贷款8.6万(公积金贷款)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:8.6万
还款月数:23年
每月还款:436.37元
利息总额:3.44万
本息合计:12.04万
期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
---|---|---|---|---|---|
1 | 2024-09 | 436.37 | 222.28 | 214.09 | 85828.91 |
2 | 2024-10 | 436.37 | 221.72 | 214.65 | 85614.26 |
3 | 2024-11 | 436.37 | 221.17 | 215.20 | 85399.06 |
4 | 2024-12 | 436.37 | 220.61 | 215.76 | 85183.30 |
5 | 2025-01 | 436.37 | 220.06 | 216.31 | 84966.99 |
6 | 2025-02 | 436.37 | 219.50 | 216.87 | 84750.11 |
7 | 2025-03 | 436.37 | 218.94 | 217.43 | 84532.68 |
8 | 2025-04 | 436.37 | 218.38 | 218.00 | 84314.69 |
9 | 2025-05 | 436.37 | 217.81 | 218.56 | 84096.13 |
10 | 2025-06 | 436.37 | 217.25 | 219.12 | 83877.00 |
11 | 2025-07 | 436.37 | 216.68 | 219.69 | 83657.32 |
12 | 2025-08 | 436.37 | 216.11 | 220.26 | 83437.06 |
13 | 2025-09 | 436.37 | 215.55 | 220.83 | 83216.23 |
14 | 2025-10 | 436.37 | 214.98 | 221.40 | 82994.84 |
15 | 2025-11 | 436.37 | 214.40 | 221.97 | 82772.87 |
16 | 2025-12 | 436.37 | 213.83 | 222.54 | 82550.33 |
17 | 2026-01 | 436.37 | 213.26 | 223.12 | 82327.21 |
18 | 2026-02 | 436.37 | 212.68 | 223.69 | 82103.52 |
19 | 2026-03 | 436.37 | 212.10 | 224.27 | 81879.25 |
20 | 2026-04 | 436.37 | 211.52 | 224.85 | 81654.40 |
21 | 2026-05 | 436.37 | 210.94 | 225.43 | 81428.97 |
22 | 2026-06 | 436.37 | 210.36 | 226.01 | 81202.96 |
23 | 2026-07 | 436.37 | 209.77 | 226.60 | 80976.36 |
24 | 2026-08 | 436.37 | 209.19 | 227.18 | 80749.18 |
25 | 2026-09 | 436.37 | 208.60 | 227.77 | 80521.41 |
26 | 2026-10 | 436.37 | 208.01 | 228.36 | 80293.05 |
27 | 2026-11 | 436.37 | 207.42 | 228.95 | 80064.10 |
28 | 2026-12 | 436.37 | 206.83 | 229.54 | 79834.56 |
29 | 2027-01 | 436.37 | 206.24 | 230.13 | 79604.43 |
30 | 2027-02 | 436.37 | 205.64 | 230.73 | 79373.71 |
31 | 2027-03 | 436.37 | 205.05 | 231.32 | 79142.38 |
32 | 2027-04 | 436.37 | 204.45 | 231.92 | 78910.46 |
33 | 2027-05 | 436.37 | 203.85 | 232.52 | 78677.94 |
34 | 2027-06 | 436.37 | 203.25 | 233.12 | 78444.82 |
35 | 2027-07 | 436.37 | 202.65 | 233.72 | 78211.10 |
36 | 2027-08 | 436.37 | 202.05 | 234.33 | 77976.78 |
37 | 2027-09 | 436.37 | 201.44 | 234.93 | 77741.84 |
38 | 2027-10 | 436.37 | 200.83 | 235.54 | 77506.31 |
39 | 2027-11 | 436.37 | 200.22 | 236.15 | 77270.16 |
40 | 2027-12 | 436.37 | 199.61 | 236.76 | 77033.40 |
41 | 2028-01 | 436.37 | 199.00 | 237.37 | 76796.03 |
42 | 2028-02 | 436.37 | 198.39 | 237.98 | 76558.05 |
43 | 2028-03 | 436.37 | 197.77 | 238.60 | 76319.46 |
44 | 2028-04 | 436.37 | 197.16 | 239.21 | 76080.24 |
45 | 2028-05 | 436.37 | 196.54 | 239.83 | 75840.41 |
46 | 2028-06 | 436.37 | 195.92 | 240.45 | 75599.96 |
47 | 2028-07 | 436.37 | 195.30 | 241.07 | 75358.89 |
48 | 2028-08 | 436.37 | 194.68 | 241.69 | 75117.20 |
49 | 2028-09 | 436.37 | 194.05 | 242.32 | 74874.88 |
50 | 2028-10 | 436.37 | 193.43 | 242.94 | 74631.94 |
51 | 2028-11 | 436.37 | 192.80 | 243.57 | 74388.36 |
52 | 2028-12 | 436.37 | 192.17 | 244.20 | 74144.16 |
53 | 2029-01 | 436.37 | 191.54 | 244.83 | 73899.33 |
54 | 2029-02 | 436.37 | 190.91 | 245.46 | 73653.87 |
55 | 2029-03 | 436.37 | 190.27 | 246.10 | 73407.77 |
56 | 2029-04 | 436.37 | 189.64 | 246.73 | 73161.03 |
57 | 2029-05 | 436.37 | 189.00 | 247.37 | 72913.66 |
58 | 2029-06 | 436.37 | 188.36 | 248.01 | 72665.65 |
59 | 2029-07 | 436.37 | 187.72 | 248.65 | 72417.00 |
60 | 2029-08 | 436.37 | 187.08 | 249.29 | 72167.70 |
61 | 2029-09 | 436.37 | 186.43 | 249.94 | 71917.77 |
62 | 2029-10 | 436.37 | 185.79 | 250.58 | 71667.18 |
63 | 2029-11 | 436.37 | 185.14 | 251.23 | 71415.95 |
64 | 2029-12 | 436.37 | 184.49 | 251.88 | 71164.07 |
65 | 2030-01 | 436.37 | 183.84 | 252.53 | 70911.54 |
66 | 2030-02 | 436.37 | 183.19 | 253.18 | 70658.36 |
67 | 2030-03 | 436.37 | 182.53 | 253.84 | 70404.52 |
68 | 2030-04 | 436.37 | 181.88 | 254.49 | 70150.03 |
69 | 2030-05 | 436.37 | 181.22 | 255.15 | 69894.88 |
70 | 2030-06 | 436.37 | 180.56 | 255.81 | 69639.07 |
71 | 2030-07 | 436.37 | 179.90 | 256.47 | 69382.60 |
72 | 2030-08 | 436.37 | 179.24 | 257.13 | 69125.46 |
73 | 2030-09 | 436.37 | 178.57 | 257.80 | 68867.67 |
74 | 2030-10 | 436.37 | 177.91 | 258.46 | 68609.20 |
75 | 2030-11 | 436.37 | 177.24 | 259.13 | 68350.07 |
76 | 2030-12 | 436.37 | 176.57 | 259.80 | 68090.27 |
77 | 2031-01 | 436.37 | 175.90 | 260.47 | 67829.80 |
78 | 2031-02 | 436.37 | 175.23 | 261.14 | 67568.66 |
79 | 2031-03 | 436.37 | 174.55 | 261.82 | 67306.84 |
80 | 2031-04 | 436.37 | 173.88 | 262.50 | 67044.34 |
81 | 2031-05 | 436.37 | 173.20 | 263.17 | 66781.17 |
82 | 2031-06 | 436.37 | 172.52 | 263.85 | 66517.32 |
83 | 2031-07 | 436.37 | 171.84 | 264.53 | 66252.78 |
84 | 2031-08 | 436.37 | 171.15 | 265.22 | 65987.56 |
85 | 2031-09 | 436.37 | 170.47 | 265.90 | 65721.66 |
86 | 2031-10 | 436.37 | 169.78 | 266.59 | 65455.07 |
87 | 2031-11 | 436.37 | 169.09 | 267.28 | 65187.79 |
88 | 2031-12 | 436.37 | 168.40 | 267.97 | 64919.82 |
89 | 2032-01 | 436.37 | 167.71 | 268.66 | 64651.16 |
90 | 2032-02 | 436.37 | 167.02 | 269.36 | 64381.81 |
91 | 2032-03 | 436.37 | 166.32 | 270.05 | 64111.75 |
92 | 2032-04 | 436.37 | 165.62 | 270.75 | 63841.00 |
93 | 2032-05 | 436.37 | 164.92 | 271.45 | 63569.56 |
94 | 2032-06 | 436.37 | 164.22 | 272.15 | 63297.41 |
95 | 2032-07 | 436.37 | 163.52 | 272.85 | 63024.55 |
96 | 2032-08 | 436.37 | 162.81 | 273.56 | 62751.00 |
97 | 2032-09 | 436.37 | 162.11 | 274.26 | 62476.73 |
98 | 2032-10 | 436.37 | 161.40 | 274.97 | 62201.76 |
99 | 2032-11 | 436.37 | 160.69 | 275.68 | 61926.07 |
100 | 2032-12 | 436.37 | 159.98 | 276.40 | 61649.68 |
101 | 2033-01 | 436.37 | 159.26 | 277.11 | 61372.57 |
102 | 2033-02 | 436.37 | 158.55 | 277.83 | 61094.74 |
103 | 2033-03 | 436.37 | 157.83 | 278.54 | 60816.20 |
104 | 2033-04 | 436.37 | 157.11 | 279.26 | 60536.94 |
105 | 2033-05 | 436.37 | 156.39 | 279.98 | 60256.95 |
106 | 2033-06 | 436.37 | 155.66 | 280.71 | 59976.25 |
107 | 2033-07 | 436.37 | 154.94 | 281.43 | 59694.81 |
108 | 2033-08 | 436.37 | 154.21 | 282.16 | 59412.65 |
109 | 2033-09 | 436.37 | 153.48 | 282.89 | 59129.77 |
110 | 2033-10 | 436.37 | 152.75 | 283.62 | 58846.15 |
111 | 2033-11 | 436.37 | 152.02 | 284.35 | 58561.79 |
112 | 2033-12 | 436.37 | 151.28 | 285.09 | 58276.71 |
113 | 2034-01 | 436.37 | 150.55 | 285.82 | 57990.88 |
114 | 2034-02 | 436.37 | 149.81 | 286.56 | 57704.32 |
115 | 2034-03 | 436.37 | 149.07 | 287.30 | 57417.02 |
116 | 2034-04 | 436.37 | 148.33 | 288.04 | 57128.98 |
117 | 2034-05 | 436.37 | 147.58 | 288.79 | 56840.19 |
118 | 2034-06 | 436.37 | 146.84 | 289.53 | 56550.66 |
119 | 2034-07 | 436.37 | 146.09 | 290.28 | 56260.37 |
120 | 2034-08 | 436.37 | 145.34 | 291.03 | 55969.34 |
121 | 2034-09 | 436.37 | 144.59 | 291.78 | 55677.56 |
122 | 2034-10 | 436.37 | 143.83 | 292.54 | 55385.02 |
123 | 2034-11 | 436.37 | 143.08 | 293.29 | 55091.73 |
124 | 2034-12 | 436.37 | 142.32 | 294.05 | 54797.68 |
125 | 2035-01 | 436.37 | 141.56 | 294.81 | 54502.87 |
126 | 2035-02 | 436.37 | 140.80 | 295.57 | 54207.29 |
127 | 2035-03 | 436.37 | 140.04 | 296.34 | 53910.96 |
128 | 2035-04 | 436.37 | 139.27 | 297.10 | 53613.86 |
129 | 2035-05 | 436.37 | 138.50 | 297.87 | 53315.99 |
130 | 2035-06 | 436.37 | 137.73 | 298.64 | 53017.35 |
131 | 2035-07 | 436.37 | 136.96 | 299.41 | 52717.94 |
132 | 2035-08 | 436.37 | 136.19 | 300.18 | 52417.76 |
133 | 2035-09 | 436.37 | 135.41 | 300.96 | 52116.80 |
134 | 2035-10 | 436.37 | 134.64 | 301.74 | 51815.06 |
135 | 2035-11 | 436.37 | 133.86 | 302.52 | 51512.55 |
136 | 2035-12 | 436.37 | 133.07 | 303.30 | 51209.25 |
137 | 2036-01 | 436.37 | 132.29 | 304.08 | 50905.17 |
138 | 2036-02 | 436.37 | 131.51 | 304.87 | 50600.30 |
139 | 2036-03 | 436.37 | 130.72 | 305.65 | 50294.65 |
140 | 2036-04 | 436.37 | 129.93 | 306.44 | 49988.21 |
141 | 2036-05 | 436.37 | 129.14 | 307.24 | 49680.97 |
142 | 2036-06 | 436.37 | 128.34 | 308.03 | 49372.94 |
143 | 2036-07 | 436.37 | 127.55 | 308.82 | 49064.12 |
144 | 2036-08 | 436.37 | 126.75 | 309.62 | 48754.49 |
145 | 2036-09 | 436.37 | 125.95 | 310.42 | 48444.07 |
146 | 2036-10 | 436.37 | 125.15 | 311.22 | 48132.85 |
147 | 2036-11 | 436.37 | 124.34 | 312.03 | 47820.82 |
148 | 2036-12 | 436.37 | 123.54 | 312.83 | 47507.99 |
149 | 2037-01 | 436.37 | 122.73 | 313.64 | 47194.34 |
150 | 2037-02 | 436.37 | 121.92 | 314.45 | 46879.89 |
151 | 2037-03 | 436.37 | 121.11 | 315.26 | 46564.63 |
152 | 2037-04 | 436.37 | 120.29 | 316.08 | 46248.55 |
153 | 2037-05 | 436.37 | 119.48 | 316.90 | 45931.65 |
154 | 2037-06 | 436.37 | 118.66 | 317.71 | 45613.94 |
155 | 2037-07 | 436.37 | 117.84 | 318.54 | 45295.40 |
156 | 2037-08 | 436.37 | 117.01 | 319.36 | 44976.04 |
157 | 2037-09 | 436.37 | 116.19 | 320.18 | 44655.86 |
158 | 2037-10 | 436.37 | 115.36 | 321.01 | 44334.85 |
159 | 2037-11 | 436.37 | 114.53 | 321.84 | 44013.01 |
160 | 2037-12 | 436.37 | 113.70 | 322.67 | 43690.34 |
161 | 2038-01 | 436.37 | 112.87 | 323.50 | 43366.84 |
162 | 2038-02 | 436.37 | 112.03 | 324.34 | 43042.50 |
163 | 2038-03 | 436.37 | 111.19 | 325.18 | 42717.32 |
164 | 2038-04 | 436.37 | 110.35 | 326.02 | 42391.30 |
165 | 2038-05 | 436.37 | 109.51 | 326.86 | 42064.44 |
166 | 2038-06 | 436.37 | 108.67 | 327.70 | 41736.73 |
167 | 2038-07 | 436.37 | 107.82 | 328.55 | 41408.18 |
168 | 2038-08 | 436.37 | 106.97 | 329.40 | 41078.78 |
169 | 2038-09 | 436.37 | 106.12 | 330.25 | 40748.53 |
170 | 2038-10 | 436.37 | 105.27 | 331.10 | 40417.43 |
171 | 2038-11 | 436.37 | 104.41 | 331.96 | 40085.47 |
172 | 2038-12 | 436.37 | 103.55 | 332.82 | 39752.65 |
173 | 2039-01 | 436.37 | 102.69 | 333.68 | 39418.97 |
174 | 2039-02 | 436.37 | 101.83 | 334.54 | 39084.44 |
175 | 2039-03 | 436.37 | 100.97 | 335.40 | 38749.03 |
176 | 2039-04 | 436.37 | 100.10 | 336.27 | 38412.76 |
177 | 2039-05 | 436.37 | 99.23 | 337.14 | 38075.62 |
178 | 2039-06 | 436.37 | 98.36 | 338.01 | 37737.62 |
179 | 2039-07 | 436.37 | 97.49 | 338.88 | 37398.73 |
180 | 2039-08 | 436.37 | 96.61 | 339.76 | 37058.98 |
181 | 2039-09 | 436.37 | 95.74 | 340.64 | 36718.34 |
182 | 2039-10 | 436.37 | 94.86 | 341.52 | 36376.82 |
183 | 2039-11 | 436.37 | 93.97 | 342.40 | 36034.43 |
184 | 2039-12 | 436.37 | 93.09 | 343.28 | 35691.14 |
185 | 2040-01 | 436.37 | 92.20 | 344.17 | 35346.98 |
186 | 2040-02 | 436.37 | 91.31 | 345.06 | 35001.92 |
187 | 2040-03 | 436.37 | 90.42 | 345.95 | 34655.97 |
188 | 2040-04 | 436.37 | 89.53 | 346.84 | 34309.12 |
189 | 2040-05 | 436.37 | 88.63 | 347.74 | 33961.38 |
190 | 2040-06 | 436.37 | 87.73 | 348.64 | 33612.75 |
191 | 2040-07 | 436.37 | 86.83 | 349.54 | 33263.21 |
192 | 2040-08 | 436.37 | 85.93 | 350.44 | 32912.77 |
193 | 2040-09 | 436.37 | 85.02 | 351.35 | 32561.42 |
194 | 2040-10 | 436.37 | 84.12 | 352.25 | 32209.17 |
195 | 2040-11 | 436.37 | 83.21 | 353.16 | 31856.00 |
196 | 2040-12 | 436.37 | 82.29 | 354.08 | 31501.93 |
197 | 2041-01 | 436.37 | 81.38 | 354.99 | 31146.93 |
198 | 2041-02 | 436.37 | 80.46 | 355.91 | 30791.03 |
199 | 2041-03 | 436.37 | 79.54 | 356.83 | 30434.20 |
200 | 2041-04 | 436.37 | 78.62 | 357.75 | 30076.45 |
201 | 2041-05 | 436.37 | 77.70 | 358.67 | 29717.78 |
202 | 2041-06 | 436.37 | 76.77 | 359.60 | 29358.18 |
203 | 2041-07 | 436.37 | 75.84 | 360.53 | 28997.65 |
204 | 2041-08 | 436.37 | 74.91 | 361.46 | 28636.19 |
205 | 2041-09 | 436.37 | 73.98 | 362.39 | 28273.79 |
206 | 2041-10 | 436.37 | 73.04 | 363.33 | 27910.46 |
207 | 2041-11 | 436.37 | 72.10 | 364.27 | 27546.19 |
208 | 2041-12 | 436.37 | 71.16 | 365.21 | 27180.98 |
209 | 2042-01 | 436.37 | 70.22 | 366.15 | 26814.83 |
210 | 2042-02 | 436.37 | 69.27 | 367.10 | 26447.73 |
211 | 2042-03 | 436.37 | 68.32 | 368.05 | 26079.68 |
212 | 2042-04 | 436.37 | 67.37 | 369.00 | 25710.68 |
213 | 2042-05 | 436.37 | 66.42 | 369.95 | 25340.73 |
214 | 2042-06 | 436.37 | 65.46 | 370.91 | 24969.82 |
215 | 2042-07 | 436.37 | 64.51 | 371.87 | 24597.96 |
216 | 2042-08 | 436.37 | 63.54 | 372.83 | 24225.13 |
217 | 2042-09 | 436.37 | 62.58 | 373.79 | 23851.34 |
218 | 2042-10 | 436.37 | 61.62 | 374.76 | 23476.58 |
219 | 2042-11 | 436.37 | 60.65 | 375.72 | 23100.86 |
220 | 2042-12 | 436.37 | 59.68 | 376.69 | 22724.17 |
221 | 2043-01 | 436.37 | 58.70 | 377.67 | 22346.50 |
222 | 2043-02 | 436.37 | 57.73 | 378.64 | 21967.86 |
223 | 2043-03 | 436.37 | 56.75 | 379.62 | 21588.24 |
224 | 2043-04 | 436.37 | 55.77 | 380.60 | 21207.63 |
225 | 2043-05 | 436.37 | 54.79 | 381.58 | 20826.05 |
226 | 2043-06 | 436.37 | 53.80 | 382.57 | 20443.48 |
227 | 2043-07 | 436.37 | 52.81 | 383.56 | 20059.92 |
228 | 2043-08 | 436.37 | 51.82 | 384.55 | 19675.37 |
229 | 2043-09 | 436.37 | 50.83 | 385.54 | 19289.83 |
230 | 2043-10 | 436.37 | 49.83 | 386.54 | 18903.29 |
231 | 2043-11 | 436.37 | 48.83 | 387.54 | 18515.75 |
232 | 2043-12 | 436.37 | 47.83 | 388.54 | 18127.21 |
233 | 2044-01 | 436.37 | 46.83 | 389.54 | 17737.67 |
234 | 2044-02 | 436.37 | 45.82 | 390.55 | 17347.12 |
235 | 2044-03 | 436.37 | 44.81 | 391.56 | 16955.56 |
236 | 2044-04 | 436.37 | 43.80 | 392.57 | 16562.99 |
237 | 2044-05 | 436.37 | 42.79 | 393.58 | 16169.41 |
238 | 2044-06 | 436.37 | 41.77 | 394.60 | 15774.81 |
239 | 2044-07 | 436.37 | 40.75 | 395.62 | 15379.19 |
240 | 2044-08 | 436.37 | 39.73 | 396.64 | 14982.55 |
241 | 2044-09 | 436.37 | 38.70 | 397.67 | 14584.88 |
242 | 2044-10 | 436.37 | 37.68 | 398.69 | 14186.19 |
243 | 2044-11 | 436.37 | 36.65 | 399.72 | 13786.46 |
244 | 2044-12 | 436.37 | 35.62 | 400.76 | 13385.71 |
245 | 2045-01 | 436.37 | 34.58 | 401.79 | 12983.92 |
246 | 2045-02 | 436.37 | 33.54 | 402.83 | 12581.09 |
247 | 2045-03 | 436.37 | 32.50 | 403.87 | 12177.22 |
248 | 2045-04 | 436.37 | 31.46 | 404.91 | 11772.30 |
249 | 2045-05 | 436.37 | 30.41 | 405.96 | 11366.34 |
250 | 2045-06 | 436.37 | 29.36 | 407.01 | 10959.34 |
251 | 2045-07 | 436.37 | 28.31 | 408.06 | 10551.28 |
252 | 2045-08 | 436.37 | 27.26 | 409.11 | 10142.16 |
253 | 2045-09 | 436.37 | 26.20 | 410.17 | 9731.99 |
254 | 2045-10 | 436.37 | 25.14 | 411.23 | 9320.76 |
255 | 2045-11 | 436.37 | 24.08 | 412.29 | 8908.47 |
256 | 2045-12 | 436.37 | 23.01 | 413.36 | 8495.11 |
257 | 2046-01 | 436.37 | 21.95 | 414.43 | 8080.69 |
258 | 2046-02 | 436.37 | 20.88 | 415.50 | 7665.19 |
259 | 2046-03 | 436.37 | 19.80 | 416.57 | 7248.62 |
260 | 2046-04 | 436.37 | 18.73 | 417.65 | 6830.98 |
261 | 2046-05 | 436.37 | 17.65 | 418.72 | 6412.25 |
262 | 2046-06 | 436.37 | 16.56 | 419.81 | 5992.44 |
263 | 2046-07 | 436.37 | 15.48 | 420.89 | 5571.55 |
264 | 2046-08 | 436.37 | 14.39 | 421.98 | 5149.58 |
265 | 2046-09 | 436.37 | 13.30 | 423.07 | 4726.51 |
266 | 2046-10 | 436.37 | 12.21 | 424.16 | 4302.35 |
267 | 2046-11 | 436.37 | 11.11 | 425.26 | 3877.09 |
268 | 2046-12 | 436.37 | 10.02 | 426.36 | 3450.73 |
269 | 2047-01 | 436.37 | 8.91 | 427.46 | 3023.28 |
270 | 2047-02 | 436.37 | 7.81 | 428.56 | 2594.72 |
271 | 2047-03 | 436.37 | 6.70 | 429.67 | 2165.05 |
272 | 2047-04 | 436.37 | 5.59 | 430.78 | 1734.27 |
273 | 2047-05 | 436.37 | 4.48 | 431.89 | 1302.38 |
274 | 2047-06 | 436.37 | 3.36 | 433.01 | 869.37 |
275 | 2047-07 | 436.37 | 2.25 | 434.13 | 435.25 |
276 | 2047-08 | 436.37 | 1.12 | 435.25 | 0.00 |
等额本金还款方式:
贷款总额:8.6万
还款月数:23年
首月还款:534.03元
每月递减:0.81元
利息总额:3.08万
本息合计:11.68万
节省利息:3609.99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 | 534.03 | 222.28 | 311.75 | 85731.25 |
2 | 2024-10 | 533.22 | 221.47 | 311.75 | 85419.50 |
3 | 2024-11 | 532.42 | 220.67 | 311.75 | 85107.75 |
4 | 2024-12 | 531.61 | 219.86 | 311.75 | 84796.00 |
5 | 2025-01 | 530.81 | 219.06 | 311.75 | 84484.25 |
6 | 2025-02 | 530.00 | 218.25 | 311.75 | 84172.50 |
7 | 2025-03 | 529.20 | 217.45 | 311.75 | 83860.75 |
8 | 2025-04 | 528.39 | 216.64 | 311.75 | 83549.00 |
9 | 2025-05 | 527.58 | 215.83 | 311.75 | 83237.25 |
10 | 2025-06 | 526.78 | 215.03 | 311.75 | 82925.50 |
11 | 2025-07 | 525.97 | 214.22 | 311.75 | 82613.75 |
12 | 2025-08 | 525.17 | 213.42 | 311.75 | 82302.00 |
13 | 2025-09 | 524.36 | 212.61 | 311.75 | 81990.25 |
14 | 2025-10 | 523.56 | 211.81 | 311.75 | 81678.50 |
15 | 2025-11 | 522.75 | 211.00 | 311.75 | 81366.75 |
16 | 2025-12 | 521.95 | 210.20 | 311.75 | 81055.00 |
17 | 2026-01 | 521.14 | 209.39 | 311.75 | 80743.25 |
18 | 2026-02 | 520.34 | 208.59 | 311.75 | 80431.50 |
19 | 2026-03 | 519.53 | 207.78 | 311.75 | 80119.75 |
20 | 2026-04 | 518.73 | 206.98 | 311.75 | 79808.00 |
21 | 2026-05 | 517.92 | 206.17 | 311.75 | 79496.25 |
22 | 2026-06 | 517.12 | 205.37 | 311.75 | 79184.50 |
23 | 2026-07 | 516.31 | 204.56 | 311.75 | 78872.75 |
24 | 2026-08 | 515.50 | 203.75 | 311.75 | 78561.00 |
25 | 2026-09 | 514.70 | 202.95 | 311.75 | 78249.25 |
26 | 2026-10 | 513.89 | 202.14 | 311.75 | 77937.50 |
27 | 2026-11 | 513.09 | 201.34 | 311.75 | 77625.75 |
28 | 2026-12 | 512.28 | 200.53 | 311.75 | 77314.00 |
29 | 2027-01 | 511.48 | 199.73 | 311.75 | 77002.25 |
30 | 2027-02 | 510.67 | 198.92 | 311.75 | 76690.50 |
31 | 2027-03 | 509.87 | 198.12 | 311.75 | 76378.75 |
32 | 2027-04 | 509.06 | 197.31 | 311.75 | 76067.00 |
33 | 2027-05 | 508.26 | 196.51 | 311.75 | 75755.25 |
34 | 2027-06 | 507.45 | 195.70 | 311.75 | 75443.50 |
35 | 2027-07 | 506.65 | 194.90 | 311.75 | 75131.75 |
36 | 2027-08 | 505.84 | 194.09 | 311.75 | 74820.00 |
37 | 2027-09 | 505.03 | 193.28 | 311.75 | 74508.25 |
38 | 2027-10 | 504.23 | 192.48 | 311.75 | 74196.50 |
39 | 2027-11 | 503.42 | 191.67 | 311.75 | 73884.75 |
40 | 2027-12 | 502.62 | 190.87 | 311.75 | 73573.00 |
41 | 2028-01 | 501.81 | 190.06 | 311.75 | 73261.25 |
42 | 2028-02 | 501.01 | 189.26 | 311.75 | 72949.50 |
43 | 2028-03 | 500.20 | 188.45 | 311.75 | 72637.75 |
44 | 2028-04 | 499.40 | 187.65 | 311.75 | 72326.00 |
45 | 2028-05 | 498.59 | 186.84 | 311.75 | 72014.25 |
46 | 2028-06 | 497.79 | 186.04 | 311.75 | 71702.50 |
47 | 2028-07 | 496.98 | 185.23 | 311.75 | 71390.75 |
48 | 2028-08 | 496.18 | 184.43 | 311.75 | 71079.00 |
49 | 2028-09 | 495.37 | 183.62 | 311.75 | 70767.25 |
50 | 2028-10 | 494.57 | 182.82 | 311.75 | 70455.50 |
51 | 2028-11 | 493.76 | 182.01 | 311.75 | 70143.75 |
52 | 2028-12 | 492.95 | 181.20 | 311.75 | 69832.00 |
53 | 2029-01 | 492.15 | 180.40 | 311.75 | 69520.25 |
54 | 2029-02 | 491.34 | 179.59 | 311.75 | 69208.50 |
55 | 2029-03 | 490.54 | 178.79 | 311.75 | 68896.75 |
56 | 2029-04 | 489.73 | 177.98 | 311.75 | 68585.00 |
57 | 2029-05 | 488.93 | 177.18 | 311.75 | 68273.25 |
58 | 2029-06 | 488.12 | 176.37 | 311.75 | 67961.50 |
59 | 2029-07 | 487.32 | 175.57 | 311.75 | 67649.75 |
60 | 2029-08 | 486.51 | 174.76 | 311.75 | 67338.00 |
61 | 2029-09 | 485.71 | 173.96 | 311.75 | 67026.25 |
62 | 2029-10 | 484.90 | 173.15 | 311.75 | 66714.50 |
63 | 2029-11 | 484.10 | 172.35 | 311.75 | 66402.75 |
64 | 2029-12 | 483.29 | 171.54 | 311.75 | 66091.00 |
65 | 2030-01 | 482.49 | 170.74 | 311.75 | 65779.25 |
66 | 2030-02 | 481.68 | 169.93 | 311.75 | 65467.50 |
67 | 2030-03 | 480.87 | 169.12 | 311.75 | 65155.75 |
68 | 2030-04 | 480.07 | 168.32 | 311.75 | 64844.00 |
69 | 2030-05 | 479.26 | 167.51 | 311.75 | 64532.25 |
70 | 2030-06 | 478.46 | 166.71 | 311.75 | 64220.50 |
71 | 2030-07 | 477.65 | 165.90 | 311.75 | 63908.75 |
72 | 2030-08 | 476.85 | 165.10 | 311.75 | 63597.00 |
73 | 2030-09 | 476.04 | 164.29 | 311.75 | 63285.25 |
74 | 2030-10 | 475.24 | 163.49 | 311.75 | 62973.50 |
75 | 2030-11 | 474.43 | 162.68 | 311.75 | 62661.75 |
76 | 2030-12 | 473.63 | 161.88 | 311.75 | 62350.00 |
77 | 2031-01 | 472.82 | 161.07 | 311.75 | 62038.25 |
78 | 2031-02 | 472.02 | 160.27 | 311.75 | 61726.50 |
79 | 2031-03 | 471.21 | 159.46 | 311.75 | 61414.75 |
80 | 2031-04 | 470.40 | 158.65 | 311.75 | 61103.00 |
81 | 2031-05 | 469.60 | 157.85 | 311.75 | 60791.25 |
82 | 2031-06 | 468.79 | 157.04 | 311.75 | 60479.50 |
83 | 2031-07 | 467.99 | 156.24 | 311.75 | 60167.75 |
84 | 2031-08 | 467.18 | 155.43 | 311.75 | 59856.00 |
85 | 2031-09 | 466.38 | 154.63 | 311.75 | 59544.25 |
86 | 2031-10 | 465.57 | 153.82 | 311.75 | 59232.50 |
87 | 2031-11 | 464.77 | 153.02 | 311.75 | 58920.75 |
88 | 2031-12 | 463.96 | 152.21 | 311.75 | 58609.00 |
89 | 2032-01 | 463.16 | 151.41 | 311.75 | 58297.25 |
90 | 2032-02 | 462.35 | 150.60 | 311.75 | 57985.50 |
91 | 2032-03 | 461.55 | 149.80 | 311.75 | 57673.75 |
92 | 2032-04 | 460.74 | 148.99 | 311.75 | 57362.00 |
93 | 2032-05 | 459.94 | 148.19 | 311.75 | 57050.25 |
94 | 2032-06 | 459.13 | 147.38 | 311.75 | 56738.50 |
95 | 2032-07 | 458.32 | 146.57 | 311.75 | 56426.75 |
96 | 2032-08 | 457.52 | 145.77 | 311.75 | 56115.00 |
97 | 2032-09 | 456.71 | 144.96 | 311.75 | 55803.25 |
98 | 2032-10 | 455.91 | 144.16 | 311.75 | 55491.50 |
99 | 2032-11 | 455.10 | 143.35 | 311.75 | 55179.75 |
100 | 2032-12 | 454.30 | 142.55 | 311.75 | 54868.00 |
101 | 2033-01 | 453.49 | 141.74 | 311.75 | 54556.25 |
102 | 2033-02 | 452.69 | 140.94 | 311.75 | 54244.50 |
103 | 2033-03 | 451.88 | 140.13 | 311.75 | 53932.75 |
104 | 2033-04 | 451.08 | 139.33 | 311.75 | 53621.00 |
105 | 2033-05 | 450.27 | 138.52 | 311.75 | 53309.25 |
106 | 2033-06 | 449.47 | 137.72 | 311.75 | 52997.50 |
107 | 2033-07 | 448.66 | 136.91 | 311.75 | 52685.75 |
108 | 2033-08 | 447.85 | 136.10 | 311.75 | 52374.00 |
109 | 2033-09 | 447.05 | 135.30 | 311.75 | 52062.25 |
110 | 2033-10 | 446.24 | 134.49 | 311.75 | 51750.50 |
111 | 2033-11 | 445.44 | 133.69 | 311.75 | 51438.75 |
112 | 2033-12 | 444.63 | 132.88 | 311.75 | 51127.00 |
113 | 2034-01 | 443.83 | 132.08 | 311.75 | 50815.25 |
114 | 2034-02 | 443.02 | 131.27 | 311.75 | 50503.50 |
115 | 2034-03 | 442.22 | 130.47 | 311.75 | 50191.75 |
116 | 2034-04 | 441.41 | 129.66 | 311.75 | 49880.00 |
117 | 2034-05 | 440.61 | 128.86 | 311.75 | 49568.25 |
118 | 2034-06 | 439.80 | 128.05 | 311.75 | 49256.50 |
119 | 2034-07 | 439.00 | 127.25 | 311.75 | 48944.75 |
120 | 2034-08 | 438.19 | 126.44 | 311.75 | 48633.00 |
121 | 2034-09 | 437.39 | 125.64 | 311.75 | 48321.25 |
122 | 2034-10 | 436.58 | 124.83 | 311.75 | 48009.50 |
123 | 2034-11 | 435.77 | 124.02 | 311.75 | 47697.75 |
124 | 2034-12 | 434.97 | 123.22 | 311.75 | 47386.00 |
125 | 2035-01 | 434.16 | 122.41 | 311.75 | 47074.25 |
126 | 2035-02 | 433.36 | 121.61 | 311.75 | 46762.50 |
127 | 2035-03 | 432.55 | 120.80 | 311.75 | 46450.75 |
128 | 2035-04 | 431.75 | 120.00 | 311.75 | 46139.00 |
129 | 2035-05 | 430.94 | 119.19 | 311.75 | 45827.25 |
130 | 2035-06 | 430.14 | 118.39 | 311.75 | 45515.50 |
131 | 2035-07 | 429.33 | 117.58 | 311.75 | 45203.75 |
132 | 2035-08 | 428.53 | 116.78 | 311.75 | 44892.00 |
133 | 2035-09 | 427.72 | 115.97 | 311.75 | 44580.25 |
134 | 2035-10 | 426.92 | 115.17 | 311.75 | 44268.50 |
135 | 2035-11 | 426.11 | 114.36 | 311.75 | 43956.75 |
136 | 2035-12 | 425.30 | 113.55 | 311.75 | 43645.00 |
137 | 2036-01 | 424.50 | 112.75 | 311.75 | 43333.25 |
138 | 2036-02 | 423.69 | 111.94 | 311.75 | 43021.50 |
139 | 2036-03 | 422.89 | 111.14 | 311.75 | 42709.75 |
140 | 2036-04 | 422.08 | 110.33 | 311.75 | 42398.00 |
141 | 2036-05 | 421.28 | 109.53 | 311.75 | 42086.25 |
142 | 2036-06 | 420.47 | 108.72 | 311.75 | 41774.50 |
143 | 2036-07 | 419.67 | 107.92 | 311.75 | 41462.75 |
144 | 2036-08 | 418.86 | 107.11 | 311.75 | 41151.00 |
145 | 2036-09 | 418.06 | 106.31 | 311.75 | 40839.25 |
146 | 2036-10 | 417.25 | 105.50 | 311.75 | 40527.50 |
147 | 2036-11 | 416.45 | 104.70 | 311.75 | 40215.75 |
148 | 2036-12 | 415.64 | 103.89 | 311.75 | 39904.00 |
149 | 2037-01 | 414.84 | 103.09 | 311.75 | 39592.25 |
150 | 2037-02 | 414.03 | 102.28 | 311.75 | 39280.50 |
151 | 2037-03 | 413.22 | 101.47 | 311.75 | 38968.75 |
152 | 2037-04 | 412.42 | 100.67 | 311.75 | 38657.00 |
153 | 2037-05 | 411.61 | 99.86 | 311.75 | 38345.25 |
154 | 2037-06 | 410.81 | 99.06 | 311.75 | 38033.50 |
155 | 2037-07 | 410.00 | 98.25 | 311.75 | 37721.75 |
156 | 2037-08 | 409.20 | 97.45 | 311.75 | 37410.00 |
157 | 2037-09 | 408.39 | 96.64 | 311.75 | 37098.25 |
158 | 2037-10 | 407.59 | 95.84 | 311.75 | 36786.50 |
159 | 2037-11 | 406.78 | 95.03 | 311.75 | 36474.75 |
160 | 2037-12 | 405.98 | 94.23 | 311.75 | 36163.00 |
161 | 2038-01 | 405.17 | 93.42 | 311.75 | 35851.25 |
162 | 2038-02 | 404.37 | 92.62 | 311.75 | 35539.50 |
163 | 2038-03 | 403.56 | 91.81 | 311.75 | 35227.75 |
164 | 2038-04 | 402.76 | 91.01 | 311.75 | 34916.00 |
165 | 2038-05 | 401.95 | 90.20 | 311.75 | 34604.25 |
166 | 2038-06 | 401.14 | 89.39 | 311.75 | 34292.50 |
167 | 2038-07 | 400.34 | 88.59 | 311.75 | 33980.75 |
168 | 2038-08 | 399.53 | 87.78 | 311.75 | 33669.00 |
169 | 2038-09 | 398.73 | 86.98 | 311.75 | 33357.25 |
170 | 2038-10 | 397.92 | 86.17 | 311.75 | 33045.50 |
171 | 2038-11 | 397.12 | 85.37 | 311.75 | 32733.75 |
172 | 2038-12 | 396.31 | 84.56 | 311.75 | 32422.00 |
173 | 2039-01 | 395.51 | 83.76 | 311.75 | 32110.25 |
174 | 2039-02 | 394.70 | 82.95 | 311.75 | 31798.50 |
175 | 2039-03 | 393.90 | 82.15 | 311.75 | 31486.75 |
176 | 2039-04 | 393.09 | 81.34 | 311.75 | 31175.00 |
177 | 2039-05 | 392.29 | 80.54 | 311.75 | 30863.25 |
178 | 2039-06 | 391.48 | 79.73 | 311.75 | 30551.50 |
179 | 2039-07 | 390.67 | 78.92 | 311.75 | 30239.75 |
180 | 2039-08 | 389.87 | 78.12 | 311.75 | 29928.00 |
181 | 2039-09 | 389.06 | 77.31 | 311.75 | 29616.25 |
182 | 2039-10 | 388.26 | 76.51 | 311.75 | 29304.50 |
183 | 2039-11 | 387.45 | 75.70 | 311.75 | 28992.75 |
184 | 2039-12 | 386.65 | 74.90 | 311.75 | 28681.00 |
185 | 2040-01 | 385.84 | 74.09 | 311.75 | 28369.25 |
186 | 2040-02 | 385.04 | 73.29 | 311.75 | 28057.50 |
187 | 2040-03 | 384.23 | 72.48 | 311.75 | 27745.75 |
188 | 2040-04 | 383.43 | 71.68 | 311.75 | 27434.00 |
189 | 2040-05 | 382.62 | 70.87 | 311.75 | 27122.25 |
190 | 2040-06 | 381.82 | 70.07 | 311.75 | 26810.50 |
191 | 2040-07 | 381.01 | 69.26 | 311.75 | 26498.75 |
192 | 2040-08 | 380.21 | 68.46 | 311.75 | 26187.00 |
193 | 2040-09 | 379.40 | 67.65 | 311.75 | 25875.25 |
194 | 2040-10 | 378.59 | 66.84 | 311.75 | 25563.50 |
195 | 2040-11 | 377.79 | 66.04 | 311.75 | 25251.75 |
196 | 2040-12 | 376.98 | 65.23 | 311.75 | 24940.00 |
197 | 2041-01 | 376.18 | 64.43 | 311.75 | 24628.25 |
198 | 2041-02 | 375.37 | 63.62 | 311.75 | 24316.50 |
199 | 2041-03 | 374.57 | 62.82 | 311.75 | 24004.75 |
200 | 2041-04 | 373.76 | 62.01 | 311.75 | 23693.00 |
201 | 2041-05 | 372.96 | 61.21 | 311.75 | 23381.25 |
202 | 2041-06 | 372.15 | 60.40 | 311.75 | 23069.50 |
203 | 2041-07 | 371.35 | 59.60 | 311.75 | 22757.75 |
204 | 2041-08 | 370.54 | 58.79 | 311.75 | 22446.00 |
205 | 2041-09 | 369.74 | 57.99 | 311.75 | 22134.25 |
206 | 2041-10 | 368.93 | 57.18 | 311.75 | 21822.50 |
207 | 2041-11 | 368.12 | 56.37 | 311.75 | 21510.75 |
208 | 2041-12 | 367.32 | 55.57 | 311.75 | 21199.00 |
209 | 2042-01 | 366.51 | 54.76 | 311.75 | 20887.25 |
210 | 2042-02 | 365.71 | 53.96 | 311.75 | 20575.50 |
211 | 2042-03 | 364.90 | 53.15 | 311.75 | 20263.75 |
212 | 2042-04 | 364.10 | 52.35 | 311.75 | 19952.00 |
213 | 2042-05 | 363.29 | 51.54 | 311.75 | 19640.25 |
214 | 2042-06 | 362.49 | 50.74 | 311.75 | 19328.50 |
215 | 2042-07 | 361.68 | 49.93 | 311.75 | 19016.75 |
216 | 2042-08 | 360.88 | 49.13 | 311.75 | 18705.00 |
217 | 2042-09 | 360.07 | 48.32 | 311.75 | 18393.25 |
218 | 2042-10 | 359.27 | 47.52 | 311.75 | 18081.50 |
219 | 2042-11 | 358.46 | 46.71 | 311.75 | 17769.75 |
220 | 2042-12 | 357.66 | 45.91 | 311.75 | 17458.00 |
221 | 2043-01 | 356.85 | 45.10 | 311.75 | 17146.25 |
222 | 2043-02 | 356.04 | 44.29 | 311.75 | 16834.50 |
223 | 2043-03 | 355.24 | 43.49 | 311.75 | 16522.75 |
224 | 2043-04 | 354.43 | 42.68 | 311.75 | 16211.00 |
225 | 2043-05 | 353.63 | 41.88 | 311.75 | 15899.25 |
226 | 2043-06 | 352.82 | 41.07 | 311.75 | 15587.50 |
227 | 2043-07 | 352.02 | 40.27 | 311.75 | 15275.75 |
228 | 2043-08 | 351.21 | 39.46 | 311.75 | 14964.00 |
229 | 2043-09 | 350.41 | 38.66 | 311.75 | 14652.25 |
230 | 2043-10 | 349.60 | 37.85 | 311.75 | 14340.50 |
231 | 2043-11 | 348.80 | 37.05 | 311.75 | 14028.75 |
232 | 2043-12 | 347.99 | 36.24 | 311.75 | 13717.00 |
233 | 2044-01 | 347.19 | 35.44 | 311.75 | 13405.25 |
234 | 2044-02 | 346.38 | 34.63 | 311.75 | 13093.50 |
235 | 2044-03 | 345.57 | 33.82 | 311.75 | 12781.75 |
236 | 2044-04 | 344.77 | 33.02 | 311.75 | 12470.00 |
237 | 2044-05 | 343.96 | 32.21 | 311.75 | 12158.25 |
238 | 2044-06 | 343.16 | 31.41 | 311.75 | 11846.50 |
239 | 2044-07 | 342.35 | 30.60 | 311.75 | 11534.75 |
240 | 2044-08 | 341.55 | 29.80 | 311.75 | 11223.00 |
241 | 2044-09 | 340.74 | 28.99 | 311.75 | 10911.25 |
242 | 2044-10 | 339.94 | 28.19 | 311.75 | 10599.50 |
243 | 2044-11 | 339.13 | 27.38 | 311.75 | 10287.75 |
244 | 2044-12 | 338.33 | 26.58 | 311.75 | 9976.00 |
245 | 2045-01 | 337.52 | 25.77 | 311.75 | 9664.25 |
246 | 2045-02 | 336.72 | 24.97 | 311.75 | 9352.50 |
247 | 2045-03 | 335.91 | 24.16 | 311.75 | 9040.75 |
248 | 2045-04 | 335.11 | 23.36 | 311.75 | 8729.00 |
249 | 2045-05 | 334.30 | 22.55 | 311.75 | 8417.25 |
250 | 2045-06 | 333.49 | 21.74 | 311.75 | 8105.50 |
251 | 2045-07 | 332.69 | 20.94 | 311.75 | 7793.75 |
252 | 2045-08 | 331.88 | 20.13 | 311.75 | 7482.00 |
253 | 2045-09 | 331.08 | 19.33 | 311.75 | 7170.25 |
254 | 2045-10 | 330.27 | 18.52 | 311.75 | 6858.50 |
255 | 2045-11 | 329.47 | 17.72 | 311.75 | 6546.75 |
256 | 2045-12 | 328.66 | 16.91 | 311.75 | 6235.00 |
257 | 2046-01 | 327.86 | 16.11 | 311.75 | 5923.25 |
258 | 2046-02 | 327.05 | 15.30 | 311.75 | 5611.50 |
259 | 2046-03 | 326.25 | 14.50 | 311.75 | 5299.75 |
260 | 2046-04 | 325.44 | 13.69 | 311.75 | 4988.00 |
261 | 2046-05 | 324.64 | 12.89 | 311.75 | 4676.25 |
262 | 2046-06 | 323.83 | 12.08 | 311.75 | 4364.50 |
263 | 2046-07 | 323.02 | 11.27 | 311.75 | 4052.75 |
264 | 2046-08 | 322.22 | 10.47 | 311.75 | 3741.00 |
265 | 2046-09 | 321.41 | 9.66 | 311.75 | 3429.25 |
266 | 2046-10 | 320.61 | 8.86 | 311.75 | 3117.50 |
267 | 2046-11 | 319.80 | 8.05 | 311.75 | 2805.75 |
268 | 2046-12 | 319.00 | 7.25 | 311.75 | 2494.00 |
269 | 2047-01 | 318.19 | 6.44 | 311.75 | 2182.25 |
270 | 2047-02 | 317.39 | 5.64 | 311.75 | 1870.50 |
271 | 2047-03 | 316.58 | 4.83 | 311.75 | 1558.75 |
272 | 2047-04 | 315.78 | 4.03 | 311.75 | 1247.00 |
273 | 2047-05 | 314.97 | 3.22 | 311.75 | 935.25 |
274 | 2047-06 | 314.17 | 2.42 | 311.75 | 623.50 |
275 | 2047-07 | 313.36 | 1.61 | 311.75 | 311.75 |
276 | 2047-08 | 312.56 | 0.81 | 311.75 | 0.00 |