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 10/2021

Kaufpreis €

Eigenkapital €

Bundesland

Tilgungssatz

Sollzinsbindung

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

creditweb Baufinanzierung

4.00/5,00

11.163,38€
Zinsanteil

880,20€
Monatsrate

0,55%
Sollzins p.a.

0,56%
Effektivzins p.a.

2/3 aller Kunden erhalten: Nettodarlehensbetrag 150.000,00 €;Kreditrate: 291,25 €;Gesamtbetrag: 17.475,00 €;Anzahl Kreditraten: 60;Laufzeit: 60 Monate;Effektiver Jahreszins: 0,35 %;Gebundener Sollzins: 0,33 %;

Monat	Kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	200.000,00	91,67	788,53	880,20	199.211,47	91,67	788,53	880,20
2	199.211,47	91,31	788,89	880,20	199.211,47	98,94	1.577,42	1.676,37
3	198.422,58	90,94	789,25	880,20	198.422,58	189,89	2.366,68	2.556,56
4	197.633,32	90,58	789,62	880,20	197.633,32	280,47	3.156,29	3.436,76
5	196.843,71	90,22	789,98	880,20	196.843,71	370,69	3.946,27	4.316,96
6	196.053,73	89,86	790,34	880,20	196.053,73	460,55	4.736,61	5.197,16
7	195.263,39	89,50	790,70	880,20	195.263,39	550,04	5.527,31	6.077,36
8	194.472,69	89,13	791,06	880,20	194.472,69	639,18	6.318,38	6.957,55
9	193.681,62	88,77	791,43	880,20	193.681,62	727,95	7.109,80	7.837,75
10	192.890,20	88,41	791,79	880,20	192.890,20	816,36	7.901,59	8.717,95
11	192.098,41	88,05	792,15	880,20	192.098,41	904,40	8.693,74	9.598,15
12	191.306,26	87,68	792,52	880,20	191.306,26	992,08	9.486,26	10.478,34
13	190.513,74	87,32	792,88	880,20	190.513,74	1.079,40	10.279,14	11.358,54
14	189.720,86	86,96	793,24	880,20	189.720,86	1.166,36	11.072,38	12.238,74
15	188.927,62	86,59	793,61	880,20	188.927,62	1.252,95	11.865,99	13.118,94
16	188.134,01	86,23	793,97	880,20	188.134,01	1.339,18	12.659,96	13.999,13
17	187.340,04	85,86	794,33	880,20	187.340,04	1.425,04	13.454,29	14.879,33
18	186.545,71	85,50	794,70	880,20	186.545,71	1.510,54	14.248,99	15.759,53
19	185.751,01	85,14	795,06	880,20	185.751,01	1.595,68	15.044,05	16.639,73
20	184.955,95	84,77	795,43	880,20	184.955,95	1.680,45	15.839,47	17.519,92
21	184.160,53	84,41	795,79	880,20	184.160,53	1.764,86	16.635,27	18.400,12
22	183.364,73	84,04	796,16	880,20	183.364,73	1.848,90	17.431,42	19.280,32
23	182.568,58	83,68	796,52	880,20	182.568,58	1.932,57	18.227,94	20.160,52
24	181.772,06	83,31	796,89	880,20	181.772,06	2.015,89	19.024,83	21.040,71
25	180.975,17	82,95	797,25	880,20	180.975,17	2.098,83	19.822,08	21.920,91
26	180.177,92	82,58	797,62	880,20	180.177,92	2.181,42	20.619,69	22.801,11
27	179.380,31	82,22	797,98	880,20	179.380,31	2.263,63	21.417,67	23.681,31
28	178.582,33	81,85	798,35	880,20	178.582,33	2.345,48	22.216,02	24.561,50
29	177.783,98	81,48	798,71	880,20	177.783,98	2.426,97	23.014,73	25.441,70
30	176.985,27	81,12	799,08	880,20	176.985,27	2.508,08	23.813,81	26.321,90
31	176.186,19	80,75	799,45	880,20	176.186,19	2.588,84	24.613,26	27.202,10
32	175.386,74	80,39	799,81	880,20	175.386,74	2.669,22	25.413,07	28.082,29
33	174.586,93	80,02	800,18	880,20	174.586,93	2.749,24	26.213,25	28.962,49
34	173.786,75	79,65	800,55	880,20	173.786,75	2.828,89	27.013,80	29.842,69
35	172.986,20	79,29	800,91	880,20	172.986,20	2.908,18	27.814,71	30.722,89
36	172.185,29	78,92	801,28	880,20	172.185,29	2.987,10	28.615,99	31.603,08
37	171.384,01	78,55	801,65	880,20	171.384,01	3.065,65	29.417,63	32.483,28
38	170.582,37	78,18	802,01	880,20	170.582,37	3.143,83	30.219,65	33.363,48
39	169.780,35	77,82	802,38	880,20	169.780,35	3.221,65	31.022,03	34.243,68
40	168.977,97	77,45	802,75	880,20	168.977,97	3.299,10	31.824,78	35.123,87
41	168.175,22	77,08	803,12	880,20	168.175,22	3.376,18	32.627,90	36.004,07
42	167.372,10	76,71	803,49	880,20	167.372,10	3.452,89	33.431,38	36.884,27
43	166.568,62	76,34	803,85	880,20	166.568,62	3.529,23	34.235,23	37.764,47
44	165.764,77	75,98	804,22	880,20	165.764,77	3.605,21	35.039,46	38.644,66
45	164.960,54	75,61	804,59	880,20	164.960,54	3.680,81	35.844,05	39.524,86
46	164.155,95	75,24	804,96	880,20	164.155,95	3.756,05	36.649,01	40.405,06
47	163.350,99	74,87	805,33	880,20	163.350,99	3.830,92	37.454,33	41.285,26
48	162.545,67	74,50	805,70	880,20	162.545,67	3.905,42	38.260,03	42.165,45
49	161.739,97	74,13	806,07	880,20	161.739,97	3.979,55	39.066,10	43.045,65
50	160.933,90	73,76	806,44	880,20	160.933,90	4.053,31	39.872,54	43.925,85
51	160.127,46	73,39	806,81	880,20	160.127,46	4.126,71	40.679,34	44.806,05
52	159.320,66	73,02	807,18	880,20	159.320,66	4.199,73	41.486,52	45.686,24
53	158.513,48	72,65	807,55	880,20	158.513,48	4.272,38	42.294,06	46.566,44
54	157.705,94	72,28	807,92	880,20	157.705,94	4.344,66	43.101,98	47.446,64
55	156.898,02	71,91	808,29	880,20	156.898,02	4.416,57	43.910,26	48.326,84
56	156.089,74	71,54	808,66	880,20	156.089,74	4.488,11	44.718,92	49.207,03
57	155.281,08	71,17	809,03	880,20	155.281,08	4.559,28	45.527,95	50.087,23
58	154.472,05	70,80	809,40	880,20	154.472,05	4.630,08	46.337,34	50.967,43
59	153.662,66	70,43	809,77	880,20	153.662,66	4.700,51	47.147,11	51.847,63
60	152.852,89	70,06	810,14	880,20	152.852,89	4.770,57	47.957,25	52.727,82
61	152.042,75	69,69	810,51	880,20	152.042,75	4.840,26	48.767,76	53.608,02
62	151.232,24	69,31	810,88	880,20	151.232,24	4.909,57	49.578,65	54.488,22
63	150.421,35	68,94	811,25	880,20	150.421,35	4.978,52	50.389,90	55.368,42
64	149.610,10	68,57	811,63	880,20	149.610,10	5.047,09	51.201,53	56.248,61
65	148.798,47	68,20	812,00	880,20	148.798,47	5.115,29	52.013,53	57.128,81
66	147.986,47	67,83	812,37	880,20	147.986,47	5.183,11	52.825,90	58.009,01
67	147.174,10	67,45	812,74	880,20	147.174,10	5.250,57	53.638,64	58.889,21
68	146.361,36	67,08	813,12	880,20	146.361,36	5.317,65	54.451,76	59.769,40
69	145.548,24	66,71	813,49	880,20	145.548,24	5.384,36	55.265,24	60.649,60
70	144.734,76	66,34	813,86	880,20	144.734,76	5.450,70	56.079,10	61.529,80
71	143.920,90	65,96	814,23	880,20	143.920,90	5.516,66	56.893,34	62.410,00
72	143.106,66	65,59	814,61	880,20	143.106,66	5.582,25	57.707,94	63.290,20
73	142.292,06	65,22	814,98	880,20	142.292,06	5.647,47	58.522,92	64.170,39
74	141.477,08	64,84	815,35	880,20	141.477,08	5.712,31	59.338,28	65.050,59
75	140.661,72	64,47	815,73	880,20	140.661,72	5.776,78	60.154,01	65.930,79
76	139.845,99	64,10	816,10	880,20	139.845,99	5.840,88	60.970,11	66.810,99
77	139.029,89	63,72	816,48	880,20	139.029,89	5.904,60	61.786,58	67.691,18
78	138.213,42	63,35	816,85	880,20	138.213,42	5.967,95	62.603,43	68.571,38
79	137.396,57	62,97	817,22	880,20	137.396,57	6.030,92	63.420,66	69.451,58
80	136.579,34	62,60	817,60	880,20	136.579,34	6.093,52	64.238,26	70.331,78
81	135.761,74	62,22	817,97	880,20	135.761,74	6.155,74	65.056,23	71.211,97
82	134.943,77	61,85	818,35	880,20	134.943,77	6.217,59	65.874,58	72.092,17
83	134.125,42	61,47	818,72	880,20	134.125,42	6.279,07	66.693,30	72.972,37
84	133.306,70	61,10	819,10	880,20	133.306,70	6.340,17	67.512,40	73.852,57
85	132.487,60	60,72	819,47	880,20	132.487,60	6.400,89	68.331,87	74.732,76
86	131.668,13	60,35	819,85	880,20	131.668,13	6.461,24	69.151,72	75.612,96
87	130.848,28	59,97	820,23	880,20	130.848,28	6.521,21	69.971,95	76.493,16
88	130.028,05	59,60	820,60	880,20	130.028,05	6.580,81	70.792,55	77.373,36
89	129.207,45	59,22	820,98	880,20	129.207,45	6.640,03	71.613,53	78.253,55
90	128.386,47	58,84	821,35	880,20	128.386,47	6.698,87	72.434,88	79.133,75
91	127.565,12	58,47	821,73	880,20	127.565,12	6.757,34	73.256,61	80.013,95
92	126.743,39	58,09	822,11	880,20	126.743,39	6.815,43	74.078,72	80.894,15
93	125.921,28	57,71	822,48	880,20	125.921,28	6.873,14	74.901,20	81.774,34
94	125.098,80	57,34	822,86	880,20	125.098,80	6.930,48	75.724,06	82.654,54
95	124.275,94	56,96	823,24	880,20	124.275,94	6.987,44	76.547,30	83.534,74
96	123.452,70	56,58	823,62	880,20	123.452,70	7.044,02	77.370,92	84.414,94
97	122.629,08	56,20	823,99	880,20	122.629,08	7.100,23	78.194,91	85.295,13
98	121.805,09	55,83	824,37	880,20	121.805,09	7.156,05	79.019,28	86.175,33
99	120.980,72	55,45	824,75	880,20	120.980,72	7.211,50	79.844,03	87.055,53
100	120.155,97	55,07	825,13	880,20	120.155,97	7.266,57	80.669,15	87.935,73
101	119.330,85	54,69	825,50	880,20	119.330,85	7.321,27	81.494,66	88.815,92
102	118.505,34	54,31	825,88	880,20	118.505,34	7.375,58	82.320,54	89.696,12
103	117.679,46	53,94	826,26	880,20	117.679,46	7.429,52	83.146,80	90.576,32
104	116.853,20	53,56	826,64	880,20	116.853,20	7.483,08	83.973,44	91.456,52
105	116.026,56	53,18	827,02	880,20	116.026,56	7.536,26	84.800,46	92.336,71
106	115.199,54	52,80	827,40	880,20	115.199,54	7.589,06	85.627,86	93.216,91
107	114.372,14	52,42	827,78	880,20	114.372,14	7.641,48	86.455,63	94.097,11
108	113.544,37	52,04	828,16	880,20	113.544,37	7.693,52	87.283,79	94.977,31
109	112.716,21	51,66	828,54	880,20	112.716,21	7.745,18	88.112,33	95.857,50
110	111.887,67	51,28	828,92	880,20	111.887,67	7.796,46	88.941,24	96.737,70
111	111.058,76	50,90	829,30	880,20	111.058,76	7.847,36	89.770,54	97.617,90
112	110.229,46	50,52	829,68	880,20	110.229,46	7.897,88	90.600,21	98.498,10
113	109.399,79	50,14	830,06	880,20	109.399,79	7.948,03	91.430,27	99.378,29
114	108.569,73	49,76	830,44	880,20	108.569,73	7.997,79	92.260,71	100.258,49
115	107.739,29	49,38	830,82	880,20	107.739,29	8.047,17	93.091,52	101.138,69
116	106.908,48	49,00	831,20	880,20	106.908,48	8.096,17	93.922,72	102.018,89
117	106.077,28	48,62	831,58	880,20	106.077,28	8.144,79	94.754,30	102.899,08
118	105.245,70	48,24	831,96	880,20	105.245,70	8.193,02	95.586,26	103.779,28
119	104.413,74	47,86	832,34	880,20	104.413,74	8.240,88	96.418,60	104.659,48
120	103.581,40	47,47	832,72	880,20	103.581,40	8.288,35	97.251,32	105.539,68
121	102.748,68	47,09	833,10	880,20	102.748,68	8.335,45	98.084,43	106.419,87
122	101.915,57	46,71	833,49	880,20	101.915,57	8.382,16	98.917,91	107.300,07
123	101.082,09	46,33	833,87	880,20	101.082,09	8.428,49	99.751,78	108.180,27
124	100.248,22	45,95	834,25	880,20	100.248,22	8.474,44	100.586,03	109.060,47
125	99.413,97	45,56	834,63	880,20	99.413,97	8.520,00	101.420,66	109.940,66
126	98.579,34	45,18	835,02	880,20	98.579,34	8.565,18	102.255,68	110.820,86
127	97.744,32	44,80	835,40	880,20	97.744,32	8.609,98	103.091,08	111.701,06
128	96.908,92	44,42	835,78	880,20	96.908,92	8.654,40	103.926,86	112.581,26
129	96.073,14	44,03	836,16	880,20	96.073,14	8.698,43	104.763,02	113.461,45
130	95.236,98	43,65	836,55	880,20	95.236,98	8.742,08	105.599,57	114.341,65
131	94.400,43	43,27	836,93	880,20	94.400,43	8.785,35	106.436,50	115.221,85
132	93.563,50	42,88	837,31	880,20	93.563,50	8.828,23	107.273,82	116.102,05
133	92.726,18	42,50	837,70	880,20	92.726,18	8.870,73	108.111,51	116.982,25
134	91.888,49	42,12	838,08	880,20	91.888,49	8.912,85	108.949,60	117.862,44
135	91.050,40	41,73	838,47	880,20	91.050,40	8.954,58	109.788,06	118.742,64
136	90.211,94	41,35	838,85	880,20	90.211,94	8.995,93	110.626,91	119.622,84
137	89.373,09	40,96	839,23	880,20	89.373,09	9.036,89	111.466,15	120.503,04
138	88.533,85	40,58	839,62	880,20	88.533,85	9.077,47	112.305,77	121.383,23
139	87.694,23	40,19	840,00	880,20	87.694,23	9.117,66	113.145,77	122.263,43
140	86.854,23	39,81	840,39	880,20	86.854,23	9.157,47	113.986,16	123.143,63
141	86.013,84	39,42	840,77	880,20	86.013,84	9.196,89	114.826,93	124.023,83
142	85.173,07	39,04	841,16	880,20	85.173,07	9.235,93	115.668,09	124.904,02
143	84.331,91	38,65	841,55	880,20	84.331,91	9.274,58	116.509,64	125.784,22
144	83.490,36	38,27	841,93	880,20	83.490,36	9.312,85	117.351,57	126.664,42
145	82.648,43	37,88	842,32	880,20	82.648,43	9.350,73	118.193,89	127.544,62
146	81.806,11	37,49	842,70	880,20	81.806,11	9.388,22	119.036,59	128.424,81
147	80.963,41	37,11	843,09	880,20	80.963,41	9.425,33	119.879,68	129.305,01
148	80.120,32	36,72	843,48	880,20	80.120,32	9.462,05	120.723,16	130.185,21
149	79.276,84	36,34	843,86	880,20	79.276,84	9.498,39	121.567,02	131.065,41
150	78.432,98	35,95	844,25	880,20	78.432,98	9.534,34	122.411,27	131.945,60
151	77.588,73	35,56	844,64	880,20	77.588,73	9.569,90	123.255,90	132.825,80
152	76.744,10	35,17	845,02	880,20	76.744,10	9.605,07	124.100,93	133.706,00
153	75.899,07	34,79	845,41	880,20	75.899,07	9.639,86	124.946,34	134.586,20
154	75.053,66	34,40	845,80	880,20	75.053,66	9.674,26	125.792,13	135.466,39
155	74.207,87	34,01	846,19	880,20	74.207,87	9.708,27	126.638,32	136.346,59
156	73.361,68	33,62	846,57	880,20	73.361,68	9.741,89	127.484,89	137.226,79
157	72.515,11	33,24	846,96	880,20	72.515,11	9.775,13	128.331,86	138.106,99
158	71.668,14	32,85	847,35	880,20	71.668,14	9.807,98	129.179,21	138.987,18
159	70.820,79	32,46	847,74	880,20	70.820,79	9.840,44	130.026,94	139.867,38
160	69.973,06	32,07	848,13	880,20	69.973,06	9.872,51	130.875,07	140.747,58
161	69.124,93	31,68	848,52	880,20	69.124,93	9.904,19	131.723,58	141.627,78
162	68.276,42	31,29	848,90	880,20	68.276,42	9.935,48	132.572,49	142.507,97
163	67.427,51	30,90	849,29	880,20	67.427,51	9.966,39	133.421,78	143.388,17
164	66.578,22	30,52	849,68	880,20	66.578,22	9.996,90	134.271,46	144.268,37
165	65.728,54	30,13	850,07	880,20	65.728,54	10.027,03	135.121,54	145.148,57
166	64.878,46	29,74	850,46	880,20	64.878,46	10.056,77	135.972,00	146.028,76
167	64.028,00	29,35	850,85	880,20	64.028,00	10.086,11	136.822,85	146.908,96
168	63.177,15	28,96	851,24	880,20	63.177,15	10.115,07	137.674,09	147.789,16
169	62.325,91	28,57	851,63	880,20	62.325,91	10.143,63	138.525,72	148.669,36
170	61.474,28	28,18	852,02	880,20	61.474,28	10.171,81	139.377,74	149.549,55
171	60.622,26	27,79	852,41	880,20	60.622,26	10.199,59	140.230,16	150.429,75
172	59.769,84	27,39	852,80	880,20	59.769,84	10.226,99	141.082,96	151.309,95
173	58.917,04	27,00	853,19	880,20	58.917,04	10.253,99	141.936,15	152.190,15
174	58.063,85	26,61	853,58	880,20	58.063,85	10.280,61	142.789,74	153.070,34
175	57.210,26	26,22	853,98	880,20	57.210,26	10.306,83	143.643,71	153.950,54
176	56.356,29	25,83	854,37	880,20	56.356,29	10.332,66	144.498,08	154.830,74
177	55.501,92	25,44	854,76	880,20	55.501,92	10.358,10	145.352,84	155.710,94
178	54.647,16	25,05	855,15	880,20	54.647,16	10.383,14	146.207,99	156.591,13
179	53.792,01	24,65	855,54	880,20	53.792,01	10.407,80	147.063,54	157.471,33
180	52.936,46	24,26	855,93	880,20	52.936,46	10.432,06	147.919,47	158.351,53
181	52.080,53	23,87	856,33	880,20	52.080,53	10.455,93	148.775,80	159.231,73
182	51.224,20	23,48	856,72	880,20	51.224,20	10.479,41	149.632,52	160.111,92
183	50.367,48	23,09	857,11	880,20	50.367,48	10.502,49	150.489,63	160.992,12
184	49.510,37	22,69	857,51	880,20	49.510,37	10.525,18	151.347,14	161.872,32
185	48.652,86	22,30	857,90	880,20	48.652,86	10.547,48	152.205,03	162.752,52
186	47.794,97	21,91	858,29	880,20	47.794,97	10.569,39	153.063,33	163.632,71
187	46.936,67	21,51	858,68	880,20	46.936,67	10.590,90	153.922,01	164.512,91
188	46.077,99	21,12	859,08	880,20	46.077,99	10.612,02	154.781,09	165.393,11
189	45.218,91	20,73	859,47	880,20	45.218,91	10.632,75	155.640,56	166.273,31
190	44.359,44	20,33	859,87	880,20	44.359,44	10.653,08	156.500,43	167.153,50
191	43.499,57	19,94	860,26	880,20	43.499,57	10.673,02	157.360,69	168.033,70
192	42.639,31	19,54	860,65	880,20	42.639,31	10.692,56	158.221,34	168.913,90
193	41.778,66	19,15	861,05	880,20	41.778,66	10.711,71	159.082,39	169.794,10
194	40.917,61	18,75	861,44	880,20	40.917,61	10.730,46	159.943,83	170.674,30
195	40.056,17	18,36	861,84	880,20	40.056,17	10.748,82	160.805,67	171.554,49
196	39.194,33	17,96	862,23	880,20	39.194,33	10.766,78	161.667,91	172.434,69
197	38.332,09	17,57	862,63	880,20	38.332,09	10.784,35	162.530,53	173.314,89
198	37.469,47	17,17	863,02	880,20	37.469,47	10.801,53	163.393,56	174.195,09
199	36.606,44	16,78	863,42	880,20	36.606,44	10.818,30	164.256,98	175.075,28
200	35.743,02	16,38	863,82	880,20	35.743,02	10.834,69	165.120,79	175.955,48
201	34.879,21	15,99	864,21	880,20	34.879,21	10.850,67	165.985,00	176.835,68
202	34.015,00	15,59	864,61	880,20	34.015,00	10.866,26	166.849,61	177.715,88
203	33.150,39	15,19	865,00	880,20	33.150,39	10.881,46	167.714,62	178.596,07
204	32.285,38	14,80	865,40	880,20	32.285,38	10.896,25	168.580,02	179.476,27
205	31.419,98	14,40	865,80	880,20	31.419,98	10.910,66	169.445,81	180.356,47
206	30.554,19	14,00	866,19	880,20	30.554,19	10.924,66	170.312,01	181.236,67
207	29.687,99	13,61	866,59	880,20	29.687,99	10.938,27	171.178,60	182.116,86
208	28.821,40	13,21	866,99	880,20	28.821,40	10.951,48	172.045,58	182.997,06
209	27.954,42	12,81	867,39	880,20	27.954,42	10.964,29	172.912,97	183.877,26
210	27.087,03	12,41	867,78	880,20	27.087,03	10.976,70	173.780,75	184.757,46
211	26.219,25	12,02	868,18	880,20	26.219,25	10.988,72	174.648,93	185.637,65
212	25.351,07	11,62	868,58	880,20	25.351,07	11.000,34	175.517,51	186.517,85
213	24.482,49	11,22	868,98	880,20	24.482,49	11.011,56	176.386,49	187.398,05
214	23.613,51	10,82	869,37	880,20	23.613,51	11.022,38	177.255,86	188.278,25
215	22.744,14	10,42	869,77	880,20	22.744,14	11.032,81	178.125,64	189.158,44
216	21.874,36	10,03	870,17	880,20	21.874,36	11.042,83	178.995,81	190.038,64
217	21.004,19	9,63	870,57	880,20	21.004,19	11.052,46	179.866,38	190.918,84
218	20.133,62	9,23	870,97	880,20	20.133,62	11.061,69	180.737,35	191.799,04
219	19.262,65	8,83	871,37	880,20	19.262,65	11.070,52	181.608,72	192.679,23
220	18.391,28	8,43	871,77	880,20	18.391,28	11.078,95	182.480,48	193.559,43
221	17.519,52	8,03	872,17	880,20	17.519,52	11.086,98	183.352,65	194.439,63
222	16.647,35	7,63	872,57	880,20	16.647,35	11.094,61	184.225,22	195.319,83
223	15.774,78	7,23	872,97	880,20	15.774,78	11.101,84	185.098,19	196.200,02
224	14.901,81	6,83	873,37	880,20	14.901,81	11.108,67	185.971,55	197.080,22
225	14.028,45	6,43	873,77	880,20	14.028,45	11.115,10	186.845,32	197.960,42
226	13.154,68	6,03	874,17	880,20	13.154,68	11.121,13	187.719,49	198.840,62
227	12.280,51	5,63	874,57	880,20	12.280,51	11.126,75	188.594,06	199.720,81
228	11.405,94	5,23	874,97	880,20	11.405,94	11.131,98	189.469,03	200.601,01
229	10.530,97	4,83	875,37	880,20	10.530,97	11.136,81	190.344,40	201.481,21
230	9.655,60	4,43	875,77	880,20	9.655,60	11.141,23	191.220,17	202.361,41
231	8.779,83	4,02	876,17	880,20	8.779,83	11.145,26	192.096,35	203.241,60
232	7.903,65	3,62	876,58	880,20	7.903,65	11.148,88	192.972,92	204.121,80
233	7.027,08	3,22	876,98	880,20	7.027,08	11.152,10	193.849,90	205.002,00
234	6.150,10	2,82	877,38	880,20	6.150,10	11.154,92	194.727,28	205.882,20
235	5.272,72	2,42	877,78	880,20	5.272,72	11.157,34	195.605,06	206.762,39
236	4.394,94	2,01	878,18	880,20	4.394,94	11.159,35	196.483,24	207.642,59
237	3.516,76	1,61	878,59	880,20	3.516,76	11.160,96	197.361,83	208.522,79
238	2.638,17	1,21	878,99	880,20	2.638,17	11.162,17	198.240,81	209.402,99
239	1.759,19	0,81	879,39	880,20	1.759,19	11.162,98	199.120,21	210.283,18
240	879,79	0,40	879,79	880,20	879,79	11.163,38	200.000,00	211.163,38

CE-Baufinanz Baufinanzierung

3.87/5,00

11.163,38€
Zinsanteil

880,20€
Monatsrate

0,55%
Sollzins p.a.

0,55%
Effektivzins p.a.

2/3 aller Kunden erhalten: Nettodarlehensbetrag 200.000,00 €;Kreditrate: 438,00 €;Gesamtbetrag: 78.840,00 €;Anzahl Kreditraten: 180;Laufzeit: 524 Monate;Effektiver Jahreszins: 0,63 %;Gebundener Sollzins: 0,63 %;

Monat	Kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	200.000,00	91,67	788,53	880,20	199.211,47	91,67	788,53	880,20
2	199.211,47	91,31	788,89	880,20	199.211,47	98,94	1.577,42	1.676,37
3	198.422,58	90,94	789,25	880,20	198.422,58	189,89	2.366,68	2.556,56
4	197.633,32	90,58	789,62	880,20	197.633,32	280,47	3.156,29	3.436,76
5	196.843,71	90,22	789,98	880,20	196.843,71	370,69	3.946,27	4.316,96
6	196.053,73	89,86	790,34	880,20	196.053,73	460,55	4.736,61	5.197,16
7	195.263,39	89,50	790,70	880,20	195.263,39	550,04	5.527,31	6.077,36
8	194.472,69	89,13	791,06	880,20	194.472,69	639,18	6.318,38	6.957,55
9	193.681,62	88,77	791,43	880,20	193.681,62	727,95	7.109,80	7.837,75
10	192.890,20	88,41	791,79	880,20	192.890,20	816,36	7.901,59	8.717,95
11	192.098,41	88,05	792,15	880,20	192.098,41	904,40	8.693,74	9.598,15
12	191.306,26	87,68	792,52	880,20	191.306,26	992,08	9.486,26	10.478,34
13	190.513,74	87,32	792,88	880,20	190.513,74	1.079,40	10.279,14	11.358,54
14	189.720,86	86,96	793,24	880,20	189.720,86	1.166,36	11.072,38	12.238,74
15	188.927,62	86,59	793,61	880,20	188.927,62	1.252,95	11.865,99	13.118,94
16	188.134,01	86,23	793,97	880,20	188.134,01	1.339,18	12.659,96	13.999,13
17	187.340,04	85,86	794,33	880,20	187.340,04	1.425,04	13.454,29	14.879,33
18	186.545,71	85,50	794,70	880,20	186.545,71	1.510,54	14.248,99	15.759,53
19	185.751,01	85,14	795,06	880,20	185.751,01	1.595,68	15.044,05	16.639,73
20	184.955,95	84,77	795,43	880,20	184.955,95	1.680,45	15.839,47	17.519,92
21	184.160,53	84,41	795,79	880,20	184.160,53	1.764,86	16.635,27	18.400,12
22	183.364,73	84,04	796,16	880,20	183.364,73	1.848,90	17.431,42	19.280,32
23	182.568,58	83,68	796,52	880,20	182.568,58	1.932,57	18.227,94	20.160,52
24	181.772,06	83,31	796,89	880,20	181.772,06	2.015,89	19.024,83	21.040,71
25	180.975,17	82,95	797,25	880,20	180.975,17	2.098,83	19.822,08	21.920,91
26	180.177,92	82,58	797,62	880,20	180.177,92	2.181,42	20.619,69	22.801,11
27	179.380,31	82,22	797,98	880,20	179.380,31	2.263,63	21.417,67	23.681,31
28	178.582,33	81,85	798,35	880,20	178.582,33	2.345,48	22.216,02	24.561,50
29	177.783,98	81,48	798,71	880,20	177.783,98	2.426,97	23.014,73	25.441,70
30	176.985,27	81,12	799,08	880,20	176.985,27	2.508,08	23.813,81	26.321,90
31	176.186,19	80,75	799,45	880,20	176.186,19	2.588,84	24.613,26	27.202,10
32	175.386,74	80,39	799,81	880,20	175.386,74	2.669,22	25.413,07	28.082,29
33	174.586,93	80,02	800,18	880,20	174.586,93	2.749,24	26.213,25	28.962,49
34	173.786,75	79,65	800,55	880,20	173.786,75	2.828,89	27.013,80	29.842,69
35	172.986,20	79,29	800,91	880,20	172.986,20	2.908,18	27.814,71	30.722,89
36	172.185,29	78,92	801,28	880,20	172.185,29	2.987,10	28.615,99	31.603,08
37	171.384,01	78,55	801,65	880,20	171.384,01	3.065,65	29.417,63	32.483,28
38	170.582,37	78,18	802,01	880,20	170.582,37	3.143,83	30.219,65	33.363,48
39	169.780,35	77,82	802,38	880,20	169.780,35	3.221,65	31.022,03	34.243,68
40	168.977,97	77,45	802,75	880,20	168.977,97	3.299,10	31.824,78	35.123,87
41	168.175,22	77,08	803,12	880,20	168.175,22	3.376,18	32.627,90	36.004,07
42	167.372,10	76,71	803,49	880,20	167.372,10	3.452,89	33.431,38	36.884,27
43	166.568,62	76,34	803,85	880,20	166.568,62	3.529,23	34.235,23	37.764,47
44	165.764,77	75,98	804,22	880,20	165.764,77	3.605,21	35.039,46	38.644,66
45	164.960,54	75,61	804,59	880,20	164.960,54	3.680,81	35.844,05	39.524,86
46	164.155,95	75,24	804,96	880,20	164.155,95	3.756,05	36.649,01	40.405,06
47	163.350,99	74,87	805,33	880,20	163.350,99	3.830,92	37.454,33	41.285,26
48	162.545,67	74,50	805,70	880,20	162.545,67	3.905,42	38.260,03	42.165,45
49	161.739,97	74,13	806,07	880,20	161.739,97	3.979,55	39.066,10	43.045,65
50	160.933,90	73,76	806,44	880,20	160.933,90	4.053,31	39.872,54	43.925,85
51	160.127,46	73,39	806,81	880,20	160.127,46	4.126,71	40.679,34	44.806,05
52	159.320,66	73,02	807,18	880,20	159.320,66	4.199,73	41.486,52	45.686,24
53	158.513,48	72,65	807,55	880,20	158.513,48	4.272,38	42.294,06	46.566,44
54	157.705,94	72,28	807,92	880,20	157.705,94	4.344,66	43.101,98	47.446,64
55	156.898,02	71,91	808,29	880,20	156.898,02	4.416,57	43.910,26	48.326,84
56	156.089,74	71,54	808,66	880,20	156.089,74	4.488,11	44.718,92	49.207,03
57	155.281,08	71,17	809,03	880,20	155.281,08	4.559,28	45.527,95	50.087,23
58	154.472,05	70,80	809,40	880,20	154.472,05	4.630,08	46.337,34	50.967,43
59	153.662,66	70,43	809,77	880,20	153.662,66	4.700,51	47.147,11	51.847,63
60	152.852,89	70,06	810,14	880,20	152.852,89	4.770,57	47.957,25	52.727,82
61	152.042,75	69,69	810,51	880,20	152.042,75	4.840,26	48.767,76	53.608,02
62	151.232,24	69,31	810,88	880,20	151.232,24	4.909,57	49.578,65	54.488,22
63	150.421,35	68,94	811,25	880,20	150.421,35	4.978,52	50.389,90	55.368,42
64	149.610,10	68,57	811,63	880,20	149.610,10	5.047,09	51.201,53	56.248,61
65	148.798,47	68,20	812,00	880,20	148.798,47	5.115,29	52.013,53	57.128,81
66	147.986,47	67,83	812,37	880,20	147.986,47	5.183,11	52.825,90	58.009,01
67	147.174,10	67,45	812,74	880,20	147.174,10	5.250,57	53.638,64	58.889,21
68	146.361,36	67,08	813,12	880,20	146.361,36	5.317,65	54.451,76	59.769,40
69	145.548,24	66,71	813,49	880,20	145.548,24	5.384,36	55.265,24	60.649,60
70	144.734,76	66,34	813,86	880,20	144.734,76	5.450,70	56.079,10	61.529,80
71	143.920,90	65,96	814,23	880,20	143.920,90	5.516,66	56.893,34	62.410,00
72	143.106,66	65,59	814,61	880,20	143.106,66	5.582,25	57.707,94	63.290,20
73	142.292,06	65,22	814,98	880,20	142.292,06	5.647,47	58.522,92	64.170,39
74	141.477,08	64,84	815,35	880,20	141.477,08	5.712,31	59.338,28	65.050,59
75	140.661,72	64,47	815,73	880,20	140.661,72	5.776,78	60.154,01	65.930,79
76	139.845,99	64,10	816,10	880,20	139.845,99	5.840,88	60.970,11	66.810,99
77	139.029,89	63,72	816,48	880,20	139.029,89	5.904,60	61.786,58	67.691,18
78	138.213,42	63,35	816,85	880,20	138.213,42	5.967,95	62.603,43	68.571,38
79	137.396,57	62,97	817,22	880,20	137.396,57	6.030,92	63.420,66	69.451,58
80	136.579,34	62,60	817,60	880,20	136.579,34	6.093,52	64.238,26	70.331,78
81	135.761,74	62,22	817,97	880,20	135.761,74	6.155,74	65.056,23	71.211,97
82	134.943,77	61,85	818,35	880,20	134.943,77	6.217,59	65.874,58	72.092,17
83	134.125,42	61,47	818,72	880,20	134.125,42	6.279,07	66.693,30	72.972,37
84	133.306,70	61,10	819,10	880,20	133.306,70	6.340,17	67.512,40	73.852,57
85	132.487,60	60,72	819,47	880,20	132.487,60	6.400,89	68.331,87	74.732,76
86	131.668,13	60,35	819,85	880,20	131.668,13	6.461,24	69.151,72	75.612,96
87	130.848,28	59,97	820,23	880,20	130.848,28	6.521,21	69.971,95	76.493,16
88	130.028,05	59,60	820,60	880,20	130.028,05	6.580,81	70.792,55	77.373,36
89	129.207,45	59,22	820,98	880,20	129.207,45	6.640,03	71.613,53	78.253,55
90	128.386,47	58,84	821,35	880,20	128.386,47	6.698,87	72.434,88	79.133,75
91	127.565,12	58,47	821,73	880,20	127.565,12	6.757,34	73.256,61	80.013,95
92	126.743,39	58,09	822,11	880,20	126.743,39	6.815,43	74.078,72	80.894,15
93	125.921,28	57,71	822,48	880,20	125.921,28	6.873,14	74.901,20	81.774,34
94	125.098,80	57,34	822,86	880,20	125.098,80	6.930,48	75.724,06	82.654,54
95	124.275,94	56,96	823,24	880,20	124.275,94	6.987,44	76.547,30	83.534,74
96	123.452,70	56,58	823,62	880,20	123.452,70	7.044,02	77.370,92	84.414,94
97	122.629,08	56,20	823,99	880,20	122.629,08	7.100,23	78.194,91	85.295,13
98	121.805,09	55,83	824,37	880,20	121.805,09	7.156,05	79.019,28	86.175,33
99	120.980,72	55,45	824,75	880,20	120.980,72	7.211,50	79.844,03	87.055,53
100	120.155,97	55,07	825,13	880,20	120.155,97	7.266,57	80.669,15	87.935,73
101	119.330,85	54,69	825,50	880,20	119.330,85	7.321,27	81.494,66	88.815,92
102	118.505,34	54,31	825,88	880,20	118.505,34	7.375,58	82.320,54	89.696,12
103	117.679,46	53,94	826,26	880,20	117.679,46	7.429,52	83.146,80	90.576,32
104	116.853,20	53,56	826,64	880,20	116.853,20	7.483,08	83.973,44	91.456,52
105	116.026,56	53,18	827,02	880,20	116.026,56	7.536,26	84.800,46	92.336,71
106	115.199,54	52,80	827,40	880,20	115.199,54	7.589,06	85.627,86	93.216,91
107	114.372,14	52,42	827,78	880,20	114.372,14	7.641,48	86.455,63	94.097,11
108	113.544,37	52,04	828,16	880,20	113.544,37	7.693,52	87.283,79	94.977,31
109	112.716,21	51,66	828,54	880,20	112.716,21	7.745,18	88.112,33	95.857,50
110	111.887,67	51,28	828,92	880,20	111.887,67	7.796,46	88.941,24	96.737,70
111	111.058,76	50,90	829,30	880,20	111.058,76	7.847,36	89.770,54	97.617,90
112	110.229,46	50,52	829,68	880,20	110.229,46	7.897,88	90.600,21	98.498,10
113	109.399,79	50,14	830,06	880,20	109.399,79	7.948,03	91.430,27	99.378,29
114	108.569,73	49,76	830,44	880,20	108.569,73	7.997,79	92.260,71	100.258,49
115	107.739,29	49,38	830,82	880,20	107.739,29	8.047,17	93.091,52	101.138,69
116	106.908,48	49,00	831,20	880,20	106.908,48	8.096,17	93.922,72	102.018,89
117	106.077,28	48,62	831,58	880,20	106.077,28	8.144,79	94.754,30	102.899,08
118	105.245,70	48,24	831,96	880,20	105.245,70	8.193,02	95.586,26	103.779,28
119	104.413,74	47,86	832,34	880,20	104.413,74	8.240,88	96.418,60	104.659,48
120	103.581,40	47,47	832,72	880,20	103.581,40	8.288,35	97.251,32	105.539,68
121	102.748,68	47,09	833,10	880,20	102.748,68	8.335,45	98.084,43	106.419,87
122	101.915,57	46,71	833,49	880,20	101.915,57	8.382,16	98.917,91	107.300,07
123	101.082,09	46,33	833,87	880,20	101.082,09	8.428,49	99.751,78	108.180,27
124	100.248,22	45,95	834,25	880,20	100.248,22	8.474,44	100.586,03	109.060,47
125	99.413,97	45,56	834,63	880,20	99.413,97	8.520,00	101.420,66	109.940,66
126	98.579,34	45,18	835,02	880,20	98.579,34	8.565,18	102.255,68	110.820,86
127	97.744,32	44,80	835,40	880,20	97.744,32	8.609,98	103.091,08	111.701,06
128	96.908,92	44,42	835,78	880,20	96.908,92	8.654,40	103.926,86	112.581,26
129	96.073,14	44,03	836,16	880,20	96.073,14	8.698,43	104.763,02	113.461,45
130	95.236,98	43,65	836,55	880,20	95.236,98	8.742,08	105.599,57	114.341,65
131	94.400,43	43,27	836,93	880,20	94.400,43	8.785,35	106.436,50	115.221,85
132	93.563,50	42,88	837,31	880,20	93.563,50	8.828,23	107.273,82	116.102,05
133	92.726,18	42,50	837,70	880,20	92.726,18	8.870,73	108.111,51	116.982,25
134	91.888,49	42,12	838,08	880,20	91.888,49	8.912,85	108.949,60	117.862,44
135	91.050,40	41,73	838,47	880,20	91.050,40	8.954,58	109.788,06	118.742,64
136	90.211,94	41,35	838,85	880,20	90.211,94	8.995,93	110.626,91	119.622,84
137	89.373,09	40,96	839,23	880,20	89.373,09	9.036,89	111.466,15	120.503,04
138	88.533,85	40,58	839,62	880,20	88.533,85	9.077,47	112.305,77	121.383,23
139	87.694,23	40,19	840,00	880,20	87.694,23	9.117,66	113.145,77	122.263,43
140	86.854,23	39,81	840,39	880,20	86.854,23	9.157,47	113.986,16	123.143,63
141	86.013,84	39,42	840,77	880,20	86.013,84	9.196,89	114.826,93	124.023,83
142	85.173,07	39,04	841,16	880,20	85.173,07	9.235,93	115.668,09	124.904,02
143	84.331,91	38,65	841,55	880,20	84.331,91	9.274,58	116.509,64	125.784,22
144	83.490,36	38,27	841,93	880,20	83.490,36	9.312,85	117.351,57	126.664,42
145	82.648,43	37,88	842,32	880,20	82.648,43	9.350,73	118.193,89	127.544,62
146	81.806,11	37,49	842,70	880,20	81.806,11	9.388,22	119.036,59	128.424,81
147	80.963,41	37,11	843,09	880,20	80.963,41	9.425,33	119.879,68	129.305,01
148	80.120,32	36,72	843,48	880,20	80.120,32	9.462,05	120.723,16	130.185,21
149	79.276,84	36,34	843,86	880,20	79.276,84	9.498,39	121.567,02	131.065,41
150	78.432,98	35,95	844,25	880,20	78.432,98	9.534,34	122.411,27	131.945,60
151	77.588,73	35,56	844,64	880,20	77.588,73	9.569,90	123.255,90	132.825,80
152	76.744,10	35,17	845,02	880,20	76.744,10	9.605,07	124.100,93	133.706,00
153	75.899,07	34,79	845,41	880,20	75.899,07	9.639,86	124.946,34	134.586,20
154	75.053,66	34,40	845,80	880,20	75.053,66	9.674,26	125.792,13	135.466,39
155	74.207,87	34,01	846,19	880,20	74.207,87	9.708,27	126.638,32	136.346,59
156	73.361,68	33,62	846,57	880,20	73.361,68	9.741,89	127.484,89	137.226,79
157	72.515,11	33,24	846,96	880,20	72.515,11	9.775,13	128.331,86	138.106,99
158	71.668,14	32,85	847,35	880,20	71.668,14	9.807,98	129.179,21	138.987,18
159	70.820,79	32,46	847,74	880,20	70.820,79	9.840,44	130.026,94	139.867,38
160	69.973,06	32,07	848,13	880,20	69.973,06	9.872,51	130.875,07	140.747,58
161	69.124,93	31,68	848,52	880,20	69.124,93	9.904,19	131.723,58	141.627,78
162	68.276,42	31,29	848,90	880,20	68.276,42	9.935,48	132.572,49	142.507,97
163	67.427,51	30,90	849,29	880,20	67.427,51	9.966,39	133.421,78	143.388,17
164	66.578,22	30,52	849,68	880,20	66.578,22	9.996,90	134.271,46	144.268,37
165	65.728,54	30,13	850,07	880,20	65.728,54	10.027,03	135.121,54	145.148,57
166	64.878,46	29,74	850,46	880,20	64.878,46	10.056,77	135.972,00	146.028,76
167	64.028,00	29,35	850,85	880,20	64.028,00	10.086,11	136.822,85	146.908,96
168	63.177,15	28,96	851,24	880,20	63.177,15	10.115,07	137.674,09	147.789,16
169	62.325,91	28,57	851,63	880,20	62.325,91	10.143,63	138.525,72	148.669,36
170	61.474,28	28,18	852,02	880,20	61.474,28	10.171,81	139.377,74	149.549,55
171	60.622,26	27,79	852,41	880,20	60.622,26	10.199,59	140.230,16	150.429,75
172	59.769,84	27,39	852,80	880,20	59.769,84	10.226,99	141.082,96	151.309,95
173	58.917,04	27,00	853,19	880,20	58.917,04	10.253,99	141.936,15	152.190,15
174	58.063,85	26,61	853,58	880,20	58.063,85	10.280,61	142.789,74	153.070,34
175	57.210,26	26,22	853,98	880,20	57.210,26	10.306,83	143.643,71	153.950,54
176	56.356,29	25,83	854,37	880,20	56.356,29	10.332,66	144.498,08	154.830,74
177	55.501,92	25,44	854,76	880,20	55.501,92	10.358,10	145.352,84	155.710,94
178	54.647,16	25,05	855,15	880,20	54.647,16	10.383,14	146.207,99	156.591,13
179	53.792,01	24,65	855,54	880,20	53.792,01	10.407,80	147.063,54	157.471,33
180	52.936,46	24,26	855,93	880,20	52.936,46	10.432,06	147.919,47	158.351,53
181	52.080,53	23,87	856,33	880,20	52.080,53	10.455,93	148.775,80	159.231,73
182	51.224,20	23,48	856,72	880,20	51.224,20	10.479,41	149.632,52	160.111,92
183	50.367,48	23,09	857,11	880,20	50.367,48	10.502,49	150.489,63	160.992,12
184	49.510,37	22,69	857,51	880,20	49.510,37	10.525,18	151.347,14	161.872,32
185	48.652,86	22,30	857,90	880,20	48.652,86	10.547,48	152.205,03	162.752,52
186	47.794,97	21,91	858,29	880,20	47.794,97	10.569,39	153.063,33	163.632,71
187	46.936,67	21,51	858,68	880,20	46.936,67	10.590,90	153.922,01	164.512,91
188	46.077,99	21,12	859,08	880,20	46.077,99	10.612,02	154.781,09	165.393,11
189	45.218,91	20,73	859,47	880,20	45.218,91	10.632,75	155.640,56	166.273,31
190	44.359,44	20,33	859,87	880,20	44.359,44	10.653,08	156.500,43	167.153,50
191	43.499,57	19,94	860,26	880,20	43.499,57	10.673,02	157.360,69	168.033,70
192	42.639,31	19,54	860,65	880,20	42.639,31	10.692,56	158.221,34	168.913,90
193	41.778,66	19,15	861,05	880,20	41.778,66	10.711,71	159.082,39	169.794,10
194	40.917,61	18,75	861,44	880,20	40.917,61	10.730,46	159.943,83	170.674,30
195	40.056,17	18,36	861,84	880,20	40.056,17	10.748,82	160.805,67	171.554,49
196	39.194,33	17,96	862,23	880,20	39.194,33	10.766,78	161.667,91	172.434,69
197	38.332,09	17,57	862,63	880,20	38.332,09	10.784,35	162.530,53	173.314,89
198	37.469,47	17,17	863,02	880,20	37.469,47	10.801,53	163.393,56	174.195,09
199	36.606,44	16,78	863,42	880,20	36.606,44	10.818,30	164.256,98	175.075,28
200	35.743,02	16,38	863,82	880,20	35.743,02	10.834,69	165.120,79	175.955,48
201	34.879,21	15,99	864,21	880,20	34.879,21	10.850,67	165.985,00	176.835,68
202	34.015,00	15,59	864,61	880,20	34.015,00	10.866,26	166.849,61	177.715,88
203	33.150,39	15,19	865,00	880,20	33.150,39	10.881,46	167.714,62	178.596,07
204	32.285,38	14,80	865,40	880,20	32.285,38	10.896,25	168.580,02	179.476,27
205	31.419,98	14,40	865,80	880,20	31.419,98	10.910,66	169.445,81	180.356,47
206	30.554,19	14,00	866,19	880,20	30.554,19	10.924,66	170.312,01	181.236,67
207	29.687,99	13,61	866,59	880,20	29.687,99	10.938,27	171.178,60	182.116,86
208	28.821,40	13,21	866,99	880,20	28.821,40	10.951,48	172.045,58	182.997,06
209	27.954,42	12,81	867,39	880,20	27.954,42	10.964,29	172.912,97	183.877,26
210	27.087,03	12,41	867,78	880,20	27.087,03	10.976,70	173.780,75	184.757,46
211	26.219,25	12,02	868,18	880,20	26.219,25	10.988,72	174.648,93	185.637,65
212	25.351,07	11,62	868,58	880,20	25.351,07	11.000,34	175.517,51	186.517,85
213	24.482,49	11,22	868,98	880,20	24.482,49	11.011,56	176.386,49	187.398,05
214	23.613,51	10,82	869,37	880,20	23.613,51	11.022,38	177.255,86	188.278,25
215	22.744,14	10,42	869,77	880,20	22.744,14	11.032,81	178.125,64	189.158,44
216	21.874,36	10,03	870,17	880,20	21.874,36	11.042,83	178.995,81	190.038,64
217	21.004,19	9,63	870,57	880,20	21.004,19	11.052,46	179.866,38	190.918,84
218	20.133,62	9,23	870,97	880,20	20.133,62	11.061,69	180.737,35	191.799,04
219	19.262,65	8,83	871,37	880,20	19.262,65	11.070,52	181.608,72	192.679,23
220	18.391,28	8,43	871,77	880,20	18.391,28	11.078,95	182.480,48	193.559,43
221	17.519,52	8,03	872,17	880,20	17.519,52	11.086,98	183.352,65	194.439,63
222	16.647,35	7,63	872,57	880,20	16.647,35	11.094,61	184.225,22	195.319,83
223	15.774,78	7,23	872,97	880,20	15.774,78	11.101,84	185.098,19	196.200,02
224	14.901,81	6,83	873,37	880,20	14.901,81	11.108,67	185.971,55	197.080,22
225	14.028,45	6,43	873,77	880,20	14.028,45	11.115,10	186.845,32	197.960,42
226	13.154,68	6,03	874,17	880,20	13.154,68	11.121,13	187.719,49	198.840,62
227	12.280,51	5,63	874,57	880,20	12.280,51	11.126,75	188.594,06	199.720,81
228	11.405,94	5,23	874,97	880,20	11.405,94	11.131,98	189.469,03	200.601,01
229	10.530,97	4,83	875,37	880,20	10.530,97	11.136,81	190.344,40	201.481,21
230	9.655,60	4,43	875,77	880,20	9.655,60	11.141,23	191.220,17	202.361,41
231	8.779,83	4,02	876,17	880,20	8.779,83	11.145,26	192.096,35	203.241,60
232	7.903,65	3,62	876,58	880,20	7.903,65	11.148,88	192.972,92	204.121,80
233	7.027,08	3,22	876,98	880,20	7.027,08	11.152,10	193.849,90	205.002,00
234	6.150,10	2,82	877,38	880,20	6.150,10	11.154,92	194.727,28	205.882,20
235	5.272,72	2,42	877,78	880,20	5.272,72	11.157,34	195.605,06	206.762,39
236	4.394,94	2,01	878,18	880,20	4.394,94	11.159,35	196.483,24	207.642,59
237	3.516,76	1,61	878,59	880,20	3.516,76	11.160,96	197.361,83	208.522,79
238	2.638,17	1,21	878,99	880,20	2.638,17	11.162,17	198.240,81	209.402,99
239	1.759,19	0,81	879,39	880,20	1.759,19	11.162,98	199.120,21	210.283,18
240	879,79	0,40	879,79	880,20	879,79	11.163,38	200.000,00	211.163,38

immo-finanzcheck.de Baufinanzierung

3.94/5,00

16.370,78€
Zinsanteil

902,05€
Monatsrate

0,80%
Sollzins p.a.

0,82%
Effektivzins p.a.

2/3 aller Kunden erhalten: Nettodarlehensbetrag 250.000,00 €;Kreditrate: 519,00 €;Gesamtbetrag: 93.375,00 €;Anzahl Kreditraten: 2160;Laufzeit: 60 Monate;Effektiver Jahreszins: 0,50 %;Gebundener Sollzins: 0,49 %;

Monat	Kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	200.000,00	133,33	768,72	902,05	199.231,28	133,33	768,72	902,05
2	199.231,28	132,82	769,23	902,05	199.231,28	143,93	1.537,95	1.681,89
3	198.462,05	132,31	769,75	902,05	198.462,05	276,24	2.307,70	2.583,94
4	197.692,30	131,79	770,26	902,05	197.692,30	408,03	3.077,96	3.485,99
5	196.922,04	131,28	770,77	902,05	196.922,04	539,32	3.848,73	4.388,05
6	196.151,27	130,77	771,29	902,05	196.151,27	670,08	4.620,02	5.290,10
7	195.379,98	130,25	771,80	902,05	195.379,98	800,34	5.391,82	6.192,16
8	194.608,18	129,74	772,32	902,05	194.608,18	930,08	6.164,14	7.094,21
9	193.835,86	129,22	772,83	902,05	193.835,86	1.059,30	6.936,97	7.996,27
10	193.063,03	128,71	773,35	902,05	193.063,03	1.188,01	7.710,31	8.898,32
11	192.289,69	128,19	773,86	902,05	192.289,69	1.316,20	8.484,17	9.800,37
12	191.515,83	127,68	774,38	902,05	191.515,83	1.443,88	9.258,55	10.702,43
13	190.741,45	127,16	774,89	902,05	190.741,45	1.571,04	10.033,44	11.604,48
14	189.966,56	126,64	775,41	902,05	189.966,56	1.697,68	10.808,85	12.506,54
15	189.191,15	126,13	775,93	902,05	189.191,15	1.823,81	11.584,78	13.408,59
16	188.415,22	125,61	776,44	902,05	188.415,22	1.949,42	12.361,22	14.310,64
17	187.638,78	125,09	776,96	902,05	187.638,78	2.074,51	13.138,18	15.212,70
18	186.861,82	124,57	777,48	902,05	186.861,82	2.199,09	13.915,66	16.114,75
19	186.084,34	124,06	778,00	902,05	186.084,34	2.323,14	14.693,66	17.016,81
20	185.306,34	123,54	778,52	902,05	185.306,34	2.446,68	15.472,18	17.918,86
21	184.527,82	123,02	779,04	902,05	184.527,82	2.569,70	16.251,21	18.820,92
22	183.748,79	122,50	779,55	902,05	183.748,79	2.692,20	17.030,77	19.722,97
23	182.969,23	121,98	780,07	902,05	182.969,23	2.814,18	17.810,84	20.625,02
24	182.189,16	121,46	780,59	902,05	182.189,16	2.935,64	18.591,44	21.527,08
25	181.408,56	120,94	781,12	902,05	181.408,56	3.056,58	19.372,55	22.429,13
26	180.627,45	120,42	781,64	902,05	180.627,45	3.177,00	20.154,19	23.331,19
27	179.845,81	119,90	782,16	902,05	179.845,81	3.296,89	20.936,35	24.233,24
28	179.063,65	119,38	782,68	902,05	179.063,65	3.416,27	21.719,03	25.135,29
29	178.280,97	118,85	783,20	902,05	178.280,97	3.535,12	22.502,23	26.037,35
30	177.497,77	118,33	783,72	902,05	177.497,77	3.653,46	23.285,95	26.939,40
31	176.714,05	117,81	784,24	902,05	176.714,05	3.771,26	24.070,19	27.841,46
32	175.929,81	117,29	784,77	902,05	175.929,81	3.888,55	24.854,96	28.743,51
33	175.145,04	116,76	785,29	902,05	175.145,04	4.005,31	25.640,25	29.645,57
34	174.359,75	116,24	785,81	902,05	174.359,75	4.121,55	26.426,07	30.547,62
35	173.573,93	115,72	786,34	902,05	173.573,93	4.237,27	27.212,40	31.449,67
36	172.787,60	115,19	786,86	902,05	172.787,60	4.352,46	27.999,27	32.351,73
37	172.000,73	114,67	787,39	902,05	172.000,73	4.467,13	28.786,65	33.253,78
38	171.213,35	114,14	787,91	902,05	171.213,35	4.581,27	29.574,56	34.155,84
39	170.425,44	113,62	788,44	902,05	170.425,44	4.694,89	30.363,00	35.057,89
40	169.637,00	113,09	788,96	902,05	169.637,00	4.807,98	31.151,96	35.959,94
41	168.848,04	112,57	789,49	902,05	168.848,04	4.920,55	31.941,45	36.862,00
42	168.058,55	112,04	790,02	902,05	168.058,55	5.032,58	32.731,47	37.764,05
43	167.268,53	111,51	790,54	902,05	167.268,53	5.144,10	33.522,01	38.666,11
44	166.477,99	110,99	791,07	902,05	166.477,99	5.255,08	34.313,08	39.568,16
45	165.686,92	110,46	791,60	902,05	165.686,92	5.365,54	35.104,68	40.470,22
46	164.895,32	109,93	792,12	902,05	164.895,32	5.475,47	35.896,80	41.372,27
47	164.103,20	109,40	792,65	902,05	164.103,20	5.584,87	36.689,45	42.274,32
48	163.310,55	108,87	793,18	902,05	163.310,55	5.693,75	37.482,63	43.176,38
49	162.517,37	108,34	793,71	902,05	162.517,37	5.802,09	38.276,34	44.078,43
50	161.723,66	107,82	794,24	902,05	161.723,66	5.909,91	39.070,58	44.980,49
51	160.929,42	107,29	794,77	902,05	160.929,42	6.017,19	39.865,35	45.882,54
52	160.134,65	106,76	795,30	902,05	160.134,65	6.123,95	40.660,65	46.784,59
53	159.339,35	106,23	795,83	902,05	159.339,35	6.230,18	41.456,47	47.686,65
54	158.543,53	105,70	796,36	902,05	158.543,53	6.335,87	42.252,83	48.588,70
55	157.747,17	105,16	796,89	902,05	157.747,17	6.441,04	43.049,72	49.490,76
56	156.950,28	104,63	797,42	902,05	156.950,28	6.545,67	43.847,14	50.392,81
57	156.152,86	104,10	797,95	902,05	156.152,86	6.649,77	44.645,09	51.294,87
58	155.354,91	103,57	798,48	902,05	155.354,91	6.753,34	45.443,58	52.196,92
59	154.556,42	103,04	799,02	902,05	154.556,42	6.856,38	46.242,60	53.098,97
60	153.757,40	102,50	799,55	902,05	153.757,40	6.958,88	47.042,14	54.001,03
61	152.957,86	101,97	800,08	902,05	152.957,86	7.060,86	47.842,23	54.903,08
62	152.157,77	101,44	800,62	902,05	152.157,77	7.162,29	48.642,84	55.805,14
63	151.357,16	100,90	801,15	902,05	151.357,16	7.263,20	49.443,99	56.707,19
64	150.556,01	100,37	801,68	902,05	150.556,01	7.363,57	50.245,68	57.609,24
65	149.754,32	99,84	802,22	902,05	149.754,32	7.463,41	51.047,89	58.511,30
66	148.952,11	99,30	802,75	902,05	148.952,11	7.562,71	51.850,65	59.413,35
67	148.149,35	98,77	803,29	902,05	148.149,35	7.661,47	52.653,93	60.315,41
68	147.346,07	98,23	803,82	902,05	147.346,07	7.759,70	53.457,76	61.217,46
69	146.542,24	97,69	804,36	902,05	146.542,24	7.857,40	54.262,12	62.119,52
70	145.737,88	97,16	804,90	902,05	145.737,88	7.954,56	55.067,01	63.021,57
71	144.932,99	96,62	805,43	902,05	144.932,99	8.051,18	55.872,44	63.923,62
72	144.127,56	96,09	805,97	902,05	144.127,56	8.147,26	56.678,41	64.825,68
73	143.321,59	95,55	806,51	902,05	143.321,59	8.242,81	57.484,92	65.727,73
74	142.515,08	95,01	807,04	902,05	142.515,08	8.337,82	58.291,96	66.629,79
75	141.708,04	94,47	807,58	902,05	141.708,04	8.432,29	59.099,55	67.531,84
76	140.900,45	93,93	808,12	902,05	140.900,45	8.526,23	59.907,67	68.433,90
77	140.092,33	93,39	808,66	902,05	140.092,33	8.619,62	60.716,33	69.335,95
78	139.283,67	92,86	809,20	902,05	139.283,67	8.712,48	61.525,52	70.238,00
79	138.474,48	92,32	809,74	902,05	138.474,48	8.804,80	62.335,26	71.140,06
80	137.664,74	91,78	810,28	902,05	137.664,74	8.896,57	63.145,54	72.042,11
81	136.854,46	91,24	810,82	902,05	136.854,46	8.987,81	63.956,36	72.944,17
82	136.043,64	90,70	811,36	902,05	136.043,64	9.078,50	64.767,72	73.846,22
83	135.232,28	90,15	811,90	902,05	135.232,28	9.168,66	65.579,62	74.748,27
84	134.420,38	89,61	812,44	902,05	134.420,38	9.258,27	66.392,06	75.650,33
85	133.607,94	89,07	812,98	902,05	133.607,94	9.347,34	67.205,04	76.552,38
86	132.794,96	88,53	813,52	902,05	132.794,96	9.435,87	68.018,56	77.454,44
87	131.981,44	87,99	814,07	902,05	131.981,44	9.523,86	68.832,63	78.356,49
88	131.167,37	87,44	814,61	902,05	131.167,37	9.611,31	69.647,24	79.258,55
89	130.352,76	86,90	815,15	902,05	130.352,76	9.698,21	70.462,39	80.160,60
90	129.537,61	86,36	815,70	902,05	129.537,61	9.784,57	71.278,09	81.062,65
91	128.721,91	85,81	816,24	902,05	128.721,91	9.870,38	72.094,33	81.964,71
92	127.905,67	85,27	816,78	902,05	127.905,67	9.955,65	72.911,11	82.866,76
93	127.088,89	84,73	817,33	902,05	127.088,89	10.040,38	73.728,44	83.768,82
94	126.271,56	84,18	817,87	902,05	126.271,56	10.124,56	74.546,31	84.670,87
95	125.453,69	83,64	818,42	902,05	125.453,69	10.208,19	75.364,73	85.572,92
96	124.635,27	83,09	818,96	902,05	124.635,27	10.291,28	76.183,69	86.474,98
97	123.816,31	82,54	819,51	902,05	123.816,31	10.373,83	77.003,20	87.377,03
98	122.996,80	82,00	820,06	902,05	122.996,80	10.455,83	77.823,26	88.279,09
99	122.176,74	81,45	820,60	902,05	122.176,74	10.537,28	78.643,86	89.181,14
100	121.356,14	80,90	821,15	902,05	121.356,14	10.618,18	79.465,01	90.083,20
101	120.534,99	80,36	821,70	902,05	120.534,99	10.698,54	80.286,71	90.985,25
102	119.713,29	79,81	822,25	902,05	119.713,29	10.778,35	81.108,96	91.887,30
103	118.891,04	79,26	822,79	902,05	118.891,04	10.857,61	81.931,75	92.789,36
104	118.068,25	78,71	823,34	902,05	118.068,25	10.936,32	82.755,09	93.691,41
105	117.244,91	78,16	823,89	902,05	117.244,91	11.014,48	83.578,98	94.593,47
106	116.421,02	77,61	824,44	902,05	116.421,02	11.092,10	84.403,42	95.495,52
107	115.596,58	77,06	824,99	902,05	115.596,58	11.169,16	85.228,41	96.397,57
108	114.771,59	76,51	825,54	902,05	114.771,59	11.245,68	86.053,95	97.299,63
109	113.946,05	75,96	826,09	902,05	113.946,05	11.321,64	86.880,04	98.201,68
110	113.119,96	75,41	826,64	902,05	113.119,96	11.397,05	87.706,68	99.103,74
111	112.293,32	74,86	827,19	902,05	112.293,32	11.471,92	88.533,87	100.005,79
112	111.466,13	74,31	827,74	902,05	111.466,13	11.546,23	89.361,62	100.907,85
113	110.638,38	73,76	828,30	902,05	110.638,38	11.619,99	90.189,91	101.809,90
114	109.810,09	73,21	828,85	902,05	109.810,09	11.693,19	91.018,76	102.711,95
115	108.981,24	72,65	829,40	902,05	108.981,24	11.765,85	91.848,16	103.614,01
116	108.151,84	72,10	829,95	902,05	108.151,84	11.837,95	92.678,11	104.516,06
117	107.321,89	71,55	830,51	902,05	107.321,89	11.909,50	93.508,62	105.418,12
118	106.491,38	70,99	831,06	902,05	106.491,38	11.980,49	94.339,68	106.320,17
119	105.660,32	70,44	831,61	902,05	105.660,32	12.050,93	95.171,29	107.222,22
120	104.828,71	69,89	832,17	902,05	104.828,71	12.120,82	96.003,46	108.124,28
121	103.996,54	69,33	832,72	902,05	103.996,54	12.190,15	96.836,19	109.026,33
122	103.163,81	68,78	833,28	902,05	103.163,81	12.258,92	97.669,46	109.928,39
123	102.330,54	68,22	833,83	902,05	102.330,54	12.327,14	98.503,30	110.830,44
124	101.496,70	67,66	834,39	902,05	101.496,70	12.394,81	99.337,69	111.732,50
125	100.662,31	67,11	834,95	902,05	100.662,31	12.461,92	100.172,63	112.634,55
126	99.827,37	66,55	835,50	902,05	99.827,37	12.528,47	101.008,14	113.536,60
127	98.991,86	65,99	836,06	902,05	98.991,86	12.594,46	101.844,20	114.438,66
128	98.155,80	65,44	836,62	902,05	98.155,80	12.659,90	102.680,81	115.340,71
129	97.319,19	64,88	837,17	902,05	97.319,19	12.724,78	103.517,99	116.242,77
130	96.482,01	64,32	837,73	902,05	96.482,01	12.789,10	104.355,72	117.144,82
131	95.644,28	63,76	838,29	902,05	95.644,28	12.852,86	105.194,01	118.046,87
132	94.805,99	63,20	838,85	902,05	94.805,99	12.916,07	106.032,86	118.948,93
133	93.967,14	62,64	839,41	902,05	93.967,14	12.978,71	106.872,27	119.850,98
134	93.127,73	62,09	839,97	902,05	93.127,73	13.040,80	107.712,24	120.753,04
135	92.287,76	61,53	840,53	902,05	92.287,76	13.102,32	108.552,77	121.655,09
136	91.447,23	60,96	841,09	902,05	91.447,23	13.163,29	109.393,86	122.557,15
137	90.606,14	60,40	841,65	902,05	90.606,14	13.223,69	110.235,51	123.459,20
138	89.764,49	59,84	842,21	902,05	89.764,49	13.283,53	111.077,72	124.361,25
139	88.922,28	59,28	842,77	902,05	88.922,28	13.342,82	111.920,49	125.263,31
140	88.079,51	58,72	843,33	902,05	88.079,51	13.401,54	112.763,83	126.165,36
141	87.236,17	58,16	843,90	902,05	87.236,17	13.459,69	113.607,72	127.067,42
142	86.392,28	57,59	844,46	902,05	86.392,28	13.517,29	114.452,18	127.969,47
143	85.547,82	57,03	845,02	902,05	85.547,82	13.574,32	115.297,21	128.871,52
144	84.702,79	56,47	845,59	902,05	84.702,79	13.630,79	116.142,79	129.773,58
145	83.857,21	55,90	846,15	902,05	83.857,21	13.686,69	116.988,94	130.675,63
146	83.011,06	55,34	846,71	902,05	83.011,06	13.742,03	117.835,65	131.577,69
147	82.164,35	54,78	847,28	902,05	82.164,35	13.796,81	118.682,93	132.479,74
148	81.317,07	54,21	847,84	902,05	81.317,07	13.851,02	119.530,77	133.381,80
149	80.469,23	53,65	848,41	902,05	80.469,23	13.904,67	120.379,18	134.283,85
150	79.620,82	53,08	848,97	902,05	79.620,82	13.957,75	121.228,16	135.185,90
151	78.771,84	52,51	849,54	902,05	78.771,84	14.010,26	122.077,70	136.087,96
152	77.922,30	51,95	850,11	902,05	77.922,30	14.062,21	122.927,80	136.990,01
153	77.072,20	51,38	850,67	902,05	77.072,20	14.113,59	123.778,47	137.892,07
154	76.221,53	50,81	851,24	902,05	76.221,53	14.164,41	124.629,71	138.794,12
155	75.370,29	50,25	851,81	902,05	75.370,29	14.214,65	125.481,52	139.696,17
156	74.518,48	49,68	852,38	902,05	74.518,48	14.264,33	126.333,90	140.598,23
157	73.666,10	49,11	852,94	902,05	73.666,10	14.313,44	127.186,84	141.500,28
158	72.813,16	48,54	853,51	902,05	72.813,16	14.361,99	128.040,35	142.402,34
159	71.959,65	47,97	854,08	902,05	71.959,65	14.409,96	128.894,43	143.304,39
160	71.105,57	47,40	854,65	902,05	71.105,57	14.457,36	129.749,08	144.206,45
161	70.250,92	46,83	855,22	902,05	70.250,92	14.504,20	130.604,30	145.108,50
162	69.395,70	46,26	855,79	902,05	69.395,70	14.550,46	131.460,09	146.010,55
163	68.539,91	45,69	856,36	902,05	68.539,91	14.596,15	132.316,46	146.912,61
164	67.683,54	45,12	856,93	902,05	67.683,54	14.641,28	133.173,39	147.814,66
165	66.826,61	44,55	857,50	902,05	66.826,61	14.685,83	134.030,89	148.716,72
166	65.969,11	43,98	858,07	902,05	65.969,11	14.729,81	134.888,97	149.618,77
167	65.111,03	43,41	858,65	902,05	65.111,03	14.773,21	135.747,61	150.520,83
168	64.252,39	42,83	859,22	902,05	64.252,39	14.816,05	136.606,83	151.422,88
169	63.393,17	42,26	859,79	902,05	63.393,17	14.858,31	137.466,62	152.324,93
170	62.533,38	41,69	860,37	902,05	62.533,38	14.900,00	138.326,99	153.226,99
171	61.673,01	41,12	860,94	902,05	61.673,01	14.941,11	139.187,93	154.129,04
172	60.812,07	40,54	861,51	902,05	60.812,07	14.981,66	140.049,44	155.031,10
173	59.950,56	39,97	862,09	902,05	59.950,56	15.021,62	140.911,53	155.933,15
174	59.088,47	39,39	862,66	902,05	59.088,47	15.061,02	141.774,19	156.835,20
175	58.225,81	38,82	863,24	902,05	58.225,81	15.099,83	142.637,43	157.737,26
176	57.362,57	38,24	863,81	902,05	57.362,57	15.138,07	143.501,24	158.639,31
177	56.498,76	37,67	864,39	902,05	56.498,76	15.175,74	144.365,63	159.541,37
178	55.634,37	37,09	864,96	902,05	55.634,37	15.212,83	145.230,59	160.443,42
179	54.769,41	36,51	865,54	902,05	54.769,41	15.249,34	146.096,13	161.345,48
180	53.903,87	35,94	866,12	902,05	53.903,87	15.285,28	146.962,25	162.247,53
181	53.037,75	35,36	866,70	902,05	53.037,75	15.320,64	147.828,95	163.149,58
182	52.171,05	34,78	867,27	902,05	52.171,05	15.355,42	148.696,22	164.051,64
183	51.303,78	34,20	867,85	902,05	51.303,78	15.389,62	149.564,07	164.953,69
184	50.435,93	33,62	868,43	902,05	50.435,93	15.423,24	150.432,50	165.855,75
185	49.567,50	33,04	869,01	902,05	49.567,50	15.456,29	151.301,51	166.757,80
186	48.698,49	32,47	869,59	902,05	48.698,49	15.488,75	152.171,10	167.659,85
187	47.828,90	31,89	870,17	902,05	47.828,90	15.520,64	153.041,27	168.561,91
188	46.958,73	31,31	870,75	902,05	46.958,73	15.551,95	153.912,02	169.463,96
189	46.087,98	30,73	871,33	902,05	46.087,98	15.582,67	154.783,35	170.366,02
190	45.216,65	30,14	871,91	902,05	45.216,65	15.612,82	155.655,25	171.268,07
191	44.344,75	29,56	872,49	902,05	44.344,75	15.642,38	156.527,75	172.170,13
192	43.472,25	28,98	873,07	902,05	43.472,25	15.671,36	157.400,82	173.072,18
193	42.599,18	28,40	873,65	902,05	42.599,18	15.699,76	158.274,47	173.974,23
194	41.725,53	27,82	874,24	902,05	41.725,53	15.727,58	159.148,71	174.876,29
195	40.851,29	27,23	874,82	902,05	40.851,29	15.754,81	160.023,53	175.778,34
196	39.976,47	26,65	875,40	902,05	39.976,47	15.781,46	160.898,93	176.680,40
197	39.101,07	26,07	875,99	902,05	39.101,07	15.807,53	161.774,92	177.582,45
198	38.225,08	25,48	876,57	902,05	38.225,08	15.833,01	162.651,49	178.484,50
199	37.348,51	24,90	877,16	902,05	37.348,51	15.857,91	163.528,65	179.386,56
200	36.471,35	24,31	877,74	902,05	36.471,35	15.882,23	164.406,39	180.288,61
201	35.593,61	23,73	878,33	902,05	35.593,61	15.905,96	165.284,71	181.190,67
202	34.715,29	23,14	878,91	902,05	34.715,29	15.929,10	166.163,62	182.092,72
203	33.836,38	22,56	879,50	902,05	33.836,38	15.951,66	167.043,12	182.994,78
204	32.956,88	21,97	880,08	902,05	32.956,88	15.973,63	167.923,20	183.896,83
205	32.076,80	21,38	880,67	902,05	32.076,80	15.995,01	168.803,87	184.798,88
206	31.196,13	20,80	881,26	902,05	31.196,13	16.015,81	169.685,13	185.700,94
207	30.314,87	20,21	881,84	902,05	30.314,87	16.036,02	170.566,97	186.602,99
208	29.433,03	19,62	882,43	902,05	29.433,03	16.055,64	171.449,40	187.505,05
209	28.550,60	19,03	883,02	902,05	28.550,60	16.074,68	172.332,42	188.407,10
210	27.667,58	18,45	883,61	902,05	27.667,58	16.093,12	173.216,03	189.309,15
211	26.783,97	17,86	884,20	902,05	26.783,97	16.110,98	174.100,23	190.211,21
212	25.899,77	17,27	884,79	902,05	25.899,77	16.128,24	174.985,02	191.113,26
213	25.014,98	16,68	885,38	902,05	25.014,98	16.144,92	175.870,40	192.015,32
214	24.129,60	16,09	885,97	902,05	24.129,60	16.161,01	176.756,37	192.917,37
215	23.243,63	15,50	886,56	902,05	23.243,63	16.176,50	177.642,92	193.819,43
216	22.357,08	14,90	887,15	902,05	22.357,08	16.191,41	178.530,07	194.721,48
217	21.469,93	14,31	887,74	902,05	21.469,93	16.205,72	179.417,81	195.623,53
218	20.582,19	13,72	888,33	902,05	20.582,19	16.219,44	180.306,15	196.525,59
219	19.693,85	13,13	888,92	902,05	19.693,85	16.232,57	181.195,07	197.427,64
220	18.804,93	12,54	889,52	902,05	18.804,93	16.245,11	182.084,59	198.329,70
221	17.915,41	11,94	890,11	902,05	17.915,41	16.257,05	182.974,70	199.231,75
222	17.025,30	11,35	890,70	902,05	17.025,30	16.268,40	183.865,40	200.133,80
223	16.134,60	10,76	891,30	902,05	16.134,60	16.279,16	184.756,70	201.035,86
224	15.243,30	10,16	891,89	902,05	15.243,30	16.289,32	185.648,59	201.937,91
225	14.351,41	9,57	892,49	902,05	14.351,41	16.298,89	186.541,08	202.839,97
226	13.458,92	8,97	893,08	902,05	13.458,92	16.307,86	187.434,16	203.742,02
227	12.565,84	8,38	893,68	902,05	12.565,84	16.316,24	188.327,84	204.644,08
228	11.672,16	7,78	894,27	902,05	11.672,16	16.324,02	189.222,11	205.546,13
229	10.777,89	7,19	894,87	902,05	10.777,89	16.331,20	190.116,98	206.448,18
230	9.883,02	6,59	895,47	902,05	9.883,02	16.337,79	191.012,45	207.350,24
231	8.987,55	5,99	896,06	902,05	8.987,55	16.343,78	191.908,51	208.252,29
232	8.091,49	5,39	896,66	902,05	8.091,49	16.349,18	192.805,17	209.154,35
233	7.194,83	4,80	897,26	902,05	7.194,83	16.353,98	193.702,43	210.056,40
234	6.297,57	4,20	897,86	902,05	6.297,57	16.358,17	194.600,28	210.958,45
235	5.399,72	3,60	898,45	902,05	5.399,72	16.361,77	195.498,74	211.860,51
236	4.501,26	3,00	899,05	902,05	4.501,26	16.364,77	196.397,79	212.762,56
237	3.602,21	2,40	899,65	902,05	3.602,21	16.367,18	197.297,44	213.664,62
238	2.702,56	1,80	900,25	902,05	2.702,56	16.368,98	198.197,69	214.566,67
239	1.802,31	1,20	900,85	902,05	1.802,31	16.370,18	199.098,55	215.468,73
240	901,45	0,60	901,45	902,05	901,45	16.370,78	200.000,00	216.370,78

HypoVereinsbank Immobilienfinanzierung

3.90/5,00

18.477,00€
Zinsanteil

910,89€
Monatsrate

0,90%
Sollzins p.a.

0,90%
Effektivzins p.a.

2/3 aller Kunden erhalten: Nettodarlehensbetrag 200.000,00 €;Kreditrate: 571,17 €;Gesamtbetrag: 137.080,80 €;Anzahl Kreditraten: 240;Laufzeit: 240 Monate;Effektiver Jahreszins: 1,00 %;Gebundener Sollzins: 0,98 %;

Monat	Kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	200.000,00	150,00	760,89	910,89	199.239,11	150,00	760,89	910,89
2	199.239,11	149,43	761,46	910,89	199.239,11	161,93	1.522,36	1.684,29
3	198.477,64	148,86	762,04	910,89	198.477,64	310,79	2.284,39	2.595,18
4	197.715,61	148,29	762,61	910,89	197.715,61	459,07	3.047,00	3.506,07
5	196.953,00	147,71	763,18	910,89	196.953,00	606,79	3.810,18	4.416,97
6	196.189,82	147,14	763,75	910,89	196.189,82	753,93	4.573,93	5.327,86
7	195.426,07	146,57	764,32	910,89	195.426,07	900,50	5.338,26	6.238,76
8	194.661,74	146,00	764,90	910,89	194.661,74	1.046,50	6.103,15	7.149,65
9	193.896,85	145,42	765,47	910,89	193.896,85	1.191,92	6.868,62	8.060,54
10	193.131,38	144,85	766,05	910,89	193.131,38	1.336,77	7.634,67	8.971,44
11	192.365,33	144,27	766,62	910,89	192.365,33	1.481,04	8.401,29	9.882,33
12	191.598,71	143,70	767,19	910,89	191.598,71	1.624,74	9.168,48	10.793,22
13	190.831,52	143,12	767,77	910,89	190.831,52	1.767,87	9.936,25	11.704,12
14	190.063,75	142,55	768,35	910,89	190.063,75	1.910,41	10.704,60	12.615,01
15	189.295,40	141,97	768,92	910,89	189.295,40	2.052,38	11.473,52	13.525,91
16	188.526,48	141,39	769,50	910,89	188.526,48	2.193,78	12.243,02	14.436,80
17	187.756,98	140,82	770,08	910,89	187.756,98	2.334,60	13.013,10	15.347,69
18	186.986,90	140,24	770,65	910,89	186.986,90	2.474,84	13.783,75	16.258,59
19	186.216,25	139,66	771,23	910,89	186.216,25	2.614,50	14.554,98	17.169,48
20	185.445,02	139,08	771,81	910,89	185.445,02	2.753,58	15.326,79	18.080,37
21	184.673,21	138,50	772,39	910,89	184.673,21	2.892,09	16.099,18	18.991,27
22	183.900,82	137,93	772,97	910,89	183.900,82	3.030,01	16.872,15	19.902,16
23	183.127,85	137,35	773,55	910,89	183.127,85	3.167,36	17.645,70	20.813,06
24	182.354,30	136,77	774,13	910,89	182.354,30	3.304,13	18.419,82	21.723,95
25	181.580,18	136,19	774,71	910,89	181.580,18	3.440,31	19.194,53	22.634,84
26	180.805,47	135,60	775,29	910,89	180.805,47	3.575,91	19.969,82	23.545,74
27	180.030,18	135,02	775,87	910,89	180.030,18	3.710,94	20.745,69	24.456,63
28	179.254,31	134,44	776,45	910,89	179.254,31	3.845,38	21.522,15	25.367,52
29	178.477,85	133,86	777,04	910,89	178.477,85	3.979,24	22.299,18	26.278,42
30	177.700,82	133,28	777,62	910,89	177.700,82	4.112,51	23.076,80	27.189,31
31	176.923,20	132,69	778,20	910,89	176.923,20	4.245,20	23.855,00	28.100,21
32	176.145,00	132,11	778,78	910,89	176.145,00	4.377,31	24.633,79	29.011,10
33	175.366,21	131,52	779,37	910,89	175.366,21	4.508,84	25.413,16	29.921,99
34	174.586,84	130,94	779,95	910,89	174.586,84	4.639,78	26.193,11	30.832,89
35	173.806,89	130,36	780,54	910,89	173.806,89	4.770,13	26.973,65	31.743,78
36	173.026,35	129,77	781,12	910,89	173.026,35	4.899,90	27.754,77	32.654,67
37	172.245,23	129,18	781,71	910,89	172.245,23	5.029,09	28.536,48	33.565,57
38	171.463,52	128,60	782,30	910,89	171.463,52	5.157,68	29.318,78	34.476,46
39	170.681,22	128,01	782,88	910,89	170.681,22	5.285,70	30.101,66	35.387,36
40	169.898,34	127,42	783,47	910,89	169.898,34	5.413,12	30.885,13	36.298,25
41	169.114,87	126,84	784,06	910,89	169.114,87	5.539,96	31.669,19	37.209,14
42	168.330,81	126,25	784,65	910,89	168.330,81	5.666,20	32.453,83	38.120,04
43	167.546,17	125,66	785,23	910,89	167.546,17	5.791,86	33.239,07	39.030,93
44	166.760,93	125,07	785,82	910,89	166.760,93	5.916,93	34.024,89	39.941,82
45	165.975,11	124,48	786,41	910,89	165.975,11	6.041,41	34.811,30	40.852,72
46	165.188,70	123,89	787,00	910,89	165.188,70	6.165,31	35.598,31	41.763,61
47	164.401,69	123,30	787,59	910,89	164.401,69	6.288,61	36.385,90	42.674,51
48	163.614,10	122,71	788,18	910,89	163.614,10	6.411,32	37.174,08	43.585,40
49	162.825,92	122,12	788,77	910,89	162.825,92	6.533,44	37.962,86	44.496,29
50	162.037,14	121,53	789,37	910,89	162.037,14	6.654,97	38.752,22	45.407,19
51	161.247,78	120,94	789,96	910,89	161.247,78	6.775,90	39.542,18	46.318,08
52	160.457,82	120,34	790,55	910,89	160.457,82	6.896,24	40.332,73	47.228,97
53	159.667,27	119,75	791,14	910,89	159.667,27	7.016,00	41.123,87	48.139,87
54	158.876,13	119,16	791,74	910,89	158.876,13	7.135,15	41.915,61	49.050,76
55	158.084,39	118,56	792,33	910,89	158.084,39	7.253,72	42.707,94	49.961,66
56	157.292,06	117,97	792,92	910,89	157.292,06	7.371,68	43.500,86	50.872,55
57	156.499,14	117,37	793,52	910,89	156.499,14	7.489,06	44.294,38	51.783,44
58	155.705,62	116,78	794,11	910,89	155.705,62	7.605,84	45.088,50	52.694,34
59	154.911,50	116,18	794,71	910,89	154.911,50	7.722,02	45.883,21	53.605,23
60	154.116,79	115,59	795,31	910,89	154.116,79	7.837,61	46.678,51	54.516,12
61	153.321,49	114,99	795,90	910,89	153.321,49	7.952,60	47.474,42	55.427,02
62	152.525,58	114,39	796,50	910,89	152.525,58	8.066,99	48.270,92	56.337,91
63	151.729,08	113,80	797,10	910,89	151.729,08	8.180,79	49.068,01	57.248,81
64	150.931,99	113,20	797,69	910,89	150.931,99	8.293,99	49.865,71	58.159,70
65	150.134,29	112,60	798,29	910,89	150.134,29	8.406,59	50.664,00	59.070,59
66	149.336,00	112,00	798,89	910,89	149.336,00	8.518,59	51.462,89	59.981,49
67	148.537,11	111,40	799,49	910,89	148.537,11	8.630,00	52.262,38	60.892,38
68	147.737,62	110,80	800,09	910,89	147.737,62	8.740,80	53.062,47	61.803,27
69	146.937,53	110,20	800,69	910,89	146.937,53	8.851,00	53.863,17	62.714,17
70	146.136,83	109,60	801,29	910,89	146.136,83	8.960,61	54.664,46	63.625,06
71	145.335,54	109,00	801,89	910,89	145.335,54	9.069,61	55.466,35	64.535,96
72	144.533,65	108,40	802,49	910,89	144.533,65	9.178,01	56.268,84	65.446,85
73	143.731,16	107,80	803,10	910,89	143.731,16	9.285,81	57.071,94	66.357,74
74	142.928,06	107,20	803,70	910,89	142.928,06	9.393,00	57.875,64	67.268,64
75	142.124,36	106,59	804,30	910,89	142.124,36	9.499,59	58.679,94	68.179,53
76	141.320,06	105,99	804,90	910,89	141.320,06	9.605,58	59.484,84	69.090,42
77	140.515,16	105,39	805,51	910,89	140.515,16	9.710,97	60.290,35	70.001,32
78	139.709,65	104,78	806,11	910,89	139.709,65	9.815,75	61.096,46	70.912,21
79	138.903,54	104,18	806,72	910,89	138.903,54	9.919,93	61.903,17	71.823,11
80	138.096,83	103,57	807,32	910,89	138.096,83	10.023,50	62.710,50	72.734,00
81	137.289,50	102,97	807,93	910,89	137.289,50	10.126,47	63.518,42	73.644,89
82	136.481,58	102,36	808,53	910,89	136.481,58	10.228,83	64.326,95	74.555,79
83	135.673,05	101,75	809,14	910,89	135.673,05	10.330,59	65.136,09	75.466,68
84	134.863,91	101,15	809,75	910,89	134.863,91	10.431,73	65.945,84	76.377,57
85	134.054,16	100,54	810,35	910,89	134.054,16	10.532,28	66.756,19	77.288,47
86	133.243,81	99,93	810,96	910,89	133.243,81	10.632,21	67.567,15	78.199,36
87	132.432,85	99,32	811,57	910,89	132.432,85	10.731,53	68.378,72	79.110,26
88	131.621,28	98,72	812,18	910,89	131.621,28	10.830,25	69.190,90	80.021,15
89	130.809,10	98,11	812,79	910,89	130.809,10	10.928,36	70.003,69	80.932,04
90	129.996,31	97,50	813,40	910,89	129.996,31	11.025,85	70.817,08	81.842,94
91	129.182,92	96,89	814,01	910,89	129.182,92	11.122,74	71.631,09	82.753,83
92	128.368,91	96,28	814,62	910,89	128.368,91	11.219,02	72.445,71	83.664,72
93	127.554,29	95,67	815,23	910,89	127.554,29	11.314,68	73.260,94	84.575,62
94	126.739,06	95,05	815,84	910,89	126.739,06	11.409,74	74.076,77	85.486,51
95	125.923,23	94,44	816,45	910,89	125.923,23	11.504,18	74.893,23	86.397,41
96	125.106,77	93,83	817,06	910,89	125.106,77	11.598,01	75.710,29	87.308,30
97	124.289,71	93,22	817,68	910,89	124.289,71	11.691,23	76.527,97	88.219,19
98	123.472,03	92,60	818,29	910,89	123.472,03	11.783,83	77.346,26	89.130,09
99	122.653,74	91,99	818,90	910,89	122.653,74	11.875,82	78.165,16	90.040,98
100	121.834,84	91,38	819,52	910,89	121.834,84	11.967,20	78.984,68	90.951,87
101	121.015,32	90,76	820,13	910,89	121.015,32	12.057,96	79.804,81	91.862,77
102	120.195,19	90,15	820,75	910,89	120.195,19	12.148,10	80.625,56	92.773,66
103	119.374,44	89,53	821,36	910,89	119.374,44	12.237,64	81.446,92	93.684,56
104	118.553,08	88,91	821,98	910,89	118.553,08	12.326,55	82.268,90	94.595,45
105	117.731,10	88,30	822,60	910,89	117.731,10	12.414,85	83.091,49	95.506,34
106	116.908,51	87,68	823,21	910,89	116.908,51	12.502,53	83.914,71	96.417,24
107	116.085,29	87,06	823,83	910,89	116.085,29	12.589,59	84.738,54	97.328,13
108	115.261,46	86,45	824,45	910,89	115.261,46	12.676,04	85.562,98	98.239,02
109	114.437,02	85,83	825,07	910,89	114.437,02	12.761,87	86.388,05	99.149,92
110	113.611,95	85,21	825,68	910,89	113.611,95	12.847,08	87.213,73	100.060,81
111	112.786,27	84,59	826,30	910,89	112.786,27	12.931,67	88.040,04	100.971,70
112	111.959,96	83,97	826,92	910,89	111.959,96	13.015,64	88.866,96	101.882,60
113	111.133,04	83,35	827,54	910,89	111.133,04	13.098,99	89.694,51	102.793,49
114	110.305,49	82,73	828,16	910,89	110.305,49	13.181,72	90.522,67	103.704,39
115	109.477,33	82,11	828,79	910,89	109.477,33	13.263,82	91.351,46	104.615,28
116	108.648,54	81,49	829,41	910,89	108.648,54	13.345,31	92.180,86	105.526,17
117	107.819,14	80,86	830,03	910,89	107.819,14	13.426,17	93.010,89	106.437,07
118	106.989,11	80,24	830,65	910,89	106.989,11	13.506,42	93.841,55	107.347,96
119	106.158,45	79,62	831,27	910,89	106.158,45	13.586,03	94.672,82	108.258,85
120	105.327,18	79,00	831,90	910,89	105.327,18	13.665,03	95.504,72	109.169,75
121	104.495,28	78,37	832,52	910,89	104.495,28	13.743,40	96.337,24	110.080,64
122	103.662,76	77,75	833,15	910,89	103.662,76	13.821,15	97.170,39	110.991,54
123	102.829,61	77,12	833,77	910,89	102.829,61	13.898,27	98.004,16	111.902,43
124	101.995,84	76,50	834,40	910,89	101.995,84	13.974,77	98.838,56	112.813,32
125	101.161,44	75,87	835,02	910,89	101.161,44	14.050,64	99.673,58	113.724,22
126	100.326,42	75,24	835,65	910,89	100.326,42	14.125,88	100.509,23	114.635,11
127	99.490,77	74,62	836,28	910,89	99.490,77	14.200,50	101.345,50	115.546,00
128	98.654,50	73,99	836,90	910,89	98.654,50	14.274,49	102.182,41	116.456,90
129	97.817,59	73,36	837,53	910,89	97.817,59	14.347,86	103.019,94	117.367,79
130	96.980,06	72,74	838,16	910,89	96.980,06	14.420,59	103.858,09	118.278,69
131	96.141,91	72,11	838,79	910,89	96.141,91	14.492,70	104.696,88	119.189,58
132	95.303,12	71,48	839,42	910,89	95.303,12	14.564,17	105.536,30	120.100,47
133	94.463,70	70,85	840,05	910,89	94.463,70	14.635,02	106.376,34	121.011,37
134	93.623,66	70,22	840,68	910,89	93.623,66	14.705,24	107.217,02	121.922,26
135	92.782,98	69,59	841,31	910,89	92.782,98	14.774,83	108.058,33	122.833,15
136	91.941,67	68,96	841,94	910,89	91.941,67	14.843,78	108.900,26	123.744,05
137	91.099,74	68,32	842,57	910,89	91.099,74	14.912,11	109.742,83	124.654,94
138	90.257,17	67,69	843,20	910,89	90.257,17	14.979,80	110.586,03	125.565,84
139	89.413,97	67,06	843,83	910,89	89.413,97	15.046,86	111.429,87	126.476,73
140	88.570,13	66,43	844,47	910,89	88.570,13	15.113,29	112.274,33	127.387,62
141	87.725,67	65,79	845,10	910,89	87.725,67	15.179,08	113.119,43	128.298,52
142	86.880,57	65,16	845,73	910,89	86.880,57	15.244,24	113.965,17	129.209,41
143	86.034,83	64,53	846,37	910,89	86.034,83	15.308,77	114.811,53	130.120,30
144	85.188,47	63,89	847,00	910,89	85.188,47	15.372,66	115.658,54	131.031,20
145	84.341,46	63,26	847,64	910,89	84.341,46	15.435,92	116.506,17	131.942,09
146	83.493,83	62,62	848,27	910,89	83.493,83	15.498,54	117.354,45	132.852,99
147	82.645,55	61,98	848,91	910,89	82.645,55	15.560,52	118.203,36	133.763,88
148	81.796,64	61,35	849,55	910,89	81.796,64	15.621,87	119.052,90	134.674,77
149	80.947,10	60,71	850,18	910,89	80.947,10	15.682,58	119.903,09	135.585,67
150	80.096,91	60,07	850,82	910,89	80.096,91	15.742,65	120.753,91	136.496,56
151	79.246,09	59,43	851,46	910,89	79.246,09	15.802,09	121.605,37	137.407,45
152	78.394,63	58,80	852,10	910,89	78.394,63	15.860,88	122.457,46	138.318,35
153	77.542,54	58,16	852,74	910,89	77.542,54	15.919,04	123.310,20	139.229,24
154	76.689,80	57,52	853,38	910,89	76.689,80	15.976,56	124.163,58	140.140,14
155	75.836,42	56,88	854,02	910,89	75.836,42	16.033,43	125.017,59	141.051,03
156	74.982,41	56,24	854,66	910,89	74.982,41	16.089,67	125.872,25	141.961,92
157	74.127,75	55,60	855,30	910,89	74.127,75	16.145,27	126.727,55	142.872,82
158	73.272,45	54,95	855,94	910,89	73.272,45	16.200,22	127.583,49	143.783,71
159	72.416,51	54,31	856,58	910,89	72.416,51	16.254,53	128.440,07	144.694,60
160	71.559,93	53,67	857,22	910,89	71.559,93	16.308,20	129.297,29	145.605,50
161	70.702,71	53,03	857,87	910,89	70.702,71	16.361,23	130.155,16	146.516,39
162	69.844,84	52,38	858,51	910,89	69.844,84	16.413,61	131.013,67	147.427,29
163	68.986,33	51,74	859,15	910,89	68.986,33	16.465,35	131.872,82	148.338,18
164	68.127,18	51,10	859,80	910,89	68.127,18	16.516,45	132.732,62	149.249,07
165	67.267,38	50,45	860,44	910,89	67.267,38	16.566,90	133.593,07	150.159,97
166	66.406,93	49,81	861,09	910,89	66.406,93	16.616,71	134.454,15	151.070,86
167	65.545,85	49,16	861,73	910,89	65.545,85	16.665,87	135.315,89	151.981,75
168	64.684,11	48,51	862,38	910,89	64.684,11	16.714,38	136.178,27	152.892,65
169	63.821,73	47,87	863,03	910,89	63.821,73	16.762,24	137.041,30	153.803,54
170	62.958,70	47,22	863,67	910,89	62.958,70	16.809,46	137.904,97	154.714,44
171	62.095,03	46,57	864,32	910,89	62.095,03	16.856,03	138.769,29	155.625,33
172	61.230,71	45,92	864,97	910,89	61.230,71	16.901,96	139.634,27	156.536,22
173	60.365,73	45,27	865,62	910,89	60.365,73	16.947,23	140.499,88	157.447,12
174	59.500,12	44,63	866,27	910,89	59.500,12	16.991,86	141.366,15	158.358,01
175	58.633,85	43,98	866,92	910,89	58.633,85	17.035,83	142.233,07	159.268,90
176	57.766,93	43,33	867,57	910,89	57.766,93	17.079,16	143.100,64	160.179,80
177	56.899,36	42,67	868,22	910,89	56.899,36	17.121,83	143.968,86	161.090,69
178	56.031,14	42,02	868,87	910,89	56.031,14	17.163,86	144.837,73	162.001,59
179	55.162,27	41,37	869,52	910,89	55.162,27	17.205,23	145.707,25	162.912,48
180	54.292,75	40,72	870,17	910,89	54.292,75	17.245,95	146.577,43	163.823,37
181	53.422,57	40,07	870,83	910,89	53.422,57	17.286,01	147.448,25	164.734,27
182	52.551,75	39,41	871,48	910,89	52.551,75	17.325,43	148.319,73	165.645,16
183	51.680,27	38,76	872,13	910,89	51.680,27	17.364,19	149.191,87	166.556,05
184	50.808,13	38,11	872,79	910,89	50.808,13	17.402,29	150.064,65	167.466,95
185	49.935,35	37,45	873,44	910,89	49.935,35	17.439,75	150.938,10	168.377,84
186	49.061,90	36,80	874,10	910,89	49.061,90	17.476,54	151.812,19	169.288,74
187	48.187,81	36,14	874,75	910,89	48.187,81	17.512,68	152.686,95	170.199,63
188	47.313,05	35,48	875,41	910,89	47.313,05	17.548,17	153.562,36	171.110,52
189	46.437,64	34,83	876,07	910,89	46.437,64	17.583,00	154.438,42	172.021,42
190	45.561,58	34,17	876,72	910,89	45.561,58	17.617,17	155.315,14	172.932,31
191	44.684,86	33,51	877,38	910,89	44.684,86	17.650,68	156.192,52	173.843,20
192	43.807,48	32,86	878,04	910,89	43.807,48	17.683,54	157.070,56	174.754,10
193	42.929,44	32,20	878,70	910,89	42.929,44	17.715,73	157.949,26	175.664,99
194	42.050,74	31,54	879,36	910,89	42.050,74	17.747,27	158.828,61	176.575,89
195	41.171,39	30,88	880,02	910,89	41.171,39	17.778,15	159.708,63	177.486,78
196	40.291,37	30,22	880,68	910,89	40.291,37	17.808,37	160.589,30	178.397,67
197	39.410,70	29,56	881,34	910,89	39.410,70	17.837,93	161.470,64	179.308,57
198	38.529,36	28,90	882,00	910,89	38.529,36	17.866,82	162.352,64	180.219,46
199	37.647,36	28,24	882,66	910,89	37.647,36	17.895,06	163.235,29	181.130,35
200	36.764,71	27,57	883,32	910,89	36.764,71	17.922,63	164.118,62	182.041,25
201	35.881,38	26,91	883,98	910,89	35.881,38	17.949,54	165.002,60	182.952,14
202	34.997,40	26,25	884,65	910,89	34.997,40	17.975,79	165.887,24	183.863,04
203	34.112,76	25,58	885,31	910,89	34.112,76	18.001,38	166.772,55	184.773,93
204	33.227,45	24,92	885,97	910,89	33.227,45	18.026,30	167.658,53	185.684,82
205	32.341,47	24,26	886,64	910,89	32.341,47	18.050,55	168.545,16	186.595,72
206	31.454,84	23,59	887,30	910,89	31.454,84	18.074,14	169.432,47	187.506,61
207	30.567,53	22,93	887,97	910,89	30.567,53	18.097,07	170.320,43	188.417,50
208	29.679,57	22,26	888,63	910,89	29.679,57	18.119,33	171.209,07	189.328,40
209	28.790,93	21,59	889,30	910,89	28.790,93	18.140,92	172.098,37	190.239,29
210	27.901,63	20,93	889,97	910,89	27.901,63	18.161,85	172.988,34	191.150,19
211	27.011,66	20,26	890,63	910,89	27.011,66	18.182,11	173.878,97	192.061,08
212	26.121,03	19,59	891,30	910,89	26.121,03	18.201,70	174.770,27	192.971,97
213	25.229,73	18,92	891,97	910,89	25.229,73	18.220,62	175.662,25	193.882,87
214	24.337,75	18,25	892,64	910,89	24.337,75	18.238,87	176.554,89	194.793,76
215	23.445,11	17,58	893,31	910,89	23.445,11	18.256,46	177.448,20	195.704,65
216	22.551,80	16,91	893,98	910,89	22.551,80	18.273,37	178.342,18	196.615,55
217	21.657,82	16,24	894,65	910,89	21.657,82	18.289,61	179.236,83	197.526,44
218	20.763,17	15,57	895,32	910,89	20.763,17	18.305,19	180.132,15	198.437,33
219	19.867,85	14,90	895,99	910,89	19.867,85	18.320,09	181.028,14	199.348,23
220	18.971,86	14,23	896,66	910,89	18.971,86	18.334,32	181.924,81	200.259,12
221	18.075,19	13,56	897,34	910,89	18.075,19	18.347,87	182.822,14	201.170,02
222	17.177,86	12,88	898,01	910,89	17.177,86	18.360,76	183.720,15	202.080,91
223	16.279,85	12,21	898,68	910,89	16.279,85	18.372,97	184.618,84	202.991,80
224	15.381,16	11,54	899,36	910,89	15.381,16	18.384,50	185.518,19	203.902,70
225	14.481,81	10,86	900,03	910,89	14.481,81	18.395,36	186.418,23	204.813,59
226	13.581,77	10,19	900,71	910,89	13.581,77	18.405,55	187.318,93	205.724,48
227	12.681,07	9,51	901,38	910,89	12.681,07	18.415,06	188.220,32	206.635,38
228	11.779,68	8,83	902,06	910,89	11.779,68	18.423,90	189.122,38	207.546,27
229	10.877,62	8,16	902,74	910,89	10.877,62	18.432,05	190.025,11	208.457,17
230	9.974,89	7,48	903,41	910,89	9.974,89	18.439,54	190.928,52	209.368,06
231	9.071,48	6,80	904,09	910,89	9.071,48	18.446,34	191.832,61	210.278,95
232	8.167,39	6,13	904,77	910,89	8.167,39	18.452,46	192.737,38	211.189,85
233	7.262,62	5,45	905,45	910,89	7.262,62	18.457,91	193.642,83	212.100,74
234	6.357,17	4,77	906,13	910,89	6.357,17	18.462,68	194.548,96	213.011,63
235	5.451,04	4,09	906,81	910,89	5.451,04	18.466,77	195.455,76	213.922,53
236	4.544,24	3,41	907,49	910,89	4.544,24	18.470,18	196.363,25	214.833,42
237	3.636,75	2,73	908,17	910,89	3.636,75	18.472,90	197.271,41	215.744,32
238	2.728,59	2,05	908,85	910,89	2.728,59	18.474,95	198.180,26	216.655,21
239	1.819,74	1,36	909,53	910,89	1.819,74	18.476,31	199.089,79	217.566,10
240	910,21	0,68	910,21	910,89	910,21	18.477,00	200.000,00	218.477,00

Baufi24 Baufinanzierung

3.81/5,00

18.688,35€
Zinsanteil

911,78€
Monatsrate

0,91%
Sollzins p.a.

0,93%
Effektivzins p.a.

2/3 aller Kunden erhalten: Nettodarlehensbetrag 150.000,00 €;Kreditrate: 371,25 €;Gesamtbetrag: 44.550,00 €;Anzahl Kreditraten: 120;Laufzeit: 120 Monate;Effektiver Jahreszins: 1,44 %;Gebundener Sollzins: 0,97 %;

Monat	Kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	200.000,00	151,67	760,11	911,78	199.239,89	151,67	760,11	911,78
2	199.239,89	151,09	760,69	911,78	199.239,89	163,73	1.520,80	1.684,53
3	198.479,20	150,51	761,27	911,78	198.479,20	314,24	2.282,07	2.596,31
4	197.717,93	149,94	761,84	911,78	197.717,93	464,18	3.043,92	3.508,10
5	196.956,08	149,36	762,42	911,78	196.956,08	613,54	3.806,34	4.419,88
6	196.193,66	148,78	763,00	911,78	196.193,66	762,32	4.569,34	5.331,66
7	195.430,66	148,20	763,58	911,78	195.430,66	910,52	5.332,92	6.243,44
8	194.667,08	147,62	764,16	911,78	194.667,08	1.058,14	6.097,08	7.155,22
9	193.902,92	147,04	764,74	911,78	193.902,92	1.205,18	6.861,81	8.067,00
10	193.138,19	146,46	765,32	911,78	193.138,19	1.351,65	7.627,13	8.978,78
11	192.372,87	145,88	765,90	911,78	192.372,87	1.497,53	8.393,03	9.890,56
12	191.606,97	145,30	766,48	911,78	191.606,97	1.642,83	9.159,51	10.802,34
13	190.840,49	144,72	767,06	911,78	190.840,49	1.787,55	9.926,57	11.714,12
14	190.073,43	144,14	767,64	911,78	190.073,43	1.931,69	10.694,21	12.625,90
15	189.305,79	143,56	768,22	911,78	189.305,79	2.075,25	11.462,43	13.537,68
16	188.537,57	142,97	768,81	911,78	188.537,57	2.218,22	12.231,24	14.449,46
17	187.768,76	142,39	769,39	911,78	187.768,76	2.360,61	13.000,63	15.361,24
18	186.999,37	141,81	769,97	911,78	186.999,37	2.502,42	13.770,60	16.273,03
19	186.229,40	141,22	770,56	911,78	186.229,40	2.643,65	14.541,16	17.184,81
20	185.458,84	140,64	771,14	911,78	185.458,84	2.784,29	15.312,30	18.096,59
21	184.687,70	140,05	771,73	911,78	184.687,70	2.924,34	16.084,03	19.008,37
22	183.915,97	139,47	772,31	911,78	183.915,97	3.063,81	16.856,34	19.920,15
23	183.143,66	138,88	772,90	911,78	183.143,66	3.202,69	17.629,23	20.831,93
24	182.370,77	138,30	773,48	911,78	182.370,77	3.340,99	18.402,72	21.743,71
25	181.597,28	137,71	774,07	911,78	181.597,28	3.478,70	19.176,79	22.655,49
26	180.823,21	137,12	774,66	911,78	180.823,21	3.615,83	19.951,44	23.567,27
27	180.048,56	136,54	775,24	911,78	180.048,56	3.752,36	20.726,69	24.479,05
28	179.273,31	135,95	775,83	911,78	179.273,31	3.888,31	21.502,52	25.390,83
29	178.497,48	135,36	776,42	911,78	178.497,48	4.023,67	22.278,94	26.302,61
30	177.721,06	134,77	777,01	911,78	177.721,06	4.158,45	23.055,95	27.214,39
31	176.944,05	134,18	777,60	911,78	176.944,05	4.292,63	23.833,55	28.126,18
32	176.166,45	133,59	778,19	911,78	176.166,45	4.426,22	24.611,73	29.037,96
33	175.388,27	133,00	778,78	911,78	175.388,27	4.559,22	25.390,51	29.949,74
34	174.609,49	132,41	779,37	911,78	174.609,49	4.691,64	26.169,88	30.861,52
35	173.830,12	131,82	779,96	911,78	173.830,12	4.823,46	26.949,84	31.773,30
36	173.050,16	131,23	780,55	911,78	173.050,16	4.954,69	27.730,39	32.685,08
37	172.269,61	130,64	781,14	911,78	172.269,61	5.085,32	28.511,53	33.596,86
38	171.488,47	130,05	781,74	911,78	171.488,47	5.215,37	29.293,27	34.508,64
39	170.706,73	129,45	782,33	911,78	170.706,73	5.344,82	30.075,60	35.420,42
40	169.924,40	128,86	782,92	911,78	169.924,40	5.473,68	30.858,52	36.332,20
41	169.141,48	128,27	783,52	911,78	169.141,48	5.601,95	31.642,03	37.243,98
42	168.357,97	127,67	784,11	911,78	168.357,97	5.729,62	32.426,14	38.155,76
43	167.573,86	127,08	784,70	911,78	167.573,86	5.856,70	33.210,85	39.067,54
44	166.789,15	126,48	785,30	911,78	166.789,15	5.983,18	33.996,15	39.979,32
45	166.003,85	125,89	785,89	911,78	166.003,85	6.109,06	34.782,04	40.891,11
46	165.217,96	125,29	786,49	911,78	165.217,96	6.234,35	35.568,53	41.802,89
47	164.431,47	124,69	787,09	911,78	164.431,47	6.359,05	36.355,62	42.714,67
48	163.644,38	124,10	787,68	911,78	163.644,38	6.483,15	37.143,30	43.626,45
49	162.856,70	123,50	788,28	911,78	162.856,70	6.606,64	37.931,58	44.538,23
50	162.068,42	122,90	788,88	911,78	162.068,42	6.729,55	38.720,46	45.450,01
51	161.279,54	122,30	789,48	911,78	161.279,54	6.851,85	39.509,94	46.361,79
52	160.490,06	121,70	790,08	911,78	160.490,06	6.973,56	40.300,02	47.273,57
53	159.699,98	121,11	790,67	911,78	159.699,98	7.094,66	41.090,69	48.185,35
54	158.909,31	120,51	791,27	911,78	158.909,31	7.215,17	41.881,96	49.097,13
55	158.118,04	119,91	791,87	911,78	158.118,04	7.335,07	42.673,84	50.008,91
56	157.326,16	119,31	792,48	911,78	157.326,16	7.454,38	43.466,31	50.920,69
57	156.533,69	118,70	793,08	911,78	156.533,69	7.573,08	44.259,39	51.832,47
58	155.740,61	118,10	793,68	911,78	155.740,61	7.691,19	45.053,07	52.744,25
59	154.946,93	117,50	794,28	911,78	154.946,93	7.808,69	45.847,35	53.656,04
60	154.152,65	116,90	794,88	911,78	154.152,65	7.925,59	46.642,23	54.567,82
61	153.357,77	116,30	795,48	911,78	153.357,77	8.041,88	47.437,71	55.479,60
62	152.562,29	115,69	796,09	911,78	152.562,29	8.157,58	48.233,80	56.391,38
63	151.766,20	115,09	796,69	911,78	151.766,20	8.272,67	49.030,49	57.303,16
64	150.969,51	114,49	797,30	911,78	150.969,51	8.387,15	49.827,79	58.214,94
65	150.172,21	113,88	797,90	911,78	150.172,21	8.501,03	50.625,69	59.126,72
66	149.374,31	113,28	798,51	911,78	149.374,31	8.614,31	51.424,19	60.038,50
67	148.575,81	112,67	799,11	911,78	148.575,81	8.726,98	52.223,30	60.950,28
68	147.776,70	112,06	799,72	911,78	147.776,70	8.839,04	53.023,02	61.862,06
69	146.976,98	111,46	800,32	911,78	146.976,98	8.950,50	53.823,34	62.773,84
70	146.176,66	110,85	800,93	911,78	146.176,66	9.061,35	54.624,27	63.685,62
71	145.375,73	110,24	801,54	911,78	145.375,73	9.171,59	55.425,81	64.597,40
72	144.574,19	109,64	802,15	911,78	144.574,19	9.281,23	56.227,96	65.509,19
73	143.772,04	109,03	802,75	911,78	143.772,04	9.390,26	57.030,71	66.420,97
74	142.969,29	108,42	803,36	911,78	142.969,29	9.498,67	57.834,07	67.332,75
75	142.165,93	107,81	803,97	911,78	142.165,93	9.606,48	58.638,04	68.244,53
76	141.361,96	107,20	804,58	911,78	141.361,96	9.713,68	59.442,63	69.156,31
77	140.557,37	106,59	805,19	911,78	140.557,37	9.820,27	60.247,82	70.068,09
78	139.752,18	105,98	805,80	911,78	139.752,18	9.926,25	61.053,62	70.979,87
79	138.946,38	105,37	806,41	911,78	138.946,38	10.031,62	61.860,03	71.891,65
80	138.139,97	104,76	807,02	911,78	138.139,97	10.136,37	62.667,06	72.803,43
81	137.332,94	104,14	807,64	911,78	137.332,94	10.240,52	63.474,69	73.715,21
82	136.525,31	103,53	808,25	911,78	136.525,31	10.344,05	64.282,94	74.626,99
83	135.717,06	102,92	808,86	911,78	135.717,06	10.446,97	65.091,80	75.538,77
84	134.908,20	102,31	809,48	911,78	134.908,20	10.549,27	65.901,28	76.450,55
85	134.098,72	101,69	810,09	911,78	134.098,72	10.650,97	66.711,37	77.362,33
86	133.288,63	101,08	810,70	911,78	133.288,63	10.752,04	67.522,07	78.274,12
87	132.477,93	100,46	811,32	911,78	132.477,93	10.852,51	68.333,39	79.185,90
88	131.666,61	99,85	811,93	911,78	131.666,61	10.952,35	69.145,32	80.097,68
89	130.854,68	99,23	812,55	911,78	130.854,68	11.051,58	69.957,87	81.009,46
90	130.042,13	98,62	813,17	911,78	130.042,13	11.150,20	70.771,04	81.921,24
91	129.228,96	98,00	813,78	911,78	129.228,96	11.248,20	71.584,82	82.833,02
92	128.415,18	97,38	814,40	911,78	128.415,18	11.345,58	72.399,22	83.744,80
93	127.600,78	96,76	815,02	911,78	127.600,78	11.442,34	73.214,24	84.656,58
94	126.785,76	96,15	815,63	911,78	126.785,76	11.538,49	74.029,87	85.568,36
95	125.970,13	95,53	816,25	911,78	125.970,13	11.634,02	74.846,13	86.480,14
96	125.153,87	94,91	816,87	911,78	125.153,87	11.728,93	75.663,00	87.391,92
97	124.337,00	94,29	817,49	911,78	124.337,00	11.823,21	76.480,49	88.303,70
98	123.519,51	93,67	818,11	911,78	123.519,51	11.916,88	77.298,60	89.215,48
99	122.701,40	93,05	818,73	911,78	122.701,40	12.009,93	78.117,33	90.127,27
100	121.882,67	92,43	819,35	911,78	121.882,67	12.102,36	78.936,69	91.039,05
101	121.063,31	91,81	819,97	911,78	121.063,31	12.194,17	79.756,66	91.950,83
102	120.243,34	91,18	820,60	911,78	120.243,34	12.285,35	80.577,26	92.862,61
103	119.422,74	90,56	821,22	911,78	119.422,74	12.375,91	81.398,48	93.774,39
104	118.601,52	89,94	821,84	911,78	118.601,52	12.465,85	82.220,32	94.686,17
105	117.779,68	89,32	822,46	911,78	117.779,68	12.555,17	83.042,78	95.597,95
106	116.957,22	88,69	823,09	911,78	116.957,22	12.643,86	83.865,87	96.509,73
107	116.134,13	88,07	823,71	911,78	116.134,13	12.731,93	84.689,58	97.421,51
108	115.310,42	87,44	824,34	911,78	115.310,42	12.819,37	85.513,92	98.333,29
109	114.486,08	86,82	824,96	911,78	114.486,08	12.906,19	86.338,88	99.245,07
110	113.661,12	86,19	825,59	911,78	113.661,12	12.992,38	87.164,47	100.156,85
111	112.835,53	85,57	826,21	911,78	112.835,53	13.077,95	87.990,68	101.068,63
112	112.009,32	84,94	826,84	911,78	112.009,32	13.162,89	88.817,52	101.980,41
113	111.182,48	84,31	827,47	911,78	111.182,48	13.247,21	89.644,99	102.892,20
114	110.355,01	83,69	828,09	911,78	110.355,01	13.330,89	90.473,08	103.803,98
115	109.526,92	83,06	828,72	911,78	109.526,92	13.413,95	91.301,81	104.715,76
116	108.698,19	82,43	829,35	911,78	108.698,19	13.496,38	92.131,16	105.627,54
117	107.868,84	81,80	829,98	911,78	107.868,84	13.578,18	92.961,14	106.539,32
118	107.038,86	81,17	830,61	911,78	107.038,86	13.659,35	93.791,75	107.451,10
119	106.208,25	80,54	831,24	911,78	106.208,25	13.739,89	94.622,99	108.362,88
120	105.377,01	79,91	831,87	911,78	105.377,01	13.819,80	95.454,86	109.274,66
121	104.545,14	79,28	832,50	911,78	104.545,14	13.899,08	96.287,36	110.186,44
122	103.712,64	78,65	833,13	911,78	103.712,64	13.977,73	97.120,49	111.098,22
123	102.879,51	78,02	833,76	911,78	102.879,51	14.055,75	97.954,25	112.010,00
124	102.045,75	77,38	834,40	911,78	102.045,75	14.133,13	98.788,65	112.921,78
125	101.211,35	76,75	835,03	911,78	101.211,35	14.209,89	99.623,68	113.833,56
126	100.376,32	76,12	835,66	911,78	100.376,32	14.286,00	100.459,34	114.745,35
127	99.540,66	75,48	836,30	911,78	99.540,66	14.361,49	101.295,64	115.657,13
128	98.704,36	74,85	836,93	911,78	98.704,36	14.436,34	102.132,57	116.568,91
129	97.867,43	74,22	837,56	911,78	97.867,43	14.510,56	102.970,13	117.480,69
130	97.029,87	73,58	838,20	911,78	97.029,87	14.584,14	103.808,33	118.392,47
131	96.191,67	72,95	838,84	911,78	96.191,67	14.657,08	104.647,17	119.304,25
132	95.352,83	72,31	839,47	911,78	95.352,83	14.729,39	105.486,64	120.216,03
133	94.513,36	71,67	840,11	911,78	94.513,36	14.801,06	106.326,75	121.127,81
134	93.673,25	71,04	840,75	911,78	93.673,25	14.872,10	107.167,49	122.039,59
135	92.832,51	70,40	841,38	911,78	92.832,51	14.942,50	108.008,87	122.951,37
136	91.991,13	69,76	842,02	911,78	91.991,13	15.012,26	108.850,90	123.863,15
137	91.149,10	69,12	842,66	911,78	91.149,10	15.081,38	109.693,55	124.774,93
138	90.306,45	68,48	843,30	911,78	90.306,45	15.149,86	110.536,85	125.686,71
139	89.463,15	67,84	843,94	911,78	89.463,15	15.217,70	111.380,79	126.598,49
140	88.619,21	67,20	844,58	911,78	88.619,21	15.284,91	112.225,37	127.510,28
141	87.774,63	66,56	845,22	911,78	87.774,63	15.351,47	113.070,59	128.422,06
142	86.929,41	65,92	845,86	911,78	86.929,41	15.417,39	113.916,45	129.333,84
143	86.083,55	65,28	846,50	911,78	86.083,55	15.482,67	114.762,95	130.245,62
144	85.237,05	64,64	847,14	911,78	85.237,05	15.547,31	115.610,09	131.157,40
145	84.389,91	64,00	847,79	911,78	84.389,91	15.611,30	116.457,87	132.069,18
146	83.542,13	63,35	848,43	911,78	83.542,13	15.674,66	117.306,30	132.980,96
147	82.693,70	62,71	849,07	911,78	82.693,70	15.737,37	118.155,37	133.892,74
148	81.844,63	62,07	849,72	911,78	81.844,63	15.799,43	119.005,09	134.804,52
149	80.994,91	61,42	850,36	911,78	80.994,91	15.860,85	119.855,45	135.716,30
150	80.144,55	60,78	851,00	911,78	80.144,55	15.921,63	120.706,45	136.628,08
151	79.293,55	60,13	851,65	911,78	79.293,55	15.981,76	121.558,10	137.539,86
152	78.441,90	59,49	852,30	911,78	78.441,90	16.041,25	122.410,40	138.451,64
153	77.589,60	58,84	852,94	911,78	77.589,60	16.100,08	123.263,34	139.363,43
154	76.736,66	58,19	853,59	911,78	76.736,66	16.158,28	124.116,93	140.275,21
155	75.883,07	57,54	854,24	911,78	75.883,07	16.215,82	124.971,17	141.186,99
156	75.028,83	56,90	854,88	911,78	75.028,83	16.272,72	125.826,05	142.098,77
157	74.173,95	56,25	855,53	911,78	74.173,95	16.328,97	126.681,58	143.010,55
158	73.318,42	55,60	856,18	911,78	73.318,42	16.384,57	127.537,76	143.922,33
159	72.462,24	54,95	856,83	911,78	72.462,24	16.439,52	128.394,59	144.834,11
160	71.605,41	54,30	857,48	911,78	71.605,41	16.493,82	129.252,07	145.745,89
161	70.747,93	53,65	858,13	911,78	70.747,93	16.547,47	130.110,20	146.657,67
162	69.889,80	53,00	858,78	911,78	69.889,80	16.600,47	130.968,98	147.569,45
163	69.031,02	52,35	859,43	911,78	69.031,02	16.652,82	131.828,42	148.481,23
164	68.171,58	51,70	860,08	911,78	68.171,58	16.704,51	132.688,50	149.393,01
165	67.311,50	51,04	860,74	911,78	67.311,50	16.755,56	133.549,24	150.304,79
166	66.450,76	50,39	861,39	911,78	66.450,76	16.805,95	134.410,62	151.216,57
167	65.589,38	49,74	862,04	911,78	65.589,38	16.855,69	135.272,67	152.128,36
168	64.727,33	49,08	862,70	911,78	64.727,33	16.904,77	136.135,36	153.040,14
169	63.864,64	48,43	863,35	911,78	63.864,64	16.953,20	136.998,71	153.951,92
170	63.001,29	47,78	864,00	911,78	63.001,29	17.000,98	137.862,72	154.863,70
171	62.137,28	47,12	864,66	911,78	62.137,28	17.048,10	138.727,38	155.775,48
172	61.272,62	46,47	865,32	911,78	61.272,62	17.094,57	139.592,69	156.687,26
173	60.407,31	45,81	865,97	911,78	60.407,31	17.140,37	140.458,67	157.599,04
174	59.541,33	45,15	866,63	911,78	59.541,33	17.185,53	141.325,29	158.510,82
175	58.674,71	44,49	867,29	911,78	58.674,71	17.230,02	142.192,58	159.422,60
176	57.807,42	43,84	867,94	911,78	57.807,42	17.273,86	143.060,52	160.334,38
177	56.939,48	43,18	868,60	911,78	56.939,48	17.317,04	143.929,12	161.246,16
178	56.070,88	42,52	869,26	911,78	56.070,88	17.359,56	144.798,38	162.157,94
179	55.201,62	41,86	869,92	911,78	55.201,62	17.401,42	145.668,30	163.069,72
180	54.331,70	41,20	870,58	911,78	54.331,70	17.442,62	146.538,88	163.981,50
181	53.461,12	40,54	871,24	911,78	53.461,12	17.483,16	147.410,12	164.893,29
182	52.589,88	39,88	871,90	911,78	52.589,88	17.523,04	148.282,02	165.805,07
183	51.717,98	39,22	872,56	911,78	51.717,98	17.562,26	149.154,58	166.716,85
184	50.845,42	38,56	873,22	911,78	50.845,42	17.600,82	150.027,81	167.628,63
185	49.972,19	37,90	873,89	911,78	49.972,19	17.638,72	150.901,69	168.540,41
186	49.098,31	37,23	874,55	911,78	49.098,31	17.675,95	151.776,24	169.452,19
187	48.223,76	36,57	875,21	911,78	48.223,76	17.712,52	152.651,45	170.363,97
188	47.348,55	35,91	875,87	911,78	47.348,55	17.748,42	153.527,33	171.275,75
189	46.472,67	35,24	876,54	911,78	46.472,67	17.783,67	154.403,87	172.187,53
190	45.596,13	34,58	877,20	911,78	45.596,13	17.818,24	155.281,07	173.099,31
191	44.718,93	33,91	877,87	911,78	44.718,93	17.852,16	156.158,94	174.011,09
192	43.841,06	33,25	878,53	911,78	43.841,06	17.885,40	157.037,47	174.922,87
193	42.962,53	32,58	879,20	911,78	42.962,53	17.917,98	157.916,67	175.834,65
194	42.083,33	31,91	879,87	911,78	42.083,33	17.949,89	158.796,54	176.746,44
195	41.203,46	31,25	880,53	911,78	41.203,46	17.981,14	159.677,08	177.658,22
196	40.322,92	30,58	881,20	911,78	40.322,92	18.011,72	160.558,28	178.570,00
197	39.441,72	29,91	881,87	911,78	39.441,72	18.041,63	161.440,15	179.481,78
198	38.559,85	29,24	882,54	911,78	38.559,85	18.070,87	162.322,69	180.393,56
199	37.677,31	28,57	883,21	911,78	37.677,31	18.099,44	163.205,90	181.305,34
200	36.794,10	27,90	883,88	911,78	36.794,10	18.127,34	164.089,78	182.217,12
201	35.910,22	27,23	884,55	911,78	35.910,22	18.154,58	164.974,32	183.128,90
202	35.025,68	26,56	885,22	911,78	35.025,68	18.181,14	165.859,54	184.040,68
203	34.140,46	25,89	885,89	911,78	34.140,46	18.207,03	166.745,43	184.952,46
204	33.254,57	25,22	886,56	911,78	33.254,57	18.232,25	167.632,00	185.864,24
205	32.368,00	24,55	887,24	911,78	32.368,00	18.256,79	168.519,23	186.776,02
206	31.480,77	23,87	887,91	911,78	31.480,77	18.280,66	169.407,14	187.687,80
207	30.592,86	23,20	888,58	911,78	30.592,86	18.303,86	170.295,72	188.599,58
208	29.704,28	22,53	889,25	911,78	29.704,28	18.326,39	171.184,98	189.511,37
209	28.815,02	21,85	889,93	911,78	28.815,02	18.348,24	172.074,91	190.423,15
210	27.925,09	21,18	890,60	911,78	27.925,09	18.369,42	172.965,51	191.334,93
211	27.034,49	20,50	891,28	911,78	27.034,49	18.389,92	173.856,79	192.246,71
212	26.143,21	19,83	891,96	911,78	26.143,21	18.409,74	174.748,75	193.158,49
213	25.251,25	19,15	892,63	911,78	25.251,25	18.428,89	175.641,38	194.070,27
214	24.358,62	18,47	893,31	911,78	24.358,62	18.447,36	176.534,69	194.982,05
215	23.465,31	17,79	893,99	911,78	23.465,31	18.465,16	177.428,67	195.893,83
216	22.571,33	17,12	894,66	911,78	22.571,33	18.482,28	178.323,34	196.805,61
217	21.676,66	16,44	895,34	911,78	21.676,66	18.498,71	179.218,68	197.717,39
218	20.781,32	15,76	896,02	911,78	20.781,32	18.514,47	180.114,70	198.629,17
219	19.885,30	15,08	896,70	911,78	19.885,30	18.529,55	181.011,40	199.540,95
220	18.988,60	14,40	897,38	911,78	18.988,60	18.543,95	181.908,78	200.452,73
221	18.091,22	13,72	898,06	911,78	18.091,22	18.557,67	182.806,84	201.364,52
222	17.193,16	13,04	898,74	911,78	17.193,16	18.570,71	183.705,59	202.276,30
223	16.294,41	12,36	899,42	911,78	16.294,41	18.583,07	184.605,01	203.188,08
224	15.394,99	11,67	900,11	911,78	15.394,99	18.594,74	185.505,12	204.099,86
225	14.494,88	10,99	900,79	911,78	14.494,88	18.605,73	186.405,91	205.011,64
226	13.594,09	10,31	901,47	911,78	13.594,09	18.616,04	187.307,38	205.923,42
227	12.692,62	9,63	902,16	911,78	12.692,62	18.625,67	188.209,53	206.835,20
228	11.790,47	8,94	902,84	911,78	11.790,47	18.634,61	189.112,37	207.746,98
229	10.887,63	8,26	903,52	911,78	10.887,63	18.642,86	190.015,90	208.658,76
230	9.984,10	7,57	904,21	911,78	9.984,10	18.650,44	190.920,11	209.570,54
231	9.079,89	6,89	904,90	911,78	9.079,89	18.657,32	191.825,00	210.482,32
232	8.175,00	6,20	905,58	911,78	8.175,00	18.663,52	192.730,58	211.394,10
233	7.269,42	5,51	906,27	911,78	7.269,42	18.669,03	193.636,85	212.305,88
234	6.363,15	4,83	906,96	911,78	6.363,15	18.673,86	194.543,81	213.217,66
235	5.456,19	4,14	907,64	911,78	5.456,19	18.678,00	195.451,45	214.129,45
236	4.548,55	3,45	908,33	911,78	4.548,55	18.681,45	196.359,78	215.041,23
237	3.640,22	2,76	909,02	911,78	3.640,22	18.684,21	197.268,80	215.953,01
238	2.731,20	2,07	909,71	911,78	2.731,20	18.686,28	198.178,51	216.864,79
239	1.821,49	1,38	910,40	911,78	1.821,49	18.687,66	199.088,91	217.776,57
240	911,09	0,69	911,09	911,78	911,09	18.688,35	200.000,00	218.688,35

Interhyp Baufinanzierung

4.00/5,00

19.959,25€
Zinsanteil

917,11€
Monatsrate

0,97%
Sollzins p.a.

0,97%
Effektivzins p.a.

2/3 aller Kunden erhalten: Nettodarlehensbetrag 200.000,00 €;Kreditrate: 615,00 €;Gesamtbetrag: 76.299,00 €;Anzahl Kreditraten: 120;Laufzeit: 361 Monate;Effektiver Jahreszins: 0,69 %;Gebundener Sollzins: 0,69 %;

Monat	Kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	200.000,00	161,67	755,45	917,11	199.244,55	161,67	755,45	917,11
2	199.244,55	161,06	756,06	917,11	199.244,55	174,53	1.511,51	1.686,03
3	198.488,49	160,44	756,67	917,11	198.488,49	334,97	2.268,18	2.603,15
4	197.731,82	159,83	757,28	917,11	197.731,82	494,81	3.025,46	3.520,26
5	196.974,54	159,22	757,89	917,11	196.974,54	654,03	3.783,35	4.437,38
6	196.216,65	158,61	758,51	917,11	196.216,65	812,64	4.541,86	5.354,49
7	195.458,14	158,00	759,12	917,11	195.458,14	970,63	5.300,97	6.271,61
8	194.699,03	157,38	759,73	917,11	194.699,03	1.128,01	6.060,71	7.188,72
9	193.939,29	156,77	760,35	917,11	193.939,29	1.284,78	6.821,05	8.105,83
10	193.178,95	156,15	760,96	917,11	193.178,95	1.440,93	7.582,02	9.022,95
11	192.417,98	155,54	761,58	917,11	192.417,98	1.596,47	8.343,59	9.940,06
12	191.656,41	154,92	762,19	917,11	191.656,41	1.751,39	9.105,78	10.857,18
13	190.894,22	154,31	762,81	917,11	190.894,22	1.905,70	9.868,59	11.774,29
14	190.131,41	153,69	763,42	917,11	190.131,41	2.059,39	10.632,02	12.691,41
15	189.367,98	153,07	764,04	917,11	189.367,98	2.212,46	11.396,06	13.608,52
16	188.603,94	152,45	764,66	917,11	188.603,94	2.364,92	12.160,72	14.525,64
17	187.839,28	151,84	765,28	917,11	187.839,28	2.516,75	12.926,00	15.442,75
18	187.074,00	151,22	765,90	917,11	187.074,00	2.667,97	13.691,89	16.359,86
19	186.308,11	150,60	766,52	917,11	186.308,11	2.818,57	14.458,41	17.276,98
20	185.541,59	149,98	767,13	917,11	185.541,59	2.968,55	15.225,54	18.194,09
21	184.774,46	149,36	767,75	917,11	184.774,46	3.117,91	15.993,30	19.111,21
22	184.006,70	148,74	768,38	917,11	184.006,70	3.266,65	16.761,67	20.028,32
23	183.238,33	148,12	769,00	917,11	183.238,33	3.414,77	17.530,67	20.945,44
24	182.469,33	147,50	769,62	917,11	182.469,33	3.562,26	18.300,29	21.862,55
25	181.699,71	146,87	770,24	917,11	181.699,71	3.709,14	19.070,53	22.779,66
26	180.929,47	146,25	770,86	917,11	180.929,47	3.855,39	19.841,39	23.696,78
27	180.158,61	145,63	771,49	917,11	180.158,61	4.001,02	20.612,88	24.613,89
28	179.387,12	145,00	772,11	917,11	179.387,12	4.146,02	21.384,99	25.531,01
29	178.615,01	144,38	772,73	917,11	178.615,01	4.290,40	22.157,72	26.448,12
30	177.842,28	143,76	773,36	917,11	177.842,28	4.434,16	22.931,08	27.365,24
31	177.068,92	143,13	773,98	917,11	177.068,92	4.577,29	23.705,06	28.282,35
32	176.294,94	142,51	774,61	917,11	176.294,94	4.719,79	24.479,67	29.199,46
33	175.520,33	141,88	775,24	917,11	175.520,33	4.861,67	25.254,91	30.116,58
34	174.745,09	141,25	775,86	917,11	174.745,09	5.002,92	26.030,77	31.033,69
35	173.969,23	140,63	776,49	917,11	173.969,23	5.143,55	26.807,26	31.950,81
36	173.192,74	140,00	777,12	917,11	173.192,74	5.283,55	27.584,38	32.867,92
37	172.415,62	139,37	777,75	917,11	172.415,62	5.422,92	28.362,12	33.785,04
38	171.637,88	138,74	778,37	917,11	171.637,88	5.561,66	29.140,49	34.702,15
39	170.859,51	138,11	779,00	917,11	170.859,51	5.699,77	29.919,50	35.619,27
40	170.080,50	137,48	779,63	917,11	170.080,50	5.837,25	30.699,13	36.536,38
41	169.300,87	136,85	780,26	917,11	169.300,87	5.974,10	31.479,39	37.453,49
42	168.520,61	136,22	780,89	917,11	168.520,61	6.110,32	32.260,29	38.370,61
43	167.739,71	135,59	781,52	917,11	167.739,71	6.245,91	33.041,81	39.287,72
44	166.958,19	134,96	782,16	917,11	166.958,19	6.380,87	33.823,97	40.204,84
45	166.176,03	134,33	782,79	917,11	166.176,03	6.515,19	34.606,76	41.121,95
46	165.393,24	133,69	783,42	917,11	165.393,24	6.648,89	35.390,18	42.039,07
47	164.609,82	133,06	784,05	917,11	164.609,82	6.781,95	36.174,23	42.956,18
48	163.825,77	132,43	784,69	917,11	163.825,77	6.914,37	36.958,92	43.873,29
49	163.041,08	131,79	785,32	917,11	163.041,08	7.046,16	37.744,24	44.790,41
50	162.255,76	131,16	785,96	917,11	162.255,76	7.177,32	38.530,20	45.707,52
51	161.469,80	130,52	786,59	917,11	161.469,80	7.307,84	39.316,79	46.624,64
52	160.683,21	129,89	787,23	917,11	160.683,21	7.437,73	40.104,02	47.541,75
53	159.895,98	129,25	787,87	917,11	159.895,98	7.566,98	40.891,89	48.458,87
54	159.108,11	128,61	788,50	917,11	159.108,11	7.695,59	41.680,39	49.375,98
55	158.319,61	127,98	789,14	917,11	158.319,61	7.823,56	42.469,53	50.293,09
56	157.530,47	127,34	789,78	917,11	157.530,47	7.950,90	43.259,31	51.210,21
57	156.740,69	126,70	790,42	917,11	156.740,69	8.077,60	44.049,72	52.127,32
58	155.950,28	126,06	791,05	917,11	155.950,28	8.203,66	44.840,78	53.044,44
59	155.159,22	125,42	791,69	917,11	155.159,22	8.329,08	45.632,47	53.961,55
60	154.367,53	124,78	792,33	917,11	154.367,53	8.453,86	46.424,81	54.878,67
61	153.575,19	124,14	792,97	917,11	153.575,19	8.578,00	47.217,78	55.795,78
62	152.782,22	123,50	793,62	917,11	152.782,22	8.701,50	48.011,40	56.712,90
63	151.988,60	122,86	794,26	917,11	151.988,60	8.824,36	48.805,65	57.630,01
64	151.194,35	122,22	794,90	917,11	151.194,35	8.946,57	49.600,55	58.547,12
65	150.399,45	121,57	795,54	917,11	150.399,45	9.068,15	50.396,09	59.464,24
66	149.603,91	120,93	796,18	917,11	149.603,91	9.189,08	51.192,28	60.381,35
67	148.807,72	120,29	796,83	917,11	148.807,72	9.309,36	51.989,10	61.298,47
68	148.010,90	119,64	797,47	917,11	148.010,90	9.429,00	52.786,58	62.215,58
69	147.213,42	119,00	798,12	917,11	147.213,42	9.548,00	53.584,69	63.132,70
70	146.415,31	118,35	798,76	917,11	146.415,31	9.666,35	54.383,46	64.049,81
71	145.616,54	117,71	799,41	917,11	145.616,54	9.784,06	55.182,86	64.966,92
72	144.817,14	117,06	800,05	917,11	144.817,14	9.901,12	55.982,92	65.884,04
73	144.017,08	116,41	800,70	917,11	144.017,08	10.017,53	56.783,62	66.801,15
74	143.216,38	115,77	801,35	917,11	143.216,38	10.133,30	57.584,97	67.718,27
75	142.415,03	115,12	802,00	917,11	142.415,03	10.248,42	58.386,96	68.635,38
76	141.613,04	114,47	802,64	917,11	141.613,04	10.362,89	59.189,61	69.552,50
77	140.810,39	113,82	803,29	917,11	140.810,39	10.476,71	59.992,90	70.469,61
78	140.007,10	113,17	803,94	917,11	140.007,10	10.589,88	60.796,84	71.386,72
79	139.203,16	112,52	804,59	917,11	139.203,16	10.702,41	61.601,43	72.303,84
80	138.398,57	111,87	805,24	917,11	138.398,57	10.814,28	62.406,67	73.220,95
81	137.593,33	111,22	805,89	917,11	137.593,33	10.925,50	63.212,57	74.138,07
82	136.787,43	110,57	806,54	917,11	136.787,43	11.036,07	64.019,11	75.055,18
83	135.980,89	109,92	807,20	917,11	135.980,89	11.145,99	64.826,31	75.972,30
84	135.173,69	109,27	807,85	917,11	135.173,69	11.255,25	65.634,16	76.889,41
85	134.365,84	108,61	808,50	917,11	134.365,84	11.363,87	66.442,66	77.806,52
86	133.557,34	107,96	809,16	917,11	133.557,34	11.471,83	67.251,81	78.723,64
87	132.748,19	107,30	809,81	917,11	132.748,19	11.579,13	68.061,62	79.640,75
88	131.938,38	106,65	810,46	917,11	131.938,38	11.685,78	68.872,09	80.557,87
89	131.127,91	106,00	811,12	917,11	131.127,91	11.791,78	69.683,21	81.474,98
90	130.316,79	105,34	811,77	917,11	130.316,79	11.897,11	70.494,98	82.392,10
91	129.505,02	104,68	812,43	917,11	129.505,02	12.001,80	71.307,41	83.309,21
92	128.692,59	104,03	813,09	917,11	128.692,59	12.105,82	72.120,50	84.226,33
93	127.879,50	103,37	813,75	917,11	127.879,50	12.209,19	72.934,25	85.143,44
94	127.065,75	102,71	814,40	917,11	127.065,75	12.311,91	73.748,65	86.060,55
95	126.251,35	102,05	815,06	917,11	126.251,35	12.413,96	74.563,71	86.977,67
96	125.436,29	101,39	815,72	917,11	125.436,29	12.515,35	75.379,43	87.894,78
97	124.620,57	100,73	816,38	917,11	124.620,57	12.616,09	76.195,81	88.811,90
98	123.804,19	100,08	817,04	917,11	123.804,19	12.716,16	77.012,85	89.729,01
99	122.987,15	99,41	817,70	917,11	122.987,15	12.815,58	77.830,55	90.646,13
100	122.169,45	98,75	818,36	917,11	122.169,45	12.914,33	78.648,91	91.563,24
101	121.351,09	98,09	819,02	917,11	121.351,09	13.012,42	79.467,93	92.480,35
102	120.532,07	97,43	819,68	917,11	120.532,07	13.109,85	80.287,62	93.397,47
103	119.712,38	96,77	820,35	917,11	119.712,38	13.206,62	81.107,96	94.314,58
104	118.892,04	96,10	821,01	917,11	118.892,04	13.302,73	81.928,97	95.231,70
105	118.071,03	95,44	821,67	917,11	118.071,03	13.398,17	82.750,65	96.148,81
106	117.249,35	94,78	822,34	917,11	117.249,35	13.492,94	83.572,98	97.065,93
107	116.427,02	94,11	823,00	917,11	116.427,02	13.587,05	84.395,99	97.983,04
108	115.604,01	93,45	823,67	917,11	115.604,01	13.680,50	85.219,65	98.900,15
109	114.780,35	92,78	824,33	917,11	114.780,35	13.773,28	86.043,99	99.817,27
110	113.956,01	92,11	825,00	917,11	113.956,01	13.865,40	86.868,99	100.734,38
111	113.131,01	91,45	825,67	917,11	113.131,01	13.956,84	87.694,65	101.651,50
112	112.305,35	90,78	826,33	917,11	112.305,35	14.047,62	88.520,99	102.568,61
113	111.479,01	90,11	827,00	917,11	111.479,01	14.137,74	89.347,99	103.485,73
114	110.652,01	89,44	827,67	917,11	110.652,01	14.227,18	90.175,66	104.402,84
115	109.824,34	88,77	828,34	917,11	109.824,34	14.315,95	91.004,00	105.319,96
116	108.996,00	88,11	829,01	917,11	108.996,00	14.404,06	91.833,01	106.237,07
117	108.166,99	87,43	829,68	917,11	108.166,99	14.491,49	92.662,69	107.154,18
118	107.337,31	86,76	830,35	917,11	107.337,31	14.578,26	93.493,04	108.071,30
119	106.506,96	86,09	831,02	917,11	106.506,96	14.664,35	94.324,06	108.988,41
120	105.675,94	85,42	831,69	917,11	105.675,94	14.749,77	95.155,75	109.905,53
121	104.844,25	84,75	832,37	917,11	104.844,25	14.834,52	95.988,12	110.822,64
122	104.011,88	84,08	833,04	917,11	104.011,88	14.918,60	96.821,16	111.739,76
123	103.178,84	83,40	833,71	917,11	103.178,84	15.002,00	97.654,87	112.656,87
124	102.345,13	82,73	834,39	917,11	102.345,13	15.084,73	98.489,25	113.573,98
125	101.510,75	82,05	835,06	917,11	101.510,75	15.166,79	99.324,31	114.491,10
126	100.675,69	81,38	835,73	917,11	100.675,69	15.248,16	100.160,05	115.408,21
127	99.839,95	80,70	836,41	917,11	99.839,95	15.328,87	100.996,46	116.325,33
128	99.003,54	80,03	837,09	917,11	99.003,54	15.408,90	101.833,55	117.242,44
129	98.166,45	79,35	837,76	917,11	98.166,45	15.488,25	102.671,31	118.159,56
130	97.328,69	78,67	838,44	917,11	97.328,69	15.566,92	103.509,75	119.076,67
131	96.490,25	78,00	839,12	917,11	96.490,25	15.644,92	104.348,87	119.993,78
132	95.651,13	77,32	839,80	917,11	95.651,13	15.722,24	105.188,66	120.910,90
133	94.811,34	76,64	840,48	917,11	94.811,34	15.798,88	106.029,14	121.828,01
134	93.970,86	75,96	841,15	917,11	93.970,86	15.874,83	106.870,29	122.745,13
135	93.129,71	75,28	841,83	917,11	93.129,71	15.950,11	107.712,13	123.662,24
136	92.287,87	74,60	842,51	917,11	92.287,87	16.024,71	108.554,64	124.579,36
137	91.445,36	73,92	843,20	917,11	91.445,36	16.098,63	109.397,84	125.496,47
138	90.602,16	73,24	843,88	917,11	90.602,16	16.171,87	110.241,72	126.413,59
139	89.758,28	72,55	844,56	917,11	89.758,28	16.244,42	111.086,28	127.330,70
140	88.913,72	71,87	845,24	917,11	88.913,72	16.316,30	111.931,52	128.247,81
141	88.068,48	71,19	845,93	917,11	88.068,48	16.387,48	112.777,44	129.164,93
142	87.222,56	70,50	846,61	917,11	87.222,56	16.457,99	113.624,05	130.082,04
143	86.375,95	69,82	847,29	917,11	86.375,95	16.527,81	114.471,35	130.999,16
144	85.528,65	69,14	847,98	917,11	85.528,65	16.596,95	115.319,33	131.916,27
145	84.680,67	68,45	848,66	917,11	84.680,67	16.665,40	116.167,99	132.833,39
146	83.832,01	67,76	849,35	917,11	83.832,01	16.733,16	117.017,34	133.750,50
147	82.982,66	67,08	850,04	917,11	82.982,66	16.800,24	117.867,38	134.667,61
148	82.132,62	66,39	850,72	917,11	82.132,62	16.866,63	118.718,10	135.584,73
149	81.281,90	65,70	851,41	917,11	81.281,90	16.932,33	119.569,51	136.501,84
150	80.430,49	65,01	852,10	917,11	80.430,49	16.997,35	120.421,61	137.418,96
151	79.578,39	64,33	852,79	917,11	79.578,39	17.061,67	121.274,40	138.336,07
152	78.725,60	63,64	853,48	917,11	78.725,60	17.125,31	122.127,88	139.253,19
153	77.872,12	62,95	854,17	917,11	77.872,12	17.188,25	122.982,05	140.170,30
154	77.017,95	62,26	854,86	917,11	77.017,95	17.250,51	123.836,90	141.087,41
155	76.163,10	61,57	855,55	917,11	76.163,10	17.312,08	124.692,45	142.004,53
156	75.307,55	60,87	856,24	917,11	75.307,55	17.372,95	125.548,69	142.921,64
157	74.451,31	60,18	856,93	917,11	74.451,31	17.433,13	126.405,63	143.838,76
158	73.594,37	59,49	857,63	917,11	73.594,37	17.492,62	127.263,25	144.755,87
159	72.736,75	58,80	858,32	917,11	72.736,75	17.551,42	128.121,57	145.672,99
160	71.878,43	58,10	859,01	917,11	71.878,43	17.609,52	128.980,58	146.590,10
161	71.019,42	57,41	859,71	917,11	71.019,42	17.666,92	129.840,29	147.507,22
162	70.159,71	56,71	860,40	917,11	70.159,71	17.723,64	130.700,69	148.424,33
163	69.299,31	56,02	861,10	917,11	69.299,31	17.779,65	131.561,79	149.341,44
164	68.438,21	55,32	861,79	917,11	68.438,21	17.834,97	132.423,58	150.258,56
165	67.576,42	54,62	862,49	917,11	67.576,42	17.889,60	133.286,07	151.175,67
166	66.713,93	53,93	863,19	917,11	66.713,93	17.943,53	134.149,26	152.092,79
167	65.850,74	53,23	863,88	917,11	65.850,74	17.996,76	135.013,15	153.009,90
168	64.986,85	52,53	864,58	917,11	64.986,85	18.049,29	135.877,73	153.927,02
169	64.122,27	51,83	865,28	917,11	64.122,27	18.101,12	136.743,01	154.844,13
170	63.256,99	51,13	865,98	917,11	63.256,99	18.152,25	137.608,99	155.761,24
171	62.391,01	50,43	866,68	917,11	62.391,01	18.202,68	138.475,67	156.678,36
172	61.524,33	49,73	867,38	917,11	61.524,33	18.252,42	139.343,06	157.595,47
173	60.656,94	49,03	868,08	917,11	60.656,94	18.301,45	140.211,14	158.512,59
174	59.788,86	48,33	868,79	917,11	59.788,86	18.349,78	141.079,93	159.429,70
175	58.920,07	47,63	869,49	917,11	58.920,07	18.397,40	141.949,41	160.346,82
176	58.050,59	46,92	870,19	917,11	58.050,59	18.444,33	142.819,60	161.263,93
177	57.180,40	46,22	870,89	917,11	57.180,40	18.490,55	143.690,50	162.181,04
178	56.309,50	45,52	871,60	917,11	56.309,50	18.536,07	144.562,09	163.098,16
179	55.437,91	44,81	872,30	917,11	55.437,91	18.580,88	145.434,40	164.015,27
180	54.565,60	44,11	873,01	917,11	54.565,60	18.624,99	146.307,40	164.932,39
181	53.692,60	43,40	873,71	917,11	53.692,60	18.668,39	147.181,12	165.849,50
182	52.818,88	42,70	874,42	917,11	52.818,88	18.711,08	148.055,53	166.766,62
183	51.944,47	41,99	875,13	917,11	51.944,47	18.753,07	148.930,66	167.683,73
184	51.069,34	41,28	875,83	917,11	51.069,34	18.794,35	149.806,49	168.600,85
185	50.193,51	40,57	876,54	917,11	50.193,51	18.834,92	150.683,04	169.517,96
186	49.316,96	39,86	877,25	917,11	49.316,96	18.874,79	151.560,28	170.435,07
187	48.439,72	39,16	877,96	917,11	48.439,72	18.913,94	152.438,24	171.352,19
188	47.561,76	38,45	878,67	917,11	47.561,76	18.952,39	153.316,91	172.269,30
189	46.683,09	37,74	879,38	917,11	46.683,09	18.990,13	154.196,29	173.186,42
190	45.803,71	37,02	880,09	917,11	45.803,71	19.027,15	155.076,38	174.103,53
191	44.923,62	36,31	880,80	917,11	44.923,62	19.063,46	155.957,18	175.020,65
192	44.042,82	35,60	881,51	917,11	44.042,82	19.099,06	156.838,70	175.937,76
193	43.161,30	34,89	882,23	917,11	43.161,30	19.133,95	157.720,92	176.854,87
194	42.279,08	34,18	882,94	917,11	42.279,08	19.168,13	158.603,86	177.771,99
195	41.396,14	33,46	883,65	917,11	41.396,14	19.201,59	159.487,51	178.689,10
196	40.512,49	32,75	884,37	917,11	40.512,49	19.234,34	160.371,88	179.606,22
197	39.628,12	32,03	885,08	917,11	39.628,12	19.266,37	161.256,96	180.523,33
198	38.743,04	31,32	885,80	917,11	38.743,04	19.297,69	162.142,76	181.440,45
199	37.857,24	30,60	886,51	917,11	37.857,24	19.328,29	163.029,27	182.357,56
200	36.970,73	29,88	887,23	917,11	36.970,73	19.358,17	163.916,50	183.274,67
201	36.083,50	29,17	887,95	917,11	36.083,50	19.387,34	164.804,45	184.191,79
202	35.195,55	28,45	888,66	917,11	35.195,55	19.415,79	165.693,11	185.108,90
203	34.306,89	27,73	889,38	917,11	34.306,89	19.443,52	166.582,49	186.026,02
204	33.417,51	27,01	890,10	917,11	33.417,51	19.470,54	167.472,60	186.943,13
205	32.527,40	26,29	890,82	917,11	32.527,40	19.496,83	168.363,42	187.860,25
206	31.636,58	25,57	891,54	917,11	31.636,58	19.522,40	169.254,96	188.777,36
207	30.745,04	24,85	892,26	917,11	30.745,04	19.547,25	170.147,22	189.694,48
208	29.852,78	24,13	892,98	917,11	29.852,78	19.571,38	171.040,20	190.611,59
209	28.959,80	23,41	893,71	917,11	28.959,80	19.594,79	171.933,91	191.528,70
210	28.066,09	22,69	894,43	917,11	28.066,09	19.617,48	172.828,34	192.445,82
211	27.171,66	21,96	895,15	917,11	27.171,66	19.639,44	173.723,49	193.362,93
212	26.276,51	21,24	895,87	917,11	26.276,51	19.660,68	174.619,36	194.280,05
213	25.380,64	20,52	896,60	917,11	25.380,64	19.681,20	175.515,96	195.197,16
214	24.484,04	19,79	897,32	917,11	24.484,04	19.700,99	176.413,28	196.114,28
215	23.586,72	19,07	898,05	917,11	23.586,72	19.720,06	177.311,33	197.031,39
216	22.688,67	18,34	898,77	917,11	22.688,67	19.738,40	178.210,11	197.948,50
217	21.789,89	17,61	899,50	917,11	21.789,89	19.756,01	179.109,61	198.865,62
218	20.890,39	16,89	900,23	917,11	20.890,39	19.772,90	180.009,84	199.782,73
219	19.990,16	16,16	900,96	917,11	19.990,16	19.789,06	180.910,79	200.699,85
220	19.089,21	15,43	901,68	917,11	19.089,21	19.804,49	181.812,47	201.616,96
221	18.187,53	14,70	902,41	917,11	18.187,53	19.819,19	182.714,89	202.534,08
222	17.285,11	13,97	903,14	917,11	17.285,11	19.833,16	183.618,03	203.451,19
223	16.381,97	13,24	903,87	917,11	16.381,97	19.846,40	184.521,90	204.368,30
224	15.478,10	12,51	904,60	917,11	15.478,10	19.858,91	185.426,50	205.285,42
225	14.573,50	11,78	905,33	917,11	14.573,50	19.870,69	186.331,84	206.202,53
226	13.668,16	11,05	906,07	917,11	13.668,16	19.881,74	187.237,90	207.119,65
227	12.762,10	10,32	906,80	917,11	12.762,10	19.892,06	188.144,70	208.036,76
228	11.855,30	9,58	907,53	917,11	11.855,30	19.901,64	189.052,23	208.953,88
229	10.947,77	8,85	908,26	917,11	10.947,77	19.910,49	189.960,50	209.870,99
230	10.039,50	8,12	909,00	917,11	10.039,50	19.918,61	190.869,50	210.788,11
231	9.130,50	7,38	909,73	917,11	9.130,50	19.925,99	191.779,23	211.705,22
232	8.220,77	6,65	910,47	917,11	8.220,77	19.932,63	192.689,70	212.622,33
233	7.310,30	5,91	911,21	917,11	7.310,30	19.938,54	193.600,91	213.539,45
234	6.399,09	5,17	911,94	917,11	6.399,09	19.943,71	194.512,85	214.456,56
235	5.487,15	4,44	912,68	917,11	5.487,15	19.948,15	195.425,53	215.373,68
236	4.574,47	3,70	913,42	917,11	4.574,47	19.951,85	196.338,94	216.290,79
237	3.661,06	2,96	914,15	917,11	3.661,06	19.954,81	197.253,10	217.207,91
238	2.746,90	2,22	914,89	917,11	2.746,90	19.957,03	198.167,99	218.125,02
239	1.832,01	1,48	915,63	917,11	1.832,01	19.958,51	199.083,63	219.042,13
240	916,37	0,74	916,37	917,11	916,37	19.959,25	200.000,00	219.959,25

Baufi-line Baufinanzierung

3.80/5,00

22.729,25€
Zinsanteil

928,74€
Monatsrate

1,10%
Sollzins p.a.

1,11%
Effektivzins p.a.

2/3 aller Kunden erhalten: Nettodarlehensbetrag 150.000,00 €;Kreditrate: 332,50 €;Gesamtbetrag: 39,90 €;Anzahl Kreditraten: 1440;Laufzeit: 519 Monate;Effektiver Jahreszins: 0,66 %;Gebundener Sollzins: 0,66 %;

Monat	Kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	200.000,00	183,33	745,41	928,74	199.254,59	183,33	745,41	928,74
2	199.254,59	182,65	746,09	928,74	199.254,59	197,93	1.491,49	1.689,42
3	198.508,51	181,97	746,77	928,74	198.508,51	379,89	2.238,27	2.618,16
4	197.761,73	181,28	747,46	928,74	197.761,73	561,18	2.985,72	3.546,90
5	197.014,28	180,60	748,14	928,74	197.014,28	741,77	3.733,87	4.475,64
6	196.266,13	179,91	748,83	928,74	196.266,13	921,68	4.482,69	5.404,38
7	195.517,31	179,22	749,51	928,74	195.517,31	1.100,91	5.232,21	6.333,12
8	194.767,79	178,54	750,20	928,74	194.767,79	1.279,44	5.982,41	7.261,85
9	194.017,59	177,85	750,89	928,74	194.017,59	1.457,29	6.733,30	8.190,59
10	193.266,70	177,16	751,58	928,74	193.266,70	1.634,45	7.484,88	9.119,33
11	192.515,12	176,47	752,27	928,74	192.515,12	1.810,93	8.237,14	10.048,07
12	191.762,86	175,78	752,96	928,74	191.762,86	1.986,71	8.990,10	10.976,81
13	191.009,90	175,09	753,65	928,74	191.009,90	2.161,80	9.743,75	11.905,55
14	190.256,25	174,40	754,34	928,74	190.256,25	2.336,20	10.498,08	12.834,29
15	189.501,92	173,71	755,03	928,74	189.501,92	2.509,91	11.253,11	13.763,03
16	188.746,89	173,02	755,72	928,74	188.746,89	2.682,93	12.008,83	14.691,76
17	187.991,17	172,33	756,41	928,74	187.991,17	2.855,26	12.765,25	15.620,50
18	187.234,75	171,63	757,11	928,74	187.234,75	3.026,89	13.522,35	16.549,24
19	186.477,65	170,94	757,80	928,74	186.477,65	3.197,83	14.280,15	17.477,98
20	185.719,85	170,24	758,50	928,74	185.719,85	3.368,07	15.038,65	18.406,72
21	184.961,35	169,55	759,19	928,74	184.961,35	3.537,62	15.797,84	19.335,46
22	184.202,16	168,85	759,89	928,74	184.202,16	3.706,47	16.557,73	20.264,20
23	183.442,27	168,16	760,58	928,74	183.442,27	3.874,62	17.318,31	21.192,94
24	182.681,69	167,46	761,28	928,74	182.681,69	4.042,08	18.079,59	22.121,67
25	181.920,41	166,76	761,98	928,74	181.920,41	4.208,84	18.841,57	23.050,41
26	181.158,43	166,06	762,68	928,74	181.158,43	4.374,91	19.604,25	23.979,15
27	180.395,75	165,36	763,38	928,74	180.395,75	4.540,27	20.367,62	24.907,89
28	179.632,38	164,66	764,08	928,74	179.632,38	4.704,93	21.131,70	25.836,63
29	178.868,30	163,96	764,78	928,74	178.868,30	4.868,89	21.896,47	26.765,37
30	178.103,53	163,26	765,48	928,74	178.103,53	5.032,16	22.661,95	27.694,11
31	177.338,05	162,56	766,18	928,74	177.338,05	5.194,72	23.428,13	28.622,85
32	176.571,87	161,86	766,88	928,74	176.571,87	5.356,57	24.195,01	29.551,58
33	175.804,99	161,15	767,58	928,74	175.804,99	5.517,73	24.962,60	30.480,32
34	175.037,40	160,45	768,29	928,74	175.037,40	5.678,18	25.730,88	31.409,06
35	174.269,12	159,75	768,99	928,74	174.269,12	5.837,92	26.499,88	32.337,80
36	173.500,12	159,04	769,70	928,74	173.500,12	5.996,97	27.269,57	33.266,54
37	172.730,43	158,34	770,40	928,74	172.730,43	6.155,30	28.039,98	34.195,28
38	171.960,02	157,63	771,11	928,74	171.960,02	6.312,93	28.811,08	35.124,02
39	171.188,92	156,92	771,82	928,74	171.188,92	6.469,86	29.582,90	36.052,76
40	170.417,10	156,22	772,52	928,74	170.417,10	6.626,07	30.355,42	36.981,49
41	169.644,58	155,51	773,23	928,74	169.644,58	6.781,58	31.128,65	37.910,23
42	168.871,35	154,80	773,94	928,74	168.871,35	6.936,38	31.902,59	38.838,97
43	168.097,41	154,09	774,65	928,74	168.097,41	7.090,47	32.677,24	39.767,71
44	167.322,76	153,38	775,36	928,74	167.322,76	7.243,85	33.452,60	40.696,45
45	166.547,40	152,67	776,07	928,74	166.547,40	7.396,51	34.228,67	41.625,19
46	165.771,33	151,96	776,78	928,74	165.771,33	7.548,47	35.005,46	42.553,93
47	164.994,54	151,24	777,49	928,74	164.994,54	7.699,72	35.782,95	43.482,67
48	164.217,05	150,53	778,21	928,74	164.217,05	7.850,25	36.561,16	44.411,40
49	163.438,84	149,82	778,92	928,74	163.438,84	8.000,07	37.340,08	45.340,14
50	162.659,92	149,10	779,63	928,74	162.659,92	8.149,17	38.119,71	46.268,88
51	161.880,29	148,39	780,35	928,74	161.880,29	8.297,56	38.900,06	47.197,62
52	161.099,94	147,67	781,06	928,74	161.099,94	8.445,24	39.681,12	48.126,36
53	160.318,88	146,96	781,78	928,74	160.318,88	8.592,20	40.462,90	49.055,10
54	159.537,10	146,24	782,50	928,74	159.537,10	8.738,44	41.245,40	49.983,84
55	158.754,60	145,53	783,21	928,74	158.754,60	8.883,96	42.028,61	50.912,58
56	157.971,39	144,81	783,93	928,74	157.971,39	9.028,77	42.812,54	51.841,31
57	157.187,46	144,09	784,65	928,74	157.187,46	9.172,86	43.597,19	52.770,05
58	156.402,81	143,37	785,37	928,74	156.402,81	9.316,23	44.382,56	53.698,79
59	155.617,44	142,65	786,09	928,74	155.617,44	9.458,88	45.168,65	54.627,53
60	154.831,35	141,93	786,81	928,74	154.831,35	9.600,81	45.955,46	55.556,27
61	154.044,54	141,21	787,53	928,74	154.044,54	9.742,02	46.742,99	56.485,01
62	153.257,01	140,49	788,25	928,74	153.257,01	9.882,50	47.531,25	57.413,75
63	152.468,75	139,76	788,98	928,74	152.468,75	10.022,26	48.320,22	58.342,49
64	151.679,78	139,04	789,70	928,74	151.679,78	10.161,30	49.109,92	59.271,22
65	150.890,08	138,32	790,42	928,74	150.890,08	10.299,62	49.900,34	60.199,96
66	150.099,66	137,59	791,15	928,74	150.099,66	10.437,21	50.691,49	61.128,70
67	149.308,51	136,87	791,87	928,74	149.308,51	10.574,08	51.483,36	62.057,44
68	148.516,64	136,14	792,60	928,74	148.516,64	10.710,22	52.275,96	62.986,18
69	147.724,04	135,41	793,33	928,74	147.724,04	10.845,63	53.069,29	63.914,92
70	146.930,71	134,69	794,05	928,74	146.930,71	10.980,32	53.863,34	64.843,66
71	146.136,66	133,96	794,78	928,74	146.136,66	11.114,28	54.658,12	65.772,40
72	145.341,88	133,23	795,51	928,74	145.341,88	11.247,51	55.453,63	66.701,13
73	144.546,37	132,50	796,24	928,74	144.546,37	11.380,01	56.249,87	67.629,87
74	143.750,13	131,77	796,97	928,74	143.750,13	11.511,78	57.046,83	68.558,61
75	142.953,17	131,04	797,70	928,74	142.953,17	11.642,82	57.844,53	69.487,35
76	142.155,47	130,31	798,43	928,74	142.155,47	11.773,13	58.642,96	70.416,09
77	141.357,04	129,58	799,16	928,74	141.357,04	11.902,70	59.442,12	71.344,83
78	140.557,88	128,84	799,89	928,74	140.557,88	12.031,55	60.242,02	72.273,57
79	139.757,98	128,11	800,63	928,74	139.757,98	12.159,66	61.042,65	73.202,31
80	138.957,35	127,38	801,36	928,74	138.957,35	12.287,04	61.844,01	74.131,04
81	138.155,99	126,64	802,10	928,74	138.155,99	12.413,68	62.646,10	75.059,78
82	137.353,90	125,91	802,83	928,74	137.353,90	12.539,59	63.448,93	75.988,52
83	136.551,07	125,17	803,57	928,74	136.551,07	12.664,76	64.252,50	76.917,26
84	135.747,50	124,44	804,30	928,74	135.747,50	12.789,20	65.056,80	77.846,00
85	134.943,20	123,70	805,04	928,74	134.943,20	12.912,89	65.861,84	78.774,74
86	134.138,16	122,96	805,78	928,74	134.138,16	13.035,85	66.667,62	79.703,48
87	133.332,38	122,22	806,52	928,74	133.332,38	13.158,08	67.474,14	80.632,22
88	132.525,86	121,48	807,26	928,74	132.525,86	13.279,56	68.281,40	81.560,95
89	131.718,60	120,74	808,00	928,74	131.718,60	13.400,30	69.089,39	82.489,69
90	130.910,61	120,00	808,74	928,74	130.910,61	13.520,30	69.898,13	83.418,43
91	130.101,87	119,26	809,48	928,74	130.101,87	13.639,56	70.707,61	84.347,17
92	129.292,39	118,52	810,22	928,74	129.292,39	13.758,08	71.517,83	85.275,91
93	128.482,17	117,78	810,96	928,74	128.482,17	13.875,85	72.328,79	86.204,65
94	127.671,21	117,03	811,71	928,74	127.671,21	13.992,89	73.140,50	87.133,39
95	126.859,50	116,29	812,45	928,74	126.859,50	14.109,17	73.952,95	88.062,13
96	126.047,05	115,54	813,20	928,74	126.047,05	14.224,72	74.766,15	88.990,86
97	125.233,85	114,80	813,94	928,74	125.233,85	14.339,52	75.580,09	89.919,60
98	124.419,91	114,05	814,69	928,74	124.419,91	14.453,57	76.394,78	90.848,34
99	123.605,22	113,30	815,43	928,74	123.605,22	14.566,87	77.210,21	91.777,08
100	122.789,79	112,56	816,18	928,74	122.789,79	14.679,43	78.026,39	92.705,82
101	121.973,61	111,81	816,93	928,74	121.973,61	14.791,24	78.843,32	93.634,56
102	121.156,68	111,06	817,68	928,74	121.156,68	14.902,30	79.661,00	94.563,30
103	120.339,00	110,31	818,43	928,74	120.339,00	15.012,61	80.479,43	95.492,04
104	119.520,57	109,56	819,18	928,74	119.520,57	15.122,17	81.298,61	96.420,77
105	118.701,39	108,81	819,93	928,74	118.701,39	15.230,98	82.118,53	97.349,51
106	117.881,47	108,06	820,68	928,74	117.881,47	15.339,04	82.939,22	98.278,25
107	117.060,78	107,31	821,43	928,74	117.060,78	15.446,34	83.760,65	99.206,99
108	116.239,35	106,55	822,19	928,74	116.239,35	15.552,90	84.582,83	100.135,73
109	115.417,17	105,80	822,94	928,74	115.417,17	15.658,69	85.405,77	101.064,47
110	114.594,23	105,04	823,69	928,74	114.594,23	15.763,74	86.229,47	101.993,21
111	113.770,53	104,29	824,45	928,74	113.770,53	15.868,03	87.053,92	102.921,95
112	112.946,08	103,53	825,20	928,74	112.946,08	15.971,56	87.879,12	103.850,68
113	112.120,88	102,78	825,96	928,74	112.120,88	16.074,34	88.705,08	104.779,42
114	111.294,92	102,02	826,72	928,74	111.294,92	16.176,36	89.531,80	105.708,16
115	110.468,20	101,26	827,48	928,74	110.468,20	16.277,62	90.359,28	106.636,90
116	109.640,72	100,50	828,23	928,74	109.640,72	16.378,13	91.187,51	107.565,64
117	108.812,49	99,74	828,99	928,74	108.812,49	16.477,87	92.016,51	108.494,38
118	107.983,49	98,98	829,75	928,74	107.983,49	16.576,86	92.846,26	109.423,12
119	107.153,74	98,22	830,51	928,74	107.153,74	16.675,08	93.676,78	110.351,86
120	106.323,22	97,46	831,28	928,74	106.323,22	16.772,54	94.508,05	111.280,59
121	105.491,95	96,70	832,04	928,74	105.491,95	16.869,24	95.340,09	112.209,33
122	104.659,91	95,94	832,80	928,74	104.659,91	16.965,18	96.172,89	113.138,07
123	103.827,11	95,17	833,56	928,74	103.827,11	17.060,36	97.006,45	114.066,81
124	102.993,55	94,41	834,33	928,74	102.993,55	17.154,77	97.840,78	114.995,55
125	102.159,22	93,65	835,09	928,74	102.159,22	17.248,41	98.675,87	115.924,29
126	101.324,13	92,88	835,86	928,74	101.324,13	17.341,30	99.511,73	116.853,03
127	100.488,27	92,11	836,62	928,74	100.488,27	17.433,41	100.348,36	117.781,77
128	99.651,64	91,35	837,39	928,74	99.651,64	17.524,76	101.185,75	118.710,50
129	98.814,25	90,58	838,16	928,74	98.814,25	17.615,34	102.023,91	119.639,24
130	97.976,09	89,81	838,93	928,74	97.976,09	17.705,15	102.862,83	120.567,98
131	97.137,17	89,04	839,70	928,74	97.137,17	17.794,19	103.702,53	121.496,72
132	96.297,47	88,27	840,47	928,74	96.297,47	17.882,46	104.543,00	122.425,46
133	95.457,00	87,50	841,24	928,74	95.457,00	17.969,97	105.384,23	123.354,20
134	94.615,77	86,73	842,01	928,74	94.615,77	18.056,70	106.226,24	124.282,94
135	93.773,76	85,96	842,78	928,74	93.773,76	18.142,66	107.069,02	125.211,68
136	92.930,98	85,19	843,55	928,74	92.930,98	18.227,84	107.912,57	126.140,41
137	92.087,43	84,41	844,33	928,74	92.087,43	18.312,26	108.756,90	127.069,15
138	91.243,10	83,64	845,10	928,74	91.243,10	18.395,90	109.602,00	127.997,89
139	90.398,00	82,86	845,87	928,74	90.398,00	18.478,76	110.447,87	128.926,63
140	89.552,13	82,09	846,65	928,74	89.552,13	18.560,85	111.294,52	129.855,37
141	88.705,48	81,31	847,43	928,74	88.705,48	18.642,16	112.141,95	130.784,11
142	87.858,05	80,54	848,20	928,74	87.858,05	18.722,70	112.990,15	131.712,85
143	87.009,85	79,76	848,98	928,74	87.009,85	18.802,46	113.839,13	132.641,59
144	86.160,87	78,98	849,76	928,74	86.160,87	18.881,44	114.688,89	133.570,32
145	85.311,11	78,20	850,54	928,74	85.311,11	18.959,64	115.539,42	134.499,06
146	84.460,58	77,42	851,32	928,74	84.460,58	19.037,06	116.390,74	135.427,80
147	83.609,26	76,64	852,10	928,74	83.609,26	19.113,71	117.242,84	136.356,54
148	82.757,16	75,86	852,88	928,74	82.757,16	19.189,57	118.095,71	137.285,28
149	81.904,29	75,08	853,66	928,74	81.904,29	19.264,64	118.949,37	138.214,02
150	81.050,63	74,30	854,44	928,74	81.050,63	19.338,94	119.803,82	139.142,76
151	80.196,18	73,51	855,23	928,74	80.196,18	19.412,45	120.659,04	140.071,50
152	79.340,96	72,73	856,01	928,74	79.340,96	19.485,18	121.515,05	141.000,23
153	78.484,95	71,94	856,79	928,74	78.484,95	19.557,13	122.371,85	141.928,97
154	77.628,15	71,16	857,58	928,74	77.628,15	19.628,29	123.229,43	142.857,71
155	76.770,57	70,37	858,37	928,74	76.770,57	19.698,66	124.087,79	143.786,45
156	75.912,21	69,59	859,15	928,74	75.912,21	19.768,25	124.946,94	144.715,19
157	75.053,06	68,80	859,94	928,74	75.053,06	19.837,05	125.806,88	145.643,93
158	74.193,12	68,01	860,73	928,74	74.193,12	19.905,06	126.667,61	146.572,67
159	73.332,39	67,22	861,52	928,74	73.332,39	19.972,28	127.529,13	147.501,41
160	72.470,87	66,43	862,31	928,74	72.470,87	20.038,71	128.391,44	148.430,14
161	71.608,56	65,64	863,10	928,74	71.608,56	20.104,35	129.254,53	149.358,88
162	70.745,47	64,85	863,89	928,74	70.745,47	20.169,20	130.118,42	150.287,62
163	69.881,58	64,06	864,68	928,74	69.881,58	20.233,26	130.983,10	151.216,36
164	69.016,90	63,27	865,47	928,74	69.016,90	20.296,52	131.848,58	152.145,10
165	68.151,42	62,47	866,27	928,74	68.151,42	20.359,00	132.714,84	153.073,84
166	67.285,16	61,68	867,06	928,74	67.285,16	20.420,67	133.581,90	154.002,58
167	66.418,10	60,88	867,86	928,74	66.418,10	20.481,56	134.449,76	154.931,32
168	65.550,24	60,09	868,65	928,74	65.550,24	20.541,64	135.318,41	155.860,05
169	64.681,59	59,29	869,45	928,74	64.681,59	20.600,94	136.187,86	156.788,79
170	63.812,14	58,49	870,24	928,74	63.812,14	20.659,43	137.058,10	157.717,53
171	62.941,90	57,70	871,04	928,74	62.941,90	20.717,13	137.929,14	158.646,27
172	62.070,86	56,90	871,84	928,74	62.070,86	20.774,03	138.800,98	159.575,01
173	61.199,02	56,10	872,64	928,74	61.199,02	20.830,12	139.673,62	160.503,75
174	60.326,38	55,30	873,44	928,74	60.326,38	20.885,42	140.547,06	161.432,49
175	59.452,94	54,50	874,24	928,74	59.452,94	20.939,92	141.421,30	162.361,23
176	58.578,70	53,70	875,04	928,74	58.578,70	20.993,62	142.296,35	163.289,97
177	57.703,65	52,90	875,84	928,74	57.703,65	21.046,51	143.172,19	164.218,70
178	56.827,81	52,09	876,65	928,74	56.827,81	21.098,61	144.048,84	165.147,44
179	55.951,16	51,29	877,45	928,74	55.951,16	21.149,90	144.926,29	166.076,18
180	55.073,71	50,48	878,25	928,74	55.073,71	21.200,38	145.804,54	167.004,92
181	54.195,46	49,68	879,06	928,74	54.195,46	21.250,06	146.683,60	167.933,66
182	53.316,40	48,87	879,87	928,74	53.316,40	21.298,93	147.563,47	168.862,40
183	52.436,53	48,07	880,67	928,74	52.436,53	21.347,00	148.444,14	169.791,14
184	51.555,86	47,26	881,48	928,74	51.555,86	21.394,26	149.325,62	170.719,88
185	50.674,38	46,45	882,29	928,74	50.674,38	21.440,71	150.207,90	171.648,61
186	49.792,10	45,64	883,10	928,74	49.792,10	21.486,35	151.091,00	172.577,35
187	48.909,00	44,83	883,91	928,74	48.909,00	21.531,19	151.974,91	173.506,09
188	48.025,09	44,02	884,72	928,74	48.025,09	21.575,21	152.859,62	174.434,83
189	47.140,38	43,21	885,53	928,74	47.140,38	21.618,42	153.745,15	175.363,57
190	46.254,85	42,40	886,34	928,74	46.254,85	21.660,82	154.631,49	176.292,31
191	45.368,51	41,59	887,15	928,74	45.368,51	21.702,41	155.518,64	177.221,05
192	44.481,36	40,77	887,96	928,74	44.481,36	21.743,18	156.406,60	178.149,79
193	43.593,40	39,96	888,78	928,74	43.593,40	21.783,14	157.295,38	179.078,52
194	42.704,62	39,15	889,59	928,74	42.704,62	21.822,29	158.184,97	180.007,26
195	41.815,03	38,33	890,41	928,74	41.815,03	21.860,62	159.075,38	180.936,00
196	40.924,62	37,51	891,22	928,74	40.924,62	21.898,13	159.966,61	181.864,74
197	40.033,39	36,70	892,04	928,74	40.033,39	21.934,83	160.858,65	182.793,48
198	39.141,35	35,88	892,86	928,74	39.141,35	21.970,71	161.751,51	183.722,22
199	38.248,49	35,06	893,68	928,74	38.248,49	22.005,77	162.645,18	184.650,96
200	37.354,82	34,24	894,50	928,74	37.354,82	22.040,01	163.539,68	185.579,70
201	36.460,32	33,42	895,32	928,74	36.460,32	22.073,44	164.435,00	186.508,43
202	35.565,00	32,60	896,14	928,74	35.565,00	22.106,04	165.331,13	187.437,17
203	34.668,87	31,78	896,96	928,74	34.668,87	22.137,82	166.228,09	188.365,91
204	33.771,91	30,96	897,78	928,74	33.771,91	22.168,78	167.125,87	189.294,65
205	32.874,13	30,13	898,60	928,74	32.874,13	22.198,91	168.024,48	190.223,39
206	31.975,52	29,31	899,43	928,74	31.975,52	22.228,22	168.923,91	191.152,13
207	31.076,09	28,49	900,25	928,74	31.076,09	22.256,71	169.824,16	192.080,87
208	30.175,84	27,66	901,08	928,74	30.175,84	22.284,37	170.725,24	193.009,61
209	29.274,76	26,84	901,90	928,74	29.274,76	22.311,20	171.627,14	193.938,34
210	28.372,86	26,01	902,73	928,74	28.372,86	22.337,21	172.529,87	194.867,08
211	27.470,13	25,18	903,56	928,74	27.470,13	22.362,39	173.433,43	195.795,82
212	26.566,57	24,35	904,39	928,74	26.566,57	22.386,75	174.337,81	196.724,56
213	25.662,19	23,52	905,22	928,74	25.662,19	22.410,27	175.243,03	197.653,30
214	24.756,97	22,69	906,04	928,74	24.756,97	22.432,96	176.149,07	198.582,04
215	23.850,93	21,86	906,88	928,74	23.850,93	22.454,83	177.055,95	199.510,78
216	22.944,05	21,03	907,71	928,74	22.944,05	22.475,86	177.963,66	200.439,52
217	22.036,34	20,20	908,54	928,74	22.036,34	22.496,06	178.872,20	201.368,25
218	21.127,80	19,37	909,37	928,74	21.127,80	22.515,43	179.781,57	202.296,99
219	20.218,43	18,53	910,21	928,74	20.218,43	22.533,96	180.691,77	203.225,73
220	19.308,23	17,70	911,04	928,74	19.308,23	22.551,66	181.602,81	204.154,47
221	18.397,19	16,86	911,87	928,74	18.397,19	22.568,52	182.514,69	205.083,21
222	17.485,31	16,03	912,71	928,74	17.485,31	22.584,55	183.427,40	206.011,95
223	16.572,60	15,19	913,55	928,74	16.572,60	22.599,74	184.340,94	206.940,69
224	15.659,06	14,35	914,38	928,74	15.659,06	22.614,10	185.255,33	207.869,43
225	14.744,67	13,52	915,22	928,74	14.744,67	22.627,61	186.170,55	208.798,16
226	13.829,45	12,68	916,06	928,74	13.829,45	22.640,29	187.086,61	209.726,90
227	12.913,39	11,84	916,90	928,74	12.913,39	22.652,13	188.003,51	210.655,64
228	11.996,49	11,00	917,74	928,74	11.996,49	22.663,12	188.921,26	211.584,38
229	11.078,74	10,16	918,58	928,74	11.078,74	22.673,28	189.839,84	212.513,12
230	10.160,16	9,31	919,43	928,74	10.160,16	22.682,59	190.759,27	213.441,86
231	9.240,73	8,47	920,27	928,74	9.240,73	22.691,06	191.679,53	214.370,60
232	8.320,47	7,63	921,11	928,74	8.320,47	22.698,69	192.600,64	215.299,34
233	7.399,36	6,78	921,96	928,74	7.399,36	22.705,47	193.522,60	216.228,07
234	6.477,40	5,94	922,80	928,74	6.477,40	22.711,41	194.445,40	217.156,81
235	5.554,60	5,09	923,65	928,74	5.554,60	22.716,50	195.369,05	218.085,55
236	4.630,95	4,25	924,49	928,74	4.630,95	22.720,75	196.293,54	219.014,29
237	3.706,46	3,40	925,34	928,74	3.706,46	22.724,14	197.218,88	219.943,03
238	2.781,12	2,55	926,19	928,74	2.781,12	22.726,69	198.145,07	220.871,77
239	1.854,93	1,70	927,04	928,74	1.854,93	22.728,39	199.072,11	221.800,51
240	927,89	0,85	927,89	928,74	927,89	22.729,25	200.000,00	222.729,25

Dr. Klein Baufinanzierung

3.96/5,00

23.800,59€
Zinsanteil

933,23€
Monatsrate

1,15%
Sollzins p.a.

1,17%
Effektivzins p.a.

2/3 aller Kunden erhalten: Nettodarlehensbetrag 190.000,00 €;Kreditrate: 397,42 €;Gesamtbetrag: 23.845,20 €;Anzahl Kreditraten: 60;Laufzeit: 60 Monate;Effektiver Jahreszins: 0,56 %;Gebundener Sollzins: 0,51 %;

Monat	Kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	200.000,00	191,67	741,57	933,23	199.258,43	191,67	741,57	933,23
2	199.258,43	190,96	742,28	933,23	199.258,43	206,93	1.483,85	1.690,77
3	198.516,15	190,24	742,99	933,23	198.516,15	397,17	2.226,84	2.624,01
4	197.773,16	189,53	743,70	933,23	197.773,16	586,71	2.970,54	3.557,24
5	197.029,46	188,82	744,41	933,23	197.029,46	775,53	3.714,95	4.490,48
6	196.285,05	188,11	745,13	933,23	196.285,05	963,63	4.460,08	5.423,71
7	195.539,92	187,39	745,84	933,23	195.539,92	1.151,02	5.205,92	6.356,95
8	194.794,08	186,68	746,56	933,23	194.794,08	1.337,70	5.952,48	7.290,18
9	194.047,52	185,96	747,27	933,23	194.047,52	1.523,66	6.699,75	8.223,42
10	193.300,25	185,25	747,99	933,23	193.300,25	1.708,91	7.447,74	9.156,65
11	192.552,26	184,53	748,71	933,23	192.552,26	1.893,44	8.196,45	10.089,89
12	191.803,55	183,81	749,42	933,23	191.803,55	2.077,25	8.945,87	11.023,12
13	191.054,13	183,09	750,14	933,23	191.054,13	2.260,34	9.696,01	11.956,35
14	190.303,99	182,37	750,86	933,23	190.303,99	2.442,72	10.446,87	12.889,59
15	189.553,13	181,66	751,58	933,23	189.553,13	2.624,37	11.198,45	13.822,82
16	188.801,55	180,93	752,30	933,23	188.801,55	2.805,31	11.950,75	14.756,06
17	188.049,25	180,21	753,02	933,23	188.049,25	2.985,52	12.703,77	15.689,29
18	187.296,23	179,49	753,74	933,23	187.296,23	3.165,02	13.457,51	16.622,53
19	186.542,49	178,77	754,46	933,23	186.542,49	3.343,79	14.211,98	17.555,76
20	185.788,02	178,05	755,19	933,23	185.788,02	3.521,83	14.967,16	18.489,00
21	185.032,84	177,32	755,91	933,23	185.032,84	3.699,16	15.723,08	19.422,23
22	184.276,92	176,60	756,64	933,23	184.276,92	3.875,75	16.479,71	20.355,47
23	183.520,29	175,87	757,36	933,23	183.520,29	4.051,63	17.237,07	21.288,70
24	182.762,93	175,15	758,09	933,23	182.762,93	4.226,78	17.995,16	22.221,93
25	182.004,84	174,42	758,81	933,23	182.004,84	4.401,20	18.753,97	23.155,17
26	181.246,03	173,69	759,54	933,23	181.246,03	4.574,89	19.513,51	24.088,40
27	180.486,49	172,97	760,27	933,23	180.486,49	4.747,86	20.273,78	25.021,64
28	179.726,22	172,24	761,00	933,23	179.726,22	4.920,09	21.034,78	25.954,87
29	178.965,22	171,51	761,73	933,23	178.965,22	5.091,60	21.796,50	26.888,11
30	178.203,50	170,78	762,46	933,23	178.203,50	5.262,38	22.558,96	27.821,34
31	177.441,04	170,05	763,19	933,23	177.441,04	5.432,43	23.322,15	28.754,58
32	176.677,85	169,32	763,92	933,23	176.677,85	5.601,75	24.086,07	29.687,81
33	175.913,93	168,58	764,65	933,23	175.913,93	5.770,33	24.850,72	30.621,05
34	175.149,28	167,85	765,38	933,23	175.149,28	5.938,18	25.616,10	31.554,28
35	174.383,90	167,12	766,12	933,23	174.383,90	6.105,30	26.382,22	32.487,51
36	173.617,78	166,38	766,85	933,23	173.617,78	6.271,68	27.149,07	33.420,75
37	172.850,93	165,65	767,59	933,23	172.850,93	6.437,33	27.916,65	34.353,98
38	172.083,35	164,91	768,32	933,23	172.083,35	6.602,24	28.684,97	35.287,22
39	171.315,03	164,18	769,06	933,23	171.315,03	6.766,42	29.454,03	36.220,45
40	170.545,97	163,44	769,79	933,23	170.545,97	6.929,86	30.223,83	37.153,69
41	169.776,17	162,70	770,53	933,23	169.776,17	7.092,56	30.994,36	38.086,92
42	169.005,64	161,96	771,27	933,23	169.005,64	7.254,53	31.765,63	39.020,16
43	168.234,37	161,22	772,01	933,23	168.234,37	7.415,75	32.537,64	39.953,39
44	167.462,36	160,48	772,75	933,23	167.462,36	7.576,24	33.310,39	40.886,62
45	166.689,61	159,74	773,49	933,23	166.689,61	7.735,98	34.083,88	41.819,86
46	165.916,12	159,00	774,23	933,23	165.916,12	7.894,98	34.858,11	42.753,09
47	165.141,89	158,26	774,97	933,23	165.141,89	8.053,24	35.633,08	43.686,33
48	164.366,92	157,52	775,72	933,23	164.366,92	8.210,76	36.408,80	44.619,56
49	163.591,20	156,77	776,46	933,23	163.591,20	8.367,54	37.185,26	45.552,80
50	162.814,74	156,03	777,20	933,23	162.814,74	8.523,57	37.962,46	46.486,03
51	162.037,54	155,29	777,95	933,23	162.037,54	8.678,85	38.740,41	47.419,27
52	161.259,59	154,54	778,69	933,23	161.259,59	8.833,40	39.519,11	48.352,50
53	160.480,89	153,79	779,44	933,23	160.480,89	8.987,19	40.298,55	49.285,74
54	159.701,45	153,05	780,19	933,23	159.701,45	9.140,24	41.078,73	50.218,97
55	158.921,27	152,30	780,93	933,23	158.921,27	9.292,54	41.859,67	51.152,20
56	158.140,33	151,55	781,68	933,23	158.140,33	9.444,09	42.641,35	52.085,44
57	157.358,65	150,80	782,43	933,23	157.358,65	9.594,89	43.423,78	53.018,67
58	156.576,22	150,05	783,18	933,23	156.576,22	9.744,94	44.206,97	53.951,91
59	155.793,03	149,30	783,93	933,23	155.793,03	9.894,24	44.990,90	54.885,14
60	155.009,10	148,55	784,68	933,23	155.009,10	10.042,79	45.775,58	55.818,38
61	154.224,42	147,80	785,44	933,23	154.224,42	10.190,59	46.561,02	56.751,61
62	153.438,98	147,05	786,19	933,23	153.438,98	10.337,64	47.347,21	57.684,85
63	152.652,79	146,29	786,94	933,23	152.652,79	10.483,93	48.134,15	58.618,08
64	151.865,85	145,54	787,70	933,23	151.865,85	10.629,47	48.921,85	59.551,32
65	151.078,15	144,78	788,45	933,23	151.078,15	10.774,25	49.710,30	60.484,55
66	150.289,70	144,03	789,21	933,23	150.289,70	10.918,28	50.499,51	61.417,78
67	149.500,49	143,27	789,96	933,23	149.500,49	11.061,55	51.289,47	62.351,02
68	148.710,53	142,51	790,72	933,23	148.710,53	11.204,06	52.080,19	63.284,25
69	147.919,81	141,76	791,48	933,23	147.919,81	11.345,82	52.871,67	64.217,49
70	147.128,33	141,00	792,24	933,23	147.128,33	11.486,82	53.663,90	65.150,72
71	146.336,10	140,24	793,00	933,23	146.336,10	11.627,06	54.456,90	66.083,96
72	145.543,10	139,48	793,76	933,23	145.543,10	11.766,54	55.250,66	67.017,19
73	144.749,34	138,72	794,52	933,23	144.749,34	11.905,25	56.045,17	67.950,43
74	143.954,83	137,96	795,28	933,23	143.954,83	12.043,21	56.840,45	68.883,66
75	143.159,55	137,19	796,04	933,23	143.159,55	12.180,41	57.636,49	69.816,90
76	142.363,51	136,43	796,80	933,23	142.363,51	12.316,84	58.433,29	70.750,13
77	141.566,71	135,67	797,57	933,23	141.566,71	12.452,51	59.230,86	71.683,36
78	140.769,14	134,90	798,33	933,23	140.769,14	12.587,41	60.029,19	72.616,60
79	139.970,81	134,14	799,10	933,23	139.970,81	12.721,55	60.828,29	73.549,83
80	139.171,71	133,37	799,86	933,23	139.171,71	12.854,92	61.628,15	74.483,07
81	138.371,85	132,61	800,63	933,23	138.371,85	12.987,53	62.428,78	75.416,30
82	137.571,22	131,84	801,40	933,23	137.571,22	13.119,37	63.230,17	76.349,54
83	136.769,83	131,07	802,16	933,23	136.769,83	13.250,44	64.032,33	77.282,77
84	135.967,67	130,30	802,93	933,23	135.967,67	13.380,74	64.835,27	78.216,01
85	135.164,73	129,53	803,70	933,23	135.164,73	13.510,27	65.638,97	79.149,24
86	134.361,03	128,76	804,47	933,23	134.361,03	13.639,04	66.443,44	80.082,48
87	133.556,56	127,99	805,24	933,23	133.556,56	13.767,03	67.248,68	81.015,71
88	132.751,32	127,22	806,01	933,23	132.751,32	13.894,25	68.054,70	81.948,94
89	131.945,30	126,45	806,79	933,23	131.945,30	14.020,69	68.861,48	82.882,18
90	131.138,52	125,67	807,56	933,23	131.138,52	14.146,37	69.669,04	83.815,41
91	130.330,96	124,90	808,33	933,23	130.330,96	14.271,27	70.477,38	84.748,65
92	129.522,62	124,13	809,11	933,23	129.522,62	14.395,40	71.286,49	85.681,88
93	128.713,51	123,35	809,88	933,23	128.713,51	14.518,75	72.096,37	86.615,12
94	127.903,63	122,57	810,66	933,23	127.903,63	14.641,32	72.907,03	87.548,35
95	127.092,97	121,80	811,44	933,23	127.092,97	14.763,12	73.718,47	88.481,59
96	126.281,53	121,02	812,21	933,23	126.281,53	14.884,14	74.530,68	89.414,82
97	125.469,32	120,24	812,99	933,23	125.469,32	15.004,38	75.343,68	90.348,05
98	124.656,32	119,46	813,77	933,23	124.656,32	15.123,84	76.157,45	91.281,29
99	123.842,55	118,68	814,55	933,23	123.842,55	15.242,52	76.972,00	92.214,52
100	123.028,00	117,90	815,33	933,23	123.028,00	15.360,43	77.787,33	93.147,76
101	122.212,67	117,12	816,11	933,23	122.212,67	15.477,55	78.603,45	94.080,99
102	121.396,55	116,34	816,90	933,23	121.396,55	15.593,88	79.420,34	95.014,23
103	120.579,66	115,56	817,68	933,23	120.579,66	15.709,44	80.238,02	95.947,46
104	119.761,98	114,77	818,46	933,23	119.761,98	15.824,21	81.056,48	96.880,70
105	118.943,52	113,99	819,25	933,23	118.943,52	15.938,20	81.875,73	97.813,93
106	118.124,27	113,20	820,03	933,23	118.124,27	16.051,40	82.695,76	98.747,17
107	117.304,24	112,42	820,82	933,23	117.304,24	16.163,82	83.516,58	99.680,40
108	116.483,42	111,63	821,60	933,23	116.483,42	16.275,45	84.338,19	100.613,63
109	115.661,81	110,84	822,39	933,23	115.661,81	16.386,29	85.160,58	101.546,87
110	114.839,42	110,05	823,18	933,23	114.839,42	16.496,35	85.983,76	102.480,10
111	114.016,24	109,27	823,97	933,23	114.016,24	16.605,61	86.807,73	103.413,34
112	113.192,27	108,48	824,76	933,23	113.192,27	16.714,09	87.632,49	104.346,57
113	112.367,51	107,69	825,55	933,23	112.367,51	16.821,77	88.458,04	105.279,81
114	111.541,96	106,89	826,34	933,23	111.541,96	16.928,67	89.284,38	106.213,04
115	110.715,62	106,10	827,13	933,23	110.715,62	17.034,77	90.111,51	107.146,28
116	109.888,49	105,31	827,92	933,23	109.888,49	17.140,08	90.939,43	108.079,51
117	109.060,57	104,52	828,72	933,23	109.060,57	17.244,60	91.768,15	109.012,75
118	108.231,85	103,72	829,51	933,23	108.231,85	17.348,32	92.597,66	109.945,98
119	107.402,34	102,93	830,31	933,23	107.402,34	17.451,24	93.427,97	110.879,21
120	106.572,03	102,13	831,10	933,23	106.572,03	17.553,38	94.259,07	111.812,45
121	105.740,93	101,34	831,90	933,23	105.740,93	17.654,71	95.090,97	112.745,68
122	104.909,03	100,54	832,70	933,23	104.909,03	17.755,25	95.923,67	113.678,92
123	104.076,33	99,74	833,49	933,23	104.076,33	17.854,99	96.757,16	114.612,15
124	103.242,84	98,94	834,29	933,23	103.242,84	17.953,93	97.591,46	115.545,39
125	102.408,54	98,14	835,09	933,23	102.408,54	18.052,07	98.426,55	116.478,62
126	101.573,45	97,34	835,89	933,23	101.573,45	18.149,41	99.262,44	117.411,86
127	100.737,56	96,54	836,69	933,23	100.737,56	18.245,95	100.099,14	118.345,09
128	99.900,86	95,74	837,50	933,23	99.900,86	18.341,69	100.936,63	119.278,33
129	99.063,37	94,94	838,30	933,23	99.063,37	18.436,63	101.774,93	120.211,56
130	98.225,07	94,13	839,10	933,23	98.225,07	18.530,76	102.614,04	121.144,79
131	97.385,96	93,33	839,91	933,23	97.385,96	18.624,09	103.453,94	122.078,03
132	96.546,06	92,52	840,71	933,23	96.546,06	18.716,61	104.294,65	123.011,26
133	95.705,35	91,72	841,52	933,23	95.705,35	18.808,33	105.136,17	123.944,50
134	94.863,83	90,91	842,32	933,23	94.863,83	18.899,24	105.978,49	124.877,73
135	94.021,51	90,10	843,13	933,23	94.021,51	18.989,34	106.821,62	125.810,97
136	93.178,38	89,30	843,94	933,23	93.178,38	19.078,64	107.665,56	126.744,20
137	92.334,44	88,49	844,75	933,23	92.334,44	19.167,13	108.510,31	127.677,44
138	91.489,69	87,68	845,56	933,23	91.489,69	19.254,80	109.355,87	128.610,67
139	90.644,13	86,87	846,37	933,23	90.644,13	19.341,67	110.202,23	129.543,91
140	89.797,77	86,06	847,18	933,23	89.797,77	19.427,73	111.049,41	130.477,14
141	88.950,59	85,24	847,99	933,23	88.950,59	19.512,97	111.897,40	131.410,37
142	88.102,60	84,43	848,80	933,23	88.102,60	19.597,40	112.746,21	132.343,61
143	87.253,79	83,62	849,62	933,23	87.253,79	19.681,02	113.595,82	133.276,84
144	86.404,18	82,80	850,43	933,23	86.404,18	19.763,83	114.446,25	134.210,08
145	85.553,75	81,99	851,25	933,23	85.553,75	19.845,81	115.297,50	135.143,31
146	84.702,50	81,17	852,06	933,23	84.702,50	19.926,99	116.149,56	136.076,55
147	83.850,44	80,36	852,88	933,23	83.850,44	20.007,34	117.002,44	137.009,78
148	82.997,56	79,54	853,70	933,23	82.997,56	20.086,88	117.856,13	137.943,02
149	82.143,87	78,72	854,51	933,23	82.143,87	20.165,61	118.710,65	138.876,25
150	81.289,35	77,90	855,33	933,23	81.289,35	20.243,51	119.565,98	139.809,49
151	80.434,02	77,08	856,15	933,23	80.434,02	20.320,59	120.422,13	140.742,72
152	79.577,87	76,26	856,97	933,23	79.577,87	20.396,85	121.279,10	141.675,95
153	78.720,90	75,44	857,79	933,23	78.720,90	20.472,29	122.136,90	142.609,19
154	77.863,10	74,62	858,62	933,23	77.863,10	20.546,91	122.995,51	143.542,42
155	77.004,49	73,80	859,44	933,23	77.004,49	20.620,71	123.854,95	144.475,66
156	76.145,05	72,97	860,26	933,23	76.145,05	20.693,68	124.715,21	145.408,89
157	75.284,79	72,15	861,09	933,23	75.284,79	20.765,83	125.576,30	146.342,13
158	74.423,70	71,32	861,91	933,23	74.423,70	20.837,15	126.438,21	147.275,36
159	73.561,79	70,50	862,74	933,23	73.561,79	20.907,65	127.300,95	148.208,60
160	72.699,05	69,67	863,56	933,23	72.699,05	20.977,32	128.164,51	149.141,83
161	71.835,49	68,84	864,39	933,23	71.835,49	21.046,16	129.028,90	150.075,06
162	70.971,10	68,01	865,22	933,23	70.971,10	21.114,17	129.894,13	151.008,30
163	70.105,87	67,18	866,05	933,23	70.105,87	21.181,36	130.760,18	151.941,53
164	69.239,82	66,35	866,88	933,23	69.239,82	21.247,71	131.627,05	152.874,77
165	68.372,95	65,52	867,71	933,23	68.372,95	21.313,24	132.494,77	153.808,00
166	67.505,23	64,69	868,54	933,23	67.505,23	21.377,93	133.363,31	154.741,24
167	66.636,69	63,86	869,37	933,23	66.636,69	21.441,79	134.232,68	155.674,47
168	65.767,32	63,03	870,21	933,23	65.767,32	21.504,82	135.102,89	156.607,71
169	64.897,11	62,19	871,04	933,23	64.897,11	21.567,01	135.973,93	157.540,94
170	64.026,07	61,36	871,88	933,23	64.026,07	21.628,37	136.845,81	158.474,18
171	63.154,19	60,52	872,71	933,23	63.154,19	21.688,89	137.718,52	159.407,41
172	62.281,48	59,69	873,55	933,23	62.281,48	21.748,58	138.592,07	160.340,64
173	61.407,93	58,85	874,39	933,23	61.407,93	21.807,43	139.466,45	161.273,88
174	60.533,55	58,01	875,22	933,23	60.533,55	21.865,44	140.341,68	162.207,11
175	59.658,32	57,17	876,06	933,23	59.658,32	21.922,61	141.217,74	163.140,35
176	58.782,26	56,33	876,90	933,23	58.782,26	21.978,94	142.094,64	164.073,58
177	57.905,36	55,49	877,74	933,23	57.905,36	22.034,44	142.972,38	165.006,82
178	57.027,62	54,65	878,58	933,23	57.027,62	22.089,09	143.850,96	165.940,05
179	56.149,04	53,81	879,43	933,23	56.149,04	22.142,90	144.730,39	166.873,29
180	55.269,61	52,97	880,27	933,23	55.269,61	22.195,86	145.610,66	167.806,52
181	54.389,34	52,12	881,11	933,23	54.389,34	22.247,99	146.491,77	168.739,76
182	53.508,23	51,28	881,96	933,23	53.508,23	22.299,27	147.373,72	169.672,99
183	52.626,28	50,43	882,80	933,23	52.626,28	22.349,70	148.256,52	170.606,22
184	51.743,48	49,59	883,65	933,23	51.743,48	22.399,29	149.140,17	171.539,46
185	50.859,83	48,74	884,49	933,23	50.859,83	22.448,03	150.024,67	172.472,69
186	49.975,33	47,89	885,34	933,23	49.975,33	22.495,92	150.910,01	173.405,93
187	49.089,99	47,04	886,19	933,23	49.089,99	22.542,97	151.796,20	174.339,16
188	48.203,80	46,20	887,04	933,23	48.203,80	22.589,16	152.683,24	175.272,40
189	47.316,76	45,35	887,89	933,23	47.316,76	22.634,51	153.571,13	176.205,63
190	46.428,87	44,49	888,74	933,23	46.428,87	22.679,00	154.459,87	177.138,87
191	45.540,13	43,64	889,59	933,23	45.540,13	22.722,64	155.349,46	178.072,10
192	44.650,54	42,79	890,44	933,23	44.650,54	22.765,43	156.239,90	179.005,34
193	43.760,10	41,94	891,30	933,23	43.760,10	22.807,37	157.131,20	179.938,57
194	42.868,80	41,08	892,15	933,23	42.868,80	22.848,45	158.023,35	180.871,80
195	41.976,65	40,23	893,01	933,23	41.976,65	22.888,68	158.916,36	181.805,04
196	41.083,64	39,37	893,86	933,23	41.083,64	22.928,05	159.810,22	182.738,27
197	40.189,78	38,52	894,72	933,23	40.189,78	22.966,57	160.704,94	183.671,51
198	39.295,06	37,66	895,58	933,23	39.295,06	23.004,22	161.600,52	184.604,74
199	38.399,48	36,80	896,44	933,23	38.399,48	23.041,02	162.496,95	185.537,98
200	37.503,05	35,94	897,29	933,23	37.503,05	23.076,96	163.394,25	186.471,21
201	36.605,75	35,08	898,15	933,23	36.605,75	23.112,05	164.292,40	187.404,45
202	35.707,60	34,22	899,01	933,23	35.707,60	23.146,27	165.191,42	188.337,68
203	34.808,58	33,36	899,88	933,23	34.808,58	23.179,62	166.091,29	189.270,92
204	33.908,71	32,50	900,74	933,23	33.908,71	23.212,12	166.992,03	190.204,15
205	33.007,97	31,63	901,60	933,23	33.007,97	23.243,75	167.893,63	191.137,38
206	32.106,37	30,77	902,47	933,23	32.106,37	23.274,52	168.796,10	192.070,62
207	31.203,90	29,90	903,33	933,23	31.203,90	23.304,42	169.699,43	193.003,85
208	30.300,57	29,04	904,20	933,23	30.300,57	23.333,46	170.603,63	193.937,09
209	29.396,37	28,17	905,06	933,23	29.396,37	23.361,63	171.508,69	194.870,32
210	28.491,31	27,30	905,93	933,23	28.491,31	23.388,94	172.414,62	195.803,56
211	27.585,38	26,44	906,80	933,23	27.585,38	23.415,37	173.321,42	196.736,79
212	26.678,58	25,57	907,67	933,23	26.678,58	23.440,94	174.229,09	197.670,03
213	25.770,91	24,70	908,54	933,23	25.770,91	23.465,64	175.137,62	198.603,26
214	24.862,38	23,83	909,41	933,23	24.862,38	23.489,46	176.047,03	199.536,50
215	23.952,97	22,95	910,28	933,23	23.952,97	23.512,42	176.957,31	200.469,73
216	23.042,69	22,08	911,15	933,23	23.042,69	23.534,50	177.868,46	201.402,96
217	22.131,54	21,21	912,03	933,23	22.131,54	23.555,71	178.780,49	202.336,20
218	21.219,51	20,34	912,90	933,23	21.219,51	23.576,05	179.693,39	203.269,43
219	20.306,61	19,46	913,77	933,23	20.306,61	23.595,51	180.607,16	204.202,67
220	19.392,84	18,58	914,65	933,23	19.392,84	23.614,09	181.521,81	205.135,90
221	18.478,19	17,71	915,53	933,23	18.478,19	23.631,80	182.437,34	206.069,14
222	17.562,66	16,83	916,40	933,23	17.562,66	23.648,63	183.353,74	207.002,37
223	16.646,26	15,95	917,28	933,23	16.646,26	23.664,58	184.271,02	207.935,61
224	15.728,98	15,07	918,16	933,23	15.728,98	23.679,66	185.189,18	208.868,84
225	14.810,82	14,19	919,04	933,23	14.810,82	23.693,85	186.108,22	209.802,07
226	13.891,78	13,31	919,92	933,23	13.891,78	23.707,16	187.028,15	210.735,31
227	12.971,85	12,43	920,80	933,23	12.971,85	23.719,60	187.948,95	211.668,54
228	12.051,05	11,55	921,69	933,23	12.051,05	23.731,14	188.870,63	212.601,78
229	11.129,37	10,67	922,57	933,23	11.129,37	23.741,81	189.793,20	213.535,01
230	10.206,80	9,78	923,45	933,23	10.206,80	23.751,59	190.716,66	214.468,25
231	9.283,34	8,90	924,34	933,23	9.283,34	23.760,49	191.640,99	215.401,48
232	8.359,01	8,01	925,22	933,23	8.359,01	23.768,50	192.566,22	216.334,72
233	7.433,78	7,12	926,11	933,23	7.433,78	23.775,62	193.492,33	217.267,95
234	6.507,67	6,24	927,00	933,23	6.507,67	23.781,86	194.419,33	218.201,19
235	5.580,67	5,35	927,89	933,23	5.580,67	23.787,21	195.347,21	219.134,42
236	4.652,79	4,46	928,78	933,23	4.652,79	23.791,67	196.275,99	220.067,65
237	3.724,01	3,57	929,67	933,23	3.724,01	23.795,24	197.205,65	221.000,89
238	2.794,35	2,68	930,56	933,23	2.794,35	23.797,91	198.136,21	221.934,12
239	1.863,79	1,79	931,45	933,23	1.863,79	23.799,70	199.067,66	222.867,36
240	932,34	0,89	932,34	933,23	932,34	23.800,59	200.000,00	223.800,59

comdirect Baufinanzierung

4.16/5,00

Testsieger

24.660,05€
Zinsanteil

936,84€
Monatsrate

1,19%
Sollzins p.a.

1,21%
Effektivzins p.a.

2/3 aller Kunden erhalten: Nettodarlehensbetrag 140.000,00 €;Kreditrate: 291,67 €;Gesamtbetrag: 52.500,60 €;Anzahl Kreditraten: 180;Laufzeit: 180 Monate;Effektiver Jahreszins: 1,35 %;Gebundener Sollzins: 1,33 %;

Monat	Kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	200.000,00	198,33	738,51	936,84	199.261,49	198,33	738,51	936,84
2	199.261,49	197,60	739,24	936,84	199.261,49	214,13	1.477,75	1.691,88
3	198.522,25	196,87	739,97	936,84	198.522,25	411,00	2.217,72	2.628,72
4	197.782,28	196,13	740,71	936,84	197.782,28	607,13	2.958,43	3.565,56
5	197.041,57	195,40	741,44	936,84	197.041,57	802,53	3.699,87	4.502,40
6	196.300,13	194,66	742,18	936,84	196.300,13	997,19	4.442,05	5.439,24
7	195.557,95	193,93	742,91	936,84	195.557,95	1.191,12	5.184,96	6.376,08
8	194.815,04	193,19	743,65	936,84	194.815,04	1.384,31	5.928,61	7.312,92
9	194.071,39	192,45	744,39	936,84	194.071,39	1.576,77	6.673,00	8.249,76
10	193.327,00	191,72	745,13	936,84	193.327,00	1.768,48	7.418,12	9.186,61
11	192.581,88	190,98	745,86	936,84	192.581,88	1.959,46	8.163,98	10.123,45
12	191.836,02	190,24	746,60	936,84	191.836,02	2.149,70	8.910,59	11.060,29
13	191.089,41	189,50	747,34	936,84	191.089,41	2.339,20	9.657,93	11.997,13
14	190.342,07	188,76	748,09	936,84	190.342,07	2.527,95	10.406,02	12.933,97
15	189.593,98	188,01	748,83	936,84	189.593,98	2.715,97	11.154,84	13.870,81
16	188.845,16	187,27	749,57	936,84	188.845,16	2.903,24	11.904,41	14.807,65
17	188.095,59	186,53	750,31	936,84	188.095,59	3.089,77	12.654,73	15.744,49
18	187.345,27	185,78	751,06	936,84	187.345,27	3.275,55	13.405,78	16.681,33
19	186.594,22	185,04	751,80	936,84	186.594,22	3.460,59	14.157,59	17.618,18
20	185.842,41	184,29	752,55	936,84	185.842,41	3.644,88	14.910,13	18.555,02
21	185.089,87	183,55	753,29	936,84	185.089,87	3.828,43	15.663,43	19.491,86
22	184.336,57	182,80	754,04	936,84	184.336,57	4.011,23	16.417,47	20.428,70
23	183.582,53	182,05	754,79	936,84	183.582,53	4.193,28	17.172,26	21.365,54
24	182.827,74	181,30	755,54	936,84	182.827,74	4.374,59	17.927,79	22.302,38
25	182.072,21	180,55	756,29	936,84	182.072,21	4.555,14	18.684,08	23.239,22
26	181.315,92	179,80	757,04	936,84	181.315,92	4.734,95	19.441,12	24.176,06
27	180.558,88	179,05	757,79	936,84	180.558,88	4.914,00	20.198,90	25.112,90
28	179.801,10	178,30	758,54	936,84	179.801,10	5.092,30	20.957,44	26.049,74
29	179.042,56	177,55	759,29	936,84	179.042,56	5.269,85	21.716,73	26.986,59
30	178.283,27	176,80	760,04	936,84	178.283,27	5.446,65	22.476,77	27.923,43
31	177.523,23	176,04	760,80	936,84	177.523,23	5.622,70	23.237,57	28.860,27
32	176.762,43	175,29	761,55	936,84	176.762,43	5.797,99	23.999,12	29.797,11
33	176.000,88	174,53	762,31	936,84	176.000,88	5.972,52	24.761,43	30.733,95
34	175.238,57	173,78	763,06	936,84	175.238,57	6.146,30	25.524,49	31.670,79
35	174.475,51	173,02	763,82	936,84	174.475,51	6.319,32	26.288,31	32.607,63
36	173.711,69	172,26	764,58	936,84	173.711,69	6.491,58	27.052,89	33.544,47
37	172.947,11	171,51	765,34	936,84	172.947,11	6.663,09	27.818,23	34.481,31
38	172.181,77	170,75	766,09	936,84	172.181,77	6.833,84	28.584,32	35.418,16
39	171.415,68	169,99	766,85	936,84	171.415,68	7.003,82	29.351,17	36.355,00
40	170.648,83	169,23	767,61	936,84	170.648,83	7.173,05	30.118,79	37.291,84
41	169.881,21	168,47	768,38	936,84	169.881,21	7.341,52	30.887,16	38.228,68
42	169.112,84	167,70	769,14	936,84	169.112,84	7.509,22	31.656,30	39.165,52
43	168.343,70	166,94	769,90	936,84	168.343,70	7.676,16	32.426,20	40.102,36
44	167.573,80	166,18	770,66	936,84	167.573,80	7.842,34	33.196,86	41.039,20
45	166.803,14	165,41	771,43	936,84	166.803,14	8.007,75	33.968,29	41.976,04
46	166.031,71	164,65	772,19	936,84	166.031,71	8.172,40	34.740,49	42.912,88
47	165.259,51	163,88	772,96	936,84	165.259,51	8.336,28	35.513,44	43.849,73
48	164.486,56	163,12	773,73	936,84	164.486,56	8.499,40	36.287,17	44.786,57
49	163.712,83	162,35	774,49	936,84	163.712,83	8.661,75	37.061,66	45.723,41
50	162.938,34	161,58	775,26	936,84	162.938,34	8.823,33	37.836,92	46.660,25
51	162.163,08	160,81	776,03	936,84	162.163,08	8.984,14	38.612,95	47.597,09
52	161.387,05	160,04	776,80	936,84	161.387,05	9.144,18	39.389,75	48.533,93
53	160.610,25	159,27	777,57	936,84	160.610,25	9.303,45	40.167,32	49.470,77
54	159.832,68	158,50	778,34	936,84	159.832,68	9.461,95	40.945,66	50.407,61
55	159.054,34	157,73	779,11	936,84	159.054,34	9.619,68	41.724,77	51.344,45
56	158.275,23	156,96	779,88	936,84	158.275,23	9.776,64	42.504,66	52.281,30
57	157.495,34	156,18	780,66	936,84	157.495,34	9.932,82	43.285,32	53.218,14
58	156.714,68	155,41	781,43	936,84	156.714,68	10.088,23	44.066,75	54.154,98
59	155.933,25	154,63	782,21	936,84	155.933,25	10.242,86	44.848,96	55.091,82
60	155.151,04	153,86	782,98	936,84	155.151,04	10.396,72	45.631,94	56.028,66
61	154.368,06	153,08	783,76	936,84	154.368,06	10.549,80	46.415,70	56.965,50
62	153.584,30	152,30	784,54	936,84	153.584,30	10.702,11	47.200,23	57.902,34
63	152.799,77	151,53	785,31	936,84	152.799,77	10.853,63	47.985,55	58.839,18
64	152.014,45	150,75	786,09	936,84	152.014,45	11.004,38	48.771,64	59.776,02
65	151.228,36	149,97	786,87	936,84	151.228,36	11.154,35	49.558,52	60.712,86
66	150.441,48	149,19	787,65	936,84	150.441,48	11.303,54	50.346,17	61.649,71
67	149.653,83	148,41	788,43	936,84	149.653,83	11.451,94	51.134,60	62.586,55
68	148.865,40	147,62	789,22	936,84	148.865,40	11.599,57	51.923,82	63.523,39
69	148.076,18	146,84	790,00	936,84	148.076,18	11.746,41	52.713,82	64.460,23
70	147.286,18	146,06	790,78	936,84	147.286,18	11.892,47	53.504,60	65.397,07
71	146.495,40	145,27	791,57	936,84	146.495,40	12.037,74	54.296,17	66.333,91
72	145.703,83	144,49	792,35	936,84	145.703,83	12.182,23	55.088,52	67.270,75
73	144.911,48	143,70	793,14	936,84	144.911,48	12.325,94	55.881,66	68.207,59
74	144.118,34	142,92	793,92	936,84	144.118,34	12.468,86	56.675,58	69.144,43
75	143.324,42	142,13	794,71	936,84	143.324,42	12.610,99	57.470,29	70.081,28
76	142.529,71	141,34	795,50	936,84	142.529,71	12.752,33	58.265,79	71.018,12
77	141.734,21	140,55	796,29	936,84	141.734,21	12.892,88	59.062,08	71.954,96
78	140.937,92	139,76	797,08	936,84	140.937,92	13.032,64	59.859,16	72.891,80
79	140.140,84	138,97	797,87	936,84	140.140,84	13.171,62	60.657,02	73.828,64
80	139.342,98	138,18	798,66	936,84	139.342,98	13.309,80	61.455,68	74.765,48
81	138.544,32	137,39	799,45	936,84	138.544,32	13.447,19	62.255,13	75.702,32
82	137.744,87	136,60	800,24	936,84	137.744,87	13.583,79	63.055,38	76.639,16
83	136.944,62	135,80	801,04	936,84	136.944,62	13.719,59	63.856,42	77.576,00
84	136.143,58	135,01	801,83	936,84	136.143,58	13.854,60	64.658,25	78.512,85
85	135.341,75	134,21	802,63	936,84	135.341,75	13.988,81	65.460,87	79.449,69
86	134.539,13	133,42	803,42	936,84	134.539,13	14.122,23	66.264,30	80.386,53
87	133.735,70	132,62	804,22	936,84	133.735,70	14.254,85	67.068,52	81.323,37
88	132.931,48	131,82	805,02	936,84	132.931,48	14.386,67	67.873,54	82.260,21
89	132.126,46	131,03	805,82	936,84	132.126,46	14.517,70	68.679,35	83.197,05
90	131.320,65	130,23	806,61	936,84	131.320,65	14.647,93	69.485,97	84.133,89
91	130.514,03	129,43	807,41	936,84	130.514,03	14.777,35	70.293,38	85.070,73
92	129.706,62	128,63	808,22	936,84	129.706,62	14.905,98	71.101,60	86.007,57
93	128.898,40	127,82	809,02	936,84	128.898,40	15.033,80	71.910,61	86.944,42
94	128.089,39	127,02	809,82	936,84	128.089,39	15.160,82	72.720,43	87.881,26
95	127.279,57	126,22	810,62	936,84	127.279,57	15.287,04	73.531,05	88.818,10
96	126.468,95	125,42	811,43	936,84	126.468,95	15.412,46	74.342,48	89.754,94
97	125.657,52	124,61	812,23	936,84	125.657,52	15.537,07	75.154,71	90.691,78
98	124.845,29	123,80	813,04	936,84	124.845,29	15.660,87	75.967,75	91.628,62
99	124.032,25	123,00	813,84	936,84	124.032,25	15.783,87	76.781,59	92.565,46
100	123.218,41	122,19	814,65	936,84	123.218,41	15.906,06	77.596,24	93.502,30
101	122.403,76	121,38	815,46	936,84	122.403,76	16.027,45	78.411,70	94.439,14
102	121.588,30	120,58	816,27	936,84	121.588,30	16.148,02	79.227,96	95.375,99
103	120.772,04	119,77	817,08	936,84	120.772,04	16.267,79	80.045,04	96.312,83
104	119.954,96	118,96	817,89	936,84	119.954,96	16.386,74	80.862,92	97.249,67
105	119.137,08	118,14	818,70	936,84	119.137,08	16.504,89	81.681,62	98.186,51
106	118.318,38	117,33	819,51	936,84	118.318,38	16.622,22	82.501,13	99.123,35
107	117.498,87	116,52	820,32	936,84	117.498,87	16.738,74	83.321,45	100.060,19
108	116.678,55	115,71	821,13	936,84	116.678,55	16.854,45	84.142,58	100.997,03
109	115.857,42	114,89	821,95	936,84	115.857,42	16.969,34	84.964,53	101.933,87
110	115.035,47	114,08	822,76	936,84	115.035,47	17.083,42	85.787,30	102.870,71
111	114.212,70	113,26	823,58	936,84	114.212,70	17.196,68	86.610,88	103.807,55
112	113.389,12	112,44	824,40	936,84	113.389,12	17.309,12	87.435,28	104.744,40
113	112.564,72	111,63	825,21	936,84	112.564,72	17.420,75	88.260,49	105.681,24
114	111.739,51	110,81	826,03	936,84	111.739,51	17.531,56	89.086,52	106.618,08
115	110.913,48	109,99	826,85	936,84	110.913,48	17.641,54	89.913,37	107.554,92
116	110.086,63	109,17	827,67	936,84	110.086,63	17.750,71	90.741,05	108.491,76
117	109.258,95	108,35	828,49	936,84	109.258,95	17.859,06	91.569,54	109.428,60
118	108.430,46	107,53	829,31	936,84	108.430,46	17.966,59	92.398,85	110.365,44
119	107.601,15	106,70	830,14	936,84	107.601,15	18.073,29	93.228,99	111.302,28
120	106.771,01	105,88	830,96	936,84	106.771,01	18.179,18	94.059,95	112.239,12
121	105.940,05	105,06	831,78	936,84	105.940,05	18.284,23	94.891,73	113.175,97
122	105.108,27	104,23	832,61	936,84	105.108,27	18.388,46	95.724,34	114.112,81
123	104.275,66	103,41	833,43	936,84	104.275,66	18.491,87	96.557,78	115.049,65
124	103.442,22	102,58	834,26	936,84	103.442,22	18.594,45	97.392,04	115.986,49
125	102.607,96	101,75	835,09	936,84	102.607,96	18.696,20	98.227,13	116.923,33
126	101.772,87	100,92	835,92	936,84	101.772,87	18.797,13	99.063,04	117.860,17
127	100.936,96	100,10	836,75	936,84	100.936,96	18.897,23	99.899,79	118.797,01
128	100.100,21	99,27	837,58	936,84	100.100,21	18.996,49	100.737,36	119.733,85
129	99.262,64	98,44	838,41	936,84	99.262,64	19.094,93	101.575,77	120.670,69
130	98.424,23	97,60	839,24	936,84	98.424,23	19.192,53	102.415,00	121.607,54
131	97.585,00	96,77	840,07	936,84	97.585,00	19.289,30	103.255,07	122.544,38
132	96.744,93	95,94	840,90	936,84	96.744,93	19.385,24	104.095,98	123.481,22
133	95.904,02	95,10	841,74	936,84	95.904,02	19.480,35	104.937,71	124.418,06
134	95.062,29	94,27	842,57	936,84	95.062,29	19.574,62	105.780,28	125.354,90
135	94.219,72	93,43	843,41	936,84	94.219,72	19.668,05	106.623,69	126.291,74
136	93.376,31	92,60	844,24	936,84	93.376,31	19.760,65	107.467,93	127.228,58
137	92.532,07	91,76	845,08	936,84	92.532,07	19.852,41	108.313,01	128.165,42
138	91.686,99	90,92	845,92	936,84	91.686,99	19.943,33	109.158,93	129.102,26
139	90.841,07	90,08	846,76	936,84	90.841,07	20.033,42	110.005,69	130.039,11
140	89.994,31	89,24	847,60	936,84	89.994,31	20.122,66	110.853,29	130.975,95
141	89.146,71	88,40	848,44	936,84	89.146,71	20.211,07	111.701,72	131.912,79
142	88.298,28	87,56	849,28	936,84	88.298,28	20.298,63	112.551,00	132.849,63
143	87.449,00	86,72	850,12	936,84	87.449,00	20.385,35	113.401,12	133.786,47
144	86.598,88	85,88	850,96	936,84	86.598,88	20.471,22	114.252,09	134.723,31
145	85.747,91	85,03	851,81	936,84	85.747,91	20.556,26	115.103,89	135.660,15
146	84.896,11	84,19	852,65	936,84	84.896,11	20.640,45	115.956,55	136.596,99
147	84.043,45	83,34	853,50	936,84	84.043,45	20.723,79	116.810,04	137.533,83
148	83.189,96	82,50	854,34	936,84	83.189,96	20.806,29	117.664,39	138.470,68
149	82.335,61	81,65	855,19	936,84	82.335,61	20.887,94	118.519,58	139.407,52
150	81.480,42	80,80	856,04	936,84	81.480,42	20.968,74	119.375,62	140.344,36
151	80.624,38	79,95	856,89	936,84	80.624,38	21.048,69	120.232,51	141.281,20
152	79.767,49	79,10	857,74	936,84	79.767,49	21.127,79	121.090,25	142.218,04
153	78.909,75	78,25	858,59	936,84	78.909,75	21.206,05	121.948,84	143.154,88
154	78.051,16	77,40	859,44	936,84	78.051,16	21.283,45	122.808,28	144.091,72
155	77.191,72	76,55	860,29	936,84	77.191,72	21.359,99	123.668,57	145.028,56
156	76.331,43	75,70	861,15	936,84	76.331,43	21.435,69	124.529,71	145.965,40
157	75.470,29	74,84	862,00	936,84	75.470,29	21.510,53	125.391,71	146.902,24
158	74.608,29	73,99	862,85	936,84	74.608,29	21.584,52	126.254,57	147.839,09
159	73.745,43	73,13	863,71	936,84	73.745,43	21.657,65	127.118,28	148.775,93
160	72.881,72	72,27	864,57	936,84	72.881,72	21.729,92	127.982,85	149.712,77
161	72.017,15	71,42	865,42	936,84	72.017,15	21.801,34	128.848,27	150.649,61
162	71.151,73	70,56	866,28	936,84	71.151,73	21.871,90	129.714,55	151.586,45
163	70.285,45	69,70	867,14	936,84	70.285,45	21.941,60	130.581,69	152.523,29
164	69.418,31	68,84	868,00	936,84	69.418,31	22.010,44	131.449,69	153.460,13
165	68.550,31	67,98	868,86	936,84	68.550,31	22.078,42	132.318,56	154.396,97
166	67.681,44	67,12	869,72	936,84	67.681,44	22.145,53	133.188,28	155.333,81
167	66.811,72	66,25	870,59	936,84	66.811,72	22.211,79	134.058,87	156.270,66
168	65.941,13	65,39	871,45	936,84	65.941,13	22.277,18	134.930,32	157.207,50
169	65.069,68	64,53	872,31	936,84	65.069,68	22.341,71	135.802,63	158.144,34
170	64.197,37	63,66	873,18	936,84	64.197,37	22.405,37	136.675,81	159.081,18
171	63.324,19	62,80	874,04	936,84	63.324,19	22.468,17	137.549,85	160.018,02
172	62.450,15	61,93	874,91	936,84	62.450,15	22.530,10	138.424,76	160.954,86
173	61.575,24	61,06	875,78	936,84	61.575,24	22.591,16	139.300,54	161.891,70
174	60.699,46	60,19	876,65	936,84	60.699,46	22.651,35	140.177,19	162.828,54
175	59.822,81	59,32	877,52	936,84	59.822,81	22.710,68	141.054,71	163.765,38
176	58.945,29	58,45	878,39	936,84	58.945,29	22.769,13	141.933,09	164.702,23
177	58.066,91	57,58	879,26	936,84	58.066,91	22.826,71	142.812,35	165.639,07
178	57.187,65	56,71	880,13	936,84	57.187,65	22.883,43	143.692,48	166.575,91
179	56.307,52	55,84	881,00	936,84	56.307,52	22.939,26	144.573,48	167.512,75
180	55.426,52	54,96	881,88	936,84	55.426,52	22.994,23	145.455,36	168.449,59
181	54.544,64	54,09	882,75	936,84	54.544,64	23.048,32	146.338,11	169.386,43
182	53.661,89	53,21	883,63	936,84	53.661,89	23.101,53	147.221,74	170.323,27
183	52.778,26	52,34	884,50	936,84	52.778,26	23.153,87	148.106,24	171.260,11
184	51.893,76	51,46	885,38	936,84	51.893,76	23.205,33	148.991,62	172.196,95
185	51.008,38	50,58	886,26	936,84	51.008,38	23.255,92	149.877,88	173.133,80
186	50.122,12	49,70	887,14	936,84	50.122,12	23.305,62	150.765,02	174.070,64
187	49.234,98	48,82	888,02	936,84	49.234,98	23.354,45	151.653,03	175.007,48
188	48.346,97	47,94	888,90	936,84	48.346,97	23.402,39	152.541,93	175.944,32
189	47.458,07	47,06	889,78	936,84	47.458,07	23.449,45	153.431,71	176.881,16
190	46.568,29	46,18	890,66	936,84	46.568,29	23.495,63	154.322,37	177.818,00
191	45.677,63	45,30	891,54	936,84	45.677,63	23.540,93	155.213,91	178.754,84
192	44.786,09	44,41	892,43	936,84	44.786,09	23.585,34	156.106,34	179.691,68
193	43.893,66	43,53	893,31	936,84	43.893,66	23.628,87	156.999,65	180.628,52
194	43.000,35	42,64	894,20	936,84	43.000,35	23.671,51	157.893,85	181.565,36
195	42.106,15	41,76	895,09	936,84	42.106,15	23.713,27	158.788,94	182.502,21
196	41.211,06	40,87	895,97	936,84	41.211,06	23.754,13	159.684,91	183.439,05
197	40.315,09	39,98	896,86	936,84	40.315,09	23.794,11	160.581,77	184.375,89
198	39.418,23	39,09	897,75	936,84	39.418,23	23.833,20	161.479,53	185.312,73
199	38.520,47	38,20	898,64	936,84	38.520,47	23.871,40	162.378,17	186.249,57
200	37.621,83	37,31	899,53	936,84	37.621,83	23.908,71	163.277,70	187.186,41
201	36.722,30	36,42	900,42	936,84	36.722,30	23.945,13	164.178,12	188.123,25
202	35.821,88	35,52	901,32	936,84	35.821,88	23.980,65	165.079,44	189.060,09
203	34.920,56	34,63	902,21	936,84	34.920,56	24.015,28	165.981,65	189.996,93
204	34.018,35	33,73	903,11	936,84	34.018,35	24.049,02	166.884,76	190.933,78
205	33.115,24	32,84	904,00	936,84	33.115,24	24.081,85	167.788,76	191.870,62
206	32.211,24	31,94	904,90	936,84	32.211,24	24.113,80	168.693,66	192.807,46
207	31.306,34	31,05	905,80	936,84	31.306,34	24.144,84	169.599,46	193.744,30
208	30.400,54	30,15	906,69	936,84	30.400,54	24.174,99	170.506,15	194.681,14
209	29.493,85	29,25	907,59	936,84	29.493,85	24.204,24	171.413,74	195.617,98
210	28.586,26	28,35	908,49	936,84	28.586,26	24.232,59	172.322,24	196.554,82
211	27.677,76	27,45	909,39	936,84	27.677,76	24.260,03	173.231,63	197.491,66
212	26.768,37	26,55	910,30	936,84	26.768,37	24.286,58	174.141,93	198.428,50
213	25.858,07	25,64	911,20	936,84	25.858,07	24.312,22	175.053,12	199.365,35
214	24.946,88	24,74	912,10	936,84	24.946,88	24.336,96	175.965,23	200.302,19
215	24.034,77	23,83	913,01	936,84	24.034,77	24.360,79	176.878,23	201.239,03
216	23.121,77	22,93	913,91	936,84	23.121,77	24.383,72	177.792,14	202.175,87
217	22.207,86	22,02	914,82	936,84	22.207,86	24.405,75	178.706,96	203.112,71
218	21.293,04	21,12	915,73	936,84	21.293,04	24.426,86	179.622,69	204.049,55
219	20.377,31	20,21	916,63	936,84	20.377,31	24.447,07	180.539,32	204.986,39
220	19.460,68	19,30	917,54	936,84	19.460,68	24.466,37	181.456,86	205.923,23
221	18.543,14	18,39	918,45	936,84	18.543,14	24.484,76	182.375,32	206.860,07
222	17.624,68	17,48	919,36	936,84	17.624,68	24.502,23	183.294,68	207.796,92
223	16.705,32	16,57	920,27	936,84	16.705,32	24.518,80	184.214,96	208.733,76
224	15.785,04	15,65	921,19	936,84	15.785,04	24.534,45	185.136,14	209.670,60
225	14.863,86	14,74	922,10	936,84	14.863,86	24.549,19	186.058,24	210.607,44
226	13.941,76	13,83	923,02	936,84	13.941,76	24.563,02	186.981,26	211.544,28
227	13.018,74	12,91	923,93	936,84	13.018,74	24.575,93	187.905,19	212.481,12
228	12.094,81	11,99	924,85	936,84	12.094,81	24.587,92	188.830,04	213.417,96
229	11.169,96	11,08	925,76	936,84	11.169,96	24.599,00	189.755,80	214.354,80
230	10.244,20	10,16	926,68	936,84	10.244,20	24.609,16	190.682,48	215.291,64
231	9.317,52	9,24	927,60	936,84	9.317,52	24.618,40	191.610,09	216.228,49
232	8.389,91	8,32	928,52	936,84	8.389,91	24.626,72	192.538,61	217.165,33
233	7.461,39	7,40	929,44	936,84	7.461,39	24.634,12	193.468,05	218.102,17
234	6.531,95	6,48	930,36	936,84	6.531,95	24.640,60	194.398,41	219.039,01
235	5.601,59	5,55	931,29	936,84	5.601,59	24.646,15	195.329,70	219.975,85
236	4.670,30	4,63	932,21	936,84	4.670,30	24.650,78	196.261,91	220.912,69
237	3.738,09	3,71	933,13	936,84	3.738,09	24.654,49	197.195,04	221.849,53
238	2.804,96	2,78	934,06	936,84	2.804,96	24.657,27	198.129,10	222.786,37
239	1.870,90	1,86	934,99	936,84	1.870,90	24.659,13	199.064,09	223.723,21
240	935,91	0,93	935,91	936,84	935,91	24.660,05	200.000,00	224.660,05

ING Baufinanzierung

4.07/5,00

25.306,04€
Zinsanteil

939,55€
Monatsrate

1,22%
Sollzins p.a.

1,24%
Effektivzins p.a.

2/3 aller Kunden erhalten: Nettodarlehensbetrag 300.000,00 €;Kreditrate: 1.025,00 €;Gesamtbetrag: 184.500,00 €;Anzahl Kreditraten: 180;Laufzeit: 337 Monate;Effektiver Jahreszins: 1,13 %;Gebundener Sollzins: 1,10 %;

Monat	Kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	200.000,00	203,33	736,22	939,55	199.263,78	203,33	736,22	939,55
2	199.263,78	202,58	736,97	939,55	199.263,78	219,53	1.473,19	1.692,71
3	198.526,81	201,84	737,72	939,55	198.526,81	421,36	2.210,90	2.632,27
4	197.789,10	201,09	738,47	939,55	197.789,10	622,45	2.949,37	3.571,82
5	197.050,63	200,33	739,22	939,55	197.050,63	822,79	3.688,58	4.511,37
6	196.311,42	199,58	739,97	939,55	196.311,42	1.022,37	4.428,55	5.450,92
7	195.571,45	198,83	740,72	939,55	195.571,45	1.221,20	5.169,27	6.390,47
8	194.830,73	198,08	741,47	939,55	194.830,73	1.419,28	5.910,75	7.330,03
9	194.089,25	197,32	742,23	939,55	194.089,25	1.616,60	6.652,98	8.269,58
10	193.347,02	196,57	742,98	939,55	193.347,02	1.813,17	7.395,96	9.209,13
11	192.604,04	195,81	743,74	939,55	192.604,04	2.008,99	8.139,70	10.148,68
12	191.860,30	195,06	744,49	939,55	191.860,30	2.204,04	8.884,19	11.088,23
13	191.115,81	194,30	745,25	939,55	191.115,81	2.398,34	9.629,44	12.027,78
14	190.370,56	193,54	746,01	939,55	190.370,56	2.591,89	10.375,45	12.967,34
15	189.624,55	192,78	746,77	939,55	189.624,55	2.784,67	11.122,22	13.906,89
16	188.877,78	192,03	747,53	939,55	188.877,78	2.976,70	11.869,74	14.846,44
17	188.130,26	191,27	748,29	939,55	188.130,26	3.167,96	12.618,03	15.785,99
18	187.381,97	190,51	749,05	939,55	187.381,97	3.358,47	13.367,07	16.725,54
19	186.632,93	189,74	749,81	939,55	186.632,93	3.548,21	14.116,88	17.665,10
20	185.883,12	188,98	750,57	939,55	185.883,12	3.737,19	14.867,45	18.604,65
21	185.132,55	188,22	751,33	939,55	185.132,55	3.925,41	15.618,79	19.544,20
22	184.381,21	187,45	752,10	939,55	184.381,21	4.112,87	16.370,88	20.483,75
23	183.629,12	186,69	752,86	939,55	183.629,12	4.299,56	17.123,75	21.423,30
24	182.876,25	185,92	753,63	939,55	182.876,25	4.485,48	17.877,37	22.362,85
25	182.122,63	185,16	754,39	939,55	182.122,63	4.670,64	18.631,77	23.302,41
26	181.368,23	184,39	755,16	939,55	181.368,23	4.855,03	19.386,93	24.241,96
27	180.613,07	183,62	755,93	939,55	180.613,07	5.038,65	20.142,86	25.181,51
28	179.857,14	182,85	756,70	939,55	179.857,14	5.221,51	20.899,55	26.121,06
29	179.100,45	182,09	757,47	939,55	179.100,45	5.403,59	21.657,02	27.060,61
30	178.342,98	181,32	758,24	939,55	178.342,98	5.584,91	22.415,26	28.000,16
31	177.584,74	180,54	759,01	939,55	177.584,74	5.765,45	23.174,26	28.939,72
32	176.825,74	179,77	759,78	939,55	176.825,74	5.945,22	23.934,04	29.879,27
33	176.065,96	179,00	760,55	939,55	176.065,96	6.124,23	24.694,59	30.818,82
34	175.305,41	178,23	761,32	939,55	175.305,41	6.302,45	25.455,92	31.758,37
35	174.544,08	177,45	762,10	939,55	174.544,08	6.479,91	26.218,02	32.697,92
36	173.781,98	176,68	762,87	939,55	173.781,98	6.656,58	26.980,89	33.637,48
37	173.019,11	175,90	763,65	939,55	173.019,11	6.832,49	27.744,54	34.577,03
38	172.255,46	175,13	764,43	939,55	172.255,46	7.007,61	28.508,97	35.516,58
39	171.491,03	174,35	765,20	939,55	171.491,03	7.181,96	29.274,17	36.456,13
40	170.725,83	173,57	765,98	939,55	170.725,83	7.355,53	30.040,15	37.395,68
41	169.959,85	172,79	766,76	939,55	169.959,85	7.528,33	30.806,91	38.335,23
42	169.193,09	172,01	767,54	939,55	169.193,09	7.700,34	31.574,45	39.274,79
43	168.425,55	171,23	768,32	939,55	168.425,55	7.871,57	32.342,77	40.214,34
44	167.657,23	170,45	769,10	939,55	167.657,23	8.042,02	33.111,87	41.153,89
45	166.888,13	169,67	769,88	939,55	166.888,13	8.211,69	33.881,75	42.093,44
46	166.118,25	168,89	770,66	939,55	166.118,25	8.380,58	34.652,41	43.032,99
47	165.347,59	168,10	771,45	939,55	165.347,59	8.548,68	35.423,86	43.972,55
48	164.576,14	167,32	772,23	939,55	164.576,14	8.716,00	36.196,09	44.912,10
49	163.803,91	166,53	773,02	939,55	163.803,91	8.882,54	36.969,11	45.851,65
50	163.030,89	165,75	773,80	939,55	163.030,89	9.048,28	37.742,92	46.791,20
51	162.257,08	164,96	774,59	939,55	162.257,08	9.213,25	38.517,51	47.730,75
52	161.482,49	164,17	775,38	939,55	161.482,49	9.377,42	39.292,88	48.670,30
53	160.707,12	163,39	776,17	939,55	160.707,12	9.540,81	40.069,05	49.609,86
54	159.930,95	162,60	776,96	939,55	159.930,95	9.703,40	40.846,01	50.549,41
55	159.153,99	161,81	777,75	939,55	159.153,99	9.865,21	41.623,75	51.488,96
56	158.376,25	161,02	778,54	939,55	158.376,25	10.026,22	42.402,29	52.428,51
57	157.597,71	160,22	779,33	939,55	157.597,71	10.186,45	43.181,61	53.368,06
58	156.818,39	159,43	780,12	939,55	156.818,39	10.345,88	43.961,73	54.307,62
59	156.038,27	158,64	780,91	939,55	156.038,27	10.504,52	44.742,65	55.247,17
60	155.257,35	157,84	781,71	939,55	155.257,35	10.662,36	45.524,35	56.186,72
61	154.475,65	157,05	782,50	939,55	154.475,65	10.819,41	46.306,86	57.126,27
62	153.693,14	156,25	783,30	939,55	153.693,14	10.975,67	47.090,15	58.065,82
63	152.909,85	155,46	784,09	939,55	152.909,85	11.131,13	47.874,25	59.005,37
64	152.125,75	154,66	784,89	939,55	152.125,75	11.285,79	48.659,14	59.944,93
65	151.340,86	153,86	785,69	939,55	151.340,86	11.439,65	49.444,83	60.884,48
66	150.555,17	153,06	786,49	939,55	150.555,17	11.592,72	50.231,31	61.824,03
67	149.768,69	152,26	787,29	939,55	149.768,69	11.744,98	51.018,60	62.763,58
68	148.981,40	151,46	788,09	939,55	148.981,40	11.896,45	51.806,69	63.703,13
69	148.193,31	150,66	788,89	939,55	148.193,31	12.047,11	52.595,58	64.642,68
70	147.404,42	149,86	789,69	939,55	147.404,42	12.196,97	53.385,27	65.582,24
71	146.614,73	149,06	790,49	939,55	146.614,73	12.346,03	54.175,76	66.521,79
72	145.824,24	148,25	791,30	939,55	145.824,24	12.494,28	54.967,06	67.461,34
73	145.032,94	147,45	792,10	939,55	145.032,94	12.641,73	55.759,16	68.400,89
74	144.240,84	146,64	792,91	939,55	144.240,84	12.788,38	56.552,07	69.340,44
75	143.447,93	145,84	793,71	939,55	143.447,93	12.934,22	57.345,78	70.280,00
76	142.654,22	145,03	794,52	939,55	142.654,22	13.079,25	58.140,30	71.219,55
77	141.859,70	144,22	795,33	939,55	141.859,70	13.223,47	58.935,63	72.159,10
78	141.064,37	143,42	796,14	939,55	141.064,37	13.366,89	59.731,76	73.098,65
79	140.268,24	142,61	796,95	939,55	140.268,24	13.509,49	60.528,71	74.038,20
80	139.471,29	141,80	797,76	939,55	139.471,29	13.651,29	61.326,46	74.977,75
81	138.673,54	140,98	798,57	939,55	138.673,54	13.792,27	62.125,03	75.917,31
82	137.874,97	140,17	799,38	939,55	137.874,97	13.932,45	62.924,41	76.856,86
83	137.075,59	139,36	800,19	939,55	137.075,59	14.071,81	63.724,60	77.796,41
84	136.275,40	138,55	801,01	939,55	136.275,40	14.210,35	64.525,61	78.735,96
85	135.474,39	137,73	801,82	939,55	135.474,39	14.348,09	65.327,43	79.675,51
86	134.672,57	136,92	802,63	939,55	134.672,57	14.485,00	66.130,06	80.615,07
87	133.869,94	136,10	803,45	939,55	133.869,94	14.621,10	66.933,51	81.554,62
88	133.066,49	135,28	804,27	939,55	133.066,49	14.756,39	67.737,78	82.494,17
89	132.262,22	134,47	805,09	939,55	132.262,22	14.890,86	68.542,87	83.433,72
90	131.457,13	133,65	805,90	939,55	131.457,13	15.024,50	69.348,77	84.373,27
91	130.651,23	132,83	806,72	939,55	130.651,23	15.157,33	70.155,49	85.312,82
92	129.844,51	132,01	807,54	939,55	129.844,51	15.289,34	70.963,04	86.252,38
93	129.036,96	131,19	808,36	939,55	129.036,96	15.420,53	71.771,40	87.191,93
94	128.228,60	130,37	809,19	939,55	128.228,60	15.550,89	72.580,59	88.131,48
95	127.419,41	129,54	810,01	939,55	127.419,41	15.680,44	73.390,59	89.071,03
96	126.609,41	128,72	810,83	939,55	126.609,41	15.809,16	74.201,43	90.010,58
97	125.798,57	127,90	811,66	939,55	125.798,57	15.937,05	75.013,08	90.950,14
98	124.986,92	127,07	812,48	939,55	124.986,92	16.064,12	75.825,56	91.889,69
99	124.174,44	126,24	813,31	939,55	124.174,44	16.190,37	76.638,87	92.829,24
100	123.361,13	125,42	814,13	939,55	123.361,13	16.315,78	77.453,01	93.768,79
101	122.546,99	124,59	814,96	939,55	122.546,99	16.440,37	78.267,97	94.708,34
102	121.732,03	123,76	815,79	939,55	121.732,03	16.564,13	79.083,76	95.647,89
103	120.916,24	122,93	816,62	939,55	120.916,24	16.687,07	79.900,38	96.587,45
104	120.099,62	122,10	817,45	939,55	120.099,62	16.809,17	80.717,83	97.527,00
105	119.282,17	121,27	818,28	939,55	119.282,17	16.930,44	81.536,11	98.466,55
106	118.463,89	120,44	819,11	939,55	118.463,89	17.050,88	82.355,23	99.406,10
107	117.644,77	119,61	819,95	939,55	117.644,77	17.170,48	83.175,17	100.345,65
108	116.824,83	118,77	820,78	939,55	116.824,83	17.289,25	83.995,95	101.285,20
109	116.004,05	117,94	821,61	939,55	116.004,05	17.407,19	84.817,57	102.224,76
110	115.182,43	117,10	822,45	939,55	115.182,43	17.524,29	85.640,02	103.164,31
111	114.359,98	116,27	823,29	939,55	114.359,98	17.640,56	86.463,30	104.103,86
112	113.536,70	115,43	824,12	939,55	113.536,70	17.755,99	87.287,42	105.043,41
113	112.712,58	114,59	824,96	939,55	112.712,58	17.870,58	88.112,39	105.982,96
114	111.887,61	113,75	825,80	939,55	111.887,61	17.984,33	88.938,18	106.922,52
115	111.061,82	112,91	826,64	939,55	111.061,82	18.097,24	89.764,82	107.862,07
116	110.235,18	112,07	827,48	939,55	110.235,18	18.209,32	90.592,30	108.801,62
117	109.407,70	111,23	828,32	939,55	109.407,70	18.320,55	91.420,62	109.741,17
118	108.579,38	110,39	829,16	939,55	108.579,38	18.430,94	92.249,79	110.680,72
119	107.750,21	109,55	830,01	939,55	107.750,21	18.540,48	93.079,79	111.620,27
120	106.920,21	108,70	830,85	939,55	106.920,21	18.649,18	93.910,64	112.559,83
121	106.089,36	107,86	831,69	939,55	106.089,36	18.757,04	94.742,34	113.499,38
122	105.257,66	107,01	832,54	939,55	105.257,66	18.864,05	95.574,88	114.438,93
123	104.425,12	106,17	833,39	939,55	104.425,12	18.970,22	96.408,26	115.378,48
124	103.591,74	105,32	834,23	939,55	103.591,74	19.075,54	97.242,50	116.318,03
125	102.757,50	104,47	835,08	939,55	102.757,50	19.180,01	98.077,58	117.257,59
126	101.922,42	103,62	835,93	939,55	101.922,42	19.283,63	98.913,51	118.197,14
127	101.086,49	102,77	836,78	939,55	101.086,49	19.386,40	99.750,29	119.136,69
128	100.249,71	101,92	837,63	939,55	100.249,71	19.488,32	100.587,92	120.076,24
129	99.412,08	101,07	838,48	939,55	99.412,08	19.589,39	101.426,40	121.015,79
130	98.573,60	100,22	839,34	939,55	98.573,60	19.689,61	102.265,74	121.955,34
131	97.734,26	99,36	840,19	939,55	97.734,26	19.788,97	103.105,93	122.894,90
132	96.894,07	98,51	841,04	939,55	96.894,07	19.887,48	103.946,97	123.834,45
133	96.053,03	97,65	841,90	939,55	96.053,03	19.985,13	104.788,87	124.774,00
134	95.211,13	96,80	842,75	939,55	95.211,13	20.081,93	105.631,62	125.713,55
135	94.368,38	95,94	843,61	939,55	94.368,38	20.177,87	106.475,23	126.653,10
136	93.524,77	95,08	844,47	939,55	93.524,77	20.272,95	107.319,70	127.592,65
137	92.680,30	94,22	845,33	939,55	92.680,30	20.367,18	108.165,03	128.532,21
138	91.834,97	93,37	846,19	939,55	91.834,97	20.460,55	109.011,21	129.471,76
139	90.988,79	92,51	847,05	939,55	90.988,79	20.553,05	109.858,26	130.411,31
140	90.141,74	91,64	847,91	939,55	90.141,74	20.644,69	110.706,17	131.350,86
141	89.293,83	90,78	848,77	939,55	89.293,83	20.735,48	111.554,94	132.290,41
142	88.445,06	89,92	849,63	939,55	88.445,06	20.825,40	112.404,57	133.229,97
143	87.595,43	89,06	850,50	939,55	87.595,43	20.914,45	113.255,07	134.169,52
144	86.744,93	88,19	851,36	939,55	86.744,93	21.002,64	114.106,43	135.109,07
145	85.893,57	87,33	852,23	939,55	85.893,57	21.089,97	114.958,65	136.048,62
146	85.041,35	86,46	853,09	939,55	85.041,35	21.176,43	115.811,75	136.988,17
147	84.188,25	85,59	853,96	939,55	84.188,25	21.262,02	116.665,71	137.927,72
148	83.334,29	84,72	854,83	939,55	83.334,29	21.346,74	117.520,54	138.867,28
149	82.479,46	83,85	855,70	939,55	82.479,46	21.430,59	118.376,23	139.806,83
150	81.623,77	82,98	856,57	939,55	81.623,77	21.513,58	119.232,80	140.746,38
151	80.767,20	82,11	857,44	939,55	80.767,20	21.595,69	120.090,24	141.685,93
152	79.909,76	81,24	858,31	939,55	79.909,76	21.676,93	120.948,55	142.625,48
153	79.051,45	80,37	859,18	939,55	79.051,45	21.757,30	121.807,73	143.565,04
154	78.192,27	79,50	860,06	939,55	78.192,27	21.836,80	122.667,79	144.504,59
155	77.332,21	78,62	860,93	939,55	77.332,21	21.915,42	123.528,72	145.444,14
156	76.471,28	77,75	861,81	939,55	76.471,28	21.993,16	124.390,53	146.383,69
157	75.609,47	76,87	862,68	939,55	75.609,47	22.070,03	125.253,21	147.323,24
158	74.746,79	75,99	863,56	939,55	74.746,79	22.146,03	126.116,77	148.262,79
159	73.883,23	75,11	864,44	939,55	73.883,23	22.221,14	126.981,20	149.202,35
160	73.018,80	74,24	865,32	939,55	73.018,80	22.295,38	127.846,52	150.141,90
161	72.153,48	73,36	866,20	939,55	72.153,48	22.368,73	128.712,72	151.081,45
162	71.287,28	72,48	867,08	939,55	71.287,28	22.441,21	129.579,79	152.021,00
163	70.420,21	71,59	867,96	939,55	70.420,21	22.512,80	130.447,75	152.960,55
164	69.552,25	70,71	868,84	939,55	69.552,25	22.583,51	131.316,59	153.900,11
165	68.683,41	69,83	869,72	939,55	68.683,41	22.653,34	132.186,31	154.839,66
166	67.813,69	68,94	870,61	939,55	67.813,69	22.722,29	133.056,92	155.779,21
167	66.943,08	68,06	871,49	939,55	66.943,08	22.790,35	133.928,42	156.718,76
168	66.071,58	67,17	872,38	939,55	66.071,58	22.857,52	134.800,79	157.658,31
169	65.199,21	66,29	873,27	939,55	65.199,21	22.923,80	135.674,06	158.597,86
170	64.325,94	65,40	874,15	939,55	64.325,94	22.989,20	136.548,21	159.537,42
171	63.451,79	64,51	875,04	939,55	63.451,79	23.053,71	137.423,26	160.476,97
172	62.576,74	63,62	875,93	939,55	62.576,74	23.117,33	138.299,19	161.416,52
173	61.700,81	62,73	876,82	939,55	61.700,81	23.180,06	139.176,01	162.356,07
174	60.823,99	61,84	877,71	939,55	60.823,99	23.241,90	140.053,73	163.295,62
175	59.946,27	60,95	878,61	939,55	59.946,27	23.302,84	140.932,33	164.235,17
176	59.067,67	60,05	879,50	939,55	59.067,67	23.362,90	141.811,83	165.174,73
177	58.188,17	59,16	880,39	939,55	58.188,17	23.422,05	142.692,23	166.114,28
178	57.307,77	58,26	881,29	939,55	57.307,77	23.480,32	143.573,51	167.053,83
179	56.426,49	57,37	882,18	939,55	56.426,49	23.537,68	144.455,70	167.993,38
180	55.544,30	56,47	883,08	939,55	55.544,30	23.594,15	145.338,78	168.932,93
181	54.661,22	55,57	883,98	939,55	54.661,22	23.649,73	146.222,76	169.872,49
182	53.777,24	54,67	884,88	939,55	53.777,24	23.704,40	147.107,64	170.812,04
183	52.892,36	53,77	885,78	939,55	52.892,36	23.758,17	147.993,42	171.751,59
184	52.006,58	52,87	886,68	939,55	52.006,58	23.811,05	148.880,10	172.691,14
185	51.119,90	51,97	887,58	939,55	51.119,90	23.863,02	149.767,67	173.630,69
186	50.232,33	51,07	888,48	939,55	50.232,33	23.914,09	150.656,16	174.570,24
187	49.343,84	50,17	889,39	939,55	49.343,84	23.964,25	151.545,54	175.509,80
188	48.454,46	49,26	890,29	939,55	48.454,46	24.013,52	152.435,83	176.449,35
189	47.564,17	48,36	891,19	939,55	47.564,17	24.061,87	153.327,03	177.388,90
190	46.672,97	47,45	892,10	939,55	46.672,97	24.109,32	154.219,13	178.328,45
191	45.780,87	46,54	893,01	939,55	45.780,87	24.155,87	155.112,14	179.268,00
192	44.887,86	45,64	893,92	939,55	44.887,86	24.201,50	156.006,05	180.207,56
193	43.993,95	44,73	894,82	939,55	43.993,95	24.246,23	156.900,88	181.147,11
194	43.099,12	43,82	895,73	939,55	43.099,12	24.290,05	157.796,61	182.086,66
195	42.203,39	42,91	896,65	939,55	42.203,39	24.332,95	158.693,26	183.026,21
196	41.306,74	42,00	897,56	939,55	41.306,74	24.374,95	159.590,81	183.965,76
197	40.409,19	41,08	898,47	939,55	40.409,19	24.416,03	160.489,28	184.905,31
198	39.510,72	40,17	899,38	939,55	39.510,72	24.456,20	161.388,66	185.844,87
199	38.611,34	39,25	900,30	939,55	38.611,34	24.495,46	162.288,96	186.784,42
200	37.711,04	38,34	901,21	939,55	37.711,04	24.533,80	163.190,17	187.723,97
201	36.809,83	37,42	902,13	939,55	36.809,83	24.571,22	164.092,30	188.663,52
202	35.907,70	36,51	903,05	939,55	35.907,70	24.607,73	164.995,35	189.603,07
203	35.004,65	35,59	903,96	939,55	35.004,65	24.643,31	165.899,31	190.542,63
204	34.100,69	34,67	904,88	939,55	34.100,69	24.677,98	166.804,19	191.482,18
205	33.195,81	33,75	905,80	939,55	33.195,81	24.711,73	167.710,00	192.421,73
206	32.290,00	32,83	906,72	939,55	32.290,00	24.744,56	168.616,72	193.361,28
207	31.383,28	31,91	907,65	939,55	31.383,28	24.776,47	169.524,37	194.300,83
208	30.475,63	30,98	908,57	939,55	30.475,63	24.807,45	170.432,93	195.240,38
209	29.567,07	30,06	909,49	939,55	29.567,07	24.837,51	171.342,43	196.179,94
210	28.657,57	29,14	910,42	939,55	28.657,57	24.866,65	172.252,84	197.119,49
211	27.747,16	28,21	911,34	939,55	27.747,16	24.894,85	173.164,18	198.059,04
212	26.835,82	27,28	912,27	939,55	26.835,82	24.922,14	174.076,45	198.998,59
213	25.923,55	26,36	913,20	939,55	25.923,55	24.948,49	174.989,65	199.938,14
214	25.010,35	25,43	914,12	939,55	25.010,35	24.973,92	175.903,77	200.877,69
215	24.096,23	24,50	915,05	939,55	24.096,23	24.998,42	176.818,83	201.817,25
216	23.181,17	23,57	915,98	939,55	23.181,17	25.021,99	177.734,81	202.756,80
217	22.265,19	22,64	916,92	939,55	22.265,19	25.044,62	178.651,73	203.696,35
218	21.348,27	21,70	917,85	939,55	21.348,27	25.066,33	179.569,58	204.635,90
219	20.430,42	20,77	918,78	939,55	20.430,42	25.087,10	180.488,36	205.575,45
220	19.511,64	19,84	919,71	939,55	19.511,64	25.106,93	181.408,07	206.515,01
221	18.591,93	18,90	920,65	939,55	18.591,93	25.125,84	182.328,72	207.454,56
222	17.671,28	17,97	921,59	939,55	17.671,28	25.143,80	183.250,31	208.394,11
223	16.749,69	17,03	922,52	939,55	16.749,69	25.160,83	184.172,83	209.333,66
224	15.827,17	16,09	923,46	939,55	15.827,17	25.176,92	185.096,29	210.273,21
225	14.903,71	15,15	924,40	939,55	14.903,71	25.192,07	186.020,69	211.212,76
226	13.979,31	14,21	925,34	939,55	13.979,31	25.206,29	186.946,03	212.152,32
227	13.053,97	13,27	926,28	939,55	13.053,97	25.219,56	187.872,31	213.091,87
228	12.127,69	12,33	927,22	939,55	12.127,69	25.231,89	188.799,53	214.031,42
229	11.200,47	11,39	928,16	939,55	11.200,47	25.243,27	189.727,70	214.970,97
230	10.272,30	10,44	929,11	939,55	10.272,30	25.253,72	190.656,81	215.910,52
231	9.343,19	9,50	930,05	939,55	9.343,19	25.263,22	191.586,86	216.850,08
232	8.413,14	8,55	931,00	939,55	8.413,14	25.271,77	192.517,86	217.789,63
233	7.482,14	7,61	931,94	939,55	7.482,14	25.279,38	193.449,80	218.729,18
234	6.550,20	6,66	932,89	939,55	6.550,20	25.286,04	194.382,69	219.668,73
235	5.617,31	5,71	933,84	939,55	5.617,31	25.291,75	195.316,54	220.608,28
236	4.683,46	4,76	934,79	939,55	4.683,46	25.296,51	196.251,33	221.547,83
237	3.748,67	3,81	935,74	939,55	3.748,67	25.300,32	197.187,07	222.487,39
238	2.812,93	2,86	936,69	939,55	2.812,93	25.303,18	198.123,76	223.426,94
239	1.876,24	1,91	937,64	939,55	1.876,24	25.305,09	199.061,40	224.366,49
240	938,60	0,95	938,60	939,55	938,60	25.306,04	200.000,00	225.306,04

DTW Baufinanzierung

3.95/5,00

27.467,93€
Zinsanteil

948,62€
Monatsrate

1,32%
Sollzins p.a.

1,33%
Effektivzins p.a.

2/3 aller Kunden erhalten: Nettodarlehensbetrag 200.000,00 €;Kreditrate: 454,00 €;Gesamtbetrag: 81.720,00 €;Anzahl Kreditraten: 180;Laufzeit: 513 Monate;Effektiver Jahreszins: 0,72 %;Gebundener Sollzins: 0,72 %;

Monat	Kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	200.000,00	220,00	728,62	948,62	199.271,38	220,00	728,62	948,62
2	199.271,38	219,20	729,42	948,62	199.271,38	237,53	1.458,05	1.695,58
3	198.541,95	218,40	730,23	948,62	198.541,95	455,93	2.188,28	2.644,20
4	197.811,72	217,59	731,03	948,62	197.811,72	673,52	2.919,31	3.592,83
5	197.080,69	216,79	731,83	948,62	197.080,69	890,31	3.651,14	4.541,45
6	196.348,86	215,98	732,64	948,62	196.348,86	1.106,29	4.383,78	5.490,07
7	195.616,22	215,18	733,45	948,62	195.616,22	1.321,47	5.117,23	6.438,70
8	194.882,77	214,37	734,25	948,62	194.882,77	1.535,84	5.851,48	7.387,32
9	194.148,52	213,56	735,06	948,62	194.148,52	1.749,41	6.586,54	8.335,94
10	193.413,46	212,75	735,87	948,62	193.413,46	1.962,16	7.322,41	9.284,57
11	192.677,59	211,95	736,68	948,62	192.677,59	2.174,11	8.059,08	10.233,19
12	191.940,92	211,14	737,49	948,62	191.940,92	2.385,24	8.796,57	11.181,81
13	191.203,43	210,32	738,30	948,62	191.203,43	2.595,56	9.534,87	12.130,44
14	190.465,13	209,51	739,11	948,62	190.465,13	2.805,08	10.273,98	13.079,06
15	189.726,02	208,70	739,92	948,62	189.726,02	3.013,77	11.013,91	14.027,68
16	188.986,09	207,88	740,74	948,62	188.986,09	3.221,66	11.754,65	14.976,31
17	188.245,35	207,07	741,55	948,62	188.245,35	3.428,73	12.496,20	15.924,93
18	187.503,80	206,25	742,37	948,62	187.503,80	3.634,98	13.238,57	16.873,55
19	186.761,43	205,44	743,19	948,62	186.761,43	3.840,42	13.981,76	17.822,18
20	186.018,24	204,62	744,00	948,62	186.018,24	4.045,04	14.725,76	18.770,80
21	185.274,24	203,80	744,82	948,62	185.274,24	4.248,84	15.470,58	19.719,42
22	184.529,42	202,98	745,64	948,62	184.529,42	4.451,83	16.216,22	20.668,05
23	183.783,78	202,16	746,46	948,62	183.783,78	4.653,99	16.962,68	21.616,67
24	183.037,32	201,34	747,28	948,62	183.037,32	4.855,33	17.709,96	22.565,29
25	182.290,04	200,52	748,10	948,62	182.290,04	5.055,85	18.458,07	23.513,92
26	181.541,93	199,70	748,93	948,62	181.541,93	5.255,54	19.207,00	24.462,54
27	180.793,00	198,87	749,75	948,62	180.793,00	5.454,42	19.956,75	25.411,16
28	180.043,25	198,05	750,58	948,62	180.043,25	5.652,46	20.707,32	26.359,79
29	179.292,68	197,22	751,40	948,62	179.292,68	5.849,69	21.458,72	27.308,41
30	178.541,28	196,40	752,23	948,62	178.541,28	6.046,08	22.210,95	28.257,03
31	177.789,05	195,57	753,06	948,62	177.789,05	6.241,65	22.964,01	29.205,66
32	177.035,99	194,74	753,88	948,62	177.035,99	6.436,39	23.717,89	30.154,28
33	176.282,11	193,91	754,71	948,62	176.282,11	6.630,30	24.472,60	31.102,90
34	175.527,40	193,08	755,54	948,62	175.527,40	6.823,38	25.228,15	32.051,53
35	174.771,85	192,25	756,37	948,62	174.771,85	7.015,63	25.984,52	33.000,15
36	174.015,48	191,42	757,21	948,62	174.015,48	7.207,04	26.741,73	33.948,77
37	173.258,27	190,58	758,04	948,62	173.258,27	7.397,63	27.499,77	34.897,40
38	172.500,23	189,75	758,87	948,62	172.500,23	7.587,38	28.258,64	35.846,02
39	171.741,36	188,92	759,71	948,62	171.741,36	7.776,29	29.018,35	36.794,64
40	170.981,65	188,08	760,54	948,62	170.981,65	7.964,37	29.778,89	37.743,27
41	170.221,11	187,24	761,38	948,62	170.221,11	8.151,62	30.540,27	38.691,89
42	169.459,73	186,41	762,22	948,62	169.459,73	8.338,02	31.302,49	39.640,51
43	168.697,51	185,57	763,06	948,62	168.697,51	8.523,59	32.065,55	40.589,14
44	167.934,45	184,73	763,90	948,62	167.934,45	8.708,32	32.829,44	41.537,76
45	167.170,56	183,89	764,74	948,62	167.170,56	8.892,21	33.594,18	42.486,38
46	166.405,82	183,05	765,58	948,62	166.405,82	9.075,25	34.359,75	43.435,01
47	165.640,25	182,20	766,42	948,62	165.640,25	9.257,46	35.126,17	44.383,63
48	164.873,83	181,36	767,26	948,62	164.873,83	9.438,82	35.893,43	45.332,25
49	164.106,57	180,52	768,11	948,62	164.106,57	9.619,34	36.661,54	46.280,88
50	163.338,46	179,67	768,95	948,62	163.338,46	9.799,01	37.430,49	47.229,50
51	162.569,51	178,83	769,80	948,62	162.569,51	9.977,83	38.200,29	48.178,12
52	161.799,71	177,98	770,64	948,62	161.799,71	10.155,81	38.970,93	49.126,75
53	161.029,07	177,13	771,49	948,62	161.029,07	10.332,95	39.742,42	50.075,37
54	160.257,58	176,28	772,34	948,62	160.257,58	10.509,23	40.514,76	51.023,99
55	159.485,24	175,43	773,19	948,62	159.485,24	10.684,66	41.287,95	51.972,62
56	158.712,05	174,58	774,04	948,62	158.712,05	10.859,25	42.061,99	52.921,24
57	157.938,01	173,73	774,89	948,62	157.938,01	11.032,98	42.836,88	53.869,86
58	157.163,12	172,88	775,74	948,62	157.163,12	11.205,86	43.612,63	54.818,49
59	156.387,37	172,03	776,60	948,62	156.387,37	11.377,88	44.389,23	55.767,11
60	155.610,77	171,17	777,45	948,62	155.610,77	11.549,06	45.166,68	56.715,73
61	154.833,32	170,32	778,31	948,62	154.833,32	11.719,37	45.944,98	57.664,36
62	154.055,02	169,46	779,16	948,62	154.055,02	11.888,83	46.724,15	58.612,98
63	153.275,85	168,60	780,02	948,62	153.275,85	12.057,44	47.504,17	59.561,60
64	152.495,83	167,75	780,88	948,62	152.495,83	12.225,18	48.285,04	60.510,23
65	151.714,96	166,89	781,74	948,62	151.714,96	12.392,07	49.066,78	61.458,85
66	150.933,22	166,03	782,60	948,62	150.933,22	12.558,09	49.849,38	62.407,47
67	150.150,62	165,17	783,46	948,62	150.150,62	12.723,26	50.632,84	63.356,10
68	149.367,16	164,30	784,32	948,62	149.367,16	12.887,56	51.417,16	64.304,72
69	148.582,84	163,44	785,18	948,62	148.582,84	13.051,01	52.202,34	65.253,34
70	147.797,66	162,58	786,05	948,62	147.797,66	13.213,58	52.988,38	66.201,97
71	147.011,62	161,71	786,91	948,62	147.011,62	13.375,30	53.775,29	67.150,59
72	146.224,71	160,85	787,78	948,62	146.224,71	13.536,14	54.563,07	68.099,21
73	145.436,93	159,98	788,64	948,62	145.436,93	13.696,12	55.351,71	69.047,84
74	144.648,29	159,11	789,51	948,62	144.648,29	13.855,24	56.141,22	69.996,46
75	143.858,78	158,24	790,38	948,62	143.858,78	14.013,48	56.931,60	70.945,08
76	143.068,40	157,38	791,25	948,62	143.068,40	14.170,86	57.722,85	71.893,71
77	142.277,15	156,50	792,12	948,62	142.277,15	14.327,36	58.514,97	72.842,33
78	141.485,03	155,63	792,99	948,62	141.485,03	14.482,99	59.307,96	73.790,95
79	140.692,04	154,76	793,86	948,62	140.692,04	14.637,76	60.101,82	74.739,58
80	139.898,18	153,89	794,74	948,62	139.898,18	14.791,64	60.896,56	75.688,20
81	139.103,44	153,01	795,61	948,62	139.103,44	14.944,66	61.692,16	76.636,82
82	138.307,84	152,14	796,48	948,62	138.307,84	15.096,80	62.488,65	77.585,45
83	137.511,35	151,26	797,36	948,62	137.511,35	15.248,06	63.286,01	78.534,07
84	136.713,99	150,39	798,24	948,62	136.713,99	15.398,44	64.084,25	79.482,69
85	135.915,75	149,51	799,12	948,62	135.915,75	15.547,95	64.883,36	80.431,32
86	135.116,64	148,63	800,00	948,62	135.116,64	15.696,58	65.683,36	81.379,94
87	134.316,64	147,75	800,88	948,62	134.316,64	15.844,33	66.484,23	82.328,56
88	133.515,77	146,87	801,76	948,62	133.515,77	15.991,20	67.285,99	83.277,19
89	132.714,01	145,99	802,64	948,62	132.714,01	16.137,18	68.088,63	84.225,81
90	131.911,37	145,10	803,52	948,62	131.911,37	16.282,28	68.892,15	85.174,43
91	131.107,85	144,22	804,40	948,62	131.107,85	16.426,50	69.696,55	86.123,06
92	130.303,45	143,33	805,29	948,62	130.303,45	16.569,84	70.501,84	87.071,68
93	129.498,16	142,45	806,18	948,62	129.498,16	16.712,28	71.308,02	88.020,30
94	128.691,98	141,56	807,06	948,62	128.691,98	16.853,84	72.115,08	88.968,93
95	127.884,92	140,67	807,95	948,62	127.884,92	16.994,52	72.923,03	89.917,55
96	127.076,97	139,78	808,84	948,62	127.076,97	17.134,30	73.731,87	90.866,17
97	126.268,13	138,89	809,73	948,62	126.268,13	17.273,20	74.541,60	91.814,80
98	125.458,40	138,00	810,62	948,62	125.458,40	17.411,20	75.352,22	92.763,42
99	124.647,78	137,11	811,51	948,62	124.647,78	17.548,31	76.163,73	93.712,04
100	123.836,27	136,22	812,40	948,62	123.836,27	17.684,53	76.976,13	94.660,67
101	123.023,87	135,33	813,30	948,62	123.023,87	17.819,86	77.789,43	95.609,29
102	122.210,57	134,43	814,19	948,62	122.210,57	17.954,29	78.603,62	96.557,91
103	121.396,38	133,54	815,09	948,62	121.396,38	18.087,83	79.418,71	97.506,54
104	120.581,29	132,64	815,98	948,62	120.581,29	18.220,47	80.234,69	98.455,16
105	119.765,31	131,74	816,88	948,62	119.765,31	18.352,21	81.051,57	99.403,78
106	118.948,43	130,84	817,78	948,62	118.948,43	18.483,05	81.869,35	100.352,41
107	118.130,65	129,94	818,68	948,62	118.130,65	18.613,00	82.688,03	101.301,03
108	117.311,97	129,04	819,58	948,62	117.311,97	18.742,04	83.507,61	102.249,65
109	116.492,39	128,14	820,48	948,62	116.492,39	18.870,18	84.328,09	103.198,28
110	115.671,91	127,24	821,38	948,62	115.671,91	18.997,42	85.149,48	104.146,90
111	114.850,52	126,34	822,29	948,62	114.850,52	19.123,76	85.971,77	105.095,52
112	114.028,23	125,43	823,19	948,62	114.028,23	19.249,19	86.794,96	106.044,15
113	113.205,04	124,53	824,10	948,62	113.205,04	19.373,71	87.619,06	106.992,77
114	112.380,94	123,62	825,00	948,62	112.380,94	19.497,33	88.444,06	107.941,39
115	111.555,94	122,71	825,91	948,62	111.555,94	19.620,04	89.269,97	108.890,02
116	110.730,03	121,80	826,82	948,62	110.730,03	19.741,85	90.096,79	109.838,64
117	109.903,21	120,89	827,73	948,62	109.903,21	19.862,74	90.924,52	110.787,26
118	109.075,48	119,98	828,64	948,62	109.075,48	19.982,72	91.753,16	111.735,88
119	108.246,84	119,07	829,55	948,62	108.246,84	20.101,79	92.582,71	112.684,51
120	107.417,29	118,16	830,46	948,62	107.417,29	20.219,95	93.413,18	113.633,13
121	106.586,82	117,25	831,38	948,62	106.586,82	20.337,20	94.244,56	114.581,75
122	105.755,44	116,33	832,29	948,62	105.755,44	20.453,53	95.076,85	115.530,38
123	104.923,15	115,42	833,21	948,62	104.923,15	20.568,95	95.910,06	116.479,00
124	104.089,94	114,50	834,12	948,62	104.089,94	20.683,44	96.744,18	117.427,62
125	103.255,82	113,58	835,04	948,62	103.255,82	20.797,03	97.579,22	118.376,25
126	102.420,78	112,66	835,96	948,62	102.420,78	20.909,69	98.415,18	119.324,87
127	101.584,82	111,74	836,88	948,62	101.584,82	21.021,43	99.252,06	120.273,49
128	100.747,94	110,82	837,80	948,62	100.747,94	21.132,25	100.089,86	121.222,12
129	99.910,14	109,90	838,72	948,62	99.910,14	21.242,16	100.928,59	122.170,74
130	99.071,41	108,98	839,64	948,62	99.071,41	21.351,13	101.768,23	123.119,36
131	98.231,77	108,05	840,57	948,62	98.231,77	21.459,19	102.608,80	124.067,99
132	97.391,20	107,13	841,49	948,62	97.391,20	21.566,32	103.450,29	125.016,61
133	96.549,71	106,20	842,42	948,62	96.549,71	21.672,52	104.292,71	125.965,23
134	95.707,29	105,28	843,35	948,62	95.707,29	21.777,80	105.136,06	126.913,86
135	94.863,94	104,35	844,27	948,62	94.863,94	21.882,15	105.980,33	127.862,48
136	94.019,67	103,42	845,20	948,62	94.019,67	21.985,57	106.825,53	128.811,10
137	93.174,47	102,49	846,13	948,62	93.174,47	22.088,07	107.671,66	129.759,73
138	92.328,34	101,56	847,06	948,62	92.328,34	22.189,63	108.518,72	130.708,35
139	91.481,28	100,63	847,99	948,62	91.481,28	22.290,26	109.366,72	131.656,97
140	90.633,28	99,70	848,93	948,62	90.633,28	22.389,95	110.215,64	132.605,60
141	89.784,36	98,76	849,86	948,62	89.784,36	22.488,72	111.065,51	133.554,22
142	88.934,49	97,83	850,80	948,62	88.934,49	22.586,54	111.916,30	134.502,84
143	88.083,70	96,89	851,73	948,62	88.083,70	22.683,44	112.768,03	135.451,47
144	87.231,97	95,96	852,67	948,62	87.231,97	22.779,39	113.620,70	136.400,09
145	86.379,30	95,02	853,61	948,62	86.379,30	22.874,41	114.474,31	137.348,71
146	85.525,69	94,08	854,55	948,62	85.525,69	22.968,49	115.328,85	138.297,34
147	84.671,15	93,14	855,49	948,62	84.671,15	23.061,63	116.184,34	139.245,96
148	83.815,66	92,20	856,43	948,62	83.815,66	23.153,82	117.040,76	140.194,58
149	82.959,24	91,26	857,37	948,62	82.959,24	23.245,08	117.898,13	141.143,21
150	82.101,87	90,31	858,31	948,62	82.101,87	23.335,39	118.756,44	142.091,83
151	81.243,56	89,37	859,26	948,62	81.243,56	23.424,76	119.615,70	143.040,45
152	80.384,30	88,42	860,20	948,62	80.384,30	23.513,18	120.475,90	143.989,08
153	79.524,10	87,48	861,15	948,62	79.524,10	23.600,66	121.337,04	144.937,70
154	78.662,96	86,53	862,09	948,62	78.662,96	23.687,19	122.199,14	145.886,32
155	77.800,86	85,58	863,04	948,62	77.800,86	23.772,77	123.062,18	146.834,95
156	76.937,82	84,63	863,99	948,62	76.937,82	23.857,40	123.926,17	147.783,57
157	76.073,83	83,68	864,94	948,62	76.073,83	23.941,08	124.791,11	148.732,19
158	75.208,89	82,73	865,89	948,62	75.208,89	24.023,81	125.657,01	149.680,82
159	74.342,99	81,78	866,85	948,62	74.342,99	24.105,59	126.523,85	150.629,44
160	73.476,15	80,82	867,80	948,62	73.476,15	24.186,41	127.391,65	151.578,06
161	72.608,35	79,87	868,75	948,62	72.608,35	24.266,28	128.260,41	152.526,69
162	71.739,59	78,91	869,71	948,62	71.739,59	24.345,19	129.130,12	153.475,31
163	70.869,88	77,96	870,67	948,62	70.869,88	24.423,15	130.000,78	154.423,93
164	69.999,22	77,00	871,62	948,62	69.999,22	24.500,15	130.872,41	155.372,56
165	69.127,59	76,04	872,58	948,62	69.127,59	24.576,19	131.744,99	156.321,18
166	68.255,01	75,08	873,54	948,62	68.255,01	24.651,27	132.618,53	157.269,80
167	67.381,47	74,12	874,50	948,62	67.381,47	24.725,39	133.493,04	158.218,43
168	66.506,96	73,16	875,47	948,62	66.506,96	24.798,55	134.368,50	159.167,05
169	65.631,50	72,19	876,43	948,62	65.631,50	24.870,74	135.244,93	160.115,67
170	64.755,07	71,23	877,39	948,62	64.755,07	24.941,97	136.122,32	161.064,30
171	63.877,68	70,27	878,36	948,62	63.877,68	25.012,24	137.000,68	162.012,92
172	62.999,32	69,30	879,32	948,62	62.999,32	25.081,54	137.880,01	162.961,54
173	62.119,99	68,33	880,29	948,62	62.119,99	25.149,87	138.760,30	163.910,17
174	61.239,70	67,36	881,26	948,62	61.239,70	25.217,23	139.641,56	164.858,79
175	60.358,44	66,39	882,23	948,62	60.358,44	25.283,63	140.523,79	165.807,41
176	59.476,21	65,42	883,20	948,62	59.476,21	25.349,05	141.406,99	166.756,04
177	58.593,01	64,45	884,17	948,62	58.593,01	25.413,50	142.291,16	167.704,66
178	57.708,84	63,48	885,14	948,62	57.708,84	25.476,98	143.176,30	168.653,28
179	56.823,70	62,51	886,12	948,62	56.823,70	25.539,49	144.062,42	169.601,91
180	55.937,58	61,53	887,09	948,62	55.937,58	25.601,02	144.949,51	170.550,53
181	55.050,49	60,56	888,07	948,62	55.050,49	25.661,58	145.837,58	171.499,15
182	54.162,42	59,58	889,04	948,62	54.162,42	25.721,15	146.726,62	172.447,78
183	53.273,38	58,60	890,02	948,62	53.273,38	25.779,76	147.616,65	173.396,40
184	52.383,35	57,62	891,00	948,62	52.383,35	25.837,38	148.507,65	174.345,02
185	51.492,35	56,64	891,98	948,62	51.492,35	25.894,02	149.399,63	175.293,65
186	50.600,37	55,66	892,96	948,62	50.600,37	25.949,68	150.292,59	176.242,27
187	49.707,41	54,68	893,95	948,62	49.707,41	26.004,36	151.186,54	177.190,89
188	48.813,46	53,69	894,93	948,62	48.813,46	26.058,05	152.081,47	178.139,52
189	47.918,53	52,71	895,91	948,62	47.918,53	26.110,76	152.977,38	179.088,14
190	47.022,62	51,72	896,90	948,62	47.022,62	26.162,49	153.874,28	180.036,76
191	46.125,72	50,74	897,89	948,62	46.125,72	26.213,23	154.772,16	180.985,39
192	45.227,84	49,75	898,87	948,62	45.227,84	26.262,98	155.671,03	181.934,01
193	44.328,97	48,76	899,86	948,62	44.328,97	26.311,74	156.570,90	182.882,63
194	43.429,10	47,77	900,85	948,62	43.429,10	26.359,51	157.471,75	183.831,26
195	42.528,25	46,78	901,84	948,62	42.528,25	26.406,29	158.373,59	184.779,88
196	41.626,41	45,79	902,83	948,62	41.626,41	26.452,08	159.276,42	185.728,50
197	40.723,58	44,80	903,83	948,62	40.723,58	26.496,88	160.180,25	186.677,13
198	39.819,75	43,80	904,82	948,62	39.819,75	26.540,68	161.085,07	187.625,75
199	38.914,93	42,81	905,82	948,62	38.914,93	26.583,48	161.990,89	188.574,37
200	38.009,11	41,81	906,81	948,62	38.009,11	26.625,29	162.897,70	189.523,00
201	37.102,30	40,81	907,81	948,62	37.102,30	26.666,11	163.805,51	190.471,62
202	36.194,49	39,81	908,81	948,62	36.194,49	26.705,92	164.714,32	191.420,24
203	35.285,68	38,81	909,81	948,62	35.285,68	26.744,74	165.624,13	192.368,87
204	34.375,87	37,81	910,81	948,62	34.375,87	26.782,55	166.534,94	193.317,49
205	33.465,06	36,81	911,81	948,62	33.465,06	26.819,36	167.446,75	194.266,11
206	32.553,25	35,81	912,81	948,62	32.553,25	26.855,17	168.359,57	195.214,74
207	31.640,43	34,80	913,82	948,62	31.640,43	26.889,97	169.273,39	196.163,36
208	30.726,61	33,80	914,82	948,62	30.726,61	26.923,77	170.188,21	197.111,98
209	29.811,79	32,79	915,83	948,62	29.811,79	26.956,57	171.104,04	198.060,61
210	28.895,96	31,79	916,84	948,62	28.895,96	26.988,35	172.020,88	199.009,23
211	27.979,12	30,78	917,85	948,62	27.979,12	27.019,13	172.938,73	199.957,85
212	27.061,27	29,77	918,86	948,62	27.061,27	27.048,90	173.857,58	200.906,48
213	26.142,42	28,76	919,87	948,62	26.142,42	27.077,65	174.777,45	201.855,10
214	25.222,55	27,74	920,88	948,62	25.222,55	27.105,40	175.698,33	202.803,72
215	24.301,67	26,73	921,89	948,62	24.301,67	27.132,13	176.620,22	203.752,35
216	23.379,78	25,72	922,91	948,62	23.379,78	27.157,85	177.543,12	204.700,97
217	22.456,88	24,70	923,92	948,62	22.456,88	27.182,55	178.467,04	205.649,59
218	21.532,96	23,69	924,94	948,62	21.532,96	27.206,24	179.391,98	206.598,22
219	20.608,02	22,67	925,95	948,62	20.608,02	27.228,90	180.317,94	207.546,84
220	19.682,06	21,65	926,97	948,62	19.682,06	27.250,55	181.244,91	208.495,46
221	18.755,09	20,63	927,99	948,62	18.755,09	27.271,19	182.172,90	209.444,09
222	17.827,10	19,61	929,01	948,62	17.827,10	27.290,79	183.101,92	210.392,71
223	16.898,08	18,59	930,04	948,62	16.898,08	27.309,38	184.031,95	211.341,33
224	15.968,05	17,56	931,06	948,62	15.968,05	27.326,95	184.963,01	212.289,96
225	15.036,99	16,54	932,08	948,62	15.036,99	27.343,49	185.895,09	213.238,58
226	14.104,91	15,52	933,11	948,62	14.104,91	27.359,00	186.828,20	214.187,20
227	13.171,80	14,49	934,13	948,62	13.171,80	27.373,49	187.762,33	215.135,83
228	12.237,67	13,46	935,16	948,62	12.237,67	27.386,95	188.697,50	216.084,45
229	11.302,50	12,43	936,19	948,62	11.302,50	27.399,39	189.633,69	217.033,07
230	10.366,31	11,40	937,22	948,62	10.366,31	27.410,79	190.570,91	217.981,70
231	9.429,09	10,37	938,25	948,62	9.429,09	27.421,16	191.509,16	218.930,32
232	8.490,84	9,34	939,28	948,62	8.490,84	27.430,50	192.448,44	219.878,94
233	7.551,56	8,31	940,32	948,62	7.551,56	27.438,81	193.388,76	220.827,57
234	6.611,24	7,27	941,35	948,62	6.611,24	27.446,08	194.330,11	221.776,19
235	5.669,89	6,24	942,39	948,62	5.669,89	27.452,32	195.272,50	222.724,81
236	4.727,50	5,20	943,42	948,62	4.727,50	27.457,52	196.215,92	223.673,44
237	3.784,08	4,16	944,46	948,62	3.784,08	27.461,68	197.160,38	224.622,06
238	2.839,62	3,12	945,50	948,62	2.839,62	27.464,80	198.105,88	225.570,68
239	1.894,12	2,08	946,54	948,62	1.894,12	27.466,89	199.052,42	226.519,31
240	947,58	1,04	947,58	948,62	947,58	27.467,93	200.000,00	227.467,93

DSL Bank Baufinanzierung

3.59/5,00

31.173,47€
Zinsanteil

964,17€
Monatsrate

1,49%
Sollzins p.a.

1,52%
Effektivzins p.a.

2/3 aller Kunden erhalten: Nettodarlehensbetrag 200.000,00 €;Kreditrate: 516,64 €;Gesamtbetrag: 62.000,40 €;Anzahl Kreditraten: 1440;Laufzeit: 479 Monate;Effektiver Jahreszins: 1,13 %;Gebundener Sollzins: 1,10 %;

Monat	Kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	200.000,00	248,33	715,84	964,17	199.284,16	248,33	715,84	964,17
2	199.284,16	247,44	716,73	964,17	199.284,16	268,14	1.432,56	1.700,70
3	198.567,44	246,55	717,62	964,17	198.567,44	514,69	2.150,18	2.664,87
4	197.849,82	245,66	718,51	964,17	197.849,82	760,36	2.868,69	3.629,05
5	197.131,31	244,77	719,40	964,17	197.131,31	1.005,13	3.588,09	4.593,22
6	196.411,91	243,88	720,29	964,17	196.411,91	1.249,01	4.308,38	5.557,39
7	195.691,62	242,98	721,19	964,17	195.691,62	1.491,99	5.029,57	6.521,56
8	194.970,43	242,09	722,08	964,17	194.970,43	1.734,08	5.751,65	7.485,73
9	194.248,35	241,19	722,98	964,17	194.248,35	1.975,27	6.474,63	8.449,90
10	193.525,37	240,29	723,88	964,17	193.525,37	2.215,56	7.198,51	9.414,07
11	192.801,49	239,40	724,78	964,17	192.801,49	2.454,96	7.923,29	10.378,25
12	192.076,71	238,50	725,68	964,17	192.076,71	2.693,45	8.648,96	11.342,42
13	191.351,04	237,59	726,58	964,17	191.351,04	2.931,05	9.375,54	12.306,59
14	190.624,46	236,69	727,48	964,17	190.624,46	3.167,74	10.103,02	13.270,76
15	189.896,98	235,79	728,38	964,17	189.896,98	3.403,53	10.831,40	14.234,93
16	189.168,60	234,88	729,29	964,17	189.168,60	3.638,41	11.560,69	15.199,10
17	188.439,31	233,98	730,19	964,17	188.439,31	3.872,39	12.290,88	16.163,27
18	187.709,12	233,07	731,10	964,17	187.709,12	4.105,47	13.021,98	17.127,44
19	186.978,02	232,16	732,01	964,17	186.978,02	4.337,63	13.753,99	18.091,62
20	186.246,01	231,26	732,92	964,17	186.246,01	4.568,88	14.486,90	19.055,79
21	185.513,10	230,35	733,83	964,17	185.513,10	4.799,23	15.220,73	20.019,96
22	184.779,27	229,43	734,74	964,17	184.779,27	5.028,66	15.955,46	20.984,13
23	184.044,54	228,52	735,65	964,17	184.044,54	5.257,19	16.691,11	21.948,30
24	183.308,89	227,61	736,56	964,17	183.308,89	5.484,80	17.427,68	22.912,47
25	182.572,32	226,69	737,48	964,17	182.572,32	5.711,49	18.165,15	23.876,64
26	181.834,85	225,78	738,39	964,17	181.834,85	5.937,27	18.903,55	24.840,81
27	181.096,45	224,86	739,31	964,17	181.096,45	6.162,13	19.642,86	25.804,99
28	180.357,14	223,94	740,23	964,17	180.357,14	6.386,07	20.383,08	26.769,16
29	179.616,92	223,02	741,15	964,17	179.616,92	6.609,10	21.124,23	27.733,33
30	178.875,77	222,10	742,07	964,17	178.875,77	6.831,20	21.866,30	28.697,50
31	178.133,70	221,18	742,99	964,17	178.133,70	7.052,38	22.609,29	29.661,67
32	177.390,71	220,26	743,91	964,17	177.390,71	7.272,64	23.353,20	30.625,84
33	176.646,80	219,34	744,83	964,17	176.646,80	7.491,98	24.098,03	31.590,01
34	175.901,97	218,41	745,76	964,17	175.901,97	7.710,39	24.843,79	32.554,18
35	175.156,21	217,49	746,69	964,17	175.156,21	7.927,88	25.590,48	33.518,36
36	174.409,52	216,56	747,61	964,17	174.409,52	8.144,44	26.338,09	34.482,53
37	173.661,91	215,63	748,54	964,17	173.661,91	8.360,07	27.086,63	35.446,70
38	172.913,37	214,70	749,47	964,17	172.913,37	8.574,77	27.836,10	36.410,87
39	172.163,90	213,77	750,40	964,17	172.163,90	8.788,54	28.586,50	37.375,04
40	171.413,50	212,84	751,33	964,17	171.413,50	9.001,38	29.337,84	38.339,21
41	170.662,16	211,91	752,27	964,17	170.662,16	9.213,28	30.090,10	39.303,38
42	169.909,90	210,97	753,20	964,17	169.909,90	9.424,25	30.843,30	40.267,55
43	169.156,70	210,04	754,14	964,17	169.156,70	9.634,29	31.597,44	41.231,73
44	168.402,56	209,10	755,07	964,17	168.402,56	9.843,39	32.352,51	42.195,90
45	167.647,49	208,16	756,01	964,17	167.647,49	10.051,55	33.108,52	43.160,07
46	166.891,48	207,22	756,95	964,17	166.891,48	10.258,77	33.865,47	44.124,24
47	166.134,53	206,28	757,89	964,17	166.134,53	10.465,06	34.623,35	45.088,41
48	165.376,65	205,34	758,83	964,17	165.376,65	10.670,40	35.382,18	46.052,58
49	164.617,82	204,40	759,77	964,17	164.617,82	10.874,80	36.141,95	47.016,75
50	163.858,05	203,46	760,71	964,17	163.858,05	11.078,26	36.902,67	47.980,93
51	163.097,33	202,51	761,66	964,17	163.097,33	11.280,77	37.664,33	48.945,10
52	162.335,67	201,57	762,60	964,17	162.335,67	11.482,34	38.426,93	49.909,27
53	161.573,07	200,62	763,55	964,17	161.573,07	11.682,96	39.190,48	50.873,44
54	160.809,52	199,67	764,50	964,17	160.809,52	11.882,63	39.954,98	51.837,61
55	160.045,02	198,72	765,45	964,17	160.045,02	12.081,35	40.720,43	52.801,78
56	159.279,57	197,77	766,40	964,17	159.279,57	12.279,12	41.486,83	53.765,95
57	158.513,17	196,82	767,35	964,17	158.513,17	12.475,94	42.254,18	54.730,12
58	157.745,82	195,87	768,30	964,17	157.745,82	12.671,81	43.022,48	55.694,30
59	156.977,52	194,91	769,26	964,17	156.977,52	12.866,73	43.791,74	56.658,47
60	156.208,26	193,96	770,21	964,17	156.208,26	13.060,68	44.561,95	57.622,64
61	155.438,05	193,00	771,17	964,17	155.438,05	13.253,69	45.333,12	58.586,81
62	154.666,88	192,04	772,13	964,17	154.666,88	13.445,73	46.105,25	59.550,98
63	153.894,75	191,09	773,09	964,17	153.894,75	13.636,82	46.878,33	60.515,15
64	153.121,67	190,13	774,05	964,17	153.121,67	13.826,94	47.652,38	61.479,32
65	152.347,62	189,16	775,01	964,17	152.347,62	14.016,11	48.427,39	62.443,49
66	151.572,61	188,20	775,97	964,17	151.572,61	14.204,31	49.203,35	63.407,67
67	150.796,65	187,24	776,93	964,17	150.796,65	14.391,55	49.980,29	64.371,84
68	150.019,71	186,27	777,90	964,17	150.019,71	14.577,82	50.758,18	65.336,01
69	149.241,82	185,31	778,86	964,17	149.241,82	14.763,13	51.537,05	66.300,18
70	148.462,95	184,34	779,83	964,17	148.462,95	14.947,47	52.316,88	67.264,35
71	147.683,12	183,37	780,80	964,17	147.683,12	15.130,85	53.097,67	68.228,52
72	146.902,33	182,40	781,77	964,17	146.902,33	15.313,25	53.879,44	69.192,69
73	146.120,56	181,43	782,74	964,17	146.120,56	15.494,68	54.662,18	70.156,86
74	145.337,82	180,46	783,71	964,17	145.337,82	15.675,15	55.445,89	71.121,04
75	144.554,11	179,49	784,68	964,17	144.554,11	15.854,63	56.230,57	72.085,21
76	143.769,43	178,51	785,66	964,17	143.769,43	16.033,15	57.016,23	73.049,38
77	142.983,77	177,54	786,63	964,17	142.983,77	16.210,69	57.802,86	74.013,55
78	142.197,14	176,56	787,61	964,17	142.197,14	16.387,25	58.590,47	74.977,72
79	141.409,53	175,58	788,59	964,17	141.409,53	16.562,83	59.379,06	75.941,89
80	140.620,94	174,60	789,57	964,17	140.620,94	16.737,43	60.168,63	76.906,06
81	139.831,37	173,62	790,55	964,17	139.831,37	16.911,06	60.959,18	77.870,23
82	139.040,82	172,64	791,53	964,17	139.040,82	17.083,70	61.750,70	78.834,41
83	138.249,30	171,66	792,51	964,17	138.249,30	17.255,36	62.543,22	79.798,58
84	137.456,78	170,68	793,50	964,17	137.456,78	17.426,04	63.336,71	80.762,75
85	136.663,29	169,69	794,48	964,17	136.663,29	17.595,73	64.131,19	81.726,92
86	135.868,81	168,70	795,47	964,17	135.868,81	17.764,43	64.926,66	82.691,09
87	135.073,34	167,72	796,46	964,17	135.073,34	17.932,15	65.723,12	83.655,26
88	134.276,88	166,73	797,44	964,17	134.276,88	18.098,87	66.520,56	84.619,43
89	133.479,44	165,74	798,43	964,17	133.479,44	18.264,61	67.318,99	85.583,61
90	132.681,01	164,75	799,43	964,17	132.681,01	18.429,36	68.118,42	86.547,78
91	131.881,58	163,75	800,42	964,17	131.881,58	18.593,11	68.918,84	87.511,95
92	131.081,16	162,76	801,41	964,17	131.081,16	18.755,87	69.720,25	88.476,12
93	130.279,75	161,76	802,41	964,17	130.279,75	18.917,63	70.522,66	89.440,29
94	129.477,34	160,77	803,40	964,17	129.477,34	19.078,40	71.326,06	90.404,46
95	128.673,94	159,77	804,40	964,17	128.673,94	19.238,17	72.130,46	91.368,63
96	127.869,54	158,77	805,40	964,17	127.869,54	19.396,94	72.935,86	92.332,80
97	127.064,14	157,77	806,40	964,17	127.064,14	19.554,71	73.742,26	93.296,98
98	126.257,74	156,77	807,40	964,17	126.257,74	19.711,48	74.549,66	94.261,15
99	125.450,34	155,77	808,40	964,17	125.450,34	19.867,25	75.358,07	95.225,32
100	124.641,93	154,76	809,41	964,17	124.641,93	20.022,01	76.167,48	96.189,49
101	123.832,52	153,76	810,41	964,17	123.832,52	20.175,77	76.977,89	97.153,66
102	123.022,11	152,75	811,42	964,17	123.022,11	20.328,53	77.789,31	98.117,83
103	122.210,69	151,74	812,43	964,17	122.210,69	20.480,27	78.601,73	99.082,00
104	121.398,27	150,74	813,44	964,17	121.398,27	20.631,01	79.415,17	100.046,17
105	120.584,83	149,73	814,45	964,17	120.584,83	20.780,73	80.229,61	101.010,35
106	119.770,39	148,71	815,46	964,17	119.770,39	20.929,45	81.045,07	101.974,52
107	118.954,93	147,70	816,47	964,17	118.954,93	21.077,15	81.861,54	102.938,69
108	118.138,46	146,69	817,48	964,17	118.138,46	21.223,84	82.679,02	103.902,86
109	117.320,98	145,67	818,50	964,17	117.320,98	21.369,51	83.497,52	104.867,03
110	116.502,48	144,66	819,51	964,17	116.502,48	21.514,17	84.317,03	105.831,20
111	115.682,97	143,64	820,53	964,17	115.682,97	21.657,81	85.137,56	106.795,37
112	114.862,44	142,62	821,55	964,17	114.862,44	21.800,43	85.959,12	107.759,54
113	114.040,88	141,60	822,57	964,17	114.040,88	21.942,03	86.781,69	108.723,72
114	113.218,31	140,58	823,59	964,17	113.218,31	22.082,61	87.605,28	109.687,89
115	112.394,72	139,56	824,61	964,17	112.394,72	22.222,17	88.429,89	110.652,06
116	111.570,11	138,53	825,64	964,17	111.570,11	22.360,70	89.255,53	111.616,23
117	110.744,47	137,51	826,66	964,17	110.744,47	22.498,21	90.082,19	112.580,40
118	109.917,81	136,48	827,69	964,17	109.917,81	22.634,69	90.909,88	113.544,57
119	109.090,12	135,45	828,72	964,17	109.090,12	22.770,14	91.738,60	114.508,74
120	108.261,40	134,42	829,75	964,17	108.261,40	22.904,57	92.568,35	115.472,91
121	107.431,65	133,39	830,78	964,17	107.431,65	23.037,96	93.399,13	116.437,09
122	106.600,87	132,36	831,81	964,17	106.600,87	23.170,32	94.230,93	117.401,26
123	105.769,07	131,33	832,84	964,17	105.769,07	23.301,65	95.063,78	118.365,43
124	104.936,22	130,30	833,88	964,17	104.936,22	23.431,95	95.897,65	119.329,60
125	104.102,35	129,26	834,91	964,17	104.102,35	23.561,21	96.732,56	120.293,77
126	103.267,44	128,22	835,95	964,17	103.267,44	23.689,43	97.568,51	121.257,94
127	102.431,49	127,19	836,99	964,17	102.431,49	23.816,62	98.405,49	122.222,11
128	101.594,51	126,15	838,02	964,17	101.594,51	23.942,77	99.243,52	123.186,29
129	100.756,48	125,11	839,07	964,17	100.756,48	24.067,87	100.082,58	124.150,46
130	99.917,42	124,06	840,11	964,17	99.917,42	24.191,94	100.922,69	125.114,63
131	99.077,31	123,02	841,15	964,17	99.077,31	24.314,96	101.763,84	126.078,80
132	98.236,16	121,98	842,19	964,17	98.236,16	24.436,93	102.606,04	127.042,97
133	97.393,96	120,93	843,24	964,17	97.393,96	24.557,86	103.449,28	128.007,14
134	96.550,72	119,88	844,29	964,17	96.550,72	24.677,75	104.293,56	128.971,31
135	95.706,44	118,84	845,34	964,17	95.706,44	24.796,58	105.138,90	129.935,48
136	94.861,10	117,79	846,39	964,17	94.861,10	24.914,37	105.985,29	130.899,66
137	94.014,71	116,73	847,44	964,17	94.014,71	25.031,10	106.832,72	131.863,83
138	93.167,28	115,68	848,49	964,17	93.167,28	25.146,79	107.681,21	132.828,00
139	92.318,79	114,63	849,54	964,17	92.318,79	25.261,42	108.530,75	133.792,17
140	91.469,25	113,57	850,60	964,17	91.469,25	25.374,99	109.381,35	134.756,34
141	90.618,65	112,52	851,65	964,17	90.618,65	25.487,51	110.233,00	135.720,51
142	89.767,00	111,46	852,71	964,17	89.767,00	25.598,97	111.085,71	136.684,68
143	88.914,29	110,40	853,77	964,17	88.914,29	25.709,37	111.939,48	137.648,85
144	88.060,52	109,34	854,83	964,17	88.060,52	25.818,71	112.794,31	138.613,03
145	87.205,69	108,28	855,89	964,17	87.205,69	25.926,99	113.650,20	139.577,20
146	86.349,80	107,22	856,95	964,17	86.349,80	26.034,21	114.507,16	140.541,37
147	85.492,84	106,15	858,02	964,17	85.492,84	26.140,36	115.365,17	141.505,54
148	84.634,83	105,09	859,08	964,17	84.634,83	26.245,45	116.224,26	142.469,71
149	83.775,74	104,02	860,15	964,17	83.775,74	26.349,47	117.084,41	143.433,88
150	82.915,59	102,95	861,22	964,17	82.915,59	26.452,43	117.945,63	144.398,05
151	82.054,37	101,88	862,29	964,17	82.054,37	26.554,31	118.807,91	145.362,22
152	81.192,09	100,81	863,36	964,17	81.192,09	26.655,13	119.671,27	146.326,40
153	80.328,73	99,74	864,43	964,17	80.328,73	26.754,87	120.535,70	147.290,57
154	79.464,30	98,67	865,50	964,17	79.464,30	26.853,54	121.401,20	148.254,74
155	78.598,80	97,59	866,58	964,17	78.598,80	26.951,13	122.267,78	149.218,91
156	77.732,22	96,52	867,65	964,17	77.732,22	27.047,65	123.135,43	150.183,08
157	76.864,57	95,44	868,73	964,17	76.864,57	27.143,09	124.004,17	151.147,25
158	75.995,83	94,36	869,81	964,17	75.995,83	27.237,45	124.873,98	152.111,42
159	75.126,02	93,28	870,89	964,17	75.126,02	27.330,73	125.744,87	153.075,59
160	74.255,13	92,20	871,97	964,17	74.255,13	27.422,93	126.616,84	154.039,77
161	73.383,16	91,12	873,05	964,17	73.383,16	27.514,05	127.489,89	155.003,94
162	72.510,11	90,03	874,14	964,17	72.510,11	27.604,08	128.364,03	155.968,11
163	71.635,97	88,95	875,22	964,17	71.635,97	27.693,03	129.239,25	156.932,28
164	70.760,75	87,86	876,31	964,17	70.760,75	27.780,89	130.115,56	157.896,45
165	69.884,44	86,77	877,40	964,17	69.884,44	27.867,66	130.992,96	158.860,62
166	69.007,04	85,68	878,49	964,17	69.007,04	27.953,35	131.871,45	159.824,79
167	68.128,55	84,59	879,58	964,17	68.128,55	28.037,94	132.751,03	160.788,97
168	67.248,97	83,50	880,67	964,17	67.248,97	28.121,44	133.631,70	161.753,14
169	66.368,30	82,41	881,76	964,17	66.368,30	28.203,85	134.513,46	162.717,31
170	65.486,54	81,31	882,86	964,17	65.486,54	28.285,16	135.396,32	163.681,48
171	64.603,68	80,22	883,96	964,17	64.603,68	28.365,38	136.280,27	164.645,65
172	63.719,73	79,12	885,05	964,17	63.719,73	28.444,50	137.165,33	165.609,82
173	62.834,67	78,02	886,15	964,17	62.834,67	28.522,51	138.051,48	166.573,99
174	61.948,52	76,92	887,25	964,17	61.948,52	28.599,43	138.938,73	167.538,16
175	61.061,27	75,82	888,35	964,17	61.061,27	28.675,25	139.827,08	168.502,34
176	60.172,92	74,71	889,46	964,17	60.172,92	28.749,97	140.716,54	169.466,51
177	59.283,46	73,61	890,56	964,17	59.283,46	28.823,58	141.607,10	170.430,68
178	58.392,90	72,50	891,67	964,17	58.392,90	28.896,08	142.498,77	171.394,85
179	57.501,23	71,40	892,77	964,17	57.501,23	28.967,48	143.391,54	172.359,02
180	56.608,46	70,29	893,88	964,17	56.608,46	29.037,77	144.285,42	173.323,19
181	55.714,58	69,18	894,99	964,17	55.714,58	29.106,95	145.180,42	174.287,36
182	54.819,58	68,07	896,10	964,17	54.819,58	29.175,01	146.076,52	175.251,53
183	53.923,48	66,95	897,22	964,17	53.923,48	29.241,97	146.973,74	176.215,71
184	53.026,26	65,84	898,33	964,17	53.026,26	29.307,81	147.872,07	177.179,88
185	52.127,93	64,73	899,45	964,17	52.127,93	29.372,54	148.771,51	178.144,05
186	51.228,49	63,61	900,56	964,17	51.228,49	29.436,14	149.672,08	179.108,22
187	50.327,92	62,49	901,68	964,17	50.327,92	29.498,63	150.573,76	180.072,39
188	49.426,24	61,37	902,80	964,17	49.426,24	29.560,01	151.476,56	181.036,56
189	48.523,44	60,25	903,92	964,17	48.523,44	29.620,26	152.380,48	182.000,73
190	47.619,52	59,13	905,04	964,17	47.619,52	29.679,38	153.285,52	182.964,90
191	46.714,48	58,00	906,17	964,17	46.714,48	29.737,39	154.191,69	183.929,08
192	45.808,31	56,88	907,29	964,17	45.808,31	29.794,27	155.098,98	184.893,25
193	44.901,02	55,75	908,42	964,17	44.901,02	29.850,02	156.007,40	185.857,42
194	43.992,60	54,62	909,55	964,17	43.992,60	29.904,64	156.916,95	186.821,59
195	43.083,05	53,49	910,68	964,17	43.083,05	29.958,14	157.827,62	187.785,76
196	42.172,38	52,36	911,81	964,17	42.172,38	30.010,50	158.739,43	188.749,93
197	41.260,57	51,23	912,94	964,17	41.260,57	30.061,73	159.652,37	189.714,10
198	40.347,63	50,10	914,07	964,17	40.347,63	30.111,83	160.566,44	190.678,27
199	39.433,56	48,96	915,21	964,17	39.433,56	30.160,79	161.481,65	191.642,45
200	38.518,35	47,83	916,34	964,17	38.518,35	30.208,62	162.398,00	192.606,62
201	37.602,00	46,69	917,48	964,17	37.602,00	30.255,31	163.315,48	193.570,79
202	36.684,52	45,55	918,62	964,17	36.684,52	30.300,86	164.234,10	194.534,96
203	35.765,90	44,41	919,76	964,17	35.765,90	30.345,27	165.153,86	195.499,13
204	34.846,14	43,27	920,90	964,17	34.846,14	30.388,54	166.074,77	196.463,30
205	33.925,23	42,12	922,05	964,17	33.925,23	30.430,66	166.996,81	197.427,47
206	33.003,19	40,98	923,19	964,17	33.003,19	30.471,64	167.920,01	198.391,65
207	32.079,99	39,83	924,34	964,17	32.079,99	30.511,47	168.844,34	199.355,82
208	31.155,66	38,68	925,49	964,17	31.155,66	30.550,16	169.769,83	200.319,99
209	30.230,17	37,54	926,64	964,17	30.230,17	30.587,69	170.696,47	201.284,16
210	29.303,53	36,39	927,79	964,17	29.303,53	30.624,08	171.624,25	202.248,33
211	28.375,75	35,23	928,94	964,17	28.375,75	30.659,31	172.553,19	203.212,50
212	27.446,81	34,08	930,09	964,17	27.446,81	30.693,39	173.483,28	204.176,67
213	26.516,72	32,92	931,25	964,17	26.516,72	30.726,32	174.414,53	205.140,84
214	25.585,47	31,77	932,40	964,17	25.585,47	30.758,09	175.346,93	206.105,02
215	24.653,07	30,61	933,56	964,17	24.653,07	30.788,70	176.280,49	207.069,19
216	23.719,51	29,45	934,72	964,17	23.719,51	30.818,15	177.215,21	208.033,36
217	22.784,79	28,29	935,88	964,17	22.784,79	30.846,44	178.151,09	208.997,53
218	21.848,91	27,13	937,04	964,17	21.848,91	30.873,57	179.088,13	209.961,70
219	20.911,87	25,97	938,21	964,17	20.911,87	30.899,53	180.026,34	210.925,87
220	19.973,66	24,80	939,37	964,17	19.973,66	30.924,33	180.965,71	211.890,04
221	19.034,29	23,63	940,54	964,17	19.034,29	30.947,97	181.906,25	212.854,21
222	18.093,75	22,47	941,70	964,17	18.093,75	30.970,43	182.847,95	213.818,39
223	17.152,05	21,30	942,87	964,17	17.152,05	30.991,73	183.790,83	214.782,56
224	16.209,17	20,13	944,04	964,17	16.209,17	31.011,86	184.734,87	215.746,73
225	15.265,13	18,95	945,22	964,17	15.265,13	31.030,81	185.680,09	216.710,90
226	14.319,91	17,78	946,39	964,17	14.319,91	31.048,59	186.626,48	217.675,07
227	13.373,52	16,61	947,57	964,17	13.373,52	31.065,20	187.574,04	218.639,24
228	12.425,96	15,43	948,74	964,17	12.425,96	31.080,63	188.522,79	219.603,41
229	11.477,21	14,25	949,92	964,17	11.477,21	31.094,88	189.472,71	220.567,58
230	10.527,29	13,07	951,10	964,17	10.527,29	31.107,95	190.423,81	221.531,76
231	9.576,19	11,89	952,28	964,17	9.576,19	31.119,84	191.376,09	222.495,93
232	8.623,91	10,71	953,46	964,17	8.623,91	31.130,55	192.329,55	223.460,10
233	7.670,45	9,52	954,65	964,17	7.670,45	31.140,07	193.284,20	224.424,27
234	6.715,80	8,34	955,83	964,17	6.715,80	31.148,41	194.240,03	225.388,44
235	5.759,97	7,15	957,02	964,17	5.759,97	31.155,56	195.197,05	226.352,61
236	4.802,95	5,96	958,21	964,17	4.802,95	31.161,53	196.155,26	227.316,78
237	3.844,74	4,77	959,40	964,17	3.844,74	31.166,30	197.114,65	228.280,95
238	2.885,35	3,58	960,59	964,17	2.885,35	31.169,88	198.075,24	229.245,13
239	1.924,76	2,39	961,78	964,17	1.924,76	31.172,27	199.037,02	230.209,30
240	962,98	1,20	962,98	964,17	962,98	31.173,47	200.000,00	231.173,47

Stand der Daten: 22.10.2021

(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 10/2021

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