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

• 0,63%
• gebundener Sollzins*
• 0,64%
• effektiver Jahreszins*

• 1.157,50€
• Monatsrate

• Gesamtzahlung :277.800,00 EUR
• Tilgungsanteil :255.704,13 EUR
• Zinsanteil :22.095,87 EUR
• Restschuld :44.295,87 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	157,50	1.000,00	1.157,50	299.000,00	157,50	1.000,00	1.157,50
2	299.000,00	156,98	1.000,53	1.157,50	299.000,00	314,48	2.000,53	2.315,00
3	297.999,48	156,45	1.001,05	1.157,50	297.999,48	470,92	3.001,58	3.472,50
4	296.998,42	155,92	1.001,58	1.157,50	296.998,42	626,85	4.003,15	4.630,00
5	295.996,85	155,40	1.002,10	1.157,50	295.996,85	782,25	5.005,25	5.787,50
6	294.994,75	154,87	1.002,63	1.157,50	294.994,75	937,12	6.007,88	6.945,00
7	293.992,12	154,35	1.003,15	1.157,50	293.992,12	1.091,47	7.011,03	8.102,50
8	292.988,97	153,82	1.003,68	1.157,50	292.988,97	1.245,28	8.014,72	9.260,00
9	291.985,28	153,29	1.004,21	1.157,50	291.985,28	1.398,58	9.018,92	10.417,50
10	290.981,08	152,77	1.004,73	1.157,50	290.981,08	1.551,34	10.023,66	11.575,00
11	289.976,34	152,24	1.005,26	1.157,50	289.976,34	1.703,58	11.028,92	12.732,50
12	288.971,08	151,71	1.005,79	1.157,50	288.971,08	1.855,29	12.034,71	13.890,00
13	287.965,29	151,18	1.006,32	1.157,50	287.965,29	2.006,47	13.041,03	15.047,50
14	286.958,97	150,65	1.006,85	1.157,50	286.958,97	2.157,12	14.047,88	16.205,00
15	285.952,12	150,12	1.007,38	1.157,50	285.952,12	2.307,25	15.055,25	17.362,50
16	284.944,75	149,60	1.007,90	1.157,50	284.944,75	2.456,85	16.063,15	18.520,00
17	283.936,85	149,07	1.008,43	1.157,50	283.936,85	2.605,91	17.071,59	19.677,50
18	282.928,41	148,54	1.008,96	1.157,50	282.928,41	2.754,45	18.080,55	20.835,00
19	281.919,45	148,01	1.009,49	1.157,50	281.919,45	2.902,46	19.090,04	21.992,50
20	280.909,96	147,48	1.010,02	1.157,50	280.909,96	3.049,94	20.100,06	23.150,00
21	279.899,94	146,95	1.010,55	1.157,50	279.899,94	3.196,88	21.110,62	24.307,50
22	278.889,38	146,42	1.011,08	1.157,50	278.889,38	3.343,30	22.121,70	25.465,00
23	277.878,30	145,89	1.011,61	1.157,50	277.878,30	3.489,19	23.133,31	26.622,50
24	276.866,69	145,36	1.012,14	1.157,50	276.866,69	3.634,54	24.145,46	27.780,00
25	275.854,54	144,82	1.012,68	1.157,50	275.854,54	3.779,36	25.158,14	28.937,50
26	274.841,86	144,29	1.013,21	1.157,50	274.841,86	3.923,66	26.171,34	30.095,00
27	273.828,66	143,76	1.013,74	1.157,50	273.828,66	4.067,42	27.185,08	31.252,50
28	272.814,92	143,23	1.014,27	1.157,50	272.814,92	4.210,64	28.199,36	32.410,00
29	271.800,64	142,70	1.014,80	1.157,50	271.800,64	4.353,34	29.214,16	33.567,50
30	270.785,84	142,16	1.015,34	1.157,50	270.785,84	4.495,50	30.229,50	34.725,00
31	269.770,50	141,63	1.015,87	1.157,50	269.770,50	4.637,13	31.245,37	35.882,50
32	268.754,63	141,10	1.016,40	1.157,50	268.754,63	4.778,23	32.261,77	37.040,00
33	267.738,23	140,56	1.016,94	1.157,50	267.738,23	4.918,79	33.278,71	38.197,50
34	266.721,29	140,03	1.017,47	1.157,50	266.721,29	5.058,82	34.296,18	39.355,00
35	265.703,82	139,49	1.018,01	1.157,50	265.703,82	5.198,31	35.314,19	40.512,50
36	264.685,81	138,96	1.018,54	1.157,50	264.685,81	5.337,27	36.332,73	41.670,00
37	263.667,27	138,43	1.019,07	1.157,50	263.667,27	5.475,70	37.351,80	42.827,50
38	262.648,20	137,89	1.019,61	1.157,50	262.648,20	5.613,59	38.371,41	43.985,00
39	261.628,59	137,36	1.020,14	1.157,50	261.628,59	5.750,94	39.391,56	45.142,50
40	260.608,44	136,82	1.020,68	1.157,50	260.608,44	5.887,76	40.412,24	46.300,00
41	259.587,76	136,28	1.021,22	1.157,50	259.587,76	6.024,05	41.433,45	47.457,50
42	258.566,55	135,75	1.021,75	1.157,50	258.566,55	6.159,79	42.455,21	48.615,00
43	257.544,79	135,21	1.022,29	1.157,50	257.544,79	6.295,01	43.477,49	49.772,50
44	256.522,51	134,67	1.022,83	1.157,50	256.522,51	6.429,68	44.500,32	50.930,00
45	255.499,68	134,14	1.023,36	1.157,50	255.499,68	6.563,82	45.523,68	52.087,50
46	254.476,32	133,60	1.023,90	1.157,50	254.476,32	6.697,42	46.547,58	53.245,00
47	253.452,42	133,06	1.024,44	1.157,50	253.452,42	6.830,48	47.572,02	54.402,50
48	252.427,98	132,52	1.024,98	1.157,50	252.427,98	6.963,00	48.597,00	55.560,00
49	251.403,00	131,99	1.025,51	1.157,50	251.403,00	7.094,99	49.622,51	56.717,50
50	250.377,49	131,45	1.026,05	1.157,50	250.377,49	7.226,44	50.648,56	57.875,00
51	249.351,44	130,91	1.026,59	1.157,50	249.351,44	7.357,35	51.675,15	59.032,50
52	248.324,85	130,37	1.027,13	1.157,50	248.324,85	7.487,72	52.702,28	60.190,00
53	247.297,72	129,83	1.027,67	1.157,50	247.297,72	7.617,55	53.729,95	61.347,50
54	246.270,05	129,29	1.028,21	1.157,50	246.270,05	7.746,84	54.758,16	62.505,00
55	245.241,84	128,75	1.028,75	1.157,50	245.241,84	7.875,59	55.786,91	63.662,50
56	244.213,09	128,21	1.029,29	1.157,50	244.213,09	8.003,81	56.816,19	64.820,00
57	243.183,81	127,67	1.029,83	1.157,50	243.183,81	8.131,48	57.846,02	65.977,50
58	242.153,98	127,13	1.030,37	1.157,50	242.153,98	8.258,61	58.876,39	67.135,00
59	241.123,61	126,59	1.030,91	1.157,50	241.123,61	8.385,20	59.907,30	68.292,50
60	240.092,70	126,05	1.031,45	1.157,50	240.092,70	8.511,25	60.938,75	69.450,00
61	239.061,25	125,51	1.031,99	1.157,50	239.061,25	8.636,75	61.970,75	70.607,50
62	238.029,25	124,97	1.032,53	1.157,50	238.029,25	8.761,72	63.003,28	71.765,00
63	236.996,72	124,42	1.033,08	1.157,50	236.996,72	8.886,14	64.036,36	72.922,50
64	235.963,64	123,88	1.033,62	1.157,50	235.963,64	9.010,02	65.069,98	74.080,00
65	234.930,02	123,34	1.034,16	1.157,50	234.930,02	9.133,36	66.104,14	75.237,50
66	233.895,86	122,80	1.034,70	1.157,50	233.895,86	9.256,16	67.138,84	76.395,00
67	232.861,16	122,25	1.035,25	1.157,50	232.861,16	9.378,41	68.174,09	77.552,50
68	231.825,91	121,71	1.035,79	1.157,50	231.825,91	9.500,12	69.209,88	78.710,00
69	230.790,12	121,16	1.036,34	1.157,50	230.790,12	9.621,28	70.246,22	79.867,50
70	229.753,78	120,62	1.036,88	1.157,50	229.753,78	9.741,90	71.283,10	81.025,00
71	228.716,90	120,08	1.037,42	1.157,50	228.716,90	9.861,98	72.320,52	82.182,50
72	227.679,48	119,53	1.037,97	1.157,50	227.679,48	9.981,51	73.358,49	83.340,00
73	226.641,51	118,99	1.038,51	1.157,50	226.641,51	10.100,50	74.397,00	84.497,50
74	225.603,00	118,44	1.039,06	1.157,50	225.603,00	10.218,94	75.436,06	85.655,00
75	224.563,94	117,90	1.039,60	1.157,50	224.563,94	10.336,84	76.475,66	86.812,50
76	223.524,34	117,35	1.040,15	1.157,50	223.524,34	10.454,19	77.515,81	87.970,00
77	222.484,19	116,80	1.040,70	1.157,50	222.484,19	10.570,99	78.556,51	89.127,50
78	221.443,49	116,26	1.041,24	1.157,50	221.443,49	10.687,25	79.597,75	90.285,00
79	220.402,25	115,71	1.041,79	1.157,50	220.402,25	10.802,96	80.639,54	91.442,50
80	219.360,46	115,16	1.042,34	1.157,50	219.360,46	10.918,12	81.681,88	92.600,00
81	218.318,12	114,62	1.042,88	1.157,50	218.318,12	11.032,74	82.724,76	93.757,50
82	217.275,24	114,07	1.043,43	1.157,50	217.275,24	11.146,81	83.768,19	94.915,00
83	216.231,81	113,52	1.043,98	1.157,50	216.231,81	11.260,33	84.812,17	96.072,50
84	215.187,83	112,97	1.044,53	1.157,50	215.187,83	11.373,31	85.856,69	97.230,00
85	214.143,31	112,43	1.045,07	1.157,50	214.143,31	11.485,73	86.901,77	98.387,50
86	213.098,23	111,88	1.045,62	1.157,50	213.098,23	11.597,61	87.947,39	99.545,00
87	212.052,61	111,33	1.046,17	1.157,50	212.052,61	11.708,94	88.993,56	100.702,50
88	211.006,44	110,78	1.046,72	1.157,50	211.006,44	11.819,71	90.040,29	101.860,00
89	209.959,71	110,23	1.047,27	1.157,50	209.959,71	11.929,94	91.087,56	103.017,50
90	208.912,44	109,68	1.047,82	1.157,50	208.912,44	12.039,62	92.135,38	104.175,00
91	207.864,62	109,13	1.048,37	1.157,50	207.864,62	12.148,75	93.183,75	105.332,50
92	206.816,25	108,58	1.048,92	1.157,50	206.816,25	12.257,33	94.232,67	106.490,00
93	205.767,33	108,03	1.049,47	1.157,50	205.767,33	12.365,36	95.282,14	107.647,50
94	204.717,86	107,48	1.050,02	1.157,50	204.717,86	12.472,83	96.332,17	108.805,00
95	203.667,83	106,93	1.050,57	1.157,50	203.667,83	12.579,76	97.382,74	109.962,50
96	202.617,26	106,37	1.051,13	1.157,50	202.617,26	12.686,13	98.433,87	111.120,00
97	201.566,13	105,82	1.051,68	1.157,50	201.566,13	12.791,96	99.485,54	112.277,50
98	200.514,46	105,27	1.052,23	1.157,50	200.514,46	12.897,23	100.537,77	113.435,00
99	199.462,23	104,72	1.052,78	1.157,50	199.462,23	13.001,94	101.590,56	114.592,50
100	198.409,44	104,16	1.053,34	1.157,50	198.409,44	13.106,11	102.643,89	115.750,00
101	197.356,11	103,61	1.053,89	1.157,50	197.356,11	13.209,72	103.697,78	116.907,50
102	196.302,22	103,06	1.054,44	1.157,50	196.302,22	13.312,78	104.752,22	118.065,00
103	195.247,78	102,51	1.054,99	1.157,50	195.247,78	13.415,28	105.807,22	119.222,50
104	194.192,78	101,95	1.055,55	1.157,50	194.192,78	13.517,24	106.862,76	120.380,00
105	193.137,24	101,40	1.056,10	1.157,50	193.137,24	13.618,63	107.918,87	121.537,50
106	192.081,13	100,84	1.056,66	1.157,50	192.081,13	13.719,47	108.975,53	122.695,00
107	191.024,47	100,29	1.057,21	1.157,50	191.024,47	13.819,76	110.032,74	123.852,50
108	189.967,26	99,73	1.057,77	1.157,50	189.967,26	13.919,50	111.090,50	125.010,00
109	188.909,50	99,18	1.058,32	1.157,50	188.909,50	14.018,67	112.148,83	126.167,50
110	187.851,17	98,62	1.058,88	1.157,50	187.851,17	14.117,29	113.207,71	127.325,00
111	186.792,29	98,07	1.059,43	1.157,50	186.792,29	14.215,36	114.267,14	128.482,50
112	185.732,86	97,51	1.059,99	1.157,50	185.732,86	14.312,87	115.327,13	129.640,00
113	184.672,87	96,95	1.060,55	1.157,50	184.672,87	14.409,82	116.387,68	130.797,50
114	183.612,32	96,40	1.061,10	1.157,50	183.612,32	14.506,22	117.448,78	131.955,00
115	182.551,22	95,84	1.061,66	1.157,50	182.551,22	14.602,06	118.510,44	133.112,50
116	181.489,56	95,28	1.062,22	1.157,50	181.489,56	14.697,34	119.572,66	134.270,00
117	180.427,34	94,72	1.062,78	1.157,50	180.427,34	14.792,07	120.635,43	135.427,50
118	179.364,57	94,17	1.063,33	1.157,50	179.364,57	14.886,23	121.698,77	136.585,00
119	178.301,23	93,61	1.063,89	1.157,50	178.301,23	14.979,84	122.762,66	137.742,50
120	177.237,34	93,05	1.064,45	1.157,50	177.237,34	15.072,89	123.827,11	138.900,00
121	176.172,89	92,49	1.065,01	1.157,50	176.172,89	15.165,38	124.892,12	140.057,50
122	175.107,88	91,93	1.065,57	1.157,50	175.107,88	15.257,31	125.957,69	141.215,00
123	174.042,31	91,37	1.066,13	1.157,50	174.042,31	15.348,68	127.023,82	142.372,50
124	172.976,18	90,81	1.066,69	1.157,50	172.976,18	15.439,50	128.090,50	143.530,00
125	171.909,50	90,25	1.067,25	1.157,50	171.909,50	15.529,75	129.157,75	144.687,50
126	170.842,25	89,69	1.067,81	1.157,50	170.842,25	15.619,44	130.225,56	145.845,00
127	169.774,44	89,13	1.068,37	1.157,50	169.774,44	15.708,57	131.293,93	147.002,50
128	168.706,07	88,57	1.068,93	1.157,50	168.706,07	15.797,14	132.362,86	148.160,00
129	167.637,14	88,01	1.069,49	1.157,50	167.637,14	15.885,15	133.432,35	149.317,50
130	166.567,65	87,45	1.070,05	1.157,50	166.567,65	15.972,60	134.502,40	150.475,00
131	165.497,60	86,89	1.070,61	1.157,50	165.497,60	16.059,49	135.573,01	151.632,50
132	164.426,99	86,32	1.071,18	1.157,50	164.426,99	16.145,81	136.644,19	152.790,00
133	163.355,81	85,76	1.071,74	1.157,50	163.355,81	16.231,57	137.715,93	153.947,50
134	162.284,07	85,20	1.072,30	1.157,50	162.284,07	16.316,77	138.788,23	155.105,00
135	161.211,77	84,64	1.072,86	1.157,50	161.211,77	16.401,41	139.861,09	156.262,50
136	160.138,91	84,07	1.073,43	1.157,50	160.138,91	16.485,48	140.934,52	157.420,00
137	159.065,48	83,51	1.073,99	1.157,50	159.065,48	16.568,99	142.008,51	158.577,50
138	157.991,49	82,95	1.074,55	1.157,50	157.991,49	16.651,94	143.083,06	159.735,00
139	156.916,94	82,38	1.075,12	1.157,50	156.916,94	16.734,32	144.158,18	160.892,50
140	155.841,82	81,82	1.075,68	1.157,50	155.841,82	16.816,14	145.233,86	162.050,00
141	154.766,14	81,25	1.076,25	1.157,50	154.766,14	16.897,39	146.310,11	163.207,50
142	153.689,89	80,69	1.076,81	1.157,50	153.689,89	16.978,07	147.386,93	164.365,00
143	152.613,07	80,12	1.077,38	1.157,50	152.613,07	17.058,20	148.464,30	165.522,50
144	151.535,70	79,56	1.077,94	1.157,50	151.535,70	17.137,75	149.542,25	166.680,00
145	150.457,75	78,99	1.078,51	1.157,50	150.457,75	17.216,74	150.620,76	167.837,50
146	149.379,24	78,42	1.079,08	1.157,50	149.379,24	17.295,17	151.699,83	168.995,00
147	148.300,17	77,86	1.079,64	1.157,50	148.300,17	17.373,02	152.779,48	170.152,50
148	147.220,52	77,29	1.080,21	1.157,50	147.220,52	17.450,32	153.859,68	171.310,00
149	146.140,32	76,72	1.080,78	1.157,50	146.140,32	17.527,04	154.940,46	172.467,50
150	145.059,54	76,16	1.081,34	1.157,50	145.059,54	17.603,20	156.021,80	173.625,00
151	143.978,20	75,59	1.081,91	1.157,50	143.978,20	17.678,78	157.103,72	174.782,50
152	142.896,28	75,02	1.082,48	1.157,50	142.896,28	17.753,80	158.186,20	175.940,00
153	141.813,80	74,45	1.083,05	1.157,50	141.813,80	17.828,26	159.269,24	177.097,50
154	140.730,76	73,88	1.083,62	1.157,50	140.730,76	17.902,14	160.352,86	178.255,00
155	139.647,14	73,31	1.084,19	1.157,50	139.647,14	17.975,46	161.437,04	179.412,50
156	138.562,96	72,75	1.084,75	1.157,50	138.562,96	18.048,20	162.521,80	180.570,00
157	137.478,20	72,18	1.085,32	1.157,50	137.478,20	18.120,38	163.607,12	181.727,50
158	136.392,88	71,61	1.085,89	1.157,50	136.392,88	18.191,98	164.693,02	182.885,00
159	135.306,98	71,04	1.086,46	1.157,50	135.306,98	18.263,02	165.779,48	184.042,50
160	134.220,52	70,47	1.087,03	1.157,50	134.220,52	18.333,49	166.866,51	185.200,00
161	133.133,49	69,90	1.087,60	1.157,50	133.133,49	18.403,38	167.954,12	186.357,50
162	132.045,88	69,32	1.088,18	1.157,50	132.045,88	18.472,70	169.042,30	187.515,00
163	130.957,70	68,75	1.088,75	1.157,50	130.957,70	18.541,46	170.131,04	188.672,50
164	129.868,96	68,18	1.089,32	1.157,50	129.868,96	18.609,64	171.220,36	189.830,00
165	128.779,64	67,61	1.089,89	1.157,50	128.779,64	18.677,25	172.310,25	190.987,50
166	127.689,75	67,04	1.090,46	1.157,50	127.689,75	18.744,28	173.400,72	192.145,00
167	126.599,28	66,46	1.091,04	1.157,50	126.599,28	18.810,75	174.491,75	193.302,50
168	125.508,25	65,89	1.091,61	1.157,50	125.508,25	18.876,64	175.583,36	194.460,00
169	124.416,64	65,32	1.092,18	1.157,50	124.416,64	18.941,96	176.675,54	195.617,50
170	123.324,46	64,75	1.092,75	1.157,50	123.324,46	19.006,71	177.768,29	196.775,00
171	122.231,71	64,17	1.093,33	1.157,50	122.231,71	19.070,88	178.861,62	197.932,50
172	121.138,38	63,60	1.093,90	1.157,50	121.138,38	19.134,47	179.955,53	199.090,00
173	120.044,47	63,02	1.094,48	1.157,50	120.044,47	19.197,50	181.050,00	200.247,50
174	118.950,00	62,45	1.095,05	1.157,50	118.950,00	19.259,95	182.145,05	201.405,00
175	117.854,95	61,87	1.095,63	1.157,50	117.854,95	19.321,82	183.240,68	202.562,50
176	116.759,32	61,30	1.096,20	1.157,50	116.759,32	19.383,12	184.336,88	203.720,00
177	115.663,12	60,72	1.096,78	1.157,50	115.663,12	19.443,84	185.433,66	204.877,50
178	114.566,34	60,15	1.097,35	1.157,50	114.566,34	19.503,99	186.531,01	206.035,00
179	113.468,99	59,57	1.097,93	1.157,50	113.468,99	19.563,56	187.628,94	207.192,50
180	112.371,06	58,99	1.098,51	1.157,50	112.371,06	19.622,56	188.727,44	208.350,00
181	111.272,56	58,42	1.099,08	1.157,50	111.272,56	19.680,97	189.826,53	209.507,50
182	110.173,47	57,84	1.099,66	1.157,50	110.173,47	19.738,81	190.926,19	210.665,00
183	109.073,81	57,26	1.100,24	1.157,50	109.073,81	19.796,08	192.026,42	211.822,50
184	107.973,58	56,69	1.100,81	1.157,50	107.973,58	19.852,76	193.127,24	212.980,00
185	106.872,76	56,11	1.101,39	1.157,50	106.872,76	19.908,87	194.228,63	214.137,50
186	105.771,37	55,53	1.101,97	1.157,50	105.771,37	19.964,40	195.330,60	215.295,00
187	104.669,40	54,95	1.102,55	1.157,50	104.669,40	20.019,35	196.433,15	216.452,50
188	103.566,85	54,37	1.103,13	1.157,50	103.566,85	20.073,73	197.536,27	217.610,00
189	102.463,73	53,79	1.103,71	1.157,50	102.463,73	20.127,52	198.639,98	218.767,50
190	101.360,02	53,21	1.104,29	1.157,50	101.360,02	20.180,73	199.744,27	219.925,00
191	100.255,73	52,63	1.104,87	1.157,50	100.255,73	20.233,37	200.849,13	221.082,50
192	99.150,87	52,05	1.105,45	1.157,50	99.150,87	20.285,42	201.954,58	222.240,00
193	98.045,42	51,47	1.106,03	1.157,50	98.045,42	20.336,90	203.060,60	223.397,50
194	96.939,40	50,89	1.106,61	1.157,50	96.939,40	20.387,79	204.167,21	224.555,00
195	95.832,79	50,31	1.107,19	1.157,50	95.832,79	20.438,10	205.274,40	225.712,50
196	94.725,60	49,73	1.107,77	1.157,50	94.725,60	20.487,83	206.382,17	226.870,00
197	93.617,83	49,15	1.108,35	1.157,50	93.617,83	20.536,98	207.490,52	228.027,50
198	92.509,48	48,57	1.108,93	1.157,50	92.509,48	20.585,55	208.599,45	229.185,00
199	91.400,55	47,99	1.109,51	1.157,50	91.400,55	20.633,54	209.708,96	230.342,50
200	90.291,04	47,40	1.110,10	1.157,50	90.291,04	20.680,94	210.819,06	231.500,00
201	89.180,94	46,82	1.110,68	1.157,50	89.180,94	20.727,76	211.929,74	232.657,50
202	88.070,26	46,24	1.111,26	1.157,50	88.070,26	20.773,99	213.041,01	233.815,00
203	86.958,99	45,65	1.111,85	1.157,50	86.958,99	20.819,65	214.152,85	234.972,50
204	85.847,15	45,07	1.112,43	1.157,50	85.847,15	20.864,72	215.265,28	236.130,00
205	84.734,72	44,49	1.113,01	1.157,50	84.734,72	20.909,20	216.378,30	237.287,50
206	83.621,70	43,90	1.113,60	1.157,50	83.621,70	20.953,11	217.491,89	238.445,00
207	82.508,11	43,32	1.114,18	1.157,50	82.508,11	20.996,42	218.606,08	239.602,50
208	81.393,92	42,73	1.114,77	1.157,50	81.393,92	21.039,15	219.720,85	240.760,00
209	80.279,15	42,15	1.115,35	1.157,50	80.279,15	21.081,30	220.836,20	241.917,50
210	79.163,80	41,56	1.115,94	1.157,50	79.163,80	21.122,86	221.952,14	243.075,00
211	78.047,86	40,98	1.116,52	1.157,50	78.047,86	21.163,84	223.068,66	244.232,50
212	76.931,34	40,39	1.117,11	1.157,50	76.931,34	21.204,23	224.185,77	245.390,00
213	75.814,23	39,80	1.117,70	1.157,50	75.814,23	21.244,03	225.303,47	246.547,50
214	74.696,53	39,22	1.118,28	1.157,50	74.696,53	21.283,24	226.421,76	247.705,00
215	73.578,24	38,63	1.118,87	1.157,50	73.578,24	21.321,87	227.540,63	248.862,50
216	72.459,37	38,04	1.119,46	1.157,50	72.459,37	21.359,91	228.660,09	250.020,00
217	71.339,91	37,45	1.120,05	1.157,50	71.339,91	21.397,37	229.780,13	251.177,50
218	70.219,87	36,87	1.120,63	1.157,50	70.219,87	21.434,23	230.900,77	252.335,00
219	69.099,23	36,28	1.121,22	1.157,50	69.099,23	21.470,51	232.021,99	253.492,50
220	67.978,01	35,69	1.121,81	1.157,50	67.978,01	21.506,20	233.143,80	254.650,00
221	66.856,20	35,10	1.122,40	1.157,50	66.856,20	21.541,30	234.266,20	255.807,50
222	65.733,80	34,51	1.122,99	1.157,50	65.733,80	21.575,81	235.389,19	256.965,00
223	64.610,81	33,92	1.123,58	1.157,50	64.610,81	21.609,73	236.512,77	258.122,50
224	63.487,23	33,33	1.124,17	1.157,50	63.487,23	21.643,06	237.636,94	259.280,00
225	62.363,06	32,74	1.124,76	1.157,50	62.363,06	21.675,80	238.761,70	260.437,50
226	61.238,30	32,15	1.125,35	1.157,50	61.238,30	21.707,95	239.887,05	261.595,00
227	60.112,95	31,56	1.125,94	1.157,50	60.112,95	21.739,51	241.012,99	262.752,50
228	58.987,01	30,97	1.126,53	1.157,50	58.987,01	21.770,48	242.139,52	263.910,00
229	57.860,48	30,38	1.127,12	1.157,50	57.860,48	21.800,85	243.266,65	265.067,50
230	56.733,35	29,79	1.127,71	1.157,50	56.733,35	21.830,64	244.394,36	266.225,00
231	55.605,64	29,19	1.128,31	1.157,50	55.605,64	21.859,83	245.522,67	267.382,50
232	54.477,33	28,60	1.128,90	1.157,50	54.477,33	21.888,43	246.651,57	268.540,00
233	53.348,43	28,01	1.129,49	1.157,50	53.348,43	21.916,44	247.781,06	269.697,50
234	52.218,94	27,41	1.130,09	1.157,50	52.218,94	21.943,86	248.911,14	270.855,00
235	51.088,86	26,82	1.130,68	1.157,50	51.088,86	21.970,68	250.041,82	272.012,50
236	49.958,18	26,23	1.131,27	1.157,50	49.958,18	21.996,91	251.173,09	273.170,00
237	48.826,91	25,63	1.131,87	1.157,50	48.826,91	22.022,54	252.304,96	274.327,50
238	47.695,04	25,04	1.132,46	1.157,50	47.695,04	22.047,58	253.437,42	275.485,00
239	46.562,58	24,45	1.133,05	1.157,50	46.562,58	22.072,02	254.570,48	276.642,50
240	45.429,52	23,85	1.133,65	1.157,50	45.429,52	22.095,87	255.704,13	277.800,00

x

Dr. Klein Baufinanzierung

• 1,75%
• gebundener Sollzins*
• 1,78%
• effektiver Jahreszins*

• 1.437,50€
• Monatsrate

• Gesamtzahlung :345.000,00 EUR
• Tilgungsanteil :287.112,54 EUR
• Zinsanteil :57.887,46 EUR
• Restschuld :12.887,46 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 190.000,00 EUR; Kreditrate: 430,67 EUR; Gesamtbetrag: 25.840,00 EUR; Anzahl Kreditraten: 60; Laufzeit: 60 Monate; Effektiver Jahreszins: 0,77 %; Gebundener Sollzins: 0,72 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist Dr. Klein Privatkunden AG Postfach 1350
23503 Lübeck

Monat	Kredit­summe	Zins­last	Tilgungs­last	Monats­rate	Rest­schuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	300.000,00	437,50	1.000,00	1.437,50	299.000,00	437,50	1.000,00	1.437,50
2	299.000,00	436,04	1.001,46	1.437,50	299.000,00	873,54	2.001,46	2.875,00
3	297.998,54	434,58	1.002,92	1.437,50	297.998,54	1.308,12	3.004,38	4.312,50
4	296.995,62	433,12	1.004,38	1.437,50	296.995,62	1.741,24	4.008,76	5.750,00
5	295.991,24	431,65	1.005,85	1.437,50	295.991,24	2.172,90	5.014,60	7.187,50
6	294.985,40	430,19	1.007,31	1.437,50	294.985,40	2.603,08	6.021,92	8.625,00
7	293.978,08	428,72	1.008,78	1.437,50	293.978,08	3.031,80	7.030,70	10.062,50
8	292.969,30	427,25	1.010,25	1.437,50	292.969,30	3.459,05	8.040,95	11.500,00
9	291.959,05	425,77	1.011,73	1.437,50	291.959,05	3.884,82	9.052,68	12.937,50
10	290.947,32	424,30	1.013,20	1.437,50	290.947,32	4.309,12	10.065,88	14.375,00
11	289.934,12	422,82	1.014,68	1.437,50	289.934,12	4.731,94	11.080,56	15.812,50
12	288.919,44	421,34	1.016,16	1.437,50	288.919,44	5.153,28	12.096,72	17.250,00
13	287.903,28	419,86	1.017,64	1.437,50	287.903,28	5.573,14	13.114,36	18.687,50
14	286.885,64	418,37	1.019,13	1.437,50	286.885,64	5.991,51	14.133,49	20.125,00
15	285.866,51	416,89	1.020,61	1.437,50	285.866,51	6.408,40	15.154,10	21.562,50
16	284.845,90	415,40	1.022,10	1.437,50	284.845,90	6.823,80	16.176,20	23.000,00
17	283.823,80	413,91	1.023,59	1.437,50	283.823,80	7.237,71	17.199,79	24.437,50
18	282.800,21	412,42	1.025,08	1.437,50	282.800,21	7.650,13	18.224,87	25.875,00
19	281.775,13	410,92	1.026,58	1.437,50	281.775,13	8.061,05	19.251,45	27.312,50
20	280.748,55	409,42	1.028,08	1.437,50	280.748,55	8.470,48	20.279,52	28.750,00
21	279.720,48	407,93	1.029,57	1.437,50	279.720,48	8.878,40	21.309,10	30.187,50
22	278.690,90	406,42	1.031,08	1.437,50	278.690,90	9.284,83	22.340,17	31.625,00
23	277.659,83	404,92	1.032,58	1.437,50	277.659,83	9.689,75	23.372,75	33.062,50
24	276.627,25	403,41	1.034,09	1.437,50	276.627,25	10.093,16	24.406,84	34.500,00
25	275.593,16	401,91	1.035,59	1.437,50	275.593,16	10.495,07	25.442,43	35.937,50
26	274.557,57	400,40	1.037,10	1.437,50	274.557,57	10.895,47	26.479,53	37.375,00
27	273.520,47	398,88	1.038,62	1.437,50	273.520,47	11.294,35	27.518,15	38.812,50
28	272.481,85	397,37	1.040,13	1.437,50	272.481,85	11.691,72	28.558,28	40.250,00
29	271.441,72	395,85	1.041,65	1.437,50	271.441,72	12.087,57	29.599,93	41.687,50
30	270.400,07	394,33	1.043,17	1.437,50	270.400,07	12.481,90	30.643,10	43.125,00
31	269.356,90	392,81	1.044,69	1.437,50	269.356,90	12.874,72	31.687,78	44.562,50
32	268.312,22	391,29	1.046,21	1.437,50	268.312,22	13.266,01	32.733,99	46.000,00
33	267.266,01	389,76	1.047,74	1.437,50	267.266,01	13.655,77	33.781,73	47.437,50
34	266.218,27	388,23	1.049,27	1.437,50	266.218,27	14.044,00	34.831,00	48.875,00
35	265.169,00	386,70	1.050,80	1.437,50	265.169,00	14.430,71	35.881,79	50.312,50
36	264.118,21	385,17	1.052,33	1.437,50	264.118,21	14.815,88	36.934,12	51.750,00
37	263.065,88	383,64	1.053,86	1.437,50	263.065,88	15.199,52	37.987,98	53.187,50
38	262.012,02	382,10	1.055,40	1.437,50	262.012,02	15.581,62	39.043,38	54.625,00
39	260.956,62	380,56	1.056,94	1.437,50	260.956,62	15.962,18	40.100,32	56.062,50
40	259.899,68	379,02	1.058,48	1.437,50	259.899,68	16.341,20	41.158,80	57.500,00
41	258.841,20	377,48	1.060,02	1.437,50	258.841,20	16.718,68	42.218,82	58.937,50
42	257.781,18	375,93	1.061,57	1.437,50	257.781,18	17.094,61	43.280,39	60.375,00
43	256.719,61	374,38	1.063,12	1.437,50	256.719,61	17.468,99	44.343,51	61.812,50
44	255.656,49	372,83	1.064,67	1.437,50	255.656,49	17.841,82	45.408,18	63.250,00
45	254.591,82	371,28	1.066,22	1.437,50	254.591,82	18.213,10	46.474,40	64.687,50
46	253.525,60	369,72	1.067,78	1.437,50	253.525,60	18.582,83	47.542,17	66.125,00
47	252.457,83	368,17	1.069,33	1.437,50	252.457,83	18.951,00	48.611,50	67.562,50
48	251.388,50	366,61	1.070,89	1.437,50	251.388,50	19.317,60	49.682,40	69.000,00
49	250.317,60	365,05	1.072,45	1.437,50	250.317,60	19.682,65	50.754,85	70.437,50
50	249.245,15	363,48	1.074,02	1.437,50	249.245,15	20.046,13	51.828,87	71.875,00
51	248.171,13	361,92	1.075,58	1.437,50	248.171,13	20.408,05	52.904,45	73.312,50
52	247.095,55	360,35	1.077,15	1.437,50	247.095,55	20.768,40	53.981,60	74.750,00
53	246.018,40	358,78	1.078,72	1.437,50	246.018,40	21.127,17	55.060,33	76.187,50
54	244.939,67	357,20	1.080,30	1.437,50	244.939,67	21.484,38	56.140,62	77.625,00
55	243.859,38	355,63	1.081,87	1.437,50	243.859,38	21.840,01	57.222,49	79.062,50
56	242.777,51	354,05	1.083,45	1.437,50	242.777,51	22.194,06	58.305,94	80.500,00
57	241.694,06	352,47	1.085,03	1.437,50	241.694,06	22.546,53	59.390,97	81.937,50
58	240.609,03	350,89	1.086,61	1.437,50	240.609,03	22.897,42	60.477,58	83.375,00
59	239.522,42	349,30	1.088,20	1.437,50	239.522,42	23.246,72	61.565,78	84.812,50
60	238.434,22	347,72	1.089,78	1.437,50	238.434,22	23.594,44	62.655,56	86.250,00
61	237.344,44	346,13	1.091,37	1.437,50	237.344,44	23.940,56	63.746,94	87.687,50
62	236.253,06	344,54	1.092,96	1.437,50	236.253,06	24.285,10	64.839,90	89.125,00
63	235.160,10	342,94	1.094,56	1.437,50	235.160,10	24.628,04	65.934,46	90.562,50
64	234.065,54	341,35	1.096,15	1.437,50	234.065,54	24.969,39	67.030,61	92.000,00
65	232.969,39	339,75	1.097,75	1.437,50	232.969,39	25.309,13	68.128,37	93.437,50
66	231.871,63	338,15	1.099,35	1.437,50	231.871,63	25.647,28	69.227,72	94.875,00
67	230.772,28	336,54	1.100,96	1.437,50	230.772,28	25.983,82	70.328,68	96.312,50
68	229.671,32	334,94	1.102,56	1.437,50	229.671,32	26.318,76	71.431,24	97.750,00
69	228.568,76	333,33	1.104,17	1.437,50	228.568,76	26.652,09	72.535,41	99.187,50
70	227.464,59	331,72	1.105,78	1.437,50	227.464,59	26.983,81	73.641,19	100.625,00
71	226.358,81	330,11	1.107,39	1.437,50	226.358,81	27.313,91	74.748,59	102.062,50
72	225.251,41	328,49	1.109,01	1.437,50	225.251,41	27.642,41	75.857,59	103.500,00
73	224.142,41	326,87	1.110,63	1.437,50	224.142,41	27.969,28	76.968,22	104.937,50
74	223.031,78	325,25	1.112,25	1.437,50	223.031,78	28.294,54	78.080,46	106.375,00
75	221.919,54	323,63	1.113,87	1.437,50	221.919,54	28.618,17	79.194,33	107.812,50
76	220.805,67	322,01	1.115,49	1.437,50	220.805,67	28.940,18	80.309,82	109.250,00
77	219.690,18	320,38	1.117,12	1.437,50	219.690,18	29.260,56	81.426,94	110.687,50
78	218.573,06	318,75	1.118,75	1.437,50	218.573,06	29.579,31	82.545,69	112.125,00
79	217.454,31	317,12	1.120,38	1.437,50	217.454,31	29.896,43	83.666,07	113.562,50
80	216.333,93	315,49	1.122,01	1.437,50	216.333,93	30.211,92	84.788,08	115.000,00
81	215.211,92	313,85	1.123,65	1.437,50	215.211,92	30.525,77	85.911,73	116.437,50
82	214.088,27	312,21	1.125,29	1.437,50	214.088,27	30.837,98	87.037,02	117.875,00
83	212.962,98	310,57	1.126,93	1.437,50	212.962,98	31.148,55	88.163,95	119.312,50
84	211.836,05	308,93	1.128,57	1.437,50	211.836,05	31.457,48	89.292,52	120.750,00
85	210.707,48	307,28	1.130,22	1.437,50	210.707,48	31.764,76	90.422,74	122.187,50
86	209.577,26	305,63	1.131,87	1.437,50	209.577,26	32.070,39	91.554,61	123.625,00
87	208.445,39	303,98	1.133,52	1.437,50	208.445,39	32.374,38	92.688,12	125.062,50
88	207.311,88	302,33	1.135,17	1.437,50	207.311,88	32.676,71	93.823,29	126.500,00
89	206.176,71	300,67	1.136,83	1.437,50	206.176,71	32.977,38	94.960,12	127.937,50
90	205.039,88	299,02	1.138,48	1.437,50	205.039,88	33.276,40	96.098,60	129.375,00
91	203.901,40	297,36	1.140,14	1.437,50	203.901,40	33.573,75	97.238,75	130.812,50
92	202.761,25	295,69	1.141,81	1.437,50	202.761,25	33.869,45	98.380,55	132.250,00
93	201.619,45	294,03	1.143,47	1.437,50	201.619,45	34.163,48	99.524,02	133.687,50
94	200.475,98	292,36	1.145,14	1.437,50	200.475,98	34.455,84	100.669,16	135.125,00
95	199.330,84	290,69	1.146,81	1.437,50	199.330,84	34.746,53	101.815,97	136.562,50
96	198.184,03	289,02	1.148,48	1.437,50	198.184,03	35.035,55	102.964,45	138.000,00
97	197.035,55	287,34	1.150,16	1.437,50	197.035,55	35.322,89	104.114,61	139.437,50
98	195.885,39	285,67	1.151,83	1.437,50	195.885,39	35.608,56	105.266,44	140.875,00
99	194.733,56	283,99	1.153,51	1.437,50	194.733,56	35.892,54	106.419,96	142.312,50
100	193.580,04	282,30	1.155,20	1.437,50	193.580,04	36.174,85	107.575,15	143.750,00
101	192.424,85	280,62	1.156,88	1.437,50	192.424,85	36.455,47	108.732,03	145.187,50
102	191.267,97	278,93	1.158,57	1.437,50	191.267,97	36.734,40	109.890,60	146.625,00
103	190.109,40	277,24	1.160,26	1.437,50	190.109,40	37.011,64	111.050,86	148.062,50
104	188.949,14	275,55	1.161,95	1.437,50	188.949,14	37.287,19	112.212,81	149.500,00
105	187.787,19	273,86	1.163,64	1.437,50	187.787,19	37.561,05	113.376,45	150.937,50
106	186.623,55	272,16	1.165,34	1.437,50	186.623,55	37.833,21	114.541,79	152.375,00
107	185.458,21	270,46	1.167,04	1.437,50	185.458,21	38.103,67	115.708,83	153.812,50
108	184.291,17	268,76	1.168,74	1.437,50	184.291,17	38.372,43	116.877,57	155.250,00
109	183.122,43	267,05	1.170,45	1.437,50	183.122,43	38.639,48	118.048,02	156.687,50
110	181.951,98	265,35	1.172,15	1.437,50	181.951,98	38.904,83	119.220,17	158.125,00
111	180.779,83	263,64	1.173,86	1.437,50	180.779,83	39.168,46	120.394,04	159.562,50
112	179.605,96	261,93	1.175,57	1.437,50	179.605,96	39.430,39	121.569,61	161.000,00
113	178.430,39	260,21	1.177,29	1.437,50	178.430,39	39.690,60	122.746,90	162.437,50
114	177.253,10	258,49	1.179,01	1.437,50	177.253,10	39.949,09	123.925,91	163.875,00
115	176.074,09	256,77	1.180,73	1.437,50	176.074,09	40.205,87	125.106,63	165.312,50
116	174.893,37	255,05	1.182,45	1.437,50	174.893,37	40.460,92	126.289,08	166.750,00
117	173.710,92	253,33	1.184,17	1.437,50	173.710,92	40.714,25	127.473,25	168.187,50
118	172.526,75	251,60	1.185,90	1.437,50	172.526,75	40.965,85	128.659,15	169.625,00
119	171.340,85	249,87	1.187,63	1.437,50	171.340,85	41.215,72	129.846,78	171.062,50
120	170.153,22	248,14	1.189,36	1.437,50	170.153,22	41.463,86	131.036,14	172.500,00
121	168.963,86	246,41	1.191,09	1.437,50	168.963,86	41.710,27	132.227,23	173.937,50
122	167.772,77	244,67	1.192,83	1.437,50	167.772,77	41.954,94	133.420,06	175.375,00
123	166.579,94	242,93	1.194,57	1.437,50	166.579,94	42.197,87	134.614,63	176.812,50
124	165.385,37	241,19	1.196,31	1.437,50	165.385,37	42.439,05	135.810,95	178.250,00
125	164.189,05	239,44	1.198,06	1.437,50	164.189,05	42.678,50	137.009,00	179.687,50
126	162.991,00	237,70	1.199,80	1.437,50	162.991,00	42.916,19	138.208,81	181.125,00
127	161.791,19	235,95	1.201,55	1.437,50	161.791,19	43.152,14	139.410,36	182.562,50
128	160.589,64	234,19	1.203,31	1.437,50	160.589,64	43.386,33	140.613,67	184.000,00
129	159.386,33	232,44	1.205,06	1.437,50	159.386,33	43.618,77	141.818,73	185.437,50
130	158.181,27	230,68	1.206,82	1.437,50	158.181,27	43.849,45	143.025,55	186.875,00
131	156.974,45	228,92	1.208,58	1.437,50	156.974,45	44.078,37	144.234,13	188.312,50
132	155.765,87	227,16	1.210,34	1.437,50	155.765,87	44.305,53	145.444,47	189.750,00
133	154.555,53	225,39	1.212,11	1.437,50	154.555,53	44.530,92	146.656,58	191.187,50
134	153.343,42	223,63	1.213,87	1.437,50	153.343,42	44.754,55	147.870,45	192.625,00
135	152.129,55	221,86	1.215,64	1.437,50	152.129,55	44.976,40	149.086,10	194.062,50
136	150.913,90	220,08	1.217,42	1.437,50	150.913,90	45.196,49	150.303,51	195.500,00
137	149.696,49	218,31	1.219,19	1.437,50	149.696,49	45.414,79	151.522,71	196.937,50
138	148.477,29	216,53	1.220,97	1.437,50	148.477,29	45.631,32	152.743,68	198.375,00
139	147.256,32	214,75	1.222,75	1.437,50	147.256,32	45.846,07	153.966,43	199.812,50
140	146.033,57	212,97	1.224,53	1.437,50	146.033,57	46.059,04	155.190,96	201.250,00
141	144.809,04	211,18	1.226,32	1.437,50	144.809,04	46.270,22	156.417,28	202.687,50
142	143.582,72	209,39	1.228,11	1.437,50	143.582,72	46.479,61	157.645,39	204.125,00
143	142.354,61	207,60	1.229,90	1.437,50	142.354,61	46.687,21	158.875,29	205.562,50
144	141.124,71	205,81	1.231,69	1.437,50	141.124,71	46.893,02	160.106,98	207.000,00
145	139.893,02	204,01	1.233,49	1.437,50	139.893,02	47.097,03	161.340,47	208.437,50
146	138.659,53	202,21	1.235,29	1.437,50	138.659,53	47.299,24	162.575,76	209.875,00
147	137.424,24	200,41	1.237,09	1.437,50	137.424,24	47.499,65	163.812,85	211.312,50
148	136.187,15	198,61	1.238,89	1.437,50	136.187,15	47.698,26	165.051,74	212.750,00
149	134.948,26	196,80	1.240,70	1.437,50	134.948,26	47.895,06	166.292,44	214.187,50
150	133.707,56	194,99	1.242,51	1.437,50	133.707,56	48.090,05	167.534,95	215.625,00
151	132.465,05	193,18	1.244,32	1.437,50	132.465,05	48.283,22	168.779,28	217.062,50
152	131.220,72	191,36	1.246,14	1.437,50	131.220,72	48.474,59	170.025,41	218.500,00
153	129.974,59	189,55	1.247,95	1.437,50	129.974,59	48.664,13	171.273,37	219.937,50
154	128.726,63	187,73	1.249,77	1.437,50	128.726,63	48.851,86	172.523,14	221.375,00
155	127.476,86	185,90	1.251,60	1.437,50	127.476,86	49.037,76	173.774,74	222.812,50
156	126.225,26	184,08	1.253,42	1.437,50	126.225,26	49.221,84	175.028,16	224.250,00
157	124.971,84	182,25	1.255,25	1.437,50	124.971,84	49.404,09	176.283,41	225.687,50
158	123.716,59	180,42	1.257,08	1.437,50	123.716,59	49.584,51	177.540,49	227.125,00
159	122.459,51	178,59	1.258,91	1.437,50	122.459,51	49.763,10	178.799,40	228.562,50
160	121.200,60	176,75	1.260,75	1.437,50	121.200,60	49.939,85	180.060,15	230.000,00
161	119.939,85	174,91	1.262,59	1.437,50	119.939,85	50.114,76	181.322,74	231.437,50
162	118.677,26	173,07	1.264,43	1.437,50	118.677,26	50.287,83	182.587,17	232.875,00
163	117.412,83	171,23	1.266,27	1.437,50	117.412,83	50.459,06	183.853,44	234.312,50
164	116.146,56	169,38	1.268,12	1.437,50	116.146,56	50.628,44	185.121,56	235.750,00
165	114.878,44	167,53	1.269,97	1.437,50	114.878,44	50.795,97	186.391,53	237.187,50
166	113.608,47	165,68	1.271,82	1.437,50	113.608,47	50.961,65	187.663,35	238.625,00
167	112.336,65	163,82	1.273,68	1.437,50	112.336,65	51.125,48	188.937,02	240.062,50
168	111.062,98	161,97	1.275,53	1.437,50	111.062,98	51.287,44	190.212,56	241.500,00
169	109.787,44	160,11	1.277,39	1.437,50	109.787,44	51.447,55	191.489,95	242.937,50
170	108.510,05	158,24	1.279,26	1.437,50	108.510,05	51.605,79	192.769,21	244.375,00
171	107.230,79	156,38	1.281,12	1.437,50	107.230,79	51.762,17	194.050,33	245.812,50
172	105.949,67	154,51	1.282,99	1.437,50	105.949,67	51.916,68	195.333,32	247.250,00
173	104.666,68	152,64	1.284,86	1.437,50	104.666,68	52.069,32	196.618,18	248.687,50
174	103.381,82	150,77	1.286,73	1.437,50	103.381,82	52.220,08	197.904,92	250.125,00
175	102.095,08	148,89	1.288,61	1.437,50	102.095,08	52.368,97	199.193,53	251.562,50
176	100.806,47	147,01	1.290,49	1.437,50	100.806,47	52.515,98	200.484,02	253.000,00
177	99.515,98	145,13	1.292,37	1.437,50	99.515,98	52.661,11	201.776,39	254.437,50
178	98.223,61	143,24	1.294,26	1.437,50	98.223,61	52.804,35	203.070,65	255.875,00
179	96.929,35	141,36	1.296,14	1.437,50	96.929,35	52.945,71	204.366,79	257.312,50
180	95.633,21	139,47	1.298,03	1.437,50	95.633,21	53.085,17	205.664,83	258.750,00
181	94.335,17	137,57	1.299,93	1.437,50	94.335,17	53.222,75	206.964,75	260.187,50
182	93.035,25	135,68	1.301,82	1.437,50	93.035,25	53.358,42	208.266,58	261.625,00
183	91.733,42	133,78	1.303,72	1.437,50	91.733,42	53.492,20	209.570,30	263.062,50
184	90.429,70	131,88	1.305,62	1.437,50	90.429,70	53.624,08	210.875,92	264.500,00
185	89.124,08	129,97	1.307,53	1.437,50	89.124,08	53.754,05	212.183,45	265.937,50
186	87.816,55	128,07	1.309,43	1.437,50	87.816,55	53.882,12	213.492,88	267.375,00
187	86.507,12	126,16	1.311,34	1.437,50	86.507,12	54.008,27	214.804,23	268.812,50
188	85.195,77	124,24	1.313,26	1.437,50	85.195,77	54.132,52	216.117,48	270.250,00
189	83.882,52	122,33	1.315,17	1.437,50	83.882,52	54.254,84	217.432,66	271.687,50
190	82.567,34	120,41	1.317,09	1.437,50	82.567,34	54.375,25	218.749,75	273.125,00
191	81.250,25	118,49	1.319,01	1.437,50	81.250,25	54.493,74	220.068,76	274.562,50
192	79.931,24	116,57	1.320,93	1.437,50	79.931,24	54.610,31	221.389,69	276.000,00
193	78.610,31	114,64	1.322,86	1.437,50	78.610,31	54.724,95	222.712,55	277.437,50
194	77.287,45	112,71	1.324,79	1.437,50	77.287,45	54.837,66	224.037,34	278.875,00
195	75.962,66	110,78	1.326,72	1.437,50	75.962,66	54.948,44	225.364,06	280.312,50
196	74.635,94	108,84	1.328,66	1.437,50	74.635,94	55.057,28	226.692,72	281.750,00
197	73.307,28	106,91	1.330,59	1.437,50	73.307,28	55.164,19	228.023,31	283.187,50
198	71.976,69	104,97	1.332,53	1.437,50	71.976,69	55.269,16	229.355,84	284.625,00
199	70.644,16	103,02	1.334,48	1.437,50	70.644,16	55.372,18	230.690,32	286.062,50
200	69.309,68	101,08	1.336,42	1.437,50	69.309,68	55.473,26	232.026,74	287.500,00
201	67.973,26	99,13	1.338,37	1.437,50	67.973,26	55.572,38	233.365,12	288.937,50
202	66.634,88	97,18	1.340,32	1.437,50	66.634,88	55.669,56	234.705,44	290.375,00
203	65.294,56	95,22	1.342,28	1.437,50	65.294,56	55.764,78	236.047,72	291.812,50
204	63.952,28	93,26	1.344,24	1.437,50	63.952,28	55.858,05	237.391,95	293.250,00
205	62.608,05	91,30	1.346,20	1.437,50	62.608,05	55.949,35	238.738,15	294.687,50
206	61.261,85	89,34	1.348,16	1.437,50	61.261,85	56.038,69	240.086,31	296.125,00
207	59.913,69	87,37	1.350,13	1.437,50	59.913,69	56.126,06	241.436,44	297.562,50
208	58.563,56	85,41	1.352,09	1.437,50	58.563,56	56.211,47	242.788,53	299.000,00
209	57.211,47	83,43	1.354,07	1.437,50	57.211,47	56.294,90	244.142,60	300.437,50
210	55.857,40	81,46	1.356,04	1.437,50	55.857,40	56.376,36	245.498,64	301.875,00
211	54.501,36	79,48	1.358,02	1.437,50	54.501,36	56.455,84	246.856,66	303.312,50
212	53.143,34	77,50	1.360,00	1.437,50	53.143,34	56.533,34	248.216,66	304.750,00
213	51.783,34	75,52	1.361,98	1.437,50	51.783,34	56.608,86	249.578,64	306.187,50
214	50.421,36	73,53	1.363,97	1.437,50	50.421,36	56.682,39	250.942,61	307.625,00
215	49.057,39	71,54	1.365,96	1.437,50	49.057,39	56.753,93	252.308,57	309.062,50
216	47.691,43	69,55	1.367,95	1.437,50	47.691,43	56.823,48	253.676,52	310.500,00
217	46.323,48	67,56	1.369,94	1.437,50	46.323,48	56.891,04	255.046,46	311.937,50
218	44.953,54	65,56	1.371,94	1.437,50	44.953,54	56.956,59	256.418,41	313.375,00
219	43.581,59	63,56	1.373,94	1.437,50	43.581,59	57.020,15	257.792,35	314.812,50
220	42.207,65	61,55	1.375,95	1.437,50	42.207,65	57.081,70	259.168,30	316.250,00
221	40.831,70	59,55	1.377,95	1.437,50	40.831,70	57.141,25	260.546,25	317.687,50
222	39.453,75	57,54	1.379,96	1.437,50	39.453,75	57.198,79	261.926,21	319.125,00
223	38.073,79	55,52	1.381,98	1.437,50	38.073,79	57.254,31	263.308,19	320.562,50
224	36.691,81	53,51	1.383,99	1.437,50	36.691,81	57.307,82	264.692,18	322.000,00
225	35.307,82	51,49	1.386,01	1.437,50	35.307,82	57.359,31	266.078,19	323.437,50
226	33.921,81	49,47	1.388,03	1.437,50	33.921,81	57.408,78	267.466,22	324.875,00
227	32.533,78	47,45	1.390,05	1.437,50	32.533,78	57.456,23	268.856,27	326.312,50
228	31.143,73	45,42	1.392,08	1.437,50	31.143,73	57.501,64	270.248,36	327.750,00
229	29.751,64	43,39	1.394,11	1.437,50	29.751,64	57.545,03	271.642,47	329.187,50
230	28.357,53	41,35	1.396,15	1.437,50	28.357,53	57.586,39	273.038,61	330.625,00
231	26.961,39	39,32	1.398,18	1.437,50	26.961,39	57.625,70	274.436,80	332.062,50
232	25.563,20	37,28	1.400,22	1.437,50	25.563,20	57.662,98	275.837,02	333.500,00
233	24.162,98	35,24	1.402,26	1.437,50	24.162,98	57.698,22	277.239,28	334.937,50
234	22.760,72	33,19	1.404,31	1.437,50	22.760,72	57.731,41	278.643,59	336.375,00
235	21.356,41	31,14	1.406,36	1.437,50	21.356,41	57.762,56	280.049,94	337.812,50
236	19.950,06	29,09	1.408,41	1.437,50	19.950,06	57.791,65	281.458,35	339.250,00
237	18.541,65	27,04	1.410,46	1.437,50	18.541,65	57.818,69	282.868,81	340.687,50
238	17.131,19	24,98	1.412,52	1.437,50	17.131,19	57.843,68	284.281,32	342.125,00
239	15.718,68	22,92	1.414,58	1.437,50	15.718,68	57.866,60	285.695,90	343.562,50
240	14.304,10	20,86	1.416,64	1.437,50	14.304,10	57.887,46	287.112,54	345.000,00

x

Interhyp Baufinanzierung

• 1,85%
• gebundener Sollzins*
• 1,87%
• effektiver Jahreszins*

• 1.462,50€
• Monatsrate

• Gesamtzahlung :351.000,00 EUR
• Tilgungsanteil :290.154,93 EUR
• Zinsanteil :60.845,07 EUR
• Restschuld :9.845,07 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 200.000,00 EUR; Kreditrate: 608,33 EUR; Gesamtbetrag: 73.000,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 0,65 %; Gebundener Sollzins: 0,65 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist Interhyp AG Domagkstraße 34
80807 München

Monat	Kredit­summe	Zins­last	Tilgungs­last	Monats­rate	Rest­schuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	300.000,00	462,50	1.000,00	1.462,50	299.000,00	462,50	1.000,00	1.462,50
2	299.000,00	460,96	1.001,54	1.462,50	299.000,00	923,46	2.001,54	2.925,00
3	297.998,46	459,41	1.003,09	1.462,50	297.998,46	1.382,87	3.004,63	4.387,50
4	296.995,37	457,87	1.004,63	1.462,50	296.995,37	1.840,74	4.009,26	5.850,00
5	295.990,74	456,32	1.006,18	1.462,50	295.990,74	2.297,06	5.015,44	7.312,50
6	294.984,56	454,77	1.007,73	1.462,50	294.984,56	2.751,83	6.023,17	8.775,00
7	293.976,83	453,21	1.009,29	1.462,50	293.976,83	3.205,04	7.032,46	10.237,50
8	292.967,54	451,66	1.010,84	1.462,50	292.967,54	3.656,70	8.043,30	11.700,00
9	291.956,70	450,10	1.012,40	1.462,50	291.956,70	4.106,80	9.055,70	13.162,50
10	290.944,30	448,54	1.013,96	1.462,50	290.944,30	4.555,34	10.069,66	14.625,00
11	289.930,34	446,98	1.015,52	1.462,50	289.930,34	5.002,31	11.085,19	16.087,50
12	288.914,81	445,41	1.017,09	1.462,50	288.914,81	5.447,73	12.102,27	17.550,00
13	287.897,73	443,84	1.018,66	1.462,50	287.897,73	5.891,57	13.120,93	19.012,50
14	286.879,07	442,27	1.020,23	1.462,50	286.879,07	6.333,84	14.141,16	20.475,00
15	285.858,84	440,70	1.021,80	1.462,50	285.858,84	6.774,54	15.162,96	21.937,50
16	284.837,04	439,12	1.023,38	1.462,50	284.837,04	7.213,66	16.186,34	23.400,00
17	283.813,66	437,55	1.024,95	1.462,50	283.813,66	7.651,21	17.211,29	24.862,50
18	282.788,71	435,97	1.026,53	1.462,50	282.788,71	8.087,17	18.237,83	26.325,00
19	281.762,17	434,38	1.028,12	1.462,50	281.762,17	8.521,56	19.265,94	27.787,50
20	280.734,06	432,80	1.029,70	1.462,50	280.734,06	8.954,36	20.295,64	29.250,00
21	279.704,36	431,21	1.031,29	1.462,50	279.704,36	9.385,57	21.326,93	30.712,50
22	278.673,07	429,62	1.032,88	1.462,50	278.673,07	9.815,19	22.359,81	32.175,00
23	277.640,19	428,03	1.034,47	1.462,50	277.640,19	10.243,22	23.394,28	33.637,50
24	276.605,72	426,43	1.036,07	1.462,50	276.605,72	10.669,65	24.430,35	35.100,00
25	275.569,65	424,84	1.037,66	1.462,50	275.569,65	11.094,49	25.468,01	36.562,50
26	274.531,99	423,24	1.039,26	1.462,50	274.531,99	11.517,72	26.507,28	38.025,00
27	273.492,72	421,63	1.040,87	1.462,50	273.492,72	11.939,36	27.548,14	39.487,50
28	272.451,86	420,03	1.042,47	1.462,50	272.451,86	12.359,39	28.590,61	40.950,00
29	271.409,39	418,42	1.044,08	1.462,50	271.409,39	12.777,81	29.634,69	42.412,50
30	270.365,31	416,81	1.045,69	1.462,50	270.365,31	13.194,62	30.680,38	43.875,00
31	269.319,62	415,20	1.047,30	1.462,50	269.319,62	13.609,83	31.727,67	45.337,50
32	268.272,33	413,59	1.048,91	1.462,50	268.272,33	14.023,41	32.776,59	46.800,00
33	267.223,41	411,97	1.050,53	1.462,50	267.223,41	14.435,38	33.827,12	48.262,50
34	266.172,88	410,35	1.052,15	1.462,50	266.172,88	14.845,73	34.879,27	49.725,00
35	265.120,73	408,73	1.053,77	1.462,50	265.120,73	15.254,46	35.933,04	51.187,50
36	264.066,96	407,10	1.055,40	1.462,50	264.066,96	15.661,56	36.988,44	52.650,00
37	263.011,56	405,48	1.057,02	1.462,50	263.011,56	16.067,04	38.045,46	54.112,50
38	261.954,54	403,85	1.058,65	1.462,50	261.954,54	16.470,88	39.104,12	55.575,00
39	260.895,88	402,21	1.060,29	1.462,50	260.895,88	16.873,10	40.164,40	57.037,50
40	259.835,60	400,58	1.061,92	1.462,50	259.835,60	17.273,68	41.226,32	58.500,00
41	258.773,68	398,94	1.063,56	1.462,50	258.773,68	17.672,62	42.289,88	59.962,50
42	257.710,12	397,30	1.065,20	1.462,50	257.710,12	18.069,93	43.355,07	61.425,00
43	256.644,93	395,66	1.066,84	1.462,50	256.644,93	18.465,59	44.421,91	62.887,50
44	255.578,09	394,02	1.068,48	1.462,50	255.578,09	18.859,60	45.490,40	64.350,00
45	254.509,60	392,37	1.070,13	1.462,50	254.509,60	19.251,97	46.560,53	65.812,50
46	253.439,47	390,72	1.071,78	1.462,50	253.439,47	19.642,69	47.632,31	67.275,00
47	252.367,69	389,07	1.073,43	1.462,50	252.367,69	20.031,76	48.705,74	68.737,50
48	251.294,26	387,41	1.075,09	1.462,50	251.294,26	20.419,17	49.780,83	70.200,00
49	250.219,17	385,75	1.076,75	1.462,50	250.219,17	20.804,92	50.857,58	71.662,50
50	249.142,42	384,09	1.078,41	1.462,50	249.142,42	21.189,02	51.935,98	73.125,00
51	248.064,02	382,43	1.080,07	1.462,50	248.064,02	21.571,45	53.016,05	74.587,50
52	246.983,95	380,77	1.081,73	1.462,50	246.983,95	21.952,22	54.097,78	76.050,00
53	245.902,22	379,10	1.083,40	1.462,50	245.902,22	22.331,32	55.181,18	77.512,50
54	244.818,82	377,43	1.085,07	1.462,50	244.818,82	22.708,75	56.266,25	78.975,00
55	243.733,75	375,76	1.086,74	1.462,50	243.733,75	23.084,50	57.353,00	80.437,50
56	242.647,00	374,08	1.088,42	1.462,50	242.647,00	23.458,58	58.441,42	81.900,00
57	241.558,58	372,40	1.090,10	1.462,50	241.558,58	23.830,99	59.531,51	83.362,50
58	240.468,49	370,72	1.091,78	1.462,50	240.468,49	24.201,71	60.623,29	84.825,00
59	239.376,71	369,04	1.093,46	1.462,50	239.376,71	24.570,75	61.716,75	86.287,50
60	238.283,25	367,35	1.095,15	1.462,50	238.283,25	24.938,10	62.811,90	87.750,00
61	237.188,10	365,66	1.096,84	1.462,50	237.188,10	25.303,77	63.908,73	89.212,50
62	236.091,27	363,97	1.098,53	1.462,50	236.091,27	25.667,74	65.007,26	90.675,00
63	234.992,74	362,28	1.100,22	1.462,50	234.992,74	26.030,02	66.107,48	92.137,50
64	233.892,52	360,58	1.101,92	1.462,50	233.892,52	26.390,60	67.209,40	93.600,00
65	232.790,60	358,89	1.103,61	1.462,50	232.790,60	26.749,49	68.313,01	95.062,50
66	231.686,99	357,18	1.105,32	1.462,50	231.686,99	27.106,67	69.418,33	96.525,00
67	230.581,67	355,48	1.107,02	1.462,50	230.581,67	27.462,15	70.525,35	97.987,50
68	229.474,65	353,77	1.108,73	1.462,50	229.474,65	27.815,93	71.634,07	99.450,00
69	228.365,93	352,06	1.110,44	1.462,50	228.365,93	28.167,99	72.744,51	100.912,50
70	227.255,49	350,35	1.112,15	1.462,50	227.255,49	28.518,34	73.856,66	102.375,00
71	226.143,34	348,64	1.113,86	1.462,50	226.143,34	28.866,98	74.970,52	103.837,50
72	225.029,48	346,92	1.115,58	1.462,50	225.029,48	29.213,90	76.086,10	105.300,00
73	223.913,90	345,20	1.117,30	1.462,50	223.913,90	29.559,10	77.203,40	106.762,50
74	222.796,60	343,48	1.119,02	1.462,50	222.796,60	29.902,58	78.322,42	108.225,00
75	221.677,58	341,75	1.120,75	1.462,50	221.677,58	30.244,33	79.443,17	109.687,50
76	220.556,83	340,03	1.122,47	1.462,50	220.556,83	30.584,36	80.565,64	111.150,00
77	219.434,36	338,29	1.124,21	1.462,50	219.434,36	30.922,65	81.689,85	112.612,50
78	218.310,15	336,56	1.125,94	1.462,50	218.310,15	31.259,21	82.815,79	114.075,00
79	217.184,21	334,83	1.127,67	1.462,50	217.184,21	31.594,04	83.943,46	115.537,50
80	216.056,54	333,09	1.129,41	1.462,50	216.056,54	31.927,13	85.072,87	117.000,00
81	214.927,13	331,35	1.131,15	1.462,50	214.927,13	32.258,47	86.204,03	118.462,50
82	213.795,97	329,60	1.132,90	1.462,50	213.795,97	32.588,08	87.336,92	119.925,00
83	212.663,08	327,86	1.134,64	1.462,50	212.663,08	32.915,93	88.471,57	121.387,50
84	211.528,43	326,11	1.136,39	1.462,50	211.528,43	33.242,04	89.607,96	122.850,00
85	210.392,04	324,35	1.138,15	1.462,50	210.392,04	33.566,39	90.746,11	124.312,50
86	209.253,89	322,60	1.139,90	1.462,50	209.253,89	33.888,99	91.886,01	125.775,00
87	208.113,99	320,84	1.141,66	1.462,50	208.113,99	34.209,83	93.027,67	127.237,50
88	206.972,33	319,08	1.143,42	1.462,50	206.972,33	34.528,92	94.171,08	128.700,00
89	205.828,92	317,32	1.145,18	1.462,50	205.828,92	34.846,24	95.316,26	130.162,50
90	204.683,74	315,55	1.146,95	1.462,50	204.683,74	35.161,79	96.463,21	131.625,00
91	203.536,79	313,79	1.148,71	1.462,50	203.536,79	35.475,58	97.611,92	133.087,50
92	202.388,08	312,01	1.150,49	1.462,50	202.388,08	35.787,59	98.762,41	134.550,00
93	201.237,59	310,24	1.152,26	1.462,50	201.237,59	36.097,83	99.914,67	136.012,50
94	200.085,33	308,46	1.154,04	1.462,50	200.085,33	36.406,30	101.068,70	137.475,00
95	198.931,30	306,69	1.155,81	1.462,50	198.931,30	36.712,98	102.224,52	138.937,50
96	197.775,48	304,90	1.157,60	1.462,50	197.775,48	37.017,89	103.382,11	140.400,00
97	196.617,89	303,12	1.159,38	1.462,50	196.617,89	37.321,01	104.541,49	141.862,50
98	195.458,51	301,33	1.161,17	1.462,50	195.458,51	37.622,34	105.702,66	143.325,00
99	194.297,34	299,54	1.162,96	1.462,50	194.297,34	37.921,88	106.865,62	144.787,50
100	193.134,38	297,75	1.164,75	1.462,50	193.134,38	38.219,63	108.030,37	146.250,00
101	191.969,63	295,95	1.166,55	1.462,50	191.969,63	38.515,58	109.196,92	147.712,50
102	190.803,08	294,15	1.168,35	1.462,50	190.803,08	38.809,74	110.365,26	149.175,00
103	189.634,74	292,35	1.170,15	1.462,50	189.634,74	39.102,09	111.535,41	150.637,50
104	188.464,59	290,55	1.171,95	1.462,50	188.464,59	39.392,64	112.707,36	152.100,00
105	187.292,64	288,74	1.173,76	1.462,50	187.292,64	39.681,38	113.881,12	153.562,50
106	186.118,88	286,93	1.175,57	1.462,50	186.118,88	39.968,32	115.056,68	155.025,00
107	184.943,32	285,12	1.177,38	1.462,50	184.943,32	40.253,44	116.234,06	156.487,50
108	183.765,94	283,31	1.179,19	1.462,50	183.765,94	40.536,74	117.413,26	157.950,00
109	182.586,74	281,49	1.181,01	1.462,50	182.586,74	40.818,23	118.594,27	159.412,50
110	181.405,73	279,67	1.182,83	1.462,50	181.405,73	41.097,90	119.777,10	160.875,00
111	180.222,90	277,84	1.184,66	1.462,50	180.222,90	41.375,74	120.961,76	162.337,50
112	179.038,24	276,02	1.186,48	1.462,50	179.038,24	41.651,76	122.148,24	163.800,00
113	177.851,76	274,19	1.188,31	1.462,50	177.851,76	41.925,95	123.336,55	165.262,50
114	176.663,45	272,36	1.190,14	1.462,50	176.663,45	42.198,30	124.526,70	166.725,00
115	175.473,30	270,52	1.191,98	1.462,50	175.473,30	42.468,82	125.718,68	168.187,50
116	174.281,32	268,68	1.193,82	1.462,50	174.281,32	42.737,51	126.912,49	169.650,00
117	173.087,51	266,84	1.195,66	1.462,50	173.087,51	43.004,35	128.108,15	171.112,50
118	171.891,85	265,00	1.197,50	1.462,50	171.891,85	43.269,35	129.305,65	172.575,00
119	170.694,35	263,15	1.199,35	1.462,50	170.694,35	43.532,50	130.505,00	174.037,50
120	169.495,00	261,30	1.201,20	1.462,50	169.495,00	43.793,81	131.706,19	175.500,00
121	168.293,81	259,45	1.203,05	1.462,50	168.293,81	44.053,26	132.909,24	176.962,50
122	167.090,76	257,60	1.204,90	1.462,50	167.090,76	44.310,86	134.114,14	178.425,00
123	165.885,86	255,74	1.206,76	1.462,50	165.885,86	44.566,60	135.320,90	179.887,50
124	164.679,10	253,88	1.208,62	1.462,50	164.679,10	44.820,48	136.529,52	181.350,00
125	163.470,48	252,02	1.210,48	1.462,50	163.470,48	45.072,50	137.740,00	182.812,50
126	162.260,00	250,15	1.212,35	1.462,50	162.260,00	45.322,65	138.952,35	184.275,00
127	161.047,65	248,28	1.214,22	1.462,50	161.047,65	45.570,93	140.166,57	185.737,50
128	159.833,43	246,41	1.216,09	1.462,50	159.833,43	45.817,34	141.382,66	187.200,00
129	158.617,34	244,54	1.217,96	1.462,50	158.617,34	46.061,88	142.600,62	188.662,50
130	157.399,38	242,66	1.219,84	1.462,50	157.399,38	46.304,53	143.820,47	190.125,00
131	156.179,53	240,78	1.221,72	1.462,50	156.179,53	46.545,31	145.042,19	191.587,50
132	154.957,81	238,89	1.223,61	1.462,50	154.957,81	46.784,20	146.265,80	193.050,00
133	153.734,20	237,01	1.225,49	1.462,50	153.734,20	47.021,21	147.491,29	194.512,50
134	152.508,71	235,12	1.227,38	1.462,50	152.508,71	47.256,33	148.718,67	195.975,00
135	151.281,33	233,23	1.229,27	1.462,50	151.281,33	47.489,55	149.947,95	197.437,50
136	150.052,05	231,33	1.231,17	1.462,50	150.052,05	47.720,88	151.179,12	198.900,00
137	148.820,88	229,43	1.233,07	1.462,50	148.820,88	47.950,32	152.412,18	200.362,50
138	147.587,82	227,53	1.234,97	1.462,50	147.587,82	48.177,85	153.647,15	201.825,00
139	146.352,85	225,63	1.236,87	1.462,50	146.352,85	48.403,47	154.884,03	203.287,50
140	145.115,97	223,72	1.238,78	1.462,50	145.115,97	48.627,19	156.122,81	204.750,00
141	143.877,19	221,81	1.240,69	1.462,50	143.877,19	48.849,01	157.363,49	206.212,50
142	142.636,51	219,90	1.242,60	1.462,50	142.636,51	49.068,90	158.606,10	207.675,00
143	141.393,90	217,98	1.244,52	1.462,50	141.393,90	49.286,89	159.850,61	209.137,50
144	140.149,39	216,06	1.246,44	1.462,50	140.149,39	49.502,95	161.097,05	210.600,00
145	138.902,95	214,14	1.248,36	1.462,50	138.902,95	49.717,09	162.345,41	212.062,50
146	137.654,59	212,22	1.250,28	1.462,50	137.654,59	49.929,31	163.595,69	213.525,00
147	136.404,31	210,29	1.252,21	1.462,50	136.404,31	50.139,60	164.847,90	214.987,50
148	135.152,10	208,36	1.254,14	1.462,50	135.152,10	50.347,96	166.102,04	216.450,00
149	133.897,96	206,43	1.256,07	1.462,50	133.897,96	50.554,38	167.358,12	217.912,50
150	132.641,88	204,49	1.258,01	1.462,50	132.641,88	50.758,87	168.616,13	219.375,00
151	131.383,87	202,55	1.259,95	1.462,50	131.383,87	50.961,42	169.876,08	220.837,50
152	130.123,92	200,61	1.261,89	1.462,50	130.123,92	51.162,03	171.137,97	222.300,00
153	128.862,03	198,66	1.263,84	1.462,50	128.862,03	51.360,69	172.401,81	223.762,50
154	127.598,19	196,71	1.265,79	1.462,50	127.598,19	51.557,41	173.667,59	225.225,00
155	126.332,41	194,76	1.267,74	1.462,50	126.332,41	51.752,17	174.935,33	226.687,50
156	125.064,67	192,81	1.269,69	1.462,50	125.064,67	51.944,98	176.205,02	228.150,00
157	123.794,98	190,85	1.271,65	1.462,50	123.794,98	52.135,83	177.476,67	229.612,50
158	122.523,33	188,89	1.273,61	1.462,50	122.523,33	52.324,72	178.750,28	231.075,00
159	121.249,72	186,93	1.275,57	1.462,50	121.249,72	52.511,65	180.025,85	232.537,50
160	119.974,15	184,96	1.277,54	1.462,50	119.974,15	52.696,61	181.303,39	234.000,00
161	118.696,61	182,99	1.279,51	1.462,50	118.696,61	52.879,60	182.582,90	235.462,50
162	117.417,10	181,02	1.281,48	1.462,50	117.417,10	53.060,61	183.864,39	236.925,00
163	116.135,61	179,04	1.283,46	1.462,50	116.135,61	53.239,66	185.147,84	238.387,50
164	114.852,16	177,06	1.285,44	1.462,50	114.852,16	53.416,72	186.433,28	239.850,00
165	113.566,72	175,08	1.287,42	1.462,50	113.566,72	53.591,80	187.720,70	241.312,50
166	112.279,30	173,10	1.289,40	1.462,50	112.279,30	53.764,90	189.010,10	242.775,00
167	110.989,90	171,11	1.291,39	1.462,50	110.989,90	53.936,01	190.301,49	244.237,50
168	109.698,51	169,12	1.293,38	1.462,50	109.698,51	54.105,13	191.594,87	245.700,00
169	108.405,13	167,12	1.295,38	1.462,50	108.405,13	54.272,25	192.890,25	247.162,50
170	107.109,75	165,13	1.297,37	1.462,50	107.109,75	54.437,38	194.187,62	248.625,00
171	105.812,38	163,13	1.299,37	1.462,50	105.812,38	54.600,51	195.486,99	250.087,50
172	104.513,01	161,12	1.301,38	1.462,50	104.513,01	54.761,63	196.788,37	251.550,00
173	103.211,63	159,12	1.303,38	1.462,50	103.211,63	54.920,75	198.091,75	253.012,50
174	101.908,25	157,11	1.305,39	1.462,50	101.908,25	55.077,86	199.397,14	254.475,00
175	100.602,86	155,10	1.307,40	1.462,50	100.602,86	55.232,95	200.704,55	255.937,50
176	99.295,45	153,08	1.309,42	1.462,50	99.295,45	55.386,03	202.013,97	257.400,00
177	97.986,03	151,06	1.311,44	1.462,50	97.986,03	55.537,10	203.325,40	258.862,50
178	96.674,60	149,04	1.313,46	1.462,50	96.674,60	55.686,14	204.638,86	260.325,00
179	95.361,14	147,02	1.315,48	1.462,50	95.361,14	55.833,15	205.954,35	261.787,50
180	94.045,65	144,99	1.317,51	1.462,50	94.045,65	55.978,14	207.271,86	263.250,00
181	92.728,14	142,96	1.319,54	1.462,50	92.728,14	56.121,09	208.591,41	264.712,50
182	91.408,59	140,92	1.321,58	1.462,50	91.408,59	56.262,02	209.912,98	266.175,00
183	90.087,02	138,88	1.323,62	1.462,50	90.087,02	56.400,90	211.236,60	267.637,50
184	88.763,40	136,84	1.325,66	1.462,50	88.763,40	56.537,74	212.562,26	269.100,00
185	87.437,74	134,80	1.327,70	1.462,50	87.437,74	56.672,54	213.889,96	270.562,50
186	86.110,04	132,75	1.329,75	1.462,50	86.110,04	56.805,30	215.219,70	272.025,00
187	84.780,30	130,70	1.331,80	1.462,50	84.780,30	56.936,00	216.551,50	273.487,50
188	83.448,50	128,65	1.333,85	1.462,50	83.448,50	57.064,65	217.885,35	274.950,00
189	82.114,65	126,59	1.335,91	1.462,50	82.114,65	57.191,24	219.221,26	276.412,50
190	80.778,74	124,53	1.337,97	1.462,50	80.778,74	57.315,78	220.559,22	277.875,00
191	79.440,78	122,47	1.340,03	1.462,50	79.440,78	57.438,25	221.899,25	279.337,50
192	78.100,75	120,41	1.342,09	1.462,50	78.100,75	57.558,65	223.241,35	280.800,00
193	76.758,65	118,34	1.344,16	1.462,50	76.758,65	57.676,99	224.585,51	282.262,50
194	75.414,49	116,26	1.346,24	1.462,50	75.414,49	57.793,25	225.931,75	283.725,00
195	74.068,25	114,19	1.348,31	1.462,50	74.068,25	57.907,44	227.280,06	285.187,50
196	72.719,94	112,11	1.350,39	1.462,50	72.719,94	58.019,55	228.630,45	286.650,00
197	71.369,55	110,03	1.352,47	1.462,50	71.369,55	58.129,58	229.982,92	288.112,50
198	70.017,08	107,94	1.354,56	1.462,50	70.017,08	58.237,52	231.337,48	289.575,00
199	68.662,52	105,85	1.356,65	1.462,50	68.662,52	58.343,38	232.694,12	291.037,50
200	67.305,88	103,76	1.358,74	1.462,50	67.305,88	58.447,14	234.052,86	292.500,00
201	65.947,14	101,67	1.360,83	1.462,50	65.947,14	58.548,81	235.413,69	293.962,50
202	64.586,31	99,57	1.362,93	1.462,50	64.586,31	58.648,38	236.776,62	295.425,00
203	63.223,38	97,47	1.365,03	1.462,50	63.223,38	58.745,85	238.141,65	296.887,50
204	61.858,35	95,36	1.367,14	1.462,50	61.858,35	58.841,21	239.508,79	298.350,00
205	60.491,21	93,26	1.369,24	1.462,50	60.491,21	58.934,47	240.878,03	299.812,50
206	59.121,97	91,15	1.371,35	1.462,50	59.121,97	59.025,62	242.249,38	301.275,00
207	57.750,62	89,03	1.373,47	1.462,50	57.750,62	59.114,65	243.622,85	302.737,50
208	56.377,15	86,91	1.375,59	1.462,50	56.377,15	59.201,56	244.998,44	304.200,00
209	55.001,56	84,79	1.377,71	1.462,50	55.001,56	59.286,36	246.376,14	305.662,50
210	53.623,86	82,67	1.379,83	1.462,50	53.623,86	59.369,03	247.755,97	307.125,00
211	52.244,03	80,54	1.381,96	1.462,50	52.244,03	59.449,57	249.137,93	308.587,50
212	50.862,07	78,41	1.384,09	1.462,50	50.862,07	59.527,98	250.522,02	310.050,00
213	49.477,98	76,28	1.386,22	1.462,50	49.477,98	59.604,26	251.908,24	311.512,50
214	48.091,76	74,14	1.388,36	1.462,50	48.091,76	59.678,40	253.296,60	312.975,00
215	46.703,40	72,00	1.390,50	1.462,50	46.703,40	59.750,41	254.687,09	314.437,50
216	45.312,91	69,86	1.392,64	1.462,50	45.312,91	59.820,26	256.079,74	315.900,00
217	43.920,26	67,71	1.394,79	1.462,50	43.920,26	59.887,97	257.474,53	317.362,50
218	42.525,47	65,56	1.396,94	1.462,50	42.525,47	59.953,53	258.871,47	318.825,00
219	41.128,53	63,41	1.399,09	1.462,50	41.128,53	60.016,94	260.270,56	320.287,50
220	39.729,44	61,25	1.401,25	1.462,50	39.729,44	60.078,19	261.671,81	321.750,00
221	38.328,19	59,09	1.403,41	1.462,50	38.328,19	60.137,28	263.075,22	323.212,50
222	36.924,78	56,93	1.405,57	1.462,50	36.924,78	60.194,20	264.480,80	324.675,00
223	35.519,20	54,76	1.407,74	1.462,50	35.519,20	60.248,96	265.888,54	326.137,50
224	34.111,46	52,59	1.409,91	1.462,50	34.111,46	60.301,55	267.298,45	327.600,00
225	32.701,55	50,41	1.412,09	1.462,50	32.701,55	60.351,97	268.710,53	329.062,50
226	31.289,47	48,24	1.414,26	1.462,50	31.289,47	60.400,20	270.124,80	330.525,00
227	29.875,20	46,06	1.416,44	1.462,50	29.875,20	60.446,26	271.541,24	331.987,50
228	28.458,76	43,87	1.418,63	1.462,50	28.458,76	60.490,14	272.959,86	333.450,00
229	27.040,14	41,69	1.420,81	1.462,50	27.040,14	60.531,82	274.380,68	334.912,50
230	25.619,32	39,50	1.423,00	1.462,50	25.619,32	60.571,32	275.803,68	336.375,00
231	24.196,32	37,30	1.425,20	1.462,50	24.196,32	60.608,62	277.228,88	337.837,50
232	22.771,12	35,11	1.427,39	1.462,50	22.771,12	60.643,73	278.656,27	339.300,00
233	21.343,73	32,90	1.429,60	1.462,50	21.343,73	60.676,63	280.085,87	340.762,50
234	19.914,13	30,70	1.431,80	1.462,50	19.914,13	60.707,33	281.517,67	342.225,00
235	18.482,33	28,49	1.434,01	1.462,50	18.482,33	60.735,83	282.951,67	343.687,50
236	17.048,33	26,28	1.436,22	1.462,50	17.048,33	60.762,11	284.387,89	345.150,00
237	15.612,11	24,07	1.438,43	1.462,50	15.612,11	60.786,18	285.826,32	346.612,50
238	14.173,68	21,85	1.440,65	1.462,50	14.173,68	60.808,03	287.266,97	348.075,00
239	12.733,03	19,63	1.442,87	1.462,50	12.733,03	60.827,66	288.709,84	349.537,50
240	11.290,16	17,41	1.445,09	1.462,50	11.290,16	60.845,07	290.154,93	351.000,00

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 200.000,00 EUR; Kreditrate: 400,00 EUR; Gesamtbetrag: 48.000,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 0,40 %; Gebundener Sollzins: 0,40 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist CE-Baufinanz GmbH Steenkamp 37
22607 Hamburg

Monat	Kredit­summe	Zins­last	Tilgungs­last	Monats­rate	Rest­schuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	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: 05.04.2020