Kreditrechner.com

Sie befinden sich hier: Startseite / Baufinanzierung

Baufinanzierungsrechner 04/2020

EUR
EUR

erweiterte Optionen ↓↑

  • Volltilgung
  • 100% Finanzierung
  • 110% Finanzierung
  • verlängerter Widerruf
  • Ratenstundung möglich
  • Sondertilgungen
  • Versicherung möglich
  • Filialbesuch möglich
  • Video-Ident
Jetzt berechnen
[maskenimages]
immo-finanzcheck.de Baufinanzierung
  • 0,45%
  • gebundener Sollzins*
  • 0,45%
  • effektiver Jahreszins*
  • 927,08€
  • Monatsrate
  • Gesamtzahlung :166.875,00 EUR
  • Tilgungsanteil :155.148,27 EUR
  • Zinsanteil :11.726,73 EUR
  • Restschuld :94.851,73 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 93,75 833,33 927,08 249.166,67 93,75 833,33 927,08
2 249.166,67 93,44 833,65 927,08 249.166,67 187,19 1.666,98 1.854,17
3 248.333,02 93,12 833,96 927,08 248.333,02 280,31 2.500,94 2.781,25
4 247.499,06 92,81 834,27 927,08 247.499,06 373,12 3.335,21 3.708,33
5 246.664,79 92,50 834,58 927,08 246.664,79 465,62 4.169,79 4.635,42
6 245.830,21 92,19 834,90 927,08 245.830,21 557,81 5.004,69 5.562,50
7 244.995,31 91,87 835,21 927,08 244.995,31 649,68 5.839,90 6.489,58
8 244.160,10 91,56 835,52 927,08 244.160,10 741,24 6.675,42 7.416,67
9 243.324,58 91,25 835,84 927,08 243.324,58 832,49 7.511,26 8.343,75
10 242.488,74 90,93 836,15 927,08 242.488,74 923,42 8.347,41 9.270,83
11 241.652,59 90,62 836,46 927,08 241.652,59 1.014,04 9.183,87 10.197,92
12 240.816,13 90,31 836,78 927,08 240.816,13 1.104,35 10.020,65 11.125,00
13 239.979,35 89,99 837,09 927,08 239.979,35 1.194,34 10.857,74 12.052,08
14 239.142,26 89,68 837,40 927,08 239.142,26 1.284,02 11.695,15 12.979,17
15 238.304,85 89,36 837,72 927,08 238.304,85 1.373,38 12.532,87 13.906,25
16 237.467,13 89,05 838,03 927,08 237.467,13 1.462,43 13.370,90 14.833,33
17 236.629,10 88,74 838,35 927,08 236.629,10 1.551,17 14.209,25 15.760,42
18 235.790,75 88,42 838,66 927,08 235.790,75 1.639,59 15.047,91 16.687,50
19 234.952,09 88,11 838,98 927,08 234.952,09 1.727,70 15.886,88 17.614,58
20 234.113,12 87,79 839,29 927,08 234.113,12 1.815,49 16.726,18 18.541,67
21 233.273,82 87,48 839,61 927,08 233.273,82 1.902,97 17.565,78 19.468,75
22 232.434,22 87,16 839,92 927,08 232.434,22 1.990,13 18.405,70 20.395,83
23 231.594,30 86,85 840,24 927,08 231.594,30 2.076,98 19.245,94 21.322,92
24 230.754,06 86,53 840,55 927,08 230.754,06 2.163,51 20.086,49 22.250,00
25 229.913,51 86,22 840,87 927,08 229.913,51 2.249,73 20.927,35 23.177,08
26 229.072,65 85,90 841,18 927,08 229.072,65 2.335,63 21.768,53 24.104,17
27 228.231,47 85,59 841,50 927,08 228.231,47 2.421,22 22.610,03 25.031,25
28 227.389,97 85,27 841,81 927,08 227.389,97 2.506,49 23.451,84 25.958,33
29 226.548,16 84,96 842,13 927,08 226.548,16 2.591,45 24.293,97 26.885,42
30 225.706,03 84,64 842,44 927,08 225.706,03 2.676,09 25.136,41 27.812,50
31 224.863,59 84,32 842,76 927,08 224.863,59 2.760,41 25.979,17 28.739,58
32 224.020,83 84,01 843,08 927,08 224.020,83 2.844,42 26.822,25 29.666,67
33 223.177,75 83,69 843,39 927,08 223.177,75 2.928,11 27.665,64 30.593,75
34 222.334,36 83,38 843,71 927,08 222.334,36 3.011,48 28.509,35 31.520,83
35 221.490,65 83,06 844,02 927,08 221.490,65 3.094,54 29.353,37 32.447,92
36 220.646,63 82,74 844,34 927,08 220.646,63 3.177,29 30.197,71 33.375,00
37 219.802,29 82,43 844,66 927,08 219.802,29 3.259,71 31.042,37 34.302,08
38 218.957,63 82,11 844,97 927,08 218.957,63 3.341,82 31.887,35 35.229,17
39 218.112,65 81,79 845,29 927,08 218.112,65 3.423,61 32.732,64 36.156,25
40 217.267,36 81,48 845,61 927,08 217.267,36 3.505,09 33.578,25 37.083,33
41 216.421,75 81,16 845,93 927,08 216.421,75 3.586,25 34.424,17 38.010,42
42 215.575,83 80,84 846,24 927,08 215.575,83 3.667,09 35.270,41 38.937,50
43 214.729,59 80,52 846,56 927,08 214.729,59 3.747,61 36.116,97 39.864,58
44 213.883,03 80,21 846,88 927,08 213.883,03 3.827,82 36.963,85 40.791,67
45 213.036,15 79,89 847,19 927,08 213.036,15 3.907,71 37.811,04 41.718,75
46 212.188,96 79,57 847,51 927,08 212.188,96 3.987,28 38.658,56 42.645,83
47 211.341,44 79,25 847,83 927,08 211.341,44 4.066,53 39.506,39 43.572,92
48 210.493,61 78,94 848,15 927,08 210.493,61 4.145,46 40.354,54 44.500,00
49 209.645,46 78,62 848,47 927,08 209.645,46 4.224,08 41.203,00 45.427,08
50 208.797,00 78,30 848,78 927,08 208.797,00 4.302,38 42.051,79 46.354,17
51 207.948,21 77,98 849,10 927,08 207.948,21 4.380,36 42.900,89 47.281,25
52 207.099,11 77,66 849,42 927,08 207.099,11 4.458,02 43.750,31 48.208,33
53 206.249,69 77,34 849,74 927,08 206.249,69 4.535,37 44.600,05 49.135,42
54 205.399,95 77,02 850,06 927,08 205.399,95 4.612,39 45.450,11 50.062,50
55 204.549,89 76,71 850,38 927,08 204.549,89 4.689,10 46.300,49 50.989,58
56 203.699,51 76,39 850,70 927,08 203.699,51 4.765,49 47.151,18 51.916,67
57 202.848,82 76,07 851,02 927,08 202.848,82 4.841,55 48.002,20 52.843,75
58 201.997,80 75,75 851,33 927,08 201.997,80 4.917,30 48.853,53 53.770,83
59 201.146,47 75,43 851,65 927,08 201.146,47 4.992,73 49.705,18 54.697,92
60 200.294,82 75,11 851,97 927,08 200.294,82 5.067,84 50.557,16 55.625,00
61 199.442,84 74,79 852,29 927,08 199.442,84 5.142,63 51.409,45 56.552,08
62 198.590,55 74,47 852,61 927,08 198.590,55 5.217,11 52.262,06 57.479,17
63 197.737,94 74,15 852,93 927,08 197.737,94 5.291,26 53.114,99 58.406,25
64 196.885,01 73,83 853,25 927,08 196.885,01 5.365,09 53.968,24 59.333,33
65 196.031,76 73,51 853,57 927,08 196.031,76 5.438,60 54.821,82 60.260,42
66 195.178,18 73,19 853,89 927,08 195.178,18 5.511,79 55.675,71 61.187,50
67 194.324,29 72,87 854,21 927,08 194.324,29 5.584,66 56.529,92 62.114,58
68 193.470,08 72,55 854,53 927,08 193.470,08 5.657,22 57.384,45 63.041,67
69 192.615,55 72,23 854,85 927,08 192.615,55 5.729,45 58.239,30 63.968,75
70 191.760,70 71,91 855,17 927,08 191.760,70 5.801,36 59.094,48 64.895,83
71 190.905,52 71,59 855,49 927,08 190.905,52 5.872,95 59.949,97 65.822,92
72 190.050,03 71,27 855,81 927,08 190.050,03 5.944,22 60.805,78 66.750,00
73 189.194,22 70,95 856,14 927,08 189.194,22 6.015,16 61.661,92 67.677,08
74 188.338,08 70,63 856,46 927,08 188.338,08 6.085,79 62.518,38 68.604,17
75 187.481,62 70,31 856,78 927,08 187.481,62 6.156,10 63.375,15 69.531,25
76 186.624,85 69,98 857,10 927,08 186.624,85 6.226,08 64.232,25 70.458,33
77 185.767,75 69,66 857,42 927,08 185.767,75 6.295,74 65.089,67 71.385,42
78 184.910,33 69,34 857,74 927,08 184.910,33 6.365,08 65.947,42 72.312,50
79 184.052,58 69,02 858,06 927,08 184.052,58 6.434,10 66.805,48 73.239,58
80 183.194,52 68,70 858,39 927,08 183.194,52 6.502,80 67.663,86 74.166,67
81 182.336,14 68,38 858,71 927,08 182.336,14 6.571,18 68.522,57 75.093,75
82 181.477,43 68,05 859,03 927,08 181.477,43 6.639,23 69.381,60 76.020,83
83 180.618,40 67,73 859,35 927,08 180.618,40 6.706,96 70.240,95 76.947,92
84 179.759,05 67,41 859,67 927,08 179.759,05 6.774,37 71.100,63 77.875,00
85 178.899,37 67,09 860,00 927,08 178.899,37 6.841,46 71.960,62 78.802,08
86 178.039,38 66,76 860,32 927,08 178.039,38 6.908,23 72.820,94 79.729,17
87 177.179,06 66,44 860,64 927,08 177.179,06 6.974,67 73.681,58 80.656,25
88 176.318,42 66,12 860,96 927,08 176.318,42 7.040,79 74.542,55 81.583,33
89 175.457,45 65,80 861,29 927,08 175.457,45 7.106,58 75.403,83 82.510,42
90 174.596,17 65,47 861,61 927,08 174.596,17 7.172,06 76.265,44 83.437,50
91 173.734,56 65,15 861,93 927,08 173.734,56 7.237,21 77.127,38 84.364,58
92 172.872,62 64,83 862,26 927,08 172.872,62 7.302,03 77.989,63 85.291,67
93 172.010,37 64,50 862,58 927,08 172.010,37 7.366,54 78.852,21 86.218,75
94 171.147,79 64,18 862,90 927,08 171.147,79 7.430,72 79.715,11 87.145,83
95 170.284,89 63,86 863,23 927,08 170.284,89 7.494,58 80.578,34 88.072,92
96 169.421,66 63,53 863,55 927,08 169.421,66 7.558,11 81.441,89 89.000,00
97 168.558,11 63,21 863,87 927,08 168.558,11 7.621,32 82.305,76 89.927,08
98 167.694,24 62,89 864,20 927,08 167.694,24 7.684,20 83.169,96 90.854,17
99 166.830,04 62,56 864,52 927,08 166.830,04 7.746,77 84.034,48 91.781,25
100 165.965,52 62,24 864,85 927,08 165.965,52 7.809,00 84.899,33 92.708,33
101 165.100,67 61,91 865,17 927,08 165.100,67 7.870,91 85.764,50 93.635,42
102 164.235,50 61,59 865,50 927,08 164.235,50 7.932,50 86.630,00 94.562,50
103 163.370,00 61,26 865,82 927,08 163.370,00 7.993,77 87.495,82 95.489,58
104 162.504,18 60,94 866,14 927,08 162.504,18 8.054,71 88.361,96 96.416,67
105 161.638,04 60,61 866,47 927,08 161.638,04 8.115,32 89.228,43 97.343,75
106 160.771,57 60,29 866,79 927,08 160.771,57 8.175,61 90.095,22 98.270,83
107 159.904,78 59,96 867,12 927,08 159.904,78 8.235,57 90.962,34 99.197,92
108 159.037,66 59,64 867,44 927,08 159.037,66 8.295,21 91.829,79 100.125,00
109 158.170,21 59,31 867,77 927,08 158.170,21 8.354,53 92.697,56 101.052,08
110 157.302,44 58,99 868,09 927,08 157.302,44 8.413,52 93.565,65 101.979,17
111 156.434,35 58,66 868,42 927,08 156.434,35 8.472,18 94.434,07 102.906,25
112 155.565,93 58,34 868,75 927,08 155.565,93 8.530,52 95.302,82 103.833,33
113 154.697,18 58,01 869,07 927,08 154.697,18 8.588,53 96.171,89 104.760,42
114 153.828,11 57,69 869,40 927,08 153.828,11 8.646,21 97.041,29 105.687,50
115 152.958,71 57,36 869,72 927,08 152.958,71 8.703,57 97.911,01 106.614,58
116 152.088,99 57,03 870,05 927,08 152.088,99 8.760,61 98.781,06 107.541,67
117 151.218,94 56,71 870,38 927,08 151.218,94 8.817,31 99.651,44 108.468,75
118 150.348,56 56,38 870,70 927,08 150.348,56 8.873,69 100.522,14 109.395,83
119 149.477,86 56,05 871,03 927,08 149.477,86 8.929,75 101.393,17 110.322,92
120 148.606,83 55,73 871,36 927,08 148.606,83 8.985,47 102.264,53 111.250,00
121 147.735,47 55,40 871,68 927,08 147.735,47 9.040,88 103.136,21 112.177,08
122 146.863,79 55,07 872,01 927,08 146.863,79 9.095,95 104.008,22 113.104,17
123 145.991,78 54,75 872,34 927,08 145.991,78 9.150,70 104.880,55 114.031,25
124 145.119,45 54,42 872,66 927,08 145.119,45 9.205,12 105.753,22 114.958,33
125 144.246,78 54,09 872,99 927,08 144.246,78 9.259,21 106.626,21 115.885,42
126 143.373,79 53,77 873,32 927,08 143.373,79 9.312,97 107.499,53 116.812,50
127 142.500,47 53,44 873,65 927,08 142.500,47 9.366,41 108.373,17 117.739,58
128 141.626,83 53,11 873,97 927,08 141.626,83 9.419,52 109.247,14 118.666,67
129 140.752,86 52,78 874,30 927,08 140.752,86 9.472,30 110.121,45 119.593,75
130 139.878,55 52,45 874,63 927,08 139.878,55 9.524,76 110.996,07 120.520,83
131 139.003,93 52,13 874,96 927,08 139.003,93 9.576,89 111.871,03 121.447,92
132 138.128,97 51,80 875,28 927,08 138.128,97 9.628,68 112.746,32 122.375,00
133 137.253,68 51,47 875,61 927,08 137.253,68 9.680,15 113.621,93 123.302,08
134 136.378,07 51,14 875,94 927,08 136.378,07 9.731,30 114.497,87 124.229,17
135 135.502,13 50,81 876,27 927,08 135.502,13 9.782,11 115.374,14 125.156,25
136 134.625,86 50,48 876,60 927,08 134.625,86 9.832,59 116.250,74 126.083,33
137 133.749,26 50,16 876,93 927,08 133.749,26 9.882,75 117.127,67 127.010,42
138 132.872,33 49,83 877,26 927,08 132.872,33 9.932,58 118.004,92 127.937,50
139 131.995,08 49,50 877,59 927,08 131.995,08 9.982,07 118.882,51 128.864,58
140 131.117,49 49,17 877,91 927,08 131.117,49 10.031,24 119.760,42 129.791,67
141 130.239,58 48,84 878,24 927,08 130.239,58 10.080,08 120.638,67 130.718,75
142 129.361,33 48,51 878,57 927,08 129.361,33 10.128,59 121.517,24 131.645,83
143 128.482,76 48,18 878,90 927,08 128.482,76 10.176,78 122.396,14 132.572,92
144 127.603,86 47,85 879,23 927,08 127.603,86 10.224,63 123.275,37 133.500,00
145 126.724,63 47,52 879,56 927,08 126.724,63 10.272,15 124.154,94 134.427,08
146 125.845,06 47,19 879,89 927,08 125.845,06 10.319,34 125.034,83 135.354,17
147 124.965,17 46,86 880,22 927,08 124.965,17 10.366,20 125.915,05 136.281,25
148 124.084,95 46,53 880,55 927,08 124.084,95 10.412,73 126.795,60 137.208,33
149 123.204,40 46,20 880,88 927,08 123.204,40 10.458,94 127.676,48 138.135,42
150 122.323,52 45,87 881,21 927,08 122.323,52 10.504,81 128.557,69 139.062,50
151 121.442,31 45,54 881,54 927,08 121.442,31 10.550,35 129.439,24 139.989,58
152 120.560,76 45,21 881,87 927,08 120.560,76 10.595,56 130.321,11 140.916,67
153 119.678,89 44,88 882,20 927,08 119.678,89 10.640,44 131.203,31 141.843,75
154 118.796,69 44,55 882,53 927,08 118.796,69 10.684,99 132.085,85 142.770,83
155 117.914,15 44,22 882,87 927,08 117.914,15 10.729,20 132.968,71 143.697,92
156 117.031,29 43,89 883,20 927,08 117.031,29 10.773,09 133.851,91 144.625,00
157 116.148,09 43,56 883,53 927,08 116.148,09 10.816,65 134.735,44 145.552,08
158 115.264,56 43,22 883,86 927,08 115.264,56 10.859,87 135.619,30 146.479,17
159 114.380,70 42,89 884,19 927,08 114.380,70 10.902,76 136.503,49 147.406,25
160 113.496,51 42,56 884,52 927,08 113.496,51 10.945,32 137.388,01 148.333,33
161 112.611,99 42,23 884,85 927,08 112.611,99 10.987,55 138.272,86 149.260,42
162 111.727,14 41,90 885,19 927,08 111.727,14 11.029,45 139.158,05 150.187,50
163 110.841,95 41,57 885,52 927,08 110.841,95 11.071,02 140.043,57 151.114,58
164 109.956,43 41,23 885,85 927,08 109.956,43 11.112,25 140.929,42 152.041,67
165 109.070,58 40,90 886,18 927,08 109.070,58 11.153,15 141.815,60 152.968,75
166 108.184,40 40,57 886,51 927,08 108.184,40 11.193,72 142.702,11 153.895,83
167 107.297,89 40,24 886,85 927,08 107.297,89 11.233,96 143.588,96 154.822,92
168 106.411,04 39,90 887,18 927,08 106.411,04 11.273,86 144.476,14 155.750,00
169 105.523,86 39,57 887,51 927,08 105.523,86 11.313,43 145.363,65 156.677,08
170 104.636,35 39,24 887,84 927,08 104.636,35 11.352,67 146.251,49 157.604,17
171 103.748,51 38,91 888,18 927,08 103.748,51 11.391,58 147.139,67 158.531,25
172 102.860,33 38,57 888,51 927,08 102.860,33 11.430,15 148.028,18 159.458,33
173 101.971,82 38,24 888,84 927,08 101.971,82 11.468,39 148.917,03 160.385,42
174 101.082,97 37,91 889,18 927,08 101.082,97 11.506,30 149.806,20 161.312,50
175 100.193,80 37,57 889,51 927,08 100.193,80 11.543,87 150.695,71 162.239,58
176 99.304,29 37,24 889,84 927,08 99.304,29 11.581,11 151.585,56 163.166,67
177 98.414,44 36,91 890,18 927,08 98.414,44 11.618,01 152.475,74 164.093,75
178 97.524,26 36,57 890,51 927,08 97.524,26 11.654,59 153.366,25 165.020,83
179 96.633,75 36,24 890,85 927,08 96.633,75 11.690,82 154.257,09 165.947,92
180 95.742,91 35,90 891,18 927,08 95.742,91 11.726,73 155.148,27 166.875,00
x
DTW Baufinanzierung
  • 0,46%
  • gebundener Sollzins*
  • 0,46%
  • effektiver Jahreszins*
  • 929,17€
  • Monatsrate
  • Gesamtzahlung :167.250,00 EUR
  • Tilgungsanteil :155.265,31 EUR
  • Zinsanteil :11.984,69 EUR
  • Restschuld :94.734,69 EUR
Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 200.000,00 EUR; Kreditrate: 551,67 EUR; Gesamtbetrag: 66.200,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 0,31 %; Gebundener Sollzins: 0,31 %; 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 95,83 833,33 929,17 249.166,67 95,83 833,33 929,17
2 249.166,67 95,51 833,65 929,17 249.166,67 191,35 1.666,99 1.858,33
3 248.333,01 95,19 833,97 929,17 248.333,01 286,54 2.500,96 2.787,50
4 247.499,04 94,87 834,29 929,17 247.499,04 381,42 3.335,25 3.716,67
5 246.664,75 94,55 834,61 929,17 246.664,75 475,97 4.169,86 4.645,83
6 245.830,14 94,23 834,93 929,17 245.830,14 570,21 5.004,79 5.575,00
7 244.995,21 93,91 835,25 929,17 244.995,21 664,12 5.840,05 6.504,17
8 244.159,95 93,59 835,57 929,17 244.159,95 757,72 6.675,62 7.433,33
9 243.324,38 93,27 835,89 929,17 243.324,38 850,99 7.511,51 8.362,50
10 242.488,49 92,95 836,21 929,17 242.488,49 943,94 8.347,72 9.291,67
11 241.652,28 92,63 836,53 929,17 241.652,28 1.036,58 9.184,26 10.220,83
12 240.815,74 92,31 836,85 929,17 240.815,74 1.128,89 10.021,11 11.150,00
13 239.978,89 91,99 837,17 929,17 239.978,89 1.220,88 10.858,29 12.079,17
14 239.141,71 91,67 837,50 929,17 239.141,71 1.312,55 11.695,78 13.008,33
15 238.304,22 91,35 837,82 929,17 238.304,22 1.403,90 12.533,60 13.937,50
16 237.466,40 91,03 838,14 929,17 237.466,40 1.494,93 13.371,74 14.866,67
17 236.628,26 90,71 838,46 929,17 236.628,26 1.585,64 14.210,19 15.795,83
18 235.789,81 90,39 838,78 929,17 235.789,81 1.676,02 15.048,98 16.725,00
19 234.951,02 90,06 839,10 929,17 234.951,02 1.766,09 15.888,08 17.654,17
20 234.111,92 89,74 839,42 929,17 234.111,92 1.855,83 16.727,50 18.583,33
21 233.272,50 89,42 839,75 929,17 233.272,50 1.945,25 17.567,25 19.512,50
22 232.432,75 89,10 840,07 929,17 232.432,75 2.034,35 18.407,31 20.441,67
23 231.592,69 88,78 840,39 929,17 231.592,69 2.123,13 19.247,70 21.370,83
24 230.752,30 88,46 840,71 929,17 230.752,30 2.211,58 20.088,42 22.300,00
25 229.911,58 88,13 841,03 929,17 229.911,58 2.299,72 20.929,45 23.229,17
26 229.070,55 87,81 841,36 929,17 229.070,55 2.387,53 21.770,81 24.158,33
27 228.229,19 87,49 841,68 929,17 228.229,19 2.475,02 22.612,48 25.087,50
28 227.387,52 87,17 842,00 929,17 227.387,52 2.562,18 23.454,49 26.016,67
29 226.545,51 86,84 842,32 929,17 226.545,51 2.649,02 24.296,81 26.945,83
30 225.703,19 86,52 842,65 929,17 225.703,19 2.735,54 25.139,46 27.875,00
31 224.860,54 86,20 842,97 929,17 224.860,54 2.821,74 25.982,43 28.804,17
32 224.017,57 85,87 843,29 929,17 224.017,57 2.907,61 26.825,72 29.733,33
33 223.174,28 85,55 843,62 929,17 223.174,28 2.993,16 27.669,34 30.662,50
34 222.330,66 85,23 843,94 929,17 222.330,66 3.078,39 28.513,28 31.591,67
35 221.486,72 84,90 844,26 929,17 221.486,72 3.163,29 29.357,54 32.520,83
36 220.642,46 84,58 844,59 929,17 220.642,46 3.247,87 30.202,13 33.450,00
37 219.797,87 84,26 844,91 929,17 219.797,87 3.332,13 31.047,04 34.379,17
38 218.952,96 83,93 845,23 929,17 218.952,96 3.416,06 31.892,27 35.308,33
39 218.107,73 83,61 845,56 929,17 218.107,73 3.499,67 32.737,83 36.237,50
40 217.262,17 83,28 845,88 929,17 217.262,17 3.582,95 33.583,71 37.166,67
41 216.416,29 82,96 846,21 929,17 216.416,29 3.665,91 34.429,92 38.095,83
42 215.570,08 82,64 846,53 929,17 215.570,08 3.748,55 35.276,45 39.025,00
43 214.723,55 82,31 846,86 929,17 214.723,55 3.830,86 36.123,31 39.954,17
44 213.876,69 81,99 847,18 929,17 213.876,69 3.912,84 36.970,49 40.883,33
45 213.029,51 81,66 847,51 929,17 213.029,51 3.994,51 37.817,99 41.812,50
46 212.182,01 81,34 847,83 929,17 212.182,01 4.075,84 38.665,82 42.741,67
47 211.334,18 81,01 848,16 929,17 211.334,18 4.156,85 39.513,98 43.670,83
48 210.486,02 80,69 848,48 929,17 210.486,02 4.237,54 40.362,46 44.600,00
49 209.637,54 80,36 848,81 929,17 209.637,54 4.317,90 41.211,27 45.529,17
50 208.788,73 80,04 849,13 929,17 208.788,73 4.397,94 42.060,40 46.458,33
51 207.939,60 79,71 849,46 929,17 207.939,60 4.477,65 42.909,85 47.387,50
52 207.090,15 79,38 849,78 929,17 207.090,15 4.557,03 43.759,64 48.316,67
53 206.240,36 79,06 850,11 929,17 206.240,36 4.636,09 44.609,74 49.245,83
54 205.390,26 78,73 850,43 929,17 205.390,26 4.714,82 45.460,18 50.175,00
55 204.539,82 78,41 850,76 929,17 204.539,82 4.793,23 46.310,94 51.104,17
56 203.689,06 78,08 851,09 929,17 203.689,06 4.871,31 47.162,02 52.033,33
57 202.837,98 77,75 851,41 929,17 202.837,98 4.949,07 48.013,43 52.962,50
58 201.986,57 77,43 851,74 929,17 201.986,57 5.026,49 48.865,17 53.891,67
59 201.134,83 77,10 852,06 929,17 201.134,83 5.103,59 49.717,24 54.820,83
60 200.282,76 76,78 852,39 929,17 200.282,76 5.180,37 50.569,63 55.750,00
61 199.430,37 76,45 852,72 929,17 199.430,37 5.256,82 51.422,35 56.679,17
62 198.577,65 76,12 853,05 929,17 198.577,65 5.332,94 52.275,39 57.608,33
63 197.724,61 75,79 853,37 929,17 197.724,61 5.408,73 53.128,77 58.537,50
64 196.871,23 75,47 853,70 929,17 196.871,23 5.484,20 53.982,47 59.466,67
65 196.017,53 75,14 854,03 929,17 196.017,53 5.559,34 54.836,49 60.395,83
66 195.163,51 74,81 854,35 929,17 195.163,51 5.634,15 55.690,85 61.325,00
67 194.309,15 74,49 854,68 929,17 194.309,15 5.708,64 56.545,53 62.254,17
68 193.454,47 74,16 855,01 929,17 193.454,47 5.782,80 57.400,54 63.183,33
69 192.599,46 73,83 855,34 929,17 192.599,46 5.856,63 58.255,87 64.112,50
70 191.744,13 73,50 855,66 929,17 191.744,13 5.930,13 59.111,54 65.041,67
71 190.888,46 73,17 855,99 929,17 190.888,46 6.003,30 59.967,53 65.970,83
72 190.032,47 72,85 856,32 929,17 190.032,47 6.076,15 60.823,85 66.900,00
73 189.176,15 72,52 856,65 929,17 189.176,15 6.148,67 61.680,50 67.829,17
74 188.319,50 72,19 856,98 929,17 188.319,50 6.220,85 62.537,48 68.758,33
75 187.462,52 71,86 857,31 929,17 187.462,52 6.292,72 63.394,78 69.687,50
76 186.605,22 71,53 857,63 929,17 186.605,22 6.364,25 64.252,42 70.616,67
77 185.747,58 71,20 857,96 929,17 185.747,58 6.435,45 65.110,38 71.545,83
78 184.889,62 70,87 858,29 929,17 184.889,62 6.506,33 65.968,67 72.475,00
79 184.031,33 70,55 858,62 929,17 184.031,33 6.576,87 66.827,30 73.404,17
80 183.172,70 70,22 858,95 929,17 183.172,70 6.647,09 67.686,25 74.333,33
81 182.313,75 69,89 859,28 929,17 182.313,75 6.716,97 68.545,53 75.262,50
82 181.454,47 69,56 859,61 929,17 181.454,47 6.786,53 69.405,14 76.191,67
83 180.594,86 69,23 859,94 929,17 180.594,86 6.855,76 70.265,07 77.120,83
84 179.734,93 68,90 860,27 929,17 179.734,93 6.924,66 71.125,34 78.050,00
85 178.874,66 68,57 860,60 929,17 178.874,66 6.993,23 71.985,94 78.979,17
86 178.014,06 68,24 860,93 929,17 178.014,06 7.061,46 72.846,87 79.908,33
87 177.153,13 67,91 861,26 929,17 177.153,13 7.129,37 73.708,13 80.837,50
88 176.291,87 67,58 861,59 929,17 176.291,87 7.196,95 74.569,71 81.766,67
89 175.430,29 67,25 861,92 929,17 175.430,29 7.264,20 75.431,63 82.695,83
90 174.568,37 66,92 862,25 929,17 174.568,37 7.331,12 76.293,88 83.625,00
91 173.706,12 66,59 862,58 929,17 173.706,12 7.397,71 77.156,46 84.554,17
92 172.843,54 66,26 862,91 929,17 172.843,54 7.463,96 78.019,37 85.483,33
93 171.980,63 65,93 863,24 929,17 171.980,63 7.529,89 78.882,61 86.412,50
94 171.117,39 65,59 863,57 929,17 171.117,39 7.595,48 79.746,18 87.341,67
95 170.253,82 65,26 863,90 929,17 170.253,82 7.660,75 80.610,09 88.270,83
96 169.389,91 64,93 864,23 929,17 169.389,91 7.725,68 81.474,32 89.200,00
97 168.525,68 64,60 864,57 929,17 168.525,68 7.790,28 82.338,89 90.129,17
98 167.661,11 64,27 864,90 929,17 167.661,11 7.854,55 83.203,78 91.058,33
99 166.796,22 63,94 865,23 929,17 166.796,22 7.918,49 84.069,01 91.987,50
100 165.930,99 63,61 865,56 929,17 165.930,99 7.982,10 84.934,57 92.916,67
101 165.065,43 63,28 865,89 929,17 165.065,43 8.045,37 85.800,46 93.845,83
102 164.199,54 62,94 866,22 929,17 164.199,54 8.108,32 86.666,68 94.775,00
103 163.333,32 62,61 866,56 929,17 163.333,32 8.170,93 87.533,24 95.704,17
104 162.466,76 62,28 866,89 929,17 162.466,76 8.233,21 88.400,13 96.633,33
105 161.599,87 61,95 867,22 929,17 161.599,87 8.295,15 89.267,35 97.562,50
106 160.732,65 61,61 867,55 929,17 160.732,65 8.356,77 90.134,90 98.491,67
107 159.865,10 61,28 867,89 929,17 159.865,10 8.418,05 91.002,79 99.420,83
108 158.997,21 60,95 868,22 929,17 158.997,21 8.479,00 91.871,00 100.350,00
109 158.129,00 60,62 868,55 929,17 158.129,00 8.539,61 92.739,55 101.279,17
110 157.260,45 60,28 868,88 929,17 157.260,45 8.599,90 93.608,44 102.208,33
111 156.391,56 59,95 869,22 929,17 156.391,56 8.659,85 94.477,65 103.137,50
112 155.522,35 59,62 869,55 929,17 155.522,35 8.719,46 95.347,20 104.066,67
113 154.652,80 59,28 869,88 929,17 154.652,80 8.778,75 96.217,09 104.995,83
114 153.782,91 58,95 870,22 929,17 153.782,91 8.837,70 97.087,30 105.925,00
115 152.912,70 58,62 870,55 929,17 152.912,70 8.896,31 97.957,85 106.854,17
116 152.042,15 58,28 870,88 929,17 152.042,15 8.954,60 98.828,74 107.783,33
117 151.171,26 57,95 871,22 929,17 151.171,26 9.012,55 99.699,95 108.712,50
118 150.300,05 57,62 871,55 929,17 150.300,05 9.070,16 100.571,51 109.641,67
119 149.428,49 57,28 871,89 929,17 149.428,49 9.127,44 101.443,39 110.570,83
120 148.556,61 56,95 872,22 929,17 148.556,61 9.184,39 102.315,61 111.500,00
121 147.684,39 56,61 872,55 929,17 147.684,39 9.241,00 103.188,17 112.429,17
122 146.811,83 56,28 872,89 929,17 146.811,83 9.297,28 104.061,06 113.358,33
123 145.938,94 55,94 873,22 929,17 145.938,94 9.353,22 104.934,28 114.287,50
124 145.065,72 55,61 873,56 929,17 145.065,72 9.408,83 105.807,84 115.216,67
125 144.192,16 55,27 873,89 929,17 144.192,16 9.464,10 106.681,73 116.145,83
126 143.318,27 54,94 874,23 929,17 143.318,27 9.519,04 107.555,96 117.075,00
127 142.444,04 54,60 874,56 929,17 142.444,04 9.573,65 108.430,52 118.004,17
128 141.569,48 54,27 874,90 929,17 141.569,48 9.627,91 109.305,42 118.933,33
129 140.694,58 53,93 875,23 929,17 140.694,58 9.681,85 110.180,65 119.862,50
130 139.819,35 53,60 875,57 929,17 139.819,35 9.735,44 111.056,22 120.791,67
131 138.943,78 53,26 875,90 929,17 138.943,78 9.788,71 111.932,13 121.720,83
132 138.067,87 52,93 876,24 929,17 138.067,87 9.841,63 112.808,37 122.650,00
133 137.191,63 52,59 876,58 929,17 137.191,63 9.894,22 113.684,94 123.579,17
134 136.315,06 52,25 876,91 929,17 136.315,06 9.946,48 114.561,86 124.508,33
135 135.438,14 51,92 877,25 929,17 135.438,14 9.998,39 115.439,11 125.437,50
136 134.560,89 51,58 877,58 929,17 134.560,89 10.049,98 116.316,69 126.366,67
137 133.683,31 51,25 877,92 929,17 133.683,31 10.101,22 117.194,61 127.295,83
138 132.805,39 50,91 878,26 929,17 132.805,39 10.152,13 118.072,87 128.225,00
139 131.927,13 50,57 878,59 929,17 131.927,13 10.202,70 118.951,46 129.154,17
140 131.048,54 50,24 878,93 929,17 131.048,54 10.252,94 119.830,40 130.083,33
141 130.169,60 49,90 879,27 929,17 130.169,60 10.302,84 120.709,66 131.012,50
142 129.290,34 49,56 879,61 929,17 129.290,34 10.352,40 121.589,27 131.941,67
143 128.410,73 49,22 879,94 929,17 128.410,73 10.401,62 122.469,21 132.870,83
144 127.530,79 48,89 880,28 929,17 127.530,79 10.450,51 123.349,49 133.800,00
145 126.650,51 48,55 880,62 929,17 126.650,51 10.499,06 124.230,11 134.729,17
146 125.769,89 48,21 880,95 929,17 125.769,89 10.547,27 125.111,06 135.658,33
147 124.888,94 47,87 881,29 929,17 124.888,94 10.595,14 125.992,36 136.587,50
148 124.007,64 47,54 881,63 929,17 124.007,64 10.642,68 126.873,99 137.516,67
149 123.126,01 47,20 881,97 929,17 123.126,01 10.689,88 127.755,96 138.445,83
150 122.244,04 46,86 882,31 929,17 122.244,04 10.736,74 128.638,26 139.375,00
151 121.361,74 46,52 882,64 929,17 121.361,74 10.783,26 129.520,91 140.304,17
152 120.479,09 46,18 882,98 929,17 120.479,09 10.829,44 130.403,89 141.233,33
153 119.596,11 45,85 883,32 929,17 119.596,11 10.875,29 131.287,21 142.162,50
154 118.712,79 45,51 883,66 929,17 118.712,79 10.920,80 132.170,87 143.091,67
155 117.829,13 45,17 884,00 929,17 117.829,13 10.965,96 133.054,87 144.020,83
156 116.945,13 44,83 884,34 929,17 116.945,13 11.010,79 133.939,21 144.950,00
157 116.060,79 44,49 884,68 929,17 116.060,79 11.055,28 134.823,88 145.879,17
158 115.176,12 44,15 885,02 929,17 115.176,12 11.099,43 135.708,90 146.808,33
159 114.291,10 43,81 885,36 929,17 114.291,10 11.143,24 136.594,26 147.737,50
160 113.405,74 43,47 885,69 929,17 113.405,74 11.186,72 137.479,95 148.666,67
161 112.520,05 43,13 886,03 929,17 112.520,05 11.229,85 138.365,98 149.595,83
162 111.634,02 42,79 886,37 929,17 111.634,02 11.272,64 139.252,36 150.525,00
163 110.747,64 42,45 886,71 929,17 110.747,64 11.315,10 140.139,07 151.454,17
164 109.860,93 42,11 887,05 929,17 109.860,93 11.357,21 141.026,12 152.383,33
165 108.973,88 41,77 887,39 929,17 108.973,88 11.398,98 141.913,52 153.312,50
166 108.086,48 41,43 887,73 929,17 108.086,48 11.440,42 142.801,25 154.241,67
167 107.198,75 41,09 888,07 929,17 107.198,75 11.481,51 143.689,33 155.170,83
168 106.310,67 40,75 888,41 929,17 106.310,67 11.522,26 144.577,74 156.100,00
169 105.422,26 40,41 888,75 929,17 105.422,26 11.562,67 145.466,49 157.029,17
170 104.533,51 40,07 889,10 929,17 104.533,51 11.602,74 146.355,59 157.958,33
171 103.644,41 39,73 889,44 929,17 103.644,41 11.642,47 147.245,03 158.887,50
172 102.754,97 39,39 889,78 929,17 102.754,97 11.681,86 148.134,80 159.816,67
173 101.865,20 39,05 890,12 929,17 101.865,20 11.720,91 149.024,92 160.745,83
174 100.975,08 38,71 890,46 929,17 100.975,08 11.759,62 149.915,38 161.675,00
175 100.084,62 38,37 890,80 929,17 100.084,62 11.797,98 150.806,18 162.604,17
176 99.193,82 38,02 891,14 929,17 99.193,82 11.836,01 151.697,32 163.533,33
177 98.302,68 37,68 891,48 929,17 98.302,68 11.873,69 152.588,81 164.462,50
178 97.411,19 37,34 891,83 929,17 97.411,19 11.911,03 153.480,63 165.391,67
179 96.519,37 37,00 892,17 929,17 96.519,37 11.948,03 154.372,80 166.320,83
180 95.627,20 36,66 892,51 929,17 95.627,20 11.984,69 155.265,31 167.250,00
x
creditweb Baufinanzierung
  • 0,47%
  • gebundener Sollzins*
  • 0,48%
  • effektiver Jahreszins*
  • 931,25€
  • Monatsrate
  • Gesamtzahlung :167.625,00 EUR
  • Tilgungsanteil :155.382,47 EUR
  • Zinsanteil :12.242,53 EUR
  • Restschuld :94.617,53 EUR
Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 150.000,00 EUR; Kreditrate: 305,00 EUR; Gesamtbetrag: 18.300,00 EUR; Anzahl Kreditraten: 60; Laufzeit: 60 Monate; Effektiver Jahreszins: 0,45 %; Gebundener Sollzins: 0,44 %; 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 97,92 833,33 931,25 249.166,67 97,92 833,33 931,25
2 249.166,67 97,59 833,66 931,25 249.166,67 195,51 1.666,99 1.862,50
3 248.333,01 97,26 833,99 931,25 248.333,01 292,77 2.500,98 2.793,75
4 247.499,02 96,94 834,31 931,25 247.499,02 389,71 3.335,29 3.725,00
5 246.664,71 96,61 834,64 931,25 246.664,71 486,32 4.169,93 4.656,25
6 245.830,07 96,28 834,97 931,25 245.830,07 582,60 5.004,90 5.587,50
7 244.995,10 95,96 835,29 931,25 244.995,10 678,56 5.840,19 6.518,75
8 244.159,81 95,63 835,62 931,25 244.159,81 774,19 6.675,81 7.450,00
9 243.324,19 95,30 835,95 931,25 243.324,19 869,49 7.511,76 8.381,25
10 242.488,24 94,97 836,28 931,25 242.488,24 964,46 8.348,04 9.312,50
11 241.651,96 94,65 836,60 931,25 241.651,96 1.059,11 9.184,64 10.243,75
12 240.815,36 94,32 836,93 931,25 240.815,36 1.153,43 10.021,57 11.175,00
13 239.978,43 93,99 837,26 931,25 239.978,43 1.247,42 10.858,83 12.106,25
14 239.141,17 93,66 837,59 931,25 239.141,17 1.341,09 11.696,41 13.037,50
15 238.303,59 93,34 837,91 931,25 238.303,59 1.434,42 12.534,33 13.968,75
16 237.465,67 93,01 838,24 931,25 237.465,67 1.527,43 13.372,57 14.900,00
17 236.627,43 92,68 838,57 931,25 236.627,43 1.620,11 14.211,14 15.831,25
18 235.788,86 92,35 838,90 931,25 235.788,86 1.712,46 15.050,04 16.762,50
19 234.949,96 92,02 839,23 931,25 234.949,96 1.804,48 15.889,27 17.693,75
20 234.110,73 91,69 839,56 931,25 234.110,73 1.896,17 16.728,83 18.625,00
21 233.271,17 91,36 839,89 931,25 233.271,17 1.987,54 17.568,71 19.556,25
22 232.431,29 91,04 840,21 931,25 232.431,29 2.078,57 18.408,93 20.487,50
23 231.591,07 90,71 840,54 931,25 231.591,07 2.169,28 19.249,47 21.418,75
24 230.750,53 90,38 840,87 931,25 230.750,53 2.259,66 20.090,34 22.350,00
25 229.909,66 90,05 841,20 931,25 229.909,66 2.349,71 20.931,54 23.281,25
26 229.068,46 89,72 841,53 931,25 229.068,46 2.439,42 21.773,08 24.212,50
27 228.226,92 89,39 841,86 931,25 228.226,92 2.528,81 22.614,94 25.143,75
28 227.385,06 89,06 842,19 931,25 227.385,06 2.617,87 23.457,13 26.075,00
29 226.542,87 88,73 842,52 931,25 226.542,87 2.706,60 24.299,65 27.006,25
30 225.700,35 88,40 842,85 931,25 225.700,35 2.795,00 25.142,50 27.937,50
31 224.857,50 88,07 843,18 931,25 224.857,50 2.883,07 25.985,68 28.868,75
32 224.014,32 87,74 843,51 931,25 224.014,32 2.970,81 26.829,19 29.800,00
33 223.170,81 87,41 843,84 931,25 223.170,81 3.058,22 27.673,03 30.731,25
34 222.326,97 87,08 844,17 931,25 222.326,97 3.145,30 28.517,20 31.662,50
35 221.482,80 86,75 844,50 931,25 221.482,80 3.232,04 29.361,71 32.593,75
36 220.638,29 86,42 844,83 931,25 220.638,29 3.318,46 30.206,54 33.525,00
37 219.793,46 86,09 845,16 931,25 219.793,46 3.404,55 31.051,70 34.456,25
38 218.948,30 85,75 845,50 931,25 218.948,30 3.490,30 31.897,20 35.387,50
39 218.102,80 85,42 845,83 931,25 218.102,80 3.575,72 32.743,03 36.318,75
40 217.256,97 85,09 846,16 931,25 217.256,97 3.660,82 33.589,18 37.250,00
41 216.410,82 84,76 846,49 931,25 216.410,82 3.745,58 34.435,67 38.181,25
42 215.564,33 84,43 846,82 931,25 215.564,33 3.830,01 35.282,49 39.112,50
43 214.717,51 84,10 847,15 931,25 214.717,51 3.914,10 36.129,65 40.043,75
44 213.870,35 83,77 847,48 931,25 213.870,35 3.997,87 36.977,13 40.975,00
45 213.022,87 83,43 847,82 931,25 213.022,87 4.081,30 37.824,95 41.906,25
46 212.175,05 83,10 848,15 931,25 212.175,05 4.164,41 38.673,09 42.837,50
47 211.326,91 82,77 848,48 931,25 211.326,91 4.247,18 39.521,57 43.768,75
48 210.478,43 82,44 848,81 931,25 210.478,43 4.329,61 40.370,39 44.700,00
49 209.629,61 82,10 849,15 931,25 209.629,61 4.411,72 41.219,53 45.631,25
50 208.780,47 81,77 849,48 931,25 208.780,47 4.493,49 42.069,01 46.562,50
51 207.930,99 81,44 849,81 931,25 207.930,99 4.574,93 42.918,82 47.493,75
52 207.081,18 81,11 850,14 931,25 207.081,18 4.656,04 43.768,96 48.425,00
53 206.231,04 80,77 850,48 931,25 206.231,04 4.736,81 44.619,44 49.356,25
54 205.380,56 80,44 850,81 931,25 205.380,56 4.817,25 45.470,25 50.287,50
55 204.529,75 80,11 851,14 931,25 204.529,75 4.897,36 46.321,39 51.218,75
56 203.678,61 79,77 851,48 931,25 203.678,61 4.977,13 47.172,87 52.150,00
57 202.827,13 79,44 851,81 931,25 202.827,13 5.056,57 48.024,68 53.081,25
58 201.975,32 79,11 852,14 931,25 201.975,32 5.135,68 48.876,82 54.012,50
59 201.123,18 78,77 852,48 931,25 201.123,18 5.214,45 49.729,30 54.943,75
60 200.270,70 78,44 852,81 931,25 200.270,70 5.292,89 50.582,11 55.875,00
61 199.417,89 78,11 853,14 931,25 199.417,89 5.371,00 51.435,25 56.806,25
62 198.564,75 77,77 853,48 931,25 198.564,75 5.448,77 52.288,73 57.737,50
63 197.711,27 77,44 853,81 931,25 197.711,27 5.526,21 53.142,54 58.668,75
64 196.857,46 77,10 854,15 931,25 196.857,46 5.603,31 53.996,69 59.600,00
65 196.003,31 76,77 854,48 931,25 196.003,31 5.680,08 54.851,17 60.531,25
66 195.148,83 76,43 854,82 931,25 195.148,83 5.756,51 55.705,99 61.462,50
67 194.294,01 76,10 855,15 931,25 194.294,01 5.832,61 56.561,14 62.393,75
68 193.438,86 75,76 855,49 931,25 193.438,86 5.908,37 57.416,63 63.325,00
69 192.583,37 75,43 855,82 931,25 192.583,37 5.983,80 58.272,45 64.256,25
70 191.727,55 75,09 856,16 931,25 191.727,55 6.058,89 59.128,61 65.187,50
71 190.871,39 74,76 856,49 931,25 190.871,39 6.133,65 59.985,10 66.118,75
72 190.014,90 74,42 856,83 931,25 190.014,90 6.208,07 60.841,93 67.050,00
73 189.158,07 74,09 857,16 931,25 189.158,07 6.282,16 61.699,09 67.981,25
74 188.300,91 73,75 857,50 931,25 188.300,91 6.355,91 62.556,59 68.912,50
75 187.443,41 73,42 857,83 931,25 187.443,41 6.429,33 63.414,42 69.843,75
76 186.585,58 73,08 858,17 931,25 186.585,58 6.502,41 64.272,59 70.775,00
77 185.727,41 72,74 858,51 931,25 185.727,41 6.575,15 65.131,10 71.706,25
78 184.868,90 72,41 858,84 931,25 184.868,90 6.647,56 65.989,94 72.637,50
79 184.010,06 72,07 859,18 931,25 184.010,06 6.719,63 66.849,12 73.568,75
80 183.150,88 71,73 859,52 931,25 183.150,88 6.791,36 67.708,64 74.500,00
81 182.291,36 71,40 859,85 931,25 182.291,36 6.862,76 68.568,49 75.431,25
82 181.431,51 71,06 860,19 931,25 181.431,51 6.933,82 69.428,68 76.362,50
83 180.571,32 70,72 860,53 931,25 180.571,32 7.004,54 70.289,21 77.293,75
84 179.710,79 70,39 860,86 931,25 179.710,79 7.074,93 71.150,07 78.225,00
85 178.849,93 70,05 861,20 931,25 178.849,93 7.144,98 72.011,27 79.156,25
86 177.988,73 69,71 861,54 931,25 177.988,73 7.214,69 72.872,81 80.087,50
87 177.127,19 69,37 861,88 931,25 177.127,19 7.284,07 73.734,68 81.018,75
88 176.265,32 69,04 862,21 931,25 176.265,32 7.353,10 74.596,90 81.950,00
89 175.403,10 68,70 862,55 931,25 175.403,10 7.421,80 75.459,45 82.881,25
90 174.540,55 68,36 862,89 931,25 174.540,55 7.490,17 76.322,33 83.812,50
91 173.677,67 68,02 863,23 931,25 173.677,67 7.558,19 77.185,56 84.743,75
92 172.814,44 67,69 863,56 931,25 172.814,44 7.625,87 78.049,13 85.675,00
93 171.950,87 67,35 863,90 931,25 171.950,87 7.693,22 78.913,03 86.606,25
94 171.086,97 67,01 864,24 931,25 171.086,97 7.760,23 79.777,27 87.537,50
95 170.222,73 66,67 864,58 931,25 170.222,73 7.826,90 80.641,85 88.468,75
96 169.358,15 66,33 864,92 931,25 169.358,15 7.893,23 81.506,77 89.400,00
97 168.493,23 65,99 865,26 931,25 168.493,23 7.959,23 82.372,02 90.331,25
98 167.627,98 65,65 865,60 931,25 167.627,98 8.024,88 83.237,62 91.262,50
99 166.762,38 65,32 865,93 931,25 166.762,38 8.090,20 84.103,55 92.193,75
100 165.896,45 64,98 866,27 931,25 165.896,45 8.155,17 84.969,83 93.125,00
101 165.030,17 64,64 866,61 931,25 165.030,17 8.219,81 85.836,44 94.056,25
102 164.163,56 64,30 866,95 931,25 164.163,56 8.284,11 86.703,39 94.987,50
103 163.296,61 63,96 867,29 931,25 163.296,61 8.348,06 87.570,69 95.918,75
104 162.429,31 63,62 867,63 931,25 162.429,31 8.411,68 88.438,32 96.850,00
105 161.561,68 63,28 867,97 931,25 161.561,68 8.474,96 89.306,29 97.781,25
106 160.693,71 62,94 868,31 931,25 160.693,71 8.537,90 90.174,60 98.712,50
107 159.825,40 62,60 868,65 931,25 159.825,40 8.600,50 91.043,25 99.643,75
108 158.956,75 62,26 868,99 931,25 158.956,75 8.662,76 91.912,24 100.575,00
109 158.087,76 61,92 869,33 931,25 158.087,76 8.724,67 92.781,58 101.506,25
110 157.218,42 61,58 869,67 931,25 157.218,42 8.786,25 93.651,25 102.437,50
111 156.348,75 61,24 870,01 931,25 156.348,75 8.847,49 94.521,26 103.368,75
112 155.478,74 60,90 870,35 931,25 155.478,74 8.908,38 95.391,62 104.300,00
113 154.608,38 60,55 870,70 931,25 154.608,38 8.968,94 96.262,31 105.231,25
114 153.737,69 60,21 871,04 931,25 153.737,69 9.029,15 97.133,35 106.162,50
115 152.866,65 59,87 871,38 931,25 152.866,65 9.089,03 98.004,72 107.093,75
116 151.995,28 59,53 871,72 931,25 151.995,28 9.148,56 98.876,44 108.025,00
117 151.123,56 59,19 872,06 931,25 151.123,56 9.207,75 99.748,50 108.956,25
118 150.251,50 58,85 872,40 931,25 150.251,50 9.266,60 100.620,90 109.887,50
119 149.379,10 58,51 872,74 931,25 149.379,10 9.325,10 101.493,65 110.818,75
120 148.506,35 58,16 873,09 931,25 148.506,35 9.383,27 102.366,73 111.750,00
121 147.633,27 57,82 873,43 931,25 147.633,27 9.441,09 103.240,16 112.681,25
122 146.759,84 57,48 873,77 931,25 146.759,84 9.498,57 104.113,93 113.612,50
123 145.886,07 57,14 874,11 931,25 145.886,07 9.555,71 104.988,04 114.543,75
124 145.011,96 56,80 874,45 931,25 145.011,96 9.612,51 105.862,49 115.475,00
125 144.137,51 56,45 874,80 931,25 144.137,51 9.668,96 106.737,29 116.406,25
126 143.262,71 56,11 875,14 931,25 143.262,71 9.725,07 107.612,43 117.337,50
127 142.387,57 55,77 875,48 931,25 142.387,57 9.780,84 108.487,91 118.268,75
128 141.512,09 55,43 875,82 931,25 141.512,09 9.836,27 109.363,73 119.200,00
129 140.636,27 55,08 876,17 931,25 140.636,27 9.891,35 110.239,90 120.131,25
130 139.760,10 54,74 876,51 931,25 139.760,10 9.946,09 111.116,41 121.062,50
131 138.883,59 54,40 876,85 931,25 138.883,59 10.000,48 111.993,27 121.993,75
132 138.006,73 54,05 877,20 931,25 138.006,73 10.054,54 112.870,46 122.925,00
133 137.129,54 53,71 877,54 931,25 137.129,54 10.108,24 113.748,01 123.856,25
134 136.251,99 53,37 877,88 931,25 136.251,99 10.161,61 114.625,89 124.787,50
135 135.374,11 53,02 878,23 931,25 135.374,11 10.214,63 115.504,12 125.718,75
136 134.495,88 52,68 878,57 931,25 134.495,88 10.267,31 116.382,69 126.650,00
137 133.617,31 52,33 878,92 931,25 133.617,31 10.319,64 117.261,61 127.581,25
138 132.738,39 51,99 879,26 931,25 132.738,39 10.371,63 118.140,87 128.512,50
139 131.859,13 51,64 879,61 931,25 131.859,13 10.423,28 119.020,47 129.443,75
140 130.979,53 51,30 879,95 931,25 130.979,53 10.474,58 119.900,42 130.375,00
141 130.099,58 50,96 880,29 931,25 130.099,58 10.525,53 120.780,72 131.306,25
142 129.219,28 50,61 880,64 931,25 129.219,28 10.576,14 121.661,36 132.237,50
143 128.338,64 50,27 880,98 931,25 128.338,64 10.626,41 122.542,34 133.168,75
144 127.457,66 49,92 881,33 931,25 127.457,66 10.676,33 123.423,67 134.100,00
145 126.576,33 49,58 881,67 931,25 126.576,33 10.725,91 124.305,34 135.031,25
146 125.694,66 49,23 882,02 931,25 125.694,66 10.775,14 125.187,36 135.962,50
147 124.812,64 48,88 882,37 931,25 124.812,64 10.824,02 126.069,73 136.893,75
148 123.930,27 48,54 882,71 931,25 123.930,27 10.872,56 126.952,44 137.825,00
149 123.047,56 48,19 883,06 931,25 123.047,56 10.920,75 127.835,50 138.756,25
150 122.164,50 47,85 883,40 931,25 122.164,50 10.968,60 128.718,90 139.687,50
151 121.281,10 47,50 883,75 931,25 121.281,10 11.016,10 129.602,65 140.618,75
152 120.397,35 47,16 884,09 931,25 120.397,35 11.063,26 130.486,74 141.550,00
153 119.513,26 46,81 884,44 931,25 119.513,26 11.110,07 131.371,18 142.481,25
154 118.628,82 46,46 884,79 931,25 118.628,82 11.156,53 132.255,97 143.412,50
155 117.744,03 46,12 885,13 931,25 117.744,03 11.202,65 133.141,10 144.343,75
156 116.858,90 45,77 885,48 931,25 116.858,90 11.248,42 134.026,58 145.275,00
157 115.973,42 45,42 885,83 931,25 115.973,42 11.293,84 134.912,41 146.206,25
158 115.087,59 45,08 886,17 931,25 115.087,59 11.338,92 135.798,58 147.137,50
159 114.201,42 44,73 886,52 931,25 114.201,42 11.383,65 136.685,10 148.068,75
160 113.314,90 44,38 886,87 931,25 113.314,90 11.428,03 137.571,97 149.000,00
161 112.428,03 44,03 887,22 931,25 112.428,03 11.472,06 138.459,19 149.931,25
162 111.540,81 43,69 887,56 931,25 111.540,81 11.515,75 139.346,75 150.862,50
163 110.653,25 43,34 887,91 931,25 110.653,25 11.559,09 140.234,66 151.793,75
164 109.765,34 42,99 888,26 931,25 109.765,34 11.602,08 141.122,92 152.725,00
165 108.877,08 42,64 888,61 931,25 108.877,08 11.644,72 142.011,53 153.656,25
166 107.988,47 42,30 888,95 931,25 107.988,47 11.687,02 142.900,48 154.587,50
167 107.099,52 41,95 889,30 931,25 107.099,52 11.728,97 143.789,78 155.518,75
168 106.210,22 41,60 889,65 931,25 106.210,22 11.770,56 144.679,44 156.450,00
169 105.320,56 41,25 890,00 931,25 105.320,56 11.811,82 145.569,43 157.381,25
170 104.430,57 40,90 890,35 931,25 104.430,57 11.852,72 146.459,78 158.312,50
171 103.540,22 40,55 890,70 931,25 103.540,22 11.893,27 147.350,48 159.243,75
172 102.649,52 40,20 891,05 931,25 102.649,52 11.933,47 148.241,53 160.175,00
173 101.758,47 39,86 891,39 931,25 101.758,47 11.973,33 149.132,92 161.106,25
174 100.867,08 39,51 891,74 931,25 100.867,08 12.012,84 150.024,66 162.037,50
175 99.975,34 39,16 892,09 931,25 99.975,34 12.051,99 150.916,76 162.968,75
176 99.083,24 38,81 892,44 931,25 99.083,24 12.090,80 151.809,20 163.900,00
177 98.190,80 38,46 892,79 931,25 98.190,80 12.129,26 152.701,99 164.831,25
178 97.298,01 38,11 893,14 931,25 97.298,01 12.167,37 153.595,13 165.762,50
179 96.404,87 37,76 893,49 931,25 96.404,87 12.205,13 154.488,62 166.693,75
180 95.511,38 37,41 893,84 931,25 95.511,38 12.242,53 155.382,47 167.625,00
x
Dr. Klein Baufinanzierung
  • 0,55%
  • gebundener Sollzins*
  • 0,57%
  • effektiver Jahreszins*
  • 947,92€
  • Monatsrate
  • Gesamtzahlung :170.625,00 EUR
  • Tilgungsanteil :156.323,90 EUR
  • Zinsanteil :14.301,10 EUR
  • Restschuld :93.676,10 EUR
Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 190.000,00 EUR; Kreditrate: 430,67 EUR; Gesamtbetrag: 25.840,00 EUR; Anzahl Kreditraten: 60; Laufzeit: 60 Monate; Effektiver Jahreszins: 0,77 %; Gebundener Sollzins: 0,72 %; 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
1 250.000,00 114,58 833,33 947,92 249.166,67 114,58 833,33 947,92
2 249.166,67 114,20 833,72 947,92 249.166,67 228,78 1.667,05 1.895,83
3 248.332,95 113,82 834,10 947,92 248.332,95 342,60 2.501,15 2.843,75
4 247.498,85 113,44 834,48 947,92 247.498,85 456,04 3.335,63 3.791,67
5 246.664,37 113,05 834,86 947,92 246.664,37 569,10 4.170,49 4.739,58
6 245.829,51 112,67 835,24 947,92 245.829,51 681,77 5.005,73 5.687,50
7 244.994,27 112,29 835,63 947,92 244.994,27 794,06 5.841,36 6.635,42
8 244.158,64 111,91 836,01 947,92 244.158,64 905,96 6.677,37 7.583,33
9 243.322,63 111,52 836,39 947,92 243.322,63 1.017,49 7.513,76 8.531,25
10 242.486,24 111,14 836,78 947,92 242.486,24 1.128,62 8.350,54 9.479,17
11 241.649,46 110,76 837,16 947,92 241.649,46 1.239,38 9.187,70 10.427,08
12 240.812,30 110,37 837,54 947,92 240.812,30 1.349,75 10.025,25 11.375,00
13 239.974,75 109,99 837,93 947,92 239.974,75 1.459,74 10.863,18 12.322,92
14 239.136,82 109,60 838,31 947,92 239.136,82 1.569,35 11.701,49 13.270,83
15 238.298,51 109,22 838,70 947,92 238.298,51 1.678,57 12.540,18 14.218,75
16 237.459,82 108,84 839,08 947,92 237.459,82 1.787,40 13.379,26 15.166,67
17 236.620,74 108,45 839,47 947,92 236.620,74 1.895,85 14.218,73 16.114,58
18 235.781,27 108,07 839,85 947,92 235.781,27 2.003,92 15.058,58 17.062,50
19 234.941,42 107,68 840,24 947,92 234.941,42 2.111,60 15.898,82 18.010,42
20 234.101,18 107,30 840,62 947,92 234.101,18 2.218,90 16.739,44 18.958,33
21 233.260,56 106,91 841,01 947,92 233.260,56 2.325,81 17.580,44 19.906,25
22 232.419,56 106,53 841,39 947,92 232.419,56 2.432,33 18.421,83 20.854,17
23 231.578,17 106,14 841,78 947,92 231.578,17 2.538,47 19.263,61 21.802,08
24 230.736,39 105,75 842,16 947,92 230.736,39 2.644,23 20.105,77 22.750,00
25 229.894,23 105,37 842,55 947,92 229.894,23 2.749,60 20.948,32 23.697,92
26 229.051,68 104,98 842,93 947,92 229.051,68 2.854,58 21.791,25 24.645,83
27 228.208,75 104,60 843,32 947,92 228.208,75 2.959,17 22.634,58 25.593,75
28 227.365,42 104,21 843,71 947,92 227.365,42 3.063,38 23.478,28 26.541,67
29 226.521,72 103,82 844,09 947,92 226.521,72 3.167,21 24.322,38 27.489,58
30 225.677,62 103,44 844,48 947,92 225.677,62 3.270,64 25.166,86 28.437,50
31 224.833,14 103,05 844,87 947,92 224.833,14 3.373,69 26.011,73 29.385,42
32 223.988,27 102,66 845,26 947,92 223.988,27 3.476,35 26.856,98 30.333,33
33 223.143,02 102,27 845,64 947,92 223.143,02 3.578,62 27.702,63 31.281,25
34 222.297,37 101,89 846,03 947,92 222.297,37 3.680,51 28.548,66 32.229,17
35 221.451,34 101,50 846,42 947,92 221.451,34 3.782,01 29.395,07 33.177,08
36 220.604,93 101,11 846,81 947,92 220.604,93 3.883,12 30.241,88 34.125,00
37 219.758,12 100,72 847,19 947,92 219.758,12 3.983,84 31.089,07 35.072,92
38 218.910,93 100,33 847,58 947,92 218.910,93 4.084,18 31.936,66 36.020,83
39 218.063,34 99,95 847,97 947,92 218.063,34 4.184,12 32.784,63 36.968,75
40 217.215,37 99,56 848,36 947,92 217.215,37 4.283,68 33.632,99 37.916,67
41 216.367,01 99,17 848,75 947,92 216.367,01 4.382,85 34.481,74 38.864,58
42 215.518,26 98,78 849,14 947,92 215.518,26 4.481,63 35.330,87 39.812,50
43 214.669,13 98,39 849,53 947,92 214.669,13 4.580,02 36.180,40 40.760,42
44 213.819,60 98,00 849,92 947,92 213.819,60 4.678,02 37.030,32 41.708,33
45 212.969,68 97,61 850,31 947,92 212.969,68 4.775,63 37.880,62 42.656,25
46 212.119,38 97,22 850,70 947,92 212.119,38 4.872,85 38.731,32 43.604,17
47 211.268,68 96,83 851,09 947,92 211.268,68 4.969,68 39.582,40 44.552,08
48 210.417,60 96,44 851,48 947,92 210.417,60 5.066,12 40.433,88 45.500,00
49 209.566,12 96,05 851,87 947,92 209.566,12 5.162,17 41.285,74 46.447,92
50 208.714,26 95,66 852,26 947,92 208.714,26 5.257,84 42.138,00 47.395,83
51 207.862,00 95,27 852,65 947,92 207.862,00 5.353,11 42.990,64 48.343,75
52 207.009,36 94,88 853,04 947,92 207.009,36 5.447,98 43.843,68 49.291,67
53 206.156,32 94,49 853,43 947,92 206.156,32 5.542,47 44.697,11 50.239,58
54 205.302,89 94,10 853,82 947,92 205.302,89 5.636,57 45.550,93 51.187,50
55 204.449,07 93,71 854,21 947,92 204.449,07 5.730,28 46.405,14 52.135,42
56 203.594,86 93,31 854,60 947,92 203.594,86 5.823,59 47.259,74 53.083,33
57 202.740,26 92,92 854,99 947,92 202.740,26 5.916,51 48.114,74 54.031,25
58 201.885,26 92,53 855,39 947,92 201.885,26 6.009,04 48.970,12 54.979,17
59 201.029,88 92,14 855,78 947,92 201.029,88 6.101,18 49.825,90 55.927,08
60 200.174,10 91,75 856,17 947,92 200.174,10 6.192,93 50.682,07 56.875,00
61 199.317,93 91,35 856,56 947,92 199.317,93 6.284,28 51.538,63 57.822,92
62 198.461,37 90,96 856,96 947,92 198.461,37 6.375,24 52.395,59 58.770,83
63 197.604,41 90,57 857,35 947,92 197.604,41 6.465,81 53.252,94 59.718,75
64 196.747,06 90,18 857,74 947,92 196.747,06 6.555,99 54.110,68 60.666,67
65 195.889,32 89,78 858,13 947,92 195.889,32 6.645,77 54.968,81 61.614,58
66 195.031,19 89,39 858,53 947,92 195.031,19 6.735,16 55.827,34 62.562,50
67 194.172,66 89,00 858,92 947,92 194.172,66 6.824,16 56.686,26 63.510,42
68 193.313,74 88,60 859,31 947,92 193.313,74 6.912,76 57.545,58 64.458,33
69 192.454,42 88,21 859,71 947,92 192.454,42 7.000,97 58.405,28 65.406,25
70 191.594,72 87,81 860,10 947,92 191.594,72 7.088,78 59.265,39 66.354,17
71 190.734,61 87,42 860,50 947,92 190.734,61 7.176,20 60.125,88 67.302,08
72 189.874,12 87,03 860,89 947,92 189.874,12 7.263,23 60.986,77 68.250,00
73 189.013,23 86,63 861,29 947,92 189.013,23 7.349,86 61.848,06 69.197,92
74 188.151,94 86,24 861,68 947,92 188.151,94 7.436,09 62.709,74 70.145,83
75 187.290,26 85,84 862,08 947,92 187.290,26 7.521,94 63.571,81 71.093,75
76 186.428,19 85,45 862,47 947,92 186.428,19 7.607,38 64.434,29 72.041,67
77 185.565,71 85,05 862,87 947,92 185.565,71 7.692,43 65.297,15 72.989,58
78 184.702,85 84,66 863,26 947,92 184.702,85 7.777,09 66.160,41 73.937,50
79 183.839,59 84,26 863,66 947,92 183.839,59 7.861,35 67.024,07 74.885,42
80 182.975,93 83,86 864,05 947,92 182.975,93 7.945,21 67.888,12 75.833,33
81 182.111,88 83,47 864,45 947,92 182.111,88 8.028,68 68.752,57 76.781,25
82 181.247,43 83,07 864,84 947,92 181.247,43 8.111,75 69.617,42 77.729,17
83 180.382,58 82,68 865,24 947,92 180.382,58 8.194,43 70.482,66 78.677,08
84 179.517,34 82,28 865,64 947,92 179.517,34 8.276,71 71.348,29 79.625,00
85 178.651,71 81,88 866,03 947,92 178.651,71 8.358,59 72.214,33 80.572,92
86 177.785,67 81,49 866,43 947,92 177.785,67 8.440,07 73.080,76 81.520,83
87 176.919,24 81,09 866,83 947,92 176.919,24 8.521,16 73.947,59 82.468,75
88 176.052,41 80,69 867,23 947,92 176.052,41 8.601,85 74.814,82 83.416,67
89 175.185,18 80,29 867,62 947,92 175.185,18 8.682,14 75.682,44 84.364,58
90 174.317,56 79,90 868,02 947,92 174.317,56 8.762,04 76.550,46 85.312,50
91 173.449,54 79,50 868,42 947,92 173.449,54 8.841,54 77.418,88 86.260,42
92 172.581,12 79,10 868,82 947,92 172.581,12 8.920,64 78.287,70 87.208,33
93 171.712,30 78,70 869,22 947,92 171.712,30 8.999,34 79.156,91 88.156,25
94 170.843,09 78,30 869,61 947,92 170.843,09 9.077,64 80.026,52 89.104,17
95 169.973,48 77,90 870,01 947,92 169.973,48 9.155,55 80.896,54 90.052,08
96 169.103,46 77,51 870,41 947,92 169.103,46 9.233,05 81.766,95 91.000,00
97 168.233,05 77,11 870,81 947,92 168.233,05 9.310,16 82.637,76 91.947,92
98 167.362,24 76,71 871,21 947,92 167.362,24 9.386,87 83.508,97 92.895,83
99 166.491,03 76,31 871,61 947,92 166.491,03 9.463,18 84.380,57 93.843,75
100 165.619,43 75,91 872,01 947,92 165.619,43 9.539,08 85.252,58 94.791,67
101 164.747,42 75,51 872,41 947,92 164.747,42 9.614,59 86.124,99 95.739,58
102 163.875,01 75,11 872,81 947,92 163.875,01 9.689,70 86.997,80 96.687,50
103 163.002,20 74,71 873,21 947,92 163.002,20 9.764,41 87.871,00 97.635,42
104 162.129,00 74,31 873,61 947,92 162.129,00 9.838,72 88.744,61 98.583,33
105 161.255,39 73,91 874,01 947,92 161.255,39 9.912,63 89.618,62 99.531,25
106 160.381,38 73,51 874,41 947,92 160.381,38 9.986,14 90.493,03 100.479,17
107 159.506,97 73,11 874,81 947,92 159.506,97 10.059,25 91.367,84 101.427,08
108 158.632,16 72,71 875,21 947,92 158.632,16 10.131,95 92.243,05 102.375,00
109 157.756,95 72,31 875,61 947,92 157.756,95 10.204,26 93.118,66 103.322,92
110 156.881,34 71,90 876,01 947,92 156.881,34 10.276,16 93.994,67 104.270,83
111 156.005,33 71,50 876,41 947,92 156.005,33 10.347,66 94.871,09 105.218,75
112 155.128,91 71,10 876,82 947,92 155.128,91 10.418,76 95.747,90 106.166,67
113 154.252,10 70,70 877,22 947,92 154.252,10 10.489,46 96.625,12 107.114,58
114 153.374,88 70,30 877,62 947,92 153.374,88 10.559,76 97.502,74 108.062,50
115 152.497,26 69,89 878,02 947,92 152.497,26 10.629,65 98.380,76 109.010,42
116 151.619,24 69,49 878,42 947,92 151.619,24 10.699,15 99.259,19 109.958,33
117 150.740,81 69,09 878,83 947,92 150.740,81 10.768,24 100.138,01 110.906,25
118 149.861,99 68,69 879,23 947,92 149.861,99 10.836,92 101.017,24 111.854,17
119 148.982,76 68,28 879,63 947,92 148.982,76 10.905,21 101.896,88 112.802,08
120 148.103,12 67,88 880,04 947,92 148.103,12 10.973,09 102.776,91 113.750,00
121 147.223,09 67,48 880,44 947,92 147.223,09 11.040,56 103.657,35 114.697,92
122 146.342,65 67,07 880,84 947,92 146.342,65 11.107,64 104.538,20 115.645,83
123 145.461,80 66,67 881,25 947,92 145.461,80 11.174,31 105.419,44 116.593,75
124 144.580,56 66,27 881,65 947,92 144.580,56 11.240,57 106.301,09 117.541,67
125 143.698,91 65,86 882,05 947,92 143.698,91 11.306,44 107.183,15 118.489,58
126 142.816,85 65,46 882,46 947,92 142.816,85 11.371,89 108.065,61 119.437,50
127 141.934,39 65,05 882,86 947,92 141.934,39 11.436,95 108.948,47 120.385,42
128 141.051,53 64,65 883,27 947,92 141.051,53 11.501,60 109.831,74 121.333,33
129 140.168,26 64,24 883,67 947,92 140.168,26 11.565,84 110.715,41 122.281,25
130 139.284,59 63,84 884,08 947,92 139.284,59 11.629,68 111.599,49 123.229,17
131 138.400,51 63,43 884,48 947,92 138.400,51 11.693,11 112.483,97 124.177,08
132 137.516,03 63,03 884,89 947,92 137.516,03 11.756,14 113.368,86 125.125,00
133 136.631,14 62,62 885,29 947,92 136.631,14 11.818,76 114.254,15 126.072,92
134 135.745,85 62,22 885,70 947,92 135.745,85 11.880,98 115.139,85 127.020,83
135 134.860,15 61,81 886,11 947,92 134.860,15 11.942,79 116.025,96 127.968,75
136 133.974,04 61,40 886,51 947,92 133.974,04 12.004,20 116.912,47 128.916,67
137 133.087,53 61,00 886,92 947,92 133.087,53 12.065,19 117.799,39 129.864,58
138 132.200,61 60,59 887,32 947,92 132.200,61 12.125,79 118.686,71 130.812,50
139 131.313,29 60,19 887,73 947,92 131.313,29 12.185,97 119.574,45 131.760,42
140 130.425,55 59,78 888,14 947,92 130.425,55 12.245,75 120.462,58 132.708,33
141 129.537,42 59,37 888,55 947,92 129.537,42 12.305,12 121.351,13 133.656,25
142 128.648,87 58,96 888,95 947,92 128.648,87 12.364,08 122.240,08 134.604,17
143 127.759,92 58,56 889,36 947,92 127.759,92 12.422,64 123.129,44 135.552,08
144 126.870,56 58,15 889,77 947,92 126.870,56 12.480,79 124.019,21 136.500,00
145 125.980,79 57,74 890,18 947,92 125.980,79 12.538,53 124.909,39 137.447,92
146 125.090,61 57,33 890,58 947,92 125.090,61 12.595,86 125.799,97 138.395,83
147 124.200,03 56,93 890,99 947,92 124.200,03 12.652,79 126.690,96 139.343,75
148 123.309,04 56,52 891,40 947,92 123.309,04 12.709,31 127.582,36 140.291,67
149 122.417,64 56,11 891,81 947,92 122.417,64 12.765,41 128.474,17 141.239,58
150 121.525,83 55,70 892,22 947,92 121.525,83 12.821,11 129.366,39 142.187,50
151 120.633,61 55,29 892,63 947,92 120.633,61 12.876,40 130.259,01 143.135,42
152 119.740,99 54,88 893,04 947,92 119.740,99 12.931,29 131.152,05 144.083,33
153 118.847,95 54,47 893,44 947,92 118.847,95 12.985,76 132.045,49 145.031,25
154 117.954,51 54,06 893,85 947,92 117.954,51 13.039,82 132.939,35 145.979,17
155 117.060,65 53,65 894,26 947,92 117.060,65 13.093,47 133.833,61 146.927,08
156 116.166,39 53,24 894,67 947,92 116.166,39 13.146,72 134.728,28 147.875,00
157 115.271,72 52,83 895,08 947,92 115.271,72 13.199,55 135.623,37 148.822,92
158 114.376,63 52,42 895,49 947,92 114.376,63 13.251,97 136.518,86 149.770,83
159 113.481,14 52,01 895,90 947,92 113.481,14 13.303,98 137.414,77 150.718,75
160 112.585,23 51,60 896,32 947,92 112.585,23 13.355,58 138.311,08 151.666,67
161 111.688,92 51,19 896,73 947,92 111.688,92 13.406,78 139.207,81 152.614,58
162 110.792,19 50,78 897,14 947,92 110.792,19 13.457,56 140.104,94 153.562,50
163 109.895,06 50,37 897,55 947,92 109.895,06 13.507,92 141.002,49 154.510,42
164 108.997,51 49,96 897,96 947,92 108.997,51 13.557,88 141.900,45 155.458,33
165 108.099,55 49,55 898,37 947,92 108.099,55 13.607,43 142.798,82 156.406,25
166 107.201,18 49,13 898,78 947,92 107.201,18 13.656,56 143.697,61 157.354,17
167 106.302,39 48,72 899,19 947,92 106.302,39 13.705,28 144.596,80 158.302,08
168 105.403,20 48,31 899,61 947,92 105.403,20 13.753,59 145.496,41 159.250,00
169 104.503,59 47,90 900,02 947,92 104.503,59 13.801,49 146.396,43 160.197,92
170 103.603,57 47,48 900,43 947,92 103.603,57 13.848,97 147.296,86 161.145,83
171 102.703,14 47,07 900,84 947,92 102.703,14 13.896,05 148.197,70 162.093,75
172 101.802,30 46,66 901,26 947,92 101.802,30 13.942,71 149.098,96 163.041,67
173 100.901,04 46,25 901,67 947,92 100.901,04 13.988,95 150.000,63 163.989,58
174 99.999,37 45,83 902,08 947,92 99.999,37 14.034,79 150.902,71 164.937,50
175 99.097,29 45,42 902,50 947,92 99.097,29 14.080,21 151.805,21 165.885,42
176 98.194,79 45,01 902,91 947,92 98.194,79 14.125,21 152.708,12 166.833,33
177 97.291,88 44,59 903,32 947,92 97.291,88 14.169,80 153.611,45 167.781,25
178 96.388,55 44,18 903,74 947,92 96.388,55 14.213,98 154.515,18 168.729,17
179 95.484,82 43,76 904,15 947,92 95.484,82 14.257,75 155.419,34 169.677,08
180 94.580,66 43,35 904,57 947,92 94.580,66 14.301,10 156.323,90 170.625,00
x
CE-Baufinanz Baufinanzierung
  • 0,82%
  • gebundener Sollzins*
  • 0,82%
  • effektiver Jahreszins*
  • 1.004,17€
  • Monatsrate
  • Gesamtzahlung :180.750,00 EUR
  • Tilgungsanteil :159.557,22 EUR
  • Zinsanteil :21.192,78 EUR
  • Restschuld :90.442,78 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
1 250.000,00 170,83 833,33 1.004,17 249.166,67 170,83 833,33 1.004,17
2 249.166,67 170,26 833,90 1.004,17 249.166,67 341,10 1.667,24 2.008,33
3 248.332,76 169,69 834,47 1.004,17 248.332,76 510,79 2.501,71 3.012,50
4 247.498,29 169,12 835,04 1.004,17 247.498,29 679,92 3.336,75 4.016,67
5 246.663,25 168,55 835,61 1.004,17 246.663,25 848,47 4.172,37 5.020,83
6 245.827,63 167,98 836,18 1.004,17 245.827,63 1.016,45 5.008,55 6.025,00
7 244.991,45 167,41 836,76 1.004,17 244.991,45 1.183,86 5.845,31 7.029,17
8 244.154,69 166,84 837,33 1.004,17 244.154,69 1.350,70 6.682,63 8.033,33
9 243.317,37 166,27 837,90 1.004,17 243.317,37 1.516,97 7.520,53 9.037,50
10 242.479,47 165,69 838,47 1.004,17 242.479,47 1.682,66 8.359,01 10.041,67
11 241.640,99 165,12 839,05 1.004,17 241.640,99 1.847,78 9.198,05 11.045,83
12 240.801,95 164,55 839,62 1.004,17 240.801,95 2.012,33 10.037,67 12.050,00
13 239.962,33 163,97 840,19 1.004,17 239.962,33 2.176,31 10.877,86 13.054,17
14 239.122,14 163,40 840,77 1.004,17 239.122,14 2.339,71 11.718,63 14.058,33
15 238.281,37 162,83 841,34 1.004,17 238.281,37 2.502,53 12.559,97 15.062,50
16 237.440,03 162,25 841,92 1.004,17 237.440,03 2.664,78 13.401,89 16.066,67
17 236.598,11 161,68 842,49 1.004,17 236.598,11 2.826,46 14.244,38 17.070,83
18 235.755,62 161,10 843,07 1.004,17 235.755,62 2.987,56 15.087,44 18.075,00
19 234.912,56 160,52 843,64 1.004,17 234.912,56 3.148,08 15.931,09 19.079,17
20 234.068,91 159,95 844,22 1.004,17 234.068,91 3.308,03 16.775,31 20.083,33
21 233.224,69 159,37 844,80 1.004,17 233.224,69 3.467,40 17.620,10 21.087,50
22 232.379,90 158,79 845,37 1.004,17 232.379,90 3.626,19 18.465,48 22.091,67
23 231.534,52 158,22 845,95 1.004,17 231.534,52 3.784,41 19.311,43 23.095,83
24 230.688,57 157,64 846,53 1.004,17 230.688,57 3.942,04 20.157,96 24.100,00
25 229.842,04 157,06 847,11 1.004,17 229.842,04 4.099,10 21.005,07 25.104,17
26 228.994,93 156,48 847,69 1.004,17 228.994,93 4.255,58 21.852,75 26.108,33
27 228.147,25 155,90 848,27 1.004,17 228.147,25 4.411,48 22.701,02 27.112,50
28 227.298,98 155,32 848,85 1.004,17 227.298,98 4.566,80 23.549,86 28.116,67
29 226.450,14 154,74 849,43 1.004,17 226.450,14 4.721,54 24.399,29 29.120,83
30 225.600,71 154,16 850,01 1.004,17 225.600,71 4.875,70 25.249,30 30.125,00
31 224.750,70 153,58 850,59 1.004,17 224.750,70 5.029,28 26.099,88 31.129,17
32 223.900,12 153,00 851,17 1.004,17 223.900,12 5.182,28 26.951,05 32.133,33
33 223.048,95 152,42 851,75 1.004,17 223.048,95 5.334,70 27.802,80 33.137,50
34 222.197,20 151,83 852,33 1.004,17 222.197,20 5.486,53 28.655,13 34.141,67
35 221.344,87 151,25 852,91 1.004,17 221.344,87 5.637,79 29.508,05 35.145,83
36 220.491,95 150,67 853,50 1.004,17 220.491,95 5.788,46 30.361,54 36.150,00
37 219.638,46 150,09 854,08 1.004,17 219.638,46 5.938,54 31.215,62 37.154,17
38 218.784,38 149,50 854,66 1.004,17 218.784,38 6.088,04 32.070,29 38.158,33
39 217.929,71 148,92 855,25 1.004,17 217.929,71 6.236,96 32.925,54 39.162,50
40 217.074,46 148,33 855,83 1.004,17 217.074,46 6.385,30 33.781,37 40.166,67
41 216.218,63 147,75 856,42 1.004,17 216.218,63 6.533,05 34.637,79 41.170,83
42 215.362,21 147,16 857,00 1.004,17 215.362,21 6.680,21 35.494,79 42.175,00
43 214.505,21 146,58 857,59 1.004,17 214.505,21 6.826,79 36.352,38 43.179,17
44 213.647,62 145,99 858,17 1.004,17 213.647,62 6.972,78 37.210,55 44.183,33
45 212.789,45 145,41 858,76 1.004,17 212.789,45 7.118,19 38.069,31 45.187,50
46 211.930,69 144,82 859,35 1.004,17 211.930,69 7.263,01 38.928,66 46.191,67
47 211.071,34 144,23 859,93 1.004,17 211.071,34 7.407,24 39.788,59 47.195,83
48 210.211,41 143,64 860,52 1.004,17 210.211,41 7.550,88 40.649,12 48.200,00
49 209.350,88 143,06 861,11 1.004,17 209.350,88 7.693,94 41.510,23 49.204,17
50 208.489,77 142,47 861,70 1.004,17 208.489,77 7.836,41 42.371,92 50.208,33
51 207.628,08 141,88 862,29 1.004,17 207.628,08 7.978,29 43.234,21 51.212,50
52 206.765,79 141,29 862,88 1.004,17 206.765,79 8.119,58 44.097,09 52.216,67
53 205.902,91 140,70 863,47 1.004,17 205.902,91 8.260,28 44.960,56 53.220,83
54 205.039,44 140,11 864,06 1.004,17 205.039,44 8.400,39 45.824,61 54.225,00
55 204.175,39 139,52 864,65 1.004,17 204.175,39 8.539,91 46.689,26 55.229,17
56 203.310,74 138,93 865,24 1.004,17 203.310,74 8.678,84 47.554,50 56.233,33
57 202.445,50 138,34 865,83 1.004,17 202.445,50 8.817,18 48.420,32 57.237,50
58 201.579,68 137,75 866,42 1.004,17 201.579,68 8.954,92 49.286,75 58.241,67
59 200.713,25 137,15 867,01 1.004,17 200.713,25 9.092,08 50.153,76 59.245,83
60 199.846,24 136,56 867,61 1.004,17 199.846,24 9.228,64 51.021,36 60.250,00
61 198.978,64 135,97 868,20 1.004,17 198.978,64 9.364,61 51.889,56 61.254,17
62 198.110,44 135,38 868,79 1.004,17 198.110,44 9.499,98 52.758,35 62.258,33
63 197.241,65 134,78 869,38 1.004,17 197.241,65 9.634,76 53.627,74 63.262,50
64 196.372,26 134,19 869,98 1.004,17 196.372,26 9.768,95 54.497,72 64.266,67
65 195.502,28 133,59 870,57 1.004,17 195.502,28 9.902,54 55.368,29 65.270,83
66 194.631,71 133,00 871,17 1.004,17 194.631,71 10.035,54 56.239,46 66.275,00
67 193.760,54 132,40 871,76 1.004,17 193.760,54 10.167,95 57.111,22 67.279,17
68 192.888,78 131,81 872,36 1.004,17 192.888,78 10.299,75 57.983,58 68.283,33
69 192.016,42 131,21 872,96 1.004,17 192.016,42 10.430,96 58.856,54 69.287,50
70 191.143,46 130,61 873,55 1.004,17 191.143,46 10.561,58 59.730,09 70.291,67
71 190.269,91 130,02 874,15 1.004,17 190.269,91 10.691,60 60.604,24 71.295,83
72 189.395,76 129,42 874,75 1.004,17 189.395,76 10.821,02 61.478,98 72.300,00
73 188.521,02 128,82 875,34 1.004,17 188.521,02 10.949,84 62.354,33 73.304,17
74 187.645,67 128,22 875,94 1.004,17 187.645,67 11.078,06 63.230,27 74.308,33
75 186.769,73 127,63 876,54 1.004,17 186.769,73 11.205,69 64.106,81 75.312,50
76 185.893,19 127,03 877,14 1.004,17 185.893,19 11.332,72 64.983,95 76.316,67
77 185.016,05 126,43 877,74 1.004,17 185.016,05 11.459,14 65.861,69 77.320,83
78 184.138,31 125,83 878,34 1.004,17 184.138,31 11.584,97 66.740,03 78.325,00
79 183.259,97 125,23 878,94 1.004,17 183.259,97 11.710,20 67.618,97 79.329,17
80 182.381,03 124,63 879,54 1.004,17 182.381,03 11.834,83 68.498,51 80.333,33
81 181.501,49 124,03 880,14 1.004,17 181.501,49 11.958,85 69.378,65 81.337,50
82 180.621,35 123,42 880,74 1.004,17 180.621,35 12.082,28 70.259,39 82.341,67
83 179.740,61 122,82 881,34 1.004,17 179.740,61 12.205,10 71.140,73 83.345,83
84 178.859,27 122,22 881,95 1.004,17 178.859,27 12.327,32 72.022,68 84.350,00
85 177.977,32 121,62 882,55 1.004,17 177.977,32 12.448,94 72.905,23 85.354,17
86 177.094,77 121,01 883,15 1.004,17 177.094,77 12.569,95 73.788,38 86.358,33
87 176.211,62 120,41 883,76 1.004,17 176.211,62 12.690,36 74.672,14 87.362,50
88 175.327,86 119,81 884,36 1.004,17 175.327,86 12.810,17 75.556,49 88.366,67
89 174.443,51 119,20 884,96 1.004,17 174.443,51 12.929,38 76.441,46 89.370,83
90 173.558,54 118,60 885,57 1.004,17 173.558,54 13.047,97 77.327,03 90.375,00
91 172.672,97 117,99 886,17 1.004,17 172.672,97 13.165,97 78.213,20 91.379,17
92 171.786,80 117,39 886,78 1.004,17 171.786,80 13.283,35 79.099,98 92.383,33
93 170.900,02 116,78 887,38 1.004,17 170.900,02 13.400,14 79.987,36 93.387,50
94 170.012,64 116,18 887,99 1.004,17 170.012,64 13.516,31 80.875,36 94.391,67
95 169.124,64 115,57 888,60 1.004,17 169.124,64 13.631,88 81.763,95 95.395,83
96 168.236,05 114,96 889,21 1.004,17 168.236,05 13.746,84 82.653,16 96.400,00
97 167.346,84 114,35 889,81 1.004,17 167.346,84 13.861,19 83.542,97 97.404,17
98 166.457,03 113,75 890,42 1.004,17 166.457,03 13.974,94 84.433,39 98.408,33
99 165.566,61 113,14 891,03 1.004,17 165.566,61 14.088,08 85.324,42 99.412,50
100 164.675,58 112,53 891,64 1.004,17 164.675,58 14.200,61 86.216,06 100.416,67
101 163.783,94 111,92 892,25 1.004,17 163.783,94 14.312,53 87.108,31 101.420,83
102 162.891,69 111,31 892,86 1.004,17 162.891,69 14.423,83 88.001,17 102.425,00
103 161.998,83 110,70 893,47 1.004,17 161.998,83 14.534,53 88.894,63 103.429,17
104 161.105,37 110,09 894,08 1.004,17 161.105,37 14.644,62 89.788,71 104.433,33
105 160.211,29 109,48 894,69 1.004,17 160.211,29 14.754,10 90.683,40 105.437,50
106 159.316,60 108,87 895,30 1.004,17 159.316,60 14.862,97 91.578,70 106.441,67
107 158.421,30 108,25 895,91 1.004,17 158.421,30 14.971,22 92.474,61 107.445,83
108 157.525,39 107,64 896,52 1.004,17 157.525,39 15.078,86 93.371,14 108.450,00
109 156.628,86 107,03 897,14 1.004,17 156.628,86 15.185,89 94.268,27 109.454,17
110 155.731,73 106,42 897,75 1.004,17 155.731,73 15.292,31 95.166,02 110.458,33
111 154.833,98 105,80 898,36 1.004,17 154.833,98 15.398,11 96.064,39 111.462,50
112 153.935,61 105,19 898,98 1.004,17 153.935,61 15.503,30 96.963,36 112.466,67
113 153.036,64 104,58 899,59 1.004,17 153.036,64 15.607,88 97.862,96 113.470,83
114 152.137,04 103,96 900,21 1.004,17 152.137,04 15.711,84 98.763,16 114.475,00
115 151.236,84 103,35 900,82 1.004,17 151.236,84 15.815,18 99.663,98 115.479,17
116 150.336,02 102,73 901,44 1.004,17 150.336,02 15.917,91 100.565,42 116.483,33
117 149.434,58 102,11 902,05 1.004,17 149.434,58 16.020,03 101.467,47 117.487,50
118 148.532,53 101,50 902,67 1.004,17 148.532,53 16.121,52 102.370,14 118.491,67
119 147.629,86 100,88 903,29 1.004,17 147.629,86 16.222,40 103.273,43 119.495,83
120 146.726,57 100,26 903,90 1.004,17 146.726,57 16.322,67 104.177,33 120.500,00
121 145.822,67 99,65 904,52 1.004,17 145.822,67 16.422,31 105.081,85 121.504,17
122 144.918,15 99,03 905,14 1.004,17 144.918,15 16.521,34 105.986,99 122.508,33
123 144.013,01 98,41 905,76 1.004,17 144.013,01 16.619,75 106.892,75 123.512,50
124 143.107,25 97,79 906,38 1.004,17 143.107,25 16.717,54 107.799,13 124.516,67
125 142.200,87 97,17 907,00 1.004,17 142.200,87 16.814,71 108.706,12 125.520,83
126 141.293,88 96,55 907,62 1.004,17 141.293,88 16.911,26 109.613,74 126.525,00
127 140.386,26 95,93 908,24 1.004,17 140.386,26 17.007,19 110.521,98 127.529,17
128 139.478,02 95,31 908,86 1.004,17 139.478,02 17.102,50 111.430,83 128.533,33
129 138.569,17 94,69 909,48 1.004,17 138.569,17 17.197,19 112.340,31 129.537,50
130 137.659,69 94,07 910,10 1.004,17 137.659,69 17.291,26 113.250,41 130.541,67
131 136.749,59 93,45 910,72 1.004,17 136.749,59 17.384,70 114.161,13 131.545,83
132 135.838,87 92,82 911,34 1.004,17 135.838,87 17.477,53 115.072,47 132.550,00
133 134.927,53 92,20 911,97 1.004,17 134.927,53 17.569,73 115.984,44 133.554,17
134 134.015,56 91,58 912,59 1.004,17 134.015,56 17.661,30 116.897,03 134.558,33
135 133.102,97 90,95 913,21 1.004,17 133.102,97 17.752,26 117.810,24 135.562,50
136 132.189,76 90,33 913,84 1.004,17 132.189,76 17.842,59 118.724,08 136.566,67
137 131.275,92 89,71 914,46 1.004,17 131.275,92 17.932,29 119.638,54 137.570,83
138 130.361,46 89,08 915,09 1.004,17 130.361,46 18.021,37 120.553,63 138.575,00
139 129.446,37 88,46 915,71 1.004,17 129.446,37 18.109,83 121.469,34 139.579,17
140 128.530,66 87,83 916,34 1.004,17 128.530,66 18.197,66 122.385,68 140.583,33
141 127.614,32 87,20 916,96 1.004,17 127.614,32 18.284,86 123.302,64 141.587,50
142 126.697,36 86,58 917,59 1.004,17 126.697,36 18.371,44 124.220,23 142.591,67
143 125.779,77 85,95 918,22 1.004,17 125.779,77 18.457,39 125.138,45 143.595,83
144 124.861,55 85,32 918,84 1.004,17 124.861,55 18.542,71 126.057,29 144.600,00
145 123.942,71 84,69 919,47 1.004,17 123.942,71 18.627,40 126.976,76 145.604,17
146 123.023,24 84,07 920,10 1.004,17 123.023,24 18.711,47 127.896,87 146.608,33
147 122.103,13 83,44 920,73 1.004,17 122.103,13 18.794,91 128.817,59 147.612,50
148 121.182,41 82,81 921,36 1.004,17 121.182,41 18.877,71 129.738,95 148.616,67
149 120.261,05 82,18 921,99 1.004,17 120.261,05 18.959,89 130.660,94 149.620,83
150 119.339,06 81,55 922,62 1.004,17 119.339,06 19.041,44 131.583,56 150.625,00
151 118.416,44 80,92 923,25 1.004,17 118.416,44 19.122,36 132.506,81 151.629,17
152 117.493,19 80,29 923,88 1.004,17 117.493,19 19.202,64 133.430,69 152.633,33
153 116.569,31 79,66 924,51 1.004,17 116.569,31 19.282,30 134.355,20 153.637,50
154 115.644,80 79,02 925,14 1.004,17 115.644,80 19.361,32 135.280,34 154.641,67
155 114.719,66 78,39 925,77 1.004,17 114.719,66 19.439,72 136.206,12 155.645,83
156 113.793,88 77,76 926,41 1.004,17 113.793,88 19.517,48 137.132,52 156.650,00
157 112.867,48 77,13 927,04 1.004,17 112.867,48 19.594,60 138.059,57 157.654,17
158 111.940,43 76,49 927,67 1.004,17 111.940,43 19.671,09 138.987,24 158.658,33
159 111.012,76 75,86 928,31 1.004,17 111.012,76 19.746,95 139.915,55 159.662,50
160 110.084,45 75,22 928,94 1.004,17 110.084,45 19.822,18 140.844,49 160.666,67
161 109.155,51 74,59 929,58 1.004,17 109.155,51 19.896,77 141.774,07 161.670,83
162 108.225,93 73,95 930,21 1.004,17 108.225,93 19.970,72 142.704,28 162.675,00
163 107.295,72 73,32 930,85 1.004,17 107.295,72 20.044,04 143.635,13 163.679,17
164 106.364,87 72,68 931,48 1.004,17 106.364,87 20.116,72 144.566,61 164.683,33
165 105.433,39 72,05 932,12 1.004,17 105.433,39 20.188,77 145.498,73 165.687,50
166 104.501,27 71,41 932,76 1.004,17 104.501,27 20.260,18 146.431,49 166.691,67
167 103.568,51 70,77 933,39 1.004,17 103.568,51 20.330,95 147.364,88 167.695,83
168 102.635,12 70,13 934,03 1.004,17 102.635,12 20.401,08 148.298,92 168.700,00
169 101.701,08 69,50 934,67 1.004,17 101.701,08 20.470,58 149.233,59 169.704,17
170 100.766,41 68,86 935,31 1.004,17 100.766,41 20.539,44 150.168,90 170.708,33
171 99.831,10 68,22 935,95 1.004,17 99.831,10 20.607,65 151.104,85 171.712,50
172 98.895,15 67,58 936,59 1.004,17 98.895,15 20.675,23 152.041,43 172.716,67
173 97.958,57 66,94 937,23 1.004,17 97.958,57 20.742,17 152.978,66 173.720,83
174 97.021,34 66,30 937,87 1.004,17 97.021,34 20.808,47 153.916,53 174.725,00
175 96.083,47 65,66 938,51 1.004,17 96.083,47 20.874,13 154.855,04 175.729,17
176 95.144,96 65,02 939,15 1.004,17 95.144,96 20.939,14 155.794,19 176.733,33
177 94.205,81 64,37 939,79 1.004,17 94.205,81 21.003,52 156.733,98 177.737,50
178 93.266,02 63,73 940,43 1.004,17 93.266,02 21.067,25 157.674,42 178.741,67
179 92.325,58 63,09 941,08 1.004,17 92.325,58 21.130,34 158.615,50 179.745,83
180 91.384,50 62,45 941,72 1.004,17 91.384,50 21.192,78 159.557,22 180.750,00
x
HypoVereinsbank Immobilienfinanzierung
  • 0,82%
  • gebundener Sollzins*
  • 0,82%
  • effektiver Jahreszins*
  • 1.004,17€
  • Monatsrate
  • Gesamtzahlung :180.750,00 EUR
  • Tilgungsanteil :159.557,22 EUR
  • Zinsanteil :21.192,78 EUR
  • Restschuld :90.442,78 EUR
Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 200.000,00 EUR; Kreditrate: 390,00 EUR; Gesamtbetrag: 46.800,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 0,34 %; Gebundener Sollzins: 0,34 %; 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
1 250.000,00 170,83 833,33 1.004,17 249.166,67 170,83 833,33 1.004,17
2 249.166,67 170,26 833,90 1.004,17 249.166,67 341,10 1.667,24 2.008,33
3 248.332,76 169,69 834,47 1.004,17 248.332,76 510,79 2.501,71 3.012,50
4 247.498,29 169,12 835,04 1.004,17 247.498,29 679,92 3.336,75 4.016,67
5 246.663,25 168,55 835,61 1.004,17 246.663,25 848,47 4.172,37 5.020,83
6 245.827,63 167,98 836,18 1.004,17 245.827,63 1.016,45 5.008,55 6.025,00
7 244.991,45 167,41 836,76 1.004,17 244.991,45 1.183,86 5.845,31 7.029,17
8 244.154,69 166,84 837,33 1.004,17 244.154,69 1.350,70 6.682,63 8.033,33
9 243.317,37 166,27 837,90 1.004,17 243.317,37 1.516,97 7.520,53 9.037,50
10 242.479,47 165,69 838,47 1.004,17 242.479,47 1.682,66 8.359,01 10.041,67
11 241.640,99 165,12 839,05 1.004,17 241.640,99 1.847,78 9.198,05 11.045,83
12 240.801,95 164,55 839,62 1.004,17 240.801,95 2.012,33 10.037,67 12.050,00
13 239.962,33 163,97 840,19 1.004,17 239.962,33 2.176,31 10.877,86 13.054,17
14 239.122,14 163,40 840,77 1.004,17 239.122,14 2.339,71 11.718,63 14.058,33
15 238.281,37 162,83 841,34 1.004,17 238.281,37 2.502,53 12.559,97 15.062,50
16 237.440,03 162,25 841,92 1.004,17 237.440,03 2.664,78 13.401,89 16.066,67
17 236.598,11 161,68 842,49 1.004,17 236.598,11 2.826,46 14.244,38 17.070,83
18 235.755,62 161,10 843,07 1.004,17 235.755,62 2.987,56 15.087,44 18.075,00
19 234.912,56 160,52 843,64 1.004,17 234.912,56 3.148,08 15.931,09 19.079,17
20 234.068,91 159,95 844,22 1.004,17 234.068,91 3.308,03 16.775,31 20.083,33
21 233.224,69 159,37 844,80 1.004,17 233.224,69 3.467,40 17.620,10 21.087,50
22 232.379,90 158,79 845,37 1.004,17 232.379,90 3.626,19 18.465,48 22.091,67
23 231.534,52 158,22 845,95 1.004,17 231.534,52 3.784,41 19.311,43 23.095,83
24 230.688,57 157,64 846,53 1.004,17 230.688,57 3.942,04 20.157,96 24.100,00
25 229.842,04 157,06 847,11 1.004,17 229.842,04 4.099,10 21.005,07 25.104,17
26 228.994,93 156,48 847,69 1.004,17 228.994,93 4.255,58 21.852,75 26.108,33
27 228.147,25 155,90 848,27 1.004,17 228.147,25 4.411,48 22.701,02 27.112,50
28 227.298,98 155,32 848,85 1.004,17 227.298,98 4.566,80 23.549,86 28.116,67
29 226.450,14 154,74 849,43 1.004,17 226.450,14 4.721,54 24.399,29 29.120,83
30 225.600,71 154,16 850,01 1.004,17 225.600,71 4.875,70 25.249,30 30.125,00
31 224.750,70 153,58 850,59 1.004,17 224.750,70 5.029,28 26.099,88 31.129,17
32 223.900,12 153,00 851,17 1.004,17 223.900,12 5.182,28 26.951,05 32.133,33
33 223.048,95 152,42 851,75 1.004,17 223.048,95 5.334,70 27.802,80 33.137,50
34 222.197,20 151,83 852,33 1.004,17 222.197,20 5.486,53 28.655,13 34.141,67
35 221.344,87 151,25 852,91 1.004,17 221.344,87 5.637,79 29.508,05 35.145,83
36 220.491,95 150,67 853,50 1.004,17 220.491,95 5.788,46 30.361,54 36.150,00
37 219.638,46 150,09 854,08 1.004,17 219.638,46 5.938,54 31.215,62 37.154,17
38 218.784,38 149,50 854,66 1.004,17 218.784,38 6.088,04 32.070,29 38.158,33
39 217.929,71 148,92 855,25 1.004,17 217.929,71 6.236,96 32.925,54 39.162,50
40 217.074,46 148,33 855,83 1.004,17 217.074,46 6.385,30 33.781,37 40.166,67
41 216.218,63 147,75 856,42 1.004,17 216.218,63 6.533,05 34.637,79 41.170,83
42 215.362,21 147,16 857,00 1.004,17 215.362,21 6.680,21 35.494,79 42.175,00
43 214.505,21 146,58 857,59 1.004,17 214.505,21 6.826,79 36.352,38 43.179,17
44 213.647,62 145,99 858,17 1.004,17 213.647,62 6.972,78 37.210,55 44.183,33
45 212.789,45 145,41 858,76 1.004,17 212.789,45 7.118,19 38.069,31 45.187,50
46 211.930,69 144,82 859,35 1.004,17 211.930,69 7.263,01 38.928,66 46.191,67
47 211.071,34 144,23 859,93 1.004,17 211.071,34 7.407,24 39.788,59 47.195,83
48 210.211,41 143,64 860,52 1.004,17 210.211,41 7.550,88 40.649,12 48.200,00
49 209.350,88 143,06 861,11 1.004,17 209.350,88 7.693,94 41.510,23 49.204,17
50 208.489,77 142,47 861,70 1.004,17 208.489,77 7.836,41 42.371,92 50.208,33
51 207.628,08 141,88 862,29 1.004,17 207.628,08 7.978,29 43.234,21 51.212,50
52 206.765,79 141,29 862,88 1.004,17 206.765,79 8.119,58 44.097,09 52.216,67
53 205.902,91 140,70 863,47 1.004,17 205.902,91 8.260,28 44.960,56 53.220,83
54 205.039,44 140,11 864,06 1.004,17 205.039,44 8.400,39 45.824,61 54.225,00
55 204.175,39 139,52 864,65 1.004,17 204.175,39 8.539,91 46.689,26 55.229,17
56 203.310,74 138,93 865,24 1.004,17 203.310,74 8.678,84 47.554,50 56.233,33
57 202.445,50 138,34 865,83 1.004,17 202.445,50 8.817,18 48.420,32 57.237,50
58 201.579,68 137,75 866,42 1.004,17 201.579,68 8.954,92 49.286,75 58.241,67
59 200.713,25 137,15 867,01 1.004,17 200.713,25 9.092,08 50.153,76 59.245,83
60 199.846,24 136,56 867,61 1.004,17 199.846,24 9.228,64 51.021,36 60.250,00
61 198.978,64 135,97 868,20 1.004,17 198.978,64 9.364,61 51.889,56 61.254,17
62 198.110,44 135,38 868,79 1.004,17 198.110,44 9.499,98 52.758,35 62.258,33
63 197.241,65 134,78 869,38 1.004,17 197.241,65 9.634,76 53.627,74 63.262,50
64 196.372,26 134,19 869,98 1.004,17 196.372,26 9.768,95 54.497,72 64.266,67
65 195.502,28 133,59 870,57 1.004,17 195.502,28 9.902,54 55.368,29 65.270,83
66 194.631,71 133,00 871,17 1.004,17 194.631,71 10.035,54 56.239,46 66.275,00
67 193.760,54 132,40 871,76 1.004,17 193.760,54 10.167,95 57.111,22 67.279,17
68 192.888,78 131,81 872,36 1.004,17 192.888,78 10.299,75 57.983,58 68.283,33
69 192.016,42 131,21 872,96 1.004,17 192.016,42 10.430,96 58.856,54 69.287,50
70 191.143,46 130,61 873,55 1.004,17 191.143,46 10.561,58 59.730,09 70.291,67
71 190.269,91 130,02 874,15 1.004,17 190.269,91 10.691,60 60.604,24 71.295,83
72 189.395,76 129,42 874,75 1.004,17 189.395,76 10.821,02 61.478,98 72.300,00
73 188.521,02 128,82 875,34 1.004,17 188.521,02 10.949,84 62.354,33 73.304,17
74 187.645,67 128,22 875,94 1.004,17 187.645,67 11.078,06 63.230,27 74.308,33
75 186.769,73 127,63 876,54 1.004,17 186.769,73 11.205,69 64.106,81 75.312,50
76 185.893,19 127,03 877,14 1.004,17 185.893,19 11.332,72 64.983,95 76.316,67
77 185.016,05 126,43 877,74 1.004,17 185.016,05 11.459,14 65.861,69 77.320,83
78 184.138,31 125,83 878,34 1.004,17 184.138,31 11.584,97 66.740,03 78.325,00
79 183.259,97 125,23 878,94 1.004,17 183.259,97 11.710,20 67.618,97 79.329,17
80 182.381,03 124,63 879,54 1.004,17 182.381,03 11.834,83 68.498,51 80.333,33
81 181.501,49 124,03 880,14 1.004,17 181.501,49 11.958,85 69.378,65 81.337,50
82 180.621,35 123,42 880,74 1.004,17 180.621,35 12.082,28 70.259,39 82.341,67
83 179.740,61 122,82 881,34 1.004,17 179.740,61 12.205,10 71.140,73 83.345,83
84 178.859,27 122,22 881,95 1.004,17 178.859,27 12.327,32 72.022,68 84.350,00
85 177.977,32 121,62 882,55 1.004,17 177.977,32 12.448,94 72.905,23 85.354,17
86 177.094,77 121,01 883,15 1.004,17 177.094,77 12.569,95 73.788,38 86.358,33
87 176.211,62 120,41 883,76 1.004,17 176.211,62 12.690,36 74.672,14 87.362,50
88 175.327,86 119,81 884,36 1.004,17 175.327,86 12.810,17 75.556,49 88.366,67
89 174.443,51 119,20 884,96 1.004,17 174.443,51 12.929,38 76.441,46 89.370,83
90 173.558,54 118,60 885,57 1.004,17 173.558,54 13.047,97 77.327,03 90.375,00
91 172.672,97 117,99 886,17 1.004,17 172.672,97 13.165,97 78.213,20 91.379,17
92 171.786,80 117,39 886,78 1.004,17 171.786,80 13.283,35 79.099,98 92.383,33
93 170.900,02 116,78 887,38 1.004,17 170.900,02 13.400,14 79.987,36 93.387,50
94 170.012,64 116,18 887,99 1.004,17 170.012,64 13.516,31 80.875,36 94.391,67
95 169.124,64 115,57 888,60 1.004,17 169.124,64 13.631,88 81.763,95 95.395,83
96 168.236,05 114,96 889,21 1.004,17 168.236,05 13.746,84 82.653,16 96.400,00
97 167.346,84 114,35 889,81 1.004,17 167.346,84 13.861,19 83.542,97 97.404,17
98 166.457,03 113,75 890,42 1.004,17 166.457,03 13.974,94 84.433,39 98.408,33
99 165.566,61 113,14 891,03 1.004,17 165.566,61 14.088,08 85.324,42 99.412,50
100 164.675,58 112,53 891,64 1.004,17 164.675,58 14.200,61 86.216,06 100.416,67
101 163.783,94 111,92 892,25 1.004,17 163.783,94 14.312,53 87.108,31 101.420,83
102 162.891,69 111,31 892,86 1.004,17 162.891,69 14.423,83 88.001,17 102.425,00
103 161.998,83 110,70 893,47 1.004,17 161.998,83 14.534,53 88.894,63 103.429,17
104 161.105,37 110,09 894,08 1.004,17 161.105,37 14.644,62 89.788,71 104.433,33
105 160.211,29 109,48 894,69 1.004,17 160.211,29 14.754,10 90.683,40 105.437,50
106 159.316,60 108,87 895,30 1.004,17 159.316,60 14.862,97 91.578,70 106.441,67
107 158.421,30 108,25 895,91 1.004,17 158.421,30 14.971,22 92.474,61 107.445,83
108 157.525,39 107,64 896,52 1.004,17 157.525,39 15.078,86 93.371,14 108.450,00
109 156.628,86 107,03 897,14 1.004,17 156.628,86 15.185,89 94.268,27 109.454,17
110 155.731,73 106,42 897,75 1.004,17 155.731,73 15.292,31 95.166,02 110.458,33
111 154.833,98 105,80 898,36 1.004,17 154.833,98 15.398,11 96.064,39 111.462,50
112 153.935,61 105,19 898,98 1.004,17 153.935,61 15.503,30 96.963,36 112.466,67
113 153.036,64 104,58 899,59 1.004,17 153.036,64 15.607,88 97.862,96 113.470,83
114 152.137,04 103,96 900,21 1.004,17 152.137,04 15.711,84 98.763,16 114.475,00
115 151.236,84 103,35 900,82 1.004,17 151.236,84 15.815,18 99.663,98 115.479,17
116 150.336,02 102,73 901,44 1.004,17 150.336,02 15.917,91 100.565,42 116.483,33
117 149.434,58 102,11 902,05 1.004,17 149.434,58 16.020,03 101.467,47 117.487,50
118 148.532,53 101,50 902,67 1.004,17 148.532,53 16.121,52 102.370,14 118.491,67
119 147.629,86 100,88 903,29 1.004,17 147.629,86 16.222,40 103.273,43 119.495,83
120 146.726,57 100,26 903,90 1.004,17 146.726,57 16.322,67 104.177,33 120.500,00
121 145.822,67 99,65 904,52 1.004,17 145.822,67 16.422,31 105.081,85 121.504,17
122 144.918,15 99,03 905,14 1.004,17 144.918,15 16.521,34 105.986,99 122.508,33
123 144.013,01 98,41 905,76 1.004,17 144.013,01 16.619,75 106.892,75 123.512,50
124 143.107,25 97,79 906,38 1.004,17 143.107,25 16.717,54 107.799,13 124.516,67
125 142.200,87 97,17 907,00 1.004,17 142.200,87 16.814,71 108.706,12 125.520,83
126 141.293,88 96,55 907,62 1.004,17 141.293,88 16.911,26 109.613,74 126.525,00
127 140.386,26 95,93 908,24 1.004,17 140.386,26 17.007,19 110.521,98 127.529,17
128 139.478,02 95,31 908,86 1.004,17 139.478,02 17.102,50 111.430,83 128.533,33
129 138.569,17 94,69 909,48 1.004,17 138.569,17 17.197,19 112.340,31 129.537,50
130 137.659,69 94,07 910,10 1.004,17 137.659,69 17.291,26 113.250,41 130.541,67
131 136.749,59 93,45 910,72 1.004,17 136.749,59 17.384,70 114.161,13 131.545,83
132 135.838,87 92,82 911,34 1.004,17 135.838,87 17.477,53 115.072,47 132.550,00
133 134.927,53 92,20 911,97 1.004,17 134.927,53 17.569,73 115.984,44 133.554,17
134 134.015,56 91,58 912,59 1.004,17 134.015,56 17.661,30 116.897,03 134.558,33
135 133.102,97 90,95 913,21 1.004,17 133.102,97 17.752,26 117.810,24 135.562,50
136 132.189,76 90,33 913,84 1.004,17 132.189,76 17.842,59 118.724,08 136.566,67
137 131.275,92 89,71 914,46 1.004,17 131.275,92 17.932,29 119.638,54 137.570,83
138 130.361,46 89,08 915,09 1.004,17 130.361,46 18.021,37 120.553,63 138.575,00
139 129.446,37 88,46 915,71 1.004,17 129.446,37 18.109,83 121.469,34 139.579,17
140 128.530,66 87,83 916,34 1.004,17 128.530,66 18.197,66 122.385,68 140.583,33
141 127.614,32 87,20 916,96 1.004,17 127.614,32 18.284,86 123.302,64 141.587,50
142 126.697,36 86,58 917,59 1.004,17 126.697,36 18.371,44 124.220,23 142.591,67
143 125.779,77 85,95 918,22 1.004,17 125.779,77 18.457,39 125.138,45 143.595,83
144 124.861,55 85,32 918,84 1.004,17 124.861,55 18.542,71 126.057,29 144.600,00
145 123.942,71 84,69 919,47 1.004,17 123.942,71 18.627,40 126.976,76 145.604,17
146 123.023,24 84,07 920,10 1.004,17 123.023,24 18.711,47 127.896,87 146.608,33
147 122.103,13 83,44 920,73 1.004,17 122.103,13 18.794,91 128.817,59 147.612,50
148 121.182,41 82,81 921,36 1.004,17 121.182,41 18.877,71 129.738,95 148.616,67
149 120.261,05 82,18 921,99 1.004,17 120.261,05 18.959,89 130.660,94 149.620,83
150 119.339,06 81,55 922,62 1.004,17 119.339,06 19.041,44 131.583,56 150.625,00
151 118.416,44 80,92 923,25 1.004,17 118.416,44 19.122,36 132.506,81 151.629,17
152 117.493,19 80,29 923,88 1.004,17 117.493,19 19.202,64 133.430,69 152.633,33
153 116.569,31 79,66 924,51 1.004,17 116.569,31 19.282,30 134.355,20 153.637,50
154 115.644,80 79,02 925,14 1.004,17 115.644,80 19.361,32 135.280,34 154.641,67
155 114.719,66 78,39 925,77 1.004,17 114.719,66 19.439,72 136.206,12 155.645,83
156 113.793,88 77,76 926,41 1.004,17 113.793,88 19.517,48 137.132,52 156.650,00
157 112.867,48 77,13 927,04 1.004,17 112.867,48 19.594,60 138.059,57 157.654,17
158 111.940,43 76,49 927,67 1.004,17 111.940,43 19.671,09 138.987,24 158.658,33
159 111.012,76 75,86 928,31 1.004,17 111.012,76 19.746,95 139.915,55 159.662,50
160 110.084,45 75,22 928,94 1.004,17 110.084,45 19.822,18 140.844,49 160.666,67
161 109.155,51 74,59 929,58 1.004,17 109.155,51 19.896,77 141.774,07 161.670,83
162 108.225,93 73,95 930,21 1.004,17 108.225,93 19.970,72 142.704,28 162.675,00
163 107.295,72 73,32 930,85 1.004,17 107.295,72 20.044,04 143.635,13 163.679,17
164 106.364,87 72,68 931,48 1.004,17 106.364,87 20.116,72 144.566,61 164.683,33
165 105.433,39 72,05 932,12 1.004,17 105.433,39 20.188,77 145.498,73 165.687,50
166 104.501,27 71,41 932,76 1.004,17 104.501,27 20.260,18 146.431,49 166.691,67
167 103.568,51 70,77 933,39 1.004,17 103.568,51 20.330,95 147.364,88 167.695,83
168 102.635,12 70,13 934,03 1.004,17 102.635,12 20.401,08 148.298,92 168.700,00
169 101.701,08 69,50 934,67 1.004,17 101.701,08 20.470,58 149.233,59 169.704,17
170 100.766,41 68,86 935,31 1.004,17 100.766,41 20.539,44 150.168,90 170.708,33
171 99.831,10 68,22 935,95 1.004,17 99.831,10 20.607,65 151.104,85 171.712,50
172 98.895,15 67,58 936,59 1.004,17 98.895,15 20.675,23 152.041,43 172.716,67
173 97.958,57 66,94 937,23 1.004,17 97.958,57 20.742,17 152.978,66 173.720,83
174 97.021,34 66,30 937,87 1.004,17 97.021,34 20.808,47 153.916,53 174.725,00
175 96.083,47 65,66 938,51 1.004,17 96.083,47 20.874,13 154.855,04 175.729,17
176 95.144,96 65,02 939,15 1.004,17 95.144,96 20.939,14 155.794,19 176.733,33
177 94.205,81 64,37 939,79 1.004,17 94.205,81 21.003,52 156.733,98 177.737,50
178 93.266,02 63,73 940,43 1.004,17 93.266,02 21.067,25 157.674,42 178.741,67
179 92.325,58 63,09 941,08 1.004,17 92.325,58 21.130,34 158.615,50 179.745,83
180 91.384,50 62,45 941,72 1.004,17 91.384,50 21.192,78 159.557,22 180.750,00
x
comdirect Baufinanzierung
  • 0,90%
  • gebundener Sollzins*
  • 0,90%
  • effektiver Jahreszins*
  • 1.020,83€
  • Monatsrate
  • Gesamtzahlung :183.750,00 EUR
  • Tilgungsanteil :160.532,08 EUR
  • Zinsanteil :23.217,92 EUR
  • Restschuld :89.467,92 EUR
Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 100.000,00 EUR; Kreditrate: 211,67 EUR; Gesamtbetrag: 25.400,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 0,54 %; Gebundener Sollzins: 0,54 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist comdirect bank AG Pascalkehre 15
25451 Quickborn
Monat Kredit­summe Zins­last Tilgungs­last Monats­rate Rest­schuld Zinsen gesamt Tilgung gesamt Gesamt
1 250.000,00 187,50 833,33 1.020,83 249.166,67 187,50 833,33 1.020,83
2 249.166,67 186,88 833,96 1.020,83 249.166,67 374,38 1.667,29 2.041,67
3 248.332,71 186,25 834,58 1.020,83 248.332,71 560,62 2.501,88 3.062,50
4 247.498,12 185,62 835,21 1.020,83 247.498,12 746,25 3.337,09 4.083,33
5 246.662,91 185,00 835,84 1.020,83 246.662,91 931,25 4.172,92 5.104,17
6 245.827,08 184,37 836,46 1.020,83 245.827,08 1.115,62 5.009,38 6.125,00
7 244.990,62 183,74 837,09 1.020,83 244.990,62 1.299,36 5.846,47 7.145,83
8 244.153,53 183,12 837,72 1.020,83 244.153,53 1.482,47 6.684,19 8.166,67
9 243.315,81 182,49 838,35 1.020,83 243.315,81 1.664,96 7.522,54 9.187,50
10 242.477,46 181,86 838,98 1.020,83 242.477,46 1.846,82 8.361,51 10.208,33
11 241.638,49 181,23 839,60 1.020,83 241.638,49 2.028,05 9.201,12 11.229,17
12 240.798,88 180,60 840,23 1.020,83 240.798,88 2.208,65 10.041,35 12.250,00
13 239.958,65 179,97 840,86 1.020,83 239.958,65 2.388,62 10.882,22 13.270,83
14 239.117,78 179,34 841,49 1.020,83 239.117,78 2.567,95 11.723,71 14.291,67
15 238.276,29 178,71 842,13 1.020,83 238.276,29 2.746,66 12.565,84 15.312,50
16 237.434,16 178,08 842,76 1.020,83 237.434,16 2.924,74 13.408,60 16.333,33
17 236.591,40 177,44 843,39 1.020,83 236.591,40 3.102,18 14.251,99 17.354,17
18 235.748,01 176,81 844,02 1.020,83 235.748,01 3.278,99 15.096,01 18.375,00
19 234.903,99 176,18 844,66 1.020,83 234.903,99 3.455,17 15.940,66 19.395,83
20 234.059,34 175,54 845,29 1.020,83 234.059,34 3.630,71 16.785,95 20.416,67
21 233.214,05 174,91 845,92 1.020,83 233.214,05 3.805,62 17.631,88 21.437,50
22 232.368,12 174,28 846,56 1.020,83 232.368,12 3.979,90 18.478,43 22.458,33
23 231.521,57 173,64 847,19 1.020,83 231.521,57 4.153,54 19.325,62 23.479,17
24 230.674,38 173,01 847,83 1.020,83 230.674,38 4.326,55 20.173,45 24.500,00
25 229.826,55 172,37 848,46 1.020,83 229.826,55 4.498,92 21.021,92 25.520,83
26 228.978,08 171,73 849,10 1.020,83 228.978,08 4.670,65 21.871,02 26.541,67
27 228.128,98 171,10 849,74 1.020,83 228.128,98 4.841,75 22.720,75 27.562,50
28 227.279,25 170,46 850,37 1.020,83 227.279,25 5.012,21 23.571,13 28.583,33
29 226.428,87 169,82 851,01 1.020,83 226.428,87 5.182,03 24.422,14 29.604,17
30 225.577,86 169,18 851,65 1.020,83 225.577,86 5.351,21 25.273,79 30.625,00
31 224.726,21 168,54 852,29 1.020,83 224.726,21 5.519,76 26.126,08 31.645,83
32 223.873,92 167,91 852,93 1.020,83 223.873,92 5.687,66 26.979,00 32.666,67
33 223.021,00 167,27 853,57 1.020,83 223.021,00 5.854,93 27.832,57 33.687,50
34 222.167,43 166,63 854,21 1.020,83 222.167,43 6.021,55 28.686,78 34.708,33
35 221.313,22 165,98 854,85 1.020,83 221.313,22 6.187,54 29.541,63 35.729,17
36 220.458,37 165,34 855,49 1.020,83 220.458,37 6.352,88 30.397,12 36.750,00
37 219.602,88 164,70 856,13 1.020,83 219.602,88 6.517,58 31.253,25 37.770,83
38 218.746,75 164,06 856,77 1.020,83 218.746,75 6.681,64 32.110,02 38.791,67
39 217.889,98 163,42 857,42 1.020,83 217.889,98 6.845,06 32.967,44 39.812,50
40 217.032,56 162,77 858,06 1.020,83 217.032,56 7.007,84 33.825,50 40.833,33
41 216.174,50 162,13 858,70 1.020,83 216.174,50 7.169,97 34.684,20 41.854,17
42 215.315,80 161,49 859,35 1.020,83 215.315,80 7.331,45 35.543,55 42.875,00
43 214.456,45 160,84 859,99 1.020,83 214.456,45 7.492,30 36.403,54 43.895,83
44 213.596,46 160,20 860,64 1.020,83 213.596,46 7.652,49 37.264,17 44.916,67
45 212.735,83 159,55 861,28 1.020,83 212.735,83 7.812,05 38.125,45 45.937,50
46 211.874,55 158,91 861,93 1.020,83 211.874,55 7.970,95 38.987,38 46.958,33
47 211.012,62 158,26 862,57 1.020,83 211.012,62 8.129,21 39.849,96 47.979,17
48 210.150,04 157,61 863,22 1.020,83 210.150,04 8.286,82 40.713,18 49.000,00
49 209.286,82 156,97 863,87 1.020,83 209.286,82 8.443,79 41.577,04 50.020,83
50 208.422,96 156,32 864,52 1.020,83 208.422,96 8.600,11 42.441,56 51.041,67
51 207.558,44 155,67 865,16 1.020,83 207.558,44 8.755,77 43.306,73 52.062,50
52 206.693,27 155,02 865,81 1.020,83 206.693,27 8.910,79 44.172,54 53.083,33
53 205.827,46 154,37 866,46 1.020,83 205.827,46 9.065,17 45.039,00 54.104,17
54 204.961,00 153,72 867,11 1.020,83 204.961,00 9.218,89 45.906,11 55.125,00
55 204.093,89 153,07 867,76 1.020,83 204.093,89 9.371,96 46.773,88 56.145,83
56 203.226,12 152,42 868,41 1.020,83 203.226,12 9.524,38 47.642,29 57.166,67
57 202.357,71 151,77 869,07 1.020,83 202.357,71 9.676,14 48.511,36 58.187,50
58 201.488,64 151,12 869,72 1.020,83 201.488,64 9.827,26 49.381,07 59.208,33
59 200.618,93 150,46 870,37 1.020,83 200.618,93 9.977,73 50.251,44 60.229,17
60 199.748,56 149,81 871,02 1.020,83 199.748,56 10.127,54 51.122,46 61.250,00
61 198.877,54 149,16 871,68 1.020,83 198.877,54 10.276,69 51.994,14 62.270,83
62 198.005,86 148,50 872,33 1.020,83 198.005,86 10.425,20 52.866,47 63.291,67
63 197.133,53 147,85 872,98 1.020,83 197.133,53 10.573,05 53.739,45 64.312,50
64 196.260,55 147,20 873,64 1.020,83 196.260,55 10.720,24 54.613,09 65.333,33
65 195.386,91 146,54 874,29 1.020,83 195.386,91 10.866,78 55.487,38 66.354,17
66 194.512,62 145,88 874,95 1.020,83 194.512,62 11.012,67 56.362,33 67.375,00
67 193.637,67 145,23 875,61 1.020,83 193.637,67 11.157,90 57.237,94 68.395,83
68 192.762,06 144,57 876,26 1.020,83 192.762,06 11.302,47 58.114,20 69.416,67
69 191.885,80 143,91 876,92 1.020,83 191.885,80 11.446,38 58.991,12 70.437,50
70 191.008,88 143,26 877,58 1.020,83 191.008,88 11.589,64 59.868,69 71.458,33
71 190.131,31 142,60 878,23 1.020,83 190.131,31 11.732,24 60.746,93 72.479,17
72 189.253,07 141,94 878,89 1.020,83 189.253,07 11.874,18 61.625,82 73.500,00
73 188.374,18 141,28 879,55 1.020,83 188.374,18 12.015,46 62.505,37 74.520,83
74 187.494,63 140,62 880,21 1.020,83 187.494,63 12.156,08 63.385,59 75.541,67
75 186.614,41 139,96 880,87 1.020,83 186.614,41 12.296,04 64.266,46 76.562,50
76 185.733,54 139,30 881,53 1.020,83 185.733,54 12.435,34 65.147,99 77.583,33
77 184.852,01 138,64 882,19 1.020,83 184.852,01 12.573,98 66.030,19 78.604,17
78 183.969,81 137,98 882,86 1.020,83 183.969,81 12.711,96 66.913,04 79.625,00
79 183.086,96 137,32 883,52 1.020,83 183.086,96 12.849,27 67.796,56 80.645,83
80 182.203,44 136,65 884,18 1.020,83 182.203,44 12.985,93 68.680,74 81.666,67
81 181.319,26 135,99 884,84 1.020,83 181.319,26 13.121,91 69.565,59 82.687,50
82 180.434,41 135,33 885,51 1.020,83 180.434,41 13.257,24 70.451,09 83.708,33
83 179.548,91 134,66 886,17 1.020,83 179.548,91 13.391,90 71.337,26 84.729,17
84 178.662,74 134,00 886,84 1.020,83 178.662,74 13.525,90 72.224,10 85.750,00
85 177.775,90 133,33 887,50 1.020,83 177.775,90 13.659,23 73.111,60 86.770,83
86 176.888,40 132,67 888,17 1.020,83 176.888,40 13.791,90 73.999,77 87.791,67
87 176.000,23 132,00 888,83 1.020,83 176.000,23 13.923,90 74.888,60 88.812,50
88 175.111,40 131,33 889,50 1.020,83 175.111,40 14.055,23 75.778,10 89.833,33
89 174.221,90 130,67 890,17 1.020,83 174.221,90 14.185,90 76.668,27 90.854,17
90 173.331,73 130,00 890,83 1.020,83 173.331,73 14.315,90 77.559,10 91.875,00
91 172.440,90 129,33 891,50 1.020,83 172.440,90 14.445,23 78.450,61 92.895,83
92 171.549,39 128,66 892,17 1.020,83 171.549,39 14.573,89 79.342,78 93.916,67
93 170.657,22 127,99 892,84 1.020,83 170.657,22 14.701,88 80.235,62 94.937,50
94 169.764,38 127,32 893,51 1.020,83 169.764,38 14.829,21 81.129,13 95.958,33
95 168.870,87 126,65 894,18 1.020,83 168.870,87 14.955,86 82.023,31 96.979,17
96 167.976,69 125,98 894,85 1.020,83 167.976,69 15.081,84 82.918,16 98.000,00
97 167.081,84 125,31 895,52 1.020,83 167.081,84 15.207,15 83.813,68 99.020,83
98 166.186,32 124,64 896,19 1.020,83 166.186,32 15.331,79 84.709,87 100.041,67
99 165.290,13 123,97 896,87 1.020,83 165.290,13 15.455,76 85.606,74 101.062,50
100 164.393,26 123,29 897,54 1.020,83 164.393,26 15.579,05 86.504,28 102.083,33
101 163.495,72 122,62 898,21 1.020,83 163.495,72 15.701,68 87.402,49 103.104,17
102 162.597,51 121,95 898,89 1.020,83 162.597,51 15.823,62 88.301,38 104.125,00
103 161.698,62 121,27 899,56 1.020,83 161.698,62 15.944,90 89.200,93 105.145,83
104 160.799,07 120,60 900,23 1.020,83 160.799,07 16.065,50 90.101,17 106.166,67
105 159.898,83 119,92 900,91 1.020,83 159.898,83 16.185,42 91.002,08 107.187,50
106 158.997,92 119,25 901,58 1.020,83 158.997,92 16.304,67 91.903,66 108.208,33
107 158.096,34 118,57 902,26 1.020,83 158.096,34 16.423,24 92.805,92 109.229,17
108 157.194,08 117,90 902,94 1.020,83 157.194,08 16.541,14 93.708,86 110.250,00
109 156.291,14 117,22 903,61 1.020,83 156.291,14 16.658,36 94.612,48 111.270,83
110 155.387,52 116,54 904,29 1.020,83 155.387,52 16.774,90 95.516,77 112.291,67
111 154.483,23 115,86 904,97 1.020,83 154.483,23 16.890,76 96.421,74 113.312,50
112 153.578,26 115,18 905,65 1.020,83 153.578,26 17.005,94 97.327,39 114.333,33
113 152.672,61 114,50 906,33 1.020,83 152.672,61 17.120,45 98.233,72 115.354,17
114 151.766,28 113,82 907,01 1.020,83 151.766,28 17.234,27 99.140,73 116.375,00
115 150.859,27 113,14 907,69 1.020,83 150.859,27 17.347,42 100.048,42 117.395,83
116 149.951,58 112,46 908,37 1.020,83 149.951,58 17.459,88 100.956,79 118.416,67
117 149.043,21 111,78 909,05 1.020,83 149.043,21 17.571,66 101.865,84 119.437,50
118 148.134,16 111,10 909,73 1.020,83 148.134,16 17.682,76 102.775,57 120.458,33
119 147.224,43 110,42 910,42 1.020,83 147.224,43 17.793,18 103.685,98 121.479,17
120 146.314,02 109,74 911,10 1.020,83 146.314,02 17.902,92 104.597,08 122.500,00
121 145.402,92 109,05 911,78 1.020,83 145.402,92 18.011,97 105.508,86 123.520,83
122 144.491,14 108,37 912,46 1.020,83 144.491,14 18.120,34 106.421,33 124.541,67
123 143.578,67 107,68 913,15 1.020,83 143.578,67 18.228,02 107.334,48 125.562,50
124 142.665,52 107,00 913,83 1.020,83 142.665,52 18.335,02 108.248,31 126.583,33
125 141.751,69 106,31 914,52 1.020,83 141.751,69 18.441,33 109.162,83 127.604,17
126 140.837,17 105,63 915,21 1.020,83 140.837,17 18.546,96 110.078,04 128.625,00
127 139.921,96 104,94 915,89 1.020,83 139.921,96 18.651,90 110.993,93 129.645,83
128 139.006,07 104,25 916,58 1.020,83 139.006,07 18.756,16 111.910,51 130.666,67
129 138.089,49 103,57 917,27 1.020,83 138.089,49 18.859,73 112.827,77 131.687,50
130 137.172,23 102,88 917,95 1.020,83 137.172,23 18.962,60 113.745,73 132.708,33
131 136.254,27 102,19 918,64 1.020,83 136.254,27 19.064,80 114.664,37 133.729,17
132 135.335,63 101,50 919,33 1.020,83 135.335,63 19.166,30 115.583,70 134.750,00
133 134.416,30 100,81 920,02 1.020,83 134.416,30 19.267,11 116.503,72 135.770,83
134 133.496,28 100,12 920,71 1.020,83 133.496,28 19.367,23 117.424,43 136.791,67
135 132.575,57 99,43 921,40 1.020,83 132.575,57 19.466,66 118.345,84 137.812,50
136 131.654,16 98,74 922,09 1.020,83 131.654,16 19.565,40 119.267,93 138.833,33
137 130.732,07 98,05 922,78 1.020,83 130.732,07 19.663,45 120.190,71 139.854,17
138 129.809,29 97,36 923,48 1.020,83 129.809,29 19.760,81 121.114,19 140.875,00
139 128.885,81 96,66 924,17 1.020,83 128.885,81 19.857,47 122.038,36 141.895,83
140 127.961,64 95,97 924,86 1.020,83 127.961,64 19.953,45 122.963,22 142.916,67
141 127.036,78 95,28 925,56 1.020,83 127.036,78 20.048,72 123.888,78 143.937,50
142 126.111,22 94,58 926,25 1.020,83 126.111,22 20.143,31 124.815,03 144.958,33
143 125.184,97 93,89 926,94 1.020,83 125.184,97 20.237,20 125.741,97 145.979,17
144 124.258,03 93,19 927,64 1.020,83 124.258,03 20.330,39 126.669,61 147.000,00
145 123.330,39 92,50 928,34 1.020,83 123.330,39 20.422,89 127.597,95 148.020,83
146 122.402,05 91,80 929,03 1.020,83 122.402,05 20.514,69 128.526,98 149.041,67
147 121.473,02 91,10 929,73 1.020,83 121.473,02 20.605,79 129.456,71 150.062,50
148 120.543,29 90,41 930,43 1.020,83 120.543,29 20.696,20 130.387,13 151.083,33
149 119.612,87 89,71 931,12 1.020,83 119.612,87 20.785,91 131.318,26 152.104,17
150 118.681,74 89,01 931,82 1.020,83 118.681,74 20.874,92 132.250,08 153.125,00
151 117.749,92 88,31 932,52 1.020,83 117.749,92 20.963,23 133.182,60 154.145,83
152 116.817,40 87,61 933,22 1.020,83 116.817,40 21.050,85 134.115,82 155.166,67
153 115.884,18 86,91 933,92 1.020,83 115.884,18 21.137,76 135.049,74 156.187,50
154 114.950,26 86,21 934,62 1.020,83 114.950,26 21.223,97 135.984,36 157.208,33
155 114.015,64 85,51 935,32 1.020,83 114.015,64 21.309,48 136.919,68 158.229,17
156 113.080,32 84,81 936,02 1.020,83 113.080,32 21.394,29 137.855,71 159.250,00
157 112.144,29 84,11 936,73 1.020,83 112.144,29 21.478,40 138.792,43 160.270,83
158 111.207,57 83,41 937,43 1.020,83 111.207,57 21.561,81 139.729,86 161.291,67
159 110.270,14 82,70 938,13 1.020,83 110.270,14 21.644,51 140.667,99 162.312,50
160 109.332,01 82,00 938,83 1.020,83 109.332,01 21.726,51 141.606,82 163.333,33
161 108.393,18 81,29 939,54 1.020,83 108.393,18 21.807,81 142.546,36 164.354,17
162 107.453,64 80,59 940,24 1.020,83 107.453,64 21.888,40 143.486,60 165.375,00
163 106.513,40 79,89 940,95 1.020,83 106.513,40 21.968,28 144.427,55 166.395,83
164 105.572,45 79,18 941,65 1.020,83 105.572,45 22.047,46 145.369,21 167.416,67
165 104.630,79 78,47 942,36 1.020,83 104.630,79 22.125,93 146.311,57 168.437,50
166 103.688,43 77,77 943,07 1.020,83 103.688,43 22.203,70 147.254,63 169.458,33
167 102.745,37 77,06 943,77 1.020,83 102.745,37 22.280,76 148.198,41 170.479,17
168 101.801,59 76,35 944,48 1.020,83 101.801,59 22.357,11 149.142,89 171.500,00
169 100.857,11 75,64 945,19 1.020,83 100.857,11 22.432,75 150.088,08 172.520,83
170 99.911,92 74,93 945,90 1.020,83 99.911,92 22.507,69 151.033,98 173.541,67
171 98.966,02 74,22 946,61 1.020,83 98.966,02 22.581,91 151.980,59 174.562,50
172 98.019,41 73,51 947,32 1.020,83 98.019,41 22.655,43 152.927,91 175.583,33
173 97.072,09 72,80 948,03 1.020,83 97.072,09 22.728,23 153.875,94 176.604,17
174 96.124,06 72,09 948,74 1.020,83 96.124,06 22.800,32 154.824,68 177.625,00
175 95.175,32 71,38 949,45 1.020,83 95.175,32 22.871,70 155.774,13 178.645,83
176 94.225,87 70,67 950,16 1.020,83 94.225,87 22.942,37 156.724,29 179.666,67
177 93.275,71 69,96 950,88 1.020,83 93.275,71 23.012,33 157.675,17 180.687,50
178 92.324,83 69,24 951,59 1.020,83 92.324,83 23.081,57 158.626,76 181.708,33
179 91.373,24 68,53 952,30 1.020,83 91.373,24 23.150,10 159.579,06 182.729,17
180 90.420,94 67,82 953,02 1.020,83 90.420,94 23.217,92 160.532,08 183.750,00
x
Interhyp Baufinanzierung
  • 0,90%
  • gebundener Sollzins*
  • 0,90%
  • effektiver Jahreszins*
  • 1.020,83€
  • Monatsrate
  • Gesamtzahlung :183.750,00 EUR
  • Tilgungsanteil :160.532,08 EUR
  • Zinsanteil :23.217,92 EUR
  • Restschuld :89.467,92 EUR
Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 200.000,00 EUR; Kreditrate: 608,33 EUR; Gesamtbetrag: 73.000,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 0,65 %; Gebundener Sollzins: 0,65 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist Interhyp AG Domagkstraße 34
80807 München
Monat Kredit­summe Zins­last Tilgungs­last Monats­rate Rest­schuld Zinsen gesamt Tilgung gesamt Gesamt
1 250.000,00 187,50 833,33 1.020,83 249.166,67 187,50 833,33 1.020,83
2 249.166,67 186,88 833,96 1.020,83 249.166,67 374,38 1.667,29 2.041,67
3 248.332,71 186,25 834,58 1.020,83 248.332,71 560,62 2.501,88 3.062,50
4 247.498,12 185,62 835,21 1.020,83 247.498,12 746,25 3.337,09 4.083,33
5 246.662,91 185,00 835,84 1.020,83 246.662,91 931,25 4.172,92 5.104,17
6 245.827,08 184,37 836,46 1.020,83 245.827,08 1.115,62 5.009,38 6.125,00
7 244.990,62 183,74 837,09 1.020,83 244.990,62 1.299,36 5.846,47 7.145,83
8 244.153,53 183,12 837,72 1.020,83 244.153,53 1.482,47 6.684,19 8.166,67
9 243.315,81 182,49 838,35 1.020,83 243.315,81 1.664,96 7.522,54 9.187,50
10 242.477,46 181,86 838,98 1.020,83 242.477,46 1.846,82 8.361,51 10.208,33
11 241.638,49 181,23 839,60 1.020,83 241.638,49 2.028,05 9.201,12 11.229,17
12 240.798,88 180,60 840,23 1.020,83 240.798,88 2.208,65 10.041,35 12.250,00
13 239.958,65 179,97 840,86 1.020,83 239.958,65 2.388,62 10.882,22 13.270,83
14 239.117,78 179,34 841,49 1.020,83 239.117,78 2.567,95 11.723,71 14.291,67
15 238.276,29 178,71 842,13 1.020,83 238.276,29 2.746,66 12.565,84 15.312,50
16 237.434,16 178,08 842,76 1.020,83 237.434,16 2.924,74 13.408,60 16.333,33
17 236.591,40 177,44 843,39 1.020,83 236.591,40 3.102,18 14.251,99 17.354,17
18 235.748,01 176,81 844,02 1.020,83 235.748,01 3.278,99 15.096,01 18.375,00
19 234.903,99 176,18 844,66 1.020,83 234.903,99 3.455,17 15.940,66 19.395,83
20 234.059,34 175,54 845,29 1.020,83 234.059,34 3.630,71 16.785,95 20.416,67
21 233.214,05 174,91 845,92 1.020,83 233.214,05 3.805,62 17.631,88 21.437,50
22 232.368,12 174,28 846,56 1.020,83 232.368,12 3.979,90 18.478,43 22.458,33
23 231.521,57 173,64 847,19 1.020,83 231.521,57 4.153,54 19.325,62 23.479,17
24 230.674,38 173,01 847,83 1.020,83 230.674,38 4.326,55 20.173,45 24.500,00
25 229.826,55 172,37 848,46 1.020,83 229.826,55 4.498,92 21.021,92 25.520,83
26 228.978,08 171,73 849,10 1.020,83 228.978,08 4.670,65 21.871,02 26.541,67
27 228.128,98 171,10 849,74 1.020,83 228.128,98 4.841,75 22.720,75 27.562,50
28 227.279,25 170,46 850,37 1.020,83 227.279,25 5.012,21 23.571,13 28.583,33
29 226.428,87 169,82 851,01 1.020,83 226.428,87 5.182,03 24.422,14 29.604,17
30 225.577,86 169,18 851,65 1.020,83 225.577,86 5.351,21 25.273,79 30.625,00
31 224.726,21 168,54 852,29 1.020,83 224.726,21 5.519,76 26.126,08 31.645,83
32 223.873,92 167,91 852,93 1.020,83 223.873,92 5.687,66 26.979,00 32.666,67
33 223.021,00 167,27 853,57 1.020,83 223.021,00 5.854,93 27.832,57 33.687,50
34 222.167,43 166,63 854,21 1.020,83 222.167,43 6.021,55 28.686,78 34.708,33
35 221.313,22 165,98 854,85 1.020,83 221.313,22 6.187,54 29.541,63 35.729,17
36 220.458,37 165,34 855,49 1.020,83 220.458,37 6.352,88 30.397,12 36.750,00
37 219.602,88 164,70 856,13 1.020,83 219.602,88 6.517,58 31.253,25 37.770,83
38 218.746,75 164,06 856,77 1.020,83 218.746,75 6.681,64 32.110,02 38.791,67
39 217.889,98 163,42 857,42 1.020,83 217.889,98 6.845,06 32.967,44 39.812,50
40 217.032,56 162,77 858,06 1.020,83 217.032,56 7.007,84 33.825,50 40.833,33
41 216.174,50 162,13 858,70 1.020,83 216.174,50 7.169,97 34.684,20 41.854,17
42 215.315,80 161,49 859,35 1.020,83 215.315,80 7.331,45 35.543,55 42.875,00
43 214.456,45 160,84 859,99 1.020,83 214.456,45 7.492,30 36.403,54 43.895,83
44 213.596,46 160,20 860,64 1.020,83 213.596,46 7.652,49 37.264,17 44.916,67
45 212.735,83 159,55 861,28 1.020,83 212.735,83 7.812,05 38.125,45 45.937,50
46 211.874,55 158,91 861,93 1.020,83 211.874,55 7.970,95 38.987,38 46.958,33
47 211.012,62 158,26 862,57 1.020,83 211.012,62 8.129,21 39.849,96 47.979,17
48 210.150,04 157,61 863,22 1.020,83 210.150,04 8.286,82 40.713,18 49.000,00
49 209.286,82 156,97 863,87 1.020,83 209.286,82 8.443,79 41.577,04 50.020,83
50 208.422,96 156,32 864,52 1.020,83 208.422,96 8.600,11 42.441,56 51.041,67
51 207.558,44 155,67 865,16 1.020,83 207.558,44 8.755,77 43.306,73 52.062,50
52 206.693,27 155,02 865,81 1.020,83 206.693,27 8.910,79 44.172,54 53.083,33
53 205.827,46 154,37 866,46 1.020,83 205.827,46 9.065,17 45.039,00 54.104,17
54 204.961,00 153,72 867,11 1.020,83 204.961,00 9.218,89 45.906,11 55.125,00
55 204.093,89 153,07 867,76 1.020,83 204.093,89 9.371,96 46.773,88 56.145,83
56 203.226,12 152,42 868,41 1.020,83 203.226,12 9.524,38 47.642,29 57.166,67
57 202.357,71 151,77 869,07 1.020,83 202.357,71 9.676,14 48.511,36 58.187,50
58 201.488,64 151,12 869,72 1.020,83 201.488,64 9.827,26 49.381,07 59.208,33
59 200.618,93 150,46 870,37 1.020,83 200.618,93 9.977,73 50.251,44 60.229,17
60 199.748,56 149,81 871,02 1.020,83 199.748,56 10.127,54 51.122,46 61.250,00
61 198.877,54 149,16 871,68 1.020,83 198.877,54 10.276,69 51.994,14 62.270,83
62 198.005,86 148,50 872,33 1.020,83 198.005,86 10.425,20 52.866,47 63.291,67
63 197.133,53 147,85 872,98 1.020,83 197.133,53 10.573,05 53.739,45 64.312,50
64 196.260,55 147,20 873,64 1.020,83 196.260,55 10.720,24 54.613,09 65.333,33
65 195.386,91 146,54 874,29 1.020,83 195.386,91 10.866,78 55.487,38 66.354,17
66 194.512,62 145,88 874,95 1.020,83 194.512,62 11.012,67 56.362,33 67.375,00
67 193.637,67 145,23 875,61 1.020,83 193.637,67 11.157,90 57.237,94 68.395,83
68 192.762,06 144,57 876,26 1.020,83 192.762,06 11.302,47 58.114,20 69.416,67
69 191.885,80 143,91 876,92 1.020,83 191.885,80 11.446,38 58.991,12 70.437,50
70 191.008,88 143,26 877,58 1.020,83 191.008,88 11.589,64 59.868,69 71.458,33
71 190.131,31 142,60 878,23 1.020,83 190.131,31 11.732,24 60.746,93 72.479,17
72 189.253,07 141,94 878,89 1.020,83 189.253,07 11.874,18 61.625,82 73.500,00
73 188.374,18 141,28 879,55 1.020,83 188.374,18 12.015,46 62.505,37 74.520,83
74 187.494,63 140,62 880,21 1.020,83 187.494,63 12.156,08 63.385,59 75.541,67
75 186.614,41 139,96 880,87 1.020,83 186.614,41 12.296,04 64.266,46 76.562,50
76 185.733,54 139,30 881,53 1.020,83 185.733,54 12.435,34 65.147,99 77.583,33
77 184.852,01 138,64 882,19 1.020,83 184.852,01 12.573,98 66.030,19 78.604,17
78 183.969,81 137,98 882,86 1.020,83 183.969,81 12.711,96 66.913,04 79.625,00
79 183.086,96 137,32 883,52 1.020,83 183.086,96 12.849,27 67.796,56 80.645,83
80 182.203,44 136,65 884,18 1.020,83 182.203,44 12.985,93 68.680,74 81.666,67
81 181.319,26 135,99 884,84 1.020,83 181.319,26 13.121,91 69.565,59 82.687,50
82 180.434,41 135,33 885,51 1.020,83 180.434,41 13.257,24 70.451,09 83.708,33
83 179.548,91 134,66 886,17 1.020,83 179.548,91 13.391,90 71.337,26 84.729,17
84 178.662,74 134,00 886,84 1.020,83 178.662,74 13.525,90 72.224,10 85.750,00
85 177.775,90 133,33 887,50 1.020,83 177.775,90 13.659,23 73.111,60 86.770,83
86 176.888,40 132,67 888,17 1.020,83 176.888,40 13.791,90 73.999,77 87.791,67
87 176.000,23 132,00 888,83 1.020,83 176.000,23 13.923,90 74.888,60 88.812,50
88 175.111,40 131,33 889,50 1.020,83 175.111,40 14.055,23 75.778,10 89.833,33
89 174.221,90 130,67 890,17 1.020,83 174.221,90 14.185,90 76.668,27 90.854,17
90 173.331,73 130,00 890,83 1.020,83 173.331,73 14.315,90 77.559,10 91.875,00
91 172.440,90 129,33 891,50 1.020,83 172.440,90 14.445,23 78.450,61 92.895,83
92 171.549,39 128,66 892,17 1.020,83 171.549,39 14.573,89 79.342,78 93.916,67
93 170.657,22 127,99 892,84 1.020,83 170.657,22 14.701,88 80.235,62 94.937,50
94 169.764,38 127,32 893,51 1.020,83 169.764,38 14.829,21 81.129,13 95.958,33
95 168.870,87 126,65 894,18 1.020,83 168.870,87 14.955,86 82.023,31 96.979,17
96 167.976,69 125,98 894,85 1.020,83 167.976,69 15.081,84 82.918,16 98.000,00
97 167.081,84 125,31 895,52 1.020,83 167.081,84 15.207,15 83.813,68 99.020,83
98 166.186,32 124,64 896,19 1.020,83 166.186,32 15.331,79 84.709,87 100.041,67
99 165.290,13 123,97 896,87 1.020,83 165.290,13 15.455,76 85.606,74 101.062,50
100 164.393,26 123,29 897,54 1.020,83 164.393,26 15.579,05 86.504,28 102.083,33
101 163.495,72 122,62 898,21 1.020,83 163.495,72 15.701,68 87.402,49 103.104,17
102 162.597,51 121,95 898,89 1.020,83 162.597,51 15.823,62 88.301,38 104.125,00
103 161.698,62 121,27 899,56 1.020,83 161.698,62 15.944,90 89.200,93 105.145,83
104 160.799,07 120,60 900,23 1.020,83 160.799,07 16.065,50 90.101,17 106.166,67
105 159.898,83 119,92 900,91 1.020,83 159.898,83 16.185,42 91.002,08 107.187,50
106 158.997,92 119,25 901,58 1.020,83 158.997,92 16.304,67 91.903,66 108.208,33
107 158.096,34 118,57 902,26 1.020,83 158.096,34 16.423,24 92.805,92 109.229,17
108 157.194,08 117,90 902,94 1.020,83 157.194,08 16.541,14 93.708,86 110.250,00
109 156.291,14 117,22 903,61 1.020,83 156.291,14 16.658,36 94.612,48 111.270,83
110 155.387,52 116,54 904,29 1.020,83 155.387,52 16.774,90 95.516,77 112.291,67
111 154.483,23 115,86 904,97 1.020,83 154.483,23 16.890,76 96.421,74 113.312,50
112 153.578,26 115,18 905,65 1.020,83 153.578,26 17.005,94 97.327,39 114.333,33
113 152.672,61 114,50 906,33 1.020,83 152.672,61 17.120,45 98.233,72 115.354,17
114 151.766,28 113,82 907,01 1.020,83 151.766,28 17.234,27 99.140,73 116.375,00
115 150.859,27 113,14 907,69 1.020,83 150.859,27 17.347,42 100.048,42 117.395,83
116 149.951,58 112,46 908,37 1.020,83 149.951,58 17.459,88 100.956,79 118.416,67
117 149.043,21 111,78 909,05 1.020,83 149.043,21 17.571,66 101.865,84 119.437,50
118 148.134,16 111,10 909,73 1.020,83 148.134,16 17.682,76 102.775,57 120.458,33
119 147.224,43 110,42 910,42 1.020,83 147.224,43 17.793,18 103.685,98 121.479,17
120 146.314,02 109,74 911,10 1.020,83 146.314,02 17.902,92 104.597,08 122.500,00
121 145.402,92 109,05 911,78 1.020,83 145.402,92 18.011,97 105.508,86 123.520,83
122 144.491,14 108,37 912,46 1.020,83 144.491,14 18.120,34 106.421,33 124.541,67
123 143.578,67 107,68 913,15 1.020,83 143.578,67 18.228,02 107.334,48 125.562,50
124 142.665,52 107,00 913,83 1.020,83 142.665,52 18.335,02 108.248,31 126.583,33
125 141.751,69 106,31 914,52 1.020,83 141.751,69 18.441,33 109.162,83 127.604,17
126 140.837,17 105,63 915,21 1.020,83 140.837,17 18.546,96 110.078,04 128.625,00
127 139.921,96 104,94 915,89 1.020,83 139.921,96 18.651,90 110.993,93 129.645,83
128 139.006,07 104,25 916,58 1.020,83 139.006,07 18.756,16 111.910,51 130.666,67
129 138.089,49 103,57 917,27 1.020,83 138.089,49 18.859,73 112.827,77 131.687,50
130 137.172,23 102,88 917,95 1.020,83 137.172,23 18.962,60 113.745,73 132.708,33
131 136.254,27 102,19 918,64 1.020,83 136.254,27 19.064,80 114.664,37 133.729,17
132 135.335,63 101,50 919,33 1.020,83 135.335,63 19.166,30 115.583,70 134.750,00
133 134.416,30 100,81 920,02 1.020,83 134.416,30 19.267,11 116.503,72 135.770,83
134 133.496,28 100,12 920,71 1.020,83 133.496,28 19.367,23 117.424,43 136.791,67
135 132.575,57 99,43 921,40 1.020,83 132.575,57 19.466,66 118.345,84 137.812,50
136 131.654,16 98,74 922,09 1.020,83 131.654,16 19.565,40 119.267,93 138.833,33
137 130.732,07 98,05 922,78 1.020,83 130.732,07 19.663,45 120.190,71 139.854,17
138 129.809,29 97,36 923,48 1.020,83 129.809,29 19.760,81 121.114,19 140.875,00
139 128.885,81 96,66 924,17 1.020,83 128.885,81 19.857,47 122.038,36 141.895,83
140 127.961,64 95,97 924,86 1.020,83 127.961,64 19.953,45 122.963,22 142.916,67
141 127.036,78 95,28 925,56 1.020,83 127.036,78 20.048,72 123.888,78 143.937,50
142 126.111,22 94,58 926,25 1.020,83 126.111,22 20.143,31 124.815,03 144.958,33
143 125.184,97 93,89 926,94 1.020,83 125.184,97 20.237,20 125.741,97 145.979,17
144 124.258,03 93,19 927,64 1.020,83 124.258,03 20.330,39 126.669,61 147.000,00
145 123.330,39 92,50 928,34 1.020,83 123.330,39 20.422,89 127.597,95 148.020,83
146 122.402,05 91,80 929,03 1.020,83 122.402,05 20.514,69 128.526,98 149.041,67
147 121.473,02 91,10 929,73 1.020,83 121.473,02 20.605,79 129.456,71 150.062,50