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.

Was ist ein Volltilgerdarlehen?

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?

Volltilgerdarlehen unflexibler

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.

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.

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 12/2018

Nettodarlehensbetrag EUR

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

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

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

Wunschrate EUR

erweiterte Optionen ↓↑

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

Jetzt berechnen

DTW Baufinanzierung

• 1,59%
• gebundener Sollzins*
• 1,60%
• effektiver Jahreszins*

• 973,39€
• Monatsrate

• Gesamtzahlung :233.371,01 EUR
• Tilgungsanteil :200.000,00 EUR
• Zinsanteil :33.371,01 EUR
• Restschuld :0,00 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 100.000,00 EUR; Kreditrate: 369,17 EUR; Gesamtbetrag: 44.300,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 2,44 %; Gebundener Sollzins: 2,43 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Der Kreditanbieter ist DTW GmbH Quadrat Q 5, 14 - 22
68161 Mannheim

Monat	kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	GESAMT
1	200.000,00	265,00	708,39	973,39	199.291,61	265,00	708,39	973,39
2	199.291,61	264,06	709,33	973,39	199.291,61	286,14	1.417,72	1.703,87
3	198.582,28	263,12	710,27	973,39	198.582,28	549,27	2.127,99	2.677,26
4	197.872,01	262,18	711,21	973,39	197.872,01	811,45	2.839,20	3.650,65
5	197.160,80	261,24	712,15	973,39	197.160,80	1.072,68	3.551,36	4.624,04
6	196.448,64	260,29	713,10	973,39	196.448,64	1.332,98	4.264,45	5.597,43
7	195.735,55	259,35	714,04	973,39	195.735,55	1.592,33	4.978,49	6.570,82
8	195.021,51	258,40	714,99	973,39	195.021,51	1.850,73	5.693,48	7.544,21
9	194.306,52	257,46	715,94	973,39	194.306,52	2.108,19	6.409,42	8.517,61
10	193.590,58	256,51	716,88	973,39	193.590,58	2.364,70	7.126,30	9.491,00
11	192.873,70	255,56	717,83	973,39	192.873,70	2.620,25	7.844,13	10.464,39
12	192.155,87	254,61	718,78	973,39	192.155,87	2.874,86	8.562,92	11.437,78
13	191.437,08	253,65	719,74	973,39	191.437,08	3.128,51	9.282,66	12.411,17
14	190.717,34	252,70	720,69	973,39	190.717,34	3.381,21	10.003,35	13.384,56
15	189.996,65	251,75	721,65	973,39	189.996,65	3.632,96	10.724,99	14.357,95
16	189.275,01	250,79	722,60	973,39	189.275,01	3.883,75	11.447,60	15.331,35
17	188.552,40	249,83	723,56	973,39	188.552,40	4.133,58	12.171,15	16.304,74
18	187.828,85	248,87	724,52	973,39	187.828,85	4.382,45	12.895,67	17.278,13
19	187.104,33	247,91	725,48	973,39	187.104,33	4.630,37	13.621,15	18.251,52
20	186.378,85	246,95	726,44	973,39	186.378,85	4.877,32	14.347,59	19.224,91
21	185.652,41	245,99	727,40	973,39	185.652,41	5.123,31	15.074,99	20.198,30
22	184.925,01	245,03	728,37	973,39	184.925,01	5.368,34	15.803,36	21.171,69
23	184.196,64	244,06	729,33	973,39	184.196,64	5.612,40	16.532,69	22.145,08
24	183.467,31	243,09	730,30	973,39	183.467,31	5.855,49	17.262,99	23.118,48
25	182.737,01	242,13	731,26	973,39	182.737,01	6.097,62	17.994,25	24.091,87
26	182.005,75	241,16	732,23	973,39	182.005,75	6.338,77	18.726,48	25.065,26
27	181.273,52	240,19	733,20	973,39	181.273,52	6.578,96	19.459,69	26.038,65
28	180.540,31	239,22	734,18	973,39	180.540,31	6.818,18	20.193,86	27.012,04
29	179.806,14	238,24	735,15	973,39	179.806,14	7.056,42	20.929,01	27.985,43
30	179.070,99	237,27	736,12	973,39	179.070,99	7.293,69	21.665,13	28.958,82
31	178.334,87	236,29	737,10	973,39	178.334,87	7.529,98	22.402,23	29.932,22
32	177.597,77	235,32	738,07	973,39	177.597,77	7.765,30	23.140,31	30.905,61
33	176.859,69	234,34	739,05	973,39	176.859,69	7.999,64	23.879,36	31.879,00
34	176.120,64	233,36	740,03	973,39	176.120,64	8.233,00	24.619,39	32.852,39
35	175.380,61	232,38	741,01	973,39	175.380,61	8.465,38	25.360,40	33.825,78
36	174.639,60	231,40	741,99	973,39	174.639,60	8.696,78	26.102,40	34.799,17
37	173.897,60	230,41	742,98	973,39	173.897,60	8.927,19	26.845,37	35.772,56
38	173.154,63	229,43	743,96	973,39	173.154,63	9.156,62	27.589,33	36.745,96
39	172.410,67	228,44	744,95	973,39	172.410,67	9.385,06	28.334,28	37.719,35
40	171.665,72	227,46	745,93	973,39	171.665,72	9.612,52	29.080,22	38.692,74
41	170.919,78	226,47	746,92	973,39	170.919,78	9.838,99	29.827,14	39.666,13
42	170.172,86	225,48	747,91	973,39	170.172,86	10.064,47	30.575,05	40.639,52
43	169.424,95	224,49	748,90	973,39	169.424,95	10.288,96	31.323,95	41.612,91
44	168.676,05	223,50	749,90	973,39	168.676,05	10.512,45	32.073,85	42.586,30
45	167.926,15	222,50	750,89	973,39	167.926,15	10.734,96	32.824,74	43.559,69
46	167.175,26	221,51	751,88	973,39	167.175,26	10.956,46	33.576,62	44.533,09
47	166.423,38	220,51	752,88	973,39	166.423,38	11.176,97	34.329,50	45.506,48
48	165.670,50	219,51	753,88	973,39	165.670,50	11.396,49	35.083,38	46.479,87
49	164.916,62	218,51	754,88	973,39	164.916,62	11.615,00	35.838,26	47.453,26
50	164.161,74	217,51	755,88	973,39	164.161,74	11.832,52	36.594,14	48.426,65
51	163.405,86	216,51	756,88	973,39	163.405,86	12.049,03	37.351,01	49.400,04
52	162.648,99	215,51	757,88	973,39	162.648,99	12.264,54	38.108,90	50.373,43
53	161.891,10	214,51	758,89	973,39	161.891,10	12.479,04	38.867,78	51.346,83
54	161.132,22	213,50	759,89	973,39	161.132,22	12.692,54	39.627,67	52.320,22
55	160.372,33	212,49	760,90	973,39	160.372,33	12.905,04	40.388,57	53.293,61
56	159.611,43	211,49	761,91	973,39	159.611,43	13.116,52	41.150,48	54.267,00
57	158.849,52	210,48	762,92	973,39	158.849,52	13.327,00	41.913,39	55.240,39
58	158.086,61	209,46	763,93	973,39	158.086,61	13.536,46	42.677,32	56.213,78
59	157.322,68	208,45	764,94	973,39	157.322,68	13.744,92	43.442,26	57.187,17
60	156.557,74	207,44	765,95	973,39	156.557,74	13.952,35	44.208,21	58.160,57
61	155.791,79	206,42	766,97	973,39	155.791,79	14.158,78	44.975,18	59.133,96
62	155.024,82	205,41	767,98	973,39	155.024,82	14.364,19	45.743,16	60.107,35
63	154.256,84	204,39	769,00	973,39	154.256,84	14.568,58	46.512,16	61.080,74
64	153.487,84	203,37	770,02	973,39	153.487,84	14.771,95	47.282,18	62.054,13
65	152.717,82	202,35	771,04	973,39	152.717,82	14.974,30	48.053,22	63.027,52
66	151.946,78	201,33	772,06	973,39	151.946,78	15.175,63	48.825,28	64.000,91
67	151.174,72	200,31	773,08	973,39	151.174,72	15.375,94	49.598,37	64.974,30
68	150.401,63	199,28	774,11	973,39	150.401,63	15.575,22	50.372,48	65.947,70
69	149.627,52	198,26	775,13	973,39	149.627,52	15.773,47	51.147,61	66.921,09
70	148.852,39	197,23	776,16	973,39	148.852,39	15.970,70	51.923,78	67.894,48
71	148.076,22	196,20	777,19	973,39	148.076,22	16.166,90	52.700,97	68.867,87
72	147.299,03	195,17	778,22	973,39	147.299,03	16.362,08	53.479,19	69.841,26
73	146.520,81	194,14	779,25	973,39	146.520,81	16.556,22	54.258,44	70.814,65
74	145.741,56	193,11	780,28	973,39	145.741,56	16.749,32	55.038,72	71.788,04
75	144.961,28	192,07	781,32	973,39	144.961,28	16.941,40	55.820,04	72.761,44
76	144.179,96	191,04	782,35	973,39	144.179,96	17.132,44	56.602,39	73.734,83
77	143.397,61	190,00	783,39	973,39	143.397,61	17.322,44	57.385,78	74.708,22
78	142.614,22	188,96	784,43	973,39	142.614,22	17.511,40	58.170,21	75.681,61
79	141.829,79	187,92	785,47	973,39	141.829,79	17.699,33	58.955,68	76.655,00
80	141.044,32	186,88	786,51	973,39	141.044,32	17.886,21	59.742,18	77.628,39
81	140.257,82	185,84	787,55	973,39	140.257,82	18.072,05	60.529,73	78.601,78
82	139.470,27	184,80	788,59	973,39	139.470,27	18.256,85	61.318,33	79.575,18
83	138.681,67	183,75	789,64	973,39	138.681,67	18.440,60	62.107,96	80.548,57
84	137.892,04	182,71	790,68	973,39	137.892,04	18.623,31	62.898,65	81.521,96
85	137.101,35	181,66	791,73	973,39	137.101,35	18.804,97	63.690,38	82.495,35
86	136.309,62	180,61	792,78	973,39	136.309,62	18.985,58	64.483,16	83.468,74
87	135.516,84	179,56	793,83	973,39	135.516,84	19.165,14	65.276,99	84.442,13
88	134.723,01	178,51	794,88	973,39	134.723,01	19.343,65	66.071,88	85.415,52
89	133.928,12	177,45	795,94	973,39	133.928,12	19.521,10	66.867,81	86.388,91
90	133.132,19	176,40	796,99	973,39	133.132,19	19.697,50	67.664,80	87.362,31
91	132.335,20	175,34	798,05	973,39	132.335,20	19.872,85	68.462,85	88.335,70
92	131.537,15	174,29	799,10	973,39	131.537,15	20.047,13	69.261,96	89.309,09
93	130.738,04	173,23	800,16	973,39	130.738,04	20.220,36	70.062,12	90.282,48
94	129.937,88	172,17	801,22	973,39	129.937,88	20.392,53	70.863,34	91.255,87
95	129.136,66	171,11	802,29	973,39	129.136,66	20.563,63	71.665,63	92.229,26
96	128.334,37	170,04	803,35	973,39	128.334,37	20.733,68	72.468,98	93.202,65
97	127.531,02	168,98	804,41	973,39	127.531,02	20.902,66	73.273,39	94.176,05
98	126.726,61	167,91	805,48	973,39	126.726,61	21.070,57	74.078,87	95.149,44
99	125.921,13	166,85	806,55	973,39	125.921,13	21.237,41	74.885,41	96.122,83
100	125.114,59	165,78	807,61	973,39	125.114,59	21.403,19	75.693,03	97.096,22
101	124.306,97	164,71	808,68	973,39	124.306,97	21.567,90	76.501,71	98.069,61
102	123.498,29	163,64	809,76	973,39	123.498,29	21.731,53	77.311,47	99.043,00
103	122.688,53	162,56	810,83	973,39	122.688,53	21.894,09	78.122,30	100.016,39
104	121.877,70	161,49	811,90	973,39	121.877,70	22.055,58	78.934,20	100.989,79
105	121.065,80	160,41	812,98	973,39	121.065,80	22.215,99	79.747,18	101.963,18
106	120.252,82	159,33	814,06	973,39	120.252,82	22.375,33	80.561,24	102.936,57
107	119.438,76	158,26	815,14	973,39	119.438,76	22.533,59	81.376,37	103.909,96
108	118.623,63	157,18	816,22	973,39	118.623,63	22.690,76	82.192,59	104.883,35
109	117.807,41	156,09	817,30	973,39	117.807,41	22.846,86	83.009,88	105.856,74
110	116.990,12	155,01	818,38	973,39	116.990,12	23.001,87	83.828,26	106.830,13
111	116.171,74	153,93	819,46	973,39	116.171,74	23.155,80	84.647,73	107.803,52
112	115.352,27	152,84	820,55	973,39	115.352,27	23.308,64	85.468,28	108.776,92
113	114.531,72	151,75	821,64	973,39	114.531,72	23.460,39	86.289,91	109.750,31
114	113.710,09	150,67	822,73	973,39	113.710,09	23.611,06	87.112,64	110.723,70
115	112.887,36	149,58	823,82	973,39	112.887,36	23.760,63	87.936,46	111.697,09
116	112.063,54	148,48	824,91	973,39	112.063,54	23.909,12	88.761,36	112.670,48
117	111.238,64	147,39	826,00	973,39	111.238,64	24.056,51	89.587,36	113.643,87
118	110.412,64	146,30	827,09	973,39	110.412,64	24.202,81	90.414,46	114.617,26
119	109.585,54	145,20	828,19	973,39	109.585,54	24.348,01	91.242,65	115.590,66
120	108.757,35	144,10	829,29	973,39	108.757,35	24.492,11	92.071,94	116.564,05
121	107.928,06	143,00	830,39	973,39	107.928,06	24.635,12	92.902,32	117.537,44
122	107.097,68	141,90	831,49	973,39	107.097,68	24.777,02	93.733,81	118.510,83
123	106.266,19	140,80	832,59	973,39	106.266,19	24.917,82	94.566,40	119.484,22
124	105.433,60	139,70	833,69	973,39	105.433,60	25.057,52	95.400,09	120.457,61
125	104.599,91	138,59	834,80	973,39	104.599,91	25.196,12	96.234,89	121.431,00
126	103.765,11	137,49	835,90	973,39	103.765,11	25.333,61	97.070,79	122.404,40
127	102.929,21	136,38	837,01	973,39	102.929,21	25.469,99	97.907,80	123.377,79
128	102.092,20	135,27	838,12	973,39	102.092,20	25.605,26	98.745,92	124.351,18
129	101.254,08	134,16	839,23	973,39	101.254,08	25.739,42	99.585,15	125.324,57
130	100.414,85	133,05	840,34	973,39	100.414,85	25.872,47	100.425,49	126.297,96
131	99.574,51	131,94	841,46	973,39	99.574,51	26.004,41	101.266,94	127.271,35
132	98.733,06	130,82	842,57	973,39	98.733,06	26.135,23	102.109,51	128.244,74
133	97.890,49	129,70	843,69	973,39	97.890,49	26.264,93	102.953,20	129.218,13
134	97.046,80	128,59	844,80	973,39	97.046,80	26.393,52	103.798,01	130.191,53
135	96.201,99	127,47	845,92	973,39	96.201,99	26.520,99	104.643,93	131.164,92
136	95.356,07	126,35	847,04	973,39	95.356,07	26.647,33	105.490,97	132.138,31
137	94.509,03	125,22	848,17	973,39	94.509,03	26.772,56	106.339,14	133.111,70
138	93.660,86	124,10	849,29	973,39	93.660,86	26.896,66	107.188,43	134.085,09
139	92.811,57	122,98	850,42	973,39	92.811,57	27.019,64	108.038,85	135.058,48
140	91.961,15	121,85	851,54	973,39	91.961,15	27.141,48	108.890,39	136.031,87
141	91.109,61	120,72	852,67	973,39	91.109,61	27.262,20	109.743,06	137.005,27
142	90.256,94	119,59	853,80	973,39	90.256,94	27.381,79	110.596,86	137.978,66
143	89.403,14	118,46	854,93	973,39	89.403,14	27.500,25	111.451,79	138.952,05
144	88.548,21	117,33	856,06	973,39	88.548,21	27.617,58	112.307,86	139.925,44
145	87.692,14	116,19	857,20	973,39	87.692,14	27.733,77	113.165,06	140.898,83
146	86.834,94	115,06	858,34	973,39	86.834,94	27.848,83	114.023,39	141.872,22
147	85.976,61	113,92	859,47	973,39	85.976,61	27.962,75	114.882,87	142.845,61
148	85.117,13	112,78	860,61	973,39	85.117,13	28.075,53	115.743,48	143.819,01
149	84.256,52	111,64	861,75	973,39	84.256,52	28.187,17	116.605,23	144.792,40
150	83.394,77	110,50	862,89	973,39	83.394,77	28.297,67	117.468,12	145.765,79
151	82.531,88	109,35	864,04	973,39	82.531,88	28.407,02	118.332,16	146.739,18
152	81.667,84	108,21	865,18	973,39	81.667,84	28.515,23	119.197,34	147.712,57
153	80.802,66	107,06	866,33	973,39	80.802,66	28.622,29	120.063,67	148.685,96
154	79.936,33	105,92	867,48	973,39	79.936,33	28.728,21	120.931,14	149.659,35
155	79.068,86	104,77	868,63	973,39	79.068,86	28.832,98	121.799,77	150.632,74
156	78.200,23	103,62	869,78	973,39	78.200,23	28.936,59	122.669,55	151.606,14
157	77.330,45	102,46	870,93	973,39	77.330,45	29.039,05	123.540,47	152.579,53
158	76.459,53	101,31	872,08	973,39	76.459,53	29.140,36	124.412,56	153.552,92
159	75.587,44	100,15	873,24	973,39	75.587,44	29.240,52	125.285,79	154.526,31
160	74.714,21	99,00	874,40	973,39	74.714,21	29.339,51	126.160,19	155.499,70
161	73.839,81	97,84	875,55	973,39	73.839,81	29.437,35	127.035,74	156.473,09
162	72.964,26	96,68	876,71	973,39	72.964,26	29.534,03	127.912,46	157.446,48
163	72.087,54	95,52	877,88	973,39	72.087,54	29.629,54	128.790,33	158.419,88
164	71.209,67	94,35	879,04	973,39	71.209,67	29.723,90	129.669,37	159.393,27
165	70.330,63	93,19	880,20	973,39	70.330,63	29.817,08	130.549,57	160.366,66
166	69.450,43	92,02	881,37	973,39	69.450,43	29.909,11	131.430,94	161.340,05
167	68.569,06	90,85	882,54	973,39	68.569,06	29.999,96	132.313,48	162.313,44
168	67.686,52	89,68	883,71	973,39	67.686,52	30.089,65	133.197,19	163.286,83
169	66.802,81	88,51	884,88	973,39	66.802,81	30.178,16	134.082,06	164.260,22
170	65.917,94	87,34	886,05	973,39	65.917,94	30.265,50	134.968,11	165.233,61
171	65.031,89	86,17	887,22	973,39	65.031,89	30.351,67	135.855,34	166.207,01
172	64.144,66	84,99	888,40	973,39	64.144,66	30.436,66	136.743,74	167.180,40
173	63.256,26	83,81	889,58	973,39	63.256,26	30.520,47	137.633,32	168.153,79
174	62.366,68	82,64	890,76	973,39	62.366,68	30.603,11	138.524,07	169.127,18
175	61.475,93	81,46	891,94	973,39	61.475,93	30.684,56	139.416,01	170.100,57
176	60.583,99	80,27	893,12	973,39	60.583,99	30.764,84	140.309,12	171.073,96
177	59.690,88	79,09	894,30	973,39	59.690,88	30.843,93	141.203,43	172.047,35
178	58.796,57	77,91	895,49	973,39	58.796,57	30.921,83	142.098,91	173.020,75
179	57.901,09	76,72	896,67	973,39	57.901,09	30.998,55	142.995,58	173.994,14
180	57.004,42	75,53	897,86	973,39	57.004,42	31.074,08	143.893,44	174.967,53
181	56.106,56	74,34	899,05	973,39	56.106,56	31.148,43	144.792,49	175.940,92
182	55.207,51	73,15	900,24	973,39	55.207,51	31.221,58	145.692,74	176.914,31
183	54.307,26	71,96	901,43	973,39	54.307,26	31.293,53	146.594,17	177.887,70
184	53.405,83	70,76	902,63	973,39	53.405,83	31.364,30	147.496,80	178.861,09
185	52.503,20	69,57	903,82	973,39	52.503,20	31.433,86	148.400,62	179.834,49
186	51.599,38	68,37	905,02	973,39	51.599,38	31.502,23	149.305,65	180.807,88
187	50.694,35	67,17	906,22	973,39	50.694,35	31.569,40	150.211,87	181.781,27
188	49.788,13	65,97	907,42	973,39	49.788,13	31.635,37	151.119,29	182.754,66
189	48.880,71	64,77	908,62	973,39	48.880,71	31.700,14	152.027,91	183.728,05
190	47.972,09	63,56	909,83	973,39	47.972,09	31.763,70	152.937,74	184.701,44
191	47.062,26	62,36	911,03	973,39	47.062,26	31.826,06	153.848,78	185.674,83
192	46.151,22	61,15	912,24	973,39	46.151,22	31.887,21	154.761,02	186.648,22
193	45.238,98	59,94	913,45	973,39	45.238,98	31.947,15	155.674,47	187.621,62
194	44.325,53	58,73	914,66	973,39	44.325,53	32.005,88	156.589,13	188.595,01
195	43.410,87	57,52	915,87	973,39	43.410,87	32.063,40	157.505,00	189.568,40
196	42.495,00	56,31	917,09	973,39	42.495,00	32.119,71	158.422,08	190.541,79
197	41.577,92	55,09	918,30	973,39	41.577,92	32.174,80	159.340,38	191.515,18
198	40.659,62	53,87	919,52	973,39	40.659,62	32.228,67	160.259,90	192.488,57
199	39.740,10	52,66	920,74	973,39	39.740,10	32.281,33	161.180,64	193.461,96
200	38.819,36	51,44	921,96	973,39	38.819,36	32.332,76	162.102,59	194.435,36
201	37.897,41	50,21	923,18	973,39	37.897,41	32.382,98	163.025,77	195.408,75
202	36.974,23	48,99	924,40	973,39	36.974,23	32.431,97	163.950,17	196.382,14
203	36.049,83	47,77	925,63	973,39	36.049,83	32.479,73	164.875,80	197.355,53
204	35.124,20	46,54	926,85	973,39	35.124,20	32.526,27	165.802,65	198.328,92
205	34.197,35	45,31	928,08	973,39	34.197,35	32.571,58	166.730,73	199.302,31
206	33.269,27	44,08	929,31	973,39	33.269,27	32.615,67	167.660,04	200.275,70
207	32.339,96	42,85	930,54	973,39	32.339,96	32.658,52	168.590,58	201.249,10
208	31.409,42	41,62	931,77	973,39	31.409,42	32.700,13	169.522,35	202.222,49
209	30.477,65	40,38	933,01	973,39	30.477,65	32.740,52	170.455,36	203.195,88
210	29.544,64	39,15	934,24	973,39	29.544,64	32.779,66	171.389,61	204.169,27
211	28.610,39	37,91	935,48	973,39	28.610,39	32.817,57	172.325,09	205.142,66
212	27.674,91	36,67	936,72	973,39	27.674,91	32.854,24	173.261,81	206.116,05
213	26.738,19	35,43	937,96	973,39	26.738,19	32.889,67	174.199,77	207.089,44
214	25.800,23	34,19	939,21	973,39	25.800,23	32.923,86	175.138,98	208.062,83
215	24.861,02	32,94	940,45	973,39	24.861,02	32.956,80	176.079,43	209.036,23
216	23.920,57	31,69	941,70	973,39	23.920,57	32.988,49	177.021,13	210.009,62
217	22.978,87	30,45	942,94	973,39	22.978,87	33.018,94	177.964,07	210.983,01
218	22.035,93	29,20	944,19	973,39	22.035,93	33.048,14	178.908,26	211.956,40
219	21.091,74	27,95	945,44	973,39	21.091,74	33.076,08	179.853,71	212.929,79
220	20.146,29	26,69	946,70	973,39	20.146,29	33.102,78	180.800,41	213.903,18
221	19.199,59	25,44	947,95	973,39	19.199,59	33.128,22	181.748,36	214.876,57
222	18.251,64	24,18	949,21	973,39	18.251,64	33.152,40	182.697,57	215.849,97
223	17.302,43	22,93	950,47	973,39	17.302,43	33.175,32	183.648,03	216.823,36
224	16.351,97	21,67	951,73	973,39	16.351,97	33.196,99	184.599,76	217.796,75
225	15.400,24	20,41	952,99	973,39	15.400,24	33.217,40	185.552,74	218.770,14
226	14.447,26	19,14	954,25	973,39	14.447,26	33.236,54	186.506,99	219.743,53
227	13.493,01	17,88	955,51	973,39	13.493,01	33.254,42	187.462,51	220.716,92
228	12.537,49	16,61	956,78	973,39	12.537,49	33.271,03	188.419,28	221.690,31
229	11.580,72	15,34	958,05	973,39	11.580,72	33.286,37	189.377,33	222.663,71
230	10.622,67	14,08	959,32	973,39	10.622,67	33.300,45	190.336,65	223.637,10
231	9.663,35	12,80	960,59	973,39	9.663,35	33.313,25	191.297,24	224.610,49
232	8.702,76	11,53	961,86	973,39	8.702,76	33.324,78	192.259,10	225.583,88
233	7.740,90	10,26	963,13	973,39	7.740,90	33.335,04	193.222,23	226.557,27
234	6.777,77	8,98	964,41	973,39	6.777,77	33.344,02	194.186,64	227.530,66
235	5.813,36	7,70	965,69	973,39	5.813,36	33.351,72	195.152,33	228.504,05
236	4.847,67	6,42	966,97	973,39	4.847,67	33.358,15	196.119,30	229.477,44
237	3.880,70	5,14	968,25	973,39	3.880,70	33.363,29	197.087,55	230.450,84
238	2.912,45	3,86	969,53	973,39	2.912,45	33.367,15	198.057,08	231.424,23
239	1.942,92	2,57	970,82	973,39	1.942,92	33.369,72	199.027,90	232.397,62
240	972,10	1,29	972,10	973,39	972,10	33.371,01	200.000,00	233.371,01

x

HypoVereinsbank Immobilienfinanzierung

• 1,74%
• gebundener Sollzins*
• 1,75%
• effektiver Jahreszins*

• 987,32€
• Monatsrate

• Gesamtzahlung :236.692,02 EUR
• Tilgungsanteil :200.000,00 EUR
• Zinsanteil :36.692,02 EUR
• Restschuld :0,00 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 200.000,00 EUR; Kreditrate: 625,00 EUR; Gesamtbetrag: 150.000,00 EUR; Anzahl Kreditraten: 240; Laufzeit: 240 Monate; Effektiver Jahreszins: 1,76 %; Gebundener Sollzins: 1,75 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Der Kreditanbieter ist UniCredit Bank AG Arabellastraße 12
81925 München

Monat	kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	GESAMT
1	200.000,00	290,00	697,32	987,32	199.302,68	290,00	697,32	987,32
2	199.302,68	288,99	698,34	987,32	199.302,68	313,16	1.395,66	1.708,82
3	198.604,34	287,98	699,35	987,32	198.604,34	601,13	2.095,01	2.696,14
4	197.904,99	286,96	700,36	987,32	197.904,99	888,09	2.795,37	3.683,46
5	197.204,63	285,95	701,38	987,32	197.204,63	1.174,04	3.496,75	4.670,79
6	196.503,25	284,93	702,39	987,32	196.503,25	1.458,97	4.199,14	5.658,11
7	195.800,86	283,91	703,41	987,32	195.800,86	1.742,88	4.902,56	6.645,44
8	195.097,44	282,89	704,43	987,32	195.097,44	2.025,77	5.606,99	7.632,76
9	194.393,01	281,87	705,45	987,32	194.393,01	2.307,64	6.312,44	8.620,09
10	193.687,56	280,85	706,48	987,32	193.687,56	2.588,49	7.018,92	9.607,41
11	192.981,08	279,82	707,50	987,32	192.981,08	2.868,31	7.726,42	10.594,73
12	192.273,58	278,80	708,53	987,32	192.273,58	3.147,11	8.434,95	11.582,06
13	191.565,05	277,77	709,56	987,32	191.565,05	3.424,88	9.144,51	12.569,38
14	190.855,49	276,74	710,58	987,32	190.855,49	3.701,62	9.855,09	13.556,71
15	190.144,91	275,71	711,61	987,32	190.144,91	3.977,33	10.566,70	14.544,03
16	189.433,30	274,68	712,65	987,32	189.433,30	4.252,01	11.279,35	15.531,36
17	188.720,65	273,64	713,68	987,32	188.720,65	4.525,65	11.993,03	16.518,68
18	188.006,97	272,61	714,71	987,32	188.006,97	4.798,26	12.707,74	17.506,01
19	187.292,26	271,57	715,75	987,32	187.292,26	5.069,84	13.423,49	18.493,33
20	186.576,51	270,54	716,79	987,32	186.576,51	5.340,37	14.140,28	19.480,65
21	185.859,72	269,50	717,83	987,32	185.859,72	5.609,87	14.858,11	20.467,98
22	185.141,89	268,46	718,87	987,32	185.141,89	5.878,32	15.576,98	21.455,30
23	184.423,02	267,41	719,91	987,32	184.423,02	6.145,74	16.296,89	22.442,63
24	183.703,11	266,37	720,95	987,32	183.703,11	6.412,11	17.017,84	23.429,95
25	182.982,16	265,32	722,00	987,32	182.982,16	6.677,43	17.739,84	24.417,28
26	182.260,16	264,28	723,05	987,32	182.260,16	6.941,71	18.462,89	25.404,60
27	181.537,11	263,23	724,10	987,32	181.537,11	7.204,94	19.186,99	26.391,92
28	180.813,01	262,18	725,15	987,32	180.813,01	7.467,12	19.912,13	27.379,25
29	180.087,87	261,13	726,20	987,32	180.087,87	7.728,24	20.638,33	28.366,57
30	179.361,67	260,07	727,25	987,32	179.361,67	7.988,32	21.365,58	29.353,90
31	178.634,42	259,02	728,30	987,32	178.634,42	8.247,34	22.093,88	30.341,22
32	177.906,12	257,96	729,36	987,32	177.906,12	8.505,30	22.823,24	31.328,55
33	177.176,76	256,91	730,42	987,32	177.176,76	8.762,21	23.553,66	32.315,87
34	176.446,34	255,85	731,48	987,32	176.446,34	9.018,06	24.285,14	33.303,20
35	175.714,86	254,79	732,54	987,32	175.714,86	9.272,84	25.017,68	34.290,52
36	174.982,32	253,72	733,60	987,32	174.982,32	9.526,57	25.751,28	35.277,84
37	174.248,72	252,66	734,66	987,32	174.248,72	9.779,23	26.485,94	36.265,17
38	173.514,06	251,60	735,73	987,32	173.514,06	10.030,82	27.221,67	37.252,49
39	172.778,33	250,53	736,80	987,32	172.778,33	10.281,35	27.958,47	38.239,82
40	172.041,53	249,46	737,86	987,32	172.041,53	10.530,81	28.696,33	39.227,14
41	171.303,67	248,39	738,93	987,32	171.303,67	10.779,20	29.435,26	40.214,47
42	170.564,74	247,32	740,01	987,32	170.564,74	11.026,52	30.175,27	41.201,79
43	169.824,73	246,25	741,08	987,32	169.824,73	11.272,77	30.916,35	42.189,11
44	169.083,65	245,17	742,15	987,32	169.083,65	11.517,94	31.658,50	43.176,44
45	168.341,50	244,10	743,23	987,32	168.341,50	11.762,03	32.401,73	44.163,76
46	167.598,27	243,02	744,31	987,32	167.598,27	12.005,05	33.146,04	45.151,09
47	166.853,96	241,94	745,39	987,32	166.853,96	12.246,99	33.891,42	46.138,41
48	166.108,58	240,86	746,47	987,32	166.108,58	12.487,85	34.637,89	47.125,74
49	165.362,11	239,78	747,55	987,32	165.362,11	12.727,62	35.385,44	48.113,06
50	164.614,56	238,69	748,63	987,32	164.614,56	12.966,31	36.134,07	49.100,39
51	163.865,93	237,61	749,72	987,32	163.865,93	13.203,92	36.883,79	50.087,71
52	163.116,21	236,52	750,81	987,32	163.116,21	13.440,44	37.634,60	51.075,03
53	162.365,40	235,43	751,89	987,32	162.365,40	13.675,87	38.386,49	52.062,36
54	161.613,51	234,34	752,98	987,32	161.613,51	13.910,21	39.139,48	53.049,68
55	160.860,52	233,25	754,08	987,32	160.860,52	14.143,45	39.893,55	54.037,01
56	160.106,45	232,15	755,17	987,32	160.106,45	14.375,61	40.648,72	55.024,33
57	159.351,28	231,06	756,27	987,32	159.351,28	14.606,67	41.404,99	56.011,66
58	158.595,01	229,96	757,36	987,32	158.595,01	14.836,63	42.162,35	56.998,98
59	157.837,65	228,86	758,46	987,32	157.837,65	15.065,49	42.920,81	57.986,30
60	157.079,19	227,76	759,56	987,32	157.079,19	15.293,26	43.680,37	58.973,63
61	156.319,63	226,66	760,66	987,32	156.319,63	15.519,92	44.441,03	59.960,95
62	155.558,97	225,56	761,76	987,32	155.558,97	15.745,48	45.202,79	60.948,28
63	154.797,21	224,46	762,87	987,32	154.797,21	15.969,94	45.965,66	61.935,60
64	154.034,34	223,35	763,97	987,32	154.034,34	16.193,29	46.729,64	62.922,93
65	153.270,36	222,24	765,08	987,32	153.270,36	16.415,53	47.494,72	63.910,25
66	152.505,28	221,13	766,19	987,32	152.505,28	16.636,66	48.260,91	64.897,58
67	151.739,09	220,02	767,30	987,32	151.739,09	16.856,69	49.028,21	65.884,90
68	150.971,79	218,91	768,42	987,32	150.971,79	17.075,59	49.796,63	66.872,22
69	150.203,37	217,79	769,53	987,32	150.203,37	17.293,39	50.566,16	67.859,55
70	149.433,84	216,68	770,65	987,32	149.433,84	17.510,07	51.336,80	68.846,87
71	148.663,20	215,56	771,76	987,32	148.663,20	17.725,63	52.108,57	69.834,20
72	147.891,43	214,44	772,88	987,32	147.891,43	17.940,07	52.881,45	70.821,52
73	147.118,55	213,32	774,00	987,32	147.118,55	18.153,39	53.655,45	71.808,85
74	146.344,55	212,20	775,12	987,32	146.344,55	18.365,59	54.430,58	72.796,17
75	145.569,42	211,08	776,25	987,32	145.569,42	18.576,67	55.206,83	73.783,49
76	144.793,17	209,95	777,37	987,32	144.793,17	18.786,62	55.984,20	74.770,82
77	144.015,80	208,82	778,50	987,32	144.015,80	18.995,44	56.762,70	75.758,14
78	143.237,30	207,69	779,63	987,32	143.237,30	19.203,14	57.542,33	76.745,47
79	142.457,67	206,56	780,76	987,32	142.457,67	19.409,70	58.323,09	77.732,79
80	141.676,91	205,43	781,89	987,32	141.676,91	19.615,13	59.104,98	78.720,12
81	140.895,02	204,30	783,03	987,32	140.895,02	19.819,43	59.888,01	79.707,44
82	140.111,99	203,16	784,16	987,32	140.111,99	20.022,59	60.672,17	80.694,77
83	139.327,83	202,03	785,30	987,32	139.327,83	20.224,62	61.457,47	81.682,09
84	138.542,53	200,89	786,44	987,32	138.542,53	20.425,50	62.243,91	82.669,41
85	137.756,09	199,75	787,58	987,32	137.756,09	20.625,25	63.031,49	83.656,74
86	136.968,51	198,60	788,72	987,32	136.968,51	20.823,85	63.820,21	84.644,06
87	136.179,79	197,46	789,86	987,32	136.179,79	21.021,32	64.610,07	85.631,39
88	135.389,93	196,32	791,01	987,32	135.389,93	21.217,63	65.401,08	86.618,71
89	134.598,92	195,17	792,16	987,32	134.598,92	21.412,80	66.193,24	87.606,04
90	133.806,76	194,02	793,30	987,32	133.806,76	21.606,82	66.986,54	88.593,36
91	133.013,46	192,87	794,45	987,32	133.013,46	21.799,69	67.781,00	89.580,68
92	132.219,00	191,72	795,61	987,32	132.219,00	21.991,41	68.576,60	90.568,01
93	131.423,40	190,56	796,76	987,32	131.423,40	22.181,97	69.373,36	91.555,33
94	130.626,64	189,41	797,92	987,32	130.626,64	22.371,38	70.171,28	92.542,66
95	129.828,72	188,25	799,07	987,32	129.828,72	22.559,63	70.970,35	93.529,98
96	129.029,65	187,09	800,23	987,32	129.029,65	22.746,72	71.770,58	94.517,31
97	128.229,42	185,93	801,39	987,32	128.229,42	22.932,66	72.571,97	95.504,63
98	127.428,03	184,77	802,55	987,32	127.428,03	23.117,43	73.374,53	96.491,96
99	126.625,47	183,61	803,72	987,32	126.625,47	23.301,03	74.178,25	97.479,28
100	125.821,75	182,44	804,88	987,32	125.821,75	23.483,48	74.983,13	98.466,60
101	125.016,87	181,27	806,05	987,32	125.016,87	23.664,75	75.789,18	99.453,93
102	124.210,82	180,11	807,22	987,32	124.210,82	23.844,86	76.596,40	100.441,25
103	123.403,60	178,94	808,39	987,32	123.403,60	24.023,79	77.404,79	101.428,58
104	122.595,21	177,76	809,56	987,32	122.595,21	24.201,55	78.214,35	102.415,90
105	121.785,65	176,59	810,74	987,32	121.785,65	24.378,14	79.025,08	103.403,23
106	120.974,92	175,41	811,91	987,32	120.974,92	24.553,56	79.836,99	104.390,55
107	120.163,01	174,24	813,09	987,32	120.163,01	24.727,79	80.650,08	105.377,87
108	119.349,92	173,06	814,27	987,32	119.349,92	24.900,85	81.464,35	106.365,20
109	118.535,65	171,88	815,45	987,32	118.535,65	25.072,73	82.279,80	107.352,52
110	117.720,20	170,69	816,63	987,32	117.720,20	25.243,42	83.096,43	108.339,85
111	116.903,57	169,51	817,81	987,32	116.903,57	25.412,93	83.914,24	109.327,17
112	116.085,76	168,32	819,00	987,32	116.085,76	25.581,26	84.733,24	110.314,50
113	115.266,76	167,14	820,19	987,32	115.266,76	25.748,39	85.553,43	111.301,82
114	114.446,57	165,95	821,38	987,32	114.446,57	25.914,34	86.374,81	112.289,15
115	113.625,19	164,76	822,57	987,32	113.625,19	26.079,10	87.197,37	113.276,47
116	112.802,63	163,56	823,76	987,32	112.802,63	26.242,66	88.021,13	114.263,79
117	111.978,87	162,37	824,96	987,32	111.978,87	26.405,03	88.846,09	115.251,12
118	111.153,91	161,17	826,15	987,32	111.153,91	26.566,20	89.672,24	116.238,44
119	110.327,76	159,98	827,35	987,32	110.327,76	26.726,18	90.499,59	117.225,77
120	109.500,41	158,78	828,55	987,32	109.500,41	26.884,95	91.328,14	118.213,09
121	108.671,86	157,57	829,75	987,32	108.671,86	27.042,53	92.157,89	119.200,42
122	107.842,11	156,37	830,95	987,32	107.842,11	27.198,90	92.988,84	120.187,74
123	107.011,16	155,17	832,16	987,32	107.011,16	27.354,07	93.821,00	121.175,06
124	106.179,00	153,96	833,36	987,32	106.179,00	27.508,02	94.654,36	122.162,39
125	105.345,64	152,75	834,57	987,32	105.345,64	27.660,78	95.488,94	123.149,71
126	104.511,06	151,54	835,78	987,32	104.511,06	27.812,32	96.324,72	124.137,04
127	103.675,28	150,33	837,00	987,32	103.675,28	27.962,65	97.161,72	125.124,36
128	102.838,28	149,12	838,21	987,32	102.838,28	28.111,76	97.999,92	126.111,69
129	102.000,08	147,90	839,42	987,32	102.000,08	28.259,66	98.839,35	127.099,01
130	101.160,65	146,68	840,64	987,32	101.160,65	28.406,34	99.679,99	128.086,34
131	100.320,01	145,46	841,86	987,32	100.320,01	28.551,81	100.521,85	129.073,66
132	99.478,15	144,24	843,08	987,32	99.478,15	28.696,05	101.364,93	130.060,98
133	98.635,07	143,02	844,30	987,32	98.635,07	28.839,07	102.209,24	131.048,31
134	97.790,76	141,80	845,53	987,32	97.790,76	28.980,87	103.054,76	132.035,63
135	96.945,24	140,57	846,75	987,32	96.945,24	29.121,44	103.901,52	133.022,96
136	96.098,48	139,34	847,98	987,32	96.098,48	29.260,78	104.749,50	134.010,28
137	95.250,50	138,11	849,21	987,32	95.250,50	29.398,90	105.598,71	134.997,61
138	94.401,29	136,88	850,44	987,32	94.401,29	29.535,78	106.449,15	135.984,93
139	93.550,85	135,65	851,68	987,32	93.550,85	29.671,43	107.300,83	136.972,25
140	92.699,17	134,41	852,91	987,32	92.699,17	29.805,84	108.153,74	137.959,58
141	91.846,26	133,18	854,15	987,32	91.846,26	29.939,02	109.007,89	138.946,90
142	90.992,11	131,94	855,39	987,32	90.992,11	30.070,96	109.863,27	139.934,23
143	90.136,73	130,70	856,63	987,32	90.136,73	30.201,65	110.719,90	140.921,55
144	89.280,10	129,46	857,87	987,32	89.280,10	30.331,11	111.577,77	141.908,88
145	88.422,23	128,21	859,11	987,32	88.422,23	30.459,32	112.436,88	142.896,20
146	87.563,12	126,97	860,36	987,32	87.563,12	30.586,29	113.297,24	143.883,53
147	86.702,76	125,72	861,61	987,32	86.702,76	30.712,01	114.158,84	144.870,85
148	85.841,16	124,47	862,85	987,32	85.841,16	30.836,48	115.021,70	145.858,17
149	84.978,30	123,22	864,11	987,32	84.978,30	30.959,70	115.885,80	146.845,50
150	84.114,20	121,97	865,36	987,32	84.114,20	31.081,66	116.751,16	147.832,82
151	83.248,84	120,71	866,61	987,32	83.248,84	31.202,37	117.617,77	148.820,15
152	82.382,23	119,45	867,87	987,32	82.382,23	31.321,83	118.485,64	149.807,47
153	81.514,36	118,20	869,13	987,32	81.514,36	31.440,02	119.354,77	150.794,80
154	80.645,23	116,94	870,39	987,32	80.645,23	31.556,96	120.225,16	151.782,12
155	79.774,84	115,67	871,65	987,32	79.774,84	31.672,63	121.096,81	152.769,44
156	78.903,19	114,41	872,91	987,32	78.903,19	31.787,04	121.969,73	153.756,77
157	78.030,27	113,14	874,18	987,32	78.030,27	31.900,19	122.843,91	154.744,09
158	77.156,09	111,88	875,45	987,32	77.156,09	32.012,06	123.719,36	155.731,42
159	76.280,64	110,61	876,72	987,32	76.280,64	32.122,67	124.596,07	156.718,74
160	75.403,93	109,34	877,99	987,32	75.403,93	32.232,00	125.474,06	157.706,07
161	74.525,94	108,06	879,26	987,32	74.525,94	32.340,07	126.353,32	158.693,39
162	73.646,68	106,79	880,54	987,32	73.646,68	32.446,85	127.233,86	159.680,72
163	72.766,14	105,51	881,81	987,32	72.766,14	32.552,37	128.115,67	160.668,04
164	71.884,33	104,23	883,09	987,32	71.884,33	32.656,60	128.998,77	161.655,36
165	71.001,23	102,95	884,37	987,32	71.001,23	32.759,55	129.883,14	162.642,69
166	70.116,86	101,67	885,65	987,32	70.116,86	32.861,22	130.768,79	163.630,01
167	69.231,21	100,39	886,94	987,32	69.231,21	32.961,60	131.655,73	164.617,34
168	68.344,27	99,10	888,23	987,32	68.344,27	33.060,70	132.543,96	165.604,66
169	67.456,04	97,81	889,51	987,32	67.456,04	33.158,51	133.433,47	166.591,99
170	66.566,53	96,52	890,80	987,32	66.566,53	33.255,04	134.324,27	167.579,31
171	65.675,73	95,23	892,09	987,32	65.675,73	33.350,27	135.216,37	168.566,63
172	64.783,63	93,94	893,39	987,32	64.783,63	33.444,20	136.109,76	169.553,96
173	63.890,24	92,64	894,68	987,32	63.890,24	33.536,84	137.004,44	170.541,28
174	62.995,56	91,34	895,98	987,32	62.995,56	33.628,19	137.900,42	171.528,61
175	62.099,58	90,04	897,28	987,32	62.099,58	33.718,23	138.797,70	172.515,93
176	61.202,30	88,74	898,58	987,32	61.202,30	33.806,97	139.696,28	173.503,26
177	60.303,72	87,44	899,88	987,32	60.303,72	33.894,41	140.596,17	174.490,58
178	59.403,83	86,14	901,19	987,32	59.403,83	33.980,55	141.497,35	175.477,91
179	58.502,65	84,83	902,50	987,32	58.502,65	34.065,38	142.399,85	176.465,23
180	57.600,15	83,52	903,80	987,32	57.600,15	34.148,90	143.303,65	177.452,55
181	56.696,35	82,21	905,11	987,32	56.696,35	34.231,11	144.208,77	178.439,88
182	55.791,23	80,90	906,43	987,32	55.791,23	34.312,01	145.115,20	179.427,20
183	54.884,80	79,58	907,74	987,32	54.884,80	34.391,59	146.022,94	180.414,53
184	53.977,06	78,27	909,06	987,32	53.977,06	34.469,86	146.932,00	181.401,85
185	53.068,00	76,95	910,38	987,32	53.068,00	34.546,80	147.842,37	182.389,18
186	52.157,63	75,63	911,70	987,32	52.157,63	34.622,43	148.754,07	183.376,50
187	51.245,93	74,31	913,02	987,32	51.245,93	34.696,74	149.667,08	184.363,82
188	50.332,92	72,98	914,34	987,32	50.332,92	34.769,72	150.581,43	185.351,15
189	49.418,57	71,66	915,67	987,32	49.418,57	34.841,38	151.497,09	186.338,47
190	48.502,91	70,33	917,00	987,32	48.502,91	34.911,71	152.414,09	187.325,80
191	47.585,91	69,00	918,32	987,32	47.585,91	34.980,71	153.332,41	188.313,12
192	46.667,59	67,67	919,66	987,32	46.667,59	35.048,38	154.252,07	189.300,45
193	45.747,93	66,33	920,99	987,32	45.747,93	35.114,71	155.173,06	190.287,77
194	44.826,94	65,00	922,33	987,32	44.826,94	35.179,71	156.095,39	191.275,10
195	43.904,61	63,66	923,66	987,32	43.904,61	35.243,37	157.019,05	192.262,42
196	42.980,95	62,32	925,00	987,32	42.980,95	35.305,69	157.944,05	193.249,74
197	42.055,95	60,98	926,34	987,32	42.055,95	35.366,68	158.870,39	194.237,07
198	41.129,61	59,64	927,69	987,32	41.129,61	35.426,31	159.798,08	195.224,39
199	40.201,92	58,29	929,03	987,32	40.201,92	35.484,61	160.727,11	196.211,72
200	39.272,89	56,95	930,38	987,32	39.272,89	35.541,55	161.657,49	197.199,04
201	38.342,51	55,60	931,73	987,32	38.342,51	35.597,15	162.589,22	198.186,37
202	37.410,78	54,25	933,08	987,32	37.410,78	35.651,39	163.522,30	199.173,69
203	36.477,70	52,89	934,43	987,32	36.477,70	35.704,29	164.456,73	200.161,01
204	35.543,27	51,54	935,79	987,32	35.543,27	35.755,82	165.392,51	201.148,34
205	34.607,49	50,18	937,14	987,32	34.607,49	35.806,01	166.329,66	202.135,66
206	33.670,34	48,82	938,50	987,32	33.670,34	35.854,83	167.268,16	203.122,99
207	32.731,84	47,46	939,86	987,32	32.731,84	35.902,29	168.208,02	204.110,31
208	31.791,98	46,10	941,23	987,32	31.791,98	35.948,39	169.149,25	205.097,64
209	30.850,75	44,73	942,59	987,32	30.850,75	35.993,12	170.091,84	206.084,96
210	29.908,16	43,37	943,96	987,32	29.908,16	36.036,49	171.035,80	207.072,29
211	28.964,20	42,00	945,33	987,32	28.964,20	36.078,49	171.981,12	208.059,61
212	28.018,88	40,63	946,70	987,32	28.018,88	36.119,11	172.927,82	209.046,93
213	27.072,18	39,25	948,07	987,32	27.072,18	36.158,37	173.875,89	210.034,26
214	26.124,11	37,88	949,44	987,32	26.124,11	36.196,25	174.825,34	211.021,58
215	25.174,66	36,50	950,82	987,32	25.174,66	36.232,75	175.776,16	212.008,91
216	24.223,84	35,12	952,20	987,32	24.223,84	36.267,88	176.728,36	212.996,23
217	23.271,64	33,74	953,58	987,32	23.271,64	36.301,62	177.681,94	213.983,56
218	22.318,06	32,36	954,96	987,32	22.318,06	36.333,98	178.636,90	214.970,88
219	21.363,10	30,98	956,35	987,32	21.363,10	36.364,96	179.593,25	215.958,20
220	20.406,75	29,59	957,73	987,32	20.406,75	36.394,55	180.550,98	216.945,53
221	19.449,02	28,20	959,12	987,32	19.449,02	36.422,75	181.510,11	217.932,85
222	18.489,89	26,81	960,51	987,32	18.489,89	36.449,56	182.470,62	218.920,18
223	17.529,38	25,42	961,91	987,32	17.529,38	36.474,98	183.432,53	219.907,50
224	16.567,47	24,02	963,30	987,32	16.567,47	36.499,00	184.395,83	220.894,83
225	15.604,17	22,63	964,70	987,32	15.604,17	36.521,62	185.360,53	221.882,15
226	14.639,47	21,23	966,10	987,32	14.639,47	36.542,85	186.326,62	222.869,48
227	13.673,38	19,83	967,50	987,32	13.673,38	36.562,68	187.294,12	223.856,80
228	12.705,88	18,42	968,90	987,32	12.705,88	36.581,10	188.263,02	224.844,12
229	11.736,98	17,02	970,31	987,32	11.736,98	36.598,12	189.233,33	225.831,45
230	10.766,67	15,61	971,71	987,32	10.766,67	36.613,73	190.205,04	226.818,77
231	9.794,96	14,20	973,12	987,32	9.794,96	36.627,93	191.178,16	227.806,10
232	8.821,84	12,79	974,53	987,32	8.821,84	36.640,73	192.152,70	228.793,42
233	7.847,30	11,38	975,95	987,32	7.847,30	36.652,10	193.128,64	229.780,75
234	6.871,36	9,96	977,36	987,32	6.871,36	36.662,07	194.106,00	230.768,07
235	5.894,00	8,55	978,78	987,32	5.894,00	36.670,61	195.084,78	231.755,39
236	4.915,22	7,13	980,20	987,32	4.915,22	36.677,74	196.064,98	232.742,72
237	3.935,02	5,71	981,62	987,32	3.935,02	36.683,45	197.046,60	233.730,04
238	2.953,40	4,28	983,04	987,32	2.953,40	36.687,73	198.029,64	234.717,37
239	1.970,36	2,86	984,47	987,32	1.970,36	36.690,59	199.014,11	235.704,69
240	985,89	1,43	985,89	987,32	985,89	36.692,02	200.000,00	236.692,02

x

Dr. Klein Baufinanzierung

• 1,73%
• gebundener Sollzins*
• 1,76%
• effektiver Jahreszins*

• 986,39€
• Monatsrate

• Gesamtzahlung :236.469,70 EUR
• Tilgungsanteil :200.000,00 EUR
• Zinsanteil :36.469,70 EUR
• Restschuld :0,00 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 190.000,00 EUR; Kreditrate: 448,08 EUR; Gesamtbetrag: 26.885,00 EUR; Anzahl Kreditraten: 60; Laufzeit: 60 Monate; Effektiver Jahreszins: 0,87 %; Gebundener Sollzins: 0,83 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Der Kreditanbieter ist Dr. Klein & Co. Aktiengesellschaft Postfach 1350
23503 Lübeck

Monat	kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	GESAMT
1	200.000,00	288,33	698,06	986,39	199.301,94	288,33	698,06	986,39
2	199.301,94	287,33	699,06	986,39	199.301,94	311,35	1.397,12	1.708,48
3	198.602,88	286,32	700,07	986,39	198.602,88	597,67	2.097,20	2.694,87
4	197.902,80	285,31	701,08	986,39	197.902,80	882,98	2.798,28	3.681,26
5	197.201,72	284,30	702,09	986,39	197.201,72	1.167,28	3.500,37	4.667,65
6	196.499,63	283,29	703,10	986,39	196.499,63	1.450,57	4.203,47	5.654,04
7	195.796,53	282,27	704,12	986,39	195.796,53	1.732,84	4.907,59	6.640,44
8	195.092,41	281,26	705,13	986,39	195.092,41	2.014,10	5.612,73	7.626,83
9	194.387,27	280,24	706,15	986,39	194.387,27	2.294,34	6.318,88	8.613,22
10	193.681,12	279,22	707,17	986,39	193.681,12	2.573,57	7.026,04	9.599,61
11	192.973,96	278,20	708,19	986,39	192.973,96	2.851,77	7.734,23	10.586,00
12	192.265,77	277,18	709,21	986,39	192.265,77	3.128,95	8.443,44	11.572,39
13	191.556,56	276,16	710,23	986,39	191.556,56	3.405,11	9.153,67	12.558,79
14	190.846,33	275,14	711,25	986,39	190.846,33	3.680,25	9.864,93	13.545,18
15	190.135,07	274,11	712,28	986,39	190.135,07	3.954,36	10.577,21	14.531,57
16	189.422,79	273,08	713,31	986,39	189.422,79	4.227,45	11.290,51	15.517,96
17	188.709,49	272,06	714,34	986,39	188.709,49	4.499,50	12.004,85	16.504,35
18	187.995,15	271,03	715,37	986,39	187.995,15	4.770,53	12.720,21	17.490,74
19	187.279,79	270,00	716,40	986,39	187.279,79	5.040,52	13.436,61	18.477,14
20	186.563,39	268,96	717,43	986,39	186.563,39	5.309,49	14.154,04	19.463,53
21	185.845,96	267,93	718,46	986,39	185.845,96	5.577,42	14.872,50	20.449,92
22	185.127,50	266,89	719,50	986,39	185.127,50	5.844,31	15.592,00	21.436,31
23	184.408,00	265,85	720,54	986,39	184.408,00	6.110,16	16.312,54	22.422,70
24	183.687,46	264,82	721,58	986,39	183.687,46	6.374,98	17.034,12	23.409,09
25	182.965,88	263,78	722,62	986,39	182.965,88	6.638,75	17.756,73	24.395,49
26	182.243,27	262,73	723,66	986,39	182.243,27	6.901,49	18.480,39	25.381,88
27	181.519,61	261,69	724,70	986,39	181.519,61	7.163,18	19.205,09	26.368,27
28	180.794,91	260,65	725,75	986,39	180.794,91	7.423,82	19.930,84	27.354,66
29	180.069,16	259,60	726,79	986,39	180.069,16	7.683,42	20.657,63	28.341,05
30	179.342,37	258,55	727,84	986,39	179.342,37	7.941,98	21.385,47	29.327,44
31	178.614,53	257,50	728,89	986,39	178.614,53	8.199,48	22.114,36	30.313,84
32	177.885,64	256,45	729,94	986,39	177.885,64	8.455,93	22.844,30	31.300,23
33	177.155,70	255,40	730,99	986,39	177.155,70	8.711,33	23.575,29	32.286,62
34	176.424,71	254,35	732,05	986,39	176.424,71	8.965,68	24.307,34	33.273,01
35	175.692,66	253,29	733,10	986,39	175.692,66	9.218,97	25.040,44	34.259,40
36	174.959,56	252,23	734,16	986,39	174.959,56	9.471,20	25.774,59	35.245,79
37	174.225,41	251,17	735,22	986,39	174.225,41	9.722,37	26.509,81	36.232,19
38	173.490,19	250,12	736,28	986,39	173.490,19	9.972,49	27.246,09	37.218,58
39	172.753,91	249,05	737,34	986,39	172.753,91	10.221,54	27.983,43	38.204,97
40	172.016,57	247,99	738,40	986,39	172.016,57	10.469,53	28.721,83	39.191,36
41	171.278,17	246,93	739,47	986,39	171.278,17	10.716,46	29.461,29	40.177,75
42	170.538,71	245,86	740,53	986,39	170.538,71	10.962,32	30.201,82	41.164,14
43	169.798,18	244,79	741,60	986,39	169.798,18	11.207,11	30.943,42	42.150,54
44	169.056,58	243,72	742,67	986,39	169.056,58	11.450,84	31.686,09	43.136,93
45	168.313,91	242,65	743,74	986,39	168.313,91	11.693,49	32.429,83	44.123,32
46	167.570,17	241,58	744,81	986,39	167.570,17	11.935,07	33.174,64	45.109,71
47	166.825,36	240,51	745,89	986,39	166.825,36	12.175,57	33.920,53	46.096,10
48	166.079,47	239,43	746,96	986,39	166.079,47	12.415,01	34.667,49	47.082,49
49	165.332,51	238,35	748,04	986,39	165.332,51	12.653,36	35.415,53	48.068,89
50	164.584,47	237,28	749,12	986,39	164.584,47	12.890,64	36.164,64	49.055,28
51	163.835,36	236,20	750,20	986,39	163.835,36	13.126,83	36.914,84	50.041,67
52	163.085,16	235,11	751,28	986,39	163.085,16	13.361,95	37.666,11	51.028,06
53	162.333,89	234,03	752,36	986,39	162.333,89	13.595,98	38.418,47	52.014,45
54	161.581,53	232,95	753,44	986,39	161.581,53	13.828,92	39.171,92	53.000,84
55	160.828,08	231,86	754,53	986,39	160.828,08	14.060,79	39.926,45	53.987,24
56	160.073,55	230,77	755,62	986,39	160.073,55	14.291,56	40.682,07	54.973,63
57	159.317,93	229,68	756,71	986,39	159.317,93	14.521,24	41.438,78	55.960,02
58	158.561,22	228,59	757,80	986,39	158.561,22	14.749,83	42.196,58	56.946,41
59	157.803,42	227,50	758,89	986,39	157.803,42	14.977,33	42.955,47	57.932,80
60	157.044,53	226,41	759,99	986,39	157.044,53	15.203,74	43.715,46	58.919,19
61	156.284,54	225,31	761,08	986,39	156.284,54	15.429,05	44.476,54	59.905,59
62	155.523,46	224,21	762,18	986,39	155.523,46	15.653,26	45.238,72	60.891,98
63	154.761,28	223,11	763,28	986,39	154.761,28	15.876,38	46.001,99	61.878,37
64	153.998,01	222,01	764,38	986,39	153.998,01	16.098,39	46.766,37	62.864,76
65	153.233,63	220,91	765,48	986,39	153.233,63	16.319,30	47.531,85	63.851,15
66	152.468,15	219,81	766,58	986,39	152.468,15	16.539,11	48.298,43	64.837,54
67	151.701,57	218,70	767,69	986,39	151.701,57	16.757,81	49.066,12	65.823,94
68	150.933,88	217,60	768,80	986,39	150.933,88	16.975,41	49.834,92	66.810,33
69	150.165,08	216,49	769,90	986,39	150.165,08	17.191,90	50.604,82	67.796,72
70	149.395,18	215,38	771,01	986,39	149.395,18	17.407,28	51.375,84	68.783,11
71	148.624,16	214,27	772,13	986,39	148.624,16	17.621,54	52.147,96	69.769,50
72	147.852,04	213,15	773,24	986,39	147.852,04	17.834,70	52.921,20	70.755,89
73	147.078,80	212,04	774,35	986,39	147.078,80	18.046,73	53.695,55	71.742,29
74	146.304,45	210,92	775,47	986,39	146.304,45	18.257,66	54.471,02	72.728,68
75	145.528,98	209,80	776,59	986,39	145.528,98	18.467,46	55.247,61	73.715,07
76	144.752,39	208,68	777,71	986,39	144.752,39	18.676,15	56.025,32	74.701,46
77	143.974,68	207,56	778,83	986,39	143.974,68	18.883,71	56.804,14	75.687,85
78	143.195,86	206,44	779,95	986,39	143.195,86	19.090,15	57.584,09	76.674,24
79	142.415,91	205,32	781,08	986,39	142.415,91	19.295,47	58.365,17	77.660,64
80	141.634,83	204,19	782,20	986,39	141.634,83	19.499,66	59.147,37	78.647,03
81	140.852,63	203,06	783,33	986,39	140.852,63	19.702,72	59.930,70	79.633,42
82	140.069,30	201,93	784,46	986,39	140.069,30	19.904,65	60.715,16	80.619,81
83	139.284,84	200,80	785,59	986,39	139.284,84	20.105,45	61.500,75	81.606,20
84	138.499,25	199,67	786,72	986,39	138.499,25	20.305,12	62.287,47	82.592,59
85	137.712,53	198,54	787,86	986,39	137.712,53	20.503,66	63.075,33	83.578,99
86	136.924,67	197,40	788,99	986,39	136.924,67	20.701,06	63.864,32	84.565,38
87	136.135,68	196,26	790,13	986,39	136.135,68	20.897,32	64.654,45	85.551,77
88	135.345,55	195,12	791,27	986,39	135.345,55	21.092,45	65.445,72	86.538,16
89	134.554,28	193,98	792,41	986,39	134.554,28	21.286,43	66.238,13	87.524,55
90	133.761,87	192,84	793,55	986,39	133.761,87	21.479,27	67.031,68	88.510,94
91	132.968,32	191,70	794,70	986,39	132.968,32	21.670,96	67.826,37	89.497,34
92	132.173,63	190,55	795,84	986,39	132.173,63	21.861,51	68.622,21	90.483,73
93	131.377,79	189,40	796,99	986,39	131.377,79	22.050,92	69.419,20	91.470,12
94	130.580,80	188,25	798,14	986,39	130.580,80	22.239,17	70.217,34	92.456,51
95	129.782,66	187,10	799,29	986,39	129.782,66	22.426,27	71.016,63	93.442,90
96	128.983,37	185,95	800,44	986,39	128.983,37	22.612,23	71.817,07	94.429,29
97	128.182,93	184,80	801,59	986,39	128.182,93	22.797,02	72.618,66	95.415,69
98	127.381,34	183,64	802,75	986,39	127.381,34	22.980,66	73.421,41	96.402,08
99	126.578,59	182,48	803,91	986,39	126.578,59	23.163,15	74.225,32	97.388,47
100	125.774,68	181,33	805,07	986,39	125.774,68	23.344,47	75.030,39	98.374,86
101	124.969,61	180,16	806,23	986,39	124.969,61	23.524,64	75.836,62	99.361,25
102	124.163,38	179,00	807,39	986,39	124.163,38	23.703,64	76.644,00	100.347,64
103	123.356,00	177,84	808,55	986,39	123.356,00	23.881,48	77.452,56	101.334,04
104	122.547,44	176,67	809,72	986,39	122.547,44	24.058,15	78.262,28	102.320,43
105	121.737,72	175,51	810,89	986,39	121.737,72	24.233,66	79.073,16	103.306,82
106	120.926,84	174,34	812,06	986,39	120.926,84	24.407,99	79.885,22	104.293,21
107	120.114,78	173,17	813,23	986,39	120.114,78	24.581,16	80.698,45	105.279,60
108	119.301,55	171,99	814,40	986,39	119.301,55	24.753,15	81.512,84	106.265,99
109	118.487,16	170,82	815,57	986,39	118.487,16	24.923,97	82.328,42	107.252,39
110	117.671,58	169,64	816,75	986,39	117.671,58	25.093,61	83.145,17	108.238,78
111	116.854,83	168,47	817,93	986,39	116.854,83	25.262,08	83.963,09	109.225,17
112	116.036,91	167,29	819,11	986,39	116.036,91	25.429,36	84.782,20	110.211,56
113	115.217,80	166,11	820,29	986,39	115.217,80	25.595,47	85.602,48	111.197,95
114	114.397,52	164,92	821,47	986,39	114.397,52	25.760,39	86.423,95	112.184,34
115	113.576,05	163,74	822,65	986,39	113.576,05	25.924,13	87.246,60	113.170,74
116	112.753,40	162,55	823,84	986,39	112.753,40	26.086,69	88.070,44	114.157,13
117	111.929,56	161,37	825,03	986,39	111.929,56	26.248,05	88.895,47	115.143,52
118	111.104,53	160,18	826,22	986,39	111.104,53	26.408,23	89.721,69	116.129,91
119	110.278,31	158,98	827,41	986,39	110.278,31	26.567,21	90.549,09	117.116,30
120	109.450,91	157,79	828,60	986,39	109.450,91	26.725,00	91.377,69	118.102,69
121	108.622,31	156,60	829,79	986,39	108.622,31	26.881,60	92.207,49	119.089,09
122	107.792,51	155,40	830,99	986,39	107.792,51	27.037,00	93.038,48	120.075,48
123	106.961,52	154,20	832,19	986,39	106.961,52	27.191,20	93.870,67	121.061,87
124	106.129,33	153,00	833,39	986,39	106.129,33	27.344,21	94.704,05	122.048,26
125	105.295,95	151,80	834,59	986,39	105.295,95	27.496,01	95.538,65	123.034,65
126	104.461,35	150,60	835,79	986,39	104.461,35	27.646,61	96.374,44	124.021,04
127	103.625,56	149,39	837,00	986,39	103.625,56	27.796,00	97.211,44	125.007,44
128	102.788,56	148,19	838,20	986,39	102.788,56	27.944,19	98.049,64	125.993,83
129	101.950,36	146,98	839,41	986,39	101.950,36	28.091,17	98.889,05	126.980,22
130	101.110,95	145,77	840,62	986,39	101.110,95	28.236,93	99.729,68	127.966,61
131	100.270,32	144,56	841,84	986,39	100.270,32	28.381,49	100.571,51	128.953,00
132	99.428,49	143,34	843,05	986,39	99.428,49	28.524,83	101.414,56	129.939,39
133	98.585,44	142,13	844,26	986,39	98.585,44	28.666,96	102.258,83	130.925,79
134	97.741,17	140,91	845,48	986,39	97.741,17	28.807,87	103.104,31	131.912,18
135	96.895,69	139,69	846,70	986,39	96.895,69	28.947,56	103.951,01	132.898,57
136	96.048,99	138,47	847,92	986,39	96.048,99	29.086,03	104.798,93	133.884,96
137	95.201,07	137,25	849,14	986,39	95.201,07	29.223,28	105.648,07	134.871,35
138	94.351,93	136,02	850,37	986,39	94.351,93	29.359,30	106.498,44	135.857,74
139	93.501,56	134,80	851,59	986,39	93.501,56	29.494,10	107.350,03	136.844,14
140	92.649,97	133,57	852,82	986,39	92.649,97	29.627,67	108.202,86	137.830,53
141	91.797,14	132,34	854,05	986,39	91.797,14	29.760,01	109.056,91	138.816,92
142	90.943,09	131,11	855,28	986,39	90.943,09	29.891,12	109.912,19	139.803,31
143	90.087,81	129,88	856,52	986,39	90.087,81	30.021,00	110.768,70	140.789,70
144	89.231,30	128,64	857,75	986,39	89.231,30	30.149,64	111.626,45	141.776,09
145	88.373,55	127,41	858,99	986,39	88.373,55	30.277,05	112.485,44	142.762,49
146	87.514,56	126,17	860,22	986,39	87.514,56	30.403,21	113.345,66	143.748,88
147	86.654,34	124,93	861,47	986,39	86.654,34	30.528,14	114.207,13	144.735,27
148	85.792,87	123,68	862,71	986,39	85.792,87	30.651,83	115.069,84	145.721,66
149	84.930,16	122,44	863,95	986,39	84.930,16	30.774,27	115.933,79	146.708,05
150	84.066,21	121,20	865,20	986,39	84.066,21	30.895,46	116.798,98	147.694,44
151	83.201,02	119,95	866,44	986,39	83.201,02	31.015,41	117.665,43	148.680,84
152	82.334,57	118,70	867,69	986,39	82.334,57	31.134,11	118.533,12	149.667,23
153	81.466,88	117,45	868,94	986,39	81.466,88	31.251,56	119.402,06	150.653,62
154	80.597,94	116,20	870,20	986,39	80.597,94	31.367,75	120.272,26	151.640,01
155	79.727,74	114,94	871,45	986,39	79.727,74	31.482,69	121.143,71	152.626,40
156	78.856,29	113,68	872,71	986,39	78.856,29	31.596,38	122.016,42	153.612,79
157	77.983,58	112,43	873,97	986,39	77.983,58	31.708,80	122.890,38	154.599,19
158	77.109,62	111,17	875,23	986,39	77.109,62	31.819,97	123.765,61	155.585,58
159	76.234,39	109,90	876,49	986,39	76.234,39	31.929,87	124.642,10	156.571,97
160	75.357,90	108,64	877,75	986,39	75.357,90	32.038,52	125.519,85	157.558,36
161	74.480,15	107,38	879,02	986,39	74.480,15	32.145,89	126.398,86	158.544,75
162	73.601,14	106,11	880,28	986,39	73.601,14	32.252,00	127.279,15	159.531,14
163	72.720,85	104,84	881,55	986,39	72.720,85	32.356,84	128.160,70	160.517,54
164	71.839,30	103,57	882,82	986,39	71.839,30	32.460,41	129.043,52	161.503,93
165	70.956,48	102,30	884,10	986,39	70.956,48	32.562,70	129.927,62	162.490,32
166	70.072,38	101,02	885,37	986,39	70.072,38	32.663,72	130.812,99	163.476,71
167	69.187,01	99,74	886,65	986,39	69.187,01	32.763,47	131.699,63	164.463,10
168	68.300,37	98,47	887,93	986,39	68.300,37	32.861,93	132.587,56	165.449,49
169	67.412,44	97,19	889,21	986,39	67.412,44	32.959,12	133.476,77	166.435,89
170	66.523,23	95,90	890,49	986,39	66.523,23	33.055,03	134.367,25	167.422,28
171	65.632,75	94,62	891,77	986,39	65.632,75	33.149,65	135.259,02	168.408,67
172	64.740,98	93,33	893,06	986,39	64.740,98	33.242,98	136.152,08	169.395,06
173	63.847,92	92,05	894,34	986,39	63.847,92	33.335,03	137.046,42	170.381,45
174	62.953,58	90,76	895,63	986,39	62.953,58	33.425,79	137.942,06	171.367,84
175	62.057,94	89,47	896,92	986,39	62.057,94	33.515,25	138.838,98	172.354,24
176	61.161,02	88,17	898,22	986,39	61.161,02	33.603,43	139.737,20	173.340,63
177	60.262,80	86,88	899,51	986,39	60.262,80	33.690,31	140.636,71	174.327,02
178	59.363,29	85,58	900,81	986,39	59.363,29	33.775,89	141.537,52	175.313,41
179	58.462,48	84,28	902,11	986,39	58.462,48	33.860,17	142.439,63	176.299,80
180	57.560,37	82,98	903,41	986,39	57.560,37	33.943,15	143.343,04	177.286,19
181	56.656,96	81,68	904,71	986,39	56.656,96	34.024,83	144.247,75	178.272,59
182	55.752,25	80,38	906,02	986,39	55.752,25	34.105,21	145.153,77	179.258,98
183	54.846,23	79,07	907,32	986,39	54.846,23	34.184,28	146.061,09	180.245,37
184	53.938,91	77,76	908,63	986,39	53.938,91	34.262,04	146.969,72	181.231,76
185	53.030,28	76,45	909,94	986,39	53.030,28	34.338,49	147.879,66	182.218,15
186	52.120,34	75,14	911,25	986,39	52.120,34	34.413,63	148.790,91	183.204,54
187	51.209,09	73,83	912,57	986,39	51.209,09	34.487,46	149.703,48	184.190,94
188	50.296,52	72,51	913,88	986,39	50.296,52	34.559,97	150.617,36	185.177,33
189	49.382,64	71,19	915,20	986,39	49.382,64	34.631,17	151.532,55	186.163,72
190	48.467,45	69,87	916,52	986,39	48.467,45	34.701,04	152.449,07	187.150,11
191	47.550,93	68,55	917,84	986,39	47.550,93	34.769,59	153.366,91	188.136,50
192	46.633,09	67,23	919,16	986,39	46.633,09	34.836,82	154.286,07	189.122,89
193	45.713,93	65,90	920,49	986,39	45.713,93	34.902,73	155.206,56	190.109,29
194	44.793,44	64,58	921,81	986,39	44.793,44	34.967,30	156.128,38	191.095,68
195	43.871,62	63,25	923,14	986,39	43.871,62	35.030,55	157.051,52	192.082,07
196	42.948,48	61,92	924,47	986,39	42.948,48	35.092,47	157.975,99	193.068,46
197	42.024,01	60,58	925,81	986,39	42.024,01	35.153,05	158.901,80	194.054,85
198	41.098,20	59,25	927,14	986,39	41.098,20	35.212,30	159.828,94	195.041,24
199	40.171,06	57,91	928,48	986,39	40.171,06	35.270,22	160.757,42	196.027,64
200	39.242,58	56,57	929,82	986,39	39.242,58	35.326,79	161.687,24	197.014,03
201	38.312,76	55,23	931,16	986,39	38.312,76	35.382,03	162.618,39	198.000,42
202	37.381,61	53,89	932,50	986,39	37.381,61	35.435,92	163.550,89	198.986,81
203	36.449,11	52,55	933,84	986,39	36.449,11	35.488,46	164.484,74	199.973,20
204	35.515,26	51,20	935,19	986,39	35.515,26	35.539,67	165.419,93	200.959,59
205	34.580,07	49,85	936,54	986,39	34.580,07	35.589,52	166.356,47	201.945,99
206	33.643,53	48,50	937,89	986,39	33.643,53	35.638,02	167.294,36	202.932,38
207	32.705,64	47,15	939,24	986,39	32.705,64	35.685,17	168.233,60	203.918,77
208	31.766,40	45,80	940,60	986,39	31.766,40	35.730,97	169.174,19	204.905,16
209	30.825,81	44,44	941,95	986,39	30.825,81	35.775,41	170.116,14	205.891,55
210	29.883,86	43,08	943,31	986,39	29.883,86	35.818,49	171.059,45	206.877,94
211	28.940,55	41,72	944,67	986,39	28.940,55	35.860,21	172.004,12	207.864,34
212	27.995,88	40,36	946,03	986,39	27.995,88	35.900,57	172.950,15	208.850,73
213	27.049,85	39,00	947,39	986,39	27.049,85	35.939,57	173.897,55	209.837,12
214	26.102,45	37,63	948,76	986,39	26.102,45	35.977,20	174.846,31	210.823,51
215	25.153,69	36,26	950,13	986,39	25.153,69	36.013,47	175.796,44	211.809,90
216	24.203,56	34,89	951,50	986,39	24.203,56	36.048,36	176.747,94	212.796,30
217	23.252,06	33,52	952,87	986,39	23.252,06	36.081,88	177.700,81	213.782,69
218	22.299,19	32,15	954,24	986,39	22.299,19	36.114,03	178.655,05	214.769,08
219	21.344,95	30,77	955,62	986,39	21.344,95	36.144,80	179.610,67	215.755,47
220	20.389,33	29,39	957,00	986,39	20.389,33	36.174,20	180.567,67	216.741,86
221	19.432,33	28,01	958,38	986,39	19.432,33	36.202,21	181.526,04	217.728,25
222	18.473,96	26,63	959,76	986,39	18.473,96	36.228,84	182.485,80	218.714,65
223	17.514,20	25,25	961,14	986,39	17.514,20	36.254,09	183.446,94	219.701,04
224	16.553,06	23,86	962,53	986,39	16.553,06	36.277,96	184.409,47	220.687,43
225	15.590,53	22,48	963,92	986,39	15.590,53	36.300,43	185.373,39	221.673,82
226	14.626,61	21,09	965,30	986,39	14.626,61	36.321,52	186.338,69	222.660,21
227	13.661,31	19,70	966,70	986,39	13.661,31	36.341,22	187.305,39	223.646,60
228	12.694,61	18,30	968,09	986,39	12.694,61	36.359,52	188.273,48	224.633,00
229	11.726,52	16,91	969,49	986,39	11.726,52	36.376,42	189.242,96	225.619,39
230	10.757,04	15,51	970,88	986,39	10.757,04	36.391,93	190.213,85	226.605,78
231	9.786,15	14,11	972,28	986,39	9.786,15	36.406,04	191.186,13	227.592,17
232	8.813,87	12,71	973,69	986,39	8.813,87	36.418,75	192.159,82	228.578,56
233	7.840,18	11,30	975,09	986,39	7.840,18	36.430,05	193.134,90	229.564,95
234	6.865,10	9,90	976,49	986,39	6.865,10	36.439,95	194.111,40	230.551,35
235	5.888,60	8,49	977,90	986,39	5.888,60	36.448,44	195.089,30	231.537,74
236	4.910,70	7,08	979,31	986,39	4.910,70	36.455,52	196.068,61	232.524,13
237	3.931,39	5,67	980,72	986,39	3.931,39	36.461,18	197.049,34	233.510,52
238	2.950,66	4,25	982,14	986,39	2.950,66	36.465,44	198.031,47	234.496,91
239	1.968,53	2,84	983,55	986,39	1.968,53	36.468,28	199.015,03	235.483,30
240	984,97	1,42	984,97	986,39	984,97	36.469,70	200.000,00	236.469,70

x

Interhyp Baufinanzierung

• 1,79%
• gebundener Sollzins*
• 1,80%
• effektiver Jahreszins*

• 992,00€
• Monatsrate

• Gesamtzahlung :237.805,59 EUR
• Tilgungsanteil :200.000,00 EUR
• Zinsanteil :37.805,59 EUR
• Restschuld :0,00 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 200.000,00 EUR; Kreditrate: 571,67 EUR; Gesamtbetrag: 68.600,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 1,44 %; Gebundener Sollzins: 1,43 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Der Kreditanbieter ist Interhyp AG Marcel-Breuer-Straße 18
80807 München

Monat	kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	GESAMT
1	200.000,00	298,33	693,66	992,00	199.306,34	298,33	693,66	992,00
2	199.306,34	297,30	694,70	992,00	199.306,34	322,16	1.388,36	1.710,52
3	198.611,64	296,26	695,73	992,00	198.611,64	618,42	2.084,09	2.702,52
4	197.915,91	295,22	696,77	992,00	197.915,91	913,65	2.780,87	3.694,51
5	197.219,13	294,19	697,81	992,00	197.219,13	1.207,83	3.478,68	4.686,51
6	196.521,32	293,14	698,85	992,00	196.521,32	1.500,98	4.177,53	5.678,50
7	195.822,47	292,10	699,89	992,00	195.822,47	1.793,08	4.877,42	6.670,50
8	195.122,58	291,06	700,94	992,00	195.122,58	2.084,14	5.578,36	7.662,50
9	194.421,64	290,01	701,98	992,00	194.421,64	2.374,15	6.280,34	8.654,49
10	193.719,66	288,97	703,03	992,00	193.719,66	2.663,11	6.983,38	9.646,49
11	193.016,62	287,92	704,08	992,00	193.016,62	2.951,03	7.687,46	10.638,48
12	192.312,54	286,87	705,13	992,00	192.312,54	3.237,90	8.392,59	11.630,48
13	191.607,41	285,81	706,18	992,00	191.607,41	3.523,71	9.098,77	12.622,48
14	190.901,23	284,76	707,24	992,00	190.901,23	3.808,47	9.806,00	13.614,47
15	190.194,00	283,71	708,29	992,00	190.194,00	4.092,18	10.514,29	14.606,47
16	189.485,71	282,65	709,35	992,00	189.485,71	4.374,83	11.223,64	15.598,47
17	188.776,36	281,59	710,40	992,00	188.776,36	4.656,42	11.934,04	16.590,46
18	188.065,96	280,53	711,46	992,00	188.065,96	4.936,95	12.645,51	17.582,46
19	187.354,49	279,47	712,53	992,00	187.354,49	5.216,42	13.358,03	18.574,45
20	186.641,97	278,41	713,59	992,00	186.641,97	5.494,83	14.071,62	19.566,45
21	185.928,38	277,34	714,65	992,00	185.928,38	5.772,17	14.786,27	20.558,45
22	185.213,73	276,28	715,72	992,00	185.213,73	6.048,45	15.501,99	21.550,44
23	184.498,01	275,21	716,79	992,00	184.498,01	6.323,66	16.218,78	22.542,44
24	183.781,22	274,14	717,86	992,00	183.781,22	6.597,80	16.936,64	23.534,43
25	183.063,36	273,07	718,93	992,00	183.063,36	6.870,87	17.655,56	24.526,43
26	182.344,44	272,00	720,00	992,00	182.344,44	7.142,86	18.375,56	25.518,43
27	181.624,44	270,92	721,07	992,00	181.624,44	7.413,79	19.096,63	26.510,42
28	180.903,37	269,85	722,15	992,00	180.903,37	7.683,64	19.818,78	27.502,42
29	180.181,22	268,77	723,23	992,00	180.181,22	7.952,41	20.542,01	28.494,41
30	179.457,99	267,69	724,30	992,00	179.457,99	8.220,10	21.266,31	29.486,41
31	178.733,69	266,61	725,39	992,00	178.733,69	8.486,71	21.991,70	30.478,41
32	178.008,30	265,53	726,47	992,00	178.008,30	8.752,24	22.718,17	31.470,40
33	177.281,83	264,45	727,55	992,00	177.281,83	9.016,68	23.445,72	32.462,40
34	176.554,28	263,36	728,64	992,00	176.554,28	9.280,04	24.174,35	33.454,40
35	175.825,65	262,27	729,72	992,00	175.825,65	9.542,32	24.904,08	34.446,39
36	175.095,92	261,18	730,81	992,00	175.095,92	9.803,50	25.634,89	35.438,39
37	174.365,11	260,09	731,90	992,00	174.365,11	10.063,60	26.366,79	36.430,38
38	173.633,21	259,00	732,99	992,00	173.633,21	10.322,60	27.099,78	37.422,38
39	172.900,22	257,91	734,09	992,00	172.900,22	10.580,51	27.833,87	38.414,38
40	172.166,13	256,81	735,18	992,00	172.166,13	10.837,32	28.569,05	39.406,37
41	171.430,95	255,72	736,28	992,00	171.430,95	11.093,04	29.305,33	40.398,37
42	170.694,67	254,62	737,38	992,00	170.694,67	11.347,66	30.042,70	41.390,36
43	169.957,30	253,52	738,48	992,00	169.957,30	11.601,18	30.781,18	42.382,36
44	169.218,82	252,42	739,58	992,00	169.218,82	11.853,60	31.520,76	43.374,36
45	168.479,24	251,31	740,68	992,00	168.479,24	12.104,91	32.261,44	44.366,35
46	167.738,56	250,21	741,79	992,00	167.738,56	12.355,12	33.003,23	45.358,35
47	166.996,77	249,10	742,89	992,00	166.996,77	12.604,23	33.746,12	46.350,34
48	166.253,88	248,00	744,00	992,00	166.253,88	12.852,22	34.490,12	47.342,34
49	165.509,88	246,89	745,11	992,00	165.509,88	13.099,11	35.235,23	48.334,34
50	164.764,77	245,77	746,22	992,00	164.764,77	13.344,88	35.981,45	49.326,33
51	164.018,55	244,66	747,34	992,00	164.018,55	13.589,54	36.728,79	50.318,33
52	163.271,21	243,55	748,45	992,00	163.271,21	13.833,09	37.477,24	51.310,33
53	162.522,76	242,43	749,57	992,00	162.522,76	14.075,52	38.226,80	52.302,32
54	161.773,20	241,31	750,68	992,00	161.773,20	14.316,83	38.977,49	53.294,32
55	161.022,51	240,19	751,80	992,00	161.022,51	14.557,02	39.729,29	54.286,31
56	160.270,71	239,07	752,93	992,00	160.270,71	14.796,09	40.482,22	55.278,31
57	159.517,78	237,95	754,05	992,00	159.517,78	15.034,04	41.236,27	56.270,31
58	158.763,73	236,82	755,17	992,00	158.763,73	15.270,86	41.991,44	57.262,30
59	158.008,56	235,70	756,30	992,00	158.008,56	15.506,56	42.747,74	58.254,30
60	157.252,26	234,57	757,43	992,00	157.252,26	15.741,13	43.505,17	59.246,29
61	156.494,83	233,44	758,56	992,00	156.494,83	15.974,56	44.263,73	60.238,29
62	155.736,27	232,31	759,69	992,00	155.736,27	16.206,87	45.023,42	61.230,29
63	154.976,58	231,17	760,82	992,00	154.976,58	16.438,04	45.784,24	62.222,28
64	154.215,76	230,04	761,96	992,00	154.215,76	16.668,08	46.546,20	63.214,28
65	153.453,80	228,90	763,09	992,00	153.453,80	16.896,98	47.309,29	64.206,27
66	152.690,71	227,76	764,23	992,00	152.690,71	17.124,75	48.073,52	65.198,27
67	151.926,48	226,62	765,37	992,00	151.926,48	17.351,37	48.838,89	66.190,27
68	151.161,11	225,48	766,51	992,00	151.161,11	17.576,85	49.605,41	67.182,26
69	150.394,59	224,34	767,66	992,00	150.394,59	17.801,19	50.373,07	68.174,26
70	149.626,93	223,19	768,80	992,00	149.626,93	18.024,39	51.141,87	69.166,26
71	148.858,13	222,05	769,95	992,00	148.858,13	18.246,43	51.911,82	70.158,25
72	148.088,18	220,90	771,10	992,00	148.088,18	18.467,33	52.682,92	71.150,25
73	147.317,08	219,75	772,25	992,00	147.317,08	18.687,08	53.455,16	72.142,24
74	146.544,84	218,60	773,40	992,00	146.544,84	18.905,68	54.228,56	73.134,24
75	145.771,44	217,44	774,55	992,00	145.771,44	19.123,12	55.003,12	74.126,24
76	144.996,88	216,29	775,71	992,00	144.996,88	19.339,40	55.778,83	75.118,23
77	144.221,17	215,13	776,87	992,00	144.221,17	19.554,53	56.555,69	76.110,23
78	143.444,31	213,97	778,03	992,00	143.444,31	19.768,51	57.333,72	77.102,22
79	142.666,28	212,81	779,19	992,00	142.666,28	19.981,32	58.112,90	78.094,22
80	141.887,10	211,65	780,35	992,00	141.887,10	20.192,96	58.893,25	79.086,22
81	141.106,75	210,48	781,51	992,00	141.106,75	20.403,45	59.674,76	80.078,21
82	140.325,24	209,32	782,68	992,00	140.325,24	20.612,77	60.457,44	81.070,21
83	139.542,56	208,15	783,85	992,00	139.542,56	20.820,92	61.241,29	82.062,20
84	138.758,71	206,98	785,01	992,00	138.758,71	21.027,90	62.026,30	83.054,20
85	137.973,70	205,81	786,19	992,00	137.973,70	21.233,71	62.812,49	84.046,20
86	137.187,51	204,64	787,36	992,00	137.187,51	21.438,35	63.599,84	85.038,19
87	136.400,16	203,46	788,53	992,00	136.400,16	21.641,81	64.388,38	86.030,19
88	135.611,62	202,29	789,71	992,00	135.611,62	21.844,10	65.178,09	87.022,19
89	134.821,91	201,11	790,89	992,00	134.821,91	22.045,21	65.968,97	88.014,18
90	134.031,03	199,93	792,07	992,00	134.031,03	22.245,14	66.761,04	89.006,18
91	133.238,96	198,75	793,25	992,00	133.238,96	22.443,89	67.554,29	89.998,17
92	132.445,71	197,56	794,43	992,00	132.445,71	22.641,45	68.348,72	90.990,17
93	131.651,28	196,38	795,62	992,00	131.651,28	22.837,83	69.144,33	91.982,17
94	130.855,67	195,19	796,80	992,00	130.855,67	23.033,02	69.941,14	92.974,16
95	130.058,86	194,00	797,99	992,00	130.058,86	23.227,03	70.739,13	93.966,16
96	129.260,87	192,81	799,18	992,00	129.260,87	23.419,84	71.538,31	94.958,15
97	128.461,69	191,62	800,37	992,00	128.461,69	23.611,46	72.338,69	95.950,15
98	127.661,31	190,43	801,57	992,00	127.661,31	23.801,89	73.140,25	96.942,15
99	126.859,75	189,23	802,76	992,00	126.859,75	23.991,13	73.943,02	97.934,14
100	126.056,98	188,03	803,96	992,00	126.056,98	24.179,16	74.746,98	98.926,14
101	125.253,02	186,84	805,16	992,00	125.253,02	24.366,00	75.552,14	99.918,13
102	124.447,86	185,63	806,36	992,00	124.447,86	24.551,63	76.358,50	100.910,13
103	123.641,50	184,43	807,56	992,00	123.641,50	24.736,06	77.166,06	101.902,13
104	122.833,94	183,23	808,77	992,00	122.833,94	24.919,29	77.974,83	102.894,12
105	122.025,17	182,02	809,98	992,00	122.025,17	25.101,31	78.784,81	103.886,12
106	121.215,19	180,81	811,18	992,00	121.215,19	25.282,12	79.595,99	104.878,12
107	120.404,01	179,60	812,39	992,00	120.404,01	25.461,73	80.408,39	105.870,11
108	119.591,61	178,39	813,61	992,00	119.591,61	25.640,12	81.221,99	106.862,11
109	118.778,01	177,18	814,82	992,00	118.778,01	25.817,29	82.036,81	107.854,10
110	117.963,19	175,96	816,03	992,00	117.963,19	25.993,26	82.852,84	108.846,10
111	117.147,16	174,74	817,25	992,00	117.147,16	26.168,00	83.670,10	109.838,10
112	116.329,90	173,53	818,47	992,00	116.329,90	26.341,53	84.488,57	110.830,09
113	115.511,43	172,30	819,69	992,00	115.511,43	26.513,83	85.308,26	111.822,09
114	114.691,74	171,08	820,91	992,00	114.691,74	26.684,91	86.129,17	112.814,08
115	113.870,83	169,86	822,14	992,00	113.870,83	26.854,77	86.951,31	113.806,08
116	113.048,69	168,63	823,37	992,00	113.048,69	27.023,40	87.774,68	114.798,08
117	112.225,32	167,40	824,59	992,00	112.225,32	27.190,80	88.599,27	115.790,07
118	111.400,73	166,17	825,82	992,00	111.400,73	27.356,98	89.425,09	116.782,07
119	110.574,91	164,94	827,06	992,00	110.574,91	27.521,92	90.252,15	117.774,06
120	109.747,85	163,71	828,29	992,00	109.747,85	27.685,62	91.080,44	118.766,06
121	108.919,56	162,47	829,52	992,00	108.919,56	27.848,10	91.909,96	119.758,06
122	108.090,04	161,23	830,76	992,00	108.090,04	28.009,33	92.740,72	120.750,05
123	107.259,28	160,00	832,00	992,00	107.259,28	28.169,33	93.572,72	121.742,05
124	106.427,28	158,75	833,24	992,00	106.427,28	28.328,08	94.405,97	122.734,05
125	105.594,03	157,51	834,49	992,00	105.594,03	28.485,59	95.240,45	123.726,04
126	104.759,55	156,27	835,73	992,00	104.759,55	28.641,86	96.076,18	124.718,04
127	103.923,82	155,02	836,98	992,00	103.923,82	28.796,88	96.913,16	125.710,03
128	103.086,84	153,77	838,22	992,00	103.086,84	28.950,65	97.751,38	126.702,03
129	102.248,62	152,52	839,48	992,00	102.248,62	29.103,17	98.590,86	127.694,03
130	101.409,14	151,27	840,73	992,00	101.409,14	29.254,44	99.431,58	128.686,02
131	100.568,42	150,01	841,98	992,00	100.568,42	29.404,45	100.273,57	129.678,02
132	99.726,43	148,76	843,24	992,00	99.726,43	29.553,21	101.116,80	130.670,01
133	98.883,20	147,50	844,50	992,00	98.883,20	29.700,71	101.961,30	131.662,01
134	98.038,70	146,24	845,76	992,00	98.038,70	29.846,95	102.807,05	132.654,01
135	97.192,95	144,98	847,02	992,00	97.192,95	29.991,93	103.654,07	133.646,00
136	96.345,93	143,72	848,28	992,00	96.345,93	30.135,65	104.502,35	134.638,00
137	95.497,65	142,45	849,55	992,00	95.497,65	30.278,10	105.351,90	135.629,99
138	94.648,10	141,18	850,81	992,00	94.648,10	30.419,28	106.202,71	136.621,99
139	93.797,29	139,91	852,08	992,00	93.797,29	30.559,20	107.054,79	137.613,99
140	92.945,21	138,64	853,35	992,00	92.945,21	30.697,84	107.908,14	138.605,98
141	92.091,86	137,37	854,63	992,00	92.091,86	30.835,21	108.762,77	139.597,98
142	91.237,23	136,10	855,90	992,00	91.237,23	30.971,31	109.618,67	140.589,98
143	90.381,33	134,82	857,18	992,00	90.381,33	31.106,12	110.475,85	141.581,97
144	89.524,15	133,54	858,46	992,00	89.524,15	31.239,66	111.334,30	142.573,97
145	88.665,70	132,26	859,74	992,00	88.665,70	31.371,92	112.194,04	143.565,96
146	87.805,96	130,98	861,02	992,00	87.805,96	31.502,90	113.055,06	144.557,96
147	86.944,94	129,69	862,30	992,00	86.944,94	31.632,59	113.917,36	145.549,96
148	86.082,64	128,41	863,59	992,00	86.082,64	31.761,00	114.780,95	146.541,95
149	85.219,05	127,12	864,88	992,00	85.219,05	31.888,12	115.645,83	147.533,95
150	84.354,17	125,83	866,17	992,00	84.354,17	32.013,95	116.512,00	148.525,94
151	83.488,00	124,54	867,46	992,00	83.488,00	32.138,48	117.379,46	149.517,94
152	82.620,54	123,24	868,75	992,00	82.620,54	32.261,73	118.248,21	150.509,94
153	81.751,79	121,95	870,05	992,00	81.751,79	32.383,67	119.118,26	151.501,93
154	80.881,74	120,65	871,35	992,00	80.881,74	32.504,32	119.989,61	152.493,93
155	80.010,39	119,35	872,65	992,00	80.010,39	32.623,67	120.862,25	153.485,92
156	79.137,75	118,05	873,95	992,00	79.137,75	32.741,72	121.736,20	154.477,92
157	78.263,80	116,74	875,25	992,00	78.263,80	32.858,46	122.611,46	155.469,92
158	77.388,54	115,44	876,56	992,00	77.388,54	32.973,90	123.488,01	156.461,91
159	76.511,99	114,13	877,87	992,00	76.511,99	33.088,03	124.365,88	157.453,91
160	75.634,12	112,82	879,18	992,00	75.634,12	33.200,85	125.245,06	158.445,91
161	74.754,94	111,51	880,49	992,00	74.754,94	33.312,36	126.125,54	159.437,90
162	73.874,46	110,20	881,80	992,00	73.874,46	33.422,56	127.007,34	160.429,90
163	72.992,66	108,88	883,12	992,00	72.992,66	33.531,44	127.890,46	161.421,89
164	72.109,54	107,56	884,43	992,00	72.109,54	33.639,00	128.774,89	162.413,89
165	71.225,11	106,24	885,75	992,00	71.225,11	33.745,24	129.660,64	163.405,89
166	70.339,36	104,92	887,07	992,00	70.339,36	33.850,17	130.547,72	164.397,88
167	69.452,28	103,60	888,40	992,00	69.452,28	33.953,77	131.436,11	165.389,88
168	68.563,89	102,27	889,72	992,00	68.563,89	34.056,04	132.325,83	166.381,87
169	67.674,17	100,95	891,05	992,00	67.674,17	34.156,99	133.216,88	167.373,87
170	66.783,12	99,62	892,38	992,00	66.783,12	34.256,61	134.109,26	168.365,87
171	65.890,74	98,29	893,71	992,00	65.890,74	34.354,89	135.002,97	169.357,86
172	64.997,03	96,95	895,04	992,00	64.997,03	34.451,85	135.898,01	170.349,86
173	64.101,99	95,62	896,38	992,00	64.101,99	34.547,47	136.794,39	171.341,85
174	63.205,61	94,28	897,71	992,00	63.205,61	34.641,75	137.692,10	172.333,85
175	62.307,90	92,94	899,05	992,00	62.307,90	34.734,69	138.591,16	173.325,85
176	61.408,84	91,60	900,39	992,00	61.408,84	34.826,29	139.491,55	174.317,84
177	60.508,45	90,26	901,74	992,00	60.508,45	34.916,55	140.393,29	175.309,84
178	59.606,71	88,91	903,08	992,00	59.606,71	35.005,46	141.296,37	176.301,84
179	58.703,63	87,57	904,43	992,00	58.703,63	35.093,03	142.200,80	177.293,83
180	57.799,20	86,22	905,78	992,00	57.799,20	35.179,25	143.106,58	178.285,83
181	56.893,42	84,87	907,13	992,00	56.893,42	35.264,11	144.013,71	179.277,82
182	55.986,29	83,51	908,48	992,00	55.986,29	35.347,63	144.922,19	180.269,82
183	55.077,81	82,16	909,84	992,00	55.077,81	35.429,78	145.832,03	181.261,82
184	54.167,97	80,80	911,20	992,00	54.167,97	35.510,58	146.743,23	182.253,81
185	53.256,77	79,44	912,55	992,00	53.256,77	35.590,03	147.655,78	183.245,81
186	52.344,22	78,08	913,92	992,00	52.344,22	35.668,11	148.569,70	184.237,80
187	51.430,30	76,72	915,28	992,00	51.430,30	35.744,82	149.484,98	185.229,80
188	50.515,02	75,35	916,64	992,00	50.515,02	35.820,17	150.401,62	186.221,80
189	49.598,38	73,98	918,01	992,00	49.598,38	35.894,16	151.319,63	187.213,79
190	48.680,37	72,61	919,38	992,00	48.680,37	35.966,77	152.239,02	188.205,79
191	47.760,98	71,24	920,75	992,00	47.760,98	36.038,02	153.159,77	189.197,78
192	46.840,23	69,87	922,13	992,00	46.840,23	36.107,89	154.081,89	190.189,78
193	45.918,11	68,49	923,50	992,00	45.918,11	36.176,38	155.005,40	191.181,78
194	44.994,60	67,12	924,88	992,00	44.994,60	36.243,50	155.930,28	192.173,77
195	44.069,72	65,74	926,26	992,00	44.069,72	36.309,24	156.856,53	193.165,77
196	43.143,47	64,36	927,64	992,00	43.143,47	36.373,59	157.784,17	194.157,76
197	42.215,83	62,97	929,02	992,00	42.215,83	36.436,56	158.713,20	195.149,76
198	41.286,80	61,59	930,41	992,00	41.286,80	36.498,15	159.643,61	196.141,76
199	40.356,39	60,20	931,80	992,00	40.356,39	36.558,35	160.575,41	197.133,75
200	39.424,59	58,81	933,19	992,00	39.424,59	36.617,16	161.508,59	198.125,75
201	38.491,41	57,42	934,58	992,00	38.491,41	36.674,57	162.443,17	199.117,75
202	37.556,83	56,02	935,97	992,00	37.556,83	36.730,59	163.379,15	200.109,74
203	36.620,85	54,63	937,37	992,00	36.620,85	36.785,22	164.316,52	201.101,74
204	35.683,48	53,23	938,77	992,00	35.683,48	36.838,45	165.255,29	202.093,73
205	34.744,71	51,83	940,17	992,00	34.744,71	36.890,28	166.195,45	203.085,73
206	33.804,55	50,43	941,57	992,00	33.804,55	36.940,70	167.137,03	204.077,73
207	32.862,97	49,02	942,98	992,00	32.862,97	36.989,72	168.080,00	205.069,72
208	31.920,00	47,61	944,38	992,00	31.920,00	37.037,34	169.024,38	206.061,72
209	30.975,62	46,21	945,79	992,00	30.975,62	37.083,54	169.970,17	207.053,71
210	30.029,83	44,79	947,20	992,00	30.029,83	37.128,34	170.917,38	208.045,71
211	29.082,62	43,38	948,61	992,00	29.082,62	37.171,72	171.865,99	209.037,71
212	28.134,01	41,97	950,03	992,00	28.134,01	37.213,68	172.816,02	210.029,70
213	27.183,98	40,55	951,45	992,00	27.183,98	37.254,23	173.767,47	211.021,70
214	26.232,53	39,13	952,87	992,00	26.232,53	37.293,36	174.720,33	212.013,69
215	25.279,67	37,71	954,29	992,00	25.279,67	37.331,07	175.674,62	213.005,69
216	24.325,38	36,29	955,71	992,00	24.325,38	37.367,36	176.630,33	213.997,69
217	23.369,67	34,86	957,14	992,00	23.369,67	37.402,22	177.587,47	214.989,68
218	22.412,53	33,43	958,56	992,00	22.412,53	37.435,65	178.546,03	215.981,68
219	21.453,97	32,00	959,99	992,00	21.453,97	37.467,65	179.506,02	216.973,68
220	20.493,98	30,57	961,43	992,00	20.493,98	37.498,22	180.467,45	217.965,67
221	19.532,55	29,14	962,86	992,00	19.532,55	37.527,36	181.430,31	218.957,67
222	18.569,69	27,70	964,30	992,00	18.569,69	37.555,06	182.394,61	219.949,66
223	17.605,39	26,26	965,73	992,00	17.605,39	37.581,32	183.360,34	220.941,66
224	16.639,66	24,82	967,18	992,00	16.639,66	37.606,14	184.327,52	221.933,66
225	15.672,48	23,38	968,62	992,00	15.672,48	37.629,52	185.296,13	222.925,65
226	14.703,87	21,93	970,06	992,00	14.703,87	37.651,45	186.266,20	223.917,65
227	13.733,80	20,49	971,51	992,00	13.733,80	37.671,94	187.237,71	224.909,64
228	12.762,29	19,04	972,96	992,00	12.762,29	37.690,97	188.210,67	225.901,64
229	11.789,33	17,59	974,41	992,00	11.789,33	37.708,56	189.185,08	226.893,64
230	10.814,92	16,13	975,86	992,00	10.814,92	37.724,69	190.160,94	227.885,63
231	9.839,06	14,68	977,32	992,00	9.839,06	37.739,37	191.138,26	228.877,63
232	8.861,74	13,22	978,78	992,00	8.861,74	37.752,59	192.117,04	229.869,62
233	7.882,96	11,76	980,24	992,00	7.882,96	37.764,35	193.097,27	230.861,62
234	6.902,73	10,30	981,70	992,00	6.902,73	37.774,64	194.078,97	231.853,62
235	5.921,03	8,83	983,16	992,00	5.921,03	37.783,47	195.062,14	232.845,61
236	4.937,86	7,37	984,63	992,00	4.937,86	37.790,84	196.046,77	233.837,61
237	3.953,23	5,90	986,10	992,00	3.953,23	37.796,74	197.032,87	234.829,61
238	2.967,13	4,43	987,57	992,00	2.967,13	37.801,16	198.020,44	235.821,60
239	1.979,56	2,95	989,04	992,00	1.979,56	37.804,12	199.009,48	236.813,60
240	990,52	1,48	990,52	992,00	990,52	37.805,59	200.000,00	237.805,59

x

comdirect Baufinanzierung PLUS

• 1,79%
• gebundener Sollzins*
• 1,80%
• effektiver Jahreszins*

• 992,00€
• Monatsrate

• Gesamtzahlung :237.805,59 EUR
• Tilgungsanteil :200.000,00 EUR
• Zinsanteil :37.805,59 EUR
• Restschuld :0,00 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 100.000,00 EUR; Kreditrate: 266,67 EUR; Gesamtbetrag: 32.000,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 1,21 %; Gebundener Sollzins: 1,20 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Der Kreditanbieter ist comdirect bank AG Pascalkehre 15
25451 Quickborn

Monat	kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	GESAMT
1	200.000,00	298,33	693,66	992,00	199.306,34	298,33	693,66	992,00
2	199.306,34	297,30	694,70	992,00	199.306,34	322,16	1.388,36	1.710,52
3	198.611,64	296,26	695,73	992,00	198.611,64	618,42	2.084,09	2.702,52
4	197.915,91	295,22	696,77	992,00	197.915,91	913,65	2.780,87	3.694,51
5	197.219,13	294,19	697,81	992,00	197.219,13	1.207,83	3.478,68	4.686,51
6	196.521,32	293,14	698,85	992,00	196.521,32	1.500,98	4.177,53	5.678,50
7	195.822,47	292,10	699,89	992,00	195.822,47	1.793,08	4.877,42	6.670,50
8	195.122,58	291,06	700,94	992,00	195.122,58	2.084,14	5.578,36	7.662,50
9	194.421,64	290,01	701,98	992,00	194.421,64	2.374,15	6.280,34	8.654,49
10	193.719,66	288,97	703,03	992,00	193.719,66	2.663,11	6.983,38	9.646,49
11	193.016,62	287,92	704,08	992,00	193.016,62	2.951,03	7.687,46	10.638,48
12	192.312,54	286,87	705,13	992,00	192.312,54	3.237,90	8.392,59	11.630,48
13	191.607,41	285,81	706,18	992,00	191.607,41	3.523,71	9.098,77	12.622,48
14	190.901,23	284,76	707,24	992,00	190.901,23	3.808,47	9.806,00	13.614,47
15	190.194,00	283,71	708,29	992,00	190.194,00	4.092,18	10.514,29	14.606,47
16	189.485,71	282,65	709,35	992,00	189.485,71	4.374,83	11.223,64	15.598,47
17	188.776,36	281,59	710,40	992,00	188.776,36	4.656,42	11.934,04	16.590,46
18	188.065,96	280,53	711,46	992,00	188.065,96	4.936,95	12.645,51	17.582,46
19	187.354,49	279,47	712,53	992,00	187.354,49	5.216,42	13.358,03	18.574,45
20	186.641,97	278,41	713,59	992,00	186.641,97	5.494,83	14.071,62	19.566,45
21	185.928,38	277,34	714,65	992,00	185.928,38	5.772,17	14.786,27	20.558,45
22	185.213,73	276,28	715,72	992,00	185.213,73	6.048,45	15.501,99	21.550,44
23	184.498,01	275,21	716,79	992,00	184.498,01	6.323,66	16.218,78	22.542,44
24	183.781,22	274,14	717,86	992,00	183.781,22	6.597,80	16.936,64	23.534,43
25	183.063,36	273,07	718,93	992,00	183.063,36	6.870,87	17.655,56	24.526,43
26	182.344,44	272,00	720,00	992,00	182.344,44	7.142,86	18.375,56	25.518,43
27	181.624,44	270,92	721,07	992,00	181.624,44	7.413,79	19.096,63	26.510,42
28	180.903,37	269,85	722,15	992,00	180.903,37	7.683,64	19.818,78	27.502,42
29	180.181,22	268,77	723,23	992,00	180.181,22	7.952,41	20.542,01	28.494,41
30	179.457,99	267,69	724,30	992,00	179.457,99	8.220,10	21.266,31	29.486,41
31	178.733,69	266,61	725,39	992,00	178.733,69	8.486,71	21.991,70	30.478,41
32	178.008,30	265,53	726,47	992,00	178.008,30	8.752,24	22.718,17	31.470,40
33	177.281,83	264,45	727,55	992,00	177.281,83	9.016,68	23.445,72	32.462,40
34	176.554,28	263,36	728,64	992,00	176.554,28	9.280,04	24.174,35	33.454,40
35	175.825,65	262,27	729,72	992,00	175.825,65	9.542,32	24.904,08	34.446,39
36	175.095,92	261,18	730,81	992,00	175.095,92	9.803,50	25.634,89	35.438,39
37	174.365,11	260,09	731,90	992,00	174.365,11	10.063,60	26.366,79	36.430,38
38	173.633,21	259,00	732,99	992,00	173.633,21	10.322,60	27.099,78	37.422,38
39	172.900,22	257,91	734,09	992,00	172.900,22	10.580,51	27.833,87	38.414,38
40	172.166,13	256,81	735,18	992,00	172.166,13	10.837,32	28.569,05	39.406,37
41	171.430,95	255,72	736,28	992,00	171.430,95	11.093,04	29.305,33	40.398,37
42	170.694,67	254,62	737,38	992,00	170.694,67	11.347,66	30.042,70	41.390,36
43	169.957,30	253,52	738,48	992,00	169.957,30	11.601,18	30.781,18	42.382,36
44	169.218,82	252,42	739,58	992,00	169.218,82	11.853,60	31.520,76	43.374,36
45	168.479,24	251,31	740,68	992,00	168.479,24	12.104,91	32.261,44	44.366,35
46	167.738,56	250,21	741,79	992,00	167.738,56	12.355,12	33.003,23	45.358,35
47	166.996,77	249,10	742,89	992,00	166.996,77	12.604,23	33.746,12	46.350,34
48	166.253,88	248,00	744,00	992,00	166.253,88	12.852,22	34.490,12	47.342,34
49	165.509,88	246,89	745,11	992,00	165.509,88	13.099,11	35.235,23	48.334,34
50	164.764,77	245,77	746,22	992,00	164.764,77	13.344,88	35.981,45	49.326,33
51	164.018,55	244,66	747,34	992,00	164.018,55	13.589,54	36.728,79	50.318,33
52	163.271,21	243,55	748,45	992,00	163.271,21	13.833,09	37.477,24	51.310,33
53	162.522,76	242,43	749,57	992,00	162.522,76	14.075,52	38.226,80	52.302,32
54	161.773,20	241,31	750,68	992,00	161.773,20	14.316,83	38.977,49	53.294,32
55	161.022,51	240,19	751,80	992,00	161.022,51	14.557,02	39.729,29	54.286,31
56	160.270,71	239,07	752,93	992,00	160.270,71	14.796,09	40.482,22	55.278,31
57	159.517,78	237,95	754,05	992,00	159.517,78	15.034,04	41.236,27	56.270,31
58	158.763,73	236,82	755,17	992,00	158.763,73	15.270,86	41.991,44	57.262,30
59	158.008,56	235,70	756,30	992,00	158.008,56	15.506,56	42.747,74	58.254,30
60	157.252,26	234,57	757,43	992,00	157.252,26	15.741,13	43.505,17	59.246,29
61	156.494,83	233,44	758,56	992,00	156.494,83	15.974,56	44.263,73	60.238,29
62	155.736,27	232,31	759,69	992,00	155.736,27	16.206,87	45.023,42	61.230,29
63	154.976,58	231,17	760,82	992,00	154.976,58	16.438,04	45.784,24	62.222,28
64	154.215,76	230,04	761,96	992,00	154.215,76	16.668,08	46.546,20	63.214,28
65	153.453,80	228,90	763,09	992,00	153.453,80	16.896,98	47.309,29	64.206,27
66	152.690,71	227,76	764,23	992,00	152.690,71	17.124,75	48.073,52	65.198,27
67	151.926,48	226,62	765,37	992,00	151.926,48	17.351,37	48.838,89	66.190,27
68	151.161,11	225,48	766,51	992,00	151.161,11	17.576,85	49.605,41	67.182,26
69	150.394,59	224,34	767,66	992,00	150.394,59	17.801,19	50.373,07	68.174,26
70	149.626,93	223,19	768,80	992,00	149.626,93	18.024,39	51.141,87	69.166,26
71	148.858,13	222,05	769,95	992,00	148.858,13	18.246,43	51.911,82	70.158,25
72	148.088,18	220,90	771,10	992,00	148.088,18	18.467,33	52.682,92	71.150,25
73	147.317,08	219,75	772,25	992,00	147.317,08	18.687,08	53.455,16	72.142,24
74	146.544,84	218,60	773,40	992,00	146.544,84	18.905,68	54.228,56	73.134,24
75	145.771,44	217,44	774,55	992,00	145.771,44	19.123,12	55.003,12	74.126,24
76	144.996,88	216,29	775,71	992,00	144.996,88	19.339,40	55.778,83	75.118,23
77	144.221,17	215,13	776,87	992,00	144.221,17	19.554,53	56.555,69	76.110,23
78	143.444,31	213,97	778,03	992,00	143.444,31	19.768,51	57.333,72	77.102,22
79	142.666,28	212,81	779,19	992,00	142.666,28	19.981,32	58.112,90	78.094,22
80	141.887,10	211,65	780,35	992,00	141.887,10	20.192,96	58.893,25	79.086,22
81	141.106,75	210,48	781,51	992,00	141.106,75	20.403,45	59.674,76	80.078,21
82	140.325,24	209,32	782,68	992,00	140.325,24	20.612,77	60.457,44	81.070,21
83	139.542,56	208,15	783,85	992,00	139.542,56	20.820,92	61.241,29	82.062,20
84	138.758,71	206,98	785,01	992,00	138.758,71	21.027,90	62.026,30	83.054,20
85	137.973,70	205,81	786,19	992,00	137.973,70	21.233,71	62.812,49	84.046,20
86	137.187,51	204,64	787,36	992,00	137.187,51	21.438,35	63.599,84	85.038,19
87	136.400,16	203,46	788,53	992,00	136.400,16	21.641,81	64.388,38	86.030,19
88	135.611,62	202,29	789,71	992,00	135.611,62	21.844,10	65.178,09	87.022,19
89	134.821,91	201,11	790,89	992,00	134.821,91	22.045,21	65.968,97	88.014,18
90	134.031,03	199,93	792,07	992,00	134.031,03	22.245,14	66.761,04	89.006,18
91	133.238,96	198,75	793,25	992,00	133.238,96	22.443,89	67.554,29	89.998,17
92	132.445,71	197,56	794,43	992,00	132.445,71	22.641,45	68.348,72	90.990,17
93	131.651,28	196,38	795,62	992,00	131.651,28	22.837,83	69.144,33	91.982,17
94	130.855,67	195,19	796,80	992,00	130.855,67	23.033,02	69.941,14	92.974,16
95	130.058,86	194,00	797,99	992,00	130.058,86	23.227,03	70.739,13	93.966,16
96	129.260,87	192,81	799,18	992,00	129.260,87	23.419,84	71.538,31	94.958,15
97	128.461,69	191,62	800,37	992,00	128.461,69	23.611,46	72.338,69	95.950,15
98	127.661,31	190,43	801,57	992,00	127.661,31	23.801,89	73.140,25	96.942,15
99	126.859,75	189,23	802,76	992,00	126.859,75	23.991,13	73.943,02	97.934,14
100	126.056,98	188,03	803,96	992,00	126.056,98	24.179,16	74.746,98	98.926,14
101	125.253,02	186,84	805,16	992,00	125.253,02	24.366,00	75.552,14	99.918,13
102	124.447,86	185,63	806,36	992,00	124.447,86	24.551,63	76.358,50	100.910,13
103	123.641,50	184,43	807,56	992,00	123.641,50	24.736,06	77.166,06	101.902,13
104	122.833,94	183,23	808,77	992,00	122.833,94	24.919,29	77.974,83	102.894,12
105	122.025,17	182,02	809,98	992,00	122.025,17	25.101,31	78.784,81	103.886,12
106	121.215,19	180,81	811,18	992,00	121.215,19	25.282,12	79.595,99	104.878,12
107	120.404,01	179,60	812,39	992,00	120.404,01	25.461,73	80.408,39	105.870,11
108	119.591,61	178,39	813,61	992,00	119.591,61	25.640,12	81.221,99	106.862,11
109	118.778,01	177,18	814,82	992,00	118.778,01	25.817,29	82.036,81	107.854,10
110	117.963,19	175,96	816,03	992,00	117.963,19	25.993,26	82.852,84	108.846,10
111	117.147,16	174,74	817,25	992,00	117.147,16	26.168,00	83.670,10	109.838,10
112	116.329,90	173,53	818,47	992,00	116.329,90	26.341,53	84.488,57	110.830,09
113	115.511,43	172,30	819,69	992,00	115.511,43	26.513,83	85.308,26	111.822,09
114	114.691,74	171,08	820,91	992,00	114.691,74	26.684,91	86.129,17	112.814,08
115	113.870,83	169,86	822,14	992,00	113.870,83	26.854,77	86.951,31	113.806,08
116	113.048,69	168,63	823,37	992,00	113.048,69	27.023,40	87.774,68	114.798,08
117	112.225,32	167,40	824,59	992,00	112.225,32	27.190,80	88.599,27	115.790,07
118	111.400,73	166,17	825,82	992,00	111.400,73	27.356,98	89.425,09	116.782,07
119	110.574,91	164,94	827,06	992,00	110.574,91	27.521,92	90.252,15	117.774,06
120	109.747,85	163,71	828,29	992,00	109.747,85	27.685,62	91.080,44	118.766,06
121	108.919,56	162,47	829,52	992,00	108.919,56	27.848,10	91.909,96	119.758,06
122	108.090,04	161,23	830,76	992,00	108.090,04	28.009,33	92.740,72	120.750,05
123	107.259,28	160,00	832,00	992,00	107.259,28	28.169,33	93.572,72	121.742,05
124	106.427,28	158,75	833,24	992,00	106.427,28	28.328,08	94.405,97	122.734,05
125	105.594,03	157,51	834,49	992,00	105.594,03	28.485,59	95.240,45	123.726,04
126	104.759,55	156,27	835,73	992,00	104.759,55	28.641,86	96.076,18	124.718,04
127	103.923,82	155,02	836,98	992,00	103.923,82	28.796,88	96.913,16	125.710,03
128	103.086,84	153,77	838,22	992,00	103.086,84	28.950,65	97.751,38	126.702,03
129	102.248,62	152,52	839,48	992,00	102.248,62	29.103,17	98.590,86	127.694,03
130	101.409,14	151,27	840,73	992,00	101.409,14	29.254,44	99.431,58	128.686,02
131	100.568,42	150,01	841,98	992,00	100.568,42	29.404,45	100.273,57	129.678,02
132	99.726,43	148,76	843,24	992,00	99.726,43	29.553,21	101.116,80	130.670,01
133	98.883,20	147,50	844,50	992,00	98.883,20	29.700,71	101.961,30	131.662,01
134	98.038,70	146,24	845,76	992,00	98.038,70	29.846,95	102.807,05	132.654,01
135	97.192,95	144,98	847,02	992,00	97.192,95	29.991,93	103.654,07	133.646,00
136	96.345,93	143,72	848,28	992,00	96.345,93	30.135,65	104.502,35	134.638,00
137	95.497,65	142,45	849,55	992,00	95.497,65	30.278,10	105.351,90	135.629,99
138	94.648,10	141,18	850,81	992,00	94.648,10	30.419,28	106.202,71	136.621,99
139	93.797,29	139,91	852,08	992,00	93.797,29	30.559,20	107.054,79	137.613,99
140	92.945,21	138,64	853,35	992,00	92.945,21	30.697,84	107.908,14	138.605,98
141	92.091,86	137,37	854,63	992,00	92.091,86	30.835,21	108.762,77	139.597,98
142	91.237,23	136,10	855,90	992,00	91.237,23	30.971,31	109.618,67	140.589,98
143	90.381,33	134,82	857,18	992,00	90.381,33	31.106,12	110.475,85	141.581,97
144	89.524,15	133,54	858,46	992,00	89.524,15	31.239,66	111.334,30	142.573,97
145	88.665,70	132,26	859,74	992,00	88.665,70	31.371,92	112.194,04	143.565,96
146	87.805,96	130,98	861,02	992,00	87.805,96	31.502,90	113.055,06	144.557,96
147	86.944,94	129,69	862,30	992,00	86.944,94	31.632,59	113.917,36	145.549,96
148	86.082,64	128,41	863,59	992,00	86.082,64	31.761,00	114.780,95	146.541,95
149	85.219,05	127,12	864,88	992,00	85.219,05	31.888,12	115.645,83	147.533,95
150	84.354,17	125,83	866,17	992,00	84.354,17	32.013,95	116.512,00	148.525,94
151	83.488,00	124,54	867,46	992,00	83.488,00	32.138,48	117.379,46	149.517,94
152	82.620,54	123,24	868,75	992,00	82.620,54	32.261,73	118.248,21	150.509,94
153	81.751,79	121,95	870,05	992,00	81.751,79	32.383,67	119.118,26	151.501,93
154	80.881,74	120,65	871,35	992,00	80.881,74	32.504,32	119.989,61	152.493,93
155	80.010,39	119,35	872,65	992,00	80.010,39	32.623,67	120.862,25	153.485,92
156	79.137,75	118,05	873,95	992,00	79.137,75	32.741,72	121.736,20	154.477,92
157	78.263,80	116,74	875,25	992,00	78.263,80	32.858,46	122.611,46	155.469,92
158	77.388,54	115,44	876,56	992,00	77.388,54	32.973,90	123.488,01	156.461,91
159	76.511,99	114,13	877,87	992,00	76.511,99	33.088,03	124.365,88	157.453,91
160	75.634,12	112,82	879,18	992,00	75.634,12	33.200,85	125.245,06	158.445,91
161	74.754,94	111,51	880,49	992,00	74.754,94	33.312,36	126.125,54	159.437,90
162	73.874,46	110,20	881,80	992,00	73.874,46	33.422,56	127.007,34	160.429,90
163	72.992,66	108,88	883,12	992,00	72.992,66	33.531,44	127.890,46	161.421,89
164	72.109,54	107,56	884,43	992,00	72.109,54	33.639,00	128.774,89	162.413,89
165	71.225,11	106,24	885,75	992,00	71.225,11	33.745,24	129.660,64	163.405,89
166	70.339,36	104,92	887,07	992,00	70.339,36	33.850,17	130.547,72	164.397,88
167	69.452,28	103,60	888,40	992,00	69.452,28	33.953,77	131.436,11	165.389,88
168	68.563,89	102,27	889,72	992,00	68.563,89	34.056,04	132.325,83	166.381,87
169	67.674,17	100,95	891,05	992,00	67.674,17	34.156,99	133.216,88	167.373,87
170	66.783,12	99,62	892,38	992,00	66.783,12	34.256,61	134.109,26	168.365,87
171	65.890,74	98,29	893,71	992,00	65.890,74	34.354,89	135.002,97	169.357,86
172	64.997,03	96,95	895,04	992,00	64.997,03	34.451,85	135.898,01	170.349,86
173	64.101,99	95,62	896,38	992,00	64.101,99	34.547,47	136.794,39	171.341,85
174	63.205,61	94,28	897,71	992,00	63.205,61	34.641,75	137.692,10	172.333,85
175	62.307,90	92,94	899,05	992,00	62.307,90	34.734,69	138.591,16	173.325,85
176	61.408,84	91,60	900,39	992,00	61.408,84	34.826,29	139.491,55	174.317,84
177	60.508,45	90,26	901,74	992,00	60.508,45	34.916,55	140.393,29	175.309,84
178	59.606,71	88,91	903,08	992,00	59.606,71	35.005,46	141.296,37	176.301,84
179	58.703,63	87,57	904,43	992,00	58.703,63	35.093,03	142.200,80	177.293,83
180	57.799,20	86,22	905,78	992,00	57.799,20	35.179,25	143.106,58	178.285,83
181	56.893,42	84,87	907,13	992,00	56.893,42	35.264,11	144.013,71	179.277,82
182	55.986,29	83,51	908,48	992,00	55.986,29	35.347,63	144.922,19	180.269,82
183	55.077,81	82,16	909,84	992,00	55.077,81	35.429,78	145.832,03	181.261,82
184	54.167,97	80,80	911,20	992,00	54.167,97	35.510,58	146.743,23	182.253,81
185	53.256,77	79,44	912,55	992,00	53.256,77	35.590,03	147.655,78	183.245,81
186	52.344,22	78,08	913,92	992,00	52.344,22	35.668,11	148.569,70	184.237,80
187	51.430,30	76,72	915,28	992,00	51.430,30	35.744,82	149.484,98	185.229,80
188	50.515,02	75,35	916,64	992,00	50.515,02	35.820,17	150.401,62	186.221,80
189	49.598,38	73,98	918,01	992,00	49.598,38	35.894,16	151.319,63	187.213,79
190	48.680,37	72,61	919,38	992,00	48.680,37	35.966,77	152.239,02	188.205,79
191	47.760,98	71,24	920,75	992,00	47.760,98	36.038,02	153.159,77	189.197,78
192	46.840,23	69,87	922,13	992,00	46.840,23	36.107,89	154.081,89	190.189,78
193	45.918,11	68,49	923,50	992,00	45.918,11	36.176,38	155.005,40	191.181,78
194	44.994,60	67,12	924,88	992,00	44.994,60	36.243,50	155.930,28	192.173,77
195	44.069,72	65,74	926,26	992,00	44.069,72	36.309,24	156.856,53	193.165,77
196	43.143,47	64,36	927,64	992,00	43.143,47	36.373,59	157.784,17	194.157,76
197	42.215,83	62,97	929,02	992,00	42.215,83	36.436,56	158.713,20	195.149,76
198	41.286,80	61,59	930,41	992,00	41.286,80	36.498,15	159.643,61	196.141,76
199	40.356,39	60,20	931,80	992,00	40.356,39	36.558,35	160.575,41	197.133,75
200	39.424,59	58,81	933,19	992,00	39.424,59	36.617,16	161.508,59	198.125,75
201	38.491,41	57,42	934,58	992,00	38.491,41	36.674,57	162.443,17	199.117,75
202	37.556,83	56,02	935,97	992,00	37.556,83	36.730,59	163.379,15	200.109,74
203	36.620,85	54,63	937,37	992,00	36.620,85	36.785,22	164.316,52	201.101,74
204	35.683,48	53,23	938,77	992,00	35.683,48	36.838,45	165.255,29	202.093,73
205	34.744,71	51,83	940,17	992,00	34.744,71	36.890,28	166.195,45	203.085,73
206	33.804,55	50,43	941,57	992,00	33.804,55	36.940,70	167.137,03	204.077,73
207	32.862,97	49,02	942,98	992,00	32.862,97	36.989,72	168.080,00	205.069,72
208	31.920,00	47,61	944,38	992,00	31.920,00	37.037,34	169.024,38	206.061,72
209	30.975,62	46,21	945,79	992,00	30.975,62	37.083,54	169.970,17	207.053,71
210	30.029,83	44,79	947,20	992,00	30.029,83	37.128,34	170.917,38	208.045,71
211	29.082,62	43,38	948,61	992,00	29.082,62	37.171,72	171.865,99	209.037,71
212	28.134,01	41,97	950,03	992,00	28.134,01	37.213,68	172.816,02	210.029,70
213	27.183,98	40,55	951,45	992,00	27.183,98	37.254,23	173.767,47	211.021,70
214	26.232,53	39,13	952,87	992,00	26.232,53	37.293,36	174.720,33	212.013,69
215	25.279,67	37,71	954,29	992,00	25.279,67	37.331,07	175.674,62	213.005,69
216	24.325,38	36,29	955,71	992,00	24.325,38	37.367,36	176.630,33	213.997,69
217	23.369,67	34,86	957,14	992,00	23.369,67	37.402,22	177.587,47	214.989,68
218	22.412,53	33,43	958,56	992,00	22.412,53	37.435,65	178.546,03	215.981,68
219	21.453,97	32,00	959,99	992,00	21.453,97	37.467,65	179.506,02	216.973,68
220	20.493,98	30,57	961,43	992,00	20.493,98	37.498,22	180.467,45	217.965,67
221	19.532,55	29,14	962,86	992,00	19.532,55	37.527,36	181.430,31	218.957,67
222	18.569,69	27,70	964,30	992,00	18.569,69	37.555,06	182.394,61	219.949,66
223	17.605,39	26,26	965,73	992,00	17.605,39	37.581,32	183.360,34	220.941,66
224	16.639,66	24,82	967,18	992,00	16.639,66	37.606,14	184.327,52	221.933,66
225	15.672,48	23,38	968,62	992,00	15.672,48	37.629,52	185.296,13	222.925,65
226	14.703,87	21,93	970,06	992,00	14.703,87	37.651,45	186.266,20	223.917,65
227	13.733,80	20,49	971,51	992,00	13.733,80	37.671,94	187.237,71	224.909,64
228	12.762,29	19,04	972,96	992,00	12.762,29	37.690,97	188.210,67	225.901,64
229	11.789,33	17,59	974,41	992,00	11.789,33	37.708,56	189.185,08	226.893,64
230	10.814,92	16,13	975,86	992,00	10.814,92	37.724,69	190.160,94	227.885,63
231	9.839,06	14,68	977,32	992,00	9.839,06	37.739,37	191.138,26	228.877,63
232	8.861,74	13,22	978,78	992,00	8.861,74	37.752,59	192.117,04	229.869,62
233	7.882,96	11,76	980,24	992,00	7.882,96	37.764,35	193.097,27	230.861,62
234	6.902,73	10,30	981,70	992,00	6.902,73	37.774,64	194.078,97	231.853,62
235	5.921,03	8,83	983,16	992,00	5.921,03	37.783,47	195.062,14	232.845,61
236	4.937,86	7,37	984,63	992,00	4.937,86	37.790,84	196.046,77	233.837,61
237	3.953,23	5,90	986,10	992,00	3.953,23	37.796,74	197.032,87	234.829,61
238	2.967,13	4,43	987,57	992,00	2.967,13	37.801,16	198.020,44	235.821,60
239	1.979,56	2,95	989,04	992,00	1.979,56	37.804,12	199.009,48	236.813,60
240	990,52	1,48	990,52	992,00	990,52	37.805,59	200.000,00	237.805,59

x

CE-Baufinanz Baufinanzierung

• 1,86%
• gebundener Sollzins*
• 1,88%
• effektiver Jahreszins*

• 998,56€
• Monatsrate

• Gesamtzahlung :239.370,12 EUR
• Tilgungsanteil :200.000,00 EUR
• Zinsanteil :39.370,12 EUR
• Restschuld :0,00 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 300.000,00 EUR; Kreditrate: 1.125,00 EUR; Gesamtbetrag: 135.000,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 1,51 %; Gebundener Sollzins: 1,50 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Der Kreditanbieter ist CE-Baufinanz GmbH Steenkamp 37
22607 Hamburg

Monat	kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	GESAMT
1	200.000,00	310,00	688,56	998,56	199.311,44	310,00	688,56	998,56
2	199.311,44	308,93	689,63	998,56	199.311,44	334,77	1.378,19	1.712,95
3	198.621,81	307,86	690,70	998,56	198.621,81	642,63	2.068,88	2.711,51
4	197.931,12	306,79	691,77	998,56	197.931,12	949,42	2.760,65	3.710,07
5	197.239,35	305,72	692,84	998,56	197.239,35	1.255,14	3.453,49	4.708,63
6	196.546,51	304,65	693,91	998,56	196.546,51	1.559,79	4.147,40	5.707,19
7	195.852,60	303,57	694,99	998,56	195.852,60	1.863,36	4.842,39	6.705,75
8	195.157,61	302,49	696,07	998,56	195.157,61	2.165,86	5.538,45	7.704,31
9	194.461,55	301,42	697,14	998,56	194.461,55	2.467,27	6.235,60	8.702,87
10	193.764,40	300,33	698,22	998,56	193.764,40	2.767,61	6.933,82	9.701,43
11	193.066,18	299,25	699,31	998,56	193.066,18	3.066,86	7.633,13	10.699,99
12	192.366,87	298,17	700,39	998,56	192.366,87	3.365,03	8.333,52	11.698,55
13	191.666,48	297,08	701,48	998,56	191.666,48	3.662,11	9.035,00	12.697,11
14	190.965,00	296,00	702,56	998,56	190.965,00	3.958,11	9.737,56	13.695,67
15	190.262,44	294,91	703,65	998,56	190.262,44	4.253,01	10.441,21	14.694,23
16	189.558,79	293,82	704,74	998,56	189.558,79	4.546,83	11.145,96	15.692,79
17	188.854,04	292,72	705,84	998,56	188.854,04	4.839,55	11.851,79	16.691,35
18	188.148,21	291,63	706,93	998,56	188.148,21	5.131,18	12.558,72	17.689,90
19	187.441,28	290,53	708,03	998,56	187.441,28	5.421,72	13.266,75	18.688,46
20	186.733,25	289,44	709,12	998,56	186.733,25	5.711,15	13.975,87	19.687,02
21	186.024,13	288,34	710,22	998,56	186.024,13	5.999,49	14.686,09	20.685,58
22	185.313,91	287,24	711,32	998,56	185.313,91	6.286,73	15.397,41	21.684,14
23	184.602,59	286,13	712,43	998,56	184.602,59	6.572,86	16.109,84	22.682,70
24	183.890,16	285,03	713,53	998,56	183.890,16	6.857,89	16.823,37	23.681,26
25	183.176,63	283,92	714,64	998,56	183.176,63	7.141,82	17.538,01	24.679,82
26	182.461,99	282,82	715,74	998,56	182.461,99	7.424,63	18.253,75	25.678,38
27	181.746,25	281,71	716,85	998,56	181.746,25	7.706,34	18.970,60	26.676,94
28	181.029,40	280,60	717,96	998,56	181.029,40	7.986,93	19.688,57	27.675,50
29	180.311,43	279,48	719,08	998,56	180.311,43	8.266,42	20.407,64	28.674,06
30	179.592,36	278,37	720,19	998,56	179.592,36	8.544,78	21.127,83	29.672,62
31	178.872,17	277,25	721,31	998,56	178.872,17	8.822,04	21.849,14	30.671,18
32	178.150,86	276,13	722,43	998,56	178.150,86	9.098,17	22.571,57	31.669,74
33	177.428,43	275,01	723,55	998,56	177.428,43	9.373,18	23.295,11	32.668,30
34	176.704,89	273,89	724,67	998,56	176.704,89	9.647,08	24.019,78	33.666,86
35	175.980,22	272,77	725,79	998,56	175.980,22	9.919,85	24.745,57	34.665,42
36	175.254,43	271,64	726,92	998,56	175.254,43	10.191,49	25.472,49	35.663,98
37	174.527,51	270,52	728,04	998,56	174.527,51	10.462,01	26.200,53	36.662,54
38	173.799,47	269,39	729,17	998,56	173.799,47	10.731,40	26.929,70	37.661,10
39	173.070,30	268,26	730,30	998,56	173.070,30	10.999,66	27.660,00	38.659,65
40	172.340,00	267,13	731,43	998,56	172.340,00	11.266,78	28.391,43	39.658,21
41	171.608,57	265,99	732,57	998,56	171.608,57	11.532,78	29.124,00	40.656,77
42	170.876,00	264,86	733,70	998,56	170.876,00	11.797,63	29.857,70	41.655,33
43	170.142,30	263,72	734,84	998,56	170.142,30	12.061,36	30.592,54	42.653,89
44	169.407,46	262,58	735,98	998,56	169.407,46	12.323,94	31.328,52	43.652,45
45	168.671,48	261,44	737,12	998,56	168.671,48	12.585,38	32.065,63	44.651,01
46	167.934,37	260,30	738,26	998,56	167.934,37	12.845,68	32.803,90	45.649,57
47	167.196,10	259,15	739,41	998,56	167.196,10	13.104,83	33.543,30	46.648,13
48	166.456,70	258,01	740,55	998,56	166.456,70	13.362,84	34.283,85	47.646,69
49	165.716,15	256,86	741,70	998,56	165.716,15	13.619,70	35.025,55	48.645,25
50	164.974,45	255,71	742,85	998,56	164.974,45	13.875,41	35.768,40	49.643,81
51	164.231,60	254,56	744,00	998,56	164.231,60	14.129,97	36.512,40	50.642,37
52	163.487,60	253,41	745,15	998,56	163.487,60	14.383,37	37.257,56	51.640,93
53	162.742,44	252,25	746,31	998,56	162.742,44	14.635,62	38.003,86	52.639,49
54	161.996,14	251,09	747,47	998,56	161.996,14	14.886,72	38.751,33	53.638,05
55	161.248,67	249,94	748,62	998,56	161.248,67	15.136,65	39.499,95	54.636,61
56	160.500,05	248,78	749,78	998,56	160.500,05	15.385,43	40.249,74	55.635,17
57	159.750,26	247,61	750,95	998,56	159.750,26	15.633,04	41.000,68	56.633,73
58	158.999,32	246,45	752,11	998,56	158.999,32	15.879,49	41.752,80	57.632,29
59	158.247,20	245,28	753,28	998,56	158.247,20	16.124,77	42.506,07	58.630,84
60	157.493,93	244,12	754,44	998,56	157.493,93	16.368,89	43.260,52	59.629,40
61	156.739,48	242,95	755,61	998,56	156.739,48	16.611,84	44.016,13	60.627,96
62	155.983,87	241,78	756,78	998,56	155.983,87	16.853,61	44.772,91	61.626,52
63	155.227,09	240,60	757,96	998,56	155.227,09	17.094,21	45.530,87	62.625,08
64	154.469,13	239,43	759,13	998,56	154.469,13	17.333,64	46.290,00	63.623,64
65	153.710,00	238,25	760,31	998,56	153.710,00	17.571,89	47.050,31	64.622,20
66	152.949,69	237,07	761,49	998,56	152.949,69	17.808,96	47.811,80	65.620,76
67	152.188,20	235,89	762,67	998,56	152.188,20	18.044,85	48.574,47	66.619,32
68	151.425,53	234,71	763,85	998,56	151.425,53	18.279,56	49.338,32	67.617,88
69	150.661,68	233,53	765,03	998,56	150.661,68	18.513,09	50.103,35	68.616,44
70	149.896,65	232,34	766,22	998,56	149.896,65	18.745,43	50.869,57	69.615,00
71	149.130,43	231,15	767,41	998,56	149.130,43	18.976,58	51.636,98	70.613,56
72	148.363,02	229,96	768,60	998,56	148.363,02	19.206,54	52.405,58	71.612,12
73	147.594,42	228,77	769,79	998,56	147.594,42	19.435,31	53.175,36	72.610,68
74	146.824,64	227,58	770,98	998,56	146.824,64	19.662,89	53.946,34	73.609,24
75	146.053,66	226,38	772,18	998,56	146.053,66	19.889,28	54.718,52	74.607,80
76	145.281,48	225,19	773,37	998,56	145.281,48	20.114,46	55.491,89	75.606,36
77	144.508,11	223,99	774,57	998,56	144.508,11	20.338,45	56.266,47	76.604,92
78	143.733,53	222,79	775,77	998,56	143.733,53	20.561,24	57.042,24	77.603,48
79	142.957,76	221,58	776,97	998,56	142.957,76	20.782,82	57.819,21	78.602,04
80	142.180,79	220,38	778,18	998,56	142.180,79	21.003,20	58.597,39	79.600,59
81	141.402,61	219,17	779,39	998,56	141.402,61	21.222,38	59.376,78	80.599,15
82	140.623,22	217,97	780,59	998,56	140.623,22	21.440,34	60.157,37	81.597,71
83	139.842,63	216,76	781,80	998,56	139.842,63	21.657,10	60.939,18	82.596,27
84	139.060,82	215,54	783,02	998,56	139.060,82	21.872,64	61.722,19	83.594,83
85	138.277,81	214,33	784,23	998,56	138.277,81	22.086,97	62.506,42	84.593,39
86	137.493,58	213,12	785,44	998,56	137.493,58	22.300,09	63.291,86	85.591,95
87	136.708,14	211,90	786,66	998,56	136.708,14	22.511,99	64.078,53	86.590,51
88	135.921,47	210,68	787,88	998,56	135.921,47	22.722,66	64.866,41	87.589,07
89	135.133,59	209,46	789,10	998,56	135.133,59	22.932,12	65.655,51	88.587,63
90	134.344,49	208,23	790,33	998,56	134.344,49	23.140,35	66.445,84	89.586,19
91	133.554,16	207,01	791,55	998,56	133.554,16	23.347,36	67.237,39	90.584,75
92	132.762,61	205,78	792,78	998,56	132.762,61	23.553,15	68.030,16	91.583,31
93	131.969,84	204,55	794,01	998,56	131.969,84	23.757,70	68.824,17	92.581,87
94	131.175,83	203,32	795,24	998,56	131.175,83	23.961,02	69.619,41	93.580,43
95	130.380,59	202,09	796,47	998,56	130.380,59	24.163,11	70.415,88	94.578,99
96	129.584,12	200,86	797,70	998,56	129.584,12	24.363,97	71.213,58	95.577,55
97	128.786,42	199,62	798,94	998,56	128.786,42	24.563,59	72.012,52	96.576,11
98	127.987,48	198,38	800,18	998,56	127.987,48	24.761,97	72.812,70	97.574,67
99	127.187,30	197,14	801,42	998,56	127.187,30	24.959,11	73.614,12	98.573,23
100	126.385,88	195,90	802,66	998,56	126.385,88	25.155,00	74.416,78	99.571,79
101	125.583,22	194,65	803,91	998,56	125.583,22	25.349,66	75.220,69	100.570,34
102	124.779,31	193,41	805,15	998,56	124.779,31	25.543,07	76.025,84	101.568,90
103	123.974,16	192,16	806,40	998,56	123.974,16	25.735,23	76.832,24	102.567,46
104	123.167,76	190,91	807,65	998,56	123.167,76	25.926,14	77.639,89	103.566,02
105	122.360,11	189,66	808,90	998,56	122.360,11	26.115,79	78.448,79	104.564,58
106	121.551,21	188,40	810,16	998,56	121.551,21	26.304,20	79.258,94	105.563,14
107	120.741,06	187,15	811,41	998,56	120.741,06	26.491,35	80.070,35	106.561,70
108	119.929,65	185,89	812,67	998,56	119.929,65	26.677,24	80.883,02	107.560,26
109	119.116,98	184,63	813,93	998,56	119.116,98	26.861,87	81.696,95	108.558,82
110	118.303,05	183,37	815,19	998,56	118.303,05	27.045,24	82.512,14	109.557,38
111	117.487,86	182,11	816,45	998,56	117.487,86	27.227,35	83.328,59	110.555,94
112	116.671,41	180,84	817,72	998,56	116.671,41	27.408,19	84.146,31	111.554,50
113	115.853,69	179,57	818,99	998,56	115.853,69	27.587,76	84.965,30	112.553,06
114	115.034,70	178,30	820,26	998,56	115.034,70	27.766,06	85.785,55	113.551,62
115	114.214,45	177,03	821,53	998,56	114.214,45	27.943,10	86.607,08	114.550,18
116	113.392,92	175,76	822,80	998,56	113.392,92	28.118,86	87.429,88	115.548,74
117	112.570,12	174,48	824,08	998,56	112.570,12	28.293,34	88.253,96	116.547,30
118	111.746,04	173,21	825,35	998,56	111.746,04	28.466,55	89.079,31	117.545,86
119	110.920,69	171,93	826,63	998,56	110.920,69	28.638,47	89.905,94	118.544,42
120	110.094,06	170,65	827,91	998,56	110.094,06	28.809,12	90.733,86	119.542,98
121	109.266,14	169,36	829,20	998,56	109.266,14	28.978,48	91.563,05	120.541,54
122	108.436,95	168,08	830,48	998,56	108.436,95	29.146,56	92.393,54	121.540,09
123	107.606,46	166,79	831,77	998,56	107.606,46	29.313,35	93.225,31	122.538,65
124	106.774,69	165,50	833,06	998,56	106.774,69	29.478,85	94.058,37	123.537,21
125	105.941,63	164,21	834,35	998,56	105.941,63	29.643,06	94.892,72	124.535,77
126	105.107,28	162,92	835,64	998,56	105.107,28	29.805,97	95.728,36	125.534,33
127	104.271,64	161,62	836,94	998,56	104.271,64	29.967,60	96.565,30	126.532,89
128	103.434,70	160,32	838,24	998,56	103.434,70	30.127,92	97.403,53	127.531,45
129	102.596,47	159,02	839,53	998,56	102.596,47	30.286,94	98.243,07	128.530,01
130	101.756,93	157,72	840,84	998,56	101.756,93	30.444,67	99.083,90	129.528,57
131	100.916,10	156,42	842,14	998,56	100.916,10	30.601,09	99.926,04	130.527,13
132	100.073,96	155,11	843,44	998,56	100.073,96	30.756,20	100.769,49	131.525,69
133	99.230,51	153,81	844,75	998,56	99.230,51	30.910,01	101.614,24	132.524,25
134	98.385,76	152,50	846,06	998,56	98.385,76	31.062,51	102.460,30	133.522,81
135	97.539,70	151,19	847,37	998,56	97.539,70	31.213,69	103.307,68	134.521,37
136	96.692,32	149,87	848,69	998,56	96.692,32	31.363,57	104.156,36	135.519,93
137	95.843,64	148,56	850,00	998,56	95.843,64	31.512,12	105.006,36	136.518,49
138	94.993,64	147,24	851,32	998,56	94.993,64	31.659,36	105.857,68	137.517,05
139	94.142,32	145,92	852,64	998,56	94.142,32	31.805,28	106.710,32	138.515,61
140	93.289,68	144,60	853,96	998,56	93.289,68	31.949,88	107.564,28	139.514,17
141	92.435,72	143,28	855,28	998,56	92.435,72	32.093,16	108.419,57	140.512,73
142	91.580,43	141,95	856,61	998,56	91.580,43	32.235,11	109.276,18	141.511,29
143	90.723,82	140,62	857,94	998,56	90.723,82	32.375,73	110.134,11	142.509,84
144	89.865,89	139,29	859,27	998,56	89.865,89	32.515,02	110.993,38	143.508,40
145	89.006,62	137,96	860,60	998,56	89.006,62	32.652,98	111.853,98	144.506,96
146	88.146,02	136,63	861,93	998,56	88.146,02	32.789,61	112.715,91	145.505,52
147	87.284,09	135,29	863,27	998,56	87.284,09	32.924,90	113.579,18	146.504,08
148	86.420,82	133,95	864,61	998,56	86.420,82	33.058,85	114.443,79	147.502,64
149	85.556,21	132,61	865,95	998,56	85.556,21	33.191,46	115.309,74	148.501,20
150	84.690,26	131,27	867,29	998,56	84.690,26	33.322,73	116.177,03	149.499,76
151	83.822,97	129,93	868,63	998,56	83.822,97	33.452,66	117.045,66	150.498,32
152	82.954,34	128,58	869,98	998,56	82.954,34	33.581,24	117.915,64	151.496,88
153	82.084,36	127,23	871,33	998,56	82.084,36	33.708,47	118.786,97	152.495,44
154	81.213,03	125,88	872,68	998,56	81.213,03	33.834,35	119.659,65	153.494,00
155	80.340,35	124,53	874,03	998,56	80.340,35	33.958,88	120.533,68	154.492,56
156	79.466,32	123,17	875,39	998,56	79.466,32	34.082,05	121.409,07	155.491,12
157	78.590,93	121,82	876,74	998,56	78.590,93	34.203,87	122.285,81	156.489,68
158	77.714,19	120,46	878,10	998,56	77.714,19	34.324,32	123.163,91	157.488,24
159	76.836,09	119,10	879,46	998,56	76.836,09	34.443,42	124.043,38	158.486,80
160	75.956,62	117,73	880,83	998,56	75.956,62	34.561,15	124.924,20	159.485,36
161	75.075,80	116,37	882,19	998,56	75.075,80	34.677,52	125.806,40	160.483,92
162	74.193,60	115,00	883,56	998,56	74.193,60	34.792,52	126.689,96	161.482,48
163	73.310,04	113,63	884,93	998,56	73.310,04	34.906,15	127.574,88	162.481,03
164	72.425,12	112,26	886,30	998,56	72.425,12	35.018,41	128.461,19	163.479,59
165	71.538,81	110,89	887,67	998,56	71.538,81	35.129,29	129.348,86	164.478,15
166	70.651,14	109,51	889,05	998,56	70.651,14	35.238,80	130.237,91	165.476,71
167	69.762,09	108,13	890,43	998,56	69.762,09	35.346,93	131.128,34	166.475,27
168	68.871,66	106,75	891,81	998,56	68.871,66	35.453,69	132.020,15	167.473,83
169	67.979,85	105,37	893,19	998,56	67.979,85	35.559,05	132.913,34	168.472,39
170	67.086,66	103,98	894,58	998,56	67.086,66	35.663,04	133.807,91	169.470,95
171	66.192,09	102,60	895,96	998,56	66.192,09	35.765,64	134.703,87	170.469,51
172	65.296,13	101,21	897,35	998,56	65.296,13	35.866,85	135.601,23	171.468,07
173	64.398,77	99,82	898,74	998,56	64.398,77	35.966,66	136.499,97	172.466,63
174	63.500,03	98,43	900,13	998,56	63.500,03	36.065,09	137.400,10	173.465,19
175	62.599,90	97,03	901,53	998,56	62.599,90	36.162,12	138.301,63	174.463,75
176	61.698,37	95,63	902,93	998,56	61.698,37	36.257,75	139.204,56	175.462,31
177	60.795,44	94,23	904,33	998,56	60.795,44	36.351,98	140.108,88	176.460,87
178	59.891,12	92,83	905,73	998,56	59.891,12	36.444,82	141.014,61	177.459,43
179	58.985,39	91,43	907,13	998,56	58.985,39	36.536,24	141.921,74	178.457,99
180	58.078,26	90,02	908,54	998,56	58.078,26	36.626,26	142.830,28	179.456,55
181	57.169,72	88,61	909,95	998,56	57.169,72	36.714,88	143.740,23	180.455,11
182	56.259,77	87,20	911,36	998,56	56.259,77	36.802,08	144.651,59	181.453,67
183	55.348,41	85,79	912,77	998,56	55.348,41	36.887,87	145.564,36	182.452,23
184	54.435,64	84,38	914,18	998,56	54.435,64	36.972,24	146.478,54	183.450,78
185	53.521,46	82,96	915,60	998,56	53.521,46	37.055,20	147.394,14	184.449,34
186	52.605,86	81,54	917,02	998,56	52.605,86	37.136,74	148.311,16	185.447,90
187	51.688,84	80,12	918,44	998,56	51.688,84	37.216,86	149.229,60	186.446,46
188	50.770,40	78,69	919,87	998,56	50.770,40	37.295,55	150.149,47	187.445,02
189	49.850,53	77,27	921,29	998,56	49.850,53	37.372,82	151.070,76	188.443,58
190	48.929,24	75,84	922,72	998,56	48.929,24	37.448,66	151.993,48	189.442,14
191	48.006,52	74,41	924,15	998,56	48.006,52	37.523,07	152.917,63	190.440,70
192	47.082,37	72,98	925,58	998,56	47.082,37	37.596,05	153.843,21	191.439,26
193	46.156,79	71,54	927,02	998,56	46.156,79	37.667,59	154.770,23	192.437,82
194	45.229,77	70,11	928,45	998,56	45.229,77	37.737,70	155.698,68	193.436,38
195	44.301,32	68,67	929,89	998,56	44.301,32	37.806,37	156.628,57	194.434,94
196	43.371,43	67,23	931,33	998,56	43.371,43	37.873,59	157.559,91	195.433,50
197	42.440,09	65,78	932,78	998,56	42.440,09	37.939,37	158.492,68	196.432,06
198	41.507,32	64,34	934,22	998,56	41.507,32	38.003,71	159.426,91	197.430,62
199	40.573,09	62,89	935,67	998,56	40.573,09	38.066,60	160.362,58	198.429,18
200	39.637,42	61,44	937,12	998,56	39.637,42	38.128,04	161.299,70	199.427,74
201	38.700,30	59,99	938,57	998,56	38.700,30	38.188,02	162.238,27	200.426,30
202	37.761,73	58,53	940,03	998,56	37.761,73	38.246,55	163.178,30	201.424,86
203	36.821,70	57,07	941,49	998,56	36.821,70	38.303,63	164.119,79	202.423,42
204	35.880,21	55,61	942,95	998,56	35.880,21	38.359,24	165.062,73	203.421,98
205	34.937,27	54,15	944,41	998,56	34.937,27	38.413,39	166.007,14	204.420,53
206	33.992,86	52,69	945,87	998,56	33.992,86	38.466,08	166.953,01	205.419,09
207	33.046,99	51,22	947,34	998,56	33.046,99	38.517,31	167.900,35	206.417,65
208	32.099,65	49,75	948,81	998,56	32.099,65	38.567,06	168.849,15	207.416,21
209	31.150,85	48,28	950,28	998,56	31.150,85	38.615,34	169.799,43	208.414,77
210	30.200,57	46,81	951,75	998,56	30.200,57	38.662,15	170.751,18	209.413,33
211	29.248,82	45,34	953,22	998,56	29.248,82	38.707,49	171.704,40	210.411,89
212	28.295,60	43,86	954,70	998,56	28.295,60	38.751,35	172.659,10	211.410,45
213	27.340,90