河北贷款55万(公积金贷款)房贷,还款21年8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:55万
还款月数:21年8个月
每月还款:2837.74元
利息总额:18.78万
本息合计:73.78万
期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
---|---|---|---|---|---|
1 | 2024-09 | 2837.74 | 1306.25 | 1531.49 | 548468.51 |
2 | 2024-10 | 2837.74 | 1302.61 | 1535.12 | 546933.39 |
3 | 2024-11 | 2837.74 | 1298.97 | 1538.77 | 545394.62 |
4 | 2024-12 | 2837.74 | 1295.31 | 1542.42 | 543852.20 |
5 | 2025-01 | 2837.74 | 1291.65 | 1546.09 | 542306.11 |
6 | 2025-02 | 2837.74 | 1287.98 | 1549.76 | 540756.35 |
7 | 2025-03 | 2837.74 | 1284.30 | 1553.44 | 539202.91 |
8 | 2025-04 | 2837.74 | 1280.61 | 1557.13 | 537645.78 |
9 | 2025-05 | 2837.74 | 1276.91 | 1560.83 | 536084.95 |
10 | 2025-06 | 2837.74 | 1273.20 | 1564.53 | 534520.42 |
11 | 2025-07 | 2837.74 | 1269.49 | 1568.25 | 532952.17 |
12 | 2025-08 | 2837.74 | 1265.76 | 1571.98 | 531380.19 |
13 | 2025-09 | 2837.74 | 1262.03 | 1575.71 | 529804.48 |
14 | 2025-10 | 2837.74 | 1258.29 | 1579.45 | 528225.03 |
15 | 2025-11 | 2837.74 | 1254.53 | 1583.20 | 526641.83 |
16 | 2025-12 | 2837.74 | 1250.77 | 1586.96 | 525054.87 |
17 | 2026-01 | 2837.74 | 1247.01 | 1590.73 | 523464.14 |
18 | 2026-02 | 2837.74 | 1243.23 | 1594.51 | 521869.63 |
19 | 2026-03 | 2837.74 | 1239.44 | 1598.30 | 520271.33 |
20 | 2026-04 | 2837.74 | 1235.64 | 1602.09 | 518669.24 |
21 | 2026-05 | 2837.74 | 1231.84 | 1605.90 | 517063.34 |
22 | 2026-06 | 2837.74 | 1228.03 | 1609.71 | 515453.63 |
23 | 2026-07 | 2837.74 | 1224.20 | 1613.53 | 513840.10 |
24 | 2026-08 | 2837.74 | 1220.37 | 1617.37 | 512222.73 |
25 | 2026-09 | 2837.74 | 1216.53 | 1621.21 | 510601.52 |
26 | 2026-10 | 2837.74 | 1212.68 | 1625.06 | 508976.46 |
27 | 2026-11 | 2837.74 | 1208.82 | 1628.92 | 507347.55 |
28 | 2026-12 | 2837.74 | 1204.95 | 1632.79 | 505714.76 |
29 | 2027-01 | 2837.74 | 1201.07 | 1636.66 | 504078.10 |
30 | 2027-02 | 2837.74 | 1197.19 | 1640.55 | 502437.54 |
31 | 2027-03 | 2837.74 | 1193.29 | 1644.45 | 500793.10 |
32 | 2027-04 | 2837.74 | 1189.38 | 1648.35 | 499144.74 |
33 | 2027-05 | 2837.74 | 1185.47 | 1652.27 | 497492.48 |
34 | 2027-06 | 2837.74 | 1181.54 | 1656.19 | 495836.28 |
35 | 2027-07 | 2837.74 | 1177.61 | 1660.13 | 494176.16 |
36 | 2027-08 | 2837.74 | 1173.67 | 1664.07 | 492512.09 |
37 | 2027-09 | 2837.74 | 1169.72 | 1668.02 | 490844.07 |
38 | 2027-10 | 2837.74 | 1165.75 | 1671.98 | 489172.09 |
39 | 2027-11 | 2837.74 | 1161.78 | 1675.95 | 487496.14 |
40 | 2027-12 | 2837.74 | 1157.80 | 1679.93 | 485816.20 |
41 | 2028-01 | 2837.74 | 1153.81 | 1683.92 | 484132.28 |
42 | 2028-02 | 2837.74 | 1149.81 | 1687.92 | 482444.36 |
43 | 2028-03 | 2837.74 | 1145.81 | 1691.93 | 480752.43 |
44 | 2028-04 | 2837.74 | 1141.79 | 1695.95 | 479056.48 |
45 | 2028-05 | 2837.74 | 1137.76 | 1699.98 | 477356.50 |
46 | 2028-06 | 2837.74 | 1133.72 | 1704.01 | 475652.48 |
47 | 2028-07 | 2837.74 | 1129.67 | 1708.06 | 473944.42 |
48 | 2028-08 | 2837.74 | 1125.62 | 1712.12 | 472232.30 |
49 | 2028-09 | 2837.74 | 1121.55 | 1716.18 | 470516.12 |
50 | 2028-10 | 2837.74 | 1117.48 | 1720.26 | 468795.86 |
51 | 2028-11 | 2837.74 | 1113.39 | 1724.35 | 467071.51 |
52 | 2028-12 | 2837.74 | 1109.29 | 1728.44 | 465343.07 |
53 | 2029-01 | 2837.74 | 1105.19 | 1732.55 | 463610.52 |
54 | 2029-02 | 2837.74 | 1101.07 | 1736.66 | 461873.86 |
55 | 2029-03 | 2837.74 | 1096.95 | 1740.79 | 460133.08 |
56 | 2029-04 | 2837.74 | 1092.82 | 1744.92 | 458388.15 |
57 | 2029-05 | 2837.74 | 1088.67 | 1749.06 | 456639.09 |
58 | 2029-06 | 2837.74 | 1084.52 | 1753.22 | 454885.87 |
59 | 2029-07 | 2837.74 | 1080.35 | 1757.38 | 453128.49 |
60 | 2029-08 | 2837.74 | 1076.18 | 1761.56 | 451366.93 |
61 | 2029-09 | 2837.74 | 1072.00 | 1765.74 | 449601.19 |
62 | 2029-10 | 2837.74 | 1067.80 | 1769.93 | 447831.26 |
63 | 2029-11 | 2837.74 | 1063.60 | 1774.14 | 446057.12 |
64 | 2029-12 | 2837.74 | 1059.39 | 1778.35 | 444278.77 |
65 | 2030-01 | 2837.74 | 1055.16 | 1782.57 | 442496.20 |
66 | 2030-02 | 2837.74 | 1050.93 | 1786.81 | 440709.39 |
67 | 2030-03 | 2837.74 | 1046.68 | 1791.05 | 438918.34 |
68 | 2030-04 | 2837.74 | 1042.43 | 1795.31 | 437123.03 |
69 | 2030-05 | 2837.74 | 1038.17 | 1799.57 | 435323.46 |
70 | 2030-06 | 2837.74 | 1033.89 | 1803.84 | 433519.62 |
71 | 2030-07 | 2837.74 | 1029.61 | 1808.13 | 431711.49 |
72 | 2030-08 | 2837.74 | 1025.31 | 1812.42 | 429899.07 |
73 | 2030-09 | 2837.74 | 1021.01 | 1816.73 | 428082.34 |
74 | 2030-10 | 2837.74 | 1016.70 | 1821.04 | 426261.30 |
75 | 2030-11 | 2837.74 | 1012.37 | 1825.37 | 424435.94 |
76 | 2030-12 | 2837.74 | 1008.04 | 1829.70 | 422606.23 |
77 | 2031-01 | 2837.74 | 1003.69 | 1834.05 | 420772.19 |
78 | 2031-02 | 2837.74 | 999.33 | 1838.40 | 418933.78 |
79 | 2031-03 | 2837.74 | 994.97 | 1842.77 | 417091.02 |
80 | 2031-04 | 2837.74 | 990.59 | 1847.15 | 415243.87 |
81 | 2031-05 | 2837.74 | 986.20 | 1851.53 | 413392.34 |
82 | 2031-06 | 2837.74 | 981.81 | 1855.93 | 411536.41 |
83 | 2031-07 | 2837.74 | 977.40 | 1860.34 | 409676.07 |
84 | 2031-08 | 2837.74 | 972.98 | 1864.76 | 407811.32 |
85 | 2031-09 | 2837.74 | 968.55 | 1869.18 | 405942.13 |
86 | 2031-10 | 2837.74 | 964.11 | 1873.62 | 404068.51 |
87 | 2031-11 | 2837.74 | 959.66 | 1878.07 | 402190.43 |
88 | 2031-12 | 2837.74 | 955.20 | 1882.53 | 400307.90 |
89 | 2032-01 | 2837.74 | 950.73 | 1887.01 | 398420.89 |
90 | 2032-02 | 2837.74 | 946.25 | 1891.49 | 396529.41 |
91 | 2032-03 | 2837.74 | 941.76 | 1895.98 | 394633.43 |
92 | 2032-04 | 2837.74 | 937.25 | 1900.48 | 392732.94 |
93 | 2032-05 | 2837.74 | 932.74 | 1905.00 | 390827.95 |
94 | 2032-06 | 2837.74 | 928.22 | 1909.52 | 388918.43 |
95 | 2032-07 | 2837.74 | 923.68 | 1914.06 | 387004.37 |
96 | 2032-08 | 2837.74 | 919.14 | 1918.60 | 385085.77 |
97 | 2032-09 | 2837.74 | 914.58 | 1923.16 | 383162.61 |
98 | 2032-10 | 2837.74 | 910.01 | 1927.73 | 381234.89 |
99 | 2032-11 | 2837.74 | 905.43 | 1932.30 | 379302.59 |
100 | 2032-12 | 2837.74 | 900.84 | 1936.89 | 377365.69 |
101 | 2033-01 | 2837.74 | 896.24 | 1941.49 | 375424.20 |
102 | 2033-02 | 2837.74 | 891.63 | 1946.10 | 373478.10 |
103 | 2033-03 | 2837.74 | 887.01 | 1950.73 | 371527.37 |
104 | 2033-04 | 2837.74 | 882.38 | 1955.36 | 369572.01 |
105 | 2033-05 | 2837.74 | 877.73 | 1960.00 | 367612.01 |
106 | 2033-06 | 2837.74 | 873.08 | 1964.66 | 365647.35 |
107 | 2033-07 | 2837.74 | 868.41 | 1969.32 | 363678.02 |
108 | 2033-08 | 2837.74 | 863.74 | 1974.00 | 361704.02 |
109 | 2033-09 | 2837.74 | 859.05 | 1978.69 | 359725.33 |
110 | 2033-10 | 2837.74 | 854.35 | 1983.39 | 357741.95 |
111 | 2033-11 | 2837.74 | 849.64 | 1988.10 | 355753.85 |
112 | 2033-12 | 2837.74 | 844.92 | 1992.82 | 353761.02 |
113 | 2034-01 | 2837.74 | 840.18 | 1997.55 | 351763.47 |
114 | 2034-02 | 2837.74 | 835.44 | 2002.30 | 349761.17 |
115 | 2034-03 | 2837.74 | 830.68 | 2007.05 | 347754.12 |
116 | 2034-04 | 2837.74 | 825.92 | 2011.82 | 345742.30 |
117 | 2034-05 | 2837.74 | 821.14 | 2016.60 | 343725.70 |
118 | 2034-06 | 2837.74 | 816.35 | 2021.39 | 341704.31 |
119 | 2034-07 | 2837.74 | 811.55 | 2026.19 | 339678.12 |
120 | 2034-08 | 2837.74 | 806.74 | 2031.00 | 337647.12 |
121 | 2034-09 | 2837.74 | 801.91 | 2035.82 | 335611.30 |
122 | 2034-10 | 2837.74 | 797.08 | 2040.66 | 333570.64 |
123 | 2034-11 | 2837.74 | 792.23 | 2045.51 | 331525.13 |
124 | 2034-12 | 2837.74 | 787.37 | 2050.36 | 329474.77 |
125 | 2035-01 | 2837.74 | 782.50 | 2055.23 | 327419.53 |
126 | 2035-02 | 2837.74 | 777.62 | 2060.12 | 325359.42 |
127 | 2035-03 | 2837.74 | 772.73 | 2065.01 | 323294.41 |
128 | 2035-04 | 2837.74 | 767.82 | 2069.91 | 321224.50 |
129 | 2035-05 | 2837.74 | 762.91 | 2074.83 | 319149.67 |
130 | 2035-06 | 2837.74 | 757.98 | 2079.76 | 317069.91 |
131 | 2035-07 | 2837.74 | 753.04 | 2084.70 | 314985.22 |
132 | 2035-08 | 2837.74 | 748.09 | 2089.65 | 312895.57 |
133 | 2035-09 | 2837.74 | 743.13 | 2094.61 | 310800.96 |
134 | 2035-10 | 2837.74 | 738.15 | 2099.58 | 308701.38 |
135 | 2035-11 | 2837.74 | 733.17 | 2104.57 | 306596.81 |
136 | 2035-12 | 2837.74 | 728.17 | 2109.57 | 304487.24 |
137 | 2036-01 | 2837.74 | 723.16 | 2114.58 | 302372.66 |
138 | 2036-02 | 2837.74 | 718.14 | 2119.60 | 300253.06 |
139 | 2036-03 | 2837.74 | 713.10 | 2124.64 | 298128.42 |
140 | 2036-04 | 2837.74 | 708.05 | 2129.68 | 295998.74 |
141 | 2036-05 | 2837.74 | 703.00 | 2134.74 | 293864.00 |
142 | 2036-06 | 2837.74 | 697.93 | 2139.81 | 291724.19 |
143 | 2036-07 | 2837.74 | 692.84 | 2144.89 | 289579.30 |
144 | 2036-08 | 2837.74 | 687.75 | 2149.99 | 287429.31 |
145 | 2036-09 | 2837.74 | 682.64 | 2155.09 | 285274.22 |
146 | 2036-10 | 2837.74 | 677.53 | 2160.21 | 283114.01 |
147 | 2036-11 | 2837.74 | 672.40 | 2165.34 | 280948.67 |
148 | 2036-12 | 2837.74 | 667.25 | 2170.48 | 278778.19 |
149 | 2037-01 | 2837.74 | 662.10 | 2175.64 | 276602.55 |
150 | 2037-02 | 2837.74 | 656.93 | 2180.81 | 274421.74 |
151 | 2037-03 | 2837.74 | 651.75 | 2185.98 | 272235.76 |
152 | 2037-04 | 2837.74 | 646.56 | 2191.18 | 270044.58 |
153 | 2037-05 | 2837.74 | 641.36 | 2196.38 | 267848.20 |
154 | 2037-06 | 2837.74 | 636.14 | 2201.60 | 265646.60 |
155 | 2037-07 | 2837.74 | 630.91 | 2206.83 | 263439.78 |
156 | 2037-08 | 2837.74 | 625.67 | 2212.07 | 261227.71 |
157 | 2037-09 | 2837.74 | 620.42 | 2217.32 | 259010.39 |
158 | 2037-10 | 2837.74 | 615.15 | 2222.59 | 256787.80 |
159 | 2037-11 | 2837.74 | 609.87 | 2227.87 | 254559.94 |
160 | 2037-12 | 2837.74 | 604.58 | 2233.16 | 252326.78 |
161 | 2038-01 | 2837.74 | 599.28 | 2238.46 | 250088.32 |
162 | 2038-02 | 2837.74 | 593.96 | 2243.78 | 247844.54 |
163 | 2038-03 | 2837.74 | 588.63 | 2249.11 | 245595.44 |
164 | 2038-04 | 2837.74 | 583.29 | 2254.45 | 243340.99 |
165 | 2038-05 | 2837.74 | 577.93 | 2259.80 | 241081.19 |
166 | 2038-06 | 2837.74 | 572.57 | 2265.17 | 238816.02 |
167 | 2038-07 | 2837.74 | 567.19 | 2270.55 | 236545.47 |
168 | 2038-08 | 2837.74 | 561.80 | 2275.94 | 234269.53 |
169 | 2038-09 | 2837.74 | 556.39 | 2281.35 | 231988.18 |
170 | 2038-10 | 2837.74 | 550.97 | 2286.76 | 229701.42 |
171 | 2038-11 | 2837.74 | 545.54 | 2292.20 | 227409.22 |
172 | 2038-12 | 2837.74 | 540.10 | 2297.64 | 225111.58 |
173 | 2039-01 | 2837.74 | 534.64 | 2303.10 | 222808.49 |
174 | 2039-02 | 2837.74 | 529.17 | 2308.57 | 220499.92 |
175 | 2039-03 | 2837.74 | 523.69 | 2314.05 | 218185.87 |
176 | 2039-04 | 2837.74 | 518.19 | 2319.55 | 215866.33 |
177 | 2039-05 | 2837.74 | 512.68 | 2325.05 | 213541.27 |
178 | 2039-06 | 2837.74 | 507.16 | 2330.58 | 211210.70 |
179 | 2039-07 | 2837.74 | 501.63 | 2336.11 | 208874.58 |
180 | 2039-08 | 2837.74 | 496.08 | 2341.66 | 206532.92 |
181 | 2039-09 | 2837.74 | 490.52 | 2347.22 | 204185.70 |
182 | 2039-10 | 2837.74 | 484.94 | 2352.80 | 201832.91 |
183 | 2039-11 | 2837.74 | 479.35 | 2358.38 | 199474.53 |
184 | 2039-12 | 2837.74 | 473.75 | 2363.98 | 197110.54 |
185 | 2040-01 | 2837.74 | 468.14 | 2369.60 | 194740.94 |
186 | 2040-02 | 2837.74 | 462.51 | 2375.23 | 192365.71 |
187 | 2040-03 | 2837.74 | 456.87 | 2380.87 | 189984.85 |
188 | 2040-04 | 2837.74 | 451.21 | 2386.52 | 187598.32 |
189 | 2040-05 | 2837.74 | 445.55 | 2392.19 | 185206.13 |
190 | 2040-06 | 2837.74 | 439.86 | 2397.87 | 182808.26 |
191 | 2040-07 | 2837.74 | 434.17 | 2403.57 | 180404.69 |
192 | 2040-08 | 2837.74 | 428.46 | 2409.28 | 177995.42 |
193 | 2040-09 | 2837.74 | 422.74 | 2415.00 | 175580.42 |
194 | 2040-10 | 2837.74 | 417.00 | 2420.73 | 173159.69 |
195 | 2040-11 | 2837.74 | 411.25 | 2426.48 | 170733.21 |
196 | 2040-12 | 2837.74 | 405.49 | 2432.25 | 168300.96 |
197 | 2041-01 | 2837.74 | 399.71 | 2438.02 | 165862.94 |
198 | 2041-02 | 2837.74 | 393.92 | 2443.81 | 163419.13 |
199 | 2041-03 | 2837.74 | 388.12 | 2449.62 | 160969.51 |
200 | 2041-04 | 2837.74 | 382.30 | 2455.43 | 158514.08 |
201 | 2041-05 | 2837.74 | 376.47 | 2461.27 | 156052.81 |
202 | 2041-06 | 2837.74 | 370.63 | 2467.11 | 153585.70 |
203 | 2041-07 | 2837.74 | 364.77 | 2472.97 | 151112.73 |
204 | 2041-08 | 2837.74 | 358.89 | 2478.84 | 148633.89 |
205 | 2041-09 | 2837.74 | 353.01 | 2484.73 | 146149.16 |
206 | 2041-10 | 2837.74 | 347.10 | 2490.63 | 143658.52 |
207 | 2041-11 | 2837.74 | 341.19 | 2496.55 | 141161.98 |
208 | 2041-12 | 2837.74 | 335.26 | 2502.48 | 138659.50 |
209 | 2042-01 | 2837.74 | 329.32 | 2508.42 | 136151.08 |
210 | 2042-02 | 2837.74 | 323.36 | 2514.38 | 133636.70 |
211 | 2042-03 | 2837.74 | 317.39 | 2520.35 | 131116.35 |
212 | 2042-04 | 2837.74 | 311.40 | 2526.34 | 128590.02 |
213 | 2042-05 | 2837.74 | 305.40 | 2532.34 | 126057.68 |
214 | 2042-06 | 2837.74 | 299.39 | 2538.35 | 123519.33 |
215 | 2042-07 | 2837.74 | 293.36 | 2544.38 | 120974.95 |
216 | 2042-08 | 2837.74 | 287.32 | 2550.42 | 118424.53 |
217 | 2042-09 | 2837.74 | 281.26 | 2556.48 | 115868.05 |
218 | 2042-10 | 2837.74 | 275.19 | 2562.55 | 113305.50 |
219 | 2042-11 | 2837.74 | 269.10 | 2568.64 | 110736.87 |
220 | 2042-12 | 2837.74 | 263.00 | 2574.74 | 108162.13 |
221 | 2043-01 | 2837.74 | 256.89 | 2580.85 | 105581.28 |
222 | 2043-02 | 2837.74 | 250.76 | 2586.98 | 102994.30 |
223 | 2043-03 | 2837.74 | 244.61 | 2593.13 | 100401.17 |
224 | 2043-04 | 2837.74 | 238.45 | 2599.28 | 97801.89 |
225 | 2043-05 | 2837.74 | 232.28 | 2605.46 | 95196.43 |
226 | 2043-06 | 2837.74 | 226.09 | 2611.65 | 92584.79 |
227 | 2043-07 | 2837.74 | 219.89 | 2617.85 | 89966.94 |
228 | 2043-08 | 2837.74 | 213.67 | 2624.07 | 87342.87 |
229 | 2043-09 | 2837.74 | 207.44 | 2630.30 | 84712.58 |
230 | 2043-10 | 2837.74 | 201.19 | 2636.54 | 82076.03 |
231 | 2043-11 | 2837.74 | 194.93 | 2642.81 | 79433.23 |
232 | 2043-12 | 2837.74 | 188.65 | 2649.08 | 76784.14 |
233 | 2044-01 | 2837.74 | 182.36 | 2655.37 | 74128.77 |
234 | 2044-02 | 2837.74 | 176.06 | 2661.68 | 71467.09 |
235 | 2044-03 | 2837.74 | 169.73 | 2668.00 | 68799.09 |
236 | 2044-04 | 2837.74 | 163.40 | 2674.34 | 66124.75 |
237 | 2044-05 | 2837.74 | 157.05 | 2680.69 | 63444.06 |
238 | 2044-06 | 2837.74 | 150.68 | 2687.06 | 60757.00 |
239 | 2044-07 | 2837.74 | 144.30 | 2693.44 | 58063.56 |
240 | 2044-08 | 2837.74 | 137.90 | 2699.84 | 55363.73 |
241 | 2044-09 | 2837.74 | 131.49 | 2706.25 | 52657.48 |
242 | 2044-10 | 2837.74 | 125.06 | 2712.68 | 49944.80 |
243 | 2044-11 | 2837.74 | 118.62 | 2719.12 | 47225.69 |
244 | 2044-12 | 2837.74 | 112.16 | 2725.58 | 44500.11 |
245 | 2045-01 | 2837.74 | 105.69 | 2732.05 | 41768.06 |
246 | 2045-02 | 2837.74 | 99.20 | 2738.54 | 39029.53 |
247 | 2045-03 | 2837.74 | 92.70 | 2745.04 | 36284.48 |
248 | 2045-04 | 2837.74 | 86.18 | 2751.56 | 33532.92 |
249 | 2045-05 | 2837.74 | 79.64 | 2758.10 | 30774.83 |
250 | 2045-06 | 2837.74 | 73.09 | 2764.65 | 28010.18 |
251 | 2045-07 | 2837.74 | 66.52 | 2771.21 | 25238.97 |
252 | 2045-08 | 2837.74 | 59.94 | 2777.79 | 22461.17 |
253 | 2045-09 | 2837.74 | 53.35 | 2784.39 | 19676.78 |
254 | 2045-10 | 2837.74 | 46.73 | 2791.00 | 16885.78 |
255 | 2045-11 | 2837.74 | 40.10 | 2797.63 | 14088.15 |
256 | 2045-12 | 2837.74 | 33.46 | 2804.28 | 11283.87 |
257 | 2046-01 | 2837.74 | 26.80 | 2810.94 | 8472.93 |
258 | 2046-02 | 2837.74 | 20.12 | 2817.61 | 5655.32 |
259 | 2046-03 | 2837.74 | 13.43 | 2824.31 | 2831.01 |
260 | 2046-04 | 2837.74 | 6.72 | 2831.01 | 0.00 |
等额本金还款方式:
贷款总额:55万
还款月数:21年8个月
首月还款:3421.63元
每月递减:5.02元
利息总额:17.05万
本息合计:72.05万
节省利息:17345.88元
期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
---|---|---|---|---|---|
1 | 2024-09 | 3421.63 | 1306.25 | 2115.38 | 547884.62 |
2 | 2024-10 | 3416.61 | 1301.23 | 2115.38 | 545769.23 |
3 | 2024-11 | 3411.59 | 1296.20 | 2115.38 | 543653.85 |
4 | 2024-12 | 3406.56 | 1291.18 | 2115.38 | 541538.46 |
5 | 2025-01 | 3401.54 | 1286.15 | 2115.38 | 539423.08 |
6 | 2025-02 | 3396.51 | 1281.13 | 2115.38 | 537307.69 |
7 | 2025-03 | 3391.49 | 1276.11 | 2115.38 | 535192.31 |
8 | 2025-04 | 3386.47 | 1271.08 | 2115.38 | 533076.92 |
9 | 2025-05 | 3381.44 | 1266.06 | 2115.38 | 530961.54 |
10 | 2025-06 | 3376.42 | 1261.03 | 2115.38 | 528846.15 |
11 | 2025-07 | 3371.39 | 1256.01 | 2115.38 | 526730.77 |
12 | 2025-08 | 3366.37 | 1250.99 | 2115.38 | 524615.38 |
13 | 2025-09 | 3361.35 | 1245.96 | 2115.38 | 522500.00 |
14 | 2025-10 | 3356.32 | 1240.94 | 2115.38 | 520384.62 |
15 | 2025-11 | 3351.30 | 1235.91 | 2115.38 | 518269.23 |
16 | 2025-12 | 3346.27 | 1230.89 | 2115.38 | 516153.85 |
17 | 2026-01 | 3341.25 | 1225.87 | 2115.38 | 514038.46 |
18 | 2026-02 | 3336.23 | 1220.84 | 2115.38 | 511923.08 |
19 | 2026-03 | 3331.20 | 1215.82 | 2115.38 | 509807.69 |
20 | 2026-04 | 3326.18 | 1210.79 | 2115.38 | 507692.31 |
21 | 2026-05 | 3321.15 | 1205.77 | 2115.38 | 505576.92 |
22 | 2026-06 | 3316.13 | 1200.75 | 2115.38 | 503461.54 |
23 | 2026-07 | 3311.11 | 1195.72 | 2115.38 | 501346.15 |
24 | 2026-08 | 3306.08 | 1190.70 | 2115.38 | 499230.77 |
25 | 2026-09 | 3301.06 | 1185.67 | 2115.38 | 497115.38 |
26 | 2026-10 | 3296.03 | 1180.65 | 2115.38 | 495000.00 |
27 | 2026-11 | 3291.01 | 1175.63 | 2115.38 | 492884.62 |
28 | 2026-12 | 3285.99 | 1170.60 | 2115.38 | 490769.23 |
29 | 2027-01 | 3280.96 | 1165.58 | 2115.38 | 488653.85 |
30 | 2027-02 | 3275.94 | 1160.55 | 2115.38 | 486538.46 |
31 | 2027-03 | 3270.91 | 1155.53 | 2115.38 | 484423.08 |
32 | 2027-04 | 3265.89 | 1150.50 | 2115.38 | 482307.69 |
33 | 2027-05 | 3260.87 | 1145.48 | 2115.38 | 480192.31 |
34 | 2027-06 | 3255.84 | 1140.46 | 2115.38 | 478076.92 |
35 | 2027-07 | 3250.82 | 1135.43 | 2115.38 | 475961.54 |
36 | 2027-08 | 3245.79 | 1130.41 | 2115.38 | 473846.15 |
37 | 2027-09 | 3240.77 | 1125.38 | 2115.38 | 471730.77 |
38 | 2027-10 | 3235.75 | 1120.36 | 2115.38 | 469615.38 |
39 | 2027-11 | 3230.72 | 1115.34 | 2115.38 | 467500.00 |
40 | 2027-12 | 3225.70 | 1110.31 | 2115.38 | 465384.62 |
41 | 2028-01 | 3220.67 | 1105.29 | 2115.38 | 463269.23 |
42 | 2028-02 | 3215.65 | 1100.26 | 2115.38 | 461153.85 |
43 | 2028-03 | 3210.63 | 1095.24 | 2115.38 | 459038.46 |
44 | 2028-04 | 3205.60 | 1090.22 | 2115.38 | 456923.08 |
45 | 2028-05 | 3200.58 | 1085.19 | 2115.38 | 454807.69 |
46 | 2028-06 | 3195.55 | 1080.17 | 2115.38 | 452692.31 |
47 | 2028-07 | 3190.53 | 1075.14 | 2115.38 | 450576.92 |
48 | 2028-08 | 3185.50 | 1070.12 | 2115.38 | 448461.54 |
49 | 2028-09 | 3180.48 | 1065.10 | 2115.38 | 446346.15 |
50 | 2028-10 | 3175.46 | 1060.07 | 2115.38 | 444230.77 |
51 | 2028-11 | 3170.43 | 1055.05 | 2115.38 | 442115.38 |
52 | 2028-12 | 3165.41 | 1050.02 | 2115.38 | 440000.00 |
53 | 2029-01 | 3160.38 | 1045.00 | 2115.38 | 437884.62 |
54 | 2029-02 | 3155.36 | 1039.98 | 2115.38 | 435769.23 |
55 | 2029-03 | 3150.34 | 1034.95 | 2115.38 | 433653.85 |
56 | 2029-04 | 3145.31 | 1029.93 | 2115.38 | 431538.46 |
57 | 2029-05 | 3140.29 | 1024.90 | 2115.38 | 429423.08 |
58 | 2029-06 | 3135.26 | 1019.88 | 2115.38 | 427307.69 |
59 | 2029-07 | 3130.24 | 1014.86 | 2115.38 | 425192.31 |
60 | 2029-08 | 3125.22 | 1009.83 | 2115.38 | 423076.92 |
61 | 2029-09 | 3120.19 | 1004.81 | 2115.38 | 420961.54 |
62 | 2029-10 | 3115.17 | 999.78 | 2115.38 | 418846.15 |
63 | 2029-11 | 3110.14 | 994.76 | 2115.38 | 416730.77 |
64 | 2029-12 | 3105.12 | 989.74 | 2115.38 | 414615.38 |
65 | 2030-01 | 3100.10 | 984.71 | 2115.38 | 412500.00 |
66 | 2030-02 | 3095.07 | 979.69 | 2115.38 | 410384.62 |
67 | 2030-03 | 3090.05 | 974.66 | 2115.38 | 408269.23 |
68 | 2030-04 | 3085.02 | 969.64 | 2115.38 | 406153.85 |
69 | 2030-05 | 3080.00 | 964.62 | 2115.38 | 404038.46 |
70 | 2030-06 | 3074.98 | 959.59 | 2115.38 | 401923.08 |
71 | 2030-07 | 3069.95 | 954.57 | 2115.38 | 399807.69 |
72 | 2030-08 | 3064.93 | 949.54 | 2115.38 | 397692.31 |
73 | 2030-09 | 3059.90 | 944.52 | 2115.38 | 395576.92 |
74 | 2030-10 | 3054.88 | 939.50 | 2115.38 | 393461.54 |
75 | 2030-11 | 3049.86 | 934.47 | 2115.38 | 391346.15 |
76 | 2030-12 | 3044.83 | 929.45 | 2115.38 | 389230.77 |
77 | 2031-01 | 3039.81 | 924.42 | 2115.38 | 387115.38 |
78 | 2031-02 | 3034.78 | 919.40 | 2115.38 | 385000.00 |
79 | 2031-03 | 3029.76 | 914.38 | 2115.38 | 382884.62 |
80 | 2031-04 | 3024.74 | 909.35 | 2115.38 | 380769.23 |
81 | 2031-05 | 3019.71 | 904.33 | 2115.38 | 378653.85 |
82 | 2031-06 | 3014.69 | 899.30 | 2115.38 | 376538.46 |
83 | 2031-07 | 3009.66 | 894.28 | 2115.38 | 374423.08 |
84 | 2031-08 | 3004.64 | 889.25 | 2115.38 | 372307.69 |
85 | 2031-09 | 2999.62 | 884.23 | 2115.38 | 370192.31 |
86 | 2031-10 | 2994.59 | 879.21 | 2115.38 | 368076.92 |
87 | 2031-11 | 2989.57 | 874.18 | 2115.38 | 365961.54 |
88 | 2031-12 | 2984.54 | 869.16 | 2115.38 | 363846.15 |
89 | 2032-01 | 2979.52 | 864.13 | 2115.38 | 361730.77 |
90 | 2032-02 | 2974.50 | 859.11 | 2115.38 | 359615.38 |
91 | 2032-03 | 2969.47 | 854.09 | 2115.38 | 357500.00 |
92 | 2032-04 | 2964.45 | 849.06 | 2115.38 | 355384.62 |
93 | 2032-05 | 2959.42 | 844.04 | 2115.38 | 353269.23 |
94 | 2032-06 | 2954.40 | 839.01 | 2115.38 | 351153.85 |
95 | 2032-07 | 2949.38 | 833.99 | 2115.38 | 349038.46 |
96 | 2032-08 | 2944.35 | 828.97 | 2115.38 | 346923.08 |
97 | 2032-09 | 2939.33 | 823.94 | 2115.38 | 344807.69 |
98 | 2032-10 | 2934.30 | 818.92 | 2115.38 | 342692.31 |
99 | 2032-11 | 2929.28 | 813.89 | 2115.38 | 340576.92 |
100 | 2032-12 | 2924.25 | 808.87 | 2115.38 | 338461.54 |
101 | 2033-01 | 2919.23 | 803.85 | 2115.38 | 336346.15 |
102 | 2033-02 | 2914.21 | 798.82 | 2115.38 | 334230.77 |
103 | 2033-03 | 2909.18 | 793.80 | 2115.38 | 332115.38 |
104 | 2033-04 | 2904.16 | 788.77 | 2115.38 | 330000.00 |
105 | 2033-05 | 2899.13 | 783.75 | 2115.38 | 327884.62 |
106 | 2033-06 | 2894.11 | 778.73 | 2115.38 | 325769.23 |
107 | 2033-07 | 2889.09 | 773.70 | 2115.38 | 323653.85 |
108 | 2033-08 | 2884.06 | 768.68 | 2115.38 | 321538.46 |
109 | 2033-09 | 2879.04 | 763.65 | 2115.38 | 319423.08 |
110 | 2033-10 | 2874.01 | 758.63 | 2115.38 | 317307.69 |
111 | 2033-11 | 2868.99 | 753.61 | 2115.38 | 315192.31 |
112 | 2033-12 | 2863.97 | 748.58 | 2115.38 | 313076.92 |
113 | 2034-01 | 2858.94 | 743.56 | 2115.38 | 310961.54 |
114 | 2034-02 | 2853.92 | 738.53 | 2115.38 | 308846.15 |
115 | 2034-03 | 2848.89 | 733.51 | 2115.38 | 306730.77 |
116 | 2034-04 | 2843.87 | 728.49 | 2115.38 | 304615.38 |
117 | 2034-05 | 2838.85 | 723.46 | 2115.38 | 302500.00 |
118 | 2034-06 | 2833.82 | 718.44 | 2115.38 | 300384.62 |
119 | 2034-07 | 2828.80 | 713.41 | 2115.38 | 298269.23 |
120 | 2034-08 | 2823.77 | 708.39 | 2115.38 | 296153.85 |
121 | 2034-09 | 2818.75 | 703.37 | 2115.38 | 294038.46 |
122 | 2034-10 | 2813.73 | 698.34 | 2115.38 | 291923.08 |
123 | 2034-11 | 2808.70 | 693.32 | 2115.38 | 289807.69 |
124 | 2034-12 | 2803.68 | 688.29 | 2115.38 | 287692.31 |
125 | 2035-01 | 2798.65 | 683.27 | 2115.38 | 285576.92 |
126 | 2035-02 | 2793.63 | 678.25 | 2115.38 | 283461.54 |
127 | 2035-03 | 2788.61 | 673.22 | 2115.38 | 281346.15 |
128 | 2035-04 | 2783.58 | 668.20 | 2115.38 | 279230.77 |
129 | 2035-05 | 2778.56 | 663.17 | 2115.38 | 277115.38 |
130 | 2035-06 | 2773.53 | 658.15 | 2115.38 | 275000.00 |
131 | 2035-07 | 2768.51 | 653.13 | 2115.38 | 272884.62 |
132 | 2035-08 | 2763.49 | 648.10 | 2115.38 | 270769.23 |
133 | 2035-09 | 2758.46 | 643.08 | 2115.38 | 268653.85 |
134 | 2035-10 | 2753.44 | 638.05 | 2115.38 | 266538.46 |
135 | 2035-11 | 2748.41 | 633.03 | 2115.38 | 264423.08 |
136 | 2035-12 | 2743.39 | 628.00 | 2115.38 | 262307.69 |
137 | 2036-01 | 2738.37 | 622.98 | 2115.38 | 260192.31 |
138 | 2036-02 | 2733.34 | 617.96 | 2115.38 | 258076.92 |
139 | 2036-03 | 2728.32 | 612.93 | 2115.38 | 255961.54 |
140 | 2036-04 | 2723.29 | 607.91 | 2115.38 | 253846.15 |
141 | 2036-05 | 2718.27 | 602.88 | 2115.38 | 251730.77 |
142 | 2036-06 | 2713.25 | 597.86 | 2115.38 | 249615.38 |
143 | 2036-07 | 2708.22 | 592.84 | 2115.38 | 247500.00 |
144 | 2036-08 | 2703.20 | 587.81 | 2115.38 | 245384.62 |
145 | 2036-09 | 2698.17 | 582.79 | 2115.38 | 243269.23 |
146 | 2036-10 | 2693.15 | 577.76 | 2115.38 | 241153.85 |
147 | 2036-11 | 2688.13 | 572.74 | 2115.38 | 239038.46 |
148 | 2036-12 | 2683.10 | 567.72 | 2115.38 | 236923.08 |
149 | 2037-01 | 2678.08 | 562.69 | 2115.38 | 234807.69 |
150 | 2037-02 | 2673.05 | 557.67 | 2115.38 | 232692.31 |
151 | 2037-03 | 2668.03 | 552.64 | 2115.38 | 230576.92 |
152 | 2037-04 | 2663.00 | 547.62 | 2115.38 | 228461.54 |
153 | 2037-05 | 2657.98 | 542.60 | 2115.38 | 226346.15 |
154 | 2037-06 | 2652.96 | 537.57 | 2115.38 | 224230.77 |
155 | 2037-07 | 2647.93 | 532.55 | 2115.38 | 222115.38 |
156 | 2037-08 | 2642.91 | 527.52 | 2115.38 | 220000.00 |
157 | 2037-09 | 2637.88 | 522.50 | 2115.38 | 217884.62 |
158 | 2037-10 | 2632.86 | 517.48 | 2115.38 | 215769.23 |
159 | 2037-11 | 2627.84 | 512.45 | 2115.38 | 213653.85 |
160 | 2037-12 | 2622.81 | 507.43 | 2115.38 | 211538.46 |
161 | 2038-01 | 2617.79 | 502.40 | 2115.38 | 209423.08 |
162 | 2038-02 | 2612.76 | 497.38 | 2115.38 | 207307.69 |
163 | 2038-03 | 2607.74 | 492.36 | 2115.38 | 205192.31 |
164 | 2038-04 | 2602.72 | 487.33 | 2115.38 | 203076.92 |
165 | 2038-05 | 2597.69 | 482.31 | 2115.38 | 200961.54 |
166 | 2038-06 | 2592.67 | 477.28 | 2115.38 | 198846.15 |
167 | 2038-07 | 2587.64 | 472.26 | 2115.38 | 196730.77 |
168 | 2038-08 | 2582.62 | 467.24 | 2115.38 | 194615.38 |
169 | 2038-09 | 2577.60 | 462.21 | 2115.38 | 192500.00 |
170 | 2038-10 | 2572.57 | 457.19 | 2115.38 | 190384.62 |
171 | 2038-11 | 2567.55 | 452.16 | 2115.38 | 188269.23 |
172 | 2038-12 | 2562.52 | 447.14 | 2115.38 | 186153.85 |
173 | 2039-01 | 2557.50 | 442.12 | 2115.38 | 184038.46 |
174 | 2039-02 | 2552.48 | 437.09 | 2115.38 | 181923.08 |
175 | 2039-03 | 2547.45 | 432.07 | 2115.38 | 179807.69 |
176 | 2039-04 | 2542.43 | 427.04 | 2115.38 | 177692.31 |
177 | 2039-05 | 2537.40 | 422.02 | 2115.38 | 175576.92 |
178 | 2039-06 | 2532.38 | 417.00 | 2115.38 | 173461.54 |
179 | 2039-07 | 2527.36 | 411.97 | 2115.38 | 171346.15 |
180 | 2039-08 | 2522.33 | 406.95 | 2115.38 | 169230.77 |
181 | 2039-09 | 2517.31 | 401.92 | 2115.38 | 167115.38 |
182 | 2039-10 | 2512.28 | 396.90 | 2115.38 | 165000.00 |
183 | 2039-11 | 2507.26 | 391.88 | 2115.38 | 162884.62 |
184 | 2039-12 | 2502.24 | 386.85 | 2115.38 | 160769.23 |
185 | 2040-01 | 2497.21 | 381.83 | 2115.38 | 158653.85 |
186 | 2040-02 | 2492.19 | 376.80 | 2115.38 | 156538.46 |
187 | 2040-03 | 2487.16 | 371.78 | 2115.38 | 154423.08 |
188 | 2040-04 | 2482.14 | 366.75 | 2115.38 | 152307.69 |
189 | 2040-05 | 2477.12 | 361.73 | 2115.38 | 150192.31 |
190 | 2040-06 | 2472.09 | 356.71 | 2115.38 | 148076.92 |
191 | 2040-07 | 2467.07 | 351.68 | 2115.38 | 145961.54 |
192 | 2040-08 | 2462.04 | 346.66 | 2115.38 | 143846.15 |
193 | 2040-09 | 2457.02 | 341.63 | 2115.38 | 141730.77 |
194 | 2040-10 | 2452.00 | 336.61 | 2115.38 | 139615.38 |
195 | 2040-11 | 2446.97 | 331.59 | 2115.38 | 137500.00 |
196 | 2040-12 | 2441.95 | 326.56 | 2115.38 | 135384.62 |
197 | 2041-01 | 2436.92 | 321.54 | 2115.38 | 133269.23 |
198 | 2041-02 | 2431.90 | 316.51 | 2115.38 | 131153.85 |
199 | 2041-03 | 2426.88 | 311.49 | 2115.38 | 129038.46 |
200 | 2041-04 | 2421.85 | 306.47 | 2115.38 | 126923.08 |
201 | 2041-05 | 2416.83 | 301.44 | 2115.38 | 124807.69 |
202 | 2041-06 | 2411.80 | 296.42 | 2115.38 | 122692.31 |
203 | 2041-07 | 2406.78 | 291.39 | 2115.38 | 120576.92 |
204 | 2041-08 | 2401.75 | 286.37 | 2115.38 | 118461.54 |
205 | 2041-09 | 2396.73 | 281.35 | 2115.38 | 116346.15 |
206 | 2041-10 | 2391.71 | 276.32 | 2115.38 | 114230.77 |
207 | 2041-11 | 2386.68 | 271.30 | 2115.38 | 112115.38 |
208 | 2041-12 | 2381.66 | 266.27 | 2115.38 | 110000.00 |
209 | 2042-01 | 2376.63 | 261.25 | 2115.38 | 107884.62 |
210 | 2042-02 | 2371.61 | 256.23 | 2115.38 | 105769.23 |
211 | 2042-03 | 2366.59 | 251.20 | 2115.38 | 103653.85 |
212 | 2042-04 | 2361.56 | 246.18 | 2115.38 | 101538.46 |
213 | 2042-05 | 2356.54 | 241.15 | 2115.38 | 99423.08 |
214 | 2042-06 | 2351.51 | 236.13 | 2115.38 | 97307.69 |
215 | 2042-07 | 2346.49 | 231.11 | 2115.38 | 95192.31 |
216 | 2042-08 | 2341.47 | 226.08 | 2115.38 | 93076.92 |
217 | 2042-09 | 2336.44 | 221.06 | 2115.38 | 90961.54 |
218 | 2042-10 | 2331.42 | 216.03 | 2115.38 | 88846.15 |
219 | 2042-11 | 2326.39 | 211.01 | 2115.38 | 86730.77 |
220 | 2042-12 | 2321.37 | 205.99 | 2115.38 | 84615.38 |
221 | 2043-01 | 2316.35 | 200.96 | 2115.38 | 82500.00 |
222 | 2043-02 | 2311.32 | 195.94 | 2115.38 | 80384.62 |
223 | 2043-03 | 2306.30 | 190.91 | 2115.38 | 78269.23 |
224 | 2043-04 | 2301.27 | 185.89 | 2115.38 | 76153.85 |
225 | 2043-05 | 2296.25 | 180.87 | 2115.38 | 74038.46 |
226 | 2043-06 | 2291.23 | 175.84 | 2115.38 | 71923.08 |
227 | 2043-07 | 2286.20 | 170.82 | 2115.38 | 69807.69 |
228 | 2043-08 | 2281.18 | 165.79 | 2115.38 | 67692.31 |
229 | 2043-09 | 2276.15 | 160.77 | 2115.38 | 65576.92 |
230 | 2043-10 | 2271.13 | 155.75 | 2115.38 | 63461.54 |
231 | 2043-11 | 2266.11 | 150.72 | 2115.38 | 61346.15 |
232 | 2043-12 | 2261.08 | 145.70 | 2115.38 | 59230.77 |
233 | 2044-01 | 2256.06 | 140.67 | 2115.38 | 57115.38 |
234 | 2044-02 | 2251.03 | 135.65 | 2115.38 | 55000.00 |
235 | 2044-03 | 2246.01 | 130.63 | 2115.38 | 52884.62 |
236 | 2044-04 | 2240.99 | 125.60 | 2115.38 | 50769.23 |
237 | 2044-05 | 2235.96 | 120.58 | 2115.38 | 48653.85 |
238 | 2044-06 | 2230.94 | 115.55 | 2115.38 | 46538.46 |
239 | 2044-07 | 2225.91 | 110.53 | 2115.38 | 44423.08 |
240 | 2044-08 | 2220.89 | 105.50 | 2115.38 | 42307.69 |
241 | 2044-09 | 2215.87 | 100.48 | 2115.38 | 40192.31 |
242 | 2044-10 | 2210.84 | 95.46 | 2115.38 | 38076.92 |
243 | 2044-11 | 2205.82 | 90.43 | 2115.38 | 35961.54 |
244 | 2044-12 | 2200.79 | 85.41 | 2115.38 | 33846.15 |
245 | 2045-01 | 2195.77 | 80.38 | 2115.38 | 31730.77 |
246 | 2045-02 | 2190.75 | 75.36 | 2115.38 | 29615.38 |
247 | 2045-03 | 2185.72 | 70.34 | 2115.38 | 27500.00 |
248 | 2045-04 | 2180.70 | 65.31 | 2115.38 | 25384.62 |
249 | 2045-05 | 2175.67 | 60.29 | 2115.38 | 23269.23 |
250 | 2045-06 | 2170.65 | 55.26 | 2115.38 | 21153.85 |
251 | 2045-07 | 2165.63 | 50.24 | 2115.38 | 19038.46 |
252 | 2045-08 | 2160.60 | 45.22 | 2115.38 | 16923.08 |
253 | 2045-09 | 2155.58 | 40.19 | 2115.38 | 14807.69 |
254 | 2045-10 | 2150.55 | 35.17 | 2115.38 | 12692.31 |
255 | 2045-11 | 2145.53 | 30.14 | 2115.38 | 10576.92 |
256 | 2045-12 | 2140.50 | 25.12 | 2115.38 | 8461.54 |
257 | 2046-01 | 2135.48 | 20.10 | 2115.38 | 6346.15 |
258 | 2046-02 | 2130.46 | 15.07 | 2115.38 | 4230.77 |
259 | 2046-03 | 2125.43 | 10.05 | 2115.38 | 2115.38 |
260 | 2046-04 | 2120.41 | 5.02 | 2115.38 | 0.00 |