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 01/2023

Kaufpreis €

Eigenkapital €

Bundesland

Tilgungssatz

Sollzinsbindung

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

DTW Baufinanzierung

4.04/5,00

65.509,82€
Zinsanteil

1.108,19€
Monatsrate

2,99%
Sollzins p.a.

3,03%
Effektivzins p.a.

2/3 aller Kunden erhalten: Nettodarlehensbetrag 200.000,00 €;Kreditrate: 960,00 €;Gesamtbetrag: 172.800,00 €;Anzahl Kreditraten: 180;Laufzeit: 339 Monate;Effektiver Jahreszins: 3,83 %;Gebundener Sollzins: 3,76 %;

Monat	Kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	200.000,00	498,33	609,86	1.108,19	199.390,14	498,33	609,86	1.108,19
2	199.390,14	496,81	611,38	1.108,19	199.390,14	538,34	1.221,24	1.759,58
3	198.778,76	495,29	612,90	1.108,19	198.778,76	1.033,63	1.834,15	2.867,78
4	198.165,85	493,76	614,43	1.108,19	198.165,85	1.527,40	2.448,58	3.975,97
5	197.551,42	492,23	615,96	1.108,19	197.551,42	2.019,63	3.064,54	5.084,17
6	196.935,46	490,70	617,50	1.108,19	196.935,46	2.510,33	3.682,04	6.192,36
7	196.317,96	489,16	619,04	1.108,19	196.317,96	2.999,48	4.301,07	7.300,55
8	195.698,93	487,62	620,58	1.108,19	195.698,93	3.487,10	4.921,65	8.408,75
9	195.078,35	486,07	622,12	1.108,19	195.078,35	3.973,17	5.543,77	9.516,94
10	194.456,23	484,52	623,67	1.108,19	194.456,23	4.457,69	6.167,45	10.625,14
11	193.832,55	482,97	625,23	1.108,19	193.832,55	4.940,66	6.792,67	11.733,33
12	193.207,33	481,41	626,79	1.108,19	193.207,33	5.422,07	7.419,46	12.841,53
13	192.580,54	479,85	628,35	1.108,19	192.580,54	5.901,91	8.047,81	13.949,72
14	191.952,19	478,28	629,91	1.108,19	191.952,19	6.380,19	8.677,72	15.057,91
15	191.322,28	476,71	631,48	1.108,19	191.322,28	6.856,90	9.309,20	16.166,11
16	190.690,80	475,14	633,06	1.108,19	190.690,80	7.332,04	9.942,26	17.274,30
17	190.057,74	473,56	634,63	1.108,19	190.057,74	7.805,60	10.576,89	18.382,50
18	189.423,11	471,98	636,22	1.108,19	189.423,11	8.277,58	11.213,11	19.490,69
19	188.786,89	470,39	637,80	1.108,19	188.786,89	8.747,98	11.850,91	20.598,89
20	188.149,09	468,80	639,39	1.108,19	188.149,09	9.216,78	12.490,30	21.707,08
21	187.509,70	467,21	640,98	1.108,19	187.509,70	9.683,99	13.131,28	22.815,27
22	186.868,72	465,61	642,58	1.108,19	186.868,72	10.149,61	13.773,86	23.923,47
23	186.226,14	464,01	644,18	1.108,19	186.226,14	10.613,62	14.418,04	25.031,66
24	185.581,96	462,41	645,79	1.108,19	185.581,96	11.076,03	15.063,83	26.139,86
25	184.936,17	460,80	647,39	1.108,19	184.936,17	11.536,83	15.711,22	27.248,05
26	184.288,78	459,19	649,01	1.108,19	184.288,78	11.996,01	16.360,23	28.356,25
27	183.639,77	457,57	650,63	1.108,19	183.639,77	12.453,58	17.010,86	29.464,44
28	182.989,14	455,95	652,25	1.108,19	182.989,14	12.909,53	17.663,10	30.572,63
29	182.336,90	454,32	653,87	1.108,19	182.336,90	13.363,85	18.316,97	31.680,83
30	181.683,03	452,69	655,50	1.108,19	181.683,03	13.816,55	18.972,48	32.789,02
31	181.027,52	451,06	657,13	1.108,19	181.027,52	14.267,61	19.629,61	33.897,22
32	180.370,39	449,42	658,77	1.108,19	180.370,39	14.717,03	20.288,38	35.005,41
33	179.711,62	447,78	660,41	1.108,19	179.711,62	15.164,81	20.948,79	36.113,61
34	179.051,21	446,14	662,06	1.108,19	179.051,21	15.610,95	21.610,85	37.221,80
35	178.389,15	444,49	663,71	1.108,19	178.389,15	16.055,43	22.274,56	38.329,99
36	177.725,44	442,83	665,36	1.108,19	177.725,44	16.498,27	22.939,92	39.438,19
37	177.060,08	441,17	667,02	1.108,19	177.060,08	16.939,44	23.606,94	40.546,38
38	176.393,06	439,51	668,68	1.108,19	176.393,06	17.378,95	24.275,62	41.654,58
39	175.724,38	437,85	670,35	1.108,19	175.724,38	17.816,80	24.945,97	42.762,77
40	175.054,03	436,18	672,02	1.108,19	175.054,03	18.252,98	25.617,99	43.870,97
41	174.382,01	434,50	673,69	1.108,19	174.382,01	18.687,48	26.291,68	44.979,16
42	173.708,32	432,82	675,37	1.108,19	173.708,32	19.120,30	26.967,05	46.087,35
43	173.032,95	431,14	677,05	1.108,19	173.032,95	19.551,44	27.644,11	47.195,55
44	172.355,89	429,45	678,74	1.108,19	172.355,89	19.980,90	28.322,85	48.303,74
45	171.677,15	427,76	680,43	1.108,19	171.677,15	20.408,66	29.003,28	49.411,94
46	170.996,72	426,07	682,13	1.108,19	170.996,72	20.834,72	29.685,41	50.520,13
47	170.314,59	424,37	683,83	1.108,19	170.314,59	21.259,09	30.369,23	51.628,33
48	169.630,77	422,66	685,53	1.108,19	169.630,77	21.681,76	31.054,76	52.736,52
49	168.945,24	420,96	687,24	1.108,19	168.945,24	22.102,71	31.742,00	53.844,71
50	168.258,00	419,24	688,95	1.108,19	168.258,00	22.521,95	32.430,95	54.952,91
51	167.569,05	417,53	690,67	1.108,19	167.569,05	22.939,48	33.121,62	56.061,10
52	166.878,38	415,81	692,39	1.108,19	166.878,38	23.355,28	33.814,01	57.169,30
53	166.185,99	414,08	694,11	1.108,19	166.185,99	23.769,37	34.508,13	58.277,49
54	165.491,87	412,35	695,84	1.108,19	165.491,87	24.181,72	35.203,97	59.385,69
55	164.796,03	410,62	697,58	1.108,19	164.796,03	24.592,33	35.901,55	60.493,88
56	164.098,45	408,88	699,32	1.108,19	164.098,45	25.001,21	36.600,86	61.602,07
57	163.399,14	407,14	701,06	1.108,19	163.399,14	25.408,35	37.301,92	62.710,27
58	162.698,08	405,39	702,80	1.108,19	162.698,08	25.813,74	38.004,73	63.818,46
59	161.995,27	403,64	704,56	1.108,19	161.995,27	26.217,37	38.709,28	64.926,66
60	161.290,72	401,88	706,31	1.108,19	161.290,72	26.619,26	39.415,59	66.034,85
61	160.584,41	400,12	708,07	1.108,19	160.584,41	27.019,38	40.123,66	67.143,04
62	159.876,34	398,36	709,84	1.108,19	159.876,34	27.417,74	40.833,50	68.251,24
63	159.166,50	396,59	711,60	1.108,19	159.166,50	27.814,33	41.545,10	69.359,43
64	158.454,90	394,82	713,38	1.108,19	158.454,90	28.209,15	42.258,48	70.467,63
65	157.741,52	393,04	715,15	1.108,19	157.741,52	28.602,18	42.973,64	71.575,82
66	157.026,36	391,26	716,94	1.108,19	157.026,36	28.993,44	43.690,57	72.684,02
67	156.309,43	389,47	718,72	1.108,19	156.309,43	29.382,91	44.409,30	73.792,21
68	155.590,70	387,68	720,51	1.108,19	155.590,70	29.770,59	45.129,81	74.900,40
69	154.870,19	385,88	722,31	1.108,19	154.870,19	30.156,48	45.852,12	76.008,60
70	154.147,88	384,09	724,11	1.108,19	154.147,88	30.540,56	46.576,23	77.116,79
71	153.423,77	382,28	725,91	1.108,19	153.423,77	30.922,84	47.302,14	78.224,99
72	152.697,86	380,47	727,72	1.108,19	152.697,86	31.303,32	48.029,87	79.333,18
73	151.970,13	378,66	729,54	1.108,19	151.970,13	31.681,98	48.759,40	80.441,38
74	151.240,60	376,84	731,35	1.108,19	151.240,60	32.058,82	49.490,75	81.549,57
75	150.509,25	375,02	733,18	1.108,19	150.509,25	32.433,84	50.223,93	82.657,76
76	149.776,07	373,19	735,00	1.108,19	149.776,07	32.807,03	50.958,93	83.765,96
77	149.041,07	371,36	736,83	1.108,19	149.041,07	33.178,39	51.695,77	84.874,15
78	148.304,23	369,52	738,67	1.108,19	148.304,23	33.547,91	52.434,43	85.982,35
79	147.565,57	367,68	740,51	1.108,19	147.565,57	33.915,60	53.174,94	87.090,54
80	146.825,06	365,84	742,36	1.108,19	146.825,06	34.281,44	53.917,30	88.198,74
81	146.082,70	363,99	744,20	1.108,19	146.082,70	34.645,43	54.661,50	89.306,93
82	145.338,50	362,14	746,06	1.108,19	145.338,50	35.007,56	55.407,56	90.415,12
83	144.592,44	360,28	747,92	1.108,19	144.592,44	35.367,84	56.155,48	91.523,32
84	143.844,52	358,41	749,78	1.108,19	143.844,52	35.726,25	56.905,26	92.631,51
85	143.094,74	356,54	751,65	1.108,19	143.094,74	36.082,79	57.656,91	93.739,71
86	142.343,09	354,67	753,52	1.108,19	142.343,09	36.437,47	58.410,44	94.847,90
87	141.589,56	352,79	755,40	1.108,19	141.589,56	36.790,26	59.165,84	95.956,10
88	140.834,16	350,91	757,28	1.108,19	140.834,16	37.141,17	59.923,12	97.064,29
89	140.076,88	349,02	759,17	1.108,19	140.076,88	37.490,20	60.682,29	98.172,48
90	139.317,71	347,13	761,06	1.108,19	139.317,71	37.837,33	61.443,35	99.280,68
91	138.556,65	345,24	762,96	1.108,19	138.556,65	38.182,57	62.206,31	100.388,87
92	137.793,69	343,34	764,86	1.108,19	137.793,69	38.525,90	62.971,17	101.497,07
93	137.028,83	341,43	766,76	1.108,19	137.028,83	38.867,33	63.737,93	102.605,26
94	136.262,07	339,52	768,67	1.108,19	136.262,07	39.206,85	64.506,60	103.713,46
95	135.493,40	337,60	770,59	1.108,19	135.493,40	39.544,46	65.277,19	104.821,65
96	134.722,81	335,68	772,51	1.108,19	134.722,81	39.880,14	66.049,70	105.929,84
97	133.950,30	333,76	774,43	1.108,19	133.950,30	40.213,90	66.824,14	107.038,04
98	133.175,86	331,83	776,36	1.108,19	133.175,86	40.545,73	67.600,50	108.146,23
99	132.399,50	329,90	778,30	1.108,19	132.399,50	40.875,63	68.378,80	109.254,43
100	131.621,20	327,96	780,24	1.108,19	131.621,20	41.203,58	69.159,04	110.362,62
101	130.840,96	326,01	782,18	1.108,19	130.840,96	41.529,59	69.941,22	111.470,82
102	130.058,78	324,06	784,13	1.108,19	130.058,78	41.853,66	70.725,35	112.579,01
103	129.274,65	322,11	786,08	1.108,19	129.274,65	42.175,77	71.511,44	113.687,20
104	128.488,56	320,15	788,04	1.108,19	128.488,56	42.495,92	72.299,48	114.795,40
105	127.700,52	318,19	790,01	1.108,19	127.700,52	42.814,10	73.089,49	115.903,59
106	126.910,51	316,22	791,98	1.108,19	126.910,51	43.130,32	73.881,46	117.011,79
107	126.118,54	314,25	793,95	1.108,19	126.118,54	43.444,57	74.675,41	118.119,98
108	125.324,59	312,27	795,93	1.108,19	125.324,59	43.756,84	75.471,34	119.228,18
109	124.528,66	310,28	797,91	1.108,19	124.528,66	44.067,12	76.269,25	120.336,37
110	123.730,75	308,30	799,90	1.108,19	123.730,75	44.375,41	77.069,15	121.444,56
111	122.930,85	306,30	801,89	1.108,19	122.930,85	44.681,72	77.871,04	122.552,76
112	122.128,96	304,30	803,89	1.108,19	122.128,96	44.986,02	78.674,93	123.660,95
113	121.325,07	302,30	805,89	1.108,19	121.325,07	45.288,32	79.480,82	124.769,15
114	120.519,18	300,29	807,90	1.108,19	120.519,18	45.588,62	80.288,72	125.877,34
115	119.711,28	298,28	809,91	1.108,19	119.711,28	45.886,90	81.098,64	126.985,54
116	118.901,36	296,26	811,93	1.108,19	118.901,36	46.183,16	81.910,57	128.093,73
117	118.089,43	294,24	813,95	1.108,19	118.089,43	46.477,40	82.724,52	129.201,92
118	117.275,48	292,21	815,98	1.108,19	117.275,48	46.769,61	83.540,51	130.310,12
119	116.459,49	290,18	818,02	1.108,19	116.459,49	47.059,79	84.358,52	131.418,31
120	115.641,48	288,14	820,05	1.108,19	115.641,48	47.347,93	85.178,58	132.526,51
121	114.821,42	286,10	822,10	1.108,19	114.821,42	47.634,03	86.000,67	133.634,70
122	113.999,33	284,05	824,15	1.108,19	113.999,33	47.918,07	86.824,82	134.742,90
123	113.175,18	281,99	826,20	1.108,19	113.175,18	48.200,07	87.651,02	135.851,09
124	112.348,98	279,94	828,26	1.108,19	112.348,98	48.480,01	88.479,28	136.959,28
125	111.520,72	277,87	830,32	1.108,19	111.520,72	48.757,88	89.309,60	138.067,48
126	110.690,40	275,80	832,39	1.108,19	110.690,40	49.033,68	90.141,99	139.175,67
127	109.858,01	273,73	834,46	1.108,19	109.858,01	49.307,41	90.976,46	140.283,87
128	109.023,54	271,65	836,54	1.108,19	109.023,54	49.579,06	91.813,00	141.392,06
129	108.187,00	269,57	838,63	1.108,19	108.187,00	49.848,63	92.651,63	142.500,26
130	107.348,37	267,48	840,72	1.108,19	107.348,37	50.116,10	93.492,35	143.608,45
131	106.507,65	265,38	842,81	1.108,19	106.507,65	50.381,49	94.335,16	144.716,64
132	105.664,84	263,28	844,91	1.108,19	105.664,84	50.644,77	95.180,07	145.824,84
133	104.819,93	261,18	847,02	1.108,19	104.819,93	50.905,94	96.027,09	146.933,03
134	103.972,91	259,07	849,13	1.108,19	103.972,91	51.165,01	96.876,22	148.041,23
135	103.123,78	256,95	851,24	1.108,19	103.123,78	51.421,96	97.727,46	149.149,42
136	102.272,54	254,83	853,37	1.108,19	102.272,54	51.676,79	98.580,83	150.257,62
137	101.419,17	252,70	855,49	1.108,19	101.419,17	51.929,49	99.436,32	151.365,81
138	100.563,68	250,57	857,62	1.108,19	100.563,68	52.180,06	100.293,94	152.474,00
139	99.706,06	248,43	859,76	1.108,19	99.706,06	52.428,50	101.153,70	153.582,20
140	98.846,30	246,29	861,90	1.108,19	98.846,30	52.674,79	102.015,60	154.690,39
141	97.984,40	244,14	864,05	1.108,19	97.984,40	52.918,93	102.879,65	155.798,59
142	97.120,35	241,99	866,20	1.108,19	97.120,35	53.160,92	103.745,86	156.906,78
143	96.254,14	239,83	868,36	1.108,19	96.254,14	53.400,76	104.614,22	158.014,98
144	95.385,78	237,67	870,52	1.108,19	95.385,78	53.638,43	105.484,74	159.123,17
145	94.515,26	235,50	872,69	1.108,19	94.515,26	53.873,93	106.357,44	160.231,36
146	93.642,56	233,33	874,87	1.108,19	93.642,56	54.107,25	107.232,30	161.339,56
147	92.767,70	231,15	877,05	1.108,19	92.767,70	54.338,40	108.109,35	162.447,75
148	91.890,65	228,96	879,23	1.108,19	91.890,65	54.567,36	108.988,59	163.555,95
149	91.011,41	226,77	881,42	1.108,19	91.011,41	54.794,13	109.870,01	164.664,14
150	90.129,99	224,57	883,62	1.108,19	90.129,99	55.018,71	110.753,63	165.772,34
151	89.246,37	222,37	885,82	1.108,19	89.246,37	55.241,08	111.639,45	166.880,53
152	88.360,55	220,17	888,03	1.108,19	88.360,55	55.461,24	112.527,48	167.988,72
153	87.472,52	217,95	890,24	1.108,19	87.472,52	55.679,19	113.417,72	169.096,92
154	86.582,28	215,73	892,46	1.108,19	86.582,28	55.894,93	114.310,18	170.205,11
155	85.689,82	213,51	894,68	1.108,19	85.689,82	56.108,44	115.204,87	171.313,31
156	84.795,13	211,28	896,91	1.108,19	84.795,13	56.319,72	116.101,78	172.421,50
157	83.898,22	209,05	899,15	1.108,19	83.898,22	56.528,77	117.000,93	173.529,69
158	82.999,07	206,81	901,39	1.108,19	82.999,07	56.735,57	117.902,32	174.637,89
159	82.097,68	204,56	903,63	1.108,19	82.097,68	56.940,13	118.805,95	175.746,08
160	81.194,05	202,31	905,89	1.108,19	81.194,05	57.142,44	119.711,84	176.854,28
161	80.288,16	200,05	908,14	1.108,19	80.288,16	57.342,49	120.619,98	177.962,47
162	79.380,02	197,79	910,41	1.108,19	79.380,02	57.540,28	121.530,38	179.070,67
163	78.469,62	195,52	912,67	1.108,19	78.469,62	57.735,80	122.443,06	180.178,86
164	77.556,94	193,25	914,95	1.108,19	77.556,94	57.929,05	123.358,01	181.287,05
165	76.641,99	190,97	917,23	1.108,19	76.641,99	58.120,01	124.275,24	182.395,25
166	75.724,76	188,68	919,51	1.108,19	75.724,76	58.308,69	125.194,75	183.503,44
167	74.805,25	186,39	921,80	1.108,19	74.805,25	58.495,08	126.116,55	184.611,64
168	73.883,45	184,09	924,10	1.108,19	73.883,45	58.679,18	127.040,65	185.719,83
169	72.959,35	181,79	926,40	1.108,19	72.959,35	58.860,97	127.967,06	186.828,03
170	72.032,94	179,48	928,71	1.108,19	72.032,94	59.040,45	128.895,77	187.936,22
171	71.104,23	177,17	931,03	1.108,19	71.104,23	59.217,62	129.826,80	189.044,41
172	70.173,20	174,85	933,35	1.108,19	70.173,20	59.392,47	130.760,14	190.152,61
173	69.239,86	172,52	935,67	1.108,19	69.239,86	59.564,99	131.695,81	191.260,80
174	68.304,19	170,19	938,00	1.108,19	68.304,19	59.735,18	132.633,82	192.369,00
175	67.366,18	167,85	940,34	1.108,19	67.366,18	59.903,03	133.574,16	193.477,19
176	66.425,84	165,51	942,68	1.108,19	66.425,84	60.068,55	134.516,84	194.585,39
177	65.483,16	163,16	945,03	1.108,19	65.483,16	60.231,71	135.461,87	195.693,58
178	64.538,13	160,81	947,39	1.108,19	64.538,13	60.392,51	136.409,26	196.801,77
179	63.590,74	158,45	949,75	1.108,19	63.590,74	60.550,96	137.359,01	197.909,97
180	62.640,99	156,08	952,11	1.108,19	62.640,99	60.707,04	138.311,12	199.018,16
181	61.688,88	153,71	954,49	1.108,19	61.688,88	60.860,75	139.265,61	200.126,36
182	60.734,39	151,33	956,86	1.108,19	60.734,39	61.012,08	140.222,47	201.234,55
183	59.777,53	148,95	959,25	1.108,19	59.777,53	61.161,03	141.181,72	202.342,75
184	58.818,28	146,56	961,64	1.108,19	58.818,28	61.307,58	142.143,36	203.450,94
185	57.856,64	144,16	964,03	1.108,19	57.856,64	61.451,74	143.107,39	204.559,13
186	56.892,61	141,76	966,44	1.108,19	56.892,61	61.593,50	144.073,83	205.667,33
187	55.926,17	139,35	968,84	1.108,19	55.926,17	61.732,85	145.042,68	206.775,52
188	54.957,32	136,94	971,26	1.108,19	54.957,32	61.869,78	146.013,93	207.883,72
189	53.986,07	134,52	973,68	1.108,19	53.986,07	62.004,30	146.987,61	208.991,91
190	53.012,39	132,09	976,11	1.108,19	53.012,39	62.136,39	147.963,72	210.100,11
191	52.036,28	129,66	978,54	1.108,19	52.036,28	62.266,04	148.942,26	211.208,30
192	51.057,74	127,22	980,98	1.108,19	51.057,74	62.393,26	149.923,23	212.316,49
193	50.076,77	124,77	983,42	1.108,19	50.076,77	62.518,04	150.906,65	213.424,69
194	49.093,35	122,32	985,87	1.108,19	49.093,35	62.640,36	151.892,52	214.532,88
195	48.107,48	119,87	988,33	1.108,19	48.107,48	62.760,23	152.880,85	215.641,08
196	47.119,15	117,41	990,79	1.108,19	47.119,15	62.877,64	153.871,64	216.749,27
197	46.128,36	114,94	993,26	1.108,19	46.128,36	62.992,57	154.864,89	217.857,47
198	45.135,11	112,46	995,73	1.108,19	45.135,11	63.105,03	155.860,63	218.965,66
199	44.139,37	109,98	998,21	1.108,19	44.139,37	63.215,01	156.858,84	220.073,85
200	43.141,16	107,49	1.000,70	1.108,19	43.141,16	63.322,51	157.859,54	221.182,05
201	42.140,46	105,00	1.003,19	1.108,19	42.140,46	63.427,51	158.862,74	222.290,24
202	41.137,26	102,50	1.005,69	1.108,19	41.137,26	63.530,01	159.868,43	223.398,44
203	40.131,57	99,99	1.008,20	1.108,19	40.131,57	63.630,00	160.876,63	224.506,63
204	39.123,37	97,48	1.010,71	1.108,19	39.123,37	63.727,48	161.887,34	225.614,83
205	38.112,66	94,96	1.013,23	1.108,19	38.112,66	63.822,45	162.900,57	226.723,02
206	37.099,43	92,44	1.015,75	1.108,19	37.099,43	63.914,89	163.916,33	227.831,21
207	36.083,67	89,91	1.018,29	1.108,19	36.083,67	64.004,80	164.934,61	228.939,41
208	35.065,39	87,37	1.020,82	1.108,19	35.065,39	64.092,17	165.955,43	230.047,60
209	34.044,57	84,83	1.023,37	1.108,19	34.044,57	64.177,00	166.978,80	231.155,80
210	33.021,20	82,28	1.025,92	1.108,19	33.021,20	64.259,27	168.004,72	232.263,99
211	31.995,28	79,72	1.028,47	1.108,19	31.995,28	64.338,99	169.033,19	233.372,19
212	30.966,81	77,16	1.031,04	1.108,19	30.966,81	64.416,15	170.064,23	234.480,38
213	29.935,77	74,59	1.033,60	1.108,19	29.935,77	64.490,74	171.097,83	235.588,57
214	28.902,17	72,01	1.036,18	1.108,19	28.902,17	64.562,76	172.134,01	236.696,77
215	27.865,99	69,43	1.038,76	1.108,19	27.865,99	64.632,19	173.172,77	237.804,96
216	26.827,23	66,84	1.041,35	1.108,19	26.827,23	64.699,04	174.214,12	238.913,16
217	25.785,88	64,25	1.043,94	1.108,19	25.785,88	64.763,29	175.258,07	240.021,35
218	24.741,93	61,65	1.046,55	1.108,19	24.741,93	64.824,93	176.304,61	241.129,55
219	23.695,39	59,04	1.049,15	1.108,19	23.695,39	64.883,98	177.353,76	242.237,74
220	22.646,24	56,43	1.051,77	1.108,19	22.646,24	64.940,40	178.405,53	243.345,93
221	21.594,47	53,81	1.054,39	1.108,19	21.594,47	64.994,21	179.459,92	244.454,13
222	20.540,08	51,18	1.057,02	1.108,19	20.540,08	65.045,39	180.516,94	245.562,32
223	19.483,06	48,55	1.059,65	1.108,19	19.483,06	65.093,93	181.576,58	246.670,52
224	18.423,42	45,91	1.062,29	1.108,19	18.423,42	65.139,84	182.638,87	247.778,71
225	17.361,13	43,26	1.064,94	1.108,19	17.361,13	65.183,10	183.703,81	248.886,91
226	16.296,19	40,60	1.067,59	1.108,19	16.296,19	65.223,70	184.771,40	249.995,10
227	15.228,60	37,94	1.070,25	1.108,19	15.228,60	65.261,65	185.841,65	251.103,29
228	14.158,35	35,28	1.072,92	1.108,19	14.158,35	65.296,92	186.914,57	252.211,49
229	13.085,43	32,60	1.075,59	1.108,19	13.085,43	65.329,53	187.990,15	253.319,68
230	12.009,85	29,92	1.078,27	1.108,19	12.009,85	65.359,45	189.068,42	254.427,88
231	10.931,58	27,24	1.080,96	1.108,19	10.931,58	65.386,69	190.149,38	255.536,07
232	9.850,62	24,54	1.083,65	1.108,19	9.850,62	65.411,23	191.233,03	256.644,27
233	8.766,97	21,84	1.086,35	1.108,19	8.766,97	65.433,08	192.319,38	257.752,46
234	7.680,62	19,14	1.089,06	1.108,19	7.680,62	65.452,22	193.408,44	258.860,65
235	6.591,56	16,42	1.091,77	1.108,19	6.591,56	65.468,64	194.500,21	259.968,85
236	5.499,79	13,70	1.094,49	1.108,19	5.499,79	65.482,34	195.594,70	261.077,04
237	4.405,30	10,98	1.097,22	1.108,19	4.405,30	65.493,32	196.691,92	262.185,24
238	3.308,08	8,24	1.099,95	1.108,19	3.308,08	65.501,56	197.791,87	263.293,43
239	2.208,13	5,50	1.102,69	1.108,19	2.208,13	65.507,07	198.894,56	264.401,63
240	1.105,44	2,75	1.105,44	1.108,19	1.105,44	65.509,82	200.000,00	265.509,82

immo-finanzcheck.de Baufinanzierung

4.18/5,00

Testsieger

66.226,29€
Zinsanteil

1.111,20€
Monatsrate

3,02%
Sollzins p.a.

3,09%
Effektivzins p.a.

2/3 aller Kunden erhalten: Nettodarlehensbetrag 250.000,00 €;Kreditrate: 1.058,00 €;Gesamtbetrag: 126.960,00 €;Anzahl Kreditraten: 1440;Laufzeit: 120 Monate;Effektiver Jahreszins: 3,09 %;Gebundener Sollzins: 3,08 %;

Monat	Kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	200.000,00	503,33	607,87	1.111,20	199.392,13	503,33	607,87	1.111,20
2	199.392,13	501,80	609,40	1.111,20	199.392,13	543,75	1.217,26	1.761,01
3	198.782,74	500,27	610,93	1.111,20	198.782,74	1.044,02	1.828,19	2.872,21
4	198.171,81	498,73	612,47	1.111,20	198.171,81	1.542,75	2.440,66	3.983,41
5	197.559,34	497,19	614,01	1.111,20	197.559,34	2.039,94	3.054,66	5.094,60
6	196.945,34	495,65	615,55	1.111,20	196.945,34	2.535,59	3.670,22	6.205,80
7	196.329,78	494,10	617,10	1.111,20	196.329,78	3.029,68	4.287,32	7.317,00
8	195.712,68	492,54	618,66	1.111,20	195.712,68	3.522,23	4.905,97	8.428,20
9	195.094,03	490,99	620,21	1.111,20	195.094,03	4.013,21	5.526,19	9.539,40
10	194.473,81	489,43	621,77	1.111,20	194.473,81	4.502,64	6.147,96	10.650,60
11	193.852,04	487,86	623,34	1.111,20	193.852,04	4.990,50	6.771,30	11.761,80
12	193.228,70	486,29	624,91	1.111,20	193.228,70	5.476,79	7.396,20	12.872,99
13	192.603,80	484,72	626,48	1.111,20	192.603,80	5.961,51	8.022,68	13.984,19
14	191.977,32	483,14	628,06	1.111,20	191.977,32	6.444,66	8.650,74	15.095,39
15	191.349,26	481,56	629,64	1.111,20	191.349,26	6.926,22	9.280,37	16.206,59
16	190.719,63	479,98	631,22	1.111,20	190.719,63	7.406,20	9.911,59	17.317,79
17	190.088,41	478,39	632,81	1.111,20	190.088,41	7.884,58	10.544,40	18.428,99
18	189.455,60	476,80	634,40	1.111,20	189.455,60	8.361,38	11.178,81	19.540,19
19	188.821,19	475,20	636,00	1.111,20	188.821,19	8.836,58	11.814,80	20.651,39
20	188.185,20	473,60	637,60	1.111,20	188.185,20	9.310,18	12.452,40	21.762,58
21	187.547,60	471,99	639,20	1.111,20	187.547,60	9.782,18	13.091,61	22.873,78
22	186.908,39	470,39	640,81	1.111,20	186.908,39	10.252,56	13.732,42	23.984,98
23	186.267,58	468,77	642,43	1.111,20	186.267,58	10.721,33	14.374,85	25.096,18
24	185.625,15	467,16	644,04	1.111,20	185.625,15	11.188,49	15.018,89	26.207,38
25	184.981,11	465,54	645,66	1.111,20	184.981,11	11.654,03	15.664,55	27.318,58
26	184.335,45	463,91	647,29	1.111,20	184.335,45	12.117,94	16.311,84	28.429,78
27	183.688,16	462,28	648,92	1.111,20	183.688,16	12.580,22	16.960,75	29.540,97
28	183.039,25	460,65	650,55	1.111,20	183.039,25	13.040,87	17.611,30	30.652,17
29	182.388,70	459,01	652,19	1.111,20	182.388,70	13.499,88	18.263,49	31.763,37
30	181.736,51	457,37	653,83	1.111,20	181.736,51	13.957,25	18.917,32	32.874,57
31	181.082,68	455,72	655,47	1.111,20	181.082,68	14.412,98	19.572,79	33.985,77
32	180.427,21	454,08	657,12	1.111,20	180.427,21	14.867,05	20.229,92	35.096,97
33	179.770,08	452,42	658,78	1.111,20	179.770,08	15.319,47	20.888,69	36.208,17
34	179.111,31	450,76	660,44	1.111,20	179.111,31	15.770,24	21.549,13	37.319,37
35	178.450,87	449,10	662,10	1.111,20	178.450,87	16.219,34	22.211,23	38.430,56
36	177.788,77	447,44	663,76	1.111,20	177.788,77	16.666,77	22.874,99	39.541,76
37	177.125,01	445,76	665,43	1.111,20	177.125,01	17.112,54	23.540,42	40.652,96
38	176.459,58	444,09	667,11	1.111,20	176.459,58	17.556,63	24.207,53	41.764,16
39	175.792,47	442,41	668,79	1.111,20	175.792,47	17.999,04	24.876,32	42.875,36
40	175.123,68	440,73	670,47	1.111,20	175.123,68	18.439,77	25.546,79	43.986,56
41	174.453,21	439,04	672,16	1.111,20	174.453,21	18.878,81	26.218,95	45.097,76
42	173.781,05	437,35	673,85	1.111,20	173.781,05	19.316,15	26.892,80	46.208,95
43	173.107,20	435,65	675,55	1.111,20	173.107,20	19.751,81	27.568,35	47.320,15
44	172.431,65	433,95	677,25	1.111,20	172.431,65	20.185,76	28.245,59	48.431,35
45	171.754,41	432,25	678,95	1.111,20	171.754,41	20.618,01	28.924,54	49.542,55
46	171.075,46	430,54	680,66	1.111,20	171.075,46	21.048,55	29.605,20	50.653,75
47	170.394,80	428,83	682,37	1.111,20	170.394,80	21.477,38	30.287,57	51.764,95
48	169.712,43	427,11	684,09	1.111,20	169.712,43	21.904,49	30.971,66	52.876,15
49	169.028,34	425,39	685,81	1.111,20	169.028,34	22.329,87	31.657,47	53.987,34
50	168.342,53	423,66	687,54	1.111,20	168.342,53	22.753,54	32.345,01	55.098,54
51	167.654,99	421,93	689,27	1.111,20	167.654,99	23.175,47	33.034,27	56.209,74
52	166.965,73	420,20	691,00	1.111,20	166.965,73	23.595,66	33.725,28	57.320,94
53	166.274,72	418,46	692,74	1.111,20	166.274,72	24.014,12	34.418,02	58.432,14
54	165.581,98	416,71	694,48	1.111,20	165.581,98	24.430,84	35.112,50	59.543,34
55	164.887,50	414,97	696,23	1.111,20	164.887,50	24.845,80	35.808,73	60.654,54
56	164.191,27	413,21	697,98	1.111,20	164.191,27	25.259,02	36.506,72	61.765,74
57	163.493,28	411,46	699,74	1.111,20	163.493,28	25.670,48	37.206,46	62.876,93
58	162.793,54	409,70	701,50	1.111,20	162.793,54	26.080,17	37.907,96	63.988,13
59	162.092,04	407,93	703,27	1.111,20	162.092,04	26.488,11	38.611,23	65.099,33
60	161.388,77	406,16	705,04	1.111,20	161.388,77	26.894,27	39.316,26	66.210,53
61	160.683,74	404,39	706,81	1.111,20	160.683,74	27.298,66	40.023,07	67.321,73
62	159.976,93	402,61	708,59	1.111,20	159.976,93	27.701,26	40.731,66	68.432,93
63	159.268,34	400,83	710,37	1.111,20	159.268,34	28.102,09	41.442,04	69.544,13
64	158.557,96	399,04	712,16	1.111,20	158.557,96	28.501,13	42.154,20	70.655,32
65	157.845,80	397,25	713,95	1.111,20	157.845,80	28.898,37	42.868,15	71.766,52
66	157.131,85	395,45	715,75	1.111,20	157.131,85	29.293,82	43.583,90	72.877,72
67	156.416,10	393,65	717,55	1.111,20	156.416,10	29.687,47	44.301,45	73.988,92
68	155.698,55	391,84	719,36	1.111,20	155.698,55	30.079,31	45.020,81	75.100,12
69	154.979,19	390,03	721,17	1.111,20	154.979,19	30.469,34	45.741,98	76.211,32
70	154.258,02	388,22	722,98	1.111,20	154.258,02	30.857,56	46.464,96	77.322,52
71	153.535,04	386,40	724,80	1.111,20	153.535,04	31.243,95	47.189,76	78.433,72
72	152.810,24	384,57	726,63	1.111,20	152.810,24	31.628,52	47.916,39	79.544,91
73	152.083,61	382,74	728,45	1.111,20	152.083,61	32.011,27	48.644,84	80.656,11
74	151.355,16	380,91	730,29	1.111,20	151.355,16	32.392,18	49.375,13	81.767,31
75	150.624,87	379,07	732,13	1.111,20	150.624,87	32.771,25	50.107,26	82.878,51
76	149.892,74	377,23	733,97	1.111,20	149.892,74	33.148,48	50.841,23	83.989,71
77	149.158,77	375,38	735,82	1.111,20	149.158,77	33.523,86	51.577,04	85.100,91
78	148.422,96	373,53	737,67	1.111,20	148.422,96	33.897,40	52.314,71	86.212,11
79	147.685,29	371,67	739,52	1.111,20	147.685,29	34.269,07	53.054,23	87.323,30
80	146.945,77	369,81	741,39	1.111,20	146.945,77	34.638,88	53.795,62	88.434,50
81	146.204,38	367,95	743,25	1.111,20	146.204,38	35.006,83	54.538,87	89.545,70
82	145.461,13	366,08	745,12	1.111,20	145.461,13	35.372,91	55.283,99	90.656,90
83	144.716,01	364,20	747,00	1.111,20	144.716,01	35.737,11	56.030,99	91.768,10
84	143.969,01	362,32	748,88	1.111,20	143.969,01	36.099,43	56.779,86	92.879,30
85	143.220,14	360,44	750,76	1.111,20	143.220,14	36.459,87	57.530,63	93.990,50
86	142.469,37	358,55	752,65	1.111,20	142.469,37	36.818,42	58.283,28	95.101,69
87	141.716,72	356,65	754,54	1.111,20	141.716,72	37.175,07	59.037,82	96.212,89
88	140.962,18	354,75	756,44	1.111,20	140.962,18	37.529,83	59.794,27	97.324,09
89	140.205,73	352,85	758,35	1.111,20	140.205,73	37.882,68	60.552,61	98.435,29
90	139.447,39	350,94	760,26	1.111,20	139.447,39	38.233,62	61.312,87	99.546,49
91	138.687,13	349,03	762,17	1.111,20	138.687,13	38.582,65	62.075,04	100.657,69
92	137.924,96	347,11	764,09	1.111,20	137.924,96	38.929,76	62.839,13	101.768,89
93	137.160,87	345,19	766,01	1.111,20	137.160,87	39.274,95	63.605,14	102.880,09
94	136.394,86	343,26	767,94	1.111,20	136.394,86	39.618,21	64.373,07	103.991,28
95	135.626,93	341,33	769,87	1.111,20	135.626,93	39.959,54	65.142,95	105.102,48
96	134.857,05	339,39	771,81	1.111,20	134.857,05	40.298,93	65.914,75	106.213,68
97	134.085,25	337,45	773,75	1.111,20	134.085,25	40.636,38	66.688,50	107.324,88
98	133.311,50	335,50	775,70	1.111,20	133.311,50	40.971,88	67.464,20	108.436,08
99	132.535,80	333,55	777,65	1.111,20	132.535,80	41.305,42	68.241,85	109.547,28
100	131.758,15	331,59	779,61	1.111,20	131.758,15	41.637,02	69.021,46	110.658,48
101	130.978,54	329,63	781,57	1.111,20	130.978,54	41.966,64	69.803,03	111.769,67
102	130.196,97	327,66	783,54	1.111,20	130.196,97	42.294,31	70.586,57	112.880,87
103	129.413,43	325,69	785,51	1.111,20	129.413,43	42.620,00	71.372,07	113.992,07
104	128.627,93	323,71	787,49	1.111,20	128.627,93	42.943,71	72.159,56	115.103,27
105	127.840,44	321,73	789,47	1.111,20	127.840,44	43.265,44	72.949,03	116.214,47
106	127.050,97	319,74	791,45	1.111,20	127.050,97	43.585,19	73.740,48	117.325,67
107	126.259,52	317,75	793,45	1.111,20	126.259,52	43.902,94	74.533,93	118.436,87
108	125.466,07	315,76	795,44	1.111,20	125.466,07	44.218,70	75.329,37	119.548,07
109	124.670,63	313,75	797,44	1.111,20	124.670,63	44.532,45	76.126,81	120.659,26
110	123.873,19	311,75	799,45	1.111,20	123.873,19	44.844,20	76.926,26	121.770,46
111	123.073,74	309,74	801,46	1.111,20	123.073,74	45.153,93	77.727,73	122.881,66
112	122.272,27	307,72	803,48	1.111,20	122.272,27	45.461,65	78.531,21	123.992,86
113	121.468,79	305,70	805,50	1.111,20	121.468,79	45.767,35	79.336,71	125.104,06
114	120.663,29	303,67	807,53	1.111,20	120.663,29	46.071,02	80.144,24	126.215,26
115	119.855,76	301,64	809,56	1.111,20	119.855,76	46.372,66	80.953,80	127.326,46
116	119.046,20	299,60	811,60	1.111,20	119.046,20	46.672,26	81.765,40	128.437,65
117	118.234,60	297,56	813,64	1.111,20	118.234,60	46.969,81	82.579,04	129.548,85
118	117.420,96	295,51	815,69	1.111,20	117.420,96	47.265,32	83.394,73	130.660,05
119	116.605,27	293,46	817,74	1.111,20	116.605,27	47.558,78	84.212,47	131.771,25
120	115.787,53	291,40	819,80	1.111,20	115.787,53	47.850,18	85.032,27	132.882,45
121	114.967,73	289,34	821,86	1.111,20	114.967,73	48.139,51	85.854,13	133.993,65
122	114.145,87	287,27	823,93	1.111,20	114.145,87	48.426,78	86.678,07	135.104,85
123	113.321,93	285,19	826,01	1.111,20	113.321,93	48.711,97	87.504,07	136.216,04
124	112.495,93	283,11	828,08	1.111,20	112.495,93	48.995,09	88.332,16	137.327,24
125	111.667,84	281,03	830,17	1.111,20	111.667,84	49.276,12	89.162,32	138.438,44
126	110.837,68	278,94	832,26	1.111,20	110.837,68	49.555,06	89.994,58	139.549,64
127	110.005,42	276,85	834,35	1.111,20	110.005,42	49.831,91	90.828,93	140.660,84
128	109.171,07	274,75	836,45	1.111,20	109.171,07	50.106,65	91.665,38	141.772,04
129	108.334,62	272,64	838,56	1.111,20	108.334,62	50.379,30	92.503,94	142.883,24
130	107.496,06	270,53	840,67	1.111,20	107.496,06	50.649,83	93.344,61	143.994,44
131	106.655,39	268,42	842,78	1.111,20	106.655,39	50.918,24	94.187,39	145.105,63
132	105.812,61	266,30	844,90	1.111,20	105.812,61	51.184,54	95.032,29	146.216,83
133	104.967,71	264,17	847,03	1.111,20	104.967,71	51.448,71	95.879,32	147.328,03
134	104.120,68	262,04	849,16	1.111,20	104.120,68	51.710,75	96.728,48	148.439,23
135	103.271,52	259,90	851,30	1.111,20	103.271,52	51.970,65	97.579,78	149.550,43
136	102.420,22	257,76	853,44	1.111,20	102.420,22	52.228,40	98.433,22	150.661,63
137	101.566,78	255,61	855,59	1.111,20	101.566,78	52.484,01	99.288,81	151.772,83
138	100.711,19	253,46	857,74	1.111,20	100.711,19	52.737,47	100.146,56	152.884,02
139	99.853,44	251,30	859,90	1.111,20	99.853,44	52.988,77	101.006,46	153.995,22
140	98.993,54	249,13	862,06	1.111,20	98.993,54	53.237,90	101.868,52	155.106,42
141	98.131,48	246,96	864,23	1.111,20	98.131,48	53.484,86	102.732,76	156.217,62
142	97.267,24	244,79	866,41	1.111,20	97.267,24	53.729,65	103.599,16	157.328,82
143	96.400,84	242,61	868,59	1.111,20	96.400,84	53.972,26	104.467,75	158.440,02
144	95.532,25	240,42	870,78	1.111,20	95.532,25	54.212,69	105.338,53	159.551,22
145	94.661,47	238,23	872,97	1.111,20	94.661,47	54.450,92	106.211,50	160.662,42
146	93.788,50	236,03	875,16	1.111,20	93.788,50	54.686,95	107.086,66	161.773,61
147	92.913,34	233,83	877,37	1.111,20	92.913,34	54.920,78	107.964,03	162.884,81
148	92.035,97	231,62	879,57	1.111,20	92.035,97	55.152,41	108.843,60	163.996,01
149	91.156,40	229,41	881,79	1.111,20	91.156,40	55.381,82	109.725,39	165.107,21
150	90.274,61	227,19	884,01	1.111,20	90.274,61	55.609,01	110.609,40	166.218,41
151	89.390,60	224,97	886,23	1.111,20	89.390,60	55.833,98	111.495,63	167.329,61
152	88.504,37	222,74	888,46	1.111,20	88.504,37	56.056,71	112.384,09	168.440,81
153	87.615,91	220,50	890,70	1.111,20	87.615,91	56.277,21	113.274,79	169.552,00
154	86.725,21	218,26	892,94	1.111,20	86.725,21	56.495,47	114.167,73	170.663,20
155	85.832,27	216,01	895,19	1.111,20	85.832,27	56.711,48	115.062,92	171.774,40
156	84.937,08	213,76	897,44	1.111,20	84.937,08	56.925,24	115.960,36	172.885,60
157	84.039,64	211,50	899,70	1.111,20	84.039,64	57.136,74	116.860,06	173.996,80
158	83.139,94	209,24	901,96	1.111,20	83.139,94	57.345,97	117.762,02	175.108,00
159	82.237,98	206,97	904,23	1.111,20	82.237,98	57.552,94	118.666,26	176.219,20
160	81.333,74	204,69	906,51	1.111,20	81.333,74	57.757,63	119.572,76	177.330,39
161	80.427,24	202,41	908,79	1.111,20	80.427,24	57.960,04	120.481,56	178.441,59
162	79.518,44	200,12	911,08	1.111,20	79.518,44	58.160,16	121.392,63	179.552,79
163	78.607,37	197,83	913,37	1.111,20	78.607,37	58.357,99	122.306,00	180.663,99
164	77.694,00	195,53	915,67	1.111,20	77.694,00	58.553,52	123.221,67	181.775,19
165	76.778,33	193,23	917,97	1.111,20	76.778,33	58.746,74	124.139,64	182.886,39
166	75.860,36	190,92	920,28	1.111,20	75.860,36	58.937,66	125.059,93	183.997,59
167	74.940,07	188,60	922,60	1.111,20	74.940,07	59.126,26	125.982,53	185.108,79
168	74.017,47	186,28	924,92	1.111,20	74.017,47	59.312,54	126.907,45	186.219,98
169	73.092,55	183,95	927,25	1.111,20	73.092,55	59.496,48	127.834,70	187.331,18
170	72.165,30	181,62	929,58	1.111,20	72.165,30	59.678,10	128.764,28	188.442,38
171	71.235,72	179,28	931,92	1.111,20	71.235,72	59.857,38	129.696,20	189.553,58
172	70.303,80	176,93	934,27	1.111,20	70.303,80	60.034,31	130.630,47	190.664,78
173	69.369,53	174,58	936,62	1.111,20	69.369,53	60.208,89	131.567,09	191.775,98
174	68.432,91	172,22	938,98	1.111,20	68.432,91	60.381,11	132.506,06	192.887,18
175	67.493,94	169,86	941,34	1.111,20	67.493,94	60.550,97	133.447,40	193.998,37
176	66.552,60	167,49	943,71	1.111,20	66.552,60	60.718,46	134.391,11	195.109,57
177	65.608,89	165,12	946,08	1.111,20	65.608,89	60.883,58	135.337,19	196.220,77
178	64.662,81	162,73	948,46	1.111,20	64.662,81	61.046,31	136.285,66	197.331,97
179	63.714,34	160,35	950,85	1.111,20	63.714,34	61.206,66	137.236,51	198.443,17
180	62.763,49	157,95	953,24	1.111,20	62.763,49	61.364,61	138.189,75	199.554,37
181	61.810,25	155,56	955,64	1.111,20	61.810,25	61.520,17	139.145,40	200.665,57
182	60.854,60	153,15	958,05	1.111,20	60.854,60	61.673,32	140.103,44	201.776,77
183	59.896,56	150,74	960,46	1.111,20	59.896,56	61.824,06	141.063,90	202.887,96
184	58.936,10	148,32	962,88	1.111,20	58.936,10	61.972,38	142.026,78	203.999,16
185	57.973,22	145,90	965,30	1.111,20	57.973,22	62.118,28	142.992,08	205.110,36
186	57.007,92	143,47	967,73	1.111,20	57.007,92	62.261,75	143.959,81	206.221,56
187	56.040,19	141,03	970,16	1.111,20	56.040,19	62.402,79	144.929,97	207.332,76
188	55.070,03	138,59	972,61	1.111,20	55.070,03	62.541,38	145.902,58	208.443,96
189	54.097,42	136,15	975,05	1.111,20	54.097,42	62.677,53	146.877,63	209.555,16
190	53.122,37	133,69	977,51	1.111,20	53.122,37	62.811,22	147.855,14	210.666,35
191	52.144,86	131,23	979,97	1.111,20	52.144,86	62.942,45	148.835,10	211.777,55
192	51.164,90	128,76	982,43	1.111,20	51.164,90	63.071,21	149.817,54	212.888,75
193	50.182,46	126,29	984,91	1.111,20	50.182,46	63.197,51	150.802,44	213.999,95
194	49.197,56	123,81	987,38	1.111,20	49.197,56	63.321,32	151.789,83	215.111,15
195	48.210,17	121,33	989,87	1.111,20	48.210,17	63.442,65	152.779,70	216.222,35
196	47.220,30	118,84	992,36	1.111,20	47.220,30	63.561,49	153.772,06	217.333,55
197	46.227,94	116,34	994,86	1.111,20	46.227,94	63.677,83	154.766,92	218.444,74
198	45.233,08	113,84	997,36	1.111,20	45.233,08	63.791,66	155.764,28	219.555,94
199	44.235,72	111,33	999,87	1.111,20	44.235,72	63.902,99	156.764,15	220.667,14
200	43.235,85	108,81	1.002,39	1.111,20	43.235,85	64.011,80	157.766,54	221.778,34
201	42.233,46	106,29	1.004,91	1.111,20	42.233,46	64.118,09	158.771,45	222.889,54
202	41.228,55	103,76	1.007,44	1.111,20	41.228,55	64.221,85	159.778,89	224.000,74
203	40.221,11	101,22	1.009,98	1.111,20	40.221,11	64.323,07	160.788,87	225.111,94
204	39.211,13	98,68	1.012,52	1.111,20	39.211,13	64.421,75	161.801,39	226.223,14
205	38.198,61	96,13	1.015,07	1.111,20	38.198,61	64.517,88	162.816,45	227.334,33
206	37.183,55	93,58	1.017,62	1.111,20	37.183,55	64.611,46	163.834,07	228.445,53
207	36.165,93	91,02	1.020,18	1.111,20	36.165,93	64.702,48	164.854,25	229.556,73
208	35.145,75	88,45	1.022,75	1.111,20	35.145,75	64.790,93	165.877,00	230.667,93
209	34.123,00	85,88	1.025,32	1.111,20	34.123,00	64.876,81	166.902,32	231.779,13
210	33.097,68	83,30	1.027,90	1.111,20	33.097,68	64.960,10	167.930,23	232.890,33
211	32.069,77	80,71	1.030,49	1.111,20	32.069,77	65.040,81	168.960,72	234.001,53
212	31.039,28	78,12	1.033,08	1.111,20	31.039,28	65.118,93	169.993,80	235.112,72
213	30.006,20	75,52	1.035,68	1.111,20	30.006,20	65.194,44	171.029,48	236.223,92
214	28.970,52	72,91	1.038,29	1.111,20	28.970,52	65.267,35	172.067,77	237.335,12
215	27.932,23	70,30	1.040,90	1.111,20	27.932,23	65.337,65	173.108,67	238.446,32
216	26.891,33	67,68	1.043,52	1.111,20	26.891,33	65.405,32	174.152,20	239.557,52
217	25.847,80	65,05	1.046,15	1.111,20	25.847,80	65.470,37	175.198,34	240.668,72
218	24.801,66	62,42	1.048,78	1.111,20	24.801,66	65.532,79	176.247,12	241.779,92
219	23.752,88	59,78	1.051,42	1.111,20	23.752,88	65.592,57	177.298,55	242.891,11
220	22.701,45	57,13	1.054,07	1.111,20	22.701,45	65.649,70	178.352,61	244.002,31
221	21.647,39	54,48	1.056,72	1.111,20	21.647,39	65.704,18	179.409,33	245.113,51
222	20.590,67	51,82	1.059,38	1.111,20	20.590,67	65.756,00	180.468,71	246.224,71
223	19.531,29	49,15	1.062,04	1.111,20	19.531,29	65.805,15	181.530,76	247.335,91
224	18.469,24	46,48	1.064,72	1.111,20	18.469,24	65.851,64	182.595,47	248.447,11
225	17.404,53	43,80	1.067,40	1.111,20	17.404,53	65.895,44	183.662,87	249.558,31
226	16.337,13	41,12	1.070,08	1.111,20	16.337,13	65.936,55	184.732,95	250.669,51
227	15.267,05	38,42	1.072,78	1.111,20	15.267,05	65.974,97	185.805,73	251.780,70
228	14.194,27	35,72	1.075,48	1.111,20	14.194,27	66.010,70	186.881,21	252.891,90
229	13.118,79	33,02	1.078,18	1.111,20	13.118,79	66.043,71	187.959,39	254.003,10
230	12.040,61	30,30	1.080,90	1.111,20	12.040,61	66.074,01	189.040,29	255.114,30
231	10.959,71	27,58	1.083,62	1.111,20	10.959,71	66.101,60	190.123,90	256.225,50
232	9.876,10	24,85	1.086,34	1.111,20	9.876,10	66.126,45	191.210,25	257.336,70
233	8.789,75	22,12	1.089,08	1.111,20	8.789,75	66.148,57	192.299,32	258.447,90
234	7.700,68	19,38	1.091,82	1.111,20	7.700,68	66.167,95	193.391,14	259.559,09
235	6.608,86	16,63	1.094,57	1.111,20	6.608,86	66.184,58	194.485,71	260.670,29
236	5.514,29	13,88	1.097,32	1.111,20	5.514,29	66.198,46	195.583,03	261.781,49
237	4.416,97	11,12	1.100,08	1.111,20	4.416,97	66.209,58	196.683,11	262.892,69
238	3.316,89	8,35	1.102,85	1.111,20	3.316,89	66.217,93	197.785,96	264.003,89
239	2.214,04	5,57	1.105,63	1.111,20	2.214,04	66.223,50	198.891,59	265.115,09
240	1.108,41	2,79	1.108,41	1.111,20	1.108,41	66.226,29	200.000,00	266.226,29

creditweb Baufinanzierung

3.94/5,00

69.103,68€
Zinsanteil

1.123,26€
Monatsrate

3,14%
Sollzins p.a.

3,20%
Effektivzins p.a.

2/3 aller Kunden erhalten: Nettodarlehensbetrag 150.000,00 €;Kreditrate: 660,00 €;Gesamtbetrag: 39.600,00 €;Anzahl Kreditraten: 60;Laufzeit: 60 Monate;Effektiver Jahreszins: 3,35 %;Gebundener Sollzins: 3,28 %;

Monat	Kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	200.000,00	523,33	599,93	1.123,26	199.400,07	523,33	599,93	1.123,26
2	199.400,07	521,76	601,50	1.123,26	199.400,07	565,37	1.201,43	1.766,81
3	198.798,57	520,19	603,07	1.123,26	198.798,57	1.085,56	1.804,51	2.890,07
4	198.195,49	518,61	604,65	1.123,26	198.195,49	1.604,18	2.409,16	4.013,33
5	197.590,84	517,03	606,23	1.123,26	197.590,84	2.121,21	3.015,39	5.136,60
6	196.984,61	515,44	607,82	1.123,26	196.984,61	2.636,65	3.623,21	6.259,86
7	196.376,79	513,85	609,41	1.123,26	196.376,79	3.150,50	4.232,63	7.383,13
8	195.767,37	512,26	611,01	1.123,26	195.767,37	3.662,76	4.843,63	8.506,39
9	195.156,37	510,66	612,60	1.123,26	195.156,37	4.173,42	5.456,24	9.629,66
10	194.543,76	509,06	614,21	1.123,26	194.543,76	4.682,47	6.070,45	10.752,92
11	193.929,55	507,45	615,82	1.123,26	193.929,55	5.189,92	6.686,26	11.876,18
12	193.313,74	505,84	617,43	1.123,26	193.313,74	5.695,76	7.303,69	12.999,45
13	192.696,31	504,22	619,04	1.123,26	192.696,31	6.199,98	7.922,73	14.122,71
14	192.077,27	502,60	620,66	1.123,26	192.077,27	6.702,58	8.543,39	15.245,98
15	191.456,61	500,98	622,29	1.123,26	191.456,61	7.203,56	9.165,68	16.369,24
16	190.834,32	499,35	623,91	1.123,26	190.834,32	7.702,91	9.789,59	17.492,50
17	190.210,41	497,72	625,55	1.123,26	190.210,41	8.200,63	10.415,14	18.615,77
18	189.584,86	496,08	627,18	1.123,26	189.584,86	8.696,71	11.042,32	19.739,03
19	188.957,68	494,44	628,82	1.123,26	188.957,68	9.191,15	11.671,15	20.862,30
20	188.328,85	492,79	630,47	1.123,26	188.328,85	9.683,94	12.301,62	21.985,56
21	187.698,38	491,14	632,12	1.123,26	187.698,38	10.175,09	12.933,74	23.108,83
22	187.066,26	489,49	633,77	1.123,26	187.066,26	10.664,58	13.567,51	24.232,09
23	186.432,49	487,83	635,43	1.123,26	186.432,49	11.152,41	14.202,94	25.355,35
24	185.797,06	486,17	637,10	1.123,26	185.797,06	11.638,58	14.840,04	26.478,62
25	185.159,96	484,50	638,76	1.123,26	185.159,96	12.123,08	15.478,80	27.601,88
26	184.521,20	482,83	640,43	1.123,26	184.521,20	12.605,91	16.119,24	28.725,15
27	183.880,76	481,15	642,11	1.123,26	183.880,76	13.087,07	16.761,34	29.848,41
28	183.238,66	479,47	643,79	1.123,26	183.238,66	13.566,54	17.405,13	30.971,67
29	182.594,87	477,79	645,47	1.123,26	182.594,87	14.044,33	18.050,61	32.094,94
30	181.949,39	476,10	647,16	1.123,26	181.949,39	14.520,43	18.697,77	33.218,20
31	181.302,23	474,41	648,86	1.123,26	181.302,23	14.994,84	19.346,63	34.341,47
32	180.653,37	472,71	650,55	1.123,26	180.653,37	15.467,55	19.997,18	35.464,73
33	180.002,82	471,01	652,26	1.123,26	180.002,82	15.938,56	20.649,44	36.587,99
34	179.350,56	469,30	653,96	1.123,26	179.350,56	16.407,86	21.303,40	37.711,26
35	178.696,60	467,59	655,67	1.123,26	178.696,60	16.875,45	21.959,08	38.834,52
36	178.040,92	465,87	657,39	1.123,26	178.040,92	17.341,32	22.616,47	39.957,79
37	177.383,53	464,15	659,11	1.123,26	177.383,53	17.805,47	23.275,58	41.081,05
38	176.724,42	462,43	660,84	1.123,26	176.724,42	18.267,90	23.936,41	42.204,32
39	176.063,59	460,70	662,56	1.123,26	176.063,59	18.728,60	24.598,98	43.327,58
40	175.401,02	458,97	664,30	1.123,26	175.401,02	19.187,57	25.263,28	44.450,84
41	174.736,72	457,23	666,04	1.123,26	174.736,72	19.644,79	25.929,31	45.574,11
42	174.070,69	455,48	667,78	1.123,26	174.070,69	20.100,28	26.597,09	46.697,37
43	173.402,91	453,74	669,53	1.123,26	173.402,91	20.554,02	27.266,62	47.820,64
44	172.733,38	451,99	671,28	1.123,26	172.733,38	21.006,00	27.937,90	48.943,90
45	172.062,10	450,23	673,03	1.123,26	172.062,10	21.456,23	28.610,93	50.067,16
46	171.389,07	448,47	674,80	1.123,26	171.389,07	21.904,70	29.285,73	51.190,43
47	170.714,27	446,70	676,56	1.123,26	170.714,27	22.351,40	29.962,29	52.313,69
48	170.037,71	444,93	678,33	1.123,26	170.037,71	22.796,33	30.640,62	53.436,96
49	169.359,38	443,16	680,11	1.123,26	169.359,38	23.239,49	31.320,73	54.560,22
50	168.679,27	441,38	681,89	1.123,26	168.679,27	23.680,87	32.002,62	55.683,49
51	167.997,38	439,59	683,67	1.123,26	167.997,38	24.120,46	32.686,29	56.806,75
52	167.313,71	437,80	685,46	1.123,26	167.313,71	24.558,27	33.371,75	57.930,01
53	166.628,25	436,01	687,25	1.123,26	166.628,25	24.994,28	34.059,00	59.053,28
54	165.941,00	434,21	689,05	1.123,26	165.941,00	25.428,49	34.748,05	60.176,54
55	165.251,95	432,41	690,85	1.123,26	165.251,95	25.860,90	35.438,91	61.299,81
56	164.561,09	430,60	692,66	1.123,26	164.561,09	26.291,50	36.131,57	62.423,07
57	163.868,43	428,79	694,48	1.123,26	163.868,43	26.720,29	36.826,05	63.546,33
58	163.173,95	426,97	696,29	1.123,26	163.173,95	27.147,26	37.522,34	64.669,60
59	162.477,66	425,15	698,11	1.123,26	162.477,66	27.572,41	38.220,45	65.792,86
60	161.779,55	423,32	699,94	1.123,26	161.779,55	27.995,73	38.920,39	66.916,13
61	161.079,61	421,49	701,77	1.123,26	161.079,61	28.417,23	39.622,17	68.039,39
62	160.377,83	419,66	703,61	1.123,26	160.377,83	28.836,88	40.325,77	69.162,66
63	159.674,23	417,81	705,45	1.123,26	159.674,23	29.254,70	41.031,22	70.285,92
64	158.968,78	415,97	707,30	1.123,26	158.968,78	29.670,66	41.738,52	71.409,18
65	158.261,48	414,12	709,15	1.123,26	158.261,48	30.084,78	42.447,67	72.532,45
66	157.552,33	412,26	711,00	1.123,26	157.552,33	30.497,04	43.158,67	73.655,71
67	156.841,33	410,40	712,86	1.123,26	156.841,33	30.907,44	43.871,53	74.778,98
68	156.128,47	408,54	714,73	1.123,26	156.128,47	31.315,98	44.586,26	75.902,24
69	155.413,74	406,67	716,60	1.123,26	155.413,74	31.722,65	45.302,86	77.025,50
70	154.697,14	404,79	718,47	1.123,26	154.697,14	32.127,44	46.021,33	78.148,77
71	153.978,67	402,91	720,35	1.123,26	153.978,67	32.530,35	46.741,68	79.272,03
72	153.258,32	401,03	722,24	1.123,26	153.258,32	32.931,37	47.463,92	80.395,30
73	152.536,08	399,14	724,13	1.123,26	152.536,08	33.330,51	48.188,05	81.518,56
74	151.811,95	397,24	726,02	1.123,26	151.811,95	33.727,75	48.914,07	82.641,83
75	151.085,93	395,34	727,92	1.123,26	151.085,93	34.123,09	49.642,00	83.765,09
76	150.358,00	393,44	729,83	1.123,26	150.358,00	34.516,53	50.371,82	84.888,35
77	149.628,18	391,53	731,74	1.123,26	149.628,18	34.908,06	51.103,56	86.011,62
78	148.896,44	389,61	733,65	1.123,26	148.896,44	35.297,67	51.837,21	87.134,88
79	148.162,79	387,69	735,57	1.123,26	148.162,79	35.685,36	52.572,78	88.258,15
80	147.427,22	385,77	737,50	1.123,26	147.427,22	36.071,13	53.310,28	89.381,41
81	146.689,72	383,84	739,43	1.123,26	146.689,72	36.454,97	54.049,71	90.504,67
82	145.950,29	381,90	741,36	1.123,26	145.950,29	36.836,87	54.791,07	91.627,94
83	145.208,93	379,96	743,30	1.123,26	145.208,93	37.216,83	55.534,37	92.751,20
84	144.465,63	378,02	745,25	1.123,26	144.465,63	37.594,85	56.279,61	93.874,47
85	143.720,39	376,07	747,20	1.123,26	143.720,39	37.970,92	57.026,81	94.997,73
86	142.973,19	374,11	749,15	1.123,26	142.973,19	38.345,03	57.775,96	96.121,00
87	142.224,04	372,15	751,11	1.123,26	142.224,04	38.717,19	58.527,07	97.244,26
88	141.472,93	370,19	753,08	1.123,26	141.472,93	39.087,38	59.280,15	98.367,52
89	140.719,85	368,22	755,05	1.123,26	140.719,85	39.455,59	60.035,20	99.490,79
90	139.964,80	366,24	757,02	1.123,26	139.964,80	39.821,83	60.792,22	100.614,05
91	139.207,78	364,26	759,00	1.123,26	139.207,78	40.186,09	61.551,22	101.737,32
92	138.448,78	362,27	760,99	1.123,26	138.448,78	40.548,37	62.312,21	102.860,58
93	137.687,79	360,28	762,98	1.123,26	137.687,79	40.908,65	63.075,19	103.983,84
94	136.924,81	358,29	764,98	1.123,26	136.924,81	41.266,94	63.840,17	105.107,11
95	136.159,83	356,28	766,98	1.123,26	136.159,83	41.623,22	64.607,15	106.230,37
96	135.392,85	354,28	768,99	1.123,26	135.392,85	41.977,50	65.376,14	107.353,64
97	134.623,86	352,27	771,00	1.123,26	134.623,86	42.329,77	66.147,13	108.476,90
98	133.852,87	350,25	773,02	1.123,26	133.852,87	42.680,01	66.920,15	109.600,17
99	133.079,85	348,23	775,04	1.123,26	133.079,85	43.028,24	67.695,19	110.723,43
100	132.304,81	346,20	777,07	1.123,26	132.304,81	43.374,44	68.472,26	111.846,69
101	131.527,74	344,16	779,10	1.123,26	131.527,74	43.718,60	69.251,36	112.969,96
102	130.748,64	342,13	781,14	1.123,26	130.748,64	44.060,73	70.032,49	114.093,22
103	129.967,51	340,08	783,18	1.123,26	129.967,51	44.400,81	70.815,68	115.216,49
104	129.184,32	338,03	785,23	1.123,26	129.184,32	44.738,84	71.600,91	116.339,75
105	128.399,09	335,98	787,29	1.123,26	128.399,09	45.074,82	72.388,20	117.463,01
106	127.611,80	333,92	789,35	1.123,26	127.611,80	45.408,74	73.177,54	118.586,28
107	126.822,46	331,85	791,41	1.123,26	126.822,46	45.740,59	73.968,95	119.709,54
108	126.031,05	329,78	793,48	1.123,26	126.031,05	46.070,37	74.762,44	120.832,81
109	125.237,56	327,70	795,56	1.123,26	125.237,56	46.398,07	75.558,00	121.956,07
110	124.442,00	325,62	797,64	1.123,26	124.442,00	46.723,70	76.355,64	123.079,33
111	123.644,36	323,54	799,73	1.123,26	123.644,36	47.047,23	77.155,36	124.202,60
112	122.844,64	321,44	801,82	1.123,26	122.844,64	47.368,68	77.957,19	125.325,86
113	122.042,81	319,35	803,92	1.123,26	122.042,81	47.688,02	78.761,10	126.449,13
114	121.238,90	317,24	806,02	1.123,26	121.238,90	48.005,26	79.567,13	127.572,39
115	120.432,87	315,13	808,13	1.123,26	120.432,87	48.320,40	80.375,26	128.695,66
116	119.624,74	313,02	810,25	1.123,26	119.624,74	48.633,42	81.185,50	129.818,92
117	118.814,50	310,90	812,37	1.123,26	118.814,50	48.944,31	81.997,87	130.942,18
118	118.002,13	308,77	814,49	1.123,26	118.002,13	49.253,09	82.812,36	132.065,45
119	117.187,64	306,64	816,62	1.123,26	117.187,64	49.559,73	83.628,99	133.188,71
120	116.371,01	304,50	818,76	1.123,26	116.371,01	49.864,23	84.447,75	134.311,98
121	115.552,25	302,36	820,90	1.123,26	115.552,25	50.166,59	85.268,65	135.435,24
122	114.731,35	300,21	823,05	1.123,26	114.731,35	50.466,81	86.091,70	136.558,50
123	113.908,30	298,06	825,20	1.123,26	113.908,30	50.764,87	86.916,90	137.681,77
124	113.083,10	295,90	827,36	1.123,26	113.083,10	51.060,77	87.744,27	138.805,03
125	112.255,73	293,74	829,53	1.123,26	112.255,73	51.354,50	88.573,79	139.928,30
126	111.426,21	291,57	831,70	1.123,26	111.426,21	51.646,07	89.405,49	141.051,56
127	110.594,51	289,39	833,88	1.123,26	110.594,51	51.935,46	90.239,37	142.174,83
128	109.760,63	287,21	836,06	1.123,26	109.760,63	52.222,66	91.075,43	143.298,09
129	108.924,57	285,02	838,24	1.123,26	108.924,57	52.507,68	91.913,67	144.421,35
130	108.086,33	282,83	840,44	1.123,26	108.086,33	52.790,51	92.754,11	145.544,62
131	107.245,89	280,63	842,64	1.123,26	107.245,89	53.071,14	93.596,75	146.667,88
132	106.403,25	278,42	844,84	1.123,26	106.403,25	53.349,56	94.441,59	147.791,15
133	105.558,41	276,21	847,05	1.123,26	105.558,41	53.625,77	95.288,64	148.914,41
134	104.711,36	273,99	849,27	1.123,26	104.711,36	53.899,76	96.137,91	150.037,67
135	103.862,09	271,77	851,49	1.123,26	103.862,09	54.171,54	96.989,40	151.160,94
136	103.010,60	269,54	853,72	1.123,26	103.010,60	54.441,08	97.843,12	152.284,20
137	102.156,88	267,31	855,95	1.123,26	102.156,88	54.708,39	98.699,08	153.407,47
138	101.300,92	265,07	858,19	1.123,26	101.300,92	54.973,46	99.557,27	154.530,73
139	100.442,73	262,83	860,44	1.123,26	100.442,73	55.236,29	100.417,71	155.654,00
140	99.582,29	260,57	862,69	1.123,26	99.582,29	55.496,86	101.280,40	156.777,26
141	98.719,60	258,32	864,95	1.123,26	98.719,60	55.755,18	102.145,35	157.900,52
142	97.854,65	256,05	867,21	1.123,26	97.854,65	56.011,23	103.012,56	159.023,79
143	96.987,44	253,78	869,48	1.123,26	96.987,44	56.265,01	103.882,04	160.147,05
144	96.117,96	251,51	871,76	1.123,26	96.117,96	56.516,52	104.753,79	161.270,32
145	95.246,21	249,23	874,04	1.123,26	95.246,21	56.765,75	105.627,83	162.393,58
146	94.372,17	246,94	876,32	1.123,26	94.372,17	57.012,69	106.504,15	163.516,84
147	93.495,85	244,65	878,62	1.123,26	93.495,85	57.257,34	107.382,77	164.640,11
148	92.617,23	242,35	880,92	1.123,26	92.617,23	57.499,69	108.263,69	165.763,37
149	91.736,31	240,04	883,22	1.123,26	91.736,31	57.739,73	109.146,91	166.886,64
150	90.853,09	237,73	885,53	1.123,26	90.853,09	57.977,46	110.032,44	168.009,90
151	89.967,56	235,42	887,85	1.123,26	89.967,56	58.212,88	110.920,29	169.133,17
152	89.079,71	233,09	890,17	1.123,26	89.079,71	58.445,97	111.810,46	170.256,43
153	88.189,54	230,76	892,50	1.123,26	88.189,54	58.676,73	112.702,96	171.379,69
154	87.297,04	228,43	894,84	1.123,26	87.297,04	58.905,16	113.597,80	172.502,96
155	86.402,20	226,09	897,18	1.123,26	86.402,20	59.131,24	114.494,98	173.626,22
156	85.505,02	223,74	899,53	1.123,26	85.505,02	59.354,98	115.394,50	174.749,49
157	84.605,50	221,38	901,88	1.123,26	84.605,50	59.576,37	116.296,38	175.872,75
158	83.703,62	219,02	904,24	1.123,26	83.703,62	59.795,39	117.200,62	176.996,01
159	82.799,38	216,66	906,61	1.123,26	82.799,38	60.012,05	118.107,23	178.119,28
160	81.892,77	214,29	908,98	1.123,26	81.892,77	60.226,34	119.016,21	179.242,54
161	80.983,79	211,91	911,36	1.123,26	80.983,79	60.438,24	119.927,56	180.365,81
162	80.072,44	209,52	913,74	1.123,26	80.072,44	60.647,77	120.841,30	181.489,07
163	79.158,70	207,13	916,13	1.123,26	79.158,70	60.854,90	121.757,44	182.612,34
164	78.242,56	204,73	918,53	1.123,26	78.242,56	61.059,63	122.675,97	183.735,60
165	77.324,03	202,33	920,93	1.123,26	77.324,03	61.261,96	123.596,90	184.858,86
166	76.403,10	199,92	923,34	1.123,26	76.403,10	61.461,89	124.520,24	185.982,13
167	75.479,76	197,51	925,76	1.123,26	75.479,76	61.659,39	125.446,00	187.105,39
168	74.554,00	195,08	928,18	1.123,26	74.554,00	61.854,47	126.374,18	188.228,66
169	73.625,82	192,65	930,61	1.123,26	73.625,82	62.047,13	127.304,79	189.351,92
170	72.695,21	190,22	933,05	1.123,26	72.695,21	62.237,35	128.237,84	190.475,18
171	71.762,16	187,78	935,49	1.123,26	71.762,16	62.425,13	129.173,32	191.598,45
172	70.826,68	185,33	937,93	1.123,26	70.826,68	62.610,46	130.111,26	192.721,71
173	69.888,74	182,88	940,39	1.123,26	69.888,74	62.793,33	131.051,65	193.844,98
174	68.948,35	180,41	942,85	1.123,26	68.948,35	62.973,75	131.994,50	194.968,24
175	68.005,50	177,95	945,32	1.123,26	68.005,50	63.151,69	132.939,81	196.091,51
176	67.060,19	175,47	947,79	1.123,26	67.060,19	63.327,17	133.887,60	197.214,77
177	66.112,40	172,99	950,27	1.123,26	66.112,40	63.500,16	134.837,87	198.338,03
178	65.162,13	170,51	952,76	1.123,26	65.162,13	63.670,67	135.790,63	199.461,30
179	64.209,37	168,01	955,25	1.123,26	64.209,37	63.838,68	136.745,88	200.584,56
180	63.254,12	165,51	957,75	1.123,26	63.254,12	64.004,20	137.703,63	201.707,83
181	62.296,37	163,01	960,26	1.123,26	62.296,37	64.167,21	138.663,88	202.831,09
182	61.336,12	160,50	962,77	1.123,26	61.336,12	64.327,70	139.626,65	203.954,35
183	60.373,35	157,98	965,29	1.123,26	60.373,35	64.485,68	140.591,94	205.077,62
184	59.408,06	155,45	967,81	1.123,26	59.408,06	64.641,13	141.559,75	206.200,88
185	58.440,25	152,92	970,35	1.123,26	58.440,25	64.794,05	142.530,10	207.324,15
186	57.469,90	150,38	972,88	1.123,26	57.469,90	64.944,43	143.502,98	208.447,41
187	56.497,02	147,83	975,43	1.123,26	56.497,02	65.092,26	144.478,41	209.570,68
188	55.521,59	145,28	977,98	1.123,26	55.521,59	65.237,55	145.456,39	210.693,94
189	54.543,61	142,72	980,54	1.123,26	54.543,61	65.380,27	146.436,94	211.817,20
190	53.563,06	140,16	983,11	1.123,26	53.563,06	65.520,42	147.420,04	212.940,47
191	52.579,96	137,58	985,68	1.123,26	52.579,96	65.658,01	148.405,72	214.063,73
192	51.594,28	135,01	988,26	1.123,26	51.594,28	65.793,01	149.393,98	215.187,00
193	50.606,02	132,42	990,85	1.123,26	50.606,02	65.925,43	150.384,83	216.310,26
194	49.615,17	129,83	993,44	1.123,26	49.615,17	66.055,26	151.378,27	217.433,52
195	48.621,73	127,23	996,04	1.123,26	48.621,73	66.182,49	152.374,30	218.556,79
196	47.625,70	124,62	998,64	1.123,26	47.625,70	66.307,11	153.372,95	219.680,05
197	46.627,05	122,01	1.001,26	1.123,26	46.627,05	66.429,11	154.374,20	220.803,32
198	45.625,80	119,39	1.003,88	1.123,26	45.625,80	66.548,50	155.378,08	221.926,58
199	44.621,92	116,76	1.006,50	1.123,26	44.621,92	66.665,26	156.384,58	223.049,84
200	43.615,42	114,13	1.009,14	1.123,26	43.615,42	66.779,39	157.393,72	224.173,11
201	42.606,28	111,49	1.011,78	1.123,26	42.606,28	66.890,88	158.405,50	225.296,37
202	41.594,50	108,84	1.014,43	1.123,26	41.594,50	66.999,71	159.419,92	226.419,64
203	40.580,08	106,18	1.017,08	1.123,26	40.580,08	67.105,90	160.437,00	227.542,90
204	39.563,00	103,52	1.019,74	1.123,26	39.563,00	67.209,42	161.456,74	228.666,17
205	38.543,26	100,85	1.022,41	1.123,26	38.543,26	67.310,28	162.479,15	229.789,43
206	37.520,85	98,18	1.025,08	1.123,26	37.520,85	67.408,46	163.504,24	230.912,69
207	36.495,76	95,50	1.027,77	1.123,26	36.495,76	67.503,95	164.532,00	232.035,96
208	35.468,00	92,81	1.030,46	1.123,26	35.468,00	67.596,76	165.562,46	233.159,22
209	34.437,54	90,11	1.033,15	1.123,26	34.437,54	67.686,87	166.595,61	234.282,49
210	33.404,39	87,41	1.035,86	1.123,26	33.404,39	67.774,28	167.631,47	235.405,75
211	32.368,53	84,70	1.038,57	1.123,26	32.368,53	67.858,98	168.670,04	236.529,01
212	31.329,96	81,98	1.041,28	1.123,26	31.329,96	67.940,96	169.711,32	237.652,28
213	30.288,68	79,26	1.044,01	1.123,26	30.288,68	68.020,21	170.755,33	238.775,54
214	29.244,67	76,52	1.046,74	1.123,26	29.244,67	68.096,74	171.802,07	239.898,81
215	28.197,93	73,78	1.049,48	1.123,26	28.197,93	68.170,52	172.851,55	241.022,07
216	27.148,45	71,04	1.052,23	1.123,26	27.148,45	68.241,56	173.903,77	242.145,34
217	26.096,23	68,29	1.054,98	1.123,26	26.096,23	68.309,85	174.958,75	243.268,60
218	25.041,25	65,52	1.057,74	1.123,26	25.041,25	68.375,37	176.016,49	244.391,86
219	23.983,51	62,76	1.060,51	1.123,26	23.983,51	68.438,13	177.077,00	245.515,13
220	22.923,00	59,98	1.063,28	1.123,26	22.923,00	68.498,11	178.140,28	246.638,39
221	21.859,72	57,20	1.066,06	1.123,26	21.859,72	68.555,31	179.206,35	247.761,66
222	20.793,65	54,41	1.068,85	1.123,26	20.793,65	68.609,72	180.275,20	248.884,92
223	19.724,80	51,61	1.071,65	1.123,26	19.724,80	68.661,33	181.346,85	250.008,18
224	18.653,15	48,81	1.074,46	1.123,26	18.653,15	68.710,14	182.421,31	251.131,45
225	17.578,69	46,00	1.077,27	1.123,26	17.578,69	68.756,14	183.498,57	252.254,71
226	16.501,43	43,18	1.080,09	1.123,26	16.501,43	68.799,32	184.578,66	253.377,98
227	15.421,34	40,35	1.082,91	1.123,26	15.421,34	68.839,67	185.661,57	254.501,24
228	14.338,43	37,52	1.085,75	1.123,26	14.338,43	68.877,19	186.747,32	255.624,51
229	13.252,68	34,68	1.088,59	1.123,26	13.252,68	68.911,87	187.835,90	256.747,77
230	12.164,10	31,83	1.091,43	1.123,26	12.164,10	68.943,70	188.927,34	257.871,03
231	11.072,66	28,97	1.094,29	1.123,26	11.072,66	68.972,67	190.021,63	258.994,30
232	9.978,37	26,11	1.097,15	1.123,26	9.978,37	68.998,78	191.118,78	260.117,56
233	8.881,22	23,24	1.100,02	1.123,26	8.881,22	69.022,02	192.218,81	261.240,83
234	7.781,19	20,36	1.102,90	1.123,26	7.781,19	69.042,38	193.321,71	262.364,09
235	6.678,29	17,47	1.105,79	1.123,26	6.678,29	69.059,86	194.427,50	263.487,35
236	5.572,50	14,58	1.108,68	1.123,26	5.572,50	69.074,44	195.536,18	264.610,62
237	4.463,82	11,68	1.111,58	1.123,26	4.463,82	69.086,12	196.647,77	265.733,88
238	3.352,23	8,77	1.114,49	1.123,26	3.352,23	69.094,89	197.762,26	266.857,15
239	2.237,74	5,86	1.117,41	1.123,26	2.237,74	69.100,74	198.879,67	267.980,41
240	1.120,33	2,93	1.120,33	1.123,26	1.120,33	69.103,68	200.000,00	269.103,68

Baufi24 Baufinanzierung

3.77/5,00

71.273,79€
Zinsanteil

1.132,36€
Monatsrate

3,23%
Sollzins p.a.

3,28%
Effektivzins p.a.

2/3 aller Kunden erhalten: Nettodarlehensbetrag 150.000,00 €;Kreditrate: 643,75 €;Gesamtbetrag: 77.250,00 €;Anzahl Kreditraten: 120;Laufzeit: 120 Monate;Effektiver Jahreszins: 3,62 %;Gebundener Sollzins: 3,15 %;

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

3.63/5,00

72.483,87€
Zinsanteil

1.137,44€
Monatsrate

3,28%
Sollzins p.a.

3,35%
Effektivzins p.a.

2/3 aller Kunden erhalten: Nettodarlehensbetrag 150.000,00 €;Kreditrate: 732,50 €;Gesamtbetrag: 43.950,00 €;Anzahl Kreditraten: 720;Laufzeit: 335 Monate;Effektiver Jahreszins: 3,99 %;Gebundener Sollzins: 3,86 %;

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

Baufi-line Baufinanzierung

3.52/5,00

75.644,95€
Zinsanteil

1.150,69€
Monatsrate

3,41%
Sollzins p.a.

3,46%
Effektivzins p.a.

2/3 aller Kunden erhalten: Nettodarlehensbetrag 150.000,00 €;Kreditrate: 722,50 €;Gesamtbetrag: 86.700,00 €;Anzahl Kreditraten: 1440;Laufzeit: 338 Monate;Effektiver Jahreszins: 3,88 %;Gebundener Sollzins: 3,78 %;

Monat	Kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	200.000,00	568,33	582,36	1.150,69	199.417,64	568,33	582,36	1.150,69
2	199.417,64	566,68	584,01	1.150,69	199.417,64	614,04	1.166,37	1.780,41
3	198.833,63	565,02	585,67	1.150,69	198.833,63	1.179,06	1.752,04	2.931,10
4	198.247,96	563,35	587,34	1.150,69	198.247,96	1.742,41	2.339,38	4.081,79
5	197.660,62	561,69	589,01	1.150,69	197.660,62	2.304,10	2.928,39	5.232,48
6	197.071,61	560,01	590,68	1.150,69	197.071,61	2.864,11	3.519,07	6.383,18
7	196.480,93	558,33	592,36	1.150,69	196.480,93	3.422,44	4.111,42	7.533,87
8	195.888,58	556,65	594,04	1.150,69	195.888,58	3.979,09	4.705,46	8.684,56
9	195.294,54	554,96	595,73	1.150,69	195.294,54	4.534,06	5.301,19	9.835,25
10	194.698,81	553,27	597,42	1.150,69	194.698,81	5.087,32	5.898,62	10.985,94
11	194.101,38	551,57	599,12	1.150,69	194.101,38	5.638,90	6.497,74	12.136,63
12	193.502,26	549,87	600,82	1.150,69	193.502,26	6.188,77	7.098,56	13.287,32
13	192.901,44	548,16	602,53	1.150,69	192.901,44	6.736,93	7.701,09	14.438,02
14	192.298,91	546,45	604,24	1.150,69	192.298,91	7.283,38	8.305,33	15.588,71
15	191.694,67	544,73	605,96	1.150,69	191.694,67	7.828,11	8.911,29	16.739,40
16	191.088,71	543,01	607,68	1.150,69	191.088,71	8.371,12	9.518,97	17.890,09
17	190.481,03	541,28	609,41	1.150,69	190.481,03	8.912,40	10.128,38	19.040,78
18	189.871,62	539,55	611,14	1.150,69	189.871,62	9.451,95	10.739,52	20.191,47
19	189.260,48	537,82	612,88	1.150,69	189.260,48	9.989,77	11.352,39	21.342,16
20	188.647,61	536,07	614,62	1.150,69	188.647,61	10.525,84	11.967,01	22.492,85
21	188.032,99	534,33	616,36	1.150,69	188.032,99	11.060,17	12.583,38	23.643,55
22	187.416,62	532,58	618,12	1.150,69	187.416,62	11.592,75	13.201,49	24.794,24
23	186.798,51	530,82	619,87	1.150,69	186.798,51	12.123,57	13.821,36	25.944,93
24	186.178,64	529,06	621,63	1.150,69	186.178,64	12.652,62	14.443,00	27.095,62
25	185.557,00	527,29	623,40	1.150,69	185.557,00	13.179,91	15.066,40	28.246,31
26	184.933,60	525,52	625,17	1.150,69	184.933,60	13.705,43	15.691,57	29.397,00
27	184.308,43	523,74	626,95	1.150,69	184.308,43	14.229,18	16.318,52	30.547,69
28	183.681,48	521,96	628,73	1.150,69	183.681,48	14.751,14	16.947,25	31.698,39
29	183.052,75	520,17	630,52	1.150,69	183.052,75	15.271,31	17.577,76	32.849,08
30	182.422,24	518,38	632,31	1.150,69	182.422,24	15.789,70	18.210,07	33.999,77
31	181.789,93	516,59	634,10	1.150,69	181.789,93	16.306,28	18.844,18	35.150,46
32	181.155,82	514,78	635,91	1.150,69	181.155,82	16.821,07	19.480,08	36.301,15
33	180.519,92	512,98	637,71	1.150,69	180.519,92	17.334,04	20.117,80	37.451,84
34	179.882,20	511,17	639,53	1.150,69	179.882,20	17.845,21	20.757,32	38.602,53
35	179.242,68	509,35	641,34	1.150,69	179.242,68	18.354,56	21.398,67	39.753,22
36	178.601,33	507,53	643,17	1.150,69	178.601,33	18.862,08	22.041,83	40.903,92
37	177.958,17	505,70	644,99	1.150,69	177.958,17	19.367,78	22.686,83	42.054,61
38	177.313,17	503,86	646,83	1.150,69	177.313,17	19.871,65	23.333,65	43.205,30
39	176.666,35	502,03	648,66	1.150,69	176.666,35	20.373,67	23.982,32	44.355,99
40	176.017,68	500,18	650,51	1.150,69	176.017,68	20.873,86	24.632,82	45.506,68
41	175.367,18	498,34	652,36	1.150,69	175.367,18	21.372,19	25.285,18	46.657,37
42	174.714,82	496,48	654,21	1.150,69	174.714,82	21.868,67	25.939,39	47.808,06
43	174.060,61	494,62	656,07	1.150,69	174.060,61	22.363,30	26.595,46	48.958,75
44	173.404,54	492,76	657,93	1.150,69	173.404,54	22.856,05	27.253,39	50.109,45
45	172.746,61	490,89	659,80	1.150,69	172.746,61	23.346,94	27.913,20	51.260,14
46	172.086,80	489,01	661,68	1.150,69	172.086,80	23.835,95	28.574,87	52.410,83
47	171.425,13	487,13	663,56	1.150,69	171.425,13	24.323,09	29.238,43	53.561,52
48	170.761,57	485,25	665,44	1.150,69	170.761,57	24.808,34	29.903,88	54.712,21
49	170.096,12	483,36	667,33	1.150,69	170.096,12	25.291,69	30.571,21	55.862,90
50	169.428,79	481,46	669,23	1.150,69	169.428,79	25.773,15	31.240,44	57.013,59
51	168.759,56	479,56	671,13	1.150,69	168.759,56	26.252,71	31.911,58	58.164,29
52	168.088,42	477,65	673,04	1.150,69	168.088,42	26.730,36	32.584,62	59.314,98
53	167.415,38	475,74	674,95	1.150,69	167.415,38	27.206,10	33.259,57	60.465,67
54	166.740,43	473,82	676,87	1.150,69	166.740,43	27.679,92	33.936,44	61.616,36
55	166.063,56	471,90	678,79	1.150,69	166.063,56	28.151,82	34.615,23	62.767,05
56	165.384,77	469,97	680,72	1.150,69	165.384,77	28.621,79	35.295,96	63.917,74
57	164.704,04	468,03	682,66	1.150,69	164.704,04	29.089,82	35.978,61	65.068,43
58	164.021,39	466,09	684,60	1.150,69	164.021,39	29.555,91	36.663,21	66.219,12
59	163.336,79	464,15	686,54	1.150,69	163.336,79	30.020,06	37.349,75	67.369,82
60	162.650,25	462,20	688,49	1.150,69	162.650,25	30.482,26	38.038,25	68.520,51
61	161.961,75	460,24	690,45	1.150,69	161.961,75	30.942,50	38.728,70	69.671,20
62	161.271,30	458,28	692,41	1.150,69	161.271,30	31.400,78	39.421,11	70.821,89
63	160.578,89	456,31	694,38	1.150,69	160.578,89	31.857,09	40.115,49	71.972,58
64	159.884,51	454,34	696,35	1.150,69	159.884,51	32.311,43	40.811,84	73.123,27
65	159.188,16	452,36	698,33	1.150,69	159.188,16	32.763,79	41.510,17	74.273,96
66	158.489,83	450,38	700,32	1.150,69	158.489,83	33.214,17	42.210,49	75.424,66
67	157.789,51	448,39	702,31	1.150,69	157.789,51	33.662,55	42.912,79	76.575,35
68	157.087,21	446,39	704,30	1.150,69	157.087,21	34.108,94	43.617,10	77.726,04
69	156.382,90	444,39	706,30	1.150,69	156.382,90	34.553,33	44.323,40	78.876,73
70	155.676,60	442,38	708,31	1.150,69	155.676,60	34.995,71	45.031,71	80.027,42
71	154.968,29	440,37	710,32	1.150,69	154.968,29	35.436,08	45.742,03	81.178,11
72	154.257,97	438,35	712,34	1.150,69	154.257,97	35.874,43	46.454,38	82.328,80
73	153.545,62	436,33	714,37	1.150,69	153.545,62	36.310,75	47.168,74	83.479,49
74	152.831,26	434,30	716,40	1.150,69	152.831,26	36.745,05	47.885,14	84.630,19
75	152.114,86	432,26	718,43	1.150,69	152.114,86	37.177,31	48.603,57	85.780,88
76	151.396,43	430,22	720,47	1.150,69	151.396,43	37.607,53	49.324,04	86.931,57
77	150.675,96	428,17	722,52	1.150,69	150.675,96	38.035,70	50.046,56	88.082,26
78	149.953,44	426,12	724,57	1.150,69	149.953,44	38.461,82	50.771,14	89.232,95
79	149.228,86	424,06	726,63	1.150,69	149.228,86	38.885,87	51.497,77	90.383,64
80	148.502,23	421,99	728,70	1.150,69	148.502,23	39.307,87	52.226,47	91.534,33
81	147.773,53	419,92	730,77	1.150,69	147.773,53	39.727,79	52.957,23	92.685,03
82	147.042,77	417,85	732,84	1.150,69	147.042,77	40.145,64	53.690,08	93.835,72
83	146.309,92	415,76	734,93	1.150,69	146.309,92	40.561,40	54.425,01	94.986,41
84	145.574,99	413,68	737,02	1.150,69	145.574,99	40.975,08	55.162,02	96.137,10
85	144.837,98	411,58	739,11	1.150,69	144.837,98	41.386,66	55.901,13	97.287,79
86	144.098,87	409,48	741,21	1.150,69	144.098,87	41.796,14	56.642,34	98.438,48
87	143.357,66	407,37	743,32	1.150,69	143.357,66	42.203,51	57.385,66	99.589,17
88	142.614,34	405,26	745,43	1.150,69	142.614,34	42.608,78	58.131,09	100.739,86
89	141.868,91	403,14	747,55	1.150,69	141.868,91	43.011,92	58.878,64	101.890,56
90	141.121,36	401,02	749,67	1.150,69	141.121,36	43.412,94	59.628,31	103.041,25
91	140.371,69	398,89	751,80	1.150,69	140.371,69	43.811,83	60.380,11	104.191,94
92	139.619,89	396,75	753,94	1.150,69	139.619,89	44.208,58	61.134,05	105.342,63
93	138.865,95	394,61	756,08	1.150,69	138.865,95	44.603,19	61.890,13	106.493,32
94	138.109,87	392,46	758,23	1.150,69	138.109,87	44.995,66	62.648,36	107.644,01
95	137.351,64	390,31	760,38	1.150,69	137.351,64	45.385,96	63.408,74	108.794,70
96	136.591,26	388,15	762,54	1.150,69	136.591,26	45.774,11	64.171,28	109.945,40
97	135.828,72	385,98	764,71	1.150,69	135.828,72	46.160,09	64.936,00	111.096,09
98	135.064,00	383,81	766,88	1.150,69	135.064,00	46.543,90	65.702,88	112.246,78
99	134.297,12	381,63	769,06	1.150,69	134.297,12	46.925,53	66.471,94	113.397,47
100	133.528,06	379,44	771,25	1.150,69	133.528,06	47.304,97	67.243,19	114.548,16
101	132.756,81	377,25	773,44	1.150,69	132.756,81	47.682,22	68.016,63	115.698,85
102	131.983,37	375,05	775,64	1.150,69	131.983,37	48.057,27	68.792,27	116.849,54
103	131.207,73	372,85	777,84	1.150,69	131.207,73	48.430,12	69.570,11	118.000,23
104	130.429,89	370,64	780,05	1.150,69	130.429,89	48.800,76	70.350,17	119.150,93
105	129.649,83	368,42	782,27	1.150,69	129.649,83	49.169,18	71.132,44	120.301,62
106	128.867,56	366,20	784,49	1.150,69	128.867,56	49.535,38	71.916,93	121.452,31
107	128.083,07	363,97	786,72	1.150,69	128.083,07	49.899,35	72.703,65	122.603,00
108	127.296,35	361,73	788,96	1.150,69	127.296,35	50.261,08	73.492,61	123.753,69
109	126.507,39	359,49	791,20	1.150,69	126.507,39	50.620,57	74.283,81	124.904,38
110	125.716,19	357,24	793,45	1.150,69	125.716,19	50.977,82	75.077,26	126.055,07
111	124.922,74	354,99	795,70	1.150,69	124.922,74	51.332,81	75.872,96	127.205,77
112	124.127,04	352,73	797,96	1.150,69	124.127,04	51.685,53	76.670,92	128.356,46
113	123.329,08	350,46	800,23	1.150,69	123.329,08	52.035,99	77.471,15	129.507,15
114	122.528,85	348,19	802,51	1.150,69	122.528,85	52.384,18	78.273,66	130.657,84
115	121.726,34	345,91	804,79	1.150,69	121.726,34	52.730,09	79.078,45	131.808,53
116	120.921,55	343,62	807,07	1.150,69	120.921,55	53.073,70	79.885,52	132.959,22
117	120.114,48	341,33	809,37	1.150,69	120.114,48	53.415,03	80.694,88	134.109,91
118	119.305,12	339,03	811,67	1.150,69	119.305,12	53.754,05	81.506,55	135.260,60
119	118.493,45	336,72	813,97	1.150,69	118.493,45	54.090,77	82.320,52	136.411,30
120	117.679,48	334,41	816,29	1.150,69	117.679,48	54.425,18	83.136,81	137.561,99
121	116.863,19	332,09	818,61	1.150,69	116.863,19	54.757,27	83.955,41	138.712,68
122	116.044,59	329,76	820,93	1.150,69	116.044,59	55.087,03	84.776,34	139.863,37
123	115.223,66	327,43	823,26	1.150,69	115.223,66	55.414,45	85.599,61	141.014,06
124	114.400,39	325,09	825,60	1.150,69	114.400,39	55.739,54	86.425,21	142.164,75
125	113.574,79	322,74	827,95	1.150,69	113.574,79	56.062,28	87.253,16	143.315,44
126	112.746,84	320,39	830,30	1.150,69	112.746,84	56.382,67	88.083,46	144.466,14
127	111.916,54	318,03	832,66	1.150,69	111.916,54	56.700,70	88.916,13	145.616,83
128	111.083,87	315,66	835,03	1.150,69	111.083,87	57.016,36	89.751,15	146.767,52
129	110.248,85	313,29	837,40	1.150,69	110.248,85	57.329,65	90.588,55	147.918,21
130	109.411,45	310,91	839,78	1.150,69	109.411,45	57.640,57	91.428,34	149.068,90
131	108.571,66	308,52	842,17	1.150,69	108.571,66	57.949,09	92.270,50	150.219,59
132	107.729,50	306,13	844,56	1.150,69	107.729,50	58.255,22	93.115,06	151.370,28
133	106.884,94	303,73	846,96	1.150,69	106.884,94	58.558,95	93.962,02	152.520,97
134	106.037,98	301,32	849,37	1.150,69	106.037,98	58.860,28	94.811,39	153.671,67
135	105.188,61	298,91	851,78	1.150,69	105.188,61	59.159,19	95.663,17	154.822,36
136	104.336,83	296,49	854,20	1.150,69	104.336,83	59.455,68	96.517,37	155.973,05
137	103.482,63	294,06	856,63	1.150,69	103.482,63	59.749,74	97.374,00	157.123,74
138	102.626,00	291,63	859,06	1.150,69	102.626,00	60.041,37	98.233,06	158.274,43
139	101.766,94	289,19	861,50	1.150,69	101.766,94	60.330,56	99.094,56	159.425,12
140	100.905,44	286,74	863,95	1.150,69	100.905,44	60.617,30	99.958,52	160.575,81
141	100.041,48	284,28	866,41	1.150,69	100.041,48	60.901,58	100.824,92	161.726,51
142	99.175,08	281,82	868,87	1.150,69	99.175,08	61.183,41	101.693,79	162.877,20
143	98.306,21	279,35	871,34	1.150,69	98.306,21	61.462,76	102.565,13	164.027,89
144	97.434,87	276,88	873,81	1.150,69	97.434,87	61.739,64	103.438,94	165.178,58
145	96.561,06	274,39	876,30	1.150,69	96.561,06	62.014,03	104.315,24	166.329,27
146	95.684,76	271,90	878,79	1.150,69	95.684,76	62.285,93	105.194,03	167.479,96
147	94.805,97	269,41	881,28	1.150,69	94.805,97	62.555,34	106.075,31	168.630,65
148	93.924,69	266,90	883,79	1.150,69	93.924,69	62.822,24	106.959,10	169.781,34
149	93.040,90	264,39	886,30	1.150,69	93.040,90	63.086,64	107.845,40	170.932,04
150	92.154,60	261,87	888,82	1.150,69	92.154,60	63.348,51	108.734,22	172.082,73
151	91.265,78	259,35	891,34	1.150,69	91.265,78	63.607,86	109.625,56	173.233,42
152	90.374,44	256,81	893,88	1.150,69	90.374,44	63.864,67	110.519,44	174.384,11
153	89.480,56	254,27	896,42	1.150,69	89.480,56	64.118,94	111.415,86	175.534,80
154	88.584,14	251,73	898,96	1.150,69	88.584,14	64.370,67	112.314,82	176.685,49
155	87.685,18	249,17	901,52	1.150,69	87.685,18	64.619,84	113.216,34	177.836,18
156	86.783,66	246,61	904,08	1.150,69	86.783,66	64.866,45	114.120,42	178.986,88
157	85.879,58	244,04	906,65	1.150,69	85.879,58	65.110,49	115.027,07	180.137,57
158	84.972,93	241,46	909,23	1.150,69	84.972,93	65.351,96	115.936,30	181.288,26
159	84.063,70	238,88	911,81	1.150,69	84.063,70	65.590,84	116.848,11	182.438,95
160	83.151,89	236,29	914,40	1.150,69	83.151,89	65.827,13	117.762,51	183.589,64
161	82.237,49	233,69	917,00	1.150,69	82.237,49	66.060,82	118.679,51	184.740,33
162	81.320,49	231,09	919,61	1.150,69	81.320,49	66.291,91	119.599,12	185.891,02
163	80.400,88	228,47	922,22	1.150,69	80.400,88	66.520,38	120.521,34	187.041,71
164	79.478,66	225,85	924,84	1.150,69	79.478,66	66.746,23	121.446,18	188.192,41
165	78.553,82	223,22	927,47	1.150,69	78.553,82	66.969,45	122.373,64	189.343,10
166	77.626,36	220,59	930,10	1.150,69	77.626,36	67.190,04	123.303,75	190.493,79
167	76.696,25	217,95	932,75	1.150,69	76.696,25	67.407,99	124.236,49	191.644,48
168	75.763,51	215,29	935,40	1.150,69	75.763,51	67.623,28	125.171,89	192.795,17
169	74.828,11	212,64	938,05	1.150,69	74.828,11	67.835,92	126.109,94	193.945,86
170	73.890,06	209,97	940,72	1.150,69	73.890,06	68.045,89	127.050,66	195.096,55
171	72.949,34	207,30	943,39	1.150,69	72.949,34	68.253,19	127.994,06	196.247,25
172	72.005,94	204,62	946,07	1.150,69	72.005,94	68.457,80	128.940,13	197.397,94
173	71.059,87	201,93	948,76	1.150,69	71.059,87	68.659,73	129.888,90	198.548,63
174	70.111,10	199,23	951,46	1.150,69	70.111,10	68.858,97	130.840,35	199.699,32
175	69.159,65	196,53	954,16	1.150,69	69.159,65	69.055,49	131.794,52	200.850,01
176	68.205,48	193,82	956,87	1.150,69	68.205,48	69.249,31	132.751,39	202.000,70
177	67.248,61	191,10	959,59	1.150,69	67.248,61	69.440,41	133.710,98	203.151,39
178	66.289,02	188,37	962,32	1.150,69	66.289,02	69.628,78	134.673,30	204.302,08
179	65.326,70	185,64	965,05	1.150,69	65.326,70	69.814,42	135.638,36	205.452,78
180	64.361,64	182,89	967,80	1.150,69	64.361,64	69.997,31	136.606,16	206.603,47
181	63.393,84	180,14	970,55	1.150,69	63.393,84	70.177,46	137.576,70	207.754,16
182	62.423,30	177,39	973,31	1.150,69	62.423,30	70.354,84	138.550,01	208.904,85
183	61.449,99	174,62	976,07	1.150,69	61.449,99	70.529,46	139.526,08	210.055,54
184	60.473,92	171,85	978,84	1.150,69	60.473,92	70.701,31	140.504,92	211.206,23
185	59.495,08	169,07	981,63	1.150,69	59.495,08	70.870,37	141.486,55	212.356,92
186	58.513,45	166,28	984,42	1.150,69	58.513,45	71.036,65	142.470,97	213.507,62
187	57.529,03	163,48	987,21	1.150,69	57.529,03	71.200,13	143.458,18	214.658,31
188	56.541,82	160,67	990,02	1.150,69	56.541,82	71.360,80	144.448,20	215.809,00
189	55.551,80	157,86	992,83	1.150,69	55.551,80	71.518,66	145.441,03	216.959,69
190	54.558,97	155,04	995,65	1.150,69	54.558,97	71.673,70	146.436,68	218.110,38
191	53.563,32	152,21	998,48	1.150,69	53.563,32	71.825,91	147.435,16	219.261,07
192	52.564,84	149,37	1.001,32	1.150,69	52.564,84	71.975,28	148.436,48	220.411,76
193	51.563,52	146,53	1.004,17	1.150,69	51.563,52	72.121,81	149.440,65	221.562,45
194	50.559,35	143,67	1.007,02	1.150,69	50.559,35	72.265,48	150.447,67	222.713,15
195	49.552,33	140,81	1.009,88	1.150,69	49.552,33	72.406,29	151.457,55	223.863,84
196	48.542,45	137,94	1.012,75	1.150,69	48.542,45	72.544,23	152.470,30	225.014,53
197	47.529,70	135,06	1.015,63	1.150,69	47.529,70	72.679,30	153.485,92	226.165,22
198	46.514,08	132,18	1.018,51	1.150,69	46.514,08	72.811,47	154.504,44	227.315,91
199	45.495,56	129,28	1.021,41	1.150,69	45.495,56	72.940,76	155.525,85	228.466,60
200	44.474,15	126,38	1.024,31	1.150,69	44.474,15	73.067,14	156.550,16	229.617,29
201	43.449,84	123,47	1.027,22	1.150,69	43.449,84	73.190,61	157.577,38	230.767,99
202	42.422,62	120,55	1.030,14	1.150,69	42.422,62	73.311,16	158.607,52	231.918,68
203	41.392,48	117,62	1.033,07	1.150,69	41.392,48	73.428,78	159.640,59	233.069,37
204	40.359,41	114,69	1.036,00	1.150,69	40.359,41	73.543,47	160.676,59	234.220,06
205	39.323,41	111,74	1.038,95	1.150,69	39.323,41	73.655,21	161.715,54	235.370,75
206	38.284,46	108,79	1.041,90	1.150,69	38.284,46	73.764,01	162.757,44	236.521,44
207	37.242,56	105,83	1.044,86	1.150,69	37.242,56	73.869,84	163.802,30	237.672,13
208	36.197,70	102,86	1.047,83	1.150,69	36.197,70	73.972,70	164.850,13	238.822,82
209	35.149,87	99,88	1.050,81	1.150,69	35.149,87	74.072,58	165.900,93	239.973,52
210	34.099,07	96,90	1.053,79	1.150,69	34.099,07	74.169,48	166.954,73	241.124,21
211	33.045,27	93,90	1.056,79	1.150,69	33.045,27	74.263,38	168.011,51	242.274,90
212	31.988,49	90,90	1.059,79	1.150,69	31.988,49	74.354,28	169.071,31	243.425,59
213	30.928,69	87,89	1.062,80	1.150,69	30.928,69	74.442,17	170.134,11	244.576,28
214	29.865,89	84,87	1.065,82	1.150,69	29.865,89	74.527,04	171.199,93	245.726,97
215	28.800,07	81,84	1.068,85	1.150,69	28.800,07	74.608,88	172.268,78	246.877,66
216	27.731,22	78,80	1.071,89	1.150,69	27.731,22	74.687,69	173.340,67	248.028,36
217	26.659,33	75,76	1.074,93	1.150,69	26.659,33	74.763,44	174.415,60	249.179,05
218	25.584,40	72,70	1.077,99	1.150,69	25.584,40	74.836,14	175.493,59	250.329,74
219	24.506,41	69,64	1.081,05	1.150,69	24.506,41	74.905,78	176.574,65	251.480,43
220	23.425,35	66,57	1.084,12	1.150,69	23.425,35	74.972,35	177.658,77	252.631,12
221	22.341,23	63,49	1.087,21	1.150,69	22.341,23	75.035,84	178.745,97	253.781,81
222	21.254,03	60,40	1.090,29	1.150,69	21.254,03	75.096,23	179.836,27	254.932,50
223	20.163,73	57,30	1.093,39	1.150,69	20.163,73	75.153,53	180.929,66	256.083,19
224	19.070,34	54,19	1.096,50	1.150,69	19.070,34	75.207,72	182.026,16	257.233,89
225	17.973,84	51,08	1.099,62	1.150,69	17.973,84	75.258,80	183.125,78	258.384,58
226	16.874,22	47,95	1.102,74	1.150,69	16.874,22	75.306,75	184.228,52	259.535,27
227	15.771,48	44,82	1.105,87	1.150,69	15.771,48	75.351,57	185.334,39	260.685,96
228	14.665,61	41,67	1.109,02	1.150,69	14.665,61	75.393,24	186.443,41	261.836,65
229	13.556,59	38,52	1.112,17	1.150,69	13.556,59	75.431,77	187.555,58	262.987,34
230	12.444,42	35,36	1.115,33	1.150,69	12.444,42	75.467,13	188.670,90	264.138,03
231	11.329,10	32,19	1.118,50	1.150,69	11.329,10	75.499,32	189.789,40	265.288,73
232	10.210,60	29,02	1.121,68	1.150,69	10.210,60	75.528,34	190.911,08	266.439,42
233	9.088,92	25,83	1.124,86	1.150,69	9.088,92	75.554,17	192.035,94	267.590,11
234	7.964,06	22,63	1.128,06	1.150,69	7.964,06	75.576,80	193.164,00	268.740,80
235	6.836,00	19,43	1.131,27	1.150,69	6.836,00	75.596,22	194.295,27	269.891,49
236	5.704,73	16,21	1.134,48	1.150,69	5.704,73	75.612,43	195.429,75	271.042,18
237	4.570,25	12,99	1.137,70	1.150,69	4.570,25	75.625,42	196.567,45	272.192,87
238	3.432,55	9,75	1.140,94	1.150,69	3.432,55	75.635,17	197.708,39	273.343,56
239	2.291,61	6,51	1.144,18	1.150,69	2.291,61	75.641,69	198.852,57	274.494,26
240	1.147,43	3,26	1.147,43	1.150,69	1.147,43	75.644,95	200.000,00	275.644,95

CE-Baufinanz Baufinanzierung

3.60/5,00

75.889,00€
Zinsanteil

1.151,71€
Monatsrate

3,42%
Sollzins p.a.

3,49%
Effektivzins p.a.

2/3 aller Kunden erhalten: Nettodarlehensbetrag 200.000,00 €;Kreditrate: 931,67 €;Gesamtbetrag: 167.700,00 €;Anzahl Kreditraten: 180;Laufzeit: 357 Monate;Effektiver Jahreszins: 3,65 %;Gebundener Sollzins: 3,59 %;

Monat	Kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	200.000,00	570,00	581,71	1.151,71	199.418,29	570,00	581,71	1.151,71
2	199.418,29	568,34	583,37	1.151,71	199.418,29	615,84	1.165,09	1.780,93
3	198.834,91	566,68	585,04	1.151,71	198.834,91	1.182,52	1.750,12	2.932,64
4	198.249,88	565,01	586,70	1.151,71	198.249,88	1.747,53	2.336,82	4.084,36
5	197.663,18	563,34	588,37	1.151,71	197.663,18	2.310,87	2.925,20	5.236,07
6	197.074,80	561,66	590,05	1.151,71	197.074,80	2.872,54	3.515,25	6.387,79
7	196.484,75	559,98	591,73	1.151,71	196.484,75	3.432,52	4.106,98	7.539,50
8	195.893,02	558,30	593,42	1.151,71	195.893,02	3.990,81	4.700,40	8.691,22
9	195.299,60	556,60	595,11	1.151,71	195.299,60	4.547,42	5.295,51	9.842,93
10	194.704,49	554,91	596,81	1.151,71	194.704,49	5.102,33	5.892,32	10.994,65
11	194.107,68	553,21	598,51	1.151,71	194.107,68	5.655,53	6.490,83	12.146,36
12	193.509,17	551,50	600,21	1.151,71	193.509,17	6.207,03	7.091,04	13.298,07
13	192.908,96	549,79	601,92	1.151,71	192.908,96	6.756,82	7.692,97	14.449,79
14	192.307,03	548,08	603,64	1.151,71	192.307,03	7.304,90	8.296,61	15.601,50
15	191.703,39	546,35	605,36	1.151,71	191.703,39	7.851,25	8.901,96	16.753,22
16	191.098,04	544,63	607,09	1.151,71	191.098,04	8.395,88	9.509,05	17.904,93
17	190.490,95	542,90	608,82	1.151,71	190.490,95	8.938,78	10.117,87	19.056,65
18	189.882,13	541,16	610,55	1.151,71	189.882,13	9.479,95	10.728,42	20.208,36
19	189.271,58	539,42	612,29	1.151,71	189.271,58	10.019,37	11.340,71	21.360,08
20	188.659,29	537,68	614,04	1.151,71	188.659,29	10.557,05	11.954,74	22.511,79
21	188.045,26	535,93	615,79	1.151,71	188.045,26	11.092,98	12.570,53	23.663,51
22	187.429,47	534,17	617,54	1.151,71	187.429,47	11.627,15	13.188,07	24.815,22
23	186.811,93	532,41	619,30	1.151,71	186.811,93	12.159,57	13.807,37	25.966,93
24	186.192,63	530,65	621,07	1.151,71	186.192,63	12.690,22	14.428,43	27.118,65
25	185.571,57	528,88	622,84	1.151,71	185.571,57	13.219,09	15.051,27	28.270,36
26	184.948,73	527,10	624,61	1.151,71	184.948,73	13.746,20	15.675,88	29.422,08
27	184.324,12	525,32	626,39	1.151,71	184.324,12	14.271,52	16.302,27	30.573,79
28	183.697,73	523,54	628,18	1.151,71	183.697,73	14.795,06	16.930,45	31.725,51
29	183.069,55	521,75	629,97	1.151,71	183.069,55	15.316,81	17.560,41	32.877,22
30	182.439,59	519,95	631,76	1.151,71	182.439,59	15.836,76	18.192,18	34.028,94
31	181.807,82	518,15	633,56	1.151,71	181.807,82	16.354,91	18.825,74	35.180,65
32	181.174,26	516,35	635,37	1.151,71	181.174,26	16.871,26	19.461,11	36.332,37
33	180.538,89	514,54	637,18	1.151,71	180.538,89	17.385,80	20.098,28	37.484,08
34	179.901,72	512,72	638,99	1.151,71	179.901,72	17.898,52	20.737,28	38.635,80
35	179.262,72	510,90	640,82	1.151,71	179.262,72	18.409,41	21.378,09	39.787,51
36	178.621,91	509,07	642,64	1.151,71	178.621,91	18.918,49	22.020,74	40.939,22
37	177.979,26	507,24	644,47	1.151,71	177.979,26	19.425,73	22.665,21	42.090,94
38	177.334,79	505,40	646,31	1.151,71	177.334,79	19.931,13	23.311,52	43.242,65
39	176.688,48	503,56	648,15	1.151,71	176.688,48	20.434,69	23.959,67	44.394,37
40	176.040,33	501,71	650,00	1.151,71	176.040,33	20.936,41	24.609,67	45.546,08
41	175.390,33	499,86	651,85	1.151,71	175.390,33	21.436,27	25.261,53	46.697,80
42	174.738,47	498,00	653,71	1.151,71	174.738,47	21.934,28	25.915,24	47.849,51
43	174.084,76	496,14	655,57	1.151,71	174.084,76	22.430,42	26.570,81	49.001,23
44	173.429,19	494,27	657,44	1.151,71	173.429,19	22.924,69	27.228,25	50.152,94
45	172.771,75	492,40	659,32	1.151,71	172.771,75	23.417,09	27.887,56	51.304,66
46	172.112,44	490,52	661,19	1.151,71	172.112,44	23.907,61	28.548,76	52.456,37
47	171.451,24	488,64	663,08	1.151,71	171.451,24	24.396,25	29.211,84	53.608,08
48	170.788,16	486,75	664,97	1.151,71	170.788,16	24.882,99	29.876,81	54.759,80
49	170.123,19	484,85	666,86	1.151,71	170.123,19	25.367,84	30.543,67	55.911,51
50	169.456,33	482,95	668,76	1.151,71	169.456,33	25.850,80	31.212,43	57.063,23
51	168.787,57	481,04	670,67	1.151,71	168.787,57	26.331,84	31.883,10	58.214,94
52	168.116,90	479,13	672,58	1.151,71	168.116,90	26.810,97	32.555,68	59.366,66
53	167.444,32	477,22	674,50	1.151,71	167.444,32	27.288,19	33.230,18	60.518,37
54	166.769,82	475,29	676,42	1.151,71	166.769,82	27.763,48	33.906,60	61.670,09
55	166.093,40	473,37	678,35	1.151,71	166.093,40	28.236,85	34.584,95	62.821,80
56	165.415,05	471,43	680,28	1.151,71	165.415,05	28.708,28	35.265,23	63.973,52
57	164.734,77	469,49	682,22	1.151,71	164.734,77	29.177,78	35.947,45	65.125,23
58	164.052,55	467,55	684,16	1.151,71	164.052,55	29.645,33	36.631,62	66.276,94
59	163.368,38	465,60	686,11	1.151,71	163.368,38	30.110,93	37.317,73	67.428,66
60	162.682,27	463,64	688,07	1.151,71	162.682,27	30.574,57	38.005,80	68.580,37
61	161.994,20	461,68	690,03	1.151,71	161.994,20	31.036,25	38.695,83	69.732,09
62	161.304,17	459,72	692,00	1.151,71	161.304,17	31.495,97	39.387,83	70.883,80
63	160.612,17	457,74	693,97	1.151,71	160.612,17	31.953,72	40.081,80	72.035,52
64	159.918,20	455,77	695,95	1.151,71	159.918,20	32.409,48	40.777,75	73.187,23
65	159.222,25	453,78	697,93	1.151,71	159.222,25	32.863,27	41.475,68	74.338,95
66	158.524,32	451,79	699,92	1.151,71	158.524,32	33.315,06	42.175,60	75.490,66
67	157.824,40	449,80	701,92	1.151,71	157.824,40	33.764,86	42.877,52	76.642,38
68	157.122,48	447,80	703,92	1.151,71	157.122,48	34.212,66	43.581,43	77.794,09
69	156.418,57	445,79	705,92	1.151,71	156.418,57	34.658,45	44.287,35	78.945,80
70	155.712,65	443,78	707,93	1.151,71	155.712,65	35.102,23	44.995,29	80.097,52
71	155.004,71	441,76	709,95	1.151,71	155.004,71	35.544,00	45.705,24	81.249,23
72	154.294,76	439,74	711,97	1.151,71	154.294,76	35.983,74	46.417,21	82.400,95
73	153.582,79	437,71	714,00	1.151,71	153.582,79	36.421,45	47.131,22	83.552,66
74	152.868,78	435,68	716,04	1.151,71	152.868,78	36.857,12	47.847,25	84.704,38
75	152.152,75	433,64	718,08	1.151,71	152.152,75	37.290,76	48.565,33	85.856,09
76	151.434,67	431,59	720,13	1.151,71	151.434,67	37.722,35	49.285,46	87.007,81
77	150.714,54	429,54	722,18	1.151,71	150.714,54	38.151,88	50.007,64	88.159,52
78	149.992,36	427,48	724,24	1.151,71	149.992,36	38.579,36	50.731,87	89.311,24
79	149.268,13	425,41	726,30	1.151,71	149.268,13	39.004,78	51.458,17	90.462,95
80	148.541,83	423,34	728,37	1.151,71	148.541,83	39.428,12	52.186,54	91.614,67
81	147.813,46	421,27	730,45	1.151,71	147.813,46	39.849,39	52.916,99	92.766,38
82	147.083,01	419,19	732,53	1.151,71	147.083,01	40.268,58	53.649,52	93.918,09
83	146.350,48	417,10	734,62	1.151,71	146.350,48	40.685,67	54.384,13	95.069,81
84	145.615,87	415,01	736,71	1.151,71	145.615,87	41.100,68	55.120,84	96.221,52
85	144.879,16	412,91	738,81	1.151,71	144.879,16	41.513,58	55.859,65	97.373,24
86	144.140,35	410,80	740,91	1.151,71	144.140,35	41.924,38	56.600,57	98.524,95
87	143.399,43	408,69	743,03	1.151,71	143.399,43	42.333,07	57.343,59	99.676,67
88	142.656,41	406,57	745,14	1.151,71	142.656,41	42.739,64	58.088,74	100.828,38
89	141.911,26	404,45	747,27	1.151,71	141.911,26	43.144,09	58.836,01	101.980,10
90	141.163,99	402,32	749,40	1.151,71	141.163,99	43.546,41	59.585,40	103.131,81
91	140.414,60	400,18	751,53	1.151,71	140.414,60	43.946,59	60.336,94	104.283,53
92	139.663,06	398,04	753,67	1.151,71	139.663,06	44.344,63	61.090,61	105.435,24
93	138.909,39	395,89	755,82	1.151,71	138.909,39	44.740,52	61.846,43	106.586,95
94	138.153,57	393,74	757,98	1.151,71	138.153,57	45.134,26	62.604,41	107.738,67
95	137.395,59	391,58	760,14	1.151,71	137.395,59	45.525,84	63.364,55	108.890,38
96	136.635,45	389,41	762,30	1.151,71	136.635,45	45.915,25	64.126,85	110.042,10
97	135.873,15	387,24	764,48	1.151,71	135.873,15	46.302,49	64.891,33	111.193,81
98	135.108,67	385,06	766,65	1.151,71	135.108,67	46.687,55	65.657,98	112.345,53
99	134.342,02	382,87	768,84	1.151,71	134.342,02	47.070,42	66.426,82	113.497,24
100	133.573,18	380,68	771,03	1.151,71	133.573,18	47.451,10	67.197,85	114.648,96
101	132.802,15	378,49	773,23	1.151,71	132.802,15	47.829,59	67.971,08	115.800,67
102	132.028,92	376,28	775,43	1.151,71	132.028,92	48.205,87	68.746,51	116.952,39
103	131.253,49	374,07	777,64	1.151,71	131.253,49	48.579,95	69.524,16	118.104,10
104	130.475,84	371,86	779,86	1.151,71	130.475,84	48.951,80	70.304,01	119.255,81
105	129.695,99	369,63	782,08	1.151,71	129.695,99	49.321,43	71.086,09	120.407,53
106	128.913,91	367,40	784,31	1.151,71	128.913,91	49.688,84	71.870,40	121.559,24
107	128.129,60	365,17	786,55	1.151,71	128.129,60	50.054,01	72.656,95	122.710,96
108	127.343,05	362,93	788,79	1.151,71	127.343,05	50.416,94	73.445,74	123.862,67
109	126.554,26	360,68	791,03	1.151,71	126.554,26	50.777,62	74.236,77	125.014,39
110	125.763,23	358,43	793,29	1.151,71	125.763,23	51.136,04	75.030,06	126.166,10
111	124.969,94	356,16	795,55	1.151,71	124.969,94	51.492,21	75.825,61	127.317,82
112	124.174,39	353,90	797,82	1.151,71	124.174,39	51.846,10	76.623,43	128.469,53
113	123.376,57	351,62	800,09	1.151,71	123.376,57	52.197,73	77.423,52	129.621,25
114	122.576,48	349,34	802,37	1.151,71	122.576,48	52.547,07	78.225,89	130.772,96
115	121.774,11	347,06	804,66	1.151,71	121.774,11	52.894,13	79.030,55	131.924,67
116	120.969,45	344,76	806,95	1.151,71	120.969,45	53.238,89	79.837,50	133.076,39
117	120.162,50	342,46	809,25	1.151,71	120.162,50	53.581,35	80.646,75	134.228,10
118	119.353,25	340,16	811,56	1.151,71	119.353,25	53.921,51	81.458,31	135.379,82
119	118.541,69	337,84	813,87	1.151,71	118.541,69	54.259,35	82.272,18	136.531,53
120	117.727,82	335,52	816,19	1.151,71	117.727,82	54.594,88	83.088,37	137.683,25
121	116.911,63	333,20	818,52	1.151,71	116.911,63	54.928,07	83.906,89	138.834,96
122	116.093,11	330,87	820,85	1.151,71	116.093,11	55.258,94	84.727,74	139.986,68
123	115.272,26	328,53	823,19	1.151,71	115.272,26	55.587,47	85.550,93	141.138,39
124	114.449,07	326,18	825,53	1.151,71	114.449,07	55.913,65	86.376,46	142.290,11
125	113.623,54	323,83	827,89	1.151,71	113.623,54	56.237,47	87.204,35	143.441,82
126	112.795,65	321,47	830,25	1.151,71	112.795,65	56.558,94	88.034,60	144.593,54
127	111.965,40	319,10	832,61	1.151,71	111.965,40	56.878,04	88.867,21	145.745,25
128	111.132,79	316,73	834,99	1.151,71	111.132,79	57.194,77	89.702,19	146.896,96
129	110.297,81	314,35	837,37	1.151,71	110.297,81	57.509,12	90.539,56	148.048,68
130	109.460,44	311,96	839,75	1.151,71	109.460,44	57.821,08	91.379,31	149.200,39
131	108.620,69	309,57	842,15	1.151,71	108.620,69	58.130,65	92.221,46	150.352,11
132	107.778,54	307,17	844,55	1.151,71	107.778,54	58.437,82	93.066,00	151.503,82
133	106.934,00	304,76	846,95	1.151,71	106.934,00	58.742,58	93.912,96	152.655,54
134	106.087,04	302,35	849,37	1.151,71	106.087,04	59.044,93	94.762,32	153.807,25
135	105.237,68	299,93	851,79	1.151,71	105.237,68	59.344,86	95.614,11	154.958,97
136	104.385,89	297,50	854,21	1.151,71	104.385,89	59.642,36	96.468,32	156.110,68
137	103.531,68	295,07	856,65	1.151,71	103.531,68	59.937,42	97.324,97	157.262,40
138	102.675,03	292,62	859,09	1.151,71	102.675,03	60.230,04	98.184,07	158.414,11
139	101.815,93	290,18	861,54	1.151,71	101.815,93	60.520,22	99.045,60	159.565,82
140	100.954,40	287,72	863,99	1.151,71	100.954,40	60.807,94	99.909,60	160.717,54
141	100.090,40	285,26	866,46	1.151,71	100.090,40	61.093,20	100.776,06	161.869,25
142	99.223,94	282,79	868,93	1.151,71	99.223,94	61.375,99	101.644,98	163.020,97
143	98.355,02	280,31	871,40	1.151,71	98.355,02	61.656,30	102.516,38	164.172,68
144	97.483,62	277,83	873,89	1.151,71	97.483,62	61.934,13	103.390,27	165.324,40
145	96.609,73	275,34	876,38	1.151,71	96.609,73	62.209,46	104.266,65	166.476,11
146	95.733,35	272,84	878,87	1.151,71	95.733,35	62.482,30	105.145,52	167.627,83
147	94.854,48	270,34	881,38	1.151,71	94.854,48	62.752,64	106.026,90	168.779,54
148	93.973,10	267,82	883,89	1.151,71	93.973,10	63.020,46	106.910,79	169.931,26
149	93.089,21	265,30	886,41	1.151,71	93.089,21	63.285,77	107.797,20	171.082,97
150	92.202,80	262,78	888,94	1.151,71	92.202,80	63.548,54	108.686,14	172.234,68
151	91.313,86	260,24	891,47	1.151,71	91.313,86	63.808,79	109.577,61	173.386,40
152	90.422,39	257,70	894,01	1.151,71	90.422,39	64.066,49	110.471,62	174.538,11
153	89.528,38	255,16	896,56	1.151,71	89.528,38	64.321,65	111.368,18	175.689,83
154	88.631,82	252,60	899,11	1.151,71	88.631,82	64.574,25	112.267,29	176.841,54
155	87.732,71	250,04	901,68	1.151,71	87.732,71	64.824,29	113.168,97	177.993,26
156	86.831,03	247,47	904,25	1.151,71	86.831,03	65.071,76	114.073,22	179.144,97
157	85.926,78	244,89	906,82	1.151,71	85.926,78	65.316,65	114.980,04	180.296,69
158	85.019,96	242,31	909,41	1.151,71	85.019,96	65.558,95	115.889,45	181.448,40
159	84.110,55	239,72	912,00	1.151,71	84.110,55	65.798,67	116.801,45	182.600,12
160	83.198,55	237,12	914,60	1.151,71	83.198,55	66.035,79	117.716,04	183.751,83
161	82.283,96	234,51	917,21	1.151,71	82.283,96	66.270,29	118.633,25	184.903,54
162	81.366,75	231,90	919,82	1.151,71	81.366,75	66.502,19	119.553,07	186.055,26
163	80.446,93	229,27	922,44	1.151,71	80.446,93	66.731,46	120.475,51	187.206,97
164	79.524,49	226,64	925,07	1.151,71	79.524,49	66.958,11	121.400,58	188.358,69
165	78.599,42	224,01	927,71	1.151,71	78.599,42	67.182,12	122.328,29	189.510,40
166	77.671,71	221,36	930,35	1.151,71	77.671,71	67.403,48	123.258,64	190.662,12
167	76.741,36	218,71	933,00	1.151,71	76.741,36	67.622,19	124.191,64	191.813,83
168	75.808,36	216,05	935,66	1.151,71	75.808,36	67.838,25	125.127,30	192.965,55
169	74.872,70	213,39	938,33	1.151,71	74.872,70	68.051,64	126.065,63	194.117,26
170	73.934,37	210,71	941,00	1.151,71	73.934,37	68.262,35	127.006,63	195.268,98
171	72.993,37	208,03	943,68	1.151,71	72.993,37	68.470,38	127.950,31	196.420,69
172	72.049,69	205,34	946,37	1.151,71	72.049,69	68.675,72	128.896,68	197.572,41
173	71.103,32	202,64	949,07	1.151,71	71.103,32	68.878,37	129.845,75	198.724,12
174	70.154,25	199,94	951,77	1.151,71	70.154,25	69.078,31	130.797,53	199.875,83
175	69.202,47	197,23	954,49	1.151,71	69.202,47	69.275,53	131.752,02	201.027,55
176	68.247,98	194,51	957,21	1.151,71	68.247,98	69.470,04	132.709,22	202.179,26
177	67.290,78	191,78	959,94	1.151,71	67.290,78	69.661,82	133.669,16	203.330,98
178	66.330,84	189,04	962,67	1.151,71	66.330,84	69.850,86	134.631,83	204.482,69
179	65.368,17	186,30	965,42	1.151,71	65.368,17	70.037,16	135.597,25	205.634,41
180	64.402,75	183,55	968,17	1.151,71	64.402,75	70.220,71	136.565,41	206.786,12
181	63.434,59	180,79	970,93	1.151,71	63.434,59	70.401,50	137.536,34	207.937,84
182	62.463,66	178,02	973,69	1.151,71	62.463,66	70.579,52	138.510,03	209.089,55
183	61.489,97	175,25	976,47	1.151,71	61.489,97	70.754,76	139.486,50	210.241,27
184	60.513,50	172,46	979,25	1.151,71	60.513,50	70.927,23	140.465,75	211.392,98
185	59.534,25	169,67	982,04	1.151,71	59.534,25	71.096,90	141.447,79	212.544,69
186	58.552,21	166,87	984,84	1.151,71	58.552,21	71.263,77	142.432,64	213.696,41
187	57.567,36	164,07	987,65	1.151,71	57.567,36	71.427,84	143.420,28	214.848,12
188	56.579,72	161,25	990,46	1.151,71	56.579,72	71.589,09	144.410,75	215.999,84
189	55.589,25	158,43	993,29	1.151,71	55.589,25	71.747,52	145.404,03	217.151,55
190	54.595,97	155,60	996,12	1.151,71	54.595,97	71.903,12	146.400,15	218.303,27
191	53.599,85	152,76	998,95	1.151,71	53.599,85	72.055,88	147.399,10	219.454,98
192	52.600,90	149,91	1.001,80	1.151,71	52.600,90	72.205,79	148.400,90	220.606,70
193	51.599,10	147,06	1.004,66	1.151,71	51.599,10	72.352,85	149.405,56	221.758,41
194	50.594,44	144,19	1.007,52	1.151,71	50.594,44	72.497,04	150.413,08	222.910,13
195	49.586,92	141,32	1.010,39	1.151,71	49.586,92	72.638,37	151.423,47	224.061,84
196	48.576,53	138,44	1.013,27	1.151,71	48.576,53	72.776,81	152.436,74	225.213,55
197	47.563,26	135,56	1.016,16	1.151,71	47.563,26	72.912,37	153.452,90	226.365,27
198	46.547,10	132,66	1.019,06	1.151,71	46.547,10	73.045,03	154.471,96	227.516,98
199	45.528,04	129,75	1.021,96	1.151,71	45.528,04	73.174,78	155.493,92	228.668,70
200	44.506,08	126,84	1.024,87	1.151,71	44.506,08	73.301,62	156.518,79	229.820,41
201	43.481,21	123,92	1.027,79	1.151,71	43.481,21	73.425,54	157.546,58	230.972,13
202	42.453,42	120,99	1.030,72	1.151,71	42.453,42	73.546,54	158.577,31	232.123,84
203	41.422,69	118,05	1.033,66	1.151,71	41.422,69	73.664,59	159.610,97	233.275,56
204	40.389,03	115,11	1.036,61	1.151,71	40.389,03	73.779,70	160.647,57	234.427,27
205	39.352,43	112,15	1.039,56	1.151,71	39.352,43	73.891,85	161.687,13	235.578,99
206	38.312,87	109,19	1.042,52	1.151,71	38.312,87	74.001,05	162.729,65	236.730,70
207	37.270,35	106,22	1.045,49	1.151,71	37.270,35	74.107,27	163.775,15	237.882,41
208	36.224,85	103,24	1.048,47	1.151,71	36.224,85	74.210,51	164.823,62	239.034,13
209	35.176,38	100,25	1.051,46	1.151,71	35.176,38	74.310,76	165.875,08	240.185,84
210	34.124,92	97,26	1.054,46	1.151,71	34.124,92	74.408,02	166.929,54	241.337,56
211	33.070,46	94,25	1.057,46	1.151,71	33.070,46	74.502,27	167.987,01	242.489,27
212	32.012,99	91,24	1.060,48	1.151,71	32.012,99	74.593,50	169.047,48	243.640,99
213	30.952,52	88,21	1.063,50	1.151,71	30.952,52	74.681,72	170.110,98	244.792,70
214	29.889,02	85,18	1.066,53	1.151,71	29.889,02	74.766,90	171.177,52	245.944,42
215	28.822,48	82,14	1.069,57	1.151,71	28.822,48	74.849,05	172.247,09	247.096,13
216	27.752,91	79,10	1.072,62	1.151,71	27.752,91	74.928,14	173.319,70	248.247,85
217	26.680,30	76,04	1.075,68	1.151,71	26.680,30	75.004,18	174.395,38	249.399,56
218	25.604,62	72,97	1.078,74	1.151,71	25.604,62	75.077,15	175.474,12	250.551,28
219	24.525,88	69,90	1.081,82	1.151,71	24.525,88	75.147,05	176.555,94	251.702,99
220	23.444,06	66,82	1.084,90	1.151,71	23.444,06	75.213,87	177.640,84	252.854,70
221	22.359,16	63,72	1.087,99	1.151,71	22.359,16	75.277,59	178.728,83	254.006,42
222	21.271,17	60,62	1.091,09	1.151,71	21.271,17	75.338,21	179.819,92	255.158,13
223	20.180,08	57,51	1.094,20	1.151,71	20.180,08	75.395,73	180.914,12	256.309,85
224	19.085,88	54,39	1.097,32	1.151,71	19.085,88	75.450,12	182.011,44	257.461,56
225	17.988,56	51,27	1.100,45	1.151,71	17.988,56	75.501,39	183.111,89	258.613,28
226	16.888,11	48,13	1.103,58	1.151,71	16.888,11	75.549,52	184.215,47	259.764,99
227	15.784,53	44,99	1.106,73	1.151,71	15.784,53	75.594,51	185.322,20	260.916,71
228	14.677,80	41,83	1.109,88	1.151,71	14.677,80	75.636,34	186.432,08	262.068,42
229	13.567,92	38,67	1.113,05	1.151,71	13.567,92	75.675,01	187.545,13	263.220,14
230	12.454,87	35,50	1.116,22	1.151,71	12.454,87	75.710,50	188.661,35	264.371,85
231	11.338,65	32,32	1.119,40	1.151,71	11.338,65	75.742,82	189.780,75	265.523,56
232	10.219,25	29,12	1.122,59	1.151,71	10.219,25	75.771,94	190.903,34	266.675,28
233	9.096,66	25,93	1.125,79	1.151,71	9.096,66	75.797,87	192.029,12	267.826,99
234	7.970,88	22,72	1.129,00	1.151,71	7.970,88	75.820,59	193.158,12	268.978,71
235	6.841,88	19,50	1.132,22	1.151,71	6.841,88	75.840,09	194.290,34	270.130,42
236	5.709,66	16,27	1.135,44	1.151,71	5.709,66	75.856,36	195.425,78	271.282,14
237	4.574,22	13,04	1.138,68	1.151,71	4.574,22	75.869,39	196.564,46	272.433,85
238	3.435,54	9,79	1.141,92	1.151,71	3.435,54	75.879,19	197.706,38	273.585,57
239	2.293,62	6,54	1.145,18	1.151,71	2.293,62	75.885,72	198.851,56	274.737,28
240	1.148,44	3,27	1.148,44	1.151,71	1.148,44	75.889,00	200.000,00	275.889,00

Dr. Klein Baufinanzierung

3.82/5,00

76.866,46€
Zinsanteil

1.155,81€
Monatsrate

3,46%
Sollzins p.a.

3,54%
Effektivzins p.a.

2/3 aller Kunden erhalten: Nettodarlehensbetrag 190.000,00 €;Kreditrate: 777,42 €;Gesamtbetrag: 46.645,20 €;Anzahl Kreditraten: 60;Laufzeit: 60 Monate;Effektiver Jahreszins: 3,63 %;Gebundener Sollzins: 3,52 %;

Monat	Kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	200.000,00	576,67	579,15	1.155,81	199.420,85	576,67	579,15	1.155,81
2	199.420,85	575,00	580,82	1.155,81	199.420,85	623,05	1.159,96	1.783,01
3	198.840,04	573,32	582,49	1.155,81	198.840,04	1.196,37	1.742,45	2.938,83
4	198.257,55	571,64	584,17	1.155,81	198.257,55	1.768,02	2.326,62	4.094,64
5	197.673,38	569,96	585,85	1.155,81	197.673,38	2.337,98	2.912,48	5.250,45
6	197.087,52	568,27	587,54	1.155,81	197.087,52	2.906,24	3.500,02	6.406,27
7	196.499,98	566,57	589,24	1.155,81	196.499,98	3.472,82	4.089,26	7.562,08
8	195.910,74	564,88	590,94	1.155,81	195.910,74	4.037,70	4.680,20	8.717,89
9	195.319,80	563,17	592,64	1.155,81	195.319,80	4.600,87	5.272,84	9.873,70
10	194.727,16	561,46	594,35	1.155,81	194.727,16	5.162,33	5.867,19	11.029,52
11	194.132,81	559,75	596,06	1.155,81	194.132,81	5.722,08	6.463,25	12.185,33
12	193.536,75	558,03	597,78	1.155,81	193.536,75	6.280,11	7.061,03	13.341,14
13	192.938,97	556,31	599,51	1.155,81	192.938,97	6.836,42	7.660,54	14.496,96
14	192.339,46	554,58	601,23	1.155,81	192.339,46	7.391,00	8.261,77	15.652,77
15	191.738,23	552,85	602,97	1.155,81	191.738,23	7.943,84	8.864,74	16.808,58
16	191.135,26	551,11	604,71	1.155,81	191.135,26	8.494,95	9.469,44	17.964,39
17	190.530,56	549,36	606,45	1.155,81	190.530,56	9.044,31	10.075,89	19.120,21
18	189.924,11	547,61	608,20	1.155,81	189.924,11	9.591,93	10.684,09	20.276,02
19	189.315,91	545,86	609,95	1.155,81	189.315,91	10.137,79	11.294,04	21.431,83
20	188.705,96	544,10	611,71	1.155,81	188.705,96	10.681,89	11.905,75	22.587,64
21	188.094,25	542,34	613,47	1.155,81	188.094,25	11.224,23	12.519,23	23.743,46
22	187.480,77	540,57	615,24	1.155,81	187.480,77	11.764,80	13.134,47	24.899,27
23	186.865,53	538,80	617,02	1.155,81	186.865,53	12.303,59	13.751,49	26.055,08
24	186.248,51	537,02	618,80	1.155,81	186.248,51	12.840,61	14.370,29	27.210,90
25	185.629,71	535,23	620,58	1.155,81	185.629,71	13.375,84	14.990,87	28.366,71
26	185.009,13	533,44	622,37	1.155,81	185.009,13	13.909,29	15.613,24	29.522,52
27	184.386,76	531,65	624,16	1.155,81	184.386,76	14.440,93	16.237,40	30.678,33
28	183.762,60	529,85	625,96	1.155,81	183.762,60	14.970,78	16.863,36	31.834,15
29	183.136,64	528,04	627,77	1.155,81	183.136,64	15.498,83	17.491,13	32.989,96
30	182.508,87	526,23	629,58	1.155,81	182.508,87	16.025,06	18.120,71	34.145,77
31	181.879,29	524,42	631,39	1.155,81	181.879,29	16.549,48	18.752,11	35.301,59
32	181.247,89	522,60	633,21	1.155,81	181.247,89	17.072,08	19.385,32	36.457,40
33	180.614,68	520,77	635,04	1.155,81	180.614,68	17.592,85	20.020,36	37.613,21
34	179.979,64	518,94	636,87	1.155,81	179.979,64	18.111,79	20.657,23	38.769,02
35	179.342,77	517,10	638,71	1.155,81	179.342,77	18.628,90	21.295,94	39.924,84
36	178.704,06	515,26	640,55	1.155,81	178.704,06	19.144,16	21.936,49	41.080,65
37	178.063,51	513,42	642,40	1.155,81	178.063,51	19.657,58	22.578,89	42.236,46
38	177.421,11	511,56	644,25	1.155,81	177.421,11	20.169,14	23.223,13	43.392,27
39	176.776,87	509,71	646,11	1.155,81	176.776,87	20.678,85	23.869,24	44.548,09
40	176.130,76	507,84	647,97	1.155,81	176.130,76	21.186,69	24.517,21	45.703,90
41	175.482,79	505,98	649,84	1.155,81	175.482,79	21.692,67	25.167,05	46.859,71
42	174.832,95	504,10	651,71	1.155,81	174.832,95	22.196,77	25.818,76	48.015,53
43	174.181,24	502,22	653,59	1.155,81	174.181,24	22.698,99	26.472,35	49.171,34
44	173.527,65	500,34	655,47	1.155,81	173.527,65	23.199,33	27.127,82	50.327,15
45	172.872,18	498,45	657,36	1.155,81	172.872,18	23.697,78	27.785,19	51.482,96
46	172.214,81	496,55	659,26	1.155,81	172.214,81	24.194,33	28.444,45	52.638,78
47	171.555,55	494,65	661,16	1.155,81	171.555,55	24.688,98	29.105,61	53.794,59
48	170.894,39	492,75	663,07	1.155,81	170.894,39	25.181,73	29.768,68	54.950,40
49	170.231,32	490,83	664,98	1.155,81	170.231,32	25.672,56	30.433,66	56.106,22
50	169.566,34	488,92	666,90	1.155,81	169.566,34	26.161,48	31.100,55	57.262,03
51	168.899,45	486,99	668,82	1.155,81	168.899,45	26.648,47	31.769,37	58.417,84
52	168.230,63	485,06	670,75	1.155,81	168.230,63	27.133,53	32.440,12	59.573,65
53	167.559,88	483,13	672,68	1.155,81	167.559,88	27.616,67	33.112,80	60.729,47
54	166.887,20	481,19	674,62	1.155,81	166.887,20	28.097,86	33.787,42	61.885,28
55	166.212,58	479,25	676,57	1.155,81	166.212,58	28.577,10	34.463,99	63.041,09
56	165.536,01	477,30	678,52	1.155,81	165.536,01	29.054,40	35.142,51	64.196,90
57	164.857,49	475,34	680,47	1.155,81	164.857,49	29.529,74	35.822,98	65.352,72
58	164.177,02	473,38	682,44	1.155,81	164.177,02	30.003,11	36.505,42	66.508,53
59	163.494,58	471,41	684,40	1.155,81	163.494,58	30.474,52	37.189,82	67.664,34
60	162.810,18	469,44	686,38	1.155,81	162.810,18	30.943,96	37.876,20	68.820,16
61	162.123,80	467,46	688,36	1.155,81	162.123,80	31.411,42	38.564,55	69.975,97
62	161.435,45	465,47	690,34	1.155,81	161.435,45	31.876,89	39.254,89	71.131,78
63	160.745,11	463,48	692,33	1.155,81	160.745,11	32.340,37	39.947,22	72.287,59
64	160.052,78	461,49	694,33	1.155,81	160.052,78	32.801,86	40.641,55	73.443,41
65	159.358,45	459,48	696,33	1.155,81	159.358,45	33.261,34	41.337,88	74.599,22
66	158.662,12	457,48	698,34	1.155,81	158.662,12	33.718,82	42.036,22	75.755,03
67	157.963,78	455,46	700,35	1.155,81	157.963,78	34.174,28	42.736,57	76.910,85
68	157.263,43	453,44	702,37	1.155,81	157.263,43	34.627,72	43.438,94	78.066,66
69	156.561,06	451,42	704,40	1.155,81	156.561,06	35.079,14	44.143,33	79.222,47
70	155.856,67	449,39	706,43	1.155,81	155.856,67	35.528,53	44.849,76	80.378,28
71	155.150,24	447,35	708,46	1.155,81	155.150,24	35.975,88	45.558,22	81.534,10
72	154.441,78	445,31	710,51	1.155,81	154.441,78	36.421,18	46.268,73	82.689,91
73	153.731,27	443,26	712,55	1.155,81	153.731,27	36.864,44	46.981,28	83.845,72
74	153.018,72	441,20	714,61	1.155,81	153.018,72	37.305,64	47.695,89	85.001,53
75	152.304,11	439,14	716,67	1.155,81	152.304,11	37.744,79	48.412,56	86.157,35
76	151.587,44	437,08	718,74	1.155,81	151.587,44	38.181,87	49.131,29	87.313,16
77	150.868,71	435,00	720,81	1.155,81	150.868,71	38.616,87	49.852,10	88.468,97
78	150.147,90	432,93	722,89	1.155,81	150.147,90	39.049,80	50.574,99	89.624,79
79	149.425,01	430,84	724,97	1.155,81	149.425,01	39.480,64	51.299,96	90.780,60
80	148.700,04	428,75	727,06	1.155,81	148.700,04	39.909,39	52.027,02	91.936,41
81	147.972,98	426,66	729,16	1.155,81	147.972,98	40.336,05	52.756,18	93.092,22
82	147.243,82	424,55	731,26	1.155,81	147.243,82	40.760,60	53.487,44	94.248,04
83	146.512,56	422,44	733,37	1.155,81	146.512,56	41.183,04	54.220,81	95.403,85
84	145.779,19	420,33	735,48	1.155,81	145.779,19	41.603,37	54.956,29	96.559,66
85	145.043,71	418,21	737,60	1.155,81	145.043,71	42.021,58	55.693,89	97.715,48
86	144.306,11	416,08	739,73	1.155,81	144.306,11	42.437,67	56.433,62	98.871,29
87	143.566,38	413,95	741,86	1.155,81	143.566,38	42.851,62	57.175,49	100.027,10
88	142.824,51	411,81	744,00	1.155,81	142.824,51	43.263,43	57.919,49	101.182,91
89	142.080,51	409,67	746,15	1.155,81	142.080,51	43.673,09	58.665,63	102.338,73
90	141.334,37	407,51	748,30	1.155,81	141.334,37	44.080,61	59.413,93	103.494,54
91	140.586,07	405,36	750,46	1.155,81	140.586,07	44.485,96	60.164,39	104.650,35
92	139.835,61	403,19	752,62	1.155,81	139.835,61	44.889,15	60.917,01	105.806,16
93	139.082,99	401,02	754,79	1.155,81	139.082,99	45.290,18	61.671,80	106.961,98
94	138.328,20	398,85	756,97	1.155,81	138.328,20	45.689,02	62.428,77	108.117,79
95	137.571,23	396,66	759,15	1.155,81	137.571,23	46.085,69	63.187,92	109.273,60
96	136.812,08	394,47	761,34	1.155,81	136.812,08	46.480,16	63.949,25	110.429,42
97	136.050,75	392,28	763,53	1.155,81	136.050,75	46.872,44	64.712,79	111.585,23
98	135.287,21	390,08	765,73	1.155,81	135.287,21	47.262,52	65.478,52	112.741,04
99	134.521,48	387,87	767,94	1.155,81	134.521,48	47.650,39	66.246,46	113.896,85
100	133.753,54	385,66	770,16	1.155,81	133.753,54	48.036,05	67.016,62	115.052,67
101	132.983,38	383,44	772,38	1.155,81	132.983,38	48.419,48	67.789,00	116.208,48
102	132.211,00	381,21	774,60	1.155,81	132.211,00	48.800,69	68.563,60	117.364,29
103	131.436,40	378,97	776,84	1.155,81	131.436,40	49.179,67	69.340,44	118.520,11
104	130.659,56	376,74	779,08	1.155,81	130.659,56	49.556,40	70.119,52	119.675,92
105	129.880,48	374,49	781,32	1.155,81	129.880,48	49.930,89	70.900,84	120.831,73
106	129.099,16	372,24	783,58	1.155,81	129.099,16	50.303,12	71.684,42	121.987,54
107	128.315,58	369,98	785,84	1.155,81	128.315,58	50.673,10	72.470,25	123.143,36
108	127.529,75	367,71	788,10	1.155,81	127.529,75	51.040,81	73.258,36	124.299,17
109	126.741,64	365,44	790,37	1.155,81	126.741,64	51.406,25	74.048,73	125.454,98
110	125.951,27	363,16	792,65	1.155,81	125.951,27	51.769,41	74.841,38	126.610,79
111	125.158,62	360,87	794,94	1.155,81	125.158,62	52.130,28	75.636,32	127.766,61
112	124.363,68	358,58	797,23	1.155,81	124.363,68	52.488,87	76.433,55	128.922,42
113	123.566,45	356,28	799,53	1.155,81	123.566,45	52.845,15	77.233,08	130.078,23
114	122.766,92	353,98	801,83	1.155,81	122.766,92	53.199,13	78.034,92	131.234,05
115	121.965,08	351,67	804,15	1.155,81	121.965,08	53.550,79	78.839,07	132.389,86
116	121.160,93	349,35	806,47	1.155,81	121.160,93	53.900,14	79.645,53	133.545,67
117	120.354,47	347,02	808,79	1.155,81	120.354,47	54.247,16	80.454,32	134.701,48
118	119.545,68	344,69	811,12	1.155,81	119.545,68	54.591,85	81.265,44	135.857,30
119	118.734,56	342,35	813,46	1.155,81	118.734,56	54.934,20	82.078,91	137.013,11
120	117.921,09	340,01	815,81	1.155,81	117.921,09	55.274,21	82.894,71	138.168,92
121	117.105,29	337,65	818,16	1.155,81	117.105,29	55.611,86	83.712,87	139.324,74
122	116.287,13	335,29	820,52	1.155,81	116.287,13	55.947,16	84.533,39	140.480,55
123	115.466,61	332,93	822,88	1.155,81	115.466,61	56.280,09	85.356,27	141.636,36
124	114.643,73	330,56	825,26	1.155,81	114.643,73	56.610,64	86.181,53	142.792,17
125	113.818,47	328,18	827,64	1.155,81	113.818,47	56.938,82	87.009,17	143.947,99
126	112.990,83	325,79	830,02	1.155,81	112.990,83	57.264,61	87.839,19	145.103,80
127	112.160,81	323,40	832,42	1.155,81	112.160,81	57.588,01	88.671,61	146.259,61
128	111.328,39	321,00	834,82	1.155,81	111.328,39	57.909,00	89.506,42	147.415,42
129	110.493,58	318,59	837,22	1.155,81	110.493,58	58.227,59	90.343,64	148.571,24
130	109.656,36	316,18	839,64	1.155,81	109.656,36	58.543,77	91.183,28	149.727,05
131	108.816,72	313,75	842,06	1.155,81	108.816,72	58.857,52	92.025,34	150.882,86
132	107.974,66	311,33	844,49	1.155,81	107.974,66	59.168,85	92.869,83	152.038,68
133	107.130,17	308,89	846,92	1.155,81	107.130,17	59.477,74	93.716,75	153.194,49
134	106.283,25	306,45	849,36	1.155,81	106.283,25	59.784,19	94.566,11	154.350,30
135	105.433,89	304,00	851,81	1.155,81	105.433,89	60.088,19	95.417,92	155.506,11
136	104.582,08	301,54	854,27	1.155,81	104.582,08	60.389,74	96.272,19	156.661,93
137	103.727,81	299,08	856,73	1.155,81	103.727,81	60.688,82	97.128,92	157.817,74
138	102.871,08	296,61	859,20	1.155,81	102.871,08	60.985,43	97.988,12	158.973,55
139	102.011,88	294,13	861,68	1.155,81	102.011,88	61.279,57	98.849,80	160.129,37
140	101.150,20	291,65	864,16	1.155,81	101.150,20	61.571,22	99.713,96	161.285,18
141	100.286,04	289,16	866,65	1.155,81	100.286,04	61.860,37	100.580,62	162.440,99
142	99.419,38	286,66	869,15	1.155,81	99.419,38	62.147,03	101.449,77	163.596,80
143	98.550,23	284,15	871,66	1.155,81	98.550,23	62.431,19	102.321,43	164.752,62
144	97.678,57	281,64	874,17	1.155,81	97.678,57	62.712,83	103.195,60	165.908,43
145	96.804,40	279,12	876,69	1.155,81	96.804,40	62.991,95	104.072,30	167.064,24
146	95.927,70	276,59	879,22	1.155,81	95.927,70	63.268,54	104.951,52	168.220,05
147	95.048,48	274,06	881,76	1.155,81	95.048,48	63.542,59	105.833,27	169.375,87
148	94.166,73	271,51	884,30	1.155,81	94.166,73	63.814,11	106.717,57	170.531,68
149	93.282,43	268,96	886,85	1.155,81	93.282,43	64.083,07	107.604,42	171.687,49
150	92.395,58	266,41	889,41	1.155,81	92.395,58	64.349,48	108.493,83	172.843,31
151	91.506,17	263,84	891,97	1.155,81	91.506,17	64.613,32	109.385,80	173.999,12
152	90.614,20	261,27	894,54	1.155,81	90.614,20	64.874,59	110.280,34	175.154,93
153	89.719,66	258,69	897,12	1.155,81	89.719,66	65.133,29	111.177,46	176.310,74
154	88.822,54	256,10	899,71	1.155,81	88.822,54	65.389,39	112.077,17	177.466,56
155	87.922,83	253,51	902,30	1.155,81	87.922,83	65.642,90	112.979,47	178.622,37
156	87.020,53	250,91	904,90	1.155,81	87.020,53	65.893,81	113.884,37	179.778,18
157	86.115,63	248,30	907,51	1.155,81	86.115,63	66.142,11	114.791,89	180.934,00
158	85.208,11	245,68	910,13	1.155,81	85.208,11	66.387,79	115.702,01	182.089,81
159	84.297,99	243,06	912,75	1.155,81	84.297,99	66.630,85	116.614,77	183.245,62
160	83.385,23	240,43	915,39	1.155,81	83.385,23	66.871,28	117.530,15	184.401,43
161	82.469,85	237,79	918,02	1.155,81	82.469,85	67.109,07	118.448,18	185.557,25
162	81.551,82	235,14	920,67	1.155,81	81.551,82	67.344,21	119.368,85	186.713,06
163	80.631,15	232,49	923,33	1.155,81	80.631,15	67.576,70	120.292,18	187.868,87
164	79.707,82	229,82	925,99	1.155,81	79.707,82	67.806,52	121.218,16	189.024,68
165	78.781,84	227,15	928,66	1.155,81	78.781,84	68.033,67	122.146,82	190.180,50
166	77.853,18	224,48	931,34	1.155,81	77.853,18	68.258,15	123.078,16	191.336,31
167	76.921,84	221,79	934,02	1.155,81	76.921,84	68.479,94	124.012,18	192.492,12
168	75.987,82	219,10	936,71	1.155,81	75.987,82	68.699,04	124.948,90	193.647,94
169	75.051,10	216,40	939,42	1.155,81	75.051,10	68.915,44	125.888,31	194.803,75
170	74.111,69	213,69	942,12	1.155,81	74.111,69	69.129,13	126.830,43	195.959,56
171	73.169,57	210,97	944,84	1.155,81	73.169,57	69.340,10	127.775,28	197.115,37
172	72.224,72	208,25	947,56	1.155,81	72.224,72	69.548,35	128.722,84	198.271,19
173	71.277,16	205,52	950,30	1.155,81	71.277,16	69.753,86	129.673,14	199.427,00
174	70.326,86	202,78	953,04	1.155,81	70.326,86	69.956,64	130.626,17	200.582,81
175	69.373,83	200,03	955,78	1.155,81	69.373,83	70.156,67	131.581,96	201.738,63
176	68.418,04	197,27	958,54	1.155,81	68.418,04	70.353,94	132.540,50	202.894,44
177	67.459,50	194,51	961,30	1.155,81	67.459,50	70.548,45	133.501,80	204.050,25
178	66.498,20	191,74	964,08	1.155,81	66.498,20	70.740,18	134.465,88	205.206,06
179	65.534,12	188,96	966,86	1.155,81	65.534,12	70.929,14	135.432,74	206.361,88
180	64.567,26	186,17	969,64	1.155,81	64.567,26	71.115,31	136.402,38	207.517,69
181	63.597,62	183,37	972,44	1.155,81	63.597,62	71.298,68	137.374,82	208.673,50
182	62.625,18	180,57	975,24	1.155,81	62.625,18	71.479,25	138.350,06	209.829,31
183	61.649,94	177,76	978,06	1.155,81	61.649,94	71.657,01	139.328,12	210.985,13
184	60.671,88	174,94	980,88	1.155,81	60.671,88	71.831,95	140.308,99	212.140,94
185	59.691,01	172,11	983,70	1.155,81	59.691,01	72.004,05	141.292,70	213.296,75
186	58.707,30	169,27	986,54	1.155,81	58.707,30	72.173,33	142.279,24	214.452,57
187	57.720,76	166,43	989,38	1.155,81	57.720,76	72.339,76	143.268,62	215.608,38
188	56.731,38	163,58	992,24	1.155,81	56.731,38	72.503,33	144.260,86	216.764,19
189	55.739,14	160,71	995,10	1.155,81	55.739,14	72.664,05	145.255,96	217.920,00
190	54.744,04	157,85	997,97	1.155,81	54.744,04	72.821,89	146.253,93	219.075,82
191	53.746,07	154,97	1.000,84	1.155,81	53.746,07	72.976,86	147.254,77	220.231,63
192	52.745,23	152,08	1.003,73	1.155,81	52.745,23	73.128,94	148.258,50	221.387,44
193	51.741,50	149,19	1.006,62	1.155,81	51.741,50	73.278,13	149.265,13	222.543,26
194	50.734,87	146,29	1.009,53	1.155,81	50.734,87	73.424,41	150.274,65	223.699,07
195	49.725,35	143,37	1.012,44	1.155,81	49.725,35	73.567,79	151.287,09	224.854,88
196	48.712,91	140,46	1.015,36	1.155,81	48.712,91	73.708,24	152.302,45	226.010,69
197	47.697,55	137,53	1.018,28	1.155,81	47.697,55	73.845,77	153.320,73	227.166,51
198	46.679,27	134,59	1.021,22	1.155,81	46.679,27	73.980,36	154.341,95	228.322,32
199	45.658,05	131,65	1.024,17	1.155,81	45.658,05	74.112,01	155.366,12	229.478,13
200	44.633,88	128,69	1.027,12	1.155,81	44.633,88	74.240,71	156.393,24	230.633,95
201	43.606,76	125,73	1.030,08	1.155,81	43.606,76	74.366,44	157.423,32	231.789,76
202	42.576,68	122,76	1.033,05	1.155,81	42.576,68	74.489,20	158.456,37	232.945,57
203	41.543,63	119,78	1.036,03	1.155,81	41.543,63	74.608,99	159.492,40	234.101,38
204	40.507,60	116,80	1.039,02	1.155,81	40.507,60	74.725,78	160.531,41	235.257,20
205	39.468,59	113,80	1.042,01	1.155,81	39.468,59	74.839,58	161.573,42	236.413,01
206	38.426,58	110,80	1.045,02	1.155,81	38.426,58	74.950,38	162.618,44	237.568,82
207	37.381,56	107,78	1.048,03	1.155,81	37.381,56	75.058,16	163.666,47	238.724,63
208	36.333,53	104,76	1.051,05	1.155,81	36.333,53	75.162,93	164.717,52	239.880,45
209	35.282,48	101,73	1.054,08	1.155,81	35.282,48	75.264,66	165.771,60	241.036,26
210	34.228,40	98,69	1.057,12	1.155,81	34.228,40	75.363,35	166.828,72	242.192,07
211	33.171,28	95,64	1.060,17	1.155,81	33.171,28	75.458,99	167.888,89	243.347,89
212	32.111,11	92,59	1.063,23	1.155,81	32.111,11	75.551,58	168.952,12	244.503,70
213	31.047,88	89,52	1.066,29	1.155,81	31.047,88	75.641,10	170.018,41	245.659,51
214	29.981,59	86,45	1.069,37	1.155,81	29.981,59	75.727,55	171.087,78	246.815,32
215	28.912,22	83,36	1.072,45	1.155,81	28.912,22	75.810,91	172.160,23	247.971,14
216	27.839,77	80,27	1.075,54	1.155,81	27.839,77	75.891,18	173.235,77	249.126,95
217	26.764,23	77,17	1.078,64	1.155,81	26.764,23	75.968,35	174.314,41	250.282,76
218	25.685,59	74,06	1.081,75	1.155,81	25.685,59	76.042,41	175.396,16	251.438,58
219	24.603,84	70,94	1.084,87	1.155,81	24.603,84	76.113,35	176.481,03	252.594,39
220	23.518,97	67,81	1.088,00	1.155,81	23.518,97	76.181,17	177.569,03	253.750,20
221	22.430,97	64,68	1.091,14	1.155,81	22.430,97	76.245,84	178.660,17	254.906,01
222	21.339,83	61,53	1.094,28	1.155,81	21.339,83	76.307,37	179.754,45	256.061,83
223	20.245,55	58,37	1.097,44	1.155,81	20.245,55	76.365,75	180.851,89	257.217,64
224	19.148,11	55,21	1.100,60	1.155,81	19.148,11	76.420,96	181.952,49	258.373,45
225	18.047,51	52,04	1.103,78	1.155,81	18.047,51	76.473,00	183.056,27	259.529,26
226	16.943,73	48,85	1.106,96	1.155,81	16.943,73	76.521,85	184.163,23	260.685,08
227	15.836,77	45,66	1.110,15	1.155,81	15.836,77	76.567,51	185.273,38	261.840,89
228	14.726,62	42,46	1.113,35	1.155,81	14.726,62	76.609,97	186.386,73	262.996,70
229	13.613,27	39,25	1.116,56	1.155,81	13.613,27	76.649,23	187.503,29	264.152,52
230	12.496,71	36,03	1.119,78	1.155,81	12.496,71	76.685,26	188.623,07	265.308,33
231	11.376,93	32,80	1.123,01	1.155,81	11.376,93	76.718,06	189.746,08	266.464,14
232	10.253,92	29,57	1.126,25	1.155,81	10.253,92	76.747,63	190.872,33	267.619,95
233	9.127,67	26,32	1.129,49	1.155,81	9.127,67	76.773,94	192.001,82	268.775,77
234	7.998,18	23,06	1.132,75	1.155,81	7.998,18	76.797,01	193.134,57	269.931,58
235	6.865,43	19,80	1.136,02	1.155,81	6.865,43	76.816,80	194.270,59	271.087,39
236	5.729,41	16,52	1.139,29	1.155,81	5.729,41	76.833,32	195.409,88	272.243,21
237	4.590,12	13,23	1.142,58	1.155,81	4.590,12	76.846,56	196.552,46	273.399,02
238	3.447,54	9,94	1.145,87	1.155,81	3.447,54	76.856,50	197.698,33	274.554,83
239	2.301,67	6,64	1.149,18	1.155,81	2.301,67	76.863,13	198.847,51	275.710,64
240	1.152,49	3,32	1.152,49	1.155,81	1.152,49	76.866,46	200.000,00	276.866,46

comdirect Baufinanzierung

3.87/5,00

78.581,88€
Zinsanteil

1.163,00€
Monatsrate

3,53%
Sollzins p.a.

3,60%
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: 4,16 %;Gebundener Sollzins: 4,10 %;

Monat	Kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	200.000,00	588,33	574,67	1.163,00	199.425,33	588,33	574,67	1.163,00
2	199.425,33	586,64	576,36	1.163,00	199.425,33	635,67	1.151,03	1.786,70
3	198.848,97	584,95	578,06	1.163,00	198.848,97	1.220,62	1.729,09	2.949,71
4	198.270,91	583,25	579,76	1.163,00	198.270,91	1.803,86	2.308,85	4.112,71
5	197.691,15	581,54	581,46	1.163,00	197.691,15	2.385,41	2.890,31	5.275,72
6	197.109,69	579,83	583,17	1.163,00	197.109,69	2.965,24	3.473,49	6.438,72
7	196.526,51	578,12	584,89	1.163,00	196.526,51	3.543,35	4.058,38	7.601,73
8	195.941,62	576,39	586,61	1.163,00	195.941,62	4.119,75	4.644,99	8.764,73
9	195.355,01	574,67	588,34	1.163,00	195.355,01	4.694,42	5.233,32	9.927,74
10	194.766,68	572,94	590,07	1.163,00	194.766,68	5.267,36	5.823,39	11.090,74
11	194.176,61	571,20	591,80	1.163,00	194.176,61	5.838,56	6.415,19	12.253,75
12	193.584,81	569,46	593,54	1.163,00	193.584,81	6.408,02	7.008,73	13.416,75
13	192.991,27	567,72	595,29	1.163,00	192.991,27	6.975,74	7.604,02	14.579,76
14	192.395,98	565,96	597,04	1.163,00	192.395,98	7.541,70	8.201,06	15.742,76
15	191.798,94	564,21	598,80	1.163,00	191.798,94	8.105,91	8.799,86	16.905,77
16	191.200,14	562,45	600,56	1.163,00	191.200,14	8.668,36	9.400,42	18.068,77
17	190.599,58	560,68	602,32	1.163,00	190.599,58	9.229,04	10.002,74	19.231,78
18	189.997,26	558,91	604,10	1.163,00	189.997,26	9.787,95	10.606,84	20.394,78
19	189.393,16	557,13	605,87	1.163,00	189.393,16	10.345,08	11.212,71	21.557,79
20	188.787,29	555,35	607,66	1.163,00	188.787,29	10.900,43	11.820,37	22.720,79
21	188.179,63	553,56	609,44	1.163,00	188.179,63	11.453,99	12.429,81	23.883,80
22	187.570,19	551,77	611,24	1.163,00	187.570,19	12.005,76	13.041,05	25.046,80
23	186.958,95	549,97	613,03	1.163,00	186.958,95	12.555,73	13.654,08	26.209,81
24	186.345,92	548,17	614,84	1.163,00	186.345,92	13.103,90	14.268,92	27.372,81
25	185.731,08	546,36	616,65	1.163,00	185.731,08	13.650,26	14.885,56	28.535,82
26	185.114,44	544,54	618,46	1.163,00	185.114,44	14.194,80	15.504,02	29.698,82
27	184.495,98	542,73	620,28	1.163,00	184.495,98	14.737,53	16.124,30	30.861,83
28	183.875,70	540,90	622,10	1.163,00	183.875,70	15.278,43	16.746,41	32.024,83
29	183.253,59	539,07	623,93	1.163,00	183.253,59	15.817,50	17.370,34	33.187,84
30	182.629,66	537,24	625,77	1.163,00	182.629,66	16.354,73	17.996,11	34.350,84
31	182.003,89	535,39	627,61	1.163,00	182.003,89	16.890,13	18.623,72	35.513,85
32	181.376,28	533,55	629,46	1.163,00	181.376,28	17.423,68	19.253,18	36.676,85
33	180.746,82	531,70	631,31	1.163,00	180.746,82	17.955,37	19.884,48	37.839,86
34	180.115,52	529,84	633,17	1.163,00	180.115,52	18.485,21	20.517,65	39.002,86
35	179.482,35	527,98	635,03	1.163,00	179.482,35	19.013,19	21.152,68	40.165,87
36	178.847,32	526,11	636,90	1.163,00	178.847,32	19.539,30	21.789,57	41.328,87
37	178.210,43	524,24	638,77	1.163,00	178.210,43	20.063,54	22.428,34	42.491,88
38	177.571,66	522,36	640,65	1.163,00	177.571,66	20.585,89	23.068,99	43.654,88
39	176.931,01	520,47	642,53	1.163,00	176.931,01	21.106,36	23.711,52	44.817,89
40	176.288,48	518,58	644,42	1.163,00	176.288,48	21.624,95	24.355,95	45.980,89
41	175.644,05	516,69	646,32	1.163,00	175.644,05	22.141,63	25.002,27	47.143,90
42	174.997,73	514,79	648,22	1.163,00	174.997,73	22.656,42	25.650,49	48.306,90
43	174.349,51	512,88	650,13	1.163,00	174.349,51	23.169,30	26.300,61	49.469,91
44	173.699,39	510,97	652,04	1.163,00	173.699,39	23.680,26	26.952,65	50.632,91
45	173.047,35	509,05	653,96	1.163,00	173.047,35	24.189,31	27.606,61	51.795,92
46	172.393,39	507,12	655,88	1.163,00	172.393,39	24.696,43	28.262,49	52.958,92
47	171.737,51	505,19	657,81	1.163,00	171.737,51	25.201,63	28.920,30	54.121,93
48	171.079,70	503,26	659,75	1.163,00	171.079,70	25.704,89	29.580,05	55.284,93
49	170.419,95	501,32	661,69	1.163,00	170.419,95	26.206,21	30.241,73	56.447,94
50	169.758,27	499,37	663,63	1.163,00	169.758,27	26.705,58	30.905,36	57.610,94
51	169.094,64	497,42	665,58	1.163,00	169.094,64	27.203,00	31.570,95	58.773,95
52	168.429,05	495,46	667,54	1.163,00	168.429,05	27.698,46	32.238,49	59.936,95
53	167.761,51	493,50	669,51	1.163,00	167.761,51	28.191,96	32.908,00	61.099,96
54	167.092,00	491,53	671,48	1.163,00	167.092,00	28.683,49	33.579,48	62.262,96
55	166.420,52	489,55	673,45	1.163,00	166.420,52	29.173,04	34.252,93	63.425,97
56	165.747,07	487,57	675,43	1.163,00	165.747,07	29.660,61	34.928,36	64.588,97
57	165.071,64	485,59	677,42	1.163,00	165.071,64	30.146,20	35.605,78	65.751,98
58	164.394,22	483,59	679,41	1.163,00	164.394,22	30.629,79	36.285,19	66.914,98
59	163.714,81	481,59	681,41	1.163,00	163.714,81	31.111,39	36.966,60	68.077,99
60	163.033,40	479,59	683,42	1.163,00	163.033,40	31.590,98	37.650,02	69.240,99
61	162.349,98	477,58	685,43	1.163,00	162.349,98	32.068,56	38.335,44	70.404,00
62	161.664,56	475,56	687,44	1.163,00	161.664,56	32.544,12	39.022,88	71.567,00
63	160.977,12	473,54	689,46	1.163,00	160.977,12	33.017,66	39.712,35	72.730,01
64	160.287,65	471,51	691,49	1.163,00	160.287,65	33.489,17	40.403,84	73.893,01
65	159.596,16	469,48	693,53	1.163,00	159.596,16	33.958,65	41.097,36	75.056,02
66	158.902,64	467,44	695,57	1.163,00	158.902,64	34.426,09	41.792,93	76.219,02
67	158.207,07	465,39	697,61	1.163,00	158.207,07	34.891,48	42.490,54	77.382,03
68	157.509,46	463,34	699,66	1.163,00	157.509,46	35.354,82	43.190,21	78.545,03
69	156.809,79	461,28	701,72	1.163,00	156.809,79	35.816,11	43.891,93	79.708,04
70	156.108,07	459,22	703,79	1.163,00	156.108,07	36.275,32	44.595,72	80.871,04
71	155.404,28	457,15	705,86	1.163,00	155.404,28	36.732,47	45.301,58	82.034,05
72	154.698,42	455,07	707,93	1.163,00	154.698,42	37.187,54	46.009,51	83.197,05
73	153.990,49	452,99	710,02	1.163,00	153.990,49	37.640,53	46.719,53	84.360,06
74	153.280,47	450,90	712,10	1.163,00	153.280,47	38.091,43	47.431,63	85.523,06
75	152.568,37	448,81	714,20	1.163,00	152.568,37	38.540,24	48.145,83	86.686,07
76	151.854,17	446,70	716,30	1.163,00	151.854,17	38.986,94	48.862,13	87.849,07
77	151.137,87	444,60	718,41	1.163,00	151.137,87	39.431,54	49.580,54	89.012,08
78	150.419,46	442,48	720,52	1.163,00	150.419,46	39.874,02	50.301,06	90.175,08
79	149.698,94	440,36	722,64	1.163,00	149.698,94	40.314,39	51.023,70	91.338,09
80	148.976,30	438,24	724,77	1.163,00	148.976,30	40.752,62	51.748,47	92.501,09
81	148.251,53	436,11	726,90	1.163,00	148.251,53	41.188,73	52.475,36	93.664,10
82	147.524,64	433,97	729,04	1.163,00	147.524,64	41.622,70	53.204,40	94.827,10
83	146.795,60	431,82	731,18	1.163,00	146.795,60	42.054,52	53.935,58	95.990,11
84	146.064,42	429,67	733,33	1.163,00	146.064,42	42.484,20	54.668,91	97.153,11
85	145.331,09	427,52	735,49	1.163,00	145.331,09	42.911,71	55.404,40	98.316,12
86	144.595,60	425,35	737,65	1.163,00	144.595,60	43.337,06	56.142,06	99.479,12
87	143.857,94	423,18	739,82	1.163,00	143.857,94	43.760,25	56.881,88	100.642,13
88	143.118,12	421,01	742,00	1.163,00	143.118,12	44.181,25	57.623,88	101.805,13
89	142.376,12	418,82	744,18	1.163,00	142.376,12	44.600,07	58.368,06	102.968,14
90	141.631,94	416,63	746,37	1.163,00	141.631,94	45.016,71	59.114,43	104.131,14
91	140.885,57	414,44	748,57	1.163,00	140.885,57	45.431,15	59.863,00	105.294,15
92	140.137,00	412,24	750,77	1.163,00	140.137,00	45.843,38	60.613,77	106.457,15
93	139.386,23	410,03	752,98	1.163,00	139.386,23	46.253,41	61.366,74	107.620,16
94	138.633,26	407,81	755,19	1.163,00	138.633,26	46.661,22	62.121,94	108.783,16
95	137.878,06	405,59	757,41	1.163,00	137.878,06	47.066,82	62.879,35	109.946,17
96	137.120,65	403,36	759,64	1.163,00	137.120,65	47.470,18	63.638,99	111.109,17
97	136.361,01	401,13	761,88	1.163,00	136.361,01	47.871,31	64.400,87	112.272,18
98	135.599,13	398,89	764,12	1.163,00	135.599,13	48.270,19	65.164,99	113.435,18
99	134.835,01	396,64	766,37	1.163,00	134.835,01	48.666,83	65.931,35	114.598,19
100	134.068,65	394,39	768,62	1.163,00	134.068,65	49.061,22	66.699,97	115.761,19
101	133.300,03	392,12	770,88	1.163,00	133.300,03	49.453,34	67.470,85	116.924,20
102	132.529,15	389,86	773,15	1.163,00	132.529,15	49.843,20	68.244,00	118.087,20
103	131.756,00	387,58	775,42	1.163,00	131.756,00	50.230,78	69.019,42	119.250,21
104	130.980,58	385,30	777,70	1.163,00	130.980,58	50.616,08	69.797,13	120.413,21
105	130.202,87	383,01	779,99	1.163,00	130.202,87	50.999,10	70.577,12	121.576,22
106	129.422,88	380,72	782,29	1.163,00	129.422,88	51.379,82	71.359,40	122.739,22
107	128.640,60	378,42	784,59	1.163,00	128.640,60	51.758,23	72.143,99	123.902,23
108	127.856,01	376,11	786,90	1.163,00	127.856,01	52.134,34	72.930,89	125.065,23
109	127.069,11	373,79	789,21	1.163,00	127.069,11	52.508,14	73.720,10	126.228,24
110	126.279,90	371,47	791,53	1.163,00	126.279,90	52.879,61	74.511,63	127.391,24
111	125.488,37	369,14	793,86	1.163,00	125.488,37	53.248,76	75.305,49	128.554,25
112	124.694,51	366,81	796,20	1.163,00	124.694,51	53.615,57	76.101,68	129.717,25
113	123.898,32	364,47	798,54	1.163,00	123.898,32	53.980,03	76.900,22	130.880,25
114	123.099,78	362,12	800,89	1.163,00	123.099,78	54.342,15	77.701,11	132.043,26
115	122.298,89	359,76	803,24	1.163,00	122.298,89	54.701,92	78.504,35	133.206,26
116	121.495,65	357,40	805,61	1.163,00	121.495,65	55.059,32	79.309,95	134.369,27
117	120.690,05	355,03	807,98	1.163,00	120.690,05	55.414,35	80.117,93	135.532,27
118	119.882,07	352,65	810,35	1.163,00	119.882,07	55.767,00	80.928,28	136.695,28
119	119.071,72	350,27	812,74	1.163,00	119.071,72	56.117,27	81.741,02	137.858,28
120	118.258,98	347,88	815,13	1.163,00	118.258,98	56.465,15	82.556,14	139.021,29
121	117.443,86	345,48	817,52	1.163,00	117.443,86	56.810,63	83.373,67	140.184,29
122	116.626,33	343,08	819,93	1.163,00	116.626,33	57.153,70	84.193,60	141.347,30
123	115.806,40	340,66	822,34	1.163,00	115.806,40	57.494,37	85.015,94	142.510,30
124	114.984,06	338,24	824,76	1.163,00	114.984,06	57.832,61	85.840,70	143.673,31
125	114.159,30	335,82	827,19	1.163,00	114.159,30	58.168,43	86.667,88	144.836,31
126	113.332,12	333,39	829,62	1.163,00	113.332,12	58.501,82	87.497,50	145.999,32
127	112.502,50	330,94	832,06	1.163,00	112.502,50	58.832,76	88.329,56	147.162,32
128	111.670,44	328,50	834,51	1.163,00	111.670,44	59.161,26	89.164,07	148.325,33
129	110.835,93	326,04	836,96	1.163,00	110.835,93	59.487,30	90.001,03	149.488,33
130	109.998,97	323,58	839,42	1.163,00	109.998,97	59.810,88	90.840,46	150.651,34
131	109.159,54	321,11	841,89	1.163,00	109.159,54	60.131,99	91.682,35	151.814,34
132	108.317,65	318,63	844,37	1.163,00	108.317,65	60.450,63	92.526,72	152.977,35
133	107.473,28	316,15	846,85	1.163,00	107.473,28	60.766,78	93.373,58	154.140,35
134	106.626,42	313,66	849,35	1.163,00	106.626,42	61.080,44	94.222,92	155.303,36
135	105.777,08	311,16	851,84	1.163,00	105.777,08	61.391,60	95.074,77	156.466,36
136	104.925,23	308,66	854,35	1.163,00	104.925,23	61.700,25	95.929,12	157.629,37
137	104.070,88	306,14	856,86	1.163,00	104.070,88	62.006,39	96.785,98	158.792,37
138	103.214,02	303,62	859,38	1.163,00	103.214,02	62.310,01	97.645,36	159.955,38
139	102.354,64	301,09	861,91	1.163,00	102.354,64	62.611,11	98.507,28	161.118,38
140	101.492,72	298,56	864,45	1.163,00	101.492,72	62.909,67	99.371,72	162.281,39
141	100.628,28	296,01	866,99	1.163,00	100.628,28	63.205,68	100.238,71	163.444,39
142	99.761,29	293,46	869,54	1.163,00	99.761,29	63.499,14	101.108,25	164.607,40
143	98.891,75	290,91	872,10	1.163,00	98.891,75	63.790,05	101.980,35	165.770,40
144	98.019,65	288,34	874,66	1.163,00	98.019,65	64.078,39	102.855,02	166.933,41
145	97.144,98	285,77	877,24	1.163,00	97.144,98	64.364,16	103.732,25	168.096,41
146	96.267,75	283,19	879,82	1.163,00	96.267,75	64.647,35	104.612,07	169.259,42
147	95.387,93	280,60	882,41	1.163,00	95.387,93	64.927,95	105.494,48	170.422,42
148	94.505,52	278,00	885,00	1.163,00	94.505,52	65.205,95	106.379,48	171.585,43
149	93.620,52	275,40	887,60	1.163,00	93.620,52	65.481,35	107.267,08	172.748,43
150	92.732,92	272,79	890,22	1.163,00	92.732,92	65.754,14	108.157,30	173.911,44
151	91.842,70	270,17	892,83	1.163,00	91.842,70	66.024,31	109.050,13	175.074,44
152	90.949,87	267,54	895,46	1.163,00	90.949,87	66.291,86	109.945,59	176.237,45
153	90.054,41	264,91	898,09	1.163,00	90.054,41	66.556,77	110.843,69	177.400,45
154	89.156,31	262,27	900,74	1.163,00	89.156,31	66.819,03	111.744,42	178.563,46
155	88.255,58	259,62	903,39	1.163,00	88.255,58	67.078,65	112.647,81	179.726,46
156	87.352,19	256,96	906,04	1.163,00	87.352,19	67.335,61	113.553,85	180.889,47
157	86.446,15	254,30	908,71	1.163,00	86.446,15	67.589,91	114.462,56	182.052,47
158	85.537,44	251,62	911,38	1.163,00	85.537,44	67.841,53	115.373,95	183.215,48
159	84.626,05	248,94	914,06	1.163,00	84.626,05	68.090,47	116.288,01	184.378,48
160	83.711,99	246,25	916,75	1.163,00	83.711,99	68.336,73	117.204,76	185.541,49
161	82.795,24	243,56	919,45	1.163,00	82.795,24	68.580,28	118.124,21	186.704,49
162	81.875,79	240,85	922,15	1.163,00	81.875,79	68.821,13	119.046,36	187.867,50
163	80.953,64	238,14	924,87	1.163,00	80.953,64	69.059,27	119.971,23	189.030,50
164	80.028,77	235,42	927,59	1.163,00	80.028,77	69.294,69	120.898,82	190.193,51
165	79.101,18	232,69	930,32	1.163,00	79.101,18	69.527,38	121.829,13	191.356,51
166	78.170,87	229,95	933,05	1.163,00	78.170,87	69.757,33	122.762,19	192.519,52
167	77.237,81	227,21	935,80	1.163,00	77.237,81	69.984,54	123.697,98	193.682,52
168	76.302,02	224,46	938,55	1.163,00	76.302,02	70.208,99	124.636,53	194.845,53
169	75.363,47	221,69	941,31	1.163,00	75.363,47	70.430,69	125.577,84	196.008,53
170	74.422,16	218,93	944,08	1.163,00	74.422,16	70.649,61	126.521,92	197.171,54
171	73.478,08	216,15	946,86	1.163,00	73.478,08	70.865,76	127.468,78	198.334,54
172	72.531,22	213,36	949,64	1.163,00	72.531,22	71.079,12	128.418,42	199.497,55
173	71.581,58	210,57	952,44	1.163,00	71.581,58	71.289,69	129.370,86	200.660,55
174	70.629,14	207,77	955,24	1.163,00	70.629,14	71.497,46	130.326,10	201.823,56
175	69.673,90	204,96	958,05	1.163,00	69.673,90	71.702,42	131.284,14	202.986,56
176	68.715,86	202,14	960,87	1.163,00	68.715,86	71.904,56	132.245,01	204.149,57
177	67.754,99	199,31	963,69	1.163,00	67.754,99	72.103,87	133.208,70	205.312,57
178	66.791,30	196,48	966,53	1.163,00	66.791,30	72.300,35	134.175,23	206.475,58
179	65.824,77	193,63	969,37	1.163,00	65.824,77	72.493,98	135.144,60	207.638,58
180	64.855,40	190,78	972,22	1.163,00	64.855,40	72.684,77	136.116,82	208.801,59
181	63.883,18	187,92	975,08	1.163,00	63.883,18	72.872,69	137.091,90	209.964,59
182	62.908,10	185,05	977,95	1.163,00	62.908,10	73.057,74	138.069,85	211.127,60
183	61.930,15	182,18	980,83	1.163,00	61.930,15	73.239,92	139.050,68	212.290,60
184	60.949,32	179,29	983,71	1.163,00	60.949,32	73.419,21	140.034,39	213.453,61
185	59.965,61	176,40	986,61	1.163,00	59.965,61	73.595,61	141.021,00	214.616,61
186	58.979,00	173,50	989,51	1.163,00	58.979,00	73.769,11	142.010,51	215.779,62
187	57.989,49	170,59	992,42	1.163,00	57.989,49	73.939,70	143.002,93	216.942,62
188	56.997,07	167,67	995,34	1.163,00	56.997,07	74.107,36	143.998,27	218.105,63
189	56.001,73	164,74	998,27	1.163,00	56.001,73	74.272,10	144.996,53	219.268,63
190	55.003,47	161,80	1.001,20	1.163,00	55.003,47	74.433,90	145.997,74	220.431,64
191	54.002,26	158,86	1.004,15	1.163,00	54.002,26	74.592,76	147.001,88	221.594,64
192	52.998,12	155,90	1.007,10	1.163,00	52.998,12	74.748,66	148.008,99	222.757,65
193	51.991,01	152,94	1.010,06	1.163,00	51.991,01	74.901,60	149.019,05	223.920,65
194	50.980,95	149,97	1.013,04	1.163,00	50.980,95	75.051,57	150.032,09	225.083,66
195	49.967,91	146,99	1.016,02	1.163,00	49.967,91	75.198,56	151.048,10	226.246,66
196	48.951,90	144,00	1.019,00	1.163,00	48.951,90	75.342,56	152.067,11	227.409,67
197	47.932,89	141,00	1.022,00	1.163,00	47.932,89	75.483,56	153.089,11	228.572,67
198	46.910,89	138,00	1.025,01	1.163,00	46.910,89	75.621,56	154.114,12	229.735,68
199	45.885,88	134,98	1.028,02	1.163,00	45.885,88	75.756,54	155.142,14	230.898,68
200	44.857,86	131,96	1.031,05	1.163,00	44.857,86	75.888,50	156.173,19	232.061,69
201	43.826,81	128,92	1.034,08	1.163,00	43.826,81	76.017,42	157.207,27	233.224,69
202	42.792,73	125,88	1.037,12	1.163,00	42.792,73	76.143,30	158.244,39	234.387,70
203	41.755,61	122,83	1.040,17	1.163,00	41.755,61	76.266,13	159.284,57	235.550,70
204	40.715,43	119,77	1.043,23	1.163,00	40.715,43	76.385,90	160.327,80	236.713,71
205	39.672,20	116,70	1.046,30	1.163,00	39.672,20	76.502,61	161.374,10	237.876,71
206	38.625,90	113,62	1.049,38	1.163,00	38.625,90	76.616,23	162.423,48	239.039,72
207	37.576,52	110,54	1.052,47	1.163,00	37.576,52	76.726,77	163.475,95	240.202,72
208	36.524,05	107,44	1.055,56	1.163,00	36.524,05	76.834,21	164.531,52	241.365,73
209	35.468,48	104,34	1.058,67	1.163,00	35.468,48	76.938,55	165.590,18	242.528,73
210	34.409,82	101,22	1.061,78	1.163,00	34.409,82	77.039,77	166.651,97	243.691,74
211	33.348,03	98,10	1.064,91	1.163,00	33.348,03	77.137,87	167.716,87	244.854,74
212	32.283,13	94,97	1.068,04	1.163,00	32.283,13	77.232,83	168.784,91	246.017,75
213	31.215,09	91,82	1.071,18	1.163,00	31.215,09	77.324,66	169.856,09	247.180,75
214	30.143,91	88,67	1.074,33	1.163,00	30.143,91	77.413,33	170.930,42	248.343,76
215	29.069,58	85,51	1.077,49	1.163,00	29.069,58	77.498,84	172.007,92	249.506,76
216	27.992,08	82,34	1.080,66	1.163,00	27.992,08	77.581,19	173.088,58	250.669,77
217	26.911,42	79,16	1.083,84	1.163,00	26.911,42	77.660,35	174.172,42	251.832,77
218	25.827,58	75,98	1.087,03	1.163,00	25.827,58	77.736,33	175.259,45	252.995,78
219	24.740,55	72,78	1.090,23	1.163,00	24.740,55	77.809,11	176.349,67	254.158,78
220	23.650,33	69,57	1.093,43	1.163,00	23.650,33	77.878,68	177.443,11	255.321,79
221	22.556,89	66,35	1.096,65	1.163,00	22.556,89	77.945,03	178.539,76	256.484,79
222	21.460,24	63,13	1.099,88	1.163,00	21.460,24	78.008,16	179.639,63	257.647,80
223	20.360,37	59,89	1.103,11	1.163,00	20.360,37	78.068,06	180.742,74	258.810,80
224	19.257,26	56,65	1.106,36	1.163,00	19.257,26	78.124,70	181.849,10	259.973,81
225	18.150,90	53,39	1.109,61	1.163,00	18.150,90	78.178,10	182.958,71	261.136,81
226	17.041,29	50,13	1.112,88	1.163,00	17.041,29	78.228,23	184.071,59	262.299,82
227	15.928,41	46,86	1.116,15	1.163,00	15.928,41	78.275,08	185.187,74	263.462,82
228	14.812,26	43,57	1.119,43	1.163,00	14.812,26	78.318,66	186.307,17	264.625,83
229	13.692,83	40,28	1.122,73	1.163,00	13.692,83	78.358,94	187.429,89	265.788,83
230	12.570,11	36,98	1.126,03	1.163,00	12.570,11	78.395,91	188.555,92	266.951,84
231	11.444,08	33,66	1.129,34	1.163,00	11.444,08	78.429,58	189.685,26	268.114,84
232	10.314,74	30,34	1.132,66	1.163,00	10.314,74	78.459,92	190.817,92	269.277,85
233	9.182,08	27,01	1.135,99	1.163,00	9.182,08	78.486,93	191.953,92	270.440,85
234	8.046,08	23,67	1.139,34	1.163,00	8.046,08	78.510,60	193.093,25	271.603,86
235	6.906,75	20,32	1.142,69	1.163,00	6.906,75	78.530,92	194.235,94	272.766,86
236	5.764,06	16,96	1.146,05	1.163,00	5.764,06	78.547,87	195.381,99	273.929,87
237	4.618,01	13,58	1.149,42	1.163,00	4.618,01	78.561,46	196.531,41	275.092,87
238	3.468,59	10,20	1.152,80	1.163,00	3.468,59	78.571,66	197.684,21	276.255,87
239	2.315,79	6,81	1.156,19	1.163,00	2.315,79	78.578,47	198.840,41	277.418,88
240	1.159,59	3,41	1.159,59	1.163,00	1.159,59	78.581,88	200.000,00	278.581,88

Interhyp Baufinanzierung

3.81/5,00

79.318,96€
Zinsanteil

1.166,10€
Monatsrate

3,56%
Sollzins p.a.

3,62%
Effektivzins p.a.

2/3 aller Kunden erhalten: Nettodarlehensbetrag 200.000,00 €;Kreditrate: 950,00 €;Gesamtbetrag: 114.000,00 €;Anzahl Kreditraten: 120;Laufzeit: 120 Monate;Effektiver Jahreszins: 3,76 %;Gebundener Sollzins: 3,70 %;

Monat	Kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	200.000,00	593,33	572,76	1.166,10	199.427,24	593,33	572,76	1.166,10
2	199.427,24	591,63	574,46	1.166,10	199.427,24	641,08	1.147,22	1.788,30
3	198.852,78	589,93	576,17	1.166,10	198.852,78	1.231,01	1.723,39	2.954,40
4	198.276,61	588,22	577,87	1.166,10	198.276,61	1.819,23	2.301,26	4.120,49
5	197.698,74	586,51	579,59	1.166,10	197.698,74	2.405,74	2.880,85	5.286,59
6	197.119,15	584,79	581,31	1.166,10	197.119,15	2.990,52	3.462,16	6.452,68
7	196.537,84	583,06	583,03	1.166,10	196.537,84	3.573,58	4.045,19	7.618,78
8	195.954,81	581,33	584,76	1.166,10	195.954,81	4.154,92	4.629,96	8.784,87
9	195.370,04	579,60	586,50	1.166,10	195.370,04	4.734,51	5.216,45	9.950,97
10	194.783,55	577,86	588,24	1.166,10	194.783,55	5.312,37	5.804,69	11.117,06
11	194.195,31	576,11	589,98	1.166,10	194.195,31	5.888,49	6.394,67	12.283,16
12	193.605,33	574,36	591,73	1.166,10	193.605,33	6.462,85	6.986,41	13.449,25
13	193.013,59	572,61	593,49	1.166,10	193.013,59	7.035,45	7.579,89	14.615,35
14	192.420,11	570,85	595,25	1.166,10	192.420,11	7.606,30	8.175,14	15.781,44
15	191.824,86	569,08	597,01	1.166,10	191.824,86	8.175,38	8.772,16	16.947,54
16	191.227,84	567,31	598,79	1.166,10	191.227,84	8.742,69	9.370,94	18.113,63
17	190.629,06	565,53	600,56	1.166,10	190.629,06	9.308,22	9.971,51	19.279,73
18	190.028,49	563,75	602,34	1.166,10	190.028,49	9.871,97	10.573,85	20.445,83
19	189.426,15	561,96	604,13	1.166,10	189.426,15	10.433,94	11.177,98	21.611,92
20	188.822,02	560,17	605,92	1.166,10	188.822,02	10.994,11	11.783,90	22.778,02
21	188.216,10	558,37	607,72	1.166,10	188.216,10	11.552,49	12.391,63	23.944,11
22	187.608,37	556,57	609,52	1.166,10	187.608,37	12.109,06	13.001,15	25.110,21
23	186.998,85	554,76	611,33	1.166,10	186.998,85	12.663,82	13.612,48	26.276,30
24	186.387,52	552,95	613,15	1.166,10	186.387,52	13.216,77	14.225,63	27.442,40
25	185.774,37	551,13	614,96	1.166,10	185.774,37	13.767,90	14.840,59	28.608,49
26	185.159,41	549,31	616,79	1.166,10	185.159,41	14.317,21	15.457,38	29.774,59
27	184.542,62	547,48	618,62	1.166,10	184.542,62	14.864,68	16.076,00	30.940,68
28	183.924,00	545,64	620,45	1.166,10	183.924,00	15.410,32	16.696,45	32.106,78
29	183.303,55	543,80	622,29	1.166,10	183.303,55	15.954,13	17.318,75	33.272,87
30	182.681,25	541,95	624,14	1.166,10	182.681,25	16.496,08	17.942,89	34.438,97
31	182.057,11	540,10	625,99	1.166,10	182.057,11	17.036,18	18.568,88	35.605,06
32	181.431,12	538,25	627,85	1.166,10	181.431,12	17.574,43	19.196,73	36.771,16
33	180.803,27	536,38	629,71	1.166,10	180.803,27	18.110,81	19.826,44	37.937,25
34	180.173,56	534,51	631,58	1.166,10	180.173,56	18.645,33	20.458,02	39.103,35
35	179.541,98	532,64	633,45	1.166,10	179.541,98	19.177,97	21.091,48	40.269,44
36	178.908,52	530,76	635,33	1.166,10	178.908,52	19.708,73	21.726,81	41.435,54
37	178.273,19	528,88	637,22	1.166,10	178.273,19	20.237,61	22.364,03	42.601,63
38	177.635,97	526,99	639,11	1.166,10	177.635,97	20.764,59	23.003,14	43.767,73
39	176.996,86	525,09	641,00	1.166,10	176.996,86	21.289,68	23.644,14	44.933,82
40	176.355,86	523,19	642,91	1.166,10	176.355,86	21.812,87	24.287,05	46.099,92
41	175.712,95	521,28	644,81	1.166,10	175.712,95	22.334,15	24.931,86	47.266,02
42	175.068,14	519,37	646,73	1.166,10	175.068,14	22.853,52	25.578,59	48.432,11
43	174.421,41	517,45	648,65	1.166,10	174.421,41	23.370,97	26.227,23	49.598,21
44	173.772,77	515,53	650,57	1.166,10	173.772,77	23.886,50	26.877,80	50.764,30
45	173.122,20	513,60	652,50	1.166,10	173.122,20	24.400,10	27.530,30	51.930,40
46	172.469,70	511,66	654,44	1.166,10	172.469,70	24.911,76	28.184,74	53.096,49
47	171.815,26	509,72	656,38	1.166,10	171.815,26	25.421,47	28.841,11	54.262,59
48	171.158,89	507,77	658,32	1.166,10	171.158,89	25.929,25	29.499,44	55.428,68
49	170.500,56	505,82	660,28	1.166,10	170.500,56	26.435,06	30.159,71	56.594,78
50	169.840,29	503,86	662,24	1.166,10	169.840,29	26.938,92	30.821,95	57.760,87
51	169.178,05	501,89	664,20	1.166,10	169.178,05	27.440,82	31.486,15	58.926,97
52	168.513,85	499,92	666,17	1.166,10	168.513,85	27.940,74	32.152,32	60.093,06
53	167.847,68	497,95	668,15	1.166,10	167.847,68	28.438,69	32.820,47	61.259,16
54	167.179,53	495,97	670,13	1.166,10	167.179,53	28.934,66	33.490,60	62.425,25
55	166.509,40	493,98	672,12	1.166,10	166.509,40	29.428,63	34.162,71	63.591,35
56	165.837,29	491,98	674,11	1.166,10	165.837,29	29.920,62	34.836,83	64.757,44
57	165.163,17	489,98	676,11	1.166,10	165.163,17	30.410,60	35.512,94	65.923,54
58	164.487,06	487,98	678,12	1.166,10	164.487,06	30.898,58	36.191,05	67.089,63
59	163.808,95	485,97	680,13	1.166,10	163.808,95	31.384,55	36.871,18	68.255,73
60	163.128,82	483,95	682,15	1.166,10	163.128,82	31.868,50	37.553,33	69.421,82
61	162.446,67	481,93	684,17	1.166,10	162.446,67	32.350,42	38.237,50	70.587,92
62	161.762,50	479,90	686,20	1.166,10	161.762,50	32.830,32	38.923,70	71.754,01
63	161.076,30	477,86	688,24	1.166,10	161.076,30	33.308,18	39.611,93	72.920,11
64	160.388,07	475,82	690,28	1.166,10	160.388,07	33.783,99	40.302,21	74.086,21
65	159.697,79	473,77	692,33	1.166,10	159.697,79	34.257,76	40.994,54	75.252,30
66	159.005,46	471,72	694,38	1.166,10	159.005,46	34.729,48	41.688,92	76.418,40
67	158.311,08	469,66	696,44	1.166,10	158.311,08	35.199,14	42.385,35	77.584,49
68	157.614,65	467,59	698,51	1.166,10	157.614,65	35.666,73	43.083,86	78.750,59
69	156.916,14	465,52	700,58	1.166,10	156.916,14	36.132,24	43.784,44	79.916,68
70	156.215,56	463,44	702,66	1.166,10	156.215,56	36.595,68	44.487,09	81.082,78
71	155.512,91	461,35	704,74	1.166,10	155.512,91	37.057,04	45.191,83	82.248,87
72	154.808,17	459,26	706,83	1.166,10	154.808,17	37.516,30	45.898,66	83.414,97
73	154.101,34	457,17	708,93	1.166,10	154.101,34	37.973,47	46.607,59	84.581,06
74	153.392,41	455,06	711,03	1.166,10	153.392,41	38.428,53	47.318,62	85.747,16
75	152.681,38	452,95	713,14	1.166,10	152.681,38	38.881,49	48.031,76	86.913,25
76	151.968,24	450,84	715,26	1.166,10	151.968,24	39.332,33	48.747,02	88.079,35
77	151.252,98	448,72	717,38	1.166,10	151.252,98	39.781,05	49.464,40	89.245,44
78	150.535,60	446,59	719,51	1.166,10	150.535,60	40.227,63	50.183,90	90.411,54
79	149.816,10	444,45	721,64	1.166,10	149.816,10	40.672,09	50.905,54	91.577,63
80	149.094,46	442,31	723,78	1.166,10	149.094,46	41.114,40	51.629,33	92.743,73
81	148.370,67	440,17	725,93	1.166,10	148.370,67	41.554,57	52.355,26	93.909,82
82	147.644,74	438,01	728,08	1.166,10	147.644,74	41.992,58	53.083,34	95.075,92
83	146.916,66	435,85	730,24	1.166,10	146.916,66	42.428,43	53.813,58	96.242,01
84	146.186,42	433,69	732,41	1.166,10	146.186,42	42.862,12	54.545,99	97.408,11
85	145.454,01	431,51	734,58	1.166,10	145.454,01	43.293,63	55.280,57	98.574,20
86	144.719,43	429,33	736,76	1.166,10	144.719,43	43.722,97	56.017,33	99.740,30
87	143.982,67	427,15	738,95	1.166,10	143.982,67	44.150,12	56.756,28	100.906,40
88	143.243,72	424,96	741,14	1.166,10	143.243,72	44.575,07	57.497,42	102.072,49
89	142.502,58	422,76	743,34	1.166,10	142.502,58	44.997,83	58.240,75	103.238,59
90	141.759,25	420,55	745,54	1.166,10	141.759,25	45.418,38	58.986,30	104.404,68
91	141.013,70	418,34	747,75	1.166,10	141.013,70	45.836,72	59.734,05	105.570,78
92	140.265,95	416,12	749,97	1.166,10	140.265,95	46.252,85	60.484,02	106.736,87
93	139.515,98	413,90	752,20	1.166,10	139.515,98	46.666,74	61.236,22	107.902,97
94	138.763,78	411,67	754,43	1.166,10	138.763,78	47.078,41	61.990,65	109.069,06
95	138.009,35	409,43	756,67	1.166,10	138.009,35	47.487,84	62.747,32	110.235,16
96	137.252,68	407,18	758,91	1.166,10	137.252,68	47.895,02	63.506,23	111.401,25
97	136.493,77	404,93	761,16	1.166,10	136.493,77	48.299,95	64.267,40	112.567,35
98	135.732,60	402,67	763,42	1.166,10	135.732,60	48.702,63	65.030,82	113.733,44
99	134.969,18	400,41	765,69	1.166,10	134.969,18	49.103,03	65.796,50	114.899,54
100	134.203,50	398,14	767,96	1.166,10	134.203,50	49.501,17	66.564,46	116.065,63
101	133.435,54	395,86	770,24	1.166,10	133.435,54	49.897,03	67.334,70	117.231,73
102	132.665,30	393,57	772,52	1.166,10	132.665,30	50.290,60	68.107,22	118.397,82
103	131.892,78	391,28	774,81	1.166,10	131.892,78	50.681,89	68.882,03	119.563,92
104	131.117,97	388,98	777,11	1.166,10	131.117,97	51.070,87	69.659,15	120.730,01
105	130.340,85	386,68	779,42	1.166,10	130.340,85	51.457,55	70.438,56	121.896,11
106	129.561,44	384,37	781,73	1.166,10	129.561,44	51.841,91	71.220,29	123.062,20
107	128.779,71	382,05	784,05	1.166,10	128.779,71	52.223,96	72.004,34	124.228,30
108	127.995,66	379,72	786,37	1.166,10	127.995,66	52.603,68	72.790,72	125.394,40
109	127.209,28	377,39	788,71	1.166,10	127.209,28	52.981,07	73.579,42	126.560,49
110	126.420,58	375,05	791,05	1.166,10	126.420,58	53.356,11	74.370,47	127.726,59
111	125.629,53	372,70	793,39	1.166,10	125.629,53	53.728,82	75.163,87	128.892,68
112	124.836,13	370,35	795,75	1.166,10	124.836,13	54.099,16	75.959,61	130.058,78
113	124.040,39	367,99	798,11	1.166,10	124.040,39	54.467,15	76.757,72	131.224,87
114	123.242,28	365,62	800,48	1.166,10	123.242,28	54.832,77	77.558,20	132.390,97
115	122.441,80	363,24	802,85	1.166,10	122.441,80	55.196,01	78.361,05	133.557,06
116	121.638,95	360,86	805,23	1.166,10	121.638,95	55.556,87	79.166,28	134.723,16
117	120.833,72	358,47	807,62	1.166,10	120.833,72	55.915,35	79.973,90	135.889,25
118	120.026,10	356,08	810,02	1.166,10	120.026,10	56.271,43	80.783,92	137.055,35
119	119.216,08	353,67	812,42	1.166,10	119.216,08	56.625,10	81.596,34	138.221,44
120	118.403,66	351,26	814,83	1.166,10	118.403,66	56.976,36	82.411,17	139.387,54
121	117.588,83	348,85	817,25	1.166,10	117.588,83	57.325,21	83.228,42	140.553,63
122	116.771,58	346,42	819,67	1.166,10	116.771,58	57.671,63	84.048,10	141.719,73
123	115.951,90	343,99	822,10	1.166,10	115.951,90	58.015,62	84.870,20	142.885,82
124	115.129,80	341,55	824,54	1.166,10	115.129,80	58.357,18	85.694,74	144.051,92
125	114.305,26	339,11	826,99	1.166,10	114.305,26	58.696,28	86.521,73	145.218,01
126	113.478,27	336,65	829,44	1.166,10	113.478,27	59.032,93	87.351,18	146.384,11
127	112.648,82	334,19	831,90	1.166,10	112.648,82	59.367,12	88.183,08	147.550,20
128	111.816,92	331,72	834,37	1.166,10	111.816,92	59.698,85	89.017,45	148.716,30
129	110.982,55	329,25	836,85	1.166,10	110.982,55	60.028,10	89.854,30	149.882,39
130	110.145,70	326,77	839,33	1.166,10	110.145,70	60.354,86	90.693,63	151.048,49
131	109.306,37	324,28	841,82	1.166,10	109.306,37	60.679,14	91.535,45	152.214,59
132	108.464,55	321,78	844,32	1.166,10	108.464,55	61.000,92	92.379,76	153.380,68
133	107.620,24	319,27	846,82	1.166,10	107.620,24	61.320,19	93.226,59	154.546,78
134	106.773,41	316,76	849,33	1.166,10	106.773,41	61.636,95	94.075,92	155.712,87
135	105.924,08	314,24	851,85	1.166,10	105.924,08	61.951,19	94.927,77	156.878,97
136	105.072,23	311,71	854,38	1.166,10	105.072,23	62.262,91	95.782,16	158.045,06
137	104.217,84	309,18	856,92	1.166,10	104.217,84	62.572,09	96.639,07	159.211,16
138	103.360,93	306,64	859,46	1.166,10	103.360,93	62.878,72	97.498,53	160.377,25
139	102.501,47	304,09	862,01	1.166,10	102.501,47	63.182,81	98.360,54	161.543,35
140	101.639,46	301,53	864,56	1.166,10	101.639,46	63.484,34	99.225,10	162.709,44
141	100.774,90	298,97	867,13	1.166,10	100.774,90	63.783,31	100.092,23	163.875,54
142	99.907,77	296,39	869,70	1.166,10	99.907,77	64.079,70	100.961,93	165.041,63
143	99.038,07	293,81	872,28	1.166,10	99.038,07	64.373,51	101.834,22	166.207,73
144	98.165,78	291,23	874,87	1.166,10	98.165,78	64.664,74	102.709,09	167.373,82
145	97.290,91	288,63	877,47	1.166,10	97.290,91	64.953,37	103.586,55	168.539,92
146	96.413,45	286,03	880,07	1.166,10	96.413,45	65.239,39	104.466,62	169.706,01
147	95.533,38	283,42	882,68	1.166,10	95.533,38	65.522,81	105.349,30	170.872,11
148	94.650,70	280,80	885,30	1.166,10	94.650,70	65.803,61	106.234,60	172.038,20
149	93.765,40	278,17	887,92	1.166,10	93.765,40	66.081,78	107.122,52	173.204,30
150	92.877,48	275,54	890,56	1.166,10	92.877,48	66.357,31	108.013,08	174.370,39
151	91.986,92	272,89	893,20	1.166,10	91.986,92	66.630,21	108.906,28	175.536,49
152	91.093,72	270,24	895,85	1.166,10	91.093,72	66.900,45	109.802,13	176.702,58
153	90.197,87	267,59	898,51	1.166,10	90.197,87	67.168,04	110.700,64	177.868,68
154	89.299,36	264,92	901,17	1.166,10	89.299,36	67.432,96	111.601,81	179.034,78
155	88.398,19	262,25	903,85	1.166,10	88.398,19	67.695,21	112.505,66	180.200,87
156	87.494,34	259,57	906,53	1.166,10	87.494,34	67.954,78	113.412,19	181.366,97
157	86.587,81	256,88	909,22	1.166,10	86.587,81	68.211,65	114.321,41	182.533,06
158	85.678,59	254,18	911,92	1.166,10	85.678,59	68.465,83	115.233,32	183.699,16
159	84.766,68	251,47	914,62	1.166,10	84.766,68	68.717,31	116.147,94	184.865,25
160	83.852,06	248,76	917,33	1.166,10	83.852,06	68.966,07	117.065,28	186.031,35
161	82.934,72	246,04	920,06	1.166,10	82.934,72	69.212,11	117.985,33	187.197,44
162	82.014,67	243,31	922,79	1.166,10	82.014,67	69.455,42	118.908,12	188.363,54
163	81.091,88	240,57	925,52	1.166,10	81.091,88	69.695,99	119.833,64	189.529,63
164	80.166,36	237,83	928,27	1.166,10	80.166,36	69.933,82	120.761,91	190.695,73
165	79.238,09	235,07	931,02	1.166,10	79.238,09	70.168,89	121.692,93	191.861,82
166	78.307,07	232,31	933,78	1.166,10	78.307,07	70.401,20	122.626,72	193.027,92
167	77.373,28	229,54	936,55	1.166,10	77.373,28	70.630,74	123.563,27	194.194,01
168	76.436,73	226,76	939,33	1.166,10	76.436,73	70.857,50	124.502,60	195.360,11
169	75.497,40	223,98	942,12	1.166,10	75.497,40	71.081,48	125.444,72	196.526,20
170	74.555,28	221,18	944,91	1.166,10	74.555,28	71.302,66	126.389,64	197.692,30
171	73.610,36	218,38	947,72	1.166,10	73.610,36	71.521,04	127.337,36	198.858,39
172	72.662,64	215,57	950,53	1.166,10	72.662,64	71.736,60	128.287,88	200.024,49
173	71.712,12	212,75	953,35	1.166,10	71.712,12	71.949,35	129.241,23	201.190,58
174	70.758,77	209,92	956,18	1.166,10	70.758,77	72.159,27	130.197,41	202.356,68
175	69.802,59	207,08	959,01	1.166,10	69.802,59	72.366,35	131.156,43	203.522,77
176	68.843,57	204,24	961,86	1.166,10	68.843,57	72.570,58	132.118,29	204.688,87
177	67.881,71	201,38	964,71	1.166,10	67.881,71	72.771,97	133.083,00	205.854,97
178	66.917,00	198,52	967,57	1.166,10	66.917,00	72.970,49	134.050,57	207.021,06
179	65.949,43	195,65	970,45	1.166,10	65.949,43	73.166,14	135.021,02	208.187,16
180	64.978,98	192,77	973,32	1.166,10	64.978,98	73.358,91	135.994,34	209.353,25
181	64.005,66	189,88	976,21	1.166,10	64.005,66	73.548,79	136.970,55	210.519,35
182	63.029,45	186,99	979,11	1.166,10	63.029,45	73.735,78	137.949,66	211.685,44
183	62.050,34	184,08	982,01	1.166,10	62.050,34	73.919,86	138.931,67	212.851,54
184	61.068,33	181,17	984,93	1.166,10	61.068,33	74.101,03	139.916,60	214.017,63
185	60.083,40	178,25	987,85	1.166,10	60.083,40	74.279,28	140.904,45	215.183,73
186	59.095,55	175,32	990,78	1.166,10	59.095,55	74.454,60	141.895,23	216.349,82
187	58.104,77	172,38	993,72	1.166,10	58.104,77	74.626,97	142.888,94	217.515,92
188	57.111,06	169,43	996,67	1.166,10	57.111,06	74.796,40	143.885,61	218.682,01
189	56.114,39	166,47	999,62	1.166,10	56.114,39	74.962,88	144.885,23	219.848,11
190	55.114,77	163,51	1.002,59	1.166,10	55.114,77	75.126,38	145.887,82	221.014,20
191	54.112,18	160,53	1.005,56	1.166,10	54.112,18	75.286,92	146.893,38	222.180,30
192	53.106,62	157,55	1.008,55	1.166,10	53.106,62	75.444,46	147.901,93	223.346,39
193	52.098,07	154,56	1.011,54	1.166,10	52.098,07	75.599,02	148.913,47	224.512,49
194	51.086,53	151,56	1.014,54	1.166,10	51.086,53	75.750,58	149.928,00	225.678,58
195	50.072,00	148,55	1.017,55	1.166,10	50.072,00	75.899,13	150.945,55	226.844,68
196	49.054,45	145,53	1.020,57	1.166,10	49.054,45	76.044,65	151.966,12	228.010,77
197	48.033,88	142,50	1.023,59	1.166,10	48.033,88	76.187,15	152.989,71	229.176,87
198	47.010,29	139,46	1.026,63	1.166,10	47.010,29	76.326,62	154.016,35	230.342,97
199	45.983,65	136,42	1.029,68	1.166,10	45.983,65	76.463,04	155.046,02	231.509,06
200	44.953,98	133,36	1.032,73	1.166,10	44.953,98	76.596,40	156.078,76	232.675,16
201	43.921,24	130,30	1.035,80	1.166,10	43.921,24	76.726,70	157.114,55	233.841,25
202	42.885,45	127,23	1.038,87	1.166,10	42.885,45	76.853,93	158.153,42	235.007,35
203	41.846,58	124,14	1.041,95	1.166,10	41.846,58	76.978,07	159.195,37	236.173,44
204	40.804,63	121,05	1.045,04	1.166,10	40.804,63	77.099,13	160.240,41	237.339,54
205	39.759,59	117,95	1.048,14	1.166,10	39.759,59	77.217,08	161.288,55	238.505,63
206	38.711,45	114,84	1.051,25	1.166,10	38.711,45	77.331,92	162.339,80	239.671,73
207	37.660,20	111,73	1.054,37	1.166,10	37.660,20	77.443,65	163.394,17	240.837,82
208	36.605,83	108,60	1.057,50	1.166,10	36.605,83	77.552,25	164.451,67	242.003,92
209	35.548,33	105,46	1.060,64	1.166,10	35.548,33	77.657,71	165.512,31	243.170,01
210	34.487,69	102,31	1.063,78	1.166,10	34.487,69	77.760,02	166.576,09	244.336,11
211	33.423,91	99,16	1.066,94	1.166,10	33.423,91	77.859,18	167.643,03	245.502,20
212	32.356,97	95,99	1.070,10	1.166,10	32.356,97	77.955,17	168.713,13	246.668,30
213	31.286,87	92,82	1.073,28	1.166,10	31.286,87	78.047,99	169.786,41	247.834,39
214	30.213,59	89,63	1.076,46	1.166,10	30.213,59	78.137,62	170.862,87	249.000,49
215	29.137,13	86,44	1.079,66	1.166,10	29.137,13	78.224,06	171.942,52	250.166,58
216	28.057,48	83,24	1.082,86	1.166,10	28.057,48	78.307,30	173.025,38	251.332,68
217	26.974,62	80,02	1.086,07	1.166,10	26.974,62	78.387,32	174.111,45	252.498,77
218	25.888,55	76,80	1.089,29	1.166,10	25.888,55	78.464,13	175.200,74	253.664,87
219	24.799,26	73,57	1.092,52	1.166,10	24.799,26	78.537,70	176.293,27	254.830,96
220	23.706,73	70,33	1.095,77	1.166,10	23.706,73	78.608,03	177.389,03	255.997,06
221	22.610,97	67,08	1.099,02	1.166,10	22.610,97	78.675,11	178.488,05	257.163,16
222	21.511,95	63,82	1.102,28	1.166,10	21.511,95	78.738,92	179.590,33	258.329,25
223	20.409,67	60,55	1.105,55	1.166,10	20.409,67	78.799,47	180.695,87	259.495,35
224	19.304,13	57,27	1.108,83	1.166,10	19.304,13	78.856,74	181.804,70	260.661,44
225	18.195,30	53,98	1.112,12	1.166,10	18.195,30	78.910,72	182.916,81	261.827,54
226	17.083,19	50,68	1.115,42	1.166,10	17.083,19	78.961,40	184.032,23	262.993,63
227	15.967,77	47,37	1.118,72	1.166,10	15.967,77	79.008,77	185.150,95	264.159,73
228	14.849,05	44,05	1.122,04	1.166,10	14.849,05	79.052,82	186.273,00	265.325,82
229	13.727,00	40,72	1.125,37	1.166,10	13.727,00	79.093,55	187.398,37	266.491,92
230	12.601,63	37,38	1.128,71	1.166,10	12.601,63	79.130,93	188.527,08	267.658,01
231	11.472,92	34,04	1.132,06	1.166,10	11.472,92	79.164,97	189.659,14	268.824,11
232	10.340,86	30,68	1.135,42	1.166,10	10.340,86	79.195,65	190.794,56	269.990,20
233	9.205,44	27,31	1.138,79	1.166,10	9.205,44	79.222,96	191.933,34	271.156,30
234	8.066,66	23,93	1.142,16	1.166,10	8.066,66	79.246,89	193.075,51	272.322,39
235	6.924,49	20,54	1.145,55	1.166,10	6.924,49	79.267,43	194.221,06	273.488,49
236	5.778,94	17,14	1.148,95	1.166,10	5.778,94	79.284,57	195.370,01	274.654,58
237	4.629,99	13,74	1.152,36	1.166,10	4.629,99	79.298,31	196.522,37	275.820,68
238	3.477,63	10,32	1.155,78	1.166,10	3.477,63	79.308,63	197.678,15	276.986,77
239	2.321,85	6,89	1.159,21	1.166,10	2.321,85	79.315,52	198.837,35	278.152,87
240	1.162,65	3,45	1.162,65	1.166,10	1.162,65	79.318,96	200.000,00	279.318,96

ING Baufinanzierung

3.73/5,00

81.784,10€
Zinsanteil

1.176,43€
Monatsrate

3,66%
Sollzins p.a.

3,74%
Effektivzins p.a.

2/3 aller Kunden erhalten: Nettodarlehensbetrag 300.000,00 €;Kreditrate: 1.797,50 €;Gesamtbetrag: 323.550,00 €;Anzahl Kreditraten: 180;Laufzeit: 251 Monate;Effektiver Jahreszins: 4,30 %;Gebundener Sollzins: 4,19 %;

Monat	Kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	200.000,00	610,00	566,43	1.176,43	199.433,57	610,00	566,43	1.176,43
2	199.433,57	608,27	568,16	1.176,43	199.433,57	659,11	1.134,59	1.793,69
3	198.865,41	606,54	569,89	1.176,43	198.865,41	1.265,65	1.704,48	2.970,12
4	198.295,52	604,80	571,63	1.176,43	198.295,52	1.870,45	2.276,11	4.146,55
5	197.723,89	603,06	573,37	1.176,43	197.723,89	2.473,50	2.849,48	5.322,98
6	197.150,52	601,31	575,12	1.176,43	197.150,52	3.074,81	3.424,60	6.499,41
7	196.575,40	599,55	576,88	1.176,43	196.575,40	3.674,37	4.001,48	7.675,85
8	195.998,52	597,80	578,63	1.176,43	195.998,52	4.272,16	4.580,11	8.852,28
9	195.419,89	596,03	580,40	1.176,43	195.419,89	4.868,19	5.160,51	10.028,71
10	194.839,49	594,26	582,17	1.176,43	194.839,49	5.462,46	5.742,68	11.205,14
11	194.257,32	592,48	583,95	1.176,43	194.257,32	6.054,94	6.326,63	12.381,57
12	193.673,37	590,70	585,73	1.176,43	193.673,37	6.645,64	6.912,35	13.558,00
13	193.087,65	588,92	587,51	1.176,43	193.087,65	7.234,56	7.499,87	14.734,43
14	192.500,13	587,13	589,30	1.176,43	192.500,13	7.821,69	8.089,17	15.910,86
15	191.910,83	585,33	591,10	1.176,43	191.910,83	8.407,01	8.680,27	17.087,29
16	191.319,73	583,53	592,91	1.176,43	191.319,73	8.990,54	9.273,18	18.263,72
17	190.726,82	581,72	594,71	1.176,43	190.726,82	9.572,26	9.867,89	19.440,15
18	190.132,11	579,90	596,53	1.176,43	190.132,11	10.152,16	10.464,42	20.616,58
19	189.535,58	578,08	598,35	1.176,43	189.535,58	10.730,24	11.062,77	21.793,01
20	188.937,23	576,26	600,17	1.176,43	188.937,23	11.306,50	11.662,94	22.969,44
21	188.337,06	574,43	602,00	1.176,43	188.337,06	11.880,93	12.264,94	24.145,87
22	187.735,06	572,59	603,84	1.176,43	187.735,06	12.453,52	12.868,78	25.322,30
23	187.131,22	570,75	605,68	1.176,43	187.131,22	13.024,27	13.474,46	26.498,73
24	186.525,54	568,90	607,53	1.176,43	186.525,54	13.593,17	14.081,98	27.675,16
25	185.918,02	567,05	609,38	1.176,43	185.918,02	14.160,22	14.691,37	28.851,59
26	185.308,63	565,19	611,24	1.176,43	185.308,63	14.725,42	15.302,60	30.028,02
27	184.697,40	563,33	613,10	1.176,43	184.697,40	15.288,74	15.915,71	31.204,45
28	184.084,29	561,46	614,97	1.176,43	184.084,29	15.850,20	16.530,68	32.380,88
29	183.469,32	559,58	616,85	1.176,43	183.469,32	16.409,78	17.147,53	33.557,31
30	182.852,47	557,70	618,73	1.176,43	182.852,47	16.967,48	17.766,26	34.733,74
31	182.233,74	555,81	620,62	1.176,43	182.233,74	17.523,29	18.386,88	35.910,17
32	181.613,12	553,92	622,51	1.176,43	181.613,12	18.077,21	19.009,39	37.086,60
33	180.990,61	552,02	624,41	1.176,43	180.990,61	18.629,24	19.633,80	38.263,03
34	180.366,20	550,12	626,31	1.176,43	180.366,20	19.179,35	20.260,11	39.439,46
35	179.739,89	548,21	628,22	1.176,43	179.739,89	19.727,56	20.888,33	40.615,89
36	179.111,67	546,29	630,14	1.176,43	179.111,67	20.273,85	21.518,47	41.792,32
37	178.481,53	544,37	632,06	1.176,43	178.481,53	20.818,22	22.150,53	42.968,75
38	177.849,47	542,44	633,99	1.176,43	177.849,47	21.360,66	22.784,52	44.145,18
39	177.215,48	540,51	635,92	1.176,43	177.215,48	21.901,17	23.420,45	45.321,61
40	176.579,55	538,57	637,86	1.176,43	176.579,55	22.439,73	24.058,31	46.498,04
41	175.941,69	536,62	639,81	1.176,43	175.941,69	22.976,36	24.698,12	47.674,47
42	175.301,88	534,67	641,76	1.176,43	175.301,88	23.511,03	25.339,88	48.850,90
43	174.660,12	532,71	643,72	1.176,43	174.660,12	24.043,74	25.983,59	50.027,33
44	174.016,41	530,75	645,68	1.176,43	174.016,41	24.574,49	26.629,27	51.203,76
45	173.370,73	528,78	647,65	1.176,43	173.370,73	25.103,27	27.276,92	52.380,19
46	172.723,08	526,81	649,62	1.176,43	172.723,08	25.630,08	27.926,55	53.556,63
47	172.073,45	524,82	651,61	1.176,43	172.073,45	26.154,90	28.578,15	54.733,06
48	171.421,85	522,84	653,59	1.176,43	171.421,85	26.677,74	29.231,75	55.909,49
49	170.768,25	520,84	655,59	1.176,43	170.768,25	27.198,58	29.887,34	57.085,92
50	170.112,66	518,84	657,59	1.176,43	170.112,66	27.717,42	30.544,92	58.262,35
51	169.455,08	516,84	659,59	1.176,43	169.455,08	28.234,26	31.204,51	59.438,78
52	168.795,49	514,83	661,60	1.176,43	168.795,49	28.749,09	31.866,12	60.615,21
53	168.133,88	512,81	663,62	1.176,43	168.133,88	29.261,90	32.529,74	61.791,64
54	167.470,26	510,78	665,65	1.176,43	167.470,26	29.772,68	33.195,39	62.968,07
55	166.804,61	508,75	667,68	1.176,43	166.804,61	30.281,44	33.863,06	64.144,50
56	166.136,94	506,72	669,71	1.176,43	166.136,94	30.788,15	34.532,78	65.320,93
57	165.467,22	504,68	671,76	1.176,43	165.467,22	31.292,83	35.204,53	66.497,36
58	164.795,47	502,63	673,80	1.176,43	164.795,47	31.795,45	35.878,33	67.673,79
59	164.121,67	500,57	675,86	1.176,43	164.121,67	32.296,03	36.554,19	68.850,22
60	163.445,81	498,51	677,92	1.176,43	163.445,81	32.794,53	37.232,11	70.026,65
61	162.767,89	496,44	679,99	1.176,43	162.767,89	33.290,98	37.912,10	71.203,08
62	162.087,90	494,37	682,06	1.176,43	162.087,90	33.785,34	38.594,16	72.379,51
63	161.405,84	492,29	684,14	1.176,43	161.405,84	34.277,63	39.278,31	73.555,94
64	160.721,69	490,20	686,23	1.176,43	160.721,69	34.767,83	39.964,54	74.732,37
65	160.035,46	488,11	688,32	1.176,43	160.035,46	35.255,94	40.652,86	75.908,80
66	159.347,14	486,01	690,42	1.176,43	159.347,14	35.741,95	41.343,28	77.085,23
67	158.656,72	483,90	692,53	1.176,43	158.656,72	36.225,85	42.035,81	78.261,66
68	157.964,19	481,79	694,64	1.176,43	157.964,19	36.707,64	42.730,45	79.438,09
69	157.269,55	479,67	696,76	1.176,43	157.269,55	37.187,32	43.427,20	80.614,52
70	156.572,80	477,55	698,88	1.176,43	156.572,80	37.664,86	44.126,09	81.790,95
71	155.873,91	475,42	701,01	1.176,43	155.873,91	38.140,28	44.827,10	82.967,38
72	155.172,90	473,28	703,15	1.176,43	155.172,90	38.613,56	45.530,26	84.143,81
73	154.469,74	471,13	705,30	1.176,43	154.469,74	39.084,69	46.235,55	85.320,24
74	153.764,45	468,98	707,45	1.176,43	153.764,45	39.553,67	46.943,00	86.496,67
75	153.057,00	466,82	709,61	1.176,43	153.057,00	40.020,49	47.652,61	87.673,10
76	152.347,39	464,66	711,77	1.176,43	152.347,39	40.485,15	48.364,38	88.849,53
77	151.635,62	462,49	713,94	1.176,43	151.635,62	40.947,64	49.078,32	90.025,96
78	150.921,68	460,31	716,12	1.176,43	150.921,68	41.407,95	49.794,44	91.202,39
79	150.205,56	458,13	718,30	1.176,43	150.205,56	41.866,08	50.512,74	92.378,82
80	149.487,26	455,94	720,49	1.176,43	149.487,26	42.322,02	51.233,24	93.555,25
81	148.766,76	453,74	722,69	1.176,43	148.766,76	42.775,76	51.955,93	94.731,68
82	148.044,07	451,53	724,90	1.176,43	148.044,07	43.227,29	52.680,82	95.908,11
83	147.319,18	449,32	727,11	1.176,43	147.319,18	43.676,61	53.407,93	97.084,54
84	146.592,07	447,11	729,32	1.176,43	146.592,07	44.123,72	54.137,26	98.260,98
85	145.862,74	444,88	731,55	1.176,43	145.862,74	44.568,60	54.868,80	99.437,41
86	145.131,20	442,65	733,78	1.176,43	145.131,20	45.011,25	55.602,58	100.613,84
87	144.397,42	440,41	736,02	1.176,43	144.397,42	45.451,66	56.338,60	101.790,27
88	143.661,40	438,17	738,26	1.176,43	143.661,40	45.889,83	57.076,87	102.966,70
89	142.923,13	435,92	740,51	1.176,43	142.923,13	46.325,75	57.817,38	104.143,13
90	142.182,62	433,66	742,77	1.176,43	142.182,62	46.759,40	58.560,15	105.319,56
91	141.439,85	431,39	745,04	1.176,43	141.439,85	47.190,79	59.305,19	106.495,99
92	140.694,81	429,12	747,31	1.176,43	140.694,81	47.619,91	60.052,50	107.672,42
93	139.947,50	426,84	749,59	1.176,43	139.947,50	48.046,75	60.802,09	108.848,85
94	139.197,91	424,55	751,88	1.176,43	139.197,91	48.471,31	61.553,97	110.025,28
95	138.446,03	422,26	754,17	1.176,43	138.446,03	48.893,57	62.308,14	111.201,71
96	137.691,86	419,96	756,47	1.176,43	137.691,86	49.313,53	63.064,61	112.378,14
97	136.935,39	417,65	758,78	1.176,43	136.935,39	49.731,18	63.823,39	113.554,57
98	136.176,61	415,34	761,09	1.176,43	136.176,61	50.146,52	64.584,48	114.731,00
99	135.415,52	413,02	763,41	1.176,43	135.415,52	50.559,54	65.347,89	115.907,43
100	134.652,11	410,69	765,74	1.176,43	134.652,11	50.970,23	66.113,63	117.083,86
101	133.886,37	408,35	768,08	1.176,43	133.886,37	51.378,58	66.881,71	118.260,29
102	133.118,29	406,01	770,42	1.176,43	133.118,29	51.784,59	67.652,13	119.436,72
103	132.347,87	403,66	772,77	1.176,43	132.347,87	52.188,25	68.424,90	120.613,15
104	131.575,10	401,30	775,13	1.176,43	131.575,10	52.589,55	69.200,03	121.789,58
105	130.799,97	398,94	777,49	1.176,43	130.799,97	52.988,49	69.977,52	122.966,01
106	130.022,48	396,57	779,86	1.176,43	130.022,48	53.385,06	70.757,38	124.142,44
107	129.242,62	394,19	782,24	1.176,43	129.242,62	53.779,25	71.539,62	125.318,87
108	128.460,38	391,80	784,63	1.176,43	128.460,38	54.171,06	72.324,24	126.495,30
109	127.675,76	389,41	787,02	1.176,43	127.675,76	54.560,47	73.111,26	127.671,73
110	126.888,74	387,01	789,42	1.176,43	126.888,74	54.947,48	73.900,68	128.848,16
111	126.099,32	384,60	791,83	1.176,43	126.099,32	55.332,08	74.692,51	130.024,59
112	125.307,49	382,19	794,24	1.176,43	125.307,49	55.714,27	75.486,75	131.201,02
113	124.513,25	379,77	796,66	1.176,43	124.513,25	56.094,04	76.283,42	132.377,45
114	123.716,58	377,34	799,09	1.176,43	123.716,58	56.471,37	77.082,51	133.553,88
115	122.917,49	374,90	801,53	1.176,43	122.917,49	56.846,27	77.884,04	134.730,31
116	122.115,96	372,45	803,98	1.176,43	122.115,96	57.218,72	78.688,02	135.906,74
117	121.311,98	370,00	806,43	1.176,43	121.311,98	57.588,72	79.494,45	137.083,17
118	120.505,55	367,54	808,89	1.176,43	120.505,55	57.956,27	80.303,34	138.259,60
119	119.696,66	365,07	811,36	1.176,43	119.696,66	58.321,34	81.114,69	139.436,03
120	118.885,31	362,60	813,83	1.176,43	118.885,31	58.683,94	81.928,52	140.612,46
121	118.071,48	360,12	816,31	1.176,43	118.071,48	59.044,06	82.744,84	141.788,89
122	117.255,16	357,63	818,80	1.176,43	117.255,16	59.401,69	83.563,64	142.965,32
123	116.436,36	355,13	821,30	1.176,43	116.436,36	59.756,82	84.384,94	144.141,76
124	115.615,06	352,63	823,80	1.176,43	115.615,06	60.109,44	85.208,74	145.318,19
125	114.791,26	350,11	826,32	1.176,43	114.791,26	60.459,56	86.035,06	146.494,62
126	113.964,94	347,59	828,84	1.176,43	113.964,94	60.807,15	86.863,90	147.671,05
127	113.136,10	345,07	831,37	1.176,43	113.136,10	61.152,22	87.695,26	148.847,48
128	112.304,74	342,53	833,90	1.176,43	112.304,74	61.494,75	88.529,16	150.023,91
129	111.470,84	339,99	836,44	1.176,43	111.470,84	61.834,73	89.365,61	151.200,34
130	110.634,39	337,43	839,00	1.176,43	110.634,39	62.172,17	90.204,60	152.376,77
131	109.795,40	334,88	841,55	1.176,43	109.795,40	62.507,04	91.046,15	153.553,20
132	108.953,85	332,31	844,12	1.176,43	108.953,85	62.839,35	91.890,28	154.729,63
133	108.109,72	329,73	846,70	1.176,43	108.109,72	63.169,09	92.736,97	155.906,06
134	107.263,03	327,15	849,28	1.176,43	107.263,03	63.496,24	93.586,25	157.082,49
135	106.413,75	324,56	851,87	1.176,43	106.413,75	63.820,80	94.438,12	158.258,92
136	105.561,88	321,96	854,47	1.176,43	105.561,88	64.142,76	95.292,58	159.435,35
137	104.707,42	319,36	857,07	1.176,43	104.707,42	64.462,12	96.149,66	160.611,78
138	103.850,34	316,74	859,69	1.176,43	103.850,34	64.778,87	97.009,34	161.788,21
139	102.990,66	314,12	862,31	1.176,43	102.990,66	65.092,99	97.871,65	162.964,64
140	102.128,35	311,49	864,94	1.176,43	102.128,35	65.404,48	98.736,59	164.141,07
141	101.263,41	308,85	867,58	1.176,43	101.263,41	65.713,33	99.604,17	165.317,50
142	100.395,83	306,21	870,22	1.176,43	100.395,83	66.019,54	100.474,39	166.493,93
143	99.525,61	303,55	872,88	1.176,43	99.525,61	66.323,09	101.347,27	167.670,36
144	98.652,73	300,89	875,54	1.176,43	98.652,73	66.623,98	102.222,81	168.846,79
145	97.777,19	298,22	878,21	1.176,43	97.777,19	66.922,20	103.101,02	170.023,22
146	96.898,98	295,54	880,89	1.176,43	96.898,98	67.217,75	103.981,91	171.199,65
147	96.018,09	292,86	883,58	1.176,43	96.018,09	67.510,60	104.865,48	172.376,08
148	95.134,52	290,16	886,27	1.176,43	95.134,52	67.800,76	105.751,75	173.552,51
149	94.248,25	287,46	888,97	1.176,43	94.248,25	68.088,22	106.640,72	174.728,94
150	93.359,28	284,75	891,68	1.176,43	93.359,28	68.372,96	107.532,41	175.905,37
151	92.467,59	282,03	894,40	1.176,43	92.467,59	68.654,99	108.426,81	177.081,80
152	91.573,19	279,30	897,13	1.176,43	91.573,19	68.934,29	109.323,94	178.258,23
153	90.676,06	276,56	899,87	1.176,43	90.676,06	69.210,85	110.223,81	179.434,66
154	89.776,19	273,82	902,61	1.176,43	89.776,19	69.484,67	111.126,43	180.611,09
155	88.873,57	271,06	905,37	1.176,43	88.873,57	69.755,73	112.031,79	181.787,52
156	87.968,21	268,30	908,13	1.176,43	87.968,21	70.024,03	112.939,92	182.963,95
157	87.060,08	265,53	910,90	1.176,43	87.060,08	70.289,57	113.850,82	184.140,38
158	86.149,18	262,76	913,68	1.176,43	86.149,18	70.552,32	114.764,49	185.316,81
159	85.235,51	259,97	916,46	1.176,43	85.235,51	70.812,29	115.680,95	186.493,24
160	84.319,05	257,17	919,26	1.176,43	84.319,05	71.069,46	116.600,21	187.669,67
161	83.399,79	254,37	922,06	1.176,43	83.399,79	71.323,83	117.522,27	188.846,10
162	82.477,73	251,56	924,87	1.176,43	82.477,73	71.575,39	118.447,14	190.022,54
163	81.552,86	248,74	927,69	1.176,43	81.552,86	71.824,13	119.374,84	191.198,97
164	80.625,16	245,91	930,52	1.176,43	80.625,16	72.070,03	120.305,36	192.375,40
165	79.694,64	243,07	933,36	1.176,43	79.694,64	72.313,10	121.238,72	193.551,83
166	78.761,28	240,22	936,21	1.176,43	78.761,28	72.553,32	122.174,93	194.728,26
167	77.825,07	237,37	939,06	1.176,43	77.825,07	72.790,69	123.114,00	195.904,69
168	76.886,00	234,50	941,93	1.176,43	76.886,00	73.025,19	124.055,92	197.081,12
169	75.944,08	231,63	944,80	1.176,43	75.944,08	73.256,82	125.000,72	198.257,55
170	74.999,28	228,75	947,68	1.176,43	74.999,28	73.485,57	125.948,41	199.433,98
171	74.051,59	225,86	950,57	1.176,43	74.051,59	73.711,43	126.898,98	200.610,41
172	73.101,02	222,96	953,47	1.176,43	73.101,02	73.934,39	127.852,45	201.786,84
173	72.147,55	220,05	956,38	1.176,43	72.147,55	74.154,44	128.808,83	202.963,27
174	71.191,17	217,13	959,30	1.176,43	71.191,17	74.371,57	129.768,13	204.139,70
175	70.231,87	214,21	962,22	1.176,43	70.231,87	74.585,78	130.730,35	205.316,13
176	69.269,65	211,27	965,16	1.176,43	69.269,65	74.797,05	131.695,51	206.492,56
177	68.304,49	208,33	968,10	1.176,43	68.304,49	75.005,38	132.663,61	207.668,99
178	67.336,39	205,38	971,05	1.176,43	67.336,39	75.210,75	133.634,67	208.845,42
179	66.365,33	202,41	974,02	1.176,43	66.365,33	75.413,17	134.608,68	210.021,85
180	65.391,32	199,44	976,99	1.176,43	65.391,32	75.612,61	135.585,67	211.198,28
181	64.414,33	196,46	979,97	1.176,43	64.414,33	75.809,07	136.565,64	212.374,71
182	63.434,36	193,47	982,96	1.176,43	63.434,36	76.002,55	137.548,59	213.551,14
183	62.451,41	190,48	985,95	1.176,43	62.451,41	76.193,03	138.534,54	214.727,57
184	61.465,46	187,47	988,96	1.176,43	61.465,46	76.380,50	139.523,50	215.904,00
185	60.476,50	184,45	991,98	1.176,43	60.476,50	76.564,95	140.515,48	217.080,43
186	59.484,52	181,43	995,00	1.176,43	59.484,52	76.746,38	141.510,48	218.256,86
187	58.489,52	178,39	998,04	1.176,43	58.489,52	76.924,77	142.508,52	219.433,29
188	57.491,48	175,35	1.001,08	1.176,43	57.491,48	77.100,12	143.509,60	220.609,72
189	56.490,40	172,30	1.004,13	1.176,43	56.490,40	77.272,41	144.513,74	221.786,15
190	55.486,26	169,23	1.007,20	1.176,43	55.486,26	77.441,65	145.520,93	222.962,58
191	54.479,07	166,16	1.010,27	1.176,43	54.479,07	77.607,81	146.531,20	224.139,01
192	53.468,80	163,08	1.013,35	1.176,43	53.468,80	77.770,89	147.544,55	225.315,44
193	52.455,45	159,99	1.016,44	1.176,43	52.455,45	77.930,88	148.561,00	226.491,87
194	51.439,00	156,89	1.019,54	1.176,43	51.439,00	78.087,77	149.580,54	227.668,30
195	50.419,46	153,78	1.022,65	1.176,43	50.419,46	78.241,55	150.603,19	228.844,73
196	49.396,81	150,66	1.025,77	1.176,43	49.396,81	78.392,21	151.628,96	230.021,16
197	48.371,04	147,53	1.028,90	1.176,43	48.371,04	78.539,74	152.657,86	231.197,59
198	47.342,14	144,39	1.032,04	1.176,43	47.342,14	78.684,13	153.689,89	232.374,02
199	46.310,11	141,25	1.035,18	1.176,43	46.310,11	78.825,38	154.725,08	233.550,45
200	45.274,92	138,09	1.038,34	1.176,43	45.274,92	78.963,47	155.763,42	234.726,88
201	44.236,58	134,92	1.041,51	1.176,43	44.236,58	79.098,39	156.804,93	235.903,32
202	43.195,07	131,74	1.044,69	1.176,43	43.195,07	79.230,13	157.849,61	237.079,75
203	42.150,39	128,56	1.047,87	1.176,43	42.150,39	79.358,69	158.897,48	238.256,18
204	41.102,52	125,36	1.051,07	1.176,43	41.102,52	79.484,05	159.948,55	239.432,61
205	40.051,45	122,16	1.054,27	1.176,43	40.051,45	79.606,21	161.002,83	240.609,04
206	38.997,17	118,94	1.057,49	1.176,43	38.997,17	79.725,15	162.060,31	241.785,47
207	37.939,69	115,72	1.060,71	1.176,43	37.939,69	79.840,87	163.121,03	242.961,90
208	36.878,97	112,48	1.063,95	1.176,43	36.878,97	79.953,35	164.184,98	244.138,33
209	35.815,02	109,24	1.067,19	1.176,43	35.815,02	80.062,59	165.252,17	245.314,76
210	34.747,83	105,98	1.070,45	1.176,43	34.747,83	80.168,57	166.322,62	246.491,19
211	33.677,38	102,72	1.073,71	1.176,43	33.677,38	80.271,28	167.396,34	247.667,62
212	32.603,66	99,44	1.076,99	1.176,43	32.603,66	80.370,72	168.473,32	248.844,05
213	31.526,68	96,16	1.080,27	1.176,43	31.526,68	80.466,88	169.553,60	250.020,48
214	30.446,40	92,86	1.083,57	1.176,43	30.446,40	80.559,74	170.637,17	251.196,91
215	29.362,83	89,56	1.086,87	1.176,43	29.362,83	80.649,30	171.724,04	252.373,34
216	28.275,96	86,24	1.090,19	1.176,43	28.275,96	80.735,54	172.814,23	253.549,77
217	27.185,77	82,92	1.093,51	1.176,43	27.185,77	80.818,46	173.907,74	254.726,20
218	26.092,26	79,58	1.096,85	1.176,43	26.092,26	80.898,04	175.004,59	255.902,63
219	24.995,41	76,24	1.100,19	1.176,43	24.995,41	80.974,27	176.104,79	257.079,06
220	23.895,21	72,88	1.103,55	1.176,43	23.895,21	81.047,15	177.208,34	258.255,49
221	22.791,66	69,51	1.106,92	1.176,43	22.791,66	81.116,67	178.315,25	259.431,92
222	21.684,75	66,14	1.110,29	1.176,43	21.684,75	81.182,81	179.425,54	260.608,35
223	20.574,46	62,75	1.113,68	1.176,43	20.574,46	81.245,56	180.539,22	261.784,78
224	19.460,78	59,36	1.117,07	1.176,43	19.460,78	81.304,91	181.656,30	262.961,21
225	18.343,70	55,95	1.120,48	1.176,43	18.343,70	81.360,86	182.776,78	264.137,64
226	17.223,22	52,53	1.123,90	1.176,43	17.223,22	81.413,39	183.900,68	265.314,07
227	16.099,32	49,10	1.127,33	1.176,43	16.099,32	81.462,50	185.028,01	266.490,50
228	14.971,99	45,66	1.130,77	1.176,43	14.971,99	81.508,16	186.158,77	267.666,93
229	13.841,23	42,22	1.134,21	1.176,43	13.841,23	81.550,38	187.292,99	268.843,36
230	12.707,01	38,76	1.137,67	1.176,43	12.707,01	81.589,13	188.430,66	270.019,79
231	11.569,34	35,29	1.141,14	1.176,43	11.569,34	81.624,42	189.571,80	271.196,22
232	10.428,20	31,81	1.144,62	1.176,43	10.428,20	81.656,23	190.716,43	272.372,65
233	9.283,57	28,31	1.148,12	1.176,43	9.283,57	81.684,54	191.864,54	273.549,08
234	8.135,46	24,81	1.151,62	1.176,43	8.135,46	81.709,35	193.016,16	274.725,51
235	6.983,84	21,30	1.155,13	1.176,43	6.983,84	81.730,65	194.171,29	275.901,94
236	5.828,71	17,78	1.158,65	1.176,43	5.828,71	81.748,43	195.329,94	277.078,37
237	4.670,06	14,24	1.162,19	1.176,43	4.670,06	81.762,68	196.492,13	278.254,80
238	3.507,87	10,70	1.165,73	1.176,43	3.507,87	81.773,37	197.657,86	279.431,23
239	2.342,14	7,14	1.169,29	1.176,43	2.342,14	81.780,52	198.827,15	280.607,66
240	1.172,85	3,58	1.172,85	1.176,43	1.172,85	81.784,10	200.000,00	281.784,10

HypoVereinsbank Immobilienfinanzierung

3.48/5,00

86.502,48€
Zinsanteil

1.196,21€
Monatsrate

3,85%
Sollzins p.a.

3,92%
Effektivzins p.a.

2/3 aller Kunden erhalten: Nettodarlehensbetrag 300.000,00 €;Kreditrate: 428,33 €;Gesamtbetrag: 51.400,00 €;Anzahl Kreditraten: 240;Laufzeit: 120 Monate;Effektiver Jahreszins: 3,79 %;Gebundener Sollzins: 3,77 %;

Monat	Kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	200.000,00	641,67	554,54	1.196,21	199.445,46	641,67	554,54	1.196,21
2	199.445,46	639,89	556,32	1.196,21	199.445,46	693,36	1.110,87	1.804,23
3	198.889,13	638,10	558,11	1.196,21	198.889,13	1.331,46	1.668,98	3.000,44
4	198.331,02	636,31	559,90	1.196,21	198.331,02	1.967,77	2.228,88	4.196,65
5	197.771,12	634,52	561,70	1.196,21	197.771,12	2.602,29	2.790,57	5.392,86
6	197.209,43	632,71	563,50	1.196,21	197.209,43	3.235,00	3.354,07	6.589,07
7	196.645,93	630,91	565,31	1.196,21	196.645,93	3.865,91	3.919,37	7.785,28
8	196.080,63	629,09	567,12	1.196,21	196.080,63	4.495,00	4.486,49	8.981,49
9	195.513,51	627,27	568,94	1.196,21	195.513,51	5.122,27	5.055,43	10.177,71
10	194.944,57	625,45	570,76	1.196,21	194.944,57	5.747,72	5.626,20	11.373,92
11	194.373,80	623,62	572,60	1.196,21	194.373,80	6.371,34	6.198,79	12.570,13
12	193.801,21	621,78	574,43	1.196,21	193.801,21	6.993,12	6.773,22	13.766,34
13	193.226,78	619,94	576,28	1.196,21	193.226,78	7.613,05	7.349,50	14.962,55
14	192.650,50	618,09	578,12	1.196,21	192.650,50	8.231,14	7.927,62	16.158,76
15	192.072,38	616,23	579,98	1.196,21	192.072,38	8.847,37	8.507,60	17.354,97
16	191.492,40	614,37	581,84	1.196,21	191.492,40	9.461,74	9.089,44	18.551,18
17	190.910,56	612,50	583,71	1.196,21	190.910,56	10.074,25	9.673,15	19.747,40
18	190.326,85	610,63	585,58	1.196,21	190.326,85	10.684,88	10.258,73	20.943,61
19	189.741,27	608,75	587,46	1.196,21	189.741,27	11.293,63	10.846,19	22.139,82
20	189.153,81	606,87	589,34	1.196,21	189.153,81	11.900,50	11.435,53	23.336,03
21	188.564,47	604,98	591,23	1.196,21	188.564,47	12.505,48	12.026,76	24.532,24
22	187.973,24	603,08	593,13	1.196,21	187.973,24	13.108,56	12.619,89	25.728,45
23	187.380,11	601,18	595,03	1.196,21	187.380,11	13.709,74	13.214,93	26.924,66
24	186.785,07	599,27	596,94	1.196,21	186.785,07	14.309,01	13.811,87	28.120,87
25	186.188,13	597,35	598,86	1.196,21	186.188,13	14.906,36	14.410,73	29.317,08
26	185.589,27	595,43	600,78	1.196,21	185.589,27	15.501,79	15.011,50	30.513,30
27	184.988,50	593,50	602,71	1.196,21	184.988,50	16.095,30	15.614,21	31.709,51
28	184.385,79	591,57	604,64	1.196,21	184.385,79	16.686,87	16.218,85	32.905,72
29	183.781,15	589,63	606,58	1.196,21	183.781,15	17.276,50	16.825,43	34.101,93
30	183.174,57	587,69	608,53	1.196,21	183.174,57	17.864,18	17.433,96	35.298,14
31	182.566,04	585,73	610,48	1.196,21	182.566,04	18.449,92	18.044,43	36.494,35
32	181.955,57	583,77	612,44	1.196,21	181.955,57	19.033,69	18.656,87	37.690,56
33	181.343,13	581,81	614,40	1.196,21	181.343,13	19.615,50	19.271,27	38.886,77
34	180.728,73	579,84	616,37	1.196,21	180.728,73	20.195,34	19.887,65	40.082,99
35	180.112,35	577,86	618,35	1.196,21	180.112,35	20.773,20	20.506,00	41.279,20
36	179.494,00	575,88	620,33	1.196,21	179.494,00	21.349,08	21.126,33	42.475,41
37	178.873,67	573,89	622,32	1.196,21	178.873,67	21.922,96	21.748,66	43.671,62
38	178.251,34	571,89	624,32	1.196,21	178.251,34	22.494,85	22.372,98	44.867,83
39	177.627,02	569,89	626,32	1.196,21	177.627,02	23.064,74	22.999,30	46.064,04
40	177.000,70	567,88	628,33	1.196,21	177.000,70	23.632,62	23.627,64	47.260,25
41	176.372,36	565,86	630,35	1.196,21	176.372,36	24.198,48	24.257,99	48.456,46
42	175.742,01	563,84	632,37	1.196,21	175.742,01	24.762,32	24.890,36	49.652,67
43	175.109,64	561,81	634,40	1.196,21	175.109,64	25.324,13	25.524,76	50.848,89
44	174.475,24	559,77	636,44	1.196,21	174.475,24	25.883,90	26.161,20	52.045,10
45	173.838,80	557,73	638,48	1.196,21	173.838,80	26.441,63	26.799,67	53.241,31
46	173.200,33	555,68	640,53	1.196,21	173.200,33	26.997,32	27.440,20	54.437,52
47	172.559,80	553,63	642,58	1.196,21	172.559,80	27.550,95	28.082,78	55.633,73
48	171.917,22	551,57	644,64	1.196,21	171.917,22	28.102,51	28.727,43	56.829,94
49	171.272,57	549,50	646,71	1.196,21	171.272,57	28.652,01	29.374,14	58.026,15
50	170.625,86	547,42	648,79	1.196,21	170.625,86	29.199,44	30.022,93	59.222,36
51	169.977,07	545,34	650,87	1.196,21	169.977,07	29.744,78	30.673,79	60.418,57
52	169.326,21	543,25	652,96	1.196,21	169.326,21	30.288,04	31.326,75	61.614,79
53	168.673,25	541,16	655,05	1.196,21	168.673,25	30.829,20	31.981,80	62.811,00
54	168.018,20	539,06	657,15	1.196,21	168.018,20	31.368,26	32.638,95	64.007,21
55	167.361,05	536,95	659,26	1.196,21	167.361,05	31.905,21	33.298,21	65.203,42
56	166.701,79	534,83	661,38	1.196,21	166.701,79	32.440,04	33.959,59	66.399,63
57	166.040,41	532,71	663,50	1.196,21	166.040,41	32.972,75	34.623,09	67.595,84
58	165.376,91	530,58	665,63	1.196,21	165.376,91	33.503,34	35.288,72	68.792,05
59	164.711,28	528,45	667,76	1.196,21	164.711,28	34.031,79	35.956,48	69.988,26
60	164.043,52	526,31	669,90	1.196,21	164.043,52	34.558,09	36.626,38	71.184,48
61	163.373,62	524,16	672,05	1.196,21	163.373,62	35.082,25	37.298,44	72.380,69
62	162.701,56	522,00	674,21	1.196,21	162.701,56	35.604,25	37.972,65	73.576,90
63	162.027,35	519,84	676,37	1.196,21	162.027,35	36.124,09	38.649,02	74.773,11
64	161.350,98	517,67	678,54	1.196,21	161.350,98	36.641,76	39.327,56	75.969,32
65	160.672,44	515,49	680,72	1.196,21	160.672,44	37.157,25	40.008,28	77.165,53
66	159.991,72	513,31	682,90	1.196,21	159.991,72	37.670,55	40.691,19	78.361,74
67	159.308,81	511,12	685,10	1.196,21	159.308,81	38.181,67	41.376,28	79.557,95
68	158.623,72	508,92	687,29	1.196,21	158.623,72	38.690,59	42.063,58	80.754,16
69	157.936,42	506,71	689,50	1.196,21	157.936,42	39.197,30	42.753,08	81.950,38
70	157.246,92	504,50	691,71	1.196,21	157.246,92	39.701,80	43.444,79	83.146,59
71	156.555,21	502,28	693,93	1.196,21	156.555,21	40.204,08	44.138,72	84.342,80
72	155.861,28	500,05	696,16	1.196,21	155.861,28	40.704,14	44.834,87	85.539,01
73	155.165,13	497,82	698,39	1.196,21	155.165,13	41.201,96	45.533,26	86.735,22
74	154.466,74	495,58	700,63	1.196,21	154.466,74	41.697,54	46.233,89	87.931,43
75	153.766,11	493,33	702,88	1.196,21	153.766,11	42.190,87	46.936,77	89.127,64
76	153.063,23	491,08	705,13	1.196,21	153.063,23	42.681,95	47.641,90	90.323,85
77	152.358,10	488,82	707,40	1.196,21	152.358,10	43.170,76	48.349,30	91.520,07
78	151.650,70	486,55	709,67	1.196,21	151.650,70	43.657,31	49.058,97	92.716,28
79	150.941,03	484,27	711,94	1.196,21	150.941,03	44.141,58	49.770,91	93.912,49
80	150.229,09	481,99	714,23	1.196,21	150.229,09	44.623,56	50.485,13	95.108,70
81	149.514,87	479,69	716,52	1.196,21	149.514,87	45.103,26	51.201,65	96.304,91
82	148.798,35	477,39	718,82	1.196,21	148.798,35	45.580,65	51.920,47	97.501,12
83	148.079,53	475,09	721,12	1.196,21	148.079,53	46.055,74	52.641,59	98.697,33
84	147.358,41	472,77	723,44	1.196,21	147.358,41	46.528,52	53.365,03	99.893,54
85	146.634,97	470,45	725,76	1.196,21	146.634,97	46.998,97	54.090,78	101.089,75
86	145.909,22	468,13	728,09	1.196,21	145.909,22	47.467,10	54.818,87	102.285,97
87	145.181,13	465,79	730,42	1.196,21	145.181,13	47.932,89	55.549,29	103.482,18
88	144.450,71	463,45	732,77	1.196,21	144.450,71	48.396,33	56.282,06	104.678,39
89	143.717,94	461,10	735,12	1.196,21	143.717,94	48.857,43	57.017,17	105.874,60
90	142.982,83	458,74	737,47	1.196,21	142.982,83	49.316,16	57.754,65	107.070,81
91	142.245,35	456,37	739,84	1.196,21	142.245,35	49.772,53	58.494,49	108.267,02
92	141.505,51	454,00	742,21	1.196,21	141.505,51	50.226,53	59.236,70	109.463,23
93	140.763,30	451,62	744,60	1.196,21	140.763,30	50.678,15	59.981,30	110.659,44
94	140.018,70	449,23	746,98	1.196,21	140.018,70	51.127,37	60.728,28	111.855,65
95	139.271,72	446,83	749,38	1.196,21	139.271,72	51.574,20	61.477,66	113.051,87
96	138.522,34	444,43	751,79	1.196,21	138.522,34	52.018,63	62.229,45	114.248,08
97	137.770,55	442,01	754,20	1.196,21	137.770,55	52.460,64	62.983,65	115.444,29
98	137.016,35	439,59	756,62	1.196,21	137.016,35	52.900,24	63.740,26	116.640,50
99	136.259,74	437,17	759,04	1.196,21	136.259,74	53.337,40	64.499,31	117.836,71
100	135.500,69	434,73	761,48	1.196,21	135.500,69	53.772,13	65.260,79	119.032,92
101	134.739,21	432,29	763,92	1.196,21	134.739,21	54.204,42	66.024,71	120.229,13
102	133.975,29	429,84	766,37	1.196,21	133.975,29	54.634,26	66.791,08	121.425,34
103	133.208,92	427,38	768,83	1.196,21	133.208,92	55.061,64	67.559,92	122.621,56
104	132.440,08	424,91	771,30	1.196,21	132.440,08	55.486,55	68.331,22	123.817,77
105	131.668,78	422,44	773,77	1.196,21	131.668,78	55.908,99	69.104,99	125.013,98
106	130.895,01	419,95	776,26	1.196,21	130.895,01	56.328,94	69.881,25	126.210,19
107	130.118,75	417,46	778,75	1.196,21	130.118,75	56.746,41	70.659,99	127.406,40
108	129.340,01	414,97	781,25	1.196,21	129.340,01	57.161,37	71.441,24	128.602,61
109	128.558,76	412,46	783,75	1.196,21	128.558,76	57.573,83	72.224,99	129.798,82
110	127.775,01	409,94	786,27	1.196,21	127.775,01	57.983,78	73.011,26	130.995,03
111	126.988,74	407,42	788,79	1.196,21	126.988,74	58.391,20	73.800,05	132.191,24
112	126.199,95	404,89	791,32	1.196,21	126.199,95	58.796,09	74.591,36	133.387,46
113	125.408,64	402,35	793,86	1.196,21	125.408,64	59.198,44	75.385,22	134.583,67
114	124.614,78	399,81	796,41	1.196,21	124.614,78	59.598,25	76.181,63	135.779,88
115	123.818,37	397,25	798,96	1.196,21	123.818,37	59.995,50	76.980,59	136.976,09
116	123.019,41	394,69	801,52	1.196,21	123.019,41	60.390,19	77.782,11	138.172,30
117	122.217,89	392,12	804,10	1.196,21	122.217,89	60.782,30	78.586,21	139.368,51
118	121.413,79	389,54	806,68	1.196,21	121.413,79	61.171,84	79.392,88	140.564,72
119	120.607,12	386,95	809,26	1.196,21	120.607,12	61.558,79	80.202,15	141.760,93
120	119.797,85	384,35	811,86	1.196,21	119.797,85	61.943,14	81.014,01	142.957,15
121	118.985,99	381,75	814,46	1.196,21	118.985,99	62.324,88	81.828,47	144.153,36
122	118.171,53	379,13	817,08	1.196,21	118.171,53	62.704,02	82.645,55	145.349,57
123	117.354,45	376,51	819,70	1.196,21	117.354,45	63.080,53	83.465,25	146.545,78
124	116.534,75	373,88	822,33	1.196,21	116.534,75	63.454,41	84.287,58	147.741,99
125	115.712,42	371,24	824,97	1.196,21	115.712,42	63.825,66	85.112,54	148.938,20
126	114.887,46	368,60	827,61	1.196,21	114.887,46	64.194,25	85.940,16	150.134,41
127	114.059,84	365,94	830,27	1.196,21	114.059,84	64.560,20	86.770,43	151.330,62
128	113.229,57	363,28	832,93	1.196,21	113.229,57	64.923,47	87.603,36	152.526,83
129	112.396,64	360,61	835,61	1.196,21	112.396,64	65.284,08	88.438,97	153.723,05
130	111.561,03	357,92	838,29	1.196,21	111.561,03	65.642,01	89.277,25	154.919,26
131	110.722,75	355,24	840,98	1.196,21	110.722,75	65.997,24	90.118,23	156.115,47
132	109.881,77	352,54	843,67	1.196,21	109.881,77	66.349,78	90.961,90	157.311,68
133	109.038,10	349,83	846,38	1.196,21	109.038,10	66.699,61	91.808,28	158.507,89
134	108.191,72	347,12	849,10	1.196,21	108.191,72	67.046,72	92.657,38	159.704,10
135	107.342,62	344,39	851,82	1.196,21	107.342,62	67.391,11	93.509,20	160.900,31
136	106.490,80	341,66	854,55	1.196,21	106.490,80	67.732,77	94.363,75	162.096,52
137	105.636,25	338,92	857,29	1.196,21	105.636,25	68.071,69	95.221,05	163.292,73
138	104.778,95	336,17	860,05	1.196,21	104.778,95	68.407,85	96.081,09	164.488,95
139	103.918,91	333,41	862,80	1.196,21	103.918,91	68.741,26	96.943,90	165.685,16
140	103.056,10	330,64	865,57	1.196,21	103.056,10	69.071,90	97.809,47	166.881,37
141	102.190,53	327,86	868,35	1.196,21	102.190,53	69.399,76	98.677,82	168.077,58
142	101.322,18	325,08	871,14	1.196,21	101.322,18	69.724,84	99.548,95	169.273,79
143	100.451,05	322,28	873,93	1.196,21	100.451,05	70.047,12	100.422,89	170.470,00
144	99.577,11	319,48	876,73	1.196,21	99.577,11	70.366,59	101.299,62	171.666,21
145	98.700,38	316,66	879,55	1.196,21	98.700,38	70.683,26	102.179,17	172.862,42
146	97.820,83	313,84	882,37	1.196,21	97.820,83	70.997,10	103.061,54	174.058,64
147	96.938,46	311,01	885,20	1.196,21	96.938,46	71.308,11	103.946,74	175.254,85
148	96.053,26	308,17	888,04	1.196,21	96.053,26	71.616,28	104.834,78	176.451,06
149	95.165,22	305,32	890,89	1.196,21	95.165,22	71.921,60	105.725,67	177.647,27
150	94.274,33	302,46	893,75	1.196,21	94.274,33	72.224,07	106.619,41	178.843,48
151	93.380,59	299,60	896,62	1.196,21	93.380,59	72.523,66	107.516,03	180.039,69
152	92.483,97	296,72	899,49	1.196,21	92.483,97	72.820,38	108.415,52	181.235,90
153	91.584,48	293,83	902,38	1.196,21	91.584,48	73.114,21	109.317,90	182.432,11
154	90.682,10	290,94	905,27	1.196,21	90.682,10	73.405,15	110.223,17	183.628,32
155	89.776,83	288,03	908,18	1.196,21	89.776,83	73.693,19	111.131,35	184.824,54
156	88.868,65	285,12	911,09	1.196,21	88.868,65	73.978,31	112.042,44	186.020,75
157	87.957,56	282,20	914,01	1.196,21	87.957,56	74.260,50	112.956,45	187.216,96
158	87.043,55	279,26	916,95	1.196,21	87.043,55	74.539,77	113.873,40	188.413,17
159	86.126,60	276,32	919,89	1.196,21	86.126,60	74.816,09	114.793,29	189.609,38
160	85.206,71	273,37	922,84	1.196,21	85.206,71	75.089,46	115.716,13	190.805,59
161	84.283,87	270,41	925,80	1.196,21	84.283,87	75.359,87	116.641,93	192.001,80
162	83.358,07	267,44	928,77	1.196,21	83.358,07	75.627,32	117.570,70	193.198,01
163	82.429,30	264,46	931,75	1.196,21	82.429,30	75.891,78	118.502,45	194.394,23
164	81.497,55	261,47	934,74	1.196,21	81.497,55	76.153,25	119.437,19	195.590,44
165	80.562,81	258,47	937,74	1.196,21	80.562,81	76.411,72	120.374,93	196.786,65
166	79.625,07	255,46	940,75	1.196,21	79.625,07	76.667,18	121.315,68	197.982,86
167	78.684,32	252,45	943,77	1.196,21	78.684,32	76.919,63	122.259,44	199.179,07
168	77.740,56	249,42	946,79	1.196,21	77.740,56	77.169,05	123.206,23	200.375,28
169	76.793,77	246,38	949,83	1.196,21	76.793,77	77.415,43	124.156,07	201.571,49
170	75.843,93	243,33	952,88	1.196,21	75.843,93	77.658,76	125.108,94	202.767,70
171	74.891,06	240,28	955,94	1.196,21	74.891,06	77.899,03	126.064,88	203.963,91
172	73.935,12	237,21	959,00	1.196,21	73.935,12	78.136,24	127.023,88	205.160,13
173	72.976,12	234,13	962,08	1.196,21	72.976,12	78.370,37	127.985,96	206.356,34
174	72.014,04	231,05	965,17	1.196,21	72.014,04	78.601,42	128.951,13	207.552,55
175	71.048,87	227,95	968,26	1.196,21	71.048,87	78.829,37	129.919,39	208.748,76
176	70.080,61	224,84	971,37	1.196,21	70.080,61	79.054,21	130.890,76	209.944,97
177	69.109,24	221,73	974,49	1.196,21	69.109,24	79.275,94	131.865,25	211.141,18
178	68.134,75	218,60	977,61	1.196,21	68.134,75	79.494,53	132.842,86	212.337,39
179	67.157,14	215,46	980,75	1.196,21	67.157,14	79.710,00	133.823,61	213.533,60
180	66.176,39	212,32	983,90	1.196,21	66.176,39	79.922,31	134.807,50	214.729,81
181	65.192,50	209,16	987,05	1.196,21	65.192,50	80.131,47	135.794,55	215.926,03
182	64.205,45	205,99	990,22	1.196,21	64.205,45	80.337,46	136.784,77	217.122,24
183	63.215,23	202,82	993,40	1.196,21	63.215,23	80.540,28	137.778,17	218.318,45
184	62.221,83	199,63	996,58	1.196,21	62.221,83	80.739,91	138.774,75	219.514,66
185	61.225,25	196,43	999,78	1.196,21	61.225,25	80.936,34	139.774,53	220.710,87
186	60.225,47	193,22	1.002,99	1.196,21	60.225,47	81.129,56	140.777,52	221.907,08
187	59.222,48	190,01	1.006,21	1.196,21	59.222,48	81.319,57	141.783,72	223.103,29
188	58.216,28	186,78	1.009,43	1.196,21	58.216,28	81.506,35	142.793,16	224.299,50
189	57.206,84	183,54	1.012,67	1.196,21	57.206,84	81.689,88	143.805,83	225.495,72
190	56.194,17	180,29	1.015,92	1.196,21	56.194,17	81.870,17	144.821,75	226.691,93
191	55.178,25	177,03	1.019,18	1.196,21	55.178,25	82.047,20	145.840,93	227.888,14
192	54.159,07	173,76	1.022,45	1.196,21	54.159,07	82.220,96	146.863,38	229.084,35
193	53.136,62	170,48	1.025,73	1.196,21	53.136,62	82.391,44	147.889,12	230.280,56
194	52.110,88	167,19	1.029,02	1.196,21	52.110,88	82.558,63	148.918,14	231.476,77
195	51.081,86	163,89	1.032,32	1.196,21	51.081,86	82.722,52	149.950,46	232.672,98
196	50.049,54	160,58	1.035,64	1.196,21	50.049,54	82.883,10	150.986,10	233.869,19
197	49.013,90	157,25	1.038,96	1.196,21	49.013,90	83.040,35	152.025,05	235.065,40
198	47.974,95	153,92	1.042,29	1.196,21	47.974,95	83.194,27	153.067,35	236.261,62
199	46.932,65	150,58	1.045,64	1.196,21	46.932,65	83.344,84	154.112,98	237.457,83
200	45.887,02	147,22	1.048,99	1.196,21	45.887,02	83.492,07	155.161,97	238.654,04
201	44.838,03	143,86	1.052,36	1.196,21	44.838,03	83.635,92	156.214,33	239.850,25
202	43.785,67	140,48	1.055,73	1.196,21	43.785,67	83.776,40	157.270,06	241.046,46
203	42.729,94	137,09	1.059,12	1.196,21	42.729,94	83.913,49	158.329,18	242.242,67
204	41.670,82	133,69	1.062,52	1.196,21	41.670,82	84.047,19	159.391,70	243.438,88
205	40.608,30	130,28	1.065,93	1.196,21	40.608,30	84.177,47	160.457,62	244.635,09
206	39.542,38	126,87	1.069,35	1.196,21	39.542,38	84.304,34	161.526,97	245.831,31
207	38.473,03	123,43	1.072,78	1.196,21	38.473,03	84.427,77	162.599,75	247.027,52
208	37.400,25	119,99	1.076,22	1.196,21	37.400,25	84.547,76	163.675,96	248.223,73
209	36.324,04	116,54	1.079,67	1.196,21	36.324,04	84.664,30	164.755,64	249.419,94
210	35.244,36	113,08	1.083,14	1.196,21	35.244,36	84.777,38	165.838,77	250.616,15
211	34.161,23	109,60	1.086,61	1.196,21	34.161,23	84.886,98	166.925,38	251.812,36
212	33.074,62	106,11	1.090,10	1.196,21	33.074,62	84.993,09	168.015,48	253.008,57
213	31.984,52	102,62	1.093,59	1.196,21	31.984,52	85.095,71	169.109,07	254.204,78
214	30.890,93	99,11	1.097,10	1.196,21	30.890,93	85.194,82	170.206,18	255.400,99
215	29.793,82	95,59	1.100,62	1.196,21	29.793,82	85.290,41	171.306,80	256.597,21
216	28.693,20	92,06	1.104,15	1.196,21	28.693,20	85.382,46	172.410,95	257.793,42
217	27.589,05	88,51	1.107,70	1.196,21	27.589,05	85.470,98	173.518,65	258.989,63
218	26.481,35	84,96	1.111,25	1.196,21	26.481,35	85.555,94	174.629,90	260.185,84
219	25.370,10	81,40	1.114,82	1.196,21	25.370,10	85.637,34	175.744,71	261.382,05
220	24.255,29	77,82	1.118,39	1.196,21	24.255,29	85.715,16	176.863,11	262.578,26
221	23.136,89	74,23	1.121,98	1.196,21	23.136,89	85.789,39	177.985,09	263.774,47
222	22.014,91	70,63	1.125,58	1.196,21	22.014,91	85.860,02	179.110,67	264.970,68
223	20.889,33	67,02	1.129,19	1.196,21	20.889,33	85.927,04	180.239,86	266.166,89
224	19.760,14	63,40	1.132,81	1.196,21	19.760,14	85.990,43	181.372,67	267.363,11
225	18.627,33	59,76	1.136,45	1.196,21	18.627,33	86.050,20	182.509,12	268.559,32
226	17.490,88	56,12	1.140,09	1.196,21	17.490,88	86.106,31	183.649,21	269.755,53
227	16.350,79	52,46	1.143,75	1.196,21	16.350,79	86.158,77	184.792,97	270.951,74
228	15.207,03	48,79	1.147,42	1.196,21	15.207,03	86.207,56	185.940,39	272.147,95
229	14.059,61	45,11	1.151,10	1.196,21	14.059,61	86.252,67	187.091,49	273.344,16
230	12.908,51	41,41	1.154,80	1.196,21	12.908,51	86.294,08	188.246,29	274.540,37
231	11.753,71	37,71	1.158,50	1.196,21	11.753,71	86.331,79	189.404,79	275.736,58
232	10.595,21	33,99	1.162,22	1.196,21	10.595,21	86.365,79	190.567,01	276.932,80
233	9.432,99	30,26	1.165,95	1.196,21	9.432,99	86.396,05	191.732,96	278.129,01
234	8.267,04	26,52	1.169,69	1.196,21	8.267,04	86.422,57	192.902,64	279.325,22
235	7.097,36	22,77	1.173,44	1.196,21	7.097,36	86.445,35	194.076,08	280.521,43
236	5.923,92	19,01	1.177,21	1.196,21	5.923,92	86.464,35	195.253,29	281.717,64
237	4.746,71	15,23	1.180,98	1.196,21	4.746,71	86.479,58	196.434,27	282.913,85
238	3.565,73	11,44	1.184,77	1.196,21	3.565,73	86.491,02	197.619,04	284.110,06
239	2.380,96	7,64	1.188,57	1.196,21	2.380,96	86.498,66	198.807,61	285.306,27
240	1.192,39	3,83	1.192,39	1.196,21	1.192,39	86.502,48	200.000,00	286.502,48

Stand der Daten: 30.01.2023

(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 01/2023

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