Kreditrechner.com

Sie befinden sich hier: Startseite / Baufinanzierung

Baufinanzierungsrechner 07/2020

Wichtige Informationen


Sofern Sie die Eingabe über die Wunschrate wählen, darf diese im Verhältnis zur Darlehenssumme nicht zu gering sein. Andernfalls ist ggf. kein Ergebnis möglich. Bei unüblichen Eingabekombinationen kann darüber hinaus die Berechnungsdauer mehr Zeit in Anspruch nehmen.

Beispielsweise beträgt im derzeitigen Zinsniveau bei einem Volltilgerdarlehen über 150.000 Euro, 20 Jahren Laufzeit und 4 Prozent Tilgung die monatliche Rate etwa 700 Euro. Diesem Beispiel nach könnte die Wunschrate bei etwa 0,47 Prozent der Darlehenssumme liegen.

EUR
EUR

erweiterte Optionen ↓↑

  • Volltilgung
  • 100% Finanzierung
  • 110% Finanzierung
  • verlängerter Widerruf
  • Ratenstundung möglich
  • Sondertilgungen
  • Versicherung möglich
  • Filialbesuch möglich
  • Video-Ident
Jetzt berechnen
[maskenimages]
CE-Baufinanz Baufinanzierung
  • 0,42%
  • gebundener Sollzins*
  • 0,42%
  • effektiver Jahreszins*
  • 920,83€
  • Monatsrate
  • Gesamtzahlung :165.750,00 EUR
  • Tilgungsanteil :154.797,86 EUR
  • Zinsanteil :10.952,14 EUR
  • Restschuld :95.202,14 EUR
Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 200.000,00 EUR; Kreditrate: 400,00 EUR; Gesamtbetrag: 48.000,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 0,40 %; Gebundener Sollzins: 0,40 %; 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
Monat Kredit­summe Zins­last Tilgungs­last Monats­rate Rest­schuld Zinsen gesamt Tilgung gesamt Gesamt
1 250.000,00 87,50 833,33 920,83 249.166,67 87,50 833,33 920,83
2 249.166,67 87,21 833,63 920,83 249.166,67 174,71 1.666,96 1.841,67
3 248.333,04 86,92 833,92 920,83 248.333,04 261,62 2.500,88 2.762,50
4 247.499,12 86,62 834,21 920,83 247.499,12 348,25 3.335,08 3.683,33
5 246.664,92 86,33 834,50 920,83 246.664,92 434,58 4.169,58 4.604,17
6 245.830,42 86,04 834,79 920,83 245.830,42 520,62 5.004,38 5.525,00
7 244.995,62 85,75 835,08 920,83 244.995,62 606,37 5.839,46 6.445,83
8 244.160,54 85,46 835,38 920,83 244.160,54 691,83 6.674,84 7.366,67
9 243.325,16 85,16 835,67 920,83 243.325,16 776,99 7.510,51 8.287,50
10 242.489,49 84,87 835,96 920,83 242.489,49 861,86 8.346,47 9.208,33
11 241.653,53 84,58 836,25 920,83 241.653,53 946,44 9.182,73 10.129,17
12 240.817,27 84,29 836,55 920,83 240.817,27 1.030,73 10.019,27 11.050,00
13 239.980,73 83,99 836,84 920,83 239.980,73 1.114,72 10.856,11 11.970,83
14 239.143,89 83,70 837,13 920,83 239.143,89 1.198,42 11.693,25 12.891,67
15 238.306,75 83,41 837,43 920,83 238.306,75 1.281,83 12.530,67 13.812,50
16 237.469,33 83,11 837,72 920,83 237.469,33 1.364,94 13.368,39 14.733,33
17 236.631,61 82,82 838,01 920,83 236.631,61 1.447,76 14.206,40 15.654,17
18 235.793,60 82,53 838,31 920,83 235.793,60 1.530,29 15.044,71 16.575,00
19 234.955,29 82,23 838,60 920,83 234.955,29 1.612,53 15.883,31 17.495,83
20 234.116,69 81,94 838,89 920,83 234.116,69 1.694,47 16.722,20 18.416,67
21 233.277,80 81,65 839,19 920,83 233.277,80 1.776,11 17.561,39 19.337,50
22 232.438,61 81,35 839,48 920,83 232.438,61 1.857,47 18.400,87 20.258,33
23 231.599,13 81,06 839,77 920,83 231.599,13 1.938,53 19.240,64 21.179,17
24 230.759,36 80,77 840,07 920,83 230.759,36 2.019,29 20.080,71 22.100,00
25 229.919,29 80,47 840,36 920,83 229.919,29 2.099,76 20.921,07 23.020,83
26 229.078,93 80,18 840,66 920,83 229.078,93 2.179,94 21.761,72 23.941,67
27 228.238,28 79,88 840,95 920,83 228.238,28 2.259,83 22.602,67 24.862,50
28 227.397,33 79,59 841,24 920,83 227.397,33 2.339,41 23.443,92 25.783,33
29 226.556,08 79,29 841,54 920,83 226.556,08 2.418,71 24.285,46 26.704,17
30 225.714,54 79,00 841,83 920,83 225.714,54 2.497,71 25.127,29 27.625,00
31 224.872,71 78,71 842,13 920,83 224.872,71 2.576,42 25.969,42 28.545,83
32 224.030,58 78,41 842,42 920,83 224.030,58 2.654,83 26.811,84 29.466,67
33 223.188,16 78,12 842,72 920,83 223.188,16 2.732,94 27.654,56 30.387,50
34 222.345,44 77,82 843,01 920,83 222.345,44 2.810,76 28.497,57 31.308,33
35 221.502,43 77,53 843,31 920,83 221.502,43 2.888,29 29.340,88 32.229,17
36 220.659,12 77,23 843,60 920,83 220.659,12 2.965,52 30.184,48 33.150,00
37 219.815,52 76,94 843,90 920,83 219.815,52 3.042,45 31.028,38 34.070,83
38 218.971,62 76,64 844,19 920,83 218.971,62 3.119,09 31.872,57 34.991,67
39 218.127,43 76,34 844,49 920,83 218.127,43 3.195,44 32.717,06 35.912,50
40 217.282,94 76,05 844,78 920,83 217.282,94 3.271,49 33.561,85 36.833,33
41 216.438,15 75,75 845,08 920,83 216.438,15 3.347,24 34.406,93 37.754,17
42 215.593,07 75,46 845,38 920,83 215.593,07 3.422,70 35.252,30 38.675,00
43 214.747,70 75,16 845,67 920,83 214.747,70 3.497,86 36.097,97 39.595,83
44 213.902,03 74,87 845,97 920,83 213.902,03 3.572,73 36.943,94 40.516,67
45 213.056,06 74,57 846,26 920,83 213.056,06 3.647,30 37.790,20 41.437,50
46 212.209,80 74,27 846,56 920,83 212.209,80 3.721,57 38.636,76 42.358,33
47 211.363,24 73,98 846,86 920,83 211.363,24 3.795,55 39.483,62 43.279,17
48 210.516,38 73,68 847,15 920,83 210.516,38 3.869,23 40.330,77 44.200,00
49 209.669,23 73,38 847,45 920,83 209.669,23 3.942,61 41.178,22 45.120,83
50 208.821,78 73,09 847,75 920,83 208.821,78 4.015,70 42.025,97 46.041,67
51 207.974,03 72,79 848,04 920,83 207.974,03 4.088,49 42.874,01 46.962,50
52 207.125,99 72,49 848,34 920,83 207.125,99 4.160,98 43.722,35 47.883,33
53 206.277,65 72,20 848,64 920,83 206.277,65 4.233,18 44.570,99 48.804,17
54 205.429,01 71,90 848,93 920,83 205.429,01 4.305,08 45.419,92 49.725,00
55 204.580,08 71,60 849,23 920,83 204.580,08 4.376,68 46.269,15 50.645,83
56 203.730,85 71,31 849,53 920,83 203.730,85 4.447,99 47.118,68 51.566,67
57 202.881,32 71,01 849,82 920,83 202.881,32 4.519,00 47.968,50 52.487,50
58 202.031,50 70,71 850,12 920,83 202.031,50 4.589,71 48.818,62 53.408,33
59 201.181,38 70,41 850,42 920,83 201.181,38 4.660,12 49.669,04 54.329,17
60 200.330,96 70,12 850,72 920,83 200.330,96 4.730,24 50.519,76 55.250,00
61 199.480,24 69,82 851,02 920,83 199.480,24 4.800,06 51.370,78 56.170,83
62 198.629,22 69,52 851,31 920,83 198.629,22 4.869,58 52.222,09 57.091,67
63 197.777,91 69,22 851,61 920,83 197.777,91 4.938,80 53.073,70 58.012,50
64 196.926,30 68,92 851,91 920,83 196.926,30 5.007,72 53.925,61 58.933,33
65 196.074,39 68,63 852,21 920,83 196.074,39 5.076,35 54.777,82 59.854,17
66 195.222,18 68,33 852,51 920,83 195.222,18 5.144,68 55.630,32 60.775,00
67 194.369,68 68,03 852,80 920,83 194.369,68 5.212,71 56.483,13 61.695,83
68 193.516,87 67,73 853,10 920,83 193.516,87 5.280,44 57.336,23 62.616,67
69 192.663,77 67,43 853,40 920,83 192.663,77 5.347,87 58.189,63 63.537,50
70 191.810,37 67,13 853,70 920,83 191.810,37 5.415,00 59.043,33 64.458,33
71 190.956,67 66,83 854,00 920,83 190.956,67 5.481,84 59.897,33 65.379,17
72 190.102,67 66,54 854,30 920,83 190.102,67 5.548,37 60.751,63 66.300,00
73 189.248,37 66,24 854,60 920,83 189.248,37 5.614,61 61.606,22 67.220,83
74 188.393,78 65,94 854,90 920,83 188.393,78 5.680,55 62.461,12 68.141,67
75 187.538,88 65,64 855,19 920,83 187.538,88 5.746,19 63.316,31 69.062,50
76 186.683,69 65,34 855,49 920,83 186.683,69 5.811,53 64.171,81 69.983,33
77 185.828,19 65,04 855,79 920,83 185.828,19 5.876,57 65.027,60 70.904,17
78 184.972,40 64,74 856,09 920,83 184.972,40 5.941,31 65.883,69 71.825,00
79 184.116,31 64,44 856,39 920,83 184.116,31 6.005,75 66.740,08 72.745,83
80 183.259,92 64,14 856,69 920,83 183.259,92 6.069,89 67.596,78 73.666,67
81 182.403,22 63,84 856,99 920,83 182.403,22 6.133,73 68.453,77 74.587,50
82 181.546,23 63,54 857,29 920,83 181.546,23 6.197,27 69.311,06 75.508,33
83 180.688,94 63,24 857,59 920,83 180.688,94 6.260,51 70.168,65 76.429,17
84 179.831,35 62,94 857,89 920,83 179.831,35 6.323,45 71.026,55 77.350,00
85 178.973,45 62,64 858,19 920,83 178.973,45 6.386,09 71.884,74 78.270,83
86 178.115,26 62,34 858,49 920,83 178.115,26 6.448,43 72.743,23 79.191,67
87 177.256,77 62,04 858,79 920,83 177.256,77 6.510,47 73.602,03 80.112,50
88 176.397,97 61,74 859,09 920,83 176.397,97 6.572,21 74.461,12 81.033,33
89 175.538,88 61,44 859,39 920,83 175.538,88 6.633,65 75.320,51 81.954,17
90 174.679,49 61,14 859,70 920,83 174.679,49 6.694,79 76.180,21 82.875,00
91 173.819,79 60,84 860,00 920,83 173.819,79 6.755,63 77.040,21 83.795,83
92 172.959,79 60,54 860,30 920,83 172.959,79 6.816,16 77.900,50 84.716,67
93 172.099,50 60,23 860,60 920,83 172.099,50 6.876,40 78.761,10 85.637,50
94 171.238,90 59,93 860,90 920,83 171.238,90 6.936,33 79.622,00 86.558,33
95 170.378,00 59,63 861,20 920,83 170.378,00 6.995,96 80.483,20 87.479,17
96 169.516,80 59,33 861,50 920,83 169.516,80 7.055,29 81.344,71 88.400,00
97 168.655,29 59,03 861,80 920,83 168.655,29 7.114,32 82.206,51 89.320,83
98 167.793,49 58,73 862,11 920,83 167.793,49 7.173,05 83.068,61 90.241,67
99 166.931,39 58,43 862,41 920,83 166.931,39 7.231,48 83.931,02 91.162,50
100 166.068,98 58,12 862,71 920,83 166.068,98 7.289,60 84.793,73 92.083,33
101 165.206,27 57,82 863,01 920,83 165.206,27 7.347,42 85.656,74 93.004,17
102 164.343,26 57,52 863,31 920,83 164.343,26 7.404,94 86.520,06 93.925,00
103 163.479,94 57,22 863,62 920,83 163.479,94 7.462,16 87.383,67 94.845,83
104 162.616,33 56,92 863,92 920,83 162.616,33 7.519,08 88.247,59 95.766,67
105 161.752,41 56,61 864,22 920,83 161.752,41 7.575,69 89.111,81 96.687,50
106 160.888,19 56,31 864,52 920,83 160.888,19 7.632,00 89.976,33 97.608,33
107 160.023,67 56,01 864,83 920,83 160.023,67 7.688,01 90.841,16 98.529,17
108 159.158,84 55,71 865,13 920,83 159.158,84 7.743,72 91.706,28 99.450,00
109 158.293,72 55,40 865,43 920,83 158.293,72 7.799,12 92.571,71 100.370,83
110 157.428,29 55,10 865,73 920,83 157.428,29 7.854,22 93.437,45 101.291,67
111 156.562,55 54,80 866,04 920,83 156.562,55 7.909,02 94.303,48 102.212,50
112 155.696,52 54,49 866,34 920,83 155.696,52 7.963,51 95.169,82 103.133,33
113 154.830,18 54,19 866,64 920,83 154.830,18 8.017,70 96.036,47 104.054,17
114 153.963,53 53,89 866,95 920,83 153.963,53 8.071,59 96.903,41 104.975,00
115 153.096,59 53,58 867,25 920,83 153.096,59 8.125,17 97.770,66 105.895,83
116 152.229,34 53,28 867,55 920,83 152.229,34 8.178,45 98.638,22 106.816,67
117 151.361,78 52,98 867,86 920,83 151.361,78 8.231,43 99.506,07 107.737,50
118 150.493,93 52,67 868,16 920,83 150.493,93 8.284,10 100.374,23 108.658,33
119 149.625,77 52,37 868,46 920,83 149.625,77 8.336,47 101.242,70 109.579,17
120 148.757,30 52,07 868,77 920,83 148.757,30 8.388,54 102.111,46 110.500,00
121 147.888,54 51,76 869,07 920,83 147.888,54 8.440,30 102.980,54 111.420,83
122 147.019,46 51,46 869,38 920,83 147.019,46 8.491,75 103.849,91 112.341,67
123 146.150,09 51,15 869,68 920,83 146.150,09 8.542,91 104.719,59 113.262,50
124 145.280,41 50,85 869,99 920,83 145.280,41 8.593,75 105.589,58 114.183,33
125 144.410,42 50,54 870,29 920,83 144.410,42 8.644,30 106.459,87 115.104,17
126 143.540,13 50,24 870,59 920,83 143.540,13 8.694,54 107.330,46 116.025,00
127 142.669,54 49,93 870,90 920,83 142.669,54 8.744,47 108.201,36 116.945,83
128 141.798,64 49,63 871,20 920,83 141.798,64 8.794,10 109.072,57 117.866,67
129 140.927,43 49,32 871,51 920,83 140.927,43 8.843,42 109.944,08 118.787,50
130 140.055,92 49,02 871,81 920,83 140.055,92 8.892,44 110.815,89 119.708,33
131 139.184,11 48,71 872,12 920,83 139.184,11 8.941,16 111.688,01 120.629,17
132 138.311,99 48,41 872,42 920,83 138.311,99 8.989,57 112.560,43 121.550,00
133 137.439,57 48,10 872,73 920,83 137.439,57 9.037,67 113.433,16 122.470,83
134 136.566,84 47,80 873,03 920,83 136.566,84 9.085,47 114.306,20 123.391,67
135 135.693,80 47,49 873,34 920,83 135.693,80 9.132,96 115.179,54 124.312,50
136 134.820,46 47,19 873,65 920,83 134.820,46 9.180,15 116.053,18 125.233,33
137 133.946,82 46,88 873,95 920,83 133.946,82 9.227,03 116.927,14 126.154,17
138 133.072,86 46,58 874,26 920,83 133.072,86 9.273,61 117.801,39 127.075,00
139 132.198,61 46,27 874,56 920,83 132.198,61 9.319,88 118.675,96 127.995,83
140 131.324,04 45,96 874,87 920,83 131.324,04 9.365,84 119.550,83 128.916,67
141 130.449,17 45,66 875,18 920,83 130.449,17 9.411,50 120.426,00 129.837,50
142 129.574,00 45,35 875,48 920,83 129.574,00 9.456,85 121.301,49 130.758,33
143 128.698,51 45,04 875,79 920,83 128.698,51 9.501,89 122.177,27 131.679,17
144 127.822,73 44,74 876,10 920,83 127.822,73 9.546,63 123.053,37 132.600,00
145 126.946,63 44,43 876,40 920,83 126.946,63 9.591,06 123.929,77 133.520,83
146 126.070,23 44,12 876,71 920,83 126.070,23 9.635,19 124.806,48 134.441,67
147 125.193,52 43,82 877,02 920,83 125.193,52 9.679,00 125.683,50 135.362,50
148 124.316,50 43,51 877,32 920,83 124.316,50 9.722,51 126.560,82 136.283,33
149 123.439,18 43,20 877,63 920,83 123.439,18 9.765,72 127.438,45 137.204,17
150 122.561,55 42,90 877,94 920,83 122.561,55 9.808,62 128.316,38 138.125,00
151 121.683,62 42,59 878,24 920,83 121.683,62 9.851,20 129.194,63 139.045,83
152 120.805,37 42,28 878,55 920,83 120.805,37 9.893,49 130.073,18 139.966,67
153 119.926,82 41,97 878,86 920,83 119.926,82 9.935,46 130.952,04 140.887,50
154 119.047,96 41,67 879,17 920,83 119.047,96 9.977,13 131.831,21 141.808,33
155 118.168,79 41,36 879,47 920,83 118.168,79 10.018,49 132.710,68 142.729,17
156 117.289,32 41,05 879,78 920,83 117.289,32 10.059,54 133.590,46 143.650,00
157 116.409,54 40,74 880,09 920,83 116.409,54 10.100,28 134.470,55 144.570,83
158 115.529,45 40,44 880,40 920,83 115.529,45 10.140,72 135.350,95 145.491,67
159 114.649,05 40,13 880,71 920,83 114.649,05 10.180,84 136.231,66 146.412,50
160 113.768,34 39,82 881,01 920,83 113.768,34 10.220,66 137.112,67 147.333,33
161 112.887,33 39,51 881,32 920,83 112.887,33 10.260,17 137.993,99 148.254,17
162 112.006,01 39,20 881,63 920,83 112.006,01 10.299,38 138.875,62 149.175,00
163 111.124,38 38,89 881,94 920,83 111.124,38 10.338,27 139.757,56 150.095,83
164 110.242,44 38,58 882,25 920,83 110.242,44 10.376,85 140.639,81 151.016,67
165 109.360,19 38,28 882,56 920,83 109.360,19 10.415,13 141.522,37 151.937,50
166 108.477,63 37,97 882,87 920,83 108.477,63 10.453,10 142.405,24 152.858,33
167 107.594,76 37,66 883,18 920,83 107.594,76 10.490,75 143.288,41 153.779,17
168 106.711,59 37,35 883,48 920,83 106.711,59 10.528,10 144.171,90 154.700,00
169 105.828,10 37,04 883,79 920,83 105.828,10 10.565,14 145.055,69 155.620,83
170 104.944,31 36,73 884,10 920,83 104.944,31 10.601,87 145.939,79 156.541,67
171 104.060,21 36,42 884,41 920,83 104.060,21 10.638,30 146.824,20 157.462,50
172 103.175,80 36,11 884,72 920,83 103.175,80 10.674,41 147.708,93 158.383,33
173 102.291,07 35,80 885,03 920,83 102.291,07 10.710,21 148.593,96 159.304,17
174 101.406,04 35,49 885,34 920,83 101.406,04 10.745,70 149.479,30 160.225,00
175 100.520,70 35,18 885,65 920,83 100.520,70 10.780,88 150.364,95 161.145,83
176 99.635,05 34,87 885,96 920,83 99.635,05 10.815,76 151.250,91 162.066,67
177 98.749,09 34,56 886,27 920,83 98.749,09 10.850,32 152.137,18 162.987,50
178 97.862,82 34,25 886,58 920,83 97.862,82 10.884,57 153.023,76 163.908,33
179 96.976,24 33,94 886,89 920,83 96.976,24 10.918,51 153.910,66 164.829,17
180 96.089,34 33,63 887,20 920,83 96.089,34 10.952,14 154.797,86 165.750,00
x
immo-finanzcheck.de Baufinanzierung
  • 0,57%
  • gebundener Sollzins*
  • 0,57%
  • 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
Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 200.000,00 EUR; Kreditrate: 485,00 EUR; Gesamtbetrag: 58.200,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 0,97 %; Gebundener Sollzins: 0,91 %; 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 VIANTIS AG Roßstraße 92
40476 Düsseldorf
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
x
Dr. Klein Baufinanzierung
  • 0,59%
  • gebundener Sollzins*
  • 0,61%
  • effektiver Jahreszins*
  • 956,25€
  • Monatsrate
  • Gesamtzahlung :172.125,00 EUR
  • Tilgungsanteil :156.797,44 EUR
  • Zinsanteil :15.327,56 EUR
  • Restschuld :93.202,56 EUR
Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 190.000,00 EUR; Kreditrate: 381,58 EUR; Gesamtbetrag: 22.895,00 EUR; Anzahl Kreditraten: 60; Laufzeit: 60 Monate; Effektiver Jahreszins: 0,46 %; Gebundener Sollzins: 0,41 %; 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
Monat Kredit­summe Zins­last Tilgungs­last Monats­rate Rest­schuld Zinsen gesamt Tilgung gesamt Gesamt
1 250.000,00 122,92 833,33 956,25 249.166,67 122,92 833,33 956,25
2 249.166,67 122,51 833,74 956,25 249.166,67 245,42 1.667,08 1.912,50
3 248.332,92 122,10 834,15 956,25 248.332,92 367,52 2.501,23 2.868,75
4 247.498,77 121,69 834,56 956,25 247.498,77 489,21 3.335,79 3.825,00
5 246.664,21 121,28 834,97 956,25 246.664,21 610,48 4.170,77 4.781,25
6 245.829,23 120,87 835,38 956,25 245.829,23 731,35 5.006,15 5.737,50
7 244.993,85 120,46 835,79 956,25 244.993,85 851,81 5.841,94 6.693,75
8 244.158,06 120,04 836,21 956,25 244.158,06 971,85 6.678,15 7.650,00
9 243.321,85 119,63 836,62 956,25 243.321,85 1.091,48 7.514,77 8.606,25
10 242.485,23 119,22 837,03 956,25 242.485,23 1.210,70 8.351,80 9.562,50
11 241.648,20 118,81 837,44 956,25 241.648,20 1.329,52 9.189,23 10.518,75
12 240.810,77 118,40 837,85 956,25 240.810,77 1.447,91 10.027,09 11.475,00
13 239.972,91 117,99 838,26 956,25 239.972,91 1.565,90 10.865,35 12.431,25
14 239.134,65 117,57 838,68 956,25 239.134,65 1.683,48 11.704,02 13.387,50
15 238.295,98 117,16 839,09 956,25 238.295,98 1.800,64 12.543,11 14.343,75
16 237.456,89 116,75 839,50 956,25 237.456,89 1.917,39 13.382,61 15.300,00
17 236.617,39 116,34 839,91 956,25 236.617,39 2.033,72 14.222,53 16.256,25
18 235.777,47 115,92 840,33 956,25 235.777,47 2.149,65 15.062,85 17.212,50
19 234.937,15 115,51 840,74 956,25 234.937,15 2.265,16 15.903,59 18.168,75
20 234.096,41 115,10 841,15 956,25 234.096,41 2.380,26 16.744,74 19.125,00
21 233.255,26 114,68 841,57 956,25 233.255,26 2.494,94 17.586,31 20.081,25
22 232.413,69 114,27 841,98 956,25 232.413,69 2.609,21 18.428,29 21.037,50
23 231.571,71 113,86 842,39 956,25 231.571,71 2.723,07 19.270,68 21.993,75
24 230.729,32 113,44 842,81 956,25 230.729,32 2.836,51 20.113,49 22.950,00
25 229.886,51 113,03 843,22 956,25 229.886,51 2.949,54 20.956,71 23.906,25
26 229.043,29 112,61 843,64 956,25 229.043,29 3.062,15 21.800,35 24.862,50
27 228.199,65 112,20 844,05 956,25 228.199,65 3.174,35 22.644,40 25.818,75
28 227.355,60 111,78 844,47 956,25 227.355,60 3.286,13 23.488,87 26.775,00
29 226.511,13 111,37 844,88 956,25 226.511,13 3.397,50 24.333,75 27.731,25
30 225.666,25 110,95 845,30 956,25 225.666,25 3.508,45 25.179,05 28.687,50
31 224.820,95 110,54 845,71 956,25 224.820,95 3.618,99 26.024,76 29.643,75
32 223.975,24 110,12 846,13 956,25 223.975,24 3.729,11 26.870,89 30.600,00
33 223.129,11 109,71 846,54 956,25 223.129,11 3.838,81 27.717,44 31.556,25
34 222.282,56 109,29 846,96 956,25 222.282,56 3.948,10 28.564,40 32.512,50
35 221.435,60 108,87 847,38 956,25 221.435,60 4.056,97 29.411,78 33.468,75
36 220.588,22 108,46 847,79 956,25 220.588,22 4.165,43 30.259,57 34.425,00
37 219.740,43 108,04 848,21 956,25 219.740,43 4.273,47 31.107,78 35.381,25
38 218.892,22 107,62 848,63 956,25 218.892,22 4.381,09 31.956,41 36.337,50
39 218.043,59 107,20 849,05 956,25 218.043,59 4.488,30 32.805,45 37.293,75
40 217.194,55 106,79 849,46 956,25 217.194,55 4.595,08 33.654,92 38.250,00
41 216.345,08 106,37 849,88 956,25 216.345,08 4.701,45 34.504,80 39.206,25
42 215.495,20 105,95 850,30 956,25 215.495,20 4.807,41 35.355,09 40.162,50
43 214.644,91 105,53 850,72 956,25 214.644,91 4.912,94 36.205,81 41.118,75
44 213.794,19 105,12 851,13 956,25 213.794,19 5.018,05 37.056,95 42.075,00
45 212.943,05 104,70 851,55 956,25 212.943,05 5.122,75 37.908,50 43.031,25
46 212.091,50 104,28 851,97 956,25 212.091,50 5.227,03 38.760,47 43.987,50
47 211.239,53 103,86 852,39 956,25 211.239,53 5.330,89 39.612,86 44.943,75
48 210.387,14 103,44 852,81 956,25 210.387,14 5.434,33 40.465,67 45.900,00
49 209.534,33 103,02 853,23 956,25 209.534,33 5.537,35 41.318,90 46.856,25
50 208.681,10 102,60 853,65 956,25 208.681,10 5.639,95 42.172,55 47.812,50
51 207.827,45 102,18 854,07 956,25 207.827,45 5.742,13 43.026,62 48.768,75
52 206.973,38 101,76 854,49 956,25 206.973,38 5.843,90 43.881,10 49.725,00
53 206.118,90 101,34 854,91 956,25 206.118,90 5.945,24 44.736,01 50.681,25
54 205.263,99 100,92 855,33 956,25 205.263,99 6.046,16 45.591,34 51.637,50
55 204.408,66 100,50 855,75 956,25 204.408,66 6.146,66 46.447,09 52.593,75
56 203.552,91 100,08 856,17 956,25 203.552,91 6.246,74 47.303,26 53.550,00
57 202.696,74 99,66 856,59 956,25 202.696,74 6.346,40 48.159,85 54.506,25
58 201.840,15 99,24 857,01 956,25 201.840,15 6.445,64 49.016,86 55.462,50
59 200.983,14 98,82 857,43 956,25 200.983,14 6.544,45 49.874,30 56.418,75
60 200.125,70 98,40 857,85 956,25 200.125,70 6.642,85 50.732,15 57.375,00
61 199.267,85 97,97 858,28 956,25 199.267,85 6.740,82 51.590,43 58.331,25
62 198.409,57 97,55 858,70 956,25 198.409,57 6.838,37 52.449,13 59.287,50
63 197.550,87 97,13 859,12 956,25 197.550,87 6.935,50 53.308,25 60.243,75
64 196.691,75 96,71 859,54 956,25 196.691,75 7.032,21 54.167,79 61.200,00
65 195.832,21 96,28 859,97 956,25 195.832,21 7.128,49 55.027,76 62.156,25
66 194.972,24 95,86 860,39 956,25 194.972,24 7.224,36 55.888,14 63.112,50
67 194.111,86 95,44 860,81 956,25 194.111,86 7.319,79 56.748,96 64.068,75
68 193.251,04 95,02 861,23 956,25 193.251,04 7.414,81 57.610,19 65.025,00
69 192.389,81 94,59 861,66 956,25 192.389,81 7.509,40 58.471,85 65.981,25
70 191.528,15 94,17 862,08 956,25 191.528,15 7.603,57 59.333,93 66.937,50
71 190.666,07 93,74 862,51 956,25 190.666,07 7.697,31 60.196,44 67.893,75
72 189.803,56 93,32 862,93 956,25 189.803,56 7.790,63 61.059,37 68.850,00
73 188.940,63 92,90 863,35 956,25 188.940,63 7.883,53 61.922,72 69.806,25
74 188.077,28 92,47 863,78 956,25 188.077,28 7.976,00 62.786,50 70.762,50
75 187.213,50 92,05 864,20 956,25 187.213,50 8.068,05 63.650,70 71.718,75
76 186.349,30 91,62 864,63 956,25 186.349,30 8.159,67 64.515,33 72.675,00
77 185.484,67 91,20 865,05 956,25 185.484,67 8.250,87 65.380,38 73.631,25
78 184.619,62 90,77 865,48 956,25 184.619,62 8.341,64 66.245,86 74.587,50
79 183.754,14 90,35 865,90 956,25 183.754,14 8.431,98 67.111,77 75.543,75
80 182.888,23 89,92 866,33 956,25 182.888,23 8.521,90 67.978,10 76.500,00
81 182.021,90 89,49 866,76 956,25 182.021,90 8.611,40 68.844,85 77.456,25
82 181.155,15 89,07 867,18 956,25 181.155,15 8.700,46 69.712,04 78.412,50
83 180.287,96 88,64 867,61 956,25 180.287,96 8.789,11 70.579,64 79.368,75
84 179.420,36 88,22 868,03 956,25 179.420,36 8.877,32 71.447,68 80.325,00
85 178.552,32 87,79 868,46 956,25 178.552,32 8.965,11 72.316,14 81.281,25
86 177.683,86 87,36 868,89 956,25 177.683,86 9.052,47 73.185,03 82.237,50
87 176.814,97 86,93 869,32 956,25 176.814,97 9.139,40 74.054,35 83.193,75
88 175.945,65 86,51 869,74 956,25 175.945,65 9.225,91 74.924,09 84.150,00
89 175.075,91 86,08 870,17 956,25 175.075,91 9.311,99 75.794,26 85.106,25
90 174.205,74 85,65 870,60 956,25 174.205,74 9.397,64 76.664,86 86.062,50
91 173.335,14 85,22 871,03 956,25 173.335,14 9.482,86 77.535,89 87.018,75
92 172.464,11 84,79 871,46 956,25 172.464,11 9.567,66 78.407,34 87.975,00
93 171.592,66 84,37 871,88 956,25 171.592,66 9.652,03 79.279,22 88.931,25
94 170.720,78 83,94 872,31 956,25 170.720,78 9.735,96 80.151,54 89.887,50
95 169.848,46 83,51 872,74 956,25 169.848,46 9.819,47 81.024,28 90.843,75
96 168.975,72 83,08 873,17 956,25 168.975,72 9.902,55 81.897,45 91.800,00
97 168.102,55 82,65 873,60 956,25 168.102,55 9.985,20 82.771,05 92.756,25
98 167.228,95 82,22 874,03 956,25 167.228,95 10.067,42 83.645,08 93.712,50
99 166.354,92 81,79 874,46 956,25 166.354,92 10.149,21 84.519,54 94.668,75
100 165.480,46 81,36 874,89 956,25 165.480,46 10.230,58 85.394,42 95.625,00
101 164.605,58 80,93 875,32 956,25 164.605,58 10.311,51 86.269,74 96.581,25
102 163.730,26 80,50 875,75 956,25 163.730,26 10.392,01 87.145,49 97.537,50
103 162.854,51 80,07 876,18 956,25 162.854,51 10.472,08 88.021,67 98.493,75
104 161.978,33 79,64 876,61 956,25 161.978,33 10.551,72 88.898,28 99.450,00
105 161.101,72 79,21 877,04 956,25 161.101,72 10.630,93 89.775,32 100.406,25
106 160.224,68 78,78 877,47 956,25 160.224,68 10.709,70 90.652,80 101.362,50
107 159.347,20 78,35 877,90 956,25 159.347,20 10.788,05 91.530,70 102.318,75
108 158.469,30 77,91 878,34 956,25 158.469,30 10.865,96 92.409,04 103.275,00
109 157.590,96 77,48 878,77 956,25 157.590,96 10.943,44 93.287,81 104.231,25
110 156.712,19 77,05 879,20 956,25 156.712,19 11.020,49 94.167,01 105.187,50
111 155.832,99 76,62 879,63 956,25 155.832,99 11.097,11 95.046,64 106.143,75
112 154.953,36 76,19 880,06 956,25 154.953,36 11.173,30 95.926,70 107.100,00
113 154.073,30 75,75 880,50 956,25 154.073,30 11.249,05 96.807,20 108.056,25
114 153.192,80 75,32 880,93 956,25 153.192,80 11.324,37 97.688,13 109.012,50
115 152.311,87 74,89 881,36 956,25 152.311,87 11.399,26 98.569,49 109.968,75
116 151.430,51 74,45 881,80 956,25 151.430,51 11.473,71 99.451,29 110.925,00
117 150.548,71 74,02 882,23 956,25 150.548,71 11.547,73 100.333,52 111.881,25
118 149.666,48 73,59 882,66 956,25 149.666,48 11.621,32 101.216,18 112.837,50
119 148.783,82 73,15 883,10 956,25 148.783,82 11.694,47 102.099,28 113.793,75
120 147.900,72 72,72 883,53 956,25 147.900,72 11.767,19 102.982,81 114.750,00
121 147.017,19 72,28 883,97 956,25 147.017,19 11.839,47 103.866,78 115.706,25
122 146.133,22 71,85 884,40 956,25 146.133,22 11.911,32 104.751,18 116.662,50
123 145.248,82 71,41 884,84 956,25 145.248,82 11.982,73 105.636,02 117.618,75
124 144.363,98 70,98 885,27 956,25 144.363,98 12.053,71 106.521,29 118.575,00
125 143.478,71 70,54 885,71 956,25 143.478,71 12.124,25 107.407,00 119.531,25
126 142.593,00 70,11 886,14 956,25 142.593,00 12.194,36 108.293,14 120.487,50
127 141.706,86 69,67 886,58 956,25 141.706,86 12.264,04 109.179,71 121.443,75
128 140.820,29 69,24 887,01 956,25 140.820,29 12.333,27 110.066,73 122.400,00
129 139.933,27 68,80 887,45 956,25 139.933,27 12.402,07 110.954,18 123.356,25
130 139.045,82 68,36 887,89 956,25 139.045,82 12.470,44 111.842,06 124.312,50
131 138.157,94 67,93 888,32 956,25 138.157,94 12.538,36 112.730,39 125.268,75
132 137.269,61 67,49 888,76 956,25 137.269,61 12.605,86 113.619,14 126.225,00
133 136.380,86 67,05 889,20 956,25 136.380,86 12.672,91 114.508,34 127.181,25
134 135.491,66 66,62 889,63 956,25 135.491,66 12.739,53 115.397,97 128.137,50
135 134.602,03 66,18 890,07 956,25 134.602,03 12.805,71 116.288,04 129.093,75
136 133.711,96 65,74 890,51 956,25 133.711,96 12.871,45 117.178,55 130.050,00
137 132.821,45 65,30 890,95 956,25 132.821,45 12.936,75 118.069,50 131.006,25
138 131.930,50 64,87 891,38 956,25 131.930,50 13.001,62 118.960,88 131.962,50
139 131.039,12 64,43 891,82 956,25 131.039,12 13.066,04 119.852,71 132.918,75
140 130.147,29 63,99 892,26 956,25 130.147,29 13.130,03 120.744,97 133.875,00
141 129.255,03 63,55 892,70 956,25 129.255,03 13.193,58 121.637,67 134.831,25
142 128.362,33 63,11 893,14 956,25 128.362,33 13.256,70 122.530,80 135.787,50
143 127.469,20 62,67 893,58 956,25 127.469,20 13.319,37 123.424,38 136.743,75
144 126.575,62 62,23 894,02 956,25 126.575,62 13.381,60 124.318,40 137.700,00
145 125.681,60 61,79 894,46 956,25 125.681,60 13.443,39 125.212,86 138.656,25
146 124.787,14 61,35 894,90 956,25 124.787,14 13.504,75 126.107,75 139.612,50
147 123.892,25 60,91 895,34 956,25 123.892,25 13.565,66 127.003,09 140.568,75
148 122.996,91 60,47 895,78 956,25 122.996,91 13.626,14 127.898,86 141.525,00
149 122.101,14 60,03 896,22 956,25 122.101,14 13.686,17 128.795,08 142.481,25
150 121.204,92 59,59 896,66 956,25 121.204,92 13.745,76 129.691,74 143.437,50
151 120.308,26 59,15 897,10 956,25 120.308,26 13.804,91 130.588,84 144.393,75
152 119.411,16 58,71 897,54 956,25 119.411,16 13.863,62 131.486,38 145.350,00
153 118.513,62 58,27 897,98 956,25 118.513,62 13.921,89 132.384,36 146.306,25
154 117.615,64 57,83 898,42 956,25 117.615,64 13.979,72 133.282,78 147.262,50
155 116.717,22 57,39 898,86 956,25 116.717,22 14.037,11 134.181,64 148.218,75
156 115.818,36 56,94 899,31 956,25 115.818,36 14.094,05 135.080,95 149.175,00
157 114.919,05 56,50 899,75 956,25 114.919,05 14.150,55 135.980,70 150.131,25
158 114.019,30 56,06 900,19 956,25 114.019,30 14.206,61 136.880,89 151.087,50
159 113.119,11 55,62 900,63 956,25 113.119,11 14.262,23 137.781,52 152.043,75
160 112.218,48 55,17 901,08 956,25 112.218,48 14.317,40 138.682,60 153.000,00
161 111.317,40 54,73 901,52 956,25 111.317,40 14.372,13 139.584,12 153.956,25
162 110.415,88 54,29 901,96 956,25 110.415,88 14.426,42 140.486,08 154.912,50
163 109.513,92 53,84 902,41 956,25 109.513,92 14.480,27 141.388,48 155.868,75
164 108.611,52 53,40 902,85 956,25 108.611,52 14.533,67 142.291,33 156.825,00
165 107.708,67 52,96 903,29 956,25 107.708,67 14.586,62 143.194,63 157.781,25
166 106.805,37 52,51 903,74 956,25 106.805,37 14.639,14 144.098,36 158.737,50
167 105.901,64 52,07 904,18 956,25 105.901,64 14.691,20 145.002,55 159.693,75
168 104.997,45 51,62 904,63 956,25 104.997,45 14.742,83 145.907,17 160.650,00
169 104.092,83 51,18 905,07 956,25 104.092,83 14.794,01 146.812,24 161.606,25
170 103.187,76 50,73 905,52 956,25 103.187,76 14.844,74 147.717,76 162.562,50
171 102.282,24 50,29 905,96 956,25 102.282,24 14.895,03 148.623,72 163.518,75
172 101.376,28 49,84 906,41 956,25 101.376,28 14.944,87 149.530,13 164.475,00
173 100.469,87 49,40 906,85 956,25 100.469,87 14.994,27 150.436,98 165.431,25
174 99.563,02 48,95 907,30 956,25 99.563,02 15.043,22 151.344,28 166.387,50
175 98.655,72 48,51 907,74 956,25 98.655,72 15.091,73 152.252,02 167.343,75
176 97.747,98 48,06 908,19 956,25 97.747,98 15.139,79 153.160,21 168.300,00
177 96.839,79 47,61 908,64 956,25 96.839,79 15.187,40 154.068,85 169.256,25
178 95.931,15 47,17 909,08 956,25 95.931,15 15.234,57 154.977,93 170.212,50
179 95.022,07 46,72 909,53 956,25 95.022,07 15.281,29 155.887,46 171.168,75
180 94.112,54 46,27 909,98 956,25 94.112,54 15.327,56 156.797,44 172.125,00
x
creditweb Baufinanzierung
  • 0,59%
  • gebundener Sollzins*
  • 0,61%
  • effektiver Jahreszins*
  • 956,25€
  • Monatsrate
  • Gesamtzahlung :172.125,00 EUR
  • Tilgungsanteil :156.797,44 EUR
  • Zinsanteil :15.327,56 EUR
  • Restschuld :93.202,56 EUR
Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 150.000,00 EUR; Kreditrate: 296,25 EUR; Gesamtbetrag: 17.775,00 EUR; Anzahl Kreditraten: 60; Laufzeit: 60 Monate; Effektiver Jahreszins: 0,39 %; Gebundener Sollzins: 0,37 %; 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 Creditweb GmbH Lübecker Str. 1
22087 Hamburg
Monat Kredit­summe Zins­last Tilgungs­last Monats­rate Rest­schuld Zinsen gesamt Tilgung gesamt Gesamt
1 250.000,00 122,92 833,33 956,25 249.166,67 122,92 833,33 956,25
2 249.166,67 122,51 833,74 956,25 249.166,67 245,42 1.667,08 1.912,50
3 248.332,92 122,10 834,15 956,25 248.332,92 367,52 2.501,23 2.868,75
4 247.498,77 121,69 834,56 956,25 247.498,77 489,21 3.335,79 3.825,00
5 246.664,21 121,28 834,97 956,25 246.664,21 610,48 4.170,77 4.781,25
6 245.829,23 120,87 835,38 956,25 245.829,23 731,35 5.006,15 5.737,50
7 244.993,85 120,46 835,79 956,25 244.993,85 851,81 5.841,94 6.693,75
8 244.158,06 120,04 836,21 956,25 244.158,06 971,85 6.678,15 7.650,00
9 243.321,85 119,63 836,62 956,25 243.321,85 1.091,48 7.514,77 8.606,25
10 242.485,23 119,22 837,03 956,25 242.485,23 1.210,70 8.351,80 9.562,50
11 241.648,20 118,81 837,44 956,25 241.648,20 1.329,52 9.189,23 10.518,75
12 240.810,77 118,40 837,85 956,25 240.810,77 1.447,91 10.027,09 11.475,00
13 239.972,91 117,99 838,26 956,25 239.972,91 1.565,90 10.865,35 12.431,25
14 239.134,65 117,57 838,68 956,25 239.134,65 1.683,48 11.704,02 13.387,50
15 238.295,98 117,16 839,09 956,25 238.295,98 1.800,64 12.543,11 14.343,75
16 237.456,89 116,75 839,50 956,25 237.456,89 1.917,39 13.382,61 15.300,00
17 236.617,39 116,34 839,91 956,25 236.617,39 2.033,72 14.222,53 16.256,25
18 235.777,47 115,92 840,33 956,25 235.777,47 2.149,65 15.062,85 17.212,50
19 234.937,15 115,51 840,74 956,25 234.937,15 2.265,16 15.903,59 18.168,75
20 234.096,41 115,10 841,15 956,25 234.096,41 2.380,26 16.744,74 19.125,00
21 233.255,26 114,68 841,57 956,25 233.255,26 2.494,94 17.586,31 20.081,25
22 232.413,69 114,27 841,98 956,25 232.413,69 2.609,21 18.428,29 21.037,50
23 231.571,71 113,86 842,39 956,25 231.571,71 2.723,07 19.270,68 21.993,75
24 230.729,32 113,44 842,81 956,25 230.729,32 2.836,51 20.113,49 22.950,00
25 229.886,51 113,03 843,22 956,25 229.886,51 2.949,54 20.956,71 23.906,25
26 229.043,29 112,61 843,64 956,25 229.043,29 3.062,15 21.800,35 24.862,50
27 228.199,65 112,20 844,05 956,25 228.199,65 3.174,35 22.644,40 25.818,75
28 227.355,60 111,78 844,47 956,25 227.355,60 3.286,13 23.488,87 26.775,00
29 226.511,13 111,37 844,88 956,25 226.511,13 3.397,50 24.333,75 27.731,25
30 225.666,25 110,95 845,30 956,25 225.666,25 3.508,45 25.179,05 28.687,50
31 224.820,95 110,54 845,71 956,25 224.820,95 3.618,99 26.024,76 29.643,75
32 223.975,24 110,12 846,13 956,25 223.975,24 3.729,11 26.870,89 30.600,00
33 223.129,11 109,71 846,54 956,25 223.129,11 3.838,81 27.717,44 31.556,25
34 222.282,56 109,29 846,96 956,25 222.282,56 3.948,10 28.564,40 32.512,50
35 221.435,60 108,87 847,38 956,25 221.435,60 4.056,97 29.411,78 33.468,75
36 220.588,22 108,46 847,79 956,25 220.588,22 4.165,43 30.259,57 34.425,00
37 219.740,43 108,04 848,21 956,25 219.740,43 4.273,47 31.107,78 35.381,25
38 218.892,22 107,62 848,63 956,25 218.892,22 4.381,09 31.956,41 36.337,50
39 218.043,59 107,20 849,05 956,25 218.043,59 4.488,30 32.805,45 37.293,75
40 217.194,55 106,79 849,46 956,25 217.194,55 4.595,08 33.654,92 38.250,00
41 216.345,08 106,37 849,88 956,25 216.345,08 4.701,45 34.504,80 39.206,25
42 215.495,20 105,95 850,30 956,25 215.495,20 4.807,41 35.355,09 40.162,50
43 214.644,91 105,53 850,72 956,25 214.644,91 4.912,94 36.205,81 41.118,75
44 213.794,19 105,12 851,13 956,25 213.794,19 5.018,05 37.056,95 42.075,00
45 212.943,05 104,70 851,55 956,25 212.943,05 5.122,75 37.908,50 43.031,25
46 212.091,50 104,28 851,97 956,25 212.091,50 5.227,03 38.760,47 43.987,50
47 211.239,53 103,86 852,39 956,25 211.239,53 5.330,89 39.612,86 44.943,75
48 210.387,14 103,44 852,81 956,25 210.387,14 5.434,33 40.465,67 45.900,00
49 209.534,33 103,02 853,23 956,25 209.534,33 5.537,35 41.318,90 46.856,25
50 208.681,10 102,60 853,65 956,25 208.681,10 5.639,95 42.172,55 47.812,50
51 207.827,45 102,18 854,07 956,25 207.827,45 5.742,13 43.026,62 48.768,75
52 206.973,38 101,76 854,49 956,25 206.973,38 5.843,90 43.881,10 49.725,00
53 206.118,90 101,34 854,91 956,25 206.118,90 5.945,24 44.736,01 50.681,25
54 205.263,99 100,92 855,33 956,25 205.263,99 6.046,16 45.591,34 51.637,50
55 204.408,66 100,50 855,75 956,25 204.408,66 6.146,66 46.447,09 52.593,75
56 203.552,91 100,08 856,17 956,25 203.552,91 6.246,74 47.303,26 53.550,00
57 202.696,74 99,66 856,59 956,25 202.696,74 6.346,40 48.159,85 54.506,25
58 201.840,15 99,24 857,01 956,25 201.840,15 6.445,64 49.016,86 55.462,50
59 200.983,14 98,82 857,43 956,25 200.983,14 6.544,45 49.874,30 56.418,75
60 200.125,70 98,40 857,85 956,25 200.125,70 6.642,85 50.732,15 57.375,00
61 199.267,85 97,97 858,28 956,25 199.267,85 6.740,82 51.590,43 58.331,25
62 198.409,57 97,55 858,70 956,25 198.409,57 6.838,37 52.449,13 59.287,50
63 197.550,87 97,13 859,12 956,25 197.550,87 6.935,50 53.308,25 60.243,75
64 196.691,75 96,71 859,54 956,25 196.691,75 7.032,21 54.167,79 61.200,00
65 195.832,21 96,28 859,97 956,25 195.832,21 7.128,49 55.027,76 62.156,25
66 194.972,24 95,86 860,39 956,25 194.972,24 7.224,36 55.888,14 63.112,50
67 194.111,86 95,44 860,81 956,25 194.111,86 7.319,79 56.748,96 64.068,75
68 193.251,04 95,02 861,23 956,25 193.251,04 7.414,81 57.610,19 65.025,00
69 192.389,81 94,59 861,66 956,25 192.389,81 7.509,40 58.471,85 65.981,25
70 191.528,15 94,17 862,08 956,25 191.528,15 7.603,57 59.333,93 66.937,50
71 190.666,07 93,74 862,51 956,25 190.666,07 7.697,31 60.196,44 67.893,75
72 189.803,56 93,32 862,93 956,25 189.803,56 7.790,63 61.059,37 68.850,00
73 188.940,63 92,90 863,35 956,25 188.940,63 7.883,53 61.922,72 69.806,25
74 188.077,28 92,47 863,78 956,25 188.077,28 7.976,00 62.786,50 70.762,50
75 187.213,50 92,05 864,20 956,25 187.213,50 8.068,05 63.650,70 71.718,75
76 186.349,30 91,62 864,63 956,25 186.349,30 8.159,67 64.515,33 72.675,00
77 185.484,67 91,20 865,05 956,25 185.484,67 8.250,87 65.380,38 73.631,25
78 184.619,62 90,77 865,48 956,25 184.619,62 8.341,64 66.245,86 74.587,50
79 183.754,14 90,35 865,90 956,25 183.754,14 8.431,98 67.111,77 75.543,75
80 182.888,23 89,92 866,33 956,25 182.888,23 8.521,90 67.978,10 76.500,00
81 182.021,90 89,49 866,76 956,25 182.021,90 8.611,40 68.844,85 77.456,25
82 181.155,15 89,07 867,18 956,25 181.155,15 8.700,46 69.712,04 78.412,50
83 180.287,96 88,64 867,61 956,25 180.287,96 8.789,11 70.579,64 79.368,75
84 179.420,36 88,22 868,03 956,25 179.420,36 8.877,32 71.447,68 80.325,00
85 178.552,32 87,79 868,46 956,25 178.552,32 8.965,11 72.316,14 81.281,25
86 177.683,86 87,36 868,89 956,25 177.683,86 9.052,47 73.185,03 82.237,50
87 176.814,97 86,93 869,32 956,25 176.814,97 9.139,40 74.054,35 83.193,75
88 175.945,65 86,51 869,74 956,25 175.945,65 9.225,91 74.924,09 84.150,00
89 175.075,91 86,08 870,17 956,25 175.075,91 9.311,99 75.794,26 85.106,25
90 174.205,74 85,65 870,60 956,25 174.205,74 9.397,64 76.664,86 86.062,50
91 173.335,14 85,22 871,03 956,25 173.335,14 9.482,86 77.535,89 87.018,75
92 172.464,11 84,79 871,46 956,25 172.464,11 9.567,66 78.407,34 87.975,00
93 171.592,66 84,37 871,88 956,25 171.592,66 9.652,03 79.279,22 88.931,25
94 170.720,78 83,94 872,31 956,25 170.720,78 9.735,96 80.151,54 89.887,50
95 169.848,46 83,51 872,74 956,25 169.848,46 9.819,47 81.024,28 90.843,75
96 168.975,72 83,08 873,17 956,25 168.975,72 9.902,55 81.897,45 91.800,00
97 168.102,55 82,65 873,60 956,25 168.102,55 9.985,20 82.771,05 92.756,25
98 167.228,95 82,22 874,03 956,25 167.228,95 10.067,42 83.645,08 93.712,50
99 166.354,92 81,79 874,46 956,25 166.354,92 10.149,21 84.519,54 94.668,75
100 165.480,46 81,36 874,89 956,25 165.480,46 10.230,58 85.394,42 95.625,00
101 164.605,58 80,93 875,32 956,25 164.605,58 10.311,51 86.269,74 96.581,25
102 163.730,26 80,50 875,75 956,25 163.730,26 10.392,01 87.145,49 97.537,50
103 162.854,51 80,07 876,18 956,25 162.854,51 10.472,08 88.021,67 98.493,75
104 161.978,33 79,64 876,61 956,25 161.978,33 10.551,72 88.898,28 99.450,00
105 161.101,72 79,21 877,04 956,25 161.101,72 10.630,93 89.775,32 100.406,25
106 160.224,68 78,78 877,47 956,25 160.224,68 10.709,70 90.652,80 101.362,50
107 159.347,20 78,35 877,90 956,25 159.347,20 10.788,05 91.530,70 102.318,75
108 158.469,30 77,91 878,34 956,25 158.469,30 10.865,96 92.409,04 103.275,00
109 157.590,96 77,48 878,77 956,25 157.590,96 10.943,44 93.287,81 104.231,25
110 156.712,19 77,05 879,20 956,25 156.712,19 11.020,49 94.167,01 105.187,50
111 155.832,99 76,62 879,63 956,25 155.832,99 11.097,11 95.046,64 106.143,75
112 154.953,36 76,19 880,06 956,25 154.953,36 11.173,30 95.926,70 107.100,00
113 154.073,30 75,75 880,50 956,25 154.073,30 11.249,05 96.807,20 108.056,25
114 153.192,80 75,32 880,93 956,25 153.192,80 11.324,37 97.688,13 109.012,50
115 152.311,87 74,89 881,36 956,25 152.311,87 11.399,26 98.569,49 109.968,75
116 151.430,51 74,45 881,80 956,25 151.430,51 11.473,71 99.451,29 110.925,00
117 150.548,71 74,02 882,23 956,25 150.548,71 11.547,73 100.333,52 111.881,25
118 149.666,48 73,59 882,66 956,25 149.666,48 11.621,32 101.216,18 112.837,50
119 148.783,82 73,15 883,10 956,25 148.783,82 11.694,47 102.099,28 113.793,75
120 147.900,72 72,72 883,53 956,25 147.900,72 11.767,19 102.982,81 114.750,00
121 147.017,19 72,28 883,97 956,25 147.017,19 11.839,47 103.866,78 115.706,25
122 146.133,22 71,85 884,40 956,25 146.133,22 11.911,32 104.751,18 116.662,50
123 145.248,82 71,41 884,84 956,25 145.248,82 11.982,73 105.636,02 117.618,75
124 144.363,98 70,98 885,27 956,25 144.363,98 12.053,71 106.521,29 118.575,00
125 143.478,71 70,54 885,71 956,25 143.478,71 12.124,25 107.407,00 119.531,25
126 142.593,00 70,11 886,14 956,25 142.593,00 12.194,36 108.293,14 120.487,50
127 141.706,86 69,67 886,58 956,25 141.706,86 12.264,04 109.179,71 121.443,75
128 140.820,29 69,24 887,01 956,25 140.820,29 12.333,27 110.066,73 122.400,00
129 139.933,27 68,80 887,45 956,25 139.933,27 12.402,07 110.954,18 123.356,25
130 139.045,82 68,36 887,89 956,25 139.045,82 12.470,44 111.842,06 124.312,50
131 138.157,94 67,93 888,32 956,25 138.157,94 12.538,36 112.730,39 125.268,75
132 137.269,61 67,49 888,76 956,25 137.269,61 12.605,86 113.619,14 126.225,00
133 136.380,86 67,05 889,20 956,25 136.380,86 12.672,91 114.508,34 127.181,25
134 135.491,66 66,62 889,63 956,25 135.491,66 12.739,53 115.397,97 128.137,50
135 134.602,03 66,18 890,07 956,25 134.602,03 12.805,71 116.288,04 129.093,75
136 133.711,96 65,74 890,51 956,25 133.711,96 12.871,45 117.178,55 130.050,00
137 132.821,45 65,30 890,95 956,25 132.821,45 12.936,75 118.069,50 131.006,25
138 131.930,50 64,87 891,38 956,25 131.930,50 13.001,62 118.960,88 131.962,50
139 131.039,12 64,43 891,82 956,25 131.039,12 13.066,04 119.852,71 132.918,75
140 130.147,29 63,99 892,26 956,25 130.147,29 13.130,03 120.744,97 133.875,00
141 129.255,03 63,55 892,70 956,25 129.255,03 13.193,58 121.637,67 134.831,25
142 128.362,33 63,11 893,14 956,25 128.362,33 13.256,70 122.530,80 135.787,50
143 127.469,20 62,67 893,58 956,25 127.469,20 13.319,37 123.424,38 136.743,75
144 126.575,62 62,23 894,02 956,25 126.575,62 13.381,60 124.318,40 137.700,00
145 125.681,60 61,79 894,46 956,25 125.681,60 13.443,39 125.212,86 138.656,25
146 124.787,14 61,35 894,90 956,25 124.787,14 13.504,75 126.107,75 139.612,50
147 123.892,25 60,91 895,34 956,25 123.892,25 13.565,66 127.003,09 140.568,75
148 122.996,91 60,47 895,78 956,25 122.996,91 13.626,14 127.898,86 141.525,00
149 122.101,14 60,03 896,22 956,25 122.101,14 13.686,17 128.795,08 142.481,25
150 121.204,92 59,59 896,66 956,25 121.204,92 13.745,76 129.691,74 143.437,50
151 120.308,26 59,15 897,10 956,25 120.308,26 13.804,91 130.588,84 144.393,75
152 119.411,16 58,71 897,54 956,25 119.411,16 13.863,62 131.486,38 145.350,00
153 118.513,62 58,27 897,98 956,25 118.513,62 13.921,89 132.384,36 146.306,25
154 117.615,64 57,83 898,42 956,25 117.615,64 13.979,72 133.282,78 147.262,50
155 116.717,22 57,39 898,86 956,25 116.717,22 14.037,11 134.181,64 148.218,75
156 115.818,36 56,94 899,31 956,25 115.818,36 14.094,05 135.080,95 149.175,00
157 114.919,05 56,50 899,75 956,25 114.919,05 14.150,55 135.980,70 150.131,25
158 114.019,30 56,06 900,19 956,25 114.019,30 14.206,61 136.880,89 151.087,50
159 113.119,11 55,62 900,63 956,25 113.119,11 14.262,23 137.781,52 152.043,75
160 112.218,48 55,17 901,08 956,25 112.218,48 14.317,40 138.682,60 153.000,00
161 111.317,40 54,73 901,52 956,25 111.317,40 14.372,13 139.584,12 153.956,25
162 110.415,88 54,29 901,96 956,25 110.415,88 14.426,42 140.486,08 154.912,50
163 109.513,92 53,84 902,41 956,25 109.513,92 14.480,27 141.388,48 155.868,75
164 108.611,52 53,40 902,85 956,25 108.611,52 14.533,67 142.291,33 156.825,00
165 107.708,67 52,96 903,29 956,25 107.708,67 14.586,62 143.194,63 157.781,25
166 106.805,37 52,51 903,74 956,25 106.805,37 14.639,14 144.098,36 158.737,50
167 105.901,64 52,07 904,18 956,25 105.901,64 14.691,20 145.002,55 159.693,75
168 104.997,45 51,62 904,63 956,25 104.997,45 14.742,83 145.907,17 160.650,00
169 104.092,83 51,18 905,07 956,25 104.092,83 14.794,01 146.812,24 161.606,25
170 103.187,76 50,73 905,52 956,25 103.187,76 14.844,74 147.717,76 162.562,50
171 102.282,24 50,29 905,96 956,25 102.282,24 14.895,03 148.623,72 163.518,75
172 101.376,28 49,84 906,41 956,25 101.376,28 14.944,87 149.530,13 164.475,00
173 100.469,87 49,40 906,85 956,25 100.469,87 14.994,27 150.436,98 165.431,25
174 99.563,02 48,95 907,30 956,25 99.563,02 15.043,22 151.344,28 166.387,50
175 98.655,72 48,51 907,74 956,25 98.655,72 15.091,73 152.252,02 167.343,75
176 97.747,98 48,06 908,19 956,25 97.747,98 15.139,79 153.160,21 168.300,00
177 96.839,79 47,61 908,64 956,25 96.839,79 15.187,40 154.068,85 169.256,25
178 95.931,15 47,17 909,08 956,25 95.931,15 15.234,57 154.977,93 170.212,50
179 95.022,07 46,72 909,53 956,25 95.022,07 15.281,29 155.887,46 171.168,75
180 94.112,54 46,27 909,98 956,25 94.112,54 15.327,56 156.797,44 172.125,00
x
DTW Baufinanzierung
  • 0,65%
  • gebundener Sollzins*
  • 0,65%
  • effektiver Jahreszins*
  • 968,75€
  • Monatsrate
  • Gesamtzahlung :174.375,00 EUR
  • Tilgungsanteil :157.511,30 EUR
  • Zinsanteil :16.863,70 EUR
  • Restschuld :92.488,70 EUR
Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 240.000,00 EUR; Kreditrate: 678,00 EUR; Gesamtbetrag: 81.360,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 0,39 %; Gebundener Sollzins: 0,39 %; 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
Monat Kredit­summe Zins­last Tilgungs­last Monats­rate Rest­schuld Zinsen gesamt Tilgung gesamt Gesamt
1 250.000,00 135,42 833,33 968,75 249.166,67 135,42 833,33 968,75
2 249.166,67 134,97 833,78 968,75 249.166,67 270,38 1.667,12 1.937,50
3 248.332,88 134,51 834,24 968,75 248.332,88 404,90 2.501,35 2.906,25
4 247.498,65 134,06 834,69 968,75 247.498,65 538,96 3.336,04 3.875,00
5 246.663,96 133,61 835,14 968,75 246.663,96 672,57 4.171,18 4.843,75
6 245.828,82 133,16 835,59 968,75 245.828,82 805,72 5.006,78 5.812,50
7 244.993,22 132,70 836,05 968,75 244.993,22 938,43 5.842,82 6.781,25
8 244.157,18 132,25 836,50 968,75 244.157,18 1.070,68 6.679,32 7.750,00
9 243.320,68 131,80 836,95 968,75 243.320,68 1.202,48 7.516,27 8.718,75
10 242.483,73 131,35 837,40 968,75 242.483,73 1.333,82 8.353,68 9.687,50
11 241.646,32 130,89 837,86 968,75 241.646,32 1.464,72 9.191,53 10.656,25
12 240.808,47 130,44 838,31 968,75 240.808,47 1.595,15 10.029,85 11.625,00
13 239.970,15 129,98 838,77 968,75 239.970,15 1.725,14 10.868,61 12.593,75
14 239.131,39 129,53 839,22 968,75 239.131,39 1.854,67 11.707,83 13.562,50
15 238.292,17 129,07 839,68 968,75 238.292,17 1.983,74 12.547,51 14.531,25
16 237.452,49 128,62 840,13 968,75 237.452,49 2.112,36 13.387,64 15.500,00
17 236.612,36 128,17 840,58 968,75 236.612,36 2.240,53 14.228,22 16.468,75
18 235.771,78 127,71 841,04 968,75 235.771,78 2.368,24 15.069,26 17.437,50
19 234.930,74 127,25 841,50 968,75 234.930,74 2.495,49 15.910,76 18.406,25
20 234.089,24 126,80 841,95 968,75 234.089,24 2.622,29 16.752,71 19.375,00
21 233.247,29 126,34 842,41 968,75 233.247,29 2.748,63 17.595,12 20.343,75
22 232.404,88 125,89 842,86 968,75 232.404,88 2.874,52 18.437,98 21.312,50
23 231.562,02 125,43 843,32 968,75 231.562,02 2.999,95 19.281,30 22.281,25
24 230.718,70 124,97 843,78 968,75 230.718,70 3.124,92 20.125,08 23.250,00
25 229.874,92 124,52 844,23 968,75 229.874,92 3.249,44 20.969,31 24.218,75
26 229.030,69 124,06 844,69 968,75 229.030,69 3.373,49 21.814,01 25.187,50
27 228.185,99 123,60 845,15 968,75 228.185,99 3.497,10 22.659,15 26.156,25
28 227.340,85 123,14 845,61 968,75 227.340,85 3.620,24 23.504,76 27.125,00
29 226.495,24 122,68 846,07 968,75 226.495,24 3.742,92 24.350,83 28.093,75
30 225.649,17 122,23 846,52 968,75 225.649,17 3.865,15 25.197,35 29.062,50
31 224.802,65 121,77 846,98 968,75 224.802,65 3.986,92 26.044,33 30.031,25
32 223.955,67 121,31 847,44 968,75 223.955,67 4.108,23 26.891,77 31.000,00
33 223.108,23 120,85 847,90 968,75 223.108,23 4.229,08 27.739,67 31.968,75
34 222.260,33 120,39 848,36 968,75 222.260,33 4.349,47 28.588,03 32.937,50
35 221.411,97 119,93 848,82 968,75 221.411,97 4.469,40 29.436,85 33.906,25
36 220.563,15 119,47 849,28 968,75 220.563,15 4.588,87 30.286,13 34.875,00
37 219.713,87 119,01 849,74 968,75 219.713,87 4.707,88 31.135,87 35.843,75
38 218.864,13 118,55 850,20 968,75 218.864,13 4.826,43 31.986,07 36.812,50
39 218.013,93 118,09 850,66 968,75 218.013,93 4.944,53 32.836,72 37.781,25
40 217.163,28 117,63 851,12 968,75 217.163,28 5.062,16 33.687,84 38.750,00
41 216.312,16 117,17 851,58 968,75 216.312,16 5.179,32 34.539,43 39.718,75
42 215.460,57 116,71 852,04 968,75 215.460,57 5.296,03 35.391,47 40.687,50
43 214.608,53 116,25 852,50 968,75 214.608,53 5.412,28 36.243,97 41.656,25
44 213.756,03 115,78 852,97 968,75 213.756,03 5.528,06 37.096,94 42.625,00
45 212.903,06 115,32 853,43 968,75 212.903,06 5.643,39 37.950,36 43.593,75
46 212.049,64 114,86 853,89 968,75 212.049,64 5.758,25 38.804,25 44.562,50
47 211.195,75 114,40 854,35 968,75 211.195,75 5.872,64 39.658,61 45.531,25
48 210.341,39 113,93 854,82 968,75 210.341,39 5.986,58 40.513,42 46.500,00
49 209.486,58 113,47 855,28 968,75 209.486,58 6.100,05 41.368,70 47.468,75
50 208.631,30 113,01 855,74 968,75 208.631,30 6.213,06 42.224,44 48.437,50
51 207.775,56 112,55 856,20 968,75 207.775,56 6.325,60 43.080,65 49.406,25
52 206.919,35 112,08 856,67 968,75 206.919,35 6.437,69 43.937,31 50.375,00
53 206.062,69 111,62 857,13 968,75 206.062,69 6.549,30 44.794,45 51.343,75
54 205.205,55 111,15 857,60 968,75 205.205,55 6.660,46 45.652,04 52.312,50
55 204.347,96 110,69 858,06 968,75 204.347,96 6.771,14 46.510,11 53.281,25
56 203.489,89 110,22 858,53 968,75 203.489,89 6.881,37 47.368,63 54.250,00
57 202.631,37 109,76 858,99 968,75 202.631,37 6.991,13 48.227,62 55.218,75
58 201.772,38 109,29 859,46 968,75 201.772,38 7.100,42 49.087,08 56.187,50
59 200.912,92 108,83 859,92 968,75 200.912,92 7.209,25 49.947,00 57.156,25
60 200.053,00 108,36 860,39 968,75 200.053,00 7.317,61 50.807,39 58.125,00
61 199.192,61 107,90 860,85 968,75 199.192,61 7.425,51 51.668,24 59.093,75
62 198.331,76 107,43 861,32 968,75 198.331,76 7.532,94 52.529,56 60.062,50
63 197.470,44 106,96 861,79 968,75 197.470,44 7.639,90 53.391,35 61.031,25
64 196.608,65 106,50 862,25 968,75 196.608,65 7.746,40 54.253,60 62.000,00
65 195.746,40 106,03 862,72 968,75 195.746,40 7.852,42 55.116,33 62.968,75
66 194.883,67 105,56 863,19 968,75 194.883,67 7.957,99 55.979,51 63.937,50
67 194.020,49 105,09 863,66 968,75 194.020,49 8.063,08 56.843,17 64.906,25
68 193.156,83 104,63 864,12 968,75 193.156,83 8.167,71 57.707,29 65.875,00
69 192.292,71 104,16 864,59 968,75 192.292,71 8.271,87 58.571,88 66.843,75
70 191.428,12 103,69 865,06 968,75 191.428,12 8.375,56 59.436,94 67.812,50
71 190.563,06 103,22 865,53 968,75 190.563,06 8.478,78 60.302,47 68.781,25
72 189.697,53 102,75 866,00 968,75 189.697,53 8.581,53 61.168,47 69.750,00
73 188.831,53 102,28 866,47 968,75 188.831,53 8.683,81 62.034,94 70.718,75
74 187.965,06 101,81 866,94 968,75 187.965,06 8.785,63 62.901,87 71.687,50
75 187.098,13 101,34 867,41 968,75 187.098,13 8.886,97 63.769,28 72.656,25
76 186.230,72 100,87 867,88 968,75 186.230,72 8.987,85 64.637,15 73.625,00
77 185.362,85 100,40 868,35 968,75 185.362,85 9.088,25 65.505,50 74.593,75
78 184.494,50 99,93 868,82 968,75 184.494,50 9.188,19 66.374,31 75.562,50
79 183.625,69 99,46 869,29 968,75 183.625,69 9.287,65 67.243,60 76.531,25
80 182.756,40 98,99 869,76 968,75 182.756,40 9.386,64 68.113,36 77.500,00
81 181.886,64 98,52 870,23 968,75 181.886,64 9.485,17 68.983,58 78.468,75
82 181.016,42 98,05 870,70 968,75 181.016,42 9.583,22 69.854,28 79.437,50
83 180.145,72 97,58 871,17 968,75 180.145,72 9.680,80 70.725,45 80.406,25
84 179.274,55 97,11 871,64 968,75 179.274,55 9.777,90 71.597,10 81.375,00
85 178.402,90 96,63 872,12 968,75 178.402,90 9.874,54 72.469,21 82.343,75
86 177.530,79 96,16 872,59 968,75 177.530,79 9.970,70 73.341,80 83.312,50
87 176.658,20 95,69 873,06 968,75 176.658,20 10.066,39 74.214,86 84.281,25
88 175.785,14 95,22 873,53 968,75 175.785,14 10.161,61 75.088,39 85.250,00
89 174.911,61 94,74 874,01 968,75 174.911,61 10.256,35 75.962,40 86.218,75
90 174.037,60 94,27 874,48 968,75 174.037,60 10.350,62 76.836,88 87.187,50
91 173.163,12 93,80 874,95 968,75 173.163,12 10.444,42 77.711,83 88.156,25
92 172.288,17 93,32 875,43 968,75 172.288,17 10.537,74 78.587,26 89.125,00
93 171.412,74 92,85 875,90 968,75 171.412,74 10.630,59 79.463,16 90.093,75
94 170.536,84 92,37 876,38 968,75 170.536,84 10.722,96 80.339,54 91.062,50
95 169.660,46 91,90 876,85 968,75 169.660,46 10.814,86 81.216,39 92.031,25
96 168.783,61 91,42 877,33 968,75 168.783,61 10.906,29 82.093,71 93.000,00
97 167.906,29 90,95 877,80 968,75 167.906,29 10.997,24 82.971,51 93.968,75
98 167.028,49 90,47 878,28 968,75 167.028,49 11.087,71 83.849,79 94.937,50
99 166.150,21 90,00 878,75 968,75 166.150,21 11.177,71 84.728,54 95.906,25
100 165.271,46 89,52 879,23 968,75 165.271,46 11.267,23 85.607,77 96.875,00
101 164.392,23 89,05 879,70 968,75 164.392,23 11.356,28 86.487,47 97.843,75
102 163.512,53 88,57 880,18 968,75 163.512,53 11.444,85 87.367,65 98.812,50
103 162.632,35 88,09 880,66 968,75 162.632,35 11.532,94 88.248,31 99.781,25
104 161.751,69 87,62 881,13 968,75 161.751,69 11.620,55 89.129,45 100.750,00
105 160.870,55 87,14 881,61 968,75 160.870,55 11.707,69 90.011,06 101.718,75
106 159.988,94 86,66 882,09 968,75 159.988,94 11.794,35 90.893,15 102.687,50
107 159.106,85 86,18 882,57 968,75 159.106,85 11.880,54 91.775,71 103.656,25
108 158.224,29 85,70 883,05 968,75 158.224,29 11.966,24 92.658,76 104.625,00
109 157.341,24 85,23 883,52 968,75 157.341,24 12.051,47 93.542,28 105.593,75
110 156.457,72 84,75 884,00 968,75 156.457,72 12.136,21 94.426,29 106.562,50
111 155.573,71 84,27 884,48 968,75 155.573,71 12.220,48 95.310,77 107.531,25
112 154.689,23 83,79 884,96 968,75 154.689,23 12.304,27 96.195,73 108.500,00
113 153.804,27 83,31 885,44 968,75 153.804,27 12.387,58 97.081,17 109.468,75
114 152.918,83 82,83 885,92 968,75 152.918,83 12.470,42 97.967,08 110.437,50
115 152.032,92 82,35 886,40 968,75 152.032,92 12.552,77 98.853,48 111.406,25
116 151.146,52 81,87 886,88 968,75 151.146,52 12.634,64 99.740,36 112.375,00
117 150.259,64 81,39 887,36 968,75 150.259,64 12.716,03 100.627,72 113.343,75
118 149.372,28 80,91 887,84 968,75 149.372,28 12.796,94 101.515,56 114.312,50
119 148.484,44 80,43 888,32 968,75 148.484,44 12.877,37 102.403,88 115.281,25
120 147.596,12 79,95 888,80 968,75 147.596,12 12.957,32 103.292,68 116.250,00
121 146.707,32 79,47 889,28 968,75 146.707,32 13.036,78 104.181,97 117.218,75
122 145.818,03 78,98 889,77 968,75 145.818,03 13.115,77 105.071,73 118.187,50
123 144.928,27 78,50 890,25 968,75 144.928,27 13.194,27 105.961,98 119.156,25
124 144.038,02 78,02 890,73 968,75 144.038,02 13.272,29 106.852,71 120.125,00
125 143.147,29 77,54 891,21 968,75 143.147,29 13.349,83 107.743,92 121.093,75
126 142.256,08 77,06 891,69 968,75 142.256,08 13.426,88 108.635,62 122.062,50
127 141.364,38 76,57 892,18 968,75 141.364,38 13.503,46 109.527,79 123.031,25
128 140.472,21 76,09 892,66 968,75 140.472,21 13.579,55 110.420,45 124.000,00
129 139.579,55 75,61 893,14 968,75 139.579,55 13.655,15 111.313,60 124.968,75
130 138.686,40 75,12 893,63 968,75 138.686,40 13.730,27 112.207,23 125.937,50
131 137.792,77 74,64 894,11 968,75 137.792,77 13.804,91 113.101,34 126.906,25
132 136.898,66 74,15 894,60 968,75 136.898,66 13.879,06 113.995,94 127.875,00
133 136.004,06 73,67 895,08 968,75 136.004,06 13.952,73 114.891,02 128.843,75
134 135.108,98 73,18 895,57 968,75 135.108,98 14.025,92 115.786,58 129.812,50
135 134.213,42 72,70 896,05 968,75 134.213,42 14.098,62 116.682,63 130.781,25
136 133.317,37 72,21 896,54 968,75 133.317,37 14.170,83 117.579,17 131.750,00
137 132.420,83 71,73 897,02 968,75 132.420,83 14.242,56 118.476,19 132.718,75
138 131.523,81 71,24 897,51 968,75 131.523,81 14.313,80 119.373,70 133.687,50
139 130.626,30 70,76 897,99 968,75 130.626,30 14.384,56 120.271,69 134.656,25
140 129.728,31 70,27 898,48 968,75 129.728,31 14.454,82 121.170,18 135.625,00
141 128.829,82 69,78 898,97 968,75 128.829,82 14.524,61 122.069,14 136.593,75
142 127.930,86 69,30 899,45 968,75 127.930,86 14.593,90 122.968,60 137.562,50
143 127.031,40 68,81 899,94 968,75 127.031,40 14.662,71 123.868,54 138.531,25
144 126.131,46 68,32 900,43 968,75 126.131,46 14.731,03 124.768,97 139.500,00
145 125.231,03 67,83 900,92 968,75 125.231,03 14.798,87 125.669,88 140.468,75
146 124.330,12 67,35 901,40 968,75 124.330,12 14.866,21 126.571,29 141.437,50
147 123.428,71 66,86 901,89 968,75 123.428,71 14.933,07 127.473,18 142.406,25
148 122.526,82 66,37 902,38 968,75 122.526,82 14.999,44 128.375,56 143.375,00
149 121.624,44 65,88 902,87 968,75 121.624,44 15.065,32 129.278,43 144.343,75
150 120.721,57 65,39 903,36 968,75 120.721,57 15.130,71 130.181,79 145.312,50
151 119.818,21 64,90 903,85 968,75 119.818,21 15.195,61 131.085,64 146.281,25
152 118.914,36 64,41 904,34 968,75 118.914,36 15.260,02 131.989,98 147.250,00
153 118.010,02 63,92 904,83 968,75 118.010,02 15.323,94 132.894,81 148.218,75
154 117.105,19 63,43 905,32 968,75 117.105,19 15.387,38 133.800,12 149.187,50
155 116.199,88 62,94 905,81 968,75 116.199,88 15.450,32 134.705,93 150.156,25
156 115.294,07 62,45 906,30 968,75 115.294,07 15.512,77 135.612,23 151.125,00
157 114.387,77 61,96 906,79 968,75 114.387,77 15.574,73 136.519,02 152.093,75
158 113.480,98 61,47 907,28 968,75 113.480,98 15.636,20 137.426,30 153.062,50
159 112.573,70 60,98 907,77 968,75 112.573,70 15.697,18 138.334,07 154.031,25
160 111.665,93 60,49 908,26 968,75 111.665,93 15.757,66 139.242,34 155.000,00
161 110.757,66 59,99 908,76 968,75 110.757,66 15.817,65 140.151,10 155.968,75
162 109.848,90 59,50 909,25 968,75 109.848,90 15.877,16 141.060,34 156.937,50
163 108.939,66 59,01 909,74 968,75 108.939,66 15.936,17 141.970,08 157.906,25
164 108.029,92 58,52 910,23 968,75 108.029,92 15.994,68 142.880,32 158.875,00
165 107.119,68 58,02 910,73 968,75 107.119,68 16.052,70 143.791,05 159.843,75
166 106.208,95 57,53 911,22 968,75 106.208,95 16.110,23 144.702,27 160.812,50
167 105.297,73 57,04 911,71 968,75 105.297,73 16.167,27 145.613,98 161.781,25
168 104.386,02 56,54 912,21 968,75 104.386,02 16.223,81 146.526,19 162.750,00
169 103.473,81 56,05 912,70 968,75 103.473,81 16.279,86 147.438,89 163.718,75
170 102.561,11 55,55 913,20 968,75 102.561,11 16.335,42 148.352,08 164.687,50
171 101.647,92 55,06 913,69 968,75 101.647,92 16.390,47 149.265,78 165.656,25
172 100.734,22 54,56 914,19 968,75 100.734,22 16.445,04 150.179,96 166.625,00
173 99.820,04 54,07 914,68 968,75 99.820,04 16.499,11 151.094,64 167.593,75
174 98.905,36 53,57 915,18 968,75 98.905,36 16.552,68 152.009,82 168.562,50
175 97.990,18 53,08 915,67 968,75 97.990,18 16.605,76 152.925,49 169.531,25
176 97.074,51 52,58 916,17 968,75 97.074,51 16.658,34 153.841,66 170.500,00
177 96.158,34 52,09 916,66 968,75 96.158,34 16.710,43 154.758,32 171.468,75
178 95.241,68 51,59 917,16 968,75 95.241,68 16.762,02 155.675,48 172.437,50
179 94.324,52 51,09 917,66 968,75 94.324,52 16.813,11 156.593,14 173.406,25
180 93.406,86 50,60 918,15 968,75 93.406,86 16.863,70 157.511,30 174.375,00
x
Baufi24 Baufinanzierung
  • 0,89%
  • gebundener Sollzins*
  • 0,91%
  • effektiver Jahreszins*
  • 1.018,75€
  • Monatsrate
  • Gesamtzahlung :183.375,00 EUR
  • Tilgungsanteil :160.409,80 EUR
  • Zinsanteil :22.965,20 EUR
  • Restschuld :89.590,20 EUR
Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 150.000,00 EUR; Kreditrate: 370,00 EUR; Gesamtbetrag: 44.400,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 10 Monate; Effektiver Jahreszins: 1,43 %; Gebundener Sollzins: 0,96 %; 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 Baufi24 Baufinanzierung AG Kattrepelsbrücke 1
20095 Hamburg
Monat Kredit­summe Zins­last Tilgungs­last Monats­rate Rest­schuld Zinsen gesamt Tilgung gesamt Gesamt
1 250.000,00 185,42 833,33 1.018,75 249.166,67 185,42 833,33 1.018,75
2 249.166,67 184,80 833,95 1.018,75 249.166,67 370,22 1.667,28 2.037,50
3 248.332,72 184,18 834,57 1.018,75 248.332,72 554,40 2.501,85 3.056,25
4 247.498,15 183,56 835,19 1.018,75 247.498,15 737,96 3.337,04 4.075,00
5 246.662,96 182,94 835,81 1.018,75 246.662,96 920,90 4.172,85 5.093,75
6 245.827,15 182,32 836,43 1.018,75 245.827,15 1.103,22 5.009,28 6.112,50
7 244.990,72 181,70 837,05 1.018,75 244.990,72 1.284,92 5.846,33 7.131,25
8 244.153,67 181,08 837,67 1.018,75 244.153,67 1.466,00 6.684,00 8.150,00
9 243.316,00 180,46 838,29 1.018,75 243.316,00 1.646,46 7.522,29 9.168,75
10 242.477,71 179,84 838,91 1.018,75 242.477,71 1.826,30 8.361,20 10.187,50
11 241.638,80 179,22 839,53 1.018,75 241.638,80 2.005,51 9.200,74 11.206,25
12 240.799,26 178,59 840,16 1.018,75 240.799,26 2.184,11 10.040,89 12.225,00
13 239.959,11 177,97 840,78 1.018,75 239.959,11 2.362,08 10.881,67 13.243,75
14 239.118,33 177,35 841,40 1.018,75 239.118,33 2.539,42 11.723,08 14.262,50
15 238.276,92 176,72 842,03 1.018,75 238.276,92 2.716,15 12.565,10 15.281,25
16 237.434,90 176,10 842,65 1.018,75 237.434,90 2.892,24 13.407,76 16.300,00
17 236.592,24 175,47 843,28 1.018,75 236.592,24 3.067,72 14.251,03 17.318,75
18 235.748,97 174,85 843,90 1.018,75 235.748,97 3.242,56 15.094,94 18.337,50
19 234.905,06 174,22 844,53 1.018,75 234.905,06 3.416,78 15.939,47 19.356,25
20 234.060,53 173,59 845,16 1.018,75 234.060,53 3.590,38 16.784,62 20.375,00
21 233.215,38 172,97 845,78 1.018,75 233.215,38 3.763,35 17.630,40 21.393,75
22 232.369,60 172,34 846,41 1.018,75 232.369,60 3.935,69 18.476,81 22.412,50
23 231.523,19 171,71 847,04 1.018,75 231.523,19 4.107,40 19.323,85 23.431,25
24 230.676,15 171,08 847,67 1.018,75 230.676,15 4.278,49 20.171,51 24.450,00
25 229.828,49 170,46 848,29 1.018,75 229.828,49 4.448,94 21.019,81 25.468,75
26 228.980,19 169,83 848,92 1.018,75 228.980,19 4.618,77 21.868,73 26.487,50
27 228.131,27 169,20 849,55 1.018,75 228.131,27 4.787,97 22.718,28 27.506,25
28 227.281,72 168,57 850,18 1.018,75 227.281,72 4.956,53 23.568,47 28.525,00
29 226.431,53 167,94 850,81 1.018,75 226.431,53 5.124,47 24.419,28 29.543,75
30 225.580,72 167,31 851,44 1.018,75 225.580,72 5.291,78 25.270,72 30.562,50
31 224.729,28 166,67 852,08 1.018,75 224.729,28 5.458,45 26.122,80 31.581,25
32 223.877,20 166,04 852,71 1.018,75 223.877,20 5.624,49 26.975,51 32.600,00
33 223.024,49 165,41 853,34 1.018,75 223.024,49 5.789,90 27.828,85 33.618,75
34 222.171,15 164,78 853,97 1.018,75 222.171,15 5.954,68 28.682,82 34.637,50
35 221.317,18 164,14 854,61 1.018,75 221.317,18 6.118,82 29.537,43 35.656,25
36 220.462,57 163,51 855,24 1.018,75 220.462,57 6.282,33 30.392,67 36.675,00
37 219.607,33 162,88 855,87 1.018,75 219.607,33 6.445,21 31.248,54 37.693,75
38 218.751,46 162,24 856,51 1.018,75 218.751,46 6.607,45 32.105,05 38.712,50
39 217.894,95 161,61 857,14 1.018,75 217.894,95 6.769,05 32.962,20 39.731,25
40 217.037,80 160,97 857,78 1.018,75 217.037,80 6.930,02 33.819,98 40.750,00
41 216.180,02 160,33 858,42 1.018,75 216.180,02 7.090,36 34.678,39 41.768,75
42 215.321,61 159,70 859,05 1.018,75 215.321,61 7.250,05 35.537,45 42.787,50
43 214.462,55 159,06 859,69 1.018,75 214.462,55 7.409,11 36.397,14 43.806,25
44 213.602,86 158,42 860,33 1.018,75 213.602,86 7.567,54 37.257,46 44.825,00
45 212.742,54 157,78 860,97 1.018,75 212.742,54 7.725,32 38.118,43 45.843,75
46 211.881,57 157,15 861,60 1.018,75 211.881,57 7.882,46 38.980,04 46.862,50
47 211.019,96 156,51 862,24 1.018,75 211.019,96 8.038,97 39.842,28 47.881,25
48 210.157,72 155,87 862,88 1.018,75 210.157,72 8.194,84 40.705,16 48.900,00
49 209.294,84 155,23 863,52 1.018,75 209.294,84 8.350,07 41.568,68 49.918,75
50 208.431,32 154,59 864,16 1.018,75 208.431,32 8.504,65 42.432,85 50.937,50
51 207.567,15 153,95 864,80 1.018,75 207.567,15 8.658,60 43.297,65 51.956,25
52 206.702,35 153,30 865,45 1.018,75 206.702,35 8.811,90 44.163,10 52.975,00
53 205.836,90 152,66 866,09 1.018,75 205.836,90 8.964,56 45.029,19 53.993,75
54 204.970,81 152,02 866,73 1.018,75 204.970,81 9.116,58 45.895,92 55.012,50
55 204.104,08 151,38 867,37 1.018,75 204.104,08 9.267,96 46.763,29 56.031,25
56 203.236,71 150,73 868,02 1.018,75 203.236,71 9.418,70 47.631,30 57.050,00
57 202.368,70 150,09 868,66 1.018,75 202.368,70 9.568,79 48.499,96 58.068,75
58 201.500,04 149,45 869,30 1.018,75 201.500,04 9.718,23 49.369,27 59.087,50
59 200.630,73 148,80 869,95 1.018,75 200.630,73 9.867,03 50.239,22 60.106,25
60 199.760,78 148,16 870,59 1.018,75 199.760,78 10.015,19 51.109,81 61.125,00
61 198.890,19 147,51 871,24 1.018,75 198.890,19 10.162,70 51.981,05 62.143,75
62 198.018,95 146,86 871,89 1.018,75 198.018,95 10.309,56 52.852,94 63.162,50
63 197.147,06 146,22 872,53 1.018,75 197.147,06 10.455,78 53.725,47 64.181,25
64 196.274,53 145,57 873,18 1.018,75 196.274,53 10.601,35 54.598,65 65.200,00
65 195.401,35 144,92 873,83 1.018,75 195.401,35 10.746,27 55.472,48 66.218,75
66 194.527,52 144,27 874,48 1.018,75 194.527,52 10.890,55 56.346,95 67.237,50
67 193.653,05 143,63 875,12 1.018,75 193.653,05 11.034,17 57.222,08 68.256,25
68 192.777,92 142,98 875,77 1.018,75 192.777,92 11.177,15 58.097,85 69.275,00
69 191.902,15 142,33 876,42 1.018,75 191.902,15 11.319,48 58.974,27 70.293,75
70 191.025,73 141,68 877,07 1.018,75 191.025,73 11.461,16 59.851,34 71.312,50
71 190.148,66 141,03 877,72 1.018,75 190.148,66 11.602,18 60.729,07 72.331,25
72 189.270,93 140,38 878,37 1.018,75 189.270,93 11.742,56 61.607,44 73.350,00
73 188.392,56 139,72 879,03 1.018,75 188.392,56 11.882,28 62.486,47 74.368,75
74 187.513,53 139,07 879,68 1.018,75 187.513,53 12.021,36 63.366,14 75.387,50
75 186.633,86 138,42 880,33 1.018,75 186.633,86 12.159,78 64.246,47 76.406,25
76 185.753,53 137,77 880,98 1.018,75 185.753,53 12.297,54 65.127,46 77.425,00
77 184.872,54 137,11 881,64 1.018,75 184.872,54 12.434,66 66.009,09 78.443,75
78 183.990,91 136,46 882,29 1.018,75 183.990,91 12.571,12 66.891,38 79.462,50
79 183.108,62 135,81 882,94 1.018,75 183.108,62 12.706,92 67.774,33 80.481,25
80 182.225,67 135,15 883,60 1.018,75 182.225,67 12.842,07 68.657,93 81.500,00
81 181.342,07 134,50 884,25 1.018,75 181.342,07 12.976,57 69.542,18 82.518,75
82 180.457,82 133,84 884,91 1.018,75 180.457,82 13.110,41 70.427,09 83.537,50
83 179.572,91 133,18 885,57 1.018,75 179.572,91 13.243,59 71.312,66 84.556,25
84 178.687,34 132,53 886,22 1.018,75 178.687,34 13.376,12 72.198,88 85.575,00
85 177.801,12 131,87 886,88 1.018,75 177.801,12 13.507,99 73.085,76 86.593,75
86 176.914,24 131,21 887,54 1.018,75 176.914,24 13.639,20 73.973,30 87.612,50
87 176.026,70 130,55 888,20 1.018,75 176.026,70 13.769,75 74.861,50 88.631,25
88 175.138,50 129,89 888,86 1.018,75 175.138,50 13.899,65 75.750,35 89.650,00
89 174.249,65 129,24 889,51 1.018,75 174.249,65 14.028,88 76.639,87 90.668,75
90 173.360,13 128,58 890,17 1.018,75 173.360,13 14.157,46 77.530,04 91.687,50
91 172.469,96 127,92 890,83 1.018,75 172.469,96 14.285,37 78.420,88 92.706,25
92 171.579,12 127,25 891,50 1.018,75 171.579,12 14.412,63 79.312,37 93.725,00
93 170.687,63 126,59 892,16 1.018,75 170.687,63 14.539,22 80.204,53 94.743,75
94 169.795,47 125,93 892,82 1.018,75 169.795,47 14.665,15 81.097,35 95.762,50
95 168.902,65 125,27 893,48 1.018,75 168.902,65 14.790,42 81.990,83 96.781,25
96 168.009,17 124,61 894,14 1.018,75 168.009,17 14.915,03 82.884,97 97.800,00
97 167.115,03 123,94 894,81 1.018,75 167.115,03 15.038,97 83.779,78 98.818,75
98 166.220,22 123,28 895,47 1.018,75 166.220,22 15.162,25 84.675,25 99.837,50
99 165.324,75 122,62 896,13 1.018,75 165.324,75 15.284,87 85.571,38 100.856,25
100 164.428,62 121,95 896,80 1.018,75 164.428,62 15.406,82 86.468,18 101.875,00
101 163.531,82 121,29 897,46 1.018,75 163.531,82 15.528,10 87.365,65 102.893,75
102 162.634,35 120,62 898,13 1.018,75 162.634,35 15.648,72 88.263,78 103.912,50
103 161.736,22 119,95 898,80 1.018,75 161.736,22 15.768,68 89.162,57 104.931,25
104 160.837,43 119,29 899,46 1.018,75 160.837,43 15.887,97 90.062,03 105.950,00
105 159.937,97 118,62 900,13 1.018,75 159.937,97 16.006,59 90.962,16 106.968,75
106 159.037,84 117,95 900,80 1.018,75 159.037,84 16.124,54 91.862,96 107.987,50
107 158.137,04 117,28 901,47 1.018,75 158.137,04 16.241,82 92.764,43 109.006,25
108 157.235,57 116,62 902,13 1.018,75 157.235,57 16.358,44 93.666,56 110.025,00
109 156.333,44 115,95 902,80 1.018,75 156.333,44 16.474,39 94.569,36 111.043,75
110 155.430,64 115,28 903,47 1.018,75 155.430,64 16.589,67 95.472,83 112.062,50
111 154.527,17 114,61 904,14 1.018,75 154.527,17 16.704,27 96.376,98 113.081,25
112 153.623,02 113,94 904,81 1.018,75 153.623,02 16.818,21 97.281,79 114.100,00
113 152.718,21 113,27 905,48 1.018,75 152.718,21 16.931,48 98.187,27 115.118,75
114 151.812,73 112,59 906,16 1.018,75 151.812,73 17.044,07 99.093,43 116.137,50
115 150.906,57 111,92 906,83 1.018,75 150.906,57 17.155,99 100.000,26 117.156,25
116 149.999,74 111,25 907,50 1.018,75 149.999,74 17.267,24 100.907,76 118.175,00
117 149.092,24 110,58 908,17 1.018,75 149.092,24 17.377,82 101.815,93 119.193,75
118 148.184,07 109,90 908,85 1.018,75 148.184,07 17.487,72 102.724,78 120.212,50
119 147.275,22 109,23 909,52 1.018,75 147.275,22 17.596,95 103.634,30 121.231,25
120 146.365,70 108,55 910,20 1.018,75 146.365,70 17.705,51 104.544,49 122.250,00
121 145.455,51 107,88 910,87 1.018,75 145.455,51 17.813,39 105.455,36 123.268,75
122 144.544,64 107,20 911,55 1.018,75 144.544,64 17.920,59 106.366,91 124.287,50
123 143.633,09 106,53 912,22 1.018,75 143.633,09 18.027,12 107.279,13 125.306,25
124 142.720,87 105,85 912,90 1.018,75 142.720,87 18.132,97 108.192,03 126.325,00
125 141.807,97 105,17 913,58 1.018,75 141.807,97 18.238,14 109.105,61 127.343,75
126 140.894,39 104,50 914,25 1.018,75 140.894,39 18.342,64 110.019,86 128.362,50
127 139.980,14 103,82 914,93 1.018,75 139.980,14 18.446,46 110.934,79 129.381,25
128 139.065,21 103,14 915,61 1.018,75 139.065,21 18.549,60 111.850,40 130.400,00
129 138.149,60 102,46 916,29 1.018,75 138.149,60 18.652,06 112.766,69 131.418,75
130 137.233,31 101,78 916,97 1.018,75 137.233,31 18.753,84 113.683,66 132.437,50
131 136.316,34 101,10 917,65 1.018,75 136.316,34 18.854,94 114.601,31 133.456,25
132 135.398,69 100,42 918,33 1.018,75 135.398,69 18.955,36 115.519,64 134.475,00
133 134.480,36 99,74 919,01 1.018,75 134.480,36 19.055,10 116.438,65 135.493,75
134 133.561,35 99,06 919,69 1.018,75 133.561,35 19.154,16 117.358,34 136.512,50
135 132.641,66 98,38 920,37 1.018,75 132.641,66 19.252,54 118.278,71 137.531,25
136 131.721,29 97,69 921,06 1.018,75 131.721,29 19.350,23 119.199,77 138.550,00
137 130.800,23 97,01 921,74 1.018,75 130.800,23 19.447,24 120.121,51 139.568,75
138 129.878,49 96,33 922,42 1.018,75 129.878,49 19.543,57 121.043,93 140.587,50
139 128.956,07 95,64 923,11 1.018,75 128.956,07 19.639,21 121.967,04 141.606,25
140 128.032,96 94,96 923,79 1.018,75 128.032,96 19.734,17 122.890,83 142.625,00
141 127.109,17 94,27 924,48 1.018,75 127.109,17 19.828,44 123.815,31 143.643,75
142 126.184,69 93,59 925,16 1.018,75 126.184,69 19.922,03 124.740,47 144.662,50
143 125.259,53 92,90 925,85 1.018,75 125.259,53 20.014,93 125.666,32 145.681,25
144 124.333,68 92,21 926,54 1.018,75 124.333,68 20.107,14 126.592,86 146.700,00
145 123.407,14 91,53 927,22 1.018,75 123.407,14 20.198,67 127.520,08 147.718,75
146 122.479,92 90,84 927,91 1.018,75 122.479,92 20.289,51 128.447,99 148.737,50
147 121.552,01 90,15 928,60 1.018,75 121.552,01 20.379,66 129.376,59 149.756,25
148 120.623,41 89,46 929,29 1.018,75 120.623,41 20.469,12 130.305,88 150.775,00
149 119.694,12 88,77 929,98 1.018,75 119.694,12 20.557,89 131.235,86 151.793,75
150 118.764,14 88,08 930,67 1.018,75 118.764,14 20.645,98 132.166,52 152.812,50
151 117.833,48 87,39 931,36 1.018,75 117.833,48 20.733,37 133.097,88 153.831,25
152 116.902,12 86,70 932,05 1.018,75 116.902,12 20.820,07 134.029,93 154.850,00
153 115.970,07 86,01 932,74 1.018,75 115.970,07 20.906,08 134.962,67 155.868,75
154 115.037,33 85,32 933,43 1.018,75 115.037,33 20.991,40 135.896,10 156.887,50
155 114.103,90 84,63 934,12 1.018,75 114.103,90 21.076,03 136.830,22 157.906,25
156 113.169,78 83,93 934,82 1.018,75 113.169,78 21.159,97 137.765,03 158.925,00
157 112.234,97 83,24 935,51 1.018,75 112.234,97 21.243,21 138.700,54 159.943,75
158 111.299,46 82,55 936,20 1.018,75 111.299,46 21.325,75 139.636,75 160.962,50
159 110.363,25 81,85 936,90 1.018,75 110.363,25 21.407,61 140.573,64 161.981,25
160 109.426,36 81,16 937,59 1.018,75 109.426,36 21.488,76 141.511,24 163.000,00
161 108.488,76 80,46 938,29 1.018,75 108.488,76 21.569,23 142.449,52 164.018,75
162 107.550,48 79,77 938,98 1.018,75 107.550,48 21.648,99 143.388,51 165.037,50
163 106.611,49 79,07 939,68 1.018,75 106.611,49 21.728,06 144.328,19 166.056,25
164 105.671,81 78,37 940,38 1.018,75 105.671,81 21.806,44 145.268,56 167.075,00
165 104.731,44 77,68 941,07 1.018,75 104.731,44 21.884,11 146.209,64 168.093,75
166 103.790,36 76,98 941,77 1.018,75 103.790,36 21.961,09 147.151,41 169.112,50
167 102.848,59 76,28 942,47 1.018,75 102.848,59 22.037,37 148.093,88 170.131,25
168 101.906,12 75,58 943,17 1.018,75 101.906,12 22.112,95 149.037,05 171.150,00
169 100.962,95 74,88 943,87 1.018,75 100.962,95 22.187,83 149.980,92 172.168,75
170 100.019,08 74,18 944,57 1.018,75 100.019,08 22.262,01 150.925,49 173.187,50
171 99.074,51 73,48 945,27 1.018,75 99.074,51 22.335,49 151.870,76 174.206,25
172 98.129,24 72,78 945,97 1.018,75 98.129,24 22.408,27 152.816,73 175.225,00
173 97.183,27 72,08 946,67 1.018,75 97.183,27 22.480,35 153.763,40 176.243,75
174 96.236,60 71,38 947,37 1.018,75 96.236,60 22.551,72 154.710,78 177.262,50
175 95.289,22 70,67 948,08 1.018,75 95.289,22 22.622,40 155.658,85 178.281,25
176 94.341,15 69,97 948,78 1.018,75 94.341,15 22.692,37 156.607,63 179.300,00
177 93.392,37 69,27 949,48 1.018,75 93.392,37 22.761,63 157.557,12 180.318,75
178 92.442,88 68,56 950,19 1.018,75 92.442,88 22.830,19 158.507,31 181.337,50
179 91.492,69 67,86 950,89 1.018,75 91.492,69 22.898,05 159.458,20 182.356,25
180 90.541,80 67,15 951,60 1.018,75 90.541,80 22.965,20 160.409,80 183.375,00
x
HypoVereinsbank Immobilienfinanzierung
  • 0,93%
  • gebundener Sollzins*
  • 0,93%
  • effektiver Jahreszins*
  • 1.027,08€
  • Monatsrate
  • Gesamtzahlung :184.875,00 EUR
  • Tilgungsanteil :160.899,67 EUR
  • Zinsanteil :23.975,33 EUR
  • Restschuld :89.100,33 EUR
Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 200.000,00 EUR; Kreditrate: 421,67 EUR; Gesamtbetrag: 50.600,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 0,53 %; Gebundener Sollzins: 0,53 %; 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
Monat Kredit­summe Zins­last Tilgungs­last Monats­rate Rest­schuld Zinsen gesamt Tilgung gesamt Gesamt
1 250.000,00 193,75 833,33 1.027,08 249.166,67 193,75 833,33 1.027,08
2 249.166,67 193,10 833,98 1.027,08 249.166,67 386,85 1.667,31 2.054,17
3 248.332,69 192,46 834,63 1.027,08 248.332,69 579,31 2.501,94 3.081,25
4 247.498,06 191,81 835,27 1.027,08 247.498,06 771,12 3.337,21 4.108,33
5 246.662,79 191,16 835,92 1.027,08 246.662,79 962,29 4.173,13 5.135,42
6 245.826,87 190,52 836,57 1.027,08 245.826,87 1.152,80 5.009,70 6.162,50
7 244.990,30 189,87 837,22 1.027,08 244.990,30 1.342,67 5.846,91 7.189,58
8 244.153,09 189,22 837,86 1.027,08 244.153,09 1.531,89 6.684,78 8.216,67
9 243.315,22 188,57 838,51 1.027,08 243.315,22 1.720,46 7.523,29 9.243,75
10 242.476,71 187,92 839,16 1.027,08 242.476,71 1.908,38 8.362,46 10.270,83
11 241.637,54 187,27 839,81 1.027,08 241.637,54 2.095,65 9.202,27 11.297,92
12 240.797,73 186,62 840,47 1.027,08 240.797,73 2.282,26 10.042,74 12.325,00
13 239.957,26 185,97 841,12 1.027,08 239.957,26 2.468,23 10.883,85 13.352,08
14 239.116,15 185,32 841,77 1.027,08 239.116,15 2.653,55 11.725,62 14.379,17
15 238.274,38 184,66 842,42 1.027,08 238.274,38 2.838,21 12.568,04 15.406,25
16 237.431,96 184,01 843,07 1.027,08 237.431,96 3.022,22 13.411,11 16.433,33
17 236.588,89 183,36 843,73 1.027,08 236.588,89 3.205,58 14.254,84 17.460,42
18 235.745,16 182,70 844,38 1.027,08 235.745,16 3.388,28 15.099,22 18.487,50
19 234.900,78 182,05 845,04 1.027,08 234.900,78 3.570,33 15.944,26 19.514,58
20 234.055,74 181,39 845,69 1.027,08 234.055,74 3.751,72 16.789,95 20.541,67
21 233.210,05 180,74 846,35 1.027,08 233.210,05 3.932,46 17.636,29 21.568,75
22 232.363,71 180,08 847,00 1.027,08 232.363,71 4.112,54 18.483,29 22.595,83
23 231.516,71 179,43 847,66 1.027,08 231.516,71 4.291,96 19.330,95 23.622,92
24 230.669,05 178,77 848,31 1.027,08 230.669,05 4.470,73 20.179,27 24.650,00
25 229.820,73 178,11 848,97 1.027,08 229.820,73 4.648,84 21.028,24 25.677,08
26 228.971,76 177,45 849,63 1.027,08 228.971,76 4.826,30 21.877,87 26.704,17
27 228.122,13 176,79 850,29 1.027,08 228.122,13 5.003,09 22.728,16 27.731,25
28 227.271,84 176,14 850,95 1.027,08 227.271,84 5.179,23 23.579,11 28.758,33
29 226.420,89 175,48 851,61 1.027,08 226.420,89 5.354,70 24.430,71 29.785,42
30 225.569,29 174,82 852,27 1.027,08 225.569,29 5.529,52 25.282,98 30.812,50
31 224.717,02 174,16 852,93 1.027,08 224.717,02 5.703,68 26.135,91 31.839,58
32 223.864,09 173,49 853,59 1.027,08 223.864,09 5.877,17 26.989,50 32.866,67
33 223.010,50 172,83 854,25 1.027,08 223.010,50 6.050,00 27.843,75 33.893,75
34 222.156,25 172,17 854,91 1.027,08 222.156,25 6.222,17 28.698,66 34.920,83
35 221.301,34 171,51 855,57 1.027,08 221.301,34 6.393,68 29.554,23 35.947,92
36 220.445,77 170,85 856,24 1.027,08 220.445,77 6.564,53 30.410,47 36.975,00
37 219.589,53 170,18 856,90 1.027,08 219.589,53 6.734,71 31.267,37 38.002,08
38 218.732,63 169,52 857,57 1.027,08 218.732,63 6.904,23 32.124,94 39.029,17
39 217.875,06 168,85 858,23 1.027,08 217.875,06 7.073,08 32.983,17 40.056,25
40 217.016,83 168,19 858,90 1.027,08 217.016,83 7.241,27 33.842,06 41.083,33
41 216.157,94 167,52 859,56 1.027,08 216.157,94 7.408,79 34.701,63 42.110,42
42 215.298,37 166,86 860,23 1.027,08 215.298,37 7.575,65 35.561,85 43.137,50
43 214.438,15 166,19 860,89 1.027,08 214.438,15 7.741,84 36.422,75 44.164,58
44 213.577,25 165,52 861,56 1.027,08 213.577,25 7.907,36 37.284,31 45.191,67
45 212.715,69 164,85 862,23 1.027,08 212.715,69 8.072,21 38.146,54 46.218,75
46 211.853,46 164,19 862,90 1.027,08 211.853,46 8.236,40 39.009,43 47.245,83
47 210.990,57 163,52 863,57 1.027,08 210.990,57 8.399,92 39.873,00 48.272,92
48 210.127,00 162,85 864,23 1.027,08 210.127,00 8.562,77 40.737,23 49.300,00
49 209.262,77 162,18 864,90 1.027,08 209.262,77 8.724,95 41.602,14 50.327,08
50 208.397,86 161,51 865,57 1.027,08 208.397,86 8.886,45 42.467,71 51.354,17
51 207.532,29 160,84 866,25 1.027,08 207.532,29 9.047,29 43.333,96 52.381,25
52 206.666,04 160,17 866,92 1.027,08 206.666,04 9.207,46 44.200,88 53.408,33
53 205.799,12 159,49 867,59 1.027,08 205.799,12 9.366,95 45.068,46 54.435,42
54 204.931,54 158,82 868,26 1.027,08 204.931,54 9.525,77 45.936,73 55.462,50
55 204.063,27 158,15 868,93 1.027,08 204.063,27 9.683,92 46.805,66 56.489,58
56 203.194,34 157,48 869,61 1.027,08 203.194,34 9.841,40 47.675,27 57.516,67
57 202.324,73 156,80 870,28 1.027,08 202.324,73 9.998,20 48.545,55 58.543,75
58 201.454,45 156,13 870,96 1.027,08 201.454,45 10.154,33 49.416,51 59.570,83
59 200.583,49 155,45 871,63 1.027,08 200.583,49 10.309,78 50.288,14 60.597,92
60 199.711,86 154,78 872,31 1.027,08 199.711,86 10.464,56 51.160,44 61.625,00
61 198.839,56 154,10 872,98 1.027,08 198.839,56 10.618,66 52.033,43 62.652,08
62 197.966,57 153,42 873,66 1.027,08 197.966,57 10.772,08 52.907,09 63.679,17
63 197.092,91 152,75 874,34 1.027,08 197.092,91 10.924,83 53.781,42 64.706,25
64 196.218,58 152,07 875,01 1.027,08 196.218,58 11.076,90 54.656,44 65.733,33
65 195.343,56 151,39 875,69 1.027,08 195.343,56 11.228,29 55.532,13 66.760,42
66 194.467,87 150,71 876,37 1.027,08 194.467,87 11.379,00 56.408,50 67.787,50
67 193.591,50 150,03 877,05 1.027,08 193.591,50 11.529,03 57.285,55 68.814,58
68 192.714,45 149,35 877,73 1.027,08 192.714,45 11.678,39 58.163,28 69.841,67
69 191.836,72 148,67 878,41 1.027,08 191.836,72 11.827,06 59.041,69 70.868,75
70 190.958,31 147,99 879,09 1.027,08 190.958,31 11.975,05 59.920,78 71.895,83
71 190.079,22 147,31 879,77 1.027,08 190.079,22 12.122,37 60.800,55 72.922,92
72 189.199,45 146,63 880,45 1.027,08 189.199,45 12.269,00 61.681,00 73.950,00
73 188.319,00 145,95 881,14 1.027,08 188.319,00 12.414,94 62.562,14 74.977,08
74 187.437,86 145,26 881,82 1.027,08 187.437,86 12.560,21 63.443,96 76.004,17
75 186.556,04 144,58 882,50 1.027,08 186.556,04 12.704,79 64.326,46 77.031,25
76 185.673,54 143,90 883,19 1.027,08 185.673,54 12.848,69 65.209,65 78.058,33
77 184.790,35 143,21 883,87 1.027,08 184.790,35 12.991,90 66.093,52 79.085,42
78 183.906,48 142,53 884,56 1.027,08 183.906,48 13.134,43 66.978,07 80.112,50
79 183.021,93 141,84 885,24 1.027,08 183.021,93 13.276,27 67.863,32 81.139,58
80 182.136,68 141,16 885,93 1.027,08 182.136,68 13.417,42 68.749,24 82.166,67
81 181.250,76 140,47 886,61 1.027,08 181.250,76 13.557,89 69.635,86 83.193,75
82 180.364,14 139,78 887,30 1.027,08 180.364,14 13.697,67 70.523,16 84.220,83
83 179.476,84 139,09 887,99 1.027,08 179.476,84 13.836,77 71.411,15 85.247,92
84 178.588,85 138,41 888,68 1.027,08 178.588,85 13.975,18 72.299,82 86.275,00
85 177.700,18 137,72 889,37 1.027,08 177.700,18 14.112,89 73.189,19 87.302,08
86 176.810,81 137,03 890,05 1.027,08 176.810,81 14.249,92 74.079,25 88.329,17
87 175.920,75 136,34 890,74 1.027,08 175.920,75 14.386,26 74.969,99 89.356,25
88 175.030,01 135,65 891,44 1.027,08 175.030,01 14.521,91 75.861,42 90.383,33
89 174.138,58 134,96 892,13 1.027,08 174.138,58 14.656,87 76.753,55 91.410,42
90 173.246,45 134,27 892,82 1.027,08 173.246,45 14.791,13 77.646,37 92.437,50
91 172.353,63 133,57 893,51 1.027,08 172.353,63 14.924,71 78.539,88 93.464,58
92 171.460,12 132,88 894,20 1.027,08 171.460,12 15.057,59 79.434,08 94.491,67
93 170.565,92 132,19 894,89 1.027,08 170.565,92 15.189,78 80.328,97 95.518,75
94 169.671,03 131,50 895,59 1.027,08 169.671,03 15.321,27 81.224,56 96.545,83
95 168.775,44 130,80 896,28 1.027,08 168.775,44 15.452,07 82.120,84 97.572,92
96 167.879,16 130,11 896,98 1.027,08 167.879,16 15.582,18 83.017,82 98.600,00
97 166.982,18 129,41 897,67 1.027,08 166.982,18 15.711,59 83.915,49 99.627,08
98 166.084,51 128,72 898,37 1.027,08 166.084,51 15.840,31 84.813,86 100.654,17
99 165.186,14 128,02 899,06 1.027,08 165.186,14 15.968,32 85.712,93 101.681,25
100 164.287,07 127,32 899,76 1.027,08 164.287,07 16.095,65 86.612,69 102.708,33
101 163.387,31 126,63 900,46 1.027,08 163.387,31 16.222,27 87.513,14 103.735,42
102 162.486,86 125,93 901,16 1.027,08 162.486,86 16.348,20 88.414,30 104.762,50
103 161.585,70 125,23 901,85 1.027,08 161.585,70 16.473,43 89.316,16 105.789,58
104 160.683,84 124,53 902,55 1.027,08 160.683,84 16.597,96 90.218,71 106.816,67
105 159.781,29 123,83 903,25 1.027,08 159.781,29 16.721,79 91.121,96 107.843,75
106 158.878,04 123,13 903,95 1.027,08 158.878,04 16.844,92 92.025,91 108.870,83
107 157.974,09 122,43 904,65 1.027,08 157.974,09 16.967,35 92.930,57 109.897,92
108 157.069,43 121,73 905,35 1.027,08 157.069,43 17.089,08 93.835,92 110.925,00
109 156.164,08 121,03 906,06 1.027,08 156.164,08 17.210,11 94.741,98 111.952,08
110 155.258,02 120,32 906,76 1.027,08 155.258,02 17.330,43 95.648,74 112.979,17
111 154.351,26 119,62 907,46 1.027,08 154.351,26 17.450,05 96.556,20 114.006,25
112 153.443,80 118,92 908,16 1.027,08 153.443,80 17.568,97 97.464,36 115.033,33
113 152.535,64 118,22 908,87 1.027,08 152.535,64 17.687,19 98.373,23 116.060,42
114 151.626,77 117,51 909,57 1.027,08 151.626,77 17.804,70 99.282,80 117.087,50
115 150.717,20 116,81 910,28 1.027,08 150.717,20 17.921,50 100.193,08 118.114,58
116 149.806,92 116,10 910,98 1.027,08 149.806,92 18.037,60 101.104,06 119.141,67
117 148.895,94 115,39 911,69 1.027,08 148.895,94 18.153,00 102.015,75 120.168,75
118 147.984,25 114,69 912,40 1.027,08 147.984,25 18.267,69 102.928,15 121.195,83
119 147.071,85 113,98 913,10 1.027,08 147.071,85 18.381,67 103.841,25 122.222,92
120 146.158,75 113,27 913,81 1.027,08 146.158,75 18.494,94 104.755,06 123.250,00
121 145.244,94 112,56 914,52 1.027,08 145.244,94 18.607,50 105.669,58 124.277,08
122 144.330,42 111,86 915,23 1.027,08 144.330,42 18.719,36 106.584,81 125.304,17
123 143.415,19 111,15 915,94 1.027,08 143.415,19 18.830,51 107.500,74 126.331,25
124 142.499,26 110,44 916,65 1.027,08 142.499,26 18.940,94 108.417,39 127.358,33
125 141.582,61 109,73 917,36 1.027,08 141.582,61 19.050,67 109.334,75 128.385,42
126 140.665,25 109,02 918,07 1.027,08 140.665,25 19.159,69 110.252,81 129.412,50
127 139.747,19 108,30 918,78 1.027,08 139.747,19 19.267,99 111.171,59 130.439,58
128 138.828,41 107,59 919,49 1.027,08 138.828,41 19.375,58 112.091,08 131.466,67
129 137.908,92 106,88 920,20 1.027,08 137.908,92 19.482,46 113.011,29 132.493,75
130 136.988,71 106,17 920,92 1.027,08 136.988,71 19.588,63 113.932,21 133.520,83
131 136.067,79 105,45 921,63 1.027,08 136.067,79 19.694,08 114.853,84 134.547,92
132 135.146,16 104,74 922,35 1.027,08 135.146,16 19.798,82 115.776,18 135.575,00
133 134.223,82 104,02 923,06 1.027,08 134.223,82 19.902,84 116.699,24 136.602,08
134 133.300,76 103,31 923,78 1.027,08 133.300,76 20.006,15 117.623,02 137.629,17
135 132.376,98 102,59 924,49 1.027,08 132.376,98 20.108,74 118.547,51 138.656,25
136 131.452,49 101,88 925,21 1.027,08 131.452,49 20.210,62 119.472,72 139.683,33
137 130.527,28 101,16 925,92 1.027,08 130.527,28 20.311,78 120.398,64 140.710,42
138 129.601,36 100,44 926,64 1.027,08 129.601,36 20.412,22 121.325,28 141.737,50
139 128.674,72 99,72 927,36 1.027,08 128.674,72 20.511,94 122.252,64 142.764,58
140 127.747,36 99,00 928,08 1.027,08 127.747,36 20.610,94 123.180,72 143.791,67
141 126.819,28 98,28 928,80 1.027,08 126.819,28 20.709,23 124.109,52 144.818,75
142 125.890,48 97,57 929,52 1.027,08 125.890,48 20.806,79 125.039,04 145.845,83
143 124.960,96 96,84 930,24 1.027,08 124.960,96 20.903,64 125.969,28 146.872,92
144 124.030,72 96,12 930,96 1.027,08 124.030,72 20.999,76 126.900,24 147.900,00
145 123.099,76 95,40 931,68 1.027,08 123.099,76 21.095,17 127.831,92 148.927,08
146 122.168,08 94,68 932,40 1.027,08 122.168,08 21.189,85 128.764,32 149.954,17
147 121.235,68 93,96 933,13 1.027,08 121.235,68 21.283,80 129.697,45 150.981,25
148 120.302,55 93,23 933,85 1.027,08 120.302,55 21.377,04 130.631,30 152.008,33
149 119.368,70 92,51 934,57 1.027,08 119.368,70 21.469,55 131.565,87 153.035,42
150 118.434,13 91,79 935,30 1.027,08 118.434,13 21.561,34 132.501,16 154.062,50
151 117.498,84 91,06 936,02 1.027,08 117.498,84 21.652,40 133.437,19 155.089,58
152 116.562,81 90,34 936,75 1.027,08 116.562,81 21.742,73 134.373,93 156.116,67
153 115.626,07 89,61 937,47 1.027,08 115.626,07 21.832,34 135.311,41 157.143,75
154 114.688,59 88,88 938,20 1.027,08 114.688,59 21.921,23 136.249,61 158.170,83
155 113.750,39 88,16 938,93 1.027,08 113.750,39 22.009,38 137.188,53 159.197,92
156 112.811,47 87,43 939,65 1.027,08 112.811,47 22.096,81 138.128,19 160.225,00
157 111.871,81 86,70 940,38 1.027,08 111.871,81 22.183,51 139.068,57 161.252,08
158 110.931,43 85,97 941,11 1.027,08 110.931,43 22.269,48 140.009,68 162.279,17
159 109.990,32 85,24 941,84 1.027,08 109.990,32 22.354,73 140.951,52 163.306,25
160 109.048,48 84,51 942,57 1.027,08 109.048,48 22.439,24 141.894,09 164.333,33
161 108.105,91 83,78 943,30 1.027,08 108.105,91 22.523,02 142.837,39 165.360,42
162 107.162,61 83,05 944,03 1.027,08 107.162,61 22.606,07 143.781,43 166.387,50
163 106.218,57 82,32 944,76 1.027,08 106.218,57 22.688,39 144.726,19 167.414,58
164 105.273,81 81,59 945,50 1.027,08 105.273,81 22.769,98 145.671,69 168.441,67
165 104.328,31 80,85 946,23 1.027,08 104.328,31 22.850,83 146.617,92 169.468,75
166 103.382,08 80,12 946,96 1.027,08 103.382,08 22.930,96 147.564,88 170.495,83
167 102.435,12 79,39 947,70 1.027,08 102.435,12 23.010,34 148.512,57 171.522,92
168 101.487,43 78,65 948,43 1.027,08 101.487,43 23.088,99 149.461,01 172.550,00
169 100.538,99 77,92 949,17 1.027,08 100.538,99 23.166,91 150.410,17 173.577,08
170 99.589,83 77,18 949,90 1.027,08 99.589,83 23.244,09 151.360,07 174.604,17
171 98.639,93 76,45 950,64 1.027,08 98.639,93 23.320,54 152.310,71 175.631,25
172 97.689,29 75,71 951,37 1.027,08 97.689,29 23.396,25 153.262,08 176.658,33
173 96.737,92 74,97 952,11 1.027,08 96.737,92 23.471,22 154.214,19 177.685,42
174 95.785,81 74,23 952,85 1.027,08 95.785,81 23.545,46 155.167,04 178.712,50
175 94.832,96 73,50 953,59 1.027,08 94.832,96 23.618,95 156.120,63 179.739,58
176 93.879,37 72,76 954,33 1.027,08 93.879,37 23.691,71 157.074,96 180.766,67
177 92.925,04 72,02 955,07 1.027,08 92.925,04 23.763,72 158.030,03 181.793,75
178 91.969,97 71,28 955,81 1.027,08 91.969,97 23.835,00 158.985,83 182.820,83
179 91.014,17 70,54 956,55 1.027,08 91.014,17 23.905,54 159.942,38 183.847,92
180 90.057,62 69,79 957,29 1.027,08 90.057,62 23.975,33 160.899,67 184.875,00
x
BBBank Neufinanzierung
  • 0,94%
  • gebundener Sollzins*
  • 0,95%
  • 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
Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 100.000,00 EUR; Kreditrate: 220,83 EUR; Gesamtbetrag: 26.500,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 0,66 %; 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 BBBank eG Herrenstraße 2 - 10
76133 Karlsruhe
<
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