Kreditrechner.com

Sie befinden sich hier: Startseite / Baufinanzierung

Baufinanzierungsrechner 03/2020

EUR
EUR

erweiterte Optionen ↓↑

  • Volltilgung
  • 100% Finanzierung
  • 110% Finanzierung
  • verlängerter Widerruf
  • Ratenstundung möglich
  • Sondertilgungen
  • Versicherung möglich
  • Filialbesuch möglich
  • Video-Ident
Jetzt berechnen
[maskenimages]
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
DTW Baufinanzierung
  • 0,48%
  • gebundener Sollzins*
  • 0,48%
  • effektiver Jahreszins*
  • 933,33€
  • Monatsrate
  • Gesamtzahlung :168.000,00 EUR
  • Tilgungsanteil :155.499,74 EUR
  • Zinsanteil :12.500,26 EUR
  • Restschuld :94.500,26 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
1 250.000,00 100,00 833,33 933,33 249.166,67 100,00 833,33 933,33
2 249.166,67 99,67 833,67 933,33 249.166,67 199,67 1.667,00 1.866,67
3 248.333,00 99,33 834,00 933,33 248.333,00 299,00 2.501,00 2.800,00
4 247.499,00 99,00 834,33 933,33 247.499,00 398,00 3.335,33 3.733,33
5 246.664,67 98,67 834,67 933,33 246.664,67 496,67 4.170,00 4.666,67
6 245.830,00 98,33 835,00 933,33 245.830,00 595,00 5.005,00 5.600,00
7 244.995,00 98,00 835,34 933,33 244.995,00 693,00 5.840,34 6.533,33
8 244.159,66 97,66 835,67 933,33 244.159,66 790,66 6.676,01 7.466,67
9 243.323,99 97,33 836,00 933,33 243.323,99 887,99 7.512,01 8.400,00
10 242.487,99 97,00 836,34 933,33 242.487,99 984,98 8.348,35 9.333,33
11 241.651,65 96,66 836,67 933,33 241.651,65 1.081,64 9.185,02 10.266,67
12 240.814,98 96,33 837,01 933,33 240.814,98 1.177,97 10.022,03 11.200,00
13 239.977,97 95,99 837,34 933,33 239.977,97 1.273,96 10.859,37 12.133,33
14 239.140,63 95,66 837,68 933,33 239.140,63 1.369,62 11.697,05 13.066,67
15 238.302,95 95,32 838,01 933,33 238.302,95 1.464,94 12.535,06 14.000,00
16 237.464,94 94,99 838,35 933,33 237.464,94 1.559,93 13.373,41 14.933,33
17 236.626,59 94,65 838,68 933,33 236.626,59 1.654,58 14.212,09 15.866,67
18 235.787,91 94,32 839,02 933,33 235.787,91 1.748,89 15.051,11 16.800,00
19 234.948,89 93,98 839,35 933,33 234.948,89 1.842,87 15.890,46 17.733,33
20 234.109,54 93,64 839,69 933,33 234.109,54 1.936,51 16.730,15 18.666,67
21 233.269,85 93,31 840,03 933,33 233.269,85 2.029,82 17.570,18 19.600,00
22 232.429,82 92,97 840,36 933,33 232.429,82 2.122,79 18.410,54 20.533,33
23 231.589,46 92,64 840,70 933,33 231.589,46 2.215,43 19.251,24 21.466,67
24 230.748,76 92,30 841,03 933,33 230.748,76 2.307,73 20.092,27 22.400,00
25 229.907,73 91,96 841,37 933,33 229.907,73 2.399,69 20.933,64 23.333,33
26 229.066,36 91,63 841,71 933,33 229.066,36 2.491,32 21.775,35 24.266,67
27 228.224,65 91,29 842,04 933,33 228.224,65 2.582,61 22.617,39 25.200,00
28 227.382,61 90,95 842,38 933,33 227.382,61 2.673,56 23.459,77 26.133,33
29 226.540,23 90,62 842,72 933,33 226.540,23 2.764,18 24.302,49 27.066,67
30 225.697,51 90,28 843,05 933,33 225.697,51 2.854,46 25.145,54 28.000,00
31 224.854,46 89,94 843,39 933,33 224.854,46 2.944,40 25.988,93 28.933,33
32 224.011,07 89,60 843,73 933,33 224.011,07 3.034,00 26.832,66 29.866,67
33 223.167,34 89,27 844,07 933,33 223.167,34 3.123,27 27.676,73 30.800,00
34 222.323,27 88,93 844,40 933,33 222.323,27 3.212,20 28.521,13 31.733,33
35 221.478,87 88,59 844,74 933,33 221.478,87 3.300,79 29.365,88 32.666,67
36 220.634,12 88,25 845,08 933,33 220.634,12 3.389,04 30.210,96 33.600,00
37 219.789,04 87,92 845,42 933,33 219.789,04 3.476,96 31.056,37 34.533,33
38 218.943,63 87,58 845,76 933,33 218.943,63 3.564,54 31.902,13 35.466,67
39 218.097,87 87,24 846,09 933,33 218.097,87 3.651,78 32.748,22 36.400,00
40 217.251,78 86,90 846,43 933,33 217.251,78 3.738,68 33.594,66 37.333,33
41 216.405,34 86,56 846,77 933,33 216.405,34 3.825,24 34.441,43 38.266,67
42 215.558,57 86,22 847,11 933,33 215.558,57 3.911,46 35.288,54 39.200,00
43 214.711,46 85,88 847,45 933,33 214.711,46 3.997,35 36.135,99 40.133,33
44 213.864,01 85,55 847,79 933,33 213.864,01 4.082,89 36.983,77 41.066,67
45 213.016,23 85,21 848,13 933,33 213.016,23 4.168,10 37.831,90 42.000,00
46 212.168,10 84,87 848,47 933,33 212.168,10 4.252,97 38.680,37 42.933,33
47 211.319,63 84,53 848,81 933,33 211.319,63 4.337,50 39.529,17 43.866,67
48 210.470,83 84,19 849,15 933,33 210.470,83 4.421,68 40.378,32 44.800,00
49 209.621,68 83,85 849,48 933,33 209.621,68 4.505,53 41.227,80 45.733,33
50 208.772,20 83,51 849,82 933,33 208.772,20 4.589,04 42.077,63 46.666,67
51 207.922,37 83,17 850,16 933,33 207.922,37 4.672,21 42.927,79 47.600,00
52 207.072,21 82,83 850,50 933,33 207.072,21 4.755,04 43.778,29 48.533,33
53 206.221,71 82,49 850,84 933,33 206.221,71 4.837,53 44.629,14 49.466,67
54 205.370,86 82,15 851,18 933,33 205.370,86 4.919,68 45.480,32 50.400,00
55 204.519,68 81,81 851,53 933,33 204.519,68 5.001,48 46.331,85 51.333,33
56 203.668,15 81,47 851,87 933,33 203.668,15 5.082,95 47.183,72 52.266,67
57 202.816,28 81,13 852,21 933,33 202.816,28 5.164,08 48.035,92 53.200,00
58 201.964,08 80,79 852,55 933,33 201.964,08 5.244,86 48.888,47 54.133,33
59 201.111,53 80,44 852,89 933,33 201.111,53 5.325,31 49.741,36 55.066,67
60 200.258,64 80,10 853,23 933,33 200.258,64 5.405,41 50.594,59 56.000,00
61 199.405,41 79,76 853,57 933,33 199.405,41 5.485,17 51.448,16 56.933,33
62 198.551,84 79,42 853,91 933,33 198.551,84 5.564,59 52.302,07 57.866,67
63 197.697,93 79,08 854,25 933,33 197.697,93 5.643,67 53.156,33 58.800,00
64 196.843,67 78,74 854,60 933,33 196.843,67 5.722,41 54.010,92 59.733,33
65 195.989,08 78,40 854,94 933,33 195.989,08 5.800,81 54.865,86 60.666,67
66 195.134,14 78,05 855,28 933,33 195.134,14 5.878,86 55.721,14 61.600,00
67 194.278,86 77,71 855,62 933,33 194.278,86 5.956,57 56.576,76 62.533,33
68 193.423,24 77,37 855,96 933,33 193.423,24 6.033,94 57.432,73 63.466,67
69 192.567,27 77,03 856,31 933,33 192.567,27 6.110,97 58.289,03 64.400,00
70 191.710,97 76,68 856,65 933,33 191.710,97 6.187,65 59.145,68 65.333,33
71 190.854,32 76,34 856,99 933,33 190.854,32 6.263,99 60.002,67 66.266,67
72 189.997,33 76,00 857,33 933,33 189.997,33 6.339,99 60.860,01 67.200,00
73 189.139,99 75,66 857,68 933,33 189.139,99 6.415,65 61.717,68 68.133,33
74 188.282,32 75,31 858,02 933,33 188.282,32 6.490,96 62.575,70 69.066,67
75 187.424,30 74,97 858,36 933,33 187.424,30 6.565,93 63.434,07 70.000,00
76 186.565,93 74,63 858,71 933,33 186.565,93 6.640,56 64.292,78 70.933,33
77 185.707,22 74,28 859,05 933,33 185.707,22 6.714,84 65.151,83 71.866,67
78 184.848,17 73,94 859,39 933,33 184.848,17 6.788,78 66.011,22 72.800,00
79 183.988,78 73,60 859,74 933,33 183.988,78 6.862,38 66.870,96 73.733,33
80 183.129,04 73,25 860,08 933,33 183.129,04 6.935,63 67.731,04 74.666,67
81 182.268,96 72,91 860,43 933,33 182.268,96 7.008,53 68.591,47 75.600,00
82 181.408,53 72,56 860,77 933,33 181.408,53 7.081,10 69.452,24 76.533,33
83 180.547,76 72,22 861,11 933,33 180.547,76 7.153,32 70.313,35 77.466,67
84 179.686,65 71,87 861,46 933,33 179.686,65 7.225,19 71.174,81 78.400,00
85 178.825,19 71,53 861,80 933,33 178.825,19 7.296,72 72.036,61 79.333,33
86 177.963,39 71,19 862,15 933,33 177.963,39 7.367,91 72.898,76 80.266,67
87 177.101,24 70,84 862,49 933,33 177.101,24 7.438,75 73.761,25 81.200,00
88 176.238,75 70,50 862,84 933,33 176.238,75 7.509,24 74.624,09 82.133,33
89 175.375,91 70,15 863,18 933,33 175.375,91 7.579,39 75.487,27 83.066,67
90 174.512,73 69,81 863,53 933,33 174.512,73 7.649,20 76.350,80 84.000,00
91 173.649,20 69,46 863,87 933,33 173.649,20 7.718,66 77.214,67 84.933,33
92 172.785,33 69,11 864,22 933,33 172.785,33 7.787,77 78.078,89 85.866,67
93 171.921,11 68,77 864,56 933,33 171.921,11 7.856,54 78.943,46 86.800,00
94 171.056,54 68,42 864,91 933,33 171.056,54 7.924,96 79.808,37 87.733,33
95 170.191,63 68,08 865,26 933,33 170.191,63 7.993,04 80.673,63 88.666,67
96 169.326,37 67,73 865,60 933,33 169.326,37 8.060,77 81.539,23 89.600,00
97 168.460,77 67,38 865,95 933,33 168.460,77 8.128,16 82.405,18 90.533,33
98 167.594,82 67,04 866,30 933,33 167.594,82 8.195,19 83.271,47 91.466,67
99 166.728,53 66,69 866,64 933,33 166.728,53 8.261,88 84.138,12 92.400,00
100 165.861,88 66,34 866,99 933,33 165.861,88 8.328,23 85.005,10 93.333,33
101 164.994,90 66,00 867,34 933,33 164.994,90 8.394,23 85.872,44 94.266,67
102 164.127,56 65,65 867,68 933,33 164.127,56 8.459,88 86.740,12 95.200,00
103 163.259,88 65,30 868,03 933,33 163.259,88 8.525,18 87.608,15 96.133,33
104 162.391,85 64,96 868,38 933,33 162.391,85 8.590,14 88.476,53 97.066,67
105 161.523,47 64,61 868,72 933,33 161.523,47 8.654,75 89.345,25 98.000,00
106 160.654,75 64,26 869,07 933,33 160.654,75 8.719,01 90.214,32 98.933,33
107 159.785,68 63,91 869,42 933,33 159.785,68 8.782,92 91.083,74 99.866,67
108 158.916,26 63,57 869,77 933,33 158.916,26 8.846,49 91.953,51 100.800,00
109 158.046,49 63,22 870,11 933,33 158.046,49 8.909,71 92.823,62 101.733,33
110 157.176,38 62,87 870,46 933,33 157.176,38 8.972,58 93.694,09 102.666,67
111 156.305,91 62,52 870,81 933,33 156.305,91 9.035,10 94.564,90 103.600,00
112 155.435,10 62,17 871,16 933,33 155.435,10 9.097,28 95.436,06 104.533,33
113 154.563,94 61,83 871,51 933,33 154.563,94 9.159,10 96.307,56 105.466,67
114 153.692,44 61,48 871,86 933,33 153.692,44 9.220,58 97.179,42 106.400,00
115 152.820,58 61,13 872,21 933,33 152.820,58 9.281,71 98.051,63 107.333,33
116 151.948,37 60,78 872,55 933,33 151.948,37 9.342,49 98.924,18 108.266,67
117 151.075,82 60,43 872,90 933,33 151.075,82 9.402,92 99.797,08 109.200,00
118 150.202,92 60,08 873,25 933,33 150.202,92 9.463,00 100.670,34 110.133,33
119 149.329,66 59,73 873,60 933,33 149.329,66 9.522,73 101.543,94 111.066,67
120 148.456,06 59,38 873,95 933,33 148.456,06 9.582,11 102.417,89 112.000,00
121 147.582,11 59,03 874,30 933,33 147.582,11 9.641,15 103.292,19 112.933,33
122 146.707,81 58,68 874,65 933,33 146.707,81 9.699,83 104.166,84 113.866,67
123 145.833,16 58,33 875,00 933,33 145.833,16 9.758,16 105.041,84 114.800,00
124 144.958,16 57,98 875,35 933,33 144.958,16 9.816,14 105.917,19 115.733,33
125 144.082,81 57,63 875,70 933,33 144.082,81 9.873,78 106.792,89 116.666,67
126 143.207,11 57,28 876,05 933,33 143.207,11 9.931,06 107.668,94 117.600,00
127 142.331,06 56,93 876,40 933,33 142.331,06 9.987,99 108.545,34 118.533,33
128 141.454,66 56,58 876,75 933,33 141.454,66 10.044,58 109.422,09 119.466,67
129 140.577,91 56,23 877,10 933,33 140.577,91 10.100,81 110.299,19 120.400,00
130 139.700,81 55,88 877,45 933,33 139.700,81 10.156,69 111.176,65 121.333,33
131 138.823,35 55,53 877,80 933,33 138.823,35 10.212,22 112.054,45 122.266,67
132 137.945,55 55,18 878,16 933,33 137.945,55 10.267,39 112.932,61 123.200,00
133 137.067,39 54,83 878,51 933,33 137.067,39 10.322,22 113.811,11 124.133,33
134 136.188,89 54,48 878,86 933,33 136.188,89 10.376,70 114.689,97 125.066,67
135 135.310,03 54,12 879,21 933,33 135.310,03 10.430,82 115.569,18 126.000,00
136 134.430,82 53,77 879,56 933,33 134.430,82 10.484,59 116.448,74 126.933,33
137 133.551,26 53,42 879,91 933,33 133.551,26 10.538,01 117.328,65 127.866,67
138 132.671,35 53,07 880,26 933,33 132.671,35 10.591,08 118.208,92 128.800,00
139 131.791,08 52,72 880,62 933,33 131.791,08 10.643,80 119.089,53 129.733,33
140 130.910,47 52,36 880,97 933,33 130.910,47 10.696,16 119.970,50 130.666,67
141 130.029,50 52,01 881,32 933,33 130.029,50 10.748,17 120.851,83 131.600,00
142 129.148,17 51,66 881,67 933,33 129.148,17 10.799,83 121.733,50 132.533,33
143 128.266,50 51,31 882,03 933,33 128.266,50 10.851,14 122.615,53 133.466,67
144 127.384,47 50,95 882,38 933,33 127.384,47 10.902,09 123.497,91 134.400,00
145 126.502,09 50,60 882,73 933,33 126.502,09 10.952,70 124.380,64 135.333,33
146 125.619,36 50,25 883,09 933,33 125.619,36 11.002,94 125.263,72 136.266,67
147 124.736,28 49,89 883,44 933,33 124.736,28 11.052,84 126.147,16 137.200,00
148 123.852,84 49,54 883,79 933,33 123.852,84 11.102,38 127.030,95 138.133,33
149 122.969,05 49,19 884,15 933,33 122.969,05 11.151,57 127.915,10 139.066,67
150 122.084,90 48,83 884,50 933,33 122.084,90 11.200,40 128.799,60 140.000,00
151 121.200,40 48,48 884,85 933,33 121.200,40 11.248,88 129.684,45 140.933,33
152 120.315,55 48,13 885,21 933,33 120.315,55 11.297,01 130.569,66 141.866,67
153 119.430,34 47,77 885,56 933,33 119.430,34 11.344,78 131.455,22 142.800,00
154 118.544,78 47,42 885,92 933,33 118.544,78 11.392,20 132.341,14 143.733,33
155 117.658,86 47,06 886,27 933,33 117.658,86 11.439,26 133.227,41 144.666,67
156 116.772,59 46,71 886,62 933,33 116.772,59 11.485,97 134.114,03 145.600,00
157 115.885,97 46,35 886,98 933,33 115.885,97 11.532,32 135.001,01 146.533,33
158 114.998,99 46,00 887,33 933,33 114.998,99 11.578,32 135.888,34 147.466,67
159 114.111,66 45,64 887,69 933,33 114.111,66 11.623,97 136.776,03 148.400,00
160 113.223,97 45,29 888,04 933,33 113.223,97 11.669,26 137.664,08 149.333,33
161 112.335,92 44,93 888,40 933,33 112.335,92 11.714,19 138.552,48 150.266,67
162 111.447,52 44,58 888,75 933,33 111.447,52 11.758,77 139.441,23 151.200,00
163 110.558,77 44,22 889,11 933,33 110.558,77 11.802,99 140.330,34 152.133,33
164 109.669,66 43,87 889,47 933,33 109.669,66 11.846,86 141.219,80 153.066,67
165 108.780,20 43,51 889,82 933,33 108.780,20 11.890,37 142.109,63 154.000,00
166 107.890,37 43,16 890,18 933,33 107.890,37 11.933,53 142.999,80 154.933,33
167 107.000,20 42,80 890,53 933,33 107.000,20 11.976,33 143.890,34 155.866,67
168 106.109,66 42,44 890,89 933,33 106.109,66 12.018,77 144.781,23 156.800,00
169 105.218,77 42,09 891,25 933,33 105.218,77 12.060,86 145.672,47 157.733,33
170 104.327,53 41,73 891,60 933,33 104.327,53 12.102,59 146.564,07 158.666,67
171 103.435,93 41,37 891,96 933,33 103.435,93 12.143,97 147.456,03 159.600,00
172 102.543,97 41,02 892,32 933,33 102.543,97 12.184,98 148.348,35 160.533,33
173 101.651,65 40,66 892,67 933,33 101.651,65 12.225,65 149.241,02 161.466,67
174 100.758,98 40,30 893,03 933,33 100.758,98 12.265,95 150.134,05 162.400,00
175 99.865,95 39,95 893,39 933,33 99.865,95 12.305,90 151.027,44 163.333,33
176 98.972,56 39,59 893,74 933,33 98.972,56 12.345,48 151.921,18 164.266,67
177 98.078,82 39,23 894,10 933,33 98.078,82 12.384,72 152.815,28 165.200,00
178 97.184,72 38,87 894,46 933,33 97.184,72 12.423,59 153.709,74 166.133,33
179 96.290,26 38,52 894,82 933,33 96.290,26 12.462,11 154.604,56 167.066,67
180 95.395,44 38,16 895,18 933,33 95.395,44 12.500,26 155.499,74 168.000,00
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
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
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
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
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
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
ING Baufinanzierung
  • 1,23%
  • gebundener Sollzins*
  • 1,26%
  • effektiver Jahreszins*
  • 1.089,58€
  • Monatsrate
  • Gesamtzahlung :196.125,00 EUR
  • Tilgungsanteil :164.636,87 EUR
  • Zinsanteil :31.488,13 EUR
  • Restschuld :85.363,13 EUR
Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 200.000,00 EUR; Kreditrate: 673,33 EUR; Gesamtbetrag: 80.800,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 1,07 %; Gebundener Sollzins: 1,04 %; 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 ING-DiBa AG Theodor-Heuss-Allee 2
60486 Frankfurt am Main
Monat Kredit­summe Zins­last Tilgungs­last Monats­rate Rest­schuld Zinsen gesamt Tilgung gesamt Gesamt
1 250.000,00 256,25 833,33 1.089,58 249.166,67 256,25 833,33 1.089,58
2 249.166,67 255,40 834,19 1.089,58 249.166,67 511,65 1.667,52 2.179,17
3 248.332,48 254,54 835,04 1.089,58 248.332,48 766,19 2.502,56 3.268,75
4 247.497,44 253,68 835,90 1.089,58 247.497,44 1.019,87 3.338,46 4.358,33
5 246.661,54 252,83 836,76 1.089,58 246.661,54 1.272,70 4.175,22 5.447,92
6 245.824,78 251,97 837,61 1.089,58 245.824,78 1.524,67 5.012,83 6.537,50
7 244.987,17 251,11 838,47 1.089,58 244.987,17 1.775,78 5.851,30 7.627,08
8 244.148,70 250,25 839,33 1.089,58 244.148,70 2.026,03 6.690,63 8.716,67
9 243.309,37 249,39 840,19 1.089,58 243.309,37 2.275,43 7.530,82 9.806,25
10 242.469,18 248,53 841,05 1.089,58 242.469,18 2.523,96 8.371,88 10.895,83
11 241.628,12 247,67 841,91 1.089,58 241.628,12 2.771,63 9.213,79 11.985,42
12 240.786,21 246,81 842,78 1.089,58 240.786,21 3.018,43 10.056,57 13.075,00
13 239.943,43 245,94 843,64 1.089,58 239.943,43 3.264,37 10.900,21 14.164,58
14 239.099,79 245,08 844,51 1.089,58 239.099,79 3.509,45 11.744,72 15.254,17
15 238.255,28 244,21 845,37 1.089,58 238.255,28 3.753,66 12.590,09 16.343,75
16 237.409,91 243,35 846,24 1.089,58 237.409,91 3.997,01 13.436,33 17.433,33
17 236.563,67 242,48 847,11 1.089,58 236.563,67 4.239,49 14.283,43 18.522,92
18 235.716,57 241,61 847,97 1.089,58 235.716,57 4.481,10 15.131,40 19.612,50
19 234.868,60 240,74 848,84 1.089,58 234.868,60 4.721,84 15.980,25 20.702,08
20 234.019,75 239,87 849,71 1.089,58 234.019,75 4.961,71 16.829,96 21.791,67
21 233.170,04 239,00 850,58 1.089,58 233.170,04 5.200,71 17.680,54 22.881,25
22 232.319,46 238,13 851,46 1.089,58 232.319,46 5.438,83 18.532,00 23.970,83
23 231.468,00 237,25 852,33 1.089,58 231.468,00 5.676,09 19.384,33 25.060,42
24 230.615,67 236,38 853,20 1.089,58 230.615,67 5.912,47 20.237,53 26.150,00
25 229.762,47 235,51 854,08 1.089,58 229.762,47 6.147,97 21.091,61 27.239,58
26 228.908,39 234,63 854,95 1.089,58 228.908,39 6.382,61 21.946,56 28.329,17
27 228.053,44 233,75 855,83 1.089,58 228.053,44 6.616,36 22.802,39 29.418,75
28 227.197,61 232,88 856,71 1.089,58 227.197,61 6.849,24 23.659,10 30.508,33
29 226.340,90 232,00 857,58 1.089,58 226.340,90 7.081,24 24.516,68 31.597,92
30 225.483,32 231,12 858,46 1.089,58 225.483,32 7.312,36 25.375,14 32.687,50
31 224.624,86 230,24 859,34 1.089,58 224.624,86 7.542,60 26.234,48 33.777,08
32 223.765,52 229,36 860,22 1.089,58 223.765,52 7.771,96 27.094,71 34.866,67
33 222.905,29 228,48 861,11 1.089,58 222.905,29 8.000,44 27.955,81 35.956,25
34 222.044,19 227,60 861,99 1.089,58 222.044,19 8.228,03 28.817,80 37.045,83
35 221.182,20 226,71 862,87 1.089,58 221.182,20 8.454,74 29.680,67 38.135,42
36 220.319,33 225,83 863,76 1.089,58 220.319,33 8.680,57 30.544,43 39.225,00
37 219.455,57 224,94 864,64 1.089,58 219.455,57 8.905,51 31.409,07 40.314,58
38 218.590,93 224,06 865,53 1.089,58 218.590,93 9.129,57 32.274,60 41.404,17
39 217.725,40 223,17 866,41 1.089,58 217.725,40 9.352,74 33.141,01 42.493,75
40 216.858,99 222,28 867,30 1.089,58 216.858,99 9.575,02 34.008,32 43.583,33
41 215.991,68 221,39 868,19 1.089,58 215.991,68 9.796,41 34.876,51 44.672,92
42 215.123,49 220,50 869,08 1.089,58 215.123,49 10.016,91 35.745,59 45.762,50
43 214.254,41 219,61 869,97 1.089,58 214.254,41 10.236,52 36.615,56 46.852,08
44 213.384,44 218,72 870,86 1.089,58 213.384,44 10.455,24 37.486,43 47.941,67
45 212.513,57 217,83 871,76 1.089,58 212.513,57 10.673,07 38.358,18 49.031,25
46 211.641,82 216,93 872,65 1.089,58 211.641,82 10.890,00 39.230,83 50.120,83
47 210.769,17 216,04 873,54 1.089,58 210.769,17 11.106,04 40.104,38 51.210,42
48 209.895,62 215,14 874,44 1.089,58 209.895,62 11.321,18 40.978,82 52.300,00
49 209.021,18 214,25 875,34 1.089,58 209.021,18 11.535,43 41.854,16 53.389,58
50 208.145,84 213,35 876,23 1.089,58 208.145,84 11.748,78 42.730,39 54.479,17
51 207.269,61 212,45 877,13 1.089,58 207.269,61 11.961,23 43.607,52 55.568,75
52 206.392,48 211,55 878,03 1.089,58 206.392,48 12.172,78 44.485,55 56.658,33
53 205.514,45 210,65 878,93 1.089,58 205.514,45 12.383,43 45.364,48 57.747,92
54 204.635,52 209,75 879,83 1.089,58 204.635,52 12.593,18 46.244,32 58.837,50
55 203.755,68 208,85 880,73 1.089,58 203.755,68 12.802,03 47.125,05 59.927,08
56 202.874,95 207,95 881,64 1.089,58 202.874,95 13.009,98 48.006,69 61.016,67
57 201.993,31 207,04 882,54 1.089,58 201.993,31 13.217,02 48.889,23 62.106,25
58 201.110,77 206,14 883,44 1.089,58 201.110,77 13.423,16 49.772,67 63.195,83
59 200.227,33 205,23 884,35 1.089,58 200.227,33 13.628,40 50.657,02 64.285,42
60 199.342,98 204,33 885,26 1.089,58 199.342,98 13.832,72 51.542,28 65.375,00
61 198.457,72 203,42 886,16 1.089,58 198.457,72 14.036,14 52.428,44 66.464,58
62 197.571,56 202,51 887,07 1.089,58 197.571,56 14.238,65 53.315,51 67.554,17
63 196.684,49 201,60 887,98 1.089,58 196.684,49 14.440,25 54.203,50 68.643,75
64 195.796,50 200,69 888,89 1.089,58 195.796,50 14.640,95 55.092,39 69.733,33
65 194.907,61 199,78 889,80 1.089,58 194.907,61 14.840,73 55.982,19 70.822,92
66 194.017,81 198,87 890,72 1.089,58 194.017,81 15.039,59 56.872,91 71.912,50
67 193.127,09 197,96 891,63 1.089,58 193.127,09 15.237,55 57.764,53 73.002,08
68 192.235,47 197,04 892,54 1.089,58 192.235,47 15.434,59 58.657,08 74.091,67
69 191.342,92 196,13 893,46 1.089,58 191.342,92 15.630,72 59.550,53 75.181,25
70 190.449,47 195,21 894,37 1.089,58 190.449,47 15.825,93 60.444,91 76.270,83
71 189.555,09 194,29 895,29 1.089,58 189.555,09 16.020,22 61.340,20 77.360,42
72 188.659,80 193,38 896,21 1.089,58 188.659,80 16.213,60 62.236,40 78.450,00
73 187.763,60 192,46 897,13 1.089,58 187.763,60 16.406,06 63.133,53 79.539,58
74 186.866,47 191,54 898,05 1.089,58 186.866,47 16.597,59 64.031,57 80.629,17
75 185.968,43 190,62 898,97 1.089,58 185.968,43 16.788,21 64.930,54 81.718,75
76 185.069,46 189,70 899,89 1.089,58 185.069,46 16.977,91 65.830,43 82.808,33
77 184.169,57 188,77 900,81 1.089,58 184.169,57 17.166,68 66.731,24 83.897,92
78 183.268,76 187,85 901,73 1.089,58 183.268,76 17.354,53 67.632,97 84.987,50
79 182.367,03 186,93 902,66 1.089,58 182.367,03 17.541,46 68.535,63 86.077,08
80 181.464,37 186,00 903,58 1.089,58 181.464,37 17.727,46 69.439,21 87.166,67
81 180.560,79 185,07 904,51 1.089,58 180.560,79 17.912,53 70.343,72 88.256,25
82 179.656,28 184,15 905,44 1.089,58 179.656,28 18.096,68 71.249,15 89.345,83
83 178.750,85 183,22 906,36 1.089,58 178.750,85 18.279,90 72.155,52 90.435,42
84 177.844,48 182,29 907,29 1.089,58 177.844,48 18.462,19 73.062,81 91.525,00
85 176.937,19 181,36 908,22 1.089,58 176.937,19 18.643,55 73.971,03 92.614,58
86 176.028,97 180,43 909,15 1.089,58 176.028,97 18.823,98 74.880,18 93.704,17
87 175.119,82 179,50 910,09 1.089,58 175.119,82 19.003,48 75.790,27 94.793,75
88 174.209,73 178,56 911,02 1.089,58 174.209,73 19.182,04 76.701,29 95.883,33
89 173.298,71 177,63 911,95 1.089,58 173.298,71 19.359,68 77.613,24 96.972,92
90 172.386,76 176,70 912,89 1.089,58 172.386,76 19.536,37 78.526,13 98.062,50
91 171.473,87 175,76 913,82 1.089,58 171.473,87 19.712,13 79.439,95 99.152,08
92 170.560,05 174,82 914,76 1.089,58 170.560,05 19.886,96 80.354,71 100.241,67
93 169.645,29 173,89 915,70 1.089,58 169.645,29 20.060,84 81.270,41 101.331,25
94 168.729,59 172,95 916,64 1.089,58 168.729,59 20.233,79 82.187,04 102.420,83
95 167.812,96 172,01 917,58 1.089,58 167.812,96 20.405,80 83.104,62 103.510,42
96 166.895,38 171,07 918,52 1.089,58 166.895,38 20.576,87 84.023,13 104.600,00
97 165.976,87 170,13 919,46 1.089,58 165.976,87 20.746,99 84.942,59 105.689,58
98 165.057,41 169,18 920,40 1.089,58 165.057,41 20.916,18 85.862,99 106.779,17
99 164.137,01 168,24 921,34 1.089,58 164.137,01 21.084,42 86.784,33 107.868,75
100 163.215,67 167,30 922,29 1.089,58 163.215,67 21.251,71 87.706,62 108.958,33
101 162.293,38 166,35 923,23 1.089,58 162.293,38 21.418,06 88.629,85 110.047,92
102 161.370,15 165,40 924,18 1.089,58 161.370,15 21.583,47 89.554,03 111.137,50
103 160.445,97 164,46 925,13 1.089,58 160.445,97 21.747,93 90.479,16 112.227,08
104 159.520,84 163,51 926,07 1.089,58 159.520,84 21.911,44 91.405,23 113.316,67
105 158.594,77 162,56 927,02 1.089,58 158.594,77 22.073,99 92.332,26 114.406,25
106 157.667,74 161,61 927,97 1.089,58 157.667,74 22.235,60 93.260,23 115.495,83
107 156.739,77 160,66 928,93 1.089,58 156.739,77 22.396,26 94.189,15 116.585,42
108 155.810,85 159,71 929,88 1.089,58 155.810,85 22.555,97 95.119,03 117.675,00
109 154.880,97 158,75 930,83 1.089,58 154.880,97 22.714,72 96.049,86 118.764,58
110 153.950,14 157,80 931,78 1.089,58 153.950,14 22.872,52 96.981,65 119.854,17
111 153.018,35 156,84 932,74 1.089,58 153.018,35 23.029,36 97.914,39 120.943,75
112 152.085,61 155,89 933,70 1.089,58 152.085,61 23.185,25 98.848,08 122.033,33
113 151.151,92 154,93 934,65 1.089,58 151.151,92 23.340,18 99.782,73 123.122,92
114 150.217,27 153,97 935,61 1.089,58 150.217,27 23.494,16 100.718,34 124.212,50
115 149.281,66 153,01 936,57 1.089,58 149.281,66 23.647,17 101.654,91 125.302,08
116 148.345,09 152,05 937,53 1.089,58 148.345,09 23.799,22 102.592,44 126.391,67
117 147.407,56 151,09 938,49 1.089,58 147.407,56 23.950,32 103.530,93 127.481,25
118 146.469,07 150,13 939,45 1.089,58 146.469,07 24.100,45 104.470,39 128.570,83
119 145.529,61 149,17 940,42 1.089,58 145.529,61 24.249,61 105.410,80 129.660,42
120 144.589,20 148,20 941,38 1.089,58 144.589,20 24.397,82 106.352,18 130.750,00
121 143.647,82 147,24 942,34 1.089,58 143.647,82 24.545,06 107.294,53 131.839,58
122 142.705,47 146,27 943,31 1.089,58 142.705,47 24.691,33 108.237,84 132.929,17
123 141.762,16 145,31 944,28 1.089,58 141.762,16 24.836,64 109.182,11 134.018,75
124 140.817,89 144,34 945,24 1.089,58 140.817,89 24.980,97 110.127,36 135.108,33
125 139.872,64 143,37 946,21 1.089,58 139.872,64 25.124,34 111.073,57 136.197,92
126 138.926,43 142,40 947,18 1.089,58 138.926,43 25.266,74 112.020,76 137.287,50
127 137.979,24 141,43 948,15 1.089,58 137.979,24 25.408,17 112.968,91 138.377,08
128 137.031,09 140,46 949,13 1.089,58 137.031,09 25.548,63 113.918,04 139.466,67
129 136.081,96 139,48 950,10 1.089,58 136.081,96 25.688,11 114.868,14 140.556,25
130 135.131,86 138,51 951,07 1.089,58 135.131,86 25.826,62 115.819,21 141.645,83
131 134.180,79 137,54 952,05 1.089,58 134.180,79 25.964,16 116.771,26 142.735,42
132 133.228,74 136,56 953,02 1.089,58 133.228,74 26.100,72 117.724,28 143.825,00
133 132.275,72 135,58 954,00 1.089,58 132.275,72 26.236,30 118.678,28 144.914,58
134 131.321,72 134,60 954,98 1.089,58 131.321,72 26.370,91 119.633,26 146.004,17
135 130.366,74 133,63 955,96 1.089,58 130.366,74 26.504,53 120.589,22 147.093,75
136 129.410,78 132,65 956,94 1.089,58 129.410,78 26.637,18 121.546,16 148.183,33
137 128.453,84 131,67 957,92 1.089,58 128.453,84 26.768,84 122.504,07 149.272,92
138 127.495,93 130,68 958,90 1.089,58 127.495,93 26.899,53 123.462,97 150.362,50
139 126.537,03 129,70 959,88 1.089,58 126.537,03 27.029,23 124.422,86 151.452,08
140 125.577,14 128,72 960,87 1.089,58 125.577,14 27.157,94 125.383,72 152.541,67
141 124.616,28 127,73 961,85 1.089,58 124.616,28 27.285,67 126.345,58 153.631,25
142 123.654,42 126,75 962,84 1.089,58 123.654,42 27.412,42 127.308,41 154.720,83
143 122.691,59 125,76 963,82 1.089,58 122.691,59 27.538,18 128.272,24 155.810,42
144 121.727,76 124,77 964,81 1.089,58 121.727,76 27.662,95 129.237,05 156.900,00
145 120.762,95 123,78 965,80 1.089,58 120.762,95 27.786,73 130.202,85 157.989,58
146