Baufinanzierungsrechner – Zinsen für die Baufinanzierung im Vergleich
Die Bauzinsen sind zwar seit Beginn des Jahres 2022 deutlich gestiegen, im historischen Vergleich aber nach wie vor niedrig. Welche Banken und Vermittler Ihnen dabei im konkreten Fall das beste Angebot machen, können Sie mit unserem Baufinanzierunsgvergleich ermitteln:
Einfach Kaufpreis und vorhandenes Eigenkapital eingeben, Bundesland auswählen, in welchem sich die Immobilie befindet, und gegebenenfalls Zinsbindung und Tilgung anpassen. Unser Rechner ermittelt aus Ihren Angaben automatisch die Kaufnebenkosten, die Sie aber jederzeit – etwa bei abweichender Maklerprovision – anpassen können:
- 102.717,07€
- Zinsanteil
- 2.028,99€
- Monatsrate
- 3,04%
- Sollzins p.a.
- 3,11%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 345.850,00 | 876,15 | 1.152,83 | 2.028,99 | 344.697,17 | 876,15 | 1.152,83 | 2.028,99 |
2 | 344.697,17 | 873,23 | 1.155,75 | 2.028,99 | 343.541,41 | 1.749,39 | 2.308,59 | 4.057,97 |
3 | 343.541,41 | 870,30 | 1.158,68 | 2.028,99 | 342.382,73 | 2.619,69 | 3.467,27 | 6.086,96 |
4 | 342.382,73 | 867,37 | 1.161,62 | 2.028,99 | 341.221,11 | 3.487,06 | 4.628,89 | 8.115,95 |
5 | 341.221,11 | 864,43 | 1.164,56 | 2.028,99 | 340.056,55 | 4.351,49 | 5.793,45 | 10.144,93 |
6 | 340.056,55 | 861,48 | 1.167,51 | 2.028,99 | 338.889,04 | 5.212,96 | 6.960,96 | 12.173,92 |
7 | 338.889,04 | 858,52 | 1.170,47 | 2.028,99 | 337.718,58 | 6.071,48 | 8.131,42 | 14.202,91 |
8 | 337.718,58 | 855,55 | 1.173,43 | 2.028,99 | 336.545,14 | 6.927,04 | 9.304,86 | 16.231,89 |
9 | 336.545,14 | 852,58 | 1.176,41 | 2.028,99 | 335.368,74 | 7.779,62 | 10.481,26 | 18.260,88 |
10 | 335.368,74 | 849,60 | 1.179,39 | 2.028,99 | 334.189,35 | 8.629,22 | 11.660,65 | 20.289,87 |
11 | 334.189,35 | 846,61 | 1.182,37 | 2.028,99 | 333.006,98 | 9.475,83 | 12.843,02 | 22.318,85 |
12 | 333.006,98 | 843,62 | 1.185,37 | 2.028,99 | 331.821,61 | 10.319,45 | 14.028,39 | 24.347,84 |
13 | 331.821,61 | 840,61 | 1.188,37 | 2.028,99 | 330.633,24 | 11.160,06 | 15.216,76 | 26.376,83 |
14 | 330.633,24 | 837,60 | 1.191,38 | 2.028,99 | 329.441,85 | 11.997,67 | 16.408,15 | 28.405,81 |
15 | 329.441,85 | 834,59 | 1.194,40 | 2.028,99 | 328.247,45 | 12.832,25 | 17.602,55 | 30.434,80 |
16 | 328.247,45 | 831,56 | 1.197,43 | 2.028,99 | 327.050,03 | 13.663,81 | 18.799,97 | 32.463,79 |
17 | 327.050,03 | 828,53 | 1.200,46 | 2.028,99 | 325.849,57 | 14.492,34 | 20.000,43 | 34.492,77 |
18 | 325.849,57 | 825,49 | 1.203,50 | 2.028,99 | 324.646,07 | 15.317,83 | 21.203,93 | 36.521,76 |
19 | 324.646,07 | 822,44 | 1.206,55 | 2.028,99 | 323.439,52 | 16.140,26 | 22.410,48 | 38.550,75 |
20 | 323.439,52 | 819,38 | 1.209,61 | 2.028,99 | 322.229,91 | 16.959,64 | 23.620,09 | 40.579,73 |
21 | 322.229,91 | 816,32 | 1.212,67 | 2.028,99 | 321.017,24 | 17.775,96 | 24.832,76 | 42.608,72 |
22 | 321.017,24 | 813,24 | 1.215,74 | 2.028,99 | 319.801,50 | 18.589,20 | 26.048,50 | 44.637,71 |
23 | 319.801,50 | 810,16 | 1.218,82 | 2.028,99 | 318.582,67 | 19.399,37 | 27.267,33 | 46.666,69 |
24 | 318.582,67 | 807,08 | 1.221,91 | 2.028,99 | 317.360,76 | 20.206,44 | 28.489,24 | 48.695,68 |
25 | 317.360,76 | 803,98 | 1.225,01 | 2.028,99 | 316.135,76 | 21.010,42 | 29.714,24 | 50.724,67 |
26 | 316.135,76 | 800,88 | 1.228,11 | 2.028,99 | 314.907,65 | 21.811,30 | 30.942,35 | 52.753,65 |
27 | 314.907,65 | 797,77 | 1.231,22 | 2.028,99 | 313.676,43 | 22.609,07 | 32.173,57 | 54.782,64 |
28 | 313.676,43 | 794,65 | 1.234,34 | 2.028,99 | 312.442,09 | 23.403,71 | 33.407,91 | 56.811,63 |
29 | 312.442,09 | 791,52 | 1.237,47 | 2.028,99 | 311.204,62 | 24.195,23 | 34.645,38 | 58.840,61 |
30 | 311.204,62 | 788,39 | 1.240,60 | 2.028,99 | 309.964,02 | 24.983,62 | 35.885,98 | 60.869,60 |
31 | 309.964,02 | 785,24 | 1.243,74 | 2.028,99 | 308.720,27 | 25.768,86 | 37.129,73 | 62.898,59 |
32 | 308.720,27 | 782,09 | 1.246,90 | 2.028,99 | 307.473,38 | 26.550,95 | 38.376,62 | 64.927,57 |
33 | 307.473,38 | 778,93 | 1.250,05 | 2.028,99 | 306.223,32 | 27.329,88 | 39.626,68 | 66.956,56 |
34 | 306.223,32 | 775,77 | 1.253,22 | 2.028,99 | 304.970,10 | 28.105,65 | 40.879,90 | 68.985,55 |
35 | 304.970,10 | 772,59 | 1.256,40 | 2.028,99 | 303.713,71 | 28.878,24 | 42.136,29 | 71.014,53 |
36 | 303.713,71 | 769,41 | 1.259,58 | 2.028,99 | 302.454,13 | 29.647,65 | 43.395,87 | 73.043,52 |
37 | 302.454,13 | 766,22 | 1.262,77 | 2.028,99 | 301.191,36 | 30.413,87 | 44.658,64 | 75.072,51 |
38 | 301.191,36 | 763,02 | 1.265,97 | 2.028,99 | 299.925,39 | 31.176,88 | 45.924,61 | 77.101,49 |
39 | 299.925,39 | 759,81 | 1.269,18 | 2.028,99 | 298.656,22 | 31.936,70 | 47.193,78 | 79.130,48 |
40 | 298.656,22 | 756,60 | 1.272,39 | 2.028,99 | 297.383,82 | 32.693,29 | 48.466,18 | 81.159,47 |
41 | 297.383,82 | 753,37 | 1.275,61 | 2.028,99 | 296.108,21 | 33.446,66 | 49.741,79 | 83.188,45 |
42 | 296.108,21 | 750,14 | 1.278,85 | 2.028,99 | 294.829,36 | 34.196,80 | 51.020,64 | 85.217,44 |
43 | 294.829,36 | 746,90 | 1.282,09 | 2.028,99 | 293.547,28 | 34.943,71 | 52.302,72 | 87.246,43 |
44 | 293.547,28 | 743,65 | 1.285,33 | 2.028,99 | 292.261,95 | 35.687,36 | 53.588,05 | 89.275,41 |
45 | 292.261,95 | 740,40 | 1.288,59 | 2.028,99 | 290.973,36 | 36.427,76 | 54.876,64 | 91.304,40 |
46 | 290.973,36 | 737,13 | 1.291,85 | 2.028,99 | 289.681,50 | 37.164,89 | 56.168,50 | 93.333,39 |
47 | 289.681,50 | 733,86 | 1.295,13 | 2.028,99 | 288.386,37 | 37.898,75 | 57.463,63 | 95.362,37 |
48 | 288.386,37 | 730,58 | 1.298,41 | 2.028,99 | 287.087,97 | 38.629,33 | 58.762,03 | 97.391,36 |
49 | 287.087,97 | 727,29 | 1.301,70 | 2.028,99 | 285.786,27 | 39.356,62 | 60.063,73 | 99.420,35 |
50 | 285.786,27 | 723,99 | 1.304,99 | 2.028,99 | 284.481,28 | 40.080,61 | 61.368,72 | 101.449,33 |
51 | 284.481,28 | 720,69 | 1.308,30 | 2.028,99 | 283.172,97 | 40.801,29 | 62.677,03 | 103.478,32 |
52 | 283.172,97 | 717,37 | 1.311,62 | 2.028,99 | 281.861,36 | 41.518,67 | 63.988,64 | 105.507,31 |
53 | 281.861,36 | 714,05 | 1.314,94 | 2.028,99 | 280.546,42 | 42.232,71 | 65.303,58 | 107.536,29 |
54 | 280.546,42 | 710,72 | 1.318,27 | 2.028,99 | 279.228,15 | 42.943,43 | 66.621,85 | 109.565,28 |
55 | 279.228,15 | 707,38 | 1.321,61 | 2.028,99 | 277.906,54 | 43.650,81 | 67.943,46 | 111.594,27 |
56 | 277.906,54 | 704,03 | 1.324,96 | 2.028,99 | 276.581,59 | 44.354,84 | 69.268,41 | 113.623,25 |
57 | 276.581,59 | 700,67 | 1.328,31 | 2.028,99 | 275.253,27 | 45.055,51 | 70.596,73 | 115.652,24 |
58 | 275.253,27 | 697,31 | 1.331,68 | 2.028,99 | 273.921,60 | 45.752,82 | 71.928,40 | 117.681,23 |
59 | 273.921,60 | 693,93 | 1.335,05 | 2.028,99 | 272.586,54 | 46.446,76 | 73.263,46 | 119.710,21 |
60 | 272.586,54 | 690,55 | 1.338,43 | 2.028,99 | 271.248,11 | 47.137,31 | 74.601,89 | 121.739,20 |
61 | 271.248,11 | 687,16 | 1.341,82 | 2.028,99 | 269.906,28 | 47.824,47 | 75.943,72 | 123.768,19 |
62 | 269.906,28 | 683,76 | 1.345,22 | 2.028,99 | 268.561,06 | 48.508,23 | 77.288,94 | 125.797,17 |
63 | 268.561,06 | 680,35 | 1.348,63 | 2.028,99 | 267.212,43 | 49.188,59 | 78.637,57 | 127.826,16 |
64 | 267.212,43 | 676,94 | 1.352,05 | 2.028,99 | 265.860,38 | 49.865,53 | 79.989,62 | 129.855,15 |
65 | 265.860,38 | 673,51 | 1.355,47 | 2.028,99 | 264.504,91 | 50.539,04 | 81.345,09 | 131.884,13 |
66 | 264.504,91 | 670,08 | 1.358,91 | 2.028,99 | 263.146,00 | 51.209,12 | 82.704,00 | 133.913,12 |
67 | 263.146,00 | 666,64 | 1.362,35 | 2.028,99 | 261.783,65 | 51.875,75 | 84.066,35 | 135.942,11 |
68 | 261.783,65 | 663,19 | 1.365,80 | 2.028,99 | 260.417,85 | 52.538,94 | 85.432,15 | 137.971,09 |
69 | 260.417,85 | 659,73 | 1.369,26 | 2.028,99 | 259.048,59 | 53.198,67 | 86.801,41 | 140.000,08 |
70 | 259.048,59 | 656,26 | 1.372,73 | 2.028,99 | 257.675,86 | 53.854,92 | 88.174,14 | 142.029,07 |
71 | 257.675,86 | 652,78 | 1.376,21 | 2.028,99 | 256.299,65 | 54.507,70 | 89.550,35 | 144.058,05 |
72 | 256.299,65 | 649,29 | 1.379,69 | 2.028,99 | 254.919,95 | 55.156,99 | 90.930,05 | 146.087,04 |
73 | 254.919,95 | 645,80 | 1.383,19 | 2.028,99 | 253.536,76 | 55.802,79 | 92.313,24 | 148.116,03 |
74 | 253.536,76 | 642,29 | 1.386,69 | 2.028,99 | 252.150,07 | 56.445,08 | 93.699,93 | 150.145,01 |
75 | 252.150,07 | 638,78 | 1.390,21 | 2.028,99 | 250.759,86 | 57.083,86 | 95.090,14 | 152.174,00 |
76 | 250.759,86 | 635,26 | 1.393,73 | 2.028,99 | 249.366,14 | 57.719,12 | 96.483,86 | 154.202,99 |
77 | 249.366,14 | 631,73 | 1.397,26 | 2.028,99 | 247.968,88 | 58.350,85 | 97.881,12 | 156.231,97 |
78 | 247.968,88 | 628,19 | 1.400,80 | 2.028,99 | 246.568,08 | 58.979,04 | 99.281,92 | 158.260,96 |
79 | 246.568,08 | 624,64 | 1.404,35 | 2.028,99 | 245.163,73 | 59.603,68 | 100.686,27 | 160.289,95 |
80 | 245.163,73 | 621,08 | 1.407,91 | 2.028,99 | 243.755,82 | 60.224,76 | 102.094,18 | 162.318,93 |
81 | 243.755,82 | 617,51 | 1.411,47 | 2.028,99 | 242.344,35 | 60.842,27 | 103.505,65 | 164.347,92 |
82 | 242.344,35 | 613,94 | 1.415,05 | 2.028,99 | 240.929,30 | 61.456,21 | 104.920,70 | 166.376,91 |
83 | 240.929,30 | 610,35 | 1.418,63 | 2.028,99 | 239.510,67 | 62.066,57 | 106.339,33 | 168.405,89 |
84 | 239.510,67 | 606,76 | 1.422,23 | 2.028,99 | 238.088,45 | 62.673,33 | 107.761,55 | 170.434,88 |
85 | 238.088,45 | 603,16 | 1.425,83 | 2.028,99 | 236.662,62 | 63.276,48 | 109.187,38 | 172.463,87 |
86 | 236.662,62 | 599,55 | 1.429,44 | 2.028,99 | 235.233,18 | 63.876,03 | 110.616,82 | 174.492,85 |
87 | 235.233,18 | 595,92 | 1.433,06 | 2.028,99 | 233.800,11 | 64.471,95 | 112.049,89 | 176.521,84 |
88 | 233.800,11 | 592,29 | 1.436,69 | 2.028,99 | 232.363,42 | 65.064,25 | 113.486,58 | 178.550,83 |
89 | 232.363,42 | 588,65 | 1.440,33 | 2.028,99 | 230.923,09 | 65.652,90 | 114.926,91 | 180.579,81 |
90 | 230.923,09 | 585,01 | 1.443,98 | 2.028,99 | 229.479,11 | 66.237,91 | 116.370,89 | 182.608,80 |
91 | 229.479,11 | 581,35 | 1.447,64 | 2.028,99 | 228.031,47 | 66.819,25 | 117.818,53 | 184.637,79 |
92 | 228.031,47 | 577,68 | 1.451,31 | 2.028,99 | 226.580,16 | 67.396,93 | 119.269,84 | 186.666,77 |
93 | 226.580,16 | 574,00 | 1.454,98 | 2.028,99 | 225.125,18 | 67.970,94 | 120.724,82 | 188.695,76 |
94 | 225.125,18 | 570,32 | 1.458,67 | 2.028,99 | 223.666,51 | 68.541,25 | 122.183,49 | 190.724,75 |
95 | 223.666,51 | 566,62 | 1.462,36 | 2.028,99 | 222.204,14 | 69.107,87 | 123.645,86 | 192.753,73 |
96 | 222.204,14 | 562,92 | 1.466,07 | 2.028,99 | 220.738,07 | 69.670,79 | 125.111,93 | 194.782,72 |
97 | 220.738,07 | 559,20 | 1.469,78 | 2.028,99 | 219.268,29 | 70.229,99 | 126.581,71 | 196.811,71 |
98 | 219.268,29 | 555,48 | 1.473,51 | 2.028,99 | 217.794,78 | 70.785,47 | 128.055,22 | 198.840,69 |
99 | 217.794,78 | 551,75 | 1.477,24 | 2.028,99 | 216.317,54 | 71.337,22 | 129.532,46 | 200.869,68 |
100 | 216.317,54 | 548,00 | 1.480,98 | 2.028,99 | 214.836,56 | 71.885,23 | 131.013,44 | 202.898,67 |
101 | 214.836,56 | 544,25 | 1.484,73 | 2.028,99 | 213.351,82 | 72.429,48 | 132.498,18 | 204.927,65 |
102 | 213.351,82 | 540,49 | 1.488,50 | 2.028,99 | 211.863,33 | 72.969,97 | 133.986,67 | 206.956,64 |
103 | 211.863,33 | 536,72 | 1.492,27 | 2.028,99 | 210.371,06 | 73.506,69 | 135.478,94 | 208.985,63 |
104 | 210.371,06 | 532,94 | 1.496,05 | 2.028,99 | 208.875,02 | 74.039,63 | 136.974,98 | 211.014,61 |
105 | 208.875,02 | 529,15 | 1.499,84 | 2.028,99 | 207.375,18 | 74.568,78 | 138.474,82 | 213.043,60 |
106 | 207.375,18 | 525,35 | 1.503,64 | 2.028,99 | 205.871,54 | 75.094,13 | 139.978,46 | 215.072,59 |
107 | 205.871,54 | 521,54 | 1.507,45 | 2.028,99 | 204.364,10 | 75.615,67 | 141.485,90 | 217.101,57 |
108 | 204.364,10 | 517,72 | 1.511,26 | 2.028,99 | 202.852,83 | 76.133,39 | 142.997,17 | 219.130,56 |
109 | 202.852,83 | 513,89 | 1.515,09 | 2.028,99 | 201.337,74 | 76.647,29 | 144.512,26 | 221.159,55 |
110 | 201.337,74 | 510,06 | 1.518,93 | 2.028,99 | 199.818,81 | 77.157,34 | 146.031,19 | 223.188,53 |
111 | 199.818,81 | 506,21 | 1.522,78 | 2.028,99 | 198.296,03 | 77.663,55 | 147.553,97 | 225.217,52 |
112 | 198.296,03 | 502,35 | 1.526,64 | 2.028,99 | 196.769,39 | 78.165,90 | 149.080,61 | 227.246,51 |
113 | 196.769,39 | 498,48 | 1.530,50 | 2.028,99 | 195.238,89 | 78.664,38 | 150.611,11 | 229.275,49 |
114 | 195.238,89 | 494,61 | 1.534,38 | 2.028,99 | 193.704,51 | 79.158,99 | 152.145,49 | 231.304,48 |
115 | 193.704,51 | 490,72 | 1.538,27 | 2.028,99 | 192.166,24 | 79.649,71 | 153.683,76 | 233.333,47 |
116 | 192.166,24 | 486,82 | 1.542,17 | 2.028,99 | 190.624,07 | 80.136,53 | 155.225,93 | 235.362,45 |
117 | 190.624,07 | 482,91 | 1.546,07 | 2.028,99 | 189.078,00 | 80.619,44 | 156.772,00 | 237.391,44 |
118 | 189.078,00 | 479,00 | 1.549,99 | 2.028,99 | 187.528,01 | 81.098,44 | 158.321,99 | 239.420,43 |
119 | 187.528,01 | 475,07 | 1.553,92 | 2.028,99 | 185.974,10 | 81.573,51 | 159.875,90 | 241.449,41 |
120 | 185.974,10 | 471,13 | 1.557,85 | 2.028,99 | 184.416,25 | 82.044,65 | 161.433,75 | 243.478,40 |
121 | 184.416,25 | 467,19 | 1.561,80 | 2.028,99 | 182.854,45 | 82.511,83 | 162.995,55 | 245.507,39 |
122 | 182.854,45 | 463,23 | 1.565,76 | 2.028,99 | 181.288,69 | 82.975,06 | 164.561,31 | 247.536,37 |
123 | 181.288,69 | 459,26 | 1.569,72 | 2.028,99 | 179.718,97 | 83.434,33 | 166.131,03 | 249.565,36 |
124 | 179.718,97 | 455,29 | 1.573,70 | 2.028,99 | 178.145,27 | 83.889,62 | 167.704,73 | 251.594,35 |
125 | 178.145,27 | 451,30 | 1.577,69 | 2.028,99 | 176.567,59 | 84.340,92 | 169.282,41 | 253.623,33 |
126 | 176.567,59 | 447,30 | 1.581,68 | 2.028,99 | 174.985,90 | 84.788,22 | 170.864,10 | 255.652,32 |
127 | 174.985,90 | 443,30 | 1.585,69 | 2.028,99 | 173.400,21 | 85.231,52 | 172.449,79 | 257.681,31 |
128 | 173.400,21 | 439,28 | 1.589,71 | 2.028,99 | 171.810,51 | 85.670,80 | 174.039,49 | 259.710,29 |
129 | 171.810,51 | 435,25 | 1.593,73 | 2.028,99 | 170.216,77 | 86.106,05 | 175.633,23 | 261.739,28 |
130 | 170.216,77 | 431,22 | 1.597,77 | 2.028,99 | 168.619,00 | 86.537,27 | 177.231,00 | 263.768,27 |
131 | 168.619,00 | 427,17 | 1.601,82 | 2.028,99 | 167.017,19 | 86.964,44 | 178.832,81 | 265.797,25 |
132 | 167.017,19 | 423,11 | 1.605,88 | 2.028,99 | 165.411,31 | 87.387,55 | 180.438,69 | 267.826,24 |
133 | 165.411,31 | 419,04 | 1.609,94 | 2.028,99 | 163.801,36 | 87.806,59 | 182.048,64 | 269.855,23 |
134 | 163.801,36 | 414,96 | 1.614,02 | 2.028,99 | 162.187,34 | 88.221,55 | 183.662,66 | 271.884,21 |
135 | 162.187,34 | 410,87 | 1.618,11 | 2.028,99 | 160.569,23 | 88.632,43 | 185.280,77 | 273.913,20 |
136 | 160.569,23 | 406,78 | 1.622,21 | 2.028,99 | 158.947,02 | 89.039,20 | 186.902,98 | 275.942,19 |
137 | 158.947,02 | 402,67 | 1.626,32 | 2.028,99 | 157.320,70 | 89.441,87 | 188.529,30 | 277.971,17 |
138 | 157.320,70 | 398,55 | 1.630,44 | 2.028,99 | 155.690,26 | 89.840,42 | 190.159,74 | 280.000,16 |
139 | 155.690,26 | 394,42 | 1.634,57 | 2.028,99 | 154.055,68 | 90.234,83 | 191.794,32 | 282.029,15 |
140 | 154.055,68 | 390,27 | 1.638,71 | 2.028,99 | 152.416,97 | 90.625,11 | 193.433,03 | 284.058,13 |
141 | 152.416,97 | 386,12 | 1.642,86 | 2.028,99 | 150.774,11 | 91.011,23 | 195.075,89 | 286.087,12 |
142 | 150.774,11 | 381,96 | 1.647,03 | 2.028,99 | 149.127,08 | 91.393,19 | 196.722,92 | 288.116,11 |
143 | 149.127,08 | 377,79 | 1.651,20 | 2.028,99 | 147.475,88 | 91.770,98 | 198.374,12 | 290.145,09 |
144 | 147.475,88 | 373,61 | 1.655,38 | 2.028,99 | 145.820,50 | 92.144,58 | 200.029,50 | 292.174,08 |
145 | 145.820,50 | 369,41 | 1.659,57 | 2.028,99 | 144.160,93 | 92.514,00 | 201.689,07 | 294.203,07 |
146 | 144.160,93 | 365,21 | 1.663,78 | 2.028,99 | 142.497,15 | 92.879,20 | 203.352,85 | 296.232,05 |
147 | 142.497,15 | 360,99 | 1.667,99 | 2.028,99 | 140.829,16 | 93.240,20 | 205.020,84 | 298.261,04 |
148 | 140.829,16 | 356,77 | 1.672,22 | 2.028,99 | 139.156,94 | 93.596,96 | 206.693,06 | 300.290,03 |
149 | 139.156,94 | 352,53 | 1.676,46 | 2.028,99 | 137.480,48 | 93.949,49 | 208.369,52 | 302.319,01 |
150 | 137.480,48 | 348,28 | 1.680,70 | 2.028,99 | 135.799,78 | 94.297,78 | 210.050,22 | 304.348,00 |
151 | 135.799,78 | 344,03 | 1.684,96 | 2.028,99 | 134.114,82 | 94.641,80 | 211.735,18 | 306.376,99 |
152 | 134.114,82 | 339,76 | 1.689,23 | 2.028,99 | 132.425,59 | 94.981,56 | 213.424,41 | 308.405,97 |
153 | 132.425,59 | 335,48 | 1.693,51 | 2.028,99 | 130.732,08 | 95.317,04 | 215.117,92 | 310.434,96 |
154 | 130.732,08 | 331,19 | 1.697,80 | 2.028,99 | 129.034,28 | 95.648,23 | 216.815,72 | 312.463,95 |
155 | 129.034,28 | 326,89 | 1.702,10 | 2.028,99 | 127.332,18 | 95.975,11 | 218.517,82 | 314.492,93 |
156 | 127.332,18 | 322,57 | 1.706,41 | 2.028,99 | 125.625,77 | 96.297,69 | 220.224,23 | 316.521,92 |
157 | 125.625,77 | 318,25 | 1.710,73 | 2.028,99 | 123.915,03 | 96.615,94 | 221.934,97 | 318.550,91 |
158 | 123.915,03 | 313,92 | 1.715,07 | 2.028,99 | 122.199,97 | 96.929,86 | 223.650,03 | 320.579,89 |
159 | 122.199,97 | 309,57 | 1.719,41 | 2.028,99 | 120.480,55 | 97.239,43 | 225.369,45 | 322.608,88 |
160 | 120.480,55 | 305,22 | 1.723,77 | 2.028,99 | 118.756,78 | 97.544,65 | 227.093,22 | 324.637,87 |
161 | 118.756,78 | 300,85 | 1.728,14 | 2.028,99 | 117.028,65 | 97.845,50 | 228.821,35 | 326.666,85 |
162 | 117.028,65 | 296,47 | 1.732,51 | 2.028,99 | 115.296,13 | 98.141,97 | 230.553,87 | 328.695,84 |
163 | 115.296,13 | 292,08 | 1.736,90 | 2.028,99 | 113.559,23 | 98.434,06 | 232.290,77 | 330.724,83 |
164 | 113.559,23 | 287,68 | 1.741,30 | 2.028,99 | 111.817,93 | 98.721,74 | 234.032,07 | 332.753,81 |
165 | 111.817,93 | 283,27 | 1.745,71 | 2.028,99 | 110.072,21 | 99.005,01 | 235.777,79 | 334.782,80 |
166 | 110.072,21 | 278,85 | 1.750,14 | 2.028,99 | 108.322,08 | 99.283,86 | 237.527,92 | 336.811,79 |
167 | 108.322,08 | 274,42 | 1.754,57 | 2.028,99 | 106.567,50 | 99.558,28 | 239.282,50 | 338.840,77 |
168 | 106.567,50 | 269,97 | 1.759,02 | 2.028,99 | 104.808,49 | 99.828,25 | 241.041,51 | 340.869,76 |
169 | 104.808,49 | 265,51 | 1.763,47 | 2.028,99 | 103.045,02 | 100.093,76 | 242.804,98 | 342.898,75 |
170 | 103.045,02 | 261,05 | 1.767,94 | 2.028,99 | 101.277,08 | 100.354,81 | 244.572,92 | 344.927,73 |
171 | 101.277,08 | 256,57 | 1.772,42 | 2.028,99 | 99.504,66 | 100.611,38 | 246.345,34 | 346.956,72 |
172 | 99.504,66 | 252,08 | 1.776,91 | 2.028,99 | 97.727,75 | 100.863,46 | 248.122,25 | 348.985,71 |
173 | 97.727,75 | 247,58 | 1.781,41 | 2.028,99 | 95.946,34 | 101.111,04 | 249.903,66 | 351.014,69 |
174 | 95.946,34 | 243,06 | 1.785,92 | 2.028,99 | 94.160,42 | 101.354,10 | 251.689,58 | 353.043,68 |
175 | 94.160,42 | 238,54 | 1.790,45 | 2.028,99 | 92.369,97 | 101.592,64 | 253.480,03 | 355.072,67 |
176 | 92.369,97 | 234,00 | 1.794,98 | 2.028,99 | 90.574,99 | 101.826,64 | 255.275,01 | 357.101,65 |
177 | 90.574,99 | 229,46 | 1.799,53 | 2.028,99 | 88.775,46 | 102.056,10 | 257.074,54 | 359.130,64 |
178 | 88.775,46 | 224,90 | 1.804,09 | 2.028,99 | 86.971,37 | 102.281,00 | 258.878,63 | 361.159,63 |
179 | 86.971,37 | 220,33 | 1.808,66 | 2.028,99 | 85.162,71 | 102.501,32 | 260.687,29 | 363.188,61 |
180 | 85.162,71 | 215,75 | 1.813,24 | 2.028,99 | 83.349,47 | 102.717,07 | 262.500,53 | 365.217,60 |
- 106.098,99€
- Zinsanteil
- 2.060,69€
- Monatsrate
- 3,15%
- Sollzins p.a.
- 3,22%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 345.850,00 | 907,86 | 1.152,83 | 2.060,69 | 344.697,17 | 907,86 | 1.152,83 | 2.060,69 |
2 | 344.697,17 | 904,83 | 1.155,86 | 2.060,69 | 343.541,31 | 1.812,69 | 2.308,69 | 4.121,38 |
3 | 343.541,31 | 901,80 | 1.158,89 | 2.060,69 | 342.382,41 | 2.714,48 | 3.467,59 | 6.182,07 |
4 | 342.382,41 | 898,75 | 1.161,94 | 2.060,69 | 341.220,48 | 3.613,24 | 4.629,52 | 8.242,76 |
5 | 341.220,48 | 895,70 | 1.164,99 | 2.060,69 | 340.055,49 | 4.508,94 | 5.794,51 | 10.303,45 |
6 | 340.055,49 | 892,65 | 1.168,04 | 2.060,69 | 338.887,45 | 5.401,59 | 6.962,55 | 12.364,14 |
7 | 338.887,45 | 889,58 | 1.171,11 | 2.060,69 | 337.716,34 | 6.291,17 | 8.133,66 | 14.424,83 |
8 | 337.716,34 | 886,51 | 1.174,18 | 2.060,69 | 336.542,15 | 7.177,67 | 9.307,85 | 16.485,52 |
9 | 336.542,15 | 883,42 | 1.177,27 | 2.060,69 | 335.364,89 | 8.061,09 | 10.485,11 | 18.546,21 |
10 | 335.364,89 | 880,33 | 1.180,36 | 2.060,69 | 334.184,53 | 8.941,43 | 11.665,47 | 20.606,90 |
11 | 334.184,53 | 877,23 | 1.183,46 | 2.060,69 | 333.001,08 | 9.818,66 | 12.848,92 | 22.667,59 |
12 | 333.001,08 | 874,13 | 1.186,56 | 2.060,69 | 331.814,51 | 10.692,79 | 14.035,49 | 24.728,28 |
13 | 331.814,51 | 871,01 | 1.189,68 | 2.060,69 | 330.624,84 | 11.563,80 | 15.225,16 | 26.788,96 |
14 | 330.624,84 | 867,89 | 1.192,80 | 2.060,69 | 329.432,04 | 12.431,69 | 16.417,96 | 28.849,65 |
15 | 329.432,04 | 864,76 | 1.195,93 | 2.060,69 | 328.236,11 | 13.296,45 | 17.613,89 | 30.910,34 |
16 | 328.236,11 | 861,62 | 1.199,07 | 2.060,69 | 327.037,04 | 14.158,07 | 18.812,96 | 32.971,03 |
17 | 327.037,04 | 858,47 | 1.202,22 | 2.060,69 | 325.834,82 | 15.016,54 | 20.015,18 | 35.031,72 |
18 | 325.834,82 | 855,32 | 1.205,37 | 2.060,69 | 324.629,45 | 15.871,86 | 21.220,55 | 37.092,41 |
19 | 324.629,45 | 852,15 | 1.208,54 | 2.060,69 | 323.420,91 | 16.724,01 | 22.429,09 | 39.153,10 |
20 | 323.420,91 | 848,98 | 1.211,71 | 2.060,69 | 322.209,20 | 17.572,99 | 23.640,80 | 41.213,79 |
21 | 322.209,20 | 845,80 | 1.214,89 | 2.060,69 | 320.994,31 | 18.418,79 | 24.855,69 | 43.274,48 |
22 | 320.994,31 | 842,61 | 1.218,08 | 2.060,69 | 319.776,23 | 19.261,40 | 26.073,77 | 45.335,17 |
23 | 319.776,23 | 839,41 | 1.221,28 | 2.060,69 | 318.554,95 | 20.100,81 | 27.295,05 | 47.395,86 |
24 | 318.554,95 | 836,21 | 1.224,48 | 2.060,69 | 317.330,47 | 20.937,02 | 28.519,53 | 49.456,55 |
25 | 317.330,47 | 832,99 | 1.227,70 | 2.060,69 | 316.102,77 | 21.770,01 | 29.747,23 | 51.517,24 |
26 | 316.102,77 | 829,77 | 1.230,92 | 2.060,69 | 314.871,85 | 22.599,78 | 30.978,15 | 53.577,93 |
27 | 314.871,85 | 826,54 | 1.234,15 | 2.060,69 | 313.637,70 | 23.426,32 | 32.212,30 | 55.638,62 |
28 | 313.637,70 | 823,30 | 1.237,39 | 2.060,69 | 312.400,31 | 24.249,62 | 33.449,69 | 57.699,31 |
29 | 312.400,31 | 820,05 | 1.240,64 | 2.060,69 | 311.159,67 | 25.069,67 | 34.690,33 | 59.760,00 |
30 | 311.159,67 | 816,79 | 1.243,90 | 2.060,69 | 309.915,78 | 25.886,46 | 35.934,22 | 61.820,69 |
31 | 309.915,78 | 813,53 | 1.247,16 | 2.060,69 | 308.668,62 | 26.699,99 | 37.181,38 | 63.881,38 |
32 | 308.668,62 | 810,26 | 1.250,43 | 2.060,69 | 307.418,18 | 27.510,25 | 38.431,82 | 65.942,07 |
33 | 307.418,18 | 806,97 | 1.253,72 | 2.060,69 | 306.164,47 | 28.317,22 | 39.685,53 | 68.002,76 |
34 | 306.164,47 | 803,68 | 1.257,01 | 2.060,69 | 304.907,46 | 29.120,90 | 40.942,54 | 70.063,45 |
35 | 304.907,46 | 800,38 | 1.260,31 | 2.060,69 | 303.647,15 | 29.921,29 | 42.202,85 | 72.124,14 |
36 | 303.647,15 | 797,07 | 1.263,62 | 2.060,69 | 302.383,53 | 30.718,36 | 43.466,47 | 74.184,83 |
37 | 302.383,53 | 793,76 | 1.266,93 | 2.060,69 | 301.116,60 | 31.512,12 | 44.733,40 | 76.245,51 |
38 | 301.116,60 | 790,43 | 1.270,26 | 2.060,69 | 299.846,34 | 32.302,55 | 46.003,66 | 78.306,20 |
39 | 299.846,34 | 787,10 | 1.273,59 | 2.060,69 | 298.572,75 | 33.089,64 | 47.277,25 | 80.366,89 |
40 | 298.572,75 | 783,75 | 1.276,94 | 2.060,69 | 297.295,81 | 33.873,40 | 48.554,19 | 82.427,58 |
41 | 297.295,81 | 780,40 | 1.280,29 | 2.060,69 | 296.015,53 | 34.653,80 | 49.834,47 | 84.488,27 |
42 | 296.015,53 | 777,04 | 1.283,65 | 2.060,69 | 294.731,88 | 35.430,84 | 51.118,12 | 86.548,96 |
43 | 294.731,88 | 773,67 | 1.287,02 | 2.060,69 | 293.444,86 | 36.204,51 | 52.405,14 | 88.609,65 |
44 | 293.444,86 | 770,29 | 1.290,40 | 2.060,69 | 292.154,46 | 36.974,80 | 53.695,54 | 90.670,34 |
45 | 292.154,46 | 766,91 | 1.293,78 | 2.060,69 | 290.860,68 | 37.741,71 | 54.989,32 | 92.731,03 |
46 | 290.860,68 | 763,51 | 1.297,18 | 2.060,69 | 289.563,50 | 38.505,22 | 56.286,50 | 94.791,72 |
47 | 289.563,50 | 760,10 | 1.300,59 | 2.060,69 | 288.262,91 | 39.265,32 | 57.587,09 | 96.852,41 |
48 | 288.262,91 | 756,69 | 1.304,00 | 2.060,69 | 286.958,91 | 40.022,01 | 58.891,09 | 98.913,10 |
49 | 286.958,91 | 753,27 | 1.307,42 | 2.060,69 | 285.651,49 | 40.775,28 | 60.198,51 | 100.973,79 |
50 | 285.651,49 | 749,84 | 1.310,85 | 2.060,69 | 284.340,64 | 41.525,11 | 61.509,36 | 103.034,48 |
51 | 284.340,64 | 746,39 | 1.314,30 | 2.060,69 | 283.026,34 | 42.271,51 | 62.823,66 | 105.095,17 |
52 | 283.026,34 | 742,94 | 1.317,75 | 2.060,69 | 281.708,59 | 43.014,45 | 64.141,41 | 107.155,86 |
53 | 281.708,59 | 739,49 | 1.321,20 | 2.060,69 | 280.387,39 | 43.753,94 | 65.462,61 | 109.216,55 |
54 | 280.387,39 | 736,02 | 1.324,67 | 2.060,69 | 279.062,72 | 44.489,96 | 66.787,28 | 111.277,24 |
55 | 279.062,72 | 732,54 | 1.328,15 | 2.060,69 | 277.734,57 | 45.222,49 | 68.115,43 | 113.337,93 |
56 | 277.734,57 | 729,05 | 1.331,64 | 2.060,69 | 276.402,93 | 45.951,55 | 69.447,07 | 115.398,62 |
57 | 276.402,93 | 725,56 | 1.335,13 | 2.060,69 | 275.067,80 | 46.677,11 | 70.782,20 | 117.459,31 |
58 | 275.067,80 | 722,05 | 1.338,64 | 2.060,69 | 273.729,16 | 47.399,16 | 72.120,84 | 119.520,00 |
59 | 273.729,16 | 718,54 | 1.342,15 | 2.060,69 | 272.387,01 | 48.117,70 | 73.462,99 | 121.580,69 |
60 | 272.387,01 | 715,02 | 1.345,67 | 2.060,69 | 271.041,34 | 48.832,71 | 74.808,66 | 123.641,38 |
61 | 271.041,34 | 711,48 | 1.349,21 | 2.060,69 | 269.692,13 | 49.544,20 | 76.157,87 | 125.702,06 |
62 | 269.692,13 | 707,94 | 1.352,75 | 2.060,69 | 268.339,38 | 50.252,14 | 77.510,62 | 127.762,75 |
63 | 268.339,38 | 704,39 | 1.356,30 | 2.060,69 | 266.983,09 | 50.956,53 | 78.866,91 | 129.823,44 |
64 | 266.983,09 | 700,83 | 1.359,86 | 2.060,69 | 265.623,23 | 51.657,36 | 80.226,77 | 131.884,13 |
65 | 265.623,23 | 697,26 | 1.363,43 | 2.060,69 | 264.259,80 | 52.354,62 | 81.590,20 | 133.944,82 |
66 | 264.259,80 | 693,68 | 1.367,01 | 2.060,69 | 262.892,79 | 53.048,30 | 82.957,21 | 136.005,51 |
67 | 262.892,79 | 690,09 | 1.370,60 | 2.060,69 | 261.522,19 | 53.738,40 | 84.327,81 | 138.066,20 |
68 | 261.522,19 | 686,50 | 1.374,19 | 2.060,69 | 260.148,00 | 54.424,89 | 85.702,00 | 140.126,89 |
69 | 260.148,00 | 682,89 | 1.377,80 | 2.060,69 | 258.770,20 | 55.107,78 | 87.079,80 | 142.187,58 |
70 | 258.770,20 | 679,27 | 1.381,42 | 2.060,69 | 257.388,78 | 55.787,05 | 88.461,22 | 144.248,27 |
71 | 257.388,78 | 675,65 | 1.385,04 | 2.060,69 | 256.003,74 | 56.462,70 | 89.846,26 | 146.308,96 |
72 | 256.003,74 | 672,01 | 1.388,68 | 2.060,69 | 254.615,06 | 57.134,71 | 91.234,94 | 148.369,65 |
73 | 254.615,06 | 668,36 | 1.392,33 | 2.060,69 | 253.222,73 | 57.803,07 | 92.627,27 | 150.430,34 |
74 | 253.222,73 | 664,71 | 1.395,98 | 2.060,69 | 251.826,75 | 58.467,78 | 94.023,25 | 152.491,03 |
75 | 251.826,75 | 661,05 | 1.399,64 | 2.060,69 | 250.427,11 | 59.128,83 | 95.422,89 | 154.551,72 |
76 | 250.427,11 | 657,37 | 1.403,32 | 2.060,69 | 249.023,79 | 59.786,20 | 96.826,21 | 156.612,41 |
77 | 249.023,79 | 653,69 | 1.407,00 | 2.060,69 | 247.616,79 | 60.439,89 | 98.233,21 | 158.673,10 |
78 | 247.616,79 | 649,99 | 1.410,70 | 2.060,69 | 246.206,09 | 61.089,88 | 99.643,91 | 160.733,79 |
79 | 246.206,09 | 646,29 | 1.414,40 | 2.060,69 | 244.791,69 | 61.736,17 | 101.058,31 | 162.794,48 |
80 | 244.791,69 | 642,58 | 1.418,11 | 2.060,69 | 243.373,58 | 62.378,75 | 102.476,42 | 164.855,17 |
81 | 243.373,58 | 638,86 | 1.421,83 | 2.060,69 | 241.951,75 | 63.017,61 | 103.898,25 | 166.915,86 |
82 | 241.951,75 | 635,12 | 1.425,57 | 2.060,69 | 240.526,18 | 63.652,73 | 105.323,82 | 168.976,55 |
83 | 240.526,18 | 631,38 | 1.429,31 | 2.060,69 | 239.096,87 | 64.284,11 | 106.753,13 | 171.037,24 |
84 | 239.096,87 | 627,63 | 1.433,06 | 2.060,69 | 237.663,81 | 64.911,74 | 108.186,19 | 173.097,93 |
85 | 237.663,81 | 623,87 | 1.436,82 | 2.060,69 | 236.226,99 | 65.535,61 | 109.623,01 | 175.158,61 |
86 | 236.226,99 | 620,10 | 1.440,59 | 2.060,69 | 234.786,40 | 66.155,70 | 111.063,60 | 177.219,30 |
87 | 234.786,40 | 616,31 | 1.444,38 | 2.060,69 | 233.342,02 | 66.772,02 | 112.507,98 | 179.279,99 |
88 | 233.342,02 | 612,52 | 1.448,17 | 2.060,69 | 231.893,86 | 67.384,54 | 113.956,14 | 181.340,68 |
89 | 231.893,86 | 608,72 | 1.451,97 | 2.060,69 | 230.441,89 | 67.993,26 | 115.408,11 | 183.401,37 |
90 | 230.441,89 | 604,91 | 1.455,78 | 2.060,69 | 228.986,11 | 68.598,17 | 116.863,89 | 185.462,06 |
91 | 228.986,11 | 601,09 | 1.459,60 | 2.060,69 | 227.526,51 | 69.199,26 | 118.323,49 | 187.522,75 |
92 | 227.526,51 | 597,26 | 1.463,43 | 2.060,69 | 226.063,08 | 69.796,52 | 119.786,92 | 189.583,44 |
93 | 226.063,08 | 593,42 | 1.467,27 | 2.060,69 | 224.595,80 | 70.389,93 | 121.254,20 | 191.644,13 |
94 | 224.595,80 | 589,56 | 1.471,13 | 2.060,69 | 223.124,68 | 70.979,50 | 122.725,32 | 193.704,82 |
95 | 223.124,68 | 585,70 | 1.474,99 | 2.060,69 | 221.649,69 | 71.565,20 | 124.200,31 | 195.765,51 |
96 | 221.649,69 | 581,83 | 1.478,86 | 2.060,69 | 220.170,83 | 72.147,03 | 125.679,17 | 197.826,20 |
97 | 220.170,83 | 577,95 | 1.482,74 | 2.060,69 | 218.688,09 | 72.724,98 | 127.161,91 | 199.886,89 |
98 | 218.688,09 | 574,06 | 1.486,63 | 2.060,69 | 217.201,45 | 73.299,03 | 128.648,55 | 201.947,58 |
99 | 217.201,45 | 570,15 | 1.490,54 | 2.060,69 | 215.710,92 | 73.869,19 | 130.139,08 | 204.008,27 |
100 | 215.710,92 | 566,24 | 1.494,45 | 2.060,69 | 214.216,47 | 74.435,43 | 131.633,53 | 206.068,96 |
101 | 214.216,47 | 562,32 | 1.498,37 | 2.060,69 | 212.718,10 | 74.997,75 | 133.131,90 | 208.129,65 |
102 | 212.718,10 | 558,39 | 1.502,30 | 2.060,69 | 211.215,79 | 75.556,13 | 134.634,21 | 210.190,34 |
103 | 211.215,79 | 554,44 | 1.506,25 | 2.060,69 | 209.709,55 | 76.110,57 | 136.140,45 | 212.251,03 |
104 | 209.709,55 | 550,49 | 1.510,20 | 2.060,69 | 208.199,34 | 76.661,06 | 137.650,66 | 214.311,72 |
105 | 208.199,34 | 546,52 | 1.514,17 | 2.060,69 | 206.685,18 | 77.207,58 | 139.164,82 | 216.372,41 |
106 | 206.685,18 | 542,55 | 1.518,14 | 2.060,69 | 205.167,04 | 77.750,13 | 140.682,96 | 218.433,10 |
107 | 205.167,04 | 538,56 | 1.522,13 | 2.060,69 | 203.644,91 | 78.288,70 | 142.205,09 | 220.493,79 |
108 | 203.644,91 | 534,57 | 1.526,12 | 2.060,69 | 202.118,79 | 78.823,26 | 143.731,21 | 222.554,48 |
109 | 202.118,79 | 530,56 | 1.530,13 | 2.060,69 | 200.588,66 | 79.353,83 | 145.261,34 | 224.615,16 |
110 | 200.588,66 | 526,55 | 1.534,14 | 2.060,69 | 199.054,52 | 79.880,37 | 146.795,48 | 226.675,85 |
111 | 199.054,52 | 522,52 | 1.538,17 | 2.060,69 | 197.516,35 | 80.402,89 | 148.333,65 | 228.736,54 |
112 | 197.516,35 | 518,48 | 1.542,21 | 2.060,69 | 195.974,14 | 80.921,37 | 149.875,86 | 230.797,23 |
113 | 195.974,14 | 514,43 | 1.546,26 | 2.060,69 | 194.427,88 | 81.435,80 | 151.422,12 | 232.857,92 |
114 | 194.427,88 | 510,37 | 1.550,32 | 2.060,69 | 192.877,56 | 81.946,17 | 152.972,44 | 234.918,61 |
115 | 192.877,56 | 506,30 | 1.554,39 | 2.060,69 | 191.323,18 | 82.452,48 | 154.526,82 | 236.979,30 |
116 | 191.323,18 | 502,22 | 1.558,47 | 2.060,69 | 189.764,71 | 82.954,70 | 156.085,29 | 239.039,99 |
117 | 189.764,71 | 498,13 | 1.562,56 | 2.060,69 | 188.202,15 | 83.452,83 | 157.647,85 | 241.100,68 |
118 | 188.202,15 | 494,03 | 1.566,66 | 2.060,69 | 186.635,49 | 83.946,86 | 159.214,51 | 243.161,37 |
119 | 186.635,49 | 489,92 | 1.570,77 | 2.060,69 | 185.064,72 | 84.436,78 | 160.785,28 | 245.222,06 |
120 | 185.064,72 | 485,79 | 1.574,89 | 2.060,69 | 183.489,83 | 84.922,58 | 162.360,17 | 247.282,75 |
121 | 183.489,83 | 481,66 | 1.579,03 | 2.060,69 | 181.910,80 | 85.404,24 | 163.939,20 | 249.343,44 |
122 | 181.910,80 | 477,52 | 1.583,17 | 2.060,69 | 180.327,63 | 85.881,75 | 165.522,37 | 251.404,13 |
123 | 180.327,63 | 473,36 | 1.587,33 | 2.060,69 | 178.740,30 | 86.355,11 | 167.109,70 | 253.464,82 |
124 | 178.740,30 | 469,19 | 1.591,50 | 2.060,69 | 177.148,80 | 86.824,31 | 168.701,20 | 255.525,51 |
125 | 177.148,80 | 465,02 | 1.595,67 | 2.060,69 | 175.553,13 | 87.289,32 | 170.296,87 | 257.586,20 |
126 | 175.553,13 | 460,83 | 1.599,86 | 2.060,69 | 173.953,26 | 87.750,15 | 171.896,74 | 259.646,89 |
127 | 173.953,26 | 456,63 | 1.604,06 | 2.060,69 | 172.349,20 | 88.206,78 | 173.500,80 | 261.707,58 |
128 | 172.349,20 | 452,42 | 1.608,27 | 2.060,69 | 170.740,93 | 88.659,19 | 175.109,07 | 263.768,27 |
129 | 170.740,93 | 448,19 | 1.612,49 | 2.060,69 | 169.128,43 | 89.107,39 | 176.721,57 | 265.828,96 |
130 | 169.128,43 | 443,96 | 1.616,73 | 2.060,69 | 167.511,71 | 89.551,35 | 178.338,29 | 267.889,65 |
131 | 167.511,71 | 439,72 | 1.620,97 | 2.060,69 | 165.890,73 | 89.991,07 | 179.959,27 | 269.950,34 |
132 | 165.890,73 | 435,46 | 1.625,23 | 2.060,69 | 164.265,51 | 90.426,53 | 181.584,49 | 272.011,03 |
133 | 164.265,51 | 431,20 | 1.629,49 | 2.060,69 | 162.636,02 | 90.857,73 | 183.213,98 | 274.071,71 |
134 | 162.636,02 | 426,92 | 1.633,77 | 2.060,69 | 161.002,25 | 91.284,65 | 184.847,75 | 276.132,40 |
135 | 161.002,25 | 422,63 | 1.638,06 | 2.060,69 | 159.364,19 | 91.707,28 | 186.485,81 | 278.193,09 |
136 | 159.364,19 | 418,33 | 1.642,36 | 2.060,69 | 157.721,83 | 92.125,61 | 188.128,17 | 280.253,78 |
137 | 157.721,83 | 414,02 | 1.646,67 | 2.060,69 | 156.075,16 | 92.539,63 | 189.774,84 | 282.314,47 |
138 | 156.075,16 | 409,70 | 1.650,99 | 2.060,69 | 154.424,17 | 92.949,33 | 191.425,83 | 284.375,16 |
139 | 154.424,17 | 405,36 | 1.655,33 | 2.060,69 | 152.768,84 | 93.354,69 | 193.081,16 | 286.435,85 |
140 | 152.768,84 | 401,02 | 1.659,67 | 2.060,69 | 151.109,17 | 93.755,71 | 194.740,83 | 288.496,54 |
141 | 151.109,17 | 396,66 | 1.664,03 | 2.060,69 | 149.445,14 | 94.152,37 | 196.404,86 | 290.557,23 |
142 | 149.445,14 | 392,29 | 1.668,40 | 2.060,69 | 147.776,74 | 94.544,67 | 198.073,26 | 292.617,92 |
143 | 147.776,74 | 387,91 | 1.672,78 | 2.060,69 | 146.103,97 | 94.932,58 | 199.746,03 | 294.678,61 |
144 | 146.103,97 | 383,52 | 1.677,17 | 2.060,69 | 144.426,80 | 95.316,10 | 201.423,20 | 296.739,30 |
145 | 144.426,80 | 379,12 | 1.681,57 | 2.060,69 | 142.745,23 | 95.695,22 | 203.104,77 | 298.799,99 |
146 | 142.745,23 | 374,71 | 1.685,98 | 2.060,69 | 141.059,25 | 96.069,93 | 204.790,75 | 300.860,68 |
147 | 141.059,25 | 370,28 | 1.690,41 | 2.060,69 | 139.368,84 | 96.440,21 | 206.481,16 | 302.921,37 |
148 | 139.368,84 | 365,84 | 1.694,85 | 2.060,69 | 137.673,99 | 96.806,05 | 208.176,01 | 304.982,06 |
149 | 137.673,99 | 361,39 | 1.699,30 | 2.060,69 | 135.974,70 | 97.167,45 | 209.875,30 | 307.042,75 |
150 | 135.974,70 | 356,93 | 1.703,76 | 2.060,69 | 134.270,94 | 97.524,38 | 211.579,06 | 309.103,44 |
151 | 134.270,94 | 352,46 | 1.708,23 | 2.060,69 | 132.562,71 | 97.876,84 | 213.287,29 | 311.164,13 |
152 | 132.562,71 | 347,98 | 1.712,71 | 2.060,69 | 130.850,00 | 98.224,82 | 215.000,00 | 313.224,82 |
153 | 130.850,00 | 343,48 | 1.717,21 | 2.060,69 | 129.132,79 | 98.568,30 | 216.717,21 | 315.285,51 |
154 | 129.132,79 | 338,97 | 1.721,72 | 2.060,69 | 127.411,08 | 98.907,27 | 218.438,92 | 317.346,20 |
155 | 127.411,08 | 334,45 | 1.726,24 | 2.060,69 | 125.684,84 | 99.241,73 | 220.165,16 | 319.406,89 |
156 | 125.684,84 | 329,92 | 1.730,77 | 2.060,69 | 123.954,08 | 99.571,65 | 221.895,92 | 321.467,58 |
157 | 123.954,08 | 325,38 | 1.735,31 | 2.060,69 | 122.218,76 | 99.897,03 | 223.631,24 | 323.528,26 |
158 | 122.218,76 | 320,82 | 1.739,87 | 2.060,69 | 120.478,90 | 100.217,85 | 225.371,10 | 325.588,95 |
159 | 120.478,90 | 316,26 | 1.744,43 | 2.060,69 | 118.734,47 | 100.534,11 | 227.115,53 | 327.649,64 |
160 | 118.734,47 | 311,68 | 1.749,01 | 2.060,69 | 116.985,46 | 100.845,79 | 228.864,54 | 329.710,33 |
161 | 116.985,46 | 307,09 | 1.753,60 | 2.060,69 | 115.231,85 | 101.152,88 | 230.618,15 | 331.771,02 |
162 | 115.231,85 | 302,48 | 1.758,21 | 2.060,69 | 113.473,65 | 101.455,36 | 232.376,35 | 333.831,71 |
163 | 113.473,65 | 297,87 | 1.762,82 | 2.060,69 | 111.710,83 | 101.753,23 | 234.139,17 | 335.892,40 |
164 | 111.710,83 | 293,24 | 1.767,45 | 2.060,69 | 109.943,38 | 102.046,47 | 235.906,62 | 337.953,09 |
165 | 109.943,38 | 288,60 | 1.772,09 | 2.060,69 | 108.171,29 | 102.335,07 | 237.678,71 | 340.013,78 |
166 | 108.171,29 | 283,95 | 1.776,74 | 2.060,69 | 106.394,55 | 102.619,02 | 239.455,45 | 342.074,47 |
167 | 106.394,55 | 279,29 | 1.781,40 | 2.060,69 | 104.613,14 | 102.898,31 | 241.236,86 | 344.135,16 |
168 | 104.613,14 | 274,61 | 1.786,08 | 2.060,69 | 102.827,06 | 103.172,91 | 243.022,94 | 346.195,85 |
169 | 102.827,06 | 269,92 | 1.790,77 | 2.060,69 | 101.036,30 | 103.442,84 | 244.813,70 | 348.256,54 |
170 | 101.036,30 | 265,22 | 1.795,47 | 2.060,69 | 99.240,83 | 103.708,06 | 246.609,17 | 350.317,23 |
171 | 99.240,83 | 260,51 | 1.800,18 | 2.060,69 | 97.440,64 | 103.968,56 | 248.409,36 | 352.377,92 |
172 | 97.440,64 | 255,78 | 1.804,91 | 2.060,69 | 95.635,74 | 104.224,34 | 250.214,26 | 354.438,61 |
173 | 95.635,74 | 251,04 | 1.809,65 | 2.060,69 | 93.826,09 | 104.475,39 | 252.023,91 | 356.499,30 |
174 | 93.826,09 | 246,29 | 1.814,40 | 2.060,69 | 92.011,69 | 104.721,68 | 253.838,31 | 358.559,99 |
175 | 92.011,69 | 241,53 | 1.819,16 | 2.060,69 | 90.192,54 | 104.963,21 | 255.657,46 | 360.620,68 |
176 | 90.192,54 | 236,76 | 1.823,93 | 2.060,69 | 88.368,60 | 105.199,97 | 257.481,40 | 362.681,37 |
177 | 88.368,60 | 231,97 | 1.828,72 | 2.060,69 | 86.539,88 | 105.431,94 | 259.310,12 | 364.742,06 |
178 | 86.539,88 | 227,17 | 1.833,52 | 2.060,69 | 84.706,36 | 105.659,10 | 261.143,64 | 366.802,75 |
179 | 84.706,36 | 222,35 | 1.838,34 | 2.060,69 | 82.868,02 | 105.881,46 | 262.981,98 | 368.863,44 |
180 | 82.868,02 | 217,53 | 1.843,16 | 2.060,69 | 81.024,86 | 106.098,99 | 264.825,14 | 370.924,13 |
- 106.405,13€
- Zinsanteil
- 2.063,57€
- Monatsrate
- 3,16%
- Sollzins p.a.
- 3,33%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 345.850,00 | 910,74 | 1.152,83 | 2.063,57 | 344.697,17 | 910,74 | 1.152,83 | 2.063,57 |
2 | 344.697,17 | 907,70 | 1.155,87 | 2.063,57 | 343.541,30 | 1.818,44 | 2.308,70 | 4.127,14 |
3 | 343.541,30 | 904,66 | 1.158,91 | 2.063,57 | 342.382,38 | 2.723,10 | 3.467,62 | 6.190,72 |
4 | 342.382,38 | 901,61 | 1.161,96 | 2.063,57 | 341.220,42 | 3.624,71 | 4.629,58 | 8.254,29 |
5 | 341.220,42 | 898,55 | 1.165,02 | 2.063,57 | 340.055,40 | 4.523,25 | 5.794,60 | 10.317,86 |
6 | 340.055,40 | 895,48 | 1.168,09 | 2.063,57 | 338.887,30 | 5.418,73 | 6.962,70 | 12.381,43 |
7 | 338.887,30 | 892,40 | 1.171,17 | 2.063,57 | 337.716,13 | 6.311,14 | 8.133,87 | 14.445,00 |
8 | 337.716,13 | 889,32 | 1.174,25 | 2.063,57 | 336.541,88 | 7.200,46 | 9.308,12 | 16.508,57 |
9 | 336.541,88 | 886,23 | 1.177,34 | 2.063,57 | 335.364,54 | 8.086,68 | 10.485,46 | 18.572,15 |
10 | 335.364,54 | 883,13 | 1.180,45 | 2.063,57 | 334.184,09 | 8.969,81 | 11.665,91 | 20.635,72 |
11 | 334.184,09 | 880,02 | 1.183,55 | 2.063,57 | 333.000,54 | 9.849,83 | 12.849,46 | 22.699,29 |
12 | 333.000,54 | 876,90 | 1.186,67 | 2.063,57 | 331.813,87 | 10.726,73 | 14.036,13 | 24.762,86 |
13 | 331.813,87 | 873,78 | 1.189,80 | 2.063,57 | 330.624,07 | 11.600,50 | 15.225,93 | 26.826,43 |
14 | 330.624,07 | 870,64 | 1.192,93 | 2.063,57 | 329.431,14 | 12.471,15 | 16.418,86 | 28.890,00 |
15 | 329.431,14 | 867,50 | 1.196,07 | 2.063,57 | 328.235,08 | 13.338,65 | 17.614,92 | 30.953,58 |
16 | 328.235,08 | 864,35 | 1.199,22 | 2.063,57 | 327.035,86 | 14.203,00 | 18.814,14 | 33.017,15 |
17 | 327.035,86 | 861,19 | 1.202,38 | 2.063,57 | 325.833,48 | 15.064,20 | 20.016,52 | 35.080,72 |
18 | 325.833,48 | 858,03 | 1.205,54 | 2.063,57 | 324.627,94 | 15.922,23 | 21.222,06 | 37.144,29 |
19 | 324.627,94 | 854,85 | 1.208,72 | 2.063,57 | 323.419,22 | 16.777,08 | 22.430,78 | 39.207,86 |
20 | 323.419,22 | 851,67 | 1.211,90 | 2.063,57 | 322.207,32 | 17.628,75 | 23.642,68 | 41.271,43 |
21 | 322.207,32 | 848,48 | 1.215,09 | 2.063,57 | 320.992,22 | 18.477,23 | 24.857,78 | 43.335,01 |
22 | 320.992,22 | 845,28 | 1.218,29 | 2.063,57 | 319.773,93 | 19.322,51 | 26.076,07 | 45.398,58 |
23 | 319.773,93 | 842,07 | 1.221,50 | 2.063,57 | 318.552,43 | 20.164,58 | 27.297,57 | 47.462,15 |
24 | 318.552,43 | 838,85 | 1.224,72 | 2.063,57 | 317.327,71 | 21.003,43 | 28.522,29 | 49.525,72 |
25 | 317.327,71 | 835,63 | 1.227,94 | 2.063,57 | 316.099,77 | 21.839,06 | 29.750,23 | 51.589,29 |
26 | 316.099,77 | 832,40 | 1.231,18 | 2.063,57 | 314.868,60 | 22.671,46 | 30.981,40 | 53.652,86 |
27 | 314.868,60 | 829,15 | 1.234,42 | 2.063,57 | 313.634,18 | 23.500,61 | 32.215,82 | 55.716,44 |
28 | 313.634,18 | 825,90 | 1.237,67 | 2.063,57 | 312.396,51 | 24.326,52 | 33.453,49 | 57.780,01 |
29 | 312.396,51 | 822,64 | 1.240,93 | 2.063,57 | 311.155,58 | 25.149,16 | 34.694,42 | 59.843,58 |
30 | 311.155,58 | 819,38 | 1.244,20 | 2.063,57 | 309.911,39 | 25.968,54 | 35.938,61 | 61.907,15 |
31 | 309.911,39 | 816,10 | 1.247,47 | 2.063,57 | 308.663,92 | 26.784,64 | 37.186,08 | 63.970,72 |
32 | 308.663,92 | 812,81 | 1.250,76 | 2.063,57 | 307.413,16 | 27.597,45 | 38.436,84 | 66.034,29 |
33 | 307.413,16 | 809,52 | 1.254,05 | 2.063,57 | 306.159,11 | 28.406,97 | 39.690,89 | 68.097,87 |
34 | 306.159,11 | 806,22 | 1.257,35 | 2.063,57 | 304.901,76 | 29.213,19 | 40.948,24 | 70.161,44 |
35 | 304.901,76 | 802,91 | 1.260,66 | 2.063,57 | 303.641,09 | 30.016,10 | 42.208,91 | 72.225,01 |
36 | 303.641,09 | 799,59 | 1.263,98 | 2.063,57 | 302.377,11 | 30.815,69 | 43.472,89 | 74.288,58 |
37 | 302.377,11 | 796,26 | 1.267,31 | 2.063,57 | 301.109,80 | 31.611,95 | 44.740,20 | 76.352,15 |
38 | 301.109,80 | 792,92 | 1.270,65 | 2.063,57 | 299.839,15 | 32.404,87 | 46.010,85 | 78.415,72 |
39 | 299.839,15 | 789,58 | 1.274,00 | 2.063,57 | 298.565,15 | 33.194,45 | 47.284,85 | 80.479,30 |
40 | 298.565,15 | 786,22 | 1.277,35 | 2.063,57 | 297.287,80 | 33.980,67 | 48.562,20 | 82.542,87 |
41 | 297.287,80 | 782,86 | 1.280,71 | 2.063,57 | 296.007,09 | 34.763,53 | 49.842,91 | 84.606,44 |
42 | 296.007,09 | 779,49 | 1.284,09 | 2.063,57 | 294.723,00 | 35.543,01 | 51.127,00 | 86.670,01 |
43 | 294.723,00 | 776,10 | 1.287,47 | 2.063,57 | 293.435,53 | 36.319,12 | 52.414,47 | 88.733,58 |
44 | 293.435,53 | 772,71 | 1.290,86 | 2.063,57 | 292.144,68 | 37.091,83 | 53.705,32 | 90.797,15 |
45 | 292.144,68 | 769,31 | 1.294,26 | 2.063,57 | 290.850,42 | 37.861,14 | 54.999,58 | 92.860,73 |
46 | 290.850,42 | 765,91 | 1.297,67 | 2.063,57 | 289.552,75 | 38.627,05 | 56.297,25 | 94.924,30 |
47 | 289.552,75 | 762,49 | 1.301,08 | 2.063,57 | 288.251,67 | 39.389,54 | 57.598,33 | 96.987,87 |
48 | 288.251,67 | 759,06 | 1.304,51 | 2.063,57 | 286.947,16 | 40.148,60 | 58.902,84 | 99.051,44 |
49 | 286.947,16 | 755,63 | 1.307,94 | 2.063,57 | 285.639,22 | 40.904,23 | 60.210,78 | 101.115,01 |
50 | 285.639,22 | 752,18 | 1.311,39 | 2.063,57 | 284.327,83 | 41.656,41 | 61.522,17 | 103.178,58 |
51 | 284.327,83 | 748,73 | 1.314,84 | 2.063,57 | 283.012,99 | 42.405,14 | 62.837,01 | 105.242,16 |
52 | 283.012,99 | 745,27 | 1.318,30 | 2.063,57 | 281.694,68 | 43.150,41 | 64.155,32 | 107.305,73 |
53 | 281.694,68 | 741,80 | 1.321,78 | 2.063,57 | 280.372,91 | 43.892,21 | 65.477,09 | 109.369,30 |
54 | 280.372,91 | 738,32 | 1.325,26 | 2.063,57 | 279.047,65 | 44.630,52 | 66.802,35 | 111.432,87 |
55 | 279.047,65 | 734,83 | 1.328,75 | 2.063,57 | 277.718,91 | 45.365,35 | 68.131,09 | 113.496,44 |
56 | 277.718,91 | 731,33 | 1.332,25 | 2.063,57 | 276.386,66 | 46.096,67 | 69.463,34 | 115.560,01 |
57 | 276.386,66 | 727,82 | 1.335,75 | 2.063,57 | 275.050,91 | 46.824,49 | 70.799,09 | 117.623,59 |
58 | 275.050,91 | 724,30 | 1.339,27 | 2.063,57 | 273.711,64 | 47.548,79 | 72.138,36 | 119.687,16 |
59 | 273.711,64 | 720,77 | 1.342,80 | 2.063,57 | 272.368,84 | 48.269,57 | 73.481,16 | 121.750,73 |
60 | 272.368,84 | 717,24 | 1.346,33 | 2.063,57 | 271.022,50 | 48.986,80 | 74.827,50 | 123.814,30 |
61 | 271.022,50 | 713,69 | 1.349,88 | 2.063,57 | 269.672,63 | 49.700,50 | 76.177,37 | 125.877,87 |
62 | 269.672,63 | 710,14 | 1.353,43 | 2.063,57 | 268.319,19 | 50.410,64 | 77.530,81 | 127.941,44 |
63 | 268.319,19 | 706,57 | 1.357,00 | 2.063,57 | 266.962,19 | 51.117,21 | 78.887,81 | 130.005,02 |
64 | 266.962,19 | 703,00 | 1.360,57 | 2.063,57 | 265.601,62 | 51.820,21 | 80.248,38 | 132.068,59 |
65 | 265.601,62 | 699,42 | 1.364,15 | 2.063,57 | 264.237,47 | 52.519,63 | 81.612,53 | 134.132,16 |
66 | 264.237,47 | 695,83 | 1.367,75 | 2.063,57 | 262.869,72 | 53.215,45 | 82.980,28 | 136.195,73 |
67 | 262.869,72 | 692,22 | 1.371,35 | 2.063,57 | 261.498,37 | 53.907,68 | 84.351,63 | 138.259,30 |
68 | 261.498,37 | 688,61 | 1.374,96 | 2.063,57 | 260.123,42 | 54.596,29 | 85.726,58 | 140.322,87 |
69 | 260.123,42 | 684,99 | 1.378,58 | 2.063,57 | 258.744,84 | 55.281,28 | 87.105,16 | 142.386,45 |
70 | 258.744,84 | 681,36 | 1.382,21 | 2.063,57 | 257.362,62 | 55.962,64 | 88.487,38 | 144.450,02 |
71 | 257.362,62 | 677,72 | 1.385,85 | 2.063,57 | 255.976,77 | 56.640,36 | 89.873,23 | 146.513,59 |
72 | 255.976,77 | 674,07 | 1.389,50 | 2.063,57 | 254.587,28 | 57.314,44 | 91.262,72 | 148.577,16 |
73 | 254.587,28 | 670,41 | 1.393,16 | 2.063,57 | 253.194,12 | 57.984,85 | 92.655,88 | 150.640,73 |
74 | 253.194,12 | 666,74 | 1.396,83 | 2.063,57 | 251.797,29 | 58.651,59 | 94.052,71 | 152.704,30 |
75 | 251.797,29 | 663,07 | 1.400,51 | 2.063,57 | 250.396,78 | 59.314,66 | 95.453,22 | 154.767,88 |
76 | 250.396,78 | 659,38 | 1.404,19 | 2.063,57 | 248.992,59 | 59.974,04 | 96.857,41 | 156.831,45 |
77 | 248.992,59 | 655,68 | 1.407,89 | 2.063,57 | 247.584,70 | 60.629,72 | 98.265,30 | 158.895,02 |
78 | 247.584,70 | 651,97 | 1.411,60 | 2.063,57 | 246.173,10 | 61.281,69 | 99.676,90 | 160.958,59 |
79 | 246.173,10 | 648,26 | 1.415,32 | 2.063,57 | 244.757,78 | 61.929,95 | 101.092,22 | 163.022,16 |
80 | 244.757,78 | 644,53 | 1.419,04 | 2.063,57 | 243.338,74 | 62.574,48 | 102.511,26 | 165.085,73 |
81 | 243.338,74 | 640,79 | 1.422,78 | 2.063,57 | 241.915,96 | 63.215,27 | 103.934,04 | 167.149,31 |
82 | 241.915,96 | 637,05 | 1.426,53 | 2.063,57 | 240.489,44 | 63.852,31 | 105.360,56 | 169.212,88 |
83 | 240.489,44 | 633,29 | 1.430,28 | 2.063,57 | 239.059,15 | 64.485,60 | 106.790,85 | 171.276,45 |
84 | 239.059,15 | 629,52 | 1.434,05 | 2.063,57 | 237.625,10 | 65.115,12 | 108.224,90 | 173.340,02 |
85 | 237.625,10 | 625,75 | 1.437,83 | 2.063,57 | 236.187,28 | 65.740,87 | 109.662,72 | 175.403,59 |
86 | 236.187,28 | 621,96 | 1.441,61 | 2.063,57 | 234.745,67 | 66.362,83 | 111.104,33 | 177.467,16 |
87 | 234.745,67 | 618,16 | 1.445,41 | 2.063,57 | 233.300,26 | 66.980,99 | 112.549,74 | 179.530,74 |
88 | 233.300,26 | 614,36 | 1.449,21 | 2.063,57 | 231.851,04 | 67.595,35 | 113.998,96 | 181.594,31 |
89 | 231.851,04 | 610,54 | 1.453,03 | 2.063,57 | 230.398,01 | 68.205,89 | 115.451,99 | 183.657,88 |
90 | 230.398,01 | 606,71 | 1.456,86 | 2.063,57 | 228.941,16 | 68.812,61 | 116.908,84 | 185.721,45 |
91 | 228.941,16 | 602,88 | 1.460,69 | 2.063,57 | 227.480,46 | 69.415,49 | 118.369,54 | 187.785,02 |
92 | 227.480,46 | 599,03 | 1.464,54 | 2.063,57 | 226.015,92 | 70.014,52 | 119.834,08 | 189.848,59 |
93 | 226.015,92 | 595,18 | 1.468,40 | 2.063,57 | 224.547,53 | 70.609,69 | 121.302,47 | 191.912,17 |
94 | 224.547,53 | 591,31 | 1.472,26 | 2.063,57 | 223.075,26 | 71.201,00 | 122.774,74 | 193.975,74 |
95 | 223.075,26 | 587,43 | 1.476,14 | 2.063,57 | 221.599,12 | 71.788,43 | 124.250,88 | 196.039,31 |
96 | 221.599,12 | 583,54 | 1.480,03 | 2.063,57 | 220.119,10 | 72.371,98 | 125.730,90 | 198.102,88 |
97 | 220.119,10 | 579,65 | 1.483,92 | 2.063,57 | 218.635,17 | 72.951,62 | 127.214,83 | 200.166,45 |
98 | 218.635,17 | 575,74 | 1.487,83 | 2.063,57 | 217.147,34 | 73.527,36 | 128.702,66 | 202.230,02 |
99 | 217.147,34 | 571,82 | 1.491,75 | 2.063,57 | 215.655,59 | 74.099,18 | 130.194,41 | 204.293,60 |
100 | 215.655,59 | 567,89 | 1.495,68 | 2.063,57 | 214.159,91 | 74.667,08 | 131.690,09 | 206.357,17 |
101 | 214.159,91 | 563,95 | 1.499,62 | 2.063,57 | 212.660,29 | 75.231,03 | 133.189,71 | 208.420,74 |
102 | 212.660,29 | 560,01 | 1.503,57 | 2.063,57 | 211.156,73 | 75.791,04 | 134.693,27 | 210.484,31 |
103 | 211.156,73 | 556,05 | 1.507,53 | 2.063,57 | 209.649,20 | 76.347,08 | 136.200,80 | 212.547,88 |
104 | 209.649,20 | 552,08 | 1.511,50 | 2.063,57 | 208.137,71 | 76.899,16 | 137.712,29 | 214.611,45 |
105 | 208.137,71 | 548,10 | 1.515,48 | 2.063,57 | 206.622,23 | 77.447,26 | 139.227,77 | 216.675,03 |
106 | 206.622,23 | 544,11 | 1.519,47 | 2.063,57 | 205.102,76 | 77.991,36 | 140.747,24 | 218.738,60 |
107 | 205.102,76 | 540,10 | 1.523,47 | 2.063,57 | 203.579,30 | 78.531,46 | 142.270,70 | 220.802,17 |
108 | 203.579,30 | 536,09 | 1.527,48 | 2.063,57 | 202.051,82 | 79.067,56 | 143.798,18 | 222.865,74 |
109 | 202.051,82 | 532,07 | 1.531,50 | 2.063,57 | 200.520,31 | 79.599,63 | 145.329,69 | 224.929,31 |
110 | 200.520,31 | 528,04 | 1.535,53 | 2.063,57 | 198.984,78 | 80.127,66 | 146.865,22 | 226.992,88 |
111 | 198.984,78 | 523,99 | 1.539,58 | 2.063,57 | 197.445,20 | 80.651,66 | 148.404,80 | 229.056,46 |
112 | 197.445,20 | 519,94 | 1.543,63 | 2.063,57 | 195.901,57 | 81.171,60 | 149.948,43 | 231.120,03 |
113 | 195.901,57 | 515,87 | 1.547,70 | 2.063,57 | 194.353,87 | 81.687,47 | 151.496,13 | 233.183,60 |
114 | 194.353,87 | 511,80 | 1.551,77 | 2.063,57 | 192.802,10 | 82.199,27 | 153.047,90 | 235.247,17 |
115 | 192.802,10 | 507,71 | 1.555,86 | 2.063,57 | 191.246,24 | 82.706,98 | 154.603,76 | 237.310,74 |
116 | 191.246,24 | 503,62 | 1.559,96 | 2.063,57 | 189.686,28 | 83.210,60 | 156.163,72 | 239.374,31 |
117 | 189.686,28 | 499,51 | 1.564,06 | 2.063,57 | 188.122,22 | 83.710,10 | 157.727,78 | 241.437,89 |
118 | 188.122,22 | 495,39 | 1.568,18 | 2.063,57 | 186.554,03 | 84.205,49 | 159.295,97 | 243.501,46 |
119 | 186.554,03 | 491,26 | 1.572,31 | 2.063,57 | 184.981,72 | 84.696,75 | 160.868,28 | 245.565,03 |
120 | 184.981,72 | 487,12 | 1.576,45 | 2.063,57 | 183.405,27 | 85.183,87 | 162.444,73 | 247.628,60 |
121 | 183.405,27 | 482,97 | 1.580,60 | 2.063,57 | 181.824,66 | 85.666,84 | 164.025,34 | 249.692,17 |
122 | 181.824,66 | 478,80 | 1.584,77 | 2.063,57 | 180.239,90 | 86.145,64 | 165.610,10 | 251.755,74 |
123 | 180.239,90 | 474,63 | 1.588,94 | 2.063,57 | 178.650,96 | 86.620,27 | 167.199,04 | 253.819,32 |
124 | 178.650,96 | 470,45 | 1.593,12 | 2.063,57 | 177.057,83 | 87.090,72 | 168.792,17 | 255.882,89 |
125 | 177.057,83 | 466,25 | 1.597,32 | 2.063,57 | 175.460,51 | 87.556,97 | 170.389,49 | 257.946,46 |
126 | 175.460,51 | 462,05 | 1.601,53 | 2.063,57 | 173.858,99 | 88.019,02 | 171.991,01 | 260.010,03 |
127 | 173.858,99 | 457,83 | 1.605,74 | 2.063,57 | 172.253,25 | 88.476,85 | 173.596,75 | 262.073,60 |
128 | 172.253,25 | 453,60 | 1.609,97 | 2.063,57 | 170.643,27 | 88.930,45 | 175.206,73 | 264.137,17 |
129 | 170.643,27 | 449,36 | 1.614,21 | 2.063,57 | 169.029,06 | 89.379,81 | 176.820,94 | 266.200,75 |
130 | 169.029,06 | 445,11 | 1.618,46 | 2.063,57 | 167.410,60 | 89.824,92 | 178.439,40 | 268.264,32 |
131 | 167.410,60 | 440,85 | 1.622,72 | 2.063,57 | 165.787,88 | 90.265,77 | 180.062,12 | 270.327,89 |
132 | 165.787,88 | 436,57 | 1.627,00 | 2.063,57 | 164.160,88 | 90.702,34 | 181.689,12 | 272.391,46 |
133 | 164.160,88 | 432,29 | 1.631,28 | 2.063,57 | 162.529,60 | 91.134,63 | 183.320,40 | 274.455,03 |
134 | 162.529,60 | 427,99 | 1.635,58 | 2.063,57 | 160.894,02 | 91.562,63 | 184.955,98 | 276.518,60 |
135 | 160.894,02 | 423,69 | 1.639,88 | 2.063,57 | 159.254,14 | 91.986,31 | 186.595,86 | 278.582,18 |
136 | 159.254,14 | 419,37 | 1.644,20 | 2.063,57 | 157.609,94 | 92.405,68 | 188.240,06 | 280.645,75 |
137 | 157.609,94 | 415,04 | 1.648,53 | 2.063,57 | 155.961,40 | 92.820,72 | 189.888,60 | 282.709,32 |
138 | 155.961,40 | 410,70 | 1.652,87 | 2.063,57 | 154.308,53 | 93.231,42 | 191.541,47 | 284.772,89 |
139 | 154.308,53 | 406,35 | 1.657,23 | 2.063,57 | 152.651,30 | 93.637,77 | 193.198,70 | 286.836,46 |
140 | 152.651,30 | 401,98 | 1.661,59 | 2.063,57 | 150.989,71 | 94.039,75 | 194.860,29 | 288.900,03 |
141 | 150.989,71 | 397,61 | 1.665,97 | 2.063,57 | 149.323,75 | 94.437,35 | 196.526,25 | 290.963,61 |
142 | 149.323,75 | 393,22 | 1.670,35 | 2.063,57 | 147.653,40 | 94.830,57 | 198.196,60 | 293.027,18 |
143 | 147.653,40 | 388,82 | 1.674,75 | 2.063,57 | 145.978,65 | 95.219,39 | 199.871,35 | 295.090,75 |
144 | 145.978,65 | 384,41 | 1.679,16 | 2.063,57 | 144.299,48 | 95.603,80 | 201.550,52 | 297.154,32 |
145 | 144.299,48 | 379,99 | 1.683,58 | 2.063,57 | 142.615,90 | 95.983,79 | 203.234,10 | 299.217,89 |
146 | 142.615,90 | 375,56 | 1.688,02 | 2.063,57 | 140.927,88 | 96.359,35 | 204.922,12 | 301.281,46 |
147 | 140.927,88 | 371,11 | 1.692,46 | 2.063,57 | 139.235,42 | 96.730,46 | 206.614,58 | 303.345,04 |
148 | 139.235,42 | 366,65 | 1.696,92 | 2.063,57 | 137.538,50 | 97.097,11 | 208.311,50 | 305.408,61 |
149 | 137.538,50 | 362,18 | 1.701,39 | 2.063,57 | 135.837,12 | 97.459,30 | 210.012,88 | 307.472,18 |
150 | 135.837,12 | 357,70 | 1.705,87 | 2.063,57 | 134.131,25 | 97.817,00 | 211.718,75 | 309.535,75 |
151 | 134.131,25 | 353,21 | 1.710,36 | 2.063,57 | 132.420,89 | 98.170,21 | 213.429,11 | 311.599,32 |
152 | 132.420,89 | 348,71 | 1.714,86 | 2.063,57 | 130.706,03 | 98.518,92 | 215.143,97 | 313.662,89 |
153 | 130.706,03 | 344,19 | 1.719,38 | 2.063,57 | 128.986,65 | 98.863,11 | 216.863,35 | 315.726,47 |
154 | 128.986,65 | 339,66 | 1.723,91 | 2.063,57 | 127.262,74 | 99.202,78 | 218.587,26 | 317.790,04 |
155 | 127.262,74 | 335,13 | 1.728,45 | 2.063,57 | 125.534,30 | 99.537,90 | 220.315,70 | 319.853,61 |
156 | 125.534,30 | 330,57 | 1.733,00 | 2.063,57 | 123.801,30 | 99.868,48 | 222.048,70 | 321.917,18 |
157 | 123.801,30 | 326,01 | 1.737,56 | 2.063,57 | 122.063,74 | 100.194,49 | 223.786,26 | 323.980,75 |
158 | 122.063,74 | 321,43 | 1.742,14 | 2.063,57 | 120.321,60 | 100.515,92 | 225.528,40 | 326.044,32 |
159 | 120.321,60 | 316,85 | 1.746,72 | 2.063,57 | 118.574,87 | 100.832,77 | 227.275,13 | 328.107,90 |
160 | 118.574,87 | 312,25 | 1.751,32 | 2.063,57 | 116.823,55 | 101.145,02 | 229.026,45 | 330.171,47 |
161 | 116.823,55 | 307,64 | 1.755,94 | 2.063,57 | 115.067,61 | 101.452,65 | 230.782,39 | 332.235,04 |
162 | 115.067,61 | 303,01 | 1.760,56 | 2.063,57 | 113.307,05 | 101.755,66 | 232.542,95 | 334.298,61 |
163 | 113.307,05 | 298,38 | 1.765,20 | 2.063,57 | 111.541,86 | 102.054,04 | 234.308,14 | 336.362,18 |
164 | 111.541,86 | 293,73 | 1.769,84 | 2.063,57 | 109.772,01 | 102.347,77 | 236.077,99 | 338.425,75 |
165 | 109.772,01 | 289,07 | 1.774,51 | 2.063,57 | 107.997,51 | 102.636,83 | 237.852,49 | 340.489,33 |
166 | 107.997,51 | 284,39 | 1.779,18 | 2.063,57 | 106.218,33 | 102.921,22 | 239.631,67 | 342.552,90 |
167 | 106.218,33 | 279,71 | 1.783,86 | 2.063,57 | 104.434,46 | 103.200,93 | 241.415,54 | 344.616,47 |
168 | 104.434,46 | 275,01 | 1.788,56 | 2.063,57 | 102.645,90 | 103.475,94 | 243.204,10 | 346.680,04 |
169 | 102.645,90 | 270,30 | 1.793,27 | 2.063,57 | 100.852,63 | 103.746,24 | 244.997,37 | 348.743,61 |
170 | 100.852,63 | 265,58 | 1.797,99 | 2.063,57 | 99.054,64 | 104.011,82 | 246.795,36 | 350.807,18 |
171 | 99.054,64 | 260,84 | 1.802,73 | 2.063,57 | 97.251,91 | 104.272,67 | 248.598,09 | 352.870,76 |
172 | 97.251,91 | 256,10 | 1.807,47 | 2.063,57 | 95.444,44 | 104.528,76 | 250.405,56 | 354.934,33 |
173 | 95.444,44 | 251,34 | 1.812,23 | 2.063,57 | 93.632,20 | 104.780,10 | 252.217,80 | 356.997,90 |
174 | 93.632,20 | 246,56 | 1.817,01 | 2.063,57 | 91.815,20 | 105.026,67 | 254.034,80 | 359.061,47 |
175 | 91.815,20 | 241,78 | 1.821,79 | 2.063,57 | 89.993,40 | 105.268,45 | 255.856,60 | 361.125,04 |
176 | 89.993,40 | 236,98 | 1.826,59 | 2.063,57 | 88.166,81 | 105.505,43 | 257.683,19 | 363.188,61 |
177 | 88.166,81 | 232,17 | 1.831,40 | 2.063,57 | 86.335,42 | 105.737,60 | 259.514,58 | 365.252,19 |
178 | 86.335,42 | 227,35 | 1.836,22 | 2.063,57 | 84.499,19 | 105.964,95 | 261.350,81 | 367.315,76 |
179 | 84.499,19 | 222,51 | 1.841,06 | 2.063,57 | 82.658,14 | 106.187,47 | 263.191,86 | 369.379,33 |
180 | 82.658,14 | 217,67 | 1.845,91 | 2.063,57 | 80.812,23 | 106.405,13 | 265.037,77 | 371.442,90 |
- 110.668,19€
- Zinsanteil
- 2.103,92€
- Monatsrate
- 3,30%
- Sollzins p.a.
- 3,35%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 345.850,00 | 951,09 | 1.152,83 | 2.103,92 | 344.697,17 | 951,09 | 1.152,83 | 2.103,92 |
2 | 344.697,17 | 947,92 | 1.156,00 | 2.103,92 | 343.541,16 | 1.899,00 | 2.308,84 | 4.207,84 |
3 | 343.541,16 | 944,74 | 1.159,18 | 2.103,92 | 342.381,98 | 2.843,74 | 3.468,02 | 6.311,76 |
4 | 342.381,98 | 941,55 | 1.162,37 | 2.103,92 | 341.219,61 | 3.785,29 | 4.630,39 | 8.415,68 |
5 | 341.219,61 | 938,35 | 1.165,57 | 2.103,92 | 340.054,04 | 4.723,65 | 5.795,96 | 10.519,60 |
6 | 340.054,04 | 935,15 | 1.168,77 | 2.103,92 | 338.885,27 | 5.658,80 | 6.964,73 | 12.623,53 |
7 | 338.885,27 | 931,93 | 1.171,99 | 2.103,92 | 337.713,28 | 6.590,73 | 8.136,72 | 14.727,45 |
8 | 337.713,28 | 928,71 | 1.175,21 | 2.103,92 | 336.538,08 | 7.519,44 | 9.311,92 | 16.831,37 |
9 | 336.538,08 | 925,48 | 1.178,44 | 2.103,92 | 335.359,63 | 8.444,92 | 10.490,37 | 18.935,29 |
10 | 335.359,63 | 922,24 | 1.181,68 | 2.103,92 | 334.177,95 | 9.367,16 | 11.672,05 | 21.039,21 |
11 | 334.177,95 | 918,99 | 1.184,93 | 2.103,92 | 332.993,02 | 10.286,15 | 12.856,98 | 23.143,13 |
12 | 332.993,02 | 915,73 | 1.188,19 | 2.103,92 | 331.804,83 | 11.201,88 | 14.045,17 | 25.247,05 |
13 | 331.804,83 | 912,46 | 1.191,46 | 2.103,92 | 330.613,37 | 12.114,34 | 15.236,63 | 27.350,97 |
14 | 330.613,37 | 909,19 | 1.194,73 | 2.103,92 | 329.418,64 | 13.023,53 | 16.431,36 | 29.454,89 |
15 | 329.418,64 | 905,90 | 1.198,02 | 2.103,92 | 328.220,62 | 13.929,43 | 17.629,38 | 31.558,81 |
16 | 328.220,62 | 902,61 | 1.201,31 | 2.103,92 | 327.019,31 | 14.832,04 | 18.830,69 | 33.662,73 |
17 | 327.019,31 | 899,30 | 1.204,62 | 2.103,92 | 325.814,69 | 15.731,34 | 20.035,31 | 35.766,65 |
18 | 325.814,69 | 895,99 | 1.207,93 | 2.103,92 | 324.606,76 | 16.627,33 | 21.243,24 | 37.870,58 |
19 | 324.606,76 | 892,67 | 1.211,25 | 2.103,92 | 323.395,51 | 17.520,00 | 22.454,49 | 39.974,50 |
20 | 323.395,51 | 889,34 | 1.214,58 | 2.103,92 | 322.180,92 | 18.409,34 | 23.669,08 | 42.078,42 |
21 | 322.180,92 | 886,00 | 1.217,92 | 2.103,92 | 320.963,00 | 19.295,34 | 24.887,00 | 44.182,34 |
22 | 320.963,00 | 882,65 | 1.221,27 | 2.103,92 | 319.741,73 | 20.177,98 | 26.108,27 | 46.286,26 |
23 | 319.741,73 | 879,29 | 1.224,63 | 2.103,92 | 318.517,09 | 21.057,27 | 27.332,91 | 48.390,18 |
24 | 318.517,09 | 875,92 | 1.228,00 | 2.103,92 | 317.289,10 | 21.933,20 | 28.560,90 | 50.494,10 |
25 | 317.289,10 | 872,55 | 1.231,38 | 2.103,92 | 316.057,72 | 22.805,74 | 29.792,28 | 52.598,02 |
26 | 316.057,72 | 869,16 | 1.234,76 | 2.103,92 | 314.822,96 | 23.674,90 | 31.027,04 | 54.701,94 |
27 | 314.822,96 | 865,76 | 1.238,16 | 2.103,92 | 313.584,80 | 24.540,66 | 32.265,20 | 56.805,86 |
28 | 313.584,80 | 862,36 | 1.241,56 | 2.103,92 | 312.343,24 | 25.403,02 | 33.506,76 | 58.909,78 |
29 | 312.343,24 | 858,94 | 1.244,98 | 2.103,92 | 311.098,26 | 26.261,97 | 34.751,74 | 61.013,70 |
30 | 311.098,26 | 855,52 | 1.248,40 | 2.103,92 | 309.849,86 | 27.117,49 | 36.000,14 | 63.117,63 |
31 | 309.849,86 | 852,09 | 1.251,83 | 2.103,92 | 308.598,03 | 27.969,57 | 37.251,97 | 65.221,55 |
32 | 308.598,03 | 848,64 | 1.255,28 | 2.103,92 | 307.342,75 | 28.818,22 | 38.507,25 | 67.325,47 |
33 | 307.342,75 | 845,19 | 1.258,73 | 2.103,92 | 306.084,02 | 29.663,41 | 39.765,98 | 69.429,39 |
34 | 306.084,02 | 841,73 | 1.262,19 | 2.103,92 | 304.821,83 | 30.505,14 | 41.028,17 | 71.533,31 |
35 | 304.821,83 | 838,26 | 1.265,66 | 2.103,92 | 303.556,17 | 31.343,40 | 42.293,83 | 73.637,23 |
36 | 303.556,17 | 834,78 | 1.269,14 | 2.103,92 | 302.287,03 | 32.178,18 | 43.562,97 | 75.741,15 |
37 | 302.287,03 | 831,29 | 1.272,63 | 2.103,92 | 301.014,40 | 33.009,47 | 44.835,60 | 77.845,07 |
38 | 301.014,40 | 827,79 | 1.276,13 | 2.103,92 | 299.738,27 | 33.837,26 | 46.111,73 | 79.948,99 |
39 | 299.738,27 | 824,28 | 1.279,64 | 2.103,92 | 298.458,63 | 34.661,54 | 47.391,37 | 82.052,91 |
40 | 298.458,63 | 820,76 | 1.283,16 | 2.103,92 | 297.175,47 | 35.482,30 | 48.674,53 | 84.156,83 |
41 | 297.175,47 | 817,23 | 1.286,69 | 2.103,92 | 295.888,78 | 36.299,53 | 49.961,22 | 86.260,75 |
42 | 295.888,78 | 813,69 | 1.290,23 | 2.103,92 | 294.598,55 | 37.113,23 | 51.251,45 | 88.364,68 |
43 | 294.598,55 | 810,15 | 1.293,77 | 2.103,92 | 293.304,78 | 37.923,37 | 52.545,22 | 90.468,60 |
44 | 293.304,78 | 806,59 | 1.297,33 | 2.103,92 | 292.007,44 | 38.729,96 | 53.842,56 | 92.572,52 |
45 | 292.007,44 | 803,02 | 1.300,90 | 2.103,92 | 290.706,54 | 39.532,98 | 55.143,46 | 94.676,44 |
46 | 290.706,54 | 799,44 | 1.304,48 | 2.103,92 | 289.402,07 | 40.332,42 | 56.447,93 | 96.780,36 |
47 | 289.402,07 | 795,86 | 1.308,07 | 2.103,92 | 288.094,00 | 41.128,28 | 57.756,00 | 98.884,28 |
48 | 288.094,00 | 792,26 | 1.311,66 | 2.103,92 | 286.782,34 | 41.920,54 | 59.067,66 | 100.988,20 |
49 | 286.782,34 | 788,65 | 1.315,27 | 2.103,92 | 285.467,07 | 42.709,19 | 60.382,93 | 103.092,12 |
50 | 285.467,07 | 785,03 | 1.318,89 | 2.103,92 | 284.148,18 | 43.494,22 | 61.701,82 | 105.196,04 |
51 | 284.148,18 | 781,41 | 1.322,51 | 2.103,92 | 282.825,67 | 44.275,63 | 63.024,33 | 107.299,96 |
52 | 282.825,67 | 777,77 | 1.326,15 | 2.103,92 | 281.499,52 | 45.053,40 | 64.350,48 | 109.403,88 |
53 | 281.499,52 | 774,12 | 1.329,80 | 2.103,92 | 280.169,72 | 45.827,53 | 65.680,28 | 111.507,80 |
54 | 280.169,72 | 770,47 | 1.333,45 | 2.103,92 | 278.836,27 | 46.597,99 | 67.013,73 | 113.611,73 |
55 | 278.836,27 | 766,80 | 1.337,12 | 2.103,92 | 277.499,15 | 47.364,79 | 68.350,85 | 115.715,65 |
56 | 277.499,15 | 763,12 | 1.340,80 | 2.103,92 | 276.158,35 | 48.127,92 | 69.691,65 | 117.819,57 |
57 | 276.158,35 | 759,44 | 1.344,49 | 2.103,92 | 274.813,86 | 48.887,35 | 71.036,14 | 119.923,49 |
58 | 274.813,86 | 755,74 | 1.348,18 | 2.103,92 | 273.465,68 | 49.643,09 | 72.384,32 | 122.027,41 |
59 | 273.465,68 | 752,03 | 1.351,89 | 2.103,92 | 272.113,79 | 50.395,12 | 73.736,21 | 124.131,33 |
60 | 272.113,79 | 748,31 | 1.355,61 | 2.103,92 | 270.758,18 | 51.143,43 | 75.091,82 | 126.235,25 |
61 | 270.758,18 | 744,59 | 1.359,34 | 2.103,92 | 269.398,85 | 51.888,02 | 76.451,15 | 128.339,17 |
62 | 269.398,85 | 740,85 | 1.363,07 | 2.103,92 | 268.035,77 | 52.628,86 | 77.814,23 | 130.443,09 |
63 | 268.035,77 | 737,10 | 1.366,82 | 2.103,92 | 266.668,95 | 53.365,96 | 79.181,05 | 132.547,01 |
64 | 266.668,95 | 733,34 | 1.370,58 | 2.103,92 | 265.298,37 | 54.099,30 | 80.551,63 | 134.650,93 |
65 | 265.298,37 | 729,57 | 1.374,35 | 2.103,92 | 263.924,02 | 54.828,87 | 81.925,98 | 136.754,85 |
66 | 263.924,02 | 725,79 | 1.378,13 | 2.103,92 | 262.545,89 | 55.554,66 | 83.304,11 | 138.858,78 |
67 | 262.545,89 | 722,00 | 1.381,92 | 2.103,92 | 261.163,97 | 56.276,67 | 84.686,03 | 140.962,70 |
68 | 261.163,97 | 718,20 | 1.385,72 | 2.103,92 | 259.778,25 | 56.994,87 | 86.071,75 | 143.066,62 |
69 | 259.778,25 | 714,39 | 1.389,53 | 2.103,92 | 258.388,72 | 57.709,26 | 87.461,28 | 145.170,54 |
70 | 258.388,72 | 710,57 | 1.393,35 | 2.103,92 | 256.995,37 | 58.419,83 | 88.854,63 | 147.274,46 |
71 | 256.995,37 | 706,74 | 1.397,18 | 2.103,92 | 255.598,18 | 59.126,56 | 90.251,82 | 149.378,38 |
72 | 255.598,18 | 702,90 | 1.401,03 | 2.103,92 | 254.197,16 | 59.829,46 | 91.652,84 | 151.482,30 |
73 | 254.197,16 | 699,04 | 1.404,88 | 2.103,92 | 252.792,28 | 60.528,50 | 93.057,72 | 153.586,22 |
74 | 252.792,28 | 695,18 | 1.408,74 | 2.103,92 | 251.383,54 | 61.223,68 | 94.466,46 | 155.690,14 |
75 | 251.383,54 | 691,30 | 1.412,62 | 2.103,92 | 249.970,92 | 61.914,98 | 95.879,08 | 157.794,06 |
76 | 249.970,92 | 687,42 | 1.416,50 | 2.103,92 | 248.554,42 | 62.602,40 | 97.295,58 | 159.897,98 |
77 | 248.554,42 | 683,52 | 1.420,40 | 2.103,92 | 247.134,02 | 63.285,93 | 98.715,98 | 162.001,90 |
78 | 247.134,02 | 679,62 | 1.424,30 | 2.103,92 | 245.709,72 | 63.965,55 | 100.140,28 | 164.105,83 |
79 | 245.709,72 | 675,70 | 1.428,22 | 2.103,92 | 244.281,50 | 64.641,25 | 101.568,50 | 166.209,75 |
80 | 244.281,50 | 671,77 | 1.432,15 | 2.103,92 | 242.849,36 | 65.313,02 | 103.000,64 | 168.313,67 |
81 | 242.849,36 | 667,84 | 1.436,09 | 2.103,92 | 241.413,27 | 65.980,86 | 104.436,73 | 170.417,59 |
82 | 241.413,27 | 663,89 | 1.440,03 | 2.103,92 | 239.973,24 | 66.644,74 | 105.876,76 | 172.521,51 |
83 | 239.973,24 | 659,93 | 1.443,99 | 2.103,92 | 238.529,24 | 67.304,67 | 107.320,76 | 174.625,43 |
84 | 238.529,24 | 655,96 | 1.447,97 | 2.103,92 | 237.081,28 | 67.960,63 | 108.768,72 | 176.729,35 |
85 | 237.081,28 | 651,97 | 1.451,95 | 2.103,92 | 235.629,33 | 68.612,60 | 110.220,67 | 178.833,27 |
86 | 235.629,33 | 647,98 | 1.455,94 | 2.103,92 | 234.173,39 | 69.260,58 | 111.676,61 | 180.937,19 |
87 | 234.173,39 | 643,98 | 1.459,94 | 2.103,92 | 232.713,45 | 69.904,56 | 113.136,55 | 183.041,11 |
88 | 232.713,45 | 639,96 | 1.463,96 | 2.103,92 | 231.249,49 | 70.544,52 | 114.600,51 | 185.145,03 |
89 | 231.249,49 | 635,94 | 1.467,98 | 2.103,92 | 229.781,50 | 71.180,46 | 116.068,50 | 187.248,95 |
90 | 229.781,50 | 631,90 | 1.472,02 | 2.103,92 | 228.309,48 | 71.812,35 | 117.540,52 | 189.352,88 |
91 | 228.309,48 | 627,85 | 1.476,07 | 2.103,92 | 226.833,41 | 72.440,21 | 119.016,59 | 191.456,80 |
92 | 226.833,41 | 623,79 | 1.480,13 | 2.103,92 | 225.353,28 | 73.064,00 | 120.496,72 | 193.560,72 |
93 | 225.353,28 | 619,72 | 1.484,20 | 2.103,92 | 223.869,08 | 73.683,72 | 121.980,92 | 195.664,64 |
94 | 223.869,08 | 615,64 | 1.488,28 | 2.103,92 | 222.380,80 | 74.299,36 | 123.469,20 | 197.768,56 |
95 | 222.380,80 | 611,55 | 1.492,37 | 2.103,92 | 220.888,43 | 74.910,91 | 124.961,57 | 199.872,48 |
96 | 220.888,43 | 607,44 | 1.496,48 | 2.103,92 | 219.391,95 | 75.518,35 | 126.458,05 | 201.976,40 |
97 | 219.391,95 | 603,33 | 1.500,59 | 2.103,92 | 217.891,36 | 76.121,68 | 127.958,64 | 204.080,32 |
98 | 217.891,36 | 599,20 | 1.504,72 | 2.103,92 | 216.386,64 | 76.720,88 | 129.463,36 | 206.184,24 |
99 | 216.386,64 | 595,06 | 1.508,86 | 2.103,92 | 214.877,78 | 77.315,94 | 130.972,22 | 208.288,16 |
100 | 214.877,78 | 590,91 | 1.513,01 | 2.103,92 | 213.364,77 | 77.906,86 | 132.485,23 | 210.392,08 |
101 | 213.364,77 | 586,75 | 1.517,17 | 2.103,92 | 211.847,60 | 78.493,61 | 134.002,40 | 212.496,00 |
102 | 211.847,60 | 582,58 | 1.521,34 | 2.103,92 | 210.326,26 | 79.076,19 | 135.523,74 | 214.599,93 |
103 | 210.326,26 | 578,40 | 1.525,52 | 2.103,92 | 208.800,74 | 79.654,59 | 137.049,26 | 216.703,85 |
104 | 208.800,74 | 574,20 | 1.529,72 | 2.103,92 | 207.271,02 | 80.228,79 | 138.578,98 | 218.807,77 |
105 | 207.271,02 | 570,00 | 1.533,93 | 2.103,92 | 205.737,10 | 80.798,78 | 140.112,90 | 220.911,69 |
106 | 205.737,10 | 565,78 | 1.538,14 | 2.103,92 | 204.198,95 | 81.364,56 | 141.651,05 | 223.015,61 |
107 | 204.198,95 | 561,55 | 1.542,37 | 2.103,92 | 202.656,58 | 81.926,11 | 143.193,42 | 225.119,53 |
108 | 202.656,58 | 557,31 | 1.546,62 | 2.103,92 | 201.109,96 | 82.483,41 | 144.740,04 | 227.223,45 |
109 | 201.109,96 | 553,05 | 1.550,87 | 2.103,92 | 199.559,10 | 83.036,47 | 146.290,90 | 229.327,37 |
110 | 199.559,10 | 548,79 | 1.555,13 | 2.103,92 | 198.003,96 | 83.585,25 | 147.846,04 | 231.431,29 |
111 | 198.003,96 | 544,51 | 1.559,41 | 2.103,92 | 196.444,55 | 84.129,77 | 149.405,45 | 233.535,21 |
112 | 196.444,55 | 540,22 | 1.563,70 | 2.103,92 | 194.880,85 | 84.669,99 | 150.969,15 | 235.639,13 |
113 | 194.880,85 | 535,92 | 1.568,00 | 2.103,92 | 193.312,86 | 85.205,91 | 152.537,14 | 237.743,05 |
114 | 193.312,86 | 531,61 | 1.572,31 | 2.103,92 | 191.740,55 | 85.737,52 | 154.109,45 | 239.846,98 |
115 | 191.740,55 | 527,29 | 1.576,63 | 2.103,92 | 190.163,91 | 86.264,81 | 155.686,09 | 241.950,90 |
116 | 190.163,91 | 522,95 | 1.580,97 | 2.103,92 | 188.582,94 | 86.787,76 | 157.267,06 | 244.054,82 |
117 | 188.582,94 | 518,60 | 1.585,32 | 2.103,92 | 186.997,62 | 87.306,36 | 158.852,38 | 246.158,74 |
118 | 186.997,62 | 514,24 | 1.589,68 | 2.103,92 | 185.407,95 | 87.820,60 | 160.442,05 | 248.262,66 |
119 | 185.407,95 | 509,87 | 1.594,05 | 2.103,92 | 183.813,90 | 88.330,48 | 162.036,10 | 250.366,58 |
120 | 183.813,90 | 505,49 | 1.598,43 | 2.103,92 | 182.215,46 | 88.835,96 | 163.634,54 | 252.470,50 |
121 | 182.215,46 | 501,09 | 1.602,83 | 2.103,92 | 180.612,64 | 89.337,06 | 165.237,36 | 254.574,42 |
122 | 180.612,64 | 496,68 | 1.607,24 | 2.103,92 | 179.005,40 | 89.833,74 | 166.844,60 | 256.678,34 |
123 | 179.005,40 | 492,26 | 1.611,66 | 2.103,92 | 177.393,74 | 90.326,01 | 168.456,26 | 258.782,26 |
124 | 177.393,74 | 487,83 | 1.616,09 | 2.103,92 | 175.777,66 | 90.813,84 | 170.072,34 | 260.886,18 |
125 | 175.777,66 | 483,39 | 1.620,53 | 2.103,92 | 174.157,12 | 91.297,23 | 171.692,88 | 262.990,10 |
126 | 174.157,12 | 478,93 | 1.624,99 | 2.103,92 | 172.532,13 | 91.776,16 | 173.317,87 | 265.094,03 |
127 | 172.532,13 | 474,46 | 1.629,46 | 2.103,92 | 170.902,68 | 92.250,62 | 174.947,32 | 267.197,95 |
128 | 170.902,68 | 469,98 | 1.633,94 | 2.103,92 | 169.268,74 | 92.720,61 | 176.581,26 | 269.301,87 |
129 | 169.268,74 | 465,49 | 1.638,43 | 2.103,92 | 167.630,31 | 93.186,09 | 178.219,69 | 271.405,79 |
130 | 167.630,31 | 460,98 | 1.642,94 | 2.103,92 | 165.987,37 | 93.647,08 | 179.862,63 | 273.509,71 |
131 | 165.987,37 | 456,47 | 1.647,46 | 2.103,92 | 164.339,91 | 94.103,54 | 181.510,09 | 275.613,63 |
132 | 164.339,91 | 451,93 | 1.651,99 | 2.103,92 | 162.687,93 | 94.555,48 | 183.162,07 | 277.717,55 |
133 | 162.687,93 | 447,39 | 1.656,53 | 2.103,92 | 161.031,40 | 95.002,87 | 184.818,60 | 279.821,47 |
134 | 161.031,40 | 442,84 | 1.661,08 | 2.103,92 | 159.370,31 | 95.445,71 | 186.479,69 | 281.925,39 |
135 | 159.370,31 | 438,27 | 1.665,65 | 2.103,92 | 157.704,66 | 95.883,97 | 188.145,34 | 284.029,31 |
136 | 157.704,66 | 433,69 | 1.670,23 | 2.103,92 | 156.034,43 | 96.317,66 | 189.815,57 | 286.133,23 |
137 | 156.034,43 | 429,09 | 1.674,83 | 2.103,92 | 154.359,60 | 96.746,76 | 191.490,40 | 288.237,15 |
138 | 154.359,60 | 424,49 | 1.679,43 | 2.103,92 | 152.680,17 | 97.171,25 | 193.169,83 | 290.341,08 |
139 | 152.680,17 | 419,87 | 1.684,05 | 2.103,92 | 150.996,12 | 97.591,12 | 194.853,88 | 292.445,00 |
140 | 150.996,12 | 415,24 | 1.688,68 | 2.103,92 | 149.307,44 | 98.006,36 | 196.542,56 | 294.548,92 |
141 | 149.307,44 | 410,60 | 1.693,33 | 2.103,92 | 147.614,11 | 98.416,95 | 198.235,89 | 296.652,84 |
142 | 147.614,11 | 405,94 | 1.697,98 | 2.103,92 | 145.916,13 | 98.822,89 | 199.933,87 | 298.756,76 |
143 | 145.916,13 | 401,27 | 1.702,65 | 2.103,92 | 144.213,48 | 99.224,16 | 201.636,52 | 300.860,68 |
144 | 144.213,48 | 396,59 | 1.707,33 | 2.103,92 | 142.506,15 | 99.620,75 | 203.343,85 | 302.964,60 |
145 | 142.506,15 | 391,89 | 1.712,03 | 2.103,92 | 140.794,12 | 100.012,64 | 205.055,88 | 305.068,52 |
146 | 140.794,12 | 387,18 | 1.716,74 | 2.103,92 | 139.077,38 | 100.399,82 | 206.772,62 | 307.172,44 |
147 | 139.077,38 | 382,46 | 1.721,46 | 2.103,92 | 137.355,92 | 100.782,28 | 208.494,08 | 309.276,36 |
148 | 137.355,92 | 377,73 | 1.726,19 | 2.103,92 | 135.629,73 | 101.160,01 | 210.220,27 | 311.380,28 |
149 | 135.629,73 | 372,98 | 1.730,94 | 2.103,92 | 133.898,79 | 101.533,00 | 211.951,21 | 313.484,20 |
150 | 133.898,79 | 368,22 | 1.735,70 | 2.103,92 | 132.163,09 | 101.901,22 | 213.686,91 | 315.588,13 |
151 | 132.163,09 | 363,45 | 1.740,47 | 2.103,92 | 130.422,62 | 102.264,67 | 215.427,38 | 317.692,05 |
152 | 130.422,62 | 358,66 | 1.745,26 | 2.103,92 | 128.677,36 | 102.623,33 | 217.172,64 | 319.795,97 |
153 | 128.677,36 | 353,86 | 1.750,06 | 2.103,92 | 126.927,30 | 102.977,19 | 218.922,70 | 321.899,89 |
154 | 126.927,30 | 349,05 | 1.754,87 | 2.103,92 | 125.172,43 | 103.326,24 | 220.677,57 | 324.003,81 |
155 | 125.172,43 | 344,22 | 1.759,70 | 2.103,92 | 123.412,74 | 103.670,46 | 222.437,26 | 326.107,73 |
156 | 123.412,74 | 339,39 | 1.764,54 | 2.103,92 | 121.648,20 | 104.009,85 | 224.201,80 | 328.211,65 |
157 | 121.648,20 | 334,53 | 1.769,39 | 2.103,92 | 119.878,81 | 104.344,38 | 225.971,19 | 330.315,57 |
158 | 119.878,81 | 329,67 | 1.774,25 | 2.103,92 | 118.104,56 | 104.674,05 | 227.745,44 | 332.419,49 |
159 | 118.104,56 | 324,79 | 1.779,13 | 2.103,92 | 116.325,42 | 104.998,84 | 229.524,58 | 334.523,41 |
160 | 116.325,42 | 319,89 | 1.784,03 | 2.103,92 | 114.541,40 | 105.318,73 | 231.308,60 | 336.627,33 |
161 | 114.541,40 | 314,99 | 1.788,93 | 2.103,92 | 112.752,47 | 105.633,72 | 233.097,53 | 338.731,25 |
162 | 112.752,47 | 310,07 | 1.793,85 | 2.103,92 | 110.958,61 | 105.943,79 | 234.891,39 | 340.835,18 |
163 | 110.958,61 | 305,14 | 1.798,78 | 2.103,92 | 109.159,83 | 106.248,93 | 236.690,17 | 342.939,10 |
164 | 109.159,83 | 300,19 | 1.803,73 | 2.103,92 | 107.356,10 | 106.549,12 | 238.493,90 | 345.043,02 |
165 | 107.356,10 | 295,23 | 1.808,69 | 2.103,92 | 105.547,41 | 106.844,34 | 240.302,59 | 347.146,94 |
166 | 105.547,41 | 290,26 | 1.813,67 | 2.103,92 | 103.733,74 | 107.134,60 | 242.116,26 | 349.250,86 |
167 | 103.733,74 | 285,27 | 1.818,65 | 2.103,92 | 101.915,09 | 107.419,87 | 243.934,91 | 351.354,78 |
168 | 101.915,09 | 280,27 | 1.823,65 | 2.103,92 | 100.091,43 | 107.700,13 | 245.758,57 | 353.458,70 |
169 | 100.091,43 | 275,25 | 1.828,67 | 2.103,92 | 98.262,76 | 107.975,39 | 247.587,24 | 355.562,62 |
170 | 98.262,76 | 270,22 | 1.833,70 | 2.103,92 | 96.429,07 | 108.245,61 | 249.420,93 | 357.666,54 |
171 | 96.429,07 | 265,18 | 1.838,74 | 2.103,92 | 94.590,33 | 108.510,79 | 251.259,67 | 359.770,46 |
172 | 94.590,33 | 260,12 | 1.843,80 | 2.103,92 | 92.746,53 | 108.770,91 | 253.103,47 | 361.874,38 |
173 | 92.746,53 | 255,05 | 1.848,87 | 2.103,92 | 90.897,66 | 109.025,96 | 254.952,34 | 363.978,30 |
174 | 90.897,66 | 249,97 | 1.853,95 | 2.103,92 | 89.043,71 | 109.275,93 | 256.806,29 | 366.082,23 |
175 | 89.043,71 | 244,87 | 1.859,05 | 2.103,92 | 87.184,66 | 109.520,80 | 258.665,34 | 368.186,15 |
176 | 87.184,66 | 239,76 | 1.864,16 | 2.103,92 | 85.320,49 | 109.760,56 | 260.529,51 | 370.290,07 |
177 | 85.320,49 | 234,63 | 1.869,29 | 2.103,92 | 83.451,21 | 109.995,19 | 262.398,79 | 372.393,99 |
178 | 83.451,21 | 229,49 | 1.874,43 | 2.103,92 | 81.576,77 | 110.224,68 | 264.273,23 | 374.497,91 |
179 | 81.576,77 | 224,34 | 1.879,58 | 2.103,92 | 79.697,19 | 110.449,02 | 266.152,81 | 376.601,83 |
180 | 79.697,19 | 219,17 | 1.884,75 | 2.103,92 | 77.812,44 | 110.668,19 | 268.037,56 | 378.705,75 |
- 113.686,70€
- Zinsanteil
- 2.132,74€
- Monatsrate
- 3,40%
- Sollzins p.a.
- 3,45%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 345.850,00 | 979,91 | 1.152,83 | 2.132,74 | 344.697,17 | 979,91 | 1.152,83 | 2.132,74 |
2 | 344.697,17 | 976,64 | 1.156,10 | 2.132,74 | 343.541,07 | 1.956,55 | 2.308,93 | 4.265,48 |
3 | 343.541,07 | 973,37 | 1.159,38 | 2.132,74 | 342.381,69 | 2.929,92 | 3.468,31 | 6.398,23 |
4 | 342.381,69 | 970,08 | 1.162,66 | 2.132,74 | 341.219,03 | 3.900,00 | 4.630,97 | 8.530,97 |
5 | 341.219,03 | 966,79 | 1.165,95 | 2.132,74 | 340.053,08 | 4.866,79 | 5.796,92 | 10.663,71 |
6 | 340.053,08 | 963,48 | 1.169,26 | 2.132,74 | 338.883,82 | 5.830,27 | 6.966,18 | 12.796,45 |
7 | 338.883,82 | 960,17 | 1.172,57 | 2.132,74 | 337.711,25 | 6.790,44 | 8.138,75 | 14.929,19 |
8 | 337.711,25 | 956,85 | 1.175,89 | 2.132,74 | 336.535,36 | 7.747,29 | 9.314,64 | 17.061,93 |
9 | 336.535,36 | 953,52 | 1.179,22 | 2.132,74 | 335.356,13 | 8.700,81 | 10.493,87 | 19.194,68 |
10 | 335.356,13 | 950,18 | 1.182,57 | 2.132,74 | 334.173,56 | 9.650,98 | 11.676,44 | 21.327,42 |
11 | 334.173,56 | 946,83 | 1.185,92 | 2.132,74 | 332.987,65 | 10.597,81 | 12.862,35 | 23.460,16 |
12 | 332.987,65 | 943,47 | 1.189,28 | 2.132,74 | 331.798,37 | 11.541,27 | 14.051,63 | 25.592,90 |
13 | 331.798,37 | 940,10 | 1.192,65 | 2.132,74 | 330.605,72 | 12.481,37 | 15.244,28 | 27.725,64 |
14 | 330.605,72 | 936,72 | 1.196,03 | 2.132,74 | 329.409,70 | 13.418,08 | 16.440,30 | 29.858,38 |
15 | 329.409,70 | 933,33 | 1.199,41 | 2.132,74 | 328.210,29 | 14.351,41 | 17.639,71 | 31.991,13 |
16 | 328.210,29 | 929,93 | 1.202,81 | 2.132,74 | 327.007,47 | 15.281,34 | 18.842,53 | 34.123,87 |
17 | 327.007,47 | 926,52 | 1.206,22 | 2.132,74 | 325.801,25 | 16.207,86 | 20.048,75 | 36.256,61 |
18 | 325.801,25 | 923,10 | 1.209,64 | 2.132,74 | 324.591,61 | 17.130,96 | 21.258,39 | 38.389,35 |
19 | 324.591,61 | 919,68 | 1.213,07 | 2.132,74 | 323.378,55 | 18.050,64 | 22.471,45 | 40.522,09 |
20 | 323.378,55 | 916,24 | 1.216,50 | 2.132,74 | 322.162,05 | 18.966,88 | 23.687,95 | 42.654,83 |
21 | 322.162,05 | 912,79 | 1.219,95 | 2.132,74 | 320.942,10 | 19.879,67 | 24.907,90 | 44.787,58 |
22 | 320.942,10 | 909,34 | 1.223,41 | 2.132,74 | 319.718,69 | 20.789,01 | 26.131,31 | 46.920,32 |
23 | 319.718,69 | 905,87 | 1.226,87 | 2.132,74 | 318.491,82 | 21.694,88 | 27.358,18 | 49.053,06 |
24 | 318.491,82 | 902,39 | 1.230,35 | 2.132,74 | 317.261,47 | 22.597,27 | 28.588,53 | 51.185,80 |
25 | 317.261,47 | 898,91 | 1.233,83 | 2.132,74 | 316.027,64 | 23.496,18 | 29.822,36 | 53.318,54 |
26 | 316.027,64 | 895,41 | 1.237,33 | 2.132,74 | 314.790,31 | 24.391,59 | 31.059,69 | 55.451,28 |
27 | 314.790,31 | 891,91 | 1.240,84 | 2.132,74 | 313.549,47 | 25.283,50 | 32.300,53 | 57.584,03 |
28 | 313.549,47 | 888,39 | 1.244,35 | 2.132,74 | 312.305,12 | 26.171,89 | 33.544,88 | 59.716,77 |
29 | 312.305,12 | 884,86 | 1.247,88 | 2.132,74 | 311.057,24 | 27.056,75 | 34.792,76 | 61.849,51 |
30 | 311.057,24 | 881,33 | 1.251,41 | 2.132,74 | 309.805,83 | 27.938,08 | 36.044,17 | 63.982,25 |
31 | 309.805,83 | 877,78 | 1.254,96 | 2.132,74 | 308.550,87 | 28.815,86 | 37.299,13 | 66.114,99 |
32 | 308.550,87 | 874,23 | 1.258,51 | 2.132,74 | 307.292,36 | 29.690,09 | 38.557,64 | 68.247,73 |
33 | 307.292,36 | 870,66 | 1.262,08 | 2.132,74 | 306.030,28 | 30.560,75 | 39.819,72 | 70.380,48 |
34 | 306.030,28 | 867,09 | 1.265,66 | 2.132,74 | 304.764,62 | 31.427,84 | 41.085,38 | 72.513,22 |
35 | 304.764,62 | 863,50 | 1.269,24 | 2.132,74 | 303.495,38 | 32.291,34 | 42.354,62 | 74.645,96 |
36 | 303.495,38 | 859,90 | 1.272,84 | 2.132,74 | 302.222,54 | 33.151,24 | 43.627,46 | 76.778,70 |
37 | 302.222,54 | 856,30 | 1.276,44 | 2.132,74 | 300.946,10 | 34.007,54 | 44.903,90 | 78.911,44 |
38 | 300.946,10 | 852,68 | 1.280,06 | 2.132,74 | 299.666,04 | 34.860,22 | 46.183,96 | 81.044,18 |
39 | 299.666,04 | 849,05 | 1.283,69 | 2.132,74 | 298.382,35 | 35.709,27 | 47.467,65 | 83.176,93 |
40 | 298.382,35 | 845,42 | 1.287,33 | 2.132,74 | 297.095,02 | 36.554,69 | 48.754,98 | 85.309,67 |
41 | 297.095,02 | 841,77 | 1.290,97 | 2.132,74 | 295.804,05 | 37.396,46 | 50.045,95 | 87.442,41 |
42 | 295.804,05 | 838,11 | 1.294,63 | 2.132,74 | 294.509,42 | 38.234,57 | 51.340,58 | 89.575,15 |
43 | 294.509,42 | 834,44 | 1.298,30 | 2.132,74 | 293.211,12 | 39.069,01 | 52.638,88 | 91.707,89 |
44 | 293.211,12 | 830,76 | 1.301,98 | 2.132,74 | 291.909,14 | 39.899,78 | 53.940,86 | 93.840,63 |
45 | 291.909,14 | 827,08 | 1.305,67 | 2.132,74 | 290.603,48 | 40.726,85 | 55.246,52 | 95.973,38 |
46 | 290.603,48 | 823,38 | 1.309,37 | 2.132,74 | 289.294,11 | 41.550,23 | 56.555,89 | 98.106,12 |
47 | 289.294,11 | 819,67 | 1.313,08 | 2.132,74 | 287.981,04 | 42.369,90 | 57.868,96 | 100.238,86 |
48 | 287.981,04 | 815,95 | 1.316,80 | 2.132,74 | 286.664,24 | 43.185,84 | 59.185,76 | 102.371,60 |
49 | 286.664,24 | 812,22 | 1.320,53 | 2.132,74 | 285.343,72 | 43.998,06 | 60.506,28 | 104.504,34 |
50 | 285.343,72 | 808,47 | 1.324,27 | 2.132,74 | 284.019,45 | 44.806,53 | 61.830,55 | 106.637,08 |
51 | 284.019,45 | 804,72 | 1.328,02 | 2.132,74 | 282.691,43 | 45.611,25 | 63.158,57 | 108.769,83 |
52 | 282.691,43 | 800,96 | 1.331,78 | 2.132,74 | 281.359,65 | 46.412,21 | 64.490,35 | 110.902,57 |
53 | 281.359,65 | 797,19 | 1.335,56 | 2.132,74 | 280.024,09 | 47.209,40 | 65.825,91 | 113.035,31 |
54 | 280.024,09 | 793,40 | 1.339,34 | 2.132,74 | 278.684,75 | 48.002,80 | 67.165,25 | 115.168,05 |
55 | 278.684,75 | 789,61 | 1.343,13 | 2.132,74 | 277.341,62 | 48.792,41 | 68.508,38 | 117.300,79 |
56 | 277.341,62 | 785,80 | 1.346,94 | 2.132,74 | 275.994,68 | 49.578,21 | 69.855,32 | 119.433,53 |
57 | 275.994,68 | 781,98 | 1.350,76 | 2.132,74 | 274.643,92 | 50.360,19 | 71.206,08 | 121.566,28 |
58 | 274.643,92 | 778,16 | 1.354,58 | 2.132,74 | 273.289,33 | 51.138,35 | 72.560,67 | 123.699,02 |
59 | 273.289,33 | 774,32 | 1.358,42 | 2.132,74 | 271.930,91 | 51.912,67 | 73.919,09 | 125.831,76 |
60 | 271.930,91 | 770,47 | 1.362,27 | 2.132,74 | 270.568,64 | 52.683,14 | 75.281,36 | 127.964,50 |
61 | 270.568,64 | 766,61 | 1.366,13 | 2.132,74 | 269.202,51 | 53.449,75 | 76.647,49 | 130.097,24 |
62 | 269.202,51 | 762,74 | 1.370,00 | 2.132,74 | 267.832,51 | 54.212,49 | 78.017,49 | 132.229,98 |
63 | 267.832,51 | 758,86 | 1.373,88 | 2.132,74 | 266.458,63 | 54.971,35 | 79.391,37 | 134.362,73 |
64 | 266.458,63 | 754,97 | 1.377,78 | 2.132,74 | 265.080,85 | 55.726,32 | 80.769,15 | 136.495,47 |
65 | 265.080,85 | 751,06 | 1.381,68 | 2.132,74 | 263.699,17 | 56.477,38 | 82.150,83 | 138.628,21 |
66 | 263.699,17 | 747,15 | 1.385,59 | 2.132,74 | 262.313,58 | 57.224,53 | 83.536,42 | 140.760,95 |
67 | 262.313,58 | 743,22 | 1.389,52 | 2.132,74 | 260.924,06 | 57.967,75 | 84.925,94 | 142.893,69 |
68 | 260.924,06 | 739,28 | 1.393,46 | 2.132,74 | 259.530,60 | 58.707,04 | 86.319,40 | 145.026,43 |
69 | 259.530,60 | 735,34 | 1.397,40 | 2.132,74 | 258.133,20 | 59.442,37 | 87.716,80 | 147.159,18 |
70 | 258.133,20 | 731,38 | 1.401,36 | 2.132,74 | 256.731,83 | 60.173,75 | 89.118,17 | 149.291,92 |
71 | 256.731,83 | 727,41 | 1.405,33 | 2.132,74 | 255.326,50 | 60.901,16 | 90.523,50 | 151.424,66 |
72 | 255.326,50 | 723,43 | 1.409,32 | 2.132,74 | 253.917,18 | 61.624,58 | 91.932,82 | 153.557,40 |
73 | 253.917,18 | 719,43 | 1.413,31 | 2.132,74 | 252.503,87 | 62.344,01 | 93.346,13 | 155.690,14 |
74 | 252.503,87 | 715,43 | 1.417,31 | 2.132,74 | 251.086,56 | 63.059,44 | 94.763,44 | 157.822,88 |
75 | 251.086,56 | 711,41 | 1.421,33 | 2.132,74 | 249.665,23 | 63.770,85 | 96.184,77 | 159.955,63 |
76 | 249.665,23 | 707,38 | 1.425,36 | 2.132,74 | 248.239,87 | 64.478,24 | 97.610,13 | 162.088,37 |
77 | 248.239,87 | 703,35 | 1.429,40 | 2.132,74 | 246.810,48 | 65.181,58 | 99.039,52 | 164.221,11 |
78 | 246.810,48 | 699,30 | 1.433,45 | 2.132,74 | 245.377,03 | 65.880,88 | 100.472,97 | 166.353,85 |
79 | 245.377,03 | 695,23 | 1.437,51 | 2.132,74 | 243.939,52 | 66.576,12 | 101.910,48 | 168.486,59 |
80 | 243.939,52 | 691,16 | 1.441,58 | 2.132,74 | 242.497,94 | 67.267,28 | 103.352,06 | 170.619,33 |
81 | 242.497,94 | 687,08 | 1.445,66 | 2.132,74 | 241.052,28 | 67.954,35 | 104.797,72 | 172.752,08 |
82 | 241.052,28 | 682,98 | 1.449,76 | 2.132,74 | 239.602,52 | 68.637,34 | 106.247,48 | 174.884,82 |
83 | 239.602,52 | 678,87 | 1.453,87 | 2.132,74 | 238.148,65 | 69.316,21 | 107.701,35 | 177.017,56 |
84 | 238.148,65 | 674,75 | 1.457,99 | 2.132,74 | 236.690,66 | 69.990,96 | 109.159,34 | 179.150,30 |
85 | 236.690,66 | 670,62 | 1.462,12 | 2.132,74 | 235.228,55 | 70.661,59 | 110.621,45 | 181.283,04 |
86 | 235.228,55 | 666,48 | 1.466,26 | 2.132,74 | 233.762,29 | 71.328,07 | 112.087,71 | 183.415,78 |
87 | 233.762,29 | 662,33 | 1.470,42 | 2.132,74 | 232.291,87 | 71.990,40 | 113.558,13 | 185.548,53 |
88 | 232.291,87 | 658,16 | 1.474,58 | 2.132,74 | 230.817,29 | 72.648,56 | 115.032,71 | 187.681,27 |
89 | 230.817,29 | 653,98 | 1.478,76 | 2.132,74 | 229.338,53 | 73.302,54 | 116.511,47 | 189.814,01 |
90 | 229.338,53 | 649,79 | 1.482,95 | 2.132,74 | 227.855,58 | 73.952,33 | 117.994,42 | 191.946,75 |
91 | 227.855,58 | 645,59 | 1.487,15 | 2.132,74 | 226.368,43 | 74.597,92 | 119.481,57 | 194.079,49 |
92 | 226.368,43 | 641,38 | 1.491,36 | 2.132,74 | 224.877,07 | 75.239,30 | 120.972,93 | 196.212,23 |
93 | 224.877,07 | 637,15 | 1.495,59 | 2.132,74 | 223.381,48 | 75.876,45 | 122.468,52 | 198.344,98 |
94 | 223.381,48 | 632,91 | 1.499,83 | 2.132,74 | 221.881,65 | 76.509,36 | 123.968,35 | 200.477,72 |
95 | 221.881,65 | 628,66 | 1.504,08 | 2.132,74 | 220.377,57 | 77.138,03 | 125.472,43 | 202.610,46 |
96 | 220.377,57 | 624,40 | 1.508,34 | 2.132,74 | 218.869,23 | 77.762,43 | 126.980,77 | 204.743,20 |
97 | 218.869,23 | 620,13 | 1.512,61 | 2.132,74 | 217.356,62 | 78.382,56 | 128.493,38 | 206.875,94 |
98 | 217.356,62 | 615,84 | 1.516,90 | 2.132,74 | 215.839,72 | 78.998,41 | 130.010,28 | 209.008,68 |
99 | 215.839,72 | 611,55 | 1.521,20 | 2.132,74 | 214.318,53 | 79.609,95 | 131.531,47 | 211.141,43 |
100 | 214.318,53 | 607,24 | 1.525,51 | 2.132,74 | 212.793,02 | 80.217,19 | 133.056,98 | 213.274,17 |
101 | 212.793,02 | 602,91 | 1.529,83 | 2.132,74 | 211.263,19 | 80.820,10 | 134.586,81 | 215.406,91 |
102 | 211.263,19 | 598,58 | 1.534,16 | 2.132,74 | 209.729,03 | 81.418,68 | 136.120,97 | 217.539,65 |
103 | 209.729,03 | 594,23 | 1.538,51 | 2.132,74 | 208.190,52 | 82.012,91 | 137.659,48 | 219.672,39 |
104 | 208.190,52 | 589,87 | 1.542,87 | 2.132,74 | 206.647,65 | 82.602,79 | 139.202,35 | 221.805,13 |
105 | 206.647,65 | 585,50 | 1.547,24 | 2.132,74 | 205.100,41 | 83.188,29 | 140.749,59 | 223.937,88 |
106 | 205.100,41 | 581,12 | 1.551,62 | 2.132,74 | 203.548,79 | 83.769,40 | 142.301,21 | 226.070,62 |
107 | 203.548,79 | 576,72 | 1.556,02 | 2.132,74 | 201.992,77 | 84.346,13 | 143.857,23 | 228.203,36 |
108 | 201.992,77 | 572,31 | 1.560,43 | 2.132,74 | 200.432,34 | 84.918,44 | 145.417,66 | 230.336,10 |
109 | 200.432,34 | 567,89 | 1.564,85 | 2.132,74 | 198.867,49 | 85.486,33 | 146.982,51 | 232.468,84 |
110 | 198.867,49 | 563,46 | 1.569,28 | 2.132,74 | 197.298,21 | 86.049,79 | 148.551,79 | 234.601,58 |
111 | 197.298,21 | 559,01 | 1.573,73 | 2.132,74 | 195.724,48 | 86.608,80 | 150.125,52 | 236.734,33 |
112 | 195.724,48 | 554,55 | 1.578,19 | 2.132,74 | 194.146,29 | 87.163,35 | 151.703,71 | 238.867,07 |
113 | 194.146,29 | 550,08 | 1.582,66 | 2.132,74 | 192.563,63 | 87.713,43 | 153.286,37 | 240.999,81 |
114 | 192.563,63 | 545,60 | 1.587,14 | 2.132,74 | 190.976,48 | 88.259,03 | 154.873,52 | 243.132,55 |
115 | 190.976,48 | 541,10 | 1.591,64 | 2.132,74 | 189.384,84 | 88.800,13 | 156.465,16 | 245.265,29 |
116 | 189.384,84 | 536,59 | 1.596,15 | 2.132,74 | 187.788,69 | 89.336,72 | 158.061,31 | 247.398,03 |
117 | 187.788,69 | 532,07 | 1.600,67 | 2.132,74 | 186.188,01 | 89.868,79 | 159.661,99 | 249.530,78 |
118 | 186.188,01 | 527,53 | 1.605,21 | 2.132,74 | 184.582,81 | 90.396,32 | 161.267,19 | 251.663,52 |
119 | 184.582,81 | 522,98 | 1.609,76 | 2.132,74 | 182.973,05 | 90.919,31 | 162.876,95 | 253.796,26 |
120 | 182.973,05 | 518,42 | 1.614,32 | 2.132,74 | 181.358,73 | 91.437,73 | 164.491,27 | 255.929,00 |
121 | 181.358,73 | 513,85 | 1.618,89 | 2.132,74 | 179.739,84 | 91.951,58 | 166.110,16 | 258.061,74 |
122 | 179.739,84 | 509,26 | 1.623,48 | 2.132,74 | 178.116,36 | 92.460,84 | 167.733,64 | 260.194,48 |
123 | 178.116,36 | 504,66 | 1.628,08 | 2.132,74 | 176.488,28 | 92.965,51 | 169.361,72 | 262.327,23 |
124 | 176.488,28 | 500,05 | 1.632,69 | 2.132,74 | 174.855,59 | 93.465,56 | 170.994,41 | 264.459,97 |
125 | 174.855,59 | 495,42 | 1.637,32 | 2.132,74 | 173.218,27 | 93.960,98 | 172.631,73 | 266.592,71 |
126 | 173.218,27 | 490,79 | 1.641,96 | 2.132,74 | 171.576,32 | 94.451,77 | 174.273,68 | 268.725,45 |
127 | 171.576,32 | 486,13 | 1.646,61 | 2.132,74 | 169.929,71 | 94.937,90 | 175.920,29 | 270.858,19 |
128 | 169.929,71 | 481,47 | 1.651,27 | 2.132,74 | 168.278,43 | 95.419,37 | 177.571,57 | 272.990,93 |
129 | 168.278,43 | 476,79 | 1.655,95 | 2.132,74 | 166.622,48 | 95.896,15 | 179.227,52 | 275.123,68 |
130 | 166.622,48 | 472,10 | 1.660,64 | 2.132,74 | 164.961,84 | 96.368,25 | 180.888,16 | 277.256,42 |
131 | 164.961,84 | 467,39 | 1.665,35 | 2.132,74 | 163.296,49 | 96.835,64 | 182.553,51 | 279.389,16 |
132 | 163.296,49 | 462,67 | 1.670,07 | 2.132,74 | 161.626,42 | 97.298,32 | 184.223,58 | 281.521,90 |
133 | 161.626,42 | 457,94 | 1.674,80 | 2.132,74 | 159.951,62 | 97.756,26 | 185.898,38 | 283.654,64 |
134 | 159.951,62 | 453,20 | 1.679,55 | 2.132,74 | 158.272,07 | 98.209,45 | 187.577,93 | 285.787,38 |
135 | 158.272,07 | 448,44 | 1.684,30 | 2.132,74 | 156.587,77 | 98.657,89 | 189.262,23 | 287.920,13 |
136 | 156.587,77 | 443,67 | 1.689,08 | 2.132,74 | 154.898,69 | 99.101,56 | 190.951,31 | 290.052,87 |
137 | 154.898,69 | 438,88 | 1.693,86 | 2.132,74 | 153.204,83 | 99.540,44 | 192.645,17 | 292.185,61 |
138 | 153.204,83 | 434,08 | 1.698,66 | 2.132,74 | 151.506,17 | 99.974,52 | 194.343,83 | 294.318,35 |
139 | 151.506,17 | 429,27 | 1.703,47 | 2.132,74 | 149.802,69 | 100.403,79 | 196.047,31 | 296.451,09 |
140 | 149.802,69 | 424,44 | 1.708,30 | 2.132,74 | 148.094,39 | 100.828,23 | 197.755,61 | 298.583,83 |
141 | 148.094,39 | 419,60 | 1.713,14 | 2.132,74 | 146.381,25 | 101.247,83 | 199.468,75 | 300.716,58 |
142 | 146.381,25 | 414,75 | 1.717,99 | 2.132,74 | 144.663,26 | 101.662,57 | 201.186,74 | 302.849,32 |
143 | 144.663,26 | 409,88 | 1.722,86 | 2.132,74 | 142.940,39 | 102.072,45 | 202.909,61 | 304.982,06 |
144 | 142.940,39 | 405,00 | 1.727,74 | 2.132,74 | 141.212,65 | 102.477,45 | 204.637,35 | 307.114,80 |
145 | 141.212,65 | 400,10 | 1.732,64 | 2.132,74 | 139.480,01 | 102.877,55 | 206.369,99 | 309.247,54 |
146 | 139.480,01 | 395,19 | 1.737,55 | 2.132,74 | 137.742,46 | 103.272,75 | 208.107,54 | 311.380,28 |
147 | 137.742,46 | 390,27 | 1.742,47 | 2.132,74 | 135.999,99 | 103.663,02 | 209.850,01 | 313.513,03 |
148 | 135.999,99 | 385,33 | 1.747,41 | 2.132,74 | 134.252,58 | 104.048,35 | 211.597,42 | 315.645,77 |
149 | 134.252,58 | 380,38 | 1.752,36 | 2.132,74 | 132.500,22 | 104.428,73 | 213.349,78 | 317.778,51 |
150 | 132.500,22 | 375,42 | 1.757,32 | 2.132,74 | 130.742,90 | 104.804,15 | 215.107,10 | 319.911,25 |
151 | 130.742,90 | 370,44 | 1.762,30 | 2.132,74 | 128.980,60 | 105.174,59 | 216.869,40 | 322.043,99 |
152 | 128.980,60 | 365,45 | 1.767,30 | 2.132,74 | 127.213,30 | 105.540,03 | 218.636,70 | 324.176,73 |
153 | 127.213,30 | 360,44 | 1.772,30 | 2.132,74 | 125.441,00 | 105.900,47 | 220.409,00 | 326.309,48 |
154 | 125.441,00 | 355,42 | 1.777,33 | 2.132,74 | 123.663,67 | 106.255,89 | 222.186,33 | 328.442,22 |
155 | 123.663,67 | 350,38 | 1.782,36 | 2.132,74 | 121.881,31 | 106.606,27 | 223.968,69 | 330.574,96 |
156 | 121.881,31 | 345,33 | 1.787,41 | 2.132,74 | 120.093,90 | 106.951,60 | 225.756,10 | 332.707,70 |
157 | 120.093,90 | 340,27 | 1.792,48 | 2.132,74 | 118.301,42 | 107.291,86 | 227.548,58 | 334.840,44 |
158 | 118.301,42 | 335,19 | 1.797,55 | 2.132,74 | 116.503,87 | 107.627,05 | 229.346,13 | 336.973,18 |
159 | 116.503,87 | 330,09 | 1.802,65 | 2.132,74 | 114.701,22 | 107.957,15 | 231.148,78 | 339.105,93 |
160 | 114.701,22 | 324,99 | 1.807,75 | 2.132,74 | 112.893,47 | 108.282,13 | 232.956,53 | 341.238,67 |
161 | 112.893,47 | 319,86 | 1.812,88 | 2.132,74 | 111.080,59 | 108.602,00 | 234.769,41 | 343.371,41 |
162 | 111.080,59 | 314,73 | 1.818,01 | 2.132,74 | 109.262,58 | 108.916,73 | 236.587,42 | 345.504,15 |
163 | 109.262,58 | 309,58 | 1.823,16 | 2.132,74 | 107.439,41 | 109.226,30 | 238.410,59 | 347.636,89 |
164 | 107.439,41 | 304,41 | 1.828,33 | 2.132,74 | 105.611,08 | 109.530,71 | 240.238,92 | 349.769,63 |
165 | 105.611,08 | 299,23 | 1.833,51 | 2.132,74 | 103.777,57 | 109.829,95 | 242.072,43 | 351.902,38 |
166 | 103.777,57 | 294,04 | 1.838,71 | 2.132,74 | 101.938,87 | 110.123,98 | 243.911,13 | 354.035,12 |
167 | 101.938,87 | 288,83 | 1.843,91 | 2.132,74 | 100.094,95 | 110.412,81 | 245.755,05 | 356.167,86 |
168 | 100.094,95 | 283,60 | 1.849,14 | 2.132,74 | 98.245,81 | 110.696,41 | 247.604,19 | 358.300,60 |
169 | 98.245,81 | 278,36 | 1.854,38 | 2.132,74 | 96.391,43 | 110.974,77 | 249.458,57 | 360.433,34 |
170 | 96.391,43 | 273,11 | 1.859,63 | 2.132,74 | 94.531,80 | 111.247,88 | 251.318,20 | 362.566,08 |
171 | 94.531,80 | 267,84 | 1.864,90 | 2.132,74 | 92.666,90 | 111.515,72 | 253.183,10 | 364.698,83 |
172 | 92.666,90 | 262,56 | 1.870,19 | 2.132,74 | 90.796,71 | 111.778,28 | 255.053,29 | 366.831,57 |
173 | 90.796,71 | 257,26 | 1.875,48 | 2.132,74 | 88.921,23 | 112.035,54 | 256.928,77 | 368.964,31 |
174 | 88.921,23 | 251,94 | 1.880,80 | 2.132,74 | 87.040,43 | 112.287,48 | 258.809,57 | 371.097,05 |
175 | 87.040,43 | 246,61 | 1.886,13 | 2.132,74 | 85.154,30 | 112.534,10 | 260.695,70 | 373.229,79 |
176 | 85.154,30 | 241,27 | 1.891,47 | 2.132,74 | 83.262,83 | 112.775,37 | 262.587,17 | 375.362,53 |
177 | 83.262,83 | 235,91 | 1.896,83 | 2.132,74 | 81.366,00 | 113.011,28 | 264.484,00 | 377.495,28 |
178 | 81.366,00 | 230,54 | 1.902,20 | 2.132,74 | 79.463,80 | 113.241,81 | 266.386,20 | 379.628,02 |
179 | 79.463,80 | 225,15 | 1.907,59 | 2.132,74 | 77.556,20 | 113.466,96 | 268.293,80 | 381.760,76 |
180 | 77.556,20 | 219,74 | 1.913,00 | 2.132,74 | 75.643,20 | 113.686,70 | 270.206,80 | 383.893,50 |
- 114.287,73€
- Zinsanteil
- 2.138,51€
- Monatsrate
- 3,42%
- Sollzins p.a.
- 3,47%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 345.850,00 | 985,67 | 1.152,83 | 2.138,51 | 344.697,17 | 985,67 | 1.152,83 | 2.138,51 |
2 | 344.697,17 | 982,39 | 1.156,12 | 2.138,51 | 343.541,05 | 1.968,06 | 2.308,95 | 4.277,01 |
3 | 343.541,05 | 979,09 | 1.159,41 | 2.138,51 | 342.381,63 | 2.947,15 | 3.468,37 | 6.415,52 |
4 | 342.381,63 | 975,79 | 1.162,72 | 2.138,51 | 341.218,92 | 3.922,94 | 4.631,08 | 8.554,02 |
5 | 341.218,92 | 972,47 | 1.166,03 | 2.138,51 | 340.052,88 | 4.895,41 | 5.797,12 | 10.692,53 |
6 | 340.052,88 | 969,15 | 1.169,36 | 2.138,51 | 338.883,53 | 5.864,56 | 6.966,47 | 12.831,04 |
7 | 338.883,53 | 965,82 | 1.172,69 | 2.138,51 | 337.710,84 | 6.830,38 | 8.139,16 | 14.969,54 |
8 | 337.710,84 | 962,48 | 1.176,03 | 2.138,51 | 336.534,81 | 7.792,86 | 9.315,19 | 17.108,05 |
9 | 336.534,81 | 959,12 | 1.179,38 | 2.138,51 | 335.355,43 | 8.751,98 | 10.494,57 | 19.246,55 |
10 | 335.355,43 | 955,76 | 1.182,74 | 2.138,51 | 334.172,69 | 9.707,74 | 11.677,31 | 21.385,06 |
11 | 334.172,69 | 952,39 | 1.186,11 | 2.138,51 | 332.986,57 | 10.660,14 | 12.863,43 | 23.523,56 |
12 | 332.986,57 | 949,01 | 1.189,49 | 2.138,51 | 331.797,08 | 11.609,15 | 14.052,92 | 25.662,07 |
13 | 331.797,08 | 945,62 | 1.192,88 | 2.138,51 | 330.604,19 | 12.554,77 | 15.245,81 | 27.800,58 |
14 | 330.604,19 | 942,22 | 1.196,28 | 2.138,51 | 329.407,91 | 13.496,99 | 16.442,09 | 29.939,08 |
15 | 329.407,91 | 938,81 | 1.199,69 | 2.138,51 | 328.208,22 | 14.435,80 | 17.641,78 | 32.077,59 |
16 | 328.208,22 | 935,39 | 1.203,11 | 2.138,51 | 327.005,10 | 15.371,20 | 18.844,90 | 34.216,09 |
17 | 327.005,10 | 931,96 | 1.206,54 | 2.138,51 | 325.798,56 | 16.303,16 | 20.051,44 | 36.354,60 |
18 | 325.798,56 | 928,53 | 1.209,98 | 2.138,51 | 324.588,58 | 17.231,69 | 21.261,42 | 38.493,11 |
19 | 324.588,58 | 925,08 | 1.213,43 | 2.138,51 | 323.375,16 | 18.156,77 | 22.474,84 | 40.631,61 |
20 | 323.375,16 | 921,62 | 1.216,89 | 2.138,51 | 322.158,27 | 19.078,39 | 23.691,73 | 42.770,12 |
21 | 322.158,27 | 918,15 | 1.220,35 | 2.138,51 | 320.937,91 | 19.996,54 | 24.912,09 | 44.908,62 |
22 | 320.937,91 | 914,67 | 1.223,83 | 2.138,51 | 319.714,08 | 20.911,21 | 26.135,92 | 47.047,13 |
23 | 319.714,08 | 911,19 | 1.227,32 | 2.138,51 | 318.486,76 | 21.822,39 | 27.363,24 | 49.185,63 |
24 | 318.486,76 | 907,69 | 1.230,82 | 2.138,51 | 317.255,94 | 22.730,08 | 28.594,06 | 51.324,14 |
25 | 317.255,94 | 904,18 | 1.234,33 | 2.138,51 | 316.021,62 | 23.634,26 | 29.828,38 | 53.462,65 |
26 | 316.021,62 | 900,66 | 1.237,84 | 2.138,51 | 314.783,77 | 24.534,92 | 31.066,23 | 55.601,15 |
27 | 314.783,77 | 897,13 | 1.241,37 | 2.138,51 | 313.542,40 | 25.432,06 | 32.307,60 | 57.739,66 |
28 | 313.542,40 | 893,60 | 1.244,91 | 2.138,51 | 312.297,49 | 26.325,65 | 33.552,51 | 59.878,16 |
29 | 312.297,49 | 890,05 | 1.248,46 | 2.138,51 | 311.049,03 | 27.215,70 | 34.800,97 | 62.016,67 |
30 | 311.049,03 | 886,49 | 1.252,02 | 2.138,51 | 309.797,02 | 28.102,19 | 36.052,98 | 64.155,18 |
31 | 309.797,02 | 882,92 | 1.255,58 | 2.138,51 | 308.541,43 | 28.985,11 | 37.308,57 | 66.293,68 |
32 | 308.541,43 | 879,34 | 1.259,16 | 2.138,51 | 307.282,27 | 29.864,45 | 38.567,73 | 68.432,19 |
33 | 307.282,27 | 875,75 | 1.262,75 | 2.138,51 | 306.019,52 | 30.740,21 | 39.830,48 | 70.570,69 |
34 | 306.019,52 | 872,16 | 1.266,35 | 2.138,51 | 304.753,17 | 31.612,36 | 41.096,83 | 72.709,20 |
35 | 304.753,17 | 868,55 | 1.269,96 | 2.138,51 | 303.483,21 | 32.480,91 | 42.366,79 | 74.847,70 |
36 | 303.483,21 | 864,93 | 1.273,58 | 2.138,51 | 302.209,63 | 33.345,84 | 43.640,37 | 76.986,21 |
37 | 302.209,63 | 861,30 | 1.277,21 | 2.138,51 | 300.932,42 | 34.207,14 | 44.917,58 | 79.124,72 |
38 | 300.932,42 | 857,66 | 1.280,85 | 2.138,51 | 299.651,57 | 35.064,79 | 46.198,43 | 81.263,22 |
39 | 299.651,57 | 854,01 | 1.284,50 | 2.138,51 | 298.367,07 | 35.918,80 | 47.482,93 | 83.401,73 |
40 | 298.367,07 | 850,35 | 1.288,16 | 2.138,51 | 297.078,91 | 36.769,15 | 48.771,09 | 85.540,23 |
41 | 297.078,91 | 846,67 | 1.291,83 | 2.138,51 | 295.787,08 | 37.615,82 | 50.062,92 | 87.678,74 |
42 | 295.787,08 | 842,99 | 1.295,51 | 2.138,51 | 294.491,57 | 38.458,81 | 51.358,43 | 89.817,25 |
43 | 294.491,57 | 839,30 | 1.299,20 | 2.138,51 | 293.192,36 | 39.298,12 | 52.657,64 | 91.955,75 |
44 | 293.192,36 | 835,60 | 1.302,91 | 2.138,51 | 291.889,46 | 40.133,71 | 53.960,54 | 94.094,26 |
45 | 291.889,46 | 831,88 | 1.306,62 | 2.138,51 | 290.582,84 | 40.965,60 | 55.267,16 | 96.232,76 |
46 | 290.582,84 | 828,16 | 1.310,34 | 2.138,51 | 289.272,49 | 41.793,76 | 56.577,51 | 98.371,27 |
47 | 289.272,49 | 824,43 | 1.314,08 | 2.138,51 | 287.958,41 | 42.618,19 | 57.891,59 | 100.509,77 |
48 | 287.958,41 | 820,68 | 1.317,82 | 2.138,51 | 286.640,59 | 43.438,87 | 59.209,41 | 102.648,28 |
49 | 286.640,59 | 816,93 | 1.321,58 | 2.138,51 | 285.319,01 | 44.255,79 | 60.530,99 | 104.786,79 |
50 | 285.319,01 | 813,16 | 1.325,35 | 2.138,51 | 283.993,66 | 45.068,95 | 61.856,34 | 106.925,29 |
51 | 283.993,66 | 809,38 | 1.329,12 | 2.138,51 | 282.664,54 | 45.878,33 | 63.185,46 | 109.063,80 |
52 | 282.664,54 | 805,59 | 1.332,91 | 2.138,51 | 281.331,63 | 46.683,93 | 64.518,37 | 111.202,30 |
53 | 281.331,63 | 801,80 | 1.336,71 | 2.138,51 | 279.994,91 | 47.485,72 | 65.855,09 | 113.340,81 |
54 | 279.994,91 | 797,99 | 1.340,52 | 2.138,51 | 278.654,39 | 48.283,71 | 67.195,61 | 115.479,32 |
55 | 278.654,39 | 794,17 | 1.344,34 | 2.138,51 | 277.310,05 | 49.077,87 | 68.539,95 | 117.617,82 |
56 | 277.310,05 | 790,33 | 1.348,17 | 2.138,51 | 275.961,88 | 49.868,21 | 69.888,12 | 119.756,33 |
57 | 275.961,88 | 786,49 | 1.352,01 | 2.138,51 | 274.609,87 | 50.654,70 | 71.240,13 | 121.894,83 |
58 | 274.609,87 | 782,64 | 1.355,87 | 2.138,51 | 273.254,00 | 51.437,34 | 72.596,00 | 124.033,34 |
59 | 273.254,00 | 778,77 | 1.359,73 | 2.138,51 | 271.894,27 | 52.216,11 | 73.955,73 | 126.171,84 |
60 | 271.894,27 | 774,90 | 1.363,61 | 2.138,51 | 270.530,66 | 52.991,01 | 75.319,34 | 128.310,35 |
61 | 270.530,66 | 771,01 | 1.367,49 | 2.138,51 | 269.163,17 | 53.762,02 | 76.686,83 | 130.448,86 |
62 | 269.163,17 | 767,12 | 1.371,39 | 2.138,51 | 267.791,78 | 54.529,14 | 78.058,22 | 132.587,36 |
63 | 267.791,78 | 763,21 | 1.375,30 | 2.138,51 | 266.416,48 | 55.292,34 | 79.433,52 | 134.725,87 |
64 | 266.416,48 | 759,29 | 1.379,22 | 2.138,51 | 265.037,26 | 56.051,63 | 80.812,74 | 136.864,37 |
65 | 265.037,26 | 755,36 | 1.383,15 | 2.138,51 | 263.654,11 | 56.806,99 | 82.195,89 | 139.002,88 |
66 | 263.654,11 | 751,41 | 1.387,09 | 2.138,51 | 262.267,02 | 57.558,40 | 83.582,98 | 141.141,39 |
67 | 262.267,02 | 747,46 | 1.391,04 | 2.138,51 | 260.875,97 | 58.305,86 | 84.974,03 | 143.279,89 |
68 | 260.875,97 | 743,50 | 1.395,01 | 2.138,51 | 259.480,96 | 59.049,36 | 86.369,04 | 145.418,40 |
69 | 259.480,96 | 739,52 | 1.398,99 | 2.138,51 | 258.081,98 | 59.788,88 | 87.768,02 | 147.556,90 |
70 | 258.081,98 | 735,53 | 1.402,97 | 2.138,51 | 256.679,00 | 60.524,41 | 89.171,00 | 149.695,41 |
71 | 256.679,00 | 731,54 | 1.406,97 | 2.138,51 | 255.272,03 | 61.255,95 | 90.577,97 | 151.833,91 |
72 | 255.272,03 | 727,53 | 1.410,98 | 2.138,51 | 253.861,05 | 61.983,47 | 91.988,95 | 153.972,42 |
73 | 253.861,05 | 723,50 | 1.415,00 | 2.138,51 | 252.446,05 | 62.706,98 | 93.403,95 | 156.110,93 |
74 | 252.446,05 | 719,47 | 1.419,03 | 2.138,51 | 251.027,02 | 63.426,45 | 94.822,98 | 158.249,43 |
75 | 251.027,02 | 715,43 | 1.423,08 | 2.138,51 | 249.603,94 | 64.141,88 | 96.246,06 | 160.387,94 |
76 | 249.603,94 | 711,37 | 1.427,13 | 2.138,51 | 248.176,80 | 64.853,25 | 97.673,20 | 162.526,44 |
77 | 248.176,80 | 707,30 | 1.431,20 | 2.138,51 | 246.745,60 | 65.560,55 | 99.104,40 | 164.664,95 |
78 | 246.745,60 | 703,22 | 1.435,28 | 2.138,51 | 245.310,32 | 66.263,78 | 100.539,68 | 166.803,46 |
79 | 245.310,32 | 699,13 | 1.439,37 | 2.138,51 | 243.870,95 | 66.962,91 | 101.979,05 | 168.941,96 |
80 | 243.870,95 | 695,03 | 1.443,47 | 2.138,51 | 242.427,48 | 67.657,94 | 103.422,52 | 171.080,47 |
81 | 242.427,48 | 690,92 | 1.447,59 | 2.138,51 | 240.979,89 | 68.348,86 | 104.870,11 | 173.218,97 |
82 | 240.979,89 | 686,79 | 1.451,71 | 2.138,51 | 239.528,18 | 69.035,65 | 106.321,82 | 175.357,48 |
83 | 239.528,18 | 682,66 | 1.455,85 | 2.138,51 | 238.072,32 | 69.718,31 | 107.777,68 | 177.495,98 |
84 | 238.072,32 | 678,51 | 1.460,00 | 2.138,51 | 236.612,32 | 70.396,81 | 109.237,68 | 179.634,49 |
85 | 236.612,32 | 674,35 | 1.464,16 | 2.138,51 | 235.148,16 | 71.071,16 | 110.701,84 | 181.773,00 |
86 | 235.148,16 | 670,17 | 1.468,33 | 2.138,51 | 233.679,83 | 71.741,33 | 112.170,17 | 183.911,50 |
87 | 233.679,83 | 665,99 | 1.472,52 | 2.138,51 | 232.207,31 | 72.407,32 | 113.642,69 | 186.050,01 |
88 | 232.207,31 | 661,79 | 1.476,71 | 2.138,51 | 230.730,60 | 73.069,11 | 115.119,40 | 188.188,51 |
89 | 230.730,60 | 657,58 | 1.480,92 | 2.138,51 | 229.249,67 | 73.726,69 | 116.600,33 | 190.327,02 |
90 | 229.249,67 | 653,36 | 1.485,14 | 2.138,51 | 227.764,53 | 74.380,05 | 118.085,47 | 192.465,53 |
91 | 227.764,53 | 649,13 | 1.489,38 | 2.138,51 | 226.275,15 | 75.029,18 | 119.574,85 | 194.604,03 |
92 | 226.275,15 | 644,88 | 1.493,62 | 2.138,51 | 224.781,53 | 75.674,07 | 121.068,47 | 196.742,54 |
93 | 224.781,53 | 640,63 | 1.497,88 | 2.138,51 | 223.283,65 | 76.314,69 | 122.566,35 | 198.881,04 |
94 | 223.283,65 | 636,36 | 1.502,15 | 2.138,51 | 221.781,51 | 76.951,05 | 124.068,49 | 201.019,55 |
95 | 221.781,51 | 632,08 | 1.506,43 | 2.138,51 | 220.275,08 | 77.583,13 | 125.574,92 | 203.158,05 |
96 | 220.275,08 | 627,78 | 1.510,72 | 2.138,51 | 218.764,35 | 78.210,91 | 127.085,65 | 205.296,56 |
97 | 218.764,35 | 623,48 | 1.515,03 | 2.138,51 | 217.249,33 | 78.834,39 | 128.600,67 | 207.435,07 |
98 | 217.249,33 | 619,16 | 1.519,35 | 2.138,51 | 215.729,98 | 79.453,55 | 130.120,02 | 209.573,57 |
99 | 215.729,98 | 614,83 | 1.523,68 | 2.138,51 | 214.206,31 | 80.068,38 | 131.643,69 | 211.712,08 |
100 | 214.206,31 | 610,49 | 1.528,02 | 2.138,51 | 212.678,29 | 80.678,87 | 133.171,71 | 213.850,58 |
101 | 212.678,29 | 606,13 | 1.532,37 | 2.138,51 | 211.145,92 | 81.285,01 | 134.704,08 | 215.989,09 |
102 | 211.145,92 | 601,77 | 1.536,74 | 2.138,51 | 209.609,18 | 81.886,77 | 136.240,82 | 218.127,60 |
103 | 209.609,18 | 597,39 | 1.541,12 | 2.138,51 | 208.068,06 | 82.484,16 | 137.781,94 | 220.266,10 |
104 | 208.068,06 | 592,99 | 1.545,51 | 2.138,51 | 206.522,54 | 83.077,15 | 139.327,46 | 222.404,61 |
105 | 206.522,54 | 588,59 | 1.549,92 | 2.138,51 | 204.972,63 | 83.665,74 | 140.877,37 | 224.543,11 |
106 | 204.972,63 | 584,17 | 1.554,33 | 2.138,51 | 203.418,29 | 84.249,91 | 142.431,71 | 226.681,62 |
107 | 203.418,29 | 579,74 | 1.558,76 | 2.138,51 | 201.859,53 | 84.829,65 | 143.990,47 | 228.820,12 |
108 | 201.859,53 | 575,30 | 1.563,21 | 2.138,51 | 200.296,32 | 85.404,95 | 145.553,68 | 230.958,63 |
109 | 200.296,32 | 570,84 | 1.567,66 | 2.138,51 | 198.728,66 | 85.975,80 | 147.121,34 | 233.097,14 |
110 | 198.728,66 | 566,38 | 1.572,13 | 2.138,51 | 197.156,53 | 86.542,18 | 148.693,47 | 235.235,64 |
111 | 197.156,53 | 561,90 | 1.576,61 | 2.138,51 | 195.579,92 | 87.104,07 | 150.270,08 | 237.374,15 |
112 | 195.579,92 | 557,40 | 1.581,10 | 2.138,51 | 193.998,82 | 87.661,47 | 151.851,18 | 239.512,65 |
113 | 193.998,82 | 552,90 | 1.585,61 | 2.138,51 | 192.413,21 | 88.214,37 | 153.436,79 | 241.651,16 |
114 | 192.413,21 | 548,38 | 1.590,13 | 2.138,51 | 190.823,08 | 88.762,75 | 155.026,92 | 243.789,67 |
115 | 190.823,08 | 543,85 | 1.594,66 | 2.138,51 | 189.228,42 | 89.306,59 | 156.621,58 | 245.928,17 |
116 | 189.228,42 | 539,30 | 1.599,20 | 2.138,51 | 187.629,22 | 89.845,90 | 158.220,78 | 248.066,68 |
117 | 187.629,22 | 534,74 | 1.603,76 | 2.138,51 | 186.025,46 | 90.380,64 | 159.824,54 | 250.205,18 |
118 | 186.025,46 | 530,17 | 1.608,33 | 2.138,51 | 184.417,12 | 90.910,81 | 161.432,88 | 252.343,69 |
119 | 184.417,12 | 525,59 | 1.612,92 | 2.138,51 | 182.804,21 | 91.436,40 | 163.045,79 | 254.482,19 |
120 | 182.804,21 | 520,99 | 1.617,51 | 2.138,51 | 181.186,69 | 91.957,39 | 164.663,31 | 256.620,70 |
121 | 181.186,69 | 516,38 | 1.622,12 | 2.138,51 | 179.564,57 | 92.473,77 | 166.285,43 | 258.759,21 |
122 | 179.564,57 | 511,76 | 1.626,75 | 2.138,51 | 177.937,82 | 92.985,53 | 167.912,18 | 260.897,71 |
123 | 177.937,82 | 507,12 | 1.631,38 | 2.138,51 | 176.306,44 | 93.492,66 | 169.543,56 | 263.036,22 |
124 | 176.306,44 | 502,47 | 1.636,03 | 2.138,51 | 174.670,41 | 93.995,13 | 171.179,59 | 265.174,72 |
125 | 174.670,41 | 497,81 | 1.640,70 | 2.138,51 | 173.029,71 | 94.492,94 | 172.820,29 | 267.313,23 |
126 | 173.029,71 | 493,13 | 1.645,37 | 2.138,51 | 171.384,34 | 94.986,07 | 174.465,66 | 269.451,74 |
127 | 171.384,34 | 488,45 | 1.650,06 | 2.138,51 | 169.734,28 | 95.474,52 | 176.115,72 | 271.590,24 |
128 | 169.734,28 | 483,74 | 1.654,76 | 2.138,51 | 168.079,52 | 95.958,26 | 177.770,48 | 273.728,75 |
129 | 168.079,52 | 479,03 | 1.659,48 | 2.138,51 | 166.420,04 | 96.437,29 | 179.429,96 | 275.867,25 |
130 | 166.420,04 | 474,30 | 1.664,21 | 2.138,51 | 164.755,83 | 96.911,59 | 181.094,17 | 278.005,76 |
131 | 164.755,83 | 469,55 | 1.668,95 | 2.138,51 | 163.086,88 | 97.381,14 | 182.763,12 | 280.144,26 |
132 | 163.086,88 | 464,80 | 1.673,71 | 2.138,51 | 161.413,17 | 97.845,94 | 184.436,83 | 282.282,77 |
133 | 161.413,17 | 460,03 | 1.678,48 | 2.138,51 | 159.734,69 | 98.305,97 | 186.115,31 | 284.421,28 |
134 | 159.734,69 | 455,24 | 1.683,26 | 2.138,51 | 158.051,43 | 98.761,21 | 187.798,57 | 286.559,78 |
135 | 158.051,43 | 450,45 | 1.688,06 | 2.138,51 | 156.363,37 | 99.211,66 | 189.486,63 | 288.698,29 |
136 | 156.363,37 | 445,64 | 1.692,87 | 2.138,51 | 154.670,50 | 99.657,29 | 191.179,50 | 290.836,79 |
137 | 154.670,50 | 440,81 | 1.697,69 | 2.138,51 | 152.972,80 | 100.098,10 | 192.877,20 | 292.975,30 |
138 | 152.972,80 | 435,97 | 1.702,53 | 2.138,51 | 151.270,27 | 100.534,08 | 194.579,73 | 295.113,81 |
139 | 151.270,27 | 431,12 | 1.707,39 | 2.138,51 | 149.562,88 | 100.965,20 | 196.287,12 | 297.252,31 |
140 | 149.562,88 | 426,25 | 1.712,25 | 2.138,51 | 147.850,63 | 101.391,45 | 197.999,37 | 299.390,82 |
141 | 147.850,63 | 421,37 | 1.717,13 | 2.138,51 | 146.133,50 | 101.812,82 | 199.716,50 | 301.529,32 |
142 | 146.133,50 | 416,48 | 1.722,03 | 2.138,51 | 144.411,48 | 102.229,30 | 201.438,52 | 303.667,83 |
143 | 144.411,48 | 411,57 | 1.726,93 | 2.138,51 | 142.684,54 | 102.640,88 | 203.165,46 | 305.806,33 |
144 | 142.684,54 | 406,65 | 1.731,85 | 2.138,51 | 140.952,69 | 103.047,53 | 204.897,31 | 307.944,84 |
145 | 140.952,69 | 401,72 | 1.736,79 | 2.138,51 | 139.215,90 | 103.449,24 | 206.634,10 | 310.083,35 |
146 | 139.215,90 | 396,77 | 1.741,74 | 2.138,51 | 137.474,16 | 103.846,01 | 208.375,84 | 312.221,85 |
147 | 137.474,16 | 391,80 | 1.746,70 | 2.138,51 | 135.727,45 | 104.237,81 | 210.122,55 | 314.360,36 |
148 | 135.727,45 | 386,82 | 1.751,68 | 2.138,51 | 133.975,77 | 104.624,63 | 211.874,23 | 316.498,86 |
149 | 133.975,77 | 381,83 | 1.756,67 | 2.138,51 | 132.219,09 | 105.006,46 | 213.630,91 | 318.637,37 |
150 | 132.219,09 | 376,82 | 1.761,68 | 2.138,51 | 130.457,41 | 105.383,29 | 215.392,59 | 320.775,88 |
151 | 130.457,41 | 371,80 | 1.766,70 | 2.138,51 | 128.690,71 | 105.755,09 | 217.159,29 | 322.914,38 |
152 | 128.690,71 | 366,77 | 1.771,74 | 2.138,51 | 126.918,97 | 106.121,86 | 218.931,03 | 325.052,89 |
153 | 126.918,97 | 361,72 | 1.776,79 | 2.138,51 | 125.142,19 | 106.483,58 | 220.707,81 | 327.191,39 |
154 | 125.142,19 | 356,66 | 1.781,85 | 2.138,51 | 123.360,34 | 106.840,23 | 222.489,66 | 329.329,90 |
155 | 123.360,34 | 351,58 | 1.786,93 | 2.138,51 | 121.573,41 | 107.191,81 | 224.276,59 | 331.468,40 |
156 | 121.573,41 | 346,48 | 1.792,02 | 2.138,51 | 119.781,39 | 107.538,30 | 226.068,61 | 333.606,91 |
157 | 119.781,39 | 341,38 | 1.797,13 | 2.138,51 | 117.984,26 | 107.879,67 | 227.865,74 | 335.745,42 |
158 | 117.984,26 | 336,26 | 1.802,25 | 2.138,51 | 116.182,01 | 108.215,93 | 229.667,99 | 337.883,92 |
159 | 116.182,01 | 331,12 | 1.807,39 | 2.138,51 | 114.374,62 | 108.547,05 | 231.475,38 | 340.022,43 |
160 | 114.374,62 | 325,97 | 1.812,54 | 2.138,51 | 112.562,08 | 108.873,01 | 233.287,92 | 342.160,93 |
161 | 112.562,08 | 320,80 | 1.817,70 | 2.138,51 | 110.744,38 | 109.193,82 | 235.105,62 | 344.299,44 |
162 | 110.744,38 | 315,62 | 1.822,88 | 2.138,51 | 108.921,49 | 109.509,44 | 236.928,51 | 346.437,95 |
163 | 108.921,49 | 310,43 | 1.828,08 | 2.138,51 | 107.093,41 | 109.819,86 | 238.756,59 | 348.576,45 |
164 | 107.093,41 | 305,22 | 1.833,29 | 2.138,51 | 105.260,12 | 110.125,08 | 240.589,88 | 350.714,96 |
165 | 105.260,12 | 299,99 | 1.838,51 | 2.138,51 | 103.421,61 | 110.425,07 | 242.428,39 | 352.853,46 |
166 | 103.421,61 | 294,75 | 1.843,75 | 2.138,51 | 101.577,85 | 110.719,82 | 244.272,15 | 354.991,97 |
167 | 101.577,85 | 289,50 | 1.849,01 | 2.138,51 | 99.728,85 | 111.009,32 | 246.121,15 | 357.130,47 |
168 | 99.728,85 | 284,23 | 1.854,28 | 2.138,51 | 97.874,57 | 111.293,55 | 247.975,43 | 359.268,98 |
169 | 97.874,57 | 278,94 | 1.859,56 | 2.138,51 | 96.015,00 | 111.572,49 | 249.835,00 | 361.407,49 |
170 | 96.015,00 | 273,64 | 1.864,86 | 2.138,51 | 94.150,14 | 111.846,13 | 251.699,86 | 363.545,99 |
171 | 94.150,14 | 268,33 | 1.870,18 | 2.138,51 | 92.279,96 | 112.114,46 | 253.570,04 | 365.684,50 |
172 | 92.279,96 | 263,00 | 1.875,51 | 2.138,51 | 90.404,46 | 112.377,46 | 255.445,54 | 367.823,00 |
173 | 90.404,46 | 257,65 | 1.880,85 | 2.138,51 | 88.523,60 | 112.635,11 | 257.326,40 | 369.961,51 |
174 | 88.523,60 | 252,29 | 1.886,21 | 2.138,51 | 86.637,39 | 112.887,40 | 259.212,61 | 372.100,02 |
175 | 86.637,39 | 246,92 | 1.891,59 | 2.138,51 | 84.745,80 | 113.134,32 | 261.104,20 | 374.238,52 |
176 | 84.745,80 | 241,53 | 1.896,98 | 2.138,51 | 82.848,82 | 113.375,85 | 263.001,18 | 376.377,03 |
177 | 82.848,82 | 236,12 | 1.902,39 | 2.138,51 | 80.946,43 | 113.611,96 | 264.903,57 | 378.515,53 |
178 | 80.946,43 | 230,70 | 1.907,81 | 2.138,51 | 79.038,62 | 113.842,66 | 266.811,38 | 380.654,04 |
179 | 79.038,62 | 225,26 | 1.913,25 | 2.138,51 | 77.125,38 | 114.067,92 | 268.724,62 | 382.792,54 |
180 | 77.125,38 | 219,81 | 1.918,70 | 2.138,51 | 75.206,68 | 114.287,73 | 270.643,32 | 384.931,05 |
- 114.587,91€
- Zinsanteil
- 2.141,39€
- Monatsrate
- 3,43%
- Sollzins p.a.
- 3,51%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 345.850,00 | 988,55 | 1.152,83 | 2.141,39 | 344.697,17 | 988,55 | 1.152,83 | 2.141,39 |
2 | 344.697,17 | 985,26 | 1.156,13 | 2.141,39 | 343.541,04 | 1.973,81 | 2.308,96 | 4.282,78 |
3 | 343.541,04 | 981,95 | 1.159,43 | 2.141,39 | 342.381,61 | 2.955,77 | 3.468,39 | 6.424,16 |
4 | 342.381,61 | 978,64 | 1.162,75 | 2.141,39 | 341.218,86 | 3.934,41 | 4.631,14 | 8.565,55 |
5 | 341.218,86 | 975,32 | 1.166,07 | 2.141,39 | 340.052,79 | 4.909,73 | 5.797,21 | 10.706,94 |
6 | 340.052,79 | 971,98 | 1.169,40 | 2.141,39 | 338.883,38 | 5.881,71 | 6.966,62 | 12.848,33 |
7 | 338.883,38 | 968,64 | 1.172,75 | 2.141,39 | 337.710,64 | 6.850,35 | 8.139,36 | 14.989,72 |
8 | 337.710,64 | 965,29 | 1.176,10 | 2.141,39 | 336.534,54 | 7.815,64 | 9.315,46 | 17.131,10 |
9 | 336.534,54 | 961,93 | 1.179,46 | 2.141,39 | 335.355,08 | 8.777,57 | 10.494,92 | 19.272,49 |
10 | 335.355,08 | 958,56 | 1.182,83 | 2.141,39 | 334.172,25 | 9.736,13 | 11.677,75 | 21.413,88 |
11 | 334.172,25 | 955,18 | 1.186,21 | 2.141,39 | 332.986,04 | 10.691,30 | 12.863,96 | 23.555,27 |
12 | 332.986,04 | 951,79 | 1.189,60 | 2.141,39 | 331.796,43 | 11.643,09 | 14.053,57 | 25.696,66 |
13 | 331.796,43 | 948,38 | 1.193,00 | 2.141,39 | 330.603,43 | 12.591,47 | 15.246,57 | 27.838,04 |
14 | 330.603,43 | 944,97 | 1.196,41 | 2.141,39 | 329.407,02 | 13.536,45 | 16.442,98 | 29.979,43 |
15 | 329.407,02 | 941,56 | 1.199,83 | 2.141,39 | 328.207,18 | 14.478,00 | 17.642,82 | 32.120,82 |
16 | 328.207,18 | 938,13 | 1.203,26 | 2.141,39 | 327.003,92 | 15.416,13 | 18.846,08 | 34.262,21 |
17 | 327.003,92 | 934,69 | 1.206,70 | 2.141,39 | 325.797,22 | 16.350,81 | 20.052,78 | 36.403,59 |
18 | 325.797,22 | 931,24 | 1.210,15 | 2.141,39 | 324.587,07 | 17.282,05 | 21.262,93 | 38.544,98 |
19 | 324.587,07 | 927,78 | 1.213,61 | 2.141,39 | 323.373,46 | 18.209,83 | 22.476,54 | 40.686,37 |
20 | 323.373,46 | 924,31 | 1.217,08 | 2.141,39 | 322.156,38 | 19.134,14 | 23.693,62 | 42.827,76 |
21 | 322.156,38 | 920,83 | 1.220,56 | 2.141,39 | 320.935,82 | 20.054,97 | 24.914,18 | 44.969,15 |
22 | 320.935,82 | 917,34 | 1.224,05 | 2.141,39 | 319.711,78 | 20.972,31 | 26.138,22 | 47.110,53 |
23 | 319.711,78 | 913,84 | 1.227,55 | 2.141,39 | 318.484,23 | 21.886,15 | 27.365,77 | 49.251,92 |
24 | 318.484,23 | 910,33 | 1.231,05 | 2.141,39 | 317.253,18 | 22.796,49 | 28.596,82 | 51.393,31 |
25 | 317.253,18 | 906,82 | 1.234,57 | 2.141,39 | 316.018,60 | 23.703,30 | 29.831,40 | 53.534,70 |
26 | 316.018,60 | 903,29 | 1.238,10 | 2.141,39 | 314.780,50 | 24.606,59 | 31.069,50 | 55.676,09 |
27 | 314.780,50 | 899,75 | 1.241,64 | 2.141,39 | 313.538,86 | 25.506,34 | 32.311,14 | 57.817,47 |
28 | 313.538,86 | 896,20 | 1.245,19 | 2.141,39 | 312.293,67 | 26.402,53 | 33.556,33 | 59.958,86 |
29 | 312.293,67 | 892,64 | 1.248,75 | 2.141,39 | 311.044,92 | 27.295,17 | 34.805,08 | 62.100,25 |
30 | 311.044,92 | 889,07 | 1.252,32 | 2.141,39 | 309.792,61 | 28.184,24 | 36.057,39 | 64.241,64 |
31 | 309.792,61 | 885,49 | 1.255,90 | 2.141,39 | 308.536,71 | 29.069,73 | 37.313,29 | 66.383,03 |
32 | 308.536,71 | 881,90 | 1.259,49 | 2.141,39 | 307.277,22 | 29.951,64 | 38.572,78 | 68.524,41 |
33 | 307.277,22 | 878,30 | 1.263,09 | 2.141,39 | 306.014,14 | 30.829,94 | 39.835,86 | 70.665,80 |
34 | 306.014,14 | 874,69 | 1.266,70 | 2.141,39 | 304.747,44 | 31.704,63 | 41.102,56 | 72.807,19 |
35 | 304.747,44 | 871,07 | 1.270,32 | 2.141,39 | 303.477,12 | 32.575,70 | 42.372,88 | 74.948,58 |
36 | 303.477,12 | 867,44 | 1.273,95 | 2.141,39 | 302.203,17 | 33.443,14 | 43.646,83 | 77.089,97 |
37 | 302.203,17 | 863,80 | 1.277,59 | 2.141,39 | 300.925,58 | 34.306,93 | 44.924,42 | 79.231,35 |
38 | 300.925,58 | 860,15 | 1.281,24 | 2.141,39 | 299.644,34 | 35.167,08 | 46.205,66 | 81.372,74 |
39 | 299.644,34 | 856,48 | 1.284,90 | 2.141,39 | 298.359,43 | 36.023,56 | 47.490,57 | 83.514,13 |
40 | 298.359,43 | 852,81 | 1.288,58 | 2.141,39 | 297.070,86 | 36.876,37 | 48.779,14 | 85.655,52 |
41 | 297.070,86 | 849,13 | 1.292,26 | 2.141,39 | 295.778,60 | 37.725,50 | 50.071,40 | 87.796,90 |
42 | 295.778,60 | 845,43 | 1.295,95 | 2.141,39 | 294.482,64 | 38.570,93 | 51.367,36 | 89.938,29 |
43 | 294.482,64 | 841,73 | 1.299,66 | 2.141,39 | 293.182,98 | 39.412,66 | 52.667,02 | 92.079,68 |
44 | 293.182,98 | 838,01 | 1.303,37 | 2.141,39 | 291.879,61 | 40.250,68 | 53.970,39 | 94.221,07 |
45 | 291.879,61 | 834,29 | 1.307,10 | 2.141,39 | 290.572,51 | 41.084,97 | 55.277,49 | 96.362,46 |
46 | 290.572,51 | 830,55 | 1.310,83 | 2.141,39 | 289.261,68 | 41.915,52 | 56.588,32 | 98.503,84 |
47 | 289.261,68 | 826,81 | 1.314,58 | 2.141,39 | 287.947,09 | 42.742,33 | 57.902,91 | 100.645,23 |
48 | 287.947,09 | 823,05 | 1.318,34 | 2.141,39 | 286.628,76 | 43.565,38 | 59.221,24 | 102.786,62 |
49 | 286.628,76 | 819,28 | 1.322,11 | 2.141,39 | 285.306,65 | 44.384,66 | 60.543,35 | 104.928,01 |
50 | 285.306,65 | 815,50 | 1.325,89 | 2.141,39 | 283.980,76 | 45.200,16 | 61.869,24 | 107.069,40 |
51 | 283.980,76 | 811,71 | 1.329,68 | 2.141,39 | 282.651,09 | 46.011,87 | 63.198,91 | 109.210,78 |
52 | 282.651,09 | 807,91 | 1.333,48 | 2.141,39 | 281.317,61 | 46.819,78 | 64.532,39 | 111.352,17 |
53 | 281.317,61 | 804,10 | 1.337,29 | 2.141,39 | 279.980,32 | 47.623,88 | 65.869,68 | 113.493,56 |
54 | 279.980,32 | 800,28 | 1.341,11 | 2.141,39 | 278.639,21 | 48.424,16 | 67.210,79 | 115.634,95 |
55 | 278.639,21 | 796,44 | 1.344,94 | 2.141,39 | 277.294,27 | 49.220,60 | 68.555,73 | 117.776,34 |
56 | 277.294,27 | 792,60 | 1.348,79 | 2.141,39 | 275.945,48 | 50.013,20 | 69.904,52 | 119.917,72 |
57 | 275.945,48 | 788,74 | 1.352,64 | 2.141,39 | 274.592,83 | 50.801,94 | 71.257,17 | 122.059,11 |
58 | 274.592,83 | 784,88 | 1.356,51 | 2.141,39 | 273.236,32 | 51.586,82 | 72.613,68 | 124.200,50 |
59 | 273.236,32 | 781,00 | 1.360,39 | 2.141,39 | 271.875,94 | 52.367,82 | 73.974,06 | 126.341,89 |
60 | 271.875,94 | 777,11 | 1.364,28 | 2.141,39 | 270.511,66 | 53.144,93 | 75.338,34 | 128.483,28 |
61 | 270.511,66 | 773,21 | 1.368,18 | 2.141,39 | 269.143,48 | 53.918,15 | 76.706,52 | 130.624,66 |
62 | 269.143,48 | 769,30 | 1.372,09 | 2.141,39 | 267.771,40 | 54.687,45 | 78.078,60 | 132.766,05 |
63 | 267.771,40 | 765,38 | 1.376,01 | 2.141,39 | 266.395,39 | 55.452,83 | 79.454,61 | 134.907,44 |
64 | 266.395,39 | 761,45 | 1.379,94 | 2.141,39 | 265.015,45 | 56.214,28 | 80.834,55 | 137.048,83 |
65 | 265.015,45 | 757,50 | 1.383,89 | 2.141,39 | 263.631,56 | 56.971,78 | 82.218,44 | 139.190,21 |
66 | 263.631,56 | 753,55 | 1.387,84 | 2.141,39 | 262.243,72 | 57.725,32 | 83.606,28 | 141.331,60 |
67 | 262.243,72 | 749,58 | 1.391,81 | 2.141,39 | 260.851,91 | 58.474,90 | 84.998,09 | 143.472,99 |
68 | 260.851,91 | 745,60 | 1.395,79 | 2.141,39 | 259.456,13 | 59.220,51 | 86.393,87 | 145.614,38 |
69 | 259.456,13 | 741,61 | 1.399,78 | 2.141,39 | 258.056,35 | 59.962,12 | 87.793,65 | 147.755,77 |
70 | 258.056,35 | 737,61 | 1.403,78 | 2.141,39 | 256.652,58 | 60.699,73 | 89.197,42 | 149.897,15 |
71 | 256.652,58 | 733,60 | 1.407,79 | 2.141,39 | 255.244,79 | 61.433,33 | 90.605,21 | 152.038,54 |
72 | 255.244,79 | 729,57 | 1.411,81 | 2.141,39 | 253.832,97 | 62.162,90 | 92.017,03 | 154.179,93 |
73 | 253.832,97 | 725,54 | 1.415,85 | 2.141,39 | 252.417,12 | 62.888,44 | 93.432,88 | 156.321,32 |
74 | 252.417,12 | 721,49 | 1.419,90 | 2.141,39 | 250.997,23 | 63.609,93 | 94.852,77 | 158.462,71 |
75 | 250.997,23 | 717,43 | 1.423,95 | 2.141,39 | 249.573,27 | 64.327,37 | 96.276,73 | 160.604,09 |
76 | 249.573,27 | 713,36 | 1.428,02 | 2.141,39 | 248.145,25 | 65.040,73 | 97.704,75 | 162.745,48 |
77 | 248.145,25 | 709,28 | 1.432,11 | 2.141,39 | 246.713,14 | 65.750,01 | 99.136,86 | 164.886,87 |
78 | 246.713,14 | 705,19 | 1.436,20 | 2.141,39 | 245.276,94 | 66.455,20 | 100.573,06 | 167.028,26 |
79 | 245.276,94 | 701,08 | 1.440,30 | 2.141,39 | 243.836,64 | 67.156,29 | 102.013,36 | 169.169,65 |
80 | 243.836,64 | 696,97 | 1.444,42 | 2.141,39 | 242.392,22 | 67.853,25 | 103.457,78 | 171.311,03 |
81 | 242.392,22 | 692,84 | 1.448,55 | 2.141,39 | 240.943,67 | 68.546,09 | 104.906,33 | 173.452,42 |
82 | 240.943,67 | 688,70 | 1.452,69 | 2.141,39 | 239.490,98 | 69.234,79 | 106.359,02 | 175.593,81 |
83 | 239.490,98 | 684,55 | 1.456,84 | 2.141,39 | 238.034,13 | 69.919,33 | 107.815,87 | 177.735,20 |
84 | 238.034,13 | 680,38 | 1.461,01 | 2.141,39 | 236.573,13 | 70.599,71 | 109.276,87 | 179.876,59 |
85 | 236.573,13 | 676,20 | 1.465,18 | 2.141,39 | 235.107,94 | 71.275,92 | 110.742,06 | 182.017,97 |
86 | 235.107,94 | 672,02 | 1.469,37 | 2.141,39 | 233.638,57 | 71.947,93 | 112.211,43 | 184.159,36 |
87 | 233.638,57 | 667,82 | 1.473,57 | 2.141,39 | 232.165,00 | 72.615,75 | 113.685,00 | 186.300,75 |
88 | 232.165,00 | 663,60 | 1.477,78 | 2.141,39 | 230.687,22 | 73.279,36 | 115.162,78 | 188.442,14 |
89 | 230.687,22 | 659,38 | 1.482,01 | 2.141,39 | 229.205,21 | 73.938,74 | 116.644,79 | 190.583,52 |
90 | 229.205,21 | 655,14 | 1.486,24 | 2.141,39 | 227.718,97 | 74.593,88 | 118.131,03 | 192.724,91 |
91 | 227.718,97 | 650,90 | 1.490,49 | 2.141,39 | 226.228,48 | 75.244,78 | 119.621,52 | 194.866,30 |
92 | 226.228,48 | 646,64 | 1.494,75 | 2.141,39 | 224.733,73 | 75.891,42 | 121.116,27 | 197.007,69 |
93 | 224.733,73 | 642,36 | 1.499,02 | 2.141,39 | 223.234,70 | 76.533,78 | 122.615,30 | 199.149,08 |
94 | 223.234,70 | 638,08 | 1.503,31 | 2.141,39 | 221.731,39 | 77.171,86 | 124.118,61 | 201.290,46 |
95 | 221.731,39 | 633,78 | 1.507,61 | 2.141,39 | 220.223,79 | 77.805,64 | 125.626,21 | 203.431,85 |
96 | 220.223,79 | 629,47 | 1.511,91 | 2.141,39 | 218.711,87 | 78.435,11 | 127.138,13 | 205.573,24 |
97 | 218.711,87 | 625,15 | 1.516,24 | 2.141,39 | 217.195,64 | 79.060,27 | 128.654,36 | 207.714,63 |
98 | 217.195,64 | 620,82 | 1.520,57 | 2.141,39 | 215.675,07 | 79.681,08 | 130.174,93 | 209.856,02 |
99 | 215.675,07 | 616,47 | 1.524,92 | 2.141,39 | 214.150,15 | 80.297,55 | 131.699,85 | 211.997,40 |
100 | 214.150,15 | 612,11 | 1.529,28 | 2.141,39 | 212.620,87 | 80.909,67 | 133.229,13 | 214.138,79 |
101 | 212.620,87 | 607,74 | 1.533,65 | 2.141,39 | 211.087,23 | 81.517,41 | 134.762,77 | 216.280,18 |
102 | 211.087,23 | 603,36 | 1.538,03 | 2.141,39 | 209.549,20 | 82.120,77 | 136.300,80 | 218.421,57 |
103 | 209.549,20 | 598,96 | 1.542,43 | 2.141,39 | 208.006,77 | 82.719,73 | 137.843,23 | 220.562,96 |
104 | 208.006,77 | 594,55 | 1.546,84 | 2.141,39 | 206.459,94 | 83.314,28 | 139.390,06 | 222.704,34 |
105 | 206.459,94 | 590,13 | 1.551,26 | 2.141,39 | 204.908,68 | 83.904,41 | 140.941,32 | 224.845,73 |
106 | 204.908,68 | 585,70 | 1.555,69 | 2.141,39 | 203.352,99 | 84.490,11 | 142.497,01 | 226.987,12 |
107 | 203.352,99 | 581,25 | 1.560,14 | 2.141,39 | 201.792,85 | 85.071,36 | 144.057,15 | 229.128,51 |
108 | 201.792,85 | 576,79 | 1.564,60 | 2.141,39 | 200.228,26 | 85.648,15 | 145.621,74 | 231.269,90 |
109 | 200.228,26 | 572,32 | 1.569,07 | 2.141,39 | 198.659,19 | 86.220,47 | 147.190,81 | 233.411,28 |
110 | 198.659,19 | 567,83 | 1.573,55 | 2.141,39 | 197.085,63 | 86.788,30 | 148.764,37 | 235.552,67 |
111 | 197.085,63 | 563,34 | 1.578,05 | 2.141,39 | 195.507,58 | 87.351,64 | 150.342,42 | 237.694,06 |
112 | 195.507,58 | 558,83 | 1.582,56 | 2.141,39 | 193.925,02 | 87.910,47 | 151.924,98 | 239.835,45 |
113 | 193.925,02 | 554,30 | 1.587,09 | 2.141,39 | 192.337,93 | 88.464,77 | 153.512,07 | 241.976,83 |
114 | 192.337,93 | 549,77 | 1.591,62 | 2.141,39 | 190.746,31 | 89.014,53 | 155.103,69 | 244.118,22 |
115 | 190.746,31 | 545,22 | 1.596,17 | 2.141,39 | 189.150,14 | 89.559,75 | 156.699,86 | 246.259,61 |
116 | 189.150,14 | 540,65 | 1.600,73 | 2.141,39 | 187.549,41 | 90.100,40 | 158.300,59 | 248.401,00 |
117 | 187.549,41 | 536,08 | 1.605,31 | 2.141,39 | 185.944,10 | 90.636,48 | 159.905,90 | 250.542,39 |
118 | 185.944,10 | 531,49 | 1.609,90 | 2.141,39 | 184.334,20 | 91.167,97 | 161.515,80 | 252.683,77 |
119 | 184.334,20 | 526,89 | 1.614,50 | 2.141,39 | 182.719,70 | 91.694,86 | 163.130,30 | 254.825,16 |
120 | 182.719,70 | 522,27 | 1.619,11 | 2.141,39 | 181.100,59 | 92.217,14 | 164.749,41 | 256.966,55 |
121 | 181.100,59 | 517,65 | 1.623,74 | 2.141,39 | 179.476,84 | 92.734,78 | 166.373,16 | 259.107,94 |
122 | 179.476,84 | 513,00 | 1.628,38 | 2.141,39 | 177.848,46 | 93.247,79 | 168.001,54 | 261.249,33 |
123 | 177.848,46 | 508,35 | 1.633,04 | 2.141,39 | 176.215,42 | 93.756,14 | 169.634,58 | 263.390,71 |
124 | 176.215,42 | 503,68 | 1.637,71 | 2.141,39 | 174.577,72 | 94.259,82 | 171.272,28 | 265.532,10 |
125 | 174.577,72 | 499,00 | 1.642,39 | 2.141,39 | 172.935,33 | 94.758,82 | 172.914,67 | 267.673,49 |
126 | 172.935,33 | 494,31 | 1.647,08 | 2.141,39 | 171.288,25 | 95.253,13 | 174.561,75 | 269.814,88 |
127 | 171.288,25 | 489,60 | 1.651,79 | 2.141,39 | 169.636,46 | 95.742,73 | 176.213,54 | 271.956,27 |
128 | 169.636,46 | 484,88 | 1.656,51 | 2.141,39 | 167.979,95 | 96.227,60 | 177.870,05 | 274.097,65 |
129 | 167.979,95 | 480,14 | 1.661,25 | 2.141,39 | 166.318,71 | 96.707,75 | 179.531,29 | 276.239,04 |
130 | 166.318,71 | 475,39 | 1.665,99 | 2.141,39 | 164.652,71 | 97.183,14 | 181.197,29 | 278.380,43 |
131 | 164.652,71 | 470,63 | 1.670,76 | 2.141,39 | 162.981,96 | 97.653,77 | 182.868,04 | 280.521,82 |
132 | 162.981,96 | 465,86 | 1.675,53 | 2.141,39 | 161.306,42 | 98.119,63 | 184.543,58 | 282.663,21 |
133 | 161.306,42 | 461,07 | 1.680,32 | 2.141,39 | 159.626,10 | 98.580,70 | 186.223,90 | 284.804,59 |
134 | 159.626,10 | 456,26 | 1.685,12 | 2.141,39 | 157.940,98 | 99.036,96 | 187.909,02 | 286.945,98 |
135 | 157.940,98 | 451,45 | 1.689,94 | 2.141,39 | 156.251,04 | 99.488,41 | 189.598,96 | 289.087,37 |
136 | 156.251,04 | 446,62 | 1.694,77 | 2.141,39 | 154.556,27 | 99.935,03 | 191.293,73 | 291.228,76 |
137 | 154.556,27 | 441,77 | 1.699,61 | 2.141,39 | 152.856,66 | 100.376,80 | 192.993,34 | 293.370,14 |
138 | 152.856,66 | 436,92 | 1.704,47 | 2.141,39 | 151.152,18 | 100.813,72 | 194.697,82 | 295.511,53 |
139 | 151.152,18 | 432,04 | 1.709,34 | 2.141,39 | 149.442,84 | 101.245,76 | 196.407,16 | 297.652,92 |
140 | 149.442,84 | 427,16 | 1.714,23 | 2.141,39 | 147.728,61 | 101.672,92 | 198.121,39 | 299.794,31 |
141 | 147.728,61 | 422,26 | 1.719,13 | 2.141,39 | 146.009,48 | 102.095,17 | 199.840,52 | 301.935,70 |
142 | 146.009,48 | 417,34 | 1.724,04 | 2.141,39 | 144.285,43 | 102.512,52 | 201.564,57 | 304.077,08 |
143 | 144.285,43 | 412,42 | 1.728,97 | 2.141,39 | 142.556,46 | 102.924,93 | 203.293,54 | 306.218,47 |
144 | 142.556,46 | 407,47 | 1.733,91 | 2.141,39 | 140.822,55 | 103.332,41 | 205.027,45 | 308.359,86 |
145 | 140.822,55 | 402,52 | 1.738,87 | 2.141,39 | 139.083,68 | 103.734,93 | 206.766,32 | 310.501,25 |
146 | 139.083,68 | 397,55 | 1.743,84 | 2.141,39 | 137.339,84 | 104.132,47 | 208.510,16 | 312.642,64 |
147 | 137.339,84 | 392,56 | 1.748,82 | 2.141,39 | 135.591,01 | 104.525,04 | 210.258,99 | 314.784,02 |
148 | 135.591,01 | 387,56 | 1.753,82 | 2.141,39 | 133.837,19 | 104.912,60 | 212.012,81 | 316.925,41 |
149 | 133.837,19 | 382,55 | 1.758,84 | 2.141,39 | 132.078,35 | 105.295,15 | 213.771,65 | 319.066,80 |
150 | 132.078,35 | 377,52 | 1.763,86 | 2.141,39 | 130.314,49 | 105.672,68 | 215.535,51 | 321.208,19 |
151 | 130.314,49 | 372,48 | 1.768,91 | 2.141,39 | 128.545,58 | 106.045,16 | 217.304,42 | 323.349,58 |
152 | 128.545,58 | 367,43 | 1.773,96 | 2.141,39 | 126.771,62 | 106.412,58 | 219.078,38 | 325.490,96 |
153 | 126.771,62 | 362,36 | 1.779,03 | 2.141,39 | 124.992,59 | 106.774,94 | 220.857,41 | 327.632,35 |
154 | 124.992,59 | 357,27 | 1.784,12 | 2.141,39 | 123.208,47 | 107.132,21 | 222.641,53 | 329.773,74 |
155 | 123.208,47 | 352,17 | 1.789,22 | 2.141,39 | 121.419,25 | 107.484,38 | 224.430,75 | 331.915,13 |
156 | 121.419,25 | 347,06 | 1.794,33 | 2.141,39 | 119.624,92 | 107.831,44 | 226.225,08 | 334.056,52 |
157 | 119.624,92 | 341,93 | 1.799,46 | 2.141,39 | 117.825,46 | 108.173,37 | 228.024,54 | 336.197,90 |
158 | 117.825,46 | 336,78 | 1.804,60 | 2.141,39 | 116.020,86 | 108.510,15 | 229.829,14 | 338.339,29 |
159 | 116.020,86 | 331,63 | 1.809,76 | 2.141,39 | 114.211,10 | 108.841,78 | 231.638,90 | 340.480,68 |
160 | 114.211,10 | 326,45 | 1.814,93 | 2.141,39 | 112.396,16 | 109.168,23 | 233.453,84 | 342.622,07 |
161 | 112.396,16 | 321,27 | 1.820,12 | 2.141,39 | 110.576,04 | 109.489,50 | 235.273,96 | 344.763,45 |
162 | 110.576,04 | 316,06 | 1.825,32 | 2.141,39 | 108.750,72 | 109.805,56 | 237.099,28 | 346.904,84 |
163 | 108.750,72 | 310,85 | 1.830,54 | 2.141,39 | 106.920,17 | 110.116,40 | 238.929,83 | 349.046,23 |
164 | 106.920,17 | 305,61 | 1.835,77 | 2.141,39 | 105.084,40 | 110.422,02 | 240.765,60 | 351.187,62 |
165 | 105.084,40 | 300,37 | 1.841,02 | 2.141,39 | 103.243,38 | 110.722,38 | 242.606,62 | 353.329,01 |
166 | 103.243,38 | 295,10 | 1.846,28 | 2.141,39 | 101.397,09 | 111.017,49 | 244.452,91 | 355.470,39 |
167 | 101.397,09 | 289,83 | 1.851,56 | 2.141,39 | 99.545,53 | 111.307,31 | 246.304,47 | 357.611,78 |
168 | 99.545,53 | 284,53 | 1.856,85 | 2.141,39 | 97.688,68 | 111.591,85 | 248.161,32 | 359.753,17 |
169 | 97.688,68 | 279,23 | 1.862,16 | 2.141,39 | 95.826,52 | 111.871,08 | 250.023,48 | 361.894,56 |
170 | 95.826,52 | 273,90 | 1.867,48 | 2.141,39 | 93.959,03 | 112.144,98 | 251.890,97 | 364.035,95 |
171 | 93.959,03 | 268,57 | 1.872,82 | 2.141,39 | 92.086,21 | 112.413,55 | 253.763,79 | 366.177,33 |
172 | 92.086,21 | 263,21 | 1.878,17 | 2.141,39 | 90.208,04 | 112.676,76 | 255.641,96 | 368.318,72 |
173 | 90.208,04 | 257,84 | 1.883,54 | 2.141,39 | 88.324,49 | 112.934,60 | 257.525,51 | 370.460,11 |
174 | 88.324,49 | 252,46 | 1.888,93 | 2.141,39 | 86.435,57 | 113.187,07 | 259.414,43 | 372.601,50 |
175 | 86.435,57 | 247,06 | 1.894,33 | 2.141,39 | 84.541,24 | 113.434,13 | 261.308,76 | 374.742,89 |
176 | 84.541,24 | 241,65 | 1.899,74 | 2.141,39 | 82.641,50 | 113.675,77 | 263.208,50 | 376.884,27 |
177 | 82.641,50 | 236,22 | 1.905,17 | 2.141,39 | 80.736,33 | 113.911,99 | 265.113,67 | 379.025,66 |
178 | 80.736,33 | 230,77 | 1.910,62 | 2.141,39 | 78.825,71 | 114.142,76 | 267.024,29 | 381.167,05 |
179 | 78.825,71 | 225,31 | 1.916,08 | 2.141,39 | 76.909,64 | 114.368,07 | 268.940,36 | 383.308,44 |
180 | 76.909,64 | 219,83 | 1.921,55 | 2.141,39 | 74.988,08 | 114.587,91 | 270.861,92 | 385.449,83 |
- 116.085,41€
- Zinsanteil
- 2.155,80€
- Monatsrate
- 3,48%
- Sollzins p.a.
- 3,54%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 345.850,00 | 1.002,97 | 1.152,83 | 2.155,80 | 344.697,17 | 1.002,97 | 1.152,83 | 2.155,80 |
2 | 344.697,17 | 999,62 | 1.156,18 | 2.155,80 | 343.540,99 | 2.002,59 | 2.309,01 | 4.311,60 |
3 | 343.540,99 | 996,27 | 1.159,53 | 2.155,80 | 342.381,46 | 2.998,86 | 3.468,54 | 6.467,40 |
4 | 342.381,46 | 992,91 | 1.162,89 | 2.155,80 | 341.218,57 | 3.991,76 | 4.631,43 | 8.623,19 |
5 | 341.218,57 | 989,53 | 1.166,26 | 2.155,80 | 340.052,30 | 4.981,30 | 5.797,70 | 10.778,99 |
6 | 340.052,30 | 986,15 | 1.169,65 | 2.155,80 | 338.882,66 | 5.967,45 | 6.967,34 | 12.934,79 |
7 | 338.882,66 | 982,76 | 1.173,04 | 2.155,80 | 337.709,62 | 6.950,21 | 8.140,38 | 15.090,59 |
8 | 337.709,62 | 979,36 | 1.176,44 | 2.155,80 | 336.533,18 | 7.929,57 | 9.316,82 | 17.246,39 |
9 | 336.533,18 | 975,95 | 1.179,85 | 2.155,80 | 335.353,33 | 8.905,51 | 10.496,67 | 19.402,19 |
10 | 335.353,33 | 972,52 | 1.183,27 | 2.155,80 | 334.170,05 | 9.878,04 | 11.679,95 | 21.557,98 |
11 | 334.170,05 | 969,09 | 1.186,71 | 2.155,80 | 332.983,35 | 10.847,13 | 12.866,65 | 23.713,78 |
12 | 332.983,35 | 965,65 | 1.190,15 | 2.155,80 | 331.793,20 | 11.812,78 | 14.056,80 | 25.869,58 |
13 | 331.793,20 | 962,20 | 1.193,60 | 2.155,80 | 330.599,60 | 12.774,98 | 15.250,40 | 28.025,38 |
14 | 330.599,60 | 958,74 | 1.197,06 | 2.155,80 | 329.402,54 | 13.733,72 | 16.447,46 | 30.181,18 |
15 | 329.402,54 | 955,27 | 1.200,53 | 2.155,80 | 328.202,01 | 14.688,99 | 17.647,99 | 32.336,98 |
16 | 328.202,01 | 951,79 | 1.204,01 | 2.155,80 | 326.998,00 | 15.640,77 | 18.852,00 | 34.492,77 |
17 | 326.998,00 | 948,29 | 1.207,50 | 2.155,80 | 325.790,50 | 16.589,07 | 20.059,50 | 36.648,57 |
18 | 325.790,50 | 944,79 | 1.211,01 | 2.155,80 | 324.579,49 | 17.533,86 | 21.270,51 | 38.804,37 |
19 | 324.579,49 | 941,28 | 1.214,52 | 2.155,80 | 323.364,97 | 18.475,14 | 22.485,03 | 40.960,17 |
20 | 323.364,97 | 937,76 | 1.218,04 | 2.155,80 | 322.146,93 | 19.412,90 | 23.703,07 | 43.115,97 |
21 | 322.146,93 | 934,23 | 1.221,57 | 2.155,80 | 320.925,36 | 20.347,12 | 24.924,64 | 45.271,77 |
22 | 320.925,36 | 930,68 | 1.225,11 | 2.155,80 | 319.700,24 | 21.277,81 | 26.149,76 | 47.427,56 |
23 | 319.700,24 | 927,13 | 1.228,67 | 2.155,80 | 318.471,58 | 22.204,94 | 27.378,42 | 49.583,36 |
24 | 318.471,58 | 923,57 | 1.232,23 | 2.155,80 | 317.239,35 | 23.128,51 | 28.610,65 | 51.739,16 |
25 | 317.239,35 | 919,99 | 1.235,80 | 2.155,80 | 316.003,54 | 24.048,50 | 29.846,46 | 53.894,96 |
26 | 316.003,54 | 916,41 | 1.239,39 | 2.155,80 | 314.764,15 | 24.964,91 | 31.085,85 | 56.050,76 |
27 | 314.764,15 | 912,82 | 1.242,98 | 2.155,80 | 313.521,17 | 25.877,73 | 32.328,83 | 58.206,56 |
28 | 313.521,17 | 909,21 | 1.246,59 | 2.155,80 | 312.274,59 | 26.786,94 | 33.575,41 | 60.362,35 |
29 | 312.274,59 | 905,60 | 1.250,20 | 2.155,80 | 311.024,38 | 27.692,53 | 34.825,62 | 62.518,15 |
30 | 311.024,38 | 901,97 | 1.253,83 | 2.155,80 | 309.770,56 | 28.594,51 | 36.079,44 | 64.673,95 |
31 | 309.770,56 | 898,33 | 1.257,46 | 2.155,80 | 308.513,09 | 29.492,84 | 37.336,91 | 66.829,75 |
32 | 308.513,09 | 894,69 | 1.261,11 | 2.155,80 | 307.251,98 | 30.387,53 | 38.598,02 | 68.985,55 |
33 | 307.251,98 | 891,03 | 1.264,77 | 2.155,80 | 305.987,21 | 31.278,56 | 39.862,79 | 71.141,35 |
34 | 305.987,21 | 887,36 | 1.268,44 | 2.155,80 | 304.718,78 | 32.165,92 | 41.131,22 | 73.297,14 |
35 | 304.718,78 | 883,68 | 1.272,11 | 2.155,80 | 303.446,66 | 33.049,61 | 42.403,34 | 75.452,94 |
36 | 303.446,66 | 880,00 | 1.275,80 | 2.155,80 | 302.170,86 | 33.929,60 | 43.679,14 | 77.608,74 |
37 | 302.170,86 | 876,30 | 1.279,50 | 2.155,80 | 300.891,36 | 34.805,90 | 44.958,64 | 79.764,54 |
38 | 300.891,36 | 872,58 | 1.283,21 | 2.155,80 | 299.608,15 | 35.678,48 | 46.241,85 | 81.920,34 |
39 | 299.608,15 | 868,86 | 1.286,93 | 2.155,80 | 298.321,21 | 36.547,35 | 47.528,79 | 84.076,14 |
40 | 298.321,21 | 865,13 | 1.290,67 | 2.155,80 | 297.030,54 | 37.412,48 | 48.819,46 | 86.231,93 |
41 | 297.030,54 | 861,39 | 1.294,41 | 2.155,80 | 295.736,13 | 38.273,87 | 50.113,87 | 88.387,73 |
42 | 295.736,13 | 857,63 | 1.298,16 | 2.155,80 | 294.437,97 | 39.131,50 | 51.412,03 | 90.543,53 |
43 | 294.437,97 | 853,87 | 1.301,93 | 2.155,80 | 293.136,04 | 39.985,37 | 52.713,96 | 92.699,33 |
44 | 293.136,04 | 850,09 | 1.305,70 | 2.155,80 | 291.830,34 | 40.835,47 | 54.019,66 | 94.855,13 |
45 | 291.830,34 | 846,31 | 1.309,49 | 2.155,80 | 290.520,85 | 41.681,77 | 55.329,15 | 97.010,93 |
46 | 290.520,85 | 842,51 | 1.313,29 | 2.155,80 | 289.207,56 | 42.524,28 | 56.642,44 | 99.166,72 |
47 | 289.207,56 | 838,70 | 1.317,10 | 2.155,80 | 287.890,46 | 43.362,99 | 57.959,54 | 101.322,52 |
48 | 287.890,46 | 834,88 | 1.320,92 | 2.155,80 | 286.569,55 | 44.197,87 | 59.280,45 | 103.478,32 |
49 | 286.569,55 | 831,05 | 1.324,75 | 2.155,80 | 285.244,80 | 45.028,92 | 60.605,20 | 105.634,12 |
50 | 285.244,80 | 827,21 | 1.328,59 | 2.155,80 | 283.916,21 | 45.856,13 | 61.933,79 | 107.789,92 |
51 | 283.916,21 | 823,36 | 1.332,44 | 2.155,80 | 282.583,77 | 46.679,49 | 63.266,23 | 109.945,72 |
52 | 282.583,77 | 819,49 | 1.336,31 | 2.155,80 | 281.247,47 | 47.498,98 | 64.602,53 | 112.101,51 |
53 | 281.247,47 | 815,62 | 1.340,18 | 2.155,80 | 279.907,29 | 48.314,60 | 65.942,71 | 114.257,31 |
54 | 279.907,29 | 811,73 | 1.344,07 | 2.155,80 | 278.563,22 | 49.126,33 | 67.286,78 | 116.413,11 |
55 | 278.563,22 | 807,83 | 1.347,97 | 2.155,80 | 277.215,25 | 49.934,16 | 68.634,75 | 118.568,91 |
56 | 277.215,25 | 803,92 | 1.351,87 | 2.155,80 | 275.863,38 | 50.738,09 | 69.986,62 | 120.724,71 |
57 | 275.863,38 | 800,00 | 1.355,79 | 2.155,80 | 274.507,58 | 51.538,09 | 71.342,42 | 122.880,51 |
58 | 274.507,58 | 796,07 | 1.359,73 | 2.155,80 | 273.147,86 | 52.334,16 | 72.702,14 | 125.036,30 |
59 | 273.147,86 | 792,13 | 1.363,67 | 2.155,80 | 271.784,19 | 53.126,29 | 74.065,81 | 127.192,10 |
60 | 271.784,19 | 788,17 | 1.367,62 | 2.155,80 | 270.416,56 | 53.914,46 | 75.433,44 | 129.347,90 |
61 | 270.416,56 | 784,21 | 1.371,59 | 2.155,80 | 269.044,97 | 54.698,67 | 76.805,03 | 131.503,70 |
62 | 269.044,97 | 780,23 | 1.375,57 | 2.155,80 | 267.669,41 | 55.478,90 | 78.180,59 | 133.659,50 |
63 | 267.669,41 | 776,24 | 1.379,56 | 2.155,80 | 266.289,85 | 56.255,14 | 79.560,15 | 135.815,30 |
64 | 266.289,85 | 772,24 | 1.383,56 | 2.155,80 | 264.906,29 | 57.027,38 | 80.943,71 | 137.971,09 |
65 | 264.906,29 | 768,23 | 1.387,57 | 2.155,80 | 263.518,72 | 57.795,61 | 82.331,28 | 140.126,89 |
66 | 263.518,72 | 764,20 | 1.391,59 | 2.155,80 | 262.127,13 | 58.559,82 | 83.722,87 | 142.282,69 |
67 | 262.127,13 | 760,17 | 1.395,63 | 2.155,80 | 260.731,50 | 59.319,99 | 85.118,50 | 144.438,49 |
68 | 260.731,50 | 756,12 | 1.399,68 | 2.155,80 | 259.331,82 | 60.076,11 | 86.518,18 | 146.594,29 |
69 | 259.331,82 | 752,06 | 1.403,74 | 2.155,80 | 257.928,08 | 60.828,17 | 87.921,92 | 148.750,09 |
70 | 257.928,08 | 747,99 | 1.407,81 | 2.155,80 | 256.520,28 | 61.576,16 | 89.329,72 | 150.905,88 |
71 | 256.520,28 | 743,91 | 1.411,89 | 2.155,80 | 255.108,39 | 62.320,07 | 90.741,61 | 153.061,68 |
72 | 255.108,39 | 739,81 | 1.415,98 | 2.155,80 | 253.692,40 | 63.059,88 | 92.157,60 | 155.217,48 |
73 | 253.692,40 | 735,71 | 1.420,09 | 2.155,80 | 252.272,31 | 63.795,59 | 93.577,69 | 157.373,28 |
74 | 252.272,31 | 731,59 | 1.424,21 | 2.155,80 | 250.848,11 | 64.527,18 | 95.001,89 | 159.529,08 |
75 | 250.848,11 | 727,46 | 1.428,34 | 2.155,80 | 249.419,77 | 65.254,64 | 96.430,23 | 161.684,88 |
76 | 249.419,77 | 723,32 | 1.432,48 | 2.155,80 | 247.987,29 | 65.977,96 | 97.862,71 | 163.840,67 |
77 | 247.987,29 | 719,16 | 1.436,64 | 2.155,80 | 246.550,65 | 66.697,12 | 99.299,35 | 165.996,47 |
78 | 246.550,65 | 715,00 | 1.440,80 | 2.155,80 | 245.109,85 | 67.412,12 | 100.740,15 | 168.152,27 |
79 | 245.109,85 | 710,82 | 1.444,98 | 2.155,80 | 243.664,87 | 68.122,94 | 102.185,13 | 170.308,07 |
80 | 243.664,87 | 706,63 | 1.449,17 | 2.155,80 | 242.215,70 | 68.829,57 | 103.634,30 | 172.463,87 |
81 | 242.215,70 | 702,43 | 1.453,37 | 2.155,80 | 240.762,33 | 69.531,99 | 105.087,67 | 174.619,67 |
82 | 240.762,33 | 698,21 | 1.457,59 | 2.155,80 | 239.304,74 | 70.230,20 | 106.545,26 | 176.775,46 |
83 | 239.304,74 | 693,98 | 1.461,81 | 2.155,80 | 237.842,92 | 70.924,19 | 108.007,08 | 178.931,26 |
84 | 237.842,92 | 689,74 | 1.466,05 | 2.155,80 | 236.376,87 | 71.613,93 | 109.473,13 | 181.087,06 |
85 | 236.376,87 | 685,49 | 1.470,31 | 2.155,80 | 234.906,56 | 72.299,42 | 110.943,44 | 183.242,86 |
86 | 234.906,56 | 681,23 | 1.474,57 | 2.155,80 | 233.432,00 | 72.980,65 | 112.418,00 | 185.398,66 |
87 | 233.432,00 | 676,95 | 1.478,85 | 2.155,80 | 231.953,15 | 73.657,60 | 113.896,85 | 187.554,46 |
88 | 231.953,15 | 672,66 | 1.483,13 | 2.155,80 | 230.470,02 | 74.330,27 | 115.379,98 | 189.710,25 |
89 | 230.470,02 | 668,36 | 1.487,44 | 2.155,80 | 228.982,58 | 74.998,63 | 116.867,42 | 191.866,05 |
90 | 228.982,58 | 664,05 | 1.491,75 | 2.155,80 | 227.490,83 | 75.662,68 | 118.359,17 | 194.021,85 |
91 | 227.490,83 | 659,72 | 1.496,07 | 2.155,80 | 225.994,76 | 76.322,40 | 119.855,24 | 196.177,65 |
92 | 225.994,76 | 655,38 | 1.500,41 | 2.155,80 | 224.494,34 | 76.977,79 | 121.355,66 | 198.333,45 |
93 | 224.494,34 | 651,03 | 1.504,76 | 2.155,80 | 222.989,58 | 77.628,82 | 122.860,42 | 200.489,25 |
94 | 222.989,58 | 646,67 | 1.509,13 | 2.155,80 | 221.480,45 | 78.275,49 | 124.369,55 | 202.645,04 |
95 | 221.480,45 | 642,29 | 1.513,51 | 2.155,80 | 219.966,94 | 78.917,79 | 125.883,06 | 204.800,84 |
96 | 219.966,94 | 637,90 | 1.517,89 | 2.155,80 | 218.449,05 | 79.555,69 | 127.400,95 | 206.956,64 |
97 | 218.449,05 | 633,50 | 1.522,30 | 2.155,80 | 216.926,75 | 80.189,19 | 128.923,25 | 209.112,44 |
98 | 216.926,75 | 629,09 | 1.526,71 | 2.155,80 | 215.400,04 | 80.818,28 | 130.449,96 | 211.268,24 |
99 | 215.400,04 | 624,66 | 1.531,14 | 2.155,80 | 213.868,91 | 81.442,94 | 131.981,09 | 213.424,04 |
100 | 213.868,91 | 620,22 | 1.535,58 | 2.155,80 | 212.333,33 | 82.063,16 | 133.516,67 | 215.579,83 |
101 | 212.333,33 | 615,77 | 1.540,03 | 2.155,80 | 210.793,29 | 82.678,93 | 135.056,71 | 217.735,63 |
102 | 210.793,29 | 611,30 | 1.544,50 | 2.155,80 | 209.248,80 | 83.290,23 | 136.601,20 | 219.891,43 |
103 | 209.248,80 | 606,82 | 1.548,98 | 2.155,80 | 207.699,82 | 83.897,05 | 138.150,18 | 222.047,23 |
104 | 207.699,82 | 602,33 | 1.553,47 | 2.155,80 | 206.146,35 | 84.499,38 | 139.703,65 | 224.203,03 |
105 | 206.146,35 | 597,82 | 1.557,97 | 2.155,80 | 204.588,38 | 85.097,20 | 141.261,62 | 226.358,83 |
106 | 204.588,38 | 593,31 | 1.562,49 | 2.155,80 | 203.025,89 | 85.690,51 | 142.824,11 | 228.514,62 |
107 | 203.025,89 | 588,78 | 1.567,02 | 2.155,80 | 201.458,86 | 86.279,28 | 144.391,14 | 230.670,42 |
108 | 201.458,86 | 584,23 | 1.571,57 | 2.155,80 | 199.887,29 | 86.863,51 | 145.962,71 | 232.826,22 |
109 | 199.887,29 | 579,67 | 1.576,13 | 2.155,80 | 198.311,17 | 87.443,19 | 147.538,83 | 234.982,02 |
110 | 198.311,17 | 575,10 | 1.580,70 | 2.155,80 | 196.730,47 | 88.018,29 | 149.119,53 | 237.137,82 |
111 | 196.730,47 | 570,52 | 1.585,28 | 2.155,80 | 195.145,19 | 88.588,81 | 150.704,81 | 239.293,62 |
112 | 195.145,19 | 565,92 | 1.589,88 | 2.155,80 | 193.555,32 | 89.154,73 | 152.294,68 | 241.449,41 |
113 | 193.555,32 | 561,31 | 1.594,49 | 2.155,80 | 191.960,83 | 89.716,04 | 153.889,17 | 243.605,21 |
114 | 191.960,83 | 556,69 | 1.599,11 | 2.155,80 | 190.361,72 | 90.272,73 | 155.488,28 | 245.761,01 |
115 | 190.361,72 | 552,05 | 1.603,75 | 2.155,80 | 188.757,97 | 90.824,78 | 157.092,03 | 247.916,81 |
116 | 188.757,97 | 547,40 | 1.608,40 | 2.155,80 | 187.149,57 | 91.372,17 | 158.700,43 | 250.072,61 |
117 | 187.149,57 | 542,73 | 1.613,06 | 2.155,80 | 185.536,50 | 91.914,91 | 160.313,50 | 252.228,41 |
118 | 185.536,50 | 538,06 | 1.617,74 | 2.155,80 | 183.918,76 | 92.452,96 | 161.931,24 | 254.384,20 |
119 | 183.918,76 | 533,36 | 1.622,43 | 2.155,80 | 182.296,33 | 92.986,33 | 163.553,67 | 256.540,00 |
120 | 182.296,33 | 528,66 | 1.627,14 | 2.155,80 | 180.669,19 | 93.514,99 | 165.180,81 | 258.695,80 |
121 | 180.669,19 | 523,94 | 1.631,86 | 2.155,80 | 179.037,33 | 94.038,93 | 166.812,67 | 260.851,60 |
122 | 179.037,33 | 519,21 | 1.636,59 | 2.155,80 | 177.400,74 | 94.558,14 | 168.449,26 | 263.007,40 |
123 | 177.400,74 | 514,46 | 1.641,34 | 2.155,80 | 175.759,40 | 95.072,60 | 170.090,60 | 265.163,20 |
124 | 175.759,40 | 509,70 | 1.646,10 | 2.155,80 | 174.113,31 | 95.582,30 | 171.736,69 | 267.318,99 |
125 | 174.113,31 | 504,93 | 1.650,87 | 2.155,80 | 172.462,44 | 96.087,23 | 173.387,56 | 269.474,79 |
126 | 172.462,44 | 500,14 | 1.655,66 | 2.155,80 | 170.806,78 | 96.587,37 | 175.043,22 | 271.630,59 |
127 | 170.806,78 | 495,34 | 1.660,46 | 2.155,80 | 169.146,32 | 97.082,71 | 176.703,68 | 273.786,39 |
128 | 169.146,32 | 490,52 | 1.665,27 | 2.155,80 | 167.481,05 | 97.573,23 | 178.368,95 | 275.942,19 |
129 | 167.481,05 | 485,70 | 1.670,10 | 2.155,80 | 165.810,94 | 98.058,93 | 180.039,06 | 278.097,99 |
130 | 165.810,94 | 480,85 | 1.674,95 | 2.155,80 | 164.136,00 | 98.539,78 | 181.714,00 | 280.253,78 |
131 | 164.136,00 | 475,99 | 1.679,80 | 2.155,80 | 162.456,19 | 99.015,78 | 183.393,81 | 282.409,58 |
132 | 162.456,19 | 471,12 | 1.684,68 | 2.155,80 | 160.771,52 | 99.486,90 | 185.078,48 | 284.565,38 |
133 | 160.771,52 | 466,24 | 1.689,56 | 2.155,80 | 159.081,96 | 99.953,14 | 186.768,04 | 286.721,18 |
134 | 159.081,96 | 461,34 | 1.694,46 | 2.155,80 | 157.387,50 | 100.414,47 | 188.462,50 | 288.876,98 |
135 | 157.387,50 | 456,42 | 1.699,37 | 2.155,80 | 155.688,12 | 100.870,90 | 190.161,88 | 291.032,78 |
136 | 155.688,12 | 451,50 | 1.704,30 | 2.155,80 | 153.983,82 | 101.322,39 | 191.866,18 | 293.188,57 |
137 | 153.983,82 | 446,55 | 1.709,25 | 2.155,80 | 152.274,57 | 101.768,95 | 193.575,43 | 295.344,37 |
138 | 152.274,57 | 441,60 | 1.714,20 | 2.155,80 | 150.560,37 | 102.210,54 | 195.289,63 | 297.500,17 |
139 | 150.560,37 | 436,63 | 1.719,17 | 2.155,80 | 148.841,20 | 102.647,17 | 197.008,80 | 299.655,97 |
140 | 148.841,20 | 431,64 | 1.724,16 | 2.155,80 | 147.117,04 | 103.078,81 | 198.732,96 | 301.811,77 |
141 | 147.117,04 | 426,64 | 1.729,16 | 2.155,80 | 145.387,88 | 103.505,45 | 200.462,12 | 303.967,57 |
142 | 145.387,88 | 421,62 | 1.734,17 | 2.155,80 | 143.653,71 | 103.927,07 | 202.196,29 | 306.123,36 |
143 | 143.653,71 | 416,60 | 1.739,20 | 2.155,80 | 141.914,50 | 104.343,67 | 203.935,50 | 308.279,16 |
144 | 141.914,50 | 411,55 | 1.744,25 | 2.155,80 | 140.170,26 | 104.755,22 | 205.679,74 | 310.434,96 |
145 | 140.170,26 | 406,49 | 1.749,30 | 2.155,80 | 138.420,95 | 105.161,71 | 207.429,05 | 312.590,76 |
146 | 138.420,95 | 401,42 | 1.754,38 | 2.155,80 | 136.666,58 | 105.563,13 | 209.183,42 | 314.746,56 |
147 | 136.666,58 | 396,33 | 1.759,47 | 2.155,80 | 134.907,11 | 105.959,47 | 210.942,89 | 316.902,36 |
148 | 134.907,11 | 391,23 | 1.764,57 | 2.155,80 | 133.142,54 | 106.350,70 | 212.707,46 | 319.058,15 |
149 | 133.142,54 | 386,11 | 1.769,68 | 2.155,80 | 131.372,86 | 106.736,81 | 214.477,14 | 321.213,95 |
150 | 131.372,86 | 380,98 | 1.774,82 | 2.155,80 | 129.598,04 | 107.117,79 | 216.251,96 | 323.369,75 |
151 | 129.598,04 | 375,83 | 1.779,96 | 2.155,80 | 127.818,08 | 107.493,63 | 218.031,92 | 325.525,55 |
152 | 127.818,08 | 370,67 | 1.785,13 | 2.155,80 | 126.032,95 | 107.864,30 | 219.817,05 | 327.681,35 |
153 | 126.032,95 | 365,50 | 1.790,30 | 2.155,80 | 124.242,65 | 108.229,79 | 221.607,35 | 329.837,15 |
154 | 124.242,65 | 360,30 | 1.795,49 | 2.155,80 | 122.447,15 | 108.590,10 | 223.402,85 | 331.992,94 |
155 | 122.447,15 | 355,10 | 1.800,70 | 2.155,80 | 120.646,45 | 108.945,19 | 225.203,55 | 334.148,74 |
156 | 120.646,45 | 349,87 | 1.805,92 | 2.155,80 | 118.840,53 | 109.295,07 | 227.009,47 | 336.304,54 |
157 | 118.840,53 | 344,64 | 1.811,16 | 2.155,80 | 117.029,37 | 109.639,71 | 228.820,63 | 338.460,34 |
158 | 117.029,37 | 339,39 | 1.816,41 | 2.155,80 | 115.212,95 | 109.979,09 | 230.637,05 | 340.616,14 |
159 | 115.212,95 | 334,12 | 1.821,68 | 2.155,80 | 113.391,27 | 110.313,21 | 232.458,73 | 342.771,94 |
160 | 113.391,27 | 328,83 | 1.826,96 | 2.155,80 | 111.564,31 | 110.642,04 | 234.285,69 | 344.927,73 |
161 | 111.564,31 | 323,54 | 1.832,26 | 2.155,80 | 109.732,05 | 110.965,58 | 236.117,95 | 347.083,53 |
162 | 109.732,05 | 318,22 | 1.837,58 | 2.155,80 | 107.894,47 | 111.283,80 | 237.955,53 | 349.239,33 |
163 | 107.894,47 | 312,89 | 1.842,90 | 2.155,80 | 106.051,57 | 111.596,70 | 239.798,43 | 351.395,13 |
164 | 106.051,57 | 307,55 | 1.848,25 | 2.155,80 | 104.203,32 | 111.904,25 | 241.646,68 | 353.550,93 |
165 | 104.203,32 | 302,19 | 1.853,61 | 2.155,80 | 102.349,71 | 112.206,44 | 243.500,29 | 355.706,73 |
166 | 102.349,71 | 296,81 | 1.858,98 | 2.155,80 | 100.490,73 | 112.503,25 | 245.359,27 | 357.862,52 |
167 | 100.490,73 | 291,42 | 1.864,38 | 2.155,80 | 98.626,35 | 112.794,67 | 247.223,65 | 360.018,32 |
168 | 98.626,35 | 286,02 | 1.869,78 | 2.155,80 | 96.756,57 | 113.080,69 | 249.093,43 | 362.174,12 |
169 | 96.756,57 | 280,59 | 1.875,20 | 2.155,80 | 94.881,37 | 113.361,28 | 250.968,63 | 364.329,92 |
170 | 94.881,37 | 275,16 | 1.880,64 | 2.155,80 | 93.000,72 | 113.636,44 | 252.849,28 | 366.485,72 |
171 | 93.000,72 | 269,70 | 1.886,10 | 2.155,80 | 91.114,63 | 113.906,14 | 254.735,37 | 368.641,52 |
172 | 91.114,63 | 264,23 | 1.891,57 | 2.155,80 | 89.223,06 | 114.170,37 | 256.626,94 | 370.797,31 |
173 | 89.223,06 | 258,75 | 1.897,05 | 2.155,80 | 87.326,01 | 114.429,12 | 258.523,99 | 372.953,11 |
174 | 87.326,01 | 253,25 | 1.902,55 | 2.155,80 | 85.423,46 | 114.682,37 | 260.426,54 | 375.108,91 |
175 | 85.423,46 | 247,73 | 1.908,07 | 2.155,80 | 83.515,39 | 114.930,09 | 262.334,61 | 377.264,71 |
176 | 83.515,39 | 242,19 | 1.913,60 | 2.155,80 | 81.601,78 | 115.172,29 | 264.248,22 | 379.420,51 |
177 | 81.601,78 | 236,65 | 1.919,15 | 2.155,80 | 79.682,63 | 115.408,93 | 266.167,37 | 381.576,31 |
178 | 79.682,63 | 231,08 | 1.924,72 | 2.155,80 | 77.757,91 | 115.640,01 | 268.092,09 | 383.732,10 |
179 | 77.757,91 | 225,50 | 1.930,30 | 2.155,80 | 75.827,61 | 115.865,51 | 270.022,39 | 385.887,90 |
180 | 75.827,61 | 219,90 | 1.935,90 | 2.155,80 | 73.891,71 | 116.085,41 | 271.958,29 | 388.043,70 |
- 118.766,67€
- Zinsanteil
- 2.181,74€
- Monatsrate
- 3,57%
- Sollzins p.a.
- 3,65%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 345.850,00 | 1.028,90 | 1.152,83 | 2.181,74 | 344.697,17 | 1.028,90 | 1.152,83 | 2.181,74 |
2 | 344.697,17 | 1.025,47 | 1.156,26 | 2.181,74 | 343.540,90 | 2.054,38 | 2.309,10 | 4.363,47 |
3 | 343.540,90 | 1.022,03 | 1.159,70 | 2.181,74 | 342.381,20 | 3.076,41 | 3.468,80 | 6.545,21 |
4 | 342.381,20 | 1.018,58 | 1.163,15 | 2.181,74 | 341.218,05 | 4.095,00 | 4.631,95 | 8.726,95 |
5 | 341.218,05 | 1.015,12 | 1.166,61 | 2.181,74 | 340.051,43 | 5.110,12 | 5.798,57 | 10.908,69 |
6 | 340.051,43 | 1.011,65 | 1.170,08 | 2.181,74 | 338.881,35 | 6.121,77 | 6.968,65 | 13.090,42 |
7 | 338.881,35 | 1.008,17 | 1.173,57 | 2.181,74 | 337.707,79 | 7.129,94 | 8.142,21 | 15.272,16 |
8 | 337.707,79 | 1.004,68 | 1.177,06 | 2.181,74 | 336.530,73 | 8.134,63 | 9.319,27 | 17.453,90 |
9 | 336.530,73 | 1.001,18 | 1.180,56 | 2.181,74 | 335.350,17 | 9.135,80 | 10.499,83 | 19.635,63 |
10 | 335.350,17 | 997,67 | 1.184,07 | 2.181,74 | 334.166,10 | 10.133,47 | 11.683,90 | 21.817,37 |
11 | 334.166,10 | 994,14 | 1.187,59 | 2.181,74 | 332.978,51 | 11.127,62 | 12.871,49 | 23.999,11 |
12 | 332.978,51 | 990,61 | 1.191,13 | 2.181,74 | 331.787,38 | 12.118,23 | 14.062,62 | 26.180,85 |
13 | 331.787,38 | 987,07 | 1.194,67 | 2.181,74 | 330.592,71 | 13.105,29 | 15.257,29 | 28.362,58 |
14 | 330.592,71 | 983,51 | 1.198,22 | 2.181,74 | 329.394,49 | 14.088,81 | 16.455,51 | 30.544,32 |
15 | 329.394,49 | 979,95 | 1.201,79 | 2.181,74 | 328.192,70 | 15.068,76 | 17.657,30 | 32.726,06 |
16 | 328.192,70 | 976,37 | 1.205,36 | 2.181,74 | 326.987,34 | 16.045,13 | 18.862,66 | 34.907,79 |
17 | 326.987,34 | 972,79 | 1.208,95 | 2.181,74 | 325.778,39 | 17.017,92 | 20.071,61 | 37.089,53 |
18 | 325.778,39 | 969,19 | 1.212,55 | 2.181,74 | 324.565,84 | 17.987,11 | 21.284,16 | 39.271,27 |
19 | 324.565,84 | 965,58 | 1.216,15 | 2.181,74 | 323.349,69 | 18.952,69 | 22.500,31 | 41.453,00 |
20 | 323.349,69 | 961,97 | 1.219,77 | 2.181,74 | 322.129,91 | 19.914,66 | 23.720,09 | 43.634,74 |
21 | 322.129,91 | 958,34 | 1.223,40 | 2.181,74 | 320.906,51 | 20.872,99 | 24.943,49 | 45.816,48 |
22 | 320.906,51 | 954,70 | 1.227,04 | 2.181,74 | 319.679,47 | 21.827,69 | 26.170,53 | 47.998,22 |
23 | 319.679,47 | 951,05 | 1.230,69 | 2.181,74 | 318.448,78 | 22.778,74 | 27.401,22 | 50.179,95 |
24 | 318.448,78 | 947,39 | 1.234,35 | 2.181,74 | 317.214,43 | 23.726,12 | 28.635,57 | 52.361,69 |
25 | 317.214,43 | 943,71 | 1.238,02 | 2.181,74 | 315.976,41 | 24.669,83 | 29.873,59 | 54.543,43 |
26 | 315.976,41 | 940,03 | 1.241,71 | 2.181,74 | 314.734,70 | 25.609,86 | 31.115,30 | 56.725,16 |
27 | 314.734,70 | 936,34 | 1.245,40 | 2.181,74 | 313.489,30 | 26.546,20 | 32.360,70 | 58.906,90 |
28 | 313.489,30 | 932,63 | 1.249,11 | 2.181,74 | 312.240,19 | 27.478,83 | 33.609,81 | 61.088,64 |
29 | 312.240,19 | 928,91 | 1.252,82 | 2.181,74 | 310.987,37 | 28.407,74 | 34.862,63 | 63.270,38 |
30 | 310.987,37 | 925,19 | 1.256,55 | 2.181,74 | 309.730,82 | 29.332,93 | 36.119,18 | 65.452,11 |
31 | 309.730,82 | 921,45 | 1.260,29 | 2.181,74 | 308.470,53 | 30.254,38 | 37.379,47 | 67.633,85 |
32 | 308.470,53 | 917,70 | 1.264,04 | 2.181,74 | 307.206,49 | 31.172,08 | 38.643,51 | 69.815,59 |
33 | 307.206,49 | 913,94 | 1.267,80 | 2.181,74 | 305.938,70 | 32.086,02 | 39.911,30 | 71.997,32 |
34 | 305.938,70 | 910,17 | 1.271,57 | 2.181,74 | 304.667,13 | 32.996,19 | 41.182,87 | 74.179,06 |
35 | 304.667,13 | 906,38 | 1.275,35 | 2.181,74 | 303.391,77 | 33.902,57 | 42.458,23 | 76.360,80 |
36 | 303.391,77 | 902,59 | 1.279,15 | 2.181,74 | 302.112,63 | 34.805,16 | 43.737,37 | 78.542,54 |
37 | 302.112,63 | 898,79 | 1.282,95 | 2.181,74 | 300.829,68 | 35.703,95 | 45.020,32 | 80.724,27 |
38 | 300.829,68 | 894,97 | 1.286,77 | 2.181,74 | 299.542,91 | 36.598,92 | 46.307,09 | 82.906,01 |
39 | 299.542,91 | 891,14 | 1.290,60 | 2.181,74 | 298.252,31 | 37.490,06 | 47.597,69 | 85.087,75 |
40 | 298.252,31 | 887,30 | 1.294,44 | 2.181,74 | 296.957,87 | 38.377,36 | 48.892,13 | 87.269,48 |
41 | 296.957,87 | 883,45 | 1.298,29 | 2.181,74 | 295.659,59 | 39.260,81 | 50.190,41 | 89.451,22 |
42 | 295.659,59 | 879,59 | 1.302,15 | 2.181,74 | 294.357,44 | 40.140,39 | 51.492,56 | 91.632,96 |
43 | 294.357,44 | 875,71 | 1.306,02 | 2.181,74 | 293.051,41 | 41.016,11 | 52.798,59 | 93.814,69 |
44 | 293.051,41 | 871,83 | 1.309,91 | 2.181,74 | 291.741,50 | 41.887,94 | 54.108,50 | 95.996,43 |
45 | 291.741,50 | 867,93 | 1.313,81 | 2.181,74 | 290.427,70 | 42.755,87 | 55.422,30 | 98.178,17 |
46 | 290.427,70 | 864,02 | 1.317,71 | 2.181,74 | 289.109,98 | 43.619,89 | 56.740,02 | 100.359,91 |
47 | 289.109,98 | 860,10 | 1.321,63 | 2.181,74 | 287.788,35 | 44.479,99 | 58.061,65 | 102.541,64 |
48 | 287.788,35 | 856,17 | 1.325,57 | 2.181,74 | 286.462,78 | 45.336,16 | 59.387,22 | 104.723,38 |
49 | 286.462,78 | 852,23 | 1.329,51 | 2.181,74 | 285.133,27 | 46.188,39 | 60.716,73 | 106.905,12 |
50 | 285.133,27 | 848,27 | 1.333,47 | 2.181,74 | 283.799,81 | 47.036,66 | 62.050,19 | 109.086,85 |
51 | 283.799,81 | 844,30 | 1.337,43 | 2.181,74 | 282.462,37 | 47.880,96 | 63.387,63 | 111.268,59 |
52 | 282.462,37 | 840,33 | 1.341,41 | 2.181,74 | 281.120,96 | 48.721,29 | 64.729,04 | 113.450,33 |
53 | 281.120,96 | 836,33 | 1.345,40 | 2.181,74 | 279.775,56 | 49.557,62 | 66.074,44 | 115.632,07 |
54 | 279.775,56 | 832,33 | 1.349,40 | 2.181,74 | 278.426,15 | 50.389,96 | 67.423,85 | 117.813,80 |
55 | 278.426,15 | 828,32 | 1.353,42 | 2.181,74 | 277.072,73 | 51.218,27 | 68.777,27 | 119.995,54 |
56 | 277.072,73 | 824,29 | 1.357,45 | 2.181,74 | 275.715,29 | 52.042,57 | 70.134,71 | 122.177,28 |
57 | 275.715,29 | 820,25 | 1.361,48 | 2.181,74 | 274.353,81 | 52.862,82 | 71.496,19 | 124.359,01 |
58 | 274.353,81 | 816,20 | 1.365,53 | 2.181,74 | 272.988,27 | 53.679,02 | 72.861,73 | 126.540,75 |
59 | 272.988,27 | 812,14 | 1.369,60 | 2.181,74 | 271.618,67 | 54.491,16 | 74.231,33 | 128.722,49 |
60 | 271.618,67 | 808,07 | 1.373,67 | 2.181,74 | 270.245,00 | 55.299,23 | 75.605,00 | 130.904,23 |
61 | 270.245,00 | 803,98 | 1.377,76 | 2.181,74 | 268.867,24 | 56.103,21 | 76.982,76 | 133.085,96 |
62 | 268.867,24 | 799,88 | 1.381,86 | 2.181,74 | 267.485,39 | 56.903,09 | 78.364,61 | 135.267,70 |
63 | 267.485,39 | 795,77 | 1.385,97 | 2.181,74 | 266.099,42 | 57.698,86 | 79.750,58 | 137.449,44 |
64 | 266.099,42 | 791,65 | 1.390,09 | 2.181,74 | 264.709,33 | 58.490,50 | 81.140,67 | 139.631,17 |
65 | 264.709,33 | 787,51 | 1.394,23 | 2.181,74 | 263.315,10 | 59.278,01 | 82.534,90 | 141.812,91 |
66 | 263.315,10 | 783,36 | 1.398,37 | 2.181,74 | 261.916,73 | 60.061,37 | 83.933,27 | 143.994,65 |
67 | 261.916,73 | 779,20 | 1.402,53 | 2.181,74 | 260.514,19 | 60.840,58 | 85.335,81 | 146.176,38 |
68 | 260.514,19 | 775,03 | 1.406,71 | 2.181,74 | 259.107,48 | 61.615,61 | 86.742,52 | 148.358,12 |
69 | 259.107,48 | 770,84 | 1.410,89 | 2.181,74 | 257.696,59 | 62.386,45 | 88.153,41 | 150.539,86 |
70 | 257.696,59 | 766,65 | 1.415,09 | 2.181,74 | 256.281,50 | 63.153,10 | 89.568,50 | 152.721,60 |
71 | 256.281,50 | 762,44 | 1.419,30 | 2.181,74 | 254.862,20 | 63.915,54 | 90.987,80 | 154.903,33 |
72 | 254.862,20 | 758,22 | 1.423,52 | 2.181,74 | 253.438,68 | 64.673,75 | 92.411,32 | 157.085,07 |
73 | 253.438,68 | 753,98 | 1.427,76 | 2.181,74 | 252.010,92 | 65.427,73 | 93.839,08 | 159.266,81 |
74 | 252.010,92 | 749,73 | 1.432,00 | 2.181,74 | 250.578,92 | 66.177,46 | 95.271,08 | 161.448,54 |
75 | 250.578,92 | 745,47 | 1.436,26 | 2.181,74 | 249.142,65 | 66.922,93 | 96.707,35 | 163.630,28 |
76 | 249.142,65 | 741,20 | 1.440,54 | 2.181,74 | 247.702,12 | 67.664,13 | 98.147,88 | 165.812,02 |
77 | 247.702,12 | 736,91 | 1.444,82 | 2.181,74 | 246.257,29 | 68.401,05 | 99.592,71 | 167.993,76 |
78 | 246.257,29 | 732,62 | 1.449,12 | 2.181,74 | 244.808,17 | 69.133,66 | 101.041,83 | 170.175,49 |
79 | 244.808,17 | 728,30 | 1.453,43 | 2.181,74 | 243.354,74 | 69.861,97 | 102.495,26 | 172.357,23 |
80 | 243.354,74 | 723,98 | 1.457,76 | 2.181,74 | 241.896,98 | 70.585,95 | 103.953,02 | 174.538,97 |
81 | 241.896,98 | 719,64 | 1.462,09 | 2.181,74 | 240.434,89 | 71.305,59 | 105.415,11 | 176.720,70 |
82 | 240.434,89 | 715,29 | 1.466,44 | 2.181,74 | 238.968,44 | 72.020,89 | 106.881,56 | 178.902,44 |
83 | 238.968,44 | 710,93 | 1.470,81 | 2.181,74 | 237.497,64 | 72.731,82 | 108.352,36 | 181.084,18 |
84 | 237.497,64 | 706,56 | 1.475,18 | 2.181,74 | 236.022,46 | 73.438,37 | 109.827,54 | 183.265,92 |
85 | 236.022,46 | 702,17 | 1.479,57 | 2.181,74 | 234.542,89 | 74.140,54 | 111.307,11 | 185.447,65 |
86 | 234.542,89 | 697,77 | 1.483,97 | 2.181,74 | 233.058,91 | 74.838,30 | 112.791,09 | 187.629,39 |
87 | 233.058,91 | 693,35 | 1.488,39 | 2.181,74 | 231.570,53 | 75.531,65 | 114.279,47 | 189.811,13 |
88 | 231.570,53 | 688,92 | 1.492,81 | 2.181,74 | 230.077,71 | 76.220,58 | 115.772,29 | 191.992,86 |
89 | 230.077,71 | 684,48 | 1.497,26 | 2.181,74 | 228.580,46 | 76.905,06 | 117.269,54 | 194.174,60 |
90 | 228.580,46 | 680,03 | 1.501,71 | 2.181,74 | 227.078,75 | 77.585,08 | 118.771,25 | 196.356,34 |
91 | 227.078,75 | 675,56 | 1.506,18 | 2.181,74 | 225.572,57 | 78.260,64 | 120.277,43 | 198.538,07 |
92 | 225.572,57 | 671,08 | 1.510,66 | 2.181,74 | 224.061,91 | 78.931,72 | 121.788,09 | 200.719,81 |
93 | 224.061,91 | 666,58 | 1.515,15 | 2.181,74 | 222.546,76 | 79.598,31 | 123.303,24 | 202.901,55 |
94 | 222.546,76 | 662,08 | 1.519,66 | 2.181,74 | 221.027,10 | 80.260,38 | 124.822,90 | 205.083,29 |
95 | 221.027,10 | 657,56 | 1.524,18 | 2.181,74 | 219.502,92 | 80.917,94 | 126.347,08 | 207.265,02 |
96 | 219.502,92 | 653,02 | 1.528,72 | 2.181,74 | 217.974,20 | 81.570,96 | 127.875,80 | 209.446,76 |
97 | 217.974,20 | 648,47 | 1.533,26 | 2.181,74 | 216.440,94 | 82.219,43 | 129.409,06 | 211.628,50 |
98 | 216.440,94 | 643,91 | 1.537,83 | 2.181,74 | 214.903,11 | 82.863,34 | 130.946,89 | 213.810,23 |
99 | 214.903,11 | 639,34 | 1.542,40 | 2.181,74 | 213.360,71 | 83.502,68 | 132.489,29 | 215.991,97 |
100 | 213.360,71 | 634,75 | 1.546,99 | 2.181,74 | 211.813,72 | 84.137,43 | 134.036,28 | 218.173,71 |
101 | 211.813,72 | 630,15 | 1.551,59 | 2.181,74 | 210.262,13 | 84.767,58 | 135.587,87 | 220.355,45 |
102 | 210.262,13 | 625,53 | 1.556,21 | 2.181,74 | 208.705,92 | 85.393,11 | 137.144,08 | 222.537,18 |
103 | 208.705,92 | 620,90 | 1.560,84 | 2.181,74 | 207.145,09 | 86.014,01 | 138.704,91 | 224.718,92 |
104 | 207.145,09 | 616,26 | 1.565,48 | 2.181,74 | 205.579,61 | 86.630,26 | 140.270,39 | 226.900,66 |
105 | 205.579,61 | 611,60 | 1.570,14 | 2.181,74 | 204.009,47 | 87.241,86 | 141.840,53 | 229.082,39 |
106 | 204.009,47 | 606,93 | 1.574,81 | 2.181,74 | 202.434,66 | 87.848,79 | 143.415,34 | 231.264,13 |
107 | 202.434,66 | 602,24 | 1.579,49 | 2.181,74 | 200.855,16 | 88.451,03 | 144.994,84 | 233.445,87 |
108 | 200.855,16 | 597,54 | 1.584,19 | 2.181,74 | 199.270,97 | 89.048,58 | 146.579,03 | 235.627,61 |
109 | 199.270,97 | 592,83 | 1.588,91 | 2.181,74 | 197.682,07 | 89.641,41 | 148.167,93 | 237.809,34 |
110 | 197.682,07 | 588,10 | 1.593,63 | 2.181,74 | 196.088,43 | 90.229,51 | 149.761,57 | 239.991,08 |
111 | 196.088,43 | 583,36 | 1.598,37 | 2.181,74 | 194.490,06 | 90.812,88 | 151.359,94 | 242.172,82 |
112 | 194.490,06 | 578,61 | 1.603,13 | 2.181,74 | 192.886,93 | 91.391,48 | 152.963,07 | 244.354,55 |
113 | 192.886,93 | 573,84 | 1.607,90 | 2.181,74 | 191.279,03 | 91.965,32 | 154.570,97 | 246.536,29 |
114 | 191.279,03 | 569,06 | 1.612,68 | 2.181,74 | 189.666,35 | 92.534,38 | 156.183,65 | 248.718,03 |
115 | 189.666,35 | 564,26 | 1.617,48 | 2.181,74 | 188.048,87 | 93.098,63 | 157.801,13 | 250.899,76 |
116 | 188.048,87 | 559,45 | 1.622,29 | 2.181,74 | 186.426,58 | 93.658,08 | 159.423,42 | 253.081,50 |
117 | 186.426,58 | 554,62 | 1.627,12 | 2.181,74 | 184.799,46 | 94.212,70 | 161.050,54 | 255.263,24 |
118 | 184.799,46 | 549,78 | 1.631,96 | 2.181,74 | 183.167,50 | 94.762,48 | 162.682,50 | 257.444,98 |
119 | 183.167,50 | 544,92 | 1.636,81 | 2.181,74 | 181.530,69 | 95.307,40 | 164.319,31 | 259.626,71 |
120 | 181.530,69 | 540,05 | 1.641,68 | 2.181,74 | 179.889,00 | 95.847,45 | 165.961,00 | 261.808,45 |
121 | 179.889,00 | 535,17 | 1.646,57 | 2.181,74 | 178.242,44 | 96.382,62 | 167.607,56 | 263.990,19 |
122 | 178.242,44 | 530,27 | 1.651,47 | 2.181,74 | 176.590,97 | 96.912,90 | 169.259,03 | 266.171,92 |
123 | 176.590,97 | 525,36 | 1.656,38 | 2.181,74 | 174.934,59 | 97.438,25 | 170.915,41 | 268.353,66 |
124 | 174.934,59 | 520,43 | 1.661,31 | 2.181,74 | 173.273,29 | 97.958,68 | 172.576,71 | 270.535,40 |
125 | 173.273,29 | 515,49 | 1.666,25 | 2.181,74 | 171.607,04 | 98.474,17 | 174.242,96 | 272.717,14 |
126 | 171.607,04 | 510,53 | 1.671,21 | 2.181,74 | 169.935,83 | 98.984,70 | 175.914,17 | 274.898,87 |
127 | 169.935,83 | 505,56 | 1.676,18 | 2.181,74 | 168.259,65 | 99.490,26 | 177.590,35 | 277.080,61 |
128 | 168.259,65 | 500,57 | 1.681,16 | 2.181,74 | 166.578,49 | 99.990,83 | 179.271,51 | 279.262,35 |
129 | 166.578,49 | 495,57 | 1.686,17 | 2.181,74 | 164.892,32 | 100.486,41 | 180.957,68 | 281.444,08 |
130 | 164.892,32 | 490,55 | 1.691,18 | 2.181,74 | 163.201,14 | 100.976,96 | 182.648,86 | 283.625,82 |
131 | 163.201,14 | 485,52 | 1.696,21 | 2.181,74 | 161.504,93 | 101.462,48 | 184.345,07 | 285.807,56 |
132 | 161.504,93 | 480,48 | 1.701,26 | 2.181,74 | 159.803,67 | 101.942,96 | 186.046,33 | 287.989,30 |
133 | 159.803,67 | 475,42 | 1.706,32 | 2.181,74 | 158.097,34 | 102.418,38 | 187.752,66 | 290.171,03 |
134 | 158.097,34 | 470,34 | 1.711,40 | 2.181,74 | 156.385,95 | 102.888,72 | 189.464,05 | 292.352,77 |
135 | 156.385,95 | 465,25 | 1.716,49 | 2.181,74 | 154.669,46 | 103.353,96 | 191.180,54 | 294.534,51 |
136 | 154.669,46 | 460,14 | 1.721,60 | 2.181,74 | 152.947,86 | 103.814,11 | 192.902,14 | 296.716,24 |
137 | 152.947,86 | 455,02 | 1.726,72 | 2.181,74 | 151.221,15 | 104.269,13 | 194.628,85 | 298.897,98 |
138 | 151.221,15 | 449,88 | 1.731,85 | 2.181,74 | 149.489,29 | 104.719,01 | 196.360,71 | 301.079,72 |
139 | 149.489,29 | 444,73 | 1.737,01 | 2.181,74 | 147.752,28 | 105.163,74 | 198.097,72 | 303.261,45 |
140 | 147.752,28 | 439,56 | 1.742,17 | 2.181,74 | 146.010,11 | 105.603,30 | 199.839,89 | 305.443,19 |
141 | 146.010,11 | 434,38 | 1.747,36 | 2.181,74 | 144.262,75 | 106.037,68 | 201.587,25 | 307.624,93 |
142 | 144.262,75 | 429,18 | 1.752,56 | 2.181,74 | 142.510,20 | 106.466,86 | 203.339,80 | 309.806,67 |
143 | 142.510,20 | 423,97 | 1.757,77 | 2.181,74 | 140.752,43 | 106.890,83 | 205.097,57 | 311.988,40 |
144 | 140.752,43 | 418,74 | 1.763,00 | 2.181,74 | 138.989,43 | 107.309,57 | 206.860,57 | 314.170,14 |
145 | 138.989,43 | 413,49 | 1.768,24 | 2.181,74 | 137.221,19 | 107.723,06 | 208.628,81 | 316.351,88 |
146 | 137.221,19 | 408,23 | 1.773,50 | 2.181,74 | 135.447,68 | 108.131,30 | 210.402,32 | 318.533,61 |
147 | 135.447,68 | 402,96 | 1.778,78 | 2.181,74 | 133.668,90 | 108.534,25 | 212.181,10 | 320.715,35 |
148 | 133.668,90 | 397,66 | 1.784,07 | 2.181,74 | 131.884,83 | 108.931,92 | 213.965,17 | 322.897,09 |
149 | 131.884,83 | 392,36 | 1.789,38 | 2.181,74 | 130.095,45 | 109.324,28 | 215.754,55 | 325.078,83 |
150 | 130.095,45 | 387,03 | 1.794,70 | 2.181,74 | 128.300,75 | 109.711,31 | 217.549,25 | 327.260,56 |
151 | 128.300,75 | 381,69 | 1.800,04 | 2.181,74 | 126.500,71 | 110.093,01 | 219.349,29 | 329.442,30 |
152 | 126.500,71 | 376,34 | 1.805,40 | 2.181,74 | 124.695,31 | 110.469,34 | 221.154,69 | 331.624,04 |
153 | 124.695,31 | 370,97 | 1.810,77 | 2.181,74 | 122.884,54 | 110.840,31 | 222.965,46 | 333.805,77 |
154 | 122.884,54 | 365,58 | 1.816,16 | 2.181,74 | 121.068,38 | 111.205,89 | 224.781,62 | 335.987,51 |
155 | 121.068,38 | 360,18 | 1.821,56 | 2.181,74 | 119.246,83 | 111.566,07 | 226.603,17 | 338.169,25 |
156 | 119.246,83 | 354,76 | 1.826,98 | 2.181,74 | 117.419,85 | 111.920,83 | 228.430,15 | 340.350,99 |
157 | 117.419,85 | 349,32 | 1.832,41 | 2.181,74 | 115.587,43 | 112.270,16 | 230.262,57 | 342.532,72 |
158 | 115.587,43 | 343,87 | 1.837,86 | 2.181,74 | 113.749,57 | 112.614,03 | 232.100,43 | 344.714,46 |
159 | 113.749,57 | 338,40 | 1.843,33 | 2.181,74 | 111.906,24 | 112.952,43 | 233.943,76 | 346.896,20 |
160 | 111.906,24 | 332,92 | 1.848,82 | 2.181,74 | 110.057,42 | 113.285,36 | 235.792,58 | 349.077,93 |
161 | 110.057,42 | 327,42 | 1.854,32 | 2.181,74 | 108.203,11 | 113.612,78 | 237.646,89 | 351.259,67 |
162 | 108.203,11 | 321,90 | 1.859,83 | 2.181,74 | 106.343,27 | 113.934,68 | 239.506,73 | 353.441,41 |
163 | 106.343,27 | 316,37 | 1.865,37 | 2.181,74 | 104.477,91 | 114.251,05 | 241.372,09 | 355.623,14 |
164 | 104.477,91 | 310,82 | 1.870,92 | 2.181,74 | 102.606,99 | 114.561,87 | 243.243,01 | 357.804,88 |
165 | 102.606,99 | 305,26 | 1.876,48 | 2.181,74 | 100.730,51 | 114.867,13 | 245.119,49 | 359.986,62 |
166 | 100.730,51 | 299,67 | 1.882,06 | 2.181,74 | 98.848,45 | 115.166,80 | 247.001,55 | 362.168,36 |
167 | 98.848,45 | 294,07 | 1.887,66 | 2.181,74 | 96.960,78 | 115.460,88 | 248.889,22 | 364.350,09 |
168 | 96.960,78 | 288,46 | 1.893,28 | 2.181,74 | 95.067,50 | 115.749,33 | 250.782,50 | 366.531,83 |
169 | 95.067,50 | 282,83 | 1.898,91 | 2.181,74 | 93.168,59 | 116.032,16 | 252.681,41 | 368.713,57 |
170 | 93.168,59 | 277,18 | 1.904,56 | 2.181,74 | 91.264,03 | 116.309,34 | 254.585,97 | 370.895,30 |
171 | 91.264,03 | 271,51 | 1.910,23 | 2.181,74 | 89.353,81 | 116.580,85 | 256.496,19 | 373.077,04 |
172 | 89.353,81 | 265,83 | 1.915,91 | 2.181,74 | 87.437,90 | 116.846,68 | 258.412,10 | 375.258,78 |
173 | 87.437,90 | 260,13 | 1.921,61 | 2.181,74 | 85.516,29 | 117.106,80 | 260.333,71 | 377.440,52 |
174 | 85.516,29 | 254,41 | 1.927,33 | 2.181,74 | 83.588,96 | 117.361,21 | 262.261,04 | 379.622,25 |
175 | 83.588,96 | 248,68 | 1.933,06 | 2.181,74 | 81.655,90 | 117.609,89 | 264.194,10 | 381.803,99 |
176 | 81.655,90 | 242,93 | 1.938,81 | 2.181,74 | 79.717,09 | 117.852,82 | 266.132,91 | 383.985,73 |
177 | 79.717,09 | 237,16 | 1.944,58 | 2.181,74 | 77.772,51 | 118.089,98 | 268.077,49 | 386.167,46 |
178 | 77.772,51 | 231,37 | 1.950,36 | 2.181,74 | 75.822,15 | 118.321,35 | 270.027,85 | 388.349,20 |
179 | 75.822,15 | 225,57 | 1.956,17 | 2.181,74 | 73.865,98 | 118.546,92 | 271.984,02 | 390.530,94 |
180 | 73.865,98 | 219,75 | 1.961,99 | 2.181,74 | 71.904,00 | 118.766,67 | 273.946,00 | 392.712,68 |
- 122.018,64€
- Zinsanteil
- 2.213,44€
- Monatsrate
- 3,68%
- Sollzins p.a.
- 3,71%
- Effektivzins p.a.
Monat | Kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | Gesamt |
---|---|---|---|---|---|---|---|---|
1 | 345.850,00 | 1.060,61 | 1.152,83 | 2.213,44 | 344.697,17 | 1.060,61 | 1.152,83 | 2.213,44 |
2 | 344.697,17 | 1.057,07 | 1.156,37 | 2.213,44 | 343.540,80 | 2.117,68 | 2.309,20 | 4.426,88 |
3 | 343.540,80 | 1.053,53 | 1.159,91 | 2.213,44 | 342.380,88 | 3.171,20 | 3.469,12 | 6.640,32 |
4 | 342.380,88 | 1.049,97 | 1.163,47 | 2.213,44 | 341.217,41 | 4.221,17 | 4.632,59 | 8.853,76 |
5 | 341.217,41 | 1.046,40 | 1.167,04 | 2.213,44 | 340.050,37 | 5.267,57 | 5.799,63 | 11.067,20 |
6 | 340.050,37 | 1.042,82 | 1.170,62 | 2.213,44 | 338.879,75 | 6.310,39 | 6.970,25 | 13.280,64 |
7 | 338.879,75 | 1.039,23 | 1.174,21 | 2.213,44 | 337.705,54 | 7.349,62 | 8.144,46 | 15.494,08 |
8 | 337.705,54 | 1.035,63 | 1.177,81 | 2.213,44 | 336.527,73 | 8.385,25 | 9.322,27 | 17.707,52 |
9 | 336.527,73 | 1.032,02 | 1.181,42 | 2.213,44 | 335.346,31 | 9.417,27 | 10.503,69 | 19.920,96 |
10 | 335.346,31 | 1.028,40 | 1.185,04 | 2.213,44 | 334.161,27 | 10.445,67 | 11.688,73 | 22.134,40 |
11 | 334.161,27 | 1.024,76 | 1.188,68 | 2.213,44 | 332.972,59 | 11.470,43 | 12.877,41 | 24.347,84 |
12 | 332.972,59 | 1.021,12 | 1.192,32 | 2.213,44 | 331.780,26 | 12.491,54 | 14.069,74 | 26.561,28 |
13 | 331.780,26 | 1.017,46 | 1.195,98 | 2.213,44 | 330.584,28 | 13.509,00 | 15.265,72 | 28.774,72 |
14 | 330.584,28 | 1.013,79 | 1.199,65 | 2.213,44 | 329.384,64 | 14.522,80 | 16.465,36 | 30.988,16 |
15 | 329.384,64 | 1.010,11 | 1.203,33 | 2.213,44 | 328.181,31 | 15.532,91 | 17.668,69 | 33.201,60 |
16 | 328.181,31 | 1.006,42 | 1.207,02 | 2.213,44 | 326.974,29 | 16.539,33 | 18.875,71 | 35.415,04 |
17 | 326.974,29 | 1.002,72 | 1.210,72 | 2.213,44 | 325.763,57 | 17.542,05 | 20.086,43 | 37.628,48 |
18 | 325.763,57 | 999,01 | 1.214,43 | 2.213,44 | 324.549,14 | 18.541,06 | 21.300,86 | 39.841,92 |
19 | 324.549,14 | 995,28 | 1.218,16 | 2.213,44 | 323.330,99 | 19.536,35 | 22.519,01 | 42.055,36 |
20 | 323.330,99 | 991,55 | 1.221,89 | 2.213,44 | 322.109,09 | 20.527,89 | 23.740,91 | 44.268,80 |
21 | 322.109,09 | 987,80 | 1.225,64 | 2.213,44 | 320.883,45 | 21.515,69 | 24.966,55 | 46.482,24 |
22 | 320.883,45 | 984,04 | 1.229,40 | 2.213,44 | 319.654,06 | 22.499,74 | 26.195,94 | 48.695,68 |
23 | 319.654,06 | 980,27 | 1.233,17 | 2.213,44 | 318.420,89 | 23.480,01 | 27.429,11 | 50.909,12 |
24 | 318.420,89 | 976,49 | 1.236,95 | 2.213,44 | 317.183,94 | 24.456,50 | 28.666,06 | 53.122,56 |
25 | 317.183,94 | 972,70 | 1.240,74 | 2.213,44 | 315.943,20 | 25.429,20 | 29.906,80 | 55.336,00 |
26 | 315.943,20 | 968,89 | 1.244,55 | 2.213,44 | 314.698,65 | 26.398,09 | 31.151,35 | 57.549,44 |
27 | 314.698,65 | 965,08 | 1.248,36 | 2.213,44 | 313.450,29 | 27.363,17 | 32.399,71 | 59.762,88 |
28 | 313.450,29 | 961,25 | 1.252,19 | 2.213,44 | 312.198,09 | 28.324,41 | 33.651,91 | 61.976,32 |
29 | 312.198,09 | 957,41 | 1.256,03 | 2.213,44 | 310.942,06 | 29.281,82 | 34.907,94 | 64.189,76 |
30 | 310.942,06 | 953,56 | 1.259,88 | 2.213,44 | 309.682,18 | 30.235,38 | 36.167,82 | 66.403,20 |
31 | 309.682,18 | 949,69 | 1.263,75 | 2.213,44 | 308.418,43 | 31.185,07 | 37.431,57 | 68.616,64 |
32 | 308.418,43 | 945,82 | 1.267,62 | 2.213,44 | 307.150,81 | 32.130,89 | 38.699,19 | 70.830,08 |
33 | 307.150,81 | 941,93 | 1.271,51 | 2.213,44 | 305.879,29 | 33.072,81 | 39.970,71 | 73.043,52 |
34 | 305.879,29 | 938,03 | 1.275,41 | 2.213,44 | 304.603,88 | 34.010,84 | 41.246,12 | 75.256,96 |
35 | 304.603,88 | 934,12 | 1.279,32 | 2.213,44 | 303.324,56 | 34.944,96 | 42.525,44 | 77.470,40 |
36 | 303.324,56 | 930,20 | 1.283,24 | 2.213,44 | 302.041,32 | 35.875,16 | 43.808,68 | 79.683,84 |
37 | 302.041,32 | 926,26 | 1.287,18 | 2.213,44 | 300.754,14 | 36.801,42 | 45.095,86 | 81.897,28 |
38 | 300.754,14 | 922,31 | 1.291,13 | 2.213,44 | 299.463,01 | 37.723,73 | 46.386,99 | 84.110,72 |
39 | 299.463,01 | 918,35 | 1.295,09 | 2.213,44 | 298.167,92 | 38.642,08 | 47.682,08 | 86.324,16 |
40 | 298.167,92 | 914,38 | 1.299,06 | 2.213,44 | 296.868,87 | 39.556,47 | 48.981,13 | 88.537,60 |
41 | 296.868,87 | 910,40 | 1.303,04 | 2.213,44 | 295.565,82 | 40.466,86 | 50.284,18 | 90.751,04 |
42 | 295.565,82 | 906,40 | 1.307,04 | 2.213,44 | 294.258,79 | 41.373,27 | 51.591,21 | 92.964,48 |
43 | 294.258,79 | 902,39 | 1.311,05 | 2.213,44 | 292.947,74 | 42.275,66 | 52.902,26 | 95.177,92 |
44 | 292.947,74 | 898,37 | 1.315,07 | 2.213,44 | 291.632,67 | 43.174,03 | 54.217,33 | 97.391,36 |
45 | 291.632,67 | 894,34 | 1.319,10 | 2.213,44 | 290.313,57 | 44.068,37 | 55.536,43 | 99.604,80 |
46 | 290.313,57 | 890,29 | 1.323,15 | 2.213,44 | 288.990,43 | 44.958,67 | 56.859,57 | 101.818,24 |
47 | 288.990,43 | 886,24 | 1.327,20 | 2.213,44 | 287.663,22 | 45.844,90 | 58.186,78 | 104.031,68 |
48 | 287.663,22 | 882,17 | 1.331,27 | 2.213,44 | 286.331,95 | 46.727,07 | 59.518,05 | 106.245,12 |
49 | 286.331,95 | 878,08 | 1.335,36 | 2.213,44 | 284.996,60 | 47.605,16 | 60.853,40 | 108.458,56 |
50 | 284.996,60 | 873,99 | 1.339,45 | 2.213,44 | 283.657,15 | 48.479,15 | 62.192,85 | 110.672,00 |
51 | 283.657,15 | 869,88 | 1.343,56 | 2.213,44 | 282.313,59 | 49.349,03 | 63.536,41 | 112.885,44 |
52 | 282.313,59 | 865,76 | 1.347,68 | 2.213,44 | 280.965,91 | 50.214,79 | 64.884,09 | 115.098,88 |
53 | 280.965,91 | 861,63 | 1.351,81 | 2.213,44 | 279.614,10 | 51.076,42 | 66.235,90 | 117.312,32 |
54 | 279.614,10 | 857,48 | 1.355,96 | 2.213,44 | 278.258,14 | 51.933,90 | 67.591,86 | 119.525,76 |
55 | 278.258,14 | 853,32 | 1.360,12 | 2.213,44 | 276.898,03 | 52.787,23 | 68.951,97 | 121.739,20 |
56 | 276.898,03 | 849,15 | 1.364,29 | 2.213,44 | 275.533,74 | 53.636,38 | 70.316,26 | 123.952,64 |
57 | 275.533,74 | 844,97 | 1.368,47 | 2.213,44 | 274.165,27 | 54.481,35 | 71.684,73 | 126.166,08 |
58 | 274.165,27 | 840,77 | 1.372,67 | 2.213,44 | 272.792,60 | 55.322,12 | 73.057,40 | 128.379,52 |
59 | 272.792,60 | 836,56 | 1.376,88 | 2.213,44 | 271.415,73 | 56.158,69 | 74.434,27 | 130.592,96 |
60 | 271.415,73 | 832,34 | 1.381,10 | 2.213,44 | 270.034,63 | 56.991,03 | 75.815,37 | 132.806,40 |
61 | 270.034,63 | 828,11 | 1.385,33 | 2.213,44 | 268.649,30 | 57.819,14 | 77.200,70 | 135.019,84 |
62 | 268.649,30 | 823,86 | 1.389,58 | 2.213,44 | 267.259,71 | 58.642,99 | 78.590,29 | 137.233,28 |
63 | 267.259,71 | 819,60 | 1.393,84 | 2.213,44 | 265.865,87 | 59.462,59 | 79.984,13 | 139.446,72 |
64 | 265.865,87 | 815,32 | 1.398,12 | 2.213,44 | 264.467,75 | 60.277,91 | 81.382,25 | 141.660,16 |
65 | 264.467,75 | 811,03 | 1.402,41 | 2.213,44 | 263.065,35 | 61.088,95 | 82.784,65 | 143.873,60 |
66 | 263.065,35 | 806,73 | 1.406,71 | 2.213,44 | 261.658,64 | 61.895,68 | 84.191,36 | 146.087,04 |
67 | 261.658,64 | 802,42 | 1.411,02 | 2.213,44 | 260.247,62 | 62.698,10 | 85.602,38 | 148.300,48 |
68 | 260.247,62 | 798,09 | 1.415,35 | 2.213,44 | 258.832,27 | 63.496,19 | 87.017,73 | 150.513,92 |
69 | 258.832,27 | 793,75 | 1.419,69 | 2.213,44 | 257.412,59 | 64.289,95 | 88.437,41 | 152.727,36 |
70 | 257.412,59 | 789,40 | 1.424,04 | 2.213,44 | 255.988,54 | 65.079,34 | 89.861,46 | 154.940,80 |
71 | 255.988,54 | 785,03 | 1.428,41 | 2.213,44 | 254.560,14 | 65.864,38 | 91.289,86 | 157.154,24 |
72 | 254.560,14 | 780,65 | 1.432,79 | 2.213,44 | 253.127,35 | 66.645,03 | 92.722,65 | 159.367,68 |
73 | 253.127,35 | 776,26 | 1.437,18 | 2.213,44 | 251.690,16 | 67.421,28 | 94.159,84 | 161.581,12 |
74 | 251.690,16 | 771,85 | 1.441,59 | 2.213,44 | 250.248,57 | 68.193,13 | 95.601,43 | 163.794,56 |
75 | 250.248,57 | 767,43 | 1.446,01 | 2.213,44 | 248.802,56 | 68.960,56 | 97.047,44 | 166.008,00 |
76 | 248.802,56 | 762,99 | 1.450,45 | 2.213,44 | 247.352,12 | 69.723,56 | 98.497,88 | 168.221,44 |
77 | 247.352,12 | 758,55 | 1.454,89 | 2.213,44 | 245.897,22 | 70.482,10 | 99.952,78 | 170.434,88 |
78 | 245.897,22 | 754,08 | 1.459,36 | 2.213,44 | 244.437,87 | 71.236,19 | 101.412,13 | 172.648,32 |
79 | 244.437,87 | 749,61 | 1.463,83 | 2.213,44 | 242.974,04 | 71.985,80 | 102.875,96 | 174.861,76 |
80 | 242.974,04 | 745,12 | 1.468,32 | 2.213,44 | 241.505,72 | 72.730,92 | 104.344,28 | 177.075,20 |
81 | 241.505,72 | 740,62 | 1.472,82 | 2.213,44 | 240.032,90 | 73.471,54 | 105.817,10 | 179.288,64 |
82 | 240.032,90 | 736,10 | 1.477,34 | 2.213,44 | 238.555,56 | 74.207,64 | 107.294,44 | 181.502,08 |
83 | 238.555,56 | 731,57 | 1.481,87 | 2.213,44 | 237.073,69 | 74.939,21 | 108.776,31 | 183.715,52 |
84 | 237.073,69 | 727,03 | 1.486,41 | 2.213,44 | 235.587,27 | 75.666,23 | 110.262,73 | 185.928,96 |
85 | 235.587,27 | 722,47 | 1.490,97 | 2.213,44 | 234.096,30 | 76.388,70 | 111.753,70 | 188.142,40 |
86 | 234.096,30 | 717,90 | 1.495,54 | 2.213,44 | 232.600,76 | 77.106,60 | 113.249,24 | 190.355,84 |
87 | 232.600,76 | 713,31 | 1.500,13 | 2.213,44 | 231.100,63 | 77.819,91 | 114.749,37 | 192.569,28 |
88 | 231.100,63 | 708,71 | 1.504,73 | 2.213,44 | 229.595,89 | 78.528,61 | 116.254,11 | 194.782,72 |
89 | 229.595,89 | 704,09 | 1.509,35 | 2.213,44 | 228.086,55 | 79.232,71 | 117.763,45 | 196.996,16 |
90 | 228.086,55 | 699,47 | 1.513,97 | 2.213,44 | 226.572,57 | 79.932,17 | 119.277,43 | 199.209,60 |
91 | 226.572,57 | 694,82 | 1.518,62 | 2.213,44 | 225.053,96 | 80.627,00 | 120.796,04 | 201.423,04 |
92 | 225.053,96 | 690,17 | 1.523,27 | 2.213,44 | 223.530,68 | 81.317,16 | 122.319,32 | 203.636,48 |
93 | 223.530,68 | 685,49 | 1.527,95 | 2.213,44 | 222.002,74 | 82.002,66 | 123.847,26 | 205.849,92 |
94 | 222.002,74 | 680,81 | 1.532,63 | 2.213,44 | 220.470,10 | 82.683,46 | 125.379,90 | 208.063,36 |
95 | 220.470,10 | 676,11 | 1.537,33 | 2.213,44 | 218.932,77 | 83.359,57 | 126.917,23 | 210.276,80 |
96 | 218.932,77 | 671,39 | 1.542,05 | 2.213,44 | 217.390,73 | 84.030,97 | 128.459,27 | 212.490,24 |
97 | 217.390,73 | 666,66 | 1.546,78 | 2.213,44 | 215.843,95 | 84.697,63 | 130.006,05 | 214.703,68 |
98 | 215.843,95 | 661,92 | 1.551,52 | 2.213,44 | 214.292,43 | 85.359,55 | 131.557,57 | 216.917,12 |
99 | 214.292,43 | 657,16 | 1.556,28 | 2.213,44 | 212.736,16 | 86.016,72 | 133.113,84 | 219.130,56 |
100 | 212.736,16 | 652,39 | 1.561,05 | 2.213,44 | 211.175,11 | 86.669,11 | 134.674,89 | 221.344,00 |
101 | 211.175,11 | 647,60 | 1.565,84 | 2.213,44 | 209.609,27 | 87.316,71 | 136.240,73 | 223.557,44 |
102 | 209.609,27 | 642,80 | 1.570,64 | 2.213,44 | 208.038,63 | 87.959,51 | 137.811,37 | 225.770,88 |
103 | 208.038,63 | 637,99 | 1.575,45 | 2.213,44 | 206.463,18 | 88.597,50 | 139.386,82 | 227.984,32 |
104 | 206.463,18 | 633,15 | 1.580,29 | 2.213,44 | 204.882,89 | 89.230,65 | 140.967,11 | 230.197,76 |
105 | 204.882,89 | 628,31 | 1.585,13 | 2.213,44 | 203.297,76 | 89.858,96 | 142.552,24 | 232.411,20 |
106 | 203.297,76 | 623,45 | 1.589,99 | 2.213,44 | 201.707,76 | 90.482,40 | 144.142,24 | 234.624,64 |
107 | 201.707,76 | 618,57 | 1.594,87 | 2.213,44 | 200.112,90 | 91.100,98 | 145.737,10 | 236.838,08 |
108 | 200.112,90 | 613,68 | 1.599,76 | 2.213,44 | 198.513,13 | 91.714,65 | 147.336,87 | 239.051,52 |
109 | 198.513,13 | 608,77 | 1.604,67 | 2.213,44 | 196.908,47 | 92.323,43 | 148.941,53 | 241.264,96 |
110 | 196.908,47 | 603,85 | 1.609,59 | 2.213,44 | 195.298,88 | 92.927,28 | 150.551,12 | 243.478,40 |
111 | 195.298,88 | 598,92 | 1.614,52 | 2.213,44 | 193.684,36 | 93.526,20 | 152.165,64 | 245.691,84 |
112 | 193.684,36 | 593,97 | 1.619,47 | 2.213,44 | 192.064,88 | 94.120,16 | 153.785,12 | 247.905,28 |
113 | 192.064,88 | 589,00 | 1.624,44 | 2.213,44 | 190.440,44 | 94.709,16 | 155.409,56 | 250.118,72 |
114 | 190.440,44 | 584,02 | 1.629,42 | 2.213,44 | 188.811,02 | 95.293,18 | 157.038,98 | 252.332,16 |
115 | 188.811,02 | 579,02 | 1.634,42 | 2.213,44 | 187.176,60 | 95.872,20 | 158.673,40 | 254.545,60 |
116 | 187.176,60 | 574,01 | 1.639,43 | 2.213,44 | 185.537,17 | 96.446,21 | 160.312,83 | 256.759,04 |
117 | 185.537,17 | 568,98 | 1.644,46 | 2.213,44 | 183.892,71 | 97.015,19 | 161.957,29 | 258.972,48 |
118 | 183.892,71 | 563,94 | 1.649,50 | 2.213,44 | 182.243,21 | 97.579,13 | 163.606,79 | 261.185,92 |
119 | 182.243,21 | 558,88 | 1.654,56 | 2.213,44 | 180.588,65 | 98.138,01 | 165.261,35 | 263.399,36 |
120 | 180.588,65 | 553,81 | 1.659,63 | 2.213,44 | 178.929,01 | 98.691,81 | 166.920,99 | 265.612,80 |
121 | 178.929,01 | 548,72 | 1.664,72 | 2.213,44 | 177.264,29 | 99.240,53 | 168.585,71 | 267.826,24 |
122 | 177.264,29 | 543,61 | 1.669,83 | 2.213,44 | 175.594,46 | 99.784,14 | 170.255,54 | 270.039,68 |
123 | 175.594,46 | 538,49 | 1.674,95 | 2.213,44 | 173.919,51 | 100.322,63 | 171.930,49 | 272.253,12 |
124 | 173.919,51 | 533,35 | 1.680,09 | 2.213,44 | 172.239,42 | 100.855,98 | 173.610,58 | 274.466,56 |
125 | 172.239,42 | 528,20 | 1.685,24 | 2.213,44 | 170.554,18 | 101.384,18 | 175.295,82 | 276.680,00 |
126 | 170.554,18 | 523,03 | 1.690,41 | 2.213,44 | 168.863,77 | 101.907,21 | 176.986,23 | 278.893,44 |
127 | 168.863,77 | 517,85 | 1.695,59 | 2.213,44 | 167.168,18 | 102.425,06 | 178.681,82 | 281.106,88 |
128 | 167.168,18 | 512,65 | 1.700,79 | 2.213,44 | 165.467,39 | 102.937,71 | 180.382,61 | 283.320,32 |
129 | 165.467,39 | 507,43 | 1.706,01 | 2.213,44 | 163.761,38 | 103.445,14 | 182.088,62 | 285.533,76 |
130 | 163.761,38 | 502,20 | 1.711,24 | 2.213,44 | 162.050,15 | 103.947,35 | 183.799,85 | 287.747,20 |
131 | 162.050,15 | 496,95 | 1.716,49 | 2.213,44 | 160.333,66 | 104.444,30 | 185.516,34 | 289.960,64 |
132 | 160.333,66 | 491,69 | 1.721,75 | 2.213,44 | 158.611,91 | 104.935,99 | 187.238,09 | 292.174,08 |
133 | 158.611,91 | 486,41 | 1.727,03 | 2.213,44 | 156.884,88 | 105.422,40 | 188.965,12 | 294.387,52 |
134 | 156.884,88 | 481,11 | 1.732,33 | 2.213,44 | 155.152,55 | 105.903,51 | 190.697,45 | 296.600,96 |
135 | 155.152,55 | 475,80 | 1.737,64 | 2.213,44 | 153.414,91 | 106.379,31 | 192.435,09 | 298.814,40 |
136 | 153.414,91 | 470,47 | 1.742,97 | 2.213,44 | 151.671,95 | 106.849,79 | 194.178,05 | 301.027,84 |
137 | 151.671,95 | 465,13 | 1.748,31 | 2.213,44 | 149.923,63 | 107.314,91 | 195.926,37 | 303.241,28 |
138 | 149.923,63 | 459,77 | 1.753,67 | 2.213,44 | 148.169,96 | 107.774,68 | 197.680,04 | 305.454,72 |
139 | 148.169,96 | 454,39 | 1.759,05 | 2.213,44 | 146.410,91 | 108.229,07 | 199.439,09 | 307.668,16 |
140 | 146.410,91 | 448,99 | 1.764,45 | 2.213,44 | 144.646,46 | 108.678,06 | 201.203,54 | 309.881,60 |
141 | 144.646,46 | 443,58 | 1.769,86 | 2.213,44 | 142.876,60 | 109.121,64 | 202.973,40 | 312.095,04 |
142 | 142.876,60 | 438,15 | 1.775,29 | 2.213,44 | 141.101,32 | 109.559,80 | 204.748,68 | 314.308,48 |
143 | 141.101,32 | 432,71 | 1.780,73 | 2.213,44 | 139.320,59 | 109.992,51 | 206.529,41 | 316.521,92 |
144 | 139.320,59 | 427,25 | 1.786,19 | 2.213,44 | 137.534,40 | 110.419,76 | 208.315,60 | 318.735,36 |
145 | 137.534,40 | 421,77 | 1.791,67 | 2.213,44 | 135.742,73 | 110.841,53 | 210.107,27 | 320.948,80 |
146 | 135.742,73 | 416,28 | 1.797,16 | 2.213,44 | 133.945,57 | 111.257,81 | 211.904,43 | 323.162,24 |
147 | 133.945,57 | 410,77 | 1.802,67 | 2.213,44 | 132.142,90 | 111.668,58 | 213.707,10 | 325.375,68 |
148 | 132.142,90 | 405,24 | 1.808,20 | 2.213,44 | 130.334,69 | 112.073,81 | 215.515,31 | 327.589,12 |
149 | 130.334,69 | 399,69 | 1.813,75 | 2.213,44 | 128.520,95 | 112.473,51 | 217.329,05 | 329.802,56 |
150 | 128.520,95 | 394,13 | 1.819,31 | 2.213,44 | 126.701,64 | 112.867,64 | 219.148,36 | 332.016,00 |
151 | 126.701,64 | 388,55 | 1.824,89 | 2.213,44 | 124.876,75 | 113.256,19 | 220.973,25 | 334.229,44 |
152 | 124.876,75 | 382,96 | 1.830,48 | 2.213,44 | 123.046,26 | 113.639,14 | 222.803,74 | 336.442,88 |
153 | 123.046,26 | 377,34 | 1.836,10 | 2.213,44 | 121.210,17 | 114.016,49 | 224.639,83 | 338.656,32 |
154 | 121.210,17 | 371,71 | 1.841,73 | 2.213,44 | 119.368,44 | 114.388,20 | 226.481,56 | 340.869,76 |
155 | 119.368,44 | 366,06 | 1.847,38 | 2.213,44 | 117.521,06 | 114.754,26 | 228.328,94 | 343.083,20 |
156 | 117.521,06 | 360,40 | 1.853,04 | 2.213,44 | 115.668,02 | 115.114,66 | 230.181,98 | 345.296,64 |
157 | 115.668,02 | 354,72 | 1.858,72 | 2.213,44 | 113.809,29 | 115.469,37 | 232.040,71 | 347.510,08 |
158 | 113.809,29 | 349,02 | 1.864,42 | 2.213,44 | 111.944,87 | 115.818,39 | 233.905,13 | 349.723,52 |
159 | 111.944,87 | 343,30 | 1.870,14 | 2.213,44 | 110.074,73 | 116.161,69 | 235.775,27 | 351.936,96 |
160 | 110.074,73 | 337,56 | 1.875,88 | 2.213,44 | 108.198,85 | 116.499,25 | 237.651,15 | 354.150,40 |
161 | 108.198,85 | 331,81 | 1.881,63 | 2.213,44 | 106.317,22 | 116.831,06 | 239.532,78 | 356.363,84 |
162 | 106.317,22 | 326,04 | 1.887,40 | 2.213,44 | 104.429,82 | 117.157,10 | 241.420,18 | 358.577,28 |
163 | 104.429,82 | 320,25 | 1.893,19 | 2.213,44 | 102.536,63 | 117.477,35 | 243.313,37 | 360.790,72 |
164 | 102.536,63 | 314,45 | 1.898,99 | 2.213,44 | 100.637,64 | 117.791,80 | 245.212,36 | 363.004,16 |
165 | 100.637,64 | 308,62 | 1.904,82 | 2.213,44 | 98.732,82 | 118.100,42 | 247.117,18 | 365.217,60 |
166 | 98.732,82 | 302,78 | 1.910,66 | 2.213,44 | 96.822,16 | 118.403,20 | 249.027,84 | 367.431,04 |
167 | 96.822,16 | 296,92 | 1.916,52 | 2.213,44 | 94.905,64 | 118.700,12 | 250.944,36 | 369.644,48 |
168 | 94.905,64 | 291,04 | 1.922,40 | 2.213,44 | 92.983,24 | 118.991,16 | 252.866,76 | 371.857,92 |
169 | 92.983,24 | 285,15 | 1.928,29 | 2.213,44 | 91.054,95 | 119.276,31 | 254.795,05 | 374.071,36 |
170 | 91.054,95 | 279,24 | 1.934,20 | 2.213,44 | 89.120,75 | 119.555,55 | 256.729,25 | 376.284,80 |
171 | 89.120,75 | 273,30 | 1.940,14 | 2.213,44 | 87.180,61 | 119.828,85 | 258.669,39 | 378.498,24 |
172 | 87.180,61 | 267,35 | 1.946,09 | 2.213,44 | 85.234,53 | 120.096,21 | 260.615,47 | 380.711,68 |
173 | 85.234,53 | 261,39 | 1.952,05 | 2.213,44 | 83.282,47 | 120.357,59 | 262.567,53 | 382.925,12 |
174 | 83.282,47 | 255,40 | 1.958,04 | 2.213,44 | 81.324,43 | 120.612,99 | 264.525,57 | 385.138,56 |
175 | 81.324,43 | 249,39 | 1.964,05 | 2.213,44 | 79.360,39 | 120.862,39 | 266.489,61 | 387.352,00 |
176 | 79.360,39 | 243,37 | 1.970,07 | 2.213,44 | 77.390,32 | 121.105,76 | 268.459,68 | 389.565,44 |
177 | 77.390,32 | 237,33 | 1.976,11 | 2.213,44 | 75.414,21 | 121.343,09 | 270.435,79 | 391.778,88 |
178 | 75.414,21 | 231,27 | 1.982,17 | 2.213,44 | 73.432,04 | 121.574,36 | 272.417,96 | 393.992,32 |
179 | 73.432,04 | 225,19 | 1.988,25 | 2.213,44 | 71.443,79 | 121.799,55 | 274.406,21 | 396.205,76 |
180 | 71.443,79 | 219,09 | 1.994,35 | 2.213,44 | 69.449,44 | 122.018,64 | 276.400,56 | 398.419,20 |
Stand der Daten: 15.02.2025
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
Bauzinsen und Leitzins
Warum steigen die Baufinanzierungszinsen trotz sinkender Leitzinsen? Diese Frage stellt sich Verbrauchern immer wieder. Bauzinsen und Leitzinsen laufen nicht zwingend parallel, weil die Bauzinsen primär an der Rendite der Bundesanleihe mit zehn Jahren Laufzeit und damit der Pfandbriefrendite für diese Laufzeit hängen. Auf diese langfristigen Zinsen wirken neben der Geldpolitik der EZB und deren Leitzins am kurzen Ende vor allem Erwartungen hinsichtlich Inflation und Konjunktur ein. Geht der Markt auf Zehn-Jahres-Sicht davon aus, dass Inflation und Leitzins oberhalb des aktuellen Niveaus liegen werden, steigt die Rendite der Pfandbriefe und damit auch die Bauzinsen, denn die Banken reagieren bei der Kreditvergabe und Zinspolitik auf diese Erwartungen.
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 über 20 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, wieder.
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 2025 | |
---|---|
Bundesland | Grunderwerbsteuer |
Baden-Württemberg | 5,00 Prozent |
Bayern | 3,50 Prozent |
Berlin | 6,00 Prozent |
Brandenburg | 6,50 Prozent |
Bremen | 5,00 Prozent |
Hamburg | 5,50 Prozent |
Hessen | 6,00 Prozent |
Mecklenburg-Vorp. | 6,00 Prozent |
Niedersachsen | 5,00 Prozent |
NRW | 6,50 Prozent |
Rheinland-Pfalz | 5,00 Prozent |
Saarland | 6,50 Prozent |
Sachsen | 5,50 Prozent |
Sachsen-Anhalt | 5,00 Prozent |
Schleswig-Holstein | 6,50 Prozent |
Thüringen | 5,00 Prozent |
Bereits ein Blick auf die Grunderwerbsteuer zeigt, dass ein Blick über die Landesgrenze, beispielsweise von Brandenburg nach Sachsen, ein enormes Einsparpotenzial bietet.
Gleiches gilt bedingt auch für die Maklercourtage:
Maklergebühren der Bundesländer 2025 | |||
---|---|---|---|
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 23.12.2024, 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: