🇩🇪 German Real Estate Loan, Annual Return Rate (IRR) & Cash Flow Calculator
Current Scenario:New Scenario(Not Saved)
Loan & Purchase
€
€
6.00 %
%
%
% p.a.
% p.a.
Investment Analysis (Rental & Exit)
Enable investment analysis if you plan to rent and sell
Total Purchase Cost
€557,850.00
Purchase Price: €500,000.00|Land Transfer Tax: €30,000.00|Notar Cost: €10,000.00|Agent Cost: €17,850.00
Loan Amount
€457,850.00
Avg. Monthly Payment
€2,094.50
Total Interest
€271,036.81
Debt-Free In
29 years
Amortization Schedule
| Month | Payment | Interest | Principal | Remaining Debt |
|---|---|---|---|---|
| 1 | €2,098.48 | €1,335.40 | €763.08 | €457,086.92 |
| 2 | €2,098.48 | €1,333.17 | €765.31 | €456,321.61 |
| 3 | €2,098.48 | €1,330.94 | €767.54 | €455,554.07 |
| 4 | €2,098.48 | €1,328.70 | €769.78 | €454,784.29 |
| 5 | €2,098.48 | €1,326.45 | €772.03 | €454,012.26 |
| 6 | €2,098.48 | €1,324.20 | €774.28 | €453,237.99 |
| 7 | €2,098.48 | €1,321.94 | €776.54 | €452,461.45 |
| 8 | €2,098.48 | €1,319.68 | €778.80 | €451,682.65 |
| 9 | €2,098.48 | €1,317.41 | €781.07 | €450,901.58 |
| 10 | €2,098.48 | €1,315.13 | €783.35 | €450,118.23 |
| 11 | €2,098.48 | €1,312.84 | €785.64 | €449,332.59 |
| 12 | €2,098.48 | €1,310.55 | €787.93 | €448,544.66 |
| 13 | €2,098.48 | €1,308.26 | €790.22 | €447,754.44 |
| 14 | €2,098.48 | €1,305.95 | €792.53 | €446,961.91 |
| 15 | €2,098.48 | €1,303.64 | €794.84 | €446,167.07 |
| 16 | €2,098.48 | €1,301.32 | €797.16 | €445,369.91 |
| 17 | €2,098.48 | €1,299.00 | €799.48 | €444,570.43 |
| 18 | €2,098.48 | €1,296.66 | €801.82 | €443,768.62 |
| 19 | €2,098.48 | €1,294.33 | €804.15 | €442,964.47 |
| 20 | €2,098.48 | €1,291.98 | €806.50 | €442,157.97 |
| 21 | €2,098.48 | €1,289.63 | €808.85 | €441,349.12 |
| 22 | €2,098.48 | €1,287.27 | €811.21 | €440,537.91 |
| 23 | €2,098.48 | €1,284.90 | €813.58 | €439,724.33 |
| 24 | €2,098.48 | €1,282.53 | €815.95 | €438,908.38 |
| 25 | €2,098.48 | €1,280.15 | €818.33 | €438,090.05 |
| 26 | €2,098.48 | €1,277.76 | €820.72 | €437,269.33 |
| 27 | €2,098.48 | €1,275.37 | €823.11 | €436,446.22 |
| 28 | €2,098.48 | €1,272.97 | €825.51 | €435,620.71 |
| 29 | €2,098.48 | €1,270.56 | €827.92 | €434,792.79 |
| 30 | €2,098.48 | €1,268.15 | €830.33 | €433,962.47 |
| 31 | €2,098.48 | €1,265.72 | €832.76 | €433,129.71 |
| 32 | €2,098.48 | €1,263.29 | €835.19 | €432,294.52 |
| 33 | €2,098.48 | €1,260.86 | €837.62 | €431,456.90 |
| 34 | €2,098.48 | €1,258.42 | €840.06 | €430,616.84 |
| 35 | €2,098.48 | €1,255.97 | €842.51 | €429,774.33 |
| 36 | €2,098.48 | €1,253.51 | €844.97 | €428,929.36 |
| 37 | €2,098.48 | €1,251.04 | €847.44 | €428,081.92 |
| 38 | €2,098.48 | €1,248.57 | €849.91 | €427,232.01 |
| 39 | €2,098.48 | €1,246.09 | €852.39 | €426,379.62 |
| 40 | €2,098.48 | €1,243.61 | €854.87 | €425,524.75 |
| 41 | €2,098.48 | €1,241.11 | €857.37 | €424,667.38 |
| 42 | €2,098.48 | €1,238.61 | €859.87 | €423,807.52 |
| 43 | €2,098.48 | €1,236.11 | €862.37 | €422,945.15 |
| 44 | €2,098.48 | €1,233.59 | €864.89 | €422,080.26 |
| 45 | €2,098.48 | €1,231.07 | €867.41 | €421,212.85 |
| 46 | €2,098.48 | €1,228.54 | €869.94 | €420,342.91 |
| 47 | €2,098.48 | €1,226.00 | €872.48 | €419,470.43 |
| 48 | €2,098.48 | €1,223.46 | €875.02 | €418,595.41 |
| 49 | €2,098.48 | €1,220.90 | €877.58 | €417,717.83 |
| 50 | €2,098.48 | €1,218.34 | €880.14 | €416,837.69 |
| 51 | €2,098.48 | €1,215.78 | €882.70 | €415,954.99 |
| 52 | €2,098.48 | €1,213.20 | €885.28 | €415,069.71 |
| 53 | €2,098.48 | €1,210.62 | €887.86 | €414,181.85 |
| 54 | €2,098.48 | €1,208.03 | €890.45 | €413,291.41 |
| 55 | €2,098.48 | €1,205.43 | €893.05 | €412,398.36 |
| 56 | €2,098.48 | €1,202.83 | €895.65 | €411,502.71 |
| 57 | €2,098.48 | €1,200.22 | €898.26 | €410,604.45 |
| 58 | €2,098.48 | €1,197.60 | €900.88 | €409,703.57 |
| 59 | €2,098.48 | €1,194.97 | €903.51 | €408,800.06 |
| 60 | €2,098.48 | €1,192.33 | €906.15 | €407,893.91 |
| 61 | €2,098.48 | €1,189.69 | €908.79 | €406,985.12 |
| 62 | €2,098.48 | €1,187.04 | €911.44 | €406,073.68 |
| 63 | €2,098.48 | €1,184.38 | €914.10 | €405,159.58 |
| 64 | €2,098.48 | €1,181.72 | €916.76 | €404,242.82 |
| 65 | €2,098.48 | €1,179.04 | €919.44 | €403,323.38 |
| 66 | €2,098.48 | €1,176.36 | €922.12 | €402,401.27 |
| 67 | €2,098.48 | €1,173.67 | €924.81 | €401,476.46 |
| 68 | €2,098.48 | €1,170.97 | €927.51 | €400,548.95 |
| 69 | €2,098.48 | €1,168.27 | €930.21 | €399,618.74 |
| 70 | €2,098.48 | €1,165.55 | €932.93 | €398,685.81 |
| 71 | €2,098.48 | €1,162.83 | €935.65 | €397,750.16 |
| 72 | €2,098.48 | €1,160.10 | €938.38 | €396,811.78 |
| 73 | €2,098.48 | €1,157.37 | €941.11 | €395,870.67 |
| 74 | €2,098.48 | €1,154.62 | €943.86 | €394,926.81 |
| 75 | €2,098.48 | €1,151.87 | €946.61 | €393,980.20 |
| 76 | €2,098.48 | €1,149.11 | €949.37 | €393,030.83 |
| 77 | €2,098.48 | €1,146.34 | €952.14 | €392,078.69 |
| 78 | €2,098.48 | €1,143.56 | €954.92 | €391,123.78 |
| 79 | €2,098.48 | €1,140.78 | €957.70 | €390,166.08 |
| 80 | €2,098.48 | €1,137.98 | €960.50 | €389,205.58 |
| 81 | €2,098.48 | €1,135.18 | €963.30 | €388,242.28 |
| 82 | €2,098.48 | €1,132.37 | €966.11 | €387,276.17 |
| 83 | €2,098.48 | €1,129.56 | €968.92 | €386,307.25 |
| 84 | €2,098.48 | €1,126.73 | €971.75 | €385,335.50 |
| 85 | €2,098.48 | €1,123.90 | €974.58 | €384,360.92 |
| 86 | €2,098.48 | €1,121.05 | €977.43 | €383,383.49 |
| 87 | €2,098.48 | €1,118.20 | €980.28 | €382,403.21 |
| 88 | €2,098.48 | €1,115.34 | €983.14 | €381,420.07 |
| 89 | €2,098.48 | €1,112.48 | €986.00 | €380,434.07 |
| 90 | €2,098.48 | €1,109.60 | €988.88 | €379,445.20 |
| 91 | €2,098.48 | €1,106.72 | €991.76 | €378,453.44 |
| 92 | €2,098.48 | €1,103.82 | €994.66 | €377,458.78 |
| 93 | €2,098.48 | €1,100.92 | €997.56 | €376,461.22 |
| 94 | €2,098.48 | €1,098.01 | €1,000.47 | €375,460.75 |
| 95 | €2,098.48 | €1,095.09 | €1,003.39 | €374,457.36 |
| 96 | €2,098.48 | €1,092.17 | €1,006.31 | €373,451.05 |
| 97 | €2,098.48 | €1,089.23 | €1,009.25 | €372,441.80 |
| 98 | €2,098.48 | €1,086.29 | €1,012.19 | €371,429.61 |
| 99 | €2,098.48 | €1,083.34 | €1,015.14 | €370,414.47 |
| 100 | €2,098.48 | €1,080.38 | €1,018.10 | €369,396.37 |
| 101 | €2,098.48 | €1,077.41 | €1,021.07 | €368,375.30 |
| 102 | €2,098.48 | €1,074.43 | €1,024.05 | €367,351.26 |
| 103 | €2,098.48 | €1,071.44 | €1,027.04 | €366,324.22 |
| 104 | €2,098.48 | €1,068.45 | €1,030.03 | €365,294.19 |
| 105 | €2,098.48 | €1,065.44 | €1,033.04 | €364,261.15 |
| 106 | €2,098.48 | €1,062.43 | €1,036.05 | €363,225.10 |
| 107 | €2,098.48 | €1,059.41 | €1,039.07 | €362,186.03 |
| 108 | €2,098.48 | €1,056.38 | €1,042.10 | €361,143.93 |
| 109 | €2,098.48 | €1,053.34 | €1,045.14 | €360,098.79 |
| 110 | €2,098.48 | €1,050.29 | €1,048.19 | €359,050.60 |
| 111 | €2,098.48 | €1,047.23 | €1,051.25 | €357,999.35 |
| 112 | €2,098.48 | €1,044.16 | €1,054.32 | €356,945.03 |
| 113 | €2,098.48 | €1,041.09 | €1,057.39 | €355,887.64 |
| 114 | €2,098.48 | €1,038.01 | €1,060.47 | €354,827.18 |
| 115 | €2,098.48 | €1,034.91 | €1,063.57 | €353,763.61 |
| 116 | €2,098.48 | €1,031.81 | €1,066.67 | €352,696.94 |
| 117 | €2,098.48 | €1,028.70 | €1,069.78 | €351,627.16 |
| 118 | €2,098.48 | €1,025.58 | €1,072.90 | €350,554.26 |
| 119 | €2,098.48 | €1,022.45 | €1,076.03 | €349,478.23 |
| 120 | €2,098.48 | €1,019.31 | €1,079.17 | €348,399.06 |
| 121 | €2,098.48 | €1,016.16 | €1,082.32 | €347,316.74 |
| 122 | €2,098.48 | €1,013.01 | €1,085.47 | €346,231.27 |
| 123 | €2,098.48 | €1,009.84 | €1,088.64 | €345,142.63 |
| 124 | €2,098.48 | €1,006.67 | €1,091.81 | €344,050.82 |
| 125 | €2,098.48 | €1,003.48 | €1,095.00 | €342,955.82 |
| 126 | €2,098.48 | €1,000.29 | €1,098.19 | €341,857.64 |
| 127 | €2,098.48 | €997.08 | €1,101.40 | €340,756.24 |
| 128 | €2,098.48 | €993.87 | €1,104.61 | €339,651.63 |
| 129 | €2,098.48 | €990.65 | €1,107.83 | €338,543.80 |
| 130 | €2,098.48 | €987.42 | €1,111.06 | €337,432.74 |
| 131 | €2,098.48 | €984.18 | €1,114.30 | €336,318.44 |
| 132 | €2,098.48 | €980.93 | €1,117.55 | €335,200.89 |
| 133 | €2,098.48 | €977.67 | €1,120.81 | €334,080.08 |
| 134 | €2,098.48 | €974.40 | €1,124.08 | €332,956.00 |
| 135 | €2,098.48 | €971.12 | €1,127.36 | €331,828.64 |
| 136 | €2,098.48 | €967.83 | €1,130.65 | €330,697.99 |
| 137 | €2,098.48 | €964.54 | €1,133.94 | €329,564.05 |
| 138 | €2,098.48 | €961.23 | €1,137.25 | €328,426.81 |
| 139 | €2,098.48 | €957.91 | €1,140.57 | €327,286.24 |
| 140 | €2,098.48 | €954.58 | €1,143.90 | €326,142.34 |
| 141 | €2,098.48 | €951.25 | €1,147.23 | €324,995.11 |
| 142 | €2,098.48 | €947.90 | €1,150.58 | €323,844.53 |
| 143 | €2,098.48 | €944.55 | €1,153.93 | €322,690.60 |
| 144 | €2,098.48 | €941.18 | €1,157.30 | €321,533.30 |
| 145 | €2,098.48 | €937.81 | €1,160.67 | €320,372.63 |
| 146 | €2,098.48 | €934.42 | €1,164.06 | €319,208.57 |
| 147 | €2,098.48 | €931.03 | €1,167.45 | €318,041.12 |
| 148 | €2,098.48 | €927.62 | €1,170.86 | €316,870.26 |
| 149 | €2,098.48 | €924.20 | €1,174.28 | €315,695.98 |
| 150 | €2,098.48 | €920.78 | €1,177.70 | €314,518.29 |
| 151 | €2,098.48 | €917.34 | €1,181.14 | €313,337.15 |
| 152 | €2,098.48 | €913.90 | €1,184.58 | €312,152.57 |
| 153 | €2,098.48 | €910.44 | €1,188.04 | €310,964.53 |
| 154 | €2,098.48 | €906.98 | €1,191.50 | €309,773.03 |
| 155 | €2,098.48 | €903.50 | €1,194.98 | €308,578.05 |
| 156 | €2,098.48 | €900.02 | €1,198.46 | €307,379.59 |
| 157 | €2,098.48 | €896.52 | €1,201.96 | €306,177.63 |
| 158 | €2,098.48 | €893.02 | €1,205.46 | €304,972.17 |
| 159 | €2,098.48 | €889.50 | €1,208.98 | €303,763.19 |
| 160 | €2,098.48 | €885.98 | €1,212.50 | €302,550.69 |
| 161 | €2,098.48 | €882.44 | €1,216.04 | €301,334.65 |
| 162 | €2,098.48 | €878.89 | €1,219.59 | €300,115.07 |
| 163 | €2,098.48 | €875.34 | €1,223.14 | €298,891.93 |
| 164 | €2,098.48 | €871.77 | €1,226.71 | €297,665.22 |
| 165 | €2,098.48 | €868.19 | €1,230.29 | €296,434.93 |
| 166 | €2,098.48 | €864.60 | €1,233.88 | €295,201.05 |
| 167 | €2,098.48 | €861.00 | €1,237.48 | €293,963.57 |
| 168 | €2,098.48 | €857.39 | €1,241.09 | €292,722.48 |
| 169 | €2,098.48 | €853.77 | €1,244.71 | €291,477.77 |
| 170 | €2,098.48 | €850.14 | €1,248.34 | €290,229.43 |
| 171 | €2,098.48 | €846.50 | €1,251.98 | €288,977.45 |
| 172 | €2,098.48 | €842.85 | €1,255.63 | €287,721.82 |
| 173 | €2,098.48 | €839.19 | €1,259.29 | €286,462.53 |
| 174 | €2,098.48 | €835.52 | €1,262.96 | €285,199.58 |
| 175 | €2,098.48 | €831.83 | €1,266.65 | €283,932.93 |
| 176 | €2,098.48 | €828.14 | €1,270.34 | €282,662.59 |
| 177 | €2,098.48 | €824.43 | €1,274.05 | €281,388.54 |
| 178 | €2,098.48 | €820.72 | €1,277.76 | €280,110.78 |
| 179 | €2,098.48 | €816.99 | €1,281.49 | €278,829.29 |
| 180 | €2,098.48 | €813.25 | €1,285.23 | €277,544.06 |
| 181 | €2,098.48 | €809.50 | €1,288.98 | €276,255.08 |
| 182 | €2,098.48 | €805.74 | €1,292.74 | €274,962.34 |
| 183 | €2,098.48 | €801.97 | €1,296.51 | €273,665.83 |
| 184 | €2,098.48 | €798.19 | €1,300.29 | €272,365.54 |
| 185 | €2,098.48 | €794.40 | €1,304.08 | €271,061.46 |
| 186 | €2,098.48 | €790.60 | €1,307.88 | €269,753.59 |
| 187 | €2,098.48 | €786.78 | €1,311.70 | €268,441.89 |
| 188 | €2,098.48 | €782.96 | €1,315.52 | €267,126.37 |
| 189 | €2,098.48 | €779.12 | €1,319.36 | €265,807.01 |
| 190 | €2,098.48 | €775.27 | €1,323.21 | €264,483.80 |
| 191 | €2,098.48 | €771.41 | €1,327.07 | €263,156.73 |
| 192 | €2,098.48 | €767.54 | €1,330.94 | €261,825.79 |
| 193 | €2,098.48 | €763.66 | €1,334.82 | €260,490.97 |
| 194 | €2,098.48 | €759.77 | €1,338.71 | €259,152.26 |
| 195 | €2,098.48 | €755.86 | €1,342.62 | €257,809.64 |
| 196 | €2,098.48 | €751.94 | €1,346.54 | €256,463.10 |
| 197 | €2,098.48 | €748.02 | €1,350.46 | €255,112.64 |
| 198 | €2,098.48 | €744.08 | €1,354.40 | €253,758.25 |
| 199 | €2,098.48 | €740.13 | €1,358.35 | €252,399.90 |
| 200 | €2,098.48 | €736.17 | €1,362.31 | €251,037.59 |
| 201 | €2,098.48 | €732.19 | €1,366.29 | €249,671.30 |
| 202 | €2,098.48 | €728.21 | €1,370.27 | €248,301.03 |
| 203 | €2,098.48 | €724.21 | €1,374.27 | €246,926.76 |
| 204 | €2,098.48 | €720.20 | €1,378.28 | €245,548.48 |
| 205 | €2,098.48 | €716.18 | €1,382.30 | €244,166.18 |
| 206 | €2,098.48 | €712.15 | €1,386.33 | €242,779.85 |
| 207 | €2,098.48 | €708.11 | €1,390.37 | €241,389.48 |
| 208 | €2,098.48 | €704.05 | €1,394.43 | €239,995.05 |
| 209 | €2,098.48 | €699.99 | €1,398.49 | €238,596.56 |
| 210 | €2,098.48 | €695.91 | €1,402.57 | €237,194.00 |
| 211 | €2,098.48 | €691.82 | €1,406.66 | €235,787.34 |
| 212 | €2,098.48 | €687.71 | €1,410.77 | €234,376.57 |
| 213 | €2,098.48 | €683.60 | €1,414.88 | €232,961.69 |
| 214 | €2,098.48 | €679.47 | €1,419.01 | €231,542.68 |
| 215 | €2,098.48 | €675.33 | €1,423.15 | €230,119.53 |
| 216 | €2,098.48 | €671.18 | €1,427.30 | €228,692.23 |
| 217 | €2,098.48 | €667.02 | €1,431.46 | €227,260.77 |
| 218 | €2,098.48 | €662.84 | €1,435.64 | €225,825.13 |
| 219 | €2,098.48 | €658.66 | €1,439.82 | €224,385.31 |
| 220 | €2,098.48 | €654.46 | €1,444.02 | €222,941.29 |
| 221 | €2,098.48 | €650.25 | €1,448.23 | €221,493.06 |
| 222 | €2,098.48 | €646.02 | €1,452.46 | €220,040.61 |
| 223 | €2,098.48 | €641.79 | €1,456.69 | €218,583.92 |
| 224 | €2,098.48 | €637.54 | €1,460.94 | €217,122.98 |
| 225 | €2,098.48 | €633.28 | €1,465.20 | €215,657.78 |
| 226 | €2,098.48 | €629.00 | €1,469.48 | €214,188.30 |
| 227 | €2,098.48 | €624.72 | €1,473.76 | €212,714.54 |
| 228 | €2,098.48 | €620.42 | €1,478.06 | €211,236.48 |
| 229 | €2,098.48 | €616.11 | €1,482.37 | €209,754.11 |
| 230 | €2,098.48 | €611.78 | €1,486.70 | €208,267.41 |
| 231 | €2,098.48 | €607.45 | €1,491.03 | €206,776.38 |
| 232 | €2,098.48 | €603.10 | €1,495.38 | €205,281.00 |
| 233 | €2,098.48 | €598.74 | €1,499.74 | €203,781.26 |
| 234 | €2,098.48 | €594.36 | €1,504.12 | €202,277.15 |
| 235 | €2,098.48 | €589.98 | €1,508.50 | €200,768.65 |
| 236 | €2,098.48 | €585.58 | €1,512.90 | €199,255.75 |
| 237 | €2,098.48 | €581.16 | €1,517.32 | €197,738.43 |
| 238 | €2,098.48 | €576.74 | €1,521.74 | €196,216.69 |
| 239 | €2,098.48 | €572.30 | €1,526.18 | €194,690.51 |
| 240 | €2,098.48 | €567.85 | €1,530.63 | €193,159.88 |
| 241 | €2,098.48 | €563.38 | €1,535.10 | €191,624.78 |
| 242 | €2,098.48 | €558.91 | €1,539.57 | €190,085.21 |
| 243 | €2,098.48 | €554.42 | €1,544.06 | €188,541.15 |
| 244 | €2,098.48 | €549.91 | €1,548.57 | €186,992.58 |
| 245 | €2,098.48 | €545.40 | €1,553.08 | €185,439.50 |
| 246 | €2,098.48 | €540.87 | €1,557.61 | €183,881.90 |
| 247 | €2,098.48 | €536.32 | €1,562.16 | €182,319.74 |
| 248 | €2,098.48 | €531.77 | €1,566.71 | €180,753.03 |
| 249 | €2,098.48 | €527.20 | €1,571.28 | €179,181.75 |
| 250 | €2,098.48 | €522.61 | €1,575.87 | €177,605.88 |
| 251 | €2,098.48 | €518.02 | €1,580.46 | €176,025.42 |
| 252 | €2,098.48 | €513.41 | €1,585.07 | €174,440.35 |
| 253 | €2,098.48 | €508.78 | €1,589.70 | €172,850.65 |
| 254 | €2,098.48 | €504.15 | €1,594.33 | €171,256.32 |
| 255 | €2,098.48 | €499.50 | €1,598.98 | €169,657.34 |
| 256 | €2,098.48 | €494.83 | €1,603.65 | €168,053.69 |
| 257 | €2,098.48 | €490.16 | €1,608.32 | €166,445.37 |
| 258 | €2,098.48 | €485.47 | €1,613.01 | €164,832.37 |
| 259 | €2,098.48 | €480.76 | €1,617.72 | €163,214.65 |
| 260 | €2,098.48 | €476.04 | €1,622.44 | €161,592.21 |
| 261 | €2,098.48 | €471.31 | €1,627.17 | €159,965.04 |
| 262 | €2,098.48 | €466.56 | €1,631.92 | €158,333.12 |
| 263 | €2,098.48 | €461.80 | €1,636.68 | €156,696.44 |
| 264 | €2,098.48 | €457.03 | €1,641.45 | €155,054.99 |
| 265 | €2,098.48 | €452.24 | €1,646.24 | €153,408.75 |
| 266 | €2,098.48 | €447.44 | €1,651.04 | €151,757.71 |
| 267 | €2,098.48 | €442.63 | €1,655.85 | €150,101.86 |
| 268 | €2,098.48 | €437.80 | €1,660.68 | €148,441.18 |
| 269 | €2,098.48 | €432.95 | €1,665.53 | €146,775.65 |
| 270 | €2,098.48 | €428.10 | €1,670.38 | €145,105.28 |
| 271 | €2,098.48 | €423.22 | €1,675.26 | €143,430.02 |
| 272 | €2,098.48 | €418.34 | €1,680.14 | €141,749.88 |
| 273 | €2,098.48 | €413.44 | €1,685.04 | €140,064.84 |
| 274 | €2,098.48 | €408.52 | €1,689.96 | €138,374.88 |
| 275 | €2,098.48 | €403.59 | €1,694.89 | €136,679.99 |
| 276 | €2,098.48 | €398.65 | €1,699.83 | €134,980.16 |
| 277 | €2,098.48 | €393.69 | €1,704.79 | €133,275.37 |
| 278 | €2,098.48 | €388.72 | €1,709.76 | €131,565.61 |
| 279 | €2,098.48 | €383.73 | €1,714.75 | €129,850.86 |
| 280 | €2,098.48 | €378.73 | €1,719.75 | €128,131.11 |
| 281 | €2,098.48 | €373.72 | €1,724.76 | €126,406.35 |
| 282 | €2,098.48 | €368.69 | €1,729.79 | €124,676.57 |
| 283 | €2,098.48 | €363.64 | €1,734.84 | €122,941.73 |
| 284 | €2,098.48 | €358.58 | €1,739.90 | €121,201.83 |
| 285 | €2,098.48 | €353.51 | €1,744.97 | €119,456.86 |
| 286 | €2,098.48 | €348.42 | €1,750.06 | €117,706.80 |
| 287 | €2,098.48 | €343.31 | €1,755.17 | €115,951.63 |
| 288 | €2,098.48 | €338.19 | €1,760.29 | €114,191.34 |
| 289 | €2,098.48 | €333.06 | €1,765.42 | €112,425.92 |
| 290 | €2,098.48 | €327.91 | €1,770.57 | €110,655.35 |
| 291 | €2,098.48 | €322.74 | €1,775.74 | €108,879.61 |
| 292 | €2,098.48 | €317.57 | €1,780.91 | €107,098.70 |
| 293 | €2,098.48 | €312.37 | €1,786.11 | €105,312.59 |
| 294 | €2,098.48 | €307.16 | €1,791.32 | €103,521.28 |
| 295 | €2,098.48 | €301.94 | €1,796.54 | €101,724.74 |
| 296 | €2,098.48 | €296.70 | €1,801.78 | €99,922.96 |
| 297 | €2,098.48 | €291.44 | €1,807.04 | €98,115.92 |
| 298 | €2,098.48 | €286.17 | €1,812.31 | €96,303.61 |
| 299 | €2,098.48 | €280.89 | €1,817.59 | €94,486.02 |
| 300 | €2,098.48 | €275.58 | €1,822.90 | €92,663.12 |
| 301 | €2,098.48 | €270.27 | €1,828.21 | €90,834.91 |
| 302 | €2,098.48 | €264.94 | €1,833.54 | €89,001.37 |
| 303 | €2,098.48 | €259.59 | €1,838.89 | €87,162.48 |
| 304 | €2,098.48 | €254.22 | €1,844.26 | €85,318.22 |
| 305 | €2,098.48 | €248.84 | €1,849.64 | €83,468.58 |
| 306 | €2,098.48 | €243.45 | €1,855.03 | €81,613.56 |
| 307 | €2,098.48 | €238.04 | €1,860.44 | €79,753.12 |
| 308 | €2,098.48 | €232.61 | €1,865.87 | €77,887.25 |
| 309 | €2,098.48 | €227.17 | €1,871.31 | €76,015.94 |
| 310 | €2,098.48 | €221.71 | €1,876.77 | €74,139.17 |
| 311 | €2,098.48 | €216.24 | €1,882.24 | €72,256.93 |
| 312 | €2,098.48 | €210.75 | €1,887.73 | €70,369.20 |
| 313 | €2,098.48 | €205.24 | €1,893.24 | €68,475.96 |
| 314 | €2,098.48 | €199.72 | €1,898.76 | €66,577.20 |
| 315 | €2,098.48 | €194.18 | €1,904.30 | €64,672.90 |
| 316 | €2,098.48 | €188.63 | €1,909.85 | €62,763.05 |
| 317 | €2,098.48 | €183.06 | €1,915.42 | €60,847.63 |
| 318 | €2,098.48 | €177.47 | €1,921.01 | €58,926.63 |
| 319 | €2,098.48 | €171.87 | €1,926.61 | €57,000.02 |
| 320 | €2,098.48 | €166.25 | €1,932.23 | €55,067.79 |
| 321 | €2,098.48 | €160.61 | €1,937.87 | €53,129.92 |
| 322 | €2,098.48 | €154.96 | €1,943.52 | €51,186.40 |
| 323 | €2,098.48 | €149.29 | €1,949.19 | €49,237.21 |
| 324 | €2,098.48 | €143.61 | €1,954.87 | €47,282.34 |
| 325 | €2,098.48 | €137.91 | €1,960.57 | €45,321.77 |
| 326 | €2,098.48 | €132.19 | €1,966.29 | €43,355.48 |
| 327 | €2,098.48 | €126.45 | €1,972.03 | €41,383.45 |
| 328 | €2,098.48 | €120.70 | €1,977.78 | €39,405.67 |
| 329 | €2,098.48 | €114.93 | €1,983.55 | €37,422.12 |
| 330 | €2,098.48 | €109.15 | €1,989.33 | €35,432.80 |
| 331 | €2,098.48 | €103.35 | €1,995.13 | €33,437.67 |
| 332 | €2,098.48 | €97.53 | €2,000.95 | €31,436.72 |
| 333 | €2,098.48 | €91.69 | €2,006.79 | €29,429.93 |
| 334 | €2,098.48 | €85.84 | €2,012.64 | €27,417.29 |
| 335 | €2,098.48 | €79.97 | €2,018.51 | €25,398.78 |
| 336 | €2,098.48 | €74.08 | €2,024.40 | €23,374.38 |
| 337 | €2,098.48 | €68.18 | €2,030.30 | €21,344.08 |
| 338 | €2,098.48 | €62.25 | €2,036.23 | €19,307.85 |
| 339 | €2,098.48 | €56.31 | €2,042.17 | €17,265.68 |
| 340 | €2,098.48 | €50.36 | €2,048.12 | €15,217.56 |
| 341 | €2,098.48 | €44.38 | €2,054.10 | €13,163.46 |
| 342 | €2,098.48 | €38.39 | €2,060.09 | €11,103.38 |
| 343 | €2,098.48 | €32.38 | €2,066.10 | €9,037.28 |
| 344 | €2,098.48 | €26.36 | €2,072.12 | €6,965.16 |
| 345 | €2,098.48 | €20.32 | €2,078.16 | €4,887.00 |
| 346 | €2,098.48 | €14.25 | €2,084.23 | €2,802.77 |
| 347 | €2,098.48 | €8.17 | €2,090.31 | €712.46 |
| 348 | €714.54 | €2.08 | €712.46 | €0.00 |