1949 Glenbrook Road 89413 Glenbrook, United States
Advertised price
88 935 098 EUR
1949 Glenbrook Road, Glenbrook, NV 89413, USA 89413 Glenbrook
Agency reference : | 2200072 |
Hornwell reference : | RES-1703000029330 |
Property Type : | Hotel |
Number of rooms : | 49 |
Number of rooms : | 25 |
Number of bathrooms : | 29 |
Year of construction : | 0 |
Floor : | |
Parking lot : |
#, street, path... : | 1949 Glenbrook Road |
Residence, building, post box : | |
District : | |
Arrondissement : | |
Postal code : | 89413 |
City : | Glenbrook |
County / Department : | Douglas County |
State / Region : | Nevada |
Country : | United States |
SHAKESPEARE RANCH |
Never before has such a grand combination of iconic ranch, lakefront and forestland been offered for sale at once in Lake Tahoe’s rich history. This Landmark Tahoe lakefront Ranch has traded hands only twice since 1861. No other land holding on the shores of Lake Tahoe can imitate the image of the historic Shakespeare Ranch. The property encompasses fields and streams, forest and mountains, sandy beaches and crystal waters. Shakespeare boasts some of Lake Tahoe’s most accessible, yet unspoiled shoreline with hidden coves and boulder bays alongside well-provisioned harbors, all waiting to be explored. Mark Twain best describes the four season splendor found here as, "The fairest picture the whole earth affords." Named for the protected meadow (glen) and year-round stream that flows through it (brook), the original settlement was founded in 1860. During the late 1800’s Glenbrook was home to the largest and most productive lumber operation in the Tahoe Basin. When the mining rush in the Comstock ended around the turn of the century, the lumber and mill town gradually transitioned into a summer resort community. With just a few small inns in the meadow and at the shore of Glenbrook Bay, the first visitors to the area arrived by stagecoach and by steamer from the West Shore. In 1906, the Bliss family assembled the Glenbrook Inn which included buildings from the original Jellerson Hotel and Lakeshore House. By the early 1900’s the once busy lumber operations had all but disappeared and Glenbrook had become the bucolic site of the Glenbrook Inn and Ranch. With railroad service from Truckee to Tahoe City and steamer service across the lake to Glenbrook, the Inn became the fashionable summer resort of affluent vacationers from around the country. The tradition continues today as generations gather by the beach with pier and cabanas, riding to the clubhouse by golf cart for lunch, tennis, or a round of golf. Just minutes from California by boat, harboring Nevada tax benefits. The current owner of the Ranch began his love affair with Tahoe as a youngster during family summer vacations at the lake. Buying their first property in Glenbrook over 30 years ago, the family gradually acquired parcels around the original Glenbrook Inn and Ranch that compromise this idyllic compound. The name is derived from the towering rocky outcrop, Shakespeare Rock, where early settlers claimed they could see the cameo profile of the “Old Bard”. Over the past 25 years, they have relocated and restored many of the historic structures and buildings and have worked with architect Marc Appleton in designing and new construction, taking great care to maintain the historic integrity of the original Ranch. “It’s just a great little town,” Appleton describes the community of Glenbrook. “It’s all white clapboard houses with picket fences. Glenbrook has East Coast roots, and the buildings were all somewhat inspired by New England.” Property highlights of this 133-acre assemblage include over 400 feet of Lake Tahoe’s most desirable shoreline, a 397-foot shared pier with boatlift, five boat buoys, and nearly 40,000 square feet of improvements. There are 17 guest homes and cabins featuring 25 bedrooms centered around a courtyard with gazebo, and plans for a new approximately 9,500-square-foot home. There is a grand indoor pool with fireside dining and outdoor spa, a daylight wine tasting cellar, an office suite and gym, an art room, a catering area, and event bathrooms. The ranch would not be complete without its horse stables with paddocks, a green house, vegetable gardens, animal enclosures, and rodeo grounds with pens and bleachers, all flanked by the iconic Shakespeare Rock included in the estate, a backdrop for this awe inspiring hamlet. The owners have been faithful stewards of this precious land holding and have helped to revive many of the old traditions such as the Rodeos that date as far back as the 1940's and horse drawn stagecoach rides, and have added wonderful new traditions for the community to enjoy. “The history of the area is what’s so interesting,” adds Camille Ruvo. “To know about the rodeos and the other things that happened on the ranch for many, many years- and then it just sat there quiet. To continue on with some of those traditions became a goal for us.” The annual "Glenbrook Rodeo" held on the Ranch is a tradition dating back to the 1940's. The popular event was revived by the current owners in 2000, featuring bull and bronco riding, ribbon roping and barrel racing. In addition to the rodeo, there are carnival games and a silent auction followed by an extraordinary dinner prepared by restaurateur Emeril Lagasse. Past headliners including Robin Williams, Jay Leno, Lionel Richie, Kenny "Babyface" Edmonds, Kenny Loggins and the band America have performed in the 5,000-square-foot entertainment barn. Built in 1873, the barn has been restored with a chef's kitchen and glass wine room. “They don’t make barns like this in Texas,” President Bush told the owners when he visited the Ranch one summer. Offering a preeminent, year-round lifestyle combined with Nevada tax benefits, Shakespeare Ranch is just four hours from San Francisco Bay Area and Silicon Valley, and under an hour by air. "This significant landholding on the shores of Lake Tahoe can never be replicated," states Claudia Thompson, long time Glenbrook resident and co-listing agent. "Shakespeare Ranch is truly a place to set down roots and to leave a legacy." More details about this historic landmark are available at TahoeLegacy.com. Sierra Sotheby's International Realty® local brokerage offices enable sellers and buyers to find representatives experienced in offering exceptional homes in Lake Tahoe. The Sotheby’s International Realty network currently has more than 15,000 independent sales associates located in approximately 720 offices in 52 countries and territories worldwide. In addition to the referral opportunities and widened exposure generated from this source, the firm’s brokers and clients benefit from an association with the Sotheby’s auction house and worldwide Sotheby’s International Realty marketing programs. Each office is independently owned and operated. For more information, visit www.sierrasothebysrealty.com, search #SierraSIR on Twitter, follow us on Facebook, or call one of our offices: (Squaw Valley) 530-581-1800; (Incline Village) 775-832-4900; (Zephyr Cove) 775-588-7710, (South Lake Tahoe) 530-494-7600; (Tahoe Donner) 530-587-3505. Sotheby’s International Realty listings are marketed on the sothebysrealty.com global website. |
Month | Year | Deadline | Main | Interest | Remains to be paid | Paid |
---|---|---|---|---|---|---|
06 | 2025 | 1 | 115 799 € | 196 072 € | 71 032 280 € | 311 871 € |
07 | 2025 | 2 | 116 118 € | 195 753 € | 70 916 162 € | 623 742 € |
08 | 2025 | 3 | 116 438 € | 195 433 € | 70 799 724 € | 935 613 € |
09 | 2025 | 4 | 116 759 € | 195 112 € | 70 682 965 € | 1 247 484 € |
10 | 2025 | 5 | 117 081 € | 194 790 € | 70 565 884 € | 1 559 355 € |
11 | 2025 | 6 | 117 403 € | 194 468 € | 70 448 481 € | 1 871 226 € |
12 | 2025 | 7 | 117 727 € | 194 144 € | 70 330 754 € | 2 183 098 € |
01 | 2026 | 8 | 118 051 € | 193 820 € | 70 212 703 € | 2 494 969 € |
02 | 2026 | 9 | 118 377 € | 193 495 € | 70 094 326 € | 2 806 840 € |
03 | 2026 | 10 | 118 703 € | 193 168 € | 69 975 624 € | 3 118 711 € |
04 | 2026 | 11 | 119 030 € | 192 841 € | 69 856 594 € | 3 430 582 € |
05 | 2026 | 12 | 119 358 € | 192 513 € | 69 737 236 € | 3 742 453 € |
06 | 2026 | 13 | 119 687 € | 192 184 € | 69 617 549 € | 4 054 324 € |
07 | 2026 | 14 | 120 017 € | 191 854 € | 69 497 532 € | 4 366 195 € |
08 | 2026 | 15 | 120 347 € | 191 524 € | 69 377 185 € | 4 678 066 € |
09 | 2026 | 16 | 120 679 € | 191 192 € | 69 256 506 € | 4 989 937 € |
10 | 2026 | 17 | 121 012 € | 190 859 € | 69 135 494 € | 5 301 808 € |
11 | 2026 | 18 | 121 345 € | 190 526 € | 69 014 149 € | 5 613 679 € |
12 | 2026 | 19 | 121 680 € | 190 191 € | 68 892 469 € | 5 925 550 € |
01 | 2027 | 20 | 122 015 € | 189 856 € | 68 770 454 € | 6 237 421 € |
02 | 2027 | 21 | 122 351 € | 189 520 € | 68 648 103 € | 6 549 293 € |
03 | 2027 | 22 | 122 688 € | 189 183 € | 68 525 415 € | 6 861 164 € |
04 | 2027 | 23 | 123 026 € | 188 845 € | 68 402 389 € | 7 173 035 € |
05 | 2027 | 24 | 123 365 € | 188 506 € | 68 279 023 € | 7 484 906 € |
06 | 2027 | 25 | 123 705 € | 188 166 € | 68 155 318 € | 7 796 777 € |
07 | 2027 | 26 | 124 046 € | 187 825 € | 68 031 271 € | 8 108 648 € |
08 | 2027 | 27 | 124 388 € | 187 483 € | 67 906 883 € | 8 420 519 € |
09 | 2027 | 28 | 124 731 € | 187 140 € | 67 782 152 € | 8 732 390 € |
10 | 2027 | 29 | 125 075 € | 186 796 € | 67 657 077 € | 9 044 261 € |
11 | 2027 | 30 | 125 419 € | 186 452 € | 67 531 658 € | 9 356 132 € |
12 | 2027 | 31 | 125 765 € | 186 106 € | 67 405 893 € | 9 668 003 € |
01 | 2028 | 32 | 126 112 € | 185 759 € | 67 279 781 € | 9 979 874 € |
02 | 2028 | 33 | 126 459 € | 185 412 € | 67 153 322 € | 10 291 745 € |
03 | 2028 | 34 | 126 808 € | 185 063 € | 67 026 514 € | 10 603 616 € |
04 | 2028 | 35 | 127 157 € | 184 714 € | 66 899 357 € | 10 915 488 € |
05 | 2028 | 36 | 127 508 € | 184 363 € | 66 771 849 € | 11 227 359 € |
06 | 2028 | 37 | 127 859 € | 184 012 € | 66 643 990 € | 11 539 230 € |
07 | 2028 | 38 | 128 211 € | 183 660 € | 66 515 779 € | 11 851 101 € |
08 | 2028 | 39 | 128 565 € | 183 306 € | 66 387 214 € | 12 162 972 € |
09 | 2028 | 40 | 128 919 € | 182 952 € | 66 258 296 € | 12 474 843 € |
10 | 2028 | 41 | 129 274 € | 182 597 € | 66 129 021 € | 12 786 714 € |
11 | 2028 | 42 | 129 631 € | 182 241 € | 65 999 391 € | 13 098 585 € |
12 | 2028 | 43 | 129 988 € | 181 883 € | 65 869 403 € | 13 410 456 € |
01 | 2029 | 44 | 130 346 € | 181 525 € | 65 739 057 € | 13 722 327 € |
02 | 2029 | 45 | 130 705 € | 181 166 € | 65 608 352 € | 14 034 198 € |
03 | 2029 | 46 | 131 065 € | 180 806 € | 65 477 287 € | 14 346 069 € |
04 | 2029 | 47 | 131 427 € | 180 444 € | 65 345 860 € | 14 657 940 € |
05 | 2029 | 48 | 131 789 € | 180 082 € | 65 214 071 € | 14 969 811 € |
06 | 2029 | 49 | 132 152 € | 179 719 € | 65 081 919 € | 15 281 683 € |
07 | 2029 | 50 | 132 516 € | 179 355 € | 64 949 403 € | 15 593 554 € |
08 | 2029 | 51 | 132 881 € | 178 990 € | 64 816 522 € | 15 905 425 € |
09 | 2029 | 52 | 133 248 € | 178 624 € | 64 683 274 € | 16 217 296 € |
10 | 2029 | 53 | 133 615 € | 178 256 € | 64 549 660 € | 16 529 167 € |
11 | 2029 | 54 | 133 983 € | 177 888 € | 64 415 677 € | 16 841 038 € |
12 | 2029 | 55 | 134 352 € | 177 519 € | 64 281 324 € | 17 152 909 € |
01 | 2030 | 56 | 134 722 € | 177 149 € | 64 146 602 € | 17 464 780 € |
02 | 2030 | 57 | 135 094 € | 176 777 € | 64 011 508 € | 17 776 651 € |
03 | 2030 | 58 | 135 466 € | 176 405 € | 63 876 042 € | 18 088 522 € |
04 | 2030 | 59 | 135 839 € | 176 032 € | 63 740 203 € | 18 400 393 € |
05 | 2030 | 60 | 136 214 € | 175 657 € | 63 603 989 € | 18 712 264 € |
06 | 2030 | 61 | 136 589 € | 175 282 € | 63 467 400 € | 19 024 135 € |
07 | 2030 | 62 | 136 965 € | 174 906 € | 63 330 435 € | 19 336 006 € |
08 | 2030 | 63 | 137 343 € | 174 528 € | 63 193 092 € | 19 647 878 € |
09 | 2030 | 64 | 137 721 € | 174 150 € | 63 055 370 € | 19 959 749 € |
10 | 2030 | 65 | 138 101 € | 173 770 € | 62 917 269 € | 20 271 620 € |
11 | 2030 | 66 | 138 482 € | 173 390 € | 62 778 788 € | 20 583 491 € |
12 | 2030 | 67 | 138 863 € | 173 008 € | 62 639 925 € | 20 895 362 € |
01 | 2031 | 68 | 139 246 € | 172 625 € | 62 500 679 € | 21 207 233 € |
02 | 2031 | 69 | 139 630 € | 172 241 € | 62 361 049 € | 21 519 104 € |
03 | 2031 | 70 | 140 014 € | 171 857 € | 62 221 035 € | 21 830 975 € |
04 | 2031 | 71 | 140 400 € | 171 471 € | 62 080 634 € | 22 142 846 € |
05 | 2031 | 72 | 140 787 € | 171 084 € | 61 939 847 € | 22 454 717 € |
06 | 2031 | 73 | 141 175 € | 170 696 € | 61 798 672 € | 22 766 588 € |
07 | 2031 | 74 | 141 564 € | 170 307 € | 61 657 108 € | 23 078 459 € |
08 | 2031 | 75 | 141 954 € | 169 917 € | 61 515 153 € | 23 390 330 € |
09 | 2031 | 76 | 142 346 € | 169 526 € | 61 372 808 € | 23 702 201 € |
10 | 2031 | 77 | 142 738 € | 169 133 € | 61 230 070 € | 24 014 073 € |
11 | 2031 | 78 | 143 131 € | 168 740 € | 61 086 939 € | 24 325 944 € |
12 | 2031 | 79 | 143 526 € | 168 345 € | 60 943 413 € | 24 637 815 € |
01 | 2032 | 80 | 143 921 € | 167 950 € | 60 799 492 € | 24 949 686 € |
02 | 2032 | 81 | 144 318 € | 167 553 € | 60 655 174 € | 25 261 557 € |
03 | 2032 | 82 | 144 716 € | 167 156 € | 60 510 459 € | 25 573 428 € |
04 | 2032 | 83 | 145 114 € | 166 757 € | 60 365 344 € | 25 885 299 € |
05 | 2032 | 84 | 145 514 € | 166 357 € | 60 219 830 € | 26 197 170 € |
06 | 2032 | 85 | 145 915 € | 165 956 € | 60 073 915 € | 26 509 041 € |
07 | 2032 | 86 | 146 317 € | 165 554 € | 59 927 598 € | 26 820 912 € |
08 | 2032 | 87 | 146 721 € | 165 150 € | 59 780 877 € | 27 132 783 € |
09 | 2032 | 88 | 147 125 € | 164 746 € | 59 633 752 € | 27 444 654 € |
10 | 2032 | 89 | 147 530 € | 164 341 € | 59 486 222 € | 27 756 525 € |
11 | 2032 | 90 | 147 937 € | 163 934 € | 59 338 285 € | 28 068 396 € |
12 | 2032 | 91 | 148 345 € | 163 526 € | 59 189 940 € | 28 380 268 € |
01 | 2033 | 92 | 148 753 € | 163 118 € | 59 041 187 € | 28 692 139 € |
02 | 2033 | 93 | 149 163 € | 162 708 € | 58 892 023 € | 29 004 010 € |
03 | 2033 | 94 | 149 574 € | 162 297 € | 58 742 449 € | 29 315 881 € |
04 | 2033 | 95 | 149 987 € | 161 884 € | 58 592 462 € | 29 627 752 € |
05 | 2033 | 96 | 150 400 € | 161 471 € | 58 442 062 € | 29 939 623 € |
06 | 2033 | 97 | 150 814 € | 161 057 € | 58 291 248 € | 30 251 494 € |
07 | 2033 | 98 | 151 230 € | 160 641 € | 58 140 018 € | 30 563 365 € |
08 | 2033 | 99 | 151 647 € | 160 224 € | 57 988 371 € | 30 875 236 € |
09 | 2033 | 100 | 152 065 € | 159 806 € | 57 836 306 € | 31 187 107 € |
10 | 2033 | 101 | 152 484 € | 159 387 € | 57 683 822 € | 31 498 978 € |
11 | 2033 | 102 | 152 904 € | 158 967 € | 57 530 918 € | 31 810 849 € |
12 | 2033 | 103 | 153 325 € | 158 546 € | 57 377 593 € | 32 122 720 € |
01 | 2034 | 104 | 153 748 € | 158 123 € | 57 223 845 € | 32 434 591 € |
02 | 2034 | 105 | 154 172 € | 157 699 € | 57 069 673 € | 32 746 463 € |
03 | 2034 | 106 | 154 597 € | 157 275 € | 56 915 076 € | 33 058 334 € |
04 | 2034 | 107 | 155 023 € | 156 848 € | 56 760 054 € | 33 370 205 € |
05 | 2034 | 108 | 155 450 € | 156 421 € | 56 604 604 € | 33 682 076 € |
06 | 2034 | 109 | 155 878 € | 155 993 € | 56 448 726 € | 33 993 947 € |
07 | 2034 | 110 | 156 308 € | 155 563 € | 56 292 418 € | 34 305 818 € |
08 | 2034 | 111 | 156 739 € | 155 133 € | 56 135 679 € | 34 617 689 € |
09 | 2034 | 112 | 157 170 € | 154 701 € | 55 978 509 € | 34 929 560 € |
10 | 2034 | 113 | 157 604 € | 154 267 € | 55 820 905 € | 35 241 431 € |
11 | 2034 | 114 | 158 038 € | 153 833 € | 55 662 867 € | 35 553 302 € |
12 | 2034 | 115 | 158 473 € | 153 398 € | 55 504 394 € | 35 865 173 € |
01 | 2035 | 116 | 158 910 € | 152 961 € | 55 345 484 € | 36 177 044 € |
02 | 2035 | 117 | 159 348 € | 152 523 € | 55 186 136 € | 36 488 915 € |
03 | 2035 | 118 | 159 787 € | 152 084 € | 55 026 348 € | 36 800 786 € |
04 | 2035 | 119 | 160 228 € | 151 643 € | 54 866 121 € | 37 112 658 € |
05 | 2035 | 120 | 160 669 € | 151 202 € | 54 705 452 € | 37 424 529 € |
06 | 2035 | 121 | 161 112 € | 150 759 € | 54 544 340 € | 37 736 400 € |
07 | 2035 | 122 | 161 556 € | 150 315 € | 54 382 784 € | 38 048 271 € |
08 | 2035 | 123 | 162 001 € | 149 870 € | 54 220 782 € | 38 360 142 € |
09 | 2035 | 124 | 162 448 € | 149 423 € | 54 058 335 € | 38 672 013 € |
10 | 2035 | 125 | 162 895 € | 148 976 € | 53 895 440 € | 38 983 884 € |
11 | 2035 | 126 | 163 344 € | 148 527 € | 53 732 095 € | 39 295 755 € |
12 | 2035 | 127 | 163 794 € | 148 077 € | 53 568 301 € | 39 607 626 € |
01 | 2036 | 128 | 164 246 € | 147 625 € | 53 404 055 € | 39 919 497 € |
02 | 2036 | 129 | 164 698 € | 147 173 € | 53 239 357 € | 40 231 368 € |
03 | 2036 | 130 | 165 152 € | 146 719 € | 53 074 205 € | 40 543 239 € |
04 | 2036 | 131 | 165 607 € | 146 264 € | 52 908 597 € | 40 855 110 € |
05 | 2036 | 132 | 166 064 € | 145 807 € | 52 742 533 € | 41 166 981 € |
06 | 2036 | 133 | 166 521 € | 145 350 € | 52 576 012 € | 41 478 853 € |
07 | 2036 | 134 | 166 980 € | 144 891 € | 52 409 032 € | 41 790 724 € |
08 | 2036 | 135 | 167 441 € | 144 431 € | 52 241 591 € | 42 102 595 € |
09 | 2036 | 136 | 167 902 € | 143 969 € | 52 073 689 € | 42 414 466 € |
10 | 2036 | 137 | 168 365 € | 143 506 € | 51 905 324 € | 42 726 337 € |
11 | 2036 | 138 | 168 829 € | 143 042 € | 51 736 496 € | 43 038 208 € |
12 | 2036 | 139 | 169 294 € | 142 577 € | 51 567 202 € | 43 350 079 € |
01 | 2037 | 140 | 169 760 € | 142 111 € | 51 397 441 € | 43 661 950 € |
02 | 2037 | 141 | 170 228 € | 141 643 € | 51 227 213 € | 43 973 821 € |
03 | 2037 | 142 | 170 697 € | 141 174 € | 51 056 516 € | 44 285 692 € |
04 | 2037 | 143 | 171 168 € | 140 703 € | 50 885 348 € | 44 597 563 € |
05 | 2037 | 144 | 171 640 € | 140 232 € | 50 713 708 € | 44 909 434 € |
06 | 2037 | 145 | 172 113 € | 139 759 € | 50 541 596 € | 45 221 305 € |
07 | 2037 | 146 | 172 587 € | 139 284 € | 50 369 009 € | 45 533 176 € |
08 | 2037 | 147 | 173 062 € | 138 809 € | 50 195 947 € | 45 845 048 € |
09 | 2037 | 148 | 173 539 € | 138 332 € | 50 022 407 € | 46 156 919 € |
10 | 2037 | 149 | 174 018 € | 137 853 € | 49 848 390 € | 46 468 790 € |
11 | 2037 | 150 | 174 497 € | 137 374 € | 49 673 892 € | 46 780 661 € |
12 | 2037 | 151 | 174 978 € | 136 893 € | 49 498 914 € | 47 092 532 € |
01 | 2038 | 152 | 175 460 € | 136 411 € | 49 323 454 € | 47 404 403 € |
02 | 2038 | 153 | 175 944 € | 135 927 € | 49 147 510 € | 47 716 274 € |
03 | 2038 | 154 | 176 429 € | 135 442 € | 48 971 081 € | 48 028 145 € |
04 | 2038 | 155 | 176 915 € | 134 956 € | 48 794 167 € | 48 340 016 € |
05 | 2038 | 156 | 177 402 € | 134 469 € | 48 616 764 € | 48 651 887 € |
06 | 2038 | 157 | 177 891 € | 133 980 € | 48 438 873 € | 48 963 758 € |
07 | 2038 | 158 | 178 382 € | 133 489 € | 48 260 491 € | 49 275 629 € |
08 | 2038 | 159 | 178 873 € | 132 998 € | 48 081 618 € | 49 587 500 € |
09 | 2038 | 160 | 179 366 € | 132 505 € | 47 902 252 € | 49 899 371 € |
10 | 2038 | 161 | 179 860 € | 132 011 € | 47 722 391 € | 50 211 243 € |
11 | 2038 | 162 | 180 356 € | 131 515 € | 47 542 035 € | 50 523 114 € |
12 | 2038 | 163 | 180 853 € | 131 018 € | 47 361 182 € | 50 834 985 € |
01 | 2039 | 164 | 181 352 € | 130 520 € | 47 179 831 € | 51 146 856 € |
02 | 2039 | 165 | 181 851 € | 130 020 € | 46 997 979 € | 51 458 727 € |
03 | 2039 | 166 | 182 352 € | 129 519 € | 46 815 627 € | 51 770 598 € |
04 | 2039 | 167 | 182 855 € | 129 016 € | 46 632 772 € | 52 082 469 € |
05 | 2039 | 168 | 183 359 € | 128 512 € | 46 449 413 € | 52 394 340 € |
06 | 2039 | 169 | 183 864 € | 128 007 € | 46 265 549 € | 52 706 211 € |
07 | 2039 | 170 | 184 371 € | 127 500 € | 46 081 178 € | 53 018 082 € |
08 | 2039 | 171 | 184 879 € | 126 992 € | 45 896 299 € | 53 329 953 € |
09 | 2039 | 172 | 185 389 € | 126 483 € | 45 710 910 € | 53 641 824 € |
10 | 2039 | 173 | 185 899 € | 125 972 € | 45 525 011 € | 53 953 695 € |
11 | 2039 | 174 | 186 412 € | 125 459 € | 45 338 599 € | 54 265 566 € |
12 | 2039 | 175 | 186 925 € | 124 946 € | 45 151 674 € | 54 577 438 € |
01 | 2040 | 176 | 187 441 € | 124 430 € | 44 964 233 € | 54 889 309 € |
02 | 2040 | 177 | 187 957 € | 123 914 € | 44 776 276 € | 55 201 180 € |
03 | 2040 | 178 | 188 475 € | 123 396 € | 44 587 801 € | 55 513 051 € |
04 | 2040 | 179 | 188 995 € | 122 877 € | 44 398 806 € | 55 824 922 € |
05 | 2040 | 180 | 189 515 € | 122 356 € | 44 209 291 € | 56 136 793 € |
06 | 2040 | 181 | 190 038 € | 121 833 € | 44 019 253 € | 56 448 664 € |
07 | 2040 | 182 | 190 561 € | 121 310 € | 43 828 692 € | 56 760 535 € |
08 | 2040 | 183 | 191 086 € | 120 785 € | 43 637 605 € | 57 072 406 € |
09 | 2040 | 184 | 191 613 € | 120 258 € | 43 445 992 € | 57 384 277 € |
10 | 2040 | 185 | 192 141 € | 119 730 € | 43 253 851 € | 57 696 148 € |
11 | 2040 | 186 | 192 671 € | 119 200 € | 43 061 181 € | 58 008 019 € |
12 | 2040 | 187 | 193 202 € | 118 669 € | 42 867 979 € | 58 319 890 € |
01 | 2041 | 188 | 193 734 € | 118 137 € | 42 674 245 € | 58 631 761 € |
02 | 2041 | 189 | 194 268 € | 117 603 € | 42 479 977 € | 58 943 633 € |
03 | 2041 | 190 | 194 803 € | 117 068 € | 42 285 174 € | 59 255 504 € |
04 | 2041 | 191 | 195 340 € | 116 531 € | 42 089 833 € | 59 567 375 € |
05 | 2041 | 192 | 195 879 € | 115 993 € | 41 893 955 € | 59 879 246 € |
06 | 2041 | 193 | 196 418 € | 115 453 € | 41 697 537 € | 60 191 117 € |
07 | 2041 | 194 | 196 960 € | 114 911 € | 41 500 577 € | 60 502 988 € |
08 | 2041 | 195 | 197 502 € | 114 369 € | 41 303 075 € | 60 814 859 € |
09 | 2041 | 196 | 198 047 € | 113 824 € | 41 105 028 € | 61 126 730 € |
10 | 2041 | 197 | 198 592 € | 113 279 € | 40 906 436 € | 61 438 601 € |
11 | 2041 | 198 | 199 140 € | 112 731 € | 40 707 296 € | 61 750 472 € |
12 | 2041 | 199 | 199 689 € | 112 183 € | 40 507 607 € | 62 062 343 € |
01 | 2042 | 200 | 200 239 € | 111 632 € | 40 307 368 € | 62 374 214 € |
02 | 2042 | 201 | 200 791 € | 111 080 € | 40 106 578 € | 62 686 085 € |
03 | 2042 | 202 | 201 344 € | 110 527 € | 39 905 234 € | 62 997 956 € |
04 | 2042 | 203 | 201 899 € | 109 972 € | 39 703 335 € | 63 309 828 € |
05 | 2042 | 204 | 202 455 € | 109 416 € | 39 500 880 € | 63 621 699 € |
06 | 2042 | 205 | 203 013 € | 108 858 € | 39 297 866 € | 63 933 570 € |
07 | 2042 | 206 | 203 573 € | 108 298 € | 39 094 294 € | 64 245 441 € |
08 | 2042 | 207 | 204 134 € | 107 737 € | 38 890 160 € | 64 557 312 € |
09 | 2042 | 208 | 204 696 € | 107 175 € | 38 685 464 € | 64 869 183 € |
10 | 2042 | 209 | 205 260 € | 106 611 € | 38 480 203 € | 65 181 054 € |
11 | 2042 | 210 | 205 826 € | 106 045 € | 38 274 377 € | 65 492 925 € |
12 | 2042 | 211 | 206 393 € | 105 478 € | 38 067 984 € | 65 804 796 € |
01 | 2043 | 212 | 206 962 € | 104 909 € | 37 861 022 € | 66 116 667 € |
02 | 2043 | 213 | 207 532 € | 104 339 € | 37 653 490 € | 66 428 538 € |
03 | 2043 | 214 | 208 104 € | 103 767 € | 37 445 385 € | 66 740 409 € |
04 | 2043 | 215 | 208 678 € | 103 193 € | 37 236 707 € | 67 052 280 € |
05 | 2043 | 216 | 209 253 € | 102 618 € | 37 027 455 € | 67 364 151 € |
06 | 2043 | 217 | 209 830 € | 102 041 € | 36 817 625 € | 67 676 023 € |
07 | 2043 | 218 | 210 408 € | 101 463 € | 36 607 217 € | 67 987 894 € |
08 | 2043 | 219 | 210 988 € | 100 883 € | 36 396 229 € | 68 299 765 € |
09 | 2043 | 220 | 211 569 € | 100 302 € | 36 184 660 € | 68 611 636 € |
10 | 2043 | 221 | 212 152 € | 99 719 € | 35 972 508 € | 68 923 507 € |
11 | 2043 | 222 | 212 737 € | 99 134 € | 35 759 771 € | 69 235 378 € |
12 | 2043 | 223 | 213 323 € | 98 548 € | 35 546 448 € | 69 547 249 € |
01 | 2044 | 224 | 213 911 € | 97 960 € | 35 332 537 € | 69 859 120 € |
02 | 2044 | 225 | 214 500 € | 97 371 € | 35 118 037 € | 70 170 991 € |
03 | 2044 | 226 | 215 092 € | 96 779 € | 34 902 945 € | 70 482 862 € |
04 | 2044 | 227 | 215 684 € | 96 187 € | 34 687 261 € | 70 794 733 € |
05 | 2044 | 228 | 216 279 € | 95 592 € | 34 470 982 € | 71 106 604 € |
06 | 2044 | 229 | 216 875 € | 94 996 € | 34 254 107 € | 71 418 475 € |
07 | 2044 | 230 | 217 472 € | 94 399 € | 34 036 635 € | 71 730 346 € |
08 | 2044 | 231 | 218 072 € | 93 799 € | 33 818 563 € | 72 042 218 € |
09 | 2044 | 232 | 218 673 € | 93 198 € | 33 599 890 € | 72 354 089 € |
10 | 2044 | 233 | 219 275 € | 92 596 € | 33 380 615 € | 72 665 960 € |
11 | 2044 | 234 | 219 880 € | 91 991 € | 33 160 735 € | 72 977 831 € |
12 | 2044 | 235 | 220 486 € | 91 385 € | 32 940 250 € | 73 289 702 € |
01 | 2045 | 236 | 221 093 € | 90 778 € | 32 719 156 € | 73 601 573 € |
02 | 2045 | 237 | 221 703 € | 90 169 € | 32 497 454 € | 73 913 444 € |
03 | 2045 | 238 | 222 313 € | 89 558 € | 32 275 140 € | 74 225 315 € |
04 | 2045 | 239 | 222 926 € | 88 945 € | 32 052 214 € | 74 537 186 € |
05 | 2045 | 240 | 223 541 € | 88 331 € | 31 828 674 € | 74 849 057 € |
06 | 2045 | 241 | 224 157 € | 87 715 € | 31 604 517 € | 75 160 928 € |
07 | 2045 | 242 | 224 774 € | 87 097 € | 31 379 743 € | 75 472 799 € |
08 | 2045 | 243 | 225 394 € | 86 477 € | 31 154 349 € | 75 784 670 € |
09 | 2045 | 244 | 226 015 € | 85 856 € | 30 928 334 € | 76 096 541 € |
10 | 2045 | 245 | 226 638 € | 85 233 € | 30 701 697 € | 76 408 413 € |
11 | 2045 | 246 | 227 262 € | 84 609 € | 30 474 434 € | 76 720 284 € |
12 | 2045 | 247 | 227 889 € | 83 982 € | 30 246 546 € | 77 032 155 € |
01 | 2046 | 248 | 228 517 € | 83 354 € | 30 018 029 € | 77 344 026 € |
02 | 2046 | 249 | 229 146 € | 82 725 € | 29 788 883 € | 77 655 897 € |
03 | 2046 | 250 | 229 778 € | 82 093 € | 29 559 105 € | 77 967 768 € |
04 | 2046 | 251 | 230 411 € | 81 460 € | 29 328 694 € | 78 279 639 € |
05 | 2046 | 252 | 231 046 € | 80 825 € | 29 097 648 € | 78 591 510 € |
06 | 2046 | 253 | 231 683 € | 80 188 € | 28 865 965 € | 78 903 381 € |
07 | 2046 | 254 | 232 321 € | 79 550 € | 28 633 644 € | 79 215 252 € |
08 | 2046 | 255 | 232 962 € | 78 910 € | 28 400 682 € | 79 527 123 € |
09 | 2046 | 256 | 233 604 € | 78 268 € | 28 167 079 € | 79 838 994 € |
10 | 2046 | 257 | 234 247 € | 77 624 € | 27 932 831 € | 80 150 865 € |
11 | 2046 | 258 | 234 893 € | 76 978 € | 27 697 939 € | 80 462 736 € |
12 | 2046 | 259 | 235 540 € | 76 331 € | 27 462 398 € | 80 774 608 € |
01 | 2047 | 260 | 236 189 € | 75 682 € | 27 226 209 € | 81 086 479 € |
02 | 2047 | 261 | 236 840 € | 75 031 € | 26 989 369 € | 81 398 350 € |
03 | 2047 | 262 | 237 493 € | 74 378 € | 26 751 876 € | 81 710 221 € |
04 | 2047 | 263 | 238 147 € | 73 724 € | 26 513 729 € | 82 022 092 € |
05 | 2047 | 264 | 238 804 € | 73 067 € | 26 274 925 € | 82 333 963 € |
06 | 2047 | 265 | 239 462 € | 72 409 € | 26 035 463 € | 82 645 834 € |
07 | 2047 | 266 | 240 122 € | 71 749 € | 25 795 342 € | 82 957 705 € |
08 | 2047 | 267 | 240 783 € | 71 088 € | 25 554 558 € | 83 269 576 € |
09 | 2047 | 268 | 241 447 € | 70 424 € | 25 313 111 € | 83 581 447 € |
10 | 2047 | 269 | 242 112 € | 69 759 € | 25 070 999 € | 83 893 318 € |
11 | 2047 | 270 | 242 780 € | 69 091 € | 24 828 219 € | 84 205 189 € |
12 | 2047 | 271 | 243 449 € | 68 422 € | 24 584 771 € | 84 517 060 € |
01 | 2048 | 272 | 244 120 € | 67 752 € | 24 340 651 € | 84 828 931 € |
02 | 2048 | 273 | 244 792 € | 67 079 € | 24 095 859 € | 85 140 803 € |
03 | 2048 | 274 | 245 467 € | 66 404 € | 23 850 392 € | 85 452 674 € |
04 | 2048 | 275 | 246 143 € | 65 728 € | 23 604 249 € | 85 764 545 € |
05 | 2048 | 276 | 246 822 € | 65 049 € | 23 357 427 € | 86 076 416 € |
06 | 2048 | 277 | 247 502 € | 64 369 € | 23 109 925 € | 86 388 287 € |
07 | 2048 | 278 | 248 184 € | 63 687 € | 22 861 741 € | 86 700 158 € |
08 | 2048 | 279 | 248 868 € | 63 003 € | 22 612 873 € | 87 012 029 € |
09 | 2048 | 280 | 249 554 € | 62 317 € | 22 363 320 € | 87 323 900 € |
10 | 2048 | 281 | 250 241 € | 61 630 € | 22 113 078 € | 87 635 771 € |
11 | 2048 | 282 | 250 931 € | 60 940 € | 21 862 147 € | 87 947 642 € |
12 | 2048 | 283 | 251 623 € | 60 248 € | 21 610 524 € | 88 259 513 € |
01 | 2049 | 284 | 252 316 € | 59 555 € | 21 358 208 € | 88 571 384 € |
02 | 2049 | 285 | 253 011 € | 58 860 € | 21 105 197 € | 88 883 255 € |
03 | 2049 | 286 | 253 709 € | 58 162 € | 20 851 488 € | 89 195 126 € |
04 | 2049 | 287 | 254 408 € | 57 463 € | 20 597 080 € | 89 506 998 € |
05 | 2049 | 288 | 255 109 € | 56 762 € | 20 341 971 € | 89 818 869 € |
06 | 2049 | 289 | 255 812 € | 56 059 € | 20 086 159 € | 90 130 740 € |
07 | 2049 | 290 | 256 517 € | 55 354 € | 19 829 643 € | 90 442 611 € |
08 | 2049 | 291 | 257 224 € | 54 647 € | 19 572 419 € | 90 754 482 € |
09 | 2049 | 292 | 257 933 € | 53 938 € | 19 314 486 € | 91 066 353 € |
10 | 2049 | 293 | 258 644 € | 53 228 € | 19 055 842 € | 91 378 224 € |
11 | 2049 | 294 | 259 356 € | 52 515 € | 18 796 486 € | 91 690 095 € |
12 | 2049 | 295 | 260 071 € | 51 800 € | 18 536 415 € | 92 001 966 € |
01 | 2050 | 296 | 260 788 € | 51 083 € | 18 275 627 € | 92 313 837 € |
02 | 2050 | 297 | 261 506 € | 50 365 € | 18 014 121 € | 92 625 708 € |
03 | 2050 | 298 | 262 227 € | 49 644 € | 17 751 894 € | 92 937 579 € |
04 | 2050 | 299 | 262 950 € | 48 921 € | 17 488 944 € | 93 249 450 € |
05 | 2050 | 300 | 263 674 € | 48 197 € | 17 225 269 € | 93 561 321 € |
06 | 2050 | 301 | 264 401 € | 47 470 € | 16 960 868 € | 93 873 193 € |
07 | 2050 | 302 | 265 130 € | 46 741 € | 16 695 738 € | 94 185 064 € |
08 | 2050 | 303 | 265 860 € | 46 011 € | 16 429 878 € | 94 496 935 € |
09 | 2050 | 304 | 266 593 € | 45 278 € | 16 163 285 € | 94 808 806 € |
10 | 2050 | 305 | 267 328 € | 44 543 € | 15 895 957 € | 95 120 677 € |
11 | 2050 | 306 | 268 064 € | 43 807 € | 15 627 893 € | 95 432 548 € |
12 | 2050 | 307 | 268 803 € | 43 068 € | 15 359 090 € | 95 744 419 € |
01 | 2051 | 308 | 269 544 € | 42 327 € | 15 089 546 € | 96 056 290 € |
02 | 2051 | 309 | 270 287 € | 41 584 € | 14 819 259 € | 96 368 161 € |
03 | 2051 | 310 | 271 032 € | 40 839 € | 14 548 227 € | 96 680 032 € |
04 | 2051 | 311 | 271 779 € | 40 092 € | 14 276 449 € | 96 991 903 € |
05 | 2051 | 312 | 272 528 € | 39 344 € | 14 003 921 € | 97 303 774 € |
06 | 2051 | 313 | 273 279 € | 38 592 € | 13 730 642 € | 97 615 645 € |
07 | 2051 | 314 | 274 032 € | 37 839 € | 13 456 611 € | 97 927 516 € |
08 | 2051 | 315 | 274 787 € | 37 084 € | 13 181 824 € | 98 239 388 € |
09 | 2051 | 316 | 275 544 € | 36 327 € | 12 906 280 € | 98 551 259 € |
10 | 2051 | 317 | 276 304 € | 35 568 € | 12 629 976 € | 98 863 130 € |
11 | 2051 | 318 | 277 065 € | 34 806 € | 12 352 911 € | 99 175 001 € |
12 | 2051 | 319 | 277 829 € | 34 043 € | 12 075 083 € | 99 486 872 € |
01 | 2052 | 320 | 278 594 € | 33 277 € | 11 796 489 € | 99 798 743 € |
02 | 2052 | 321 | 279 362 € | 32 509 € | 11 517 127 € | 100 110 614 € |
03 | 2052 | 322 | 280 132 € | 31 739 € | 11 236 995 € | 100 422 485 € |
04 | 2052 | 323 | 280 904 € | 30 967 € | 10 956 091 € | 100 734 356 € |
05 | 2052 | 324 | 281 678 € | 30 193 € | 10 674 413 € | 101 046 227 € |
06 | 2052 | 325 | 282 454 € | 29 417 € | 10 391 959 € | 101 358 098 € |
07 | 2052 | 326 | 283 233 € | 28 639 € | 10 108 727 € | 101 669 969 € |
08 | 2052 | 327 | 284 013 € | 27 858 € | 9 824 713 € | 101 981 840 € |
09 | 2052 | 328 | 284 796 € | 27 075 € | 9 539 918 € | 102 293 711 € |
10 | 2052 | 329 | 285 581 € | 26 290 € | 9 254 337 € | 102 605 583 € |
11 | 2052 | 330 | 286 368 € | 25 503 € | 8 967 969 € | 102 917 454 € |
12 | 2052 | 331 | 287 157 € | 24 714 € | 8 680 813 € | 103 229 325 € |
01 | 2053 | 332 | 287 948 € | 23 923 € | 8 392 864 € | 103 541 196 € |
02 | 2053 | 333 | 288 742 € | 23 129 € | 8 104 123 € | 103 853 067 € |
03 | 2053 | 334 | 289 537 € | 22 334 € | 7 814 585 € | 104 164 938 € |
04 | 2053 | 335 | 290 335 € | 21 536 € | 7 524 250 € | 104 476 809 € |
05 | 2053 | 336 | 291 135 € | 20 736 € | 7 233 114 € | 104 788 680 € |
06 | 2053 | 337 | 291 938 € | 19 933 € | 6 941 177 € | 105 100 551 € |
07 | 2053 | 338 | 292 742 € | 19 129 € | 6 648 434 € | 105 412 422 € |
08 | 2053 | 339 | 293 549 € | 18 322 € | 6 354 885 € | 105 724 293 € |
09 | 2053 | 340 | 294 358 € | 17 513 € | 6 060 527 € | 106 036 164 € |
10 | 2053 | 341 | 295 169 € | 16 702 € | 5 765 358 € | 106 348 035 € |
11 | 2053 | 342 | 295 983 € | 15 888 € | 5 469 375 € | 106 659 906 € |
12 | 2053 | 343 | 296 798 € | 15 073 € | 5 172 577 € | 106 971 778 € |
01 | 2054 | 344 | 297 616 € | 14 255 € | 4 874 960 € | 107 283 649 € |
02 | 2054 | 345 | 298 436 € | 13 435 € | 4 576 524 € | 107 595 520 € |
03 | 2054 | 346 | 299 259 € | 12 612 € | 4 277 265 € | 107 907 391 € |
04 | 2054 | 347 | 300 084 € | 11 787 € | 3 977 181 € | 108 219 262 € |
05 | 2054 | 348 | 300 911 € | 10 960 € | 3 676 271 € | 108 531 133 € |
06 | 2054 | 349 | 301 740 € | 10 131 € | 3 374 531 € | 108 843 004 € |
07 | 2054 | 350 | 302 571 € | 9 300 € | 3 071 959 € | 109 154 875 € |
08 | 2054 | 351 | 303 405 € | 8 466 € | 2 768 554 € | 109 466 746 € |
09 | 2054 | 352 | 304 241 € | 7 630 € | 2 464 313 € | 109 778 617 € |
10 | 2054 | 353 | 305 080 € | 6 791 € | 2 159 233 € | 110 090 488 € |
11 | 2054 | 354 | 305 921 € | 5 950 € | 1 853 312 € | 110 402 359 € |
12 | 2054 | 355 | 306 764 € | 5 107 € | 1 546 549 € | 110 714 230 € |
01 | 2055 | 356 | 307 609 € | 4 262 € | 1 238 940 € | 111 026 101 € |
02 | 2055 | 357 | 308 457 € | 3 414 € | 930 483 € | 111 337 973 € |
03 | 2055 | 358 | 309 307 € | 2 564 € | 621 176 € | 111 649 844 € |
04 | 2055 | 359 | 310 159 € | 1 712 € | 311 017 € | 111 961 715 € |
05 | 2055 | 360 | 311 014 € | 857 € | 0 € | 112 273 586 € |