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

• 1,17%
• gebundener Sollzins*
• 1,19%
• effektiver Jahreszins*

• 1.292,50€
• Monatsrate

• Gesamtzahlung :310.200,00 EUR
• Tilgungsanteil :270.256,87 EUR
• Zinsanteil :39.943,13 EUR
• Restschuld :29.743,13 EUR

Weiter

Tilgungsplan ↓

Detailseite

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

Monat	kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	GESAMT
1	300.000,00	292,50	1.000,00	1.292,50	299.000,00	292,50	1.000,00	1.292,50
2	299.000,00	291,53	1.000,98	1.292,50	299.000,00	584,03	2.000,98	2.585,00
3	297.999,03	290,55	1.001,95	1.292,50	297.999,03	874,57	3.002,93	3.877,50
4	296.997,07	289,57	1.002,93	1.292,50	296.997,07	1.164,15	4.005,85	5.170,00
5	295.994,15	288,59	1.003,91	1.292,50	295.994,15	1.452,74	5.009,76	6.462,50
6	294.990,24	287,62	1.004,88	1.292,50	294.990,24	1.740,36	6.014,64	7.755,00
7	293.985,36	286,64	1.005,86	1.292,50	293.985,36	2.026,99	7.020,51	9.047,50
8	292.979,49	285,66	1.006,84	1.292,50	292.979,49	2.312,65	8.027,35	10.340,00
9	291.972,65	284,67	1.007,83	1.292,50	291.972,65	2.597,32	9.035,18	11.632,50
10	290.964,82	283,69	1.008,81	1.292,50	290.964,82	2.881,01	10.043,99	12.925,00
11	289.956,01	282,71	1.009,79	1.292,50	289.956,01	3.163,72	11.053,78	14.217,50
12	288.946,22	281,72	1.010,78	1.292,50	288.946,22	3.445,44	12.064,56	15.510,00
13	287.935,44	280,74	1.011,76	1.292,50	287.935,44	3.726,18	13.076,32	16.802,50
14	286.923,68	279,75	1.012,75	1.292,50	286.923,68	4.005,93	14.089,07	18.095,00
15	285.910,93	278,76	1.013,74	1.292,50	285.910,93	4.284,69	15.102,81	19.387,50
16	284.897,19	277,77	1.014,73	1.292,50	284.897,19	4.562,47	16.117,53	20.680,00
17	283.882,47	276,79	1.015,71	1.292,50	283.882,47	4.839,25	17.133,25	21.972,50
18	282.866,75	275,80	1.016,70	1.292,50	282.866,75	5.115,05	18.149,95	23.265,00
19	281.850,05	274,80	1.017,70	1.292,50	281.850,05	5.389,85	19.167,65	24.557,50
20	280.832,35	273,81	1.018,69	1.292,50	280.832,35	5.663,66	20.186,34	25.850,00
21	279.813,66	272,82	1.019,68	1.292,50	279.813,66	5.936,48	21.206,02	27.142,50
22	278.793,98	271,82	1.020,68	1.292,50	278.793,98	6.208,30	22.226,70	28.435,00
23	277.773,30	270,83	1.021,67	1.292,50	277.773,30	6.479,13	23.248,37	29.727,50
24	276.751,63	269,83	1.022,67	1.292,50	276.751,63	6.748,97	24.271,03	31.020,00
25	275.728,97	268,84	1.023,66	1.292,50	275.728,97	7.017,80	25.294,70	32.312,50
26	274.705,30	267,84	1.024,66	1.292,50	274.705,30	7.285,64	26.319,36	33.605,00
27	273.680,64	266,84	1.025,66	1.292,50	273.680,64	7.552,48	27.345,02	34.897,50
28	272.654,98	265,84	1.026,66	1.292,50	272.654,98	7.818,32	28.371,68	36.190,00
29	271.628,32	264,84	1.027,66	1.292,50	271.628,32	8.083,15	29.399,35	37.482,50
30	270.600,65	263,84	1.028,66	1.292,50	270.600,65	8.346,99	30.428,01	38.775,00
31	269.571,99	262,83	1.029,67	1.292,50	269.571,99	8.609,82	31.457,68	40.067,50
32	268.542,32	261,83	1.030,67	1.292,50	268.542,32	8.871,65	32.488,35	41.360,00
33	267.511,65	260,82	1.031,68	1.292,50	267.511,65	9.132,48	33.520,02	42.652,50
34	266.479,98	259,82	1.032,68	1.292,50	266.479,98	9.392,29	34.552,71	43.945,00
35	265.447,29	258,81	1.033,69	1.292,50	265.447,29	9.651,10	35.586,40	45.237,50
36	264.413,60	257,80	1.034,70	1.292,50	264.413,60	9.908,91	36.621,09	46.530,00
37	263.378,91	256,79	1.035,71	1.292,50	263.378,91	10.165,70	37.656,80	47.822,50
38	262.343,20	255,78	1.036,72	1.292,50	262.343,20	10.421,49	38.693,51	49.115,00
39	261.306,49	254,77	1.037,73	1.292,50	261.306,49	10.676,26	39.731,24	50.407,50
40	260.268,76	253,76	1.038,74	1.292,50	260.268,76	10.930,02	40.769,98	51.700,00
41	259.230,02	252,75	1.039,75	1.292,50	259.230,02	11.182,77	41.809,73	52.992,50
42	258.190,27	251,74	1.040,76	1.292,50	258.190,27	11.434,51	42.850,49	54.285,00
43	257.149,51	250,72	1.041,78	1.292,50	257.149,51	11.685,23	43.892,27	55.577,50
44	256.107,73	249,71	1.042,79	1.292,50	256.107,73	11.934,93	44.935,07	56.870,00
45	255.064,93	248,69	1.043,81	1.292,50	255.064,93	12.183,62	45.978,88	58.162,50
46	254.021,12	247,67	1.044,83	1.292,50	254.021,12	12.431,29	47.023,71	59.455,00
47	252.976,29	246,65	1.045,85	1.292,50	252.976,29	12.677,94	48.069,56	60.747,50
48	251.930,44	245,63	1.046,87	1.292,50	251.930,44	12.923,58	49.116,42	62.040,00
49	250.883,58	244,61	1.047,89	1.292,50	250.883,58	13.168,19	50.164,31	63.332,50
50	249.835,69	243,59	1.048,91	1.292,50	249.835,69	13.411,78	51.213,22	64.625,00
51	248.786,78	242,57	1.049,93	1.292,50	248.786,78	13.654,34	52.263,16	65.917,50
52	247.736,84	241,54	1.050,96	1.292,50	247.736,84	13.895,89	53.314,11	67.210,00
53	246.685,89	240,52	1.051,98	1.292,50	246.685,89	14.136,41	54.366,09	68.502,50
54	245.633,91	239,49	1.053,01	1.292,50	245.633,91	14.375,90	55.419,10	69.795,00
55	244.580,90	238,47	1.054,03	1.292,50	244.580,90	14.614,37	56.473,13	71.087,50
56	243.526,87	237,44	1.055,06	1.292,50	243.526,87	14.851,80	57.528,20	72.380,00
57	242.471,80	236,41	1.056,09	1.292,50	242.471,80	15.088,21	58.584,29	73.672,50
58	241.415,71	235,38	1.057,12	1.292,50	241.415,71	15.323,60	59.641,40	74.965,00
59	240.358,60	234,35	1.058,15	1.292,50	240.358,60	15.557,94	60.699,56	76.257,50
60	239.300,44	233,32	1.059,18	1.292,50	239.300,44	15.791,26	61.758,74	77.550,00
61	238.241,26	232,29	1.060,21	1.292,50	238.241,26	16.023,55	62.818,95	78.842,50
62	237.181,05	231,25	1.061,25	1.292,50	237.181,05	16.254,80	63.880,20	80.135,00
63	236.119,80	230,22	1.062,28	1.292,50	236.119,80	16.485,02	64.942,48	81.427,50
64	235.057,52	229,18	1.063,32	1.292,50	235.057,52	16.714,20	66.005,80	82.720,00
65	233.994,20	228,14	1.064,36	1.292,50	233.994,20	16.942,34	67.070,16	84.012,50
66	232.929,84	227,11	1.065,39	1.292,50	232.929,84	17.169,45	68.135,55	85.305,00
67	231.864,45	226,07	1.066,43	1.292,50	231.864,45	17.395,52	69.201,98	86.597,50
68	230.798,02	225,03	1.067,47	1.292,50	230.798,02	17.620,54	70.269,46	87.890,00
69	229.730,54	223,99	1.068,51	1.292,50	229.730,54	17.844,53	71.337,97	89.182,50
70	228.662,03	222,95	1.069,55	1.292,50	228.662,03	18.067,48	72.407,52	90.475,00
71	227.592,48	221,90	1.070,60	1.292,50	227.592,48	18.289,38	73.478,12	91.767,50
72	226.521,88	220,86	1.071,64	1.292,50	226.521,88	18.510,24	74.549,76	93.060,00
73	225.450,24	219,81	1.072,69	1.292,50	225.450,24	18.730,05	75.622,45	94.352,50
74	224.377,55	218,77	1.073,73	1.292,50	224.377,55	18.948,82	76.696,18	95.645,00
75	223.303,82	217,72	1.074,78	1.292,50	223.303,82	19.166,54	77.770,96	96.937,50
76	222.229,04	216,67	1.075,83	1.292,50	222.229,04	19.383,22	78.846,78	98.230,00
77	221.153,22	215,62	1.076,88	1.292,50	221.153,22	19.598,84	79.923,66	99.522,50
78	220.076,34	214,57	1.077,93	1.292,50	220.076,34	19.813,41	81.001,59	100.815,00
79	218.998,41	213,52	1.078,98	1.292,50	218.998,41	20.026,94	82.080,56	102.107,50
80	217.919,44	212,47	1.080,03	1.292,50	217.919,44	20.239,41	83.160,59	103.400,00
81	216.839,41	211,42	1.081,08	1.292,50	216.839,41	20.450,83	84.241,67	104.692,50
82	215.758,33	210,36	1.082,14	1.292,50	215.758,33	20.661,19	85.323,81	105.985,00
83	214.676,19	209,31	1.083,19	1.292,50	214.676,19	20.870,50	86.407,00	107.277,50
84	213.593,00	208,25	1.084,25	1.292,50	213.593,00	21.078,75	87.491,25	108.570,00
85	212.508,75	207,20	1.085,30	1.292,50	212.508,75	21.285,95	88.576,55	109.862,50
86	211.423,45	206,14	1.086,36	1.292,50	211.423,45	21.492,09	89.662,91	111.155,00
87	210.337,09	205,08	1.087,42	1.292,50	210.337,09	21.697,17	90.750,33	112.447,50
88	209.249,67	204,02	1.088,48	1.292,50	209.249,67	21.901,18	91.838,82	113.740,00
89	208.161,18	202,96	1.089,54	1.292,50	208.161,18	22.104,14	92.928,36	115.032,50
90	207.071,64	201,89	1.090,61	1.292,50	207.071,64	22.306,04	94.018,96	116.325,00
91	205.981,04	200,83	1.091,67	1.292,50	205.981,04	22.506,87	95.110,63	117.617,50
92	204.889,37	199,77	1.092,73	1.292,50	204.889,37	22.706,64	96.203,36	118.910,00
93	203.796,64	198,70	1.093,80	1.292,50	203.796,64	22.905,34	97.297,16	120.202,50
94	202.702,84	197,64	1.094,86	1.292,50	202.702,84	23.102,97	98.392,03	121.495,00
95	201.607,97	196,57	1.095,93	1.292,50	201.607,97	23.299,54	99.487,96	122.787,50
96	200.512,04	195,50	1.097,00	1.292,50	200.512,04	23.495,04	100.584,96	124.080,00
97	199.415,04	194,43	1.098,07	1.292,50	199.415,04	23.689,47	101.683,03	125.372,50
98	198.316,97	193,36	1.099,14	1.292,50	198.316,97	23.882,83	102.782,17	126.665,00
99	197.217,83	192,29	1.100,21	1.292,50	197.217,83	24.075,12	103.882,38	127.957,50
100	196.117,62	191,21	1.101,29	1.292,50	196.117,62	24.266,33	104.983,67	129.250,00
101	195.016,33	190,14	1.102,36	1.292,50	195.016,33	24.456,47	106.086,03	130.542,50
102	193.913,97	189,07	1.103,43	1.292,50	193.913,97	24.645,54	107.189,46	131.835,00
103	192.810,54	187,99	1.104,51	1.292,50	192.810,54	24.833,53	108.293,97	133.127,50
104	191.706,03	186,91	1.105,59	1.292,50	191.706,03	25.020,44	109.399,56	134.420,00
105	190.600,44	185,84	1.106,66	1.292,50	190.600,44	25.206,28	110.506,22	135.712,50
106	189.493,78	184,76	1.107,74	1.292,50	189.493,78	25.391,03	111.613,97	137.005,00
107	188.386,03	183,68	1.108,82	1.292,50	188.386,03	25.574,71	112.722,79	138.297,50
108	187.277,21	182,60	1.109,90	1.292,50	187.277,21	25.757,30	113.832,70	139.590,00
109	186.167,30	181,51	1.110,99	1.292,50	186.167,30	25.938,82	114.943,68	140.882,50
110	185.056,32	180,43	1.112,07	1.292,50	185.056,32	26.119,25	116.055,75	142.175,00
111	183.944,25	179,35	1.113,15	1.292,50	183.944,25	26.298,59	117.168,91	143.467,50
112	182.831,09	178,26	1.114,24	1.292,50	182.831,09	26.476,85	118.283,15	144.760,00
113	181.716,85	177,17	1.115,33	1.292,50	181.716,85	26.654,03	119.398,47	146.052,50
114	180.601,53	176,09	1.116,41	1.292,50	180.601,53	26.830,11	120.514,89	147.345,00
115	179.485,11	175,00	1.117,50	1.292,50	179.485,11	27.005,11	121.632,39	148.637,50
116	178.367,61	173,91	1.118,59	1.292,50	178.367,61	27.179,02	122.750,98	149.930,00
117	177.249,02	172,82	1.119,68	1.292,50	177.249,02	27.351,84	123.870,66	151.222,50
118	176.129,34	171,73	1.120,77	1.292,50	176.129,34	27.523,56	124.991,44	152.515,00
119	175.008,56	170,63	1.121,87	1.292,50	175.008,56	27.694,20	126.113,30	153.807,50
120	173.886,70	169,54	1.122,96	1.292,50	173.886,70	27.863,74	127.236,26	155.100,00
121	172.763,74	168,44	1.124,06	1.292,50	172.763,74	28.032,18	128.360,32	156.392,50
122	171.639,68	167,35	1.125,15	1.292,50	171.639,68	28.199,53	129.485,47	157.685,00
123	170.514,53	166,25	1.126,25	1.292,50	170.514,53	28.365,78	130.611,72	158.977,50
124	169.388,28	165,15	1.127,35	1.292,50	169.388,28	28.530,94	131.739,06	160.270,00
125	168.260,94	164,05	1.128,45	1.292,50	168.260,94	28.694,99	132.867,51	161.562,50
126	167.132,49	162,95	1.129,55	1.292,50	167.132,49	28.857,94	133.997,06	162.855,00
127	166.002,94	161,85	1.130,65	1.292,50	166.002,94	29.019,80	135.127,70	164.147,50
128	164.872,30	160,75	1.131,75	1.292,50	164.872,30	29.180,55	136.259,45	165.440,00
129	163.740,55	159,65	1.132,85	1.292,50	163.740,55	29.340,19	137.392,31	166.732,50
130	162.607,69	158,54	1.133,96	1.292,50	162.607,69	29.498,74	138.526,26	168.025,00
131	161.473,74	157,44	1.135,06	1.292,50	161.473,74	29.656,17	139.661,33	169.317,50
132	160.338,67	156,33	1.136,17	1.292,50	160.338,67	29.812,50	140.797,50	170.610,00
133	159.202,50	155,22	1.137,28	1.292,50	159.202,50	29.967,73	141.934,77	171.902,50
134	158.065,23	154,11	1.138,39	1.292,50	158.065,23	30.121,84	143.073,16	173.195,00
135	156.926,84	153,00	1.139,50	1.292,50	156.926,84	30.274,84	144.212,66	174.487,50
136	155.787,34	151,89	1.140,61	1.292,50	155.787,34	30.426,74	145.353,26	175.780,00
137	154.646,74	150,78	1.141,72	1.292,50	154.646,74	30.577,52	146.494,98	177.072,50
138	153.505,02	149,67	1.142,83	1.292,50	153.505,02	30.727,18	147.637,82	178.365,00
139	152.362,18	148,55	1.143,95	1.292,50	152.362,18	30.875,74	148.781,76	179.657,50
140	151.218,24	147,44	1.145,06	1.292,50	151.218,24	31.023,18	149.926,82	180.950,00
141	150.073,18	146,32	1.146,18	1.292,50	150.073,18	31.169,50	151.073,00	182.242,50
142	148.927,00	145,20	1.147,30	1.292,50	148.927,00	31.314,70	152.220,30	183.535,00
143	147.779,70	144,09	1.148,41	1.292,50	147.779,70	31.458,79	153.368,71	184.827,50
144	146.631,29	142,97	1.149,53	1.292,50	146.631,29	31.601,75	154.518,25	186.120,00
145	145.481,75	141,84	1.150,66	1.292,50	145.481,75	31.743,60	155.668,90	187.412,50
146	144.331,10	140,72	1.151,78	1.292,50	144.331,10	31.884,32	156.820,68	188.705,00
147	143.179,32	139,60	1.152,90	1.292,50	143.179,32	32.023,92	157.973,58	189.997,50
148	142.026,42	138,48	1.154,02	1.292,50	142.026,42	32.162,39	159.127,61	191.290,00
149	140.872,39	137,35	1.155,15	1.292,50	140.872,39	32.299,75	160.282,75	192.582,50
150	139.717,25	136,22	1.156,28	1.292,50	139.717,25	32.435,97	161.439,03	193.875,00
151	138.560,97	135,10	1.157,40	1.292,50	138.560,97	32.571,07	162.596,43	195.167,50
152	137.403,57	133,97	1.158,53	1.292,50	137.403,57	32.705,03	163.754,97	196.460,00
153	136.245,03	132,84	1.159,66	1.292,50	136.245,03	32.837,87	164.914,63	197.752,50
154	135.085,37	131,71	1.160,79	1.292,50	135.085,37	32.969,58	166.075,42	199.045,00
155	133.924,58	130,58	1.161,92	1.292,50	133.924,58	33.100,16	167.237,34	200.337,50
156	132.762,66	129,44	1.163,06	1.292,50	132.762,66	33.229,60	168.400,40	201.630,00
157	131.599,60	128,31	1.164,19	1.292,50	131.599,60	33.357,91	169.564,59	202.922,50
158	130.435,41	127,17	1.165,33	1.292,50	130.435,41	33.485,09	170.729,91	204.215,00
159	129.270,09	126,04	1.166,46	1.292,50	129.270,09	33.611,12	171.896,38	205.507,50
160	128.103,62	124,90	1.167,60	1.292,50	128.103,62	33.736,03	173.063,97	206.800,00
161	126.936,03	123,76	1.168,74	1.292,50	126.936,03	33.859,79	174.232,71	208.092,50
162	125.767,29	122,62	1.169,88	1.292,50	125.767,29	33.982,41	175.402,59	209.385,00
163	124.597,41	121,48	1.171,02	1.292,50	124.597,41	34.103,89	176.573,61	210.677,50
164	123.426,39	120,34	1.172,16	1.292,50	123.426,39	34.224,23	177.745,77	211.970,00
165	122.254,23	119,20	1.173,30	1.292,50	122.254,23	34.343,43	178.919,07	213.262,50
166	121.080,93	118,05	1.174,45	1.292,50	121.080,93	34.461,49	180.093,51	214.555,00
167	119.906,49	116,91	1.175,59	1.292,50	119.906,49	34.578,40	181.269,10	215.847,50
168	118.730,90	115,76	1.176,74	1.292,50	118.730,90	34.694,16	182.445,84	217.140,00
169	117.554,16	114,62	1.177,88	1.292,50	117.554,16	34.808,77	183.623,73	218.432,50
170	116.376,27	113,47	1.179,03	1.292,50	116.376,27	34.922,24	184.802,76	219.725,00
171	115.197,24	112,32	1.180,18	1.292,50	115.197,24	35.034,56	185.982,94	221.017,50
172	114.017,06	111,17	1.181,33	1.292,50	114.017,06	35.145,72	187.164,28	222.310,00
173	112.835,72	110,01	1.182,49	1.292,50	112.835,72	35.255,74	188.346,76	223.602,50
174	111.653,24	108,86	1.183,64	1.292,50	111.653,24	35.364,60	189.530,40	224.895,00
175	110.469,60	107,71	1.184,79	1.292,50	110.469,60	35.472,31	190.715,19	226.187,50
176	109.284,81	106,55	1.185,95	1.292,50	109.284,81	35.578,86	191.901,14	227.480,00
177	108.098,86	105,40	1.187,10	1.292,50	108.098,86	35.684,26	193.088,24	228.772,50
178	106.911,76	104,24	1.188,26	1.292,50	106.911,76	35.788,50	194.276,50	230.065,00
179	105.723,50	103,08	1.189,42	1.292,50	105.723,50	35.891,58	195.465,92	231.357,50
180	104.534,08	101,92	1.190,58	1.292,50	104.534,08	35.993,50	196.656,50	232.650,00
181	103.343,50	100,76	1.191,74	1.292,50	103.343,50	36.094,26	197.848,24	233.942,50
182	102.151,76	99,60	1.192,90	1.292,50	102.151,76	36.193,86	199.041,14	235.235,00
183	100.958,86	98,43	1.194,07	1.292,50	100.958,86	36.292,29	200.235,21	236.527,50
184	99.764,79	97,27	1.195,23	1.292,50	99.764,79	36.389,56	201.430,44	237.820,00
185	98.569,56	96,11	1.196,39	1.292,50	98.569,56	36.485,67	202.626,83	239.112,50
186	97.373,17	94,94	1.197,56	1.292,50	97.373,17	36.580,61	203.824,39	240.405,00
187	96.175,61	93,77	1.198,73	1.292,50	96.175,61	36.674,38	205.023,12	241.697,50
188	94.976,88	92,60	1.199,90	1.292,50	94.976,88	36.766,98	206.223,02	242.990,00
189	93.776,98	91,43	1.201,07	1.292,50	93.776,98	36.858,41	207.424,09	244.282,50
190	92.575,91	90,26	1.202,24	1.292,50	92.575,91	36.948,67	208.626,33	245.575,00
191	91.373,67	89,09	1.203,41	1.292,50	91.373,67	37.037,76	209.829,74	246.867,50
192	90.170,26	87,92	1.204,58	1.292,50	90.170,26	37.125,68	211.034,32	248.160,00
193	88.965,68	86,74	1.205,76	1.292,50	88.965,68	37.212,42	212.240,08	249.452,50
194	87.759,92	85,57	1.206,93	1.292,50	87.759,92	37.297,99	213.447,01	250.745,00
195	86.552,99	84,39	1.208,11	1.292,50	86.552,99	37.382,38	214.655,12	252.037,50
196	85.344,88	83,21	1.209,29	1.292,50	85.344,88	37.465,59	215.864,41	253.330,00
197	84.135,59	82,03	1.210,47	1.292,50	84.135,59	37.547,62	217.074,88	254.622,50
198	82.925,12	80,85	1.211,65	1.292,50	82.925,12	37.628,47	218.286,53	255.915,00
199	81.713,47	79,67	1.212,83	1.292,50	81.713,47	37.708,14	219.499,36	257.207,50
200	80.500,64	78,49	1.214,01	1.292,50	80.500,64	37.786,63	220.713,37	258.500,00
201	79.286,63	77,30	1.215,20	1.292,50	79.286,63	37.863,93	221.928,57	259.792,50
202	78.071,43	76,12	1.216,38	1.292,50	78.071,43	37.940,05	223.144,95	261.085,00
203	76.855,05	74,93	1.217,57	1.292,50	76.855,05	38.014,99	224.362,51	262.377,50
204	75.637,49	73,75	1.218,75	1.292,50	75.637,49	38.088,73	225.581,27	263.670,00
205	74.418,73	72,56	1.219,94	1.292,50	74.418,73	38.161,29	226.801,21	264.962,50
206	73.198,79	71,37	1.221,13	1.292,50	73.198,79	38.232,66	228.022,34	266.255,00
207	71.977,66	70,18	1.222,32	1.292,50	71.977,66	38.302,84	229.244,66	267.547,50
208	70.755,34	68,99	1.223,51	1.292,50	70.755,34	38.371,83	230.468,17	268.840,00
209	69.531,83	67,79	1.224,71	1.292,50	69.531,83	38.439,62	231.692,88	270.132,50
210	68.307,12	66,60	1.225,90	1.292,50	68.307,12	38.506,22	232.918,78	271.425,00
211	67.081,22	65,40	1.227,10	1.292,50	67.081,22	38.571,62	234.145,88	272.717,50
212	65.854,12	64,21	1.228,29	1.292,50	65.854,12	38.635,83	235.374,17	274.010,00
213	64.625,83	63,01	1.229,49	1.292,50	64.625,83	38.698,84	236.603,66	275.302,50
214	63.396,34	61,81	1.230,69	1.292,50	63.396,34	38.760,65	237.834,35	276.595,00
215	62.165,65	60,61	1.231,89	1.292,50	62.165,65	38.821,26	239.066,24	277.887,50
216	60.933,76	59,41	1.233,09	1.292,50	60.933,76	38.880,67	240.299,33	279.180,00
217	59.700,67	58,21	1.234,29	1.292,50	59.700,67	38.938,88	241.533,62	280.472,50
218	58.466,38	57,00	1.235,50	1.292,50	58.466,38	38.995,89	242.769,11	281.765,00
219	57.230,89	55,80	1.236,70	1.292,50	57.230,89	39.051,69	244.005,81	283.057,50
220	55.994,19	54,59	1.237,91	1.292,50	55.994,19	39.106,28	245.243,72	284.350,00
221	54.756,28	53,39	1.239,11	1.292,50	54.756,28	39.159,67	246.482,83	285.642,50
222	53.517,17	52,18	1.240,32	1.292,50	53.517,17	39.211,85	247.723,15	286.935,00
223	52.276,85	50,97	1.241,53	1.292,50	52.276,85	39.262,82	248.964,68	288.227,50
224	51.035,32	49,76	1.242,74	1.292,50	51.035,32	39.312,58	250.207,42	289.520,00
225	49.792,58	48,55	1.243,95	1.292,50	49.792,58	39.361,12	251.451,38	290.812,50
226	48.548,62	47,33	1.245,17	1.292,50	48.548,62	39.408,46	252.696,54	292.105,00
227	47.303,46	46,12	1.246,38	1.292,50	47.303,46	39.454,58	253.942,92	293.397,50
228	46.057,08	44,91	1.247,59	1.292,50	46.057,08	39.499,49	255.190,51	294.690,00
229	44.809,49	43,69	1.248,81	1.292,50	44.809,49	39.543,18	256.439,32	295.982,50
230	43.560,68	42,47	1.250,03	1.292,50	43.560,68	39.585,65	257.689,35	297.275,00
231	42.310,65	41,25	1.251,25	1.292,50	42.310,65	39.626,90	258.940,60	298.567,50
232	41.059,40	40,03	1.252,47	1.292,50	41.059,40	39.666,93	260.193,07	299.860,00
233	39.806,93	38,81	1.253,69	1.292,50	39.806,93	39.705,74	261.446,76	301.152,50
234	38.553,24	37,59	1.254,91	1.292,50	38.553,24	39.743,33	262.701,67	302.445,00
235	37.298,33	36,37	1.256,13	1.292,50	37.298,33	39.779,70	263.957,80	303.737,50
236	36.042,20	35,14	1.257,36	1.292,50	36.042,20	39.814,84	265.215,16	305.030,00
237	34.784,84	33,92	1.258,58	1.292,50	34.784,84	39.848,76	266.473,74	306.322,50
238	33.526,26	32,69	1.259,81	1.292,50	33.526,26	39.881,44	267.733,56	307.615,00
239	32.266,44	31,46	1.261,04	1.292,50	32.266,44	39.912,90	268.994,60	308.907,50
240	31.005,40	30,23	1.262,27	1.292,50	31.005,40	39.943,13	270.256,87	310.200,00

x

Dr. Klein Baufinanzierung

• 1,54%
• gebundener Sollzins*
• 1,57%
• effektiver Jahreszins*

• 1.385,00€
• Monatsrate

• Gesamtzahlung :332.400,00 EUR
• Tilgungsanteil :280.856,36 EUR
• Zinsanteil :51.543,64 EUR
• Restschuld :19.143,64 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 190.000,00 EUR; Kreditrate: 370,50 EUR; Gesamtbetrag: 22.230,00 EUR; Anzahl Kreditraten: 60; Laufzeit: 60 Monate; Effektiver Jahreszins: 0,35 %; Gebundener Sollzins: 0,34 %; 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	385,00	1.000,00	1.385,00	299.000,00	385,00	1.000,00	1.385,00
2	299.000,00	383,72	1.001,28	1.385,00	299.000,00	768,72	2.001,28	2.770,00
3	297.998,72	382,43	1.002,57	1.385,00	297.998,72	1.151,15	3.003,85	4.155,00
4	296.996,15	381,15	1.003,85	1.385,00	296.996,15	1.532,29	4.007,71	5.540,00
5	295.992,29	379,86	1.005,14	1.385,00	295.992,29	1.912,15	5.012,85	6.925,00
6	294.987,15	378,57	1.006,43	1.385,00	294.987,15	2.290,72	6.019,28	8.310,00
7	293.980,72	377,28	1.007,72	1.385,00	293.980,72	2.667,99	7.027,01	9.695,00
8	292.972,99	375,98	1.009,02	1.385,00	292.972,99	3.043,97	8.036,03	11.080,00
9	291.963,97	374,69	1.010,31	1.385,00	291.963,97	3.418,66	9.046,34	12.465,00
10	290.953,66	373,39	1.011,61	1.385,00	290.953,66	3.792,05	10.057,95	13.850,00
11	289.942,05	372,09	1.012,91	1.385,00	289.942,05	4.164,14	11.070,86	15.235,00
12	288.929,14	370,79	1.014,21	1.385,00	288.929,14	4.534,94	12.085,06	16.620,00
13	287.914,94	369,49	1.015,51	1.385,00	287.914,94	4.904,43	13.100,57	18.005,00
14	286.899,43	368,19	1.016,81	1.385,00	286.899,43	5.272,62	14.117,38	19.390,00
15	285.882,62	366,88	1.018,12	1.385,00	285.882,62	5.639,50	15.135,50	20.775,00
16	284.864,50	365,58	1.019,42	1.385,00	284.864,50	6.005,07	16.154,93	22.160,00
17	283.845,07	364,27	1.020,73	1.385,00	283.845,07	6.369,34	17.175,66	23.545,00
18	282.824,34	362,96	1.022,04	1.385,00	282.824,34	6.732,30	18.197,70	24.930,00
19	281.802,30	361,65	1.023,35	1.385,00	281.802,30	7.093,95	19.221,05	26.315,00
20	280.778,95	360,33	1.024,67	1.385,00	280.778,95	7.454,28	20.245,72	27.700,00
21	279.754,28	359,02	1.025,98	1.385,00	279.754,28	7.813,30	21.271,70	29.085,00
22	278.728,30	357,70	1.027,30	1.385,00	278.728,30	8.171,00	22.299,00	30.470,00
23	277.701,00	356,38	1.028,62	1.385,00	277.701,00	8.527,38	23.327,62	31.855,00
24	276.672,38	355,06	1.029,94	1.385,00	276.672,38	8.882,44	24.357,56	33.240,00
25	275.642,44	353,74	1.031,26	1.385,00	275.642,44	9.236,19	25.388,81	34.625,00
26	274.611,19	352,42	1.032,58	1.385,00	274.611,19	9.588,60	26.421,40	36.010,00
27	273.578,60	351,09	1.033,91	1.385,00	273.578,60	9.939,70	27.455,30	37.395,00
28	272.544,70	349,77	1.035,23	1.385,00	272.544,70	10.289,46	28.490,54	38.780,00
29	271.509,46	348,44	1.036,56	1.385,00	271.509,46	10.637,90	29.527,10	40.165,00
30	270.472,90	347,11	1.037,89	1.385,00	270.472,90	10.985,01	30.564,99	41.550,00
31	269.435,01	345,77	1.039,23	1.385,00	269.435,01	11.330,78	31.604,22	42.935,00
32	268.395,78	344,44	1.040,56	1.385,00	268.395,78	11.675,22	32.644,78	44.320,00
33	267.355,22	343,11	1.041,89	1.385,00	267.355,22	12.018,33	33.686,67	45.705,00
34	266.313,33	341,77	1.043,23	1.385,00	266.313,33	12.360,10	34.729,90	47.090,00
35	265.270,10	340,43	1.044,57	1.385,00	265.270,10	12.700,53	35.774,47	48.475,00
36	264.225,53	339,09	1.045,91	1.385,00	264.225,53	13.039,62	36.820,38	49.860,00
37	263.179,62	337,75	1.047,25	1.385,00	263.179,62	13.377,36	37.867,64	51.245,00
38	262.132,36	336,40	1.048,60	1.385,00	262.132,36	13.713,77	38.916,23	52.630,00
39	261.083,77	335,06	1.049,94	1.385,00	261.083,77	14.048,82	39.966,18	54.015,00
40	260.033,82	333,71	1.051,29	1.385,00	260.033,82	14.382,53	41.017,47	55.400,00
41	258.982,53	332,36	1.052,64	1.385,00	258.982,53	14.714,89	42.070,11	56.785,00
42	257.929,89	331,01	1.053,99	1.385,00	257.929,89	15.045,90	43.124,10	58.170,00
43	256.875,90	329,66	1.055,34	1.385,00	256.875,90	15.375,56	44.179,44	59.555,00
44	255.820,56	328,30	1.056,70	1.385,00	255.820,56	15.703,86	45.236,14	60.940,00
45	254.763,86	326,95	1.058,05	1.385,00	254.763,86	16.030,81	46.294,19	62.325,00
46	253.705,81	325,59	1.059,41	1.385,00	253.705,81	16.356,40	47.353,60	63.710,00
47	252.646,40	324,23	1.060,77	1.385,00	252.646,40	16.680,63	48.414,37	65.095,00
48	251.585,63	322,87	1.062,13	1.385,00	251.585,63	17.003,50	49.476,50	66.480,00
49	250.523,50	321,51	1.063,49	1.385,00	250.523,50	17.325,00	50.540,00	67.865,00
50	249.460,00	320,14	1.064,86	1.385,00	249.460,00	17.645,14	51.604,86	69.250,00
51	248.395,14	318,77	1.066,23	1.385,00	248.395,14	17.963,92	52.671,08	70.635,00
52	247.328,92	317,41	1.067,59	1.385,00	247.328,92	18.281,32	53.738,68	72.020,00
53	246.261,32	316,04	1.068,96	1.385,00	246.261,32	18.597,36	54.807,64	73.405,00
54	245.192,36	314,66	1.070,34	1.385,00	245.192,36	18.912,02	55.877,98	74.790,00
55	244.122,02	313,29	1.071,71	1.385,00	244.122,02	19.225,31	56.949,69	76.175,00
56	243.050,31	311,91	1.073,09	1.385,00	243.050,31	19.537,23	58.022,77	77.560,00
57	241.977,23	310,54	1.074,46	1.385,00	241.977,23	19.847,76	59.097,24	78.945,00
58	240.902,76	309,16	1.075,84	1.385,00	240.902,76	20.156,92	60.173,08	80.330,00
59	239.826,92	307,78	1.077,22	1.385,00	239.826,92	20.464,70	61.250,30	81.715,00
60	238.749,70	306,40	1.078,60	1.385,00	238.749,70	20.771,10	62.328,90	83.100,00
61	237.671,10	305,01	1.079,99	1.385,00	237.671,10	21.076,11	63.408,89	84.485,00
62	236.591,11	303,63	1.081,37	1.385,00	236.591,11	21.379,73	64.490,27	85.870,00
63	235.509,73	302,24	1.082,76	1.385,00	235.509,73	21.681,97	65.573,03	87.255,00
64	234.426,97	300,85	1.084,15	1.385,00	234.426,97	21.982,82	66.657,18	88.640,00
65	233.342,82	299,46	1.085,54	1.385,00	233.342,82	22.282,27	67.742,73	90.025,00
66	232.257,27	298,06	1.086,94	1.385,00	232.257,27	22.580,34	68.829,66	91.410,00
67	231.170,34	296,67	1.088,33	1.385,00	231.170,34	22.877,01	69.917,99	92.795,00
68	230.082,01	295,27	1.089,73	1.385,00	230.082,01	23.172,28	71.007,72	94.180,00
69	228.992,28	293,87	1.091,13	1.385,00	228.992,28	23.466,15	72.098,85	95.565,00
70	227.901,15	292,47	1.092,53	1.385,00	227.901,15	23.758,63	73.191,37	96.950,00
71	226.808,63	291,07	1.093,93	1.385,00	226.808,63	24.049,70	74.285,30	98.335,00
72	225.714,70	289,67	1.095,33	1.385,00	225.714,70	24.339,36	75.380,64	99.720,00
73	224.619,36	288,26	1.096,74	1.385,00	224.619,36	24.627,62	76.477,38	101.105,00
74	223.522,62	286,85	1.098,15	1.385,00	223.522,62	24.914,48	77.575,52	102.490,00
75	222.424,48	285,44	1.099,56	1.385,00	222.424,48	25.199,92	78.675,08	103.875,00
76	221.324,92	284,03	1.100,97	1.385,00	221.324,92	25.483,96	79.776,04	105.260,00
77	220.223,96	282,62	1.102,38	1.385,00	220.223,96	25.766,58	80.878,42	106.645,00
78	219.121,58	281,21	1.103,79	1.385,00	219.121,58	26.047,78	81.982,22	108.030,00
79	218.017,78	279,79	1.105,21	1.385,00	218.017,78	26.327,57	83.087,43	109.415,00
80	216.912,57	278,37	1.106,63	1.385,00	216.912,57	26.605,94	84.194,06	110.800,00
81	215.805,94	276,95	1.108,05	1.385,00	215.805,94	26.882,90	85.302,10	112.185,00
82	214.697,90	275,53	1.109,47	1.385,00	214.697,90	27.158,42	86.411,58	113.570,00
83	213.588,42	274,11	1.110,89	1.385,00	213.588,42	27.432,53	87.522,47	114.955,00
84	212.477,53	272,68	1.112,32	1.385,00	212.477,53	27.705,21	88.634,79	116.340,00
85	211.365,21	271,25	1.113,75	1.385,00	211.365,21	27.976,46	89.748,54	117.725,00
86	210.251,46	269,82	1.115,18	1.385,00	210.251,46	28.246,28	90.863,72	119.110,00
87	209.136,28	268,39	1.116,61	1.385,00	209.136,28	28.514,68	91.980,32	120.495,00
88	208.019,68	266,96	1.118,04	1.385,00	208.019,68	28.781,63	93.098,37	121.880,00
89	206.901,63	265,52	1.119,48	1.385,00	206.901,63	29.047,16	94.217,84	123.265,00
90	205.782,16	264,09	1.120,91	1.385,00	205.782,16	29.311,24	95.338,76	124.650,00
91	204.661,24	262,65	1.122,35	1.385,00	204.661,24	29.573,89	96.461,11	126.035,00
92	203.538,89	261,21	1.123,79	1.385,00	203.538,89	29.835,10	97.584,90	127.420,00
93	202.415,10	259,77	1.125,23	1.385,00	202.415,10	30.094,87	98.710,13	128.805,00
94	201.289,87	258,32	1.126,68	1.385,00	201.289,87	30.353,19	99.836,81	130.190,00
95	200.163,19	256,88	1.128,12	1.385,00	200.163,19	30.610,07	100.964,93	131.575,00
96	199.035,07	255,43	1.129,57	1.385,00	199.035,07	30.865,49	102.094,51	132.960,00
97	197.905,49	253,98	1.131,02	1.385,00	197.905,49	31.119,47	103.225,53	134.345,00
98	196.774,47	252,53	1.132,47	1.385,00	196.774,47	31.372,00	104.358,00	135.730,00
99	195.642,00	251,07	1.133,93	1.385,00	195.642,00	31.623,07	105.491,93	137.115,00
100	194.508,07	249,62	1.135,38	1.385,00	194.508,07	31.872,69	106.627,31	138.500,00
101	193.372,69	248,16	1.136,84	1.385,00	193.372,69	32.120,85	107.764,15	139.885,00
102	192.235,85	246,70	1.138,30	1.385,00	192.235,85	32.367,56	108.902,44	141.270,00
103	191.097,56	245,24	1.139,76	1.385,00	191.097,56	32.612,80	110.042,20	142.655,00
104	189.957,80	243,78	1.141,22	1.385,00	189.957,80	32.856,58	111.183,42	144.040,00
105	188.816,58	242,31	1.142,69	1.385,00	188.816,58	33.098,89	112.326,11	145.425,00
106	187.673,89	240,85	1.144,15	1.385,00	187.673,89	33.339,74	113.470,26	146.810,00
107	186.529,74	239,38	1.145,62	1.385,00	186.529,74	33.579,12	114.615,88	148.195,00
108	185.384,12	237,91	1.147,09	1.385,00	185.384,12	33.817,03	115.762,97	149.580,00
109	184.237,03	236,44	1.148,56	1.385,00	184.237,03	34.053,47	116.911,53	150.965,00
110	183.088,47	234,96	1.150,04	1.385,00	183.088,47	34.288,43	118.061,57	152.350,00
111	181.938,43	233,49	1.151,51	1.385,00	181.938,43	34.521,92	119.213,08	153.735,00
112	180.786,92	232,01	1.152,99	1.385,00	180.786,92	34.753,93	120.366,07	155.120,00
113	179.633,93	230,53	1.154,47	1.385,00	179.633,93	34.984,46	121.520,54	156.505,00
114	178.479,46	229,05	1.155,95	1.385,00	178.479,46	35.213,51	122.676,49	157.890,00
115	177.323,51	227,57	1.157,43	1.385,00	177.323,51	35.441,07	123.833,93	159.275,00
116	176.166,07	226,08	1.158,92	1.385,00	176.166,07	35.667,15	124.992,85	160.660,00
117	175.007,15	224,59	1.160,41	1.385,00	175.007,15	35.891,75	126.153,25	162.045,00
118	173.846,75	223,10	1.161,90	1.385,00	173.846,75	36.114,85	127.315,15	163.430,00
119	172.684,85	221,61	1.163,39	1.385,00	172.684,85	36.336,46	128.478,54	164.815,00
120	171.521,46	220,12	1.164,88	1.385,00	171.521,46	36.556,58	129.643,42	166.200,00
121	170.356,58	218,62	1.166,38	1.385,00	170.356,58	36.775,20	130.809,80	167.585,00
122	169.190,20	217,13	1.167,87	1.385,00	169.190,20	36.992,33	131.977,67	168.970,00
123	168.022,33	215,63	1.169,37	1.385,00	168.022,33	37.207,96	133.147,04	170.355,00
124	166.852,96	214,13	1.170,87	1.385,00	166.852,96	37.422,09	134.317,91	171.740,00
125	165.682,09	212,63	1.172,37	1.385,00	165.682,09	37.634,71	135.490,29	173.125,00
126	164.509,71	211,12	1.173,88	1.385,00	164.509,71	37.845,83	136.664,17	174.510,00
127	163.335,83	209,61	1.175,39	1.385,00	163.335,83	38.055,45	137.839,55	175.895,00
128	162.160,45	208,11	1.176,89	1.385,00	162.160,45	38.263,55	139.016,45	177.280,00
129	160.983,55	206,60	1.178,40	1.385,00	160.983,55	38.470,15	140.194,85	178.665,00
130	159.805,15	205,08	1.179,92	1.385,00	159.805,15	38.675,23	141.374,77	180.050,00
131	158.625,23	203,57	1.181,43	1.385,00	158.625,23	38.878,80	142.556,20	181.435,00
132	157.443,80	202,05	1.182,95	1.385,00	157.443,80	39.080,86	143.739,14	182.820,00
133	156.260,86	200,53	1.184,47	1.385,00	156.260,86	39.281,39	144.923,61	184.205,00
134	155.076,39	199,01	1.185,99	1.385,00	155.076,39	39.480,41	146.109,59	185.590,00
135	153.890,41	197,49	1.187,51	1.385,00	153.890,41	39.677,90	147.297,10	186.975,00
136	152.702,90	195,97	1.189,03	1.385,00	152.702,90	39.873,87	148.486,13	188.360,00
137	151.513,87	194,44	1.190,56	1.385,00	151.513,87	40.068,31	149.676,69	189.745,00
138	150.323,31	192,91	1.192,09	1.385,00	150.323,31	40.261,22	150.868,78	191.130,00
139	149.131,22	191,39	1.193,61	1.385,00	149.131,22	40.452,61	152.062,39	192.515,00
140	147.937,61	189,85	1.195,15	1.385,00	147.937,61	40.642,46	153.257,54	193.900,00
141	146.742,46	188,32	1.196,68	1.385,00	146.742,46	40.830,78	154.454,22	195.285,00
142	145.545,78	186,78	1.198,22	1.385,00	145.545,78	41.017,57	155.652,43	196.670,00
143	144.347,57	185,25	1.199,75	1.385,00	144.347,57	41.202,81	156.852,19	198.055,00
144	143.147,81	183,71	1.201,29	1.385,00	143.147,81	41.386,52	158.053,48	199.440,00
145	141.946,52	182,16	1.202,84	1.385,00	141.946,52	41.568,68	159.256,32	200.825,00
146	140.743,68	180,62	1.204,38	1.385,00	140.743,68	41.749,30	160.460,70	202.210,00
147	139.539,30	179,08	1.205,92	1.385,00	139.539,30	41.928,38	161.666,62	203.595,00
148	138.333,38	177,53	1.207,47	1.385,00	138.333,38	42.105,91	162.874,09	204.980,00
149	137.125,91	175,98	1.209,02	1.385,00	137.125,91	42.281,89	164.083,11	206.365,00
150	135.916,89	174,43	1.210,57	1.385,00	135.916,89	42.456,31	165.293,69	207.750,00
151	134.706,31	172,87	1.212,13	1.385,00	134.706,31	42.629,19	166.505,81	209.135,00
152	133.494,19	171,32	1.213,68	1.385,00	133.494,19	42.800,50	167.719,50	210.520,00
153	132.280,50	169,76	1.215,24	1.385,00	132.280,50	42.970,26	168.934,74	211.905,00
154	131.065,26	168,20	1.216,80	1.385,00	131.065,26	43.138,46	170.151,54	213.290,00
155	129.848,46	166,64	1.218,36	1.385,00	129.848,46	43.305,10	171.369,90	214.675,00
156	128.630,10	165,08	1.219,92	1.385,00	128.630,10	43.470,18	172.589,82	216.060,00
157	127.410,18	163,51	1.221,49	1.385,00	127.410,18	43.633,69	173.811,31	217.445,00
158	126.188,69	161,94	1.223,06	1.385,00	126.188,69	43.795,63	175.034,37	218.830,00
159	124.965,63	160,37	1.224,63	1.385,00	124.965,63	43.956,00	176.259,00	220.215,00
160	123.741,00	158,80	1.226,20	1.385,00	123.741,00	44.114,80	177.485,20	221.600,00
161	122.514,80	157,23	1.227,77	1.385,00	122.514,80	44.272,03	178.712,97	222.985,00
162	121.287,03	155,65	1.229,35	1.385,00	121.287,03	44.427,68	179.942,32	224.370,00
163	120.057,68	154,07	1.230,93	1.385,00	120.057,68	44.581,76	181.173,24	225.755,00
164	118.826,76	152,49	1.232,51	1.385,00	118.826,76	44.734,25	182.405,75	227.140,00
165	117.594,25	150,91	1.234,09	1.385,00	117.594,25	44.885,16	183.639,84	228.525,00
166	116.360,16	149,33	1.235,67	1.385,00	116.360,16	45.034,49	184.875,51	229.910,00
167	115.124,49	147,74	1.237,26	1.385,00	115.124,49	45.182,23	186.112,77	231.295,00
168	113.887,23	146,16	1.238,84	1.385,00	113.887,23	45.328,39	187.351,61	232.680,00
169	112.648,39	144,57	1.240,43	1.385,00	112.648,39	45.472,96	188.592,04	234.065,00
170	111.407,96	142,97	1.242,03	1.385,00	111.407,96	45.615,93	189.834,07	235.450,00
171	110.165,93	141,38	1.243,62	1.385,00	110.165,93	45.757,31	191.077,69	236.835,00
172	108.922,31	139,78	1.245,22	1.385,00	108.922,31	45.897,09	192.322,91	238.220,00
173	107.677,09	138,19	1.246,81	1.385,00	107.677,09	46.035,28	193.569,72	239.605,00
174	106.430,28	136,59	1.248,41	1.385,00	106.430,28	46.171,86	194.818,14	240.990,00
175	105.181,86	134,98	1.250,02	1.385,00	105.181,86	46.306,85	196.068,15	242.375,00
176	103.931,85	133,38	1.251,62	1.385,00	103.931,85	46.440,23	197.319,77	243.760,00
177	102.680,23	131,77	1.253,23	1.385,00	102.680,23	46.572,00	198.573,00	245.145,00
178	101.427,00	130,16	1.254,84	1.385,00	101.427,00	46.702,16	199.827,84	246.530,00
179	100.172,16	128,55	1.256,45	1.385,00	100.172,16	46.830,72	201.084,28	247.915,00
180	98.915,72	126,94	1.258,06	1.385,00	98.915,72	46.957,66	202.342,34	249.300,00
181	97.657,66	125,33	1.259,67	1.385,00	97.657,66	47.082,99	203.602,01	250.685,00
182	96.397,99	123,71	1.261,29	1.385,00	96.397,99	47.206,70	204.863,30	252.070,00
183	95.136,70	122,09	1.262,91	1.385,00	95.136,70	47.328,79	206.126,21	253.455,00
184	93.873,79	120,47	1.264,53	1.385,00	93.873,79	47.449,26	207.390,74	254.840,00
185	92.609,26	118,85	1.266,15	1.385,00	92.609,26	47.568,11	208.656,89	256.225,00
186	91.343,11	117,22	1.267,78	1.385,00	91.343,11	47.685,33	209.924,67	257.610,00
187	90.075,33	115,60	1.269,40	1.385,00	90.075,33	47.800,93	211.194,07	258.995,00
188	88.805,93	113,97	1.271,03	1.385,00	88.805,93	47.914,90	212.465,10	260.380,00
189	87.534,90	112,34	1.272,66	1.385,00	87.534,90	48.027,23	213.737,77	261.765,00
190	86.262,23	110,70	1.274,30	1.385,00	86.262,23	48.137,94	215.012,06	263.150,00
191	84.987,94	109,07	1.275,93	1.385,00	84.987,94	48.247,01	216.287,99	264.535,00
192	83.712,01	107,43	1.277,57	1.385,00	83.712,01	48.354,44	217.565,56	265.920,00
193	82.434,44	105,79	1.279,21	1.385,00	82.434,44	48.460,23	218.844,77	267.305,00
194	81.155,23	104,15	1.280,85	1.385,00	81.155,23	48.564,38	220.125,62	268.690,00
195	79.874,38	102,51	1.282,49	1.385,00	79.874,38	48.666,88	221.408,12	270.075,00
196	78.591,88	100,86	1.284,14	1.385,00	78.591,88	48.767,74	222.692,26	271.460,00
197	77.307,74	99,21	1.285,79	1.385,00	77.307,74	48.866,95	223.978,05	272.845,00
198	76.021,95	97,56	1.287,44	1.385,00	76.021,95	48.964,51	225.265,49	274.230,00
199	74.734,51	95,91	1.289,09	1.385,00	74.734,51	49.060,42	226.554,58	275.615,00
200	73.445,42	94,25	1.290,75	1.385,00	73.445,42	49.154,68	227.845,32	277.000,00
201	72.154,68	92,60	1.292,40	1.385,00	72.154,68	49.247,28	229.137,72	278.385,00
202	70.862,28	90,94	1.294,06	1.385,00	70.862,28	49.338,22	230.431,78	279.770,00
203	69.568,22	89,28	1.295,72	1.385,00	69.568,22	49.427,50	231.727,50	281.155,00
204	68.272,50	87,62	1.297,38	1.385,00	68.272,50	49.515,11	233.024,89	282.540,00
205	66.975,11	85,95	1.299,05	1.385,00	66.975,11	49.601,06	234.323,94	283.925,00
206	65.676,06	84,28	1.300,72	1.385,00	65.676,06	49.685,35	235.624,65	285.310,00
207	64.375,35	82,62	1.302,38	1.385,00	64.375,35	49.767,96	236.927,04	286.695,00
208	63.072,96	80,94	1.304,06	1.385,00	63.072,96	49.848,91	238.231,09	288.080,00
209	61.768,91	79,27	1.305,73	1.385,00	61.768,91	49.928,18	239.536,82	289.465,00
210	60.463,18	77,59	1.307,41	1.385,00	60.463,18	50.005,77	240.844,23	290.850,00
211	59.155,77	75,92	1.309,08	1.385,00	59.155,77	50.081,69	242.153,31	292.235,00
212	57.846,69	74,24	1.310,76	1.385,00	57.846,69	50.155,92	243.464,08	293.620,00
213	56.535,92	72,55	1.312,45	1.385,00	56.535,92	50.228,48	244.776,52	295.005,00
214	55.223,48	70,87	1.314,13	1.385,00	55.223,48	50.299,35	246.090,65	296.390,00
215	53.909,35	69,18	1.315,82	1.385,00	53.909,35	50.368,53	247.406,47	297.775,00
216	52.593,53	67,50	1.317,50	1.385,00	52.593,53	50.436,03	248.723,97	299.160,00
217	51.276,03	65,80	1.319,20	1.385,00	51.276,03	50.501,83	250.043,17	300.545,00
218	49.956,83	64,11	1.320,89	1.385,00	49.956,83	50.565,94	251.364,06	301.930,00
219	48.635,94	62,42	1.322,58	1.385,00	48.635,94	50.628,36	252.686,64	303.315,00
220	47.313,36	60,72	1.324,28	1.385,00	47.313,36	50.689,08	254.010,92	304.700,00
221	45.989,08	59,02	1.325,98	1.385,00	45.989,08	50.748,10	255.336,90	306.085,00
222	44.663,10	57,32	1.327,68	1.385,00	44.663,10	50.805,41	256.664,59	307.470,00
223	43.335,41	55,61	1.329,39	1.385,00	43.335,41	50.861,03	257.993,97	308.855,00
224	42.006,03	53,91	1.331,09	1.385,00	42.006,03	50.914,94	259.325,06	310.240,00
225	40.674,94	52,20	1.332,80	1.385,00	40.674,94	50.967,14	260.657,86	311.625,00
226	39.342,14	50,49	1.334,51	1.385,00	39.342,14	51.017,62	261.992,38	313.010,00
227	38.007,62	48,78	1.336,22	1.385,00	38.007,62	51.066,40	263.328,60	314.395,00
228	36.671,40	47,06	1.337,94	1.385,00	36.671,40	51.113,46	264.666,54	315.780,00
229	35.333,46	45,34	1.339,66	1.385,00	35.333,46	51.158,81	266.006,19	317.165,00
230	33.993,81	43,63	1.341,37	1.385,00	33.993,81	51.202,43	267.347,57	318.550,00
231	32.652,43	41,90	1.343,10	1.385,00	32.652,43	51.244,34	268.690,66	319.935,00
232	31.309,34	40,18	1.344,82	1.385,00	31.309,34	51.284,52	270.035,48	321.320,00
233	29.964,52	38,45	1.346,55	1.385,00	29.964,52	51.322,97	271.382,03	322.705,00
234	28.617,97	36,73	1.348,27	1.385,00	28.617,97	51.359,70	272.730,30	324.090,00
235	27.269,70	35,00	1.350,00	1.385,00	27.269,70	51.394,69	274.080,31	325.475,00
236	25.919,69	33,26	1.351,74	1.385,00	25.919,69	51.427,96	275.432,04	326.860,00
237	24.567,96	31,53	1.353,47	1.385,00	24.567,96	51.459,49	276.785,51	328.245,00
238	23.214,49	29,79	1.355,21	1.385,00	23.214,49	51.489,28	278.140,72	329.630,00
239	21.859,28	28,05	1.356,95	1.385,00	21.859,28	51.517,33	279.497,67	331.015,00
240	20.502,33	26,31	1.358,69	1.385,00	20.502,33	51.543,64	280.856,36	332.400,00

x

ACCEDO Baufinanzierung

• 1,78%
• gebundener Sollzins*
• 1,81%
• effektiver Jahreszins*

• 1.445,00€
• Monatsrate

• Gesamtzahlung :346.800,00 EUR
• Tilgungsanteil :288.020,92 EUR
• Zinsanteil :58.779,08 EUR
• Restschuld :11.979,08 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 100.000,00 EUR; Kreditrate: 208,33 EUR; Gesamtbetrag: 25.000,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 0,49 %; Gebundener Sollzins: 0,50 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist ACCEDO AG Wittelsbacherring 49
95444 Bayreuth

Monat	kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	GESAMT
1	300.000,00	445,00	1.000,00	1.445,00	299.000,00	445,00	1.000,00	1.445,00
2	299.000,00	443,52	1.001,48	1.445,00	299.000,00	888,52	2.001,48	2.890,00
3	297.998,52	442,03	1.002,97	1.445,00	297.998,52	1.330,55	3.004,45	4.335,00
4	296.995,55	440,54	1.004,46	1.445,00	296.995,55	1.771,09	4.008,91	5.780,00
5	295.991,09	439,05	1.005,95	1.445,00	295.991,09	2.210,14	5.014,86	7.225,00
6	294.985,14	437,56	1.007,44	1.445,00	294.985,14	2.647,71	6.022,29	8.670,00
7	293.977,71	436,07	1.008,93	1.445,00	293.977,71	3.083,77	7.031,23	10.115,00
8	292.968,77	434,57	1.010,43	1.445,00	292.968,77	3.518,34	8.041,66	11.560,00
9	291.958,34	433,07	1.011,93	1.445,00	291.958,34	3.951,41	9.053,59	13.005,00
10	290.946,41	431,57	1.013,43	1.445,00	290.946,41	4.382,99	10.067,01	14.450,00
11	289.932,99	430,07	1.014,93	1.445,00	289.932,99	4.813,05	11.081,95	15.895,00
12	288.918,05	428,56	1.016,44	1.445,00	288.918,05	5.241,61	12.098,39	17.340,00
13	287.901,61	427,05	1.017,95	1.445,00	287.901,61	5.668,67	13.116,33	18.785,00
14	286.883,67	425,54	1.019,46	1.445,00	286.883,67	6.094,21	14.135,79	20.230,00
15	285.864,21	424,03	1.020,97	1.445,00	285.864,21	6.518,24	15.156,76	21.675,00
16	284.843,24	422,52	1.022,48	1.445,00	284.843,24	6.940,76	16.179,24	23.120,00
17	283.820,76	421,00	1.024,00	1.445,00	283.820,76	7.361,76	17.203,24	24.565,00
18	282.796,76	419,48	1.025,52	1.445,00	282.796,76	7.781,24	18.228,76	26.010,00
19	281.771,24	417,96	1.027,04	1.445,00	281.771,24	8.199,21	19.255,79	27.455,00
20	280.744,21	416,44	1.028,56	1.445,00	280.744,21	8.615,64	20.284,36	28.900,00
21	279.715,64	414,91	1.030,09	1.445,00	279.715,64	9.030,55	21.314,45	30.345,00
22	278.685,55	413,38	1.031,62	1.445,00	278.685,55	9.443,94	22.346,06	31.790,00
23	277.653,94	411,85	1.033,15	1.445,00	277.653,94	9.855,79	23.379,21	33.235,00
24	276.620,79	410,32	1.034,68	1.445,00	276.620,79	10.266,11	24.413,89	34.680,00
25	275.586,11	408,79	1.036,21	1.445,00	275.586,11	10.674,90	25.450,10	36.125,00
26	274.549,90	407,25	1.037,75	1.445,00	274.549,90	11.082,15	26.487,85	37.570,00
27	273.512,15	405,71	1.039,29	1.445,00	273.512,15	11.487,86	27.527,14	39.015,00
28	272.472,86	404,17	1.040,83	1.445,00	272.472,86	11.892,02	28.567,98	40.460,00
29	271.432,02	402,62	1.042,38	1.445,00	271.432,02	12.294,65	29.610,35	41.905,00
30	270.389,65	401,08	1.043,92	1.445,00	270.389,65	12.695,73	30.654,27	43.350,00
31	269.345,73	399,53	1.045,47	1.445,00	269.345,73	13.095,26	31.699,74	44.795,00
32	268.300,26	397,98	1.047,02	1.445,00	268.300,26	13.493,23	32.746,77	46.240,00
33	267.253,23	396,43	1.048,57	1.445,00	267.253,23	13.889,66	33.795,34	47.685,00
34	266.204,66	394,87	1.050,13	1.445,00	266.204,66	14.284,53	34.845,47	49.130,00
35	265.154,53	393,31	1.051,69	1.445,00	265.154,53	14.677,84	35.897,16	50.575,00
36	264.102,84	391,75	1.053,25	1.445,00	264.102,84	15.069,60	36.950,40	52.020,00
37	263.049,60	390,19	1.054,81	1.445,00	263.049,60	15.459,79	38.005,21	53.465,00
38	261.994,79	388,63	1.056,37	1.445,00	261.994,79	15.848,41	39.061,59	54.910,00
39	260.938,41	387,06	1.057,94	1.445,00	260.938,41	16.235,47	40.119,53	56.355,00
40	259.880,47	385,49	1.059,51	1.445,00	259.880,47	16.620,96	41.179,04	57.800,00
41	258.820,96	383,92	1.061,08	1.445,00	258.820,96	17.004,88	42.240,12	59.245,00
42	257.759,88	382,34	1.062,66	1.445,00	257.759,88	17.387,22	43.302,78	60.690,00
43	256.697,22	380,77	1.064,23	1.445,00	256.697,22	17.767,99	44.367,01	62.135,00
44	255.632,99	379,19	1.065,81	1.445,00	255.632,99	18.147,18	45.432,82	63.580,00
45	254.567,18	377,61	1.067,39	1.445,00	254.567,18	18.524,79	46.500,21	65.025,00
46	253.499,79	376,02	1.068,98	1.445,00	253.499,79	18.900,81	47.569,19	66.470,00
47	252.430,81	374,44	1.070,56	1.445,00	252.430,81	19.275,25	48.639,75	67.915,00
48	251.360,25	372,85	1.072,15	1.445,00	251.360,25	19.648,10	49.711,90	69.360,00
49	250.288,10	371,26	1.073,74	1.445,00	250.288,10	20.019,36	50.785,64	70.805,00
50	249.214,36	369,67	1.075,33	1.445,00	249.214,36	20.389,03	51.860,97	72.250,00
51	248.139,03	368,07	1.076,93	1.445,00	248.139,03	20.757,10	52.937,90	73.695,00
52	247.062,10	366,48	1.078,52	1.445,00	247.062,10	21.123,58	54.016,42	75.140,00
53	245.983,58	364,88	1.080,12	1.445,00	245.983,58	21.488,45	55.096,55	76.585,00
54	244.903,45	363,27	1.081,73	1.445,00	244.903,45	21.851,73	56.178,27	78.030,00
55	243.821,73	361,67	1.083,33	1.445,00	243.821,73	22.213,40	57.261,60	79.475,00
56	242.738,40	360,06	1.084,94	1.445,00	242.738,40	22.573,46	58.346,54	80.920,00
57	241.653,46	358,45	1.086,55	1.445,00	241.653,46	22.931,91	59.433,09	82.365,00
58	240.566,91	356,84	1.088,16	1.445,00	240.566,91	23.288,75	60.521,25	83.810,00
59	239.478,75	355,23	1.089,77	1.445,00	239.478,75	23.643,98	61.611,02	85.255,00
60	238.388,98	353,61	1.091,39	1.445,00	238.388,98	23.997,59	62.702,41	86.700,00
61	237.297,59	351,99	1.093,01	1.445,00	237.297,59	24.349,58	63.795,42	88.145,00
62	236.204,58	350,37	1.094,63	1.445,00	236.204,58	24.699,95	64.890,05	89.590,00
63	235.109,95	348,75	1.096,25	1.445,00	235.109,95	25.048,70	65.986,30	91.035,00
64	234.013,70	347,12	1.097,88	1.445,00	234.013,70	25.395,82	67.084,18	92.480,00
65	232.915,82	345,49	1.099,51	1.445,00	232.915,82	25.741,31	68.183,69	93.925,00
66	231.816,31	343,86	1.101,14	1.445,00	231.816,31	26.085,17	69.284,83	95.370,00
67	230.715,17	342,23	1.102,77	1.445,00	230.715,17	26.427,40	70.387,60	96.815,00
68	229.612,40	340,59	1.104,41	1.445,00	229.612,40	26.767,99	71.492,01	98.260,00
69	228.507,99	338,95	1.106,05	1.445,00	228.507,99	27.106,94	72.598,06	99.705,00
70	227.401,94	337,31	1.107,69	1.445,00	227.401,94	27.444,25	73.705,75	101.150,00
71	226.294,25	335,67	1.109,33	1.445,00	226.294,25	27.779,92	74.815,08	102.595,00
72	225.184,92	334,02	1.110,98	1.445,00	225.184,92	28.113,95	75.926,05	104.040,00
73	224.073,95	332,38	1.112,62	1.445,00	224.073,95	28.446,33	77.038,67	105.485,00
74	222.961,33	330,73	1.114,27	1.445,00	222.961,33	28.777,05	78.152,95	106.930,00
75	221.847,05	329,07	1.115,93	1.445,00	221.847,05	29.106,12	79.268,88	108.375,00
76	220.731,12	327,42	1.117,58	1.445,00	220.731,12	29.433,54	80.386,46	109.820,00
77	219.613,54	325,76	1.119,24	1.445,00	219.613,54	29.759,30	81.505,70	111.265,00
78	218.494,30	324,10	1.120,90	1.445,00	218.494,30	30.083,40	82.626,60	112.710,00
79	217.373,40	322,44	1.122,56	1.445,00	217.373,40	30.405,84	83.749,16	114.155,00
80	216.250,84	320,77	1.124,23	1.445,00	216.250,84	30.726,61	84.873,39	115.600,00
81	215.126,61	319,10	1.125,90	1.445,00	215.126,61	31.045,72	85.999,28	117.045,00
82	214.000,72	317,43	1.127,57	1.445,00	214.000,72	31.363,15	87.126,85	118.490,00
83	212.873,15	315,76	1.129,24	1.445,00	212.873,15	31.678,91	88.256,09	119.935,00
84	211.743,91	314,09	1.130,91	1.445,00	211.743,91	31.993,00	89.387,00	121.380,00
85	210.613,00	312,41	1.132,59	1.445,00	210.613,00	32.305,41	90.519,59	122.825,00
86	209.480,41	310,73	1.134,27	1.445,00	209.480,41	32.616,14	91.653,86	124.270,00
87	208.346,14	309,05	1.135,95	1.445,00	208.346,14	32.925,18	92.789,82	125.715,00
88	207.210,18	307,36	1.137,64	1.445,00	207.210,18	33.232,55	93.927,45	127.160,00
89	206.072,55	305,67	1.139,33	1.445,00	206.072,55	33.538,22	95.066,78	128.605,00
90	204.933,22	303,98	1.141,02	1.445,00	204.933,22	33.842,20	96.207,80	130.050,00
91	203.792,20	302,29	1.142,71	1.445,00	203.792,20	34.144,50	97.350,50	131.495,00
92	202.649,50	300,60	1.144,40	1.445,00	202.649,50	34.445,09	98.494,91	132.940,00
93	201.505,09	298,90	1.146,10	1.445,00	201.505,09	34.743,99	99.641,01	134.385,00
94	200.358,99	297,20	1.147,80	1.445,00	200.358,99	35.041,19	100.788,81	135.830,00
95	199.211,19	295,50	1.149,50	1.445,00	199.211,19	35.336,69	101.938,31	137.275,00
96	198.061,69	293,79	1.151,21	1.445,00	198.061,69	35.630,48	103.089,52	138.720,00
97	196.910,48	292,08	1.152,92	1.445,00	196.910,48	35.922,56	104.242,44	140.165,00
98	195.757,56	290,37	1.154,63	1.445,00	195.757,56	36.212,94	105.397,06	141.610,00
99	194.602,94	288,66	1.156,34	1.445,00	194.602,94	36.501,60	106.553,40	143.055,00
100	193.446,60	286,95	1.158,05	1.445,00	193.446,60	36.788,54	107.711,46	144.500,00
101	192.288,54	285,23	1.159,77	1.445,00	192.288,54	37.073,77	108.871,23	145.945,00
102	191.128,77	283,51	1.161,49	1.445,00	191.128,77	37.357,28	110.032,72	147.390,00
103	189.967,28	281,78	1.163,22	1.445,00	189.967,28	37.639,06	111.195,94	148.835,00
104	188.804,06	280,06	1.164,94	1.445,00	188.804,06	37.919,12	112.360,88	150.280,00
105	187.639,12	278,33	1.166,67	1.445,00	187.639,12	38.197,46	113.527,54	151.725,00
106	186.472,46	276,60	1.168,40	1.445,00	186.472,46	38.474,06	114.695,94	153.170,00
107	185.304,06	274,87	1.170,13	1.445,00	185.304,06	38.748,92	115.866,08	154.615,00
108	184.133,92	273,13	1.171,87	1.445,00	184.133,92	39.022,06	117.037,94	156.060,00
109	182.962,06	271,39	1.173,61	1.445,00	182.962,06	39.293,45	118.211,55	157.505,00
110	181.788,45	269,65	1.175,35	1.445,00	181.788,45	39.563,10	119.386,90	158.950,00
111	180.613,10	267,91	1.177,09	1.445,00	180.613,10	39.831,01	120.563,99	160.395,00
112	179.436,01	266,16	1.178,84	1.445,00	179.436,01	40.097,18	121.742,82	161.840,00
113	178.257,18	264,41	1.180,59	1.445,00	178.257,18	40.361,59	122.923,41	163.285,00
114	177.076,59	262,66	1.182,34	1.445,00	177.076,59	40.624,25	124.105,75	164.730,00
115	175.894,25	260,91	1.184,09	1.445,00	175.894,25	40.885,16	125.289,84	166.175,00
116	174.710,16	259,15	1.185,85	1.445,00	174.710,16	41.144,32	126.475,68	167.620,00
117	173.524,32	257,39	1.187,61	1.445,00	173.524,32	41.401,71	127.663,29	169.065,00
118	172.336,71	255,63	1.189,37	1.445,00	172.336,71	41.657,34	128.852,66	170.510,00
119	171.147,34	253,87	1.191,13	1.445,00	171.147,34	41.911,21	130.043,79	171.955,00
120	169.956,21	252,10	1.192,90	1.445,00	169.956,21	42.163,31	131.236,69	173.400,00
121	168.763,31	250,33	1.194,67	1.445,00	168.763,31	42.413,65	132.431,35	174.845,00
122	167.568,65	248,56	1.196,44	1.445,00	167.568,65	42.662,21	133.627,79	176.290,00
123	166.372,21	246,79	1.198,21	1.445,00	166.372,21	42.908,99	134.826,01	177.735,00
124	165.173,99	245,01	1.199,99	1.445,00	165.173,99	43.154,00	136.026,00	179.180,00
125	163.974,00	243,23	1.201,77	1.445,00	163.974,00	43.397,23	137.227,77	180.625,00
126	162.772,23	241,45	1.203,55	1.445,00	162.772,23	43.638,67	138.431,33	182.070,00
127	161.568,67	239,66	1.205,34	1.445,00	161.568,67	43.878,33	139.636,67	183.515,00
128	160.363,33	237,87	1.207,13	1.445,00	160.363,33	44.116,21	140.843,79	184.960,00
129	159.156,21	236,08	1.208,92	1.445,00	159.156,21	44.352,29	142.052,71	186.405,00
130	157.947,29	234,29	1.210,71	1.445,00	157.947,29	44.586,58	143.263,42	187.850,00
131	156.736,58	232,49	1.212,51	1.445,00	156.736,58	44.819,07	144.475,93	189.295,00
132	155.524,07	230,69	1.214,31	1.445,00	155.524,07	45.049,76	145.690,24	190.740,00
133	154.309,76	228,89	1.216,11	1.445,00	154.309,76	45.278,66	146.906,34	192.185,00
134	153.093,66	227,09	1.217,91	1.445,00	153.093,66	45.505,74	148.124,26	193.630,00
135	151.875,74	225,28	1.219,72	1.445,00	151.875,74	45.731,03	149.343,97	195.075,00
136	150.656,03	223,47	1.221,53	1.445,00	150.656,03	45.954,50	150.565,50	196.520,00
137	149.434,50	221,66	1.223,34	1.445,00	149.434,50	46.176,16	151.788,84	197.965,00
138	148.211,16	219,85	1.225,15	1.445,00	148.211,16	46.396,01	153.013,99	199.410,00
139	146.986,01	218,03	1.226,97	1.445,00	146.986,01	46.614,04	154.240,96	200.855,00
140	145.759,04	216,21	1.228,79	1.445,00	145.759,04	46.830,25	155.469,75	202.300,00
141	144.530,25	214,39	1.230,61	1.445,00	144.530,25	47.044,63	156.700,37	203.745,00
142	143.299,63	212,56	1.232,44	1.445,00	143.299,63	47.257,19	157.932,81	205.190,00
143	142.067,19	210,73	1.234,27	1.445,00	142.067,19	47.467,93	159.167,07	206.635,00
144	140.832,93	208,90	1.236,10	1.445,00	140.832,93	47.676,83	160.403,17	208.080,00
145	139.596,83	207,07	1.237,93	1.445,00	139.596,83	47.883,90	161.641,10	209.525,00
146	138.358,90	205,23	1.239,77	1.445,00	138.358,90	48.089,13	162.880,87	210.970,00
147	137.119,13	203,39	1.241,61	1.445,00	137.119,13	48.292,52	164.122,48	212.415,00
148	135.877,52	201,55	1.243,45	1.445,00	135.877,52	48.494,08	165.365,92	213.860,00
149	134.634,08	199,71	1.245,29	1.445,00	134.634,08	48.693,78	166.611,22	215.305,00
150	133.388,78	197,86	1.247,14	1.445,00	133.388,78	48.891,64	167.858,36	216.750,00
151	132.141,64	196,01	1.248,99	1.445,00	132.141,64	49.087,65	169.107,35	218.195,00
152	130.892,65	194,16	1.250,84	1.445,00	130.892,65	49.281,81	170.358,19	219.640,00
153	129.641,81	192,30	1.252,70	1.445,00	129.641,81	49.474,11	171.610,89	221.085,00
154	128.389,11	190,44	1.254,56	1.445,00	128.389,11	49.664,56	172.865,44	222.530,00
155	127.134,56	188,58	1.256,42	1.445,00	127.134,56	49.853,14	174.121,86	223.975,00
156	125.878,14	186,72	1.258,28	1.445,00	125.878,14	50.039,86	175.380,14	225.420,00
157	124.619,86	184,85	1.260,15	1.445,00	124.619,86	50.224,71	176.640,29	226.865,00
158	123.359,71	182,98	1.262,02	1.445,00	123.359,71	50.407,69	177.902,31	228.310,00
159	122.097,69	181,11	1.263,89	1.445,00	122.097,69	50.588,81	179.166,19	229.755,00
160	120.833,81	179,24	1.265,76	1.445,00	120.833,81	50.768,04	180.431,96	231.200,00
161	119.568,04	177,36	1.267,64	1.445,00	119.568,04	50.945,40	181.699,60	232.645,00
162	118.300,40	175,48	1.269,52	1.445,00	118.300,40	51.120,88	182.969,12	234.090,00
163	117.030,88	173,60	1.271,40	1.445,00	117.030,88	51.294,48	184.240,52	235.535,00
164	115.759,48	171,71	1.273,29	1.445,00	115.759,48	51.466,19	185.513,81	236.980,00
165	114.486,19	169,82	1.275,18	1.445,00	114.486,19	51.636,01	186.788,99	238.425,00
166	113.211,01	167,93	1.277,07	1.445,00	113.211,01	51.803,94	188.066,06	239.870,00
167	111.933,94	166,04	1.278,96	1.445,00	111.933,94	51.969,97	189.345,03	241.315,00
168	110.654,97	164,14	1.280,86	1.445,00	110.654,97	52.134,11	190.625,89	242.760,00
169	109.374,11	162,24	1.282,76	1.445,00	109.374,11	52.296,35	191.908,65	244.205,00
170	108.091,35	160,34	1.284,66	1.445,00	108.091,35	52.456,68	193.193,32	245.650,00
171	106.806,68	158,43	1.286,57	1.445,00	106.806,68	52.615,11	194.479,89	247.095,00
172	105.520,11	156,52	1.288,48	1.445,00	105.520,11	52.771,64	195.768,36	248.540,00
173	104.231,64	154,61	1.290,39	1.445,00	104.231,64	52.926,25	197.058,75	249.985,00
174	102.941,25	152,70	1.292,30	1.445,00	102.941,25	53.078,94	198.351,06	251.430,00
175	101.648,94	150,78	1.294,22	1.445,00	101.648,94	53.229,72	199.645,28	252.875,00
176	100.354,72	148,86	1.296,14	1.445,00	100.354,72	53.378,58	200.941,42	254.320,00
177	99.058,58	146,94	1.298,06	1.445,00	99.058,58	53.525,52	202.239,48	255.765,00
178	97.760,52	145,01	1.299,99	1.445,00	97.760,52	53.670,53	203.539,47	257.210,00
179	96.460,53	143,08	1.301,92	1.445,00	96.460,53	53.813,61	204.841,39	258.655,00
180	95.158,61	141,15	1.303,85	1.445,00	95.158,61	53.954,76	206.145,24	260.100,00
181	93.854,76	139,22	1.305,78	1.445,00	93.854,76	54.093,98	207.451,02	261.545,00
182	92.548,98	137,28	1.307,72	1.445,00	92.548,98	54.231,26	208.758,74	262.990,00
183	91.241,26	135,34	1.309,66	1.445,00	91.241,26	54.366,61	210.068,39	264.435,00
184	89.931,61	133,40	1.311,60	1.445,00	89.931,61	54.500,00	211.380,00	265.880,00
185	88.620,00	131,45	1.313,55	1.445,00	88.620,00	54.631,46	212.693,54	267.325,00
186	87.306,46	129,50	1.315,50	1.445,00	87.306,46	54.760,96	214.009,04	268.770,00
187	85.990,96	127,55	1.317,45	1.445,00	85.990,96	54.888,51	215.326,49	270.215,00
188	84.673,51	125,60	1.319,40	1.445,00	84.673,51	55.014,11	216.645,89	271.660,00
189	83.354,11	123,64	1.321,36	1.445,00	83.354,11	55.137,76	217.967,24	273.105,00
190	82.032,76	121,68	1.323,32	1.445,00	82.032,76	55.259,44	219.290,56	274.550,00
191	80.709,44	119,72	1.325,28	1.445,00	80.709,44	55.379,16	220.615,84	275.995,00
192	79.384,16	117,75	1.327,25	1.445,00	79.384,16	55.496,91	221.943,09	277.440,00
193	78.056,91	115,78	1.329,22	1.445,00	78.056,91	55.612,69	223.272,31	278.885,00
194	76.727,69	113,81	1.331,19	1.445,00	76.727,69	55.726,51	224.603,49	280.330,00
195	75.396,51	111,84	1.333,16	1.445,00	75.396,51	55.838,34	225.936,66	281.775,00
196	74.063,34	109,86	1.335,14	1.445,00	74.063,34	55.948,21	227.271,79	283.220,00
197	72.728,21	107,88	1.337,12	1.445,00	72.728,21	56.056,09	228.608,91	284.665,00
198	71.391,09	105,90	1.339,10	1.445,00	71.391,09	56.161,98	229.948,02	286.110,00
199	70.051,98	103,91	1.341,09	1.445,00	70.051,98	56.265,89	231.289,11	287.555,00
200	68.710,89	101,92	1.343,08	1.445,00	68.710,89	56.367,81	232.632,19	289.000,00
201	67.367,81	99,93	1.345,07	1.445,00	67.367,81	56.467,74	233.977,26	290.445,00
202	66.022,74	97,93	1.347,07	1.445,00	66.022,74	56.565,68	235.324,32	291.890,00
203	64.675,68	95,94	1.349,06	1.445,00	64.675,68	56.661,61	236.673,39	293.335,00
204	63.326,61	93,93	1.351,07	1.445,00	63.326,61	56.755,55	238.024,45	294.780,00
205	61.975,55	91,93	1.353,07	1.445,00	61.975,55	56.847,48	239.377,52	296.225,00
206	60.622,48	89,92	1.355,08	1.445,00	60.622,48	56.937,40	240.732,60	297.670,00
207	59.267,40	87,91	1.357,09	1.445,00	59.267,40	57.025,31	242.089,69	299.115,00
208	57.910,31	85,90	1.359,10	1.445,00	57.910,31	57.111,21	243.448,79	300.560,00
209	56.551,21	83,88	1.361,12	1.445,00	56.551,21	57.195,10	244.809,90	302.005,00
210	55.190,10	81,87	1.363,13	1.445,00	55.190,10	57.276,96	246.173,04	303.450,00
211	53.826,96	79,84	1.365,16	1.445,00	53.826,96	57.356,81	247.538,19	304.895,00
212	52.461,81	77,82	1.367,18	1.445,00	52.461,81	57.434,63	248.905,37	306.340,00
213	51.094,63	75,79	1.369,21	1.445,00	51.094,63	57.510,42	250.274,58	307.785,00
214	49.725,42	73,76	1.371,24	1.445,00	49.725,42	57.584,18	251.645,82	309.230,00
215	48.354,18	71,73	1.373,27	1.445,00	48.354,18	57.655,90	253.019,10	310.675,00
216	46.980,90	69,69	1.375,31	1.445,00	46.980,90	57.725,59	254.394,41	312.120,00
217	45.605,59	67,65	1.377,35	1.445,00	45.605,59	57.793,24	255.771,76	313.565,00
218	44.228,24	65,61	1.379,39	1.445,00	44.228,24	57.858,84	257.151,16	315.010,00
219	42.848,84	63,56	1.381,44	1.445,00	42.848,84	57.922,40	258.532,60	316.455,00
220	41.467,40	61,51	1.383,49	1.445,00	41.467,40	57.983,91	259.916,09	317.900,00
221	40.083,91	59,46	1.385,54	1.445,00	40.083,91	58.043,37	261.301,63	319.345,00
222	38.698,37	57,40	1.387,60	1.445,00	38.698,37	58.100,77	262.689,23	320.790,00
223	37.310,77	55,34	1.389,66	1.445,00	37.310,77	58.156,12	264.078,88	322.235,00
224	35.921,12	53,28	1.391,72	1.445,00	35.921,12	58.209,40	265.470,60	323.680,00
225	34.529,40	51,22	1.393,78	1.445,00	34.529,40	58.260,62	266.864,38	325.125,00
226	33.135,62	49,15	1.395,85	1.445,00	33.135,62	58.309,77	268.260,23	326.570,00
227	31.739,77	47,08	1.397,92	1.445,00	31.739,77	58.356,85	269.658,15	328.015,00
228	30.341,85	45,01	1.399,99	1.445,00	30.341,85	58.401,86	271.058,14	329.460,00
229	28.941,86	42,93	1.402,07	1.445,00	28.941,86	58.444,79	272.460,21	330.905,00
230	27.539,79	40,85	1.404,15	1.445,00	27.539,79	58.485,64	273.864,36	332.350,00
231	26.135,64	38,77	1.406,23	1.445,00	26.135,64	58.524,41	275.270,59	333.795,00
232	24.729,41	36,68	1.408,32	1.445,00	24.729,41	58.561,09	276.678,91	335.240,00
233	23.321,09	34,59	1.410,41	1.445,00	23.321,09	58.595,68	278.089,32	336.685,00
234	21.910,68	32,50	1.412,50	1.445,00	21.910,68	58.628,18	279.501,82	338.130,00
235	20.498,18	30,41	1.414,59	1.445,00	20.498,18	58.658,59	280.916,41	339.575,00
236	19.083,59	28,31	1.416,69	1.445,00	19.083,59	58.686,89	282.333,11	341.020,00
237	17.666,89	26,21	1.418,79	1.445,00	17.666,89	58.713,10	283.751,90	342.465,00
238	16.248,10	24,10	1.420,90	1.445,00	16.248,10	58.737,20	285.172,80	343.910,00
239	14.827,20	21,99	1.423,01	1.445,00	14.827,20	58.759,20	286.595,80	345.355,00
240	13.404,20	19,88	1.425,12	1.445,00	13.404,20	58.779,08	288.020,92	346.800,00

x

Interhyp Baufinanzierung

• 1,98%
• gebundener Sollzins*
• 2,00%
• effektiver Jahreszins*

• 1.495,00€
• Monatsrate

• Gesamtzahlung :358.800,00 EUR
• Tilgungsanteil :294.172,42 EUR
• Zinsanteil :64.627,58 EUR
• Restschuld :5.827,58 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 200.000,00 EUR; Kreditrate: 645,00 EUR; Gesamtbetrag: 77.400,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 330 Monate; Effektiver Jahreszins: 0,87 %; Gebundener Sollzins: 0,87 %; 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	495,00	1.000,00	1.495,00	299.000,00	495,00	1.000,00	1.495,00
2	299.000,00	493,35	1.001,65	1.495,00	299.000,00	988,35	2.001,65	2.990,00
3	297.998,35	491,70	1.003,30	1.495,00	297.998,35	1.480,05	3.004,95	4.485,00
4	296.995,05	490,04	1.004,96	1.495,00	296.995,05	1.970,09	4.009,91	5.980,00
5	295.990,09	488,38	1.006,62	1.495,00	295.990,09	2.458,47	5.016,53	7.475,00
6	294.983,47	486,72	1.008,28	1.495,00	294.983,47	2.945,20	6.024,80	8.970,00
7	293.975,20	485,06	1.009,94	1.495,00	293.975,20	3.430,25	7.034,75	10.465,00
8	292.965,25	483,39	1.011,61	1.495,00	292.965,25	3.913,65	8.046,35	11.960,00
9	291.953,65	481,72	1.013,28	1.495,00	291.953,65	4.395,37	9.059,63	13.455,00
10	290.940,37	480,05	1.014,95	1.495,00	290.940,37	4.875,42	10.074,58	14.950,00
11	289.925,42	478,38	1.016,62	1.495,00	289.925,42	5.353,80	11.091,20	16.445,00
12	288.908,80	476,70	1.018,30	1.495,00	288.908,80	5.830,50	12.109,50	17.940,00
13	287.890,50	475,02	1.019,98	1.495,00	287.890,50	6.305,52	13.129,48	19.435,00
14	286.870,52	473,34	1.021,66	1.495,00	286.870,52	6.778,85	14.151,15	20.930,00
15	285.848,85	471,65	1.023,35	1.495,00	285.848,85	7.250,51	15.174,49	22.425,00
16	284.825,51	469,96	1.025,04	1.495,00	284.825,51	7.720,47	16.199,53	23.920,00
17	283.800,47	468,27	1.026,73	1.495,00	283.800,47	8.188,74	17.226,26	25.415,00
18	282.773,74	466,58	1.028,42	1.495,00	282.773,74	8.655,31	18.254,69	26.910,00
19	281.745,31	464,88	1.030,12	1.495,00	281.745,31	9.120,19	19.284,81	28.405,00
20	280.715,19	463,18	1.031,82	1.495,00	280.715,19	9.583,37	20.316,63	29.900,00
21	279.683,37	461,48	1.033,52	1.495,00	279.683,37	10.044,85	21.350,15	31.395,00
22	278.649,85	459,77	1.035,23	1.495,00	278.649,85	10.504,62	22.385,38	32.890,00
23	277.614,62	458,06	1.036,94	1.495,00	277.614,62	10.962,69	23.422,31	34.385,00
24	276.577,69	456,35	1.038,65	1.495,00	276.577,69	11.419,04	24.460,96	35.880,00
25	275.539,04	454,64	1.040,36	1.495,00	275.539,04	11.873,68	25.501,32	37.375,00
26	274.498,68	452,92	1.042,08	1.495,00	274.498,68	12.326,60	26.543,40	38.870,00
27	273.456,60	451,20	1.043,80	1.495,00	273.456,60	12.777,81	27.587,19	40.365,00
28	272.412,81	449,48	1.045,52	1.495,00	272.412,81	13.227,29	28.632,71	41.860,00
29	271.367,29	447,76	1.047,24	1.495,00	271.367,29	13.675,04	29.679,96	43.355,00
30	270.320,04	446,03	1.048,97	1.495,00	270.320,04	14.121,07	30.728,93	44.850,00
31	269.271,07	444,30	1.050,70	1.495,00	269.271,07	14.565,37	31.779,63	46.345,00
32	268.220,37	442,56	1.052,44	1.495,00	268.220,37	15.007,93	32.832,07	47.840,00
33	267.167,93	440,83	1.054,17	1.495,00	267.167,93	15.448,76	33.886,24	49.335,00
34	266.113,76	439,09	1.055,91	1.495,00	266.113,76	15.887,85	34.942,15	50.830,00
35	265.057,85	437,35	1.057,65	1.495,00	265.057,85	16.325,19	35.999,81	52.325,00
36	264.000,19	435,60	1.059,40	1.495,00	264.000,19	16.760,79	37.059,21	53.820,00
37	262.940,79	433,85	1.061,15	1.495,00	262.940,79	17.194,65	38.120,35	55.315,00
38	261.879,65	432,10	1.062,90	1.495,00	261.879,65	17.626,75	39.183,25	56.810,00
39	260.816,75	430,35	1.064,65	1.495,00	260.816,75	18.057,10	40.247,90	58.305,00
40	259.752,10	428,59	1.066,41	1.495,00	259.752,10	18.485,69	41.314,31	59.800,00
41	258.685,69	426,83	1.068,17	1.495,00	258.685,69	18.912,52	42.382,48	61.295,00
42	257.617,52	425,07	1.069,93	1.495,00	257.617,52	19.337,59	43.452,41	62.790,00
43	256.547,59	423,30	1.071,70	1.495,00	256.547,59	19.760,89	44.524,11	64.285,00
44	255.475,89	421,54	1.073,46	1.495,00	255.475,89	20.182,43	45.597,57	65.780,00
45	254.402,43	419,76	1.075,24	1.495,00	254.402,43	20.602,19	46.672,81	67.275,00
46	253.327,19	417,99	1.077,01	1.495,00	253.327,19	21.020,18	47.749,82	68.770,00
47	252.250,18	416,21	1.078,79	1.495,00	252.250,18	21.436,39	48.828,61	70.265,00
48	251.171,39	414,43	1.080,57	1.495,00	251.171,39	21.850,82	49.909,18	71.760,00
49	250.090,82	412,65	1.082,35	1.495,00	250.090,82	22.263,47	50.991,53	73.255,00
50	249.008,47	410,86	1.084,14	1.495,00	249.008,47	22.674,34	52.075,66	74.750,00
51	247.924,34	409,08	1.085,92	1.495,00	247.924,34	23.083,41	53.161,59	76.245,00
52	246.838,41	407,28	1.087,72	1.495,00	246.838,41	23.490,70	54.249,30	77.740,00
53	245.750,70	405,49	1.089,51	1.495,00	245.750,70	23.896,19	55.338,81	79.235,00
54	244.661,19	403,69	1.091,31	1.495,00	244.661,19	24.299,88	56.430,12	80.730,00
55	243.569,88	401,89	1.093,11	1.495,00	243.569,88	24.701,77	57.523,23	82.225,00
56	242.476,77	400,09	1.094,91	1.495,00	242.476,77	25.101,85	58.618,15	83.720,00
57	241.381,85	398,28	1.096,72	1.495,00	241.381,85	25.500,13	59.714,87	85.215,00
58	240.285,13	396,47	1.098,53	1.495,00	240.285,13	25.896,60	60.813,40	86.710,00
59	239.186,60	394,66	1.100,34	1.495,00	239.186,60	26.291,26	61.913,74	88.205,00
60	238.086,26	392,84	1.102,16	1.495,00	238.086,26	26.684,10	63.015,90	89.700,00
61	236.984,10	391,02	1.103,98	1.495,00	236.984,10	27.075,13	64.119,87	91.195,00
62	235.880,13	389,20	1.105,80	1.495,00	235.880,13	27.464,33	65.225,67	92.690,00
63	234.774,33	387,38	1.107,62	1.495,00	234.774,33	27.851,71	66.333,29	94.185,00
64	233.666,71	385,55	1.109,45	1.495,00	233.666,71	28.237,26	67.442,74	95.680,00
65	232.557,26	383,72	1.111,28	1.495,00	232.557,26	28.620,98	68.554,02	97.175,00
66	231.445,98	381,89	1.113,11	1.495,00	231.445,98	29.002,86	69.667,14	98.670,00
67	230.332,86	380,05	1.114,95	1.495,00	230.332,86	29.382,91	70.782,09	100.165,00
68	229.217,91	378,21	1.116,79	1.495,00	229.217,91	29.761,12	71.898,88	101.660,00
69	228.101,12	376,37	1.118,63	1.495,00	228.101,12	30.137,49	73.017,51	103.155,00
70	226.982,49	374,52	1.120,48	1.495,00	226.982,49	30.512,01	74.137,99	104.650,00
71	225.862,01	372,67	1.122,33	1.495,00	225.862,01	30.884,68	75.260,32	106.145,00
72	224.739,68	370,82	1.124,18	1.495,00	224.739,68	31.255,50	76.384,50	107.640,00
73	223.615,50	368,97	1.126,03	1.495,00	223.615,50	31.624,47	77.510,53	109.135,00
74	222.489,47	367,11	1.127,89	1.495,00	222.489,47	31.991,58	78.638,42	110.630,00
75	221.361,58	365,25	1.129,75	1.495,00	221.361,58	32.356,82	79.768,18	112.125,00
76	220.231,82	363,38	1.131,62	1.495,00	220.231,82	32.720,21	80.899,79	113.620,00
77	219.100,21	361,52	1.133,48	1.495,00	219.100,21	33.081,72	82.033,28	115.115,00
78	217.966,72	359,65	1.135,35	1.495,00	217.966,72	33.441,37	83.168,63	116.610,00
79	216.831,37	357,77	1.137,23	1.495,00	216.831,37	33.799,14	84.305,86	118.105,00
80	215.694,14	355,90	1.139,10	1.495,00	215.694,14	34.155,03	85.444,97	119.600,00
81	214.555,03	354,02	1.140,98	1.495,00	214.555,03	34.509,05	86.585,95	121.095,00
82	213.414,05	352,13	1.142,87	1.495,00	213.414,05	34.861,18	87.728,82	122.590,00
83	212.271,18	350,25	1.144,75	1.495,00	212.271,18	35.211,43	88.873,57	124.085,00
84	211.126,43	348,36	1.146,64	1.495,00	211.126,43	35.559,79	90.020,21	125.580,00
85	209.979,79	346,47	1.148,53	1.495,00	209.979,79	35.906,25	91.168,75	127.075,00
86	208.831,25	344,57	1.150,43	1.495,00	208.831,25	36.250,83	92.319,17	128.570,00
87	207.680,83	342,67	1.152,33	1.495,00	207.680,83	36.593,50	93.471,50	130.065,00
88	206.528,50	340,77	1.154,23	1.495,00	206.528,50	36.934,27	94.625,73	131.560,00
89	205.374,27	338,87	1.156,13	1.495,00	205.374,27	37.273,14	95.781,86	133.055,00
90	204.218,14	336,96	1.158,04	1.495,00	204.218,14	37.610,10	96.939,90	134.550,00
91	203.060,10	335,05	1.159,95	1.495,00	203.060,10	37.945,15	98.099,85	136.045,00
92	201.900,15	333,14	1.161,86	1.495,00	201.900,15	38.278,28	99.261,72	137.540,00
93	200.738,28	331,22	1.163,78	1.495,00	200.738,28	38.609,50	100.425,50	139.035,00
94	199.574,50	329,30	1.165,70	1.495,00	199.574,50	38.938,80	101.591,20	140.530,00
95	198.408,80	327,37	1.167,63	1.495,00	198.408,80	39.266,17	102.758,83	142.025,00
96	197.241,17	325,45	1.169,55	1.495,00	197.241,17	39.591,62	103.928,38	143.520,00
97	196.071,62	323,52	1.171,48	1.495,00	196.071,62	39.915,14	105.099,86	145.015,00
98	194.900,14	321,59	1.173,41	1.495,00	194.900,14	40.236,73	106.273,27	146.510,00
99	193.726,73	319,65	1.175,35	1.495,00	193.726,73	40.556,37	107.448,63	148.005,00
100	192.551,37	317,71	1.177,29	1.495,00	192.551,37	40.874,08	108.625,92	149.500,00
101	191.374,08	315,77	1.179,23	1.495,00	191.374,08	41.189,85	109.805,15	150.995,00
102	190.194,85	313,82	1.181,18	1.495,00	190.194,85	41.503,67	110.986,33	152.490,00
103	189.013,67	311,87	1.183,13	1.495,00	189.013,67	41.815,55	112.169,45	153.985,00
104	187.830,55	309,92	1.185,08	1.495,00	187.830,55	42.125,47	113.354,53	155.480,00
105	186.645,47	307,97	1.187,03	1.495,00	186.645,47	42.433,43	114.541,57	156.975,00
106	185.458,43	306,01	1.188,99	1.495,00	185.458,43	42.739,44	115.730,56	158.470,00
107	184.269,44	304,04	1.190,96	1.495,00	184.269,44	43.043,48	116.921,52	159.965,00
108	183.078,48	302,08	1.192,92	1.495,00	183.078,48	43.345,56	118.114,44	161.460,00
109	181.885,56	300,11	1.194,89	1.495,00	181.885,56	43.645,67	119.309,33	162.955,00
110	180.690,67	298,14	1.196,86	1.495,00	180.690,67	43.943,81	120.506,19	164.450,00
111	179.493,81	296,16	1.198,84	1.495,00	179.493,81	44.239,98	121.705,02	165.945,00
112	178.294,98	294,19	1.200,81	1.495,00	178.294,98	44.534,16	122.905,84	167.440,00
113	177.094,16	292,21	1.202,79	1.495,00	177.094,16	44.826,37	124.108,63	168.935,00
114	175.891,37	290,22	1.204,78	1.495,00	175.891,37	45.116,59	125.313,41	170.430,00
115	174.686,59	288,23	1.206,77	1.495,00	174.686,59	45.404,82	126.520,18	171.925,00
116	173.479,82	286,24	1.208,76	1.495,00	173.479,82	45.691,06	127.728,94	173.420,00
117	172.271,06	284,25	1.210,75	1.495,00	172.271,06	45.975,31	128.939,69	174.915,00
118	171.060,31	282,25	1.212,75	1.495,00	171.060,31	46.257,56	130.152,44	176.410,00
119	169.847,56	280,25	1.214,75	1.495,00	169.847,56	46.537,81	131.367,19	177.905,00
120	168.632,81	278,24	1.216,76	1.495,00	168.632,81	46.816,05	132.583,95	179.400,00
121	167.416,05	276,24	1.218,76	1.495,00	167.416,05	47.092,29	133.802,71	180.895,00
122	166.197,29	274,23	1.220,77	1.495,00	166.197,29	47.366,52	135.023,48	182.390,00
123	164.976,52	272,21	1.222,79	1.495,00	164.976,52	47.638,73	136.246,27	183.885,00
124	163.753,73	270,19	1.224,81	1.495,00	163.753,73	47.908,92	137.471,08	185.380,00
125	162.528,92	268,17	1.226,83	1.495,00	162.528,92	48.177,09	138.697,91	186.875,00
126	161.302,09	266,15	1.228,85	1.495,00	161.302,09	48.443,24	139.926,76	188.370,00
127	160.073,24	264,12	1.230,88	1.495,00	160.073,24	48.707,36	141.157,64	189.865,00
128	158.842,36	262,09	1.232,91	1.495,00	158.842,36	48.969,45	142.390,55	191.360,00
129	157.609,45	260,06	1.234,94	1.495,00	157.609,45	49.229,51	143.625,49	192.855,00
130	156.374,51	258,02	1.236,98	1.495,00	156.374,51	49.487,53	144.862,47	194.350,00
131	155.137,53	255,98	1.239,02	1.495,00	155.137,53	49.743,50	146.101,50	195.845,00
132	153.898,50	253,93	1.241,07	1.495,00	153.898,50	49.997,44	147.342,56	197.340,00
133	152.657,44	251,88	1.243,12	1.495,00	152.657,44	50.249,32	148.585,68	198.835,00
134	151.414,32	249,83	1.245,17	1.495,00	151.414,32	50.499,15	149.830,85	200.330,00
135	150.169,15	247,78	1.247,22	1.495,00	150.169,15	50.746,93	151.078,07	201.825,00
136	148.921,93	245,72	1.249,28	1.495,00	148.921,93	50.992,65	152.327,35	203.320,00
137	147.672,65	243,66	1.251,34	1.495,00	147.672,65	51.236,31	153.578,69	204.815,00
138	146.421,31	241,60	1.253,40	1.495,00	146.421,31	51.477,91	154.832,09	206.310,00
139	145.167,91	239,53	1.255,47	1.495,00	145.167,91	51.717,44	156.087,56	207.805,00
140	143.912,44	237,46	1.257,54	1.495,00	143.912,44	51.954,89	157.345,11	209.300,00
141	142.654,89	235,38	1.259,62	1.495,00	142.654,89	52.190,27	158.604,73	210.795,00
142	141.395,27	233,30	1.261,70	1.495,00	141.395,27	52.423,57	159.866,43	212.290,00
143	140.133,57	231,22	1.263,78	1.495,00	140.133,57	52.654,80	161.130,20	213.785,00
144	138.869,80	229,14	1.265,86	1.495,00	138.869,80	52.883,93	162.396,07	215.280,00
145	137.603,93	227,05	1.267,95	1.495,00	137.603,93	53.110,98	163.664,02	216.775,00
146	136.335,98	224,95	1.270,05	1.495,00	136.335,98	53.335,93	164.934,07	218.270,00
147	135.065,93	222,86	1.272,14	1.495,00	135.065,93	53.558,79	166.206,21	219.765,00
148	133.793,79	220,76	1.274,24	1.495,00	133.793,79	53.779,55	167.480,45	221.260,00
149	132.519,55	218,66	1.276,34	1.495,00	132.519,55	53.998,21	168.756,79	222.755,00
150	131.243,21	216,55	1.278,45	1.495,00	131.243,21	54.214,76	170.035,24	224.250,00
151	129.964,76	214,44	1.280,56	1.495,00	129.964,76	54.429,20	171.315,80	225.745,00
152	128.684,20	212,33	1.282,67	1.495,00	128.684,20	54.641,53	172.598,47	227.240,00
153	127.401,53	210,21	1.284,79	1.495,00	127.401,53	54.851,74	173.883,26	228.735,00
154	126.116,74	208,09	1.286,91	1.495,00	126.116,74	55.059,83	175.170,17	230.230,00
155	124.829,83	205,97	1.289,03	1.495,00	124.829,83	55.265,80	176.459,20	231.725,00
156	123.540,80	203,84	1.291,16	1.495,00	123.540,80	55.469,65	177.750,35	233.220,00
157	122.249,65	201,71	1.293,29	1.495,00	122.249,65	55.671,36	179.043,64	234.715,00
158	120.956,36	199,58	1.295,42	1.495,00	120.956,36	55.870,94	180.339,06	236.210,00
159	119.660,94	197,44	1.297,56	1.495,00	119.660,94	56.068,38	181.636,62	237.705,00
160	118.363,38	195,30	1.299,70	1.495,00	118.363,38	56.263,68	182.936,32	239.200,00
161	117.063,68	193,16	1.301,84	1.495,00	117.063,68	56.456,83	184.238,17	240.695,00
162	115.761,83	191,01	1.303,99	1.495,00	115.761,83	56.647,84	185.542,16	242.190,00
163	114.457,84	188,86	1.306,14	1.495,00	114.457,84	56.836,69	186.848,31	243.685,00
164	113.151,69	186,70	1.308,30	1.495,00	113.151,69	57.023,39	188.156,61	245.180,00
165	111.843,39	184,54	1.310,46	1.495,00	111.843,39	57.207,94	189.467,06	246.675,00
166	110.532,94	182,38	1.312,62	1.495,00	110.532,94	57.390,31	190.779,69	248.170,00
167	109.220,31	180,21	1.314,79	1.495,00	109.220,31	57.570,53	192.094,47	249.665,00
168	107.905,53	178,04	1.316,96	1.495,00	107.905,53	57.748,57	193.411,43	251.160,00
169	106.588,57	175,87	1.319,13	1.495,00	106.588,57	57.924,44	194.730,56	252.655,00
170	105.269,44	173,69	1.321,31	1.495,00	105.269,44	58.098,14	196.051,86	254.150,00
171	103.948,14	171,51	1.323,49	1.495,00	103.948,14	58.269,65	197.375,35	255.645,00
172	102.624,65	169,33	1.325,67	1.495,00	102.624,65	58.438,98	198.701,02	257.140,00
173	101.298,98	167,14	1.327,86	1.495,00	101.298,98	58.606,13	200.028,87	258.635,00
174	99.971,13	164,95	1.330,05	1.495,00	99.971,13	58.771,08	201.358,92	260.130,00
175	98.641,08	162,76	1.332,24	1.495,00	98.641,08	58.933,84	202.691,16	261.625,00
176	97.308,84	160,56	1.334,44	1.495,00	97.308,84	59.094,40	204.025,60	263.120,00
177	95.974,40	158,36	1.336,64	1.495,00	95.974,40	59.252,75	205.362,25	264.615,00
178	94.637,75	156,15	1.338,85	1.495,00	94.637,75	59.408,91	206.701,09	266.110,00
179	93.298,91	153,94	1.341,06	1.495,00	93.298,91	59.562,85	208.042,15	267.605,00
180	91.957,85	151,73	1.343,27	1.495,00	91.957,85	59.714,58	209.385,42	269.100,00
181	90.614,58	149,51	1.345,49	1.495,00	90.614,58	59.864,09	210.730,91	270.595,00
182	89.269,09	147,29	1.347,71	1.495,00	89.269,09	60.011,39	212.078,61	272.090,00
183	87.921,39	145,07	1.349,93	1.495,00	87.921,39	60.156,46	213.428,54	273.585,00
184	86.571,46	142,84	1.352,16	1.495,00	86.571,46	60.299,30	214.780,70	275.080,00
185	85.219,30	140,61	1.354,39	1.495,00	85.219,30	60.439,91	216.135,09	276.575,00
186	83.864,91	138,38	1.356,62	1.495,00	83.864,91	60.578,29	217.491,71	278.070,00
187	82.508,29	136,14	1.358,86	1.495,00	82.508,29	60.714,43	218.850,57	279.565,00
188	81.149,43	133,90	1.361,10	1.495,00	81.149,43	60.848,33	220.211,67	281.060,00
189	79.788,33	131,65	1.363,35	1.495,00	79.788,33	60.979,98	221.575,02	282.555,00
190	78.424,98	129,40	1.365,60	1.495,00	78.424,98	61.109,38	222.940,62	284.050,00
191	77.059,38	127,15	1.367,85	1.495,00	77.059,38	61.236,52	224.308,48	285.545,00
192	75.691,52	124,89	1.370,11	1.495,00	75.691,52	61.361,42	225.678,58	287.040,00
193	74.321,42	122,63	1.372,37	1.495,00	74.321,42	61.484,05	227.050,95	288.535,00
194	72.949,05	120,37	1.374,63	1.495,00	72.949,05	61.604,41	228.425,59	290.030,00
195	71.574,41	118,10	1.376,90	1.495,00	71.574,41	61.722,51	229.802,49	291.525,00
196	70.197,51	115,83	1.379,17	1.495,00	70.197,51	61.838,34	231.181,66	293.020,00
197	68.818,34	113,55	1.381,45	1.495,00	68.818,34	61.951,89	232.563,11	294.515,00
198	67.436,89	111,27	1.383,73	1.495,00	67.436,89	62.063,16	233.946,84	296.010,00
199	66.053,16	108,99	1.386,01	1.495,00	66.053,16	62.172,14	235.332,86	297.505,00
200	64.667,14	106,70	1.388,30	1.495,00	64.667,14	62.278,85	236.721,15	299.000,00
201	63.278,85	104,41	1.390,59	1.495,00	63.278,85	62.383,26	238.111,74	300.495,00
202	61.888,26	102,12	1.392,88	1.495,00	61.888,26	62.485,37	239.504,63	301.990,00
203	60.495,37	99,82	1.395,18	1.495,00	60.495,37	62.585,19	240.899,81	303.485,00
204	59.100,19	97,52	1.397,48	1.495,00	59.100,19	62.682,70	242.297,30	304.980,00
205	57.702,70	95,21	1.399,79	1.495,00	57.702,70	62.777,91	243.697,09	306.475,00
206	56.302,91	92,90	1.402,10	1.495,00	56.302,91	62.870,81	245.099,19	307.970,00
207	54.900,81	90,59	1.404,41	1.495,00	54.900,81	62.961,40	246.503,60	309.465,00
208	53.496,40	88,27	1.406,73	1.495,00	53.496,40	63.049,67	247.910,33	310.960,00
209	52.089,67	85,95	1.409,05	1.495,00	52.089,67	63.135,62	249.319,38	312.455,00
210	50.680,62	83,62	1.411,38	1.495,00	50.680,62	63.219,24	250.730,76	313.950,00
211	49.269,24	81,29	1.413,71	1.495,00	49.269,24	63.300,53	252.144,47	315.445,00
212	47.855,53	78,96	1.416,04	1.495,00	47.855,53	63.379,50	253.560,50	316.940,00
213	46.439,50	76,63	1.418,37	1.495,00	46.439,50	63.456,12	254.978,88	318.435,00
214	45.021,12	74,28	1.420,72	1.495,00	45.021,12	63.530,41	256.399,59	319.930,00
215	43.600,41	71,94	1.423,06	1.495,00	43.600,41	63.602,35	257.822,65	321.425,00
216	42.177,35	69,59	1.425,41	1.495,00	42.177,35	63.671,94	259.248,06	322.920,00
217	40.751,94	67,24	1.427,76	1.495,00	40.751,94	63.739,18	260.675,82	324.415,00
218	39.324,18	64,88	1.430,12	1.495,00	39.324,18	63.804,06	262.105,94	325.910,00
219	37.894,06	62,53	1.432,47	1.495,00	37.894,06	63.866,59	263.538,41	327.405,00
220	36.461,59	60,16	1.434,84	1.495,00	36.461,59	63.926,75	264.973,25	328.900,00
221	35.026,75	57,79	1.437,21	1.495,00	35.026,75	63.984,55	266.410,45	330.395,00
222	33.589,55	55,42	1.439,58	1.495,00	33.589,55	64.039,97	267.850,03	331.890,00
223	32.149,97	53,05	1.441,95	1.495,00	32.149,97	64.093,02	269.291,98	333.385,00
224	30.708,02	50,67	1.444,33	1.495,00	30.708,02	64.143,68	270.736,32	334.880,00
225	29.263,68	48,29	1.446,71	1.495,00	29.263,68	64.191,97	272.183,03	336.375,00
226	27.816,97	45,90	1.449,10	1.495,00	27.816,97	64.237,87	273.632,13	337.870,00
227	26.367,87	43,51	1.451,49	1.495,00	26.367,87	64.281,37	275.083,63	339.365,00
228	24.916,37	41,11	1.453,89	1.495,00	24.916,37	64.322,49	276.537,51	340.860,00
229	23.462,49	38,71	1.456,29	1.495,00	23.462,49	64.361,20	277.993,80	342.355,00
230	22.006,20	36,31	1.458,69	1.495,00	22.006,20	64.397,51	279.452,49	343.850,00
231	20.547,51	33,90	1.461,10	1.495,00	20.547,51	64.431,41	280.913,59	345.345,00
232	19.086,41	31,49	1.463,51	1.495,00	19.086,41	64.462,91	282.377,09	346.840,00
233	17.622,91	29,08	1.465,92	1.495,00	17.622,91	64.491,98	283.843,02	348.335,00
234	16.156,98	26,66	1.468,34	1.495,00	16.156,98	64.518,64	285.311,36	349.830,00
235	14.688,64	24,24	1.470,76	1.495,00	14.688,64	64.542,88	286.782,12	351.325,00
236	13.217,88	21,81	1.473,19	1.495,00	13.217,88	64.564,69	288.255,31	352.820,00
237	11.744,69	19,38	1.475,62	1.495,00	11.744,69	64.584,07	289.730,93	354.315,00
238	10.269,07	16,94	1.478,06	1.495,00	10.269,07	64.601,01	291.208,99	355.810,00
239	8.791,01	14,51	1.480,49	1.495,00	8.791,01	64.615,52	292.689,48	357.305,00
240	7.310,52	12,06	1.482,94	1.495,00	7.310,52	64.627,58	294.172,42	358.800,00

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: 890,00 EUR; Gesamtbetrag: 106.800,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 0,56 %; Gebundener Sollzins: 0,56 %; 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: 26.08.2019