,52 | 114.635,54 | 99.348,97 | 231.214,46 | 330.563,43 |
163 | 114.635,54 | 294,23 | 1.746,28 | 2.040,52 | 112.889,25 | 99.643,20 | 232.960,75 | 332.603,95 |
164 | 112.889,25 | 289,75 | 1.750,77 | 2.040,52 | 111.138,49 | 99.932,95 | 234.711,51 | 334.644,46 |
165 | 111.138,49 | 285,26 | 1.755,26 | 2.040,52 | 109.383,23 | 100.218,20 | 236.466,77 | 336.684,98 |
166 | 109.383,23 | 280,75 | 1.759,76 | 2.040,52 | 107.623,46 | 100.498,95 | 238.226,54 | 338.725,49 |
167 | 107.623,46 | 276,23 | 1.764,28 | 2.040,52 | 105.859,18 | 100.775,19 | 239.990,82 | 340.766,01 |
168 | 105.859,18 | 271,71 | 1.768,81 | 2.040,52 | 104.090,37 | 101.046,89 | 241.759,63 | 342.806,52 |
169 | 104.090,37 | 267,17 | 1.773,35 | 2.040,52 | 102.317,02 | 101.314,06 | 243.532,98 | 344.847,04 |
170 | 102.317,02 | 262,61 | 1.777,90 | 2.040,52 | 100.539,12 | 101.576,67 | 245.310,88 | 346.887,55 |
171 | 100.539,12 | 258,05 | 1.782,46 | 2.040,52 | 98.756,66 | 101.834,72 | 247.093,34 | 348.928,07 |
172 | 98.756,66 | 253,48 | 1.787,04 | 2.040,52 | 96.969,62 | 102.088,20 | 248.880,38 | 350.968,58 |
173 | 96.969,62 | 248,89 | 1.791,63 | 2.040,52 | 95.177,99 | 102.337,08 | 250.672,01 | 353.009,10 |
174 | 95.177,99 | 244,29 | 1.796,22 | 2.040,52 | 93.381,76 | 102.581,37 | 252.468,24 | 355.049,61 |
175 | 93.381,76 | 239,68 | 1.800,84 | 2.040,52 | 91.580,93 | 102.821,05 | 254.269,07 | 357.090,13 |
176 | 91.580,93 | 235,06 | 1.805,46 | 2.040,52 | 89.775,47 | 103.056,11 | 256.074,53 | 359.130,64 |
177 | 89.775,47 | 230,42 | 1.810,09 | 2.040,52 | 87.965,38 | 103.286,54 | 257.884,62 | 361.171,16 |
178 | 87.965,38 | 225,78 | 1.814,74 | 2.040,52 | 86.150,64 | 103.512,31 | 259.699,36 | 363.211,67 |
179 | 86.150,64 | 221,12 | 1.819,40 | 2.040,52 | 84.331,25 | 103.733,43 | 261.518,75 | 365.252,19 |
180 | 84.331,25 | 216,45 | 1.824,06 | 2.040,52 | 82.507,18 | 103.949,88 | 263.342,82 | 367.292,70 |
- 105.486,04€
- Zinsanteil
- 2.054,93€
- Monatsrate
- 3,13%
- Sollzins p.a.
- 3,18%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 345.850,00 | 902,09 | 1.152,83 | 2.054,93 | 344.697,17 | 902,09 | 1.152,83 | 2.054,93 |
2 | 344.697,17 | 899,09 | 1.155,84 | 2.054,93 | 343.541,33 | 1.801,18 | 2.308,67 | 4.109,85 |
3 | 343.541,33 | 896,07 | 1.158,86 | 2.054,93 | 342.382,47 | 2.697,25 | 3.467,53 | 6.164,78 |
4 | 342.382,47 | 893,05 | 1.161,88 | 2.054,93 | 341.220,59 | 3.590,30 | 4.629,41 | 8.219,70 |
5 | 341.220,59 | 890,02 | 1.164,91 | 2.054,93 | 340.055,69 | 4.480,31 | 5.794,31 | 10.274,63 |
6 | 340.055,69 | 886,98 | 1.167,95 | 2.054,93 | 338.887,74 | 5.367,29 | 6.962,26 | 12.329,55 |
7 | 338.887,74 | 883,93 | 1.170,99 | 2.054,93 | 337.716,74 | 6.251,22 | 8.133,26 | 14.384,48 |
8 | 337.716,74 | 880,88 | 1.174,05 | 2.054,93 | 336.542,70 | 7.132,10 | 9.307,30 | 16.439,40 |
9 | 336.542,70 | 877,82 | 1.177,11 | 2.054,93 | 335.365,59 | 8.009,92 | 10.484,41 | 18.494,33 |
10 | 335.365,59 | 874,75 | 1.180,18 | 2.054,93 | 334.185,41 | 8.884,66 | 11.664,59 | 20.549,25 |
11 | 334.185,41 | 871,67 | 1.183,26 | 2.054,93 | 333.002,15 | 9.756,33 | 12.847,85 | 22.604,18 |
12 | 333.002,15 | 868,58 | 1.186,34 | 2.054,93 | 331.815,80 | 10.624,91 | 14.034,20 | 24.659,11 |
13 | 331.815,80 | 865,49 | 1.189,44 | 2.054,93 | 330.626,36 | 11.490,40 | 15.223,64 | 26.714,03 |
14 | 330.626,36 | 862,38 | 1.192,54 | 2.054,93 | 329.433,82 | 12.352,78 | 16.416,18 | 28.768,96 |
15 | 329.433,82 | 859,27 | 1.195,65 | 2.054,93 | 328.238,17 | 13.212,05 | 17.611,83 | 30.823,88 |
16 | 328.238,17 | 856,15 | 1.198,77 | 2.054,93 | 327.039,40 | 14.068,21 | 18.810,60 | 32.878,81 |
17 | 327.039,40 | 853,03 | 1.201,90 | 2.054,93 | 325.837,50 | 14.921,23 | 20.012,50 | 34.933,73 |
18 | 325.837,50 | 849,89 | 1.205,03 | 2.054,93 | 324.632,47 | 15.771,13 | 21.217,53 | 36.988,66 |
19 | 324.632,47 | 846,75 | 1.208,18 | 2.054,93 | 323.424,29 | 16.617,88 | 22.425,71 | 39.043,58 |
20 | 323.424,29 | 843,60 | 1.211,33 | 2.054,93 | 322.212,97 | 17.461,48 | 23.637,03 | 41.098,51 |
21 | 322.212,97 | 840,44 | 1.214,49 | 2.054,93 | 320.998,48 | 18.301,91 | 24.851,52 | 43.153,43 |
22 | 320.998,48 | 837,27 | 1.217,65 | 2.054,93 | 319.780,83 | 19.139,19 | 26.069,17 | 45.208,36 |
23 | 319.780,83 | 834,09 | 1.220,83 | 2.054,93 | 318.560,00 | 19.973,28 | 27.290,00 | 47.263,28 |
24 | 318.560,00 | 830,91 | 1.224,01 | 2.054,93 | 317.335,98 | 20.804,19 | 28.514,02 | 49.318,21 |
25 | 317.335,98 | 827,72 | 1.227,21 | 2.054,93 | 316.108,77 | 21.631,91 | 29.741,23 | 51.373,14 |
26 | 316.108,77 | 824,52 | 1.230,41 | 2.054,93 | 314.878,37 | 22.456,43 | 30.971,63 | 53.428,06 |
27 | 314.878,37 | 821,31 | 1.233,62 | 2.054,93 | 313.644,75 | 23.277,73 | 32.205,25 | 55.482,99 |
28 | 313.644,75 | 818,09 | 1.236,84 | 2.054,93 | 312.407,91 | 24.095,82 | 33.442,09 | 57.537,91 |
29 | 312.407,91 | 814,86 | 1.240,06 | 2.054,93 | 311.167,85 | 24.910,69 | 34.682,15 | 59.592,84 |
30 | 311.167,85 | 811,63 | 1.243,30 | 2.054,93 | 309.924,55 | 25.722,32 | 35.925,45 | 61.647,76 |
31 | 309.924,55 | 808,39 | 1.246,54 | 2.054,93 | 308.678,02 | 26.530,70 | 37.171,98 | 63.702,69 |
32 | 308.678,02 | 805,14 | 1.249,79 | 2.054,93 | 307.428,23 | 27.335,84 | 38.421,77 | 65.757,61 |
33 | 307.428,23 | 801,88 | 1.253,05 | 2.054,93 | 306.175,18 | 28.137,71 | 39.674,82 | 67.812,54 |
34 | 306.175,18 | 798,61 | 1.256,32 | 2.054,93 | 304.918,86 | 28.936,32 | 40.931,14 | 69.867,46 |
35 | 304.918,86 | 795,33 | 1.259,60 | 2.054,93 | 303.659,26 | 29.731,65 | 42.190,74 | 71.922,39 |
36 | 303.659,26 | 792,04 | 1.262,88 | 2.054,93 | 302.396,38 | 30.523,70 | 43.453,62 | 73.977,32 |
37 | 302.396,38 | 788,75 | 1.266,17 | 2.054,93 | 301.130,21 | 31.312,45 | 44.719,79 | 76.032,24 |
38 | 301.130,21 | 785,45 | 1.269,48 | 2.054,93 | 299.860,73 | 32.097,89 | 45.989,27 | 78.087,17 |
39 | 299.860,73 | 782,14 | 1.272,79 | 2.054,93 | 298.587,94 | 32.880,03 | 47.262,06 | 80.142,09 |
40 | 298.587,94 | 778,82 | 1.276,11 | 2.054,93 | 297.311,83 | 33.658,85 | 48.538,17 | 82.197,02 |
41 | 297.311,83 | 775,49 | 1.279,44 | 2.054,93 | 296.032,39 | 34.434,34 | 49.817,61 | 84.251,94 |
42 | 296.032,39 | 772,15 | 1.282,77 | 2.054,93 | 294.749,62 | 35.206,49 | 51.100,38 | 86.306,87 |
43 | 294.749,62 | 768,81 | 1.286,12 | 2.054,93 | 293.463,50 | 35.975,29 | 52.386,50 | 88.361,79 |
44 | 293.463,50 | 765,45 | 1.289,47 | 2.054,93 | 292.174,03 | 36.740,74 | 53.675,97 | 90.416,72 |
45 | 292.174,03 | 762,09 | 1.292,84 | 2.054,93 | 290.881,19 | 37.502,83 | 54.968,81 | 92.471,64 |
46 | 290.881,19 | 758,72 | 1.296,21 | 2.054,93 | 289.584,98 | 38.261,55 | 56.265,02 | 94.526,57 |
47 | 289.584,98 | 755,33 | 1.299,59 | 2.054,93 | 288.285,39 | 39.016,88 | 57.564,61 | 96.581,49 |
48 | 288.285,39 | 751,94 | 1.302,98 | 2.054,93 | 286.982,40 | 39.768,82 | 58.867,60 | 98.636,42 |
49 | 286.982,40 | 748,55 | 1.306,38 | 2.054,93 | 285.676,02 | 40.517,37 | 60.173,98 | 100.691,35 |
50 | 285.676,02 | 745,14 | 1.309,79 | 2.054,93 | 284.366,24 | 41.262,51 | 61.483,76 | 102.746,27 |
51 | 284.366,24 | 741,72 | 1.313,20 | 2.054,93 | 283.053,03 | 42.004,23 | 62.796,97 | 104.801,20 |
52 | 283.053,03 | 738,30 | 1.316,63 | 2.054,93 | 281.736,41 | 42.742,53 | 64.113,59 | 106.856,12 |
53 | 281.736,41 | 734,86 | 1.320,06 | 2.054,93 | 280.416,34 | 43.477,39 | 65.433,66 | 108.911,05 |
54 | 280.416,34 | 731,42 | 1.323,51 | 2.054,93 | 279.092,84 | 44.208,81 | 66.757,16 | 110.965,97 |
55 | 279.092,84 | 727,97 | 1.326,96 | 2.054,93 | 277.765,88 | 44.936,78 | 68.084,12 | 113.020,90 |
56 | 277.765,88 | 724,51 | 1.330,42 | 2.054,93 | 276.435,46 | 45.661,28 | 69.414,54 | 115.075,82 |
57 | 276.435,46 | 721,04 | 1.333,89 | 2.054,93 | 275.101,57 | 46.382,32 | 70.748,43 | 117.130,75 |
58 | 275.101,57 | 717,56 | 1.337,37 | 2.054,93 | 273.764,20 | 47.099,87 | 72.085,80 | 119.185,67 |
59 | 273.764,20 | 714,07 | 1.340,86 | 2.054,93 | 272.423,34 | 47.813,94 | 73.426,66 | 121.240,60 |
60 | 272.423,34 | 710,57 | 1.344,35 | 2.054,93 | 271.078,99 | 48.524,51 | 74.771,01 | 123.295,53 |
61 | 271.078,99 | 707,06 | 1.347,86 | 2.054,93 | 269.731,13 | 49.231,58 | 76.118,87 | 125.350,45 |
62 | 269.731,13 | 703,55 | 1.351,38 | 2.054,93 | 268.379,75 | 49.935,13 | 77.470,25 | 127.405,38 |
63 | 268.379,75 | 700,02 | 1.354,90 | 2.054,93 | 267.024,85 | 50.635,15 | 78.825,15 | 129.460,30 |
64 | 267.024,85 | 696,49 | 1.358,44 | 2.054,93 | 265.666,41 | 51.331,64 | 80.183,59 | 131.515,23 |
65 | 265.666,41 | 692,95 | 1.361,98 | 2.054,93 | 264.304,43 | 52.024,59 | 81.545,57 | 133.570,15 |
66 | 264.304,43 | 689,39 | 1.365,53 | 2.054,93 | 262.938,90 | 52.713,98 | 82.911,10 | 135.625,08 |
67 | 262.938,90 | 685,83 | 1.369,09 | 2.054,93 | 261.569,81 | 53.399,81 | 84.280,19 | 137.680,00 |
68 | 261.569,81 | 682,26 | 1.372,66 | 2.054,93 | 260.197,15 | 54.082,07 | 85.652,85 | 139.734,93 |
69 | 260.197,15 | 678,68 | 1.376,24 | 2.054,93 | 258.820,90 | 54.760,76 | 87.029,10 | 141.789,85 |
70 | 258.820,90 | 675,09 | 1.379,83 | 2.054,93 | 257.441,07 | 55.435,85 | 88.408,93 | 143.844,78 |
71 | 257.441,07 | 671,49 | 1.383,43 | 2.054,93 | 256.057,63 | 56.107,34 | 89.792,37 | 145.899,70 |
72 | 256.057,63 | 667,88 | 1.387,04 | 2.054,93 | 254.670,59 | 56.775,22 | 91.179,41 | 147.954,63 |
73 | 254.670,59 | 664,27 | 1.390,66 | 2.054,93 | 253.279,93 | 57.439,49 | 92.570,07 | 150.009,56 |
74 | 253.279,93 | 660,64 | 1.394,29 | 2.054,93 | 251.885,65 | 58.100,13 | 93.964,35 | 152.064,48 |
75 | 251.885,65 | 657,00 | 1.397,92 | 2.054,93 | 250.487,72 | 58.757,13 | 95.362,28 | 154.119,41 |
76 | 250.487,72 | 653,36 | 1.401,57 | 2.054,93 | 249.086,15 | 59.410,48 | 96.763,85 | 156.174,33 |
77 | 249.086,15 | 649,70 | 1.405,23 | 2.054,93 | 247.680,93 | 60.060,18 | 98.169,07 | 158.229,26 |
78 | 247.680,93 | 646,03 | 1.408,89 | 2.054,93 | 246.272,04 | 60.706,22 | 99.577,96 | 160.284,18 |
79 | 246.272,04 | 642,36 | 1.412,57 | 2.054,93 | 244.859,47 | 61.348,58 | 100.990,53 | 162.339,11 |
80 | 244.859,47 | 638,68 | 1.416,25 | 2.054,93 | 243.443,22 | 61.987,25 | 102.406,78 | 164.394,03 |
81 | 243.443,22 | 634,98 | 1.419,94 | 2.054,93 | 242.023,27 | 62.622,23 | 103.826,73 | 166.448,96 |
82 | 242.023,27 | 631,28 | 1.423,65 | 2.054,93 | 240.599,63 | 63.253,51 | 105.250,37 | 168.503,88 |
83 | 240.599,63 | 627,56 | 1.427,36 | 2.054,93 | 239.172,27 | 63.881,07 | 106.677,73 | 170.558,81 |
84 | 239.172,27 | 623,84 | 1.431,08 | 2.054,93 | 237.741,18 | 64.504,92 | 108.108,82 | 172.613,74 |
85 | 237.741,18 | 620,11 | 1.434,82 | 2.054,93 | 236.306,36 | 65.125,02 | 109.543,64 | 174.668,66 |
86 | 236.306,36 | 616,37 | 1.438,56 | 2.054,93 | 234.867,80 | 65.741,39 | 110.982,20 | 176.723,59 |
87 | 234.867,80 | 612,61 | 1.442,31 | 2.054,93 | 233.425,49 | 66.354,00 | 112.424,51 | 178.778,51 |
88 | 233.425,49 | 608,85 | 1.446,07 | 2.054,93 | 231.979,42 | 66.962,85 | 113.870,58 | 180.833,44 |
89 | 231.979,42 | 605,08 | 1.449,85 | 2.054,93 | 230.529,57 | 67.567,93 | 115.320,43 | 182.888,36 |
90 | 230.529,57 | 601,30 | 1.453,63 | 2.054,93 | 229.075,95 | 68.169,23 | 116.774,05 | 184.943,29 |
91 | 229.075,95 | 597,51 | 1.457,42 | 2.054,93 | 227.618,53 | 68.766,74 | 118.231,47 | 186.998,21 |
92 | 227.618,53 | 593,70 | 1.461,22 | 2.054,93 | 226.157,31 | 69.360,44 | 119.692,69 | 189.053,14 |
93 | 226.157,31 | 589,89 | 1.465,03 | 2.054,93 | 224.692,27 | 69.950,34 | 121.157,73 | 191.108,06 |
94 | 224.692,27 | 586,07 | 1.468,85 | 2.054,93 | 223.223,42 | 70.536,41 | 122.626,58 | 193.162,99 |
95 | 223.223,42 | 582,24 | 1.472,68 | 2.054,93 | 221.750,74 | 71.118,65 | 124.099,26 | 195.217,91 |
96 | 221.750,74 | 578,40 | 1.476,53 | 2.054,93 | 220.274,21 | 71.697,05 | 125.575,79 | 197.272,84 |
97 | 220.274,21 | 574,55 | 1.480,38 | 2.054,93 | 218.793,83 | 72.271,60 | 127.056,17 | 199.327,77 |
98 | 218.793,83 | 570,69 | 1.484,24 | 2.054,93 | 217.309,60 | 72.842,29 | 128.540,40 | 201.382,69 |
99 | 217.309,60 | 566,82 | 1.488,11 | 2.054,93 | 215.821,49 | 73.409,10 | 130.028,51 | 203.437,62 |
100 | 215.821,49 | 562,93 | 1.491,99 | 2.054,93 | 214.329,50 | 73.972,04 | 131.520,50 | 205.492,54 |
101 | 214.329,50 | 559,04 | 1.495,88 | 2.054,93 | 212.833,61 | 74.531,08 | 133.016,39 | 207.547,47 |
102 | 212.833,61 | 555,14 | 1.499,78 | 2.054,93 | 211.333,83 | 75.086,22 | 134.516,17 | 209.602,39 |
103 | 211.333,83 | 551,23 | 1.503,70 | 2.054,93 | 209.830,13 | 75.637,45 | 136.019,87 | 211.657,32 |
104 | 209.830,13 | 547,31 | 1.507,62 | 2.054,93 | 208.322,51 | 76.184,76 | 137.527,49 | 213.712,24 |
105 | 208.322,51 | 543,37 | 1.511,55 | 2.054,93 | 206.810,96 | 76.728,13 | 139.039,04 | 215.767,17 |
106 | 206.810,96 | 539,43 | 1.515,49 | 2.054,93 | 205.295,47 | 77.267,56 | 140.554,53 | 217.822,09 |
107 | 205.295,47 | 535,48 | 1.519,45 | 2.054,93 | 203.776,02 | 77.803,04 | 142.073,98 | 219.877,02 |
108 | 203.776,02 | 531,52 | 1.523,41 | 2.054,93 | 202.252,61 | 78.334,56 | 143.597,39 | 221.931,95 |
109 | 202.252,61 | 527,54 | 1.527,38 | 2.054,93 | 200.725,23 | 78.862,10 | 145.124,77 | 223.986,87 |
110 | 200.725,23 | 523,56 | 1.531,37 | 2.054,93 | 199.193,86 | 79.385,66 | 146.656,14 | 226.041,80 |
111 | 199.193,86 | 519,56 | 1.535,36 | 2.054,93 | 197.658,50 | 79.905,22 | 148.191,50 | 228.096,72 |
112 | 197.658,50 | 515,56 | 1.539,37 | 2.054,93 | 196.119,14 | 80.420,78 | 149.730,86 | 230.151,65 |
113 | 196.119,14 | 511,54 | 1.543,38 | 2.054,93 | 194.575,75 | 80.932,33 | 151.274,25 | 232.206,57 |
114 | 194.575,75 | 507,52 | 1.547,41 | 2.054,93 | 193.028,35 | 81.439,84 | 152.821,65 | 234.261,50 |
115 | 193.028,35 | 503,48 | 1.551,44 | 2.054,93 | 191.476,90 | 81.943,33 | 154.373,10 | 236.316,42 |
116 | 191.476,90 | 499,44 | 1.555,49 | 2.054,93 | 189.921,41 | 82.442,76 | 155.928,59 | 238.371,35 |
117 | 189.921,41 | 495,38 | 1.559,55 | 2.054,93 | 188.361,87 | 82.938,14 | 157.488,13 | 240.426,27 |
118 | 188.361,87 | 491,31 | 1.563,61 | 2.054,93 | 186.798,25 | 83.429,45 | 159.051,75 | 242.481,20 |
119 | 186.798,25 | 487,23 | 1.567,69 | 2.054,93 | 185.230,56 | 83.916,68 | 160.619,44 | 244.536,12 |
120 | 185.230,56 | 483,14 | 1.571,78 | 2.054,93 | 183.658,78 | 84.399,83 | 162.191,22 | 246.591,05 |
121 | 183.658,78 | 479,04 | 1.575,88 | 2.054,93 | 182.082,89 | 84.878,87 | 163.767,11 | 248.645,98 |
122 | 182.082,89 | 474,93 | 1.579,99 | 2.054,93 | 180.502,90 | 85.353,80 | 165.347,10 | 250.700,90 |
123 | 180.502,90 | 470,81 | 1.584,11 | 2.054,93 | 178.918,79 | 85.824,61 | 166.931,21 | 252.755,83 |
124 | 178.918,79 | 466,68 | 1.588,25 | 2.054,93 | 177.330,54 | 86.291,29 | 168.519,46 | 254.810,75 |
125 | 177.330,54 | 462,54 | 1.592,39 | 2.054,93 | 175.738,15 | 86.753,83 | 170.111,85 | 256.865,68 |
126 | 175.738,15 | 458,38 | 1.596,54 | 2.054,93 | 174.141,61 | 87.212,21 | 171.708,39 | 258.920,60 |
127 | 174.141,61 | 454,22 | 1.600,71 | 2.054,93 | 172.540,91 | 87.666,43 | 173.309,09 | 260.975,53 |
128 | 172.540,91 | 450,04 | 1.604,88 | 2.054,93 | 170.936,02 | 88.116,48 | 174.913,98 | 263.030,45 |
129 | 170.936,02 | 445,86 | 1.609,07 | 2.054,93 | 169.326,96 | 88.562,34 | 176.523,04 | 265.085,38 |
130 | 169.326,96 | 441,66 | 1.613,26 | 2.054,93 | 167.713,69 | 89.004,00 | 178.136,31 | 267.140,30 |
131 | 167.713,69 | 437,45 | 1.617,47 | 2.054,93 | 166.096,22 | 89.441,45 | 179.753,78 | 269.195,23 |
132 | 166.096,22 | 433,23 | 1.621,69 | 2.054,93 | 164.474,53 | 89.874,69 | 181.375,47 | 271.250,16 |
133 | 164.474,53 | 429,00 | 1.625,92 | 2.054,93 | 162.848,61 | 90.303,69 | 183.001,39 | 273.305,08 |
134 | 162.848,61 | 424,76 | 1.630,16 | 2.054,93 | 161.218,45 | 90.728,45 | 184.631,55 | 275.360,01 |
135 | 161.218,45 | 420,51 | 1.634,41 | 2.054,93 | 159.584,03 | 91.148,96 | 186.265,97 | 277.414,93 |
136 | 159.584,03 | 416,25 | 1.638,68 | 2.054,93 | 157.945,36 | 91.565,21 | 187.904,64 | 279.469,86 |
137 | 157.945,36 | 411,97 | 1.642,95 | 2.054,93 | 156.302,40 | 91.977,19 | 189.547,60 | 281.524,78 |
138 | 156.302,40 | 407,69 | 1.647,24 | 2.054,93 | 154.655,17 | 92.384,88 | 191.194,83 | 283.579,71 |
139 | 154.655,17 | 403,39 | 1.651,53 | 2.054,93 | 153.003,63 | 92.788,27 | 192.846,37 | 285.634,63 |
140 | 153.003,63 | 399,08 | 1.655,84 | 2.054,93 | 151.347,79 | 93.187,35 | 194.502,21 | 287.689,56 |
141 | 151.347,79 | 394,77 | 1.660,16 | 2.054,93 | 149.687,63 | 93.582,12 | 196.162,37 | 289.744,48 |
142 | 149.687,63 | 390,44 | 1.664,49 | 2.054,93 | 148.023,14 | 93.972,55 | 197.826,86 | 291.799,41 |
143 | 148.023,14 | 386,09 | 1.668,83 | 2.054,93 | 146.354,31 | 94.358,65 | 199.495,69 | 293.854,33 |
144 | 146.354,31 | 381,74 | 1.673,18 | 2.054,93 | 144.681,13 | 94.740,39 | 201.168,87 | 295.909,26 |
145 | 144.681,13 | 377,38 | 1.677,55 | 2.054,93 | 143.003,58 | 95.117,76 | 202.846,42 | 297.964,19 |
146 | 143.003,58 | 373,00 | 1.681,92 | 2.054,93 | 141.321,65 | 95.490,77 | 204.528,35 | 300.019,11 |
147 | 141.321,65 | 368,61 | 1.686,31 | 2.054,93 | 139.635,34 | 95.859,38 | 206.214,66 | 302.074,04 |
148 | 139.635,34 | 364,22 | 1.690,71 | 2.054,93 | 137.944,63 | 96.223,59 | 207.905,37 | 304.128,96 |
149 | 137.944,63 | 359,81 | 1.695,12 | 2.054,93 | 136.249,51 | 96.583,40 | 209.600,49 | 306.183,89 |
150 | 136.249,51 | 355,38 | 1.699,54 | 2.054,93 | 134.549,97 | 96.938,78 | 211.300,03 | 308.238,81 |
151 | 134.549,97 | 350,95 | 1.703,97 | 2.054,93 | 132.846,00 | 97.289,74 | 213.004,00 | 310.293,74 |
152 | 132.846,00 | 346,51 | 1.708,42 | 2.054,93 | 131.137,58 | 97.636,24 | 214.712,42 | 312.348,66 |
153 | 131.137,58 | 342,05 | 1.712,87 | 2.054,93 | 129.424,70 | 97.978,29 | 216.425,30 | 314.403,59 |
154 | 129.424,70 | 337,58 | 1.717,34 | 2.054,93 | 127.707,36 | 98.315,88 | 218.142,64 | 316.458,51 |
155 | 127.707,36 | 333,10 | 1.721,82 | 2.054,93 | 125.985,54 | 98.648,98 | 219.864,46 | 318.513,44 |
156 | 125.985,54 | 328,61 | 1.726,31 | 2.054,93 | 124.259,23 | 98.977,59 | 221.590,77 | 320.568,37 |
157 | 124.259,23 | 324,11 | 1.730,82 | 2.054,93 | 122.528,41 | 99.301,70 | 223.321,59 | 322.623,29 |
158 | 122.528,41 | 319,59 | 1.735,33 | 2.054,93 | 120.793,08 | 99.621,30 | 225.056,92 | 324.678,22 |
159 | 120.793,08 | 315,07 | 1.739,86 | 2.054,93 | 119.053,22 | 99.936,36 | 226.796,78 | 326.733,14 |
160 | 119.053,22 | 310,53 | 1.744,39 | 2.054,93 | 117.308,83 | 100.246,89 | 228.541,17 | 328.788,07 |
161 | 117.308,83 | 305,98 | 1.748,94 | 2.054,93 | 115.559,88 | 100.552,88 | 230.290,12 | 330.842,99 |
162 | 115.559,88 | 301,42 | 1.753,51 | 2.054,93 | 113.806,38 | 100.854,29 | 232.043,62 | 332.897,92 |
163 | 113.806,38 | 296,84 | 1.758,08 | 2.054,93 | 112.048,30 | 101.151,14 | 233.801,70 | 334.952,84 |
164 | 112.048,30 | 292,26 | 1.762,67 | 2.054,93 | 110.285,63 | 101.443,40 | 235.564,37 | 337.007,77 |
165 | 110.285,63 | 287,66 | 1.767,26 | 2.054,93 | 108.518,37 | 101.731,06 | 237.331,63 | 339.062,69 |
166 | 108.518,37 | 283,05 | 1.771,87 | 2.054,93 | 106.746,49 | 102.014,11 | 239.103,51 | 341.117,62 |
167 | 106.746,49 | 278,43 | 1.776,49 | 2.054,93 | 104.970,00 | 102.292,54 | 240.880,00 | 343.172,54 |
168 | 104.970,00 | 273,80 | 1.781,13 | 2.054,93 | 103.188,87 | 102.566,34 | 242.661,13 | 345.227,47 |
169 | 103.188,87 | 269,15 | 1.785,77 | 2.054,93 | 101.403,09 | 102.835,49 | 244.446,91 | 347.282,40 |
170 | 101.403,09 | 264,49 | 1.790,43 | 2.054,93 | 99.612,66 | 103.099,98 | 246.237,34 | 349.337,32 |
171 | 99.612,66 | 259,82 | 1.795,10 | 2.054,93 | 97.817,56 | 103.359,81 | 248.032,44 | 351.392,25 |
172 | 97.817,56 | 255,14 | 1.799,78 | 2.054,93 | 96.017,78 | 103.614,95 | 249.832,22 | 353.447,17 |
173 | 96.017,78 | 250,45 | 1.804,48 | 2.054,93 | 94.213,30 | 103.865,39 | 251.636,70 | 355.502,10 |
174 | 94.213,30 | 245,74 | 1.809,19 | 2.054,93 | 92.404,11 | 104.111,13 | 253.445,89 | 357.557,02 |
175 | 92.404,11 | 241,02 | 1.813,90 | 2.054,93 | 90.590,21 | 104.352,15 | 255.259,79 | 359.611,95 |
176 | 90.590,21 | 236,29 | 1.818,64 | 2.054,93 | 88.771,57 | 104.588,44 | 257.078,43 | 361.666,87 |
177 | 88.771,57 | 231,55 | 1.823,38 | 2.054,93 | 86.948,19 | 104.819,99 | 258.901,81 | 363.721,80 |
178 | 86.948,19 | 226,79 | 1.828,14 | 2.054,93 | 85.120,05 | 105.046,78 | 260.729,95 | 365.776,72 |
179 | 85.120,05 | 222,02 | 1.832,90 | 2.054,93 | 83.287,15 | 105.268,80 | 262.562,85 | 367.831,65 |
180 | 83.287,15 | 217,24 | 1.837,68 | 2.054,93 | 81.449,47 | 105.486,04 | 264.400,53 | 369.886,58 |
- 106.098,99€
- Zinsanteil
- 2.060,69€
- Monatsrate
- 3,15%
- Sollzins p.a.
- 3,20%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 345.850,00 | 907,86 | 1.152,83 | 2.060,69 | 344.697,17 | 907,86 | 1.152,83 | 2.060,69 |
2 | 344.697,17 | 904,83 | 1.155,86 | 2.060,69 | 343.541,31 | 1.812,69 | 2.308,69 | 4.121,38 |
3 | 343.541,31 | 901,80 | 1.158,89 | 2.060,69 | 342.382,41 | 2.714,48 | 3.467,59 | 6.182,07 |
4 | 342.382,41 | 898,75 | 1.161,94 | 2.060,69 | 341.220,48 | 3.613,24 | 4.629,52 | 8.242,76 |
5 | 341.220,48 | 895,70 | 1.164,99 | 2.060,69 | 340.055,49 | 4.508,94 | 5.794,51 | 10.303,45 |
6 | 340.055,49 | 892,65 | 1.168,04 | 2.060,69 | 338.887,45 | 5.401,59 | 6.962,55 | 12.364,14 |
7 | 338.887,45 | 889,58 | 1.171,11 | 2.060,69 | 337.716,34 | 6.291,17 | 8.133,66 | 14.424,83 |
8 | 337.716,34 | 886,51 | 1.174,18 | 2.060,69 | 336.542,15 | 7.177,67 | 9.307,85 | 16.485,52 |
9 | 336.542,15 | 883,42 | 1.177,27 | 2.060,69 | 335.364,89 | 8.061,09 | 10.485,11 | 18.546,21 |
10 | 335.364,89 | 880,33 | 1.180,36 | 2.060,69 | 334.184,53 | 8.941,43 | 11.665,47 | 20.606,90 |
11 | 334.184,53 | 877,23 | 1.183,46 | 2.060,69 | 333.001,08 | 9.818,66 | 12.848,92 | 22.667,59 |
12 | 333.001,08 | 874,13 | 1.186,56 | 2.060,69 | 331.814,51 | 10.692,79 | 14.035,49 | 24.728,28 |
13 | 331.814,51 | 871,01 | 1.189,68 | 2.060,69 | 330.624,84 | 11.563,80 | 15.225,16 | 26.788,96 |
14 | 330.624,84 | 867,89 | 1.192,80 | 2.060,69 | 329.432,04 | 12.431,69 | 16.417,96 | 28.849,65 |
15 | 329.432,04 | 864,76 | 1.195,93 | 2.060,69 | 328.236,11 | 13.296,45 | 17.613,89 | 30.910,34 |
16 | 328.236,11 | 861,62 | 1.199,07 | 2.060,69 | 327.037,04 | 14.158,07 | 18.812,96 | 32.971,03 |
17 | 327.037,04 | 858,47 | 1.202,22 | 2.060,69 | 325.834,82 | 15.016,54 | 20.015,18 | 35.031,72 |
18 | 325.834,82 | 855,32 | 1.205,37 | 2.060,69 | 324.629,45 | 15.871,86 | 21.220,55 | 37.092,41 |
19 | 324.629,45 | 852,15 | 1.208,54 | 2.060,69 | 323.420,91 | 16.724,01 | 22.429,09 | 39.153,10 |
20 | 323.420,91 | 848,98 | 1.211,71 | 2.060,69 | 322.209,20 | 17.572,99 | 23.640,80 | 41.213,79 |
21 | 322.209,20 | 845,80 | 1.214,89 | 2.060,69 | 320.994,31 | 18.418,79 | 24.855,69 | 43.274,48 |
22 | 320.994,31 | 842,61 | 1.218,08 | 2.060,69 | 319.776,23 | 19.261,40 | 26.073,77 | 45.335,17 |
23 | 319.776,23 | 839,41 | 1.221,28 | 2.060,69 | 318.554,95 | 20.100,81 | 27.295,05 | 47.395,86 |
24 | 318.554,95 | 836,21 | 1.224,48 | 2.060,69 | 317.330,47 | 20.937,02 | 28.519,53 | 49.456,55 |
25 | 317.330,47 | 832,99 | 1.227,70 | 2.060,69 | 316.102,77 | 21.770,01 | 29.747,23 | 51.517,24 |
26 | 316.102,77 | 829,77 | 1.230,92 | 2.060,69 | 314.871,85 | 22.599,78 | 30.978,15 | 53.577,93 |
27 | 314.871,85 | 826,54 | 1.234,15 | 2.060,69 | 313.637,70 | 23.426,32 | 32.212,30 | 55.638,62 |
28 | 313.637,70 | 823,30 | 1.237,39 | 2.060,69 | 312.400,31 | 24.249,62 | 33.449,69 | 57.699,31 |
29 | 312.400,31 | 820,05 | 1.240,64 | 2.060,69 | 311.159,67 | 25.069,67 | 34.690,33 | 59.760,00 |
30 | 311.159,67 | 816,79 | 1.243,90 | 2.060,69 | 309.915,78 | 25.886,46 | 35.934,22 | 61.820,69 |
31 | 309.915,78 | 813,53 | 1.247,16 | 2.060,69 | 308.668,62 | 26.699,99 | 37.181,38 | 63.881,38 |
32 | 308.668,62 | 810,26 | 1.250,43 | 2.060,69 | 307.418,18 | 27.510,25 | 38.431,82 | 65.942,07 |
33 | 307.418,18 | 806,97 | 1.253,72 | 2.060,69 | 306.164,47 | 28.317,22 | 39.685,53 | 68.002,76 |
34 | 306.164,47 | 803,68 | 1.257,01 | 2.060,69 | 304.907,46 | 29.120,90 | 40.942,54 | 70.063,45 |
35 | 304.907,46 | 800,38 | 1.260,31 | 2.060,69 | 303.647,15 | 29.921,29 | 42.202,85 | 72.124,14 |
36 | 303.647,15 | 797,07 | 1.263,62 | 2.060,69 | 302.383,53 | 30.718,36 | 43.466,47 | 74.184,83 |
37 | 302.383,53 | 793,76 | 1.266,93 | 2.060,69 | 301.116,60 | 31.512,12 | 44.733,40 | 76.245,51 |
38 | 301.116,60 | 790,43 | 1.270,26 | 2.060,69 | 299.846,34 | 32.302,55 | 46.003,66 | 78.306,20 |
39 | 299.846,34 | 787,10 | 1.273,59 | 2.060,69 | 298.572,75 | 33.089,64 | 47.277,25 | 80.366,89 |
40 | 298.572,75 | 783,75 | 1.276,94 | 2.060,69 | 297.295,81 | 33.873,40 | 48.554,19 | 82.427,58 |
41 | 297.295,81 | 780,40 | 1.280,29 | 2.060,69 | 296.015,53 | 34.653,80 | 49.834,47 | 84.488,27 |
42 | 296.015,53 | 777,04 | 1.283,65 | 2.060,69 | 294.731,88 | 35.430,84 | 51.118,12 | 86.548,96 |
43 | 294.731,88 | 773,67 | 1.287,02 | 2.060,69 | 293.444,86 | 36.204,51 | 52.405,14 | 88.609,65 |
44 | 293.444,86 | 770,29 | 1.290,40 | 2.060,69 | 292.154,46 | 36.974,80 | 53.695,54 | 90.670,34 |
45 | 292.154,46 | 766,91 | 1.293,78 | 2.060,69 | 290.860,68 | 37.741,71 | 54.989,32 | 92.731,03 |
46 | 290.860,68 | 763,51 | 1.297,18 | 2.060,69 | 289.563,50 | 38.505,22 | 56.286,50 | 94.791,72 |
47 | 289.563,50 | 760,10 | 1.300,59 | 2.060,69 | 288.262,91 | 39.265,32 | 57.587,09 | 96.852,41 |
48 | 288.262,91 | 756,69 | 1.304,00 | 2.060,69 | 286.958,91 | 40.022,01 | 58.891,09 | 98.913,10 |
49 | 286.958,91 | 753,27 | 1.307,42 | 2.060,69 | 285.651,49 | 40.775,28 | 60.198,51 | 100.973,79 |
50 | 285.651,49 | 749,84 | 1.310,85 | 2.060,69 | 284.340,64 | 41.525,11 | 61.509,36 | 103.034,48 |
51 | 284.340,64 | 746,39 | 1.314,30 | 2.060,69 | 283.026,34 | 42.271,51 | 62.823,66 | 105.095,17 |
52 | 283.026,34 | 742,94 | 1.317,75 | 2.060,69 | 281.708,59 | 43.014,45 | 64.141,41 | 107.155,86 |
53 | 281.708,59 | 739,49 | 1.321,20 | 2.060,69 | 280.387,39 | 43.753,94 | 65.462,61 | 109.216,55 |
54 | 280.387,39 | 736,02 | 1.324,67 | 2.060,69 | 279.062,72 | 44.489,96 | 66.787,28 | 111.277,24 |
55 | 279.062,72 | 732,54 | 1.328,15 | 2.060,69 | 277.734,57 | 45.222,49 | 68.115,43 | 113.337,93 |
56 | 277.734,57 | 729,05 | 1.331,64 | 2.060,69 | 276.402,93 | 45.951,55 | 69.447,07 | 115.398,62 |
57 | 276.402,93 | 725,56 | 1.335,13 | 2.060,69 | 275.067,80 | 46.677,11 | 70.782,20 | 117.459,31 |
58 | 275.067,80 | 722,05 | 1.338,64 | 2.060,69 | 273.729,16 | 47.399,16 | 72.120,84 | 119.520,00 |
59 | 273.729,16 | 718,54 | 1.342,15 | 2.060,69 | 272.387,01 | 48.117,70 | 73.462,99 | 121.580,69 |
60 | 272.387,01 | 715,02 | 1.345,67 | 2.060,69 | 271.041,34 | 48.832,71 | 74.808,66 | 123.641,38 |
61 | 271.041,34 | 711,48 | 1.349,21 | 2.060,69 | 269.692,13 | 49.544,20 | 76.157,87 | 125.702,06 |
62 | 269.692,13 | 707,94 | 1.352,75 | 2.060,69 | 268.339,38 | 50.252,14 | 77.510,62 | 127.762,75 |
63 | 268.339,38 | 704,39 | 1.356,30 | 2.060,69 | 266.983,09 | 50.956,53 | 78.866,91 | 129.823,44 |
64 | 266.983,09 | 700,83 | 1.359,86 | 2.060,69 | 265.623,23 | 51.657,36 | 80.226,77 | 131.884,13 |
65 | 265.623,23 | 697,26 | 1.363,43 | 2.060,69 | 264.259,80 | 52.354,62 | 81.590,20 | 133.944,82 |
66 | 264.259,80 | 693,68 | 1.367,01 | 2.060,69 | 262.892,79 | 53.048,30 | 82.957,21 | 136.005,51 |
67 | 262.892,79 | 690,09 | 1.370,60 | 2.060,69 | 261.522,19 | 53.738,40 | 84.327,81 | 138.066,20 |
68 | 261.522,19 | 686,50 | 1.374,19 | 2.060,69 | 260.148,00 | 54.424,89 | 85.702,00 | 140.126,89 |
69 | 260.148,00 | 682,89 | 1.377,80 | 2.060,69 | 258.770,20 | 55.107,78 | 87.079,80 | 142.187,58 |
70 | 258.770,20 | 679,27 | 1.381,42 | 2.060,69 | 257.388,78 | 55.787,05 | 88.461,22 | 144.248,27 |
71 | 257.388,78 | 675,65 | 1.385,04 | 2.060,69 | 256.003,74 | 56.462,70 | 89.846,26 | 146.308,96 |
72 | 256.003,74 | 672,01 | 1.388,68 | 2.060,69 | 254.615,06 | 57.134,71 | 91.234,94 | 148.369,65 |
73 | 254.615,06 | 668,36 | 1.392,33 | 2.060,69 | 253.222,73 | 57.803,07 | 92.627,27 | 150.430,34 |
74 | 253.222,73 | 664,71 | 1.395,98 | 2.060,69 | 251.826,75 | 58.467,78 | 94.023,25 | 152.491,03 |
75 | 251.826,75 | 661,05 | 1.399,64 | 2.060,69 | 250.427,11 | 59.128,83 | 95.422,89 | 154.551,72 |
76 | 250.427,11 | 657,37 | 1.403,32 | 2.060,69 | 249.023,79 | 59.786,20 | 96.826,21 | 156.612,41 |
77 | 249.023,79 | 653,69 | 1.407,00 | 2.060,69 | 247.616,79 | 60.439,89 | 98.233,21 | 158.673,10 |
78 | 247.616,79 | 649,99 | 1.410,70 | 2.060,69 | 246.206,09 | 61.089,88 | 99.643,91 | 160.733,79 |
79 | 246.206,09 | 646,29 | 1.414,40 | 2.060,69 | 244.791,69 | 61.736,17 | 101.058,31 | 162.794,48 |
80 | 244.791,69 | 642,58 | 1.418,11 | 2.060,69 | 243.373,58 | 62.378,75 | 102.476,42 | 164.855,17 |
81 | 243.373,58 | 638,86 | 1.421,83 | 2.060,69 | 241.951,75 | 63.017,61 | 103.898,25 | 166.915,86 |
82 | 241.951,75 | 635,12 | 1.425,57 | 2.060,69 | 240.526,18 | 63.652,73 | 105.323,82 | 168.976,55 |
83 | 240.526,18 | 631,38 | 1.429,31 | 2.060,69 | 239.096,87 | 64.284,11 | 106.753,13 | 171.037,24 |
84 | 239.096,87 | 627,63 | 1.433,06 | 2.060,69 | 237.663,81 | 64.911,74 | 108.186,19 | 173.097,93 |
85 | 237.663,81 | 623,87 | 1.436,82 | 2.060,69 | 236.226,99 | 65.535,61 | 109.623,01 | 175.158,61 |
86 | 236.226,99 | 620,10 | 1.440,59 | 2.060,69 | 234.786,40 | 66.155,70 | 111.063,60 | 177.219,30 |
87 | 234.786,40 | 616,31 | 1.444,38 | 2.060,69 | 233.342,02 | 66.772,02 | 112.507,98 | 179.279,99 |
88 | 233.342,02 | 612,52 | 1.448,17 | 2.060,69 | 231.893,86 | 67.384,54 | 113.956,14 | 181.340,68 |
89 | 231.893,86 | 608,72 | 1.451,97 | 2.060,69 | 230.441,89 | 67.993,26 | 115.408,11 | 183.401,37 |
90 | 230.441,89 | 604,91 | 1.455,78 | 2.060,69 | 228.986,11 | 68.598,17 | 116.863,89 | 185.462,06 |
91 | 228.986,11 | 601,09 | 1.459,60 | 2.060,69 | 227.526,51 | 69.199,26 | 118.323,49 | 187.522,75 |
92 | 227.526,51 | 597,26 | 1.463,43 | 2.060,69 | 226.063,08 | 69.796,52 | 119.786,92 | 189.583,44 |
93 | 226.063,08 | 593,42 | 1.467,27 | 2.060,69 | 224.595,80 | 70.389,93 | 121.254,20 | 191.644,13 |
94 | 224.595,80 | 589,56 | 1.471,13 | 2.060,69 | 223.124,68 | 70.979,50 | 122.725,32 | 193.704,82 |
95 | 223.124,68 | 585,70 | 1.474,99 | 2.060,69 | 221.649,69 | 71.565,20 | 124.200,31 | 195.765,51 |
96 | 221.649,69 | 581,83 | 1.478,86 | 2.060,69 | 220.170,83 | 72.147,03 | 125.679,17 | 197.826,20 |
97 | 220.170,83 | 577,95 | 1.482,74 | 2.060,69 | 218.688,09 | 72.724,98 | 127.161,91 | 199.886,89 |
98 | 218.688,09 | 574,06 | 1.486,63 | 2.060,69 | 217.201,45 | 73.299,03 | 128.648,55 | 201.947,58 |
99 | 217.201,45 | 570,15 | 1.490,54 | 2.060,69 | 215.710,92 | 73.869,19 | 130.139,08 | 204.008,27 |
100 | 215.710,92 | 566,24 | 1.494,45 | 2.060,69 | 214.216,47 | 74.435,43 | 131.633,53 | 206.068,96 |
101 | 214.216,47 | 562,32 | 1.498,37 | 2.060,69 | 212.718,10 | 74.997,75 | 133.131,90 | 208.129,65 |
102 | 212.718,10 | 558,39 | 1.502,30 | 2.060,69 | 211.215,79 | 75.556,13 | 134.634,21 | 210.190,34 |
103 | 211.215,79 | 554,44 | 1.506,25 | 2.060,69 | 209.709,55 | 76.110,57 | 136.140,45 | 212.251,03 |
104 | 209.709,55 | 550,49 | 1.510,20 | 2.060,69 | 208.199,34 | 76.661,06 | 137.650,66 | 214.311,72 |
105 | 208.199,34 | 546,52 | 1.514,17 | 2.060,69 | 206.685,18 | 77.207,58 | 139.164,82 | 216.372,41 |
106 | 206.685,18 | 542,55 | 1.518,14 | 2.060,69 | 205.167,04 | 77.750,13 | 140.682,96 | 218.433,10 |
107 | 205.167,04 | 538,56 | 1.522,13 | 2.060,69 | 203.644,91 | 78.288,70 | 142.205,09 | 220.493,79 |
108 | 203.644,91 | 534,57 | 1.526,12 | 2.060,69 | 202.118,79 | 78.823,26 | 143.731,21 | 222.554,48 |
109 | 202.118,79 | 530,56 | 1.530,13 | 2.060,69 | 200.588,66 | 79.353,83 | 145.261,34 | 224.615,16 |
110 | 200.588,66 | 526,55 | 1.534,14 | 2.060,69 | 199.054,52 | 79.880,37 | 146.795,48 | 226.675,85 |
111 | 199.054,52 | 522,52 | 1.538,17 | 2.060,69 | 197.516,35 | 80.402,89 | 148.333,65 | 228.736,54 |
112 | 197.516,35 | 518,48 | 1.542,21 | 2.060,69 | 195.974,14 | 80.921,37 | 149.875,86 | 230.797,23 |
113 | 195.974,14 | 514,43 | 1.546,26 | 2.060,69 | 194.427,88 | 81.435,80 | 151.422,12 | 232.857,92 |
114 | 194.427,88 | 510,37 | 1.550,32 | 2.060,69 | 192.877,56 | 81.946,17 | 152.972,44 | 234.918,61 |
115 | 192.877,56 | 506,30 | 1.554,39 | 2.060,69 | 191.323,18 | 82.452,48 | 154.526,82 | 236.979,30 |
116 | 191.323,18 | 502,22 | 1.558,47 | 2.060,69 | 189.764,71 | 82.954,70 | 156.085,29 | 239.039,99 |
117 | 189.764,71 | 498,13 | 1.562,56 | 2.060,69 | 188.202,15 | 83.452,83 | 157.647,85 | 241.100,68 |
118 | 188.202,15 | 494,03 | 1.566,66 | 2.060,69 | 186.635,49 | 83.946,86 | 159.214,51 | 243.161,37 |
119 | 186.635,49 | 489,92 | 1.570,77 | 2.060,69 | 185.064,72 | 84.436,78 | 160.785,28 | 245.222,06 |
120 | 185.064,72 | 485,79 | 1.574,89 | 2.060,69 | 183.489,83 | 84.922,58 | 162.360,17 | 247.282,75 |
121 | 183.489,83 | 481,66 | 1.579,03 | 2.060,69 | 181.910,80 | 85.404,24 | 163.939,20 | 249.343,44 |
122 | 181.910,80 | 477,52 | 1.583,17 | 2.060,69 | 180.327,63 | 85.881,75 | 165.522,37 | 251.404,13 |
123 | 180.327,63 | 473,36 | 1.587,33 | 2.060,69 | 178.740,30 | 86.355,11 | 167.109,70 | 253.464,82 |
124 | 178.740,30 | 469,19 | 1.591,50 | 2.060,69 | 177.148,80 | 86.824,31 | 168.701,20 | 255.525,51 |
125 | 177.148,80 | 465,02 | 1.595,67 | 2.060,69 | 175.553,13 | 87.289,32 | 170.296,87 | 257.586,20 |
126 | 175.553,13 | 460,83 | 1.599,86 | 2.060,69 | 173.953,26 | 87.750,15 | 171.896,74 | 259.646,89 |
127 | 173.953,26 | 456,63 | 1.604,06 | 2.060,69 | 172.349,20 | 88.206,78 | 173.500,80 | 261.707,58 |
128 | 172.349,20 | 452,42 | 1.608,27 | 2.060,69 | 170.740,93 | 88.659,19 | 175.109,07 | 263.768,27 |
129 | 170.740,93 | 448,19 | 1.612,49 | 2.060,69 | 169.128,43 | 89.107,39 | 176.721,57 | 265.828,96 |
130 | 169.128,43 | 443,96 | 1.616,73 | 2.060,69 | 167.511,71 | 89.551,35 | 178.338,29 | 267.889,65 |
131 | 167.511,71 | 439,72 | 1.620,97 | 2.060,69 | 165.890,73 | 89.991,07 | 179.959,27 | 269.950,34 |
132 | 165.890,73 | 435,46 | 1.625,23 | 2.060,69 | 164.265,51 | 90.426,53 | 181.584,49 | 272.011,03 |
133 | 164.265,51 | 431,20 | 1.629,49 | 2.060,69 | 162.636,02 | 90.857,73 | 183.213,98 | 274.071,71 |
134 | 162.636,02 | 426,92 | 1.633,77 | 2.060,69 | 161.002,25 | 91.284,65 | 184.847,75 | 276.132,40 |
135 | 161.002,25 | 422,63 | 1.638,06 | 2.060,69 | 159.364,19 | 91.707,28 | 186.485,81 | 278.193,09 |
136 | 159.364,19 | 418,33 | 1.642,36 | 2.060,69 | 157.721,83 | 92.125,61 | 188.128,17 | 280.253,78 |
137 | 157.721,83 | 414,02 | 1.646,67 | 2.060,69 | 156.075,16 | 92.539,63 | 189.774,84 | 282.314,47 |
138 | 156.075,16 | 409,70 | 1.650,99 | 2.060,69 | 154.424,17 | 92.949,33 | 191.425,83 | 284.375,16 |
139 | 154.424,17 | 405,36 | 1.655,33 | 2.060,69 | 152.768,84 | 93.354,69 | 193.081,16 | 286.435,85 |
140 | 152.768,84 | 401,02 | 1.659,67 | 2.060,69 | 151.109,17 | 93.755,71 | 194.740,83 | 288.496,54 |
141 | 151.109,17 | 396,66 | 1.664,03 | 2.060,69 | 149.445,14 | 94.152,37 | 196.404,86 | 290.557,23 |
142 | 149.445,14 | 392,29 | 1.668,40 | 2.060,69 | 147.776,74 | 94.544,67 | 198.073,26 | 292.617,92 |
143 | 147.776,74 | 387,91 | 1.672,78 | 2.060,69 | 146.103,97 | 94.932,58 | 199.746,03 | 294.678,61 |
144 | 146.103,97 | 383,52 | 1.677,17 | 2.060,69 | 144.426,80 | 95.316,10 | 201.423,20 | 296.739,30 |
145 | 144.426,80 | 379,12 | 1.681,57 | 2.060,69 | 142.745,23 | 95.695,22 | 203.104,77 | 298.799,99 |
146 | 142.745,23 | 374,71 | 1.685,98 | 2.060,69 | 141.059,25 | 96.069,93 | 204.790,75 | 300.860,68 |
147 | 141.059,25 | 370,28 | 1.690,41 | 2.060,69 | 139.368,84 | 96.440,21 | 206.481,16 | 302.921,37 |
148 | 139.368,84 | 365,84 | 1.694,85 | 2.060,69 | 137.673,99 | 96.806,05 | 208.176,01 | 304.982,06 |
149 | 137.673,99 | 361,39 | 1.699,30 | 2.060,69 | 135.974,70 | 97.167,45 | 209.875,30 | 307.042,75 |
150 | 135.974,70 | 356,93 | 1.703,76 | 2.060,69 | 134.270,94 | 97.524,38 | 211.579,06 | 309.103,44 |
151 | 134.270,94 | 352,46 | 1.708,23 | 2.060,69 | 132.562,71 | 97.876,84 | 213.287,29 | 311.164,13 |
152 | 132.562,71 | 347,98 | 1.712,71 | 2.060,69 | 130.850,00 | 98.224,82 | 215.000,00 | 313.224,82 |
153 | 130.850,00 | 343,48 | 1.717,21 | 2.060,69 | 129.132,79 | 98.568,30 | 216.717,21 | 315.285,51 |
154 | 129.132,79 | 338,97 | 1.721,72 | 2.060,69 | 127.411,08 | 98.907,27 | 218.438,92 | 317.346,20 |
155 | 127.411,08 | 334,45 | 1.726,24 | 2.060,69 | 125.684,84 | 99.241,73 | 220.165,16 | 319.406,89 |
156 | 125.684,84 | 329,92 | 1.730,77 | 2.060,69 | 123.954,08 | 99.571,65 | 221.895,92 | 321.467,58 |
157 | 123.954,08 | 325,38 | 1.735,31 | 2.060,69 | 122.218,76 | 99.897,03 | 223.631,24 | 323.528,26 |
158 | 122.218,76 | 320,82 | 1.739,87 | 2.060,69 | 120.478,90 | 100.217,85 | 225.371,10 | 325.588,95 |
159 | 120.478,90 | 316,26 | 1.744,43 | 2.060,69 | 118.734,47 | 100.534,11 | 227.115,53 | 327.649,64 |
160 | 118.734,47 | 311,68 | 1.749,01 | 2.060,69 | 116.985,46 | 100.845,79 | 228.864,54 | 329.710,33 |
161 | 116.985,46 | 307,09 | 1.753,60 | 2.060,69 | 115.231,85 | 101.152,88 | 230.618,15 | 331.771,02 |
162 | 115.231,85 | 302,48 | 1.758,21 | 2.060,69 | 113.473,65 | 101.455,36 | 232.376,35 | 333.831,71 |
163 | 113.473,65 | 297,87 | 1.762,82 | 2.060,69 | 111.710,83 | 101.753,23 | 234.139,17 | 335.892,40 |
164 | 111.710,83 | 293,24 | 1.767,45 | 2.060,69 | 109.943,38 | 102.046,47 | 235.906,62 | 337.953,09 |
165 | 109.943,38 | 288,60 | 1.772,09 | 2.060,69 | 108.171,29 | 102.335,07 | 237.678,71 | 340.013,78 |
166 | 108.171,29 | 283,95 | 1.776,74 | 2.060,69 | 106.394,55 | 102.619,02 | 239.455,45 | 342.074,47 |
167 | 106.394,55 | 279,29 | 1.781,40 | 2.060,69 | 104.613,14 | 102.898,31 | 241.236,86 | 344.135,16 |
168 | 104.613,14 | 274,61 | 1.786,08 | 2.060,69 | 102.827,06 | 103.172,91 | 243.022,94 | 346.195,85 |
169 | 102.827,06 | 269,92 | 1.790,77 | 2.060,69 | 101.036,30 | 103.442,84 | 244.813,70 | 348.256,54 |
170 | 101.036,30 | 265,22 | 1.795,47 | 2.060,69 | 99.240,83 | 103.708,06 | 246.609,17 | 350.317,23 |
171 | 99.240,83 | 260,51 | 1.800,18 | 2.060,69 | 97.440,64 | 103.968,56 | 248.409,36 | 352.377,92 |
172 | 97.440,64 | 255,78 | 1.804,91 | 2.060,69 | 95.635,74 | 104.224,34 | 250.214,26 | 354.438,61 |
173 | 95.635,74 | 251,04 | 1.809,65 | 2.060,69 | 93.826,09 | 104.475,39 | 252.023,91 | 356.499,30 |
174 | 93.826,09 | 246,29 | 1.814,40 | 2.060,69 | 92.011,69 | 104.721,68 | 253.838,31 | 358.559,99 |
175 | 92.011,69 | 241,53 | 1.819,16 | 2.060,69 | 90.192,54 | 104.963,21 | 255.657,46 | 360.620,68 |
176 | 90.192,54 | 236,76 | 1.823,93 | 2.060,69 | 88.368,60 | 105.199,97 | 257.481,40 | 362.681,37 |
177 | 88.368,60 | 231,97 | 1.828,72 | 2.060,69 | 86.539,88 | 105.431,94 | 259.310,12 | 364.742,06 |
178 | 86.539,88 | 227,17 | 1.833,52 | 2.060,69 | 84.706,36 | 105.659,10 | 261.143,64 | 366.802,75 |
179 | 84.706,36 | 222,35 | 1.838,34 | 2.060,69 | 82.868,02 | 105.881,46 | 262.981,98 | 368.863,44 |
180 | 82.868,02 | 217,53 | 1.843,16 | 2.060,69 | 81.024,86 | 106.098,99 | 264.825,14 | 370.924,13 |
- 107.322,26€
- Zinsanteil
- 2.072,22€
- Monatsrate
- 3,19%
- Sollzins p.a.
- 3,24%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 345.850,00 | 919,38 | 1.152,83 | 2.072,22 | 344.697,17 | 919,38 | 1.152,83 | 2.072,22 |
2 | 344.697,17 | 916,32 | 1.155,90 | 2.072,22 | 343.541,27 | 1.835,70 | 2.308,73 | 4.144,44 |
3 | 343.541,27 | 913,25 | 1.158,97 | 2.072,22 | 342.382,30 | 2.748,95 | 3.467,70 | 6.216,65 |
4 | 342.382,30 | 910,17 | 1.162,05 | 2.072,22 | 341.220,25 | 3.659,12 | 4.629,75 | 8.288,87 |
5 | 341.220,25 | 907,08 | 1.165,14 | 2.072,22 | 340.055,11 | 4.566,20 | 5.794,89 | 10.361,09 |
6 | 340.055,11 | 903,98 | 1.168,24 | 2.072,22 | 338.886,87 | 5.470,18 | 6.963,13 | 12.433,31 |
7 | 338.886,87 | 900,87 | 1.171,34 | 2.072,22 | 337.715,52 | 6.371,05 | 8.134,48 | 14.505,53 |
8 | 337.715,52 | 897,76 | 1.174,46 | 2.072,22 | 336.541,07 | 7.268,81 | 9.308,93 | 16.577,74 |
9 | 336.541,07 | 894,64 | 1.177,58 | 2.072,22 | 335.363,49 | 8.163,45 | 10.486,51 | 18.649,96 |
10 | 335.363,49 | 891,51 | 1.180,71 | 2.072,22 | 334.182,78 | 9.054,96 | 11.667,22 | 20.722,18 |
11 | 334.182,78 | 888,37 | 1.183,85 | 2.072,22 | 332.998,93 | 9.943,33 | 12.851,07 | 22.794,40 |
12 | 332.998,93 | 885,22 | 1.187,00 | 2.072,22 | 331.811,93 | 10.828,55 | 14.038,07 | 24.866,62 |
13 | 331.811,93 | 882,07 | 1.190,15 | 2.072,22 | 330.621,78 | 11.710,61 | 15.228,22 | 26.938,83 |
14 | 330.621,78 | 878,90 | 1.193,32 | 2.072,22 | 329.428,47 | 12.589,52 | 16.421,53 | 29.011,05 |
15 | 329.428,47 | 875,73 | 1.196,49 | 2.072,22 | 328.231,98 | 13.465,25 | 17.618,02 | 31.083,27 |
16 | 328.231,98 | 872,55 | 1.199,67 | 2.072,22 | 327.032,31 | 14.337,80 | 18.817,69 | 33.155,49 |
17 | 327.032,31 | 869,36 | 1.202,86 | 2.072,22 | 325.829,45 | 15.207,16 | 20.020,55 | 35.227,70 |
18 | 325.829,45 | 866,16 | 1.206,05 | 2.072,22 | 324.623,40 | 16.073,32 | 21.226,60 | 37.299,92 |
19 | 324.623,40 | 862,96 | 1.209,26 | 2.072,22 | 323.414,14 | 16.936,28 | 22.435,86 | 39.372,14 |
20 | 323.414,14 | 859,74 | 1.212,48 | 2.072,22 | 322.201,66 | 17.796,02 | 23.648,34 | 41.444,36 |
21 | 322.201,66 | 856,52 | 1.215,70 | 2.072,22 | 320.985,96 | 18.652,54 | 24.864,04 | 43.516,58 |
22 | 320.985,96 | 853,29 | 1.218,93 | 2.072,22 | 319.767,03 | 19.505,83 | 26.082,97 | 45.588,79 |
23 | 319.767,03 | 850,05 | 1.222,17 | 2.072,22 | 318.544,86 | 20.355,88 | 27.305,14 | 47.661,01 |
24 | 318.544,86 | 846,80 | 1.225,42 | 2.072,22 | 317.319,44 | 21.202,67 | 28.530,56 | 49.733,23 |
25 | 317.319,44 | 843,54 | 1.228,68 | 2.072,22 | 316.090,77 | 22.046,22 | 29.759,23 | 51.805,45 |
26 | 316.090,77 | 840,27 | 1.231,94 | 2.072,22 | 314.858,82 | 22.886,49 | 30.991,18 | 53.877,67 |
27 | 314.858,82 | 837,00 | 1.235,22 | 2.072,22 | 313.623,61 | 23.723,49 | 32.226,39 | 55.949,88 |
28 | 313.623,61 | 833,72 | 1.238,50 | 2.072,22 | 312.385,10 | 24.557,21 | 33.464,90 | 58.022,10 |
29 | 312.385,10 | 830,42 | 1.241,79 | 2.072,22 | 311.143,31 | 25.387,63 | 34.706,69 | 60.094,32 |
30 | 311.143,31 | 827,12 | 1.245,10 | 2.072,22 | 309.898,21 | 26.214,75 | 35.951,79 | 62.166,54 |
31 | 309.898,21 | 823,81 | 1.248,41 | 2.072,22 | 308.649,81 | 27.038,56 | 37.200,19 | 64.238,76 |
32 | 308.649,81 | 820,49 | 1.251,72 | 2.072,22 | 307.398,09 | 27.859,06 | 38.451,91 | 66.310,97 |
33 | 307.398,09 | 817,17 | 1.255,05 | 2.072,22 | 306.143,03 | 28.676,23 | 39.706,97 | 68.383,19 |
34 | 306.143,03 | 813,83 | 1.258,39 | 2.072,22 | 304.884,65 | 29.490,06 | 40.965,35 | 70.455,41 |
35 | 304.884,65 | 810,49 | 1.261,73 | 2.072,22 | 303.622,91 | 30.300,54 | 42.227,09 | 72.527,63 |
36 | 303.622,91 | 807,13 | 1.265,09 | 2.072,22 | 302.357,83 | 31.107,67 | 43.492,17 | 74.599,85 |
37 | 302.357,83 | 803,77 | 1.268,45 | 2.072,22 | 301.089,38 | 31.911,44 | 44.760,62 | 76.672,06 |
38 | 301.089,38 | 800,40 | 1.271,82 | 2.072,22 | 299.817,55 | 32.711,84 | 46.032,45 | 78.744,28 |
39 | 299.817,55 | 797,01 | 1.275,20 | 2.072,22 | 298.542,35 | 33.508,85 | 47.307,65 | 80.816,50 |
40 | 298.542,35 | 793,63 | 1.278,59 | 2.072,22 | 297.263,76 | 34.302,48 | 48.586,24 | 82.888,72 |
41 | 297.263,76 | 790,23 | 1.281,99 | 2.072,22 | 295.981,77 | 35.092,70 | 49.868,23 | 84.960,93 |
42 | 295.981,77 | 786,82 | 1.285,40 | 2.072,22 | 294.696,37 | 35.879,52 | 51.153,63 | 87.033,15 |
43 | 294.696,37 | 783,40 | 1.288,82 | 2.072,22 | 293.407,55 | 36.662,92 | 52.442,45 | 89.105,37 |
44 | 293.407,55 | 779,98 | 1.292,24 | 2.072,22 | 292.115,31 | 37.442,90 | 53.734,69 | 91.177,59 |
45 | 292.115,31 | 776,54 | 1.295,68 | 2.072,22 | 290.819,63 | 38.219,44 | 55.030,37 | 93.249,81 |
46 | 290.819,63 | 773,10 | 1.299,12 | 2.072,22 | 289.520,51 | 38.992,53 | 56.329,49 | 95.322,02 |
47 | 289.520,51 | 769,64 | 1.302,58 | 2.072,22 | 288.217,93 | 39.762,17 | 57.632,07 | 97.394,24 |
48 | 288.217,93 | 766,18 | 1.306,04 | 2.072,22 | 286.911,89 | 40.528,35 | 58.938,11 | 99.466,46 |
49 | 286.911,89 | 762,71 | 1.309,51 | 2.072,22 | 285.602,38 | 41.291,06 | 60.247,62 | 101.538,68 |
50 | 285.602,38 | 759,23 | 1.312,99 | 2.072,22 | 284.289,39 | 42.050,29 | 61.560,61 | 103.610,90 |
51 | 284.289,39 | 755,74 | 1.316,48 | 2.072,22 | 282.972,91 | 42.806,02 | 62.877,09 | 105.683,11 |
52 | 282.972,91 | 752,24 | 1.319,98 | 2.072,22 | 281.652,93 | 43.558,26 | 64.197,07 | 107.755,33 |
53 | 281.652,93 | 748,73 | 1.323,49 | 2.072,22 | 280.329,44 | 44.306,99 | 65.520,56 | 109.827,55 |
54 | 280.329,44 | 745,21 | 1.327,01 | 2.072,22 | 279.002,43 | 45.052,20 | 66.847,57 | 111.899,77 |
55 | 279.002,43 | 741,68 | 1.330,54 | 2.072,22 | 277.671,89 | 45.793,88 | 68.178,11 | 113.971,99 |
56 | 277.671,89 | 738,14 | 1.334,07 | 2.072,22 | 276.337,82 | 46.532,02 | 69.512,18 | 116.044,20 |
57 | 276.337,82 | 734,60 | 1.337,62 | 2.072,22 | 275.000,20 | 47.266,62 | 70.849,80 | 118.116,42 |
58 | 275.000,20 | 731,04 | 1.341,18 | 2.072,22 | 273.659,02 | 47.997,66 | 72.190,98 | 120.188,64 |
59 | 273.659,02 | 727,48 | 1.344,74 | 2.072,22 | 272.314,28 | 48.725,14 | 73.535,72 | 122.260,86 |
60 | 272.314,28 | 723,90 | 1.348,32 | 2.072,22 | 270.965,97 | 49.449,04 | 74.884,03 | 124.333,08 |
61 | 270.965,97 | 720,32 | 1.351,90 | 2.072,22 | 269.614,07 | 50.169,36 | 76.235,93 | 126.405,29 |
62 | 269.614,07 | 716,72 | 1.355,49 | 2.072,22 | 268.258,57 | 50.886,08 | 77.591,43 | 128.477,51 |
63 | 268.258,57 | 713,12 | 1.359,10 | 2.072,22 | 266.899,47 | 51.599,20 | 78.950,53 | 130.549,73 |
64 | 266.899,47 | 709,51 | 1.362,71 | 2.072,22 | 265.536,76 | 52.308,71 | 80.313,24 | 132.621,95 |
65 | 265.536,76 | 705,89 | 1.366,33 | 2.072,22 | 264.170,43 | 53.014,60 | 81.679,57 | 134.694,16 |
66 | 264.170,43 | 702,25 | 1.369,96 | 2.072,22 | 262.800,47 | 53.716,85 | 83.049,53 | 136.766,38 |
67 | 262.800,47 | 698,61 | 1.373,61 | 2.072,22 | 261.426,86 | 54.415,46 | 84.423,14 | 138.838,60 |
68 | 261.426,86 | 694,96 | 1.377,26 | 2.072,22 | 260.049,60 | 55.110,42 | 85.800,40 | 140.910,82 |
69 | 260.049,60 | 691,30 | 1.380,92 | 2.072,22 | 258.668,68 | 55.801,72 | 87.181,32 | 142.983,04 |
70 | 258.668,68 | 687,63 | 1.384,59 | 2.072,22 | 257.284,09 | 56.489,35 | 88.565,91 | 145.055,25 |
71 | 257.284,09 | 683,95 | 1.388,27 | 2.072,22 | 255.895,82 | 57.173,29 | 89.954,18 | 147.127,47 |
72 | 255.895,82 | 680,26 | 1.391,96 | 2.072,22 | 254.503,86 | 57.853,55 | 91.346,14 | 149.199,69 |
73 | 254.503,86 | 676,56 | 1.395,66 | 2.072,22 | 253.108,20 | 58.530,11 | 92.741,80 | 151.271,91 |
74 | 253.108,20 | 672,85 | 1.399,37 | 2.072,22 | 251.708,83 | 59.202,95 | 94.141,17 | 153.344,13 |
75 | 251.708,83 | 669,13 | 1.403,09 | 2.072,22 | 250.305,73 | 59.872,08 | 95.544,27 | 155.416,34 |
76 | 250.305,73 | 665,40 | 1.406,82 | 2.072,22 | 248.898,91 | 60.537,47 | 96.951,09 | 157.488,56 |
77 | 248.898,91 | 661,66 | 1.410,56 | 2.072,22 | 247.488,35 | 61.199,13 | 98.361,65 | 159.560,78 |
78 | 247.488,35 | 657,91 | 1.414,31 | 2.072,22 | 246.074,04 | 61.857,04 | 99.775,96 | 161.633,00 |
79 | 246.074,04 | 654,15 | 1.418,07 | 2.072,22 | 244.655,97 | 62.511,18 | 101.194,03 | 163.705,22 |
80 | 244.655,97 | 650,38 | 1.421,84 | 2.072,22 | 243.234,13 | 63.161,56 | 102.615,87 | 165.777,43 |
81 | 243.234,13 | 646,60 | 1.425,62 | 2.072,22 | 241.808,51 | 63.808,16 | 104.041,49 | 167.849,65 |
82 | 241.808,51 | 642,81 | 1.429,41 | 2.072,22 | 240.379,10 | 64.450,97 | 105.470,90 | 169.921,87 |
83 | 240.379,10 | 639,01 | 1.433,21 | 2.072,22 | 238.945,89 | 65.089,97 | 106.904,11 | 171.994,09 |
84 | 238.945,89 | 635,20 | 1.437,02 | 2.072,22 | 237.508,87 | 65.725,17 | 108.341,13 | 174.066,31 |
85 | 237.508,87 | 631,38 | 1.440,84 | 2.072,22 | 236.068,03 | 66.356,55 | 109.781,97 | 176.138,52 |
86 | 236.068,03 | 627,55 | 1.444,67 | 2.072,22 | 234.623,36 | 66.984,10 | 111.226,64 | 178.210,74 |
87 | 234.623,36 | 623,71 | 1.448,51 | 2.072,22 | 233.174,84 | 67.607,80 | 112.675,16 | 180.282,96 |
88 | 233.174,84 | 619,86 | 1.452,36 | 2.072,22 | 231.722,48 | 68.227,66 | 114.127,52 | 182.355,18 |
89 | 231.722,48 | 616,00 | 1.456,22 | 2.072,22 | 230.266,26 | 68.843,66 | 115.583,74 | 184.427,39 |
90 | 230.266,26 | 612,12 | 1.460,09 | 2.072,22 | 228.806,17 | 69.455,78 | 117.043,83 | 186.499,61 |
91 | 228.806,17 | 608,24 | 1.463,97 | 2.072,22 | 227.342,19 | 70.064,02 | 118.507,81 | 188.571,83 |
92 | 227.342,19 | 604,35 | 1.467,87 | 2.072,22 | 225.874,33 | 70.668,37 | 119.975,67 | 190.644,05 |
93 | 225.874,33 | 600,45 | 1.471,77 | 2.072,22 | 224.402,56 | 71.268,82 | 121.447,44 | 192.716,27 |
94 | 224.402,56 | 596,54 | 1.475,68 | 2.072,22 | 222.926,88 | 71.865,36 | 122.923,12 | 194.788,48 |
95 | 222.926,88 | 592,61 | 1.479,60 | 2.072,22 | 221.447,27 | 72.457,97 | 124.402,73 | 196.860,70 |
96 | 221.447,27 | 588,68 | 1.483,54 | 2.072,22 | 219.963,74 | 73.046,66 | 125.886,26 | 198.932,92 |
97 | 219.963,74 | 584,74 | 1.487,48 | 2.072,22 | 218.476,25 | 73.631,39 | 127.373,75 | 201.005,14 |
98 | 218.476,25 | 580,78 | 1.491,44 | 2.072,22 | 216.984,82 | 74.212,17 | 128.865,18 | 203.077,36 |
99 | 216.984,82 | 576,82 | 1.495,40 | 2.072,22 | 215.489,42 | 74.788,99 | 130.360,58 | 205.149,57 |
100 | 215.489,42 | 572,84 | 1.499,38 | 2.072,22 | 213.990,04 | 75.361,84 | 131.859,96 | 207.221,79 |
101 | 213.990,04 | 568,86 | 1.503,36 | 2.072,22 | 212.486,68 | 75.930,69 | 133.363,32 | 209.294,01 |
102 | 212.486,68 | 564,86 | 1.507,36 | 2.072,22 | 210.979,33 | 76.495,55 | 134.870,67 | 211.366,23 |
103 | 210.979,33 | 560,85 | 1.511,36 | 2.072,22 | 209.467,96 | 77.056,41 | 136.382,04 | 213.438,45 |
104 | 209.467,96 | 556,84 | 1.515,38 | 2.072,22 | 207.952,58 | 77.613,24 | 137.897,42 | 215.510,66 |
105 | 207.952,58 | 552,81 | 1.519,41 | 2.072,22 | 206.433,17 | 78.166,05 | 139.416,83 | 217.582,88 |
106 | 206.433,17 | 548,77 | 1.523,45 | 2.072,22 | 204.909,72 | 78.714,82 | 140.940,28 | 219.655,10 |
107 | 204.909,72 | 544,72 | 1.527,50 | 2.072,22 | 203.382,22 | 79.259,54 | 142.467,78 | 221.727,32 |
108 | 203.382,22 | 540,66 | 1.531,56 | 2.072,22 | 201.850,66 | 79.800,19 | 143.999,34 | 223.799,54 |
109 | 201.850,66 | 536,59 | 1.535,63 | 2.072,22 | 200.315,03 | 80.336,78 | 145.534,97 | 225.871,75 |
110 | 200.315,03 | 532,50 | 1.539,71 | 2.072,22 | 198.775,31 | 80.869,28 | 147.074,69 | 227.943,97 |
111 | 198.775,31 | 528,41 | 1.543,81 | 2.072,22 | 197.231,51 | 81.397,69 | 148.618,49 | 230.016,19 |
112 | 197.231,51 | 524,31 | 1.547,91 | 2.072,22 | 195.683,60 | 81.922,00 | 150.166,40 | 232.088,41 |
113 | 195.683,60 | 520,19 | 1.552,03 | 2.072,22 | 194.131,57 | 82.442,19 | 151.718,43 | 234.160,62 |
114 | 194.131,57 | 516,07 | 1.556,15 | 2.072,22 | 192.575,42 | 82.958,26 | 153.274,58 | 236.232,84 |
115 | 192.575,42 | 511,93 | 1.560,29 | 2.072,22 | 191.015,13 | 83.470,19 | 154.834,87 | 238.305,06 |
116 | 191.015,13 | 507,78 | 1.564,44 | 2.072,22 | 189.450,69 | 83.977,97 | 156.399,31 | 240.377,28 |
117 | 189.450,69 | 503,62 | 1.568,59 | 2.072,22 | 187.882,10 | 84.481,60 | 157.967,90 | 242.449,50 |
118 | 187.882,10 | 499,45 | 1.572,76 | 2.072,22 | 186.309,33 | 84.981,05 | 159.540,67 | 244.521,71 |
119 | 186.309,33 | 495,27 | 1.576,95 | 2.072,22 | 184.732,39 | 85.476,32 | 161.117,61 | 246.593,93 |
120 | 184.732,39 | 491,08 | 1.581,14 | 2.072,22 | 183.151,25 | 85.967,40 | 162.698,75 | 248.666,15 |
121 | 183.151,25 | 486,88 | 1.585,34 | 2.072,22 | 181.565,91 | 86.454,28 | 164.284,09 | 250.738,37 |
122 | 181.565,91 | 482,66 | 1.589,56 | 2.072,22 | 179.976,35 | 86.936,94 | 165.873,65 | 252.810,59 |
123 | 179.976,35 | 478,44 | 1.593,78 | 2.072,22 | 178.382,57 | 87.415,38 | 167.467,43 | 254.882,80 |
124 | 178.382,57 | 474,20 | 1.598,02 | 2.072,22 | 176.784,56 | 87.889,58 | 169.065,44 | 256.955,02 |
125 | 176.784,56 | 469,95 | 1.602,27 | 2.072,22 | 175.182,29 | 88.359,53 | 170.667,71 | 259.027,24 |
126 | 175.182,29 | 465,69 | 1.606,52 | 2.072,22 | 173.575,77 | 88.825,22 | 172.274,23 | 261.099,46 |
127 | 173.575,77 | 461,42 | 1.610,80 | 2.072,22 | 171.964,97 | 89.286,65 | 173.885,03 | 263.171,68 |
128 | 171.964,97 | 457,14 | 1.615,08 | 2.072,22 | 170.349,89 | 89.743,79 | 175.500,11 | 265.243,89 |
129 | 170.349,89 | 452,85 | 1.619,37 | 2.072,22 | 168.730,52 | 90.196,63 | 177.119,48 | 267.316,11 |
130 | 168.730,52 | 448,54 | 1.623,68 | 2.072,22 | 167.106,85 | 90.645,17 | 178.743,15 | 269.388,33 |
131 | 167.106,85 | 444,23 | 1.627,99 | 2.072,22 | 165.478,85 | 91.089,40 | 180.371,15 | 271.460,55 |
132 | 165.478,85 | 439,90 | 1.632,32 | 2.072,22 | 163.846,53 | 91.529,30 | 182.003,47 | 273.532,77 |
133 | 163.846,53 | 435,56 | 1.636,66 | 2.072,22 | 162.209,87 | 91.964,86 | 183.640,13 | 275.604,98 |
134 | 162.209,87 | 431,21 | 1.641,01 | 2.072,22 | 160.568,86 | 92.396,06 | 185.281,14 | 277.677,20 |
135 | 160.568,86 | 426,85 | 1.645,37 | 2.072,22 | 158.923,49 | 92.822,91 | 186.926,51 | 279.749,42 |
136 | 158.923,49 | 422,47 | 1.649,75 | 2.072,22 | 157.273,75 | 93.245,38 | 188.576,25 | 281.821,64 |
137 | 157.273,75 | 418,09 | 1.654,13 | 2.072,22 | 155.619,61 | 93.663,47 | 190.230,39 | 283.893,85 |
138 | 155.619,61 | 413,69 | 1.658,53 | 2.072,22 | 153.961,08 | 94.077,16 | 191.888,92 | 285.966,07 |
139 | 153.961,08 | 409,28 | 1.662,94 | 2.072,22 | 152.298,15 | 94.486,44 | 193.551,85 | 288.038,29 |
140 | 152.298,15 | 404,86 | 1.667,36 | 2.072,22 | 150.630,79 | 94.891,30 | 195.219,21 | 290.110,51 |
141 | 150.630,79 | 400,43 | 1.671,79 | 2.072,22 | 148.959,00 | 95.291,72 | 196.891,00 | 292.182,73 |
142 | 148.959,00 | 395,98 | 1.676,24 | 2.072,22 | 147.282,76 | 95.687,71 | 198.567,24 | 294.254,94 |
143 | 147.282,76 | 391,53 | 1.680,69 | 2.072,22 | 145.602,07 | 96.079,23 | 200.247,93 | 296.327,16 |
144 | 145.602,07 | 387,06 | 1.685,16 | 2.072,22 | 143.916,91 | 96.466,29 | 201.933,09 | 298.399,38 |
145 | 143.916,91 | 382,58 | 1.689,64 | 2.072,22 | 142.227,27 | 96.848,87 | 203.622,73 | 300.471,60 |
146 | 142.227,27 | 378,09 | 1.694,13 | 2.072,22 | 140.533,14 | 97.226,96 | 205.316,86 | 302.543,82 |
147 | 140.533,14 | 373,58 | 1.698,63 | 2.072,22 | 138.834,51 | 97.600,54 | 207.015,49 | 304.616,03 |
148 | 138.834,51 | 369,07 | 1.703,15 | 2.072,22 | 137.131,36 | 97.969,61 | 208.718,64 | 306.688,25 |
149 | 137.131,36 | 364,54 | 1.707,68 | 2.072,22 | 135.423,68 | 98.334,15 | 210.426,32 | 308.760,47 |
150 | 135.423,68 | 360,00 | 1.712,22 | 2.072,22 | 133.711,46 | 98.694,15 | 212.138,54 | 310.832,69 |
151 | 133.711,46 | 355,45 | 1.716,77 | 2.072,22 | 131.994,70 | 99.049,60 | 213.855,30 | 312.904,91 |
152 | 131.994,70 | 350,89 | 1.721,33 | 2.072,22 | 130.273,36 | 99.400,49 | 215.576,64 | 314.977,12 |
153 | 130.273,36 | 346,31 | 1.725,91 | 2.072,22 | 128.547,46 | 99.746,80 | 217.302,54 | 317.049,34 |
154 | 128.547,46 | 341,72 | 1.730,50 | 2.072,22 | 126.816,96 | 100.088,52 | 219.033,04 | 319.121,56 |
155 | 126.816,96 | 337,12 | 1.735,10 | 2.072,22 | 125.081,86 | 100.425,64 | 220.768,14 | 321.193,78 |
156 | 125.081,86 | 332,51 | 1.739,71 | 2.072,22 | 123.342,16 | 100.758,15 | 222.507,84 | 323.266,00 |
157 | 123.342,16 | 327,88 | 1.744,33 | 2.072,22 | 121.597,82 | 101.086,04 | 224.252,18 | 325.338,21 |
158 | 121.597,82 | 323,25 | 1.748,97 | 2.072,22 | 119.848,85 | 101.409,28 | 226.001,15 | 327.410,43 |
159 | 119.848,85 | 318,60 | 1.753,62 | 2.072,22 | 118.095,23 | 101.727,88 | 227.754,77 | 329.482,65 |
160 | 118.095,23 | 313,94 | 1.758,28 | 2.072,22 | 116.336,95 | 102.041,82 | 229.513,05 | 331.554,87 |
161 | 116.336,95 | 309,26 | 1.762,96 | 2.072,22 | 114.574,00 | 102.351,08 | 231.276,00 | 333.627,08 |
162 | 114.574,00 | 304,58 | 1.767,64 | 2.072,22 | 112.806,35 | 102.655,66 | 233.043,65 | 335.699,30 |
163 | 112.806,35 | 299,88 | 1.772,34 | 2.072,22 | 111.034,01 | 102.955,53 | 234.815,99 | 337.771,52 |
164 | 111.034,01 | 295,17 | 1.777,05 | 2.072,22 | 109.256,96 | 103.250,70 | 236.593,04 | 339.843,74 |
165 | 109.256,96 | 290,44 | 1.781,78 | 2.072,22 | 107.475,18 | 103.541,14 | 238.374,82 | 341.915,96 |
166 | 107.475,18 | 285,70 | 1.786,51 | 2.072,22 | 105.688,67 | 103.826,84 | 240.161,33 | 343.988,17 |
167 | 105.688,67 | 280,96 | 1.791,26 | 2.072,22 | 103.897,41 | 104.107,80 | 241.952,59 | 346.060,39 |
168 | 103.897,41 | 276,19 | 1.796,02 | 2.072,22 | 102.101,38 | 104.383,99 | 243.748,62 | 348.132,61 |
169 | 102.101,38 | 271,42 | 1.800,80 | 2.072,22 | 100.300,59 | 104.655,41 | 245.549,41 | 350.204,83 |
170 | 100.300,59 | 266,63 | 1.805,59 | 2.072,22 | 98.495,00 | 104.922,05 | 247.355,00 | 352.277,05 |
171 | 98.495,00 | 261,83 | 1.810,39 | 2.072,22 | 96.684,61 | 105.183,88 | 249.165,39 | 354.349,26 |
172 | 96.684,61 | 257,02 | 1.815,20 | 2.072,22 | 94.869,42 | 105.440,90 | 250.980,58 | 356.421,48 |
173 | 94.869,42 | 252,19 | 1.820,02 | 2.072,22 | 93.049,39 | 105.693,09 | 252.800,61 | 358.493,70 |
174 | 93.049,39 | 247,36 | 1.824,86 | 2.072,22 | 91.224,53 | 105.940,45 | 254.625,47 | 360.565,92 |
175 | 91.224,53 | 242,51 | 1.829,71 | 2.072,22 | 89.394,82 | 106.182,95 | 256.455,18 | 362.638,14 |
176 | 89.394,82 | 237,64 | 1.834,58 | 2.072,22 | 87.560,24 | 106.420,60 | 258.289,76 | 364.710,35 |
177 | 87.560,24 | 232,76 | 1.839,45 | 2.072,22 | 85.720,79 | 106.653,36 | 260.129,21 | 366.782,57 |
178 | 85.720,79 | 227,87 | 1.844,34 | 2.072,22 | 83.876,45 | 106.881,23 | 261.973,55 | 368.854,79 |
179 | 83.876,45 | 222,97 | 1.849,25 | 2.072,22 | 82.027,20 | 107.104,21 | 263.822,80 | 370.927,01 |
180 | 82.027,20 | 218,06 | 1.854,16 | 2.072,22 | 80.173,04 | 107.322,26 | 265.676,96 | 372.999,23 |
- 113.385,86€
- Zinsanteil
- 2.129,86€
- Monatsrate
- 3,39%
- Sollzins p.a.
- 3,47%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 345.850,00 | 977,03 | 1.152,83 | 2.129,86 | 344.697,17 | 977,03 | 1.152,83 | 2.129,86 |
2 | 344.697,17 | 973,77 | 1.156,09 | 2.129,86 | 343.541,08 | 1.950,80 | 2.308,92 | 4.259,72 |
3 | 343.541,08 | 970,50 | 1.159,36 | 2.129,86 | 342.381,72 | 2.921,30 | 3.468,28 | 6.389,58 |
4 | 342.381,72 | 967,23 | 1.162,63 | 2.129,86 | 341.219,09 | 3.888,53 | 4.630,91 | 8.519,44 |
5 | 341.219,09 | 963,94 | 1.165,92 | 2.129,86 | 340.053,17 | 4.852,47 | 5.796,83 | 10.649,30 |
6 | 340.053,17 | 960,65 | 1.169,21 | 2.129,86 | 338.883,96 | 5.813,12 | 6.966,04 | 12.779,16 |
7 | 338.883,96 | 957,35 | 1.172,51 | 2.129,86 | 337.711,45 | 6.770,47 | 8.138,55 | 14.909,02 |
8 | 337.711,45 | 954,03 | 1.175,82 | 2.129,86 | 336.535,63 | 7.724,50 | 9.314,37 | 17.038,88 |
9 | 336.535,63 | 950,71 | 1.179,15 | 2.129,86 | 335.356,48 | 8.675,22 | 10.493,52 | 19.168,74 |
10 | 335.356,48 | 947,38 | 1.182,48 | 2.129,86 | 334.174,00 | 9.622,60 | 11.676,00 | 21.298,60 |
11 | 334.174,00 | 944,04 | 1.185,82 | 2.129,86 | 332.988,19 | 10.566,64 | 12.861,81 | 23.428,46 |
12 | 332.988,19 | 940,69 | 1.189,17 | 2.129,86 | 331.799,02 | 11.507,33 | 14.050,98 | 25.558,32 |
13 | 331.799,02 | 937,33 | 1.192,53 | 2.129,86 | 330.606,49 | 12.444,66 | 15.243,51 | 27.688,17 |
14 | 330.606,49 | 933,96 | 1.195,90 | 2.129,86 | 329.410,59 | 13.378,63 | 16.439,41 | 29.818,03 |
15 | 329.410,59 | 930,58 | 1.199,27 | 2.129,86 | 328.211,32 | 14.309,21 | 17.638,68 | 31.947,89 |
16 | 328.211,32 | 927,20 | 1.202,66 | 2.129,86 | 327.008,66 | 15.236,41 | 18.841,34 | 34.077,75 |
17 | 327.008,66 | 923,80 | 1.206,06 | 2.129,86 | 325.802,60 | 16.160,21 | 20.047,40 | 36.207,61 |
18 | 325.802,60 | 920,39 | 1.209,47 | 2.129,86 | 324.593,13 | 17.080,60 | 21.256,87 | 38.337,47 |
19 | 324.593,13 | 916,98 | 1.212,88 | 2.129,86 | 323.380,24 | 17.997,58 | 22.469,76 | 40.467,33 |
20 | 323.380,24 | 913,55 | 1.216,31 | 2.129,86 | 322.163,93 | 18.911,13 | 23.686,07 | 42.597,19 |
21 | 322.163,93 | 910,11 | 1.219,75 | 2.129,86 | 320.944,19 | 19.821,24 | 24.905,81 | 44.727,05 |
22 | 320.944,19 | 906,67 | 1.223,19 | 2.129,86 | 319.721,00 | 20.727,91 | 26.129,00 | 46.856,91 |
23 | 319.721,00 | 903,21 | 1.226,65 | 2.129,86 | 318.494,35 | 21.631,12 | 27.355,65 | 48.986,77 |
24 | 318.494,35 | 899,75 | 1.230,11 | 2.129,86 | 317.264,24 | 22.530,87 | 28.585,76 | 51.116,63 |
25 | 317.264,24 | 896,27 | 1.233,59 | 2.129,86 | 316.030,65 | 23.427,14 | 29.819,35 | 53.246,49 |
26 | 316.030,65 | 892,79 | 1.237,07 | 2.129,86 | 314.793,57 | 24.319,92 | 31.056,43 | 55.376,35 |
27 | 314.793,57 | 889,29 | 1.240,57 | 2.129,86 | 313.553,01 | 25.209,21 | 32.296,99 | 57.506,21 |
28 | 313.553,01 | 885,79 | 1.244,07 | 2.129,86 | 312.308,93 | 26.095,00 | 33.541,07 | 59.636,07 |
29 | 312.308,93 | 882,27 | 1.247,59 | 2.129,86 | 311.061,35 | 26.977,27 | 34.788,65 | 61.765,93 |
30 | 311.061,35 | 878,75 | 1.251,11 | 2.129,86 | 309.810,24 | 27.856,02 | 36.039,76 | 63.895,79 |
31 | 309.810,24 | 875,21 | 1.254,65 | 2.129,86 | 308.555,59 | 28.731,24 | 37.294,41 | 66.025,65 |
32 | 308.555,59 | 871,67 | 1.258,19 | 2.129,86 | 307.297,40 | 29.602,91 | 38.552,60 | 68.155,51 |
33 | 307.297,40 | 868,12 | 1.261,74 | 2.129,86 | 306.035,66 | 30.471,02 | 39.814,34 | 70.285,37 |
34 | 306.035,66 | 864,55 | 1.265,31 | 2.129,86 | 304.770,35 | 31.335,57 | 41.079,65 | 72.415,23 |
35 | 304.770,35 | 860,98 | 1.268,88 | 2.129,86 | 303.501,46 | 32.196,55 | 42.348,54 | 74.545,09 |
36 | 303.501,46 | 857,39 | 1.272,47 | 2.129,86 | 302.229,00 | 33.053,94 | 43.621,00 | 76.674,95 |
37 | 302.229,00 | 853,80 | 1.276,06 | 2.129,86 | 300.952,93 | 33.907,74 | 44.897,07 | 78.804,80 |
38 | 300.952,93 | 850,19 | 1.279,67 | 2.129,86 | 299.673,27 | 34.757,93 | 46.176,73 | 80.934,66 |
39 | 299.673,27 | 846,58 | 1.283,28 | 2.129,86 | 298.389,98 | 35.604,51 | 47.460,02 | 83.064,52 |
40 | 298.389,98 | 842,95 | 1.286,91 | 2.129,86 | 297.103,07 | 36.447,46 | 48.746,93 | 85.194,38 |
41 | 297.103,07 | 839,32 | 1.290,54 | 2.129,86 | 295.812,53 | 37.286,77 | 50.037,47 | 87.324,24 |
42 | 295.812,53 | 835,67 | 1.294,19 | 2.129,86 | 294.518,34 | 38.122,44 | 51.331,66 | 89.454,10 |
43 | 294.518,34 | 832,01 | 1.297,85 | 2.129,86 | 293.220,50 | 38.954,46 | 52.629,50 | 91.583,96 |
44 | 293.220,50 | 828,35 | 1.301,51 | 2.129,86 | 291.918,99 | 39.782,81 | 53.931,01 | 93.713,82 |
45 | 291.918,99 | 824,67 | 1.305,19 | 2.129,86 | 290.613,80 | 40.607,48 | 55.236,20 | 95.843,68 |
46 | 290.613,80 | 820,98 | 1.308,88 | 2.129,86 | 289.304,92 | 41.428,46 | 56.545,08 | 97.973,54 |
47 | 289.304,92 | 817,29 | 1.312,57 | 2.129,86 | 287.992,35 | 42.245,75 | 57.857,65 | 100.103,40 |
48 | 287.992,35 | 813,58 | 1.316,28 | 2.129,86 | 286.676,07 | 43.059,33 | 59.173,93 | 102.233,26 |
49 | 286.676,07 | 809,86 | 1.320,00 | 2.129,86 | 285.356,07 | 43.869,19 | 60.493,93 | 104.363,12 |
50 | 285.356,07 | 806,13 | 1.323,73 | 2.129,86 | 284.032,34 | 44.675,32 | 61.817,66 | 106.492,98 |
51 | 284.032,34 | 802,39 | 1.327,47 | 2.129,86 | 282.704,87 | 45.477,71 | 63.145,13 | 108.622,84 |
52 | 282.704,87 | 798,64 | 1.331,22 | 2.129,86 | 281.373,65 | 46.276,35 | 64.476,35 | 110.752,70 |
53 | 281.373,65 | 794,88 | 1.334,98 | 2.129,86 | 280.038,67 | 47.071,23 | 65.811,33 | 112.882,56 |
54 | 280.038,67 | 791,11 | 1.338,75 | 2.129,86 | 278.699,92 | 47.862,34 | 67.150,08 | 115.012,42 |
55 | 278.699,92 | 787,33 | 1.342,53 | 2.129,86 | 277.357,39 | 48.649,67 | 68.492,61 | 117.142,28 |
56 | 277.357,39 | 783,53 | 1.346,32 | 2.129,86 | 276.011,07 | 49.433,20 | 69.838,93 | 119.272,14 |
57 | 276.011,07 | 779,73 | 1.350,13 | 2.129,86 | 274.660,94 | 50.212,93 | 71.189,06 | 121.402,00 |
58 | 274.660,94 | 775,92 | 1.353,94 | 2.129,86 | 273.306,99 | 50.988,85 | 72.543,01 | 123.531,86 |
59 | 273.306,99 | 772,09 | 1.357,77 | 2.129,86 | 271.949,23 | 51.760,94 | 73.900,77 | 125.661,72 |
60 | 271.949,23 | 768,26 | 1.361,60 | 2.129,86 | 270.587,62 | 52.529,20 | 75.262,38 | 127.791,58 |
61 | 270.587,62 | 764,41 | 1.365,45 | 2.129,86 | 269.222,17 | 53.293,61 | 76.627,83 | 129.921,43 |
62 | 269.222,17 | 760,55 | 1.369,31 | 2.129,86 | 267.852,87 | 54.054,16 | 77.997,13 | 132.051,29 |
63 | 267.852,87 | 756,68 | 1.373,18 | 2.129,86 | 266.479,69 | 54.810,85 | 79.370,31 | 134.181,15 |
64 | 266.479,69 | 752,81 | 1.377,05 | 2.129,86 | 265.102,64 | 55.563,65 | 80.747,36 | 136.311,01 |
65 | 265.102,64 | 748,91 | 1.380,94 | 2.129,86 | 263.721,69 | 56.312,57 | 82.128,31 | 138.440,87 |
66 | 263.721,69 | 745,01 | 1.384,85 | 2.129,86 | 262.336,85 | 57.057,58 | 83.513,15 | 140.570,73 |
67 | 262.336,85 | 741,10 | 1.388,76 | 2.129,86 | 260.948,09 | 57.798,68 | 84.901,91 | 142.700,59 |
68 | 260.948,09 | 737,18 | 1.392,68 | 2.129,86 | 259.555,41 | 58.535,86 | 86.294,59 | 144.830,45 |
69 | 259.555,41 | 733,24 | 1.396,62 | 2.129,86 | 258.158,79 | 59.269,10 | 87.691,21 | 146.960,31 |
70 | 258.158,79 | 729,30 | 1.400,56 | 2.129,86 | 256.758,23 | 59.998,40 | 89.091,77 | 149.090,17 |
71 | 256.758,23 | 725,34 | 1.404,52 | 2.129,86 | 255.353,71 | 60.723,74 | 90.496,29 | 151.220,03 |
72 | 255.353,71 | 721,37 | 1.408,49 | 2.129,86 | 253.945,23 | 61.445,12 | 91.904,77 | 153.349,89 |
73 | 253.945,23 | 717,40 | 1.412,46 | 2.129,86 | 252.532,76 | 62.162,51 | 93.317,24 | 155.479,75 |
74 | 252.532,76 | 713,41 | 1.416,45 | 2.129,86 | 251.116,31 | 62.875,92 | 94.733,69 | 157.609,61 |
75 | 251.116,31 | 709,40 | 1.420,46 | 2.129,86 | 249.695,85 | 63.585,32 | 96.154,15 | 159.739,47 |
76 | 249.695,85 | 705,39 | 1.424,47 | 2.129,86 | 248.271,39 | 64.290,71 | 97.578,61 | 161.869,33 |
77 | 248.271,39 | 701,37 | 1.428,49 | 2.129,86 | 246.842,89 | 64.992,08 | 99.007,11 | 163.999,19 |
78 | 246.842,89 | 697,33 | 1.432,53 | 2.129,86 | 245.410,36 | 65.689,41 | 100.439,64 | 166.129,05 |
79 | 245.410,36 | 693,28 | 1.436,58 | 2.129,86 | 243.973,79 | 66.382,70 | 101.876,21 | 168.258,91 |
80 | 243.973,79 | 689,23 | 1.440,63 | 2.129,86 | 242.533,15 | 67.071,92 | 103.316,85 | 170.388,77 |
81 | 242.533,15 | 685,16 | 1.444,70 | 2.129,86 | 241.088,45 | 67.757,08 | 104.761,55 | 172.518,63 |
82 | 241.088,45 | 681,07 | 1.448,78 | 2.129,86 | 239.639,67 | 68.438,15 | 106.210,33 | 174.648,49 |
83 | 239.639,67 | 676,98 | 1.452,88 | 2.129,86 | 238.186,79 | 69.115,13 | 107.663,21 | 176.778,35 |
84 | 238.186,79 | 672,88 | 1.456,98 | 2.129,86 | 236.729,81 | 69.788,01 | 109.120,19 | 178.908,21 |
85 | 236.729,81 | 668,76 | 1.461,10 | 2.129,86 | 235.268,71 | 70.456,77 | 110.581,29 | 181.038,06 |
86 | 235.268,71 | 664,63 | 1.465,23 | 2.129,86 | 233.803,48 | 71.121,41 | 112.046,52 | 183.167,92 |
87 | 233.803,48 | 660,49 | 1.469,36 | 2.129,86 | 232.334,12 | 71.781,90 | 113.515,88 | 185.297,78 |
88 | 232.334,12 | 656,34 | 1.473,52 | 2.129,86 | 230.860,60 | 72.438,25 | 114.989,40 | 187.427,64 |
89 | 230.860,60 | 652,18 | 1.477,68 | 2.129,86 | 229.382,93 | 73.090,43 | 116.467,07 | 189.557,50 |
90 | 229.382,93 | 648,01 | 1.481,85 | 2.129,86 | 227.901,07 | 73.738,43 | 117.948,93 | 191.687,36 |
91 | 227.901,07 | 643,82 | 1.486,04 | 2.129,86 | 226.415,03 | 74.382,26 | 119.434,97 | 193.817,22 |
92 | 226.415,03 | 639,62 | 1.490,24 | 2.129,86 | 224.924,80 | 75.021,88 | 120.925,20 | 195.947,08 |
93 | 224.924,80 | 635,41 | 1.494,45 | 2.129,86 | 223.430,35 | 75.657,29 | 122.419,65 | 198.076,94 |
94 | 223.430,35 | 631,19 | 1.498,67 | 2.129,86 | 221.931,68 | 76.288,48 | 123.918,32 | 200.206,80 |
95 | 221.931,68 | 626,96 | 1.502,90 | 2.129,86 | 220.428,78 | 76.915,44 | 125.421,22 | 202.336,66 |
96 | 220.428,78 | 622,71 | 1.507,15 | 2.129,86 | 218.921,63 | 77.538,15 | 126.928,37 | 204.466,52 |
97 | 218.921,63 | 618,45 | 1.511,41 | 2.129,86 | 217.410,22 | 78.156,60 | 128.439,78 | 206.596,38 |
98 | 217.410,22 | 614,18 | 1.515,68 | 2.129,86 | 215.894,55 | 78.770,79 | 129.955,45 | 208.726,24 |
99 | 215.894,55 | 609,90 | 1.519,96 | 2.129,86 | 214.374,59 | 79.380,69 | 131.475,41 | 210.856,10 |
100 | 214.374,59 | 605,61 | 1.524,25 | 2.129,86 | 212.850,34 | 79.986,30 | 132.999,66 | 212.985,96 |
101 | 212.850,34 | 601,30 | 1.528,56 | 2.129,86 | 211.321,78 | 80.587,60 | 134.528,22 | 215.115,82 |
102 | 211.321,78 | 596,98 | 1.532,88 | 2.129,86 | 209.788,91 | 81.184,58 | 136.061,09 | 217.245,68 |
103 | 209.788,91 | 592,65 | 1.537,21 | 2.129,86 | 208.251,70 | 81.777,24 | 137.598,30 | 219.375,54 |
104 | 208.251,70 | 588,31 | 1.541,55 | 2.129,86 | 206.710,15 | 82.365,55 | 139.139,85 | 221.505,40 |
105 | 206.710,15 | 583,96 | 1.545,90 | 2.129,86 | 205.164,25 | 82.949,50 | 140.685,75 | 223.635,26 |
106 | 205.164,25 | 579,59 | 1.550,27 | 2.129,86 | 203.613,98 | 83.529,09 | 142.236,02 | 225.765,12 |
107 | 203.613,98 | 575,21 | 1.554,65 | 2.129,86 | 202.059,33 | 84.104,30 | 143.790,67 | 227.894,98 |
108 | 202.059,33 | 570,82 | 1.559,04 | 2.129,86 | 200.500,29 | 84.675,12 | 145.349,71 | 230.024,84 |
109 | 200.500,29 | 566,41 | 1.563,45 | 2.129,86 | 198.936,84 | 85.241,53 | 146.913,16 | 232.154,69 |
110 | 198.936,84 | 562,00 | 1.567,86 | 2.129,86 | 197.368,98 | 85.803,53 | 148.481,02 | 234.284,55 |
111 | 197.368,98 | 557,57 | 1.572,29 | 2.129,86 | 195.796,68 | 86.361,10 | 150.053,32 | 236.414,41 |
112 | 195.796,68 | 553,13 | 1.576,73 | 2.129,86 | 194.219,95 | 86.914,22 | 151.630,05 | 238.544,27 |
113 | 194.219,95 | 548,67 | 1.581,19 | 2.129,86 | 192.638,76 | 87.462,89 | 153.211,24 | 240.674,13 |
114 | 192.638,76 | 544,20 | 1.585,66 | 2.129,86 | 191.053,11 | 88.007,10 | 154.796,89 | 242.803,99 |
115 | 191.053,11 | 539,73 | 1.590,13 | 2.129,86 | 189.462,97 | 88.546,82 | 156.387,03 | 244.933,85 |
116 | 189.462,97 | 535,23 | 1.594,63 | 2.129,86 | 187.868,35 | 89.082,06 | 157.981,65 | 247.063,71 |
117 | 187.868,35 | 530,73 | 1.599,13 | 2.129,86 | 186.269,21 | 89.612,79 | 159.580,79 | 249.193,57 |
118 | 186.269,21 | 526,21 | 1.603,65 | 2.129,86 | 184.665,56 | 90.139,00 | 161.184,44 | 251.323,43 |
119 | 184.665,56 | 521,68 | 1.608,18 | 2.129,86 | 183.057,39 | 90.660,68 | 162.792,61 | 253.453,29 |
120 | 183.057,39 | 517,14 | 1.612,72 | 2.129,86 | 181.444,66 | 91.177,81 | 164.405,34 | 255.583,15 |
121 | 181.444,66 | 512,58 | 1.617,28 | 2.129,86 | 179.827,38 | 91.690,39 | 166.022,62 | 257.713,01 |
122 | 179.827,38 | 508,01 | 1.621,85 | 2.129,86 | 178.205,54 | 92.198,41 | 167.644,46 | 259.842,87 |
123 | 178.205,54 | 503,43 | 1.626,43 | 2.129,86 | 176.579,11 | 92.701,84 | 169.270,89 | 261.972,73 |
124 | 176.579,11 | 498,84 | 1.631,02 | 2.129,86 | 174.948,08 | 93.200,67 | 170.901,92 | 264.102,59 |
125 | 174.948,08 | 494,23 | 1.635,63 | 2.129,86 | 173.312,45 | 93.694,90 | 172.537,55 | 266.232,45 |
126 | 173.312,45 | 489,61 | 1.640,25 | 2.129,86 | 171.672,20 | 94.184,51 | 174.177,80 | 268.362,31 |
127 | 171.672,20 | 484,97 | 1.644,89 | 2.129,86 | 170.027,32 | 94.669,48 | 175.822,68 | 270.492,17 |
128 | 170.027,32 | 480,33 | 1.649,53 | 2.129,86 | 168.377,78 | 95.149,81 | 177.472,22 | 272.622,03 |
129 | 168.377,78 | 475,67 | 1.654,19 | 2.129,86 | 166.723,59 | 95.625,48 | 179.126,41 | 274.751,89 |
130 | 166.723,59 | 470,99 | 1.658,87 | 2.129,86 | 165.064,73 | 96.096,47 | 180.785,27 | 276.881,75 |
131 | 165.064,73 | 466,31 | 1.663,55 | 2.129,86 | 163.401,17 | 96.562,78 | 182.448,83 | 279.011,61 |
132 | 163.401,17 | 461,61 | 1.668,25 | 2.129,86 | 161.732,92 | 97.024,39 | 184.117,08 | 281.141,47 |
133 | 161.732,92 | 456,90 | 1.672,96 | 2.129,86 | 160.059,96 | 97.481,28 | 185.790,04 | 283.271,32 |
134 | 160.059,96 | 452,17 | 1.677,69 | 2.129,86 | 158.382,27 | 97.933,45 | 187.467,73 | 285.401,18 |
135 | 158.382,27 | 447,43 | 1.682,43 | 2.129,86 | 156.699,84 | 98.380,88 | 189.150,16 | 287.531,04 |
136 | 156.699,84 | 442,68 | 1.687,18 | 2.129,86 | 155.012,66 | 98.823,56 | 190.837,34 | 289.660,90 |
137 | 155.012,66 | 437,91 | 1.691,95 | 2.129,86 | 153.320,71 | 99.261,47 | 192.529,29 | 291.790,76 |
138 | 153.320,71 | 433,13 | 1.696,73 | 2.129,86 | 151.623,98 | 99.694,60 | 194.226,02 | 293.920,62 |
139 | 151.623,98 | 428,34 | 1.701,52 | 2.129,86 | 149.922,46 | 100.122,94 | 195.927,54 | 296.050,48 |
140 | 149.922,46 | 423,53 | 1.706,33 | 2.129,86 | 148.216,13 | 100.546,47 | 197.633,87 | 298.180,34 |
141 | 148.216,13 | 418,71 | 1.711,15 | 2.129,86 | 146.504,98 | 100.965,18 | 199.345,02 | 300.310,20 |
142 | 146.504,98 | 413,88 | 1.715,98 | 2.129,86 | 144.789,00 | 101.379,06 | 201.061,00 | 302.440,06 |
143 | 144.789,00 | 409,03 | 1.720,83 | 2.129,86 | 143.068,17 | 101.788,09 | 202.781,83 | 304.569,92 |
144 | 143.068,17 | 404,17 | 1.725,69 | 2.129,86 | 141.342,47 | 102.192,25 | 204.507,53 | 306.699,78 |
145 | 141.342,47 | 399,29 | 1.730,57 | 2.129,86 | 139.611,91 | 102.591,55 | 206.238,09 | 308.829,64 |
146 | 139.611,91 | 394,40 | 1.735,46 | 2.129,86 | 137.876,45 | 102.985,95 | 207.973,55 | 310.959,50 |
147 | 137.876,45 | 389,50 | 1.740,36 | 2.129,86 | 136.136,09 | 103.375,45 | 209.713,91 | 313.089,36 |
148 | 136.136,09 | 384,58 | 1.745,28 | 2.129,86 | 134.390,82 | 103.760,04 | 211.459,18 | 315.219,22 |
149 | 134.390,82 | 379,65 | 1.750,21 | 2.129,86 | 132.640,61 | 104.139,69 | 213.209,39 | 317.349,08 |
150 | 132.640,61 | 374,71 | 1.755,15 | 2.129,86 | 130.885,46 | 104.514,40 | 214.964,54 | 319.478,94 |
151 | 130.885,46 | 369,75 | 1.760,11 | 2.129,86 | 129.125,35 | 104.884,15 | 216.724,65 | 321.608,80 |
152 | 129.125,35 | 364,78 | 1.765,08 | 2.129,86 | 127.360,27 | 105.248,93 | 218.489,73 | 323.738,66 |
153 | 127.360,27 | 359,79 | 1.770,07 | 2.129,86 | 125.590,21 | 105.608,72 | 220.259,79 | 325.868,52 |
154 | 125.590,21 | 354,79 | 1.775,07 | 2.129,86 | 123.815,14 | 105.963,51 | 222.034,86 | 327.998,38 |
155 | 123.815,14 | 349,78 | 1.780,08 | 2.129,86 | 122.035,06 | 106.313,29 | 223.814,94 | 330.128,24 |
156 | 122.035,06 | 344,75 | 1.785,11 | 2.129,86 | 120.249,95 | 106.658,04 | 225.600,05 | 332.258,10 |
157 | 120.249,95 | 339,71 | 1.790,15 | 2.129,86 | 118.459,79 | 106.997,75 | 227.390,21 | 334.387,95 |
158 | 118.459,79 | 334,65 | 1.795,21 | 2.129,86 | 116.664,58 | 107.332,40 | 229.185,42 | 336.517,81 |
159 | 116.664,58 | 329,58 | 1.800,28 | 2.129,86 | 114.864,30 | 107.661,97 | 230.985,70 | 338.647,67 |
160 | 114.864,30 | 324,49 | 1.805,37 | 2.129,86 | 113.058,93 | 107.986,47 | 232.791,07 | 340.777,53 |
161 | 113.058,93 | 319,39 | 1.810,47 | 2.129,86 | 111.248,46 | 108.305,86 | 234.601,54 | 342.907,39 |
162 | 111.248,46 | 314,28 | 1.815,58 | 2.129,86 | 109.432,88 | 108.620,13 | 236.417,12 | 345.037,25 |
163 | 109.432,88 | 309,15 | 1.820,71 | 2.129,86 | 107.612,17 | 108.929,28 | 238.237,83 | 347.167,11 |
164 | 107.612,17 | 304,00 | 1.825,86 | 2.129,86 | 105.786,31 | 109.233,29 | 240.063,69 | 349.296,97 |
165 | 105.786,31 | 298,85 | 1.831,01 | 2.129,86 | 103.955,30 | 109.532,13 | 241.894,70 | 351.426,83 |
166 | 103.955,30 | 293,67 | 1.836,19 | 2.129,86 | 102.119,12 | 109.825,81 | 243.730,88 | 353.556,69 |
167 | 102.119,12 | 288,49 | 1.841,37 | 2.129,86 | 100.277,74 | 110.114,29 | 245.572,26 | 355.686,55 |
168 | 100.277,74 | 283,28 | 1.846,57 | 2.129,86 | 98.431,17 | 110.397,58 | 247.418,83 | 357.816,41 |
169 | 98.431,17 | 278,07 | 1.851,79 | 2.129,86 | 96.579,38 | 110.675,65 | 249.270,62 | 359.946,27 |
170 | 96.579,38 | 272,84 | 1.857,02 | 2.129,86 | 94.722,35 | 110.948,48 | 251.127,65 | 362.076,13 |
171 | 94.722,35 | 267,59 | 1.862,27 | 2.129,86 | 92.860,08 | 111.216,07 | 252.989,92 | 364.205,99 |
172 | 92.860,08 | 262,33 | 1.867,53 | 2.129,86 | 90.992,55 | 111.478,40 | 254.857,45 | 366.335,85 |
173 | 90.992,55 | 257,05 | 1.872,81 | 2.129,86 | 89.119,75 | 111.735,46 | 256.730,25 | 368.465,71 |
174 | 89.119,75 | 251,76 | 1.878,10 | 2.129,86 | 87.241,65 | 111.987,22 | 258.608,35 | 370.595,57 |
175 | 87.241,65 | 246,46 | 1.883,40 | 2.129,86 | 85.358,25 | 112.233,68 | 260.491,75 | 372.725,43 |
176 | 85.358,25 | 241,14 | 1.888,72 | 2.129,86 | 83.469,53 | 112.474,81 | 262.380,47 | 374.855,29 |
177 | 83.469,53 | 235,80 | 1.894,06 | 2.129,86 | 81.575,47 | 112.710,62 | 264.274,53 | 376.985,15 |
178 | 81.575,47 | 230,45 | 1.899,41 | 2.129,86 | 79.676,06 | 112.941,07 | 266.173,94 | 379.115,01 |
179 | 79.676,06 | 225,08 | 1.904,77 | 2.129,86 | 77.771,29 | 113.166,15 | 268.078,71 | 381.244,87 |
180 | 77.771,29 | 219,70 | 1.910,16 | 2.129,86 | 75.861,13 | 113.385,86 | 269.988,87 | 383.374,73 |
- 114.287,73€
- Zinsanteil
- 2.138,51€
- Monatsrate
- 3,42%
- Sollzins p.a.
- 3,50%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 345.850,00 | 985,67 | 1.152,83 | 2.138,51 | 344.697,17 | 985,67 | 1.152,83 | 2.138,51 |
2 | 344.697,17 | 982,39 | 1.156,12 | 2.138,51 | 343.541,05 | 1.968,06 | 2.308,95 | 4.277,01 |
3 | 343.541,05 | 979,09 | 1.159,41 | 2.138,51 | 342.381,63 | 2.947,15 | 3.468,37 | 6.415,52 |
4 | 342.381,63 | 975,79 | 1.162,72 | 2.138,51 | 341.218,92 | 3.922,94 | 4.631,08 | 8.554,02 |
5 | 341.218,92 | 972,47 | 1.166,03 | 2.138,51 | 340.052,88 | 4.895,41 | 5.797,12 | 10.692,53 |
6 | 340.052,88 | 969,15 | 1.169,36 | 2.138,51 | 338.883,53 | 5.864,56 | 6.966,47 | 12.831,04 |
7 | 338.883,53 | 965,82 | 1.172,69 | 2.138,51 | 337.710,84 | 6.830,38 | 8.139,16 | 14.969,54 |
8 | 337.710,84 | 962,48 | 1.176,03 | 2.138,51 | 336.534,81 | 7.792,86 | 9.315,19 | 17.108,05 |
9 | 336.534,81 | 959,12 | 1.179,38 | 2.138,51 | 335.355,43 | 8.751,98 | 10.494,57 | 19.246,55 |
10 | 335.355,43 | 955,76 | 1.182,74 | 2.138,51 | 334.172,69 | 9.707,74 | 11.677,31 | 21.385,06 |
11 | 334.172,69 | 952,39 | 1.186,11 | 2.138,51 | 332.986,57 | 10.660,14 | 12.863,43 | 23.523,56 |
12 | 332.986,57 | 949,01 | 1.189,49 | 2.138,51 | 331.797,08 | 11.609,15 | 14.052,92 | 25.662,07 |
13 | 331.797,08 | 945,62 | 1.192,88 | 2.138,51 | 330.604,19 | 12.554,77 | 15.245,81 | 27.800,58 |
14 | 330.604,19 | 942,22 | 1.196,28 | 2.138,51 | 329.407,91 | 13.496,99 | 16.442,09 | 29.939,08 |
15 | 329.407,91 | 938,81 | 1.199,69 | 2.138,51 | 328.208,22 | 14.435,80 | 17.641,78 | 32.077,59 |
16 | 328.208,22 | 935,39 | 1.203,11 | 2.138,51 | 327.005,10 | 15.371,20 | 18.844,90 | 34.216,09 |
17 | 327.005,10 | 931,96 | 1.206,54 | 2.138,51 | 325.798,56 | 16.303,16 | 20.051,44 | 36.354,60 |
18 | 325.798,56 | 928,53 | 1.209,98 | 2.138,51 | 324.588,58 | 17.231,69 | 21.261,42 | 38.493,11 |
19 | 324.588,58 | 925,08 | 1.213,43 | 2.138,51 | 323.375,16 | 18.156,77 | 22.474,84 | 40.631,61 |
20 | 323.375,16 | 921,62 | 1.216,89 | 2.138,51 | 322.158,27 | 19.078,39 | 23.691,73 | 42.770,12 |
21 | 322.158,27 | 918,15 | 1.220,35 | 2.138,51 | 320.937,91 | 19.996,54 | 24.912,09 | 44.908,62 |
22 | 320.937,91 | 914,67 | 1.223,83 | 2.138,51 | 319.714,08 | 20.911,21 | 26.135,92 | 47.047,13 |
23 | 319.714,08 | 911,19 | 1.227,32 | 2.138,51 | 318.486,76 | 21.822,39 | 27.363,24 | 49.185,63 |
24 | 318.486,76 | 907,69 | 1.230,82 | 2.138,51 | 317.255,94 | 22.730,08 | 28.594,06 | 51.324,14 |
25 | 317.255,94 | 904,18 | 1.234,33 | 2.138,51 | 316.021,62 | 23.634,26 | 29.828,38 | 53.462,65 |
26 | 316.021,62 | 900,66 | 1.237,84 | 2.138,51 | 314.783,77 | 24.534,92 | 31.066,23 | 55.601,15 |
27 | 314.783,77 | 897,13 | 1.241,37 | 2.138,51 | 313.542,40 | 25.432,06 | 32.307,60 | 57.739,66 |
28 | 313.542,40 | 893,60 | 1.244,91 | 2.138,51 | 312.297,49 | 26.325,65 | 33.552,51 | 59.878,16 |
29 | 312.297,49 | 890,05 | 1.248,46 | 2.138,51 | 311.049,03 | 27.215,70 | 34.800,97 | 62.016,67 |
30 | 311.049,03 | 886,49 | 1.252,02 | 2.138,51 | 309.797,02 | 28.102,19 | 36.052,98 | 64.155,18 |
31 | 309.797,02 | 882,92 | 1.255,58 | 2.138,51 | 308.541,43 | 28.985,11 | 37.308,57 | 66.293,68 |
32 | 308.541,43 | 879,34 | 1.259,16 | 2.138,51 | 307.282,27 | 29.864,45 | 38.567,73 | 68.432,19 |
33 | 307.282,27 | 875,75 | 1.262,75 | 2.138,51 | 306.019,52 | 30.740,21 | 39.830,48 | 70.570,69 |
34 | 306.019,52 | 872,16 | 1.266,35 | 2.138,51 | 304.753,17 | 31.612,36 | 41.096,83 | 72.709,20 |
35 | 304.753,17 | 868,55 | 1.269,96 | 2.138,51 | 303.483,21 | 32.480,91 | 42.366,79 | 74.847,70 |
36 | 303.483,21 | 864,93 | 1.273,58 | 2.138,51 | 302.209,63 | 33.345,84 | 43.640,37 | 76.986,21 |
37 | 302.209,63 | 861,30 | 1.277,21 | 2.138,51 | 300.932,42 | 34.207,14 | 44.917,58 | 79.124,72 |
38 | 300.932,42 | 857,66 | 1.280,85 | 2.138,51 | 299.651,57 | 35.064,79 | 46.198,43 | 81.263,22 |
39 | 299.651,57 | 854,01 | 1.284,50 | 2.138,51 | 298.367,07 | 35.918,80 | 47.482,93 | 83.401,73 |
40 | 298.367,07 | 850,35 | 1.288,16 | 2.138,51 | 297.078,91 | 36.769,15 | 48.771,09 | 85.540,23 |
41 | 297.078,91 | 846,67 | 1.291,83 | 2.138,51 | 295.787,08 | 37.615,82 | 50.062,92 | 87.678,74 |
42 | 295.787,08 | 842,99 | 1.295,51 | 2.138,51 | 294.491,57 | 38.458,81 | 51.358,43 | 89.817,25 |
43 | 294.491,57 | 839,30 | 1.299,20 | 2.138,51 | 293.192,36 | 39.298,12 | 52.657,64 | 91.955,75 |
44 | 293.192,36 | 835,60 | 1.302,91 | 2.138,51 | 291.889,46 | 40.133,71 | 53.960,54 | 94.094,26 |
45 | 291.889,46 | 831,88 | 1.306,62 | 2.138,51 | 290.582,84 | 40.965,60 | 55.267,16 | 96.232,76 |
46 | 290.582,84 | 828,16 | 1.310,34 | 2.138,51 | 289.272,49 | 41.793,76 | 56.577,51 | 98.371,27 |
47 | 289.272,49 | 824,43 | 1.314,08 | 2.138,51 | 287.958,41 | 42.618,19 | 57.891,59 | 100.509,77 |
48 | 287.958,41 | 820,68 | 1.317,82 | 2.138,51 | 286.640,59 | 43.438,87 | 59.209,41 | 102.648,28 |
49 | 286.640,59 | 816,93 | 1.321,58 | 2.138,51 | 285.319,01 | 44.255,79 | 60.530,99 | 104.786,79 |
50 | 285.319,01 | 813,16 | 1.325,35 | 2.138,51 | 283.993,66 | 45.068,95 | 61.856,34 | 106.925,29 |
51 | 283.993,66 | 809,38 | 1.329,12 | 2.138,51 | 282.664,54 | 45.878,33 | 63.185,46 | 109.063,80 |
52 | 282.664,54 | 805,59 | 1.332,91 | 2.138,51 | 281.331,63 | 46.683,93 | 64.518,37 | 111.202,30 |
53 | 281.331,63 | 801,80 | 1.336,71 | 2.138,51 | 279.994,91 | 47.485,72 | 65.855,09 | 113.340,81 |
54 | 279.994,91 | 797,99 | 1.340,52 | 2.138,51 | 278.654,39 | 48.283,71 | 67.195,61 | 115.479,32 |
55 | 278.654,39 | 794,17 | 1.344,34 | 2.138,51 | 277.310,05 | 49.077,87 | 68.539,95 | 117.617,82 |
56 | 277.310,05 | 790,33 | 1.348,17 | 2.138,51 | 275.961,88 | 49.868,21 | 69.888,12 | 119.756,33 |
57 | 275.961,88 | 786,49 | 1.352,01 | 2.138,51 | 274.609,87 | 50.654,70 | 71.240,13 | 121.894,83 |
58 | 274.609,87 | 782,64 | 1.355,87 | 2.138,51 | 273.254,00 | 51.437,34 | 72.596,00 | 124.033,34 |
59 | 273.254,00 | 778,77 | 1.359,73 | 2.138,51 | 271.894,27 | 52.216,11 | 73.955,73 | 126.171,84 |
60 | 271.894,27 | 774,90 | 1.363,61 | 2.138,51 | 270.530,66 | 52.991,01 | 75.319,34 | 128.310,35 |
61 | 270.530,66 | 771,01 | 1.367,49 | 2.138,51 | 269.163,17 | 53.762,02 | 76.686,83 | 130.448,86 |
62 | 269.163,17 | 767,12 | 1.371,39 | 2.138,51 | 267.791,78 | 54.529,14 | 78.058,22 | 132.587,36 |
63 | 267.791,78 | 763,21 | 1.375,30 | 2.138,51 | 266.416,48 | 55.292,34 | 79.433,52 | 134.725,87 |
64 | 266.416,48 | 759,29 | 1.379,22 | 2.138,51 | 265.037,26 | 56.051,63 | 80.812,74 | 136.864,37 |
65 | 265.037,26 | 755,36 | 1.383,15 | 2.138,51 | 263.654,11 | 56.806,99 | 82.195,89 | 139.002,88 |
66 | 263.654,11 | 751,41 | 1.387,09 | 2.138,51 | 262.267,02 | 57.558,40 | 83.582,98 | 141.141,39 |
67 | 262.267,02 | 747,46 | 1.391,04 | 2.138,51 | 260.875,97 | 58.305,86 | 84.974,03 | 143.279,89 |
68 | 260.875,97 | 743,50 | 1.395,01 | 2.138,51 | 259.480,96 | 59.049,36 | 86.369,04 | 145.418,40 |
69 | 259.480,96 | 739,52 | 1.398,99 | 2.138,51 | 258.081,98 | 59.788,88 | 87.768,02 | 147.556,90 |
70 | 258.081,98 | 735,53 | 1.402,97 | 2.138,51 | 256.679,00 | 60.524,41 | 89.171,00 | 149.695,41 |
71 | 256.679,00 | 731,54 | 1.406,97 | 2.138,51 | 255.272,03 | 61.255,95 | 90.577,97 | 151.833,91 |
72 | 255.272,03 | 727,53 | 1.410,98 | 2.138,51 | 253.861,05 | 61.983,47 | 91.988,95 | 153.972,42 |
73 | 253.861,05 | 723,50 | 1.415,00 | 2.138,51 | 252.446,05 | 62.706,98 | 93.403,95 | 156.110,93 |
74 | 252.446,05 | 719,47 | 1.419,03 | 2.138,51 | 251.027,02 | 63.426,45 | 94.822,98 | 158.249,43 |
75 | 251.027,02 | 715,43 | 1.423,08 | 2.138,51 | 249.603,94 | 64.141,88 | 96.246,06 | 160.387,94 |
76 | 249.603,94 | 711,37 | 1.427,13 | 2.138,51 | 248.176,80 | 64.853,25 | 97.673,20 | 162.526,44 |
77 | 248.176,80 | 707,30 | 1.431,20 | 2.138,51 | 246.745,60 | 65.560,55 | 99.104,40 | 164.664,95 |
78 | 246.745,60 | 703,22 | 1.435,28 | 2.138,51 | 245.310,32 | 66.263,78 | 100.539,68 | 166.803,46 |
79 | 245.310,32 | 699,13 | 1.439,37 | 2.138,51 | 243.870,95 | 66.962,91 | 101.979,05 | 168.941,96 |
80 | 243.870,95 | 695,03 | 1.443,47 | 2.138,51 | 242.427,48 | 67.657,94 | 103.422,52 | 171.080,47 |
81 | 242.427,48 | 690,92 | 1.447,59 | 2.138,51 | 240.979,89 | 68.348,86 | 104.870,11 | 173.218,97 |
82 | 240.979,89 | 686,79 | 1.451,71 | 2.138,51 | 239.528,18 | 69.035,65 | 106.321,82 | 175.357,48 |
83 | 239.528,18 | 682,66 | 1.455,85 | 2.138,51 | 238.072,32 | 69.718,31 | 107.777,68 | 177.495,98 |
84 | 238.072,32 | 678,51 | 1.460,00 | 2.138,51 | 236.612,32 | 70.396,81 | 109.237,68 | 179.634,49 |
85 | 236.612,32 | 674,35 | 1.464,16 | 2.138,51 | 235.148,16 | 71.071,16 | 110.701,84 | 181.773,00 |
86 | 235.148,16 | 670,17 | 1.468,33 | 2.138,51 | 233.679,83 | 71.741,33 | 112.170,17 | 183.911,50 |
87 | 233.679,83 | 665,99 | 1.472,52 | 2.138,51 | 232.207,31 | 72.407,32 | 113.642,69 | 186.050,01 |
88 | 232.207,31 | 661,79 | 1.476,71 | 2.138,51 | 230.730,60 | 73.069,11 | 115.119,40 | 188.188,51 |
89 | 230.730,60 | 657,58 | 1.480,92 | 2.138,51 | 229.249,67 | 73.726,69 | 116.600,33 | 190.327,02 |
90 | 229.249,67 | 653,36 | 1.485,14 | 2.138,51 | 227.764,53 | 74.380,05 | 118.085,47 | 192.465,53 |
91 | 227.764,53 | 649,13 | 1.489,38 | 2.138,51 | 226.275,15 | 75.029,18 | 119.574,85 | 194.604,03 |
92 | 226.275,15 | 644,88 | 1.493,62 | 2.138,51 | 224.781,53 | 75.674,07 | 121.068,47 | 196.742,54 |
93 | 224.781,53 | 640,63 | 1.497,88 | 2.138,51 | 223.283,65 | 76.314,69 | 122.566,35 | 198.881,04 |
94 | 223.283,65 | 636,36 | 1.502,15 | 2.138,51 | 221.781,51 | 76.951,05 | 124.068,49 | 201.019,55 |
95 | 221.781,51 | 632,08 | 1.506,43 | 2.138,51 | 220.275,08 | 77.583,13 | 125.574,92 | 203.158,05 |
96 | 220.275,08 | 627,78 | 1.510,72 | 2.138,51 | 218.764,35 | 78.210,91 | 127.085,65 | 205.296,56 |
97 | 218.764,35 | 623,48 | 1.515,03 | 2.138,51 | 217.249,33 | 78.834,39 | 128.600,67 | 207.435,07 |
98 | 217.249,33 | 619,16 | 1.519,35 | 2.138,51 | 215.729,98 | 79.453,55 | 130.120,02 | 209.573,57 |
99 | 215.729,98 | 614,83 | 1.523,68 | 2.138,51 | 214.206,31 | 80.068,38 | 131.643,69 | 211.712,08 |
100 | 214.206,31 | 610,49 | 1.528,02 | 2.138,51 | 212.678,29 | 80.678,87 | 133.171,71 | 213.850,58 |
101 | 212.678,29 | 606,13 | 1.532,37 | 2.138,51 | 211.145,92 | 81.285,01 | 134.704,08 | 215.989,09 |
102 | 211.145,92 | 601,77 | 1.536,74 | 2.138,51 | 209.609,18 | 81.886,77 | 136.240,82 | 218.127,60 |
103 | 209.609,18 | 597,39 | 1.541,12 | 2.138,51 | 208.068,06 | 82.484,16 | 137.781,94 | 220.266,10 |
104 | 208.068,06 | 592,99 | 1.545,51 | 2.138,51 | 206.522,54 | 83.077,15 | 139.327,46 | 222.404,61 |
105 | 206.522,54 | 588,59 | 1.549,92 | 2.138,51 | 204.972,63 | 83.665,74 | 140.877,37 | 224.543,11 |
106 | 204.972,63 | 584,17 | 1.554,33 | 2.138,51 | 203.418,29 | 84.249,91 | 142.431,71 | 226.681,62 |
107 | 203.418,29 | 579,74 | 1.558,76 | 2.138,51 | 201.859,53 | 84.829,65 | 143.990,47 | 228.820,12 |
108 | 201.859,53 | 575,30 | 1.563,21 | 2.138,51 | 200.296,32 | 85.404,95 | 145.553,68 | 230.958,63 |
109 | 200.296,32 | 570,84 | 1.567,66 | 2.138,51 | 198.728,66 | 85.975,80 | 147.121,34 | 233.097,14 |
110 | 198.728,66 | 566,38 | 1.572,13 | 2.138,51 | 197.156,53 | 86.542,18 | 148.693,47 | 235.235,64 |
111 | 197.156,53 | 561,90 | 1.576,61 | 2.138,51 | 195.579,92 | 87.104,07 | 150.270,08 | 237.374,15 |
112 | 195.579,92 | 557,40 | 1.581,10 | 2.138,51 | 193.998,82 | 87.661,47 | 151.851,18 | 239.512,65 |
113 | 193.998,82 | 552,90 | 1.585,61 | 2.138,51 | 192.413,21 | 88.214,37 | 153.436,79 | 241.651,16 |
114 | 192.413,21 | 548,38 | 1.590,13 | 2.138,51 | 190.823,08 | 88.762,75 | 155.026,92 | 243.789,67 |
115 | 190.823,08 | 543,85 | 1.594,66 | 2.138,51 | 189.228,42 | 89.306,59 | 156.621,58 | 245.928,17 |
116 | 189.228,42 | 539,30 | 1.599,20 | 2.138,51 | 187.629,22 | 89.845,90 | 158.220,78 | 248.066,68 |
117 | 187.629,22 | 534,74 | 1.603,76 | 2.138,51 | 186.025,46 | 90.380,64 | 159.824,54 | 250.205,18 |
118 | 186.025,46 | 530,17 | 1.608,33 | 2.138,51 | 184.417,12 | 90.910,81 | 161.432,88 | 252.343,69 |
119 | 184.417,12 | 525,59 | 1.612,92 | 2.138,51 | 182.804,21 | 91.436,40 | 163.045,79 | 254.482,19 |
120 | 182.804,21 | 520,99 | 1.617,51 | 2.138,51 | 181.186,69 | 91.957,39 | 164.663,31 | 256.620,70 |
121 | 181.186,69 | 516,38 | 1.622,12 | 2.138,51 | 179.564,57 | 92.473,77 | 166.285,43 | 258.759,21 |
122 | 179.564,57 | 511,76 | 1.626,75 | 2.138,51 | 177.937,82 | 92.985,53 | 167.912,18 | 260.897,71 |
123 | 177.937,82 | 507,12 | 1.631,38 | 2.138,51 | 176.306,44 | 93.492,66 | 169.543,56 | 263.036,22 |
124 | 176.306,44 | 502,47 | 1.636,03 | 2.138,51 | 174.670,41 | 93.995,13 | 171.179,59 | 265.174,72 |
125 | 174.670,41 | 497,81 | 1.640,70 | 2.138,51 | 173.029,71 | 94.492,94 | 172.820,29 | 267.313,23 |
126 | 173.029,71 | 493,13 | 1.645,37 | 2.138,51 | 171.384,34 | 94.986,07 | 174.465,66 | 269.451,74 |
127 | 171.384,34 | 488,45 | 1.650,06 | 2.138,51 | 169.734,28 | 95.474,52 | 176.115,72 | 271.590,24 |
128 | 169.734,28 | 483,74 | 1.654,76 | 2.138,51 | 168.079,52 | 95.958,26 | 177.770,48 | 273.728,75 |
129 | 168.079,52 | 479,03 | 1.659,48 | 2.138,51 | 166.420,04 | 96.437,29 | 179.429,96 | 275.867,25 |
130 | 166.420,04 | 474,30 | 1.664,21 | 2.138,51 | 164.755,83 | 96.911,59 | 181.094,17 | 278.005,76 |
131 | 164.755,83 | 469,55 | 1.668,95 | 2.138,51 | 163.086,88 | 97.381,14 | 182.763,12 | 280.144,26 |
132 | 163.086,88 | 464,80 | 1.673,71 | 2.138,51 | 161.413,17 | 97.845,94 | 184.436,83 | 282.282,77 |
133 | 161.413,17 | 460,03 | 1.678,48 | 2.138,51 | 159.734,69 | 98.305,97 | 186.115,31 | 284.421,28 |
134 | 159.734,69 | 455,24 | 1.683,26 | 2.138,51 | 158.051,43 | 98.761,21 | 187.798,57 | 286.559,78 |
135 | 158.051,43 | 450,45 | 1.688,06 | 2.138,51 | 156.363,37 | 99.211,66 | 189.486,63 | 288.698,29 |
136 | 156.363,37 | 445,64 | 1.692,87 | 2.138,51 | 154.670,50 | 99.657,29 | 191.179,50 | 290.836,79 |
137 | 154.670,50 | 440,81 | 1.697,69 | 2.138,51 | 152.972,80 | 100.098,10 | 192.877,20 | 292.975,30 |
138 | 152.972,80 | 435,97 | 1.702,53 | 2.138,51 | 151.270,27 | 100.534,08 | 194.579,73 | 295.113,81 |
139 | 151.270,27 | 431,12 | 1.707,39 | 2.138,51 | 149.562,88 | 100.965,20 | 196.287,12 | 297.252,31 |
140 | 149.562,88 | 426,25 | 1.712,25 | 2.138,51 | 147.850,63 | 101.391,45 | 197.999,37 | 299.390,82 |
141 | 147.850,63 | 421,37 | 1.717,13 | 2.138,51 | 146.133,50 | 101.812,82 | 199.716,50 | 301.529,32 |
142 | 146.133,50 | 416,48 | 1.722,03 | 2.138,51 | 144.411,48 | 102.229,30 | 201.438,52 | 303.667,83 |
143 | 144.411,48 | 411,57 | 1.726,93 | 2.138,51 | 142.684,54 | 102.640,88 | 203.165,46 | 305.806,33 |
144 | 142.684,54 | 406,65 | 1.731,85 | 2.138,51 | 140.952,69 | 103.047,53 | 204.897,31 | 307.944,84 |
145 | 140.952,69 | 401,72 | 1.736,79 | 2.138,51 | 139.215,90 | 103.449,24 | 206.634,10 | 310.083,35 |
146 | 139.215,90 | 396,77 | 1.741,74 | 2.138,51 | 137.474,16 | 103.846,01 | 208.375,84 | 312.221,85 |
147 | 137.474,16 | 391,80 | 1.746,70 | 2.138,51 | 135.727,45 | 104.237,81 | 210.122,55 | 314.360,36 |
148 | 135.727,45 | 386,82 | 1.751,68 | 2.138,51 | 133.975,77 | 104.624,63 | 211.874,23 | 316.498,86 |
149 | 133.975,77 | 381,83 | 1.756,67 | 2.138,51 | 132.219,09 | 105.006,46 | 213.630,91 | 318.637,37 |
150 | 132.219,09 | 376,82 | 1.761,68 | 2.138,51 | 130.457,41 | 105.383,29 | 215.392,59 | 320.775,88 |
151 | 130.457,41 | 371,80 | 1.766,70 | 2.138,51 | 128.690,71 | 105.755,09 | 217.159,29 | 322.914,38 |
152 | 128.690,71 | 366,77 | 1.771,74 | 2.138,51 | 126.918,97 | 106.121,86 | 218.931,03 | 325.052,89 |
153 | 126.918,97 | 361,72 | 1.776,79 | 2.138,51 | 125.142,19 | 106.483,58 | 220.707,81 | 327.191,39 |
154 | 125.142,19 | 356,66 | 1.781,85 | 2.138,51 | 123.360,34 | 106.840,23 | 222.489,66 | 329.329,90 |
155 | 123.360,34 | 351,58 | 1.786,93 | 2.138,51 | 121.573,41 | 107.191,81 | 224.276,59 | 331.468,40 |
156 | 121.573,41 | 346,48 | 1.792,02 | 2.138,51 | 119.781,39 | 107.538,30 | 226.068,61 | 333.606,91 |
157 | 119.781,39 | 341,38 | 1.797,13 | 2.138,51 | 117.984,26 | 107.879,67 | 227.865,74 | 335.745,42 |
158 | 117.984,26 | 336,26 | 1.802,25 | 2.138,51 | 116.182,01 | 108.215,93 | 229.667,99 | 337.883,92 |
159 | 116.182,01 | 331,12 | 1.807,39 | 2.138,51 | 114.374,62 | 108.547,05 | 231.475,38 | 340.022,43 |
160 | 114.374,62 | 325,97 | 1.812,54 | 2.138,51 | 112.562,08 | 108.873,01 | 233.287,92 | 342.160,93 |
161 | 112.562,08 | 320,80 | 1.817,70 | 2.138,51 | 110.744,38 | 109.193,82 | 235.105,62 | 344.299,44 |
162 | 110.744,38 | 315,62 | 1.822,88 | 2.138,51 | 108.921,49 | 109.509,44 | 236.928,51 | 346.437,95 |
163 | 108.921,49 | 310,43 | 1.828,08 | 2.138,51 | 107.093,41 | 109.819,86 | 238.756,59 | 348.576,45 |
164 | 107.093,41 | 305,22 | 1.833,29 | 2.138,51 | 105.260,12 | 110.125,08 | 240.589,88 | 350.714,96 |
165 | 105.260,12 | 299,99 | 1.838,51 | 2.138,51 | 103.421,61 | 110.425,07 | 242.428,39 | 352.853,46 |
166 | 103.421,61 | 294,75 | 1.843,75 | 2.138,51 | 101.577,85 | 110.719,82 | 244.272,15 | 354.991,97 |
167 | 101.577,85 | 289,50 | 1.849,01 | 2.138,51 | 99.728,85 | 111.009,32 | 246.121,15 | 357.130,47 |
168 | 99.728,85 | 284,23 | 1.854,28 | 2.138,51 | 97.874,57 | 111.293,55 | 247.975,43 | 359.268,98 |
169 | 97.874,57 | 278,94 | 1.859,56 | 2.138,51 | 96.015,00 | 111.572,49 | 249.835,00 | 361.407,49 |
170 | 96.015,00 | 273,64 | 1.864,86 | 2.138,51 | 94.150,14 | 111.846,13 | 251.699,86 | 363.545,99 |
171 | 94.150,14 | 268,33 | 1.870,18 | 2.138,51 | 92.279,96 | 112.114,46 | 253.570,04 | 365.684,50 |
172 | 92.279,96 | 263,00 | 1.875,51 | 2.138,51 | 90.404,46 | 112.377,46 | 255.445,54 | 367.823,00 |
173 | 90.404,46 | 257,65 | 1.880,85 | 2.138,51 | 88.523,60 | 112.635,11 | 257.326,40 | 369.961,51 |
174 | 88.523,60 | 252,29 | 1.886,21 | 2.138,51 | 86.637,39 | 112.887,40 | 259.212,61 | 372.100,02 |
175 | 86.637,39 | 246,92 | 1.891,59 | 2.138,51 | 84.745,80 | 113.134,32 | 261.104,20 | 374.238,52 |
176 | 84.745,80 | 241,53 | 1.896,98 | 2.138,51 | 82.848,82 | 113.375,85 | 263.001,18 | 376.377,03 |
177 | 82.848,82 | 236,12 | 1.902,39 | 2.138,51 | 80.946,43 | 113.611,96 | 264.903,57 | 378.515,53 |
178 | 80.946,43 | 230,70 | 1.907,81 | 2.138,51 | 79.038,62 | 113.842,66 | 266.811,38 | 380.654,04 |
179 | 79.038,62 | 225,26 | 1.913,25 | 2.138,51 | 77.125,38 | 114.067,92 | 268.724,62 | 382.792,54 |
180 | 77.125,38 | 219,81 | 1.918,70 | 2.138,51 | 75.206,68 | 114.287,73 | 270.643,32 | 384.931,05 |
- 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 |
- 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 |
- 125.534,35€
- Zinsanteil
- 2.248,03€
- Monatsrate
- 3,80%
- Sollzins p.a.
- 3,15%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 345.850,00 | 1.095,19 | 1.152,83 | 2.248,03 | 344.697,17 | 1.095,19 | 1.152,83 | 2.248,03 |
2 | 344.697,17 | 1.091,54 | 1.156,48 | 2.248,03 | 343.540,68 | 2.186,73 | 2.309,32 | 4.496,05 |
3 | 343.540,68 | 1.087,88 | 1.160,15 | 2.248,03 | 342.380,54 | 3.274,61 | 3.469,46 | 6.744,08 |
4 | 342.380,54 | 1.084,21 | 1.163,82 | 2.248,03 | 341.216,72 | 4.358,82 | 4.633,28 | 8.992,10 |
5 | 341.216,72 | 1.080,52 | 1.167,51 | 2.248,03 | 340.049,21 | 5.439,34 | 5.800,79 | 11.240,13 |
6 | 340.049,21 | 1.076,82 | 1.171,20 | 2.248,03 | 338.878,01 | 6.516,16 | 6.971,99 | 13.488,15 |
7 | 338.878,01 | 1.073,11 | 1.174,91 | 2.248,03 | 337.703,10 | 7.589,27 | 8.146,90 | 15.736,18 |
8 | 337.703,10 | 1.069,39 | 1.178,63 | 2.248,03 | 336.524,47 | 8.658,67 | 9.325,53 | 17.984,20 |
9 | 336.524,47 | 1.065,66 | 1.182,36 | 2.248,03 | 335.342,10 | 9.724,33 | 10.507,90 | 20.232,23 |
10 | 335.342,10 | 1.061,92 | 1.186,11 | 2.248,03 | 334.155,99 | 10.786,24 | 11.694,01 | 22.480,25 |
11 | 334.155,99 | 1.058,16 | 1.189,86 | 2.248,03 | 332.966,13 | 11.844,40 | 12.883,87 | 24.728,28 |
12 | 332.966,13 | 1.054,39 | 1.193,63 | 2.248,03 | 331.772,50 | 12.898,80 | 14.077,50 | 26.976,30 |
13 | 331.772,50 | 1.050,61 | 1.197,41 | 2.248,03 | 330.575,08 | 13.949,41 | 15.274,92 | 29.224,33 |
14 | 330.575,08 | 1.046,82 | 1.201,20 | 2.248,03 | 329.373,88 | 14.996,23 | 16.476,12 | 31.472,35 |
15 | 329.373,88 | 1.043,02 | 1.205,01 | 2.248,03 | 328.168,87 | 16.039,25 | 17.681,13 | 33.720,38 |
16 | 328.168,87 | 1.039,20 | 1.208,82 | 2.248,03 | 326.960,05 | 17.078,45 | 18.889,95 | 35.968,40 |
17 | 326.960,05 | 1.035,37 | 1.212,65 | 2.248,03 | 325.747,40 | 18.113,82 | 20.102,60 | 38.216,43 |
18 | 325.747,40 | 1.031,53 | 1.216,49 | 2.248,03 | 324.530,91 | 19.145,36 | 21.319,09 | 40.464,45 |
19 | 324.530,91 | 1.027,68 | 1.220,34 | 2.248,03 | 323.310,56 | 20.173,04 | 22.539,44 | 42.712,48 |
20 | 323.310,56 | 1.023,82 | 1.224,21 | 2.248,03 | 322.086,35 | 21.196,85 | 23.763,65 | 44.960,50 |
21 | 322.086,35 | 1.019,94 | 1.228,08 | 2.248,03 | 320.858,27 | 22.216,79 | 24.991,73 | 47.208,53 |
22 | 320.858,27 | 1.016,05 | 1.231,97 | 2.248,03 | 319.626,30 | 23.232,85 | 26.223,70 | 49.456,55 |
23 | 319.626,30 | 1.012,15 | 1.235,88 | 2.248,03 | 318.390,42 | 24.245,00 | 27.459,58 | 51.704,58 |
24 | 318.390,42 | 1.008,24 | 1.239,79 | 2.248,03 | 317.150,63 | 25.253,23 | 28.699,37 | 53.952,60 |
25 | 317.150,63 | 1.004,31 | 1.243,71 | 2.248,03 | 315.906,92 | 26.257,54 | 29.943,08 | 56.200,63 |
26 | 315.906,92 | 1.000,37 | 1.247,65 | 2.248,03 | 314.659,26 | 27.257,91 | 31.190,74 | 58.448,65 |
27 | 314.659,26 | 996,42 | 1.251,60 | 2.248,03 | 313.407,66 | 28.254,33 | 32.442,34 | 60.696,68 |
28 | 313.407,66 | 992,46 | 1.255,57 | 2.248,03 | 312.152,09 | 29.246,79 | 33.697,91 | 62.944,70 |
29 | 312.152,09 | 988,48 | 1.259,54 | 2.248,03 | 310.892,55 | 30.235,27 | 34.957,45 | 65.192,73 |
30 | 310.892,55 | 984,49 | 1.263,53 | 2.248,03 | 309.629,02 | 31.219,77 | 36.220,98 | 67.440,75 |
31 | 309.629,02 | 980,49 | 1.267,53 | 2.248,03 | 308.361,48 | 32.200,26 | 37.488,52 | 69.688,78 |
32 | 308.361,48 | 976,48 | 1.271,55 | 2.248,03 | 307.089,94 | 33.176,74 | 38.760,06 | 71.936,80 |
33 | 307.089,94 | 972,45 | 1.275,57 | 2.248,03 | 305.814,36 | 34.149,19 | 40.035,64 | 74.184,83 |
34 | 305.814,36 | 968,41 | 1.279,61 | 2.248,03 | 304.534,75 | 35.117,60 | 41.315,25 | 76.432,85 |
35 | 304.534,75 | 964,36 | 1.283,66 | 2.248,03 | 303.251,09 | 36.081,96 | 42.598,91 | 78.680,88 |
36 | 303.251,09 | 960,30 | 1.287,73 | 2.248,03 | 301.963,36 | 37.042,26 | 43.886,64 | 80.928,90 |
37 | 301.963,36 | 956,22 | 1.291,81 | 2.248,03 | 300.671,55 | 37.998,47 | 45.178,45 | 83.176,93 |
38 | 300.671,55 | 952,13 | 1.295,90 | 2.248,03 | 299.375,65 | 38.950,60 | 46.474,35 | 85.424,95 |
39 | 299.375,65 | 948,02 | 1.300,00 | 2.248,03 | 298.075,65 | 39.898,62 | 47.774,35 | 87.672,98 |
40 | 298.075,65 | 943,91 | 1.304,12 | 2.248,03 | 296.771,53 | 40.842,53 | 49.078,47 | 89.921,00 |
41 | 296.771,53 | 939,78 | 1.308,25 | 2.248,03 | 295.463,28 | 41.782,31 | 50.386,72 | 92.169,03 |
42 | 295.463,28 | 935,63 | 1.312,39 | 2.248,03 | 294.150,89 | 42.717,94 | 51.699,11 | 94.417,05 |
43 | 294.150,89 | 931,48 | 1.316,55 | 2.248,03 | 292.834,34 | 43.649,42 | 53.015,66 | 96.665,08 |
44 | 292.834,34 | 927,31 | 1.320,72 | 2.248,03 | 291.513,63 | 44.576,73 | 54.336,37 | 98.913,10 |
45 | 291.513,63 | 923,13 | 1.324,90 | 2.248,03 | 290.188,73 | 45.499,85 | 55.661,27 | 101.161,13 |
46 | 290.188,73 | 918,93 | 1.329,09 | 2.248,03 | 288.859,63 | 46.418,78 | 56.990,37 | 103.409,15 |
47 | 288.859,63 | 914,72 | 1.333,30 | 2.248,03 | 287.526,33 | 47.333,51 | 58.323,67 | 105.657,18 |
48 | 287.526,33 | 910,50 | 1.337,52 | 2.248,03 | 286.188,81 | 48.244,01 | 59.661,19 | 107.905,20 |
49 | 286.188,81 | 906,26 | 1.341,76 | 2.248,03 | 284.847,04 | 49.150,27 | 61.002,96 | 110.153,23 |
50 | 284.847,04 | 902,02 | 1.346,01 | 2.248,03 | 283.501,04 | 50.052,29 | 62.348,96 | 112.401,25 |
51 | 283.501,04 | 897,75 | 1.350,27 | 2.248,03 | 282.150,76 | 50.950,04 | 63.699,24 | 114.649,28 |
52 | 282.150,76 | 893,48 | 1.354,55 | 2.248,03 | 280.796,22 | 51.843,52 | 65.053,78 | 116.897,30 |
53 | 280.796,22 | 889,19 | 1.358,84 | 2.248,03 | 279.437,38 | 52.732,70 | 66.412,62 | 119.145,33 |
54 | 279.437,38 | 884,89 | 1.363,14 | 2.248,03 | 278.074,24 | 53.617,59 | 67.775,76 | 121.393,35 |
55 | 278.074,24 | 880,57 | 1.367,46 | 2.248,03 | 276.706,78 | 54.498,16 | 69.143,22 | 123.641,38 |
56 | 276.706,78 | 876,24 | 1.371,79 | 2.248,03 | 275.335,00 | 55.374,40 | 70.515,00 | 125.889,40 |
57 | 275.335,00 | 871,89 | 1.376,13 | 2.248,03 | 273.958,86 | 56.246,29 | 71.891,14 | 128.137,43 |
58 | 273.958,86 | 867,54 | 1.380,49 | 2.248,03 | 272.578,38 | 57.113,83 | 73.271,62 | 130.385,45 |
59 | 272.578,38 | 863,16 | 1.384,86 | 2.248,03 | 271.193,52 | 57.976,99 | 74.656,48 | 132.633,48 |
60 | 271.193,52 | 858,78 | 1.389,25 | 2.248,03 | 269.804,27 | 58.835,77 | 76.045,73 | 134.881,50 |
61 | 269.804,27 | 854,38 | 1.393,64 | 2.248,03 | 268.410,63 | 59.690,15 | 77.439,37 | 137.129,53 |
62 | 268.410,63 | 849,97 | 1.398,06 | 2.248,03 | 267.012,57 | 60.540,12 | 78.837,43 | 139.377,55 |
63 | 267.012,57 | 845,54 | 1.402,49 | 2.248,03 | 265.610,08 | 61.385,66 | 80.239,92 | 141.625,58 |
64 | 265.610,08 | 841,10 | 1.406,93 | 2.248,03 | 264.203,16 | 62.226,76 | 81.646,84 | 143.873,60 |
65 | 264.203,16 | 836,64 | 1.411,38 | 2.248,03 | 262.791,77 | 63.063,40 | 83.058,23 | 146.121,63 |
66 | 262.791,77 | 832,17 | 1.415,85 | 2.248,03 | 261.375,92 | 63.895,57 | 84.474,08 | 148.369,65 |
67 | 261.375,92 | 827,69 | 1.420,33 | 2.248,03 | 259.955,59 | 64.723,26 | 85.894,41 | 150.617,68 |
68 | 259.955,59 | 823,19 | 1.424,83 | 2.248,03 | 258.530,76 | 65.546,46 | 87.319,24 | 152.865,70 |
69 | 258.530,76 | 818,68 | 1.429,34 | 2.248,03 | 257.101,41 | 66.365,14 | 88.748,59 | 155.113,73 |
70 | 257.101,41 | 814,15 | 1.433,87 | 2.248,03 | 255.667,54 | 67.179,29 | 90.182,46 | 157.361,75 |
71 | 255.667,54 | 809,61 | 1.438,41 | 2.248,03 | 254.229,13 | 67.988,91 | 91.620,87 | 159.609,78 |
72 | 254.229,13 | 805,06 | 1.442,97 | 2.248,03 | 252.786,16 | 68.793,96 | 93.063,84 | 161.857,80 |
73 | 252.786,16 | 800,49 | 1.447,54 | 2.248,03 | 251.338,63 | 69.594,45 | 94.511,37 | 164.105,83 |
74 | 251.338,63 | 795,91 | 1.452,12 | 2.248,03 | 249.886,51 | 70.390,36 | 95.963,49 | 166.353,85 |
75 | 249.886,51 | 791,31 | 1.456,72 | 2.248,03 | 248.429,79 | 71.181,67 | 97.420,21 | 168.601,88 |
76 | 248.429,79 | 786,69 | 1.461,33 | 2.248,03 | 246.968,46 | 71.968,36 | 98.881,54 | 170.849,90 |
77 | 246.968,46 | 782,07 | 1.465,96 | 2.248,03 | 245.502,50 | 72.750,43 | 100.347,50 | 173.097,93 |
78 | 245.502,50 | 777,42 | 1.470,60 | 2.248,03 | 244.031,90 | 73.527,85 | 101.818,10 | 175.345,95 |
79 | 244.031,90 | 772,77 | 1.475,26 | 2.248,03 | 242.556,65 | 74.300,62 | 103.293,35 | 177.593,98 |
80 | 242.556,65 | 768,10 | 1.479,93 | 2.248,03 | 241.076,72 | 75.068,72 | 104.773,28 | 179.842,00 |
81 | 241.076,72 | 763,41 | 1.484,62 | 2.248,03 | 239.592,10 | 75.832,13 | 106.257,90 | 182.090,03 |
82 | 239.592,10 | 758,71 | 1.489,32 | 2.248,03 | 238.102,78 | 76.590,83 | 107.747,22 | 184.338,05 |
83 | 238.102,78 | 753,99 | 1.494,03 | 2.248,03 | 236.608,75 | 77.344,83 | 109.241,25 | 186.586,08 |
84 | 236.608,75 | 749,26 | 1.498,76 | 2.248,03 | 235.109,99 | 78.094,09 | 110.740,01 | 188.834,10 |
85 | 235.109,99 | 744,51 | 1.503,51 | 2.248,03 | 233.606,48 | 78.838,60 | 112.243,52 | 191.082,13 |
86 | 233.606,48 | 739,75 | 1.508,27 | 2.248,03 | 232.098,21 | 79.578,36 | 113.751,79 | 193.330,15 |
87 | 232.098,21 | 734,98 | 1.513,05 | 2.248,03 | 230.585,16 | 80.313,33 | 115.264,84 | 195.578,18 |
88 | 230.585,16 | 730,19 | 1.517,84 | 2.248,03 | 229.067,32 | 81.043,52 | 116.782,68 | 197.826,20 |
89 | 229.067,32 | 725,38 | 1.522,65 | 2.248,03 | 227.544,68 | 81.768,90 | 118.305,32 | 200.074,23 |
90 | 227.544,68 | 720,56 | 1.527,47 | 2.248,03 | 226.017,21 | 82.489,46 | 119.832,79 | 202.322,25 |
91 | 226.017,21 | 715,72 | 1.532,30 | 2.248,03 | 224.484,90 | 83.205,18 | 121.365,10 | 204.570,28 |
92 | 224.484,90 | 710,87 | 1.537,16 | 2.248,03 | 222.947,75 | 83.916,05 | 122.902,25 | 206.818,30 |
93 | 222.947,75 | 706,00 | 1.542,02 | 2.248,03 | 221.405,72 | 84.622,05 | 124.444,28 | 209.066,33 |
94 | 221.405,72 | 701,12 | 1.546,91 | 2.248,03 | 219.858,82 | 85.323,17 | 125.991,18 | 211.314,35 |
95 | 219.858,82 | 696,22 | 1.551,81 | 2.248,03 | 218.307,01 | 86.019,39 | 127.542,99 | 213.562,38 |
96 | 218.307,01 | 691,31 | 1.556,72 | 2.248,03 | 216.750,29 | 86.710,69 | 129.099,71 | 215.810,40 |
97 | 216.750,29 | 686,38 | 1.561,65 | 2.248,03 | 215.188,64 | 87.397,07 | 130.661,36 | 218.058,43 |
98 | 215.188,64 | 681,43 | 1.566,59 | 2.248,03 | 213.622,05 | 88.078,50 | 132.227,95 | 220.306,45 |
99 | 213.622,05 | 676,47 | 1.571,56 | 2.248,03 | 212.050,49 | 88.754,97 | 133.799,51 | 222.554,48 |
100 | 212.050,49 | 671,49 | 1.576,53 | 2.248,03 | 210.473,96 | 89.426,46 | 135.376,04 | 224.802,50 |
101 | 210.473,96 | 666,50 | 1.581,52 | 2.248,03 | 208.892,44 | 90.092,96 | 136.957,56 | 227.050,53 |
102 | 208.892,44 | 661,49 | 1.586,53 | 2.248,03 | 207.305,91 | 90.754,46 | 138.544,09 | 229.298,55 |
103 | 207.305,91 | 656,47 | 1.591,56 | 2.248,03 | 205.714,35 | 91.410,92 | 140.135,65 | 231.546,58 |
104 | 205.714,35 | 651,43 | 1.596,60 | 2.248,03 | 204.117,75 | 92.062,35 | 141.732,25 | 233.794,60 |
105 | 204.117,75 | 646,37 | 1.601,65 | 2.248,03 | 202.516,10 | 92.708,73 | 143.333,90 | 236.042,63 |
106 | 202.516,10 | 641,30 | 1.606,72 | 2.248,03 | 200.909,38 | 93.350,03 | 144.940,62 | 238.290,65 |
107 | 200.909,38 | 636,21 | 1.611,81 | 2.248,03 | 199.297,57 | 93.986,24 | 146.552,43 | 240.538,68 |
108 | 199.297,57 | 631,11 | 1.616,92 | 2.248,03 | 197.680,65 | 94.617,35 | 148.169,35 | 242.786,70 |
109 | 197.680,65 | 625,99 | 1.622,04 | 2.248,03 | 196.058,61 | 95.243,34 | 149.791,39 | 245.034,73 |
110 | 196.058,61 | 620,85 | 1.627,17 | 2.248,03 | 194.431,44 | 95.864,19 | 151.418,56 | 247.282,75 |
111 | 194.431,44 | 615,70 | 1.632,33 | 2.248,03 | 192.799,12 | 96.479,89 | 153.050,88 | 249.530,78 |
112 | 192.799,12 | 610,53 | 1.637,49 | 2.248,03 | 191.161,62 | 97.090,42 | 154.688,38 | 251.778,80 |
113 | 191.161,62 | 605,35 | 1.642,68 | 2.248,03 | 189.518,94 | 97.695,77 | 156.331,06 | 254.026,83 |
114 | 189.518,94 | 600,14 | 1.647,88 | 2.248,03 | 187.871,06 | 98.295,91 | 157.978,94 | 256.274,85 |
115 | 187.871,06 | 594,93 | 1.653,10 | 2.248,03 | 186.217,96 | 98.890,83 | 159.632,04 | 258.522,88 |
116 | 186.217,96 | 589,69 | 1.658,33 | 2.248,03 | 184.559,62 | 99.480,52 | 161.290,38 | 260.770,90 |
117 | 184.559,62 | 584,44 | 1.663,59 | 2.248,03 | 182.896,04 | 100.064,96 | 162.953,96 | 263.018,93 |
118 | 182.896,04 | 579,17 | 1.668,85 | 2.248,03 | 181.227,18 | 100.644,13 | 164.622,82 | 265.266,95 |
119 | 181.227,18 | 573,89 | 1.674,14 | 2.248,03 | 179.553,04 | 101.218,02 | 166.296,96 | 267.514,98 |
120 | 179.553,04 | 568,58 | 1.679,44 | 2.248,03 | 177.873,60 | 101.786,60 | 167.976,40 | 269.763,00 |
121 | 177.873,60 | 563,27 | 1.684,76 | 2.248,03 | 176.188,85 | 102.349,87 | 169.661,15 | 272.011,03 |
122 | 176.188,85 | 557,93 | 1.690,09 | 2.248,03 | 174.498,75 | 102.907,80 | 171.351,25 | 274.259,05 |
123 | 174.498,75 | 552,58 | 1.695,45 | 2.248,03 | 172.803,31 | 103.460,38 | 173.046,69 | 276.507,08 |
124 | 172.803,31 | 547,21 | 1.700,81 | 2.248,03 | 171.102,49 | 104.007,59 | 174.747,51 | 278.755,10 |
125 | 171.102,49 | 541,82 | 1.706,20 | 2.248,03 | 169.396,29 | 104.549,42 | 176.453,71 | 281.003,13 |
126 | 169.396,29 | 536,42 | 1.711,60 | 2.248,03 | 167.684,69 | 105.085,84 | 178.165,31 | 283.251,15 |
127 | 167.684,69 | 531,00 | 1.717,02 | 2.248,03 | 165.967,66 | 105.616,84 | 179.882,34 | 285.499,18 |
128 | 165.967,66 | 525,56 | 1.722,46 | 2.248,03 | 164.245,20 | 106.142,40 | 181.604,80 | 287.747,20 |
129 | 164.245,20 | 520,11 | 1.727,92 | 2.248,03 | 162.517,29 | 106.662,51 | 183.332,71 | 289.995,23 |
130 | 162.517,29 | 514,64 | 1.733,39 | 2.248,03 | 160.783,90 | 107.177,15 | 185.066,10 | 292.243,25 |
131 | 160.783,90 | 509,15 | 1.738,88 | 2.248,03 | 159.045,03 | 107.686,30 | 186.804,97 | 294.491,28 |
132 | 159.045,03 | 503,64 | 1.744,38 | 2.248,03 | 157.300,64 | 108.189,94 | 188.549,36 | 296.739,30 |
133 | 157.300,64 | 498,12 | 1.749,91 | 2.248,03 | 155.550,74 | 108.688,06 | 190.299,26 | 298.987,33 |
134 | 155.550,74 | 492,58 | 1.755,45 | 2.248,03 | 153.795,29 | 109.180,64 | 192.054,71 | 301.235,35 |
135 | 153.795,29 | 487,02 | 1.761,01 | 2.248,03 | 152.034,28 | 109.667,66 | 193.815,72 | 303.483,38 |
136 | 152.034,28 | 481,44 | 1.766,58 | 2.248,03 | 150.267,70 | 110.149,10 | 195.582,30 | 305.731,40 |
137 | 150.267,70 | 475,85 | 1.772,18 | 2.248,03 | 148.495,52 | 110.624,95 | 197.354,48 | 307.979,43 |
138 | 148.495,52 | 470,24 | 1.777,79 | 2.248,03 | 146.717,73 | 111.095,18 | 199.132,27 | 310.227,45 |
139 | 146.717,73 | 464,61 | 1.783,42 | 2.248,03 | 144.934,31 | 111.559,79 | 200.915,69 | 312.475,48 |
140 | 144.934,31 | 458,96 | 1.789,07 | 2.248,03 | 143.145,25 | 112.018,75 | 202.704,75 | 314.723,50 |
141 | 143.145,25 | 453,29 | 1.794,73 | 2.248,03 | 141.350,52 | 112.472,04 | 204.499,48 | 316.971,53 |
142 | 141.350,52 | 447,61 | 1.800,42 | 2.248,03 | 139.550,10 | 112.919,65 | 206.299,90 | 319.219,55 |
143 | 139.550,10 | 441,91 | 1.806,12 | 2.248,03 | 137.743,99 | 113.361,56 | 208.106,01 | 321.467,58 |
144 | 137.743,99 | 436,19 | 1.811,84 | 2.248,03 | 135.932,15 | 113.797,75 | 209.917,85 | 323.715,60 |
145 | 135.932,15 | 430,45 | 1.817,57 | 2.248,03 | 134.114,58 | 114.228,20 | 211.735,42 | 325.963,63 |
146 | 134.114,58 | 424,70 | 1.823,33 | 2.248,03 | 132.291,25 | 114.652,90 | 213.558,75 | 328.211,65 |
147 | 132.291,25 | 418,92 | 1.829,10 | 2.248,03 | 130.462,14 | 115.071,82 | 215.387,86 | 330.459,68 |
148 | 130.462,14 | 413,13 | 1.834,89 | 2.248,03 | 128.627,25 | 115.484,95 | 217.222,75 | 332.707,70 |
149 | 128.627,25 | 407,32 | 1.840,71 | 2.248,03 | 126.786,54 | 115.892,27 | 219.063,46 | 334.955,73 |
150 | 126.786,54 | 401,49 | 1.846,53 | 2.248,03 | 124.940,01 | 116.293,76 | 220.909,99 | 337.203,75 |
151 | 124.940,01 | 395,64 | 1.852,38 | 2.248,03 | 123.087,63 | 116.689,40 | 222.762,37 | 339.451,78 |
152 | 123.087,63 | 389,78 | 1.858,25 | 2.248,03 | 121.229,38 | 117.079,18 | 224.620,62 | 341.699,80 |
153 | 121.229,38 | 383,89 | 1.864,13 | 2.248,03 | 119.365,25 | 117.463,07 | 226.484,75 | 343.947,83 |
154 | 119.365,25 | 377,99 | 1.870,04 | 2.248,03 | 117.495,21 | 117.841,06 | 228.354,79 | 346.195,85 |
155 | 117.495,21 | 372,07 | 1.875,96 | 2.248,03 | 115.619,26 | 118.213,13 | 230.230,74 | 348.443,88 |
156 | 115.619,26 | 366,13 | 1.881,90 | 2.248,03 | 113.737,36 | 118.579,26 | 232.112,64 | 350.691,90 |
157 | 113.737,36 | 360,17 | 1.887,86 | 2.248,03 | 111.849,50 | 118.939,43 | 234.000,50 | 352.939,93 |
158 | 111.849,50 | 354,19 | 1.893,83 | 2.248,03 | 109.955,67 | 119.293,62 | 235.894,33 | 355.187,95 |
159 | 109.955,67 | 348,19 | 1.899,83 | 2.248,03 | 108.055,84 | 119.641,81 | 237.794,16 | 357.435,98 |
160 | 108.055,84 | 342,18 | 1.905,85 | 2.248,03 | 106.149,99 | 119.983,99 | 239.700,01 | 359.684,00 |
161 | 106.149,99 | 336,14 | 1.911,88 | 2.248,03 | 104.238,10 | 120.320,13 | 241.611,90 | 361.932,03 |
162 | 104.238,10 | 330,09 | 1.917,94 | 2.248,03 | 102.320,17 | 120.650,22 | 243.529,83 | 364.180,05 |
163 | 102.320,17 | 324,01 | 1.924,01 | 2.248,03 | 100.396,16 | 120.974,23 | 245.453,84 | 366.428,08 |
164 | 100.396,16 | 317,92 | 1.930,10 | 2.248,03 | 98.466,05 | 121.292,15 | 247.383,95 | 368.676,10 |
165 | 98.466,05 | 311,81 | 1.936,22 | 2.248,03 | 96.529,84 | 121.603,96 | 249.320,16 | 370.924,13 |
166 | 96.529,84 | 305,68 | 1.942,35 | 2.248,03 | 94.587,49 | 121.909,64 | 251.262,51 | 373.172,15 |
167 | 94.587,49 | 299,53 | 1.948,50 | 2.248,03 | 92.638,99 | 122.209,17 | 253.211,01 | 375.420,18 |
168 | 92.638,99 | 293,36 | 1.954,67 | 2.248,03 | 90.684,32 | 122.502,52 | 255.165,68 | 377.668,20 |
169 | 90.684,32 | 287,17 | 1.960,86 | 2.248,03 | 88.723,46 | 122.789,69 | 257.126,54 | 379.916,23 |
170 | 88.723,46 | 280,96 | 1.967,07 | 2.248,03 | 86.756,40 | 123.070,65 | 259.093,60 | 382.164,25 |
171 | 86.756,40 | 274,73 | 1.973,30 | 2.248,03 | 84.783,10 | 123.345,38 | 261.066,90 | 384.412,28 |
172 | 84.783,10 | 268,48 | 1.979,55 | 2.248,03 | 82.803,56 | 123.613,86 | 263.046,44 | 386.660,30 |
173 | 82.803,56 | 262,21 | 1.985,81 | 2.248,03 | 80.817,74 | 123.876,07 | 265.032,26 | 388.908,33 |
174 | 80.817,74 | 255,92 | 1.992,10 | 2.248,03 | 78.825,64 | 124.131,99 | 267.024,36 | 391.156,35 |
175 | 78.825,64 | 249,61 | 1.998,41 | 2.248,03 | 76.827,23 | 124.381,60 | 269.022,77 | 393.404,38 |
176 | 76.827,23 | 243,29 | 2.004,74 | 2.248,03 | 74.822,49 | 124.624,89 | 271.027,51 | 395.652,40 |
177 | 74.822,49 | 236,94 | 2.011,09 | 2.248,03 | 72.811,40 | 124.861,83 | 273.038,60 | 397.900,43 |
178 | 72.811,40 | 230,57 | 2.017,46 | 2.248,03 | 70.793,95 | 125.092,40 | 275.056,05 | 400.148,45 |
179 | 70.793,95 | 224,18 | 2.023,84 | 2.248,03 | 68.770,10 | 125.316,58 | 277.079,90 | 402.396,48 |
180 | 68.770,10 | 217,77 | 2.030,25 | 2.248,03 | 66.739,85 | 125.534,35 | 279.110,15 | 404.644,50 |
Stand der Daten: 04.12.2024
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 2024 | |
---|---|
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 | 5,00 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: