Vollfinanzierung – Hauskauf ohne Eigenkapital

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

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

Der Beleihungsauslauf

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

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

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

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

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

Kosten für Immobilien-Vollfinanzierung berechnen

Nettodarlehensbetrag EUR

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

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

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

Wunschrate EUR

erweiterte Optionen ↓↑

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

Jetzt berechnen

[maskenimages]

creditweb Baufinanzierung

• 1,31%
• gebundener Sollzins*
• 1,33%
• effektiver Jahreszins*

• 1.327,50€
• Monatsrate

• Gesamtzahlung :318.600,00 EUR
• Tilgungsanteil :274.205,36 EUR
• Zinsanteil :44.394,64 EUR
• Restschuld :25.794,64 EUR

Weiter

Tilgungsplan ↓

Detailseite

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

Monat	kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	GESAMT
1	300.000,00	327,50	1.000,00	1.327,50	299.000,00	327,50	1.000,00	1.327,50
2	299.000,00	326,41	1.001,09	1.327,50	299.000,00	653,91	2.001,09	2.655,00
3	297.998,91	325,32	1.002,18	1.327,50	297.998,91	979,22	3.003,28	3.982,50
4	296.996,72	324,22	1.003,28	1.327,50	296.996,72	1.303,45	4.006,55	5.310,00
5	295.993,45	323,13	1.004,37	1.327,50	295.993,45	1.626,57	5.010,93	6.637,50
6	294.989,07	322,03	1.005,47	1.327,50	294.989,07	1.948,60	6.016,40	7.965,00
7	293.983,60	320,93	1.006,57	1.327,50	293.983,60	2.269,53	7.022,97	9.292,50
8	292.977,03	319,83	1.007,67	1.327,50	292.977,03	2.589,37	8.030,63	10.620,00
9	291.969,37	318,73	1.008,77	1.327,50	291.969,37	2.908,10	9.039,40	11.947,50
10	290.960,60	317,63	1.009,87	1.327,50	290.960,60	3.225,73	10.049,27	13.275,00
11	289.950,73	316,53	1.010,97	1.327,50	289.950,73	3.542,26	11.060,24	14.602,50
12	288.939,76	315,43	1.012,07	1.327,50	288.939,76	3.857,69	12.072,31	15.930,00
13	287.927,69	314,32	1.013,18	1.327,50	287.927,69	4.172,01	13.085,49	17.257,50
14	286.914,51	313,22	1.014,28	1.327,50	286.914,51	4.485,22	14.099,78	18.585,00
15	285.900,22	312,11	1.015,39	1.327,50	285.900,22	4.797,33	15.115,17	19.912,50
16	284.884,83	311,00	1.016,50	1.327,50	284.884,83	5.108,33	16.131,67	21.240,00
17	283.868,33	309,89	1.017,61	1.327,50	283.868,33	5.418,22	17.149,28	22.567,50
18	282.850,72	308,78	1.018,72	1.327,50	282.850,72	5.727,00	18.168,00	23.895,00
19	281.832,00	307,67	1.019,83	1.327,50	281.832,00	6.034,67	19.187,83	25.222,50
20	280.812,17	306,55	1.020,95	1.327,50	280.812,17	6.341,22	20.208,78	26.550,00
21	279.791,22	305,44	1.022,06	1.327,50	279.791,22	6.646,66	21.230,84	27.877,50
22	278.769,16	304,32	1.023,18	1.327,50	278.769,16	6.950,98	22.254,02	29.205,00
23	277.745,98	303,21	1.024,29	1.327,50	277.745,98	7.254,19	23.278,31	30.532,50
24	276.721,69	302,09	1.025,41	1.327,50	276.721,69	7.556,27	24.303,73	31.860,00
25	275.696,27	300,97	1.026,53	1.327,50	275.696,27	7.857,24	25.330,26	33.187,50
26	274.669,74	299,85	1.027,65	1.327,50	274.669,74	8.157,09	26.357,91	34.515,00
27	273.642,09	298,73	1.028,77	1.327,50	273.642,09	8.455,82	27.386,68	35.842,50
28	272.613,32	297,60	1.029,90	1.327,50	272.613,32	8.753,42	28.416,58	37.170,00
29	271.583,42	296,48	1.031,02	1.327,50	271.583,42	9.049,90	29.447,60	38.497,50
30	270.552,40	295,35	1.032,15	1.327,50	270.552,40	9.345,25	30.479,75	39.825,00
31	269.520,25	294,23	1.033,27	1.327,50	269.520,25	9.639,48	31.513,02	41.152,50
32	268.486,98	293,10	1.034,40	1.327,50	268.486,98	9.932,58	32.547,42	42.480,00
33	267.452,58	291,97	1.035,53	1.327,50	267.452,58	10.224,54	33.582,96	43.807,50
34	266.417,04	290,84	1.036,66	1.327,50	266.417,04	10.515,38	34.619,62	45.135,00
35	265.380,38	289,71	1.037,79	1.327,50	265.380,38	10.805,09	35.657,41	46.462,50
36	264.342,59	288,57	1.038,93	1.327,50	264.342,59	11.093,66	36.696,34	47.790,00
37	263.303,66	287,44	1.040,06	1.327,50	263.303,66	11.381,10	37.736,40	49.117,50
38	262.263,60	286,30	1.041,20	1.327,50	262.263,60	11.667,41	38.777,59	50.445,00
39	261.222,41	285,17	1.042,33	1.327,50	261.222,41	11.952,58	39.819,92	51.772,50
40	260.180,08	284,03	1.043,47	1.327,50	260.180,08	12.236,61	40.863,39	53.100,00
41	259.136,61	282,89	1.044,61	1.327,50	259.136,61	12.519,50	41.908,00	54.427,50
42	258.092,00	281,75	1.045,75	1.327,50	258.092,00	12.801,25	42.953,75	55.755,00
43	257.046,25	280,61	1.046,89	1.327,50	257.046,25	13.081,86	44.000,64	57.082,50
44	255.999,36	279,47	1.048,03	1.327,50	255.999,36	13.361,32	45.048,68	58.410,00
45	254.951,32	278,32	1.049,18	1.327,50	254.951,32	13.639,64	46.097,86	59.737,50
46	253.902,14	277,18	1.050,32	1.327,50	253.902,14	13.916,82	47.148,18	61.065,00
47	252.851,82	276,03	1.051,47	1.327,50	252.851,82	14.192,85	48.199,65	62.392,50
48	251.800,35	274,88	1.052,62	1.327,50	251.800,35	14.467,73	49.252,27	63.720,00
49	250.747,73	273,73	1.053,77	1.327,50	250.747,73	14.741,47	50.306,03	65.047,50
50	249.693,97	272,58	1.054,92	1.327,50	249.693,97	15.014,05	51.360,95	66.375,00
51	248.639,05	271,43	1.056,07	1.327,50	248.639,05	15.285,48	52.417,02	67.702,50
52	247.582,98	270,28	1.057,22	1.327,50	247.582,98	15.555,76	53.474,24	69.030,00
53	246.525,76	269,12	1.058,38	1.327,50	246.525,76	15.824,88	54.532,62	70.357,50
54	245.467,38	267,97	1.059,53	1.327,50	245.467,38	16.092,85	55.592,15	71.685,00
55	244.407,85	266,81	1.060,69	1.327,50	244.407,85	16.359,66	56.652,84	73.012,50
56	243.347,16	265,65	1.061,85	1.327,50	243.347,16	16.625,32	57.714,68	74.340,00
57	242.285,32	264,49	1.063,01	1.327,50	242.285,32	16.889,81	58.777,69	75.667,50
58	241.222,31	263,33	1.064,17	1.327,50	241.222,31	17.153,14	59.841,86	76.995,00
59	240.158,14	262,17	1.065,33	1.327,50	240.158,14	17.415,32	60.907,18	78.322,50
60	239.092,82	261,01	1.066,49	1.327,50	239.092,82	17.676,33	61.973,67	79.650,00
61	238.026,33	259,85	1.067,65	1.327,50	238.026,33	17.936,17	63.041,33	80.977,50
62	236.958,67	258,68	1.068,82	1.327,50	236.958,67	18.194,85	64.110,15	82.305,00
63	235.889,85	257,51	1.069,99	1.327,50	235.889,85	18.452,36	65.180,14	83.632,50
64	234.819,86	256,35	1.071,15	1.327,50	234.819,86	18.708,71	66.251,29	84.960,00
65	233.748,71	255,18	1.072,32	1.327,50	233.748,71	18.963,89	67.323,61	86.287,50
66	232.676,39	254,01	1.073,49	1.327,50	232.676,39	19.217,89	68.397,11	87.615,00
67	231.602,89	252,83	1.074,67	1.327,50	231.602,89	19.470,72	69.471,78	88.942,50
68	230.528,22	251,66	1.075,84	1.327,50	230.528,22	19.722,38	70.547,62	90.270,00
69	229.452,38	250,49	1.077,01	1.327,50	229.452,38	19.972,87	71.624,63	91.597,50
70	228.375,37	249,31	1.078,19	1.327,50	228.375,37	20.222,18	72.702,82	92.925,00
71	227.297,18	248,13	1.079,37	1.327,50	227.297,18	20.470,31	73.782,19	94.252,50
72	226.217,81	246,95	1.080,55	1.327,50	226.217,81	20.717,27	74.862,73	95.580,00
73	225.137,27	245,77	1.081,73	1.327,50	225.137,27	20.963,04	75.944,46	96.907,50
74	224.055,54	244,59	1.082,91	1.327,50	224.055,54	21.207,64	77.027,36	98.235,00
75	222.972,64	243,41	1.084,09	1.327,50	222.972,64	21.451,05	78.111,45	99.562,50
76	221.888,55	242,23	1.085,27	1.327,50	221.888,55	21.693,28	79.196,72	100.890,00
77	220.803,28	241,04	1.086,46	1.327,50	220.803,28	21.934,32	80.283,18	102.217,50
78	219.716,82	239,86	1.087,64	1.327,50	219.716,82	22.174,18	81.370,82	103.545,00
79	218.629,18	238,67	1.088,83	1.327,50	218.629,18	22.412,85	82.459,65	104.872,50
80	217.540,35	237,48	1.090,02	1.327,50	217.540,35	22.650,33	83.549,67	106.200,00
81	216.450,33	236,29	1.091,21	1.327,50	216.450,33	22.886,62	84.640,88	107.527,50
82	215.359,12	235,10	1.092,40	1.327,50	215.359,12	23.121,72	85.733,28	108.855,00
83	214.266,72	233,91	1.093,59	1.327,50	214.266,72	23.355,63	86.826,87	110.182,50
84	213.173,13	232,71	1.094,79	1.327,50	213.173,13	23.588,34	87.921,66	111.510,00
85	212.078,34	231,52	1.095,98	1.327,50	212.078,34	23.819,86	89.017,64	112.837,50
86	210.982,36	230,32	1.097,18	1.327,50	210.982,36	24.050,18	90.114,82	114.165,00
87	209.885,18	229,12	1.098,38	1.327,50	209.885,18	24.279,31	91.213,19	115.492,50
88	208.786,81	227,93	1.099,57	1.327,50	208.786,81	24.507,23	92.312,77	116.820,00
89	207.687,23	226,73	1.100,77	1.327,50	207.687,23	24.733,96	93.413,54	118.147,50
90	206.586,46	225,52	1.101,98	1.327,50	206.586,46	24.959,48	94.515,52	119.475,00
91	205.484,48	224,32	1.103,18	1.327,50	205.484,48	25.183,80	95.618,70	120.802,50
92	204.381,30	223,12	1.104,38	1.327,50	204.381,30	25.406,92	96.723,08	122.130,00
93	203.276,92	221,91	1.105,59	1.327,50	203.276,92	25.628,83	97.828,67	123.457,50
94	202.171,33	220,70	1.106,80	1.327,50	202.171,33	25.849,53	98.935,47	124.785,00
95	201.064,53	219,50	1.108,00	1.327,50	201.064,53	26.069,03	100.043,47	126.112,50
96	199.956,53	218,29	1.109,21	1.327,50	199.956,53	26.287,31	101.152,69	127.440,00
97	198.847,31	217,07	1.110,43	1.327,50	198.847,31	26.504,39	102.263,11	128.767,50
98	197.736,89	215,86	1.111,64	1.327,50	197.736,89	26.720,25	103.374,75	130.095,00
99	196.625,25	214,65	1.112,85	1.327,50	196.625,25	26.934,90	104.487,60	131.422,50
100	195.512,40	213,43	1.114,07	1.327,50	195.512,40	27.148,34	105.601,66	132.750,00
101	194.398,34	212,22	1.115,28	1.327,50	194.398,34	27.360,55	106.716,95	134.077,50
102	193.283,05	211,00	1.116,50	1.327,50	193.283,05	27.571,55	107.833,45	135.405,00
103	192.166,55	209,78	1.117,72	1.327,50	192.166,55	27.781,34	108.951,16	136.732,50
104	191.048,84	208,56	1.118,94	1.327,50	191.048,84	27.989,90	110.070,10	138.060,00
105	189.929,90	207,34	1.120,16	1.327,50	189.929,90	28.197,24	111.190,26	139.387,50
106	188.809,74	206,12	1.121,38	1.327,50	188.809,74	28.403,36	112.311,64	140.715,00
107	187.688,36	204,89	1.122,61	1.327,50	187.688,36	28.608,25	113.434,25	142.042,50
108	186.565,75	203,67	1.123,83	1.327,50	186.565,75	28.811,92	114.558,08	143.370,00
109	185.441,92	202,44	1.125,06	1.327,50	185.441,92	29.014,36	115.683,14	144.697,50
110	184.316,86	201,21	1.126,29	1.327,50	184.316,86	29.215,57	116.809,43	146.025,00
111	183.190,57	199,98	1.127,52	1.327,50	183.190,57	29.415,55	117.936,95	147.352,50
112	182.063,05	198,75	1.128,75	1.327,50	182.063,05	29.614,31	119.065,69	148.680,00
113	180.934,31	197,52	1.129,98	1.327,50	180.934,31	29.811,83	120.195,67	150.007,50
114	179.804,33	196,29	1.131,21	1.327,50	179.804,33	30.008,11	121.326,89	151.335,00
115	178.673,11	195,05	1.132,45	1.327,50	178.673,11	30.203,16	122.459,34	152.662,50
116	177.540,66	193,82	1.133,68	1.327,50	177.540,66	30.396,98	123.593,02	153.990,00
117	176.406,98	192,58	1.134,92	1.327,50	176.406,98	30.589,56	124.727,94	155.317,50
118	175.272,06	191,34	1.136,16	1.327,50	175.272,06	30.780,89	125.864,11	156.645,00
119	174.135,89	190,10	1.137,40	1.327,50	174.135,89	30.970,99	127.001,51	157.972,50
120	172.998,49	188,86	1.138,64	1.327,50	172.998,49	31.159,85	128.140,15	159.300,00
121	171.859,85	187,61	1.139,89	1.327,50	171.859,85	31.347,46	129.280,04	160.627,50
122	170.719,96	186,37	1.141,13	1.327,50	170.719,96	31.533,83	130.421,17	161.955,00
123	169.578,83	185,12	1.142,38	1.327,50	169.578,83	31.718,96	131.563,54	163.282,50
124	168.436,46	183,88	1.143,62	1.327,50	168.436,46	31.902,83	132.707,17	164.610,00
125	167.292,83	182,63	1.144,87	1.327,50	167.292,83	32.085,46	133.852,04	165.937,50
126	166.147,96	181,38	1.146,12	1.327,50	166.147,96	32.266,84	134.998,16	167.265,00
127	165.001,84	180,13	1.147,37	1.327,50	165.001,84	32.446,97	136.145,53	168.592,50
128	163.854,47	178,87	1.148,63	1.327,50	163.854,47	32.625,84	137.294,16	169.920,00
129	162.705,84	177,62	1.149,88	1.327,50	162.705,84	32.803,46	138.444,04	171.247,50
130	161.555,96	176,37	1.151,13	1.327,50	161.555,96	32.979,83	139.595,17	172.575,00
131	160.404,83	175,11	1.152,39	1.327,50	160.404,83	33.154,93	140.747,57	173.902,50
132	159.252,43	173,85	1.153,65	1.327,50	159.252,43	33.328,79	141.901,21	175.230,00
133	158.098,79	172,59	1.154,91	1.327,50	158.098,79	33.501,38	143.056,12	176.557,50
134	156.943,88	171,33	1.156,17	1.327,50	156.943,88	33.672,71	144.212,29	177.885,00
135	155.787,71	170,07	1.157,43	1.327,50	155.787,71	33.842,77	145.369,73	179.212,50
136	154.630,27	168,80	1.158,70	1.327,50	154.630,27	34.011,58	146.528,42	180.540,00
137	153.471,58	167,54	1.159,96	1.327,50	153.471,58	34.179,12	147.688,38	181.867,50
138	152.311,62	166,27	1.161,23	1.327,50	152.311,62	34.345,39	148.849,61	183.195,00
139	151.150,39	165,01	1.162,49	1.327,50	151.150,39	34.510,40	150.012,10	184.522,50
140	149.987,90	163,74	1.163,76	1.327,50	149.987,90	34.674,14	151.175,86	185.850,00
141	148.824,14	162,47	1.165,03	1.327,50	148.824,14	34.836,60	152.340,90	187.177,50
142	147.659,10	161,19	1.166,31	1.327,50	147.659,10	34.997,80	153.507,20	188.505,00
143	146.492,80	159,92	1.167,58	1.327,50	146.492,80	35.157,72	154.674,78	189.832,50
144	145.325,22	158,65	1.168,85	1.327,50	145.325,22	35.316,36	155.843,64	191.160,00
145	144.156,36	157,37	1.170,13	1.327,50	144.156,36	35.473,74	157.013,76	192.487,50
146	142.986,24	156,09	1.171,41	1.327,50	142.986,24	35.629,83	158.185,17	193.815,00
147	141.814,83	154,81	1.172,69	1.327,50	141.814,83	35.784,64	159.357,86	195.142,50
148	140.642,14	153,53	1.173,97	1.327,50	140.642,14	35.938,18	160.531,82	196.470,00
149	139.468,18	152,25	1.175,25	1.327,50	139.468,18	36.090,43	161.707,07	197.797,50
150	138.292,93	150,97	1.176,53	1.327,50	138.292,93	36.241,40	162.883,60	199.125,00
151	137.116,40	149,69	1.177,81	1.327,50	137.116,40	36.391,09	164.061,41	200.452,50
152	135.938,59	148,40	1.179,10	1.327,50	135.938,59	36.539,48	165.240,52	201.780,00
153	134.759,48	147,11	1.180,39	1.327,50	134.759,48	36.686,60	166.420,90	203.107,50
154	133.579,10	145,82	1.181,68	1.327,50	133.579,10	36.832,42	167.602,58	204.435,00
155	132.397,42	144,53	1.182,97	1.327,50	132.397,42	36.976,95	168.785,55	205.762,50
156	131.214,45	143,24	1.184,26	1.327,50	131.214,45	37.120,20	169.969,80	207.090,00
157	130.030,20	141,95	1.185,55	1.327,50	130.030,20	37.262,15	171.155,35	208.417,50
158	128.844,65	140,66	1.186,84	1.327,50	128.844,65	37.402,80	172.342,20	209.745,00
159	127.657,80	139,36	1.188,14	1.327,50	127.657,80	37.542,16	173.530,34	211.072,50
160	126.469,66	138,06	1.189,44	1.327,50	126.469,66	37.680,22	174.719,78	212.400,00
161	125.280,22	136,76	1.190,74	1.327,50	125.280,22	37.816,99	175.910,51	213.727,50
162	124.089,49	135,46	1.192,04	1.327,50	124.089,49	37.952,45	177.102,55	215.055,00
163	122.897,45	134,16	1.193,34	1.327,50	122.897,45	38.086,62	178.295,88	216.382,50
164	121.704,12	132,86	1.194,64	1.327,50	121.704,12	38.219,48	179.490,52	217.710,00
165	120.509,48	131,56	1.195,94	1.327,50	120.509,48	38.351,03	180.686,47	219.037,50
166	119.313,53	130,25	1.197,25	1.327,50	119.313,53	38.481,28	181.883,72	220.365,00
167	118.116,28	128,94	1.198,56	1.327,50	118.116,28	38.610,23	183.082,27	221.692,50
168	116.917,73	127,64	1.199,86	1.327,50	116.917,73	38.737,86	184.282,14	223.020,00
169	115.717,86	126,33	1.201,17	1.327,50	115.717,86	38.864,19	185.483,31	224.347,50
170	114.516,69	125,01	1.202,49	1.327,50	114.516,69	38.989,20	186.685,80	225.675,00
171	113.314,20	123,70	1.203,80	1.327,50	113.314,20	39.112,90	187.889,60	227.002,50
172	112.110,40	122,39	1.205,11	1.327,50	112.110,40	39.235,29	189.094,71	228.330,00
173	110.905,29	121,07	1.206,43	1.327,50	110.905,29	39.356,36	190.301,14	229.657,50
174	109.698,86	119,75	1.207,75	1.327,50	109.698,86	39.476,12	191.508,88	230.985,00
175	108.491,12	118,44	1.209,06	1.327,50	108.491,12	39.594,55	192.717,95	232.312,50
176	107.282,05	117,12	1.210,38	1.327,50	107.282,05	39.711,67	193.928,33	233.640,00
177	106.071,67	115,79	1.211,71	1.327,50	106.071,67	39.827,46	195.140,04	234.967,50
178	104.859,96	114,47	1.213,03	1.327,50	104.859,96	39.941,94	196.353,06	236.295,00
179	103.646,94	113,15	1.214,35	1.327,50	103.646,94	40.055,08	197.567,42	237.622,50
180	102.432,58	111,82	1.215,68	1.327,50	102.432,58	40.166,91	198.783,09	238.950,00
181	101.216,91	110,50	1.217,00	1.327,50	101.216,91	40.277,40	200.000,10	240.277,50
182	99.999,90	109,17	1.218,33	1.327,50	99.999,90	40.386,57	201.218,43	241.605,00
183	98.781,57	107,84	1.219,66	1.327,50	98.781,57	40.494,40	202.438,10	242.932,50
184	97.561,90	106,51	1.220,99	1.327,50	97.561,90	40.600,91	203.659,09	244.260,00
185	96.340,91	105,17	1.222,33	1.327,50	96.340,91	40.706,08	204.881,42	245.587,50
186	95.118,58	103,84	1.223,66	1.327,50	95.118,58	40.809,92	206.105,08	246.915,00
187	93.894,92	102,50	1.225,00	1.327,50	93.894,92	40.912,42	207.330,08	248.242,50
188	92.669,92	101,16	1.226,34	1.327,50	92.669,92	41.013,59	208.556,41	249.570,00
189	91.443,59	99,83	1.227,67	1.327,50	91.443,59	41.113,41	209.784,09	250.897,50
190	90.215,91	98,49	1.229,01	1.327,50	90.215,91	41.211,90	211.013,10	252.225,00
191	88.986,90	97,14	1.230,36	1.327,50	88.986,90	41.309,04	212.243,46	253.552,50
192	87.756,54	95,80	1.231,70	1.327,50	87.756,54	41.404,84	213.475,16	254.880,00
193	86.524,84	94,46	1.233,04	1.327,50	86.524,84	41.499,30	214.708,20	256.207,50
194	85.291,80	93,11	1.234,39	1.327,50	85.291,80	41.592,41	215.942,59	257.535,00
195	84.057,41	91,76	1.235,74	1.327,50	84.057,41	41.684,17	217.178,33	258.862,50
196	82.821,67	90,41	1.237,09	1.327,50	82.821,67	41.774,59	218.415,41	260.190,00
197	81.584,59	89,06	1.238,44	1.327,50	81.584,59	41.863,65	219.653,85	261.517,50
198	80.346,15	87,71	1.239,79	1.327,50	80.346,15	41.951,36	220.893,64	262.845,00
199	79.106,36	86,36	1.241,14	1.327,50	79.106,36	42.037,72	222.134,78	264.172,50
200	77.865,22	85,00	1.242,50	1.327,50	77.865,22	42.122,72	223.377,28	265.500,00
201	76.622,72	83,65	1.243,85	1.327,50	76.622,72	42.206,37	224.621,13	266.827,50
202	75.378,87	82,29	1.245,21	1.327,50	75.378,87	42.288,66	225.866,34	268.155,00
203	74.133,66	80,93	1.246,57	1.327,50	74.133,66	42.369,58	227.112,92	269.482,50
204	72.887,08	79,57	1.247,93	1.327,50	72.887,08	42.449,15	228.360,85	270.810,00
205	71.639,15	78,21	1.249,29	1.327,50	71.639,15	42.527,36	229.610,14	272.137,50
206	70.389,86	76,84	1.250,66	1.327,50	70.389,86	42.604,20	230.860,80	273.465,00
207	69.139,20	75,48	1.252,02	1.327,50	69.139,20	42.679,68	232.112,82	274.792,50
208	67.887,18	74,11	1.253,39	1.327,50	67.887,18	42.753,79	233.366,21	276.120,00
209	66.633,79	72,74	1.254,76	1.327,50	66.633,79	42.826,53	234.620,97	277.447,50
210	65.379,03	71,37	1.256,13	1.327,50	65.379,03	42.897,90	235.877,10	278.775,00
211	64.122,90	70,00	1.257,50	1.327,50	64.122,90	42.967,90	237.134,60	280.102,50
212	62.865,40	68,63	1.258,87	1.327,50	62.865,40	43.036,53	238.393,47	281.430,00
213	61.606,53	67,25	1.260,25	1.327,50	61.606,53	43.103,79	239.653,71	282.757,50
214	60.346,29	65,88	1.261,62	1.327,50	60.346,29	43.169,66	240.915,34	284.085,00
215	59.084,66	64,50	1.263,00	1.327,50	59.084,66	43.234,16	242.178,34	285.412,50
216	57.821,66	63,12	1.264,38	1.327,50	57.821,66	43.297,29	243.442,71	286.740,00
217	56.557,29	61,74	1.265,76	1.327,50	56.557,29	43.359,03	244.708,47	288.067,50
218	55.291,53	60,36	1.267,14	1.327,50	55.291,53	43.419,39	245.975,61	289.395,00
219	54.024,39	58,98	1.268,52	1.327,50	54.024,39	43.478,36	247.244,14	290.722,50
220	52.755,86	57,59	1.269,91	1.327,50	52.755,86	43.535,96	248.514,04	292.050,00
221	51.485,96	56,21	1.271,29	1.327,50	51.485,96	43.592,16	249.785,34	293.377,50
222	50.214,66	54,82	1.272,68	1.327,50	50.214,66	43.646,98	251.058,02	294.705,00
223	48.941,98	53,43	1.274,07	1.327,50	48.941,98	43.700,41	252.332,09	296.032,50
224	47.667,91	52,04	1.275,46	1.327,50	47.667,91	43.752,45	253.607,55	297.360,00
225	46.392,45	50,65	1.276,85	1.327,50	46.392,45	43.803,09	254.884,41	298.687,50
226	45.115,59	49,25	1.278,25	1.327,50	45.115,59	43.852,34	256.162,66	300.015,00
227	43.837,34	47,86	1.279,64	1.327,50	43.837,34	43.900,20	257.442,30	301.342,50
228	42.557,70	46,46	1.281,04	1.327,50	42.557,70	43.946,66	258.723,34	302.670,00
229	41.276,66	45,06	1.282,44	1.327,50	41.276,66	43.991,72	260.005,78	303.997,50
230	39.994,22	43,66	1.283,84	1.327,50	39.994,22	44.035,38	261.289,62	305.325,00
231	38.710,38	42,26	1.285,24	1.327,50	38.710,38	44.077,64	262.574,86	306.652,50
232	37.425,14	40,86	1.286,64	1.327,50	37.425,14	44.118,49	263.861,51	307.980,00
233	36.138,49	39,45	1.288,05	1.327,50	36.138,49	44.157,94	265.149,56	309.307,50
234	34.850,44	38,05	1.289,45	1.327,50	34.850,44	44.195,99	266.439,01	310.635,00
235	33.560,99	36,64	1.290,86	1.327,50	33.560,99	44.232,62	267.729,88	311.962,50
236	32.270,12	35,23	1.292,27	1.327,50	32.270,12	44.267,85	269.022,15	313.290,00
237	30.977,85	33,82	1.293,68	1.327,50	30.977,85	44.301,67	270.315,83	314.617,50
238	29.684,17	32,41	1.295,09	1.327,50	29.684,17	44.334,08	271.610,92	315.945,00
239	28.389,08	30,99	1.296,51	1.327,50	28.389,08	44.365,07	272.907,43	317.272,50
240	27.092,57	29,58	1.297,92	1.327,50	27.092,57	44.394,64	274.205,36	318.600,00

x

Dr. Klein Baufinanzierung

• 1,56%
• gebundener Sollzins*
• 1,59%
• effektiver Jahreszins*

• 1.390,00€
• Monatsrate

• Gesamtzahlung :333.600,00 EUR
• Tilgungsanteil :281.444,54 EUR
• Zinsanteil :52.155,46 EUR
• Restschuld :18.555,46 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 190.000,00 EUR; Kreditrate: 357,83 EUR; Gesamtbetrag: 21.470,00 EUR; Anzahl Kreditraten: 60; Laufzeit: 60 Monate; Effektiver Jahreszins: 0,31 %; Gebundener Sollzins: 0,26 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist Dr. Klein Privatkunden AG Postfach 1350
23503 Lübeck

Monat	kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	GESAMT
1	300.000,00	390,00	1.000,00	1.390,00	299.000,00	390,00	1.000,00	1.390,00
2	299.000,00	388,70	1.001,30	1.390,00	299.000,00	778,70	2.001,30	2.780,00
3	297.998,70	387,40	1.002,60	1.390,00	297.998,70	1.166,10	3.003,90	4.170,00
4	296.996,10	386,09	1.003,91	1.390,00	296.996,10	1.552,19	4.007,81	5.560,00
5	295.992,19	384,79	1.005,21	1.390,00	295.992,19	1.936,98	5.013,02	6.950,00
6	294.986,98	383,48	1.006,52	1.390,00	294.986,98	2.320,47	6.019,53	8.340,00
7	293.980,47	382,17	1.007,83	1.390,00	293.980,47	2.702,64	7.027,36	9.730,00
8	292.972,64	380,86	1.009,14	1.390,00	292.972,64	3.083,51	8.036,49	11.120,00
9	291.963,51	379,55	1.010,45	1.390,00	291.963,51	3.463,06	9.046,94	12.510,00
10	290.953,06	378,24	1.011,76	1.390,00	290.953,06	3.841,30	10.058,70	13.900,00
11	289.941,30	376,92	1.013,08	1.390,00	289.941,30	4.218,22	11.071,78	15.290,00
12	288.928,22	375,61	1.014,39	1.390,00	288.928,22	4.593,83	12.086,17	16.680,00
13	287.913,83	374,29	1.015,71	1.390,00	287.913,83	4.968,12	13.101,88	18.070,00
14	286.898,12	372,97	1.017,03	1.390,00	286.898,12	5.341,08	14.118,92	19.460,00
15	285.881,08	371,65	1.018,35	1.390,00	285.881,08	5.712,73	15.137,27	20.850,00
16	284.862,73	370,32	1.019,68	1.390,00	284.862,73	6.083,05	16.156,95	22.240,00
17	283.843,05	369,00	1.021,00	1.390,00	283.843,05	6.452,05	17.177,95	23.630,00
18	282.822,05	367,67	1.022,33	1.390,00	282.822,05	6.819,71	18.200,29	25.020,00
19	281.799,71	366,34	1.023,66	1.390,00	281.799,71	7.186,05	19.223,95	26.410,00
20	280.776,05	365,01	1.024,99	1.390,00	280.776,05	7.551,06	20.248,94	27.800,00
21	279.751,06	363,68	1.026,32	1.390,00	279.751,06	7.914,74	21.275,26	29.190,00
22	278.724,74	362,34	1.027,66	1.390,00	278.724,74	8.277,08	22.302,92	30.580,00
23	277.697,08	361,01	1.028,99	1.390,00	277.697,08	8.638,09	23.331,91	31.970,00
24	276.668,09	359,67	1.030,33	1.390,00	276.668,09	8.997,76	24.362,24	33.360,00
25	275.637,76	358,33	1.031,67	1.390,00	275.637,76	9.356,09	25.393,91	34.750,00
26	274.606,09	356,99	1.033,01	1.390,00	274.606,09	9.713,07	26.426,93	36.140,00
27	273.573,07	355,64	1.034,36	1.390,00	273.573,07	10.068,72	27.461,28	37.530,00
28	272.538,72	354,30	1.035,70	1.390,00	272.538,72	10.423,02	28.496,98	38.920,00
29	271.503,02	352,95	1.037,05	1.390,00	271.503,02	10.775,97	29.534,03	40.310,00
30	270.465,97	351,61	1.038,39	1.390,00	270.465,97	11.127,58	30.572,42	41.700,00
31	269.427,58	350,26	1.039,74	1.390,00	269.427,58	11.477,83	31.612,17	43.090,00
32	268.387,83	348,90	1.041,10	1.390,00	268.387,83	11.826,74	32.653,26	44.480,00
33	267.346,74	347,55	1.042,45	1.390,00	267.346,74	12.174,29	33.695,71	45.870,00
34	266.304,29	346,20	1.043,80	1.390,00	266.304,29	12.520,48	34.739,52	47.260,00
35	265.260,48	344,84	1.045,16	1.390,00	265.260,48	12.865,32	35.784,68	48.650,00
36	264.215,32	343,48	1.046,52	1.390,00	264.215,32	13.208,80	36.831,20	50.040,00
37	263.168,80	342,12	1.047,88	1.390,00	263.168,80	13.550,92	37.879,08	51.430,00
38	262.120,92	340,76	1.049,24	1.390,00	262.120,92	13.891,68	38.928,32	52.820,00
39	261.071,68	339,39	1.050,61	1.390,00	261.071,68	14.231,07	39.978,93	54.210,00
40	260.021,07	338,03	1.051,97	1.390,00	260.021,07	14.569,10	41.030,90	55.600,00
41	258.969,10	336,66	1.053,34	1.390,00	258.969,10	14.905,76	42.084,24	56.990,00
42	257.915,76	335,29	1.054,71	1.390,00	257.915,76	15.241,05	43.138,95	58.380,00
43	256.861,05	333,92	1.056,08	1.390,00	256.861,05	15.574,97	44.195,03	59.770,00
44	255.804,97	332,55	1.057,45	1.390,00	255.804,97	15.907,52	45.252,48	61.160,00
45	254.747,52	331,17	1.058,83	1.390,00	254.747,52	16.238,69	46.311,31	62.550,00
46	253.688,69	329,80	1.060,20	1.390,00	253.688,69	16.568,48	47.371,52	63.940,00
47	252.628,48	328,42	1.061,58	1.390,00	252.628,48	16.896,90	48.433,10	65.330,00
48	251.566,90	327,04	1.062,96	1.390,00	251.566,90	17.223,94	49.496,06	66.720,00
49	250.503,94	325,66	1.064,34	1.390,00	250.503,94	17.549,59	50.560,41	68.110,00
50	249.439,59	324,27	1.065,73	1.390,00	249.439,59	17.873,86	51.626,14	69.500,00
51	248.373,86	322,89	1.067,11	1.390,00	248.373,86	18.196,75	52.693,25	70.890,00
52	247.306,75	321,50	1.068,50	1.390,00	247.306,75	18.518,25	53.761,75	72.280,00
53	246.238,25	320,11	1.069,89	1.390,00	246.238,25	18.838,36	54.831,64	73.670,00
54	245.168,36	318,72	1.071,28	1.390,00	245.168,36	19.157,08	55.902,92	75.060,00
55	244.097,08	317,33	1.072,67	1.390,00	244.097,08	19.474,40	56.975,60	76.450,00
56	243.024,40	315,93	1.074,07	1.390,00	243.024,40	19.790,34	58.049,66	77.840,00
57	241.950,34	314,54	1.075,46	1.390,00	241.950,34	20.104,87	59.125,13	79.230,00
58	240.874,87	313,14	1.076,86	1.390,00	240.874,87	20.418,01	60.201,99	80.620,00
59	239.798,01	311,74	1.078,26	1.390,00	239.798,01	20.729,75	61.280,25	82.010,00
60	238.719,75	310,34	1.079,66	1.390,00	238.719,75	21.040,08	62.359,92	83.400,00
61	237.640,08	308,93	1.081,07	1.390,00	237.640,08	21.349,01	63.440,99	84.790,00
62	236.559,01	307,53	1.082,47	1.390,00	236.559,01	21.656,54	64.523,46	86.180,00
63	235.476,54	306,12	1.083,88	1.390,00	235.476,54	21.962,66	65.607,34	87.570,00
64	234.392,66	304,71	1.085,29	1.390,00	234.392,66	22.267,37	66.692,63	88.960,00
65	233.307,37	303,30	1.086,70	1.390,00	233.307,37	22.570,67	67.779,33	90.350,00
66	232.220,67	301,89	1.088,11	1.390,00	232.220,67	22.872,56	68.867,44	91.740,00
67	231.132,56	300,47	1.089,53	1.390,00	231.132,56	23.173,03	69.956,97	93.130,00
68	230.043,03	299,06	1.090,94	1.390,00	230.043,03	23.472,08	71.047,92	94.520,00
69	228.952,08	297,64	1.092,36	1.390,00	228.952,08	23.769,72	72.140,28	95.910,00
70	227.859,72	296,22	1.093,78	1.390,00	227.859,72	24.065,94	73.234,06	97.300,00
71	226.765,94	294,80	1.095,20	1.390,00	226.765,94	24.360,74	74.329,26	98.690,00
72	225.670,74	293,37	1.096,63	1.390,00	225.670,74	24.654,11	75.425,89	100.080,00
73	224.574,11	291,95	1.098,05	1.390,00	224.574,11	24.946,05	76.523,95	101.470,00
74	223.476,05	290,52	1.099,48	1.390,00	223.476,05	25.236,57	77.623,43	102.860,00
75	222.376,57	289,09	1.100,91	1.390,00	222.376,57	25.525,66	78.724,34	104.250,00
76	221.275,66	287,66	1.102,34	1.390,00	221.275,66	25.813,32	79.826,68	105.640,00
77	220.173,32	286,23	1.103,77	1.390,00	220.173,32	26.099,55	80.930,45	107.030,00
78	219.069,55	284,79	1.105,21	1.390,00	219.069,55	26.384,34	82.035,66	108.420,00
79	217.964,34	283,35	1.106,65	1.390,00	217.964,34	26.667,69	83.142,31	109.810,00
80	216.857,69	281,91	1.108,09	1.390,00	216.857,69	26.949,61	84.250,39	111.200,00
81	215.749,61	280,47	1.109,53	1.390,00	215.749,61	27.230,08	85.359,92	112.590,00
82	214.640,08	279,03	1.110,97	1.390,00	214.640,08	27.509,11	86.470,89	113.980,00
83	213.529,11	277,59	1.112,41	1.390,00	213.529,11	27.786,70	87.583,30	115.370,00
84	212.416,70	276,14	1.113,86	1.390,00	212.416,70	28.062,84	88.697,16	116.760,00
85	211.302,84	274,69	1.115,31	1.390,00	211.302,84	28.337,53	89.812,47	118.150,00
86	210.187,53	273,24	1.116,76	1.390,00	210.187,53	28.610,78	90.929,22	119.540,00
87	209.070,78	271,79	1.118,21	1.390,00	209.070,78	28.882,57	92.047,43	120.930,00
88	207.952,57	270,34	1.119,66	1.390,00	207.952,57	29.152,91	93.167,09	122.320,00
89	206.832,91	268,88	1.121,12	1.390,00	206.832,91	29.421,79	94.288,21	123.710,00
90	205.711,79	267,43	1.122,57	1.390,00	205.711,79	29.689,22	95.410,78	125.100,00
91	204.589,22	265,97	1.124,03	1.390,00	204.589,22	29.955,18	96.534,82	126.490,00
92	203.465,18	264,50	1.125,50	1.390,00	203.465,18	30.219,69	97.660,31	127.880,00
93	202.339,69	263,04	1.126,96	1.390,00	202.339,69	30.482,73	98.787,27	129.270,00
94	201.212,73	261,58	1.128,42	1.390,00	201.212,73	30.744,31	99.915,69	130.660,00
95	200.084,31	260,11	1.129,89	1.390,00	200.084,31	31.004,42	101.045,58	132.050,00
96	198.954,42	258,64	1.131,36	1.390,00	198.954,42	31.263,06	102.176,94	133.440,00
97	197.823,06	257,17	1.132,83	1.390,00	197.823,06	31.520,23	103.309,77	134.830,00
98	196.690,23	255,70	1.134,30	1.390,00	196.690,23	31.775,92	104.444,08	136.220,00
99	195.555,92	254,22	1.135,78	1.390,00	195.555,92	32.030,15	105.579,85	137.610,00
100	194.420,15	252,75	1.137,25	1.390,00	194.420,15	32.282,89	106.717,11	139.000,00
101	193.282,89	251,27	1.138,73	1.390,00	193.282,89	32.534,16	107.855,84	140.390,00
102	192.144,16	249,79	1.140,21	1.390,00	192.144,16	32.783,95	108.996,05	141.780,00
103	191.003,95	248,31	1.141,69	1.390,00	191.003,95	33.032,25	110.137,75	143.170,00
104	189.862,25	246,82	1.143,18	1.390,00	189.862,25	33.279,07	111.280,93	144.560,00
105	188.719,07	245,33	1.144,67	1.390,00	188.719,07	33.524,41	112.425,59	145.950,00
106	187.574,41	243,85	1.146,15	1.390,00	187.574,41	33.768,26	113.571,74	147.340,00
107	186.428,26	242,36	1.147,64	1.390,00	186.428,26	34.010,61	114.719,39	148.730,00
108	185.280,61	240,86	1.149,14	1.390,00	185.280,61	34.251,48	115.868,52	150.120,00
109	184.131,48	239,37	1.150,63	1.390,00	184.131,48	34.490,85	117.019,15	151.510,00
110	182.980,85	237,88	1.152,12	1.390,00	182.980,85	34.728,72	118.171,28	152.900,00
111	181.828,72	236,38	1.153,62	1.390,00	181.828,72	34.965,10	119.324,90	154.290,00
112	180.675,10	234,88	1.155,12	1.390,00	180.675,10	35.199,98	120.480,02	155.680,00
113	179.519,98	233,38	1.156,62	1.390,00	179.519,98	35.433,35	121.636,65	157.070,00
114	178.363,35	231,87	1.158,13	1.390,00	178.363,35	35.665,23	122.794,77	158.460,00
115	177.205,23	230,37	1.159,63	1.390,00	177.205,23	35.895,59	123.954,41	159.850,00
116	176.045,59	228,86	1.161,14	1.390,00	176.045,59	36.124,45	125.115,55	161.240,00
117	174.884,45	227,35	1.162,65	1.390,00	174.884,45	36.351,80	126.278,20	162.630,00
118	173.721,80	225,84	1.164,16	1.390,00	173.721,80	36.577,64	127.442,36	164.020,00
119	172.557,64	224,32	1.165,68	1.390,00	172.557,64	36.801,97	128.608,03	165.410,00
120	171.391,97	222,81	1.167,19	1.390,00	171.391,97	37.024,77	129.775,23	166.800,00
121	170.224,77	221,29	1.168,71	1.390,00	170.224,77	37.246,07	130.943,93	168.190,00
122	169.056,07	219,77	1.170,23	1.390,00	169.056,07	37.465,84	132.114,16	169.580,00
123	167.885,84	218,25	1.171,75	1.390,00	167.885,84	37.684,09	133.285,91	170.970,00
124	166.714,09	216,73	1.173,27	1.390,00	166.714,09	37.900,82	134.459,18	172.360,00
125	165.540,82	215,20	1.174,80	1.390,00	165.540,82	38.116,02	135.633,98	173.750,00
126	164.366,02	213,68	1.176,32	1.390,00	164.366,02	38.329,70	136.810,30	175.140,00
127	163.189,70	212,15	1.177,85	1.390,00	163.189,70	38.541,85	137.988,15	176.530,00
128	162.011,85	210,62	1.179,38	1.390,00	162.011,85	38.752,46	139.167,54	177.920,00
129	160.832,46	209,08	1.180,92	1.390,00	160.832,46	38.961,54	140.348,46	179.310,00
130	159.651,54	207,55	1.182,45	1.390,00	159.651,54	39.169,09	141.530,91	180.700,00
131	158.469,09	206,01	1.183,99	1.390,00	158.469,09	39.375,10	142.714,90	182.090,00
132	157.285,10	204,47	1.185,53	1.390,00	157.285,10	39.579,57	143.900,43	183.480,00
133	156.099,57	202,93	1.187,07	1.390,00	156.099,57	39.782,50	145.087,50	184.870,00
134	154.912,50	201,39	1.188,61	1.390,00	154.912,50	39.983,89	146.276,11	186.260,00
135	153.723,89	199,84	1.190,16	1.390,00	153.723,89	40.183,73	147.466,27	187.650,00
136	152.533,73	198,29	1.191,71	1.390,00	152.533,73	40.382,02	148.657,98	189.040,00
137	151.342,02	196,74	1.193,26	1.390,00	151.342,02	40.578,77	149.851,23	190.430,00
138	150.148,77	195,19	1.194,81	1.390,00	150.148,77	40.773,96	151.046,04	191.820,00
139	148.953,96	193,64	1.196,36	1.390,00	148.953,96	40.967,60	152.242,40	193.210,00
140	147.757,60	192,08	1.197,92	1.390,00	147.757,60	41.159,68	153.440,32	194.600,00
141	146.559,68	190,53	1.199,47	1.390,00	146.559,68	41.350,21	154.639,79	195.990,00
142	145.360,21	188,97	1.201,03	1.390,00	145.360,21	41.539,18	155.840,82	197.380,00
143	144.159,18	187,41	1.202,59	1.390,00	144.159,18	41.726,59	157.043,41	198.770,00
144	142.956,59	185,84	1.204,16	1.390,00	142.956,59	41.912,43	158.247,57	200.160,00
145	141.752,43	184,28	1.205,72	1.390,00	141.752,43	42.096,71	159.453,29	201.550,00
146	140.546,71	182,71	1.207,29	1.390,00	140.546,71	42.279,42	160.660,58	202.940,00
147	139.339,42	181,14	1.208,86	1.390,00	139.339,42	42.460,56	161.869,44	204.330,00
148	138.130,56	179,57	1.210,43	1.390,00	138.130,56	42.640,13	163.079,87	205.720,00
149	136.920,13	178,00	1.212,00	1.390,00	136.920,13	42.818,13	164.291,87	207.110,00
150	135.708,13	176,42	1.213,58	1.390,00	135.708,13	42.994,55	165.505,45	208.500,00
151	134.494,55	174,84	1.215,16	1.390,00	134.494,55	43.169,39	166.720,61	209.890,00
152	133.279,39	173,26	1.216,74	1.390,00	133.279,39	43.342,65	167.937,35	211.280,00
153	132.062,65	171,68	1.218,32	1.390,00	132.062,65	43.514,33	169.155,67	212.670,00
154	130.844,33	170,10	1.219,90	1.390,00	130.844,33	43.684,43	170.375,57	214.060,00
155	129.624,43	168,51	1.221,49	1.390,00	129.624,43	43.852,94	171.597,06	215.450,00
156	128.402,94	166,92	1.223,08	1.390,00	128.402,94	44.019,87	172.820,13	216.840,00
157	127.179,87	165,33	1.224,67	1.390,00	127.179,87	44.185,20	174.044,80	218.230,00
158	125.955,20	163,74	1.226,26	1.390,00	125.955,20	44.348,94	175.271,06	219.620,00
159	124.728,94	162,15	1.227,85	1.390,00	124.728,94	44.511,09	176.498,91	221.010,00
160	123.501,09	160,55	1.229,45	1.390,00	123.501,09	44.671,64	177.728,36	222.400,00
161	122.271,64	158,95	1.231,05	1.390,00	122.271,64	44.830,60	178.959,40	223.790,00
162	121.040,60	157,35	1.232,65	1.390,00	121.040,60	44.987,95	180.192,05	225.180,00
163	119.807,95	155,75	1.234,25	1.390,00	119.807,95	45.143,70	181.426,30	226.570,00
164	118.573,70	154,15	1.235,85	1.390,00	118.573,70	45.297,84	182.662,16	227.960,00
165	117.337,84	152,54	1.237,46	1.390,00	117.337,84	45.450,38	183.899,62	229.350,00
166	116.100,38	150,93	1.239,07	1.390,00	116.100,38	45.601,31	185.138,69	230.740,00
167	114.861,31	149,32	1.240,68	1.390,00	114.861,31	45.750,63	186.379,37	232.130,00
168	113.620,63	147,71	1.242,29	1.390,00	113.620,63	45.898,34	187.621,66	233.520,00
169	112.378,34	146,09	1.243,91	1.390,00	112.378,34	46.044,43	188.865,57	234.910,00
170	111.134,43	144,47	1.245,53	1.390,00	111.134,43	46.188,91	190.111,09	236.300,00
171	109.888,91	142,86	1.247,14	1.390,00	109.888,91	46.331,76	191.358,24	237.690,00
172	108.641,76	141,23	1.248,77	1.390,00	108.641,76	46.473,00	192.607,00	239.080,00
173	107.393,00	139,61	1.250,39	1.390,00	107.393,00	46.612,61	193.857,39	240.470,00
174	106.142,61	137,99	1.252,01	1.390,00	106.142,61	46.750,59	195.109,41	241.860,00
175	104.890,59	136,36	1.253,64	1.390,00	104.890,59	46.886,95	196.363,05	243.250,00
176	103.636,95	134,73	1.255,27	1.390,00	103.636,95	47.021,68	197.618,32	244.640,00
177	102.381,68	133,10	1.256,90	1.390,00	102.381,68	47.154,78	198.875,22	246.030,00
178	101.124,78	131,46	1.258,54	1.390,00	101.124,78	47.286,24	200.133,76	247.420,00
179	99.866,24	129,83	1.260,17	1.390,00	99.866,24	47.416,06	201.393,94	248.810,00
180	98.606,06	128,19	1.261,81	1.390,00	98.606,06	47.544,25	202.655,75	250.200,00
181	97.344,25	126,55	1.263,45	1.390,00	97.344,25	47.670,80	203.919,20	251.590,00
182	96.080,80	124,91	1.265,09	1.390,00	96.080,80	47.795,70	205.184,30	252.980,00
183	94.815,70	123,26	1.266,74	1.390,00	94.815,70	47.918,96	206.451,04	254.370,00
184	93.548,96	121,61	1.268,39	1.390,00	93.548,96	48.040,58	207.719,42	255.760,00
185	92.280,58	119,96	1.270,04	1.390,00	92.280,58	48.160,54	208.989,46	257.150,00
186	91.010,54	118,31	1.271,69	1.390,00	91.010,54	48.278,86	210.261,14	258.540,00
187	89.738,86	116,66	1.273,34	1.390,00	89.738,86	48.395,52	211.534,48	259.930,00
188	88.465,52	115,01	1.274,99	1.390,00	88.465,52	48.510,52	212.809,48	261.320,00
189	87.190,52	113,35	1.276,65	1.390,00	87.190,52	48.623,87	214.086,13	262.710,00
190	85.913,87	111,69	1.278,31	1.390,00	85.913,87	48.735,56	215.364,44	264.100,00
191	84.635,56	110,03	1.279,97	1.390,00	84.635,56	48.845,58	216.644,42	265.490,00
192	83.355,58	108,36	1.281,64	1.390,00	83.355,58	48.953,95	217.926,05	266.880,00
193	82.073,95	106,70	1.283,30	1.390,00	82.073,95	49.060,64	219.209,36	268.270,00
194	80.790,64	105,03	1.284,97	1.390,00	80.790,64	49.165,67	220.494,33	269.660,00
195	79.505,67	103,36	1.286,64	1.390,00	79.505,67	49.269,03	221.780,97	271.050,00
196	78.219,03	101,68	1.288,32	1.390,00	78.219,03	49.370,71	223.069,29	272.440,00
197	76.930,71	100,01	1.289,99	1.390,00	76.930,71	49.470,72	224.359,28	273.830,00
198	75.640,72	98,33	1.291,67	1.390,00	75.640,72	49.569,06	225.650,94	275.220,00
199	74.349,06	96,65	1.293,35	1.390,00	74.349,06	49.665,71	226.944,29	276.610,00
200	73.055,71	94,97	1.295,03	1.390,00	73.055,71	49.760,68	228.239,32	278.000,00
201	71.760,68	93,29	1.296,71	1.390,00	71.760,68	49.853,97	229.536,03	279.390,00
202	70.463,97	91,60	1.298,40	1.390,00	70.463,97	49.945,57	230.834,43	280.780,00
203	69.165,57	89,92	1.300,08	1.390,00	69.165,57	50.035,49	232.134,51	282.170,00
204	67.865,49	88,23	1.301,77	1.390,00	67.865,49	50.123,71	233.436,29	283.560,00
205	66.563,71	86,53	1.303,47	1.390,00	66.563,71	50.210,25	234.739,75	284.950,00
206	65.260,25	84,84	1.305,16	1.390,00	65.260,25	50.295,09	236.044,91	286.340,00
207	63.955,09	83,14	1.306,86	1.390,00	63.955,09	50.378,23	237.351,77	287.730,00
208	62.648,23	81,44	1.308,56	1.390,00	62.648,23	50.459,67	238.660,33	289.120,00
209	61.339,67	79,74	1.310,26	1.390,00	61.339,67	50.539,41	239.970,59	290.510,00
210	60.029,41	78,04	1.311,96	1.390,00	60.029,41	50.617,45	241.282,55	291.900,00
211	58.717,45	76,33	1.313,67	1.390,00	58.717,45	50.693,78	242.596,22	293.290,00
212	57.403,78	74,62	1.315,38	1.390,00	57.403,78	50.768,41	243.911,59	294.680,00
213	56.088,41	72,91	1.317,09	1.390,00	56.088,41	50.841,32	245.228,68	296.070,00
214	54.771,32	71,20	1.318,80	1.390,00	54.771,32	50.912,52	246.547,48	297.460,00
215	53.452,52	69,49	1.320,51	1.390,00	53.452,52	50.982,01	247.867,99	298.850,00
216	52.132,01	67,77	1.322,23	1.390,00	52.132,01	51.049,78	249.190,22	300.240,00
217	50.809,78	66,05	1.323,95	1.390,00	50.809,78	51.115,84	250.514,16	301.630,00
218	49.485,84	64,33	1.325,67	1.390,00	49.485,84	51.180,17	251.839,83	303.020,00
219	48.160,17	62,61	1.327,39	1.390,00	48.160,17	51.242,78	253.167,22	304.410,00
220	46.832,78	60,88	1.329,12	1.390,00	46.832,78	51.303,66	254.496,34	305.800,00
221	45.503,66	59,15	1.330,85	1.390,00	45.503,66	51.362,81	255.827,19	307.190,00
222	44.172,81	57,42	1.332,58	1.390,00	44.172,81	51.420,24	257.159,76	308.580,00
223	42.840,24	55,69	1.334,31	1.390,00	42.840,24	51.475,93	258.494,07	309.970,00
224	41.505,93	53,96	1.336,04	1.390,00	41.505,93	51.529,89	259.830,11	311.360,00
225	40.169,89	52,22	1.337,78	1.390,00	40.169,89	51.582,11	261.167,89	312.750,00
226	38.832,11	50,48	1.339,52	1.390,00	38.832,11	51.632,59	262.507,41	314.140,00
227	37.492,59	48,74	1.341,26	1.390,00	37.492,59	51.681,33	263.848,67	315.530,00
228	36.151,33	47,00	1.343,00	1.390,00	36.151,33	51.728,33	265.191,67	316.920,00
229	34.808,33	45,25	1.344,75	1.390,00	34.808,33	51.773,58	266.536,42	318.310,00
230	33.463,58	43,50	1.346,50	1.390,00	33.463,58	51.817,08	267.882,92	319.700,00
231	32.117,08	41,75	1.348,25	1.390,00	32.117,08	51.858,83	269.231,17	321.090,00
232	30.768,83	40,00	1.350,00	1.390,00	30.768,83	51.898,83	270.581,17	322.480,00
233	29.418,83	38,24	1.351,76	1.390,00	29.418,83	51.937,08	271.932,92	323.870,00
234	28.067,08	36,49	1.353,51	1.390,00	28.067,08	51.973,57	273.286,43	325.260,00
235	26.713,57	34,73	1.355,27	1.390,00	26.713,57	52.008,29	274.641,71	326.650,00
236	25.358,29	32,97	1.357,03	1.390,00	25.358,29	52.041,26	275.998,74	328.040,00
237	24.001,26	31,20	1.358,80	1.390,00	24.001,26	52.072,46	277.357,54	329.430,00
238	22.642,46	29,44	1.360,56	1.390,00	22.642,46	52.101,90	278.718,10	330.820,00
239	21.281,90	27,67	1.362,33	1.390,00	21.281,90	52.129,56	280.080,44	332.210,00
240	19.919,56	25,90	1.364,10	1.390,00	19.919,56	52.155,46	281.444,54	333.600,00

x

Interhyp Baufinanzierung

• 1,89%
• gebundener Sollzins*
• 1,91%
• 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 200.000,00 EUR; Kreditrate: 608,33 EUR; Gesamtbetrag: 73.000,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 363 Monate; Effektiver Jahreszins: 0,65 %; Gebundener Sollzins: 0,65 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist Interhyp AG Domagkstraße 34
80807 München

Monat	kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	GESAMT
1	300.000,00	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

CE-Baufinanz Baufinanzierung

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

• 1.675,00€
• Monatsrate

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

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 300.000,00 EUR; Kreditrate: 877,50 EUR; Gesamtbetrag: 105.300,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 0,51 %; Gebundener Sollzins: 0,51 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist CE-Baufinanz GmbH Steenkamp 37
22607 Hamburg

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

x

Stand der Daten: 22.10.2019