Das Volltilgerdarlehen

Bei einer Hypothekenfinanzierung denken fast alle von uns an ein klassisches Annuitätendarlehen mit einer gleichbleibenden Rate während der Zinsfestschreibung. Der Zinsanteil innerhalb der Rate nimmt ab, umgekehrt proportional steigt der Tilgungsanteil.

Es gibt aber auch Alternativen. Eine davon ist das Volltilgerdarlehen. Wie das funktioniert und welche Vor- und Nachteile gegenüber einem Hypothekendarlehen es aufweist, wird hier erläutert.

Wichtige Informationen

Ein Volltilgerdarlehen ist ein Darlehen, bei dem am Laufzeitende keine Restschuld übrig bleibt.
Eine Anschlussfinanzierung ist nicht nötig.
Es wird eine monatlich konstante Rate gezahlt.
Je kürzer die Laufzeit, desto höher müssen die Tilgungsraten sein, dafür sind Kreditnehmer mit Hilfe der Volltilgung schneller schuldenfrei.
Es sollte sich daher vorab gut überlegt werden, ob mit dieser höheren finanziellen Belastung gegenüber herkömmlichen Baufinanzierungen umgegangen werden kann.

Was ist ein Volltilgerdarlehen?

Auf einem Tisch stehen eine Sukkulente, ein Modellhäuschen und ein Glas mit Münzen. Dazu der Schriftzug "Das Volltilgerdarlehen als attraktive Alternative zum Annuitätendarlehen" — © sureeporn / iStock / Thinkstock

Das Volltilgerdarlehen funktioniert fast genauso wie ein Annuitätendarlehen, läuft allerdings nicht über ein oder zwei Zinsprolongationen, sondern setzt darauf, dass durch einen deutlich höheren Tilgungssatz die Finanzierung idealerweise nach 10 oder 15 Jahren getilgt ist. Das klassische Beispiel für ein Volltilgerdarlehen ist eine Bausparfinanzierung ohne die Ansparphase für den Bausparvertrag.

Das Volltilgerdarlehen gibt dem Kreditnehmer eine 100 prozentige Zinssicherheit, da er sich gegen steigende Zinsen durch die einmalige Zinsfestschreibung absichert. Bei seitlich tendierenden Zinsen gibt es keinen Unterschied zwischen Annuitäten- und Volltilgerdarlehen. Volltilgerdarlehen sind besonders bei niedrigen Zinsen für alle diejenigen attraktiv, die sich eine größtmögliche Zinssicherheit wünschen.

Bewegen sich die Zinsen allerdings nach unten, stellt sich der Volltilger schlechter. Einzige Option ist in diesem Fall der Paragraf 489 des BGB. Dieser erlaubt es dem Darlehensnehmer bei einer Darlehensdauer von mehr als zehn Jahren mit einer Frist von sechs Monaten zum Ende des zehnten Jahres, das Darlehen zu kündigen. Die Bank hat diese Möglichkeit, beispielsweise bei steigenden Zinsen, nicht.

Das Annuitätendarlehen und das Volltigerdarlehen im direkten Vergleich

Am deutlichsten lassen sich die Unterschiede der beiden Varianten aufzeigen, wenn sie direkt gegenüberstehen.

Für wen eignet sich welches Darlehen?

Klassisches Annuitätendarlehen	Volltilgerdarlehen
Die Finanzierung kann mit niedrigen Raten realisiert werden.	Kein Zinsrisiko, da die Ratenhöhe bis zum Ende festgeschrieben ist.
Die Zinsbindung ist frei wählbar.	Es gibt nur eine Finanzierungsrunde und keine Restschuld.
Vertraglich vereinbarte Sondertilgungen sind möglich.	Sondertilgungen sind nicht vorgesehen.
Die Auswahl der Anbieter ist deutlich größer, da Volltilgerdarlehen nicht von jedem Baufinanzierer angeboten werden.

Volltilgerdarlehen unflexibler

Klassisches Annuitätendarlehen	Volltilgerdarlehen
Kreditnehmer können Sondertilgungen vertraglich vereinbaren.	Sondertilgungen sind nicht möglich.
Bei einem finanziellen Engpass sind Ratenpausen durchaus möglich.	Volltilgerdarlehen sehen keine Ratenpausen vor.
Läuft die Zinsbindung kürzer als die Finanzierungsdauer, trägt der Darlehensnehmer das Zinsänderungsrisiko.	Das Volltilgerdarlehen setzt von Anfang an einen höheren Tilgungssatz voraus, der die Rate im Vergleich deutlich in die Höhe schraubt.

Die jeweiligen Besonderheiten bei Annuitäten- und Volltilgerdarlehen im Vergleich

Beide Darlehen, das wurde bereits deutlich, warten mit gewissen Eigenheiten auf. Hier stellen wir weitere Besonderheiten gegenüber.

Klassisches Annuitätendarlehen	Volltilgerdarlehen
Die niedrigere Tilgung führt zu niedrigeren Rückführungsanteilen innerhalb der Rate, was wiederum eine längere Darlehensdauer bedeutet.	Die hohe Anfangstilgung belastet zwar kurzfristig das Haushaltsbudget, verkürzt aber die Laufzeit. Dies führt zu signifikanten Zinseinsparungen.
	Zinsrabatte sichern! Bei einem Volltilgerdarlehen spart ein Zehnte weniger Zinsen tausende Euro.
Der Kreditnehmer muss sich in jedem Fall um eine Anschlussfinanzierung kümmern, unter Umständen bei steigenden Zinsen eine Forwardprämie in Kauf nehmen.
Sondertilgungsklauseln erlauben teilweise vorzeitige Rückführungen ohne Vorfälligkeitsentschädigung. Dies bedeutet ebenfalls eine schnellere Darlehenstilgung.

Die aktuell historisch niedrigen Zinsen ermöglichen zur Zeit deutlich mehr Darlehensnehmern, ein Volltilgerdarlehen zu nutzen, als ein Zinssatz auf dem Niveau von fünf Prozent pro Jahr oder mehr. Der Zinssatz kann bei einem Volltilgerdarlehen durchaus identisch mit dem Zinssatz sein, den die Bank bei gleicher Laufzeit für ein klassisches Annuitätendarlehen berechnet. Allerdings honorieren einige Kreditinstitute die langfristige, einmalige Bindung an die Bank mit einem Rabatt auf den Zinssatz.

Wer bei den Baufinanzierungszinsen die Nase vorne hat, sehen Sie tagesaktuell in unserem großen Vergleichsrechner.

Um die Unterschiede eines Annuitätendarlehens und eines Volltilgerdarlehens aber auch griffig zu machen, haben wir für Sie eine Beispielrechnung erstellt. Die Darlehenshöhe beträgt 200.000 Euro, die Zinsbindung 15 Jahre und der effektive Jahreszins drei Prozent.

Eckdaten	Anfängl. Tilgung 2%	Anfängl. Tilgung 4%	Anfängl. Tilgung 6%>
Monatliche Rate	833,33 Euro	1.166,67 Euro	1.500 Euro
Restschuld	124.342,44 Euro	48.684,87 Euro	582,03 Euro
Gesamtlaufzeit	30,58 Jahre	18,68 Jahre	13,5 Jahre
Summe Zinsen gesamt	105.811,90 Euro	61.480,50 Euro	43.583,48 Euro

Fazit

Wer als Kreditnehmer in der Lage ist, etwas weniger als die doppelte monatliche Belastung gegenüber einem klassischen Annuitätendarlehen mit zwei Prozent Tilgung zu tragen, spart am Ende über 60.000 Euro. Aber auch eine Verdoppelung der anfänglichen Tilgung bringt bereits eine solide Einsparung bei deutlich kürzerer Laufzeit. Dazu kommt die größtmögliche Zinssicherheit bei niedrigen Zinsen.

FAQs zum Volltilgerdarlehen

Welche Laufzeiten sollte man für ein Volltilgerdarlehen wählen?

Zunächst einmal sollte die Laufzeit natürlich dem monatlich finanziell Machbaren entsprechen. Wir empfehlen Laufzeiten zwischen 5 Jahren und 25 Jahren.

Warum kann ich keine Sondertilgungen leisten?

Bei einem Volltilgerdarlehen geht die Bank davon aus, dass für einen festen Zeitraum ein regelmäßiger Betrag fließt und das Darlehen am Ende getilgt ist. Das klassische Annuitätendarlehen sieht in der Regel Prolongationen vor.

Was ist besser – Kreditvermittler oder Bank?

Volltilgerdarlehen werden nicht von allen Banken angeboten. Sie können sich natürlich die Mühe machen, und selbst auf die Suche gehen. Ein Kreditvermittler weiß von vorneherein, wer als Ansprechpartner infrage kommt. Darüber hinaus reservieren Kreditvermittler häufig siebenstellige Darlehensvolumen, auf die der Endverbraucher dann einen günstigeren Zinssatz für sein Darlehen erhält.

Warum nicht gleich eine Bausparfinanzierung?

Eine Bausparfinanzierung setzt voraus, dass entweder die Ansparphase abgeschlossen ist, oder parallel zur Besparung des Vertrages noch eine Zwischenfinanzierung über die Kreditsumme anfällt. Wer nicht viele Jahre im Voraus plante, läuft in eine hohe finanzielle Belastung.

Welche kostenpflichtigen Zusatzoptionen kann ich mir sichern?

An erster Stelle steht natürlich die eigentlich nicht vorgesehene Sondertilgung. Ein weiterer Punkt ist die bereitstellungszinsenfreie Zeit, die bis zu zwölf Monaten betragen kann. Die Einbindung eines KfW-Darlehens sollte allerdings ohne Aufpreis möglich sein. Eine Vorfälligkeitsfreiheit kann für den Eintritt eines Härtefalles vereinbart werden.

Volltilgungsrechner 05/2022

Kaufpreis €

Eigenkapital €

Bundesland

Tilgungssatz

Sollzinsbindung

× Kaufpreis + Nebenkosten – Eigenkapital = Finanzierungsbedarf
Ihr Finanzierungsbedarf: €

HypoVereinsbank Immobilienfinanzierung

3.90/5,00

49.351,17€
Zinsanteil

1.040,43€
Monatsrate

2,30%
Sollzins p.a.

2,33%
Effektivzins p.a.

2/3 aller Kunden erhalten: Nettodarlehensbetrag 100.000,00 €;Kreditrate: 350,00 €;Gesamtbetrag: 42.000,00 €;Anzahl Kreditraten: 120;Laufzeit: 120 Monate;Effektiver Jahreszins: 2,20 %;Gebundener Sollzins: 2,18 %;

Monat	Kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	200.000,00	383,33	657,09	1.040,43	199.342,91	383,33	657,09	1.040,43
2	199.342,91	382,07	658,35	1.040,43	199.342,91	414,02	1.315,45	1.729,47
3	198.684,55	380,81	659,62	1.040,43	198.684,55	794,83	1.975,06	2.769,89
4	198.024,94	379,55	660,88	1.040,43	198.024,94	1.174,38	2.635,94	3.810,32
5	197.364,06	378,28	662,15	1.040,43	197.364,06	1.552,66	3.298,09	4.850,75
6	196.701,91	377,01	663,42	1.040,43	196.701,91	1.929,67	3.961,50	5.891,18
7	196.038,50	375,74	664,69	1.040,43	196.038,50	2.305,41	4.626,19	6.931,60
8	195.373,81	374,47	665,96	1.040,43	195.373,81	2.679,88	5.292,15	7.972,03
9	194.707,85	373,19	667,24	1.040,43	194.707,85	3.053,07	5.959,39	9.012,46
10	194.040,61	371,91	668,52	1.040,43	194.040,61	3.424,98	6.627,90	10.052,88
11	193.372,10	370,63	669,80	1.040,43	193.372,10	3.795,61	7.297,70	11.093,31
12	192.702,30	369,35	671,08	1.040,43	192.702,30	4.164,96	7.968,78	12.133,74
13	192.031,22	368,06	672,37	1.040,43	192.031,22	4.533,02	8.641,15	13.174,17
14	191.358,85	366,77	673,66	1.040,43	191.358,85	4.899,79	9.314,81	14.214,59
15	190.685,19	365,48	674,95	1.040,43	190.685,19	5.265,27	9.989,75	15.255,02
16	190.010,25	364,19	676,24	1.040,43	190.010,25	5.629,45	10.666,00	16.295,45
17	189.334,00	362,89	677,54	1.040,43	189.334,00	5.992,34	11.343,53	17.335,88
18	188.656,47	361,59	678,84	1.040,43	188.656,47	6.353,93	12.022,37	18.376,30
19	187.977,63	360,29	680,14	1.040,43	187.977,63	6.714,22	12.702,51	19.416,73
20	187.297,49	358,99	681,44	1.040,43	187.297,49	7.073,21	13.383,95	20.457,16
21	186.616,05	357,68	682,75	1.040,43	186.616,05	7.430,89	14.066,69	21.497,58
22	185.933,31	356,37	684,06	1.040,43	185.933,31	7.787,26	14.750,75	22.538,01
23	185.249,25	355,06	685,37	1.040,43	185.249,25	8.142,33	15.436,11	23.578,44
24	184.563,89	353,75	686,68	1.040,43	184.563,89	8.496,07	16.122,79	24.618,87
25	183.877,21	352,43	688,00	1.040,43	183.877,21	8.848,50	16.810,79	25.659,29
26	183.189,21	351,11	689,31	1.040,43	183.189,21	9.199,62	17.500,10	26.699,72
27	182.499,90	349,79	690,64	1.040,43	182.499,90	9.549,41	18.190,74	27.740,15
28	181.809,26	348,47	691,96	1.040,43	181.809,26	9.897,88	18.882,70	28.780,58
29	181.117,30	347,14	693,29	1.040,43	181.117,30	10.245,02	19.575,99	29.821,00
30	180.424,01	345,81	694,61	1.040,43	180.424,01	10.590,83	20.270,60	30.861,43
31	179.729,40	344,48	695,95	1.040,43	179.729,40	10.935,31	20.966,55	31.901,86
32	179.033,45	343,15	697,28	1.040,43	179.033,45	11.278,46	21.663,83	32.942,29
33	178.336,17	341,81	698,62	1.040,43	178.336,17	11.620,27	22.362,44	33.982,71
34	177.637,56	340,47	699,96	1.040,43	177.637,56	11.960,74	23.062,40	35.023,14
35	176.937,60	339,13	701,30	1.040,43	176.937,60	12.299,87	23.763,69	36.063,57
36	176.236,31	337,79	702,64	1.040,43	176.236,31	12.637,66	24.466,34	37.103,99
37	175.533,66	336,44	703,99	1.040,43	175.533,66	12.974,10	25.170,32	38.144,42
38	174.829,68	335,09	705,34	1.040,43	174.829,68	13.309,19	25.875,66	39.184,85
39	174.124,34	333,74	706,69	1.040,43	174.124,34	13.642,93	26.582,35	40.225,28
40	173.417,65	332,38	708,04	1.040,43	173.417,65	13.975,31	27.290,39	41.265,70
41	172.709,61	331,03	709,40	1.040,43	172.709,61	14.306,34	27.999,79	42.306,13
42	172.000,21	329,67	710,76	1.040,43	172.000,21	14.636,00	28.710,55	43.346,56
43	171.289,45	328,30	712,12	1.040,43	171.289,45	14.964,31	29.422,68	44.386,99
44	170.577,32	326,94	713,49	1.040,43	170.577,32	15.291,25	30.136,16	45.427,41
45	169.863,84	325,57	714,85	1.040,43	169.863,84	15.616,82	30.851,02	46.467,84
46	169.148,98	324,20	716,23	1.040,43	169.148,98	15.941,02	31.567,24	47.508,27
47	168.432,76	322,83	717,60	1.040,43	168.432,76	16.263,85	32.284,84	48.548,70
48	167.715,16	321,45	718,97	1.040,43	167.715,16	16.585,31	33.003,82	49.589,12
49	166.996,18	320,08	720,35	1.040,43	166.996,18	16.905,38	33.724,17	50.629,55
50	166.275,83	318,70	721,73	1.040,43	166.275,83	17.224,08	34.445,90	51.669,98
51	165.554,10	317,31	723,12	1.040,43	165.554,10	17.541,39	35.169,01	52.710,40
52	164.830,99	315,93	724,50	1.040,43	164.830,99	17.857,32	35.893,52	53.750,83
53	164.106,48	314,54	725,89	1.040,43	164.106,48	18.171,85	36.619,40	54.791,26
54	163.380,60	313,15	727,28	1.040,43	163.380,60	18.485,00	37.346,69	55.831,69
55	162.653,31	311,75	728,68	1.040,43	162.653,31	18.796,75	38.075,36	56.872,11
56	161.924,64	310,36	730,07	1.040,43	161.924,64	19.107,11	38.805,43	57.912,54
57	161.194,57	308,96	731,47	1.040,43	161.194,57	19.416,06	39.536,90	58.952,97
58	160.463,10	307,55	732,87	1.040,43	160.463,10	19.723,62	40.269,78	59.993,40
59	159.730,22	306,15	734,28	1.040,43	159.730,22	20.029,77	41.004,05	61.033,82
60	158.995,95	304,74	735,69	1.040,43	158.995,95	20.334,51	41.739,74	62.074,25
61	158.260,26	303,33	737,10	1.040,43	158.260,26	20.637,84	42.476,84	63.114,68
62	157.523,16	301,92	738,51	1.040,43	157.523,16	20.939,76	43.215,34	64.155,11
63	156.784,66	300,50	739,92	1.040,43	156.784,66	21.240,27	43.955,27	65.195,53
64	156.044,73	299,09	741,34	1.040,43	156.044,73	21.539,35	44.696,61	66.235,96
65	155.303,39	297,66	742,76	1.040,43	155.303,39	21.837,02	45.439,37	67.276,39
66	154.560,63	296,24	744,19	1.040,43	154.560,63	22.133,26	46.183,56	68.316,81
67	153.816,44	294,81	745,61	1.040,43	153.816,44	22.428,07	46.929,17	69.357,24
68	153.070,83	293,39	747,04	1.040,43	153.070,83	22.721,46	47.676,21	70.397,67
69	152.323,79	291,95	748,47	1.040,43	152.323,79	23.013,41	48.424,68	71.438,10
70	151.575,32	290,52	749,91	1.040,43	151.575,32	23.303,93	49.174,59	72.478,52
71	150.825,41	289,08	751,35	1.040,43	150.825,41	23.593,01	49.925,94	73.518,95
72	150.074,06	287,64	752,79	1.040,43	150.074,06	23.880,66	50.678,72	74.559,38
73	149.321,28	286,20	754,23	1.040,43	149.321,28	24.166,85	51.432,95	75.599,81
74	148.567,05	284,75	755,67	1.040,43	148.567,05	24.451,61	52.188,62	76.640,23
75	147.811,38	283,31	757,12	1.040,43	147.811,38	24.734,91	52.945,75	77.680,66
76	147.054,25	281,85	758,57	1.040,43	147.054,25	25.016,77	53.704,32	78.721,09
77	146.295,68	280,40	760,03	1.040,43	146.295,68	25.297,17	54.464,35	79.761,51
78	145.535,65	278,94	761,48	1.040,43	145.535,65	25.576,11	55.225,83	80.801,94
79	144.774,17	277,48	762,94	1.040,43	144.774,17	25.853,59	55.988,77	81.842,37
80	144.011,23	276,02	764,41	1.040,43	144.011,23	26.129,62	56.753,18	82.882,80
81	143.246,82	274,56	765,87	1.040,43	143.246,82	26.404,17	57.519,05	83.923,22
82	142.480,95	273,09	767,34	1.040,43	142.480,95	26.677,26	58.286,39	84.963,65
83	141.713,61	271,62	768,81	1.040,43	141.713,61	26.948,88	59.055,20	86.004,08
84	140.944,80	270,14	770,28	1.040,43	140.944,80	27.219,02	59.825,48	87.044,51
85	140.174,52	268,67	771,76	1.040,43	140.174,52	27.487,69	60.597,24	88.084,93
86	139.402,76	267,19	773,24	1.040,43	139.402,76	27.754,88	61.370,48	89.125,36
87	138.629,52	265,71	774,72	1.040,43	138.629,52	28.020,59	62.145,20	90.165,79
88	137.854,80	264,22	776,21	1.040,43	137.854,80	28.284,81	62.921,41	91.206,22
89	137.078,59	262,73	777,69	1.040,43	137.078,59	28.547,54	63.699,10	92.246,64
90	136.300,90	261,24	779,18	1.040,43	136.300,90	28.808,78	64.478,29	93.287,07
91	135.521,71	259,75	780,68	1.040,43	135.521,71	29.068,53	65.258,96	94.327,50
92	134.741,04	258,25	782,17	1.040,43	134.741,04	29.326,79	66.041,14	95.367,92
93	133.958,86	256,75	783,67	1.040,43	133.958,86	29.583,54	66.824,81	96.408,35
94	133.175,19	255,25	785,17	1.040,43	133.175,19	29.838,80	67.609,98	97.448,78
95	132.390,02	253,75	786,68	1.040,43	132.390,02	30.092,54	68.396,66	98.489,21
96	131.603,34	252,24	788,19	1.040,43	131.603,34	30.344,78	69.184,85	99.529,63
97	130.815,15	250,73	789,70	1.040,43	130.815,15	30.595,51	69.974,55	100.570,06
98	130.025,45	249,22	791,21	1.040,43	130.025,45	30.844,73	70.765,76	101.610,49
99	129.234,24	247,70	792,73	1.040,43	129.234,24	31.092,43	71.558,49	102.650,92
100	128.441,51	246,18	794,25	1.040,43	128.441,51	31.338,61	72.352,74	103.691,34
101	127.647,26	244,66	795,77	1.040,43	127.647,26	31.583,26	73.148,51	104.731,77
102	126.851,49	243,13	797,30	1.040,43	126.851,49	31.826,40	73.945,80	105.772,20
103	126.054,20	241,60	798,82	1.040,43	126.054,20	32.068,00	74.744,63	106.812,63
104	125.255,37	240,07	800,35	1.040,43	125.255,37	32.308,07	75.544,98	107.853,05
105	124.455,02	238,54	801,89	1.040,43	124.455,02	32.546,61	76.346,87	108.893,48
106	123.653,13	237,00	803,43	1.040,43	123.653,13	32.783,61	77.150,29	109.933,91
107	122.849,71	235,46	804,97	1.040,43	122.849,71	33.019,07	77.955,26	110.974,33
108	122.044,74	233,92	806,51	1.040,43	122.044,74	33.252,99	78.761,77	112.014,76
109	121.238,23	232,37	808,05	1.040,43	121.238,23	33.485,37	79.569,82	113.055,19
110	120.430,18	230,82	809,60	1.040,43	120.430,18	33.716,19	80.379,43	114.095,62
111	119.620,57	229,27	811,15	1.040,43	119.620,57	33.945,46	81.190,58	115.136,04
112	118.809,42	227,72	812,71	1.040,43	118.809,42	34.173,18	82.003,29	116.176,47
113	117.996,71	226,16	814,27	1.040,43	117.996,71	34.399,34	82.817,56	117.216,90
114	117.182,44	224,60	815,83	1.040,43	117.182,44	34.623,94	83.633,38	118.257,33
115	116.366,62	223,04	817,39	1.040,43	116.366,62	34.846,98	84.450,78	119.297,75
116	115.549,22	221,47	818,96	1.040,43	115.549,22	35.068,45	85.269,73	120.338,18
117	114.730,27	219,90	820,53	1.040,43	114.730,27	35.288,35	86.090,26	121.378,61
118	113.909,74	218,33	822,10	1.040,43	113.909,74	35.506,67	86.912,36	122.419,04
119	113.087,64	216,75	823,68	1.040,43	113.087,64	35.723,43	87.736,04	123.459,46
120	112.263,96	215,17	825,25	1.040,43	112.263,96	35.938,60	88.561,29	124.499,89
121	111.438,71	213,59	826,84	1.040,43	111.438,71	36.152,19	89.388,13	125.540,32
122	110.611,87	212,01	828,42	1.040,43	110.611,87	36.364,19	90.216,55	126.580,74
123	109.783,45	210,42	830,01	1.040,43	109.783,45	36.574,61	91.046,56	127.621,17
124	108.953,44	208,83	831,60	1.040,43	108.953,44	36.783,44	91.878,16	128.661,60
125	108.121,84	207,23	833,19	1.040,43	108.121,84	36.990,67	92.711,35	129.702,03
126	107.288,65	205,64	834,79	1.040,43	107.288,65	37.196,31	93.546,14	130.742,45
127	106.453,86	204,04	836,39	1.040,43	106.453,86	37.400,35	94.382,53	131.782,88
128	105.617,47	202,43	837,99	1.040,43	105.617,47	37.602,78	95.220,53	132.823,31
129	104.779,47	200,83	839,60	1.040,43	104.779,47	37.803,61	96.060,13	133.863,74
130	103.939,87	199,22	841,21	1.040,43	103.939,87	38.002,83	96.901,34	134.904,16
131	103.098,66	197,61	842,82	1.040,43	103.098,66	38.200,43	97.744,16	135.944,59
132	102.255,84	195,99	844,44	1.040,43	102.255,84	38.396,42	98.588,60	136.985,02
133	101.411,40	194,37	846,06	1.040,43	101.411,40	38.590,79	99.434,65	138.025,44
134	100.565,35	192,75	847,68	1.040,43	100.565,35	38.783,54	100.282,33	139.065,87
135	99.717,67	191,13	849,30	1.040,43	99.717,67	38.974,67	101.131,63	140.106,30
136	98.868,37	189,50	850,93	1.040,43	98.868,37	39.164,17	101.982,56	141.146,73
137	98.017,44	187,87	852,56	1.040,43	98.017,44	39.352,03	102.835,12	142.187,15
138	97.164,88	186,23	854,19	1.040,43	97.164,88	39.538,27	103.689,31	143.227,58
139	96.310,69	184,60	855,83	1.040,43	96.310,69	39.722,86	104.545,15	144.268,01
140	95.454,85	182,96	857,47	1.040,43	95.454,85	39.905,82	105.402,62	145.308,44
141	94.597,38	181,31	859,12	1.040,43	94.597,38	40.087,13	106.261,73	146.348,86
142	93.738,27	179,67	860,76	1.040,43	93.738,27	40.266,79	107.122,50	147.389,29
143	92.877,50	178,02	862,41	1.040,43	92.877,50	40.444,81	107.984,91	148.429,72
144	92.015,09	176,36	864,07	1.040,43	92.015,09	40.621,17	108.848,97	149.470,15
145	91.151,03	174,71	865,72	1.040,43	91.151,03	40.795,88	109.714,69	150.510,57
146	90.285,31	173,05	867,38	1.040,43	90.285,31	40.968,92	110.582,08	151.551,00
147	89.417,92	171,38	869,04	1.040,43	89.417,92	41.140,31	111.451,12	152.591,43
148	88.548,88	169,72	870,71	1.040,43	88.548,88	41.310,03	112.321,83	153.631,85
149	87.678,17	168,05	872,38	1.040,43	87.678,17	41.478,08	113.194,20	154.672,28
150	86.805,80	166,38	874,05	1.040,43	86.805,80	41.644,46	114.068,25	155.712,71
151	85.931,75	164,70	875,72	1.040,43	85.931,75	41.809,16	114.943,98	156.753,14
152	85.056,02	163,02	877,40	1.040,43	85.056,02	41.972,18	115.821,38	157.793,56
153	84.178,62	161,34	879,08	1.040,43	84.178,62	42.133,52	116.700,47	158.833,99
154	83.299,53	159,66	880,77	1.040,43	83.299,53	42.293,18	117.581,24	159.874,42
155	82.418,76	157,97	882,46	1.040,43	82.418,76	42.451,15	118.463,69	160.914,85
156	81.536,31	156,28	884,15	1.040,43	81.536,31	42.607,43	119.347,84	161.955,27
157	80.652,16	154,58	885,84	1.040,43	80.652,16	42.762,01	120.233,69	162.995,70
158	79.766,31	152,89	887,54	1.040,43	79.766,31	42.914,90	121.121,23	164.036,13
159	78.878,77	151,18	889,24	1.040,43	78.878,77	43.066,08	122.010,47	165.076,56
160	77.989,53	149,48	890,95	1.040,43	77.989,53	43.215,56	122.901,42	166.116,98
161	77.098,58	147,77	892,66	1.040,43	77.098,58	43.363,33	123.794,08	167.157,41
162	76.205,92	146,06	894,37	1.040,43	76.205,92	43.509,40	124.688,44	168.197,84
163	75.311,56	144,35	896,08	1.040,43	75.311,56	43.653,74	125.584,52	169.238,26
164	74.415,48	142,63	897,80	1.040,43	74.415,48	43.796,37	126.482,32	170.278,69
165	73.517,68	140,91	899,52	1.040,43	73.517,68	43.937,28	127.381,84	171.319,12
166	72.618,16	139,18	901,24	1.040,43	72.618,16	44.076,47	128.283,08	172.359,55
167	71.716,92	137,46	902,97	1.040,43	71.716,92	44.213,92	129.186,05	173.399,97
168	70.813,95	135,73	904,70	1.040,43	70.813,95	44.349,65	130.090,75	174.440,40
169	69.909,25	133,99	906,43	1.040,43	69.909,25	44.483,64	130.997,19	175.480,83
170	69.002,81	132,26	908,17	1.040,43	69.002,81	44.615,90	131.905,36	176.521,26
171	68.094,64	130,51	909,91	1.040,43	68.094,64	44.746,41	132.815,27	177.561,68
172	67.184,73	128,77	911,66	1.040,43	67.184,73	44.875,18	133.726,93	178.602,11
173	66.273,07	127,02	913,40	1.040,43	66.273,07	45.002,21	134.640,33	179.642,54
174	65.359,67	125,27	915,15	1.040,43	65.359,67	45.127,48	135.555,48	180.682,97
175	64.444,52	123,52	916,91	1.040,43	64.444,52	45.251,00	136.472,39	181.723,39
176	63.527,61	121,76	918,67	1.040,43	63.527,61	45.372,76	137.391,06	182.763,82
177	62.608,94	120,00	920,43	1.040,43	62.608,94	45.492,76	138.311,49	183.804,25
178	61.688,51	118,24	922,19	1.040,43	61.688,51	45.611,00	139.233,68	184.844,67
179	60.766,32	116,47	923,96	1.040,43	60.766,32	45.727,47	140.157,64	185.885,10
180	59.842,36	114,70	925,73	1.040,43	59.842,36	45.842,16	141.083,37	186.925,53
181	58.916,63	112,92	927,50	1.040,43	58.916,63	45.955,09	142.010,87	187.965,96
182	57.989,13	111,15	929,28	1.040,43	57.989,13	46.066,23	142.940,15	189.006,38
183	57.059,85	109,36	931,06	1.040,43	57.059,85	46.175,60	143.871,21	190.046,81
184	56.128,79	107,58	932,85	1.040,43	56.128,79	46.283,18	144.804,06	191.087,24
185	55.195,94	105,79	934,64	1.040,43	55.195,94	46.388,97	145.738,70	192.127,67
186	54.261,30	104,00	936,43	1.040,43	54.261,30	46.492,97	146.675,12	193.168,09
187	53.324,88	102,21	938,22	1.040,43	53.324,88	46.595,18	147.613,34	194.208,52
188	52.386,66	100,41	940,02	1.040,43	52.386,66	46.695,58	148.553,36	195.248,95
189	51.446,64	98,61	941,82	1.040,43	51.446,64	46.794,19	149.495,18	196.289,37
190	50.504,82	96,80	943,63	1.040,43	50.504,82	46.890,99	150.438,81	197.329,80
191	49.561,19	94,99	945,44	1.040,43	49.561,19	46.985,98	151.384,25	198.370,23
192	48.615,75	93,18	947,25	1.040,43	48.615,75	47.079,16	152.331,49	199.410,66
193	47.668,51	91,36	949,06	1.040,43	47.668,51	47.170,53	153.280,56	200.451,08
194	46.719,44	89,55	950,88	1.040,43	46.719,44	47.260,07	154.231,44	201.491,51
195	45.768,56	87,72	952,70	1.040,43	45.768,56	47.347,80	155.184,14	202.531,94
196	44.815,86	85,90	954,53	1.040,43	44.815,86	47.433,69	156.138,67	203.572,37
197	43.861,33	84,07	956,36	1.040,43	43.861,33	47.517,76	157.095,03	204.612,79
198	42.904,97	82,23	958,19	1.040,43	42.904,97	47.600,00	158.053,22	205.653,22
199	41.946,78	80,40	960,03	1.040,43	41.946,78	47.680,39	159.013,25	206.693,65
200	40.986,75	78,56	961,87	1.040,43	40.986,75	47.758,95	159.975,12	207.734,08
201	40.024,88	76,71	963,71	1.040,43	40.024,88	47.835,67	160.938,84	208.774,50
202	39.061,16	74,87	965,56	1.040,43	39.061,16	47.910,53	161.904,40	209.814,93
203	38.095,60	73,02	967,41	1.040,43	38.095,60	47.983,55	162.871,81	210.855,36
204	37.128,19	71,16	969,26	1.040,43	37.128,19	48.054,71	163.841,07	211.895,78
205	36.158,93	69,30	971,12	1.040,43	36.158,93	48.124,02	164.812,19	212.936,21
206	35.187,81	67,44	972,98	1.040,43	35.187,81	48.191,46	165.785,18	213.976,64
207	34.214,82	65,58	974,85	1.040,43	34.214,82	48.257,04	166.760,03	215.017,07
208	33.239,97	63,71	976,72	1.040,43	33.239,97	48.320,75	167.736,74	216.057,49
209	32.263,26	61,84	978,59	1.040,43	32.263,26	48.382,59	168.715,33	217.097,92
210	31.284,67	59,96	980,47	1.040,43	31.284,67	48.442,55	169.695,80	218.138,35
211	30.304,20	58,08	982,34	1.040,43	30.304,20	48.500,63	170.678,14	219.178,78
212	29.321,86	56,20	984,23	1.040,43	29.321,86	48.556,83	171.662,37	220.219,20
213	28.337,63	54,31	986,11	1.040,43	28.337,63	48.611,15	172.648,48	221.259,63
214	27.351,52	52,42	988,00	1.040,43	27.351,52	48.663,57	173.636,49	222.300,06
215	26.363,51	50,53	989,90	1.040,43	26.363,51	48.714,10	174.626,39	223.340,49
216	25.373,61	48,63	991,79	1.040,43	25.373,61	48.762,73	175.618,18	224.380,91
217	24.381,82	46,73	993,70	1.040,43	24.381,82	48.809,46	176.611,88	225.421,34
218	23.388,12	44,83	995,60	1.040,43	23.388,12	48.854,29	177.607,48	226.461,77
219	22.392,52	42,92	997,51	1.040,43	22.392,52	48.897,21	178.604,98	227.502,19
220	21.395,02	41,01	999,42	1.040,43	21.395,02	48.938,22	179.604,40	228.542,62
221	20.395,60	39,09	1.001,34	1.040,43	20.395,60	48.977,31	180.605,74	229.583,05
222	19.394,26	37,17	1.003,25	1.040,43	19.394,26	49.014,48	181.608,99	230.623,48
223	18.391,01	35,25	1.005,18	1.040,43	18.391,01	49.049,73	182.614,17	231.663,90
224	17.385,83	33,32	1.007,10	1.040,43	17.385,83	49.083,05	183.621,28	232.704,33
225	16.378,72	31,39	1.009,03	1.040,43	16.378,72	49.114,45	184.630,31	233.744,76
226	15.369,69	29,46	1.010,97	1.040,43	15.369,69	49.143,91	185.641,28	234.785,19
227	14.358,72	27,52	1.012,91	1.040,43	14.358,72	49.171,43	186.654,19	235.825,61
228	13.345,81	25,58	1.014,85	1.040,43	13.345,81	49.197,01	187.669,03	236.866,04
229	12.330,97	23,63	1.016,79	1.040,43	12.330,97	49.220,64	188.685,83	237.906,47
230	11.314,17	21,69	1.018,74	1.040,43	11.314,17	49.242,33	189.704,57	238.946,89
231	10.295,43	19,73	1.020,69	1.040,43	10.295,43	49.262,06	190.725,26	239.987,32
232	9.274,74	17,78	1.022,65	1.040,43	9.274,74	49.279,83	191.747,91	241.027,75
233	8.252,09	15,82	1.024,61	1.040,43	8.252,09	49.295,65	192.772,53	242.068,18
234	7.227,47	13,85	1.026,57	1.040,43	7.227,47	49.309,50	193.799,10	243.108,60
235	6.200,90	11,89	1.028,54	1.040,43	6.200,90	49.321,39	194.827,64	244.149,03
236	5.172,36	9,91	1.030,51	1.040,43	5.172,36	49.331,30	195.858,16	245.189,46
237	4.141,84	7,94	1.032,49	1.040,43	4.141,84	49.339,24	196.890,64	246.229,89
238	3.109,36	5,96	1.034,47	1.040,43	3.109,36	49.345,20	197.925,11	247.270,31
239	2.074,89	3,98	1.036,45	1.040,43	2.074,89	49.349,18	198.961,56	248.310,74
240	1.038,44	1,99	1.038,44	1.040,43	1.038,44	49.351,17	200.000,00	249.351,17

creditweb Baufinanzierung

4.06/5,00

Testsieger

49.351,17€
Zinsanteil

1.040,43€
Monatsrate

2,30%
Sollzins p.a.

2,33%
Effektivzins p.a.

2/3 aller Kunden erhalten: Nettodarlehensbetrag 100.000,00 €;Kreditrate: 304,17 €;Gesamtbetrag: 36.500,00 €;Anzahl Kreditraten: 120;Laufzeit: 120 Monate;Effektiver Jahreszins: 1,65 %;Gebundener Sollzins: 1,63 %;

Monat	Kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	200.000,00	383,33	657,09	1.040,43	199.342,91	383,33	657,09	1.040,43
2	199.342,91	382,07	658,35	1.040,43	199.342,91	414,02	1.315,45	1.729,47
3	198.684,55	380,81	659,62	1.040,43	198.684,55	794,83	1.975,06	2.769,89
4	198.024,94	379,55	660,88	1.040,43	198.024,94	1.174,38	2.635,94	3.810,32
5	197.364,06	378,28	662,15	1.040,43	197.364,06	1.552,66	3.298,09	4.850,75
6	196.701,91	377,01	663,42	1.040,43	196.701,91	1.929,67	3.961,50	5.891,18
7	196.038,50	375,74	664,69	1.040,43	196.038,50	2.305,41	4.626,19	6.931,60
8	195.373,81	374,47	665,96	1.040,43	195.373,81	2.679,88	5.292,15	7.972,03
9	194.707,85	373,19	667,24	1.040,43	194.707,85	3.053,07	5.959,39	9.012,46
10	194.040,61	371,91	668,52	1.040,43	194.040,61	3.424,98	6.627,90	10.052,88
11	193.372,10	370,63	669,80	1.040,43	193.372,10	3.795,61	7.297,70	11.093,31
12	192.702,30	369,35	671,08	1.040,43	192.702,30	4.164,96	7.968,78	12.133,74
13	192.031,22	368,06	672,37	1.040,43	192.031,22	4.533,02	8.641,15	13.174,17
14	191.358,85	366,77	673,66	1.040,43	191.358,85	4.899,79	9.314,81	14.214,59
15	190.685,19	365,48	674,95	1.040,43	190.685,19	5.265,27	9.989,75	15.255,02
16	190.010,25	364,19	676,24	1.040,43	190.010,25	5.629,45	10.666,00	16.295,45
17	189.334,00	362,89	677,54	1.040,43	189.334,00	5.992,34	11.343,53	17.335,88
18	188.656,47	361,59	678,84	1.040,43	188.656,47	6.353,93	12.022,37	18.376,30
19	187.977,63	360,29	680,14	1.040,43	187.977,63	6.714,22	12.702,51	19.416,73
20	187.297,49	358,99	681,44	1.040,43	187.297,49	7.073,21	13.383,95	20.457,16
21	186.616,05	357,68	682,75	1.040,43	186.616,05	7.430,89	14.066,69	21.497,58
22	185.933,31	356,37	684,06	1.040,43	185.933,31	7.787,26	14.750,75	22.538,01
23	185.249,25	355,06	685,37	1.040,43	185.249,25	8.142,33	15.436,11	23.578,44
24	184.563,89	353,75	686,68	1.040,43	184.563,89	8.496,07	16.122,79	24.618,87
25	183.877,21	352,43	688,00	1.040,43	183.877,21	8.848,50	16.810,79	25.659,29
26	183.189,21	351,11	689,31	1.040,43	183.189,21	9.199,62	17.500,10	26.699,72
27	182.499,90	349,79	690,64	1.040,43	182.499,90	9.549,41	18.190,74	27.740,15
28	181.809,26	348,47	691,96	1.040,43	181.809,26	9.897,88	18.882,70	28.780,58
29	181.117,30	347,14	693,29	1.040,43	181.117,30	10.245,02	19.575,99	29.821,00
30	180.424,01	345,81	694,61	1.040,43	180.424,01	10.590,83	20.270,60	30.861,43
31	179.729,40	344,48	695,95	1.040,43	179.729,40	10.935,31	20.966,55	31.901,86
32	179.033,45	343,15	697,28	1.040,43	179.033,45	11.278,46	21.663,83	32.942,29
33	178.336,17	341,81	698,62	1.040,43	178.336,17	11.620,27	22.362,44	33.982,71
34	177.637,56	340,47	699,96	1.040,43	177.637,56	11.960,74	23.062,40	35.023,14
35	176.937,60	339,13	701,30	1.040,43	176.937,60	12.299,87	23.763,69	36.063,57
36	176.236,31	337,79	702,64	1.040,43	176.236,31	12.637,66	24.466,34	37.103,99
37	175.533,66	336,44	703,99	1.040,43	175.533,66	12.974,10	25.170,32	38.144,42
38	174.829,68	335,09	705,34	1.040,43	174.829,68	13.309,19	25.875,66	39.184,85
39	174.124,34	333,74	706,69	1.040,43	174.124,34	13.642,93	26.582,35	40.225,28
40	173.417,65	332,38	708,04	1.040,43	173.417,65	13.975,31	27.290,39	41.265,70
41	172.709,61	331,03	709,40	1.040,43	172.709,61	14.306,34	27.999,79	42.306,13
42	172.000,21	329,67	710,76	1.040,43	172.000,21	14.636,00	28.710,55	43.346,56
43	171.289,45	328,30	712,12	1.040,43	171.289,45	14.964,31	29.422,68	44.386,99
44	170.577,32	326,94	713,49	1.040,43	170.577,32	15.291,25	30.136,16	45.427,41
45	169.863,84	325,57	714,85	1.040,43	169.863,84	15.616,82	30.851,02	46.467,84
46	169.148,98	324,20	716,23	1.040,43	169.148,98	15.941,02	31.567,24	47.508,27
47	168.432,76	322,83	717,60	1.040,43	168.432,76	16.263,85	32.284,84	48.548,70
48	167.715,16	321,45	718,97	1.040,43	167.715,16	16.585,31	33.003,82	49.589,12
49	166.996,18	320,08	720,35	1.040,43	166.996,18	16.905,38	33.724,17	50.629,55
50	166.275,83	318,70	721,73	1.040,43	166.275,83	17.224,08	34.445,90	51.669,98
51	165.554,10	317,31	723,12	1.040,43	165.554,10	17.541,39	35.169,01	52.710,40
52	164.830,99	315,93	724,50	1.040,43	164.830,99	17.857,32	35.893,52	53.750,83
53	164.106,48	314,54	725,89	1.040,43	164.106,48	18.171,85	36.619,40	54.791,26
54	163.380,60	313,15	727,28	1.040,43	163.380,60	18.485,00	37.346,69	55.831,69
55	162.653,31	311,75	728,68	1.040,43	162.653,31	18.796,75	38.075,36	56.872,11
56	161.924,64	310,36	730,07	1.040,43	161.924,64	19.107,11	38.805,43	57.912,54
57	161.194,57	308,96	731,47	1.040,43	161.194,57	19.416,06	39.536,90	58.952,97
58	160.463,10	307,55	732,87	1.040,43	160.463,10	19.723,62	40.269,78	59.993,40
59	159.730,22	306,15	734,28	1.040,43	159.730,22	20.029,77	41.004,05	61.033,82
60	158.995,95	304,74	735,69	1.040,43	158.995,95	20.334,51	41.739,74	62.074,25
61	158.260,26	303,33	737,10	1.040,43	158.260,26	20.637,84	42.476,84	63.114,68
62	157.523,16	301,92	738,51	1.040,43	157.523,16	20.939,76	43.215,34	64.155,11
63	156.784,66	300,50	739,92	1.040,43	156.784,66	21.240,27	43.955,27	65.195,53
64	156.044,73	299,09	741,34	1.040,43	156.044,73	21.539,35	44.696,61	66.235,96
65	155.303,39	297,66	742,76	1.040,43	155.303,39	21.837,02	45.439,37	67.276,39
66	154.560,63	296,24	744,19	1.040,43	154.560,63	22.133,26	46.183,56	68.316,81
67	153.816,44	294,81	745,61	1.040,43	153.816,44	22.428,07	46.929,17	69.357,24
68	153.070,83	293,39	747,04	1.040,43	153.070,83	22.721,46	47.676,21	70.397,67
69	152.323,79	291,95	748,47	1.040,43	152.323,79	23.013,41	48.424,68	71.438,10
70	151.575,32	290,52	749,91	1.040,43	151.575,32	23.303,93	49.174,59	72.478,52
71	150.825,41	289,08	751,35	1.040,43	150.825,41	23.593,01	49.925,94	73.518,95
72	150.074,06	287,64	752,79	1.040,43	150.074,06	23.880,66	50.678,72	74.559,38
73	149.321,28	286,20	754,23	1.040,43	149.321,28	24.166,85	51.432,95	75.599,81
74	148.567,05	284,75	755,67	1.040,43	148.567,05	24.451,61	52.188,62	76.640,23
75	147.811,38	283,31	757,12	1.040,43	147.811,38	24.734,91	52.945,75	77.680,66
76	147.054,25	281,85	758,57	1.040,43	147.054,25	25.016,77	53.704,32	78.721,09
77	146.295,68	280,40	760,03	1.040,43	146.295,68	25.297,17	54.464,35	79.761,51
78	145.535,65	278,94	761,48	1.040,43	145.535,65	25.576,11	55.225,83	80.801,94
79	144.774,17	277,48	762,94	1.040,43	144.774,17	25.853,59	55.988,77	81.842,37
80	144.011,23	276,02	764,41	1.040,43	144.011,23	26.129,62	56.753,18	82.882,80
81	143.246,82	274,56	765,87	1.040,43	143.246,82	26.404,17	57.519,05	83.923,22
82	142.480,95	273,09	767,34	1.040,43	142.480,95	26.677,26	58.286,39	84.963,65
83	141.713,61	271,62	768,81	1.040,43	141.713,61	26.948,88	59.055,20	86.004,08
84	140.944,80	270,14	770,28	1.040,43	140.944,80	27.219,02	59.825,48	87.044,51
85	140.174,52	268,67	771,76	1.040,43	140.174,52	27.487,69	60.597,24	88.084,93
86	139.402,76	267,19	773,24	1.040,43	139.402,76	27.754,88	61.370,48	89.125,36
87	138.629,52	265,71	774,72	1.040,43	138.629,52	28.020,59	62.145,20	90.165,79
88	137.854,80	264,22	776,21	1.040,43	137.854,80	28.284,81	62.921,41	91.206,22
89	137.078,59	262,73	777,69	1.040,43	137.078,59	28.547,54	63.699,10	92.246,64
90	136.300,90	261,24	779,18	1.040,43	136.300,90	28.808,78	64.478,29	93.287,07
91	135.521,71	259,75	780,68	1.040,43	135.521,71	29.068,53	65.258,96	94.327,50
92	134.741,04	258,25	782,17	1.040,43	134.741,04	29.326,79	66.041,14	95.367,92
93	133.958,86	256,75	783,67	1.040,43	133.958,86	29.583,54	66.824,81	96.408,35
94	133.175,19	255,25	785,17	1.040,43	133.175,19	29.838,80	67.609,98	97.448,78
95	132.390,02	253,75	786,68	1.040,43	132.390,02	30.092,54	68.396,66	98.489,21
96	131.603,34	252,24	788,19	1.040,43	131.603,34	30.344,78	69.184,85	99.529,63
97	130.815,15	250,73	789,70	1.040,43	130.815,15	30.595,51	69.974,55	100.570,06
98	130.025,45	249,22	791,21	1.040,43	130.025,45	30.844,73	70.765,76	101.610,49
99	129.234,24	247,70	792,73	1.040,43	129.234,24	31.092,43	71.558,49	102.650,92
100	128.441,51	246,18	794,25	1.040,43	128.441,51	31.338,61	72.352,74	103.691,34
101	127.647,26	244,66	795,77	1.040,43	127.647,26	31.583,26	73.148,51	104.731,77
102	126.851,49	243,13	797,30	1.040,43	126.851,49	31.826,40	73.945,80	105.772,20
103	126.054,20	241,60	798,82	1.040,43	126.054,20	32.068,00	74.744,63	106.812,63
104	125.255,37	240,07	800,35	1.040,43	125.255,37	32.308,07	75.544,98	107.853,05
105	124.455,02	238,54	801,89	1.040,43	124.455,02	32.546,61	76.346,87	108.893,48
106	123.653,13	237,00	803,43	1.040,43	123.653,13	32.783,61	77.150,29	109.933,91
107	122.849,71	235,46	804,97	1.040,43	122.849,71	33.019,07	77.955,26	110.974,33
108	122.044,74	233,92	806,51	1.040,43	122.044,74	33.252,99	78.761,77	112.014,76
109	121.238,23	232,37	808,05	1.040,43	121.238,23	33.485,37	79.569,82	113.055,19
110	120.430,18	230,82	809,60	1.040,43	120.430,18	33.716,19	80.379,43	114.095,62
111	119.620,57	229,27	811,15	1.040,43	119.620,57	33.945,46	81.190,58	115.136,04
112	118.809,42	227,72	812,71	1.040,43	118.809,42	34.173,18	82.003,29	116.176,47
113	117.996,71	226,16	814,27	1.040,43	117.996,71	34.399,34	82.817,56	117.216,90
114	117.182,44	224,60	815,83	1.040,43	117.182,44	34.623,94	83.633,38	118.257,33
115	116.366,62	223,04	817,39	1.040,43	116.366,62	34.846,98	84.450,78	119.297,75
116	115.549,22	221,47	818,96	1.040,43	115.549,22	35.068,45	85.269,73	120.338,18
117	114.730,27	219,90	820,53	1.040,43	114.730,27	35.288,35	86.090,26	121.378,61
118	113.909,74	218,33	822,10	1.040,43	113.909,74	35.506,67	86.912,36	122.419,04
119	113.087,64	216,75	823,68	1.040,43	113.087,64	35.723,43	87.736,04	123.459,46
120	112.263,96	215,17	825,25	1.040,43	112.263,96	35.938,60	88.561,29	124.499,89
121	111.438,71	213,59	826,84	1.040,43	111.438,71	36.152,19	89.388,13	125.540,32
122	110.611,87	212,01	828,42	1.040,43	110.611,87	36.364,19	90.216,55	126.580,74
123	109.783,45	210,42	830,01	1.040,43	109.783,45	36.574,61	91.046,56	127.621,17
124	108.953,44	208,83	831,60	1.040,43	108.953,44	36.783,44	91.878,16	128.661,60
125	108.121,84	207,23	833,19	1.040,43	108.121,84	36.990,67	92.711,35	129.702,03
126	107.288,65	205,64	834,79	1.040,43	107.288,65	37.196,31	93.546,14	130.742,45
127	106.453,86	204,04	836,39	1.040,43	106.453,86	37.400,35	94.382,53	131.782,88
128	105.617,47	202,43	837,99	1.040,43	105.617,47	37.602,78	95.220,53	132.823,31
129	104.779,47	200,83	839,60	1.040,43	104.779,47	37.803,61	96.060,13	133.863,74
130	103.939,87	199,22	841,21	1.040,43	103.939,87	38.002,83	96.901,34	134.904,16
131	103.098,66	197,61	842,82	1.040,43	103.098,66	38.200,43	97.744,16	135.944,59
132	102.255,84	195,99	844,44	1.040,43	102.255,84	38.396,42	98.588,60	136.985,02
133	101.411,40	194,37	846,06	1.040,43	101.411,40	38.590,79	99.434,65	138.025,44
134	100.565,35	192,75	847,68	1.040,43	100.565,35	38.783,54	100.282,33	139.065,87
135	99.717,67	191,13	849,30	1.040,43	99.717,67	38.974,67	101.131,63	140.106,30
136	98.868,37	189,50	850,93	1.040,43	98.868,37	39.164,17	101.982,56	141.146,73
137	98.017,44	187,87	852,56	1.040,43	98.017,44	39.352,03	102.835,12	142.187,15
138	97.164,88	186,23	854,19	1.040,43	97.164,88	39.538,27	103.689,31	143.227,58
139	96.310,69	184,60	855,83	1.040,43	96.310,69	39.722,86	104.545,15	144.268,01
140	95.454,85	182,96	857,47	1.040,43	95.454,85	39.905,82	105.402,62	145.308,44
141	94.597,38	181,31	859,12	1.040,43	94.597,38	40.087,13	106.261,73	146.348,86
142	93.738,27	179,67	860,76	1.040,43	93.738,27	40.266,79	107.122,50	147.389,29
143	92.877,50	178,02	862,41	1.040,43	92.877,50	40.444,81	107.984,91	148.429,72
144	92.015,09	176,36	864,07	1.040,43	92.015,09	40.621,17	108.848,97	149.470,15
145	91.151,03	174,71	865,72	1.040,43	91.151,03	40.795,88	109.714,69	150.510,57
146	90.285,31	173,05	867,38	1.040,43	90.285,31	40.968,92	110.582,08	151.551,00
147	89.417,92	171,38	869,04	1.040,43	89.417,92	41.140,31	111.451,12	152.591,43
148	88.548,88	169,72	870,71	1.040,43	88.548,88	41.310,03	112.321,83	153.631,85
149	87.678,17	168,05	872,38	1.040,43	87.678,17	41.478,08	113.194,20	154.672,28
150	86.805,80	166,38	874,05	1.040,43	86.805,80	41.644,46	114.068,25	155.712,71
151	85.931,75	164,70	875,72	1.040,43	85.931,75	41.809,16	114.943,98	156.753,14
152	85.056,02	163,02	877,40	1.040,43	85.056,02	41.972,18	115.821,38	157.793,56
153	84.178,62	161,34	879,08	1.040,43	84.178,62	42.133,52	116.700,47	158.833,99
154	83.299,53	159,66	880,77	1.040,43	83.299,53	42.293,18	117.581,24	159.874,42
155	82.418,76	157,97	882,46	1.040,43	82.418,76	42.451,15	118.463,69	160.914,85
156	81.536,31	156,28	884,15	1.040,43	81.536,31	42.607,43	119.347,84	161.955,27
157	80.652,16	154,58	885,84	1.040,43	80.652,16	42.762,01	120.233,69	162.995,70
158	79.766,31	152,89	887,54	1.040,43	79.766,31	42.914,90	121.121,23	164.036,13
159	78.878,77	151,18	889,24	1.040,43	78.878,77	43.066,08	122.010,47	165.076,56
160	77.989,53	149,48	890,95	1.040,43	77.989,53	43.215,56	122.901,42	166.116,98
161	77.098,58	147,77	892,66	1.040,43	77.098,58	43.363,33	123.794,08	167.157,41
162	76.205,92	146,06	894,37	1.040,43	76.205,92	43.509,40	124.688,44	168.197,84
163	75.311,56	144,35	896,08	1.040,43	75.311,56	43.653,74	125.584,52	169.238,26
164	74.415,48	142,63	897,80	1.040,43	74.415,48	43.796,37	126.482,32	170.278,69
165	73.517,68	140,91	899,52	1.040,43	73.517,68	43.937,28	127.381,84	171.319,12
166	72.618,16	139,18	901,24	1.040,43	72.618,16	44.076,47	128.283,08	172.359,55
167	71.716,92	137,46	902,97	1.040,43	71.716,92	44.213,92	129.186,05	173.399,97
168	70.813,95	135,73	904,70	1.040,43	70.813,95	44.349,65	130.090,75	174.440,40
169	69.909,25	133,99	906,43	1.040,43	69.909,25	44.483,64	130.997,19	175.480,83
170	69.002,81	132,26	908,17	1.040,43	69.002,81	44.615,90	131.905,36	176.521,26
171	68.094,64	130,51	909,91	1.040,43	68.094,64	44.746,41	132.815,27	177.561,68
172	67.184,73	128,77	911,66	1.040,43	67.184,73	44.875,18	133.726,93	178.602,11
173	66.273,07	127,02	913,40	1.040,43	66.273,07	45.002,21	134.640,33	179.642,54
174	65.359,67	125,27	915,15	1.040,43	65.359,67	45.127,48	135.555,48	180.682,97
175	64.444,52	123,52	916,91	1.040,43	64.444,52	45.251,00	136.472,39	181.723,39
176	63.527,61	121,76	918,67	1.040,43	63.527,61	45.372,76	137.391,06	182.763,82
177	62.608,94	120,00	920,43	1.040,43	62.608,94	45.492,76	138.311,49	183.804,25
178	61.688,51	118,24	922,19	1.040,43	61.688,51	45.611,00	139.233,68	184.844,67
179	60.766,32	116,47	923,96	1.040,43	60.766,32	45.727,47	140.157,64	185.885,10
180	59.842,36	114,70	925,73	1.040,43	59.842,36	45.842,16	141.083,37	186.925,53
181	58.916,63	112,92	927,50	1.040,43	58.916,63	45.955,09	142.010,87	187.965,96
182	57.989,13	111,15	929,28	1.040,43	57.989,13	46.066,23	142.940,15	189.006,38
183	57.059,85	109,36	931,06	1.040,43	57.059,85	46.175,60	143.871,21	190.046,81
184	56.128,79	107,58	932,85	1.040,43	56.128,79	46.283,18	144.804,06	191.087,24
185	55.195,94	105,79	934,64	1.040,43	55.195,94	46.388,97	145.738,70	192.127,67
186	54.261,30	104,00	936,43	1.040,43	54.261,30	46.492,97	146.675,12	193.168,09
187	53.324,88	102,21	938,22	1.040,43	53.324,88	46.595,18	147.613,34	194.208,52
188	52.386,66	100,41	940,02	1.040,43	52.386,66	46.695,58	148.553,36	195.248,95
189	51.446,64	98,61	941,82	1.040,43	51.446,64	46.794,19	149.495,18	196.289,37
190	50.504,82	96,80	943,63	1.040,43	50.504,82	46.890,99	150.438,81	197.329,80
191	49.561,19	94,99	945,44	1.040,43	49.561,19	46.985,98	151.384,25	198.370,23
192	48.615,75	93,18	947,25	1.040,43	48.615,75	47.079,16	152.331,49	199.410,66
193	47.668,51	91,36	949,06	1.040,43	47.668,51	47.170,53	153.280,56	200.451,08
194	46.719,44	89,55	950,88	1.040,43	46.719,44	47.260,07	154.231,44	201.491,51
195	45.768,56	87,72	952,70	1.040,43	45.768,56	47.347,80	155.184,14	202.531,94
196	44.815,86	85,90	954,53	1.040,43	44.815,86	47.433,69	156.138,67	203.572,37
197	43.861,33	84,07	956,36	1.040,43	43.861,33	47.517,76	157.095,03	204.612,79
198	42.904,97	82,23	958,19	1.040,43	42.904,97	47.600,00	158.053,22	205.653,22
199	41.946,78	80,40	960,03	1.040,43	41.946,78	47.680,39	159.013,25	206.693,65
200	40.986,75	78,56	961,87	1.040,43	40.986,75	47.758,95	159.975,12	207.734,08
201	40.024,88	76,71	963,71	1.040,43	40.024,88	47.835,67	160.938,84	208.774,50
202	39.061,16	74,87	965,56	1.040,43	39.061,16	47.910,53	161.904,40	209.814,93
203	38.095,60	73,02	967,41	1.040,43	38.095,60	47.983,55	162.871,81	210.855,36
204	37.128,19	71,16	969,26	1.040,43	37.128,19	48.054,71	163.841,07	211.895,78
205	36.158,93	69,30	971,12	1.040,43	36.158,93	48.124,02	164.812,19	212.936,21
206	35.187,81	67,44	972,98	1.040,43	35.187,81	48.191,46	165.785,18	213.976,64
207	34.214,82	65,58	974,85	1.040,43	34.214,82	48.257,04	166.760,03	215.017,07
208	33.239,97	63,71	976,72	1.040,43	33.239,97	48.320,75	167.736,74	216.057,49
209	32.263,26	61,84	978,59	1.040,43	32.263,26	48.382,59	168.715,33	217.097,92
210	31.284,67	59,96	980,47	1.040,43	31.284,67	48.442,55	169.695,80	218.138,35
211	30.304,20	58,08	982,34	1.040,43	30.304,20	48.500,63	170.678,14	219.178,78
212	29.321,86	56,20	984,23	1.040,43	29.321,86	48.556,83	171.662,37	220.219,20
213	28.337,63	54,31	986,11	1.040,43	28.337,63	48.611,15	172.648,48	221.259,63
214	27.351,52	52,42	988,00	1.040,43	27.351,52	48.663,57	173.636,49	222.300,06
215	26.363,51	50,53	989,90	1.040,43	26.363,51	48.714,10	174.626,39	223.340,49
216	25.373,61	48,63	991,79	1.040,43	25.373,61	48.762,73	175.618,18	224.380,91
217	24.381,82	46,73	993,70	1.040,43	24.381,82	48.809,46	176.611,88	225.421,34
218	23.388,12	44,83	995,60	1.040,43	23.388,12	48.854,29	177.607,48	226.461,77
219	22.392,52	42,92	997,51	1.040,43	22.392,52	48.897,21	178.604,98	227.502,19
220	21.395,02	41,01	999,42	1.040,43	21.395,02	48.938,22	179.604,40	228.542,62
221	20.395,60	39,09	1.001,34	1.040,43	20.395,60	48.977,31	180.605,74	229.583,05
222	19.394,26	37,17	1.003,25	1.040,43	19.394,26	49.014,48	181.608,99	230.623,48
223	18.391,01	35,25	1.005,18	1.040,43	18.391,01	49.049,73	182.614,17	231.663,90
224	17.385,83	33,32	1.007,10	1.040,43	17.385,83	49.083,05	183.621,28	232.704,33
225	16.378,72	31,39	1.009,03	1.040,43	16.378,72	49.114,45	184.630,31	233.744,76
226	15.369,69	29,46	1.010,97	1.040,43	15.369,69	49.143,91	185.641,28	234.785,19
227	14.358,72	27,52	1.012,91	1.040,43	14.358,72	49.171,43	186.654,19	235.825,61
228	13.345,81	25,58	1.014,85	1.040,43	13.345,81	49.197,01	187.669,03	236.866,04
229	12.330,97	23,63	1.016,79	1.040,43	12.330,97	49.220,64	188.685,83	237.906,47
230	11.314,17	21,69	1.018,74	1.040,43	11.314,17	49.242,33	189.704,57	238.946,89
231	10.295,43	19,73	1.020,69	1.040,43	10.295,43	49.262,06	190.725,26	239.987,32
232	9.274,74	17,78	1.022,65	1.040,43	9.274,74	49.279,83	191.747,91	241.027,75
233	8.252,09	15,82	1.024,61	1.040,43	8.252,09	49.295,65	192.772,53	242.068,18
234	7.227,47	13,85	1.026,57	1.040,43	7.227,47	49.309,50	193.799,10	243.108,60
235	6.200,90	11,89	1.028,54	1.040,43	6.200,90	49.321,39	194.827,64	244.149,03
236	5.172,36	9,91	1.030,51	1.040,43	5.172,36	49.331,30	195.858,16	245.189,46
237	4.141,84	7,94	1.032,49	1.040,43	4.141,84	49.339,24	196.890,64	246.229,89
238	3.109,36	5,96	1.034,47	1.040,43	3.109,36	49.345,20	197.925,11	247.270,31
239	2.074,89	3,98	1.036,45	1.040,43	2.074,89	49.349,18	198.961,56	248.310,74
240	1.038,44	1,99	1.038,44	1.040,43	1.038,44	49.351,17	200.000,00	249.351,17

CE-Baufinanz Baufinanzierung

3.71/5,00

56.534,71€
Zinsanteil

1.070,56€
Monatsrate

2,61%
Sollzins p.a.

2,63%
Effektivzins p.a.

2/3 aller Kunden erhalten: Nettodarlehensbetrag 200.000,00 €;Kreditrate: 708,33 €;Gesamtbetrag: 127.500,00 €;Anzahl Kreditraten: 180;Laufzeit: 416 Monate;Effektiver Jahreszins: 2,25 %;Gebundener Sollzins: 2,00 %;

Monat	Kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	200.000,00	435,00	635,56	1.070,56	199.364,44	435,00	635,56	1.070,56
2	199.364,44	433,62	636,94	1.070,56	199.364,44	469,87	1.272,49	1.742,36
3	198.727,51	432,23	638,32	1.070,56	198.727,51	902,10	1.910,82	2.812,92
4	198.089,18	430,84	639,71	1.070,56	198.089,18	1.332,94	2.550,53	3.883,47
5	197.449,47	429,45	641,10	1.070,56	197.449,47	1.762,40	3.191,63	4.954,03
6	196.808,37	428,06	642,50	1.070,56	196.808,37	2.190,45	3.834,13	6.024,59
7	196.165,87	426,66	643,90	1.070,56	196.165,87	2.617,12	4.478,03	7.095,14
8	195.521,97	425,26	645,30	1.070,56	195.521,97	3.042,38	5.123,32	8.165,70
9	194.876,68	423,86	646,70	1.070,56	194.876,68	3.466,23	5.770,02	9.236,25
10	194.229,98	422,45	648,11	1.070,56	194.229,98	3.888,68	6.418,13	10.306,81
11	193.581,87	421,04	649,52	1.070,56	193.581,87	4.309,72	7.067,64	11.377,37
12	192.932,36	419,63	650,93	1.070,56	192.932,36	4.729,35	7.718,57	12.447,92
13	192.281,43	418,21	652,34	1.070,56	192.281,43	5.147,56	8.370,92	13.518,48
14	191.629,08	416,79	653,76	1.070,56	191.629,08	5.564,36	9.024,68	14.589,04
15	190.975,32	415,37	655,18	1.070,56	190.975,32	5.979,73	9.679,86	15.659,59
16	190.320,14	413,95	656,61	1.070,56	190.320,14	6.393,67	10.336,47	16.730,15
17	189.663,53	412,52	658,04	1.070,56	189.663,53	6.806,19	10.994,51	17.800,70
18	189.005,49	411,09	659,47	1.070,56	189.005,49	7.217,28	11.653,98	18.871,26
19	188.346,02	409,65	660,90	1.070,56	188.346,02	7.626,93	12.314,88	19.941,82
20	187.685,12	408,22	662,34	1.070,56	187.685,12	8.035,15	12.977,23	21.012,37
21	187.022,77	406,77	663,78	1.070,56	187.022,77	8.441,92	13.641,01	22.082,93
22	186.358,99	405,33	665,23	1.070,56	186.358,99	8.847,25	14.306,23	23.153,48
23	185.693,77	403,88	666,67	1.070,56	185.693,77	9.251,14	14.972,90	24.224,04
24	185.027,10	402,43	668,12	1.070,56	185.027,10	9.653,57	15.641,03	25.294,60
25	184.358,97	400,98	669,58	1.070,56	184.358,97	10.054,55	16.310,60	26.365,15
26	183.689,40	399,52	671,03	1.070,56	183.689,40	10.454,08	16.981,63	27.435,71
27	183.018,37	398,06	672,49	1.070,56	183.018,37	10.852,14	17.654,12	28.506,26
28	182.345,88	396,60	673,95	1.070,56	182.345,88	11.248,74	18.328,08	29.576,82
29	181.671,92	395,14	675,42	1.070,56	181.671,92	11.643,88	19.003,50	30.647,38
30	180.996,50	393,67	676,89	1.070,56	180.996,50	12.037,55	19.680,39	31.717,93
31	180.319,61	392,20	678,36	1.070,56	180.319,61	12.429,74	20.358,75	32.788,49
32	179.641,25	390,72	679,84	1.070,56	179.641,25	12.820,46	21.038,58	33.859,05
33	178.961,42	389,24	681,32	1.070,56	178.961,42	13.209,70	21.719,90	34.929,60
34	178.280,10	387,76	682,80	1.070,56	178.280,10	13.597,46	22.402,70	36.000,16
35	177.597,30	386,27	684,28	1.070,56	177.597,30	13.983,74	23.086,98	37.070,71
36	176.913,02	384,79	685,77	1.070,56	176.913,02	14.368,52	23.772,75	38.141,27
37	176.227,25	383,29	687,26	1.070,56	176.227,25	14.751,82	24.460,01	39.211,83
38	175.539,99	381,80	688,76	1.070,56	175.539,99	15.133,62	25.148,77	40.282,38
39	174.851,23	380,30	690,25	1.070,56	174.851,23	15.513,92	25.839,02	41.352,94
40	174.160,98	378,80	691,76	1.070,56	174.160,98	15.892,72	26.530,78	42.423,49
41	173.469,22	377,30	693,26	1.070,56	173.469,22	16.270,01	27.224,04	43.494,05
42	172.775,96	375,79	694,77	1.070,56	172.775,96	16.645,80	27.918,81	44.564,61
43	172.081,19	374,28	696,28	1.070,56	172.081,19	17.020,08	28.615,09	45.635,16
44	171.384,91	372,76	697,79	1.070,56	171.384,91	17.392,84	29.312,88	46.705,72
45	170.687,12	371,24	699,31	1.070,56	170.687,12	17.764,08	30.012,19	47.776,27
46	169.987,81	369,72	700,83	1.070,56	169.987,81	18.133,81	30.713,02	48.846,83
47	169.286,98	368,20	702,36	1.070,56	169.286,98	18.502,01	31.415,38	49.917,39
48	168.584,62	366,67	703,88	1.070,56	168.584,62	18.868,68	32.119,27	50.987,94
49	167.880,73	365,14	705,42	1.070,56	167.880,73	19.233,82	32.824,68	52.058,50
50	167.175,32	363,61	706,95	1.070,56	167.175,32	19.597,42	33.531,63	53.129,06
51	166.468,37	362,07	708,49	1.070,56	166.468,37	19.959,49	34.240,12	54.199,61
52	165.759,88	360,53	710,03	1.070,56	165.759,88	20.320,02	34.950,15	55.270,17
53	165.049,85	358,98	711,57	1.070,56	165.049,85	20.679,00	35.661,72	56.340,72
54	164.338,28	357,44	713,12	1.070,56	164.338,28	21.036,44	36.374,84	57.411,28
55	163.625,16	355,88	714,67	1.070,56	163.625,16	21.392,33	37.089,51	58.481,84
56	162.910,49	354,33	716,23	1.070,56	162.910,49	21.746,66	37.805,74	59.552,39
57	162.194,26	352,77	717,78	1.070,56	162.194,26	22.099,43	38.523,52	60.622,95
58	161.476,48	351,21	719,34	1.070,56	161.476,48	22.450,64	39.242,86	61.693,50
59	160.757,14	349,65	720,91	1.070,56	160.757,14	22.800,29	39.963,77	62.764,06
60	160.036,23	348,08	722,48	1.070,56	160.036,23	23.148,36	40.686,25	63.834,62
61	159.313,75	346,51	724,05	1.070,56	159.313,75	23.494,87	41.410,30	64.905,17
62	158.589,70	344,93	725,62	1.070,56	158.589,70	23.839,80	42.135,92	65.975,73
63	157.864,08	343,35	727,20	1.070,56	157.864,08	24.183,16	42.863,13	67.046,28
64	157.136,87	341,77	728,78	1.070,56	157.136,87	24.524,93	43.591,91	68.116,84
65	156.408,09	340,19	730,37	1.070,56	156.408,09	24.865,12	44.322,28	69.187,40
66	155.677,72	338,60	731,96	1.070,56	155.677,72	25.203,72	45.054,23	70.257,95
67	154.945,77	337,01	733,55	1.070,56	154.945,77	25.540,73	45.787,78	71.328,51
68	154.212,22	335,41	735,14	1.070,56	154.212,22	25.876,14	46.522,93	72.399,06
69	153.477,07	333,81	736,74	1.070,56	153.477,07	26.209,95	47.259,67	73.469,62
70	152.740,33	332,21	738,35	1.070,56	152.740,33	26.542,16	47.998,02	74.540,18
71	152.001,98	330,60	739,95	1.070,56	152.001,98	26.872,76	48.737,97	75.610,73
72	151.262,03	328,99	741,56	1.070,56	151.262,03	27.201,76	49.479,53	76.681,29
73	150.520,47	327,38	743,17	1.070,56	150.520,47	27.529,14	50.222,70	77.751,85
74	149.777,30	325,77	744,79	1.070,56	149.777,30	27.854,91	50.967,49	78.822,40
75	149.032,51	324,15	746,41	1.070,56	149.032,51	28.179,05	51.713,91	79.892,96
76	148.286,09	322,52	748,03	1.070,56	148.286,09	28.501,57	52.461,94	80.963,51
77	147.538,06	320,90	749,66	1.070,56	147.538,06	28.822,47	53.211,60	82.034,07
78	146.788,40	319,26	751,29	1.070,56	146.788,40	29.141,73	53.962,89	83.104,63
79	146.037,11	317,63	752,93	1.070,56	146.037,11	29.459,37	54.715,82	84.175,18
80	145.284,18	315,99	754,56	1.070,56	145.284,18	29.775,36	55.470,38	85.245,74
81	144.529,62	314,35	756,20	1.070,56	144.529,62	30.089,71	56.226,58	86.316,29
82	143.773,42	312,71	757,85	1.070,56	143.773,42	30.402,42	56.984,43	87.386,85
83	143.015,57	311,06	759,50	1.070,56	143.015,57	30.713,48	57.743,93	88.457,41
84	142.256,07	309,41	761,15	1.070,56	142.256,07	31.022,88	58.505,08	89.527,96
85	141.494,92	307,75	762,80	1.070,56	141.494,92	31.330,63	59.267,88	90.598,52
86	140.732,12	306,09	764,46	1.070,56	140.732,12	31.636,73	60.032,35	91.669,07
87	139.967,65	304,43	766,13	1.070,56	139.967,65	31.941,16	60.798,47	92.739,63
88	139.201,53	302,76	767,79	1.070,56	139.201,53	32.243,92	61.566,27	93.810,19
89	138.433,73	301,09	769,46	1.070,56	138.433,73	32.545,01	62.335,73	94.880,74
90	137.664,27	299,42	771,14	1.070,56	137.664,27	32.844,43	63.106,87	95.951,30
91	136.893,13	297,74	772,81	1.070,56	136.893,13	33.142,18	63.879,68	97.021,86
92	136.120,32	296,06	774,49	1.070,56	136.120,32	33.438,24	64.654,17	98.092,41
93	135.345,83	294,38	776,18	1.070,56	135.345,83	33.732,61	65.430,35	99.162,97
94	134.569,65	292,69	777,87	1.070,56	134.569,65	34.025,30	66.208,22	100.233,52
95	133.791,78	291,00	779,56	1.070,56	133.791,78	34.316,30	66.987,78	101.304,08
96	133.012,22	289,30	781,25	1.070,56	133.012,22	34.605,60	67.769,03	102.374,64
97	132.230,97	287,60	782,95	1.070,56	132.230,97	34.893,20	68.551,99	103.445,19
98	131.448,01	285,90	784,66	1.070,56	131.448,01	35.179,10	69.336,64	104.515,75
99	130.663,36	284,19	786,36	1.070,56	130.663,36	35.463,30	70.123,01	105.586,30
100	129.876,99	282,48	788,07	1.070,56	129.876,99	35.745,78	70.911,08	106.656,86
101	129.088,92	280,77	789,79	1.070,56	129.088,92	36.026,55	71.700,87	107.727,42
102	128.299,13	279,05	791,51	1.070,56	128.299,13	36.305,60	72.492,37	108.797,97
103	127.507,63	277,33	793,23	1.070,56	127.507,63	36.582,93	73.285,60	109.868,53
104	126.714,40	275,60	794,95	1.070,56	126.714,40	36.858,53	74.080,55	110.939,08
105	125.919,45	273,87	796,68	1.070,56	125.919,45	37.132,41	74.877,23	112.009,64
106	125.122,77	272,14	798,41	1.070,56	125.122,77	37.404,55	75.675,65	113.080,20
107	124.324,35	270,41	800,15	1.070,56	124.324,35	37.674,95	76.475,80	114.150,75
108	123.524,20	268,67	801,89	1.070,56	123.524,20	37.943,62	77.277,69	115.221,31
109	122.722,31	266,92	803,64	1.070,56	122.722,31	38.210,54	78.081,33	116.291,87
110	121.918,67	265,17	805,38	1.070,56	121.918,67	38.475,71	78.886,71	117.362,42
111	121.113,29	263,42	807,13	1.070,56	121.113,29	38.739,13	79.693,84	118.432,98
112	120.306,16	261,67	808,89	1.070,56	120.306,16	39.000,80	80.502,73	119.503,53
113	119.497,27	259,91	810,65	1.070,56	119.497,27	39.260,71	81.313,38	120.574,09
114	118.686,62	258,14	812,41	1.070,56	118.686,62	39.518,85	82.125,80	121.644,65
115	117.874,20	256,38	814,18	1.070,56	117.874,20	39.775,23	82.939,98	122.715,20
116	117.060,02	254,61	815,95	1.070,56	117.060,02	40.029,83	83.755,93	123.785,76
117	116.244,07	252,83	817,73	1.070,56	116.244,07	40.282,66	84.573,65	124.856,31
118	115.426,35	251,05	819,50	1.070,56	115.426,35	40.533,72	85.393,15	125.926,87
119	114.606,85	249,27	821,29	1.070,56	114.606,85	40.782,99	86.214,44	126.997,43
120	113.785,56	247,48	823,07	1.070,56	113.785,56	41.030,47	87.037,51	128.067,98
121	112.962,49	245,69	824,86	1.070,56	112.962,49	41.276,16	87.862,38	129.138,54
122	112.137,62	243,90	826,66	1.070,56	112.137,62	41.520,06	88.689,03	130.209,09
123	111.310,97	242,10	828,45	1.070,56	111.310,97	41.762,16	89.517,49	131.279,65
124	110.482,51	240,30	830,26	1.070,56	110.482,51	42.002,46	90.347,74	132.350,21
125	109.652,26	238,49	832,06	1.070,56	109.652,26	42.240,96	91.179,81	133.420,76
126	108.820,19	236,68	833,87	1.070,56	108.820,19	42.477,64	92.013,68	134.491,32
127	107.986,32	234,87	835,69	1.070,56	107.986,32	42.712,51	92.849,36	135.561,88
128	107.150,64	233,05	837,50	1.070,56	107.150,64	42.945,56	93.686,87	136.632,43
129	106.313,13	231,23	839,33	1.070,56	106.313,13	43.176,79	94.526,19	137.702,99
130	105.473,81	229,41	841,15	1.070,56	105.473,81	43.406,20	95.367,34	138.773,54
131	104.632,66	227,58	842,98	1.070,56	104.632,66	43.633,78	96.210,32	139.844,10
132	103.789,68	225,74	844,81	1.070,56	103.789,68	43.859,52	97.055,14	140.914,66
133	102.944,86	223,91	846,65	1.070,56	102.944,86	44.083,42	97.901,79	141.985,21
134	102.098,21	222,06	848,49	1.070,56	102.098,21	44.305,49	98.750,28	143.055,77
135	101.249,72	220,22	850,34	1.070,56	101.249,72	44.525,70	99.600,62	144.126,32
136	100.399,38	218,37	852,19	1.070,56	100.399,38	44.744,07	100.452,81	145.196,88
137	99.547,19	216,52	854,04	1.070,56	99.547,19	44.960,59	101.306,85	146.267,44
138	98.693,15	214,66	855,90	1.070,56	98.693,15	45.175,25	102.162,75	147.337,99
139	97.837,25	212,80	857,76	1.070,56	97.837,25	45.388,04	103.020,51	148.408,55
140	96.979,49	210,93	859,63	1.070,56	96.979,49	45.598,97	103.880,13	149.479,10
141	96.119,87	209,06	861,50	1.070,56	96.119,87	45.808,03	104.741,63	150.549,66
142	95.258,37	207,19	863,37	1.070,56	95.258,37	46.015,22	105.605,00	151.620,22
143	94.395,00	205,31	865,25	1.070,56	94.395,00	46.220,53	106.470,24	152.690,77
144	93.529,76	203,43	867,13	1.070,56	93.529,76	46.423,96	107.337,37	153.761,33
145	92.662,63	201,54	869,01	1.070,56	92.662,63	46.625,50	108.206,39	154.831,88
146	91.793,61	199,65	870,90	1.070,56	91.793,61	46.825,15	109.077,29	155.902,44
147	90.922,71	197,76	872,80	1.070,56	90.922,71	47.022,91	109.950,09	156.973,00
148	90.049,91	195,86	874,70	1.070,56	90.049,91	47.218,76	110.824,79	158.043,55
149	89.175,21	193,96	876,60	1.070,56	89.175,21	47.412,72	111.701,39	159.114,11
150	88.298,61	192,05	878,51	1.070,56	88.298,61	47.604,77	112.579,90	160.184,67
151	87.420,10	190,14	880,42	1.070,56	87.420,10	47.794,91	113.460,31	161.255,22
152	86.539,69	188,22	882,33	1.070,56	86.539,69	47.983,13	114.342,64	162.325,78
153	85.657,36	186,30	884,25	1.070,56	85.657,36	48.169,44	115.226,90	163.396,33
154	84.773,10	184,38	886,17	1.070,56	84.773,10	48.353,82	116.113,07	164.466,89
155	83.886,93	182,45	888,10	1.070,56	83.886,93	48.536,27	117.001,17	165.537,45
156	82.998,83	180,52	890,03	1.070,56	82.998,83	48.716,80	117.891,21	166.608,00
157	82.108,79	178,59	891,97	1.070,56	82.108,79	48.895,38	118.783,18	167.678,56
158	81.216,82	176,65	893,91	1.070,56	81.216,82	49.072,03	119.677,09	168.749,11
159	80.322,91	174,70	895,85	1.070,56	80.322,91	49.246,73	120.572,94	169.819,67
160	79.427,06	172,75	897,80	1.070,56	79.427,06	49.419,48	121.470,74	170.890,23
161	78.529,26	170,80	899,75	1.070,56	78.529,26	49.590,29	122.370,50	171.960,78
162	77.629,50	168,84	901,71	1.070,56	77.629,50	49.759,13	123.272,21	173.031,34
163	76.727,79	166,88	903,67	1.070,56	76.727,79	49.926,01	124.175,88	174.101,89
164	75.824,12	164,92	905,64	1.070,56	75.824,12	50.090,93	125.081,52	175.172,45
165	74.918,48	162,95	907,61	1.070,56	74.918,48	50.253,88	125.989,13	176.243,01
166	74.010,87	160,97	909,58	1.070,56	74.010,87	50.414,85	126.898,71	177.313,56
167	73.101,29	159,00	911,56	1.070,56	73.101,29	50.573,85	127.810,27	178.384,12
168	72.189,73	157,01	913,54	1.070,56	72.189,73	50.730,86	128.723,82	179.454,68
169	71.276,18	155,03	915,53	1.070,56	71.276,18	50.885,89	129.639,35	180.525,23
170	70.360,65	153,03	917,52	1.070,56	70.360,65	51.038,92	130.556,87	181.595,79
171	69.443,13	151,04	919,52	1.070,56	69.443,13	51.189,96	131.476,38	182.666,34
172	68.523,62	149,04	921,52	1.070,56	68.523,62	51.339,00	132.397,90	183.736,90
173	67.602,10	147,03	923,52	1.070,56	67.602,10	51.486,03	133.321,42	184.807,46
174	66.678,58	145,03	925,53	1.070,56	66.678,58	51.631,06	134.246,95	185.878,01
175	65.753,05	143,01	927,54	1.070,56	65.753,05	51.774,07	135.174,50	186.948,57
176	64.825,50	141,00	929,56	1.070,56	64.825,50	51.915,07	136.104,06	188.019,12
177	63.895,94	138,97	931,58	1.070,56	63.895,94	52.054,04	137.035,64	189.089,68
178	62.964,36	136,95	933,61	1.070,56	62.964,36	52.190,99	137.969,25	190.160,24
179	62.030,75	134,92	935,64	1.070,56	62.030,75	52.325,90	138.904,89	191.230,79
180	61.095,11	132,88	937,67	1.070,56	61.095,11	52.458,79	139.842,56	192.301,35
181	60.157,44	130,84	939,71	1.070,56	60.157,44	52.589,63	140.782,28	193.371,90
182	59.217,72	128,80	941,76	1.070,56	59.217,72	52.718,43	141.724,03	194.442,46
183	58.275,97	126,75	943,81	1.070,56	58.275,97	52.845,18	142.667,84	195.513,02
184	57.332,16	124,70	945,86	1.070,56	57.332,16	52.969,88	143.613,70	196.583,57
185	56.386,30	122,64	947,92	1.070,56	56.386,30	53.092,52	144.561,61	197.654,13
186	55.438,39	120,58	949,98	1.070,56	55.438,39	53.213,09	145.511,59	198.724,69
187	54.488,41	118,51	952,04	1.070,56	54.488,41	53.331,61	146.463,64	199.795,24
188	53.536,36	116,44	954,11	1.070,56	53.536,36	53.448,05	147.417,75	200.865,80
189	52.582,25	114,37	956,19	1.070,56	52.582,25	53.562,41	148.373,94	201.936,35
190	51.626,06	112,29	958,27	1.070,56	51.626,06	53.674,70	149.332,21	203.006,91
191	50.667,79	110,20	960,35	1.070,56	50.667,79	53.784,90	150.292,56	204.077,47
192	49.707,44	108,11	962,44	1.070,56	49.707,44	53.893,02	151.255,00	205.148,02
193	48.745,00	106,02	964,54	1.070,56	48.745,00	53.999,04	152.219,54	206.218,58
194	47.780,46	103,92	966,63	1.070,56	47.780,46	54.102,96	153.186,17	207.289,13
195	46.813,83	101,82	968,74	1.070,56	46.813,83	54.204,78	154.154,91	208.359,69
196	45.845,09	99,71	970,84	1.070,56	45.845,09	54.304,49	155.125,75	209.430,25
197	44.874,25	97,60	972,95	1.070,56	44.874,25	54.402,09	156.098,71	210.500,80
198	43.901,29	95,49	975,07	1.070,56	43.901,29	54.497,58	157.073,78	211.571,36
199	42.926,22	93,36	977,19	1.070,56	42.926,22	54.590,94	158.050,97	212.641,91
200	41.949,03	91,24	979,32	1.070,56	41.949,03	54.682,18	159.030,29	213.712,47
201	40.969,71	89,11	981,45	1.070,56	40.969,71	54.771,29	160.011,73	214.783,03
202	39.988,27	86,97	983,58	1.070,56	39.988,27	54.858,27	160.995,32	215.853,58
203	39.004,68	84,84	985,72	1.070,56	39.004,68	54.943,10	161.981,04	216.924,14
204	38.018,96	82,69	987,86	1.070,56	38.018,96	55.025,79	162.968,90	217.994,69
205	37.031,10	80,54	990,01	1.070,56	37.031,10	55.106,34	163.958,92	219.065,25
206	36.041,08	78,39	992,17	1.070,56	36.041,08	55.184,73	164.951,08	220.135,81
207	35.048,92	76,23	994,32	1.070,56	35.048,92	55.260,96	165.945,41	221.206,36
208	34.054,59	74,07	996,49	1.070,56	34.054,59	55.335,03	166.941,89	222.276,92
209	33.058,11	71,90	998,65	1.070,56	33.058,11	55.406,93	167.940,55	223.347,48
210	32.059,45	69,73	1.000,83	1.070,56	32.059,45	55.476,66	168.941,38	224.418,03
211	31.058,62	67,55	1.003,00	1.070,56	31.058,62	55.544,21	169.944,38	225.488,59
212	30.055,62	65,37	1.005,19	1.070,56	30.055,62	55.609,58	170.949,56	226.559,14
213	29.050,44	63,18	1.007,37	1.070,56	29.050,44	55.672,76	171.956,94	227.629,70
214	28.043,06	60,99	1.009,56	1.070,56	28.043,06	55.733,76	172.966,50	228.700,26
215	27.033,50	58,80	1.011,76	1.070,56	27.033,50	55.792,56	173.978,26	229.770,81
216	26.021,74	56,60	1.013,96	1.070,56	26.021,74	55.849,15	174.992,21	230.841,37
217	25.007,79	54,39	1.016,16	1.070,56	25.007,79	55.903,55	176.008,38	231.911,92
218	23.991,62	52,18	1.018,37	1.070,56	23.991,62	55.955,73	177.026,75	232.982,48
219	22.973,25	49,97	1.020,59	1.070,56	22.973,25	56.005,69	178.047,34	234.053,04
220	21.952,66	47,75	1.022,81	1.070,56	21.952,66	56.053,44	179.070,15	235.123,59
221	20.929,85	45,52	1.025,03	1.070,56	20.929,85	56.098,96	180.095,19	236.194,15
222	19.904,81	43,29	1.027,26	1.070,56	19.904,81	56.142,26	181.122,45	237.264,70
223	18.877,55	41,06	1.029,50	1.070,56	18.877,55	56.183,31	182.151,95	238.335,26
224	17.848,05	38,82	1.031,74	1.070,56	17.848,05	56.222,13	183.183,68	239.405,82
225	16.816,32	36,58	1.033,98	1.070,56	16.816,32	56.258,71	184.217,66	240.476,37
226	15.782,34	34,33	1.036,23	1.070,56	15.782,34	56.293,04	185.253,89	241.546,93
227	14.746,11	32,07	1.038,48	1.070,56	14.746,11	56.325,11	186.292,38	242.617,49
228	13.707,62	29,81	1.040,74	1.070,56	13.707,62	56.354,92	187.333,12	243.688,04
229	12.666,88	27,55	1.043,01	1.070,56	12.666,88	56.382,47	188.376,12	244.758,60
230	11.623,88	25,28	1.045,27	1.070,56	11.623,88	56.407,76	189.421,40	245.829,15
231	10.578,60	23,01	1.047,55	1.070,56	10.578,60	56.430,76	190.468,95	246.899,71
232	9.531,05	20,73	1.049,83	1.070,56	9.531,05	56.451,49	191.518,77	247.970,27
233	8.481,23	18,45	1.052,11	1.070,56	8.481,23	56.469,94	192.570,88	249.040,82
234	7.429,12	16,16	1.054,40	1.070,56	7.429,12	56.486,10	193.625,28	250.111,38
235	6.374,72	13,87	1.056,69	1.070,56	6.374,72	56.499,96	194.681,97	251.181,93
236	5.318,03	11,57	1.058,99	1.070,56	5.318,03	56.511,53	195.740,96	252.252,49
237	4.259,04	9,26	1.061,29	1.070,56	4.259,04	56.520,79	196.802,25	253.323,05
238	3.197,75	6,96	1.063,60	1.070,56	3.197,75	56.527,75	197.865,85	254.393,60
239	2.134,15	4,64	1.065,91	1.070,56	2.134,15	56.532,39	198.931,77	255.464,16
240	1.068,23	2,32	1.068,23	1.070,56	1.068,23	56.534,71	200.000,00	256.534,71

Dr. Klein Baufinanzierung

3.97/5,00

58.643,58€
Zinsanteil

1.079,40€
Monatsrate

2,70%
Sollzins p.a.

2,76%
Effektivzins p.a.

2/3 aller Kunden erhalten: Nettodarlehensbetrag 190.000,00 €;Kreditrate: 650,75 €;Gesamtbetrag: 39.045,00 €;Anzahl Kreditraten: 60;Laufzeit: 60 Monate;Effektiver Jahreszins: 2,18 %;Gebundener Sollzins: 2,11 %;

Monat	Kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	200.000,00	450,00	629,40	1.079,40	199.370,60	450,00	629,40	1.079,40
2	199.370,60	448,58	630,82	1.079,40	199.370,60	486,08	1.260,22	1.746,30
3	198.739,78	447,16	632,24	1.079,40	198.739,78	933,25	1.892,45	2.825,70
4	198.107,55	445,74	633,66	1.079,40	198.107,55	1.378,99	2.526,11	3.905,10
5	197.473,89	444,32	635,08	1.079,40	197.473,89	1.823,31	3.161,20	4.984,50
6	196.838,80	442,89	636,51	1.079,40	196.838,80	2.266,19	3.797,71	6.063,90
7	196.202,29	441,46	637,95	1.079,40	196.202,29	2.707,65	4.435,65	7.143,30
8	195.564,35	440,02	639,38	1.079,40	195.564,35	3.147,67	5.075,03	8.222,70
9	194.924,97	438,58	640,82	1.079,40	194.924,97	3.586,25	5.715,85	9.302,10
10	194.284,15	437,14	642,26	1.079,40	194.284,15	4.023,39	6.358,11	10.381,50
11	193.641,89	435,69	643,71	1.079,40	193.641,89	4.459,08	7.001,82	11.460,90
12	192.998,18	434,25	645,15	1.079,40	192.998,18	4.893,33	7.646,97	12.540,30
13	192.353,03	432,79	646,61	1.079,40	192.353,03	5.326,12	8.293,58	13.619,70
14	191.706,42	431,34	648,06	1.079,40	191.706,42	5.757,46	8.941,64	14.699,10
15	191.058,36	429,88	649,52	1.079,40	191.058,36	6.187,34	9.591,16	15.778,50
16	190.408,84	428,42	650,98	1.079,40	190.408,84	6.615,76	10.242,14	16.857,91
17	189.757,86	426,96	652,45	1.079,40	189.757,86	7.042,72	10.894,59	17.937,31
18	189.105,41	425,49	653,91	1.079,40	189.105,41	7.468,21	11.548,50	19.016,71
19	188.451,50	424,02	655,38	1.079,40	188.451,50	7.892,22	12.203,88	20.096,11
20	187.796,12	422,54	656,86	1.079,40	187.796,12	8.314,76	12.860,74	21.175,51
21	187.139,26	421,06	658,34	1.079,40	187.139,26	8.735,83	13.519,08	22.254,91
22	186.480,92	419,58	659,82	1.079,40	186.480,92	9.155,41	14.178,90	23.334,31
23	185.821,10	418,10	661,30	1.079,40	185.821,10	9.573,51	14.840,20	24.413,71
24	185.159,80	416,61	662,79	1.079,40	185.159,80	9.990,12	15.502,99	25.493,11
25	184.497,01	415,12	664,28	1.079,40	184.497,01	10.405,23	16.167,27	26.572,51
26	183.832,73	413,62	665,78	1.079,40	183.832,73	10.818,86	16.833,05	27.651,91
27	183.166,95	412,13	667,27	1.079,40	183.166,95	11.230,98	17.500,32	28.731,31
28	182.499,68	410,62	668,78	1.079,40	182.499,68	11.641,61	18.169,10	29.810,71
29	181.830,90	409,12	670,28	1.079,40	181.830,90	12.050,73	18.839,38	30.890,11
30	181.160,62	407,61	671,79	1.079,40	181.160,62	12.458,34	19.511,17	31.969,51
31	180.488,83	406,10	673,30	1.079,40	180.488,83	12.864,44	20.184,47	33.048,91
32	179.815,53	404,58	674,82	1.079,40	179.815,53	13.269,02	20.859,29	34.128,31
33	179.140,71	403,07	676,33	1.079,40	179.140,71	13.672,09	21.535,62	35.207,71
34	178.464,38	401,54	677,86	1.079,40	178.464,38	14.073,64	22.213,48	36.287,11
35	177.786,52	400,02	679,38	1.079,40	177.786,52	14.473,66	22.892,86	37.366,51
36	177.107,14	398,49	680,91	1.079,40	177.107,14	14.872,15	23.573,77	38.445,91
37	176.426,23	396,96	682,44	1.079,40	176.426,23	15.269,11	24.256,21	39.525,31
38	175.743,79	395,42	683,98	1.079,40	175.743,79	15.664,53	24.940,18	40.604,71
39	175.059,82	393,88	685,52	1.079,40	175.059,82	16.058,41	25.625,70	41.684,11
40	174.374,30	392,34	687,06	1.079,40	174.374,30	16.450,76	26.312,76	42.763,51
41	173.687,24	390,80	688,60	1.079,40	173.687,24	16.841,55	27.001,36	43.842,91
42	172.998,64	389,25	690,15	1.079,40	172.998,64	17.230,80	27.691,52	44.922,31
43	172.308,48	387,69	691,71	1.079,40	172.308,48	17.618,49	28.383,22	46.001,71
44	171.616,78	386,14	693,26	1.079,40	171.616,78	18.004,63	29.076,48	47.081,11
45	170.923,52	384,58	694,82	1.079,40	170.923,52	18.389,21	29.771,31	48.160,51
46	170.228,69	383,01	696,39	1.079,40	170.228,69	18.772,22	30.467,69	49.239,91
47	169.532,31	381,45	697,95	1.079,40	169.532,31	19.153,67	31.165,64	50.319,32
48	168.834,36	379,88	699,52	1.079,40	168.834,36	19.533,55	31.865,17	51.398,72
49	168.134,83	378,30	701,10	1.079,40	168.134,83	19.911,85	32.566,26	52.478,12
50	167.433,74	376,73	702,67	1.079,40	167.433,74	20.288,58	33.268,94	53.557,52
51	166.731,06	375,14	704,26	1.079,40	166.731,06	20.663,72	33.973,19	54.636,92
52	166.026,81	373,56	705,84	1.079,40	166.026,81	21.037,28	34.679,03	55.716,32
53	165.320,97	371,97	707,43	1.079,40	165.320,97	21.409,25	35.386,46	56.795,72
54	164.613,54	370,38	709,02	1.079,40	164.613,54	21.779,64	36.095,48	57.875,12
55	163.904,52	368,79	710,62	1.079,40	163.904,52	22.148,42	36.806,10	58.954,52
56	163.193,90	367,19	712,21	1.079,40	163.193,90	22.515,61	37.518,31	60.033,92
57	162.481,69	365,58	713,82	1.079,40	162.481,69	22.881,19	38.232,13	61.113,32
58	161.767,87	363,98	715,42	1.079,40	161.767,87	23.245,17	38.947,55	62.192,72
59	161.052,45	362,37	717,03	1.079,40	161.052,45	23.607,54	39.664,58	63.272,12
60	160.335,42	360,75	718,65	1.079,40	160.335,42	23.968,29	40.383,23	64.351,52
61	159.616,77	359,14	720,26	1.079,40	159.616,77	24.327,43	41.103,49	65.430,92
62	158.896,51	357,52	721,88	1.079,40	158.896,51	24.684,95	41.825,37	66.510,32
63	158.174,63	355,89	723,51	1.079,40	158.174,63	25.040,84	42.548,88	67.589,72
64	157.451,12	354,27	725,14	1.079,40	157.451,12	25.395,10	43.274,02	68.669,12
65	156.725,98	352,63	726,77	1.079,40	156.725,98	25.747,74	44.000,78	69.748,52
66	155.999,22	351,00	728,40	1.079,40	155.999,22	26.098,74	44.729,19	70.827,92
67	155.270,81	349,36	730,04	1.079,40	155.270,81	26.448,09	45.459,23	71.907,32
68	154.540,77	347,72	731,68	1.079,40	154.540,77	26.795,81	46.190,91	72.986,72
69	153.809,09	346,07	733,33	1.079,40	153.809,09	27.141,88	46.924,24	74.066,12
70	153.075,76	344,42	734,98	1.079,40	153.075,76	27.486,30	47.659,22	75.145,52
71	152.340,78	342,77	736,63	1.079,40	152.340,78	27.829,07	48.395,85	76.224,92
72	151.604,15	341,11	738,29	1.079,40	151.604,15	28.170,18	49.134,15	77.304,32
73	150.865,85	339,45	739,95	1.079,40	150.865,85	28.509,63	49.874,10	78.383,72
74	150.125,90	337,78	741,62	1.079,40	150.125,90	28.847,41	50.615,71	79.463,12
75	149.384,29	336,11	743,29	1.079,40	149.384,29	29.183,52	51.359,00	80.542,52
76	148.641,00	334,44	744,96	1.079,40	148.641,00	29.517,97	52.103,96	81.621,92
77	147.896,04	332,77	746,63	1.079,40	147.896,04	29.850,73	52.850,59	82.701,33
78	147.149,41	331,09	748,31	1.079,40	147.149,41	30.181,82	53.598,91	83.780,73
79	146.401,09	329,40	750,00	1.079,40	146.401,09	30.511,22	54.348,90	84.860,13
80	145.651,10	327,71	751,69	1.079,40	145.651,10	30.838,94	55.100,59	85.939,53
81	144.899,41	326,02	753,38	1.079,40	144.899,41	31.164,96	55.853,97	87.018,93
82	144.146,03	324,33	755,07	1.079,40	144.146,03	31.489,29	56.609,04	88.098,33
83	143.390,96	322,63	756,77	1.079,40	143.390,96	31.811,92	57.365,81	89.177,73
84	142.634,19	320,93	758,47	1.079,40	142.634,19	32.132,85	58.124,28	90.257,13
85	141.875,72	319,22	760,18	1.079,40	141.875,72	32.452,07	58.884,46	91.336,53
86	141.115,54	317,51	761,89	1.079,40	141.115,54	32.769,58	59.646,35	92.415,93
87	140.353,65	315,80	763,60	1.079,40	140.353,65	33.085,37	60.409,96	93.495,33
88	139.590,04	314,08	765,32	1.079,40	139.590,04	33.399,45	61.175,28	94.574,73
89	138.824,72	312,36	767,04	1.079,40	138.824,72	33.711,80	61.942,32	95.654,13
90	138.057,68	310,63	768,77	1.079,40	138.057,68	34.022,43	62.711,10	96.733,53
91	137.288,90	308,90	770,50	1.079,40	137.288,90	34.331,33	63.481,60	97.812,93
92	136.518,40	307,17	772,23	1.079,40	136.518,40	34.638,50	64.253,83	98.892,33
93	135.746,17	305,43	773,97	1.079,40	135.746,17	34.943,93	65.027,80	99.971,73
94	134.972,20	303,69	775,71	1.079,40	134.972,20	35.247,62	65.803,51	101.051,13
95	134.196,49	301,94	777,46	1.079,40	134.196,49	35.549,56	66.580,97	102.130,53
96	133.419,03	300,19	779,21	1.079,40	133.419,03	35.849,75	67.360,18	103.209,93
97	132.639,82	298,44	780,96	1.079,40	132.639,82	36.148,19	68.141,14	104.289,33
98	131.858,86	296,68	782,72	1.079,40	131.858,86	36.444,87	68.923,86	105.368,73
99	131.076,14	294,92	784,48	1.079,40	131.076,14	36.739,80	69.708,34	106.448,13
100	130.291,66	293,16	786,24	1.079,40	130.291,66	37.032,95	70.494,58	107.527,53
101	129.505,42	291,39	788,01	1.079,40	129.505,42	37.324,34	71.282,59	108.606,93
102	128.717,41	289,61	789,79	1.079,40	128.717,41	37.613,95	72.072,38	109.686,33
103	127.927,62	287,84	791,56	1.079,40	127.927,62	37.901,79	72.863,94	110.765,73
104	127.136,06	286,06	793,34	1.079,40	127.136,06	38.187,85	73.657,29	111.845,13
105	126.342,71	284,27	795,13	1.079,40	126.342,71	38.472,12	74.452,42	112.924,53
106	125.547,58	282,48	796,92	1.079,40	125.547,58	38.754,60	75.249,34	114.003,93
107	124.750,66	280,69	798,71	1.079,40	124.750,66	39.035,29	76.048,05	115.083,33
108	123.951,95	278,89	800,51	1.079,40	123.951,95	39.314,18	76.848,56	116.162,74
109	123.151,44	277,09	802,31	1.079,40	123.151,44	39.591,27	77.650,86	117.242,14
110	122.349,14	275,29	804,11	1.079,40	122.349,14	39.866,56	78.454,98	118.321,54
111	121.545,02	273,48	805,92	1.079,40	121.545,02	40.140,03	79.260,90	119.400,94
112	120.739,10	271,66	807,74	1.079,40	120.739,10	40.411,70	80.068,64	120.480,34
113	119.931,36	269,85	809,55	1.079,40	119.931,36	40.681,54	80.878,20	121.559,74
114	119.121,80	268,02	811,38	1.079,40	119.121,80	40.949,57	81.689,57	122.639,14
115	118.310,43	266,20	813,20	1.079,40	118.310,43	41.215,76	82.502,77	123.718,54
116	117.497,23	264,37	815,03	1.079,40	117.497,23	41.480,13	83.317,81	124.797,94
117	116.682,19	262,53	816,87	1.079,40	116.682,19	41.742,67	84.134,67	125.877,34
118	115.865,33	260,70	818,70	1.079,40	115.865,33	42.003,36	84.953,37	126.956,74
119	115.046,63	258,85	820,55	1.079,40	115.046,63	42.262,22	85.773,92	128.036,14
120	114.226,08	257,01	822,39	1.079,40	114.226,08	42.519,23	86.596,31	129.115,54
121	113.403,69	255,16	824,24	1.079,40	113.403,69	42.774,39	87.420,55	130.194,94
122	112.579,45	253,30	826,10	1.079,40	112.579,45	43.027,69	88.246,65	131.274,34
123	111.753,35	251,45	827,96	1.079,40	111.753,35	43.279,14	89.074,60	132.353,74
124	110.925,40	249,58	829,82	1.079,40	110.925,40	43.528,72	89.904,42	133.433,14
125	110.095,58	247,72	831,69	1.079,40	110.095,58	43.776,43	90.736,11	134.512,54
126	109.263,89	245,84	833,56	1.079,40	109.263,89	44.022,28	91.569,66	135.591,94
127	108.430,34	243,97	835,43	1.079,40	108.430,34	44.266,24	92.405,10	136.671,34
128	107.594,90	242,09	837,31	1.079,40	107.594,90	44.508,33	93.242,41	137.750,74
129	106.757,59	240,20	839,20	1.079,40	106.757,59	44.748,54	94.081,60	138.830,14
130	105.918,40	238,32	841,08	1.079,40	105.918,40	44.986,85	94.922,69	139.909,54
131	105.077,31	236,42	842,98	1.079,40	105.077,31	45.223,28	95.765,66	140.988,94
132	104.234,34	234,53	844,87	1.079,40	104.234,34	45.457,81	96.610,54	142.068,34
133	103.389,46	232,63	846,77	1.079,40	103.389,46	45.690,43	97.457,31	143.147,74
134	102.542,69	230,72	848,68	1.079,40	102.542,69	45.921,15	98.305,99	144.227,14
135	101.694,01	228,81	850,59	1.079,40	101.694,01	46.149,96	99.156,58	145.306,54
136	100.843,42	226,90	852,50	1.079,40	100.843,42	46.376,86	100.009,08	146.385,94
137	99.990,92	224,98	854,42	1.079,40	99.990,92	46.601,84	100.863,50	147.465,34
138	99.136,50	223,06	856,34	1.079,40	99.136,50	46.824,90	101.719,85	148.544,74
139	98.280,15	221,13	858,27	1.079,40	98.280,15	47.046,03	102.578,12	149.624,15
140	97.421,88	219,20	860,20	1.079,40	97.421,88	47.265,23	103.438,32	150.703,55
141	96.561,68	217,26	862,14	1.079,40	96.561,68	47.482,49	104.300,45	151.782,95
142	95.699,55	215,32	864,08	1.079,40	95.699,55	47.697,82	105.164,53	152.862,35
143	94.835,47	213,38	866,02	1.079,40	94.835,47	47.911,20	106.030,55	153.941,75
144	93.969,45	211,43	867,97	1.079,40	93.969,45	48.122,63	106.898,52	155.021,15
145	93.101,48	209,48	869,92	1.079,40	93.101,48	48.332,11	107.768,44	156.100,55
146	92.231,56	207,52	871,88	1.079,40	92.231,56	48.539,63	108.640,32	157.179,95
147	91.359,68	205,56	873,84	1.079,40	91.359,68	48.745,19	109.514,16	158.259,35
148	90.485,84	203,59	875,81	1.079,40	90.485,84	48.948,78	110.389,97	159.338,75
149	89.610,03	201,62	877,78	1.079,40	89.610,03	49.150,40	111.267,75	160.418,15
150	88.732,25	199,65	879,75	1.079,40	88.732,25	49.350,05	112.147,50	161.497,55
151	87.852,50	197,67	881,73	1.079,40	87.852,50	49.547,72	113.029,23	162.576,95
152	86.970,77	195,68	883,72	1.079,40	86.970,77	49.743,40	113.912,95	163.656,35
153	86.087,05	193,70	885,70	1.079,40	86.087,05	49.937,10	114.798,65	164.735,75
154	85.201,35	191,70	887,70	1.079,40	85.201,35	50.128,80	115.686,35	165.815,15
155	84.313,65	189,71	889,69	1.079,40	84.313,65	50.318,51	116.576,04	166.894,55
156	83.423,96	187,70	891,70	1.079,40	83.423,96	50.506,21	117.467,74	167.973,95
157	82.532,26	185,70	893,70	1.079,40	82.532,26	50.691,91	118.361,44	169.053,35
158	81.638,56	183,69	895,71	1.079,40	81.638,56	50.875,59	119.257,16	170.132,75
159	80.742,84	181,67	897,73	1.079,40	80.742,84	51.057,27	120.154,89	171.212,15
160	79.845,11	179,65	899,75	1.079,40	79.845,11	51.236,92	121.054,64	172.291,55
161	78.945,36	177,63	901,77	1.079,40	78.945,36	51.414,54	121.956,41	173.370,95
162	78.043,59	175,60	903,80	1.079,40	78.043,59	51.590,14	122.860,21	174.450,35
163	77.139,79	173,56	905,84	1.079,40	77.139,79	51.763,71	123.766,05	175.529,75
164	76.233,95	171,53	907,87	1.079,40	76.233,95	51.935,23	124.673,92	176.609,15
165	75.326,08	169,48	909,92	1.079,40	75.326,08	52.104,72	125.583,84	177.688,55
166	74.416,16	167,44	911,96	1.079,40	74.416,16	52.272,15	126.495,80	178.767,95
167	73.504,20	165,38	914,02	1.079,40	73.504,20	52.437,54	127.409,82	179.847,35
168	72.590,18	163,33	916,07	1.079,40	72.590,18	52.600,87	128.325,89	180.926,75
169	71.674,11	161,27	918,13	1.079,40	71.674,11	52.762,13	129.244,02	182.006,16
170	70.755,98	159,20	920,20	1.079,40	70.755,98	52.921,33	130.164,22	183.085,56
171	69.835,78	157,13	922,27	1.079,40	69.835,78	53.078,46	131.086,49	184.164,96
172	68.913,51	155,06	924,34	1.079,40	68.913,51	53.233,52	132.010,84	185.244,36
173	67.989,16	152,98	926,42	1.079,40	67.989,16	53.386,49	132.937,26	186.323,76
174	67.062,74	150,89	928,51	1.079,40	67.062,74	53.537,39	133.865,77	187.403,16
175	66.134,23	148,80	930,60	1.079,40	66.134,23	53.686,19	134.796,37	188.482,56
176	65.203,63	146,71	932,69	1.079,40	65.203,63	53.832,90	135.729,06	189.561,96
177	64.270,94	144,61	934,79	1.079,40	64.270,94	53.977,51	136.663,85	190.641,36
178	63.336,15	142,51	936,89	1.079,40	63.336,15	54.120,01	137.600,75	191.720,76
179	62.399,25	140,40	939,00	1.079,40	62.399,25	54.260,41	138.539,75	192.800,16
180	61.460,25	138,29	941,11	1.079,40	61.460,25	54.398,70	139.480,86	193.879,56
181	60.519,14	136,17	943,23	1.079,40	60.519,14	54.534,86	140.424,10	194.958,96
182	59.575,90	134,05	945,35	1.079,40	59.575,90	54.668,91	141.369,45	196.038,36
183	58.630,55	131,92	947,48	1.079,40	58.630,55	54.800,83	142.316,93	197.117,76
184	57.683,07	129,79	949,61	1.079,40	57.683,07	54.930,62	143.266,54	198.197,16
185	56.733,46	127,65	951,75	1.079,40	56.733,46	55.058,27	144.218,29	199.276,56
186	55.781,71	125,51	953,89	1.079,40	55.781,71	55.183,77	145.172,19	200.355,96
187	54.827,81	123,36	956,04	1.079,40	54.827,81	55.307,14	146.128,22	201.435,36
188	53.871,78	121,21	958,19	1.079,40	53.871,78	55.428,35	147.086,41	202.514,76
189	52.913,59	119,06	960,34	1.079,40	52.913,59	55.547,40	148.046,76	203.594,16
190	51.953,24	116,89	962,51	1.079,40	51.953,24	55.664,30	149.009,26	204.673,56
191	50.990,74	114,73	964,67	1.079,40	50.990,74	55.779,03	149.973,93	205.752,96
192	50.026,07	112,56	966,84	1.079,40	50.026,07	55.891,59	150.940,78	206.832,36
193	49.059,22	110,38	969,02	1.079,40	49.059,22	56.001,97	151.909,79	207.911,76
194	48.090,21	108,20	971,20	1.079,40	48.090,21	56.110,17	152.880,99	208.991,16
195	47.119,01	106,02	973,38	1.079,40	47.119,01	56.216,19	153.854,37	210.070,56
196	46.145,63	103,83	975,57	1.079,40	46.145,63	56.320,02	154.829,95	211.149,96
197	45.170,05	101,63	977,77	1.079,40	45.170,05	56.421,65	155.807,71	212.229,36
198	44.192,29	99,43	979,97	1.079,40	44.192,29	56.521,08	156.787,68	213.308,76
199	43.212,32	97,23	982,17	1.079,40	43.212,32	56.618,31	157.769,85	214.388,16
200	42.230,15	95,02	984,38	1.079,40	42.230,15	56.713,33	158.754,24	215.467,57
201	41.245,76	92,80	986,60	1.079,40	41.245,76	56.806,13	159.740,83	216.546,97
202	40.259,17	90,58	988,82	1.079,40	40.259,17	56.896,71	160.729,65	217.626,37
203	39.270,35	88,36	991,04	1.079,40	39.270,35	56.985,07	161.720,69	218.705,77
204	38.279,31	86,13	993,27	1.079,40	38.279,31	57.071,20	162.713,96	219.785,17
205	37.286,04	83,89	995,51	1.079,40	37.286,04	57.155,10	163.709,47	220.864,57
206	36.290,53	81,65	997,75	1.079,40	36.290,53	57.236,75	164.707,22	221.943,97
207	35.292,78	79,41	999,99	1.079,40	35.292,78	57.316,16	165.707,21	223.023,37
208	34.292,79	77,16	1.002,24	1.079,40	34.292,79	57.393,32	166.709,45	224.102,77
209	33.290,55	74,90	1.004,50	1.079,40	33.290,55	57.468,22	167.713,95	225.182,17
210	32.286,05	72,64	1.006,76	1.079,40	32.286,05	57.540,86	168.720,70	226.261,57
211	31.279,30	70,38	1.009,02	1.079,40	31.279,30	57.611,24	169.729,73	227.340,97
212	30.270,27	68,11	1.011,29	1.079,40	30.270,27	57.679,35	170.741,02	228.420,37
213	29.258,98	65,83	1.013,57	1.079,40	29.258,98	57.745,18	171.754,59	229.499,77
214	28.245,41	63,55	1.015,85	1.079,40	28.245,41	57.808,74	172.770,43	230.579,17
215	27.229,57	61,27	1.018,13	1.079,40	27.229,57	57.870,00	173.788,57	231.658,57
216	26.211,43	58,98	1.020,42	1.079,40	26.211,43	57.928,98	174.808,99	232.737,97
217	25.191,01	56,68	1.022,72	1.079,40	25.191,01	57.985,66	175.831,71	233.817,37
218	24.168,29	54,38	1.025,02	1.079,40	24.168,29	58.040,04	176.856,74	234.896,77
219	23.143,26	52,07	1.027,33	1.079,40	23.143,26	58.092,11	177.884,06	235.976,17
220	22.115,94	49,76	1.029,64	1.079,40	22.115,94	58.141,87	178.913,70	237.055,57
221	21.086,30	47,44	1.031,96	1.079,40	21.086,30	58.189,31	179.945,66	238.134,97
222	20.054,34	45,12	1.034,28	1.079,40	20.054,34	58.234,44	180.979,94	239.214,37
223	19.020,06	42,80	1.036,61	1.079,40	19.020,06	58.277,23	182.016,54	240.293,77
224	17.983,46	40,46	1.038,94	1.079,40	17.983,46	58.317,69	183.055,48	241.373,17
225	16.944,52	38,13	1.041,28	1.079,40	16.944,52	58.355,82	184.096,75	242.452,57
226	15.903,25	35,78	1.043,62	1.079,40	15.903,25	58.391,60	185.140,37	243.531,97
227	14.859,63	33,43	1.045,97	1.079,40	14.859,63	58.425,04	186.186,34	244.611,37
228	13.813,66	31,08	1.048,32	1.079,40	13.813,66	58.456,12	187.234,66	245.690,77
229	12.765,34	28,72	1.050,68	1.079,40	12.765,34	58.484,84	188.285,34	246.770,17
230	11.714,66	26,36	1.053,04	1.079,40	11.714,66	58.511,20	189.338,38	247.849,57
231	10.661,62	23,99	1.055,41	1.079,40	10.661,62	58.535,18	190.393,79	248.928,98
232	9.606,21	21,61	1.057,79	1.079,40	9.606,21	58.556,80	191.451,58	250.008,38
233	8.548,42	19,23	1.060,17	1.079,40	8.548,42	58.576,03	192.511,74	251.087,78
234	7.488,26	16,85	1.062,55	1.079,40	7.488,26	58.592,88	193.574,30	252.167,18
235	6.425,70	14,46	1.064,94	1.079,40	6.425,70	58.607,34	194.639,24	253.246,58
236	5.360,76	12,06	1.067,34	1.079,40	5.360,76	58.619,40	195.706,58	254.325,98
237	4.293,42	9,66	1.069,74	1.079,40	4.293,42	58.629,06	196.776,32	255.405,38
238	3.223,68	7,25	1.072,15	1.079,40	3.223,68	58.636,31	197.848,46	256.484,78
239	2.151,54	4,84	1.074,56	1.079,40	2.151,54	58.641,16	198.923,02	257.564,18
240	1.076,98	2,42	1.076,98	1.079,40	1.076,98	58.643,58	200.000,00	258.643,58

Baufi24 Baufinanzierung

3.80/5,00

59.584,21€
Zinsanteil

1.083,35€
Monatsrate

2,74%
Sollzins p.a.

2,80%
Effektivzins p.a.

2/3 aller Kunden erhalten: Nettodarlehensbetrag 150.000,00 €;Kreditrate: 473,75 €;Gesamtbetrag: 56.850,00 €;Anzahl Kreditraten: 120;Laufzeit: 120 Monate;Effektiver Jahreszins: 2,26 %;Gebundener Sollzins: 1,79 %;

Monat	Kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	200.000,00	456,67	626,68	1.083,35	199.373,32	456,67	626,68	1.083,35
2	199.373,32	455,24	628,11	1.083,35	199.373,32	493,29	1.254,79	1.748,08
3	198.745,21	453,80	629,54	1.083,35	198.745,21	947,09	1.884,33	2.831,42
4	198.115,67	452,36	630,98	1.083,35	198.115,67	1.399,46	2.515,31	3.914,77
5	197.484,69	450,92	632,42	1.083,35	197.484,69	1.850,38	3.147,73	4.998,11
6	196.852,27	449,48	633,87	1.083,35	196.852,27	2.299,86	3.781,60	6.081,46
7	196.218,40	448,03	635,31	1.083,35	196.218,40	2.747,89	4.416,91	7.164,80
8	195.583,09	446,58	636,76	1.083,35	195.583,09	3.194,47	5.053,68	8.248,15
9	194.946,32	445,13	638,22	1.083,35	194.946,32	3.639,60	5.691,89	9.331,49
10	194.308,11	443,67	639,67	1.083,35	194.308,11	4.083,27	6.331,57	10.414,84
11	193.668,43	442,21	641,14	1.083,35	193.668,43	4.525,48	6.972,70	11.498,18
12	193.027,30	440,75	642,60	1.083,35	193.027,30	4.966,23	7.615,30	12.581,53
13	192.384,70	439,28	644,07	1.083,35	192.384,70	5.405,50	8.259,37	13.664,87
14	191.740,63	437,81	645,54	1.083,35	191.740,63	5.843,31	8.904,91	14.748,22
15	191.095,09	436,33	647,01	1.083,35	191.095,09	6.279,65	9.551,92	15.831,57
16	190.448,08	434,86	648,49	1.083,35	190.448,08	6.714,50	10.200,41	16.914,91
17	189.799,59	433,38	649,97	1.083,35	189.799,59	7.147,88	10.850,38	17.998,26
18	189.149,62	431,89	651,45	1.083,35	189.149,62	7.579,77	11.501,83	19.081,60
19	188.498,17	430,40	652,94	1.083,35	188.498,17	8.010,17	12.154,77	20.164,95
20	187.845,23	428,91	654,43	1.083,35	187.845,23	8.439,09	12.809,20	21.248,29
21	187.190,80	427,42	655,93	1.083,35	187.190,80	8.866,51	13.465,13	22.331,64
22	186.534,87	425,92	657,42	1.083,35	186.534,87	9.292,43	14.122,55	23.414,98
23	185.877,45	424,42	658,92	1.083,35	185.877,45	9.716,85	14.781,48	24.498,33
24	185.218,52	422,92	660,43	1.083,35	185.218,52	10.139,76	15.441,91	25.581,67
25	184.558,09	421,41	661,94	1.083,35	184.558,09	10.561,17	16.103,85	26.665,02
26	183.896,15	419,90	663,45	1.083,35	183.896,15	10.981,07	16.767,29	27.748,36
27	183.232,71	418,38	664,96	1.083,35	183.232,71	11.399,45	17.432,26	28.831,71
28	182.567,74	416,86	666,48	1.083,35	182.567,74	11.816,31	18.098,74	29.915,05
29	181.901,26	415,34	668,00	1.083,35	181.901,26	12.231,65	18.766,74	30.998,40
30	181.233,26	413,82	669,53	1.083,35	181.233,26	12.645,47	19.436,27	32.081,74
31	180.563,73	412,29	671,06	1.083,35	180.563,73	13.057,76	20.107,33	33.165,09
32	179.892,67	410,75	672,59	1.083,35	179.892,67	13.468,51	20.779,92	34.248,43
33	179.220,08	409,22	674,13	1.083,35	179.220,08	13.877,73	21.454,05	35.331,78
34	178.545,95	407,68	675,67	1.083,35	178.545,95	14.285,41	22.129,71	36.415,12
35	177.870,29	406,14	677,21	1.083,35	177.870,29	14.691,55	22.806,92	37.498,47
36	177.193,08	404,59	678,75	1.083,35	177.193,08	15.096,14	23.485,67	38.581,81
37	176.514,33	403,04	680,30	1.083,35	176.514,33	15.499,18	24.165,98	39.665,16
38	175.834,02	401,49	681,86	1.083,35	175.834,02	15.900,67	24.847,84	40.748,50
39	175.152,16	399,93	683,41	1.083,35	175.152,16	16.300,60	25.531,25	41.831,85
40	174.468,75	398,37	684,97	1.083,35	174.468,75	16.698,97	26.216,22	42.915,19
41	173.783,78	396,81	686,54	1.083,35	173.783,78	17.095,77	26.902,76	43.998,54
42	173.097,24	395,24	688,11	1.083,35	173.097,24	17.491,01	27.590,87	45.081,88
43	172.409,13	393,67	689,68	1.083,35	172.409,13	17.884,68	28.280,55	46.165,23
44	171.719,45	392,09	691,25	1.083,35	171.719,45	18.276,77	28.971,80	47.248,57
45	171.028,20	390,51	692,83	1.083,35	171.028,20	18.667,29	29.664,63	48.331,92
46	170.335,37	388,93	694,41	1.083,35	170.335,37	19.056,22	30.359,04	49.415,26
47	169.640,96	387,35	696,00	1.083,35	169.640,96	19.443,57	31.055,04	50.498,61
48	168.944,96	385,76	697,59	1.083,35	168.944,96	19.829,32	31.752,63	51.581,95
49	168.247,37	384,16	699,18	1.083,35	168.247,37	20.213,49	32.451,81	52.665,30
50	167.548,19	382,57	700,78	1.083,35	167.548,19	20.596,06	33.152,59	53.748,64
51	166.847,41	380,97	702,38	1.083,35	166.847,41	20.977,03	33.854,96	54.831,99
52	166.145,04	379,36	703,98	1.083,35	166.145,04	21.356,39	34.558,94	55.915,33
53	165.441,06	377,76	705,59	1.083,35	165.441,06	21.734,15	35.264,53	56.998,68
54	164.735,47	376,15	707,20	1.083,35	164.735,47	22.110,29	35.971,73	58.082,02
55	164.028,27	374,53	708,81	1.083,35	164.028,27	22.484,82	36.680,54	59.165,37
56	163.319,46	372,91	710,43	1.083,35	163.319,46	22.857,74	37.390,98	60.248,71
57	162.609,02	371,29	712,05	1.083,35	162.609,02	23.229,03	38.103,03	61.332,06
58	161.896,97	369,66	713,68	1.083,35	161.896,97	23.598,69	38.816,71	62.415,40
59	161.183,29	368,04	715,31	1.083,35	161.183,29	23.966,73	39.532,02	63.498,75
60	160.467,98	366,40	716,94	1.083,35	160.467,98	24.333,13	40.248,96	64.582,09
61	159.751,04	364,76	718,58	1.083,35	159.751,04	24.697,89	40.967,54	65.665,44
62	159.032,46	363,12	720,22	1.083,35	159.032,46	25.061,02	41.687,77	66.748,78
63	158.312,23	361,48	721,87	1.083,35	158.312,23	25.422,50	42.409,63	67.832,13
64	157.590,37	359,83	723,51	1.083,35	157.590,37	25.782,33	43.133,14	68.915,47
65	156.866,86	358,18	725,17	1.083,35	156.866,86	26.140,51	43.858,31	69.998,82
66	156.141,69	356,52	726,82	1.083,35	156.141,69	26.497,03	44.585,13	71.082,16
67	155.414,87	354,86	728,48	1.083,35	155.414,87	26.851,90	45.313,61	72.165,51
68	154.686,39	353,20	730,14	1.083,35	154.686,39	27.205,10	46.043,76	73.248,85
69	153.956,24	351,53	731,81	1.083,35	153.956,24	27.556,63	46.775,57	74.332,20
70	153.224,43	349,86	733,48	1.083,35	153.224,43	27.906,49	47.509,05	75.415,54
71	152.490,95	348,19	735,16	1.083,35	152.490,95	28.254,68	48.244,21	76.498,89
72	151.755,79	346,51	736,84	1.083,35	151.755,79	28.601,19	48.981,05	77.582,23
73	151.018,95	344,83	738,52	1.083,35	151.018,95	28.946,02	49.719,56	78.665,58
74	150.280,44	343,14	740,20	1.083,35	150.280,44	29.289,16	50.459,77	79.748,92
75	149.540,23	341,45	741,89	1.083,35	149.540,23	29.630,61	51.201,66	80.832,27
76	148.798,34	339,76	743,59	1.083,35	148.798,34	29.970,36	51.945,25	81.915,62
77	148.054,75	338,06	745,29	1.083,35	148.054,75	30.308,42	52.690,54	82.998,96
78	147.309,46	336,36	746,99	1.083,35	147.309,46	30.644,78	53.437,53	84.082,31
79	146.562,47	334,65	748,69	1.083,35	146.562,47	30.979,43	54.186,22	85.165,65
80	145.813,78	332,94	750,40	1.083,35	145.813,78	31.312,37	54.936,63	86.249,00
81	145.063,37	331,23	752,12	1.083,35	145.063,37	31.643,60	55.688,74	87.332,34
82	144.311,26	329,51	753,83	1.083,35	144.311,26	31.973,11	56.442,58	88.415,69
83	143.557,42	327,79	755,56	1.083,35	143.557,42	32.300,90	57.198,13	89.499,03
84	142.801,87	326,06	757,28	1.083,35	142.801,87	32.626,96	57.955,41	90.582,38
85	142.044,59	324,34	759,01	1.083,35	142.044,59	32.951,30	58.714,42	91.665,72
86	141.285,58	322,60	760,74	1.083,35	141.285,58	33.273,90	59.475,17	92.749,07
87	140.524,83	320,87	762,48	1.083,35	140.524,83	33.594,76	60.237,65	93.832,41
88	139.762,35	319,12	764,22	1.083,35	139.762,35	33.913,89	61.001,87	94.915,76
89	138.998,13	317,38	765,97	1.083,35	138.998,13	34.231,27	61.767,83	95.999,10
90	138.232,17	315,63	767,71	1.083,35	138.232,17	34.546,90	62.535,55	97.082,45
91	137.464,45	313,88	769,47	1.083,35	137.464,45	34.860,78	63.305,02	98.165,79
92	136.694,98	312,12	771,22	1.083,35	136.694,98	35.172,90	64.076,24	99.249,14
93	135.923,76	310,36	772,99	1.083,35	135.923,76	35.483,25	64.849,23	100.332,48
94	135.150,77	308,59	774,75	1.083,35	135.150,77	35.791,85	65.623,98	101.415,83
95	134.376,02	306,83	776,52	1.083,35	134.376,02	36.098,67	66.400,50	102.499,17
96	133.599,50	305,05	778,29	1.083,35	133.599,50	36.403,73	67.178,79	103.582,52
97	132.821,21	303,28	780,07	1.083,35	132.821,21	36.707,00	67.958,86	104.665,86
98	132.041,14	301,49	781,85	1.083,35	132.041,14	37.008,50	68.740,71	105.749,21
99	131.259,29	299,71	783,64	1.083,35	131.259,29	37.308,20	69.524,35	106.832,55
100	130.475,65	297,92	785,43	1.083,35	130.475,65	37.606,12	70.309,77	107.915,90
101	129.690,23	296,13	787,22	1.083,35	129.690,23	37.902,25	71.096,99	108.999,24
102	128.903,01	294,33	789,02	1.083,35	128.903,01	38.196,58	71.886,01	110.082,59
103	128.113,99	292,53	790,82	1.083,35	128.113,99	38.489,11	72.676,83	111.165,93
104	127.323,17	290,72	792,62	1.083,35	127.323,17	38.779,83	73.469,45	112.249,28
105	126.530,55	288,91	794,43	1.083,35	126.530,55	39.068,74	74.263,88	113.332,62
106	125.736,12	287,10	796,25	1.083,35	125.736,12	39.355,84	75.060,13	114.415,97
107	124.939,87	285,28	798,07	1.083,35	124.939,87	39.641,11	75.858,20	115.499,31
108	124.141,80	283,46	799,89	1.083,35	124.141,80	39.924,57	76.658,09	116.582,66
109	123.341,91	281,63	801,71	1.083,35	123.341,91	40.206,20	77.459,80	117.666,00
110	122.540,20	279,80	803,54	1.083,35	122.540,20	40.486,00	78.263,35	118.749,35
111	121.736,65	277,97	805,38	1.083,35	121.736,65	40.763,97	79.068,72	119.832,69
112	120.931,28	276,13	807,22	1.083,35	120.931,28	41.040,09	79.875,94	120.916,04
113	120.124,06	274,28	809,06	1.083,35	120.124,06	41.314,38	80.685,01	121.999,38
114	119.314,99	272,44	810,91	1.083,35	119.314,99	41.586,81	81.495,91	123.082,73
115	118.504,09	270,58	812,76	1.083,35	118.504,09	41.857,40	82.308,68	124.166,07
116	117.691,32	268,73	814,62	1.083,35	117.691,32	42.126,13	83.123,29	125.249,42
117	116.876,71	266,87	816,48	1.083,35	116.876,71	42.392,99	83.939,77	126.332,76
118	116.060,23	265,00	818,34	1.083,35	116.060,23	42.658,00	84.758,11	127.416,11
119	115.241,89	263,14	820,21	1.083,35	115.241,89	42.921,13	85.578,32	128.499,45
120	114.421,68	261,26	822,08	1.083,35	114.421,68	43.182,40	86.400,40	129.582,80
121	113.599,60	259,39	823,96	1.083,35	113.599,60	43.441,78	87.224,36	130.666,14
122	112.775,64	257,50	825,84	1.083,35	112.775,64	43.699,29	88.050,20	131.749,49
123	111.949,80	255,62	827,73	1.083,35	111.949,80	43.954,91	88.877,93	132.832,83
124	111.122,07	253,73	829,62	1.083,35	111.122,07	44.208,64	89.707,54	133.916,18
125	110.292,46	251,83	831,51	1.083,35	110.292,46	44.460,47	90.539,05	134.999,52
126	109.460,95	249,94	833,41	1.083,35	109.460,95	44.710,41	91.372,46	136.082,87
127	108.627,54	248,03	835,31	1.083,35	108.627,54	44.958,44	92.207,78	137.166,21
128	107.792,22	246,13	837,22	1.083,35	107.792,22	45.204,56	93.045,00	138.249,56
129	106.955,00	244,21	839,13	1.083,35	106.955,00	45.448,78	93.884,13	139.332,90
130	106.115,87	242,30	841,05	1.083,35	106.115,87	45.691,08	94.725,17	140.416,25
131	105.274,83	240,38	842,97	1.083,35	105.274,83	45.931,45	95.568,14	141.499,59
132	104.431,86	238,45	844,89	1.083,35	104.431,86	46.169,91	96.413,03	142.582,94
133	103.586,97	236,52	846,82	1.083,35	103.586,97	46.406,43	97.259,86	143.666,28
134	102.740,14	234,59	848,76	1.083,35	102.740,14	46.641,02	98.108,61	144.749,63
135	101.891,39	232,65	850,69	1.083,35	101.891,39	46.873,67	98.959,30	145.832,97
136	101.040,70	230,71	852,64	1.083,35	101.040,70	47.104,38	99.811,94	146.916,32
137	100.188,06	228,76	854,58	1.083,35	100.188,06	47.333,14	100.666,52	147.999,66
138	99.333,48	226,81	856,53	1.083,35	99.333,48	47.559,96	101.523,05	149.083,01
139	98.476,95	224,86	858,49	1.083,35	98.476,95	47.784,81	102.381,54	150.166,36
140	97.618,46	222,90	860,45	1.083,35	97.618,46	48.007,71	103.241,99	151.249,70
141	96.758,01	220,93	862,41	1.083,35	96.758,01	48.228,64	104.104,41	152.333,05
142	95.895,59	218,96	864,38	1.083,35	95.895,59	48.447,60	104.968,79	153.416,39
143	95.031,21	216,99	866,36	1.083,35	95.031,21	48.664,59	105.835,15	154.499,74
144	94.164,85	215,01	868,34	1.083,35	94.164,85	48.879,60	106.703,48	155.583,08
145	93.296,52	213,03	870,32	1.083,35	93.296,52	49.092,62	107.573,80	156.666,43
146	92.426,20	211,04	872,31	1.083,35	92.426,20	49.303,66	108.446,11	157.749,77
147	91.553,89	209,05	874,30	1.083,35	91.553,89	49.512,71	109.320,40	158.833,12
148	90.679,60	207,05	876,29	1.083,35	90.679,60	49.719,76	110.196,70	159.916,46
149	89.803,30	205,05	878,29	1.083,35	89.803,30	49.924,81	111.074,99	160.999,81
150	88.925,01	203,05	880,30	1.083,35	88.925,01	50.127,86	111.955,29	162.083,15
151	88.044,71	201,04	882,31	1.083,35	88.044,71	50.328,89	112.837,60	163.166,50
152	87.162,40	199,02	884,32	1.083,35	87.162,40	50.527,92	113.721,93	164.249,84
153	86.278,07	197,00	886,34	1.083,35	86.278,07	50.724,92	114.608,27	165.333,19
154	85.391,73	194,98	888,37	1.083,35	85.391,73	50.919,90	115.496,64	166.416,53
155	84.503,36	192,95	890,40	1.083,35	84.503,36	51.112,84	116.387,03	167.499,88
156	83.612,97	190,92	892,43	1.083,35	83.612,97	51.303,76	117.279,46	168.583,22
157	82.720,54	188,88	894,47	1.083,35	82.720,54	51.492,64	118.173,93	169.666,57
158	81.826,07	186,84	896,51	1.083,35	81.826,07	51.679,48	119.070,44	170.749,91
159	80.929,56	184,79	898,56	1.083,35	80.929,56	51.864,26	119.968,99	171.833,26
160	80.031,01	182,74	900,61	1.083,35	80.031,01	52.047,00	120.869,60	172.916,60
161	79.130,40	180,68	902,66	1.083,35	79.130,40	52.227,68	121.772,26	173.999,95
162	78.227,74	178,62	904,73	1.083,35	78.227,74	52.406,30	122.676,99	175.083,29
163	77.323,01	176,55	906,79	1.083,35	77.323,01	52.582,86	123.583,78	176.166,64
164	76.416,22	174,48	908,86	1.083,35	76.416,22	52.757,34	124.492,64	177.249,98
165	75.507,36	172,41	910,94	1.083,35	75.507,36	52.929,75	125.403,58	178.333,33
166	74.596,42	170,33	913,02	1.083,35	74.596,42	53.100,08	126.316,59	179.416,67
167	73.683,41	168,24	915,10	1.083,35	73.683,41	53.268,32	127.231,70	180.500,02
168	72.768,30	166,15	917,19	1.083,35	72.768,30	53.434,48	128.148,89	181.583,36
169	71.851,11	164,06	919,29	1.083,35	71.851,11	53.598,54	129.068,17	182.666,71
170	70.931,83	161,96	921,38	1.083,35	70.931,83	53.760,50	129.989,56	183.750,05
171	70.010,44	159,86	923,49	1.083,35	70.010,44	53.920,35	130.913,04	184.833,40
172	69.086,96	157,75	925,60	1.083,35	69.086,96	54.078,10	131.838,64	185.916,74
173	68.161,36	155,64	927,71	1.083,35	68.161,36	54.233,74	132.766,35	187.000,09
174	67.233,65	153,52	929,83	1.083,35	67.233,65	54.387,25	133.696,18	188.083,43
175	66.303,82	151,39	931,95	1.083,35	66.303,82	54.538,65	134.628,13	189.166,78
176	65.371,87	149,27	934,08	1.083,35	65.371,87	54.687,91	135.562,21	190.250,12
177	64.437,79	147,13	936,21	1.083,35	64.437,79	54.835,05	136.498,42	191.333,47
178	63.501,58	145,00	938,35	1.083,35	63.501,58	54.980,04	137.436,77	192.416,81
179	62.563,23	142,85	940,49	1.083,35	62.563,23	55.122,90	138.377,26	193.500,16
180	61.622,74	140,71	942,64	1.083,35	61.622,74	55.263,60	139.319,90	194.583,50
181	60.680,10	138,55	944,79	1.083,35	60.680,10	55.402,15	140.264,70	195.666,85
182	59.735,30	136,40	946,95	1.083,35	59.735,30	55.538,55	141.211,64	196.750,19
183	58.788,36	134,23	949,11	1.083,35	58.788,36	55.672,78	142.160,76	197.833,54
184	57.839,24	132,07	951,28	1.083,35	57.839,24	55.804,85	143.112,04	198.916,88
185	56.887,96	129,89	953,45	1.083,35	56.887,96	55.934,74	144.065,49	200.000,23
186	55.934,51	127,72	955,63	1.083,35	55.934,51	56.062,46	145.021,11	201.083,57
187	54.978,89	125,54	957,81	1.083,35	54.978,89	56.188,00	145.978,92	202.166,92
188	54.021,08	123,35	960,00	1.083,35	54.021,08	56.311,34	146.938,92	203.250,26
189	53.061,08	121,16	962,19	1.083,35	53.061,08	56.432,50	147.901,11	204.333,61
190	52.098,89	118,96	964,39	1.083,35	52.098,89	56.551,46	148.865,50	205.416,95
191	51.134,50	116,76	966,59	1.083,35	51.134,50	56.668,22	149.832,08	206.500,30
192	50.167,92	114,55	968,80	1.083,35	50.167,92	56.782,77	150.800,88	207.583,64
193	49.199,12	112,34	971,01	1.083,35	49.199,12	56.895,10	151.771,89	208.666,99
194	48.228,11	110,12	973,22	1.083,35	48.228,11	57.005,22	152.745,11	209.750,33
195	47.254,89	107,90	975,45	1.083,35	47.254,89	57.113,12	153.720,56	210.833,68
196	46.279,44	105,67	977,67	1.083,35	46.279,44	57.218,79	154.698,23	211.917,02
197	45.301,77	103,44	979,91	1.083,35	45.301,77	57.322,23	155.678,14	213.000,37
198	44.321,86	101,20	982,14	1.083,35	44.321,86	57.423,44	156.660,28	214.083,71
199	43.339,72	98,96	984,39	1.083,35	43.339,72	57.522,39	157.644,67	215.167,06
200	42.355,33	96,71	986,63	1.083,35	42.355,33	57.619,11	158.631,30	216.250,41
201	41.368,70	94,46	988,89	1.083,35	41.368,70	57.713,56	159.620,19	217.333,75
202	40.379,81	92,20	991,14	1.083,35	40.379,81	57.805,76	160.611,33	218.417,10
203	39.388,67	89,94	993,41	1.083,35	39.388,67	57.895,70	161.604,74	219.500,44
204	38.395,26	87,67	995,68	1.083,35	38.395,26	57.983,37	162.600,41	220.583,79
205	37.399,59	85,40	997,95	1.083,35	37.399,59	58.068,77	163.598,36	221.667,13
206	36.401,64	83,12	1.000,23	1.083,35	36.401,64	58.151,88	164.598,59	222.750,48
207	35.401,41	80,83	1.002,51	1.083,35	35.401,41	58.232,72	165.601,10	223.833,82
208	34.398,90	78,54	1.004,80	1.083,35	34.398,90	58.311,26	166.605,90	224.917,17
209	33.394,10	76,25	1.007,10	1.083,35	33.394,10	58.387,51	167.613,00	226.000,51
210	32.387,00	73,95	1.009,39	1.083,35	32.387,00	58.461,46	168.622,39	227.083,86
211	31.377,61	71,65	1.011,70	1.083,35	31.377,61	58.533,11	169.634,09	228.167,20
212	30.365,91	69,34	1.014,01	1.083,35	30.365,91	58.602,44	170.648,10	229.250,55
213	29.351,90	67,02	1.016,32	1.083,35	29.351,90	58.669,46	171.664,43	230.333,89
214	28.335,57	64,70	1.018,65	1.083,35	28.335,57	58.734,16	172.683,07	231.417,24
215	27.316,93	62,37	1.020,97	1.083,35	27.316,93	58.796,54	173.704,05	232.500,58
216	26.295,95	60,04	1.023,30	1.083,35	26.295,95	58.856,58	174.727,35	233.583,93
217	25.272,65	57,71	1.025,64	1.083,35	25.272,65	58.914,28	175.752,99	234.667,27
218	24.247,01	55,36	1.027,98	1.083,35	24.247,01	58.969,65	176.780,97	235.750,62
219	23.219,03	53,02	1.030,33	1.083,35	23.219,03	59.022,67	177.811,30	236.833,96
220	22.188,70	50,66	1.032,68	1.083,35	22.188,70	59.073,33	178.843,98	237.917,31
221	21.156,02	48,31	1.035,04	1.083,35	21.156,02	59.121,64	179.879,02	239.000,65
222	20.120,98	45,94	1.037,40	1.083,35	20.120,98	59.167,58	180.916,42	240.084,00
223	19.083,58	43,57	1.039,77	1.083,35	19.083,58	59.211,15	181.956,19	241.167,34
224	18.043,81	41,20	1.042,15	1.083,35	18.043,81	59.252,35	182.998,33	242.250,69
225	17.001,67	38,82	1.044,52	1.083,35	17.001,67	59.291,17	184.042,86	243.334,03
226	15.957,14	36,44	1.046,91	1.083,35	15.957,14	59.327,61	185.089,77	244.417,38
227	14.910,23	34,05	1.049,30	1.083,35	14.910,23	59.361,65	186.139,07	245.500,72
228	13.860,93	31,65	1.051,70	1.083,35	13.860,93	59.393,30	187.190,76	246.584,07
229	12.809,24	29,25	1.054,10	1.083,35	12.809,24	59.422,55	188.244,86	247.667,41
230	11.755,14	26,84	1.056,50	1.083,35	11.755,14	59.449,39	189.301,37	248.750,76
231	10.698,63	24,43	1.058,92	1.083,35	10.698,63	59.473,82	190.360,28	249.834,10
232	9.639,72	22,01	1.061,33	1.083,35	9.639,72	59.495,83	191.421,62	250.917,45
233	8.578,38	19,59	1.063,76	1.083,35	8.578,38	59.515,42	192.485,37	252.000,79
234	7.514,63	17,16	1.066,19	1.083,35	7.514,63	59.532,58	193.551,56	253.084,14
235	6.448,44	14,72	1.068,62	1.083,35	6.448,44	59.547,30	194.620,18	254.167,48
236	5.379,82	12,28	1.071,06	1.083,35	5.379,82	59.559,58	195.691,24	255.250,83
237	4.308,76	9,84	1.073,51	1.083,35	4.308,76	59.569,42	196.764,75	256.334,17
238	3.235,25	7,39	1.075,96	1.083,35	3.235,25	59.576,81	197.840,71	257.417,52
239	2.159,29	4,93	1.078,41	1.083,35	2.159,29	59.581,74	198.919,12	258.500,86
240	1.080,88	2,47	1.080,88	1.083,35	1.080,88	59.584,21	200.000,00	259.584,21

DTW Baufinanzierung

3.89/5,00

59.819,69€
Zinsanteil

1.084,33€
Monatsrate

2,75%
Sollzins p.a.

2,79%
Effektivzins p.a.

2/3 aller Kunden erhalten: Nettodarlehensbetrag 200.000,00 €;Kreditrate: 736,67 €;Gesamtbetrag: 132.600,00 €;Anzahl Kreditraten: 180;Laufzeit: 394 Monate;Effektiver Jahreszins: 2,45 %;Gebundener Sollzins: 2,42 %;

Monat	Kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	200.000,00	458,33	626,00	1.084,33	199.374,00	458,33	626,00	1.084,33
2	199.374,00	456,90	627,43	1.084,33	199.374,00	495,09	1.253,43	1.748,53
3	198.746,57	455,46	628,87	1.084,33	198.746,57	950,55	1.882,30	2.832,86
4	198.117,70	454,02	630,31	1.084,33	198.117,70	1.404,57	2.512,62	3.917,19
5	197.487,38	452,58	631,76	1.084,33	197.487,38	1.857,15	3.144,38	5.001,52
6	196.855,62	451,13	633,21	1.084,33	196.855,62	2.308,28	3.777,58	6.085,86
7	196.222,42	449,68	634,66	1.084,33	196.222,42	2.757,95	4.412,24	7.170,19
8	195.587,76	448,22	636,11	1.084,33	195.587,76	3.206,17	5.048,35	8.254,52
9	194.951,65	446,76	637,57	1.084,33	194.951,65	3.652,94	5.685,92	9.338,85
10	194.314,08	445,30	639,03	1.084,33	194.314,08	4.098,24	6.324,95	10.423,19
11	193.675,05	443,84	640,49	1.084,33	193.675,05	4.542,08	6.965,44	11.507,52
12	193.034,56	442,37	641,96	1.084,33	193.034,56	4.984,45	7.607,40	12.591,85
13	192.392,60	440,90	643,43	1.084,33	192.392,60	5.425,35	8.250,83	13.676,19
14	191.749,17	439,43	644,91	1.084,33	191.749,17	5.864,78	8.895,74	14.760,52
15	191.104,26	437,95	646,39	1.084,33	191.104,26	6.302,72	9.542,13	15.844,85
16	190.457,87	436,47	647,87	1.084,33	190.457,87	6.739,19	10.189,99	16.929,18
17	189.810,01	434,98	649,35	1.084,33	189.810,01	7.174,17	10.839,34	18.013,52
18	189.160,66	433,49	650,84	1.084,33	189.160,66	7.607,66	11.490,18	19.097,85
19	188.509,82	432,00	652,33	1.084,33	188.509,82	8.039,67	12.142,51	20.182,18
20	187.857,49	430,51	653,83	1.084,33	187.857,49	8.470,17	12.796,34	21.266,51
21	187.203,66	429,01	655,32	1.084,33	187.203,66	8.899,18	13.451,66	22.350,85
22	186.548,34	427,51	656,83	1.084,33	186.548,34	9.326,69	14.108,49	23.435,18
23	185.891,51	426,00	658,33	1.084,33	185.891,51	9.752,69	14.766,82	24.519,51
24	185.233,18	424,49	659,84	1.084,33	185.233,18	10.177,18	15.426,66	25.603,84
25	184.573,34	422,98	661,35	1.084,33	184.573,34	10.600,16	16.088,01	26.688,18
26	183.911,99	421,46	662,87	1.084,33	183.911,99	11.021,63	16.750,88	27.772,51
27	183.249,12	419,95	664,39	1.084,33	183.249,12	11.441,57	17.415,27	28.856,84
28	182.584,73	418,42	665,91	1.084,33	182.584,73	11.860,00	18.081,18	29.941,17
29	181.918,82	416,90	667,44	1.084,33	181.918,82	12.276,89	18.748,61	31.025,51
30	181.251,39	415,37	668,96	1.084,33	181.251,39	12.692,26	19.417,58	32.109,84
31	180.582,42	413,83	670,50	1.084,33	180.582,42	13.106,10	20.088,08	33.194,17
32	179.911,92	412,30	672,03	1.084,33	179.911,92	13.518,39	20.760,11	34.278,50
33	179.239,89	410,76	673,57	1.084,33	179.239,89	13.929,15	21.433,68	35.362,84
34	178.566,32	409,21	675,12	1.084,33	178.566,32	14.338,37	22.108,80	36.447,17
35	177.891,20	407,67	676,67	1.084,33	177.891,20	14.746,03	22.785,47	37.531,50
36	177.214,53	406,12	678,22	1.084,33	177.214,53	15.152,15	23.463,68	38.615,84
37	176.536,32	404,56	679,77	1.084,33	176.536,32	15.556,71	24.143,45	39.700,17
38	175.856,55	403,00	681,33	1.084,33	175.856,55	15.959,72	24.824,78	40.784,50
39	175.175,22	401,44	682,89	1.084,33	175.175,22	16.361,16	25.507,67	41.868,83
40	174.492,33	399,88	684,45	1.084,33	174.492,33	16.761,04	26.192,13	42.953,17
41	173.807,87	398,31	686,02	1.084,33	173.807,87	17.159,35	26.878,15	44.037,50
42	173.121,85	396,74	687,60	1.084,33	173.121,85	17.556,09	27.565,74	45.121,83
43	172.434,26	395,16	689,17	1.084,33	172.434,26	17.951,25	28.254,92	46.206,16
44	171.745,08	393,58	690,75	1.084,33	171.745,08	18.344,83	28.945,67	47.290,50
45	171.054,33	392,00	692,33	1.084,33	171.054,33	18.736,83	29.638,00	48.374,83
46	170.362,00	390,41	693,92	1.084,33	170.362,00	19.127,24	30.331,92	49.459,16
47	169.668,08	388,82	695,51	1.084,33	169.668,08	19.516,07	31.027,43	50.543,49
48	168.972,57	387,23	697,10	1.084,33	168.972,57	19.903,29	31.724,53	51.627,83
49	168.275,47	385,63	698,70	1.084,33	168.275,47	20.288,93	32.423,23	52.712,16
50	167.576,77	384,03	700,30	1.084,33	167.576,77	20.672,96	33.123,54	53.796,49
51	166.876,46	382,43	701,91	1.084,33	166.876,46	21.055,38	33.825,44	54.880,82
52	166.174,56	380,82	703,52	1.084,33	166.174,56	21.436,20	34.528,96	55.965,16
53	165.471,04	379,20	705,13	1.084,33	165.471,04	21.815,40	35.234,09	57.049,49
54	164.765,91	377,59	706,74	1.084,33	164.765,91	22.192,99	35.940,83	58.133,82
55	164.059,17	375,97	708,36	1.084,33	164.059,17	22.568,96	36.649,19	59.218,15
56	163.350,81	374,35	709,99	1.084,33	163.350,81	22.943,31	37.359,18	60.302,49
57	162.640,82	372,72	711,61	1.084,33	162.640,82	23.316,02	38.070,80	61.386,82
58	161.929,20	371,09	713,24	1.084,33	161.929,20	23.687,11	38.784,04	62.471,15
59	161.215,96	369,45	714,88	1.084,33	161.215,96	24.056,57	39.498,92	63.555,49
60	160.501,08	367,81	716,52	1.084,33	160.501,08	24.424,38	40.215,44	64.639,82
61	159.784,56	366,17	718,16	1.084,33	159.784,56	24.790,55	40.933,60	65.724,15
62	159.066,40	364,53	719,81	1.084,33	159.066,40	25.155,08	41.653,40	66.808,48
63	158.346,60	362,88	721,45	1.084,33	158.346,60	25.517,96	42.374,86	67.892,82
64	157.625,14	361,22	723,11	1.084,33	157.625,14	25.879,18	43.097,97	68.977,15
65	156.902,03	359,57	724,77	1.084,33	156.902,03	26.238,75	43.822,73	70.061,48
66	156.177,27	357,91	726,43	1.084,33	156.177,27	26.596,66	44.549,16	71.145,81
67	155.450,84	356,24	728,09	1.084,33	155.450,84	26.952,90	45.277,25	72.230,15
68	154.722,75	354,57	729,76	1.084,33	154.722,75	27.307,47	46.007,01	73.314,48
69	153.992,99	352,90	731,43	1.084,33	153.992,99	27.660,37	46.738,44	74.398,81
70	153.261,56	351,22	733,11	1.084,33	153.261,56	28.011,60	47.471,55	75.483,14
71	152.528,45	349,54	734,79	1.084,33	152.528,45	28.361,14	48.206,34	76.567,48
72	151.793,66	347,86	736,47	1.084,33	151.793,66	28.709,00	48.942,81	77.651,81
73	151.057,19	346,17	738,16	1.084,33	151.057,19	29.055,17	49.680,97	78.736,14
74	150.319,03	344,48	739,85	1.084,33	150.319,03	29.399,65	50.420,82	79.820,47
75	149.579,18	342,79	741,55	1.084,33	149.579,18	29.742,44	51.162,37	80.904,81
76	148.837,63	341,09	743,25	1.084,33	148.837,63	30.083,53	51.905,61	81.989,14
77	148.094,39	339,38	744,95	1.084,33	148.094,39	30.422,91	52.650,56	83.073,47
78	147.349,44	337,68	746,66	1.084,33	147.349,44	30.760,58	53.397,22	84.157,80
79	146.602,78	335,96	748,37	1.084,33	146.602,78	31.096,55	54.145,59	85.242,14
80	145.854,41	334,25	750,08	1.084,33	145.854,41	31.430,80	54.895,67	86.326,47
81	145.104,33	332,53	751,80	1.084,33	145.104,33	31.763,33	55.647,47	87.410,80
82	144.352,53	330,81	753,52	1.084,33	144.352,53	32.094,14	56.401,00	88.495,14
83	143.599,00	329,08	755,25	1.084,33	143.599,00	32.423,22	57.156,25	89.579,47
84	142.843,75	327,35	756,98	1.084,33	142.843,75	32.750,57	57.913,23	90.663,80
85	142.086,77	325,62	758,72	1.084,33	142.086,77	33.076,18	58.671,95	91.748,13
86	141.328,05	323,88	760,46	1.084,33	141.328,05	33.400,06	59.432,40	92.832,47
87	140.567,60	322,13	762,20	1.084,33	140.567,60	33.722,20	60.194,60	93.916,80
88	139.805,40	320,39	763,95	1.084,33	139.805,40	34.042,58	60.958,55	95.001,13
89	139.041,45	318,64	765,70	1.084,33	139.041,45	34.361,22	61.724,24	96.085,46
90	138.275,76	316,88	767,45	1.084,33	138.275,76	34.678,10	62.491,70	97.169,80
91	137.508,30	315,12	769,21	1.084,33	137.508,30	34.993,22	63.260,90	98.254,13
92	136.739,10	313,36	770,97	1.084,33	136.739,10	35.306,58	64.031,88	99.338,46
93	135.968,12	311,59	772,74	1.084,33	135.968,12	35.618,18	64.804,62	100.422,79
94	135.195,38	309,82	774,51	1.084,33	135.195,38	35.928,00	65.579,13	101.507,13
95	134.420,87	308,05	776,28	1.084,33	134.420,87	36.236,05	66.355,41	102.591,46
96	133.644,59	306,27	778,06	1.084,33	133.644,59	36.542,32	67.133,47	103.675,79
97	132.866,53	304,49	779,85	1.084,33	132.866,53	36.846,80	67.913,32	104.760,12
98	132.086,68	302,70	781,63	1.084,33	132.086,68	37.149,50	68.694,95	105.844,46
99	131.305,05	300,91	783,43	1.084,33	131.305,05	37.450,41	69.478,38	106.928,79
100	130.521,62	299,11	785,22	1.084,33	130.521,62	37.749,52	70.263,60	108.013,12
101	129.736,40	297,31	787,02	1.084,33	129.736,40	38.046,83	71.050,62	109.097,46
102	128.949,38	295,51	788,82	1.084,33	128.949,38	38.342,34	71.839,44	110.181,79
103	128.160,56	293,70	790,63	1.084,33	128.160,56	38.636,04	72.630,08	111.266,12
104	127.369,92	291,89	792,44	1.084,33	127.369,92	38.927,93	73.422,52	112.350,45
105	126.577,48	290,07	794,26	1.084,33	126.577,48	39.218,01	74.216,78	113.434,79
106	125.783,22	288,25	796,08	1.084,33	125.783,22	39.506,26	75.012,86	114.519,12
107	124.987,14	286,43	797,90	1.084,33	124.987,14	39.792,69	75.810,76	115.603,45
108	124.189,24	284,60	799,73	1.084,33	124.189,24	40.077,29	76.610,49	116.687,78
109	123.389,51	282,77	801,56	1.084,33	123.389,51	40.360,06	77.412,06	117.772,12
110	122.587,94	280,93	803,40	1.084,33	122.587,94	40.640,99	78.215,46	118.856,45
111	121.784,54	279,09	805,24	1.084,33	121.784,54	40.920,08	79.020,70	119.940,78
112	120.979,30	277,24	807,09	1.084,33	120.979,30	41.197,32	79.827,79	121.025,11
113	120.172,21	275,39	808,94	1.084,33	120.172,21	41.472,72	80.636,73	122.109,45
114	119.363,27	273,54	810,79	1.084,33	119.363,27	41.746,26	81.447,52	123.193,78
115	118.552,48	271,68	812,65	1.084,33	118.552,48	42.017,94	82.260,17	124.278,11
116	117.739,83	269,82	814,51	1.084,33	117.739,83	42.287,76	83.074,68	125.362,44
117	116.925,32	267,95	816,38	1.084,33	116.925,32	42.555,71	83.891,06	126.446,78
118	116.108,94	266,08	818,25	1.084,33	116.108,94	42.821,80	84.709,31	127.531,11
119	115.290,69	264,21	820,12	1.084,33	115.290,69	43.086,01	85.529,44	128.615,44
120	114.470,56	262,33	822,00	1.084,33	114.470,56	43.348,33	86.351,44	129.699,77
121	113.648,56	260,44	823,89	1.084,33	113.648,56	43.608,78	87.175,33	130.784,11
122	112.824,67	258,56	825,78	1.084,33	112.824,67	43.867,33	88.001,11	131.868,44
123	111.998,89	256,66	827,67	1.084,33	111.998,89	44.124,00	88.828,77	132.952,77
124	111.171,23	254,77	829,57	1.084,33	111.171,23	44.378,77	89.658,34	134.037,11
125	110.341,66	252,87	831,47	1.084,33	110.341,66	44.631,63	90.489,81	135.121,44
126	109.510,19	250,96	833,37	1.084,33	109.510,19	44.882,59	91.323,18	136.205,77
127	108.676,82	249,05	835,28	1.084,33	108.676,82	45.131,64	92.158,46	137.290,10
128	107.841,54	247,14	837,20	1.084,33	107.841,54	45.378,78	92.995,65	138.374,44
129	107.004,35	245,22	839,11	1.084,33	107.004,35	45.624,00	93.834,77	139.458,77
130	106.165,23	243,30	841,04	1.084,33	106.165,23	45.867,29	94.675,81	140.543,10
131	105.324,19	241,37	842,96	1.084,33	105.324,19	46.108,66	95.518,77	141.627,43
132	104.481,23	239,44	844,90	1.084,33	104.481,23	46.348,10	96.363,67	142.711,77
133	103.636,33	237,50	846,83	1.084,33	103.636,33	46.585,60	97.210,50	143.796,10
134	102.789,50	235,56	848,77	1.084,33	102.789,50	46.821,16	98.059,27	144.880,43
135	101.940,73	233,61	850,72	1.084,33	101.940,73	47.054,77	98.909,99	145.964,76
136	101.090,01	231,66	852,67	1.084,33	101.090,01	47.286,44	99.762,66	147.049,10
137	100.237,34	229,71	854,62	1.084,33	100.237,34	47.516,15	100.617,28	148.133,43
138	99.382,72	227,75	856,58	1.084,33	99.382,72	47.743,90	101.473,86	149.217,76
139	98.526,14	225,79	858,54	1.084,33	98.526,14	47.969,69	102.332,41	150.302,09
140	97.667,59	223,82	860,51	1.084,33	97.667,59	48.193,51	103.192,92	151.386,43
141	96.807,08	221,85	862,48	1.084,33	96.807,08	48.415,36	104.055,40	152.470,76
142	95.944,60	219,87	864,46	1.084,33	95.944,60	48.635,23	104.919,86	153.555,09
143	95.080,14	217,89	866,44	1.084,33	95.080,14	48.853,12	105.786,30	154.639,42
144	94.213,70	215,91	868,43	1.084,33	94.213,70	49.069,03	106.654,73	155.723,76
145	93.345,27	213,92	870,42	1.084,33	93.345,27	49.282,95	107.525,14	156.808,09
146	92.474,86	211,92	872,41	1.084,33	92.474,86	49.494,87	108.397,55	157.892,42
147	91.602,45	209,92	874,41	1.084,33	91.602,45	49.704,79	109.271,96	158.976,76
148	90.728,04	207,92	876,41	1.084,33	90.728,04	49.912,71	110.148,38	160.061,09
149	89.851,62	205,91	878,42	1.084,33	89.851,62	50.118,62	111.026,80	161.145,42
150	88.973,20	203,90	880,44	1.084,33	88.973,20	50.322,52	111.907,24	162.229,75
151	88.092,76	201,88	882,45	1.084,33	88.092,76	50.524,40	112.789,69	163.314,09
152	87.210,31	199,86	884,48	1.084,33	87.210,31	50.724,25	113.674,17	164.398,42
153	86.325,83	197,83	886,50	1.084,33	86.325,83	50.922,08	114.560,67	165.482,75
154	85.439,33	195,80	888,53	1.084,33	85.439,33	51.117,88	115.449,20	166.567,08
155	84.550,80	193,76	890,57	1.084,33	84.550,80	51.311,64	116.339,77	167.651,42
156	83.660,23	191,72	892,61	1.084,33	83.660,23	51.503,37	117.232,38	168.735,75
157	82.767,62	189,68	894,66	1.084,33	82.767,62	51.693,04	118.127,04	169.820,08
158	81.872,96	187,63	896,71	1.084,33	81.872,96	51.880,67	119.023,75	170.904,41
159	80.976,25	185,57	898,76	1.084,33	80.976,25	52.066,24	119.922,51	171.988,75
160	80.077,49	183,51	900,82	1.084,33	80.077,49	52.249,75	120.823,33	173.073,08
161	79.176,67	181,45	902,89	1.084,33	79.176,67	52.431,19	121.726,22	174.157,41
162	78.273,78	179,38	904,96	1.084,33	78.273,78	52.610,57	122.631,17	175.241,74
163	77.368,83	177,30	907,03	1.084,33	77.368,83	52.787,88	123.538,20	176.326,08
164	76.461,80	175,22	909,11	1.084,33	76.461,80	52.963,10	124.447,31	177.410,41
165	75.552,69	173,14	911,19	1.084,33	75.552,69	53.136,24	125.358,50	178.494,74
166	74.641,50	171,05	913,28	1.084,33	74.641,50	53.307,30	126.271,78	179.579,07
167	73.728,22	168,96	915,37	1.084,33	73.728,22	53.476,26	127.187,15	180.663,41
168	72.812,85	166,86	917,47	1.084,33	72.812,85	53.643,12	128.104,62	181.747,74
169	71.895,38	164,76	919,57	1.084,33	71.895,38	53.807,88	129.024,19	182.832,07
170	70.975,81	162,65	921,68	1.084,33	70.975,81	53.970,53	129.945,87	183.916,41
171	70.054,13	160,54	923,79	1.084,33	70.054,13	54.131,07	130.869,67	185.000,74
172	69.130,33	158,42	925,91	1.084,33	69.130,33	54.289,50	131.795,57	186.085,07
173	68.204,43	156,30	928,03	1.084,33	68.204,43	54.445,80	132.723,61	187.169,40
174	67.276,39	154,18	930,16	1.084,33	67.276,39	54.599,97	133.653,76	188.253,74
175	66.346,24	152,04	932,29	1.084,33	66.346,24	54.752,02	134.586,05	189.338,07
176	65.413,95	149,91	934,43	1.084,33	65.413,95	54.901,92	135.520,48	190.422,40
177	64.479,52	147,77	936,57	1.084,33	64.479,52	55.049,69	136.457,04	191.506,73
178	63.542,96	145,62	938,71	1.084,33	63.542,96	55.195,31	137.395,76	192.591,07
179	62.604,24	143,47	940,86	1.084,33	62.604,24	55.338,78	138.336,62	193.675,40
180	61.663,38	141,31	943,02	1.084,33	61.663,38	55.480,09	139.279,64	194.759,73
181	60.720,36	139,15	945,18	1.084,33	60.720,36	55.619,24	140.224,83	195.844,06
182	59.775,17	136,98	947,35	1.084,33	59.775,17	55.756,22	141.172,17	196.928,40
183	58.827,83	134,81	949,52	1.084,33	58.827,83	55.891,04	142.121,69	198.012,73
184	57.878,31	132,64	951,69	1.084,33	57.878,31	56.023,68	143.073,39	199.097,06
185	56.926,61	130,46	953,88	1.084,33	56.926,61	56.154,13	144.027,26	200.181,39
186	55.972,74	128,27	956,06	1.084,33	55.972,74	56.282,40	144.983,32	201.265,73
187	55.016,68	126,08	958,25	1.084,33	55.016,68	56.408,48	145.941,58	202.350,06
188	54.058,42	123,88	960,45	1.084,33	54.058,42	56.532,37	146.902,03	203.434,39
189	53.097,97	121,68	962,65	1.084,33	53.097,97	56.654,05	147.864,68	204.518,73
190	52.135,32	119,48	964,86	1.084,33	52.135,32	56.773,53	148.829,53	205.603,06
191	51.170,47	117,27	967,07	1.084,33	51.170,47	56.890,79	149.796,60	206.687,39
192	50.203,40	115,05	969,28	1.084,33	50.203,40	57.005,84	150.765,88	207.771,72
193	49.234,12	112,83	971,50	1.084,33	49.234,12	57.118,67	151.737,39	208.856,06
194	48.262,61	110,60	973,73	1.084,33	48.262,61	57.229,27	152.711,12	209.940,39
195	47.288,88	108,37	975,96	1.084,33	47.288,88	57.337,64	153.687,08	211.024,72
196	46.312,92	106,13	978,20	1.084,33	46.312,92	57.443,78	154.665,28	212.109,05
197	45.334,72	103,89	980,44	1.084,33	45.334,72	57.547,67	155.645,72	213.193,39
198	44.354,28	101,65	982,69	1.084,33	44.354,28	57.649,31	156.628,41	214.277,72
199	43.371,59	99,39	984,94	1.084,33	43.371,59	57.748,71	157.613,34	215.362,05
200	42.386,66	97,14	987,20	1.084,33	42.386,66	57.845,84	158.600,54	216.446,38
201	41.399,46	94,87	989,46	1.084,33	41.399,46	57.940,72	159.590,00	217.530,72
202	40.410,00	92,61	991,73	1.084,33	40.410,00	58.033,32	160.581,73	218.615,05
203	39.418,27	90,33	994,00	1.084,33	39.418,27	58.123,66	161.575,73	219.699,38
204	38.424,27	88,06	996,28	1.084,33	38.424,27	58.211,71	162.572,00	220.783,71
205	37.428,00	85,77	998,56	1.084,33	37.428,00	58.297,48	163.570,56	221.868,05
206	36.429,44	83,48	1.000,85	1.084,33	36.429,44	58.380,97	164.571,41	222.952,38
207	35.428,59	81,19	1.003,14	1.084,33	35.428,59	58.462,16	165.574,55	224.036,71
208	34.425,45	78,89	1.005,44	1.084,33	34.425,45	58.541,05	166.579,99	225.121,04
209	33.420,01	76,59	1.007,75	1.084,33	33.420,01	58.617,64	167.587,74	226.205,38
210	32.412,26	74,28	1.010,05	1.084,33	32.412,26	58.691,92	168.597,79	227.289,71
211	31.402,21	71,96	1.012,37	1.084,33	31.402,21	58.763,88	169.610,16	228.374,04
212	30.389,84	69,64	1.014,69	1.084,33	30.389,84	58.833,52	170.624,85	229.458,38
213	29.375,15	67,32	1.017,01	1.084,33	29.375,15	58.900,84	171.641,87	230.542,71
214	28.358,13	64,99	1.019,35	1.084,33	28.358,13	58.965,83	172.661,21	231.627,04
215	27.338,79	62,65	1.021,68	1.084,33	27.338,79	59.028,48	173.682,89	232.711,37
216	26.317,11	60,31	1.024,02	1.084,33	26.317,11	59.088,79	174.706,92	233.795,71
217	25.293,08	57,96	1.026,37	1.084,33	25.293,08	59.146,75	175.733,29	234.880,04
218	24.266,71	55,61	1.028,72	1.084,33	24.266,71	59.202,36	176.762,01	235.964,37
219	23.237,99	53,25	1.031,08	1.084,33	23.237,99	59.255,62	177.793,09	237.048,70
220	22.206,91	50,89	1.033,44	1.084,33	22.206,91	59.306,51	178.826,53	238.133,04
221	21.173,47	48,52	1.035,81	1.084,33	21.173,47	59.355,03	179.862,34	239.217,37
222	20.137,66	46,15	1.038,18	1.084,33	20.137,66	59.401,18	180.900,52	240.301,70
223	19.099,48	43,77	1.040,56	1.084,33	19.099,48	59.444,95	181.941,08	241.386,03
224	18.058,92	41,39	1.042,95	1.084,33	18.058,92	59.486,33	182.984,03	242.470,37
225	17.015,97	38,99	1.045,34	1.084,33	17.015,97	59.525,33	184.029,37	243.554,70
226	15.970,63	36,60	1.047,73	1.084,33	15.970,63	59.561,93	185.077,10	244.639,03
227	14.922,90	34,20	1.050,13	1.084,33	14.922,90	59.596,13	186.127,24	245.723,36
228	13.872,76	31,79	1.052,54	1.084,33	13.872,76	59.627,92	187.179,78	246.807,70
229	12.820,22	29,38	1.054,95	1.084,33	12.820,22	59.657,30	188.234,73	247.892,03
230	11.765,27	26,96	1.057,37	1.084,33	11.765,27	59.684,26	189.292,10	248.976,36
231	10.707,90	24,54	1.059,79	1.084,33	10.707,90	59.708,80	190.351,90	250.060,69
232	9.648,10	22,11	1.062,22	1.084,33	9.648,10	59.730,91	191.414,12	251.145,03
233	8.585,88	19,68	1.064,66	1.084,33	8.585,88	59.750,59	192.478,77	252.229,36
234	7.521,23	17,24	1.067,10	1.084,33	7.521,23	59.767,82	193.545,87	253.313,69
235	6.454,13	14,79	1.069,54	1.084,33	6.454,13	59.782,61	194.615,41	254.398,03
236	5.384,59	12,34	1.071,99	1.084,33	5.384,59	59.794,95	195.687,41	255.482,36
237	4.312,59	9,88	1.074,45	1.084,33	4.312,59	59.804,84	196.761,85	256.566,69
238	3.238,15	7,42	1.076,91	1.084,33	3.238,15	59.812,26	197.838,77	257.651,02
239	2.161,23	4,95	1.079,38	1.084,33	2.161,23	59.817,21	198.918,15	258.735,36
240	1.081,85	2,48	1.081,85	1.084,33	1.081,85	59.819,69	200.000,00	259.819,69

Interhyp Baufinanzierung

3.86/5,00

60.999,02€
Zinsanteil

1.089,28€
Monatsrate

2,80%
Sollzins p.a.

2,84%
Effektivzins p.a.

2/3 aller Kunden erhalten: Nettodarlehensbetrag 100.000,00 €;Kreditrate: 373,33 €;Gesamtbetrag: 44.799,60 €;Anzahl Kreditraten: 120;Laufzeit: 120 Monate;Effektiver Jahreszins: 2,48 %;Gebundener Sollzins: 2,45 %;

Monat	Kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	200.000,00	466,67	622,61	1.089,28	199.377,39	466,67	622,61	1.089,28
2	199.377,39	465,21	624,06	1.089,28	199.377,39	504,10	1.246,68	1.750,78
3	198.753,32	463,76	625,52	1.089,28	198.753,32	967,86	1.872,20	2.840,06
4	198.127,80	462,30	626,98	1.089,28	198.127,80	1.430,16	2.499,18	3.929,34
5	197.500,82	460,84	628,44	1.089,28	197.500,82	1.890,99	3.127,62	5.018,61
6	196.872,38	459,37	629,91	1.089,28	196.872,38	2.350,36	3.757,53	6.107,89
7	196.242,47	457,90	631,38	1.089,28	196.242,47	2.808,26	4.388,91	7.197,17
8	195.611,09	456,43	632,85	1.089,28	195.611,09	3.264,69	5.021,76	8.286,45
9	194.978,24	454,95	634,33	1.089,28	194.978,24	3.719,64	5.656,09	9.375,73
10	194.343,91	453,47	635,81	1.089,28	194.343,91	4.173,11	6.291,90	10.465,01
11	193.708,10	451,99	637,29	1.089,28	193.708,10	4.625,09	6.929,19	11.554,28
12	193.070,81	450,50	638,78	1.089,28	193.070,81	5.075,59	7.567,97	12.643,56
13	192.432,03	449,01	640,27	1.089,28	192.432,03	5.524,60	8.208,24	13.732,84
14	191.791,76	447,51	641,76	1.089,28	191.791,76	5.972,11	8.850,01	14.822,12
15	191.149,99	446,02	643,26	1.089,28	191.149,99	6.418,13	9.493,27	15.911,40
16	190.506,73	444,52	644,76	1.089,28	190.506,73	6.862,64	10.138,03	17.000,68
17	189.861,97	443,01	646,27	1.089,28	189.861,97	7.305,66	10.784,30	18.089,95
18	189.215,70	441,50	647,78	1.089,28	189.215,70	7.747,16	11.432,07	19.179,23
19	188.567,93	439,99	649,29	1.089,28	188.567,93	8.187,15	12.081,36	20.268,51
20	187.918,64	438,48	650,80	1.089,28	187.918,64	8.625,63	12.732,16	21.357,79
21	187.267,84	436,96	652,32	1.089,28	187.267,84	9.062,59	13.384,48	22.447,07
22	186.615,52	435,44	653,84	1.089,28	186.615,52	9.498,02	14.038,32	23.536,35
23	185.961,68	433,91	655,37	1.089,28	185.961,68	9.931,93	14.693,69	24.625,62
24	185.306,31	432,38	656,90	1.089,28	185.306,31	10.364,31	15.350,59	25.714,90
25	184.649,41	430,85	658,43	1.089,28	184.649,41	10.795,16	16.009,02	26.804,18
26	183.990,98	429,31	659,97	1.089,28	183.990,98	11.224,48	16.668,98	27.893,46
27	183.331,02	427,77	661,51	1.089,28	183.331,02	11.652,25	17.330,49	28.982,74
28	182.669,51	426,23	663,05	1.089,28	182.669,51	12.078,48	17.993,54	30.072,02
29	182.006,46	424,68	664,60	1.089,28	182.006,46	12.503,16	18.658,14	31.161,29
30	181.341,86	423,13	666,15	1.089,28	181.341,86	12.926,29	19.324,28	32.250,57
31	180.675,72	421,58	667,70	1.089,28	180.675,72	13.347,87	19.991,98	33.339,85
32	180.008,02	420,02	669,26	1.089,28	180.008,02	13.767,88	20.661,24	34.429,13
33	179.338,76	418,46	670,82	1.089,28	179.338,76	14.186,34	21.332,07	35.518,41
34	178.667,93	416,89	672,39	1.089,28	178.667,93	14.603,23	22.004,45	36.607,69
35	177.995,55	415,32	673,96	1.089,28	177.995,55	15.018,56	22.678,41	37.696,96
36	177.321,59	413,75	675,53	1.089,28	177.321,59	15.432,31	23.353,94	38.786,24
37	176.646,06	412,17	677,10	1.089,28	176.646,06	15.844,48	24.031,04	39.875,52
38	175.968,96	410,59	678,68	1.089,28	175.968,96	16.255,08	24.709,72	40.964,80
39	175.290,28	409,01	680,27	1.089,28	175.290,28	16.664,09	25.389,99	42.054,08
40	174.610,01	407,42	681,85	1.089,28	174.610,01	17.071,51	26.071,85	43.143,36
41	173.928,15	405,83	683,45	1.089,28	173.928,15	17.477,34	26.755,29	44.232,63
42	173.244,71	404,24	685,04	1.089,28	173.244,71	17.881,58	27.440,33	45.321,91
43	172.559,67	402,64	686,64	1.089,28	172.559,67	18.284,22	28.126,97	46.411,19
44	171.873,03	401,04	688,24	1.089,28	171.873,03	18.685,26	28.815,21	47.500,47
45	171.184,79	399,43	689,85	1.089,28	171.184,79	19.084,69	29.505,06	48.589,75
46	170.494,94	397,82	691,46	1.089,28	170.494,94	19.482,51	30.196,52	49.679,03
47	169.803,48	396,21	693,07	1.089,28	169.803,48	19.878,72	30.889,59	50.768,30
48	169.110,41	394,59	694,69	1.089,28	169.110,41	20.273,31	31.584,27	51.857,58
49	168.415,73	392,97	696,31	1.089,28	168.415,73	20.666,28	32.280,58	52.946,86
50	167.719,42	391,35	697,93	1.089,28	167.719,42	21.057,62	32.978,52	54.036,14
51	167.021,48	389,72	699,56	1.089,28	167.021,48	21.447,34	33.678,08	55.125,42
52	166.321,92	388,08	701,19	1.089,28	166.321,92	21.835,42	34.379,27	56.214,70
53	165.620,73	386,45	702,83	1.089,28	165.620,73	22.221,87	35.082,10	57.303,97
54	164.917,90	384,81	704,47	1.089,28	164.917,90	22.606,68	35.786,57	58.393,25
55	164.213,43	383,16	706,11	1.089,28	164.213,43	22.989,85	36.492,68	59.482,53
56	163.507,32	381,52	707,76	1.089,28	163.507,32	23.371,36	37.200,45	60.571,81
57	162.799,55	379,87	709,41	1.089,28	162.799,55	23.751,23	37.909,86	61.661,09
58	162.090,14	378,21	711,07	1.089,28	162.090,14	24.129,44	38.620,93	62.750,37
59	161.379,07	376,55	712,73	1.089,28	161.379,07	24.505,99	39.333,65	63.839,64
60	160.666,35	374,89	714,39	1.089,28	160.666,35	24.880,88	40.048,04	64.928,92
61	159.951,96	373,22	716,06	1.089,28	159.951,96	25.254,10	40.764,10	66.018,20
62	159.235,90	371,55	717,73	1.089,28	159.235,90	25.625,65	41.481,83	67.107,48
63	158.518,17	369,88	719,40	1.089,28	158.518,17	25.995,53	42.201,23	68.196,76
64	157.798,77	368,20	721,08	1.089,28	157.798,77	26.363,72	42.922,31	69.286,04
65	157.077,69	366,51	722,76	1.089,28	157.077,69	26.730,24	43.645,08	70.375,31
66	156.354,92	364,83	724,45	1.089,28	156.354,92	27.095,07	44.369,53	71.464,59
67	155.630,47	363,14	726,14	1.089,28	155.630,47	27.458,20	45.095,67	72.553,87
68	154.904,33	361,44	727,83	1.089,28	154.904,33	27.819,65	45.823,50	73.643,15
69	154.176,50	359,75	729,53	1.089,28	154.176,50	28.179,39	46.553,04	74.732,43
70	153.446,96	358,04	731,24	1.089,28	153.446,96	28.537,43	47.284,27	75.821,71
71	152.715,73	356,34	732,94	1.089,28	152.715,73	28.893,77	48.017,21	76.910,98
72	151.982,79	354,63	734,65	1.089,28	151.982,79	29.248,40	48.751,86	78.000,26
73	151.248,14	352,91	736,37	1.089,28	151.248,14	29.601,31	49.488,23	79.089,54
74	150.511,77	351,19	738,08	1.089,28	150.511,77	29.952,50	50.226,31	80.178,82
75	149.773,69	349,47	739,81	1.089,28	149.773,69	30.301,98	50.966,12	81.268,10
76	149.033,88	347,75	741,53	1.089,28	149.033,88	30.649,72	51.707,65	82.357,38
77	148.292,35	346,02	743,26	1.089,28	148.292,35	30.995,74	52.450,92	83.446,65
78	147.549,08	344,28	745,00	1.089,28	147.549,08	31.340,02	53.195,91	84.535,93
79	146.804,09	342,54	746,74	1.089,28	146.804,09	31.682,56	53.942,65	85.625,21
80	146.057,35	340,80	748,48	1.089,28	146.057,35	32.023,36	54.691,13	86.714,49
81	145.308,87	339,05	750,22	1.089,28	145.308,87	32.362,42	55.441,35	87.803,77
82	144.558,65	337,30	751,97	1.089,28	144.558,65	32.699,72	56.193,33	88.893,05
83	143.806,67	335,55	753,73	1.089,28	143.806,67	33.035,27	56.947,06	89.982,32
84	143.052,94	333,79	755,49	1.089,28	143.052,94	33.369,06	57.702,54	91.071,60
85	142.297,46	332,03	757,25	1.089,28	142.297,46	33.701,09	58.459,79	92.160,88
86	141.540,21	330,26	759,02	1.089,28	141.540,21	34.031,35	59.218,81	93.250,16
87	140.781,19	328,49	760,79	1.089,28	140.781,19	34.359,84	59.979,60	94.339,44
88	140.020,40	326,71	762,56	1.089,28	140.020,40	34.686,55	60.742,17	95.428,72
89	139.257,83	324,93	764,34	1.089,28	139.257,83	35.011,49	61.506,51	96.517,99
90	138.493,49	323,15	766,13	1.089,28	138.493,49	35.334,64	62.272,64	97.607,27
91	137.727,36	321,36	767,91	1.089,28	137.727,36	35.656,00	63.040,55	98.696,55
92	136.959,45	319,57	769,71	1.089,28	136.959,45	35.975,57	63.810,26	99.785,83
93	136.189,74	317,78	771,50	1.089,28	136.189,74	36.293,35	64.581,76	100.875,11
94	135.418,24	315,98	773,30	1.089,28	135.418,24	36.609,32	65.355,06	101.964,39
95	134.644,94	314,17	775,11	1.089,28	134.644,94	36.923,50	66.130,17	103.053,66
96	133.869,83	312,36	776,92	1.089,28	133.869,83	37.235,86	66.907,08	104.142,94
97	133.092,92	310,55	778,73	1.089,28	133.092,92	37.546,41	67.685,81	105.232,22
98	132.314,19	308,73	780,55	1.089,28	132.314,19	37.855,14	68.466,36	106.321,50
99	131.533,64	306,91	782,37	1.089,28	131.533,64	38.162,05	69.248,72	107.410,78
100	130.751,28	305,09	784,19	1.089,28	130.751,28	38.467,14	70.032,92	108.500,06
101	129.967,08	303,26	786,02	1.089,28	129.967,08	38.770,40	70.818,94	109.589,33
102	129.181,06	301,42	787,86	1.089,28	129.181,06	39.071,82	71.606,79	110.678,61
103	128.393,21	299,58	789,69	1.089,28	128.393,21	39.371,40	72.396,49	111.767,89
104	127.603,51	297,74	791,54	1.089,28	127.603,51	39.669,15	73.188,02	112.857,17
105	126.811,98	295,89	793,38	1.089,28	126.811,98	39.965,04	73.981,41	113.946,45
106	126.018,59	294,04	795,23	1.089,28	126.018,59	40.259,08	74.776,64	115.035,73
107	125.223,36	292,19	797,09	1.089,28	125.223,36	40.551,27	75.573,73	116.125,00
108	124.426,27	290,33	798,95	1.089,28	124.426,27	40.841,60	76.372,68	117.214,28
109	123.627,32	288,46	800,81	1.089,28	123.627,32	41.130,06	77.173,50	118.303,56
110	122.826,50	286,60	802,68	1.089,28	122.826,50	41.416,66	77.976,18	119.392,84
111	122.023,82	284,72	804,56	1.089,28	122.023,82	41.701,38	78.780,74	120.482,12
112	121.219,26	282,84	806,43	1.089,28	121.219,26	41.984,22	79.587,17	121.571,40
113	120.412,83	280,96	808,32	1.089,28	120.412,83	42.265,19	80.395,49	122.660,67
114	119.604,51	279,08	810,20	1.089,28	119.604,51	42.544,27	81.205,69	123.749,95
115	118.794,31	277,19	812,09	1.089,28	118.794,31	42.821,45	82.017,78	124.839,23
116	117.982,22	275,29	813,99	1.089,28	117.982,22	43.096,74	82.831,76	125.928,51
117	117.168,24	273,39	815,89	1.089,28	117.168,24	43.370,14	83.647,65	127.017,79
118	116.352,35	271,49	817,79	1.089,28	116.352,35	43.641,63	84.465,44	128.107,07
119	115.534,56	269,58	819,70	1.089,28	115.534,56	43.911,21	85.285,14	129.196,34
120	114.714,86	267,67	821,61	1.089,28	114.714,86	44.178,87	86.106,75	130.285,62
121	113.893,25	265,75	823,53	1.089,28	113.893,25	44.444,62	86.930,28	131.374,90
122	113.069,72	263,83	825,45	1.089,28	113.069,72	44.708,45	87.755,72	132.464,18
123	112.244,28	261,90	827,38	1.089,28	112.244,28	44.970,36	88.583,10	133.553,46
124	111.416,90	259,97	829,31	1.089,28	111.416,90	45.230,33	89.412,41	134.642,74
125	110.587,59	258,04	831,24	1.089,28	110.587,59	45.488,37	90.243,65	135.732,01
126	109.756,35	256,10	833,18	1.089,28	109.756,35	45.744,47	91.076,83	136.821,29
127	108.923,17	254,15	835,12	1.089,28	108.923,17	45.998,62	91.911,95	137.910,57
128	108.088,05	252,21	837,07	1.089,28	108.088,05	46.250,83	92.749,02	138.999,85
129	107.250,98	250,25	839,03	1.089,28	107.250,98	46.501,08	93.588,05	140.089,13
130	106.411,95	248,29	840,98	1.089,28	106.411,95	46.749,37	94.429,03	141.178,41
131	105.570,97	246,33	842,95	1.089,28	105.570,97	46.995,70	95.271,98	142.267,68
132	104.728,02	244,37	844,91	1.089,28	104.728,02	47.240,07	96.116,89	143.356,96
133	103.883,11	242,39	846,88	1.089,28	103.883,11	47.482,46	96.963,78	144.446,24
134	103.036,22	240,42	848,86	1.089,28	103.036,22	47.722,88	97.812,64	145.535,52
135	102.187,36	238,44	850,84	1.089,28	102.187,36	47.961,32	98.663,48	146.624,80
136	101.336,52	236,45	852,83	1.089,28	101.336,52	48.197,77	99.516,30	147.714,08
137	100.483,70	234,46	854,82	1.089,28	100.483,70	48.432,23	100.371,12	148.803,35
138	99.628,88	232,47	856,81	1.089,28	99.628,88	48.664,70	101.227,93	149.892,63
139	98.772,07	230,47	858,81	1.089,28	98.772,07	48.895,17	102.086,74	150.981,91
140	97.913,26	228,46	860,81	1.089,28	97.913,26	49.123,63	102.947,56	152.071,19
141	97.052,44	226,46	862,82	1.089,28	97.052,44	49.350,09	103.810,38	153.160,47
142	96.189,62	224,44	864,84	1.089,28	96.189,62	49.574,53	104.675,21	154.249,75
143	95.324,79	222,42	866,85	1.089,28	95.324,79	49.796,96	105.542,07	155.339,02
144	94.457,93	220,40	868,88	1.089,28	94.457,93	50.017,36	106.410,94	156.428,30
145	93.589,06	218,37	870,90	1.089,28	93.589,06	50.235,73	107.281,85	157.517,58
146	92.718,15	216,34	872,94	1.089,28	92.718,15	50.452,07	108.154,78	158.606,86
147	91.845,22	214,31	874,97	1.089,28	91.845,22	50.666,38	109.029,76	159.696,14
148	90.970,24	212,26	877,01	1.089,28	90.970,24	50.878,64	109.906,77	160.785,42
149	90.093,23	210,22	879,06	1.089,28	90.093,23	51.088,86	110.785,83	161.874,69
150	89.214,17	208,17	881,11	1.089,28	89.214,17	51.297,03	111.666,94	162.963,97
151	88.333,06	206,11	883,17	1.089,28	88.333,06	51.503,14	112.550,11	164.053,25
152	87.449,89	204,05	885,23	1.089,28	87.449,89	51.707,19	113.435,34	165.142,53
153	86.564,66	201,98	887,29	1.089,28	86.564,66	51.909,17	114.322,64	166.231,81
154	85.677,36	199,91	889,36	1.089,28	85.677,36	52.109,09	115.212,00	167.321,09
155	84.788,00	197,84	891,44	1.089,28	84.788,00	52.306,92	116.103,44	168.410,36
156	83.896,56	195,76	893,52	1.089,28	83.896,56	52.502,68	116.996,96	169.499,64
157	83.003,04	193,67	895,60	1.089,28	83.003,04	52.696,36	117.892,56	170.588,92
158	82.107,44	191,58	897,69	1.089,28	82.107,44	52.887,94	118.790,26	171.678,20
159	81.209,74	189,49	899,79	1.089,28	81.209,74	53.077,43	119.690,05	172.767,48
160	80.309,95	187,39	901,89	1.089,28	80.309,95	53.264,82	120.591,94	173.856,76
161	79.408,06	185,29	903,99	1.089,28	79.408,06	53.450,11	121.495,93	174.946,03
162	78.504,07	183,18	906,10	1.089,28	78.504,07	53.633,28	122.402,03	176.035,31
163	77.597,97	181,06	908,22	1.089,28	77.597,97	53.814,34	123.310,25	177.124,59
164	76.689,75	178,94	910,34	1.089,28	76.689,75	53.993,29	124.220,58	178.213,87
165	75.779,42	176,82	912,46	1.089,28	75.779,42	54.170,11	125.133,04	179.303,15
166	74.866,96	174,69	914,59	1.089,28	74.866,96	54.344,79	126.047,63	180.392,43
167	73.952,37	172,56	916,72	1.089,28	73.952,37	54.517,35	126.964,35	181.481,70
168	73.035,65	170,42	918,86	1.089,28	73.035,65	54.687,77	127.883,22	182.570,98
169	72.116,78	168,27	921,01	1.089,28	72.116,78	54.856,04	128.804,22	183.660,26
170	71.195,78	166,12	923,15	1.089,28	71.195,78	55.022,16	129.727,38	184.749,54
171	70.272,62	163,97	925,31	1.089,28	70.272,62	55.186,13	130.652,68	185.838,82
172	69.347,32	161,81	927,47	1.089,28	69.347,32	55.347,94	131.580,15	186.928,10
173	68.419,85	159,65	929,63	1.089,28	68.419,85	55.507,59	132.509,78	188.017,37
174	67.490,22	157,48	931,80	1.089,28	67.490,22	55.665,07	133.441,59	189.106,65
175	66.558,41	155,30	933,98	1.089,28	66.558,41	55.820,37	134.375,56	190.195,93
176	65.624,44	153,12	936,15	1.089,28	65.624,44	55.973,49	135.311,72	191.285,21
177	64.688,28	150,94	938,34	1.089,28	64.688,28	56.124,43	136.250,05	192.374,49
178	63.749,95	148,75	940,53	1.089,28	63.749,95	56.273,18	137.190,58	193.463,77
179	62.809,42	146,56	942,72	1.089,28	62.809,42	56.419,74	138.133,31	194.553,04
180	61.866,69	144,36	944,92	1.089,28	61.866,69	56.564,09	139.078,23	195.642,32
181	60.921,77	142,15	947,13	1.089,28	60.921,77	56.706,24	140.025,36	196.731,60
182	59.974,64	139,94	949,34	1.089,28	59.974,64	56.846,18	140.974,69	197.820,88
183	59.025,31	137,73	951,55	1.089,28	59.025,31	56.983,91	141.926,25	198.910,16
184	58.073,75	135,51	953,77	1.089,28	58.073,75	57.119,42	142.880,02	199.999,44
185	57.119,98	133,28	956,00	1.089,28	57.119,98	57.252,70	143.836,02	201.088,71
186	56.163,98	131,05	958,23	1.089,28	56.163,98	57.383,74	144.794,25	202.177,99
187	55.205,75	128,81	960,46	1.089,28	55.205,75	57.512,56	145.754,71	203.267,27
188	54.245,29	126,57	962,71	1.089,28	54.245,29	57.639,13	146.717,42	204.356,55
189	53.282,58	124,33	964,95	1.089,28	53.282,58	57.763,46	147.682,37	205.445,83
190	52.317,63	122,07	967,20	1.089,28	52.317,63	57.885,53	148.649,57	206.535,11
191	51.350,43	119,82	969,46	1.089,28	51.350,43	58.005,35	149.619,03	207.624,38
192	50.380,97	117,56	971,72	1.089,28	50.380,97	58.122,90	150.590,76	208.713,66
193	49.409,24	115,29	973,99	1.089,28	49.409,24	58.238,19	151.564,75	209.802,94
194	48.435,25	113,02	976,26	1.089,28	48.435,25	58.351,21	152.541,01	210.892,22
195	47.458,99	110,74	978,54	1.089,28	47.458,99	58.461,95	153.519,55	211.981,50
196	46.480,45	108,45	980,82	1.089,28	46.480,45	58.570,40	154.500,38	213.070,78
197	45.499,62	106,17	983,11	1.089,28	45.499,62	58.676,57	155.483,49	214.160,05
198	44.516,51	103,87	985,41	1.089,28	44.516,51	58.780,44	156.468,89	215.249,33
199	43.531,11	101,57	987,71	1.089,28	43.531,11	58.882,01	157.456,60	216.338,61
200	42.543,40	99,27	990,01	1.089,28	42.543,40	58.981,28	158.446,61	217.427,89
201	41.553,39	96,96	992,32	1.089,28	41.553,39	59.078,24	159.438,93	218.517,17
202	40.561,07	94,64	994,64	1.089,28	40.561,07	59.172,88	160.433,57	219.606,45
203	39.566,43	92,32	996,96	1.089,28	39.566,43	59.265,20	161.430,52	220.695,72
204	38.569,48	90,00	999,28	1.089,28	38.569,48	59.355,20	162.429,81	221.785,00
205	37.570,19	87,66	1.001,61	1.089,28	37.570,19	59.442,86	163.431,42	222.874,28
206	36.568,58	85,33	1.003,95	1.089,28	36.568,58	59.528,19	164.435,37	223.963,56
207	35.564,63	82,98	1.006,29	1.089,28	35.564,63	59.611,17	165.441,67	225.052,84
208	34.558,33	80,64	1.008,64	1.089,28	34.558,33	59.691,81	166.450,31	226.142,12
209	33.549,69	78,28	1.011,00	1.089,28	33.549,69	59.770,09	167.461,30	227.231,39
210	32.538,70	75,92	1.013,35	1.089,28	32.538,70	59.846,01	168.474,66	228.320,67
211	31.525,34	73,56	1.015,72	1.089,28	31.525,34	59.919,57	169.490,38	229.409,95
212	30.509,62	71,19	1.018,09	1.089,28	30.509,62	59.990,76	170.508,47	230.499,23
213	29.491,53	68,81	1.020,46	1.089,28	29.491,53	60.059,57	171.528,93	231.588,51
214	28.471,07	66,43	1.022,85	1.089,28	28.471,07	60.126,01	172.551,78	232.677,79
215	27.448,22	64,05	1.025,23	1.089,28	27.448,22	60.190,05	173.577,01	233.767,06
216	26.422,99	61,65	1.027,62	1.089,28	26.422,99	60.251,71	174.604,64	234.856,34
217	25.395,36	59,26	1.030,02	1.089,28	25.395,36	60.310,96	175.634,66	235.945,62
218	24.365,34	56,85	1.032,43	1.089,28	24.365,34	60.367,81	176.667,08	237.034,90
219	23.332,92	54,44	1.034,83	1.089,28	23.332,92	60.422,26	177.701,92	238.124,18
220	22.298,08	52,03	1.037,25	1.089,28	22.298,08	60.474,29	178.739,17	239.213,46
221	21.260,83	49,61	1.039,67	1.089,28	21.260,83	60.523,90	179.778,84	240.302,73
222	20.221,16	47,18	1.042,10	1.089,28	20.221,16	60.571,08	180.820,93	241.392,01
223	19.179,07	44,75	1.044,53	1.089,28	19.179,07	60.615,83	181.865,46	242.481,29
224	18.134,54	42,31	1.046,96	1.089,28	18.134,54	60.658,14	182.912,42	243.570,57
225	17.087,58	39,87	1.049,41	1.089,28	17.087,58	60.698,01	183.961,83	244.659,85
226	16.038,17	37,42	1.051,86	1.089,28	16.038,17	60.735,44	185.013,69	245.749,13
227	14.986,31	34,97	1.054,31	1.089,28	14.986,31	60.770,41	186.068,00	246.838,40
228	13.932,00	32,51	1.056,77	1.089,28	13.932,00	60.802,91	187.124,77	247.927,68
229	12.875,23	30,04	1.059,24	1.089,28	12.875,23	60.832,96	188.184,00	249.016,96
230	11.816,00	27,57	1.061,71	1.089,28	11.816,00	60.860,53	189.245,71	250.106,24
231	10.754,29	25,09	1.064,18	1.089,28	10.754,29	60.885,62	190.309,90	251.195,52
232	9.690,10	22,61	1.066,67	1.089,28	9.690,10	60.908,23	191.376,57	252.284,80
233	8.623,43	20,12	1.069,16	1.089,28	8.623,43	60.928,35	192.445,72	253.374,07
234	7.554,28	17,63	1.071,65	1.089,28	7.554,28	60.945,98	193.517,37	254.463,35
235	6.482,63	15,13	1.074,15	1.089,28	6.482,63	60.961,10	194.591,53	255.552,63
236	5.408,47	12,62	1.076,66	1.089,28	5.408,47	60.973,72	195.668,19	256.641,91
237	4.331,81	10,11	1.079,17	1.089,28	4.331,81	60.983,83	196.747,36	257.731,19
238	3.252,64	7,59	1.081,69	1.089,28	3.252,64	60.991,42	197.829,04	258.820,47
239	2.170,96	5,07	1.084,21	1.089,28	2.170,96	60.996,49	198.913,26	259.909,74
240	1.086,74	2,54	1.086,74	1.089,28	1.086,74	60.999,02	200.000,00	260.999,02

Baufi-line Baufinanzierung

3.55/5,00

64.556,32€
Zinsanteil

1.104,20€
Monatsrate

2,95%
Sollzins p.a.

2,99%
Effektivzins p.a.

2/3 aller Kunden erhalten: Nettodarlehensbetrag 150.000,00 €;Kreditrate: 561,25 €;Gesamtbetrag: 67.350,03 €;Anzahl Kreditraten: 1440;Laufzeit: 391 Monate;Effektiver Jahreszins: 2,52 %;Gebundener Sollzins: 2,49 %;

Monat	Kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	200.000,00	491,67	612,53	1.104,20	199.387,47	491,67	612,53	1.104,20
2	199.387,47	490,16	614,04	1.104,20	199.387,47	531,13	1.226,56	1.757,70
3	198.773,44	488,65	615,54	1.104,20	198.773,44	1.019,78	1.842,11	2.861,89
4	198.157,89	487,14	617,06	1.104,20	198.157,89	1.506,92	2.459,17	3.966,09
5	197.540,83	485,62	618,57	1.104,20	197.540,83	1.992,54	3.077,74	5.070,29
6	196.922,26	484,10	620,10	1.104,20	196.922,26	2.476,64	3.697,84	6.174,48
7	196.302,16	482,58	621,62	1.104,20	196.302,16	2.959,22	4.319,46	7.278,68
8	195.680,54	481,05	623,15	1.104,20	195.680,54	3.440,27	4.942,60	8.382,87
9	195.057,40	479,52	624,68	1.104,20	195.057,40	3.919,78	5.567,28	9.487,07
10	194.432,72	477,98	626,22	1.104,20	194.432,72	4.397,77	6.193,50	10.591,26
11	193.806,50	476,44	627,75	1.104,20	193.806,50	4.874,21	6.821,25	11.695,46
12	193.178,75	474,90	629,30	1.104,20	193.178,75	5.349,10	7.450,55	12.799,66
13	192.549,45	473,35	630,85	1.104,20	192.549,45	5.822,45	8.081,40	13.903,85
14	191.918,60	471,80	632,40	1.104,20	191.918,60	6.294,25	8.713,79	15.008,05
15	191.286,21	470,25	633,95	1.104,20	191.286,21	6.764,50	9.347,74	16.112,24
16	190.652,26	468,69	635,51	1.104,20	190.652,26	7.233,19	9.983,25	17.216,44
17	190.016,75	467,12	637,07	1.104,20	190.016,75	7.700,31	10.620,33	18.320,64
18	189.379,67	465,56	638,64	1.104,20	189.379,67	8.165,87	11.258,96	19.424,83
19	188.741,04	463,99	640,21	1.104,20	188.741,04	8.629,86	11.899,17	20.529,03
20	188.100,83	462,41	641,78	1.104,20	188.100,83	9.092,27	12.540,95	21.633,22
21	187.459,05	460,84	643,36	1.104,20	187.459,05	9.553,11	13.184,31	22.737,42
22	186.815,69	459,26	644,94	1.104,20	186.815,69	10.012,36	13.829,25	23.841,62
23	186.170,75	457,67	646,53	1.104,20	186.170,75	10.470,03	14.475,78	24.945,81
24	185.524,22	456,08	648,12	1.104,20	185.524,22	10.926,11	15.123,89	26.050,01
25	184.876,11	454,49	649,71	1.104,20	184.876,11	11.380,60	15.773,60	27.154,20
26	184.226,40	452,89	651,31	1.104,20	184.226,40	11.833,49	16.424,91	28.258,40
27	183.575,09	451,29	652,91	1.104,20	183.575,09	12.284,78	17.077,82	29.362,60
28	182.922,18	449,68	654,51	1.104,20	182.922,18	12.734,46	17.732,33	30.466,79
29	182.267,67	448,07	656,12	1.104,20	182.267,67	13.182,54	18.388,45	31.570,99
30	181.611,55	446,46	657,73	1.104,20	181.611,55	13.629,00	19.046,18	32.675,18
31	180.953,82	444,84	659,35	1.104,20	180.953,82	14.073,85	19.705,53	33.779,38
32	180.294,47	443,22	660,97	1.104,20	180.294,47	14.517,07	20.366,51	34.883,57
33	179.633,49	441,60	662,60	1.104,20	179.633,49	14.958,67	21.029,10	35.987,77
34	178.970,90	439,97	664,23	1.104,20	178.970,90	15.398,64	21.693,33	37.091,97
35	178.306,67	438,34	665,86	1.104,20	178.306,67	15.836,98	22.359,19	38.196,16
36	177.640,81	436,70	667,50	1.104,20	177.640,81	16.273,68	23.026,68	39.300,36
37	176.973,32	435,06	669,14	1.104,20	176.973,32	16.708,74	23.695,82	40.404,55
38	176.304,18	433,41	670,78	1.104,20	176.304,18	17.142,15	24.366,60	41.508,75
39	175.633,40	431,77	672,43	1.104,20	175.633,40	17.573,92	25.039,03	42.612,95
40	174.960,97	430,11	674,08	1.104,20	174.960,97	18.004,03	25.713,11	43.717,14
41	174.286,89	428,46	675,74	1.104,20	174.286,89	18.432,48	26.388,86	44.821,34
42	173.611,14	426,79	677,40	1.104,20	173.611,14	18.859,28	27.066,26	45.925,53
43	172.933,74	425,13	679,07	1.104,20	172.933,74	19.284,41	27.745,32	47.029,73
44	172.254,68	423,46	680,74	1.104,20	172.254,68	19.707,86	28.426,06	48.133,93
45	171.573,94	421,79	682,41	1.104,20	171.573,94	20.129,65	29.108,47	49.238,12
46	170.891,53	420,11	684,09	1.104,20	170.891,53	20.549,76	29.792,56	50.342,32
47	170.207,44	418,43	685,77	1.104,20	170.207,44	20.968,19	30.478,33	51.446,51
48	169.521,67	416,74	687,46	1.104,20	169.521,67	21.384,93	31.165,78	52.550,71
49	168.834,22	415,05	689,15	1.104,20	168.834,22	21.799,98	31.854,93	53.654,91
50	168.145,07	413,36	690,84	1.104,20	168.145,07	22.213,33	32.545,77	54.759,10
51	167.454,23	411,66	692,54	1.104,20	167.454,23	22.624,99	33.238,30	55.863,30
52	166.761,70	409,96	694,24	1.104,20	166.761,70	23.034,95	33.932,54	56.967,49
53	166.067,46	408,25	695,95	1.104,20	166.067,46	23.443,20	34.628,49	58.071,69
54	165.371,51	406,54	697,66	1.104,20	165.371,51	23.849,74	35.326,15	59.175,88
55	164.673,85	404,82	699,37	1.104,20	164.673,85	24.254,56	36.025,52	60.280,08
56	163.974,48	403,10	701,09	1.104,20	163.974,48	24.657,66	36.726,61	61.384,28
57	163.273,39	401,38	702,82	1.104,20	163.273,39	25.059,04	37.429,43	62.488,47
58	162.570,57	399,65	704,54	1.104,20	162.570,57	25.458,70	38.133,97	63.592,67
59	161.866,03	397,92	706,28	1.104,20	161.866,03	25.856,62	38.840,25	64.696,86
60	161.159,75	396,18	708,01	1.104,20	161.159,75	26.252,80	39.548,26	65.801,06
61	160.451,74	394,44	709,75	1.104,20	160.451,74	26.647,24	40.258,01	66.905,26
62	159.741,99	392,70	711,50	1.104,20	159.741,99	27.039,94	40.969,51	68.009,45
63	159.030,49	390,95	713,25	1.104,20	159.030,49	27.430,89	41.682,75	69.113,65
64	158.317,25	389,20	715,00	1.104,20	158.317,25	27.820,09	42.397,75	70.217,84
65	157.602,25	387,44	716,76	1.104,20	157.602,25	28.207,53	43.114,51	71.322,04
66	156.885,49	385,68	718,52	1.104,20	156.885,49	28.593,21	43.833,03	72.426,24
67	156.166,97	383,91	720,29	1.104,20	156.166,97	28.977,12	44.553,32	73.530,43
68	155.446,68	382,14	722,06	1.104,20	155.446,68	29.359,26	45.275,37	74.634,63
69	154.724,63	380,36	723,83	1.104,20	154.724,63	29.739,62	45.999,20	75.738,82
70	154.000,80	378,59	725,61	1.104,20	154.000,80	30.118,21	46.724,81	76.843,02
71	153.275,19	376,80	727,39	1.104,20	153.275,19	30.495,01	47.452,21	77.947,22
72	152.547,79	375,01	729,18	1.104,20	152.547,79	30.870,02	48.181,39	79.051,41
73	151.818,61	373,22	730,98	1.104,20	151.818,61	31.243,24	48.912,37	80.155,61
74	151.087,63	371,42	732,77	1.104,20	151.087,63	31.614,67	49.645,14	81.259,80
75	150.354,86	369,62	734,57	1.104,20	150.354,86	31.984,29	50.379,71	82.364,00
76	149.620,29	367,82	736,38	1.104,20	149.620,29	32.352,10	51.116,09	83.468,19
77	148.883,91	366,01	738,19	1.104,20	148.883,91	32.718,11	51.854,28	84.572,39
78	148.145,72	364,19	740,00	1.104,20	148.145,72	33.082,30	52.594,28	85.676,59
79	147.405,72	362,37	741,82	1.104,20	147.405,72	33.444,67	53.336,11	86.780,78
80	146.663,89	360,55	743,65	1.104,20	146.663,89	33.805,22	54.079,76	87.884,98
81	145.920,24	358,72	745,48	1.104,20	145.920,24	34.163,94	54.825,23	88.989,17
82	145.174,77	356,89	747,31	1.104,20	145.174,77	34.520,83	55.572,54	90.093,37
83	144.427,46	355,05	749,15	1.104,20	144.427,46	34.875,88	56.321,68	91.197,57
84	143.678,32	353,21	750,99	1.104,20	143.678,32	35.229,09	57.072,67	92.301,76
85	142.927,33	351,36	752,83	1.104,20	142.927,33	35.580,46	57.825,50	93.405,96
86	142.174,50	349,51	754,68	1.104,20	142.174,50	35.929,97	58.580,19	94.510,15
87	141.419,81	347,66	756,54	1.104,20	141.419,81	36.277,62	59.336,73	95.614,35
88	140.663,27	345,80	758,40	1.104,20	140.663,27	36.623,42	60.095,12	96.718,55
89	139.904,88	343,93	760,26	1.104,20	139.904,88	36.967,35	60.855,39	97.822,74
90	139.144,61	342,06	762,13	1.104,20	139.144,61	37.309,42	61.617,52	98.926,94
91	138.382,48	340,19	764,01	1.104,20	138.382,48	37.649,61	62.381,53	100.031,13
92	137.618,47	338,31	765,88	1.104,20	137.618,47	37.987,92	63.147,41	101.135,33
93	136.852,59	336,43	767,77	1.104,20	136.852,59	38.324,35	63.915,18	102.239,53
94	136.084,82	334,54	769,65	1.104,20	136.084,82	38.658,89	64.684,83	103.343,72
95	135.315,17	332,65	771,55	1.104,20	135.315,17	38.991,54	65.456,38	104.447,92
96	134.543,62	330,75	773,44	1.104,20	134.543,62	39.322,29	66.229,82	105.552,11
97	133.770,18	328,85	775,34	1.104,20	133.770,18	39.651,15	67.005,16	106.656,31
98	132.994,84	326,95	777,25	1.104,20	132.994,84	39.978,09	67.782,41	107.760,51
99	132.217,59	325,03	779,16	1.104,20	132.217,59	40.303,13	68.561,57	108.864,70
100	131.438,43	323,12	781,08	1.104,20	131.438,43	40.626,25	69.342,65	109.968,90
101	130.657,35	321,20	783,00	1.104,20	130.657,35	40.947,45	70.125,65	111.073,09
102	129.874,35	319,27	784,92	1.104,20	129.874,35	41.266,72	70.910,57	112.177,29
103	129.089,43	317,34	786,85	1.104,20	129.089,43	41.584,06	71.697,42	113.281,48
104	128.302,58	315,41	788,79	1.104,20	128.302,58	41.899,48	72.486,21	114.385,68
105	127.513,79	313,47	790,72	1.104,20	127.513,79	42.212,95	73.276,93	115.489,88
106	126.723,07	311,53	792,67	1.104,20	126.723,07	42.524,47	74.069,60	116.594,07
107	125.930,40	309,58	794,62	1.104,20	125.930,40	42.834,05	74.864,21	117.698,27
108	125.135,79	307,63	796,57	1.104,20	125.135,79	43.141,68	75.660,79	118.802,46
109	124.339,21	305,67	798,53	1.104,20	124.339,21	43.447,35	76.459,31	119.906,66
110	123.540,69	303,70	800,49	1.104,20	123.540,69	43.751,05	77.259,81	121.010,86
111	122.740,19	301,74	802,46	1.104,20	122.740,19	44.052,79	78.062,27	122.115,05
112	121.937,73	299,76	804,43	1.104,20	121.937,73	44.352,55	78.866,70	123.219,25
113	121.133,30	297,79	806,41	1.104,20	121.133,30	44.650,34	79.673,11	124.323,44
114	120.326,89	295,80	808,39	1.104,20	120.326,89	44.946,14	80.481,50	125.427,64
115	119.518,50	293,82	810,38	1.104,20	119.518,50	45.239,96	81.291,88	126.531,84
116	118.708,12	291,82	812,37	1.104,20	118.708,12	45.531,78	82.104,25	127.636,03
117	117.895,75	289,83	814,37	1.104,20	117.895,75	45.821,61	82.918,62	128.740,23
118	117.081,38	287,83	816,37	1.104,20	117.081,38	46.109,43	83.734,99	129.844,42
119	116.265,01	285,82	818,38	1.104,20	116.265,01	46.395,25	84.553,37	130.948,62
120	115.446,63	283,81	820,39	1.104,20	115.446,63	46.679,06	85.373,76	132.052,82
121	114.626,24	281,79	822,41	1.104,20	114.626,24	46.960,85	86.196,16	133.157,01
122	113.803,84	279,77	824,43	1.104,20	113.803,84	47.240,61	87.020,59	134.261,21
123	112.979,41	277,74	826,45	1.104,20	112.979,41	47.518,36	87.847,05	135.365,40
124	112.152,95	275,71	828,49	1.104,20	112.152,95	47.794,06	88.675,53	136.469,60
125	111.324,47	273,67	830,52	1.104,20	111.324,47	48.067,74	89.506,06	137.573,79
126	110.493,94	271,63	832,56	1.104,20	110.493,94	48.339,37	90.338,62	138.677,99
127	109.661,38	269,58	834,61	1.104,20	109.661,38	48.608,95	91.173,23	139.782,19
128	108.826,77	267,53	836,66	1.104,20	108.826,77	48.876,48	92.009,90	140.886,38
129	107.990,10	265,48	838,72	1.104,20	107.990,10	49.141,96	92.848,62	141.990,58
130	107.151,38	263,41	840,78	1.104,20	107.151,38	49.405,37	93.689,40	143.094,77
131	106.310,60	261,35	842,85	1.104,20	106.310,60	49.666,72	94.532,25	144.198,97
132	105.467,75	259,27	844,92	1.104,20	105.467,75	49.926,00	95.377,17	145.303,17
133	104.622,83	257,20	847,00	1.104,20	104.622,83	50.183,19	96.224,17	146.407,36
134	103.775,83	255,12	849,08	1.104,20	103.775,83	50.438,31	97.073,25	147.511,56
135	102.926,75	253,03	851,17	1.104,20	102.926,75	50.691,34	97.924,42	148.615,75
136	102.075,58	250,94	853,26	1.104,20	102.075,58	50.942,27	98.777,68	149.719,95
137	101.222,32	248,84	855,36	1.104,20	101.222,32	51.191,11	99.633,03	150.824,15
138	100.366,97	246,74	857,46	1.104,20	100.366,97	51.437,85	100.490,49	151.928,34
139	99.509,51	244,63	859,57	1.104,20	99.509,51	51.682,47	101.350,06	153.032,54
140	98.649,94	242,51	861,68	1.104,20	98.649,94	51.924,99	102.211,74	154.136,73
141	97.788,26	240,40	863,80	1.104,20	97.788,26	52.165,39	103.075,54	155.240,93
142	96.924,46	238,27	865,92	1.104,20	96.924,46	52.403,66	103.941,47	156.345,13
143	96.058,53	236,14	868,05	1.104,20	96.058,53	52.639,80	104.809,52	157.449,32
144	95.190,48	234,01	870,19	1.104,20	95.190,48	52.873,81	105.679,71	158.553,52
145	94.320,29	231,87	872,33	1.104,20	94.320,29	53.105,68	106.552,03	159.657,71
146	93.447,97	229,73	874,47	1.104,20	93.447,97	53.335,41	107.426,50	160.761,91
147	92.573,50	227,58	876,62	1.104,20	92.573,50	53.562,99	108.303,12	161.866,10
148	91.696,88	225,42	878,77	1.104,20	91.696,88	53.788,41	109.181,89	162.970,30
149	90.818,11	223,26	880,93	1.104,20	90.818,11	54.011,67	110.062,83	164.074,50
150	89.937,17	221,10	883,10	1.104,20	89.937,17	54.232,76	110.945,93	165.178,69
151	89.054,07	218,92	885,27	1.104,20	89.054,07	54.451,69	111.831,20	166.282,89
152	88.168,80	216,75	887,45	1.104,20	88.168,80	54.668,44	112.718,65	167.387,08
153	87.281,35	214,57	889,63	1.104,20	87.281,35	54.883,00	113.608,28	168.491,28
154	86.391,72	212,38	891,82	1.104,20	86.391,72	55.095,38	114.500,09	169.595,48
155	85.499,91	210,19	894,01	1.104,20	85.499,91	55.305,57	115.394,10	170.699,67
156	84.605,90	207,99	896,21	1.104,20	84.605,90	55.513,56	116.290,31	171.803,87
157	83.709,69	205,79	898,41	1.104,20	83.709,69	55.719,35	117.188,72	172.908,06
158	82.811,28	203,58	900,62	1.104,20	82.811,28	55.922,92	118.089,34	174.012,26
159	81.910,66	201,36	902,83	1.104,20	81.910,66	56.124,29	118.992,17	175.116,46
160	81.007,83	199,14	905,05	1.104,20	81.007,83	56.323,43	119.897,22	176.220,65
161	80.102,78	196,92	907,28	1.104,20	80.102,78	56.520,35	120.804,50	177.324,85
162	79.195,50	194,69	909,51	1.104,20	79.195,50	56.715,04	121.714,00	178.429,04
163	78.286,00	192,45	911,74	1.104,20	78.286,00	56.907,49	122.625,75	179.533,24
164	77.374,25	190,21	913,98	1.104,20	77.374,25	57.097,70	123.539,73	180.637,44
165	76.460,27	187,96	916,23	1.104,20	76.460,27	57.285,67	124.455,96	181.741,63
166	75.544,04	185,71	918,48	1.104,20	75.544,04	57.471,38	125.374,45	182.845,83
167	74.625,55	183,45	920,74	1.104,20	74.625,55	57.654,84	126.295,19	183.950,02
168	73.704,81	181,19	923,00	1.104,20	73.704,81	57.836,03	127.218,19	185.054,22
169	72.781,81	178,92	925,27	1.104,20	72.781,81	58.014,95	128.143,47	186.158,41
170	71.856,53	176,65	927,55	1.104,20	71.856,53	58.191,60	129.071,01	187.262,61
171	70.928,99	174,37	929,83	1.104,20	70.928,99	58.365,96	130.000,84	188.366,81
172	69.999,16	172,08	932,11	1.104,20	69.999,16	58.538,04	130.932,96	189.471,00
173	69.067,04	169,79	934,41	1.104,20	69.067,04	58.707,83	131.867,36	190.575,20
174	68.132,64	167,49	936,70	1.104,20	68.132,64	58.875,33	132.804,07	191.679,39
175	67.195,93	165,19	939,01	1.104,20	67.195,93	59.040,52	133.743,07	192.783,59
176	66.256,93	162,88	941,31	1.104,20	66.256,93	59.203,40	134.684,39	193.887,79
177	65.315,61	160,57	943,63	1.104,20	65.315,61	59.363,97	135.628,02	194.991,98
178	64.371,98	158,25	945,95	1.104,20	64.371,98	59.522,21	136.573,96	196.096,18
179	63.426,04	155,92	948,27	1.104,20	63.426,04	59.678,14	137.522,24	197.200,37
180	62.477,76	153,59	950,60	1.104,20	62.477,76	59.831,73	138.472,84	198.304,57
181	61.527,16	151,25	952,94	1.104,20	61.527,16	59.982,98	139.425,78	199.408,77
182	60.574,22	148,91	955,28	1.104,20	60.574,22	60.131,89	140.381,07	200.512,96
183	59.618,93	146,56	957,63	1.104,20	59.618,93	60.278,46	141.338,70	201.617,16
184	58.661,30	144,21	959,99	1.104,20	58.661,30	60.422,67	142.298,69	202.721,35
185	57.701,31	141,85	962,35	1.104,20	57.701,31	60.564,51	143.261,03	203.825,55
186	56.738,97	139,48	964,71	1.104,20	56.738,97	60.704,00	144.225,75	204.929,75
187	55.774,25	137,11	967,08	1.104,20	55.774,25	60.841,11	145.192,83	206.033,94
188	54.807,17	134,73	969,46	1.104,20	54.807,17	60.975,84	146.162,29	207.138,14
189	53.837,71	132,35	971,84	1.104,20	53.837,71	61.108,20	147.134,14	208.242,33
190	52.865,86	129,96	974,23	1.104,20	52.865,86	61.238,16	148.108,37	209.346,53
191	51.891,63	127,57	976,63	1.104,20	51.891,63	61.365,72	149.085,00	210.450,72
192	50.915,00	125,17	979,03	1.104,20	50.915,00	61.490,89	150.064,03	211.554,92
193	49.935,97	122,76	981,44	1.104,20	49.935,97	61.613,65	151.045,47	212.659,12
194	48.954,53	120,35	983,85	1.104,20	48.954,53	61.734,00	152.029,32	213.763,31
195	47.970,68	117,93	986,27	1.104,20	47.970,68	61.851,92	153.015,58	214.867,51
196	46.984,42	115,50	988,69	1.104,20	46.984,42	61.967,43	154.004,28	215.971,70
197	45.995,72	113,07	991,12	1.104,20	45.995,72	62.080,50	154.995,40	217.075,90
198	45.004,60	110,64	993,56	1.104,20	45.004,60	62.191,14	155.988,96	218.180,10
199	44.011,04	108,19	996,00	1.104,20	44.011,04	62.299,33	156.984,96	219.284,29
200	43.015,04	105,75	998,45	1.104,20	43.015,04	62.405,08	157.983,41	220.388,49
201	42.016,59	103,29	1.000,91	1.104,20	42.016,59	62.508,37	158.984,32	221.492,68
202	41.015,68	100,83	1.003,37	1.104,20	41.015,68	62.609,20	159.987,68	222.596,88
203	40.012,32	98,36	1.005,83	1.104,20	40.012,32	62.707,56	160.993,52	223.701,08
204	39.006,48	95,89	1.008,30	1.104,20	39.006,48	62.803,45	162.001,82	224.805,27
205	37.998,18	93,41	1.010,78	1.104,20	37.998,18	62.896,86	163.012,60	225.909,47
206	36.987,40	90,93	1.013,27	1.104,20	36.987,40	62.987,79	164.025,87	227.013,66
207	35.974,13	88,44	1.015,76	1.104,20	35.974,13	63.076,23	165.041,63	228.117,86
208	34.958,37	85,94	1.018,26	1.104,20	34.958,37	63.162,17	166.059,89	229.222,06
209	33.940,11	83,44	1.020,76	1.104,20	33.940,11	63.245,60	167.080,65	230.326,25
210	32.919,35	80,93	1.023,27	1.104,20	32.919,35	63.326,53	168.103,92	231.430,45
211	31.896,08	78,41	1.025,78	1.104,20	31.896,08	63.404,94	169.129,70	232.534,64
212	30.870,30	75,89	1.028,31	1.104,20	30.870,30	63.480,83	170.158,01	233.638,84
213	29.841,99	73,36	1.030,83	1.104,20	29.841,99	63.554,19	171.188,84	234.743,04
214	28.811,16	70,83	1.033,37	1.104,20	28.811,16	63.625,02	172.222,21	235.847,23
215	27.777,79	68,29	1.035,91	1.104,20	27.777,79	63.693,31	173.258,12	236.951,43
216	26.741,88	65,74	1.038,46	1.104,20	26.741,88	63.759,05	174.296,58	238.055,62
217	25.703,42	63,19	1.041,01	1.104,20	25.703,42	63.822,23	175.337,58	239.159,82
218	24.662,42	60,63	1.043,57	1.104,20	24.662,42	63.882,86	176.381,15	240.264,01
219	23.618,85	58,06	1.046,13	1.104,20	23.618,85	63.940,93	177.427,29	241.368,21
220	22.572,71	55,49	1.048,70	1.104,20	22.572,71	63.996,42	178.475,99	242.472,41
221	21.524,01	52,91	1.051,28	1.104,20	21.524,01	64.049,33	179.527,27	243.576,60
222	20.472,73	50,33	1.053,87	1.104,20	20.472,73	64.099,66	180.581,14	244.680,80
223	19.418,86	47,74	1.056,46	1.104,20	19.418,86	64.147,40	181.637,60	245.784,99
224	18.362,40	45,14	1.059,06	1.104,20	18.362,40	64.192,54	182.696,65	246.889,19
225	17.303,35	42,54	1.061,66	1.104,20	17.303,35	64.235,07	183.758,31	247.993,39
226	16.241,69	39,93	1.064,27	1.104,20	16.241,69	64.275,00	184.822,58	249.097,58
227	15.177,42	37,31	1.066,88	1.104,20	15.177,42	64.312,31	185.889,46	250.201,78
228	14.110,54	34,69	1.069,51	1.104,20	14.110,54	64.347,00	186.958,97	251.305,97
229	13.041,03	32,06	1.072,14	1.104,20	13.041,03	64.379,06	188.031,11	252.410,17
230	11.968,89	29,42	1.074,77	1.104,20	11.968,89	64.408,48	189.105,88	253.514,37
231	10.894,12	26,78	1.077,41	1.104,20	10.894,12	64.435,27	190.183,30	254.618,56
232	9.816,70	24,13	1.080,06	1.104,20	9.816,70	64.459,40	191.263,36	255.722,76
233	8.736,64	21,48	1.082,72	1.104,20	8.736,64	64.480,88	192.346,08	256.826,95
234	7.653,92	18,82	1.085,38	1.104,20	7.653,92	64.499,69	193.431,46	257.931,15
235	6.568,54	16,15	1.088,05	1.104,20	6.568,54	64.515,84	194.519,51	259.035,35
236	5.480,49	13,47	1.090,72	1.104,20	5.480,49	64.529,31	195.610,23	260.139,54
237	4.389,77	10,79	1.093,40	1.104,20	4.389,77	64.540,10	196.703,63	261.243,74
238	3.296,37	8,10	1.096,09	1.104,20	3.296,37	64.548,21	197.799,73	262.347,93
239	2.200,27	5,41	1.098,79	1.104,20	2.200,27	64.553,62	198.898,51	263.452,13
240	1.101,49	2,71	1.101,49	1.104,20	1.101,49	64.556,32	200.000,00	264.556,32

comdirect Baufinanzierung

3.93/5,00

67.422,96€
Zinsanteil

1.116,22€
Monatsrate

3,07%
Sollzins p.a.

3,13%
Effektivzins p.a.

2/3 aller Kunden erhalten: Nettodarlehensbetrag 140.000,00 €;Kreditrate: 522,67 €;Gesamtbetrag: 94.080,60 €;Anzahl Kreditraten: 180;Laufzeit: 180 Monate;Effektiver Jahreszins: 3,37 %;Gebundener Sollzins: 3,30 %;

Monat	Kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	200.000,00	511,67	604,55	1.116,22	199.395,45	511,67	604,55	1.116,22
2	199.395,45	510,12	606,10	1.116,22	199.395,45	552,76	1.210,65	1.763,41
3	198.789,35	508,57	607,65	1.116,22	198.789,35	1.061,33	1.818,29	2.879,62
4	198.181,71	507,01	609,20	1.116,22	198.181,71	1.568,34	2.427,50	3.995,84
5	197.572,50	505,46	610,76	1.116,22	197.572,50	2.073,80	3.038,26	5.112,06
6	196.961,74	503,89	612,32	1.116,22	196.961,74	2.577,69	3.650,58	6.228,27
7	196.349,42	502,33	613,89	1.116,22	196.349,42	3.080,02	4.264,47	7.344,49
8	195.735,53	500,76	615,46	1.116,22	195.735,53	3.580,78	4.879,93	8.460,71
9	195.120,07	499,18	617,03	1.116,22	195.120,07	4.079,96	5.496,96	9.576,92
10	194.503,04	497,60	618,61	1.116,22	194.503,04	4.577,56	6.115,58	10.693,14
11	193.884,42	496,02	620,20	1.116,22	193.884,42	5.073,58	6.735,77	11.809,35
12	193.264,23	494,43	621,78	1.116,22	193.264,23	5.568,02	7.357,55	12.925,57
13	192.642,45	492,84	623,37	1.116,22	192.642,45	6.060,86	7.980,93	14.041,79
14	192.019,07	491,25	624,97	1.116,22	192.019,07	6.552,11	8.605,89	15.158,00
15	191.394,11	489,65	626,57	1.116,22	191.394,11	7.041,76	9.232,46	16.274,22
16	190.767,54	488,05	628,17	1.116,22	190.767,54	7.529,81	9.860,63	17.390,44
17	190.139,37	486,44	629,78	1.116,22	190.139,37	8.016,25	10.490,41	18.506,65
18	189.509,59	484,83	631,39	1.116,22	189.509,59	8.501,08	11.121,80	19.622,87
19	188.878,20	483,21	633,00	1.116,22	188.878,20	8.984,29	11.754,80	20.739,09
20	188.245,20	481,59	634,62	1.116,22	188.245,20	9.465,88	12.389,42	21.855,30
21	187.610,58	479,97	636,25	1.116,22	187.610,58	9.945,85	13.025,67	22.971,52
22	186.974,33	478,34	637,87	1.116,22	186.974,33	10.424,20	13.663,54	24.087,74
23	186.336,46	476,71	639,51	1.116,22	186.336,46	10.900,91	14.303,05	25.203,95
24	185.696,95	475,07	641,14	1.116,22	185.696,95	11.375,98	14.944,19	26.320,17
25	185.055,81	473,43	642,78	1.116,22	185.055,81	11.849,42	15.586,97	27.436,39
26	184.413,03	471,79	644,43	1.116,22	184.413,03	12.321,21	16.231,40	28.552,60
27	183.768,60	470,14	646,08	1.116,22	183.768,60	12.791,35	16.877,47	29.668,82
28	183.122,53	468,49	647,73	1.116,22	183.122,53	13.259,84	17.525,20	30.785,04
29	182.474,80	466,83	649,39	1.116,22	182.474,80	13.726,67	18.174,59	31.901,25
30	181.825,41	465,17	651,05	1.116,22	181.825,41	14.191,84	18.825,63	33.017,47
31	181.174,37	463,50	652,71	1.116,22	181.174,37	14.655,34	19.478,35	34.133,69
32	180.521,65	461,83	654,38	1.116,22	180.521,65	15.117,18	20.132,73	35.249,90
33	179.867,27	460,16	656,06	1.116,22	179.867,27	15.577,34	20.788,78	36.366,12
34	179.211,22	458,48	657,73	1.116,22	179.211,22	16.035,82	21.446,52	37.482,34
35	178.553,48	456,80	659,42	1.116,22	178.553,48	16.492,62	22.105,94	38.598,55
36	177.894,06	455,11	661,10	1.116,22	177.894,06	16.947,73	22.767,04	39.714,77
37	177.232,96	453,42	662,80	1.116,22	177.232,96	17.401,15	23.429,84	40.830,99
38	176.570,16	451,73	664,49	1.116,22	176.570,16	17.852,88	24.094,33	41.947,20
39	175.905,67	450,03	666,19	1.116,22	175.905,67	18.302,90	24.760,52	43.063,42
40	175.239,48	448,32	667,90	1.116,22	175.239,48	18.751,22	25.428,41	44.179,64
41	174.571,59	446,61	669,60	1.116,22	174.571,59	19.197,84	26.098,02	45.295,85
42	173.901,98	444,90	671,32	1.116,22	173.901,98	19.642,74	26.769,33	46.412,07
43	173.230,67	443,18	673,03	1.116,22	173.230,67	20.085,92	27.442,37	47.528,29
44	172.557,63	441,46	674,76	1.116,22	172.557,63	20.527,38	28.117,13	48.644,50
45	171.882,87	439,73	676,48	1.116,22	171.882,87	20.967,11	28.793,61	49.760,72
46	171.206,39	438,00	678,21	1.116,22	171.206,39	21.405,11	29.471,82	50.876,94
47	170.528,18	436,27	679,95	1.116,22	170.528,18	21.841,38	30.151,77	51.993,15
48	169.848,23	434,53	681,69	1.116,22	169.848,23	22.275,91	30.833,46	53.109,37
49	169.166,54	432,78	683,43	1.116,22	169.166,54	22.708,69	31.516,89	54.225,59
50	168.483,11	431,04	685,18	1.116,22	168.483,11	23.139,73	32.202,07	55.341,80
51	167.797,93	429,28	686,93	1.116,22	167.797,93	23.569,01	32.889,01	56.458,02
52	167.110,99	427,53	688,69	1.116,22	167.110,99	23.996,54	33.577,70	57.574,24
53	166.422,30	425,76	690,45	1.116,22	166.422,30	24.422,30	34.268,15	58.690,45
54	165.731,85	424,00	692,22	1.116,22	165.731,85	24.846,30	34.960,37	59.806,67
55	165.039,63	422,23	693,99	1.116,22	165.039,63	25.268,53	35.654,36	60.922,89
56	164.345,64	420,45	695,77	1.116,22	164.345,64	25.688,98	36.350,13	62.039,10
57	163.649,87	418,67	697,55	1.116,22	163.649,87	26.107,65	37.047,67	63.155,32
58	162.952,33	416,89	699,33	1.116,22	162.952,33	26.524,53	37.747,00	64.271,54
59	162.253,00	415,10	701,12	1.116,22	162.253,00	26.939,63	38.448,12	65.387,75
60	161.551,88	413,30	702,91	1.116,22	161.551,88	27.352,94	39.151,03	66.503,97
61	160.848,97	411,51	704,71	1.116,22	160.848,97	27.764,44	39.855,75	67.620,19
62	160.144,25	409,70	706,51	1.116,22	160.144,25	28.174,14	40.562,26	68.736,40
63	159.437,74	407,89	708,32	1.116,22	159.437,74	28.582,04	41.270,58	69.852,62
64	158.729,42	406,08	710,13	1.116,22	158.729,42	28.988,12	41.980,71	70.968,84
65	158.019,29	404,27	711,95	1.116,22	158.019,29	29.392,39	42.692,67	72.085,05
66	157.307,33	402,44	713,77	1.116,22	157.307,33	29.794,83	43.406,44	73.201,27
67	156.593,56	400,62	715,60	1.116,22	156.593,56	30.195,45	44.122,04	74.317,49
68	155.877,96	398,79	717,43	1.116,22	155.877,96	30.594,24	44.839,46	75.433,70
69	155.160,54	396,95	719,26	1.116,22	155.160,54	30.991,19	45.558,73	76.549,92
70	154.441,27	395,11	721,10	1.116,22	154.441,27	31.386,30	46.279,83	77.666,14
71	153.720,17	393,27	722,95	1.116,22	153.720,17	31.779,57	47.002,78	78.782,35
72	152.997,22	391,42	724,80	1.116,22	152.997,22	32.170,99	47.727,58	79.898,57
73	152.272,42	389,56	726,65	1.116,22	152.272,42	32.560,55	48.454,23	81.014,79
74	151.545,77	387,70	728,51	1.116,22	151.545,77	32.948,26	49.182,75	82.131,00
75	150.817,25	385,84	730,38	1.116,22	150.817,25	33.334,10	49.913,12	83.247,22
76	150.086,88	383,97	732,24	1.116,22	150.086,88	33.718,07	50.645,37	84.363,44
77	149.354,63	382,10	734,12	1.116,22	149.354,63	34.100,17	51.379,48	85.479,65
78	148.620,52	380,22	736,00	1.116,22	148.620,52	34.480,39	52.115,48	86.595,87
79	147.884,52	378,34	737,88	1.116,22	147.884,52	34.858,73	52.853,36	87.712,08
80	147.146,64	376,45	739,77	1.116,22	147.146,64	35.235,18	53.593,12	88.828,30
81	146.406,88	374,56	741,66	1.116,22	146.406,88	35.609,73	54.334,78	89.944,52
82	145.665,22	372,66	743,56	1.116,22	145.665,22	35.982,39	55.078,34	91.060,73
83	144.921,66	370,76	745,46	1.116,22	144.921,66	36.353,15	55.823,80	92.176,95
84	144.176,20	368,85	747,37	1.116,22	144.176,20	36.722,00	56.571,16	93.293,17
85	143.428,84	366,94	749,28	1.116,22	143.428,84	37.088,94	57.320,44	94.409,38
86	142.679,56	365,02	751,19	1.116,22	142.679,56	37.453,96	58.071,64	95.525,60
87	141.928,36	363,10	753,12	1.116,22	141.928,36	37.817,06	58.824,75	96.641,82
88	141.175,25	361,17	755,04	1.116,22	141.175,25	38.178,24	59.579,80	97.758,03
89	140.420,20	359,24	756,97	1.116,22	140.420,20	38.537,48	60.336,77	98.874,25
90	139.663,23	357,31	758,91	1.116,22	139.663,23	38.894,78	61.095,68	99.990,47
91	138.904,32	355,36	760,85	1.116,22	138.904,32	39.250,15	61.856,54	101.106,68
92	138.143,46	353,42	762,80	1.116,22	138.143,46	39.603,56	62.619,34	102.222,90
93	137.380,66	351,47	764,75	1.116,22	137.380,66	39.955,03	63.384,09	103.339,12
94	136.615,91	349,51	766,71	1.116,22	136.615,91	40.304,54	64.150,80	104.455,33
95	135.849,20	347,55	768,67	1.116,22	135.849,20	40.652,09	64.919,46	105.571,55
96	135.080,54	345,58	770,64	1.116,22	135.080,54	40.997,67	65.690,10	106.687,77
97	134.309,90	343,61	772,61	1.116,22	134.309,90	41.341,28	66.462,71	107.803,98
98	133.537,29	341,63	774,58	1.116,22	133.537,29	41.682,91	67.237,29	108.920,20
99	132.762,71	339,65	776,57	1.116,22	132.762,71	42.022,56	68.013,86	110.036,42
100	131.986,14	337,66	778,55	1.116,22	131.986,14	42.360,23	68.792,41	111.152,63
101	131.207,59	335,67	780,54	1.116,22	131.207,59	42.695,90	69.572,95	112.268,85
102	130.427,05	333,68	782,54	1.116,22	130.427,05	43.029,57	70.355,49	113.385,07
103	129.644,51	331,67	784,54	1.116,22	129.644,51	43.361,25	71.140,04	114.501,28
104	128.859,96	329,67	786,55	1.116,22	128.859,96	43.690,92	71.926,59	115.617,50
105	128.073,41	327,65	788,56	1.116,22	128.073,41	44.018,57	72.715,15	116.733,72
106	127.284,85	325,64	790,58	1.116,22	127.284,85	44.344,21	73.505,73	117.849,93
107	126.494,27	323,61	792,60	1.116,22	126.494,27	44.667,82	74.298,33	118.966,15
108	125.701,67	321,59	794,63	1.116,22	125.701,67	44.989,41	75.092,96	120.082,37
109	124.907,04	319,55	796,66	1.116,22	124.907,04	45.308,96	75.889,62	121.198,58
110	124.110,38	317,52	798,70	1.116,22	124.110,38	45.626,48	76.688,32	122.314,80
111	123.311,68	315,47	800,74	1.116,22	123.311,68	45.941,95	77.489,07	123.431,02
112	122.510,93	313,42	802,79	1.116,22	122.510,93	46.255,37	78.291,86	124.547,23
113	121.708,14	311,37	804,85	1.116,22	121.708,14	46.566,74	79.096,71	125.663,45
114	120.903,29	309,31	806,91	1.116,22	120.903,29	46.876,05	79.903,61	126.779,67
115	120.096,39	307,25	808,97	1.116,22	120.096,39	47.183,30	80.712,58	127.895,88
116	119.287,42	305,18	811,04	1.116,22	119.287,42	47.488,48	81.523,62	129.012,10
117	118.476,38	303,10	813,11	1.116,22	118.476,38	47.791,58	82.336,74	130.128,32
118	117.663,26	301,02	815,19	1.116,22	117.663,26	48.092,60	83.151,93	131.244,53
119	116.848,07	298,94	817,28	1.116,22	116.848,07	48.391,54	83.969,21	132.360,75
120	116.030,79	296,85	819,37	1.116,22	116.030,79	48.688,38	84.788,58	133.476,97
121	115.211,42	294,75	821,47	1.116,22	115.211,42	48.983,13	85.610,05	134.593,18
122	114.389,95	292,65	823,57	1.116,22	114.389,95	49.275,78	86.433,62	135.709,40
123	113.566,38	290,54	825,68	1.116,22	113.566,38	49.566,32	87.259,29	136.825,62
124	112.740,71	288,43	827,79	1.116,22	112.740,71	49.854,75	88.087,08	137.941,83
125	111.912,92	286,31	829,91	1.116,22	111.912,92	50.141,06	88.916,99	139.058,05
126	111.083,01	284,19	832,03	1.116,22	111.083,01	50.425,25	89.749,02	140.174,27
127	110.250,98	282,06	834,16	1.116,22	110.250,98	50.707,31	90.583,18	141.290,48
128	109.416,82	279,92	836,29	1.116,22	109.416,82	50.987,23	91.419,47	142.406,70
129	108.580,53	277,79	838,43	1.116,22	108.580,53	51.265,02	92.257,90	143.522,92
130	107.742,10	275,64	840,58	1.116,22	107.742,10	51.540,66	93.098,48	144.639,13
131	106.901,52	273,49	842,73	1.116,22	106.901,52	51.814,15	93.941,20	145.755,35
132	106.058,80	271,33	844,88	1.116,22	106.058,80	52.085,48	94.786,09	146.871,57
133	105.213,91	269,17	847,04	1.116,22	105.213,91	52.354,65	95.633,13	147.987,78
134	104.366,87	267,01	849,21	1.116,22	104.366,87	52.621,66	96.482,34	149.104,00
135	103.517,66	264,83	851,38	1.116,22	103.517,66	52.886,49	97.333,73	150.220,22
136	102.666,27	262,65	853,56	1.116,22	102.666,27	53.149,14	98.187,29	151.336,43
137	101.812,71	260,47	855,75	1.116,22	101.812,71	53.409,62	99.043,03	152.452,65
138	100.956,97	258,28	857,94	1.116,22	100.956,97	53.667,90	99.900,97	153.568,87
139	100.099,03	256,09	860,13	1.116,22	100.099,03	53.923,98	100.761,10	154.685,08
140	99.238,90	253,89	862,33	1.116,22	99.238,90	54.177,87	101.623,43	155.801,30
141	98.376,57	251,68	864,54	1.116,22	98.376,57	54.429,55	102.487,97	156.917,52
142	97.512,03	249,47	866,75	1.116,22	97.512,03	54.679,02	103.354,71	158.033,73
143	96.645,29	247,25	868,97	1.116,22	96.645,29	54.926,27	104.223,68	159.149,95
144	95.776,32	245,03	871,19	1.116,22	95.776,32	55.171,30	105.094,87	160.266,16
145	94.905,13	242,80	873,42	1.116,22	94.905,13	55.414,10	105.968,29	161.382,38
146	94.031,71	240,56	875,65	1.116,22	94.031,71	55.654,66	106.843,94	162.498,60
147	93.156,06	238,32	877,89	1.116,22	93.156,06	55.892,98	107.721,83	163.614,81
148	92.278,17	236,08	880,14	1.116,22	92.278,17	56.129,06	108.601,97	164.731,03
149	91.398,03	233,83	882,39	1.116,22	91.398,03	56.362,89	109.484,36	165.847,25
150	90.515,64	231,57	884,65	1.116,22	90.515,64	56.594,46	110.369,01	166.963,46
151	89.630,99	229,31	886,91	1.116,22	89.630,99	56.823,76	111.255,92	168.079,68
152	88.744,08	227,04	889,18	1.116,22	88.744,08	57.050,80	112.145,10	169.195,90
153	87.854,90	224,76	891,45	1.116,22	87.854,90	57.275,56	113.036,55	170.312,11
154	86.963,45	222,48	893,74	1.116,22	86.963,45	57.498,05	113.930,29	171.428,33
155	86.069,71	220,20	896,02	1.116,22	86.069,71	57.718,24	114.826,31	172.544,55
156	85.173,69	217,90	898,31	1.116,22	85.173,69	57.936,14	115.724,62	173.660,76
157	84.275,38	215,60	900,61	1.116,22	84.275,38	58.151,75	116.625,23	174.776,98
158	83.374,77	213,30	902,92	1.116,22	83.374,77	58.365,05	117.528,15	175.893,20
159	82.471,85	210,99	905,23	1.116,22	82.471,85	58.576,04	118.433,38	177.009,41
160	81.566,62	208,67	907,54	1.116,22	81.566,62	58.784,71	119.340,92	178.125,63
161	80.659,08	206,35	909,86	1.116,22	80.659,08	58.991,07	120.250,78	179.241,85
162	79.749,22	204,03	912,19	1.116,22	79.749,22	59.195,09	121.162,97	180.358,06
163	78.837,03	201,69	914,53	1.116,22	78.837,03	59.396,78	122.077,50	181.474,28
164	77.922,50	199,35	916,86	1.116,22	77.922,50	59.596,13	122.994,36	182.590,50
165	77.005,64	197,01	919,21	1.116,22	77.005,64	59.793,14	123.913,57	183.706,71
166	76.086,43	194,65	921,56	1.116,22	76.086,43	59.987,79	124.835,14	184.822,93
167	75.164,86	192,30	923,92	1.116,22	75.164,86	60.180,09	125.759,06	185.939,15
168	74.240,94	189,93	926,28	1.116,22	74.240,94	60.370,02	126.685,34	187.055,36
169	73.314,66	187,56	928,65	1.116,22	73.314,66	60.557,59	127.613,99	188.171,58
170	72.386,01	185,19	931,03	1.116,22	72.386,01	60.742,78	128.545,02	189.287,80
171	71.454,98	182,81	933,41	1.116,22	71.454,98	60.925,58	129.478,43	190.404,01
172	70.521,57	180,42	935,80	1.116,22	70.521,57	61.106,00	130.414,23	191.520,23
173	69.585,77	178,02	938,19	1.116,22	69.585,77	61.284,02	131.352,42	192.636,45
174	68.647,58	175,62	940,59	1.116,22	68.647,58	61.459,65	132.293,02	193.752,66
175	67.706,98	173,22	943,00	1.116,22	67.706,98	61.632,86	133.236,02	194.868,88
176	66.763,98	170,80	945,41	1.116,22	66.763,98	61.803,67	134.181,43	195.985,10
177	65.818,57	168,39	947,83	1.116,22	65.818,57	61.972,05	135.129,26	197.101,31
178	64.870,74	165,96	950,26	1.116,22	64.870,74	62.138,01	136.079,52	198.217,53
179	63.920,48	163,53	952,69	1.116,22	63.920,48	62.301,54	137.032,20	199.333,75
180	62.967,80	161,09	955,12	1.116,22	62.967,80	62.462,64	137.987,33	200.449,96
181	62.012,67	158,65	957,57	1.116,22	62.012,67	62.621,29	138.944,89	201.566,18
182	61.055,11	156,20	960,02	1.116,22	61.055,11	62.777,48	139.904,91	202.682,40
183	60.095,09	153,74	962,47	1.116,22	60.095,09	62.931,23	140.867,38	203.798,61
184	59.132,62	151,28	964,94	1.116,22	59.132,62	63.082,51	141.832,32	204.914,83
185	58.167,68	148,81	967,40	1.116,22	58.167,68	63.231,32	142.799,72	206.031,05
186	57.200,28	146,34	969,88	1.116,22	57.200,28	63.377,66	143.769,60	207.147,26
187	56.230,40	143,86	972,36	1.116,22	56.230,40	63.521,51	144.741,96	208.263,48
188	55.258,04	141,37	974,85	1.116,22	55.258,04	63.662,88	145.716,81	209.379,70
189	54.283,19	138,87	977,34	1.116,22	54.283,19	63.801,76	146.694,15	210.495,91
190	53.305,85	136,37	979,84	1.116,22	53.305,85	63.938,13	147.674,00	211.612,13
191	52.326,00	133,87	982,35	1.116,22	52.326,00	64.072,00	148.656,35	212.728,35
192	51.343,65	131,35	984,86	1.116,22	51.343,65	64.203,35	149.641,21	213.844,56
193	50.358,79	128,83	987,38	1.116,22	50.358,79	64.332,19	150.628,59	214.960,78
194	49.371,41	126,31	989,91	1.116,22	49.371,41	64.458,50	151.618,50	216.077,00
195	48.381,50	123,78	992,44	1.116,22	48.381,50	64.582,27	152.610,94	217.193,21
196	47.389,06	121,24	994,98	1.116,22	47.389,06	64.703,51	153.605,92	218.309,43
197	46.394,08	118,69	997,53	1.116,22	46.394,08	64.822,20	154.603,44	219.425,65
198	45.396,56	116,14	1.000,08	1.116,22	45.396,56	64.938,34	155.603,52	220.541,86
199	44.396,48	113,58	1.002,64	1.116,22	44.396,48	65.051,92	156.606,16	221.658,08
200	43.393,84	111,02	1.005,20	1.116,22	43.393,84	65.162,94	157.611,36	222.774,30
201	42.388,64	108,44	1.007,77	1.116,22	42.388,64	65.271,38	158.619,13	223.890,51
202	41.380,87	105,87	1.010,35	1.116,22	41.380,87	65.377,25	159.629,48	225.006,73
203	40.370,52	103,28	1.012,94	1.116,22	40.370,52	65.480,53	160.642,42	226.122,95
204	39.357,58	100,69	1.015,53	1.116,22	39.357,58	65.581,22	161.657,94	227.239,16
205	38.342,06	98,09	1.018,12	1.116,22	38.342,06	65.679,31	162.676,07	228.355,38
206	37.323,93	95,49	1.020,73	1.116,22	37.323,93	65.774,80	163.696,80	229.471,60
207	36.303,20	92,88	1.023,34	1.116,22	36.303,20	65.867,67	164.720,14	230.587,81
208	35.279,86	90,26	1.025,96	1.116,22	35.279,86	65.957,93	165.746,10	231.704,03
209	34.253,90	87,63	1.028,58	1.116,22	34.253,90	66.045,56	166.774,68	232.820,24
210	33.225,32	85,00	1.031,22	1.116,22	33.225,32	66.130,57	167.805,90	233.936,46
211	32.194,10	82,36	1.033,85	1.116,22	32.194,10	66.212,93	168.839,75	235.052,68
212	31.160,25	79,72	1.036,50	1.116,22	31.160,25	66.292,65	169.876,25	236.168,89
213	30.123,75	77,07	1.039,15	1.116,22	30.123,75	66.369,71	170.915,40	237.285,11
214	29.084,60	74,41	1.041,81	1.116,22	29.084,60	66.444,12	171.957,21	238.401,33
215	28.042,79	71,74	1.044,47	1.116,22	28.042,79	66.515,86	173.001,68	239.517,54
216	26.998,32	69,07	1.047,15	1.116,22	26.998,32	66.584,94	174.048,83	240.633,76
217	25.951,17	66,39	1.049,82	1.116,22	25.951,17	66.651,33	175.098,65	241.749,98
218	24.901,35	63,71	1.052,51	1.116,22	24.901,35	66.715,03	176.151,16	242.866,19
219	23.848,84	61,01	1.055,20	1.116,22	23.848,84	66.776,05	177.206,36	243.982,41
220	22.793,64	58,31	1.057,90	1.116,22	22.793,64	66.834,36	178.264,27	245.098,63
221	21.735,73	55,61	1.060,61	1.116,22	21.735,73	66.889,97	179.324,88	246.214,84
222	20.675,12	52,89	1.063,32	1.116,22	20.675,12	66.942,86	180.388,20	247.331,06
223	19.611,80	50,17	1.066,04	1.116,22	19.611,80	66.993,03	181.454,24	248.447,28
224	18.545,76	47,45	1.068,77	1.116,22	18.545,76	67.040,48	182.523,01	249.563,49
225	17.476,99	44,71	1.071,50	1.116,22	17.476,99	67.085,19	183.594,52	250.679,71
226	16.405,48	41,97	1.074,25	1.116,22	16.405,48	67.127,16	184.668,76	251.795,93
227	15.331,24	39,22	1.076,99	1.116,22	15.331,24	67.166,39	185.745,76	252.912,14
228	14.254,24	36,47	1.079,75	1.116,22	14.254,24	67.202,85	186.825,51	254.028,36
229	13.174,49	33,70	1.082,51	1.116,22	13.174,49	67.236,56	187.908,02	255.144,58
230	12.091,98	30,94	1.085,28	1.116,22	12.091,98	67.267,49	188.993,30	256.260,79
231	11.006,70	28,16	1.088,06	1.116,22	11.006,70	67.295,65	190.081,36	257.377,01
232	9.918,64	25,38	1.090,84	1.116,22	9.918,64	67.321,03	191.172,20	258.493,23
233	8.827,80	22,58	1.093,63	1.116,22	8.827,80	67.343,61	192.265,83	259.609,44
234	7.734,17	19,79	1.096,43	1.116,22	7.734,17	67.363,40	193.362,26	260.725,66
235	6.637,74	16,98	1.099,24	1.116,22	6.637,74	67.380,38	194.461,50	261.841,88
236	5.538,50	14,17	1.102,05	1.116,22	5.538,50	67.394,55	195.563,54	262.958,09
237	4.436,46	11,35	1.104,87	1.116,22	4.436,46	67.405,90	196.668,41	264.074,31
238	3.331,59	8,52	1.107,69	1.116,22	3.331,59	67.414,42	197.776,10	265.190,53
239	2.223,90	5,69	1.110,53	1.116,22	2.223,90	67.420,11	198.886,63	266.306,74
240	1.113,37	2,85	1.113,37	1.116,22	1.113,37	67.422,96	200.000,00	267.422,96

immo-finanzcheck.de Baufinanzierung

3.99/5,00

67.902,53€
Zinsanteil

1.118,23€
Monatsrate

3,09%
Sollzins p.a.

3,16%
Effektivzins p.a.

2/3 aller Kunden erhalten: Nettodarlehensbetrag 250.000,00 €;Kreditrate: 977,08 €;Gesamtbetrag: 117.250,00 €;Anzahl Kreditraten: 1440;Laufzeit: 120 Monate;Effektiver Jahreszins: 2,70 %;Gebundener Sollzins: 2,69 %;

Monat	Kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	200.000,00	515,00	603,23	1.118,23	199.396,77	515,00	603,23	1.118,23
2	199.396,77	513,45	604,78	1.118,23	199.396,77	556,36	1.208,01	1.764,37
3	198.791,99	511,89	606,34	1.118,23	198.791,99	1.068,25	1.814,35	2.882,60
4	198.185,65	510,33	607,90	1.118,23	198.185,65	1.578,58	2.422,25	4.000,83
5	197.577,75	508,76	609,46	1.118,23	197.577,75	2.087,34	3.031,71	5.119,05
6	196.968,29	507,19	611,03	1.118,23	196.968,29	2.594,54	3.642,75	6.237,28
7	196.357,25	505,62	612,61	1.118,23	196.357,25	3.100,16	4.255,35	7.355,51
8	195.744,65	504,04	614,19	1.118,23	195.744,65	3.604,20	4.869,54	8.473,74
9	195.130,46	502,46	615,77	1.118,23	195.130,46	4.106,66	5.485,30	9.591,96
10	194.514,70	500,88	617,35	1.118,23	194.514,70	4.607,54	6.102,66	10.710,19
11	193.897,34	499,29	618,94	1.118,23	193.897,34	5.106,82	6.721,60	11.828,42
12	193.278,40	497,69	620,54	1.118,23	193.278,40	5.604,51	7.342,13	12.946,65
13	192.657,87	496,09	622,13	1.118,23	192.657,87	6.100,61	7.964,27	14.064,87
14	192.035,73	494,49	623,74	1.118,23	192.035,73	6.595,10	8.588,00	15.183,10
15	191.412,00	492,89	625,34	1.118,23	191.412,00	7.087,98	9.213,34	16.301,33
16	190.786,66	491,28	626,95	1.118,23	190.786,66	7.579,26	9.840,30	17.419,56
17	190.159,70	489,66	628,57	1.118,23	190.159,70	8.068,92	10.468,86	18.537,78
18	189.531,14	488,04	630,18	1.118,23	189.531,14	8.556,96	11.099,05	19.656,01
19	188.900,95	486,42	631,81	1.118,23	188.900,95	9.043,38	11.730,86	20.774,24
20	188.269,14	484,79	633,43	1.118,23	188.269,14	9.528,18	12.364,29	21.892,47
21	187.635,71	483,16	635,07	1.118,23	187.635,71	10.011,34	12.999,36	23.010,69
22	187.000,64	481,53	636,70	1.118,23	187.000,64	10.492,87	13.636,06	24.128,92
23	186.363,94	479,89	638,34	1.118,23	186.363,94	10.972,75	14.274,40	25.247,15
24	185.725,60	478,24	639,98	1.118,23	185.725,60	11.451,00	14.914,38	26.365,38
25	185.085,62	476,60	641,63	1.118,23	185.085,62	11.927,59	15.556,01	27.483,61
26	184.443,99	474,94	643,28	1.118,23	184.443,99	12.402,54	16.199,30	28.601,83
27	183.800,70	473,29	644,94	1.118,23	183.800,70	12.875,82	16.844,24	29.720,06
28	183.155,76	471,63	646,60	1.118,23	183.155,76	13.347,45	17.490,84	30.838,29
29	182.509,16	469,96	648,27	1.118,23	182.509,16	13.817,41	18.139,11	31.956,52
30	181.860,89	468,29	649,94	1.118,23	181.860,89	14.285,70	18.789,04	33.074,74
31	181.210,96	466,62	651,61	1.118,23	181.210,96	14.752,32	19.440,65	34.192,97
32	180.559,35	464,94	653,29	1.118,23	180.559,35	15.217,26	20.093,94	35.311,20
33	179.906,06	463,26	654,97	1.118,23	179.906,06	15.680,52	20.748,91	36.429,43
34	179.251,09	461,57	656,66	1.118,23	179.251,09	16.142,09	21.405,56	37.547,65
35	178.594,44	459,88	658,35	1.118,23	178.594,44	16.601,97	22.063,91	38.665,88
36	177.936,09	458,19	660,04	1.118,23	177.936,09	17.060,16	22.723,95	39.784,11
37	177.276,05	456,49	661,74	1.118,23	177.276,05	17.516,64	23.385,69	40.902,34
38	176.614,31	454,78	663,45	1.118,23	176.614,31	17.971,42	24.049,14	42.020,56
39	175.950,86	453,07	665,15	1.118,23	175.950,86	18.424,50	24.714,29	43.138,79
40	175.285,71	451,36	666,87	1.118,23	175.285,71	18.875,86	25.381,16	44.257,02
41	174.618,84	449,64	668,58	1.118,23	174.618,84	19.325,50	26.049,74	45.375,25
42	173.950,26	447,92	670,31	1.118,23	173.950,26	19.773,42	26.720,05	46.493,47
43	173.279,95	446,20	672,03	1.118,23	173.279,95	20.219,62	27.392,08	47.611,70
44	172.607,92	444,47	673,76	1.118,23	172.607,92	20.664,08	28.065,84	48.729,93
45	171.934,16	442,73	675,50	1.118,23	171.934,16	21.106,81	28.741,34	49.848,16
46	171.258,66	440,99	677,24	1.118,23	171.258,66	21.547,81	29.418,58	50.966,38
47	170.581,42	439,25	678,98	1.118,23	170.581,42	21.987,05	30.097,56	52.084,61
48	169.902,44	437,50	680,73	1.118,23	169.902,44	22.424,55	30.778,29	53.202,84
49	169.221,71	435,75	682,48	1.118,23	169.221,71	22.860,30	31.460,77	54.321,07
50	168.539,23	433,99	684,24	1.118,23	168.539,23	23.294,29	32.145,01	55.439,29
51	167.854,99	432,23	686,00	1.118,23	167.854,99	23.726,51	32.831,01	56.557,52
52	167.168,99	430,46	687,77	1.118,23	167.168,99	24.156,97	33.518,78	57.675,75
53	166.481,22	428,69	689,54	1.118,23	166.481,22	24.585,66	34.208,31	58.793,98
54	165.791,69	426,91	691,31	1.118,23	165.791,69	25.012,58	34.899,63	59.912,20
55	165.100,37	425,13	693,09	1.118,23	165.100,37	25.437,71	35.592,72	61.030,43
56	164.407,28	423,35	694,88	1.118,23	164.407,28	25.861,06	36.287,60	62.148,66
57	163.712,40	421,56	696,67	1.118,23	163.712,40	26.282,62	36.984,27	63.266,89
58	163.015,73	419,77	698,46	1.118,23	163.015,73	26.702,38	37.682,73	64.385,11
59	162.317,27	417,97	700,26	1.118,23	162.317,27	27.120,35	38.382,99	65.503,34
60	161.617,01	416,16	702,06	1.118,23	161.617,01	27.536,51	39.085,06	66.621,57
61	160.914,94	414,36	703,87	1.118,23	160.914,94	27.950,87	39.788,93	67.739,80
62	160.211,07	412,54	705,68	1.118,23	160.211,07	28.363,41	40.494,61	68.858,02
63	159.505,39	410,73	707,50	1.118,23	159.505,39	28.774,14	41.202,11	69.976,25
64	158.797,89	408,90	709,32	1.118,23	158.797,89	29.183,04	41.911,44	71.094,48
65	158.088,56	407,08	711,15	1.118,23	158.088,56	29.590,12	42.622,58	72.212,71
66	157.377,42	405,25	712,98	1.118,23	157.377,42	29.995,37	43.335,57	73.330,93
67	156.664,43	403,41	714,82	1.118,23	156.664,43	30.398,78	44.050,38	74.449,16
68	155.949,62	401,57	716,66	1.118,23	155.949,62	30.800,35	44.767,04	75.567,39
69	155.232,96	399,72	718,50	1.118,23	155.232,96	31.200,07	45.485,54	76.685,62
70	154.514,46	397,87	720,35	1.118,23	154.514,46	31.597,95	46.205,89	77.803,84
71	153.794,11	396,02	722,21	1.118,23	153.794,11	31.993,97	46.928,10	78.922,07
72	153.071,90	394,16	724,07	1.118,23	153.071,90	32.388,13	47.652,17	80.040,30
73	152.347,83	392,30	725,93	1.118,23	152.347,83	32.780,43	48.378,10	81.158,53
74	151.621,90	390,43	727,80	1.118,23	151.621,90	33.170,85	49.105,90	82.276,75
75	150.894,10	388,55	729,68	1.118,23	150.894,10	33.559,40	49.835,58	83.394,98
76	150.164,42	386,67	731,55	1.118,23	150.164,42	33.946,08	50.567,13	84.513,21
77	149.432,87	384,79	733,44	1.118,23	149.432,87	34.330,87	51.300,57	85.631,44
78	148.699,43	382,90	735,33	1.118,23	148.699,43	34.713,77	52.035,90	86.749,66
79	147.964,10	381,01	737,22	1.118,23	147.964,10	35.094,78	52.773,12	87.867,89
80	147.226,88	379,11	739,12	1.118,23	147.226,88	35.473,88	53.512,23	88.986,12
81	146.487,77	377,21	741,02	1.118,23	146.487,77	35.851,09	54.253,26	90.104,35
82	145.746,74	375,30	742,93	1.118,23	145.746,74	36.226,39	54.996,19	91.222,57
83	145.003,81	373,38	744,84	1.118,23	145.003,81	36.599,77	55.741,03	92.340,80
84	144.258,97	371,47	746,76	1.118,23	144.258,97	36.971,24	56.487,79	93.459,03
85	143.512,21	369,54	748,68	1.118,23	143.512,21	37.340,78	57.236,47	94.577,26
86	142.763,53	367,62	750,61	1.118,23	142.763,53	37.708,40	57.987,08	95.695,48
87	142.012,92	365,68	752,54	1.118,23	142.012,92	38.074,08	58.739,63	96.813,71
88	141.260,37	363,75	754,48	1.118,23	141.260,37	38.437,83	59.494,11	97.931,94
89	140.505,89	361,80	756,42	1.118,23	140.505,89	38.799,63	60.250,54	99.050,17
90	139.749,46	359,85	758,37	1.118,23	139.749,46	39.159,49	61.008,91	100.168,39
91	138.991,09	357,90	760,33	1.118,23	138.991,09	39.517,39	61.769,23	101.286,62
92	138.230,77	355,94	762,28	1.118,23	138.230,77	39.873,33	62.531,52	102.404,85
93	137.468,48	353,98	764,25	1.118,23	137.468,48	40.227,31	63.295,76	103.523,08
94	136.704,24	352,01	766,21	1.118,23	136.704,24	40.579,33	64.061,98	104.641,31
95	135.938,02	350,04	768,19	1.118,23	135.938,02	40.929,37	64.830,16	105.759,53
96	135.169,84	348,06	770,17	1.118,23	135.169,84	41.277,43	65.600,33	106.877,76
97	134.399,67	346,08	772,15	1.118,23	134.399,67	41.623,51	66.372,48	107.995,99
98	133.627,52	344,09	774,14	1.118,23	133.627,52	41.967,60	67.146,61	109.114,22
99	132.853,39	342,10	776,13	1.118,23	132.853,39	42.309,70	67.922,75	110.232,44
100	132.077,25	340,10	778,13	1.118,23	132.077,25	42.649,80	68.700,87	111.350,67
101	131.299,13	338,10	780,13	1.118,23	131.299,13	42.987,89	69.481,01	112.468,90
102	130.518,99	336,09	782,14	1.118,23	130.518,99	43.323,98	70.263,15	113.587,13
103	129.736,85	334,07	784,16	1.118,23	129.736,85	43.658,05	71.047,30	114.705,35
104	128.952,70	332,05	786,17	1.118,23	128.952,70	43.990,10	71.833,48	115.823,58
105	128.166,52	330,03	788,20	1.118,23	128.166,52	44.320,13	72.621,68	116.941,81
106	127.378,32	328,00	790,23	1.118,23	127.378,32	44.648,13	73.411,90	118.060,04
107	126.588,10	325,96	792,26	1.118,23	126.588,10	44.974,10	74.204,17	119.178,26
108	125.795,83	323,92	794,30	1.118,23	125.795,83	45.298,02	74.998,47	120.296,49
109	125.001,53	321,88	796,35	1.118,23	125.001,53	45.619,90	75.794,82	121.414,72
110	124.205,18	319,83	798,40	1.118,23	124.205,18	45.939,73	76.593,22	122.532,95
111	123.406,78	317,77	800,46	1.118,23	123.406,78	46.257,50	77.393,67	123.651,17
112	122.606,33	315,71	802,52	1.118,23	122.606,33	46.573,21	78.196,19	124.769,40
113	121.803,81	313,64	804,58	1.118,23	121.803,81	46.886,86	79.000,77	125.887,63
114	120.999,23	311,57	806,65	1.118,23	120.999,23	47.198,43	79.807,43	127.005,86
115	120.192,57	309,50	808,73	1.118,23	120.192,57	47.507,93	80.616,16	128.124,08
116	119.383,84	307,41	810,81	1.118,23	119.383,84	47.815,34	81.426,97	129.242,31
117	118.573,03	305,33	812,90	1.118,23	118.573,03	48.120,66	82.239,87	130.360,54
118	117.760,13	303,23	815,00	1.118,23	117.760,13	48.423,90	83.054,87	131.478,77
119	116.945,13	301,13	817,09	1.118,23	116.945,13	48.725,03	83.871,96	132.596,99
120	116.128,04	299,03	819,20	1.118,23	116.128,04	49.024,06	84.691,16	133.715,22
121	115.308,84	296,92	821,31	1.118,23	115.308,84	49.320,98	85.512,47	134.833,45
122	114.487,53	294,81	823,42	1.118,23	114.487,53	49.615,79	86.335,89	135.951,68
123	113.664,11	292,69	825,54	1.118,23	113.664,11	49.908,47	87.161,43	137.069,90
124	112.838,57	290,56	827,67	1.118,23	112.838,57	50.199,03	87.989,10	138.188,13
125	112.010,90	288,43	829,80	1.118,23	112.010,90	50.487,46	88.818,90	139.306,36
126	111.181,10	286,29	831,94	1.118,23	111.181,10	50.773,75	89.650,84	140.424,59
127	110.349,16	284,15	834,08	1.118,23	110.349,16	51.057,90	90.484,92	141.542,81
128	109.515,08	282,00	836,23	1.118,23	109.515,08	51.339,90	91.321,14	142.661,04
129	108.678,86	279,85	838,38	1.118,23	108.678,86	51.619,75	92.159,52	143.779,27
130	107.840,48	277,69	840,54	1.118,23	107.840,48	51.897,44	93.000,06	144.897,50
131	106.999,94	275,52	842,70	1.118,23	106.999,94	52.172,96	93.842,76	146.015,72
132	106.157,24	273,35	844,87	1.118,23	106.157,24	52.446,32	94.687,63	147.133,95
133	105.312,37	271,18	847,05	1.118,23	105.312,37	52.717,50	95.534,68	148.252,18
134	104.465,32	269,00	849,23	1.118,23	104.465,32	52.986,49	96.383,91	149.370,41
135	103.616,09	266,81	851,42	1.118,23	103.616,09	53.253,31	97.235,33	150.488,63
136	102.764,67	264,62	853,61	1.118,23	102.764,67	53.517,92	98.088,94	151.606,86
137	101.911,06	262,42	855,81	1.118,23	101.911,06	53.780,35	98.944,74	152.725,09
138	101.055,26	260,22	858,01	1.118,23	101.055,26	54.040,56	99.802,75	153.843,32
139	100.197,25	258,01	860,22	1.118,23	100.197,25	54.298,57	100.662,97	154.961,54
140	99.337,03	255,79	862,43	1.118,23	99.337,03	54.554,36	101.525,41	156.079,77
141	98.474,59	253,57	864,66	1.118,23	98.474,59	54.807,94	102.390,06	157.198,00
142	97.609,94	251,35	866,88	1.118,23	97.609,94	55.059,28	103.256,95	158.316,23
143	96.743,05	249,11	869,11	1.118,23	96.743,05	55.308,39	104.126,06	159.434,45
144	95.873,94	246,88	871,35	1.118,23	95.873,94	55.555,27	104.997,41	160.552,68
145	95.002,59	244,63	873,60	1.118,23	95.002,59	55.799,90	105.871,01	161.670,91
146	94.128,99	242,38	875,85	1.118,23	94.128,99	56.042,28	106.746,85	162.789,14
147	93.253,15	240,13	878,10	1.118,23	93.253,15	56.282,41	107.624,95	163.907,36
148	92.375,05	237,87	880,36	1.118,23	92.375,05	56.520,28	108.505,32	165.025,59
149	91.494,68	235,60	882,63	1.118,23	91.494,68	56.755,88	109.387,94	166.143,82
150	90.612,06	233,33	884,90	1.118,23	90.612,06	56.989,20	110.272,85	167.262,05
151	89.727,15	231,05	887,18	1.118,23	89.727,15	57.220,25	111.160,03	168.380,27
152	88.839,97	228,76	889,46	1.118,23	88.839,97	57.449,01	112.049,49	169.498,50
153	87.950,51	226,47	891,75	1.118,23	87.950,51	57.675,48	112.941,25	170.616,73
154	87.058,75	224,18	894,05	1.118,23	87.058,75	57.899,66	113.835,30	171.734,96
155	86.164,70	221,87	896,35	1.118,23	86.164,70	58.121,53	114.731,65	172.853,18
156	85.268,35	219,57	898,66	1.118,23	85.268,35	58.341,10	115.630,31	173.971,41
157	84.369,69	217,25	900,98	1.118,23	84.369,69	58.558,35	116.531,29	175.089,64
158	83.468,71	214,93	903,30	1.118,23	83.468,71	58.773,28	117.434,58	176.207,87
159	82.565,42	212,61	905,62	1.118,23	82.565,42	58.985,89	118.340,20	177.326,09
160	81.659,80	210,27	907,95	1.118,23	81.659,80	59.196,16	119.248,16	178.444,32
161	80.751,84	207,94	910,29	1.118,23	80.751,84	59.404,10	120.158,45	179.562,55
162	79.841,55	205,59	912,64	1.118,23	79.841,55	59.609,69	121.071,08	180.680,78
163	78.928,92	203,24	914,99	1.118,23	78.928,92	59.812,93	121.986,07	181.799,00
164	78.013,93	200,89	917,34	1.118,23	78.013,93	60.013,82	122.903,41	182.917,23
165	77.096,59	198,52	919,70	1.118,23	77.096,59	60.212,34	123.823,12	184.035,46
166	76.176,88	196,16	922,07	1.118,23	76.176,88	60.408,50	124.745,19	185.153,69
167	75.254,81	193,78	924,45	1.118,23	75.254,81	60.602,28	125.669,63	186.271,92
168	74.330,37	191,40	926,83	1.118,23	74.330,37	60.793,68	126.596,46	187.390,14
169	73.403,54	189,01	929,21	1.118,23	73.403,54	60.982,70	127.525,67	188.508,37
170	72.474,33	186,62	931,61	1.118,23	72.474,33	61.169,32	128.457,28	189.626,60
171	71.542,72	184,22	934,01	1.118,23	71.542,72	61.353,54	129.391,29	190.744,83
172	70.608,71	181,82	936,41	1.118,23	70.608,71	61.535,36	130.327,70	191.863,05
173	69.672,30	179,41	938,82	1.118,23	69.672,30	61.714,76	131.266,52	192.981,28
174	68.733,48	176,99	941,24	1.118,23	68.733,48	61.891,75	132.207,76	194.099,51
175	67.792,24	174,57	943,66	1.118,23	67.792,24	62.066,32	133.151,42	195.217,74
176	66.848,58	172,14	946,09	1.118,23	66.848,58	62.238,45	134.097,51	196.335,96
177	65.902,49	169,70	948,53	1.118,23	65.902,49	62.408,15	135.046,04	197.454,19
178	64.953,96	167,26	950,97	1.118,23	64.953,96	62.575,41	135.997,01	198.572,42
179	64.002,99	164,81	953,42	1.118,23	64.002,99	62.740,22	136.950,43	199.690,65
180	63.049,57	162,35	955,87	1.118,23	63.049,57	62.902,57	137.906,31	200.808,87
181	62.093,69	159,89	958,34	1.118,23	62.093,69	63.062,46	138.864,64	201.927,10
182	61.135,36	157,42	960,80	1.118,23	61.135,36	63.219,88	139.825,45	203.045,33
183	60.174,55	154,95	963,28	1.118,23	60.174,55	63.374,83	140.788,72	204.163,56
184	59.211,28	152,47	965,76	1.118,23	59.211,28	63.527,30	141.754,48	205.281,78
185	58.245,52	149,98	968,25	1.118,23	58.245,52	63.677,28	142.722,73	206.400,01
186	57.277,27	147,49	970,74	1.118,23	57.277,27	63.824,77	143.693,47	207.518,24
187	56.306,53	144,99	973,24	1.118,23	56.306,53	63.969,76	144.666,70	208.636,47
188	55.333,30	142,48	975,74	1.118,23	55.333,30	64.112,24	145.642,45	209.754,69
189	54.357,55	139,97	978,26	1.118,23	54.357,55	64.252,22	146.620,71	210.872,92
190	53.379,29	137,45	980,78	1.118,23	53.379,29	64.389,67	147.601,48	211.991,15
191	52.398,52	134,93	983,30	1.118,23	52.398,52	64.524,59	148.584,78	213.109,38
192	51.415,22	132,39	985,83	1.118,23	51.415,22	64.656,99	149.570,62	214.227,60
193	50.429,38	129,86	988,37	1.118,23	50.429,38	64.786,84	150.558,99	215.345,83
194	49.441,01	127,31	990,92	1.118,23	49.441,01	64.914,15	151.549,90	216.464,06
195	48.450,10	124,76	993,47	1.118,23	48.450,10	65.038,91	152.543,37	217.582,29
196	47.456,63	122,20	996,03	1.118,23	47.456,63	65.161,11	153.539,40	218.700,51
197	46.460,60	119,64	998,59	1.118,23	46.460,60	65.280,75	154.537,99	219.818,74
198	45.462,01	117,06	1.001,16	1.118,23	45.462,01	65.397,81	155.539,15	220.936,97
199	44.460,85	114,49	1.003,74	1.118,23	44.460,85	65.512,30	156.542,90	222.055,20
200	43.457,10	111,90	1.006,33	1.118,23	43.457,10	65.624,20	157.549,22	223.173,42
201	42.450,78	109,31	1.008,92	1.118,23	42.450,78	65.733,51	158.558,14	224.291,65
202	41.441,86	106,71	1.011,51	1.118,23	41.441,86	65.840,23	159.569,65	225.409,88
203	40.430,35	104,11	1.014,12	1.118,23	40.430,35	65.944,33	160.583,77	226.528,11
204	39.416,23	101,50	1.016,73	1.118,23	39.416,23	66.045,83	161.600,50	227.646,33
205	38.399,50	98,88	1.019,35	1.118,23	38.399,50	66.144,71	162.619,85	228.764,56
206	37.380,15	96,25	1.021,97	1.118,23	37.380,15	66.240,96	163.641,82	229.882,79
207	36.358,18	93,62	1.024,61	1.118,23	36.358,18	66.334,59	164.666,43	231.001,02
208	35.333,57	90,98	1.027,24	1.118,23	35.333,57	66.425,57	165.693,67	232.119,24
209	34.306,33	88,34	1.029,89	1.118,23	34.306,33	66.513,91	166.723,56	233.237,47
210	33.276,44	85,69	1.032,54	1.118,23	33.276,44	66.599,60	167.756,10	234.355,70
211	32.243,90	83,03	1.035,20	1.118,23	32.243,90	66.682,62	168.791,30	235.473,93
212	31.208,70	80,36	1.037,87	1.118,23	31.208,70	66.762,99	169.829,17	236.592,15
213	30.170,83	77,69	1.040,54	1.118,23	30.170,83	66.840,68	170.869,71	237.710,38
214	29.130,29	75,01	1.043,22	1.118,23	29.130,29	66.915,69	171.912,92	238.828,61
215	28.087,08	72,32	1.045,90	1.118,23	28.087,08	66.988,01	172.958,83	239.946,84
216	27.041,17	69,63	1.048,60	1.118,23	27.041,17	67.057,64	174.007,42	241.065,06
217	25.992,58	66,93	1.051,30	1.118,23	25.992,58	67.124,57	175.058,72	242.183,29
218	24.941,28	64,22	1.054,00	1.118,23	24.941,28	67.188,80	176.112,72	243.301,52
219	23.887,28	61,51	1.056,72	1.118,23	23.887,28	67.250,31	177.169,44	244.419,75
220	22.830,56	58,79	1.059,44	1.118,23	22.830,56	67.309,10	178.228,88	245.537,97
221	21.771,12	56,06	1.062,17	1.118,23	21.771,12	67.365,16	179.291,05	246.656,20
222	20.708,95	53,33	1.064,90	1.118,23	20.708,95	67.418,48	180.355,95	247.774,43
223	19.644,05	50,58	1.067,64	1.118,23	19.644,05	67.469,06	181.423,59	248.892,66
224	18.576,41	47,83	1.070,39	1.118,23	18.576,41	67.516,90	182.493,99	250.010,88
225	17.506,01	45,08	1.073,15	1.118,23	17.506,01	67.561,98	183.567,14	251.129,11
226	16.432,86	42,31	1.075,91	1.118,23	16.432,86	67.604,29	184.643,05	252.247,34
227	15.356,95	39,54	1.078,68	1.118,23	15.356,95	67.643,84	185.721,73	253.365,57
228	14.278,27	36,77	1.081,46	1.118,23	14.278,27	67.680,60	186.803,19	254.483,79
229	13.196,81	33,98	1.084,25	1.118,23	13.196,81	67.714,58	187.887,44	255.602,02
230	12.112,56	31,19	1.087,04	1.118,23	12.112,56	67.745,77	188.974,48	256.720,25
231	11.025,52	28,39	1.089,84	1.118,23	11.025,52	67.774,16	190.064,31	257.838,48
232	9.935,69	25,58	1.092,64	1.118,23	9.935,69	67.799,75	191.156,96	258.956,70
233	8.843,04	22,77	1.095,46	1.118,23	8.843,04	67.822,52	192.252,41	260.074,93
234	7.747,59	19,95	1.098,28	1.118,23	7.747,59	67.842,47	193.350,69	261.193,16
235	6.649,31	17,12	1.101,11	1.118,23	6.649,31	67.859,59	194.451,80	262.311,39
236	5.548,20	14,29	1.103,94	1.118,23	5.548,20	67.873,88	195.555,74	263.429,62
237	4.444,26	11,44	1.106,78	1.118,23	4.444,26	67.885,32	196.662,52	264.547,84
238	3.337,48	8,59	1.109,63	1.118,23	3.337,48	67.893,92	197.772,15	265.666,07
239	2.227,85	5,74	1.112,49	1.118,23	2.227,85	67.899,65	198.884,64	266.784,30
240	1.115,36	2,87	1.115,36	1.118,23	1.115,36	67.902,53	200.000,00	267.902,53

ING Baufinanzierung

3.79/5,00

71.273,79€
Zinsanteil

1.132,36€
Monatsrate

3,23%
Sollzins p.a.

3,30%
Effektivzins p.a.

2/3 aller Kunden erhalten: Nettodarlehensbetrag 300.000,00 €;Kreditrate: 1.425,00 €;Gesamtbetrag: 171.000,00 €;Anzahl Kreditraten: 180;Laufzeit: 286 Monate;Effektiver Jahreszins: 2,76 %;Gebundener Sollzins: 2,70 %;

Monat	Kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	200.000,00	538,33	594,03	1.132,36	199.405,97	538,33	594,03	1.132,36
2	199.405,97	536,73	595,63	1.132,36	199.405,97	581,60	1.189,66	1.771,25
3	198.810,34	535,13	597,23	1.132,36	198.810,34	1.116,73	1.786,89	2.903,62
4	198.213,11	533,52	598,84	1.132,36	198.213,11	1.650,25	2.385,73	4.035,98
5	197.614,27	531,91	600,45	1.132,36	197.614,27	2.182,16	2.986,18	5.168,35
6	197.013,82	530,30	602,07	1.132,36	197.013,82	2.712,46	3.588,25	6.300,71
7	196.411,75	528,67	603,69	1.132,36	196.411,75	3.241,13	4.191,94	7.433,07
8	195.808,06	527,05	605,31	1.132,36	195.808,06	3.768,18	4.797,25	8.565,44
9	195.202,75	525,42	606,94	1.132,36	195.202,75	4.293,60	5.404,20	9.697,80
10	194.595,80	523,79	608,58	1.132,36	194.595,80	4.817,39	6.012,77	10.830,16
11	193.987,23	522,15	610,21	1.132,36	193.987,23	5.339,54	6.622,99	11.962,53
12	193.377,01	520,51	611,86	1.132,36	193.377,01	5.860,05	7.234,85	13.094,89
13	192.765,15	518,86	613,50	1.132,36	192.765,15	6.378,91	7.848,35	14.227,25
14	192.151,65	517,21	615,16	1.132,36	192.151,65	6.896,11	8.463,50	15.359,62
15	191.536,50	515,55	616,81	1.132,36	191.536,50	7.411,67	9.080,32	16.491,98
16	190.919,68	513,89	618,47	1.132,36	190.919,68	7.925,56	9.698,79	17.624,35
17	190.301,21	512,23	620,14	1.132,36	190.301,21	8.437,79	10.318,92	18.756,71
18	189.681,08	510,56	621,81	1.132,36	189.681,08	8.948,34	10.940,73	19.889,07
19	189.059,27	508,88	623,48	1.132,36	189.059,27	9.457,23	11.564,21	21.021,44
20	188.435,79	507,21	625,16	1.132,36	188.435,79	9.964,43	12.189,36	22.153,80
21	187.810,64	505,52	626,84	1.132,36	187.810,64	10.469,96	12.816,20	23.286,16
22	187.183,80	503,84	628,53	1.132,36	187.183,80	10.973,79	13.444,73	24.418,53
23	186.555,27	502,14	630,22	1.132,36	186.555,27	11.475,94	14.074,95	25.550,89
24	185.925,05	500,45	631,92	1.132,36	185.925,05	11.976,39	14.706,87	26.683,25
25	185.293,13	498,75	633,62	1.132,36	185.293,13	12.475,13	15.340,48	27.815,62
26	184.659,52	497,04	635,32	1.132,36	184.659,52	12.972,18	15.975,80	28.947,98
27	184.024,20	495,33	637,03	1.132,36	184.024,20	13.467,51	16.612,84	30.080,34
28	183.387,16	493,62	638,75	1.132,36	183.387,16	13.961,13	17.251,58	31.212,71
29	182.748,42	491,90	640,47	1.132,36	182.748,42	14.453,02	17.892,05	32.345,07
30	182.107,95	490,17	642,19	1.132,36	182.107,95	14.943,20	18.534,24	33.477,44
31	181.465,76	488,45	643,92	1.132,36	181.465,76	15.431,64	19.178,16	34.609,80
32	180.821,84	486,71	645,65	1.132,36	180.821,84	15.918,35	19.823,81	35.742,16
33	180.176,19	484,97	647,39	1.132,36	180.176,19	16.403,33	20.471,20	36.874,53
34	179.528,80	483,23	649,13	1.132,36	179.528,80	16.886,56	21.120,33	38.006,89
35	178.879,67	481,48	650,88	1.132,36	178.879,67	17.368,05	21.771,21	39.139,25
36	178.228,79	479,73	652,63	1.132,36	178.228,79	17.847,78	22.423,84	40.271,62
37	177.576,16	477,98	654,39	1.132,36	177.576,16	18.325,75	23.078,23	41.403,98
38	176.921,77	476,21	656,15	1.132,36	176.921,77	18.801,97	23.734,38	42.536,34
39	176.265,62	474,45	657,92	1.132,36	176.265,62	19.276,42	24.392,29	43.668,71
40	175.607,71	472,68	659,69	1.132,36	175.607,71	19.749,09	25.051,98	44.801,07
41	174.948,02	470,90	661,46	1.132,36	174.948,02	20.220,00	25.713,44	45.933,43
42	174.286,56	469,12	663,24	1.132,36	174.286,56	20.689,12	26.376,68	47.065,80
43	173.623,32	467,34	665,03	1.132,36	173.623,32	21.156,45	27.041,71	48.198,16
44	172.958,29	465,55	666,82	1.132,36	172.958,29	21.622,00	27.708,53	49.330,53
45	172.291,47	463,75	668,61	1.132,36	172.291,47	22.085,75	28.377,14	50.462,89
46	171.622,86	461,95	670,41	1.132,36	171.622,86	22.547,70	29.047,55	51.595,25
47	170.952,45	460,15	672,22	1.132,36	170.952,45	23.007,85	29.719,77	52.727,62
48	170.280,23	458,34	674,03	1.132,36	170.280,23	23.466,19	30.393,79	53.859,98
49	169.606,21	456,52	675,84	1.132,36	169.606,21	23.922,71	31.069,63	54.992,34
50	168.930,37	454,70	677,66	1.132,36	168.930,37	24.377,41	31.747,29	56.124,71
51	168.252,71	452,88	679,48	1.132,36	168.252,71	24.830,29	32.426,78	57.257,07
52	167.573,22	451,05	681,31	1.132,36	167.573,22	25.281,35	33.108,09	58.389,43
53	166.891,91	449,22	683,15	1.132,36	166.891,91	25.730,56	33.791,24	59.521,80
54	166.208,76	447,38	684,98	1.132,36	166.208,76	26.177,94	34.476,22	60.654,16
55	165.523,78	445,53	686,83	1.132,36	165.523,78	26.623,48	35.163,05	61.786,52
56	164.836,95	443,69	688,68	1.132,36	164.836,95	27.067,16	35.851,73	62.918,89
57	164.148,27	441,83	690,53	1.132,36	164.148,27	27.508,99	36.542,26	64.051,25
58	163.457,74	439,97	692,39	1.132,36	163.457,74	27.948,97	37.234,65	65.183,62
59	162.765,35	438,11	694,25	1.132,36	162.765,35	28.387,08	37.928,90	66.315,98
60	162.071,10	436,24	696,12	1.132,36	162.071,10	28.823,32	38.625,02	67.448,34
61	161.374,98	434,37	698,00	1.132,36	161.374,98	29.257,69	39.323,02	68.580,71
62	160.676,98	432,49	699,87	1.132,36	160.676,98	29.690,18	40.022,89	69.713,07
63	159.977,11	430,61	701,76	1.132,36	159.977,11	30.120,78	40.724,65	70.845,43
64	159.275,35	428,72	703,65	1.132,36	159.275,35	30.549,50	41.428,30	71.977,80
65	158.571,70	426,82	705,54	1.132,36	158.571,70	30.976,32	42.133,84	73.110,16
66	157.866,16	424,92	707,44	1.132,36	157.866,16	31.401,24	42.841,28	74.242,52
67	157.158,72	423,02	709,34	1.132,36	157.158,72	31.824,26	43.550,63	75.374,89
68	156.449,37	421,11	711,25	1.132,36	156.449,37	32.245,37	44.261,88	76.507,25
69	155.738,12	419,20	713,17	1.132,36	155.738,12	32.664,57	44.975,05	77.639,62
70	155.024,95	417,28	715,09	1.132,36	155.024,95	33.081,84	45.690,14	78.771,98
71	154.309,86	415,35	717,01	1.132,36	154.309,86	33.497,19	46.407,15	79.904,34
72	153.592,85	413,42	718,94	1.132,36	153.592,85	33.910,61	47.126,09	81.036,71
73	152.873,91	411,49	720,88	1.132,36	152.873,91	34.322,10	47.846,97	82.169,07
74	152.153,03	409,55	722,82	1.132,36	152.153,03	34.731,64	48.569,79	83.301,43
75	151.430,21	407,60	724,76	1.132,36	151.430,21	35.139,24	49.294,55	84.433,80
76	150.705,45	405,65	726,71	1.132,36	150.705,45	35.544,89	50.021,27	85.566,16
77	149.978,73	403,69	728,67	1.132,36	149.978,73	35.948,59	50.749,94	86.698,52
78	149.250,06	401,73	730,63	1.132,36	149.250,06	36.350,32	51.480,57	87.830,89
79	148.519,43	399,76	732,60	1.132,36	148.519,43	36.750,08	52.213,17	88.963,25
80	147.786,83	397,79	734,57	1.132,36	147.786,83	37.147,87	52.947,74	90.095,61
81	147.052,26	395,82	736,55	1.132,36	147.052,26	37.543,69	53.684,29	91.227,98
82	146.315,71	393,83	738,53	1.132,36	146.315,71	37.937,52	54.422,82	92.360,34
83	145.577,18	391,85	740,52	1.132,36	145.577,18	38.329,37	55.163,34	93.492,71
84	144.836,66	389,85	742,51	1.132,36	144.836,66	38.719,22	55.905,85	94.625,07
85	144.094,15	387,85	744,51	1.132,36	144.094,15	39.107,07	56.650,36	95.757,43
86	143.349,64	385,85	746,51	1.132,36	143.349,64	39.492,92	57.396,87	96.889,80
87	142.603,13	383,84	748,52	1.132,36	142.603,13	39.876,76	58.145,40	98.022,16
88	141.854,60	381,83	750,54	1.132,36	141.854,60	40.258,59	58.895,93	99.154,52
89	141.104,07	379,81	752,56	1.132,36	141.104,07	40.638,39	59.648,49	100.286,89
90	140.351,51	377,78	754,58	1.132,36	140.351,51	41.016,17	60.403,08	101.419,25
91	139.596,92	375,75	756,62	1.132,36	139.596,92	41.391,92	61.159,69	102.551,61
92	138.840,31	373,71	758,65	1.132,36	138.840,31	41.765,63	61.918,34	103.683,98
93	138.081,66	371,67	760,69	1.132,36	138.081,66	42.137,30	62.679,04	104.816,34
94	137.320,96	369,62	762,74	1.132,36	137.320,96	42.506,93	63.441,78	105.948,70
95	136.558,22	367,57	764,79	1.132,36	136.558,22	42.874,49	64.206,57	107.081,07
96	135.793,43	365,51	766,85	1.132,36	135.793,43	43.240,01	64.973,43	108.213,43
97	135.026,57	363,45	768,92	1.132,36	135.026,57	43.603,45	65.742,34	109.345,80
98	134.257,66	361,38	770,99	1.132,36	134.257,66	43.964,83	66.513,33	110.478,16
99	133.486,67	359,30	773,06	1.132,36	133.486,67	44.324,13	67.286,39	111.610,52
100	132.713,61	357,22	775,14	1.132,36	132.713,61	44.681,35	68.061,53	112.742,89
101	131.938,47	355,13	777,23	1.132,36	131.938,47	45.036,49	68.838,76	113.875,25
102	131.161,24	353,04	779,32	1.132,36	131.161,24	45.389,53	69.618,09	115.007,61
103	130.381,91	350,94	781,42	1.132,36	130.381,91	45.740,47	70.399,50	116.139,98
104	129.600,50	348,84	783,52	1.132,36	129.600,50	46.089,31	71.183,03	117.272,34
105	128.816,97	346,73	785,63	1.132,36	128.816,97	46.436,05	71.968,66	118.404,70
106	128.031,34	344,62	787,75	1.132,36	128.031,34	46.780,66	72.756,40	119.537,07
107	127.243,60	342,50	789,87	1.132,36	127.243,60	47.123,16	73.546,27	120.669,43
108	126.453,73	340,37	791,99	1.132,36	126.453,73	47.463,53	74.338,26	121.801,79
109	125.661,74	338,24	794,12	1.132,36	125.661,74	47.801,77	75.132,39	122.934,16
110	124.867,61	336,10	796,26	1.132,36	124.867,61	48.137,87	75.928,65	124.066,52
111	124.071,35	333,96	798,40	1.132,36	124.071,35	48.471,83	76.727,05	125.198,89
112	123.272,95	331,81	800,55	1.132,36	123.272,95	48.803,64	77.527,61	126.331,25
113	122.472,39	329,65	802,71	1.132,36	122.472,39	49.133,30	78.330,32	127.463,61
114	121.669,68	327,49	804,87	1.132,36	121.669,68	49.460,79	79.135,18	128.595,98
115	120.864,82	325,33	807,04	1.132,36	120.864,82	49.786,12	79.942,22	129.728,34
116	120.057,78	323,16	809,21	1.132,36	120.057,78	50.109,28	80.751,43	130.860,70
117	119.248,57	320,98	811,39	1.132,36	119.248,57	50.430,25	81.562,81	131.993,07
118	118.437,19	318,79	813,57	1.132,36	118.437,19	50.749,05	82.376,38	133.125,43
119	117.623,62	316,60	815,76	1.132,36	117.623,62	51.065,65	83.192,14	134.257,79
120	116.807,86	314,41	817,96	1.132,36	116.807,86	51.380,06	84.010,10	135.390,16
121	115.989,90	312,21	820,16	1.132,36	115.989,90	51.692,26	84.830,26	136.522,52
122	115.169,74	310,00	822,37	1.132,36	115.169,74	52.002,26	85.652,62	137.654,89
123	114.347,38	307,79	824,58	1.132,36	114.347,38	52.310,05	86.477,20	138.787,25
124	113.522,80	305,57	826,80	1.132,36	113.522,80	52.615,61	87.304,00	139.919,61
125	112.696,00	303,34	829,02	1.132,36	112.696,00	52.918,95	88.133,02	141.051,98
126	111.866,98	301,11	831,25	1.132,36	111.866,98	53.220,06	88.964,28	142.184,34
127	111.035,72	298,87	833,49	1.132,36	111.035,72	53.518,93	89.797,77	143.316,70
128	110.202,23	296,63	835,74	1.132,36	110.202,23	53.815,56	90.633,51	144.449,07
129	109.366,49	294,38	837,99	1.132,36	109.366,49	54.109,94	91.471,49	145.581,43
130	108.528,51	292,12	840,24	1.132,36	108.528,51	54.402,06	92.311,73	146.713,79
131	107.688,27	289,86	842,50	1.132,36	107.688,27	54.691,92	93.154,24	147.846,16
132	106.845,76	287,59	844,77	1.132,36	106.845,76	54.979,51	93.999,01	148.978,52
133	106.000,99	285,32	847,04	1.132,36	106.000,99	55.264,83	94.846,05	150.110,88
134	105.153,95	283,04	849,32	1.132,36	105.153,95	55.547,87	95.695,37	151.243,25
135	104.304,63	280,75	851,61	1.132,36	104.304,63	55.828,63	96.546,98	152.375,61
136	103.453,02	278,46	853,90	1.132,36	103.453,02	56.107,09	97.400,89	153.507,98
137	102.599,11	276,16	856,20	1.132,36	102.599,11	56.383,25	98.257,09	154.640,34
138	101.742,91	273,86	858,51	1.132,36	101.742,91	56.657,11	99.115,59	155.772,70
139	100.884,41	271,55	860,82	1.132,36	100.884,41	56.928,66	99.976,41	156.905,07
140	100.023,59	269,23	863,13	1.132,36	100.023,59	57.197,89	100.839,54	158.037,43
141	99.160,46	266,91	865,46	1.132,36	99.160,46	57.464,79	101.705,00	159.169,79
142	98.295,00	264,58	867,79	1.132,36	98.295,00	57.729,37	102.572,79	160.302,16
143	97.427,21	262,24	870,12	1.132,36	97.427,21	57.991,61	103.442,91	161.434,52
144	96.557,09	259,90	872,46	1.132,36	96.557,09	58.251,51	104.315,37	162.566,88
145	95.684,63	257,55	874,81	1.132,36	95.684,63	58.509,06	105.190,19	163.699,25
146	94.809,81	255,20	877,17	1.132,36	94.809,81	58.764,26	106.067,35	164.831,61
147	93.932,65	252,84	879,53	1.132,36	93.932,65	59.017,09	106.946,88	165.963,97
148	93.053,12	250,47	881,90	1.132,36	93.053,12	59.267,56	107.828,78	167.096,34
149	92.171,22	248,09	884,27	1.132,36	92.171,22	59.515,66	108.713,05	168.228,70
150	91.286,95	245,71	886,65	1.132,36	91.286,95	59.761,37	109.599,70	169.361,07
151	90.400,30	243,33	889,04	1.132,36	90.400,30	60.004,70	110.488,73	170.493,43
152	89.511,27	240,93	891,43	1.132,36	89.511,27	60.245,63	111.380,16	171.625,79
153	88.619,84	238,54	893,83	1.132,36	88.619,84	60.484,17	112.273,99	172.758,16
154	87.726,01	236,13	896,23	1.132,36	87.726,01	60.720,30	113.170,22	173.890,52
155	86.829,78	233,72	898,65	1.132,36	86.829,78	60.954,01	114.068,87	175.022,88
156	85.931,13	231,30	901,07	1.132,36	85.931,13	61.185,31	114.969,94	176.155,25
157	85.030,06	228,87	903,49	1.132,36	85.030,06	61.414,18	115.873,43	177.287,61
158	84.126,57	226,44	905,92	1.132,36	84.126,57	61.640,62	116.779,35	178.419,97
159	83.220,65	224,00	908,36	1.132,36	83.220,65	61.864,63	117.687,71	179.552,34
160	82.312,29	221,56	910,81	1.132,36	82.312,29	62.086,18	118.598,52	180.684,70
161	81.401,48	219,11	913,26	1.132,36	81.401,48	62.305,29	119.511,78	181.817,06
162	80.488,22	216,65	915,72	1.132,36	80.488,22	62.521,94	120.427,49	182.949,43
163	79.572,51	214,18	918,18	1.132,36	79.572,51	62.736,12	121.345,67	184.081,79
164	78.654,33	211,71	920,65	1.132,36	78.654,33	62.947,83	122.266,32	185.214,16
165	77.733,68	209,23	923,13	1.132,36	77.733,68	63.157,06	123.189,45	186.346,52
166	76.810,55	206,75	925,62	1.132,36	76.810,55	63.363,81	124.115,07	187.478,88
167	75.884,93	204,26	928,11	1.132,36	75.884,93	63.568,07	125.043,18	188.611,25
168	74.956,82	201,76	930,60	1.132,36	74.956,82	63.769,83	125.973,78	189.743,61
169	74.026,22	199,25	933,11	1.132,36	74.026,22	63.969,08	126.906,89	190.875,97
170	73.093,11	196,74	935,62	1.132,36	73.093,11	64.165,82	127.842,51	192.008,34
171	72.157,49	194,22	938,14	1.132,36	72.157,49	64.360,05	128.780,65	193.140,70
172	71.219,35	191,70	940,66	1.132,36	71.219,35	64.551,75	129.721,32	194.273,06
173	70.278,68	189,17	943,20	1.132,36	70.278,68	64.740,91	130.664,51	195.405,43
174	69.335,49	186,63	945,74	1.132,36	69.335,49	64.927,54	131.610,25	196.537,79
175	68.389,75	184,08	948,28	1.132,36	68.389,75	65.111,62	132.558,53	197.670,16
176	67.441,47	181,53	950,83	1.132,36	67.441,47	65.293,15	133.509,36	198.802,52
177	66.490,64	178,97	953,39	1.132,36	66.490,64	65.472,13	134.462,76	199.934,88
178	65.537,24	176,40	955,96	1.132,36	65.537,24	65.648,53	135.418,72	201.067,25
179	64.581,28	173,83	958,53	1.132,36	64.581,28	65.822,36	136.377,25	202.199,61
180	63.622,75	171,25	961,11	1.132,36	63.622,75	65.993,61	137.338,36	203.331,97
181	62.661,64	168,66	963,70	1.132,36	62.661,64	66.162,28	138.302,06	204.464,34
182	61.697,94	166,07	966,29	1.132,36	61.697,94	66.328,35	139.268,35	205.596,70
183	60.731,65	163,47	968,89	1.132,36	60.731,65	66.491,82	140.237,25	206.729,06
184	59.762,75	160,86	971,50	1.132,36	59.762,75	66.652,68	141.208,75	207.861,43
185	58.791,25	158,25	974,12	1.132,36	58.791,25	66.810,92	142.182,87	208.993,79
186	57.817,13	155,62	976,74	1.132,36	57.817,13	66.966,55	143.159,61	210.126,15
187	56.840,39	153,00	979,37	1.132,36	56.840,39	67.119,54	144.138,97	211.258,52
188	55.861,03	150,36	982,00	1.132,36	55.861,03	67.269,90	145.120,98	212.390,88
189	54.879,02	147,72	984,65	1.132,36	54.879,02	67.417,62	146.105,63	213.523,25
190	53.894,37	145,07	987,30	1.132,36	53.894,37	67.562,68	147.092,92	214.655,61
191	52.907,08	142,41	989,96	1.132,36	52.907,08	67.705,09	148.082,88	215.787,97
192	51.917,12	139,74	992,62	1.132,36	51.917,12	67.844,84	149.075,50	216.920,34
193	50.924,50	137,07	995,29	1.132,36	50.924,50	67.981,91	150.070,79	218.052,70
194	49.929,21	134,39	997,97	1.132,36	49.929,21	68.116,30	151.068,76	219.185,06
195	48.931,24	131,71	1.000,66	1.132,36	48.931,24	68.248,01	152.069,42	220.317,43
196	47.930,58	129,01	1.003,35	1.132,36	47.930,58	68.377,02	153.072,77	221.449,79
197	46.927,23	126,31	1.006,05	1.132,36	46.927,23	68.503,33	154.078,82	222.582,15
198	45.921,18	123,60	1.008,76	1.132,36	45.921,18	68.626,94	155.087,58	223.714,52
199	44.912,42	120,89	1.011,47	1.132,36	44.912,42	68.747,83	156.099,05	224.846,88
200	43.900,95	118,17	1.014,20	1.132,36	43.900,95	68.865,99	157.113,25	225.979,24
201	42.886,75	115,44	1.016,93	1.132,36	42.886,75	68.981,43	158.130,18	227.111,61
202	41.869,82	112,70	1.019,66	1.132,36	41.869,82	69.094,13	159.149,84	228.243,97
203	40.850,16	109,96	1.022,41	1.132,36	40.850,16	69.204,09	160.172,25	229.376,34
204	39.827,75	107,20	1.025,16	1.132,36	39.827,75	69.311,29	161.197,41	230.508,70
205	38.802,59	104,44	1.027,92	1.132,36	38.802,59	69.415,73	162.225,33	231.641,06
206	37.774,67	101,68	1.030,69	1.132,36	37.774,67	69.517,41	163.256,02	232.773,43
207	36.743,98	98,90	1.033,46	1.132,36	36.743,98	69.616,31	164.289,48	233.905,79
208	35.710,52	96,12	1.036,24	1.132,36	35.710,52	69.712,43	165.325,72	235.038,15
209	34.674,28	93,33	1.039,03	1.132,36	34.674,28	69.805,76	166.364,75	236.170,52
210	33.635,25	90,53	1.041,83	1.132,36	33.635,25	69.896,30	167.406,58	237.302,88
211	32.593,42	87,73	1.044,63	1.132,36	32.593,42	69.984,03	168.451,22	238.435,24
212	31.548,78	84,92	1.047,44	1.132,36	31.548,78	70.068,95	169.498,66	239.567,61
213	30.501,34	82,10	1.050,26	1.132,36	30.501,34	70.151,05	170.548,92	240.699,97
214	29.451,08	79,27	1.053,09	1.132,36	29.451,08	70.230,32	171.602,02	241.832,33
215	28.397,98	76,44	1.055,93	1.132,36	28.397,98	70.306,76	172.657,94	242.964,70
216	27.342,06	73,60	1.058,77	1.132,36	27.342,06	70.380,35	173.716,71	244.097,06
217	26.283,29	70,75	1.061,62	1.132,36	26.283,29	70.451,10	174.778,33	245.229,43
218	25.221,67	67,89	1.064,48	1.132,36	25.221,67	70.518,99	175.842,80	246.361,79
219	24.157,20	65,02	1.067,34	1.132,36	24.157,20	70.584,01	176.910,14	247.494,15
220	23.089,86	62,15	1.070,21	1.132,36	23.089,86	70.646,16	177.980,36	248.626,52
221	22.019,64	59,27	1.073,09	1.132,36	22.019,64	70.705,43	179.053,45	249.758,88
222	20.946,55	56,38	1.075,98	1.132,36	20.946,55	70.761,81	180.129,43	250.891,24
223	19.870,57	53,48	1.078,88	1.132,36	19.870,57	70.815,30	181.208,31	252.023,61
224	18.791,69	50,58	1.081,78	1.132,36	18.791,69	70.865,88	182.290,09	253.155,97
225	17.709,91	47,67	1.084,69	1.132,36	17.709,91	70.913,55	183.374,79	254.288,33
226	16.625,21	44,75	1.087,61	1.132,36	16.625,21	70.958,30	184.462,40	255.420,70
227	15.537,60	41,82	1.090,54	1.132,36	15.537,60	71.000,12	185.552,94	256.553,06
228	14.447,06	38,89	1.093,48	1.132,36	14.447,06	71.039,00	186.646,42	257.685,43
229	13.353,58	35,94	1.096,42	1.132,36	13.353,58	71.074,95	187.742,84	258.817,79
230	12.257,16	32,99	1.099,37	1.132,36	12.257,16	71.107,94	188.842,21	259.950,15
231	11.157,79	30,03	1.102,33	1.132,36	11.157,79	71.137,97	189.944,54	261.082,52
232	10.055,46	27,07	1.105,30	1.132,36	10.055,46	71.165,04	191.049,84	262.214,88
233	8.950,16	24,09	1.108,27	1.132,36	8.950,16	71.189,13	192.158,11	263.347,24
234	7.841,89	21,11	1.111,26	1.132,36	7.841,89	71.210,24	193.269,37	264.479,61
235	6.730,63	18,12	1.114,25	1.132,36	6.730,63	71.228,35	194.383,62	265.611,97
236	5.616,38	15,12	1.117,25	1.132,36	5.616,38	71.243,47	195.500,86	266.744,33
237	4.499,14	12,11	1.120,25	1.132,36	4.499,14	71.255,58	196.621,12	267.876,70
238	3.378,88	9,09	1.123,27	1.132,36	3.378,88	71.264,68	197.744,38	269.009,06
239	2.255,62	6,07	1.126,29	1.132,36	2.255,62	71.270,75	198.870,68	270.141,42
240	1.129,32	3,04	1.129,32	1.132,36	1.129,32	71.273,79	200.000,00	271.273,79

DSL Bank Baufinanzierung

3.38/5,00

72.483,87€
Zinsanteil

1.137,44€
Monatsrate

3,28%
Sollzins p.a.

3,35%
Effektivzins p.a.

2/3 aller Kunden erhalten: Nettodarlehensbetrag 100.000,00 €;Kreditrate: 400,83 €;Gesamtbetrag: 48.100,00 €;Anzahl Kreditraten: 1440;Laufzeit: 383 Monate;Effektiver Jahreszins: 2,88 %;Gebundener Sollzins: 2,81 %;

Monat	Kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	200.000,00	546,67	590,77	1.137,44	199.409,23	546,67	590,77	1.137,44
2	199.409,23	545,05	592,39	1.137,44	199.409,23	590,61	1.183,16	1.773,76
3	198.816,84	543,43	594,00	1.137,44	198.816,84	1.134,04	1.777,16	2.911,20
4	198.222,84	541,81	595,63	1.137,44	198.222,84	1.675,85	2.372,79	4.048,64
5	197.627,21	540,18	597,26	1.137,44	197.627,21	2.216,03	2.970,05	5.186,08
6	197.029,95	538,55	598,89	1.137,44	197.029,95	2.754,58	3.568,93	6.323,51
7	196.431,07	536,91	600,53	1.137,44	196.431,07	3.291,49	4.169,46	7.460,95
8	195.830,54	535,27	602,17	1.137,44	195.830,54	3.826,76	4.771,63	8.598,39
9	195.228,37	533,62	603,81	1.137,44	195.228,37	4.360,38	5.375,44	9.735,83
10	194.624,56	531,97	605,46	1.137,44	194.624,56	4.892,36	5.980,90	10.873,26
11	194.019,10	530,32	607,12	1.137,44	194.019,10	5.422,68	6.588,02	12.010,70
12	193.411,98	528,66	608,78	1.137,44	193.411,98	5.951,34	7.196,80	13.148,14
13	192.803,20	527,00	610,44	1.137,44	192.803,20	6.478,33	7.807,24	14.285,58
14	192.192,76	525,33	612,11	1.137,44	192.192,76	7.003,66	8.419,35	15.423,01
15	191.580,65	523,65	613,78	1.137,44	191.580,65	7.527,31	9.033,14	16.560,45
16	190.966,86	521,98	615,46	1.137,44	190.966,86	8.049,29	9.648,60	17.697,89
17	190.351,40	520,29	617,14	1.137,44	190.351,40	8.569,58	10.265,74	18.835,32
18	189.734,26	518,61	618,83	1.137,44	189.734,26	9.088,19	10.884,57	19.972,76
19	189.115,43	516,92	620,52	1.137,44	189.115,43	9.605,11	11.505,09	21.110,20
20	188.494,91	515,22	622,22	1.137,44	188.494,91	10.120,32	12.127,31	22.247,64
21	187.872,69	513,52	623,92	1.137,44	187.872,69	10.633,84	12.751,23	23.385,07
22	187.248,77	511,81	625,62	1.137,44	187.248,77	11.145,66	13.376,86	24.522,51
23	186.623,14	510,10	627,33	1.137,44	186.623,14	11.655,76	14.004,19	25.659,95
24	185.995,81	508,39	629,05	1.137,44	185.995,81	12.164,15	14.633,24	26.797,39
25	185.366,76	506,67	630,77	1.137,44	185.366,76	12.670,82	15.264,01	27.934,82
26	184.735,99	504,95	632,49	1.137,44	184.735,99	13.175,76	15.896,50	29.072,26
27	184.103,50	503,22	634,22	1.137,44	184.103,50	13.678,98	16.530,72	30.209,70
28	183.469,28	501,48	635,95	1.137,44	183.469,28	14.180,46	17.166,67	31.347,14
29	182.833,33	499,74	637,69	1.137,44	182.833,33	14.680,21	17.804,37	32.484,57
30	182.195,63	498,00	639,44	1.137,44	182.195,63	15.178,21	18.443,80	33.622,01
31	181.556,20	496,25	641,18	1.137,44	181.556,20	15.674,46	19.084,99	34.759,45
32	180.915,01	494,50	642,94	1.137,44	180.915,01	16.168,96	19.727,92	35.896,89
33	180.272,08	492,74	644,69	1.137,44	180.272,08	16.661,71	20.372,62	37.034,32
34	179.627,38	490,98	646,46	1.137,44	179.627,38	17.152,69	21.019,07	38.171,76
35	178.980,93	489,21	648,22	1.137,44	178.980,93	17.641,90	21.667,30	39.309,20
36	178.332,70	487,44	649,99	1.137,44	178.332,70	18.129,34	22.317,29	40.446,64
37	177.682,71	485,67	651,77	1.137,44	177.682,71	18.615,01	22.969,06	41.584,07
38	177.030,94	483,88	653,55	1.137,44	177.030,94	19.098,90	23.622,62	42.721,51
39	176.377,38	482,10	655,34	1.137,44	176.377,38	19.580,99	24.277,95	43.858,95
40	175.722,05	480,31	657,13	1.137,44	175.722,05	20.061,30	24.935,08	44.996,39
41	175.064,92	478,51	658,93	1.137,44	175.064,92	20.539,81	25.594,01	46.133,82
42	174.405,99	476,71	660,73	1.137,44	174.405,99	21.016,52	26.254,74	47.271,26
43	173.745,26	474,90	662,53	1.137,44	173.745,26	21.491,42	26.917,27	48.408,70
44	173.082,73	473,09	664,34	1.137,44	173.082,73	21.964,52	27.581,62	49.546,13
45	172.418,38	471,28	666,16	1.137,44	172.418,38	22.435,79	28.247,78	50.683,57
46	171.752,22	469,46	667,98	1.137,44	171.752,22	22.905,25	28.915,76	51.821,01
47	171.084,24	467,63	669,81	1.137,44	171.084,24	23.372,88	29.585,57	52.958,45
48	170.414,43	465,80	671,64	1.137,44	170.414,43	23.838,68	30.257,20	54.095,88
49	169.742,80	463,96	673,47	1.137,44	169.742,80	24.302,64	30.930,68	55.233,32
50	169.069,32	462,12	675,31	1.137,44	169.069,32	24.764,77	31.605,99	56.370,76
51	168.394,01	460,28	677,16	1.137,44	168.394,01	25.225,04	32.283,15	57.508,20
52	167.716,85	458,43	679,01	1.137,44	167.716,85	25.683,47	32.962,16	58.645,63
53	167.037,84	456,57	680,87	1.137,44	167.037,84	26.140,04	33.643,03	59.783,07
54	166.356,97	454,71	682,73	1.137,44	166.356,97	26.594,75	34.325,76	60.920,51
55	165.674,24	452,84	684,59	1.137,44	165.674,24	27.047,59	35.010,35	62.057,95
56	164.989,65	450,97	686,47	1.137,44	164.989,65	27.498,56	35.696,82	63.195,38
57	164.303,18	449,10	688,34	1.137,44	164.303,18	27.947,66	36.385,16	64.332,82
58	163.614,84	447,21	690,22	1.137,44	163.614,84	28.394,87	37.075,39	65.470,26
59	162.924,61	445,33	692,11	1.137,44	162.924,61	28.840,20	37.767,50	66.607,70
60	162.232,50	443,44	694,00	1.137,44	162.232,50	29.283,64	38.461,50	67.745,13
61	161.538,50	441,54	695,90	1.137,44	161.538,50	29.725,17	39.157,40	68.882,57
62	160.842,60	439,64	697,80	1.137,44	160.842,60	30.164,81	39.855,20	70.020,01
63	160.144,80	437,73	699,71	1.137,44	160.144,80	30.602,54	40.554,91	71.157,45
64	159.445,09	435,82	701,62	1.137,44	159.445,09	31.038,36	41.256,53	72.294,88
65	158.743,47	433,90	703,54	1.137,44	158.743,47	31.472,25	41.960,07	73.432,32
66	158.039,93	431,98	705,46	1.137,44	158.039,93	31.904,23	42.665,53	74.569,76
67	157.334,47	430,05	707,39	1.137,44	157.334,47	32.334,28	43.372,92	75.707,20
68	156.627,08	428,11	709,32	1.137,44	156.627,08	32.762,39	44.082,24	76.844,63
69	155.917,76	426,18	711,26	1.137,44	155.917,76	33.188,57	44.793,50	77.982,07
70	155.206,50	424,23	713,21	1.137,44	155.206,50	33.612,80	45.506,71	79.119,51
71	154.493,29	422,28	715,16	1.137,44	154.493,29	34.035,08	46.221,86	80.256,94
72	153.778,14	420,33	717,11	1.137,44	153.778,14	34.455,41	46.938,98	81.394,38
73	153.061,02	418,37	719,07	1.137,44	153.061,02	34.873,77	47.658,05	82.531,82
74	152.341,95	416,40	721,04	1.137,44	152.341,95	35.290,18	48.379,08	83.669,26
75	151.620,92	414,43	723,01	1.137,44	151.620,92	35.704,61	49.102,09	84.806,69
76	150.897,91	412,45	724,98	1.137,44	150.897,91	36.117,06	49.827,07	85.944,13
77	150.172,93	410,47	726,96	1.137,44	150.172,93	36.527,53	50.554,04	87.081,57
78	149.445,96	408,49	728,95	1.137,44	149.445,96	36.936,02	51.282,99	88.219,01
79	148.717,01	406,49	730,94	1.137,44	148.717,01	37.342,51	52.013,93	89.356,44
80	147.986,07	404,50	732,94	1.137,44	147.986,07	37.747,01	52.746,87	90.493,88
81	147.253,13	402,49	734,95	1.137,44	147.253,13	38.149,50	53.481,82	91.631,32
82	146.518,18	400,48	736,95	1.137,44	146.518,18	38.549,98	54.218,77	92.768,76
83	145.781,23	398,47	738,97	1.137,44	145.781,23	38.948,45	54.957,74	93.906,19
84	145.042,26	396,45	740,99	1.137,44	145.042,26	39.344,90	55.698,73	95.043,63
85	144.301,27	394,42	743,01	1.137,44	144.301,27	39.739,32	56.441,75	96.181,07
86	143.558,25	392,39	745,04	1.137,44	143.558,25	40.131,72	57.186,79	97.318,51
87	142.813,21	390,36	747,08	1.137,44	142.813,21	40.522,07	57.933,87	98.455,94
88	142.066,13	388,31	749,12	1.137,44	142.066,13	40.910,39	58.683,00	99.593,38
89	141.317,00	386,27	751,17	1.137,44	141.317,00	41.296,65	59.434,17	100.730,82
90	140.565,83	384,21	753,22	1.137,44	140.565,83	41.680,87	60.187,39	101.868,26
91	139.812,61	382,15	755,28	1.137,44	139.812,61	42.063,02	60.942,67	103.005,69
92	139.057,33	380,09	757,35	1.137,44	139.057,33	42.443,11	61.700,02	104.143,13
93	138.299,98	378,02	759,42	1.137,44	138.299,98	42.821,13	62.459,44	105.280,57
94	137.540,56	375,94	761,49	1.137,44	137.540,56	43.197,07	63.220,93	106.418,01
95	136.779,07	373,86	763,57	1.137,44	136.779,07	43.570,94	63.984,51	107.555,44
96	136.015,49	371,78	765,66	1.137,44	136.015,49	43.942,71	64.750,17	108.692,88
97	135.249,83	369,68	767,75	1.137,44	135.249,83	44.312,39	65.517,92	109.830,32
98	134.482,08	367,58	769,85	1.137,44	134.482,08	44.679,98	66.287,78	110.967,75
99	133.712,22	365,48	771,96	1.137,44	133.712,22	45.045,46	67.059,73	112.105,19
100	132.940,27	363,37	774,07	1.137,44	132.940,27	45.408,83	67.833,80	113.242,63
101	132.166,20	361,25	776,18	1.137,44	132.166,20	45.770,08	68.609,98	114.380,07
102	131.390,02	359,13	778,30	1.137,44	131.390,02	46.129,22	69.388,29	115.517,50
103	130.611,71	357,01	780,43	1.137,44	130.611,71	46.486,22	70.168,72	116.654,94
104	129.831,28	354,87	782,57	1.137,44	129.831,28	46.841,09	70.951,29	117.792,38
105	129.048,71	352,73	784,70	1.137,44	129.048,71	47.193,83	71.735,99	118.929,82
106	128.264,01	350,59	786,85	1.137,44	128.264,01	47.544,42	72.522,84	120.067,25
107	127.477,16	348,44	789,00	1.137,44	127.477,16	47.892,85	73.311,84	121.204,69
108	126.688,16	346,28	791,16	1.137,44	126.688,16	48.239,13	74.103,00	122.342,13
109	125.897,00	344,12	793,32	1.137,44	125.897,00	48.583,25	74.896,31	123.479,57
110	125.103,69	341,95	795,49	1.137,44	125.103,69	48.925,20	75.691,80	124.617,00
111	124.308,20	339,78	797,66	1.137,44	124.308,20	49.264,98	76.489,46	125.754,44
112	123.510,54	337,60	799,84	1.137,44	123.510,54	49.602,57	77.289,30	126.891,88
113	122.710,70	335,41	802,03	1.137,44	122.710,70	49.937,98	78.091,33	128.029,32
114	121.908,67	333,22	804,22	1.137,44	121.908,67	50.271,20	78.895,55	129.166,75
115	121.104,45	331,02	806,42	1.137,44	121.104,45	50.602,22	79.701,97	130.304,19
116	120.298,03	328,81	808,62	1.137,44	120.298,03	50.931,03	80.510,59	131.441,63
117	119.489,41	326,60	810,83	1.137,44	119.489,41	51.257,64	81.321,43	132.579,07
118	118.678,57	324,39	813,05	1.137,44	118.678,57	51.582,03	82.134,48	133.716,50
119	117.865,52	322,17	815,27	1.137,44	117.865,52	51.904,19	82.949,75	134.853,94
120	117.050,25	319,94	817,50	1.137,44	117.050,25	52.224,13	83.767,25	135.991,38
121	116.232,75	317,70	819,73	1.137,44	116.232,75	52.541,83	84.586,98	137.128,82
122	115.413,02	315,46	821,98	1.137,44	115.413,02	52.857,29	85.408,96	138.266,25
123	114.591,04	313,22	824,22	1.137,44	114.591,04	53.170,51	86.233,18	139.403,69
124	113.766,82	310,96	826,47	1.137,44	113.766,82	53.481,47	87.059,66	140.541,13
125	112.940,34	308,70	828,73	1.137,44	112.940,34	53.790,18	87.888,39	141.678,57
126	112.111,61	306,44	831,00	1.137,44	112.111,61	54.096,61	88.719,39	142.816,00
127	111.280,61	304,17	833,27	1.137,44	111.280,61	54.400,78	89.552,66	143.953,44
128	110.447,34	301,89	835,55	1.137,44	110.447,34	54.702,67	90.388,21	145.090,88
129	109.611,79	299,61	837,83	1.137,44	109.611,79	55.002,28	91.226,04	146.228,31
130	108.773,96	297,32	840,12	1.137,44	108.773,96	55.299,59	92.066,16	147.365,75
131	107.933,84	295,02	842,42	1.137,44	107.933,84	55.594,61	92.908,58	148.503,19
132	107.091,42	292,72	844,72	1.137,44	107.091,42	55.887,33	93.753,30	149.640,63
133	106.246,70	290,41	847,03	1.137,44	106.246,70	56.177,74	94.600,33	150.778,06
134	105.399,67	288,09	849,34	1.137,44	105.399,67	56.465,83	95.449,67	151.915,50
135	104.550,33	285,77	851,67	1.137,44	104.550,33	56.751,60	96.301,34	153.052,94
136	103.698,66	283,44	853,99	1.137,44	103.698,66	57.035,04	97.155,34	154.190,38
137	102.844,66	281,11	856,33	1.137,44	102.844,66	57.316,15	98.011,66	155.327,81
138	101.988,34	278,77	858,67	1.137,44	101.988,34	57.594,92	98.870,33	156.465,25
139	101.129,67	276,42	861,02	1.137,44	101.129,67	57.871,34	99.731,35	157.602,69
140	100.268,65	274,07	863,37	1.137,44	100.268,65	58.145,41	100.594,72	158.740,13
141	99.405,28	271,71	865,73	1.137,44	99.405,28	58.417,11	101.460,45	159.877,56
142	98.539,55	269,34	868,10	1.137,44	98.539,55	58.686,46	102.328,54	161.015,00
143	97.671,46	266,97	870,47	1.137,44	97.671,46	58.953,42	103.199,01	162.152,44
144	96.800,99	264,59	872,85	1.137,44	96.800,99	59.218,01	104.071,86	163.289,88
145	95.928,14	262,20	875,23	1.137,44	95.928,14	59.480,22	104.947,10	164.427,31
146	95.052,90	259,81	877,63	1.137,44	95.052,90	59.740,03	105.824,72	165.564,75
147	94.175,28	257,41	880,02	1.137,44	94.175,28	59.997,44	106.704,75	166.702,19
148	93.295,25	255,01	882,43	1.137,44	93.295,25	60.252,45	107.587,18	167.839,63
149	92.412,82	252,60	884,84	1.137,44	92.412,82	60.505,04	108.472,02	168.977,06
150	91.527,98	250,18	887,26	1.137,44	91.527,98	60.755,22	109.359,28	170.114,50
151	90.640,72	247,75	889,69	1.137,44	90.640,72	61.002,97	110.248,97	171.251,94
152	89.751,03	245,32	892,12	1.137,44	89.751,03	61.248,29	111.141,08	172.389,38
153	88.858,92	242,88	894,56	1.137,44	88.858,92	61.491,17	112.035,64	173.526,81
154	87.964,36	240,44	897,00	1.137,44	87.964,36	61.731,61	112.932,64	174.664,25
155	87.067,36	237,98	899,45	1.137,44	87.067,36	61.969,59	113.832,10	175.801,69
156	86.167,90	235,53	901,91	1.137,44	86.167,90	62.205,12	114.734,01	176.939,12
157	85.265,99	233,06	904,38	1.137,44	85.265,99	62.438,18	115.638,38	178.076,56
158	84.361,62	230,59	906,85	1.137,44	84.361,62	62.668,77	116.545,23	179.214,00
159	83.454,77	228,11	909,33	1.137,44	83.454,77	62.896,88	117.454,56	180.351,44
160	82.545,44	225,62	911,81	1.137,44	82.545,44	63.122,50	118.366,37	181.488,87
161	81.633,63	223,13	914,31	1.137,44	81.633,63	63.345,63	119.280,68	182.626,31
162	80.719,32	220,63	916,80	1.137,44	80.719,32	63.566,26	120.197,48	183.763,75
163	79.802,52	218,13	919,31	1.137,44	79.802,52	63.784,39	121.116,79	184.901,19
164	78.883,21	215,61	921,82	1.137,44	78.883,21	64.000,01	122.038,62	186.038,62
165	77.961,38	213,09	924,34	1.137,44	77.961,38	64.213,10	122.962,96	187.176,06
166	77.037,04	210,57	926,87	1.137,44	77.037,04	64.423,67	123.889,83	188.313,50
167	76.110,17	208,03	929,40	1.137,44	76.110,17	64.631,70	124.819,23	189.450,94
168	75.180,77	205,49	931,94	1.137,44	75.180,77	64.837,20	125.751,18	190.588,37
169	74.248,82	202,95	934,49	1.137,44	74.248,82	65.040,14	126.685,67	191.725,81
170	73.314,33	200,39	937,04	1.137,44	73.314,33	65.240,54	127.622,71	192.863,25
171	72.377,29	197,83	939,61	1.137,44	72.377,29	65.438,37	128.562,32	194.000,69
172	71.437,68	195,26	942,17	1.137,44	71.437,68	65.633,63	129.504,49	195.138,12
173	70.495,51	192,69	944,75	1.137,44	70.495,51	65.826,32	130.449,24	196.275,56
174	69.550,76	190,11	947,33	1.137,44	69.550,76	66.016,42	131.396,57	197.413,00
175	68.603,43	187,52	949,92	1.137,44	68.603,43	66.203,94	132.346,50	198.550,44
176	67.653,50	184,92	952,52	1.137,44	67.653,50	66.388,86	133.299,01	199.687,87
177	66.700,99	182,32	955,12	1.137,44	66.700,99	66.571,18	134.254,14	200.825,31
178	65.745,86	179,71	957,73	1.137,44	65.745,86	66.750,88	135.211,87	201.962,75
179	64.788,13	177,09	960,35	1.137,44	64.788,13	66.927,97	136.172,22	203.100,19
180	63.827,78	174,46	962,97	1.137,44	63.827,78	67.102,43	137.135,19	204.237,62
181	62.864,81	171,83	965,61	1.137,44	62.864,81	67.274,26	138.100,80	205.375,06
182	61.899,20	169,19	968,25	1.137,44	61.899,20	67.443,45	139.069,04	206.512,50
183	60.930,96	166,54	970,89	1.137,44	60.930,96	67.610,00	140.039,94	207.649,93
184	59.960,06	163,89	973,55	1.137,44	59.960,06	67.773,89	141.013,48	208.787,37
185	58.986,52	161,23	976,21	1.137,44	58.986,52	67.935,12	141.989,69	209.924,81
186	58.010,31	158,56	978,88	1.137,44	58.010,31	68.093,68	142.968,57	211.062,25
187	57.031,43	155,89	981,55	1.137,44	57.031,43	68.249,56	143.950,12	212.199,68
188	56.049,88	153,20	984,23	1.137,44	56.049,88	68.402,77	144.934,35	213.337,12
189	55.065,65	150,51	986,92	1.137,44	55.065,65	68.553,28	145.921,28	214.474,56
190	54.078,72	147,82	989,62	1.137,44	54.078,72	68.701,10	146.910,90	215.612,00
191	53.089,10	145,11	992,33	1.137,44	53.089,10	68.846,21	147.903,23	216.749,43
192	52.096,77	142,40	995,04	1.137,44	52.096,77	68.988,60	148.898,27	217.886,87
193	51.101,73	139,68	997,76	1.137,44	51.101,73	69.128,28	149.896,03	219.024,31
194	50.103,97	136,95	1.000,49	1.137,44	50.103,97	69.265,23	150.896,51	220.161,75
195	49.103,49	134,22	1.003,22	1.137,44	49.103,49	69.399,45	151.899,73	221.299,18
196	48.100,27	131,47	1.005,96	1.137,44	48.100,27	69.530,92	152.905,70	222.436,62
197	47.094,30	128,72	1.008,71	1.137,44	47.094,30	69.659,65	153.914,41	223.574,06
198	46.085,59	125,97	1.011,47	1.137,44	46.085,59	69.785,61	154.925,88	224.711,50
199	45.074,12	123,20	1.014,23	1.137,44	45.074,12	69.908,82	155.940,12	225.848,93
200	44.059,88	120,43	1.017,01	1.137,44	44.059,88	70.029,25	156.957,12	226.986,37
201	43.042,88	117,65	1.019,79	1.137,44	43.042,88	70.146,90	157.976,91	228.123,81
202	42.023,09	114,86	1.022,57	1.137,44	42.023,09	70.261,76	158.999,48	229.261,25
203	41.000,52	112,07	1.025,37	1.137,44	41.000,52	70.373,83	160.024,85	230.398,68
204	39.975,15	109,27	1.028,17	1.137,44	39.975,15	70.483,09	161.053,03	231.536,12
205	38.946,97	106,46	1.030,98	1.137,44	38.946,97	70.589,55	162.084,01	232.673,56
206	37.915,99	103,64	1.033,80	1.137,44	37.915,99	70.693,19	163.117,81	233.811,00
207	36.882,19	100,81	1.036,63	1.137,44	36.882,19	70.794,00	164.154,43	234.948,43
208	35.845,57	97,98	1.039,46	1.137,44	35.845,57	70.891,98	165.193,89	236.085,87
209	34.806,11	95,14	1.042,30	1.137,44	34.806,11	70.987,11	166.236,19	237.223,31
210	33.763,81	92,29	1.045,15	1.137,44	33.763,81	71.079,40	167.281,34	238.360,74
211	32.718,66	89,43	1.048,01	1.137,44	32.718,66	71.168,83	168.329,35	239.498,18
212	31.670,65	86,57	1.050,87	1.137,44	31.670,65	71.255,40	169.380,22	240.635,62
213	30.619,78	83,69	1.053,74	1.137,44	30.619,78	71.339,09	170.433,96	241.773,06
214	29.566,04	80,81	1.056,62	1.137,44	29.566,04	71.419,91	171.490,59	242.910,49
215	28.509,41	77,93	1.059,51	1.137,44	28.509,41	71.497,83	172.550,10	244.047,93
216	27.449,90	75,03	1.062,41	1.137,44	27.449,90	71.572,86	173.612,51	245.185,37
217	26.387,49	72,13	1.065,31	1.137,44	26.387,49	71.644,99	174.677,82	246.322,81
218	25.322,18	69,21	1.068,22	1.137,44	25.322,18	71.714,20	175.746,04	247.460,24
219	24.253,96	66,29	1.071,14	1.137,44	24.253,96	71.780,50	176.817,19	248.597,68
220	23.182,81	63,37	1.074,07	1.137,44	23.182,81	71.843,86	177.891,26	249.735,12
221	22.108,74	60,43	1.077,01	1.137,44	22.108,74	71.904,29	178.968,26	250.872,56
222	21.031,74	57,49	1.079,95	1.137,44	21.031,74	71.961,78	180.048,21	252.009,99
223	19.951,79	54,53	1.082,90	1.137,44	19.951,79	72.016,31	181.131,12	253.147,43
224	18.868,88	51,57	1.085,86	1.137,44	18.868,88	72.067,89	182.216,98	254.284,87
225	17.783,02	48,61	1.088,83	1.137,44	17.783,02	72.116,50	183.305,81	255.422,31
226	16.694,19	45,63	1.091,81	1.137,44	16.694,19	72.162,13	184.397,62	256.559,74
227	15.602,38	42,65	1.094,79	1.137,44	15.602,38	72.204,77	185.492,41	257.697,18
228	14.507,59	39,65	1.097,78	1.137,44	14.507,59	72.244,43	186.590,19	258.834,62
229	13.409,81	36,65	1.100,78	1.137,44	13.409,81	72.281,08	187.690,97	259.972,06
230	12.309,03	33,64	1.103,79	1.137,44	12.309,03	72.314,73	188.794,77	261.109,49
231	11.205,23	30,63	1.106,81	1.137,44	11.205,23	72.345,35	189.901,58	262.246,93
232	10.098,42	27,60	1.109,84	1.137,44	10.098,42	72.372,96	191.011,41	263.384,37
233	8.988,59	24,57	1.112,87	1.137,44	8.988,59	72.397,52	192.124,28	264.521,81
234	7.875,72	21,53	1.115,91	1.137,44	7.875,72	72.419,05	193.240,19	265.659,24
235	6.759,81	18,48	1.118,96	1.137,44	6.759,81	72.437,53	194.359,15	266.796,68
236	5.640,85	15,42	1.122,02	1.137,44	5.640,85	72.452,95	195.481,17	267.934,12
237	4.518,83	12,35	1.125,09	1.137,44	4.518,83	72.465,30	196.606,26	269.071,55
238	3.393,74	9,28	1.128,16	1.137,44	3.393,74	72.474,57	197.734,42	270.208,99
239	2.265,58	6,19	1.131,24	1.137,44	2.265,58	72.480,77	198.865,66	271.346,43
240	1.134,34	3,10	1.134,34	1.137,44	1.134,34	72.483,87	200.000,00	272.483,87

Stand der Daten: 21.05.2022

(Zum Seitenanfang)

Rechner und Interessantes zum Thema

Mindestangaben und repräsentatives Beispiel gemäß der EU-Verbraucherkreditrichtlinie. Alle Informationen erhalten wir seitens der Banken. Mindestens zwei Drittel der Kunden erhalten den angegebenen effektiven Jahreszins im genannten repräsentativen Beispiel oder einen günstigeren bei der jeweiligen Bank. Individuelle Berechnungen können von dem repräsentativen Beispiel dennoch abweichen, da der angegebene effektive Jahreszins von individuellen Faktoren abhängig ist. „k.A.“, „K.A.“ oder Keine Angabe seitens der Bank“, bedeutet, dass uns seitens der Bank diese Informationen (noch) nicht übermittelt wurden. Wir ergänzen diese, sobald sie uns vorliegen. Alle Informationen haben wir nach bestem Wissen und Gewissen recherchiert, sie sind jedoch ohne Gewähr.

Das Volltilgerdarlehen

Was ist ein Volltilgerdarlehen?

Das Annuitätendarlehen und das Volltigerdarlehen im direkten Vergleich

Für wen eignet sich welches Darlehen?

Volltilgerdarlehen unflexibler

Die jeweiligen Besonderheiten bei Annuitäten- und Volltilgerdarlehen im Vergleich

Fazit

FAQs zum Volltilgerdarlehen

Welche Laufzeiten sollte man für ein Volltilgerdarlehen wählen?

Warum kann ich keine Sondertilgungen leisten?

Was ist besser – Kreditvermittler oder Bank?

Warum nicht gleich eine Bausparfinanzierung?

Welche kostenpflichtigen Zusatzoptionen kann ich mir sichern?

Volltilgungsrechner 05/2022

Filter

Weitere Infos zur Berechnung

Allgemeine Infos

Repräsentatives Beispiel nach §6a PAngV

Weitere Infos zur Berechnung

Allgemeine Infos

Repräsentatives Beispiel nach §6a PAngV

Weitere Infos zur Berechnung

Allgemeine Infos

Repräsentatives Beispiel nach §6a PAngV

Weitere Infos zur Berechnung

Allgemeine Infos

Repräsentatives Beispiel nach §6a PAngV

Weitere Infos zur Berechnung

Allgemeine Infos

Repräsentatives Beispiel nach §6a PAngV

Weitere Infos zur Berechnung

Allgemeine Infos

Repräsentatives Beispiel nach §6a PAngV

Weitere Infos zur Berechnung

Allgemeine Infos

Repräsentatives Beispiel nach §6a PAngV

Weitere Infos zur Berechnung

Allgemeine Infos

Repräsentatives Beispiel nach §6a PAngV

Weitere Infos zur Berechnung

Allgemeine Infos

Repräsentatives Beispiel nach §6a PAngV

Weitere Infos zur Berechnung

Allgemeine Infos

Repräsentatives Beispiel nach §6a PAngV

Weitere Infos zur Berechnung

Allgemeine Infos

Repräsentatives Beispiel nach §6a PAngV

Weitere Infos zur Berechnung

Allgemeine Infos

Repräsentatives Beispiel nach §6a PAngV

Rechner und Interessantes zum Thema