Vollfinanzierung – Hauskauf ohne Eigenkapital

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

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

Der Beleihungsauslauf

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

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

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

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

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

Kosten für Immobilien-Vollfinanzierung berechnen

Nettodarlehensbetrag EUR

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

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

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

Wunschrate EUR

erweiterte Optionen ↓↑

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

Jetzt berechnen

creditweb Baufinanzierung

• 1,89%
• gebundener Sollzins*
• 1,92%
• effektiver Jahreszins*

• 1.472,50€
• Monatsrate

• Gesamtzahlung :353.400,00 EUR
• Tilgungsanteil :291.383,52 EUR
• Zinsanteil :62.016,48 EUR
• Restschuld :8.616,48 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 150.000,00 EUR; Kreditrate: 311,25 EUR; Gesamtbetrag: 18.675,00 EUR; Anzahl Kreditraten: 60; Laufzeit: 60 Monate; Effektiver Jahreszins: 0,52 %; Gebundener Sollzins: 0,49 %; 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. Der Kreditanbieter ist Creditweb GmbH Lübecker Str. 1
22087 Hamburg

Monat	kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	GESAMT
1	300.000,00	472,50	1.000,00	1.472,50	299.000,00	472,50	1.000,00	1.472,50
2	299.000,00	470,93	1.001,58	1.472,50	299.000,00	943,43	2.001,58	2.945,00
3	297.998,43	469,35	1.003,15	1.472,50	297.998,43	1.412,77	3.004,73	4.417,50
4	296.995,27	467,77	1.004,73	1.472,50	296.995,27	1.880,54	4.009,46	5.890,00
5	295.990,54	466,19	1.006,31	1.472,50	295.990,54	2.346,73	5.015,77	7.362,50
6	294.984,23	464,60	1.007,90	1.472,50	294.984,23	2.811,33	6.023,67	8.835,00
7	293.976,33	463,01	1.009,49	1.472,50	293.976,33	3.274,34	7.033,16	10.307,50
8	292.966,84	461,42	1.011,08	1.472,50	292.966,84	3.735,76	8.044,24	11.780,00
9	291.955,76	459,83	1.012,67	1.472,50	291.955,76	4.195,59	9.056,91	13.252,50
10	290.943,09	458,24	1.014,26	1.472,50	290.943,09	4.653,83	10.071,17	14.725,00
11	289.928,83	456,64	1.015,86	1.472,50	289.928,83	5.110,46	11.087,04	16.197,50
12	288.912,96	455,04	1.017,46	1.472,50	288.912,96	5.565,50	12.104,50	17.670,00
13	287.895,50	453,44	1.019,06	1.472,50	287.895,50	6.018,94	13.123,56	19.142,50
14	286.876,44	451,83	1.020,67	1.472,50	286.876,44	6.470,77	14.144,23	20.615,00
15	285.855,77	450,22	1.022,28	1.472,50	285.855,77	6.920,99	15.166,51	22.087,50
16	284.833,49	448,61	1.023,89	1.472,50	284.833,49	7.369,60	16.190,40	23.560,00
17	283.809,60	447,00	1.025,50	1.472,50	283.809,60	7.816,60	17.215,90	25.032,50
18	282.784,10	445,38	1.027,12	1.472,50	282.784,10	8.261,99	18.243,01	26.505,00
19	281.756,99	443,77	1.028,73	1.472,50	281.756,99	8.705,76	19.271,74	27.977,50
20	280.728,26	442,15	1.030,35	1.472,50	280.728,26	9.147,90	20.302,10	29.450,00
21	279.697,90	440,52	1.031,98	1.472,50	279.697,90	9.588,43	21.334,07	30.922,50
22	278.665,93	438,90	1.033,60	1.472,50	278.665,93	10.027,33	22.367,67	32.395,00
23	277.632,33	437,27	1.035,23	1.472,50	277.632,33	10.464,60	23.402,90	33.867,50
24	276.597,10	435,64	1.036,86	1.472,50	276.597,10	10.900,24	24.439,76	35.340,00
25	275.560,24	434,01	1.038,49	1.472,50	275.560,24	11.334,24	25.478,26	36.812,50
26	274.521,74	432,37	1.040,13	1.472,50	274.521,74	11.766,62	26.518,38	38.285,00
27	273.481,62	430,73	1.041,77	1.472,50	273.481,62	12.197,35	27.560,15	39.757,50
28	272.439,85	429,09	1.043,41	1.472,50	272.439,85	12.626,44	28.603,56	41.230,00
29	271.396,44	427,45	1.045,05	1.472,50	271.396,44	13.053,89	29.648,61	42.702,50
30	270.351,39	425,80	1.046,70	1.472,50	270.351,39	13.479,70	30.695,30	44.175,00
31	269.304,70	424,15	1.048,35	1.472,50	269.304,70	13.903,85	31.743,65	45.647,50
32	268.256,35	422,50	1.050,00	1.472,50	268.256,35	14.326,35	32.793,65	47.120,00
33	267.206,35	420,85	1.051,65	1.472,50	267.206,35	14.747,20	33.845,30	48.592,50
34	266.154,70	419,19	1.053,31	1.472,50	266.154,70	15.166,40	34.898,60	50.065,00
35	265.101,40	417,53	1.054,97	1.472,50	265.101,40	15.583,93	35.953,57	51.537,50
36	264.046,43	415,87	1.056,63	1.472,50	264.046,43	15.999,81	37.010,19	53.010,00
37	262.989,81	414,21	1.058,29	1.472,50	262.989,81	16.414,01	38.068,49	54.482,50
38	261.931,51	412,54	1.059,96	1.472,50	261.931,51	16.826,56	39.128,44	55.955,00
39	260.871,56	410,87	1.061,63	1.472,50	260.871,56	17.237,43	40.190,07	57.427,50
40	259.809,93	409,20	1.063,30	1.472,50	259.809,93	17.646,63	41.253,37	58.900,00
41	258.746,63	407,53	1.064,97	1.472,50	258.746,63	18.054,16	42.318,34	60.372,50
42	257.681,66	405,85	1.066,65	1.472,50	257.681,66	18.460,00	43.385,00	61.845,00
43	256.615,00	404,17	1.068,33	1.472,50	256.615,00	18.864,17	44.453,33	63.317,50
44	255.546,67	402,49	1.070,01	1.472,50	255.546,67	19.266,66	45.523,34	64.790,00
45	254.476,66	400,80	1.071,70	1.472,50	254.476,66	19.667,46	46.595,04	66.262,50
46	253.404,96	399,11	1.073,39	1.472,50	253.404,96	20.066,57	47.668,43	67.735,00
47	252.331,57	397,42	1.075,08	1.472,50	252.331,57	20.464,00	48.743,50	69.207,50
48	251.256,50	395,73	1.076,77	1.472,50	251.256,50	20.859,72	49.820,28	70.680,00
49	250.179,72	394,03	1.078,47	1.472,50	250.179,72	21.253,76	50.898,74	72.152,50
50	249.101,26	392,33	1.080,17	1.472,50	249.101,26	21.646,09	51.978,91	73.625,00
51	248.021,09	390,63	1.081,87	1.472,50	248.021,09	22.036,72	53.060,78	75.097,50
52	246.939,22	388,93	1.083,57	1.472,50	246.939,22	22.425,65	54.144,35	76.570,00
53	245.855,65	387,22	1.085,28	1.472,50	245.855,65	22.812,88	55.229,62	78.042,50
54	244.770,38	385,51	1.086,99	1.472,50	244.770,38	23.198,39	56.316,61	79.515,00
55	243.683,39	383,80	1.088,70	1.472,50	243.683,39	23.582,19	57.405,31	80.987,50
56	242.594,69	382,09	1.090,41	1.472,50	242.594,69	23.964,28	58.495,72	82.460,00
57	241.504,28	380,37	1.092,13	1.472,50	241.504,28	24.344,65	59.587,85	83.932,50
58	240.412,15	378,65	1.093,85	1.472,50	240.412,15	24.723,30	60.681,70	85.405,00
59	239.318,30	376,93	1.095,57	1.472,50	239.318,30	25.100,22	61.777,28	86.877,50
60	238.222,72	375,20	1.097,30	1.472,50	238.222,72	25.475,42	62.874,58	88.350,00
61	237.125,42	373,47	1.099,03	1.472,50	237.125,42	25.848,90	63.973,60	89.822,50
62	236.026,40	371,74	1.100,76	1.472,50	236.026,40	26.220,64	65.074,36	91.295,00
63	234.925,64	370,01	1.102,49	1.472,50	234.925,64	26.590,65	66.176,85	92.767,50
64	233.823,15	368,27	1.104,23	1.472,50	233.823,15	26.958,92	67.281,08	94.240,00
65	232.718,92	366,53	1.105,97	1.472,50	232.718,92	27.325,45	68.387,05	95.712,50
66	231.612,95	364,79	1.107,71	1.472,50	231.612,95	27.690,24	69.494,76	97.185,00
67	230.505,24	363,05	1.109,45	1.472,50	230.505,24	28.053,29	70.604,21	98.657,50
68	229.395,79	361,30	1.111,20	1.472,50	229.395,79	28.414,58	71.715,42	100.130,00
69	228.284,58	359,55	1.112,95	1.472,50	228.284,58	28.774,13	72.828,37	101.602,50
70	227.171,63	357,80	1.114,70	1.472,50	227.171,63	29.131,93	73.943,07	103.075,00
71	226.056,93	356,04	1.116,46	1.472,50	226.056,93	29.487,97	75.059,53	104.547,50
72	224.940,47	354,28	1.118,22	1.472,50	224.940,47	29.842,25	76.177,75	106.020,00
73	223.822,25	352,52	1.119,98	1.472,50	223.822,25	30.194,77	77.297,73	107.492,50
74	222.702,27	350,76	1.121,74	1.472,50	222.702,27	30.545,52	78.419,48	108.965,00
75	221.580,52	348,99	1.123,51	1.472,50	221.580,52	30.894,51	79.542,99	110.437,50
76	220.457,01	347,22	1.125,28	1.472,50	220.457,01	31.241,73	80.668,27	111.910,00
77	219.331,73	345,45	1.127,05	1.472,50	219.331,73	31.587,18	81.795,32	113.382,50
78	218.204,68	343,67	1.128,83	1.472,50	218.204,68	31.930,85	82.924,15	114.855,00
79	217.075,85	341,89	1.130,61	1.472,50	217.075,85	32.272,75	84.054,75	116.327,50
80	215.945,25	340,11	1.132,39	1.472,50	215.945,25	32.612,86	85.187,14	117.800,00
81	214.812,86	338,33	1.134,17	1.472,50	214.812,86	32.951,19	86.321,31	119.272,50
82	213.678,69	336,54	1.135,96	1.472,50	213.678,69	33.287,74	87.457,26	120.745,00
83	212.542,74	334,75	1.137,75	1.472,50	212.542,74	33.622,49	88.595,01	122.217,50
84	211.404,99	332,96	1.139,54	1.472,50	211.404,99	33.955,45	89.734,55	123.690,00
85	210.265,45	331,17	1.141,33	1.472,50	210.265,45	34.286,62	90.875,88	125.162,50
86	209.124,12	329,37	1.143,13	1.472,50	209.124,12	34.615,99	92.019,01	126.635,00
87	207.980,99	327,57	1.144,93	1.472,50	207.980,99	34.943,56	93.163,94	128.107,50
88	206.836,06	325,77	1.146,73	1.472,50	206.836,06	35.269,33	94.310,67	129.580,00
89	205.689,33	323,96	1.148,54	1.472,50	205.689,33	35.593,29	95.459,21	131.052,50
90	204.540,79	322,15	1.150,35	1.472,50	204.540,79	35.915,44	96.609,56	132.525,00
91	203.390,44	320,34	1.152,16	1.472,50	203.390,44	36.235,78	97.761,72	133.997,50
92	202.238,28	318,53	1.153,97	1.472,50	202.238,28	36.554,31	98.915,69	135.470,00
93	201.084,31	316,71	1.155,79	1.472,50	201.084,31	36.871,01	100.071,49	136.942,50
94	199.928,51	314,89	1.157,61	1.472,50	199.928,51	37.185,90	101.229,10	138.415,00
95	198.770,90	313,06	1.159,44	1.472,50	198.770,90	37.498,97	102.388,53	139.887,50
96	197.611,47	311,24	1.161,26	1.472,50	197.611,47	37.810,20	103.549,80	141.360,00
97	196.450,20	309,41	1.163,09	1.472,50	196.450,20	38.119,61	104.712,89	142.832,50
98	195.287,11	307,58	1.164,92	1.472,50	195.287,11	38.427,19	105.877,81	144.305,00
99	194.122,19	305,74	1.166,76	1.472,50	194.122,19	38.732,93	107.044,57	145.777,50
100	192.955,43	303,90	1.168,60	1.472,50	192.955,43	39.036,84	108.213,16	147.250,00
101	191.786,84	302,06	1.170,44	1.472,50	191.786,84	39.338,90	109.383,60	148.722,50
102	190.616,40	300,22	1.172,28	1.472,50	190.616,40	39.639,12	110.555,88	150.195,00
103	189.444,12	298,37	1.174,13	1.472,50	189.444,12	39.937,50	111.730,00	151.667,50
104	188.270,00	296,53	1.175,97	1.472,50	188.270,00	40.234,02	112.905,98	153.140,00
105	187.094,02	294,67	1.177,83	1.472,50	187.094,02	40.528,70	114.083,80	154.612,50
106	185.916,20	292,82	1.179,68	1.472,50	185.916,20	40.821,51	115.263,49	156.085,00
107	184.736,51	290,96	1.181,54	1.472,50	184.736,51	41.112,47	116.445,03	157.557,50
108	183.554,97	289,10	1.183,40	1.472,50	183.554,97	41.401,57	117.628,43	159.030,00
109	182.371,57	287,24	1.185,26	1.472,50	182.371,57	41.688,81	118.813,69	160.502,50
110	181.186,31	285,37	1.187,13	1.472,50	181.186,31	41.974,18	120.000,82	161.975,00
111	179.999,18	283,50	1.189,00	1.472,50	179.999,18	42.257,68	121.189,82	163.447,50
112	178.810,18	281,63	1.190,87	1.472,50	178.810,18	42.539,30	122.380,70	164.920,00
113	177.619,30	279,75	1.192,75	1.472,50	177.619,30	42.819,05	123.573,45	166.392,50
114	176.426,55	277,87	1.194,63	1.472,50	176.426,55	43.096,92	124.768,08	167.865,00
115	175.231,92	275,99	1.196,51	1.472,50	175.231,92	43.372,91	125.964,59	169.337,50
116	174.035,41	274,11	1.198,39	1.472,50	174.035,41	43.647,02	127.162,98	170.810,00
117	172.837,02	272,22	1.200,28	1.472,50	172.837,02	43.919,24	128.363,26	172.282,50
118	171.636,74	270,33	1.202,17	1.472,50	171.636,74	44.189,57	129.565,43	173.755,00
119	170.434,57	268,43	1.204,07	1.472,50	170.434,57	44.458,00	130.769,50	175.227,50
120	169.230,50	266,54	1.205,96	1.472,50	169.230,50	44.724,54	131.975,46	176.700,00
121	168.024,54	264,64	1.207,86	1.472,50	168.024,54	44.989,18	133.183,32	178.172,50
122	166.816,68	262,74	1.209,76	1.472,50	166.816,68	45.251,91	134.393,09	179.645,00
123	165.606,91	260,83	1.211,67	1.472,50	165.606,91	45.512,74	135.604,76	181.117,50
124	164.395,24	258,92	1.213,58	1.472,50	164.395,24	45.771,67	136.818,33	182.590,00
125	163.181,67	257,01	1.215,49	1.472,50	163.181,67	46.028,68	138.033,82	184.062,50
126	161.966,18	255,10	1.217,40	1.472,50	161.966,18	46.283,77	139.251,23	185.535,00
127	160.748,77	253,18	1.219,32	1.472,50	160.748,77	46.536,95	140.470,55	187.007,50
128	159.529,45	251,26	1.221,24	1.472,50	159.529,45	46.788,21	141.691,79	188.480,00
129	158.308,21	249,34	1.223,16	1.472,50	158.308,21	47.037,55	142.914,95	189.952,50
130	157.085,05	247,41	1.225,09	1.472,50	157.085,05	47.284,96	144.140,04	191.425,00
131	155.859,96	245,48	1.227,02	1.472,50	155.859,96	47.530,44	145.367,06	192.897,50
132	154.632,94	243,55	1.228,95	1.472,50	154.632,94	47.773,98	146.596,02	194.370,00
133	153.403,98	241,61	1.230,89	1.472,50	153.403,98	48.015,59	147.826,91	195.842,50
134	152.173,09	239,67	1.232,83	1.472,50	152.173,09	48.255,27	149.059,73	197.315,00
135	150.940,27	237,73	1.234,77	1.472,50	150.940,27	48.493,00	150.294,50	198.787,50
136	149.705,50	235,79	1.236,71	1.472,50	149.705,50	48.728,78	151.531,22	200.260,00
137	148.468,78	233,84	1.238,66	1.472,50	148.468,78	48.962,62	152.769,88	201.732,50
138	147.230,12	231,89	1.240,61	1.472,50	147.230,12	49.194,51	154.010,49	203.205,00
139	145.989,51	229,93	1.242,57	1.472,50	145.989,51	49.424,44	155.253,06	204.677,50
140	144.746,94	227,98	1.244,52	1.472,50	144.746,94	49.652,42	156.497,58	206.150,00
141	143.502,42	226,02	1.246,48	1.472,50	143.502,42	49.878,44	157.744,06	207.622,50
142	142.255,94	224,05	1.248,45	1.472,50	142.255,94	50.102,49	158.992,51	209.095,00
143	141.007,49	222,09	1.250,41	1.472,50	141.007,49	50.324,58	160.242,92	210.567,50
144	139.757,08	220,12	1.252,38	1.472,50	139.757,08	50.544,69	161.495,31	212.040,00
145	138.504,69	218,14	1.254,36	1.472,50	138.504,69	50.762,84	162.749,66	213.512,50
146	137.250,34	216,17	1.256,33	1.472,50	137.250,34	50.979,01	164.005,99	214.985,00
147	135.994,01	214,19	1.258,31	1.472,50	135.994,01	51.193,20	165.264,30	216.457,50
148	134.735,70	212,21	1.260,29	1.472,50	134.735,70	51.405,41	166.524,59	217.930,00
149	133.475,41	210,22	1.262,28	1.472,50	133.475,41	51.615,63	167.786,87	219.402,50
150	132.213,13	208,24	1.264,26	1.472,50	132.213,13	51.823,87	169.051,13	220.875,00
151	130.948,87	206,24	1.266,26	1.472,50	130.948,87	52.030,11	170.317,39	222.347,50
152	129.682,61	204,25	1.268,25	1.472,50	129.682,61	52.234,36	171.585,64	223.820,00
153	128.414,36	202,25	1.270,25	1.472,50	128.414,36	52.436,61	172.855,89	225.292,50
154	127.144,11	200,25	1.272,25	1.472,50	127.144,11	52.636,87	174.128,13	226.765,00
155	125.871,87	198,25	1.274,25	1.472,50	125.871,87	52.835,11	175.402,39	228.237,50
156	124.597,61	196,24	1.276,26	1.472,50	124.597,61	53.031,35	176.678,65	229.710,00
157	123.321,35	194,23	1.278,27	1.472,50	123.321,35	53.225,59	177.956,91	231.182,50
158	122.043,09	192,22	1.280,28	1.472,50	122.043,09	53.417,80	179.237,20	232.655,00
159	120.762,80	190,20	1.282,30	1.472,50	120.762,80	53.608,01	180.519,49	234.127,50
160	119.480,51	188,18	1.284,32	1.472,50	119.480,51	53.796,19	181.803,81	235.600,00
161	118.196,19	186,16	1.286,34	1.472,50	118.196,19	53.982,35	183.090,15	237.072,50
162	116.909,85	184,13	1.288,37	1.472,50	116.909,85	54.166,48	184.378,52	238.545,00
163	115.621,48	182,10	1.290,40	1.472,50	115.621,48	54.348,58	185.668,92	240.017,50
164	114.331,08	180,07	1.292,43	1.472,50	114.331,08	54.528,65	186.961,35	241.490,00
165	113.038,65	178,04	1.294,46	1.472,50	113.038,65	54.706,69	188.255,81	242.962,50
166	111.744,19	176,00	1.296,50	1.472,50	111.744,19	54.882,69	189.552,31	244.435,00
167	110.447,69	173,96	1.298,54	1.472,50	110.447,69	55.056,64	190.850,86	245.907,50
168	109.149,14	171,91	1.300,59	1.472,50	109.149,14	55.228,55	192.151,45	247.380,00
169	107.848,55	169,86	1.302,64	1.472,50	107.848,55	55.398,41	193.454,09	248.852,50
170	106.545,91	167,81	1.304,69	1.472,50	106.545,91	55.566,22	194.758,78	250.325,00
171	105.241,22	165,75	1.306,75	1.472,50	105.241,22	55.731,98	196.065,52	251.797,50
172	103.934,48	163,70	1.308,80	1.472,50	103.934,48	55.895,68	197.374,32	253.270,00
173	102.625,68	161,64	1.310,86	1.472,50	102.625,68	56.057,31	198.685,19	254.742,50
174	101.314,81	159,57	1.312,93	1.472,50	101.314,81	56.216,88	199.998,12	256.215,00
175	100.001,88	157,50	1.315,00	1.472,50	100.001,88	56.374,38	201.313,12	257.687,50
176	98.686,88	155,43	1.317,07	1.472,50	98.686,88	56.529,82	202.630,18	259.160,00
177	97.369,82	153,36	1.319,14	1.472,50	97.369,82	56.683,17	203.949,33	260.632,50
178	96.050,67	151,28	1.321,22	1.472,50	96.050,67	56.834,45	205.270,55	262.105,00
179	94.729,45	149,20	1.323,30	1.472,50	94.729,45	56.983,65	206.593,85	263.577,50
180	93.406,15	147,11	1.325,39	1.472,50	93.406,15	57.130,77	207.919,23	265.050,00
181	92.080,77	145,03	1.327,47	1.472,50	92.080,77	57.275,79	209.246,71	266.522,50
182	90.753,29	142,94	1.329,56	1.472,50	90.753,29	57.418,73	210.576,27	267.995,00
183	89.423,73	140,84	1.331,66	1.472,50	89.423,73	57.559,57	211.907,93	269.467,50
184	88.092,07	138,75	1.333,75	1.472,50	88.092,07	57.698,32	213.241,68	270.940,00
185	86.758,32	136,64	1.335,86	1.472,50	86.758,32	57.834,96	214.577,54	272.412,50
186	85.422,46	134,54	1.337,96	1.472,50	85.422,46	57.969,50	215.915,50	273.885,00
187	84.084,50	132,43	1.340,07	1.472,50	84.084,50	58.101,94	217.255,56	275.357,50
188	82.744,44	130,32	1.342,18	1.472,50	82.744,44	58.232,26	218.597,74	276.830,00
189	81.402,26	128,21	1.344,29	1.472,50	81.402,26	58.360,47	219.942,03	278.302,50
190	80.057,97	126,09	1.346,41	1.472,50	80.057,97	58.486,56	221.288,44	279.775,00
191	78.711,56	123,97	1.348,53	1.472,50	78.711,56	58.610,53	222.636,97	281.247,50
192	77.363,03	121,85	1.350,65	1.472,50	77.363,03	58.732,38	223.987,62	282.720,00
193	76.012,38	119,72	1.352,78	1.472,50	76.012,38	58.852,10	225.340,40	284.192,50
194	74.659,60	117,59	1.354,91	1.472,50	74.659,60	58.969,68	226.695,32	285.665,00
195	73.304,68	115,45	1.357,05	1.472,50	73.304,68	59.085,14	228.052,36	287.137,50
196	71.947,64	113,32	1.359,18	1.472,50	71.947,64	59.198,46	229.411,54	288.610,00
197	70.588,46	111,18	1.361,32	1.472,50	70.588,46	59.309,63	230.772,87	290.082,50
198	69.227,13	109,03	1.363,47	1.472,50	69.227,13	59.418,67	232.136,33	291.555,00
199	67.863,67	106,89	1.365,61	1.472,50	67.863,67	59.525,55	233.501,95	293.027,50
200	66.498,05	104,73	1.367,77	1.472,50	66.498,05	59.630,29	234.869,71	294.500,00
201	65.130,29	102,58	1.369,92	1.472,50	65.130,29	59.732,87	236.239,63	295.972,50
202	63.760,37	100,42	1.372,08	1.472,50	63.760,37	59.833,29	237.611,71	297.445,00
203	62.388,29	98,26	1.374,24	1.472,50	62.388,29	59.931,55	238.985,95	298.917,50
204	61.014,05	96,10	1.376,40	1.472,50	61.014,05	60.027,65	240.362,35	300.390,00
205	59.637,65	93,93	1.378,57	1.472,50	59.637,65	60.121,58	241.740,92	301.862,50
206	58.259,08	91,76	1.380,74	1.472,50	58.259,08	60.213,33	243.121,67	303.335,00
207	56.878,33	89,58	1.382,92	1.472,50	56.878,33	60.302,92	244.504,58	304.807,50
208	55.495,42	87,41	1.385,09	1.472,50	55.495,42	60.390,32	245.889,68	306.280,00
209	54.110,32	85,22	1.387,28	1.472,50	54.110,32	60.475,55	247.276,95	307.752,50
210	52.723,05	83,04	1.389,46	1.472,50	52.723,05	60.558,59	248.666,41	309.225,00
211	51.333,59	80,85	1.391,65	1.472,50	51.333,59	60.639,44	250.058,06	310.697,50
212	49.941,94	78,66	1.393,84	1.472,50	49.941,94	60.718,09	251.451,91	312.170,00
213	48.548,09	76,46	1.396,04	1.472,50	48.548,09	60.794,56	252.847,94	313.642,50
214	47.152,06	74,26	1.398,24	1.472,50	47.152,06	60.868,82	254.246,18	315.115,00
215	45.753,82	72,06	1.400,44	1.472,50	45.753,82	60.940,88	255.646,62	316.587,50
216	44.353,38	69,86	1.402,64	1.472,50	44.353,38	61.010,74	257.049,26	318.060,00
217	42.950,74	67,65	1.404,85	1.472,50	42.950,74	61.078,39	258.454,11	319.532,50
218	41.545,89	65,43	1.407,07	1.472,50	41.545,89	61.143,82	259.861,18	321.005,00
219	40.138,82	63,22	1.409,28	1.472,50	40.138,82	61.207,04	261.270,46	322.477,50
220	38.729,54	61,00	1.411,50	1.472,50	38.729,54	61.268,04	262.681,96	323.950,00
221	37.318,04	58,78	1.413,72	1.472,50	37.318,04	61.326,82	264.095,68	325.422,50
222	35.904,32	56,55	1.415,95	1.472,50	35.904,32	61.383,37	265.511,63	326.895,00
223	34.488,37	54,32	1.418,18	1.472,50	34.488,37	61.437,69	266.929,81	328.367,50
224	33.070,19	52,09	1.420,41	1.472,50	33.070,19	61.489,77	268.350,23	329.840,00
225	31.649,77	49,85	1.422,65	1.472,50	31.649,77	61.539,62	269.772,88	331.312,50
226	30.227,12	47,61	1.424,89	1.472,50	30.227,12	61.587,23	271.197,77	332.785,00
227	28.802,23	45,36	1.427,14	1.472,50	28.802,23	61.632,59	272.624,91	334.257,50
228	27.375,09	43,12	1.429,38	1.472,50	27.375,09	61.675,71	274.054,29	335.730,00
229	25.945,71	40,86	1.431,64	1.472,50	25.945,71	61.716,57	275.485,93	337.202,50
230	24.514,07	38,61	1.433,89	1.472,50	24.514,07	61.755,18	276.919,82	338.675,00
231	23.080,18	36,35	1.436,15	1.472,50	23.080,18	61.791,53	278.355,97	340.147,50
232	21.644,03	34,09	1.438,41	1.472,50	21.644,03	61.825,62	279.794,38	341.620,00
233	20.205,62	31,82	1.440,68	1.472,50	20.205,62	61.857,45	281.235,05	343.092,50
234	18.764,95	29,55	1.442,95	1.472,50	18.764,95	61.887,00	282.678,00	344.565,00
235	17.322,00	27,28	1.445,22	1.472,50	17.322,00	61.914,28	284.123,22	346.037,50
236	15.876,78	25,01	1.447,49	1.472,50	15.876,78	61.939,29	285.570,71	347.510,00
237	14.429,29	22,73	1.449,77	1.472,50	14.429,29	61.962,01	287.020,49	348.982,50
238	12.979,51	20,44	1.452,06	1.472,50	12.979,51	61.982,46	288.472,54	350.455,00
239	11.527,46	18,16	1.454,34	1.472,50	11.527,46	62.000,61	289.926,89	351.927,50
240	10.073,11	15,87	1.456,63	1.472,50	10.073,11	62.016,48	291.383,52	353.400,00

x

Interhyp Baufinanzierung

• 2,39%
• gebundener Sollzins*
• 2,42%
• effektiver Jahreszins*

• 1.597,50€
• Monatsrate

• Gesamtzahlung :376.106,36 EUR
• Tilgungsanteil :300.000,00 EUR
• Zinsanteil :76.106,36 EUR
• Volltilgung nach:19 Jahren und 7 Monaten
• Abschlussrate:692,48 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 200.000,00 EUR; Kreditrate: 728,33 EUR; Gesamtbetrag: 87.400,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 330 Monate; Effektiver Jahreszins: 1,38 %; Gebundener Sollzins: 1,37 %; 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. Der Kreditanbieter ist Interhyp AG Marcel-Breuer-Straße 18
80807 München

Monat	kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	GESAMT
1	300.000,00	597,50	1.000,00	1.597,50	299.000,00	597,50	1.000,00	1.597,50
2	299.000,00	595,51	1.001,99	1.597,50	299.000,00	1.193,01	2.001,99	3.195,00
3	297.998,01	593,51	1.003,99	1.597,50	297.998,01	1.786,52	3.005,98	4.792,50
4	296.994,02	591,51	1.005,99	1.597,50	296.994,02	2.378,03	4.011,97	6.390,00
5	295.988,03	589,51	1.007,99	1.597,50	295.988,03	2.967,54	5.019,96	7.987,50
6	294.980,04	587,50	1.010,00	1.597,50	294.980,04	3.555,05	6.029,95	9.585,00
7	293.970,05	585,49	1.012,01	1.597,50	293.970,05	4.140,54	7.041,96	11.182,50
8	292.958,04	583,47	1.014,03	1.597,50	292.958,04	4.724,01	8.055,99	12.780,00
9	291.944,01	581,46	1.016,04	1.597,50	291.944,01	5.305,47	9.072,03	14.377,50
10	290.927,97	579,43	1.018,07	1.597,50	290.927,97	5.884,90	10.090,10	15.975,00
11	289.909,90	577,40	1.020,10	1.597,50	289.909,90	6.462,30	11.110,20	17.572,50
12	288.889,80	575,37	1.022,13	1.597,50	288.889,80	7.037,67	12.132,33	19.170,00
13	287.867,67	573,34	1.024,16	1.597,50	287.867,67	7.611,01	13.156,49	20.767,50
14	286.843,51	571,30	1.026,20	1.597,50	286.843,51	8.182,31	14.182,69	22.365,00
15	285.817,31	569,25	1.028,25	1.597,50	285.817,31	8.751,56	15.210,94	23.962,50
16	284.789,06	567,20	1.030,30	1.597,50	284.789,06	9.318,76	16.241,24	25.560,00
17	283.758,76	565,15	1.032,35	1.597,50	283.758,76	9.883,92	17.273,58	27.157,50
18	282.726,42	563,10	1.034,40	1.597,50	282.726,42	10.447,01	18.307,99	28.755,00
19	281.692,01	561,04	1.036,46	1.597,50	281.692,01	11.008,05	19.344,45	30.352,50
20	280.655,55	558,97	1.038,53	1.597,50	280.655,55	11.567,02	20.382,98	31.950,00
21	279.617,02	556,90	1.040,60	1.597,50	279.617,02	12.123,93	21.423,57	33.547,50
22	278.576,43	554,83	1.042,67	1.597,50	278.576,43	12.678,76	22.466,24	35.145,00
23	277.533,76	552,75	1.044,75	1.597,50	277.533,76	13.231,51	23.510,99	36.742,50
24	276.489,01	550,67	1.046,83	1.597,50	276.489,01	13.782,19	24.557,81	38.340,00
25	275.442,19	548,59	1.048,91	1.597,50	275.442,19	14.330,78	25.606,72	39.937,50
26	274.393,28	546,50	1.051,00	1.597,50	274.393,28	14.877,28	26.657,72	41.535,00
27	273.342,28	544,41	1.053,09	1.597,50	273.342,28	15.421,68	27.710,82	43.132,50
28	272.289,18	542,31	1.055,19	1.597,50	272.289,18	15.963,99	28.766,01	44.730,00
29	271.233,99	540,21	1.057,29	1.597,50	271.233,99	16.504,20	29.823,30	46.327,50
30	270.176,70	538,10	1.059,40	1.597,50	270.176,70	17.042,30	30.882,70	47.925,00
31	269.117,30	535,99	1.061,51	1.597,50	269.117,30	17.578,29	31.944,21	49.522,50
32	268.055,79	533,88	1.063,62	1.597,50	268.055,79	18.112,17	33.007,83	51.120,00
33	266.992,17	531,76	1.065,74	1.597,50	266.992,17	18.643,93	34.073,57	52.717,50
34	265.926,43	529,64	1.067,86	1.597,50	265.926,43	19.173,57	35.141,43	54.315,00
35	264.858,57	527,51	1.069,99	1.597,50	264.858,57	19.701,08	36.211,42	55.912,50
36	263.788,58	525,38	1.072,12	1.597,50	263.788,58	20.226,46	37.283,54	57.510,00
37	262.716,46	523,24	1.074,26	1.597,50	262.716,46	20.749,70	38.357,80	59.107,50
38	261.642,20	521,10	1.076,40	1.597,50	261.642,20	21.270,80	39.434,20	60.705,00
39	260.565,80	518,96	1.078,54	1.597,50	260.565,80	21.789,76	40.512,74	62.302,50
40	259.487,26	516,81	1.080,69	1.597,50	259.487,26	22.306,58	41.593,42	63.900,00
41	258.406,58	514,66	1.082,84	1.597,50	258.406,58	22.821,24	42.676,26	65.497,50
42	257.323,74	512,50	1.085,00	1.597,50	257.323,74	23.333,74	43.761,26	67.095,00
43	256.238,74	510,34	1.087,16	1.597,50	256.238,74	23.844,08	44.848,42	68.692,50
44	255.151,58	508,18	1.089,32	1.597,50	255.151,58	24.352,26	45.937,74	70.290,00
45	254.062,26	506,01	1.091,49	1.597,50	254.062,26	24.858,27	47.029,23	71.887,50
46	252.970,77	503,83	1.093,67	1.597,50	252.970,77	25.362,10	48.122,90	73.485,00
47	251.877,10	501,66	1.095,84	1.597,50	251.877,10	25.863,75	49.218,75	75.082,50
48	250.781,25	499,47	1.098,03	1.597,50	250.781,25	26.363,23	50.316,77	76.680,00
49	249.683,23	497,29	1.100,21	1.597,50	249.683,23	26.860,51	51.416,99	78.277,50
50	248.583,01	495,09	1.102,41	1.597,50	248.583,01	27.355,61	52.519,39	79.875,00
51	247.480,61	492,90	1.104,60	1.597,50	247.480,61	27.848,51	53.623,99	81.472,50
52	246.376,01	490,70	1.106,80	1.597,50	246.376,01	28.339,20	54.730,80	83.070,00
53	245.269,20	488,49	1.109,01	1.597,50	245.269,20	28.827,70	55.839,80	84.667,50
54	244.160,20	486,29	1.111,21	1.597,50	244.160,20	29.313,98	56.951,02	86.265,00
55	243.048,98	484,07	1.113,43	1.597,50	243.048,98	29.798,06	58.064,44	87.862,50
56	241.935,56	481,85	1.115,65	1.597,50	241.935,56	30.279,91	59.180,09	89.460,00
57	240.819,91	479,63	1.117,87	1.597,50	240.819,91	30.759,55	60.297,95	91.057,50
58	239.702,05	477,41	1.120,09	1.597,50	239.702,05	31.236,95	61.418,05	92.655,00
59	238.581,95	475,18	1.122,32	1.597,50	238.581,95	31.712,13	62.540,37	94.252,50
60	237.459,63	472,94	1.124,56	1.597,50	237.459,63	32.185,07	63.664,93	95.850,00
61	236.335,07	470,70	1.126,80	1.597,50	236.335,07	32.655,77	64.791,73	97.447,50
62	235.208,27	468,46	1.129,04	1.597,50	235.208,27	33.124,23	65.920,77	99.045,00
63	234.079,23	466,21	1.131,29	1.597,50	234.079,23	33.590,43	67.052,07	100.642,50
64	232.947,93	463,95	1.133,55	1.597,50	232.947,93	34.054,39	68.185,61	102.240,00
65	231.814,39	461,70	1.135,80	1.597,50	231.814,39	34.516,08	69.321,42	103.837,50
66	230.678,58	459,43	1.138,07	1.597,50	230.678,58	34.975,52	70.459,48	105.435,00
67	229.540,52	457,17	1.140,33	1.597,50	229.540,52	35.432,69	71.599,81	107.032,50
68	228.400,19	454,90	1.142,60	1.597,50	228.400,19	35.887,58	72.742,42	108.630,00
69	227.257,58	452,62	1.144,88	1.597,50	227.257,58	36.340,21	73.887,29	110.227,50
70	226.112,71	450,34	1.147,16	1.597,50	226.112,71	36.790,55	75.034,45	111.825,00
71	224.965,55	448,06	1.149,44	1.597,50	224.965,55	37.238,60	76.183,90	113.422,50
72	223.816,10	445,77	1.151,73	1.597,50	223.816,10	37.684,37	77.335,63	115.020,00
73	222.664,37	443,47	1.154,03	1.597,50	222.664,37	38.127,84	78.489,66	116.617,50
74	221.510,34	441,17	1.156,33	1.597,50	221.510,34	38.569,02	79.645,98	118.215,00
75	220.354,02	438,87	1.158,63	1.597,50	220.354,02	39.007,89	80.804,61	119.812,50
76	219.195,39	436,56	1.160,94	1.597,50	219.195,39	39.444,45	81.965,55	121.410,00
77	218.034,45	434,25	1.163,25	1.597,50	218.034,45	39.878,71	83.128,79	123.007,50
78	216.871,21	431,94	1.165,56	1.597,50	216.871,21	40.310,64	84.294,36	124.605,00
79	215.705,64	429,61	1.167,89	1.597,50	215.705,64	40.740,26	85.462,24	126.202,50
80	214.537,76	427,29	1.170,21	1.597,50	214.537,76	41.167,54	86.632,46	127.800,00
81	213.367,54	424,96	1.172,54	1.597,50	213.367,54	41.592,50	87.805,00	129.397,50
82	212.195,00	422,62	1.174,88	1.597,50	212.195,00	42.015,12	88.979,88	130.995,00
83	211.020,12	420,28	1.177,22	1.597,50	211.020,12	42.435,40	90.157,10	132.592,50
84	209.842,90	417,94	1.179,56	1.597,50	209.842,90	42.853,34	91.336,66	134.190,00
85	208.663,34	415,59	1.181,91	1.597,50	208.663,34	43.268,93	92.518,57	135.787,50
86	207.481,43	413,23	1.184,27	1.597,50	207.481,43	43.682,16	93.702,84	137.385,00
87	206.297,16	410,88	1.186,62	1.597,50	206.297,16	44.093,04	94.889,46	138.982,50
88	205.110,54	408,51	1.188,99	1.597,50	205.110,54	44.501,55	96.078,45	140.580,00
89	203.921,55	406,14	1.191,36	1.597,50	203.921,55	44.907,69	97.269,81	142.177,50
90	202.730,19	403,77	1.193,73	1.597,50	202.730,19	45.311,46	98.463,54	143.775,00
91	201.536,46	401,39	1.196,11	1.597,50	201.536,46	45.712,86	99.659,64	145.372,50
92	200.340,36	399,01	1.198,49	1.597,50	200.340,36	46.111,87	100.858,13	146.970,00
93	199.141,87	396,62	1.200,88	1.597,50	199.141,87	46.508,49	102.059,01	148.567,50
94	197.940,99	394,23	1.203,27	1.597,50	197.940,99	46.902,73	103.262,27	150.165,00
95	196.737,73	391,84	1.205,66	1.597,50	196.737,73	47.294,56	104.467,94	151.762,50
96	195.532,06	389,43	1.208,07	1.597,50	195.532,06	47.684,00	105.676,00	153.360,00
97	194.324,00	387,03	1.210,47	1.597,50	194.324,00	48.071,02	106.886,48	154.957,50
98	193.113,52	384,62	1.212,88	1.597,50	193.113,52	48.455,64	108.099,36	156.555,00
99	191.900,64	382,20	1.215,30	1.597,50	191.900,64	48.837,84	109.314,66	158.152,50
100	190.685,34	379,78	1.217,72	1.597,50	190.685,34	49.217,63	110.532,37	159.750,00
101	189.467,63	377,36	1.220,14	1.597,50	189.467,63	49.594,98	111.752,52	161.347,50
102	188.247,48	374,93	1.222,57	1.597,50	188.247,48	49.969,91	112.975,09	162.945,00
103	187.024,91	372,49	1.225,01	1.597,50	187.024,91	50.342,40	114.200,10	164.542,50
104	185.799,90	370,05	1.227,45	1.597,50	185.799,90	50.712,45	115.427,55	166.140,00
105	184.572,45	367,61	1.229,89	1.597,50	184.572,45	51.080,06	116.657,44	167.737,50
106	183.342,56	365,16	1.232,34	1.597,50	183.342,56	51.445,22	117.889,78	169.335,00
107	182.110,22	362,70	1.234,80	1.597,50	182.110,22	51.807,92	119.124,58	170.932,50
108	180.875,42	360,24	1.237,26	1.597,50	180.875,42	52.168,16	120.361,84	172.530,00
109	179.638,16	357,78	1.239,72	1.597,50	179.638,16	52.525,94	121.601,56	174.127,50
110	178.398,44	355,31	1.242,19	1.597,50	178.398,44	52.881,25	122.843,75	175.725,00
111	177.156,25	352,84	1.244,66	1.597,50	177.156,25	53.234,09	124.088,41	177.322,50
112	175.911,59	350,36	1.247,14	1.597,50	175.911,59	53.584,45	125.335,55	178.920,00
113	174.664,45	347,87	1.249,63	1.597,50	174.664,45	53.932,32	126.585,18	180.517,50
114	173.414,82	345,38	1.252,12	1.597,50	173.414,82	54.277,70	127.837,30	182.115,00
115	172.162,70	342,89	1.254,61	1.597,50	172.162,70	54.620,59	129.091,91	183.712,50
116	170.908,09	340,39	1.257,11	1.597,50	170.908,09	54.960,99	130.349,01	185.310,00
117	169.650,99	337,89	1.259,61	1.597,50	169.650,99	55.298,87	131.608,63	186.907,50
118	168.391,37	335,38	1.262,12	1.597,50	168.391,37	55.634,25	132.870,75	188.505,00
119	167.129,25	332,87	1.264,63	1.597,50	167.129,25	55.967,12	134.135,38	190.102,50
120	165.864,62	330,35	1.267,15	1.597,50	165.864,62	56.297,47	135.402,53	191.700,00
121	164.597,47	327,82	1.269,68	1.597,50	164.597,47	56.625,29	136.672,21	193.297,50
122	163.327,79	325,29	1.272,21	1.597,50	163.327,79	56.950,58	137.944,42	194.895,00
123	162.055,58	322,76	1.274,74	1.597,50	162.055,58	57.273,34	139.219,16	196.492,50
124	160.780,84	320,22	1.277,28	1.597,50	160.780,84	57.593,57	140.496,43	198.090,00
125	159.503,57	317,68	1.279,82	1.597,50	159.503,57	57.911,24	141.776,26	199.687,50
126	158.223,74	315,13	1.282,37	1.597,50	158.223,74	58.226,37	143.058,63	201.285,00
127	156.941,37	312,57	1.284,93	1.597,50	156.941,37	58.538,95	144.343,55	202.882,50
128	155.656,45	310,02	1.287,48	1.597,50	155.656,45	58.848,96	145.631,04	204.480,00
129	154.368,96	307,45	1.290,05	1.597,50	154.368,96	59.156,42	146.921,08	206.077,50
130	153.078,92	304,88	1.292,62	1.597,50	153.078,92	59.461,30	148.213,70	207.675,00
131	151.786,30	302,31	1.295,19	1.597,50	151.786,30	59.763,61	149.508,89	209.272,50
132	150.491,11	299,73	1.297,77	1.597,50	150.491,11	60.063,33	150.806,67	210.870,00
133	149.193,33	297,14	1.300,36	1.597,50	149.193,33	60.360,48	152.107,02	212.467,50
134	147.892,98	294,55	1.302,95	1.597,50	147.892,98	60.655,03	153.409,97	214.065,00
135	146.590,03	291,96	1.305,54	1.597,50	146.590,03	60.946,99	154.715,51	215.662,50
136	145.284,49	289,36	1.308,14	1.597,50	145.284,49	61.236,35	156.023,65	217.260,00
137	143.976,35	286,75	1.310,75	1.597,50	143.976,35	61.523,10	157.334,40	218.857,50
138	142.665,60	284,14	1.313,36	1.597,50	142.665,60	61.807,24	158.647,76	220.455,00
139	141.352,24	281,53	1.315,97	1.597,50	141.352,24	62.088,77	159.963,73	222.052,50
140	140.036,27	278,91	1.318,59	1.597,50	140.036,27	62.367,67	161.282,33	223.650,00
141	138.717,67	276,28	1.321,22	1.597,50	138.717,67	62.643,95	162.603,55	225.247,50
142	137.396,45	273,65	1.323,85	1.597,50	137.396,45	62.917,60	163.927,40	226.845,00
143	136.072,60	271,01	1.326,49	1.597,50	136.072,60	63.188,61	165.253,89	228.442,50
144	134.746,11	268,37	1.329,13	1.597,50	134.746,11	63.456,98	166.583,02	230.040,00
145	133.416,98	265,72	1.331,78	1.597,50	133.416,98	63.722,70	167.914,80	231.637,50
146	132.085,20	263,07	1.334,43	1.597,50	132.085,20	63.985,77	169.249,23	233.235,00
147	130.750,77	260,41	1.337,09	1.597,50	130.750,77	64.246,19	170.586,31	234.832,50
148	129.413,69	257,75	1.339,75	1.597,50	129.413,69	64.503,94	171.926,06	236.430,00
149	128.073,94	255,08	1.342,42	1.597,50	128.073,94	64.759,02	173.268,48	238.027,50
150	126.731,52	252,41	1.345,09	1.597,50	126.731,52	65.011,42	174.613,58	239.625,00
151	125.386,42	249,73	1.347,77	1.597,50	125.386,42	65.261,15	175.961,35	241.222,50
152	124.038,65	247,04	1.350,46	1.597,50	124.038,65	65.508,19	177.311,81	242.820,00
153	122.688,19	244,35	1.353,15	1.597,50	122.688,19	65.752,55	178.664,95	244.417,50
154	121.335,05	241,66	1.355,84	1.597,50	121.335,05	65.994,21	180.020,79	246.015,00
155	119.979,21	238,96	1.358,54	1.597,50	119.979,21	66.233,17	181.379,33	247.612,50
156	118.620,67	236,25	1.361,25	1.597,50	118.620,67	66.469,42	182.740,58	249.210,00
157	117.259,42	233,54	1.363,96	1.597,50	117.259,42	66.702,96	184.104,54	250.807,50
158	115.895,46	230,83	1.366,67	1.597,50	115.895,46	66.933,79	185.471,21	252.405,00
159	114.528,79	228,10	1.369,40	1.597,50	114.528,79	67.161,89	186.840,61	254.002,50
160	113.159,39	225,38	1.372,12	1.597,50	113.159,39	67.387,26	188.212,74	255.600,00
161	111.787,26	222,64	1.374,86	1.597,50	111.787,26	67.609,91	189.587,59	257.197,50
162	110.412,41	219,90	1.377,60	1.597,50	110.412,41	67.829,81	190.965,19	258.795,00
163	109.034,81	217,16	1.380,34	1.597,50	109.034,81	68.046,97	192.345,53	260.392,50
164	107.654,47	214,41	1.383,09	1.597,50	107.654,47	68.261,39	193.728,61	261.990,00
165	106.271,39	211,66	1.385,84	1.597,50	106.271,39	68.473,04	195.114,46	263.587,50
166	104.885,54	208,90	1.388,60	1.597,50	104.885,54	68.681,94	196.503,06	265.185,00
167	103.496,94	206,13	1.391,37	1.597,50	103.496,94	68.888,07	197.894,43	266.782,50
168	102.105,57	203,36	1.394,14	1.597,50	102.105,57	69.091,43	199.288,57	268.380,00
169	100.711,43	200,58	1.396,92	1.597,50	100.711,43	69.292,01	200.685,49	269.977,50
170	99.314,51	197,80	1.399,70	1.597,50	99.314,51	69.489,82	202.085,18	271.575,00
171	97.914,82	195,01	1.402,49	1.597,50	97.914,82	69.684,83	203.487,67	273.172,50
172	96.512,33	192,22	1.405,28	1.597,50	96.512,33	69.877,05	204.892,95	274.770,00
173	95.107,05	189,42	1.408,08	1.597,50	95.107,05	70.066,47	206.301,03	276.367,50
174	93.698,97	186,62	1.410,88	1.597,50	93.698,97	70.253,09	207.711,91	277.965,00
175	92.288,09	183,81	1.413,69	1.597,50	92.288,09	70.436,90	209.125,60	279.562,50
176	90.874,40	180,99	1.416,51	1.597,50	90.874,40	70.617,89	210.542,11	281.160,00
177	89.457,89	178,17	1.419,33	1.597,50	89.457,89	70.796,06	211.961,44	282.757,50
178	88.038,56	175,34	1.422,16	1.597,50	88.038,56	70.971,40	213.383,60	284.355,00
179	86.616,40	172,51	1.424,99	1.597,50	86.616,40	71.143,91	214.808,59	285.952,50
180	85.191,41	169,67	1.427,83	1.597,50	85.191,41	71.313,58	216.236,42	287.550,00
181	83.763,58	166,83	1.430,67	1.597,50	83.763,58	71.480,41	217.667,09	289.147,50
182	82.332,91	163,98	1.433,52	1.597,50	82.332,91	71.644,39	219.100,61	290.745,00
183	80.899,39	161,12	1.436,38	1.597,50	80.899,39	71.805,52	220.536,98	292.342,50
184	79.463,02	158,26	1.439,24	1.597,50	79.463,02	71.963,78	221.976,22	293.940,00
185	78.023,78	155,40	1.442,10	1.597,50	78.023,78	72.119,18	223.418,32	295.537,50
186	76.581,68	152,53	1.444,97	1.597,50	76.581,68	72.271,70	224.863,30	297.135,00
187	75.136,70	149,65	1.447,85	1.597,50	75.136,70	72.421,35	226.311,15	298.732,50
188	73.688,85	146,76	1.450,74	1.597,50	73.688,85	72.568,12	227.761,88	300.330,00
189	72.238,12	143,87	1.453,63	1.597,50	72.238,12	72.711,99	229.215,51	301.927,50
190	70.784,49	140,98	1.456,52	1.597,50	70.784,49	72.852,97	230.672,03	303.525,00
191	69.327,97	138,08	1.459,42	1.597,50	69.327,97	72.991,05	232.131,45	305.122,50
192	67.868,55	135,17	1.462,33	1.597,50	67.868,55	73.126,22	233.593,78	306.720,00
193	66.406,22	132,26	1.465,24	1.597,50	66.406,22	73.258,48	235.059,02	308.317,50
194	64.940,98	129,34	1.468,16	1.597,50	64.940,98	73.387,82	236.527,18	309.915,00
195	63.472,82	126,42	1.471,08	1.597,50	63.472,82	73.514,24	237.998,26	311.512,50
196	62.001,74	123,49	1.474,01	1.597,50	62.001,74	73.637,72	239.472,28	313.110,00
197	60.527,72	120,55	1.476,95	1.597,50	60.527,72	73.758,27	240.949,23	314.707,50
198	59.050,77	117,61	1.479,89	1.597,50	59.050,77	73.875,88	242.429,12	316.305,00
199	57.570,88	114,66	1.482,84	1.597,50	57.570,88	73.990,54	243.911,96	317.902,50
200	56.088,04	111,71	1.485,79	1.597,50	56.088,04	74.102,25	245.397,75	319.500,00
201	54.602,25	108,75	1.488,75	1.597,50	54.602,25	74.211,00	246.886,50	321.097,50
202	53.113,50	105,78	1.491,72	1.597,50	53.113,50	74.316,79	248.378,21	322.695,00
203	51.621,79	102,81	1.494,69	1.597,50	51.621,79	74.419,60	249.872,90	324.292,50
204	50.127,10	99,84	1.497,66	1.597,50	50.127,10	74.519,44	251.370,56	325.890,00
205	48.629,44	96,85	1.500,65	1.597,50	48.629,44	74.616,29	252.871,21	327.487,50
206	47.128,79	93,86	1.503,64	1.597,50	47.128,79	74.710,16	254.374,84	329.085,00
207	45.625,16	90,87	1.506,63	1.597,50	45.625,16	74.801,03	255.881,47	330.682,50
208	44.118,53	87,87	1.509,63	1.597,50	44.118,53	74.888,90	257.391,10	332.280,00
209	42.608,90	84,86	1.512,64	1.597,50	42.608,90	74.973,76	258.903,74	333.877,50
210	41.096,26	81,85	1.515,65	1.597,50	41.096,26	75.055,61	260.419,39	335.475,00
211	39.580,61	78,83	1.518,67	1.597,50	39.580,61	75.134,44	261.938,06	337.072,50
212	38.061,94	75,81	1.521,69	1.597,50	38.061,94	75.210,25	263.459,75	338.670,00
213	36.540,25	72,78	1.524,72	1.597,50	36.540,25	75.283,02	264.984,48	340.267,50
214	35.015,52	69,74	1.527,76	1.597,50	35.015,52	75.352,76	266.512,24	341.865,00
215	33.487,76	66,70	1.530,80	1.597,50	33.487,76	75.419,46	268.043,04	343.462,50
216	31.956,96	63,65	1.533,85	1.597,50	31.956,96	75.483,11	269.576,89	345.060,00
217	30.423,11	60,59	1.536,91	1.597,50	30.423,11	75.543,70	271.113,80	346.657,50
218	28.886,20	57,53	1.539,97	1.597,50	28.886,20	75.601,23	272.653,77	348.255,00
219	27.346,23	54,46	1.543,04	1.597,50	27.346,23	75.655,69	274.196,81	349.852,50
220	25.803,19	51,39	1.546,11	1.597,50	25.803,19	75.707,09	275.742,91	351.450,00
221	24.257,09	48,31	1.549,19	1.597,50	24.257,09	75.755,40	277.292,10	353.047,50
222	22.707,90	45,23	1.552,27	1.597,50	22.707,90	75.800,62	278.844,38	354.645,00
223	21.155,62	42,13	1.555,37	1.597,50	21.155,62	75.842,76	280.399,74	356.242,50
224	19.600,26	39,04	1.558,46	1.597,50	19.600,26	75.881,80	281.958,20	357.840,00
225	18.041,80	35,93	1.561,57	1.597,50	18.041,80	75.917,73	283.519,77	359.437,50
226	16.480,23	32,82	1.564,68	1.597,50	16.480,23	75.950,55	285.084,45	361.035,00
227	14.915,55	29,71	1.567,79	1.597,50	14.915,55	75.980,26	286.652,24	362.632,50
228	13.347,76	26,58	1.570,92	1.597,50	13.347,76	76.006,84	288.223,16	364.230,00
229	11.776,84	23,46	1.574,04	1.597,50	11.776,84	76.030,30	289.797,20	365.827,50
230	10.202,80	20,32	1.577,18	1.597,50	10.202,80	76.050,62	291.374,38	367.425,00
231	8.625,62	17,18	1.580,32	1.597,50	8.625,62	76.067,80	292.954,70	369.022,50
232	7.045,30	14,03	1.583,47	1.597,50	7.045,30	76.081,83	294.538,17	370.620,00
233	5.461,83	10,88	1.586,62	1.597,50	5.461,83	76.092,71	296.124,79	372.217,50
234	3.875,21	7,72	1.589,78	1.597,50	3.875,21	76.100,43	297.714,57	373.815,00
235	2.285,43	4,55	1.592,95	1.597,50	2.285,43	76.104,98	299.307,52	375.412,50
236	692,48	1,38	692,48	692,48	692,48	76.106,36	300.000,00	376.106,36

x

Dr. Klein Baufinanzierung

• 2,41%
• gebundener Sollzins*
• 2,44%
• effektiver Jahreszins*

• 1.602,50€
• Monatsrate

• Gesamtzahlung :376.651,35 EUR
• Tilgungsanteil :300.000,00 EUR
• Zinsanteil :76.651,35 EUR
• Volltilgung nach:19 Jahren und 7 Monaten
• Abschlussrate:63,73 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 190.000,00 EUR; Kreditrate: 451,25 EUR; Gesamtbetrag: 27.075,00 EUR; Anzahl Kreditraten: 60; Laufzeit: 60 Monate; Effektiver Jahreszins: 0,88 %; Gebundener Sollzins: 0,85 %; 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. Der Kreditanbieter ist Dr. Klein Privatkunden AG Postfach 1350
23503 Lübeck

Monat	kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	GESAMT
1	300.000,00	602,50	1.000,00	1.602,50	299.000,00	602,50	1.000,00	1.602,50
2	299.000,00	600,49	1.002,01	1.602,50	299.000,00	1.202,99	2.002,01	3.205,00
3	297.997,99	598,48	1.004,02	1.602,50	297.997,99	1.801,47	3.006,03	4.807,50
4	296.993,97	596,46	1.006,04	1.602,50	296.993,97	2.397,93	4.012,07	6.410,00
5	295.987,93	594,44	1.008,06	1.602,50	295.987,93	2.992,38	5.020,12	8.012,50
6	294.979,88	592,42	1.010,08	1.602,50	294.979,88	3.584,79	6.030,21	9.615,00
7	293.969,79	590,39	1.012,11	1.602,50	293.969,79	4.175,18	7.042,32	11.217,50
8	292.957,68	588,36	1.014,14	1.602,50	292.957,68	4.763,54	8.056,46	12.820,00
9	291.943,54	586,32	1.016,18	1.602,50	291.943,54	5.349,86	9.072,64	14.422,50
10	290.927,36	584,28	1.018,22	1.602,50	290.927,36	5.934,14	10.090,86	16.025,00
11	289.909,14	582,23	1.020,27	1.602,50	289.909,14	6.516,37	11.111,13	17.627,50
12	288.888,87	580,19	1.022,31	1.602,50	288.888,87	7.096,56	12.133,44	19.230,00
13	287.866,56	578,13	1.024,37	1.602,50	287.866,56	7.674,69	13.157,81	20.832,50
14	286.842,19	576,07	1.026,43	1.602,50	286.842,19	8.250,77	14.184,23	22.435,00
15	285.815,77	574,01	1.028,49	1.602,50	285.815,77	8.824,78	15.212,72	24.037,50
16	284.787,28	571,95	1.030,55	1.602,50	284.787,28	9.396,73	16.243,27	25.640,00
17	283.756,73	569,88	1.032,62	1.602,50	283.756,73	9.966,60	17.275,90	27.242,50
18	282.724,10	567,80	1.034,70	1.602,50	282.724,10	10.534,41	18.310,59	28.845,00
19	281.689,41	565,73	1.036,77	1.602,50	281.689,41	11.100,14	19.347,36	30.447,50
20	280.652,64	563,64	1.038,86	1.602,50	280.652,64	11.663,78	20.386,22	32.050,00
21	279.613,78	561,56	1.040,94	1.602,50	279.613,78	12.225,34	21.427,16	33.652,50
22	278.572,84	559,47	1.043,03	1.602,50	278.572,84	12.784,80	22.470,20	35.255,00
23	277.529,80	557,37	1.045,13	1.602,50	277.529,80	13.342,18	23.515,32	36.857,50
24	276.484,68	555,27	1.047,23	1.602,50	276.484,68	13.897,45	24.562,55	38.460,00
25	275.437,45	553,17	1.049,33	1.602,50	275.437,45	14.450,62	25.611,88	40.062,50
26	274.388,12	551,06	1.051,44	1.602,50	274.388,12	15.001,68	26.663,32	41.665,00
27	273.336,68	548,95	1.053,55	1.602,50	273.336,68	15.550,63	27.716,87	43.267,50
28	272.283,13	546,84	1.055,66	1.602,50	272.283,13	16.097,47	28.772,53	44.870,00
29	271.227,47	544,72	1.057,78	1.602,50	271.227,47	16.642,18	29.830,32	46.472,50
30	270.169,68	542,59	1.059,91	1.602,50	270.169,68	17.184,78	30.890,22	48.075,00
31	269.109,78	540,46	1.062,04	1.602,50	269.109,78	17.725,24	31.952,26	49.677,50
32	268.047,74	538,33	1.064,17	1.602,50	268.047,74	18.263,57	33.016,43	51.280,00
33	266.983,57	536,19	1.066,31	1.602,50	266.983,57	18.799,76	34.082,74	52.882,50
34	265.917,26	534,05	1.068,45	1.602,50	265.917,26	19.333,81	35.151,19	54.485,00
35	264.848,81	531,90	1.070,60	1.602,50	264.848,81	19.865,71	36.221,79	56.087,50
36	263.778,21	529,75	1.072,75	1.602,50	263.778,21	20.395,47	37.294,53	57.690,00
37	262.705,47	527,60	1.074,90	1.602,50	262.705,47	20.923,07	38.369,43	59.292,50
38	261.630,57	525,44	1.077,06	1.602,50	261.630,57	21.448,51	39.446,49	60.895,00
39	260.553,51	523,28	1.079,22	1.602,50	260.553,51	21.971,79	40.525,71	62.497,50
40	259.474,29	521,11	1.081,39	1.602,50	259.474,29	22.492,90	41.607,10	64.100,00
41	258.392,90	518,94	1.083,56	1.602,50	258.392,90	23.011,84	42.690,66	65.702,50
42	257.309,34	516,76	1.085,74	1.602,50	257.309,34	23.528,60	43.776,40	67.305,00
43	256.223,60	514,58	1.087,92	1.602,50	256.223,60	24.043,18	44.864,32	68.907,50
44	255.135,68	512,40	1.090,10	1.602,50	255.135,68	24.555,58	45.954,42	70.510,00
45	254.045,58	510,21	1.092,29	1.602,50	254.045,58	25.065,79	47.046,71	72.112,50
46	252.953,29	508,01	1.094,49	1.602,50	252.953,29	25.573,80	48.141,20	73.715,00
47	251.858,80	505,82	1.096,68	1.602,50	251.858,80	26.079,62	49.237,88	75.317,50
48	250.762,12	503,61	1.098,89	1.602,50	250.762,12	26.583,23	50.336,77	76.920,00
49	249.663,23	501,41	1.101,09	1.602,50	249.663,23	27.084,64	51.437,86	78.522,50
50	248.562,14	499,20	1.103,30	1.602,50	248.562,14	27.583,84	52.541,16	80.125,00
51	247.458,84	496,98	1.105,52	1.602,50	247.458,84	28.080,82	53.646,68	81.727,50
52	246.353,32	494,76	1.107,74	1.602,50	246.353,32	28.575,58	54.754,42	83.330,00
53	245.245,58	492,53	1.109,97	1.602,50	245.245,58	29.068,11	55.864,39	84.932,50
54	244.135,61	490,31	1.112,19	1.602,50	244.135,61	29.558,42	56.976,58	86.535,00
55	243.023,42	488,07	1.114,43	1.602,50	243.023,42	30.046,49	58.091,01	88.137,50
56	241.908,99	485,83	1.116,67	1.602,50	241.908,99	30.532,32	59.207,68	89.740,00
57	240.792,32	483,59	1.118,91	1.602,50	240.792,32	31.015,91	60.326,59	91.342,50
58	239.673,41	481,34	1.121,16	1.602,50	239.673,41	31.497,26	61.447,74	92.945,00
59	238.552,26	479,09	1.123,41	1.602,50	238.552,26	31.976,35	62.571,15	94.547,50
60	237.428,85	476,84	1.125,66	1.602,50	237.428,85	32.453,19	63.696,81	96.150,00
61	236.303,19	474,58	1.127,92	1.602,50	236.303,19	32.927,76	64.824,74	97.752,50
62	235.175,26	472,31	1.130,19	1.602,50	235.175,26	33.400,07	65.954,93	99.355,00
63	234.045,07	470,04	1.132,46	1.602,50	234.045,07	33.870,11	67.087,39	100.957,50
64	232.912,61	467,77	1.134,73	1.602,50	232.912,61	34.337,88	68.222,12	102.560,00
65	231.777,88	465,49	1.137,01	1.602,50	231.777,88	34.803,37	69.359,13	104.162,50
66	230.640,87	463,20	1.139,30	1.602,50	230.640,87	35.266,57	70.498,43	105.765,00
67	229.501,57	460,92	1.141,58	1.602,50	229.501,57	35.727,49	71.640,01	107.367,50
68	228.359,99	458,62	1.143,88	1.602,50	228.359,99	36.186,11	72.783,89	108.970,00
69	227.216,11	456,33	1.146,17	1.602,50	227.216,11	36.642,43	73.930,07	110.572,50
70	226.069,93	454,02	1.148,48	1.602,50	226.069,93	37.096,46	75.078,54	112.175,00
71	224.921,46	451,72	1.150,78	1.602,50	224.921,46	37.548,18	76.229,32	113.777,50
72	223.770,68	449,41	1.153,09	1.602,50	223.770,68	37.997,58	77.382,42	115.380,00
73	222.617,58	447,09	1.155,41	1.602,50	222.617,58	38.444,67	78.537,83	116.982,50
74	221.462,17	444,77	1.157,73	1.602,50	221.462,17	38.889,44	79.695,56	118.585,00
75	220.304,44	442,44	1.160,06	1.602,50	220.304,44	39.331,89	80.855,61	120.187,50
76	219.144,39	440,11	1.162,39	1.602,50	219.144,39	39.772,00	82.018,00	121.790,00
77	217.982,00	437,78	1.164,72	1.602,50	217.982,00	40.209,78	83.182,72	123.392,50
78	216.817,28	435,44	1.167,06	1.602,50	216.817,28	40.645,22	84.349,78	124.995,00
79	215.650,22	433,10	1.169,40	1.602,50	215.650,22	41.078,32	85.519,18	126.597,50
80	214.480,82	430,75	1.171,75	1.602,50	214.480,82	41.509,07	86.690,93	128.200,00
81	213.309,07	428,40	1.174,10	1.602,50	213.309,07	41.937,47	87.865,03	129.802,50
82	212.134,97	426,04	1.176,46	1.602,50	212.134,97	42.363,50	89.041,50	131.405,00
83	210.958,50	423,67	1.178,83	1.602,50	210.958,50	42.787,18	90.220,32	133.007,50
84	209.779,68	421,31	1.181,19	1.602,50	209.779,68	43.208,49	91.401,51	134.610,00
85	208.598,49	418,94	1.183,56	1.602,50	208.598,49	43.627,42	92.585,08	136.212,50
86	207.414,92	416,56	1.185,94	1.602,50	207.414,92	44.043,98	93.771,02	137.815,00
87	206.228,98	414,18	1.188,32	1.602,50	206.228,98	44.458,16	94.959,34	139.417,50
88	205.040,66	411,79	1.190,71	1.602,50	205.040,66	44.869,95	96.150,05	141.020,00
89	203.849,95	409,40	1.193,10	1.602,50	203.849,95	45.279,34	97.343,16	142.622,50
90	202.656,84	407,00	1.195,50	1.602,50	202.656,84	45.686,35	98.538,65	144.225,00
91	201.461,35	404,60	1.197,90	1.602,50	201.461,35	46.090,95	99.736,55	145.827,50
92	200.263,45	402,20	1.200,30	1.602,50	200.263,45	46.493,14	100.936,86	147.430,00
93	199.063,14	399,79	1.202,71	1.602,50	199.063,14	46.892,93	102.139,57	149.032,50
94	197.860,43	397,37	1.205,13	1.602,50	197.860,43	47.290,30	103.344,70	150.635,00
95	196.655,30	394,95	1.207,55	1.602,50	196.655,30	47.685,25	104.552,25	152.237,50
96	195.447,75	392,52	1.209,98	1.602,50	195.447,75	48.077,77	105.762,23	153.840,00
97	194.237,77	390,09	1.212,41	1.602,50	194.237,77	48.467,87	106.974,63	155.442,50
98	193.025,37	387,66	1.214,84	1.602,50	193.025,37	48.855,53	108.189,47	157.045,00
99	191.810,53	385,22	1.217,28	1.602,50	191.810,53	49.240,75	109.406,75	158.647,50
100	190.593,25	382,77	1.219,73	1.602,50	190.593,25	49.623,52	110.626,48	160.250,00
101	189.373,52	380,33	1.222,17	1.602,50	189.373,52	50.003,85	111.848,65	161.852,50
102	188.151,35	377,87	1.224,63	1.602,50	188.151,35	50.381,72	113.073,28	163.455,00
103	186.926,72	375,41	1.227,09	1.602,50	186.926,72	50.757,13	114.300,37	165.057,50
104	185.699,63	372,95	1.229,55	1.602,50	185.699,63	51.130,07	115.529,93	166.660,00
105	184.470,07	370,48	1.232,02	1.602,50	184.470,07	51.500,55	116.761,95	168.262,50
106	183.238,05	368,00	1.234,50	1.602,50	183.238,05	51.868,55	117.996,45	169.865,00
107	182.003,55	365,52	1.236,98	1.602,50	182.003,55	52.234,08	119.233,42	171.467,50
108	180.766,58	363,04	1.239,46	1.602,50	180.766,58	52.597,12	120.472,88	173.070,00
109	179.527,12	360,55	1.241,95	1.602,50	179.527,12	52.957,67	121.714,83	174.672,50
110	178.285,17	358,06	1.244,44	1.602,50	178.285,17	53.315,72	122.959,28	176.275,00
111	177.040,72	355,56	1.246,94	1.602,50	177.040,72	53.671,28	124.206,22	177.877,50
112	175.793,78	353,05	1.249,45	1.602,50	175.793,78	54.024,33	125.455,67	179.480,00
113	174.544,33	350,54	1.251,96	1.602,50	174.544,33	54.374,88	126.707,62	181.082,50
114	173.292,38	348,03	1.254,47	1.602,50	173.292,38	54.722,91	127.962,09	182.685,00
115	172.037,91	345,51	1.256,99	1.602,50	172.037,91	55.068,42	129.219,08	184.287,50
116	170.780,92	342,99	1.259,51	1.602,50	170.780,92	55.411,40	130.478,60	185.890,00
117	169.521,40	340,46	1.262,04	1.602,50	169.521,40	55.751,86	131.740,64	187.492,50
118	168.259,36	337,92	1.264,58	1.602,50	168.259,36	56.089,78	133.005,22	189.095,00
119	166.994,78	335,38	1.267,12	1.602,50	166.994,78	56.425,16	134.272,34	190.697,50
120	165.727,66	332,84	1.269,66	1.602,50	165.727,66	56.757,99	135.542,01	192.300,00
121	164.457,99	330,29	1.272,21	1.602,50	164.457,99	57.088,28	136.814,22	193.902,50
122	163.185,78	327,73	1.274,77	1.602,50	163.185,78	57.416,01	138.088,99	195.505,00
123	161.911,01	325,17	1.277,33	1.602,50	161.911,01	57.741,18	139.366,32	197.107,50
124	160.633,68	322,61	1.279,89	1.602,50	160.633,68	58.063,79	140.646,21	198.710,00
125	159.353,79	320,04	1.282,46	1.602,50	159.353,79	58.383,82	141.928,68	200.312,50
126	158.071,32	317,46	1.285,04	1.602,50	158.071,32	58.701,28	143.213,72	201.915,00
127	156.786,28	314,88	1.287,62	1.602,50	156.786,28	59.016,16	144.501,34	203.517,50
128	155.498,66	312,29	1.290,21	1.602,50	155.498,66	59.328,46	145.791,54	205.120,00
129	154.208,46	309,70	1.292,80	1.602,50	154.208,46	59.638,16	147.084,34	206.722,50
130	152.915,66	307,11	1.295,39	1.602,50	152.915,66	59.945,26	148.379,74	208.325,00
131	151.620,26	304,50	1.298,00	1.602,50	151.620,26	60.249,77	149.677,73	209.927,50
132	150.322,27	301,90	1.300,60	1.602,50	150.322,27	60.551,67	150.978,33	211.530,00
133	149.021,67	299,29	1.303,21	1.602,50	149.021,67	60.850,95	152.281,55	213.132,50
134	147.718,45	296,67	1.305,83	1.602,50	147.718,45	61.147,62	153.587,38	214.735,00
135	146.412,62	294,05	1.308,45	1.602,50	146.412,62	61.441,66	154.895,84	216.337,50
136	145.104,16	291,42	1.311,08	1.602,50	145.104,16	61.733,08	156.206,92	217.940,00
137	143.793,08	288,78	1.313,72	1.602,50	143.793,08	62.021,87	157.520,63	219.542,50
138	142.479,37	286,15	1.316,35	1.602,50	142.479,37	62.308,01	158.836,99	221.145,00
139	141.163,01	283,50	1.319,00	1.602,50	141.163,01	62.591,51	160.155,99	222.747,50
140	139.844,01	280,85	1.321,65	1.602,50	139.844,01	62.872,37	161.477,63	224.350,00
141	138.522,37	278,20	1.324,30	1.602,50	138.522,37	63.150,57	162.801,93	225.952,50
142	137.198,07	275,54	1.326,96	1.602,50	137.198,07	63.426,11	164.128,89	227.555,00
143	135.871,11	272,87	1.329,63	1.602,50	135.871,11	63.698,98	165.458,52	229.157,50
144	134.541,48	270,20	1.332,30	1.602,50	134.541,48	63.969,19	166.790,81	230.760,00
145	133.209,19	267,53	1.334,97	1.602,50	133.209,19	64.236,71	168.125,79	232.362,50
146	131.874,21	264,85	1.337,65	1.602,50	131.874,21	64.501,56	169.463,44	233.965,00
147	130.536,56	262,16	1.340,34	1.602,50	130.536,56	64.763,72	170.803,78	235.567,50
148	129.196,22	259,47	1.343,03	1.602,50	129.196,22	65.023,19	172.146,81	237.170,00
149	127.853,19	256,77	1.345,73	1.602,50	127.853,19	65.279,96	173.492,54	238.772,50
150	126.507,46	254,07	1.348,43	1.602,50	126.507,46	65.534,03	174.840,97	240.375,00
151	125.159,03	251,36	1.351,14	1.602,50	125.159,03	65.785,39	176.192,11	241.977,50
152	123.807,89	248,65	1.353,85	1.602,50	123.807,89	66.034,04	177.545,96	243.580,00
153	122.454,04	245,93	1.356,57	1.602,50	122.454,04	66.279,97	178.902,53	245.182,50
154	121.097,47	243,20	1.359,30	1.602,50	121.097,47	66.523,17	180.261,83	246.785,00
155	119.738,17	240,47	1.362,03	1.602,50	119.738,17	66.763,65	181.623,85	248.387,50
156	118.376,15	237,74	1.364,76	1.602,50	118.376,15	67.001,39	182.988,61	249.990,00
157	117.011,39	235,00	1.367,50	1.602,50	117.011,39	67.236,38	184.356,12	251.592,50
158	115.643,88	232,25	1.370,25	1.602,50	115.643,88	67.468,64	185.726,36	253.195,00
159	114.273,64	229,50	1.373,00	1.602,50	114.273,64	67.698,13	187.099,37	254.797,50
160	112.900,63	226,74	1.375,76	1.602,50	112.900,63	67.924,88	188.475,12	256.400,00
161	111.524,88	223,98	1.378,52	1.602,50	111.524,88	68.148,86	189.853,64	258.002,50
162	110.146,36	221,21	1.381,29	1.602,50	110.146,36	68.370,07	191.234,93	259.605,00
163	108.765,07	218,44	1.384,06	1.602,50	108.765,07	68.588,50	192.619,00	261.207,50
164	107.381,00	215,66	1.386,84	1.602,50	107.381,00	68.804,16	194.005,84	262.810,00
165	105.994,16	212,87	1.389,63	1.602,50	105.994,16	69.017,03	195.395,47	264.412,50
166	104.604,53	210,08	1.392,42	1.602,50	104.604,53	69.227,11	196.787,89	266.015,00
167	103.212,11	207,28	1.395,22	1.602,50	103.212,11	69.434,40	198.183,10	267.617,50
168	101.816,90	204,48	1.398,02	1.602,50	101.816,90	69.638,88	199.581,12	269.220,00
169	100.418,88	201,67	1.400,83	1.602,50	100.418,88	69.840,55	200.981,95	270.822,50
170	99.018,05	198,86	1.403,64	1.602,50	99.018,05	70.039,41	202.385,59	272.425,00
171	97.614,41	196,04	1.406,46	1.602,50	97.614,41	70.235,46	203.792,04	274.027,50
172	96.207,96	193,22	1.409,28	1.602,50	96.207,96	70.428,67	205.201,33	275.630,00
173	94.798,67	190,39	1.412,11	1.602,50	94.798,67	70.619,06	206.613,44	277.232,50
174	93.386,56	187,55	1.414,95	1.602,50	93.386,56	70.806,61	208.028,39	278.835,00
175	91.971,61	184,71	1.417,79	1.602,50	91.971,61	70.991,32	209.446,18	280.437,50
176	90.553,82	181,86	1.420,64	1.602,50	90.553,82	71.173,19	210.866,81	282.040,00
177	89.133,19	179,01	1.423,49	1.602,50	89.133,19	71.352,19	212.290,31	283.642,50
178	87.709,69	176,15	1.426,35	1.602,50	87.709,69	71.528,34	213.716,66	285.245,00
179	86.283,34	173,29	1.429,21	1.602,50	86.283,34	71.701,63	215.145,87	286.847,50
180	84.854,13	170,42	1.432,08	1.602,50	84.854,13	71.872,05	216.577,95	288.450,00
181	83.422,05	167,54	1.434,96	1.602,50	83.422,05	72.039,59	218.012,91	290.052,50
182	81.987,09	164,66	1.437,84	1.602,50	81.987,09	72.204,24	219.450,76	291.655,00
183	80.549,24	161,77	1.440,73	1.602,50	80.549,24	72.366,01	220.891,49	293.257,50
184	79.108,51	158,88	1.443,62	1.602,50	79.108,51	72.524,89	222.335,11	294.860,00
185	77.664,89	155,98	1.446,52	1.602,50	77.664,89	72.680,87	223.781,63	296.462,50
186	76.218,37	153,07	1.449,43	1.602,50	76.218,37	72.833,94	225.231,06	298.065,00
187	74.768,94	150,16	1.452,34	1.602,50	74.768,94	72.984,10	226.683,40	299.667,50
188	73.316,60	147,24	1.455,26	1.602,50	73.316,60	73.131,34	228.138,66	301.270,00
189	71.861,34	144,32	1.458,18	1.602,50	71.861,34	73.275,66	229.596,84	302.872,50
190	70.403,16	141,39	1.461,11	1.602,50	70.403,16	73.417,06	231.057,94	304.475,00
191	68.942,06	138,46	1.464,04	1.602,50	68.942,06	73.555,52	232.521,98	306.077,50
192	67.478,02	135,52	1.466,98	1.602,50	67.478,02	73.691,03	233.988,97	307.680,00
193	66.011,03	132,57	1.469,93	1.602,50	66.011,03	73.823,61	235.458,89	309.282,50
194	64.541,11	129,62	1.472,88	1.602,50	64.541,11	73.953,23	236.931,77	310.885,00
195	63.068,23	126,66	1.475,84	1.602,50	63.068,23	74.079,89	238.407,61	312.487,50
196	61.592,39	123,70	1.478,80	1.602,50	61.592,39	74.203,59	239.886,41	314.090,00
197	60.113,59	120,73	1.481,77	1.602,50	60.113,59	74.324,31	241.368,19	315.692,50
198	58.631,81	117,75	1.484,75	1.602,50	58.631,81	74.442,07	242.852,93	317.295,00
199	57.147,07	114,77	1.487,73	1.602,50	57.147,07	74.556,84	244.340,66	318.897,50
200	55.659,34	111,78	1.490,72	1.602,50	55.659,34	74.668,62	245.831,38	320.500,00
201	54.168,62	108,79	1.493,71	1.602,50	54.168,62	74.777,41	247.325,09	322.102,50
202	52.674,91	105,79	1.496,71	1.602,50	52.674,91	74.883,20	248.821,80	323.705,00
203	51.178,20	102,78	1.499,72	1.602,50	51.178,20	74.985,98	250.321,52	325.307,50
204	49.678,48	99,77	1.502,73	1.602,50	49.678,48	75.085,75	251.824,25	326.910,00
205	48.175,75	96,75	1.505,75	1.602,50	48.175,75	75.182,50	253.330,00	328.512,50
206	46.670,00	93,73	1.508,77	1.602,50	46.670,00	75.276,23	254.838,77	330.115,00
207	45.161,23	90,70	1.511,80	1.602,50	45.161,23	75.366,93	256.350,57	331.717,50
208	43.649,43	87,66	1.514,84	1.602,50	43.649,43	75.454,59	257.865,41	333.320,00
209	42.134,59	84,62	1.517,88	1.602,50	42.134,59	75.539,21	259.383,29	334.922,50
210	40.616,71	81,57	1.520,93	1.602,50	40.616,71	75.620,79	260.904,21	336.525,00
211	39.095,79	78,52	1.523,98	1.602,50	39.095,79	75.699,30	262.428,20	338.127,50
212	37.571,80	75,46	1.527,04	1.602,50	37.571,80	75.774,76	263.955,24	339.730,00
213	36.044,76	72,39	1.530,11	1.602,50	36.044,76	75.847,15	265.485,35	341.332,50
214	34.514,65	69,32	1.533,18	1.602,50	34.514,65	75.916,47	267.018,53	342.935,00
215	32.981,47	66,24	1.536,26	1.602,50	32.981,47	75.982,71	268.554,79	344.537,50
216	31.445,21	63,15	1.539,35	1.602,50	31.445,21	76.045,86	270.094,14	346.140,00
217	29.905,86	60,06	1.542,44	1.602,50	29.905,86	76.105,92	271.636,58	347.742,50
218	28.363,42	56,96	1.545,54	1.602,50	28.363,42	76.162,88	273.182,12	349.345,00
219	26.817,88	53,86	1.548,64	1.602,50	26.817,88	76.216,74	274.730,76	350.947,50
220	25.269,24	50,75	1.551,75	1.602,50	25.269,24	76.267,49	276.282,51	352.550,00
221	23.717,49	47,63	1.554,87	1.602,50	23.717,49	76.315,12	277.837,38	354.152,50
222	22.162,62	44,51	1.557,99	1.602,50	22.162,62	76.359,63	279.395,37	355.755,00
223	20.604,63	41,38	1.561,12	1.602,50	20.604,63	76.401,01	280.956,49	357.357,50
224	19.043,51	38,25	1.564,25	1.602,50	19.043,51	76.439,26	282.520,74	358.960,00
225	17.479,26	35,10	1.567,40	1.602,50	17.479,26	76.474,36	284.088,14	360.562,50
226	15.911,86	31,96	1.570,54	1.602,50	15.911,86	76.506,32	285.658,68	362.165,00
227	14.341,32	28,80	1.573,70	1.602,50	14.341,32	76.535,12	287.232,38	363.767,50
228	12.767,62	25,64	1.576,86	1.602,50	12.767,62	76.560,76	288.809,24	365.370,00
229	11.190,76	22,47	1.580,03	1.602,50	11.190,76	76.583,24	290.389,26	366.972,50
230	9.610,74	19,30	1.583,20	1.602,50	9.610,74	76.602,54	291.972,46	368.575,00
231	8.027,54	16,12	1.586,38	1.602,50	8.027,54	76.618,66	293.558,84	370.177,50
232	6.441,16	12,94	1.589,56	1.602,50	6.441,16	76.631,60	295.148,40	371.780,00
233	4.851,60	9,74	1.592,76	1.602,50	4.851,60	76.641,34	296.741,16	373.382,50
234	3.258,84	6,54	1.595,96	1.602,50	3.258,84	76.647,89	298.337,11	374.985,00
235	1.662,89	3,34	1.599,16	1.602,50	1.662,89	76.651,23	299.936,27	376.587,50
236	63,73	0,13	63,73	63,73	63,73	76.651,35	300.000,00	376.651,35

x

CE-Baufinanz Baufinanzierung

• 2,50%
• gebundener Sollzins*
• 2,53%
• effektiver Jahreszins*

• 1.625,00€
• Monatsrate

• Gesamtzahlung :379.090,78 EUR
• Tilgungsanteil :300.000,00 EUR
• Zinsanteil :79.090,78 EUR
• Volltilgung nach:19 Jahren und 5 Monaten
• Abschlussrate:464,81 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 300.000,00 EUR; Kreditrate: 1.125,00 EUR; Gesamtbetrag: 135.000,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 1,51 %; Gebundener Sollzins: 1,50 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Der Kreditanbieter ist CE-Baufinanz GmbH Steenkamp 37
22607 Hamburg

Monat	kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	GESAMT
1	300.000,00	625,00	1.000,00	1.625,00	299.000,00	625,00	1.000,00	1.625,00
2	299.000,00	622,92	1.002,08	1.625,00	299.000,00	1.247,92	2.002,08	3.250,00
3	297.997,92	620,83	1.004,17	1.625,00	297.997,92	1.868,75	3.006,25	4.875,00
4	296.993,75	618,74	1.006,26	1.625,00	296.993,75	2.487,48	4.012,52	6.500,00
5	295.987,48	616,64	1.008,36	1.625,00	295.987,48	3.104,12	5.020,88	8.125,00
6	294.979,12	614,54	1.010,46	1.625,00	294.979,12	3.718,66	6.031,34	9.750,00
7	293.968,66	612,43	1.012,57	1.625,00	293.968,66	4.331,10	7.043,90	11.375,00
8	292.956,10	610,33	1.014,67	1.625,00	292.956,10	4.941,42	8.058,58	13.000,00
9	291.941,42	608,21	1.016,79	1.625,00	291.941,42	5.549,63	9.075,37	14.625,00
10	290.924,63	606,09	1.018,91	1.625,00	290.924,63	6.155,73	10.094,27	16.250,00
11	289.905,73	603,97	1.021,03	1.625,00	289.905,73	6.759,70	11.115,30	17.875,00
12	288.884,70	601,84	1.023,16	1.625,00	288.884,70	7.361,54	12.138,46	19.500,00
13	287.861,54	599,71	1.025,29	1.625,00	287.861,54	7.961,25	13.163,75	21.125,00
14	286.836,25	597,58	1.027,42	1.625,00	286.836,25	8.558,83	14.191,17	22.750,00
15	285.808,83	595,44	1.029,56	1.625,00	285.808,83	9.154,26	15.220,74	24.375,00
16	284.779,26	593,29	1.031,71	1.625,00	284.779,26	9.747,55	16.252,45	26.000,00
17	283.747,55	591,14	1.033,86	1.625,00	283.747,55	10.338,69	17.286,31	27.625,00
18	282.713,69	588,99	1.036,01	1.625,00	282.713,69	10.927,68	18.322,32	29.250,00
19	281.677,68	586,83	1.038,17	1.625,00	281.677,68	11.514,51	19.360,49	30.875,00
20	280.639,51	584,67	1.040,33	1.625,00	280.639,51	12.099,17	20.400,83	32.500,00
21	279.599,17	582,50	1.042,50	1.625,00	279.599,17	12.681,67	21.443,33	34.125,00
22	278.556,67	580,33	1.044,67	1.625,00	278.556,67	13.262,00	22.488,00	35.750,00
23	277.512,00	578,15	1.046,85	1.625,00	277.512,00	13.840,15	23.534,85	37.375,00
24	276.465,15	575,97	1.049,03	1.625,00	276.465,15	14.416,12	24.583,88	39.000,00
25	275.416,12	573,78	1.051,22	1.625,00	275.416,12	14.989,90	25.635,10	40.625,00
26	274.364,90	571,59	1.053,41	1.625,00	274.364,90	15.561,50	26.688,50	42.250,00
27	273.311,50	569,40	1.055,60	1.625,00	273.311,50	16.130,89	27.744,11	43.875,00
28	272.255,89	567,20	1.057,80	1.625,00	272.255,89	16.698,09	28.801,91	45.500,00
29	271.198,09	565,00	1.060,00	1.625,00	271.198,09	17.263,09	29.861,91	47.125,00
30	270.138,09	562,79	1.062,21	1.625,00	270.138,09	17.825,88	30.924,12	48.750,00
31	269.075,88	560,57	1.064,43	1.625,00	269.075,88	18.386,45	31.988,55	50.375,00
32	268.011,45	558,36	1.066,64	1.625,00	268.011,45	18.944,81	33.055,19	52.000,00
33	266.944,81	556,14	1.068,86	1.625,00	266.944,81	19.500,94	34.124,06	53.625,00
34	265.875,94	553,91	1.071,09	1.625,00	265.875,94	20.054,85	35.195,15	55.250,00
35	264.804,85	551,68	1.073,32	1.625,00	264.804,85	20.606,53	36.268,47	56.875,00
36	263.731,53	549,44	1.075,56	1.625,00	263.731,53	21.155,97	37.344,03	58.500,00
37	262.655,97	547,20	1.077,80	1.625,00	262.655,97	21.703,17	38.421,83	60.125,00
38	261.578,17	544,95	1.080,05	1.625,00	261.578,17	22.248,13	39.501,87	61.750,00
39	260.498,13	542,70	1.082,30	1.625,00	260.498,13	22.790,83	40.584,17	63.375,00
40	259.415,83	540,45	1.084,55	1.625,00	259.415,83	23.331,28	41.668,72	65.000,00
41	258.331,28	538,19	1.086,81	1.625,00	258.331,28	23.869,47	42.755,53	66.625,00
42	257.244,47	535,93	1.089,07	1.625,00	257.244,47	24.405,40	43.844,60	68.250,00
43	256.155,40	533,66	1.091,34	1.625,00	256.155,40	24.939,05	44.935,95	69.875,00
44	255.064,05	531,38	1.093,62	1.625,00	255.064,05	25.470,44	46.029,56	71.500,00
45	253.970,44	529,11	1.095,89	1.625,00	253.970,44	25.999,54	47.125,46	73.125,00
46	252.874,54	526,82	1.098,18	1.625,00	252.874,54	26.526,36	48.223,64	74.750,00
47	251.776,36	524,53	1.100,47	1.625,00	251.776,36	27.050,90	49.324,10	76.375,00
48	250.675,90	522,24	1.102,76	1.625,00	250.675,90	27.573,14	50.426,86	78.000,00
49	249.573,14	519,94	1.105,06	1.625,00	249.573,14	28.093,08	51.531,92	79.625,00
50	248.468,08	517,64	1.107,36	1.625,00	248.468,08	28.610,72	52.639,28	81.250,00
51	247.360,72	515,33	1.109,67	1.625,00	247.360,72	29.126,06	53.748,94	82.875,00
52	246.251,06	513,02	1.111,98	1.625,00	246.251,06	29.639,08	54.860,92	84.500,00
53	245.139,08	510,71	1.114,29	1.625,00	245.139,08	30.149,79	55.975,21	86.125,00
54	244.024,79	508,38	1.116,62	1.625,00	244.024,79	30.658,17	57.091,83	87.750,00
55	242.908,17	506,06	1.118,94	1.625,00	242.908,17	31.164,23	58.210,77	89.375,00
56	241.789,23	503,73	1.121,27	1.625,00	241.789,23	31.667,96	59.332,04	91.000,00
57	240.667,96	501,39	1.123,61	1.625,00	240.667,96	32.169,35	60.455,65	92.625,00
58	239.544,35	499,05	1.125,95	1.625,00	239.544,35	32.668,40	61.581,60	94.250,00
59	238.418,40	496,71	1.128,29	1.625,00	238.418,40	33.165,11	62.709,89	95.875,00
60	237.290,11	494,35	1.130,65	1.625,00	237.290,11	33.659,46	63.840,54	97.500,00
61	236.159,46	492,00	1.133,00	1.625,00	236.159,46	34.151,46	64.973,54	99.125,00
62	235.026,46	489,64	1.135,36	1.625,00	235.026,46	34.641,10	66.108,90	100.750,00
63	233.891,10	487,27	1.137,73	1.625,00	233.891,10	35.128,37	67.246,63	102.375,00
64	232.753,37	484,90	1.140,10	1.625,00	232.753,37	35.613,27	68.386,73	104.000,00
65	231.613,27	482,53	1.142,47	1.625,00	231.613,27	36.095,80	69.529,20	105.625,00
66	230.470,80	480,15	1.144,85	1.625,00	230.470,80	36.575,95	70.674,05	107.250,00
67	229.325,95	477,76	1.147,24	1.625,00	229.325,95	37.053,71	71.821,29	108.875,00
68	228.178,71	475,37	1.149,63	1.625,00	228.178,71	37.529,08	72.970,92	110.500,00
69	227.029,08	472,98	1.152,02	1.625,00	227.029,08	38.002,06	74.122,94	112.125,00
70	225.877,06	470,58	1.154,42	1.625,00	225.877,06	38.472,64	75.277,36	113.750,00
71	224.722,64	468,17	1.156,83	1.625,00	224.722,64	38.940,81	76.434,19	115.375,00
72	223.565,81	465,76	1.159,24	1.625,00	223.565,81	39.406,57	77.593,43	117.000,00
73	222.406,57	463,35	1.161,65	1.625,00	222.406,57	39.869,92	78.755,08	118.625,00
74	221.244,92	460,93	1.164,07	1.625,00	221.244,92	40.330,85	79.919,15	120.250,00
75	220.080,85	458,50	1.166,50	1.625,00	220.080,85	40.789,35	81.085,65	121.875,00
76	218.914,35	456,07	1.168,93	1.625,00	218.914,35	41.245,42	82.254,58	123.500,00
77	217.745,42	453,64	1.171,36	1.625,00	217.745,42	41.699,06	83.425,94	125.125,00
78	216.574,06	451,20	1.173,80	1.625,00	216.574,06	42.150,25	84.599,75	126.750,00
79	215.400,25	448,75	1.176,25	1.625,00	215.400,25	42.599,00	85.776,00	128.375,00
80	214.224,00	446,30	1.178,70	1.625,00	214.224,00	43.045,30	86.954,70	130.000,00
81	213.045,30	443,84	1.181,16	1.625,00	213.045,30	43.489,15	88.135,85	131.625,00
82	211.864,15	441,38	1.183,62	1.625,00	211.864,15	43.930,53	89.319,47	133.250,00
83	210.680,53	438,92	1.186,08	1.625,00	210.680,53	44.369,45	90.505,55	134.875,00
84	209.494,45	436,45	1.188,55	1.625,00	209.494,45	44.805,90	91.694,10	136.500,00
85	208.305,90	433,97	1.191,03	1.625,00	208.305,90	45.239,87	92.885,13	138.125,00
86	207.114,87	431,49	1.193,51	1.625,00	207.114,87	45.671,36	94.078,64	139.750,00
87	205.921,36	429,00	1.196,00	1.625,00	205.921,36	46.100,36	95.274,64	141.375,00
88	204.725,36	426,51	1.198,49	1.625,00	204.725,36	46.526,87	96.473,13	143.000,00
89	203.526,87	424,01	1.200,99	1.625,00	203.526,87	46.950,88	97.674,12	144.625,00
90	202.325,88	421,51	1.203,49	1.625,00	202.325,88	47.372,40	98.877,60	146.250,00
91	201.122,40	419,00	1.206,00	1.625,00	201.122,40	47.791,40	100.083,60	147.875,00
92	199.916,40	416,49	1.208,51	1.625,00	199.916,40	48.207,89	101.292,11	149.500,00
93	198.707,89	413,97	1.211,03	1.625,00	198.707,89	48.621,87	102.503,13	151.125,00
94	197.496,87	411,45	1.213,55	1.625,00	197.496,87	49.033,32	103.716,68	152.750,00
95	196.283,32	408,92	1.216,08	1.625,00	196.283,32	49.442,24	104.932,76	154.375,00
96	195.067,24	406,39	1.218,61	1.625,00	195.067,24	49.848,63	106.151,37	156.000,00
97	193.848,63	403,85	1.221,15	1.625,00	193.848,63	50.252,49	107.372,51	157.625,00
98	192.627,49	401,31	1.223,69	1.625,00	192.627,49	50.653,79	108.596,21	159.250,00
99	191.403,79	398,76	1.226,24	1.625,00	191.403,79	51.052,55	109.822,45	160.875,00
100	190.177,55	396,20	1.228,80	1.625,00	190.177,55	51.448,75	111.051,25	162.500,00
101	188.948,75	393,64	1.231,36	1.625,00	188.948,75	51.842,40	112.282,60	164.125,00
102	187.717,40	391,08	1.233,92	1.625,00	187.717,40	52.233,48	113.516,52	165.750,00
103	186.483,48	388,51	1.236,49	1.625,00	186.483,48	52.621,98	114.753,02	167.375,00
104	185.246,98	385,93	1.239,07	1.625,00	185.246,98	53.007,91	115.992,09	169.000,00
105	184.007,91	383,35	1.241,65	1.625,00	184.007,91	53.391,26	117.233,74	170.625,00
106	182.766,26	380,76	1.244,24	1.625,00	182.766,26	53.772,03	118.477,97	172.250,00
107	181.522,03	378,17	1.246,83	1.625,00	181.522,03	54.150,20	119.724,80	173.875,00
108	180.275,20	375,57	1.249,43	1.625,00	180.275,20	54.525,77	120.974,23	175.500,00
109	179.025,77	372,97	1.252,03	1.625,00	179.025,77	54.898,74	122.226,26	177.125,00
110	177.773,74	370,36	1.254,64	1.625,00	177.773,74	55.269,10	123.480,90	178.750,00
111	176.519,10	367,75	1.257,25	1.625,00	176.519,10	55.636,85	124.738,15	180.375,00
112	175.261,85	365,13	1.259,87	1.625,00	175.261,85	56.001,98	125.998,02	182.000,00
113	174.001,98	362,50	1.262,50	1.625,00	174.001,98	56.364,48	127.260,52	183.625,00
114	172.739,48	359,87	1.265,13	1.625,00	172.739,48	56.724,36	128.525,64	185.250,00
115	171.474,36	357,24	1.267,76	1.625,00	171.474,36	57.081,60	129.793,40	186.875,00
116	170.206,60	354,60	1.270,40	1.625,00	170.206,60	57.436,19	131.063,81	188.500,00
117	168.936,19	351,95	1.273,05	1.625,00	168.936,19	57.788,14	132.336,86	190.125,00
118	167.663,14	349,30	1.275,70	1.625,00	167.663,14	58.137,44	133.612,56	191.750,00
119	166.387,44	346,64	1.278,36	1.625,00	166.387,44	58.484,08	134.890,92	193.375,00
120	165.109,08	343,98	1.281,02	1.625,00	165.109,08	58.828,06	136.171,94	195.000,00
121	163.828,06	341,31	1.283,69	1.625,00	163.828,06	59.169,37	137.455,63	196.625,00
122	162.544,37	338,63	1.286,37	1.625,00	162.544,37	59.508,00	138.742,00	198.250,00
123	161.258,00	335,95	1.289,05	1.625,00	161.258,00	59.843,96	140.031,04	199.875,00
124	159.968,96	333,27	1.291,73	1.625,00	159.968,96	60.177,23	141.322,77	201.500,00
125	158.677,23	330,58	1.294,42	1.625,00	158.677,23	60.507,80	142.617,20	203.125,00
126	157.382,80	327,88	1.297,12	1.625,00	157.382,80	60.835,68	143.914,32	204.750,00
127	156.085,68	325,18	1.299,82	1.625,00	156.085,68	61.160,86	145.214,14	206.375,00
128	154.785,86	322,47	1.302,53	1.625,00	154.785,86	61.483,33	146.516,67	208.000,00
129	153.483,33	319,76	1.305,24	1.625,00	153.483,33	61.803,09	147.821,91	209.625,00
130	152.178,09	317,04	1.307,96	1.625,00	152.178,09	62.120,13	149.129,87	211.250,00
131	150.870,13	314,31	1.310,69	1.625,00	150.870,13	62.434,44	150.440,56	212.875,00
132	149.559,44	311,58	1.313,42	1.625,00	149.559,44	62.746,02	151.753,98	214.500,00
133	148.246,02	308,85	1.316,15	1.625,00	148.246,02	63.054,87	153.070,13	216.125,00
134	146.929,87	306,10	1.318,90	1.625,00	146.929,87	63.360,97	154.389,03	217.750,00
135	145.610,97	303,36	1.321,64	1.625,00	145.610,97	63.664,33	155.710,67	219.375,00
136	144.289,33	300,60	1.324,40	1.625,00	144.289,33	63.964,93	157.035,07	221.000,00
137	142.964,93	297,84	1.327,16	1.625,00	142.964,93	64.262,77	158.362,23	222.625,00
138	141.637,77	295,08	1.329,92	1.625,00	141.637,77	64.557,85	159.692,15	224.250,00
139	140.307,85	292,31	1.332,69	1.625,00	140.307,85	64.850,16	161.024,84	225.875,00
140	138.975,16	289,53	1.335,47	1.625,00	138.975,16	65.139,69	162.360,31	227.500,00
141	137.639,69	286,75	1.338,25	1.625,00	137.639,69	65.426,44	163.698,56	229.125,00
142	136.301,44	283,96	1.341,04	1.625,00	136.301,44	65.710,40	165.039,60	230.750,00
143	134.960,40	281,17	1.343,83	1.625,00	134.960,40	65.991,57	166.383,43	232.375,00
144	133.616,57	278,37	1.346,63	1.625,00	133.616,57	66.269,94	167.730,06	234.000,00
145	132.269,94	275,56	1.349,44	1.625,00	132.269,94	66.545,50	169.079,50	235.625,00
146	130.920,50	272,75	1.352,25	1.625,00	130.920,50	66.818,25	170.431,75	237.250,00
147	129.568,25	269,93	1.355,07	1.625,00	129.568,25	67.088,19	171.786,81	238.875,00
148	128.213,19	267,11	1.357,89	1.625,00	128.213,19	67.355,30	173.144,70	240.500,00
149	126.855,30	264,28	1.360,72	1.625,00	126.855,30	67.619,58	174.505,42	242.125,00
150	125.494,58	261,45	1.363,55	1.625,00	125.494,58	67.881,03	175.868,97	243.750,00
151	124.131,03	258,61	1.366,39	1.625,00	124.131,03	68.139,63	177.235,37	245.375,00
152	122.764,63	255,76	1.369,24	1.625,00	122.764,63	68.395,39	178.604,61	247.000,00
153	121.395,39	252,91	1.372,09	1.625,00	121.395,39	68.648,30	179.976,70	248.625,00
154	120.023,30	250,05	1.374,95	1.625,00	120.023,30	68.898,35	181.351,65	250.250,00
155	118.648,35	247,18	1.377,82	1.625,00	118.648,35	69.145,53	182.729,47	251.875,00
156	117.270,53	244,31	1.380,69	1.625,00	117.270,53	69.389,85	184.110,15	253.500,00
157	115.889,85	241,44	1.383,56	1.625,00	115.889,85	69.631,28	185.493,72	255.125,00
158	114.506,28	238,55	1.386,45	1.625,00	114.506,28	69.869,84	186.880,16	256.750,00
159	113.119,84	235,67	1.389,33	1.625,00	113.119,84	70.105,50	188.269,50	258.375,00
160	111.730,50	232,77	1.392,23	1.625,00	111.730,50	70.338,28	189.661,72	260.000,00
161	110.338,28	229,87	1.395,13	1.625,00	110.338,28	70.568,15	191.056,85	261.625,00
162	108.943,15	226,96	1.398,04	1.625,00	108.943,15	70.795,11	192.454,89	263.250,00
163	107.545,11	224,05	1.400,95	1.625,00	107.545,11	71.019,16	193.855,84	264.875,00
164	106.144,16	221,13	1.403,87	1.625,00	106.144,16	71.240,30	195.259,70	266.500,00
165	104.740,30	218,21	1.406,79	1.625,00	104.740,30	71.458,51	196.666,49	268.125,00
166	103.333,51	215,28	1.409,72	1.625,00	103.333,51	71.673,78	198.076,22	269.750,00
167	101.923,78	212,34	1.412,66	1.625,00	101.923,78	71.886,13	199.488,87	271.375,00
168	100.511,13	209,40	1.415,60	1.625,00	100.511,13	72.095,52	200.904,48	273.000,00
169	99.095,52	206,45	1.418,55	1.625,00	99.095,52	72.301,97	202.323,03	274.625,00
170	97.676,97	203,49	1.421,51	1.625,00	97.676,97	72.505,47	203.744,53	276.250,00
171	96.255,47	200,53	1.424,47	1.625,00	96.255,47	72.706,00	205.169,00	277.875,00
172	94.831,00	197,56	1.427,44	1.625,00	94.831,00	72.903,56	206.596,44	279.500,00
173	93.403,56	194,59	1.430,41	1.625,00	93.403,56	73.098,15	208.026,85	281.125,00
174	91.973,15	191,61	1.433,39	1.625,00	91.973,15	73.289,76	209.460,24	282.750,00
175	90.539,76	188,62	1.436,38	1.625,00	90.539,76	73.478,39	210.896,61	284.375,00
176	89.103,39	185,63	1.439,37	1.625,00	89.103,39	73.664,02	212.335,98	286.000,00
177	87.664,02	182,63	1.442,37	1.625,00	87.664,02	73.846,65	213.778,35	287.625,00
178	86.221,65	179,63	1.445,37	1.625,00	86.221,65	74.026,28	215.223,72	289.250,00
179	84.776,28	176,62	1.448,38	1.625,00	84.776,28	74.202,90	216.672,10	290.875,00
180	83.327,90	173,60	1.451,40	1.625,00	83.327,90	74.376,50	218.123,50	292.500,00
181	81.876,50	170,58	1.454,42	1.625,00	81.876,50	74.547,08	219.577,92	294.125,00
182	80.422,08	167,55	1.457,45	1.625,00	80.422,08	74.714,62	221.035,38	295.750,00
183	78.964,62	164,51	1.460,49	1.625,00	78.964,62	74.879,13	222.495,87	297.375,00
184	77.504,13	161,47	1.463,53	1.625,00	77.504,13	75.040,60	223.959,40	299.000,00
185	76.040,60	158,42	1.466,58	1.625,00	76.040,60	75.199,02	225.425,98	300.625,00
186	74.574,02	155,36	1.469,64	1.625,00	74.574,02	75.354,38	226.895,62	302.250,00
187	73.104,38	152,30	1.472,70	1.625,00	73.104,38	75.506,68	228.368,32	303.875,00
188	71.631,68	149,23	1.475,77	1.625,00	71.631,68	75.655,91	229.844,09	305.500,00
189	70.155,91	146,16	1.478,84	1.625,00	70.155,91	75.802,07	231.322,93	307.125,00
190	68.677,07	143,08	1.481,92	1.625,00	68.677,07	75.945,15	232.804,85	308.750,00
191	67.195,15	139,99	1.485,01	1.625,00	67.195,15	76.085,14	234.289,86	310.375,00
192	65.710,14	136,90	1.488,10	1.625,00	65.710,14	76.222,03	235.777,97	312.000,00
193	64.222,03	133,80	1.491,20	1.625,00	64.222,03	76.355,83	237.269,17	313.625,00
194	62.730,83	130,69	1.494,31	1.625,00	62.730,83	76.486,52	238.763,48	315.250,00
195	61.236,52	127,58	1.497,42	1.625,00	61.236,52	76.614,10	240.260,90	316.875,00
196	59.739,10	124,46	1.500,54	1.625,00	59.739,10	76.738,55	241.761,45	318.500,00
197	58.238,55	121,33	1.503,67	1.625,00	58.238,55	76.859,88	243.265,12	320.125,00
198	56.734,88	118,20	1.506,80	1.625,00	56.734,88	76.978,08	244.771,92	321.750,00
199	55.228,08	115,06	1.509,94	1.625,00	55.228,08	77.093,14	246.281,86	323.375,00
200	53.718,14	111,91	1.513,09	1.625,00	53.718,14	77.205,05	247.794,95	325.000,00
201	52.205,05	108,76	1.516,24	1.625,00	52.205,05	77.313,81	249.311,19	326.625,00
202	50.688,81	105,60	1.519,40	1.625,00	50.688,81	77.419,41	250.830,59	328.250,00
203	49.169,41	102,44	1.522,56	1.625,00	49.169,41	77.521,85	252.353,15	329.875,00
204	47.646,85	99,26	1.525,74	1.625,00	47.646,85	77.621,11	253.878,89	331.500,00
205	46.121,11	96,09	1.528,91	1.625,00	46.121,11	77.717,20	255.407,80	333.125,00
206	44.592,20	92,90	1.532,10	1.625,00	44.592,20	77.810,10	256.939,90	334.750,00
207	43.060,10	89,71	1.535,29	1.625,00	43.060,10	77.899,81	258.475,19	336.375,00
208	41.524,81	86,51	1.538,49	1.625,00	41.524,81	77.986,32	260.013,68	338.000,00
209	39.986,32	83,30	1.541,70	1.625,00	39.986,32	78.069,62	261.555,38	339.625,00
210	38.444,62	80,09	1.544,91	1.625,00	38.444,62	78.149,72	263.100,28	341.250,00
211	36.899,72	76,87	1.548,13	1.625,00	36.899,72	78.226,59	264.648,41	342.875,00
212	35.351,59	73,65	1.551,35	1.625,00	35.351,59	78.300,24	266.199,76	344.500,00
213	33.800,24	70,42	1.554,58	1.625,00	33.800,24	78.370,66	267.754,34	346.125,00
214	32.245,66	67,18	1.557,82	1.625,00	32.245,66	78.437,84	269.312,16	347.750,00
215	30.687,84	63,93	1.561,07	1.625,00	30.687,84	78.501,77	270.873,23	349.375,00
216	29.126,77	60,68	1.564,32	1.625,00	29.126,77	78.562,45	272.437,55	351.000,00
217	27.562,45	57,42	1.567,58	1.625,00	27.562,45	78.619,87	274.005,13	352.625,00
218	25.994,87	54,16	1.570,84	1.625,00	25.994,87	78.674,03	275.575,97	354.250,00
219	24.424,03	50,88	1.574,12	1.625,00	24.424,03	78.724,91	277.150,09	355.875,00
220	22.849,91	47,60	1.577,40	1.625,00	22.849,91	78.772,51	278.727,49	357.500,00
221	21.272,51	44,32	1.580,68	1.625,00	21.272,51	78.816,83	280.308,17	359.125,00
222	19.691,83	41,02	1.583,98	1.625,00	19.691,83	78.857,86	281.892,14	360.750,00
223	18.107,86	37,72	1.587,28	1.625,00	18.107,86	78.895,58	283.479,42	362.375,00
224	16.520,58	34,42	1.590,58	1.625,00	16.520,58	78.930,00	285.070,00	364.000,00
225	14.930,00	31,10	1.593,90	1.625,00	14.930,00	78.961,10	286.663,90	365.625,00
226	13.336,10	27,78	1.597,22	1.625,00	13.336,10	78.988,89	288.261,11	367.250,00
227	11.738,89	24,46	1.600,54	1.625,00	11.738,89	79.013,34	289.861,66	368.875,00
228	10.138,34	21,12	1.603,88	1.625,00	10.138,34	79.034,46	291.465,54	370.500,00
229	8.534,46	17,78	1.607,22	1.625,00	8.534,46	79.052,24	293.072,76	372.125,00
230	6.927,24	14,43	1.610,57	1.625,00	6.927,24	79.066,68	294.683,32	373.750,00
231	5.316,68	11,08	1.613,92	1.625,00	5.316,68	79.077,75	296.297,25	375.375,00
232	3.702,75	7,71	1.617,29	1.625,00	3.702,75	79.085,47	297.914,53	377.000,00
233	2.085,47	4,34	1.620,66	1.625,00	2.085,47	79.089,81	299.535,19	378.625,00
234	464,81	0,97	464,81	464,81	464,81	79.090,78	300.000,00	379.090,78

x

ACCEDO Baufinanzierung

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

• 2.502,50€
• Monatsrate

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

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 100.000,00 EUR; Kreditrate: 256,67 EUR; Gesamtbetrag: 30.800,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 1,09 %; Gebundener Sollzins: 1,08 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Der Kreditanbieter ist ACCEDO AG Wittelsbacherring 49
95444 Bayreuth

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

x

Stand der Daten: 19.03.2019