Vollfinanzierung – Hauskauf ohne Eigenkapital

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

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

Der Beleihungsauslauf

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

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

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

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

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

Kosten für Immobilien-Vollfinanzierung berechnen

Nettodarlehensbetrag EUR

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

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

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

Wunschrate EUR

erweiterte Optionen ↓↑

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

Jetzt berechnen

[maskenimages]

creditweb Baufinanzierung

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

• 1.352,50€
• Monatsrate

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

Weiter

Tilgungsplan ↓

Detailseite

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

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

x

Dr. Klein Baufinanzierung

• 1,80%
• gebundener Sollzins*
• 1,83%
• effektiver Jahreszins*

• 1.450,00€
• Monatsrate

• Gesamtzahlung :348.000,00 EUR
• Tilgungsanteil :288.628,57 EUR
• Zinsanteil :59.371,43 EUR
• Restschuld :11.371,43 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 190.000,00 EUR; Kreditrate: 375,25 EUR; Gesamtbetrag: 22.515,00 EUR; Anzahl Kreditraten: 60; Laufzeit: 60 Monate; Effektiver Jahreszins: 0,40 %; Gebundener Sollzins: 0,37 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. 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	450,00	1.000,00	1.450,00	299.000,00	450,00	1.000,00	1.450,00
2	299.000,00	448,50	1.001,50	1.450,00	299.000,00	898,50	2.001,50	2.900,00
3	297.998,50	447,00	1.003,00	1.450,00	297.998,50	1.345,50	3.004,50	4.350,00
4	296.995,50	445,49	1.004,51	1.450,00	296.995,50	1.790,99	4.009,01	5.800,00
5	295.990,99	443,99	1.006,01	1.450,00	295.990,99	2.234,98	5.015,02	7.250,00
6	294.984,98	442,48	1.007,52	1.450,00	294.984,98	2.677,45	6.022,55	8.700,00
7	293.977,45	440,97	1.009,03	1.450,00	293.977,45	3.118,42	7.031,58	10.150,00
8	292.968,42	439,45	1.010,55	1.450,00	292.968,42	3.557,87	8.042,13	11.600,00
9	291.957,87	437,94	1.012,06	1.450,00	291.957,87	3.995,81	9.054,19	13.050,00
10	290.945,81	436,42	1.013,58	1.450,00	290.945,81	4.432,23	10.067,77	14.500,00
11	289.932,23	434,90	1.015,10	1.450,00	289.932,23	4.867,13	11.082,87	15.950,00
12	288.917,13	433,38	1.016,62	1.450,00	288.917,13	5.300,50	12.099,50	17.400,00
13	287.900,50	431,85	1.018,15	1.450,00	287.900,50	5.732,35	13.117,65	18.850,00
14	286.882,35	430,32	1.019,68	1.450,00	286.882,35	6.162,68	14.137,32	20.300,00
15	285.862,68	428,79	1.021,21	1.450,00	285.862,68	6.591,47	15.158,53	21.750,00
16	284.841,47	427,26	1.022,74	1.450,00	284.841,47	7.018,73	16.181,27	23.200,00
17	283.818,73	425,73	1.024,27	1.450,00	283.818,73	7.444,46	17.205,54	24.650,00
18	282.794,46	424,19	1.025,81	1.450,00	282.794,46	7.868,65	18.231,35	26.100,00
19	281.768,65	422,65	1.027,35	1.450,00	281.768,65	8.291,31	19.258,69	27.550,00
20	280.741,31	421,11	1.028,89	1.450,00	280.741,31	8.712,42	20.287,58	29.000,00
21	279.712,42	419,57	1.030,43	1.450,00	279.712,42	9.131,99	21.318,01	30.450,00
22	278.681,99	418,02	1.031,98	1.450,00	278.681,99	9.550,01	22.349,99	31.900,00
23	277.650,01	416,48	1.033,52	1.450,00	277.650,01	9.966,49	23.383,51	33.350,00
24	276.616,49	414,92	1.035,08	1.450,00	276.616,49	10.381,41	24.418,59	34.800,00
25	275.581,41	413,37	1.036,63	1.450,00	275.581,41	10.794,78	25.455,22	36.250,00
26	274.544,78	411,82	1.038,18	1.450,00	274.544,78	11.206,60	26.493,40	37.700,00
27	273.506,60	410,26	1.039,74	1.450,00	273.506,60	11.616,86	27.533,14	39.150,00
28	272.466,86	408,70	1.041,30	1.450,00	272.466,86	12.025,56	28.574,44	40.600,00
29	271.425,56	407,14	1.042,86	1.450,00	271.425,56	12.432,70	29.617,30	42.050,00
30	270.382,70	405,57	1.044,43	1.450,00	270.382,70	12.838,27	30.661,73	43.500,00
31	269.338,27	404,01	1.045,99	1.450,00	269.338,27	13.242,28	31.707,72	44.950,00
32	268.292,28	402,44	1.047,56	1.450,00	268.292,28	13.644,72	32.755,28	46.400,00
33	267.244,72	400,87	1.049,13	1.450,00	267.244,72	14.045,58	33.804,42	47.850,00
34	266.195,58	399,29	1.050,71	1.450,00	266.195,58	14.444,88	34.855,12	49.300,00
35	265.144,88	397,72	1.052,28	1.450,00	265.144,88	14.842,60	35.907,40	50.750,00
36	264.092,60	396,14	1.053,86	1.450,00	264.092,60	15.238,73	36.961,27	52.200,00
37	263.038,73	394,56	1.055,44	1.450,00	263.038,73	15.633,29	38.016,71	53.650,00
38	261.983,29	392,97	1.057,03	1.450,00	261.983,29	16.026,27	39.073,73	55.100,00
39	260.926,27	391,39	1.058,61	1.450,00	260.926,27	16.417,66	40.132,34	56.550,00
40	259.867,66	389,80	1.060,20	1.450,00	259.867,66	16.807,46	41.192,54	58.000,00
41	258.807,46	388,21	1.061,79	1.450,00	258.807,46	17.195,67	42.254,33	59.450,00
42	257.745,67	386,62	1.063,38	1.450,00	257.745,67	17.582,29	43.317,71	60.900,00
43	256.682,29	385,02	1.064,98	1.450,00	256.682,29	17.967,31	44.382,69	62.350,00
44	255.617,31	383,43	1.066,57	1.450,00	255.617,31	18.350,74	45.449,26	63.800,00
45	254.550,74	381,83	1.068,17	1.450,00	254.550,74	18.732,56	46.517,44	65.250,00
46	253.482,56	380,22	1.069,78	1.450,00	253.482,56	19.112,79	47.587,21	66.700,00
47	252.412,79	378,62	1.071,38	1.450,00	252.412,79	19.491,41	48.658,59	68.150,00
48	251.341,41	377,01	1.072,99	1.450,00	251.341,41	19.868,42	49.731,58	69.600,00
49	250.268,42	375,40	1.074,60	1.450,00	250.268,42	20.243,82	50.806,18	71.050,00
50	249.193,82	373,79	1.076,21	1.450,00	249.193,82	20.617,61	51.882,39	72.500,00
51	248.117,61	372,18	1.077,82	1.450,00	248.117,61	20.989,79	52.960,21	73.950,00
52	247.039,79	370,56	1.079,44	1.450,00	247.039,79	21.360,35	54.039,65	75.400,00
53	245.960,35	368,94	1.081,06	1.450,00	245.960,35	21.729,29	55.120,71	76.850,00
54	244.879,29	367,32	1.082,68	1.450,00	244.879,29	22.096,61	56.203,39	78.300,00
55	243.796,61	365,69	1.084,31	1.450,00	243.796,61	22.462,30	57.287,70	79.750,00
56	242.712,30	364,07	1.085,93	1.450,00	242.712,30	22.826,37	58.373,63	81.200,00
57	241.626,37	362,44	1.087,56	1.450,00	241.626,37	23.188,81	59.461,19	82.650,00
58	240.538,81	360,81	1.089,19	1.450,00	240.538,81	23.549,62	60.550,38	84.100,00
59	239.449,62	359,17	1.090,83	1.450,00	239.449,62	23.908,79	61.641,21	85.550,00
60	238.358,79	357,54	1.092,46	1.450,00	238.358,79	24.266,33	62.733,67	87.000,00
61	237.266,33	355,90	1.094,10	1.450,00	237.266,33	24.622,23	63.827,77	88.450,00
62	236.172,23	354,26	1.095,74	1.450,00	236.172,23	24.976,49	64.923,51	89.900,00
63	235.076,49	352,61	1.097,39	1.450,00	235.076,49	25.329,10	66.020,90	91.350,00
64	233.979,10	350,97	1.099,03	1.450,00	233.979,10	25.680,07	67.119,93	92.800,00
65	232.880,07	349,32	1.100,68	1.450,00	232.880,07	26.029,39	68.220,61	94.250,00
66	231.779,39	347,67	1.102,33	1.450,00	231.779,39	26.377,06	69.322,94	95.700,00
67	230.677,06	346,02	1.103,98	1.450,00	230.677,06	26.723,08	70.426,92	97.150,00
68	229.573,08	344,36	1.105,64	1.450,00	229.573,08	27.067,44	71.532,56	98.600,00
69	228.467,44	342,70	1.107,30	1.450,00	228.467,44	27.410,14	72.639,86	100.050,00
70	227.360,14	341,04	1.108,96	1.450,00	227.360,14	27.751,18	73.748,82	101.500,00
71	226.251,18	339,38	1.110,62	1.450,00	226.251,18	28.090,55	74.859,45	102.950,00
72	225.140,55	337,71	1.112,29	1.450,00	225.140,55	28.428,27	75.971,73	104.400,00
73	224.028,27	336,04	1.113,96	1.450,00	224.028,27	28.764,31	77.085,69	105.850,00
74	222.914,31	334,37	1.115,63	1.450,00	222.914,31	29.098,68	78.201,32	107.300,00
75	221.798,68	332,70	1.117,30	1.450,00	221.798,68	29.431,38	79.318,62	108.750,00
76	220.681,38	331,02	1.118,98	1.450,00	220.681,38	29.762,40	80.437,60	110.200,00
77	219.562,40	329,34	1.120,66	1.450,00	219.562,40	30.091,74	81.558,26	111.650,00
78	218.441,74	327,66	1.122,34	1.450,00	218.441,74	30.419,41	82.680,59	113.100,00
79	217.319,41	325,98	1.124,02	1.450,00	217.319,41	30.745,39	83.804,61	114.550,00
80	216.195,39	324,29	1.125,71	1.450,00	216.195,39	31.069,68	84.930,32	116.000,00
81	215.069,68	322,60	1.127,40	1.450,00	215.069,68	31.392,28	86.057,72	117.450,00
82	213.942,28	320,91	1.129,09	1.450,00	213.942,28	31.713,20	87.186,80	118.900,00
83	212.813,20	319,22	1.130,78	1.450,00	212.813,20	32.032,42	88.317,58	120.350,00
84	211.682,42	317,52	1.132,48	1.450,00	211.682,42	32.349,94	89.450,06	121.800,00
85	210.549,94	315,82	1.134,18	1.450,00	210.549,94	32.665,76	90.584,24	123.250,00
86	209.415,76	314,12	1.135,88	1.450,00	209.415,76	32.979,89	91.720,11	124.700,00
87	208.279,89	312,42	1.137,58	1.450,00	208.279,89	33.292,31	92.857,69	126.150,00
88	207.142,31	310,71	1.139,29	1.450,00	207.142,31	33.603,02	93.996,98	127.600,00
89	206.003,02	309,00	1.141,00	1.450,00	206.003,02	33.912,03	95.137,97	129.050,00
90	204.862,03	307,29	1.142,71	1.450,00	204.862,03	34.219,32	96.280,68	130.500,00
91	203.719,32	305,58	1.144,42	1.450,00	203.719,32	34.524,90	97.425,10	131.950,00
92	202.574,90	303,86	1.146,14	1.450,00	202.574,90	34.828,76	98.571,24	133.400,00
93	201.428,76	302,14	1.147,86	1.450,00	201.428,76	35.130,90	99.719,10	134.850,00
94	200.280,90	300,42	1.149,58	1.450,00	200.280,90	35.431,32	100.868,68	136.300,00
95	199.131,32	298,70	1.151,30	1.450,00	199.131,32	35.730,02	102.019,98	137.750,00
96	197.980,02	296,97	1.153,03	1.450,00	197.980,02	36.026,99	103.173,01	139.200,00
97	196.826,99	295,24	1.154,76	1.450,00	196.826,99	36.322,23	104.327,77	140.650,00
98	195.672,23	293,51	1.156,49	1.450,00	195.672,23	36.615,74	105.484,26	142.100,00
99	194.515,74	291,77	1.158,23	1.450,00	194.515,74	36.907,51	106.642,49	143.550,00
100	193.357,51	290,04	1.159,96	1.450,00	193.357,51	37.197,55	107.802,45	145.000,00
101	192.197,55	288,30	1.161,70	1.450,00	192.197,55	37.485,85	108.964,15	146.450,00
102	191.035,85	286,55	1.163,45	1.450,00	191.035,85	37.772,40	110.127,60	147.900,00
103	189.872,40	284,81	1.165,19	1.450,00	189.872,40	38.057,21	111.292,79	149.350,00
104	188.707,21	283,06	1.166,94	1.450,00	188.707,21	38.340,27	112.459,73	150.800,00
105	187.540,27	281,31	1.168,69	1.450,00	187.540,27	38.621,58	113.628,42	152.250,00
106	186.371,58	279,56	1.170,44	1.450,00	186.371,58	38.901,14	114.798,86	153.700,00
107	185.201,14	277,80	1.172,20	1.450,00	185.201,14	39.178,94	115.971,06	155.150,00
108	184.028,94	276,04	1.173,96	1.450,00	184.028,94	39.454,98	117.145,02	156.600,00
109	182.854,98	274,28	1.175,72	1.450,00	182.854,98	39.729,27	118.320,73	158.050,00
110	181.679,27	272,52	1.177,48	1.450,00	181.679,27	40.001,78	119.498,22	159.500,00
111	180.501,78	270,75	1.179,25	1.450,00	180.501,78	40.272,54	120.677,46	160.950,00
112	179.322,54	268,98	1.181,02	1.450,00	179.322,54	40.541,52	121.858,48	162.400,00
113	178.141,52	267,21	1.182,79	1.450,00	178.141,52	40.808,73	123.041,27	163.850,00
114	176.958,73	265,44	1.184,56	1.450,00	176.958,73	41.074,17	124.225,83	165.300,00
115	175.774,17	263,66	1.186,34	1.450,00	175.774,17	41.337,83	125.412,17	166.750,00
116	174.587,83	261,88	1.188,12	1.450,00	174.587,83	41.599,71	126.600,29	168.200,00
117	173.399,71	260,10	1.189,90	1.450,00	173.399,71	41.859,81	127.790,19	169.650,00
118	172.209,81	258,31	1.191,69	1.450,00	172.209,81	42.118,13	128.981,87	171.100,00
119	171.018,13	256,53	1.193,47	1.450,00	171.018,13	42.374,66	130.175,34	172.550,00
120	169.824,66	254,74	1.195,26	1.450,00	169.824,66	42.629,39	131.370,61	174.000,00
121	168.629,39	252,94	1.197,06	1.450,00	168.629,39	42.882,34	132.567,66	175.450,00
122	167.432,34	251,15	1.198,85	1.450,00	167.432,34	43.133,49	133.766,51	176.900,00
123	166.233,49	249,35	1.200,65	1.450,00	166.233,49	43.382,84	134.967,16	178.350,00
124	165.032,84	247,55	1.202,45	1.450,00	165.032,84	43.630,38	136.169,62	179.800,00
125	163.830,38	245,75	1.204,25	1.450,00	163.830,38	43.876,13	137.373,87	181.250,00
126	162.626,13	243,94	1.206,06	1.450,00	162.626,13	44.120,07	138.579,93	182.700,00
127	161.420,07	242,13	1.207,87	1.450,00	161.420,07	44.362,20	139.787,80	184.150,00
128	160.212,20	240,32	1.209,68	1.450,00	160.212,20	44.602,52	140.997,48	185.600,00
129	159.002,52	238,50	1.211,50	1.450,00	159.002,52	44.841,02	142.208,98	187.050,00
130	157.791,02	236,69	1.213,31	1.450,00	157.791,02	45.077,71	143.422,29	188.500,00
131	156.577,71	234,87	1.215,13	1.450,00	156.577,71	45.312,57	144.637,43	189.950,00
132	155.362,57	233,04	1.216,96	1.450,00	155.362,57	45.545,62	145.854,38	191.400,00
133	154.145,62	231,22	1.218,78	1.450,00	154.145,62	45.776,84	147.073,16	192.850,00
134	152.926,84	229,39	1.220,61	1.450,00	152.926,84	46.006,23	148.293,77	194.300,00
135	151.706,23	227,56	1.222,44	1.450,00	151.706,23	46.233,79	149.516,21	195.750,00
136	150.483,79	225,73	1.224,27	1.450,00	150.483,79	46.459,51	150.740,49	197.200,00
137	149.259,51	223,89	1.226,11	1.450,00	149.259,51	46.683,40	151.966,60	198.650,00
138	148.033,40	222,05	1.227,95	1.450,00	148.033,40	46.905,45	153.194,55	200.100,00
139	146.805,45	220,21	1.229,79	1.450,00	146.805,45	47.125,66	154.424,34	201.550,00
140	145.575,66	218,36	1.231,64	1.450,00	145.575,66	47.344,02	155.655,98	203.000,00
141	144.344,02	216,52	1.233,48	1.450,00	144.344,02	47.560,54	156.889,46	204.450,00
142	143.110,54	214,67	1.235,33	1.450,00	143.110,54	47.775,21	158.124,79	205.900,00
143	141.875,21	212,81	1.237,19	1.450,00	141.875,21	47.988,02	159.361,98	207.350,00
144	140.638,02	210,96	1.239,04	1.450,00	140.638,02	48.198,97	160.601,03	208.800,00
145	139.398,97	209,10	1.240,90	1.450,00	139.398,97	48.408,07	161.841,93	210.250,00
146	138.158,07	207,24	1.242,76	1.450,00	138.158,07	48.615,31	163.084,69	211.700,00
147	136.915,31	205,37	1.244,63	1.450,00	136.915,31	48.820,68	164.329,32	213.150,00
148	135.670,68	203,51	1.246,49	1.450,00	135.670,68	49.024,19	165.575,81	214.600,00
149	134.424,19	201,64	1.248,36	1.450,00	134.424,19	49.225,83	166.824,17	216.050,00
150	133.175,83	199,76	1.250,24	1.450,00	133.175,83	49.425,59	168.074,41	217.500,00
151	131.925,59	197,89	1.252,11	1.450,00	131.925,59	49.623,48	169.326,52	218.950,00
152	130.673,48	196,01	1.253,99	1.450,00	130.673,48	49.819,49	170.580,51	220.400,00
153	129.419,49	194,13	1.255,87	1.450,00	129.419,49	50.013,62	171.836,38	221.850,00
154	128.163,62	192,25	1.257,75	1.450,00	128.163,62	50.205,86	173.094,14	223.300,00
155	126.905,86	190,36	1.259,64	1.450,00	126.905,86	50.396,22	174.353,78	224.750,00
156	125.646,22	188,47	1.261,53	1.450,00	125.646,22	50.584,69	175.615,31	226.200,00
157	124.384,69	186,58	1.263,42	1.450,00	124.384,69	50.771,27	176.878,73	227.650,00
158	123.121,27	184,68	1.265,32	1.450,00	123.121,27	50.955,95	178.144,05	229.100,00
159	121.855,95	182,78	1.267,22	1.450,00	121.855,95	51.138,73	179.411,27	230.550,00
160	120.588,73	180,88	1.269,12	1.450,00	120.588,73	51.319,62	180.680,38	232.000,00
161	119.319,62	178,98	1.271,02	1.450,00	119.319,62	51.498,60	181.951,40	233.450,00
162	118.048,60	177,07	1.272,93	1.450,00	118.048,60	51.675,67	183.224,33	234.900,00
163	116.775,67	175,16	1.274,84	1.450,00	116.775,67	51.850,83	184.499,17	236.350,00
164	115.500,83	173,25	1.276,75	1.450,00	115.500,83	52.024,08	185.775,92	237.800,00
165	114.224,08	171,34	1.278,66	1.450,00	114.224,08	52.195,42	187.054,58	239.250,00
166	112.945,42	169,42	1.280,58	1.450,00	112.945,42	52.364,84	188.335,16	240.700,00
167	111.664,84	167,50	1.282,50	1.450,00	111.664,84	52.532,34	189.617,66	242.150,00
168	110.382,34	165,57	1.284,43	1.450,00	110.382,34	52.697,91	190.902,09	243.600,00
169	109.097,91	163,65	1.286,35	1.450,00	109.097,91	52.861,56	192.188,44	245.050,00
170	107.811,56	161,72	1.288,28	1.450,00	107.811,56	53.023,27	193.476,73	246.500,00
171	106.523,27	159,78	1.290,22	1.450,00	106.523,27	53.183,06	194.766,94	247.950,00
172	105.233,06	157,85	1.292,15	1.450,00	105.233,06	53.340,91	196.059,09	249.400,00
173	103.940,91	155,91	1.294,09	1.450,00	103.940,91	53.496,82	197.353,18	250.850,00
174	102.646,82	153,97	1.296,03	1.450,00	102.646,82	53.650,79	198.649,21	252.300,00
175	101.350,79	152,03	1.297,97	1.450,00	101.350,79	53.802,82	199.947,18	253.750,00
176	100.052,82	150,08	1.299,92	1.450,00	100.052,82	53.952,89	201.247,11	255.200,00
177	98.752,89	148,13	1.301,87	1.450,00	98.752,89	54.101,02	202.548,98	256.650,00
178	97.451,02	146,18	1.303,82	1.450,00	97.451,02	54.247,20	203.852,80	258.100,00
179	96.147,20	144,22	1.305,78	1.450,00	96.147,20	54.391,42	205.158,58	259.550,00
180	94.841,42	142,26	1.307,74	1.450,00	94.841,42	54.533,68	206.466,32	261.000,00
181	93.533,68	140,30	1.309,70	1.450,00	93.533,68	54.673,98	207.776,02	262.450,00
182	92.223,98	138,34	1.311,66	1.450,00	92.223,98	54.812,32	209.087,68	263.900,00
183	90.912,32	136,37	1.313,63	1.450,00	90.912,32	54.948,69	210.401,31	265.350,00
184	89.598,69	134,40	1.315,60	1.450,00	89.598,69	55.083,09	211.716,91	266.800,00
185	88.283,09	132,42	1.317,58	1.450,00	88.283,09	55.215,51	213.034,49	268.250,00
186	86.965,51	130,45	1.319,55	1.450,00	86.965,51	55.345,96	214.354,04	269.700,00
187	85.645,96	128,47	1.321,53	1.450,00	85.645,96	55.474,43	215.675,57	271.150,00
188	84.324,43	126,49	1.323,51	1.450,00	84.324,43	55.600,92	216.999,08	272.600,00
189	83.000,92	124,50	1.325,50	1.450,00	83.000,92	55.725,42	218.324,58	274.050,00
190	81.675,42	122,51	1.327,49	1.450,00	81.675,42	55.847,93	219.652,07	275.500,00
191	80.347,93	120,52	1.329,48	1.450,00	80.347,93	55.968,45	220.981,55	276.950,00
192	79.018,45	118,53	1.331,47	1.450,00	79.018,45	56.086,98	222.313,02	278.400,00
193	77.686,98	116,53	1.333,47	1.450,00	77.686,98	56.203,51	223.646,49	279.850,00
194	76.353,51	114,53	1.335,47	1.450,00	76.353,51	56.318,04	224.981,96	281.300,00
195	75.018,04	112,53	1.337,47	1.450,00	75.018,04	56.430,57	226.319,43	282.750,00
196	73.680,57	110,52	1.339,48	1.450,00	73.680,57	56.541,09	227.658,91	284.200,00
197	72.341,09	108,51	1.341,49	1.450,00	72.341,09	56.649,60	229.000,40	285.650,00
198	70.999,60	106,50	1.343,50	1.450,00	70.999,60	56.756,10	230.343,90	287.100,00
199	69.656,10	104,48	1.345,52	1.450,00	69.656,10	56.860,58	231.689,42	288.550,00
200	68.310,58	102,47	1.347,53	1.450,00	68.310,58	56.963,05	233.036,95	290.000,00
201	66.963,05	100,44	1.349,56	1.450,00	66.963,05	57.063,49	234.386,51	291.450,00
202	65.613,49	98,42	1.351,58	1.450,00	65.613,49	57.161,91	235.738,09	292.900,00
203	64.261,91	96,39	1.353,61	1.450,00	64.261,91	57.258,31	237.091,69	294.350,00
204	62.908,31	94,36	1.355,64	1.450,00	62.908,31	57.352,67	238.447,33	295.800,00
205	61.552,67	92,33	1.357,67	1.450,00	61.552,67	57.445,00	239.805,00	297.250,00
206	60.195,00	90,29	1.359,71	1.450,00	60.195,00	57.535,29	241.164,71	298.700,00
207	58.835,29	88,25	1.361,75	1.450,00	58.835,29	57.623,54	242.526,46	300.150,00
208	57.473,54	86,21	1.363,79	1.450,00	57.473,54	57.709,75	243.890,25	301.600,00
209	56.109,75	84,16	1.365,84	1.450,00	56.109,75	57.793,92	245.256,08	303.050,00
210	54.743,92	82,12	1.367,88	1.450,00	54.743,92	57.876,03	246.623,97	304.500,00
211	53.376,03	80,06	1.369,94	1.450,00	53.376,03	57.956,10	247.993,90	305.950,00
212	52.006,10	78,01	1.371,99	1.450,00	52.006,10	58.034,11	249.365,89	307.400,00
213	50.634,11	75,95	1.374,05	1.450,00	50.634,11	58.110,06	250.739,94	308.850,00
214	49.260,06	73,89	1.376,11	1.450,00	49.260,06	58.183,95	252.116,05	310.300,00
215	47.883,95	71,83	1.378,17	1.450,00	47.883,95	58.255,77	253.494,23	311.750,00
216	46.505,77	69,76	1.380,24	1.450,00	46.505,77	58.325,53	254.874,47	313.200,00
217	45.125,53	67,69	1.382,31	1.450,00	45.125,53	58.393,22	256.256,78	314.650,00
218	43.743,22	65,61	1.384,39	1.450,00	43.743,22	58.458,84	257.641,16	316.100,00
219	42.358,84	63,54	1.386,46	1.450,00	42.358,84	58.522,37	259.027,63	317.550,00
220	40.972,37	61,46	1.388,54	1.450,00	40.972,37	58.583,83	260.416,17	319.000,00
221	39.583,83	59,38	1.390,62	1.450,00	39.583,83	58.643,21	261.806,79	320.450,00
222	38.193,21	57,29	1.392,71	1.450,00	38.193,21	58.700,50	263.199,50	321.900,00
223	36.800,50	55,20	1.394,80	1.450,00	36.800,50	58.755,70	264.594,30	323.350,00
224	35.405,70	53,11	1.396,89	1.450,00	35.405,70	58.808,81	265.991,19	324.800,00
225	34.008,81	51,01	1.398,99	1.450,00	34.008,81	58.859,82	267.390,18	326.250,00
226	32.609,82	48,91	1.401,09	1.450,00	32.609,82	58.908,74	268.791,26	327.700,00
227	31.208,74	46,81	1.403,19	1.450,00	31.208,74	58.955,55	270.194,45	329.150,00
228	29.805,55	44,71	1.405,29	1.450,00	29.805,55	59.000,26	271.599,74	330.600,00
229	28.400,26	42,60	1.407,40	1.450,00	28.400,26	59.042,86	273.007,14	332.050,00
230	26.992,86	40,49	1.409,51	1.450,00	26.992,86	59.083,35	274.416,65	333.500,00
231	25.583,35	38,38	1.411,62	1.450,00	25.583,35	59.121,72	275.828,28	334.950,00
232	24.171,72	36,26	1.413,74	1.450,00	24.171,72	59.157,98	277.242,02	336.400,00
233	22.757,98	34,14	1.415,86	1.450,00	22.757,98	59.192,12	278.657,88	337.850,00
234	21.342,12	32,01	1.417,99	1.450,00	21.342,12	59.224,13	280.075,87	339.300,00
235	19.924,13	29,89	1.420,11	1.450,00	19.924,13	59.254,02	281.495,98	340.750,00
236	18.504,02	27,76	1.422,24	1.450,00	18.504,02	59.281,77	282.918,23	342.200,00
237	17.081,77	25,62	1.424,38	1.450,00	17.081,77	59.307,39	284.342,61	343.650,00
238	15.657,39	23,49	1.426,51	1.450,00	15.657,39	59.330,88	285.769,12	345.100,00
239	14.230,88	21,35	1.428,65	1.450,00	14.230,88	59.352,23	287.197,77	346.550,00
240	12.802,23	19,20	1.430,80	1.450,00	12.802,23	59.371,43	288.628,57	348.000,00

x

Interhyp Baufinanzierung

• 2,09%
• gebundener Sollzins*
• 2,11%
• effektiver Jahreszins*

• 1.522,50€
• Monatsrate

• Gesamtzahlung :365.400,00 EUR
• Tilgungsanteil :297.627,86 EUR
• Zinsanteil :67.772,14 EUR
• Restschuld :2.372,14 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 200.000,00 EUR; Kreditrate: 608,33 EUR; Gesamtbetrag: 73.000,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 363 Monate; Effektiver Jahreszins: 0,65 %; Gebundener Sollzins: 0,65 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist Interhyp AG Domagkstraße 34
80807 München

Monat	Kredit­summe	Zins­last	Tilgungs­last	Monats­rate	Rest­schuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	300.000,00	522,50	1.000,00	1.522,50	299.000,00	522,50	1.000,00	1.522,50
2	299.000,00	520,76	1.001,74	1.522,50	299.000,00	1.043,26	2.001,74	3.045,00
3	297.998,26	519,01	1.003,49	1.522,50	297.998,26	1.562,27	3.005,23	4.567,50
4	296.994,77	517,27	1.005,23	1.522,50	296.994,77	2.079,54	4.010,46	6.090,00
5	295.989,54	515,52	1.006,98	1.522,50	295.989,54	2.595,05	5.017,45	7.612,50
6	294.982,55	513,76	1.008,74	1.522,50	294.982,55	3.108,81	6.026,19	9.135,00
7	293.973,81	512,00	1.010,50	1.522,50	293.973,81	3.620,82	7.036,68	10.657,50
8	292.963,32	510,24	1.012,26	1.522,50	292.963,32	4.131,06	8.048,94	12.180,00
9	291.951,06	508,48	1.014,02	1.522,50	291.951,06	4.639,54	9.062,96	13.702,50
10	290.937,04	506,72	1.015,78	1.522,50	290.937,04	5.146,26	10.078,74	15.225,00
11	289.921,26	504,95	1.017,55	1.522,50	289.921,26	5.651,21	11.096,29	16.747,50
12	288.903,71	503,17	1.019,33	1.522,50	288.903,71	6.154,38	12.115,62	18.270,00
13	287.884,38	501,40	1.021,10	1.522,50	287.884,38	6.655,78	13.136,72	19.792,50
14	286.863,28	499,62	1.022,88	1.522,50	286.863,28	7.155,40	14.159,60	21.315,00
15	285.840,40	497,84	1.024,66	1.522,50	285.840,40	7.653,24	15.184,26	22.837,50
16	284.815,74	496,05	1.026,45	1.522,50	284.815,74	8.149,29	16.210,71	24.360,00
17	283.789,29	494,27	1.028,23	1.522,50	283.789,29	8.643,56	17.238,94	25.882,50
18	282.761,06	492,48	1.030,02	1.522,50	282.761,06	9.136,03	18.268,97	27.405,00
19	281.731,03	490,68	1.031,82	1.522,50	281.731,03	9.626,72	19.300,78	28.927,50
20	280.699,22	488,88	1.033,62	1.522,50	280.699,22	10.115,60	20.334,40	30.450,00
21	279.665,60	487,08	1.035,42	1.522,50	279.665,60	10.602,68	21.369,82	31.972,50
22	278.630,18	485,28	1.037,22	1.522,50	278.630,18	11.087,96	22.407,04	33.495,00
23	277.592,96	483,47	1.039,03	1.522,50	277.592,96	11.571,44	23.446,06	35.017,50
24	276.553,94	481,66	1.040,84	1.522,50	276.553,94	12.053,10	24.486,90	36.540,00
25	275.513,10	479,85	1.042,65	1.522,50	275.513,10	12.532,96	25.529,54	38.062,50
26	274.470,46	478,04	1.044,46	1.522,50	274.470,46	13.010,99	26.574,01	39.585,00
27	273.425,99	476,22	1.046,28	1.522,50	273.425,99	13.487,21	27.620,29	41.107,50
28	272.379,71	474,39	1.048,11	1.522,50	272.379,71	13.961,60	28.668,40	42.630,00
29	271.331,60	472,57	1.049,93	1.522,50	271.331,60	14.434,17	29.718,33	44.152,50
30	270.281,67	470,74	1.051,76	1.522,50	270.281,67	14.904,91	30.770,09	45.675,00
31	269.229,91	468,91	1.053,59	1.522,50	269.229,91	15.373,82	31.823,68	47.197,50
32	268.176,32	467,07	1.055,43	1.522,50	268.176,32	15.840,90	32.879,10	48.720,00
33	267.120,90	465,24	1.057,26	1.522,50	267.120,90	16.306,13	33.936,37	50.242,50
34	266.063,63	463,39	1.059,11	1.522,50	266.063,63	16.769,53	34.995,47	51.765,00
35	265.004,53	461,55	1.060,95	1.522,50	265.004,53	17.231,08	36.056,42	53.287,50
36	263.943,58	459,70	1.062,80	1.522,50	263.943,58	17.690,78	37.119,22	54.810,00
37	262.880,78	457,85	1.064,65	1.522,50	262.880,78	18.148,63	38.183,87	56.332,50
38	261.816,13	456,00	1.066,50	1.522,50	261.816,13	18.604,62	39.250,38	57.855,00
39	260.749,62	454,14	1.068,36	1.522,50	260.749,62	19.058,76	40.318,74	59.377,50
40	259.681,26	452,28	1.070,22	1.522,50	259.681,26	19.511,04	41.388,96	60.900,00
41	258.611,04	450,41	1.072,09	1.522,50	258.611,04	19.961,46	42.461,04	62.422,50
42	257.538,96	448,55	1.073,95	1.522,50	257.538,96	20.410,00	43.535,00	63.945,00
43	256.465,00	446,68	1.075,82	1.522,50	256.465,00	20.856,68	44.610,82	65.467,50
44	255.389,18	444,80	1.077,70	1.522,50	255.389,18	21.301,48	45.688,52	66.990,00
45	254.311,48	442,93	1.079,57	1.522,50	254.311,48	21.744,41	46.768,09	68.512,50
46	253.231,91	441,05	1.081,45	1.522,50	253.231,91	22.185,45	47.849,55	70.035,00
47	252.150,45	439,16	1.083,34	1.522,50	252.150,45	22.624,62	48.932,88	71.557,50
48	251.067,12	437,28	1.085,22	1.522,50	251.067,12	23.061,89	50.018,11	73.080,00
49	249.981,89	435,39	1.087,11	1.522,50	249.981,89	23.497,28	51.105,22	74.602,50
50	248.894,78	433,49	1.089,01	1.522,50	248.894,78	23.930,77	52.194,23	76.125,00
51	247.805,77	431,60	1.090,90	1.522,50	247.805,77	24.362,36	53.285,14	77.647,50
52	246.714,86	429,70	1.092,80	1.522,50	246.714,86	24.792,06	54.377,94	79.170,00
53	245.622,06	427,79	1.094,71	1.522,50	245.622,06	25.219,85	55.472,65	80.692,50
54	244.527,35	425,89	1.096,61	1.522,50	244.527,35	25.645,73	56.569,27	82.215,00
55	243.430,73	423,98	1.098,52	1.522,50	243.430,73	26.069,71	57.667,79	83.737,50
56	242.332,21	422,06	1.100,44	1.522,50	242.332,21	26.491,77	58.768,23	85.260,00
57	241.231,77	420,15	1.102,35	1.522,50	241.231,77	26.911,92	59.870,58	86.782,50
58	240.129,42	418,23	1.104,27	1.522,50	240.129,42	27.330,14	60.974,86	88.305,00
59	239.025,14	416,30	1.106,20	1.522,50	239.025,14	27.746,44	62.081,06	89.827,50
60	237.918,94	414,38	1.108,12	1.522,50	237.918,94	28.160,82	63.189,18	91.350,00
61	236.810,82	412,45	1.110,05	1.522,50	236.810,82	28.573,27	64.299,23	92.872,50
62	235.700,77	410,51	1.111,99	1.522,50	235.700,77	28.983,78	65.411,22	94.395,00
63	234.588,78	408,58	1.113,92	1.522,50	234.588,78	29.392,35	66.525,15	95.917,50
64	233.474,85	406,64	1.115,86	1.522,50	233.474,85	29.798,99	67.641,01	97.440,00
65	232.358,99	404,69	1.117,81	1.522,50	232.358,99	30.203,68	68.758,82	98.962,50
66	231.241,18	402,75	1.119,75	1.522,50	231.241,18	30.606,43	69.878,57	100.485,00
67	230.121,43	400,79	1.121,71	1.522,50	230.121,43	31.007,22	71.000,28	102.007,50
68	228.999,72	398,84	1.123,66	1.522,50	228.999,72	31.406,06	72.123,94	103.530,00
69	227.876,06	396,88	1.125,62	1.522,50	227.876,06	31.802,95	73.249,55	105.052,50
70	226.750,45	394,92	1.127,58	1.522,50	226.750,45	32.197,87	74.377,13	106.575,00
71	225.622,87	392,96	1.129,54	1.522,50	225.622,87	32.590,83	75.506,67	108.097,50
72	224.493,33	390,99	1.131,51	1.522,50	224.493,33	32.981,82	76.638,18	109.620,00
73	223.361,82	389,02	1.133,48	1.522,50	223.361,82	33.370,84	77.771,66	111.142,50
74	222.228,34	387,05	1.135,45	1.522,50	222.228,34	33.757,89	78.907,11	112.665,00
75	221.092,89	385,07	1.137,43	1.522,50	221.092,89	34.142,96	80.044,54	114.187,50
76	219.955,46	383,09	1.139,41	1.522,50	219.955,46	34.526,05	81.183,95	115.710,00
77	218.816,05	381,10	1.141,40	1.522,50	218.816,05	34.907,15	82.325,35	117.232,50
78	217.674,65	379,12	1.143,38	1.522,50	217.674,65	35.286,27	83.468,73	118.755,00
79	216.531,27	377,13	1.145,37	1.522,50	216.531,27	35.663,40	84.614,10	120.277,50
80	215.385,90	375,13	1.147,37	1.522,50	215.385,90	36.038,53	85.761,47	121.800,00
81	214.238,53	373,13	1.149,37	1.522,50	214.238,53	36.411,66	86.910,84	123.322,50
82	213.089,16	371,13	1.151,37	1.522,50	213.089,16	36.782,79	88.062,21	124.845,00
83	211.937,79	369,12	1.153,38	1.522,50	211.937,79	37.151,91	89.215,59	126.367,50
84	210.784,41	367,12	1.155,38	1.522,50	210.784,41	37.519,03	90.370,97	127.890,00
85	209.629,03	365,10	1.157,40	1.522,50	209.629,03	37.884,13	91.528,37	129.412,50
86	208.471,63	363,09	1.159,41	1.522,50	208.471,63	38.247,22	92.687,78	130.935,00
87	207.312,22	361,07	1.161,43	1.522,50	207.312,22	38.608,29	93.849,21	132.457,50
88	206.150,79	359,05	1.163,45	1.522,50	206.150,79	38.967,34	95.012,66	133.980,00
89	204.987,34	357,02	1.165,48	1.522,50	204.987,34	39.324,36	96.178,14	135.502,50
90	203.821,86	354,99	1.167,51	1.522,50	203.821,86	39.679,35	97.345,65	137.025,00
91	202.654,35	352,96	1.169,54	1.522,50	202.654,35	40.032,30	98.515,20	138.547,50
92	201.484,80	350,92	1.171,58	1.522,50	201.484,80	40.383,22	99.686,78	140.070,00
93	200.313,22	348,88	1.173,62	1.522,50	200.313,22	40.732,10	100.860,40	141.592,50
94	199.139,60	346,83	1.175,67	1.522,50	199.139,60	41.078,94	102.036,06	143.115,00
95	197.963,94	344,79	1.177,71	1.522,50	197.963,94	41.423,72	103.213,78	144.637,50
96	196.786,22	342,74	1.179,76	1.522,50	196.786,22	41.766,46	104.393,54	146.160,00
97	195.606,46	340,68	1.181,82	1.522,50	195.606,46	42.107,14	105.575,36	147.682,50
98	194.424,64	338,62	1.183,88	1.522,50	194.424,64	42.445,76	106.759,24	149.205,00
99	193.240,76	336,56	1.185,94	1.522,50	193.240,76	42.782,32	107.945,18	150.727,50
100	192.054,82	334,50	1.188,00	1.522,50	192.054,82	43.116,82	109.133,18	152.250,00
101	190.866,82	332,43	1.190,07	1.522,50	190.866,82	43.449,25	110.323,25	153.772,50
102	189.676,75	330,35	1.192,15	1.522,50	189.676,75	43.779,60	111.515,40	155.295,00
103	188.484,60	328,28	1.194,22	1.522,50	188.484,60	44.107,88	112.709,62	156.817,50
104	187.290,38	326,20	1.196,30	1.522,50	187.290,38	44.434,07	113.905,93	158.340,00
105	186.094,07	324,11	1.198,39	1.522,50	186.094,07	44.758,19	115.104,31	159.862,50
106	184.895,69	322,03	1.200,47	1.522,50	184.895,69	45.080,22	116.304,78	161.385,00
107	183.695,22	319,94	1.202,56	1.522,50	183.695,22	45.400,15	117.507,35	162.907,50
108	182.492,65	317,84	1.204,66	1.522,50	182.492,65	45.717,99	118.712,01	164.430,00
109	181.287,99	315,74	1.206,76	1.522,50	181.287,99	46.033,74	119.918,76	165.952,50
110	180.081,24	313,64	1.208,86	1.522,50	180.081,24	46.347,38	121.127,62	167.475,00
111	178.872,38	311,54	1.210,96	1.522,50	178.872,38	46.658,91	122.338,59	168.997,50
112	177.661,41	309,43	1.213,07	1.522,50	177.661,41	46.968,34	123.551,66	170.520,00
113	176.448,34	307,31	1.215,19	1.522,50	176.448,34	47.275,65	124.766,85	172.042,50
114	175.233,15	305,20	1.217,30	1.522,50	175.233,15	47.580,85	125.984,15	173.565,00
115	174.015,85	303,08	1.219,42	1.522,50	174.015,85	47.883,93	127.203,57	175.087,50
116	172.796,43	300,95	1.221,55	1.522,50	172.796,43	48.184,88	128.425,12	176.610,00
117	171.574,88	298,83	1.223,67	1.522,50	171.574,88	48.483,71	129.648,79	178.132,50
118	170.351,21	296,70	1.225,80	1.522,50	170.351,21	48.780,40	130.874,60	179.655,00
119	169.125,40	294,56	1.227,94	1.522,50	169.125,40	49.074,96	132.102,54	181.177,50
120	167.897,46	292,42	1.230,08	1.522,50	167.897,46	49.367,39	133.332,61	182.700,00
121	166.667,39	290,28	1.232,22	1.522,50	166.667,39	49.657,67	134.564,83	184.222,50
122	165.435,17	288,13	1.234,37	1.522,50	165.435,17	49.945,80	135.799,20	185.745,00
123	164.200,80	285,98	1.236,52	1.522,50	164.200,80	50.231,78	137.035,72	187.267,50
124	162.964,28	283,83	1.238,67	1.522,50	162.964,28	50.515,61	138.274,39	188.790,00
125	161.725,61	281,67	1.240,83	1.522,50	161.725,61	50.797,28	139.515,22	190.312,50
126	160.484,78	279,51	1.242,99	1.522,50	160.484,78	51.076,79	140.758,21	191.835,00
127	159.241,79	277,35	1.245,15	1.522,50	159.241,79	51.354,14	142.003,36	193.357,50
128	157.996,64	275,18	1.247,32	1.522,50	157.996,64	51.629,32	143.250,68	194.880,00
129	156.749,32	273,01	1.249,49	1.522,50	156.749,32	51.902,32	144.500,18	196.402,50
130	155.499,82	270,83	1.251,67	1.522,50	155.499,82	52.173,15	145.751,85	197.925,00
131	154.248,15	268,65	1.253,85	1.522,50	154.248,15	52.441,80	147.005,70	199.447,50
132	152.994,30	266,47	1.256,03	1.522,50	152.994,30	52.708,27	148.261,73	200.970,00
133	151.738,27	264,28	1.258,22	1.522,50	151.738,27	52.972,54	149.519,96	202.492,50
134	150.480,04	262,09	1.260,41	1.522,50	150.480,04	53.234,63	150.780,37	204.015,00
135	149.219,63	259,89	1.262,61	1.522,50	149.219,63	53.494,52	152.042,98	205.537,50
136	147.957,02	257,69	1.264,81	1.522,50	147.957,02	53.752,21	153.307,79	207.060,00
137	146.692,21	255,49	1.267,01	1.522,50	146.692,21	54.007,70	154.574,80	208.582,50
138	145.425,20	253,28	1.269,22	1.522,50	145.425,20	54.260,98	155.844,02	210.105,00
139	144.155,98	251,07	1.271,43	1.522,50	144.155,98	54.512,05	157.115,45	211.627,50
140	142.884,55	248,86	1.273,64	1.522,50	142.884,55	54.760,91	158.389,09	213.150,00
141	141.610,91	246,64	1.275,86	1.522,50	141.610,91	55.007,55	159.664,95	214.672,50
142	140.335,05	244,42	1.278,08	1.522,50	140.335,05	55.251,97	160.943,03	216.195,00
143	139.056,97	242,19	1.280,31	1.522,50	139.056,97	55.494,16	162.223,34	217.717,50
144	137.776,66	239,96	1.282,54	1.522,50	137.776,66	55.734,12	163.505,88	219.240,00
145	136.494,12	237,73	1.284,77	1.522,50	136.494,12	55.971,85	164.790,65	220.762,50
146	135.209,35	235,49	1.287,01	1.522,50	135.209,35	56.207,34	166.077,66	222.285,00
147	133.922,34	233,25	1.289,25	1.522,50	133.922,34	56.440,58	167.366,92	223.807,50
148	132.633,08	231,00	1.291,50	1.522,50	132.633,08	56.671,59	168.658,41	225.330,00
149	131.341,59	228,75	1.293,75	1.522,50	131.341,59	56.900,34	169.952,16	226.852,50
150	130.047,84	226,50	1.296,00	1.522,50	130.047,84	57.126,84	171.248,16	228.375,00
151	128.751,84	224,24	1.298,26	1.522,50	128.751,84	57.351,08	172.546,42	229.897,50
152	127.453,58	221,98	1.300,52	1.522,50	127.453,58	57.573,06	173.846,94	231.420,00
153	126.153,06	219,72	1.302,78	1.522,50	126.153,06	57.792,78	175.149,72	232.942,50
154	124.850,28	217,45	1.305,05	1.522,50	124.850,28	58.010,23	176.454,77	234.465,00
155	123.545,23	215,17	1.307,33	1.522,50	123.545,23	58.225,40	177.762,10	235.987,50
156	122.237,90	212,90	1.309,60	1.522,50	122.237,90	58.438,30	179.071,70	237.510,00
157	120.928,30	210,62	1.311,88	1.522,50	120.928,30	58.648,92	180.383,58	239.032,50
158	119.616,42	208,33	1.314,17	1.522,50	119.616,42	58.857,25	181.697,75	240.555,00
159	118.302,25	206,04	1.316,46	1.522,50	118.302,25	59.063,29	183.014,21	242.077,50
160	116.985,79	203,75	1.318,75	1.522,50	116.985,79	59.267,04	184.332,96	243.600,00
161	115.667,04	201,45	1.321,05	1.522,50	115.667,04	59.468,50	185.654,00	245.122,50
162	114.346,00	199,15	1.323,35	1.522,50	114.346,00	59.667,65	186.977,35	246.645,00
163	113.022,65	196,85	1.325,65	1.522,50	113.022,65	59.864,50	188.303,00	248.167,50
164	111.697,00	194,54	1.327,96	1.522,50	111.697,00	60.059,04	189.630,96	249.690,00
165	110.369,04	192,23	1.330,27	1.522,50	110.369,04	60.251,26	190.961,24	251.212,50
166	109.038,76	189,91	1.332,59	1.522,50	109.038,76	60.441,17	192.293,83	252.735,00
167	107.706,17	187,59	1.334,91	1.522,50	107.706,17	60.628,76	193.628,74	254.257,50
168	106.371,26	185,26	1.337,24	1.522,50	106.371,26	60.814,02	194.965,98	255.780,00
169	105.034,02	182,93	1.339,57	1.522,50	105.034,02	60.996,96	196.305,54	257.302,50
170	103.694,46	180,60	1.341,90	1.522,50	103.694,46	61.177,56	197.647,44	258.825,00
171	102.352,56	178,26	1.344,24	1.522,50	102.352,56	61.355,82	198.991,68	260.347,50
172	101.008,32	175,92	1.346,58	1.522,50	101.008,32	61.531,75	200.338,25	261.870,00
173	99.661,75	173,58	1.348,92	1.522,50	99.661,75	61.705,32	201.687,18	263.392,50
174	98.312,82	171,23	1.351,27	1.522,50	98.312,82	61.876,55	203.038,45	264.915,00
175	96.961,55	168,87	1.353,63	1.522,50	96.961,55	62.045,43	204.392,07	266.437,50
176	95.607,93	166,52	1.355,98	1.522,50	95.607,93	62.211,94	205.748,06	267.960,00
177	94.251,94	164,16	1.358,34	1.522,50	94.251,94	62.376,10	207.106,40	269.482,50
178	92.893,60	161,79	1.360,71	1.522,50	92.893,60	62.537,89	208.467,11	271.005,00
179	91.532,89	159,42	1.363,08	1.522,50	91.532,89	62.697,31	209.830,19	272.527,50
180	90.169,81	157,05	1.365,45	1.522,50	90.169,81	62.854,35	211.195,65	274.050,00
181	88.804,35	154,67	1.367,83	1.522,50	88.804,35	63.009,02	212.563,48	275.572,50
182	87.436,52	152,29	1.370,21	1.522,50	87.436,52	63.161,31	213.933,69	277.095,00
183	86.066,31	149,90	1.372,60	1.522,50	86.066,31	63.311,20	215.306,30	278.617,50
184	84.693,70	147,51	1.374,99	1.522,50	84.693,70	63.458,71	216.681,29	280.140,00
185	83.318,71	145,11	1.377,39	1.522,50	83.318,71	63.603,83	218.058,67	281.662,50
186	81.941,33	142,71	1.379,79	1.522,50	81.941,33	63.746,54	219.438,46	283.185,00
187	80.561,54	140,31	1.382,19	1.522,50	80.561,54	63.886,85	220.820,65	284.707,50
188	79.179,35	137,90	1.384,60	1.522,50	79.179,35	64.024,76	222.205,24	286.230,00
189	77.794,76	135,49	1.387,01	1.522,50	77.794,76	64.160,25	223.592,25	287.752,50
190	76.407,75	133,08	1.389,42	1.522,50	76.407,75	64.293,33	224.981,67	289.275,00
191	75.018,33	130,66	1.391,84	1.522,50	75.018,33	64.423,98	226.373,52	290.797,50
192	73.626,48	128,23	1.394,27	1.522,50	73.626,48	64.552,22	227.767,78	292.320,00
193	72.232,22	125,80	1.396,70	1.522,50	72.232,22	64.678,02	229.164,48	293.842,50
194	70.835,52	123,37	1.399,13	1.522,50	70.835,52	64.801,39	230.563,61	295.365,00
195	69.436,39	120,94	1.401,56	1.522,50	69.436,39	64.922,33	231.965,17	296.887,50
196	68.034,83	118,49	1.404,01	1.522,50	68.034,83	65.040,82	233.369,18	298.410,00
197	66.630,82	116,05	1.406,45	1.522,50	66.630,82	65.156,87	234.775,63	299.932,50
198	65.224,37	113,60	1.408,90	1.522,50	65.224,37	65.270,47	236.184,53	301.455,00
199	63.815,47	111,15	1.411,35	1.522,50	63.815,47	65.381,61	237.595,89	302.977,50
200	62.404,11	108,69	1.413,81	1.522,50	62.404,11	65.490,30	239.009,70	304.500,00
201	60.990,30	106,22	1.416,28	1.522,50	60.990,30	65.596,53	240.425,97	306.022,50
202	59.574,03	103,76	1.418,74	1.522,50	59.574,03	65.700,28	241.844,72	307.545,00
203	58.155,28	101,29	1.421,21	1.522,50	58.155,28	65.801,57	243.265,93	309.067,50
204	56.734,07	98,81	1.423,69	1.522,50	56.734,07	65.900,38	244.689,62	310.590,00
205	55.310,38	96,33	1.426,17	1.522,50	55.310,38	65.996,72	246.115,78	312.112,50
206	53.884,22	93,85	1.428,65	1.522,50	53.884,22	66.090,56	247.544,44	313.635,00
207	52.455,56	91,36	1.431,14	1.522,50	52.455,56	66.181,92	248.975,58	315.157,50
208	51.024,42	88,87	1.433,63	1.522,50	51.024,42	66.270,79	250.409,21	316.680,00
209	49.590,79	86,37	1.436,13	1.522,50	49.590,79	66.357,16	251.845,34	318.202,50
210	48.154,66	83,87	1.438,63	1.522,50	48.154,66	66.441,03	253.283,97	319.725,00
211	46.716,03	81,36	1.441,14	1.522,50	46.716,03	66.522,39	254.725,11	321.247,50
212	45.274,89	78,85	1.443,65	1.522,50	45.274,89	66.601,25	256.168,75	322.770,00
213	43.831,25	76,34	1.446,16	1.522,50	43.831,25	66.677,59	257.614,91	324.292,50
214	42.385,09	73,82	1.448,68	1.522,50	42.385,09	66.751,41	259.063,59	325.815,00
215	40.936,41	71,30	1.451,20	1.522,50	40.936,41	66.822,71	260.514,79	327.337,50
216	39.485,21	68,77	1.453,73	1.522,50	39.485,21	66.891,48	261.968,52	328.860,00
217	38.031,48	66,24	1.456,26	1.522,50	38.031,48	66.957,71	263.424,79	330.382,50
218	36.575,21	63,70	1.458,80	1.522,50	36.575,21	67.021,42	264.883,58	331.905,00
219	35.116,42	61,16	1.461,34	1.522,50	35.116,42	67.082,58	266.344,92	333.427,50
220	33.655,08	58,62	1.463,88	1.522,50	33.655,08	67.141,19	267.808,81	334.950,00
221	32.191,19	56,07	1.466,43	1.522,50	32.191,19	67.197,26	269.275,24	336.472,50
222	30.724,76	53,51	1.468,99	1.522,50	30.724,76	67.250,77	270.744,23	337.995,00
223	29.255,77	50,95	1.471,55	1.522,50	29.255,77	67.301,73	272.215,77	339.517,50
224	27.784,23	48,39	1.474,11	1.522,50	27.784,23	67.350,12	273.689,88	341.040,00
225	26.310,12	45,82	1.476,68	1.522,50	26.310,12	67.395,94	275.166,56	342.562,50
226	24.833,44	43,25	1.479,25	1.522,50	24.833,44	67.439,19	276.645,81	344.085,00
227	23.354,19	40,68	1.481,82	1.522,50	23.354,19	67.479,87	278.127,63	345.607,50
228	21.872,37	38,09	1.484,41	1.522,50	21.872,37	67.517,96	279.612,04	347.130,00
229	20.387,96	35,51	1.486,99	1.522,50	20.387,96	67.553,47	281.099,03	348.652,50
230	18.900,97	32,92	1.489,58	1.522,50	18.900,97	67.586,39	282.588,61	350.175,00
231	17.411,39	30,32	1.492,18	1.522,50	17.411,39	67.616,71	284.080,79	351.697,50
232	15.919,21	27,73	1.494,77	1.522,50	15.919,21	67.644,44	285.575,56	353.220,00
233	14.424,44	25,12	1.497,38	1.522,50	14.424,44	67.669,56	287.072,94	354.742,50
234	12.927,06	22,51	1.499,99	1.522,50	12.927,06	67.692,08	288.572,92	356.265,00
235	11.427,08	19,90	1.502,60	1.522,50	11.427,08	67.711,98	290.075,52	357.787,50
236	9.924,48	17,29	1.505,21	1.522,50	9.924,48	67.729,26	291.580,74	359.310,00
237	8.419,26	14,66	1.507,84	1.522,50	8.419,26	67.743,93	293.088,57	360.832,50
238	6.911,43	12,04	1.510,46	1.522,50	6.911,43	67.755,97	294.599,03	362.355,00
239	5.400,97	9,41	1.513,09	1.522,50	5.400,97	67.765,37	296.112,13	363.877,50
240	3.887,87	6,77	1.515,73	1.522,50	3.887,87	67.772,14	297.627,86	365.400,00

x

CE-Baufinanz Baufinanzierung

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

• 1.675,00€
• Monatsrate

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

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 200.000,00 EUR; Kreditrate: 418,33 EUR; Gesamtbetrag: 50.200,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 0,51 %; Gebundener Sollzins: 0,51 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist CE-Baufinanz GmbH Steenkamp 37
22607 Hamburg

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

x

Stand der Daten: 11.12.2019