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:
- 73.771,04€
- Zinsanteil
- 1.766,72€
- Monatsrate
- 2,13%
- Sollzins p.a.
- 2,17%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 345.850,00 | 613,88 | 1.152,83 | 1.766,72 | 344.697,17 | 613,88 | 1.152,83 | 1.766,72 |
2 | 344.697,17 | 611,84 | 1.154,88 | 1.766,72 | 343.542,29 | 1.225,72 | 2.307,71 | 3.533,43 |
3 | 343.542,29 | 609,79 | 1.156,93 | 1.766,72 | 342.385,36 | 1.835,51 | 3.464,64 | 5.300,15 |
4 | 342.385,36 | 607,73 | 1.158,98 | 1.766,72 | 341.226,37 | 2.443,24 | 4.623,63 | 7.066,87 |
5 | 341.226,37 | 605,68 | 1.161,04 | 1.766,72 | 340.065,33 | 3.048,92 | 5.784,67 | 8.833,59 |
6 | 340.065,33 | 603,62 | 1.163,10 | 1.766,72 | 338.902,23 | 3.652,54 | 6.947,77 | 10.600,30 |
7 | 338.902,23 | 601,55 | 1.165,17 | 1.766,72 | 337.737,07 | 4.254,09 | 8.112,93 | 12.367,02 |
8 | 337.737,07 | 599,48 | 1.167,23 | 1.766,72 | 336.569,83 | 4.853,57 | 9.280,17 | 14.133,74 |
9 | 336.569,83 | 597,41 | 1.169,31 | 1.766,72 | 335.400,53 | 5.450,98 | 10.449,47 | 15.900,45 |
10 | 335.400,53 | 595,34 | 1.171,38 | 1.766,72 | 334.229,15 | 6.046,32 | 11.620,85 | 17.667,17 |
11 | 334.229,15 | 593,26 | 1.173,46 | 1.766,72 | 333.055,69 | 6.639,57 | 12.794,31 | 19.433,89 |
12 | 333.055,69 | 591,17 | 1.175,54 | 1.766,72 | 331.880,14 | 7.230,75 | 13.969,86 | 21.200,61 |
13 | 331.880,14 | 589,09 | 1.177,63 | 1.766,72 | 330.702,51 | 7.819,84 | 15.147,49 | 22.967,32 |
14 | 330.702,51 | 587,00 | 1.179,72 | 1.766,72 | 329.522,79 | 8.406,83 | 16.327,21 | 24.734,04 |
15 | 329.522,79 | 584,90 | 1.181,81 | 1.766,72 | 328.340,98 | 8.991,74 | 17.509,02 | 26.500,76 |
16 | 328.340,98 | 582,81 | 1.183,91 | 1.766,72 | 327.157,07 | 9.574,54 | 18.692,93 | 28.267,47 |
17 | 327.157,07 | 580,70 | 1.186,01 | 1.766,72 | 325.971,05 | 10.155,24 | 19.878,95 | 30.034,19 |
18 | 325.971,05 | 578,60 | 1.188,12 | 1.766,72 | 324.782,94 | 10.733,84 | 21.067,06 | 31.800,91 |
19 | 324.782,94 | 576,49 | 1.190,23 | 1.766,72 | 323.592,71 | 11.310,33 | 22.257,29 | 33.567,62 |
20 | 323.592,71 | 574,38 | 1.192,34 | 1.766,72 | 322.400,37 | 11.884,71 | 23.449,63 | 35.334,34 |
21 | 322.400,37 | 572,26 | 1.194,46 | 1.766,72 | 321.205,91 | 12.456,97 | 24.644,09 | 37.101,06 |
22 | 321.205,91 | 570,14 | 1.196,58 | 1.766,72 | 320.009,34 | 13.027,11 | 25.840,66 | 38.867,78 |
23 | 320.009,34 | 568,02 | 1.198,70 | 1.766,72 | 318.810,63 | 13.595,13 | 27.039,37 | 40.634,49 |
24 | 318.810,63 | 565,89 | 1.200,83 | 1.766,72 | 317.609,81 | 14.161,02 | 28.240,19 | 42.401,21 |
25 | 317.609,81 | 563,76 | 1.202,96 | 1.766,72 | 316.406,85 | 14.724,77 | 29.443,15 | 44.167,93 |
26 | 316.406,85 | 561,62 | 1.205,09 | 1.766,72 | 315.201,75 | 15.286,40 | 30.648,25 | 45.934,64 |
27 | 315.201,75 | 559,48 | 1.207,23 | 1.766,72 | 313.994,52 | 15.845,88 | 31.855,48 | 47.701,36 |
28 | 313.994,52 | 557,34 | 1.209,38 | 1.766,72 | 312.785,14 | 16.403,22 | 33.064,86 | 49.468,08 |
29 | 312.785,14 | 555,19 | 1.211,52 | 1.766,72 | 311.573,62 | 16.958,41 | 34.276,38 | 51.234,80 |
30 | 311.573,62 | 553,04 | 1.213,67 | 1.766,72 | 310.359,94 | 17.511,46 | 35.490,06 | 53.001,51 |
31 | 310.359,94 | 550,89 | 1.215,83 | 1.766,72 | 309.144,12 | 18.062,35 | 36.705,88 | 54.768,23 |
32 | 309.144,12 | 548,73 | 1.217,99 | 1.766,72 | 307.926,13 | 18.611,08 | 37.923,87 | 56.534,95 |
33 | 307.926,13 | 546,57 | 1.220,15 | 1.766,72 | 306.705,98 | 19.157,64 | 39.144,02 | 58.301,66 |
34 | 306.705,98 | 544,40 | 1.222,31 | 1.766,72 | 305.483,67 | 19.702,05 | 40.366,33 | 60.068,38 |
35 | 305.483,67 | 542,23 | 1.224,48 | 1.766,72 | 304.259,18 | 20.244,28 | 41.590,82 | 61.835,10 |
36 | 304.259,18 | 540,06 | 1.226,66 | 1.766,72 | 303.032,53 | 20.784,34 | 42.817,47 | 63.601,82 |
37 | 303.032,53 | 537,88 | 1.228,83 | 1.766,72 | 301.803,69 | 21.322,22 | 44.046,31 | 65.368,53 |
38 | 301.803,69 | 535,70 | 1.231,02 | 1.766,72 | 300.572,68 | 21.857,93 | 45.277,32 | 67.135,25 |
39 | 300.572,68 | 533,52 | 1.233,20 | 1.766,72 | 299.339,48 | 22.391,44 | 46.510,52 | 68.901,97 |
40 | 299.339,48 | 531,33 | 1.235,39 | 1.766,72 | 298.104,09 | 22.922,77 | 47.745,91 | 70.668,68 |
41 | 298.104,09 | 529,13 | 1.237,58 | 1.766,72 | 296.866,50 | 23.451,90 | 48.983,50 | 72.435,40 |
42 | 296.866,50 | 526,94 | 1.239,78 | 1.766,72 | 295.626,73 | 23.978,84 | 50.223,27 | 74.202,12 |
43 | 295.626,73 | 524,74 | 1.241,98 | 1.766,72 | 294.384,75 | 24.503,58 | 51.465,25 | 75.968,83 |
44 | 294.384,75 | 522,53 | 1.244,18 | 1.766,72 | 293.140,56 | 25.026,11 | 52.709,44 | 77.735,55 |
45 | 293.140,56 | 520,32 | 1.246,39 | 1.766,72 | 291.894,17 | 25.546,44 | 53.955,83 | 79.502,27 |
46 | 291.894,17 | 518,11 | 1.248,60 | 1.766,72 | 290.645,56 | 26.064,55 | 55.204,44 | 81.268,99 |
47 | 290.645,56 | 515,90 | 1.250,82 | 1.766,72 | 289.394,74 | 26.580,45 | 56.455,26 | 83.035,70 |
48 | 289.394,74 | 513,68 | 1.253,04 | 1.766,72 | 288.141,70 | 27.094,12 | 57.708,30 | 84.802,42 |
49 | 288.141,70 | 511,45 | 1.255,27 | 1.766,72 | 286.886,44 | 27.605,57 | 58.963,56 | 86.569,14 |
50 | 286.886,44 | 509,22 | 1.257,49 | 1.766,72 | 285.628,94 | 28.114,80 | 60.221,06 | 88.335,85 |
51 | 285.628,94 | 506,99 | 1.259,73 | 1.766,72 | 284.369,22 | 28.621,79 | 61.480,78 | 90.102,57 |
52 | 284.369,22 | 504,76 | 1.261,96 | 1.766,72 | 283.107,25 | 29.126,54 | 62.742,75 | 91.869,29 |
53 | 283.107,25 | 502,52 | 1.264,20 | 1.766,72 | 281.843,05 | 29.629,06 | 64.006,95 | 93.636,01 |
54 | 281.843,05 | 500,27 | 1.266,45 | 1.766,72 | 280.576,61 | 30.129,33 | 65.273,39 | 95.402,72 |
55 | 280.576,61 | 498,02 | 1.268,69 | 1.766,72 | 279.307,91 | 30.627,35 | 66.542,09 | 97.169,44 |
56 | 279.307,91 | 495,77 | 1.270,95 | 1.766,72 | 278.036,97 | 31.123,12 | 67.813,03 | 98.936,16 |
57 | 278.036,97 | 493,52 | 1.273,20 | 1.766,72 | 276.763,77 | 31.616,64 | 69.086,23 | 100.702,87 |
58 | 276.763,77 | 491,26 | 1.275,46 | 1.766,72 | 275.488,31 | 32.107,90 | 70.361,69 | 102.469,59 |
59 | 275.488,31 | 488,99 | 1.277,73 | 1.766,72 | 274.210,58 | 32.596,89 | 71.639,42 | 104.236,31 |
60 | 274.210,58 | 486,72 | 1.279,99 | 1.766,72 | 272.930,59 | 33.083,61 | 72.919,41 | 106.003,03 |
61 | 272.930,59 | 484,45 | 1.282,27 | 1.766,72 | 271.648,32 | 33.568,06 | 74.201,68 | 107.769,74 |
62 | 271.648,32 | 482,18 | 1.284,54 | 1.766,72 | 270.363,78 | 34.050,24 | 75.486,22 | 109.536,46 |
63 | 270.363,78 | 479,90 | 1.286,82 | 1.766,72 | 269.076,96 | 34.530,13 | 76.773,04 | 111.303,18 |
64 | 269.076,96 | 477,61 | 1.289,11 | 1.766,72 | 267.787,85 | 35.007,75 | 78.062,15 | 113.069,89 |
65 | 267.787,85 | 475,32 | 1.291,39 | 1.766,72 | 266.496,46 | 35.483,07 | 79.353,54 | 114.836,61 |
66 | 266.496,46 | 473,03 | 1.293,69 | 1.766,72 | 265.202,77 | 35.956,10 | 80.647,23 | 116.603,33 |
67 | 265.202,77 | 470,73 | 1.295,98 | 1.766,72 | 263.906,79 | 36.426,84 | 81.943,21 | 118.370,04 |
68 | 263.906,79 | 468,43 | 1.298,28 | 1.766,72 | 262.608,51 | 36.895,27 | 83.241,49 | 120.136,76 |
69 | 262.608,51 | 466,13 | 1.300,59 | 1.766,72 | 261.307,92 | 37.361,40 | 84.542,08 | 121.903,48 |
70 | 261.307,92 | 463,82 | 1.302,90 | 1.766,72 | 260.005,03 | 37.825,22 | 85.844,97 | 123.670,20 |
71 | 260.005,03 | 461,51 | 1.305,21 | 1.766,72 | 258.699,82 | 38.286,73 | 87.150,18 | 125.436,91 |
72 | 258.699,82 | 459,19 | 1.307,52 | 1.766,72 | 257.392,29 | 38.745,92 | 88.457,71 | 127.203,63 |
73 | 257.392,29 | 456,87 | 1.309,85 | 1.766,72 | 256.082,45 | 39.202,79 | 89.767,55 | 128.970,35 |
74 | 256.082,45 | 454,55 | 1.312,17 | 1.766,72 | 254.770,28 | 39.657,34 | 91.079,72 | 130.737,06 |
75 | 254.770,28 | 452,22 | 1.314,50 | 1.766,72 | 253.455,78 | 40.109,56 | 92.394,22 | 132.503,78 |
76 | 253.455,78 | 449,88 | 1.316,83 | 1.766,72 | 252.138,94 | 40.559,44 | 93.711,06 | 134.270,50 |
77 | 252.138,94 | 447,55 | 1.319,17 | 1.766,72 | 250.819,77 | 41.006,99 | 95.030,23 | 136.037,22 |
78 | 250.819,77 | 445,21 | 1.321,51 | 1.766,72 | 249.498,26 | 41.452,19 | 96.351,74 | 137.803,93 |
79 | 249.498,26 | 442,86 | 1.323,86 | 1.766,72 | 248.174,40 | 41.895,05 | 97.675,60 | 139.570,65 |
80 | 248.174,40 | 440,51 | 1.326,21 | 1.766,72 | 246.848,20 | 42.335,56 | 99.001,80 | 141.337,37 |
81 | 246.848,20 | 438,16 | 1.328,56 | 1.766,72 | 245.519,63 | 42.773,72 | 100.330,37 | 143.104,08 |
82 | 245.519,63 | 435,80 | 1.330,92 | 1.766,72 | 244.188,71 | 43.209,52 | 101.661,29 | 144.870,80 |
83 | 244.188,71 | 433,43 | 1.333,28 | 1.766,72 | 242.855,43 | 43.642,95 | 102.994,57 | 146.637,52 |
84 | 242.855,43 | 431,07 | 1.335,65 | 1.766,72 | 241.519,78 | 44.074,02 | 104.330,22 | 148.404,24 |
85 | 241.519,78 | 428,70 | 1.338,02 | 1.766,72 | 240.181,76 | 44.502,72 | 105.668,24 | 150.170,95 |
86 | 240.181,76 | 426,32 | 1.340,39 | 1.766,72 | 238.841,37 | 44.929,04 | 107.008,63 | 151.937,67 |
87 | 238.841,37 | 423,94 | 1.342,77 | 1.766,72 | 237.498,60 | 45.352,98 | 108.351,40 | 153.704,39 |
88 | 237.498,60 | 421,56 | 1.345,16 | 1.766,72 | 236.153,44 | 45.774,54 | 109.696,56 | 155.471,10 |
89 | 236.153,44 | 419,17 | 1.347,54 | 1.766,72 | 234.805,89 | 46.193,72 | 111.044,11 | 157.237,82 |
90 | 234.805,89 | 416,78 | 1.349,94 | 1.766,72 | 233.455,96 | 46.610,50 | 112.394,04 | 159.004,54 |
91 | 233.455,96 | 414,38 | 1.352,33 | 1.766,72 | 232.103,63 | 47.024,88 | 113.746,37 | 160.771,25 |
92 | 232.103,63 | 411,98 | 1.354,73 | 1.766,72 | 230.748,89 | 47.436,86 | 115.101,11 | 162.537,97 |
93 | 230.748,89 | 409,58 | 1.357,14 | 1.766,72 | 229.391,75 | 47.846,44 | 116.458,25 | 164.304,69 |
94 | 229.391,75 | 407,17 | 1.359,55 | 1.766,72 | 228.032,21 | 48.253,61 | 117.817,79 | 166.071,41 |
95 | 228.032,21 | 404,76 | 1.361,96 | 1.766,72 | 226.670,25 | 48.658,37 | 119.179,75 | 167.838,12 |
96 | 226.670,25 | 402,34 | 1.364,38 | 1.766,72 | 225.305,87 | 49.060,71 | 120.544,13 | 169.604,84 |
97 | 225.305,87 | 399,92 | 1.366,80 | 1.766,72 | 223.939,07 | 49.460,63 | 121.910,93 | 171.371,56 |
98 | 223.939,07 | 397,49 | 1.369,23 | 1.766,72 | 222.569,85 | 49.858,12 | 123.280,15 | 173.138,27 |
99 | 222.569,85 | 395,06 | 1.371,66 | 1.766,72 | 221.198,19 | 50.253,18 | 124.651,81 | 174.904,99 |
100 | 221.198,19 | 392,63 | 1.374,09 | 1.766,72 | 219.824,10 | 50.645,81 | 126.025,90 | 176.671,71 |
101 | 219.824,10 | 390,19 | 1.376,53 | 1.766,72 | 218.447,57 | 51.036,00 | 127.402,43 | 178.438,43 |
102 | 218.447,57 | 387,74 | 1.378,97 | 1.766,72 | 217.068,60 | 51.423,74 | 128.781,40 | 180.205,14 |
103 | 217.068,60 | 385,30 | 1.381,42 | 1.766,72 | 215.687,18 | 51.809,04 | 130.162,82 | 181.971,86 |
104 | 215.687,18 | 382,84 | 1.383,87 | 1.766,72 | 214.303,31 | 52.191,88 | 131.546,69 | 183.738,58 |
105 | 214.303,31 | 380,39 | 1.386,33 | 1.766,72 | 212.916,98 | 52.572,27 | 132.933,02 | 185.505,29 |
106 | 212.916,98 | 377,93 | 1.388,79 | 1.766,72 | 211.528,19 | 52.950,20 | 134.321,81 | 187.272,01 |
107 | 211.528,19 | 375,46 | 1.391,25 | 1.766,72 | 210.136,93 | 53.325,66 | 135.713,07 | 189.038,73 |
108 | 210.136,93 | 372,99 | 1.393,72 | 1.766,72 | 208.743,21 | 53.698,65 | 137.106,79 | 190.805,45 |
109 | 208.743,21 | 370,52 | 1.396,20 | 1.766,72 | 207.347,01 | 54.069,17 | 138.502,99 | 192.572,16 |
110 | 207.347,01 | 368,04 | 1.398,68 | 1.766,72 | 205.948,33 | 54.437,21 | 139.901,67 | 194.338,88 |
111 | 205.948,33 | 365,56 | 1.401,16 | 1.766,72 | 204.547,18 | 54.802,77 | 141.302,82 | 196.105,60 |
112 | 204.547,18 | 363,07 | 1.403,65 | 1.766,72 | 203.143,53 | 55.165,84 | 142.706,47 | 197.872,31 |
113 | 203.143,53 | 360,58 | 1.406,14 | 1.766,72 | 201.737,39 | 55.526,42 | 144.112,61 | 199.639,03 |
114 | 201.737,39 | 358,08 | 1.408,63 | 1.766,72 | 200.328,76 | 55.884,51 | 145.521,24 | 201.405,75 |
115 | 200.328,76 | 355,58 | 1.411,13 | 1.766,72 | 198.917,63 | 56.240,09 | 146.932,37 | 203.172,46 |
116 | 198.917,63 | 353,08 | 1.413,64 | 1.766,72 | 197.503,99 | 56.593,17 | 148.346,01 | 204.939,18 |
117 | 197.503,99 | 350,57 | 1.416,15 | 1.766,72 | 196.087,84 | 56.943,74 | 149.762,16 | 206.705,90 |
118 | 196.087,84 | 348,06 | 1.418,66 | 1.766,72 | 194.669,18 | 57.291,79 | 151.180,82 | 208.472,62 |
119 | 194.669,18 | 345,54 | 1.421,18 | 1.766,72 | 193.248,00 | 57.637,33 | 152.602,00 | 210.239,33 |
120 | 193.248,00 | 343,02 | 1.423,70 | 1.766,72 | 191.824,30 | 57.980,35 | 154.025,70 | 212.006,05 |
121 | 191.824,30 | 340,49 | 1.426,23 | 1.766,72 | 190.398,07 | 58.320,84 | 155.451,93 | 213.772,77 |
122 | 190.398,07 | 337,96 | 1.428,76 | 1.766,72 | 188.969,31 | 58.658,79 | 156.880,69 | 215.539,48 |
123 | 188.969,31 | 335,42 | 1.431,30 | 1.766,72 | 187.538,01 | 58.994,21 | 158.311,99 | 217.306,20 |
124 | 187.538,01 | 332,88 | 1.433,84 | 1.766,72 | 186.104,17 | 59.327,09 | 159.745,83 | 219.072,92 |
125 | 186.104,17 | 330,33 | 1.436,38 | 1.766,72 | 184.667,79 | 59.657,43 | 161.182,21 | 220.839,64 |
126 | 184.667,79 | 327,79 | 1.438,93 | 1.766,72 | 183.228,86 | 59.985,21 | 162.621,14 | 222.606,35 |
127 | 183.228,86 | 325,23 | 1.441,49 | 1.766,72 | 181.787,37 | 60.310,44 | 164.062,63 | 224.373,07 |
128 | 181.787,37 | 322,67 | 1.444,04 | 1.766,72 | 180.343,33 | 60.633,12 | 165.506,67 | 226.139,79 |
129 | 180.343,33 | 320,11 | 1.446,61 | 1.766,72 | 178.896,72 | 60.953,23 | 166.953,28 | 227.906,50 |
130 | 178.896,72 | 317,54 | 1.449,18 | 1.766,72 | 177.447,55 | 61.270,77 | 168.402,45 | 229.673,22 |
131 | 177.447,55 | 314,97 | 1.451,75 | 1.766,72 | 175.995,80 | 61.585,74 | 169.854,20 | 231.439,94 |
132 | 175.995,80 | 312,39 | 1.454,32 | 1.766,72 | 174.541,48 | 61.898,13 | 171.308,52 | 233.206,66 |
133 | 174.541,48 | 309,81 | 1.456,91 | 1.766,72 | 173.084,57 | 62.207,94 | 172.765,43 | 234.973,37 |
134 | 173.084,57 | 307,23 | 1.459,49 | 1.766,72 | 171.625,08 | 62.515,17 | 174.224,92 | 236.740,09 |
135 | 171.625,08 | 304,63 | 1.462,08 | 1.766,72 | 170.162,99 | 62.819,80 | 175.687,01 | 238.506,81 |
136 | 170.162,99 | 302,04 | 1.464,68 | 1.766,72 | 168.698,32 | 63.121,84 | 177.151,68 | 240.273,52 |
137 | 168.698,32 | 299,44 | 1.467,28 | 1.766,72 | 167.231,04 | 63.421,28 | 178.618,96 | 242.040,24 |
138 | 167.231,04 | 296,84 | 1.469,88 | 1.766,72 | 165.761,16 | 63.718,11 | 180.088,84 | 243.806,96 |
139 | 165.761,16 | 294,23 | 1.472,49 | 1.766,72 | 164.288,67 | 64.012,34 | 181.561,33 | 245.573,67 |
140 | 164.288,67 | 291,61 | 1.475,10 | 1.766,72 | 162.813,56 | 64.303,95 | 183.036,44 | 247.340,39 |
141 | 162.813,56 | 288,99 | 1.477,72 | 1.766,72 | 161.335,84 | 64.592,95 | 184.514,16 | 249.107,11 |
142 | 161.335,84 | 286,37 | 1.480,35 | 1.766,72 | 159.855,49 | 64.879,32 | 185.994,51 | 250.873,83 |
143 | 159.855,49 | 283,74 | 1.482,97 | 1.766,72 | 158.372,52 | 65.163,06 | 187.477,48 | 252.640,54 |
144 | 158.372,52 | 281,11 | 1.485,61 | 1.766,72 | 156.886,91 | 65.444,17 | 188.963,09 | 254.407,26 |
145 | 156.886,91 | 278,47 | 1.488,24 | 1.766,72 | 155.398,67 | 65.722,65 | 190.451,33 | 256.173,98 |
146 | 155.398,67 | 275,83 | 1.490,88 | 1.766,72 | 153.907,79 | 65.998,48 | 191.942,21 | 257.940,69 |
147 | 153.907,79 | 273,19 | 1.493,53 | 1.766,72 | 152.414,26 | 66.271,67 | 193.435,74 | 259.707,41 |
148 | 152.414,26 | 270,54 | 1.496,18 | 1.766,72 | 150.918,07 | 66.542,20 | 194.931,93 | 261.474,13 |
149 | 150.918,07 | 267,88 | 1.498,84 | 1.766,72 | 149.419,24 | 66.810,08 | 196.430,76 | 263.240,85 |
150 | 149.419,24 | 265,22 | 1.501,50 | 1.766,72 | 147.917,74 | 67.075,30 | 197.932,26 | 265.007,56 |
151 | 147.917,74 | 262,55 | 1.504,16 | 1.766,72 | 146.413,57 | 67.337,85 | 199.436,43 | 266.774,28 |
152 | 146.413,57 | 259,88 | 1.506,83 | 1.766,72 | 144.906,74 | 67.597,74 | 200.943,26 | 268.541,00 |
153 | 144.906,74 | 257,21 | 1.509,51 | 1.766,72 | 143.397,23 | 67.854,95 | 202.452,77 | 270.307,71 |
154 | 143.397,23 | 254,53 | 1.512,19 | 1.766,72 | 141.885,05 | 68.109,48 | 203.964,95 | 272.074,43 |
155 | 141.885,05 | 251,85 | 1.514,87 | 1.766,72 | 140.370,18 | 68.361,32 | 205.479,82 | 273.841,15 |
156 | 140.370,18 | 249,16 | 1.517,56 | 1.766,72 | 138.852,62 | 68.610,48 | 206.997,38 | 275.607,87 |
157 | 138.852,62 | 246,46 | 1.520,25 | 1.766,72 | 137.332,36 | 68.856,94 | 208.517,64 | 277.374,58 |
158 | 137.332,36 | 243,76 | 1.522,95 | 1.766,72 | 135.809,41 | 69.100,71 | 210.040,59 | 279.141,30 |
159 | 135.809,41 | 241,06 | 1.525,66 | 1.766,72 | 134.283,75 | 69.341,77 | 211.566,25 | 280.908,02 |
160 | 134.283,75 | 238,35 | 1.528,36 | 1.766,72 | 132.755,39 | 69.580,12 | 213.094,61 | 282.674,73 |
161 | 132.755,39 | 235,64 | 1.531,08 | 1.766,72 | 131.224,32 | 69.815,77 | 214.625,68 | 284.441,45 |
162 | 131.224,32 | 232,92 | 1.533,79 | 1.766,72 | 129.690,52 | 70.048,69 | 216.159,48 | 286.208,17 |
163 | 129.690,52 | 230,20 | 1.536,52 | 1.766,72 | 128.154,00 | 70.278,89 | 217.696,00 | 287.974,88 |
164 | 128.154,00 | 227,47 | 1.539,24 | 1.766,72 | 126.614,76 | 70.506,36 | 219.235,24 | 289.741,60 |
165 | 126.614,76 | 224,74 | 1.541,98 | 1.766,72 | 125.072,79 | 70.731,10 | 220.777,21 | 291.508,32 |
166 | 125.072,79 | 222,00 | 1.544,71 | 1.766,72 | 123.528,07 | 70.953,11 | 222.321,93 | 293.275,04 |
167 | 123.528,07 | 219,26 | 1.547,45 | 1.766,72 | 121.980,62 | 71.172,37 | 223.869,38 | 295.041,75 |
168 | 121.980,62 | 216,52 | 1.550,20 | 1.766,72 | 120.430,42 | 71.388,89 | 225.419,58 | 296.808,47 |
169 | 120.430,42 | 213,76 | 1.552,95 | 1.766,72 | 118.877,46 | 71.602,65 | 226.972,54 | 298.575,19 |
170 | 118.877,46 | 211,01 | 1.555,71 | 1.766,72 | 117.321,75 | 71.813,66 | 228.528,25 | 300.341,90 |
171 | 117.321,75 | 208,25 | 1.558,47 | 1.766,72 | 115.763,28 | 72.021,90 | 230.086,72 | 302.108,62 |
172 | 115.763,28 | 205,48 | 1.561,24 | 1.766,72 | 114.202,05 | 72.227,38 | 231.647,95 | 303.875,34 |
173 | 114.202,05 | 202,71 | 1.564,01 | 1.766,72 | 112.638,04 | 72.430,09 | 233.211,96 | 305.642,06 |
174 | 112.638,04 | 199,93 | 1.566,78 | 1.766,72 | 111.071,25 | 72.630,02 | 234.778,75 | 307.408,77 |
175 | 111.071,25 | 197,15 | 1.569,57 | 1.766,72 | 109.501,69 | 72.827,18 | 236.348,31 | 309.175,49 |
176 | 109.501,69 | 194,37 | 1.572,35 | 1.766,72 | 107.929,34 | 73.021,54 | 237.920,66 | 310.942,21 |
177 | 107.929,34 | 191,57 | 1.575,14 | 1.766,72 | 106.354,19 | 73.213,12 | 239.495,81 | 312.708,92 |
178 | 106.354,19 | 188,78 | 1.577,94 | 1.766,72 | 104.776,25 | 73.401,89 | 241.073,75 | 314.475,64 |
179 | 104.776,25 | 185,98 | 1.580,74 | 1.766,72 | 103.195,51 | 73.587,87 | 242.654,49 | 316.242,36 |
180 | 103.195,51 | 183,17 | 1.583,55 | 1.766,72 | 101.611,97 | 73.771,04 | 244.238,03 | 318.009,08 |
- 75.078,39€
- Zinsanteil
- 1.778,25€
- Monatsrate
- 2,17%
- Sollzins p.a.
- 2,21%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 345.850,00 | 625,41 | 1.152,83 | 1.778,25 | 344.697,17 | 625,41 | 1.152,83 | 1.778,25 |
2 | 344.697,17 | 623,33 | 1.154,92 | 1.778,25 | 343.542,25 | 1.248,74 | 2.307,75 | 3.556,49 |
3 | 343.542,25 | 621,24 | 1.157,01 | 1.778,25 | 342.385,24 | 1.869,98 | 3.464,76 | 5.334,74 |
4 | 342.385,24 | 619,15 | 1.159,10 | 1.778,25 | 341.226,14 | 2.489,13 | 4.623,86 | 7.112,98 |
5 | 341.226,14 | 617,05 | 1.161,19 | 1.778,25 | 340.064,95 | 3.106,18 | 5.785,05 | 8.891,23 |
6 | 340.064,95 | 614,95 | 1.163,29 | 1.778,25 | 338.901,65 | 3.721,13 | 6.948,35 | 10.669,47 |
7 | 338.901,65 | 612,85 | 1.165,40 | 1.778,25 | 337.736,26 | 4.333,97 | 8.113,74 | 12.447,72 |
8 | 337.736,26 | 610,74 | 1.167,51 | 1.778,25 | 336.568,75 | 4.944,71 | 9.281,25 | 14.225,96 |
9 | 336.568,75 | 608,63 | 1.169,62 | 1.778,25 | 335.399,13 | 5.553,34 | 10.450,87 | 16.004,21 |
10 | 335.399,13 | 606,51 | 1.171,73 | 1.778,25 | 334.227,40 | 6.159,86 | 11.622,60 | 17.782,45 |
11 | 334.227,40 | 604,39 | 1.173,85 | 1.778,25 | 333.053,55 | 6.764,25 | 12.796,45 | 19.560,70 |
12 | 333.053,55 | 602,27 | 1.175,97 | 1.778,25 | 331.877,58 | 7.366,52 | 13.972,42 | 21.338,95 |
13 | 331.877,58 | 600,15 | 1.178,10 | 1.778,25 | 330.699,48 | 7.966,67 | 15.150,52 | 23.117,19 |
14 | 330.699,48 | 598,01 | 1.180,23 | 1.778,25 | 329.519,25 | 8.564,68 | 16.330,75 | 24.895,44 |
15 | 329.519,25 | 595,88 | 1.182,36 | 1.778,25 | 328.336,88 | 9.160,56 | 17.513,12 | 26.673,68 |
16 | 328.336,88 | 593,74 | 1.184,50 | 1.778,25 | 327.152,38 | 9.754,30 | 18.697,62 | 28.451,93 |
17 | 327.152,38 | 591,60 | 1.186,64 | 1.778,25 | 325.965,73 | 10.345,91 | 19.884,27 | 30.230,17 |
18 | 325.965,73 | 589,45 | 1.188,79 | 1.778,25 | 324.776,94 | 10.935,36 | 21.073,06 | 32.008,42 |
19 | 324.776,94 | 587,30 | 1.190,94 | 1.778,25 | 323.586,00 | 11.522,67 | 22.264,00 | 33.786,66 |
20 | 323.586,00 | 585,15 | 1.193,09 | 1.778,25 | 322.392,91 | 12.107,82 | 23.457,09 | 35.564,91 |
21 | 322.392,91 | 582,99 | 1.195,25 | 1.778,25 | 321.197,66 | 12.690,81 | 24.652,34 | 37.343,15 |
22 | 321.197,66 | 580,83 | 1.197,41 | 1.778,25 | 320.000,24 | 13.271,64 | 25.849,76 | 39.121,40 |
23 | 320.000,24 | 578,67 | 1.199,58 | 1.778,25 | 318.800,67 | 13.850,31 | 27.049,33 | 40.899,64 |
24 | 318.800,67 | 576,50 | 1.201,75 | 1.778,25 | 317.598,92 | 14.426,81 | 28.251,08 | 42.677,89 |
25 | 317.598,92 | 574,32 | 1.203,92 | 1.778,25 | 316.395,00 | 15.001,13 | 29.455,00 | 44.456,14 |
26 | 316.395,00 | 572,15 | 1.206,10 | 1.778,25 | 315.188,90 | 15.573,28 | 30.661,10 | 46.234,38 |
27 | 315.188,90 | 569,97 | 1.208,28 | 1.778,25 | 313.980,62 | 16.143,25 | 31.869,38 | 48.012,63 |
28 | 313.980,62 | 567,78 | 1.210,46 | 1.778,25 | 312.770,16 | 16.711,03 | 33.079,84 | 49.790,87 |
29 | 312.770,16 | 565,59 | 1.212,65 | 1.778,25 | 311.557,50 | 17.276,62 | 34.292,50 | 51.569,12 |
30 | 311.557,50 | 563,40 | 1.214,85 | 1.778,25 | 310.342,66 | 17.840,02 | 35.507,34 | 53.347,36 |
31 | 310.342,66 | 561,20 | 1.217,04 | 1.778,25 | 309.125,62 | 18.401,22 | 36.724,38 | 55.125,61 |
32 | 309.125,62 | 559,00 | 1.219,24 | 1.778,25 | 307.906,37 | 18.960,23 | 37.943,63 | 56.903,85 |
33 | 307.906,37 | 556,80 | 1.221,45 | 1.778,25 | 306.684,92 | 19.517,02 | 39.165,08 | 58.682,10 |
34 | 306.684,92 | 554,59 | 1.223,66 | 1.778,25 | 305.461,27 | 20.071,61 | 40.388,73 | 60.460,34 |
35 | 305.461,27 | 552,38 | 1.225,87 | 1.778,25 | 304.235,40 | 20.623,99 | 41.614,60 | 62.238,59 |
36 | 304.235,40 | 550,16 | 1.228,09 | 1.778,25 | 303.007,31 | 21.174,15 | 42.842,69 | 64.016,84 |
37 | 303.007,31 | 547,94 | 1.230,31 | 1.778,25 | 301.777,00 | 21.722,08 | 44.073,00 | 65.795,08 |
38 | 301.777,00 | 545,71 | 1.232,53 | 1.778,25 | 300.544,47 | 22.267,80 | 45.305,53 | 67.573,33 |
39 | 300.544,47 | 543,48 | 1.234,76 | 1.778,25 | 299.309,71 | 22.811,28 | 46.540,29 | 69.351,57 |
40 | 299.309,71 | 541,25 | 1.236,99 | 1.778,25 | 298.072,72 | 23.352,53 | 47.777,28 | 71.129,82 |
41 | 298.072,72 | 539,01 | 1.239,23 | 1.778,25 | 296.833,49 | 23.891,55 | 49.016,51 | 72.908,06 |
42 | 296.833,49 | 536,77 | 1.241,47 | 1.778,25 | 295.592,02 | 24.428,32 | 50.257,98 | 74.686,31 |
43 | 295.592,02 | 534,53 | 1.243,72 | 1.778,25 | 294.348,30 | 24.962,85 | 51.501,70 | 76.464,55 |
44 | 294.348,30 | 532,28 | 1.245,97 | 1.778,25 | 293.102,33 | 25.495,13 | 52.747,67 | 78.242,80 |
45 | 293.102,33 | 530,03 | 1.248,22 | 1.778,25 | 291.854,12 | 26.025,16 | 53.995,88 | 80.021,04 |
46 | 291.854,12 | 527,77 | 1.250,48 | 1.778,25 | 290.603,64 | 26.552,93 | 55.246,36 | 81.799,29 |
47 | 290.603,64 | 525,51 | 1.252,74 | 1.778,25 | 289.350,90 | 27.078,44 | 56.499,10 | 83.577,53 |
48 | 289.350,90 | 523,24 | 1.255,00 | 1.778,25 | 288.095,90 | 27.601,68 | 57.754,10 | 85.355,78 |
49 | 288.095,90 | 520,97 | 1.257,27 | 1.778,25 | 286.838,63 | 28.122,65 | 59.011,37 | 87.134,03 |
50 | 286.838,63 | 518,70 | 1.259,55 | 1.778,25 | 285.579,08 | 28.641,35 | 60.270,92 | 88.912,27 |
51 | 285.579,08 | 516,42 | 1.261,82 | 1.778,25 | 284.317,26 | 29.157,77 | 61.532,74 | 90.690,52 |
52 | 284.317,26 | 514,14 | 1.264,11 | 1.778,25 | 283.053,15 | 29.671,92 | 62.796,85 | 92.468,76 |
53 | 283.053,15 | 511,85 | 1.266,39 | 1.778,25 | 281.786,76 | 30.183,77 | 64.063,24 | 94.247,01 |
54 | 281.786,76 | 509,56 | 1.268,68 | 1.778,25 | 280.518,08 | 30.693,33 | 65.331,92 | 96.025,25 |
55 | 280.518,08 | 507,27 | 1.270,98 | 1.778,25 | 279.247,11 | 31.200,60 | 66.602,89 | 97.803,50 |
56 | 279.247,11 | 504,97 | 1.273,27 | 1.778,25 | 277.973,83 | 31.705,58 | 67.876,17 | 99.581,74 |
57 | 277.973,83 | 502,67 | 1.275,58 | 1.778,25 | 276.698,26 | 32.208,25 | 69.151,74 | 101.359,99 |
58 | 276.698,26 | 500,36 | 1.277,88 | 1.778,25 | 275.420,37 | 32.708,61 | 70.429,63 | 103.138,23 |
59 | 275.420,37 | 498,05 | 1.280,19 | 1.778,25 | 274.140,18 | 33.206,66 | 71.709,82 | 104.916,48 |
60 | 274.140,18 | 495,74 | 1.282,51 | 1.778,25 | 272.857,67 | 33.702,40 | 72.992,33 | 106.694,73 |
61 | 272.857,67 | 493,42 | 1.284,83 | 1.778,25 | 271.572,84 | 34.195,81 | 74.277,16 | 108.472,97 |
62 | 271.572,84 | 491,09 | 1.287,15 | 1.778,25 | 270.285,69 | 34.686,91 | 75.564,31 | 110.251,22 |
63 | 270.285,69 | 488,77 | 1.289,48 | 1.778,25 | 268.996,21 | 35.175,68 | 76.853,79 | 112.029,46 |
64 | 268.996,21 | 486,43 | 1.291,81 | 1.778,25 | 267.704,40 | 35.662,11 | 78.145,60 | 113.807,71 |
65 | 267.704,40 | 484,10 | 1.294,15 | 1.778,25 | 266.410,26 | 36.146,21 | 79.439,74 | 115.585,95 |
66 | 266.410,26 | 481,76 | 1.296,49 | 1.778,25 | 265.113,77 | 36.627,97 | 80.736,23 | 117.364,20 |
67 | 265.113,77 | 479,41 | 1.298,83 | 1.778,25 | 263.814,94 | 37.107,38 | 82.035,06 | 119.142,44 |
68 | 263.814,94 | 477,07 | 1.301,18 | 1.778,25 | 262.513,76 | 37.584,45 | 83.336,24 | 120.920,69 |
69 | 262.513,76 | 474,71 | 1.303,53 | 1.778,25 | 261.210,23 | 38.059,16 | 84.639,77 | 122.698,93 |
70 | 261.210,23 | 472,36 | 1.305,89 | 1.778,25 | 259.904,34 | 38.531,51 | 85.945,66 | 124.477,18 |
71 | 259.904,34 | 469,99 | 1.308,25 | 1.778,25 | 258.596,08 | 39.001,51 | 87.253,92 | 126.255,42 |
72 | 258.596,08 | 467,63 | 1.310,62 | 1.778,25 | 257.285,47 | 39.469,14 | 88.564,53 | 128.033,67 |
73 | 257.285,47 | 465,26 | 1.312,99 | 1.778,25 | 255.972,48 | 39.934,39 | 89.877,52 | 129.811,92 |
74 | 255.972,48 | 462,88 | 1.315,36 | 1.778,25 | 254.657,12 | 40.397,28 | 91.192,88 | 131.590,16 |
75 | 254.657,12 | 460,50 | 1.317,74 | 1.778,25 | 253.339,38 | 40.857,78 | 92.510,62 | 133.368,41 |
76 | 253.339,38 | 458,12 | 1.320,12 | 1.778,25 | 252.019,25 | 41.315,90 | 93.830,75 | 135.146,65 |
77 | 252.019,25 | 455,73 | 1.322,51 | 1.778,25 | 250.696,74 | 41.771,64 | 95.153,26 | 136.924,90 |
78 | 250.696,74 | 453,34 | 1.324,90 | 1.778,25 | 249.371,84 | 42.224,98 | 96.478,16 | 138.703,14 |
79 | 249.371,84 | 450,95 | 1.327,30 | 1.778,25 | 248.044,54 | 42.675,93 | 97.805,46 | 140.481,39 |
80 | 248.044,54 | 448,55 | 1.329,70 | 1.778,25 | 246.714,84 | 43.124,48 | 99.135,16 | 142.259,63 |
81 | 246.714,84 | 446,14 | 1.332,10 | 1.778,25 | 245.382,74 | 43.570,62 | 100.467,26 | 144.037,88 |
82 | 245.382,74 | 443,73 | 1.334,51 | 1.778,25 | 244.048,23 | 44.014,35 | 101.801,77 | 145.816,12 |
83 | 244.048,23 | 441,32 | 1.336,92 | 1.778,25 | 242.711,30 | 44.455,67 | 103.138,70 | 147.594,37 |
84 | 242.711,30 | 438,90 | 1.339,34 | 1.778,25 | 241.371,96 | 44.894,58 | 104.478,04 | 149.372,62 |
85 | 241.371,96 | 436,48 | 1.341,76 | 1.778,25 | 240.030,20 | 45.331,06 | 105.819,80 | 151.150,86 |
86 | 240.030,20 | 434,05 | 1.344,19 | 1.778,25 | 238.686,01 | 45.765,11 | 107.163,99 | 152.929,11 |
87 | 238.686,01 | 431,62 | 1.346,62 | 1.778,25 | 237.339,39 | 46.196,74 | 108.510,61 | 154.707,35 |
88 | 237.339,39 | 429,19 | 1.349,06 | 1.778,25 | 235.990,33 | 46.625,93 | 109.859,67 | 156.485,60 |
89 | 235.990,33 | 426,75 | 1.351,50 | 1.778,25 | 234.638,83 | 47.052,67 | 111.211,17 | 158.263,84 |
90 | 234.638,83 | 424,31 | 1.353,94 | 1.778,25 | 233.284,89 | 47.476,98 | 112.565,11 | 160.042,09 |
91 | 233.284,89 | 421,86 | 1.356,39 | 1.778,25 | 231.928,50 | 47.898,84 | 113.921,50 | 161.820,33 |
92 | 231.928,50 | 419,40 | 1.358,84 | 1.778,25 | 230.569,66 | 48.318,24 | 115.280,34 | 163.598,58 |
93 | 230.569,66 | 416,95 | 1.361,30 | 1.778,25 | 229.208,36 | 48.735,19 | 116.641,64 | 165.376,82 |
94 | 229.208,36 | 414,49 | 1.363,76 | 1.778,25 | 227.844,60 | 49.149,67 | 118.005,40 | 167.155,07 |
95 | 227.844,60 | 412,02 | 1.366,23 | 1.778,25 | 226.478,38 | 49.561,69 | 119.371,62 | 168.933,31 |
96 | 226.478,38 | 409,55 | 1.368,70 | 1.778,25 | 225.109,68 | 49.971,24 | 120.740,32 | 170.711,56 |
97 | 225.109,68 | 407,07 | 1.371,17 | 1.778,25 | 223.738,51 | 50.378,31 | 122.111,49 | 172.489,81 |
98 | 223.738,51 | 404,59 | 1.373,65 | 1.778,25 | 222.364,86 | 50.782,91 | 123.485,14 | 174.268,05 |
99 | 222.364,86 | 402,11 | 1.376,14 | 1.778,25 | 220.988,72 | 51.185,02 | 124.861,28 | 176.046,30 |
100 | 220.988,72 | 399,62 | 1.378,62 | 1.778,25 | 219.610,10 | 51.584,64 | 126.239,90 | 177.824,54 |
101 | 219.610,10 | 397,13 | 1.381,12 | 1.778,25 | 218.228,98 | 51.981,77 | 127.621,02 | 179.602,79 |
102 | 218.228,98 | 394,63 | 1.383,61 | 1.778,25 | 216.845,36 | 52.376,40 | 129.004,64 | 181.381,03 |
103 | 216.845,36 | 392,13 | 1.386,12 | 1.778,25 | 215.459,25 | 52.768,53 | 130.390,75 | 183.159,28 |
104 | 215.459,25 | 389,62 | 1.388,62 | 1.778,25 | 214.070,62 | 53.158,15 | 131.779,38 | 184.937,52 |
105 | 214.070,62 | 387,11 | 1.391,13 | 1.778,25 | 212.679,49 | 53.545,26 | 133.170,51 | 186.715,77 |
106 | 212.679,49 | 384,60 | 1.393,65 | 1.778,25 | 211.285,84 | 53.929,85 | 134.564,16 | 188.494,01 |
107 | 211.285,84 | 382,08 | 1.396,17 | 1.778,25 | 209.889,67 | 54.311,93 | 135.960,33 | 190.272,26 |
108 | 209.889,67 | 379,55 | 1.398,69 | 1.778,25 | 208.490,98 | 54.691,48 | 137.359,02 | 192.050,51 |
109 | 208.490,98 | 377,02 | 1.401,22 | 1.778,25 | 207.089,75 | 55.068,50 | 138.760,25 | 193.828,75 |
110 | 207.089,75 | 374,49 | 1.403,76 | 1.778,25 | 205.685,99 | 55.442,99 | 140.164,01 | 195.607,00 |
111 | 205.685,99 | 371,95 | 1.406,30 | 1.778,25 | 204.279,70 | 55.814,94 | 141.570,30 | 197.385,24 |
112 | 204.279,70 | 369,41 | 1.408,84 | 1.778,25 | 202.870,86 | 56.184,34 | 142.979,14 | 199.163,49 |
113 | 202.870,86 | 366,86 | 1.411,39 | 1.778,25 | 201.459,47 | 56.551,20 | 144.390,53 | 200.941,73 |
114 | 201.459,47 | 364,31 | 1.413,94 | 1.778,25 | 200.045,53 | 56.915,51 | 145.804,47 | 202.719,98 |
115 | 200.045,53 | 361,75 | 1.416,50 | 1.778,25 | 198.629,03 | 57.277,26 | 147.220,97 | 204.498,22 |
116 | 198.629,03 | 359,19 | 1.419,06 | 1.778,25 | 197.209,98 | 57.636,44 | 148.640,02 | 206.276,47 |
117 | 197.209,98 | 356,62 | 1.421,62 | 1.778,25 | 195.788,35 | 57.993,07 | 150.061,65 | 208.054,71 |
118 | 195.788,35 | 354,05 | 1.424,19 | 1.778,25 | 194.364,16 | 58.347,12 | 151.485,84 | 209.832,96 |
119 | 194.364,16 | 351,48 | 1.426,77 | 1.778,25 | 192.937,39 | 58.698,59 | 152.912,61 | 211.611,20 |
120 | 192.937,39 | 348,90 | 1.429,35 | 1.778,25 | 191.508,04 | 59.047,49 | 154.341,96 | 213.389,45 |
121 | 191.508,04 | 346,31 | 1.431,94 | 1.778,25 | 190.076,10 | 59.393,80 | 155.773,90 | 215.167,70 |
122 | 190.076,10 | 343,72 | 1.434,52 | 1.778,25 | 188.641,58 | 59.737,52 | 157.208,42 | 216.945,94 |
123 | 188.641,58 | 341,13 | 1.437,12 | 1.778,25 | 187.204,46 | 60.078,64 | 158.645,54 | 218.724,19 |
124 | 187.204,46 | 338,53 | 1.439,72 | 1.778,25 | 185.764,74 | 60.417,17 | 160.085,26 | 220.502,43 |
125 | 185.764,74 | 335,92 | 1.442,32 | 1.778,25 | 184.322,42 | 60.753,10 | 161.527,58 | 222.280,68 |
126 | 184.322,42 | 333,32 | 1.444,93 | 1.778,25 | 182.877,49 | 61.086,41 | 162.972,51 | 224.058,92 |
127 | 182.877,49 | 330,70 | 1.447,54 | 1.778,25 | 181.429,95 | 61.417,12 | 164.420,05 | 225.837,17 |
128 | 181.429,95 | 328,09 | 1.450,16 | 1.778,25 | 179.979,79 | 61.745,20 | 165.870,21 | 227.615,41 |
129 | 179.979,79 | 325,46 | 1.452,78 | 1.778,25 | 178.527,01 | 62.070,67 | 167.322,99 | 229.393,66 |
130 | 178.527,01 | 322,84 | 1.455,41 | 1.778,25 | 177.071,60 | 62.393,50 | 168.778,40 | 231.171,90 |
131 | 177.071,60 | 320,20 | 1.458,04 | 1.778,25 | 175.613,56 | 62.713,71 | 170.236,44 | 232.950,15 |
132 | 175.613,56 | 317,57 | 1.460,68 | 1.778,25 | 174.152,88 | 63.031,27 | 171.697,12 | 234.728,40 |
133 | 174.152,88 | 314,93 | 1.463,32 | 1.778,25 | 172.689,56 | 63.346,20 | 173.160,44 | 236.506,64 |
134 | 172.689,56 | 312,28 | 1.465,97 | 1.778,25 | 171.223,60 | 63.658,48 | 174.626,40 | 238.284,89 |
135 | 171.223,60 | 309,63 | 1.468,62 | 1.778,25 | 169.754,98 | 63.968,11 | 176.095,02 | 240.063,13 |
136 | 169.754,98 | 306,97 | 1.471,27 | 1.778,25 | 168.283,71 | 64.275,08 | 177.566,29 | 241.841,38 |
137 | 168.283,71 | 304,31 | 1.473,93 | 1.778,25 | 166.809,78 | 64.579,40 | 179.040,22 | 243.619,62 |
138 | 166.809,78 | 301,65 | 1.476,60 | 1.778,25 | 165.333,18 | 64.881,04 | 180.516,82 | 245.397,87 |
139 | 165.333,18 | 298,98 | 1.479,27 | 1.778,25 | 163.853,91 | 65.180,02 | 181.996,09 | 247.176,11 |
140 | 163.853,91 | 296,30 | 1.481,94 | 1.778,25 | 162.371,97 | 65.476,32 | 183.478,03 | 248.954,36 |
141 | 162.371,97 | 293,62 | 1.484,62 | 1.778,25 | 160.887,34 | 65.769,95 | 184.962,66 | 250.732,60 |
142 | 160.887,34 | 290,94 | 1.487,31 | 1.778,25 | 159.400,04 | 66.060,89 | 186.449,96 | 252.510,85 |
143 | 159.400,04 | 288,25 | 1.490,00 | 1.778,25 | 157.910,04 | 66.349,13 | 187.939,96 | 254.289,09 |
144 | 157.910,04 | 285,55 | 1.492,69 | 1.778,25 | 156.417,35 | 66.634,69 | 189.432,65 | 256.067,34 |
145 | 156.417,35 | 282,85 | 1.495,39 | 1.778,25 | 154.921,96 | 66.917,54 | 190.928,04 | 257.845,59 |
146 | 154.921,96 | 280,15 | 1.498,09 | 1.778,25 | 153.423,86 | 67.197,69 | 192.426,14 | 259.623,83 |
147 | 153.423,86 | 277,44 | 1.500,80 | 1.778,25 | 151.923,06 | 67.475,13 | 193.926,94 | 261.402,08 |
148 | 151.923,06 | 274,73 | 1.503,52 | 1.778,25 | 150.419,54 | 67.749,86 | 195.430,46 | 263.180,32 |
149 | 150.419,54 | 272,01 | 1.506,24 | 1.778,25 | 148.913,30 | 68.021,87 | 196.936,70 | 264.958,57 |
150 | 148.913,30 | 269,28 | 1.508,96 | 1.778,25 | 147.404,34 | 68.291,16 | 198.445,66 | 266.736,81 |
151 | 147.404,34 | 266,56 | 1.511,69 | 1.778,25 | 145.892,65 | 68.557,71 | 199.957,35 | 268.515,06 |
152 | 145.892,65 | 263,82 | 1.514,42 | 1.778,25 | 144.378,23 | 68.821,53 | 201.471,77 | 270.293,30 |
153 | 144.378,23 | 261,08 | 1.517,16 | 1.778,25 | 142.861,07 | 69.082,62 | 202.988,93 | 272.071,55 |
154 | 142.861,07 | 258,34 | 1.519,90 | 1.778,25 | 141.341,16 | 69.340,96 | 204.508,84 | 273.849,79 |
155 | 141.341,16 | 255,59 | 1.522,65 | 1.778,25 | 139.818,51 | 69.596,55 | 206.031,49 | 275.628,04 |
156 | 139.818,51 | 252,84 | 1.525,41 | 1.778,25 | 138.293,10 | 69.849,39 | 207.556,90 | 277.406,29 |
157 | 138.293,10 | 250,08 | 1.528,17 | 1.778,25 | 136.764,94 | 70.099,47 | 209.085,06 | 279.184,53 |
158 | 136.764,94 | 247,32 | 1.530,93 | 1.778,25 | 135.234,01 | 70.346,79 | 210.615,99 | 280.962,78 |
159 | 135.234,01 | 244,55 | 1.533,70 | 1.778,25 | 133.700,31 | 70.591,33 | 212.149,69 | 282.741,02 |
160 | 133.700,31 | 241,77 | 1.536,47 | 1.778,25 | 132.163,84 | 70.833,11 | 213.686,16 | 284.519,27 |
161 | 132.163,84 | 239,00 | 1.539,25 | 1.778,25 | 130.624,59 | 71.072,11 | 215.225,41 | 286.297,51 |
162 | 130.624,59 | 236,21 | 1.542,03 | 1.778,25 | 129.082,56 | 71.308,32 | 216.767,44 | 288.075,76 |
163 | 129.082,56 | 233,42 | 1.544,82 | 1.778,25 | 127.537,74 | 71.541,74 | 218.312,26 | 289.854,00 |
164 | 127.537,74 | 230,63 | 1.547,61 | 1.778,25 | 125.990,12 | 71.772,37 | 219.859,88 | 291.632,25 |
165 | 125.990,12 | 227,83 | 1.550,41 | 1.778,25 | 124.439,71 | 72.000,21 | 221.410,29 | 293.410,49 |
166 | 124.439,71 | 225,03 | 1.553,22 | 1.778,25 | 122.886,49 | 72.225,23 | 222.963,51 | 295.188,74 |
167 | 122.886,49 | 222,22 | 1.556,03 | 1.778,25 | 121.330,47 | 72.447,45 | 224.519,53 | 296.966,98 |
168 | 121.330,47 | 219,41 | 1.558,84 | 1.778,25 | 119.771,63 | 72.666,86 | 226.078,37 | 298.745,23 |
169 | 119.771,63 | 216,59 | 1.561,66 | 1.778,25 | 118.209,97 | 72.883,45 | 227.640,03 | 300.523,48 |
170 | 118.209,97 | 213,76 | 1.564,48 | 1.778,25 | 116.645,49 | 73.097,21 | 229.204,51 | 302.301,72 |
171 | 116.645,49 | 210,93 | 1.567,31 | 1.778,25 | 115.078,18 | 73.308,14 | 230.771,82 | 304.079,97 |
172 | 115.078,18 | 208,10 | 1.570,15 | 1.778,25 | 113.508,03 | 73.516,24 | 232.341,97 | 305.858,21 |
173 | 113.508,03 | 205,26 | 1.572,99 | 1.778,25 | 111.935,05 | 73.721,50 | 233.914,95 | 307.636,46 |
174 | 111.935,05 | 202,42 | 1.575,83 | 1.778,25 | 110.359,22 | 73.923,92 | 235.490,78 | 309.414,70 |
175 | 110.359,22 | 199,57 | 1.578,68 | 1.778,25 | 108.780,54 | 74.123,49 | 237.069,46 | 311.192,95 |
176 | 108.780,54 | 196,71 | 1.581,53 | 1.778,25 | 107.199,00 | 74.320,20 | 238.651,00 | 312.971,19 |
177 | 107.199,00 | 193,85 | 1.584,39 | 1.778,25 | 105.614,61 | 74.514,05 | 240.235,39 | 314.749,44 |
178 | 105.614,61 | 190,99 | 1.587,26 | 1.778,25 | 104.027,35 | 74.705,03 | 241.822,65 | 316.527,68 |
179 | 104.027,35 | 188,12 | 1.590,13 | 1.778,25 | 102.437,22 | 74.893,15 | 243.412,78 | 318.305,93 |
180 | 102.437,22 | 185,24 | 1.593,00 | 1.778,25 | 100.844,22 | 75.078,39 | 245.005,78 | 320.084,18 |
- 76.708,19€
- Zinsanteil
- 1.792,66€
- Monatsrate
- 2,22%
- Sollzins p.a.
- 2,25%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 345.850,00 | 639,82 | 1.152,83 | 1.792,66 | 344.697,17 | 639,82 | 1.152,83 | 1.792,66 |
2 | 344.697,17 | 637,69 | 1.154,97 | 1.792,66 | 343.542,20 | 1.277,51 | 2.307,80 | 3.585,31 |
3 | 343.542,20 | 635,55 | 1.157,10 | 1.792,66 | 342.385,10 | 1.913,07 | 3.464,90 | 5.377,97 |
4 | 342.385,10 | 633,41 | 1.159,24 | 1.792,66 | 341.225,85 | 2.546,48 | 4.624,15 | 7.170,62 |
5 | 341.225,85 | 631,27 | 1.161,39 | 1.792,66 | 340.064,47 | 3.177,75 | 5.785,53 | 8.963,28 |
6 | 340.064,47 | 629,12 | 1.163,54 | 1.792,66 | 338.900,93 | 3.806,86 | 6.949,07 | 10.755,94 |
7 | 338.900,93 | 626,97 | 1.165,69 | 1.792,66 | 337.735,24 | 4.433,83 | 8.114,76 | 12.548,59 |
8 | 337.735,24 | 624,81 | 1.167,85 | 1.792,66 | 336.567,40 | 5.058,64 | 9.282,60 | 14.341,25 |
9 | 336.567,40 | 622,65 | 1.170,01 | 1.792,66 | 335.397,39 | 5.681,29 | 10.452,61 | 16.133,90 |
10 | 335.397,39 | 620,49 | 1.172,17 | 1.792,66 | 334.225,22 | 6.301,78 | 11.624,78 | 17.926,56 |
11 | 334.225,22 | 618,32 | 1.174,34 | 1.792,66 | 333.050,88 | 6.920,09 | 12.799,12 | 19.719,21 |
12 | 333.050,88 | 616,14 | 1.176,51 | 1.792,66 | 331.874,37 | 7.536,24 | 13.975,63 | 21.511,87 |
13 | 331.874,37 | 613,97 | 1.178,69 | 1.792,66 | 330.695,68 | 8.150,20 | 15.154,32 | 23.304,53 |
14 | 330.695,68 | 611,79 | 1.180,87 | 1.792,66 | 329.514,81 | 8.761,99 | 16.335,19 | 25.097,18 |
15 | 329.514,81 | 609,60 | 1.183,05 | 1.792,66 | 328.331,76 | 9.371,59 | 17.518,24 | 26.889,84 |
16 | 328.331,76 | 607,41 | 1.185,24 | 1.792,66 | 327.146,51 | 9.979,01 | 18.703,49 | 28.682,49 |
17 | 327.146,51 | 605,22 | 1.187,43 | 1.792,66 | 325.959,08 | 10.584,23 | 19.890,92 | 30.475,15 |
18 | 325.959,08 | 603,02 | 1.189,63 | 1.792,66 | 324.769,45 | 11.187,25 | 21.080,55 | 32.267,81 |
19 | 324.769,45 | 600,82 | 1.191,83 | 1.792,66 | 323.577,62 | 11.788,08 | 22.272,38 | 34.060,46 |
20 | 323.577,62 | 598,62 | 1.194,04 | 1.792,66 | 322.383,58 | 12.386,70 | 23.466,42 | 35.853,12 |
21 | 322.383,58 | 596,41 | 1.196,25 | 1.792,66 | 321.187,33 | 12.983,11 | 24.662,67 | 37.645,77 |
22 | 321.187,33 | 594,20 | 1.198,46 | 1.792,66 | 319.988,87 | 13.577,30 | 25.861,13 | 39.438,43 |
23 | 319.988,87 | 591,98 | 1.200,68 | 1.792,66 | 318.788,20 | 14.169,28 | 27.061,80 | 41.231,08 |
24 | 318.788,20 | 589,76 | 1.202,90 | 1.792,66 | 317.585,30 | 14.759,04 | 28.264,70 | 43.023,74 |
25 | 317.585,30 | 587,53 | 1.205,12 | 1.792,66 | 316.380,18 | 15.346,57 | 29.469,82 | 44.816,40 |
26 | 316.380,18 | 585,30 | 1.207,35 | 1.792,66 | 315.172,82 | 15.931,88 | 30.677,18 | 46.609,05 |
27 | 315.172,82 | 583,07 | 1.209,59 | 1.792,66 | 313.963,24 | 16.514,95 | 31.886,76 | 48.401,71 |
28 | 313.963,24 | 580,83 | 1.211,82 | 1.792,66 | 312.751,41 | 17.095,78 | 33.098,59 | 50.194,36 |
29 | 312.751,41 | 578,59 | 1.214,07 | 1.792,66 | 311.537,35 | 17.674,37 | 34.312,65 | 51.987,02 |
30 | 311.537,35 | 576,34 | 1.216,31 | 1.792,66 | 310.321,04 | 18.250,71 | 35.528,96 | 53.779,68 |
31 | 310.321,04 | 574,09 | 1.218,56 | 1.792,66 | 309.102,47 | 18.824,81 | 36.747,53 | 55.572,33 |
32 | 309.102,47 | 571,84 | 1.220,82 | 1.792,66 | 307.881,66 | 19.396,64 | 37.968,34 | 57.364,99 |
33 | 307.881,66 | 569,58 | 1.223,07 | 1.792,66 | 306.658,58 | 19.966,23 | 39.191,42 | 59.157,64 |
34 | 306.658,58 | 567,32 | 1.225,34 | 1.792,66 | 305.433,25 | 20.533,54 | 40.416,75 | 60.950,30 |
35 | 305.433,25 | 565,05 | 1.227,60 | 1.792,66 | 304.205,64 | 21.098,60 | 41.644,36 | 62.742,95 |
36 | 304.205,64 | 562,78 | 1.229,88 | 1.792,66 | 302.975,77 | 21.661,38 | 42.874,23 | 64.535,61 |
37 | 302.975,77 | 560,51 | 1.232,15 | 1.792,66 | 301.743,62 | 22.221,88 | 44.106,38 | 66.328,27 |
38 | 301.743,62 | 558,23 | 1.234,43 | 1.792,66 | 300.509,19 | 22.780,11 | 45.340,81 | 68.120,92 |
39 | 300.509,19 | 555,94 | 1.236,71 | 1.792,66 | 299.272,47 | 23.336,05 | 46.577,53 | 69.913,58 |
40 | 299.272,47 | 553,65 | 1.239,00 | 1.792,66 | 298.033,47 | 23.889,70 | 47.816,53 | 71.706,23 |
41 | 298.033,47 | 551,36 | 1.241,29 | 1.792,66 | 296.792,18 | 24.441,07 | 49.057,82 | 73.498,89 |
42 | 296.792,18 | 549,07 | 1.243,59 | 1.792,66 | 295.548,59 | 24.990,13 | 50.301,41 | 75.291,55 |
43 | 295.548,59 | 546,76 | 1.245,89 | 1.792,66 | 294.302,69 | 25.536,90 | 51.547,31 | 77.084,20 |
44 | 294.302,69 | 544,46 | 1.248,20 | 1.792,66 | 293.054,50 | 26.081,36 | 52.795,50 | 78.876,86 |
45 | 293.054,50 | 542,15 | 1.250,51 | 1.792,66 | 291.803,99 | 26.623,51 | 54.046,01 | 80.669,51 |
46 | 291.803,99 | 539,84 | 1.252,82 | 1.792,66 | 290.551,18 | 27.163,34 | 55.298,82 | 82.462,17 |
47 | 290.551,18 | 537,52 | 1.255,14 | 1.792,66 | 289.296,04 | 27.700,86 | 56.553,96 | 84.254,82 |
48 | 289.296,04 | 535,20 | 1.257,46 | 1.792,66 | 288.038,58 | 28.236,06 | 57.811,42 | 86.047,48 |
49 | 288.038,58 | 532,87 | 1.259,78 | 1.792,66 | 286.778,80 | 28.768,93 | 59.071,20 | 87.840,14 |
50 | 286.778,80 | 530,54 | 1.262,12 | 1.792,66 | 285.516,68 | 29.299,47 | 60.333,32 | 89.632,79 |
51 | 285.516,68 | 528,21 | 1.264,45 | 1.792,66 | 284.252,23 | 29.827,68 | 61.597,77 | 91.425,45 |
52 | 284.252,23 | 525,87 | 1.266,79 | 1.792,66 | 282.985,44 | 30.353,55 | 62.864,56 | 93.218,10 |
53 | 282.985,44 | 523,52 | 1.269,13 | 1.792,66 | 281.716,31 | 30.877,07 | 64.133,69 | 95.010,76 |
54 | 281.716,31 | 521,18 | 1.271,48 | 1.792,66 | 280.444,83 | 31.398,24 | 65.405,17 | 96.803,42 |
55 | 280.444,83 | 518,82 | 1.273,83 | 1.792,66 | 279.171,00 | 31.917,07 | 66.679,00 | 98.596,07 |
56 | 279.171,00 | 516,47 | 1.276,19 | 1.792,66 | 277.894,81 | 32.433,53 | 67.955,19 | 100.388,73 |
57 | 277.894,81 | 514,11 | 1.278,55 | 1.792,66 | 276.616,26 | 32.947,64 | 69.233,74 | 102.181,38 |
58 | 276.616,26 | 511,74 | 1.280,92 | 1.792,66 | 275.335,34 | 33.459,38 | 70.514,66 | 103.974,04 |
59 | 275.335,34 | 509,37 | 1.283,29 | 1.792,66 | 274.052,05 | 33.968,75 | 71.797,95 | 105.766,69 |
60 | 274.052,05 | 507,00 | 1.285,66 | 1.792,66 | 272.766,40 | 34.475,75 | 73.083,60 | 107.559,35 |
61 | 272.766,40 | 504,62 | 1.288,04 | 1.792,66 | 271.478,36 | 34.980,36 | 74.371,64 | 109.352,01 |
62 | 271.478,36 | 502,23 | 1.290,42 | 1.792,66 | 270.187,94 | 35.482,60 | 75.662,06 | 111.144,66 |
63 | 270.187,94 | 499,85 | 1.292,81 | 1.792,66 | 268.895,13 | 35.982,45 | 76.954,87 | 112.937,32 |
64 | 268.895,13 | 497,46 | 1.295,20 | 1.792,66 | 267.599,93 | 36.479,90 | 78.250,07 | 114.729,97 |
65 | 267.599,93 | 495,06 | 1.297,60 | 1.792,66 | 266.302,33 | 36.974,96 | 79.547,67 | 116.522,63 |
66 | 266.302,33 | 492,66 | 1.300,00 | 1.792,66 | 265.002,34 | 37.467,62 | 80.847,66 | 118.315,29 |
67 | 265.002,34 | 490,25 | 1.302,40 | 1.792,66 | 263.699,93 | 37.957,88 | 82.150,07 | 120.107,94 |
68 | 263.699,93 | 487,84 | 1.304,81 | 1.792,66 | 262.395,12 | 38.445,72 | 83.454,88 | 121.900,60 |
69 | 262.395,12 | 485,43 | 1.307,22 | 1.792,66 | 261.087,90 | 38.931,15 | 84.762,10 | 123.693,25 |
70 | 261.087,90 | 483,01 | 1.309,64 | 1.792,66 | 259.778,26 | 39.414,16 | 86.071,74 | 125.485,91 |
71 | 259.778,26 | 480,59 | 1.312,07 | 1.792,66 | 258.466,19 | 39.894,75 | 87.383,81 | 127.278,56 |
72 | 258.466,19 | 478,16 | 1.314,49 | 1.792,66 | 257.151,70 | 40.372,92 | 88.698,30 | 129.071,22 |
73 | 257.151,70 | 475,73 | 1.316,93 | 1.792,66 | 255.834,77 | 40.848,65 | 90.015,23 | 130.863,88 |
74 | 255.834,77 | 473,29 | 1.319,36 | 1.792,66 | 254.515,41 | 41.321,94 | 91.334,59 | 132.656,53 |
75 | 254.515,41 | 470,85 | 1.321,80 | 1.792,66 | 253.193,61 | 41.792,79 | 92.656,39 | 134.449,19 |
76 | 253.193,61 | 468,41 | 1.324,25 | 1.792,66 | 251.869,36 | 42.261,20 | 93.980,64 | 136.241,84 |
77 | 251.869,36 | 465,96 | 1.326,70 | 1.792,66 | 250.542,66 | 42.727,16 | 95.307,34 | 138.034,50 |
78 | 250.542,66 | 463,50 | 1.329,15 | 1.792,66 | 249.213,51 | 43.190,66 | 96.636,49 | 139.827,16 |
79 | 249.213,51 | 461,04 | 1.331,61 | 1.792,66 | 247.881,90 | 43.651,71 | 97.968,10 | 141.619,81 |
80 | 247.881,90 | 458,58 | 1.334,07 | 1.792,66 | 246.547,82 | 44.110,29 | 99.302,18 | 143.412,47 |
81 | 246.547,82 | 456,11 | 1.336,54 | 1.792,66 | 245.211,28 | 44.566,40 | 100.638,72 | 145.205,12 |
82 | 245.211,28 | 453,64 | 1.339,01 | 1.792,66 | 243.872,27 | 45.020,05 | 101.977,73 | 146.997,78 |
83 | 243.872,27 | 451,16 | 1.341,49 | 1.792,66 | 242.530,78 | 45.471,21 | 103.319,22 | 148.790,43 |
84 | 242.530,78 | 448,68 | 1.343,97 | 1.792,66 | 241.186,80 | 45.919,89 | 104.663,20 | 150.583,09 |
85 | 241.186,80 | 446,20 | 1.346,46 | 1.792,66 | 239.840,34 | 46.366,09 | 106.009,66 | 152.375,75 |
86 | 239.840,34 | 443,70 | 1.348,95 | 1.792,66 | 238.491,39 | 46.809,79 | 107.358,61 | 154.168,40 |
87 | 238.491,39 | 441,21 | 1.351,45 | 1.792,66 | 237.139,94 | 47.251,00 | 108.710,06 | 155.961,06 |
88 | 237.139,94 | 438,71 | 1.353,95 | 1.792,66 | 235.786,00 | 47.689,71 | 110.064,00 | 157.753,71 |
89 | 235.786,00 | 436,20 | 1.356,45 | 1.792,66 | 234.429,54 | 48.125,91 | 111.420,46 | 159.546,37 |
90 | 234.429,54 | 433,69 | 1.358,96 | 1.792,66 | 233.070,58 | 48.559,61 | 112.779,42 | 161.339,03 |
91 | 233.070,58 | 431,18 | 1.361,48 | 1.792,66 | 231.709,11 | 48.990,79 | 114.140,89 | 163.131,68 |
92 | 231.709,11 | 428,66 | 1.363,99 | 1.792,66 | 230.345,11 | 49.419,45 | 115.504,89 | 164.924,34 |
93 | 230.345,11 | 426,14 | 1.366,52 | 1.792,66 | 228.978,60 | 49.845,59 | 116.871,40 | 166.716,99 |
94 | 228.978,60 | 423,61 | 1.369,05 | 1.792,66 | 227.609,55 | 50.269,20 | 118.240,45 | 168.509,65 |
95 | 227.609,55 | 421,08 | 1.371,58 | 1.792,66 | 226.237,97 | 50.690,28 | 119.612,03 | 170.302,30 |
96 | 226.237,97 | 418,54 | 1.374,12 | 1.792,66 | 224.863,86 | 51.108,82 | 120.986,14 | 172.094,96 |
97 | 224.863,86 | 416,00 | 1.376,66 | 1.792,66 | 223.487,20 | 51.524,82 | 122.362,80 | 173.887,62 |
98 | 223.487,20 | 413,45 | 1.379,20 | 1.792,66 | 222.108,00 | 51.938,27 | 123.742,00 | 175.680,27 |
99 | 222.108,00 | 410,90 | 1.381,76 | 1.792,66 | 220.726,24 | 52.349,17 | 125.123,76 | 177.472,93 |
100 | 220.726,24 | 408,34 | 1.384,31 | 1.792,66 | 219.341,93 | 52.757,51 | 126.508,07 | 179.265,58 |
101 | 219.341,93 | 405,78 | 1.386,87 | 1.792,66 | 217.955,05 | 53.163,29 | 127.894,95 | 181.058,24 |
102 | 217.955,05 | 403,22 | 1.389,44 | 1.792,66 | 216.565,61 | 53.566,51 | 129.284,39 | 182.850,90 |
103 | 216.565,61 | 400,65 | 1.392,01 | 1.792,66 | 215.173,61 | 53.967,16 | 130.676,39 | 184.643,55 |
104 | 215.173,61 | 398,07 | 1.394,58 | 1.792,66 | 213.779,02 | 54.365,23 | 132.070,98 | 186.436,21 |
105 | 213.779,02 | 395,49 | 1.397,16 | 1.792,66 | 212.381,86 | 54.760,72 | 133.468,14 | 188.228,86 |
106 | 212.381,86 | 392,91 | 1.399,75 | 1.792,66 | 210.982,11 | 55.153,62 | 134.867,89 | 190.021,52 |
107 | 210.982,11 | 390,32 | 1.402,34 | 1.792,66 | 209.579,77 | 55.543,94 | 136.270,23 | 191.814,17 |
108 | 209.579,77 | 387,72 | 1.404,93 | 1.792,66 | 208.174,83 | 55.931,66 | 137.675,17 | 193.606,83 |
109 | 208.174,83 | 385,12 | 1.407,53 | 1.792,66 | 206.767,30 | 56.316,79 | 139.082,70 | 195.399,49 |
110 | 206.767,30 | 382,52 | 1.410,14 | 1.792,66 | 205.357,17 | 56.699,31 | 140.492,83 | 197.192,14 |
111 | 205.357,17 | 379,91 | 1.412,75 | 1.792,66 | 203.944,42 | 57.079,22 | 141.905,58 | 198.984,80 |
112 | 203.944,42 | 377,30 | 1.415,36 | 1.792,66 | 202.529,06 | 57.456,52 | 143.320,94 | 200.777,45 |
113 | 202.529,06 | 374,68 | 1.417,98 | 1.792,66 | 201.111,08 | 57.831,19 | 144.738,92 | 202.570,11 |
114 | 201.111,08 | 372,06 | 1.420,60 | 1.792,66 | 199.690,48 | 58.203,25 | 146.159,52 | 204.362,77 |
115 | 199.690,48 | 369,43 | 1.423,23 | 1.792,66 | 198.267,26 | 58.572,68 | 147.582,74 | 206.155,42 |
116 | 198.267,26 | 366,79 | 1.425,86 | 1.792,66 | 196.841,39 | 58.939,47 | 149.008,61 | 207.948,08 |
117 | 196.841,39 | 364,16 | 1.428,50 | 1.792,66 | 195.412,90 | 59.303,63 | 150.437,10 | 209.740,73 |
118 | 195.412,90 | 361,51 | 1.431,14 | 1.792,66 | 193.981,75 | 59.665,14 | 151.868,25 | 211.533,39 |
119 | 193.981,75 | 358,87 | 1.433,79 | 1.792,66 | 192.547,96 | 60.024,01 | 153.302,04 | 213.326,04 |
120 | 192.547,96 | 356,21 | 1.436,44 | 1.792,66 | 191.111,52 | 60.380,22 | 154.738,48 | 215.118,70 |
121 | 191.111,52 | 353,56 | 1.439,10 | 1.792,66 | 189.672,42 | 60.733,78 | 156.177,58 | 216.911,36 |
122 | 189.672,42 | 350,89 | 1.441,76 | 1.792,66 | 188.230,66 | 61.084,67 | 157.619,34 | 218.704,01 |
123 | 188.230,66 | 348,23 | 1.444,43 | 1.792,66 | 186.786,23 | 61.432,90 | 159.063,77 | 220.496,67 |
124 | 186.786,23 | 345,55 | 1.447,10 | 1.792,66 | 185.339,13 | 61.778,45 | 160.510,87 | 222.289,32 |
125 | 185.339,13 | 342,88 | 1.449,78 | 1.792,66 | 183.889,35 | 62.121,33 | 161.960,65 | 224.081,98 |
126 | 183.889,35 | 340,20 | 1.452,46 | 1.792,66 | 182.436,89 | 62.461,53 | 163.413,11 | 225.874,64 |
127 | 182.436,89 | 337,51 | 1.455,15 | 1.792,66 | 180.981,74 | 62.799,03 | 164.868,26 | 227.667,29 |
128 | 180.981,74 | 334,82 | 1.457,84 | 1.792,66 | 179.523,90 | 63.133,85 | 166.326,10 | 229.459,95 |
129 | 179.523,90 | 332,12 | 1.460,54 | 1.792,66 | 178.063,37 | 63.465,97 | 167.786,63 | 231.252,60 |
130 | 178.063,37 | 329,42 | 1.463,24 | 1.792,66 | 176.600,13 | 63.795,39 | 169.249,87 | 233.045,26 |
131 | 176.600,13 | 326,71 | 1.465,95 | 1.792,66 | 175.134,18 | 64.122,10 | 170.715,82 | 234.837,91 |
132 | 175.134,18 | 324,00 | 1.468,66 | 1.792,66 | 173.665,53 | 64.446,10 | 172.184,47 | 236.630,57 |
133 | 173.665,53 | 321,28 | 1.471,37 | 1.792,66 | 172.194,15 | 64.767,38 | 173.655,85 | 238.423,23 |
134 | 172.194,15 | 318,56 | 1.474,10 | 1.792,66 | 170.720,05 | 65.085,94 | 175.129,95 | 240.215,88 |
135 | 170.720,05 | 315,83 | 1.476,82 | 1.792,66 | 169.243,23 | 65.401,77 | 176.606,77 | 242.008,54 |
136 | 169.243,23 | 313,10 | 1.479,56 | 1.792,66 | 167.763,67 | 65.714,87 | 178.086,33 | 243.801,19 |
137 | 167.763,67 | 310,36 | 1.482,29 | 1.792,66 | 166.281,38 | 66.025,23 | 179.568,62 | 245.593,85 |
138 | 166.281,38 | 307,62 | 1.485,04 | 1.792,66 | 164.796,35 | 66.332,85 | 181.053,65 | 247.386,51 |
139 | 164.796,35 | 304,87 | 1.487,78 | 1.792,66 | 163.308,56 | 66.637,72 | 182.541,44 | 249.179,16 |
140 | 163.308,56 | 302,12 | 1.490,53 | 1.792,66 | 161.818,03 | 66.939,85 | 184.031,97 | 250.971,82 |
141 | 161.818,03 | 299,36 | 1.493,29 | 1.792,66 | 160.324,74 | 67.239,21 | 185.525,26 | 252.764,47 |
142 | 160.324,74 | 296,60 | 1.496,06 | 1.792,66 | 158.828,68 | 67.535,81 | 187.021,32 | 254.557,13 |
143 | 158.828,68 | 293,83 | 1.498,82 | 1.792,66 | 157.329,86 | 67.829,64 | 188.520,14 | 256.349,78 |
144 | 157.329,86 | 291,06 | 1.501,60 | 1.792,66 | 155.828,26 | 68.120,70 | 190.021,74 | 258.142,44 |
145 | 155.828,26 | 288,28 | 1.504,37 | 1.792,66 | 154.323,89 | 68.408,99 | 191.526,11 | 259.935,10 |
146 | 154.323,89 | 285,50 | 1.507,16 | 1.792,66 | 152.816,73 | 68.694,48 | 193.033,27 | 261.727,75 |
147 | 152.816,73 | 282,71 | 1.509,94 | 1.792,66 | 151.306,79 | 68.977,20 | 194.543,21 | 263.520,41 |
148 | 151.306,79 | 279,92 | 1.512,74 | 1.792,66 | 149.794,05 | 69.257,11 | 196.055,95 | 265.313,06 |
149 | 149.794,05 | 277,12 | 1.515,54 | 1.792,66 | 148.278,51 | 69.534,23 | 197.571,49 | 267.105,72 |
150 | 148.278,51 | 274,32 | 1.518,34 | 1.792,66 | 146.760,17 | 69.808,55 | 199.089,83 | 268.898,38 |
151 | 146.760,17 | 271,51 | 1.521,15 | 1.792,66 | 145.239,02 | 70.080,05 | 200.610,98 | 270.691,03 |
152 | 145.239,02 | 268,69 | 1.523,96 | 1.792,66 | 143.715,06 | 70.348,75 | 202.134,94 | 272.483,69 |
153 | 143.715,06 | 265,87 | 1.526,78 | 1.792,66 | 142.188,28 | 70.614,62 | 203.661,72 | 274.276,34 |
154 | 142.188,28 | 263,05 | 1.529,61 | 1.792,66 | 140.658,67 | 70.877,67 | 205.191,33 | 276.069,00 |
155 | 140.658,67 | 260,22 | 1.532,44 | 1.792,66 | 139.126,23 | 71.137,89 | 206.723,77 | 277.861,65 |
156 | 139.126,23 | 257,38 | 1.535,27 | 1.792,66 | 137.590,96 | 71.395,27 | 208.259,04 | 279.654,31 |
157 | 137.590,96 | 254,54 | 1.538,11 | 1.792,66 | 136.052,85 | 71.649,81 | 209.797,15 | 281.446,97 |
158 | 136.052,85 | 251,70 | 1.540,96 | 1.792,66 | 134.511,89 | 71.901,51 | 211.338,11 | 283.239,62 |
159 | 134.511,89 | 248,85 | 1.543,81 | 1.792,66 | 132.968,08 | 72.150,36 | 212.881,92 | 285.032,28 |
160 | 132.968,08 | 245,99 | 1.546,66 | 1.792,66 | 131.421,41 | 72.396,35 | 214.428,59 | 286.824,93 |
161 | 131.421,41 | 243,13 | 1.549,53 | 1.792,66 | 129.871,89 | 72.639,48 | 215.978,11 | 288.617,59 |
162 | 129.871,89 | 240,26 | 1.552,39 | 1.792,66 | 128.319,50 | 72.879,74 | 217.530,50 | 290.410,25 |
163 | 128.319,50 | 237,39 | 1.555,26 | 1.792,66 | 126.764,23 | 73.117,13 | 219.085,77 | 292.202,90 |
164 | 126.764,23 | 234,51 | 1.558,14 | 1.792,66 | 125.206,09 | 73.351,65 | 220.643,91 | 293.995,56 |
165 | 125.206,09 | 231,63 | 1.561,02 | 1.792,66 | 123.645,06 | 73.583,28 | 222.204,94 | 295.788,21 |
166 | 123.645,06 | 228,74 | 1.563,91 | 1.792,66 | 122.081,15 | 73.812,02 | 223.768,85 | 297.580,87 |
167 | 122.081,15 | 225,85 | 1.566,81 | 1.792,66 | 120.514,35 | 74.037,87 | 225.335,65 | 299.373,52 |
168 | 120.514,35 | 222,95 | 1.569,70 | 1.792,66 | 118.944,64 | 74.260,82 | 226.905,36 | 301.166,18 |
169 | 118.944,64 | 220,05 | 1.572,61 | 1.792,66 | 117.372,03 | 74.480,87 | 228.477,97 | 302.958,84 |
170 | 117.372,03 | 217,14 | 1.575,52 | 1.792,66 | 115.796,52 | 74.698,01 | 230.053,48 | 304.751,49 |
171 | 115.796,52 | 214,22 | 1.578,43 | 1.792,66 | 114.218,08 | 74.912,23 | 231.631,92 | 306.544,15 |
172 | 114.218,08 | 211,30 | 1.581,35 | 1.792,66 | 112.636,73 | 75.123,53 | 233.213,27 | 308.336,80 |
173 | 112.636,73 | 208,38 | 1.584,28 | 1.792,66 | 111.052,45 | 75.331,91 | 234.797,55 | 310.129,46 |
174 | 111.052,45 | 205,45 | 1.587,21 | 1.792,66 | 109.465,24 | 75.537,36 | 236.384,76 | 311.922,12 |
175 | 109.465,24 | 202,51 | 1.590,15 | 1.792,66 | 107.875,10 | 75.739,87 | 237.974,90 | 313.714,77 |
176 | 107.875,10 | 199,57 | 1.593,09 | 1.792,66 | 106.282,01 | 75.939,44 | 239.567,99 | 315.507,43 |
177 | 106.282,01 | 196,62 | 1.596,03 | 1.792,66 | 104.685,98 | 76.136,06 | 241.164,02 | 317.300,08 |
178 | 104.685,98 | 193,67 | 1.598,99 | 1.792,66 | 103.086,99 | 76.329,73 | 242.763,01 | 319.092,74 |
179 | 103.086,99 | 190,71 | 1.601,94 | 1.792,66 | 101.485,05 | 76.520,44 | 244.364,95 | 320.885,39 |
180 | 101.485,05 | 187,75 | 1.604,91 | 1.792,66 | 99.880,14 | 76.708,19 | 245.969,86 | 322.678,05 |
- 79.305,66€
- Zinsanteil
- 1.815,71€
- Monatsrate
- 2,30%
- Sollzins p.a.
- 2,33%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 345.850,00 | 662,88 | 1.152,83 | 1.815,71 | 344.697,17 | 662,88 | 1.152,83 | 1.815,71 |
2 | 344.697,17 | 660,67 | 1.155,04 | 1.815,71 | 343.542,12 | 1.323,55 | 2.307,88 | 3.631,43 |
3 | 343.542,12 | 658,46 | 1.157,26 | 1.815,71 | 342.384,87 | 1.982,00 | 3.465,13 | 5.447,14 |
4 | 342.384,87 | 656,24 | 1.159,47 | 1.815,71 | 341.225,39 | 2.638,24 | 4.624,61 | 7.262,85 |
5 | 341.225,39 | 654,02 | 1.161,70 | 1.815,71 | 340.063,69 | 3.292,26 | 5.786,31 | 9.078,56 |
6 | 340.063,69 | 651,79 | 1.163,92 | 1.815,71 | 338.899,77 | 3.944,05 | 6.950,23 | 10.894,28 |
7 | 338.899,77 | 649,56 | 1.166,15 | 1.815,71 | 337.733,62 | 4.593,60 | 8.116,38 | 12.709,99 |
8 | 337.733,62 | 647,32 | 1.168,39 | 1.815,71 | 336.565,23 | 5.240,93 | 9.284,77 | 14.525,70 |
9 | 336.565,23 | 645,08 | 1.170,63 | 1.815,71 | 335.394,60 | 5.886,01 | 10.455,40 | 16.341,41 |
10 | 335.394,60 | 642,84 | 1.172,87 | 1.815,71 | 334.221,72 | 6.528,85 | 11.628,28 | 18.157,13 |
11 | 334.221,72 | 640,59 | 1.175,12 | 1.815,71 | 333.046,60 | 7.169,44 | 12.803,40 | 19.972,84 |
12 | 333.046,60 | 638,34 | 1.177,37 | 1.815,71 | 331.869,23 | 7.807,78 | 13.980,77 | 21.788,55 |
13 | 331.869,23 | 636,08 | 1.179,63 | 1.815,71 | 330.689,60 | 8.443,86 | 15.160,40 | 23.604,26 |
14 | 330.689,60 | 633,82 | 1.181,89 | 1.815,71 | 329.507,71 | 9.077,69 | 16.342,29 | 25.419,98 |
15 | 329.507,71 | 631,56 | 1.184,16 | 1.815,71 | 328.323,55 | 9.709,24 | 17.526,45 | 27.235,69 |
16 | 328.323,55 | 629,29 | 1.186,43 | 1.815,71 | 327.137,13 | 10.338,53 | 18.712,87 | 29.051,40 |
17 | 327.137,13 | 627,01 | 1.188,70 | 1.815,71 | 325.948,43 | 10.965,54 | 19.901,57 | 30.867,11 |
18 | 325.948,43 | 624,73 | 1.190,98 | 1.815,71 | 324.757,45 | 11.590,28 | 21.092,55 | 32.682,83 |
19 | 324.757,45 | 622,45 | 1.193,26 | 1.815,71 | 323.564,19 | 12.212,73 | 22.285,81 | 34.498,54 |
20 | 323.564,19 | 620,16 | 1.195,55 | 1.815,71 | 322.368,64 | 12.832,89 | 23.481,36 | 36.314,25 |
21 | 322.368,64 | 617,87 | 1.197,84 | 1.815,71 | 321.170,80 | 13.450,77 | 24.679,20 | 38.129,96 |
22 | 321.170,80 | 615,58 | 1.200,14 | 1.815,71 | 319.970,67 | 14.066,34 | 25.879,33 | 39.945,68 |
23 | 319.970,67 | 613,28 | 1.202,44 | 1.815,71 | 318.768,23 | 14.679,62 | 27.081,77 | 41.761,39 |
24 | 318.768,23 | 610,97 | 1.204,74 | 1.815,71 | 317.563,49 | 15.290,59 | 28.286,51 | 43.577,10 |
25 | 317.563,49 | 608,66 | 1.207,05 | 1.815,71 | 316.356,44 | 15.899,26 | 29.493,56 | 45.392,81 |
26 | 316.356,44 | 606,35 | 1.209,36 | 1.815,71 | 315.147,08 | 16.505,61 | 30.702,92 | 47.208,53 |
27 | 315.147,08 | 604,03 | 1.211,68 | 1.815,71 | 313.935,40 | 17.109,64 | 31.914,60 | 49.024,24 |
28 | 313.935,40 | 601,71 | 1.214,00 | 1.815,71 | 312.721,40 | 17.711,35 | 33.128,60 | 50.839,95 |
29 | 312.721,40 | 599,38 | 1.216,33 | 1.815,71 | 311.505,07 | 18.310,73 | 34.344,93 | 52.655,66 |
30 | 311.505,07 | 597,05 | 1.218,66 | 1.815,71 | 310.286,41 | 18.907,78 | 35.563,59 | 54.471,38 |
31 | 310.286,41 | 594,72 | 1.221,00 | 1.815,71 | 309.065,41 | 19.502,50 | 36.784,59 | 56.287,09 |
32 | 309.065,41 | 592,38 | 1.223,34 | 1.815,71 | 307.842,07 | 20.094,87 | 38.007,93 | 58.102,80 |
33 | 307.842,07 | 590,03 | 1.225,68 | 1.815,71 | 306.616,39 | 20.684,90 | 39.233,61 | 59.918,51 |
34 | 306.616,39 | 587,68 | 1.228,03 | 1.815,71 | 305.388,36 | 21.272,58 | 40.461,64 | 61.734,23 |
35 | 305.388,36 | 585,33 | 1.230,38 | 1.815,71 | 304.157,97 | 21.857,91 | 41.692,03 | 63.549,94 |
36 | 304.157,97 | 582,97 | 1.232,74 | 1.815,71 | 302.925,23 | 22.440,88 | 42.924,77 | 65.365,65 |
37 | 302.925,23 | 580,61 | 1.235,11 | 1.815,71 | 301.690,13 | 23.021,49 | 44.159,87 | 67.181,36 |
38 | 301.690,13 | 578,24 | 1.237,47 | 1.815,71 | 300.452,65 | 23.599,73 | 45.397,35 | 68.997,08 |
39 | 300.452,65 | 575,87 | 1.239,84 | 1.815,71 | 299.212,81 | 24.175,60 | 46.637,19 | 70.812,79 |
40 | 299.212,81 | 573,49 | 1.242,22 | 1.815,71 | 297.970,59 | 24.749,09 | 47.879,41 | 72.628,50 |
41 | 297.970,59 | 571,11 | 1.244,60 | 1.815,71 | 296.725,98 | 25.320,20 | 49.124,02 | 74.444,21 |
42 | 296.725,98 | 568,72 | 1.246,99 | 1.815,71 | 295.479,00 | 25.888,92 | 50.371,00 | 76.259,93 |
43 | 295.479,00 | 566,33 | 1.249,38 | 1.815,71 | 294.229,62 | 26.455,26 | 51.620,38 | 78.075,64 |
44 | 294.229,62 | 563,94 | 1.251,77 | 1.815,71 | 292.977,85 | 27.019,20 | 52.872,15 | 79.891,35 |
45 | 292.977,85 | 561,54 | 1.254,17 | 1.815,71 | 291.723,67 | 27.580,74 | 54.126,33 | 81.707,06 |
46 | 291.723,67 | 559,14 | 1.256,58 | 1.815,71 | 290.467,10 | 28.139,87 | 55.382,90 | 83.522,78 |
47 | 290.467,10 | 556,73 | 1.258,98 | 1.815,71 | 289.208,12 | 28.696,60 | 56.641,88 | 85.338,49 |
48 | 289.208,12 | 554,32 | 1.261,40 | 1.815,71 | 287.946,72 | 29.250,92 | 57.903,28 | 87.154,20 |
49 | 287.946,72 | 551,90 | 1.263,81 | 1.815,71 | 286.682,90 | 29.802,82 | 59.167,10 | 88.969,91 |
50 | 286.682,90 | 549,48 | 1.266,24 | 1.815,71 | 285.416,67 | 30.352,29 | 60.433,33 | 90.785,63 |
51 | 285.416,67 | 547,05 | 1.268,66 | 1.815,71 | 284.148,00 | 30.899,34 | 61.702,00 | 92.601,34 |
52 | 284.148,00 | 544,62 | 1.271,10 | 1.815,71 | 282.876,91 | 31.443,96 | 62.973,09 | 94.417,05 |
53 | 282.876,91 | 542,18 | 1.273,53 | 1.815,71 | 281.603,38 | 31.986,14 | 64.246,62 | 96.232,76 |
54 | 281.603,38 | 539,74 | 1.275,97 | 1.815,71 | 280.327,40 | 32.525,88 | 65.522,60 | 98.048,48 |
55 | 280.327,40 | 537,29 | 1.278,42 | 1.815,71 | 279.048,98 | 33.063,17 | 66.801,02 | 99.864,19 |
56 | 279.048,98 | 534,84 | 1.280,87 | 1.815,71 | 277.768,12 | 33.598,02 | 68.081,88 | 101.679,90 |
57 | 277.768,12 | 532,39 | 1.283,32 | 1.815,71 | 276.484,79 | 34.130,40 | 69.365,21 | 103.495,61 |
58 | 276.484,79 | 529,93 | 1.285,78 | 1.815,71 | 275.199,01 | 34.660,33 | 70.650,99 | 105.311,33 |
59 | 275.199,01 | 527,46 | 1.288,25 | 1.815,71 | 273.910,76 | 35.187,80 | 71.939,24 | 107.127,04 |
60 | 273.910,76 | 525,00 | 1.290,72 | 1.815,71 | 272.620,04 | 35.712,79 | 73.229,96 | 108.942,75 |
61 | 272.620,04 | 522,52 | 1.293,19 | 1.815,71 | 271.326,85 | 36.235,32 | 74.523,15 | 110.758,46 |
62 | 271.326,85 | 520,04 | 1.295,67 | 1.815,71 | 270.031,18 | 36.755,36 | 75.818,82 | 112.574,18 |
63 | 270.031,18 | 517,56 | 1.298,15 | 1.815,71 | 268.733,03 | 37.272,92 | 77.116,97 | 114.389,89 |
64 | 268.733,03 | 515,07 | 1.300,64 | 1.815,71 | 267.432,39 | 37.787,99 | 78.417,61 | 116.205,60 |
65 | 267.432,39 | 512,58 | 1.303,13 | 1.815,71 | 266.129,26 | 38.300,57 | 79.720,74 | 118.021,31 |
66 | 266.129,26 | 510,08 | 1.305,63 | 1.815,71 | 264.823,63 | 38.810,65 | 81.026,37 | 119.837,03 |
67 | 264.823,63 | 507,58 | 1.308,13 | 1.815,71 | 263.515,49 | 39.318,23 | 82.334,51 | 121.652,74 |
68 | 263.515,49 | 505,07 | 1.310,64 | 1.815,71 | 262.204,85 | 39.823,30 | 83.645,15 | 123.468,45 |
69 | 262.204,85 | 502,56 | 1.313,15 | 1.815,71 | 260.891,70 | 40.325,86 | 84.958,30 | 125.284,16 |
70 | 260.891,70 | 500,04 | 1.315,67 | 1.815,71 | 259.576,03 | 40.825,90 | 86.273,97 | 127.099,88 |
71 | 259.576,03 | 497,52 | 1.318,19 | 1.815,71 | 258.257,84 | 41.323,42 | 87.592,16 | 128.915,59 |
72 | 258.257,84 | 494,99 | 1.320,72 | 1.815,71 | 256.937,12 | 41.818,42 | 88.912,88 | 130.731,30 |
73 | 256.937,12 | 492,46 | 1.323,25 | 1.815,71 | 255.613,87 | 42.310,88 | 90.236,13 | 132.547,01 |
74 | 255.613,87 | 489,93 | 1.325,79 | 1.815,71 | 254.288,08 | 42.800,81 | 91.561,92 | 134.362,73 |
75 | 254.288,08 | 487,39 | 1.328,33 | 1.815,71 | 252.959,75 | 43.288,19 | 92.890,25 | 136.178,44 |
76 | 252.959,75 | 484,84 | 1.330,87 | 1.815,71 | 251.628,88 | 43.773,03 | 94.221,12 | 137.994,15 |
77 | 251.628,88 | 482,29 | 1.333,42 | 1.815,71 | 250.295,46 | 44.255,32 | 95.554,54 | 139.809,86 |
78 | 250.295,46 | 479,73 | 1.335,98 | 1.815,71 | 248.959,48 | 44.735,05 | 96.890,52 | 141.625,58 |
79 | 248.959,48 | 477,17 | 1.338,54 | 1.815,71 | 247.620,94 | 45.212,23 | 98.229,06 | 143.441,29 |
80 | 247.620,94 | 474,61 | 1.341,11 | 1.815,71 | 246.279,83 | 45.686,83 | 99.570,17 | 145.257,00 |
81 | 246.279,83 | 472,04 | 1.343,68 | 1.815,71 | 244.936,16 | 46.158,87 | 100.913,84 | 147.072,71 |
82 | 244.936,16 | 469,46 | 1.346,25 | 1.815,71 | 243.589,90 | 46.628,33 | 102.260,10 | 148.888,43 |
83 | 243.589,90 | 466,88 | 1.348,83 | 1.815,71 | 242.241,07 | 47.095,21 | 103.608,93 | 150.704,14 |
84 | 242.241,07 | 464,30 | 1.351,42 | 1.815,71 | 240.889,66 | 47.559,51 | 104.960,34 | 152.519,85 |
85 | 240.889,66 | 461,71 | 1.354,01 | 1.815,71 | 239.535,65 | 48.021,21 | 106.314,35 | 154.335,56 |
86 | 239.535,65 | 459,11 | 1.356,60 | 1.815,71 | 238.179,05 | 48.480,32 | 107.670,95 | 156.151,28 |
87 | 238.179,05 | 456,51 | 1.359,20 | 1.815,71 | 236.819,84 | 48.936,83 | 109.030,16 | 157.966,99 |
88 | 236.819,84 | 453,90 | 1.361,81 | 1.815,71 | 235.458,04 | 49.390,74 | 110.391,96 | 159.782,70 |
89 | 235.458,04 | 451,29 | 1.364,42 | 1.815,71 | 234.093,62 | 49.842,03 | 111.756,38 | 161.598,41 |
90 | 234.093,62 | 448,68 | 1.367,03 | 1.815,71 | 232.726,58 | 50.290,71 | 113.123,42 | 163.414,13 |
91 | 232.726,58 | 446,06 | 1.369,65 | 1.815,71 | 231.356,93 | 50.736,77 | 114.493,07 | 165.229,84 |
92 | 231.356,93 | 443,43 | 1.372,28 | 1.815,71 | 229.984,65 | 51.180,20 | 115.865,35 | 167.045,55 |
93 | 229.984,65 | 440,80 | 1.374,91 | 1.815,71 | 228.609,74 | 51.621,01 | 117.240,26 | 168.861,26 |
94 | 228.609,74 | 438,17 | 1.377,54 | 1.815,71 | 227.232,20 | 52.059,18 | 118.617,80 | 170.676,98 |
95 | 227.232,20 | 435,53 | 1.380,18 | 1.815,71 | 225.852,02 | 52.494,70 | 119.997,98 | 172.492,69 |
96 | 225.852,02 | 432,88 | 1.382,83 | 1.815,71 | 224.469,19 | 52.927,59 | 121.380,81 | 174.308,40 |
97 | 224.469,19 | 430,23 | 1.385,48 | 1.815,71 | 223.083,71 | 53.357,82 | 122.766,29 | 176.124,11 |
98 | 223.083,71 | 427,58 | 1.388,14 | 1.815,71 | 221.695,57 | 53.785,40 | 124.154,43 | 177.939,83 |
99 | 221.695,57 | 424,92 | 1.390,80 | 1.815,71 | 220.304,78 | 54.210,31 | 125.545,22 | 179.755,54 |
100 | 220.304,78 | 422,25 | 1.393,46 | 1.815,71 | 218.911,31 | 54.632,56 | 126.938,69 | 181.571,25 |
101 | 218.911,31 | 419,58 | 1.396,13 | 1.815,71 | 217.515,18 | 55.052,14 | 128.334,82 | 183.386,96 |
102 | 217.515,18 | 416,90 | 1.398,81 | 1.815,71 | 216.116,37 | 55.469,05 | 129.733,63 | 185.202,68 |
103 | 216.116,37 | 414,22 | 1.401,49 | 1.815,71 | 214.714,88 | 55.883,27 | 131.135,12 | 187.018,39 |
104 | 214.714,88 | 411,54 | 1.404,18 | 1.815,71 | 213.310,71 | 56.294,81 | 132.539,29 | 188.834,10 |
105 | 213.310,71 | 408,85 | 1.406,87 | 1.815,71 | 211.903,84 | 56.703,65 | 133.946,16 | 190.649,81 |
106 | 211.903,84 | 406,15 | 1.409,56 | 1.815,71 | 210.494,28 | 57.109,80 | 135.355,72 | 192.465,53 |
107 | 210.494,28 | 403,45 | 1.412,27 | 1.815,71 | 209.082,01 | 57.513,25 | 136.767,99 | 194.281,24 |
108 | 209.082,01 | 400,74 | 1.414,97 | 1.815,71 | 207.667,04 | 57.913,99 | 138.182,96 | 196.096,95 |
109 | 207.667,04 | 398,03 | 1.417,68 | 1.815,71 | 206.249,36 | 58.312,02 | 139.600,64 | 197.912,66 |
110 | 206.249,36 | 395,31 | 1.420,40 | 1.815,71 | 204.828,96 | 58.707,33 | 141.021,04 | 199.728,38 |
111 | 204.828,96 | 392,59 | 1.423,12 | 1.815,71 | 203.405,83 | 59.099,92 | 142.444,17 | 201.544,09 |
112 | 203.405,83 | 389,86 | 1.425,85 | 1.815,71 | 201.979,98 | 59.489,78 | 143.870,02 | 203.359,80 |
113 | 201.979,98 | 387,13 | 1.428,58 | 1.815,71 | 200.551,40 | 59.876,91 | 145.298,60 | 205.175,51 |
114 | 200.551,40 | 384,39 | 1.431,32 | 1.815,71 | 199.120,07 | 60.261,30 | 146.729,93 | 206.991,23 |
115 | 199.120,07 | 381,65 | 1.434,07 | 1.815,71 | 197.686,01 | 60.642,95 | 148.163,99 | 208.806,94 |
116 | 197.686,01 | 378,90 | 1.436,81 | 1.815,71 | 196.249,19 | 61.021,84 | 149.600,81 | 210.622,65 |
117 | 196.249,19 | 376,14 | 1.439,57 | 1.815,71 | 194.809,63 | 61.397,99 | 151.040,37 | 212.438,36 |
118 | 194.809,63 | 373,39 | 1.442,33 | 1.815,71 | 193.367,30 | 61.771,37 | 152.482,70 | 214.254,08 |
119 | 193.367,30 | 370,62 | 1.445,09 | 1.815,71 | 191.922,21 | 62.141,99 | 153.927,79 | 216.069,79 |
120 | 191.922,21 | 367,85 | 1.447,86 | 1.815,71 | 190.474,34 | 62.509,84 | 155.375,66 | 217.885,50 |
121 | 190.474,34 | 365,08 | 1.450,64 | 1.815,71 | 189.023,71 | 62.874,92 | 156.826,29 | 219.701,21 |
122 | 189.023,71 | 362,30 | 1.453,42 | 1.815,71 | 187.570,29 | 63.237,22 | 158.279,71 | 221.516,93 |
123 | 187.570,29 | 359,51 | 1.456,20 | 1.815,71 | 186.114,09 | 63.596,73 | 159.735,91 | 223.332,64 |
124 | 186.114,09 | 356,72 | 1.458,99 | 1.815,71 | 184.655,09 | 63.953,44 | 161.194,91 | 225.148,35 |
125 | 184.655,09 | 353,92 | 1.461,79 | 1.815,71 | 183.193,30 | 64.307,37 | 162.656,70 | 226.964,06 |
126 | 183.193,30 | 351,12 | 1.464,59 | 1.815,71 | 181.728,71 | 64.658,49 | 164.121,29 | 228.779,78 |
127 | 181.728,71 | 348,31 | 1.467,40 | 1.815,71 | 180.261,31 | 65.006,80 | 165.588,69 | 230.595,49 |
128 | 180.261,31 | 345,50 | 1.470,21 | 1.815,71 | 178.791,10 | 65.352,30 | 167.058,90 | 232.411,20 |
129 | 178.791,10 | 342,68 | 1.473,03 | 1.815,71 | 177.318,07 | 65.694,98 | 168.531,93 | 234.226,91 |
130 | 177.318,07 | 339,86 | 1.475,85 | 1.815,71 | 175.842,22 | 66.034,84 | 170.007,78 | 236.042,63 |
131 | 175.842,22 | 337,03 | 1.478,68 | 1.815,71 | 174.363,54 | 66.371,87 | 171.486,46 | 237.858,34 |
132 | 174.363,54 | 334,20 | 1.481,52 | 1.815,71 | 172.882,02 | 66.706,07 | 172.967,98 | 239.674,05 |
133 | 172.882,02 | 331,36 | 1.484,36 | 1.815,71 | 171.397,67 | 67.037,43 | 174.452,33 | 241.489,76 |
134 | 171.397,67 | 328,51 | 1.487,20 | 1.815,71 | 169.910,47 | 67.365,94 | 175.939,53 | 243.305,48 |
135 | 169.910,47 | 325,66 | 1.490,05 | 1.815,71 | 168.420,42 | 67.691,60 | 177.429,58 | 245.121,19 |
136 | 168.420,42 | 322,81 | 1.492,91 | 1.815,71 | 166.927,51 | 68.014,41 | 178.922,49 | 246.936,90 |
137 | 166.927,51 | 319,94 | 1.495,77 | 1.815,71 | 165.431,74 | 68.334,35 | 180.418,26 | 248.752,61 |
138 | 165.431,74 | 317,08 | 1.498,63 | 1.815,71 | 163.933,11 | 68.651,43 | 181.916,89 | 250.568,33 |
139 | 163.933,11 | 314,21 | 1.501,51 | 1.815,71 | 162.431,60 | 68.965,64 | 183.418,40 | 252.384,04 |
140 | 162.431,60 | 311,33 | 1.504,39 | 1.815,71 | 160.927,21 | 69.276,96 | 184.922,79 | 254.199,75 |
141 | 160.927,21 | 308,44 | 1.507,27 | 1.815,71 | 159.419,94 | 69.585,41 | 186.430,06 | 256.015,46 |
142 | 159.419,94 | 305,55 | 1.510,16 | 1.815,71 | 157.909,79 | 69.890,96 | 187.940,21 | 257.831,18 |
143 | 157.909,79 | 302,66 | 1.513,05 | 1.815,71 | 156.396,73 | 70.193,62 | 189.453,27 | 259.646,89 |
144 | 156.396,73 | 299,76 | 1.515,95 | 1.815,71 | 154.880,78 | 70.493,38 | 190.969,22 | 261.462,60 |
145 | 154.880,78 | 296,85 | 1.518,86 | 1.815,71 | 153.361,92 | 70.790,24 | 192.488,08 | 263.278,31 |
146 | 153.361,92 | 293,94 | 1.521,77 | 1.815,71 | 151.840,16 | 71.084,18 | 194.009,84 | 265.094,03 |
147 | 151.840,16 | 291,03 | 1.524,69 | 1.815,71 | 150.315,47 | 71.375,21 | 195.534,53 | 266.909,74 |
148 | 150.315,47 | 288,10 | 1.527,61 | 1.815,71 | 148.787,86 | 71.663,31 | 197.062,14 | 268.725,45 |
149 | 148.787,86 | 285,18 | 1.530,54 | 1.815,71 | 147.257,33 | 71.948,49 | 198.592,67 | 270.541,16 |
150 | 147.257,33 | 282,24 | 1.533,47 | 1.815,71 | 145.723,86 | 72.230,73 | 200.126,14 | 272.356,88 |
151 | 145.723,86 | 279,30 | 1.536,41 | 1.815,71 | 144.187,45 | 72.510,04 | 201.662,55 | 274.172,59 |
152 | 144.187,45 | 276,36 | 1.539,35 | 1.815,71 | 142.648,10 | 72.786,40 | 203.201,90 | 275.988,30 |
153 | 142.648,10 | 273,41 | 1.542,30 | 1.815,71 | 141.105,79 | 73.059,80 | 204.744,21 | 277.804,01 |
154 | 141.105,79 | 270,45 | 1.545,26 | 1.815,71 | 139.560,53 | 73.330,26 | 206.289,47 | 279.619,73 |
155 | 139.560,53 | 267,49 | 1.548,22 | 1.815,71 | 138.012,31 | 73.597,75 | 207.837,69 | 281.435,44 |
156 | 138.012,31 | 264,52 | 1.551,19 | 1.815,71 | 136.461,12 | 73.862,27 | 209.388,88 | 283.251,15 |
157 | 136.461,12 | 261,55 | 1.554,16 | 1.815,71 | 134.906,96 | 74.123,82 | 210.943,04 | 285.066,86 |
158 | 134.906,96 | 258,57 | 1.557,14 | 1.815,71 | 133.349,82 | 74.382,39 | 212.500,18 | 286.882,58 |
159 | 133.349,82 | 255,59 | 1.560,13 | 1.815,71 | 131.789,69 | 74.637,98 | 214.060,31 | 288.698,29 |
160 | 131.789,69 | 252,60 | 1.563,12 | 1.815,71 | 130.226,58 | 74.890,58 | 215.623,42 | 290.514,00 |
161 | 130.226,58 | 249,60 | 1.566,11 | 1.815,71 | 128.660,47 | 75.140,18 | 217.189,53 | 292.329,71 |
162 | 128.660,47 | 246,60 | 1.569,11 | 1.815,71 | 127.091,35 | 75.386,78 | 218.758,65 | 294.145,43 |
163 | 127.091,35 | 243,59 | 1.572,12 | 1.815,71 | 125.519,23 | 75.630,37 | 220.330,77 | 295.961,14 |
164 | 125.519,23 | 240,58 | 1.575,13 | 1.815,71 | 123.944,10 | 75.870,95 | 221.905,90 | 297.776,85 |
165 | 123.944,10 | 237,56 | 1.578,15 | 1.815,71 | 122.365,95 | 76.108,51 | 223.484,05 | 299.592,56 |
166 | 122.365,95 | 234,53 | 1.581,18 | 1.815,71 | 120.784,77 | 76.343,04 | 225.065,23 | 301.408,28 |
167 | 120.784,77 | 231,50 | 1.584,21 | 1.815,71 | 119.200,56 | 76.574,55 | 226.649,44 | 303.223,99 |
168 | 119.200,56 | 228,47 | 1.587,24 | 1.815,71 | 117.613,31 | 76.803,01 | 228.236,69 | 305.039,70 |
169 | 117.613,31 | 225,43 | 1.590,29 | 1.815,71 | 116.023,03 | 77.028,44 | 229.826,97 | 306.855,41 |
170 | 116.023,03 | 222,38 | 1.593,34 | 1.815,71 | 114.429,69 | 77.250,82 | 231.420,31 | 308.671,13 |
171 | 114.429,69 | 219,32 | 1.596,39 | 1.815,71 | 112.833,30 | 77.470,14 | 233.016,70 | 310.486,84 |
172 | 112.833,30 | 216,26 | 1.599,45 | 1.815,71 | 111.233,85 | 77.686,40 | 234.616,15 | 312.302,55 |
173 | 111.233,85 | 213,20 | 1.602,51 | 1.815,71 | 109.631,34 | 77.899,60 | 236.218,66 | 314.118,26 |
174 | 109.631,34 | 210,13 | 1.605,59 | 1.815,71 | 108.025,75 | 78.109,73 | 237.824,25 | 315.933,98 |
175 | 108.025,75 | 207,05 | 1.608,66 | 1.815,71 | 106.417,09 | 78.316,78 | 239.432,91 | 317.749,69 |
176 | 106.417,09 | 203,97 | 1.611,75 | 1.815,71 | 104.805,35 | 78.520,75 | 241.044,65 | 319.565,40 |
177 | 104.805,35 | 200,88 | 1.614,84 | 1.815,71 | 103.190,51 | 78.721,62 | 242.659,49 | 321.381,11 |
178 | 103.190,51 | 197,78 | 1.617,93 | 1.815,71 | 101.572,58 | 78.919,40 | 244.277,42 | 323.196,83 |
179 | 101.572,58 | 194,68 | 1.621,03 | 1.815,71 | 99.951,55 | 79.114,08 | 245.898,45 | 325.012,54 |
180 | 99.951,55 | 191,57 | 1.624,14 | 1.815,71 | 98.327,41 | 79.305,66 | 247.522,59 | 326.828,25 |
- 83.820,71€
- Zinsanteil
- 1.856,06€
- Monatsrate
- 2,44%
- Sollzins p.a.
- 2,47%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 345.850,00 | 703,23 | 1.152,83 | 1.856,06 | 344.697,17 | 703,23 | 1.152,83 | 1.856,06 |
2 | 344.697,17 | 700,88 | 1.155,18 | 1.856,06 | 343.541,99 | 1.404,11 | 2.308,01 | 3.712,12 |
3 | 343.541,99 | 698,54 | 1.157,53 | 1.856,06 | 342.384,46 | 2.102,65 | 3.465,54 | 5.568,19 |
4 | 342.384,46 | 696,18 | 1.159,88 | 1.856,06 | 341.224,58 | 2.798,83 | 4.625,42 | 7.424,25 |
5 | 341.224,58 | 693,82 | 1.162,24 | 1.856,06 | 340.062,34 | 3.492,65 | 5.787,66 | 9.280,31 |
6 | 340.062,34 | 691,46 | 1.164,60 | 1.856,06 | 338.897,74 | 4.184,11 | 6.952,26 | 11.136,37 |
7 | 338.897,74 | 689,09 | 1.166,97 | 1.856,06 | 337.730,77 | 4.873,21 | 8.119,23 | 12.992,43 |
8 | 337.730,77 | 686,72 | 1.169,34 | 1.856,06 | 336.561,43 | 5.559,92 | 9.288,57 | 14.848,49 |
9 | 336.561,43 | 684,34 | 1.171,72 | 1.856,06 | 335.389,71 | 6.244,27 | 10.460,29 | 16.704,56 |
10 | 335.389,71 | 681,96 | 1.174,10 | 1.856,06 | 334.215,61 | 6.926,23 | 11.634,39 | 18.560,62 |
11 | 334.215,61 | 679,57 | 1.176,49 | 1.856,06 | 333.039,12 | 7.605,80 | 12.810,88 | 20.416,68 |
12 | 333.039,12 | 677,18 | 1.178,88 | 1.856,06 | 331.860,24 | 8.282,98 | 13.989,76 | 22.272,74 |
13 | 331.860,24 | 674,78 | 1.181,28 | 1.856,06 | 330.678,96 | 8.957,76 | 15.171,04 | 24.128,80 |
14 | 330.678,96 | 672,38 | 1.183,68 | 1.856,06 | 329.495,28 | 9.630,14 | 16.354,72 | 25.984,86 |
15 | 329.495,28 | 669,97 | 1.186,09 | 1.856,06 | 328.309,19 | 10.300,11 | 17.540,81 | 27.840,93 |
16 | 328.309,19 | 667,56 | 1.188,50 | 1.856,06 | 327.120,69 | 10.967,68 | 18.729,31 | 29.696,99 |
17 | 327.120,69 | 665,15 | 1.190,92 | 1.856,06 | 325.929,77 | 11.632,82 | 19.920,23 | 31.553,05 |
18 | 325.929,77 | 662,72 | 1.193,34 | 1.856,06 | 324.736,43 | 12.295,54 | 21.113,57 | 33.409,11 |
19 | 324.736,43 | 660,30 | 1.195,76 | 1.856,06 | 323.540,67 | 12.955,84 | 22.309,33 | 35.265,17 |
20 | 323.540,67 | 657,87 | 1.198,20 | 1.856,06 | 322.342,47 | 13.613,71 | 23.507,53 | 37.121,23 |
21 | 322.342,47 | 655,43 | 1.200,63 | 1.856,06 | 321.141,84 | 14.269,14 | 24.708,16 | 38.977,30 |
22 | 321.141,84 | 652,99 | 1.203,07 | 1.856,06 | 319.938,77 | 14.922,13 | 25.911,23 | 40.833,36 |
23 | 319.938,77 | 650,54 | 1.205,52 | 1.856,06 | 318.733,25 | 15.572,67 | 27.116,75 | 42.689,42 |
24 | 318.733,25 | 648,09 | 1.207,97 | 1.856,06 | 317.525,28 | 16.220,76 | 28.324,72 | 44.545,48 |
25 | 317.525,28 | 645,63 | 1.210,43 | 1.856,06 | 316.314,85 | 16.866,39 | 29.535,15 | 46.401,54 |
26 | 316.314,85 | 643,17 | 1.212,89 | 1.856,06 | 315.101,96 | 17.509,57 | 30.748,04 | 48.257,60 |
27 | 315.101,96 | 640,71 | 1.215,35 | 1.856,06 | 313.886,61 | 18.150,27 | 31.963,39 | 50.113,67 |
28 | 313.886,61 | 638,24 | 1.217,83 | 1.856,06 | 312.668,78 | 18.788,51 | 33.181,22 | 51.969,73 |
29 | 312.668,78 | 635,76 | 1.220,30 | 1.856,06 | 311.448,48 | 19.424,27 | 34.401,52 | 53.825,79 |
30 | 311.448,48 | 633,28 | 1.222,78 | 1.856,06 | 310.225,70 | 20.057,55 | 35.624,30 | 55.681,85 |
31 | 310.225,70 | 630,79 | 1.225,27 | 1.856,06 | 309.000,43 | 20.688,34 | 36.849,57 | 57.537,91 |
32 | 309.000,43 | 628,30 | 1.227,76 | 1.856,06 | 307.772,67 | 21.316,64 | 38.077,33 | 59.393,97 |
33 | 307.772,67 | 625,80 | 1.230,26 | 1.856,06 | 306.542,41 | 21.942,45 | 39.307,59 | 61.250,04 |
34 | 306.542,41 | 623,30 | 1.232,76 | 1.856,06 | 305.309,65 | 22.565,75 | 40.540,35 | 63.106,10 |
35 | 305.309,65 | 620,80 | 1.235,27 | 1.856,06 | 304.074,39 | 23.186,55 | 41.775,61 | 64.962,16 |
36 | 304.074,39 | 618,28 | 1.237,78 | 1.856,06 | 302.836,61 | 23.804,83 | 43.013,39 | 66.818,22 |
37 | 302.836,61 | 615,77 | 1.240,29 | 1.856,06 | 301.596,32 | 24.420,60 | 44.253,68 | 68.674,28 |
38 | 301.596,32 | 613,25 | 1.242,82 | 1.856,06 | 300.353,50 | 25.033,84 | 45.496,50 | 70.530,34 |
39 | 300.353,50 | 610,72 | 1.245,34 | 1.856,06 | 299.108,16 | 25.644,56 | 46.741,84 | 72.386,41 |
40 | 299.108,16 | 608,19 | 1.247,88 | 1.856,06 | 297.860,28 | 26.252,75 | 47.989,72 | 74.242,47 |
41 | 297.860,28 | 605,65 | 1.250,41 | 1.856,06 | 296.609,87 | 26.858,40 | 49.240,13 | 76.098,53 |
42 | 296.609,87 | 603,11 | 1.252,95 | 1.856,06 | 295.356,92 | 27.461,51 | 50.493,08 | 77.954,59 |
43 | 295.356,92 | 600,56 | 1.255,50 | 1.856,06 | 294.101,41 | 28.062,06 | 51.748,59 | 79.810,65 |
44 | 294.101,41 | 598,01 | 1.258,06 | 1.856,06 | 292.843,36 | 28.660,07 | 53.006,64 | 81.666,71 |
45 | 292.843,36 | 595,45 | 1.260,61 | 1.856,06 | 291.582,74 | 29.255,52 | 54.267,26 | 83.522,78 |
46 | 291.582,74 | 592,88 | 1.263,18 | 1.856,06 | 290.319,57 | 29.848,40 | 55.530,43 | 85.378,84 |
47 | 290.319,57 | 590,32 | 1.265,75 | 1.856,06 | 289.053,82 | 30.438,72 | 56.796,18 | 87.234,90 |
48 | 289.053,82 | 587,74 | 1.268,32 | 1.856,06 | 287.785,50 | 31.026,46 | 58.064,50 | 89.090,96 |
49 | 287.785,50 | 585,16 | 1.270,90 | 1.856,06 | 286.514,61 | 31.611,63 | 59.335,39 | 90.947,02 |
50 | 286.514,61 | 582,58 | 1.273,48 | 1.856,06 | 285.241,12 | 32.194,21 | 60.608,88 | 92.803,08 |
51 | 285.241,12 | 579,99 | 1.276,07 | 1.856,06 | 283.965,05 | 32.774,20 | 61.884,95 | 94.659,15 |
52 | 283.965,05 | 577,40 | 1.278,67 | 1.856,06 | 282.686,39 | 33.351,59 | 63.163,61 | 96.515,21 |
53 | 282.686,39 | 574,80 | 1.281,27 | 1.856,06 | 281.405,12 | 33.926,39 | 64.444,88 | 98.371,27 |
54 | 281.405,12 | 572,19 | 1.283,87 | 1.856,06 | 280.121,25 | 34.498,58 | 65.728,75 | 100.227,33 |
55 | 280.121,25 | 569,58 | 1.286,48 | 1.856,06 | 278.834,77 | 35.068,16 | 67.015,23 | 102.083,39 |
56 | 278.834,77 | 566,96 | 1.289,10 | 1.856,06 | 277.545,67 | 35.635,12 | 68.304,33 | 103.939,45 |
57 | 277.545,67 | 564,34 | 1.291,72 | 1.856,06 | 276.253,95 | 36.199,47 | 69.596,05 | 105.795,52 |
58 | 276.253,95 | 561,72 | 1.294,35 | 1.856,06 | 274.959,61 | 36.761,18 | 70.890,39 | 107.651,58 |
59 | 274.959,61 | 559,08 | 1.296,98 | 1.856,06 | 273.662,63 | 37.320,27 | 72.187,37 | 109.507,64 |
60 | 273.662,63 | 556,45 | 1.299,61 | 1.856,06 | 272.363,01 | 37.876,71 | 73.486,99 | 111.363,70 |
61 | 272.363,01 | 553,80 | 1.302,26 | 1.856,06 | 271.060,76 | 38.430,52 | 74.789,24 | 113.219,76 |
62 | 271.060,76 | 551,16 | 1.304,90 | 1.856,06 | 269.755,85 | 38.981,68 | 76.094,15 | 115.075,82 |
63 | 269.755,85 | 548,50 | 1.307,56 | 1.856,06 | 268.448,29 | 39.530,18 | 77.401,71 | 116.931,89 |
64 | 268.448,29 | 545,84 | 1.310,22 | 1.856,06 | 267.138,08 | 40.076,02 | 78.711,92 | 118.787,95 |
65 | 267.138,08 | 543,18 | 1.312,88 | 1.856,06 | 265.825,20 | 40.619,20 | 80.024,80 | 120.644,01 |
66 | 265.825,20 | 540,51 | 1.315,55 | 1.856,06 | 264.509,65 | 41.159,72 | 81.340,35 | 122.500,07 |
67 | 264.509,65 | 537,84 | 1.318,23 | 1.856,06 | 263.191,42 | 41.697,55 | 82.658,58 | 124.356,13 |
68 | 263.191,42 | 535,16 | 1.320,91 | 1.856,06 | 261.870,51 | 42.232,71 | 83.979,49 | 126.212,19 |
69 | 261.870,51 | 532,47 | 1.323,59 | 1.856,06 | 260.546,92 | 42.765,18 | 85.303,08 | 128.068,26 |
70 | 260.546,92 | 529,78 | 1.326,28 | 1.856,06 | 259.220,64 | 43.294,96 | 86.629,36 | 129.924,32 |
71 | 259.220,64 | 527,08 | 1.328,98 | 1.856,06 | 257.891,66 | 43.822,04 | 87.958,34 | 131.780,38 |
72 | 257.891,66 | 524,38 | 1.331,68 | 1.856,06 | 256.559,98 | 44.346,42 | 89.290,02 | 133.636,44 |
73 | 256.559,98 | 521,67 | 1.334,39 | 1.856,06 | 255.225,59 | 44.868,09 | 90.624,41 | 135.492,50 |
74 | 255.225,59 | 518,96 | 1.337,10 | 1.856,06 | 253.888,49 | 45.387,05 | 91.961,51 | 137.348,56 |
75 | 253.888,49 | 516,24 | 1.339,82 | 1.856,06 | 252.548,66 | 45.903,29 | 93.301,34 | 139.204,63 |
76 | 252.548,66 | 513,52 | 1.342,55 | 1.856,06 | 251.206,12 | 46.416,80 | 94.643,88 | 141.060,69 |
77 | 251.206,12 | 510,79 | 1.345,28 | 1.856,06 | 249.860,84 | 46.927,59 | 95.989,16 | 142.916,75 |
78 | 249.860,84 | 508,05 | 1.348,01 | 1.856,06 | 248.512,83 | 47.435,64 | 97.337,17 | 144.772,81 |
79 | 248.512,83 | 505,31 | 1.350,75 | 1.856,06 | 247.162,08 | 47.940,95 | 98.687,92 | 146.628,87 |
80 | 247.162,08 | 502,56 | 1.353,50 | 1.856,06 | 245.808,58 | 48.443,51 | 100.041,42 | 148.484,93 |
81 | 245.808,58 | 499,81 | 1.356,25 | 1.856,06 | 244.452,33 | 48.943,32 | 101.397,67 | 150.341,00 |
82 | 244.452,33 | 497,05 | 1.359,01 | 1.856,06 | 243.093,32 | 49.440,38 | 102.756,68 | 152.197,06 |
83 | 243.093,32 | 494,29 | 1.361,77 | 1.856,06 | 241.731,55 | 49.934,67 | 104.118,45 | 154.053,12 |
84 | 241.731,55 | 491,52 | 1.364,54 | 1.856,06 | 240.367,01 | 50.426,19 | 105.482,99 | 155.909,18 |
85 | 240.367,01 | 488,75 | 1.367,32 | 1.856,06 | 238.999,69 | 50.914,93 | 106.850,31 | 157.765,24 |
86 | 238.999,69 | 485,97 | 1.370,10 | 1.856,06 | 237.629,60 | 51.400,90 | 108.220,40 | 159.621,30 |
87 | 237.629,60 | 483,18 | 1.372,88 | 1.856,06 | 236.256,71 | 51.884,08 | 109.593,29 | 161.477,37 |
88 | 236.256,71 | 480,39 | 1.375,67 | 1.856,06 | 234.881,04 | 52.364,47 | 110.968,96 | 163.333,43 |
89 | 234.881,04 | 477,59 | 1.378,47 | 1.856,06 | 233.502,57 | 52.842,06 | 112.347,43 | 165.189,49 |
90 | 233.502,57 | 474,79 | 1.381,27 | 1.856,06 | 232.121,30 | 53.316,85 | 113.728,70 | 167.045,55 |
91 | 232.121,30 | 471,98 | 1.384,08 | 1.856,06 | 230.737,22 | 53.788,83 | 115.112,78 | 168.901,61 |
92 | 230.737,22 | 469,17 | 1.386,90 | 1.856,06 | 229.350,32 | 54.257,99 | 116.499,68 | 170.757,67 |
93 | 229.350,32 | 466,35 | 1.389,72 | 1.856,06 | 227.960,60 | 54.724,34 | 117.889,40 | 172.613,74 |
94 | 227.960,60 | 463,52 | 1.392,54 | 1.856,06 | 226.568,06 | 55.187,86 | 119.281,94 | 174.469,80 |
95 | 226.568,06 | 460,69 | 1.395,37 | 1.856,06 | 225.172,69 | 55.648,55 | 120.677,31 | 176.325,86 |
96 | 225.172,69 | 457,85 | 1.398,21 | 1.856,06 | 223.774,48 | 56.106,40 | 122.075,52 | 178.181,92 |
97 | 223.774,48 | 455,01 | 1.401,05 | 1.856,06 | 222.373,43 | 56.561,41 | 123.476,57 | 180.037,98 |
98 | 222.373,43 | 452,16 | 1.403,90 | 1.856,06 | 220.969,52 | 57.013,57 | 124.880,48 | 181.894,04 |
99 | 220.969,52 | 449,30 | 1.406,76 | 1.856,06 | 219.562,77 | 57.462,87 | 126.287,23 | 183.750,11 |
100 | 219.562,77 | 446,44 | 1.409,62 | 1.856,06 | 218.153,15 | 57.909,32 | 127.696,85 | 185.606,17 |
101 | 218.153,15 | 443,58 | 1.412,48 | 1.856,06 | 216.740,67 | 58.352,89 | 129.109,33 | 187.462,23 |
102 | 216.740,67 | 440,71 | 1.415,36 | 1.856,06 | 215.325,31 | 58.793,60 | 130.524,69 | 189.318,29 |
103 | 215.325,31 | 437,83 | 1.418,23 | 1.856,06 | 213.907,08 | 59.231,43 | 131.942,92 | 191.174,35 |
104 | 213.907,08 | 434,94 | 1.421,12 | 1.856,06 | 212.485,96 | 59.666,37 | 133.364,04 | 193.030,41 |
105 | 212.485,96 | 432,05 | 1.424,01 | 1.856,06 | 211.061,95 | 60.098,43 | 134.788,05 | 194.886,48 |
106 | 211.061,95 | 429,16 | 1.426,90 | 1.856,06 | 209.635,05 | 60.527,59 | 136.214,95 | 196.742,54 |
107 | 209.635,05 | 426,26 | 1.429,80 | 1.856,06 | 208.205,25 | 60.953,84 | 137.644,75 | 198.598,60 |
108 | 208.205,25 | 423,35 | 1.432,71 | 1.856,06 | 206.772,53 | 61.377,19 | 139.077,47 | 200.454,66 |
109 | 206.772,53 | 420,44 | 1.435,62 | 1.856,06 | 205.336,91 | 61.797,63 | 140.513,09 | 202.310,72 |
110 | 205.336,91 | 417,52 | 1.438,54 | 1.856,06 | 203.898,37 | 62.215,15 | 141.951,63 | 204.166,78 |
111 | 203.898,37 | 414,59 | 1.441,47 | 1.856,06 | 202.456,90 | 62.629,74 | 143.393,10 | 206.022,85 |
112 | 202.456,90 | 411,66 | 1.444,40 | 1.856,06 | 201.012,50 | 63.041,41 | 144.837,50 | 207.878,91 |
113 | 201.012,50 | 408,73 | 1.447,34 | 1.856,06 | 199.565,16 | 63.450,13 | 146.284,84 | 209.734,97 |
114 | 199.565,16 | 405,78 | 1.450,28 | 1.856,06 | 198.114,88 | 63.855,91 | 147.735,12 | 211.591,03 |
115 | 198.114,88 | 402,83 | 1.453,23 | 1.856,06 | 196.661,66 | 64.258,75 | 149.188,34 | 213.447,09 |
116 | 196.661,66 | 399,88 | 1.456,18 | 1.856,06 | 195.205,47 | 64.658,63 | 150.644,53 | 215.303,15 |
117 | 195.205,47 | 396,92 | 1.459,14 | 1.856,06 | 193.746,33 | 65.055,54 | 152.103,67 | 217.159,22 |
118 | 193.746,33 | 393,95 | 1.462,11 | 1.856,06 | 192.284,22 | 65.449,50 | 153.565,78 | 219.015,28 |
119 | 192.284,22 | 390,98 | 1.465,08 | 1.856,06 | 190.819,13 | 65.840,47 | 155.030,87 | 220.871,34 |
120 | 190.819,13 | 388,00 | 1.468,06 | 1.856,06 | 189.351,07 | 66.228,47 | 156.498,93 | 222.727,40 |
121 | 189.351,07 | 385,01 | 1.471,05 | 1.856,06 | 187.880,02 | 66.613,49 | 157.969,98 | 224.583,46 |
122 | 187.880,02 | 382,02 | 1.474,04 | 1.856,06 | 186.405,99 | 66.995,51 | 159.444,01 | 226.439,52 |
123 | 186.405,99 | 379,03 | 1.477,04 | 1.856,06 | 184.928,95 | 67.374,53 | 160.921,05 | 228.295,59 |
124 | 184.928,95 | 376,02 | 1.480,04 | 1.856,06 | 183.448,91 | 67.750,56 | 162.401,09 | 230.151,65 |
125 | 183.448,91 | 373,01 | 1.483,05 | 1.856,06 | 181.965,86 | 68.123,57 | 163.884,14 | 232.007,71 |
126 | 181.965,86 | 370,00 | 1.486,06 | 1.856,06 | 180.479,80 | 68.493,57 | 165.370,20 | 233.863,77 |
127 | 180.479,80 | 366,98 | 1.489,09 | 1.856,06 | 178.990,71 | 68.860,54 | 166.859,29 | 235.719,83 |
128 | 178.990,71 | 363,95 | 1.492,11 | 1.856,06 | 177.498,60 | 69.224,49 | 168.351,40 | 237.575,89 |
129 | 177.498,60 | 360,91 | 1.495,15 | 1.856,06 | 176.003,45 | 69.585,40 | 169.846,55 | 239.431,96 |
130 | 176.003,45 | 357,87 | 1.498,19 | 1.856,06 | 174.505,26 | 69.943,28 | 171.344,74 | 241.288,02 |
131 | 174.505,26 | 354,83 | 1.501,23 | 1.856,06 | 173.004,03 | 70.298,10 | 172.845,97 | 243.144,08 |
132 | 173.004,03 | 351,77 | 1.504,29 | 1.856,06 | 171.499,74 | 70.649,88 | 174.350,26 | 245.000,14 |
133 | 171.499,74 | 348,72 | 1.507,35 | 1.856,06 | 169.992,39 | 70.998,60 | 175.857,61 | 246.856,20 |
134 | 169.992,39 | 345,65 | 1.510,41 | 1.856,06 | 168.481,98 | 71.344,25 | 177.368,02 | 248.712,26 |
135 | 168.481,98 | 342,58 | 1.513,48 | 1.856,06 | 166.968,50 | 71.686,83 | 178.881,50 | 250.568,33 |
136 | 166.968,50 | 339,50 | 1.516,56 | 1.856,06 | 165.451,94 | 72.026,33 | 180.398,06 | 252.424,39 |
137 | 165.451,94 | 336,42 | 1.519,64 | 1.856,06 | 163.932,30 | 72.362,75 | 181.917,70 | 254.280,45 |
138 | 163.932,30 | 333,33 | 1.522,73 | 1.856,06 | 162.409,57 | 72.696,08 | 183.440,43 | 256.136,51 |
139 | 162.409,57 | 330,23 | 1.525,83 | 1.856,06 | 160.883,74 | 73.026,31 | 184.966,26 | 257.992,57 |
140 | 160.883,74 | 327,13 | 1.528,93 | 1.856,06 | 159.354,81 | 73.353,44 | 186.495,19 | 259.848,63 |
141 | 159.354,81 | 324,02 | 1.532,04 | 1.856,06 | 157.822,77 | 73.677,46 | 188.027,23 | 261.704,70 |
142 | 157.822,77 | 320,91 | 1.535,16 | 1.856,06 | 156.287,61 | 73.998,37 | 189.562,39 | 263.560,76 |
143 | 156.287,61 | 317,78 | 1.538,28 | 1.856,06 | 154.749,33 | 74.316,15 | 191.100,67 | 265.416,82 |
144 | 154.749,33 | 314,66 | 1.541,40 | 1.856,06 | 153.207,93 | 74.630,81 | 192.642,07 | 267.272,88 |
145 | 153.207,93 | 311,52 | 1.544,54 | 1.856,06 | 151.663,39 | 74.942,33 | 194.186,61 | 269.128,94 |
146 | 151.663,39 | 308,38 | 1.547,68 | 1.856,06 | 150.115,71 | 75.250,72 | 195.734,29 | 270.985,00 |
147 | 150.115,71 | 305,24 | 1.550,83 | 1.856,06 | 148.564,89 | 75.555,95 | 197.285,11 | 272.841,07 |
148 | 148.564,89 | 302,08 | 1.553,98 | 1.856,06 | 147.010,91 | 75.858,03 | 198.839,09 | 274.697,13 |
149 | 147.010,91 | 298,92 | 1.557,14 | 1.856,06 | 145.453,77 | 76.156,95 | 200.396,23 | 276.553,19 |
150 | 145.453,77 | 295,76 | 1.560,31 | 1.856,06 | 143.893,46 | 76.452,71 | 201.956,54 | 278.409,25 |
151 | 143.893,46 | 292,58 | 1.563,48 | 1.856,06 | 142.329,98 | 76.745,29 | 203.520,02 | 280.265,31 |
152 | 142.329,98 | 289,40 | 1.566,66 | 1.856,06 | 140.763,32 | 77.034,70 | 205.086,68 | 282.121,37 |
153 | 140.763,32 | 286,22 | 1.569,84 | 1.856,06 | 139.193,48 | 77.320,92 | 206.656,52 | 283.977,44 |
154 | 139.193,48 | 283,03 | 1.573,03 | 1.856,06 | 137.620,45 | 77.603,94 | 208.229,55 | 285.833,50 |
155 | 137.620,45 | 279,83 | 1.576,23 | 1.856,06 | 136.044,21 | 77.883,77 | 209.805,79 | 287.689,56 |
156 | 136.044,21 | 276,62 | 1.579,44 | 1.856,06 | 134.464,78 | 78.160,40 | 211.385,22 | 289.545,62 |
157 | 134.464,78 | 273,41 | 1.582,65 | 1.856,06 | 132.882,13 | 78.433,81 | 212.967,87 | 291.401,68 |
158 | 132.882,13 | 270,19 | 1.585,87 | 1.856,06 | 131.296,26 | 78.704,00 | 214.553,74 | 293.257,74 |
159 | 131.296,26 | 266,97 | 1.589,09 | 1.856,06 | 129.707,16 | 78.970,97 | 216.142,84 | 295.113,81 |
160 | 129.707,16 | 263,74 | 1.592,32 | 1.856,06 | 128.114,84 | 79.234,71 | 217.735,16 | 296.969,87 |
161 | 128.114,84 | 260,50 | 1.595,56 | 1.856,06 | 126.519,28 | 79.495,21 | 219.330,72 | 298.825,93 |
162 | 126.519,28 | 257,26 | 1.598,81 | 1.856,06 | 124.920,47 | 79.752,46 | 220.929,53 | 300.681,99 |
163 | 124.920,47 | 254,00 | 1.602,06 | 1.856,06 | 123.318,42 | 80.006,47 | 222.531,58 | 302.538,05 |
164 | 123.318,42 | 250,75 | 1.605,31 | 1.856,06 | 121.713,10 | 80.257,22 | 224.136,90 | 304.394,11 |
165 | 121.713,10 | 247,48 | 1.608,58 | 1.856,06 | 120.104,52 | 80.504,70 | 225.745,48 | 306.250,18 |
166 | 120.104,52 | 244,21 | 1.611,85 | 1.856,06 | 118.492,68 | 80.748,91 | 227.357,32 | 308.106,24 |
167 | 118.492,68 | 240,94 | 1.615,13 | 1.856,06 | 116.877,55 | 80.989,85 | 228.972,45 | 309.962,30 |
168 | 116.877,55 | 237,65 | 1.618,41 | 1.856,06 | 115.259,14 | 81.227,50 | 230.590,86 | 311.818,36 |
169 | 115.259,14 | 234,36 | 1.621,70 | 1.856,06 | 113.637,44 | 81.461,86 | 232.212,56 | 313.674,42 |
170 | 113.637,44 | 231,06 | 1.625,00 | 1.856,06 | 112.012,44 | 81.692,92 | 233.837,56 | 315.530,48 |
171 | 112.012,44 | 227,76 | 1.628,30 | 1.856,06 | 110.384,13 | 81.920,68 | 235.465,87 | 317.386,55 |
172 | 110.384,13 | 224,45 | 1.631,61 | 1.856,06 | 108.752,52 | 82.145,13 | 237.097,48 | 319.242,61 |
173 | 108.752,52 | 221,13 | 1.634,93 | 1.856,06 | 107.117,59 | 82.366,26 | 238.732,41 | 321.098,67 |
174 | 107.117,59 | 217,81 | 1.638,26 | 1.856,06 | 105.479,33 | 82.584,06 | 240.370,67 | 322.954,73 |
175 | 105.479,33 | 214,47 | 1.641,59 | 1.856,06 | 103.837,75 | 82.798,54 | 242.012,25 | 324.810,79 |
176 | 103.837,75 | 211,14 | 1.644,92 | 1.856,06 | 102.192,82 | 83.009,67 | 243.657,18 | 326.666,85 |
177 | 102.192,82 | 207,79 | 1.648,27 | 1.856,06 | 100.544,55 | 83.217,47 | 245.305,45 | 328.522,92 |
178 | 100.544,55 | 204,44 | 1.651,62 | 1.856,06 | 98.892,93 | 83.421,91 | 246.957,07 | 330.378,98 |
179 | 98.892,93 | 201,08 | 1.654,98 | 1.856,06 | 97.237,95 | 83.622,99 | 248.612,05 | 332.235,04 |
180 | 97.237,95 | 197,72 | 1.658,34 | 1.856,06 | 95.579,61 | 83.820,71 | 250.270,39 | 334.091,10 |
- 85.103,51€
- Zinsanteil
- 1.867,59€
- Monatsrate
- 2,48%
- Sollzins p.a.
- 2,53%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 345.850,00 | 714,76 | 1.152,83 | 1.867,59 | 344.697,17 | 714,76 | 1.152,83 | 1.867,59 |
2 | 344.697,17 | 712,37 | 1.155,22 | 1.867,59 | 343.541,95 | 1.427,13 | 2.308,05 | 3.735,18 |
3 | 343.541,95 | 709,99 | 1.157,60 | 1.867,59 | 342.384,35 | 2.137,12 | 3.465,65 | 5.602,77 |
4 | 342.384,35 | 707,59 | 1.160,00 | 1.867,59 | 341.224,35 | 2.844,71 | 4.625,65 | 7.470,36 |
5 | 341.224,35 | 705,20 | 1.162,39 | 1.867,59 | 340.061,96 | 3.549,91 | 5.788,04 | 9.337,95 |
6 | 340.061,96 | 702,79 | 1.164,80 | 1.867,59 | 338.897,16 | 4.252,70 | 6.952,84 | 11.205,54 |
7 | 338.897,16 | 700,39 | 1.167,20 | 1.867,59 | 337.729,96 | 4.953,09 | 8.120,04 | 13.073,13 |
8 | 337.729,96 | 697,98 | 1.169,61 | 1.867,59 | 336.560,35 | 5.651,07 | 9.289,65 | 14.940,72 |
9 | 336.560,35 | 695,56 | 1.172,03 | 1.867,59 | 335.388,31 | 6.346,62 | 10.461,69 | 16.808,31 |
10 | 335.388,31 | 693,14 | 1.174,45 | 1.867,59 | 334.213,86 | 7.039,76 | 11.636,14 | 18.675,90 |
11 | 334.213,86 | 690,71 | 1.176,88 | 1.867,59 | 333.036,98 | 7.730,47 | 12.813,02 | 20.543,49 |
12 | 333.036,98 | 688,28 | 1.179,31 | 1.867,59 | 331.857,67 | 8.418,75 | 13.992,33 | 22.411,08 |
13 | 331.857,67 | 685,84 | 1.181,75 | 1.867,59 | 330.675,91 | 9.104,58 | 15.174,09 | 24.278,67 |
14 | 330.675,91 | 683,40 | 1.184,19 | 1.867,59 | 329.491,72 | 9.787,98 | 16.358,28 | 26.146,26 |
15 | 329.491,72 | 680,95 | 1.186,64 | 1.867,59 | 328.305,08 | 10.468,93 | 17.544,92 | 28.013,85 |
16 | 328.305,08 | 678,50 | 1.189,09 | 1.867,59 | 327.115,99 | 11.147,43 | 18.734,01 | 29.881,44 |
17 | 327.115,99 | 676,04 | 1.191,55 | 1.867,59 | 325.924,44 | 11.823,47 | 19.925,56 | 31.749,03 |
18 | 325.924,44 | 673,58 | 1.194,01 | 1.867,59 | 324.730,42 | 12.497,04 | 21.119,58 | 33.616,62 |
19 | 324.730,42 | 671,11 | 1.196,48 | 1.867,59 | 323.533,94 | 13.168,15 | 22.316,06 | 35.484,21 |
20 | 323.533,94 | 668,64 | 1.198,95 | 1.867,59 | 322.334,99 | 13.836,79 | 23.515,01 | 37.351,80 |
21 | 322.334,99 | 666,16 | 1.201,43 | 1.867,59 | 321.133,56 | 14.502,95 | 24.716,44 | 39.219,39 |
22 | 321.133,56 | 663,68 | 1.203,91 | 1.867,59 | 319.929,65 | 15.166,63 | 25.920,35 | 41.086,98 |
23 | 319.929,65 | 661,19 | 1.206,40 | 1.867,59 | 318.723,24 | 15.827,81 | 27.126,76 | 42.954,57 |
24 | 318.723,24 | 658,69 | 1.208,90 | 1.867,59 | 317.514,35 | 16.486,51 | 28.335,65 | 44.822,16 |
25 | 317.514,35 | 656,20 | 1.211,39 | 1.867,59 | 316.302,96 | 17.142,71 | 29.547,04 | 46.689,75 |
26 | 316.302,96 | 653,69 | 1.213,90 | 1.867,59 | 315.089,06 | 17.796,40 | 30.760,94 | 48.557,34 |
27 | 315.089,06 | 651,18 | 1.216,41 | 1.867,59 | 313.872,65 | 18.447,58 | 31.977,35 | 50.424,93 |
28 | 313.872,65 | 648,67 | 1.218,92 | 1.867,59 | 312.653,73 | 19.096,25 | 33.196,27 | 52.292,52 |
29 | 312.653,73 | 646,15 | 1.221,44 | 1.867,59 | 311.432,29 | 19.742,40 | 34.417,71 | 54.160,11 |
30 | 311.432,29 | 643,63 | 1.223,96 | 1.867,59 | 310.208,33 | 20.386,03 | 35.641,67 | 56.027,70 |
31 | 310.208,33 | 641,10 | 1.226,49 | 1.867,59 | 308.981,84 | 21.027,13 | 36.868,16 | 57.895,29 |
32 | 308.981,84 | 638,56 | 1.229,03 | 1.867,59 | 307.752,81 | 21.665,69 | 38.097,19 | 59.762,88 |
33 | 307.752,81 | 636,02 | 1.231,57 | 1.867,59 | 306.521,24 | 22.301,71 | 39.328,76 | 61.630,47 |
34 | 306.521,24 | 633,48 | 1.234,11 | 1.867,59 | 305.287,13 | 22.935,19 | 40.562,87 | 63.498,06 |
35 | 305.287,13 | 630,93 | 1.236,66 | 1.867,59 | 304.050,47 | 23.566,12 | 41.799,53 | 65.365,65 |
36 | 304.050,47 | 628,37 | 1.239,22 | 1.867,59 | 302.811,25 | 24.194,49 | 43.038,75 | 67.233,24 |
37 | 302.811,25 | 625,81 | 1.241,78 | 1.867,59 | 301.569,47 | 24.820,30 | 44.280,53 | 69.100,83 |
38 | 301.569,47 | 623,24 | 1.244,35 | 1.867,59 | 300.325,12 | 25.443,54 | 45.524,88 | 70.968,42 |
39 | 300.325,12 | 620,67 | 1.246,92 | 1.867,59 | 299.078,20 | 26.064,21 | 46.771,80 | 72.836,01 |
40 | 299.078,20 | 618,09 | 1.249,50 | 1.867,59 | 297.828,71 | 26.682,31 | 48.021,29 | 74.703,60 |
41 | 297.828,71 | 615,51 | 1.252,08 | 1.867,59 | 296.576,63 | 27.297,82 | 49.273,37 | 76.571,19 |
42 | 296.576,63 | 612,93 | 1.254,66 | 1.867,59 | 295.321,97 | 27.910,75 | 50.528,03 | 78.438,78 |
43 | 295.321,97 | 610,33 | 1.257,26 | 1.867,59 | 294.064,71 | 28.521,08 | 51.785,29 | 80.306,37 |
44 | 294.064,71 | 607,73 | 1.259,86 | 1.867,59 | 292.804,85 | 29.128,81 | 53.045,15 | 82.173,96 |
45 | 292.804,85 | 605,13 | 1.262,46 | 1.867,59 | 291.542,39 | 29.733,94 | 54.307,61 | 84.041,55 |
46 | 291.542,39 | 602,52 | 1.265,07 | 1.867,59 | 290.277,32 | 30.336,46 | 55.572,68 | 85.909,14 |
47 | 290.277,32 | 599,91 | 1.267,68 | 1.867,59 | 289.009,64 | 30.936,37 | 56.840,36 | 87.776,73 |
48 | 289.009,64 | 597,29 | 1.270,30 | 1.867,59 | 287.739,33 | 31.533,65 | 58.110,67 | 89.644,32 |
49 | 287.739,33 | 594,66 | 1.272,93 | 1.867,59 | 286.466,41 | 32.128,32 | 59.383,59 | 91.511,91 |
50 | 286.466,41 | 592,03 | 1.275,56 | 1.867,59 | 285.190,85 | 32.720,35 | 60.659,15 | 93.379,50 |
51 | 285.190,85 | 589,39 | 1.278,20 | 1.867,59 | 283.912,65 | 33.309,74 | 61.937,35 | 95.247,09 |
52 | 283.912,65 | 586,75 | 1.280,84 | 1.867,59 | 282.631,81 | 33.896,49 | 63.218,19 | 97.114,68 |
53 | 282.631,81 | 584,11 | 1.283,48 | 1.867,59 | 281.348,33 | 34.480,60 | 64.501,67 | 98.982,27 |
54 | 281.348,33 | 581,45 | 1.286,14 | 1.867,59 | 280.062,19 | 35.062,05 | 65.787,81 | 100.849,86 |
55 | 280.062,19 | 578,80 | 1.288,79 | 1.867,59 | 278.773,40 | 35.640,85 | 67.076,60 | 102.717,45 |
56 | 278.773,40 | 576,13 | 1.291,46 | 1.867,59 | 277.481,94 | 36.216,98 | 68.368,06 | 104.585,04 |
57 | 277.481,94 | 573,46 | 1.294,13 | 1.867,59 | 276.187,81 | 36.790,44 | 69.662,19 | 106.452,63 |
58 | 276.187,81 | 570,79 | 1.296,80 | 1.867,59 | 274.891,01 | 37.361,23 | 70.958,99 | 108.320,22 |
59 | 274.891,01 | 568,11 | 1.299,48 | 1.867,59 | 273.591,53 | 37.929,34 | 72.258,47 | 110.187,81 |
60 | 273.591,53 | 565,42 | 1.302,17 | 1.867,59 | 272.289,36 | 38.494,76 | 73.560,64 | 112.055,40 |
61 | 272.289,36 | 562,73 | 1.304,86 | 1.867,59 | 270.984,50 | 39.057,49 | 74.865,50 | 113.922,99 |
62 | 270.984,50 | 560,03 | 1.307,56 | 1.867,59 | 269.676,95 | 39.617,53 | 76.173,05 | 115.790,58 |
63 | 269.676,95 | 557,33 | 1.310,26 | 1.867,59 | 268.366,69 | 40.174,86 | 77.483,31 | 117.658,17 |
64 | 268.366,69 | 554,62 | 1.312,97 | 1.867,59 | 267.053,72 | 40.729,48 | 78.796,28 | 119.525,76 |
65 | 267.053,72 | 551,91 | 1.315,68 | 1.867,59 | 265.738,05 | 41.281,40 | 80.111,95 | 121.393,35 |
66 | 265.738,05 | 549,19 | 1.318,40 | 1.867,59 | 264.419,65 | 41.830,59 | 81.430,35 | 123.260,94 |
67 | 264.419,65 | 546,47 | 1.321,12 | 1.867,59 | 263.098,52 | 42.377,05 | 82.751,48 | 125.128,53 |
68 | 263.098,52 | 543,74 | 1.323,85 | 1.867,59 | 261.774,67 | 42.920,79 | 84.075,33 | 126.996,12 |
69 | 261.774,67 | 541,00 | 1.326,59 | 1.867,59 | 260.448,08 | 43.461,79 | 85.401,92 | 128.863,71 |
70 | 260.448,08 | 538,26 | 1.329,33 | 1.867,59 | 259.118,75 | 44.000,05 | 86.731,25 | 130.731,30 |
71 | 259.118,75 | 535,51 | 1.332,08 | 1.867,59 | 257.786,67 | 44.535,56 | 88.063,33 | 132.598,89 |
72 | 257.786,67 | 532,76 | 1.334,83 | 1.867,59 | 256.451,84 | 45.068,32 | 89.398,16 | 134.466,48 |
73 | 256.451,84 | 530,00 | 1.337,59 | 1.867,59 | 255.114,25 | 45.598,32 | 90.735,75 | 136.334,07 |
74 | 255.114,25 | 527,24 | 1.340,35 | 1.867,59 | 253.773,90 | 46.125,56 | 92.076,10 | 138.201,66 |
75 | 253.773,90 | 524,47 | 1.343,12 | 1.867,59 | 252.430,78 | 46.650,03 | 93.419,22 | 140.069,25 |
76 | 252.430,78 | 521,69 | 1.345,90 | 1.867,59 | 251.084,88 | 47.171,72 | 94.765,12 | 141.936,84 |
77 | 251.084,88 | 518,91 | 1.348,68 | 1.867,59 | 249.736,19 | 47.690,62 | 96.113,81 | 143.804,43 |
78 | 249.736,19 | 516,12 | 1.351,47 | 1.867,59 | 248.384,73 | 48.206,75 | 97.465,27 | 145.672,02 |
79 | 248.384,73 | 513,33 | 1.354,26 | 1.867,59 | 247.030,46 | 48.720,07 | 98.819,54 | 147.539,61 |
80 | 247.030,46 | 510,53 | 1.357,06 | 1.867,59 | 245.673,40 | 49.230,60 | 100.176,60 | 149.407,20 |
81 | 245.673,40 | 507,73 | 1.359,86 | 1.867,59 | 244.313,54 | 49.738,33 | 101.536,46 | 151.274,79 |
82 | 244.313,54 | 504,91 | 1.362,68 | 1.867,59 | 242.950,86 | 50.243,24 | 102.899,14 | 153.142,38 |
83 | 242.950,86 | 502,10 | 1.365,49 | 1.867,59 | 241.585,37 | 50.745,34 | 104.264,63 | 155.009,97 |
84 | 241.585,37 | 499,28 | 1.368,31 | 1.867,59 | 240.217,06 | 51.244,62 | 105.632,94 | 156.877,56 |
85 | 240.217,06 | 496,45 | 1.371,14 | 1.867,59 | 238.845,92 | 51.741,07 | 107.004,08 | 158.745,15 |
86 | 238.845,92 | 493,61 | 1.373,98 | 1.867,59 | 237.471,94 | 52.234,68 | 108.378,06 | 160.612,74 |
87 | 237.471,94 | 490,78 | 1.376,81 | 1.867,59 | 236.095,13 | 52.725,46 | 109.754,87 | 162.480,33 |
88 | 236.095,13 | 487,93 | 1.379,66 | 1.867,59 | 234.715,47 | 53.213,39 | 111.134,53 | 164.347,92 |
89 | 234.715,47 | 485,08 | 1.382,51 | 1.867,59 | 233.332,96 | 53.698,47 | 112.517,04 | 166.215,51 |
90 | 233.332,96 | 482,22 | 1.385,37 | 1.867,59 | 231.947,59 | 54.180,69 | 113.902,41 | 168.083,10 |
91 | 231.947,59 | 479,36 | 1.388,23 | 1.867,59 | 230.559,36 | 54.660,05 | 115.290,64 | 169.950,69 |
92 | 230.559,36 | 476,49 | 1.391,10 | 1.867,59 | 229.168,26 | 55.136,54 | 116.681,74 | 171.818,28 |
93 | 229.168,26 | 473,61 | 1.393,98 | 1.867,59 | 227.774,28 | 55.610,15 | 118.075,72 | 173.685,87 |
94 | 227.774,28 | 470,73 | 1.396,86 | 1.867,59 | 226.377,42 | 56.080,88 | 119.472,58 | 175.553,46 |
95 | 226.377,42 | 467,85 | 1.399,74 | 1.867,59 | 224.977,68 | 56.548,73 | 120.872,32 | 177.421,05 |
96 | 224.977,68 | 464,95 | 1.402,64 | 1.867,59 | 223.575,04 | 57.013,68 | 122.274,96 | 179.288,64 |
97 | 223.575,04 | 462,06 | 1.405,53 | 1.867,59 | 222.169,51 | 57.475,74 | 123.680,49 | 181.156,23 |
98 | 222.169,51 | 459,15 | 1.408,44 | 1.867,59 | 220.761,07 | 57.934,89 | 125.088,93 | 183.023,82 |
99 | 220.761,07 | 456,24 | 1.411,35 | 1.867,59 | 219.349,72 | 58.391,13 | 126.500,28 | 184.891,41 |
100 | 219.349,72 | 453,32 | 1.414,27 | 1.867,59 | 217.935,45 | 58.844,45 | 127.914,55 | 186.759,00 |
101 | 217.935,45 | 450,40 | 1.417,19 | 1.867,59 | 216.518,26 | 59.294,85 | 129.331,74 | 188.626,59 |
102 | 216.518,26 | 447,47 | 1.420,12 | 1.867,59 | 215.098,14 | 59.742,32 | 130.751,86 | 190.494,18 |
103 | 215.098,14 | 444,54 | 1.423,05 | 1.867,59 | 213.675,09 | 60.186,86 | 132.174,91 | 192.361,77 |
104 | 213.675,09 | 441,60 | 1.425,99 | 1.867,59 | 212.249,09 | 60.628,45 | 133.600,91 | 194.229,36 |
105 | 212.249,09 | 438,65 | 1.428,94 | 1.867,59 | 210.820,15 | 61.067,10 | 135.029,85 | 196.096,95 |
106 | 210.820,15 | 435,69 | 1.431,90 | 1.867,59 | 209.388,26 | 61.502,80 | 136.461,74 | 197.964,54 |
107 | 209.388,26 | 432,74 | 1.434,85 | 1.867,59 | 207.953,40 | 61.935,53 | 137.896,60 | 199.832,13 |
108 | 207.953,40 | 429,77 | 1.437,82 | 1.867,59 | 206.515,58 | 62.365,30 | 139.334,42 | 201.699,72 |
109 | 206.515,58 | 426,80 | 1.440,79 | 1.867,59 | 205.074,79 | 62.792,10 | 140.775,21 | 203.567,31 |
110 | 205.074,79 | 423,82 | 1.443,77 | 1.867,59 | 203.631,02 | 63.215,92 | 142.218,98 | 205.434,90 |
111 | 203.631,02 | 420,84 | 1.446,75 | 1.867,59 | 202.184,27 | 63.636,76 | 143.665,73 | 207.302,49 |
112 | 202.184,27 | 417,85 | 1.449,74 | 1.867,59 | 200.734,53 | 64.054,61 | 145.115,47 | 209.170,08 |
113 | 200.734,53 | 414,85 | 1.452,74 | 1.867,59 | 199.281,79 | 64.469,46 | 146.568,21 | 211.037,67 |
114 | 199.281,79 | 411,85 | 1.455,74 | 1.867,59 | 197.826,05 | 64.881,31 | 148.023,95 | 212.905,26 |
115 | 197.826,05 | 408,84 | 1.458,75 | 1.867,59 | 196.367,30 | 65.290,15 | 149.482,70 | 214.772,85 |
116 | 196.367,30 | 405,83 | 1.461,76 | 1.867,59 | 194.905,53 | 65.695,97 | 150.944,47 | 216.640,44 |
117 | 194.905,53 | 402,80 | 1.464,79 | 1.867,59 | 193.440,75 | 66.098,78 | 152.409,25 | 218.508,03 |
118 | 193.440,75 | 399,78 | 1.467,81 | 1.867,59 | 191.972,94 | 66.498,56 | 153.877,06 | 220.375,62 |
119 | 191.972,94 | 396,74 | 1.470,85 | 1.867,59 | 190.502,09 | 66.895,30 | 155.347,91 | 222.243,21 |
120 | 190.502,09 | 393,70 | 1.473,89 | 1.867,59 | 189.028,21 | 67.289,01 | 156.821,79 | 224.110,80 |
121 | 189.028,21 | 390,66 | 1.476,93 | 1.867,59 | 187.551,27 | 67.679,66 | 158.298,73 | 225.978,39 |
122 | 187.551,27 | 387,61 | 1.479,98 | 1.867,59 | 186.071,29 | 68.067,27 | 159.778,71 | 227.845,98 |
123 | 186.071,29 | 384,55 | 1.483,04 | 1.867,59 | 184.588,25 | 68.451,82 | 161.261,75 | 229.713,57 |
124 | 184.588,25 | 381,48 | 1.486,11 | 1.867,59 | 183.102,14 | 68.833,30 | 162.747,86 | 231.581,16 |
125 | 183.102,14 | 378,41 | 1.489,18 | 1.867,59 | 181.612,96 | 69.211,71 | 164.237,04 | 233.448,75 |
126 | 181.612,96 | 375,33 | 1.492,26 | 1.867,59 | 180.120,70 | 69.587,04 | 165.729,30 | 235.316,34 |
127 | 180.120,70 | 372,25 | 1.495,34 | 1.867,59 | 178.625,36 | 69.959,29 | 167.224,64 | 237.183,93 |
128 | 178.625,36 | 369,16 | 1.498,43 | 1.867,59 | 177.126,93 | 70.328,45 | 168.723,07 | 239.051,52 |
129 | 177.126,93 | 366,06 | 1.501,53 | 1.867,59 | 175.625,40 | 70.694,51 | 170.224,60 | 240.919,11 |
130 | 175.625,40 | 362,96 | 1.504,63 | 1.867,59 | 174.120,77 | 71.057,47 | 171.729,23 | 242.786,70 |
131 | 174.120,77 | 359,85 | 1.507,74 | 1.867,59 | 172.613,03 | 71.417,32 | 173.236,97 | 244.654,29 |
132 | 172.613,03 | 356,73 | 1.510,86 | 1.867,59 | 171.102,18 | 71.774,06 | 174.747,82 | 246.521,88 |
133 | 171.102,18 | 353,61 | 1.513,98 | 1.867,59 | 169.588,20 | 72.127,67 | 176.261,80 | 248.389,47 |
134 | 169.588,20 | 350,48 | 1.517,11 | 1.867,59 | 168.071,09 | 72.478,15 | 177.778,91 | 250.257,06 |
135 | 168.071,09 | 347,35 | 1.520,24 | 1.867,59 | 166.550,85 | 72.825,50 | 179.299,15 | 252.124,65 |
136 | 166.550,85 | 344,21 | 1.523,38 | 1.867,59 | 165.027,46 | 73.169,70 | 180.822,54 | 253.992,24 |
137 | 165.027,46 | 341,06 | 1.526,53 | 1.867,59 | 163.500,93 | 73.510,76 | 182.349,07 | 255.859,83 |
138 | 163.500,93 | 337,90 | 1.529,69 | 1.867,59 | 161.971,24 | 73.848,66 | 183.878,76 | 257.727,42 |
139 | 161.971,24 | 334,74 | 1.532,85 | 1.867,59 | 160.438,39 | 74.183,40 | 185.411,61 | 259.595,01 |
140 | 160.438,39 | 331,57 | 1.536,02 | 1.867,59 | 158.902,37 | 74.514,97 | 186.947,63 | 261.462,60 |
141 | 158.902,37 | 328,40 | 1.539,19 | 1.867,59 | 157.363,18 | 74.843,37 | 188.486,82 | 263.330,19 |
142 | 157.363,18 | 325,22 | 1.542,37 | 1.867,59 | 155.820,81 | 75.168,59 | 190.029,19 | 265.197,78 |
143 | 155.820,81 | 322,03 | 1.545,56 | 1.867,59 | 154.275,25 | 75.490,62 | 191.574,75 | 267.065,37 |
144 | 154.275,25 | 318,84 | 1.548,75 | 1.867,59 | 152.726,50 | 75.809,46 | 193.123,50 | 268.932,96 |
145 | 152.726,50 | 315,63 | 1.551,96 | 1.867,59 | 151.174,54 | 76.125,09 | 194.675,46 | 270.800,55 |
146 | 151.174,54 | 312,43 | 1.555,16 | 1.867,59 | 149.619,38 | 76.437,52 | 196.230,62 | 272.668,14 |
147 | 149.619,38 | 309,21 | 1.558,38 | 1.867,59 | 148.061,00 | 76.746,73 | 197.789,00 | 274.535,73 |
148 | 148.061,00 | 305,99 | 1.561,60 | 1.867,59 | 146.499,40 | 77.052,72 | 199.350,60 | 276.403,32 |
149 | 146.499,40 | 302,77 | 1.564,82 | 1.867,59 | 144.934,58 | 77.355,49 | 200.915,42 | 278.270,91 |
150 | 144.934,58 | 299,53 | 1.568,06 | 1.867,59 | 143.366,52 | 77.655,02 | 202.483,48 | 280.138,50 |
151 | 143.366,52 | 296,29 | 1.571,30 | 1.867,59 | 141.795,22 | 77.951,31 | 204.054,78 | 282.006,09 |
152 | 141.795,22 | 293,04 | 1.574,55 | 1.867,59 | 140.220,67 | 78.244,35 | 205.629,33 | 283.873,68 |
153 | 140.220,67 | 289,79 | 1.577,80 | 1.867,59 | 138.642,87 | 78.534,14 | 207.207,13 | 285.741,27 |
154 | 138.642,87 | 286,53 | 1.581,06 | 1.867,59 | 137.061,81 | 78.820,67 | 208.788,19 | 287.608,86 |
155 | 137.061,81 | 283,26 | 1.584,33 | 1.867,59 | 135.477,48 | 79.103,93 | 210.372,52 | 289.476,45 |
156 | 135.477,48 | 279,99 | 1.587,60 | 1.867,59 | 133.889,88 | 79.383,92 | 211.960,12 | 291.344,04 |
157 | 133.889,88 | 276,71 | 1.590,88 | 1.867,59 | 132.299,00 | 79.660,63 | 213.551,00 | 293.211,63 |
158 | 132.299,00 | 273,42 | 1.594,17 | 1.867,59 | 130.704,82 | 79.934,04 | 215.145,18 | 295.079,22 |
159 | 130.704,82 | 270,12 | 1.597,47 | 1.867,59 | 129.107,36 | 80.204,17 | 216.742,64 | 296.946,81 |
160 | 129.107,36 | 266,82 | 1.600,77 | 1.867,59 | 127.506,59 | 80.470,99 | 218.343,41 | 298.814,40 |
161 | 127.506,59 | 263,51 | 1.604,08 | 1.867,59 | 125.902,51 | 80.734,50 | 219.947,49 | 300.681,99 |
162 | 125.902,51 | 260,20 | 1.607,39 | 1.867,59 | 124.295,12 | 80.994,70 | 221.554,88 | 302.549,58 |
163 | 124.295,12 | 256,88 | 1.610,71 | 1.867,59 | 122.684,41 | 81.251,58 | 223.165,59 | 304.417,17 |
164 | 122.684,41 | 253,55 | 1.614,04 | 1.867,59 | 121.070,37 | 81.505,13 | 224.779,63 | 306.284,76 |
165 | 121.070,37 | 250,21 | 1.617,38 | 1.867,59 | 119.452,99 | 81.755,34 | 226.397,01 | 308.152,35 |
166 | 119.452,99 | 246,87 | 1.620,72 | 1.867,59 | 117.832,27 | 82.002,21 | 228.017,73 | 310.019,94 |
167 | 117.832,27 | 243,52 | 1.624,07 | 1.867,59 | 116.208,20 | 82.245,73 | 229.641,80 | 311.887,53 |
168 | 116.208,20 | 240,16 | 1.627,43 | 1.867,59 | 114.580,77 | 82.485,89 | 231.269,23 | 313.755,12 |
169 | 114.580,77 | 236,80 | 1.630,79 | 1.867,59 | 112.949,98 | 82.722,69 | 232.900,02 | 315.622,71 |
170 | 112.949,98 | 233,43 | 1.634,16 | 1.867,59 | 111.315,82 | 82.956,12 | 234.534,18 | 317.490,30 |
171 | 111.315,82 | 230,05 | 1.637,54 | 1.867,59 | 109.678,28 | 83.186,17 | 236.171,72 | 319.357,89 |
172 | 109.678,28 | 226,67 | 1.640,92 | 1.867,59 | 108.037,36 | 83.412,84 | 237.812,64 | 321.225,48 |
173 | 108.037,36 | 223,28 | 1.644,31 | 1.867,59 | 106.393,05 | 83.636,12 | 239.456,95 | 323.093,07 |
174 | 106.393,05 | 219,88 | 1.647,71 | 1.867,59 | 104.745,34 | 83.856,00 | 241.104,66 | 324.960,66 |
175 | 104.745,34 | 216,47 | 1.651,12 | 1.867,59 | 103.094,22 | 84.072,47 | 242.755,78 | 326.828,25 |
176 | 103.094,22 | 213,06 | 1.654,53 | 1.867,59 | 101.439,69 | 84.285,53 | 244.410,31 | 328.695,84 |
177 | 101.439,69 | 209,64 | 1.657,95 | 1.867,59 | 99.781,75 | 84.495,18 | 246.068,25 | 330.563,43 |
178 | 99.781,75 | 206,22 | 1.661,37 | 1.867,59 | 98.120,37 | 84.701,39 | 247.729,63 | 332.431,02 |
179 | 98.120,37 | 202,78 | 1.664,81 | 1.867,59 | 96.455,56 | 84.904,17 | 249.394,44 | 334.298,61 |
180 | 96.455,56 | 199,34 | 1.668,25 | 1.867,59 | 94.787,31 | 85.103,51 | 251.062,69 | 336.166,20 |
- 87.340,65€
- Zinsanteil
- 1.887,76€
- Monatsrate
- 2,55%
- Sollzins p.a.
- 2,58%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 345.850,00 | 734,93 | 1.152,83 | 1.887,76 | 344.697,17 | 734,93 | 1.152,83 | 1.887,76 |
2 | 344.697,17 | 732,48 | 1.155,28 | 1.887,76 | 343.541,88 | 1.467,41 | 2.308,12 | 3.775,53 |
3 | 343.541,88 | 730,03 | 1.157,74 | 1.887,76 | 342.384,15 | 2.197,44 | 3.465,85 | 5.663,29 |
4 | 342.384,15 | 727,57 | 1.160,20 | 1.887,76 | 341.223,95 | 2.925,01 | 4.626,05 | 7.551,06 |
5 | 341.223,95 | 725,10 | 1.162,66 | 1.887,76 | 340.061,28 | 3.650,11 | 5.788,72 | 9.438,82 |
6 | 340.061,28 | 722,63 | 1.165,13 | 1.887,76 | 338.896,15 | 4.372,74 | 6.953,85 | 11.326,59 |
7 | 338.896,15 | 720,15 | 1.167,61 | 1.887,76 | 337.728,54 | 5.092,89 | 8.121,46 | 13.214,35 |
8 | 337.728,54 | 717,67 | 1.170,09 | 1.887,76 | 336.558,45 | 5.810,56 | 9.291,55 | 15.102,12 |
9 | 336.558,45 | 715,19 | 1.172,58 | 1.887,76 | 335.385,87 | 6.525,75 | 10.464,13 | 16.989,88 |
10 | 335.385,87 | 712,69 | 1.175,07 | 1.887,76 | 334.210,80 | 7.238,45 | 11.639,20 | 18.877,65 |
11 | 334.210,80 | 710,20 | 1.177,57 | 1.887,76 | 333.033,23 | 7.948,64 | 12.816,77 | 20.765,41 |
12 | 333.033,23 | 707,70 | 1.180,07 | 1.887,76 | 331.853,16 | 8.656,34 | 13.996,84 | 22.653,18 |
13 | 331.853,16 | 705,19 | 1.182,58 | 1.887,76 | 330.670,59 | 9.361,53 | 15.179,41 | 24.540,94 |
14 | 330.670,59 | 702,67 | 1.185,09 | 1.887,76 | 329.485,50 | 10.064,20 | 16.364,50 | 26.428,70 |
15 | 329.485,50 | 700,16 | 1.187,61 | 1.887,76 | 328.297,89 | 10.764,36 | 17.552,11 | 28.316,47 |
16 | 328.297,89 | 697,63 | 1.190,13 | 1.887,76 | 327.107,76 | 11.461,99 | 18.742,24 | 30.204,23 |
17 | 327.107,76 | 695,10 | 1.192,66 | 1.887,76 | 325.915,10 | 12.157,10 | 19.934,90 | 32.092,00 |
18 | 325.915,10 | 692,57 | 1.195,19 | 1.887,76 | 324.719,90 | 12.849,67 | 21.130,10 | 33.979,76 |
19 | 324.719,90 | 690,03 | 1.197,73 | 1.887,76 | 323.522,17 | 13.539,70 | 22.327,83 | 35.867,53 |
20 | 323.522,17 | 687,48 | 1.200,28 | 1.887,76 | 322.321,89 | 14.227,18 | 23.528,11 | 37.755,29 |
21 | 322.321,89 | 684,93 | 1.202,83 | 1.887,76 | 321.119,06 | 14.912,11 | 24.730,94 | 39.643,06 |
22 | 321.119,06 | 682,38 | 1.205,39 | 1.887,76 | 319.913,67 | 15.594,49 | 25.936,33 | 41.530,82 |
23 | 319.913,67 | 679,82 | 1.207,95 | 1.887,76 | 318.705,72 | 16.274,31 | 27.144,28 | 43.418,59 |
24 | 318.705,72 | 677,25 | 1.210,51 | 1.887,76 | 317.495,21 | 16.951,56 | 28.354,79 | 45.306,35 |
25 | 317.495,21 | 674,68 | 1.213,09 | 1.887,76 | 316.282,12 | 17.626,24 | 29.567,88 | 47.194,11 |
26 | 316.282,12 | 672,10 | 1.215,67 | 1.887,76 | 315.066,46 | 18.298,34 | 30.783,54 | 49.081,88 |
27 | 315.066,46 | 669,52 | 1.218,25 | 1.887,76 | 313.848,21 | 18.967,85 | 32.001,79 | 50.969,64 |
28 | 313.848,21 | 666,93 | 1.220,84 | 1.887,76 | 312.627,37 | 19.634,78 | 33.222,63 | 52.857,41 |
29 | 312.627,37 | 664,33 | 1.223,43 | 1.887,76 | 311.403,94 | 20.299,11 | 34.446,06 | 54.745,17 |
30 | 311.403,94 | 661,73 | 1.226,03 | 1.887,76 | 310.177,91 | 20.960,85 | 35.672,09 | 56.632,94 |
31 | 310.177,91 | 659,13 | 1.228,64 | 1.887,76 | 308.949,27 | 21.619,97 | 36.900,73 | 58.520,70 |
32 | 308.949,27 | 656,52 | 1.231,25 | 1.887,76 | 307.718,02 | 22.276,49 | 38.131,98 | 60.408,47 |
33 | 307.718,02 | 653,90 | 1.233,86 | 1.887,76 | 306.484,16 | 22.930,39 | 39.365,84 | 62.296,23 |
34 | 306.484,16 | 651,28 | 1.236,49 | 1.887,76 | 305.247,67 | 23.581,67 | 40.602,33 | 64.184,00 |
35 | 305.247,67 | 648,65 | 1.239,11 | 1.887,76 | 304.008,56 | 24.230,32 | 41.841,44 | 66.071,76 |
36 | 304.008,56 | 646,02 | 1.241,75 | 1.887,76 | 302.766,81 | 24.876,34 | 43.083,19 | 67.959,53 |
37 | 302.766,81 | 643,38 | 1.244,39 | 1.887,76 | 301.522,43 | 25.519,72 | 44.327,57 | 69.847,29 |
38 | 301.522,43 | 640,74 | 1.247,03 | 1.887,76 | 300.275,40 | 26.160,45 | 45.574,60 | 71.735,05 |
39 | 300.275,40 | 638,09 | 1.249,68 | 1.887,76 | 299.025,72 | 26.798,54 | 46.824,28 | 73.622,82 |
40 | 299.025,72 | 635,43 | 1.252,33 | 1.887,76 | 297.773,39 | 27.433,97 | 48.076,61 | 75.510,58 |
41 | 297.773,39 | 632,77 | 1.255,00 | 1.887,76 | 296.518,39 | 28.066,74 | 49.331,61 | 77.398,35 |
42 | 296.518,39 | 630,10 | 1.257,66 | 1.887,76 | 295.260,73 | 28.696,84 | 50.589,27 | 79.286,11 |
43 | 295.260,73 | 627,43 | 1.260,34 | 1.887,76 | 294.000,39 | 29.324,27 | 51.849,61 | 81.173,88 |
44 | 294.000,39 | 624,75 | 1.263,01 | 1.887,76 | 292.737,38 | 29.949,02 | 53.112,62 | 83.061,64 |
45 | 292.737,38 | 622,07 | 1.265,70 | 1.887,76 | 291.471,68 | 30.571,09 | 54.378,32 | 84.949,41 |
46 | 291.471,68 | 619,38 | 1.268,39 | 1.887,76 | 290.203,29 | 31.190,46 | 55.646,71 | 86.837,17 |
47 | 290.203,29 | 616,68 | 1.271,08 | 1.887,76 | 288.932,21 | 31.807,15 | 56.917,79 | 88.724,94 |
48 | 288.932,21 | 613,98 | 1.273,78 | 1.887,76 | 287.658,43 | 32.421,13 | 58.191,57 | 90.612,70 |
49 | 287.658,43 | 611,27 | 1.276,49 | 1.887,76 | 286.381,94 | 33.032,40 | 59.468,06 | 92.500,46 |
50 | 286.381,94 | 608,56 | 1.279,20 | 1.887,76 | 285.102,73 | 33.640,96 | 60.747,27 | 94.388,23 |
51 | 285.102,73 | 605,84 | 1.281,92 | 1.887,76 | 283.820,81 | 34.246,81 | 62.029,19 | 96.275,99 |
52 | 283.820,81 | 603,12 | 1.284,65 | 1.887,76 | 282.536,17 | 34.849,92 | 63.313,83 | 98.163,76 |
53 | 282.536,17 | 600,39 | 1.287,38 | 1.887,76 | 281.248,79 | 35.450,31 | 64.601,21 | 100.051,52 |
54 | 281.248,79 | 597,65 | 1.290,11 | 1.887,76 | 279.958,68 | 36.047,97 | 65.891,32 | 101.939,29 |
55 | 279.958,68 | 594,91 | 1.292,85 | 1.887,76 | 278.665,83 | 36.642,88 | 67.184,17 | 103.827,05 |
56 | 278.665,83 | 592,16 | 1.295,60 | 1.887,76 | 277.370,23 | 37.235,04 | 68.479,77 | 105.714,82 |
57 | 277.370,23 | 589,41 | 1.298,35 | 1.887,76 | 276.071,88 | 37.824,46 | 69.778,12 | 107.602,58 |
58 | 276.071,88 | 586,65 | 1.301,11 | 1.887,76 | 274.770,76 | 38.411,11 | 71.079,24 | 109.490,35 |
59 | 274.770,76 | 583,89 | 1.303,88 | 1.887,76 | 273.466,89 | 38.995,00 | 72.383,11 | 111.378,11 |
60 | 273.466,89 | 581,12 | 1.306,65 | 1.887,76 | 272.160,24 | 39.576,11 | 73.689,76 | 113.265,88 |
61 | 272.160,24 | 578,34 | 1.309,42 | 1.887,76 | 270.850,82 | 40.154,45 | 74.999,18 | 115.153,64 |
62 | 270.850,82 | 575,56 | 1.312,21 | 1.887,76 | 269.538,61 | 40.730,01 | 76.311,39 | 117.041,40 |
63 | 269.538,61 | 572,77 | 1.315,00 | 1.887,76 | 268.223,61 | 41.302,78 | 77.626,39 | 118.929,17 |
64 | 268.223,61 | 569,98 | 1.317,79 | 1.887,76 | 266.905,82 | 41.872,76 | 78.944,18 | 120.816,93 |
65 | 266.905,82 | 567,17 | 1.320,59 | 1.887,76 | 265.585,23 | 42.439,93 | 80.264,77 | 122.704,70 |
66 | 265.585,23 | 564,37 | 1.323,40 | 1.887,76 | 264.261,84 | 43.004,30 | 81.588,16 | 124.592,46 |
67 | 264.261,84 | 561,56 | 1.326,21 | 1.887,76 | 262.935,63 | 43.565,86 | 82.914,37 | 126.480,23 |
68 | 262.935,63 | 558,74 | 1.329,03 | 1.887,76 | 261.606,60 | 44.124,60 | 84.243,40 | 128.367,99 |
69 | 261.606,60 | 555,91 | 1.331,85 | 1.887,76 | 260.274,75 | 44.680,51 | 85.575,25 | 130.255,76 |
70 | 260.274,75 | 553,08 | 1.334,68 | 1.887,76 | 258.940,07 | 45.233,59 | 86.909,93 | 132.143,52 |
71 | 258.940,07 | 550,25 | 1.337,52 | 1.887,76 | 257.602,56 | 45.783,84 | 88.247,44 | 134.031,29 |
72 | 257.602,56 | 547,41 | 1.340,36 | 1.887,76 | 256.262,20 | 46.331,25 | 89.587,80 | 135.919,05 |
73 | 256.262,20 | 544,56 | 1.343,21 | 1.887,76 | 254.918,99 | 46.875,80 | 90.931,01 | 137.806,81 |
74 | 254.918,99 | 541,70 | 1.346,06 | 1.887,76 | 253.572,93 | 47.417,51 | 92.277,07 | 139.694,58 |
75 | 253.572,93 | 538,84 | 1.348,92 | 1.887,76 | 252.224,01 | 47.956,35 | 93.625,99 | 141.582,34 |
76 | 252.224,01 | 535,98 | 1.351,79 | 1.887,76 | 250.872,22 | 48.492,32 | 94.977,78 | 143.470,11 |
77 | 250.872,22 | 533,10 | 1.354,66 | 1.887,76 | 249.517,56 | 49.025,43 | 96.332,44 | 145.357,87 |
78 | 249.517,56 | 530,22 | 1.357,54 | 1.887,76 | 248.160,02 | 49.555,65 | 97.689,98 | 147.245,64 |
79 | 248.160,02 | 527,34 | 1.360,42 | 1.887,76 | 246.799,59 | 50.082,99 | 99.050,41 | 149.133,40 |
80 | 246.799,59 | 524,45 | 1.363,32 | 1.887,76 | 245.436,28 | 50.607,44 | 100.413,72 | 151.021,17 |
81 | 245.436,28 | 521,55 | 1.366,21 | 1.887,76 | 244.070,06 | 51.128,99 | 101.779,94 | 152.908,93 |
82 | 244.070,06 | 518,65 | 1.369,12 | 1.887,76 | 242.700,95 | 51.647,64 | 103.149,05 | 154.796,70 |
83 | 242.700,95 | 515,74 | 1.372,03 | 1.887,76 | 241.328,92 | 52.163,38 | 104.521,08 | 156.684,46 |
84 | 241.328,92 | 512,82 | 1.374,94 | 1.887,76 | 239.953,98 | 52.676,21 | 105.896,02 | 158.572,23 |
85 | 239.953,98 | 509,90 | 1.377,86 | 1.887,76 | 238.576,12 | 53.186,11 | 107.273,88 | 160.459,99 |
86 | 238.576,12 | 506,97 | 1.380,79 | 1.887,76 | 237.195,33 | 53.693,08 | 108.654,67 | 162.347,75 |
87 | 237.195,33 | 504,04 | 1.383,72 | 1.887,76 | 235.811,60 | 54.197,12 | 110.038,40 | 164.235,52 |
88 | 235.811,60 | 501,10 | 1.386,66 | 1.887,76 | 234.424,94 | 54.698,22 | 111.425,06 | 166.123,28 |
89 | 234.424,94 | 498,15 | 1.389,61 | 1.887,76 | 233.035,33 | 55.196,38 | 112.814,67 | 168.011,05 |
90 | 233.035,33 | 495,20 | 1.392,56 | 1.887,76 | 231.642,76 | 55.691,58 | 114.207,24 | 169.898,81 |
91 | 231.642,76 | 492,24 | 1.395,52 | 1.887,76 | 230.247,24 | 56.183,82 | 115.602,76 | 171.786,58 |
92 | 230.247,24 | 489,28 | 1.398,49 | 1.887,76 | 228.848,75 | 56.673,09 | 117.001,25 | 173.674,34 |
93 | 228.848,75 | 486,30 | 1.401,46 | 1.887,76 | 227.447,29 | 57.159,40 | 118.402,71 | 175.562,11 |
94 | 227.447,29 | 483,33 | 1.404,44 | 1.887,76 | 226.042,85 | 57.642,72 | 119.807,15 | 177.449,87 |
95 | 226.042,85 | 480,34 | 1.407,42 | 1.887,76 | 224.635,43 | 58.123,06 | 121.214,57 | 179.337,64 |
96 | 224.635,43 | 477,35 | 1.410,41 | 1.887,76 | 223.225,01 | 58.600,41 | 122.624,99 | 181.225,40 |
97 | 223.225,01 | 474,35 | 1.413,41 | 1.887,76 | 221.811,60 | 59.074,77 | 124.038,40 | 183.113,16 |
98 | 221.811,60 | 471,35 | 1.416,41 | 1.887,76 | 220.395,19 | 59.546,12 | 125.454,81 | 185.000,93 |
99 | 220.395,19 | 468,34 | 1.419,42 | 1.887,76 | 218.975,76 | 60.014,46 | 126.874,24 | 186.888,69 |
100 | 218.975,76 | 465,32 | 1.422,44 | 1.887,76 | 217.553,32 | 60.479,78 | 128.296,68 | 188.776,46 |
101 | 217.553,32 | 462,30 | 1.425,46 | 1.887,76 | 216.127,86 | 60.942,08 | 129.722,14 | 190.664,22 |
102 | 216.127,86 | 459,27 | 1.428,49 | 1.887,76 | 214.699,36 | 61.401,35 | 131.150,64 | 192.551,99 |
103 | 214.699,36 | 456,24 | 1.431,53 | 1.887,76 | 213.267,84 | 61.857,59 | 132.582,16 | 194.439,75 |
104 | 213.267,84 | 453,19 | 1.434,57 | 1.887,76 | 211.833,26 | 62.310,78 | 134.016,74 | 196.327,52 |
105 | 211.833,26 | 450,15 | 1.437,62 | 1.887,76 | 210.395,65 | 62.760,93 | 135.454,35 | 198.215,28 |
106 | 210.395,65 | 447,09 | 1.440,67 | 1.887,76 | 208.954,97 | 63.208,02 | 136.895,03 | 200.103,05 |
107 | 208.954,97 | 444,03 | 1.443,74 | 1.887,76 | 207.511,24 | 63.652,05 | 138.338,76 | 201.990,81 |
108 | 207.511,24 | 440,96 | 1.446,80 | 1.887,76 | 206.064,43 | 64.093,01 | 139.785,57 | 203.878,58 |
109 | 206.064,43 | 437,89 | 1.449,88 | 1.887,76 | 204.614,56 | 64.530,90 | 141.235,44 | 205.766,34 |
110 | 204.614,56 | 434,81 | 1.452,96 | 1.887,76 | 203.161,60 | 64.965,70 | 142.688,40 | 207.654,10 |
111 | 203.161,60 | 431,72 | 1.456,05 | 1.887,76 | 201.705,55 | 65.397,42 | 144.144,45 | 209.541,87 |
112 | 201.705,55 | 428,62 | 1.459,14 | 1.887,76 | 200.246,41 | 65.826,04 | 145.603,59 | 211.429,63 |
113 | 200.246,41 | 425,52 | 1.462,24 | 1.887,76 | 198.784,17 | 66.251,57 | 147.065,83 | 213.317,40 |
114 | 198.784,17 | 422,42 | 1.465,35 | 1.887,76 | 197.318,82 | 66.673,98 | 148.531,18 | 215.205,16 |
115 | 197.318,82 | 419,30 | 1.468,46 | 1.887,76 | 195.850,36 | 67.093,29 | 149.999,64 | 217.092,93 |
116 | 195.850,36 | 416,18 | 1.471,58 | 1.887,76 | 194.378,78 | 67.509,47 | 151.471,22 | 218.980,69 |
117 | 194.378,78 | 413,05 | 1.474,71 | 1.887,76 | 192.904,07 | 67.922,52 | 152.945,93 | 220.868,46 |
118 | 192.904,07 | 409,92 | 1.477,84 | 1.887,76 | 191.426,22 | 68.332,44 | 154.423,78 | 222.756,22 |
119 | 191.426,22 | 406,78 | 1.480,98 | 1.887,76 | 189.945,24 | 68.739,23 | 155.904,76 | 224.643,99 |
120 | 189.945,24 | 403,63 | 1.484,13 | 1.887,76 | 188.461,11 | 69.142,86 | 157.388,89 | 226.531,75 |
121 | 188.461,11 | 400,48 | 1.487,28 | 1.887,76 | 186.973,82 | 69.543,34 | 158.876,18 | 228.419,51 |
122 | 186.973,82 | 397,32 | 1.490,45 | 1.887,76 | 185.483,38 | 69.940,66 | 160.366,62 | 230.307,28 |
123 | 185.483,38 | 394,15 | 1.493,61 | 1.887,76 | 183.989,77 | 70.334,81 | 161.860,23 | 232.195,04 |
124 | 183.989,77 | 390,98 | 1.496,79 | 1.887,76 | 182.492,98 | 70.725,79 | 163.357,02 | 234.082,81 |
125 | 182.492,98 | 387,80 | 1.499,97 | 1.887,76 | 180.993,01 | 71.113,59 | 164.856,99 | 235.970,57 |
126 | 180.993,01 | 384,61 | 1.503,15 | 1.887,76 | 179.489,86 | 71.498,20 | 166.360,14 | 237.858,34 |
127 | 179.489,86 | 381,42 | 1.506,35 | 1.887,76 | 177.983,51 | 71.879,61 | 167.866,49 | 239.746,10 |
128 | 177.983,51 | 378,21 | 1.509,55 | 1.887,76 | 176.473,96 | 72.257,83 | 169.376,04 | 241.633,87 |
129 | 176.473,96 | 375,01 | 1.512,76 | 1.887,76 | 174.961,20 | 72.632,83 | 170.888,80 | 243.521,63 |
130 | 174.961,20 | 371,79 | 1.515,97 | 1.887,76 | 173.445,23 | 73.004,63 | 172.404,77 | 245.409,40 |
131 | 173.445,23 | 368,57 | 1.519,19 | 1.887,76 | 171.926,04 | 73.373,20 | 173.923,96 | 247.297,16 |
132 | 171.926,04 | 365,34 | 1.522,42 | 1.887,76 | 170.403,62 | 73.738,54 | 175.446,38 | 249.184,93 |
133 | 170.403,62 | 362,11 | 1.525,66 | 1.887,76 | 168.877,96 | 74.100,65 | 176.972,04 | 251.072,69 |
134 | 168.877,96 | 358,87 | 1.528,90 | 1.887,76 | 167.349,06 | 74.459,51 | 178.500,94 | 252.960,45 |
135 | 167.349,06 | 355,62 | 1.532,15 | 1.887,76 | 165.816,91 | 74.815,13 | 180.033,09 | 254.848,22 |
136 | 165.816,91 | 352,36 | 1.535,40 | 1.887,76 | 164.281,51 | 75.167,49 | 181.568,49 | 256.735,98 |
137 | 164.281,51 | 349,10 | 1.538,67 | 1.887,76 | 162.742,84 | 75.516,59 | 183.107,16 | 258.623,75 |
138 | 162.742,84 | 345,83 | 1.541,94 | 1.887,76 | 161.200,91 | 75.862,42 | 184.649,09 | 260.511,51 |
139 | 161.200,91 | 342,55 | 1.545,21 | 1.887,76 | 159.655,69 | 76.204,97 | 186.194,31 | 262.399,28 |
140 | 159.655,69 | 339,27 | 1.548,50 | 1.887,76 | 158.107,20 | 76.544,24 | 187.742,80 | 264.287,04 |
141 | 158.107,20 | 335,98 | 1.551,79 | 1.887,76 | 156.555,41 | 76.880,22 | 189.294,59 | 266.174,81 |
142 | 156.555,41 | 332,68 | 1.555,08 | 1.887,76 | 155.000,33 | 77.212,90 | 190.849,67 | 268.062,57 |
143 | 155.000,33 | 329,38 | 1.558,39 | 1.887,76 | 153.441,94 | 77.542,27 | 192.408,06 | 269.950,34 |
144 | 153.441,94 | 326,06 | 1.561,70 | 1.887,76 | 151.880,24 | 77.868,34 | 193.969,76 | 271.838,10 |
145 | 151.880,24 | 322,75 | 1.565,02 | 1.887,76 | 150.315,22 | 78.191,08 | 195.534,78 | 273.725,86 |
146 | 150.315,22 | 319,42 | 1.568,34 | 1.887,76 | 148.746,87 | 78.510,50 | 197.103,13 | 275.613,63 |
147 | 148.746,87 | 316,09 | 1.571,68 | 1.887,76 | 147.175,20 | 78.826,59 | 198.674,80 | 277.501,39 |
148 | 147.175,20 | 312,75 | 1.575,02 | 1.887,76 | 145.600,18 | 79.139,34 | 200.249,82 | 279.389,16 |
149 | 145.600,18 | 309,40 | 1.578,36 | 1.887,76 | 144.021,81 | 79.448,74 | 201.828,19 | 281.276,92 |
150 | 144.021,81 | 306,05 | 1.581,72 | 1.887,76 | 142.440,10 | 79.754,78 | 203.409,90 | 283.164,69 |
151 | 142.440,10 | 302,69 | 1.585,08 | 1.887,76 | 140.855,02 | 80.057,47 | 204.994,98 | 285.052,45 |
152 | 140.855,02 | 299,32 | 1.588,45 | 1.887,76 | 139.266,57 | 80.356,79 | 206.583,43 | 286.940,22 |
153 | 139.266,57 | 295,94 | 1.591,82 | 1.887,76 | 137.674,75 | 80.652,73 | 208.175,25 | 288.827,98 |
154 | 137.674,75 | 292,56 | 1.595,21 | 1.887,76 | 136.079,54 | 80.945,29 | 209.770,46 | 290.715,75 |
155 | 136.079,54 | 289,17 | 1.598,60 | 1.887,76 | 134.480,94 | 81.234,46 | 211.369,06 | 292.603,51 |
156 | 134.480,94 | 285,77 | 1.601,99 | 1.887,76 | 132.878,95 | 81.520,23 | 212.971,05 | 294.491,28 |
157 | 132.878,95 | 282,37 | 1.605,40 | 1.887,76 | 131.273,56 | 81.802,59 | 214.576,44 | 296.379,04 |
158 | 131.273,56 | 278,96 | 1.608,81 | 1.887,76 | 129.664,75 | 82.081,55 | 216.185,25 | 298.266,80 |
159 | 129.664,75 | 275,54 | 1.612,23 | 1.887,76 | 128.052,52 | 82.357,09 | 217.797,48 | 300.154,57 |
160 | 128.052,52 | 272,11 | 1.615,65 | 1.887,76 | 126.436,87 | 82.629,20 | 219.413,13 | 302.042,33 |
161 | 126.436,87 | 268,68 | 1.619,09 | 1.887,76 | 124.817,78 | 82.897,88 | 221.032,22 | 303.930,10 |
162 | 124.817,78 | 265,24 | 1.622,53 | 1.887,76 | 123.195,25 | 83.163,12 | 222.654,75 | 305.817,86 |
163 | 123.195,25 | 261,79 | 1.625,97 | 1.887,76 | 121.569,28 | 83.424,91 | 224.280,72 | 307.705,63 |
164 | 121.569,28 | 258,33 | 1.629,43 | 1.887,76 | 119.939,85 | 83.683,24 | 225.910,15 | 309.593,39 |
165 | 119.939,85 | 254,87 | 1.632,89 | 1.887,76 | 118.306,96 | 83.938,11 | 227.543,04 | 311.481,16 |
166 | 118.306,96 | 251,40 | 1.636,36 | 1.887,76 | 116.670,59 | 84.189,52 | 229.179,41 | 313.368,92 |
167 | 116.670,59 | 247,93 | 1.639,84 | 1.887,76 | 115.030,76 | 84.437,44 | 230.819,24 | 315.256,69 |
168 | 115.030,76 | 244,44 | 1.643,32 | 1.887,76 | 113.387,43 | 84.681,88 | 232.462,57 | 317.144,45 |
169 | 113.387,43 | 240,95 | 1.646,82 | 1.887,76 | 111.740,61 | 84.922,83 | 234.109,39 | 319.032,21 |
170 | 111.740,61 | 237,45 | 1.650,32 | 1.887,76 | 110.090,30 | 85.160,28 | 235.759,70 | 320.919,98 |
171 | 110.090,30 | 233,94 | 1.653,82 | 1.887,76 | 108.436,48 | 85.394,22 | 237.413,52 | 322.807,74 |
172 | 108.436,48 | 230,43 | 1.657,34 | 1.887,76 | 106.779,14 | 85.624,65 | 239.070,86 | 324.695,51 |
173 | 106.779,14 | 226,91 | 1.660,86 | 1.887,76 | 105.118,28 | 85.851,55 | 240.731,72 | 326.583,27 |
174 | 105.118,28 | 223,38 | 1.664,39 | 1.887,76 | 103.453,89 | 86.074,93 | 242.396,11 | 328.471,04 |
175 | 103.453,89 | 219,84 | 1.667,93 | 1.887,76 | 101.785,97 | 86.294,77 | 244.064,03 | 330.358,80 |
176 | 101.785,97 | 216,30 | 1.671,47 | 1.887,76 | 100.114,50 | 86.511,06 | 245.735,50 | 332.246,57 |
177 | 100.114,50 | 212,74 | 1.675,02 | 1.887,76 | 98.439,48 | 86.723,81 | 247.410,52 | 334.134,33 |
178 | 98.439,48 | 209,18 | 1.678,58 | 1.887,76 | 96.760,90 | 86.932,99 | 249.089,10 | 336.022,10 |
179 | 96.760,90 | 205,62 | 1.682,15 | 1.887,76 | 95.078,75 | 87.138,61 | 250.771,25 | 337.909,86 |
180 | 95.078,75 | 202,04 | 1.685,72 | 1.887,76 | 93.393,03 | 87.340,65 | 252.456,97 | 339.797,63 |
- 88.296,38€
- Zinsanteil
- 1.896,41€
- Monatsrate
- 2,58%
- Sollzins p.a.
- 2,61%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 345.850,00 | 743,58 | 1.152,83 | 1.896,41 | 344.697,17 | 743,58 | 1.152,83 | 1.896,41 |
2 | 344.697,17 | 741,10 | 1.155,31 | 1.896,41 | 343.541,85 | 1.484,68 | 2.308,15 | 3.792,82 |
3 | 343.541,85 | 738,61 | 1.157,80 | 1.896,41 | 342.384,06 | 2.223,29 | 3.465,94 | 5.689,23 |
4 | 342.384,06 | 736,13 | 1.160,29 | 1.896,41 | 341.223,77 | 2.959,42 | 4.626,23 | 7.585,64 |
5 | 341.223,77 | 733,63 | 1.162,78 | 1.896,41 | 340.060,99 | 3.693,05 | 5.789,01 | 9.482,05 |
6 | 340.060,99 | 731,13 | 1.165,28 | 1.896,41 | 338.895,71 | 4.424,18 | 6.954,29 | 11.378,47 |
7 | 338.895,71 | 728,63 | 1.167,79 | 1.896,41 | 337.727,93 | 5.152,81 | 8.122,07 | 13.274,88 |
8 | 337.727,93 | 726,12 | 1.170,30 | 1.896,41 | 336.557,63 | 5.878,92 | 9.292,37 | 15.171,29 |
9 | 336.557,63 | 723,60 | 1.172,81 | 1.896,41 | 335.384,82 | 6.602,52 | 10.465,18 | 17.067,70 |
10 | 335.384,82 | 721,08 | 1.175,33 | 1.896,41 | 334.209,49 | 7.323,60 | 11.640,51 | 18.964,11 |
11 | 334.209,49 | 718,55 | 1.177,86 | 1.896,41 | 333.031,63 | 8.042,15 | 12.818,37 | 20.860,52 |
12 | 333.031,63 | 716,02 | 1.180,39 | 1.896,41 | 331.851,23 | 8.758,16 | 13.998,77 | 22.756,93 |
13 | 331.851,23 | 713,48 | 1.182,93 | 1.896,41 | 330.668,30 | 9.471,65 | 15.181,70 | 24.653,34 |
14 | 330.668,30 | 710,94 | 1.185,47 | 1.896,41 | 329.482,83 | 10.182,58 | 16.367,17 | 26.549,75 |
15 | 329.482,83 | 708,39 | 1.188,02 | 1.896,41 | 328.294,81 | 10.890,97 | 17.555,19 | 28.446,16 |
16 | 328.294,81 | 705,83 | 1.190,58 | 1.896,41 | 327.104,23 | 11.596,80 | 18.745,77 | 30.342,57 |
17 | 327.104,23 | 703,27 | 1.193,14 | 1.896,41 | 325.911,09 | 12.300,08 | 19.938,91 | 32.238,98 |
18 | 325.911,09 | 700,71 | 1.195,70 | 1.896,41 | 324.715,39 | 13.000,79 | 21.134,61 | 34.135,40 |
19 | 324.715,39 | 698,14 | 1.198,27 | 1.896,41 | 323.517,12 | 13.698,92 | 22.332,88 | 36.031,81 |
20 | 323.517,12 | 695,56 | 1.200,85 | 1.896,41 | 322.316,27 | 14.394,49 | 23.533,73 | 37.928,22 |
21 | 322.316,27 | 692,98 | 1.203,43 | 1.896,41 | 321.112,84 | 15.087,47 | 24.737,16 | 39.824,63 |
22 | 321.112,84 | 690,39 | 1.206,02 | 1.896,41 | 319.906,82 | 15.777,86 | 25.943,18 | 41.721,04 |
23 | 319.906,82 | 687,80 | 1.208,61 | 1.896,41 | 318.698,21 | 16.465,66 | 27.151,79 | 43.617,45 |
24 | 318.698,21 | 685,20 | 1.211,21 | 1.896,41 | 317.487,00 | 17.150,86 | 28.363,00 | 45.513,86 |
25 | 317.487,00 | 682,60 | 1.213,81 | 1.896,41 | 316.273,19 | 17.833,46 | 29.576,81 | 47.410,27 |
26 | 316.273,19 | 679,99 | 1.216,42 | 1.896,41 | 315.056,76 | 18.513,44 | 30.793,24 | 49.306,68 |
27 | 315.056,76 | 677,37 | 1.219,04 | 1.896,41 | 313.837,72 | 19.190,82 | 32.012,28 | 51.203,09 |
28 | 313.837,72 | 674,75 | 1.221,66 | 1.896,41 | 312.616,06 | 19.865,57 | 33.233,94 | 53.099,50 |
29 | 312.616,06 | 672,12 | 1.224,29 | 1.896,41 | 311.391,78 | 20.537,69 | 34.458,22 | 54.995,91 |
30 | 311.391,78 | 669,49 | 1.226,92 | 1.896,41 | 310.164,86 | 21.207,18 | 35.685,14 | 56.892,33 |
31 | 310.164,86 | 666,85 | 1.229,56 | 1.896,41 | 308.935,30 | 21.874,04 | 36.914,70 | 58.788,74 |
32 | 308.935,30 | 664,21 | 1.232,20 | 1.896,41 | 307.703,10 | 22.538,25 | 38.146,90 | 60.685,15 |
33 | 307.703,10 | 661,56 | 1.234,85 | 1.896,41 | 306.468,25 | 23.199,81 | 39.381,75 | 62.581,56 |
34 | 306.468,25 | 658,91 | 1.237,50 | 1.896,41 | 305.230,75 | 23.858,72 | 40.619,25 | 64.477,97 |
35 | 305.230,75 | 656,25 | 1.240,16 | 1.896,41 | 303.990,59 | 24.514,96 | 41.859,41 | 66.374,38 |
36 | 303.990,59 | 653,58 | 1.242,83 | 1.896,41 | 302.747,75 | 25.168,54 | 43.102,25 | 68.270,79 |
37 | 302.747,75 | 650,91 | 1.245,50 | 1.896,41 | 301.502,25 | 25.819,45 | 44.347,75 | 70.167,20 |
38 | 301.502,25 | 648,23 | 1.248,18 | 1.896,41 | 300.254,07 | 26.467,68 | 45.595,93 | 72.063,61 |
39 | 300.254,07 | 645,55 | 1.250,86 | 1.896,41 | 299.003,21 | 27.113,23 | 46.846,79 | 73.960,02 |
40 | 299.003,21 | 642,86 | 1.253,55 | 1.896,41 | 297.749,65 | 27.756,08 | 48.100,35 | 75.856,43 |
41 | 297.749,65 | 640,16 | 1.256,25 | 1.896,41 | 296.493,40 | 28.396,25 | 49.356,60 | 77.752,84 |
42 | 296.493,40 | 637,46 | 1.258,95 | 1.896,41 | 295.234,45 | 29.033,71 | 50.615,55 | 79.649,26 |
43 | 295.234,45 | 634,75 | 1.261,66 | 1.896,41 | 293.972,80 | 29.668,46 | 51.877,20 | 81.545,67 |
44 | 293.972,80 | 632,04 | 1.264,37 | 1.896,41 | 292.708,43 | 30.300,50 | 53.141,57 | 83.442,08 |
45 | 292.708,43 | 629,32 | 1.267,09 | 1.896,41 | 291.441,34 | 30.929,83 | 54.408,66 | 85.338,49 |
46 | 291.441,34 | 626,60 | 1.269,81 | 1.896,41 | 290.171,53 | 31.556,42 | 55.678,47 | 87.234,90 |
47 | 290.171,53 | 623,87 | 1.272,54 | 1.896,41 | 288.898,98 | 32.180,29 | 56.951,02 | 89.131,31 |
48 | 288.898,98 | 621,13 | 1.275,28 | 1.896,41 | 287.623,71 | 32.801,43 | 58.226,29 | 91.027,72 |
49 | 287.623,71 | 618,39 | 1.278,02 | 1.896,41 | 286.345,69 | 33.419,82 | 59.504,31 | 92.924,13 |
50 | 286.345,69 | 615,64 | 1.280,77 | 1.896,41 | 285.064,92 | 34.035,46 | 60.785,08 | 94.820,54 |
51 | 285.064,92 | 612,89 | 1.283,52 | 1.896,41 | 283.781,40 | 34.648,35 | 62.068,60 | 96.716,95 |
52 | 283.781,40 | 610,13 | 1.286,28 | 1.896,41 | 282.495,12 | 35.258,48 | 63.354,88 | 98.613,36 |
53 | 282.495,12 | 607,36 | 1.289,05 | 1.896,41 | 281.206,07 | 35.865,84 | 64.643,93 | 100.509,77 |
54 | 281.206,07 | 604,59 | 1.291,82 | 1.896,41 | 279.914,25 | 36.470,44 | 65.935,75 | 102.406,19 |
55 | 279.914,25 | 601,82 | 1.294,60 | 1.896,41 | 278.619,66 | 37.072,25 | 67.230,34 | 104.302,60 |
56 | 278.619,66 | 599,03 | 1.297,38 | 1.896,41 | 277.322,28 | 37.671,29 | 68.527,72 | 106.199,01 |
57 | 277.322,28 | 596,24 | 1.300,17 | 1.896,41 | 276.022,11 | 38.267,53 | 69.827,89 | 108.095,42 |
58 | 276.022,11 | 593,45 | 1.302,96 | 1.896,41 | 274.719,15 | 38.860,98 | 71.130,85 | 109.991,83 |
59 | 274.719,15 | 590,65 | 1.305,76 | 1.896,41 | 273.413,38 | 39.451,62 | 72.436,62 | 111.888,24 |
60 | 273.413,38 | 587,84 | 1.308,57 | 1.896,41 | 272.104,81 | 40.039,46 | 73.745,19 | 113.784,65 |
61 | 272.104,81 | 585,03 | 1.311,39 | 1.896,41 | 270.793,43 | 40.624,49 | 75.056,57 | 115.681,06 |
62 | 270.793,43 | 582,21 | 1.314,20 | 1.896,41 | 269.479,22 | 41.206,69 | 76.370,78 | 117.577,47 |
63 | 269.479,22 | 579,38 | 1.317,03 | 1.896,41 | 268.162,19 | 41.786,07 | 77.687,81 | 119.473,88 |
64 | 268.162,19 | 576,55 | 1.319,86 | 1.896,41 | 266.842,33 | 42.362,62 | 79.007,67 | 121.370,29 |
65 | 266.842,33 | 573,71 | 1.322,70 | 1.896,41 | 265.519,63 | 42.936,33 | 80.330,37 | 123.266,70 |
66 | 265.519,63 | 570,87 | 1.325,54 | 1.896,41 | 264.194,08 | 43.507,20 | 81.655,92 | 125.163,12 |
67 | 264.194,08 | 568,02 | 1.328,39 | 1.896,41 | 262.865,69 | 44.075,22 | 82.984,31 | 127.059,53 |
68 | 262.865,69 | 565,16 | 1.331,25 | 1.896,41 | 261.534,44 | 44.640,38 | 84.315,56 | 128.955,94 |
69 | 261.534,44 | 562,30 | 1.334,11 | 1.896,41 | 260.200,33 | 45.202,68 | 85.649,67 | 130.852,35 |
70 | 260.200,33 | 559,43 | 1.336,98 | 1.896,41 | 258.863,35 | 45.762,11 | 86.986,65 | 132.748,76 |
71 | 258.863,35 | 556,56 | 1.339,85 | 1.896,41 | 257.523,49 | 46.318,66 | 88.326,51 | 134.645,17 |
72 | 257.523,49 | 553,68 | 1.342,74 | 1.896,41 | 256.180,76 | 46.872,34 | 89.669,24 | 136.541,58 |
73 | 256.180,76 | 550,79 | 1.345,62 | 1.896,41 | 254.835,14 | 47.423,13 | 91.014,86 | 138.437,99 |
74 | 254.835,14 | 547,90 | 1.348,52 | 1.896,41 | 253.486,62 | 47.971,02 | 92.363,38 | 140.334,40 |
75 | 253.486,62 | 545,00 | 1.351,41 | 1.896,41 | 252.135,21 | 48.516,02 | 93.714,79 | 142.230,81 |
76 | 252.135,21 | 542,09 | 1.354,32 | 1.896,41 | 250.780,89 | 49.058,11 | 95.069,11 | 144.127,22 |
77 | 250.780,89 | 539,18 | 1.357,23 | 1.896,41 | 249.423,66 | 49.597,29 | 96.426,34 | 146.023,63 |
78 | 249.423,66 | 536,26 | 1.360,15 | 1.896,41 | 248.063,51 | 50.133,55 | 97.786,49 | 147.920,05 |
79 | 248.063,51 | 533,34 | 1.363,07 | 1.896,41 | 246.700,43 | 50.666,89 | 99.149,57 | 149.816,46 |
80 | 246.700,43 | 530,41 | 1.366,00 | 1.896,41 | 245.334,43 | 51.197,29 | 100.515,57 | 151.712,87 |
81 | 245.334,43 | 527,47 | 1.368,94 | 1.896,41 | 243.965,48 | 51.724,76 | 101.884,52 | 153.609,28 |
82 | 243.965,48 | 524,53 | 1.371,89 | 1.896,41 | 242.593,60 | 52.249,29 | 103.256,40 | 155.505,69 |
83 | 242.593,60 | 521,58 | 1.374,83 | 1.896,41 | 241.218,76 | 52.770,86 | 104.631,24 | 157.402,10 |
84 | 241.218,76 | 518,62 | 1.377,79 | 1.896,41 | 239.840,97 | 53.289,48 | 106.009,03 | 159.298,51 |
85 | 239.840,97 | 515,66 | 1.380,75 | 1.896,41 | 238.460,22 | 53.805,14 | 107.389,78 | 161.194,92 |
86 | 238.460,22 | 512,69 | 1.383,72 | 1.896,41 | 237.076,50 | 54.317,83 | 108.773,50 | 163.091,33 |
87 | 237.076,50 | 509,71 | 1.386,70 | 1.896,41 | 235.689,80 | 54.827,55 | 110.160,20 | 164.987,74 |
88 | 235.689,80 | 506,73 | 1.389,68 | 1.896,41 | 234.300,13 | 55.334,28 | 111.549,87 | 166.884,15 |
89 | 234.300,13 | 503,75 | 1.392,67 | 1.896,41 | 232.907,46 | 55.838,02 | 112.942,54 | 168.780,56 |
90 | 232.907,46 | 500,75 | 1.395,66 | 1.896,41 | 231.511,80 | 56.338,78 | 114.338,20 | 170.676,98 |
91 | 231.511,80 | 497,75 | 1.398,66 | 1.896,41 | 230.113,14 | 56.836,53 | 115.736,86 | 172.573,39 |
92 | 230.113,14 | 494,74 | 1.401,67 | 1.896,41 | 228.711,47 | 57.331,27 | 117.138,53 | 174.469,80 |
93 | 228.711,47 | 491,73 | 1.404,68 | 1.896,41 | 227.306,79 | 57.823,00 | 118.543,21 | 176.366,21 |
94 | 227.306,79 | 488,71 | 1.407,70 | 1.896,41 | 225.899,09 | 58.311,71 | 119.950,91 | 178.262,62 |
95 | 225.899,09 | 485,68 | 1.410,73 | 1.896,41 | 224.488,36 | 58.797,39 | 121.361,64 | 180.159,03 |
96 | 224.488,36 | 482,65 | 1.413,76 | 1.896,41 | 223.074,60 | 59.280,04 | 122.775,40 | 182.055,44 |
97 | 223.074,60 | 479,61 | 1.416,80 | 1.896,41 | 221.657,80 | 59.759,65 | 124.192,20 | 183.951,85 |
98 | 221.657,80 | 476,56 | 1.419,85 | 1.896,41 | 220.237,95 | 60.236,22 | 125.612,05 | 185.848,26 |
99 | 220.237,95 | 473,51 | 1.422,90 | 1.896,41 | 218.815,06 | 60.709,73 | 127.034,94 | 187.744,67 |
100 | 218.815,06 | 470,45 | 1.425,96 | 1.896,41 | 217.389,10 | 61.180,18 | 128.460,90 | 189.641,08 |
101 | 217.389,10 | 467,39 | 1.429,02 | 1.896,41 | 215.960,07 | 61.647,57 | 129.889,93 | 191.537,49 |
102 | 215.960,07 | 464,31 | 1.432,10 | 1.896,41 | 214.527,98 | 62.111,88 | 131.322,02 | 193.433,91 |
103 | 214.527,98 | 461,24 | 1.435,18 | 1.896,41 | 213.092,80 | 62.573,12 | 132.757,20 | 195.330,32 |
104 | 213.092,80 | 458,15 | 1.438,26 | 1.896,41 | 211.654,54 | 63.031,27 | 134.195,46 | 197.226,73 |
105 | 211.654,54 | 455,06 | 1.441,35 | 1.896,41 | 210.213,19 | 63.486,32 | 135.636,81 | 199.123,14 |
106 | 210.213,19 | 451,96 | 1.444,45 | 1.896,41 | 208.768,73 | 63.938,28 | 137.081,27 | 201.019,55 |
107 | 208.768,73 | 448,85 | 1.447,56 | 1.896,41 | 207.321,17 | 64.387,13 | 138.528,83 | 202.915,96 |
108 | 207.321,17 | 445,74 | 1.450,67 | 1.896,41 | 205.870,50 | 64.832,87 | 139.979,50 | 204.812,37 |
109 | 205.870,50 | 442,62 | 1.453,79 | 1.896,41 | 204.416,72 | 65.275,50 | 141.433,28 | 206.708,78 |
110 | 204.416,72 | 439,50 | 1.456,91 | 1.896,41 | 202.959,80 | 65.714,99 | 142.890,20 | 208.605,19 |
111 | 202.959,80 | 436,36 | 1.460,05 | 1.896,41 | 201.499,75 | 66.151,36 | 144.350,25 | 210.501,60 |
112 | 201.499,75 | 433,22 | 1.463,19 | 1.896,41 | 200.036,57 | 66.584,58 | 145.813,43 | 212.398,01 |
113 | 200.036,57 | 430,08 | 1.466,33 | 1.896,41 | 198.570,23 | 67.014,66 | 147.279,77 | 214.294,42 |
114 | 198.570,23 | 426,93 | 1.469,48 | 1.896,41 | 197.100,75 | 67.441,58 | 148.749,25 | 216.190,84 |
115 | 197.100,75 | 423,77 | 1.472,64 | 1.896,41 | 195.628,11 | 67.865,35 | 150.221,89 | 218.087,25 |
116 | 195.628,11 | 420,60 | 1.475,81 | 1.896,41 | 194.152,30 | 68.285,95 | 151.697,70 | 219.983,66 |
117 | 194.152,30 | 417,43 | 1.478,98 | 1.896,41 | 192.673,31 | 68.703,38 | 153.176,69 | 221.880,07 |
118 | 192.673,31 | 414,25 | 1.482,16 | 1.896,41 | 191.191,15 | 69.117,63 | 154.658,85 | 223.776,48 |
119 | 191.191,15 | 411,06 | 1.485,35 | 1.896,41 | 189.705,80 | 69.528,69 | 156.144,20 | 225.672,89 |
120 | 189.705,80 | 407,87 | 1.488,54 | 1.896,41 | 188.217,26 | 69.936,56 | 157.632,74 | 227.569,30 |
121 | 188.217,26 | 404,67 | 1.491,74 | 1.896,41 | 186.725,51 | 70.341,22 | 159.124,49 | 229.465,71 |
122 | 186.725,51 | 401,46 | 1.494,95 | 1.896,41 | 185.230,56 | 70.742,68 | 160.619,44 | 231.362,12 |
123 | 185.230,56 | 398,25 | 1.498,17 | 1.896,41 | 183.732,40 | 71.140,93 | 162.117,60 | 233.258,53 |
124 | 183.732,40 | 395,02 | 1.501,39 | 1.896,41 | 182.231,01 | 71.535,95 | 163.618,99 | 235.154,94 |
125 | 182.231,01 | 391,80 | 1.504,61 | 1.896,41 | 180.726,40 | 71.927,75 | 165.123,60 | 237.051,35 |
126 | 180.726,40 | 388,56 | 1.507,85 | 1.896,41 | 179.218,55 | 72.316,31 | 166.631,45 | 238.947,77 |
127 | 179.218,55 | 385,32 | 1.511,09 | 1.896,41 | 177.707,46 | 72.701,63 | 168.142,54 | 240.844,18 |
128 | 177.707,46 | 382,07 | 1.514,34 | 1.896,41 | 176.193,12 | 73.083,70 | 169.656,88 | 242.740,59 |
129 | 176.193,12 | 378,82 | 1.517,60 | 1.896,41 | 174.675,52 | 73.462,52 | 171.174,48 | 244.637,00 |
130 | 174.675,52 | 375,55 | 1.520,86 | 1.896,41 | 173.154,66 | 73.838,07 | 172.695,34 | 246.533,41 |
131 | 173.154,66 | 372,28 | 1.524,13 | 1.896,41 | 171.630,53 | 74.210,35 | 174.219,47 | 248.429,82 |
132 | 171.630,53 | 369,01 | 1.527,41 | 1.896,41 | 170.103,13 | 74.579,36 | 175.746,87 | 250.326,23 |
133 | 170.103,13 | 365,72 | 1.530,69 | 1.896,41 | 168.572,44 | 74.945,08 | 177.277,56 | 252.222,64 |
134 | 168.572,44 | 362,43 | 1.533,98 | 1.896,41 | 167.038,46 | 75.307,51 | 178.811,54 | 254.119,05 |
135 | 167.038,46 | 359,13 | 1.537,28 | 1.896,41 | 165.501,18 | 75.666,64 | 180.348,82 | 256.015,46 |
136 | 165.501,18 | 355,83 | 1.540,58 | 1.896,41 | 163.960,60 | 76.022,47 | 181.889,40 | 257.911,87 |
137 | 163.960,60 | 352,52 | 1.543,90 | 1.896,41 | 162.416,70 | 76.374,99 | 183.433,30 | 259.808,28 |
138 | 162.416,70 | 349,20 | 1.547,21 | 1.896,41 | 160.869,49 | 76.724,18 | 184.980,51 | 261.704,70 |
139 | 160.869,49 | 345,87 | 1.550,54 | 1.896,41 | 159.318,95 | 77.070,05 | 186.531,05 | 263.601,11 |
140 | 159.318,95 | 342,54 | 1.553,88 | 1.896,41 | 157.765,07 | 77.412,59 | 188.084,93 | 265.497,52 |
141 | 157.765,07 | 339,19 | 1.557,22 | 1.896,41 | 156.207,85 | 77.751,78 | 189.642,15 | 267.393,93 |
142 | 156.207,85 | 335,85 | 1.560,56 | 1.896,41 | 154.647,29 | 78.087,63 | 191.202,71 | 269.290,34 |
143 | 154.647,29 | 332,49 | 1.563,92 | 1.896,41 | 153.083,37 | 78.420,12 | 192.766,63 | 271.186,75 |
144 | 153.083,37 | 329,13 | 1.567,28 | 1.896,41 | 151.516,09 | 78.749,25 | 194.333,91 | 273.083,16 |
145 | 151.516,09 | 325,76 | 1.570,65 | 1.896,41 | 149.945,44 | 79.075,01 | 195.904,56 | 274.979,57 |
146 | 149.945,44 | 322,38 | 1.574,03 | 1.896,41 | 148.371,41 | 79.397,39 | 197.478,59 | 276.875,98 |
147 | 148.371,41 | 319,00 | 1.577,41 | 1.896,41 | 146.794,00 | 79.716,39 | 199.056,00 | 278.772,39 |
148 | 146.794,00 | 315,61 | 1.580,80 | 1.896,41 | 145.213,19 | 80.032,00 | 200.636,81 | 280.668,80 |
149 | 145.213,19 | 312,21 | 1.584,20 | 1.896,41 | 143.628,99 | 80.344,21 | 202.221,01 | 282.565,21 |
150 | 143.628,99 | 308,80 | 1.587,61 | 1.896,41 | 142.041,38 | 80.653,01 | 203.808,62 | 284.461,63 |
151 | 142.041,38 | 305,39 | 1.591,02 | 1.896,41 | 140.450,36 | 80.958,40 | 205.399,64 | 286.358,04 |
152 | 140.450,36 | 301,97 | 1.594,44 | 1.896,41 | 138.855,92 | 81.260,37 | 206.994,08 | 288.254,45 |
153 | 138.855,92 | 298,54 | 1.597,87 | 1.896,41 | 137.258,05 | 81.558,91 | 208.591,95 | 290.150,86 |
154 | 137.258,05 | 295,10 | 1.601,31 | 1.896,41 | 135.656,74 | 81.854,01 | 210.193,26 | 292.047,27 |
155 | 135.656,74 | 291,66 | 1.604,75 | 1.896,41 | 134.051,99 | 82.145,67 | 211.798,01 | 293.943,68 |
156 | 134.051,99 | 288,21 | 1.608,20 | 1.896,41 | 132.443,79 | 82.433,88 | 213.406,21 | 295.840,09 |
157 | 132.443,79 | 284,75 | 1.611,66 | 1.896,41 | 130.832,14 | 82.718,64 | 215.017,86 | 297.736,50 |
158 | 130.832,14 | 281,29 | 1.615,12 | 1.896,41 | 129.217,02 | 82.999,93 | 216.632,98 | 299.632,91 |
159 | 129.217,02 | 277,82 | 1.618,59 | 1.896,41 | 127.598,42 | 83.277,74 | 218.251,58 | 301.529,32 |
160 | 127.598,42 | 274,34 | 1.622,07 | 1.896,41 | 125.976,35 | 83.552,08 | 219.873,65 | 303.425,73 |
161 | 125.976,35 | 270,85 | 1.625,56 | 1.896,41 | 124.350,79 | 83.822,93 | 221.499,21 | 305.322,14 |
162 | 124.350,79 | 267,35 | 1.629,06 | 1.896,41 | 122.721,73 | 84.090,28 | 223.128,27 | 307.218,56 |
163 | 122.721,73 | 263,85 | 1.632,56 | 1.896,41 | 121.089,17 | 84.354,14 | 224.760,83 | 309.114,97 |
164 | 121.089,17 | 260,34 | 1.636,07 | 1.896,41 | 119.453,10 | 84.614,48 | 226.396,90 | 311.011,38 |
165 | 119.453,10 | 256,82 | 1.639,59 | 1.896,41 | 117.813,51 | 84.871,30 | 228.036,49 | 312.907,79 |
166 | 117.813,51 | 253,30 | 1.643,11 | 1.896,41 | 116.170,40 | 85.124,60 | 229.679,60 | 314.804,20 |
167 | 116.170,40 | 249,77 | 1.646,64 | 1.896,41 | 114.523,76 | 85.374,37 | 231.326,24 | 316.700,61 |
168 | 114.523,76 | 246,23 | 1.650,18 | 1.896,41 | 112.873,57 | 85.620,59 | 232.976,43 | 318.597,02 |
169 | 112.873,57 | 242,68 | 1.653,73 | 1.896,41 | 111.219,84 | 85.863,27 | 234.630,16 | 320.493,43 |
170 | 111.219,84 | 239,12 | 1.657,29 | 1.896,41 | 109.562,55 | 86.102,39 | 236.287,45 | 322.389,84 |
171 | 109.562,55 | 235,56 | 1.660,85 | 1.896,41 | 107.901,70 | 86.337,95 | 237.948,30 | 324.286,25 |
172 | 107.901,70 | 231,99 | 1.664,42 | 1.896,41 | 106.237,28 | 86.569,94 | 239.612,72 | 326.182,66 |
173 | 106.237,28 | 228,41 | 1.668,00 | 1.896,41 | 104.569,28 | 86.798,35 | 241.280,72 | 328.079,07 |
174 | 104.569,28 | 224,82 | 1.671,59 | 1.896,41 | 102.897,69 | 87.023,18 | 242.952,31 | 329.975,49 |
175 | 102.897,69 | 221,23 | 1.675,18 | 1.896,41 | 101.222,51 | 87.244,41 | 244.627,49 | 331.871,90 |
176 | 101.222,51 | 217,63 | 1.678,78 | 1.896,41 | 99.543,73 | 87.462,03 | 246.306,27 | 333.768,31 |
177 | 99.543,73 | 214,02 | 1.682,39 | 1.896,41 | 97.861,34 | 87.676,05 | 247.988,66 | 335.664,72 |
178 | 97.861,34 | 210,40 | 1.686,01 | 1.896,41 | 96.175,33 | 87.886,46 | 249.674,67 | 337.561,13 |
179 | 96.175,33 | 206,78 | 1.689,63 | 1.896,41 | 94.485,69 | 88.093,23 | 251.364,31 | 339.457,54 |
180 | 94.485,69 | 203,14 | 1.693,27 | 1.896,41 | 92.792,43 | 88.296,38 | 253.057,57 | 341.353,95 |
- 93.677,28€
- Zinsanteil
- 1.945,41€
- Monatsrate
- 2,75%
- Sollzins p.a.
- 2,80%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 345.850,00 | 792,57 | 1.152,83 | 1.945,41 | 344.697,17 | 792,57 | 1.152,83 | 1.945,41 |
2 | 344.697,17 | 789,93 | 1.155,48 | 1.945,41 | 343.541,69 | 1.582,50 | 2.308,31 | 3.890,81 |
3 | 343.541,69 | 787,28 | 1.158,12 | 1.945,41 | 342.383,57 | 2.369,79 | 3.466,43 | 5.836,22 |
4 | 342.383,57 | 784,63 | 1.160,78 | 1.945,41 | 341.222,79 | 3.154,42 | 4.627,21 | 7.781,63 |
5 | 341.222,79 | 781,97 | 1.163,44 | 1.945,41 | 340.059,35 | 3.936,38 | 5.790,65 | 9.727,03 |
6 | 340.059,35 | 779,30 | 1.166,10 | 1.945,41 | 338.893,25 | 4.715,69 | 6.956,75 | 11.672,44 |
7 | 338.893,25 | 776,63 | 1.168,78 | 1.945,41 | 337.724,47 | 5.492,32 | 8.125,53 | 13.617,84 |
8 | 337.724,47 | 773,95 | 1.171,45 | 1.945,41 | 336.553,02 | 6.266,27 | 9.296,98 | 15.563,25 |
9 | 336.553,02 | 771,27 | 1.174,14 | 1.945,41 | 335.378,88 | 7.037,54 | 10.471,12 | 17.508,66 |
10 | 335.378,88 | 768,58 | 1.176,83 | 1.945,41 | 334.202,05 | 7.806,11 | 11.647,95 | 19.454,06 |
11 | 334.202,05 | 765,88 | 1.179,53 | 1.945,41 | 333.022,52 | 8.571,99 | 12.827,48 | 21.399,47 |
12 | 333.022,52 | 763,18 | 1.182,23 | 1.945,41 | 331.840,30 | 9.335,17 | 14.009,70 | 23.344,88 |
13 | 331.840,30 | 760,47 | 1.184,94 | 1.945,41 | 330.655,36 | 10.095,64 | 15.194,64 | 25.290,28 |
14 | 330.655,36 | 757,75 | 1.187,65 | 1.945,41 | 329.467,70 | 10.853,39 | 16.382,30 | 27.235,69 |
15 | 329.467,70 | 755,03 | 1.190,38 | 1.945,41 | 328.277,33 | 11.608,42 | 17.572,67 | 29.181,09 |
16 | 328.277,33 | 752,30 | 1.193,10 | 1.945,41 | 327.084,22 | 12.360,72 | 18.765,78 | 31.126,50 |
17 | 327.084,22 | 749,57 | 1.195,84 | 1.945,41 | 325.888,38 | 13.110,29 | 19.961,62 | 33.071,91 |
18 | 325.888,38 | 746,83 | 1.198,58 | 1.945,41 | 324.689,80 | 13.857,12 | 21.160,20 | 35.017,31 |
19 | 324.689,80 | 744,08 | 1.201,33 | 1.945,41 | 323.488,48 | 14.601,20 | 22.361,52 | 36.962,72 |
20 | 323.488,48 | 741,33 | 1.204,08 | 1.945,41 | 322.284,40 | 15.342,53 | 23.565,60 | 38.908,13 |
21 | 322.284,40 | 738,57 | 1.206,84 | 1.945,41 | 321.077,56 | 16.081,09 | 24.772,44 | 40.853,53 |
22 | 321.077,56 | 735,80 | 1.209,60 | 1.945,41 | 319.867,96 | 16.816,90 | 25.982,04 | 42.798,94 |
23 | 319.867,96 | 733,03 | 1.212,38 | 1.945,41 | 318.655,58 | 17.549,93 | 27.194,42 | 44.744,34 |
24 | 318.655,58 | 730,25 | 1.215,15 | 1.945,41 | 317.440,43 | 18.280,18 | 28.409,57 | 46.689,75 |
25 | 317.440,43 | 727,47 | 1.217,94 | 1.945,41 | 316.222,49 | 19.007,65 | 29.627,51 | 48.635,16 |
26 | 316.222,49 | 724,68 | 1.220,73 | 1.945,41 | 315.001,76 | 19.732,32 | 30.848,24 | 50.580,56 |
27 | 315.001,76 | 721,88 | 1.223,53 | 1.945,41 | 313.778,23 | 20.454,20 | 32.071,77 | 52.525,97 |
28 | 313.778,23 | 719,08 | 1.226,33 | 1.945,41 | 312.551,90 | 21.173,28 | 33.298,10 | 54.471,38 |
29 | 312.551,90 | 716,26 | 1.229,14 | 1.945,41 | 311.322,76 | 21.889,54 | 34.527,24 | 56.416,78 |
30 | 311.322,76 | 713,45 | 1.231,96 | 1.945,41 | 310.090,80 | 22.602,99 | 35.759,20 | 58.362,19 |
31 | 310.090,80 | 710,62 | 1.234,78 | 1.945,41 | 308.856,02 | 23.313,62 | 36.993,98 | 60.307,59 |
32 | 308.856,02 | 707,80 | 1.237,61 | 1.945,41 | 307.618,41 | 24.021,41 | 38.231,59 | 62.253,00 |
33 | 307.618,41 | 704,96 | 1.240,45 | 1.945,41 | 306.377,96 | 24.726,37 | 39.472,04 | 64.198,41 |
34 | 306.377,96 | 702,12 | 1.243,29 | 1.945,41 | 305.134,67 | 25.428,49 | 40.715,33 | 66.143,81 |
35 | 305.134,67 | 699,27 | 1.246,14 | 1.945,41 | 303.888,53 | 26.127,75 | 41.961,47 | 68.089,22 |
36 | 303.888,53 | 696,41 | 1.249,00 | 1.945,41 | 302.639,54 | 26.824,16 | 43.210,46 | 70.034,63 |
37 | 302.639,54 | 693,55 | 1.251,86 | 1.945,41 | 301.387,68 | 27.517,71 | 44.462,32 | 71.980,03 |
38 | 301.387,68 | 690,68 | 1.254,73 | 1.945,41 | 300.132,96 | 28.208,39 | 45.717,04 | 73.925,44 |
39 | 300.132,96 | 687,80 | 1.257,60 | 1.945,41 | 298.875,35 | 28.896,20 | 46.974,65 | 75.870,84 |
40 | 298.875,35 | 684,92 | 1.260,48 | 1.945,41 | 297.614,87 | 29.581,12 | 48.235,13 | 77.816,25 |
41 | 297.614,87 | 682,03 | 1.263,37 | 1.945,41 | 296.351,50 | 30.263,15 | 49.498,50 | 79.761,66 |
42 | 296.351,50 | 679,14 | 1.266,27 | 1.945,41 | 295.085,23 | 30.942,29 | 50.764,77 | 81.707,06 |
43 | 295.085,23 | 676,24 | 1.269,17 | 1.945,41 | 293.816,06 | 31.618,53 | 52.033,94 | 83.652,47 |
44 | 293.816,06 | 673,33 | 1.272,08 | 1.945,41 | 292.543,98 | 32.291,86 | 53.306,02 | 85.597,88 |
45 | 292.543,98 | 670,41 | 1.274,99 | 1.945,41 | 291.268,99 | 32.962,27 | 54.581,01 | 87.543,28 |
46 | 291.268,99 | 667,49 | 1.277,91 | 1.945,41 | 289.991,08 | 33.629,76 | 55.858,92 | 89.488,69 |
47 | 289.991,08 | 664,56 | 1.280,84 | 1.945,41 | 288.710,23 | 34.294,33 | 57.139,77 | 91.434,09 |
48 | 288.710,23 | 661,63 | 1.283,78 | 1.945,41 | 287.426,45 | 34.955,95 | 58.423,55 | 93.379,50 |
49 | 287.426,45 | 658,69 | 1.286,72 | 1.945,41 | 286.139,73 | 35.614,64 | 59.710,27 | 95.324,91 |
50 | 286.139,73 | 655,74 | 1.289,67 | 1.945,41 | 284.850,06 | 36.270,38 | 60.999,94 | 97.270,31 |
51 | 284.850,06 | 652,78 | 1.292,62 | 1.945,41 | 283.557,44 | 36.923,16 | 62.292,56 | 99.215,72 |
52 | 283.557,44 | 649,82 | 1.295,59 | 1.945,41 | 282.261,85 | 37.572,98 | 63.588,15 | 101.161,13 |
53 | 282.261,85 | 646,85 | 1.298,56 | 1.945,41 | 280.963,30 | 38.219,83 | 64.886,70 | 103.106,53 |
54 | 280.963,30 | 643,87 | 1.301,53 | 1.945,41 | 279.661,76 | 38.863,70 | 66.188,24 | 105.051,94 |
55 | 279.661,76 | 640,89 | 1.304,51 | 1.945,41 | 278.357,25 | 39.504,59 | 67.492,75 | 106.997,34 |
56 | 278.357,25 | 637,90 | 1.307,50 | 1.945,41 | 277.049,75 | 40.142,50 | 68.800,25 | 108.942,75 |
57 | 277.049,75 | 634,91 | 1.310,50 | 1.945,41 | 275.739,24 | 40.777,40 | 70.110,76 | 110.888,16 |
58 | 275.739,24 | 631,90 | 1.313,50 | 1.945,41 | 274.425,74 | 41.409,30 | 71.424,26 | 112.833,56 |
59 | 274.425,74 | 628,89 | 1.316,51 | 1.945,41 | 273.109,23 | 42.038,20 | 72.740,77 | 114.778,97 |
60 | 273.109,23 | 625,88 | 1.319,53 | 1.945,41 | 271.789,70 | 42.664,07 | 74.060,30 | 116.724,38 |
61 | 271.789,70 | 622,85 | 1.322,55 | 1.945,41 | 270.467,14 | 43.286,92 | 75.382,86 | 118.669,78 |
62 | 270.467,14 | 619,82 | 1.325,59 | 1.945,41 | 269.141,56 | 43.906,74 | 76.708,44 | 120.615,19 |
63 | 269.141,56 | 616,78 | 1.328,62 | 1.945,41 | 267.812,93 | 44.523,53 | 78.037,07 | 122.560,59 |
64 | 267.812,93 | 613,74 | 1.331,67 | 1.945,41 | 266.481,26 | 45.137,26 | 79.368,74 | 124.506,00 |
65 | 266.481,26 | 610,69 | 1.334,72 | 1.945,41 | 265.146,54 | 45.747,95 | 80.703,46 | 126.451,41 |
66 | 265.146,54 | 607,63 | 1.337,78 | 1.945,41 | 263.808,76 | 46.355,58 | 82.041,24 | 128.396,81 |
67 | 263.808,76 | 604,56 | 1.340,84 | 1.945,41 | 262.467,92 | 46.960,14 | 83.382,08 | 130.342,22 |
68 | 262.467,92 | 601,49 | 1.343,92 | 1.945,41 | 261.124,00 | 47.561,63 | 84.726,00 | 132.287,63 |
69 | 261.124,00 | 598,41 | 1.347,00 | 1.945,41 | 259.777,01 | 48.160,04 | 86.072,99 | 134.233,03 |
70 | 259.777,01 | 595,32 | 1.350,08 | 1.945,41 | 258.426,92 | 48.755,36 | 87.423,08 | 136.178,44 |
71 | 258.426,92 | 592,23 | 1.353,18 | 1.945,41 | 257.073,74 | 49.347,59 | 88.776,26 | 138.123,84 |
72 | 257.073,74 | 589,13 | 1.356,28 | 1.945,41 | 255.717,47 | 49.936,72 | 90.132,53 | 140.069,25 |
73 | 255.717,47 | 586,02 | 1.359,39 | 1.945,41 | 254.358,08 | 50.522,73 | 91.491,92 | 142.014,66 |
74 | 254.358,08 | 582,90 | 1.362,50 | 1.945,41 | 252.995,58 | 51.105,64 | 92.854,42 | 143.960,06 |
75 | 252.995,58 | 579,78 | 1.365,62 | 1.945,41 | 251.629,95 | 51.685,42 | 94.220,05 | 145.905,47 |
76 | 251.629,95 | 576,65 | 1.368,75 | 1.945,41 | 250.261,20 | 52.262,07 | 95.588,80 | 147.850,88 |
77 | 250.261,20 | 573,52 | 1.371,89 | 1.945,41 | 248.889,31 | 52.835,59 | 96.960,69 | 149.796,28 |
78 | 248.889,31 | 570,37 | 1.375,03 | 1.945,41 | 247.514,27 | 53.405,96 | 98.335,73 | 151.741,69 |
79 | 247.514,27 | 567,22 | 1.378,19 | 1.945,41 | 246.136,08 | 53.973,18 | 99.713,92 | 153.687,09 |
80 | 246.136,08 | 564,06 | 1.381,34 | 1.945,41 | 244.754,74 | 54.537,24 | 101.095,26 | 155.632,50 |
81 | 244.754,74 | 560,90 | 1.384,51 | 1.945,41 | 243.370,23 | 55.098,14 | 102.479,77 | 157.577,91 |
82 | 243.370,23 | 557,72 | 1.387,68 | 1.945,41 | 241.982,55 | 55.655,86 | 103.867,45 | 159.523,31 |
83 | 241.982,55 | 554,54 | 1.390,86 | 1.945,41 | 240.591,68 | 56.210,40 | 105.258,32 | 161.468,72 |
84 | 240.591,68 | 551,36 | 1.394,05 | 1.945,41 | 239.197,63 | 56.761,76 | 106.652,37 | 163.414,13 |
85 | 239.197,63 | 548,16 | 1.397,25 | 1.945,41 | 237.800,39 | 57.309,92 | 108.049,61 | 165.359,53 |
86 | 237.800,39 | 544,96 | 1.400,45 | 1.945,41 | 236.399,94 | 57.854,88 | 109.450,06 | 167.304,94 |
87 | 236.399,94 | 541,75 | 1.403,66 | 1.945,41 | 234.996,29 | 58.396,63 | 110.853,71 | 169.250,34 |
88 | 234.996,29 | 538,53 | 1.406,87 | 1.945,41 | 233.589,41 | 58.935,16 | 112.260,59 | 171.195,75 |
89 | 233.589,41 | 535,31 | 1.410,10 | 1.945,41 | 232.179,32 | 59.470,47 | 113.670,68 | 173.141,16 |
90 | 232.179,32 | 532,08 | 1.413,33 | 1.945,41 | 230.765,99 | 60.002,55 | 115.084,01 | 175.086,56 |
91 | 230.765,99 | 528,84 | 1.416,57 | 1.945,41 | 229.349,42 | 60.531,39 | 116.500,58 | 177.031,97 |
92 | 229.349,42 | 525,59 | 1.419,81 | 1.945,41 | 227.929,61 | 61.056,98 | 117.920,39 | 178.977,38 |
93 | 227.929,61 | 522,34 | 1.423,07 | 1.945,41 | 226.506,54 | 61.579,32 | 119.343,46 | 180.922,78 |
94 | 226.506,54 | 519,08 | 1.426,33 | 1.945,41 | 225.080,21 | 62.098,40 | 120.769,79 | 182.868,19 |
95 | 225.080,21 | 515,81 | 1.429,60 | 1.945,41 | 223.650,61 | 62.614,21 | 122.199,39 | 184.813,59 |
96 | 223.650,61 | 512,53 | 1.432,87 | 1.945,41 | 222.217,74 | 63.126,74 | 123.632,26 | 186.759,00 |
97 | 222.217,74 | 509,25 | 1.436,16 | 1.945,41 | 220.781,58 | 63.635,99 | 125.068,42 | 188.704,41 |
98 | 220.781,58 | 505,96 | 1.439,45 | 1.945,41 | 219.342,13 | 64.141,95 | 126.507,87 | 190.649,81 |
99 | 219.342,13 | 502,66 | 1.442,75 | 1.945,41 | 217.899,39 | 64.644,60 | 127.950,61 | 192.595,22 |
100 | 217.899,39 | 499,35 | 1.446,05 | 1.945,41 | 216.453,33 | 65.143,96 | 129.396,67 | 194.540,63 |
101 | 216.453,33 | 496,04 | 1.449,37 | 1.945,41 | 215.003,96 | 65.640,00 | 130.846,04 | 196.486,03 |
102 | 215.003,96 | 492,72 | 1.452,69 | 1.945,41 | 213.551,28 | 66.132,71 | 132.298,72 | 198.431,44 |
103 | 213.551,28 | 489,39 | 1.456,02 | 1.945,41 | 212.095,26 | 66.622,10 | 133.754,74 | 200.376,84 |
104 | 212.095,26 | 486,05 | 1.459,35 | 1.945,41 | 210.635,90 | 67.108,15 | 135.214,10 | 202.322,25 |
105 | 210.635,90 | 482,71 | 1.462,70 | 1.945,41 | 209.173,20 | 67.590,86 | 136.676,80 | 204.267,66 |
106 | 209.173,20 | 479,36 | 1.466,05 | 1.945,41 | 207.707,15 | 68.070,22 | 138.142,85 | 206.213,06 |
107 | 207.707,15 | 476,00 | 1.469,41 | 1.945,41 | 206.237,74 | 68.546,21 | 139.612,26 | 208.158,47 |
108 | 206.237,74 | 472,63 | 1.472,78 | 1.945,41 | 204.764,96 | 69.018,84 | 141.085,04 | 210.103,88 |
109 | 204.764,96 | 469,25 | 1.476,15 | 1.945,41 | 203.288,81 | 69.488,09 | 142.561,19 | 212.049,28 |
110 | 203.288,81 | 465,87 | 1.479,54 | 1.945,41 | 201.809,28 | 69.953,96 | 144.040,72 | 213.994,69 |
111 | 201.809,28 | 462,48 | 1.482,93 | 1.945,41 | 200.326,35 | 70.416,44 | 145.523,65 | 215.940,09 |
112 | 200.326,35 | 459,08 | 1.486,33 | 1.945,41 | 198.840,02 | 70.875,52 | 147.009,98 | 217.885,50 |
113 | 198.840,02 | 455,68 | 1.489,73 | 1.945,41 | 197.350,29 | 71.331,20 | 148.499,71 | 219.830,91 |
114 | 197.350,29 | 452,26 | 1.493,15 | 1.945,41 | 195.857,15 | 71.783,46 | 149.992,85 | 221.776,31 |
115 | 195.857,15 | 448,84 | 1.496,57 | 1.945,41 | 194.360,58 | 72.232,30 | 151.489,42 | 223.721,72 |
116 | 194.360,58 | 445,41 | 1.500,00 | 1.945,41 | 192.860,58 | 72.677,71 | 152.989,42 | 225.667,13 |
117 | 192.860,58 | 441,97 | 1.503,43 | 1.945,41 | 191.357,15 | 73.119,68 | 154.492,85 | 227.612,53 |
118 | 191.357,15 | 438,53 | 1.506,88 | 1.945,41 | 189.850,27 | 73.558,21 | 155.999,73 | 229.557,94 |
119 | 189.850,27 | 435,07 | 1.510,33 | 1.945,41 | 188.339,94 | 73.993,28 | 157.510,06 | 231.503,34 |
120 | 188.339,94 | 431,61 | 1.513,79 | 1.945,41 | 186.826,14 | 74.424,89 | 159.023,86 | 233.448,75 |
121 | 186.826,14 | 428,14 | 1.517,26 | 1.945,41 | 185.308,88 | 74.853,04 | 160.541,12 | 235.394,16 |
122 | 185.308,88 | 424,67 | 1.520,74 | 1.945,41 | 183.788,14 | 75.277,70 | 162.061,86 | 237.339,56 |
123 | 183.788,14 | 421,18 | 1.524,23 | 1.945,41 | 182.263,92 | 75.698,88 | 163.586,08 | 239.284,97 |
124 | 182.263,92 | 417,69 | 1.527,72 | 1.945,41 | 180.736,20 | 76.116,57 | 165.113,80 | 241.230,38 |
125 | 180.736,20 | 414,19 | 1.531,22 | 1.945,41 | 179.204,98 | 76.530,76 | 166.645,02 | 243.175,78 |
126 | 179.204,98 | 410,68 | 1.534,73 | 1.945,41 | 177.670,25 | 76.941,44 | 168.179,75 | 245.121,19 |
127 | 177.670,25 | 407,16 | 1.538,25 | 1.945,41 | 176.132,00 | 77.348,60 | 169.718,00 | 247.066,59 |
128 | 176.132,00 | 403,64 | 1.541,77 | 1.945,41 | 174.590,23 | 77.752,23 | 171.259,77 | 249.012,00 |
129 | 174.590,23 | 400,10 | 1.545,30 | 1.945,41 | 173.044,93 | 78.152,34 | 172.805,07 | 250.957,41 |
130 | 173.044,93 | 396,56 | 1.548,84 | 1.945,41 | 171.496,09 | 78.548,90 | 174.353,91 | 252.902,81 |
131 | 171.496,09 | 393,01 | 1.552,39 | 1.945,41 | 169.943,69 | 78.941,91 | 175.906,31 | 254.848,22 |
132 | 169.943,69 | 389,45 | 1.555,95 | 1.945,41 | 168.387,74 | 79.331,36 | 177.462,26 | 256.793,63 |
133 | 168.387,74 | 385,89 | 1.559,52 | 1.945,41 | 166.828,22 | 79.717,25 | 179.021,78 | 258.739,03 |
134 | 166.828,22 | 382,31 | 1.563,09 | 1.945,41 | 165.265,13 | 80.099,57 | 180.584,87 | 260.684,44 |
135 | 165.265,13 | 378,73 | 1.566,67 | 1.945,41 | 163.698,46 | 80.478,30 | 182.151,54 | 262.629,84 |
136 | 163.698,46 | 375,14 | 1.570,26 | 1.945,41 | 162.128,19 | 80.853,44 | 183.721,81 | 264.575,25 |
137 | 162.128,19 | 371,54 | 1.573,86 | 1.945,41 | 160.554,33 | 81.224,99 | 185.295,67 | 266.520,66 |
138 | 160.554,33 | 367,94 | 1.577,47 | 1.945,41 | 158.976,86 | 81.592,92 | 186.873,14 | 268.466,06 |
139 | 158.976,86 | 364,32 | 1.581,08 | 1.945,41 | 157.395,78 | 81.957,25 | 188.454,22 | 270.411,47 |
140 | 157.395,78 | 360,70 | 1.584,71 | 1.945,41 | 155.811,07 | 82.317,94 | 190.038,93 | 272.356,88 |
141 | 155.811,07 | 357,07 | 1.588,34 | 1.945,41 | 154.222,73 | 82.675,01 | 191.627,27 | 274.302,28 |
142 | 154.222,73 | 353,43 | 1.591,98 | 1.945,41 | 152.630,75 | 83.028,44 | 193.219,25 | 276.247,69 |
143 | 152.630,75 | 349,78 | 1.595,63 | 1.945,41 | 151.035,12 | 83.378,22 | 194.814,88 | 278.193,09 |
144 | 151.035,12 | 346,12 | 1.599,28 | 1.945,41 | 149.435,84 | 83.724,34 | 196.414,16 | 280.138,50 |
145 | 149.435,84 | 342,46 | 1.602,95 | 1.945,41 | 147.832,89 | 84.066,80 | 198.017,11 | 282.083,91 |
146 | 147.832,89 | 338,78 | 1.606,62 | 1.945,41 | 146.226,27 | 84.405,58 | 199.623,73 | 284.029,31 |
147 | 146.226,27 | 335,10 | 1.610,30 | 1.945,41 | 144.615,96 | 84.740,68 | 201.234,04 | 285.974,72 |
148 | 144.615,96 | 331,41 | 1.613,99 | 1.945,41 | 143.001,97 | 85.072,09 | 202.848,03 | 287.920,13 |
149 | 143.001,97 | 327,71 | 1.617,69 | 1.945,41 | 141.384,27 | 85.399,81 | 204.465,73 | 289.865,53 |
150 | 141.384,27 | 324,01 | 1.621,40 | 1.945,41 | 139.762,87 | 85.723,81 | 206.087,13 | 291.810,94 |
151 | 139.762,87 | 320,29 | 1.625,12 | 1.945,41 | 138.137,76 | 86.044,10 | 207.712,24 | 293.756,34 |
152 | 138.137,76 | 316,57 | 1.628,84 | 1.945,41 | 136.508,92 | 86.360,67 | 209.341,08 | 295.701,75 |
153 | 136.508,92 | 312,83 | 1.632,57 | 1.945,41 | 134.876,34 | 86.673,50 | 210.973,66 | 297.647,16 |
154 | 134.876,34 | 309,09 | 1.636,31 | 1.945,41 | 133.240,03 | 86.982,59 | 212.609,97 | 299.592,56 |
155 | 133.240,03 | 305,34 | 1.640,06 | 1.945,41 | 131.599,96 | 87.287,93 | 214.250,04 | 301.537,97 |
156 | 131.599,96 | 301,58 | 1.643,82 | 1.945,41 | 129.956,14 | 87.589,52 | 215.893,86 | 303.483,38 |
157 | 129.956,14 | 297,82 | 1.647,59 | 1.945,41 | 128.308,55 | 87.887,33 | 217.541,45 | 305.428,78 |
158 | 128.308,55 | 294,04 | 1.651,37 | 1.945,41 | 126.657,19 | 88.181,37 | 219.192,81 | 307.374,19 |
159 | 126.657,19 | 290,26 | 1.655,15 | 1.945,41 | 125.002,04 | 88.471,63 | 220.847,96 | 309.319,59 |
160 | 125.002,04 | 286,46 | 1.658,94 | 1.945,41 | 123.343,09 | 88.758,09 | 222.506,91 | 311.265,00 |
161 | 123.343,09 | 282,66 | 1.662,74 | 1.945,41 | 121.680,35 | 89.040,75 | 224.169,65 | 313.210,41 |
162 | 121.680,35 | 278,85 | 1.666,56 | 1.945,41 | 120.013,79 | 89.319,60 | 225.836,21 | 315.155,81 |
163 | 120.013,79 | 275,03 | 1.670,37 | 1.945,41 | 118.343,42 | 89.594,64 | 227.506,58 | 317.101,22 |
164 | 118.343,42 | 271,20 | 1.674,20 | 1.945,41 | 116.669,21 | 89.865,84 | 229.180,79 | 319.046,63 |
165 | 116.669,21 | 267,37 | 1.678,04 | 1.945,41 | 114.991,18 | 90.133,21 | 230.858,82 | 320.992,03 |
166 | 114.991,18 | 263,52 | 1.681,88 | 1.945,41 | 113.309,29 | 90.396,73 | 232.540,71 | 322.937,44 |
167 | 113.309,29 | 259,67 | 1.685,74 | 1.945,41 | 111.623,55 | 90.656,40 | 234.226,45 | 324.882,84 |
168 | 111.623,55 | 255,80 | 1.689,60 | 1.945,41 | 109.933,95 | 90.912,20 | 235.916,05 | 326.828,25 |
169 | 109.933,95 | 251,93 | 1.693,47 | 1.945,41 | 108.240,48 | 91.164,13 | 237.609,52 | 328.773,66 |
170 | 108.240,48 | 248,05 | 1.697,36 | 1.945,41 | 106.543,12 | 91.412,18 | 239.306,88 | 330.719,06 |
171 | 106.543,12 | 244,16 | 1.701,24 | 1.945,41 | 104.841,87 | 91.656,34 | 241.008,13 | 332.664,47 |
172 | 104.841,87 | 240,26 | 1.705,14 | 1.945,41 | 103.136,73 | 91.896,61 | 242.713,27 | 334.609,88 |
173 | 103.136,73 | 236,36 | 1.709,05 | 1.945,41 | 101.427,68 | 92.132,96 | 244.422,32 | 336.555,28 |
174 | 101.427,68 | 232,44 | 1.712,97 | 1.945,41 | 99.714,71 | 92.365,40 | 246.135,29 | 338.500,69 |
175 | 99.714,71 | 228,51 | 1.716,89 | 1.945,41 | 97.997,82 | 92.593,91 | 247.852,18 | 340.446,09 |
176 | 97.997,82 | 224,58 | 1.720,83 | 1.945,41 | 96.276,99 | 92.818,49 | 249.573,01 | 342.391,50 |
177 | 96.276,99 | 220,63 | 1.724,77 | 1.945,41 | 94.552,22 | 93.039,13 | 251.297,78 | 344.336,91 |
178 | 94.552,22 | 216,68 | 1.728,72 | 1.945,41 | 92.823,50 | 93.255,81 | 253.026,50 | 346.282,31 |
179 | 92.823,50 | 212,72 | 1.732,69 | 1.945,41 | 91.090,81 | 93.468,53 | 254.759,19 | 348.227,72 |
180 | 91.090,81 | 208,75 | 1.736,66 | 1.945,41 | 89.354,15 | 93.677,28 | 256.495,85 | 350.173,13 |
- 95.248,51€
- Zinsanteil
- 1.959,82€
- Monatsrate
- 2,80%
- Sollzins p.a.
- 2,83%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 345.850,00 | 806,98 | 1.152,83 | 1.959,82 | 344.697,17 | 806,98 | 1.152,83 | 1.959,82 |
2 | 344.697,17 | 804,29 | 1.155,52 | 1.959,82 | 343.541,64 | 1.611,28 | 2.308,36 | 3.919,63 |
3 | 343.541,64 | 801,60 | 1.158,22 | 1.959,82 | 342.383,42 | 2.412,87 | 3.466,58 | 5.879,45 |
4 | 342.383,42 | 798,89 | 1.160,92 | 1.959,82 | 341.222,50 | 3.211,77 | 4.627,50 | 7.839,27 |
5 | 341.222,50 | 796,19 | 1.163,63 | 1.959,82 | 340.058,87 | 4.007,95 | 5.791,13 | 9.799,08 |
6 | 340.058,87 | 793,47 | 1.166,35 | 1.959,82 | 338.892,53 | 4.801,43 | 6.957,47 | 11.758,90 |
7 | 338.892,53 | 790,75 | 1.169,07 | 1.959,82 | 337.723,46 | 5.592,17 | 8.126,54 | 13.718,72 |
8 | 337.723,46 | 788,02 | 1.171,80 | 1.959,82 | 336.551,66 | 6.380,20 | 9.298,34 | 15.678,53 |
9 | 336.551,66 | 785,29 | 1.174,53 | 1.959,82 | 335.377,13 | 7.165,48 | 10.472,87 | 17.638,35 |
10 | 335.377,13 | 782,55 | 1.177,27 | 1.959,82 | 334.199,86 | 7.948,03 | 11.650,14 | 19.598,17 |
11 | 334.199,86 | 779,80 | 1.180,02 | 1.959,82 | 333.019,85 | 8.727,83 | 12.830,15 | 21.557,98 |
12 | 333.019,85 | 777,05 | 1.182,77 | 1.959,82 | 331.837,08 | 9.504,88 | 14.012,92 | 23.517,80 |
13 | 331.837,08 | 774,29 | 1.185,53 | 1.959,82 | 330.651,55 | 10.279,16 | 15.198,45 | 25.477,62 |
14 | 330.651,55 | 771,52 | 1.188,30 | 1.959,82 | 329.463,25 | 11.050,68 | 16.386,75 | 27.437,43 |
15 | 329.463,25 | 768,75 | 1.191,07 | 1.959,82 | 328.272,18 | 11.819,43 | 17.577,82 | 29.397,25 |
16 | 328.272,18 | 765,97 | 1.193,85 | 1.959,82 | 327.078,33 | 12.585,40 | 18.771,67 | 31.357,07 |
17 | 327.078,33 | 763,18 | 1.196,63 | 1.959,82 | 325.881,70 | 13.348,58 | 19.968,30 | 33.316,88 |
18 | 325.881,70 | 760,39 | 1.199,43 | 1.959,82 | 324.682,27 | 14.108,97 | 21.167,73 | 35.276,70 |
19 | 324.682,27 | 757,59 | 1.202,22 | 1.959,82 | 323.480,05 | 14.866,56 | 22.369,95 | 37.236,52 |
20 | 323.480,05 | 754,79 | 1.205,03 | 1.959,82 | 322.275,02 | 15.621,35 | 23.574,98 | 39.196,33 |
21 | 322.275,02 | 751,98 | 1.207,84 | 1.959,82 | 321.067,18 | 16.373,33 | 24.782,82 | 41.156,15 |
22 | 321.067,18 | 749,16 | 1.210,66 | 1.959,82 | 319.856,52 | 17.122,48 | 25.993,48 | 43.115,97 |
23 | 319.856,52 | 746,33 | 1.213,48 | 1.959,82 | 318.643,03 | 17.868,81 | 27.206,97 | 45.075,78 |
24 | 318.643,03 | 743,50 | 1.216,32 | 1.959,82 | 317.426,71 | 18.612,31 | 28.423,29 | 47.035,60 |
25 | 317.426,71 | 740,66 | 1.219,15 | 1.959,82 | 316.207,56 | 19.352,98 | 29.642,44 | 48.995,42 |
26 | 316.207,56 | 737,82 | 1.222,00 | 1.959,82 | 314.985,56 | 20.090,79 | 30.864,44 | 50.955,23 |
27 | 314.985,56 | 734,97 | 1.224,85 | 1.959,82 | 313.760,71 | 20.825,76 | 32.089,29 | 52.915,05 |
28 | 313.760,71 | 732,11 | 1.227,71 | 1.959,82 | 312.533,00 | 21.557,87 | 33.317,00 | 54.874,87 |
29 | 312.533,00 | 729,24 | 1.230,57 | 1.959,82 | 311.302,43 | 22.287,11 | 34.547,57 | 56.834,68 |
30 | 311.302,43 | 726,37 | 1.233,44 | 1.959,82 | 310.068,99 | 23.013,49 | 35.781,01 | 58.794,50 |
31 | 310.068,99 | 723,49 | 1.236,32 | 1.959,82 | 308.832,66 | 23.736,98 | 37.017,34 | 60.754,32 |
32 | 308.832,66 | 720,61 | 1.239,21 | 1.959,82 | 307.593,46 | 24.457,59 | 38.256,54 | 62.714,13 |
33 | 307.593,46 | 717,72 | 1.242,10 | 1.959,82 | 306.351,36 | 25.175,31 | 39.498,64 | 64.673,95 |
34 | 306.351,36 | 714,82 | 1.245,00 | 1.959,82 | 305.106,36 | 25.890,13 | 40.743,64 | 66.633,77 |
35 | 305.106,36 | 711,91 | 1.247,90 | 1.959,82 | 303.858,46 | 26.602,04 | 41.991,54 | 68.593,58 |
36 | 303.858,46 | 709,00 | 1.250,81 | 1.959,82 | 302.607,64 | 27.311,04 | 43.242,36 | 70.553,40 |
37 | 302.607,64 | 706,08 | 1.253,73 | 1.959,82 | 301.353,91 | 28.017,13 | 44.496,09 | 72.513,22 |
38 | 301.353,91 | 703,16 | 1.256,66 | 1.959,82 | 300.097,26 | 28.720,29 | 45.752,74 | 74.473,03 |
39 | 300.097,26 | 700,23 | 1.259,59 | 1.959,82 | 298.837,67 | 29.420,52 | 47.012,33 | 76.432,85 |
40 | 298.837,67 | 697,29 | 1.262,53 | 1.959,82 | 297.575,14 | 30.117,80 | 48.274,86 | 78.392,67 |
41 | 297.575,14 | 694,34 | 1.265,47 | 1.959,82 | 296.309,66 | 30.812,15 | 49.540,34 | 80.352,48 |
42 | 296.309,66 | 691,39 | 1.268,43 | 1.959,82 | 295.041,23 | 31.503,53 | 50.808,77 | 82.312,30 |
43 | 295.041,23 | 688,43 | 1.271,39 | 1.959,82 | 293.769,85 | 32.191,96 | 52.080,15 | 84.272,12 |
44 | 293.769,85 | 685,46 | 1.274,35 | 1.959,82 | 292.495,49 | 32.877,43 | 53.354,51 | 86.231,93 |
45 | 292.495,49 | 682,49 | 1.277,33 | 1.959,82 | 291.218,17 | 33.559,92 | 54.631,83 | 88.191,75 |
46 | 291.218,17 | 679,51 | 1.280,31 | 1.959,82 | 289.937,86 | 34.239,43 | 55.912,14 | 90.151,57 |
47 | 289.937,86 | 676,52 | 1.283,29 | 1.959,82 | 288.654,56 | 34.915,95 | 57.195,44 | 92.111,38 |
48 | 288.654,56 | 673,53 | 1.286,29 | 1.959,82 | 287.368,27 | 35.589,47 | 58.481,73 | 94.071,20 |
49 | 287.368,27 | 670,53 | 1.289,29 | 1.959,82 | 286.078,98 | 36.260,00 | 59.771,02 | 96.031,02 |
50 | 286.078,98 | 667,52 | 1.292,30 | 1.959,82 | 284.786,68 | 36.927,52 | 61.063,32 | 97.990,83 |
51 | 284.786,68 | 664,50 | 1.295,31 | 1.959,82 | 283.491,37 | 37.592,02 | 62.358,63 | 99.950,65 |
52 | 283.491,37 | 661,48 | 1.298,34 | 1.959,82 | 282.193,03 | 38.253,50 | 63.656,97 | 101.910,47 |
53 | 282.193,03 | 658,45 | 1.301,37 | 1.959,82 | 280.891,67 | 38.911,95 | 64.958,33 | 103.870,28 |
54 | 280.891,67 | 655,41 | 1.304,40 | 1.959,82 | 279.587,26 | 39.567,36 | 66.262,74 | 105.830,10 |
55 | 279.587,26 | 652,37 | 1.307,45 | 1.959,82 | 278.279,82 | 40.219,73 | 67.570,18 | 107.789,92 |
56 | 278.279,82 | 649,32 | 1.310,50 | 1.959,82 | 276.969,32 | 40.869,05 | 68.880,68 | 109.749,73 |
57 | 276.969,32 | 646,26 | 1.313,55 | 1.959,82 | 275.655,77 | 41.515,32 | 70.194,23 | 111.709,55 |
58 | 275.655,77 | 643,20 | 1.316,62 | 1.959,82 | 274.339,15 | 42.158,51 | 71.510,85 | 113.669,37 |
59 | 274.339,15 | 640,12 | 1.319,69 | 1.959,82 | 273.019,45 | 42.798,64 | 72.830,55 | 115.629,18 |
60 | 273.019,45 | 637,05 | 1.322,77 | 1.959,82 | 271.696,68 | 43.435,68 | 74.153,32 | 117.589,00 |
61 | 271.696,68 | 633,96 | 1.325,86 | 1.959,82 | 270.370,83 | 44.069,64 | 75.479,17 | 119.548,82 |
62 | 270.370,83 | 630,87 | 1.328,95 | 1.959,82 | 269.041,87 | 44.700,51 | 76.808,13 | 121.508,63 |
63 | 269.041,87 | 627,76 | 1.332,05 | 1.959,82 | 267.709,82 | 45.328,27 | 78.140,18 | 123.468,45 |
64 | 267.709,82 | 624,66 | 1.335,16 | 1.959,82 | 266.374,66 | 45.952,93 | 79.475,34 | 125.428,27 |
65 | 266.374,66 | 621,54 | 1.338,28 | 1.959,82 | 265.036,39 | 46.574,47 | 80.813,61 | 127.388,08 |
66 | 265.036,39 | 618,42 | 1.341,40 | 1.959,82 | 263.694,99 | 47.192,89 | 82.155,01 | 129.347,90 |
67 | 263.694,99 | 615,29 | 1.344,53 | 1.959,82 | 262.350,46 | 47.808,18 | 83.499,54 | 131.307,72 |
68 | 262.350,46 | 612,15 | 1.347,67 | 1.959,82 | 261.002,79 | 48.420,33 | 84.847,21 | 133.267,53 |
69 | 261.002,79 | 609,01 | 1.350,81 | 1.959,82 | 259.651,98 | 49.029,33 | 86.198,02 | 135.227,35 |
70 | 259.651,98 | 605,85 | 1.353,96 | 1.959,82 | 258.298,02 | 49.635,19 | 87.551,98 | 137.187,17 |
71 | 258.298,02 | 602,70 | 1.357,12 | 1.959,82 | 256.940,90 | 50.237,88 | 88.909,10 | 139.146,98 |
72 | 256.940,90 | 599,53 | 1.360,29 | 1.959,82 | 255.580,61 | 50.837,41 | 90.269,39 | 141.106,80 |
73 | 255.580,61 | 596,35 | 1.363,46 | 1.959,82 | 254.217,15 | 51.433,77 | 91.632,85 | 143.066,62 |
74 | 254.217,15 | 593,17 | 1.366,64 | 1.959,82 | 252.850,51 | 52.026,94 | 92.999,49 | 145.026,43 |
75 | 252.850,51 | 589,98 | 1.369,83 | 1.959,82 | 251.480,67 | 52.616,92 | 94.369,33 | 146.986,25 |
76 | 251.480,67 | 586,79 | 1.373,03 | 1.959,82 | 250.107,65 | 53.203,71 | 95.742,35 | 148.946,07 |
77 | 250.107,65 | 583,58 | 1.376,23 | 1.959,82 | 248.731,41 | 53.787,30 | 97.118,59 | 150.905,88 |
78 | 248.731,41 | 580,37 | 1.379,44 | 1.959,82 | 247.351,97 | 54.367,67 | 98.498,03 | 152.865,70 |
79 | 247.351,97 | 577,15 | 1.382,66 | 1.959,82 | 245.969,31 | 54.944,82 | 99.880,69 | 154.825,52 |
80 | 245.969,31 | 573,93 | 1.385,89 | 1.959,82 | 244.583,42 | 55.518,75 | 101.266,58 | 156.785,33 |
81 | 244.583,42 | 570,69 | 1.389,12 | 1.959,82 | 243.194,30 | 56.089,45 | 102.655,70 | 158.745,15 |
82 | 243.194,30 | 567,45 | 1.392,36 | 1.959,82 | 241.801,93 | 56.656,90 | 104.048,07 | 160.704,97 |
83 | 241.801,93 | 564,20 | 1.395,61 | 1.959,82 | 240.406,32 | 57.221,11 | 105.443,68 | 162.664,78 |
84 | 240.406,32 | 560,95 | 1.398,87 | 1.959,82 | 239.007,45 | 57.782,05 | 106.842,55 | 164.624,60 |
85 | 239.007,45 | 557,68 | 1.402,13 | 1.959,82 | 237.605,32 | 58.339,74 | 108.244,68 | 166.584,42 |
86 | 237.605,32 | 554,41 | 1.405,40 | 1.959,82 | 236.199,92 | 58.894,15 | 109.650,08 | 168.544,23 |
87 | 236.199,92 | 551,13 | 1.408,68 | 1.959,82 | 234.791,23 | 59.445,28 | 111.058,77 | 170.504,05 |
88 | 234.791,23 | 547,85 | 1.411,97 | 1.959,82 | 233.379,26 | 59.993,13 | 112.470,74 | 172.463,87 |
89 | 233.379,26 | 544,55 | 1.415,27 | 1.959,82 | 231.964,00 | 60.537,68 | 113.886,00 | 174.423,68 |
90 | 231.964,00 | 541,25 | 1.418,57 | 1.959,82 | 230.545,43 | 61.078,93 | 115.304,57 | 176.383,50 |
91 | 230.545,43 | 537,94 | 1.421,88 | 1.959,82 | 229.123,55 | 61.616,87 | 116.726,45 | 178.343,32 |
92 | 229.123,55 | 534,62 | 1.425,20 | 1.959,82 | 227.698,36 | 62.151,49 | 118.151,64 | 180.303,13 |
93 | 227.698,36 | 531,30 | 1.428,52 | 1.959,82 | 226.269,84 | 62.682,79 | 119.580,16 | 182.262,95 |
94 | 226.269,84 | 527,96 | 1.431,85 | 1.959,82 | 224.837,98 | 63.210,75 | 121.012,02 | 184.222,77 |
95 | 224.837,98 | 524,62 | 1.435,19 | 1.959,82 | 223.402,79 | 63.735,37 | 122.447,21 | 186.182,58 |
96 | 223.402,79 | 521,27 | 1.438,54 | 1.959,82 | 221.964,25 | 64.256,65 | 123.885,75 | 188.142,40 |
97 | 221.964,25 | 517,92 | 1.441,90 | 1.959,82 | 220.522,35 | 64.774,56 | 125.327,65 | 190.102,22 |
98 | 220.522,35 | 514,55 | 1.445,26 | 1.959,82 | 219.077,08 | 65.289,11 | 126.772,92 | 192.062,03 |
99 | 219.077,08 | 511,18 | 1.448,64 | 1.959,82 | 217.628,44 | 65.800,29 | 128.221,56 | 194.021,85 |
100 | 217.628,44 | 507,80 | 1.452,02 | 1.959,82 | 216.176,43 | 66.308,09 | 129.673,57 | 195.981,67 |
101 | 216.176,43 | 504,41 | 1.455,41 | 1.959,82 | 214.721,02 | 66.812,51 | 131.128,98 | 197.941,48 |
102 | 214.721,02 | 501,02 | 1.458,80 | 1.959,82 | 213.262,22 | 67.313,52 | 132.587,78 | 199.901,30 |
103 | 213.262,22 | 497,61 | 1.462,20 | 1.959,82 | 211.800,02 | 67.811,13 | 134.049,98 | 201.861,12 |
104 | 211.800,02 | 494,20 | 1.465,62 | 1.959,82 | 210.334,40 | 68.305,33 | 135.515,60 | 203.820,93 |
105 | 210.334,40 | 490,78 | 1.469,04 | 1.959,82 | 208.865,36 | 68.796,11 | 136.984,64 | 205.780,75 |
106 | 208.865,36 | 487,35 | 1.472,46 | 1.959,82 | 207.392,90 | 69.283,47 | 138.457,10 | 207.740,57 |
107 | 207.392,90 | 483,92 | 1.475,90 | 1.959,82 | 205.917,00 | 69.767,38 | 139.933,00 | 209.700,38 |
108 | 205.917,00 | 480,47 | 1.479,34 | 1.959,82 | 204.437,66 | 70.247,86 | 141.412,34 | 211.660,20 |
109 | 204.437,66 | 477,02 | 1.482,80 | 1.959,82 | 202.954,86 | 70.724,88 | 142.895,14 | 213.620,02 |
110 | 202.954,86 | 473,56 | 1.486,26 | 1.959,82 | 201.468,61 | 71.198,44 | 144.381,39 | 215.579,83 |
111 | 201.468,61 | 470,09 | 1.489,72 | 1.959,82 | 199.978,88 | 71.668,53 | 145.871,12 | 217.539,65 |
112 | 199.978,88 | 466,62 | 1.493,20 | 1.959,82 | 198.485,68 | 72.135,15 | 147.364,32 | 219.499,47 |
113 | 198.485,68 | 463,13 | 1.496,68 | 1.959,82 | 196.989,00 | 72.598,28 | 148.861,00 | 221.459,28 |
114 | 196.989,00 | 459,64 | 1.500,18 | 1.959,82 | 195.488,82 | 73.057,92 | 150.361,18 | 223.419,10 |
115 | 195.488,82 | 456,14 | 1.503,68 | 1.959,82 | 193.985,15 | 73.514,06 | 151.864,85 | 225.378,92 |
116 | 193.985,15 | 452,63 | 1.507,18 | 1.959,82 | 192.477,96 | 73.966,70 | 153.372,04 | 227.338,73 |
117 | 192.477,96 | 449,12 | 1.510,70 | 1.959,82 | 190.967,26 | 74.415,81 | 154.882,74 | 229.298,55 |
118 | 190.967,26 | 445,59 | 1.514,23 | 1.959,82 | 189.453,03 | 74.861,40 | 156.396,97 | 231.258,37 |
119 | 189.453,03 | 442,06 | 1.517,76 | 1.959,82 | 187.935,28 | 75.303,46 | 157.914,72 | 233.218,18 |
120 | 187.935,28 | 438,52 | 1.521,30 | 1.959,82 | 186.413,97 | 75.741,97 | 159.436,03 | 235.178,00 |
121 | 186.413,97 | 434,97 | 1.524,85 | 1.959,82 | 184.889,12 | 76.176,94 | 160.960,88 | 237.137,82 |
122 | 184.889,12 | 431,41 | 1.528,41 | 1.959,82 | 183.360,71 | 76.608,35 | 162.489,29 | 239.097,63 |
123 | 183.360,71 | 427,84 | 1.531,97 | 1.959,82 | 181.828,74 | 77.036,19 | 164.021,26 | 241.057,45 |
124 | 181.828,74 | 424,27 | 1.535,55 | 1.959,82 | 180.293,19 | 77.460,46 | 165.556,81 | 243.017,27 |
125 | 180.293,19 | 420,68 | 1.539,13 | 1.959,82 | 178.754,06 | 77.881,14 | 167.095,94 | 244.977,08 |
126 | 178.754,06 | 417,09 | 1.542,72 | 1.959,82 | 177.211,33 | 78.298,23 | 168.638,67 | 246.936,90 |
127 | 177.211,33 | 413,49 | 1.546,32 | 1.959,82 | 175.665,01 | 78.711,73 | 170.184,99 | 248.896,72 |
128 | 175.665,01 | 409,89 | 1.549,93 | 1.959,82 | 174.115,08 | 79.121,61 | 171.734,92 | 250.856,53 |
129 | 174.115,08 | 406,27 | 1.553,55 | 1.959,82 | 172.561,53 | 79.527,88 | 173.288,47 | 252.816,35 |
130 | 172.561,53 | 402,64 | 1.557,17 | 1.959,82 | 171.004,36 | 79.930,52 | 174.845,64 | 254.776,17 |
131 | 171.004,36 | 399,01 | 1.560,81 | 1.959,82 | 169.443,55 | 80.329,53 | 176.406,45 | 256.735,98 |
132 | 169.443,55 | 395,37 | 1.564,45 | 1.959,82 | 167.879,10 | 80.724,90 | 177.970,90 | 258.695,80 |
133 | 167.879,10 | 391,72 | 1.568,10 | 1.959,82 | 166.311,00 | 81.116,62 | 179.539,00 | 260.655,62 |
134 | 166.311,00 | 388,06 | 1.571,76 | 1.959,82 | 164.739,25 | 81.504,68 | 181.110,75 | 262.615,43 |
135 | 164.739,25 | 384,39 | 1.575,43 | 1.959,82 | 163.163,82 | 81.889,07 | 182.686,18 | 264.575,25 |
136 | 163.163,82 | 380,72 | 1.579,10 | 1.959,82 | 161.584,72 | 82.269,79 | 184.265,28 | 266.535,07 |
137 | 161.584,72 | 377,03 | 1.582,79 | 1.959,82 | 160.001,93 | 82.646,82 | 185.848,07 | 268.494,88 |
138 | 160.001,93 | 373,34 | 1.586,48 | 1.959,82 | 158.415,46 | 83.020,16 | 187.434,54 | 270.454,70 |
139 | 158.415,46 | 369,64 | 1.590,18 | 1.959,82 | 156.825,27 | 83.389,79 | 189.024,73 | 272.414,52 |
140 | 156.825,27 | 365,93 | 1.593,89 | 1.959,82 | 155.231,38 | 83.755,72 | 190.618,62 | 274.374,33 |
141 | 155.231,38 | 362,21 | 1.597,61 | 1.959,82 | 153.633,77 | 84.117,92 | 192.216,23 | 276.334,15 |
142 | 153.633,77 | 358,48 | 1.601,34 | 1.959,82 | 152.032,44 | 84.476,40 | 193.817,56 | 278.293,97 |
143 | 152.032,44 | 354,74 | 1.605,07 | 1.959,82 | 150.427,36 | 84.831,14 | 195.422,64 | 280.253,78 |
144 | 150.427,36 | 351,00 | 1.608,82 | 1.959,82 | 148.818,54 | 85.182,14 | 197.031,46 | 282.213,60 |
145 | 148.818,54 | 347,24 | 1.612,57 | 1.959,82 | 147.205,97 | 85.529,39 | 198.644,03 | 284.173,42 |
146 | 147.205,97 | 343,48 | 1.616,34 | 1.959,82 | 145.589,63 | 85.872,87 | 200.260,37 | 286.133,23 |
147 | 145.589,63 | 339,71 | 1.620,11 | 1.959,82 | 143.969,53 | 86.212,58 | 201.880,47 | 288.093,05 |
148 | 143.969,53 | 335,93 | 1.623,89 | 1.959,82 | 142.345,64 | 86.548,50 | 203.504,36 | 290.052,87 |
149 | 142.345,64 | 332,14 | 1.627,68 | 1.959,82 | 140.717,96 | 86.880,64 | 205.132,04 | 292.012,68 |
150 | 140.717,96 | 328,34 | 1.631,47 | 1.959,82 | 139.086,49 | 87.208,99 | 206.763,51 | 293.972,50 |
151 | 139.086,49 | 324,54 | 1.635,28 | 1.959,82 | 137.451,20 | 87.533,52 | 208.398,80 | 295.932,32 |
152 | 137.451,20 | 320,72 | 1.639,10 | 1.959,82 | 135.812,11 | 87.854,24 | 210.037,89 | 297.892,13 |
153 | 135.812,11 | 316,89 | 1.642,92 | 1.959,82 | 134.169,19 | 88.171,14 | 211.680,81 | 299.851,95 |
154 | 134.169,19 | 313,06 | 1.646,76 | 1.959,82 | 132.522,43 | 88.484,20 | 213.327,57 | 301.811,77 |
155 | 132.522,43 | 309,22 | 1.650,60 | 1.959,82 | 130.871,83 | 88.793,42 | 214.978,17 | 303.771,58 |
156 | 130.871,83 | 305,37 | 1.654,45 | 1.959,82 | 129.217,38 | 89.098,78 | 216.632,62 | 305.731,40 |
157 | 129.217,38 | 301,51 | 1.658,31 | 1.959,82 | 127.559,07 | 89.400,29 | 218.290,93 | 307.691,22 |
158 | 127.559,07 | 297,64 | 1.662,18 | 1.959,82 | 125.896,90 | 89.697,93 | 219.953,10 | 309.651,03 |
159 | 125.896,90 | 293,76 | 1.666,06 | 1.959,82 | 124.230,84 | 89.991,69 | 221.619,16 | 311.610,85 |
160 | 124.230,84 | 289,87 | 1.669,94 | 1.959,82 | 122.560,89 | 90.281,56 | 223.289,11 | 313.570,67 |
161 | 122.560,89 | 285,98 | 1.673,84 | 1.959,82 | 120.887,05 | 90.567,54 | 224.962,95 | 315.530,48 |
162 | 120.887,05 | 282,07 | 1.677,75 | 1.959,82 | 119.209,30 | 90.849,60 | 226.640,70 | 317.490,30 |
163 | 119.209,30 | 278,16 | 1.681,66 | 1.959,82 | 117.527,64 | 91.127,76 | 228.322,36 | 319.450,12 |
164 | 117.527,64 | 274,23 | 1.685,59 | 1.959,82 | 115.842,06 | 91.401,99 | 230.007,94 | 321.409,93 |
165 | 115.842,06 | 270,30 | 1.689,52 | 1.959,82 | 114.152,54 | 91.672,29 | 231.697,46 | 323.369,75 |
166 | 114.152,54 | 266,36 | 1.693,46 | 1.959,82 | 112.459,08 | 91.938,65 | 233.390,92 | 325.329,57 |
167 | 112.459,08 | 262,40 | 1.697,41 | 1.959,82 | 110.761,67 | 92.201,05 | 235.088,33 | 327.289,38 |
168 | 110.761,67 | 258,44 | 1.701,37 | 1.959,82 | 109.060,29 | 92.459,49 | 236.789,71 | 329.249,20 |
169 | 109.060,29 | 254,47 | 1.705,34 | 1.959,82 | 107.354,95 | 92.713,97 | 238.495,05 | 331.209,02 |
170 | 107.354,95 | 250,49 | 1.709,32 | 1.959,82 | 105.645,63 | 92.964,46 | 240.204,37 | 333.168,83 |
171 | 105.645,63 | 246,51 | 1.713,31 | 1.959,82 | 103.932,32 | 93.210,97 | 241.917,68 | 335.128,65 |
172 | 103.932,32 | 242,51 | 1.717,31 | 1.959,82 | 102.215,01 | 93.453,48 | 243.634,99 | 337.088,47 |
173 | 102.215,01 | 238,50 | 1.721,31 | 1.959,82 | 100.493,70 | 93.691,98 | 245.356,30 | 339.048,28 |
174 | 100.493,70 | 234,49 | 1.725,33 | 1.959,82 | 98.768,36 | 93.926,46 | 247.081,64 | 341.008,10 |
175 | 98.768,36 | 230,46 | 1.729,36 | 1.959,82 | 97.039,01 | 94.156,92 | 248.810,99 | 342.967,92 |
176 | 97.039,01 | 226,42 | 1.733,39 | 1.959,82 | 95.305,62 | 94.383,35 | 250.544,38 | 344.927,73 |
177 | 95.305,62 | 222,38 | 1.737,44 | 1.959,82 | 93.568,18 | 94.605,73 | 252.281,82 | 346.887,55 |
178 | 93.568,18 | 218,33 | 1.741,49 | 1.959,82 | 91.826,69 | 94.824,05 | 254.023,31 | 348.847,37 |
179 | 91.826,69 | 214,26 | 1.745,55 | 1.959,82 | 90.081,13 | 95.038,32 | 255.768,87 | 350.807,18 |
180 | 90.081,13 | 210,19 | 1.749,63 | 1.959,82 | 88.331,51 | 95.248,51 | 257.518,49 | 352.767,00 |
- 96.814,50€
- Zinsanteil
- 1.974,23€
- Monatsrate
- 2,85%
- Sollzins p.a.
- 2,91%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 345.850,00 | 821,39 | 1.152,83 | 1.974,23 | 344.697,17 | 821,39 | 1.152,83 | 1.974,23 |
2 | 344.697,17 | 818,66 | 1.155,57 | 1.974,23 | 343.541,60 | 1.640,05 | 2.308,40 | 3.948,45 |
3 | 343.541,60 | 815,91 | 1.158,32 | 1.974,23 | 342.383,28 | 2.455,96 | 3.466,72 | 5.922,68 |
4 | 342.383,28 | 813,16 | 1.161,07 | 1.974,23 | 341.222,21 | 3.269,12 | 4.627,79 | 7.896,91 |
5 | 341.222,21 | 810,40 | 1.163,82 | 1.974,23 | 340.058,39 | 4.079,52 | 5.791,61 | 9.871,14 |
6 | 340.058,39 | 807,64 | 1.166,59 | 1.974,23 | 338.891,80 | 4.887,16 | 6.958,20 | 11.845,36 |
7 | 338.891,80 | 804,87 | 1.169,36 | 1.974,23 | 337.722,44 | 5.692,03 | 8.127,56 | 13.819,59 |
8 | 337.722,44 | 802,09 | 1.172,14 | 1.974,23 | 336.550,30 | 6.494,12 | 9.299,70 | 15.793,82 |
9 | 336.550,30 | 799,31 | 1.174,92 | 1.974,23 | 335.375,38 | 7.293,43 | 10.474,62 | 17.768,04 |
10 | 335.375,38 | 796,52 | 1.177,71 | 1.974,23 | 334.197,67 | 8.089,94 | 11.652,33 | 19.742,27 |
11 | 334.197,67 | 793,72 | 1.180,51 | 1.974,23 | 333.017,17 | 8.883,66 | 12.832,83 | 21.716,50 |
12 | 333.017,17 | 790,92 | 1.183,31 | 1.974,23 | 331.833,86 | 9.674,58 | 14.016,14 | 23.690,73 |
13 | 331.833,86 | 788,11 | 1.186,12 | 1.974,23 | 330.647,73 | 10.462,69 | 15.202,27 | 25.664,95 |
14 | 330.647,73 | 785,29 | 1.188,94 | 1.974,23 | 329.458,79 | 11.247,97 | 16.391,21 | 27.639,18 |
15 | 329.458,79 | 782,46 | 1.191,76 | 1.974,23 | 328.267,03 | 12.030,44 | 17.582,97 | 29.613,41 |
16 | 328.267,03 | 779,63 | 1.194,59 | 1.974,23 | 327.072,44 | 12.810,07 | 18.777,56 | 31.587,63 |
17 | 327.072,44 | 776,80 | 1.197,43 | 1.974,23 | 325.875,01 | 13.586,87 | 19.974,99 | 33.561,86 |
18 | 325.875,01 | 773,95 | 1.200,27 | 1.974,23 | 324.674,74 | 14.360,82 | 21.175,26 | 35.536,09 |
19 | 324.674,74 | 771,10 | 1.203,12 | 1.974,23 | 323.471,61 | 15.131,93 | 22.378,39 | 37.510,31 |
20 | 323.471,61 | 768,25 | 1.205,98 | 1.974,23 | 322.265,63 | 15.900,17 | 23.584,37 | 39.484,54 |
21 | 322.265,63 | 765,38 | 1.208,85 | 1.974,23 | 321.056,78 | 16.665,55 | 24.793,22 | 41.458,77 |
22 | 321.056,78 | 762,51 | 1.211,72 | 1.974,23 | 319.845,07 | 17.428,06 | 26.004,93 | 43.433,00 |
23 | 319.845,07 | 759,63 | 1.214,60 | 1.974,23 | 318.630,47 | 18.187,69 | 27.219,53 | 45.407,22 |
24 | 318.630,47 | 756,75 | 1.217,48 | 1.974,23 | 317.412,99 | 18.944,44 | 28.437,01 | 47.381,45 |
25 | 317.412,99 | 753,86 | 1.220,37 | 1.974,23 | 316.192,62 | 19.698,30 | 29.657,38 | 49.355,68 |
26 | 316.192,62 | 750,96 | 1.223,27 | 1.974,23 | 314.969,35 | 20.449,25 | 30.880,65 | 51.329,90 |
27 | 314.969,35 | 748,05 | 1.226,17 | 1.974,23 | 313.743,17 | 21.197,31 | 32.106,83 | 53.304,13 |
28 | 313.743,17 | 745,14 | 1.229,09 | 1.974,23 | 312.514,09 | 21.942,45 | 33.335,91 | 55.278,36 |
29 | 312.514,09 | 742,22 | 1.232,01 | 1.974,23 | 311.282,08 | 22.684,67 | 34.567,92 | 57.252,59 |
30 | 311.282,08 | 739,29 | 1.234,93 | 1.974,23 | 310.047,15 | 23.423,96 | 35.802,85 | 59.226,81 |
31 | 310.047,15 | 736,36 | 1.237,87 | 1.974,23 | 308.809,28 | 24.160,32 | 37.040,72 | 61.201,04 |
32 | 308.809,28 | 733,42 | 1.240,81 | 1.974,23 | 307.568,48 | 24.893,75 | 38.281,52 | 63.175,27 |
33 | 307.568,48 | 730,48 | 1.243,75 | 1.974,23 | 306.324,73 | 25.624,22 | 39.525,27 | 65.149,49 |
34 | 306.324,73 | 727,52 | 1.246,71 | 1.974,23 | 305.078,02 | 26.351,74 | 40.771,98 | 67.123,72 |
35 | 305.078,02 | 724,56 | 1.249,67 | 1.974,23 | 303.828,35 | 27.076,30 | 42.021,65 | 69.097,95 |
36 | 303.828,35 | 721,59 | 1.252,63 | 1.974,23 | 302.575,72 | 27.797,90 | 43.274,28 | 71.072,18 |
37 | 302.575,72 | 718,62 | 1.255,61 | 1.974,23 | 301.320,11 | 28.516,51 | 44.529,89 | 73.046,40 |
38 | 301.320,11 | 715,64 | 1.258,59 | 1.974,23 | 300.061,52 | 29.232,15 | 45.788,48 | 75.020,63 |
39 | 300.061,52 | 712,65 | 1.261,58 | 1.974,23 | 298.799,94 | 29.944,79 | 47.050,06 | 76.994,86 |
40 | 298.799,94 | 709,65 | 1.264,58 | 1.974,23 | 297.535,36 | 30.654,44 | 48.314,64 | 78.969,08 |
41 | 297.535,36 | 706,65 | 1.267,58 | 1.974,23 | 296.267,78 | 31.361,09 | 49.582,22 | 80.943,31 |
42 | 296.267,78 | 703,64 | 1.270,59 | 1.974,23 | 294.997,19 | 32.064,73 | 50.852,81 | 82.917,54 |
43 | 294.997,19 | 700,62 | 1.273,61 | 1.974,23 | 293.723,58 | 32.765,34 | 52.126,42 | 84.891,76 |
44 | 293.723,58 | 697,59 | 1.276,63 | 1.974,23 | 292.446,95 | 33.462,94 | 53.403,05 | 86.865,99 |
45 | 292.446,95 | 694,56 | 1.279,67 | 1.974,23 | 291.167,28 | 34.157,50 | 54.682,72 | 88.840,22 |
46 | 291.167,28 | 691,52 | 1.282,70 | 1.974,23 | 289.884,58 | 34.849,02 | 55.965,42 | 90.814,45 |
47 | 289.884,58 | 688,48 | 1.285,75 | 1.974,23 | 288.598,82 | 35.537,50 | 57.251,18 | 92.788,67 |
48 | 288.598,82 | 685,42 | 1.288,80 | 1.974,23 | 287.310,02 | 36.222,92 | 58.539,98 | 94.762,90 |
49 | 287.310,02 | 682,36 | 1.291,87 | 1.974,23 | 286.018,15 | 36.905,28 | 59.831,85 | 96.737,13 |
50 | 286.018,15 | 679,29 | 1.294,93 | 1.974,23 | 284.723,22 | 37.584,57 | 61.126,78 | 98.711,35 |
51 | 284.723,22 | 676,22 | 1.298,01 | 1.974,23 | 283.425,21 | 38.260,79 | 62.424,79 | 100.685,58 |
52 | 283.425,21 | 673,13 | 1.301,09 | 1.974,23 | 282.124,12 | 38.933,93 | 63.725,88 | 102.659,81 |
53 | 282.124,12 | 670,04 | 1.304,18 | 1.974,23 | 280.819,94 | 39.603,97 | 65.030,06 | 104.634,04 |
54 | 280.819,94 | 666,95 | 1.307,28 | 1.974,23 | 279.512,66 | 40.270,92 | 66.337,34 | 106.608,26 |
55 | 279.512,66 | 663,84 | 1.310,38 | 1.974,23 | 278.202,27 | 40.934,76 | 67.647,73 | 108.582,49 |
56 | 278.202,27 | 660,73 | 1.313,50 | 1.974,23 | 276.888,78 | 41.595,49 | 68.961,22 | 110.556,72 |
57 | 276.888,78 | 657,61 | 1.316,62 | 1.974,23 | 275.572,16 | 42.253,10 | 70.277,84 | 112.530,94 |
58 | 275.572,16 | 654,48 | 1.319,74 | 1.974,23 | 274.252,42 | 42.907,59 | 71.597,58 | 114.505,17 |
59 | 274.252,42 | 651,35 | 1.322,88 | 1.974,23 | 272.929,54 | 43.558,94 | 72.920,46 | 116.479,40 |
60 | 272.929,54 | 648,21 | 1.326,02 | 1.974,23 | 271.603,52 | 44.207,14 | 74.246,48 | 118.453,63 |
61 | 271.603,52 | 645,06 | 1.329,17 | 1.974,23 | 270.274,35 | 44.852,20 | 75.575,65 | 120.427,85 |
62 | 270.274,35 | 641,90 | 1.332,33 | 1.974,23 | 268.942,02 | 45.494,10 | 76.907,98 | 122.402,08 |
63 | 268.942,02 | 638,74 | 1.335,49 | 1.974,23 | 267.606,53 | 46.132,84 | 78.243,47 | 124.376,31 |
64 | 267.606,53 | 635,57 | 1.338,66 | 1.974,23 | 266.267,87 | 46.768,41 | 79.582,13 | 126.350,53 |
65 | 266.267,87 | 632,39 | 1.341,84 | 1.974,23 | 264.926,03 | 47.400,79 | 80.923,97 | 128.324,76 |
66 | 264.926,03 | 629,20 | 1.345,03 | 1.974,23 | 263.581,00 | 48.029,99 | 82.269,00 | 130.298,99 |
67 | 263.581,00 | 626,00 | 1.348,22 | 1.974,23 | 262.232,78 | 48.656,00 | 83.617,22 | 132.273,21 |
68 | 262.232,78 | 622,80 | 1.351,42 | 1.974,23 | 260.881,36 | 49.278,80 | 84.968,64 | 134.247,44 |
69 | 260.881,36 | 619,59 | 1.354,63 | 1.974,23 | 259.526,72 | 49.898,39 | 86.323,28 | 136.221,67 |
70 | 259.526,72 | 616,38 | 1.357,85 | 1.974,23 | 258.168,87 | 50.514,77 | 87.681,13 | 138.195,90 |
71 | 258.168,87 | 613,15 | 1.361,08 | 1.974,23 | 256.807,80 | 51.127,92 | 89.042,20 | 140.170,12 |
72 | 256.807,80 | 609,92 | 1.364,31 | 1.974,23 | 255.443,49 | 51.737,84 | 90.406,51 | 142.144,35 |
73 | 255.443,49 | 606,68 | 1.367,55 | 1.974,23 | 254.075,94 | 52.344,52 | 91.774,06 | 144.118,58 |
74 | 254.075,94 | 603,43 | 1.370,80 | 1.974,23 | 252.705,14 | 52.947,95 | 93.144,86 | 146.092,80 |
75 | 252.705,14 | 600,17 | 1.374,05 | 1.974,23 | 251.331,09 | 53.548,12 | 94.518,91 | 148.067,03 |
76 | 251.331,09 | 596,91 | 1.377,32 | 1.974,23 | 249.953,77 | 54.145,03 | 95.896,23 | 150.041,26 |
77 | 249.953,77 | 593,64 | 1.380,59 | 1.974,23 | 248.573,19 | 54.738,67 | 97.276,81 | 152.015,49 |
78 | 248.573,19 | 590,36 | 1.383,87 | 1.974,23 | 247.189,32 | 55.329,03 | 98.660,68 | 153.989,71 |
79 | 247.189,32 | 587,07 | 1.387,15 | 1.974,23 | 245.802,17 | 55.916,11 | 100.047,83 | 155.963,94 |
80 | 245.802,17 | 583,78 | 1.390,45 | 1.974,23 | 244.411,72 | 56.499,89 | 101.438,28 | 157.938,17 |
81 | 244.411,72 | 580,48 | 1.393,75 | 1.974,23 | 243.017,97 | 57.080,37 | 102.832,03 | 159.912,39 |
82 | 243.017,97 | 577,17 | 1.397,06 | 1.974,23 | 241.620,91 | 57.657,54 | 104.229,09 | 161.886,62 |
83 | 241.620,91 | 573,85 | 1.400,38 | 1.974,23 | 240.220,54 | 58.231,38 | 105.629,46 | 163.860,85 |
84 | 240.220,54 | 570,52 | 1.403,70 | 1.974,23 | 238.816,83 | 58.801,91 | 107.033,17 | 165.835,08 |
85 | 238.816,83 | 567,19 | 1.407,04 | 1.974,23 | 237.409,80 | 59.369,10 | 108.440,20 | 167.809,30 |
86 | 237.409,80 | 563,85 | 1.410,38 | 1.974,23 | 235.999,42 | 59.932,95 | 109.850,58 | 169.783,53 |
87 | 235.999,42 | 560,50 | 1.413,73 | 1.974,23 | 234.585,69 | 60.493,45 | 111.264,31 | 171.757,76 |
88 | 234.585,69 | 557,14 | 1.417,09 | 1.974,23 | 233.168,60 | 61.050,59 | 112.681,40 | 173.731,98 |
89 | 233.168,60 | 553,78 | 1.420,45 | 1.974,23 | 231.748,15 | 61.604,36 | 114.101,85 | 175.706,21 |
90 | 231.748,15 | 550,40 | 1.423,83 | 1.974,23 | 230.324,33 | 62.154,76 | 115.525,67 | 177.680,44 |
91 | 230.324,33 | 547,02 | 1.427,21 | 1.974,23 | 228.897,12 | 62.701,78 | 116.952,88 | 179.654,66 |
92 | 228.897,12 | 543,63 | 1.430,60 | 1.974,23 | 227.466,52 | 63.245,41 | 118.383,48 | 181.628,89 |
93 | 227.466,52 | 540,23 | 1.433,99 | 1.974,23 | 226.032,53 | 63.785,65 | 119.817,47 | 183.603,12 |
94 | 226.032,53 | 536,83 | 1.437,40 | 1.974,23 | 224.595,13 | 64.322,47 | 121.254,87 | 185.577,35 |
95 | 224.595,13 | 533,41 | 1.440,81 | 1.974,23 | 223.154,32 | 64.855,89 | 122.695,68 | 187.551,57 |
96 | 223.154,32 | 529,99 | 1.444,24 | 1.974,23 | 221.710,08 | 65.385,88 | 124.139,92 | 189.525,80 |
97 | 221.710,08 | 526,56 | 1.447,67 | 1.974,23 | 220.262,41 | 65.912,44 | 125.587,59 | 191.500,03 |
98 | 220.262,41 | 523,12 | 1.451,10 | 1.974,23 | 218.811,31 | 66.435,56 | 127.038,69 | 193.474,25 |
99 | 218.811,31 | 519,68 | 1.454,55 | 1.974,23 | 217.356,76 | 66.955,24 | 128.493,24 | 195.448,48 |
100 | 217.356,76 | 516,22 | 1.458,00 | 1.974,23 | 215.898,76 | 67.471,46 | 129.951,24 | 197.422,71 |
101 | 215.898,76 | 512,76 | 1.461,47 | 1.974,23 | 214.437,29 | 67.984,22 | 131.412,71 | 199.396,94 |
102 | 214.437,29 | 509,29 | 1.464,94 | 1.974,23 | 212.972,35 | 68.493,51 | 132.877,65 | 201.371,16 |
103 | 212.972,35 | 505,81 | 1.468,42 | 1.974,23 | 211.503,93 | 68.999,32 | 134.346,07 | 203.345,39 |
104 | 211.503,93 | 502,32 | 1.471,91 | 1.974,23 | 210.032,03 | 69.501,64 | 135.817,97 | 205.319,62 |
105 | 210.032,03 | 498,83 | 1.475,40 | 1.974,23 | 208.556,63 | 70.000,47 | 137.293,37 | 207.293,84 |
106 | 208.556,63 | 495,32 | 1.478,91 | 1.974,23 | 207.077,72 | 70.495,79 | 138.772,28 | 209.268,07 |
107 | 207.077,72 | 491,81 | 1.482,42 | 1.974,23 | 205.595,30 | 70.987,60 | 140.254,70 | 211.242,30 |
108 | 205.595,30 | 488,29 | 1.485,94 | 1.974,23 | 204.109,36 | 71.475,89 | 141.740,64 | 213.216,53 |
109 | 204.109,36 | 484,76 | 1.489,47 | 1.974,23 | 202.619,90 | 71.960,65 | 143.230,10 | 215.190,75 |
110 | 202.619,90 | 481,22 | 1.493,00 | 1.974,23 | 201.126,89 | 72.441,87 | 144.723,11 | 217.164,98 |
111 | 201.126,89 | 477,68 | 1.496,55 | 1.974,23 | 199.630,34 | 72.919,55 | 146.219,66 | 219.139,21 |
112 | 199.630,34 | 474,12 | 1.500,11 | 1.974,23 | 198.130,24 | 73.393,67 | 147.719,76 | 221.113,43 |
113 | 198.130,24 | 470,56 | 1.503,67 | 1.974,23 | 196.626,57 | 73.864,23 | 149.223,43 | 223.087,66 |
114 | 196.626,57 | 466,99 | 1.507,24 | 1.974,23 | 195.119,33 | 74.331,22 | 150.730,67 | 225.061,89 |
115 | 195.119,33 | 463,41 | 1.510,82 | 1.974,23 | 193.608,51 | 74.794,63 | 152.241,49 | 227.036,11 |
116 | 193.608,51 | 459,82 | 1.514,41 | 1.974,23 | 192.094,10 | 75.254,45 | 153.755,90 | 229.010,34 |
117 | 192.094,10 | 456,22 | 1.518,00 | 1.974,23 | 190.576,10 | 75.710,67 | 155.273,90 | 230.984,57 |
118 | 190.576,10 | 452,62 | 1.521,61 | 1.974,23 | 189.054,49 | 76.163,29 | 156.795,51 | 232.958,80 |
119 | 189.054,49 | 449,00 | 1.525,22 | 1.974,23 | 187.529,27 | 76.612,29 | 158.320,73 | 234.933,02 |
120 | 187.529,27 | 445,38 | 1.528,85 | 1.974,23 | 186.000,42 | 77.057,67 | 159.849,58 | 236.907,25 |
121 | 186.000,42 | 441,75 | 1.532,48 | 1.974,23 | 184.467,95 | 77.499,43 | 161.382,05 | 238.881,48 |
122 | 184.467,95 | 438,11 | 1.536,12 | 1.974,23 | 182.931,83 | 77.937,54 | 162.918,17 | 240.855,70 |
123 | 182.931,83 | 434,46 | 1.539,76 | 1.974,23 | 181.392,07 | 78.372,00 | 164.457,93 | 242.829,93 |
124 | 181.392,07 | 430,81 | 1.543,42 | 1.974,23 | 179.848,65 | 78.802,81 | 166.001,35 | 244.804,16 |
125 | 179.848,65 | 427,14 | 1.547,09 | 1.974,23 | 178.301,56 | 79.229,95 | 167.548,44 | 246.778,39 |
126 | 178.301,56 | 423,47 | 1.550,76 | 1.974,23 | 176.750,80 | 79.653,41 | 169.099,20 | 248.752,61 |
127 | 176.750,80 | 419,78 | 1.554,44 | 1.974,23 | 175.196,36 | 80.073,20 | 170.653,64 | 250.726,84 |
128 | 175.196,36 | 416,09 | 1.558,14 | 1.974,23 | 173.638,22 | 80.489,29 | 172.211,78 | 252.701,07 |
129 | 173.638,22 | 412,39 | 1.561,84 | 1.974,23 | 172.076,38 | 80.901,68 | 173.773,62 | 254.675,29 |
130 | 172.076,38 | 408,68 | 1.565,55 | 1.974,23 | 170.510,84 | 81.310,36 | 175.339,16 | 256.649,52 |
131 | 170.510,84 | 404,96 | 1.569,26 | 1.974,23 | 168.941,57 | 81.715,32 | 176.908,43 | 258.623,75 |
132 | 168.941,57 | 401,24 | 1.572,99 | 1.974,23 | 167.368,58 | 82.116,56 | 178.481,42 | 260.597,98 |
133 | 167.368,58 | 397,50 | 1.576,73 | 1.974,23 | 165.791,86 | 82.514,06 | 180.058,14 | 262.572,20 |
134 | 165.791,86 | 393,76 | 1.580,47 | 1.974,23 | 164.211,39 | 82.907,81 | 181.638,61 | 264.546,43 |
135 | 164.211,39 | 390,00 | 1.584,23 | 1.974,23 | 162.627,16 | 83.297,82 | 183.222,84 | 266.520,66 |
136 | 162.627,16 | 386,24 | 1.587,99 | 1.974,23 | 161.039,17 | 83.684,06 | 184.810,83 | 268.494,88 |
137 | 161.039,17 | 382,47 | 1.591,76 | 1.974,23 | 159.447,41 | 84.066,52 | 186.402,59 | 270.469,11 |
138 | 159.447,41 | 378,69 | 1.595,54 | 1.974,23 | 157.851,87 | 84.445,21 | 187.998,13 | 272.443,34 |
139 | 157.851,87 | 374,90 | 1.599,33 | 1.974,23 | 156.252,55 | 84.820,11 | 189.597,45 | 274.417,56 |
140 | 156.252,55 | 371,10 | 1.603,13 | 1.974,23 | 154.649,42 | 85.191,21 | 191.200,58 | 276.391,79 |
141 | 154.649,42 | 367,29 | 1.606,93 | 1.974,23 | 153.042,48 | 85.558,50 | 192.807,52 | 278.366,02 |
142 | 153.042,48 | 363,48 | 1.610,75 | 1.974,23 | 151.431,73 | 85.921,98 | 194.418,27 | 280.340,25 |
143 | 151.431,73 | 359,65 | 1.614,58 | 1.974,23 | 149.817,16 | 86.281,63 | 196.032,84 | 282.314,47 |
144 | 149.817,16 | 355,82 | 1.618,41 | 1.974,23 | 148.198,74 | 86.637,44 | 197.651,26 | 284.288,70 |
145 | 148.198,74 | 351,97 | 1.622,26 | 1.974,23 | 146.576,49 | 86.989,42 | 199.273,51 | 286.262,93 |
146 | 146.576,49 | 348,12 | 1.626,11 | 1.974,23 | 144.950,38 | 87.337,54 | 200.899,62 | 288.237,15 |
147 | 144.950,38 | 344,26 | 1.629,97 | 1.974,23 | 143.320,41 | 87.681,79 | 202.529,59 | 290.211,38 |
148 | 143.320,41 | 340,39 | 1.633,84 | 1.974,23 | 141.686,57 | 88.022,18 | 204.163,43 | 292.185,61 |
149 | 141.686,57 | 336,51 | 1.637,72 | 1.974,23 | 140.048,85 | 88.358,68 | 205.801,15 | 294.159,84 |
150 | 140.048,85 | 332,62 | 1.641,61 | 1.974,23 | 138.407,24 | 88.691,30 | 207.442,76 | 296.134,06 |
151 | 138.407,24 | 328,72 | 1.645,51 | 1.974,23 | 136.761,73 | 89.020,02 | 209.088,27 | 298.108,29 |
152 | 136.761,73 | 324,81 | 1.649,42 | 1.974,23 | 135.112,31 | 89.344,83 | 210.737,69 | 300.082,52 |
153 | 135.112,31 | 320,89 | 1.653,34 | 1.974,23 | 133.458,97 | 89.665,72 | 212.391,03 | 302.056,74 |
154 | 133.458,97 | 316,97 | 1.657,26 | 1.974,23 | 131.801,71 | 89.982,68 | 214.048,29 | 304.030,97 |
155 | 131.801,71 | 313,03 | 1.661,20 | 1.974,23 | 130.140,51 | 90.295,71 | 215.709,49 | 306.005,20 |
156 | 130.140,51 | 309,08 | 1.665,14 | 1.974,23 | 128.475,37 | 90.604,80 | 217.374,63 | 307.979,43 |
157 | 128.475,37 | 305,13 | 1.669,10 | 1.974,23 | 126.806,27 | 90.909,92 | 219.043,73 | 309.953,65 |
158 | 126.806,27 | 301,16 | 1.673,06 | 1.974,23 | 125.133,21 | 91.211,09 | 220.716,79 | 311.927,88 |
159 | 125.133,21 | 297,19 | 1.677,04 | 1.974,23 | 123.456,18 | 91.508,28 | 222.393,82 | 313.902,11 |
160 | 123.456,18 | 293,21 | 1.681,02 | 1.974,23 | 121.775,16 | 91.801,49 | 224.074,84 | 315.876,33 |
161 | 121.775,16 | 289,22 | 1.685,01 | 1.974,23 | 120.090,15 | 92.090,71 | 225.759,85 | 317.850,56 |
162 | 120.090,15 | 285,21 | 1.689,01 | 1.974,23 | 118.401,13 | 92.375,92 | 227.448,87 | 319.824,79 |
163 | 118.401,13 | 281,20 | 1.693,02 | 1.974,23 | 116.708,11 | 92.657,12 | 229.141,89 | 321.799,01 |
164 | 116.708,11 | 277,18 | 1.697,05 | 1.974,23 | 115.011,06 | 92.934,30 | 230.838,94 | 323.773,24 |
165 | 115.011,06 | 273,15 | 1.701,08 | 1.974,23 | 113.309,99 | 93.207,46 | 232.540,01 | 325.747,47 |
166 | 113.309,99 | 269,11 | 1.705,12 | 1.974,23 | 111.604,87 | 93.476,57 | 234.245,13 | 327.721,70 |
167 | 111.604,87 | 265,06 | 1.709,17 | 1.974,23 | 109.895,71 | 93.741,63 | 235.954,29 | 329.695,92 |
168 | 109.895,71 | 261,00 | 1.713,22 | 1.974,23 | 108.182,48 | 94.002,63 | 237.667,52 | 331.670,15 |
169 | 108.182,48 | 256,93 | 1.717,29 | 1.974,23 | 106.465,19 | 94.259,56 | 239.384,81 | 333.644,38 |
170 | 106.465,19 | 252,85 | 1.721,37 | 1.974,23 | 104.743,81 | 94.512,42 | 241.106,19 | 335.618,60 |
171 | 104.743,81 | 248,77 | 1.725,46 | 1.974,23 | 103.018,35 | 94.761,19 | 242.831,65 | 337.592,83 |
172 | 103.018,35 | 244,67 | 1.729,56 | 1.974,23 | 101.288,80 | 95.005,85 | 244.561,20 | 339.567,06 |
173 | 101.288,80 | 240,56 | 1.733,67 | 1.974,23 | 99.555,13 | 95.246,41 | 246.294,87 | 341.541,29 |
174 | 99.555,13 | 236,44 | 1.737,78 | 1.974,23 | 97.817,35 | 95.482,86 | 248.032,65 | 343.515,51 |
175 | 97.817,35 | 232,32 | 1.741,91 | 1.974,23 | 96.075,43 | 95.715,17 | 249.774,57 | 345.489,74 |
176 | 96.075,43 | 228,18 | 1.746,05 | 1.974,23 | 94.329,39 | 95.943,35 | 251.520,61 | 347.463,97 |
177 | 94.329,39 | 224,03 | 1.750,19 | 1.974,23 | 92.579,19 | 96.167,39 | 253.270,81 | 349.438,19 |
178 | 92.579,19 | 219,88 | 1.754,35 | 1.974,23 | 90.824,84 | 96.387,26 | 255.025,16 | 351.412,42 |
179 | 90.824,84 | 215,71 | 1.758,52 | 1.974,23 | 89.066,32 | 96.602,97 | 256.783,68 | 353.386,65 |
180 | 89.066,32 | 211,53 | 1.762,69 | 1.974,23 | 87.303,63 | 96.814,50 | 258.546,37 | 355.360,88 |
- 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 |
- 120.839,32€
- Zinsanteil
- 2.201,91€
- Monatsrate
- 3,64%
- Sollzins p.a.
- 3,71%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 345.850,00 | 1.049,08 | 1.152,83 | 2.201,91 | 344.697,17 | 1.049,08 | 1.152,83 | 2.201,91 |
2 | 344.697,17 | 1.045,58 | 1.156,33 | 2.201,91 | 343.540,84 | 2.094,66 | 2.309,16 | 4.403,82 |
3 | 343.540,84 | 1.042,07 | 1.159,84 | 2.201,91 | 342.381,00 | 3.136,73 | 3.469,00 | 6.605,74 |
4 | 342.381,00 | 1.038,56 | 1.163,36 | 2.201,91 | 341.217,64 | 4.175,29 | 4.632,36 | 8.807,65 |
5 | 341.217,64 | 1.035,03 | 1.166,88 | 2.201,91 | 340.050,76 | 5.210,32 | 5.799,24 | 11.009,56 |
6 | 340.050,76 | 1.031,49 | 1.170,42 | 2.201,91 | 338.880,33 | 6.241,80 | 6.969,67 | 13.211,47 |
7 | 338.880,33 | 1.027,94 | 1.173,97 | 2.201,91 | 337.706,36 | 7.269,74 | 8.143,64 | 15.413,38 |
8 | 337.706,36 | 1.024,38 | 1.177,54 | 2.201,91 | 336.528,82 | 8.294,12 | 9.321,18 | 17.615,29 |
9 | 336.528,82 | 1.020,80 | 1.181,11 | 2.201,91 | 335.347,72 | 9.314,92 | 10.502,28 | 19.817,21 |
10 | 335.347,72 | 1.017,22 | 1.184,69 | 2.201,91 | 334.163,03 | 10.332,14 | 11.686,97 | 22.019,12 |
11 | 334.163,03 | 1.013,63 | 1.188,28 | 2.201,91 | 332.974,74 | 11.345,77 | 12.875,26 | 24.221,03 |
12 | 332.974,74 | 1.010,02 | 1.191,89 | 2.201,91 | 331.782,85 | 12.355,79 | 14.067,15 | 26.422,94 |
13 | 331.782,85 | 1.006,41 | 1.195,50 | 2.201,91 | 330.587,35 | 13.362,20 | 15.262,65 | 28.624,85 |
14 | 330.587,35 | 1.002,78 | 1.199,13 | 2.201,91 | 329.388,22 | 14.364,98 | 16.461,78 | 30.826,76 |
15 | 329.388,22 | 999,14 | 1.202,77 | 2.201,91 | 328.185,45 | 15.364,13 | 17.664,55 | 33.028,68 |
16 | 328.185,45 | 995,50 | 1.206,42 | 2.201,91 | 326.979,04 | 16.359,62 | 18.870,96 | 35.230,59 |
17 | 326.979,04 | 991,84 | 1.210,08 | 2.201,91 | 325.768,96 | 17.351,46 | 20.081,04 | 37.432,50 |
18 | 325.768,96 | 988,17 | 1.213,75 | 2.201,91 | 324.555,22 | 18.339,63 | 21.294,78 | 39.634,41 |
19 | 324.555,22 | 984,48 | 1.217,43 | 2.201,91 | 323.337,79 | 19.324,11 | 22.512,21 | 41.836,32 |
20 | 323.337,79 | 980,79 | 1.221,12 | 2.201,91 | 322.116,67 | 20.304,90 | 23.733,33 | 44.038,23 |
21 | 322.116,67 | 977,09 | 1.224,82 | 2.201,91 | 320.891,84 | 21.281,99 | 24.958,16 | 46.240,15 |
22 | 320.891,84 | 973,37 | 1.228,54 | 2.201,91 | 319.663,30 | 22.255,36 | 26.186,70 | 48.442,06 |
23 | 319.663,30 | 969,65 | 1.232,27 | 2.201,91 | 318.431,04 | 23.225,01 | 27.418,96 | 50.643,97 |
24 | 318.431,04 | 965,91 | 1.236,00 | 2.201,91 | 317.195,03 | 24.190,91 | 28.654,97 | 52.845,88 |
25 | 317.195,03 | 962,16 | 1.239,75 | 2.201,91 | 315.955,28 | 25.153,07 | 29.894,72 | 55.047,79 |
26 | 315.955,28 | 958,40 | 1.243,51 | 2.201,91 | 314.711,77 | 26.111,47 | 31.138,23 | 57.249,70 |
27 | 314.711,77 | 954,63 | 1.247,29 | 2.201,91 | 313.464,48 | 27.066,09 | 32.385,52 | 59.451,62 |
28 | 313.464,48 | 950,84 | 1.251,07 | 2.201,91 | 312.213,41 | 28.016,94 | 33.636,59 | 61.653,53 |
29 | 312.213,41 | 947,05 | 1.254,86 | 2.201,91 | 310.958,55 | 28.963,98 | 34.891,45 | 63.855,44 |
30 | 310.958,55 | 943,24 | 1.258,67 | 2.201,91 | 309.699,87 | 29.907,22 | 36.150,13 | 66.057,35 |
31 | 309.699,87 | 939,42 | 1.262,49 | 2.201,91 | 308.437,39 | 30.846,65 | 37.412,61 | 68.259,26 |
32 | 308.437,39 | 935,59 | 1.266,32 | 2.201,91 | 307.171,07 | 31.782,24 | 38.678,93 | 70.461,17 |
33 | 307.171,07 | 931,75 | 1.270,16 | 2.201,91 | 305.900,91 | 32.713,99 | 39.949,09 | 72.663,09 |
34 | 305.900,91 | 927,90 | 1.274,01 | 2.201,91 | 304.626,90 | 33.641,89 | 41.223,10 | 74.865,00 |
35 | 304.626,90 | 924,03 | 1.277,88 | 2.201,91 | 303.349,02 | 34.565,93 | 42.500,98 | 77.066,91 |
36 | 303.349,02 | 920,16 | 1.281,75 | 2.201,91 | 302.067,27 | 35.486,09 | 43.782,73 | 79.268,82 |
37 | 302.067,27 | 916,27 | 1.285,64 | 2.201,91 | 300.781,63 | 36.402,36 | 45.068,37 | 81.470,73 |
38 | 300.781,63 | 912,37 | 1.289,54 | 2.201,91 | 299.492,08 | 37.314,73 | 46.357,92 | 83.672,64 |
39 | 299.492,08 | 908,46 | 1.293,45 | 2.201,91 | 298.198,63 | 38.223,19 | 47.651,37 | 85.874,56 |
40 | 298.198,63 | 904,54 | 1.297,38 | 2.201,91 | 296.901,26 | 39.127,72 | 48.948,74 | 88.076,47 |
41 | 296.901,26 | 900,60 | 1.301,31 | 2.201,91 | 295.599,95 | 40.028,32 | 50.250,05 | 90.278,38 |
42 | 295.599,95 | 896,65 | 1.305,26 | 2.201,91 | 294.294,69 | 40.924,98 | 51.555,31 | 92.480,29 |
43 | 294.294,69 | 892,69 | 1.309,22 | 2.201,91 | 292.985,47 | 41.817,67 | 52.864,53 | 94.682,20 |
44 | 292.985,47 | 888,72 | 1.313,19 | 2.201,91 | 291.672,28 | 42.706,39 | 54.177,72 | 96.884,11 |
45 | 291.672,28 | 884,74 | 1.317,17 | 2.201,91 | 290.355,11 | 43.591,13 | 55.494,89 | 99.086,03 |
46 | 290.355,11 | 880,74 | 1.321,17 | 2.201,91 | 289.033,94 | 44.471,88 | 56.816,06 | 101.287,94 |
47 | 289.033,94 | 876,74 | 1.325,18 | 2.201,91 | 287.708,76 | 45.348,61 | 58.141,24 | 103.489,85 |
48 | 287.708,76 | 872,72 | 1.329,20 | 2.201,91 | 286.379,57 | 46.221,33 | 59.470,43 | 105.691,76 |
49 | 286.379,57 | 868,68 | 1.333,23 | 2.201,91 | 285.046,34 | 47.090,01 | 60.803,66 | 107.893,67 |
50 | 285.046,34 | 864,64 | 1.337,27 | 2.201,91 | 283.709,07 | 47.954,65 | 62.140,93 | 110.095,58 |
51 | 283.709,07 | 860,58 | 1.341,33 | 2.201,91 | 282.367,74 | 48.815,24 | 63.482,26 | 112.297,50 |
52 | 282.367,74 | 856,52 | 1.345,40 | 2.201,91 | 281.022,35 | 49.671,75 | 64.827,65 | 114.499,41 |
53 | 281.022,35 | 852,43 | 1.349,48 | 2.201,91 | 279.672,87 | 50.524,19 | 66.177,13 | 116.701,32 |
54 | 279.672,87 | 848,34 | 1.353,57 | 2.201,91 | 278.319,30 | 51.372,53 | 67.530,70 | 118.903,23 |
55 | 278.319,30 | 844,24 | 1.357,68 | 2.201,91 | 276.961,62 | 52.216,76 | 68.888,38 | 121.105,14 |
56 | 276.961,62 | 840,12 | 1.361,79 | 2.201,91 | 275.599,83 | 53.056,88 | 70.250,17 | 123.307,05 |
57 | 275.599,83 | 835,99 | 1.365,93 | 2.201,91 | 274.233,90 | 53.892,87 | 71.616,10 | 125.508,97 |
58 | 274.233,90 | 831,84 | 1.370,07 | 2.201,91 | 272.863,83 | 54.724,71 | 72.986,17 | 127.710,88 |
59 | 272.863,83 | 827,69 | 1.374,22 | 2.201,91 | 271.489,61 | 55.552,40 | 74.360,39 | 129.912,79 |
60 | 271.489,61 | 823,52 | 1.378,39 | 2.201,91 | 270.111,22 | 56.375,92 | 75.738,78 | 132.114,70 |
61 | 270.111,22 | 819,34 | 1.382,57 | 2.201,91 | 268.728,64 | 57.195,25 | 77.121,36 | 134.316,61 |
62 | 268.728,64 | 815,14 | 1.386,77 | 2.201,91 | 267.341,87 | 58.010,40 | 78.508,13 | 136.518,52 |
63 | 267.341,87 | 810,94 | 1.390,97 | 2.201,91 | 265.950,90 | 58.821,33 | 79.899,10 | 138.720,44 |
64 | 265.950,90 | 806,72 | 1.395,19 | 2.201,91 | 264.555,71 | 59.628,05 | 81.294,29 | 140.922,35 |
65 | 264.555,71 | 802,49 | 1.399,43 | 2.201,91 | 263.156,28 | 60.430,54 | 82.693,72 | 143.124,26 |
66 | 263.156,28 | 798,24 | 1.403,67 | 2.201,91 | 261.752,61 | 61.228,78 | 84.097,39 | 145.326,17 |
67 | 261.752,61 | 793,98 | 1.407,93 | 2.201,91 | 260.344,68 | 62.022,76 | 85.505,32 | 147.528,08 |
68 | 260.344,68 | 789,71 | 1.412,20 | 2.201,91 | 258.932,48 | 62.812,47 | 86.917,52 | 149.729,99 |
69 | 258.932,48 | 785,43 | 1.416,48 | 2.201,91 | 257.516,00 | 63.597,90 | 88.334,00 | 151.931,91 |
70 | 257.516,00 | 781,13 | 1.420,78 | 2.201,91 | 256.095,22 | 64.379,03 | 89.754,78 | 154.133,82 |
71 | 256.095,22 | 776,82 | 1.425,09 | 2.201,91 | 254.670,13 | 65.155,86 | 91.179,87 | 156.335,73 |
72 | 254.670,13 | 772,50 | 1.429,41 | 2.201,91 | 253.240,72 | 65.928,36 | 92.609,28 | 158.537,64 |
73 | 253.240,72 | 768,16 | 1.433,75 | 2.201,91 | 251.806,97 | 66.696,52 | 94.043,03 | 160.739,55 |
74 | 251.806,97 | 763,81 | 1.438,10 | 2.201,91 | 250.368,87 | 67.460,33 | 95.481,13 | 162.941,46 |
75 | 250.368,87 | 759,45 | 1.442,46 | 2.201,91 | 248.926,41 | 68.219,79 | 96.923,59 | 165.143,38 |
76 | 248.926,41 | 755,08 | 1.446,83 | 2.201,91 | 247.479,58 | 68.974,86 | 98.370,42 | 167.345,29 |
77 | 247.479,58 | 750,69 | 1.451,22 | 2.201,91 | 246.028,35 | 69.725,55 | 99.821,65 | 169.547,20 |
78 | 246.028,35 | 746,29 | 1.455,63 | 2.201,91 | 244.572,73 | 70.471,84 | 101.277,27 | 171.749,11 |
79 | 244.572,73 | 741,87 | 1.460,04 | 2.201,91 | 243.112,69 | 71.213,71 | 102.737,31 | 173.951,02 |
80 | 243.112,69 | 737,44 | 1.464,47 | 2.201,91 | 241.648,22 | 71.951,15 | 104.201,78 | 176.152,93 |
81 | 241.648,22 | 733,00 | 1.468,91 | 2.201,91 | 240.179,30 | 72.684,15 | 105.670,70 | 178.354,85 |
82 | 240.179,30 | 728,54 | 1.473,37 | 2.201,91 | 238.705,94 | 73.412,69 | 107.144,06 | 180.556,76 |
83 | 238.705,94 | 724,07 | 1.477,84 | 2.201,91 | 237.228,10 | 74.136,77 | 108.621,90 | 182.758,67 |
84 | 237.228,10 | 719,59 | 1.482,32 | 2.201,91 | 235.745,78 | 74.856,36 | 110.104,22 | 184.960,58 |
85 | 235.745,78 | 715,10 | 1.486,82 | 2.201,91 | 234.258,96 | 75.571,45 | 111.591,04 | 187.162,49 |
86 | 234.258,96 | 710,59 | 1.491,33 | 2.201,91 | 232.767,64 | 76.282,04 | 113.082,36 | 189.364,40 |
87 | 232.767,64 | 706,06 | 1.495,85 | 2.201,91 | 231.271,79 | 76.988,10 | 114.578,21 | 191.566,32 |
88 | 231.271,79 | 701,52 | 1.500,39 | 2.201,91 | 229.771,40 | 77.689,63 | 116.078,60 | 193.768,23 |
89 | 229.771,40 | 696,97 | 1.504,94 | 2.201,91 | 228.266,46 | 78.386,60 | 117.583,54 | 195.970,14 |
90 | 228.266,46 | 692,41 | 1.509,50 | 2.201,91 | 226.756,96 | 79.079,01 | 119.093,04 | 198.172,05 |
91 | 226.756,96 | 687,83 | 1.514,08 | 2.201,91 | 225.242,88 | 79.766,84 | 120.607,12 | 200.373,96 |
92 | 225.242,88 | 683,24 | 1.518,67 | 2.201,91 | 223.724,20 | 80.450,07 | 122.125,80 | 202.575,87 |
93 | 223.724,20 | 678,63 | 1.523,28 | 2.201,91 | 222.200,92 | 81.128,70 | 123.649,08 | 204.777,79 |
94 | 222.200,92 | 674,01 | 1.527,90 | 2.201,91 | 220.673,02 | 81.802,71 | 125.176,98 | 206.979,70 |
95 | 220.673,02 | 669,37 | 1.532,54 | 2.201,91 | 219.140,48 | 82.472,09 | 126.709,52 | 209.181,61 |
96 | 219.140,48 | 664,73 | 1.537,19 | 2.201,91 | 217.603,29 | 83.136,81 | 128.246,71 | 211.383,52 |
97 | 217.603,29 | 660,06 | 1.541,85 | 2.201,91 | 216.061,45 | 83.796,88 | 129.788,55 | 213.585,43 |
98 | 216.061,45 | 655,39 | 1.546,53 | 2.201,91 | 214.514,92 | 84.452,26 | 131.335,08 | 215.787,34 |
99 | 214.514,92 | 650,70 | 1.551,22 | 2.201,91 | 212.963,70 | 85.102,96 | 132.886,30 | 217.989,26 |
100 | 212.963,70 | 645,99 | 1.555,92 | 2.201,91 | 211.407,78 | 85.748,95 | 134.442,22 | 220.191,17 |
101 | 211.407,78 | 641,27 | 1.560,64 | 2.201,91 | 209.847,14 | 86.390,22 | 136.002,86 | 222.393,08 |
102 | 209.847,14 | 636,54 | 1.565,38 | 2.201,91 | 208.281,77 | 87.026,76 | 137.568,23 | 224.594,99 |
103 | 208.281,77 | 631,79 | 1.570,12 | 2.201,91 | 206.711,64 | 87.658,54 | 139.138,36 | 226.796,90 |
104 | 206.711,64 | 627,03 | 1.574,89 | 2.201,91 | 205.136,76 | 88.285,57 | 140.713,24 | 228.998,81 |
105 | 205.136,76 | 622,25 | 1.579,66 | 2.201,91 | 203.557,09 | 88.907,82 | 142.292,91 | 231.200,73 |
106 | 203.557,09 | 617,46 | 1.584,46 | 2.201,91 | 201.972,64 | 89.525,27 | 143.877,36 | 233.402,64 |
107 | 201.972,64 | 612,65 | 1.589,26 | 2.201,91 | 200.383,38 | 90.137,92 | 145.466,62 | 235.604,55 |
108 | 200.383,38 | 607,83 | 1.594,08 | 2.201,91 | 198.789,29 | 90.745,75 | 147.060,71 | 237.806,46 |
109 | 198.789,29 | 602,99 | 1.598,92 | 2.201,91 | 197.190,38 | 91.348,75 | 148.659,62 | 240.008,37 |
110 | 197.190,38 | 598,14 | 1.603,77 | 2.201,91 | 195.586,61 | 91.946,89 | 150.263,39 | 242.210,28 |
111 | 195.586,61 | 593,28 | 1.608,63 | 2.201,91 | 193.977,98 | 92.540,17 | 151.872,02 | 244.412,20 |
112 | 193.977,98 | 588,40 | 1.613,51 | 2.201,91 | 192.364,46 | 93.128,57 | 153.485,54 | 246.614,11 |
113 | 192.364,46 | 583,51 | 1.618,41 | 2.201,91 | 190.746,06 | 93.712,08 | 155.103,94 | 248.816,02 |
114 | 190.746,06 | 578,60 | 1.623,32 | 2.201,91 | 189.122,74 | 94.290,67 | 156.727,26 | 251.017,93 |
115 | 189.122,74 | 573,67 | 1.628,24 | 2.201,91 | 187.494,50 | 94.864,35 | 158.355,50 | 253.219,84 |
116 | 187.494,50 | 568,73 | 1.633,18 | 2.201,91 | 185.861,33 | 95.433,08 | 159.988,67 | 255.421,75 |
117 | 185.861,33 | 563,78 | 1.638,13 | 2.201,91 | 184.223,19 | 95.996,86 | 161.626,81 | 257.623,67 |
118 | 184.223,19 | 558,81 | 1.643,10 | 2.201,91 | 182.580,09 | 96.555,67 | 163.269,91 | 259.825,58 |
119 | 182.580,09 | 553,83 | 1.648,09 | 2.201,91 | 180.932,01 | 97.109,49 | 164.917,99 | 262.027,49 |
120 | 180.932,01 | 548,83 | 1.653,08 | 2.201,91 | 179.278,92 | 97.658,32 | 166.571,08 | 264.229,40 |
121 | 179.278,92 | 543,81 | 1.658,10 | 2.201,91 | 177.620,82 | 98.202,13 | 168.229,18 | 266.431,31 |
122 | 177.620,82 | 538,78 | 1.663,13 | 2.201,91 | 175.957,69 | 98.740,92 | 169.892,31 | 268.633,22 |
123 | 175.957,69 | 533,74 | 1.668,17 | 2.201,91 | 174.289,52 | 99.274,66 | 171.560,48 | 270.835,14 |
124 | 174.289,52 | 528,68 | 1.673,23 | 2.201,91 | 172.616,29 | 99.803,33 | 173.233,71 | 273.037,05 |
125 | 172.616,29 | 523,60 | 1.678,31 | 2.201,91 | 170.937,98 | 100.326,94 | 174.912,02 | 275.238,96 |
126 | 170.937,98 | 518,51 | 1.683,40 | 2.201,91 | 169.254,58 | 100.845,45 | 176.595,42 | 277.440,87 |
127 | 169.254,58 | 513,41 | 1.688,51 | 2.201,91 | 167.566,07 | 101.358,85 | 178.283,93 | 279.642,78 |
128 | 167.566,07 | 508,28 | 1.693,63 | 2.201,91 | 165.872,44 | 101.867,14 | 179.977,56 | 281.844,69 |
129 | 165.872,44 | 503,15 | 1.698,77 | 2.201,91 | 164.173,68 | 102.370,28 | 181.676,32 | 284.046,61 |
130 | 164.173,68 | 497,99 | 1.703,92 | 2.201,91 | 162.469,76 | 102.868,28 | 183.380,24 | 286.248,52 |
131 | 162.469,76 | 492,82 | 1.709,09 | 2.201,91 | 160.760,67 | 103.361,10 | 185.089,33 | 288.450,43 |
132 | 160.760,67 | 487,64 | 1.714,27 | 2.201,91 | 159.046,40 | 103.848,74 | 186.803,60 | 290.652,34 |
133 | 159.046,40 | 482,44 | 1.719,47 | 2.201,91 | 157.326,93 | 104.331,18 | 188.523,07 | 292.854,25 |
134 | 157.326,93 | 477,23 | 1.724,69 | 2.201,91 | 155.602,25 | 104.808,41 | 190.247,75 | 295.056,16 |
135 | 155.602,25 | 471,99 | 1.729,92 | 2.201,91 | 153.872,33 | 105.280,40 | 191.977,67 | 297.258,08 |
136 | 153.872,33 | 466,75 | 1.735,17 | 2.201,91 | 152.137,16 | 105.747,15 | 193.712,84 | 299.459,99 |
137 | 152.137,16 | 461,48 | 1.740,43 | 2.201,91 | 150.396,73 | 106.208,63 | 195.453,27 | 301.661,90 |
138 | 150.396,73 | 456,20 | 1.745,71 | 2.201,91 | 148.651,03 | 106.664,84 | 197.198,97 | 303.863,81 |
139 | 148.651,03 | 450,91 | 1.751,00 | 2.201,91 | 146.900,02 | 107.115,74 | 198.949,98 | 306.065,72 |
140 | 146.900,02 | 445,60 | 1.756,31 | 2.201,91 | 145.143,71 | 107.561,34 | 200.706,29 | 308.267,63 |
141 | 145.143,71 | 440,27 | 1.761,64 | 2.201,91 | 143.382,06 | 108.001,61 | 202.467,94 | 310.469,55 |
142 | 143.382,06 | 434,93 | 1.766,99 | 2.201,91 | 141.615,08 | 108.436,53 | 204.234,92 | 312.671,46 |
143 | 141.615,08 | 429,57 | 1.772,35 | 2.201,91 | 139.842,73 | 108.866,10 | 206.007,27 | 314.873,37 |
144 | 139.842,73 | 424,19 | 1.777,72 | 2.201,91 | 138.065,01 | 109.290,29 | 207.784,99 | 317.075,28 |
145 | 138.065,01 | 418,80 | 1.783,11 | 2.201,91 | 136.281,90 | 109.709,09 | 209.568,10 | 319.277,19 |
146 | 136.281,90 | 413,39 | 1.788,52 | 2.201,91 | 134.493,37 | 110.122,48 | 211.356,63 | 321.479,10 |
147 | 134.493,37 | 407,96 | 1.793,95 | 2.201,91 | 132.699,42 | 110.530,44 | 213.150,58 | 323.681,02 |
148 | 132.699,42 | 402,52 | 1.799,39 | 2.201,91 | 130.900,03 | 110.932,96 | 214.949,97 | 325.882,93 |
149 | 130.900,03 | 397,06 | 1.804,85 | 2.201,91 | 129.095,19 | 111.330,02 | 216.754,81 | 328.084,84 |
150 | 129.095,19 | 391,59 | 1.810,32 | 2.201,91 | 127.284,86 | 111.721,61 | 218.565,14 | 330.286,75 |
151 | 127.284,86 | 386,10 | 1.815,81 | 2.201,91 | 125.469,05 | 112.107,71 | 220.380,95 | 332.488,66 |
152 | 125.469,05 | 380,59 | 1.821,32 | 2.201,91 | 123.647,73 | 112.488,30 | 222.202,27 | 334.690,57 |
153 | 123.647,73 | 375,06 | 1.826,85 | 2.201,91 | 121.820,88 | 112.863,36 | 224.029,12 | 336.892,49 |
154 | 121.820,88 | 369,52 | 1.832,39 | 2.201,91 | 119.988,49 | 113.232,89 | 225.861,51 | 339.094,40 |
155 | 119.988,49 | 363,97 | 1.837,95 | 2.201,91 | 118.150,54 | 113.596,85 | 227.699,46 | 341.296,31 |
156 | 118.150,54 | 358,39 | 1.843,52 | 2.201,91 | 116.307,02 | 113.955,24 | 229.542,98 | 343.498,22 |
157 | 116.307,02 | 352,80 | 1.849,11 | 2.201,91 | 114.457,91 | 114.308,04 | 231.392,09 | 345.700,13 |
158 | 114.457,91 | 347,19 | 1.854,72 | 2.201,91 | 112.603,19 | 114.655,23 | 233.246,81 | 347.902,04 |
159 | 112.603,19 | 341,56 | 1.860,35 | 2.201,91 | 110.742,84 | 114.996,79 | 235.107,16 | 350.103,96 |
160 | 110.742,84 | 335,92 | 1.865,99 | 2.201,91 | 108.876,85 | 115.332,71 | 236.973,15 | 352.305,87 |
161 | 108.876,85 | 330,26 | 1.871,65 | 2.201,91 | 107.005,19 | 115.662,97 | 238.844,81 | 354.507,78 |
162 | 107.005,19 | 324,58 | 1.877,33 | 2.201,91 | 105.127,86 | 115.987,55 | 240.722,14 | 356.709,69 |
163 | 105.127,86 | 318,89 | 1.883,02 | 2.201,91 | 103.244,84 | 116.306,44 | 242.605,16 | 358.911,60 |
164 | 103.244,84 | 313,18 | 1.888,74 | 2.201,91 | 101.356,11 | 116.619,62 | 244.493,89 | 361.113,51 |
165 | 101.356,11 | 307,45 | 1.894,46 | 2.201,91 | 99.461,64 | 116.927,07 | 246.388,36 | 363.315,43 |
166 | 99.461,64 | 301,70 | 1.900,21 | 2.201,91 | 97.561,43 | 117.228,77 | 248.288,57 | 365.517,34 |
167 | 97.561,43 | 295,94 | 1.905,98 | 2.201,91 | 95.655,45 | 117.524,70 | 250.194,55 | 367.719,25 |
168 | 95.655,45 | 290,15 | 1.911,76 | 2.201,91 | 93.743,70 | 117.814,86 | 252.106,30 | 369.921,16 |
169 | 93.743,70 | 284,36 | 1.917,56 | 2.201,91 | 91.826,14 | 118.099,21 | 254.023,86 | 372.123,07 |
170 | 91.826,14 | 278,54 | 1.923,37 | 2.201,91 | 89.902,77 | 118.377,75 | 255.947,23 | 374.324,98 |
171 | 89.902,77 | 272,71 | 1.929,21 | 2.201,91 | 87.973,56 | 118.650,46 | 257.876,44 | 376.526,90 |
172 | 87.973,56 | 266,85 | 1.935,06 | 2.201,91 | 86.038,50 | 118.917,31 | 259.811,50 | 378.728,81 |
173 | 86.038,50 | 260,98 | 1.940,93 | 2.201,91 | 84.097,58 | 119.178,29 | 261.752,42 | 380.930,72 |
174 | 84.097,58 | 255,10 | 1.946,82 | 2.201,91 | 82.150,76 | 119.433,39 | 263.699,24 | 383.132,63 |
175 | 82.150,76 | 249,19 | 1.952,72 | 2.201,91 | 80.198,04 | 119.682,58 | 265.651,96 | 385.334,54 |
176 | 80.198,04 | 243,27 | 1.958,64 | 2.201,91 | 78.239,39 | 119.925,85 | 267.610,61 | 387.536,45 |
177 | 78.239,39 | 237,33 | 1.964,59 | 2.201,91 | 76.274,81 | 120.163,17 | 269.575,19 | 389.738,37 |
178 | 76.274,81 | 231,37 | 1.970,54 | 2.201,91 | 74.304,26 | 120.394,54 | 271.545,74 | 391.940,28 |
179 | 74.304,26 | 225,39 | 1.976,52 | 2.201,91 | 72.327,74 | 120.619,93 | 273.522,26 | 394.142,19 |
180 | 72.327,74 | 219,39 | 1.982,52 | 2.201,91 | 70.345,22 | 120.839,32 | 275.504,78 | 396.344,10 |
Stand der Daten: 14.08.2022
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 2022 | |
---|---|
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: