Baufinanzierungsrechner 10/2019
CE-Baufinanz Baufinanzierung
- 0,44%
- gebundener Sollzins*
- 0,45%
- effektiver Jahreszins*
- 925,00€
- Monatsrate
- Gesamtzahlung :166.500,00 EUR
- Tilgungsanteil :155.031,35 EUR
- Zinsanteil :11.468,65 EUR
- Restschuld :94.968,65 EUR
Tilgungsplan ↓
Repr. Beispiel nach §6a PAngV:
Nettodarlehensbetrag 300.000,00 EUR;
Kreditrate: 877,50 EUR;
Gesamtbetrag: 105.300,00 EUR;
Anzahl Kreditraten: 120;
Laufzeit: 120 Monate; Effektiver Jahreszins: 0,51 %;
Gebundener Sollzins: 0,51 %;
Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert.
Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist CE-Baufinanz GmbH Steenkamp 37
22607 Hamburg
22607 Hamburg
| Monat | kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | GESAMT |
|---|---|---|---|---|---|---|---|---|
| 1 | 250.000,00 | 91,67 | 833,33 | 925,00 | 249.166,67 | 91,67 | 833,33 | 925,00 |
| 2 | 249.166,67 | 91,36 | 833,64 | 925,00 | 249.166,67 | 183,03 | 1.666,97 | 1.850,00 |
| 3 | 248.333,03 | 91,06 | 833,94 | 925,00 | 248.333,03 | 274,08 | 2.500,92 | 2.775,00 |
| 4 | 247.499,08 | 90,75 | 834,25 | 925,00 | 247.499,08 | 364,83 | 3.335,17 | 3.700,00 |
| 5 | 246.664,83 | 90,44 | 834,56 | 925,00 | 246.664,83 | 455,28 | 4.169,72 | 4.625,00 |
| 6 | 245.830,28 | 90,14 | 834,86 | 925,00 | 245.830,28 | 545,41 | 5.004,59 | 5.550,00 |
| 7 | 244.995,41 | 89,83 | 835,17 | 925,00 | 244.995,41 | 635,25 | 5.839,75 | 6.475,00 |
| 8 | 244.160,25 | 89,53 | 835,47 | 925,00 | 244.160,25 | 724,77 | 6.675,23 | 7.400,00 |
| 9 | 243.324,77 | 89,22 | 835,78 | 925,00 | 243.324,77 | 813,99 | 7.511,01 | 8.325,00 |
| 10 | 242.488,99 | 88,91 | 836,09 | 925,00 | 242.488,99 | 902,90 | 8.347,10 | 9.250,00 |
| 11 | 241.652,90 | 88,61 | 836,39 | 925,00 | 241.652,90 | 991,51 | 9.183,49 | 10.175,00 |
| 12 | 240.816,51 | 88,30 | 836,70 | 925,00 | 240.816,51 | 1.079,81 | 10.020,19 | 11.100,00 |
| 13 | 239.979,81 | 87,99 | 837,01 | 925,00 | 239.979,81 | 1.167,80 | 10.857,20 | 12.025,00 |
| 14 | 239.142,80 | 87,69 | 837,31 | 925,00 | 239.142,80 | 1.255,49 | 11.694,51 | 12.950,00 |
| 15 | 238.305,49 | 87,38 | 837,62 | 925,00 | 238.305,49 | 1.342,87 | 12.532,13 | 13.875,00 |
| 16 | 237.467,87 | 87,07 | 837,93 | 925,00 | 237.467,87 | 1.429,94 | 13.370,06 | 14.800,00 |
| 17 | 236.629,94 | 86,76 | 838,24 | 925,00 | 236.629,94 | 1.516,70 | 14.208,30 | 15.725,00 |
| 18 | 235.791,70 | 86,46 | 838,54 | 925,00 | 235.791,70 | 1.603,16 | 15.046,84 | 16.650,00 |
| 19 | 234.953,16 | 86,15 | 838,85 | 925,00 | 234.953,16 | 1.689,31 | 15.885,69 | 17.575,00 |
| 20 | 234.114,31 | 85,84 | 839,16 | 925,00 | 234.114,31 | 1.775,15 | 16.724,85 | 18.500,00 |
| 21 | 233.275,15 | 85,53 | 839,47 | 925,00 | 233.275,15 | 1.860,68 | 17.564,32 | 19.425,00 |
| 22 | 232.435,68 | 85,23 | 839,77 | 925,00 | 232.435,68 | 1.945,91 | 18.404,09 | 20.350,00 |
| 23 | 231.595,91 | 84,92 | 840,08 | 925,00 | 231.595,91 | 2.030,83 | 19.244,17 | 21.275,00 |
| 24 | 230.755,83 | 84,61 | 840,39 | 925,00 | 230.755,83 | 2.115,44 | 20.084,56 | 22.200,00 |
| 25 | 229.915,44 | 84,30 | 840,70 | 925,00 | 229.915,44 | 2.199,74 | 20.925,26 | 23.125,00 |
| 26 | 229.074,74 | 83,99 | 841,01 | 925,00 | 229.074,74 | 2.283,74 | 21.766,26 | 24.050,00 |
| 27 | 228.233,74 | 83,69 | 841,31 | 925,00 | 228.233,74 | 2.367,42 | 22.607,58 | 24.975,00 |
| 28 | 227.392,42 | 83,38 | 841,62 | 925,00 | 227.392,42 | 2.450,80 | 23.449,20 | 25.900,00 |
| 29 | 226.550,80 | 83,07 | 841,93 | 925,00 | 226.550,80 | 2.533,87 | 24.291,13 | 26.825,00 |
| 30 | 225.708,87 | 82,76 | 842,24 | 925,00 | 225.708,87 | 2.616,63 | 25.133,37 | 27.750,00 |
| 31 | 224.866,63 | 82,45 | 842,55 | 925,00 | 224.866,63 | 2.699,08 | 25.975,92 | 28.675,00 |
| 32 | 224.024,08 | 82,14 | 842,86 | 925,00 | 224.024,08 | 2.781,22 | 26.818,78 | 29.600,00 |
| 33 | 223.181,22 | 81,83 | 843,17 | 925,00 | 223.181,22 | 2.863,05 | 27.661,95 | 30.525,00 |
| 34 | 222.338,05 | 81,52 | 843,48 | 925,00 | 222.338,05 | 2.944,58 | 28.505,42 | 31.450,00 |
| 35 | 221.494,58 | 81,21 | 843,79 | 925,00 | 221.494,58 | 3.025,79 | 29.349,21 | 32.375,00 |
| 36 | 220.650,79 | 80,91 | 844,09 | 925,00 | 220.650,79 | 3.106,70 | 30.193,30 | 33.300,00 |
| 37 | 219.806,70 | 80,60 | 844,40 | 925,00 | 219.806,70 | 3.187,29 | 31.037,71 | 34.225,00 |
| 38 | 218.962,29 | 80,29 | 844,71 | 925,00 | 218.962,29 | 3.267,58 | 31.882,42 | 35.150,00 |
| 39 | 218.117,58 | 79,98 | 845,02 | 925,00 | 218.117,58 | 3.347,56 | 32.727,44 | 36.075,00 |
| 40 | 217.272,56 | 79,67 | 845,33 | 925,00 | 217.272,56 | 3.427,22 | 33.572,78 | 37.000,00 |
| 41 | 216.427,22 | 79,36 | 845,64 | 925,00 | 216.427,22 | 3.506,58 | 34.418,42 | 37.925,00 |
| 42 | 215.581,58 | 79,05 | 845,95 | 925,00 | 215.581,58 | 3.585,63 | 35.264,37 | 38.850,00 |
| 43 | 214.735,63 | 78,74 | 846,26 | 925,00 | 214.735,63 | 3.664,36 | 36.110,64 | 39.775,00 |
| 44 | 213.889,36 | 78,43 | 846,57 | 925,00 | 213.889,36 | 3.742,79 | 36.957,21 | 40.700,00 |
| 45 | 213.042,79 | 78,12 | 846,88 | 925,00 | 213.042,79 | 3.820,90 | 37.804,10 | 41.625,00 |
| 46 | 212.195,90 | 77,81 | 847,19 | 925,00 | 212.195,90 | 3.898,71 | 38.651,29 | 42.550,00 |
| 47 | 211.348,71 | 77,49 | 847,51 | 925,00 | 211.348,71 | 3.976,20 | 39.498,80 | 43.475,00 |
| 48 | 210.501,20 | 77,18 | 847,82 | 925,00 | 210.501,20 | 4.053,39 | 40.346,61 | 44.400,00 |
| 49 | 209.653,39 | 76,87 | 848,13 | 925,00 | 209.653,39 | 4.130,26 | 41.194,74 | 45.325,00 |
| 50 | 208.805,26 | 76,56 | 848,44 | 925,00 | 208.805,26 | 4.206,82 | 42.043,18 | 46.250,00 |
| 51 | 207.956,82 | 76,25 | 848,75 | 925,00 | 207.956,82 | 4.283,07 | 42.891,93 | 47.175,00 |
| 52 | 207.108,07 | 75,94 | 849,06 | 925,00 | 207.108,07 | 4.359,01 | 43.740,99 | 48.100,00 |
| 53 | 206.259,01 | 75,63 | 849,37 | 925,00 | 206.259,01 | 4.434,64 | 44.590,36 | 49.025,00 |
| 54 | 205.409,64 | 75,32 | 849,68 | 925,00 | 205.409,64 | 4.509,96 | 45.440,04 | 49.950,00 |
| 55 | 204.559,96 | 75,01 | 849,99 | 925,00 | 204.559,96 | 4.584,96 | 46.290,04 | 50.875,00 |
| 56 | 203.709,96 | 74,69 | 850,31 | 925,00 | 203.709,96 | 4.659,66 | 47.140,34 | 51.800,00 |
| 57 | 202.859,66 | 74,38 | 850,62 | 925,00 | 202.859,66 | 4.734,04 | 47.990,96 | 52.725,00 |
| 58 | 202.009,04 | 74,07 | 850,93 | 925,00 | 202.009,04 | 4.808,11 | 48.841,89 | 53.650,00 |
| 59 | 201.158,11 | 73,76 | 851,24 | 925,00 | 201.158,11 | 4.881,87 | 49.693,13 | 54.575,00 |
| 60 | 200.306,87 | 73,45 | 851,55 | 925,00 | 200.306,87 | 4.955,31 | 50.544,69 | 55.500,00 |
| 61 | 199.455,31 | 73,13 | 851,87 | 925,00 | 199.455,31 | 5.028,45 | 51.396,55 | 56.425,00 |
| 62 | 198.603,45 | 72,82 | 852,18 | 925,00 | 198.603,45 | 5.101,27 | 52.248,73 | 57.350,00 |
| 63 | 197.751,27 | 72,51 | 852,49 | 925,00 | 197.751,27 | 5.173,78 | 53.101,22 | 58.275,00 |
| 64 | 196.898,78 | 72,20 | 852,80 | 925,00 | 196.898,78 | 5.245,97 | 53.954,03 | 59.200,00 |
| 65 | 196.045,97 | 71,88 | 853,12 | 925,00 | 196.045,97 | 5.317,86 | 54.807,14 | 60.125,00 |
| 66 | 195.192,86 | 71,57 | 853,43 | 925,00 | 195.192,86 | 5.389,43 | 55.660,57 | 61.050,00 |
| 67 | 194.339,43 | 71,26 | 853,74 | 925,00 | 194.339,43 | 5.460,68 | 56.514,32 | 61.975,00 |
| 68 | 193.485,68 | 70,94 | 854,06 | 925,00 | 193.485,68 | 5.531,63 | 57.368,37 | 62.900,00 |
| 69 | 192.631,63 | 70,63 | 854,37 | 925,00 | 192.631,63 | 5.602,26 | 58.222,74 | 63.825,00 |
| 70 | 191.777,26 | 70,32 | 854,68 | 925,00 | 191.777,26 | 5.672,58 | 59.077,42 | 64.750,00 |
| 71 | 190.922,58 | 70,00 | 855,00 | 925,00 | 190.922,58 | 5.742,58 | 59.932,42 | 65.675,00 |
| 72 | 190.067,58 | 69,69 | 855,31 | 925,00 | 190.067,58 | 5.812,28 | 60.787,72 | 66.600,00 |
| 73 | 189.212,28 | 69,38 | 855,62 | 925,00 | 189.212,28 | 5.881,65 | 61.643,35 | 67.525,00 |
| 74 | 188.356,65 | 69,06 | 855,94 | 925,00 | 188.356,65 | 5.950,72 | 62.499,28 | 68.450,00 |
| 75 | 187.500,72 | 68,75 | 856,25 | 925,00 | 187.500,72 | 6.019,47 | 63.355,53 | 69.375,00 |
| 76 | 186.644,47 | 68,44 | 856,56 | 925,00 | 186.644,47 | 6.087,90 | 64.212,10 | 70.300,00 |
| 77 | 185.787,90 | 68,12 | 856,88 | 925,00 | 185.787,90 | 6.156,03 | 65.068,97 | 71.225,00 |
| 78 | 184.931,03 | 67,81 | 857,19 | 925,00 | 184.931,03 | 6.223,83 | 65.926,17 | 72.150,00 |
| 79 | 184.073,83 | 67,49 | 857,51 | 925,00 | 184.073,83 | 6.291,33 | 66.783,67 | 73.075,00 |
| 80 | 183.216,33 | 67,18 | 857,82 | 925,00 | 183.216,33 | 6.358,51 | 67.641,49 | 74.000,00 |
| 81 | 182.358,51 | 66,86 | 858,14 | 925,00 | 182.358,51 | 6.425,37 | 68.499,63 | 74.925,00 |
| 82 | 181.500,37 | 66,55 | 858,45 | 925,00 | 181.500,37 | 6.491,92 | 69.358,08 | 75.850,00 |
| 83 | 180.641,92 | 66,24 | 858,76 | 925,00 | 180.641,92 | 6.558,16 | 70.216,84 | 76.775,00 |
| 84 | 179.783,16 | 65,92 | 859,08 | 925,00 | 179.783,16 | 6.624,08 | 71.075,92 | 77.700,00 |
| 85 | 178.924,08 | 65,61 | 859,39 | 925,00 | 178.924,08 | 6.689,68 | 71.935,32 | 78.625,00 |
| 86 | 178.064,68 | 65,29 | 859,71 | 925,00 | 178.064,68 | 6.754,97 | 72.795,03 | 79.550,00 |
| 87 | 177.204,97 | 64,98 | 860,02 | 925,00 | 177.204,97 | 6.819,95 | 73.655,05 | 80.475,00 |
| 88 | 176.344,95 | 64,66 | 860,34 | 925,00 | 176.344,95 | 6.884,61 | 74.515,39 | 81.400,00 |
| 89 | 175.484,61 | 64,34 | 860,66 | 925,00 | 175.484,61 | 6.948,95 | 75.376,05 | 82.325,00 |
| 90 | 174.623,95 | 64,03 | 860,97 | 925,00 | 174.623,95 | 7.012,98 | 76.237,02 | 83.250,00 |
| 91 | 173.762,98 | 63,71 | 861,29 | 925,00 | 173.762,98 | 7.076,70 | 77.098,30 | 84.175,00 |
| 92 | 172.901,70 | 63,40 | 861,60 | 925,00 | 172.901,70 | 7.140,09 | 77.959,91 | 85.100,00 |
| 93 | 172.040,09 | 63,08 | 861,92 | 925,00 | 172.040,09 | 7.203,17 | 78.821,83 | 86.025,00 |
| 94 | 171.178,17 | 62,77 | 862,23 | 925,00 | 171.178,17 | 7.265,94 | 79.684,06 | 86.950,00 |
| 95 | 170.315,94 | 62,45 | 862,55 | 925,00 | 170.315,94 | 7.328,39 | 80.546,61 | 87.875,00 |
| 96 | 169.453,39 | 62,13 | 862,87 | 925,00 | 169.453,39 | 7.390,52 | 81.409,48 | 88.800,00 |
| 97 | 168.590,52 | 61,82 | 863,18 | 925,00 | 168.590,52 | 7.452,34 | 82.272,66 | 89.725,00 |
| 98 | 167.727,34 | 61,50 | 863,50 | 925,00 | 167.727,34 | 7.513,84 | 83.136,16 | 90.650,00 |
| 99 | 166.863,84 | 61,18 | 863,82 | 925,00 | 166.863,84 | 7.575,02 | 83.999,98 | 91.575,00 |
| 100 | 166.000,02 | 60,87 | 864,13 | 925,00 | 166.000,02 | 7.635,89 | 84.864,11 | 92.500,00 |
| 101 | 165.135,89 | 60,55 | 864,45 | 925,00 | 165.135,89 | 7.696,44 | 85.728,56 | 93.425,00 |
| 102 | 164.271,44 | 60,23 | 864,77 | 925,00 | 164.271,44 | 7.756,67 | 86.593,33 | 94.350,00 |
| 103 | 163.406,67 | 59,92 | 865,08 | 925,00 | 163.406,67 | 7.816,59 | 87.458,41 | 95.275,00 |
| 104 | 162.541,59 | 59,60 | 865,40 | 925,00 | 162.541,59 | 7.876,19 | 88.323,81 | 96.200,00 |
| 105 | 161.676,19 | 59,28 | 865,72 | 925,00 | 161.676,19 | 7.935,47 | 89.189,53 | 97.125,00 |
| 106 | 160.810,47 | 58,96 | 866,04 | 925,00 | 160.810,47 | 7.994,43 | 90.055,57 | 98.050,00 |
| 107 | 159.944,43 | 58,65 | 866,35 | 925,00 | 159.944,43 | 8.053,08 | 90.921,92 | 98.975,00 |
| 108 | 159.078,08 | 58,33 | 866,67 | 925,00 | 159.078,08 | 8.111,41 | 91.788,59 | 99.900,00 |
| 109 | 158.211,41 | 58,01 | 866,99 | 925,00 | 158.211,41 | 8.169,42 | 92.655,58 | 100.825,00 |
| 110 | 157.344,42 | 57,69 | 867,31 | 925,00 | 157.344,42 | 8.227,11 | 93.522,89 | 101.750,00 |
| 111 | 156.477,11 | 57,37 | 867,63 | 925,00 | 156.477,11 | 8.284,48 | 94.390,52 | 102.675,00 |
| 112 | 155.609,48 | 57,06 | 867,94 | 925,00 | 155.609,48 | 8.341,54 | 95.258,46 | 103.600,00 |
| 113 | 154.741,54 | 56,74 | 868,26 | 925,00 | 154.741,54 | 8.398,28 | 96.126,72 | 104.525,00 |
| 114 | 153.873,28 | 56,42 | 868,58 | 925,00 | 153.873,28 | 8.454,70 | 96.995,30 | 105.450,00 |
| 115 | 153.004,70 | 56,10 | 868,90 | 925,00 | 153.004,70 | 8.510,80 | 97.864,20 | 106.375,00 |
| 116 | 152.135,80 | 55,78 | 869,22 | 925,00 | 152.135,80 | 8.566,58 | 98.733,42 | 107.300,00 |
| 117 | 151.266,58 | 55,46 | 869,54 | 925,00 | 151.266,58 | 8.622,05 | 99.602,95 | 108.225,00 |
| 118 | 150.397,05 | 55,15 | 869,85 | 925,00 | 150.397,05 | 8.677,19 | 100.472,81 | 109.150,00 |
| 119 | 149.527,19 | 54,83 | 870,17 | 925,00 | 149.527,19 | 8.732,02 | 101.342,98 | 110.075,00 |
| 120 | 148.657,02 | 54,51 | 870,49 | 925,00 | 148.657,02 | 8.786,53 | 102.213,47 | 111.000,00 |
| 121 | 147.786,53 | 54,19 | 870,81 | 925,00 | 147.786,53 | 8.840,72 | 103.084,28 | 111.925,00 |
| 122 | 146.915,72 | 53,87 | 871,13 | 925,00 | 146.915,72 | 8.894,59 | 103.955,41 | 112.850,00 |
| 123 | 146.044,59 | 53,55 | 871,45 | 925,00 | 146.044,59 | 8.948,14 | 104.826,86 | 113.775,00 |
| 124 | 145.173,14 | 53,23 | 871,77 | 925,00 | 145.173,14 | 9.001,37 | 105.698,63 | 114.700,00 |
| 125 | 144.301,37 | 52,91 | 872,09 | 925,00 | 144.301,37 | 9.054,28 | 106.570,72 | 115.625,00 |
| 126 | 143.429,28 | 52,59 | 872,41 | 925,00 | 143.429,28 | 9.106,87 | 107.443,13 | 116.550,00 |
| 127 | 142.556,87 | 52,27 | 872,73 | 925,00 | 142.556,87 | 9.159,14 | 108.315,86 | 117.475,00 |
| 128 | 141.684,14 | 51,95 | 873,05 | 925,00 | 141.684,14 | 9.211,09 | 109.188,91 | 118.400,00 |
| 129 | 140.811,09 | 51,63 | 873,37 | 925,00 | 140.811,09 | 9.262,72 | 110.062,28 | 119.325,00 |
| 130 | 139.937,72 | 51,31 | 873,69 | 925,00 | 139.937,72 | 9.314,03 | 110.935,97 | 120.250,00 |
| 131 | 139.064,03 | 50,99 | 874,01 | 925,00 | 139.064,03 | 9.365,02 | 111.809,98 | 121.175,00 |
| 132 | 138.190,02 | 50,67 | 874,33 | 925,00 | 138.190,02 | 9.415,69 | 112.684,31 | 122.100,00 |
| 133 | 137.315,69 | 50,35 | 874,65 | 925,00 | 137.315,69 | 9.466,04 | 113.558,96 | 123.025,00 |
| 134 | 136.441,04 | 50,03 | 874,97 | 925,00 | 136.441,04 | 9.516,07 | 114.433,93 | 123.950,00 |
| 135 | 135.566,07 | 49,71 | 875,29 | 925,00 | 135.566,07 | 9.565,77 | 115.309,23 | 124.875,00 |
| 136 | 134.690,77 | 49,39 | 875,61 | 925,00 | 134.690,77 | 9.615,16 | 116.184,84 | 125.800,00 |
| 137 | 133.815,16 | 49,07 | 875,93 | 925,00 | 133.815,16 | 9.664,23 | 117.060,77 | 126.725,00 |
| 138 | 132.939,23 | 48,74 | 876,26 | 925,00 | 132.939,23 | 9.712,97 | 117.937,03 | 127.650,00 |
| 139 | 132.062,97 | 48,42 | 876,58 | 925,00 | 132.062,97 | 9.761,39 | 118.813,61 | 128.575,00 |
| 140 | 131.186,39 | 48,10 | 876,90 | 925,00 | 131.186,39 | 9.809,50 | 119.690,50 | 129.500,00 |
| 141 | 130.309,50 | 47,78 | 877,22 | 925,00 | 130.309,50 | 9.857,28 | 120.567,72 | 130.425,00 |
| 142 | 129.432,28 | 47,46 | 877,54 | 925,00 | 129.432,28 | 9.904,73 | 121.445,27 | 131.350,00 |
| 143 | 128.554,73 | 47,14 | 877,86 | 925,00 | 128.554,73 | 9.951,87 | 122.323,13 | 132.275,00 |
| 144 | 127.676,87 | 46,81 | 878,19 | 925,00 | 127.676,87 | 9.998,69 | 123.201,31 | 133.200,00 |
| 145 | 126.798,69 | 46,49 | 878,51 | 925,00 | 126.798,69 | 10.045,18 | 124.079,82 | 134.125,00 |
| 146 | 125.920,18 | 46,17 | 878,83 | 925,00 | 125.920,18 | 10.091,35 | 124.958,65 | 135.050,00 |
| 147 | 125.041,35 | 45,85 | 879,15 | 925,00 | 125.041,35 | 10.137,20 | 125.837,80 | 135.975,00 |
| 148 | 124.162,20 | 45,53 | 879,47 | 925,00 | 124.162,20 | 10.182,72 | 126.717,28 | 136.900,00 |
| 149 | 123.282,72 | 45,20 | 879,80 | 925,00 | 123.282,72 | 10.227,93 | 127.597,07 | 137.825,00 |
| 150 | 122.402,93 | 44,88 | 880,12 | 925,00 | 122.402,93 | 10.272,81 | 128.477,19 | 138.750,00 |
| 151 | 121.522,81 | 44,56 | 880,44 | 925,00 | 121.522,81 | 10.317,37 | 129.357,63 | 139.675,00 |
| 152 | 120.642,37 | 44,24 | 880,76 | 925,00 | 120.642,37 | 10.361,60 | 130.238,40 | 140.600,00 |
| 153 | 119.761,60 | 43,91 | 881,09 | 925,00 | 119.761,60 | 10.405,52 | 131.119,48 | 141.525,00 |
| 154 | 118.880,52 | 43,59 | 881,41 | 925,00 | 118.880,52 | 10.449,11 | 132.000,89 | 142.450,00 |
| 155 | 117.999,11 | 43,27 | 881,73 | 925,00 | 117.999,11 | 10.492,37 | 132.882,63 | 143.375,00 |
| 156 | 117.117,37 | 42,94 | 882,06 | 925,00 | 117.117,37 | 10.535,31 | 133.764,69 | 144.300,00 |
| 157 | 116.235,31 | 42,62 | 882,38 | 925,00 | 116.235,31 | 10.577,93 | 134.647,07 | 145.225,00 |
| 158 | 115.352,93 | 42,30 | 882,70 | 925,00 | 115.352,93 | 10.620,23 | 135.529,77 | 146.150,00 |
| 159 | 114.470,23 | 41,97 | 883,03 | 925,00 | 114.470,23 | 10.662,20 | 136.412,80 | 147.075,00 |
| 160 | 113.587,20 | 41,65 | 883,35 | 925,00 | 113.587,20 | 10.703,85 | 137.296,15 | 148.000,00 |
| 161 | 112.703,85 | 41,32 | 883,68 | 925,00 | 112.703,85 | 10.745,18 | 138.179,82 | 148.925,00 |
| 162 | 111.820,18 | 41,00 | 884,00 | 925,00 | 111.820,18 | 10.786,18 | 139.063,82 | 149.850,00 |
| 163 | 110.936,18 | 40,68 | 884,32 | 925,00 | 110.936,18 | 10.826,85 | 139.948,15 | 150.775,00 |
| 164 | 110.051,85 | 40,35 | 884,65 | 925,00 | 110.051,85 | 10.867,21 | 140.832,79 | 151.700,00 |
| 165 | 109.167,21 | 40,03 | 884,97 | 925,00 | 109.167,21 | 10.907,23 | 141.717,77 | 152.625,00 |
| 166 | 108.282,23 | 39,70 | 885,30 | 925,00 | 108.282,23 | 10.946,94 | 142.603,06 | 153.550,00 |
| 167 | 107.396,94 | 39,38 | 885,62 | 925,00 | 107.396,94 | 10.986,32 | 143.488,68 | 154.475,00 |
| 168 | 106.511,32 | 39,05 | 885,95 | 925,00 | 106.511,32 | 11.025,37 | 144.374,63 | 155.400,00 |
| 169 | 105.625,37 | 38,73 | 886,27 | 925,00 | 105.625,37 | 11.064,10 | 145.260,90 | 156.325,00 |
| 170 | 104.739,10 | 38,40 | 886,60 | 925,00 | 104.739,10 | 11.102,50 | 146.147,50 | 157.250,00 |
| 171 | 103.852,50 | 38,08 | 886,92 | 925,00 | 103.852,50 | 11.140,58 | 147.034,42 | 158.175,00 |
| 172 | 102.965,58 | 37,75 | 887,25 | 925,00 | 102.965,58 | 11.178,34 | 147.921,66 | 159.100,00 |
| 173 | 102.078,34 | 37,43 | 887,57 | 925,00 | 102.078,34 | 11.215,77 | 148.809,23 | 160.025,00 |
| 174 | 101.190,77 | 37,10 | 887,90 | 925,00 | 101.190,77 | 11.252,87 | 149.697,13 | 160.950,00 |
| 175 | 100.302,87 | 36,78 | 888,22 | 925,00 | 100.302,87 | 11.289,65 | 150.585,35 | 161.875,00 |
| 176 | 99.414,65 | 36,45 | 888,55 | 925,00 | 99.414,65 | 11.326,10 | 151.473,90 | 162.800,00 |
| 177 | 98.526,10 | 36,13 | 888,87 | 925,00 | 98.526,10 | 11.362,23 | 152.362,77 | 163.725,00 |
| 178 | 97.637,23 | 35,80 | 889,20 | 925,00 | 97.637,23 | 11.398,03 | 153.251,97 | 164.650,00 |
| 179 | 96.748,03 | 35,47 | 889,53 | 925,00 | 96.748,03 | 11.433,50 | 154.141,50 | 165.575,00 |
| 180 | 95.858,50 | 35,15 | 889,85 | 925,00 | 95.858,50 | 11.468,65 | 155.031,35 | 166.500,00 |
DTW Baufinanzierung
- 0,58%
- gebundener Sollzins*
- 0,58%
- effektiver Jahreszins*
- 954,17€
- Monatsrate
- Gesamtzahlung :171.750,00 EUR
- Tilgungsanteil :156.678,88 EUR
- Zinsanteil :15.071,12 EUR
- Restschuld :93.321,12 EUR
Tilgungsplan ↓
Repr. Beispiel nach §6a PAngV:
Nettodarlehensbetrag 150.000,00 EUR;
Kreditrate: 280,00 EUR;
Gesamtbetrag: 16.800,00 EUR;
Anzahl Kreditraten: 60;
Laufzeit: 60 Monate; Effektiver Jahreszins: 0,24 %;
Gebundener Sollzins: 0,24 %;
Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert.
Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist DTW GmbH Quadrat Q 5, 14 - 22
68161 Mannheim
68161 Mannheim
| Monat | kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | GESAMT |
|---|---|---|---|---|---|---|---|---|
| 1 | 250.000,00 | 120,83 | 833,33 | 954,17 | 249.166,67 | 120,83 | 833,33 | 954,17 |
| 2 | 249.166,67 | 120,43 | 833,74 | 954,17 | 249.166,67 | 241,26 | 1.667,07 | 1.908,33 |
| 3 | 248.332,93 | 120,03 | 834,14 | 954,17 | 248.332,93 | 361,29 | 2.501,21 | 2.862,50 |
| 4 | 247.498,79 | 119,62 | 834,54 | 954,17 | 247.498,79 | 480,92 | 3.335,75 | 3.816,67 |
| 5 | 246.664,25 | 119,22 | 834,95 | 954,17 | 246.664,25 | 600,14 | 4.170,70 | 4.770,83 |
| 6 | 245.829,30 | 118,82 | 835,35 | 954,17 | 245.829,30 | 718,95 | 5.006,05 | 5.725,00 |
| 7 | 244.993,95 | 118,41 | 835,75 | 954,17 | 244.993,95 | 837,37 | 5.841,80 | 6.679,17 |
| 8 | 244.158,20 | 118,01 | 836,16 | 954,17 | 244.158,20 | 955,38 | 6.677,96 | 7.633,33 |
| 9 | 243.322,04 | 117,61 | 836,56 | 954,17 | 243.322,04 | 1.072,98 | 7.514,52 | 8.587,50 |
| 10 | 242.485,48 | 117,20 | 836,97 | 954,17 | 242.485,48 | 1.190,18 | 8.351,48 | 9.541,67 |
| 11 | 241.648,52 | 116,80 | 837,37 | 954,17 | 241.648,52 | 1.306,98 | 9.188,85 | 10.495,83 |
| 12 | 240.811,15 | 116,39 | 837,77 | 954,17 | 240.811,15 | 1.423,37 | 10.026,63 | 11.450,00 |
| 13 | 239.973,37 | 115,99 | 838,18 | 954,17 | 239.973,37 | 1.539,36 | 10.864,81 | 12.404,17 |
| 14 | 239.135,19 | 115,58 | 838,58 | 954,17 | 239.135,19 | 1.654,94 | 11.703,39 | 13.358,33 |
| 15 | 238.296,61 | 115,18 | 838,99 | 954,17 | 238.296,61 | 1.770,12 | 12.542,38 | 14.312,50 |
| 16 | 237.457,62 | 114,77 | 839,40 | 954,17 | 237.457,62 | 1.884,89 | 13.381,78 | 15.266,67 |
| 17 | 236.618,22 | 114,37 | 839,80 | 954,17 | 236.618,22 | 1.999,26 | 14.221,58 | 16.220,83 |
| 18 | 235.778,42 | 113,96 | 840,21 | 954,17 | 235.778,42 | 2.113,22 | 15.061,78 | 17.175,00 |
| 19 | 234.938,22 | 113,55 | 840,61 | 954,17 | 234.938,22 | 2.226,77 | 15.902,40 | 18.129,17 |
| 20 | 234.097,60 | 113,15 | 841,02 | 954,17 | 234.097,60 | 2.339,92 | 16.743,42 | 19.083,33 |
| 21 | 233.256,58 | 112,74 | 841,43 | 954,17 | 233.256,58 | 2.452,66 | 17.584,84 | 20.037,50 |
| 22 | 232.415,16 | 112,33 | 841,83 | 954,17 | 232.415,16 | 2.564,99 | 18.426,68 | 20.991,67 |
| 23 | 231.573,32 | 111,93 | 842,24 | 954,17 | 231.573,32 | 2.676,92 | 19.268,92 | 21.945,83 |
| 24 | 230.731,08 | 111,52 | 842,65 | 954,17 | 230.731,08 | 2.788,44 | 20.111,56 | 22.900,00 |
| 25 | 229.888,44 | 111,11 | 843,05 | 954,17 | 229.888,44 | 2.899,55 | 20.954,62 | 23.854,17 |
| 26 | 229.045,38 | 110,71 | 843,46 | 954,17 | 229.045,38 | 3.010,26 | 21.798,08 | 24.808,33 |
| 27 | 228.201,92 | 110,30 | 843,87 | 954,17 | 228.201,92 | 3.120,55 | 22.641,95 | 25.762,50 |
| 28 | 227.358,05 | 109,89 | 844,28 | 954,17 | 227.358,05 | 3.230,44 | 23.486,22 | 26.716,67 |
| 29 | 226.513,78 | 109,48 | 844,69 | 954,17 | 226.513,78 | 3.339,93 | 24.330,91 | 27.670,83 |
| 30 | 225.669,09 | 109,07 | 845,09 | 954,17 | 225.669,09 | 3.449,00 | 25.176,00 | 28.625,00 |
| 31 | 224.824,00 | 108,66 | 845,50 | 954,17 | 224.824,00 | 3.557,66 | 26.021,50 | 29.579,17 |
| 32 | 223.978,50 | 108,26 | 845,91 | 954,17 | 223.978,50 | 3.665,92 | 26.867,41 | 30.533,33 |
| 33 | 223.132,59 | 107,85 | 846,32 | 954,17 | 223.132,59 | 3.773,77 | 27.713,73 | 31.487,50 |
| 34 | 222.286,27 | 107,44 | 846,73 | 954,17 | 222.286,27 | 3.881,21 | 28.560,46 | 32.441,67 |
| 35 | 221.439,54 | 107,03 | 847,14 | 954,17 | 221.439,54 | 3.988,23 | 29.407,60 | 33.395,83 |
| 36 | 220.592,40 | 106,62 | 847,55 | 954,17 | 220.592,40 | 4.094,85 | 30.255,15 | 34.350,00 |
| 37 | 219.744,85 | 106,21 | 847,96 | 954,17 | 219.744,85 | 4.201,06 | 31.103,10 | 35.304,17 |
| 38 | 218.896,90 | 105,80 | 848,37 | 954,17 | 218.896,90 | 4.306,86 | 31.951,47 | 36.258,33 |
| 39 | 218.048,53 | 105,39 | 848,78 | 954,17 | 218.048,53 | 4.412,25 | 32.800,25 | 37.212,50 |
| 40 | 217.199,75 | 104,98 | 849,19 | 954,17 | 217.199,75 | 4.517,23 | 33.649,43 | 38.166,67 |
| 41 | 216.350,57 | 104,57 | 849,60 | 954,17 | 216.350,57 | 4.621,80 | 34.499,03 | 39.120,83 |
| 42 | 215.500,97 | 104,16 | 850,01 | 954,17 | 215.500,97 | 4.725,96 | 35.349,04 | 40.075,00 |
| 43 | 214.650,96 | 103,75 | 850,42 | 954,17 | 214.650,96 | 4.829,71 | 36.199,46 | 41.029,17 |
| 44 | 213.800,54 | 103,34 | 850,83 | 954,17 | 213.800,54 | 4.933,05 | 37.050,29 | 41.983,33 |
| 45 | 212.949,71 | 102,93 | 851,24 | 954,17 | 212.949,71 | 5.035,97 | 37.901,53 | 42.937,50 |
| 46 | 212.098,47 | 102,51 | 851,65 | 954,17 | 212.098,47 | 5.138,49 | 38.753,18 | 43.891,67 |
| 47 | 211.246,82 | 102,10 | 852,06 | 954,17 | 211.246,82 | 5.240,59 | 39.605,24 | 44.845,83 |
| 48 | 210.394,76 | 101,69 | 852,48 | 954,17 | 210.394,76 | 5.342,28 | 40.457,72 | 45.800,00 |
| 49 | 209.542,28 | 101,28 | 852,89 | 954,17 | 209.542,28 | 5.443,56 | 41.310,61 | 46.754,17 |
| 50 | 208.689,39 | 100,87 | 853,30 | 954,17 | 208.689,39 | 5.544,43 | 42.163,91 | 47.708,33 |
| 51 | 207.836,09 | 100,45 | 853,71 | 954,17 | 207.836,09 | 5.644,88 | 43.017,62 | 48.662,50 |
| 52 | 206.982,38 | 100,04 | 854,13 | 954,17 | 206.982,38 | 5.744,92 | 43.871,74 | 49.616,67 |
| 53 | 206.128,26 | 99,63 | 854,54 | 954,17 | 206.128,26 | 5.844,55 | 44.726,28 | 50.570,83 |
| 54 | 205.273,72 | 99,22 | 854,95 | 954,17 | 205.273,72 | 5.943,77 | 45.581,23 | 51.525,00 |
| 55 | 204.418,77 | 98,80 | 855,36 | 954,17 | 204.418,77 | 6.042,57 | 46.436,60 | 52.479,17 |
| 56 | 203.563,40 | 98,39 | 855,78 | 954,17 | 203.563,40 | 6.140,96 | 47.292,38 | 53.433,33 |
| 57 | 202.707,62 | 97,98 | 856,19 | 954,17 | 202.707,62 | 6.238,93 | 48.148,57 | 54.387,50 |
| 58 | 201.851,43 | 97,56 | 856,61 | 954,17 | 201.851,43 | 6.336,49 | 49.005,17 | 55.341,67 |
| 59 | 200.994,83 | 97,15 | 857,02 | 954,17 | 200.994,83 | 6.433,64 | 49.862,19 | 56.295,83 |
| 60 | 200.137,81 | 96,73 | 857,43 | 954,17 | 200.137,81 | 6.530,38 | 50.719,62 | 57.250,00 |
| 61 | 199.280,38 | 96,32 | 857,85 | 954,17 | 199.280,38 | 6.626,69 | 51.577,47 | 58.204,17 |
| 62 | 198.422,53 | 95,90 | 858,26 | 954,17 | 198.422,53 | 6.722,60 | 52.435,73 | 59.158,33 |
| 63 | 197.564,27 | 95,49 | 858,68 | 954,17 | 197.564,27 | 6.818,09 | 53.294,41 | 60.112,50 |
| 64 | 196.705,59 | 95,07 | 859,09 | 954,17 | 196.705,59 | 6.913,16 | 54.153,50 | 61.066,67 |
| 65 | 195.846,50 | 94,66 | 859,51 | 954,17 | 195.846,50 | 7.007,82 | 55.013,01 | 62.020,83 |
| 66 | 194.986,99 | 94,24 | 859,92 | 954,17 | 194.986,99 | 7.102,07 | 55.872,93 | 62.975,00 |
| 67 | 194.127,07 | 93,83 | 860,34 | 954,17 | 194.127,07 | 7.195,89 | 56.733,27 | 63.929,17 |
| 68 | 193.266,73 | 93,41 | 860,75 | 954,17 | 193.266,73 | 7.289,31 | 57.594,03 | 64.883,33 |
| 69 | 192.405,97 | 93,00 | 861,17 | 954,17 | 192.405,97 | 7.382,30 | 58.455,20 | 65.837,50 |
| 70 | 191.544,80 | 92,58 | 861,59 | 954,17 | 191.544,80 | 7.474,88 | 59.316,79 | 66.791,67 |
| 71 | 190.683,21 | 92,16 | 862,00 | 954,17 | 190.683,21 | 7.567,05 | 60.178,79 | 67.745,83 |
| 72 | 189.821,21 | 91,75 | 862,42 | 954,17 | 189.821,21 | 7.658,79 | 61.041,21 | 68.700,00 |
| 73 | 188.958,79 | 91,33 | 862,84 | 954,17 | 188.958,79 | 7.750,12 | 61.904,04 | 69.654,17 |
| 74 | 188.095,96 | 90,91 | 863,25 | 954,17 | 188.095,96 | 7.841,04 | 62.767,30 | 70.608,33 |
| 75 | 187.232,70 | 90,50 | 863,67 | 954,17 | 187.232,70 | 7.931,53 | 63.630,97 | 71.562,50 |
| 76 | 186.369,03 | 90,08 | 864,09 | 954,17 | 186.369,03 | 8.021,61 | 64.495,06 | 72.516,67 |
| 77 | 185.504,94 | 89,66 | 864,51 | 954,17 | 185.504,94 | 8.111,27 | 65.359,56 | 73.470,83 |
| 78 | 184.640,44 | 89,24 | 864,92 | 954,17 | 184.640,44 | 8.200,51 | 66.224,49 | 74.425,00 |
| 79 | 183.775,51 | 88,82 | 865,34 | 954,17 | 183.775,51 | 8.289,34 | 67.089,83 | 75.379,17 |
| 80 | 182.910,17 | 88,41 | 865,76 | 954,17 | 182.910,17 | 8.377,74 | 67.955,59 | 76.333,33 |
| 81 | 182.044,41 | 87,99 | 866,18 | 954,17 | 182.044,41 | 8.465,73 | 68.821,77 | 77.287,50 |
| 82 | 181.178,23 | 87,57 | 866,60 | 954,17 | 181.178,23 | 8.553,30 | 69.688,36 | 78.241,67 |
| 83 | 180.311,64 | 87,15 | 867,02 | 954,17 | 180.311,64 | 8.640,45 | 70.555,38 | 79.195,83 |
| 84 | 179.444,62 | 86,73 | 867,44 | 954,17 | 179.444,62 | 8.727,18 | 71.422,82 | 80.150,00 |
| 85 | 178.577,18 | 86,31 | 867,85 | 954,17 | 178.577,18 | 8.813,50 | 72.290,67 | 81.104,17 |
| 86 | 177.709,33 | 85,89 | 868,27 | 954,17 | 177.709,33 | 8.899,39 | 73.158,94 | 82.058,33 |
| 87 | 176.841,06 | 85,47 | 868,69 | 954,17 | 176.841,06 | 8.984,86 | 74.027,64 | 83.012,50 |
| 88 | 175.972,36 | 85,05 | 869,11 | 954,17 | 175.972,36 | 9.069,92 | 74.896,75 | 83.966,67 |
| 89 | 175.103,25 | 84,63 | 869,53 | 954,17 | 175.103,25 | 9.154,55 | 75.766,28 | 84.920,83 |
| 90 | 174.233,72 | 84,21 | 869,95 | 954,17 | 174.233,72 | 9.238,76 | 76.636,24 | 85.875,00 |
| 91 | 173.363,76 | 83,79 | 870,37 | 954,17 | 173.363,76 | 9.322,55 | 77.506,61 | 86.829,17 |
| 92 | 172.493,39 | 83,37 | 870,79 | 954,17 | 172.493,39 | 9.405,93 | 78.377,41 | 87.783,33 |
| 93 | 171.622,59 | 82,95 | 871,22 | 954,17 | 171.622,59 | 9.488,88 | 79.248,62 | 88.737,50 |
| 94 | 170.751,38 | 82,53 | 871,64 | 954,17 | 170.751,38 | 9.571,41 | 80.120,26 | 89.691,67 |
| 95 | 169.879,74 | 82,11 | 872,06 | 954,17 | 169.879,74 | 9.653,52 | 80.992,32 | 90.645,83 |
| 96 | 169.007,68 | 81,69 | 872,48 | 954,17 | 169.007,68 | 9.735,20 | 81.864,80 | 91.600,00 |
| 97 | 168.135,20 | 81,27 | 872,90 | 954,17 | 168.135,20 | 9.816,47 | 82.737,70 | 92.554,17 |
| 98 | 167.262,30 | 80,84 | 873,32 | 954,17 | 167.262,30 | 9.897,31 | 83.611,02 | 93.508,33 |
| 99 | 166.388,98 | 80,42 | 873,75 | 954,17 | 166.388,98 | 9.977,73 | 84.484,77 | 94.462,50 |
| 100 | 165.515,23 | 80,00 | 874,17 | 954,17 | 165.515,23 | 10.057,73 | 85.358,93 | 95.416,67 |
| 101 | 164.641,07 | 79,58 | 874,59 | 954,17 | 164.641,07 | 10.137,31 | 86.233,52 | 96.370,83 |
| 102 | 163.766,48 | 79,15 | 875,01 | 954,17 | 163.766,48 | 10.216,46 | 87.108,54 | 97.325,00 |
| 103 | 162.891,46 | 78,73 | 875,44 | 954,17 | 162.891,46 | 10.295,19 | 87.983,97 | 98.279,17 |
| 104 | 162.016,03 | 78,31 | 875,86 | 954,17 | 162.016,03 | 10.373,50 | 88.859,83 | 99.233,33 |
| 105 | 161.140,17 | 77,88 | 876,28 | 954,17 | 161.140,17 | 10.451,39 | 89.736,11 | 100.187,50 |
| 106 | 160.263,89 | 77,46 | 876,71 | 954,17 | 160.263,89 | 10.528,85 | 90.612,82 | 101.141,67 |
| 107 | 159.387,18 | 77,04 | 877,13 | 954,17 | 159.387,18 | 10.605,88 | 91.489,95 | 102.095,83 |
| 108 | 158.510,05 | 76,61 | 877,55 | 954,17 | 158.510,05 | 10.682,50 | 92.367,50 | 103.050,00 |
| 109 | 157.632,50 | 76,19 | 877,98 | 954,17 | 157.632,50 | 10.758,69 | 93.245,48 | 104.004,17 |
| 110 | 156.754,52 | 75,76 | 878,40 | 954,17 | 156.754,52 | 10.834,45 | 94.123,88 | 104.958,33 |
| 111 | 155.876,12 | 75,34 | 878,83 | 954,17 | 155.876,12 | 10.909,79 | 95.002,71 | 105.912,50 |
| 112 | 154.997,29 | 74,92 | 879,25 | 954,17 | 154.997,29 | 10.984,71 | 95.881,96 | 106.866,67 |
| 113 | 154.118,04 | 74,49 | 879,68 | 954,17 | 154.118,04 | 11.059,20 | 96.761,64 | 107.820,83 |
| 114 | 153.238,36 | 74,07 | 880,10 | 954,17 | 153.238,36 | 11.133,26 | 97.641,74 | 108.775,00 |
| 115 | 152.358,26 | 73,64 | 880,53 | 954,17 | 152.358,26 | 11.206,90 | 98.522,27 | 109.729,17 |
| 116 | 151.477,73 | 73,21 | 880,95 | 954,17 | 151.477,73 | 11.280,12 | 99.403,22 | 110.683,33 |
| 117 | 150.596,78 | 72,79 | 881,38 | 954,17 | 150.596,78 | 11.352,90 | 100.284,60 | 111.637,50 |
| 118 | 149.715,40 | 72,36 | 881,80 | 954,17 | 149.715,40 | 11.425,27 | 101.166,40 | 112.591,67 |
| 119 | 148.833,60 | 71,94 | 882,23 | 954,17 | 148.833,60 | 11.497,20 | 102.048,63 | 113.545,83 |
| 120 | 147.951,37 | 71,51 | 882,66 | 954,17 | 147.951,37 | 11.568,71 | 102.931,29 | 114.500,00 |
| 121 | 147.068,71 | 71,08 | 883,08 | 954,17 | 147.068,71 | 11.639,80 | 103.814,37 | 115.454,17 |
| 122 | 146.185,63 | 70,66 | 883,51 | 954,17 | 146.185,63 | 11.710,45 | 104.697,88 | 116.408,33 |
| 123 | 145.302,12 | 70,23 | 883,94 | 954,17 | 145.302,12 | 11.780,68 | 105.581,82 | 117.362,50 |
| 124 | 144.418,18 | 69,80 | 884,36 | 954,17 | 144.418,18 | 11.850,48 | 106.466,18 | 118.316,67 |
| 125 | 143.533,82 | 69,37 | 884,79 | 954,17 | 143.533,82 | 11.919,86 | 107.350,98 | 119.270,83 |
| 126 | 142.649,02 | 68,95 | 885,22 | 954,17 | 142.649,02 | 11.988,80 | 108.236,20 | 120.225,00 |
| 127 | 141.763,80 | 68,52 | 885,65 | 954,17 | 141.763,80 | 12.057,32 | 109.121,84 | 121.179,17 |
| 128 | 140.878,16 | 68,09 | 886,08 | 954,17 | 140.878,16 | 12.125,42 | 110.007,92 | 122.133,33 |
| 129 | 139.992,08 | 67,66 | 886,50 | 954,17 | 139.992,08 | 12.193,08 | 110.894,42 | 123.087,50 |
| 130 | 139.105,58 | 67,23 | 886,93 | 954,17 | 139.105,58 | 12.260,31 | 111.781,35 | 124.041,67 |
| 131 | 138.218,65 | 66,81 | 887,36 | 954,17 | 138.218,65 | 12.327,12 | 112.668,72 | 124.995,83 |
| 132 | 137.331,28 | 66,38 | 887,79 | 954,17 | 137.331,28 | 12.393,49 | 113.556,51 | 125.950,00 |
| 133 | 136.443,49 | 65,95 | 888,22 | 954,17 | 136.443,49 | 12.459,44 | 114.444,72 | 126.904,17 |
| 134 | 135.555,28 | 65,52 | 888,65 | 954,17 | 135.555,28 | 12.524,96 | 115.333,37 | 127.858,33 |
| 135 | 134.666,63 | 65,09 | 889,08 | 954,17 | 134.666,63 | 12.590,05 | 116.222,45 | 128.812,50 |
| 136 | 133.777,55 | 64,66 | 889,51 | 954,17 | 133.777,55 | 12.654,71 | 117.111,96 | 129.766,67 |
| 137 | 132.888,04 | 64,23 | 889,94 | 954,17 | 132.888,04 | 12.718,94 | 118.001,90 | 130.720,83 |
| 138 | 131.998,10 | 63,80 | 890,37 | 954,17 | 131.998,10 | 12.782,74 | 118.892,26 | 131.675,00 |
| 139 | 131.107,74 | 63,37 | 890,80 | 954,17 | 131.107,74 | 12.846,11 | 119.783,06 | 132.629,17 |
| 140 | 130.216,94 | 62,94 | 891,23 | 954,17 | 130.216,94 | 12.909,04 | 120.674,29 | 133.583,33 |
| 141 | 129.325,71 | 62,51 | 891,66 | 954,17 | 129.325,71 | 12.971,55 | 121.565,95 | 134.537,50 |
| 142 | 128.434,05 | 62,08 | 892,09 | 954,17 | 128.434,05 | 13.033,63 | 122.458,04 | 135.491,67 |
| 143 | 127.541,96 | 61,65 | 892,52 | 954,17 | 127.541,96 | 13.095,27 | 123.350,56 | 136.445,83 |
| 144 | 126.649,44 | 61,21 | 892,95 | 954,17 | 126.649,44 | 13.156,49 | 124.243,51 | 137.400,00 |
| 145 | 125.756,49 | 60,78 | 893,38 | 954,17 | 125.756,49 | 13.217,27 | 125.136,90 | 138.354,17 |
| 146 | 124.863,10 | 60,35 | 893,82 | 954,17 | 124.863,10 | 13.277,62 | 126.030,71 | 139.308,33 |
| 147 | 123.969,29 | 59,92 | 894,25 | 954,17 | 123.969,29 | 13.337,54 | 126.924,96 | 140.262,50 |
| 148 | 123.075,04 | 59,49 | 894,68 | 954,17 | 123.075,04 | 13.397,02 | 127.819,64 | 141.216,67 |
| 149 | 122.180,36 | 59,05 | 895,11 | 954,17 | 122.180,36 | 13.456,08 | 128.714,75 | 142.170,83 |
| 150 | 121.285,25 | 58,62 | 895,55 | 954,17 | 121.285,25 | 13.514,70 | 129.610,30 | 143.125,00 |
| 151 | 120.389,70 | 58,19 | 895,98 | 954,17 | 120.389,70 | 13.572,89 | 130.506,28 | 144.079,17 |
| 152 | 119.493,72 | 57,76 | 896,41 | 954,17 | 119.493,72 | 13.630,64 | 131.402,69 | 145.033,33 |
| 153 | 118.597,31 | 57,32 | 896,84 | 954,17 | 118.597,31 | 13.687,97 | 132.299,53 | 145.987,50 |
| 154 | 117.700,47 | 56,89 | 897,28 | 954,17 | 117.700,47 | 13.744,85 | 133.196,81 | 146.941,67 |
| 155 | 116.803,19 | 56,45 | 897,71 | 954,17 | 116.803,19 | 13.801,31 | 134.094,52 | 147.895,83 |
| 156 | 115.905,48 | 56,02 | 898,15 | 954,17 | 115.905,48 | 13.857,33 | 134.992,67 | 148.850,00 |
| 157 | 115.007,33 | 55,59 | 898,58 | 954,17 | 115.007,33 | 13.912,92 | 135.891,25 | 149.804,17 |
| 158 | 114.108,75 | 55,15 | 899,01 | 954,17 | 114.108,75 | 13.968,07 | 136.790,26 | 150.758,33 |
| 159 | 113.209,74 | 54,72 | 899,45 | 954,17 | 113.209,74 | 14.022,79 | 137.689,71 | 151.712,50 |
| 160 | 112.310,29 | 54,28 | 899,88 | 954,17 | 112.310,29 | 14.077,07 | 138.589,60 | 152.666,67 |
| 161 | 111.410,40 | 53,85 | 900,32 | 954,17 | 111.410,40 | 14.130,92 | 139.489,91 | 153.620,83 |
| 162 | 110.510,09 | 53,41 | 900,75 | 954,17 | 110.510,09 | 14.184,33 | 140.390,67 | 154.575,00 |
| 163 | 109.609,33 | 52,98 | 901,19 | 954,17 | 109.609,33 | 14.237,31 | 141.291,86 | 155.529,17 |
| 164 | 108.708,14 | 52,54 | 901,62 | 954,17 | 108.708,14 | 14.289,85 | 142.193,48 | 156.483,33 |
| 165 | 107.806,52 | 52,11 | 902,06 | 954,17 | 107.806,52 | 14.341,96 | 143.095,54 | 157.437,50 |
| 166 | 106.904,46 | 51,67 | 902,50 | 954,17 | 106.904,46 | 14.393,63 | 143.998,04 | 158.391,67 |
| 167 | 106.001,96 | 51,23 | 902,93 | 954,17 | 106.001,96 | 14.444,86 | 144.900,97 | 159.345,83 |
| 168 | 105.099,03 | 50,80 | 903,37 | 954,17 | 105.099,03 | 14.495,66 | 145.804,34 | 160.300,00 |
| 169 | 104.195,66 | 50,36 | 903,81 | 954,17 | 104.195,66 | 14.546,02 | 146.708,14 | 161.254,17 |
| 170 | 103.291,86 | 49,92 | 904,24 | 954,17 | 103.291,86 | 14.595,95 | 147.612,39 | 162.208,33 |
| 171 | 102.387,61 | 49,49 | 904,68 | 954,17 | 102.387,61 | 14.645,43 | 148.517,07 | 163.162,50 |
| 172 | 101.482,93 | 49,05 | 905,12 | 954,17 | 101.482,93 | 14.694,48 | 149.422,18 | 164.116,67 |
| 173 | 100.577,82 | 48,61 | 905,55 | 954,17 | 100.577,82 | 14.743,10 | 150.327,74 | 165.070,83 |
| 174 | 99.672,26 | 48,17 | 905,99 | 954,17 | 99.672,26 | 14.791,27 | 151.233,73 | 166.025,00 |
| 175 | 98.766,27 | 47,74 | 906,43 | 954,17 | 98.766,27 | 14.839,01 | 152.140,16 | 166.979,17 |
| 176 | 97.859,84 | 47,30 | 906,87 | 954,17 | 97.859,84 | 14.886,31 | 153.047,03 | 167.933,33 |
| 177 | 96.952,97 | 46,86 | 907,31 | 954,17 | 96.952,97 | 14.933,17 | 153.954,33 | 168.887,50 |
| 178 | 96.045,67 | 46,42 | 907,74 | 954,17 | 96.045,67 | 14.979,59 | 154.862,08 | 169.841,67 |
| 179 | 95.137,92 | 45,98 | 908,18 | 954,17 | 95.137,92 | 15.025,57 | 155.770,26 | 170.795,83 |
| 180 | 94.229,74 | 45,54 | 908,62 | 954,17 | 94.229,74 | 15.071,12 | 156.678,88 | 171.750,00 |
Dr. Klein Baufinanzierung
- 0,57%
- gebundener Sollzins*
- 0,58%
- effektiver Jahreszins*
- 952,08€
- Monatsrate
- Gesamtzahlung :171.375,00 EUR
- Tilgungsanteil :156.560,44 EUR
- Zinsanteil :14.814,56 EUR
- Restschuld :93.439,56 EUR
Tilgungsplan ↓
Repr. Beispiel nach §6a PAngV:
Nettodarlehensbetrag 190.000,00 EUR;
Kreditrate: 357,83 EUR;
Gesamtbetrag: 21.470,00 EUR;
Anzahl Kreditraten: 60;
Laufzeit: 60 Monate; Effektiver Jahreszins: 0,31 %;
Gebundener Sollzins: 0,26 %;
Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert.
Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist Dr. Klein Privatkunden AG Postfach 1350
23503 Lübeck
23503 Lübeck
| Monat | kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | GESAMT |
|---|---|---|---|---|---|---|---|---|
| 1 | 250.000,00 | 118,75 | 833,33 | 952,08 | 249.166,67 | 118,75 | 833,33 | 952,08 |
| 2 | 249.166,67 | 118,35 | 833,73 | 952,08 | 249.166,67 | 237,10 | 1.667,06 | 1.904,17 |
| 3 | 248.332,94 | 117,96 | 834,13 | 952,08 | 248.332,94 | 355,06 | 2.501,19 | 2.856,25 |
| 4 | 247.498,81 | 117,56 | 834,52 | 952,08 | 247.498,81 | 472,62 | 3.335,71 | 3.808,33 |
| 5 | 246.664,29 | 117,17 | 834,92 | 952,08 | 246.664,29 | 589,79 | 4.170,63 | 4.760,42 |
| 6 | 245.829,37 | 116,77 | 835,31 | 952,08 | 245.829,37 | 706,56 | 5.005,94 | 5.712,50 |
| 7 | 244.994,06 | 116,37 | 835,71 | 952,08 | 244.994,06 | 822,93 | 5.841,65 | 6.664,58 |
| 8 | 244.158,35 | 115,98 | 836,11 | 952,08 | 244.158,35 | 938,91 | 6.677,76 | 7.616,67 |
| 9 | 243.322,24 | 115,58 | 836,51 | 952,08 | 243.322,24 | 1.054,48 | 7.514,27 | 8.568,75 |
| 10 | 242.485,73 | 115,18 | 836,90 | 952,08 | 242.485,73 | 1.169,66 | 8.351,17 | 9.520,83 |
| 11 | 241.648,83 | 114,78 | 837,30 | 952,08 | 241.648,83 | 1.284,45 | 9.188,47 | 10.472,92 |
| 12 | 240.811,53 | 114,39 | 837,70 | 952,08 | 240.811,53 | 1.398,83 | 10.026,17 | 11.425,00 |
| 13 | 239.973,83 | 113,99 | 838,10 | 952,08 | 239.973,83 | 1.512,82 | 10.864,26 | 12.377,08 |
| 14 | 239.135,74 | 113,59 | 838,49 | 952,08 | 239.135,74 | 1.626,41 | 11.702,76 | 13.329,17 |
| 15 | 238.297,24 | 113,19 | 838,89 | 952,08 | 238.297,24 | 1.739,60 | 12.541,65 | 14.281,25 |
| 16 | 237.458,35 | 112,79 | 839,29 | 952,08 | 237.458,35 | 1.852,39 | 13.380,94 | 15.233,33 |
| 17 | 236.619,06 | 112,39 | 839,69 | 952,08 | 236.619,06 | 1.964,79 | 14.220,63 | 16.185,42 |
| 18 | 235.779,37 | 112,00 | 840,09 | 952,08 | 235.779,37 | 2.076,78 | 15.060,72 | 17.137,50 |
| 19 | 234.939,28 | 111,60 | 840,49 | 952,08 | 234.939,28 | 2.188,38 | 15.901,20 | 18.089,58 |
| 20 | 234.098,80 | 111,20 | 840,89 | 952,08 | 234.098,80 | 2.299,58 | 16.742,09 | 19.041,67 |
| 21 | 233.257,91 | 110,80 | 841,29 | 952,08 | 233.257,91 | 2.410,37 | 17.583,38 | 19.993,75 |
| 22 | 232.416,62 | 110,40 | 841,69 | 952,08 | 232.416,62 | 2.520,77 | 18.425,06 | 20.945,83 |
| 23 | 231.574,94 | 110,00 | 842,09 | 952,08 | 231.574,94 | 2.630,77 | 19.267,15 | 21.897,92 |
| 24 | 230.732,85 | 109,60 | 842,49 | 952,08 | 230.732,85 | 2.740,37 | 20.109,63 | 22.850,00 |
| 25 | 229.890,37 | 109,20 | 842,89 | 952,08 | 229.890,37 | 2.849,57 | 20.952,52 | 23.802,08 |
| 26 | 229.047,48 | 108,80 | 843,29 | 952,08 | 229.047,48 | 2.958,36 | 21.795,80 | 24.754,17 |
| 27 | 228.204,20 | 108,40 | 843,69 | 952,08 | 228.204,20 | 3.066,76 | 22.639,49 | 25.706,25 |
| 28 | 227.360,51 | 108,00 | 844,09 | 952,08 | 227.360,51 | 3.174,76 | 23.483,58 | 26.658,33 |
| 29 | 226.516,42 | 107,60 | 844,49 | 952,08 | 226.516,42 | 3.282,35 | 24.328,06 | 27.610,42 |
| 30 | 225.671,94 | 107,19 | 844,89 | 952,08 | 225.671,94 | 3.389,55 | 25.172,95 | 28.562,50 |
| 31 | 224.827,05 | 106,79 | 845,29 | 952,08 | 224.827,05 | 3.496,34 | 26.018,24 | 29.514,58 |
| 32 | 223.981,76 | 106,39 | 845,69 | 952,08 | 223.981,76 | 3.602,73 | 26.863,94 | 30.466,67 |
| 33 | 223.136,06 | 105,99 | 846,09 | 952,08 | 223.136,06 | 3.708,72 | 27.710,03 | 31.418,75 |
| 34 | 222.289,97 | 105,59 | 846,50 | 952,08 | 222.289,97 | 3.814,31 | 28.556,53 | 32.370,83 |
| 35 | 221.443,47 | 105,19 | 846,90 | 952,08 | 221.443,47 | 3.919,49 | 29.403,42 | 33.322,92 |
| 36 | 220.596,58 | 104,78 | 847,30 | 952,08 | 220.596,58 | 4.024,28 | 30.250,72 | 34.275,00 |
| 37 | 219.749,28 | 104,38 | 847,70 | 952,08 | 219.749,28 | 4.128,66 | 31.098,43 | 35.227,08 |
| 38 | 218.901,57 | 103,98 | 848,11 | 952,08 | 218.901,57 | 4.232,64 | 31.946,53 | 36.179,17 |
| 39 | 218.053,47 | 103,58 | 848,51 | 952,08 | 218.053,47 | 4.336,21 | 32.795,04 | 37.131,25 |
| 40 | 217.204,96 | 103,17 | 848,91 | 952,08 | 217.204,96 | 4.439,38 | 33.643,95 | 38.083,33 |
| 41 | 216.356,05 | 102,77 | 849,31 | 952,08 | 216.356,05 | 4.542,15 | 34.493,26 | 39.035,42 |
| 42 | 215.506,74 | 102,37 | 849,72 | 952,08 | 215.506,74 | 4.644,52 | 35.342,98 | 39.987,50 |
| 43 | 214.657,02 | 101,96 | 850,12 | 952,08 | 214.657,02 | 4.746,48 | 36.193,10 | 40.939,58 |
| 44 | 213.806,90 | 101,56 | 850,53 | 952,08 | 213.806,90 | 4.848,04 | 37.043,63 | 41.891,67 |
| 45 | 212.956,37 | 101,15 | 850,93 | 952,08 | 212.956,37 | 4.949,19 | 37.894,56 | 42.843,75 |
| 46 | 212.105,44 | 100,75 | 851,33 | 952,08 | 212.105,44 | 5.049,94 | 38.745,89 | 43.795,83 |
| 47 | 211.254,11 | 100,35 | 851,74 | 952,08 | 211.254,11 | 5.150,29 | 39.597,63 | 44.747,92 |
| 48 | 210.402,37 | 99,94 | 852,14 | 952,08 | 210.402,37 | 5.250,23 | 40.449,77 | 45.700,00 |
| 49 | 209.550,23 | 99,54 | 852,55 | 952,08 | 209.550,23 | 5.349,77 | 41.302,32 | 46.652,08 |
| 50 | 208.697,68 | 99,13 | 852,95 | 952,08 | 208.697,68 | 5.448,90 | 42.155,27 | 47.604,17 |
| 51 | 207.844,73 | 98,73 | 853,36 | 952,08 | 207.844,73 | 5.547,62 | 43.008,63 | 48.556,25 |
| 52 | 206.991,37 | 98,32 | 853,76 | 952,08 | 206.991,37 | 5.645,95 | 43.862,39 | 49.508,33 |
| 53 | 206.137,61 | 97,92 | 854,17 | 952,08 | 206.137,61 | 5.743,86 | 44.716,56 | 50.460,42 |
| 54 | 205.283,44 | 97,51 | 854,57 | 952,08 | 205.283,44 | 5.841,37 | 45.571,13 | 51.412,50 |
| 55 | 204.428,87 | 97,10 | 854,98 | 952,08 | 204.428,87 | 5.938,47 | 46.426,11 | 52.364,58 |
| 56 | 203.573,89 | 96,70 | 855,39 | 952,08 | 203.573,89 | 6.035,17 | 47.281,49 | 53.316,67 |
| 57 | 202.718,51 | 96,29 | 855,79 | 952,08 | 202.718,51 | 6.131,46 | 48.137,29 | 54.268,75 |
| 58 | 201.862,71 | 95,88 | 856,20 | 952,08 | 201.862,71 | 6.227,35 | 48.993,49 | 55.220,83 |
| 59 | 201.006,51 | 95,48 | 856,61 | 952,08 | 201.006,51 | 6.322,83 | 49.850,09 | 56.172,92 |
| 60 | 200.149,91 | 95,07 | 857,01 | 952,08 | 200.149,91 | 6.417,90 | 50.707,10 | 57.125,00 |
| 61 | 199.292,90 | 94,66 | 857,42 | 952,08 | 199.292,90 | 6.512,56 | 51.564,52 | 58.077,08 |
| 62 | 198.435,48 | 94,26 | 857,83 | 952,08 | 198.435,48 | 6.606,82 | 52.422,35 | 59.029,17 |
| 63 | 197.577,65 | 93,85 | 858,23 | 952,08 | 197.577,65 | 6.700,67 | 53.280,58 | 59.981,25 |
| 64 | 196.719,42 | 93,44 | 858,64 | 952,08 | 196.719,42 | 6.794,11 | 54.139,22 | 60.933,33 |
| 65 | 195.860,78 | 93,03 | 859,05 | 952,08 | 195.860,78 | 6.887,14 | 54.998,27 | 61.885,42 |
| 66 | 195.001,73 | 92,63 | 859,46 | 952,08 | 195.001,73 | 6.979,77 | 55.857,73 | 62.837,50 |
| 67 | 194.142,27 | 92,22 | 859,87 | 952,08 | 194.142,27 | 7.071,99 | 56.717,60 | 63.789,58 |
| 68 | 193.282,40 | 91,81 | 860,27 | 952,08 | 193.282,40 | 7.163,80 | 57.577,87 | 64.741,67 |
| 69 | 192.422,13 | 91,40 | 860,68 | 952,08 | 192.422,13 | 7.255,20 | 58.438,55 | 65.693,75 |
| 70 | 191.561,45 | 90,99 | 861,09 | 952,08 | 191.561,45 | 7.346,19 | 59.299,65 | 66.645,83 |
| 71 | 190.700,35 | 90,58 | 861,50 | 952,08 | 190.700,35 | 7.436,77 | 60.161,15 | 67.597,92 |
| 72 | 189.838,85 | 90,17 | 861,91 | 952,08 | 189.838,85 | 7.526,94 | 61.023,06 | 68.550,00 |
| 73 | 188.976,94 | 89,76 | 862,32 | 952,08 | 188.976,94 | 7.616,71 | 61.885,38 | 69.502,08 |
| 74 | 188.114,62 | 89,35 | 862,73 | 952,08 | 188.114,62 | 7.706,06 | 62.748,10 | 70.454,17 |
| 75 | 187.251,90 | 88,94 | 863,14 | 952,08 | 187.251,90 | 7.795,01 | 63.611,24 | 71.406,25 |
| 76 | 186.388,76 | 88,53 | 863,55 | 952,08 | 186.388,76 | 7.883,54 | 64.474,79 | 72.358,33 |
| 77 | 185.525,21 | 88,12 | 863,96 | 952,08 | 185.525,21 | 7.971,67 | 65.338,75 | 73.310,42 |
| 78 | 184.661,25 | 87,71 | 864,37 | 952,08 | 184.661,25 | 8.059,38 | 66.203,12 | 74.262,50 |
| 79 | 183.796,88 | 87,30 | 864,78 | 952,08 | 183.796,88 | 8.146,68 | 67.067,90 | 75.214,58 |
| 80 | 182.932,10 | 86,89 | 865,19 | 952,08 | 182.932,10 | 8.233,58 | 67.933,09 | 76.166,67 |
| 81 | 182.066,91 | 86,48 | 865,60 | 952,08 | 182.066,91 | 8.320,06 | 68.798,69 | 77.118,75 |
| 82 | 181.201,31 | 86,07 | 866,01 | 952,08 | 181.201,31 | 8.406,13 | 69.664,70 | 78.070,83 |
| 83 | 180.335,30 | 85,66 | 866,42 | 952,08 | 180.335,30 | 8.491,79 | 70.531,13 | 79.022,92 |
| 84 | 179.468,87 | 85,25 | 866,84 | 952,08 | 179.468,87 | 8.577,04 | 71.397,96 | 79.975,00 |
| 85 | 178.602,04 | 84,84 | 867,25 | 952,08 | 178.602,04 | 8.661,87 | 72.265,21 | 80.927,08 |
| 86 | 177.734,79 | 84,42 | 867,66 | 952,08 | 177.734,79 | 8.746,30 | 73.132,87 | 81.879,17 |
| 87 | 176.867,13 | 84,01 | 868,07 | 952,08 | 176.867,13 | 8.830,31 | 74.000,94 | 82.831,25 |
| 88 | 175.999,06 | 83,60 | 868,48 | 952,08 | 175.999,06 | 8.913,91 | 74.869,43 | 83.783,33 |
| 89 | 175.130,57 | 83,19 | 868,90 | 952,08 | 175.130,57 | 8.997,09 | 75.738,32 | 84.735,42 |
| 90 | 174.261,68 | 82,77 | 869,31 | 952,08 | 174.261,68 | 9.079,87 | 76.607,63 | 85.687,50 |
| 91 | 173.392,37 | 82,36 | 869,72 | 952,08 | 173.392,37 | 9.162,23 | 77.477,35 | 86.639,58 |
| 92 | 172.522,65 | 81,95 | 870,14 | 952,08 | 172.522,65 | 9.244,18 | 78.347,49 | 87.591,67 |
| 93 | 171.652,51 | 81,53 | 870,55 | 952,08 | 171.652,51 | 9.325,71 | 79.218,04 | 88.543,75 |
| 94 | 170.781,96 | 81,12 | 870,96 | 952,08 | 170.781,96 | 9.406,83 | 80.089,00 | 89.495,83 |
| 95 | 169.911,00 | 80,71 | 871,38 | 952,08 | 169.911,00 | 9.487,54 | 80.960,37 | 90.447,92 |
| 96 | 169.039,63 | 80,29 | 871,79 | 952,08 | 169.039,63 | 9.567,84 | 81.832,16 | 91.400,00 |
| 97 | 168.167,84 | 79,88 | 872,20 | 952,08 | 168.167,84 | 9.647,72 | 82.704,37 | 92.352,08 |
| 98 | 167.295,63 | 79,47 | 872,62 | 952,08 | 167.295,63 | 9.727,18 | 83.576,99 | 93.304,17 |
| 99 | 166.423,01 | 79,05 | 873,03 | 952,08 | 166.423,01 | 9.806,23 | 84.450,02 | 94.256,25 |
| 100 | 165.549,98 | 78,64 | 873,45 | 952,08 | 165.549,98 | 9.884,87 | 85.323,46 | 95.208,33 |
| 101 | 164.676,54 | 78,22 | 873,86 | 952,08 | 164.676,54 | 9.963,09 | 86.197,33 | 96.160,42 |
| 102 | 163.802,67 | 77,81 | 874,28 | 952,08 | 163.802,67 | 10.040,90 | 87.071,60 | 97.112,50 |
| 103 | 162.928,40 | 77,39 | 874,69 | 952,08 | 162.928,40 | 10.118,29 | 87.946,30 | 98.064,58 |
| 104 | 162.053,70 | 76,98 | 875,11 | 952,08 | 162.053,70 | 10.195,26 | 88.821,40 | 99.016,67 |
| 105 | 161.178,60 | 76,56 | 875,52 | 952,08 | 161.178,60 | 10.271,82 | 89.696,93 | 99.968,75 |
| 106 | 160.303,07 | 76,14 | 875,94 | 952,08 | 160.303,07 | 10.347,97 | 90.572,87 | 100.920,83 |
| 107 | 159.427,13 | 75,73 | 876,36 | 952,08 | 159.427,13 | 10.423,69 | 91.449,22 | 101.872,92 |
| 108 | 158.550,78 | 75,31 | 876,77 | 952,08 | 158.550,78 | 10.499,01 | 92.325,99 | 102.825,00 |
| 109 | 157.674,01 | 74,90 | 877,19 | 952,08 | 157.674,01 | 10.573,90 | 93.203,18 | 103.777,08 |
| 110 | 156.796,82 | 74,48 | 877,60 | 952,08 | 156.796,82 | 10.648,38 | 94.080,79 | 104.729,17 |
| 111 | 155.919,21 | 74,06 | 878,02 | 952,08 | 155.919,21 | 10.722,44 | 94.958,81 | 105.681,25 |
| 112 | 155.041,19 | 73,64 | 878,44 | 952,08 | 155.041,19 | 10.796,09 | 95.837,25 | 106.633,33 |
| 113 | 154.162,75 | 73,23 | 878,86 | 952,08 | 154.162,75 | 10.869,31 | 96.716,10 | 107.585,42 |
| 114 | 153.283,90 | 72,81 | 879,27 | 952,08 | 153.283,90 | 10.942,12 | 97.595,38 | 108.537,50 |
| 115 | 152.404,62 | 72,39 | 879,69 | 952,08 | 152.404,62 | 11.014,52 | 98.475,07 | 109.489,58 |
| 116 | 151.524,93 | 71,97 | 880,11 | 952,08 | 151.524,93 | 11.086,49 | 99.355,18 | 110.441,67 |
| 117 | 150.644,82 | 71,56 | 880,53 | 952,08 | 150.644,82 | 11.158,05 | 100.235,70 | 111.393,75 |
| 118 | 149.764,30 | 71,14 | 880,95 | 952,08 | 149.764,30 | 11.229,18 | 101.116,65 | 112.345,83 |
| 119 | 148.883,35 | 70,72 | 881,36 | 952,08 | 148.883,35 | 11.299,90 | 101.998,01 | 113.297,92 |
| 120 | 148.001,99 | 70,30 | 881,78 | 952,08 | 148.001,99 | 11.370,20 | 102.879,80 | 114.250,00 |
| 121 | 147.120,20 | 69,88 | 882,20 | 952,08 | 147.120,20 | 11.440,09 | 103.762,00 | 115.202,08 |
| 122 | 146.238,00 | 69,46 | 882,62 | 952,08 | 146.238,00 | 11.509,55 | 104.644,62 | 116.154,17 |
| 123 | 145.355,38 | 69,04 | 883,04 | 952,08 | 145.355,38 | 11.578,59 | 105.527,66 | 117.106,25 |
| 124 | 144.472,34 | 68,62 | 883,46 | 952,08 | 144.472,34 | 11.647,22 | 106.411,12 | 118.058,33 |
| 125 | 143.588,88 | 68,20 | 883,88 | 952,08 | 143.588,88 | 11.715,42 | 107.294,99 | 119.010,42 |
| 126 | 142.705,01 | 67,78 | 884,30 | 952,08 | 142.705,01 | 11.783,21 | 108.179,29 | 119.962,50 |
| 127 | 141.820,71 | 67,36 | 884,72 | 952,08 | 141.820,71 | 11.850,57 | 109.064,01 | 120.914,58 |
| 128 | 140.935,99 | 66,94 | 885,14 | 952,08 | 140.935,99 | 11.917,52 | 109.949,15 | 121.866,67 |
| 129 | 140.050,85 | 66,52 | 885,56 | 952,08 | 140.050,85 | 11.984,04 | 110.834,71 | 122.818,75 |
| 130 | 139.165,29 | 66,10 | 885,98 | 952,08 | 139.165,29 | 12.050,14 | 111.720,69 | 123.770,83 |
| 131 | 138.279,31 | 65,68 | 886,40 | 952,08 | 138.279,31 | 12.115,83 | 112.607,09 | 124.722,92 |
| 132 | 137.392,91 | 65,26 | 886,82 | 952,08 | 137.392,91 | 12.181,09 | 113.493,91 | 125.675,00 |
| 133 | 136.506,09 | 64,84 | 887,24 | 952,08 | 136.506,09 | 12.245,93 | 114.381,15 | 126.627,08 |
| 134 | 135.618,85 | 64,42 | 887,66 | 952,08 | 135.618,85 | 12.310,35 | 115.268,82 | 127.579,17 |
| 135 | 134.731,18 | 64,00 | 888,09 | 952,08 | 134.731,18 | 12.374,35 | 116.156,90 | 128.531,25 |
| 136 | 133.843,10 | 63,58 | 888,51 | 952,08 | 133.843,10 | 12.437,92 | 117.045,41 | 129.483,33 |
| 137 | 132.954,59 | 63,15 | 888,93 | 952,08 | 132.954,59 | 12.501,07 | 117.934,34 | 130.435,42 |
| 138 | 132.065,66 | 62,73 | 889,35 | 952,08 | 132.065,66 | 12.563,81 | 118.823,69 | 131.387,50 |
| 139 | 131.176,31 | 62,31 | 889,77 | 952,08 | 131.176,31 | 12.626,11 | 119.713,47 | 132.339,58 |
| 140 | 130.286,53 | 61,89 | 890,20 | 952,08 | 130.286,53 | 12.688,00 | 120.603,67 | 133.291,67 |
| 141 | 129.396,33 | 61,46 | 890,62 | 952,08 | 129.396,33 | 12.749,46 | 121.494,29 | 134.243,75 |
| 142 | 128.505,71 | 61,04 | 891,04 | 952,08 | 128.505,71 | 12.810,50 | 122.385,33 | 135.195,83 |
| 143 | 127.614,67 | 60,62 | 891,47 | 952,08 | 127.614,67 | 12.871,12 | 123.276,80 | 136.147,92 |
| 144 | 126.723,20 | 60,19 | 891,89 | 952,08 | 126.723,20 | 12.931,31 | 124.168,69 | 137.100,00 |
| 145 | 125.831,31 | 59,77 | 892,31 | 952,08 | 125.831,31 | 12.991,08 | 125.061,00 | 138.052,08 |
| 146 | 124.939,00 | 59,35 | 892,74 | 952,08 | 124.939,00 | 13.050,43 | 125.953,74 | 139.004,17 |
| 147 | 124.046,26 | 58,92 | 893,16 | 952,08 | 124.046,26 | 13.109,35 | 126.846,90 | 139.956,25 |
| 148 | 123.153,10 | 58,50 | 893,59 | 952,08 | 123.153,10 | 13.167,85 | 127.740,48 | 140.908,33 |
| 149 | 122.259,52 | 58,07 | 894,01 | 952,08 | 122.259,52 | 13.225,92 | 128.634,49 | 141.860,42 |
| 150 | 121.365,51 | 57,65 | 894,43 | 952,08 | 121.365,51 | 13.283,57 | 129.528,93 | 142.812,50 |
| 151 | 120.471,07 | 57,22 | 894,86 | 952,08 | 120.471,07 | 13.340,80 | 130.423,79 | 143.764,58 |
| 152 | 119.576,21 | 56,80 | 895,28 | 952,08 | 119.576,21 | 13.397,59 | 131.319,07 | 144.716,67 |
| 153 | 118.680,93 | 56,37 | 895,71 | 952,08 | 118.680,93 | 13.453,97 | 132.214,78 | 145.668,75 |
| 154 | 117.785,22 | 55,95 | 896,14 | 952,08 | 117.785,22 | 13.509,92 | 133.110,92 | 146.620,83 |
| 155 | 116.889,08 | 55,52 | 896,56 | 952,08 | 116.889,08 | 13.565,44 | 134.007,48 | 147.572,92 |
| 156 | 115.992,52 | 55,10 | 896,99 | 952,08 | 115.992,52 | 13.620,53 | 134.904,47 | 148.525,00 |
| 157 | 115.095,53 | 54,67 | 897,41 | 952,08 | 115.095,53 | 13.675,20 | 135.801,88 | 149.477,08 |
| 158 | 114.198,12 | 54,24 | 897,84 | 952,08 | 114.198,12 | 13.729,45 | 136.699,72 | 150.429,17 |
| 159 | 113.300,28 | 53,82 | 898,27 | 952,08 | 113.300,28 | 13.783,27 | 137.597,98 | 151.381,25 |
| 160 | 112.402,02 | 53,39 | 898,69 | 952,08 | 112.402,02 | 13.836,66 | 138.496,68 | 152.333,33 |
| 161 | 111.503,32 | 52,96 | 899,12 | 952,08 | 111.503,32 | 13.889,62 | 139.395,80 | 153.285,42 |
| 162 | 110.604,20 | 52,54 | 899,55 | 952,08 | 110.604,20 | 13.942,16 | 140.295,34 | 154.237,50 |
| 163 | 109.704,66 | 52,11 | 899,97 | 952,08 | 109.704,66 | 13.994,27 | 141.195,32 | 155.189,58 |
| 164 | 108.804,68 | 51,68 | 900,40 | 952,08 | 108.804,68 | 14.045,95 | 142.095,72 | 156.141,67 |
| 165 | 107.904,28 | 51,25 | 900,83 | 952,08 | 107.904,28 | 14.097,21 | 142.996,54 | 157.093,75 |
| 166 | 107.003,46 | 50,83 | 901,26 | 952,08 | 107.003,46 | 14.148,03 | 143.897,80 | 158.045,83 |
| 167 | 106.102,20 | 50,40 | 901,68 | 952,08 | 106.102,20 | 14.198,43 | 144.799,49 | 158.997,92 |
| 168 | 105.200,51 | 49,97 | 902,11 | 952,08 | 105.200,51 | 14.248,40 | 145.701,60 | 159.950,00 |
| 169 | 104.298,40 | 49,54 | 902,54 | 952,08 | 104.298,40 | 14.297,94 | 146.604,14 | 160.902,08 |
| 170 | 103.395,86 | 49,11 | 902,97 | 952,08 | 103.395,86 | 14.347,06 | 147.507,11 | 161.854,17 |
| 171 | 102.492,89 | 48,68 | 903,40 | 952,08 | 102.492,89 | 14.395,74 | 148.410,51 | 162.806,25 |
| 172 | 101.589,49 | 48,26 | 903,83 | 952,08 | 101.589,49 | 14.443,99 | 149.314,34 | 163.758,33 |
| 173 | 100.685,66 | 47,83 | 904,26 | 952,08 | 100.685,66 | 14.491,82 | 150.218,60 | 164.710,42 |
| 174 | 99.781,40 | 47,40 | 904,69 | 952,08 | 99.781,40 | 14.539,22 | 151.123,28 | 165.662,50 |
| 175 | 98.876,72 | 46,97 | 905,12 | 952,08 | 98.876,72 | 14.586,18 | 152.028,40 | 166.614,58 |
| 176 | 97.971,60 | 46,54 | 905,55 | 952,08 | 97.971,60 | 14.632,72 | 152.933,95 | 167.566,67 |
| 177 | 97.066,05 | 46,11 | 905,98 | 952,08 | 97.066,05 | 14.678,83 | 153.839,92 | 168.518,75 |
| 178 | 96.160,08 | 45,68 | 906,41 | 952,08 | 96.160,08 | 14.724,50 | 154.746,33 | 169.470,83 |
| 179 | 95.253,67 | 45,25 | 906,84 | 952,08 | 95.253,67 | 14.769,75 | 155.653,17 | 170.422,92 |
| 180 | 94.346,83 | 44,81 | 907,27 | 952,08 | 94.346,83 | 14.814,56 | 156.560,44 | 171.375,00 |
HypoVereinsbank Immobilienfinanzierung
- 0,84%
- gebundener Sollzins*
- 0,84%
- effektiver Jahreszins*
- 1.008,33€
- Monatsrate
- Gesamtzahlung :181.500,00 EUR
- Tilgungsanteil :159.800,20 EUR
- Zinsanteil :21.699,80 EUR
- Restschuld :90.199,80 EUR
Tilgungsplan ↓
Repr. Beispiel nach §6a PAngV:
Nettodarlehensbetrag 200.000,00 EUR;
Kreditrate: 558,33 EUR;
Gesamtbetrag: 134.000,00 EUR;
Anzahl Kreditraten: 240;
Laufzeit: 240 Monate; Effektiver Jahreszins: 1,37 %;
Gebundener Sollzins: 1,35 %;
Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert.
Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist UniCredit Bank AG Arabellastraße 12
81925 München
81925 München
| Monat | kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | GESAMT |
|---|---|---|---|---|---|---|---|---|
| 1 | 250.000,00 | 175,00 | 833,33 | 1.008,33 | 249.166,67 | 175,00 | 833,33 | 1.008,33 |
| 2 | 249.166,67 | 174,42 | 833,92 | 1.008,33 | 249.166,67 | 349,42 | 1.667,25 | 2.016,67 |
| 3 | 248.332,75 | 173,83 | 834,50 | 1.008,33 | 248.332,75 | 523,25 | 2.501,75 | 3.025,00 |
| 4 | 247.498,25 | 173,25 | 835,08 | 1.008,33 | 247.498,25 | 696,50 | 3.336,83 | 4.033,33 |
| 5 | 246.663,17 | 172,66 | 835,67 | 1.008,33 | 246.663,17 | 869,16 | 4.172,50 | 5.041,67 |
| 6 | 245.827,50 | 172,08 | 836,25 | 1.008,33 | 245.827,50 | 1.041,24 | 5.008,76 | 6.050,00 |
| 7 | 244.991,24 | 171,49 | 836,84 | 1.008,33 | 244.991,24 | 1.212,74 | 5.845,60 | 7.058,33 |
| 8 | 244.154,40 | 170,91 | 837,43 | 1.008,33 | 244.154,40 | 1.383,64 | 6.683,02 | 8.066,67 |
| 9 | 243.316,98 | 170,32 | 838,01 | 1.008,33 | 243.316,98 | 1.553,97 | 7.521,03 | 9.075,00 |
| 10 | 242.478,97 | 169,74 | 838,60 | 1.008,33 | 242.478,97 | 1.723,70 | 8.359,63 | 10.083,33 |
| 11 | 241.640,37 | 169,15 | 839,19 | 1.008,33 | 241.640,37 | 1.892,85 | 9.198,82 | 11.091,67 |
| 12 | 240.801,18 | 168,56 | 839,77 | 1.008,33 | 240.801,18 | 2.061,41 | 10.038,59 | 12.100,00 |
| 13 | 239.961,41 | 167,97 | 840,36 | 1.008,33 | 239.961,41 | 2.229,38 | 10.878,95 | 13.108,33 |
| 14 | 239.121,05 | 167,38 | 840,95 | 1.008,33 | 239.121,05 | 2.396,77 | 11.719,90 | 14.116,67 |
| 15 | 238.280,10 | 166,80 | 841,54 | 1.008,33 | 238.280,10 | 2.563,56 | 12.561,44 | 15.125,00 |
| 16 | 237.438,56 | 166,21 | 842,13 | 1.008,33 | 237.438,56 | 2.729,77 | 13.403,56 | 16.133,33 |
| 17 | 236.596,44 | 165,62 | 842,72 | 1.008,33 | 236.596,44 | 2.895,39 | 14.246,28 | 17.141,67 |
| 18 | 235.753,72 | 165,03 | 843,31 | 1.008,33 | 235.753,72 | 3.060,42 | 15.089,58 | 18.150,00 |
| 19 | 234.910,42 | 164,44 | 843,90 | 1.008,33 | 234.910,42 | 3.224,85 | 15.933,48 | 19.158,33 |
| 20 | 234.066,52 | 163,85 | 844,49 | 1.008,33 | 234.066,52 | 3.388,70 | 16.777,97 | 20.166,67 |
| 21 | 233.222,03 | 163,26 | 845,08 | 1.008,33 | 233.222,03 | 3.551,96 | 17.623,04 | 21.175,00 |
| 22 | 232.376,96 | 162,66 | 845,67 | 1.008,33 | 232.376,96 | 3.714,62 | 18.468,71 | 22.183,33 |
| 23 | 231.531,29 | 162,07 | 846,26 | 1.008,33 | 231.531,29 | 3.876,69 | 19.314,98 | 23.191,67 |
| 24 | 230.685,02 | 161,48 | 846,85 | 1.008,33 | 230.685,02 | 4.038,17 | 20.161,83 | 24.200,00 |
| 25 | 229.838,17 | 160,89 | 847,45 | 1.008,33 | 229.838,17 | 4.199,06 | 21.009,28 | 25.208,33 |
| 26 | 228.990,72 | 160,29 | 848,04 | 1.008,33 | 228.990,72 | 4.359,35 | 21.857,32 | 26.216,67 |
| 27 | 228.142,68 | 159,70 | 848,63 | 1.008,33 | 228.142,68 | 4.519,05 | 22.705,95 | 27.225,00 |
| 28 | 227.294,05 | 159,11 | 849,23 | 1.008,33 | 227.294,05 | 4.678,16 | 23.555,18 | 28.233,33 |
| 29 | 226.444,82 | 158,51 | 849,82 | 1.008,33 | 226.444,82 | 4.836,67 | 24.405,00 | 29.241,67 |
| 30 | 225.595,00 | 157,92 | 850,42 | 1.008,33 | 225.595,00 | 4.994,58 | 25.255,42 | 30.250,00 |
| 31 | 224.744,58 | 157,32 | 851,01 | 1.008,33 | 224.744,58 | 5.151,91 | 26.106,43 | 31.258,33 |
| 32 | 223.893,57 | 156,73 | 851,61 | 1.008,33 | 223.893,57 | 5.308,63 | 26.958,04 | 32.266,67 |
| 33 | 223.041,96 | 156,13 | 852,20 | 1.008,33 | 223.041,96 | 5.464,76 | 27.810,24 | 33.275,00 |
| 34 | 222.189,76 | 155,53 | 852,80 | 1.008,33 | 222.189,76 | 5.620,29 | 28.663,04 | 34.283,33 |
| 35 | 221.336,96 | 154,94 | 853,40 | 1.008,33 | 221.336,96 | 5.775,23 | 29.516,44 | 35.291,67 |
| 36 | 220.483,56 | 154,34 | 853,99 | 1.008,33 | 220.483,56 | 5.929,57 | 30.370,43 | 36.300,00 |
| 37 | 219.629,57 | 153,74 | 854,59 | 1.008,33 | 219.629,57 | 6.083,31 | 31.225,03 | 37.308,33 |
| 38 | 218.774,97 | 153,14 | 855,19 | 1.008,33 | 218.774,97 | 6.236,45 | 32.080,22 | 38.316,67 |
| 39 | 217.919,78 | 152,54 | 855,79 | 1.008,33 | 217.919,78 | 6.388,99 | 32.936,01 | 39.325,00 |
| 40 | 217.063,99 | 151,94 | 856,39 | 1.008,33 | 217.063,99 | 6.540,94 | 33.792,39 | 40.333,33 |
| 41 | 216.207,61 | 151,35 | 856,99 | 1.008,33 | 216.207,61 | 6.692,28 | 34.649,38 | 41.341,67 |
| 42 | 215.350,62 | 150,75 | 857,59 | 1.008,33 | 215.350,62 | 6.843,03 | 35.506,97 | 42.350,00 |
| 43 | 214.493,03 | 150,15 | 858,19 | 1.008,33 | 214.493,03 | 6.993,18 | 36.365,16 | 43.358,33 |
| 44 | 213.634,84 | 149,54 | 858,79 | 1.008,33 | 213.634,84 | 7.142,72 | 37.223,95 | 44.366,67 |
| 45 | 212.776,05 | 148,94 | 859,39 | 1.008,33 | 212.776,05 | 7.291,66 | 38.083,34 | 45.375,00 |
| 46 | 211.916,66 | 148,34 | 859,99 | 1.008,33 | 211.916,66 | 7.440,00 | 38.943,33 | 46.383,33 |
| 47 | 211.056,67 | 147,74 | 860,59 | 1.008,33 | 211.056,67 | 7.587,74 | 39.803,92 | 47.391,67 |
| 48 | 210.196,08 | 147,14 | 861,20 | 1.008,33 | 210.196,08 | 7.734,88 | 40.665,12 | 48.400,00 |
| 49 | 209.334,88 | 146,53 | 861,80 | 1.008,33 | 209.334,88 | 7.881,42 | 41.526,92 | 49.408,33 |
| 50 | 208.473,08 | 145,93 | 862,40 | 1.008,33 | 208.473,08 | 8.027,35 | 42.389,32 | 50.416,67 |
| 51 | 207.610,68 | 145,33 | 863,01 | 1.008,33 | 207.610,68 | 8.172,67 | 43.252,33 | 51.425,00 |
| 52 | 206.747,67 | 144,72 | 863,61 | 1.008,33 | 206.747,67 | 8.317,40 | 44.115,94 | 52.433,33 |
| 53 | 205.884,06 | 144,12 | 864,21 | 1.008,33 | 205.884,06 | 8.461,52 | 44.980,15 | 53.441,67 |
| 54 | 205.019,85 | 143,51 | 864,82 | 1.008,33 | 205.019,85 | 8.605,03 | 45.844,97 | 54.450,00 |
| 55 | 204.155,03 | 142,91 | 865,42 | 1.008,33 | 204.155,03 | 8.747,94 | 46.710,39 | 55.458,33 |
| 56 | 203.289,61 | 142,30 | 866,03 | 1.008,33 | 203.289,61 | 8.890,24 | 47.576,42 | 56.466,67 |
| 57 | 202.423,58 | 141,70 | 866,64 | 1.008,33 | 202.423,58 | 9.031,94 | 48.443,06 | 57.475,00 |
| 58 | 201.556,94 | 141,09 | 867,24 | 1.008,33 | 201.556,94 | 9.173,03 | 49.310,31 | 58.483,33 |
| 59 | 200.689,69 | 140,48 | 867,85 | 1.008,33 | 200.689,69 | 9.313,51 | 50.178,16 | 59.491,67 |
| 60 | 199.821,84 | 139,88 | 868,46 | 1.008,33 | 199.821,84 | 9.453,39 | 51.046,61 | 60.500,00 |
| 61 | 198.953,39 | 139,27 | 869,07 | 1.008,33 | 198.953,39 | 9.592,65 | 51.915,68 | 61.508,33 |
| 62 | 198.084,32 | 138,66 | 869,67 | 1.008,33 | 198.084,32 | 9.731,31 | 52.785,35 | 62.516,67 |
| 63 | 197.214,65 | 138,05 | 870,28 | 1.008,33 | 197.214,65 | 9.869,36 | 53.655,64 | 63.525,00 |
| 64 | 196.344,36 | 137,44 | 870,89 | 1.008,33 | 196.344,36 | 10.006,80 | 54.526,53 | 64.533,33 |
| 65 | 195.473,47 | 136,83 | 871,50 | 1.008,33 | 195.473,47 | 10.143,64 | 55.398,03 | 65.541,67 |
| 66 | 194.601,97 | 136,22 | 872,11 | 1.008,33 | 194.601,97 | 10.279,86 | 56.270,14 | 66.550,00 |
| 67 | 193.729,86 | 135,61 | 872,72 | 1.008,33 | 193.729,86 | 10.415,47 | 57.142,87 | 67.558,33 |
| 68 | 192.857,13 | 135,00 | 873,33 | 1.008,33 | 192.857,13 | 10.550,47 | 58.016,20 | 68.566,67 |
| 69 | 191.983,80 | 134,39 | 873,94 | 1.008,33 | 191.983,80 | 10.684,86 | 58.890,14 | 69.575,00 |
| 70 | 191.109,86 | 133,78 | 874,56 | 1.008,33 | 191.109,86 | 10.818,63 | 59.764,70 | 70.583,33 |
| 71 | 190.235,30 | 133,16 | 875,17 | 1.008,33 | 190.235,30 | 10.951,80 | 60.639,87 | 71.591,67 |
| 72 | 189.360,13 | 132,55 | 875,78 | 1.008,33 | 189.360,13 | 11.084,35 | 61.515,65 | 72.600,00 |
| 73 | 188.484,35 | 131,94 | 876,39 | 1.008,33 | 188.484,35 | 11.216,29 | 62.392,04 | 73.608,33 |
| 74 | 187.607,96 | 131,33 | 877,01 | 1.008,33 | 187.607,96 | 11.347,61 | 63.269,05 | 74.616,67 |
| 75 | 186.730,95 | 130,71 | 877,62 | 1.008,33 | 186.730,95 | 11.478,33 | 64.146,67 | 75.625,00 |
| 76 | 185.853,33 | 130,10 | 878,24 | 1.008,33 | 185.853,33 | 11.608,42 | 65.024,91 | 76.633,33 |
| 77 | 184.975,09 | 129,48 | 878,85 | 1.008,33 | 184.975,09 | 11.737,91 | 65.903,76 | 77.641,67 |
| 78 | 184.096,24 | 128,87 | 879,47 | 1.008,33 | 184.096,24 | 11.866,77 | 66.783,23 | 78.650,00 |
| 79 | 183.216,77 | 128,25 | 880,08 | 1.008,33 | 183.216,77 | 11.995,03 | 67.663,31 | 79.658,33 |
| 80 | 182.336,69 | 127,64 | 880,70 | 1.008,33 | 182.336,69 | 12.122,66 | 68.544,01 | 80.666,67 |
| 81 | 181.455,99 | 127,02 | 881,31 | 1.008,33 | 181.455,99 | 12.249,68 | 69.425,32 | 81.675,00 |
| 82 | 180.574,68 | 126,40 | 881,93 | 1.008,33 | 180.574,68 | 12.376,08 | 70.307,25 | 82.683,33 |
| 83 | 179.692,75 | 125,78 | 882,55 | 1.008,33 | 179.692,75 | 12.501,87 | 71.189,80 | 83.691,67 |
| 84 | 178.810,20 | 125,17 | 883,17 | 1.008,33 | 178.810,20 | 12.627,03 | 72.072,97 | 84.700,00 |
| 85 | 177.927,03 | 124,55 | 883,78 | 1.008,33 | 177.927,03 | 12.751,58 | 72.956,75 | 85.708,33 |
| 86 | 177.043,25 | 123,93 | 884,40 | 1.008,33 | 177.043,25 | 12.875,51 | 73.841,15 | 86.716,67 |
| 87 | 176.158,85 | 123,31 | 885,02 | 1.008,33 | 176.158,85 | 12.998,83 | 74.726,17 | 87.725,00 |
| 88 | 175.273,83 | 122,69 | 885,64 | 1.008,33 | 175.273,83 | 13.121,52 | 75.611,82 | 88.733,33 |
| 89 | 174.388,18 | 122,07 | 886,26 | 1.008,33 | 174.388,18 | 13.243,59 | 76.498,08 | 89.741,67 |
| 90 | 173.501,92 | 121,45 | 886,88 | 1.008,33 | 173.501,92 | 13.365,04 | 77.384,96 | 90.750,00 |
| 91 | 172.615,04 | 120,83 | 887,50 | 1.008,33 | 172.615,04 | 13.485,87 | 78.272,46 | 91.758,33 |
| 92 | 171.727,54 | 120,21 | 888,12 | 1.008,33 | 171.727,54 | 13.606,08 | 79.160,59 | 92.766,67 |
| 93 | 170.839,41 | 119,59 | 888,75 | 1.008,33 | 170.839,41 | 13.725,67 | 80.049,33 | 93.775,00 |
| 94 | 169.950,67 | 118,97 | 889,37 | 1.008,33 | 169.950,67 | 13.844,63 | 80.938,70 | 94.783,33 |
| 95 | 169.061,30 | 118,34 | 889,99 | 1.008,33 | 169.061,30 | 13.962,98 | 81.828,69 | 95.791,67 |
| 96 | 168.171,31 | 117,72 | 890,61 | 1.008,33 | 168.171,31 | 14.080,70 | 82.719,30 | 96.800,00 |
| 97 | 167.280,70 | 117,10 | 891,24 | 1.008,33 | 167.280,70 | 14.197,79 | 83.610,54 | 97.808,33 |
| 98 | 166.389,46 | 116,47 | 891,86 | 1.008,33 | 166.389,46 | 14.314,26 | 84.502,40 | 98.816,67 |
| 99 | 165.497,60 | 115,85 | 892,49 | 1.008,33 | 165.497,60 | 14.430,11 | 85.394,89 | 99.825,00 |
| 100 | 164.605,11 | 115,22 | 893,11 | 1.008,33 | 164.605,11 | 14.545,34 | 86.288,00 | 100.833,33 |
| 101 | 163.712,00 | 114,60 | 893,73 | 1.008,33 | 163.712,00 | 14.659,93 | 87.181,73 | 101.841,67 |
| 102 | 162.818,27 | 113,97 | 894,36 | 1.008,33 | 162.818,27 | 14.773,91 | 88.076,09 | 102.850,00 |
| 103 | 161.923,91 | 113,35 | 894,99 | 1.008,33 | 161.923,91 | 14.887,25 | 88.971,08 | 103.858,33 |
| 104 | 161.028,92 | 112,72 | 895,61 | 1.008,33 | 161.028,92 | 14.999,97 | 89.866,69 | 104.866,67 |
| 105 | 160.133,31 | 112,09 | 896,24 | 1.008,33 | 160.133,31 | 15.112,07 | 90.762,93 | 105.875,00 |
| 106 | 159.237,07 | 111,47 | 896,87 | 1.008,33 | 159.237,07 | 15.223,53 | 91.659,80 | 106.883,33 |
| 107 | 158.340,20 | 110,84 | 897,50 | 1.008,33 | 158.340,20 | 15.334,37 | 92.557,29 | 107.891,67 |
| 108 | 157.442,71 | 110,21 | 898,12 | 1.008,33 | 157.442,71 | 15.444,58 | 93.455,42 | 108.900,00 |
| 109 | 156.544,58 | 109,58 | 898,75 | 1.008,33 | 156.544,58 | 15.554,16 | 94.354,17 | 109.908,33 |
| 110 | 155.645,83 | 108,95 | 899,38 | 1.008,33 | 155.645,83 | 15.663,12 | 95.253,55 | 110.916,67 |
| 111 | 154.746,45 | 108,32 | 900,01 | 1.008,33 | 154.746,45 | 15.771,44 | 96.153,56 | 111.925,00 |
| 112 | 153.846,44 | 107,69 | 900,64 | 1.008,33 | 153.846,44 | 15.879,13 | 97.054,20 | 112.933,33 |
| 113 | 152.945,80 | 107,06 | 901,27 | 1.008,33 | 152.945,80 | 15.986,19 | 97.955,47 | 113.941,67 |
| 114 | 152.044,53 | 106,43 | 901,90 | 1.008,33 | 152.044,53 | 16.092,62 | 98.857,38 | 114.950,00 |
| 115 | 151.142,62 | 105,80 | 902,53 | 1.008,33 | 151.142,62 | 16.198,42 | 99.759,91 | 115.958,33 |
| 116 | 150.240,09 | 105,17 | 903,17 | 1.008,33 | 150.240,09 | 16.303,59 | 100.663,08 | 116.966,67 |
| 117 | 149.336,92 | 104,54 | 903,80 | 1.008,33 | 149.336,92 | 16.408,13 | 101.566,87 | 117.975,00 |
| 118 | 148.433,13 | 103,90 | 904,43 | 1.008,33 | 148.433,13 | 16.512,03 | 102.471,30 | 118.983,33 |
| 119 | 147.528,70 | 103,27 | 905,06 | 1.008,33 | 147.528,70 | 16.615,30 | 103.376,37 | 119.991,67 |
| 120 | 146.623,63 | 102,64 | 905,70 | 1.008,33 | 146.623,63 | 16.717,94 | 104.282,06 | 121.000,00 |
| 121 | 145.717,94 | 102,00 | 906,33 | 1.008,33 | 145.717,94 | 16.819,94 | 105.188,39 | 122.008,33 |
| 122 | 144.811,61 | 101,37 | 906,97 | 1.008,33 | 144.811,61 | 16.921,31 | 106.095,36 | 123.016,67 |
| 123 | 143.904,64 | 100,73 | 907,60 | 1.008,33 | 143.904,64 | 17.022,04 | 107.002,96 | 124.025,00 |
| 124 | 142.997,04 | 100,10 | 908,24 | 1.008,33 | 142.997,04 | 17.122,14 | 107.911,19 | 125.033,33 |
| 125 | 142.088,81 | 99,46 | 908,87 | 1.008,33 | 142.088,81 | 17.221,60 | 108.820,07 | 126.041,67 |
| 126 | 141.179,93 | 98,83 | 909,51 | 1.008,33 | 141.179,93 | 17.320,43 | 109.729,57 | 127.050,00 |
| 127 | 140.270,43 | 98,19 | 910,14 | 1.008,33 | 140.270,43 | 17.418,62 | 110.639,72 | 128.058,33 |
| 128 | 139.360,28 | 97,55 | 910,78 | 1.008,33 | 139.360,28 | 17.516,17 | 111.550,50 | 129.066,67 |
| 129 | 138.449,50 | 96,91 | 911,42 | 1.008,33 | 138.449,50 | 17.613,08 | 112.461,92 | 130.075,00 |
| 130 | 137.538,08 | 96,28 | 912,06 | 1.008,33 | 137.538,08 | 17.709,36 | 113.373,97 | 131.083,33 |
| 131 | 136.626,03 | 95,64 | 912,70 | 1.008,33 | 136.626,03 | 17.805,00 | 114.286,67 | 132.091,67 |
| 132 | 135.713,33 | 95,00 | 913,33 | 1.008,33 | 135.713,33 | 17.900,00 | 115.200,00 | 133.100,00 |
| 133 | 134.800,00 | 94,36 | 913,97 | 1.008,33 | 134.800,00 | 17.994,36 | 116.113,98 | 134.108,33 |
| 134 | 133.886,02 | 93,72 | 914,61 | 1.008,33 | 133.886,02 | 18.088,08 | 117.028,59 | 135.116,67 |
| 135 | 132.971,41 | 93,08 | 915,25 | 1.008,33 | 132.971,41 | 18.181,16 | 117.943,84 | 136.125,00 |
| 136 | 132.056,16 | 92,44 | 915,89 | 1.008,33 | 132.056,16 | 18.273,60 | 118.859,74 | 137.133,33 |
| 137 | 131.140,26 | 91,80 | 916,54 | 1.008,33 | 131.140,26 | 18.365,40 | 119.776,27 | 138.141,67 |
| 138 | 130.223,73 | 91,16 | 917,18 | 1.008,33 | 130.223,73 | 18.456,55 | 120.693,45 | 139.150,00 |
| 139 | 129.306,55 | 90,51 | 917,82 | 1.008,33 | 129.306,55 | 18.547,07 | 121.611,27 | 140.158,33 |
| 140 | 128.388,73 | 89,87 | 918,46 | 1.008,33 | 128.388,73 | 18.636,94 | 122.529,73 | 141.166,67 |
| 141 | 127.470,27 | 89,23 | 919,10 | 1.008,33 | 127.470,27 | 18.726,17 | 123.448,83 | 142.175,00 |
| 142 | 126.551,17 | 88,59 | 919,75 | 1.008,33 | 126.551,17 | 18.814,75 | 124.368,58 | 143.183,33 |
| 143 | 125.631,42 | 87,94 | 920,39 | 1.008,33 | 125.631,42 | 18.902,70 | 125.288,97 | 144.191,67 |
| 144 | 124.711,03 | 87,30 | 921,04 | 1.008,33 | 124.711,03 | 18.989,99 | 126.210,01 | 145.200,00 |
| 145 | 123.789,99 | 86,65 | 921,68 | 1.008,33 | 123.789,99 | 19.076,65 | 127.131,69 | 146.208,33 |
| 146 | 122.868,31 | 86,01 | 922,33 | 1.008,33 | 122.868,31 | 19.162,65 | 128.054,01 | 147.216,67 |
| 147 | 121.945,99 | 85,36 | 922,97 | 1.008,33 | 121.945,99 | 19.248,02 | 128.976,98 | 148.225,00 |
| 148 | 121.023,02 | 84,72 | 923,62 | 1.008,33 | 121.023,02 | 19.332,73 | 129.900,60 | 149.233,33 |
| 149 | 120.099,40 | 84,07 | 924,26 | 1.008,33 | 120.099,40 | 19.416,80 | 130.824,86 | 150.241,67 |
| 150 | 119.175,14 | 83,42 | 924,91 | 1.008,33 | 119.175,14 | 19.500,22 | 131.749,78 | 151.250,00 |
| 151 | 118.250,22 | 82,78 | 925,56 | 1.008,33 | 118.250,22 | 19.583,00 | 132.675,33 | 152.258,33 |
| 152 | 117.324,67 | 82,13 | 926,21 | 1.008,33 | 117.324,67 | 19.665,13 | 133.601,54 | 153.266,67 |
| 153 | 116.398,46 | 81,48 | 926,85 | 1.008,33 | 116.398,46 | 19.746,61 | 134.528,39 | 154.275,00 |
| 154 | 115.471,61 | 80,83 | 927,50 | 1.008,33 | 115.471,61 | 19.827,44 | 135.455,90 | 155.283,33 |
| 155 | 114.544,10 | 80,18 | 928,15 | 1.008,33 | 114.544,10 | 19.907,62 | 136.384,05 | 156.291,67 |
| 156 | 113.615,95 | 79,53 | 928,80 | 1.008,33 | 113.615,95 | 19.987,15 | 137.312,85 | 157.300,00 |
| 157 | 112.687,15 | 78,88 | 929,45 | 1.008,33 | 112.687,15 | 20.066,03 | 138.242,30 | 158.308,33 |
| 158 | 111.757,70 | 78,23 | 930,10 | 1.008,33 | 111.757,70 | 20.144,26 | 139.172,41 | 159.316,67 |
| 159 | 110.827,59 | 77,58 | 930,75 | 1.008,33 | 110.827,59 | 20.221,84 | 140.103,16 | 160.325,00 |
| 160 | 109.896,84 | 76,93 | 931,41 | 1.008,33 | 109.896,84 | 20.298,77 | 141.034,57 | 161.333,33 |
| 161 | 108.965,43 | 76,28 | 932,06 | 1.008,33 | 108.965,43 | 20.375,04 | 141.966,62 | 162.341,67 |
| 162 | 108.033,38 | 75,62 | 932,71 | 1.008,33 | 108.033,38 | 20.450,67 | 142.899,33 | 163.350,00 |
| 163 | 107.100,67 | 74,97 | 933,36 | 1.008,33 | 107.100,67 | 20.525,64 | 143.832,70 | 164.358,33 |
| 164 | 106.167,30 | 74,32 | 934,02 | 1.008,33 | 106.167,30 | 20.599,95 | 144.766,71 | 165.366,67 |
| 165 | 105.233,29 | 73,66 | 934,67 | 1.008,33 | 105.233,29 | 20.673,62 | 145.701,38 | 166.375,00 |
| 166 | 104.298,62 | 73,01 | 935,32 | 1.008,33 | 104.298,62 | 20.746,63 | 146.636,71 | 167.383,33 |
| 167 | 103.363,29 | 72,35 | 935,98 | 1.008,33 | 103.363,29 | 20.818,98 | 147.572,69 | 168.391,67 |
| 168 | 102.427,31 | 71,70 | 936,63 | 1.008,33 | 102.427,31 | 20.890,68 | 148.509,32 | 169.400,00 |
| 169 | 101.490,68 | 71,04 | 937,29 | 1.008,33 | 101.490,68 | 20.961,72 | 149.446,61 | 170.408,33 |
| 170 | 100.553,39 | 70,39 | 937,95 | 1.008,33 | 100.553,39 | 21.032,11 | 150.384,56 | 171.416,67 |
| 171 | 99.615,44 | 69,73 | 938,60 | 1.008,33 | 99.615,44 | 21.101,84 | 151.323,16 | 172.425,00 |
| 172 | 98.676,84 | 69,07 | 939,26 | 1.008,33 | 98.676,84 | 21.170,91 | 152.262,42 | 173.433,33 |
| 173 | 97.737,58 | 68,42 | 939,92 | 1.008,33 | 97.737,58 | 21.239,33 | 153.202,34 | 174.441,67 |
| 174 | 96.797,66 | 67,76 | 940,57 | 1.008,33 | 96.797,66 | 21.307,09 | 154.142,91 | 175.450,00 |
| 175 | 95.857,09 | 67,10 | 941,23 | 1.008,33 | 95.857,09 | 21.374,19 | 155.084,14 | 176.458,33 |
| 176 | 94.915,86 | 66,44 | 941,89 | 1.008,33 | 94.915,86 | 21.440,63 | 156.026,04 | 177.466,67 |
| 177 | 93.973,96 | 65,78 | 942,55 | 1.008,33 | 93.973,96 | 21.506,41 | 156.968,59 | 178.475,00 |
| 178 | 93.031,41 | 65,12 | 943,21 | 1.008,33 | 93.031,41 | 21.571,53 | 157.911,80 | 179.483,33 |
| 179 | 92.088,20 | 64,46 | 943,87 | 1.008,33 | 92.088,20 | 21.636,00 | 158.855,67 | 180.491,67 |
| 180 | 91.144,33 | 63,80 | 944,53 | 1.008,33 | 91.144,33 | 21.699,80 | 159.800,20 | 181.500,00 |
comdirect Baufinanzierung
- 0,86%
- gebundener Sollzins*
- 0,86%
- effektiver Jahreszins*
- 1.012,50€
- Monatsrate
- Gesamtzahlung :182.250,00 EUR
- Tilgungsanteil :160.043,68 EUR
- Zinsanteil :22.206,32 EUR
- Restschuld :89.956,32 EUR
Tilgungsplan ↓
Repr. Beispiel nach §6a PAngV:
Nettodarlehensbetrag 100.000,00 EUR;
Kreditrate: 201,67 EUR;
Gesamtbetrag: 24.200,00 EUR;
Anzahl Kreditraten: 120;
Laufzeit: 120 Monate; Effektiver Jahreszins: 0,42 %;
Gebundener Sollzins: 0,42 %;
Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert.
Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist comdirect bank AG Pascalkehre 15
25451 Quickborn
25451 Quickborn
| Monat | kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | GESAMT |
|---|---|---|---|---|---|---|---|---|
| 1 | 250.000,00 | 179,17 | 833,33 | 1.012,50 | 249.166,67 | 179,17 | 833,33 | 1.012,50 |
| 2 | 249.166,67 | 178,57 | 833,93 | 1.012,50 | 249.166,67 | 357,74 | 1.667,26 | 2.025,00 |
| 3 | 248.332,74 | 177,97 | 834,53 | 1.012,50 | 248.332,74 | 535,71 | 2.501,79 | 3.037,50 |
| 4 | 247.498,21 | 177,37 | 835,13 | 1.012,50 | 247.498,21 | 713,08 | 3.336,92 | 4.050,00 |
| 5 | 246.663,08 | 176,78 | 835,72 | 1.012,50 | 246.663,08 | 889,86 | 4.172,64 | 5.062,50 |
| 6 | 245.827,36 | 176,18 | 836,32 | 1.012,50 | 245.827,36 | 1.066,03 | 5.008,97 | 6.075,00 |
| 7 | 244.991,03 | 175,58 | 836,92 | 1.012,50 | 244.991,03 | 1.241,61 | 5.845,89 | 7.087,50 |
| 8 | 244.154,11 | 174,98 | 837,52 | 1.012,50 | 244.154,11 | 1.416,59 | 6.683,41 | 8.100,00 |
| 9 | 243.316,59 | 174,38 | 838,12 | 1.012,50 | 243.316,59 | 1.590,96 | 7.521,54 | 9.112,50 |
| 10 | 242.478,46 | 173,78 | 838,72 | 1.012,50 | 242.478,46 | 1.764,74 | 8.360,26 | 10.125,00 |
| 11 | 241.639,74 | 173,18 | 839,32 | 1.012,50 | 241.639,74 | 1.937,92 | 9.199,58 | 11.137,50 |
| 12 | 240.800,42 | 172,57 | 839,93 | 1.012,50 | 240.800,42 | 2.110,49 | 10.039,51 | 12.150,00 |
| 13 | 239.960,49 | 171,97 | 840,53 | 1.012,50 | 239.960,49 | 2.282,46 | 10.880,04 | 13.162,50 |
| 14 | 239.119,96 | 171,37 | 841,13 | 1.012,50 | 239.119,96 | 2.453,83 | 11.721,17 | 14.175,00 |
| 15 | 238.278,83 | 170,77 | 841,73 | 1.012,50 | 238.278,83 | 2.624,60 | 12.562,90 | 15.187,50 |
| 16 | 237.437,10 | 170,16 | 842,34 | 1.012,50 | 237.437,10 | 2.794,76 | 13.405,24 | 16.200,00 |
| 17 | 236.594,76 | 169,56 | 842,94 | 1.012,50 | 236.594,76 | 2.964,32 | 14.248,18 | 17.212,50 |
| 18 | 235.751,82 | 168,96 | 843,54 | 1.012,50 | 235.751,82 | 3.133,27 | 15.091,73 | 18.225,00 |
| 19 | 234.908,27 | 168,35 | 844,15 | 1.012,50 | 234.908,27 | 3.301,63 | 15.935,87 | 19.237,50 |
| 20 | 234.064,13 | 167,75 | 844,75 | 1.012,50 | 234.064,13 | 3.469,37 | 16.780,63 | 20.250,00 |
| 21 | 233.219,37 | 167,14 | 845,36 | 1.012,50 | 233.219,37 | 3.636,51 | 17.625,99 | 21.262,50 |
| 22 | 232.374,01 | 166,53 | 845,97 | 1.012,50 | 232.374,01 | 3.803,05 | 18.471,95 | 22.275,00 |
| 23 | 231.528,05 | 165,93 | 846,57 | 1.012,50 | 231.528,05 | 3.968,98 | 19.318,52 | 23.287,50 |
| 24 | 230.681,48 | 165,32 | 847,18 | 1.012,50 | 230.681,48 | 4.134,30 | 20.165,70 | 24.300,00 |
| 25 | 229.834,30 | 164,71 | 847,79 | 1.012,50 | 229.834,30 | 4.299,01 | 21.013,49 | 25.312,50 |
| 26 | 228.986,51 | 164,11 | 848,39 | 1.012,50 | 228.986,51 | 4.463,12 | 21.861,88 | 26.325,00 |
| 27 | 228.138,12 | 163,50 | 849,00 | 1.012,50 | 228.138,12 | 4.626,62 | 22.710,88 | 27.337,50 |
| 28 | 227.289,12 | 162,89 | 849,61 | 1.012,50 | 227.289,12 | 4.789,51 | 23.560,49 | 28.350,00 |
| 29 | 226.439,51 | 162,28 | 850,22 | 1.012,50 | 226.439,51 | 4.951,79 | 24.410,71 | 29.362,50 |
| 30 | 225.589,29 | 161,67 | 850,83 | 1.012,50 | 225.589,29 | 5.113,46 | 25.261,54 | 30.375,00 |
| 31 | 224.738,46 | 161,06 | 851,44 | 1.012,50 | 224.738,46 | 5.274,52 | 26.112,98 | 31.387,50 |
| 32 | 223.887,02 | 160,45 | 852,05 | 1.012,50 | 223.887,02 | 5.434,98 | 26.965,02 | 32.400,00 |
| 33 | 223.034,98 | 159,84 | 852,66 | 1.012,50 | 223.034,98 | 5.594,82 | 27.817,68 | 33.412,50 |
| 34 | 222.182,32 | 159,23 | 853,27 | 1.012,50 | 222.182,32 | 5.754,05 | 28.670,95 | 34.425,00 |
| 35 | 221.329,05 | 158,62 | 853,88 | 1.012,50 | 221.329,05 | 5.912,67 | 29.524,83 | 35.437,50 |
| 36 | 220.475,17 | 158,01 | 854,49 | 1.012,50 | 220.475,17 | 6.070,68 | 30.379,32 | 36.450,00 |
| 37 | 219.620,68 | 157,39 | 855,11 | 1.012,50 | 219.620,68 | 6.228,07 | 31.234,43 | 37.462,50 |
| 38 | 218.765,57 | 156,78 | 855,72 | 1.012,50 | 218.765,57 | 6.384,85 | 32.090,15 | 38.475,00 |
| 39 | 217.909,85 | 156,17 | 856,33 | 1.012,50 | 217.909,85 | 6.541,02 | 32.946,48 | 39.487,50 |
| 40 | 217.053,52 | 155,56 | 856,94 | 1.012,50 | 217.053,52 | 6.696,58 | 33.803,42 | 40.500,00 |
| 41 | 216.196,58 | 154,94 | 857,56 | 1.012,50 | 216.196,58 | 6.851,52 | 34.660,98 | 41.512,50 |
| 42 | 215.339,02 | 154,33 | 858,17 | 1.012,50 | 215.339,02 | 7.005,84 | 35.519,16 | 42.525,00 |
| 43 | 214.480,84 | 153,71 | 858,79 | 1.012,50 | 214.480,84 | 7.159,55 | 36.377,95 | 43.537,50 |
| 44 | 213.622,05 | 153,10 | 859,40 | 1.012,50 | 213.622,05 | 7.312,65 | 37.237,35 | 44.550,00 |
| 45 | 212.762,65 | 152,48 | 860,02 | 1.012,50 | 212.762,65 | 7.465,13 | 38.097,37 | 45.562,50 |
| 46 | 211.902,63 | 151,86 | 860,64 | 1.012,50 | 211.902,63 | 7.616,99 | 38.958,01 | 46.575,00 |
| 47 | 211.041,99 | 151,25 | 861,25 | 1.012,50 | 211.041,99 | 7.768,24 | 39.819,26 | 47.587,50 |
| 48 | 210.180,74 | 150,63 | 861,87 | 1.012,50 | 210.180,74 | 7.918,87 | 40.681,13 | 48.600,00 |
| 49 | 209.318,87 | 150,01 | 862,49 | 1.012,50 | 209.318,87 | 8.068,88 | 41.543,62 | 49.612,50 |
| 50 | 208.456,38 | 149,39 | 863,11 | 1.012,50 | 208.456,38 | 8.218,28 | 42.406,72 | 50.625,00 |
| 51 | 207.593,28 | 148,78 | 863,72 | 1.012,50 | 207.593,28 | 8.367,05 | 43.270,45 | 51.637,50 |
| 52 | 206.729,55 | 148,16 | 864,34 | 1.012,50 | 206.729,55 | 8.515,21 | 44.134,79 | 52.650,00 |
| 53 | 205.865,21 | 147,54 | 864,96 | 1.012,50 | 205.865,21 | 8.662,74 | 44.999,76 | 53.662,50 |
| 54 | 205.000,24 | 146,92 | 865,58 | 1.012,50 | 205.000,24 | 8.809,66 | 45.865,34 | 54.675,00 |
| 55 | 204.134,66 | 146,30 | 866,20 | 1.012,50 | 204.134,66 | 8.955,96 | 46.731,54 | 55.687,50 |
| 56 | 203.268,46 | 145,68 | 866,82 | 1.012,50 | 203.268,46 | 9.101,63 | 47.598,37 | 56.700,00 |
| 57 | 202.401,63 | 145,05 | 867,45 | 1.012,50 | 202.401,63 | 9.246,69 | 48.465,81 | 57.712,50 |
| 58 | 201.534,19 | 144,43 | 868,07 | 1.012,50 | 201.534,19 | 9.391,12 | 49.333,88 | 58.725,00 |
| 59 | 200.666,12 | 143,81 | 868,69 | 1.012,50 | 200.666,12 | 9.534,93 | 50.202,57 | 59.737,50 |
| 60 | 199.797,43 | 143,19 | 869,31 | 1.012,50 | 199.797,43 | 9.678,12 | 51.071,88 | 60.750,00 |
| 61 | 198.928,12 | 142,57 | 869,93 | 1.012,50 | 198.928,12 | 9.820,68 | 51.941,82 | 61.762,50 |
| 62 | 198.058,18 | 141,94 | 870,56 | 1.012,50 | 198.058,18 | 9.962,63 | 52.812,37 | 62.775,00 |
| 63 | 197.187,63 | 141,32 | 871,18 | 1.012,50 | 197.187,63 | 10.103,94 | 53.683,56 | 63.787,50 |
| 64 | 196.316,44 | 140,69 | 871,81 | 1.012,50 | 196.316,44 | 10.244,64 | 54.555,36 | 64.800,00 |
| 65 | 195.444,64 | 140,07 | 872,43 | 1.012,50 | 195.444,64 | 10.384,71 | 55.427,79 | 65.812,50 |
| 66 | 194.572,21 | 139,44 | 873,06 | 1.012,50 | 194.572,21 | 10.524,15 | 56.300,85 | 66.825,00 |
| 67 | 193.699,15 | 138,82 | 873,68 | 1.012,50 | 193.699,15 | 10.662,97 | 57.174,53 | 67.837,50 |
| 68 | 192.825,47 | 138,19 | 874,31 | 1.012,50 | 192.825,47 | 10.801,16 | 58.048,84 | 68.850,00 |
| 69 | 191.951,16 | 137,56 | 874,94 | 1.012,50 | 191.951,16 | 10.938,72 | 58.923,78 | 69.862,50 |
| 70 | 191.076,22 | 136,94 | 875,56 | 1.012,50 | 191.076,22 | 11.075,66 | 59.799,34 | 70.875,00 |
| 71 | 190.200,66 | 136,31 | 876,19 | 1.012,50 | 190.200,66 | 11.211,97 | 60.675,53 | 71.887,50 |
| 72 | 189.324,47 | 135,68 | 876,82 | 1.012,50 | 189.324,47 | 11.347,65 | 61.552,35 | 72.900,00 |
| 73 | 188.447,65 | 135,05 | 877,45 | 1.012,50 | 188.447,65 | 11.482,71 | 62.429,79 | 73.912,50 |
| 74 | 187.570,21 | 134,43 | 878,07 | 1.012,50 | 187.570,21 | 11.617,13 | 63.307,87 | 74.925,00 |
| 75 | 186.692,13 | 133,80 | 878,70 | 1.012,50 | 186.692,13 | 11.750,93 | 64.186,57 | 75.937,50 |
| 76 | 185.813,43 | 133,17 | 879,33 | 1.012,50 | 185.813,43 | 11.884,10 | 65.065,90 | 76.950,00 |
| 77 | 184.934,10 | 132,54 | 879,96 | 1.012,50 | 184.934,10 | 12.016,63 | 65.945,87 | 77.962,50 |
| 78 | 184.054,13 | 131,91 | 880,59 | 1.012,50 | 184.054,13 | 12.148,54 | 66.826,46 | 78.975,00 |
| 79 | 183.173,54 | 131,27 | 881,23 | 1.012,50 | 183.173,54 | 12.279,81 | 67.707,69 | 79.987,50 |
| 80 | 182.292,31 | 130,64 | 881,86 | 1.012,50 | 182.292,31 | 12.410,46 | 68.589,54 | 81.000,00 |
| 81 | 181.410,46 | 130,01 | 882,49 | 1.012,50 | 181.410,46 | 12.540,47 | 69.472,03 | 82.012,50 |
| 82 | 180.527,97 | 129,38 | 883,12 | 1.012,50 | 180.527,97 | 12.669,84 | 70.355,16 | 83.025,00 |
| 83 | 179.644,84 | 128,75 | 883,75 | 1.012,50 | 179.644,84 | 12.798,59 | 71.238,91 | 84.037,50 |
| 84 | 178.761,09 | 128,11 | 884,39 | 1.012,50 | 178.761,09 | 12.926,70 | 72.123,30 | 85.050,00 |
| 85 | 177.876,70 | 127,48 | 885,02 | 1.012,50 | 177.876,70 | 13.054,18 | 73.008,32 | 86.062,50 |
| 86 | 176.991,68 | 126,84 | 885,66 | 1.012,50 | 176.991,68 | 13.181,02 | 73.893,98 | 87.075,00 |
| 87 | 176.106,02 | 126,21 | 886,29 | 1.012,50 | 176.106,02 | 13.307,23 | 74.780,27 | 88.087,50 |
| 88 | 175.219,73 | 125,57 | 886,93 | 1.012,50 | 175.219,73 | 13.432,81 | 75.667,19 | 89.100,00 |
| 89 | 174.332,81 | 124,94 | 887,56 | 1.012,50 | 174.332,81 | 13.557,75 | 76.554,75 | 90.112,50 |
| 90 | 173.445,25 | 124,30 | 888,20 | 1.012,50 | 173.445,25 | 13.682,05 | 77.442,95 | 91.125,00 |
| 91 | 172.557,05 | 123,67 | 888,83 | 1.012,50 | 172.557,05 | 13.805,71 | 78.331,79 | 92.137,50 |
| 92 | 171.668,21 | 123,03 | 889,47 | 1.012,50 | 171.668,21 | 13.928,74 | 79.221,26 | 93.150,00 |
| 93 | 170.778,74 | 122,39 | 890,11 | 1.012,50 | 170.778,74 | 14.051,14 | 80.111,36 | 94.162,50 |
| 94 | 169.888,64 | 121,75 | 890,75 | 1.012,50 | 169.888,64 | 14.172,89 | 81.002,11 | 95.175,00 |
| 95 | 168.997,89 | 121,12 | 891,38 | 1.012,50 | 168.997,89 | 14.294,00 | 81.893,50 | 96.187,50 |
| 96 | 168.106,50 | 120,48 | 892,02 | 1.012,50 | 168.106,50 | 14.414,48 | 82.785,52 | 97.200,00 |
| 97 | 167.214,48 | 119,84 | 892,66 | 1.012,50 | 167.214,48 | 14.534,32 | 83.678,18 | 98.212,50 |
| 98 | 166.321,82 | 119,20 | 893,30 | 1.012,50 | 166.321,82 | 14.653,51 | 84.571,49 | 99.225,00 |
| 99 | 165.428,51 | 118,56 | 893,94 | 1.012,50 | 165.428,51 | 14.772,07 | 85.465,43 | 100.237,50 |
| 100 | 164.534,57 | 117,92 | 894,58 | 1.012,50 | 164.534,57 | 14.889,99 | 86.360,01 | 101.250,00 |
| 101 | 163.639,99 | 117,28 | 895,22 | 1.012,50 | 163.639,99 | 15.007,26 | 87.255,24 | 102.262,50 |
| 102 | 162.744,76 | 116,63 | 895,87 | 1.012,50 | 162.744,76 | 15.123,90 | 88.151,10 | 103.275,00 |
| 103 | 161.848,90 | 115,99 | 896,51 | 1.012,50 | 161.848,90 | 15.239,89 | 89.047,61 | 104.287,50 |
| 104 | 160.952,39 | 115,35 | 897,15 | 1.012,50 | 160.952,39 | 15.355,24 | 89.944,76 | 105.300,00 |
| 105 | 160.055,24 | 114,71 | 897,79 | 1.012,50 | 160.055,24 | 15.469,94 | 90.842,56 | 106.312,50 |
| 106 | 159.157,44 | 114,06 | 898,44 | 1.012,50 | 159.157,44 | 15.584,01 | 91.740,99 | 107.325,00 |
| 107 | 158.259,01 | 113,42 | 899,08 | 1.012,50 | 158.259,01 | 15.697,43 | 92.640,07 | 108.337,50 |
| 108 | 157.359,93 | 112,77 | 899,73 | 1.012,50 | 157.359,93 | 15.810,20 | 93.539,80 | 109.350,00 |
| 109 | 156.460,20 | 112,13 | 900,37 | 1.012,50 | 156.460,20 | 15.922,33 | 94.440,17 | 110.362,50 |
| 110 | 155.559,83 | 111,48 | 901,02 | 1.012,50 | 155.559,83 | 16.033,82 | 95.341,18 | 111.375,00 |
| 111 | 154.658,82 | 110,84 | 901,66 | 1.012,50 | 154.658,82 | 16.144,65 | 96.242,85 | 112.387,50 |
| 112 | 153.757,15 | 110,19 | 902,31 | 1.012,50 | 153.757,15 | 16.254,85 | 97.145,15 | 113.400,00 |
| 113 | 152.854,85 | 109,55 | 902,95 | 1.012,50 | 152.854,85 | 16.364,39 | 98.048,11 | 114.412,50 |
| 114 | 151.951,89 | 108,90 | 903,60 | 1.012,50 | 151.951,89 | 16.473,29 | 98.951,71 | 115.425,00 |
| 115 | 151.048,29 | 108,25 | 904,25 | 1.012,50 | 151.048,29 | 16.581,54 | 99.855,96 | 116.437,50 |
| 116 | 150.144,04 | 107,60 | 904,90 | 1.012,50 | 150.144,04 | 16.689,15 | 100.760,85 | 117.450,00 |
| 117 | 149.239,15 | 106,95 | 905,55 | 1.012,50 | 149.239,15 | 16.796,10 | 101.666,40 | 118.462,50 |
| 118 | 148.333,60 | 106,31 | 906,19 | 1.012,50 | 148.333,60 | 16.902,41 | 102.572,59 | 119.475,00 |
| 119 | 147.427,41 | 105,66 | 906,84 | 1.012,50 | 147.427,41 | 17.008,06 | 103.479,44 | 120.487,50 |
| 120 | 146.520,56 | 105,01 | 907,49 | 1.012,50 | 146.520,56 | 17.113,07 | 104.386,93 | 121.500,00 |
| 121 | 145.613,07 | 104,36 | 908,14 | 1.012,50 | 145.613,07 | 17.217,43 | 105.295,07 | 122.512,50 |
| 122 | 144.704,93 | 103,71 | 908,79 | 1.012,50 | 144.704,93 | 17.321,13 | 106.203,87 | 123.525,00 |
| 123 | 143.796,13 | 103,05 | 909,45 | 1.012,50 | 143.796,13 | 17.424,18 | 107.113,32 | 124.537,50 |
| 124 | 142.886,68 | 102,40 | 910,10 | 1.012,50 | 142.886,68 | 17.526,59 | 108.023,41 | 125.550,00 |
| 125 | 141.976,59 | 101,75 | 910,75 | 1.012,50 | 141.976,59 | 17.628,34 | 108.934,16 | 126.562,50 |
| 126 | 141.065,84 | 101,10 | 911,40 | 1.012,50 | 141.065,84 | 17.729,43 | 109.845,57 | 127.575,00 |
| 127 | 140.154,43 | 100,44 | 912,06 | 1.012,50 | 140.154,43 | 17.829,88 | 110.757,62 | 128.587,50 |
| 128 | 139.242,38 | 99,79 | 912,71 | 1.012,50 | 139.242,38 | 17.929,67 | 111.670,33 | 129.600,00 |
| 129 | 138.329,67 | 99,14 | 913,36 | 1.012,50 | 138.329,67 | 18.028,80 | 112.583,70 | 130.612,50 |
| 130 | 137.416,30 | 98,48 | 914,02 | 1.012,50 | 137.416,30 | 18.127,29 | 113.497,71 | 131.625,00 |
| 131 | 136.502,29 | 97,83 | 914,67 | 1.012,50 | 136.502,29 | 18.225,11 | 114.412,39 | 132.637,50 |
| 132 | 135.587,61 | 97,17 | 915,33 | 1.012,50 | 135.587,61 | 18.322,28 | 115.327,72 | 133.650,00 |
| 133 | 134.672,28 | 96,52 | 915,98 | 1.012,50 | 134.672,28 | 18.418,80 | 116.243,70 | 134.662,50 |
| 134 | 133.756,30 | 95,86 | 916,64 | 1.012,50 | 133.756,30 | 18.514,66 | 117.160,34 | 135.675,00 |
| 135 | 132.839,66 | 95,20 | 917,30 | 1.012,50 | 132.839,66 | 18.609,86 | 118.077,64 | 136.687,50 |
| 136 | 131.922,36 | 94,54 | 917,96 | 1.012,50 | 131.922,36 | 18.704,40 | 118.995,60 | 137.700,00 |
| 137 | 131.004,40 | 93,89 | 918,61 | 1.012,50 | 131.004,40 | 18.798,29 | 119.914,21 | 138.712,50 |
| 138 | 130.085,79 | 93,23 | 919,27 | 1.012,50 | 130.085,79 | 18.891,52 | 120.833,48 | 139.725,00 |
| 139 | 129.166,52 | 92,57 | 919,93 | 1.012,50 | 129.166,52 | 18.984,09 | 121.753,41 | 140.737,50 |
| 140 | 128.246,59 | 91,91 | 920,59 | 1.012,50 | 128.246,59 | 19.076,00 | 122.674,00 | 141.750,00 |
| 141 | 127.326,00 | 91,25 | 921,25 | 1.012,50 | 127.326,00 | 19.167,25 | 123.595,25 | 142.762,50 |
| 142 | 126.404,75 | 90,59 | 921,91 | 1.012,50 | 126.404,75 | 19.257,84 | 124.517,16 | 143.775,00 |
| 143 | 125.482,84 | 89,93 | 922,57 | 1.012,50 | 125.482,84 | 19.347,77 | 125.439,73 | 144.787,50 |
| 144 | 124.560,27 | 89,27 | 923,23 | 1.012,50 | 124.560,27 | 19.437,04 | 126.362,96 | 145.800,00 |
| 145 | 123.637,04 | 88,61 | 923,89 | 1.012,50 | 123.637,04 | 19.525,64 | 127.286,86 | 146.812,50 |
| 146 | 122.713,14 | 87,94 | 924,56 | 1.012,50 | 122.713,14 | 19.613,59 | 128.211,41 | 147.825,00 |
| 147 | 121.788,59 | 87,28 | 925,22 | 1.012,50 | 121.788,59 | 19.700,87 | 129.136,63 | 148.837,50 |
| 148 | 120.863,37 | 86,62 | 925,88 | 1.012,50 | 120.863,37 | 19.787,49 | 130.062,51 | 149.850,00 |
| 149 | 119.937,49 | 85,96 | 926,54 | 1.012,50 | 119.937,49 | 19.873,44 | 130.989,06 | 150.862,50 |
| 150 | 119.010,94 | 85,29 | 927,21 | 1.012,50 | 119.010,94 | 19.958,73 | 131.916,27 | 151.875,00 |
| 151 | 118.083,73 | 84,63 | 927,87 | 1.012,50 | 118.083,73 | 20.043,36 | 132.844,14 | 152.887,50 |
| 152 | 117.155,86 | 83,96 | 928,54 | 1.012,50 | 117.155,86 | 20.127,32 | 133.772,68 | 153.900,00 |
| 153 | 116.227,32 | 83,30 | 929,20 | 1.012,50 | 116.227,32 | 20.210,62 | 134.701,88 | 154.912,50 |
| 154 | 115.298,12 | 82,63 | 929,87 | 1.012,50 | 115.298,12 | 20.293,25 | 135.631,75 | 155.925,00 |
| 155 | 114.368,25 | 81,96 | 930,54 | 1.012,50 | 114.368,25 | 20.375,21 | 136.562,29 | 156.937,50 |
| 156 | 113.437,71 | 81,30 | 931,20 | 1.012,50 | 113.437,71 | 20.456,51 | 137.493,49 | 157.950,00 |
| 157 | 112.506,51 | 80,63 | 931,87 | 1.012,50 | 112.506,51 | 20.537,14 | 138.425,36 | 158.962,50 |
| 158 | 111.574,64 | 79,96 | 932,54 | 1.012,50 | 111.574,64 | 20.617,10 | 139.357,90 | 159.975,00 |
| 159 | 110.642,10 | 79,29 | 933,21 | 1.012,50 | 110.642,10 | 20.696,39 | 140.291,11 | 160.987,50 |
| 160 | 109.708,89 | 78,62 | 933,88 | 1.012,50 | 109.708,89 | 20.775,02 | 141.224,98 | 162.000,00 |
| 161 | 108.775,02 | 77,96 | 934,54 | 1.012,50 | 108.775,02 | 20.852,97 | 142.159,53 | 163.012,50 |
| 162 | 107.840,47 | 77,29 | 935,21 | 1.012,50 | 107.840,47 | 20.930,26 | 143.094,74 | 164.025,00 |
| 163 | 106.905,26 | 76,62 | 935,88 | 1.012,50 | 106.905,26 | 21.006,88 | 144.030,62 | 165.037,50 |
| 164 | 105.969,38 | 75,94 | 936,56 | 1.012,50 | 105.969,38 | 21.082,82 | 144.967,18 | 166.050,00 |
| 165 | 105.032,82 | 75,27 | 937,23 | 1.012,50 | 105.032,82 | 21.158,09 | 145.904,41 | 167.062,50 |
| 166 | 104.095,59 | 74,60 | 937,90 | 1.012,50 | 104.095,59 | 21.232,70 | 146.842,30 | 168.075,00 |
| 167 | 103.157,70 | 73,93 | 938,57 | 1.012,50 | 103.157,70 | 21.306,63 | 147.780,87 | 169.087,50 |
| 168 | 102.219,13 | 73,26 | 939,24 | 1.012,50 | 102.219,13 | 21.379,88 | 148.720,12 | 170.100,00 |
| 169 | 101.279,88 | 72,58 | 939,92 | 1.012,50 | 101.279,88 | 21.452,47 | 149.660,03 | 171.112,50 |
| 170 | 100.339,97 | 71,91 | 940,59 | 1.012,50 | 100.339,97 | 21.524,38 | 150.600,62 | 172.125,00 |
| 171 | 99.399,38 | 71,24 | 941,26 | 1.012,50 | 99.399,38 | 21.595,61 | 151.541,89 | 173.137,50 |
| 172 | 98.458,11 | 70,56 | 941,94 | 1.012,50 | 98.458,11 | 21.666,17 | 152.483,83 | 174.150,00 |
| 173 | 97.516,17 | 69,89 | 942,61 | 1.012,50 | 97.516,17 | 21.736,06 | 153.426,44 | 175.162,50 |
| 174 | 96.573,56 | 69,21 | 943,29 | 1.012,50 | 96.573,56 | 21.805,27 | 154.369,73 | 176.175,00 |
| 175 | 95.630,27 | 68,54 | 943,96 | 1.012,50 | 95.630,27 | 21.873,81 | 155.313,69 | 177.187,50 |
| 176 | 94.686,31 | 67,86 | 944,64 | 1.012,50 | 94.686,31 | 21.941,67 | 156.258,33 | 178.200,00 |
| 177 | 93.741,67 | 67,18 | 945,32 | 1.012,50 | 93.741,67 | 22.008,85 | 157.203,65 | 179.212,50 |
| 178 | 92.796,35 | 66,50 | 946,00 | 1.012,50 | 92.796,35 | 22.075,35 | 158.149,65 | 180.225,00 |
| 179 | 91.850,35 | 65,83 | 946,67 | 1.012,50 | 91.850,35 | 22.141,18 | 159.096,32 | 181.237,50 |
| 180 | 90.903,68 | 65,15 | 947,35 | 1.012,50 | 90.903,68 | 22.206,32 | 160.043,68 | 182.250,00 |
Interhyp Baufinanzierung
- 0,94%
- gebundener Sollzins*
- 0,94%
- effektiver Jahreszins*
- 1.029,17€
- Monatsrate
- Gesamtzahlung :185.250,00 EUR
- Tilgungsanteil :161.022,44 EUR
- Zinsanteil :24.227,56 EUR
- Restschuld :88.977,56 EUR
Tilgungsplan ↓
Repr. Beispiel nach §6a PAngV:
Nettodarlehensbetrag 200.000,00 EUR;
Kreditrate: 608,33 EUR;
Gesamtbetrag: 73.000,00 EUR;
Anzahl Kreditraten: 120;
Laufzeit: 363 Monate; Effektiver Jahreszins: 0,65 %;
Gebundener Sollzins: 0,65 %;
Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert.
Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist Interhyp AG Domagkstraße 34
80807 München
80807 München
| Monat | kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | GESAMT |
|---|---|---|---|---|---|---|---|---|
| 1 | 250.000,00 | 195,83 | 833,33 | 1.029,17 | 249.166,67 | 195,83 | 833,33 | 1.029,17 |
| 2 | 249.166,67 | 195,18 | 833,99 | 1.029,17 | 249.166,67 | 391,01 | 1.667,32 | 2.058,33 |
| 3 | 248.332,68 | 194,53 | 834,64 | 1.029,17 | 248.332,68 | 585,54 | 2.501,96 | 3.087,50 |
| 4 | 247.498,04 | 193,87 | 835,29 | 1.029,17 | 247.498,04 | 779,41 | 3.337,25 | 4.116,67 |
| 5 | 246.662,75 | 193,22 | 835,95 | 1.029,17 | 246.662,75 | 972,63 | 4.173,20 | 5.145,83 |
| 6 | 245.826,80 | 192,56 | 836,60 | 1.029,17 | 245.826,80 | 1.165,20 | 5.009,80 | 6.175,00 |
| 7 | 244.990,20 | 191,91 | 837,26 | 1.029,17 | 244.990,20 | 1.357,11 | 5.847,06 | 7.204,17 |
| 8 | 244.152,94 | 191,25 | 837,91 | 1.029,17 | 244.152,94 | 1.548,36 | 6.684,97 | 8.233,33 |
| 9 | 243.315,03 | 190,60 | 838,57 | 1.029,17 | 243.315,03 | 1.738,96 | 7.523,54 | 9.262,50 |
| 10 | 242.476,46 | 189,94 | 839,23 | 1.029,17 | 242.476,46 | 1.928,90 | 8.362,77 | 10.291,67 |
| 11 | 241.637,23 | 189,28 | 839,88 | 1.029,17 | 241.637,23 | 2.118,18 | 9.202,65 | 11.320,83 |
| 12 | 240.797,35 | 188,62 | 840,54 | 1.029,17 | 240.797,35 | 2.306,80 | 10.043,20 | 12.350,00 |
| 13 | 239.956,80 | 187,97 | 841,20 | 1.029,17 | 239.956,80 | 2.494,77 | 10.884,40 | 13.379,17 |
| 14 | 239.115,60 | 187,31 | 841,86 | 1.029,17 | 239.115,60 | 2.682,08 | 11.726,26 | 14.408,33 |
| 15 | 238.273,74 | 186,65 | 842,52 | 1.029,17 | 238.273,74 | 2.868,73 | 12.568,77 | 15.437,50 |
| 16 | 237.431,23 | 185,99 | 843,18 | 1.029,17 | 237.431,23 | 3.054,71 | 13.411,95 | 16.466,67 |
| 17 | 236.588,05 | 185,33 | 843,84 | 1.029,17 | 236.588,05 | 3.240,04 | 14.255,79 | 17.495,83 |
| 18 | 235.744,21 | 184,67 | 844,50 | 1.029,17 | 235.744,21 | 3.424,71 | 15.100,29 | 18.525,00 |
| 19 | 234.899,71 | 184,00 | 845,16 | 1.029,17 | 234.899,71 | 3.608,71 | 15.945,46 | 19.554,17 |
| 20 | 234.054,54 | 183,34 | 845,82 | 1.029,17 | 234.054,54 | 3.792,05 | 16.791,28 | 20.583,33 |
| 21 | 233.208,72 | 182,68 | 846,49 | 1.029,17 | 233.208,72 | 3.974,73 | 17.637,77 | 21.612,50 |
| 22 | 232.362,23 | 182,02 | 847,15 | 1.029,17 | 232.362,23 | 4.156,75 | 18.484,92 | 22.641,67 |
| 23 | 231.515,08 | 181,35 | 847,81 | 1.029,17 | 231.515,08 | 4.338,10 | 19.332,73 | 23.670,83 |
| 24 | 230.667,27 | 180,69 | 848,48 | 1.029,17 | 230.667,27 | 4.518,79 | 20.181,21 | 24.700,00 |
| 25 | 229.818,79 | 180,02 | 849,14 | 1.029,17 | 229.818,79 | 4.698,82 | 21.030,35 | 25.729,17 |
| 26 | 228.969,65 | 179,36 | 849,81 | 1.029,17 | 228.969,65 | 4.878,18 | 21.880,15 | 26.758,33 |
| 27 | 228.119,85 | 178,69 | 850,47 | 1.029,17 | 228.119,85 | 5.056,87 | 22.730,63 | 27.787,50 |
| 28 | 227.269,37 | 178,03 | 851,14 | 1.029,17 | 227.269,37 | 5.234,90 | 23.581,77 | 28.816,67 |
| 29 | 226.418,23 | 177,36 | 851,81 | 1.029,17 | 226.418,23 | 5.412,26 | 24.433,57 | 29.845,83 |
| 30 | 225.566,43 | 176,69 | 852,47 | 1.029,17 | 225.566,43 | 5.588,95 | 25.286,05 | 30.875,00 |
| 31 | 224.713,95 | 176,03 | 853,14 | 1.029,17 | 224.713,95 | 5.764,98 | 26.139,19 | 31.904,17 |
| 32 | 223.860,81 | 175,36 | 853,81 | 1.029,17 | 223.860,81 | 5.940,34 | 26.993,00 | 32.933,33 |
| 33 | 223.007,00 | 174,69 | 854,48 | 1.029,17 | 223.007,00 | 6.115,03 | 27.847,47 | 33.962,50 |
| 34 | 222.152,53 | 174,02 | 855,15 | 1.029,17 | 222.152,53 | 6.289,05 | 28.702,62 | 34.991,67 |
| 35 | 221.297,38 | 173,35 | 855,82 | 1.029,17 | 221.297,38 | 6.462,40 | 29.558,44 | 36.020,83 |
| 36 | 220.441,56 | 172,68 | 856,49 | 1.029,17 | 220.441,56 | 6.635,08 | 30.414,92 | 37.050,00 |
| 37 | 219.585,08 | 172,01 | 857,16 | 1.029,17 | 219.585,08 | 6.807,08 | 31.272,08 | 38.079,17 |
| 38 | 218.727,92 | 171,34 | 857,83 | 1.029,17 | 218.727,92 | 6.978,42 | 32.129,91 | 39.108,33 |
| 39 | 217.870,09 | 170,66 | 858,50 | 1.029,17 | 217.870,09 | 7.149,09 | 32.988,41 | 40.137,50 |
| 40 | 217.011,59 | 169,99 | 859,17 | 1.029,17 | 217.011,59 | 7.319,08 | 33.847,59 | 41.166,67 |
| 41 | 216.152,41 | 169,32 | 859,85 | 1.029,17 | 216.152,41 | 7.488,40 | 34.707,44 | 42.195,83 |
| 42 | 215.292,56 | 168,65 | 860,52 | 1.029,17 | 215.292,56 | 7.657,04 | 35.567,96 | 43.225,00 |
| 43 | 214.432,04 | 167,97 | 861,19 | 1.029,17 | 214.432,04 | 7.825,01 | 36.429,15 | 44.254,17 |
| 44 | 213.570,85 | 167,30 | 861,87 | 1.029,17 | 213.570,85 | 7.992,31 | 37.291,02 | 45.283,33 |
| 45 | 212.708,98 | 166,62 | 862,54 | 1.029,17 | 212.708,98 | 8.158,93 | 38.153,57 | 46.312,50 |
| 46 | 211.846,43 | 165,95 | 863,22 | 1.029,17 | 211.846,43 | 8.324,88 | 39.016,79 | 47.341,67 |
| 47 | 210.983,21 | 165,27 | 863,90 | 1.029,17 | 210.983,21 | 8.490,15 | 39.880,68 | 48.370,83 |
| 48 | 210.119,32 | 164,59 | 864,57 | 1.029,17 | 210.119,32 | 8.654,74 | 40.745,26 | 49.400,00 |
| 49 | 209.254,74 | 163,92 | 865,25 | 1.029,17 | 209.254,74 | 8.818,66 | 41.610,51 | 50.429,17 |
| 50 | 208.389,49 | 163,24 | 865,93 | 1.029,17 | 208.389,49 | 8.981,90 | 42.476,43 | 51.458,33 |
| 51 | 207.523,57 | 162,56 | 866,61 | 1.029,17 | 207.523,57 | 9.144,46 | 43.343,04 | 52.487,50 |
| 52 | 206.656,96 | 161,88 | 867,29 | 1.029,17 | 206.656,96 | 9.306,34 | 44.210,33 | 53.516,67 |
| 53 | 205.789,67 | 161,20 | 867,96 | 1.029,17 | 205.789,67 | 9.467,54 | 45.078,29 | 54.545,83 |
| 54 | 204.921,71 | 160,52 | 868,64 | 1.029,17 | 204.921,71 | 9.628,06 | 45.946,94 | 55.575,00 |
| 55 | 204.053,06 | 159,84 | 869,33 | 1.029,17 | 204.053,06 | 9.787,91 | 46.816,26 | 56.604,17 |
| 56 | 203.183,74 | 159,16 | 870,01 | 1.029,17 | 203.183,74 | 9.947,07 | 47.686,27 | 57.633,33 |
| 57 | 202.313,73 | 158,48 | 870,69 | 1.029,17 | 202.313,73 | 10.105,55 | 48.556,95 | 58.662,50 |
| 58 | 201.443,05 | 157,80 | 871,37 | 1.029,17 | 201.443,05 | 10.263,34 | 49.428,32 | 59.691,67 |
| 59 | 200.571,68 | 157,11 | 872,05 | 1.029,17 | 200.571,68 | 10.420,46 | 50.300,38 | 60.720,83 |
| 60 | 199.699,62 | 156,43 | 872,74 | 1.029,17 | 199.699,62 | 10.576,89 | 51.173,11 | 61.750,00 |
| 61 | 198.826,89 | 155,75 | 873,42 | 1.029,17 | 198.826,89 | 10.732,64 | 52.046,53 | 62.779,17 |
| 62 | 197.953,47 | 155,06 | 874,10 | 1.029,17 | 197.953,47 | 10.887,70 | 52.920,63 | 63.808,33 |
| 63 | 197.079,37 | 154,38 | 874,79 | 1.029,17 | 197.079,37 | 11.042,08 | 53.795,42 | 64.837,50 |
| 64 | 196.204,58 | 153,69 | 875,47 | 1.029,17 | 196.204,58 | 11.195,77 | 54.670,89 | 65.866,67 |
| 65 | 195.329,11 | 153,01 | 876,16 | 1.029,17 | 195.329,11 | 11.348,78 | 55.547,05 | 66.895,83 |
| 66 | 194.452,95 | 152,32 | 876,85 | 1.029,17 | 194.452,95 | 11.501,10 | 56.423,90 | 67.925,00 |
| 67 | 193.576,10 | 151,63 | 877,53 | 1.029,17 | 193.576,10 | 11.652,74 | 57.301,43 | 68.954,17 |
| 68 | 192.698,57 | 150,95 | 878,22 | 1.029,17 | 192.698,57 | 11.803,68 | 58.179,65 | 69.983,33 |
| 69 | 191.820,35 | 150,26 | 878,91 | 1.029,17 | 191.820,35 | 11.953,94 | 59.058,56 | 71.012,50 |
| 70 | 190.941,44 | 149,57 | 879,60 | 1.029,17 | 190.941,44 | 12.103,51 | 59.938,15 | 72.041,67 |
| 71 | 190.061,85 | 148,88 | 880,28 | 1.029,17 | 190.061,85 | 12.252,39 | 60.818,44 | 73.070,83 |
| 72 | 189.181,56 | 148,19 | 880,97 | 1.029,17 | 189.181,56 | 12.400,59 | 61.699,41 | 74.100,00 |
| 73 | 188.300,59 | 147,50 | 881,66 | 1.029,17 | 188.300,59 | 12.548,09 | 62.581,08 | 75.129,17 |
| 74 | 187.418,92 | 146,81 | 882,36 | 1.029,17 | 187.418,92 | 12.694,90 | 63.463,43 | 76.158,33 |
| 75 | 186.536,57 | 146,12 | 883,05 | 1.029,17 | 186.536,57 | 12.841,02 | 64.346,48 | 77.187,50 |
| 76 | 185.653,52 | 145,43 | 883,74 | 1.029,17 | 185.653,52 | 12.986,45 | 65.230,22 | 78.216,67 |
| 77 | 184.769,78 | 144,74 | 884,43 | 1.029,17 | 184.769,78 | 13.131,19 | 66.114,65 | 79.245,83 |
| 78 | 183.885,35 | 144,04 | 885,12 | 1.029,17 | 183.885,35 | 13.275,23 | 66.999,77 | 80.275,00 |
| 79 | 183.000,23 | 143,35 | 885,82 | 1.029,17 | 183.000,23 | 13.418,58 | 67.885,59 | 81.304,17 |
| 80 | 182.114,41 | 142,66 | 886,51 | 1.029,17 | 182.114,41 | 13.561,24 | 68.772,10 | 82.333,33 |
| 81 | 181.227,90 | 141,96 | 887,20 | 1.029,17 | 181.227,90 | 13.703,20 | 69.659,30 | 83.362,50 |
| 82 | 180.340,70 | 141,27 | 887,90 | 1.029,17 | 180.340,70 | 13.844,46 | 70.547,20 | 84.391,67 |
| 83 | 179.452,80 | 140,57 | 888,60 | 1.029,17 | 179.452,80 | 13.985,04 | 71.435,80 | 85.420,83 |
| 84 | 178.564,20 | 139,88 | 889,29 | 1.029,17 | 178.564,20 | 14.124,91 | 72.325,09 | 86.450,00 |
| 85 | 177.674,91 | 139,18 | 889,99 | 1.029,17 | 177.674,91 | 14.264,09 | 73.215,08 | 87.479,17 |
| 86 | 176.784,92 | 138,48 | 890,69 | 1.029,17 | 176.784,92 | 14.402,57 | 74.105,76 | 88.508,33 |
| 87 | 175.894,24 | 137,78 | 891,38 | 1.029,17 | 175.894,24 | 14.540,36 | 74.997,14 | 89.537,50 |
| 88 | 175.002,86 | 137,09 | 892,08 | 1.029,17 | 175.002,86 | 14.677,44 | 75.889,23 | 90.566,67 |
| 89 | 174.110,77 | 136,39 | 892,78 | 1.029,17 | 174.110,77 | 14.813,83 | 76.782,01 | 91.595,83 |
| 90 | 173.217,99 | 135,69 | 893,48 | 1.029,17 | 173.217,99 | 14.949,52 | 77.675,48 | 92.625,00 |
| 91 | 172.324,52 | 134,99 | 894,18 | 1.029,17 | 172.324,52 | 15.084,50 | 78.569,66 | 93.654,17 |
| 92 | 171.430,34 | 134,29 | 894,88 | 1.029,17 | 171.430,34 | 15.218,79 | 79.464,54 | 94.683,33 |
| 93 | 170.535,46 | 133,59 | 895,58 | 1.029,17 | 170.535,46 | 15.352,38 | 80.360,12 | 95.712,50 |
| 94 | 169.639,88 | 132,88 | 896,28 | 1.029,17 | 169.639,88 | 15.485,26 | 81.256,41 | 96.741,67 |
| 95 | 168.743,59 | 132,18 | 896,98 | 1.029,17 | 168.743,59 | 15.617,44 | 82.153,39 | 97.770,83 |
| 96 | 167.846,61 | 131,48 | 897,69 | 1.029,17 | 167.846,61 | 15.748,92 | 83.051,08 | 98.800,00 |
| 97 | 166.948,92 | 130,78 | 898,39 | 1.029,17 | 166.948,92 | 15.879,70 | 83.949,47 | 99.829,17 |
| 98 | 166.050,53 | 130,07 | 899,09 | 1.029,17 | 166.050,53 | 16.009,77 | 84.848,56 | 100.858,33 |
| 99 | 165.151,44 | 129,37 | 899,80 | 1.029,17 | 165.151,44 | 16.139,14 | 85.748,36 | 101.887,50 |
| 100 | 164.251,64 | 128,66 | 900,50 | 1.029,17 | 164.251,64 | 16.267,80 | 86.648,86 | 102.916,67 |
| 101 | 163.351,14 | 127,96 | 901,21 | 1.029,17 | 163.351,14 | 16.395,76 | 87.550,07 | 103.945,83 |
| 102 | 162.449,93 | 127,25 | 901,91 | 1.029,17 | 162.449,93 | 16.523,02 | 88.451,98 | 104.975,00 |
| 103 | 161.548,02 | 126,55 | 902,62 | 1.029,17 | 161.548,02 | 16.649,56 | 89.354,61 | 106.004,17 |
| 104 | 160.645,39 | 125,84 | 903,33 | 1.029,17 | 160.645,39 | 16.775,40 | 90.257,93 | 107.033,33 |
| 105 | 159.742,07 | 125,13 | 904,04 | 1.029,17 | 159.742,07 | 16.900,53 | 91.161,97 | 108.062,50 |
| 106 | 158.838,03 | 124,42 | 904,74 | 1.029,17 | 158.838,03 | 17.024,95 | 92.066,71 | 109.091,67 |
| 107 | 157.933,29 | 123,71 | 905,45 | 1.029,17 | 157.933,29 | 17.148,67 | 92.972,16 | 110.120,83 |
| 108 | 157.027,84 | 123,01 | 906,16 | 1.029,17 | 157.027,84 | 17.271,67 | 93.878,33 | 111.150,00 |
| 109 | 156.121,67 | 122,30 | 906,87 | 1.029,17 | 156.121,67 | 17.393,97 | 94.785,20 | 112.179,17 |
| 110 | 155.214,80 | 121,58 | 907,58 | 1.029,17 | 155.214,80 | 17.515,55 | 95.692,78 | 113.208,33 |
| 111 | 154.307,22 | 120,87 | 908,29 | 1.029,17 | 154.307,22 | 17.636,43 | 96.601,07 | 114.237,50 |
| 112 | 153.398,93 | 120,16 | 909,00 | 1.029,17 | 153.398,93 | 17.756,59 | 97.510,08 | 115.266,67 |
| 113 | 152.489,92 | 119,45 | 909,72 | 1.029,17 | 152.489,92 | 17.876,04 | 98.419,79 | 116.295,83 |
| 114 | 151.580,21 | 118,74 | 910,43 | 1.029,17 | 151.580,21 | 17.994,78 | 99.330,22 | 117.325,00 |
| 115 | 150.669,78 | 118,02 | 911,14 | 1.029,17 | 150.669,78 | 18.112,80 | 100.241,36 | 118.354,17 |
| 116 | 149.758,64 | 117,31 | 911,86 | 1.029,17 | 149.758,64 | 18.230,11 | 101.153,22 | 119.383,33 |
| 117 | 148.846,78 | 116,60 | 912,57 | 1.029,17 | 148.846,78 | 18.346,71 | 102.065,79 | 120.412,50 |
| 118 | 147.934,21 | 115,88 | 913,28 | 1.029,17 | 147.934,21 | 18.462,59 | 102.979,07 | 121.441,67 |
| 119 | 147.020,93 | 115,17 | 914,00 | 1.029,17 | 147.020,93 | 18.577,76 | 103.893,07 | 122.470,83 |
| 120 | 146.106,93 | 114,45 | 914,72 | 1.029,17 | 146.106,93 | 18.692,21 | 104.807,79 | 123.500,00 |
| 121 | 145.192,21 | 113,73 | 915,43 | 1.029,17 | 145.192,21 | 18.805,94 | 105.723,22 | 124.529,17 |
| 122 | 144.276,78 | 113,02 | 916,15 | 1.029,17 | 144.276,78 | 18.918,96 | 106.639,37 | 125.558,33 |
| 123 | 143.360,63 | 112,30 | 916,87 | 1.029,17 | 143.360,63 | 19.031,26 | 107.556,24 | 126.587,50 |
| 124 | 142.443,76 | 111,58 | 917,59 | 1.029,17 | 142.443,76 | 19.142,84 | 108.473,83 | 127.616,67 |
| 125 | 141.526,17 | 110,86 | 918,30 | 1.029,17 | 141.526,17 | 19.253,70 | 109.392,13 | 128.645,83 |
| 126 | 140.607,87 | 110,14 | 919,02 | 1.029,17 | 140.607,87 | 19.363,85 | 110.311,15 | 129.675,00 |
| 127 | 139.688,85 | 109,42 | 919,74 | 1.029,17 | 139.688,85 | 19.473,27 | 111.230,90 | 130.704,17 |
| 128 | 138.769,10 | 108,70 | 920,46 | 1.029,17 | 138.769,10 | 19.581,97 | 112.151,36 | 131.733,33 |
| 129 | 137.848,64 | 107,98 | 921,19 | 1.029,17 | 137.848,64 | 19.689,95 | 113.072,55 | 132.762,50 |
| 130 | 136.927,45 | 107,26 | 921,91 | 1.029,17 | 136.927,45 | 19.797,21 | 113.994,45 | 133.791,67 |
| 131 | 136.005,55 | 106,54 | 922,63 | 1.029,17 | 136.005,55 | 19.903,75 | 114.917,08 | 134.820,83 |
| 132 | 135.082,92 | 105,81 | 923,35 | 1.029,17 | 135.082,92 | 20.009,57 | 115.840,43 | 135.850,00 |
| 133 | 134.159,57 | 105,09 | 924,08 | 1.029,17 | 134.159,57 | 20.114,66 | 116.764,51 | 136.879,17 |
| 134 | 133.235,49 | 104,37 | 924,80 | 1.029,17 | 133.235,49 | 20.219,02 | 117.689,31 | 137.908,33 |
| 135 | 132.310,69 | 103,64 | 925,52 | 1.029,17 | 132.310,69 | 20.322,67 | 118.614,83 | 138.937,50 |
| 136 | 131.385,17 | 102,92 | 926,25 | 1.029,17 | 131.385,17 | 20.425,59 | 119.541,08 | 139.966,67 |
| 137 | 130.458,92 | 102,19 | 926,97 | 1.029,17 | 130.458,92 | 20.527,78 | 120.468,05 | 140.995,83 |
| 138 | 129.531,95 | 101,47 | 927,70 | 1.029,17 | 129.531,95 | 20.629,25 | 121.395,75 | 142.025,00 |
| 139 | 128.604,25 | 100,74 | 928,43 | 1.029,17 | 128.604,25 | 20.729,99 | 122.324,18 | 143.054,17 |
| 140 | 127.675,82 | 100,01 | 929,15 | 1.029,17 | 127.675,82 | 20.830,00 | 123.253,33 | 144.083,33 |
| 141 | 126.746,67 | 99,28 | 929,88 | 1.029,17 | 126.746,67 | 20.929,28 | 124.183,22 | 145.112,50 |
| 142 | 125.816,78 | 98,56 | 930,61 | 1.029,17 | 125.816,78 | 21.027,84 | 125.113,83 | 146.141,67 |
| 143 | 124.886,17 | 97,83 | 931,34 | 1.029,17 | 124.886,17 | 21.125,67 | 126.045,17 | 147.170,83 |
| 144 | 123.954,83 | 97,10 | 932,07 | 1.029,17 | 123.954,83 | 21.222,77 | 126.977,23 | 148.200,00 |
| 145 | 123.022,77 | 96,37 | 932,80 | 1.029,17 | 123.022,77 | 21.319,13 | 127.910,03 | 149.229,17 |
| 146 | 122.089,97 | 95,64 | 933,53 | 1.029,17 | 122.089,97 | 21.414,77 | 128.843,56 | 150.258,33 |
| 147 | 121.156,44 | 94,91 | 934,26 | 1.029,17 | 121.156,44 | 21.509,68 | 129.777,82 | 151.287,50 |
| 148 | 120.222,18 | 94,17 | 934,99 | 1.029,17 | 120.222,18 | 21.603,85 | 130.712,82 | 152.316,67 |
| 149 | 119.287,18 | 93,44 | 935,73 | 1.029,17 | 119.287,18 | 21.697,29 | 131.648,54 | 153.345,83 |
| 150 | 118.351,46 | 92,71 | 936,46 | 1.029,17 | 118.351,46 | 21.790,00 | 132.585,00 | 154.375,00 |
| 151 | 117.415,00 | 91,98 | 937,19 | 1.029,17 | 117.415,00 | 21.881,98 | 133.522,19 | 155.404,17 |
| 152 | 116.477,81 | 91,24 | 937,93 | 1.029,17 | 116.477,81 | 21.973,22 | 134.460,12 | 156.433,33 |
| 153 | 115.539,88 | 90,51 | 938,66 | 1.029,17 | 115.539,88 | 22.063,72 | 135.398,78 | 157.462,50 |
| 154 | 114.601,22 | 89,77 | 939,40 | 1.029,17 | 114.601,22 | 22.153,49 | 136.338,17 | 158.491,67 |
| 155 | 113.661,83 | 89,04 | 940,13 | 1.029,17 | 113.661,83 | 22.242,53 | 137.278,30 | 159.520,83 |
| 156 | 112.721,70 | 88,30 | 940,87 | 1.029,17 | 112.721,70 | 22.330,83 | 138.219,17 | 160.550,00 |
| 157 | 111.780,83 | 87,56 | 941,61 | 1.029,17 | 111.780,83 | 22.418,39 | 139.160,78 | 161.579,17 |
| 158 | 110.839,22 | 86,82 | 942,34 | 1.029,17 | 110.839,22 | 22.505,21 | 140.103,12 | 162.608,33 |
| 159 | 109.896,88 | 86,09 | 943,08 | 1.029,17 | 109.896,88 | 22.591,30 | 141.046,20 | 163.637,50 |
| 160 | 108.953,80 | 85,35 | 943,82 | 1.029,17 | 108.953,80 | 22.676,65 | 141.990,02 | 164.666,67 |
| 161 | 108.009,98 | 84,61 | 944,56 | 1.029,17 | 108.009,98 | 22.761,25 | 142.934,58 | 165.695,83 |
| 162 | 107.065,42 | 83,87 | 945,30 | 1.029,17 | 107.065,42 | 22.845,12 | 143.879,88 | 166.725,00 |
| 163 | 106.120,12 | 83,13 | 946,04 | 1.029,17 | 106.120,12 | 22.928,25 | 144.825,92 | 167.754,17 |
| 164 | 105.174,08 | 82,39 | 946,78 | 1.029,17 | 105.174,08 | 23.010,64 | 145.772,70 | 168.783,33 |
| 165 | 104.227,30 | 81,64 | 947,52 | 1.029,17 | 104.227,30 | 23.092,28 | 146.720,22 | 169.812,50 |
| 166 | 103.279,78 | 80,90 | 948,26 | 1.029,17 | 103.279,78 | 23.173,18 | 147.668,48 | 170.841,67 |
| 167 | 102.331,52 | 80,16 | 949,01 | 1.029,17 | 102.331,52 | 23.253,34 | 148.617,49 | 171.870,83 |
| 168 | 101.382,51 | 79,42 | 949,75 | 1.029,17 | 101.382,51 | 23.332,76 | 149.567,24 | 172.900,00 |
| 169 | 100.432,76 | 78,67 | 950,49 | 1.029,17 | 100.432,76 | 23.411,43 | 150.517,74 | 173.929,17 |
| 170 | 99.482,26 | 77,93 | 951,24 | 1.029,17 | 99.482,26 | 23.489,36 | 151.468,97 | 174.958,33 |
| 171 | 98.531,03 | 77,18 | 951,98 | 1.029,17 | 98.531,03 | 23.566,54 | 152.420,96 | 175.987,50 |
| 172 | 97.579,04 | 76,44 | 952,73 | 1.029,17 | 97.579,04 | 23.642,98 | 153.373,69 | 177.016,67 |
| 173 | 96.626,31 | 75,69 | 953,48 | 1.029,17 | 96.626,31 | 23.718,67 | 154.327,16 | 178.045,83 |
| 174 | 95.672,84 | 74,94 | 954,22 | 1.029,17 | 95.672,84 | 23.793,61 | 155.281,39 | 179.075,00 |
| 175 | 94.718,61 | 74,20 | 954,97 | 1.029,17 | 94.718,61 | 23.867,81 | 156.236,36 | 180.104,17 |
| 176 | 93.763,64 | 73,45 | 955,72 | 1.029,17 | 93.763,64 | 23.941,26 | 157.192,08 | 181.133,33 |
| 177 | 92.807,92 | 72,70 | 956,47 | 1.029,17 | 92.807,92 | 24.013,96 | 158.148,54 | 182.162,50 |
| 178 | 91.851,46 | 71,95 | 957,22 | 1.029,17 | 91.851,46 | 24.085,91 | 159.105,76 | 183.191,67 |
| 179 | 90.894,24 | 71,20 | 957,97 | 1.029,17 | 90.894,24 | 24.157,11 | 160.063,73 | 184.220,83 |
| 180 | 89.936,27 | 70,45 | 958,72 | 1.029,17 | 89.936,27 | 24.227,56 | 161.022,44 | 185.250,00 |
BBBank Neufinanzierung
- 0,96%
- gebundener Sollzins*
- 0,97%
- effektiver Jahreszins*
- 1.033,33€
- Monatsrate
- Gesamtzahlung :186.000,00 EUR
- Tilgungsanteil :161.268,36 EUR
- Zinsanteil :24.731,64 EUR
- Restschuld :88.731,64 EUR
Tilgungsplan ↓
Repr. Beispiel nach §6a PAngV:
Nettodarlehensbetrag 100.000,00 EUR;
Kreditrate: 214,17 EUR;
Gesamtbetrag: 25.700,00 EUR;
Anzahl Kreditraten: 120;
Laufzeit: 120 Monate; Effektiver Jahreszins: 0,58 %;
Gebundener Sollzins: 0,57 %;
Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert.
Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist BBBank eG Herrenstraße 2 - 10
76133 Karlsruhe
76133 Karlsruhe
| Monat | kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | GESAMT |
|---|---|---|---|---|---|---|---|---|
| 1 | 250.000,00 | 200,00 | 833,33 | 1.033,33 | 249.166,67 | 200,00 | 833,33 | 1.033,33 |
| 2 | 249.166,67 | 199,33 | 834,00 | 1.033,33 | 249.166,67 | 399,33 | 1.667,33 | 2.066,67 |
| 3 | 248.332,67 | 198,67 | 834,67 | 1.033,33 | 248.332,67 | 598,00 | 2.502,00 | 3.100,00 |
| 4 | 247.498,00 | 198,00 | 835,33 | 1.033,33 | 247.498,00 | 796,00 | 3.337,34 | 4.133,33 |
| 5 | 246.662,66 | 197,33 | 836,00 | 1.033,33 | 246.662,66 | 993,33 | 4.173,34 | 5.166,67 |
| 6 | 245.826,66 | 196,66 | 836,67 | 1.033,33 | 245.826,66 | 1.189,99 | 5.010,01 | 6.200,00 |
| 7 | 244.989,99 | 195,99 | 837,34 | 1.033,33 | 244.989,99 | 1.385,98 | 5.847,35 | 7.233,33 |
| 8 | 244.152,65 | 195,32 | 838,01 | 1.033,33 | 244.152,65 | 1.581,30 | 6.685,36 | 8.266,67 |
| 9 | 243.314,64 | 194,65 | 838,68 | 1.033,33 | 243.314,64 | 1.775,96 | 7.524,04 | 9.300,00 |
| 10 | 242.475,96 | 193,98 | 839,35 | 1.033,33 | 242.475,96 | 1.969,94 | 8.363,40 | 10.333,33 |
| 11 | 241.636,60 | 193,31 | 840,02 | 1.033,33 | 241.636,60 | 2.163,25 | 9.203,42 | 11.366,67 |
| 12 | 240.796,58 | 192,64 | 840,70 | 1.033,33 | 240.796,58 | 2.355,88 | 10.044,12 | 12.400,00 |
| 13 | 239.955,88 | 191,96 | 841,37 | 1.033,33 | 239.955,88 | 2.547,85 | 10.885,49 | 13.433,33 |
| 14 | 239.114,51 | 191,29 | 842,04 | 1.033,33 | 239.114,51 | 2.739,14 | 11.727,53 | 14.466,67 |
| 15 | 238.272,47 | 190,62 | 842,72 | 1.033,33 | 238.272,47 | 2.929,76 | 12.570,24 | 15.500,00 |
| 16 | 237.429,76 | 189,94 | 843,39 | 1.033,33 | 237.429,76 | 3.119,70 | 13.413,63 | 16.533,33 |
| 17 | 236.586,37 | 189,27 | 844,06 | 1.033,33 | 236.586,37 | 3.308,97 | 14.257,70 | 17.566,67 |
| 18 | 235.742,30 | 188,59 | 844,74 | 1.033,33 | 235.742,30 | 3.497,56 | 15.102,44 | 18.600,00 |
| 19 | 234.897,56 | 187,92 | 845,42 | 1.033,33 | 234.897,56 | 3.685,48 | 15.947,85 | 19.633,33 |
| 20 | 234.052,15 | 187,24 | 846,09 | 1.033,33 | 234.052,15 | 3.872,72 | 16.793,94 | 20.666,67 |
| 21 | 233.206,06 | 186,56 | 846,77 | 1.033,33 | 233.206,06 | 4.059,29 | 17.640,71 | 21.700,00 |
| 22 | 232.359,29 | 185,89 | 847,45 | 1.033,33 | 232.359,29 | 4.245,18 | 18.488,16 | 22.733,33 |
| 23 | 231.511,84 | 185,21 | 848,12 | 1.033,33 | 231.511,84 | 4.430,39 | 19.336,28 | 23.766,67 |
| 24 | 230.663,72 | 184,53 | 848,80 | 1.033,33 | 230.663,72 | 4.614,92 | 20.185,08 | 24.800,00 |
| 25 | 229.814,92 | 183,85 | 849,48 | 1.033,33 | 229.814,92 | 4.798,77 | 21.034,57 | 25.833,33 |
| 26 | 228.965,43 | 183,17 | 850,16 | 1.033,33 | 228.965,43 | 4.981,94 | 21.884,73 | 26.866,67 |
| 27 | 228.115,27 | 182,49 | 850,84 | 1.033,33 | 228.115,27 | 5.164,43 | 22.735,57 | 27.900,00 |
| 28 | 227.264,43 | 181,81 | 851,52 | 1.033,33 | 227.264,43 | 5.346,24 | 23.587,09 | 28.933,33 |
| 29 | 226.412,91 | 181,13 | 852,20 | 1.033,33 | 226.412,91 | 5.527,37 | 24.439,29 | 29.966,67 |
| 30 | 225.560,71 | 180,45 | 852,88 | 1.033,33 | 225.560,71 | 5.707,82 | 25.292,18 | 31.000,00 |
| 31 | 224.707,82 | 179,77 | 853,57 | 1.033,33 | 224.707,82 | 5.887,59 | 26.145,74 | 32.033,33 |
| 32 | 223.854,26 | 179,08 | 854,25 | 1.033,33 | 223.854,26 | 6.066,67 | 26.999,99 | 33.066,67 |
| 33 | 223.000,01 | 178,40 | 854,93 | 1.033,33 | 223.000,01 | 6.245,07 | 27.854,93 | 34.100,00 |
| 34 | 222.145,07 | 177,72 | 855,62 | 1.033,33 | 222.145,07 | 6.422,79 | 28.710,54 | 35.133,33 |
| 35 | 221.289,46 | 177,03 | 856,30 | 1.033,33 | 221.289,46 | 6.599,82 | 29.566,85 | 36.166,67 |
| 36 | 220.433,15 | 176,35 | 856,99 | 1.033,33 | 220.433,15 | 6.776,17 | 30.423,83 | 37.200,00 |
| 37 | 219.576,17 | 175,66 | 857,67 | 1.033,33 | 219.576,17 | 6.951,83 | 31.281,51 | 38.233,33 |
| 38 | 218.718,49 | 174,97 | 858,36 | 1.033,33 | 218.718,49 | 7.126,80 | 32.139,86 | 39.266,67 |
| 39 | 217.860,14 | 174,29 | 859,05 | 1.033,33 | 217.860,14 | 7.301,09 | 32.998,91 | 40.300,00 |
| 40 | 217.001,09 | 173,60 | 859,73 | 1.033,33 | 217.001,09 | 7.474,69 | 33.858,64 | 41.333,33 |
| 41 | 216.141,36 | 172,91 | 860,42 | 1.033,33 | 216.141,36 | 7.647,60 | 34.719,06 | 42.366,67 |
| 42 | 215.280,94 | 172,22 | 861,11 | 1.033,33 | 215.280,94 | 7.819,83 | 35.580,17 | 43.400,00 |
| 43 | 214.419,83 | 171,54 | 861,80 | 1.033,33 | 214.419,83 | 7.991,37 | 36.441,97 | 44.433,33 |
| 44 | 213.558,03 | 170,85 | 862,49 | 1.033,33 | 213.558,03 | 8.162,21 | 37.304,46 | 45.466,67 |
| 45 | 212.695,54 | 170,16 | 863,18 | 1.033,33 | 212.695,54 | 8.332,37 | 38.167,63 | 46.500,00 |
| 46 | 211.832,37 | 169,47 | 863,87 | 1.033,33 | 211.832,37 | 8.501,83 | 39.031,50 | 47.533,33 |
| 47 | 210.968,50 | 168,77 | 864,56 | 1.033,33 | 210.968,50 | 8.670,61 | 39.896,06 | 48.566,67 |
| 48 | 210.103,94 | 168,08 | 865,25 | 1.033,33 | 210.103,94 | 8.838,69 | 40.761,31 | 49.600,00 |
| 49 | 209.238,69 | 167,39 | 865,94 | 1.033,33 | 209.238,69 | 9.006,08 | 41.627,25 | 50.633,33 |
| 50 | 208.372,75 | 166,70 | 866,64 | 1.033,33 | 208.372,75 | 9.172,78 | 42.493,89 | 51.666,67 |
| 51 | 207.506,11 | 166,00 | 867,33 | 1.033,33 | 207.506,11 | 9.338,79 | 43.361,21 | 52.700,00 |
| 52 | 206.638,79 | 165,31 | 868,02 | 1.033,33 | 206.638,79 | 9.504,10 | 44.229,24 | 53.733,33 |
| 53 | 205.770,76 | 164,62 | 868,72 | 1.033,33 | 205.770,76 | 9.668,71 | 45.097,95 | 54.766,67 |
| 54 | 204.902,05 | 163,92 | 869,41 | 1.033,33 | 204.902,05 | 9.832,64 | 45.967,36 | 55.800,00 |
| 55 | 204.032,64 | 163,23 | 870,11 | 1.033,33 | 204.032,64 | 9.995,86 | 46.837,47 | 56.833,33 |
| 56 | 203.162,53 | 162,53 | 870,80 | 1.033,33 | 203.162,53 | 10.158,39 | 47.708,28 | 57.866,67 |
| 57 | 202.291,72 | 161,83 | 871,50 | 1.033,33 | 202.291,72 | 10.320,22 | 48.579,78 | 58.900,00 |
| 58 | 201.420,22 | 161,14 | 872,20 | 1.033,33 | 201.420,22 | 10.481,36 | 49.451,97 | 59.933,33 |
| 59 | 200.548,03 | 160,44 | 872,89 | 1.033,33 | 200.548,03 | 10.641,80 | 50.324,87 | 60.966,67 |
| 60 | 199.675,13 | 159,74 | 873,59 | 1.033,33 | 199.675,13 | 10.801,54 | 51.198,46 | 62.000,00 |
| 61 | 198.801,54 | 159,04 | 874,29 | 1.033,33 | 198.801,54 | 10.960,58 | 52.072,75 | 63.033,33 |
| 62 | 197.927,25 | 158,34 | 874,99 | 1.033,33 | 197.927,25 | 11.118,92 | 52.947,74 | 64.066,67 |
| 63 | 197.052,26 | 157,64 | 875,69 | 1.033,33 | 197.052,26 | 11.276,56 | 53.823,44 | 65.100,00 |
| 64 | 196.176,56 | 156,94 | 876,39 | 1.033,33 | 196.176,56 | 11.433,51 | 54.699,83 | 66.133,33 |
| 65 | 195.300,17 | 156,24 | 877,09 | 1.033,33 | 195.300,17 | 11.589,75 | 55.576,92 | 67.166,67 |
| 66 | 194.423,08 | 155,54 | 877,79 | 1.033,33 | 194.423,08 | 11.745,28 | 56.454,72 | 68.200,00 |
| 67 | 193.545,28 | 154,84 | 878,50 | 1.033,33 | 193.545,28 | 11.900,12 | 57.333,21 | 69.233,33 |
| 68 | 192.666,79 | 154,13 | 879,20 | 1.033,33 | 192.666,79 | 12.054,25 | 58.212,41 | 70.266,67 |
| 69 | 191.787,59 | 153,43 | 879,90 | 1.033,33 | 191.787,59 | 12.207,68 | 59.092,32 | 71.300,00 |
| 70 | 190.907,68 | 152,73 | 880,61 | 1.033,33 | 190.907,68 | 12.360,41 | 59.972,92 | 72.333,33 |
| 71 | 190.027,08 | 152,02 | 881,31 | 1.033,33 | 190.027,08 | 12.512,43 | 60.854,24 | 73.366,67 |
| 72 | 189.145,76 | 151,32 | 882,02 | 1.033,33 | 189.145,76 | 12.663,75 | 61.736,25 | 74.400,00 |
| 73 | 188.263,75 | 150,61 | 882,72 | 1.033,33 | 188.263,75 | 12.814,36 | 62.618,97 | 75.433,33 |
| 74 | 187.381,03 | 149,90 | 883,43 | 1.033,33 | 187.381,03 | 12.964,26 | 63.502,40 | 76.466,67 |
| 75 | 186.497,60 | 149,20 | 884,14 | 1.033,33 | 186.497,60 | 13.113,46 | 64.386,54 | 77.500,00 |
| 76 | 185.613,46 | 148,49 | 884,84 | 1.033,33 | 185.613,46 | 13.261,95 | 65.271,38 | 78.533,33 |
| 77 | 184.728,62 | 147,78 | 885,55 | 1.033,33 | 184.728,62 | 13.409,74 | 66.156,93 | 79.566,67 |
| 78 | 183.843,07 | 147,07 | 886,26 | 1.033,33 | 183.843,07 | 13.556,81 | 67.043,19 | 80.600,00 |
| 79 | 182.956,81 | 146,37 | 886,97 | 1.033,33 | 182.956,81 | 13.703,18 | 67.930,16 | 81.633,33 |
| 80 | 182.069,84 | 145,66 | 887,68 | 1.033,33 | 182.069,84 | 13.848,83 | 68.817,84 | 82.666,67 |
| 81 | 181.182,16 | 144,95 | 888,39 | 1.033,33 | 181.182,16 | 13.993,78 | 69.706,22 | 83.700,00 |
| 82 | 180.293,78 | 144,24 | 889,10 | 1.033,33 | 180.293,78 | 14.138,01 | 70.595,32 | 84.733,33 |
| 83 | 179.404,68 | 143,52 | 889,81 | 1.033,33 | 179.404,68 | 14.281,54 | 71.485,13 | 85.766,67 |
| 84 | 178.514,87 | 142,81 | 890,52 | 1.033,33 | 178.514,87 | 14.424,35 | 72.375,65 | 86.800,00 |
| 85 | 177.624,35 | 142,10 | 891,23 | 1.033,33 | 177.624,35 | 14.566,45 | 73.266,89 | 87.833,33 |
| 86 | 176.733,11 | 141,39 | 891,95 | 1.033,33 | 176.733,11 | 14.707,83 | 74.158,83 | 88.866,67 |
| 87 | 175.841,17 | 140,67 | 892,66 | 1.033,33 | 175.841,17 | 14.848,51 | 75.051,49 | 89.900,00 |
| 88 | 174.948,51 | 139,96 | 893,37 | 1.033,33 | 174.948,51 | 14.988,47 | 75.944,87 | 90.933,33 |
| 89 | 174.055,13 | 139,24 | 894,09 | 1.033,33 | 174.055,13 | 15.127,71 | 76.838,96 | 91.966,67 |
| 90 | 173.161,04 | 138,53 | 894,80 | 1.033,33 | 173.161,04 | 15.266,24 | 77.733,76 | 93.000,00 |
| 91 | 172.266,24 | 137,81 | 895,52 | 1.033,33 | 172.266,24 | 15.404,05 | 78.629,28 | 94.033,33 |
| 92 | 171.370,72 | 137,10 | 896,24 | 1.033,33 | 171.370,72 | 15.541,15 | 79.525,52 | 95.066,67 |
| 93 | 170.474,48 | 136,38 | 896,95 | 1.033,33 | 170.474,48 | 15.677,53 | 80.422,47 | 96.100,00 |
| 94 | 169.577,53 | 135,66 | 897,67 | 1.033,33 | 169.577,53 | 15.813,19 | 81.320,14 | 97.133,33 |
| 95 | 168.679,86 | 134,94 | 898,39 | 1.033,33 | 168.679,86 | 15.948,13 | 82.218,53 | 98.166,67 |
| 96 | 167.781,47 | 134,23 | 899,11 | 1.033,33 | 167.781,47 | 16.082,36 | 83.117,64 | 99.200,00 |
| 97 | 166.882,36 | 133,51 | 899,83 | 1.033,33 | 166.882,36 | 16.215,86 | 84.017,47 | 100.233,33 |
| 98 | 165.982,53 | 132,79 | 900,55 | 1.033,33 | 165.982,53 | 16.348,65 | 84.918,02 | 101.266,67 |
| 99 | 165.081,98 | 132,07 | 901,27 | 1.033,33 | 165.081,98 | 16.480,72 | 85.819,28 | 102.300,00 |
| 100 | 164.180,72 | 131,34 | 901,99 | 1.033,33 | 164.180,72 | 16.612,06 | 86.721,27 | 103.333,33 |
| 101 | 163.278,73 | 130,62 | 902,71 | 1.033,33 | 163.278,73 | 16.742,68 | 87.623,98 | 104.366,67 |
| 102 | 162.376,02 | 129,90 | 903,43 | 1.033,33 | 162.376,02 | 16.872,58 | 88.527,42 | 105.400,00 |
| 103 | 161.472,58 | 129,18 | 904,16 | 1.033,33 | 161.472,58 | 17.001,76 | 89.431,57 | 106.433,33 |
| 104 | 160.568,43 | 128,45 | 904,88 | 1.033,33 | 160.568,43 | 17.130,22 | 90.336,45 | 107.466,67 |
| 105 | 159.663,55 | 127,73 | 905,60 | 1.033,33 | 159.663,55 | 17.257,95 | 91.242,05 | 108.500,00 |
| 106 | 158.757,95 | 127,01 | 906,33 | 1.033,33 | 158.757,95 | 17.384,95 | 92.148,38 | 109.533,33 |
| 107 | 157.851,62 | 126,28 | 907,05 | 1.033,33 | 157.851,62 | 17.511,24 | 93.055,43 | 110.566,67 |
| 108 | 156.944,57 | 125,56 | 907,78 | 1.033,33 | 156.944,57 | 17.636,79 | 93.963,21 | 111.600,00 |
| 109 | 156.036,79 | 124,83 | 908,50 | 1.033,33 | 156.036,79 | 17.761,62 | 94.871,71 | 112.633,33 |
| 110 | 155.128,29 | 124,10 | 909,23 | 1.033,33 | 155.128,29 | 17.885,72 | 95.780,94 | 113.666,67 |
| 111 | 154.219,06 | 123,38 | 909,96 | 1.033,33 | 154.219,06 | 18.009,10 | 96.690,90 | 114.700,00 |
| 112 | 153.309,10 | 122,65 | 910,69 | 1.033,33 | 153.309,10 | 18.131,75 | 97.601,59 | 115.733,33 |
| 113 | 152.398,41 | 121,92 | 911,41 | 1.033,33 | 152.398,41 | 18.253,66 | 98.513,00 | 116.766,67 |
| 114 | 151.487,00 | 121,19 | 912,14 | 1.033,33 | 151.487,00 | 18.374,85 | 99.425,15 | 117.800,00 |
| 115 | 150.574,85 | 120,46 | 912,87 | 1.033,33 | 150.574,85 | 18.495,31 | 100.338,02 | 118.833,33 |
| 116 | 149.661,98 | 119,73 | 913,60 | 1.033,33 | 149.661,98 | 18.615,04 | 101.251,62 | 119.866,67 |
| 117 | 148.748,38 | 119,00 | 914,33 | 1.033,33 | 148.748,38 | 18.734,04 | 102.165,96 | 120.900,00 |
| 118 | 147.834,04 | 118,27 | 915,07 | 1.033,33 | 147.834,04 | 18.852,31 | 103.081,02 | 121.933,33 |
| 119 | 146.918,98 | 117,54 | 915,80 | 1.033,33 | 146.918,98 | 18.969,85 | 103.996,82 | 122.966,67 |
| 120 | 146.003,18 | 116,80 | 916,53 | 1.033,33 | 146.003,18 | 19.086,65 | 104.913,35 | 124.000,00 |
| 121 | 145.086,65 | 116,07 | 917,26 | 1.033,33 | 145.086,65 | 19.202,72 | 105.830,62 | 125.033,33 |
| 122 | 144.169,38 | 115,34 | 918,00 | 1.033,33 | 144.169,38 | 19.318,05 | 106.748,61 | 126.066,67 |
| 123 | 143.251,39 | 114,60 | 918,73 | 1.033,33 | 143.251,39 | 19.432,65 | 107.667,35 | 127.100,00 |
| 124 | 142.332,65 | 113,87 | 919,47 | 1.033,33 | 142.332,65 | 19.546,52 | 108.586,81 | 128.133,33 |
| 125 | 141.413,19 | 113,13 | 920,20 | 1.033,33 | 141.413,19 | 19.659,65 | 109.507,02 | 129.166,67 |
| 126 | 140.492,98 | 112,39 | 920,94 | 1.033,33 | 140.492,98 | 19.772,04 | 110.427,96 | 130.200,00 |
| 127 | 139.572,04 | 111,66 | 921,68 | 1.033,33 | 139.572,04 | 19.883,70 | 111.349,63 | 131.233,33 |
| 128 | 138.650,37 | 110,92 | 922,41 | 1.033,33 | 138.650,37 | 19.994,62 | 112.272,04 | 132.266,67 |
| 129 | 137.727,96 | 110,18 | 923,15 | 1.033,33 | 137.727,96 | 20.104,81 | 113.195,19 | 133.300,00 |
| 130 | 136.804,81 | 109,44 | 923,89 | 1.033,33 | 136.804,81 | 20.214,25 | 114.119,08 | 134.333,33 |
| 131 | 135.880,92 | 108,70 | 924,63 | 1.033,33 | 135.880,92 | 20.322,95 | 115.043,71 | 135.366,67 |
| 132 | 134.956,29 | 107,97 | 925,37 | 1.033,33 | 134.956,29 | 20.430,92 | 115.969,08 | 136.400,00 |
| 133 | 134.030,92 | 107,22 | 926,11 | 1.033,33 | 134.030,92 | 20.538,14 | 116.895,19 | 137.433,33 |
| 134 | 133.104,81 | 106,48 | 926,85 | 1.033,33 | 133.104,81 | 20.644,63 | 117.822,04 | 138.466,67 |
| 135 | 132.177,96 | 105,74 | 927,59 | 1.033,33 | 132.177,96 | 20.750,37 | 118.749,63 | 139.500,00 |
| 136 | 131.250,37 | 105,00 | 928,33 | 1.033,33 | 131.250,37 | 20.855,37 | 119.677,96 | 140.533,33 |
| 137 | 130.322,04 | 104,26 | 929,08 | 1.033,33 | 130.322,04 | 20.959,63 | 120.607,04 | 141.566,67 |
| 138 | 129.392,96 | 103,51 | 929,82 | 1.033,33 | 129.392,96 | 21.063,14 | 121.536,86 | 142.600,00 |
| 139 | 128.463,14 | 102,77 | 930,56 | 1.033,33 | 128.463,14 | 21.165,91 | 122.467,42 | 143.633,33 |
| 140 | 127.532,58 | 102,03 | 931,31 | 1.033,33 | 127.532,58 | 21.267,94 | 123.398,73 | 144.666,67 |
| 141 | 126.601,27 | 101,28 | 932,05 | 1.033,33 | 126.601,27 | 21.369,22 | 124.330,78 | 145.700,00 |
| 142 | 125.669,22 | 100,54 | 932,80 | 1.033,33 | 125.669,22 | 21.469,75 | 125.263,58 | 146.733,33 |
| 143 | 124.736,42 | 99,79 | 933,54 | 1.033,33 | 124.736,42 | 21.569,54 | 126.197,12 | 147.766,67 |
| 144 | 123.802,88 | 99,04 | 934,29 | 1.033,33 | 123.802,88 | 21.668,59 | 127.131,41 | 148.800,00 |
| 145 | 122.868,59 | 98,29 | 935,04 | 1.033,33 | 122.868,59 | 21.766,88 | 128.066,45 | 149.833,33 |
| 146 | 121.933,55 | 97,55 | 935,79 | 1.033,33 | 121.933,55 | 21.864,43 | 129.002,24 | 150.866,67 |
| 147 | 120.997,76 | 96,80 | 936,54 | 1.033,33 | 120.997,76 | 21.961,23 | 129.938,77 | 151.900,00 |
| 148 | 120.061,23 | 96,05 | 937,28 | 1.033,33 | 120.061,23 | 22.057,28 | 130.876,06 | 152.933,33 |
| 149 | 119.123,94 | 95,30 | 938,03 | 1.033,33 | 119.123,94 | 22.152,57 | 131.814,09 | 153.966,67 |
| 150 | 118.185,91 | 94,55 | 938,78 | 1.033,33 | 118.185,91 | 22.247,12 | 132.752,88 | 155.000,00 |
| 151 | 117.247,12 | 93,80 | 939,54 | 1.033,33 | 117.247,12 | 22.340,92 | 133.692,41 | 156.033,33 |
| 152 | 116.307,59 | 93,05 | 940,29 | 1.033,33 | 116.307,59 | 22.433,97 | 134.632,70 | 157.066,67 |
| 153 | 115.367,30 | 92,29 | 941,04 | 1.033,33 | 115.367,30 | 22.526,26 | 135.573,74 | 158.100,00 |
| 154 | 114.426,26 | 91,54 | 941,79 | 1.033,33 | 114.426,26 | 22.617,80 | 136.515,53 | 159.133,33 |
| 155 | 113.484,47 | 90,79 | 942,55 | 1.033,33 | 113.484,47 | 22.708,59 | 137.458,08 | 160.166,67 |
| 156 | 112.541,92 | 90,03 | 943,30 | 1.033,33 | 112.541,92 | 22.798,62 | 138.401,38 | 161.200,00 |
| 157 | 111.598,62 | 89,28 | 944,05 | 1.033,33 | 111.598,62 | 22.887,90 | 139.345,43 | 162.233,33 |
| 158 | 110.654,57 | 88,52 | 944,81 | 1.033,33 | 110.654,57 | 22.976,43 | 140.290,24 | 163.266,67 |
| 159 | 109.709,76 | 87,77 | 945,57 | 1.033,33 | 109.709,76 | 23.064,19 | 141.235,81 | 164.300,00 |
| 160 | 108.764,19 | 87,01 | 946,32 | 1.033,33 | 108.764,19 | 23.151,20 | 142.182,13 | 165.333,33 |
| 161 | 107.817,87 | 86,25 | 947,08 | 1.033,33 | 107.817,87 | 23.237,46 | 143.129,21 | 166.366,67 |
| 162 | 106.870,79 | 85,50 | 947,84 | 1.033,33 | 106.870,79 | 23.322,96 | 144.077,04 | 167.400,00 |
| 163 | 105.922,96 | 84,74 | 948,59 | 1.033,33 | 105.922,96 | 23.407,69 | 145.025,64 | 168.433,33 |
| 164 | 104.974,36 | 83,98 | 949,35 | 1.033,33 | 104.974,36 | 23.491,67 | 145.974,99 | 169.466,67 |
| 165 | 104.025,01 | 83,22 | 950,11 | 1.033,33 | 104.025,01 | 23.574,89 | 146.925,11 | 170.500,00 |
| 166 | 103.074,89 | 82,46 | 950,87 | 1.033,33 | 103.074,89 | 23.657,35 | 147.875,98 | 171.533,33 |
| 167 | 102.124,02 | 81,70 | 951,63 | 1.033,33 | 102.124,02 | 23.739,05 | 148.827,61 | 172.566,67 |
| 168 | 101.172,39 | 80,94 | 952,40 | 1.033,33 | 101.172,39 | 23.819,99 | 149.780,01 | 173.600,00 |
| 169 | 100.219,99 | 80,18 | 953,16 | 1.033,33 | 100.219,99 | 23.900,17 | 150.733,17 | 174.633,33 |
| 170 | 99.266,83 | 79,41 | 953,92 | 1.033,33 | 99.266,83 | 23.979,58 | 151.687,09 | 175.666,67 |
| 171 | 98.312,91 | 78,65 | 954,68 | 1.033,33 | 98.312,91 | 24.058,23 | 152.641,77 | 176.700,00 |
| 172 | 97.358,23 | 77,89 | 955,45 | 1.033,33 | 97.358,23 | 24.136,12 | 153.597,22 | 177.733,33 |
| 173 | 96.402,78 | 77,12 | 956,21 | 1.033,33 | 96.402,78 | 24.213,24 | 154.553,43 | 178.766,67 |
| 174 | 95.446,57 | 76,36 | 956,98 | 1.033,33 | 95.446,57 | 24.289,60 | 155.510,40 | 179.800,00 |
| 175 | 94.489,60 | 75,59 | 957,74 | 1.033,33 | 94.489,60 | 24.365,19 | 156.468,15 | 180.833,33 |
| 176 | 93.531,85 | 74,83 | 958,51 | 1.033,33 | 93.531,85 | 24.440,01 | 157.426,65 | 181.866,67 |
| 177 | 92.573,35 | 74,06 | 959,27 | 1.033,33 | 92.573,35 | 24.514,07 | 158.385,93 | 182.900,00 |
| 178 | 91.614,07 | 73,29 | 960,04 | 1.033,33 | 91.614,07 | 24.587,36 | 159.345,97 | 183.933,33 |
| 179 | 90.654,03 | 72,52 | 960,81 | 1.033,33 | 90.654,03 | 24.659,89 | 160.306,78 | 184.966,67 |
| 180 | 89.693,22 | 71,75 | 961,58 | 1.033,33 | 89.693,22 | 24.731,64 | 161.268,36 | 186.000,00 |
NIST Baufinanzierung
- 1,02%
- gebundener Sollzins*
- 1,02%
- effektiver Jahreszins*
- 1.045,83€
- Monatsrate
- Gesamtzahlung :188.250,00 EUR
- Tilgungsanteil :162.009,07 EUR
- Zinsanteil :26.240,93 EUR
- Restschuld :87.990,93 EUR
Tilgungsplan ↓
Repr. Beispiel nach §6a PAngV:
Nettodarlehensbetrag 250.000,00 EUR;
Kreditrate: 770,83 EUR;
Gesamtbetrag: 92.500,00 EUR;
Anzahl Kreditraten: 120;
Laufzeit: 120 Monate; Effektiver Jahreszins: 0,70 %;
Gebundener Sollzins: 0,70 %;
Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert.
Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist NIST GmbH Schwedter Str. 263
10119 Berlin
10119 Berlin
| Monat | kreditsumme | Zinslast | Tilgungslast | Monatsrate | Restschuld | Zinsen gesamt | Tilgung gesamt | GESAMT |
|---|---|---|---|---|---|---|---|---|
| 1 | 250.000,00 | 212,50 | 833,33 | 1.045,83 | 249.166,67 | 212,50 | 833,33 | 1.045,83 |
| 2 | 249.166,67 | 211,79 | 834,04 | 1.045,83 | 249.166,67 | 424,29 | 1.667,38 | 2.091,67 |
| 3 | 248.332,63 | 211,08 | 834,75 | 1.045,83 | 248.332,63 | 635,37 | 2.502,13 | 3.137,50 |
| 4 | 247.497,87 | 210,37 | 835,46 | 1.045,83 | 247.497,87 | 845,75 | 3.337,59 | 4.183,33 |
| 5 | 246.662,41 | 209,66 | 836,17 | 1.045,83 | 246.662,41 | 1.055,41 | 4.173,76 | 5.229,17 |
| 6 | 245.826,24 | 208,95 | 836,88 | 1.045,83 | 245.826,24 | 1.264,36 | 5.010,64 | 6.275,00 |
| 7 | 244.989,36 | 208,24 | 837,59 | 1.045,83 | 244.989,36 | 1.472,60 | 5.848,23 | 7.320,83 |
| 8 | 244.151,77 | 207,53 | 838,30 | 1.045,83 | 244.151,77 | 1.680,13 | 6.686,53 | 8.366,67 |
| 9 | 243.313,47 | 206,82 | 839,02 | 1.045,83 | 243.313,47 | 1.886,95 | 7.525,55 | 9.412,50 |
| 10 | 242.474,45 | 206,10 | 839,73 | 1.045,83 | 242.474,45 | 2.093,05 | 8.365,28 | 10.458,33 |
| 11 | 241.634,72 | 205,39 | 840,44 | 1.045,83 | 241.634,72 | 2.298,44 | 9.205,72 | 11.504,17 |
| 12 | 240.794,28 | 204,68 | 841,16 | 1.045,83 | 240.794,28 | 2.503,12 | 10.046,88 | 12.550,00 |
| 13 | 239.953,12 | 203,96 | 841,87 | 1.045,83 | 239.953,12 | 2.707,08 | 10.888,76 | 13.595,83 |
| 14 | 239.111,24 | 203,24 | 842,59 | 1.045,83 | 239.111,24 | 2.910,32 | 11.731,34 | 14.641,67 |
| 15 | 238.268,66 | 202,53 | 843,30 | 1.045,83 | 238.268,66 | 3.112,85 | 12.574,65 | 15.687,50 |
| 16 | 237.425,35 | 201,81 | 844,02 | 1.045,83 | 237.425,35 | 3.314,66 | 13.418,67 | 16.733,33 |
| 17 | 236.581,33 | 201,09 | 844,74 | 1.045,83 | 236.581,33 | 3.515,76 | 14.263,41 | 17.779,17 |
| 18 | 235.736,59 | 200,38 | 845,46 | 1.045,83 | 235.736,59 | 3.716,13 | 15.108,87 | 18.825,00 |
| 19 | 234.891,13 | 199,66 | 846,18 | 1.045,83 | 234.891,13 | 3.915,79 | 15.955,04 | 19.870,83 |
| 20 | 234.044,96 | 198,94 | 846,90 | 1.045,83 | 234.044,96 | 4.114,73 | 16.801,94 | 20.916,67 |
| 21 | 233.198,06 | 198,22 | 847,61 | 1.045,83 | 233.198,06 | 4.312,95 | 17.649,55 | 21.962,50 |
| 22 | 232.350,45 | 197,50 | 848,34 | 1.045,83 | 232.350,45 | 4.510,44 | 18.497,89 | 23.008,33 |
| 23 | 231.502,11 | 196,78 | 849,06 | 1.045,83 | 231.502,11 | 4.707,22 | 19.346,95 | 24.054,17 |
| 24 | 230.653,05 | 196,06 | 849,78 | 1.045,83 | 230.653,05 | 4.903,28 | 20.196,72 | 25.100,00 |
| 25 | 229.803,28 | 195,33 | 850,50 | 1.045,83 | 229.803,28 | 5.098,61 | 21.047,22 | 26.145,83 |
| 26 | 228.952,78 | 194,61 | 851,22 | 1.045,83 | 228.952,78 | 5.293,22 | 21.898,45 | 27.191,67 |
| 27 | 228.101,55 | 193,89 | 851,95 | 1.045,83 | 228.101,55 | 5.487,10 | 22.750,40 | 28.237,50 |
| 28 | 227.249,60 | 193,16 | 852,67 | 1.045,83 | 227.249,60 | 5.680,27 | 23.603,07 | 29.283,33 |
| 29 | 226.396,93 | 192,44 | 853,40 | 1.045,83 | 226.396,93 | 5.872,70 | 24.456,46 | 30.329,17 |
| 30 | 225.543,54 | 191,71 | 854,12 | 1.045,83 | 225.543,54 | 6.064,42 | 25.310,58 | 31.375,00 |
| 31 | 224.689,42 | 190,99 | 854,85 | 1.045,83 | 224.689,42 | 6.255,40 | 26.165,43 | 32.420,83 |
| 32 | 223.834,57 | 190,26 | 855,57 | 1.045,83 | 223.834,57 | 6.445,66 | 27.021,00 | 33.466,67 |
| 33 | 222.979,00 | 189,53 | 856,30 | 1.045,83 | 222.979,00 | 6.635,19 | 27.877,31 | 34.512,50 |
| 34 | 222.122,69 | 188,80 | 857,03 | 1.045,83 | 222.122,69 | 6.824,00 | 28.734,34 | 35.558,33 |
| 35 | 221.265,66 | 188,08 | 857,76 | 1.045,83 | 221.265,66 | 7.012,07 | 29.592,09 | 36.604,17 |
| 36 | 220.407,91 | 187,35 | 858,49 | 1.045,83 | 220.407,91 | 7.199,42 | 30.450,58 | 37.650,00 |
| 37 | 219.549,42 | 186,62 | 859,22 | 1.045,83 | 219.549,42 | 7.386,04 | 31.309,80 | 38.695,83 |
| 38 | 218.690,20 | 185,89 | 859,95 | 1.045,83 | 218.690,20 | 7.571,92 | 32.169,74 | 39.741,67 |
| 39 | 217.830,26 | 185,16 | 860,68 | 1.045,83 | 217.830,26 | 7.757,08 | 33.030,42 | 40.787,50 |
| 40 | 216.969,58 | 184,42 | 861,41 | 1.045,83 | 216.969,58 | 7.941,50 | 33.891,83 | 41.833,33 |
| 41 | 216.108,17 | 183,69 | 862,14 | 1.045,83 | 216.108,17 | 8.125,20 | 34.753,97 | 42.879,17 |
| 42 | 215.246,03 | 182,96 | 862,87 | 1.045,83 | 215.246,03 | 8.308,16 | 35.616,84 | 43.925,00 |
| 43 | 214.383,16 | 182,23 | 863,61 | 1.045,83 | 214.383,16 | 8.490,38 | 36.480,45 | 44.970,83 |
| 44 | 213.519,55 | 181,49 | 864,34 | 1.045,83 | 213.519,55 | 8.671,87 | 37.344,79 | 46.016,67 |
| 45 | 212.655,21 | 180,76 | 865,08 | 1.045,83 | 212.655,21 | 8.852,63 | 38.209,87 | 47.062,50 |
| 46 | 211.790,13 | 180,02 | 865,81 | 1.045,83 | 211.790,13 | 9.032,65 | 39.075,68 | 48.108,33 |
| 47 | 210.924,32 | 179,29 | 866,55 | 1.045,83 | 210.924,32 | 9.211,94 | 39.942,23 | 49.154,17 |
| 48 | 210.057,77 | 178,55 | 867,28 | 1.045,83 | 210.057,77 | 9.390,49 | 40.809,51 | 50.200,00 |
| 49 | 209.190,49 | 177,81 | 868,02 | 1.045,83 | 209.190,49 | 9.568,30 | 41.677,54 | 51.245,83 |
| 50 | 208.322,46 | 177,07 | 868,76 | 1.045,83 | 208.322,46 | 9.745,37 | 42.546,29 | 52.291,67 |
| 51 | 207.453,71 | 176,34 | 869,50 | 1.045,83 | 207.453,71 | 9.921,71 | 43.415,79 | 53.337,50 |
| 52 | 206.584,21 | 175,60 | 870,24 | 1.045,83 | 206.584,21 | 10.097,30 | 44.286,03 | 54.383,33 |
| 53 | 205.713,97 | 174,86 | 870,98 | 1.045,83 | 205.713,97 | 10.272,16 | 45.157,01 | 55.429,17 |
| 54 | 204.842,99 | 174,12 | 871,72 | 1.045,83 | 204.842,99 | 10.446,28 | 46.028,72 | 56.475,00 |
| 55 | 203.971,28 | 173,38 | 872,46 | 1.045,83 | 203.971,28 | 10.619,65 | 46.901,18 | 57.520,83 |
| 56 | 203.098,82 | 172,63 | 873,20 | 1.045,83 | 203.098,82 | 10.792,29 | 47.774,38 | 58.566,67 |
| 57 | 202.225,62 | 171,89 | 873,94 | 1.045,83 | 202.225,62 | 10.964,18 | 48.648,32 | 59.612,50 |
| 58 | 201.351,68 | 171,15 | 874,68 | 1.045,83 | 201.351,68 | 11.135,33 | 49.523,01 | 60.658,33 |
| 59 | 200.476,99 | 170,41 | 875,43 | 1.045,83 | 200.476,99 | 11.305,73 | 50.398,43 | 61.704,17 |
| 60 | 199.601,57 | 169,66 | 876,17 | 1.045,83 | 199.601,57 | 11.475,39 | 51.274,61 | 62.750,00 |
| 61 | 198.725,39 | 168,92 | 876,92 | 1.045,83 | 198.725,39 | 11.644,31 | 52.151,52 | 63.795,83 |
| 62 | 197.848,48 | 168,17 | 877,66 | 1.045,83 | 197.848,48 | 11.812,48 | 53.029,18 | 64.841,67 |
| 63 | 196.970,82 | 167,43 | 878,41 | 1.045,83 | 196.970,82 | 11.979,91 | 53.907,59 | 65.887,50 |
| 64 | 196.092,41 | 166,68 | 879,15 | 1.045,83 | 196.092,41 | 12.146,59 | 54.786,75 | 66.933,33 |
| 65 | 195.213,25 | 165,93 | 879,90 | 1.045,83 | 195.213,25 | 12.312,52 | 55.666,65 | 67.979,17 |
| 66 | 194.333,35 | 165,18 | 880,65 | 1.045,83 | 194.333,35 | 12.477,70 | 56.547,30 | 69.025,00 |
| 67 | 193.452,70 | 164,43 | 881,40 | 1.045,83 | 193.452,70 | 12.642,14 | 57.428,70 | 70.070,83 |
| 68 | 192.571,30 | 163,69 | 882,15 | 1.045,83 | 192.571,30 | 12.805,82 | 58.310,85 | 71.116,67 |
| 69 | 191.689,15 | 162,94 | 882,90 | 1.045,83 | 191.689,15 | 12.968,76 | 59.193,74 | 72.162,50 |
| 70 | 190.806,26 | 162,19 | 883,65 | 1.045,83 | 190.806,26 | 13.130,94 | 60.077,39 | 73.208,33 |
| 71 | 189.922,61 | 161,43 | 884,40 | 1.045,83 | 189.922,61 | 13.292,38 | 60.961,79 | 74.254,17 |
| 72 | 189.038,21 | 160,68 | 885,15 | 1.045,83 | 189.038,21 | 13.453,06 | 61.846,94 | 75.300,00 |
| 73 | 188.153,06 | 159,93 | 885,90 | 1.045,83 | 188.153,06 | 13.612,99 | 62.732,84 | 76.345,83 |
| 74 | 187.267,16 | 159,18 | 886,66 | 1.045,83 | 187.267,16 | 13.772,17 | 63.619,50 | 77.391,67 |
| 75 | 186.380,50 | 158,42 | 887,41 | 1.045,83 | 186.380,50 | 13.930,59 | 64.506,91 | 78.437,50 |
| 76 | 185.493,09 | 157,67 | 888,16 | 1.045,83 | 185.493,09 | 14.088,26 | 65.395,07 | 79.483,33 |
| 77 | 184.604,93 | 156,91 | 888,92 | 1.045,83 | 184.604,93 | 14.245,17 | 66.283,99 | 80.529,17 |
| 78 | 183.716,01 | 156,16 | 889,67 | 1.045,83 | 183.716,01 | 14.401,33 | 67.173,67 | 81.575,00 |
| 79 | 182.826,33 | 155,40 | 890,43 | 1.045,83 | 182.826,33 | 14.556,73 | 68.064,10 | 82.620,83 |
| 80 | 181.935,90 | 154,65 | 891,19 | 1.045,83 | 181.935,90 | 14.711,38 | 68.955,29 | 83.666,67 |
| 81 | 181.044,71 | 153,89 | 891,95 | 1.045,83 | 181.044,71 | 14.865,27 | 69.847,23 | 84.712,50 |
| 82 | 180.152,77 | 153,13 | 892,70 | 1.045,83 | 180.152,77 | 15.018,40 | 70.739,94 | 85.758,33 |
| 83 | 179.260,06 | 152,37 | 893,46 | 1.045,83 | 179.260,06 | 15.170,77 | 71.633,40 | 86.804,17 |
| 84 | 178.366,60 | 151,61 | 894,22 | 1.045,83 | 178.366,60 | 15.322,38 | 72.527,62 | 87.850,00 |
| 85 | 177.472,38 | 150,85 | 894,98 | 1.045,83 | 177.472,38 | 15.473,23 | 73.422,60 | 88.895,83 |
| 86 | 176.577,40 | 150,09 | 895,74 | 1.045,83 | 176.577,40 | 15.623,32 | 74.318,34 | 89.941,67 |
| 87 | 175.681,66 | 149,33 | 896,50 | 1.045,83 | 175.681,66 | 15.772,65 | 75.214,85 | 90.987,50 |
| 88 | 174.785,15 | 148,57 | 897,27 | 1.045,83 | 174.785,15 | 15.921,22 | 76.112,11 | 92.033,33 |
| 89 | 173.887,89 | 147,80 | 898,03 | 1.045,83 | 173.887,89 | 16.069,02 | 77.010,14 | 93.079,17 |
| 90 | 172.989,86 | 147,04 | 898,79 | 1.045,83 | 172.989,86 | 16.216,07 | 77.908,93 | 94.125,00 |
| 91 | 172.091,07 | 146,28 | 899,56 | 1.045,83 | 172.091,07 | 16.362,34 | 78.808,49 | 95.170,83 |
| 92 | 171.191,51 | 145,51 | 900,32 | 1.045,83 | 171.191,51 | 16.507,86 | 79.708,81 | 96.216,67 |
| 93 | 170.291,19 | 144,75 | 901,09 | 1.045,83 | 170.291,19 | 16.652,60 | 80.609,90 | 97.262,50 |
| 94 | 169.390,10 | 143,98 | 901,85 | 1.045,83 | 169.390,10 | 16.796,58 | 81.511,75 | 98.308,33 |
| 95 | 168.488,25 | 143,22 | 902,62 | 1.045,83 | 168.488,25 | 16.939,80 | 82.414,37 | 99.354,17 |
| 96 | 167.585,63 | 142,45 | 903,39 | 1.045,83 | 167.585,63 | 17.082,25 | 83.317,75 | 100.400,00 |
| 97 | 166.682,25 | 141,68 | 904,15 | 1.045,83 | 166.682,25 | 17.223,93 | 84.221,91 | 101.445,83 |
| 98 | 165.778,09 | 140,91 | 904,92 | 1.045,83 | 165.778,09 | 17.364,84 | 85.126,83 | 102.491,67 |
| 99 | 164.873,17 | 140,14 | 905,69 | 1.045,83 | 164.873,17 | 17.504,98 | 86.032,52 | 103.537,50 |
| 100 | 163.967,48 | 139,37 | 906,46 | 1.045,83 | 163.967,48 | 17.644,35 | 86.938,98 | 104.583,33 |
| 101 | 163.061,02 | 138,60 | 907,23 | 1.045,83 | 163.061,02 | 17.782,96 | 87.846,21 | 105.629,17 |
| 102 | 162.153,79 | 137,83 | 908,00 | 1.045,83 | 162.153,79 | 17.920,79 | 88.754,21 | 106.675,00 |
| 103 | 161.245,79 | 137,06 | 908,77 | 1.045,83 | 161.245,79 | 18.057,84 | 89.662,99 | 107.720,83 |
| 104 | 160.337,01 | 136,29 | 909,55 | 1.045,83 | 160.337,01 | 18.194,13 | 90.572,54 | 108.766,67 |
| 105 | 159.427,46 | 135,51 | 910,32 | 1.045,83 | 159.427,46 | 18.329,64 | 91.482,86 | 109.812,50 |
| 106 | 158.517,14 | 134,74 | 911,09 | 1.045,83 | 158.517,14 | 18.464,38 | 92.393,95 | 110.858,33 |
| 107 | 157.606,05 | 133,97 | 911,87 | 1.045,83 | 157.606,05 | 18.598,35 | 93.305,82 | 111.904,17 |
| 108 | 156.694,18 | 133,19 | 912,64 | 1.045,83 | 156.694,18 | 18.731,54 | 94.218,46 | 112.950,00 |
| 109 | 155.781,54 | 132,41 | 913,42 | 1.045,83 | 155.781,54 | 18.863,95 | 95.131,88 | 113.995,83 |
| 110 | 154.868,12 | 131,64 | 914,20 | 1.045,83 | 154.868,12 | 18.995,59 | 96.046,08 | 115.041,67 |
| 111 | 153.953,92 | 130,86 | 914,97 | 1.045,83 | 153.953,92 | 19.126,45 | 96.961,05 | 116.087,50 |
| 112 | 153.038,95 | 130,08 | 915,75 | 1.045,83 | 153.038,95 | 19.256,54 | 97.876,80 | 117.133,33 |
| 113 | 152.123,20 | 129,30 | 916,53 | 1.045,83 | 152.123,20 | 19.385,84 | 98.793,33 | 118.179,17 |
| 114 | 151.206,67 | 128,53 | 917,31 | 1.045,83 | 151.206,67 | 19.514,37 | 99.710,63 | 119.225,00 |
| 115 | 150.289,37 | 127,75 | 918,09 | 1.045,83 | 150.289,37 | 19.642,11 | 100.628,72 | 120.270,83 |
| 116 | 149.371,28 | 126,97 | 918,87 | 1.045,83 | 149.371,28 | 19.769,08 | 101.547,59 | 121.316,67 |
| 117 | 148.452,41 | 126,18 | 919,65 | 1.045,83 | 148.452,41 | 19.895,26 | 102.467,24 | 122.362,50 |
| 118 | 147.532,76 | 125,40 | 920,43 | 1.045,83 | 147.532,76 | 20.020,66 | 103.387,67 | 123.408,33 |
| 119 | 146.612,33 | 124,62 | 921,21 | 1.045,83 | 146.612,33 | 20.145,29 | 104.308,88 | 124.454,17 |
| 120 | 145.691,12 | 123,84 | 922,00 | 1.045,83 | 145.691,12 | 20.269,12 | 105.230,88 | 125.500,00 |
| 121 | 144.769,12 | 123,05 | 922,78 | 1.045,83 | 144.769,12 | 20.392,18 | 106.153,66 | 126.545,83 |
| 122 | 143.846,34 | 122,27 | 923,56 | 1.045,83 | 143.846,34 | 20.514,45 | 107.077,22 | 127.591,67 |
| 123 | 142.922,78 | 121,48 | 924,35 | 1.045,83 | 142.922,78 | 20.635,93 | 108.001,57 | 128.637,50 |
| 124 | 141.998,43 | 120,70 | 925,13 | 1.045,83 | 141.998,43 | 20.756,63 | 108.926,70 | 129.683,33 |
| 125 | 141.073,30 | 119,91 | 925,92 | 1.045,83 | 141.073,30 | 20.876,54 | 109.852,63 | 130.729,17 |
| 126 | 140.147,37 | 119,13 | 926,71 | 1.045,83 | 140.147,37 | 20.995,67 | 110.779,33 | 131.775,00 |
| 127 | 139.220,67 | 118,34 | 927,50 | 1.045,83 | 139.220,67 | 21.114,00 | 111.706,83 | 132.820,83 |
| 128 | 138.293,17 | 117,55 | 928,28 | 1.045,83 | 138.293,17 | 21.231,55 | 112.635,11 | 133.866,67 |
| 129 | 137.364,89 | 116,76 | 929,07 | 1.045,83 | 137.364,89 | 21.348,31 | 113.564,19 | 134.912,50 |
| 130 | 136.435,81 | 115,97 | 929,86 | 1.045,83 | 136.435,81 | 21.464,28 | 114.494,05 | 135.958,33 |
| 131 | 135.505,95 | 115,18 | 930,65 | 1.045,83 | 135.505,95 | 21.579,46 | 115.424,70 | 137.004,17 |
| 132 | 134.575,30 | 114,39 | 931,44 | 1.045,83 | 134.575,30 | 21.693,85 | 116.356,15 | 138.050,00 |
| 133 | 133.643,85 | 113,60 | 932,24 | 1.045,83 | 133.643,85 | 21.807,45 | 117.288,38 | 139.095,83 |
| 134 | 132.711,62 | 112,80 | 933,03 | 1.045,83 | 132.711,62 | 21.920,25 | 118.221,41 | 140.141,67 |
| 135 | 131.778,59 | 112,01 | 933,82 | 1.045,83 | 131.778,59 | 22.032,27 | 119.155,23 | 141.187,50 |
| 136 | 130.844,77 | 111,22 | 934,62 | 1.045,83 | 130.844,77 | 22.143,48 | 120.089,85 | 142.233,33 |
| 137 | 129.910,15 | 110,42 | 935,41 | 1.045,83 | 129.910,15 | 22.253,91 | 121.025,26 | 143.279,17 |
| 138 | 128.974,74 | 109,63 | 936,20 | 1.045,83 | 128.974,74 | 22.363,54 | 121.961,46 | 144.325,00 |
| 139 | 128.038,54 | 108,83 | 937,00 | 1.045,83 | 128.038,54 | 22.472,37 | 122.898,46 | 145.370,83 |
| 140 | 127.101,54 | 108,04 | 937,80 | 1.045,83 | 127.101,54 | 22.580,41 | 123.836,26 | 146.416,67 |
| 141 | 126.163,74 | 107,24 | 938,59 | 1.045,83 | 126.163,74 | 22.687,65 | 124.774,85 | 147.462,50 |
| 142 | 125.225,15 | 106,44 | 939,39 | 1.045,83 | 125.225,15 | 22.794,09 | 125.714,25 | 148.508,33 |
| 143 | 124.285,75 | 105,64 | 940,19 | 1.045,83 | 124.285,75 | 22.899,73 | 126.654,44 | 149.554,17 |
| 144 | 123.345,56 | 104,84 | 940,99 | 1.045,83 | 123.345,56 | 23.004,57 | 127.595,43 | 150.600,00 |
| 145 | 122.404,57 | 104,04 | 941,79 | 1.045,83 | 122.404,57 | 23.108,62 | 128.537,22 | 151.645,83 |
| 146 | 121.462,78 | 103,24 | 942,59 | 1.045,83 | 121.462,78 | 23.211,86 | 129.479,81 | 152.691,67 |
| 147 | 120.520,19 | 102,44 | 943,39 | 1.045 |