北京贷款98万(公积金贷款)房贷,还款20年1个月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:98万
还款月数:20年1个月
每月还款:5467.81元
利息总额:33.77万
本息合计:131.77万
期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
---|---|---|---|---|---|
1 | 2024-07 | 5467.81 | 2531.67 | 2936.15 | 977063.85 |
2 | 2024-08 | 5467.81 | 2524.08 | 2943.73 | 974120.12 |
3 | 2024-09 | 5467.81 | 2516.48 | 2951.34 | 971168.78 |
4 | 2024-10 | 5467.81 | 2508.85 | 2958.96 | 968209.82 |
5 | 2024-11 | 5467.81 | 2501.21 | 2966.61 | 965243.21 |
6 | 2024-12 | 5467.81 | 2493.54 | 2974.27 | 962268.95 |
7 | 2025-01 | 5467.81 | 2485.86 | 2981.95 | 959286.99 |
8 | 2025-02 | 5467.81 | 2478.16 | 2989.66 | 956297.34 |
9 | 2025-03 | 5467.81 | 2470.43 | 2997.38 | 953299.96 |
10 | 2025-04 | 5467.81 | 2462.69 | 3005.12 | 950294.83 |
11 | 2025-05 | 5467.81 | 2454.93 | 3012.89 | 947281.95 |
12 | 2025-06 | 5467.81 | 2447.15 | 3020.67 | 944261.28 |
13 | 2025-07 | 5467.81 | 2439.34 | 3028.47 | 941232.81 |
14 | 2025-08 | 5467.81 | 2431.52 | 3036.30 | 938196.51 |
15 | 2025-09 | 5467.81 | 2423.67 | 3044.14 | 935152.37 |
16 | 2025-10 | 5467.81 | 2415.81 | 3052.00 | 932100.36 |
17 | 2025-11 | 5467.81 | 2407.93 | 3059.89 | 929040.48 |
18 | 2025-12 | 5467.81 | 2400.02 | 3067.79 | 925972.68 |
19 | 2026-01 | 5467.81 | 2392.10 | 3075.72 | 922896.96 |
20 | 2026-02 | 5467.81 | 2384.15 | 3083.66 | 919813.30 |
21 | 2026-03 | 5467.81 | 2376.18 | 3091.63 | 916721.67 |
22 | 2026-04 | 5467.81 | 2368.20 | 3099.62 | 913622.05 |
23 | 2026-05 | 5467.81 | 2360.19 | 3107.62 | 910514.43 |
24 | 2026-06 | 5467.81 | 2352.16 | 3115.65 | 907398.78 |
25 | 2026-07 | 5467.81 | 2344.11 | 3123.70 | 904275.08 |
26 | 2026-08 | 5467.81 | 2336.04 | 3131.77 | 901143.31 |
27 | 2026-09 | 5467.81 | 2327.95 | 3139.86 | 898003.45 |
28 | 2026-10 | 5467.81 | 2319.84 | 3147.97 | 894855.47 |
29 | 2026-11 | 5467.81 | 2311.71 | 3156.10 | 891699.37 |
30 | 2026-12 | 5467.81 | 2303.56 | 3164.26 | 888535.11 |
31 | 2027-01 | 5467.81 | 2295.38 | 3172.43 | 885362.68 |
32 | 2027-02 | 5467.81 | 2287.19 | 3180.63 | 882182.05 |
33 | 2027-03 | 5467.81 | 2278.97 | 3188.84 | 878993.21 |
34 | 2027-04 | 5467.81 | 2270.73 | 3197.08 | 875796.13 |
35 | 2027-05 | 5467.81 | 2262.47 | 3205.34 | 872590.78 |
36 | 2027-06 | 5467.81 | 2254.19 | 3213.62 | 869377.16 |
37 | 2027-07 | 5467.81 | 2245.89 | 3221.92 | 866155.24 |
38 | 2027-08 | 5467.81 | 2237.57 | 3230.25 | 862924.99 |
39 | 2027-09 | 5467.81 | 2229.22 | 3238.59 | 859686.40 |
40 | 2027-10 | 5467.81 | 2220.86 | 3246.96 | 856439.44 |
41 | 2027-11 | 5467.81 | 2212.47 | 3255.35 | 853184.10 |
42 | 2027-12 | 5467.81 | 2204.06 | 3263.76 | 849920.34 |
43 | 2028-01 | 5467.81 | 2195.63 | 3272.19 | 846648.15 |
44 | 2028-02 | 5467.81 | 2187.17 | 3280.64 | 843367.51 |
45 | 2028-03 | 5467.81 | 2178.70 | 3289.12 | 840078.40 |
46 | 2028-04 | 5467.81 | 2170.20 | 3297.61 | 836780.79 |
47 | 2028-05 | 5467.81 | 2161.68 | 3306.13 | 833474.66 |
48 | 2028-06 | 5467.81 | 2153.14 | 3314.67 | 830159.99 |
49 | 2028-07 | 5467.81 | 2144.58 | 3323.23 | 826836.75 |
50 | 2028-08 | 5467.81 | 2135.99 | 3331.82 | 823504.93 |
51 | 2028-09 | 5467.81 | 2127.39 | 3340.43 | 820164.51 |
52 | 2028-10 | 5467.81 | 2118.76 | 3349.06 | 816815.45 |
53 | 2028-11 | 5467.81 | 2110.11 | 3357.71 | 813457.74 |
54 | 2028-12 | 5467.81 | 2101.43 | 3366.38 | 810091.36 |
55 | 2029-01 | 5467.81 | 2092.74 | 3375.08 | 806716.28 |
56 | 2029-02 | 5467.81 | 2084.02 | 3383.80 | 803332.48 |
57 | 2029-03 | 5467.81 | 2075.28 | 3392.54 | 799939.94 |
58 | 2029-04 | 5467.81 | 2066.51 | 3401.30 | 796538.64 |
59 | 2029-05 | 5467.81 | 2057.72 | 3410.09 | 793128.55 |
60 | 2029-06 | 5467.81 | 2048.92 | 3418.90 | 789709.65 |
61 | 2029-07 | 5467.81 | 2040.08 | 3427.73 | 786281.92 |
62 | 2029-08 | 5467.81 | 2031.23 | 3436.59 | 782845.34 |
63 | 2029-09 | 5467.81 | 2022.35 | 3445.46 | 779399.87 |
64 | 2029-10 | 5467.81 | 2013.45 | 3454.36 | 775945.51 |
65 | 2029-11 | 5467.81 | 2004.53 | 3463.29 | 772482.22 |
66 | 2029-12 | 5467.81 | 1995.58 | 3472.24 | 769009.98 |
67 | 2030-01 | 5467.81 | 1986.61 | 3481.21 | 765528.78 |
68 | 2030-02 | 5467.81 | 1977.62 | 3490.20 | 762038.58 |
69 | 2030-03 | 5467.81 | 1968.60 | 3499.21 | 758539.36 |
70 | 2030-04 | 5467.81 | 1959.56 | 3508.25 | 755031.11 |
71 | 2030-05 | 5467.81 | 1950.50 | 3517.32 | 751513.79 |
72 | 2030-06 | 5467.81 | 1941.41 | 3526.40 | 747987.39 |
73 | 2030-07 | 5467.81 | 1932.30 | 3535.51 | 744451.88 |
74 | 2030-08 | 5467.81 | 1923.17 | 3544.65 | 740907.23 |
75 | 2030-09 | 5467.81 | 1914.01 | 3553.80 | 737353.42 |
76 | 2030-10 | 5467.81 | 1904.83 | 3562.98 | 733790.44 |
77 | 2030-11 | 5467.81 | 1895.63 | 3572.19 | 730218.25 |
78 | 2030-12 | 5467.81 | 1886.40 | 3581.42 | 726636.83 |
79 | 2031-01 | 5467.81 | 1877.15 | 3590.67 | 723046.16 |
80 | 2031-02 | 5467.81 | 1867.87 | 3599.95 | 719446.22 |
81 | 2031-03 | 5467.81 | 1858.57 | 3609.25 | 715836.97 |
82 | 2031-04 | 5467.81 | 1849.25 | 3618.57 | 712218.41 |
83 | 2031-05 | 5467.81 | 1839.90 | 3627.92 | 708590.49 |
84 | 2031-06 | 5467.81 | 1830.53 | 3637.29 | 704953.20 |
85 | 2031-07 | 5467.81 | 1821.13 | 3646.69 | 701306.51 |
86 | 2031-08 | 5467.81 | 1811.71 | 3656.11 | 697650.41 |
87 | 2031-09 | 5467.81 | 1802.26 | 3665.55 | 693984.86 |
88 | 2031-10 | 5467.81 | 1792.79 | 3675.02 | 690309.84 |
89 | 2031-11 | 5467.81 | 1783.30 | 3684.51 | 686625.32 |
90 | 2031-12 | 5467.81 | 1773.78 | 3694.03 | 682931.29 |
91 | 2032-01 | 5467.81 | 1764.24 | 3703.58 | 679227.72 |
92 | 2032-02 | 5467.81 | 1754.67 | 3713.14 | 675514.57 |
93 | 2032-03 | 5467.81 | 1745.08 | 3722.74 | 671791.84 |
94 | 2032-04 | 5467.81 | 1735.46 | 3732.35 | 668059.49 |
95 | 2032-05 | 5467.81 | 1725.82 | 3741.99 | 664317.49 |
96 | 2032-06 | 5467.81 | 1716.15 | 3751.66 | 660565.83 |
97 | 2032-07 | 5467.81 | 1706.46 | 3761.35 | 656804.48 |
98 | 2032-08 | 5467.81 | 1696.74 | 3771.07 | 653033.41 |
99 | 2032-09 | 5467.81 | 1687.00 | 3780.81 | 649252.60 |
100 | 2032-10 | 5467.81 | 1677.24 | 3790.58 | 645462.02 |
101 | 2032-11 | 5467.81 | 1667.44 | 3800.37 | 641661.65 |
102 | 2032-12 | 5467.81 | 1657.63 | 3810.19 | 637851.46 |
103 | 2033-01 | 5467.81 | 1647.78 | 3820.03 | 634031.43 |
104 | 2033-02 | 5467.81 | 1637.91 | 3829.90 | 630201.53 |
105 | 2033-03 | 5467.81 | 1628.02 | 3839.79 | 626361.73 |
106 | 2033-04 | 5467.81 | 1618.10 | 3849.71 | 622512.02 |
107 | 2033-05 | 5467.81 | 1608.16 | 3859.66 | 618652.36 |
108 | 2033-06 | 5467.81 | 1598.19 | 3869.63 | 614782.73 |
109 | 2033-07 | 5467.81 | 1588.19 | 3879.63 | 610903.11 |
110 | 2033-08 | 5467.81 | 1578.17 | 3889.65 | 607013.46 |
111 | 2033-09 | 5467.81 | 1568.12 | 3899.70 | 603113.76 |
112 | 2033-10 | 5467.81 | 1558.04 | 3909.77 | 599203.99 |
113 | 2033-11 | 5467.81 | 1547.94 | 3919.87 | 595284.12 |
114 | 2033-12 | 5467.81 | 1537.82 | 3930.00 | 591354.12 |
115 | 2034-01 | 5467.81 | 1527.66 | 3940.15 | 587413.97 |
116 | 2034-02 | 5467.81 | 1517.49 | 3950.33 | 583463.65 |
117 | 2034-03 | 5467.81 | 1507.28 | 3960.53 | 579503.11 |
118 | 2034-04 | 5467.81 | 1497.05 | 3970.76 | 575532.35 |
119 | 2034-05 | 5467.81 | 1486.79 | 3981.02 | 571551.33 |
120 | 2034-06 | 5467.81 | 1476.51 | 3991.31 | 567560.02 |
121 | 2034-07 | 5467.81 | 1466.20 | 4001.62 | 563558.40 |
122 | 2034-08 | 5467.81 | 1455.86 | 4011.96 | 559546.45 |
123 | 2034-09 | 5467.81 | 1445.49 | 4022.32 | 555524.13 |
124 | 2034-10 | 5467.81 | 1435.10 | 4032.71 | 551491.42 |
125 | 2034-11 | 5467.81 | 1424.69 | 4043.13 | 547448.29 |
126 | 2034-12 | 5467.81 | 1414.24 | 4053.57 | 543394.71 |
127 | 2035-01 | 5467.81 | 1403.77 | 4064.04 | 539330.67 |
128 | 2035-02 | 5467.81 | 1393.27 | 4074.54 | 535256.13 |
129 | 2035-03 | 5467.81 | 1382.74 | 4085.07 | 531171.06 |
130 | 2035-04 | 5467.81 | 1372.19 | 4095.62 | 527075.43 |
131 | 2035-05 | 5467.81 | 1361.61 | 4106.20 | 522969.23 |
132 | 2035-06 | 5467.81 | 1351.00 | 4116.81 | 518852.42 |
133 | 2035-07 | 5467.81 | 1340.37 | 4127.45 | 514724.98 |
134 | 2035-08 | 5467.81 | 1329.71 | 4138.11 | 510586.87 |
135 | 2035-09 | 5467.81 | 1319.02 | 4148.80 | 506438.07 |
136 | 2035-10 | 5467.81 | 1308.30 | 4159.52 | 502278.55 |
137 | 2035-11 | 5467.81 | 1297.55 | 4170.26 | 498108.29 |
138 | 2035-12 | 5467.81 | 1286.78 | 4181.03 | 493927.26 |
139 | 2036-01 | 5467.81 | 1275.98 | 4191.84 | 489735.42 |
140 | 2036-02 | 5467.81 | 1265.15 | 4202.66 | 485532.76 |
141 | 2036-03 | 5467.81 | 1254.29 | 4213.52 | 481319.24 |
142 | 2036-04 | 5467.81 | 1243.41 | 4224.41 | 477094.83 |
143 | 2036-05 | 5467.81 | 1232.49 | 4235.32 | 472859.51 |
144 | 2036-06 | 5467.81 | 1221.55 | 4246.26 | 468613.25 |
145 | 2036-07 | 5467.81 | 1210.58 | 4257.23 | 464356.02 |
146 | 2036-08 | 5467.81 | 1199.59 | 4268.23 | 460087.79 |
147 | 2036-09 | 5467.81 | 1188.56 | 4279.25 | 455808.54 |
148 | 2036-10 | 5467.81 | 1177.51 | 4290.31 | 451518.23 |
149 | 2036-11 | 5467.81 | 1166.42 | 4301.39 | 447216.83 |
150 | 2036-12 | 5467.81 | 1155.31 | 4312.50 | 442904.33 |
151 | 2037-01 | 5467.81 | 1144.17 | 4323.64 | 438580.69 |
152 | 2037-02 | 5467.81 | 1133.00 | 4334.81 | 434245.87 |
153 | 2037-03 | 5467.81 | 1121.80 | 4346.01 | 429899.86 |
154 | 2037-04 | 5467.81 | 1110.57 | 4357.24 | 425542.62 |
155 | 2037-05 | 5467.81 | 1099.32 | 4368.50 | 421174.12 |
156 | 2037-06 | 5467.81 | 1088.03 | 4379.78 | 416794.34 |
157 | 2037-07 | 5467.81 | 1076.72 | 4391.10 | 412403.25 |
158 | 2037-08 | 5467.81 | 1065.38 | 4402.44 | 408000.81 |
159 | 2037-09 | 5467.81 | 1054.00 | 4413.81 | 403586.99 |
160 | 2037-10 | 5467.81 | 1042.60 | 4425.21 | 399161.78 |
161 | 2037-11 | 5467.81 | 1031.17 | 4436.65 | 394725.13 |
162 | 2037-12 | 5467.81 | 1019.71 | 4448.11 | 390277.03 |
163 | 2038-01 | 5467.81 | 1008.22 | 4459.60 | 385817.43 |
164 | 2038-02 | 5467.81 | 996.70 | 4471.12 | 381346.31 |
165 | 2038-03 | 5467.81 | 985.14 | 4482.67 | 376863.64 |
166 | 2038-04 | 5467.81 | 973.56 | 4494.25 | 372369.39 |
167 | 2038-05 | 5467.81 | 961.95 | 4505.86 | 367863.53 |
168 | 2038-06 | 5467.81 | 950.31 | 4517.50 | 363346.03 |
169 | 2038-07 | 5467.81 | 938.64 | 4529.17 | 358816.86 |
170 | 2038-08 | 5467.81 | 926.94 | 4540.87 | 354275.99 |
171 | 2038-09 | 5467.81 | 915.21 | 4552.60 | 349723.38 |
172 | 2038-10 | 5467.81 | 903.45 | 4564.36 | 345159.02 |
173 | 2038-11 | 5467.81 | 891.66 | 4576.15 | 340582.87 |
174 | 2038-12 | 5467.81 | 879.84 | 4587.98 | 335994.89 |
175 | 2039-01 | 5467.81 | 867.99 | 4599.83 | 331395.07 |
176 | 2039-02 | 5467.81 | 856.10 | 4611.71 | 326783.35 |
177 | 2039-03 | 5467.81 | 844.19 | 4623.62 | 322159.73 |
178 | 2039-04 | 5467.81 | 832.25 | 4635.57 | 317524.16 |
179 | 2039-05 | 5467.81 | 820.27 | 4647.54 | 312876.62 |
180 | 2039-06 | 5467.81 | 808.26 | 4659.55 | 308217.07 |
181 | 2039-07 | 5467.81 | 796.23 | 4671.59 | 303545.48 |
182 | 2039-08 | 5467.81 | 784.16 | 4683.66 | 298861.83 |
183 | 2039-09 | 5467.81 | 772.06 | 4695.75 | 294166.07 |
184 | 2039-10 | 5467.81 | 759.93 | 4707.89 | 289458.19 |
185 | 2039-11 | 5467.81 | 747.77 | 4720.05 | 284738.14 |
186 | 2039-12 | 5467.81 | 735.57 | 4732.24 | 280005.90 |
187 | 2040-01 | 5467.81 | 723.35 | 4744.47 | 275261.43 |
188 | 2040-02 | 5467.81 | 711.09 | 4756.72 | 270504.71 |
189 | 2040-03 | 5467.81 | 698.80 | 4769.01 | 265735.70 |
190 | 2040-04 | 5467.81 | 686.48 | 4781.33 | 260954.37 |
191 | 2040-05 | 5467.81 | 674.13 | 4793.68 | 256160.69 |
192 | 2040-06 | 5467.81 | 661.75 | 4806.07 | 251354.62 |
193 | 2040-07 | 5467.81 | 649.33 | 4818.48 | 246536.14 |
194 | 2040-08 | 5467.81 | 636.89 | 4830.93 | 241705.21 |
195 | 2040-09 | 5467.81 | 624.41 | 4843.41 | 236861.80 |
196 | 2040-10 | 5467.81 | 611.89 | 4855.92 | 232005.88 |
197 | 2040-11 | 5467.81 | 599.35 | 4868.47 | 227137.41 |
198 | 2040-12 | 5467.81 | 586.77 | 4881.04 | 222256.37 |
199 | 2041-01 | 5467.81 | 574.16 | 4893.65 | 217362.72 |
200 | 2041-02 | 5467.81 | 561.52 | 4906.29 | 212456.42 |
201 | 2041-03 | 5467.81 | 548.85 | 4918.97 | 207537.46 |
202 | 2041-04 | 5467.81 | 536.14 | 4931.68 | 202605.78 |
203 | 2041-05 | 5467.81 | 523.40 | 4944.42 | 197661.36 |
204 | 2041-06 | 5467.81 | 510.63 | 4957.19 | 192704.17 |
205 | 2041-07 | 5467.81 | 497.82 | 4970.00 | 187734.18 |
206 | 2041-08 | 5467.81 | 484.98 | 4982.83 | 182751.34 |
207 | 2041-09 | 5467.81 | 472.11 | 4995.71 | 177755.64 |
208 | 2041-10 | 5467.81 | 459.20 | 5008.61 | 172747.02 |
209 | 2041-11 | 5467.81 | 446.26 | 5021.55 | 167725.47 |
210 | 2041-12 | 5467.81 | 433.29 | 5034.52 | 162690.95 |
211 | 2042-01 | 5467.81 | 420.28 | 5047.53 | 157643.42 |
212 | 2042-02 | 5467.81 | 407.25 | 5060.57 | 152582.85 |
213 | 2042-03 | 5467.81 | 394.17 | 5073.64 | 147509.21 |
214 | 2042-04 | 5467.81 | 381.07 | 5086.75 | 142422.46 |
215 | 2042-05 | 5467.81 | 367.92 | 5099.89 | 137322.57 |
216 | 2042-06 | 5467.81 | 354.75 | 5113.06 | 132209.51 |
217 | 2042-07 | 5467.81 | 341.54 | 5126.27 | 127083.23 |
218 | 2042-08 | 5467.81 | 328.30 | 5139.52 | 121943.72 |
219 | 2042-09 | 5467.81 | 315.02 | 5152.79 | 116790.92 |
220 | 2042-10 | 5467.81 | 301.71 | 5166.10 | 111624.82 |
221 | 2042-11 | 5467.81 | 288.36 | 5179.45 | 106445.37 |
222 | 2042-12 | 5467.81 | 274.98 | 5192.83 | 101252.54 |
223 | 2043-01 | 5467.81 | 261.57 | 5206.25 | 96046.29 |
224 | 2043-02 | 5467.81 | 248.12 | 5219.69 | 90826.60 |
225 | 2043-03 | 5467.81 | 234.64 | 5233.18 | 85593.42 |
226 | 2043-04 | 5467.81 | 221.12 | 5246.70 | 80346.72 |
227 | 2043-05 | 5467.81 | 207.56 | 5260.25 | 75086.47 |
228 | 2043-06 | 5467.81 | 193.97 | 5273.84 | 69812.63 |
229 | 2043-07 | 5467.81 | 180.35 | 5287.47 | 64525.16 |
230 | 2043-08 | 5467.81 | 166.69 | 5301.12 | 59224.04 |
231 | 2043-09 | 5467.81 | 153.00 | 5314.82 | 53909.22 |
232 | 2043-10 | 5467.81 | 139.27 | 5328.55 | 48580.67 |
233 | 2043-11 | 5467.81 | 125.50 | 5342.31 | 43238.36 |
234 | 2043-12 | 5467.81 | 111.70 | 5356.12 | 37882.24 |
235 | 2044-01 | 5467.81 | 97.86 | 5369.95 | 32512.29 |
236 | 2044-02 | 5467.81 | 83.99 | 5383.82 | 27128.46 |
237 | 2044-03 | 5467.81 | 70.08 | 5397.73 | 21730.73 |
238 | 2044-04 | 5467.81 | 56.14 | 5411.68 | 16319.06 |
239 | 2044-05 | 5467.81 | 42.16 | 5425.66 | 10893.40 |
240 | 2044-06 | 5467.81 | 28.14 | 5439.67 | 5453.73 |
241 | 2044-07 | 5467.81 | 14.09 | 5453.73 | 0.00 |
等额本金还款方式:
贷款总额:98万
还款月数:20年1个月
首月还款:6598.06元
每月递减:10.5元
利息总额:30.63万
本息合计:128.63万
节省利息:31411.61元
期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
---|---|---|---|---|---|
1 | 2024-07 | 6598.06 | 2531.67 | 4066.39 | 975933.61 |
2 | 2024-08 | 6587.55 | 2521.16 | 4066.39 | 971867.22 |
3 | 2024-09 | 6577.05 | 2510.66 | 4066.39 | 967800.83 |
4 | 2024-10 | 6566.54 | 2500.15 | 4066.39 | 963734.44 |
5 | 2024-11 | 6556.04 | 2489.65 | 4066.39 | 959668.05 |
6 | 2024-12 | 6545.53 | 2479.14 | 4066.39 | 955601.66 |
7 | 2025-01 | 6535.03 | 2468.64 | 4066.39 | 951535.27 |
8 | 2025-02 | 6524.52 | 2458.13 | 4066.39 | 947468.88 |
9 | 2025-03 | 6514.02 | 2447.63 | 4066.39 | 943402.49 |
10 | 2025-04 | 6503.51 | 2437.12 | 4066.39 | 939336.10 |
11 | 2025-05 | 6493.01 | 2426.62 | 4066.39 | 935269.71 |
12 | 2025-06 | 6482.50 | 2416.11 | 4066.39 | 931203.32 |
13 | 2025-07 | 6472.00 | 2405.61 | 4066.39 | 927136.93 |
14 | 2025-08 | 6461.49 | 2395.10 | 4066.39 | 923070.54 |
15 | 2025-09 | 6450.99 | 2384.60 | 4066.39 | 919004.15 |
16 | 2025-10 | 6440.48 | 2374.09 | 4066.39 | 914937.76 |
17 | 2025-11 | 6429.98 | 2363.59 | 4066.39 | 910871.37 |
18 | 2025-12 | 6419.47 | 2353.08 | 4066.39 | 906804.98 |
19 | 2026-01 | 6408.97 | 2342.58 | 4066.39 | 902738.59 |
20 | 2026-02 | 6398.46 | 2332.07 | 4066.39 | 898672.20 |
21 | 2026-03 | 6387.96 | 2321.57 | 4066.39 | 894605.81 |
22 | 2026-04 | 6377.46 | 2311.07 | 4066.39 | 890539.42 |
23 | 2026-05 | 6366.95 | 2300.56 | 4066.39 | 886473.03 |
24 | 2026-06 | 6356.45 | 2290.06 | 4066.39 | 882406.64 |
25 | 2026-07 | 6345.94 | 2279.55 | 4066.39 | 878340.25 |
26 | 2026-08 | 6335.44 | 2269.05 | 4066.39 | 874273.86 |
27 | 2026-09 | 6324.93 | 2258.54 | 4066.39 | 870207.47 |
28 | 2026-10 | 6314.43 | 2248.04 | 4066.39 | 866141.08 |
29 | 2026-11 | 6303.92 | 2237.53 | 4066.39 | 862074.69 |
30 | 2026-12 | 6293.42 | 2227.03 | 4066.39 | 858008.30 |
31 | 2027-01 | 6282.91 | 2216.52 | 4066.39 | 853941.91 |
32 | 2027-02 | 6272.41 | 2206.02 | 4066.39 | 849875.52 |
33 | 2027-03 | 6261.90 | 2195.51 | 4066.39 | 845809.13 |
34 | 2027-04 | 6251.40 | 2185.01 | 4066.39 | 841742.74 |
35 | 2027-05 | 6240.89 | 2174.50 | 4066.39 | 837676.35 |
36 | 2027-06 | 6230.39 | 2164.00 | 4066.39 | 833609.96 |
37 | 2027-07 | 6219.88 | 2153.49 | 4066.39 | 829543.57 |
38 | 2027-08 | 6209.38 | 2142.99 | 4066.39 | 825477.18 |
39 | 2027-09 | 6198.87 | 2132.48 | 4066.39 | 821410.79 |
40 | 2027-10 | 6188.37 | 2121.98 | 4066.39 | 817344.40 |
41 | 2027-11 | 6177.86 | 2111.47 | 4066.39 | 813278.01 |
42 | 2027-12 | 6167.36 | 2100.97 | 4066.39 | 809211.62 |
43 | 2028-01 | 6156.85 | 2090.46 | 4066.39 | 805145.23 |
44 | 2028-02 | 6146.35 | 2079.96 | 4066.39 | 801078.84 |
45 | 2028-03 | 6135.84 | 2069.45 | 4066.39 | 797012.45 |
46 | 2028-04 | 6125.34 | 2058.95 | 4066.39 | 792946.06 |
47 | 2028-05 | 6114.83 | 2048.44 | 4066.39 | 788879.67 |
48 | 2028-06 | 6104.33 | 2037.94 | 4066.39 | 784813.28 |
49 | 2028-07 | 6093.82 | 2027.43 | 4066.39 | 780746.89 |
50 | 2028-08 | 6083.32 | 2016.93 | 4066.39 | 776680.50 |
51 | 2028-09 | 6072.81 | 2006.42 | 4066.39 | 772614.11 |
52 | 2028-10 | 6062.31 | 1995.92 | 4066.39 | 768547.72 |
53 | 2028-11 | 6051.80 | 1985.41 | 4066.39 | 764481.33 |
54 | 2028-12 | 6041.30 | 1974.91 | 4066.39 | 760414.94 |
55 | 2029-01 | 6030.80 | 1964.41 | 4066.39 | 756348.55 |
56 | 2029-02 | 6020.29 | 1953.90 | 4066.39 | 752282.16 |
57 | 2029-03 | 6009.79 | 1943.40 | 4066.39 | 748215.77 |
58 | 2029-04 | 5999.28 | 1932.89 | 4066.39 | 744149.38 |
59 | 2029-05 | 5988.78 | 1922.39 | 4066.39 | 740082.99 |
60 | 2029-06 | 5978.27 | 1911.88 | 4066.39 | 736016.60 |
61 | 2029-07 | 5967.77 | 1901.38 | 4066.39 | 731950.21 |
62 | 2029-08 | 5957.26 | 1890.87 | 4066.39 | 727883.82 |
63 | 2029-09 | 5946.76 | 1880.37 | 4066.39 | 723817.43 |
64 | 2029-10 | 5936.25 | 1869.86 | 4066.39 | 719751.04 |
65 | 2029-11 | 5925.75 | 1859.36 | 4066.39 | 715684.65 |
66 | 2029-12 | 5915.24 | 1848.85 | 4066.39 | 711618.26 |
67 | 2030-01 | 5904.74 | 1838.35 | 4066.39 | 707551.87 |
68 | 2030-02 | 5894.23 | 1827.84 | 4066.39 | 703485.48 |
69 | 2030-03 | 5883.73 | 1817.34 | 4066.39 | 699419.09 |
70 | 2030-04 | 5873.22 | 1806.83 | 4066.39 | 695352.70 |
71 | 2030-05 | 5862.72 | 1796.33 | 4066.39 | 691286.31 |
72 | 2030-06 | 5852.21 | 1785.82 | 4066.39 | 687219.92 |
73 | 2030-07 | 5841.71 | 1775.32 | 4066.39 | 683153.53 |
74 | 2030-08 | 5831.20 | 1764.81 | 4066.39 | 679087.14 |
75 | 2030-09 | 5820.70 | 1754.31 | 4066.39 | 675020.75 |
76 | 2030-10 | 5810.19 | 1743.80 | 4066.39 | 670954.36 |
77 | 2030-11 | 5799.69 | 1733.30 | 4066.39 | 666887.97 |
78 | 2030-12 | 5789.18 | 1722.79 | 4066.39 | 662821.58 |
79 | 2031-01 | 5778.68 | 1712.29 | 4066.39 | 658755.19 |
80 | 2031-02 | 5768.17 | 1701.78 | 4066.39 | 654688.80 |
81 | 2031-03 | 5757.67 | 1691.28 | 4066.39 | 650622.41 |
82 | 2031-04 | 5747.16 | 1680.77 | 4066.39 | 646556.02 |
83 | 2031-05 | 5736.66 | 1670.27 | 4066.39 | 642489.63 |
84 | 2031-06 | 5726.15 | 1659.76 | 4066.39 | 638423.24 |
85 | 2031-07 | 5715.65 | 1649.26 | 4066.39 | 634356.85 |
86 | 2031-08 | 5705.15 | 1638.76 | 4066.39 | 630290.46 |
87 | 2031-09 | 5694.64 | 1628.25 | 4066.39 | 626224.07 |
88 | 2031-10 | 5684.14 | 1617.75 | 4066.39 | 622157.68 |
89 | 2031-11 | 5673.63 | 1607.24 | 4066.39 | 618091.29 |
90 | 2031-12 | 5663.13 | 1596.74 | 4066.39 | 614024.90 |
91 | 2032-01 | 5652.62 | 1586.23 | 4066.39 | 609958.51 |
92 | 2032-02 | 5642.12 | 1575.73 | 4066.39 | 605892.12 |
93 | 2032-03 | 5631.61 | 1565.22 | 4066.39 | 601825.73 |
94 | 2032-04 | 5621.11 | 1554.72 | 4066.39 | 597759.34 |
95 | 2032-05 | 5610.60 | 1544.21 | 4066.39 | 593692.95 |
96 | 2032-06 | 5600.10 | 1533.71 | 4066.39 | 589626.56 |
97 | 2032-07 | 5589.59 | 1523.20 | 4066.39 | 585560.17 |
98 | 2032-08 | 5579.09 | 1512.70 | 4066.39 | 581493.78 |
99 | 2032-09 | 5568.58 | 1502.19 | 4066.39 | 577427.39 |
100 | 2032-10 | 5558.08 | 1491.69 | 4066.39 | 573361.00 |
101 | 2032-11 | 5547.57 | 1481.18 | 4066.39 | 569294.61 |
102 | 2032-12 | 5537.07 | 1470.68 | 4066.39 | 565228.22 |
103 | 2033-01 | 5526.56 | 1460.17 | 4066.39 | 561161.83 |
104 | 2033-02 | 5516.06 | 1449.67 | 4066.39 | 557095.44 |
105 | 2033-03 | 5505.55 | 1439.16 | 4066.39 | 553029.05 |
106 | 2033-04 | 5495.05 | 1428.66 | 4066.39 | 548962.66 |
107 | 2033-05 | 5484.54 | 1418.15 | 4066.39 | 544896.27 |
108 | 2033-06 | 5474.04 | 1407.65 | 4066.39 | 540829.88 |
109 | 2033-07 | 5463.53 | 1397.14 | 4066.39 | 536763.49 |
110 | 2033-08 | 5453.03 | 1386.64 | 4066.39 | 532697.10 |
111 | 2033-09 | 5442.52 | 1376.13 | 4066.39 | 528630.71 |
112 | 2033-10 | 5432.02 | 1365.63 | 4066.39 | 524564.32 |
113 | 2033-11 | 5421.51 | 1355.12 | 4066.39 | 520497.93 |
114 | 2033-12 | 5411.01 | 1344.62 | 4066.39 | 516431.54 |
115 | 2034-01 | 5400.50 | 1334.11 | 4066.39 | 512365.15 |
116 | 2034-02 | 5390.00 | 1323.61 | 4066.39 | 508298.76 |
117 | 2034-03 | 5379.50 | 1313.11 | 4066.39 | 504232.37 |
118 | 2034-04 | 5368.99 | 1302.60 | 4066.39 | 500165.98 |
119 | 2034-05 | 5358.49 | 1292.10 | 4066.39 | 496099.59 |
120 | 2034-06 | 5347.98 | 1281.59 | 4066.39 | 492033.20 |
121 | 2034-07 | 5337.48 | 1271.09 | 4066.39 | 487966.80 |
122 | 2034-08 | 5326.97 | 1260.58 | 4066.39 | 483900.41 |
123 | 2034-09 | 5316.47 | 1250.08 | 4066.39 | 479834.02 |
124 | 2034-10 | 5305.96 | 1239.57 | 4066.39 | 475767.63 |
125 | 2034-11 | 5295.46 | 1229.07 | 4066.39 | 471701.24 |
126 | 2034-12 | 5284.95 | 1218.56 | 4066.39 | 467634.85 |
127 | 2035-01 | 5274.45 | 1208.06 | 4066.39 | 463568.46 |
128 | 2035-02 | 5263.94 | 1197.55 | 4066.39 | 459502.07 |
129 | 2035-03 | 5253.44 | 1187.05 | 4066.39 | 455435.68 |
130 | 2035-04 | 5242.93 | 1176.54 | 4066.39 | 451369.29 |
131 | 2035-05 | 5232.43 | 1166.04 | 4066.39 | 447302.90 |
132 | 2035-06 | 5221.92 | 1155.53 | 4066.39 | 443236.51 |
133 | 2035-07 | 5211.42 | 1145.03 | 4066.39 | 439170.12 |
134 | 2035-08 | 5200.91 | 1134.52 | 4066.39 | 435103.73 |
135 | 2035-09 | 5190.41 | 1124.02 | 4066.39 | 431037.34 |
136 | 2035-10 | 5179.90 | 1113.51 | 4066.39 | 426970.95 |
137 | 2035-11 | 5169.40 | 1103.01 | 4066.39 | 422904.56 |
138 | 2035-12 | 5158.89 | 1092.50 | 4066.39 | 418838.17 |
139 | 2036-01 | 5148.39 | 1082.00 | 4066.39 | 414771.78 |
140 | 2036-02 | 5137.88 | 1071.49 | 4066.39 | 410705.39 |
141 | 2036-03 | 5127.38 | 1060.99 | 4066.39 | 406639.00 |
142 | 2036-04 | 5116.87 | 1050.48 | 4066.39 | 402572.61 |
143 | 2036-05 | 5106.37 | 1039.98 | 4066.39 | 398506.22 |
144 | 2036-06 | 5095.86 | 1029.47 | 4066.39 | 394439.83 |
145 | 2036-07 | 5085.36 | 1018.97 | 4066.39 | 390373.44 |
146 | 2036-08 | 5074.85 | 1008.46 | 4066.39 | 386307.05 |
147 | 2036-09 | 5064.35 | 997.96 | 4066.39 | 382240.66 |
148 | 2036-10 | 5053.85 | 987.46 | 4066.39 | 378174.27 |
149 | 2036-11 | 5043.34 | 976.95 | 4066.39 | 374107.88 |
150 | 2036-12 | 5032.84 | 966.45 | 4066.39 | 370041.49 |
151 | 2037-01 | 5022.33 | 955.94 | 4066.39 | 365975.10 |
152 | 2037-02 | 5011.83 | 945.44 | 4066.39 | 361908.71 |
153 | 2037-03 | 5001.32 | 934.93 | 4066.39 | 357842.32 |
154 | 2037-04 | 4990.82 | 924.43 | 4066.39 | 353775.93 |
155 | 2037-05 | 4980.31 | 913.92 | 4066.39 | 349709.54 |
156 | 2037-06 | 4969.81 | 903.42 | 4066.39 | 345643.15 |
157 | 2037-07 | 4959.30 | 892.91 | 4066.39 | 341576.76 |
158 | 2037-08 | 4948.80 | 882.41 | 4066.39 | 337510.37 |
159 | 2037-09 | 4938.29 | 871.90 | 4066.39 | 333443.98 |
160 | 2037-10 | 4927.79 | 861.40 | 4066.39 | 329377.59 |
161 | 2037-11 | 4917.28 | 850.89 | 4066.39 | 325311.20 |
162 | 2037-12 | 4906.78 | 840.39 | 4066.39 | 321244.81 |
163 | 2038-01 | 4896.27 | 829.88 | 4066.39 | 317178.42 |
164 | 2038-02 | 4885.77 | 819.38 | 4066.39 | 313112.03 |
165 | 2038-03 | 4875.26 | 808.87 | 4066.39 | 309045.64 |
166 | 2038-04 | 4864.76 | 798.37 | 4066.39 | 304979.25 |
167 | 2038-05 | 4854.25 | 787.86 | 4066.39 | 300912.86 |
168 | 2038-06 | 4843.75 | 777.36 | 4066.39 | 296846.47 |
169 | 2038-07 | 4833.24 | 766.85 | 4066.39 | 292780.08 |
170 | 2038-08 | 4822.74 | 756.35 | 4066.39 | 288713.69 |
171 | 2038-09 | 4812.23 | 745.84 | 4066.39 | 284647.30 |
172 | 2038-10 | 4801.73 | 735.34 | 4066.39 | 280580.91 |
173 | 2038-11 | 4791.22 | 724.83 | 4066.39 | 276514.52 |
174 | 2038-12 | 4780.72 | 714.33 | 4066.39 | 272448.13 |
175 | 2039-01 | 4770.21 | 703.82 | 4066.39 | 268381.74 |
176 | 2039-02 | 4759.71 | 693.32 | 4066.39 | 264315.35 |
177 | 2039-03 | 4749.20 | 682.81 | 4066.39 | 260248.96 |
178 | 2039-04 | 4738.70 | 672.31 | 4066.39 | 256182.57 |
179 | 2039-05 | 4728.20 | 661.80 | 4066.39 | 252116.18 |
180 | 2039-06 | 4717.69 | 651.30 | 4066.39 | 248049.79 |
181 | 2039-07 | 4707.19 | 640.80 | 4066.39 | 243983.40 |
182 | 2039-08 | 4696.68 | 630.29 | 4066.39 | 239917.01 |
183 | 2039-09 | 4686.18 | 619.79 | 4066.39 | 235850.62 |
184 | 2039-10 | 4675.67 | 609.28 | 4066.39 | 231784.23 |
185 | 2039-11 | 4665.17 | 598.78 | 4066.39 | 227717.84 |
186 | 2039-12 | 4654.66 | 588.27 | 4066.39 | 223651.45 |
187 | 2040-01 | 4644.16 | 577.77 | 4066.39 | 219585.06 |
188 | 2040-02 | 4633.65 | 567.26 | 4066.39 | 215518.67 |
189 | 2040-03 | 4623.15 | 556.76 | 4066.39 | 211452.28 |
190 | 2040-04 | 4612.64 | 546.25 | 4066.39 | 207385.89 |
191 | 2040-05 | 4602.14 | 535.75 | 4066.39 | 203319.50 |
192 | 2040-06 | 4591.63 | 525.24 | 4066.39 | 199253.11 |
193 | 2040-07 | 4581.13 | 514.74 | 4066.39 | 195186.72 |
194 | 2040-08 | 4570.62 | 504.23 | 4066.39 | 191120.33 |
195 | 2040-09 | 4560.12 | 493.73 | 4066.39 | 187053.94 |
196 | 2040-10 | 4549.61 | 483.22 | 4066.39 | 182987.55 |
197 | 2040-11 | 4539.11 | 472.72 | 4066.39 | 178921.16 |
198 | 2040-12 | 4528.60 | 462.21 | 4066.39 | 174854.77 |
199 | 2041-01 | 4518.10 | 451.71 | 4066.39 | 170788.38 |
200 | 2041-02 | 4507.59 | 441.20 | 4066.39 | 166721.99 |
201 | 2041-03 | 4497.09 | 430.70 | 4066.39 | 162655.60 |
202 | 2041-04 | 4486.58 | 420.19 | 4066.39 | 158589.21 |
203 | 2041-05 | 4476.08 | 409.69 | 4066.39 | 154522.82 |
204 | 2041-06 | 4465.57 | 399.18 | 4066.39 | 150456.43 |
205 | 2041-07 | 4455.07 | 388.68 | 4066.39 | 146390.04 |
206 | 2041-08 | 4444.56 | 378.17 | 4066.39 | 142323.65 |
207 | 2041-09 | 4434.06 | 367.67 | 4066.39 | 138257.26 |
208 | 2041-10 | 4423.55 | 357.16 | 4066.39 | 134190.87 |
209 | 2041-11 | 4413.05 | 346.66 | 4066.39 | 130124.48 |
210 | 2041-12 | 4402.54 | 336.15 | 4066.39 | 126058.09 |
211 | 2042-01 | 4392.04 | 325.65 | 4066.39 | 121991.70 |
212 | 2042-02 | 4381.54 | 315.15 | 4066.39 | 117925.31 |
213 | 2042-03 | 4371.03 | 304.64 | 4066.39 | 113858.92 |
214 | 2042-04 | 4360.53 | 294.14 | 4066.39 | 109792.53 |
215 | 2042-05 | 4350.02 | 283.63 | 4066.39 | 105726.14 |
216 | 2042-06 | 4339.52 | 273.13 | 4066.39 | 101659.75 |
217 | 2042-07 | 4329.01 | 262.62 | 4066.39 | 97593.36 |
218 | 2042-08 | 4318.51 | 252.12 | 4066.39 | 93526.97 |
219 | 2042-09 | 4308.00 | 241.61 | 4066.39 | 89460.58 |
220 | 2042-10 | 4297.50 | 231.11 | 4066.39 | 85394.19 |
221 | 2042-11 | 4286.99 | 220.60 | 4066.39 | 81327.80 |
222 | 2042-12 | 4276.49 | 210.10 | 4066.39 | 77261.41 |
223 | 2043-01 | 4265.98 | 199.59 | 4066.39 | 73195.02 |
224 | 2043-02 | 4255.48 | 189.09 | 4066.39 | 69128.63 |
225 | 2043-03 | 4244.97 | 178.58 | 4066.39 | 65062.24 |
226 | 2043-04 | 4234.47 | 168.08 | 4066.39 | 60995.85 |
227 | 2043-05 | 4223.96 | 157.57 | 4066.39 | 56929.46 |
228 | 2043-06 | 4213.46 | 147.07 | 4066.39 | 52863.07 |
229 | 2043-07 | 4202.95 | 136.56 | 4066.39 | 48796.68 |
230 | 2043-08 | 4192.45 | 126.06 | 4066.39 | 44730.29 |
231 | 2043-09 | 4181.94 | 115.55 | 4066.39 | 40663.90 |
232 | 2043-10 | 4171.44 | 105.05 | 4066.39 | 36597.51 |
233 | 2043-11 | 4160.93 | 94.54 | 4066.39 | 32531.12 |
234 | 2043-12 | 4150.43 | 84.04 | 4066.39 | 28464.73 |
235 | 2044-01 | 4139.92 | 73.53 | 4066.39 | 24398.34 |
236 | 2044-02 | 4129.42 | 63.03 | 4066.39 | 20331.95 |
237 | 2044-03 | 4118.91 | 52.52 | 4066.39 | 16265.56 |
238 | 2044-04 | 4108.41 | 42.02 | 4066.39 | 12199.17 |
239 | 2044-05 | 4097.90 | 31.51 | 4066.39 | 8132.78 |
240 | 2044-06 | 4087.40 | 21.01 | 4066.39 | 4066.39 |
241 | 2044-07 | 4076.89 | 10.50 | 4066.39 | 0.00 |