Vollfinanzierung – Hauskauf ohne Eigenkapital

Trotz kontinuierlich steigender Immobilienpreise locken die niedrigen Zinsen immer mehr Mieter, den Schritt in die eigenen vier Wände zu wagen, auch ohne Eigenkapital. Bezüglich der Eigenmittel galt bis vor einiger Zeit noch die Faustformel „20 Prozent des Kaufpreises zuzüglich der Erwerbsnebenkosten“.

Auf dieser Regel aufbauend, sollte eine solide Finanzierung möglich sein. Schleichend hat sich aber das US-amerikanische Prinzip der Vollfinanzierung seinen Weg gesucht. Vollfinanzierungen haben einen Nachteil: In der Spitze wird es teuer.

Der Beleihungsauslauf

Der sogenannte Beleihungsauslauf spielt bei der Verzinsung eines Hypothekendarlehens eine wesentliche Rolle. Er bezeichnet die Relation zwischen Beleihungswert der Immobilie und des in Anspruch genommenen Darlehens.

Beträgt der Beleihungswert der Immobilie 200.000 Euro, das Darlehen 80.000 Euro, liegt der Beleihungswert bei 40 Prozent. Je niedriger der Beleihungswert ausfällt, umso weniger Zinsen stellt die Bank in Rechnung. Landläufig unterscheiden die Banken vier Stufen:

• Bis 40 Prozent des Beleihungswertes
• Bis 60 Prozent des Beleihungswertes
• Bis 80 Prozent des Beleihungswertes
• Über 80 Prozent.

Hypothekenbanken dürfen Darlehen bis zu 60 Prozent des Beleihungswertes vergeben, sogenannte 1a-Hypotheken. Besteht ein höherer Finanzierungsbedarf, übernimmt diesen die assoziierte Bank gegen einen Zinsaufschlag von 0,5 Prozent in Form des 1b-Darlehens.

Bis zu einem Beleihungsauslauf von 80 Prozent sind die Zinsunterschiede zwischen den einzelnen Stufen eher marginal. Erst wenn die 80-Prozentmarke überschritten wird, steigen auch die Zinsen für diesen Anteil der Finanzierung überdurchschnittlich an, wie auch unser Baufinanzierungsrechner aufzeigt Wenn Sie dort bei „Beleihungsauslauf“ 110 Prozent eingeben, haben Sie eine Vollfinanzierung und können deren Zinsen direkt mit niedrigeren Werten für den Beleihungsauslauf vergleichen:

Kosten für Immobilien-Vollfinanzierung berechnen

Nettodarlehensbetrag EUR

Tilgunssatz 1% 1.5% 2% 2.5% 3% 3.5% 4% 4.5% 5% 5.5% 6% 6.5% 7% 7.5% 8% 8.5% 9% 9.5% 10%

Sollzinsbindung 5 Jahre 10 Jahre 15 Jahre 20 Jahre 25 Jahre 30 Jahre 35 Jahre 40 Jahre

Beleihungsauslauf 60% 65% 70% 75% 80% 85% 90% 95% 100% 105% 110%

Wunschrate EUR

erweiterte Optionen ↓↑

• Volltilgung
• 100% Finanzierung
• 110% Finanzierung
• verlängerter Widerruf
• Ratenstundung möglich
• Sondertilgungen
• Versicherung möglich
• Filialbesuch möglich
• Video-Ident

Jetzt berechnen

creditweb Baufinanzierung

• 1,50%
• gebundener Sollzins*
• 1,53%
• effektiver Jahreszins*

• 1.375,00€
• Monatsrate

• Gesamtzahlung :330.000,00 EUR
• Tilgungsanteil :279.684,75 EUR
• Zinsanteil :50.315,25 EUR
• Restschuld :20.315,25 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 150.000,00 EUR; Kreditrate: 293,75 EUR; Gesamtbetrag: 17.625,00 EUR; Anzahl Kreditraten: 60; Laufzeit: 60 Monate; Effektiver Jahreszins: 0,36 %; Gebundener Sollzins: 0,35 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist Creditweb GmbH Lübecker Str. 1
22087 Hamburg

Monat	kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	GESAMT
1	300.000,00	375,00	1.000,00	1.375,00	299.000,00	375,00	1.000,00	1.375,00
2	299.000,00	373,75	1.001,25	1.375,00	299.000,00	748,75	2.001,25	2.750,00
3	297.998,75	372,50	1.002,50	1.375,00	297.998,75	1.121,25	3.003,75	4.125,00
4	296.996,25	371,25	1.003,75	1.375,00	296.996,25	1.492,49	4.007,51	5.500,00
5	295.992,49	369,99	1.005,01	1.375,00	295.992,49	1.862,48	5.012,52	6.875,00
6	294.987,48	368,73	1.006,27	1.375,00	294.987,48	2.231,22	6.018,78	8.250,00
7	293.981,22	367,48	1.007,52	1.375,00	293.981,22	2.598,70	7.026,30	9.625,00
8	292.973,70	366,22	1.008,78	1.375,00	292.973,70	2.964,91	8.035,09	11.000,00
9	291.964,91	364,96	1.010,04	1.375,00	291.964,91	3.329,87	9.045,13	12.375,00
10	290.954,87	363,69	1.011,31	1.375,00	290.954,87	3.693,56	10.056,44	13.750,00
11	289.943,56	362,43	1.012,57	1.375,00	289.943,56	4.055,99	11.069,01	15.125,00
12	288.930,99	361,16	1.013,84	1.375,00	288.930,99	4.417,16	12.082,84	16.500,00
13	287.917,16	359,90	1.015,10	1.375,00	287.917,16	4.777,05	13.097,95	17.875,00
14	286.902,05	358,63	1.016,37	1.375,00	286.902,05	5.135,68	14.114,32	19.250,00
15	285.885,68	357,36	1.017,64	1.375,00	285.885,68	5.493,04	15.131,96	20.625,00
16	284.868,04	356,09	1.018,91	1.375,00	284.868,04	5.849,12	16.150,88	22.000,00
17	283.849,12	354,81	1.020,19	1.375,00	283.849,12	6.203,93	17.171,07	23.375,00
18	282.828,93	353,54	1.021,46	1.375,00	282.828,93	6.557,47	18.192,53	24.750,00
19	281.807,47	352,26	1.022,74	1.375,00	281.807,47	6.909,73	19.215,27	26.125,00
20	280.784,73	350,98	1.024,02	1.375,00	280.784,73	7.260,71	20.239,29	27.500,00
21	279.760,71	349,70	1.025,30	1.375,00	279.760,71	7.610,41	21.264,59	28.875,00
22	278.735,41	348,42	1.026,58	1.375,00	278.735,41	7.958,83	22.291,17	30.250,00
23	277.708,83	347,14	1.027,86	1.375,00	277.708,83	8.305,97	23.319,03	31.625,00
24	276.680,97	345,85	1.029,15	1.375,00	276.680,97	8.651,82	24.348,18	33.000,00
25	275.651,82	344,56	1.030,44	1.375,00	275.651,82	8.996,38	25.378,62	34.375,00
26	274.621,38	343,28	1.031,72	1.375,00	274.621,38	9.339,66	26.410,34	35.750,00
27	273.589,66	341,99	1.033,01	1.375,00	273.589,66	9.681,65	27.443,35	37.125,00
28	272.556,65	340,70	1.034,30	1.375,00	272.556,65	10.022,34	28.477,66	38.500,00
29	271.522,34	339,40	1.035,60	1.375,00	271.522,34	10.361,74	29.513,26	39.875,00
30	270.486,74	338,11	1.036,89	1.375,00	270.486,74	10.699,85	30.550,15	41.250,00
31	269.449,85	336,81	1.038,19	1.375,00	269.449,85	11.036,66	31.588,34	42.625,00
32	268.411,66	335,51	1.039,49	1.375,00	268.411,66	11.372,18	32.627,82	44.000,00
33	267.372,18	334,22	1.040,78	1.375,00	267.372,18	11.706,39	33.668,61	45.375,00
34	266.331,39	332,91	1.042,09	1.375,00	266.331,39	12.039,31	34.710,69	46.750,00
35	265.289,31	331,61	1.043,39	1.375,00	265.289,31	12.370,92	35.754,08	48.125,00
36	264.245,92	330,31	1.044,69	1.375,00	264.245,92	12.701,23	36.798,77	49.500,00
37	263.201,23	329,00	1.046,00	1.375,00	263.201,23	13.030,23	37.844,77	50.875,00
38	262.155,23	327,69	1.047,31	1.375,00	262.155,23	13.357,92	38.892,08	52.250,00
39	261.107,92	326,38	1.048,62	1.375,00	261.107,92	13.684,31	39.940,69	53.625,00
40	260.059,31	325,07	1.049,93	1.375,00	260.059,31	14.009,38	40.990,62	55.000,00
41	259.009,38	323,76	1.051,24	1.375,00	259.009,38	14.333,14	42.041,86	56.375,00
42	257.958,14	322,45	1.052,55	1.375,00	257.958,14	14.655,59	43.094,41	57.750,00
43	256.905,59	321,13	1.053,87	1.375,00	256.905,59	14.976,72	44.148,28	59.125,00
44	255.851,72	319,81	1.055,19	1.375,00	255.851,72	15.296,54	45.203,46	60.500,00
45	254.796,54	318,50	1.056,50	1.375,00	254.796,54	15.615,03	46.259,97	61.875,00
46	253.740,03	317,18	1.057,82	1.375,00	253.740,03	15.932,21	47.317,79	63.250,00
47	252.682,21	315,85	1.059,15	1.375,00	252.682,21	16.248,06	48.376,94	64.625,00
48	251.623,06	314,53	1.060,47	1.375,00	251.623,06	16.562,59	49.437,41	66.000,00
49	250.562,59	313,20	1.061,80	1.375,00	250.562,59	16.875,79	50.499,21	67.375,00
50	249.500,79	311,88	1.063,12	1.375,00	249.500,79	17.187,67	51.562,33	68.750,00
51	248.437,67	310,55	1.064,45	1.375,00	248.437,67	17.498,22	52.626,78	70.125,00
52	247.373,22	309,22	1.065,78	1.375,00	247.373,22	17.807,43	53.692,57	71.500,00
53	246.307,43	307,88	1.067,12	1.375,00	246.307,43	18.115,32	54.759,68	72.875,00
54	245.240,32	306,55	1.068,45	1.375,00	245.240,32	18.421,87	55.828,13	74.250,00
55	244.171,87	305,21	1.069,79	1.375,00	244.171,87	18.727,08	56.897,92	75.625,00
56	243.102,08	303,88	1.071,12	1.375,00	243.102,08	19.030,96	57.969,04	77.000,00
57	242.030,96	302,54	1.072,46	1.375,00	242.030,96	19.333,50	59.041,50	78.375,00
58	240.958,50	301,20	1.073,80	1.375,00	240.958,50	19.634,70	60.115,30	79.750,00
59	239.884,70	299,86	1.075,14	1.375,00	239.884,70	19.934,55	61.190,45	81.125,00
60	238.809,55	298,51	1.076,49	1.375,00	238.809,55	20.233,07	62.266,93	82.500,00
61	237.733,07	297,17	1.077,83	1.375,00	237.733,07	20.530,23	63.344,77	83.875,00
62	236.655,23	295,82	1.079,18	1.375,00	236.655,23	20.826,05	64.423,95	85.250,00
63	235.576,05	294,47	1.080,53	1.375,00	235.576,05	21.120,52	65.504,48	86.625,00
64	234.495,52	293,12	1.081,88	1.375,00	234.495,52	21.413,64	66.586,36	88.000,00
65	233.413,64	291,77	1.083,23	1.375,00	233.413,64	21.705,41	67.669,59	89.375,00
66	232.330,41	290,41	1.084,59	1.375,00	232.330,41	21.995,82	68.754,18	90.750,00
67	231.245,82	289,06	1.085,94	1.375,00	231.245,82	22.284,88	69.840,12	92.125,00
68	230.159,88	287,70	1.087,30	1.375,00	230.159,88	22.572,58	70.927,42	93.500,00
69	229.072,58	286,34	1.088,66	1.375,00	229.072,58	22.858,92	72.016,08	94.875,00
70	227.983,92	284,98	1.090,02	1.375,00	227.983,92	23.143,90	73.106,10	96.250,00
71	226.893,90	283,62	1.091,38	1.375,00	226.893,90	23.427,52	74.197,48	97.625,00
72	225.802,52	282,25	1.092,75	1.375,00	225.802,52	23.709,77	75.290,23	99.000,00
73	224.709,77	280,89	1.094,11	1.375,00	224.709,77	23.990,66	76.384,34	100.375,00
74	223.615,66	279,52	1.095,48	1.375,00	223.615,66	24.270,18	77.479,82	101.750,00
75	222.520,18	278,15	1.096,85	1.375,00	222.520,18	24.548,33	78.576,67	103.125,00
76	221.423,33	276,78	1.098,22	1.375,00	221.423,33	24.825,10	79.674,90	104.500,00
77	220.325,10	275,41	1.099,59	1.375,00	220.325,10	25.100,51	80.774,49	105.875,00
78	219.225,51	274,03	1.100,97	1.375,00	219.225,51	25.374,54	81.875,46	107.250,00
79	218.124,54	272,66	1.102,34	1.375,00	218.124,54	25.647,20	82.977,80	108.625,00
80	217.022,20	271,28	1.103,72	1.375,00	217.022,20	25.918,48	84.081,52	110.000,00
81	215.918,48	269,90	1.105,10	1.375,00	215.918,48	26.188,37	85.186,63	111.375,00
82	214.813,37	268,52	1.106,48	1.375,00	214.813,37	26.456,89	86.293,11	112.750,00
83	213.706,89	267,13	1.107,87	1.375,00	213.706,89	26.724,02	87.400,98	114.125,00
84	212.599,02	265,75	1.109,25	1.375,00	212.599,02	26.989,77	88.510,23	115.500,00
85	211.489,77	264,36	1.110,64	1.375,00	211.489,77	27.254,14	89.620,86	116.875,00
86	210.379,14	262,97	1.112,03	1.375,00	210.379,14	27.517,11	90.732,89	118.250,00
87	209.267,11	261,58	1.113,42	1.375,00	209.267,11	27.778,69	91.846,31	119.625,00
88	208.153,69	260,19	1.114,81	1.375,00	208.153,69	28.038,89	92.961,11	121.000,00
89	207.038,89	258,80	1.116,20	1.375,00	207.038,89	28.297,68	94.077,32	122.375,00
90	205.922,68	257,40	1.117,60	1.375,00	205.922,68	28.555,09	95.194,91	123.750,00
91	204.805,09	256,01	1.118,99	1.375,00	204.805,09	28.811,09	96.313,91	125.125,00
92	203.686,09	254,61	1.120,39	1.375,00	203.686,09	29.065,70	97.434,30	126.500,00
93	202.565,70	253,21	1.121,79	1.375,00	202.565,70	29.318,91	98.556,09	127.875,00
94	201.443,91	251,80	1.123,20	1.375,00	201.443,91	29.570,71	99.679,29	129.250,00
95	200.320,71	250,40	1.124,60	1.375,00	200.320,71	29.821,11	100.803,89	130.625,00
96	199.196,11	249,00	1.126,00	1.375,00	199.196,11	30.070,11	101.929,89	132.000,00
97	198.070,11	247,59	1.127,41	1.375,00	198.070,11	30.317,70	103.057,30	133.375,00
98	196.942,70	246,18	1.128,82	1.375,00	196.942,70	30.563,88	104.186,12	134.750,00
99	195.813,88	244,77	1.130,23	1.375,00	195.813,88	30.808,64	105.316,36	136.125,00
100	194.683,64	243,35	1.131,65	1.375,00	194.683,64	31.052,00	106.448,00	137.500,00
101	193.552,00	241,94	1.133,06	1.375,00	193.552,00	31.293,94	107.581,06	138.875,00
102	192.418,94	240,52	1.134,48	1.375,00	192.418,94	31.534,46	108.715,54	140.250,00
103	191.284,46	239,11	1.135,89	1.375,00	191.284,46	31.773,57	109.851,43	141.625,00
104	190.148,57	237,69	1.137,31	1.375,00	190.148,57	32.011,25	110.988,75	143.000,00
105	189.011,25	236,26	1.138,74	1.375,00	189.011,25	32.247,52	112.127,48	144.375,00
106	187.872,52	234,84	1.140,16	1.375,00	187.872,52	32.482,36	113.267,64	145.750,00
107	186.732,36	233,42	1.141,58	1.375,00	186.732,36	32.715,77	114.409,23	147.125,00
108	185.590,77	231,99	1.143,01	1.375,00	185.590,77	32.947,76	115.552,24	148.500,00
109	184.447,76	230,56	1.144,44	1.375,00	184.447,76	33.178,32	116.696,68	149.875,00
110	183.303,32	229,13	1.145,87	1.375,00	183.303,32	33.407,45	117.842,55	151.250,00
111	182.157,45	227,70	1.147,30	1.375,00	182.157,45	33.635,15	118.989,85	152.625,00
112	181.010,15	226,26	1.148,74	1.375,00	181.010,15	33.861,41	120.138,59	154.000,00
113	179.861,41	224,83	1.150,17	1.375,00	179.861,41	34.086,24	121.288,76	155.375,00
114	178.711,24	223,39	1.151,61	1.375,00	178.711,24	34.309,63	122.440,37	156.750,00
115	177.559,63	221,95	1.153,05	1.375,00	177.559,63	34.531,57	123.593,43	158.125,00
116	176.406,57	220,51	1.154,49	1.375,00	176.406,57	34.752,08	124.747,92	159.500,00
117	175.252,08	219,07	1.155,93	1.375,00	175.252,08	34.971,15	125.903,85	160.875,00
118	174.096,15	217,62	1.157,38	1.375,00	174.096,15	35.188,77	127.061,23	162.250,00
119	172.938,77	216,17	1.158,83	1.375,00	172.938,77	35.404,94	128.220,06	163.625,00
120	171.779,94	214,72	1.160,28	1.375,00	171.779,94	35.619,67	129.380,33	165.000,00
121	170.619,67	213,27	1.161,73	1.375,00	170.619,67	35.832,94	130.542,06	166.375,00
122	169.457,94	211,82	1.163,18	1.375,00	169.457,94	36.044,76	131.705,24	167.750,00
123	168.294,76	210,37	1.164,63	1.375,00	168.294,76	36.255,13	132.869,87	169.125,00
124	167.130,13	208,91	1.166,09	1.375,00	167.130,13	36.464,04	134.035,96	170.500,00
125	165.964,04	207,46	1.167,54	1.375,00	165.964,04	36.671,50	135.203,50	171.875,00
126	164.796,50	206,00	1.169,00	1.375,00	164.796,50	36.877,50	136.372,50	173.250,00
127	163.627,50	204,53	1.170,47	1.375,00	163.627,50	37.082,03	137.542,97	174.625,00
128	162.457,03	203,07	1.171,93	1.375,00	162.457,03	37.285,10	138.714,90	176.000,00
129	161.285,10	201,61	1.173,39	1.375,00	161.285,10	37.486,71	139.888,29	177.375,00
130	160.111,71	200,14	1.174,86	1.375,00	160.111,71	37.686,85	141.063,15	178.750,00
131	158.936,85	198,67	1.176,33	1.375,00	158.936,85	37.885,52	142.239,48	180.125,00
132	157.760,52	197,20	1.177,80	1.375,00	157.760,52	38.082,72	143.417,28	181.500,00
133	156.582,72	195,73	1.179,27	1.375,00	156.582,72	38.278,45	144.596,55	182.875,00
134	155.403,45	194,25	1.180,75	1.375,00	155.403,45	38.472,70	145.777,30	184.250,00
135	154.222,70	192,78	1.182,22	1.375,00	154.222,70	38.665,48	146.959,52	185.625,00
136	153.040,48	191,30	1.183,70	1.375,00	153.040,48	38.856,78	148.143,22	187.000,00
137	151.856,78	189,82	1.185,18	1.375,00	151.856,78	39.046,60	149.328,40	188.375,00
138	150.671,60	188,34	1.186,66	1.375,00	150.671,60	39.234,94	150.515,06	189.750,00
139	149.484,94	186,86	1.188,14	1.375,00	149.484,94	39.421,80	151.703,20	191.125,00
140	148.296,80	185,37	1.189,63	1.375,00	148.296,80	39.607,17	152.892,83	192.500,00
141	147.107,17	183,88	1.191,12	1.375,00	147.107,17	39.791,05	154.083,95	193.875,00
142	145.916,05	182,40	1.192,60	1.375,00	145.916,05	39.973,45	155.276,55	195.250,00
143	144.723,45	180,90	1.194,10	1.375,00	144.723,45	40.154,35	156.470,65	196.625,00
144	143.529,35	179,41	1.195,59	1.375,00	143.529,35	40.333,76	157.666,24	198.000,00
145	142.333,76	177,92	1.197,08	1.375,00	142.333,76	40.511,68	158.863,32	199.375,00
146	141.136,68	176,42	1.198,58	1.375,00	141.136,68	40.688,10	160.061,90	200.750,00
147	139.938,10	174,92	1.200,08	1.375,00	139.938,10	40.863,02	161.261,98	202.125,00
148	138.738,02	173,42	1.201,58	1.375,00	138.738,02	41.036,45	162.463,55	203.500,00
149	137.536,45	171,92	1.203,08	1.375,00	137.536,45	41.208,37	163.666,63	204.875,00
150	136.333,37	170,42	1.204,58	1.375,00	136.333,37	41.378,78	164.871,22	206.250,00
151	135.128,78	168,91	1.206,09	1.375,00	135.128,78	41.547,69	166.077,31	207.625,00
152	133.922,69	167,40	1.207,60	1.375,00	133.922,69	41.715,10	167.284,90	209.000,00
153	132.715,10	165,89	1.209,11	1.375,00	132.715,10	41.880,99	168.494,01	210.375,00
154	131.505,99	164,38	1.210,62	1.375,00	131.505,99	42.045,37	169.704,63	211.750,00
155	130.295,37	162,87	1.212,13	1.375,00	130.295,37	42.208,24	170.916,76	213.125,00
156	129.083,24	161,35	1.213,65	1.375,00	129.083,24	42.369,60	172.130,40	214.500,00
157	127.869,60	159,84	1.215,16	1.375,00	127.869,60	42.529,43	173.345,57	215.875,00
158	126.654,43	158,32	1.216,68	1.375,00	126.654,43	42.687,75	174.562,25	217.250,00
159	125.437,75	156,80	1.218,20	1.375,00	125.437,75	42.844,55	175.780,45	218.625,00
160	124.219,55	155,27	1.219,73	1.375,00	124.219,55	42.999,82	177.000,18	220.000,00
161	122.999,82	153,75	1.221,25	1.375,00	122.999,82	43.153,57	178.221,43	221.375,00
162	121.778,57	152,22	1.222,78	1.375,00	121.778,57	43.305,80	179.444,20	222.750,00
163	120.555,80	150,69	1.224,31	1.375,00	120.555,80	43.456,49	180.668,51	224.125,00
164	119.331,49	149,16	1.225,84	1.375,00	119.331,49	43.605,66	181.894,34	225.500,00
165	118.105,66	147,63	1.227,37	1.375,00	118.105,66	43.753,29	183.121,71	226.875,00
166	116.878,29	146,10	1.228,90	1.375,00	116.878,29	43.899,39	184.350,61	228.250,00
167	115.649,39	144,56	1.230,44	1.375,00	115.649,39	44.043,95	185.581,05	229.625,00
168	114.418,95	143,02	1.231,98	1.375,00	114.418,95	44.186,97	186.813,03	231.000,00
169	113.186,97	141,48	1.233,52	1.375,00	113.186,97	44.328,46	188.046,54	232.375,00
170	111.953,46	139,94	1.235,06	1.375,00	111.953,46	44.468,40	189.281,60	233.750,00
171	110.718,40	138,40	1.236,60	1.375,00	110.718,40	44.606,80	190.518,20	235.125,00
172	109.481,80	136,85	1.238,15	1.375,00	109.481,80	44.743,65	191.756,35	236.500,00
173	108.243,65	135,30	1.239,70	1.375,00	108.243,65	44.878,95	192.996,05	237.875,00
174	107.003,95	133,75	1.241,25	1.375,00	107.003,95	45.012,71	194.237,29	239.250,00
175	105.762,71	132,20	1.242,80	1.375,00	105.762,71	45.144,91	195.480,09	240.625,00
176	104.519,91	130,65	1.244,35	1.375,00	104.519,91	45.275,56	196.724,44	242.000,00
177	103.275,56	129,09	1.245,91	1.375,00	103.275,56	45.404,65	197.970,35	243.375,00
178	102.029,65	127,54	1.247,46	1.375,00	102.029,65	45.532,19	199.217,81	244.750,00
179	100.782,19	125,98	1.249,02	1.375,00	100.782,19	45.658,17	200.466,83	246.125,00
180	99.533,17	124,42	1.250,58	1.375,00	99.533,17	45.782,59	201.717,41	247.500,00
181	98.282,59	122,85	1.252,15	1.375,00	98.282,59	45.905,44	202.969,56	248.875,00
182	97.030,44	121,29	1.253,71	1.375,00	97.030,44	46.026,73	204.223,27	250.250,00
183	95.776,73	119,72	1.255,28	1.375,00	95.776,73	46.146,45	205.478,55	251.625,00
184	94.521,45	118,15	1.256,85	1.375,00	94.521,45	46.264,60	206.735,40	253.000,00
185	93.264,60	116,58	1.258,42	1.375,00	93.264,60	46.381,18	207.993,82	254.375,00
186	92.006,18	115,01	1.259,99	1.375,00	92.006,18	46.496,19	209.253,81	255.750,00
187	90.746,19	113,43	1.261,57	1.375,00	90.746,19	46.609,62	210.515,38	257.125,00
188	89.484,62	111,86	1.263,14	1.375,00	89.484,62	46.721,48	211.778,52	258.500,00
189	88.221,48	110,28	1.264,72	1.375,00	88.221,48	46.831,75	213.043,25	259.875,00
190	86.956,75	108,70	1.266,30	1.375,00	86.956,75	46.940,45	214.309,55	261.250,00
191	85.690,45	107,11	1.267,89	1.375,00	85.690,45	47.047,56	215.577,44	262.625,00
192	84.422,56	105,53	1.269,47	1.375,00	84.422,56	47.153,09	216.846,91	264.000,00
193	83.153,09	103,94	1.271,06	1.375,00	83.153,09	47.257,03	218.117,97	265.375,00
194	81.882,03	102,35	1.272,65	1.375,00	81.882,03	47.359,39	219.390,61	266.750,00
195	80.609,39	100,76	1.274,24	1.375,00	80.609,39	47.460,15	220.664,85	268.125,00
196	79.335,15	99,17	1.275,83	1.375,00	79.335,15	47.559,32	221.940,68	269.500,00
197	78.059,32	97,57	1.277,43	1.375,00	78.059,32	47.656,89	223.218,11	270.875,00
198	76.781,89	95,98	1.279,02	1.375,00	76.781,89	47.752,87	224.497,13	272.250,00
199	75.502,87	94,38	1.280,62	1.375,00	75.502,87	47.847,25	225.777,75	273.625,00
200	74.222,25	92,78	1.282,22	1.375,00	74.222,25	47.940,02	227.059,98	275.000,00
201	72.940,02	91,18	1.283,82	1.375,00	72.940,02	48.031,20	228.343,80	276.375,00
202	71.656,20	89,57	1.285,43	1.375,00	71.656,20	48.120,77	229.629,23	277.750,00
203	70.370,77	87,96	1.287,04	1.375,00	70.370,77	48.208,73	230.916,27	279.125,00
204	69.083,73	86,35	1.288,65	1.375,00	69.083,73	48.295,09	232.204,91	280.500,00
205	67.795,09	84,74	1.290,26	1.375,00	67.795,09	48.379,83	233.495,17	281.875,00
206	66.504,83	83,13	1.291,87	1.375,00	66.504,83	48.462,96	234.787,04	283.250,00
207	65.212,96	81,52	1.293,48	1.375,00	65.212,96	48.544,48	236.080,52	284.625,00
208	63.919,48	79,90	1.295,10	1.375,00	63.919,48	48.624,38	237.375,62	286.000,00
209	62.624,38	78,28	1.296,72	1.375,00	62.624,38	48.702,66	238.672,34	287.375,00
210	61.327,66	76,66	1.298,34	1.375,00	61.327,66	48.779,32	239.970,68	288.750,00
211	60.029,32	75,04	1.299,96	1.375,00	60.029,32	48.854,35	241.270,65	290.125,00
212	58.729,35	73,41	1.301,59	1.375,00	58.729,35	48.927,77	242.572,23	291.500,00
213	57.427,77	71,78	1.303,22	1.375,00	57.427,77	48.999,55	243.875,45	292.875,00
214	56.124,55	70,16	1.304,84	1.375,00	56.124,55	49.069,71	245.180,29	294.250,00
215	54.819,71	68,52	1.306,48	1.375,00	54.819,71	49.138,23	246.486,77	295.625,00
216	53.513,23	66,89	1.308,11	1.375,00	53.513,23	49.205,12	247.794,88	297.000,00
217	52.205,12	65,26	1.309,74	1.375,00	52.205,12	49.270,38	249.104,62	298.375,00
218	50.895,38	63,62	1.311,38	1.375,00	50.895,38	49.334,00	250.416,00	299.750,00
219	49.584,00	61,98	1.313,02	1.375,00	49.584,00	49.395,98	251.729,02	301.125,00
220	48.270,98	60,34	1.314,66	1.375,00	48.270,98	49.456,32	253.043,68	302.500,00
221	46.956,32	58,70	1.316,30	1.375,00	46.956,32	49.515,01	254.359,99	303.875,00
222	45.640,01	57,05	1.317,95	1.375,00	45.640,01	49.572,06	255.677,94	305.250,00
223	44.322,06	55,40	1.319,60	1.375,00	44.322,06	49.627,46	256.997,54	306.625,00
224	43.002,46	53,75	1.321,25	1.375,00	43.002,46	49.681,22	258.318,78	308.000,00
225	41.681,22	52,10	1.322,90	1.375,00	41.681,22	49.733,32	259.641,68	309.375,00
226	40.358,32	50,45	1.324,55	1.375,00	40.358,32	49.783,77	260.966,23	310.750,00
227	39.033,77	48,79	1.326,21	1.375,00	39.033,77	49.832,56	262.292,44	312.125,00
228	37.707,56	47,13	1.327,87	1.375,00	37.707,56	49.879,69	263.620,31	313.500,00
229	36.379,69	45,47	1.329,53	1.375,00	36.379,69	49.925,17	264.949,83	314.875,00
230	35.050,17	43,81	1.331,19	1.375,00	35.050,17	49.968,98	266.281,02	316.250,00
231	33.718,98	42,15	1.332,85	1.375,00	33.718,98	50.011,13	267.613,87	317.625,00
232	32.386,13	40,48	1.334,52	1.375,00	32.386,13	50.051,61	268.948,39	319.000,00
233	31.051,61	38,81	1.336,19	1.375,00	31.051,61	50.090,43	270.284,57	320.375,00
234	29.715,43	37,14	1.337,86	1.375,00	29.715,43	50.127,57	271.622,43	321.750,00
235	28.377,57	35,47	1.339,53	1.375,00	28.377,57	50.163,04	272.961,96	323.125,00
236	27.038,04	33,80	1.341,20	1.375,00	27.038,04	50.196,84	274.303,16	324.500,00
237	25.696,84	32,12	1.342,88	1.375,00	25.696,84	50.228,96	275.646,04	325.875,00
238	24.353,96	30,44	1.344,56	1.375,00	24.353,96	50.259,40	276.990,60	327.250,00
239	23.009,40	28,76	1.346,24	1.375,00	23.009,40	50.288,17	278.336,83	328.625,00
240	21.663,17	27,08	1.347,92	1.375,00	21.663,17	50.315,25	279.684,75	330.000,00

x

Dr. Klein Baufinanzierung

• 1,86%
• gebundener Sollzins*
• 1,90%
• effektiver Jahreszins*

• 1.465,00€
• Monatsrate

• Gesamtzahlung :351.600,00 EUR
• Tilgungsanteil :290.461,46 EUR
• Zinsanteil :61.138,54 EUR
• Restschuld :9.538,54 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 190.000,00 EUR; Kreditrate: 381,58 EUR; Gesamtbetrag: 22.895,00 EUR; Anzahl Kreditraten: 60; Laufzeit: 60 Monate; Effektiver Jahreszins: 0,46 %; Gebundener Sollzins: 0,41 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist Dr. Klein Privatkunden AG Postfach 1350
23503 Lübeck

Monat	kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	GESAMT
1	300.000,00	465,00	1.000,00	1.465,00	299.000,00	465,00	1.000,00	1.465,00
2	299.000,00	463,45	1.001,55	1.465,00	299.000,00	928,45	2.001,55	2.930,00
3	297.998,45	461,90	1.003,10	1.465,00	297.998,45	1.390,35	3.004,65	4.395,00
4	296.995,35	460,34	1.004,66	1.465,00	296.995,35	1.850,69	4.009,31	5.860,00
5	295.990,69	458,79	1.006,21	1.465,00	295.990,69	2.309,48	5.015,52	7.325,00
6	294.984,48	457,23	1.007,77	1.465,00	294.984,48	2.766,70	6.023,30	8.790,00
7	293.976,70	455,66	1.009,34	1.465,00	293.976,70	3.222,37	7.032,63	10.255,00
8	292.967,37	454,10	1.010,90	1.465,00	292.967,37	3.676,47	8.043,53	11.720,00
9	291.956,47	452,53	1.012,47	1.465,00	291.956,47	4.129,00	9.056,00	13.185,00
10	290.944,00	450,96	1.014,04	1.465,00	290.944,00	4.579,96	10.070,04	14.650,00
11	289.929,96	449,39	1.015,61	1.465,00	289.929,96	5.029,35	11.085,65	16.115,00
12	288.914,35	447,82	1.017,18	1.465,00	288.914,35	5.477,17	12.102,83	17.580,00
13	287.897,17	446,24	1.018,76	1.465,00	287.897,17	5.923,41	13.121,59	19.045,00
14	286.878,41	444,66	1.020,34	1.465,00	286.878,41	6.368,07	14.141,93	20.510,00
15	285.858,07	443,08	1.021,92	1.465,00	285.858,07	6.811,15	15.163,85	21.975,00
16	284.836,15	441,50	1.023,50	1.465,00	284.836,15	7.252,65	16.187,35	23.440,00
17	283.812,65	439,91	1.025,09	1.465,00	283.812,65	7.692,56	17.212,44	24.905,00
18	282.787,56	438,32	1.026,68	1.465,00	282.787,56	8.130,88	18.239,12	26.370,00
19	281.760,88	436,73	1.028,27	1.465,00	281.760,88	8.567,61	19.267,39	27.835,00
20	280.732,61	435,14	1.029,86	1.465,00	280.732,61	9.002,74	20.297,26	29.300,00
21	279.702,74	433,54	1.031,46	1.465,00	279.702,74	9.436,28	21.328,72	30.765,00
22	278.671,28	431,94	1.033,06	1.465,00	278.671,28	9.868,22	22.361,78	32.230,00
23	277.638,22	430,34	1.034,66	1.465,00	277.638,22	10.298,56	23.396,44	33.695,00
24	276.603,56	428,74	1.036,26	1.465,00	276.603,56	10.727,30	24.432,70	35.160,00
25	275.567,30	427,13	1.037,87	1.465,00	275.567,30	11.154,43	25.470,57	36.625,00
26	274.529,43	425,52	1.039,48	1.465,00	274.529,43	11.579,95	26.510,05	38.090,00
27	273.489,95	423,91	1.041,09	1.465,00	273.489,95	12.003,86	27.551,14	39.555,00
28	272.448,86	422,30	1.042,70	1.465,00	272.448,86	12.426,15	28.593,85	41.020,00
29	271.406,15	420,68	1.044,32	1.465,00	271.406,15	12.846,83	29.638,17	42.485,00
30	270.361,83	419,06	1.045,94	1.465,00	270.361,83	13.265,89	30.684,11	43.950,00
31	269.315,89	417,44	1.047,56	1.465,00	269.315,89	13.683,33	31.731,67	45.415,00
32	268.268,33	415,82	1.049,18	1.465,00	268.268,33	14.099,15	32.780,85	46.880,00
33	267.219,15	414,19	1.050,81	1.465,00	267.219,15	14.513,34	33.831,66	48.345,00
34	266.168,34	412,56	1.052,44	1.465,00	266.168,34	14.925,90	34.884,10	49.810,00
35	265.115,90	410,93	1.054,07	1.465,00	265.115,90	15.336,83	35.938,17	51.275,00
36	264.061,83	409,30	1.055,70	1.465,00	264.061,83	15.746,12	36.993,88	52.740,00
37	263.006,12	407,66	1.057,34	1.465,00	263.006,12	16.153,78	38.051,22	54.205,00
38	261.948,78	406,02	1.058,98	1.465,00	261.948,78	16.559,80	39.110,20	55.670,00
39	260.889,80	404,38	1.060,62	1.465,00	260.889,80	16.964,18	40.170,82	57.135,00
40	259.829,18	402,74	1.062,26	1.465,00	259.829,18	17.366,92	41.233,08	58.600,00
41	258.766,92	401,09	1.063,91	1.465,00	258.766,92	17.768,01	42.296,99	60.065,00
42	257.703,01	399,44	1.065,56	1.465,00	257.703,01	18.167,45	43.362,55	61.530,00
43	256.637,45	397,79	1.067,21	1.465,00	256.637,45	18.565,24	44.429,76	62.995,00
44	255.570,24	396,13	1.068,87	1.465,00	255.570,24	18.961,37	45.498,63	64.460,00
45	254.501,37	394,48	1.070,52	1.465,00	254.501,37	19.355,85	46.569,15	65.925,00
46	253.430,85	392,82	1.072,18	1.465,00	253.430,85	19.748,66	47.641,34	67.390,00
47	252.358,66	391,16	1.073,84	1.465,00	252.358,66	20.139,82	48.715,18	68.855,00
48	251.284,82	389,49	1.075,51	1.465,00	251.284,82	20.529,31	49.790,69	70.320,00
49	250.209,31	387,82	1.077,18	1.465,00	250.209,31	20.917,14	50.867,86	71.785,00
50	249.132,14	386,15	1.078,85	1.465,00	249.132,14	21.303,29	51.946,71	73.250,00
51	248.053,29	384,48	1.080,52	1.465,00	248.053,29	21.687,77	53.027,23	74.715,00
52	246.972,77	382,81	1.082,19	1.465,00	246.972,77	22.070,58	54.109,42	76.180,00
53	245.890,58	381,13	1.083,87	1.465,00	245.890,58	22.451,71	55.193,29	77.645,00
54	244.806,71	379,45	1.085,55	1.465,00	244.806,71	22.831,16	56.278,84	79.110,00
55	243.721,16	377,77	1.087,23	1.465,00	243.721,16	23.208,93	57.366,07	80.575,00
56	242.633,93	376,08	1.088,92	1.465,00	242.633,93	23.585,01	58.454,99	82.040,00
57	241.545,01	374,39	1.090,61	1.465,00	241.545,01	23.959,41	59.545,59	83.505,00
58	240.454,41	372,70	1.092,30	1.465,00	240.454,41	24.332,11	60.637,89	84.970,00
59	239.362,11	371,01	1.093,99	1.465,00	239.362,11	24.703,12	61.731,88	86.435,00
60	238.268,12	369,32	1.095,68	1.465,00	238.268,12	25.072,44	62.827,56	87.900,00
61	237.172,44	367,62	1.097,38	1.465,00	237.172,44	25.440,06	63.924,94	89.365,00
62	236.075,06	365,92	1.099,08	1.465,00	236.075,06	25.805,97	65.024,03	90.830,00
63	234.975,97	364,21	1.100,79	1.465,00	234.975,97	26.170,18	66.124,82	92.295,00
64	233.875,18	362,51	1.102,49	1.465,00	233.875,18	26.532,69	67.227,31	93.760,00
65	232.772,69	360,80	1.104,20	1.465,00	232.772,69	26.893,49	68.331,51	95.225,00
66	231.668,49	359,09	1.105,91	1.465,00	231.668,49	27.252,58	69.437,42	96.690,00
67	230.562,58	357,37	1.107,63	1.465,00	230.562,58	27.609,95	70.545,05	98.155,00
68	229.454,95	355,66	1.109,34	1.465,00	229.454,95	27.965,60	71.654,40	99.620,00
69	228.345,60	353,94	1.111,06	1.465,00	228.345,60	28.319,54	72.765,46	101.085,00
70	227.234,54	352,21	1.112,79	1.465,00	227.234,54	28.671,75	73.878,25	102.550,00
71	226.121,75	350,49	1.114,51	1.465,00	226.121,75	29.022,24	74.992,76	104.015,00
72	225.007,24	348,76	1.116,24	1.465,00	225.007,24	29.371,00	76.109,00	105.480,00
73	223.891,00	347,03	1.117,97	1.465,00	223.891,00	29.718,03	77.226,97	106.945,00
74	222.773,03	345,30	1.119,70	1.465,00	222.773,03	30.063,33	78.346,67	108.410,00
75	221.653,33	343,56	1.121,44	1.465,00	221.653,33	30.406,89	79.468,11	109.875,00
76	220.531,89	341,82	1.123,18	1.465,00	220.531,89	30.748,72	80.591,28	111.340,00
77	219.408,72	340,08	1.124,92	1.465,00	219.408,72	31.088,80	81.716,20	112.805,00
78	218.283,80	338,34	1.126,66	1.465,00	218.283,80	31.427,14	82.842,86	114.270,00
79	217.157,14	336,59	1.128,41	1.465,00	217.157,14	31.763,73	83.971,27	115.735,00
80	216.028,73	334,84	1.130,16	1.465,00	216.028,73	32.098,58	85.101,42	117.200,00
81	214.898,58	333,09	1.131,91	1.465,00	214.898,58	32.431,67	86.233,33	118.665,00
82	213.766,67	331,34	1.133,66	1.465,00	213.766,67	32.763,01	87.366,99	120.130,00
83	212.633,01	329,58	1.135,42	1.465,00	212.633,01	33.092,59	88.502,41	121.595,00
84	211.497,59	327,82	1.137,18	1.465,00	211.497,59	33.420,41	89.639,59	123.060,00
85	210.360,41	326,06	1.138,94	1.465,00	210.360,41	33.746,47	90.778,53	124.525,00
86	209.221,47	324,29	1.140,71	1.465,00	209.221,47	34.070,76	91.919,24	125.990,00
87	208.080,76	322,53	1.142,47	1.465,00	208.080,76	34.393,29	93.061,71	127.455,00
88	206.938,29	320,75	1.144,25	1.465,00	206.938,29	34.714,04	94.205,96	128.920,00
89	205.794,04	318,98	1.146,02	1.465,00	205.794,04	35.033,03	95.351,97	130.385,00
90	204.648,03	317,20	1.147,80	1.465,00	204.648,03	35.350,23	96.499,77	131.850,00
91	203.500,23	315,43	1.149,57	1.465,00	203.500,23	35.665,66	97.649,34	133.315,00
92	202.350,66	313,64	1.151,36	1.465,00	202.350,66	35.979,30	98.800,70	134.780,00
93	201.199,30	311,86	1.153,14	1.465,00	201.199,30	36.291,16	99.953,84	136.245,00
94	200.046,16	310,07	1.154,93	1.465,00	200.046,16	36.601,23	101.108,77	137.710,00
95	198.891,23	308,28	1.156,72	1.465,00	198.891,23	36.909,51	102.265,49	139.175,00
96	197.734,51	306,49	1.158,51	1.465,00	197.734,51	37.216,00	103.424,00	140.640,00
97	196.576,00	304,69	1.160,31	1.465,00	196.576,00	37.520,69	104.584,31	142.105,00
98	195.415,69	302,89	1.162,11	1.465,00	195.415,69	37.823,59	105.746,41	143.570,00
99	194.253,59	301,09	1.163,91	1.465,00	194.253,59	38.124,68	106.910,32	145.035,00
100	193.089,68	299,29	1.165,71	1.465,00	193.089,68	38.423,97	108.076,03	146.500,00
101	191.923,97	297,48	1.167,52	1.465,00	191.923,97	38.721,45	109.243,55	147.965,00
102	190.756,45	295,67	1.169,33	1.465,00	190.756,45	39.017,12	110.412,88	149.430,00
103	189.587,12	293,86	1.171,14	1.465,00	189.587,12	39.310,98	111.584,02	150.895,00
104	188.415,98	292,04	1.172,96	1.465,00	188.415,98	39.603,03	112.756,97	152.360,00
105	187.243,03	290,23	1.174,77	1.465,00	187.243,03	39.893,25	113.931,75	153.825,00
106	186.068,25	288,41	1.176,59	1.465,00	186.068,25	40.181,66	115.108,34	155.290,00
107	184.891,66	286,58	1.178,42	1.465,00	184.891,66	40.468,24	116.286,76	156.755,00
108	183.713,24	284,76	1.180,24	1.465,00	183.713,24	40.753,00	117.467,00	158.220,00
109	182.533,00	282,93	1.182,07	1.465,00	182.533,00	41.035,92	118.649,08	159.685,00
110	181.350,92	281,09	1.183,91	1.465,00	181.350,92	41.317,02	119.832,98	161.150,00
111	180.167,02	279,26	1.185,74	1.465,00	180.167,02	41.596,28	121.018,72	162.615,00
112	178.981,28	277,42	1.187,58	1.465,00	178.981,28	41.873,70	122.206,30	164.080,00
113	177.793,70	275,58	1.189,42	1.465,00	177.793,70	42.149,28	123.395,72	165.545,00
114	176.604,28	273,74	1.191,26	1.465,00	176.604,28	42.423,01	124.586,99	167.010,00
115	175.413,01	271,89	1.193,11	1.465,00	175.413,01	42.694,90	125.780,10	168.475,00
116	174.219,90	270,04	1.194,96	1.465,00	174.219,90	42.964,95	126.975,05	169.940,00
117	173.024,95	268,19	1.196,81	1.465,00	173.024,95	43.233,13	128.171,87	171.405,00
118	171.828,13	266,33	1.198,67	1.465,00	171.828,13	43.499,47	129.370,53	172.870,00
119	170.629,47	264,48	1.200,52	1.465,00	170.629,47	43.763,94	130.571,06	174.335,00
120	169.428,94	262,61	1.202,39	1.465,00	169.428,94	44.026,56	131.773,44	175.800,00
121	168.226,56	260,75	1.204,25	1.465,00	168.226,56	44.287,31	132.977,69	177.265,00
122	167.022,31	258,88	1.206,12	1.465,00	167.022,31	44.546,19	134.183,81	178.730,00
123	165.816,19	257,02	1.207,98	1.465,00	165.816,19	44.803,21	135.391,79	180.195,00
124	164.608,21	255,14	1.209,86	1.465,00	164.608,21	45.058,35	136.601,65	181.660,00
125	163.398,35	253,27	1.211,73	1.465,00	163.398,35	45.311,62	137.813,38	183.125,00
126	162.186,62	251,39	1.213,61	1.465,00	162.186,62	45.563,01	139.026,99	184.590,00
127	160.973,01	249,51	1.215,49	1.465,00	160.973,01	45.812,52	140.242,48	186.055,00
128	159.757,52	247,62	1.217,38	1.465,00	159.757,52	46.060,14	141.459,86	187.520,00
129	158.540,14	245,74	1.219,26	1.465,00	158.540,14	46.305,88	142.679,12	188.985,00
130	157.320,88	243,85	1.221,15	1.465,00	157.320,88	46.549,73	143.900,27	190.450,00
131	156.099,73	241,95	1.223,05	1.465,00	156.099,73	46.791,68	145.123,32	191.915,00
132	154.876,68	240,06	1.224,94	1.465,00	154.876,68	47.031,74	146.348,26	193.380,00
133	153.651,74	238,16	1.226,84	1.465,00	153.651,74	47.269,90	147.575,10	194.845,00
134	152.424,90	236,26	1.228,74	1.465,00	152.424,90	47.506,16	148.803,84	196.310,00
135	151.196,16	234,35	1.230,65	1.465,00	151.196,16	47.740,51	150.034,49	197.775,00
136	149.965,51	232,45	1.232,55	1.465,00	149.965,51	47.972,96	151.267,04	199.240,00
137	148.732,96	230,54	1.234,46	1.465,00	148.732,96	48.203,49	152.501,51	200.705,00
138	147.498,49	228,62	1.236,38	1.465,00	147.498,49	48.432,12	153.737,88	202.170,00
139	146.262,12	226,71	1.238,29	1.465,00	146.262,12	48.658,82	154.976,18	203.635,00
140	145.023,82	224,79	1.240,21	1.465,00	145.023,82	48.883,61	156.216,39	205.100,00
141	143.783,61	222,86	1.242,14	1.465,00	143.783,61	49.106,47	157.458,53	206.565,00
142	142.541,47	220,94	1.244,06	1.465,00	142.541,47	49.327,41	158.702,59	208.030,00
143	141.297,41	219,01	1.245,99	1.465,00	141.297,41	49.546,43	159.948,57	209.495,00
144	140.051,43	217,08	1.247,92	1.465,00	140.051,43	49.763,50	161.196,50	210.960,00
145	138.803,50	215,15	1.249,85	1.465,00	138.803,50	49.978,65	162.446,35	212.425,00
146	137.553,65	213,21	1.251,79	1.465,00	137.553,65	50.191,86	163.698,14	213.890,00
147	136.301,86	211,27	1.253,73	1.465,00	136.301,86	50.403,13	164.951,87	215.355,00
148	135.048,13	209,32	1.255,68	1.465,00	135.048,13	50.612,45	166.207,55	216.820,00
149	133.792,45	207,38	1.257,62	1.465,00	133.792,45	50.819,83	167.465,17	218.285,00
150	132.534,83	205,43	1.259,57	1.465,00	132.534,83	51.025,26	168.724,74	219.750,00
151	131.275,26	203,48	1.261,52	1.465,00	131.275,26	51.228,73	169.986,27	221.215,00
152	130.013,73	201,52	1.263,48	1.465,00	130.013,73	51.430,26	171.249,74	222.680,00
153	128.750,26	199,56	1.265,44	1.465,00	128.750,26	51.629,82	172.515,18	224.145,00
154	127.484,82	197,60	1.267,40	1.465,00	127.484,82	51.827,42	173.782,58	225.610,00
155	126.217,42	195,64	1.269,36	1.465,00	126.217,42	52.023,06	175.051,94	227.075,00
156	124.948,06	193,67	1.271,33	1.465,00	124.948,06	52.216,73	176.323,27	228.540,00
157	123.676,73	191,70	1.273,30	1.465,00	123.676,73	52.408,43	177.596,57	230.005,00
158	122.403,43	189,73	1.275,27	1.465,00	122.403,43	52.598,15	178.871,85	231.470,00
159	121.128,15	187,75	1.277,25	1.465,00	121.128,15	52.785,90	180.149,10	232.935,00
160	119.850,90	185,77	1.279,23	1.465,00	119.850,90	52.971,67	181.428,33	234.400,00
161	118.571,67	183,79	1.281,21	1.465,00	118.571,67	53.155,45	182.709,55	235.865,00
162	117.290,45	181,80	1.283,20	1.465,00	117.290,45	53.337,26	183.992,74	237.330,00
163	116.007,26	179,81	1.285,19	1.465,00	116.007,26	53.517,07	185.277,93	238.795,00
164	114.722,07	177,82	1.287,18	1.465,00	114.722,07	53.694,89	186.565,11	240.260,00
165	113.434,89	175,82	1.289,18	1.465,00	113.434,89	53.870,71	187.854,29	241.725,00
166	112.145,71	173,83	1.291,17	1.465,00	112.145,71	54.044,54	189.145,46	243.190,00
167	110.854,54	171,82	1.293,18	1.465,00	110.854,54	54.216,36	190.438,64	244.655,00
168	109.561,36	169,82	1.295,18	1.465,00	109.561,36	54.386,18	191.733,82	246.120,00
169	108.266,18	167,81	1.297,19	1.465,00	108.266,18	54.553,99	193.031,01	247.585,00
170	106.968,99	165,80	1.299,20	1.465,00	106.968,99	54.719,79	194.330,21	249.050,00
171	105.669,79	163,79	1.301,21	1.465,00	105.669,79	54.883,58	195.631,42	250.515,00
172	104.368,58	161,77	1.303,23	1.465,00	104.368,58	55.045,35	196.934,65	251.980,00
173	103.065,35	159,75	1.305,25	1.465,00	103.065,35	55.205,11	198.239,89	253.445,00
174	101.760,11	157,73	1.307,27	1.465,00	101.760,11	55.362,83	199.547,17	254.910,00
175	100.452,83	155,70	1.309,30	1.465,00	100.452,83	55.518,54	200.856,46	256.375,00
176	99.143,54	153,67	1.311,33	1.465,00	99.143,54	55.672,21	202.167,79	257.840,00
177	97.832,21	151,64	1.313,36	1.465,00	97.832,21	55.823,85	203.481,15	259.305,00
178	96.518,85	149,60	1.315,40	1.465,00	96.518,85	55.973,45	204.796,55	260.770,00
179	95.203,45	147,57	1.317,43	1.465,00	95.203,45	56.121,02	206.113,98	262.235,00
180	93.886,02	145,52	1.319,48	1.465,00	93.886,02	56.266,54	207.433,46	263.700,00
181	92.566,54	143,48	1.321,52	1.465,00	92.566,54	56.410,02	208.754,98	265.165,00
182	91.245,02	141,43	1.323,57	1.465,00	91.245,02	56.551,45	210.078,55	266.630,00
183	89.921,45	139,38	1.325,62	1.465,00	89.921,45	56.690,83	211.404,17	268.095,00
184	88.595,83	137,32	1.327,68	1.465,00	88.595,83	56.828,15	212.731,85	269.560,00
185	87.268,15	135,27	1.329,73	1.465,00	87.268,15	56.963,42	214.061,58	271.025,00
186	85.938,42	133,20	1.331,80	1.465,00	85.938,42	57.096,62	215.393,38	272.490,00
187	84.606,62	131,14	1.333,86	1.465,00	84.606,62	57.227,76	216.727,24	273.955,00
188	83.272,76	129,07	1.335,93	1.465,00	83.272,76	57.356,83	218.063,17	275.420,00
189	81.936,83	127,00	1.338,00	1.465,00	81.936,83	57.483,84	219.401,16	276.885,00
190	80.598,84	124,93	1.340,07	1.465,00	80.598,84	57.608,76	220.741,24	278.350,00
191	79.258,76	122,85	1.342,15	1.465,00	79.258,76	57.731,61	222.083,39	279.815,00
192	77.916,61	120,77	1.344,23	1.465,00	77.916,61	57.852,39	223.427,61	281.280,00
193	76.572,39	118,69	1.346,31	1.465,00	76.572,39	57.971,07	224.773,93	282.745,00
194	75.226,07	116,60	1.348,40	1.465,00	75.226,07	58.087,67	226.122,33	284.210,00
195	73.877,67	114,51	1.350,49	1.465,00	73.877,67	58.202,18	227.472,82	285.675,00
196	72.527,18	112,42	1.352,58	1.465,00	72.527,18	58.314,60	228.825,40	287.140,00
197	71.174,60	110,32	1.354,68	1.465,00	71.174,60	58.424,92	230.180,08	288.605,00
198	69.819,92	108,22	1.356,78	1.465,00	69.819,92	58.533,14	231.536,86	290.070,00
199	68.463,14	106,12	1.358,88	1.465,00	68.463,14	58.639,26	232.895,74	291.535,00
200	67.104,26	104,01	1.360,99	1.465,00	67.104,26	58.743,27	234.256,73	293.000,00
201	65.743,27	101,90	1.363,10	1.465,00	65.743,27	58.845,17	235.619,83	294.465,00
202	64.380,17	99,79	1.365,21	1.465,00	64.380,17	58.944,96	236.985,04	295.930,00
203	63.014,96	97,67	1.367,33	1.465,00	63.014,96	59.042,64	238.352,36	297.395,00
204	61.647,64	95,55	1.369,45	1.465,00	61.647,64	59.138,19	239.721,81	298.860,00
205	60.278,19	93,43	1.371,57	1.465,00	60.278,19	59.231,62	241.093,38	300.325,00
206	58.906,62	91,31	1.373,69	1.465,00	58.906,62	59.322,93	242.467,07	301.790,00
207	57.532,93	89,18	1.375,82	1.465,00	57.532,93	59.412,10	243.842,90	303.255,00
208	56.157,10	87,04	1.377,96	1.465,00	56.157,10	59.499,15	245.220,85	304.720,00
209	54.779,15	84,91	1.380,09	1.465,00	54.779,15	59.584,05	246.600,95	306.185,00
210	53.399,05	82,77	1.382,23	1.465,00	53.399,05	59.666,82	247.983,18	307.650,00
211	52.016,82	80,63	1.384,37	1.465,00	52.016,82	59.747,45	249.367,55	309.115,00
212	50.632,45	78,48	1.386,52	1.465,00	50.632,45	59.825,93	250.754,07	310.580,00
213	49.245,93	76,33	1.388,67	1.465,00	49.245,93	59.902,26	252.142,74	312.045,00
214	47.857,26	74,18	1.390,82	1.465,00	47.857,26	59.976,44	253.533,56	313.510,00
215	46.466,44	72,02	1.392,98	1.465,00	46.466,44	60.048,46	254.926,54	314.975,00
216	45.073,46	69,86	1.395,14	1.465,00	45.073,46	60.118,33	256.321,67	316.440,00
217	43.678,33	67,70	1.397,30	1.465,00	43.678,33	60.186,03	257.718,97	317.905,00
218	42.281,03	65,54	1.399,46	1.465,00	42.281,03	60.251,56	259.118,44	319.370,00
219	40.881,56	63,37	1.401,63	1.465,00	40.881,56	60.314,93	260.520,07	320.835,00
220	39.479,93	61,19	1.403,81	1.465,00	39.479,93	60.376,12	261.923,88	322.300,00
221	38.076,12	59,02	1.405,98	1.465,00	38.076,12	60.435,14	263.329,86	323.765,00
222	36.670,14	56,84	1.408,16	1.465,00	36.670,14	60.491,98	264.738,02	325.230,00
223	35.261,98	54,66	1.410,34	1.465,00	35.261,98	60.546,64	266.148,36	326.695,00
224	33.851,64	52,47	1.412,53	1.465,00	33.851,64	60.599,11	267.560,89	328.160,00
225	32.439,11	50,28	1.414,72	1.465,00	32.439,11	60.649,39	268.975,61	329.625,00
226	31.024,39	48,09	1.416,91	1.465,00	31.024,39	60.697,47	270.392,53	331.090,00
227	29.607,47	45,89	1.419,11	1.465,00	29.607,47	60.743,37	271.811,63	332.555,00
228	28.188,37	43,69	1.421,31	1.465,00	28.188,37	60.787,06	273.232,94	334.020,00
229	26.767,06	41,49	1.423,51	1.465,00	26.767,06	60.828,55	274.656,45	335.485,00
230	25.343,55	39,28	1.425,72	1.465,00	25.343,55	60.867,83	276.082,17	336.950,00
231	23.917,83	37,07	1.427,93	1.465,00	23.917,83	60.904,90	277.510,10	338.415,00
232	22.489,90	34,86	1.430,14	1.465,00	22.489,90	60.939,76	278.940,24	339.880,00
233	21.059,76	32,64	1.432,36	1.465,00	21.059,76	60.972,40	280.372,60	341.345,00
234	19.627,40	30,42	1.434,58	1.465,00	19.627,40	61.002,83	281.807,17	342.810,00
235	18.192,83	28,20	1.436,80	1.465,00	18.192,83	61.031,03	283.243,97	344.275,00
236	16.756,03	25,97	1.439,03	1.465,00	16.756,03	61.057,00	284.683,00	345.740,00
237	15.317,00	23,74	1.441,26	1.465,00	15.317,00	61.080,74	286.124,26	347.205,00
238	13.875,74	21,51	1.443,49	1.465,00	13.875,74	61.102,25	287.567,75	348.670,00
239	12.432,25	19,27	1.445,73	1.465,00	12.432,25	61.121,52	289.013,48	350.135,00
240	10.986,52	17,03	1.447,97	1.465,00	10.986,52	61.138,54	290.461,46	351.600,00

x

Interhyp Baufinanzierung

• 1,90%
• gebundener Sollzins*
• 1,92%
• effektiver Jahreszins*

• 1.475,00€
• Monatsrate

• Gesamtzahlung :354.000,00 EUR
• Tilgungsanteil :291.691,71 EUR
• Zinsanteil :62.308,29 EUR
• Restschuld :8.308,29 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 200.000,00 EUR; Kreditrate: 676,67 EUR; Gesamtbetrag: 81.200,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 330 Monate; Effektiver Jahreszins: 1,07 %; Gebundener Sollzins: 1,06 %; 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	300.000,00	475,00	1.000,00	1.475,00	299.000,00	475,00	1.000,00	1.475,00
2	299.000,00	473,42	1.001,58	1.475,00	299.000,00	948,42	2.001,58	2.950,00
3	297.998,42	471,83	1.003,17	1.475,00	297.998,42	1.420,25	3.004,75	4.425,00
4	296.995,25	470,24	1.004,76	1.475,00	296.995,25	1.890,49	4.009,51	5.900,00
5	295.990,49	468,65	1.006,35	1.475,00	295.990,49	2.359,14	5.015,86	7.375,00
6	294.984,14	467,06	1.007,94	1.475,00	294.984,14	2.826,20	6.023,80	8.850,00
7	293.976,20	465,46	1.009,54	1.475,00	293.976,20	3.291,66	7.033,34	10.325,00
8	292.966,66	463,86	1.011,14	1.475,00	292.966,66	3.755,53	8.044,47	11.800,00
9	291.955,53	462,26	1.012,74	1.475,00	291.955,53	4.217,79	9.057,21	13.275,00
10	290.942,79	460,66	1.014,34	1.475,00	290.942,79	4.678,45	10.071,55	14.750,00
11	289.928,45	459,05	1.015,95	1.475,00	289.928,45	5.137,50	11.087,50	16.225,00
12	288.912,50	457,44	1.017,56	1.475,00	288.912,50	5.594,95	12.105,05	17.700,00
13	287.894,95	455,83	1.019,17	1.475,00	287.894,95	6.050,78	13.124,22	19.175,00
14	286.875,78	454,22	1.020,78	1.475,00	286.875,78	6.505,00	14.145,00	20.650,00
15	285.855,00	452,60	1.022,40	1.475,00	285.855,00	6.957,60	15.167,40	22.125,00
16	284.832,60	450,98	1.024,02	1.475,00	284.832,60	7.408,59	16.191,41	23.600,00
17	283.808,59	449,36	1.025,64	1.475,00	283.808,59	7.857,95	17.217,05	25.075,00
18	282.782,95	447,74	1.027,26	1.475,00	282.782,95	8.305,69	18.244,31	26.550,00
19	281.755,69	446,11	1.028,89	1.475,00	281.755,69	8.751,81	19.273,19	28.025,00
20	280.726,81	444,48	1.030,52	1.475,00	280.726,81	9.196,29	20.303,71	29.500,00
21	279.696,29	442,85	1.032,15	1.475,00	279.696,29	9.639,14	21.335,86	30.975,00
22	278.664,14	441,22	1.033,78	1.475,00	278.664,14	10.080,36	22.369,64	32.450,00
23	277.630,36	439,58	1.035,42	1.475,00	277.630,36	10.519,94	23.405,06	33.925,00
24	276.594,94	437,94	1.037,06	1.475,00	276.594,94	10.957,88	24.442,12	35.400,00
25	275.557,88	436,30	1.038,70	1.475,00	275.557,88	11.394,18	25.480,82	36.875,00
26	274.519,18	434,66	1.040,34	1.475,00	274.519,18	11.828,84	26.521,16	38.350,00
27	273.478,84	433,01	1.041,99	1.475,00	273.478,84	12.261,85	27.563,15	39.825,00
28	272.436,85	431,36	1.043,64	1.475,00	272.436,85	12.693,21	28.606,79	41.300,00
29	271.393,21	429,71	1.045,29	1.475,00	271.393,21	13.122,91	29.652,09	42.775,00
30	270.347,91	428,05	1.046,95	1.475,00	270.347,91	13.550,96	30.699,04	44.250,00
31	269.300,96	426,39	1.048,61	1.475,00	269.300,96	13.977,36	31.747,64	45.725,00
32	268.252,36	424,73	1.050,27	1.475,00	268.252,36	14.402,09	32.797,91	47.200,00
33	267.202,09	423,07	1.051,93	1.475,00	267.202,09	14.825,16	33.849,84	48.675,00
34	266.150,16	421,40	1.053,60	1.475,00	266.150,16	15.246,56	34.903,44	50.150,00
35	265.096,56	419,74	1.055,26	1.475,00	265.096,56	15.666,30	35.958,70	51.625,00
36	264.041,30	418,07	1.056,93	1.475,00	264.041,30	16.084,36	37.015,64	53.100,00
37	262.984,36	416,39	1.058,61	1.475,00	262.984,36	16.500,76	38.074,24	54.575,00
38	261.925,76	414,72	1.060,28	1.475,00	261.925,76	16.915,47	39.134,53	56.050,00
39	260.865,47	413,04	1.061,96	1.475,00	260.865,47	17.328,51	40.196,49	57.525,00
40	259.803,51	411,36	1.063,64	1.475,00	259.803,51	17.739,86	41.260,14	59.000,00
41	258.739,86	409,67	1.065,33	1.475,00	258.739,86	18.149,54	42.325,46	60.475,00
42	257.674,54	407,98	1.067,02	1.475,00	257.674,54	18.557,52	43.392,48	61.950,00
43	256.607,52	406,30	1.068,70	1.475,00	256.607,52	18.963,82	44.461,18	63.425,00
44	255.538,82	404,60	1.070,40	1.475,00	255.538,82	19.368,42	45.531,58	64.900,00
45	254.468,42	402,91	1.072,09	1.475,00	254.468,42	19.771,33	46.603,67	66.375,00
46	253.396,33	401,21	1.073,79	1.475,00	253.396,33	20.172,54	47.677,46	67.850,00
47	252.322,54	399,51	1.075,49	1.475,00	252.322,54	20.572,05	48.752,95	69.325,00
48	251.247,05	397,81	1.077,19	1.475,00	251.247,05	20.969,86	49.830,14	70.800,00
49	250.169,86	396,10	1.078,90	1.475,00	250.169,86	21.365,96	50.909,04	72.275,00
50	249.090,96	394,39	1.080,61	1.475,00	249.090,96	21.760,35	51.989,65	73.750,00
51	248.010,35	392,68	1.082,32	1.475,00	248.010,35	22.153,04	53.071,96	75.225,00
52	246.928,04	390,97	1.084,03	1.475,00	246.928,04	22.544,01	54.155,99	76.700,00
53	245.844,01	389,25	1.085,75	1.475,00	245.844,01	22.933,26	55.241,74	78.175,00
54	244.758,26	387,53	1.087,47	1.475,00	244.758,26	23.320,79	56.329,21	79.650,00
55	243.670,79	385,81	1.089,19	1.475,00	243.670,79	23.706,60	57.418,40	81.125,00
56	242.581,60	384,09	1.090,91	1.475,00	242.581,60	24.090,69	58.509,31	82.600,00
57	241.490,69	382,36	1.092,64	1.475,00	241.490,69	24.473,05	59.601,95	84.075,00
58	240.398,05	380,63	1.094,37	1.475,00	240.398,05	24.853,68	60.696,32	85.550,00
59	239.303,68	378,90	1.096,10	1.475,00	239.303,68	25.232,58	61.792,42	87.025,00
60	238.207,58	377,16	1.097,84	1.475,00	238.207,58	25.609,74	62.890,26	88.500,00
61	237.109,74	375,42	1.099,58	1.475,00	237.109,74	25.985,17	63.989,83	89.975,00
62	236.010,17	373,68	1.101,32	1.475,00	236.010,17	26.358,85	65.091,15	91.450,00
63	234.908,85	371,94	1.103,06	1.475,00	234.908,85	26.730,79	66.194,21	92.925,00
64	233.805,79	370,19	1.104,81	1.475,00	233.805,79	27.100,98	67.299,02	94.400,00
65	232.700,98	368,44	1.106,56	1.475,00	232.700,98	27.469,42	68.405,58	95.875,00
66	231.594,42	366,69	1.108,31	1.475,00	231.594,42	27.836,11	69.513,89	97.350,00
67	230.486,11	364,94	1.110,06	1.475,00	230.486,11	28.201,05	70.623,95	98.825,00
68	229.376,05	363,18	1.111,82	1.475,00	229.376,05	28.564,23	71.735,77	100.300,00
69	228.264,23	361,42	1.113,58	1.475,00	228.264,23	28.925,65	72.849,35	101.775,00
70	227.150,65	359,66	1.115,34	1.475,00	227.150,65	29.285,30	73.964,70	103.250,00
71	226.035,30	357,89	1.117,11	1.475,00	226.035,30	29.643,19	75.081,81	104.725,00
72	224.918,19	356,12	1.118,88	1.475,00	224.918,19	29.999,31	76.200,69	106.200,00
73	223.799,31	354,35	1.120,65	1.475,00	223.799,31	30.353,66	77.321,34	107.675,00
74	222.678,66	352,57	1.122,43	1.475,00	222.678,66	30.706,24	78.443,76	109.150,00
75	221.556,24	350,80	1.124,20	1.475,00	221.556,24	31.057,03	79.567,97	110.625,00
76	220.432,03	349,02	1.125,98	1.475,00	220.432,03	31.406,05	80.693,95	112.100,00
77	219.306,05	347,23	1.127,77	1.475,00	219.306,05	31.753,29	81.821,71	113.575,00
78	218.178,29	345,45	1.129,55	1.475,00	218.178,29	32.098,73	82.951,27	115.050,00
79	217.048,73	343,66	1.131,34	1.475,00	217.048,73	32.442,39	84.082,61	116.525,00
80	215.917,39	341,87	1.133,13	1.475,00	215.917,39	32.784,26	85.215,74	118.000,00
81	214.784,26	340,08	1.134,92	1.475,00	214.784,26	33.124,34	86.350,66	119.475,00
82	213.649,34	338,28	1.136,72	1.475,00	213.649,34	33.462,62	87.487,38	120.950,00
83	212.512,62	336,48	1.138,52	1.475,00	212.512,62	33.799,10	88.625,90	122.425,00
84	211.374,10	334,68	1.140,32	1.475,00	211.374,10	34.133,77	89.766,23	123.900,00
85	210.233,77	332,87	1.142,13	1.475,00	210.233,77	34.466,64	90.908,36	125.375,00
86	209.091,64	331,06	1.143,94	1.475,00	209.091,64	34.797,70	92.052,30	126.850,00
87	207.947,70	329,25	1.145,75	1.475,00	207.947,70	35.126,95	93.198,05	128.325,00
88	206.801,95	327,44	1.147,56	1.475,00	206.801,95	35.454,39	94.345,61	129.800,00
89	205.654,39	325,62	1.149,38	1.475,00	205.654,39	35.780,01	95.494,99	131.275,00
90	204.505,01	323,80	1.151,20	1.475,00	204.505,01	36.103,81	96.646,19	132.750,00
91	203.353,81	321,98	1.153,02	1.475,00	203.353,81	36.425,79	97.799,21	134.225,00
92	202.200,79	320,15	1.154,85	1.475,00	202.200,79	36.745,94	98.954,06	135.700,00
93	201.045,94	318,32	1.156,68	1.475,00	201.045,94	37.064,26	100.110,74	137.175,00
94	199.889,26	316,49	1.158,51	1.475,00	199.889,26	37.380,75	101.269,25	138.650,00
95	198.730,75	314,66	1.160,34	1.475,00	198.730,75	37.695,41	102.429,59	140.125,00
96	197.570,41	312,82	1.162,18	1.475,00	197.570,41	38.008,23	103.591,77	141.600,00
97	196.408,23	310,98	1.164,02	1.475,00	196.408,23	38.319,21	104.755,79	143.075,00
98	195.244,21	309,14	1.165,86	1.475,00	195.244,21	38.628,34	105.921,66	144.550,00
99	194.078,34	307,29	1.167,71	1.475,00	194.078,34	38.935,64	107.089,36	146.025,00
100	192.910,64	305,44	1.169,56	1.475,00	192.910,64	39.241,08	108.258,92	147.500,00
101	191.741,08	303,59	1.171,41	1.475,00	191.741,08	39.544,67	109.430,33	148.975,00
102	190.569,67	301,74	1.173,26	1.475,00	190.569,67	39.846,40	110.603,60	150.450,00
103	189.396,40	299,88	1.175,12	1.475,00	189.396,40	40.146,28	111.778,72	151.925,00
104	188.221,28	298,02	1.176,98	1.475,00	188.221,28	40.444,30	112.955,70	153.400,00
105	187.044,30	296,15	1.178,85	1.475,00	187.044,30	40.740,45	114.134,55	154.875,00
106	185.865,45	294,29	1.180,71	1.475,00	185.865,45	41.034,74	115.315,26	156.350,00
107	184.684,74	292,42	1.182,58	1.475,00	184.684,74	41.327,16	116.497,84	157.825,00
108	183.502,16	290,55	1.184,45	1.475,00	183.502,16	41.617,70	117.682,30	159.300,00
109	182.317,70	288,67	1.186,33	1.475,00	182.317,70	41.906,37	118.868,63	160.775,00
110	181.131,37	286,79	1.188,21	1.475,00	181.131,37	42.193,16	120.056,84	162.250,00
111	179.943,16	284,91	1.190,09	1.475,00	179.943,16	42.478,07	121.246,93	163.725,00
112	178.753,07	283,03	1.191,97	1.475,00	178.753,07	42.761,10	122.438,90	165.200,00
113	177.561,10	281,14	1.193,86	1.475,00	177.561,10	43.042,24	123.632,76	166.675,00
114	176.367,24	279,25	1.195,75	1.475,00	176.367,24	43.321,48	124.828,52	168.150,00
115	175.171,48	277,35	1.197,65	1.475,00	175.171,48	43.598,84	126.026,16	169.625,00
116	173.973,84	275,46	1.199,54	1.475,00	173.973,84	43.874,30	127.225,70	171.100,00
117	172.774,30	273,56	1.201,44	1.475,00	172.774,30	44.147,86	128.427,14	172.575,00
118	171.572,86	271,66	1.203,34	1.475,00	171.572,86	44.419,51	129.630,49	174.050,00
119	170.369,51	269,75	1.205,25	1.475,00	170.369,51	44.689,26	130.835,74	175.525,00
120	169.164,26	267,84	1.207,16	1.475,00	169.164,26	44.957,11	132.042,89	177.000,00
121	167.957,11	265,93	1.209,07	1.475,00	167.957,11	45.223,04	133.251,96	178.475,00
122	166.748,04	264,02	1.210,98	1.475,00	166.748,04	45.487,06	134.462,94	179.950,00
123	165.537,06	262,10	1.212,90	1.475,00	165.537,06	45.749,16	135.675,84	181.425,00
124	164.324,16	260,18	1.214,82	1.475,00	164.324,16	46.009,34	136.890,66	182.900,00
125	163.109,34	258,26	1.216,74	1.475,00	163.109,34	46.267,59	138.107,41	184.375,00
126	161.892,59	256,33	1.218,67	1.475,00	161.892,59	46.523,92	139.326,08	185.850,00
127	160.673,92	254,40	1.220,60	1.475,00	160.673,92	46.778,33	140.546,67	187.325,00
128	159.453,33	252,47	1.222,53	1.475,00	159.453,33	47.030,79	141.769,21	188.800,00
129	158.230,79	250,53	1.224,47	1.475,00	158.230,79	47.281,33	142.993,67	190.275,00
130	157.006,33	248,59	1.226,41	1.475,00	157.006,33	47.529,92	144.220,08	191.750,00
131	155.779,92	246,65	1.228,35	1.475,00	155.779,92	47.776,57	145.448,43	193.225,00
132	154.551,57	244,71	1.230,29	1.475,00	154.551,57	48.021,28	146.678,72	194.700,00
133	153.321,28	242,76	1.232,24	1.475,00	153.321,28	48.264,04	147.910,96	196.175,00
134	152.089,04	240,81	1.234,19	1.475,00	152.089,04	48.504,84	149.145,16	197.650,00
135	150.854,84	238,85	1.236,15	1.475,00	150.854,84	48.743,70	150.381,30	199.125,00
136	149.618,70	236,90	1.238,10	1.475,00	149.618,70	48.980,59	151.619,41	200.600,00
137	148.380,59	234,94	1.240,06	1.475,00	148.380,59	49.215,53	152.859,47	202.075,00
138	147.140,53	232,97	1.242,03	1.475,00	147.140,53	49.448,50	154.101,50	203.550,00
139	145.898,50	231,01	1.243,99	1.475,00	145.898,50	49.679,51	155.345,49	205.025,00
140	144.654,51	229,04	1.245,96	1.475,00	144.654,51	49.908,54	156.591,46	206.500,00
141	143.408,54	227,06	1.247,94	1.475,00	143.408,54	50.135,61	157.839,39	207.975,00
142	142.160,61	225,09	1.249,91	1.475,00	142.160,61	50.360,69	159.089,31	209.450,00
143	140.910,69	223,11	1.251,89	1.475,00	140.910,69	50.583,80	160.341,20	210.925,00
144	139.658,80	221,13	1.253,87	1.475,00	139.658,80	50.804,93	161.595,07	212.400,00
145	138.404,93	219,14	1.255,86	1.475,00	138.404,93	51.024,07	162.850,93	213.875,00
146	137.149,07	217,15	1.257,85	1.475,00	137.149,07	51.241,22	164.108,78	215.350,00
147	135.891,22	215,16	1.259,84	1.475,00	135.891,22	51.456,38	165.368,62	216.825,00
148	134.631,38	213,17	1.261,83	1.475,00	134.631,38	51.669,55	166.630,45	218.300,00
149	133.369,55	211,17	1.263,83	1.475,00	133.369,55	51.880,72	167.894,28	219.775,00
150	132.105,72	209,17	1.265,83	1.475,00	132.105,72	52.089,89	169.160,11	221.250,00
151	130.839,89	207,16	1.267,84	1.475,00	130.839,89	52.297,05	170.427,95	222.725,00
152	129.572,05	205,16	1.269,84	1.475,00	129.572,05	52.502,21	171.697,79	224.200,00
153	128.302,21	203,15	1.271,85	1.475,00	128.302,21	52.705,35	172.969,65	225.675,00
154	127.030,35	201,13	1.273,87	1.475,00	127.030,35	52.906,48	174.243,52	227.150,00
155	125.756,48	199,11	1.275,89	1.475,00	125.756,48	53.105,60	175.519,40	228.625,00
156	124.480,60	197,09	1.277,91	1.475,00	124.480,60	53.302,69	176.797,31	230.100,00
157	123.202,69	195,07	1.279,93	1.475,00	123.202,69	53.497,76	178.077,24	231.575,00
158	121.922,76	193,04	1.281,96	1.475,00	121.922,76	53.690,81	179.359,19	233.050,00
159	120.640,81	191,01	1.283,99	1.475,00	120.640,81	53.881,82	180.643,18	234.525,00
160	119.356,82	188,98	1.286,02	1.475,00	119.356,82	54.070,80	181.929,20	236.000,00
161	118.070,80	186,95	1.288,05	1.475,00	118.070,80	54.257,75	183.217,25	237.475,00
162	116.782,75	184,91	1.290,09	1.475,00	116.782,75	54.442,65	184.507,35	238.950,00
163	115.492,65	182,86	1.292,14	1.475,00	115.492,65	54.625,52	185.799,48	240.425,00
164	114.200,52	180,82	1.294,18	1.475,00	114.200,52	54.806,33	187.093,67	241.900,00
165	112.906,33	178,77	1.296,23	1.475,00	112.906,33	54.985,10	188.389,90	243.375,00
166	111.610,10	176,72	1.298,28	1.475,00	111.610,10	55.161,82	189.688,18	244.850,00
167	110.311,82	174,66	1.300,34	1.475,00	110.311,82	55.336,48	190.988,52	246.325,00
168	109.011,48	172,60	1.302,40	1.475,00	109.011,48	55.509,08	192.290,92	247.800,00
169	107.709,08	170,54	1.304,46	1.475,00	107.709,08	55.679,62	193.595,38	249.275,00
170	106.404,62	168,47	1.306,53	1.475,00	106.404,62	55.848,09	194.901,91	250.750,00
171	105.098,09	166,41	1.308,59	1.475,00	105.098,09	56.014,50	196.210,50	252.225,00
172	103.789,50	164,33	1.310,67	1.475,00	103.789,50	56.178,83	197.521,17	253.700,00
173	102.478,83	162,26	1.312,74	1.475,00	102.478,83	56.341,09	198.833,91	255.175,00
174	101.166,09	160,18	1.314,82	1.475,00	101.166,09	56.501,27	200.148,73	256.650,00
175	99.851,27	158,10	1.316,90	1.475,00	99.851,27	56.659,37	201.465,63	258.125,00
176	98.534,37	156,01	1.318,99	1.475,00	98.534,37	56.815,38	202.784,62	259.600,00
177	97.215,38	153,92	1.321,08	1.475,00	97.215,38	56.969,31	204.105,69	261.075,00
178	95.894,31	151,83	1.323,17	1.475,00	95.894,31	57.121,14	205.428,86	262.550,00
179	94.571,14	149,74	1.325,26	1.475,00	94.571,14	57.270,88	206.754,12	264.025,00
180	93.245,88	147,64	1.327,36	1.475,00	93.245,88	57.418,52	208.081,48	265.500,00
181	91.918,52	145,54	1.329,46	1.475,00	91.918,52	57.564,05	209.410,95	266.975,00
182	90.589,05	143,43	1.331,57	1.475,00	90.589,05	57.707,49	210.742,51	268.450,00
183	89.257,49	141,32	1.333,68	1.475,00	89.257,49	57.848,81	212.076,19	269.925,00
184	87.923,81	139,21	1.335,79	1.475,00	87.923,81	57.988,02	213.411,98	271.400,00
185	86.588,02	137,10	1.337,90	1.475,00	86.588,02	58.125,12	214.749,88	272.875,00
186	85.250,12	134,98	1.340,02	1.475,00	85.250,12	58.260,10	216.089,90	274.350,00
187	83.910,10	132,86	1.342,14	1.475,00	83.910,10	58.392,96	217.432,04	275.825,00
188	82.567,96	130,73	1.344,27	1.475,00	82.567,96	58.523,69	218.776,31	277.300,00
189	81.223,69	128,60	1.346,40	1.475,00	81.223,69	58.652,29	220.122,71	278.775,00
190	79.877,29	126,47	1.348,53	1.475,00	79.877,29	58.778,77	221.471,23	280.250,00
191	78.528,77	124,34	1.350,66	1.475,00	78.528,77	58.903,10	222.821,90	281.725,00
192	77.178,10	122,20	1.352,80	1.475,00	77.178,10	59.025,30	224.174,70	283.200,00
193	75.825,30	120,06	1.354,94	1.475,00	75.825,30	59.145,36	225.529,64	284.675,00
194	74.470,36	117,91	1.357,09	1.475,00	74.470,36	59.263,27	226.886,73	286.150,00
195	73.113,27	115,76	1.359,24	1.475,00	73.113,27	59.379,03	228.245,97	287.625,00
196	71.754,03	113,61	1.361,39	1.475,00	71.754,03	59.492,64	229.607,36	289.100,00
197	70.392,64	111,46	1.363,54	1.475,00	70.392,64	59.604,10	230.970,90	290.575,00
198	69.029,10	109,30	1.365,70	1.475,00	69.029,10	59.713,39	232.336,61	292.050,00
199	67.663,39	107,13	1.367,87	1.475,00	67.663,39	59.820,53	233.704,47	293.525,00
200	66.295,53	104,97	1.370,03	1.475,00	66.295,53	59.925,50	235.074,50	295.000,00
201	64.925,50	102,80	1.372,20	1.475,00	64.925,50	60.028,30	236.446,70	296.475,00
202	63.553,30	100,63	1.374,37	1.475,00	63.553,30	60.128,92	237.821,08	297.950,00
203	62.178,92	98,45	1.376,55	1.475,00	62.178,92	60.227,37	239.197,63	299.425,00
204	60.802,37	96,27	1.378,73	1.475,00	60.802,37	60.323,64	240.576,36	300.900,00
205	59.423,64	94,09	1.380,91	1.475,00	59.423,64	60.417,73	241.957,27	302.375,00
206	58.042,73	91,90	1.383,10	1.475,00	58.042,73	60.509,63	243.340,37	303.850,00
207	56.659,63	89,71	1.385,29	1.475,00	56.659,63	60.599,34	244.725,66	305.325,00
208	55.274,34	87,52	1.387,48	1.475,00	55.274,34	60.686,86	246.113,14	306.800,00
209	53.886,86	85,32	1.389,68	1.475,00	53.886,86	60.772,18	247.502,82	308.275,00
210	52.497,18	83,12	1.391,88	1.475,00	52.497,18	60.855,30	248.894,70	309.750,00
211	51.105,30	80,92	1.394,08	1.475,00	51.105,30	60.936,22	250.288,78	311.225,00
212	49.711,22	78,71	1.396,29	1.475,00	49.711,22	61.014,93	251.685,07	312.700,00
213	48.314,93	76,50	1.398,50	1.475,00	48.314,93	61.091,43	253.083,57	314.175,00
214	46.916,43	74,28	1.400,72	1.475,00	46.916,43	61.165,71	254.484,29	315.650,00
215	45.515,71	72,07	1.402,93	1.475,00	45.515,71	61.237,78	255.887,22	317.125,00
216	44.112,78	69,85	1.405,15	1.475,00	44.112,78	61.307,62	257.292,38	318.600,00
217	42.707,62	67,62	1.407,38	1.475,00	42.707,62	61.375,24	258.699,76	320.075,00
218	41.300,24	65,39	1.409,61	1.475,00	41.300,24	61.440,63	260.109,37	321.550,00
219	39.890,63	63,16	1.411,84	1.475,00	39.890,63	61.503,79	261.521,21	323.025,00
220	38.478,79	60,92	1.414,08	1.475,00	38.478,79	61.564,72	262.935,28	324.500,00
221	37.064,72	58,69	1.416,31	1.475,00	37.064,72	61.623,40	264.351,60	325.975,00
222	35.648,40	56,44	1.418,56	1.475,00	35.648,40	61.679,85	265.770,15	327.450,00
223	34.229,85	54,20	1.420,80	1.475,00	34.229,85	61.734,04	267.190,96	328.925,00
224	32.809,04	51,95	1.423,05	1.475,00	32.809,04	61.785,99	268.614,01	330.400,00
225	31.385,99	49,69	1.425,31	1.475,00	31.385,99	61.835,69	270.039,31	331.875,00
226	29.960,69	47,44	1.427,56	1.475,00	29.960,69	61.883,12	271.466,88	333.350,00
227	28.533,12	45,18	1.429,82	1.475,00	28.533,12	61.928,30	272.896,70	334.825,00
228	27.103,30	42,91	1.432,09	1.475,00	27.103,30	61.971,22	274.328,78	336.300,00
229	25.671,22	40,65	1.434,35	1.475,00	25.671,22	62.011,86	275.763,14	337.775,00
230	24.236,86	38,38	1.436,62	1.475,00	24.236,86	62.050,24	277.199,76	339.250,00
231	22.800,24	36,10	1.438,90	1.475,00	22.800,24	62.086,34	278.638,66	340.725,00
232	21.361,34	33,82	1.441,18	1.475,00	21.361,34	62.120,16	280.079,84	342.200,00
233	19.920,16	31,54	1.443,46	1.475,00	19.920,16	62.151,70	281.523,30	343.675,00
234	18.476,70	29,25	1.445,75	1.475,00	18.476,70	62.180,95	282.969,05	345.150,00
235	17.030,95	26,97	1.448,03	1.475,00	17.030,95	62.207,92	284.417,08	346.625,00
236	15.582,92	24,67	1.450,33	1.475,00	15.582,92	62.232,59	285.867,41	348.100,00
237	14.132,59	22,38	1.452,62	1.475,00	14.132,59	62.254,97	287.320,03	349.575,00
238	12.679,97	20,08	1.454,92	1.475,00	12.679,97	62.275,05	288.774,95	351.050,00
239	11.225,05	17,77	1.457,23	1.475,00	11.225,05	62.292,82	290.232,18	352.525,00
240	9.767,82	15,47	1.459,53	1.475,00	9.767,82	62.308,29	291.691,71	354.000,00

x

CE-Baufinanz Baufinanzierung

• 2,70%
• gebundener Sollzins*
• 2,73%
• effektiver Jahreszins*

• 1.675,00€
• Monatsrate

• Gesamtzahlung :384.426,55 EUR
• Tilgungsanteil :300.000,00 EUR
• Zinsanteil :84.426,55 EUR
• Volltilgung nach:19 Jahren und 1 Monaten
• Abschlussrate:849,64 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 300.000,00 EUR; Kreditrate: 1.125,00 EUR; Gesamtbetrag: 135.000,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 1,51 %; Gebundener Sollzins: 1,50 %; 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	300.000,00	675,00	1.000,00	1.675,00	299.000,00	675,00	1.000,00	1.675,00
2	299.000,00	672,75	1.002,25	1.675,00	299.000,00	1.347,75	2.002,25	3.350,00
3	297.997,75	670,49	1.004,51	1.675,00	297.997,75	2.018,24	3.006,76	5.025,00
4	296.993,24	668,23	1.006,77	1.675,00	296.993,24	2.686,48	4.013,52	6.700,00
5	295.986,48	665,97	1.009,03	1.675,00	295.986,48	3.352,45	5.022,55	8.375,00
6	294.977,45	663,70	1.011,30	1.675,00	294.977,45	4.016,15	6.033,85	10.050,00
7	293.966,15	661,42	1.013,58	1.675,00	293.966,15	4.677,57	7.047,43	11.725,00
8	292.952,57	659,14	1.015,86	1.675,00	292.952,57	5.336,72	8.063,28	13.400,00
9	291.936,72	656,86	1.018,14	1.675,00	291.936,72	5.993,57	9.081,43	15.075,00
10	290.918,57	654,57	1.020,43	1.675,00	290.918,57	6.648,14	10.101,86	16.750,00
11	289.898,14	652,27	1.022,73	1.675,00	289.898,14	7.300,41	11.124,59	18.425,00
12	288.875,41	649,97	1.025,03	1.675,00	288.875,41	7.950,38	12.149,62	20.100,00
13	287.850,38	647,66	1.027,34	1.675,00	287.850,38	8.598,04	13.176,96	21.775,00
14	286.823,04	645,35	1.029,65	1.675,00	286.823,04	9.243,40	14.206,60	23.450,00
15	285.793,40	643,04	1.031,96	1.675,00	285.793,40	9.886,43	15.238,57	25.125,00
16	284.761,43	640,71	1.034,29	1.675,00	284.761,43	10.527,14	16.272,86	26.800,00
17	283.727,14	638,39	1.036,61	1.675,00	283.727,14	11.165,53	17.309,47	28.475,00
18	282.690,53	636,05	1.038,95	1.675,00	282.690,53	11.801,58	18.348,42	30.150,00
19	281.651,58	633,72	1.041,28	1.675,00	281.651,58	12.435,30	19.389,70	31.825,00
20	280.610,30	631,37	1.043,63	1.675,00	280.610,30	13.066,67	20.433,33	33.500,00
21	279.566,67	629,03	1.045,97	1.675,00	279.566,67	13.695,70	21.479,30	35.175,00
22	278.520,70	626,67	1.048,33	1.675,00	278.520,70	14.322,37	22.527,63	36.850,00
23	277.472,37	624,31	1.050,69	1.675,00	277.472,37	14.946,68	23.578,32	38.525,00
24	276.421,68	621,95	1.053,05	1.675,00	276.421,68	15.568,63	24.631,37	40.200,00
25	275.368,63	619,58	1.055,42	1.675,00	275.368,63	16.188,21	25.686,79	41.875,00
26	274.313,21	617,20	1.057,80	1.675,00	274.313,21	16.805,42	26.744,58	43.550,00
27	273.255,42	614,82	1.060,18	1.675,00	273.255,42	17.420,24	27.804,76	45.225,00
28	272.195,24	612,44	1.062,56	1.675,00	272.195,24	18.032,68	28.867,32	46.900,00
29	271.132,68	610,05	1.064,95	1.675,00	271.132,68	18.642,73	29.932,27	48.575,00
30	270.067,73	607,65	1.067,35	1.675,00	270.067,73	19.250,38	30.999,62	50.250,00
31	269.000,38	605,25	1.069,75	1.675,00	269.000,38	19.855,63	32.069,37	51.925,00
32	267.930,63	602,84	1.072,16	1.675,00	267.930,63	20.458,48	33.141,52	53.600,00
33	266.858,48	600,43	1.074,57	1.675,00	266.858,48	21.058,91	34.216,09	55.275,00
34	265.783,91	598,01	1.076,99	1.675,00	265.783,91	21.656,92	35.293,08	56.950,00
35	264.706,92	595,59	1.079,41	1.675,00	264.706,92	22.252,51	36.372,49	58.625,00
36	263.627,51	593,16	1.081,84	1.675,00	263.627,51	22.845,67	37.454,33	60.300,00
37	262.545,67	590,73	1.084,27	1.675,00	262.545,67	23.436,40	38.538,60	61.975,00
38	261.461,40	588,29	1.086,71	1.675,00	261.461,40	24.024,69	39.625,31	63.650,00
39	260.374,69	585,84	1.089,16	1.675,00	260.374,69	24.610,53	40.714,47	65.325,00
40	259.285,53	583,39	1.091,61	1.675,00	259.285,53	25.193,92	41.806,08	67.000,00
41	258.193,92	580,94	1.094,06	1.675,00	258.193,92	25.774,86	42.900,14	68.675,00
42	257.099,86	578,47	1.096,53	1.675,00	257.099,86	26.353,34	43.996,66	70.350,00
43	256.003,34	576,01	1.098,99	1.675,00	256.003,34	26.929,34	45.095,66	72.025,00
44	254.904,34	573,53	1.101,47	1.675,00	254.904,34	27.502,88	46.197,12	73.700,00
45	253.802,88	571,06	1.103,94	1.675,00	253.802,88	28.073,93	47.301,07	75.375,00
46	252.698,93	568,57	1.106,43	1.675,00	252.698,93	28.642,51	48.407,49	77.050,00
47	251.592,51	566,08	1.108,92	1.675,00	251.592,51	29.208,59	49.516,41	78.725,00
48	250.483,59	563,59	1.111,41	1.675,00	250.483,59	29.772,18	50.627,82	80.400,00
49	249.372,18	561,09	1.113,91	1.675,00	249.372,18	30.333,27	51.741,73	82.075,00
50	248.258,27	558,58	1.116,42	1.675,00	248.258,27	30.891,85	52.858,15	83.750,00
51	247.141,85	556,07	1.118,93	1.675,00	247.141,85	31.447,92	53.977,08	85.425,00
52	246.022,92	553,55	1.121,45	1.675,00	246.022,92	32.001,47	55.098,53	87.100,00
53	244.901,47	551,03	1.123,97	1.675,00	244.901,47	32.552,50	56.222,50	88.775,00
54	243.777,50	548,50	1.126,50	1.675,00	243.777,50	33.100,99	57.349,01	90.450,00
55	242.650,99	545,96	1.129,04	1.675,00	242.650,99	33.646,96	58.478,04	92.125,00
56	241.521,96	543,42	1.131,58	1.675,00	241.521,96	34.190,38	59.609,62	93.800,00
57	240.390,38	540,88	1.134,12	1.675,00	240.390,38	34.731,26	60.743,74	95.475,00
58	239.256,26	538,33	1.136,67	1.675,00	239.256,26	35.269,59	61.880,41	97.150,00
59	238.119,59	535,77	1.139,23	1.675,00	238.119,59	35.805,36	63.019,64	98.825,00
60	236.980,36	533,21	1.141,79	1.675,00	236.980,36	36.338,56	64.161,44	100.500,00
61	235.838,56	530,64	1.144,36	1.675,00	235.838,56	36.869,20	65.305,80	102.175,00
62	234.694,20	528,06	1.146,94	1.675,00	234.694,20	37.397,26	66.452,74	103.850,00
63	233.547,26	525,48	1.149,52	1.675,00	233.547,26	37.922,74	67.602,26	105.525,00
64	232.397,74	522,89	1.152,11	1.675,00	232.397,74	38.445,64	68.754,36	107.200,00
65	231.245,64	520,30	1.154,70	1.675,00	231.245,64	38.965,94	69.909,06	108.875,00
66	230.090,94	517,70	1.157,30	1.675,00	230.090,94	39.483,65	71.066,35	110.550,00
67	228.933,65	515,10	1.159,90	1.675,00	228.933,65	39.998,75	72.226,25	112.225,00
68	227.773,75	512,49	1.162,51	1.675,00	227.773,75	40.511,24	73.388,76	113.900,00
69	226.611,24	509,88	1.165,12	1.675,00	226.611,24	41.021,11	74.553,89	115.575,00
70	225.446,11	507,25	1.167,75	1.675,00	225.446,11	41.528,37	75.721,63	117.250,00
71	224.278,37	504,63	1.170,37	1.675,00	224.278,37	42.032,99	76.892,01	118.925,00
72	223.107,99	501,99	1.173,01	1.675,00	223.107,99	42.534,99	78.065,01	120.600,00
73	221.934,99	499,35	1.175,65	1.675,00	221.934,99	43.034,34	79.240,66	122.275,00
74	220.759,34	496,71	1.178,29	1.675,00	220.759,34	43.531,05	80.418,95	123.950,00
75	219.581,05	494,06	1.180,94	1.675,00	219.581,05	44.025,11	81.599,89	125.625,00
76	218.400,11	491,40	1.183,60	1.675,00	218.400,11	44.516,51	82.783,49	127.300,00
77	217.216,51	488,74	1.186,26	1.675,00	217.216,51	45.005,24	83.969,76	128.975,00
78	216.030,24	486,07	1.188,93	1.675,00	216.030,24	45.491,31	85.158,69	130.650,00
79	214.841,31	483,39	1.191,61	1.675,00	214.841,31	45.974,70	86.350,30	132.325,00
80	213.649,70	480,71	1.194,29	1.675,00	213.649,70	46.455,42	87.544,58	134.000,00
81	212.455,42	478,02	1.196,98	1.675,00	212.455,42	46.933,44	88.741,56	135.675,00
82	211.258,44	475,33	1.199,67	1.675,00	211.258,44	47.408,77	89.941,23	137.350,00
83	210.058,77	472,63	1.202,37	1.675,00	210.058,77	47.881,40	91.143,60	139.025,00
84	208.856,40	469,93	1.205,07	1.675,00	208.856,40	48.351,33	92.348,67	140.700,00
85	207.651,33	467,22	1.207,78	1.675,00	207.651,33	48.818,55	93.556,45	142.375,00
86	206.443,55	464,50	1.210,50	1.675,00	206.443,55	49.283,04	94.766,96	144.050,00
87	205.233,04	461,77	1.213,23	1.675,00	205.233,04	49.744,82	95.980,18	145.725,00
88	204.019,82	459,04	1.215,96	1.675,00	204.019,82	50.203,86	97.196,14	147.400,00
89	202.803,86	456,31	1.218,69	1.675,00	202.803,86	50.660,17	98.414,83	149.075,00
90	201.585,17	453,57	1.221,43	1.675,00	201.585,17	51.113,74	99.636,26	150.750,00
91	200.363,74	450,82	1.224,18	1.675,00	200.363,74	51.564,56	100.860,44	152.425,00
92	199.139,56	448,06	1.226,94	1.675,00	199.139,56	52.012,62	102.087,38	154.100,00
93	197.912,62	445,30	1.229,70	1.675,00	197.912,62	52.457,92	103.317,08	155.775,00
94	196.682,92	442,54	1.232,46	1.675,00	196.682,92	52.900,46	104.549,54	157.450,00
95	195.450,46	439,76	1.235,24	1.675,00	195.450,46	53.340,22	105.784,78	159.125,00
96	194.215,22	436,98	1.238,02	1.675,00	194.215,22	53.777,21	107.022,79	160.800,00
97	192.977,21	434,20	1.240,80	1.675,00	192.977,21	54.211,41	108.263,59	162.475,00
98	191.736,41	431,41	1.243,59	1.675,00	191.736,41	54.642,81	109.507,19	164.150,00
99	190.492,81	428,61	1.246,39	1.675,00	190.492,81	55.071,42	110.753,58	165.825,00
100	189.246,42	425,80	1.249,20	1.675,00	189.246,42	55.497,23	112.002,77	167.500,00
101	187.997,23	422,99	1.252,01	1.675,00	187.997,23	55.920,22	113.254,78	169.175,00
102	186.745,22	420,18	1.254,82	1.675,00	186.745,22	56.340,40	114.509,60	170.850,00
103	185.490,40	417,35	1.257,65	1.675,00	185.490,40	56.757,75	115.767,25	172.525,00
104	184.232,75	414,52	1.260,48	1.675,00	184.232,75	57.172,28	117.027,72	174.200,00
105	182.972,28	411,69	1.263,31	1.675,00	182.972,28	57.583,96	118.291,04	175.875,00
106	181.708,96	408,85	1.266,15	1.675,00	181.708,96	57.992,81	119.557,19	177.550,00
107	180.442,81	406,00	1.269,00	1.675,00	180.442,81	58.398,80	120.826,20	179.225,00
108	179.173,80	403,14	1.271,86	1.675,00	179.173,80	58.801,95	122.098,05	180.900,00
109	177.901,95	400,28	1.274,72	1.675,00	177.901,95	59.202,23	123.372,77	182.575,00
110	176.627,23	397,41	1.277,59	1.675,00	176.627,23	59.599,64	124.650,36	184.250,00
111	175.349,64	394,54	1.280,46	1.675,00	175.349,64	59.994,17	125.930,83	185.925,00
112	174.069,17	391,66	1.283,34	1.675,00	174.069,17	60.385,83	127.214,17	187.600,00
113	172.785,83	388,77	1.286,23	1.675,00	172.785,83	60.774,60	128.500,40	189.275,00
114	171.499,60	385,87	1.289,13	1.675,00	171.499,60	61.160,47	129.789,53	190.950,00
115	170.210,47	382,97	1.292,03	1.675,00	170.210,47	61.543,44	131.081,56	192.625,00
116	168.918,44	380,07	1.294,93	1.675,00	168.918,44	61.923,51	132.376,49	194.300,00
117	167.623,51	377,15	1.297,85	1.675,00	167.623,51	62.300,66	133.674,34	195.975,00
118	166.325,66	374,23	1.300,77	1.675,00	166.325,66	62.674,90	134.975,10	197.650,00
119	165.024,90	371,31	1.303,69	1.675,00	165.024,90	63.046,20	136.278,80	199.325,00
120	163.721,20	368,37	1.306,63	1.675,00	163.721,20	63.414,58	137.585,42	201.000,00
121	162.414,58	365,43	1.309,57	1.675,00	162.414,58	63.780,01	138.894,99	202.675,00
122	161.105,01	362,49	1.312,51	1.675,00	161.105,01	64.142,49	140.207,51	204.350,00
123	159.792,49	359,53	1.315,47	1.675,00	159.792,49	64.502,03	141.522,97	206.025,00
124	158.477,03	356,57	1.318,43	1.675,00	158.477,03	64.858,60	142.841,40	207.700,00
125	157.158,60	353,61	1.321,39	1.675,00	157.158,60	65.212,21	144.162,79	209.375,00
126	155.837,21	350,63	1.324,37	1.675,00	155.837,21	65.562,84	145.487,16	211.050,00
127	154.512,84	347,65	1.327,35	1.675,00	154.512,84	65.910,50	146.814,50	212.725,00
128	153.185,50	344,67	1.330,33	1.675,00	153.185,50	66.255,16	148.144,84	214.400,00
129	151.855,16	341,67	1.333,33	1.675,00	151.855,16	66.596,84	149.478,16	216.075,00
130	150.521,84	338,67	1.336,33	1.675,00	150.521,84	66.935,51	150.814,49	217.750,00
131	149.185,51	335,67	1.339,33	1.675,00	149.185,51	67.271,18	152.153,82	219.425,00
132	147.846,18	332,65	1.342,35	1.675,00	147.846,18	67.603,83	153.496,17	221.100,00
133	146.503,83	329,63	1.345,37	1.675,00	146.503,83	67.933,47	154.841,53	222.775,00
134	145.158,47	326,61	1.348,39	1.675,00	145.158,47	68.260,07	156.189,93	224.450,00
135	143.810,07	323,57	1.351,43	1.675,00	143.810,07	68.583,65	157.541,35	226.125,00
136	142.458,65	320,53	1.354,47	1.675,00	142.458,65	68.904,18	158.895,82	227.800,00
137	141.104,18	317,48	1.357,52	1.675,00	141.104,18	69.221,66	160.253,34	229.475,00
138	139.746,66	314,43	1.360,57	1.675,00	139.746,66	69.536,09	161.613,91	231.150,00
139	138.386,09	311,37	1.363,63	1.675,00	138.386,09	69.847,46	162.977,54	232.825,00
140	137.022,46	308,30	1.366,70	1.675,00	137.022,46	70.155,76	164.344,24	234.500,00
141	135.655,76	305,23	1.369,77	1.675,00	135.655,76	70.460,99	165.714,01	236.175,00
142	134.285,99	302,14	1.372,86	1.675,00	134.285,99	70.763,13	167.086,87	237.850,00
143	132.913,13	299,05	1.375,95	1.675,00	132.913,13	71.062,18	168.462,82	239.525,00
144	131.537,18	295,96	1.379,04	1.675,00	131.537,18	71.358,14	169.841,86	241.200,00
145	130.158,14	292,86	1.382,14	1.675,00	130.158,14	71.651,00	171.224,00	242.875,00
146	128.776,00	289,75	1.385,25	1.675,00	128.776,00	71.940,74	172.609,26	244.550,00
147	127.390,74	286,63	1.388,37	1.675,00	127.390,74	72.227,37	173.997,63	246.225,00
148	126.002,37	283,51	1.391,49	1.675,00	126.002,37	72.510,88	175.389,12	247.900,00
149	124.610,88	280,37	1.394,63	1.675,00	124.610,88	72.791,25	176.783,75	249.575,00
150	123.216,25	277,24	1.397,76	1.675,00	123.216,25	73.068,49	178.181,51	251.250,00
151	121.818,49	274,09	1.400,91	1.675,00	121.818,49	73.342,58	179.582,42	252.925,00
152	120.417,58	270,94	1.404,06	1.675,00	120.417,58	73.613,52	180.986,48	254.600,00
153	119.013,52	267,78	1.407,22	1.675,00	119.013,52	73.881,30	182.393,70	256.275,00
154	117.606,30	264,61	1.410,39	1.675,00	117.606,30	74.145,92	183.804,08	257.950,00
155	116.195,92	261,44	1.413,56	1.675,00	116.195,92	74.407,36	185.217,64	259.625,00
156	114.782,36	258,26	1.416,74	1.675,00	114.782,36	74.665,62	186.634,38	261.300,00
157	113.365,62	255,07	1.419,93	1.675,00	113.365,62	74.920,69	188.054,31	262.975,00
158	111.945,69	251,88	1.423,12	1.675,00	111.945,69	75.172,57	189.477,43	264.650,00
159	110.522,57	248,68	1.426,32	1.675,00	110.522,57	75.421,24	190.903,76	266.325,00
160	109.096,24	245,47	1.429,53	1.675,00	109.096,24	75.666,71	192.333,29	268.000,00
161	107.666,71	242,25	1.432,75	1.675,00	107.666,71	75.908,96	193.766,04	269.675,00
162	106.233,96	239,03	1.435,97	1.675,00	106.233,96	76.147,99	195.202,01	271.350,00
163	104.797,99	235,80	1.439,20	1.675,00	104.797,99	76.383,78	196.641,22	273.025,00
164	103.358,78	232,56	1.442,44	1.675,00	103.358,78	76.616,34	198.083,66	274.700,00
165	101.916,34	229,31	1.445,69	1.675,00	101.916,34	76.845,65	199.529,35	276.375,00
166	100.470,65	226,06	1.448,94	1.675,00	100.470,65	77.071,71	200.978,29	278.050,00
167	99.021,71	222,80	1.452,20	1.675,00	99.021,71	77.294,51	202.430,49	279.725,00
168	97.569,51	219,53	1.455,47	1.675,00	97.569,51	77.514,04	203.885,96	281.400,00
169	96.114,04	216,26	1.458,74	1.675,00	96.114,04	77.730,30	205.344,70	283.075,00
170	94.655,30	212,97	1.462,03	1.675,00	94.655,30	77.943,27	206.806,73	284.750,00
171	93.193,27	209,68	1.465,32	1.675,00	93.193,27	78.152,96	208.272,04	286.425,00
172	91.727,96	206,39	1.468,61	1.675,00	91.727,96	78.359,34	209.740,66	288.100,00
173	90.259,34	203,08	1.471,92	1.675,00	90.259,34	78.562,43	211.212,57	289.775,00
174	88.787,43	199,77	1.475,23	1.675,00	88.787,43	78.762,20	212.687,80	291.450,00
175	87.312,20	196,45	1.478,55	1.675,00	87.312,20	78.958,65	214.166,35	293.125,00
176	85.833,65	193,13	1.481,87	1.675,00	85.833,65	79.151,78	215.648,22	294.800,00
177	84.351,78	189,79	1.485,21	1.675,00	84.351,78	79.341,57	217.133,43	296.475,00
178	82.866,57	186,45	1.488,55	1.675,00	82.866,57	79.528,02	218.621,98	298.150,00
179	81.378,02	183,10	1.491,90	1.675,00	81.378,02	79.711,12	220.113,88	299.825,00
180	79.886,12	179,74	1.495,26	1.675,00	79.886,12	79.890,86	221.609,14	301.500,00
181	78.390,86	176,38	1.498,62	1.675,00	78.390,86	80.067,24	223.107,76	303.175,00
182	76.892,24	173,01	1.501,99	1.675,00	76.892,24	80.240,25	224.609,75	304.850,00
183	75.390,25	169,63	1.505,37	1.675,00	75.390,25	80.409,88	226.115,12	306.525,00
184	73.884,88	166,24	1.508,76	1.675,00	73.884,88	80.576,12	227.623,88	308.200,00
185	72.376,12	162,85	1.512,15	1.675,00	72.376,12	80.738,97	229.136,03	309.875,00
186	70.863,97	159,44	1.515,56	1.675,00	70.863,97	80.898,41	230.651,59	311.550,00
187	69.348,41	156,03	1.518,97	1.675,00	69.348,41	81.054,44	232.170,56	313.225,00
188	67.829,44	152,62	1.522,38	1.675,00	67.829,44	81.207,06	233.692,94	314.900,00
189	66.307,06	149,19	1.525,81	1.675,00	66.307,06	81.356,25	235.218,75	316.575,00
190	64.781,25	145,76	1.529,24	1.675,00	64.781,25	81.502,01	236.747,99	318.250,00
191	63.252,01	142,32	1.532,68	1.675,00	63.252,01	81.644,33	238.280,67	319.925,00
192	61.719,33	138,87	1.536,13	1.675,00	61.719,33	81.783,19	239.816,81	321.600,00
193	60.183,19	135,41	1.539,59	1.675,00	60.183,19	81.918,61	241.356,39	323.275,00
194	58.643,61	131,95	1.543,05	1.675,00	58.643,61	82.050,55	242.899,45	324.950,00
195	57.100,55	128,48	1.546,52	1.675,00	57.100,55	82.179,03	244.445,97	326.625,00
196	55.554,03	125,00	1.550,00	1.675,00	55.554,03	82.304,03	245.995,97	328.300,00
197	54.004,03	121,51	1.553,49	1.675,00	54.004,03	82.425,54	247.549,46	329.975,00
198	52.450,54	118,01	1.556,99	1.675,00	52.450,54	82.543,55	249.106,45	331.650,00
199	50.893,55	114,51	1.560,49	1.675,00	50.893,55	82.658,06	250.666,94	333.325,00
200	49.333,06	111,00	1.564,00	1.675,00	49.333,06	82.769,06	252.230,94	335.000,00
201	47.769,06	107,48	1.567,52	1.675,00	47.769,06	82.876,54	253.798,46	336.675,00
202	46.201,54	103,95	1.571,05	1.675,00	46.201,54	82.980,49	255.369,51	338.350,00
203	44.630,49	100,42	1.574,58	1.675,00	44.630,49	83.080,91	256.944,09	340.025,00
204	43.055,91	96,88	1.578,12	1.675,00	43.055,91	83.177,79	258.522,21	341.700,00
205	41.477,79	93,33	1.581,67	1.675,00	41.477,79	83.271,11	260.103,89	343.375,00
206	39.896,11	89,77	1.585,23	1.675,00	39.896,11	83.360,88	261.689,12	345.050,00
207	38.310,88	86,20	1.588,80	1.675,00	38.310,88	83.447,08	263.277,92	346.725,00
208	36.722,08	82,62	1.592,38	1.675,00	36.722,08	83.529,70	264.870,30	348.400,00
209	35.129,70	79,04	1.595,96	1.675,00	35.129,70	83.608,74	266.466,26	350.075,00
210	33.533,74	75,45	1.599,55	1.675,00	33.533,74	83.684,20	268.065,80	351.750,00
211	31.934,20	71,85	1.603,15	1.675,00	31.934,20	83.756,05	269.668,95	353.425,00
212	30.331,05	68,24	1.606,76	1.675,00	30.331,05	83.824,29	271.275,71	355.100,00
213	28.724,29	64,63	1.610,37	1.675,00	28.724,29	83.888,92	272.886,08	356.775,00
214	27.113,92	61,01	1.613,99	1.675,00	27.113,92	83.949,93	274.500,07	358.450,00
215	25.499,93	57,37	1.617,63	1.675,00	25.499,93	84.007,30	276.117,70	360.125,00
216	23.882,30	53,74	1.621,26	1.675,00	23.882,30	84.061,04	277.738,96	361.800,00
217	22.261,04	50,09	1.624,91	1.675,00	22.261,04	84.111,13	279.363,87	363.475,00
218	20.636,13	46,43	1.628,57	1.675,00	20.636,13	84.157,56	280.992,44	365.150,00
219	19.007,56	42,77	1.632,23	1.675,00	19.007,56	84.200,32	282.624,68	366.825,00
220	17.375,32	39,09	1.635,91	1.675,00	17.375,32	84.239,42	284.260,58	368.500,00
221	15.739,42	35,41	1.639,59	1.675,00	15.739,42	84.274,83	285.900,17	370.175,00
222	14.099,83	31,72	1.643,28	1.675,00	14.099,83	84.306,56	287.543,44	371.850,00
223	12.456,56	28,03	1.646,97	1.675,00	12.456,56	84.334,58	289.190,42	373.525,00
224	10.809,58	24,32	1.650,68	1.675,00	10.809,58	84.358,91	290.841,09	375.200,00
225	9.158,91	20,61	1.654,39	1.675,00	9.158,91	84.379,51	292.495,49	376.875,00
226	7.504,51	16,89	1.658,11	1.675,00	7.504,51	84.396,40	294.153,60	378.550,00
227	5.846,40	13,15	1.661,85	1.675,00	5.846,40	84.409,55	295.815,45	380.225,00
228	4.184,55	9,42	1.665,58	1.675,00	4.184,55	84.418,97	297.481,03	381.900,00
229	2.518,97	5,67	1.669,33	1.675,00	2.518,97	84.424,64	299.150,36	383.575,00
230	849,64	1,91	849,64	849,64	849,64	84.426,55	300.000,00	384.426,55

x

ACCEDO Baufinanzierung

• 6,01%
• gebundener Sollzins*
• 6,18%
• effektiver Jahreszins*

• 2.502,50€
• Monatsrate

• Gesamtzahlung :459.488,15 EUR
• Tilgungsanteil :300.000,00 EUR
• Zinsanteil :159.488,15 EUR
• Volltilgung nach:15 Jahren und 3 Monaten
• Abschlussrate:1.523,02 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 100.000,00 EUR; Kreditrate: 256,67 EUR; Gesamtbetrag: 30.800,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 1,09 %; Gebundener Sollzins: 1,08 %; 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 ACCEDO AG Wittelsbacherring 49
95444 Bayreuth

Monat	kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	GESAMT
1	300.000,00	1.502,50	1.000,00	2.502,50	299.000,00	1.502,50	1.000,00	2.502,50
2	299.000,00	1.497,49	1.005,01	2.502,50	299.000,00	2.999,99	2.005,01	5.005,00
3	297.994,99	1.492,46	1.010,04	2.502,50	297.994,99	4.492,45	3.015,05	7.507,50
4	296.984,95	1.487,40	1.015,10	2.502,50	296.984,95	5.979,85	4.030,15	10.010,00
5	295.969,85	1.482,32	1.020,18	2.502,50	295.969,85	7.462,17	5.050,33	12.512,50
6	294.949,67	1.477,21	1.025,29	2.502,50	294.949,67	8.939,37	6.075,63	15.015,00
7	293.924,37	1.472,07	1.030,43	2.502,50	293.924,37	10.411,44	7.106,06	17.517,50
8	292.893,94	1.466,91	1.035,59	2.502,50	292.893,94	11.878,35	8.141,65	20.020,00
9	291.858,35	1.461,72	1.040,78	2.502,50	291.858,35	13.340,08	9.182,42	22.522,50
10	290.817,58	1.456,51	1.045,99	2.502,50	290.817,58	14.796,59	10.228,41	25.025,00
11	289.771,59	1.451,27	1.051,23	2.502,50	289.771,59	16.247,86	11.279,64	27.527,50
12	288.720,36	1.446,01	1.056,49	2.502,50	288.720,36	17.693,87	12.336,13	30.030,00
13	287.663,87	1.440,72	1.061,78	2.502,50	287.663,87	19.134,59	13.397,91	32.532,50
14	286.602,09	1.435,40	1.067,10	2.502,50	286.602,09	20.569,98	14.465,02	35.035,00
15	285.534,98	1.430,05	1.072,45	2.502,50	285.534,98	22.000,04	15.537,46	37.537,50
16	284.462,54	1.424,68	1.077,82	2.502,50	284.462,54	23.424,72	16.615,28	40.040,00
17	283.384,72	1.419,29	1.083,21	2.502,50	283.384,72	24.844,01	17.698,49	42.542,50
18	282.301,51	1.413,86	1.088,64	2.502,50	282.301,51	26.257,87	18.787,13	45.045,00
19	281.212,87	1.408,41	1.094,09	2.502,50	281.212,87	27.666,27	19.881,23	47.547,50
20	280.118,77	1.402,93	1.099,57	2.502,50	280.118,77	29.069,20	20.980,80	50.050,00
21	279.019,20	1.397,42	1.105,08	2.502,50	279.019,20	30.466,62	22.085,88	52.552,50
22	277.914,12	1.391,89	1.110,61	2.502,50	277.914,12	31.858,51	23.196,49	55.055,00
23	276.803,51	1.386,32	1.116,18	2.502,50	276.803,51	33.244,84	24.312,66	57.557,50
24	275.687,34	1.380,73	1.121,77	2.502,50	275.687,34	34.625,57	25.434,43	60.060,00
25	274.565,57	1.375,12	1.127,38	2.502,50	274.565,57	36.000,69	26.561,81	62.562,50
26	273.438,19	1.369,47	1.133,03	2.502,50	273.438,19	37.370,15	27.694,85	65.065,00
27	272.305,15	1.363,79	1.138,71	2.502,50	272.305,15	38.733,95	28.833,55	67.567,50
28	271.166,45	1.358,09	1.144,41	2.502,50	271.166,45	40.092,04	29.977,96	70.070,00
29	270.022,04	1.352,36	1.150,14	2.502,50	270.022,04	41.444,40	31.128,10	72.572,50
30	268.871,90	1.346,60	1.155,90	2.502,50	268.871,90	42.791,00	32.284,00	75.075,00
31	267.716,00	1.340,81	1.161,69	2.502,50	267.716,00	44.131,81	33.445,69	77.577,50
32	266.554,31	1.334,99	1.167,51	2.502,50	266.554,31	45.466,81	34.613,19	80.080,00
33	265.386,81	1.329,15	1.173,35	2.502,50	265.386,81	46.795,95	35.786,55	82.582,50
34	264.213,45	1.323,27	1.179,23	2.502,50	264.213,45	48.119,22	36.965,78	85.085,00
35	263.034,22	1.317,36	1.185,14	2.502,50	263.034,22	49.436,58	38.150,92	87.587,50
36	261.849,08	1.311,43	1.191,07	2.502,50	261.849,08	50.748,01	39.341,99	90.090,00
37	260.658,01	1.305,46	1.197,04	2.502,50	260.658,01	52.053,47	40.539,03	92.592,50
38	259.460,97	1.299,47	1.203,03	2.502,50	259.460,97	53.352,94	41.742,06	95.095,00
39	258.257,94	1.293,44	1.209,06	2.502,50	258.257,94	54.646,38	42.951,12	97.597,50
40	257.048,88	1.287,39	1.215,11	2.502,50	257.048,88	55.933,77	44.166,23	100.100,00
41	255.833,77	1.281,30	1.221,20	2.502,50	255.833,77	57.215,07	45.387,43	102.602,50
42	254.612,57	1.275,18	1.227,32	2.502,50	254.612,57	58.490,25	46.614,75	105.105,00
43	253.385,25	1.269,04	1.233,46	2.502,50	253.385,25	59.759,29	47.848,21	107.607,50
44	252.151,79	1.262,86	1.239,64	2.502,50	252.151,79	61.022,15	49.087,85	110.110,00
45	250.912,15	1.256,65	1.245,85	2.502,50	250.912,15	62.278,80	50.333,70	112.612,50
46	249.666,30	1.250,41	1.252,09	2.502,50	249.666,30	63.529,22	51.585,78	115.115,00
47	248.414,22	1.244,14	1.258,36	2.502,50	248.414,22	64.773,36	52.844,14	117.617,50
48	247.155,86	1.237,84	1.264,66	2.502,50	247.155,86	66.011,20	54.108,80	120.120,00
49	245.891,20	1.231,51	1.270,99	2.502,50	245.891,20	67.242,70	55.379,80	122.622,50
50	244.620,20	1.225,14	1.277,36	2.502,50	244.620,20	68.467,84	56.657,16	125.125,00
51	243.342,84	1.218,74	1.283,76	2.502,50	243.342,84	69.686,58	57.940,92	127.627,50
52	242.059,08	1.212,31	1.290,19	2.502,50	242.059,08	70.898,90	59.231,10	130.130,00
53	240.768,90	1.205,85	1.296,65	2.502,50	240.768,90	72.104,75	60.527,75	132.632,50
54	239.472,25	1.199,36	1.303,14	2.502,50	239.472,25	73.304,10	61.830,90	135.135,00
55	238.169,10	1.192,83	1.309,67	2.502,50	238.169,10	74.496,93	63.140,57	137.637,50
56	236.859,43	1.186,27	1.316,23	2.502,50	236.859,43	75.683,20	64.456,80	140.140,00
57	235.543,20	1.179,68	1.322,82	2.502,50	235.543,20	76.862,88	65.779,62	142.642,50
58	234.220,38	1.173,05	1.329,45	2.502,50	234.220,38	78.035,94	67.109,06	145.145,00
59	232.890,94	1.166,40	1.336,10	2.502,50	232.890,94	79.202,33	68.445,17	147.647,50
60	231.554,83	1.159,70	1.342,80	2.502,50	231.554,83	80.362,04	69.787,96	150.150,00
61	230.212,04	1.152,98	1.349,52	2.502,50	230.212,04	81.515,01	71.137,49	152.652,50
62	228.862,51	1.146,22	1.356,28	2.502,50	228.862,51	82.661,23	72.493,77	155.155,00
63	227.506,23	1.139,43	1.363,07	2.502,50	227.506,23	83.800,66	73.856,84	157.657,50
64	226.143,16	1.132,60	1.369,90	2.502,50	226.143,16	84.933,26	75.226,74	160.160,00
65	224.773,26	1.125,74	1.376,76	2.502,50	224.773,26	86.059,00	76.603,50	162.662,50
66	223.396,50	1.118,84	1.383,66	2.502,50	223.396,50	87.177,85	77.987,15	165.165,00
67	222.012,85	1.111,91	1.390,59	2.502,50	222.012,85	88.289,76	79.377,74	167.667,50
68	220.622,26	1.104,95	1.397,55	2.502,50	220.622,26	89.394,71	80.775,29	170.170,00
69	219.224,71	1.097,95	1.404,55	2.502,50	219.224,71	90.492,66	82.179,84	172.672,50
70	217.820,16	1.090,92	1.411,58	2.502,50	217.820,16	91.583,58	83.591,42	175.175,00
71	216.408,58	1.083,85	1.418,65	2.502,50	216.408,58	92.667,42	85.010,08	177.677,50
72	214.989,92	1.076,74	1.425,76	2.502,50	214.989,92	93.744,16	86.435,84	180.180,00
73	213.564,16	1.069,60	1.432,90	2.502,50	213.564,16	94.813,76	87.868,74	182.682,50
74	212.131,26	1.062,42	1.440,08	2.502,50	212.131,26	95.876,19	89.308,81	185.185,00
75	210.691,19	1.055,21	1.447,29	2.502,50	210.691,19	96.931,40	90.756,10	187.687,50
76	209.243,90	1.047,96	1.454,54	2.502,50	209.243,90	97.979,36	92.210,64	190.190,00
77	207.789,36	1.040,68	1.461,82	2.502,50	207.789,36	99.020,04	93.672,46	192.692,50
78	206.327,54	1.033,36	1.469,14	2.502,50	206.327,54	100.053,40	95.141,60	195.195,00
79	204.858,40	1.026,00	1.476,50	2.502,50	204.858,40	101.079,40	96.618,10	197.697,50
80	203.381,90	1.018,60	1.483,90	2.502,50	203.381,90	102.098,00	98.102,00	200.200,00
81	201.898,00	1.011,17	1.491,33	2.502,50	201.898,00	103.109,17	99.593,33	202.702,50
82	200.406,67	1.003,70	1.498,80	2.502,50	200.406,67	104.112,88	101.092,12	205.205,00
83	198.907,88	996,20	1.506,30	2.502,50	198.907,88	105.109,07	102.598,43	207.707,50
84	197.401,57	988,65	1.513,85	2.502,50	197.401,57	106.097,73	104.112,27	210.210,00
85	195.887,73	981,07	1.521,43	2.502,50	195.887,73	107.078,80	105.633,70	212.712,50
86	194.366,30	973,45	1.529,05	2.502,50	194.366,30	108.052,25	107.162,75	215.215,00
87	192.837,25	965,79	1.536,71	2.502,50	192.837,25	109.018,04	108.699,46	217.717,50
88	191.300,54	958,10	1.544,40	2.502,50	191.300,54	109.976,14	110.243,86	220.220,00
89	189.756,14	950,36	1.552,14	2.502,50	189.756,14	110.926,50	111.796,00	222.722,50
90	188.204,00	942,59	1.559,91	2.502,50	188.204,00	111.869,09	113.355,91	225.225,00
91	186.644,09	934,78	1.567,72	2.502,50	186.644,09	112.803,87	114.923,63	227.727,50
92	185.076,37	926,92	1.575,58	2.502,50	185.076,37	113.730,79	116.499,21	230.230,00
93	183.500,79	919,03	1.583,47	2.502,50	183.500,79	114.649,82	118.082,68	232.732,50
94	181.917,32	911,10	1.591,40	2.502,50	181.917,32	115.560,93	119.674,07	235.235,00
95	180.325,93	903,13	1.599,37	2.502,50	180.325,93	116.464,06	121.273,44	237.737,50
96	178.726,56	895,12	1.607,38	2.502,50	178.726,56	117.359,18	122.880,82	240.240,00
97	177.119,18	887,07	1.615,43	2.502,50	177.119,18	118.246,25	124.496,25	242.742,50
98	175.503,75	878,98	1.623,52	2.502,50	175.503,75	119.125,23	126.119,77	245.245,00
99	173.880,23	870,85	1.631,65	2.502,50	173.880,23	119.996,08	127.751,42	247.747,50
100	172.248,58	862,68	1.639,82	2.502,50	172.248,58	120.858,76	129.391,24	250.250,00
101	170.608,76	854,47	1.648,03	2.502,50	170.608,76	121.713,23	131.039,27	252.752,50
102	168.960,73	846,21	1.656,29	2.502,50	168.960,73	122.559,44	132.695,56	255.255,00
103	167.304,44	837,92	1.664,58	2.502,50	167.304,44	123.397,36	134.360,14	257.757,50
104	165.639,86	829,58	1.672,92	2.502,50	165.639,86	124.226,94	136.033,06	260.260,00
105	163.966,94	821,20	1.681,30	2.502,50	163.966,94	125.048,14	137.714,36	262.762,50
106	162.285,64	812,78	1.689,72	2.502,50	162.285,64	125.860,92	139.404,08	265.265,00
107	160.595,92	804,32	1.698,18	2.502,50	160.595,92	126.665,23	141.102,27	267.767,50
108	158.897,73	795,81	1.706,69	2.502,50	158.897,73	127.461,05	142.808,95	270.270,00
109	157.191,05	787,27	1.715,23	2.502,50	157.191,05	128.248,31	144.524,19	272.772,50
110	155.475,81	778,67	1.723,83	2.502,50	155.475,81	129.026,99	146.248,01	275.275,00
111	153.751,99	770,04	1.732,46	2.502,50	153.751,99	129.797,03	147.980,47	277.777,50
112	152.019,53	761,36	1.741,14	2.502,50	152.019,53	130.558,39	149.721,61	280.280,00
113	150.278,39	752,64	1.749,86	2.502,50	150.278,39	131.311,04	151.471,46	282.782,50
114	148.528,54	743,88	1.758,62	2.502,50	148.528,54	132.054,92	153.230,08	285.285,00
115	146.769,92	735,07	1.767,43	2.502,50	146.769,92	132.789,99	154.997,51	287.787,50
116	145.002,49	726,22	1.776,28	2.502,50	145.002,49	133.516,21	156.773,79	290.290,00
117	143.226,21	717,32	1.785,18	2.502,50	143.226,21	134.233,54	158.558,96	292.792,50
118	141.441,04	708,38	1.794,12	2.502,50	141.441,04	134.941,92	160.353,08	295.295,00
119	139.646,92	699,40	1.803,10	2.502,50	139.646,92	135.641,32	162.156,18	297.797,50
120	137.843,82	690,37	1.812,13	2.502,50	137.843,82	136.331,69	163.968,31	300.300,00
121	136.031,69	681,29	1.821,21	2.502,50	136.031,69	137.012,98	165.789,52	302.802,50
122	134.210,48	672,17	1.830,33	2.502,50	134.210,48	137.685,15	167.619,85	305.305,00
123	132.380,15	663,00	1.839,50	2.502,50	132.380,15	138.348,15	169.459,35	307.807,50
124	130.540,65	653,79	1.848,71	2.502,50	130.540,65	139.001,94	171.308,06	310.310,00
125	128.691,94	644,53	1.857,97	2.502,50	128.691,94	139.646,48	173.166,02	312.812,50
126	126.833,98	635,23	1.867,27	2.502,50	126.833,98	140.281,70	175.033,30	315.315,00
127	124.966,70	625,87	1.876,63	2.502,50	124.966,70	140.907,58	176.909,92	317.817,50
128	123.090,08	616,48	1.886,02	2.502,50	123.090,08	141.524,05	178.795,95	320.320,00
129	121.204,05	607,03	1.895,47	2.502,50	121.204,05	142.131,08	180.691,42	322.822,50
130	119.308,58	597,54	1.904,96	2.502,50	119.308,58	142.728,62	182.596,38	325.325,00
131	117.403,62	588,00	1.914,50	2.502,50	117.403,62	143.316,62	184.510,88	327.827,50
132	115.489,12	578,41	1.924,09	2.502,50	115.489,12	143.895,03	186.434,97	330.330,00
133	113.565,03	568,77	1.933,73	2.502,50	113.565,03	144.463,80	188.368,70	332.832,50
134	111.631,30	559,09	1.943,41	2.502,50	111.631,30	145.022,88	190.312,12	335.335,00
135	109.687,88	549,35	1.953,15	2.502,50	109.687,88	145.572,24	192.265,26	337.837,50
136	107.734,74	539,57	1.962,93	2.502,50	107.734,74	146.111,81	194.228,19	340.340,00
137	105.771,81	529,74	1.972,76	2.502,50	105.771,81	146.641,55	196.200,95	342.842,50
138	103.799,05	519,86	1.982,64	2.502,50	103.799,05	147.161,41	198.183,59	345.345,00
139	101.816,41	509,93	1.992,57	2.502,50	101.816,41	147.671,34	200.176,16	347.847,50
140	99.823,84	499,95	2.002,55	2.502,50	99.823,84	148.171,29	202.178,71	350.350,00
141	97.821,29	489,92	2.012,58	2.502,50	97.821,29	148.661,21	204.191,29	352.852,50
142	95.808,71	479,84	2.022,66	2.502,50	95.808,71	149.141,05	206.213,95	355.355,00
143	93.786,05	469,71	2.032,79	2.502,50	93.786,05	149.610,77	208.246,73	357.857,50
144	91.753,27	459,53	2.042,97	2.502,50	91.753,27	150.070,30	210.289,70	360.360,00
145	89.710,30	449,30	2.053,20	2.502,50	89.710,30	150.519,60	212.342,90	362.862,50
146	87.657,10	439,02	2.063,48	2.502,50	87.657,10	150.958,61	214.406,39	365.365,00
147	85.593,61	428,68	2.073,82	2.502,50	85.593,61	151.387,29	216.480,21	367.867,50
148	83.519,79	418,29	2.084,21	2.502,50	83.519,79	151.805,59	218.564,41	370.370,00
149	81.435,59	407,86	2.094,64	2.502,50	81.435,59	152.213,45	220.659,05	372.872,50
150	79.340,95	397,37	2.105,13	2.502,50	79.340,95	152.610,81	222.764,19	375.375,00
151	77.235,81	386,82	2.115,68	2.502,50	77.235,81	152.997,63	224.879,87	377.877,50
152	75.120,13	376,23	2.126,27	2.502,50	75.120,13	153.373,86	227.006,14	380.380,00
153	72.993,86	365,58	2.136,92	2.502,50	72.993,86	153.739,44	229.143,06	382.882,50
154	70.856,94	354,88	2.147,62	2.502,50	70.856,94	154.094,31	231.290,69	385.385,00
155	68.709,31	344,12	2.158,38	2.502,50	68.709,31	154.438,43	233.449,07	387.887,50
156	66.550,93	333,31	2.169,19	2.502,50	66.550,93	154.771,74	235.618,26	390.390,00
157	64.381,74	322,45	2.180,05	2.502,50	64.381,74	155.094,19	237.798,31	392.892,50
158	62.201,69	311,53	2.190,97	2.502,50	62.201,69	155.405,71	239.989,29	395.395,00
159	60.010,71	300,55	2.201,95	2.502,50	60.010,71	155.706,27	242.191,23	397.897,50
160	57.808,77	289,53	2.212,97	2.502,50	57.808,77	155.995,79	244.404,21	400.400,00
161	55.595,79	278,44	2.224,06	2.502,50	55.595,79	156.274,24	246.628,26	402.902,50
162	53.371,74	267,30	2.235,20	2.502,50	53.371,74	156.541,54	248.863,46	405.405,00
163	51.136,54	256,11	2.246,39	2.502,50	51.136,54	156.797,65	251.109,85	407.907,50
164	48.890,15	244,86	2.257,64	2.502,50	48.890,15	157.042,51	253.367,49	410.410,00
165	46.632,51	233,55	2.268,95	2.502,50	46.632,51	157.276,06	255.636,44	412.912,50
166	44.363,56	222,19	2.280,31	2.502,50	44.363,56	157.498,24	257.916,76	415.415,00
167	42.083,24	210,77	2.291,73	2.502,50	42.083,24	157.709,01	260.208,49	417.917,50
168	39.791,51	199,29	2.303,21	2.502,50	39.791,51	157.908,30	262.511,70	420.420,00
169	37.488,30	187,75	2.314,75	2.502,50	37.488,30	158.096,05	264.826,45	422.922,50
170	35.173,55	176,16	2.326,34	2.502,50	35.173,55	158.272,22	267.152,78	425.425,00
171	32.847,22	164,51	2.337,99	2.502,50	32.847,22	158.436,73	269.490,77	427.927,50
172	30.509,23	152,80	2.349,70	2.502,50	30.509,23	158.589,53	271.840,47	430.430,00
173	28.159,53	141,03	2.361,47	2.502,50	28.159,53	158.730,56	274.201,94	432.932,50
174	25.798,06	129,21	2.373,29	2.502,50	25.798,06	158.859,76	276.575,24	435.435,00
175	23.424,76	117,32	2.385,18	2.502,50	23.424,76	158.977,08	278.960,42	437.937,50
176	21.039,58	105,37	2.397,13	2.502,50	21.039,58	159.082,46	281.357,54	440.440,00
177	18.642,46	93,37	2.409,13	2.502,50	18.642,46	159.175,82	283.766,68	442.942,50
178	16.233,32	81,30	2.421,20	2.502,50	16.233,32	159.257,13	286.187,87	445.445,00
179	13.812,13	69,18	2.433,32	2.502,50	13.812,13	159.326,30	288.621,20	447.947,50
180	11.378,80	56,99	2.445,51	2.502,50	11.378,80	159.383,29	291.066,71	450.450,00
181	8.933,29	44,74	2.457,76	2.502,50	8.933,29	159.428,03	293.524,47	452.952,50
182	6.475,53	32,43	2.470,07	2.502,50	6.475,53	159.460,46	295.994,54	455.455,00
183	4.005,46	20,06	2.482,44	2.502,50	4.005,46	159.480,52	298.476,98	457.957,50
184	1.523,02	7,63	1.523,02	1.523,02	1.523,02	159.488,15	300.000,00	459.488,15

x

Stand der Daten: 19.07.2019