Periodenbeginn | Periodenende | Kreditbetrag | Zinssatz [%] | Rate | Zinszahlung | Rückzahlung |
---|---|---|---|---|---|---|
2022-07-01 | 2022-08-01 | 10000.00 € | 1.00 % | 100.00 € | 8.61 € | 91.39 € |
2022-08-01 | 2022-09-01 | 9908.61 € | 1.00 % | 100.00 € | 8.53 € | 91.47 € |
2022-09-01 | 2022-10-01 | 9817.14 € | 1.00 % | 100.00 € | 8.18 € | 91.82 € |
2022-10-01 | 2022-11-01 | 9725.32 € | 1.00 % | 100.00 € | 8.37 € | 91.63 € |
2022-11-01 | 2022-12-01 | 9633.69 € | 1.00 % | 100.00 € | 8.03 € | 91.97 € |
2022-12-01 | 2023-01-01 | 9541.72 € | 1.00 % | 100.00 € | 8.22 € | 91.78 € |
2023-01-01 | 2023-02-01 | 9449.94 € | 1.00 % | 100.00 € | 8.14 € | 91.86 € |
2023-02-01 | 2023-03-01 | 9358.08 € | 1.00 % | 100.00 € | 7.28 € | 92.72 € |
2023-03-01 | 2023-04-01 | 9265.36 € | 1.00 % | 100.00 € | 7.98 € | 92.02 € |
2023-04-01 | 2023-05-01 | 9173.34 € | 1.00 % | 100.00 € | 7.64 € | 92.36 € |
2023-05-01 | 2023-06-01 | 9080.98 € | 1.00 % | 100.00 € | 7.82 € | 92.18 € |
2023-06-01 | 2023-07-01 | 8988.80 € | 1.00 % | 100.00 € | 7.49 € | 92.51 € |
2023-07-01 | 2023-08-01 | 8896.29 € | 1.00 % | 100.00 € | 7.66 € | 92.34 € |
2023-08-01 | 2023-09-01 | 8803.95 € | 1.00 % | 100.00 € | 7.58 € | 92.42 € |
2023-09-01 | 2023-10-01 | 8711.53 € | 1.00 % | 100.00 € | 7.26 € | 92.74 € |
2023-10-01 | 2023-11-01 | 8618.79 € | 1.00 % | 100.00 € | 7.42 € | 92.58 € |
2023-11-01 | 2023-12-01 | 8526.21 € | 1.00 % | 100.00 € | 7.11 € | 92.89 € |
2023-12-01 | 2024-01-01 | 8433.32 € | 1.00 % | 100.00 € | 7.26 € | 92.74 € |
2024-01-01 | 2024-02-01 | 8340.58 € | 1.00 % | 100.00 € | 7.18 € | 92.82 € |
2024-02-01 | 2024-03-01 | 8247.76 € | 1.00 % | 100.00 € | 6.64 € | 93.36 € |
2024-03-01 | 2024-04-01 | 8154.40 € | 1.00 % | 100.00 € | 7.02 € | 92.98 € |
2024-04-01 | 2024-05-01 | 8061.42 € | 1.00 % | 100.00 € | 6.72 € | 93.28 € |
2024-05-01 | 2024-06-01 | 7968.14 € | 1.00 % | 100.00 € | 6.86 € | 93.14 € |
2024-06-01 | 2024-07-01 | 7875.00 € | 1.00 % | 100.00 € | 6.56 € | 93.44 € |
2024-07-01 | 2024-08-01 | 7781.56 € | 1.00 % | 100.00 € | 6.70 € | 93.30 € |
2024-08-01 | 2024-09-01 | 7688.26 € | 1.00 % | 100.00 € | 6.62 € | 93.38 € |
2024-09-01 | 2024-10-01 | 7594.88 € | 1.00 % | 100.00 € | 6.33 € | 93.67 € |
2024-10-01 | 2024-11-01 | 7501.21 € | 1.00 % | 100.00 € | 6.46 € | 93.54 € |
2024-11-01 | 2024-12-01 | 7407.67 € | 1.00 % | 100.00 € | 6.17 € | 93.83 € |
2024-12-01 | 2025-01-01 | 7313.84 € | 1.00 % | 100.00 € | 6.30 € | 93.70 € |
2025-01-01 | 2025-02-01 | 7220.14 € | 1.00 % | 100.00 € | 6.22 € | 93.78 € |
2025-02-01 | 2025-03-01 | 7126.36 € | 1.00 % | 100.00 € | 5.54 € | 94.46 € |
2025-03-01 | 2025-04-01 | 7031.90 € | 1.00 % | 100.00 € | 6.06 € | 93.94 € |
2025-04-01 | 2025-05-01 | 6937.96 € | 1.00 % | 100.00 € | 5.78 € | 94.22 € |
2025-05-01 | 2025-06-01 | 6843.74 € | 1.00 % | 100.00 € | 5.89 € | 94.11 € |
2025-06-01 | 2025-07-01 | 6749.63 € | 1.00 % | 100.00 € | 5.62 € | 94.38 € |
2025-07-01 | 2025-08-01 | 6655.25 € | 1.00 % | 100.00 € | 5.73 € | 94.27 € |
2025-08-01 | 2025-09-01 | 6560.98 € | 1.00 % | 100.00 € | 5.65 € | 94.35 € |
2025-09-01 | 2025-10-01 | 6466.63 € | 1.00 % | 100.00 € | 5.39 € | 94.61 € |
2025-10-01 | 2025-11-01 | 6372.02 € | 1.00 % | 100.00 € | 5.49 € | 94.51 € |
2025-11-01 | 2025-12-01 | 6277.51 € | 1.00 % | 100.00 € | 5.23 € | 94.77 € |
2025-12-01 | 2026-01-01 | 6182.74 € | 1.00 % | 100.00 € | 5.32 € | 94.68 € |
2026-01-01 | 2026-02-01 | 6088.06 € | 1.00 % | 100.00 € | 5.24 € | 94.76 € |
2026-02-01 | 2026-03-01 | 5993.30 € | 1.00 % | 100.00 € | 4.66 € | 95.34 € |
2026-03-01 | 2026-04-01 | 5897.96 € | 1.00 % | 100.00 € | 5.08 € | 94.92 € |
2026-04-01 | 2026-05-01 | 5803.04 € | 1.00 % | 100.00 € | 4.84 € | 95.16 € |
2026-05-01 | 2026-06-01 | 5707.88 € | 1.00 % | 100.00 € | 4.92 € | 95.08 € |
2026-06-01 | 2026-07-01 | 5612.80 € | 1.00 % | 100.00 € | 4.68 € | 95.32 € |
2026-07-01 | 2026-08-01 | 5517.48 € | 1.00 % | 100.00 € | 4.75 € | 95.25 € |
2026-08-01 | 2026-09-01 | 5422.23 € | 1.00 % | 100.00 € | 4.67 € | 95.33 € |
2026-09-01 | 2026-10-01 | 5326.90 € | 1.00 % | 100.00 € | 4.44 € | 95.56 € |
2026-10-01 | 2026-11-01 | 5231.34 € | 1.00 % | 100.00 € | 4.50 € | 95.50 € |
2026-11-01 | 2026-12-01 | 5135.84 € | 1.00 % | 100.00 € | 4.28 € | 95.72 € |
2026-12-01 | 2027-01-01 | 5040.12 € | 1.00 % | 100.00 € | 4.34 € | 95.66 € |
2027-01-01 | 2027-02-01 | 4944.46 € | 1.00 % | 100.00 € | 4.26 € | 95.74 € |
2027-02-01 | 2027-03-01 | 4848.72 € | 1.00 % | 100.00 € | 3.77 € | 96.23 € |
2027-03-01 | 2027-04-01 | 4752.49 € | 1.00 % | 100.00 € | 4.09 € | 95.91 € |
2027-04-01 | 2027-05-01 | 4656.58 € | 1.00 % | 100.00 € | 3.88 € | 96.12 € |
2027-05-01 | 2027-06-01 | 4560.46 € | 1.00 % | 100.00 € | 3.93 € | 96.07 € |
2027-06-01 | 2027-07-01 | 4464.39 € | 1.00 % | 100.00 € | 3.72 € | 96.28 € |
2027-07-01 | 2027-08-01 | 4368.11 € | 1.00 % | 100.00 € | 3.76 € | 96.24 € |
2027-08-01 | 2027-09-01 | 4271.87 € | 1.00 % | 100.00 € | 3.68 € | 96.32 € |
2027-09-01 | 2027-10-01 | 4175.55 € | 1.00 % | 100.00 € | 3.48 € | 96.52 € |
2027-10-01 | 2027-11-01 | 4079.03 € | 1.00 % | 100.00 € | 3.51 € | 96.49 € |
2027-11-01 | 2027-12-01 | 3982.54 € | 1.00 % | 100.00 € | 3.32 € | 96.68 € |
2027-12-01 | 2028-01-01 | 3885.86 € | 1.00 % | 100.00 € | 3.35 € | 96.65 € |
2028-01-01 | 2028-02-01 | 3789.21 € | 1.00 % | 100.00 € | 3.26 € | 96.74 € |
2028-02-01 | 2028-03-01 | 3692.47 € | 1.00 % | 100.00 € | 2.97 € | 97.03 € |
2028-03-01 | 2028-04-01 | 3595.44 € | 1.00 % | 100.00 € | 3.10 € | 96.90 € |
2028-04-01 | 2028-05-01 | 3498.54 € | 1.00 % | 100.00 € | 2.92 € | 97.08 € |
2028-05-01 | 2028-06-01 | 3401.46 € | 1.00 % | 100.00 € | 2.93 € | 97.07 € |
2028-06-01 | 2028-07-01 | 3304.39 € | 1.00 % | 100.00 € | 2.75 € | 97.25 € |
2028-07-01 | 2028-08-01 | 3207.14 € | 1.00 % | 100.00 € | 2.76 € | 97.24 € |
2028-08-01 | 2028-09-01 | 3109.90 € | 1.00 % | 100.00 € | 2.68 € | 97.32 € |
2028-09-01 | 2028-10-01 | 3012.58 € | 1.00 % | 100.00 € | 2.51 € | 97.49 € |
2028-10-01 | 2028-11-01 | 2915.09 € | 1.00 % | 100.00 € | 2.51 € | 97.49 € |
2028-11-01 | 2028-12-01 | 2817.60 € | 1.00 % | 100.00 € | 2.35 € | 97.65 € |
2028-12-01 | 2029-01-01 | 2719.95 € | 1.00 % | 100.00 € | 2.34 € | 97.66 € |
2029-01-01 | 2029-02-01 | 2622.29 € | 1.00 % | 100.00 € | 2.26 € | 97.74 € |
2029-02-01 | 2029-03-01 | 2524.55 € | 1.00 % | 100.00 € | 1.96 € | 98.04 € |
2029-03-01 | 2029-04-01 | 2426.51 € | 1.00 % | 100.00 € | 2.09 € | 97.91 € |
2029-04-01 | 2029-05-01 | 2328.60 € | 1.00 % | 100.00 € | 1.94 € | 98.06 € |
2029-05-01 | 2029-06-01 | 2230.54 € | 1.00 % | 100.00 € | 1.92 € | 98.08 € |
2029-06-01 | 2029-07-01 | 2132.46 € | 1.00 % | 100.00 € | 1.78 € | 98.22 € |
2029-07-01 | 2029-08-01 | 2034.24 € | 1.00 % | 100.00 € | 1.75 € | 98.25 € |
2029-08-01 | 2029-09-01 | 1935.99 € | 1.00 % | 100.00 € | 1.67 € | 98.33 € |
2029-09-01 | 2029-10-01 | 1837.66 € | 1.00 % | 100.00 € | 1.53 € | 98.47 € |
2029-10-01 | 2029-11-01 | 1739.19 € | 1.00 % | 100.00 € | 1.50 € | 98.50 € |
2029-11-01 | 2029-12-01 | 1640.69 € | 1.00 % | 100.00 € | 1.37 € | 98.63 € |
2029-12-01 | 2030-01-01 | 1542.06 € | 1.00 % | 100.00 € | 1.33 € | 98.67 € |
2030-01-01 | 2030-02-01 | 1443.39 € | 1.00 % | 100.00 € | 1.24 € | 98.76 € |
2030-02-01 | 2030-03-01 | 1344.63 € | 1.00 % | 100.00 € | 1.05 € | 98.95 € |
2030-03-01 | 2030-04-01 | 1245.68 € | 1.00 % | 100.00 € | 1.07 € | 98.93 € |
2030-04-01 | 2030-05-01 | 1146.75 € | 1.00 % | 100.00 € | 0.96 € | 99.04 € |
2030-05-01 | 2030-06-01 | 1047.71 € | 1.00 % | 100.00 € | 0.90 € | 99.10 € |
2030-06-01 | 2030-07-01 | 948.61 € | 1.00 % | 100.00 € | 0.79 € | 99.21 € |
2030-07-01 | 2030-08-01 | 849.40 € | 1.00 % | 100.00 € | 0.73 € | 99.27 € |
2030-08-01 | 2030-09-01 | 750.13 € | 1.00 % | 100.00 € | 0.65 € | 99.35 € |
2030-09-01 | 2030-10-01 | 650.78 € | 1.00 % | 100.00 € | 0.54 € | 99.46 € |
2030-10-01 | 2030-11-01 | 551.32 € | 1.00 % | 100.00 € | 0.47 € | 99.53 € |
2030-11-01 | 2030-12-01 | 451.79 € | 1.00 % | 100.00 € | 0.38 € | 99.62 € |
2030-12-01 | 2031-01-01 | 352.17 € | 1.00 % | 100.00 € | 0.30 € | 99.70 € |
2031-01-01 | 2031-02-01 | 252.47 € | 1.00 % | 100.00 € | 0.22 € | 99.78 € |
2031-02-01 | 2031-03-01 | 152.69 € | 1.00 % | 100.00 € | 0.12 € | 99.88 € |
2031-03-01 | 2031-04-01 | 52.81 € | 1.00 % | 52.86 € | 0.05 € | 52.81 € |