Connected guide
Buying a home
Connect your deposit, Irish mortgage limits, repayments, stamp duty and ownership budget. Revise any earlier step to update the downstream budget. Your figures stay in this page’s memory, not in storage or the address.
Held in memory only
Every step shares one set of inputs. Change an earlier step and every figure below recalculates. Nothing is saved, and refreshing the page clears it.
Your results
Upfront Cash€77,200.00
Connect your deposit, Irish mortgage limits, repayments, stamp duty and ownership budget.
Monthly Ownership Costs€1,570.09
Rules checked for 2026 on 2026-10-06. Scope: Standard Central Bank purchase LTI/LTV limits; residential stamp-duty bands.
Tax year applied: 2026
- Central Bank limits are standard purchase limits, not a loan approval. Lender affordability, allowances and specific exemptions require separate assessment.
- Buy-to-let has no Central Bank LTI limit. Switchers, arrears arrangements, negative equity, lifetime loans and qualifying bridging loans have distinct exemptions.
Calculated outcomes
- Purchase Price
- €350,000.00
- Deposit
- €70,000.00
- Principal
- €280,000.00
- Chargeable Consideration
- €350,000.00
- Stamp Duty
- €3,500.00
- Transaction Fees
- €3,700.00
- Estimated monthly repayment
- €1,336.76
- Annual Owner Costs
- €2,800.00
- First Year Recurring Costs
- €18,841.12
- Total Interest
- €201,235.49
- Total Repayment
- €481,235.49
- Loan To Value Percent
- 80%
- Loan To Income Ratio
- 3.5×
- Max Standard Loan
- €315,000.00
- Minimum Deposit
- €35,000.00
- Limit Assessment
- Central Bank limits are standard purchase limits, not a loan approval. Lender affordability, allowances and specific exemptions require separate assessment.
Included costs
- Deposit, standard residential stamp duty and entered transaction fees in upfront cash
- Mortgage repayments, insurance, maintenance, property tax and management fees in recurring costs
Excluded costs
- Lending approval, exemptions and special stamp-duty transactions
- Utilities, renovations, property appreciation and changing interest rates
- Mortgage protection unless included in the entered insurance allowance
Amount in euro. Negative values extend below the zero line.
| Item | Amount (EUR) |
|---|---|
| Principal | €280,000.00 |
| Interest | €201,235.49 |
Closing balance in euro. Negative values extend below the zero line.
| Year | Closing balance (EUR) |
|---|---|
| 1 | €275,069.14 |
| 3 | €264,596.54 |
| 5 | €253,253.22 |
| 7 | €240,966.82 |
| 9 | €227,658.84 |
| 11 | €213,244.40 |
| 13 | €197,631.49 |
| 15 | €180,720.50 |
| 17 | €162,403.46 |
| 19 | €142,563.49 |
| 21 | €121,074.01 |
| 23 | €97,797.82 |
| 25 | €72,586.36 |
| 27 | €45,278.76 |
| 29 | €15,700.72 |
| 30 | €0.00 |
Yearly Schedule · 30 rows
| Year | Opening Balance | Payment | Principal Paid | Interest Paid | Closing Balance |
|---|---|---|---|---|---|
| 1 | €280,000.00 | €16,041.12 | €4,930.86 | €11,110.26 | €275,069.14 |
| 2 | €275,069.14 | €16,041.12 | €5,131.77 | €10,909.35 | €269,937.37 |
| 3 | €269,937.37 | €16,041.12 | €5,340.83 | €10,700.29 | €264,596.54 |
| 4 | €264,596.54 | €16,041.12 | €5,558.43 | €10,482.69 | €259,038.11 |
| 5 | €259,038.11 | €16,041.12 | €5,784.89 | €10,256.23 | €253,253.22 |
| 6 | €253,253.22 | €16,041.12 | €6,020.56 | €10,020.56 | €247,232.66 |
| 7 | €247,232.66 | €16,041.12 | €6,265.84 | €9,775.28 | €240,966.82 |
| 8 | €240,966.82 | €16,041.12 | €6,521.15 | €9,519.97 | €234,445.67 |
| 9 | €234,445.67 | €16,041.12 | €6,786.83 | €9,254.29 | €227,658.84 |
| 10 | €227,658.84 | €16,041.12 | €7,063.33 | €8,977.79 | €220,595.51 |
| 11 | €220,595.51 | €16,041.12 | €7,351.11 | €8,690.01 | €213,244.40 |
| 12 | €213,244.40 | €16,041.12 | €7,650.61 | €8,390.51 | €205,593.79 |
| 13 | €205,593.79 | €16,041.12 | €7,962.30 | €8,078.82 | €197,631.49 |
| 14 | €197,631.49 | €16,041.12 | €8,286.69 | €7,754.43 | €189,344.80 |
| 15 | €189,344.80 | €16,041.12 | €8,624.30 | €7,416.82 | €180,720.50 |
| 16 | €180,720.50 | €16,041.12 | €8,975.69 | €7,065.43 | €171,744.81 |
| 17 | €171,744.81 | €16,041.12 | €9,341.35 | €6,699.77 | €162,403.46 |
| 18 | €162,403.46 | €16,041.12 | €9,721.95 | €6,319.17 | €152,681.51 |
| 19 | €152,681.51 | €16,041.12 | €10,118.02 | €5,923.10 | €142,563.49 |
| 20 | €142,563.49 | €16,041.12 | €10,530.22 | €5,510.90 | €132,033.27 |
| 21 | €132,033.27 | €16,041.12 | €10,959.26 | €5,081.86 | €121,074.01 |
| 22 | €121,074.01 | €16,041.12 | €11,405.75 | €4,635.37 | €109,668.26 |
| 23 | €109,668.26 | €16,041.12 | €11,870.44 | €4,170.68 | €97,797.82 |
| 24 | €97,797.82 | €16,041.12 | €12,354.08 | €3,687.04 | €85,443.74 |
| 25 | €85,443.74 | €16,041.12 | €12,857.38 | €3,183.74 | €72,586.36 |
| 26 | €72,586.36 | €16,041.12 | €13,381.21 | €2,659.91 | €59,205.15 |
| 27 | €59,205.15 | €16,041.12 | €13,926.39 | €2,114.73 | €45,278.76 |
| 28 | €45,278.76 | €16,041.12 | €14,493.77 | €1,547.35 | €30,784.99 |
| 29 | €30,784.99 | €16,041.12 | €15,084.27 | €956.85 | €15,700.72 |
| 30 | €15,700.72 | €16,043.01 | €15,700.72 | €342.29 | €0.00 |
Monthly Schedule · 360 rows
| Month | Year | Annual Rate | Opening Balance | Scheduled Payment | Overpayment | Payment | Principal Paid | Interest Paid | Closing Balance |
|---|---|---|---|---|---|---|---|---|---|
| 1 | 1 | 4 | €280,000.00 | €1,336.76 | €0.00 | €1,336.76 | €403.43 | €933.33 | €279,596.57 |
| 2 | 1 | 4 | €279,596.57 | €1,336.76 | €0.00 | €1,336.76 | €404.77 | €931.99 | €279,191.80 |
| 3 | 1 | 4 | €279,191.80 | €1,336.76 | €0.00 | €1,336.76 | €406.12 | €930.64 | €278,785.68 |
| 4 | 1 | 4 | €278,785.68 | €1,336.76 | €0.00 | €1,336.76 | €407.47 | €929.29 | €278,378.21 |
| 5 | 1 | 4 | €278,378.21 | €1,336.76 | €0.00 | €1,336.76 | €408.83 | €927.93 | €277,969.38 |
| 6 | 1 | 4 | €277,969.38 | €1,336.76 | €0.00 | €1,336.76 | €410.20 | €926.56 | €277,559.18 |
| 7 | 1 | 4 | €277,559.18 | €1,336.76 | €0.00 | €1,336.76 | €411.56 | €925.20 | €277,147.62 |
| 8 | 1 | 4 | €277,147.62 | €1,336.76 | €0.00 | €1,336.76 | €412.93 | €923.83 | €276,734.69 |
| 9 | 1 | 4 | €276,734.69 | €1,336.76 | €0.00 | €1,336.76 | €414.31 | €922.45 | €276,320.38 |
| 10 | 1 | 4 | €276,320.38 | €1,336.76 | €0.00 | €1,336.76 | €415.69 | €921.07 | €275,904.69 |
| 11 | 1 | 4 | €275,904.69 | €1,336.76 | €0.00 | €1,336.76 | €417.08 | €919.68 | €275,487.61 |
| 12 | 1 | 4 | €275,487.61 | €1,336.76 | €0.00 | €1,336.76 | €418.47 | €918.29 | €275,069.14 |
| 13 | 2 | 4 | €275,069.14 | €1,336.76 | €0.00 | €1,336.76 | €419.86 | €916.90 | €274,649.28 |
| 14 | 2 | 4 | €274,649.28 | €1,336.76 | €0.00 | €1,336.76 | €421.26 | €915.50 | €274,228.02 |
| 15 | 2 | 4 | €274,228.02 | €1,336.76 | €0.00 | €1,336.76 | €422.67 | €914.09 | €273,805.35 |
| 16 | 2 | 4 | €273,805.35 | €1,336.76 | €0.00 | €1,336.76 | €424.08 | €912.68 | €273,381.27 |
| 17 | 2 | 4 | €273,381.27 | €1,336.76 | €0.00 | €1,336.76 | €425.49 | €911.27 | €272,955.78 |
| 18 | 2 | 4 | €272,955.78 | €1,336.76 | €0.00 | €1,336.76 | €426.91 | €909.85 | €272,528.87 |
| 19 | 2 | 4 | €272,528.87 | €1,336.76 | €0.00 | €1,336.76 | €428.33 | €908.43 | €272,100.54 |
| 20 | 2 | 4 | €272,100.54 | €1,336.76 | €0.00 | €1,336.76 | €429.76 | €907.00 | €271,670.78 |
| 21 | 2 | 4 | €271,670.78 | €1,336.76 | €0.00 | €1,336.76 | €431.19 | €905.57 | €271,239.59 |
| 22 | 2 | 4 | €271,239.59 | €1,336.76 | €0.00 | €1,336.76 | €432.63 | €904.13 | €270,806.96 |
| 23 | 2 | 4 | €270,806.96 | €1,336.76 | €0.00 | €1,336.76 | €434.07 | €902.69 | €270,372.89 |
| 24 | 2 | 4 | €270,372.89 | €1,336.76 | €0.00 | €1,336.76 | €435.52 | €901.24 | €269,937.37 |
| 25 | 3 | 4 | €269,937.37 | €1,336.76 | €0.00 | €1,336.76 | €436.97 | €899.79 | €269,500.40 |
| 26 | 3 | 4 | €269,500.40 | €1,336.76 | €0.00 | €1,336.76 | €438.43 | €898.33 | €269,061.97 |
| 27 | 3 | 4 | €269,061.97 | €1,336.76 | €0.00 | €1,336.76 | €439.89 | €896.87 | €268,622.08 |
| 28 | 3 | 4 | €268,622.08 | €1,336.76 | €0.00 | €1,336.76 | €441.35 | €895.41 | €268,180.73 |
| 29 | 3 | 4 | €268,180.73 | €1,336.76 | €0.00 | €1,336.76 | €442.82 | €893.94 | €267,737.91 |
| 30 | 3 | 4 | €267,737.91 | €1,336.76 | €0.00 | €1,336.76 | €444.30 | €892.46 | €267,293.61 |
| 31 | 3 | 4 | €267,293.61 | €1,336.76 | €0.00 | €1,336.76 | €445.78 | €890.98 | €266,847.83 |
| 32 | 3 | 4 | €266,847.83 | €1,336.76 | €0.00 | €1,336.76 | €447.27 | €889.49 | €266,400.56 |
| 33 | 3 | 4 | €266,400.56 | €1,336.76 | €0.00 | €1,336.76 | €448.76 | €888.00 | €265,951.80 |
| 34 | 3 | 4 | €265,951.80 | €1,336.76 | €0.00 | €1,336.76 | €450.25 | €886.51 | €265,501.55 |
| 35 | 3 | 4 | €265,501.55 | €1,336.76 | €0.00 | €1,336.76 | €451.75 | €885.01 | €265,049.80 |
| 36 | 3 | 4 | €265,049.80 | €1,336.76 | €0.00 | €1,336.76 | €453.26 | €883.50 | €264,596.54 |
| 37 | 4 | 4 | €264,596.54 | €1,336.76 | €0.00 | €1,336.76 | €454.77 | €881.99 | €264,141.77 |
| 38 | 4 | 4 | €264,141.77 | €1,336.76 | €0.00 | €1,336.76 | €456.29 | €880.47 | €263,685.48 |
| 39 | 4 | 4 | €263,685.48 | €1,336.76 | €0.00 | €1,336.76 | €457.81 | €878.95 | €263,227.67 |
| 40 | 4 | 4 | €263,227.67 | €1,336.76 | €0.00 | €1,336.76 | €459.33 | €877.43 | €262,768.34 |
| 41 | 4 | 4 | €262,768.34 | €1,336.76 | €0.00 | €1,336.76 | €460.87 | €875.89 | €262,307.47 |
| 42 | 4 | 4 | €262,307.47 | €1,336.76 | €0.00 | €1,336.76 | €462.40 | €874.36 | €261,845.07 |
| 43 | 4 | 4 | €261,845.07 | €1,336.76 | €0.00 | €1,336.76 | €463.94 | €872.82 | €261,381.13 |
| 44 | 4 | 4 | €261,381.13 | €1,336.76 | €0.00 | €1,336.76 | €465.49 | €871.27 | €260,915.64 |
| 45 | 4 | 4 | €260,915.64 | €1,336.76 | €0.00 | €1,336.76 | €467.04 | €869.72 | €260,448.60 |
| 46 | 4 | 4 | €260,448.60 | €1,336.76 | €0.00 | €1,336.76 | €468.60 | €868.16 | €259,980.00 |
| 47 | 4 | 4 | €259,980.00 | €1,336.76 | €0.00 | €1,336.76 | €470.16 | €866.60 | €259,509.84 |
| 48 | 4 | 4 | €259,509.84 | €1,336.76 | €0.00 | €1,336.76 | €471.73 | €865.03 | €259,038.11 |
| 49 | 5 | 4 | €259,038.11 | €1,336.76 | €0.00 | €1,336.76 | €473.30 | €863.46 | €258,564.81 |
| 50 | 5 | 4 | €258,564.81 | €1,336.76 | €0.00 | €1,336.76 | €474.88 | €861.88 | €258,089.93 |
| 51 | 5 | 4 | €258,089.93 | €1,336.76 | €0.00 | €1,336.76 | €476.46 | €860.30 | €257,613.47 |
| 52 | 5 | 4 | €257,613.47 | €1,336.76 | €0.00 | €1,336.76 | €478.05 | €858.71 | €257,135.42 |
| 53 | 5 | 4 | €257,135.42 | €1,336.76 | €0.00 | €1,336.76 | €479.64 | €857.12 | €256,655.78 |
| 54 | 5 | 4 | €256,655.78 | €1,336.76 | €0.00 | €1,336.76 | €481.24 | €855.52 | €256,174.54 |
| 55 | 5 | 4 | €256,174.54 | €1,336.76 | €0.00 | €1,336.76 | €482.84 | €853.92 | €255,691.70 |
| 56 | 5 | 4 | €255,691.70 | €1,336.76 | €0.00 | €1,336.76 | €484.45 | €852.31 | €255,207.25 |
| 57 | 5 | 4 | €255,207.25 | €1,336.76 | €0.00 | €1,336.76 | €486.07 | €850.69 | €254,721.18 |
| 58 | 5 | 4 | €254,721.18 | €1,336.76 | €0.00 | €1,336.76 | €487.69 | €849.07 | €254,233.49 |
| 59 | 5 | 4 | €254,233.49 | €1,336.76 | €0.00 | €1,336.76 | €489.32 | €847.44 | €253,744.17 |
| 60 | 5 | 4 | €253,744.17 | €1,336.76 | €0.00 | €1,336.76 | €490.95 | €845.81 | €253,253.22 |
| 61 | 6 | 4 | €253,253.22 | €1,336.76 | €0.00 | €1,336.76 | €492.58 | €844.18 | €252,760.64 |
| 62 | 6 | 4 | €252,760.64 | €1,336.76 | €0.00 | €1,336.76 | €494.22 | €842.54 | €252,266.42 |
| 63 | 6 | 4 | €252,266.42 | €1,336.76 | €0.00 | €1,336.76 | €495.87 | €840.89 | €251,770.55 |
| 64 | 6 | 4 | €251,770.55 | €1,336.76 | €0.00 | €1,336.76 | €497.52 | €839.24 | €251,273.03 |
| 65 | 6 | 4 | €251,273.03 | €1,336.76 | €0.00 | €1,336.76 | €499.18 | €837.58 | €250,773.85 |
| 66 | 6 | 4 | €250,773.85 | €1,336.76 | €0.00 | €1,336.76 | €500.85 | €835.91 | €250,273.00 |
| 67 | 6 | 4 | €250,273.00 | €1,336.76 | €0.00 | €1,336.76 | €502.52 | €834.24 | €249,770.48 |
| 68 | 6 | 4 | €249,770.48 | €1,336.76 | €0.00 | €1,336.76 | €504.19 | €832.57 | €249,266.29 |
| 69 | 6 | 4 | €249,266.29 | €1,336.76 | €0.00 | €1,336.76 | €505.87 | €830.89 | €248,760.42 |
| 70 | 6 | 4 | €248,760.42 | €1,336.76 | €0.00 | €1,336.76 | €507.56 | €829.20 | €248,252.86 |
| 71 | 6 | 4 | €248,252.86 | €1,336.76 | €0.00 | €1,336.76 | €509.25 | €827.51 | €247,743.61 |
| 72 | 6 | 4 | €247,743.61 | €1,336.76 | €0.00 | €1,336.76 | €510.95 | €825.81 | €247,232.66 |
| 73 | 7 | 4 | €247,232.66 | €1,336.76 | €0.00 | €1,336.76 | €512.65 | €824.11 | €246,720.01 |
| 74 | 7 | 4 | €246,720.01 | €1,336.76 | €0.00 | €1,336.76 | €514.36 | €822.40 | €246,205.65 |
| 75 | 7 | 4 | €246,205.65 | €1,336.76 | €0.00 | €1,336.76 | €516.07 | €820.69 | €245,689.58 |
| 76 | 7 | 4 | €245,689.58 | €1,336.76 | €0.00 | €1,336.76 | €517.79 | €818.97 | €245,171.79 |
| 77 | 7 | 4 | €245,171.79 | €1,336.76 | €0.00 | €1,336.76 | €519.52 | €817.24 | €244,652.27 |
| 78 | 7 | 4 | €244,652.27 | €1,336.76 | €0.00 | €1,336.76 | €521.25 | €815.51 | €244,131.02 |
| 79 | 7 | 4 | €244,131.02 | €1,336.76 | €0.00 | €1,336.76 | €522.99 | €813.77 | €243,608.03 |
| 80 | 7 | 4 | €243,608.03 | €1,336.76 | €0.00 | €1,336.76 | €524.73 | €812.03 | €243,083.30 |
| 81 | 7 | 4 | €243,083.30 | €1,336.76 | €0.00 | €1,336.76 | €526.48 | €810.28 | €242,556.82 |
| 82 | 7 | 4 | €242,556.82 | €1,336.76 | €0.00 | €1,336.76 | €528.24 | €808.52 | €242,028.58 |
| 83 | 7 | 4 | €242,028.58 | €1,336.76 | €0.00 | €1,336.76 | €530.00 | €806.76 | €241,498.58 |
| 84 | 7 | 4 | €241,498.58 | €1,336.76 | €0.00 | €1,336.76 | €531.76 | €805.00 | €240,966.82 |
| 85 | 8 | 4 | €240,966.82 | €1,336.76 | €0.00 | €1,336.76 | €533.54 | €803.22 | €240,433.28 |
| 86 | 8 | 4 | €240,433.28 | €1,336.76 | €0.00 | €1,336.76 | €535.32 | €801.44 | €239,897.96 |
| 87 | 8 | 4 | €239,897.96 | €1,336.76 | €0.00 | €1,336.76 | €537.10 | €799.66 | €239,360.86 |
| 88 | 8 | 4 | €239,360.86 | €1,336.76 | €0.00 | €1,336.76 | €538.89 | €797.87 | €238,821.97 |
| 89 | 8 | 4 | €238,821.97 | €1,336.76 | €0.00 | €1,336.76 | €540.69 | €796.07 | €238,281.28 |
| 90 | 8 | 4 | €238,281.28 | €1,336.76 | €0.00 | €1,336.76 | €542.49 | €794.27 | €237,738.79 |
| 91 | 8 | 4 | €237,738.79 | €1,336.76 | €0.00 | €1,336.76 | €544.30 | €792.46 | €237,194.49 |
| 92 | 8 | 4 | €237,194.49 | €1,336.76 | €0.00 | €1,336.76 | €546.11 | €790.65 | €236,648.38 |
| 93 | 8 | 4 | €236,648.38 | €1,336.76 | €0.00 | €1,336.76 | €547.93 | €788.83 | €236,100.45 |
| 94 | 8 | 4 | €236,100.45 | €1,336.76 | €0.00 | €1,336.76 | €549.76 | €787.00 | €235,550.69 |
| 95 | 8 | 4 | €235,550.69 | €1,336.76 | €0.00 | €1,336.76 | €551.59 | €785.17 | €234,999.10 |
| 96 | 8 | 4 | €234,999.10 | €1,336.76 | €0.00 | €1,336.76 | €553.43 | €783.33 | €234,445.67 |
| 97 | 9 | 4 | €234,445.67 | €1,336.76 | €0.00 | €1,336.76 | €555.27 | €781.49 | €233,890.40 |
| 98 | 9 | 4 | €233,890.40 | €1,336.76 | €0.00 | €1,336.76 | €557.13 | €779.63 | €233,333.27 |
| 99 | 9 | 4 | €233,333.27 | €1,336.76 | €0.00 | €1,336.76 | €558.98 | €777.78 | €232,774.29 |
| 100 | 9 | 4 | €232,774.29 | €1,336.76 | €0.00 | €1,336.76 | €560.85 | €775.91 | €232,213.44 |
| 101 | 9 | 4 | €232,213.44 | €1,336.76 | €0.00 | €1,336.76 | €562.72 | €774.04 | €231,650.72 |
| 102 | 9 | 4 | €231,650.72 | €1,336.76 | €0.00 | €1,336.76 | €564.59 | €772.17 | €231,086.13 |
| 103 | 9 | 4 | €231,086.13 | €1,336.76 | €0.00 | €1,336.76 | €566.47 | €770.29 | €230,519.66 |
| 104 | 9 | 4 | €230,519.66 | €1,336.76 | €0.00 | €1,336.76 | €568.36 | €768.40 | €229,951.30 |
| 105 | 9 | 4 | €229,951.30 | €1,336.76 | €0.00 | €1,336.76 | €570.26 | €766.50 | €229,381.04 |
| 106 | 9 | 4 | €229,381.04 | €1,336.76 | €0.00 | €1,336.76 | €572.16 | €764.60 | €228,808.88 |
| 107 | 9 | 4 | €228,808.88 | €1,336.76 | €0.00 | €1,336.76 | €574.06 | €762.70 | €228,234.82 |
| 108 | 9 | 4 | €228,234.82 | €1,336.76 | €0.00 | €1,336.76 | €575.98 | €760.78 | €227,658.84 |
| 109 | 10 | 4 | €227,658.84 | €1,336.76 | €0.00 | €1,336.76 | €577.90 | €758.86 | €227,080.94 |
| 110 | 10 | 4 | €227,080.94 | €1,336.76 | €0.00 | €1,336.76 | €579.82 | €756.94 | €226,501.12 |
| 111 | 10 | 4 | €226,501.12 | €1,336.76 | €0.00 | €1,336.76 | €581.76 | €755.00 | €225,919.36 |
| 112 | 10 | 4 | €225,919.36 | €1,336.76 | €0.00 | €1,336.76 | €583.70 | €753.06 | €225,335.66 |
| 113 | 10 | 4 | €225,335.66 | €1,336.76 | €0.00 | €1,336.76 | €585.64 | €751.12 | €224,750.02 |
| 114 | 10 | 4 | €224,750.02 | €1,336.76 | €0.00 | €1,336.76 | €587.59 | €749.17 | €224,162.43 |
| 115 | 10 | 4 | €224,162.43 | €1,336.76 | €0.00 | €1,336.76 | €589.55 | €747.21 | €223,572.88 |
| 116 | 10 | 4 | €223,572.88 | €1,336.76 | €0.00 | €1,336.76 | €591.52 | €745.24 | €222,981.36 |
| 117 | 10 | 4 | €222,981.36 | €1,336.76 | €0.00 | €1,336.76 | €593.49 | €743.27 | €222,387.87 |
| 118 | 10 | 4 | €222,387.87 | €1,336.76 | €0.00 | €1,336.76 | €595.47 | €741.29 | €221,792.40 |
| 119 | 10 | 4 | €221,792.40 | €1,336.76 | €0.00 | €1,336.76 | €597.45 | €739.31 | €221,194.95 |
| 120 | 10 | 4 | €221,194.95 | €1,336.76 | €0.00 | €1,336.76 | €599.44 | €737.32 | €220,595.51 |
| 121 | 11 | 4 | €220,595.51 | €1,336.76 | €0.00 | €1,336.76 | €601.44 | €735.32 | €219,994.07 |
| 122 | 11 | 4 | €219,994.07 | €1,336.76 | €0.00 | €1,336.76 | €603.45 | €733.31 | €219,390.62 |
| 123 | 11 | 4 | €219,390.62 | €1,336.76 | €0.00 | €1,336.76 | €605.46 | €731.30 | €218,785.16 |
| 124 | 11 | 4 | €218,785.16 | €1,336.76 | €0.00 | €1,336.76 | €607.48 | €729.28 | €218,177.68 |
| 125 | 11 | 4 | €218,177.68 | €1,336.76 | €0.00 | €1,336.76 | €609.50 | €727.26 | €217,568.18 |
| 126 | 11 | 4 | €217,568.18 | €1,336.76 | €0.00 | €1,336.76 | €611.53 | €725.23 | €216,956.65 |
| 127 | 11 | 4 | €216,956.65 | €1,336.76 | €0.00 | €1,336.76 | €613.57 | €723.19 | €216,343.08 |
| 128 | 11 | 4 | €216,343.08 | €1,336.76 | €0.00 | €1,336.76 | €615.62 | €721.14 | €215,727.46 |
| 129 | 11 | 4 | €215,727.46 | €1,336.76 | €0.00 | €1,336.76 | €617.67 | €719.09 | €215,109.79 |
| 130 | 11 | 4 | €215,109.79 | €1,336.76 | €0.00 | €1,336.76 | €619.73 | €717.03 | €214,490.06 |
| 131 | 11 | 4 | €214,490.06 | €1,336.76 | €0.00 | €1,336.76 | €621.79 | €714.97 | €213,868.27 |
| 132 | 11 | 4 | €213,868.27 | €1,336.76 | €0.00 | €1,336.76 | €623.87 | €712.89 | €213,244.40 |
| 133 | 12 | 4 | €213,244.40 | €1,336.76 | €0.00 | €1,336.76 | €625.95 | €710.81 | €212,618.45 |
| 134 | 12 | 4 | €212,618.45 | €1,336.76 | €0.00 | €1,336.76 | €628.03 | €708.73 | €211,990.42 |
| 135 | 12 | 4 | €211,990.42 | €1,336.76 | €0.00 | €1,336.76 | €630.13 | €706.63 | €211,360.29 |
| 136 | 12 | 4 | €211,360.29 | €1,336.76 | €0.00 | €1,336.76 | €632.23 | €704.53 | €210,728.06 |
| 137 | 12 | 4 | €210,728.06 | €1,336.76 | €0.00 | €1,336.76 | €634.33 | €702.43 | €210,093.73 |
| 138 | 12 | 4 | €210,093.73 | €1,336.76 | €0.00 | €1,336.76 | €636.45 | €700.31 | €209,457.28 |
| 139 | 12 | 4 | €209,457.28 | €1,336.76 | €0.00 | €1,336.76 | €638.57 | €698.19 | €208,818.71 |
| 140 | 12 | 4 | €208,818.71 | €1,336.76 | €0.00 | €1,336.76 | €640.70 | €696.06 | €208,178.01 |
| 141 | 12 | 4 | €208,178.01 | €1,336.76 | €0.00 | €1,336.76 | €642.83 | €693.93 | €207,535.18 |
| 142 | 12 | 4 | €207,535.18 | €1,336.76 | €0.00 | €1,336.76 | €644.98 | €691.78 | €206,890.20 |
| 143 | 12 | 4 | €206,890.20 | €1,336.76 | €0.00 | €1,336.76 | €647.13 | €689.63 | €206,243.07 |
| 144 | 12 | 4 | €206,243.07 | €1,336.76 | €0.00 | €1,336.76 | €649.28 | €687.48 | €205,593.79 |
| 145 | 13 | 4 | €205,593.79 | €1,336.76 | €0.00 | €1,336.76 | €651.45 | €685.31 | €204,942.34 |
| 146 | 13 | 4 | €204,942.34 | €1,336.76 | €0.00 | €1,336.76 | €653.62 | €683.14 | €204,288.72 |
| 147 | 13 | 4 | €204,288.72 | €1,336.76 | €0.00 | €1,336.76 | €655.80 | €680.96 | €203,632.92 |
| 148 | 13 | 4 | €203,632.92 | €1,336.76 | €0.00 | €1,336.76 | €657.98 | €678.78 | €202,974.94 |
| 149 | 13 | 4 | €202,974.94 | €1,336.76 | €0.00 | €1,336.76 | €660.18 | €676.58 | €202,314.76 |
| 150 | 13 | 4 | €202,314.76 | €1,336.76 | €0.00 | €1,336.76 | €662.38 | €674.38 | €201,652.38 |
| 151 | 13 | 4 | €201,652.38 | €1,336.76 | €0.00 | €1,336.76 | €664.59 | €672.17 | €200,987.79 |
| 152 | 13 | 4 | €200,987.79 | €1,336.76 | €0.00 | €1,336.76 | €666.80 | €669.96 | €200,320.99 |
| 153 | 13 | 4 | €200,320.99 | €1,336.76 | €0.00 | €1,336.76 | €669.02 | €667.74 | €199,651.97 |
| 154 | 13 | 4 | €199,651.97 | €1,336.76 | €0.00 | €1,336.76 | €671.25 | €665.51 | €198,980.72 |
| 155 | 13 | 4 | €198,980.72 | €1,336.76 | €0.00 | €1,336.76 | €673.49 | €663.27 | €198,307.23 |
| 156 | 13 | 4 | €198,307.23 | €1,336.76 | €0.00 | €1,336.76 | €675.74 | €661.02 | €197,631.49 |
| 157 | 14 | 4 | €197,631.49 | €1,336.76 | €0.00 | €1,336.76 | €677.99 | €658.77 | €196,953.50 |
| 158 | 14 | 4 | €196,953.50 | €1,336.76 | €0.00 | €1,336.76 | €680.25 | €656.51 | €196,273.25 |
| 159 | 14 | 4 | €196,273.25 | €1,336.76 | €0.00 | €1,336.76 | €682.52 | €654.24 | €195,590.73 |
| 160 | 14 | 4 | €195,590.73 | €1,336.76 | €0.00 | €1,336.76 | €684.79 | €651.97 | €194,905.94 |
| 161 | 14 | 4 | €194,905.94 | €1,336.76 | €0.00 | €1,336.76 | €687.07 | €649.69 | €194,218.87 |
| 162 | 14 | 4 | €194,218.87 | €1,336.76 | €0.00 | €1,336.76 | €689.36 | €647.40 | €193,529.51 |
| 163 | 14 | 4 | €193,529.51 | €1,336.76 | €0.00 | €1,336.76 | €691.66 | €645.10 | €192,837.85 |
| 164 | 14 | 4 | €192,837.85 | €1,336.76 | €0.00 | €1,336.76 | €693.97 | €642.79 | €192,143.88 |
| 165 | 14 | 4 | €192,143.88 | €1,336.76 | €0.00 | €1,336.76 | €696.28 | €640.48 | €191,447.60 |
| 166 | 14 | 4 | €191,447.60 | €1,336.76 | €0.00 | €1,336.76 | €698.60 | €638.16 | €190,749.00 |
| 167 | 14 | 4 | €190,749.00 | €1,336.76 | €0.00 | €1,336.76 | €700.93 | €635.83 | €190,048.07 |
| 168 | 14 | 4 | €190,048.07 | €1,336.76 | €0.00 | €1,336.76 | €703.27 | €633.49 | €189,344.80 |
| 169 | 15 | 4 | €189,344.80 | €1,336.76 | €0.00 | €1,336.76 | €705.61 | €631.15 | €188,639.19 |
| 170 | 15 | 4 | €188,639.19 | €1,336.76 | €0.00 | €1,336.76 | €707.96 | €628.80 | €187,931.23 |
| 171 | 15 | 4 | €187,931.23 | €1,336.76 | €0.00 | €1,336.76 | €710.32 | €626.44 | €187,220.91 |
| 172 | 15 | 4 | €187,220.91 | €1,336.76 | €0.00 | €1,336.76 | €712.69 | €624.07 | €186,508.22 |
| 173 | 15 | 4 | €186,508.22 | €1,336.76 | €0.00 | €1,336.76 | €715.07 | €621.69 | €185,793.15 |
| 174 | 15 | 4 | €185,793.15 | €1,336.76 | €0.00 | €1,336.76 | €717.45 | €619.31 | €185,075.70 |
| 175 | 15 | 4 | €185,075.70 | €1,336.76 | €0.00 | €1,336.76 | €719.84 | €616.92 | €184,355.86 |
| 176 | 15 | 4 | €184,355.86 | €1,336.76 | €0.00 | €1,336.76 | €722.24 | €614.52 | €183,633.62 |
| 177 | 15 | 4 | €183,633.62 | €1,336.76 | €0.00 | €1,336.76 | €724.65 | €612.11 | €182,908.97 |
| 178 | 15 | 4 | €182,908.97 | €1,336.76 | €0.00 | €1,336.76 | €727.06 | €609.70 | €182,181.91 |
| 179 | 15 | 4 | €182,181.91 | €1,336.76 | €0.00 | €1,336.76 | €729.49 | €607.27 | €181,452.42 |
| 180 | 15 | 4 | €181,452.42 | €1,336.76 | €0.00 | €1,336.76 | €731.92 | €604.84 | €180,720.50 |
| 181 | 16 | 4 | €180,720.50 | €1,336.76 | €0.00 | €1,336.76 | €734.36 | €602.40 | €179,986.14 |
| 182 | 16 | 4 | €179,986.14 | €1,336.76 | €0.00 | €1,336.76 | €736.81 | €599.95 | €179,249.33 |
| 183 | 16 | 4 | €179,249.33 | €1,336.76 | €0.00 | €1,336.76 | €739.26 | €597.50 | €178,510.07 |
| 184 | 16 | 4 | €178,510.07 | €1,336.76 | €0.00 | €1,336.76 | €741.73 | €595.03 | €177,768.34 |
| 185 | 16 | 4 | €177,768.34 | €1,336.76 | €0.00 | €1,336.76 | €744.20 | €592.56 | €177,024.14 |
| 186 | 16 | 4 | €177,024.14 | €1,336.76 | €0.00 | €1,336.76 | €746.68 | €590.08 | €176,277.46 |
| 187 | 16 | 4 | €176,277.46 | €1,336.76 | €0.00 | €1,336.76 | €749.17 | €587.59 | €175,528.29 |
| 188 | 16 | 4 | €175,528.29 | €1,336.76 | €0.00 | €1,336.76 | €751.67 | €585.09 | €174,776.62 |
| 189 | 16 | 4 | €174,776.62 | €1,336.76 | €0.00 | €1,336.76 | €754.17 | €582.59 | €174,022.45 |
| 190 | 16 | 4 | €174,022.45 | €1,336.76 | €0.00 | €1,336.76 | €756.69 | €580.07 | €173,265.76 |
| 191 | 16 | 4 | €173,265.76 | €1,336.76 | €0.00 | €1,336.76 | €759.21 | €577.55 | €172,506.55 |
| 192 | 16 | 4 | €172,506.55 | €1,336.76 | €0.00 | €1,336.76 | €761.74 | €575.02 | €171,744.81 |
| 193 | 17 | 4 | €171,744.81 | €1,336.76 | €0.00 | €1,336.76 | €764.28 | €572.48 | €170,980.53 |
| 194 | 17 | 4 | €170,980.53 | €1,336.76 | €0.00 | €1,336.76 | €766.82 | €569.94 | €170,213.71 |
| 195 | 17 | 4 | €170,213.71 | €1,336.76 | €0.00 | €1,336.76 | €769.38 | €567.38 | €169,444.33 |
| 196 | 17 | 4 | €169,444.33 | €1,336.76 | €0.00 | €1,336.76 | €771.95 | €564.81 | €168,672.38 |
| 197 | 17 | 4 | €168,672.38 | €1,336.76 | €0.00 | €1,336.76 | €774.52 | €562.24 | €167,897.86 |
| 198 | 17 | 4 | €167,897.86 | €1,336.76 | €0.00 | €1,336.76 | €777.10 | €559.66 | €167,120.76 |
| 199 | 17 | 4 | €167,120.76 | €1,336.76 | €0.00 | €1,336.76 | €779.69 | €557.07 | €166,341.07 |
| 200 | 17 | 4 | €166,341.07 | €1,336.76 | €0.00 | €1,336.76 | €782.29 | €554.47 | €165,558.78 |
| 201 | 17 | 4 | €165,558.78 | €1,336.76 | €0.00 | €1,336.76 | €784.90 | €551.86 | €164,773.88 |
| 202 | 17 | 4 | €164,773.88 | €1,336.76 | €0.00 | €1,336.76 | €787.51 | €549.25 | €163,986.37 |
| 203 | 17 | 4 | €163,986.37 | €1,336.76 | €0.00 | €1,336.76 | €790.14 | €546.62 | €163,196.23 |
| 204 | 17 | 4 | €163,196.23 | €1,336.76 | €0.00 | €1,336.76 | €792.77 | €543.99 | €162,403.46 |
| 205 | 18 | 4 | €162,403.46 | €1,336.76 | €0.00 | €1,336.76 | €795.42 | €541.34 | €161,608.04 |
| 206 | 18 | 4 | €161,608.04 | €1,336.76 | €0.00 | €1,336.76 | €798.07 | €538.69 | €160,809.97 |
| 207 | 18 | 4 | €160,809.97 | €1,336.76 | €0.00 | €1,336.76 | €800.73 | €536.03 | €160,009.24 |
| 208 | 18 | 4 | €160,009.24 | €1,336.76 | €0.00 | €1,336.76 | €803.40 | €533.36 | €159,205.84 |
| 209 | 18 | 4 | €159,205.84 | €1,336.76 | €0.00 | €1,336.76 | €806.07 | €530.69 | €158,399.77 |
| 210 | 18 | 4 | €158,399.77 | €1,336.76 | €0.00 | €1,336.76 | €808.76 | €528.00 | €157,591.01 |
| 211 | 18 | 4 | €157,591.01 | €1,336.76 | €0.00 | €1,336.76 | €811.46 | €525.30 | €156,779.55 |
| 212 | 18 | 4 | €156,779.55 | €1,336.76 | €0.00 | €1,336.76 | €814.16 | €522.60 | €155,965.39 |
| 213 | 18 | 4 | €155,965.39 | €1,336.76 | €0.00 | €1,336.76 | €816.88 | €519.88 | €155,148.51 |
| 214 | 18 | 4 | €155,148.51 | €1,336.76 | €0.00 | €1,336.76 | €819.60 | €517.16 | €154,328.91 |
| 215 | 18 | 4 | €154,328.91 | €1,336.76 | €0.00 | €1,336.76 | €822.33 | €514.43 | €153,506.58 |
| 216 | 18 | 4 | €153,506.58 | €1,336.76 | €0.00 | €1,336.76 | €825.07 | €511.69 | €152,681.51 |
| 217 | 19 | 4 | €152,681.51 | €1,336.76 | €0.00 | €1,336.76 | €827.82 | €508.94 | €151,853.69 |
| 218 | 19 | 4 | €151,853.69 | €1,336.76 | €0.00 | €1,336.76 | €830.58 | €506.18 | €151,023.11 |
| 219 | 19 | 4 | €151,023.11 | €1,336.76 | €0.00 | €1,336.76 | €833.35 | €503.41 | €150,189.76 |
| 220 | 19 | 4 | €150,189.76 | €1,336.76 | €0.00 | €1,336.76 | €836.13 | €500.63 | €149,353.63 |
| 221 | 19 | 4 | €149,353.63 | €1,336.76 | €0.00 | €1,336.76 | €838.91 | €497.85 | €148,514.72 |
| 222 | 19 | 4 | €148,514.72 | €1,336.76 | €0.00 | €1,336.76 | €841.71 | €495.05 | €147,673.01 |
| 223 | 19 | 4 | €147,673.01 | €1,336.76 | €0.00 | €1,336.76 | €844.52 | €492.24 | €146,828.49 |
| 224 | 19 | 4 | €146,828.49 | €1,336.76 | €0.00 | €1,336.76 | €847.33 | €489.43 | €145,981.16 |
| 225 | 19 | 4 | €145,981.16 | €1,336.76 | €0.00 | €1,336.76 | €850.16 | €486.60 | €145,131.00 |
| 226 | 19 | 4 | €145,131.00 | €1,336.76 | €0.00 | €1,336.76 | €852.99 | €483.77 | €144,278.01 |
| 227 | 19 | 4 | €144,278.01 | €1,336.76 | €0.00 | €1,336.76 | €855.83 | €480.93 | €143,422.18 |
| 228 | 19 | 4 | €143,422.18 | €1,336.76 | €0.00 | €1,336.76 | €858.69 | €478.07 | €142,563.49 |
| 229 | 20 | 4 | €142,563.49 | €1,336.76 | €0.00 | €1,336.76 | €861.55 | €475.21 | €141,701.94 |
| 230 | 20 | 4 | €141,701.94 | €1,336.76 | €0.00 | €1,336.76 | €864.42 | €472.34 | €140,837.52 |
| 231 | 20 | 4 | €140,837.52 | €1,336.76 | €0.00 | €1,336.76 | €867.30 | €469.46 | €139,970.22 |
| 232 | 20 | 4 | €139,970.22 | €1,336.76 | €0.00 | €1,336.76 | €870.19 | €466.57 | €139,100.03 |
| 233 | 20 | 4 | €139,100.03 | €1,336.76 | €0.00 | €1,336.76 | €873.09 | €463.67 | €138,226.94 |
| 234 | 20 | 4 | €138,226.94 | €1,336.76 | €0.00 | €1,336.76 | €876.00 | €460.76 | €137,350.94 |
| 235 | 20 | 4 | €137,350.94 | €1,336.76 | €0.00 | €1,336.76 | €878.92 | €457.84 | €136,472.02 |
| 236 | 20 | 4 | €136,472.02 | €1,336.76 | €0.00 | €1,336.76 | €881.85 | €454.91 | €135,590.17 |
| 237 | 20 | 4 | €135,590.17 | €1,336.76 | €0.00 | €1,336.76 | €884.79 | €451.97 | €134,705.38 |
| 238 | 20 | 4 | €134,705.38 | €1,336.76 | €0.00 | €1,336.76 | €887.74 | €449.02 | €133,817.64 |
| 239 | 20 | 4 | €133,817.64 | €1,336.76 | €0.00 | €1,336.76 | €890.70 | €446.06 | €132,926.94 |
| 240 | 20 | 4 | €132,926.94 | €1,336.76 | €0.00 | €1,336.76 | €893.67 | €443.09 | €132,033.27 |
| 241 | 21 | 4 | €132,033.27 | €1,336.76 | €0.00 | €1,336.76 | €896.65 | €440.11 | €131,136.62 |
| 242 | 21 | 4 | €131,136.62 | €1,336.76 | €0.00 | €1,336.76 | €899.64 | €437.12 | €130,236.98 |
| 243 | 21 | 4 | €130,236.98 | €1,336.76 | €0.00 | €1,336.76 | €902.64 | €434.12 | €129,334.34 |
| 244 | 21 | 4 | €129,334.34 | €1,336.76 | €0.00 | €1,336.76 | €905.65 | €431.11 | €128,428.69 |
| 245 | 21 | 4 | €128,428.69 | €1,336.76 | €0.00 | €1,336.76 | €908.66 | €428.10 | €127,520.03 |
| 246 | 21 | 4 | €127,520.03 | €1,336.76 | €0.00 | €1,336.76 | €911.69 | €425.07 | €126,608.34 |
| 247 | 21 | 4 | €126,608.34 | €1,336.76 | €0.00 | €1,336.76 | €914.73 | €422.03 | €125,693.61 |
| 248 | 21 | 4 | €125,693.61 | €1,336.76 | €0.00 | €1,336.76 | €917.78 | €418.98 | €124,775.83 |
| 249 | 21 | 4 | €124,775.83 | €1,336.76 | €0.00 | €1,336.76 | €920.84 | €415.92 | €123,854.99 |
| 250 | 21 | 4 | €123,854.99 | €1,336.76 | €0.00 | €1,336.76 | €923.91 | €412.85 | €122,931.08 |
| 251 | 21 | 4 | €122,931.08 | €1,336.76 | €0.00 | €1,336.76 | €926.99 | €409.77 | €122,004.09 |
| 252 | 21 | 4 | €122,004.09 | €1,336.76 | €0.00 | €1,336.76 | €930.08 | €406.68 | €121,074.01 |
| 253 | 22 | 4 | €121,074.01 | €1,336.76 | €0.00 | €1,336.76 | €933.18 | €403.58 | €120,140.83 |
| 254 | 22 | 4 | €120,140.83 | €1,336.76 | €0.00 | €1,336.76 | €936.29 | €400.47 | €119,204.54 |
| 255 | 22 | 4 | €119,204.54 | €1,336.76 | €0.00 | €1,336.76 | €939.41 | €397.35 | €118,265.13 |
| 256 | 22 | 4 | €118,265.13 | €1,336.76 | €0.00 | €1,336.76 | €942.54 | €394.22 | €117,322.59 |
| 257 | 22 | 4 | €117,322.59 | €1,336.76 | €0.00 | €1,336.76 | €945.68 | €391.08 | €116,376.91 |
| 258 | 22 | 4 | €116,376.91 | €1,336.76 | €0.00 | €1,336.76 | €948.84 | €387.92 | €115,428.07 |
| 259 | 22 | 4 | €115,428.07 | €1,336.76 | €0.00 | €1,336.76 | €952.00 | €384.76 | €114,476.07 |
| 260 | 22 | 4 | €114,476.07 | €1,336.76 | €0.00 | €1,336.76 | €955.17 | €381.59 | €113,520.90 |
| 261 | 22 | 4 | €113,520.90 | €1,336.76 | €0.00 | €1,336.76 | €958.36 | €378.40 | €112,562.54 |
| 262 | 22 | 4 | €112,562.54 | €1,336.76 | €0.00 | €1,336.76 | €961.55 | €375.21 | €111,600.99 |
| 263 | 22 | 4 | €111,600.99 | €1,336.76 | €0.00 | €1,336.76 | €964.76 | €372.00 | €110,636.23 |
| 264 | 22 | 4 | €110,636.23 | €1,336.76 | €0.00 | €1,336.76 | €967.97 | €368.79 | €109,668.26 |
| 265 | 23 | 4 | €109,668.26 | €1,336.76 | €0.00 | €1,336.76 | €971.20 | €365.56 | €108,697.06 |
| 266 | 23 | 4 | €108,697.06 | €1,336.76 | €0.00 | €1,336.76 | €974.44 | €362.32 | €107,722.62 |
| 267 | 23 | 4 | €107,722.62 | €1,336.76 | €0.00 | €1,336.76 | €977.68 | €359.08 | €106,744.94 |
| 268 | 23 | 4 | €106,744.94 | €1,336.76 | €0.00 | €1,336.76 | €980.94 | €355.82 | €105,764.00 |
| 269 | 23 | 4 | €105,764.00 | €1,336.76 | €0.00 | €1,336.76 | €984.21 | €352.55 | €104,779.79 |
| 270 | 23 | 4 | €104,779.79 | €1,336.76 | €0.00 | €1,336.76 | €987.49 | €349.27 | €103,792.30 |
| 271 | 23 | 4 | €103,792.30 | €1,336.76 | €0.00 | €1,336.76 | €990.79 | €345.97 | €102,801.51 |
| 272 | 23 | 4 | €102,801.51 | €1,336.76 | €0.00 | €1,336.76 | €994.09 | €342.67 | €101,807.42 |
| 273 | 23 | 4 | €101,807.42 | €1,336.76 | €0.00 | €1,336.76 | €997.40 | €339.36 | €100,810.02 |
| 274 | 23 | 4 | €100,810.02 | €1,336.76 | €0.00 | €1,336.76 | €1,000.73 | €336.03 | €99,809.29 |
| 275 | 23 | 4 | €99,809.29 | €1,336.76 | €0.00 | €1,336.76 | €1,004.06 | €332.70 | €98,805.23 |
| 276 | 23 | 4 | €98,805.23 | €1,336.76 | €0.00 | €1,336.76 | €1,007.41 | €329.35 | €97,797.82 |
| 277 | 24 | 4 | €97,797.82 | €1,336.76 | €0.00 | €1,336.76 | €1,010.77 | €325.99 | €96,787.05 |
| 278 | 24 | 4 | €96,787.05 | €1,336.76 | €0.00 | €1,336.76 | €1,014.14 | €322.62 | €95,772.91 |
| 279 | 24 | 4 | €95,772.91 | €1,336.76 | €0.00 | €1,336.76 | €1,017.52 | €319.24 | €94,755.39 |
| 280 | 24 | 4 | €94,755.39 | €1,336.76 | €0.00 | €1,336.76 | €1,020.91 | €315.85 | €93,734.48 |
| 281 | 24 | 4 | €93,734.48 | €1,336.76 | €0.00 | €1,336.76 | €1,024.31 | €312.45 | €92,710.17 |
| 282 | 24 | 4 | €92,710.17 | €1,336.76 | €0.00 | €1,336.76 | €1,027.73 | €309.03 | €91,682.44 |
| 283 | 24 | 4 | €91,682.44 | €1,336.76 | €0.00 | €1,336.76 | €1,031.15 | €305.61 | €90,651.29 |
| 284 | 24 | 4 | €90,651.29 | €1,336.76 | €0.00 | €1,336.76 | €1,034.59 | €302.17 | €89,616.70 |
| 285 | 24 | 4 | €89,616.70 | €1,336.76 | €0.00 | €1,336.76 | €1,038.04 | €298.72 | €88,578.66 |
| 286 | 24 | 4 | €88,578.66 | €1,336.76 | €0.00 | €1,336.76 | €1,041.50 | €295.26 | €87,537.16 |
| 287 | 24 | 4 | €87,537.16 | €1,336.76 | €0.00 | €1,336.76 | €1,044.97 | €291.79 | €86,492.19 |
| 288 | 24 | 4 | €86,492.19 | €1,336.76 | €0.00 | €1,336.76 | €1,048.45 | €288.31 | €85,443.74 |
| 289 | 25 | 4 | €85,443.74 | €1,336.76 | €0.00 | €1,336.76 | €1,051.95 | €284.81 | €84,391.79 |
| 290 | 25 | 4 | €84,391.79 | €1,336.76 | €0.00 | €1,336.76 | €1,055.45 | €281.31 | €83,336.34 |
| 291 | 25 | 4 | €83,336.34 | €1,336.76 | €0.00 | €1,336.76 | €1,058.97 | €277.79 | €82,277.37 |
| 292 | 25 | 4 | €82,277.37 | €1,336.76 | €0.00 | €1,336.76 | €1,062.50 | €274.26 | €81,214.87 |
| 293 | 25 | 4 | €81,214.87 | €1,336.76 | €0.00 | €1,336.76 | €1,066.04 | €270.72 | €80,148.83 |
| 294 | 25 | 4 | €80,148.83 | €1,336.76 | €0.00 | €1,336.76 | €1,069.60 | €267.16 | €79,079.23 |
| 295 | 25 | 4 | €79,079.23 | €1,336.76 | €0.00 | €1,336.76 | €1,073.16 | €263.60 | €78,006.07 |
| 296 | 25 | 4 | €78,006.07 | €1,336.76 | €0.00 | €1,336.76 | €1,076.74 | €260.02 | €76,929.33 |
| 297 | 25 | 4 | €76,929.33 | €1,336.76 | €0.00 | €1,336.76 | €1,080.33 | €256.43 | €75,849.00 |
| 298 | 25 | 4 | €75,849.00 | €1,336.76 | €0.00 | €1,336.76 | €1,083.93 | €252.83 | €74,765.07 |
| 299 | 25 | 4 | €74,765.07 | €1,336.76 | €0.00 | €1,336.76 | €1,087.54 | €249.22 | €73,677.53 |
| 300 | 25 | 4 | €73,677.53 | €1,336.76 | €0.00 | €1,336.76 | €1,091.17 | €245.59 | €72,586.36 |
| 301 | 26 | 4 | €72,586.36 | €1,336.76 | €0.00 | €1,336.76 | €1,094.81 | €241.95 | €71,491.55 |
| 302 | 26 | 4 | €71,491.55 | €1,336.76 | €0.00 | €1,336.76 | €1,098.45 | €238.31 | €70,393.10 |
| 303 | 26 | 4 | €70,393.10 | €1,336.76 | €0.00 | €1,336.76 | €1,102.12 | €234.64 | €69,290.98 |
| 304 | 26 | 4 | €69,290.98 | €1,336.76 | €0.00 | €1,336.76 | €1,105.79 | €230.97 | €68,185.19 |
| 305 | 26 | 4 | €68,185.19 | €1,336.76 | €0.00 | €1,336.76 | €1,109.48 | €227.28 | €67,075.71 |
| 306 | 26 | 4 | €67,075.71 | €1,336.76 | €0.00 | €1,336.76 | €1,113.17 | €223.59 | €65,962.54 |
| 307 | 26 | 4 | €65,962.54 | €1,336.76 | €0.00 | €1,336.76 | €1,116.88 | €219.88 | €64,845.66 |
| 308 | 26 | 4 | €64,845.66 | €1,336.76 | €0.00 | €1,336.76 | €1,120.61 | €216.15 | €63,725.05 |
| 309 | 26 | 4 | €63,725.05 | €1,336.76 | €0.00 | €1,336.76 | €1,124.34 | €212.42 | €62,600.71 |
| 310 | 26 | 4 | €62,600.71 | €1,336.76 | €0.00 | €1,336.76 | €1,128.09 | €208.67 | €61,472.62 |
| 311 | 26 | 4 | €61,472.62 | €1,336.76 | €0.00 | €1,336.76 | €1,131.85 | €204.91 | €60,340.77 |
| 312 | 26 | 4 | €60,340.77 | €1,336.76 | €0.00 | €1,336.76 | €1,135.62 | €201.14 | €59,205.15 |
| 313 | 27 | 4 | €59,205.15 | €1,336.76 | €0.00 | €1,336.76 | €1,139.41 | €197.35 | €58,065.74 |
| 314 | 27 | 4 | €58,065.74 | €1,336.76 | €0.00 | €1,336.76 | €1,143.21 | €193.55 | €56,922.53 |
| 315 | 27 | 4 | €56,922.53 | €1,336.76 | €0.00 | €1,336.76 | €1,147.02 | €189.74 | €55,775.51 |
| 316 | 27 | 4 | €55,775.51 | €1,336.76 | €0.00 | €1,336.76 | €1,150.84 | €185.92 | €54,624.67 |
| 317 | 27 | 4 | €54,624.67 | €1,336.76 | €0.00 | €1,336.76 | €1,154.68 | €182.08 | €53,469.99 |
| 318 | 27 | 4 | €53,469.99 | €1,336.76 | €0.00 | €1,336.76 | €1,158.53 | €178.23 | €52,311.46 |
| 319 | 27 | 4 | €52,311.46 | €1,336.76 | €0.00 | €1,336.76 | €1,162.39 | €174.37 | €51,149.07 |
| 320 | 27 | 4 | €51,149.07 | €1,336.76 | €0.00 | €1,336.76 | €1,166.26 | €170.50 | €49,982.81 |
| 321 | 27 | 4 | €49,982.81 | €1,336.76 | €0.00 | €1,336.76 | €1,170.15 | €166.61 | €48,812.66 |
| 322 | 27 | 4 | €48,812.66 | €1,336.76 | €0.00 | €1,336.76 | €1,174.05 | €162.71 | €47,638.61 |
| 323 | 27 | 4 | €47,638.61 | €1,336.76 | €0.00 | €1,336.76 | €1,177.96 | €158.80 | €46,460.65 |
| 324 | 27 | 4 | €46,460.65 | €1,336.76 | €0.00 | €1,336.76 | €1,181.89 | €154.87 | €45,278.76 |
| 325 | 28 | 4 | €45,278.76 | €1,336.76 | €0.00 | €1,336.76 | €1,185.83 | €150.93 | €44,092.93 |
| 326 | 28 | 4 | €44,092.93 | €1,336.76 | €0.00 | €1,336.76 | €1,189.78 | €146.98 | €42,903.15 |
| 327 | 28 | 4 | €42,903.15 | €1,336.76 | €0.00 | €1,336.76 | €1,193.75 | €143.01 | €41,709.40 |
| 328 | 28 | 4 | €41,709.40 | €1,336.76 | €0.00 | €1,336.76 | €1,197.73 | €139.03 | €40,511.67 |
| 329 | 28 | 4 | €40,511.67 | €1,336.76 | €0.00 | €1,336.76 | €1,201.72 | €135.04 | €39,309.95 |
| 330 | 28 | 4 | €39,309.95 | €1,336.76 | €0.00 | €1,336.76 | €1,205.73 | €131.03 | €38,104.22 |
| 331 | 28 | 4 | €38,104.22 | €1,336.76 | €0.00 | €1,336.76 | €1,209.75 | €127.01 | €36,894.47 |
| 332 | 28 | 4 | €36,894.47 | €1,336.76 | €0.00 | €1,336.76 | €1,213.78 | €122.98 | €35,680.69 |
| 333 | 28 | 4 | €35,680.69 | €1,336.76 | €0.00 | €1,336.76 | €1,217.82 | €118.94 | €34,462.87 |
| 334 | 28 | 4 | €34,462.87 | €1,336.76 | €0.00 | €1,336.76 | €1,221.88 | €114.88 | €33,240.99 |
| 335 | 28 | 4 | €33,240.99 | €1,336.76 | €0.00 | €1,336.76 | €1,225.96 | €110.80 | €32,015.03 |
| 336 | 28 | 4 | €32,015.03 | €1,336.76 | €0.00 | €1,336.76 | €1,230.04 | €106.72 | €30,784.99 |
| 337 | 29 | 4 | €30,784.99 | €1,336.76 | €0.00 | €1,336.76 | €1,234.14 | €102.62 | €29,550.85 |
| 338 | 29 | 4 | €29,550.85 | €1,336.76 | €0.00 | €1,336.76 | €1,238.26 | €98.50 | €28,312.59 |
| 339 | 29 | 4 | €28,312.59 | €1,336.76 | €0.00 | €1,336.76 | €1,242.38 | €94.38 | €27,070.21 |
| 340 | 29 | 4 | €27,070.21 | €1,336.76 | €0.00 | €1,336.76 | €1,246.53 | €90.23 | €25,823.68 |
| 341 | 29 | 4 | €25,823.68 | €1,336.76 | €0.00 | €1,336.76 | €1,250.68 | €86.08 | €24,573.00 |
| 342 | 29 | 4 | €24,573.00 | €1,336.76 | €0.00 | €1,336.76 | €1,254.85 | €81.91 | €23,318.15 |
| 343 | 29 | 4 | €23,318.15 | €1,336.76 | €0.00 | €1,336.76 | €1,259.03 | €77.73 | €22,059.12 |
| 344 | 29 | 4 | €22,059.12 | €1,336.76 | €0.00 | €1,336.76 | €1,263.23 | €73.53 | €20,795.89 |
| 345 | 29 | 4 | €20,795.89 | €1,336.76 | €0.00 | €1,336.76 | €1,267.44 | €69.32 | €19,528.45 |
| 346 | 29 | 4 | €19,528.45 | €1,336.76 | €0.00 | €1,336.76 | €1,271.67 | €65.09 | €18,256.78 |
| 347 | 29 | 4 | €18,256.78 | €1,336.76 | €0.00 | €1,336.76 | €1,275.90 | €60.86 | €16,980.88 |
| 348 | 29 | 4 | €16,980.88 | €1,336.76 | €0.00 | €1,336.76 | €1,280.16 | €56.60 | €15,700.72 |
| 349 | 30 | 4 | €15,700.72 | €1,336.76 | €0.00 | €1,336.76 | €1,284.42 | €52.34 | €14,416.30 |
| 350 | 30 | 4 | €14,416.30 | €1,336.76 | €0.00 | €1,336.76 | €1,288.71 | €48.05 | €13,127.59 |
| 351 | 30 | 4 | €13,127.59 | €1,336.76 | €0.00 | €1,336.76 | €1,293.00 | €43.76 | €11,834.59 |
| 352 | 30 | 4 | €11,834.59 | €1,336.76 | €0.00 | €1,336.76 | €1,297.31 | €39.45 | €10,537.28 |
| 353 | 30 | 4 | €10,537.28 | €1,336.76 | €0.00 | €1,336.76 | €1,301.64 | €35.12 | €9,235.64 |
| 354 | 30 | 4 | €9,235.64 | €1,336.76 | €0.00 | €1,336.76 | €1,305.97 | €30.79 | €7,929.67 |
| 355 | 30 | 4 | €7,929.67 | €1,336.76 | €0.00 | €1,336.76 | €1,310.33 | €26.43 | €6,619.34 |
| 356 | 30 | 4 | €6,619.34 | €1,336.76 | €0.00 | €1,336.76 | €1,314.70 | €22.06 | €5,304.64 |
| 357 | 30 | 4 | €5,304.64 | €1,336.76 | €0.00 | €1,336.76 | €1,319.08 | €17.68 | €3,985.56 |
| 358 | 30 | 4 | €3,985.56 | €1,336.76 | €0.00 | €1,336.76 | €1,323.47 | €13.29 | €2,662.09 |
| 359 | 30 | 4 | €2,662.09 | €1,336.76 | €0.00 | €1,336.76 | €1,327.89 | €8.87 | €1,334.20 |
| 360 | 30 | 4 | €1,334.20 | €1,336.76 | €0.00 | €1,338.65 | €1,334.20 | €4.45 | €0.00 |
Assumptions and estimates
- Fees are payable in addition to the deposit and stamp duty.
- The first-year budget uses the first 12 repayment rows; the monthly budget is an initial planning rate.
- Fixed interest and entered ownership allowances; buyer category is an eligibility assumption.
- Method: Carry the purchase price and deposit into the mortgage engine. Calculate standard residential stamp duty on purchase consideration (or a separately confirmed amount). Add fees to upfront cash, and add annual ownership costs to repayments without including the deposit twice.
- Standard Irish purchase estimates, not lending approval or a quotation. Confirm chargeable consideration, reliefs and fees with a solicitor; confirm loan approval with the lender. Excludes utilities, mortgage protection unless included in insurance, renovations, tax on rental income, changing interest rates and property appreciation. Mortgage schedules use cent-based repayment accounting.
Sources: Central Bank mortgage measures, Revenue residential stamp duty
Useful next steps
- Lending limits are a guide only. Contact a lender or mortgage broker for an assessment before committing to a purchase.
- Check the official sources above before relying on the figure.
- Copy, print or download a record of this calculation when you need one.
Reports open your email app addressed to s@s1.ie with the public page address only. Your inputs are never added.
How the workflow connects your figures
Carry the purchase price and deposit into the mortgage engine. Calculate standard residential stamp duty on purchase consideration (or a separately confirmed amount). Add fees to upfront cash, and add annual ownership costs to repayments without including the deposit twice.
Standard Irish purchase estimates, not lending approval or a quotation. Confirm chargeable consideration, reliefs and fees with a solicitor; confirm loan approval with the lender. Excludes utilities, mortgage protection unless included in insurance, renovations, tax on rental income, changing interest rates and property appreciation. Mortgage schedules use cent-based repayment accounting.
Rules applied: 2026. Sources checked 2026-10-06: Standard Central Bank purchase LTI/LTV limits; residential stamp-duty bands. These are published rules, not proposed changes.
- Purchase and borrowing: Purchase price (€), Deposit (€), Gross household annual income (€), Borrower category, Mortgage annual interest (%), Mortgage term (years).
- Stamp duty and upfront fees: Use separately confirmed stamp-duty consideration, Confirmed chargeable consideration, excluding eligible VAT (€), Legal fees including VAT (€), Survey and valuation fees (€), Other transaction and moving costs (€).
- Ongoing ownership budget: Annual home insurance (€), Annual maintenance allowance (€), Confirmed annual property tax (€), Annual management fees (€).
Worked example
Illustrative inputs, not a recommendation or quotation. Defaults can be changed above; this example does not describe your own circumstances.
See carried example inputs
- Purchase price (€)
- 350000
- Deposit (€)
- 70000
- Gross household annual income (€)
- 80000
- Borrower category
- First-time owner occupier
- Mortgage annual interest (%)
- 4
- Mortgage term (years)
- 30
- Use separately confirmed stamp-duty consideration
- No
- Legal fees including VAT (€)
- 2000
- Survey and valuation fees (€)
- 700
- Other transaction and moving costs (€)
- 1000
- Annual home insurance (€)
- 450
- Annual maintenance allowance (€)
- 2000
- Confirmed annual property tax (€)
- 350
- Annual management fees (€)
- 0
- Upfront Cash
- €77,200.00
- Monthly Ownership Costs
- €1,570.09
Included
- Deposit, standard residential stamp duty and entered transaction fees in upfront cash
- Mortgage repayments, insurance, maintenance, property tax and management fees in recurring costs
Excluded
- Lending approval, exemptions and special stamp-duty transactions
- Utilities, renovations, property appreciation and changing interest rates
- Mortgage protection unless included in the entered insurance allowance
Related tools and guides
Mortgage & borrowing limitsIrish stamp dutyRental yield & cash flowMortgage switching comparisonRent versus buy wealth scenarioHome purchase cash budgetPricing a jobChoosing an EV
All property calculators