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

[maskenimages]

creditweb Baufinanzierung

• 1,41%
• gebundener Sollzins*
• 1,43%
• effektiver Jahreszins*

• 1.352,50€
• Monatsrate

• Gesamtzahlung :324.600,00 EUR
• Tilgungsanteil :277.071,71 EUR
• Zinsanteil :47.528,29 EUR
• Restschuld :22.928,29 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 150.000,00 EUR; Kreditrate: 305,00 EUR; Gesamtbetrag: 18.300,00 EUR; Anzahl Kreditraten: 60; Laufzeit: 60 Monate; Effektiver Jahreszins: 0,45 %; Gebundener Sollzins: 0,44 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist Creditweb GmbH Lübecker Str. 1
22087 Hamburg

Monat	Kredit­summe	Zins­last	Tilgungs­last	Monats­rate	Rest­schuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	300.000,00	352,50	1.000,00	1.352,50	299.000,00	352,50	1.000,00	1.352,50
2	299.000,00	351,33	1.001,18	1.352,50	299.000,00	703,83	2.001,18	2.705,00
3	297.998,83	350,15	1.002,35	1.352,50	297.998,83	1.053,97	3.003,53	4.057,50
4	296.996,47	348,97	1.003,53	1.352,50	296.996,47	1.402,94	4.007,06	5.410,00
5	295.992,94	347,79	1.004,71	1.352,50	295.992,94	1.750,74	5.011,76	6.762,50
6	294.988,24	346,61	1.005,89	1.352,50	294.988,24	2.097,35	6.017,65	8.115,00
7	293.982,35	345,43	1.007,07	1.352,50	293.982,35	2.442,78	7.024,72	9.467,50
8	292.975,28	344,25	1.008,25	1.352,50	292.975,28	2.787,02	8.032,98	10.820,00
9	291.967,02	343,06	1.009,44	1.352,50	291.967,02	3.130,08	9.042,42	12.172,50
10	290.957,58	341,88	1.010,62	1.352,50	290.957,58	3.471,96	10.053,04	13.525,00
11	289.946,96	340,69	1.011,81	1.352,50	289.946,96	3.812,65	11.064,85	14.877,50
12	288.935,15	339,50	1.013,00	1.352,50	288.935,15	4.152,15	12.077,85	16.230,00
13	287.922,15	338,31	1.014,19	1.352,50	287.922,15	4.490,45	13.092,05	17.582,50
14	286.907,95	337,12	1.015,38	1.352,50	286.907,95	4.827,57	14.107,43	18.935,00
15	285.892,57	335,92	1.016,58	1.352,50	285.892,57	5.163,49	15.124,01	20.287,50
16	284.875,99	334,73	1.017,77	1.352,50	284.875,99	5.498,22	16.141,78	21.640,00
17	283.858,22	333,53	1.018,97	1.352,50	283.858,22	5.831,76	17.160,74	22.992,50
18	282.839,26	332,34	1.020,16	1.352,50	282.839,26	6.164,09	18.180,91	24.345,00
19	281.819,09	331,14	1.021,36	1.352,50	281.819,09	6.495,23	19.202,27	25.697,50
20	280.797,73	329,94	1.022,56	1.352,50	280.797,73	6.825,17	20.224,83	27.050,00
21	279.775,17	328,74	1.023,76	1.352,50	279.775,17	7.153,90	21.248,60	28.402,50
22	278.751,40	327,53	1.024,97	1.352,50	278.751,40	7.481,44	22.273,56	29.755,00
23	277.726,44	326,33	1.026,17	1.352,50	277.726,44	7.807,77	23.299,73	31.107,50
24	276.700,27	325,12	1.027,38	1.352,50	276.700,27	8.132,89	24.327,11	32.460,00
25	275.672,89	323,92	1.028,58	1.352,50	275.672,89	8.456,80	25.355,70	33.812,50
26	274.644,30	322,71	1.029,79	1.352,50	274.644,30	8.779,51	26.385,49	35.165,00
27	273.614,51	321,50	1.031,00	1.352,50	273.614,51	9.101,01	27.416,49	36.517,50
28	272.583,51	320,29	1.032,21	1.352,50	272.583,51	9.421,29	28.448,71	37.870,00
29	271.551,29	319,07	1.033,43	1.352,50	271.551,29	9.740,37	29.482,13	39.222,50
30	270.517,87	317,86	1.034,64	1.352,50	270.517,87	10.058,22	30.516,78	40.575,00
31	269.483,22	316,64	1.035,86	1.352,50	269.483,22	10.374,87	31.552,63	41.927,50
32	268.447,37	315,43	1.037,07	1.352,50	268.447,37	10.690,29	32.589,71	43.280,00
33	267.410,29	314,21	1.038,29	1.352,50	267.410,29	11.004,50	33.628,00	44.632,50
34	266.372,00	312,99	1.039,51	1.352,50	266.372,00	11.317,49	34.667,51	45.985,00
35	265.332,49	311,77	1.040,73	1.352,50	265.332,49	11.629,25	35.708,25	47.337,50
36	264.291,75	310,54	1.041,96	1.352,50	264.291,75	11.939,80	36.750,20	48.690,00
37	263.249,80	309,32	1.043,18	1.352,50	263.249,80	12.249,11	37.793,39	50.042,50
38	262.206,61	308,09	1.044,41	1.352,50	262.206,61	12.557,21	38.837,79	51.395,00
39	261.162,21	306,87	1.045,63	1.352,50	261.162,21	12.864,07	39.883,43	52.747,50
40	260.116,57	305,64	1.046,86	1.352,50	260.116,57	13.169,71	40.930,29	54.100,00
41	259.069,71	304,41	1.048,09	1.352,50	259.069,71	13.474,12	41.978,38	55.452,50
42	258.021,62	303,18	1.049,32	1.352,50	258.021,62	13.777,29	43.027,71	56.805,00
43	256.972,29	301,94	1.050,56	1.352,50	256.972,29	14.079,23	44.078,27	58.157,50
44	255.921,73	300,71	1.051,79	1.352,50	255.921,73	14.379,94	45.130,06	59.510,00
45	254.869,94	299,47	1.053,03	1.352,50	254.869,94	14.679,41	46.183,09	60.862,50
46	253.816,91	298,23	1.054,27	1.352,50	253.816,91	14.977,65	47.237,35	62.215,00
47	252.762,65	297,00	1.055,50	1.352,50	252.762,65	15.274,65	48.292,85	63.567,50
48	251.707,15	295,76	1.056,74	1.352,50	251.707,15	15.570,40	49.349,60	64.920,00
49	250.650,40	294,51	1.057,99	1.352,50	250.650,40	15.864,92	50.407,58	66.272,50
50	249.592,42	293,27	1.059,23	1.352,50	249.592,42	16.158,19	51.466,81	67.625,00
51	248.533,19	292,03	1.060,47	1.352,50	248.533,19	16.450,21	52.527,29	68.977,50
52	247.472,71	290,78	1.061,72	1.352,50	247.472,71	16.740,99	53.589,01	70.330,00
53	246.410,99	289,53	1.062,97	1.352,50	246.410,99	17.030,53	54.651,97	71.682,50
54	245.348,03	288,28	1.064,22	1.352,50	245.348,03	17.318,81	55.716,19	73.035,00
55	244.283,81	287,03	1.065,47	1.352,50	244.283,81	17.605,84	56.781,66	74.387,50
56	243.218,34	285,78	1.066,72	1.352,50	243.218,34	17.891,63	57.848,37	75.740,00
57	242.151,63	284,53	1.067,97	1.352,50	242.151,63	18.176,15	58.916,35	77.092,50
58	241.083,65	283,27	1.069,23	1.352,50	241.083,65	18.459,43	59.985,57	78.445,00
59	240.014,43	282,02	1.070,48	1.352,50	240.014,43	18.741,44	61.056,06	79.797,50
60	238.943,94	280,76	1.071,74	1.352,50	238.943,94	19.022,20	62.127,80	81.150,00
61	237.872,20	279,50	1.073,00	1.352,50	237.872,20	19.301,70	63.200,80	82.502,50
62	236.799,20	278,24	1.074,26	1.352,50	236.799,20	19.579,94	64.275,06	83.855,00
63	235.724,94	276,98	1.075,52	1.352,50	235.724,94	19.856,92	65.350,58	85.207,50
64	234.649,42	275,71	1.076,79	1.352,50	234.649,42	20.132,63	66.427,37	86.560,00
65	233.572,63	274,45	1.078,05	1.352,50	233.572,63	20.407,08	67.505,42	87.912,50
66	232.494,58	273,18	1.079,32	1.352,50	232.494,58	20.680,26	68.584,74	89.265,00
67	231.415,26	271,91	1.080,59	1.352,50	231.415,26	20.952,17	69.665,33	90.617,50
68	230.334,67	270,64	1.081,86	1.352,50	230.334,67	21.222,82	70.747,18	91.970,00
69	229.252,82	269,37	1.083,13	1.352,50	229.252,82	21.492,19	71.830,31	93.322,50
70	228.169,69	268,10	1.084,40	1.352,50	228.169,69	21.760,29	72.914,71	94.675,00
71	227.085,29	266,83	1.085,67	1.352,50	227.085,29	22.027,11	74.000,39	96.027,50
72	225.999,61	265,55	1.086,95	1.352,50	225.999,61	22.292,66	75.087,34	97.380,00
73	224.912,66	264,27	1.088,23	1.352,50	224.912,66	22.556,94	76.175,56	98.732,50
74	223.824,44	262,99	1.089,51	1.352,50	223.824,44	22.819,93	77.265,07	100.085,00
75	222.734,93	261,71	1.090,79	1.352,50	222.734,93	23.081,64	78.355,86	101.437,50
76	221.644,14	260,43	1.092,07	1.352,50	221.644,14	23.342,08	79.447,92	102.790,00
77	220.552,08	259,15	1.093,35	1.352,50	220.552,08	23.601,22	80.541,28	104.142,50
78	219.458,72	257,86	1.094,64	1.352,50	219.458,72	23.859,09	81.635,91	105.495,00
79	218.364,09	256,58	1.095,92	1.352,50	218.364,09	24.115,67	82.731,83	106.847,50
80	217.268,17	255,29	1.097,21	1.352,50	217.268,17	24.370,96	83.829,04	108.200,00
81	216.170,96	254,00	1.098,50	1.352,50	216.170,96	24.624,96	84.927,54	109.552,50
82	215.072,46	252,71	1.099,79	1.352,50	215.072,46	24.877,67	86.027,33	110.905,00
83	213.972,67	251,42	1.101,08	1.352,50	213.972,67	25.129,08	87.128,42	112.257,50
84	212.871,58	250,12	1.102,38	1.352,50	212.871,58	25.379,21	88.230,79	113.610,00
85	211.769,21	248,83	1.103,67	1.352,50	211.769,21	25.628,04	89.334,46	114.962,50
86	210.665,54	247,53	1.104,97	1.352,50	210.665,54	25.875,57	90.439,43	116.315,00
87	209.560,57	246,23	1.106,27	1.352,50	209.560,57	26.121,80	91.545,70	117.667,50
88	208.454,30	244,93	1.107,57	1.352,50	208.454,30	26.366,74	92.653,26	119.020,00
89	207.346,74	243,63	1.108,87	1.352,50	207.346,74	26.610,37	93.762,13	120.372,50
90	206.237,87	242,33	1.110,17	1.352,50	206.237,87	26.852,70	94.872,30	121.725,00
91	205.127,70	241,03	1.111,47	1.352,50	205.127,70	27.093,72	95.983,78	123.077,50
92	204.016,22	239,72	1.112,78	1.352,50	204.016,22	27.333,44	97.096,56	124.430,00
93	202.903,44	238,41	1.114,09	1.352,50	202.903,44	27.571,85	98.210,65	125.782,50
94	201.789,35	237,10	1.115,40	1.352,50	201.789,35	27.808,96	99.326,04	127.135,00
95	200.673,96	235,79	1.116,71	1.352,50	200.673,96	28.044,75	100.442,75	128.487,50
96	199.557,25	234,48	1.118,02	1.352,50	199.557,25	28.279,23	101.560,77	129.840,00
97	198.439,23	233,17	1.119,33	1.352,50	198.439,23	28.512,39	102.680,11	131.192,50
98	197.319,89	231,85	1.120,65	1.352,50	197.319,89	28.744,25	103.800,75	132.545,00
99	196.199,25	230,53	1.121,97	1.352,50	196.199,25	28.974,78	104.922,72	133.897,50
100	195.077,28	229,22	1.123,28	1.352,50	195.077,28	29.204,00	106.046,00	135.250,00
101	193.954,00	227,90	1.124,60	1.352,50	193.954,00	29.431,89	107.170,61	136.602,50
102	192.829,39	226,57	1.125,93	1.352,50	192.829,39	29.658,47	108.296,53	137.955,00
103	191.703,47	225,25	1.127,25	1.352,50	191.703,47	29.883,72	109.423,78	139.307,50
104	190.576,22	223,93	1.128,57	1.352,50	190.576,22	30.107,64	110.552,36	140.660,00
105	189.447,64	222,60	1.129,90	1.352,50	189.447,64	30.330,25	111.682,25	142.012,50
106	188.317,75	221,27	1.131,23	1.352,50	188.317,75	30.551,52	112.813,48	143.365,00
107	187.186,52	219,94	1.132,56	1.352,50	187.186,52	30.771,46	113.946,04	144.717,50
108	186.053,96	218,61	1.133,89	1.352,50	186.053,96	30.990,08	115.079,92	146.070,00
109	184.920,08	217,28	1.135,22	1.352,50	184.920,08	31.207,36	116.215,14	147.422,50
110	183.784,86	215,95	1.136,55	1.352,50	183.784,86	31.423,30	117.351,70	148.775,00
111	182.648,30	214,61	1.137,89	1.352,50	182.648,30	31.637,92	118.489,58	150.127,50
112	181.510,42	213,27	1.139,23	1.352,50	181.510,42	31.851,19	119.628,81	151.480,00
113	180.371,19	211,94	1.140,56	1.352,50	180.371,19	32.063,13	120.769,37	152.832,50
114	179.230,63	210,60	1.141,90	1.352,50	179.230,63	32.273,72	121.911,28	154.185,00
115	178.088,72	209,25	1.143,25	1.352,50	178.088,72	32.482,98	123.054,52	155.537,50
116	176.945,48	207,91	1.144,59	1.352,50	176.945,48	32.690,89	124.199,11	156.890,00
117	175.800,89	206,57	1.145,93	1.352,50	175.800,89	32.897,45	125.345,05	158.242,50
118	174.654,95	205,22	1.147,28	1.352,50	174.654,95	33.102,67	126.492,33	159.595,00
119	173.507,67	203,87	1.148,63	1.352,50	173.507,67	33.306,55	127.640,95	160.947,50
120	172.359,05	202,52	1.149,98	1.352,50	172.359,05	33.509,07	128.790,93	162.300,00
121	171.209,07	201,17	1.151,33	1.352,50	171.209,07	33.710,24	129.942,26	163.652,50
122	170.057,74	199,82	1.152,68	1.352,50	170.057,74	33.910,06	131.094,94	165.005,00
123	168.905,06	198,46	1.154,04	1.352,50	168.905,06	34.108,52	132.248,98	166.357,50
124	167.751,02	197,11	1.155,39	1.352,50	167.751,02	34.305,63	133.404,37	167.710,00
125	166.595,63	195,75	1.156,75	1.352,50	166.595,63	34.501,38	134.561,12	169.062,50
126	165.438,88	194,39	1.158,11	1.352,50	165.438,88	34.695,77	135.719,23	170.415,00
127	164.280,77	193,03	1.159,47	1.352,50	164.280,77	34.888,80	136.878,70	171.767,50
128	163.121,30	191,67	1.160,83	1.352,50	163.121,30	35.080,47	138.039,53	173.120,00
129	161.960,47	190,30	1.162,20	1.352,50	161.960,47	35.270,77	139.201,73	174.472,50
130	160.798,27	188,94	1.163,56	1.352,50	160.798,27	35.459,71	140.365,29	175.825,00
131	159.634,71	187,57	1.164,93	1.352,50	159.634,71	35.647,28	141.530,22	177.177,50
132	158.469,78	186,20	1.166,30	1.352,50	158.469,78	35.833,48	142.696,52	178.530,00
133	157.303,48	184,83	1.167,67	1.352,50	157.303,48	36.018,31	143.864,19	179.882,50
134	156.135,81	183,46	1.169,04	1.352,50	156.135,81	36.201,77	145.033,23	181.235,00
135	154.966,77	182,09	1.170,41	1.352,50	154.966,77	36.383,86	146.203,64	182.587,50
136	153.796,36	180,71	1.171,79	1.352,50	153.796,36	36.564,57	147.375,43	183.940,00
137	152.624,57	179,33	1.173,17	1.352,50	152.624,57	36.743,90	148.548,60	185.292,50
138	151.451,40	177,96	1.174,54	1.352,50	151.451,40	36.921,86	149.723,14	186.645,00
139	150.276,86	176,58	1.175,92	1.352,50	150.276,86	37.098,43	150.899,07	187.997,50
140	149.100,93	175,19	1.177,31	1.352,50	149.100,93	37.273,63	152.076,37	189.350,00
141	147.923,63	173,81	1.178,69	1.352,50	147.923,63	37.447,44	153.255,06	190.702,50
142	146.744,94	172,43	1.180,07	1.352,50	146.744,94	37.619,86	154.435,14	192.055,00
143	145.564,86	171,04	1.181,46	1.352,50	145.564,86	37.790,90	155.616,60	193.407,50
144	144.383,40	169,65	1.182,85	1.352,50	144.383,40	37.960,55	156.799,45	194.760,00
145	143.200,55	168,26	1.184,24	1.352,50	143.200,55	38.128,81	157.983,69	196.112,50
146	142.016,31	166,87	1.185,63	1.352,50	142.016,31	38.295,68	159.169,32	197.465,00
147	140.830,68	165,48	1.187,02	1.352,50	140.830,68	38.461,16	160.356,34	198.817,50
148	139.643,66	164,08	1.188,42	1.352,50	139.643,66	38.625,24	161.544,76	200.170,00
149	138.455,24	162,68	1.189,82	1.352,50	138.455,24	38.787,92	162.734,58	201.522,50
150	137.265,42	161,29	1.191,21	1.352,50	137.265,42	38.949,21	163.925,79	202.875,00
151	136.074,21	159,89	1.192,61	1.352,50	136.074,21	39.109,10	165.118,40	204.227,50
152	134.881,60	158,49	1.194,01	1.352,50	134.881,60	39.267,58	166.312,42	205.580,00
153	133.687,58	157,08	1.195,42	1.352,50	133.687,58	39.424,67	167.507,83	206.932,50
154	132.492,17	155,68	1.196,82	1.352,50	132.492,17	39.580,34	168.704,66	208.285,00
155	131.295,34	154,27	1.198,23	1.352,50	131.295,34	39.734,62	169.902,88	209.637,50
156	130.097,12	152,86	1.199,64	1.352,50	130.097,12	39.887,48	171.102,52	210.990,00
157	128.897,48	151,45	1.201,05	1.352,50	128.897,48	40.038,93	172.303,57	212.342,50
158	127.696,43	150,04	1.202,46	1.352,50	127.696,43	40.188,98	173.506,02	213.695,00
159	126.493,98	148,63	1.203,87	1.352,50	126.493,98	40.337,61	174.709,89	215.047,50
160	125.290,11	147,22	1.205,28	1.352,50	125.290,11	40.484,82	175.915,18	216.400,00
161	124.084,82	145,80	1.206,70	1.352,50	124.084,82	40.630,62	177.121,88	217.752,50
162	122.878,12	144,38	1.208,12	1.352,50	122.878,12	40.775,01	178.329,99	219.105,00
163	121.670,01	142,96	1.209,54	1.352,50	121.670,01	40.917,97	179.539,53	220.457,50
164	120.460,47	141,54	1.210,96	1.352,50	120.460,47	41.059,51	180.750,49	221.810,00
165	119.249,51	140,12	1.212,38	1.352,50	119.249,51	41.199,63	181.962,87	223.162,50
166	118.037,13	138,69	1.213,81	1.352,50	118.037,13	41.338,32	183.176,68	224.515,00
167	116.823,32	137,27	1.215,23	1.352,50	116.823,32	41.475,59	184.391,91	225.867,50
168	115.608,09	135,84	1.216,66	1.352,50	115.608,09	41.611,43	185.608,57	227.220,00
169	114.391,43	134,41	1.218,09	1.352,50	114.391,43	41.745,84	186.826,66	228.572,50
170	113.173,34	132,98	1.219,52	1.352,50	113.173,34	41.878,82	188.046,18	229.925,00
171	111.953,82	131,55	1.220,95	1.352,50	111.953,82	42.010,36	189.267,14	231.277,50
172	110.732,86	130,11	1.222,39	1.352,50	110.732,86	42.140,47	190.489,53	232.630,00
173	109.510,47	128,67	1.223,83	1.352,50	109.510,47	42.269,15	191.713,35	233.982,50
174	108.286,65	127,24	1.225,26	1.352,50	108.286,65	42.396,38	192.938,62	235.335,00
175	107.061,38	125,80	1.226,70	1.352,50	107.061,38	42.522,18	194.165,32	236.687,50
176	105.834,68	124,36	1.228,14	1.352,50	105.834,68	42.646,54	195.393,46	238.040,00
177	104.606,54	122,91	1.229,59	1.352,50	104.606,54	42.769,45	196.623,05	239.392,50
178	103.376,95	121,47	1.231,03	1.352,50	103.376,95	42.890,92	197.854,08	240.745,00
179	102.145,92	120,02	1.232,48	1.352,50	102.145,92	43.010,94	199.086,56	242.097,50
180	100.913,44	118,57	1.233,93	1.352,50	100.913,44	43.129,51	200.320,49	243.450,00
181	99.679,51	117,12	1.235,38	1.352,50	99.679,51	43.246,64	201.555,86	244.802,50
182	98.444,14	115,67	1.236,83	1.352,50	98.444,14	43.362,31	202.792,69	246.155,00
183	97.207,31	114,22	1.238,28	1.352,50	97.207,31	43.476,53	204.030,97	247.507,50
184	95.969,03	112,76	1.239,74	1.352,50	95.969,03	43.589,29	205.270,71	248.860,00
185	94.729,29	111,31	1.241,19	1.352,50	94.729,29	43.700,60	206.511,90	250.212,50
186	93.488,10	109,85	1.242,65	1.352,50	93.488,10	43.810,45	207.754,55	251.565,00
187	92.245,45	108,39	1.244,11	1.352,50	92.245,45	43.918,83	208.998,67	252.917,50
188	91.001,33	106,93	1.245,57	1.352,50	91.001,33	44.025,76	210.244,24	254.270,00
189	89.755,76	105,46	1.247,04	1.352,50	89.755,76	44.131,22	211.491,28	255.622,50
190	88.508,72	104,00	1.248,50	1.352,50	88.508,72	44.235,22	212.739,78	256.975,00
191	87.260,22	102,53	1.249,97	1.352,50	87.260,22	44.337,75	213.989,75	258.327,50
192	86.010,25	101,06	1.251,44	1.352,50	86.010,25	44.438,81	215.241,19	259.680,00
193	84.758,81	99,59	1.252,91	1.352,50	84.758,81	44.538,41	216.494,09	261.032,50
194	83.505,91	98,12	1.254,38	1.352,50	83.505,91	44.636,52	217.748,48	262.385,00
195	82.251,52	96,65	1.255,85	1.352,50	82.251,52	44.733,17	219.004,33	263.737,50
196	80.995,67	95,17	1.257,33	1.352,50	80.995,67	44.828,34	220.261,66	265.090,00
197	79.738,34	93,69	1.258,81	1.352,50	79.738,34	44.922,03	221.520,47	266.442,50
198	78.479,53	92,21	1.260,29	1.352,50	78.479,53	45.014,25	222.780,75	267.795,00
199	77.219,25	90,73	1.261,77	1.352,50	77.219,25	45.104,98	224.042,52	269.147,50
200	75.957,48	89,25	1.263,25	1.352,50	75.957,48	45.194,23	225.305,77	270.500,00
201	74.694,23	87,77	1.264,73	1.352,50	74.694,23	45.281,99	226.570,51	271.852,50
202	73.429,49	86,28	1.266,22	1.352,50	73.429,49	45.368,27	227.836,73	273.205,00
203	72.163,27	84,79	1.267,71	1.352,50	72.163,27	45.453,07	229.104,43	274.557,50
204	70.895,57	83,30	1.269,20	1.352,50	70.895,57	45.536,37	230.373,63	275.910,00
205	69.626,37	81,81	1.270,69	1.352,50	69.626,37	45.618,18	231.644,32	277.262,50
206	68.355,68	80,32	1.272,18	1.352,50	68.355,68	45.698,50	232.916,50	278.615,00
207	67.083,50	78,82	1.273,68	1.352,50	67.083,50	45.777,32	234.190,18	279.967,50
208	65.809,82	77,33	1.275,17	1.352,50	65.809,82	45.854,65	235.465,35	281.320,00
209	64.534,65	75,83	1.276,67	1.352,50	64.534,65	45.930,48	236.742,02	282.672,50
210	63.257,98	74,33	1.278,17	1.352,50	63.257,98	46.004,80	238.020,20	284.025,00
211	61.979,80	72,83	1.279,67	1.352,50	61.979,80	46.077,63	239.299,87	285.377,50
212	60.700,13	71,32	1.281,18	1.352,50	60.700,13	46.148,95	240.581,05	286.730,00
213	59.418,95	69,82	1.282,68	1.352,50	59.418,95	46.218,77	241.863,73	288.082,50
214	58.136,27	68,31	1.284,19	1.352,50	58.136,27	46.287,08	243.147,92	289.435,00
215	56.852,08	66,80	1.285,70	1.352,50	56.852,08	46.353,88	244.433,62	290.787,50
216	55.566,38	65,29	1.287,21	1.352,50	55.566,38	46.419,17	245.720,83	292.140,00
217	54.279,17	63,78	1.288,72	1.352,50	54.279,17	46.482,95	247.009,55	293.492,50
218	52.990,45	62,26	1.290,24	1.352,50	52.990,45	46.545,21	248.299,79	294.845,00
219	51.700,21	60,75	1.291,75	1.352,50	51.700,21	46.605,96	249.591,54	296.197,50
220	50.408,46	59,23	1.293,27	1.352,50	50.408,46	46.665,19	250.884,81	297.550,00
221	49.115,19	57,71	1.294,79	1.352,50	49.115,19	46.722,90	252.179,60	298.902,50
222	47.820,40	56,19	1.296,31	1.352,50	47.820,40	46.779,09	253.475,91	300.255,00
223	46.524,09	54,67	1.297,83	1.352,50	46.524,09	46.833,76	254.773,74	301.607,50
224	45.226,26	53,14	1.299,36	1.352,50	45.226,26	46.886,90	256.073,10	302.960,00
225	43.926,90	51,61	1.300,89	1.352,50	43.926,90	46.938,51	257.373,99	304.312,50
226	42.626,01	50,09	1.302,41	1.352,50	42.626,01	46.988,60	258.676,40	305.665,00
227	41.323,60	48,56	1.303,94	1.352,50	41.323,60	47.037,15	259.980,35	307.017,50
228	40.019,65	47,02	1.305,48	1.352,50	40.019,65	47.084,17	261.285,83	308.370,00
229	38.714,17	45,49	1.307,01	1.352,50	38.714,17	47.129,66	262.592,84	309.722,50
230	37.407,16	43,95	1.308,55	1.352,50	37.407,16	47.173,62	263.901,38	311.075,00
231	36.098,62	42,42	1.310,08	1.352,50	36.098,62	47.216,03	265.211,47	312.427,50
232	34.788,53	40,88	1.311,62	1.352,50	34.788,53	47.256,91	266.523,09	313.780,00
233	33.476,91	39,34	1.313,16	1.352,50	33.476,91	47.296,25	267.836,25	315.132,50
234	32.163,75	37,79	1.314,71	1.352,50	32.163,75	47.334,04	269.150,96	316.485,00
235	30.849,04	36,25	1.316,25	1.352,50	30.849,04	47.370,29	270.467,21	317.837,50
236	29.532,79	34,70	1.317,80	1.352,50	29.532,79	47.404,99	271.785,01	319.190,00
237	28.214,99	33,15	1.319,35	1.352,50	28.214,99	47.438,14	273.104,36	320.542,50
238	26.895,64	31,60	1.320,90	1.352,50	26.895,64	47.469,74	274.425,26	321.895,00
239	25.574,74	30,05	1.322,45	1.352,50	25.574,74	47.499,79	275.747,71	323.247,50
240	24.252,29	28,50	1.324,00	1.352,50	24.252,29	47.528,29	277.071,71	324.600,00

x

Interhyp Baufinanzierung

• 1,64%
• gebundener Sollzins*
• 1,65%
• effektiver Jahreszins*

• 1.410,00€
• Monatsrate

• Gesamtzahlung :338.400,00 EUR
• Tilgungsanteil :283.813,28 EUR
• Zinsanteil :54.586,72 EUR
• Restschuld :16.186,72 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 200.000,00 EUR; Kreditrate: 633,33 EUR; Gesamtbetrag: 76.000,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 0,80 %; Gebundener Sollzins: 0,80 %; 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	410,00	1.000,00	1.410,00	299.000,00	410,00	1.000,00	1.410,00
2	299.000,00	408,63	1.001,37	1.410,00	299.000,00	818,63	2.001,37	2.820,00
3	297.998,63	407,26	1.002,74	1.410,00	297.998,63	1.225,90	3.004,10	4.230,00
4	296.995,90	405,89	1.004,11	1.410,00	296.995,90	1.631,79	4.008,21	5.640,00
5	295.991,79	404,52	1.005,48	1.410,00	295.991,79	2.036,31	5.013,69	7.050,00
6	294.986,31	403,15	1.006,85	1.410,00	294.986,31	2.439,46	6.020,54	8.460,00
7	293.979,46	401,77	1.008,23	1.410,00	293.979,46	2.841,23	7.028,77	9.870,00
8	292.971,23	400,39	1.009,61	1.410,00	292.971,23	3.241,63	8.038,37	11.280,00
9	291.961,63	399,01	1.010,99	1.410,00	291.961,63	3.640,64	9.049,36	12.690,00
10	290.950,64	397,63	1.012,37	1.410,00	290.950,64	4.038,28	10.061,72	14.100,00
11	289.938,28	396,25	1.013,75	1.410,00	289.938,28	4.434,52	11.075,48	15.510,00
12	288.924,52	394,86	1.015,14	1.410,00	288.924,52	4.829,39	12.090,61	16.920,00
13	287.909,39	393,48	1.016,52	1.410,00	287.909,39	5.222,86	13.107,14	18.330,00
14	286.892,86	392,09	1.017,91	1.410,00	286.892,86	5.614,95	14.125,05	19.740,00
15	285.874,95	390,70	1.019,30	1.410,00	285.874,95	6.005,65	15.144,35	21.150,00
16	284.855,65	389,30	1.020,70	1.410,00	284.855,65	6.394,95	16.165,05	22.560,00
17	283.834,95	387,91	1.022,09	1.410,00	283.834,95	6.782,86	17.187,14	23.970,00
18	282.812,86	386,51	1.023,49	1.410,00	282.812,86	7.169,37	18.210,63	25.380,00
19	281.789,37	385,11	1.024,89	1.410,00	281.789,37	7.554,48	19.235,52	26.790,00
20	280.764,48	383,71	1.026,29	1.410,00	280.764,48	7.938,19	20.261,81	28.200,00
21	279.738,19	382,31	1.027,69	1.410,00	279.738,19	8.320,50	21.289,50	29.610,00
22	278.710,50	380,90	1.029,10	1.410,00	278.710,50	8.701,40	22.318,60	31.020,00
23	277.681,40	379,50	1.030,50	1.410,00	277.681,40	9.080,90	23.349,10	32.430,00
24	276.650,90	378,09	1.031,91	1.410,00	276.650,90	9.458,99	24.381,01	33.840,00
25	275.618,99	376,68	1.033,32	1.410,00	275.618,99	9.835,67	25.414,33	35.250,00
26	274.585,67	375,27	1.034,73	1.410,00	274.585,67	10.210,94	26.449,06	36.660,00
27	273.550,94	373,85	1.036,15	1.410,00	273.550,94	10.584,79	27.485,21	38.070,00
28	272.514,79	372,44	1.037,56	1.410,00	272.514,79	10.957,23	28.522,77	39.480,00
29	271.477,23	371,02	1.038,98	1.410,00	271.477,23	11.328,25	29.561,75	40.890,00
30	270.438,25	369,60	1.040,40	1.410,00	270.438,25	11.697,85	30.602,15	42.300,00
31	269.397,85	368,18	1.041,82	1.410,00	269.397,85	12.066,02	31.643,98	43.710,00
32	268.356,02	366,75	1.043,25	1.410,00	268.356,02	12.432,78	32.687,22	45.120,00
33	267.312,78	365,33	1.044,67	1.410,00	267.312,78	12.798,10	33.731,90	46.530,00
34	266.268,10	363,90	1.046,10	1.410,00	266.268,10	13.162,00	34.778,00	47.940,00
35	265.222,00	362,47	1.047,53	1.410,00	265.222,00	13.524,47	35.825,53	49.350,00
36	264.174,47	361,04	1.048,96	1.410,00	264.174,47	13.885,51	36.874,49	50.760,00
37	263.125,51	359,60	1.050,40	1.410,00	263.125,51	14.245,12	37.924,88	52.170,00
38	262.075,12	358,17	1.051,83	1.410,00	262.075,12	14.603,29	38.976,71	53.580,00
39	261.023,29	356,73	1.053,27	1.410,00	261.023,29	14.960,02	40.029,98	54.990,00
40	259.970,02	355,29	1.054,71	1.410,00	259.970,02	15.315,31	41.084,69	56.400,00
41	258.915,31	353,85	1.056,15	1.410,00	258.915,31	15.669,16	42.140,84	57.810,00
42	257.859,16	352,41	1.057,59	1.410,00	257.859,16	16.021,57	43.198,43	59.220,00
43	256.801,57	350,96	1.059,04	1.410,00	256.801,57	16.372,53	44.257,47	60.630,00
44	255.742,53	349,51	1.060,49	1.410,00	255.742,53	16.722,05	45.317,95	62.040,00
45	254.682,05	348,07	1.061,93	1.410,00	254.682,05	17.070,11	46.379,89	63.450,00
46	253.620,11	346,61	1.063,39	1.410,00	253.620,11	17.416,73	47.443,27	64.860,00
47	252.556,73	345,16	1.064,84	1.410,00	252.556,73	17.761,89	48.508,11	66.270,00
48	251.491,89	343,71	1.066,29	1.410,00	251.491,89	18.105,59	49.574,41	67.680,00
49	250.425,59	342,25	1.067,75	1.410,00	250.425,59	18.447,84	50.642,16	69.090,00
50	249.357,84	340,79	1.069,21	1.410,00	249.357,84	18.788,63	51.711,37	70.500,00
51	248.288,63	339,33	1.070,67	1.410,00	248.288,63	19.127,96	52.782,04	71.910,00
52	247.217,96	337,86	1.072,14	1.410,00	247.217,96	19.465,82	53.854,18	73.320,00
53	246.145,82	336,40	1.073,60	1.410,00	246.145,82	19.802,22	54.927,78	74.730,00
54	245.072,22	334,93	1.075,07	1.410,00	245.072,22	20.137,15	56.002,85	76.140,00
55	243.997,15	333,46	1.076,54	1.410,00	243.997,15	20.470,62	57.079,38	77.550,00
56	242.920,62	331,99	1.078,01	1.410,00	242.920,62	20.802,61	58.157,39	78.960,00
57	241.842,61	330,52	1.079,48	1.410,00	241.842,61	21.133,13	59.236,87	80.370,00
58	240.763,13	329,04	1.080,96	1.410,00	240.763,13	21.462,17	60.317,83	81.780,00
59	239.682,17	327,57	1.082,43	1.410,00	239.682,17	21.789,73	61.400,27	83.190,00
60	238.599,73	326,09	1.083,91	1.410,00	238.599,73	22.115,82	62.484,18	84.600,00
61	237.515,82	324,60	1.085,40	1.410,00	237.515,82	22.440,43	63.569,57	86.010,00
62	236.430,43	323,12	1.086,88	1.410,00	236.430,43	22.763,55	64.656,45	87.420,00
63	235.343,55	321,64	1.088,36	1.410,00	235.343,55	23.085,18	65.744,82	88.830,00
64	234.255,18	320,15	1.089,85	1.410,00	234.255,18	23.405,33	66.834,67	90.240,00
65	233.165,33	318,66	1.091,34	1.410,00	233.165,33	23.723,99	67.926,01	91.650,00
66	232.073,99	317,17	1.092,83	1.410,00	232.073,99	24.041,16	69.018,84	93.060,00
67	230.981,16	315,67	1.094,33	1.410,00	230.981,16	24.356,83	70.113,17	94.470,00
68	229.886,83	314,18	1.095,82	1.410,00	229.886,83	24.671,01	71.208,99	95.880,00
69	228.791,01	312,68	1.097,32	1.410,00	228.791,01	24.983,69	72.306,31	97.290,00
70	227.693,69	311,18	1.098,82	1.410,00	227.693,69	25.294,87	73.405,13	98.700,00
71	226.594,87	309,68	1.100,32	1.410,00	226.594,87	25.604,55	74.505,45	100.110,00
72	225.494,55	308,18	1.101,82	1.410,00	225.494,55	25.912,73	75.607,27	101.520,00
73	224.392,73	306,67	1.103,33	1.410,00	224.392,73	26.219,40	76.710,60	102.930,00
74	223.289,40	305,16	1.104,84	1.410,00	223.289,40	26.524,56	77.815,44	104.340,00
75	222.184,56	303,65	1.106,35	1.410,00	222.184,56	26.828,21	78.921,79	105.750,00
76	221.078,21	302,14	1.107,86	1.410,00	221.078,21	27.130,35	80.029,65	107.160,00
77	219.970,35	300,63	1.109,37	1.410,00	219.970,35	27.430,98	81.139,02	108.570,00
78	218.860,98	299,11	1.110,89	1.410,00	218.860,98	27.730,09	82.249,91	109.980,00
79	217.750,09	297,59	1.112,41	1.410,00	217.750,09	28.027,68	83.362,32	111.390,00
80	216.637,68	296,07	1.113,93	1.410,00	216.637,68	28.323,75	84.476,25	112.800,00
81	215.523,75	294,55	1.115,45	1.410,00	215.523,75	28.618,30	85.591,70	114.210,00
82	214.408,30	293,02	1.116,98	1.410,00	214.408,30	28.911,33	86.708,67	115.620,00
83	213.291,33	291,50	1.118,50	1.410,00	213.291,33	29.202,83	87.827,17	117.030,00
84	212.172,83	289,97	1.120,03	1.410,00	212.172,83	29.492,80	88.947,20	118.440,00
85	211.052,80	288,44	1.121,56	1.410,00	211.052,80	29.781,23	90.068,77	119.850,00
86	209.931,23	286,91	1.123,09	1.410,00	209.931,23	30.068,14	91.191,86	121.260,00
87	208.808,14	285,37	1.124,63	1.410,00	208.808,14	30.353,51	92.316,49	122.670,00
88	207.683,51	283,83	1.126,17	1.410,00	207.683,51	30.637,35	93.442,65	124.080,00
89	206.557,35	282,30	1.127,70	1.410,00	206.557,35	30.919,64	94.570,36	125.490,00
90	205.429,64	280,75	1.129,25	1.410,00	205.429,64	31.200,39	95.699,61	126.900,00
91	204.300,39	279,21	1.130,79	1.410,00	204.300,39	31.479,61	96.830,39	128.310,00
92	203.169,61	277,67	1.132,33	1.410,00	203.169,61	31.757,27	97.962,73	129.720,00
93	202.037,27	276,12	1.133,88	1.410,00	202.037,27	32.033,39	99.096,61	131.130,00
94	200.903,39	274,57	1.135,43	1.410,00	200.903,39	32.307,96	100.232,04	132.540,00
95	199.767,96	273,02	1.136,98	1.410,00	199.767,96	32.580,97	101.369,03	133.950,00
96	198.630,97	271,46	1.138,54	1.410,00	198.630,97	32.852,43	102.507,57	135.360,00
97	197.492,43	269,91	1.140,09	1.410,00	197.492,43	33.122,34	103.647,66	136.770,00
98	196.352,34	268,35	1.141,65	1.410,00	196.352,34	33.390,69	104.789,31	138.180,00
99	195.210,69	266,79	1.143,21	1.410,00	195.210,69	33.657,48	105.932,52	139.590,00
100	194.067,48	265,23	1.144,77	1.410,00	194.067,48	33.922,70	107.077,30	141.000,00
101	192.922,70	263,66	1.146,34	1.410,00	192.922,70	34.186,36	108.223,64	142.410,00
102	191.776,36	262,09	1.147,91	1.410,00	191.776,36	34.448,46	109.371,54	143.820,00
103	190.628,46	260,53	1.149,47	1.410,00	190.628,46	34.708,98	110.521,02	145.230,00
104	189.478,98	258,95	1.151,05	1.410,00	189.478,98	34.967,94	111.672,06	146.640,00
105	188.327,94	257,38	1.152,62	1.410,00	188.327,94	35.225,32	112.824,68	148.050,00
106	187.175,32	255,81	1.154,19	1.410,00	187.175,32	35.481,13	113.978,87	149.460,00
107	186.021,13	254,23	1.155,77	1.410,00	186.021,13	35.735,35	115.134,65	150.870,00
108	184.865,35	252,65	1.157,35	1.410,00	184.865,35	35.988,00	116.292,00	152.280,00
109	183.708,00	251,07	1.158,93	1.410,00	183.708,00	36.239,07	117.450,93	153.690,00
110	182.549,07	249,48	1.160,52	1.410,00	182.549,07	36.488,56	118.611,44	155.100,00
111	181.388,56	247,90	1.162,10	1.410,00	181.388,56	36.736,45	119.773,55	156.510,00
112	180.226,45	246,31	1.163,69	1.410,00	180.226,45	36.982,76	120.937,24	157.920,00
113	179.062,76	244,72	1.165,28	1.410,00	179.062,76	37.227,48	122.102,52	159.330,00
114	177.897,48	243,13	1.166,87	1.410,00	177.897,48	37.470,61	123.269,39	160.740,00
115	176.730,61	241,53	1.168,47	1.410,00	176.730,61	37.712,14	124.437,86	162.150,00
116	175.562,14	239,93	1.170,07	1.410,00	175.562,14	37.952,07	125.607,93	163.560,00
117	174.392,07	238,34	1.171,66	1.410,00	174.392,07	38.190,41	126.779,59	164.970,00
118	173.220,41	236,73	1.173,27	1.410,00	173.220,41	38.427,15	127.952,85	166.380,00
119	172.047,15	235,13	1.174,87	1.410,00	172.047,15	38.662,28	129.127,72	167.790,00
120	170.872,28	233,53	1.176,47	1.410,00	170.872,28	38.895,80	130.304,20	169.200,00
121	169.695,80	231,92	1.178,08	1.410,00	169.695,80	39.127,72	131.482,28	170.610,00
122	168.517,72	230,31	1.179,69	1.410,00	168.517,72	39.358,03	132.661,97	172.020,00
123	167.338,03	228,70	1.181,30	1.410,00	167.338,03	39.586,72	133.843,28	173.430,00
124	166.156,72	227,08	1.182,92	1.410,00	166.156,72	39.813,80	135.026,20	174.840,00
125	164.973,80	225,46	1.184,54	1.410,00	164.973,80	40.039,27	136.210,73	176.250,00
126	163.789,27	223,85	1.186,15	1.410,00	163.789,27	40.263,11	137.396,89	177.660,00
127	162.603,11	222,22	1.187,78	1.410,00	162.603,11	40.485,34	138.584,66	179.070,00
128	161.415,34	220,60	1.189,40	1.410,00	161.415,34	40.705,94	139.774,06	180.480,00
129	160.225,94	218,98	1.191,02	1.410,00	160.225,94	40.924,91	140.965,09	181.890,00
130	159.034,91	217,35	1.192,65	1.410,00	159.034,91	41.142,26	142.157,74	183.300,00
131	157.842,26	215,72	1.194,28	1.410,00	157.842,26	41.357,98	143.352,02	184.710,00
132	156.647,98	214,09	1.195,91	1.410,00	156.647,98	41.572,06	144.547,94	186.120,00
133	155.452,06	212,45	1.197,55	1.410,00	155.452,06	41.784,52	145.745,48	187.530,00
134	154.254,52	210,81	1.199,19	1.410,00	154.254,52	41.995,33	146.944,67	188.940,00
135	153.055,33	209,18	1.200,82	1.410,00	153.055,33	42.204,51	148.145,49	190.350,00
136	151.854,51	207,53	1.202,47	1.410,00	151.854,51	42.412,04	149.347,96	191.760,00
137	150.652,04	205,89	1.204,11	1.410,00	150.652,04	42.617,93	150.552,07	193.170,00
138	149.447,93	204,25	1.205,75	1.410,00	149.447,93	42.822,18	151.757,82	194.580,00
139	148.242,18	202,60	1.207,40	1.410,00	148.242,18	43.024,77	152.965,23	195.990,00
140	147.034,77	200,95	1.209,05	1.410,00	147.034,77	43.225,72	154.174,28	197.400,00
141	145.825,72	199,30	1.210,70	1.410,00	145.825,72	43.425,02	155.384,98	198.810,00
142	144.615,02	197,64	1.212,36	1.410,00	144.615,02	43.622,66	156.597,34	200.220,00
143	143.402,66	195,98	1.214,02	1.410,00	143.402,66	43.818,64	157.811,36	201.630,00
144	142.188,64	194,32	1.215,68	1.410,00	142.188,64	44.012,97	159.027,03	203.040,00
145	140.972,97	192,66	1.217,34	1.410,00	140.972,97	44.205,63	160.244,37	204.450,00
146	139.755,63	191,00	1.219,00	1.410,00	139.755,63	44.396,63	161.463,37	205.860,00
147	138.536,63	189,33	1.220,67	1.410,00	138.536,63	44.585,96	162.684,04	207.270,00
148	137.315,96	187,67	1.222,33	1.410,00	137.315,96	44.773,63	163.906,37	208.680,00
149	136.093,63	185,99	1.224,01	1.410,00	136.093,63	44.959,62	165.130,38	210.090,00
150	134.869,62	184,32	1.225,68	1.410,00	134.869,62	45.143,94	166.356,06	211.500,00
151	133.643,94	182,65	1.227,35	1.410,00	133.643,94	45.326,59	167.583,41	212.910,00
152	132.416,59	180,97	1.229,03	1.410,00	132.416,59	45.507,56	168.812,44	214.320,00
153	131.187,56	179,29	1.230,71	1.410,00	131.187,56	45.686,85	170.043,15	215.730,00
154	129.956,85	177,61	1.232,39	1.410,00	129.956,85	45.864,46	171.275,54	217.140,00
155	128.724,46	175,92	1.234,08	1.410,00	128.724,46	46.040,38	172.509,62	218.550,00
156	127.490,38	174,24	1.235,76	1.410,00	127.490,38	46.214,62	173.745,38	219.960,00
157	126.254,62	172,55	1.237,45	1.410,00	126.254,62	46.387,16	174.982,84	221.370,00
158	125.017,16	170,86	1.239,14	1.410,00	125.017,16	46.558,02	176.221,98	222.780,00
159	123.778,02	169,16	1.240,84	1.410,00	123.778,02	46.727,18	177.462,82	224.190,00
160	122.537,18	167,47	1.242,53	1.410,00	122.537,18	46.894,65	178.705,35	225.600,00
161	121.294,65	165,77	1.244,23	1.410,00	121.294,65	47.060,42	179.949,58	227.010,00
162	120.050,42	164,07	1.245,93	1.410,00	120.050,42	47.224,49	181.195,51	228.420,00
163	118.804,49	162,37	1.247,63	1.410,00	118.804,49	47.386,86	182.443,14	229.830,00
164	117.556,86	160,66	1.249,34	1.410,00	117.556,86	47.547,52	183.692,48	231.240,00
165	116.307,52	158,95	1.251,05	1.410,00	116.307,52	47.706,47	184.943,53	232.650,00
166	115.056,47	157,24	1.252,76	1.410,00	115.056,47	47.863,72	186.196,28	234.060,00
167	113.803,72	155,53	1.254,47	1.410,00	113.803,72	48.019,25	187.450,75	235.470,00
168	112.549,25	153,82	1.256,18	1.410,00	112.549,25	48.173,06	188.706,94	236.880,00
169	111.293,06	152,10	1.257,90	1.410,00	111.293,06	48.325,16	189.964,84	238.290,00
170	110.035,16	150,38	1.259,62	1.410,00	110.035,16	48.475,55	191.224,45	239.700,00
171	108.775,55	148,66	1.261,34	1.410,00	108.775,55	48.624,21	192.485,79	241.110,00
172	107.514,21	146,94	1.263,06	1.410,00	107.514,21	48.771,14	193.748,86	242.520,00
173	106.251,14	145,21	1.264,79	1.410,00	106.251,14	48.916,35	195.013,65	243.930,00
174	104.986,35	143,48	1.266,52	1.410,00	104.986,35	49.059,83	196.280,17	245.340,00
175	103.719,83	141,75	1.268,25	1.410,00	103.719,83	49.201,58	197.548,42	246.750,00
176	102.451,58	140,02	1.269,98	1.410,00	102.451,58	49.341,60	198.818,40	248.160,00
177	101.181,60	138,28	1.271,72	1.410,00	101.181,60	49.479,88	200.090,12	249.570,00
178	99.909,88	136,54	1.273,46	1.410,00	99.909,88	49.616,43	201.363,57	250.980,00
179	98.636,43	134,80	1.275,20	1.410,00	98.636,43	49.751,23	202.638,77	252.390,00
180	97.361,23	133,06	1.276,94	1.410,00	97.361,23	49.884,29	203.915,71	253.800,00
181	96.084,29	131,32	1.278,68	1.410,00	96.084,29	50.015,60	205.194,40	255.210,00
182	94.805,60	129,57	1.280,43	1.410,00	94.805,60	50.145,17	206.474,83	256.620,00
183	93.525,17	127,82	1.282,18	1.410,00	93.525,17	50.272,99	207.757,01	258.030,00
184	92.242,99	126,07	1.283,93	1.410,00	92.242,99	50.399,06	209.040,94	259.440,00
185	90.959,06	124,31	1.285,69	1.410,00	90.959,06	50.523,37	210.326,63	260.850,00
186	89.673,37	122,55	1.287,45	1.410,00	89.673,37	50.645,92	211.614,08	262.260,00
187	88.385,92	120,79	1.289,21	1.410,00	88.385,92	50.766,71	212.903,29	263.670,00
188	87.096,71	119,03	1.290,97	1.410,00	87.096,71	50.885,75	214.194,25	265.080,00
189	85.805,75	117,27	1.292,73	1.410,00	85.805,75	51.003,01	215.486,99	266.490,00
190	84.513,01	115,50	1.294,50	1.410,00	84.513,01	51.118,52	216.781,48	267.900,00
191	83.218,52	113,73	1.296,27	1.410,00	83.218,52	51.232,25	218.077,75	269.310,00
192	81.922,25	111,96	1.298,04	1.410,00	81.922,25	51.344,21	219.375,79	270.720,00
193	80.624,21	110,19	1.299,81	1.410,00	80.624,21	51.454,39	220.675,61	272.130,00
194	79.324,39	108,41	1.301,59	1.410,00	79.324,39	51.562,80	221.977,20	273.540,00
195	78.022,80	106,63	1.303,37	1.410,00	78.022,80	51.669,44	223.280,56	274.950,00
196	76.719,44	104,85	1.305,15	1.410,00	76.719,44	51.774,29	224.585,71	276.360,00
197	75.414,29	103,07	1.306,93	1.410,00	75.414,29	51.877,35	225.892,65	277.770,00
198	74.107,35	101,28	1.308,72	1.410,00	74.107,35	51.978,63	227.201,37	279.180,00
199	72.798,63	99,49	1.310,51	1.410,00	72.798,63	52.078,12	228.511,88	280.590,00
200	71.488,12	97,70	1.312,30	1.410,00	71.488,12	52.175,82	229.824,18	282.000,00
201	70.175,82	95,91	1.314,09	1.410,00	70.175,82	52.271,73	231.138,27	283.410,00
202	68.861,73	94,11	1.315,89	1.410,00	68.861,73	52.365,84	232.454,16	284.820,00
203	67.545,84	92,31	1.317,69	1.410,00	67.545,84	52.458,15	233.771,85	286.230,00
204	66.228,15	90,51	1.319,49	1.410,00	66.228,15	52.548,67	235.091,33	287.640,00
205	64.908,67	88,71	1.321,29	1.410,00	64.908,67	52.637,37	236.412,63	289.050,00
206	63.587,37	86,90	1.323,10	1.410,00	63.587,37	52.724,28	237.735,72	290.460,00
207	62.264,28	85,09	1.324,91	1.410,00	62.264,28	52.809,37	239.060,63	291.870,00
208	60.939,37	83,28	1.326,72	1.410,00	60.939,37	52.892,66	240.387,34	293.280,00
209	59.612,66	81,47	1.328,53	1.410,00	59.612,66	52.974,13	241.715,87	294.690,00
210	58.284,13	79,65	1.330,35	1.410,00	58.284,13	53.053,78	243.046,22	296.100,00
211	56.953,78	77,84	1.332,16	1.410,00	56.953,78	53.131,62	244.378,38	297.510,00
212	55.621,62	76,02	1.333,98	1.410,00	55.621,62	53.207,63	245.712,37	298.920,00
213	54.287,63	74,19	1.335,81	1.410,00	54.287,63	53.281,83	247.048,17	300.330,00
214	52.951,83	72,37	1.337,63	1.410,00	52.951,83	53.354,19	248.385,81	301.740,00
215	51.614,19	70,54	1.339,46	1.410,00	51.614,19	53.424,73	249.725,27	303.150,00
216	50.274,73	68,71	1.341,29	1.410,00	50.274,73	53.493,44	251.066,56	304.560,00
217	48.933,44	66,88	1.343,12	1.410,00	48.933,44	53.560,32	252.409,68	305.970,00
218	47.590,32	65,04	1.344,96	1.410,00	47.590,32	53.625,36	253.754,64	307.380,00
219	46.245,36	63,20	1.346,80	1.410,00	46.245,36	53.688,56	255.101,44	308.790,00
220	44.898,56	61,36	1.348,64	1.410,00	44.898,56	53.749,92	256.450,08	310.200,00
221	43.549,92	59,52	1.350,48	1.410,00	43.549,92	53.809,44	257.800,56	311.610,00
222	42.199,44	57,67	1.352,33	1.410,00	42.199,44	53.867,11	259.152,89	313.020,00
223	40.847,11	55,82	1.354,18	1.410,00	40.847,11	53.922,94	260.507,06	314.430,00
224	39.492,94	53,97	1.356,03	1.410,00	39.492,94	53.976,91	261.863,09	315.840,00
225	38.136,91	52,12	1.357,88	1.410,00	38.136,91	54.029,03	263.220,97	317.250,00
226	36.779,03	50,26	1.359,74	1.410,00	36.779,03	54.079,30	264.580,70	318.660,00
227	35.419,30	48,41	1.361,59	1.410,00	35.419,30	54.127,70	265.942,30	320.070,00
228	34.057,70	46,55	1.363,45	1.410,00	34.057,70	54.174,25	267.305,75	321.480,00
229	32.694,25	44,68	1.365,32	1.410,00	32.694,25	54.218,93	268.671,07	322.890,00
230	31.328,93	42,82	1.367,18	1.410,00	31.328,93	54.261,75	270.038,25	324.300,00
231	29.961,75	40,95	1.369,05	1.410,00	29.961,75	54.302,69	271.407,31	325.710,00
232	28.592,69	39,08	1.370,92	1.410,00	28.592,69	54.341,77	272.778,23	327.120,00
233	27.221,77	37,20	1.372,80	1.410,00	27.221,77	54.378,97	274.151,03	328.530,00
234	25.848,97	35,33	1.374,67	1.410,00	25.848,97	54.414,30	275.525,70	329.940,00
235	24.474,30	33,45	1.376,55	1.410,00	24.474,30	54.447,75	276.902,25	331.350,00
236	23.097,75	31,57	1.378,43	1.410,00	23.097,75	54.479,32	278.280,68	332.760,00
237	21.719,32	29,68	1.380,32	1.410,00	21.719,32	54.509,00	279.661,00	334.170,00
238	20.339,00	27,80	1.382,20	1.410,00	20.339,00	54.536,80	281.043,20	335.580,00
239	18.956,80	25,91	1.384,09	1.410,00	18.956,80	54.562,70	282.427,30	336.990,00
240	17.572,70	24,02	1.385,98	1.410,00	17.572,70	54.586,72	283.813,28	338.400,00

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: 397,42 EUR; Gesamtbetrag: 23.845,00 EUR; Anzahl Kreditraten: 60; Laufzeit: 60 Monate; Effektiver Jahreszins: 0,56 %; Gebundener Sollzins: 0,51 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist 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

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 200.000,00 EUR; Kreditrate: 425,00 EUR; Gesamtbetrag: 51.000,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 0,55 %; Gebundener Sollzins: 0,55 %; 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

Stand der Daten: 28.01.2020