贷款7.03万(商业贷款)房贷,还款23年的等额本息和等额本金的还款方式明细。
等额本息还款方式:
贷款总额:7.03万
还款月数:23年
每月还款:363.66元
利息总额:3.01万
本息合计:10.04万
期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
---|---|---|---|---|---|
1 | 2025-04 | 363.66 | 193.24 | 170.42 | 70098.58 |
2 | 2025-05 | 363.66 | 192.77 | 170.89 | 69927.69 |
3 | 2025-06 | 363.66 | 192.30 | 171.36 | 69756.34 |
4 | 2025-07 | 363.66 | 191.83 | 171.83 | 69584.51 |
5 | 2025-08 | 363.66 | 191.36 | 172.30 | 69412.21 |
6 | 2025-09 | 363.66 | 190.88 | 172.77 | 69239.44 |
7 | 2025-10 | 363.66 | 190.41 | 173.25 | 69066.19 |
8 | 2025-11 | 363.66 | 189.93 | 173.73 | 68892.46 |
9 | 2025-12 | 363.66 | 189.45 | 174.20 | 68718.26 |
10 | 2026-01 | 363.66 | 188.98 | 174.68 | 68543.57 |
11 | 2026-02 | 363.66 | 188.49 | 175.16 | 68368.41 |
12 | 2026-03 | 363.66 | 188.01 | 175.64 | 68192.77 |
13 | 2026-04 | 363.66 | 187.53 | 176.13 | 68016.64 |
14 | 2026-05 | 363.66 | 187.05 | 176.61 | 67840.03 |
15 | 2026-06 | 363.66 | 186.56 | 177.10 | 67662.93 |
16 | 2026-07 | 363.66 | 186.07 | 177.58 | 67485.34 |
17 | 2026-08 | 363.66 | 185.58 | 178.07 | 67307.27 |
18 | 2026-09 | 363.66 | 185.09 | 178.56 | 67128.71 |
19 | 2026-10 | 363.66 | 184.60 | 179.05 | 66949.65 |
20 | 2026-11 | 363.66 | 184.11 | 179.55 | 66770.11 |
21 | 2026-12 | 363.66 | 183.62 | 180.04 | 66590.07 |
22 | 2027-01 | 363.66 | 183.12 | 180.54 | 66409.53 |
23 | 2027-02 | 363.66 | 182.63 | 181.03 | 66228.50 |
24 | 2027-03 | 363.66 | 182.13 | 181.53 | 66046.97 |
25 | 2027-04 | 363.66 | 181.63 | 182.03 | 65864.94 |
26 | 2027-05 | 363.66 | 181.13 | 182.53 | 65682.41 |
27 | 2027-06 | 363.66 | 180.63 | 183.03 | 65499.38 |
28 | 2027-07 | 363.66 | 180.12 | 183.53 | 65315.84 |
29 | 2027-08 | 363.66 | 179.62 | 184.04 | 65131.81 |
30 | 2027-09 | 363.66 | 179.11 | 184.55 | 64947.26 |
31 | 2027-10 | 363.66 | 178.60 | 185.05 | 64762.21 |
32 | 2027-11 | 363.66 | 178.10 | 185.56 | 64576.65 |
33 | 2027-12 | 363.66 | 177.59 | 186.07 | 64390.57 |
34 | 2028-01 | 363.66 | 177.07 | 186.58 | 64203.99 |
35 | 2028-02 | 363.66 | 176.56 | 187.10 | 64016.89 |
36 | 2028-03 | 363.66 | 176.05 | 187.61 | 63829.28 |
37 | 2028-04 | 363.66 | 175.53 | 188.13 | 63641.15 |
38 | 2028-05 | 363.66 | 175.01 | 188.64 | 63452.51 |
39 | 2028-06 | 363.66 | 174.49 | 189.16 | 63263.34 |
40 | 2028-07 | 363.66 | 173.97 | 189.68 | 63073.66 |
41 | 2028-08 | 363.66 | 173.45 | 190.21 | 62883.46 |
42 | 2028-09 | 363.66 | 172.93 | 190.73 | 62692.73 |
43 | 2028-10 | 363.66 | 172.40 | 191.25 | 62501.47 |
44 | 2028-11 | 363.66 | 171.88 | 191.78 | 62309.70 |
45 | 2028-12 | 363.66 | 171.35 | 192.31 | 62117.39 |
46 | 2029-01 | 363.66 | 170.82 | 192.84 | 61924.55 |
47 | 2029-02 | 363.66 | 170.29 | 193.37 | 61731.19 |
48 | 2029-03 | 363.66 | 169.76 | 193.90 | 61537.29 |
49 | 2029-04 | 363.66 | 169.23 | 194.43 | 61342.86 |
50 | 2029-05 | 363.66 | 168.69 | 194.97 | 61147.90 |
51 | 2029-06 | 363.66 | 168.16 | 195.50 | 60952.39 |
52 | 2029-07 | 363.66 | 167.62 | 196.04 | 60756.36 |
53 | 2029-08 | 363.66 | 167.08 | 196.58 | 60559.78 |
54 | 2029-09 | 363.66 | 166.54 | 197.12 | 60362.66 |
55 | 2029-10 | 363.66 | 166.00 | 197.66 | 60165.00 |
56 | 2029-11 | 363.66 | 165.45 | 198.20 | 59966.79 |
57 | 2029-12 | 363.66 | 164.91 | 198.75 | 59768.04 |
58 | 2030-01 | 363.66 | 164.36 | 199.30 | 59568.75 |
59 | 2030-02 | 363.66 | 163.81 | 199.84 | 59368.91 |
60 | 2030-03 | 363.66 | 163.26 | 200.39 | 59168.51 |
61 | 2030-04 | 363.66 | 162.71 | 200.94 | 58967.57 |
62 | 2030-05 | 363.66 | 162.16 | 201.50 | 58766.07 |
63 | 2030-06 | 363.66 | 161.61 | 202.05 | 58564.02 |
64 | 2030-07 | 363.66 | 161.05 | 202.61 | 58361.41 |
65 | 2030-08 | 363.66 | 160.49 | 203.16 | 58158.25 |
66 | 2030-09 | 363.66 | 159.94 | 203.72 | 57954.52 |
67 | 2030-10 | 363.66 | 159.37 | 204.28 | 57750.24 |
68 | 2030-11 | 363.66 | 158.81 | 204.84 | 57545.40 |
69 | 2030-12 | 363.66 | 158.25 | 205.41 | 57339.99 |
70 | 2031-01 | 363.66 | 157.68 | 205.97 | 57134.02 |
71 | 2031-02 | 363.66 | 157.12 | 206.54 | 56927.48 |
72 | 2031-03 | 363.66 | 156.55 | 207.11 | 56720.37 |
73 | 2031-04 | 363.66 | 155.98 | 207.68 | 56512.69 |
74 | 2031-05 | 363.66 | 155.41 | 208.25 | 56304.44 |
75 | 2031-06 | 363.66 | 154.84 | 208.82 | 56095.62 |
76 | 2031-07 | 363.66 | 154.26 | 209.39 | 55886.23 |
77 | 2031-08 | 363.66 | 153.69 | 209.97 | 55676.26 |
78 | 2031-09 | 363.66 | 153.11 | 210.55 | 55465.71 |
79 | 2031-10 | 363.66 | 152.53 | 211.13 | 55254.58 |
80 | 2031-11 | 363.66 | 151.95 | 211.71 | 55042.87 |
81 | 2031-12 | 363.66 | 151.37 | 212.29 | 54830.58 |
82 | 2032-01 | 363.66 | 150.78 | 212.87 | 54617.71 |
83 | 2032-02 | 363.66 | 150.20 | 213.46 | 54404.25 |
84 | 2032-03 | 363.66 | 149.61 | 214.05 | 54190.20 |
85 | 2032-04 | 363.66 | 149.02 | 214.63 | 53975.57 |
86 | 2032-05 | 363.66 | 148.43 | 215.23 | 53760.34 |
87 | 2032-06 | 363.66 | 147.84 | 215.82 | 53544.53 |
88 | 2032-07 | 363.66 | 147.25 | 216.41 | 53328.12 |
89 | 2032-08 | 363.66 | 146.65 | 217.01 | 53111.11 |
90 | 2032-09 | 363.66 | 146.06 | 217.60 | 52893.51 |
91 | 2032-10 | 363.66 | 145.46 | 218.20 | 52675.31 |
92 | 2032-11 | 363.66 | 144.86 | 218.80 | 52456.51 |
93 | 2032-12 | 363.66 | 144.26 | 219.40 | 52237.11 |
94 | 2033-01 | 363.66 | 143.65 | 220.01 | 52017.10 |
95 | 2033-02 | 363.66 | 143.05 | 220.61 | 51796.49 |
96 | 2033-03 | 363.66 | 142.44 | 221.22 | 51575.27 |
97 | 2033-04 | 363.66 | 141.83 | 221.83 | 51353.44 |
98 | 2033-05 | 363.66 | 141.22 | 222.44 | 51131.01 |
99 | 2033-06 | 363.66 | 140.61 | 223.05 | 50907.96 |
100 | 2033-07 | 363.66 | 140.00 | 223.66 | 50684.30 |
101 | 2033-08 | 363.66 | 139.38 | 224.28 | 50460.02 |
102 | 2033-09 | 363.66 | 138.77 | 224.89 | 50235.13 |
103 | 2033-10 | 363.66 | 138.15 | 225.51 | 50009.62 |
104 | 2033-11 | 363.66 | 137.53 | 226.13 | 49783.49 |
105 | 2033-12 | 363.66 | 136.90 | 226.75 | 49556.73 |
106 | 2034-01 | 363.66 | 136.28 | 227.38 | 49329.36 |
107 | 2034-02 | 363.66 | 135.66 | 228.00 | 49101.36 |
108 | 2034-03 | 363.66 | 135.03 | 228.63 | 48872.73 |
109 | 2034-04 | 363.66 | 134.40 | 229.26 | 48643.47 |
110 | 2034-05 | 363.66 | 133.77 | 229.89 | 48413.58 |
111 | 2034-06 | 363.66 | 133.14 | 230.52 | 48183.06 |
112 | 2034-07 | 363.66 | 132.50 | 231.15 | 47951.90 |
113 | 2034-08 | 363.66 | 131.87 | 231.79 | 47720.11 |
114 | 2034-09 | 363.66 | 131.23 | 232.43 | 47487.69 |
115 | 2034-10 | 363.66 | 130.59 | 233.07 | 47254.62 |
116 | 2034-11 | 363.66 | 129.95 | 233.71 | 47020.91 |
117 | 2034-12 | 363.66 | 129.31 | 234.35 | 46786.56 |
118 | 2035-01 | 363.66 | 128.66 | 234.99 | 46551.57 |
119 | 2035-02 | 363.66 | 128.02 | 235.64 | 46315.93 |
120 | 2035-03 | 363.66 | 127.37 | 236.29 | 46079.64 |
121 | 2035-04 | 363.66 | 126.72 | 236.94 | 45842.70 |
122 | 2035-05 | 363.66 | 126.07 | 237.59 | 45605.11 |
123 | 2035-06 | 363.66 | 125.41 | 238.24 | 45366.86 |
124 | 2035-07 | 363.66 | 124.76 | 238.90 | 45127.96 |
125 | 2035-08 | 363.66 | 124.10 | 239.56 | 44888.41 |
126 | 2035-09 | 363.66 | 123.44 | 240.21 | 44648.19 |
127 | 2035-10 | 363.66 | 122.78 | 240.88 | 44407.32 |
128 | 2035-11 | 363.66 | 122.12 | 241.54 | 44165.78 |
129 | 2035-12 | 363.66 | 121.46 | 242.20 | 43923.58 |
130 | 2036-01 | 363.66 | 120.79 | 242.87 | 43680.71 |
131 | 2036-02 | 363.66 | 120.12 | 243.54 | 43437.17 |
132 | 2036-03 | 363.66 | 119.45 | 244.21 | 43192.97 |
133 | 2036-04 | 363.66 | 118.78 | 244.88 | 42948.09 |
134 | 2036-05 | 363.66 | 118.11 | 245.55 | 42702.54 |
135 | 2036-06 | 363.66 | 117.43 | 246.23 | 42456.31 |
136 | 2036-07 | 363.66 | 116.75 | 246.90 | 42209.41 |
137 | 2036-08 | 363.66 | 116.08 | 247.58 | 41961.83 |
138 | 2036-09 | 363.66 | 115.40 | 248.26 | 41713.57 |
139 | 2036-10 | 363.66 | 114.71 | 248.95 | 41464.62 |
140 | 2036-11 | 363.66 | 114.03 | 249.63 | 41214.99 |
141 | 2036-12 | 363.66 | 113.34 | 250.32 | 40964.67 |
142 | 2037-01 | 363.66 | 112.65 | 251.01 | 40713.67 |
143 | 2037-02 | 363.66 | 111.96 | 251.70 | 40461.97 |
144 | 2037-03 | 363.66 | 111.27 | 252.39 | 40209.59 |
145 | 2037-04 | 363.66 | 110.58 | 253.08 | 39956.50 |
146 | 2037-05 | 363.66 | 109.88 | 253.78 | 39702.73 |
147 | 2037-06 | 363.66 | 109.18 | 254.48 | 39448.25 |
148 | 2037-07 | 363.66 | 108.48 | 255.18 | 39193.08 |
149 | 2037-08 | 363.66 | 107.78 | 255.88 | 38937.20 |
150 | 2037-09 | 363.66 | 107.08 | 256.58 | 38680.62 |
151 | 2037-10 | 363.66 | 106.37 | 257.29 | 38423.33 |
152 | 2037-11 | 363.66 | 105.66 | 257.99 | 38165.34 |
153 | 2037-12 | 363.66 | 104.95 | 258.70 | 37906.63 |
154 | 2038-01 | 363.66 | 104.24 | 259.41 | 37647.22 |
155 | 2038-02 | 363.66 | 103.53 | 260.13 | 37387.09 |
156 | 2038-03 | 363.66 | 102.81 | 260.84 | 37126.25 |
157 | 2038-04 | 363.66 | 102.10 | 261.56 | 36864.69 |
158 | 2038-05 | 363.66 | 101.38 | 262.28 | 36602.41 |
159 | 2038-06 | 363.66 | 100.66 | 263.00 | 36339.41 |
160 | 2038-07 | 363.66 | 99.93 | 263.72 | 36075.68 |
161 | 2038-08 | 363.66 | 99.21 | 264.45 | 35811.23 |
162 | 2038-09 | 363.66 | 98.48 | 265.18 | 35546.05 |
163 | 2038-10 | 363.66 | 97.75 | 265.91 | 35280.15 |
164 | 2038-11 | 363.66 | 97.02 | 266.64 | 35013.51 |
165 | 2038-12 | 363.66 | 96.29 | 267.37 | 34746.14 |
166 | 2039-01 | 363.66 | 95.55 | 268.11 | 34478.03 |
167 | 2039-02 | 363.66 | 94.81 | 268.84 | 34209.19 |
168 | 2039-03 | 363.66 | 94.08 | 269.58 | 33939.61 |
169 | 2039-04 | 363.66 | 93.33 | 270.32 | 33669.28 |
170 | 2039-05 | 363.66 | 92.59 | 271.07 | 33398.22 |
171 | 2039-06 | 363.66 | 91.85 | 271.81 | 33126.40 |
172 | 2039-07 | 363.66 | 91.10 | 272.56 | 32853.84 |
173 | 2039-08 | 363.66 | 90.35 | 273.31 | 32580.53 |
174 | 2039-09 | 363.66 | 89.60 | 274.06 | 32306.47 |
175 | 2039-10 | 363.66 | 88.84 | 274.82 | 32031.66 |
176 | 2039-11 | 363.66 | 88.09 | 275.57 | 31756.09 |
177 | 2039-12 | 363.66 | 87.33 | 276.33 | 31479.76 |
178 | 2040-01 | 363.66 | 86.57 | 277.09 | 31202.67 |
179 | 2040-02 | 363.66 | 85.81 | 277.85 | 30924.82 |
180 | 2040-03 | 363.66 | 85.04 | 278.61 | 30646.20 |
181 | 2040-04 | 363.66 | 84.28 | 279.38 | 30366.82 |
182 | 2040-05 | 363.66 | 83.51 | 280.15 | 30086.67 |
183 | 2040-06 | 363.66 | 82.74 | 280.92 | 29805.75 |
184 | 2040-07 | 363.66 | 81.97 | 281.69 | 29524.06 |
185 | 2040-08 | 363.66 | 81.19 | 282.47 | 29241.59 |
186 | 2040-09 | 363.66 | 80.41 | 283.24 | 28958.35 |
187 | 2040-10 | 363.66 | 79.64 | 284.02 | 28674.33 |
188 | 2040-11 | 363.66 | 78.85 | 284.80 | 28389.52 |
189 | 2040-12 | 363.66 | 78.07 | 285.59 | 28103.94 |
190 | 2041-01 | 363.66 | 77.29 | 286.37 | 27817.57 |
191 | 2041-02 | 363.66 | 76.50 | 287.16 | 27530.41 |
192 | 2041-03 | 363.66 | 75.71 | 287.95 | 27242.46 |
193 | 2041-04 | 363.66 | 74.92 | 288.74 | 26953.72 |
194 | 2041-05 | 363.66 | 74.12 | 289.54 | 26664.18 |
195 | 2041-06 | 363.66 | 73.33 | 290.33 | 26373.85 |
196 | 2041-07 | 363.66 | 72.53 | 291.13 | 26082.72 |
197 | 2041-08 | 363.66 | 71.73 | 291.93 | 25790.79 |
198 | 2041-09 | 363.66 | 70.92 | 292.73 | 25498.06 |
199 | 2041-10 | 363.66 | 70.12 | 293.54 | 25204.52 |
200 | 2041-11 | 363.66 | 69.31 | 294.35 | 24910.17 |
201 | 2041-12 | 363.66 | 68.50 | 295.15 | 24615.02 |
202 | 2042-01 | 363.66 | 67.69 | 295.97 | 24319.05 |
203 | 2042-02 | 363.66 | 66.88 | 296.78 | 24022.27 |
204 | 2042-03 | 363.66 | 66.06 | 297.60 | 23724.67 |
205 | 2042-04 | 363.66 | 65.24 | 298.42 | 23426.26 |
206 | 2042-05 | 363.66 | 64.42 | 299.24 | 23127.02 |
207 | 2042-06 | 363.66 | 63.60 | 300.06 | 22826.96 |
208 | 2042-07 | 363.66 | 62.77 | 300.88 | 22526.08 |
209 | 2042-08 | 363.66 | 61.95 | 301.71 | 22224.37 |
210 | 2042-09 | 363.66 | 61.12 | 302.54 | 21921.83 |
211 | 2042-10 | 363.66 | 60.29 | 303.37 | 21618.45 |
212 | 2042-11 | 363.66 | 59.45 | 304.21 | 21314.25 |
213 | 2042-12 | 363.66 | 58.61 | 305.04 | 21009.20 |
214 | 2043-01 | 363.66 | 57.78 | 305.88 | 20703.32 |
215 | 2043-02 | 363.66 | 56.93 | 306.72 | 20396.60 |
216 | 2043-03 | 363.66 | 56.09 | 307.57 | 20089.03 |
217 | 2043-04 | 363.66 | 55.24 | 308.41 | 19780.62 |
218 | 2043-05 | 363.66 | 54.40 | 309.26 | 19471.35 |
219 | 2043-06 | 363.66 | 53.55 | 310.11 | 19161.24 |
220 | 2043-07 | 363.66 | 52.69 | 310.96 | 18850.28 |
221 | 2043-08 | 363.66 | 51.84 | 311.82 | 18538.46 |
222 | 2043-09 | 363.66 | 50.98 | 312.68 | 18225.78 |
223 | 2043-10 | 363.66 | 50.12 | 313.54 | 17912.24 |
224 | 2043-11 | 363.66 | 49.26 | 314.40 | 17597.85 |
225 | 2043-12 | 363.66 | 48.39 | 315.26 | 17282.58 |
226 | 2044-01 | 363.66 | 47.53 | 316.13 | 16966.45 |
227 | 2044-02 | 363.66 | 46.66 | 317.00 | 16649.45 |
228 | 2044-03 | 363.66 | 45.79 | 317.87 | 16331.58 |
229 | 2044-04 | 363.66 | 44.91 | 318.75 | 16012.83 |
230 | 2044-05 | 363.66 | 44.04 | 319.62 | 15693.21 |
231 | 2044-06 | 363.66 | 43.16 | 320.50 | 15372.71 |
232 | 2044-07 | 363.66 | 42.27 | 321.38 | 15051.32 |
233 | 2044-08 | 363.66 | 41.39 | 322.27 | 14729.06 |
234 | 2044-09 | 363.66 | 40.50 | 323.15 | 14405.90 |
235 | 2044-10 | 363.66 | 39.62 | 324.04 | 14081.86 |
236 | 2044-11 | 363.66 | 38.73 | 324.93 | 13756.93 |
237 | 2044-12 | 363.66 | 37.83 | 325.83 | 13431.10 |
238 | 2045-01 | 363.66 | 36.94 | 326.72 | 13104.38 |
239 | 2045-02 | 363.66 | 36.04 | 327.62 | 12776.76 |
240 | 2045-03 | 363.66 | 35.14 | 328.52 | 12448.24 |
241 | 2045-04 | 363.66 | 34.23 | 329.43 | 12118.81 |
242 | 2045-05 | 363.66 | 33.33 | 330.33 | 11788.48 |
243 | 2045-06 | 363.66 | 32.42 | 331.24 | 11457.24 |
244 | 2045-07 | 363.66 | 31.51 | 332.15 | 11125.09 |
245 | 2045-08 | 363.66 | 30.59 | 333.06 | 10792.03 |
246 | 2045-09 | 363.66 | 29.68 | 333.98 | 10458.05 |
247 | 2045-10 | 363.66 | 28.76 | 334.90 | 10123.15 |
248 | 2045-11 | 363.66 | 27.84 | 335.82 | 9787.33 |
249 | 2045-12 | 363.66 | 26.92 | 336.74 | 9450.59 |
250 | 2046-01 | 363.66 | 25.99 | 337.67 | 9112.92 |
251 | 2046-02 | 363.66 | 25.06 | 338.60 | 8774.32 |
252 | 2046-03 | 363.66 | 24.13 | 339.53 | 8434.79 |
253 | 2046-04 | 363.66 | 23.20 | 340.46 | 8094.33 |
254 | 2046-05 | 363.66 | 22.26 | 341.40 | 7752.93 |
255 | 2046-06 | 363.66 | 21.32 | 342.34 | 7410.59 |
256 | 2046-07 | 363.66 | 20.38 | 343.28 | 7067.32 |
257 | 2046-08 | 363.66 | 19.44 | 344.22 | 6723.09 |
258 | 2046-09 | 363.66 | 18.49 | 345.17 | 6377.92 |
259 | 2046-10 | 363.66 | 17.54 | 346.12 | 6031.80 |
260 | 2046-11 | 363.66 | 16.59 | 347.07 | 5684.73 |
261 | 2046-12 | 363.66 | 15.63 | 348.02 | 5336.71 |
262 | 2047-01 | 363.66 | 14.68 | 348.98 | 4987.73 |
263 | 2047-02 | 363.66 | 13.72 | 349.94 | 4637.79 |
264 | 2047-03 | 363.66 | 12.75 | 350.90 | 4286.88 |
265 | 2047-04 | 363.66 | 11.79 | 351.87 | 3935.01 |
266 | 2047-05 | 363.66 | 10.82 | 352.84 | 3582.18 |
267 | 2047-06 | 363.66 | 9.85 | 353.81 | 3228.37 |
268 | 2047-07 | 363.66 | 8.88 | 354.78 | 2873.59 |
269 | 2047-08 | 363.66 | 7.90 | 355.76 | 2517.83 |
270 | 2047-09 | 363.66 | 6.92 | 356.73 | 2161.10 |
271 | 2047-10 | 363.66 | 5.94 | 357.71 | 1803.38 |
272 | 2047-11 | 363.66 | 4.96 | 358.70 | 1444.69 |
273 | 2047-12 | 363.66 | 3.97 | 359.69 | 1085.00 |
274 | 2048-01 | 363.66 | 2.98 | 360.67 | 724.33 |
275 | 2048-02 | 363.66 | 1.99 | 361.67 | 362.66 |
276 | 2048-03 | 363.66 | 1.00 | 362.66 | 0.00 |
等额本金还款方式:
贷款总额:7.03万
还款月数:23年
首月还款:447.84元
每月递减:0.7元
利息总额:2.68万
本息合计:9.7万
节省利息:3336.89元
期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
---|---|---|---|---|---|
1 | 2025-04 | 447.84 | 193.24 | 254.60 | 70014.40 |
2 | 2025-05 | 447.14 | 192.54 | 254.60 | 69759.80 |
3 | 2025-06 | 446.44 | 191.84 | 254.60 | 69505.21 |
4 | 2025-07 | 445.74 | 191.14 | 254.60 | 69250.61 |
5 | 2025-08 | 445.04 | 190.44 | 254.60 | 68996.01 |
6 | 2025-09 | 444.34 | 189.74 | 254.60 | 68741.41 |
7 | 2025-10 | 443.64 | 189.04 | 254.60 | 68486.82 |
8 | 2025-11 | 442.94 | 188.34 | 254.60 | 68232.22 |
9 | 2025-12 | 442.24 | 187.64 | 254.60 | 67977.62 |
10 | 2026-01 | 441.54 | 186.94 | 254.60 | 67723.02 |
11 | 2026-02 | 440.84 | 186.24 | 254.60 | 67468.42 |
12 | 2026-03 | 440.14 | 185.54 | 254.60 | 67213.83 |
13 | 2026-04 | 439.44 | 184.84 | 254.60 | 66959.23 |
14 | 2026-05 | 438.74 | 184.14 | 254.60 | 66704.63 |
15 | 2026-06 | 438.04 | 183.44 | 254.60 | 66450.03 |
16 | 2026-07 | 437.34 | 182.74 | 254.60 | 66195.43 |
17 | 2026-08 | 436.64 | 182.04 | 254.60 | 65940.84 |
18 | 2026-09 | 435.94 | 181.34 | 254.60 | 65686.24 |
19 | 2026-10 | 435.23 | 180.64 | 254.60 | 65431.64 |
20 | 2026-11 | 434.53 | 179.94 | 254.60 | 65177.04 |
21 | 2026-12 | 433.83 | 179.24 | 254.60 | 64922.45 |
22 | 2027-01 | 433.13 | 178.54 | 254.60 | 64667.85 |
23 | 2027-02 | 432.43 | 177.84 | 254.60 | 64413.25 |
24 | 2027-03 | 431.73 | 177.14 | 254.60 | 64158.65 |
25 | 2027-04 | 431.03 | 176.44 | 254.60 | 63904.05 |
26 | 2027-05 | 430.33 | 175.74 | 254.60 | 63649.46 |
27 | 2027-06 | 429.63 | 175.04 | 254.60 | 63394.86 |
28 | 2027-07 | 428.93 | 174.34 | 254.60 | 63140.26 |
29 | 2027-08 | 428.23 | 173.64 | 254.60 | 62885.66 |
30 | 2027-09 | 427.53 | 172.94 | 254.60 | 62631.07 |
31 | 2027-10 | 426.83 | 172.24 | 254.60 | 62376.47 |
32 | 2027-11 | 426.13 | 171.54 | 254.60 | 62121.87 |
33 | 2027-12 | 425.43 | 170.84 | 254.60 | 61867.27 |
34 | 2028-01 | 424.73 | 170.13 | 254.60 | 61612.67 |
35 | 2028-02 | 424.03 | 169.43 | 254.60 | 61358.08 |
36 | 2028-03 | 423.33 | 168.73 | 254.60 | 61103.48 |
37 | 2028-04 | 422.63 | 168.03 | 254.60 | 60848.88 |
38 | 2028-05 | 421.93 | 167.33 | 254.60 | 60594.28 |
39 | 2028-06 | 421.23 | 166.63 | 254.60 | 60339.68 |
40 | 2028-07 | 420.53 | 165.93 | 254.60 | 60085.09 |
41 | 2028-08 | 419.83 | 165.23 | 254.60 | 59830.49 |
42 | 2028-09 | 419.13 | 164.53 | 254.60 | 59575.89 |
43 | 2028-10 | 418.43 | 163.83 | 254.60 | 59321.29 |
44 | 2028-11 | 417.73 | 163.13 | 254.60 | 59066.70 |
45 | 2028-12 | 417.03 | 162.43 | 254.60 | 58812.10 |
46 | 2029-01 | 416.33 | 161.73 | 254.60 | 58557.50 |
47 | 2029-02 | 415.63 | 161.03 | 254.60 | 58302.90 |
48 | 2029-03 | 414.93 | 160.33 | 254.60 | 58048.30 |
49 | 2029-04 | 414.23 | 159.63 | 254.60 | 57793.71 |
50 | 2029-05 | 413.53 | 158.93 | 254.60 | 57539.11 |
51 | 2029-06 | 412.83 | 158.23 | 254.60 | 57284.51 |
52 | 2029-07 | 412.13 | 157.53 | 254.60 | 57029.91 |
53 | 2029-08 | 411.43 | 156.83 | 254.60 | 56775.32 |
54 | 2029-09 | 410.73 | 156.13 | 254.60 | 56520.72 |
55 | 2029-10 | 410.03 | 155.43 | 254.60 | 56266.12 |
56 | 2029-11 | 409.33 | 154.73 | 254.60 | 56011.52 |
57 | 2029-12 | 408.63 | 154.03 | 254.60 | 55756.92 |
58 | 2030-01 | 407.93 | 153.33 | 254.60 | 55502.33 |
59 | 2030-02 | 407.23 | 152.63 | 254.60 | 55247.73 |
60 | 2030-03 | 406.53 | 151.93 | 254.60 | 54993.13 |
61 | 2030-04 | 405.83 | 151.23 | 254.60 | 54738.53 |
62 | 2030-05 | 405.13 | 150.53 | 254.60 | 54483.93 |
63 | 2030-06 | 404.43 | 149.83 | 254.60 | 54229.34 |
64 | 2030-07 | 403.73 | 149.13 | 254.60 | 53974.74 |
65 | 2030-08 | 403.03 | 148.43 | 254.60 | 53720.14 |
66 | 2030-09 | 402.33 | 147.73 | 254.60 | 53465.54 |
67 | 2030-10 | 401.63 | 147.03 | 254.60 | 53210.95 |
68 | 2030-11 | 400.93 | 146.33 | 254.60 | 52956.35 |
69 | 2030-12 | 400.23 | 145.63 | 254.60 | 52701.75 |
70 | 2031-01 | 399.53 | 144.93 | 254.60 | 52447.15 |
71 | 2031-02 | 398.83 | 144.23 | 254.60 | 52192.55 |
72 | 2031-03 | 398.13 | 143.53 | 254.60 | 51937.96 |
73 | 2031-04 | 397.43 | 142.83 | 254.60 | 51683.36 |
74 | 2031-05 | 396.73 | 142.13 | 254.60 | 51428.76 |
75 | 2031-06 | 396.03 | 141.43 | 254.60 | 51174.16 |
76 | 2031-07 | 395.33 | 140.73 | 254.60 | 50919.57 |
77 | 2031-08 | 394.63 | 140.03 | 254.60 | 50664.97 |
78 | 2031-09 | 393.93 | 139.33 | 254.60 | 50410.37 |
79 | 2031-10 | 393.23 | 138.63 | 254.60 | 50155.77 |
80 | 2031-11 | 392.53 | 137.93 | 254.60 | 49901.17 |
81 | 2031-12 | 391.83 | 137.23 | 254.60 | 49646.58 |
82 | 2032-01 | 391.13 | 136.53 | 254.60 | 49391.98 |
83 | 2032-02 | 390.43 | 135.83 | 254.60 | 49137.38 |
84 | 2032-03 | 389.73 | 135.13 | 254.60 | 48882.78 |
85 | 2032-04 | 389.03 | 134.43 | 254.60 | 48628.18 |
86 | 2032-05 | 388.33 | 133.73 | 254.60 | 48373.59 |
87 | 2032-06 | 387.63 | 133.03 | 254.60 | 48118.99 |
88 | 2032-07 | 386.93 | 132.33 | 254.60 | 47864.39 |
89 | 2032-08 | 386.22 | 131.63 | 254.60 | 47609.79 |
90 | 2032-09 | 385.52 | 130.93 | 254.60 | 47355.20 |
91 | 2032-10 | 384.82 | 130.23 | 254.60 | 47100.60 |
92 | 2032-11 | 384.12 | 129.53 | 254.60 | 46846.00 |
93 | 2032-12 | 383.42 | 128.83 | 254.60 | 46591.40 |
94 | 2033-01 | 382.72 | 128.13 | 254.60 | 46336.80 |
95 | 2033-02 | 382.02 | 127.43 | 254.60 | 46082.21 |
96 | 2033-03 | 381.32 | 126.73 | 254.60 | 45827.61 |
97 | 2033-04 | 380.62 | 126.03 | 254.60 | 45573.01 |
98 | 2033-05 | 379.92 | 125.33 | 254.60 | 45318.41 |
99 | 2033-06 | 379.22 | 124.63 | 254.60 | 45063.82 |
100 | 2033-07 | 378.52 | 123.93 | 254.60 | 44809.22 |
101 | 2033-08 | 377.82 | 123.23 | 254.60 | 44554.62 |
102 | 2033-09 | 377.12 | 122.53 | 254.60 | 44300.02 |
103 | 2033-10 | 376.42 | 121.83 | 254.60 | 44045.42 |
104 | 2033-11 | 375.72 | 121.12 | 254.60 | 43790.83 |
105 | 2033-12 | 375.02 | 120.42 | 254.60 | 43536.23 |
106 | 2034-01 | 374.32 | 119.72 | 254.60 | 43281.63 |
107 | 2034-02 | 373.62 | 119.02 | 254.60 | 43027.03 |
108 | 2034-03 | 372.92 | 118.32 | 254.60 | 42772.43 |
109 | 2034-04 | 372.22 | 117.62 | 254.60 | 42517.84 |
110 | 2034-05 | 371.52 | 116.92 | 254.60 | 42263.24 |
111 | 2034-06 | 370.82 | 116.22 | 254.60 | 42008.64 |
112 | 2034-07 | 370.12 | 115.52 | 254.60 | 41754.04 |
113 | 2034-08 | 369.42 | 114.82 | 254.60 | 41499.45 |
114 | 2034-09 | 368.72 | 114.12 | 254.60 | 41244.85 |
115 | 2034-10 | 368.02 | 113.42 | 254.60 | 40990.25 |
116 | 2034-11 | 367.32 | 112.72 | 254.60 | 40735.65 |
117 | 2034-12 | 366.62 | 112.02 | 254.60 | 40481.05 |
118 | 2035-01 | 365.92 | 111.32 | 254.60 | 40226.46 |
119 | 2035-02 | 365.22 | 110.62 | 254.60 | 39971.86 |
120 | 2035-03 | 364.52 | 109.92 | 254.60 | 39717.26 |
121 | 2035-04 | 363.82 | 109.22 | 254.60 | 39462.66 |
122 | 2035-05 | 363.12 | 108.52 | 254.60 | 39208.07 |
123 | 2035-06 | 362.42 | 107.82 | 254.60 | 38953.47 |
124 | 2035-07 | 361.72 | 107.12 | 254.60 | 38698.87 |
125 | 2035-08 | 361.02 | 106.42 | 254.60 | 38444.27 |
126 | 2035-09 | 360.32 | 105.72 | 254.60 | 38189.67 |
127 | 2035-10 | 359.62 | 105.02 | 254.60 | 37935.08 |
128 | 2035-11 | 358.92 | 104.32 | 254.60 | 37680.48 |
129 | 2035-12 | 358.22 | 103.62 | 254.60 | 37425.88 |
130 | 2036-01 | 357.52 | 102.92 | 254.60 | 37171.28 |
131 | 2036-02 | 356.82 | 102.22 | 254.60 | 36916.68 |
132 | 2036-03 | 356.12 | 101.52 | 254.60 | 36662.09 |
133 | 2036-04 | 355.42 | 100.82 | 254.60 | 36407.49 |
134 | 2036-05 | 354.72 | 100.12 | 254.60 | 36152.89 |
135 | 2036-06 | 354.02 | 99.42 | 254.60 | 35898.29 |
136 | 2036-07 | 353.32 | 98.72 | 254.60 | 35643.70 |
137 | 2036-08 | 352.62 | 98.02 | 254.60 | 35389.10 |
138 | 2036-09 | 351.92 | 97.32 | 254.60 | 35134.50 |
139 | 2036-10 | 351.22 | 96.62 | 254.60 | 34879.90 |
140 | 2036-11 | 350.52 | 95.92 | 254.60 | 34625.30 |
141 | 2036-12 | 349.82 | 95.22 | 254.60 | 34370.71 |
142 | 2037-01 | 349.12 | 94.52 | 254.60 | 34116.11 |
143 | 2037-02 | 348.42 | 93.82 | 254.60 | 33861.51 |
144 | 2037-03 | 347.72 | 93.12 | 254.60 | 33606.91 |
145 | 2037-04 | 347.02 | 92.42 | 254.60 | 33352.32 |
146 | 2037-05 | 346.32 | 91.72 | 254.60 | 33097.72 |
147 | 2037-06 | 345.62 | 91.02 | 254.60 | 32843.12 |
148 | 2037-07 | 344.92 | 90.32 | 254.60 | 32588.52 |
149 | 2037-08 | 344.22 | 89.62 | 254.60 | 32333.92 |
150 | 2037-09 | 343.52 | 88.92 | 254.60 | 32079.33 |
151 | 2037-10 | 342.82 | 88.22 | 254.60 | 31824.73 |
152 | 2037-11 | 342.12 | 87.52 | 254.60 | 31570.13 |
153 | 2037-12 | 341.42 | 86.82 | 254.60 | 31315.53 |
154 | 2038-01 | 340.72 | 86.12 | 254.60 | 31060.93 |
155 | 2038-02 | 340.02 | 85.42 | 254.60 | 30806.34 |
156 | 2038-03 | 339.32 | 84.72 | 254.60 | 30551.74 |
157 | 2038-04 | 338.62 | 84.02 | 254.60 | 30297.14 |
158 | 2038-05 | 337.91 | 83.32 | 254.60 | 30042.54 |
159 | 2038-06 | 337.21 | 82.62 | 254.60 | 29787.95 |
160 | 2038-07 | 336.51 | 81.92 | 254.60 | 29533.35 |
161 | 2038-08 | 335.81 | 81.22 | 254.60 | 29278.75 |
162 | 2038-09 | 335.11 | 80.52 | 254.60 | 29024.15 |
163 | 2038-10 | 334.41 | 79.82 | 254.60 | 28769.55 |
164 | 2038-11 | 333.71 | 79.12 | 254.60 | 28514.96 |
165 | 2038-12 | 333.01 | 78.42 | 254.60 | 28260.36 |
166 | 2039-01 | 332.31 | 77.72 | 254.60 | 28005.76 |
167 | 2039-02 | 331.61 | 77.02 | 254.60 | 27751.16 |
168 | 2039-03 | 330.91 | 76.32 | 254.60 | 27496.57 |
169 | 2039-04 | 330.21 | 75.62 | 254.60 | 27241.97 |
170 | 2039-05 | 329.51 | 74.92 | 254.60 | 26987.37 |
171 | 2039-06 | 328.81 | 74.22 | 254.60 | 26732.77 |
172 | 2039-07 | 328.11 | 73.52 | 254.60 | 26478.17 |
173 | 2039-08 | 327.41 | 72.81 | 254.60 | 26223.58 |
174 | 2039-09 | 326.71 | 72.11 | 254.60 | 25968.98 |
175 | 2039-10 | 326.01 | 71.41 | 254.60 | 25714.38 |
176 | 2039-11 | 325.31 | 70.71 | 254.60 | 25459.78 |
177 | 2039-12 | 324.61 | 70.01 | 254.60 | 25205.18 |
178 | 2040-01 | 323.91 | 69.31 | 254.60 | 24950.59 |
179 | 2040-02 | 323.21 | 68.61 | 254.60 | 24695.99 |
180 | 2040-03 | 322.51 | 67.91 | 254.60 | 24441.39 |
181 | 2040-04 | 321.81 | 67.21 | 254.60 | 24186.79 |
182 | 2040-05 | 321.11 | 66.51 | 254.60 | 23932.20 |
183 | 2040-06 | 320.41 | 65.81 | 254.60 | 23677.60 |
184 | 2040-07 | 319.71 | 65.11 | 254.60 | 23423.00 |
185 | 2040-08 | 319.01 | 64.41 | 254.60 | 23168.40 |
186 | 2040-09 | 318.31 | 63.71 | 254.60 | 22913.80 |
187 | 2040-10 | 317.61 | 63.01 | 254.60 | 22659.21 |
188 | 2040-11 | 316.91 | 62.31 | 254.60 | 22404.61 |
189 | 2040-12 | 316.21 | 61.61 | 254.60 | 22150.01 |
190 | 2041-01 | 315.51 | 60.91 | 254.60 | 21895.41 |
191 | 2041-02 | 314.81 | 60.21 | 254.60 | 21640.82 |
192 | 2041-03 | 314.11 | 59.51 | 254.60 | 21386.22 |
193 | 2041-04 | 313.41 | 58.81 | 254.60 | 21131.62 |
194 | 2041-05 | 312.71 | 58.11 | 254.60 | 20877.02 |
195 | 2041-06 | 312.01 | 57.41 | 254.60 | 20622.42 |
196 | 2041-07 | 311.31 | 56.71 | 254.60 | 20367.83 |
197 | 2041-08 | 310.61 | 56.01 | 254.60 | 20113.23 |
198 | 2041-09 | 309.91 | 55.31 | 254.60 | 19858.63 |
199 | 2041-10 | 309.21 | 54.61 | 254.60 | 19604.03 |
200 | 2041-11 | 308.51 | 53.91 | 254.60 | 19349.43 |
201 | 2041-12 | 307.81 | 53.21 | 254.60 | 19094.84 |
202 | 2042-01 | 307.11 | 52.51 | 254.60 | 18840.24 |
203 | 2042-02 | 306.41 | 51.81 | 254.60 | 18585.64 |
204 | 2042-03 | 305.71 | 51.11 | 254.60 | 18331.04 |
205 | 2042-04 | 305.01 | 50.41 | 254.60 | 18076.45 |
206 | 2042-05 | 304.31 | 49.71 | 254.60 | 17821.85 |
207 | 2042-06 | 303.61 | 49.01 | 254.60 | 17567.25 |
208 | 2042-07 | 302.91 | 48.31 | 254.60 | 17312.65 |
209 | 2042-08 | 302.21 | 47.61 | 254.60 | 17058.05 |
210 | 2042-09 | 301.51 | 46.91 | 254.60 | 16803.46 |
211 | 2042-10 | 300.81 | 46.21 | 254.60 | 16548.86 |
212 | 2042-11 | 300.11 | 45.51 | 254.60 | 16294.26 |
213 | 2042-12 | 299.41 | 44.81 | 254.60 | 16039.66 |
214 | 2043-01 | 298.71 | 44.11 | 254.60 | 15785.07 |
215 | 2043-02 | 298.01 | 43.41 | 254.60 | 15530.47 |
216 | 2043-03 | 297.31 | 42.71 | 254.60 | 15275.87 |
217 | 2043-04 | 296.61 | 42.01 | 254.60 | 15021.27 |
218 | 2043-05 | 295.91 | 41.31 | 254.60 | 14766.67 |
219 | 2043-06 | 295.21 | 40.61 | 254.60 | 14512.08 |
220 | 2043-07 | 294.51 | 39.91 | 254.60 | 14257.48 |
221 | 2043-08 | 293.81 | 39.21 | 254.60 | 14002.88 |
222 | 2043-09 | 293.11 | 38.51 | 254.60 | 13748.28 |
223 | 2043-10 | 292.41 | 37.81 | 254.60 | 13493.68 |
224 | 2043-11 | 291.71 | 37.11 | 254.60 | 13239.09 |
225 | 2043-12 | 291.01 | 36.41 | 254.60 | 12984.49 |
226 | 2044-01 | 290.31 | 35.71 | 254.60 | 12729.89 |
227 | 2044-02 | 289.61 | 35.01 | 254.60 | 12475.29 |
228 | 2044-03 | 288.90 | 34.31 | 254.60 | 12220.70 |
229 | 2044-04 | 288.20 | 33.61 | 254.60 | 11966.10 |
230 | 2044-05 | 287.50 | 32.91 | 254.60 | 11711.50 |
231 | 2044-06 | 286.80 | 32.21 | 254.60 | 11456.90 |
232 | 2044-07 | 286.10 | 31.51 | 254.60 | 11202.30 |
233 | 2044-08 | 285.40 | 30.81 | 254.60 | 10947.71 |
234 | 2044-09 | 284.70 | 30.11 | 254.60 | 10693.11 |
235 | 2044-10 | 284.00 | 29.41 | 254.60 | 10438.51 |
236 | 2044-11 | 283.30 | 28.71 | 254.60 | 10183.91 |
237 | 2044-12 | 282.60 | 28.01 | 254.60 | 9929.32 |
238 | 2045-01 | 281.90 | 27.31 | 254.60 | 9674.72 |
239 | 2045-02 | 281.20 | 26.61 | 254.60 | 9420.12 |
240 | 2045-03 | 280.50 | 25.91 | 254.60 | 9165.52 |
241 | 2045-04 | 279.80 | 25.21 | 254.60 | 8910.92 |
242 | 2045-05 | 279.10 | 24.51 | 254.60 | 8656.33 |
243 | 2045-06 | 278.40 | 23.80 | 254.60 | 8401.73 |
244 | 2045-07 | 277.70 | 23.10 | 254.60 | 8147.13 |
245 | 2045-08 | 277.00 | 22.40 | 254.60 | 7892.53 |
246 | 2045-09 | 276.30 | 21.70 | 254.60 | 7637.93 |
247 | 2045-10 | 275.60 | 21.00 | 254.60 | 7383.34 |
248 | 2045-11 | 274.90 | 20.30 | 254.60 | 7128.74 |
249 | 2045-12 | 274.20 | 19.60 | 254.60 | 6874.14 |
250 | 2046-01 | 273.50 | 18.90 | 254.60 | 6619.54 |
251 | 2046-02 | 272.80 | 18.20 | 254.60 | 6364.95 |
252 | 2046-03 | 272.10 | 17.50 | 254.60 | 6110.35 |
253 | 2046-04 | 271.40 | 16.80 | 254.60 | 5855.75 |
254 | 2046-05 | 270.70 | 16.10 | 254.60 | 5601.15 |
255 | 2046-06 | 270.00 | 15.40 | 254.60 | 5346.55 |
256 | 2046-07 | 269.30 | 14.70 | 254.60 | 5091.96 |
257 | 2046-08 | 268.60 | 14.00 | 254.60 | 4837.36 |
258 | 2046-09 | 267.90 | 13.30 | 254.60 | 4582.76 |
259 | 2046-10 | 267.20 | 12.60 | 254.60 | 4328.16 |
260 | 2046-11 | 266.50 | 11.90 | 254.60 | 4073.57 |
261 | 2046-12 | 265.80 | 11.20 | 254.60 | 3818.97 |
262 | 2047-01 | 265.10 | 10.50 | 254.60 | 3564.37 |
263 | 2047-02 | 264.40 | 9.80 | 254.60 | 3309.77 |
264 | 2047-03 | 263.70 | 9.10 | 254.60 | 3055.17 |
265 | 2047-04 | 263.00 | 8.40 | 254.60 | 2800.58 |
266 | 2047-05 | 262.30 | 7.70 | 254.60 | 2545.98 |
267 | 2047-06 | 261.60 | 7.00 | 254.60 | 2291.38 |
268 | 2047-07 | 260.90 | 6.30 | 254.60 | 2036.78 |
269 | 2047-08 | 260.20 | 5.60 | 254.60 | 1782.18 |
270 | 2047-09 | 259.50 | 4.90 | 254.60 | 1527.59 |
271 | 2047-10 | 258.80 | 4.20 | 254.60 | 1272.99 |
272 | 2047-11 | 258.10 | 3.50 | 254.60 | 1018.39 |
273 | 2047-12 | 257.40 | 2.80 | 254.60 | 763.79 |
274 | 2048-01 | 256.70 | 2.10 | 254.60 | 509.20 |
275 | 2048-02 | 256.00 | 1.40 | 254.60 | 254.60 |
276 | 2048-03 | 255.30 | 0.70 | 254.60 | 0.00 |