Baufinanzierungsvergleich
Die Bauzinsen sind zwar seit Beginn des Jahres 2022 deutlich gestiegen, im historischen Vergleich aber nach wie vor niedrig. Welche Banken und Vermittler Ihnen dabei im konkreten Fall das beste Angebot machen, können Sie mit unserem Baufinanzierunsgvergleich ermitteln:
Einfach Kaufpreis und vorhandenes Eigenkapital eingeben, Bundesland auswählen, in welchem sich die Immobilie befindet, und gegebenenfalls Zinsbindung und Tilgung anpassen. Unser Rechner ermittelt aus Ihren Angaben automatisch die Kaufnebenkosten, die Sie aber jederzeit – etwa bei abweichender Maklerprovision – anpassen können:
- 96.501,72€
- Zinsanteil
- 1.971,35€
- Monatsrate
- 2,84%
- Sollzins p.a.
- 2,92%
- 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 |
- 99.620,02€
- Zinsanteil
- 2.000,17€
- Monatsrate
- 2,94%
- Sollzins p.a.
- 3,03%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 345.850,00 | 847,33 | 1.152,83 | 2.000,17 | 344.697,17 | 847,33 | 1.152,83 | 2.000,17 |
2 | 344.697,17 | 844,51 | 1.155,66 | 2.000,17 | 343.541,51 | 1.691,84 | 2.308,49 | 4.000,33 |
3 | 343.541,51 | 841,68 | 1.158,49 | 2.000,17 | 342.383,02 | 2.533,52 | 3.466,98 | 6.000,50 |
4 | 342.383,02 | 838,84 | 1.161,33 | 2.000,17 | 341.221,69 | 3.372,36 | 4.628,31 | 8.000,66 |
5 | 341.221,69 | 835,99 | 1.164,17 | 2.000,17 | 340.057,52 | 4.208,35 | 5.792,48 | 10.000,83 |
6 | 340.057,52 | 833,14 | 1.167,02 | 2.000,17 | 338.890,49 | 5.041,49 | 6.959,51 | 12.001,00 |
7 | 338.890,49 | 830,28 | 1.169,88 | 2.000,17 | 337.720,61 | 5.871,77 | 8.129,39 | 14.001,16 |
8 | 337.720,61 | 827,42 | 1.172,75 | 2.000,17 | 336.547,86 | 6.699,19 | 9.302,14 | 16.001,33 |
9 | 336.547,86 | 824,54 | 1.175,62 | 2.000,17 | 335.372,24 | 7.523,73 | 10.477,76 | 18.001,49 |
10 | 335.372,24 | 821,66 | 1.178,50 | 2.000,17 | 334.193,73 | 8.345,39 | 11.656,27 | 20.001,66 |
11 | 334.193,73 | 818,77 | 1.181,39 | 2.000,17 | 333.012,34 | 9.164,17 | 12.837,66 | 22.001,82 |
12 | 333.012,34 | 815,88 | 1.184,29 | 2.000,17 | 331.828,06 | 9.980,05 | 14.021,94 | 24.001,99 |
13 | 331.828,06 | 812,98 | 1.187,19 | 2.000,17 | 330.640,87 | 10.793,02 | 15.209,13 | 26.002,16 |
14 | 330.640,87 | 810,07 | 1.190,10 | 2.000,17 | 329.450,77 | 11.603,09 | 16.399,23 | 28.002,32 |
15 | 329.450,77 | 807,15 | 1.193,01 | 2.000,17 | 328.257,76 | 12.410,25 | 17.592,24 | 30.002,49 |
16 | 328.257,76 | 804,23 | 1.195,93 | 2.000,17 | 327.061,83 | 13.214,48 | 18.788,17 | 32.002,65 |
17 | 327.061,83 | 801,30 | 1.198,86 | 2.000,17 | 325.862,96 | 14.015,78 | 19.987,04 | 34.002,82 |
18 | 325.862,96 | 798,36 | 1.201,80 | 2.000,17 | 324.661,16 | 14.814,15 | 21.188,84 | 36.002,99 |
19 | 324.661,16 | 795,42 | 1.204,75 | 2.000,17 | 323.456,42 | 15.609,57 | 22.393,58 | 38.003,15 |
20 | 323.456,42 | 792,47 | 1.207,70 | 2.000,17 | 322.248,72 | 16.402,03 | 23.601,28 | 40.003,32 |
21 | 322.248,72 | 789,51 | 1.210,66 | 2.000,17 | 321.038,06 | 17.191,54 | 24.811,94 | 42.003,48 |
22 | 321.038,06 | 786,54 | 1.213,62 | 2.000,17 | 319.824,44 | 17.978,09 | 26.025,56 | 44.003,65 |
23 | 319.824,44 | 783,57 | 1.216,60 | 2.000,17 | 318.607,84 | 18.761,66 | 27.242,16 | 46.003,81 |
24 | 318.607,84 | 780,59 | 1.219,58 | 2.000,17 | 317.388,27 | 19.542,25 | 28.461,73 | 48.003,98 |
25 | 317.388,27 | 777,60 | 1.222,56 | 2.000,17 | 316.165,70 | 20.319,85 | 29.684,30 | 50.004,15 |
26 | 316.165,70 | 774,61 | 1.225,56 | 2.000,17 | 314.940,14 | 21.094,45 | 30.909,86 | 52.004,31 |
27 | 314.940,14 | 771,60 | 1.228,56 | 2.000,17 | 313.711,58 | 21.866,06 | 32.138,42 | 54.004,48 |
28 | 313.711,58 | 768,59 | 1.231,57 | 2.000,17 | 312.480,01 | 22.634,65 | 33.369,99 | 56.004,64 |
29 | 312.480,01 | 765,58 | 1.234,59 | 2.000,17 | 311.245,42 | 23.400,23 | 34.604,58 | 58.004,81 |
30 | 311.245,42 | 762,55 | 1.237,61 | 2.000,17 | 310.007,80 | 24.162,78 | 35.842,20 | 60.004,98 |
31 | 310.007,80 | 759,52 | 1.240,65 | 2.000,17 | 308.767,16 | 24.922,30 | 37.082,84 | 62.005,14 |
32 | 308.767,16 | 756,48 | 1.243,69 | 2.000,17 | 307.523,47 | 25.678,78 | 38.326,53 | 64.005,31 |
33 | 307.523,47 | 753,43 | 1.246,73 | 2.000,17 | 306.276,74 | 26.432,21 | 39.573,26 | 66.005,47 |
34 | 306.276,74 | 750,38 | 1.249,79 | 2.000,17 | 305.026,95 | 27.182,59 | 40.823,05 | 68.005,64 |
35 | 305.026,95 | 747,32 | 1.252,85 | 2.000,17 | 303.774,10 | 27.929,90 | 42.075,90 | 70.005,80 |
36 | 303.774,10 | 744,25 | 1.255,92 | 2.000,17 | 302.518,18 | 28.674,15 | 43.331,82 | 72.005,97 |
37 | 302.518,18 | 741,17 | 1.259,00 | 2.000,17 | 301.259,18 | 29.415,32 | 44.590,82 | 74.006,14 |
38 | 301.259,18 | 738,08 | 1.262,08 | 2.000,17 | 299.997,10 | 30.153,40 | 45.852,90 | 76.006,30 |
39 | 299.997,10 | 734,99 | 1.265,17 | 2.000,17 | 298.731,93 | 30.888,40 | 47.118,07 | 78.006,47 |
40 | 298.731,93 | 731,89 | 1.268,27 | 2.000,17 | 297.463,66 | 31.620,29 | 48.386,34 | 80.006,63 |
41 | 297.463,66 | 728,79 | 1.271,38 | 2.000,17 | 296.192,28 | 32.349,08 | 49.657,72 | 82.006,80 |
42 | 296.192,28 | 725,67 | 1.274,49 | 2.000,17 | 294.917,78 | 33.074,75 | 50.932,22 | 84.006,97 |
43 | 294.917,78 | 722,55 | 1.277,62 | 2.000,17 | 293.640,16 | 33.797,30 | 52.209,84 | 86.007,13 |
44 | 293.640,16 | 719,42 | 1.280,75 | 2.000,17 | 292.359,42 | 34.516,71 | 53.490,58 | 88.007,30 |
45 | 292.359,42 | 716,28 | 1.283,89 | 2.000,17 | 291.075,53 | 35.232,99 | 54.774,47 | 90.007,46 |
46 | 291.075,53 | 713,14 | 1.287,03 | 2.000,17 | 289.788,50 | 35.946,13 | 56.061,50 | 92.007,63 |
47 | 289.788,50 | 709,98 | 1.290,18 | 2.000,17 | 288.498,32 | 36.656,11 | 57.351,68 | 94.007,79 |
48 | 288.498,32 | 706,82 | 1.293,34 | 2.000,17 | 287.204,97 | 37.362,93 | 58.645,03 | 96.007,96 |
49 | 287.204,97 | 703,65 | 1.296,51 | 2.000,17 | 285.908,46 | 38.066,58 | 59.941,54 | 98.008,13 |
50 | 285.908,46 | 700,48 | 1.299,69 | 2.000,17 | 284.608,77 | 38.767,06 | 61.241,23 | 100.008,29 |
51 | 284.608,77 | 697,29 | 1.302,87 | 2.000,17 | 283.305,89 | 39.464,35 | 62.544,11 | 102.008,46 |
52 | 283.305,89 | 694,10 | 1.306,07 | 2.000,17 | 281.999,83 | 40.158,45 | 63.850,17 | 104.008,62 |
53 | 281.999,83 | 690,90 | 1.309,27 | 2.000,17 | 280.690,56 | 40.849,35 | 65.159,44 | 106.008,79 |
54 | 280.690,56 | 687,69 | 1.312,47 | 2.000,17 | 279.378,09 | 41.537,04 | 66.471,91 | 108.008,96 |
55 | 279.378,09 | 684,48 | 1.315,69 | 2.000,17 | 278.062,40 | 42.221,52 | 67.787,60 | 110.009,12 |
56 | 278.062,40 | 681,25 | 1.318,91 | 2.000,17 | 276.743,49 | 42.902,77 | 69.106,51 | 112.009,29 |
57 | 276.743,49 | 678,02 | 1.322,14 | 2.000,17 | 275.421,34 | 43.580,79 | 70.428,66 | 114.009,45 |
58 | 275.421,34 | 674,78 | 1.325,38 | 2.000,17 | 274.095,96 | 44.255,58 | 71.754,04 | 116.009,62 |
59 | 274.095,96 | 671,54 | 1.328,63 | 2.000,17 | 272.767,33 | 44.927,11 | 73.082,67 | 118.009,78 |
60 | 272.767,33 | 668,28 | 1.331,89 | 2.000,17 | 271.435,44 | 45.595,39 | 74.414,56 | 120.009,95 |
61 | 271.435,44 | 665,02 | 1.335,15 | 2.000,17 | 270.100,29 | 46.260,41 | 75.749,71 | 122.010,12 |
62 | 270.100,29 | 661,75 | 1.338,42 | 2.000,17 | 268.761,87 | 46.922,15 | 77.088,13 | 124.010,28 |
63 | 268.761,87 | 658,47 | 1.341,70 | 2.000,17 | 267.420,17 | 47.580,62 | 78.429,83 | 126.010,45 |
64 | 267.420,17 | 655,18 | 1.344,99 | 2.000,17 | 266.075,19 | 48.235,80 | 79.774,81 | 128.010,61 |
65 | 266.075,19 | 651,88 | 1.348,28 | 2.000,17 | 264.726,90 | 48.887,68 | 81.123,10 | 130.010,78 |
66 | 264.726,90 | 648,58 | 1.351,58 | 2.000,17 | 263.375,32 | 49.536,26 | 82.474,68 | 132.010,95 |
67 | 263.375,32 | 645,27 | 1.354,90 | 2.000,17 | 262.020,42 | 50.181,53 | 83.829,58 | 134.011,11 |
68 | 262.020,42 | 641,95 | 1.358,22 | 2.000,17 | 260.662,21 | 50.823,48 | 85.187,79 | 136.011,28 |
69 | 260.662,21 | 638,62 | 1.361,54 | 2.000,17 | 259.300,66 | 51.462,11 | 86.549,34 | 138.011,44 |
70 | 259.300,66 | 635,29 | 1.364,88 | 2.000,17 | 257.935,78 | 52.097,39 | 87.914,22 | 140.011,61 |
71 | 257.935,78 | 631,94 | 1.368,22 | 2.000,17 | 256.567,56 | 52.729,34 | 89.282,44 | 142.011,77 |
72 | 256.567,56 | 628,59 | 1.371,58 | 2.000,17 | 255.195,99 | 53.357,93 | 90.654,01 | 144.011,94 |
73 | 255.195,99 | 625,23 | 1.374,94 | 2.000,17 | 253.821,05 | 53.983,16 | 92.028,95 | 146.012,11 |
74 | 253.821,05 | 621,86 | 1.378,30 | 2.000,17 | 252.442,75 | 54.605,02 | 93.407,25 | 148.012,27 |
75 | 252.442,75 | 618,48 | 1.381,68 | 2.000,17 | 251.061,07 | 55.223,50 | 94.788,93 | 150.012,44 |
76 | 251.061,07 | 615,10 | 1.385,07 | 2.000,17 | 249.676,00 | 55.838,60 | 96.174,00 | 152.012,60 |
77 | 249.676,00 | 611,71 | 1.388,46 | 2.000,17 | 248.287,54 | 56.450,31 | 97.562,46 | 154.012,77 |
78 | 248.287,54 | 608,30 | 1.391,86 | 2.000,17 | 246.895,68 | 57.058,61 | 98.954,32 | 156.012,94 |
79 | 246.895,68 | 604,89 | 1.395,27 | 2.000,17 | 245.500,41 | 57.663,51 | 100.349,59 | 158.013,10 |
80 | 245.500,41 | 601,48 | 1.398,69 | 2.000,17 | 244.101,72 | 58.264,98 | 101.748,28 | 160.013,27 |
81 | 244.101,72 | 598,05 | 1.402,12 | 2.000,17 | 242.699,60 | 58.863,03 | 103.150,40 | 162.013,43 |
82 | 242.699,60 | 594,61 | 1.405,55 | 2.000,17 | 241.294,05 | 59.457,65 | 104.555,95 | 164.013,60 |
83 | 241.294,05 | 591,17 | 1.409,00 | 2.000,17 | 239.885,05 | 60.048,82 | 105.964,95 | 166.013,76 |
84 | 239.885,05 | 587,72 | 1.412,45 | 2.000,17 | 238.472,61 | 60.636,54 | 107.377,39 | 168.013,93 |
85 | 238.472,61 | 584,26 | 1.415,91 | 2.000,17 | 237.056,70 | 61.220,79 | 108.793,30 | 170.014,10 |
86 | 237.056,70 | 580,79 | 1.419,38 | 2.000,17 | 235.637,32 | 61.801,58 | 110.212,68 | 172.014,26 |
87 | 235.637,32 | 577,31 | 1.422,85 | 2.000,17 | 234.214,47 | 62.378,89 | 111.635,53 | 174.014,43 |
88 | 234.214,47 | 573,83 | 1.426,34 | 2.000,17 | 232.788,13 | 62.952,72 | 113.061,87 | 176.014,59 |
89 | 232.788,13 | 570,33 | 1.429,83 | 2.000,17 | 231.358,29 | 63.523,05 | 114.491,71 | 178.014,76 |
90 | 231.358,29 | 566,83 | 1.433,34 | 2.000,17 | 229.924,95 | 64.089,88 | 115.925,05 | 180.014,93 |
91 | 229.924,95 | 563,32 | 1.436,85 | 2.000,17 | 228.488,10 | 64.653,19 | 117.361,90 | 182.015,09 |
92 | 228.488,10 | 559,80 | 1.440,37 | 2.000,17 | 227.047,73 | 65.212,99 | 118.802,27 | 184.015,26 |
93 | 227.047,73 | 556,27 | 1.443,90 | 2.000,17 | 225.603,83 | 65.769,26 | 120.246,17 | 186.015,42 |
94 | 225.603,83 | 552,73 | 1.447,44 | 2.000,17 | 224.156,40 | 66.321,99 | 121.693,60 | 188.015,59 |
95 | 224.156,40 | 549,18 | 1.450,98 | 2.000,17 | 222.705,41 | 66.871,17 | 123.144,59 | 190.015,75 |
96 | 222.705,41 | 545,63 | 1.454,54 | 2.000,17 | 221.250,88 | 67.416,80 | 124.599,12 | 192.015,92 |
97 | 221.250,88 | 542,06 | 1.458,10 | 2.000,17 | 219.792,78 | 67.958,86 | 126.057,22 | 194.016,09 |
98 | 219.792,78 | 538,49 | 1.461,67 | 2.000,17 | 218.331,10 | 68.497,35 | 127.518,90 | 196.016,25 |
99 | 218.331,10 | 534,91 | 1.465,25 | 2.000,17 | 216.865,85 | 69.032,27 | 128.984,15 | 198.016,42 |
100 | 216.865,85 | 531,32 | 1.468,84 | 2.000,17 | 215.397,00 | 69.563,59 | 130.453,00 | 200.016,58 |
101 | 215.397,00 | 527,72 | 1.472,44 | 2.000,17 | 213.924,56 | 70.091,31 | 131.925,44 | 202.016,75 |
102 | 213.924,56 | 524,12 | 1.476,05 | 2.000,17 | 212.448,51 | 70.615,42 | 133.401,49 | 204.016,92 |
103 | 212.448,51 | 520,50 | 1.479,67 | 2.000,17 | 210.968,84 | 71.135,92 | 134.881,16 | 206.017,08 |
104 | 210.968,84 | 516,87 | 1.483,29 | 2.000,17 | 209.485,55 | 71.652,80 | 136.364,45 | 208.017,25 |
105 | 209.485,55 | 513,24 | 1.486,93 | 2.000,17 | 207.998,62 | 72.166,04 | 137.851,38 | 210.017,41 |
106 | 207.998,62 | 509,60 | 1.490,57 | 2.000,17 | 206.508,06 | 72.675,63 | 139.341,94 | 212.017,58 |
107 | 206.508,06 | 505,94 | 1.494,22 | 2.000,17 | 205.013,83 | 73.181,58 | 140.836,17 | 214.017,74 |
108 | 205.013,83 | 502,28 | 1.497,88 | 2.000,17 | 203.515,95 | 73.683,86 | 142.334,05 | 216.017,91 |
109 | 203.515,95 | 498,61 | 1.501,55 | 2.000,17 | 202.014,40 | 74.182,48 | 143.835,60 | 218.018,08 |
110 | 202.014,40 | 494,94 | 1.505,23 | 2.000,17 | 200.509,17 | 74.677,41 | 145.340,83 | 220.018,24 |
111 | 200.509,17 | 491,25 | 1.508,92 | 2.000,17 | 199.000,25 | 75.168,66 | 146.849,75 | 222.018,41 |
112 | 199.000,25 | 487,55 | 1.512,62 | 2.000,17 | 197.487,64 | 75.656,21 | 148.362,36 | 224.018,57 |
113 | 197.487,64 | 483,84 | 1.516,32 | 2.000,17 | 195.971,32 | 76.140,05 | 149.878,68 | 226.018,74 |
114 | 195.971,32 | 480,13 | 1.520,04 | 2.000,17 | 194.451,28 | 76.620,18 | 151.398,72 | 228.018,91 |
115 | 194.451,28 | 476,41 | 1.523,76 | 2.000,17 | 192.927,52 | 77.096,59 | 152.922,48 | 230.019,07 |
116 | 192.927,52 | 472,67 | 1.527,49 | 2.000,17 | 191.400,03 | 77.569,26 | 154.449,97 | 232.019,24 |
117 | 191.400,03 | 468,93 | 1.531,24 | 2.000,17 | 189.868,79 | 78.038,19 | 155.981,21 | 234.019,40 |
118 | 189.868,79 | 465,18 | 1.534,99 | 2.000,17 | 188.333,80 | 78.503,37 | 157.516,20 | 236.019,57 |
119 | 188.333,80 | 461,42 | 1.538,75 | 2.000,17 | 186.795,05 | 78.964,79 | 159.054,95 | 238.019,73 |
120 | 186.795,05 | 457,65 | 1.542,52 | 2.000,17 | 185.252,54 | 79.422,44 | 160.597,46 | 240.019,90 |
121 | 185.252,54 | 453,87 | 1.546,30 | 2.000,17 | 183.706,24 | 79.876,31 | 162.143,76 | 242.020,07 |
122 | 183.706,24 | 450,08 | 1.550,09 | 2.000,17 | 182.156,15 | 80.326,39 | 163.693,85 | 244.020,23 |
123 | 182.156,15 | 446,28 | 1.553,88 | 2.000,17 | 180.602,27 | 80.772,67 | 165.247,73 | 246.020,40 |
124 | 180.602,27 | 442,48 | 1.557,69 | 2.000,17 | 179.044,58 | 81.215,14 | 166.805,42 | 248.020,56 |
125 | 179.044,58 | 438,66 | 1.561,51 | 2.000,17 | 177.483,07 | 81.653,80 | 168.366,93 | 250.020,73 |
126 | 177.483,07 | 434,83 | 1.565,33 | 2.000,17 | 175.917,74 | 82.088,64 | 169.932,26 | 252.020,90 |
127 | 175.917,74 | 431,00 | 1.569,17 | 2.000,17 | 174.348,57 | 82.519,63 | 171.501,43 | 254.021,06 |
128 | 174.348,57 | 427,15 | 1.573,01 | 2.000,17 | 172.775,56 | 82.946,79 | 173.074,44 | 256.021,23 |
129 | 172.775,56 | 423,30 | 1.576,87 | 2.000,17 | 171.198,70 | 83.370,09 | 174.651,30 | 258.021,39 |
130 | 171.198,70 | 419,44 | 1.580,73 | 2.000,17 | 169.617,97 | 83.789,53 | 176.232,03 | 260.021,56 |
131 | 169.617,97 | 415,56 | 1.584,60 | 2.000,17 | 168.033,37 | 84.205,09 | 177.816,63 | 262.021,72 |
132 | 168.033,37 | 411,68 | 1.588,48 | 2.000,17 | 166.444,88 | 84.616,77 | 179.405,12 | 264.021,89 |
133 | 166.444,88 | 407,79 | 1.592,38 | 2.000,17 | 164.852,51 | 85.024,56 | 180.997,49 | 266.022,06 |
134 | 164.852,51 | 403,89 | 1.596,28 | 2.000,17 | 163.256,23 | 85.428,45 | 182.593,77 | 268.022,22 |
135 | 163.256,23 | 399,98 | 1.600,19 | 2.000,17 | 161.656,04 | 85.828,43 | 184.193,96 | 270.022,39 |
136 | 161.656,04 | 396,06 | 1.604,11 | 2.000,17 | 160.051,93 | 86.224,49 | 185.798,07 | 272.022,55 |
137 | 160.051,93 | 392,13 | 1.608,04 | 2.000,17 | 158.443,89 | 86.616,61 | 187.406,11 | 274.022,72 |
138 | 158.443,89 | 388,19 | 1.611,98 | 2.000,17 | 156.831,91 | 87.004,80 | 189.018,09 | 276.022,89 |
139 | 156.831,91 | 384,24 | 1.615,93 | 2.000,17 | 155.215,99 | 87.389,04 | 190.634,01 | 278.023,05 |
140 | 155.215,99 | 380,28 | 1.619,89 | 2.000,17 | 153.596,10 | 87.769,32 | 192.253,90 | 280.023,22 |
141 | 153.596,10 | 376,31 | 1.623,86 | 2.000,17 | 151.972,25 | 88.145,63 | 193.877,75 | 282.023,38 |
142 | 151.972,25 | 372,33 | 1.627,83 | 2.000,17 | 150.344,41 | 88.517,96 | 195.505,59 | 284.023,55 |
143 | 150.344,41 | 368,34 | 1.631,82 | 2.000,17 | 148.712,59 | 88.886,30 | 197.137,41 | 286.023,71 |
144 | 148.712,59 | 364,35 | 1.635,82 | 2.000,17 | 147.076,77 | 89.250,65 | 198.773,23 | 288.023,88 |
145 | 147.076,77 | 360,34 | 1.639,83 | 2.000,17 | 145.436,94 | 89.610,99 | 200.413,06 | 290.024,05 |
146 | 145.436,94 | 356,32 | 1.643,85 | 2.000,17 | 143.793,10 | 89.967,31 | 202.056,90 | 292.024,21 |
147 | 143.793,10 | 352,29 | 1.647,87 | 2.000,17 | 142.145,22 | 90.319,60 | 203.704,78 | 294.024,38 |
148 | 142.145,22 | 348,26 | 1.651,91 | 2.000,17 | 140.493,31 | 90.667,86 | 205.356,69 | 296.024,54 |
149 | 140.493,31 | 344,21 | 1.655,96 | 2.000,17 | 138.837,36 | 91.012,07 | 207.012,64 | 298.024,71 |
150 | 138.837,36 | 340,15 | 1.660,01 | 2.000,17 | 137.177,34 | 91.352,22 | 208.672,66 | 300.024,88 |
151 | 137.177,34 | 336,08 | 1.664,08 | 2.000,17 | 135.513,26 | 91.688,30 | 210.336,74 | 302.025,04 |
152 | 135.513,26 | 332,01 | 1.668,16 | 2.000,17 | 133.845,10 | 92.020,31 | 212.004,90 | 304.025,21 |
153 | 133.845,10 | 327,92 | 1.672,25 | 2.000,17 | 132.172,86 | 92.348,23 | 213.677,14 | 306.025,37 |
154 | 132.172,86 | 323,82 | 1.676,34 | 2.000,17 | 130.496,51 | 92.672,05 | 215.353,49 | 308.025,54 |
155 | 130.496,51 | 319,72 | 1.680,45 | 2.000,17 | 128.816,07 | 92.991,77 | 217.033,93 | 310.025,70 |
156 | 128.816,07 | 315,60 | 1.684,57 | 2.000,17 | 127.131,50 | 93.307,37 | 218.718,50 | 312.025,87 |
157 | 127.131,50 | 311,47 | 1.688,69 | 2.000,17 | 125.442,81 | 93.618,84 | 220.407,19 | 314.026,04 |
158 | 125.442,81 | 307,33 | 1.692,83 | 2.000,17 | 123.749,97 | 93.926,18 | 222.100,03 | 316.026,20 |
159 | 123.749,97 | 303,19 | 1.696,98 | 2.000,17 | 122.053,00 | 94.229,36 | 223.797,00 | 318.026,37 |
160 | 122.053,00 | 299,03 | 1.701,14 | 2.000,17 | 120.351,86 | 94.528,39 | 225.498,14 | 320.026,53 |
161 | 120.351,86 | 294,86 | 1.705,30 | 2.000,17 | 118.646,56 | 94.823,26 | 227.203,44 | 322.026,70 |
162 | 118.646,56 | 290,68 | 1.709,48 | 2.000,17 | 116.937,07 | 95.113,94 | 228.912,93 | 324.026,87 |
163 | 116.937,07 | 286,50 | 1.713,67 | 2.000,17 | 115.223,40 | 95.400,43 | 230.626,60 | 326.027,03 |
164 | 115.223,40 | 282,30 | 1.717,87 | 2.000,17 | 113.505,54 | 95.682,73 | 232.344,46 | 328.027,20 |
165 | 113.505,54 | 278,09 | 1.722,08 | 2.000,17 | 111.783,46 | 95.960,82 | 234.066,54 | 330.027,36 |
166 | 111.783,46 | 273,87 | 1.726,30 | 2.000,17 | 110.057,16 | 96.234,69 | 235.792,84 | 332.027,53 |
167 | 110.057,16 | 269,64 | 1.730,53 | 2.000,17 | 108.326,64 | 96.504,33 | 237.523,36 | 334.027,69 |
168 | 108.326,64 | 265,40 | 1.734,77 | 2.000,17 | 106.591,87 | 96.769,73 | 239.258,13 | 336.027,86 |
169 | 106.591,87 | 261,15 | 1.739,02 | 2.000,17 | 104.852,85 | 97.030,88 | 240.997,15 | 338.028,03 |
170 | 104.852,85 | 256,89 | 1.743,28 | 2.000,17 | 103.109,58 | 97.287,77 | 242.740,42 | 340.028,19 |
171 | 103.109,58 | 252,62 | 1.747,55 | 2.000,17 | 101.362,03 | 97.540,39 | 244.487,97 | 342.028,36 |
172 | 101.362,03 | 248,34 | 1.751,83 | 2.000,17 | 99.610,20 | 97.788,73 | 246.239,80 | 344.028,52 |
173 | 99.610,20 | 244,04 | 1.756,12 | 2.000,17 | 97.854,08 | 98.032,77 | 247.995,92 | 346.028,69 |
174 | 97.854,08 | 239,74 | 1.760,42 | 2.000,17 | 96.093,66 | 98.272,51 | 249.756,34 | 348.028,86 |
175 | 96.093,66 | 235,43 | 1.764,74 | 2.000,17 | 94.328,92 | 98.507,94 | 251.521,08 | 350.029,02 |
176 | 94.328,92 | 231,11 | 1.769,06 | 2.000,17 | 92.559,86 | 98.739,05 | 253.290,14 | 352.029,19 |
177 | 92.559,86 | 226,77 | 1.773,39 | 2.000,17 | 90.786,47 | 98.965,82 | 255.063,53 | 354.029,35 |
178 | 90.786,47 | 222,43 | 1.777,74 | 2.000,17 | 89.008,73 | 99.188,25 | 256.841,27 | 356.029,52 |
179 | 89.008,73 | 218,07 | 1.782,09 | 2.000,17 | 87.226,63 | 99.406,32 | 258.623,37 | 358.029,68 |
180 | 87.226,63 | 213,71 | 1.786,46 | 2.000,17 | 85.440,17 | 99.620,02 | 260.409,83 | 360.029,85 |
- 107.627,53€
- Zinsanteil
- 2.075,10€
- Monatsrate
- 3,20%
- Sollzins p.a.
- 3,25%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 345.850,00 | 922,27 | 1.152,83 | 2.075,10 | 344.697,17 | 922,27 | 1.152,83 | 2.075,10 |
2 | 344.697,17 | 919,19 | 1.155,91 | 2.075,10 | 343.541,26 | 1.841,46 | 2.308,74 | 4.150,20 |
3 | 343.541,26 | 916,11 | 1.158,99 | 2.075,10 | 342.382,27 | 2.757,57 | 3.467,73 | 6.225,30 |
4 | 342.382,27 | 913,02 | 1.162,08 | 2.075,10 | 341.220,19 | 3.670,59 | 4.629,81 | 8.300,40 |
5 | 341.220,19 | 909,92 | 1.165,18 | 2.075,10 | 340.055,01 | 4.580,51 | 5.794,99 | 10.375,50 |
6 | 340.055,01 | 906,81 | 1.168,29 | 2.075,10 | 338.886,72 | 5.487,32 | 6.963,28 | 12.450,60 |
7 | 338.886,72 | 903,70 | 1.171,40 | 2.075,10 | 337.715,32 | 6.391,02 | 8.134,68 | 14.525,70 |
8 | 337.715,32 | 900,57 | 1.174,53 | 2.075,10 | 336.540,79 | 7.291,59 | 9.309,21 | 16.600,80 |
9 | 336.540,79 | 897,44 | 1.177,66 | 2.075,10 | 335.363,14 | 8.189,04 | 10.486,86 | 18.675,90 |
10 | 335.363,14 | 894,30 | 1.180,80 | 2.075,10 | 334.182,34 | 9.083,34 | 11.667,66 | 20.751,00 |
11 | 334.182,34 | 891,15 | 1.183,95 | 2.075,10 | 332.998,39 | 9.974,49 | 12.851,61 | 22.826,10 |
12 | 332.998,39 | 888,00 | 1.187,10 | 2.075,10 | 331.811,29 | 10.862,49 | 14.038,71 | 24.901,20 |
13 | 331.811,29 | 884,83 | 1.190,27 | 2.075,10 | 330.621,02 | 11.747,32 | 15.228,98 | 26.976,30 |
14 | 330.621,02 | 881,66 | 1.193,44 | 2.075,10 | 329.427,57 | 12.628,97 | 16.422,43 | 29.051,40 |
15 | 329.427,57 | 878,47 | 1.196,63 | 2.075,10 | 328.230,95 | 13.507,45 | 17.619,05 | 31.126,50 |
16 | 328.230,95 | 875,28 | 1.199,82 | 2.075,10 | 327.031,13 | 14.382,73 | 18.818,87 | 33.201,60 |
17 | 327.031,13 | 872,08 | 1.203,02 | 2.075,10 | 325.828,11 | 15.254,81 | 20.021,89 | 35.276,70 |
18 | 325.828,11 | 868,87 | 1.206,23 | 2.075,10 | 324.621,89 | 16.123,69 | 21.228,11 | 37.351,80 |
19 | 324.621,89 | 865,66 | 1.209,44 | 2.075,10 | 323.412,45 | 16.989,35 | 22.437,55 | 39.426,90 |
20 | 323.412,45 | 862,43 | 1.212,67 | 2.075,10 | 322.199,78 | 17.851,78 | 23.650,22 | 41.502,00 |
21 | 322.199,78 | 859,20 | 1.215,90 | 2.075,10 | 320.983,88 | 18.710,98 | 24.866,12 | 43.577,10 |
22 | 320.983,88 | 855,96 | 1.219,14 | 2.075,10 | 319.764,74 | 19.566,94 | 26.085,26 | 45.652,20 |
23 | 319.764,74 | 852,71 | 1.222,39 | 2.075,10 | 318.542,34 | 20.419,64 | 27.307,66 | 47.727,30 |
24 | 318.542,34 | 849,45 | 1.225,65 | 2.075,10 | 317.316,69 | 21.269,09 | 28.533,31 | 49.802,40 |
25 | 317.316,69 | 846,18 | 1.228,92 | 2.075,10 | 316.087,77 | 22.115,27 | 29.762,23 | 51.877,50 |
26 | 316.087,77 | 842,90 | 1.232,20 | 2.075,10 | 314.855,57 | 22.958,17 | 30.994,43 | 53.952,60 |
27 | 314.855,57 | 839,61 | 1.235,49 | 2.075,10 | 313.620,08 | 23.797,78 | 32.229,92 | 56.027,70 |
28 | 313.620,08 | 836,32 | 1.238,78 | 2.075,10 | 312.381,30 | 24.634,10 | 33.468,70 | 58.102,80 |
29 | 312.381,30 | 833,02 | 1.242,08 | 2.075,10 | 311.139,22 | 25.467,12 | 34.710,78 | 60.177,90 |
30 | 311.139,22 | 829,70 | 1.245,40 | 2.075,10 | 309.893,82 | 26.296,82 | 35.956,18 | 62.253,00 |
31 | 309.893,82 | 826,38 | 1.248,72 | 2.075,10 | 308.645,11 | 27.123,21 | 37.204,89 | 64.328,10 |
32 | 308.645,11 | 823,05 | 1.252,05 | 2.075,10 | 307.393,06 | 27.946,26 | 38.456,94 | 66.403,20 |
33 | 307.393,06 | 819,71 | 1.255,39 | 2.075,10 | 306.137,67 | 28.765,97 | 39.712,33 | 68.478,30 |
34 | 306.137,67 | 816,37 | 1.258,73 | 2.075,10 | 304.878,94 | 29.582,34 | 40.971,06 | 70.553,40 |
35 | 304.878,94 | 813,01 | 1.262,09 | 2.075,10 | 303.616,85 | 30.395,35 | 42.233,15 | 72.628,50 |
36 | 303.616,85 | 809,64 | 1.265,46 | 2.075,10 | 302.351,40 | 31.205,00 | 43.498,60 | 74.703,60 |
37 | 302.351,40 | 806,27 | 1.268,83 | 2.075,10 | 301.082,57 | 32.011,27 | 44.767,43 | 76.778,70 |
38 | 301.082,57 | 802,89 | 1.272,21 | 2.075,10 | 299.810,35 | 32.814,15 | 46.039,65 | 78.853,80 |
39 | 299.810,35 | 799,49 | 1.275,61 | 2.075,10 | 298.534,75 | 33.613,65 | 47.315,25 | 80.928,90 |
40 | 298.534,75 | 796,09 | 1.279,01 | 2.075,10 | 297.255,74 | 34.409,74 | 48.594,26 | 83.004,00 |
41 | 297.255,74 | 792,68 | 1.282,42 | 2.075,10 | 295.973,32 | 35.202,42 | 49.876,68 | 85.079,10 |
42 | 295.973,32 | 789,26 | 1.285,84 | 2.075,10 | 294.687,49 | 35.991,69 | 51.162,51 | 87.154,20 |
43 | 294.687,49 | 785,83 | 1.289,27 | 2.075,10 | 293.398,22 | 36.777,52 | 52.451,78 | 89.229,30 |
44 | 293.398,22 | 782,40 | 1.292,70 | 2.075,10 | 292.105,51 | 37.559,91 | 53.744,49 | 91.304,40 |
45 | 292.105,51 | 778,95 | 1.296,15 | 2.075,10 | 290.809,36 | 38.338,86 | 55.040,64 | 93.379,50 |
46 | 290.809,36 | 775,49 | 1.299,61 | 2.075,10 | 289.509,75 | 39.114,35 | 56.340,25 | 95.454,60 |
47 | 289.509,75 | 772,03 | 1.303,07 | 2.075,10 | 288.206,68 | 39.886,38 | 57.643,32 | 97.529,70 |
48 | 288.206,68 | 768,55 | 1.306,55 | 2.075,10 | 286.900,13 | 40.654,93 | 58.949,87 | 99.604,80 |
49 | 286.900,13 | 765,07 | 1.310,03 | 2.075,10 | 285.590,10 | 41.420,00 | 60.259,90 | 101.679,90 |
50 | 285.590,10 | 761,57 | 1.313,53 | 2.075,10 | 284.276,57 | 42.181,57 | 61.573,43 | 103.755,00 |
51 | 284.276,57 | 758,07 | 1.317,03 | 2.075,10 | 282.959,54 | 42.939,64 | 62.890,46 | 105.830,10 |
52 | 282.959,54 | 754,56 | 1.320,54 | 2.075,10 | 281.639,00 | 43.694,20 | 64.211,00 | 107.905,20 |
53 | 281.639,00 | 751,04 | 1.324,06 | 2.075,10 | 280.314,94 | 44.445,24 | 65.535,06 | 109.980,30 |
54 | 280.314,94 | 747,51 | 1.327,59 | 2.075,10 | 278.987,34 | 45.192,74 | 66.862,66 | 112.055,40 |
55 | 278.987,34 | 743,97 | 1.331,13 | 2.075,10 | 277.656,21 | 45.936,71 | 68.193,79 | 114.130,50 |
56 | 277.656,21 | 740,42 | 1.334,68 | 2.075,10 | 276.321,53 | 46.677,13 | 69.528,47 | 116.205,60 |
57 | 276.321,53 | 736,86 | 1.338,24 | 2.075,10 | 274.983,28 | 47.413,98 | 70.866,72 | 118.280,70 |
58 | 274.983,28 | 733,29 | 1.341,81 | 2.075,10 | 273.641,47 | 48.147,27 | 72.208,53 | 120.355,80 |
59 | 273.641,47 | 729,71 | 1.345,39 | 2.075,10 | 272.296,08 | 48.876,98 | 73.553,92 | 122.430,90 |
60 | 272.296,08 | 726,12 | 1.348,98 | 2.075,10 | 270.947,11 | 49.603,11 | 74.902,89 | 124.506,00 |
61 | 270.947,11 | 722,53 | 1.352,57 | 2.075,10 | 269.594,53 | 50.325,63 | 76.255,47 | 126.581,10 |
62 | 269.594,53 | 718,92 | 1.356,18 | 2.075,10 | 268.238,35 | 51.044,55 | 77.611,65 | 128.656,20 |
63 | 268.238,35 | 715,30 | 1.359,80 | 2.075,10 | 266.878,55 | 51.759,85 | 78.971,45 | 130.731,30 |
64 | 266.878,55 | 711,68 | 1.363,42 | 2.075,10 | 265.515,13 | 52.471,53 | 80.334,87 | 132.806,40 |
65 | 265.515,13 | 708,04 | 1.367,06 | 2.075,10 | 264.148,07 | 53.179,57 | 81.701,93 | 134.881,50 |
66 | 264.148,07 | 704,39 | 1.370,71 | 2.075,10 | 262.777,37 | 53.883,97 | 83.072,63 | 136.956,60 |
67 | 262.777,37 | 700,74 | 1.374,36 | 2.075,10 | 261.403,00 | 54.584,70 | 84.447,00 | 139.031,70 |
68 | 261.403,00 | 697,07 | 1.378,03 | 2.075,10 | 260.024,98 | 55.281,78 | 85.825,02 | 141.106,80 |
69 | 260.024,98 | 693,40 | 1.381,70 | 2.075,10 | 258.643,28 | 55.975,18 | 87.206,72 | 143.181,90 |
70 | 258.643,28 | 689,72 | 1.385,38 | 2.075,10 | 257.257,89 | 56.664,89 | 88.592,11 | 145.257,00 |
71 | 257.257,89 | 686,02 | 1.389,08 | 2.075,10 | 255.868,82 | 57.350,92 | 89.981,18 | 147.332,10 |
72 | 255.868,82 | 682,32 | 1.392,78 | 2.075,10 | 254.476,03 | 58.033,23 | 91.373,97 | 149.407,20 |
73 | 254.476,03 | 678,60 | 1.396,50 | 2.075,10 | 253.079,54 | 58.711,84 | 92.770,46 | 151.482,30 |
74 | 253.079,54 | 674,88 | 1.400,22 | 2.075,10 | 251.679,31 | 59.386,71 | 94.170,69 | 153.557,40 |
75 | 251.679,31 | 671,14 | 1.403,96 | 2.075,10 | 250.275,36 | 60.057,86 | 95.574,64 | 155.632,50 |
76 | 250.275,36 | 667,40 | 1.407,70 | 2.075,10 | 248.867,66 | 60.725,26 | 96.982,34 | 157.707,60 |
77 | 248.867,66 | 663,65 | 1.411,45 | 2.075,10 | 247.456,21 | 61.388,91 | 98.393,79 | 159.782,70 |
78 | 247.456,21 | 659,88 | 1.415,22 | 2.075,10 | 246.040,99 | 62.048,79 | 99.809,01 | 161.857,80 |
79 | 246.040,99 | 656,11 | 1.418,99 | 2.075,10 | 244.622,00 | 62.704,90 | 101.228,00 | 163.932,90 |
80 | 244.622,00 | 652,33 | 1.422,77 | 2.075,10 | 243.199,22 | 63.357,22 | 102.650,78 | 166.008,00 |
81 | 243.199,22 | 648,53 | 1.426,57 | 2.075,10 | 241.772,66 | 64.005,76 | 104.077,34 | 168.083,10 |
82 | 241.772,66 | 644,73 | 1.430,37 | 2.075,10 | 240.342,28 | 64.650,48 | 105.507,72 | 170.158,20 |
83 | 240.342,28 | 640,91 | 1.434,19 | 2.075,10 | 238.908,10 | 65.291,40 | 106.941,90 | 172.233,30 |
84 | 238.908,10 | 637,09 | 1.438,01 | 2.075,10 | 237.470,08 | 65.928,48 | 108.379,92 | 174.308,40 |
85 | 237.470,08 | 633,25 | 1.441,85 | 2.075,10 | 236.028,24 | 66.561,74 | 109.821,76 | 176.383,50 |
86 | 236.028,24 | 629,41 | 1.445,69 | 2.075,10 | 234.582,55 | 67.191,15 | 111.267,45 | 178.458,60 |
87 | 234.582,55 | 625,55 | 1.449,55 | 2.075,10 | 233.133,00 | 67.816,70 | 112.717,00 | 180.533,70 |
88 | 233.133,00 | 621,69 | 1.453,41 | 2.075,10 | 231.679,59 | 68.438,39 | 114.170,41 | 182.608,80 |
89 | 231.679,59 | 617,81 | 1.457,29 | 2.075,10 | 230.222,30 | 69.056,20 | 115.627,70 | 184.683,90 |
90 | 230.222,30 | 613,93 | 1.461,17 | 2.075,10 | 228.761,13 | 69.670,13 | 117.088,87 | 186.759,00 |
91 | 228.761,13 | 610,03 | 1.465,07 | 2.075,10 | 227.296,06 | 70.280,16 | 118.553,94 | 188.834,10 |
92 | 227.296,06 | 606,12 | 1.468,98 | 2.075,10 | 225.827,08 | 70.886,28 | 120.022,92 | 190.909,20 |
93 | 225.827,08 | 602,21 | 1.472,89 | 2.075,10 | 224.354,18 | 71.488,48 | 121.495,82 | 192.984,30 |
94 | 224.354,18 | 598,28 | 1.476,82 | 2.075,10 | 222.877,36 | 72.086,76 | 122.972,64 | 195.059,40 |
95 | 222.877,36 | 594,34 | 1.480,76 | 2.075,10 | 221.396,60 | 72.681,10 | 124.453,40 | 197.134,50 |
96 | 221.396,60 | 590,39 | 1.484,71 | 2.075,10 | 219.911,89 | 73.271,49 | 125.938,11 | 199.209,60 |
97 | 219.911,89 | 586,43 | 1.488,67 | 2.075,10 | 218.423,22 | 73.857,92 | 127.426,78 | 201.284,70 |
98 | 218.423,22 | 582,46 | 1.492,64 | 2.075,10 | 216.930,59 | 74.440,39 | 128.919,41 | 203.359,80 |
99 | 216.930,59 | 578,48 | 1.496,62 | 2.075,10 | 215.433,97 | 75.018,87 | 130.416,03 | 205.434,90 |
100 | 215.433,97 | 574,49 | 1.500,61 | 2.075,10 | 213.933,36 | 75.593,36 | 131.916,64 | 207.510,00 |
101 | 213.933,36 | 570,49 | 1.504,61 | 2.075,10 | 212.428,75 | 76.163,85 | 133.421,25 | 209.585,10 |
102 | 212.428,75 | 566,48 | 1.508,62 | 2.075,10 | 210.920,12 | 76.730,32 | 134.929,88 | 211.660,20 |
103 | 210.920,12 | 562,45 | 1.512,65 | 2.075,10 | 209.407,48 | 77.292,78 | 136.442,52 | 213.735,30 |
104 | 209.407,48 | 558,42 | 1.516,68 | 2.075,10 | 207.890,80 | 77.851,20 | 137.959,20 | 215.810,40 |
105 | 207.890,80 | 554,38 | 1.520,72 | 2.075,10 | 206.370,07 | 78.405,57 | 139.479,93 | 217.885,50 |
106 | 206.370,07 | 550,32 | 1.524,78 | 2.075,10 | 204.845,29 | 78.955,89 | 141.004,71 | 219.960,60 |
107 | 204.845,29 | 546,25 | 1.528,85 | 2.075,10 | 203.316,45 | 79.502,15 | 142.533,55 | 222.035,70 |
108 | 203.316,45 | 542,18 | 1.532,92 | 2.075,10 | 201.783,52 | 80.044,32 | 144.066,48 | 224.110,80 |
109 | 201.783,52 | 538,09 | 1.537,01 | 2.075,10 | 200.246,51 | 80.582,41 | 145.603,49 | 226.185,90 |
110 | 200.246,51 | 533,99 | 1.541,11 | 2.075,10 | 198.705,40 | 81.116,40 | 147.144,60 | 228.261,00 |
111 | 198.705,40 | 529,88 | 1.545,22 | 2.075,10 | 197.160,19 | 81.646,29 | 148.689,81 | 230.336,10 |
112 | 197.160,19 | 525,76 | 1.549,34 | 2.075,10 | 195.610,85 | 82.172,05 | 150.239,15 | 232.411,20 |
113 | 195.610,85 | 521,63 | 1.553,47 | 2.075,10 | 194.057,38 | 82.693,68 | 151.792,62 | 234.486,30 |
114 | 194.057,38 | 517,49 | 1.557,61 | 2.075,10 | 192.499,76 | 83.211,16 | 153.350,24 | 236.561,40 |
115 | 192.499,76 | 513,33 | 1.561,77 | 2.075,10 | 190.937,99 | 83.724,49 | 154.912,01 | 238.636,50 |
116 | 190.937,99 | 509,17 | 1.565,93 | 2.075,10 | 189.372,06 | 84.233,66 | 156.477,94 | 240.711,60 |
117 | 189.372,06 | 504,99 | 1.570,11 | 2.075,10 | 187.801,95 | 84.738,65 | 158.048,05 | 242.786,70 |
118 | 187.801,95 | 500,81 | 1.574,29 | 2.075,10 | 186.227,66 | 85.239,46 | 159.622,34 | 244.861,80 |
119 | 186.227,66 | 496,61 | 1.578,49 | 2.075,10 | 184.649,17 | 85.736,07 | 161.200,83 | 246.936,90 |
120 | 184.649,17 | 492,40 | 1.582,70 | 2.075,10 | 183.066,46 | 86.228,46 | 162.783,54 | 249.012,00 |
121 | 183.066,46 | 488,18 | 1.586,92 | 2.075,10 | 181.479,54 | 86.716,64 | 164.370,46 | 251.087,10 |
122 | 181.479,54 | 483,95 | 1.591,15 | 2.075,10 | 179.888,39 | 87.200,59 | 165.961,61 | 253.162,20 |
123 | 179.888,39 | 479,70 | 1.595,40 | 2.075,10 | 178.292,99 | 87.680,29 | 167.557,01 | 255.237,30 |
124 | 178.292,99 | 475,45 | 1.599,65 | 2.075,10 | 176.693,34 | 88.155,74 | 169.156,66 | 257.312,40 |
125 | 176.693,34 | 471,18 | 1.603,92 | 2.075,10 | 175.089,42 | 88.626,92 | 170.760,58 | 259.387,50 |
126 | 175.089,42 | 466,91 | 1.608,19 | 2.075,10 | 173.481,22 | 89.093,82 | 172.368,78 | 261.462,60 |
127 | 173.481,22 | 462,62 | 1.612,48 | 2.075,10 | 171.868,74 | 89.556,44 | 173.981,26 | 263.537,70 |
128 | 171.868,74 | 458,32 | 1.616,78 | 2.075,10 | 170.251,96 | 90.014,76 | 175.598,04 | 265.612,80 |
129 | 170.251,96 | 454,01 | 1.621,09 | 2.075,10 | 168.630,86 | 90.468,76 | 177.219,14 | 267.687,90 |
130 | 168.630,86 | 449,68 | 1.625,42 | 2.075,10 | 167.005,45 | 90.918,45 | 178.844,55 | 269.763,00 |
131 | 167.005,45 | 445,35 | 1.629,75 | 2.075,10 | 165.375,69 | 91.363,79 | 180.474,31 | 271.838,10 |
132 | 165.375,69 | 441,00 | 1.634,10 | 2.075,10 | 163.741,60 | 91.804,80 | 182.108,40 | 273.913,20 |
133 | 163.741,60 | 436,64 | 1.638,46 | 2.075,10 | 162.103,14 | 92.241,44 | 183.746,86 | 275.988,30 |
134 | 162.103,14 | 432,28 | 1.642,82 | 2.075,10 | 160.460,31 | 92.673,71 | 185.389,69 | 278.063,40 |
135 | 160.460,31 | 427,89 | 1.647,21 | 2.075,10 | 158.813,11 | 93.101,61 | 187.036,89 | 280.138,50 |
136 | 158.813,11 | 423,50 | 1.651,60 | 2.075,10 | 157.161,51 | 93.525,11 | 188.688,49 | 282.213,60 |
137 | 157.161,51 | 419,10 | 1.656,00 | 2.075,10 | 155.505,51 | 93.944,21 | 190.344,49 | 284.288,70 |
138 | 155.505,51 | 414,68 | 1.660,42 | 2.075,10 | 153.845,09 | 94.358,89 | 192.004,91 | 286.363,80 |
139 | 153.845,09 | 410,25 | 1.664,85 | 2.075,10 | 152.180,24 | 94.769,14 | 193.669,76 | 288.438,90 |
140 | 152.180,24 | 405,81 | 1.669,29 | 2.075,10 | 150.510,96 | 95.174,96 | 195.339,04 | 290.514,00 |
141 | 150.510,96 | 401,36 | 1.673,74 | 2.075,10 | 148.837,22 | 95.576,32 | 197.012,78 | 292.589,10 |
142 | 148.837,22 | 396,90 | 1.678,20 | 2.075,10 | 147.159,02 | 95.973,22 | 198.690,98 | 294.664,20 |
143 | 147.159,02 | 392,42 | 1.682,68 | 2.075,10 | 145.476,34 | 96.365,64 | 200.373,66 | 296.739,30 |
144 | 145.476,34 | 387,94 | 1.687,16 | 2.075,10 | 143.789,18 | 96.753,58 | 202.060,82 | 298.814,40 |
145 | 143.789,18 | 383,44 | 1.691,66 | 2.075,10 | 142.097,52 | 97.137,02 | 203.752,48 | 300.889,50 |
146 | 142.097,52 | 378,93 | 1.696,17 | 2.075,10 | 140.401,34 | 97.515,94 | 205.448,66 | 302.964,60 |
147 | 140.401,34 | 374,40 | 1.700,70 | 2.075,10 | 138.700,65 | 97.890,35 | 207.149,35 | 305.039,70 |
148 | 138.700,65 | 369,87 | 1.705,23 | 2.075,10 | 136.995,42 | 98.260,22 | 208.854,58 | 307.114,80 |
149 | 136.995,42 | 365,32 | 1.709,78 | 2.075,10 | 135.285,64 | 98.625,54 | 210.564,36 | 309.189,90 |
150 | 135.285,64 | 360,76 | 1.714,34 | 2.075,10 | 133.571,30 | 98.986,30 | 212.278,70 | 311.265,00 |
151 | 133.571,30 | 356,19 | 1.718,91 | 2.075,10 | 131.852,39 | 99.342,49 | 213.997,61 | 313.340,10 |
152 | 131.852,39 | 351,61 | 1.723,49 | 2.075,10 | 130.128,90 | 99.694,10 | 215.721,10 | 315.415,20 |
153 | 130.128,90 | 347,01 | 1.728,09 | 2.075,10 | 128.400,81 | 100.041,11 | 217.449,19 | 317.490,30 |
154 | 128.400,81 | 342,40 | 1.732,70 | 2.075,10 | 126.668,11 | 100.383,51 | 219.181,89 | 319.565,40 |
155 | 126.668,11 | 337,78 | 1.737,32 | 2.075,10 | 124.930,79 | 100.721,29 | 220.919,21 | 321.640,50 |
156 | 124.930,79 | 333,15 | 1.741,95 | 2.075,10 | 123.188,84 | 101.054,44 | 222.661,16 | 323.715,60 |
157 | 123.188,84 | 328,50 | 1.746,60 | 2.075,10 | 121.442,24 | 101.382,94 | 224.407,76 | 325.790,70 |
158 | 121.442,24 | 323,85 | 1.751,25 | 2.075,10 | 119.690,99 | 101.706,79 | 226.159,01 | 327.865,80 |
159 | 119.690,99 | 319,18 | 1.755,92 | 2.075,10 | 117.935,06 | 102.025,96 | 227.914,94 | 329.940,90 |
160 | 117.935,06 | 314,49 | 1.760,61 | 2.075,10 | 116.174,46 | 102.340,46 | 229.675,54 | 332.016,00 |
161 | 116.174,46 | 309,80 | 1.765,30 | 2.075,10 | 114.409,16 | 102.650,26 | 231.440,84 | 334.091,10 |
162 | 114.409,16 | 305,09 | 1.770,01 | 2.075,10 | 112.639,15 | 102.955,35 | 233.210,85 | 336.166,20 |
163 | 112.639,15 | 300,37 | 1.774,73 | 2.075,10 | 110.864,42 | 103.255,72 | 234.985,58 | 338.241,30 |
164 | 110.864,42 | 295,64 | 1.779,46 | 2.075,10 | 109.084,96 | 103.551,36 | 236.765,04 | 340.316,40 |
165 | 109.084,96 | 290,89 | 1.784,21 | 2.075,10 | 107.300,75 | 103.842,25 | 238.549,25 | 342.391,50 |
166 | 107.300,75 | 286,14 | 1.788,96 | 2.075,10 | 105.511,78 | 104.128,38 | 240.338,22 | 344.466,60 |
167 | 105.511,78 | 281,36 | 1.793,74 | 2.075,10 | 103.718,05 | 104.409,75 | 242.131,95 | 346.541,70 |
168 | 103.718,05 | 276,58 | 1.798,52 | 2.075,10 | 101.919,53 | 104.686,33 | 243.930,47 | 348.616,80 |
169 | 101.919,53 | 271,79 | 1.803,31 | 2.075,10 | 100.116,22 | 104.958,12 | 245.733,78 | 350.691,90 |
170 | 100.116,22 | 266,98 | 1.808,12 | 2.075,10 | 98.308,09 | 105.225,09 | 247.541,91 | 352.767,00 |
171 | 98.308,09 | 262,15 | 1.812,95 | 2.075,10 | 96.495,15 | 105.487,25 | 249.354,85 | 354.842,10 |
172 | 96.495,15 | 257,32 | 1.817,78 | 2.075,10 | 94.677,37 | 105.744,57 | 251.172,63 | 356.917,20 |
173 | 94.677,37 | 252,47 | 1.822,63 | 2.075,10 | 92.854,74 | 105.997,04 | 252.995,26 | 358.992,30 |
174 | 92.854,74 | 247,61 | 1.827,49 | 2.075,10 | 91.027,25 | 106.244,65 | 254.822,75 | 361.067,40 |
175 | 91.027,25 | 242,74 | 1.832,36 | 2.075,10 | 89.194,89 | 106.487,39 | 256.655,11 | 363.142,50 |
176 | 89.194,89 | 237,85 | 1.837,25 | 2.075,10 | 87.357,65 | 106.725,25 | 258.492,35 | 365.217,60 |
177 | 87.357,65 | 232,95 | 1.842,15 | 2.075,10 | 85.515,50 | 106.958,20 | 260.334,50 | 367.292,70 |
178 | 85.515,50 | 228,04 | 1.847,06 | 2.075,10 | 83.668,44 | 107.186,24 | 262.181,56 | 369.367,80 |
179 | 83.668,44 | 223,12 | 1.851,98 | 2.075,10 | 81.816,46 | 107.409,36 | 264.033,54 | 371.442,90 |
180 | 81.816,46 | 218,18 | 1.856,92 | 2.075,10 | 79.959,53 | 107.627,53 | 265.890,47 | 373.518,00 |
- 111.273,67€
- Zinsanteil
- 2.109,69€
- Monatsrate
- 3,32%
- Sollzins p.a.
- 3,40%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 345.850,00 | 956,85 | 1.152,83 | 2.109,69 | 344.697,17 | 956,85 | 1.152,83 | 2.109,69 |
2 | 344.697,17 | 953,66 | 1.156,02 | 2.109,69 | 343.541,14 | 1.910,51 | 2.308,86 | 4.219,37 |
3 | 343.541,14 | 950,46 | 1.159,22 | 2.109,69 | 342.381,92 | 2.860,98 | 3.468,08 | 6.329,06 |
4 | 342.381,92 | 947,26 | 1.162,43 | 2.109,69 | 341.219,49 | 3.808,23 | 4.630,51 | 8.438,74 |
5 | 341.219,49 | 944,04 | 1.165,64 | 2.109,69 | 340.053,85 | 4.752,27 | 5.796,15 | 10.548,43 |
6 | 340.053,85 | 940,82 | 1.168,87 | 2.109,69 | 338.884,98 | 5.693,09 | 6.965,02 | 12.658,11 |
7 | 338.884,98 | 937,58 | 1.172,10 | 2.109,69 | 337.712,88 | 6.630,67 | 8.137,12 | 14.767,80 |
8 | 337.712,88 | 934,34 | 1.175,35 | 2.109,69 | 336.537,53 | 7.565,01 | 9.312,47 | 16.877,48 |
9 | 336.537,53 | 931,09 | 1.178,60 | 2.109,69 | 335.358,93 | 8.496,10 | 10.491,07 | 18.987,17 |
10 | 335.358,93 | 927,83 | 1.181,86 | 2.109,69 | 334.177,07 | 9.423,92 | 11.672,93 | 21.096,85 |
11 | 334.177,07 | 924,56 | 1.185,13 | 2.109,69 | 332.991,95 | 10.348,48 | 12.858,05 | 23.206,54 |
12 | 332.991,95 | 921,28 | 1.188,41 | 2.109,69 | 331.803,54 | 11.269,76 | 14.046,46 | 25.316,22 |
13 | 331.803,54 | 917,99 | 1.191,70 | 2.109,69 | 330.611,84 | 12.187,75 | 15.238,16 | 27.425,91 |
14 | 330.611,84 | 914,69 | 1.194,99 | 2.109,69 | 329.416,85 | 13.102,44 | 16.433,15 | 29.535,59 |
15 | 329.416,85 | 911,39 | 1.198,30 | 2.109,69 | 328.218,55 | 14.013,83 | 17.631,45 | 31.645,28 |
16 | 328.218,55 | 908,07 | 1.201,61 | 2.109,69 | 327.016,94 | 14.921,90 | 18.833,06 | 33.754,96 |
17 | 327.016,94 | 904,75 | 1.204,94 | 2.109,69 | 325.812,00 | 15.826,65 | 20.038,00 | 35.864,65 |
18 | 325.812,00 | 901,41 | 1.208,27 | 2.109,69 | 324.603,73 | 16.728,06 | 21.246,27 | 37.974,33 |
19 | 324.603,73 | 898,07 | 1.211,61 | 2.109,69 | 323.392,12 | 17.626,13 | 22.457,88 | 40.084,02 |
20 | 323.392,12 | 894,72 | 1.214,97 | 2.109,69 | 322.177,15 | 18.520,85 | 23.672,85 | 42.193,70 |
21 | 322.177,15 | 891,36 | 1.218,33 | 2.109,69 | 320.958,82 | 19.412,21 | 24.891,18 | 44.303,39 |
22 | 320.958,82 | 887,99 | 1.221,70 | 2.109,69 | 319.737,12 | 20.300,19 | 26.112,88 | 46.413,07 |
23 | 319.737,12 | 884,61 | 1.225,08 | 2.109,69 | 318.512,04 | 21.184,80 | 27.337,96 | 48.522,76 |
24 | 318.512,04 | 881,22 | 1.228,47 | 2.109,69 | 317.283,57 | 22.066,01 | 28.566,43 | 50.632,44 |
25 | 317.283,57 | 877,82 | 1.231,87 | 2.109,69 | 316.051,71 | 22.943,83 | 29.798,29 | 52.742,13 |
26 | 316.051,71 | 874,41 | 1.235,28 | 2.109,69 | 314.816,43 | 23.818,24 | 31.033,57 | 54.851,81 |
27 | 314.816,43 | 870,99 | 1.238,69 | 2.109,69 | 313.577,74 | 24.689,23 | 32.272,26 | 56.961,50 |
28 | 313.577,74 | 867,57 | 1.242,12 | 2.109,69 | 312.335,62 | 25.556,80 | 33.514,38 | 59.071,18 |
29 | 312.335,62 | 864,13 | 1.245,56 | 2.109,69 | 311.090,06 | 26.420,93 | 34.759,94 | 61.180,87 |
30 | 311.090,06 | 860,68 | 1.249,00 | 2.109,69 | 309.841,06 | 27.281,61 | 36.008,94 | 63.290,55 |
31 | 309.841,06 | 857,23 | 1.252,46 | 2.109,69 | 308.588,60 | 28.138,84 | 37.261,40 | 65.400,24 |
32 | 308.588,60 | 853,76 | 1.255,92 | 2.109,69 | 307.332,68 | 28.992,60 | 38.517,32 | 67.509,92 |
33 | 307.332,68 | 850,29 | 1.259,40 | 2.109,69 | 306.073,28 | 29.842,89 | 39.776,72 | 69.619,61 |
34 | 306.073,28 | 846,80 | 1.262,88 | 2.109,69 | 304.810,40 | 30.689,69 | 41.039,60 | 71.729,29 |
35 | 304.810,40 | 843,31 | 1.266,38 | 2.109,69 | 303.544,02 | 31.533,00 | 42.305,98 | 73.838,98 |
36 | 303.544,02 | 839,81 | 1.269,88 | 2.109,69 | 302.274,14 | 32.372,80 | 43.575,86 | 75.948,66 |
37 | 302.274,14 | 836,29 | 1.273,39 | 2.109,69 | 301.000,75 | 33.209,09 | 44.849,25 | 78.058,35 |
38 | 301.000,75 | 832,77 | 1.276,92 | 2.109,69 | 299.723,83 | 34.041,86 | 46.126,17 | 80.168,03 |
39 | 299.723,83 | 829,24 | 1.280,45 | 2.109,69 | 298.443,38 | 34.871,10 | 47.406,62 | 82.277,72 |
40 | 298.443,38 | 825,69 | 1.283,99 | 2.109,69 | 297.159,39 | 35.696,79 | 48.690,61 | 84.387,40 |
41 | 297.159,39 | 822,14 | 1.287,54 | 2.109,69 | 295.871,85 | 36.518,93 | 49.978,15 | 86.497,09 |
42 | 295.871,85 | 818,58 | 1.291,11 | 2.109,69 | 294.580,74 | 37.337,51 | 51.269,26 | 88.606,77 |
43 | 294.580,74 | 815,01 | 1.294,68 | 2.109,69 | 293.286,06 | 38.152,52 | 52.563,94 | 90.716,46 |
44 | 293.286,06 | 811,42 | 1.298,26 | 2.109,69 | 291.987,80 | 38.963,94 | 53.862,20 | 92.826,14 |
45 | 291.987,80 | 807,83 | 1.301,85 | 2.109,69 | 290.685,95 | 39.771,78 | 55.164,05 | 94.935,83 |
46 | 290.685,95 | 804,23 | 1.305,45 | 2.109,69 | 289.380,50 | 40.576,01 | 56.469,50 | 97.045,51 |
47 | 289.380,50 | 800,62 | 1.309,07 | 2.109,69 | 288.071,43 | 41.376,63 | 57.778,57 | 99.155,20 |
48 | 288.071,43 | 797,00 | 1.312,69 | 2.109,69 | 286.758,74 | 42.173,62 | 59.091,26 | 101.264,88 |
49 | 286.758,74 | 793,37 | 1.316,32 | 2.109,69 | 285.442,43 | 42.966,99 | 60.407,57 | 103.374,57 |
50 | 285.442,43 | 789,72 | 1.319,96 | 2.109,69 | 284.122,46 | 43.756,71 | 61.727,54 | 105.484,25 |
51 | 284.122,46 | 786,07 | 1.323,61 | 2.109,69 | 282.798,85 | 44.542,79 | 63.051,15 | 107.593,94 |
52 | 282.798,85 | 782,41 | 1.327,27 | 2.109,69 | 281.471,58 | 45.325,20 | 64.378,42 | 109.703,62 |
53 | 281.471,58 | 778,74 | 1.330,95 | 2.109,69 | 280.140,63 | 46.103,93 | 65.709,37 | 111.813,31 |
54 | 280.140,63 | 775,06 | 1.334,63 | 2.109,69 | 278.806,00 | 46.878,99 | 67.044,00 | 113.922,99 |
55 | 278.806,00 | 771,36 | 1.338,32 | 2.109,69 | 277.467,68 | 47.650,35 | 68.382,32 | 116.032,68 |
56 | 277.467,68 | 767,66 | 1.342,02 | 2.109,69 | 276.125,65 | 48.418,01 | 69.724,35 | 118.142,36 |
57 | 276.125,65 | 763,95 | 1.345,74 | 2.109,69 | 274.779,92 | 49.181,96 | 71.070,08 | 120.252,05 |
58 | 274.779,92 | 760,22 | 1.349,46 | 2.109,69 | 273.430,46 | 49.942,19 | 72.419,54 | 122.361,73 |
59 | 273.430,46 | 756,49 | 1.353,19 | 2.109,69 | 272.077,26 | 50.698,68 | 73.772,74 | 124.471,42 |
60 | 272.077,26 | 752,75 | 1.356,94 | 2.109,69 | 270.720,32 | 51.451,42 | 75.129,68 | 126.581,10 |
61 | 270.720,32 | 748,99 | 1.360,69 | 2.109,69 | 269.359,63 | 52.200,42 | 76.490,37 | 128.690,79 |
62 | 269.359,63 | 745,23 | 1.364,46 | 2.109,69 | 267.995,18 | 52.945,65 | 77.854,82 | 130.800,47 |
63 | 267.995,18 | 741,45 | 1.368,23 | 2.109,69 | 266.626,94 | 53.687,10 | 79.223,06 | 132.910,16 |
64 | 266.626,94 | 737,67 | 1.372,02 | 2.109,69 | 265.254,93 | 54.424,77 | 80.595,07 | 135.019,84 |
65 | 265.254,93 | 733,87 | 1.375,81 | 2.109,69 | 263.879,11 | 55.158,64 | 81.970,89 | 137.129,53 |
66 | 263.879,11 | 730,07 | 1.379,62 | 2.109,69 | 262.499,49 | 55.888,70 | 83.350,51 | 139.239,21 |
67 | 262.499,49 | 726,25 | 1.383,44 | 2.109,69 | 261.116,06 | 56.614,95 | 84.733,94 | 141.348,90 |
68 | 261.116,06 | 722,42 | 1.387,26 | 2.109,69 | 259.728,79 | 57.337,37 | 86.121,21 | 143.458,58 |
69 | 259.728,79 | 718,58 | 1.391,10 | 2.109,69 | 258.337,69 | 58.055,96 | 87.512,31 | 145.568,27 |
70 | 258.337,69 | 714,73 | 1.394,95 | 2.109,69 | 256.942,74 | 58.770,69 | 88.907,26 | 147.677,95 |
71 | 256.942,74 | 710,87 | 1.398,81 | 2.109,69 | 255.543,93 | 59.481,57 | 90.306,07 | 149.787,64 |
72 | 255.543,93 | 707,00 | 1.402,68 | 2.109,69 | 254.141,25 | 60.188,57 | 91.708,75 | 151.897,32 |
73 | 254.141,25 | 703,12 | 1.406,56 | 2.109,69 | 252.734,69 | 60.891,69 | 93.115,31 | 154.007,01 |
74 | 252.734,69 | 699,23 | 1.410,45 | 2.109,69 | 251.324,24 | 61.590,93 | 94.525,76 | 156.116,69 |
75 | 251.324,24 | 695,33 | 1.414,35 | 2.109,69 | 249.909,88 | 62.286,26 | 95.940,12 | 158.226,38 |
76 | 249.909,88 | 691,42 | 1.418,27 | 2.109,69 | 248.491,62 | 62.977,68 | 97.358,38 | 160.336,06 |
77 | 248.491,62 | 687,49 | 1.422,19 | 2.109,69 | 247.069,42 | 63.665,17 | 98.780,58 | 162.445,75 |
78 | 247.069,42 | 683,56 | 1.426,13 | 2.109,69 | 245.643,30 | 64.348,73 | 100.206,70 | 164.555,43 |
79 | 245.643,30 | 679,61 | 1.430,07 | 2.109,69 | 244.213,23 | 65.028,34 | 101.636,77 | 166.665,12 |
80 | 244.213,23 | 675,66 | 1.434,03 | 2.109,69 | 242.779,20 | 65.704,00 | 103.070,80 | 168.774,80 |
81 | 242.779,20 | 671,69 | 1.438,00 | 2.109,69 | 241.341,20 | 66.375,69 | 104.508,80 | 170.884,49 |
82 | 241.341,20 | 667,71 | 1.441,97 | 2.109,69 | 239.899,23 | 67.043,40 | 105.950,77 | 172.994,17 |
83 | 239.899,23 | 663,72 | 1.445,96 | 2.109,69 | 238.453,26 | 67.707,12 | 107.396,74 | 175.103,86 |
84 | 238.453,26 | 659,72 | 1.449,96 | 2.109,69 | 237.003,30 | 68.366,84 | 108.846,70 | 177.213,54 |
85 | 237.003,30 | 655,71 | 1.453,98 | 2.109,69 | 235.549,32 | 69.022,55 | 110.300,68 | 179.323,23 |
86 | 235.549,32 | 651,69 | 1.458,00 | 2.109,69 | 234.091,32 | 69.674,23 | 111.758,68 | 181.432,91 |
87 | 234.091,32 | 647,65 | 1.462,03 | 2.109,69 | 232.629,29 | 70.321,89 | 113.220,71 | 183.542,60 |
88 | 232.629,29 | 643,61 | 1.466,08 | 2.109,69 | 231.163,21 | 70.965,49 | 114.686,79 | 185.652,28 |
89 | 231.163,21 | 639,55 | 1.470,13 | 2.109,69 | 229.693,08 | 71.605,05 | 116.156,92 | 187.761,97 |
90 | 229.693,08 | 635,48 | 1.474,20 | 2.109,69 | 228.218,88 | 72.240,53 | 117.631,12 | 189.871,65 |
91 | 228.218,88 | 631,41 | 1.478,28 | 2.109,69 | 226.740,60 | 72.871,94 | 119.109,40 | 191.981,34 |
92 | 226.740,60 | 627,32 | 1.482,37 | 2.109,69 | 225.258,23 | 73.499,25 | 120.591,77 | 194.091,02 |
93 | 225.258,23 | 623,21 | 1.486,47 | 2.109,69 | 223.771,76 | 74.122,47 | 122.078,24 | 196.200,71 |
94 | 223.771,76 | 619,10 | 1.490,58 | 2.109,69 | 222.281,18 | 74.741,57 | 123.568,82 | 198.310,39 |
95 | 222.281,18 | 614,98 | 1.494,71 | 2.109,69 | 220.786,47 | 75.356,55 | 125.063,53 | 200.420,08 |
96 | 220.786,47 | 610,84 | 1.498,84 | 2.109,69 | 219.287,63 | 75.967,39 | 126.562,37 | 202.529,76 |
97 | 219.287,63 | 606,70 | 1.502,99 | 2.109,69 | 217.784,64 | 76.574,08 | 128.065,36 | 204.639,45 |
98 | 217.784,64 | 602,54 | 1.507,15 | 2.109,69 | 216.277,49 | 77.176,62 | 129.572,51 | 206.749,13 |
99 | 216.277,49 | 598,37 | 1.511,32 | 2.109,69 | 214.766,17 | 77.774,99 | 131.083,83 | 208.858,82 |
100 | 214.766,17 | 594,19 | 1.515,50 | 2.109,69 | 213.250,68 | 78.369,18 | 132.599,32 | 210.968,50 |
101 | 213.250,68 | 589,99 | 1.519,69 | 2.109,69 | 211.730,98 | 78.959,17 | 134.119,02 | 213.078,19 |
102 | 211.730,98 | 585,79 | 1.523,90 | 2.109,69 | 210.207,09 | 79.544,96 | 135.642,91 | 215.187,87 |
103 | 210.207,09 | 581,57 | 1.528,11 | 2.109,69 | 208.678,98 | 80.126,53 | 137.171,02 | 217.297,56 |
104 | 208.678,98 | 577,35 | 1.532,34 | 2.109,69 | 207.146,64 | 80.703,88 | 138.703,36 | 219.407,24 |
105 | 207.146,64 | 573,11 | 1.536,58 | 2.109,69 | 205.610,06 | 81.276,98 | 140.239,94 | 221.516,93 |
106 | 205.610,06 | 568,85 | 1.540,83 | 2.109,69 | 204.069,23 | 81.845,84 | 141.780,77 | 223.626,61 |
107 | 204.069,23 | 564,59 | 1.545,09 | 2.109,69 | 202.524,13 | 82.410,43 | 143.325,87 | 225.736,30 |
108 | 202.524,13 | 560,32 | 1.549,37 | 2.109,69 | 200.974,77 | 82.970,75 | 144.875,23 | 227.845,98 |
109 | 200.974,77 | 556,03 | 1.553,65 | 2.109,69 | 199.421,11 | 83.526,78 | 146.428,89 | 229.955,67 |
110 | 199.421,11 | 551,73 | 1.557,95 | 2.109,69 | 197.863,16 | 84.078,51 | 147.986,84 | 232.065,35 |
111 | 197.863,16 | 547,42 | 1.562,26 | 2.109,69 | 196.300,89 | 84.625,93 | 149.549,11 | 234.175,04 |
112 | 196.300,89 | 543,10 | 1.566,59 | 2.109,69 | 194.734,31 | 85.169,03 | 151.115,69 | 236.284,72 |
113 | 194.734,31 | 538,76 | 1.570,92 | 2.109,69 | 193.163,39 | 85.707,79 | 152.686,61 | 238.394,41 |
114 | 193.163,39 | 534,42 | 1.575,27 | 2.109,69 | 191.588,12 | 86.242,21 | 154.261,88 | 240.504,09 |
115 | 191.588,12 | 530,06 | 1.579,62 | 2.109,69 | 190.008,50 | 86.772,27 | 155.841,50 | 242.613,78 |
116 | 190.008,50 | 525,69 | 1.583,99 | 2.109,69 | 188.424,50 | 87.297,96 | 157.425,50 | 244.723,46 |
117 | 188.424,50 | 521,31 | 1.588,38 | 2.109,69 | 186.836,12 | 87.819,27 | 159.013,88 | 246.833,15 |
118 | 186.836,12 | 516,91 | 1.592,77 | 2.109,69 | 185.243,35 | 88.336,18 | 160.606,65 | 248.942,83 |
119 | 185.243,35 | 512,51 | 1.597,18 | 2.109,69 | 183.646,17 | 88.848,69 | 162.203,83 | 251.052,52 |
120 | 183.646,17 | 508,09 | 1.601,60 | 2.109,69 | 182.044,58 | 89.356,78 | 163.805,42 | 253.162,20 |
121 | 182.044,58 | 503,66 | 1.606,03 | 2.109,69 | 180.438,55 | 89.860,43 | 165.411,45 | 255.271,89 |
122 | 180.438,55 | 499,21 | 1.610,47 | 2.109,69 | 178.828,08 | 90.359,65 | 167.021,92 | 257.381,57 |
123 | 178.828,08 | 494,76 | 1.614,93 | 2.109,69 | 177.213,15 | 90.854,41 | 168.636,85 | 259.491,26 |
124 | 177.213,15 | 490,29 | 1.619,40 | 2.109,69 | 175.593,75 | 91.344,69 | 170.256,25 | 261.600,94 |
125 | 175.593,75 | 485,81 | 1.623,88 | 2.109,69 | 173.969,88 | 91.830,50 | 171.880,12 | 263.710,63 |
126 | 173.969,88 | 481,32 | 1.628,37 | 2.109,69 | 172.341,51 | 92.311,82 | 173.508,49 | 265.820,31 |
127 | 172.341,51 | 476,81 | 1.632,87 | 2.109,69 | 170.708,64 | 92.788,63 | 175.141,36 | 267.930,00 |
128 | 170.708,64 | 472,29 | 1.637,39 | 2.109,69 | 169.071,25 | 93.260,93 | 176.778,75 | 270.039,68 |
129 | 169.071,25 | 467,76 | 1.641,92 | 2.109,69 | 167.429,33 | 93.728,69 | 178.420,67 | 272.149,37 |
130 | 167.429,33 | 463,22 | 1.646,46 | 2.109,69 | 165.782,86 | 94.191,91 | 180.067,14 | 274.259,05 |
131 | 165.782,86 | 458,67 | 1.651,02 | 2.109,69 | 164.131,84 | 94.650,58 | 181.718,16 | 276.368,74 |
132 | 164.131,84 | 454,10 | 1.655,59 | 2.109,69 | 162.476,26 | 95.104,68 | 183.373,74 | 278.478,42 |
133 | 162.476,26 | 449,52 | 1.660,17 | 2.109,69 | 160.816,09 | 95.554,19 | 185.033,91 | 280.588,11 |
134 | 160.816,09 | 444,92 | 1.664,76 | 2.109,69 | 159.151,33 | 95.999,12 | 186.698,67 | 282.697,79 |
135 | 159.151,33 | 440,32 | 1.669,37 | 2.109,69 | 157.481,96 | 96.439,44 | 188.368,04 | 284.807,48 |
136 | 157.481,96 | 435,70 | 1.673,98 | 2.109,69 | 155.807,98 | 96.875,14 | 190.042,02 | 286.917,16 |
137 | 155.807,98 | 431,07 | 1.678,62 | 2.109,69 | 154.129,36 | 97.306,20 | 191.720,64 | 289.026,85 |
138 | 154.129,36 | 426,42 | 1.683,26 | 2.109,69 | 152.446,10 | 97.732,63 | 193.403,90 | 291.136,53 |
139 | 152.446,10 | 421,77 | 1.687,92 | 2.109,69 | 150.758,18 | 98.154,40 | 195.091,82 | 293.246,22 |
140 | 150.758,18 | 417,10 | 1.692,59 | 2.109,69 | 149.065,59 | 98.571,49 | 196.784,41 | 295.355,90 |
141 | 149.065,59 | 412,41 | 1.697,27 | 2.109,69 | 147.368,32 | 98.983,91 | 198.481,68 | 297.465,59 |
142 | 147.368,32 | 407,72 | 1.701,97 | 2.109,69 | 145.666,36 | 99.391,63 | 200.183,64 | 299.575,27 |
143 | 145.666,36 | 403,01 | 1.706,67 | 2.109,69 | 143.959,68 | 99.794,64 | 201.890,32 | 301.684,96 |
144 | 143.959,68 | 398,29 | 1.711,40 | 2.109,69 | 142.248,29 | 100.192,93 | 203.601,71 | 303.794,64 |
145 | 142.248,29 | 393,55 | 1.716,13 | 2.109,69 | 140.532,16 | 100.586,48 | 205.317,84 | 305.904,33 |
146 | 140.532,16 | 388,81 | 1.720,88 | 2.109,69 | 138.811,28 | 100.975,29 | 207.038,72 | 308.014,01 |
147 | 138.811,28 | 384,04 | 1.725,64 | 2.109,69 | 137.085,64 | 101.359,33 | 208.764,36 | 310.123,70 |
148 | 137.085,64 | 379,27 | 1.730,41 | 2.109,69 | 135.355,22 | 101.738,60 | 210.494,78 | 312.233,38 |
149 | 135.355,22 | 374,48 | 1.735,20 | 2.109,69 | 133.620,02 | 102.113,08 | 212.229,98 | 314.343,07 |
150 | 133.620,02 | 369,68 | 1.740,00 | 2.109,69 | 131.880,02 | 102.482,77 | 213.969,98 | 316.452,75 |
151 | 131.880,02 | 364,87 | 1.744,82 | 2.109,69 | 130.135,20 | 102.847,63 | 215.714,80 | 318.562,44 |
152 | 130.135,20 | 360,04 | 1.749,64 | 2.109,69 | 128.385,55 | 103.207,67 | 217.464,45 | 320.672,12 |
153 | 128.385,55 | 355,20 | 1.754,48 | 2.109,69 | 126.631,07 | 103.562,87 | 219.218,93 | 322.781,81 |
154 | 126.631,07 | 350,35 | 1.759,34 | 2.109,69 | 124.871,73 | 103.913,22 | 220.978,27 | 324.891,49 |
155 | 124.871,73 | 345,48 | 1.764,21 | 2.109,69 | 123.107,52 | 104.258,70 | 222.742,48 | 327.001,18 |
156 | 123.107,52 | 340,60 | 1.769,09 | 2.109,69 | 121.338,44 | 104.599,30 | 224.511,56 | 329.110,86 |
157 | 121.338,44 | 335,70 | 1.773,98 | 2.109,69 | 119.564,45 | 104.935,00 | 226.285,55 | 331.220,55 |
158 | 119.564,45 | 330,79 | 1.778,89 | 2.109,69 | 117.785,56 | 105.265,79 | 228.064,44 | 333.330,23 |
159 | 117.785,56 | 325,87 | 1.783,81 | 2.109,69 | 116.001,75 | 105.591,67 | 229.848,25 | 335.439,92 |
160 | 116.001,75 | 320,94 | 1.788,75 | 2.109,69 | 114.213,01 | 105.912,61 | 231.636,99 | 337.549,60 |
161 | 114.213,01 | 315,99 | 1.793,70 | 2.109,69 | 112.419,31 | 106.228,60 | 233.430,69 | 339.659,29 |
162 | 112.419,31 | 311,03 | 1.798,66 | 2.109,69 | 110.620,65 | 106.539,62 | 235.229,35 | 341.768,97 |
163 | 110.620,65 | 306,05 | 1.803,63 | 2.109,69 | 108.817,02 | 106.845,67 | 237.032,98 | 343.878,66 |
164 | 108.817,02 | 301,06 | 1.808,62 | 2.109,69 | 107.008,39 | 107.146,73 | 238.841,61 | 345.988,34 |
165 | 107.008,39 | 296,06 | 1.813,63 | 2.109,69 | 105.194,76 | 107.442,79 | 240.655,24 | 348.098,03 |
166 | 105.194,76 | 291,04 | 1.818,65 | 2.109,69 | 103.376,12 | 107.733,83 | 242.473,88 | 350.207,71 |
167 | 103.376,12 | 286,01 | 1.823,68 | 2.109,69 | 101.552,44 | 108.019,84 | 244.297,56 | 352.317,40 |
168 | 101.552,44 | 280,96 | 1.828,72 | 2.109,69 | 99.723,72 | 108.300,80 | 246.126,28 | 354.427,08 |
169 | 99.723,72 | 275,90 | 1.833,78 | 2.109,69 | 97.889,93 | 108.576,70 | 247.960,07 | 356.536,77 |
170 | 97.889,93 | 270,83 | 1.838,86 | 2.109,69 | 96.051,08 | 108.847,53 | 249.798,92 | 358.646,45 |
171 | 96.051,08 | 265,74 | 1.843,94 | 2.109,69 | 94.207,14 | 109.113,27 | 251.642,86 | 360.756,14 |
172 | 94.207,14 | 260,64 | 1.849,05 | 2.109,69 | 92.358,09 | 109.373,91 | 253.491,91 | 362.865,82 |
173 | 92.358,09 | 255,52 | 1.854,16 | 2.109,69 | 90.503,93 | 109.629,43 | 255.346,07 | 364.975,51 |
174 | 90.503,93 | 250,39 | 1.859,29 | 2.109,69 | 88.644,64 | 109.879,83 | 257.205,36 | 367.085,19 |
175 | 88.644,64 | 245,25 | 1.864,43 | 2.109,69 | 86.780,20 | 110.125,08 | 259.069,80 | 369.194,88 |
176 | 86.780,20 | 240,09 | 1.869,59 | 2.109,69 | 84.910,61 | 110.365,17 | 260.939,39 | 371.304,56 |
177 | 84.910,61 | 234,92 | 1.874,77 | 2.109,69 | 83.035,84 | 110.600,09 | 262.814,16 | 373.414,25 |
178 | 83.035,84 | 229,73 | 1.879,95 | 2.109,69 | 81.155,89 | 110.829,82 | 264.694,11 | 375.523,93 |
179 | 81.155,89 | 224,53 | 1.885,15 | 2.109,69 | 79.270,74 | 111.054,35 | 266.579,26 | 377.633,62 |
180 | 79.270,74 | 219,32 | 1.890,37 | 2.109,69 | 77.380,37 | 111.273,67 | 268.469,63 | 379.743,30 |
- 113.987,33€
- Zinsanteil
- 2.135,62€
- Monatsrate
- 3,41%
- Sollzins p.a.
- 3,49%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 345.850,00 | 982,79 | 1.152,83 | 2.135,62 | 344.697,17 | 982,79 | 1.152,83 | 2.135,62 |
2 | 344.697,17 | 979,51 | 1.156,11 | 2.135,62 | 343.541,06 | 1.962,30 | 2.308,94 | 4.271,25 |
3 | 343.541,06 | 976,23 | 1.159,39 | 2.135,62 | 342.381,66 | 2.938,53 | 3.468,34 | 6.406,87 |
4 | 342.381,66 | 972,93 | 1.162,69 | 2.135,62 | 341.218,97 | 3.911,47 | 4.631,03 | 8.542,50 |
5 | 341.218,97 | 969,63 | 1.165,99 | 2.135,62 | 340.052,98 | 4.881,10 | 5.797,02 | 10.678,12 |
6 | 340.052,98 | 966,32 | 1.169,31 | 2.135,62 | 338.883,67 | 5.847,42 | 6.966,33 | 12.813,74 |
7 | 338.883,67 | 962,99 | 1.172,63 | 2.135,62 | 337.711,04 | 6.810,41 | 8.138,96 | 14.949,37 |
8 | 337.711,04 | 959,66 | 1.175,96 | 2.135,62 | 336.535,08 | 7.770,07 | 9.314,92 | 17.084,99 |
9 | 336.535,08 | 956,32 | 1.179,30 | 2.135,62 | 335.355,78 | 8.726,39 | 10.494,22 | 19.220,61 |
10 | 335.355,78 | 952,97 | 1.182,65 | 2.135,62 | 334.173,13 | 9.679,36 | 11.676,87 | 21.356,24 |
11 | 334.173,13 | 949,61 | 1.186,02 | 2.135,62 | 332.987,11 | 10.628,97 | 12.862,89 | 23.491,86 |
12 | 332.987,11 | 946,24 | 1.189,39 | 2.135,62 | 331.797,72 | 11.575,21 | 14.052,28 | 25.627,49 |
13 | 331.797,72 | 942,86 | 1.192,77 | 2.135,62 | 330.604,96 | 12.518,07 | 15.245,04 | 27.763,11 |
14 | 330.604,96 | 939,47 | 1.196,15 | 2.135,62 | 329.408,81 | 13.457,54 | 16.441,19 | 29.898,73 |
15 | 329.408,81 | 936,07 | 1.199,55 | 2.135,62 | 328.209,25 | 14.393,61 | 17.640,75 | 32.034,36 |
16 | 328.209,25 | 932,66 | 1.202,96 | 2.135,62 | 327.006,29 | 15.326,27 | 18.843,71 | 34.169,98 |
17 | 327.006,29 | 929,24 | 1.206,38 | 2.135,62 | 325.799,91 | 16.255,51 | 20.050,09 | 36.305,60 |
18 | 325.799,91 | 925,81 | 1.209,81 | 2.135,62 | 324.590,10 | 17.181,33 | 21.259,90 | 38.441,23 |
19 | 324.590,10 | 922,38 | 1.213,25 | 2.135,62 | 323.376,85 | 18.103,70 | 22.473,15 | 40.576,85 |
20 | 323.376,85 | 918,93 | 1.216,69 | 2.135,62 | 322.160,16 | 19.022,63 | 23.689,84 | 42.712,48 |
21 | 322.160,16 | 915,47 | 1.220,15 | 2.135,62 | 320.940,01 | 19.938,10 | 24.909,99 | 44.848,10 |
22 | 320.940,01 | 912,00 | 1.223,62 | 2.135,62 | 319.716,39 | 20.850,11 | 26.133,61 | 46.983,72 |
23 | 319.716,39 | 908,53 | 1.227,10 | 2.135,62 | 318.489,29 | 21.758,64 | 27.360,71 | 49.119,35 |
24 | 318.489,29 | 905,04 | 1.230,58 | 2.135,62 | 317.258,71 | 22.663,68 | 28.591,29 | 51.254,97 |
25 | 317.258,71 | 901,54 | 1.234,08 | 2.135,62 | 316.024,63 | 23.565,22 | 29.825,37 | 53.390,59 |
26 | 316.024,63 | 898,04 | 1.237,59 | 2.135,62 | 314.787,04 | 24.463,26 | 31.062,96 | 55.526,22 |
27 | 314.787,04 | 894,52 | 1.241,10 | 2.135,62 | 313.545,94 | 25.357,78 | 32.304,06 | 57.661,84 |
28 | 313.545,94 | 890,99 | 1.244,63 | 2.135,62 | 312.301,30 | 26.248,77 | 33.548,70 | 59.797,47 |
29 | 312.301,30 | 887,46 | 1.248,17 | 2.135,62 | 311.053,14 | 27.136,23 | 34.796,86 | 61.933,09 |
30 | 311.053,14 | 883,91 | 1.251,71 | 2.135,62 | 309.801,42 | 28.020,14 | 36.048,58 | 64.068,71 |
31 | 309.801,42 | 880,35 | 1.255,27 | 2.135,62 | 308.546,15 | 28.900,49 | 37.303,85 | 66.204,34 |
32 | 308.546,15 | 876,79 | 1.258,84 | 2.135,62 | 307.287,31 | 29.777,27 | 38.562,69 | 68.339,96 |
33 | 307.287,31 | 873,21 | 1.262,42 | 2.135,62 | 306.024,90 | 30.650,48 | 39.825,10 | 70.475,58 |
34 | 306.024,90 | 869,62 | 1.266,00 | 2.135,62 | 304.758,89 | 31.520,10 | 41.091,11 | 72.611,21 |
35 | 304.758,89 | 866,02 | 1.269,60 | 2.135,62 | 303.489,29 | 32.386,12 | 42.360,71 | 74.746,83 |
36 | 303.489,29 | 862,42 | 1.273,21 | 2.135,62 | 302.216,09 | 33.248,54 | 43.633,91 | 76.882,46 |
37 | 302.216,09 | 858,80 | 1.276,83 | 2.135,62 | 300.939,26 | 34.107,34 | 44.910,74 | 79.018,08 |
38 | 300.939,26 | 855,17 | 1.280,45 | 2.135,62 | 299.658,80 | 34.962,51 | 46.191,20 | 81.153,70 |
39 | 299.658,80 | 851,53 | 1.284,09 | 2.135,62 | 298.374,71 | 35.814,04 | 47.475,29 | 83.289,33 |
40 | 298.374,71 | 847,88 | 1.287,74 | 2.135,62 | 297.086,97 | 36.661,92 | 48.763,03 | 85.424,95 |
41 | 297.086,97 | 844,22 | 1.291,40 | 2.135,62 | 295.795,57 | 37.506,14 | 50.054,43 | 87.560,57 |
42 | 295.795,57 | 840,55 | 1.295,07 | 2.135,62 | 294.500,50 | 38.346,69 | 51.349,50 | 89.696,20 |
43 | 294.500,50 | 836,87 | 1.298,75 | 2.135,62 | 293.201,74 | 39.183,57 | 52.648,26 | 91.831,82 |
44 | 293.201,74 | 833,18 | 1.302,44 | 2.135,62 | 291.899,30 | 40.016,75 | 53.950,70 | 93.967,45 |
45 | 291.899,30 | 829,48 | 1.306,14 | 2.135,62 | 290.593,16 | 40.846,23 | 55.256,84 | 96.103,07 |
46 | 290.593,16 | 825,77 | 1.309,85 | 2.135,62 | 289.283,30 | 41.672,00 | 56.566,70 | 98.238,69 |
47 | 289.283,30 | 822,05 | 1.313,58 | 2.135,62 | 287.969,73 | 42.494,04 | 57.880,27 | 100.374,32 |
48 | 287.969,73 | 818,31 | 1.317,31 | 2.135,62 | 286.652,42 | 43.312,36 | 59.197,58 | 102.509,94 |
49 | 286.652,42 | 814,57 | 1.321,05 | 2.135,62 | 285.331,36 | 44.126,93 | 60.518,64 | 104.645,56 |
50 | 285.331,36 | 810,82 | 1.324,81 | 2.135,62 | 284.006,56 | 44.937,74 | 61.843,44 | 106.781,19 |
51 | 284.006,56 | 807,05 | 1.328,57 | 2.135,62 | 282.677,99 | 45.744,80 | 63.172,01 | 108.916,81 |
52 | 282.677,99 | 803,28 | 1.332,35 | 2.135,62 | 281.345,64 | 46.548,07 | 64.504,36 | 111.052,44 |
53 | 281.345,64 | 799,49 | 1.336,13 | 2.135,62 | 280.009,50 | 47.347,56 | 65.840,50 | 113.188,06 |
54 | 280.009,50 | 795,69 | 1.339,93 | 2.135,62 | 278.669,57 | 48.143,26 | 67.180,43 | 115.323,68 |
55 | 278.669,57 | 791,89 | 1.343,74 | 2.135,62 | 277.325,84 | 48.935,14 | 68.524,16 | 117.459,31 |
56 | 277.325,84 | 788,07 | 1.347,56 | 2.135,62 | 275.978,28 | 49.723,21 | 69.871,72 | 119.594,93 |
57 | 275.978,28 | 784,24 | 1.351,39 | 2.135,62 | 274.626,90 | 50.507,45 | 71.223,10 | 121.730,55 |
58 | 274.626,90 | 780,40 | 1.355,23 | 2.135,62 | 273.271,67 | 51.287,85 | 72.578,33 | 123.866,18 |
59 | 273.271,67 | 776,55 | 1.359,08 | 2.135,62 | 271.912,59 | 52.064,39 | 73.937,41 | 126.001,80 |
60 | 271.912,59 | 772,68 | 1.362,94 | 2.135,62 | 270.549,65 | 52.837,08 | 75.300,35 | 128.137,43 |
61 | 270.549,65 | 768,81 | 1.366,81 | 2.135,62 | 269.182,84 | 53.605,89 | 76.667,16 | 130.273,05 |
62 | 269.182,84 | 764,93 | 1.370,70 | 2.135,62 | 267.812,15 | 54.370,82 | 78.037,85 | 132.408,67 |
63 | 267.812,15 | 761,03 | 1.374,59 | 2.135,62 | 266.437,56 | 55.131,85 | 79.412,44 | 134.544,30 |
64 | 266.437,56 | 757,13 | 1.378,50 | 2.135,62 | 265.059,06 | 55.888,98 | 80.790,94 | 136.679,92 |
65 | 265.059,06 | 753,21 | 1.382,41 | 2.135,62 | 263.676,64 | 56.642,19 | 82.173,36 | 138.815,54 |
66 | 263.676,64 | 749,28 | 1.386,34 | 2.135,62 | 262.290,30 | 57.391,47 | 83.559,70 | 140.951,17 |
67 | 262.290,30 | 745,34 | 1.390,28 | 2.135,62 | 260.900,02 | 58.136,81 | 84.949,98 | 143.086,79 |
68 | 260.900,02 | 741,39 | 1.394,23 | 2.135,62 | 259.505,79 | 58.878,20 | 86.344,21 | 145.222,42 |
69 | 259.505,79 | 737,43 | 1.398,19 | 2.135,62 | 258.107,59 | 59.615,63 | 87.742,41 | 147.358,04 |
70 | 258.107,59 | 733,46 | 1.402,17 | 2.135,62 | 256.705,42 | 60.349,09 | 89.144,58 | 149.493,66 |
71 | 256.705,42 | 729,47 | 1.406,15 | 2.135,62 | 255.299,27 | 61.078,56 | 90.550,73 | 151.629,29 |
72 | 255.299,27 | 725,48 | 1.410,15 | 2.135,62 | 253.889,12 | 61.804,03 | 91.960,88 | 153.764,91 |
73 | 253.889,12 | 721,47 | 1.414,16 | 2.135,62 | 252.474,97 | 62.525,50 | 93.375,03 | 155.900,53 |
74 | 252.474,97 | 717,45 | 1.418,17 | 2.135,62 | 251.056,79 | 63.242,95 | 94.793,21 | 158.036,16 |
75 | 251.056,79 | 713,42 | 1.422,20 | 2.135,62 | 249.634,59 | 63.956,37 | 96.215,41 | 160.171,78 |
76 | 249.634,59 | 709,38 | 1.426,25 | 2.135,62 | 248.208,34 | 64.665,75 | 97.641,66 | 162.307,41 |
77 | 248.208,34 | 705,33 | 1.430,30 | 2.135,62 | 246.778,05 | 65.371,07 | 99.071,95 | 164.443,03 |
78 | 246.778,05 | 701,26 | 1.434,36 | 2.135,62 | 245.343,68 | 66.072,34 | 100.506,32 | 166.578,65 |
79 | 245.343,68 | 697,18 | 1.438,44 | 2.135,62 | 243.905,24 | 66.769,52 | 101.944,76 | 168.714,28 |
80 | 243.905,24 | 693,10 | 1.442,53 | 2.135,62 | 242.462,72 | 67.462,62 | 103.387,28 | 170.849,90 |
81 | 242.462,72 | 689,00 | 1.446,63 | 2.135,62 | 241.016,09 | 68.151,62 | 104.833,91 | 172.985,52 |
82 | 241.016,09 | 684,89 | 1.450,74 | 2.135,62 | 239.565,36 | 68.836,50 | 106.284,64 | 175.121,15 |
83 | 239.565,36 | 680,76 | 1.454,86 | 2.135,62 | 238.110,50 | 69.517,27 | 107.739,50 | 177.256,77 |
84 | 238.110,50 | 676,63 | 1.458,99 | 2.135,62 | 236.651,50 | 70.193,90 | 109.198,50 | 179.392,40 |
85 | 236.651,50 | 672,48 | 1.463,14 | 2.135,62 | 235.188,36 | 70.866,38 | 110.661,64 | 181.528,02 |
86 | 235.188,36 | 668,33 | 1.467,30 | 2.135,62 | 233.721,07 | 71.534,71 | 112.128,93 | 183.663,64 |
87 | 233.721,07 | 664,16 | 1.471,47 | 2.135,62 | 232.249,60 | 72.198,87 | 113.600,40 | 185.799,27 |
88 | 232.249,60 | 659,98 | 1.475,65 | 2.135,62 | 230.773,95 | 72.858,84 | 115.076,05 | 187.934,89 |
89 | 230.773,95 | 655,78 | 1.479,84 | 2.135,62 | 229.294,11 | 73.514,63 | 116.555,89 | 190.070,51 |
90 | 229.294,11 | 651,58 | 1.484,05 | 2.135,62 | 227.810,07 | 74.166,20 | 118.039,93 | 192.206,14 |
91 | 227.810,07 | 647,36 | 1.488,26 | 2.135,62 | 226.321,80 | 74.813,56 | 119.528,20 | 194.341,76 |
92 | 226.321,80 | 643,13 | 1.492,49 | 2.135,62 | 224.829,31 | 75.456,70 | 121.020,69 | 196.477,39 |
93 | 224.829,31 | 638,89 | 1.496,73 | 2.135,62 | 223.332,58 | 76.095,59 | 122.517,42 | 198.613,01 |
94 | 223.332,58 | 634,64 | 1.500,99 | 2.135,62 | 221.831,59 | 76.730,22 | 124.018,41 | 200.748,63 |
95 | 221.831,59 | 630,37 | 1.505,25 | 2.135,62 | 220.326,34 | 77.360,59 | 125.523,66 | 202.884,26 |
96 | 220.326,34 | 626,09 | 1.509,53 | 2.135,62 | 218.816,81 | 77.986,69 | 127.033,19 | 205.019,88 |
97 | 218.816,81 | 621,80 | 1.513,82 | 2.135,62 | 217.302,99 | 78.608,49 | 128.547,01 | 207.155,50 |
98 | 217.302,99 | 617,50 | 1.518,12 | 2.135,62 | 215.784,87 | 79.225,99 | 130.065,13 | 209.291,13 |
99 | 215.784,87 | 613,19 | 1.522,44 | 2.135,62 | 214.262,43 | 79.839,18 | 131.587,57 | 211.426,75 |
100 | 214.262,43 | 608,86 | 1.526,76 | 2.135,62 | 212.735,67 | 80.448,05 | 133.114,33 | 213.562,38 |
101 | 212.735,67 | 604,52 | 1.531,10 | 2.135,62 | 211.204,57 | 81.052,57 | 134.645,43 | 215.698,00 |
102 | 211.204,57 | 600,17 | 1.535,45 | 2.135,62 | 209.669,12 | 81.652,74 | 136.180,88 | 217.833,62 |
103 | 209.669,12 | 595,81 | 1.539,81 | 2.135,62 | 208.129,31 | 82.248,55 | 137.720,69 | 219.969,25 |
104 | 208.129,31 | 591,43 | 1.544,19 | 2.135,62 | 206.585,12 | 82.839,99 | 139.264,88 | 222.104,87 |
105 | 206.585,12 | 587,05 | 1.548,58 | 2.135,62 | 205.036,54 | 83.427,03 | 140.813,46 | 224.240,49 |
106 | 205.036,54 | 582,65 | 1.552,98 | 2.135,62 | 203.483,56 | 84.009,68 | 142.366,44 | 226.376,12 |
107 | 203.483,56 | 578,23 | 1.557,39 | 2.135,62 | 201.926,17 | 84.587,91 | 143.923,83 | 228.511,74 |
108 | 201.926,17 | 573,81 | 1.561,82 | 2.135,62 | 200.364,35 | 85.161,72 | 145.485,65 | 230.647,37 |
109 | 200.364,35 | 569,37 | 1.566,26 | 2.135,62 | 198.798,10 | 85.731,09 | 147.051,90 | 232.782,99 |
110 | 198.798,10 | 564,92 | 1.570,71 | 2.135,62 | 197.227,39 | 86.296,00 | 148.622,61 | 234.918,61 |
111 | 197.227,39 | 560,45 | 1.575,17 | 2.135,62 | 195.652,22 | 86.856,46 | 150.197,78 | 237.054,24 |
112 | 195.652,22 | 555,98 | 1.579,65 | 2.135,62 | 194.072,58 | 87.412,44 | 151.777,42 | 239.189,86 |
113 | 194.072,58 | 551,49 | 1.584,13 | 2.135,62 | 192.488,44 | 87.963,93 | 153.361,56 | 241.325,48 |
114 | 192.488,44 | 546,99 | 1.588,64 | 2.135,62 | 190.899,81 | 88.510,91 | 154.950,19 | 243.461,11 |
115 | 190.899,81 | 542,47 | 1.593,15 | 2.135,62 | 189.306,66 | 89.053,39 | 156.543,34 | 245.596,73 |
116 | 189.306,66 | 537,95 | 1.597,68 | 2.135,62 | 187.708,98 | 89.591,33 | 158.141,02 | 247.732,36 |
117 | 187.708,98 | 533,41 | 1.602,22 | 2.135,62 | 186.106,76 | 90.124,74 | 159.743,24 | 249.867,98 |
118 | 186.106,76 | 528,85 | 1.606,77 | 2.135,62 | 184.499,99 | 90.653,59 | 161.350,01 | 252.003,60 |
119 | 184.499,99 | 524,29 | 1.611,34 | 2.135,62 | 182.888,66 | 91.177,88 | 162.961,34 | 254.139,23 |
120 | 182.888,66 | 519,71 | 1.615,92 | 2.135,62 | 181.272,74 | 91.697,59 | 164.577,26 | 256.274,85 |
121 | 181.272,74 | 515,12 | 1.620,51 | 2.135,62 | 179.652,23 | 92.212,71 | 166.197,77 | 258.410,47 |
122 | 179.652,23 | 510,51 | 1.625,11 | 2.135,62 | 178.027,12 | 92.723,22 | 167.822,88 | 260.546,10 |
123 | 178.027,12 | 505,89 | 1.629,73 | 2.135,62 | 176.397,39 | 93.229,11 | 169.452,61 | 262.681,72 |
124 | 176.397,39 | 501,26 | 1.634,36 | 2.135,62 | 174.763,03 | 93.730,37 | 171.086,97 | 264.817,35 |
125 | 174.763,03 | 496,62 | 1.639,01 | 2.135,62 | 173.124,02 | 94.226,99 | 172.725,98 | 266.952,97 |
126 | 173.124,02 | 491,96 | 1.643,66 | 2.135,62 | 171.480,36 | 94.718,95 | 174.369,64 | 269.088,59 |
127 | 171.480,36 | 487,29 | 1.648,33 | 2.135,62 | 169.832,03 | 95.206,24 | 176.017,97 | 271.224,22 |
128 | 169.832,03 | 482,61 | 1.653,02 | 2.135,62 | 168.179,01 | 95.688,85 | 177.670,99 | 273.359,84 |
129 | 168.179,01 | 477,91 | 1.657,72 | 2.135,62 | 166.521,29 | 96.166,76 | 179.328,71 | 275.495,46 |
130 | 166.521,29 | 473,20 | 1.662,43 | 2.135,62 | 164.858,87 | 96.639,96 | 180.991,13 | 277.631,09 |
131 | 164.858,87 | 468,47 | 1.667,15 | 2.135,62 | 163.191,72 | 97.108,43 | 182.658,28 | 279.766,71 |
132 | 163.191,72 | 463,74 | 1.671,89 | 2.135,62 | 161.519,83 | 97.572,17 | 184.330,17 | 281.902,34 |
133 | 161.519,83 | 458,99 | 1.676,64 | 2.135,62 | 159.843,19 | 98.031,15 | 186.006,81 | 284.037,96 |
134 | 159.843,19 | 454,22 | 1.681,40 | 2.135,62 | 158.161,79 | 98.485,37 | 187.688,21 | 286.173,58 |
135 | 158.161,79 | 449,44 | 1.686,18 | 2.135,62 | 156.475,61 | 98.934,82 | 189.374,39 | 288.309,21 |
136 | 156.475,61 | 444,65 | 1.690,97 | 2.135,62 | 154.784,64 | 99.379,47 | 191.065,36 | 290.444,83 |
137 | 154.784,64 | 439,85 | 1.695,78 | 2.135,62 | 153.088,86 | 99.819,31 | 192.761,14 | 292.580,45 |
138 | 153.088,86 | 435,03 | 1.700,60 | 2.135,62 | 151.388,26 | 100.254,34 | 194.461,74 | 294.716,08 |
139 | 151.388,26 | 430,19 | 1.705,43 | 2.135,62 | 149.682,84 | 100.684,54 | 196.167,16 | 296.851,70 |
140 | 149.682,84 | 425,35 | 1.710,28 | 2.135,62 | 147.972,56 | 101.109,89 | 197.877,44 | 298.987,33 |
141 | 147.972,56 | 420,49 | 1.715,14 | 2.135,62 | 146.257,43 | 101.530,37 | 199.592,57 | 301.122,95 |
142 | 146.257,43 | 415,61 | 1.720,01 | 2.135,62 | 144.537,42 | 101.945,99 | 201.312,58 | 303.258,57 |
143 | 144.537,42 | 410,73 | 1.724,90 | 2.135,62 | 142.812,52 | 102.356,72 | 203.037,48 | 305.394,20 |
144 | 142.812,52 | 405,83 | 1.729,80 | 2.135,62 | 141.082,72 | 102.762,54 | 204.767,28 | 307.529,82 |
145 | 141.082,72 | 400,91 | 1.734,71 | 2.135,62 | 139.348,01 | 103.163,45 | 206.501,99 | 309.665,44 |
146 | 139.348,01 | 395,98 | 1.739,64 | 2.135,62 | 137.608,37 | 103.559,43 | 208.241,63 | 311.801,07 |
147 | 137.608,37 | 391,04 | 1.744,59 | 2.135,62 | 135.863,78 | 103.950,47 | 209.986,22 | 313.936,69 |
148 | 135.863,78 | 386,08 | 1.749,54 | 2.135,62 | 134.114,23 | 104.336,55 | 211.735,77 | 316.072,32 |
149 | 134.114,23 | 381,11 | 1.754,52 | 2.135,62 | 132.359,72 | 104.717,66 | 213.490,28 | 318.207,94 |
150 | 132.359,72 | 376,12 | 1.759,50 | 2.135,62 | 130.600,22 | 105.093,78 | 215.249,78 | 320.343,56 |
151 | 130.600,22 | 371,12 | 1.764,50 | 2.135,62 | 128.835,72 | 105.464,90 | 217.014,28 | 322.479,19 |
152 | 128.835,72 | 366,11 | 1.769,52 | 2.135,62 | 127.066,20 | 105.831,01 | 218.783,80 | 324.614,81 |
153 | 127.066,20 | 361,08 | 1.774,54 | 2.135,62 | 125.291,66 | 106.192,09 | 220.558,34 | 326.750,43 |
154 | 125.291,66 | 356,04 | 1.779,59 | 2.135,62 | 123.512,07 | 106.548,13 | 222.337,93 | 328.886,06 |
155 | 123.512,07 | 350,98 | 1.784,64 | 2.135,62 | 121.727,43 | 106.899,11 | 224.122,57 | 331.021,68 |
156 | 121.727,43 | 345,91 | 1.789,71 | 2.135,62 | 119.937,71 | 107.245,02 | 225.912,29 | 333.157,31 |
157 | 119.937,71 | 340,82 | 1.794,80 | 2.135,62 | 118.142,91 | 107.585,84 | 227.707,09 | 335.292,93 |
158 | 118.142,91 | 335,72 | 1.799,90 | 2.135,62 | 116.343,01 | 107.921,56 | 229.506,99 | 337.428,55 |
159 | 116.343,01 | 330,61 | 1.805,02 | 2.135,62 | 114.537,99 | 108.252,17 | 231.312,01 | 339.564,18 |
160 | 114.537,99 | 325,48 | 1.810,14 | 2.135,62 | 112.727,85 | 108.577,65 | 233.122,15 | 341.699,80 |
161 | 112.727,85 | 320,33 | 1.815,29 | 2.135,62 | 110.912,56 | 108.897,98 | 234.937,44 | 343.835,42 |
162 | 110.912,56 | 315,18 | 1.820,45 | 2.135,62 | 109.092,11 | 109.213,16 | 236.757,89 | 345.971,05 |
163 | 109.092,11 | 310,00 | 1.825,62 | 2.135,62 | 107.266,49 | 109.523,16 | 238.583,51 | 348.106,67 |
164 | 107.266,49 | 304,82 | 1.830,81 | 2.135,62 | 105.435,68 | 109.827,98 | 240.414,32 | 350.242,30 |
165 | 105.435,68 | 299,61 | 1.836,01 | 2.135,62 | 103.599,67 | 110.127,59 | 242.250,33 | 352.377,92 |
166 | 103.599,67 | 294,40 | 1.841,23 | 2.135,62 | 101.758,45 | 110.421,99 | 244.091,55 | 354.513,54 |
167 | 101.758,45 | 289,16 | 1.846,46 | 2.135,62 | 99.911,99 | 110.711,15 | 245.938,01 | 356.649,17 |
168 | 99.911,99 | 283,92 | 1.851,71 | 2.135,62 | 98.060,28 | 110.995,07 | 247.789,72 | 358.784,79 |
169 | 98.060,28 | 278,65 | 1.856,97 | 2.135,62 | 96.203,31 | 111.273,72 | 249.646,69 | 360.920,41 |
170 | 96.203,31 | 273,38 | 1.862,25 | 2.135,62 | 94.341,06 | 111.547,10 | 251.508,94 | 363.056,04 |
171 | 94.341,06 | 268,09 | 1.867,54 | 2.135,62 | 92.473,52 | 111.815,19 | 253.376,48 | 365.191,66 |
172 | 92.473,52 | 262,78 | 1.872,84 | 2.135,62 | 90.600,68 | 112.077,97 | 255.249,32 | 367.327,29 |
173 | 90.600,68 | 257,46 | 1.878,17 | 2.135,62 | 88.722,51 | 112.335,42 | 257.127,49 | 369.462,91 |
174 | 88.722,51 | 252,12 | 1.883,50 | 2.135,62 | 86.839,01 | 112.587,54 | 259.010,99 | 371.598,53 |
175 | 86.839,01 | 246,77 | 1.888,86 | 2.135,62 | 84.950,15 | 112.834,31 | 260.899,85 | 373.734,16 |
176 | 84.950,15 | 241,40 | 1.894,22 | 2.135,62 | 83.055,93 | 113.075,71 | 262.794,07 | 375.869,78 |
177 | 83.055,93 | 236,02 | 1.899,61 | 2.135,62 | 81.156,32 | 113.311,73 | 264.693,68 | 378.005,40 |
178 | 81.156,32 | 230,62 | 1.905,00 | 2.135,62 | 79.251,32 | 113.542,35 | 266.598,68 | 380.141,03 |
179 | 79.251,32 | 225,21 | 1.910,42 | 2.135,62 | 77.340,90 | 113.767,55 | 268.509,10 | 382.276,65 |
180 | 77.340,90 | 219,78 | 1.915,85 | 2.135,62 | 75.425,05 | 113.987,33 | 270.424,95 | 384.412,28 |
- 114.287,73€
- Zinsanteil
- 2.138,51€
- Monatsrate
- 3,42%
- Sollzins p.a.
- 3,48%
- 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 |
- 115.187,58€
- Zinsanteil
- 2.147,15€
- Monatsrate
- 3,45%
- Sollzins p.a.
- 3,50%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 345.850,00 | 994,32 | 1.152,83 | 2.147,15 | 344.697,17 | 994,32 | 1.152,83 | 2.147,15 |
2 | 344.697,17 | 991,00 | 1.156,15 | 2.147,15 | 343.541,02 | 1.985,32 | 2.308,98 | 4.294,30 |
3 | 343.541,02 | 987,68 | 1.159,47 | 2.147,15 | 342.381,55 | 2.973,00 | 3.468,45 | 6.441,46 |
4 | 342.381,55 | 984,35 | 1.162,81 | 2.147,15 | 341.218,74 | 3.957,35 | 4.631,26 | 8.588,61 |
5 | 341.218,74 | 981,00 | 1.166,15 | 2.147,15 | 340.052,59 | 4.938,35 | 5.797,41 | 10.735,76 |
6 | 340.052,59 | 977,65 | 1.169,50 | 2.147,15 | 338.883,09 | 5.916,01 | 6.966,91 | 12.882,91 |
7 | 338.883,09 | 974,29 | 1.172,86 | 2.147,15 | 337.710,23 | 6.890,29 | 8.139,77 | 15.030,06 |
8 | 337.710,23 | 970,92 | 1.176,24 | 2.147,15 | 336.533,99 | 7.861,21 | 9.316,01 | 17.177,22 |
9 | 336.533,99 | 967,54 | 1.179,62 | 2.147,15 | 335.354,38 | 8.828,75 | 10.495,62 | 19.324,37 |
10 | 335.354,38 | 964,14 | 1.183,01 | 2.147,15 | 334.171,37 | 9.792,89 | 11.678,63 | 21.471,52 |
11 | 334.171,37 | 960,74 | 1.186,41 | 2.147,15 | 332.984,96 | 10.753,63 | 12.865,04 | 23.618,67 |
12 | 332.984,96 | 957,33 | 1.189,82 | 2.147,15 | 331.795,14 | 11.710,96 | 14.054,86 | 25.765,83 |
13 | 331.795,14 | 953,91 | 1.193,24 | 2.147,15 | 330.601,90 | 12.664,88 | 15.248,10 | 27.912,98 |
14 | 330.601,90 | 950,48 | 1.196,67 | 2.147,15 | 329.405,23 | 13.615,36 | 16.444,77 | 30.060,13 |
15 | 329.405,23 | 947,04 | 1.200,11 | 2.147,15 | 328.205,12 | 14.562,40 | 17.644,88 | 32.207,28 |
16 | 328.205,12 | 943,59 | 1.203,56 | 2.147,15 | 327.001,55 | 15.505,99 | 18.848,45 | 34.354,43 |
17 | 327.001,55 | 940,13 | 1.207,02 | 2.147,15 | 325.794,53 | 16.446,12 | 20.055,47 | 36.501,59 |
18 | 325.794,53 | 936,66 | 1.210,49 | 2.147,15 | 324.584,04 | 17.382,77 | 21.265,96 | 38.648,74 |
19 | 324.584,04 | 933,18 | 1.213,97 | 2.147,15 | 323.370,06 | 18.315,95 | 22.479,94 | 40.795,89 |
20 | 323.370,06 | 929,69 | 1.217,46 | 2.147,15 | 322.152,60 | 19.245,64 | 23.697,40 | 42.943,04 |
21 | 322.152,60 | 926,19 | 1.220,96 | 2.147,15 | 320.931,64 | 20.171,83 | 24.918,36 | 45.090,19 |
22 | 320.931,64 | 922,68 | 1.224,47 | 2.147,15 | 319.707,16 | 21.094,51 | 26.142,84 | 47.237,35 |
23 | 319.707,16 | 919,16 | 1.227,99 | 2.147,15 | 318.479,17 | 22.013,67 | 27.370,83 | 49.384,50 |
24 | 318.479,17 | 915,63 | 1.231,52 | 2.147,15 | 317.247,65 | 22.929,30 | 28.602,35 | 51.531,65 |
25 | 317.247,65 | 912,09 | 1.235,07 | 2.147,15 | 316.012,58 | 23.841,38 | 29.837,42 | 53.678,80 |
26 | 316.012,58 | 908,54 | 1.238,62 | 2.147,15 | 314.773,96 | 24.749,92 | 31.076,04 | 55.825,95 |
27 | 314.773,96 | 904,98 | 1.242,18 | 2.147,15 | 313.531,79 | 25.654,89 | 32.318,21 | 57.973,11 |
28 | 313.531,79 | 901,40 | 1.245,75 | 2.147,15 | 312.286,04 | 26.556,30 | 33.563,96 | 60.120,26 |
29 | 312.286,04 | 897,82 | 1.249,33 | 2.147,15 | 311.036,71 | 27.454,12 | 34.813,29 | 62.267,41 |
30 | 311.036,71 | 894,23 | 1.252,92 | 2.147,15 | 309.783,79 | 28.348,35 | 36.066,21 | 64.414,56 |
31 | 309.783,79 | 890,63 | 1.256,52 | 2.147,15 | 308.527,26 | 29.238,98 | 37.322,74 | 66.561,71 |
32 | 308.527,26 | 887,02 | 1.260,14 | 2.147,15 | 307.267,13 | 30.126,00 | 38.582,87 | 68.708,87 |
33 | 307.267,13 | 883,39 | 1.263,76 | 2.147,15 | 306.003,37 | 31.009,39 | 39.846,63 | 70.856,02 |
34 | 306.003,37 | 879,76 | 1.267,39 | 2.147,15 | 304.735,98 | 31.889,15 | 41.114,02 | 73.003,17 |
35 | 304.735,98 | 876,12 | 1.271,04 | 2.147,15 | 303.464,94 | 32.765,26 | 42.385,06 | 75.150,32 |
36 | 303.464,94 | 872,46 | 1.274,69 | 2.147,15 | 302.190,25 | 33.637,73 | 43.659,75 | 77.297,48 |
37 | 302.190,25 | 868,80 | 1.278,36 | 2.147,15 | 300.911,90 | 34.506,52 | 44.938,10 | 79.444,63 |
38 | 300.911,90 | 865,12 | 1.282,03 | 2.147,15 | 299.629,86 | 35.371,64 | 46.220,14 | 81.591,78 |
39 | 299.629,86 | 861,44 | 1.285,72 | 2.147,15 | 298.344,15 | 36.233,08 | 47.505,85 | 83.738,93 |
40 | 298.344,15 | 857,74 | 1.289,41 | 2.147,15 | 297.054,74 | 37.090,82 | 48.795,26 | 85.886,08 |
41 | 297.054,74 | 854,03 | 1.293,12 | 2.147,15 | 295.761,62 | 37.944,85 | 50.088,38 | 88.033,24 |
42 | 295.761,62 | 850,31 | 1.296,84 | 2.147,15 | 294.464,78 | 38.795,17 | 51.385,22 | 90.180,39 |
43 | 294.464,78 | 846,59 | 1.300,57 | 2.147,15 | 293.164,21 | 39.641,75 | 52.685,79 | 92.327,54 |
44 | 293.164,21 | 842,85 | 1.304,30 | 2.147,15 | 291.859,91 | 40.484,60 | 53.990,09 | 94.474,69 |
45 | 291.859,91 | 839,10 | 1.308,05 | 2.147,15 | 290.551,85 | 41.323,70 | 55.298,15 | 96.621,84 |
46 | 290.551,85 | 835,34 | 1.311,82 | 2.147,15 | 289.240,04 | 42.159,03 | 56.609,96 | 98.769,00 |
47 | 289.240,04 | 831,57 | 1.315,59 | 2.147,15 | 287.924,45 | 42.990,60 | 57.925,55 | 100.916,15 |
48 | 287.924,45 | 827,78 | 1.319,37 | 2.147,15 | 286.605,08 | 43.818,38 | 59.244,92 | 103.063,30 |
49 | 286.605,08 | 823,99 | 1.323,16 | 2.147,15 | 285.281,92 | 44.642,37 | 60.568,08 | 105.210,45 |
50 | 285.281,92 | 820,19 | 1.326,97 | 2.147,15 | 283.954,95 | 45.462,56 | 61.895,05 | 107.357,60 |
51 | 283.954,95 | 816,37 | 1.330,78 | 2.147,15 | 282.624,17 | 46.278,93 | 63.225,83 | 109.504,76 |
52 | 282.624,17 | 812,54 | 1.334,61 | 2.147,15 | 281.289,56 | 47.091,47 | 64.560,44 | 111.651,91 |
53 | 281.289,56 | 808,71 | 1.338,44 | 2.147,15 | 279.951,12 | 47.900,18 | 65.898,88 | 113.799,06 |
54 | 279.951,12 | 804,86 | 1.342,29 | 2.147,15 | 278.608,83 | 48.705,04 | 67.241,17 | 115.946,21 |
55 | 278.608,83 | 801,00 | 1.346,15 | 2.147,15 | 277.262,67 | 49.506,04 | 68.587,33 | 118.093,36 |
56 | 277.262,67 | 797,13 | 1.350,02 | 2.147,15 | 275.912,65 | 50.303,17 | 69.937,35 | 120.240,52 |
57 | 275.912,65 | 793,25 | 1.353,90 | 2.147,15 | 274.558,75 | 51.096,42 | 71.291,25 | 122.387,67 |
58 | 274.558,75 | 789,36 | 1.357,80 | 2.147,15 | 273.200,95 | 51.885,77 | 72.649,05 | 124.534,82 |
59 | 273.200,95 | 785,45 | 1.361,70 | 2.147,15 | 271.839,25 | 52.671,23 | 74.010,75 | 126.681,97 |
60 | 271.839,25 | 781,54 | 1.365,61 | 2.147,15 | 270.473,64 | 53.452,77 | 75.376,36 | 128.829,13 |
61 | 270.473,64 | 777,61 | 1.369,54 | 2.147,15 | 269.104,10 | 54.230,38 | 76.745,90 | 130.976,28 |
62 | 269.104,10 | 773,67 | 1.373,48 | 2.147,15 | 267.730,62 | 55.004,05 | 78.119,38 | 133.123,43 |
63 | 267.730,62 | 769,73 | 1.377,43 | 2.147,15 | 266.353,20 | 55.773,78 | 79.496,80 | 135.270,58 |
64 | 266.353,20 | 765,77 | 1.381,39 | 2.147,15 | 264.971,81 | 56.539,54 | 80.878,19 | 137.417,73 |
65 | 264.971,81 | 761,79 | 1.385,36 | 2.147,15 | 263.586,45 | 57.301,34 | 82.263,55 | 139.564,89 |
66 | 263.586,45 | 757,81 | 1.389,34 | 2.147,15 | 262.197,11 | 58.059,15 | 83.652,89 | 141.712,04 |
67 | 262.197,11 | 753,82 | 1.393,34 | 2.147,15 | 260.803,77 | 58.812,96 | 85.046,23 | 143.859,19 |
68 | 260.803,77 | 749,81 | 1.397,34 | 2.147,15 | 259.406,43 | 59.562,77 | 86.443,57 | 146.006,34 |
69 | 259.406,43 | 745,79 | 1.401,36 | 2.147,15 | 258.005,07 | 60.308,57 | 87.844,93 | 148.153,49 |
70 | 258.005,07 | 741,76 | 1.405,39 | 2.147,15 | 256.599,69 | 61.050,33 | 89.250,31 | 150.300,65 |
71 | 256.599,69 | 737,72 | 1.409,43 | 2.147,15 | 255.190,26 | 61.788,06 | 90.659,74 | 152.447,80 |
72 | 255.190,26 | 733,67 | 1.413,48 | 2.147,15 | 253.776,78 | 62.521,73 | 92.073,22 | 154.594,95 |
73 | 253.776,78 | 729,61 | 1.417,54 | 2.147,15 | 252.359,23 | 63.251,34 | 93.490,77 | 156.742,10 |
74 | 252.359,23 | 725,53 | 1.421,62 | 2.147,15 | 250.937,62 | 63.976,87 | 94.912,38 | 158.889,25 |
75 | 250.937,62 | 721,45 | 1.425,71 | 2.147,15 | 249.511,91 | 64.698,32 | 96.338,09 | 161.036,41 |
76 | 249.511,91 | 717,35 | 1.429,81 | 2.147,15 | 248.082,10 | 65.415,66 | 97.767,90 | 163.183,56 |
77 | 248.082,10 | 713,24 | 1.433,92 | 2.147,15 | 246.648,19 | 66.128,90 | 99.201,81 | 165.330,71 |
78 | 246.648,19 | 709,11 | 1.438,04 | 2.147,15 | 245.210,15 | 66.838,01 | 100.639,85 | 167.477,86 |
79 | 245.210,15 | 704,98 | 1.442,17 | 2.147,15 | 243.767,98 | 67.542,99 | 102.082,02 | 169.625,01 |
80 | 243.767,98 | 700,83 | 1.446,32 | 2.147,15 | 242.321,66 | 68.243,82 | 103.528,34 | 171.772,17 |
81 | 242.321,66 | 696,67 | 1.450,48 | 2.147,15 | 240.871,18 | 68.940,50 | 104.978,82 | 173.919,32 |
82 | 240.871,18 | 692,50 | 1.454,65 | 2.147,15 | 239.416,53 | 69.633,00 | 106.433,47 | 176.066,47 |
83 | 239.416,53 | 688,32 | 1.458,83 | 2.147,15 | 237.957,70 | 70.321,33 | 107.892,30 | 178.213,62 |
84 | 237.957,70 | 684,13 | 1.463,02 | 2.147,15 | 236.494,68 | 71.005,45 | 109.355,32 | 180.360,78 |
85 | 236.494,68 | 679,92 | 1.467,23 | 2.147,15 | 235.027,45 | 71.685,38 | 110.822,55 | 182.507,93 |
86 | 235.027,45 | 675,70 | 1.471,45 | 2.147,15 | 233.556,00 | 72.361,08 | 112.294,00 | 184.655,08 |
87 | 233.556,00 | 671,47 | 1.475,68 | 2.147,15 | 232.080,32 | 73.032,55 | 113.769,68 | 186.802,23 |
88 | 232.080,32 | 667,23 | 1.479,92 | 2.147,15 | 230.600,40 | 73.699,78 | 115.249,60 | 188.949,38 |
89 | 230.600,40 | 662,98 | 1.484,18 | 2.147,15 | 229.116,23 | 74.362,76 | 116.733,77 | 191.096,54 |
90 | 229.116,23 | 658,71 | 1.488,44 | 2.147,15 | 227.627,78 | 75.021,47 | 118.222,22 | 193.243,69 |
91 | 227.627,78 | 654,43 | 1.492,72 | 2.147,15 | 226.135,06 | 75.675,90 | 119.714,94 | 195.390,84 |
92 | 226.135,06 | 650,14 | 1.497,01 | 2.147,15 | 224.638,05 | 76.326,04 | 121.211,95 | 197.537,99 |
93 | 224.638,05 | 645,83 | 1.501,32 | 2.147,15 | 223.136,73 | 76.971,87 | 122.713,27 | 199.685,14 |
94 | 223.136,73 | 641,52 | 1.505,63 | 2.147,15 | 221.631,09 | 77.613,39 | 124.218,91 | 201.832,30 |
95 | 221.631,09 | 637,19 | 1.509,96 | 2.147,15 | 220.121,13 | 78.250,58 | 125.728,87 | 203.979,45 |
96 | 220.121,13 | 632,85 | 1.514,30 | 2.147,15 | 218.606,83 | 78.883,43 | 127.243,17 | 206.126,60 |
97 | 218.606,83 | 628,49 | 1.518,66 | 2.147,15 | 217.088,17 | 79.511,92 | 128.761,83 | 208.273,75 |
98 | 217.088,17 | 624,13 | 1.523,02 | 2.147,15 | 215.565,15 | 80.136,05 | 130.284,85 | 210.420,90 |
99 | 215.565,15 | 619,75 | 1.527,40 | 2.147,15 | 214.037,75 | 80.755,80 | 131.812,25 | 212.568,06 |
100 | 214.037,75 | 615,36 | 1.531,79 | 2.147,15 | 212.505,95 | 81.371,16 | 133.344,05 | 214.715,21 |
101 | 212.505,95 | 610,95 | 1.536,20 | 2.147,15 | 210.969,75 | 81.982,11 | 134.880,25 | 216.862,36 |
102 | 210.969,75 | 606,54 | 1.540,61 | 2.147,15 | 209.429,14 | 82.588,65 | 136.420,86 | 219.009,51 |
103 | 209.429,14 | 602,11 | 1.545,04 | 2.147,15 | 207.884,10 | 83.190,76 | 137.965,90 | 221.156,66 |
104 | 207.884,10 | 597,67 | 1.549,49 | 2.147,15 | 206.334,61 | 83.788,43 | 139.515,39 | 223.303,82 |
105 | 206.334,61 | 593,21 | 1.553,94 | 2.147,15 | 204.780,67 | 84.381,64 | 141.069,33 | 225.450,97 |
106 | 204.780,67 | 588,74 | 1.558,41 | 2.147,15 | 203.222,26 | 84.970,38 | 142.627,74 | 227.598,12 |
107 | 203.222,26 | 584,26 | 1.562,89 | 2.147,15 | 201.659,38 | 85.554,65 | 144.190,62 | 229.745,27 |
108 | 201.659,38 | 579,77 | 1.567,38 | 2.147,15 | 200.091,99 | 86.134,42 | 145.758,01 | 231.892,43 |
109 | 200.091,99 | 575,26 | 1.571,89 | 2.147,15 | 198.520,11 | 86.709,68 | 147.329,89 | 234.039,58 |
110 | 198.520,11 | 570,75 | 1.576,41 | 2.147,15 | 196.943,70 | 87.280,43 | 148.906,30 | 236.186,73 |
111 | 196.943,70 | 566,21 | 1.580,94 | 2.147,15 | 195.362,76 | 87.846,64 | 150.487,24 | 238.333,88 |
112 | 195.362,76 | 561,67 | 1.585,48 | 2.147,15 | 193.777,28 | 88.408,31 | 152.072,72 | 240.481,03 |
113 | 193.777,28 | 557,11 | 1.590,04 | 2.147,15 | 192.187,23 | 88.965,42 | 153.662,77 | 242.628,19 |
114 | 192.187,23 | 552,54 | 1.594,61 | 2.147,15 | 190.592,62 | 89.517,96 | 155.257,38 | 244.775,34 |
115 | 190.592,62 | 547,95 | 1.599,20 | 2.147,15 | 188.993,42 | 90.065,91 | 156.856,58 | 246.922,49 |
116 | 188.993,42 | 543,36 | 1.603,80 | 2.147,15 | 187.389,63 | 90.609,27 | 158.460,37 | 249.069,64 |
117 | 187.389,63 | 538,75 | 1.608,41 | 2.147,15 | 185.781,22 | 91.148,01 | 160.068,78 | 251.216,79 |
118 | 185.781,22 | 534,12 | 1.613,03 | 2.147,15 | 184.168,19 | 91.682,13 | 161.681,81 | 253.363,95 |
119 | 184.168,19 | 529,48 | 1.617,67 | 2.147,15 | 182.550,52 | 92.211,62 | 163.299,48 | 255.511,10 |
120 | 182.550,52 | 524,83 | 1.622,32 | 2.147,15 | 180.928,20 | 92.736,45 | 164.921,80 | 257.658,25 |
121 | 180.928,20 | 520,17 | 1.626,98 | 2.147,15 | 179.301,22 | 93.256,62 | 166.548,78 | 259.805,40 |
122 | 179.301,22 | 515,49 | 1.631,66 | 2.147,15 | 177.669,56 | 93.772,11 | 168.180,44 | 261.952,55 |
123 | 177.669,56 | 510,80 | 1.636,35 | 2.147,15 | 176.033,20 | 94.282,91 | 169.816,80 | 264.099,71 |
124 | 176.033,20 | 506,10 | 1.641,06 | 2.147,15 | 174.392,15 | 94.789,01 | 171.457,85 | 266.246,86 |
125 | 174.392,15 | 501,38 | 1.645,77 | 2.147,15 | 172.746,37 | 95.290,38 | 173.103,63 | 268.394,01 |
126 | 172.746,37 | 496,65 | 1.650,51 | 2.147,15 | 171.095,87 | 95.787,03 | 174.754,13 | 270.541,16 |
127 | 171.095,87 | 491,90 | 1.655,25 | 2.147,15 | 169.440,61 | 96.278,93 | 176.409,39 | 272.688,31 |
128 | 169.440,61 | 487,14 | 1.660,01 | 2.147,15 | 167.780,60 | 96.766,07 | 178.069,40 | 274.835,47 |
129 | 167.780,60 | 482,37 | 1.664,78 | 2.147,15 | 166.115,82 | 97.248,44 | 179.734,18 | 276.982,62 |
130 | 166.115,82 | 477,58 | 1.669,57 | 2.147,15 | 164.446,25 | 97.726,02 | 181.403,75 | 279.129,77 |
131 | 164.446,25 | 472,78 | 1.674,37 | 2.147,15 | 162.771,88 | 98.198,81 | 183.078,12 | 281.276,92 |
132 | 162.771,88 | 467,97 | 1.679,18 | 2.147,15 | 161.092,70 | 98.666,78 | 184.757,30 | 283.424,08 |
133 | 161.092,70 | 463,14 | 1.684,01 | 2.147,15 | 159.408,69 | 99.129,92 | 186.441,31 | 285.571,23 |
134 | 159.408,69 | 458,30 | 1.688,85 | 2.147,15 | 157.719,84 | 99.588,22 | 188.130,16 | 287.718,38 |
135 | 157.719,84 | 453,44 | 1.693,71 | 2.147,15 | 156.026,13 | 100.041,66 | 189.823,87 | 289.865,53 |
136 | 156.026,13 | 448,58 | 1.698,58 | 2.147,15 | 154.327,55 | 100.490,24 | 191.522,45 | 292.012,68 |
137 | 154.327,55 | 443,69 | 1.703,46 | 2.147,15 | 152.624,09 | 100.933,93 | 193.225,91 | 294.159,84 |
138 | 152.624,09 | 438,79 | 1.708,36 | 2.147,15 | 150.915,73 | 101.372,72 | 194.934,27 | 296.306,99 |
139 | 150.915,73 | 433,88 | 1.713,27 | 2.147,15 | 149.202,47 | 101.806,61 | 196.647,53 | 298.454,14 |
140 | 149.202,47 | 428,96 | 1.718,19 | 2.147,15 | 147.484,27 | 102.235,56 | 198.365,73 | 300.601,29 |
141 | 147.484,27 | 424,02 | 1.723,13 | 2.147,15 | 145.761,14 | 102.659,58 | 200.088,86 | 302.748,44 |
142 | 145.761,14 | 419,06 | 1.728,09 | 2.147,15 | 144.033,05 | 103.078,64 | 201.816,95 | 304.895,60 |
143 | 144.033,05 | 414,10 | 1.733,06 | 2.147,15 | 142.299,99 | 103.492,74 | 203.550,01 | 307.042,75 |
144 | 142.299,99 | 409,11 | 1.738,04 | 2.147,15 | 140.561,95 | 103.901,85 | 205.288,05 | 309.189,90 |
145 | 140.561,95 | 404,12 | 1.743,04 | 2.147,15 | 138.818,91 | 104.305,97 | 207.031,09 | 311.337,05 |
146 | 138.818,91 | 399,10 | 1.748,05 | 2.147,15 | 137.070,87 | 104.705,07 | 208.779,13 | 313.484,20 |
147 | 137.070,87 | 394,08 | 1.753,07 | 2.147,15 | 135.317,79 | 105.099,15 | 210.532,21 | 315.631,36 |
148 | 135.317,79 | 389,04 | 1.758,11 | 2.147,15 | 133.559,68 | 105.488,19 | 212.290,32 | 317.778,51 |
149 | 133.559,68 | 383,98 | 1.763,17 | 2.147,15 | 131.796,51 | 105.872,17 | 214.053,49 | 319.925,66 |
150 | 131.796,51 | 378,91 | 1.768,24 | 2.147,15 | 130.028,27 | 106.251,09 | 215.821,73 | 322.072,81 |
151 | 130.028,27 | 373,83 | 1.773,32 | 2.147,15 | 128.254,95 | 106.624,92 | 217.595,05 | 324.219,96 |
152 | 128.254,95 | 368,73 | 1.778,42 | 2.147,15 | 126.476,53 | 106.993,65 | 219.373,47 | 326.367,12 |
153 | 126.476,53 | 363,62 | 1.783,53 | 2.147,15 | 124.693,00 | 107.357,27 | 221.157,00 | 328.514,27 |
154 | 124.693,00 | 358,49 | 1.788,66 | 2.147,15 | 122.904,34 | 107.715,76 | 222.945,66 | 330.661,42 |
155 | 122.904,34 | 353,35 | 1.793,80 | 2.147,15 | 121.110,54 | 108.069,11 | 224.739,46 | 332.808,57 |
156 | 121.110,54 | 348,19 | 1.798,96 | 2.147,15 | 119.311,58 | 108.417,31 | 226.538,42 | 334.955,73 |
157 | 119.311,58 | 343,02 | 1.804,13 | 2.147,15 | 117.507,45 | 108.760,33 | 228.342,55 | 337.102,88 |
158 | 117.507,45 | 337,83 | 1.809,32 | 2.147,15 | 115.698,13 | 109.098,16 | 230.151,87 | 339.250,03 |
159 | 115.698,13 | 332,63 | 1.814,52 | 2.147,15 | 113.883,61 | 109.430,79 | 231.966,39 | 341.397,18 |
160 | 113.883,61 | 327,42 | 1.819,74 | 2.147,15 | 112.063,88 | 109.758,21 | 233.786,12 | 343.544,33 |
161 | 112.063,88 | 322,18 | 1.824,97 | 2.147,15 | 110.238,91 | 110.080,39 | 235.611,09 | 345.691,49 |
162 | 110.238,91 | 316,94 | 1.830,22 | 2.147,15 | 108.408,69 | 110.397,33 | 237.441,31 | 347.838,64 |
163 | 108.408,69 | 311,67 | 1.835,48 | 2.147,15 | 106.573,21 | 110.709,00 | 239.276,79 | 349.985,79 |
164 | 106.573,21 | 306,40 | 1.840,75 | 2.147,15 | 104.732,46 | 111.015,40 | 241.117,54 | 352.132,94 |
165 | 104.732,46 | 301,11 | 1.846,05 | 2.147,15 | 102.886,41 | 111.316,51 | 242.963,59 | 354.280,09 |
166 | 102.886,41 | 295,80 | 1.851,35 | 2.147,15 | 101.035,06 | 111.612,31 | 244.814,94 | 356.427,25 |
167 | 101.035,06 | 290,48 | 1.856,68 | 2.147,15 | 99.178,38 | 111.902,78 | 246.671,62 | 358.574,40 |
168 | 99.178,38 | 285,14 | 1.862,01 | 2.147,15 | 97.316,37 | 112.187,92 | 248.533,63 | 360.721,55 |
169 | 97.316,37 | 279,78 | 1.867,37 | 2.147,15 | 95.449,00 | 112.467,70 | 250.401,00 | 362.868,70 |
170 | 95.449,00 | 274,42 | 1.872,74 | 2.147,15 | 93.576,27 | 112.742,12 | 252.273,73 | 365.015,85 |
171 | 93.576,27 | 269,03 | 1.878,12 | 2.147,15 | 91.698,15 | 113.011,15 | 254.151,85 | 367.163,01 |
172 | 91.698,15 | 263,63 | 1.883,52 | 2.147,15 | 89.814,63 | 113.274,78 | 256.035,37 | 369.310,16 |
173 | 89.814,63 | 258,22 | 1.888,94 | 2.147,15 | 87.925,69 | 113.533,00 | 257.924,31 | 371.457,31 |
174 | 87.925,69 | 252,79 | 1.894,37 | 2.147,15 | 86.031,33 | 113.785,79 | 259.818,67 | 373.604,46 |
175 | 86.031,33 | 247,34 | 1.899,81 | 2.147,15 | 84.131,51 | 114.033,13 | 261.718,49 | 375.751,61 |
176 | 84.131,51 | 241,88 | 1.905,27 | 2.147,15 | 82.226,24 | 114.275,01 | 263.623,76 | 377.898,77 |
177 | 82.226,24 | 236,40 | 1.910,75 | 2.147,15 | 80.315,49 | 114.511,41 | 265.534,51 | 380.045,92 |
178 | 80.315,49 | 230,91 | 1.916,25 | 2.147,15 | 78.399,24 | 114.742,31 | 267.450,76 | 382.193,07 |
179 | 78.399,24 | 225,40 | 1.921,75 | 2.147,15 | 76.477,49 | 114.967,71 | 269.372,51 | 384.340,22 |
180 | 76.477,49 | 219,87 | 1.927,28 | 2.147,15 | 74.550,21 | 115.187,58 | 271.299,79 | 386.487,38 |
- 118.172,43€
- Zinsanteil
- 2.175,97€
- Monatsrate
- 3,55%
- Sollzins p.a.
- 3,62%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 345.850,00 | 1.023,14 | 1.152,83 | 2.175,97 | 344.697,17 | 1.023,14 | 1.152,83 | 2.175,97 |
2 | 344.697,17 | 1.019,73 | 1.156,24 | 2.175,97 | 343.540,92 | 2.042,87 | 2.309,08 | 4.351,95 |
3 | 343.540,92 | 1.016,31 | 1.159,66 | 2.175,97 | 342.381,26 | 3.059,18 | 3.468,74 | 6.527,92 |
4 | 342.381,26 | 1.012,88 | 1.163,10 | 2.175,97 | 341.218,16 | 4.072,06 | 4.631,84 | 8.703,89 |
5 | 341.218,16 | 1.009,44 | 1.166,54 | 2.175,97 | 340.051,63 | 5.081,49 | 5.798,37 | 10.879,86 |
6 | 340.051,63 | 1.005,99 | 1.169,99 | 2.175,97 | 338.881,64 | 6.087,48 | 6.968,36 | 13.055,84 |
7 | 338.881,64 | 1.002,52 | 1.173,45 | 2.175,97 | 337.708,19 | 7.090,00 | 8.141,81 | 15.231,81 |
8 | 337.708,19 | 999,05 | 1.176,92 | 2.175,97 | 336.531,27 | 8.089,06 | 9.318,73 | 17.407,78 |
9 | 336.531,27 | 995,57 | 1.180,40 | 2.175,97 | 335.350,87 | 9.084,63 | 10.499,13 | 19.583,76 |
10 | 335.350,87 | 992,08 | 1.183,89 | 2.175,97 | 334.166,98 | 10.076,71 | 11.683,02 | 21.759,73 |
11 | 334.166,98 | 988,58 | 1.187,40 | 2.175,97 | 332.979,58 | 11.065,29 | 12.870,42 | 23.935,70 |
12 | 332.979,58 | 985,06 | 1.190,91 | 2.175,97 | 331.788,67 | 12.050,35 | 14.061,33 | 26.111,68 |
13 | 331.788,67 | 981,54 | 1.194,43 | 2.175,97 | 330.594,24 | 13.031,89 | 15.255,76 | 28.287,65 |
14 | 330.594,24 | 978,01 | 1.197,96 | 2.175,97 | 329.396,28 | 14.009,90 | 16.453,72 | 30.463,62 |
15 | 329.396,28 | 974,46 | 1.201,51 | 2.175,97 | 328.194,77 | 14.984,36 | 17.655,23 | 32.639,59 |
16 | 328.194,77 | 970,91 | 1.205,06 | 2.175,97 | 326.989,71 | 15.955,27 | 18.860,29 | 34.815,57 |
17 | 326.989,71 | 967,34 | 1.208,63 | 2.175,97 | 325.781,08 | 16.922,62 | 20.068,92 | 36.991,54 |
18 | 325.781,08 | 963,77 | 1.212,20 | 2.175,97 | 324.568,87 | 17.886,39 | 21.281,13 | 39.167,51 |
19 | 324.568,87 | 960,18 | 1.215,79 | 2.175,97 | 323.353,08 | 18.846,57 | 22.496,92 | 41.343,49 |
20 | 323.353,08 | 956,59 | 1.219,39 | 2.175,97 | 322.133,70 | 19.803,16 | 23.716,30 | 43.519,46 |
21 | 322.133,70 | 952,98 | 1.222,99 | 2.175,97 | 320.910,70 | 20.756,13 | 24.939,30 | 45.695,43 |
22 | 320.910,70 | 949,36 | 1.226,61 | 2.175,97 | 319.684,09 | 21.705,50 | 26.165,91 | 47.871,40 |
23 | 319.684,09 | 945,73 | 1.230,24 | 2.175,97 | 318.453,85 | 22.651,23 | 27.396,15 | 50.047,38 |
24 | 318.453,85 | 942,09 | 1.233,88 | 2.175,97 | 317.219,97 | 23.593,32 | 28.630,03 | 52.223,35 |
25 | 317.219,97 | 938,44 | 1.237,53 | 2.175,97 | 315.982,44 | 24.531,76 | 29.867,56 | 54.399,32 |
26 | 315.982,44 | 934,78 | 1.241,19 | 2.175,97 | 314.741,25 | 25.466,54 | 31.108,75 | 56.575,30 |
27 | 314.741,25 | 931,11 | 1.244,86 | 2.175,97 | 313.496,38 | 26.397,65 | 32.353,62 | 58.751,27 |
28 | 313.496,38 | 927,43 | 1.248,55 | 2.175,97 | 312.247,84 | 27.325,08 | 33.602,16 | 60.927,24 |
29 | 312.247,84 | 923,73 | 1.252,24 | 2.175,97 | 310.995,60 | 28.248,81 | 34.854,40 | 63.103,21 |
30 | 310.995,60 | 920,03 | 1.255,94 | 2.175,97 | 309.739,65 | 29.168,84 | 36.110,35 | 65.279,19 |
31 | 309.739,65 | 916,31 | 1.259,66 | 2.175,97 | 308.479,99 | 30.085,16 | 37.370,01 | 67.455,16 |
32 | 308.479,99 | 912,59 | 1.263,39 | 2.175,97 | 307.216,61 | 30.997,74 | 38.633,39 | 69.631,13 |
33 | 307.216,61 | 908,85 | 1.267,12 | 2.175,97 | 305.949,48 | 31.906,59 | 39.900,52 | 71.807,11 |
34 | 305.949,48 | 905,10 | 1.270,87 | 2.175,97 | 304.678,61 | 32.811,69 | 41.171,39 | 73.983,08 |
35 | 304.678,61 | 901,34 | 1.274,63 | 2.175,97 | 303.403,98 | 33.713,03 | 42.446,02 | 76.159,05 |
36 | 303.403,98 | 897,57 | 1.278,40 | 2.175,97 | 302.125,58 | 34.610,60 | 43.724,42 | 78.335,03 |
37 | 302.125,58 | 893,79 | 1.282,18 | 2.175,97 | 300.843,39 | 35.504,39 | 45.006,61 | 80.511,00 |
38 | 300.843,39 | 890,00 | 1.285,98 | 2.175,97 | 299.557,41 | 36.394,39 | 46.292,59 | 82.686,97 |
39 | 299.557,41 | 886,19 | 1.289,78 | 2.175,97 | 298.267,63 | 37.280,58 | 47.582,37 | 84.862,94 |
40 | 298.267,63 | 882,38 | 1.293,60 | 2.175,97 | 296.974,03 | 38.162,95 | 48.875,97 | 87.038,92 |
41 | 296.974,03 | 878,55 | 1.297,42 | 2.175,97 | 295.676,61 | 39.041,50 | 50.173,39 | 89.214,89 |
42 | 295.676,61 | 874,71 | 1.301,26 | 2.175,97 | 294.375,35 | 39.916,21 | 51.474,65 | 91.390,86 |
43 | 294.375,35 | 870,86 | 1.305,11 | 2.175,97 | 293.070,23 | 40.787,07 | 52.779,77 | 93.566,84 |
44 | 293.070,23 | 867,00 | 1.308,97 | 2.175,97 | 291.761,26 | 41.654,07 | 54.088,74 | 95.742,81 |
45 | 291.761,26 | 863,13 | 1.312,85 | 2.175,97 | 290.448,42 | 42.517,20 | 55.401,58 | 97.918,78 |
46 | 290.448,42 | 859,24 | 1.316,73 | 2.175,97 | 289.131,69 | 43.376,44 | 56.718,31 | 100.094,75 |
47 | 289.131,69 | 855,35 | 1.320,63 | 2.175,97 | 287.811,06 | 44.231,79 | 58.038,94 | 102.270,73 |
48 | 287.811,06 | 851,44 | 1.324,53 | 2.175,97 | 286.486,53 | 45.083,23 | 59.363,47 | 104.446,70 |
49 | 286.486,53 | 847,52 | 1.328,45 | 2.175,97 | 285.158,08 | 45.930,75 | 60.691,92 | 106.622,67 |
50 | 285.158,08 | 843,59 | 1.332,38 | 2.175,97 | 283.825,70 | 46.774,34 | 62.024,30 | 108.798,65 |
51 | 283.825,70 | 839,65 | 1.336,32 | 2.175,97 | 282.489,38 | 47.613,99 | 63.360,62 | 110.974,62 |
52 | 282.489,38 | 835,70 | 1.340,28 | 2.175,97 | 281.149,10 | 48.449,69 | 64.700,90 | 113.150,59 |
53 | 281.149,10 | 831,73 | 1.344,24 | 2.175,97 | 279.804,86 | 49.281,43 | 66.045,14 | 115.326,56 |
54 | 279.804,86 | 827,76 | 1.348,22 | 2.175,97 | 278.456,64 | 50.109,18 | 67.393,36 | 117.502,54 |
55 | 278.456,64 | 823,77 | 1.352,21 | 2.175,97 | 277.104,44 | 50.932,95 | 68.745,56 | 119.678,51 |
56 | 277.104,44 | 819,77 | 1.356,21 | 2.175,97 | 275.748,23 | 51.752,72 | 70.101,77 | 121.854,48 |
57 | 275.748,23 | 815,76 | 1.360,22 | 2.175,97 | 274.388,02 | 52.568,47 | 71.461,98 | 124.030,46 |
58 | 274.388,02 | 811,73 | 1.364,24 | 2.175,97 | 273.023,77 | 53.380,20 | 72.826,23 | 126.206,43 |
59 | 273.023,77 | 807,70 | 1.368,28 | 2.175,97 | 271.655,50 | 54.187,90 | 74.194,50 | 128.382,40 |
60 | 271.655,50 | 803,65 | 1.372,33 | 2.175,97 | 270.283,17 | 54.991,55 | 75.566,83 | 130.558,38 |
61 | 270.283,17 | 799,59 | 1.376,39 | 2.175,97 | 268.906,79 | 55.791,13 | 76.943,21 | 132.734,35 |
62 | 268.906,79 | 795,52 | 1.380,46 | 2.175,97 | 267.526,33 | 56.586,65 | 78.323,67 | 134.910,32 |
63 | 267.526,33 | 791,43 | 1.384,54 | 2.175,97 | 266.141,79 | 57.378,08 | 79.708,21 | 137.086,29 |
64 | 266.141,79 | 787,34 | 1.388,64 | 2.175,97 | 264.753,15 | 58.165,42 | 81.096,85 | 139.262,27 |
65 | 264.753,15 | 783,23 | 1.392,74 | 2.175,97 | 263.360,41 | 58.948,65 | 82.489,59 | 141.438,24 |
66 | 263.360,41 | 779,11 | 1.396,87 | 2.175,97 | 261.963,54 | 59.727,75 | 83.886,46 | 143.614,21 |
67 | 261.963,54 | 774,98 | 1.401,00 | 2.175,97 | 260.562,54 | 60.502,73 | 85.287,46 | 145.790,19 |
68 | 260.562,54 | 770,83 | 1.405,14 | 2.175,97 | 259.157,40 | 61.273,56 | 86.692,60 | 147.966,16 |
69 | 259.157,40 | 766,67 | 1.409,30 | 2.175,97 | 257.748,10 | 62.040,23 | 88.101,90 | 150.142,13 |
70 | 257.748,10 | 762,50 | 1.413,47 | 2.175,97 | 256.334,63 | 62.802,74 | 89.515,37 | 152.318,10 |
71 | 256.334,63 | 758,32 | 1.417,65 | 2.175,97 | 254.916,98 | 63.561,06 | 90.933,02 | 154.494,08 |
72 | 254.916,98 | 754,13 | 1.421,84 | 2.175,97 | 253.495,14 | 64.315,19 | 92.354,86 | 156.670,05 |
73 | 253.495,14 | 749,92 | 1.426,05 | 2.175,97 | 252.069,09 | 65.065,11 | 93.780,91 | 158.846,02 |
74 | 252.069,09 | 745,70 | 1.430,27 | 2.175,97 | 250.638,82 | 65.810,82 | 95.211,18 | 161.022,00 |
75 | 250.638,82 | 741,47 | 1.434,50 | 2.175,97 | 249.204,32 | 66.552,29 | 96.645,68 | 163.197,97 |
76 | 249.204,32 | 737,23 | 1.438,74 | 2.175,97 | 247.765,58 | 67.289,52 | 98.084,42 | 165.373,94 |
77 | 247.765,58 | 732,97 | 1.443,00 | 2.175,97 | 246.322,58 | 68.022,49 | 99.527,42 | 167.549,91 |
78 | 246.322,58 | 728,70 | 1.447,27 | 2.175,97 | 244.875,31 | 68.751,20 | 100.974,69 | 169.725,89 |
79 | 244.875,31 | 724,42 | 1.451,55 | 2.175,97 | 243.423,76 | 69.475,62 | 102.426,24 | 171.901,86 |
80 | 243.423,76 | 720,13 | 1.455,84 | 2.175,97 | 241.967,92 | 70.195,75 | 103.882,08 | 174.077,83 |
81 | 241.967,92 | 715,82 | 1.460,15 | 2.175,97 | 240.507,77 | 70.911,57 | 105.342,23 | 176.253,81 |
82 | 240.507,77 | 711,50 | 1.464,47 | 2.175,97 | 239.043,29 | 71.623,07 | 106.806,71 | 178.429,78 |
83 | 239.043,29 | 707,17 | 1.468,80 | 2.175,97 | 237.574,49 | 72.330,24 | 108.275,51 | 180.605,75 |
84 | 237.574,49 | 702,82 | 1.473,15 | 2.175,97 | 236.101,34 | 73.033,07 | 109.748,66 | 182.781,73 |
85 | 236.101,34 | 698,47 | 1.477,51 | 2.175,97 | 234.623,84 | 73.731,53 | 111.226,16 | 184.957,70 |
86 | 234.623,84 | 694,10 | 1.481,88 | 2.175,97 | 233.141,96 | 74.425,63 | 112.708,04 | 187.133,67 |
87 | 233.141,96 | 689,71 | 1.486,26 | 2.175,97 | 231.655,70 | 75.115,34 | 114.194,30 | 189.309,64 |
88 | 231.655,70 | 685,31 | 1.490,66 | 2.175,97 | 230.165,04 | 75.800,66 | 115.684,96 | 191.485,62 |
89 | 230.165,04 | 680,90 | 1.495,07 | 2.175,97 | 228.669,97 | 76.481,56 | 117.180,03 | 193.661,59 |
90 | 228.669,97 | 676,48 | 1.499,49 | 2.175,97 | 227.170,48 | 77.158,04 | 118.679,52 | 195.837,56 |
91 | 227.170,48 | 672,05 | 1.503,93 | 2.175,97 | 225.666,55 | 77.830,09 | 120.183,45 | 198.013,54 |
92 | 225.666,55 | 667,60 | 1.508,38 | 2.175,97 | 224.158,18 | 78.497,69 | 121.691,82 | 200.189,51 |
93 | 224.158,18 | 663,13 | 1.512,84 | 2.175,97 | 222.645,34 | 79.160,82 | 123.204,66 | 202.365,48 |
94 | 222.645,34 | 658,66 | 1.517,31 | 2.175,97 | 221.128,03 | 79.819,48 | 124.721,97 | 204.541,45 |
95 | 221.128,03 | 654,17 | 1.521,80 | 2.175,97 | 219.606,22 | 80.473,65 | 126.243,78 | 206.717,43 |
96 | 219.606,22 | 649,67 | 1.526,30 | 2.175,97 | 218.079,92 | 81.123,32 | 127.770,08 | 208.893,40 |
97 | 218.079,92 | 645,15 | 1.530,82 | 2.175,97 | 216.549,10 | 81.768,47 | 129.300,90 | 211.069,37 |
98 | 216.549,10 | 640,62 | 1.535,35 | 2.175,97 | 215.013,75 | 82.409,10 | 130.836,25 | 213.245,35 |
99 | 215.013,75 | 636,08 | 1.539,89 | 2.175,97 | 213.473,86 | 83.045,18 | 132.376,14 | 215.421,32 |
100 | 213.473,86 | 631,53 | 1.544,45 | 2.175,97 | 211.929,41 | 83.676,71 | 133.920,59 | 217.597,29 |
101 | 211.929,41 | 626,96 | 1.549,02 | 2.175,97 | 210.380,40 | 84.303,66 | 135.469,60 | 219.773,26 |
102 | 210.380,40 | 622,38 | 1.553,60 | 2.175,97 | 208.826,80 | 84.926,04 | 137.023,20 | 221.949,24 |
103 | 208.826,80 | 617,78 | 1.558,19 | 2.175,97 | 207.268,61 | 85.543,82 | 138.581,39 | 224.125,21 |
104 | 207.268,61 | 613,17 | 1.562,80 | 2.175,97 | 205.705,80 | 86.156,99 | 140.144,20 | 226.301,18 |
105 | 205.705,80 | 608,55 | 1.567,43 | 2.175,97 | 204.138,38 | 86.765,53 | 141.711,62 | 228.477,16 |
106 | 204.138,38 | 603,91 | 1.572,06 | 2.175,97 | 202.566,31 | 87.369,44 | 143.283,69 | 230.653,13 |
107 | 202.566,31 | 599,26 | 1.576,71 | 2.175,97 | 200.989,60 | 87.968,70 | 144.860,40 | 232.829,10 |
108 | 200.989,60 | 594,59 | 1.581,38 | 2.175,97 | 199.408,22 | 88.563,30 | 146.441,78 | 235.005,08 |
109 | 199.408,22 | 589,92 | 1.586,06 | 2.175,97 | 197.822,16 | 89.153,21 | 148.027,84 | 237.181,05 |
110 | 197.822,16 | 585,22 | 1.590,75 | 2.175,97 | 196.231,42 | 89.738,44 | 149.618,58 | 239.357,02 |
111 | 196.231,42 | 580,52 | 1.595,45 | 2.175,97 | 194.635,96 | 90.318,95 | 151.214,04 | 241.532,99 |
112 | 194.635,96 | 575,80 | 1.600,17 | 2.175,97 | 193.035,79 | 90.894,75 | 152.814,21 | 243.708,97 |
113 | 193.035,79 | 571,06 | 1.604,91 | 2.175,97 | 191.430,88 | 91.465,82 | 154.419,12 | 245.884,94 |
114 | 191.430,88 | 566,32 | 1.609,66 | 2.175,97 | 189.821,22 | 92.032,13 | 156.028,78 | 248.060,91 |
115 | 189.821,22 | 561,55 | 1.614,42 | 2.175,97 | 188.206,80 | 92.593,69 | 157.643,20 | 250.236,89 |
116 | 188.206,80 | 556,78 | 1.619,19 | 2.175,97 | 186.587,61 | 93.150,47 | 159.262,39 | 252.412,86 |
117 | 186.587,61 | 551,99 | 1.623,98 | 2.175,97 | 184.963,62 | 93.702,45 | 160.886,38 | 254.588,83 |
118 | 184.963,62 | 547,18 | 1.628,79 | 2.175,97 | 183.334,83 | 94.249,64 | 162.515,17 | 256.764,80 |
119 | 183.334,83 | 542,37 | 1.633,61 | 2.175,97 | 181.701,23 | 94.792,00 | 164.148,77 | 258.940,78 |
120 | 181.701,23 | 537,53 | 1.638,44 | 2.175,97 | 180.062,79 | 95.329,54 | 165.787,21 | 261.116,75 |
121 | 180.062,79 | 532,69 | 1.643,29 | 2.175,97 | 178.419,50 | 95.862,22 | 167.430,50 | 263.292,72 |
122 | 178.419,50 | 527,82 | 1.648,15 | 2.175,97 | 176.771,35 | 96.390,05 | 169.078,65 | 265.468,70 |
123 | 176.771,35 | 522,95 | 1.653,02 | 2.175,97 | 175.118,33 | 96.913,00 | 170.731,67 | 267.644,67 |
124 | 175.118,33 | 518,06 | 1.657,91 | 2.175,97 | 173.460,41 | 97.431,05 | 172.389,59 | 269.820,64 |
125 | 173.460,41 | 513,15 | 1.662,82 | 2.175,97 | 171.797,59 | 97.944,21 | 174.052,41 | 271.996,61 |
126 | 171.797,59 | 508,23 | 1.667,74 | 2.175,97 | 170.129,85 | 98.452,44 | 175.720,15 | 274.172,59 |
127 | 170.129,85 | 503,30 | 1.672,67 | 2.175,97 | 168.457,18 | 98.955,74 | 177.392,82 | 276.348,56 |
128 | 168.457,18 | 498,35 | 1.677,62 | 2.175,97 | 166.779,56 | 99.454,10 | 179.070,44 | 278.524,53 |
129 | 166.779,56 | 493,39 | 1.682,58 | 2.175,97 | 165.096,98 | 99.947,48 | 180.753,02 | 280.700,51 |
130 | 165.096,98 | 488,41 | 1.687,56 | 2.175,97 | 163.409,42 | 100.435,90 | 182.440,58 | 282.876,48 |
131 | 163.409,42 | 483,42 | 1.692,55 | 2.175,97 | 161.716,86 | 100.919,32 | 184.133,14 | 285.052,45 |
132 | 161.716,86 | 478,41 | 1.697,56 | 2.175,97 | 160.019,30 | 101.397,73 | 185.830,70 | 287.228,43 |
133 | 160.019,30 | 473,39 | 1.702,58 | 2.175,97 | 158.316,72 | 101.871,12 | 187.533,28 | 289.404,40 |
134 | 158.316,72 | 468,35 | 1.707,62 | 2.175,97 | 156.609,10 | 102.339,47 | 189.240,90 | 291.580,37 |
135 | 156.609,10 | 463,30 | 1.712,67 | 2.175,97 | 154.896,43 | 102.802,77 | 190.953,57 | 293.756,34 |
136 | 154.896,43 | 458,24 | 1.717,74 | 2.175,97 | 153.178,69 | 103.261,01 | 192.671,31 | 295.932,32 |
137 | 153.178,69 | 453,15 | 1.722,82 | 2.175,97 | 151.455,87 | 103.714,16 | 194.394,13 | 298.108,29 |
138 | 151.455,87 | 448,06 | 1.727,92 | 2.175,97 | 149.727,96 | 104.162,22 | 196.122,04 | 300.284,26 |
139 | 149.727,96 | 442,95 | 1.733,03 | 2.175,97 | 147.994,93 | 104.605,17 | 197.855,07 | 302.460,24 |
140 | 147.994,93 | 437,82 | 1.738,15 | 2.175,97 | 146.256,78 | 105.042,98 | 199.593,22 | 304.636,21 |
141 | 146.256,78 | 432,68 | 1.743,30 | 2.175,97 | 144.513,48 | 105.475,66 | 201.336,52 | 306.812,18 |
142 | 144.513,48 | 427,52 | 1.748,45 | 2.175,97 | 142.765,03 | 105.903,18 | 203.084,97 | 308.988,15 |
143 | 142.765,03 | 422,35 | 1.753,63 | 2.175,97 | 141.011,40 | 106.325,53 | 204.838,60 | 311.164,13 |
144 | 141.011,40 | 417,16 | 1.758,81 | 2.175,97 | 139.252,58 | 106.742,68 | 206.597,42 | 313.340,10 |
145 | 139.252,58 | 411,96 | 1.764,02 | 2.175,97 | 137.488,57 | 107.154,64 | 208.361,43 | 315.516,07 |
146 | 137.488,57 | 406,74 | 1.769,24 | 2.175,97 | 135.719,33 | 107.561,38 | 210.130,67 | 317.692,05 |
147 | 135.719,33 | 401,50 | 1.774,47 | 2.175,97 | 133.944,86 | 107.962,88 | 211.905,14 | 319.868,02 |
148 | 133.944,86 | 396,25 | 1.779,72 | 2.175,97 | 132.165,14 | 108.359,13 | 213.684,86 | 322.043,99 |
149 | 132.165,14 | 390,99 | 1.784,98 | 2.175,97 | 130.380,16 | 108.750,12 | 215.469,84 | 324.219,96 |
150 | 130.380,16 | 385,71 | 1.790,26 | 2.175,97 | 128.589,89 | 109.135,83 | 217.260,11 | 326.395,94 |
151 | 128.589,89 | 380,41 | 1.795,56 | 2.175,97 | 126.794,33 | 109.516,24 | 219.055,67 | 328.571,91 |
152 | 126.794,33 | 375,10 | 1.800,87 | 2.175,97 | 124.993,46 | 109.891,34 | 220.856,54 | 330.747,88 |
153 | 124.993,46 | 369,77 | 1.806,20 | 2.175,97 | 123.187,26 | 110.261,11 | 222.662,74 | 332.923,86 |
154 | 123.187,26 | 364,43 | 1.811,54 | 2.175,97 | 121.375,71 | 110.625,54 | 224.474,29 | 335.099,83 |
155 | 121.375,71 | 359,07 | 1.816,90 | 2.175,97 | 119.558,81 | 110.984,61 | 226.291,19 | 337.275,80 |
156 | 119.558,81 | 353,69 | 1.822,28 | 2.175,97 | 117.736,53 | 111.338,31 | 228.113,47 | 339.451,78 |
157 | 117.736,53 | 348,30 | 1.827,67 | 2.175,97 | 115.908,86 | 111.686,61 | 229.941,14 | 341.627,75 |
158 | 115.908,86 | 342,90 | 1.833,08 | 2.175,97 | 114.075,79 | 112.029,51 | 231.774,21 | 343.803,72 |
159 | 114.075,79 | 337,47 | 1.838,50 | 2.175,97 | 112.237,29 | 112.366,98 | 233.612,71 | 345.979,69 |
160 | 112.237,29 | 332,04 | 1.843,94 | 2.175,97 | 110.393,35 | 112.699,02 | 235.456,65 | 348.155,67 |
161 | 110.393,35 | 326,58 | 1.849,39 | 2.175,97 | 108.543,96 | 113.025,60 | 237.306,04 | 350.331,64 |
162 | 108.543,96 | 321,11 | 1.854,86 | 2.175,97 | 106.689,10 | 113.346,71 | 239.160,90 | 352.507,61 |
163 | 106.689,10 | 315,62 | 1.860,35 | 2.175,97 | 104.828,74 | 113.662,33 | 241.021,26 | 354.683,59 |
164 | 104.828,74 | 310,12 | 1.865,85 | 2.175,97 | 102.962,89 | 113.972,45 | 242.887,11 | 356.859,56 |
165 | 102.962,89 | 304,60 | 1.871,37 | 2.175,97 | 101.091,52 | 114.277,05 | 244.758,48 | 359.035,53 |
166 | 101.091,52 | 299,06 | 1.876,91 | 2.175,97 | 99.214,60 | 114.576,11 | 246.635,40 | 361.211,50 |
167 | 99.214,60 | 293,51 | 1.882,46 | 2.175,97 | 97.332,14 | 114.869,62 | 248.517,86 | 363.387,48 |
168 | 97.332,14 | 287,94 | 1.888,03 | 2.175,97 | 95.444,11 | 115.157,56 | 250.405,89 | 365.563,45 |
169 | 95.444,11 | 282,36 | 1.893,62 | 2.175,97 | 93.550,49 | 115.439,92 | 252.299,51 | 367.739,42 |
170 | 93.550,49 | 276,75 | 1.899,22 | 2.175,97 | 91.651,27 | 115.716,67 | 254.198,73 | 369.915,40 |
171 | 91.651,27 | 271,14 | 1.904,84 | 2.175,97 | 89.746,44 | 115.987,80 | 256.103,56 | 372.091,37 |
172 | 89.746,44 | 265,50 | 1.910,47 | 2.175,97 | 87.835,96 | 116.253,30 | 258.014,04 | 374.267,34 |
173 | 87.835,96 | 259,85 | 1.916,12 | 2.175,97 | 85.919,84 | 116.513,15 | 259.930,16 | 376.443,31 |
174 | 85.919,84 | 254,18 | 1.921,79 | 2.175,97 | 83.998,04 | 116.767,33 | 261.851,96 | 378.619,29 |
175 | 83.998,04 | 248,49 | 1.927,48 | 2.175,97 | 82.070,57 | 117.015,83 | 263.779,43 | 380.795,26 |
176 | 82.070,57 | 242,79 | 1.933,18 | 2.175,97 | 80.137,38 | 117.258,62 | 265.712,62 | 382.971,23 |
177 | 80.137,38 | 237,07 | 1.938,90 | 2.175,97 | 78.198,48 | 117.495,69 | 267.651,52 | 385.147,21 |
178 | 78.198,48 | 231,34 | 1.944,64 | 2.175,97 | 76.253,85 | 117.727,03 | 269.596,15 | 387.323,18 |
179 | 76.253,85 | 225,58 | 1.950,39 | 2.175,97 | 74.303,46 | 117.952,61 | 271.546,54 | 389.499,15 |
180 | 74.303,46 | 219,81 | 1.956,16 | 2.175,97 | 72.347,30 | 118.172,43 | 273.502,70 | 391.675,13 |
- 121.134,50€
- Zinsanteil
- 2.204,79€
- Monatsrate
- 3,65%
- Sollzins p.a.
- 3,71%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 345.850,00 | 1.051,96 | 1.152,83 | 2.204,79 | 344.697,17 | 1.051,96 | 1.152,83 | 2.204,79 |
2 | 344.697,17 | 1.048,45 | 1.156,34 | 2.204,79 | 343.540,83 | 2.100,41 | 2.309,17 | 4.409,59 |
3 | 343.540,83 | 1.044,94 | 1.159,86 | 2.204,79 | 342.380,97 | 3.145,35 | 3.469,03 | 6.614,38 |
4 | 342.380,97 | 1.041,41 | 1.163,38 | 2.204,79 | 341.217,58 | 4.186,76 | 4.632,42 | 8.819,18 |
5 | 341.217,58 | 1.037,87 | 1.166,92 | 2.204,79 | 340.050,66 | 5.224,63 | 5.799,34 | 11.023,97 |
6 | 340.050,66 | 1.034,32 | 1.170,47 | 2.204,79 | 338.880,19 | 6.258,95 | 6.969,81 | 13.228,76 |
7 | 338.880,19 | 1.030,76 | 1.174,03 | 2.204,79 | 337.706,16 | 7.289,71 | 8.143,84 | 15.433,56 |
8 | 337.706,16 | 1.027,19 | 1.177,60 | 2.204,79 | 336.528,55 | 8.316,90 | 9.321,45 | 17.638,35 |
9 | 336.528,55 | 1.023,61 | 1.181,19 | 2.204,79 | 335.347,36 | 9.340,51 | 10.502,64 | 19.843,14 |
10 | 335.347,36 | 1.020,01 | 1.184,78 | 2.204,79 | 334.162,59 | 10.360,52 | 11.687,41 | 22.047,94 |
11 | 334.162,59 | 1.016,41 | 1.188,38 | 2.204,79 | 332.974,20 | 11.376,93 | 12.875,80 | 24.252,73 |
12 | 332.974,20 | 1.012,80 | 1.192,00 | 2.204,79 | 331.782,21 | 12.389,73 | 14.067,79 | 26.457,53 |
13 | 331.782,21 | 1.009,17 | 1.195,62 | 2.204,79 | 330.586,58 | 13.398,90 | 15.263,42 | 28.662,32 |
14 | 330.586,58 | 1.005,53 | 1.199,26 | 2.204,79 | 329.387,32 | 14.404,44 | 16.462,68 | 30.867,11 |
15 | 329.387,32 | 1.001,89 | 1.202,91 | 2.204,79 | 328.184,42 | 15.406,32 | 17.665,58 | 33.071,91 |
16 | 328.184,42 | 998,23 | 1.206,57 | 2.204,79 | 326.977,85 | 16.404,55 | 18.872,15 | 35.276,70 |
17 | 326.977,85 | 994,56 | 1.210,24 | 2.204,79 | 325.767,61 | 17.399,11 | 20.082,39 | 37.481,49 |
18 | 325.767,61 | 990,88 | 1.213,92 | 2.204,79 | 324.553,70 | 18.389,98 | 21.296,30 | 39.686,29 |
19 | 324.553,70 | 987,18 | 1.217,61 | 2.204,79 | 323.336,09 | 19.377,17 | 22.513,91 | 41.891,08 |
20 | 323.336,09 | 983,48 | 1.221,31 | 2.204,79 | 322.114,77 | 20.360,65 | 23.735,23 | 44.095,88 |
21 | 322.114,77 | 979,77 | 1.225,03 | 2.204,79 | 320.889,75 | 21.340,41 | 24.960,25 | 46.300,67 |
22 | 320.889,75 | 976,04 | 1.228,75 | 2.204,79 | 319.660,99 | 22.316,45 | 26.189,01 | 48.505,46 |
23 | 319.660,99 | 972,30 | 1.232,49 | 2.204,79 | 318.428,50 | 23.288,76 | 27.421,50 | 50.710,26 |
24 | 318.428,50 | 968,55 | 1.236,24 | 2.204,79 | 317.192,26 | 24.257,31 | 28.657,74 | 52.915,05 |
25 | 317.192,26 | 964,79 | 1.240,00 | 2.204,79 | 315.952,26 | 25.222,10 | 29.897,74 | 55.119,84 |
26 | 315.952,26 | 961,02 | 1.243,77 | 2.204,79 | 314.708,49 | 26.183,12 | 31.141,51 | 57.324,64 |
27 | 314.708,49 | 957,24 | 1.247,56 | 2.204,79 | 313.460,93 | 27.140,36 | 32.389,07 | 59.529,43 |
28 | 313.460,93 | 953,44 | 1.251,35 | 2.204,79 | 312.209,58 | 28.093,81 | 33.640,42 | 61.734,23 |
29 | 312.209,58 | 949,64 | 1.255,16 | 2.204,79 | 310.954,43 | 29.043,44 | 34.895,57 | 63.939,02 |
30 | 310.954,43 | 945,82 | 1.258,97 | 2.204,79 | 309.695,45 | 29.989,26 | 36.154,55 | 66.143,81 |
31 | 309.695,45 | 941,99 | 1.262,80 | 2.204,79 | 308.432,65 | 30.931,25 | 37.417,35 | 68.348,61 |
32 | 308.432,65 | 938,15 | 1.266,64 | 2.204,79 | 307.166,00 | 31.869,40 | 38.684,00 | 70.553,40 |
33 | 307.166,00 | 934,30 | 1.270,50 | 2.204,79 | 305.895,51 | 32.803,70 | 39.954,49 | 72.758,19 |
34 | 305.895,51 | 930,43 | 1.274,36 | 2.204,79 | 304.621,14 | 33.734,13 | 41.228,86 | 74.962,99 |
35 | 304.621,14 | 926,56 | 1.278,24 | 2.204,79 | 303.342,91 | 34.660,69 | 42.507,09 | 77.167,78 |
36 | 303.342,91 | 922,67 | 1.282,13 | 2.204,79 | 302.060,78 | 35.583,36 | 43.789,22 | 79.372,58 |
37 | 302.060,78 | 918,77 | 1.286,03 | 2.204,79 | 300.774,76 | 36.502,12 | 45.075,24 | 81.577,37 |
38 | 300.774,76 | 914,86 | 1.289,94 | 2.204,79 | 299.484,82 | 37.416,98 | 46.365,18 | 83.782,16 |
39 | 299.484,82 | 910,93 | 1.293,86 | 2.204,79 | 298.190,96 | 38.327,91 | 47.659,04 | 85.986,96 |
40 | 298.190,96 | 907,00 | 1.297,80 | 2.204,79 | 296.893,16 | 39.234,91 | 48.956,84 | 88.191,75 |
41 | 296.893,16 | 903,05 | 1.301,74 | 2.204,79 | 295.591,42 | 40.137,96 | 50.258,58 | 90.396,54 |
42 | 295.591,42 | 899,09 | 1.305,70 | 2.204,79 | 294.285,71 | 41.037,05 | 51.564,29 | 92.601,34 |
43 | 294.285,71 | 895,12 | 1.309,67 | 2.204,79 | 292.976,04 | 41.932,17 | 52.873,96 | 94.806,13 |
44 | 292.976,04 | 891,14 | 1.313,66 | 2.204,79 | 291.662,38 | 42.823,31 | 54.187,62 | 97.010,93 |
45 | 291.662,38 | 887,14 | 1.317,65 | 2.204,79 | 290.344,73 | 43.710,45 | 55.505,27 | 99.215,72 |
46 | 290.344,73 | 883,13 | 1.321,66 | 2.204,79 | 289.023,07 | 44.593,58 | 56.826,93 | 101.420,51 |
47 | 289.023,07 | 879,11 | 1.325,68 | 2.204,79 | 287.697,38 | 45.472,69 | 58.152,62 | 103.625,31 |
48 | 287.697,38 | 875,08 | 1.329,71 | 2.204,79 | 286.367,67 | 46.347,77 | 59.482,33 | 105.830,10 |
49 | 286.367,67 | 871,03 | 1.333,76 | 2.204,79 | 285.033,91 | 47.218,80 | 60.816,09 | 108.034,89 |
50 | 285.033,91 | 866,98 | 1.337,82 | 2.204,79 | 283.696,10 | 48.085,78 | 62.153,90 | 110.239,69 |
51 | 283.696,10 | 862,91 | 1.341,88 | 2.204,79 | 282.354,21 | 48.948,69 | 63.495,79 | 112.444,48 |
52 | 282.354,21 | 858,83 | 1.345,97 | 2.204,79 | 281.008,24 | 49.807,52 | 64.841,76 | 114.649,28 |
53 | 281.008,24 | 854,73 | 1.350,06 | 2.204,79 | 279.658,18 | 50.662,25 | 66.191,82 | 116.854,07 |
54 | 279.658,18 | 850,63 | 1.354,17 | 2.204,79 | 278.304,02 | 51.512,88 | 67.545,98 | 119.058,86 |
55 | 278.304,02 | 846,51 | 1.358,29 | 2.204,79 | 276.945,73 | 52.359,39 | 68.904,27 | 121.263,66 |
56 | 276.945,73 | 842,38 | 1.362,42 | 2.204,79 | 275.583,31 | 53.201,76 | 70.266,69 | 123.468,45 |
57 | 275.583,31 | 838,23 | 1.366,56 | 2.204,79 | 274.216,75 | 54.040,00 | 71.633,25 | 125.673,24 |
58 | 274.216,75 | 834,08 | 1.370,72 | 2.204,79 | 272.846,04 | 54.874,07 | 73.003,96 | 127.878,04 |
59 | 272.846,04 | 829,91 | 1.374,89 | 2.204,79 | 271.471,15 | 55.703,98 | 74.378,85 | 130.082,83 |
60 | 271.471,15 | 825,72 | 1.379,07 | 2.204,79 | 270.092,08 | 56.529,70 | 75.757,92 | 132.287,63 |
61 | 270.092,08 | 821,53 | 1.383,26 | 2.204,79 | 268.708,82 | 57.351,23 | 77.141,18 | 134.492,42 |
62 | 268.708,82 | 817,32 | 1.387,47 | 2.204,79 | 267.321,34 | 58.168,56 | 78.528,66 | 136.697,21 |
63 | 267.321,34 | 813,10 | 1.391,69 | 2.204,79 | 265.929,65 | 58.981,66 | 79.920,35 | 138.902,01 |
64 | 265.929,65 | 808,87 | 1.395,92 | 2.204,79 | 264.533,73 | 59.790,53 | 81.316,27 | 141.106,80 |
65 | 264.533,73 | 804,62 | 1.400,17 | 2.204,79 | 263.133,56 | 60.595,15 | 82.716,44 | 143.311,59 |
66 | 263.133,56 | 800,36 | 1.404,43 | 2.204,79 | 261.729,13 | 61.395,52 | 84.120,87 | 145.516,39 |
67 | 261.729,13 | 796,09 | 1.408,70 | 2.204,79 | 260.320,43 | 62.191,61 | 85.529,57 | 147.721,18 |
68 | 260.320,43 | 791,81 | 1.412,99 | 2.204,79 | 258.907,44 | 62.983,42 | 86.942,56 | 149.925,98 |
69 | 258.907,44 | 787,51 | 1.417,28 | 2.204,79 | 257.490,16 | 63.770,93 | 88.359,84 | 152.130,77 |
70 | 257.490,16 | 783,20 | 1.421,59 | 2.204,79 | 256.068,56 | 64.554,13 | 89.781,44 | 154.335,56 |
71 | 256.068,56 | 778,88 | 1.425,92 | 2.204,79 | 254.642,65 | 65.333,00 | 91.207,35 | 156.540,36 |
72 | 254.642,65 | 774,54 | 1.430,26 | 2.204,79 | 253.212,39 | 66.107,54 | 92.637,61 | 158.745,15 |
73 | 253.212,39 | 770,19 | 1.434,61 | 2.204,79 | 251.777,78 | 66.877,73 | 94.072,22 | 160.949,94 |
74 | 251.777,78 | 765,82 | 1.438,97 | 2.204,79 | 250.338,81 | 67.643,55 | 95.511,19 | 163.154,74 |
75 | 250.338,81 | 761,45 | 1.443,35 | 2.204,79 | 248.895,47 | 68.405,00 | 96.954,53 | 165.359,53 |
76 | 248.895,47 | 757,06 | 1.447,74 | 2.204,79 | 247.447,73 | 69.162,06 | 98.402,27 | 167.564,33 |
77 | 247.447,73 | 752,65 | 1.452,14 | 2.204,79 | 245.995,59 | 69.914,71 | 99.854,41 | 169.769,12 |
78 | 245.995,59 | 748,24 | 1.456,56 | 2.204,79 | 244.539,03 | 70.662,95 | 101.310,97 | 171.973,91 |
79 | 244.539,03 | 743,81 | 1.460,99 | 2.204,79 | 243.078,05 | 71.406,75 | 102.771,95 | 174.178,71 |
80 | 243.078,05 | 739,36 | 1.465,43 | 2.204,79 | 241.612,61 | 72.146,11 | 104.237,39 | 176.383,50 |
81 | 241.612,61 | 734,91 | 1.469,89 | 2.204,79 | 240.142,73 | 72.881,02 | 105.707,27 | 178.588,29 |
82 | 240.142,73 | 730,43 | 1.474,36 | 2.204,79 | 238.668,37 | 73.611,45 | 107.181,63 | 180.793,09 |
83 | 238.668,37 | 725,95 | 1.478,84 | 2.204,79 | 237.189,52 | 74.337,40 | 108.660,48 | 182.997,88 |
84 | 237.189,52 | 721,45 | 1.483,34 | 2.204,79 | 235.706,18 | 75.058,85 | 110.143,82 | 185.202,68 |
85 | 235.706,18 | 716,94 | 1.487,85 | 2.204,79 | 234.218,33 | 75.775,79 | 111.631,67 | 187.407,47 |
86 | 234.218,33 | 712,41 | 1.492,38 | 2.204,79 | 232.725,95 | 76.488,21 | 113.124,05 | 189.612,26 |
87 | 232.725,95 | 707,87 | 1.496,92 | 2.204,79 | 231.229,03 | 77.196,08 | 114.620,97 | 191.817,06 |
88 | 231.229,03 | 703,32 | 1.501,47 | 2.204,79 | 229.727,55 | 77.899,40 | 116.122,45 | 194.021,85 |
89 | 229.727,55 | 698,75 | 1.506,04 | 2.204,79 | 228.221,52 | 78.598,16 | 117.628,48 | 196.226,64 |
90 | 228.221,52 | 694,17 | 1.510,62 | 2.204,79 | 226.710,90 | 79.292,33 | 119.139,10 | 198.431,44 |
91 | 226.710,90 | 689,58 | 1.515,21 | 2.204,79 | 225.195,68 | 79.981,91 | 120.654,32 | 200.636,23 |
92 | 225.195,68 | 684,97 | 1.519,82 | 2.204,79 | 223.675,86 | 80.666,88 | 122.174,14 | 202.841,03 |
93 | 223.675,86 | 680,35 | 1.524,45 | 2.204,79 | 222.151,41 | 81.347,23 | 123.698,59 | 205.045,82 |
94 | 222.151,41 | 675,71 | 1.529,08 | 2.204,79 | 220.622,33 | 82.022,94 | 125.227,67 | 207.250,61 |
95 | 220.622,33 | 671,06 | 1.533,73 | 2.204,79 | 219.088,59 | 82.694,00 | 126.761,41 | 209.455,41 |
96 | 219.088,59 | 666,39 | 1.538,40 | 2.204,79 | 217.550,19 | 83.360,39 | 128.299,81 | 211.660,20 |
97 | 217.550,19 | 661,72 | 1.543,08 | 2.204,79 | 216.007,12 | 84.022,11 | 129.842,88 | 213.864,99 |
98 | 216.007,12 | 657,02 | 1.547,77 | 2.204,79 | 214.459,34 | 84.679,13 | 131.390,66 | 216.069,79 |
99 | 214.459,34 | 652,31 | 1.552,48 | 2.204,79 | 212.906,86 | 85.331,45 | 132.943,14 | 218.274,58 |
100 | 212.906,86 | 647,59 | 1.557,20 | 2.204,79 | 211.349,66 | 85.979,04 | 134.500,34 | 220.479,38 |
101 | 211.349,66 | 642,86 | 1.561,94 | 2.204,79 | 209.787,72 | 86.621,89 | 136.062,28 | 222.684,17 |
102 | 209.787,72 | 638,10 | 1.566,69 | 2.204,79 | 208.221,03 | 87.260,00 | 137.628,97 | 224.888,96 |
103 | 208.221,03 | 633,34 | 1.571,45 | 2.204,79 | 206.649,58 | 87.893,34 | 139.200,42 | 227.093,76 |
104 | 206.649,58 | 628,56 | 1.576,23 | 2.204,79 | 205.073,34 | 88.521,89 | 140.776,66 | 229.298,55 |
105 | 205.073,34 | 623,76 | 1.581,03 | 2.204,79 | 203.492,32 | 89.145,66 | 142.357,68 | 231.503,34 |
106 | 203.492,32 | 618,96 | 1.585,84 | 2.204,79 | 201.906,48 | 89.764,62 | 143.943,52 | 233.708,14 |
107 | 201.906,48 | 614,13 | 1.590,66 | 2.204,79 | 200.315,82 | 90.378,75 | 145.534,18 | 235.912,93 |
108 | 200.315,82 | 609,29 | 1.595,50 | 2.204,79 | 198.720,32 | 90.988,04 | 147.129,68 | 238.117,73 |
109 | 198.720,32 | 604,44 | 1.600,35 | 2.204,79 | 197.119,96 | 91.592,48 | 148.730,04 | 240.322,52 |
110 | 197.119,96 | 599,57 | 1.605,22 | 2.204,79 | 195.514,74 | 92.192,06 | 150.335,26 | 242.527,31 |
111 | 195.514,74 | 594,69 | 1.610,10 | 2.204,79 | 193.904,64 | 92.786,75 | 151.945,36 | 244.732,11 |
112 | 193.904,64 | 589,79 | 1.615,00 | 2.204,79 | 192.289,64 | 93.376,54 | 153.560,36 | 246.936,90 |
113 | 192.289,64 | 584,88 | 1.619,91 | 2.204,79 | 190.669,73 | 93.961,42 | 155.180,27 | 249.141,69 |
114 | 190.669,73 | 579,95 | 1.624,84 | 2.204,79 | 189.044,89 | 94.541,37 | 156.805,11 | 251.346,49 |
115 | 189.044,89 | 575,01 | 1.629,78 | 2.204,79 | 187.415,10 | 95.116,39 | 158.434,90 | 253.551,28 |
116 | 187.415,10 | 570,05 | 1.634,74 | 2.204,79 | 185.780,36 | 95.686,44 | 160.069,64 | 255.756,08 |
117 | 185.780,36 | 565,08 | 1.639,71 | 2.204,79 | 184.140,65 | 96.251,52 | 161.709,35 | 257.960,87 |
118 | 184.140,65 | 560,09 | 1.644,70 | 2.204,79 | 182.495,95 | 96.811,62 | 163.354,05 | 260.165,66 |
119 | 182.495,95 | 555,09 | 1.649,70 | 2.204,79 | 180.846,25 | 97.366,71 | 165.003,75 | 262.370,46 |
120 | 180.846,25 | 550,07 | 1.654,72 | 2.204,79 | 179.191,53 | 97.916,78 | 166.658,47 | 264.575,25 |
121 | 179.191,53 | 545,04 | 1.659,75 | 2.204,79 | 177.531,78 | 98.461,82 | 168.318,22 | 266.780,04 |
122 | 177.531,78 | 539,99 | 1.664,80 | 2.204,79 | 175.866,98 | 99.001,82 | 169.983,02 | 268.984,84 |
123 | 175.866,98 | 534,93 | 1.669,87 | 2.204,79 | 174.197,11 | 99.536,74 | 171.652,89 | 271.189,63 |
124 | 174.197,11 | 529,85 | 1.674,94 | 2.204,79 | 172.522,17 | 100.066,59 | 173.327,83 | 273.394,43 |
125 | 172.522,17 | 524,75 | 1.680,04 | 2.204,79 | 170.842,13 | 100.591,35 | 175.007,87 | 275.599,22 |
126 | 170.842,13 | 519,64 | 1.685,15 | 2.204,79 | 169.156,98 | 101.110,99 | 176.693,02 | 277.804,01 |
127 | 169.156,98 | 514,52 | 1.690,27 | 2.204,79 | 167.466,71 | 101.625,51 | 178.383,29 | 280.008,81 |
128 | 167.466,71 | 509,38 | 1.695,42 | 2.204,79 | 165.771,29 | 102.134,89 | 180.078,71 | 282.213,60 |
129 | 165.771,29 | 504,22 | 1.700,57 | 2.204,79 | 164.070,72 | 102.639,11 | 181.779,28 | 284.418,39 |
130 | 164.070,72 | 499,05 | 1.705,75 | 2.204,79 | 162.364,97 | 103.138,16 | 183.485,03 | 286.623,19 |
131 | 162.364,97 | 493,86 | 1.710,93 | 2.204,79 | 160.654,04 | 103.632,02 | 185.195,96 | 288.827,98 |
132 | 160.654,04 | 488,66 | 1.716,14 | 2.204,79 | 158.937,90 | 104.120,68 | 186.912,10 | 291.032,78 |
133 | 158.937,90 | 483,44 | 1.721,36 | 2.204,79 | 157.216,54 | 104.604,11 | 188.633,46 | 293.237,57 |
134 | 157.216,54 | 478,20 | 1.726,59 | 2.204,79 | 155.489,95 | 105.082,31 | 190.360,05 | 295.442,36 |
135 | 155.489,95 | 472,95 | 1.731,85 | 2.204,79 | 153.758,11 | 105.555,26 | 192.091,89 | 297.647,16 |
136 | 153.758,11 | 467,68 | 1.737,11 | 2.204,79 | 152.020,99 | 106.022,94 | 193.829,01 | 299.851,95 |
137 | 152.020,99 | 462,40 | 1.742,40 | 2.204,79 | 150.278,60 | 106.485,34 | 195.571,40 | 302.056,74 |
138 | 150.278,60 | 457,10 | 1.747,70 | 2.204,79 | 148.530,90 | 106.942,44 | 197.319,10 | 304.261,54 |
139 | 148.530,90 | 451,78 | 1.753,01 | 2.204,79 | 146.777,89 | 107.394,22 | 199.072,11 | 306.466,33 |
140 | 146.777,89 | 446,45 | 1.758,34 | 2.204,79 | 145.019,54 | 107.840,67 | 200.830,46 | 308.671,13 |
141 | 145.019,54 | 441,10 | 1.763,69 | 2.204,79 | 143.255,85 | 108.281,77 | 202.594,15 | 310.875,92 |
142 | 143.255,85 | 435,74 | 1.769,06 | 2.204,79 | 141.486,79 | 108.717,51 | 204.363,21 | 313.080,71 |
143 | 141.486,79 | 430,36 | 1.774,44 | 2.204,79 | 139.712,35 | 109.147,86 | 206.137,65 | 315.285,51 |
144 | 139.712,35 | 424,96 | 1.779,84 | 2.204,79 | 137.932,52 | 109.572,82 | 207.917,48 | 317.490,30 |
145 | 137.932,52 | 419,54 | 1.785,25 | 2.204,79 | 136.147,27 | 109.992,36 | 209.702,73 | 319.695,09 |
146 | 136.147,27 | 414,11 | 1.790,68 | 2.204,79 | 134.356,59 | 110.406,48 | 211.493,41 | 321.899,89 |
147 | 134.356,59 | 408,67 | 1.796,13 | 2.204,79 | 132.560,47 | 110.815,15 | 213.289,53 | 324.104,68 |
148 | 132.560,47 | 403,20 | 1.801,59 | 2.204,79 | 130.758,88 | 111.218,35 | 215.091,12 | 326.309,48 |
149 | 130.758,88 | 397,72 | 1.807,07 | 2.204,79 | 128.951,81 | 111.616,08 | 216.898,19 | 328.514,27 |
150 | 128.951,81 | 392,23 | 1.812,57 | 2.204,79 | 127.139,24 | 112.008,30 | 218.710,76 | 330.719,06 |
151 | 127.139,24 | 386,72 | 1.818,08 | 2.204,79 | 125.321,16 | 112.395,02 | 220.528,84 | 332.923,86 |
152 | 125.321,16 | 381,19 | 1.823,61 | 2.204,79 | 123.497,56 | 112.776,21 | 222.352,44 | 335.128,65 |
153 | 123.497,56 | 375,64 | 1.829,16 | 2.204,79 | 121.668,40 | 113.151,84 | 224.181,60 | 337.333,44 |
154 | 121.668,40 | 370,07 | 1.834,72 | 2.204,79 | 119.833,68 | 113.521,92 | 226.016,32 | 339.538,24 |
155 | 119.833,68 | 364,49 | 1.840,30 | 2.204,79 | 117.993,38 | 113.886,41 | 227.856,62 | 341.743,03 |
156 | 117.993,38 | 358,90 | 1.845,90 | 2.204,79 | 116.147,48 | 114.245,31 | 229.702,52 | 343.947,83 |
157 | 116.147,48 | 353,28 | 1.851,51 | 2.204,79 | 114.295,97 | 114.598,59 | 231.554,03 | 346.152,62 |
158 | 114.295,97 | 347,65 | 1.857,14 | 2.204,79 | 112.438,83 | 114.946,24 | 233.411,17 | 348.357,41 |
159 | 112.438,83 | 342,00 | 1.862,79 | 2.204,79 | 110.576,04 | 115.288,24 | 235.273,96 | 350.562,21 |
160 | 110.576,04 | 336,34 | 1.868,46 | 2.204,79 | 108.707,58 | 115.624,58 | 237.142,42 | 352.767,00 |
161 | 108.707,58 | 330,65 | 1.874,14 | 2.204,79 | 106.833,44 | 115.955,23 | 239.016,56 | 354.971,79 |
162 | 106.833,44 | 324,95 | 1.879,84 | 2.204,79 | 104.953,59 | 116.280,18 | 240.896,41 | 357.176,59 |
163 | 104.953,59 | 319,23 | 1.885,56 | 2.204,79 | 103.068,03 | 116.599,42 | 242.781,97 | 359.381,38 |
164 | 103.068,03 | 313,50 | 1.891,30 | 2.204,79 | 101.176,74 | 116.912,91 | 244.673,26 | 361.586,18 |
165 | 101.176,74 | 307,75 | 1.897,05 | 2.204,79 | 99.279,69 | 117.220,66 | 246.570,31 | 363.790,97 |
166 | 99.279,69 | 301,98 | 1.902,82 | 2.204,79 | 97.376,87 | 117.522,64 | 248.473,13 | 365.995,76 |
167 | 97.376,87 | 296,19 | 1.908,61 | 2.204,79 | 95.468,27 | 117.818,82 | 250.381,73 | 368.200,56 |
168 | 95.468,27 | 290,38 | 1.914,41 | 2.204,79 | 93.553,86 | 118.109,21 | 252.296,14 | 370.405,35 |
169 | 93.553,86 | 284,56 | 1.920,23 | 2.204,79 | 91.633,62 | 118.393,77 | 254.216,38 | 372.610,14 |
170 | 91.633,62 | 278,72 | 1.926,07 | 2.204,79 | 89.707,55 | 118.672,49 | 256.142,45 | 374.814,94 |
171 | 89.707,55 | 272,86 | 1.931,93 | 2.204,79 | 87.775,61 | 118.945,35 | 258.074,39 | 377.019,73 |
172 | 87.775,61 | 266,98 | 1.937,81 | 2.204,79 | 85.837,81 | 119.212,33 | 260.012,19 | 379.224,53 |
173 | 85.837,81 | 261,09 | 1.943,70 | 2.204,79 | 83.894,10 | 119.473,42 | 261.955,90 | 381.429,32 |
174 | 83.894,10 | 255,18 | 1.949,62 | 2.204,79 | 81.944,49 | 119.728,60 | 263.905,51 | 383.634,11 |
175 | 81.944,49 | 249,25 | 1.955,55 | 2.204,79 | 79.988,94 | 119.977,85 | 265.861,06 | 385.838,91 |
176 | 79.988,94 | 243,30 | 1.961,49 | 2.204,79 | 78.027,45 | 120.221,15 | 267.822,55 | 388.043,70 |
177 | 78.027,45 | 237,33 | 1.967,46 | 2.204,79 | 76.059,99 | 120.458,48 | 269.790,01 | 390.248,49 |
178 | 76.059,99 | 231,35 | 1.973,44 | 2.204,79 | 74.086,54 | 120.689,83 | 271.763,46 | 392.453,29 |
179 | 74.086,54 | 225,35 | 1.979,45 | 2.204,79 | 72.107,09 | 120.915,17 | 273.742,91 | 394.658,08 |
180 | 72.107,09 | 219,33 | 1.985,47 | 2.204,79 | 70.121,63 | 121.134,50 | 275.728,37 | 396.862,88 |
- 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 |
- 131.031,72€
- Zinsanteil
- 2.302,78€
- Monatsrate
- 3,99%
- Sollzins p.a.
- 4,09%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 345.850,00 | 1.149,95 | 1.152,83 | 2.302,78 | 344.697,17 | 1.149,95 | 1.152,83 | 2.302,78 |
2 | 344.697,17 | 1.146,12 | 1.156,67 | 2.302,78 | 343.540,50 | 2.296,07 | 2.309,50 | 4.605,57 |
3 | 343.540,50 | 1.142,27 | 1.160,51 | 2.302,78 | 342.379,99 | 3.438,34 | 3.470,01 | 6.908,35 |
4 | 342.379,99 | 1.138,41 | 1.164,37 | 2.302,78 | 341.215,62 | 4.576,75 | 4.634,38 | 9.211,14 |
5 | 341.215,62 | 1.134,54 | 1.168,24 | 2.302,78 | 340.047,37 | 5.711,30 | 5.802,63 | 11.513,92 |
6 | 340.047,37 | 1.130,66 | 1.172,13 | 2.302,78 | 338.875,25 | 6.841,95 | 6.974,75 | 13.816,71 |
7 | 338.875,25 | 1.126,76 | 1.176,02 | 2.302,78 | 337.699,22 | 7.968,71 | 8.150,78 | 16.119,49 |
8 | 337.699,22 | 1.122,85 | 1.179,93 | 2.302,78 | 336.519,29 | 9.091,56 | 9.330,71 | 18.422,28 |
9 | 336.519,29 | 1.118,93 | 1.183,86 | 2.302,78 | 335.335,43 | 10.210,49 | 10.514,57 | 20.725,06 |
10 | 335.335,43 | 1.114,99 | 1.187,79 | 2.302,78 | 334.147,64 | 11.325,48 | 11.702,36 | 23.027,85 |
11 | 334.147,64 | 1.111,04 | 1.191,74 | 2.302,78 | 332.955,89 | 12.436,52 | 12.894,11 | 25.330,63 |
12 | 332.955,89 | 1.107,08 | 1.195,71 | 2.302,78 | 331.760,19 | 13.543,60 | 14.089,81 | 27.633,42 |
13 | 331.760,19 | 1.103,10 | 1.199,68 | 2.302,78 | 330.560,50 | 14.646,70 | 15.289,50 | 29.936,20 |
14 | 330.560,50 | 1.099,11 | 1.203,67 | 2.302,78 | 329.356,83 | 15.745,82 | 16.493,17 | 32.238,98 |
15 | 329.356,83 | 1.095,11 | 1.207,67 | 2.302,78 | 328.149,16 | 16.840,93 | 17.700,84 | 34.541,77 |
16 | 328.149,16 | 1.091,10 | 1.211,69 | 2.302,78 | 326.937,47 | 17.932,02 | 18.912,53 | 36.844,55 |
17 | 326.937,47 | 1.087,07 | 1.215,72 | 2.302,78 | 325.721,75 | 19.019,09 | 20.128,25 | 39.147,34 |
18 | 325.721,75 | 1.083,02 | 1.219,76 | 2.302,78 | 324.501,99 | 20.102,12 | 21.348,01 | 41.450,12 |
19 | 324.501,99 | 1.078,97 | 1.223,82 | 2.302,78 | 323.278,18 | 21.181,09 | 22.571,82 | 43.752,91 |
20 | 323.278,18 | 1.074,90 | 1.227,88 | 2.302,78 | 322.050,29 | 22.255,99 | 23.799,71 | 46.055,69 |
21 | 322.050,29 | 1.070,82 | 1.231,97 | 2.302,78 | 320.818,33 | 23.326,80 | 25.031,67 | 48.358,48 |
22 | 320.818,33 | 1.066,72 | 1.236,06 | 2.302,78 | 319.582,26 | 24.393,52 | 26.267,74 | 50.661,26 |
23 | 319.582,26 | 1.062,61 | 1.240,17 | 2.302,78 | 318.342,09 | 25.456,13 | 27.507,91 | 52.964,05 |
24 | 318.342,09 | 1.058,49 | 1.244,30 | 2.302,78 | 317.097,79 | 26.514,62 | 28.752,21 | 55.266,83 |
25 | 317.097,79 | 1.054,35 | 1.248,43 | 2.302,78 | 315.849,36 | 27.568,97 | 30.000,64 | 57.569,61 |
26 | 315.849,36 | 1.050,20 | 1.252,59 | 2.302,78 | 314.596,77 | 28.619,17 | 31.253,23 | 59.872,40 |
27 | 314.596,77 | 1.046,03 | 1.256,75 | 2.302,78 | 313.340,02 | 29.665,21 | 32.509,98 | 62.175,18 |
28 | 313.340,02 | 1.041,86 | 1.260,93 | 2.302,78 | 312.079,09 | 30.707,06 | 33.770,91 | 64.477,97 |
29 | 312.079,09 | 1.037,66 | 1.265,12 | 2.302,78 | 310.813,97 | 31.744,72 | 35.036,03 | 66.780,75 |
30 | 310.813,97 | 1.033,46 | 1.269,33 | 2.302,78 | 309.544,64 | 32.778,18 | 36.305,36 | 69.083,54 |
31 | 309.544,64 | 1.029,24 | 1.273,55 | 2.302,78 | 308.271,09 | 33.807,42 | 37.578,91 | 71.386,32 |
32 | 308.271,09 | 1.025,00 | 1.277,78 | 2.302,78 | 306.993,31 | 34.832,42 | 38.856,69 | 73.689,11 |
33 | 306.993,31 | 1.020,75 | 1.282,03 | 2.302,78 | 305.711,28 | 35.853,17 | 40.138,72 | 75.991,89 |
34 | 305.711,28 | 1.016,49 | 1.286,29 | 2.302,78 | 304.424,98 | 36.869,66 | 41.425,02 | 78.294,68 |
35 | 304.424,98 | 1.012,21 | 1.290,57 | 2.302,78 | 303.134,41 | 37.881,87 | 42.715,59 | 80.597,46 |
36 | 303.134,41 | 1.007,92 | 1.294,86 | 2.302,78 | 301.839,55 | 38.889,80 | 44.010,45 | 82.900,25 |
37 | 301.839,55 | 1.003,62 | 1.299,17 | 2.302,78 | 300.540,38 | 39.893,41 | 45.309,62 | 85.203,03 |
38 | 300.540,38 | 999,30 | 1.303,49 | 2.302,78 | 299.236,89 | 40.892,71 | 46.613,11 | 87.505,81 |
39 | 299.236,89 | 994,96 | 1.307,82 | 2.302,78 | 297.929,07 | 41.887,67 | 47.920,93 | 89.808,60 |
40 | 297.929,07 | 990,61 | 1.312,17 | 2.302,78 | 296.616,90 | 42.878,29 | 49.233,10 | 92.111,38 |
41 | 296.616,90 | 986,25 | 1.316,53 | 2.302,78 | 295.300,37 | 43.864,54 | 50.549,63 | 94.414,17 |
42 | 295.300,37 | 981,87 | 1.320,91 | 2.302,78 | 293.979,46 | 44.846,41 | 51.870,54 | 96.716,95 |
43 | 293.979,46 | 977,48 | 1.325,30 | 2.302,78 | 292.654,16 | 45.823,89 | 53.195,84 | 99.019,74 |
44 | 292.654,16 | 973,08 | 1.329,71 | 2.302,78 | 291.324,45 | 46.796,97 | 54.525,55 | 101.322,52 |
45 | 291.324,45 | 968,65 | 1.334,13 | 2.302,78 | 289.990,31 | 47.765,62 | 55.859,69 | 103.625,31 |
46 | 289.990,31 | 964,22 | 1.338,57 | 2.302,78 | 288.651,75 | 48.729,84 | 57.198,25 | 105.928,09 |
47 | 288.651,75 | 959,77 | 1.343,02 | 2.302,78 | 287.308,73 | 49.689,61 | 58.541,27 | 108.230,88 |
48 | 287.308,73 | 955,30 | 1.347,48 | 2.302,78 | 285.961,25 | 50.644,91 | 59.888,75 | 110.533,66 |
49 | 285.961,25 | 950,82 | 1.351,96 | 2.302,78 | 284.609,28 | 51.595,73 | 61.240,72 | 112.836,44 |
50 | 284.609,28 | 946,33 | 1.356,46 | 2.302,78 | 283.252,83 | 52.542,05 | 62.597,17 | 115.139,23 |
51 | 283.252,83 | 941,82 | 1.360,97 | 2.302,78 | 281.891,86 | 53.483,87 | 63.958,14 | 117.442,01 |
52 | 281.891,86 | 937,29 | 1.365,49 | 2.302,78 | 280.526,36 | 54.421,16 | 65.323,64 | 119.744,80 |
53 | 280.526,36 | 932,75 | 1.370,03 | 2.302,78 | 279.156,33 | 55.353,91 | 66.693,67 | 122.047,58 |
54 | 279.156,33 | 928,19 | 1.374,59 | 2.302,78 | 277.781,74 | 56.282,11 | 68.068,26 | 124.350,37 |
55 | 277.781,74 | 923,62 | 1.379,16 | 2.302,78 | 276.402,58 | 57.205,73 | 69.447,42 | 126.653,15 |
56 | 276.402,58 | 919,04 | 1.383,75 | 2.302,78 | 275.018,83 | 58.124,77 | 70.831,17 | 128.955,94 |
57 | 275.018,83 | 914,44 | 1.388,35 | 2.302,78 | 273.630,48 | 59.039,21 | 72.219,52 | 131.258,72 |
58 | 273.630,48 | 909,82 | 1.392,96 | 2.302,78 | 272.237,52 | 59.949,03 | 73.612,48 | 133.561,51 |
59 | 272.237,52 | 905,19 | 1.397,59 | 2.302,78 | 270.839,93 | 60.854,22 | 75.010,07 | 135.864,29 |
60 | 270.839,93 | 900,54 | 1.402,24 | 2.302,78 | 269.437,69 | 61.754,76 | 76.412,31 | 138.167,08 |
61 | 269.437,69 | 895,88 | 1.406,90 | 2.302,78 | 268.030,78 | 62.650,64 | 77.819,22 | 140.469,86 |
62 | 268.030,78 | 891,20 | 1.411,58 | 2.302,78 | 266.619,20 | 63.541,84 | 79.230,80 | 142.772,64 |
63 | 266.619,20 | 886,51 | 1.416,28 | 2.302,78 | 265.202,92 | 64.428,35 | 80.647,08 | 145.075,43 |
64 | 265.202,92 | 881,80 | 1.420,98 | 2.302,78 | 263.781,94 | 65.310,15 | 82.068,06 | 147.378,21 |
65 | 263.781,94 | 877,07 | 1.425,71 | 2.302,78 | 262.356,23 | 66.187,23 | 83.493,77 | 149.681,00 |
66 | 262.356,23 | 872,33 | 1.430,45 | 2.302,78 | 260.925,78 | 67.059,56 | 84.924,22 | 151.983,78 |
67 | 260.925,78 | 867,58 | 1.435,21 | 2.302,78 | 259.490,57 | 67.927,14 | 86.359,43 | 154.286,57 |
68 | 259.490,57 | 862,81 | 1.439,98 | 2.302,78 | 258.050,59 | 68.789,94 | 87.799,41 | 156.589,35 |
69 | 258.050,59 | 858,02 | 1.444,77 | 2.302,78 | 256.605,83 | 69.647,96 | 89.244,17 | 158.892,14 |
70 | 256.605,83 | 853,21 | 1.449,57 | 2.302,78 | 255.156,26 | 70.501,18 | 90.693,74 | 161.194,92 |
71 | 255.156,26 | 848,39 | 1.454,39 | 2.302,78 | 253.701,87 | 71.349,57 | 92.148,13 | 163.497,71 |
72 | 253.701,87 | 843,56 | 1.459,23 | 2.302,78 | 252.242,64 | 72.193,13 | 93.607,36 | 165.800,49 |
73 | 252.242,64 | 838,71 | 1.464,08 | 2.302,78 | 250.778,56 | 73.031,84 | 95.071,44 | 168.103,27 |
74 | 250.778,56 | 833,84 | 1.468,95 | 2.302,78 | 249.309,62 | 73.865,68 | 96.540,38 | 170.406,06 |
75 | 249.309,62 | 828,95 | 1.473,83 | 2.302,78 | 247.835,79 | 74.694,63 | 98.014,21 | 172.708,84 |
76 | 247.835,79 | 824,05 | 1.478,73 | 2.302,78 | 246.357,06 | 75.518,68 | 99.492,94 | 175.011,63 |
77 | 246.357,06 | 819,14 | 1.483,65 | 2.302,78 | 244.873,41 | 76.337,82 | 100.976,59 | 177.314,41 |
78 | 244.873,41 | 814,20 | 1.488,58 | 2.302,78 | 243.384,83 | 77.152,03 | 102.465,17 | 179.617,20 |
79 | 243.384,83 | 809,25 | 1.493,53 | 2.302,78 | 241.891,30 | 77.961,28 | 103.958,70 | 181.919,98 |
80 | 241.891,30 | 804,29 | 1.498,50 | 2.302,78 | 240.392,80 | 78.765,57 | 105.457,20 | 184.222,77 |
81 | 240.392,80 | 799,31 | 1.503,48 | 2.302,78 | 238.889,32 | 79.564,88 | 106.960,68 | 186.525,55 |
82 | 238.889,32 | 794,31 | 1.508,48 | 2.302,78 | 237.380,85 | 80.359,18 | 108.469,15 | 188.828,34 |
83 | 237.380,85 | 789,29 | 1.513,49 | 2.302,78 | 235.867,35 | 81.148,47 | 109.982,65 | 191.131,12 |
84 | 235.867,35 | 784,26 | 1.518,53 | 2.302,78 | 234.348,83 | 81.932,73 | 111.501,17 | 193.433,91 |
85 | 234.348,83 | 779,21 | 1.523,57 | 2.302,78 | 232.825,25 | 82.711,94 | 113.024,75 | 195.736,69 |
86 | 232.825,25 | 774,14 | 1.528,64 | 2.302,78 | 231.296,61 | 83.486,09 | 114.553,39 | 198.039,47 |
87 | 231.296,61 | 769,06 | 1.533,72 | 2.302,78 | 229.762,89 | 84.255,15 | 116.087,11 | 200.342,26 |
88 | 229.762,89 | 763,96 | 1.538,82 | 2.302,78 | 228.224,07 | 85.019,11 | 117.625,93 | 202.645,04 |
89 | 228.224,07 | 758,85 | 1.543,94 | 2.302,78 | 226.680,13 | 85.777,95 | 119.169,87 | 204.947,83 |
90 | 226.680,13 | 753,71 | 1.549,07 | 2.302,78 | 225.131,05 | 86.531,67 | 120.718,95 | 207.250,61 |
91 | 225.131,05 | 748,56 | 1.554,22 | 2.302,78 | 223.576,83 | 87.280,23 | 122.273,17 | 209.553,40 |
92 | 223.576,83 | 743,39 | 1.559,39 | 2.302,78 | 222.017,44 | 88.023,62 | 123.832,56 | 211.856,18 |
93 | 222.017,44 | 738,21 | 1.564,58 | 2.302,78 | 220.452,86 | 88.761,83 | 125.397,14 | 214.158,97 |
94 | 220.452,86 | 733,01 | 1.569,78 | 2.302,78 | 218.883,08 | 89.494,83 | 126.966,92 | 216.461,75 |
95 | 218.883,08 | 727,79 | 1.575,00 | 2.302,78 | 217.308,08 | 90.222,62 | 128.541,92 | 218.764,54 |
96 | 217.308,08 | 722,55 | 1.580,24 | 2.302,78 | 215.727,85 | 90.945,17 | 130.122,15 | 221.067,32 |
97 | 215.727,85 | 717,30 | 1.585,49 | 2.302,78 | 214.142,36 | 91.662,46 | 131.707,64 | 223.370,10 |
98 | 214.142,36 | 712,02 | 1.590,76 | 2.302,78 | 212.551,60 | 92.374,49 | 133.298,40 | 225.672,89 |
99 | 212.551,60 | 706,73 | 1.596,05 | 2.302,78 | 210.955,55 | 93.081,22 | 134.894,45 | 227.975,67 |
100 | 210.955,55 | 701,43 | 1.601,36 | 2.302,78 | 209.354,19 | 93.782,65 | 136.495,81 | 230.278,46 |
101 | 209.354,19 | 696,10 | 1.606,68 | 2.302,78 | 207.747,51 | 94.478,75 | 138.102,49 | 232.581,24 |
102 | 207.747,51 | 690,76 | 1.612,02 | 2.302,78 | 206.135,48 | 95.169,51 | 139.714,52 | 234.884,03 |
103 | 206.135,48 | 685,40 | 1.617,38 | 2.302,78 | 204.518,10 | 95.854,91 | 141.331,90 | 237.186,81 |
104 | 204.518,10 | 680,02 | 1.622,76 | 2.302,78 | 202.895,34 | 96.534,93 | 142.954,66 | 239.489,60 |
105 | 202.895,34 | 674,63 | 1.628,16 | 2.302,78 | 201.267,18 | 97.209,56 | 144.582,82 | 241.792,38 |
106 | 201.267,18 | 669,21 | 1.633,57 | 2.302,78 | 199.633,61 | 97.878,78 | 146.216,39 | 244.095,17 |
107 | 199.633,61 | 663,78 | 1.639,00 | 2.302,78 | 197.994,61 | 98.542,56 | 147.855,39 | 246.397,95 |
108 | 197.994,61 | 658,33 | 1.644,45 | 2.302,78 | 196.350,15 | 99.200,89 | 149.499,85 | 248.700,74 |
109 | 196.350,15 | 652,86 | 1.649,92 | 2.302,78 | 194.700,23 | 99.853,75 | 151.149,77 | 251.003,52 |
110 | 194.700,23 | 647,38 | 1.655,41 | 2.302,78 | 193.044,83 | 100.501,13 | 152.805,17 | 253.306,30 |
111 | 193.044,83 | 641,87 | 1.660,91 | 2.302,78 | 191.383,92 | 101.143,01 | 154.466,08 | 255.609,09 |
112 | 191.383,92 | 636,35 | 1.666,43 | 2.302,78 | 189.717,48 | 101.779,36 | 156.132,52 | 257.911,87 |
113 | 189.717,48 | 630,81 | 1.671,97 | 2.302,78 | 188.045,51 | 102.410,17 | 157.804,49 | 260.214,66 |
114 | 188.045,51 | 625,25 | 1.677,53 | 2.302,78 | 186.367,98 | 103.035,42 | 159.482,02 | 262.517,44 |
115 | 186.367,98 | 619,67 | 1.683,11 | 2.302,78 | 184.684,87 | 103.655,09 | 161.165,13 | 264.820,23 |
116 | 184.684,87 | 614,08 | 1.688,71 | 2.302,78 | 182.996,16 | 104.269,17 | 162.853,84 | 267.123,01 |
117 | 182.996,16 | 608,46 | 1.694,32 | 2.302,78 | 181.301,84 | 104.877,63 | 164.548,16 | 269.425,80 |
118 | 181.301,84 | 602,83 | 1.699,96 | 2.302,78 | 179.601,88 | 105.480,46 | 166.248,12 | 271.728,58 |
119 | 179.601,88 | 597,18 | 1.705,61 | 2.302,78 | 177.896,27 | 106.077,64 | 167.953,73 | 274.031,37 |
120 | 177.896,27 | 591,51 | 1.711,28 | 2.302,78 | 176.184,99 | 106.669,14 | 169.665,01 | 276.334,15 |
121 | 176.184,99 | 585,82 | 1.716,97 | 2.302,78 | 174.468,02 | 107.254,96 | 171.381,98 | 278.636,93 |
122 | 174.468,02 | 580,11 | 1.722,68 | 2.302,78 | 172.745,34 | 107.835,06 | 173.104,66 | 280.939,72 |
123 | 172.745,34 | 574,38 | 1.728,41 | 2.302,78 | 171.016,94 | 108.409,44 | 174.833,06 | 283.242,50 |
124 | 171.016,94 | 568,63 | 1.734,15 | 2.302,78 | 169.282,78 | 108.978,07 | 176.567,22 | 285.545,29 |
125 | 169.282,78 | 562,87 | 1.739,92 | 2.302,78 | 167.542,87 | 109.540,94 | 178.307,13 | 287.848,07 |
126 | 167.542,87 | 557,08 | 1.745,70 | 2.302,78 | 165.797,16 | 110.098,02 | 180.052,84 | 290.150,86 |
127 | 165.797,16 | 551,28 | 1.751,51 | 2.302,78 | 164.045,65 | 110.649,29 | 181.804,35 | 292.453,64 |
128 | 164.045,65 | 545,45 | 1.757,33 | 2.302,78 | 162.288,32 | 111.194,75 | 183.561,68 | 294.756,43 |
129 | 162.288,32 | 539,61 | 1.763,18 | 2.302,78 | 160.525,14 | 111.734,35 | 185.324,86 | 297.059,21 |
130 | 160.525,14 | 533,75 | 1.769,04 | 2.302,78 | 158.756,10 | 112.268,10 | 187.093,90 | 299.362,00 |
131 | 158.756,10 | 527,86 | 1.774,92 | 2.302,78 | 156.981,18 | 112.795,96 | 188.868,82 | 301.664,78 |
132 | 156.981,18 | 521,96 | 1.780,82 | 2.302,78 | 155.200,36 | 113.317,93 | 190.649,64 | 303.967,57 |
133 | 155.200,36 | 516,04 | 1.786,74 | 2.302,78 | 153.413,62 | 113.833,97 | 192.436,38 | 306.270,35 |
134 | 153.413,62 | 510,10 | 1.792,68 | 2.302,78 | 151.620,93 | 114.344,07 | 194.229,07 | 308.573,13 |
135 | 151.620,93 | 504,14 | 1.798,64 | 2.302,78 | 149.822,29 | 114.848,21 | 196.027,71 | 310.875,92 |
136 | 149.822,29 | 498,16 | 1.804,63 | 2.302,78 | 148.017,66 | 115.346,37 | 197.832,34 | 313.178,70 |
137 | 148.017,66 | 492,16 | 1.810,63 | 2.302,78 | 146.207,04 | 115.838,53 | 199.642,96 | 315.481,49 |
138 | 146.207,04 | 486,14 | 1.816,65 | 2.302,78 | 144.390,39 | 116.324,66 | 201.459,61 | 317.784,27 |
139 | 144.390,39 | 480,10 | 1.822,69 | 2.302,78 | 142.567,70 | 116.804,76 | 203.282,30 | 320.087,06 |
140 | 142.567,70 | 474,04 | 1.828,75 | 2.302,78 | 140.738,96 | 117.278,80 | 205.111,04 | 322.389,84 |
141 | 140.738,96 | 467,96 | 1.834,83 | 2.302,78 | 138.904,13 | 117.746,76 | 206.945,87 | 324.692,63 |
142 | 138.904,13 | 461,86 | 1.840,93 | 2.302,78 | 137.063,20 | 118.208,61 | 208.786,80 | 326.995,41 |
143 | 137.063,20 | 455,74 | 1.847,05 | 2.302,78 | 135.216,15 | 118.664,35 | 210.633,85 | 329.298,20 |
144 | 135.216,15 | 449,59 | 1.853,19 | 2.302,78 | 133.362,96 | 119.113,94 | 212.487,04 | 331.600,98 |
145 | 133.362,96 | 443,43 | 1.859,35 | 2.302,78 | 131.503,61 | 119.557,37 | 214.346,39 | 333.903,76 |
146 | 131.503,61 | 437,25 | 1.865,54 | 2.302,78 | 129.638,07 | 119.994,62 | 216.211,93 | 336.206,55 |
147 | 129.638,07 | 431,05 | 1.871,74 | 2.302,78 | 127.766,34 | 120.425,67 | 218.083,66 | 338.509,33 |
148 | 127.766,34 | 424,82 | 1.877,96 | 2.302,78 | 125.888,37 | 120.850,49 | 219.961,63 | 340.812,12 |
149 | 125.888,37 | 418,58 | 1.884,21 | 2.302,78 | 124.004,17 | 121.269,07 | 221.845,83 | 343.114,90 |
150 | 124.004,17 | 412,31 | 1.890,47 | 2.302,78 | 122.113,70 | 121.681,39 | 223.736,30 | 345.417,69 |
151 | 122.113,70 | 406,03 | 1.896,76 | 2.302,78 | 120.216,94 | 122.087,41 | 225.633,06 | 347.720,47 |
152 | 120.216,94 | 399,72 | 1.903,06 | 2.302,78 | 118.313,88 | 122.487,13 | 227.536,12 | 350.023,26 |
153 | 118.313,88 | 393,39 | 1.909,39 | 2.302,78 | 116.404,49 | 122.880,53 | 229.445,51 | 352.326,04 |
154 | 116.404,49 | 387,04 | 1.915,74 | 2.302,78 | 114.488,75 | 123.267,57 | 231.361,25 | 354.628,83 |
155 | 114.488,75 | 380,68 | 1.922,11 | 2.302,78 | 112.566,64 | 123.648,25 | 233.283,36 | 356.931,61 |
156 | 112.566,64 | 374,28 | 1.928,50 | 2.302,78 | 110.638,14 | 124.022,53 | 235.211,86 | 359.234,40 |
157 | 110.638,14 | 367,87 | 1.934,91 | 2.302,78 | 108.703,22 | 124.390,40 | 237.146,78 | 361.537,18 |
158 | 108.703,22 | 361,44 | 1.941,35 | 2.302,78 | 106.761,88 | 124.751,84 | 239.088,12 | 363.839,96 |
159 | 106.761,88 | 354,98 | 1.947,80 | 2.302,78 | 104.814,08 | 125.106,83 | 241.035,92 | 366.142,75 |
160 | 104.814,08 | 348,51 | 1.954,28 | 2.302,78 | 102.859,80 | 125.455,33 | 242.990,20 | 368.445,53 |
161 | 102.859,80 | 342,01 | 1.960,78 | 2.302,78 | 100.899,02 | 125.797,34 | 244.950,98 | 370.748,32 |
162 | 100.899,02 | 335,49 | 1.967,30 | 2.302,78 | 98.931,73 | 126.132,83 | 246.918,27 | 373.051,10 |
163 | 98.931,73 | 328,95 | 1.973,84 | 2.302,78 | 96.957,89 | 126.461,78 | 248.892,11 | 375.353,89 |
164 | 96.957,89 | 322,38 | 1.980,40 | 2.302,78 | 94.977,49 | 126.784,16 | 250.872,51 | 377.656,67 |
165 | 94.977,49 | 315,80 | 1.986,98 | 2.302,78 | 92.990,51 | 127.099,96 | 252.859,49 | 379.959,46 |
166 | 92.990,51 | 309,19 | 1.993,59 | 2.302,78 | 90.996,92 | 127.409,16 | 254.853,08 | 382.262,24 |
167 | 90.996,92 | 302,56 | 2.000,22 | 2.302,78 | 88.996,70 | 127.711,72 | 256.853,30 | 384.565,03 |
168 | 88.996,70 | 295,91 | 2.006,87 | 2.302,78 | 86.989,83 | 128.007,64 | 258.860,17 | 386.867,81 |
169 | 86.989,83 | 289,24 | 2.013,54 | 2.302,78 | 84.976,28 | 128.296,88 | 260.873,72 | 389.170,59 |
170 | 84.976,28 | 282,55 | 2.020,24 | 2.302,78 | 82.956,04 | 128.579,42 | 262.893,96 | 391.473,38 |
171 | 82.956,04 | 275,83 | 2.026,96 | 2.302,78 | 80.929,09 | 128.855,25 | 264.920,91 | 393.776,16 |
172 | 80.929,09 | 269,09 | 2.033,70 | 2.302,78 | 78.895,39 | 129.124,34 | 266.954,61 | 396.078,95 |
173 | 78.895,39 | 262,33 | 2.040,46 | 2.302,78 | 76.854,94 | 129.386,67 | 268.995,06 | 398.381,73 |
174 | 76.854,94 | 255,54 | 2.047,24 | 2.302,78 | 74.807,69 | 129.642,21 | 271.042,31 | 400.684,52 |
175 | 74.807,69 | 248,74 | 2.054,05 | 2.302,78 | 72.753,64 | 129.890,95 | 273.096,36 | 402.987,30 |
176 | 72.753,64 | 241,91 | 2.060,88 | 2.302,78 | 70.692,77 | 130.132,85 | 275.157,23 | 405.290,09 |
177 | 70.692,77 | 235,05 | 2.067,73 | 2.302,78 | 68.625,03 | 130.367,91 | 277.224,97 | 407.592,87 |
178 | 68.625,03 | 228,18 | 2.074,61 | 2.302,78 | 66.550,43 | 130.596,08 | 279.299,57 | 409.895,66 |
179 | 66.550,43 | 221,28 | 2.081,50 | 2.302,78 | 64.468,92 | 130.817,36 | 281.381,08 | 412.198,44 |
180 | 64.468,92 | 214,36 | 2.088,43 | 2.302,78 | 62.380,50 | 131.031,72 | 283.469,50 | 414.501,23 |
- 133.890,49€
- Zinsanteil
- 2.331,61€
- Monatsrate
- 4,09%
- Sollzins p.a.
- 4,16%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 345.850,00 | 1.178,77 | 1.152,83 | 2.331,61 | 344.697,17 | 1.178,77 | 1.152,83 | 2.331,61 |
2 | 344.697,17 | 1.174,84 | 1.156,76 | 2.331,61 | 343.540,40 | 2.353,61 | 2.309,60 | 4.663,21 |
3 | 343.540,40 | 1.170,90 | 1.160,71 | 2.331,61 | 342.379,70 | 3.524,52 | 3.470,30 | 6.994,82 |
4 | 342.379,70 | 1.166,94 | 1.164,66 | 2.331,61 | 341.215,04 | 4.691,46 | 4.634,96 | 9.326,42 |
5 | 341.215,04 | 1.162,97 | 1.168,63 | 2.331,61 | 340.046,41 | 5.854,43 | 5.803,59 | 11.658,03 |
6 | 340.046,41 | 1.158,99 | 1.172,61 | 2.331,61 | 338.873,79 | 7.013,43 | 6.976,21 | 13.989,63 |
7 | 338.873,79 | 1.154,99 | 1.176,61 | 2.331,61 | 337.697,18 | 8.168,42 | 8.152,82 | 16.321,24 |
8 | 337.697,18 | 1.150,98 | 1.180,62 | 2.331,61 | 336.516,56 | 9.319,40 | 9.333,44 | 18.652,84 |
9 | 336.516,56 | 1.146,96 | 1.184,64 | 2.331,61 | 335.331,92 | 10.466,37 | 10.518,08 | 20.984,45 |
10 | 335.331,92 | 1.142,92 | 1.188,68 | 2.331,61 | 334.143,23 | 11.609,29 | 11.706,77 | 23.316,05 |
11 | 334.143,23 | 1.138,87 | 1.192,73 | 2.331,61 | 332.950,50 | 12.748,16 | 12.899,50 | 25.647,66 |
12 | 332.950,50 | 1.134,81 | 1.196,80 | 2.331,61 | 331.753,70 | 13.882,97 | 14.096,30 | 27.979,27 |
13 | 331.753,70 | 1.130,73 | 1.200,88 | 2.331,61 | 330.552,82 | 15.013,69 | 15.297,18 | 30.310,87 |
14 | 330.552,82 | 1.126,63 | 1.204,97 | 2.331,61 | 329.347,85 | 16.140,33 | 16.502,15 | 32.642,48 |
15 | 329.347,85 | 1.122,53 | 1.209,08 | 2.331,61 | 328.138,77 | 17.262,85 | 17.711,23 | 34.974,08 |
16 | 328.138,77 | 1.118,41 | 1.213,20 | 2.331,61 | 326.925,57 | 18.381,26 | 18.924,43 | 37.305,69 |
17 | 326.925,57 | 1.114,27 | 1.217,33 | 2.331,61 | 325.708,24 | 19.495,53 | 20.141,76 | 39.637,29 |
18 | 325.708,24 | 1.110,12 | 1.221,48 | 2.331,61 | 324.486,76 | 20.605,65 | 21.363,24 | 41.968,90 |
19 | 324.486,76 | 1.105,96 | 1.225,65 | 2.331,61 | 323.261,11 | 21.711,61 | 22.588,89 | 44.300,50 |
20 | 323.261,11 | 1.101,78 | 1.229,82 | 2.331,61 | 322.031,29 | 22.813,40 | 23.818,71 | 46.632,11 |
21 | 322.031,29 | 1.097,59 | 1.234,02 | 2.331,61 | 320.797,27 | 23.910,99 | 25.052,73 | 48.963,71 |
22 | 320.797,27 | 1.093,38 | 1.238,22 | 2.331,61 | 319.559,05 | 25.004,37 | 26.290,95 | 51.295,32 |
23 | 319.559,05 | 1.089,16 | 1.242,44 | 2.331,61 | 318.316,61 | 26.093,53 | 27.533,39 | 53.626,92 |
24 | 318.316,61 | 1.084,93 | 1.246,68 | 2.331,61 | 317.069,93 | 27.178,46 | 28.780,07 | 55.958,53 |
25 | 317.069,93 | 1.080,68 | 1.250,93 | 2.331,61 | 315.819,01 | 28.259,14 | 30.030,99 | 58.290,14 |
26 | 315.819,01 | 1.076,42 | 1.255,19 | 2.331,61 | 314.563,82 | 29.335,56 | 31.286,18 | 60.621,74 |
27 | 314.563,82 | 1.072,14 | 1.259,47 | 2.331,61 | 313.304,35 | 30.407,70 | 32.545,65 | 62.953,35 |
28 | 313.304,35 | 1.067,85 | 1.263,76 | 2.331,61 | 312.040,59 | 31.475,54 | 33.809,41 | 65.284,95 |
29 | 312.040,59 | 1.063,54 | 1.268,07 | 2.331,61 | 310.772,52 | 32.539,08 | 35.077,48 | 67.616,56 |
30 | 310.772,52 | 1.059,22 | 1.272,39 | 2.331,61 | 309.500,13 | 33.598,30 | 36.349,87 | 69.948,16 |
31 | 309.500,13 | 1.054,88 | 1.276,73 | 2.331,61 | 308.223,41 | 34.653,18 | 37.626,59 | 72.279,77 |
32 | 308.223,41 | 1.050,53 | 1.281,08 | 2.331,61 | 306.942,33 | 35.703,71 | 38.907,67 | 74.611,37 |
33 | 306.942,33 | 1.046,16 | 1.285,44 | 2.331,61 | 305.656,89 | 36.749,87 | 40.193,11 | 76.942,98 |
34 | 305.656,89 | 1.041,78 | 1.289,82 | 2.331,61 | 304.367,06 | 37.791,65 | 41.482,94 | 79.274,58 |
35 | 304.367,06 | 1.037,38 | 1.294,22 | 2.331,61 | 303.072,84 | 38.829,03 | 42.777,16 | 81.606,19 |
36 | 303.072,84 | 1.032,97 | 1.298,63 | 2.331,61 | 301.774,21 | 39.862,01 | 44.075,79 | 83.937,80 |
37 | 301.774,21 | 1.028,55 | 1.303,06 | 2.331,61 | 300.471,15 | 40.890,55 | 45.378,85 | 86.269,40 |
38 | 300.471,15 | 1.024,11 | 1.307,50 | 2.331,61 | 299.163,65 | 41.914,66 | 46.686,35 | 88.601,01 |
39 | 299.163,65 | 1.019,65 | 1.311,96 | 2.331,61 | 297.851,70 | 42.934,31 | 47.998,30 | 90.932,61 |
40 | 297.851,70 | 1.015,18 | 1.316,43 | 2.331,61 | 296.535,27 | 43.949,49 | 49.314,73 | 93.264,22 |
41 | 296.535,27 | 1.010,69 | 1.320,91 | 2.331,61 | 295.214,35 | 44.960,18 | 50.635,65 | 95.595,82 |
42 | 295.214,35 | 1.006,19 | 1.325,42 | 2.331,61 | 293.888,94 | 45.966,37 | 51.961,06 | 97.927,43 |
43 | 293.888,94 | 1.001,67 | 1.329,93 | 2.331,61 | 292.559,00 | 46.968,04 | 53.291,00 | 100.259,03 |
44 | 292.559,00 | 997,14 | 1.334,47 | 2.331,61 | 291.224,54 | 47.965,18 | 54.625,46 | 102.590,64 |
45 | 291.224,54 | 992,59 | 1.339,02 | 2.331,61 | 289.885,52 | 48.957,77 | 55.964,48 | 104.922,24 |
46 | 289.885,52 | 988,03 | 1.343,58 | 2.331,61 | 288.541,94 | 49.945,79 | 57.308,06 | 107.253,85 |
47 | 288.541,94 | 983,45 | 1.348,16 | 2.331,61 | 287.193,78 | 50.929,24 | 58.656,22 | 109.585,45 |
48 | 287.193,78 | 978,85 | 1.352,75 | 2.331,61 | 285.841,03 | 51.908,09 | 60.008,97 | 111.917,06 |
49 | 285.841,03 | 974,24 | 1.357,36 | 2.331,61 | 284.483,67 | 52.882,33 | 61.366,33 | 114.248,67 |
50 | 284.483,67 | 969,62 | 1.361,99 | 2.331,61 | 283.121,68 | 53.851,95 | 62.728,32 | 116.580,27 |
51 | 283.121,68 | 964,97 | 1.366,63 | 2.331,61 | 281.755,05 | 54.816,92 | 64.094,95 | 118.911,88 |
52 | 281.755,05 | 960,32 | 1.371,29 | 2.331,61 | 280.383,75 | 55.777,24 | 65.466,25 | 121.243,48 |
53 | 280.383,75 | 955,64 | 1.375,96 | 2.331,61 | 279.007,79 | 56.732,88 | 66.842,21 | 123.575,09 |
54 | 279.007,79 | 950,95 | 1.380,65 | 2.331,61 | 277.627,14 | 57.683,83 | 68.222,86 | 125.906,69 |
55 | 277.627,14 | 946,25 | 1.385,36 | 2.331,61 | 276.241,78 | 58.630,08 | 69.608,22 | 128.238,30 |
56 | 276.241,78 | 941,52 | 1.390,08 | 2.331,61 | 274.851,70 | 59.571,60 | 70.998,30 | 130.569,90 |
57 | 274.851,70 | 936,79 | 1.394,82 | 2.331,61 | 273.456,88 | 60.508,39 | 72.393,12 | 132.901,51 |
58 | 273.456,88 | 932,03 | 1.399,57 | 2.331,61 | 272.057,30 | 61.440,42 | 73.792,70 | 135.233,11 |
59 | 272.057,30 | 927,26 | 1.404,34 | 2.331,61 | 270.652,96 | 62.367,68 | 75.197,04 | 137.564,72 |
60 | 270.652,96 | 922,48 | 1.409,13 | 2.331,61 | 269.243,83 | 63.290,15 | 76.606,17 | 139.896,33 |
61 | 269.243,83 | 917,67 | 1.413,93 | 2.331,61 | 267.829,90 | 64.207,83 | 78.020,10 | 142.227,93 |
62 | 267.829,90 | 912,85 | 1.418,75 | 2.331,61 | 266.411,15 | 65.120,68 | 79.438,85 | 144.559,54 |
63 | 266.411,15 | 908,02 | 1.423,59 | 2.331,61 | 264.987,56 | 66.028,70 | 80.862,44 | 146.891,14 |
64 | 264.987,56 | 903,17 | 1.428,44 | 2.331,61 | 263.559,12 | 66.931,87 | 82.290,88 | 149.222,75 |
65 | 263.559,12 | 898,30 | 1.433,31 | 2.331,61 | 262.125,81 | 67.830,16 | 83.724,19 | 151.554,35 |
66 | 262.125,81 | 893,41 | 1.438,19 | 2.331,61 | 260.687,62 | 68.723,57 | 85.162,38 | 153.885,96 |
67 | 260.687,62 | 888,51 | 1.443,10 | 2.331,61 | 259.244,52 | 69.612,08 | 86.605,48 | 156.217,56 |
68 | 259.244,52 | 883,59 | 1.448,01 | 2.331,61 | 257.796,51 | 70.495,68 | 88.053,49 | 158.549,17 |
69 | 257.796,51 | 878,66 | 1.452,95 | 2.331,61 | 256.343,56 | 71.374,33 | 89.506,44 | 160.880,77 |
70 | 256.343,56 | 873,70 | 1.457,90 | 2.331,61 | 254.885,66 | 72.248,04 | 90.964,34 | 163.212,38 |
71 | 254.885,66 | 868,74 | 1.462,87 | 2.331,61 | 253.422,79 | 73.116,77 | 92.427,21 | 165.543,98 |
72 | 253.422,79 | 863,75 | 1.467,86 | 2.331,61 | 251.954,93 | 73.980,52 | 93.895,07 | 167.875,59 |
73 | 251.954,93 | 858,75 | 1.472,86 | 2.331,61 | 250.482,07 | 74.839,27 | 95.367,93 | 170.207,20 |
74 | 250.482,07 | 853,73 | 1.477,88 | 2.331,61 | 249.004,19 | 75.692,99 | 96.845,81 | 172.538,80 |
75 | 249.004,19 | 848,69 | 1.482,92 | 2.331,61 | 247.521,28 | 76.541,68 | 98.328,72 | 174.870,41 |
76 | 247.521,28 | 843,64 | 1.487,97 | 2.331,61 | 246.033,31 | 77.385,32 | 99.816,69 | 177.202,01 |
77 | 246.033,31 | 838,56 | 1.493,04 | 2.331,61 | 244.540,27 | 78.223,88 | 101.309,73 | 179.533,62 |
78 | 244.540,27 | 833,47 | 1.498,13 | 2.331,61 | 243.042,13 | 79.057,36 | 102.807,87 | 181.865,22 |
79 | 243.042,13 | 828,37 | 1.503,24 | 2.331,61 | 241.538,90 | 79.885,73 | 104.311,10 | 184.196,83 |
80 | 241.538,90 | 823,25 | 1.508,36 | 2.331,61 | 240.030,54 | 80.708,97 | 105.819,46 | 186.528,43 |
81 | 240.030,54 | 818,10 | 1.513,50 | 2.331,61 | 238.517,04 | 81.527,08 | 107.332,96 | 188.860,04 |
82 | 238.517,04 | 812,95 | 1.518,66 | 2.331,61 | 236.998,38 | 82.340,02 | 108.851,62 | 191.191,64 |
83 | 236.998,38 | 807,77 | 1.523,84 | 2.331,61 | 235.474,54 | 83.147,79 | 110.375,46 | 193.523,25 |
84 | 235.474,54 | 802,58 | 1.529,03 | 2.331,61 | 233.945,51 | 83.950,37 | 111.904,49 | 195.854,86 |
85 | 233.945,51 | 797,36 | 1.534,24 | 2.331,61 | 232.411,27 | 84.747,73 | 113.438,73 | 198.186,46 |
86 | 232.411,27 | 792,14 | 1.539,47 | 2.331,61 | 230.871,80 | 85.539,87 | 114.978,20 | 200.518,07 |
87 | 230.871,80 | 786,89 | 1.544,72 | 2.331,61 | 229.327,08 | 86.326,75 | 116.522,92 | 202.849,67 |
88 | 229.327,08 | 781,62 | 1.549,98 | 2.331,61 | 227.777,10 | 87.108,38 | 118.072,90 | 205.181,28 |
89 | 227.777,10 | 776,34 | 1.555,27 | 2.331,61 | 226.221,83 | 87.884,72 | 119.628,17 | 207.512,88 |
90 | 226.221,83 | 771,04 | 1.560,57 | 2.331,61 | 224.661,27 | 88.655,76 | 121.188,73 | 209.844,49 |
91 | 224.661,27 | 765,72 | 1.565,88 | 2.331,61 | 223.095,38 | 89.421,48 | 122.754,62 | 212.176,09 |
92 | 223.095,38 | 760,38 | 1.571,22 | 2.331,61 | 221.524,16 | 90.181,86 | 124.325,84 | 214.507,70 |
93 | 221.524,16 | 755,03 | 1.576,58 | 2.331,61 | 219.947,58 | 90.936,89 | 125.902,42 | 216.839,30 |
94 | 219.947,58 | 749,65 | 1.581,95 | 2.331,61 | 218.365,63 | 91.686,54 | 127.484,37 | 219.170,91 |
95 | 218.365,63 | 744,26 | 1.587,34 | 2.331,61 | 216.778,29 | 92.430,81 | 129.071,71 | 221.502,51 |
96 | 216.778,29 | 738,85 | 1.592,75 | 2.331,61 | 215.185,54 | 93.169,66 | 130.664,46 | 223.834,12 |
97 | 215.185,54 | 733,42 | 1.598,18 | 2.331,61 | 213.587,36 | 93.903,08 | 132.262,64 | 226.165,73 |
98 | 213.587,36 | 727,98 | 1.603,63 | 2.331,61 | 211.983,73 | 94.631,06 | 133.866,27 | 228.497,33 |
99 | 211.983,73 | 722,51 | 1.609,09 | 2.331,61 | 210.374,63 | 95.353,57 | 135.475,37 | 230.828,94 |
100 | 210.374,63 | 717,03 | 1.614,58 | 2.331,61 | 208.760,06 | 96.070,60 | 137.089,94 | 233.160,54 |
101 | 208.760,06 | 711,52 | 1.620,08 | 2.331,61 | 207.139,97 | 96.782,12 | 138.710,03 | 235.492,15 |
102 | 207.139,97 | 706,00 | 1.625,60 | 2.331,61 | 205.514,37 | 97.488,12 | 140.335,63 | 237.823,75 |
103 | 205.514,37 | 700,46 | 1.631,14 | 2.331,61 | 203.883,23 | 98.188,58 | 141.966,77 | 240.155,36 |
104 | 203.883,23 | 694,90 | 1.636,70 | 2.331,61 | 202.246,52 | 98.883,49 | 143.603,48 | 242.486,96 |
105 | 202.246,52 | 689,32 | 1.642,28 | 2.331,61 | 200.604,24 | 99.572,81 | 145.245,76 | 244.818,57 |
106 | 200.604,24 | 683,73 | 1.647,88 | 2.331,61 | 198.956,36 | 100.256,54 | 146.893,64 | 247.150,17 |
107 | 198.956,36 | 678,11 | 1.653,50 | 2.331,61 | 197.302,87 | 100.934,65 | 148.547,13 | 249.481,78 |
108 | 197.302,87 | 672,47 | 1.659,13 | 2.331,61 | 195.643,74 | 101.607,12 | 150.206,26 | 251.813,39 |
109 | 195.643,74 | 666,82 | 1.664,79 | 2.331,61 | 193.978,95 | 102.273,94 | 151.871,05 | 254.144,99 |
110 | 193.978,95 | 661,14 | 1.670,46 | 2.331,61 | 192.308,49 | 102.935,08 | 153.541,51 | 256.476,60 |
111 | 192.308,49 | 655,45 | 1.676,15 | 2.331,61 | 190.632,33 | 103.590,54 | 155.217,67 | 258.808,20 |
112 | 190.632,33 | 649,74 | 1.681,87 | 2.331,61 | 188.950,47 | 104.240,27 | 156.899,53 | 261.139,81 |
113 | 188.950,47 | 644,01 | 1.687,60 | 2.331,61 | 187.262,87 | 104.884,28 | 158.587,13 | 263.471,41 |
114 | 187.262,87 | 638,25 | 1.693,35 | 2.331,61 | 185.569,52 | 105.522,53 | 160.280,48 | 265.803,02 |
115 | 185.569,52 | 632,48 | 1.699,12 | 2.331,61 | 183.870,39 | 106.155,02 | 161.979,61 | 268.134,62 |
116 | 183.870,39 | 626,69 | 1.704,91 | 2.331,61 | 182.165,48 | 106.781,71 | 163.684,52 | 270.466,23 |
117 | 182.165,48 | 620,88 | 1.710,72 | 2.331,61 | 180.454,76 | 107.402,59 | 165.395,24 | 272.797,83 |
118 | 180.454,76 | 615,05 | 1.716,56 | 2.331,61 | 178.738,20 | 108.017,64 | 167.111,80 | 275.129,44 |
119 | 178.738,20 | 609,20 | 1.722,41 | 2.331,61 | 177.015,79 | 108.626,84 | 168.834,21 | 277.461,04 |
120 | 177.015,79 | 603,33 | 1.728,28 | 2.331,61 | 175.287,52 | 109.230,17 | 170.562,48 | 279.792,65 |
121 | 175.287,52 | 597,44 | 1.734,17 | 2.331,61 | 173.553,35 | 109.827,61 | 172.296,65 | 282.124,26 |
122 | 173.553,35 | 591,53 | 1.740,08 | 2.331,61 | 171.813,27 | 110.419,13 | 174.036,73 | 284.455,86 |
123 | 171.813,27 | 585,60 | 1.746,01 | 2.331,61 | 170.067,26 | 111.004,73 | 175.782,74 | 286.787,47 |
124 | 170.067,26 | 579,65 | 1.751,96 | 2.331,61 | 168.315,30 | 111.584,38 | 177.534,70 | 289.119,07 |
125 | 168.315,30 | 573,67 | 1.757,93 | 2.331,61 | 166.557,37 | 112.158,05 | 179.292,63 | 291.450,68 |
126 | 166.557,37 | 567,68 | 1.763,92 | 2.331,61 | 164.793,45 | 112.725,73 | 181.056,55 | 293.782,28 |
127 | 164.793,45 | 561,67 | 1.769,93 | 2.331,61 | 163.023,52 | 113.287,41 | 182.826,48 | 296.113,89 |
128 | 163.023,52 | 555,64 | 1.775,97 | 2.331,61 | 161.247,55 | 113.843,04 | 184.602,45 | 298.445,49 |
129 | 161.247,55 | 549,59 | 1.782,02 | 2.331,61 | 159.465,53 | 114.392,63 | 186.384,47 | 300.777,10 |
130 | 159.465,53 | 543,51 | 1.788,09 | 2.331,61 | 157.677,44 | 114.936,14 | 188.172,56 | 303.108,70 |
131 | 157.677,44 | 537,42 | 1.794,19 | 2.331,61 | 155.883,25 | 115.473,56 | 189.966,75 | 305.440,31 |
132 | 155.883,25 | 531,30 | 1.800,30 | 2.331,61 | 154.082,95 | 116.004,86 | 191.767,05 | 307.771,92 |
133 | 154.082,95 | 525,17 | 1.806,44 | 2.331,61 | 152.276,51 | 116.530,03 | 193.573,49 | 310.103,52 |
134 | 152.276,51 | 519,01 | 1.812,60 | 2.331,61 | 150.463,91 | 117.049,04 | 195.386,09 | 312.435,13 |
135 | 150.463,91 | 512,83 | 1.818,77 | 2.331,61 | 148.645,14 | 117.561,87 | 197.204,86 | 314.766,73 |
136 | 148.645,14 | 506,63 | 1.824,97 | 2.331,61 | 146.820,16 | 118.068,50 | 199.029,84 | 317.098,34 |
137 | 146.820,16 | 500,41 | 1.831,19 | 2.331,61 | 144.988,97 | 118.568,91 | 200.861,03 | 319.429,94 |
138 | 144.988,97 | 494,17 | 1.837,43 | 2.331,61 | 143.151,53 | 119.063,08 | 202.698,47 | 321.761,55 |
139 | 143.151,53 | 487,91 | 1.843,70 | 2.331,61 | 141.307,84 | 119.550,99 | 204.542,16 | 324.093,15 |
140 | 141.307,84 | 481,62 | 1.849,98 | 2.331,61 | 139.457,86 | 120.032,61 | 206.392,14 | 326.424,76 |
141 | 139.457,86 | 475,32 | 1.856,29 | 2.331,61 | 137.601,57 | 120.507,93 | 208.248,43 | 328.756,36 |
142 | 137.601,57 | 468,99 | 1.862,61 | 2.331,61 | 135.738,96 | 120.976,92 | 210.111,04 | 331.087,97 |
143 | 135.738,96 | 462,64 | 1.868,96 | 2.331,61 | 133.869,99 | 121.439,57 | 211.980,01 | 333.419,57 |
144 | 133.869,99 | 456,27 | 1.875,33 | 2.331,61 | 131.994,66 | 121.895,84 | 213.855,34 | 335.751,18 |
145 | 131.994,66 | 449,88 | 1.881,72 | 2.331,61 | 130.112,94 | 122.345,72 | 215.737,06 | 338.082,79 |
146 | 130.112,94 | 443,47 | 1.888,14 | 2.331,61 | 128.224,80 | 122.789,19 | 217.625,20 | 340.414,39 |
147 | 128.224,80 | 437,03 | 1.894,57 | 2.331,61 | 126.330,23 | 123.226,22 | 219.519,77 | 342.746,00 |
148 | 126.330,23 | 430,58 | 1.901,03 | 2.331,61 | 124.429,20 | 123.656,80 | 221.420,80 | 345.077,60 |
149 | 124.429,20 | 424,10 | 1.907,51 | 2.331,61 | 122.521,69 | 124.080,90 | 223.328,31 | 347.409,21 |
150 | 122.521,69 | 417,59 | 1.914,01 | 2.331,61 | 120.607,68 | 124.498,49 | 225.242,32 | 349.740,81 |
151 | 120.607,68 | 411,07 | 1.920,53 | 2.331,61 | 118.687,14 | 124.909,56 | 227.162,86 | 352.072,42 |
152 | 118.687,14 | 404,53 | 1.927,08 | 2.331,61 | 116.760,06 | 125.314,09 | 229.089,94 | 354.404,02 |
153 | 116.760,06 | 397,96 | 1.933,65 | 2.331,61 | 114.826,42 | 125.712,05 | 231.023,58 | 356.735,63 |
154 | 114.826,42 | 391,37 | 1.940,24 | 2.331,61 | 112.886,18 | 126.103,41 | 232.963,82 | 359.067,23 |
155 | 112.886,18 | 384,75 | 1.946,85 | 2.331,61 | 110.939,33 | 126.488,17 | 234.910,67 | 361.398,84 |
156 | 110.939,33 | 378,12 | 1.953,49 | 2.331,61 | 108.985,84 | 126.866,28 | 236.864,16 | 363.730,45 |
157 | 108.985,84 | 371,46 | 1.960,15 | 2.331,61 | 107.025,69 | 127.237,74 | 238.824,31 | 366.062,05 |
158 | 107.025,69 | 364,78 | 1.966,83 | 2.331,61 | 105.058,87 | 127.602,52 | 240.791,13 | 368.393,66 |
159 | 105.058,87 | 358,08 | 1.973,53 | 2.331,61 | 103.085,34 | 127.960,60 | 242.764,66 | 370.725,26 |
160 | 103.085,34 | 351,35 | 1.980,26 | 2.331,61 | 101.105,08 | 128.311,95 | 244.744,92 | 373.056,87 |
161 | 101.105,08 | 344,60 | 1.987,01 | 2.331,61 | 99.118,08 | 128.656,55 | 246.731,92 | 375.388,47 |
162 | 99.118,08 | 337,83 | 1.993,78 | 2.331,61 | 97.124,30 | 128.994,38 | 248.725,70 | 377.720,08 |
163 | 97.124,30 | 331,03 | 2.000,57 | 2.331,61 | 95.123,72 | 129.325,41 | 250.726,28 | 380.051,68 |
164 | 95.123,72 | 324,21 | 2.007,39 | 2.331,61 | 93.116,33 | 129.649,62 | 252.733,67 | 382.383,29 |
165 | 93.116,33 | 317,37 | 2.014,23 | 2.331,61 | 91.102,10 | 129.966,99 | 254.747,90 | 384.714,89 |
166 | 91.102,10 | 310,51 | 2.021,10 | 2.331,61 | 89.081,00 | 130.277,50 | 256.769,00 | 387.046,50 |
167 | 89.081,00 | 303,62 | 2.027,99 | 2.331,61 | 87.053,01 | 130.581,12 | 258.796,99 | 389.378,10 |
168 | 87.053,01 | 296,71 | 2.034,90 | 2.331,61 | 85.018,11 | 130.877,82 | 260.831,89 | 391.709,71 |
169 | 85.018,11 | 289,77 | 2.041,84 | 2.331,61 | 82.976,28 | 131.167,59 | 262.873,72 | 394.041,32 |
170 | 82.976,28 | 282,81 | 2.048,79 | 2.331,61 | 80.927,48 | 131.450,40 | 264.922,52 | 396.372,92 |
171 | 80.927,48 | 275,83 | 2.055,78 | 2.331,61 | 78.871,70 | 131.726,23 | 266.978,30 | 398.704,53 |
172 | 78.871,70 | 268,82 | 2.062,78 | 2.331,61 | 76.808,92 | 131.995,05 | 269.041,08 | 401.036,13 |
173 | 76.808,92 | 261,79 | 2.069,82 | 2.331,61 | 74.739,10 | 132.256,84 | 271.110,90 | 403.367,74 |
174 | 74.739,10 | 254,74 | 2.076,87 | 2.331,61 | 72.662,24 | 132.511,58 | 273.187,76 | 405.699,34 |
175 | 72.662,24 | 247,66 | 2.083,95 | 2.331,61 | 70.578,29 | 132.759,23 | 275.271,71 | 408.030,95 |
176 | 70.578,29 | 240,55 | 2.091,05 | 2.331,61 | 68.487,24 | 132.999,79 | 277.362,76 | 410.362,55 |
177 | 68.487,24 | 233,43 | 2.098,18 | 2.331,61 | 66.389,06 | 133.233,22 | 279.460,94 | 412.694,16 |
178 | 66.389,06 | 226,28 | 2.105,33 | 2.331,61 | 64.283,73 | 133.459,49 | 281.566,27 | 415.025,76 |
179 | 64.283,73 | 219,10 | 2.112,51 | 2.331,61 | 62.171,22 | 133.678,59 | 283.678,78 | 417.357,37 |
180 | 62.171,22 | 211,90 | 2.119,71 | 2.331,61 | 60.051,52 | 133.890,49 | 285.798,48 | 419.688,98 |
Stand der Daten: 02.04.2023
Mindestangaben und repräsentatives Beispiel gemäß der EU-Verbraucherkreditrichtlinie. Alle Informationen erhalten wir seitens der Banken. Mindestens zwei Drittel der Kunden erhalten den angegebenen effektiven Jahreszins im genannten repräsentativen Beispiel oder einen günstigeren bei der jeweiligen Bank. Individuelle Berechnungen können von dem repräsentativen Beispiel dennoch abweichen, da der angegebene effektive Jahreszins von individuellen Faktoren abhängig ist. „k.A.“, „K.A.“ oder Keine Angabe seitens der Bank“, bedeutet, dass uns seitens der Bank diese Informationen (noch) nicht übermittelt wurden. Wir ergänzen diese, sobald sie uns vorliegen. Alle Informationen haben wir nach bestem Wissen und Gewissen recherchiert, sie sind jedoch ohne Gewähr.
Baufinanzierungen im redaktionellen Test
Welcher Baufinanzierer vergibt das beste Baudarlehen? Wir haben das wohl umfangreichste Testschema für Immobilienkredite konzipiert und testen anhand dessen sämtliche Angebote in sechs Kategorien mit insgesamt 35 Testmerkmalen auf der Grundlage tagesaktueller Daten.
Entwicklung der Bauzinsen
Abseits der offiziellen Statistiken der Deutschen Bundesbank werten wir täglich die Mindest-Sollzinsen aller Anbieter aus unserem Baufinanzierungsvergleich aus. Den aktuellen Trend bei den Zinsen für neu abgeschlossene Baufinanzierungen an Privathaushalte können Sie unserer nachfolgenden Statistik entnehmen:
Werte von
Bedienungsanleitung
Wir haben uns bei der Programmierung unseres Baufinanzierungsrechners große Mühe gegeben, Ihnen zahlreiche Filter und Auswahlmöglichkeiten anbieten zu können. Damit Sie bei der Benutzung des Rechners nicht im Dunkeln tappen, erklären wir Ihnen nachfolgend die wichtigsten Bedienschritte so verständlich wie möglich. Dazu haben wir die Eingabefelder unserer Rechnermaske mit Zahlen versehen:
Basisangaben
Um den Darlehensvergleich sinnvoll nutzen zu können, sollten folgende Basisangaben gemäß Ihres Finanzierungsvorhabens in den Baufinanzierungsrechner eingetragen werden:
- Der Kaufpreis (1) der Immobilie.
- Das Eigenkapital (2), das Ihnen für den Bau oder Kauf der Immobilie zur Verfügung steht.
- Das Bundesland (3), in dem sich die Immobilie befindet oder befinden wird. Denn das hat Auswirkungen auf die Nebenkosten wie etwa die Grunderwerbsteuer.
- Der Tilgungssatz (4). Die Höhe gibt an, mit welchem Anteil der Tilgungsteil innerhalb der Rate starten soll. Er vergrößert sich während der Laufzeit, wohingegen der Zinsanteil sinkt. In Zeiten niedriger Zinsen empfiehlt sich ein höherer Tilgungssatz.
- Die Sollzinsbindung (5) für die Zeit, für die die Zinsen gesichert sein soll.
Mit Klick auf Berechnen (7) werden anhand der getätigten Angaben automatisch Ihr persönlicher Finanzierungsbedarf (8) ermittelt und passende Angebote im Darlehensvergleich angezeigt. Das ist ein großer Vorteil gegenüber anderen Baufinanzierungsrechnern im Internet. Unser Rechner fragt nicht nur, wie viel Geld Sie für den Erwerb benötigen, sondern berücksichtigt auch gleich Ihr Eigenkapital und sämtliche Nebenkosten.
Alle Baufinanzierungsangebote im Vergleich beziehen sich auf Ihren ermittelten Finanzierungsbedarf und nicht allein auf den Kaufpreis.
Weitere Angaben ↓↑ (auf- und zuklappbar)
Über den Button Weitere Angaben (6) in der Rechnermaske haben Sie die Möglichkeit, die Maske aufzuklappen und Ihre Angaben zu verfeinern sowie Filter zu setzen.
Während wir für einen sehr empfohlenen Sicherheitspuffer (9) pauschal 10 Prozent des Finanzierungsbetrags angenommen haben, leiten sich die Kosten für den Notar und den Grundbucheintrag sowie die Maklerprovision vom gewählten Bundesland ab. Treffen für Sie andere Prozentwerte zu, können Sie das an dieser Stelle problemlos korrigieren.
Der Beleihungsauslauf hingegen wird automatisch ermittelt und ist nicht veränderbar.
Über den Button Eingaben zurücksetzen (10) können Sie die Werte schnell wieder auf den vorgeschlagenen Ausgangszustand setzen.
Darüber hinaus haben Sie die Möglichkeit, Ihre Suche mithilfe von Filtern (11) zu verfeinern. Haken Sie dazu einfach alle Punkte an, die Ihnen wichtig sind. Je mehr Filter Sie setzen, desto weniger Angebote werden Ihnen allerdings präsentiert.
Außerdem finden Sie an den meisten Eingabefeldern ein Info-Feld (i). Klicken Sie darauf, wenn Sie mehr zu den jeweiligen Begriffen erfahren möchten.
Beleihungsauslauf
Der Beleihungsauslauf gibt den prozentualen Anteil der benötigten Finanzierung am Wert der Immobilie an. Für diese Berechnung wird der Beliehungswert zugrunde gelegt und nicht der Kaufpreis. Der Beleihungswert errechnet sich aus dem Kaufpreis abzüglich einem Sicherheitsabschlag von 10 bis 20 Prozent.
Zusammengefasst wird der Beleihungsauslauf also mit folgender Formel berechnet: Beleihungsauslauf = Finanzierungsbedarf / Beleihungswert.
Bei uns können Sie den Beleihungsauslauf einer Immobilie aber auch gern von unserem Rechner ermitteln lassen. Geben Sie dazu einfach den Kaufpreis der Immobilie, den Sicherheitsabschlag, die Kaufnebenkosten und das vorhandene Eigenkapital ein.
Beleihungsauslauf berechnen
Wie berechnet eine Bank die Höhe der Bauzinsen?
Die Bauzinsen sind historisch niedrig, der Leitzins der EZB ebenfalls. Eigentlich stellt dies einen ganz logischen Zusammenhang dar. Was wenige Kreditnehmer aber nicht wissen, ist, dass der Leitzins der Europäischen Zentralbank bei der Kalkulation der Bauzinsen nur eine untergeordnete Rolle spielt. Viel größeres Gewicht spielt in diesem Zusammenhang die Umlaufrendite der zehnjährigen Pfandbriefe.
Während bei einem Ratenkredit der Interbankenzins als Referenzzins gilt, kommt bei den Zinsen einer Baufinanzierung den Pfandbriefrenditen die Schlüsselrolle zu. Diese gelten als absolut sichere Geldanlage und tendieren aufgrund der hohen Nachfrage seit Jahren auf einem historisch niedrigen Niveau. Die deutsche Girozentrale weist Charts mit den entsprechenden Umlaufrenditen aus. Bei der Zinskalkulation spielen aber noch vier andere Faktoren eine Rolle.
So setzt sich der Zinssatz für eine Baufinanzierung zusammen
- Die Refinanzierungskosten: Wie erwähnt, zeigt die durchschnittliche Umlaufrendite der Pfandbriefe die Entwicklung und Tendenz der Kosten für die Refinanzierung der Hypothekenbanken. Damit sind die Zinsen gemeint, die eine Hypothekenbank auf die von ihr ausgegebenen Pfandbriefe bezahlen muss. Die Umlaufrendite der Pfandbriefe bildet damit die Grundlage für die Berechnung der gebundenen Sollzinsen für eine Baufinanzierung.
- Die Risikoprämie: Nicht jedes Darlehen wird ordnungsgemäß zurückgezahlt. Im Gegensatz zu einem Ratenkredit kann die Bank zwar die beliehene Immobilie zwangsversteigern. Es bleibt aber fraglich, ob sie die offene Darlehensschuld damit in voller Höhe erzielt. Für die mögliche Differenz schlägt sie auf den Basiszins die sogenannte Risikoprämie auf. Damit zahlt jeder Kreditnehmer für das Risiko, dass ein anderer sein Darlehen nicht mehr bedienen kann.
- Die Betriebskosten: Wer einen Kredit vergeben möchte, benötigt dafür Mitarbeiter und Räumlichkeiten. Diese Kosten wurden früher häufig über die Kreditabschlussprovision abgedeckt. Da diese aber seit einigen Jahren verboten ist, schlagen die Banken diese Kosten kurzerhand auf die Zinsen auf. Je personalintensiver ein Unternehmen arbeitet, um so höher fallen in der Regel auch die Zinsen aus. Der offizielle Wegfall der Kontoführungsgebühren für Baufinanzierungskonten wird heute ebenfalls in den Zinssatz eingepreist.
- Die Kapitalkosten: Eine Bank könnte mit dem Geld, dass sie für eine Baufinanzierung an einen Kreditnehmer verleiht, auch etwas anderes machen. Beispielsweise eine andere Bank kaufen. Sie könnte auch in deutlich lukrativere Geschäfte wie Finanzwetten investieren. Durch die Baufinanzierung entgeht ihr faktisch eine andere, wahrscheinlich lukrativere Geldanlage. Diesen Verlust lässt sie sich durch einen kleinen Aufschlag auf den Basiszins kompensieren.
- Die Inflation: Wer heute mit einem bestimmten Geldbetrag eine Ware kauft, wird in 20 Jahren für den gleichen Betrag kaum noch den identischen Gegenwert an Ware erhalten. Baufinanzierungen laufen aber in der Regel 20 oder 25 Jahre. Mit der letzten Rate erhält die Bank nur noch einen Bruchteil dessen an Wert zurück, den dieser Betrag bei Auszahlung des Darlehens repräsentierte. Hätte sie mit dem verliehenen Geld eine andere Bank gekauft, hätte sie der Inflation ein Schippchen geschlagen. Also lässt sie sich den Inflationsverlust ebenfalls durch einen kleinen Zinsaufschlag durch den Kreditnehmer kompensieren.
Die Zinsen, welche ein Darlehensnehmer an seine Bank abführt, stellen nur zum Bruchteil echte Zinsleistungen auf das geliehene Geld dar. Zum großen Teil handelt es sich um Entschädigungszahlungen an die Bank dafür, dass sie Geld verleiht und geschäftsimmanente Risiken eingeht. Wie die Zusammensetzung des endgültigen, vom Darlehensnehmer zu bezahlenden Zinses aussehen könnte, zeigt diese Tabelle:
Refinanzierungskosten: | 0,2 Prozent |
---|---|
Risikokosten: | 0,2 Prozent |
Betriebskosten: | 0,5 Prozent |
Kapitalkosten: | 0,8 Prozent |
Inflationsausgleich: | 0,2 Prozent |
Endgültiger Sollzins: | 1,9 Prozent |
(Diese Tabelle hat rein beispielhaften Charakter!)
Wichtig ist, dass die Risikokosten bei einem Ratenkredit deutlich höher ausfallen, als bei einer Baufinanzierung. Bei Erstgenanntem kann die Bank nur auf die Gehaltsabtretung, die übliche Sicherheit, zurückgreifen.
Bei einer Baufinanzierung steht die verwertbare Immobilie im Vordergrund. Dafür fällt auf der Grundlage der deutlich längeren Laufzeit der Inflationsausgleich deutlich höher aus.
Die Zusammensetzung der einzelnen Positionen, mit Ausnahme der Refinanzierungskosten, fällt von Bank zu Bank völlig unterschiedlich aus. Betriebskosten und Kapitalkosten spielen bei Direktanbietern eine geringere Rolle als bei den Instituten vor Ort.
Baufinanzierung richtig planen
Jahrelang haben Verbraucher, die eine Immobilie erwerben wollten, von historisch niedrigen Bauzinsen profitiert. Für Zinsbindungen von zehn Jahren berechneten die Banken weniger als ein Prozent Zinsen pro Jahr. Mit diesen Konditionen ließen sich auch die stetig steigenden Preise am Immobilienmarkt auffangen.
Das Wichtigste auf einen Blick
- Anstieg der Zinsen für Baugeld mit Rekordgeschwindigkeit im ersten Quartal 2022.
- Banken legen wieder strengere Kriterien bei der Kreditvergabe zugrunde und stellen Eigenkapital verstärkt in den Mittelpunkt.
- Hohe Tilgungsleistung schützt vor erhöhten Raten bei weiter steigenden Zinsen nach Ablauf der Zinsbindung.
- Verbraucher mit schon laufenden Finanzierungen können sich durch Forwarddarlehen gegen weitere Zinssprünge zum Ende der laufenden Zinsfestschreibung absichern.
Steigende Zinsen und Immobilienpreise machen den Erwerb schwieriger
Diese fast paradiesischen Zustände für Kreditnehmer haben im ersten Quartal 2022 jedoch ein Ende gefunden. Laut unseren eigenen Berechnungen zur Entwicklung der Bauzinsen – basierend auf den Mindest-Sollzinsen aller Anbieter aus unserem Baufinanzierungsvergleich – sind diese vom 1. Januar bis zum 31. März 2022 von 1,38 auf 1,93 Prozent pro Jahr gestiegen – ein Zuwachs um 40 Prozent, der im zweiten Quartal 2022 anhält.
Bei den Immobilienpreisen mussten Erwerber in der Zeit zwischen dem zweiten Quartal 2021 bis zum ersten Quartal 2022 laut Statista eine durchschnittliche Preissteigerung von acht Prozent in Kauf nehmen.
Für Interessenten heißt es jetzt umdenken und einige Dinge stärker zu beachten und umzusetzen, als dies noch im Mai 2021 der Fall war.
Eigenkapital rückt wieder in den Fokus
Ein sehr alter Finanzierungsgrundsatz lautete, dass Käufer mindestens 20 Prozent des Kaufpreises zuzüglich der Erwerbsnebenkosten aus eigenen Mitteln aufbringen müssten. Dieser Grundsatz wurde auch seitens der Banken in den letzten Jahren immer weiter aufgeweicht. Vollfinanzierungen, teilweise sogar inklusive der Nebenkosten, mehrten sich.
Allerdings hat die Entwicklung der letzten Monate des Jahres 2021 und im ersten Quartal 2022 dazu geführt, dass die Kreditinstitute wieder zurückrudern. Eigenkapital ist wieder gefordert, inzwischen sogar mit Quoten von über20 Prozent des Beleihungswertes. In der Regel entspricht der Beleihungswert auch dem Kaufpreis, wenn dieser realistisch angesetzt wurde. Der Beleihungswert spiegelt den objektiven Wert einer Immobilie, losgelöst von Angebot und Nachfrage, wider.
Der aufgeblähte Immobilienmarkt führte in den letzten Jahren allerdings dazu, dass sich zwischen Kaufpreis und Beleihungswert eine immer weiter öffnende Schere gebildet hat. In der Folge bewerten die Banken Immobilien wieder sehr viel kritischer.
Was bedeutet die 20 Prozent-Regelung für einen Erwerber? Vor allem, wie sieht es mit den Erwerbsnebenkosten aus?
Die Erwerbsnebenkosten variieren von Bundesland zu Bundesland, da die Höchstsätze der Maklercourtage und die Grunderwerbsteuer Ländersache sind. Einzig die Notar- und Gerichtskosten fallen mit rund 1,5 Prozent des Kaufpreises bundesweit einheitlich aus.
Übersicht der Grunderwerbsteuer:
Grunderwerbsteuersätze der Bundesländer 2023 | |
---|---|
Bundesland | Grunderwerbsteuer |
Baden-Württemberg | 5,00 Prozent |
Bayern | 3,50 Prozent |
Berlin | 6,00 Prozent |
Brandenburg | 6,50 Prozent |
Bremen | 5,00 Prozent |
Hamburg | 4,50 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 | 3,50 Prozent |
Sachsen-Anhalt | 5,00 Prozent |
Schleswig-Holstein | 6,50 Prozent |
Thüringen | 6,50 Prozent |
Bereits ein Blick auf die Grunderwerbsteuer zeigt, dass ein Blick über die Landesgrenze, beispielsweise von Brandenburg nach Sachsen, ein enormes Einsparpotenzial bietet.
Gleiches gilt bedingt auch für die Maklercourtage:
Maklergebühren der Bundesländer 2021 | |||
---|---|---|---|
Bundesland | Maklerprovision | Anteil Verkäufer | Anteil Käufer |
Baden-Württemberg | 7,14% | 3,57% | 3,57% |
Bayern | 7,14% | 3,57% | 3,57% |
Berlin | 7,14% | 3,57% | 3,57% |
Brandenburg | 7,14% | 3,57% | 3,57% |
Bremen | 5,95% | 2,98% | 2,98% |
Hamburg | 6,25% | 3,13% | 3,13% |
Hessen | 5,95% | 2,98% | 2,98% |
Mecklenburg-Vorpommern | 5,95% | 2,98% | 2,98% |
Niedersachsen* | 7,14% | 3,57% | 3,57% |
Nordrhein-Westfalen | 7,14% | 3,57% | 3,57% |
Rheinland-Pfalz | 7,14% | 3,57% | 3,57% |
Saarland | 7,14% | 3,57% | 3,57% |
Sachsen | 7,14% | 3,57% | 3,57% |
Sachsen-Anhalt | 7,14% | 3,57% | 3,57% |
Schleswig-Holstein | 7,14% | 3,57% | 3,57% |
Thüringen | 7,14% | 3,57% | 3,57% |
* Maklerprovision insg. regional: 4,76 % - 5,95 % oder 7,14 %, aufgteilt bis zu 3,57% je Partei Quelle: Hausverwaltung-Ratgeber.de, Stand 23.12.2020, Alle Sätze inkl. MwSt. |
Für einen Erwerber in Brandenburg stellen sich die Kaufnebenkosten bei einem Kaufpreis von 400.000 Euro wie folgt dar:
Grunderwerbsteuer 6,5 %: 26.000 Euro
Maklercourtage anteilig 3,47 %: 13.880 Euro
Notar und Gericht 1,5 %: 6.000 Euro
In der Summe belaufen sich die Nebenkosten auf 45.880 Euro. Dazu benötigt er noch 20 Prozent des Kaufpreises als Eigenmittel, 80.000 Euro. Das notwendige Eigenkapital läuft bei diesem Beispiel bei 125.880 Euro aus. Fände der Erwerb in Bayern statt, sänken die Nebenkosten auf 32.480 Euro, eine Ersparnis von 13.400 Euro.
Alternative Geldquellen als Eigenkapitalersatz
Wenn Eltern, Großeltern oder die Tante etwas zum Immobilienerwerb dazu gibt, erhöht dies die Eigenkapitalquote, ohne dass die Bank dies in Zweifel zieht. Dabei spielt es keine Rolle, ob es sich um eine Schenkung, ein zinsloses Darlehen oder ein klassisches Darlehen mit Zinsen und Tilgung handelt.
Nun hat nicht jeder Erwerber Familienmitglieder, die vermögend genug sind, um helfend unter die Arme zu greifen. Deutlich mehr Erwerber haben jedoch einen Arbeitgeber, da sie sich in einem Angestelltenverhältnis befinden.
Ein völlig legitimer und von den Banken ebenfalls akzeptierter Eigenkapitalersatz ist das Arbeitgeberdarlehen. Obwohl zu verzinsen und zu tilgen, werten es die Kreditinstitute nicht als Darlehen, sondern rechnen es den Eigenmitteln zu.
Bei der Aufsetzung des Darlehnsvertrages, sofern der Arbeitgeber nicht schon ein Musterexemplar vorliegen hat, sollte jedoch ein Steuerberater unterstützend mitwirken. Die Art des Vertrages entscheidet darüber, ob das Darlehen seitens des Finanzamtes und der Sozialversicherungsträger als Darlehen eingestuft wird, oder als steuer- und sozialversicherungspflichtiges anteiliges Arbeitsentgelt. So praktisch ein Arbeitgeberdarlehen ist, so penibel muss der Vertrag aufgesetzt sein.
So viel Tilgung wie möglich!
In Darlehensangeboten ist immer wieder von der “anfänglichen jährlichen Tilgung” die Rede. Der Kreditnehmer vereinbart mit der Bank einen Tilgungssatz in Prozent. Dieser Satz bezieht sich aber auf die anfängliche Kreditsumme. Mit der ersten Tilgungsverrechnung sinkt die Restschuld, die tatsächliche nominale Tilgung steigt nach der ersten Tilgungsverrechnung und dies mit jeder weiteren Tilgung.
Tilgungssätze sind ab einer Höhe von einem Prozent möglich, ein Umstand, der bei steigenden Kaufpreisen und damit einhergehenden Kreditvolumina natürlich verlockend ist. Der Verlockung steht aber ein gewaltiges Risiko gegenüber. Je niedriger die Tilgung, umso höher natürlich die Restschuld, umso länger kann die Finanzierung dauern. Der Traum vom schuldenfreien Eigenheim bei Renteneintritt ist dann schnell ausgeträumt, die Hypotheken mindern die Rente extrem. Ein niedriger Zinssatz verlangsamt das Tempo der Tilgung ebenfalls, eine finanzmathematische Frage, hier mit Zahlen beantwortet:
Darlehen | Zinssatz | anfängliche Tilgung | Restschuld nach zehn Jahren |
---|---|---|---|
400.000 Euro | 1 % | 1 % | 357.885 Euro |
400.000 Euro | 5 % | 1 % | 347.222 Euro |
Eine niedrige Tilgung birgt bei steigenden Zinsen das Risiko, dass am Ende der Zinsbindung die Zinsen angestiegen sind. Trotz leicht gesunkener Restschuld kann die neue Rate aber die bisherige übersteigen, die Finanzierung kann “eng” werden. Es empfiehlt sich daher immer, von Beginn an so viel Tilgungsleistung zu erbringen wie möglich.
Viele Banken räumen ihren Kunden auch eine sogenannte Sondertilgung ein, beispielsweise zehn Prozent pro Jahr. Damit haben die Kreditnehmer das Recht, Darlehensteile außer der Reihe zurückzuführen, ohne dafür eine Vorfälligkeitsentschädigung zahlen zu müssen. Wer die Möglichkeit besitzt, beispielsweise durch Gratifikationen Sondertilgungen zu leisten, sollte davon unbedingt Gebrauch machen. Welche Einsparungen sich im Einzelfall erzielen lassen, kann mit unserem Sondertilgungsrechner ermittelt werden.
Einige Kreditinstitute bieten auch die Möglichkeit, jährlich zwischen den möglichen Tilgungssätzen zu wechseln. Mit dieser Option verfügen die Kreditnehmer über die größtmögliche Flexibilität, die Tilgungsleistung an die Einkommenssituation anzupassen.
Steigende Zinsen und steigende Immobilienpreise bedeuten steigende Belastungen für Erwerber, die durch eine maximale Tilgungsleistung aber durchaus in den Griff zu bekommen sind.
Lange Laufzeiten sichern!
Nachdem der “Zinszug” seit Beginn des Jahres 2022 stetig an Fahrt aufnimmt, sollten sich Erwerber langfristig gegen weiter steigende Zinsen durch möglichst lange Zinsbindungsdauern absichern. Eine fünfjährige Zinsfestschreibung im zweiten Quartal 2022 ist fast schon grob fahrlässig. Die Zinsen ziehen bereits von allein an. Niemand kann sich ausmalen, was passiert, wenn die Europäische Zentralbank auch noch die Abkehr von ihrer Niedrigzinspolitik praktiziert.
Die Höhe der Zinsen hängt auch von der Dauer der Zinsfestschreibung ab. Wer hier auf fünf Jahre setzt, spart am falschen Ende. Noch riskanter ist, Stand 2022, ein Darlehen mit variablem Zinssatz. Ratsamer ist es, trotz des Zinsanstiegs der letzten Monate, auch die Laufzeiten von 20 Jahren und 25 Jahren ins Auge zu fassen, nicht nur zehn oder 15 Jahre. Einige Institute, vorwiegend Versicherungen, bieten sogar, analog zu Bausparkassen, Zinsfestschreibungen für die gesamte Darlehenslaufzeit an.
Dies ist auf der einen Seite etwas teurer, auf der anderen Seite erhält der Kreditnehmer damit den Vollkaskoschutz vor weiteren Zinsanstiegen und den damit einhergehenden höheren monatlichen Raten, wie bereits beschriebenen.
Mit Forwarddarlehen die Option auf künftig niedrige Zinsen sichern
Immobilienbesitzer, die bereits eine Finanzierung bedienen, sollten sich in den gerade anbrechenden unruhigen Zinszeiten überlegen, heute schon ein Forwarddarlehen abzuschließen. Damit können sie sich den aktuellen Zinssatz heute schon für einen späteren Zeitraum, bis zu sechs Jahre im Voraus, sichern. Diese Anschlussfinanzierung muss nicht bei der bisherigen Bank geschehen. Für die Zinsgarantie wird ein marginaler Zinsaufschlag fällig, der bei steigenden Zinsen das Zinsanpassungsrisiko aber überkompensiert.
Cap-Darlehen sichern Spielraum nach unten
Wer die Hoffnung hat, dass die Zinsen wieder sinken, aber sich gegen weiter steigende Zinsen absichern möchte, kann auf ein Cap-Darlehen zurückgreifen. Cap-Darlehen passen den Zinssatz innerhalb einer vorgegebenen Bandbreite bei steigenden oder fallenden Zinsen an. Die Anpassungen sind sowohl nach oben als auch nach unten maximiert. Für das Risiko der Bank, einen Zinssatz zu erhalten, der unter der marktüblichen Größenordnung liegt, bezahlt der Kreditnehmer die sogenannte Cap-Prämie. Cap-Darlehen eignen sich in Zeiten uneinheitlicher Tendenzen beim Baugeld. Sie sind nicht so riskant wie Darlehen mit variablen Zinsen, aber auch nicht so statisch, wie ein klassisches Annuitätendarlehen.
Vergleichen, vergleichen, vergleichen
Vergleichen lohnt sich immer – ganz besonders bei der Baufinanzierung, wo schon ein Zehntel Prozentpunkt Zinsunterschied zu Mehrkosten in vierstelliger Höhe führen kann. Unser Baufinanzierungsvergleich hilft dabei, die beste Baufinanzierung zu finden: