昆明贷款4.35万(公积金贷款)房贷,还款20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:4.35万
还款月数:20年
每月还款:248.39元
利息总额:1.61万
本息合计:5.96万
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 | 248.39 | 120.53 | 127.86 | 43372.14 |
2 | 2024-10 | 248.39 | 120.18 | 128.21 | 43243.93 |
3 | 2024-11 | 248.39 | 119.82 | 128.57 | 43115.37 |
4 | 2024-12 | 248.39 | 119.47 | 128.92 | 42986.44 |
5 | 2025-01 | 248.39 | 119.11 | 129.28 | 42857.16 |
6 | 2025-02 | 248.39 | 118.75 | 129.64 | 42727.52 |
7 | 2025-03 | 248.39 | 118.39 | 130.00 | 42597.53 |
8 | 2025-04 | 248.39 | 118.03 | 130.36 | 42467.17 |
9 | 2025-05 | 248.39 | 117.67 | 130.72 | 42336.45 |
10 | 2025-06 | 248.39 | 117.31 | 131.08 | 42205.37 |
11 | 2025-07 | 248.39 | 116.94 | 131.44 | 42073.92 |
12 | 2025-08 | 248.39 | 116.58 | 131.81 | 41942.12 |
13 | 2025-09 | 248.39 | 116.21 | 132.17 | 41809.94 |
14 | 2025-10 | 248.39 | 115.85 | 132.54 | 41677.40 |
15 | 2025-11 | 248.39 | 115.48 | 132.91 | 41544.50 |
16 | 2025-12 | 248.39 | 115.11 | 133.28 | 41411.22 |
17 | 2026-01 | 248.39 | 114.74 | 133.64 | 41277.58 |
18 | 2026-02 | 248.39 | 114.37 | 134.02 | 41143.56 |
19 | 2026-03 | 248.39 | 114.00 | 134.39 | 41009.17 |
20 | 2026-04 | 248.39 | 113.63 | 134.76 | 40874.42 |
21 | 2026-05 | 248.39 | 113.26 | 135.13 | 40739.28 |
22 | 2026-06 | 248.39 | 112.88 | 135.51 | 40603.78 |
23 | 2026-07 | 248.39 | 112.51 | 135.88 | 40467.89 |
24 | 2026-08 | 248.39 | 112.13 | 136.26 | 40331.64 |
25 | 2026-09 | 248.39 | 111.75 | 136.64 | 40195.00 |
26 | 2026-10 | 248.39 | 111.37 | 137.01 | 40057.99 |
27 | 2026-11 | 248.39 | 110.99 | 137.39 | 39920.59 |
28 | 2026-12 | 248.39 | 110.61 | 137.77 | 39782.82 |
29 | 2027-01 | 248.39 | 110.23 | 138.16 | 39644.66 |
30 | 2027-02 | 248.39 | 109.85 | 138.54 | 39506.12 |
31 | 2027-03 | 248.39 | 109.46 | 138.92 | 39367.20 |
32 | 2027-04 | 248.39 | 109.08 | 139.31 | 39227.89 |
33 | 2027-05 | 248.39 | 108.69 | 139.69 | 39088.19 |
34 | 2027-06 | 248.39 | 108.31 | 140.08 | 38948.11 |
35 | 2027-07 | 248.39 | 107.92 | 140.47 | 38807.64 |
36 | 2027-08 | 248.39 | 107.53 | 140.86 | 38666.78 |
37 | 2027-09 | 248.39 | 107.14 | 141.25 | 38525.53 |
38 | 2027-10 | 248.39 | 106.75 | 141.64 | 38383.89 |
39 | 2027-11 | 248.39 | 106.36 | 142.03 | 38241.86 |
40 | 2027-12 | 248.39 | 105.96 | 142.43 | 38099.43 |
41 | 2028-01 | 248.39 | 105.57 | 142.82 | 37956.61 |
42 | 2028-02 | 248.39 | 105.17 | 143.22 | 37813.40 |
43 | 2028-03 | 248.39 | 104.77 | 143.61 | 37669.78 |
44 | 2028-04 | 248.39 | 104.38 | 144.01 | 37525.77 |
45 | 2028-05 | 248.39 | 103.98 | 144.41 | 37381.36 |
46 | 2028-06 | 248.39 | 103.58 | 144.81 | 37236.55 |
47 | 2028-07 | 248.39 | 103.18 | 145.21 | 37091.34 |
48 | 2028-08 | 248.39 | 102.77 | 145.61 | 36945.72 |
49 | 2028-09 | 248.39 | 102.37 | 146.02 | 36799.71 |
50 | 2028-10 | 248.39 | 101.97 | 146.42 | 36653.28 |
51 | 2028-11 | 248.39 | 101.56 | 146.83 | 36506.46 |
52 | 2028-12 | 248.39 | 101.15 | 147.23 | 36359.22 |
53 | 2029-01 | 248.39 | 100.75 | 147.64 | 36211.58 |
54 | 2029-02 | 248.39 | 100.34 | 148.05 | 36063.53 |
55 | 2029-03 | 248.39 | 99.93 | 148.46 | 35915.06 |
56 | 2029-04 | 248.39 | 99.51 | 148.87 | 35766.19 |
57 | 2029-05 | 248.39 | 99.10 | 149.29 | 35616.90 |
58 | 2029-06 | 248.39 | 98.69 | 149.70 | 35467.20 |
59 | 2029-07 | 248.39 | 98.27 | 150.11 | 35317.09 |
60 | 2029-08 | 248.39 | 97.86 | 150.53 | 35166.56 |
61 | 2029-09 | 248.39 | 97.44 | 150.95 | 35015.61 |
62 | 2029-10 | 248.39 | 97.02 | 151.37 | 34864.24 |
63 | 2029-11 | 248.39 | 96.60 | 151.79 | 34712.46 |
64 | 2029-12 | 248.39 | 96.18 | 152.21 | 34560.25 |
65 | 2030-01 | 248.39 | 95.76 | 152.63 | 34407.63 |
66 | 2030-02 | 248.39 | 95.34 | 153.05 | 34254.58 |
67 | 2030-03 | 248.39 | 94.91 | 153.47 | 34101.10 |
68 | 2030-04 | 248.39 | 94.49 | 153.90 | 33947.20 |
69 | 2030-05 | 248.39 | 94.06 | 154.33 | 33792.87 |
70 | 2030-06 | 248.39 | 93.63 | 154.75 | 33638.12 |
71 | 2030-07 | 248.39 | 93.21 | 155.18 | 33482.94 |
72 | 2030-08 | 248.39 | 92.78 | 155.61 | 33327.33 |
73 | 2030-09 | 248.39 | 92.34 | 156.04 | 33171.28 |
74 | 2030-10 | 248.39 | 91.91 | 156.48 | 33014.81 |
75 | 2030-11 | 248.39 | 91.48 | 156.91 | 32857.90 |
76 | 2030-12 | 248.39 | 91.04 | 157.34 | 32700.55 |
77 | 2031-01 | 248.39 | 90.61 | 157.78 | 32542.77 |
78 | 2031-02 | 248.39 | 90.17 | 158.22 | 32384.55 |
79 | 2031-03 | 248.39 | 89.73 | 158.66 | 32225.90 |
80 | 2031-04 | 248.39 | 89.29 | 159.10 | 32066.80 |
81 | 2031-05 | 248.39 | 88.85 | 159.54 | 31907.26 |
82 | 2031-06 | 248.39 | 88.41 | 159.98 | 31747.29 |
83 | 2031-07 | 248.39 | 87.97 | 160.42 | 31586.86 |
84 | 2031-08 | 248.39 | 87.52 | 160.87 | 31426.00 |
85 | 2031-09 | 248.39 | 87.08 | 161.31 | 31264.69 |
86 | 2031-10 | 248.39 | 86.63 | 161.76 | 31102.93 |
87 | 2031-11 | 248.39 | 86.18 | 162.21 | 30940.72 |
88 | 2031-12 | 248.39 | 85.73 | 162.66 | 30778.06 |
89 | 2032-01 | 248.39 | 85.28 | 163.11 | 30614.96 |
90 | 2032-02 | 248.39 | 84.83 | 163.56 | 30451.40 |
91 | 2032-03 | 248.39 | 84.38 | 164.01 | 30287.38 |
92 | 2032-04 | 248.39 | 83.92 | 164.47 | 30122.92 |
93 | 2032-05 | 248.39 | 83.47 | 164.92 | 29957.99 |
94 | 2032-06 | 248.39 | 83.01 | 165.38 | 29792.61 |
95 | 2032-07 | 248.39 | 82.55 | 165.84 | 29626.78 |
96 | 2032-08 | 248.39 | 82.09 | 166.30 | 29460.48 |
97 | 2032-09 | 248.39 | 81.63 | 166.76 | 29293.72 |
98 | 2032-10 | 248.39 | 81.17 | 167.22 | 29126.50 |
99 | 2032-11 | 248.39 | 80.70 | 167.68 | 28958.82 |
100 | 2032-12 | 248.39 | 80.24 | 168.15 | 28790.67 |
101 | 2033-01 | 248.39 | 79.77 | 168.61 | 28622.05 |
102 | 2033-02 | 248.39 | 79.31 | 169.08 | 28452.97 |
103 | 2033-03 | 248.39 | 78.84 | 169.55 | 28283.42 |
104 | 2033-04 | 248.39 | 78.37 | 170.02 | 28113.40 |
105 | 2033-05 | 248.39 | 77.90 | 170.49 | 27942.91 |
106 | 2033-06 | 248.39 | 77.43 | 170.96 | 27771.95 |
107 | 2033-07 | 248.39 | 76.95 | 171.44 | 27600.51 |
108 | 2033-08 | 248.39 | 76.48 | 171.91 | 27428.60 |
109 | 2033-09 | 248.39 | 76.00 | 172.39 | 27256.21 |
110 | 2033-10 | 248.39 | 75.52 | 172.87 | 27083.35 |
111 | 2033-11 | 248.39 | 75.04 | 173.34 | 26910.00 |
112 | 2033-12 | 248.39 | 74.56 | 173.83 | 26736.18 |
113 | 2034-01 | 248.39 | 74.08 | 174.31 | 26561.87 |
114 | 2034-02 | 248.39 | 73.60 | 174.79 | 26387.08 |
115 | 2034-03 | 248.39 | 73.11 | 175.27 | 26211.81 |
116 | 2034-04 | 248.39 | 72.63 | 175.76 | 26036.05 |
117 | 2034-05 | 248.39 | 72.14 | 176.25 | 25859.80 |
118 | 2034-06 | 248.39 | 71.65 | 176.74 | 25683.06 |
119 | 2034-07 | 248.39 | 71.16 | 177.22 | 25505.84 |
120 | 2034-08 | 248.39 | 70.67 | 177.72 | 25328.12 |
121 | 2034-09 | 248.39 | 70.18 | 178.21 | 25149.91 |
122 | 2034-10 | 248.39 | 69.69 | 178.70 | 24971.21 |
123 | 2034-11 | 248.39 | 69.19 | 179.20 | 24792.02 |
124 | 2034-12 | 248.39 | 68.69 | 179.69 | 24612.32 |
125 | 2035-01 | 248.39 | 68.20 | 180.19 | 24432.13 |
126 | 2035-02 | 248.39 | 67.70 | 180.69 | 24251.44 |
127 | 2035-03 | 248.39 | 67.20 | 181.19 | 24070.25 |
128 | 2035-04 | 248.39 | 66.69 | 181.69 | 23888.55 |
129 | 2035-05 | 248.39 | 66.19 | 182.20 | 23706.36 |
130 | 2035-06 | 248.39 | 65.69 | 182.70 | 23523.65 |
131 | 2035-07 | 248.39 | 65.18 | 183.21 | 23340.45 |
132 | 2035-08 | 248.39 | 64.67 | 183.72 | 23156.73 |
133 | 2035-09 | 248.39 | 64.16 | 184.22 | 22972.51 |
134 | 2035-10 | 248.39 | 63.65 | 184.74 | 22787.77 |
135 | 2035-11 | 248.39 | 63.14 | 185.25 | 22602.52 |
136 | 2035-12 | 248.39 | 62.63 | 185.76 | 22416.76 |
137 | 2036-01 | 248.39 | 62.11 | 186.28 | 22230.49 |
138 | 2036-02 | 248.39 | 61.60 | 186.79 | 22043.70 |
139 | 2036-03 | 248.39 | 61.08 | 187.31 | 21856.39 |
140 | 2036-04 | 248.39 | 60.56 | 187.83 | 21668.56 |
141 | 2036-05 | 248.39 | 60.04 | 188.35 | 21480.21 |
142 | 2036-06 | 248.39 | 59.52 | 188.87 | 21291.34 |
143 | 2036-07 | 248.39 | 58.99 | 189.39 | 21101.95 |
144 | 2036-08 | 248.39 | 58.47 | 189.92 | 20912.03 |
145 | 2036-09 | 248.39 | 57.94 | 190.44 | 20721.58 |
146 | 2036-10 | 248.39 | 57.42 | 190.97 | 20530.61 |
147 | 2036-11 | 248.39 | 56.89 | 191.50 | 20339.11 |
148 | 2036-12 | 248.39 | 56.36 | 192.03 | 20147.08 |
149 | 2037-01 | 248.39 | 55.82 | 192.56 | 19954.52 |
150 | 2037-02 | 248.39 | 55.29 | 193.10 | 19761.42 |
151 | 2037-03 | 248.39 | 54.76 | 193.63 | 19567.78 |
152 | 2037-04 | 248.39 | 54.22 | 194.17 | 19373.62 |
153 | 2037-05 | 248.39 | 53.68 | 194.71 | 19178.91 |
154 | 2037-06 | 248.39 | 53.14 | 195.25 | 18983.66 |
155 | 2037-07 | 248.39 | 52.60 | 195.79 | 18787.87 |
156 | 2037-08 | 248.39 | 52.06 | 196.33 | 18591.54 |
157 | 2037-09 | 248.39 | 51.51 | 196.87 | 18394.67 |
158 | 2037-10 | 248.39 | 50.97 | 197.42 | 18197.25 |
159 | 2037-11 | 248.39 | 50.42 | 197.97 | 17999.28 |
160 | 2037-12 | 248.39 | 49.87 | 198.52 | 17800.77 |
161 | 2038-01 | 248.39 | 49.32 | 199.07 | 17601.70 |
162 | 2038-02 | 248.39 | 48.77 | 199.62 | 17402.09 |
163 | 2038-03 | 248.39 | 48.22 | 200.17 | 17201.92 |
164 | 2038-04 | 248.39 | 47.66 | 200.72 | 17001.19 |
165 | 2038-05 | 248.39 | 47.11 | 201.28 | 16799.91 |
166 | 2038-06 | 248.39 | 46.55 | 201.84 | 16598.07 |
167 | 2038-07 | 248.39 | 45.99 | 202.40 | 16395.67 |
168 | 2038-08 | 248.39 | 45.43 | 202.96 | 16192.71 |
169 | 2038-09 | 248.39 | 44.87 | 203.52 | 15989.19 |
170 | 2038-10 | 248.39 | 44.30 | 204.08 | 15785.11 |
171 | 2038-11 | 248.39 | 43.74 | 204.65 | 15580.46 |
172 | 2038-12 | 248.39 | 43.17 | 205.22 | 15375.24 |
173 | 2039-01 | 248.39 | 42.60 | 205.79 | 15169.45 |
174 | 2039-02 | 248.39 | 42.03 | 206.36 | 14963.10 |
175 | 2039-03 | 248.39 | 41.46 | 206.93 | 14756.17 |
176 | 2039-04 | 248.39 | 40.89 | 207.50 | 14548.67 |
177 | 2039-05 | 248.39 | 40.31 | 208.08 | 14340.59 |
178 | 2039-06 | 248.39 | 39.74 | 208.65 | 14131.94 |
179 | 2039-07 | 248.39 | 39.16 | 209.23 | 13922.71 |
180 | 2039-08 | 248.39 | 38.58 | 209.81 | 13712.90 |
181 | 2039-09 | 248.39 | 38.00 | 210.39 | 13502.51 |
182 | 2039-10 | 248.39 | 37.41 | 210.98 | 13291.53 |
183 | 2039-11 | 248.39 | 36.83 | 211.56 | 13079.97 |
184 | 2039-12 | 248.39 | 36.24 | 212.15 | 12867.83 |
185 | 2040-01 | 248.39 | 35.65 | 212.73 | 12655.09 |
186 | 2040-02 | 248.39 | 35.07 | 213.32 | 12441.77 |
187 | 2040-03 | 248.39 | 34.47 | 213.91 | 12227.85 |
188 | 2040-04 | 248.39 | 33.88 | 214.51 | 12013.35 |
189 | 2040-05 | 248.39 | 33.29 | 215.10 | 11798.25 |
190 | 2040-06 | 248.39 | 32.69 | 215.70 | 11582.55 |
191 | 2040-07 | 248.39 | 32.09 | 216.29 | 11366.25 |
192 | 2040-08 | 248.39 | 31.49 | 216.89 | 11149.36 |
193 | 2040-09 | 248.39 | 30.89 | 217.50 | 10931.86 |
194 | 2040-10 | 248.39 | 30.29 | 218.10 | 10713.77 |
195 | 2040-11 | 248.39 | 29.69 | 218.70 | 10495.06 |
196 | 2040-12 | 248.39 | 29.08 | 219.31 | 10275.76 |
197 | 2041-01 | 248.39 | 28.47 | 219.92 | 10055.84 |
198 | 2041-02 | 248.39 | 27.86 | 220.53 | 9835.31 |
199 | 2041-03 | 248.39 | 27.25 | 221.14 | 9614.18 |
200 | 2041-04 | 248.39 | 26.64 | 221.75 | 9392.43 |
201 | 2041-05 | 248.39 | 26.02 | 222.36 | 9170.07 |
202 | 2041-06 | 248.39 | 25.41 | 222.98 | 8947.09 |
203 | 2041-07 | 248.39 | 24.79 | 223.60 | 8723.49 |
204 | 2041-08 | 248.39 | 24.17 | 224.22 | 8499.27 |
205 | 2041-09 | 248.39 | 23.55 | 224.84 | 8274.43 |
206 | 2041-10 | 248.39 | 22.93 | 225.46 | 8048.97 |
207 | 2041-11 | 248.39 | 22.30 | 226.09 | 7822.89 |
208 | 2041-12 | 248.39 | 21.68 | 226.71 | 7596.17 |
209 | 2042-01 | 248.39 | 21.05 | 227.34 | 7368.83 |
210 | 2042-02 | 248.39 | 20.42 | 227.97 | 7140.86 |
211 | 2042-03 | 248.39 | 19.79 | 228.60 | 6912.26 |
212 | 2042-04 | 248.39 | 19.15 | 229.24 | 6683.03 |
213 | 2042-05 | 248.39 | 18.52 | 229.87 | 6453.15 |
214 | 2042-06 | 248.39 | 17.88 | 230.51 | 6222.65 |
215 | 2042-07 | 248.39 | 17.24 | 231.15 | 5991.50 |
216 | 2042-08 | 248.39 | 16.60 | 231.79 | 5759.71 |
217 | 2042-09 | 248.39 | 15.96 | 232.43 | 5527.28 |
218 | 2042-10 | 248.39 | 15.32 | 233.07 | 5294.21 |
219 | 2042-11 | 248.39 | 14.67 | 233.72 | 5060.49 |
220 | 2042-12 | 248.39 | 14.02 | 234.37 | 4826.13 |
221 | 2043-01 | 248.39 | 13.37 | 235.02 | 4591.11 |
222 | 2043-02 | 248.39 | 12.72 | 235.67 | 4355.44 |
223 | 2043-03 | 248.39 | 12.07 | 236.32 | 4119.12 |
224 | 2043-04 | 248.39 | 11.41 | 236.97 | 3882.15 |
225 | 2043-05 | 248.39 | 10.76 | 237.63 | 3644.52 |
226 | 2043-06 | 248.39 | 10.10 | 238.29 | 3406.23 |
227 | 2043-07 | 248.39 | 9.44 | 238.95 | 3167.28 |
228 | 2043-08 | 248.39 | 8.78 | 239.61 | 2927.66 |
229 | 2043-09 | 248.39 | 8.11 | 240.28 | 2687.39 |
230 | 2043-10 | 248.39 | 7.45 | 240.94 | 2446.45 |
231 | 2043-11 | 248.39 | 6.78 | 241.61 | 2204.84 |
232 | 2043-12 | 248.39 | 6.11 | 242.28 | 1962.56 |
233 | 2044-01 | 248.39 | 5.44 | 242.95 | 1719.61 |
234 | 2044-02 | 248.39 | 4.76 | 243.62 | 1475.98 |
235 | 2044-03 | 248.39 | 4.09 | 244.30 | 1231.68 |
236 | 2044-04 | 248.39 | 3.41 | 244.98 | 986.71 |
237 | 2044-05 | 248.39 | 2.73 | 245.65 | 741.05 |
238 | 2044-06 | 248.39 | 2.05 | 246.33 | 494.72 |
239 | 2044-07 | 248.39 | 1.37 | 247.02 | 247.70 |
240 | 2044-08 | 248.39 | 0.69 | 247.70 | 0.00 |
等额本金还款方式:
贷款总额:4.35万
还款月数:20年
首月还款:301.78元
每月递减:0.5元
利息总额:1.45万
本息合计:5.8万
节省利息:1589.18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 | 301.78 | 120.53 | 181.25 | 43318.75 |
2 | 2024-10 | 301.28 | 120.03 | 181.25 | 43137.50 |
3 | 2024-11 | 300.78 | 119.53 | 181.25 | 42956.25 |
4 | 2024-12 | 300.27 | 119.02 | 181.25 | 42775.00 |
5 | 2025-01 | 299.77 | 118.52 | 181.25 | 42593.75 |
6 | 2025-02 | 299.27 | 118.02 | 181.25 | 42412.50 |
7 | 2025-03 | 298.77 | 117.52 | 181.25 | 42231.25 |
8 | 2025-04 | 298.27 | 117.02 | 181.25 | 42050.00 |
9 | 2025-05 | 297.76 | 116.51 | 181.25 | 41868.75 |
10 | 2025-06 | 297.26 | 116.01 | 181.25 | 41687.50 |
11 | 2025-07 | 296.76 | 115.51 | 181.25 | 41506.25 |
12 | 2025-08 | 296.26 | 115.01 | 181.25 | 41325.00 |
13 | 2025-09 | 295.75 | 114.50 | 181.25 | 41143.75 |
14 | 2025-10 | 295.25 | 114.00 | 181.25 | 40962.50 |
15 | 2025-11 | 294.75 | 113.50 | 181.25 | 40781.25 |
16 | 2025-12 | 294.25 | 113.00 | 181.25 | 40600.00 |
17 | 2026-01 | 293.75 | 112.50 | 181.25 | 40418.75 |
18 | 2026-02 | 293.24 | 111.99 | 181.25 | 40237.50 |
19 | 2026-03 | 292.74 | 111.49 | 181.25 | 40056.25 |
20 | 2026-04 | 292.24 | 110.99 | 181.25 | 39875.00 |
21 | 2026-05 | 291.74 | 110.49 | 181.25 | 39693.75 |
22 | 2026-06 | 291.23 | 109.98 | 181.25 | 39512.50 |
23 | 2026-07 | 290.73 | 109.48 | 181.25 | 39331.25 |
24 | 2026-08 | 290.23 | 108.98 | 181.25 | 39150.00 |
25 | 2026-09 | 289.73 | 108.48 | 181.25 | 38968.75 |
26 | 2026-10 | 289.23 | 107.98 | 181.25 | 38787.50 |
27 | 2026-11 | 288.72 | 107.47 | 181.25 | 38606.25 |
28 | 2026-12 | 288.22 | 106.97 | 181.25 | 38425.00 |
29 | 2027-01 | 287.72 | 106.47 | 181.25 | 38243.75 |
30 | 2027-02 | 287.22 | 105.97 | 181.25 | 38062.50 |
31 | 2027-03 | 286.71 | 105.46 | 181.25 | 37881.25 |
32 | 2027-04 | 286.21 | 104.96 | 181.25 | 37700.00 |
33 | 2027-05 | 285.71 | 104.46 | 181.25 | 37518.75 |
34 | 2027-06 | 285.21 | 103.96 | 181.25 | 37337.50 |
35 | 2027-07 | 284.71 | 103.46 | 181.25 | 37156.25 |
36 | 2027-08 | 284.20 | 102.95 | 181.25 | 36975.00 |
37 | 2027-09 | 283.70 | 102.45 | 181.25 | 36793.75 |
38 | 2027-10 | 283.20 | 101.95 | 181.25 | 36612.50 |
39 | 2027-11 | 282.70 | 101.45 | 181.25 | 36431.25 |
40 | 2027-12 | 282.19 | 100.94 | 181.25 | 36250.00 |
41 | 2028-01 | 281.69 | 100.44 | 181.25 | 36068.75 |
42 | 2028-02 | 281.19 | 99.94 | 181.25 | 35887.50 |
43 | 2028-03 | 280.69 | 99.44 | 181.25 | 35706.25 |
44 | 2028-04 | 280.19 | 98.94 | 181.25 | 35525.00 |
45 | 2028-05 | 279.68 | 98.43 | 181.25 | 35343.75 |
46 | 2028-06 | 279.18 | 97.93 | 181.25 | 35162.50 |
47 | 2028-07 | 278.68 | 97.43 | 181.25 | 34981.25 |
48 | 2028-08 | 278.18 | 96.93 | 181.25 | 34800.00 |
49 | 2028-09 | 277.68 | 96.43 | 181.25 | 34618.75 |
50 | 2028-10 | 277.17 | 95.92 | 181.25 | 34437.50 |
51 | 2028-11 | 276.67 | 95.42 | 181.25 | 34256.25 |
52 | 2028-12 | 276.17 | 94.92 | 181.25 | 34075.00 |
53 | 2029-01 | 275.67 | 94.42 | 181.25 | 33893.75 |
54 | 2029-02 | 275.16 | 93.91 | 181.25 | 33712.50 |
55 | 2029-03 | 274.66 | 93.41 | 181.25 | 33531.25 |
56 | 2029-04 | 274.16 | 92.91 | 181.25 | 33350.00 |
57 | 2029-05 | 273.66 | 92.41 | 181.25 | 33168.75 |
58 | 2029-06 | 273.16 | 91.91 | 181.25 | 32987.50 |
59 | 2029-07 | 272.65 | 91.40 | 181.25 | 32806.25 |
60 | 2029-08 | 272.15 | 90.90 | 181.25 | 32625.00 |
61 | 2029-09 | 271.65 | 90.40 | 181.25 | 32443.75 |
62 | 2029-10 | 271.15 | 89.90 | 181.25 | 32262.50 |
63 | 2029-11 | 270.64 | 89.39 | 181.25 | 32081.25 |
64 | 2029-12 | 270.14 | 88.89 | 181.25 | 31900.00 |
65 | 2030-01 | 269.64 | 88.39 | 181.25 | 31718.75 |
66 | 2030-02 | 269.14 | 87.89 | 181.25 | 31537.50 |
67 | 2030-03 | 268.64 | 87.39 | 181.25 | 31356.25 |
68 | 2030-04 | 268.13 | 86.88 | 181.25 | 31175.00 |
69 | 2030-05 | 267.63 | 86.38 | 181.25 | 30993.75 |
70 | 2030-06 | 267.13 | 85.88 | 181.25 | 30812.50 |
71 | 2030-07 | 266.63 | 85.38 | 181.25 | 30631.25 |
72 | 2030-08 | 266.12 | 84.87 | 181.25 | 30450.00 |
73 | 2030-09 | 265.62 | 84.37 | 181.25 | 30268.75 |
74 | 2030-10 | 265.12 | 83.87 | 181.25 | 30087.50 |
75 | 2030-11 | 264.62 | 83.37 | 181.25 | 29906.25 |
76 | 2030-12 | 264.12 | 82.87 | 181.25 | 29725.00 |
77 | 2031-01 | 263.61 | 82.36 | 181.25 | 29543.75 |
78 | 2031-02 | 263.11 | 81.86 | 181.25 | 29362.50 |
79 | 2031-03 | 262.61 | 81.36 | 181.25 | 29181.25 |
80 | 2031-04 | 262.11 | 80.86 | 181.25 | 29000.00 |
81 | 2031-05 | 261.60 | 80.35 | 181.25 | 28818.75 |
82 | 2031-06 | 261.10 | 79.85 | 181.25 | 28637.50 |
83 | 2031-07 | 260.60 | 79.35 | 181.25 | 28456.25 |
84 | 2031-08 | 260.10 | 78.85 | 181.25 | 28275.00 |
85 | 2031-09 | 259.60 | 78.35 | 181.25 | 28093.75 |
86 | 2031-10 | 259.09 | 77.84 | 181.25 | 27912.50 |
87 | 2031-11 | 258.59 | 77.34 | 181.25 | 27731.25 |
88 | 2031-12 | 258.09 | 76.84 | 181.25 | 27550.00 |
89 | 2032-01 | 257.59 | 76.34 | 181.25 | 27368.75 |
90 | 2032-02 | 257.08 | 75.83 | 181.25 | 27187.50 |
91 | 2032-03 | 256.58 | 75.33 | 181.25 | 27006.25 |
92 | 2032-04 | 256.08 | 74.83 | 181.25 | 26825.00 |
93 | 2032-05 | 255.58 | 74.33 | 181.25 | 26643.75 |
94 | 2032-06 | 255.08 | 73.83 | 181.25 | 26462.50 |
95 | 2032-07 | 254.57 | 73.32 | 181.25 | 26281.25 |
96 | 2032-08 | 254.07 | 72.82 | 181.25 | 26100.00 |
97 | 2032-09 | 253.57 | 72.32 | 181.25 | 25918.75 |
98 | 2032-10 | 253.07 | 71.82 | 181.25 | 25737.50 |
99 | 2032-11 | 252.56 | 71.31 | 181.25 | 25556.25 |
100 | 2032-12 | 252.06 | 70.81 | 181.25 | 25375.00 |
101 | 2033-01 | 251.56 | 70.31 | 181.25 | 25193.75 |
102 | 2033-02 | 251.06 | 69.81 | 181.25 | 25012.50 |
103 | 2033-03 | 250.56 | 69.31 | 181.25 | 24831.25 |
104 | 2033-04 | 250.05 | 68.80 | 181.25 | 24650.00 |
105 | 2033-05 | 249.55 | 68.30 | 181.25 | 24468.75 |
106 | 2033-06 | 249.05 | 67.80 | 181.25 | 24287.50 |
107 | 2033-07 | 248.55 | 67.30 | 181.25 | 24106.25 |
108 | 2033-08 | 248.04 | 66.79 | 181.25 | 23925.00 |
109 | 2033-09 | 247.54 | 66.29 | 181.25 | 23743.75 |
110 | 2033-10 | 247.04 | 65.79 | 181.25 | 23562.50 |
111 | 2033-11 | 246.54 | 65.29 | 181.25 | 23381.25 |
112 | 2033-12 | 246.04 | 64.79 | 181.25 | 23200.00 |
113 | 2034-01 | 245.53 | 64.28 | 181.25 | 23018.75 |
114 | 2034-02 | 245.03 | 63.78 | 181.25 | 22837.50 |
115 | 2034-03 | 244.53 | 63.28 | 181.25 | 22656.25 |
116 | 2034-04 | 244.03 | 62.78 | 181.25 | 22475.00 |
117 | 2034-05 | 243.52 | 62.27 | 181.25 | 22293.75 |
118 | 2034-06 | 243.02 | 61.77 | 181.25 | 22112.50 |
119 | 2034-07 | 242.52 | 61.27 | 181.25 | 21931.25 |
120 | 2034-08 | 242.02 | 60.77 | 181.25 | 21750.00 |
121 | 2034-09 | 241.52 | 60.27 | 181.25 | 21568.75 |
122 | 2034-10 | 241.01 | 59.76 | 181.25 | 21387.50 |
123 | 2034-11 | 240.51 | 59.26 | 181.25 | 21206.25 |
124 | 2034-12 | 240.01 | 58.76 | 181.25 | 21025.00 |
125 | 2035-01 | 239.51 | 58.26 | 181.25 | 20843.75 |
126 | 2035-02 | 239.00 | 57.75 | 181.25 | 20662.50 |
127 | 2035-03 | 238.50 | 57.25 | 181.25 | 20481.25 |
128 | 2035-04 | 238.00 | 56.75 | 181.25 | 20300.00 |
129 | 2035-05 | 237.50 | 56.25 | 181.25 | 20118.75 |
130 | 2035-06 | 237.00 | 55.75 | 181.25 | 19937.50 |
131 | 2035-07 | 236.49 | 55.24 | 181.25 | 19756.25 |
132 | 2035-08 | 235.99 | 54.74 | 181.25 | 19575.00 |
133 | 2035-09 | 235.49 | 54.24 | 181.25 | 19393.75 |
134 | 2035-10 | 234.99 | 53.74 | 181.25 | 19212.50 |
135 | 2035-11 | 234.48 | 53.23 | 181.25 | 19031.25 |
136 | 2035-12 | 233.98 | 52.73 | 181.25 | 18850.00 |
137 | 2036-01 | 233.48 | 52.23 | 181.25 | 18668.75 |
138 | 2036-02 | 232.98 | 51.73 | 181.25 | 18487.50 |
139 | 2036-03 | 232.48 | 51.23 | 181.25 | 18306.25 |
140 | 2036-04 | 231.97 | 50.72 | 181.25 | 18125.00 |
141 | 2036-05 | 231.47 | 50.22 | 181.25 | 17943.75 |
142 | 2036-06 | 230.97 | 49.72 | 181.25 | 17762.50 |
143 | 2036-07 | 230.47 | 49.22 | 181.25 | 17581.25 |
144 | 2036-08 | 229.96 | 48.71 | 181.25 | 17400.00 |
145 | 2036-09 | 229.46 | 48.21 | 181.25 | 17218.75 |
146 | 2036-10 | 228.96 | 47.71 | 181.25 | 17037.50 |
147 | 2036-11 | 228.46 | 47.21 | 181.25 | 16856.25 |
148 | 2036-12 | 227.96 | 46.71 | 181.25 | 16675.00 |
149 | 2037-01 | 227.45 | 46.20 | 181.25 | 16493.75 |
150 | 2037-02 | 226.95 | 45.70 | 181.25 | 16312.50 |
151 | 2037-03 | 226.45 | 45.20 | 181.25 | 16131.25 |
152 | 2037-04 | 225.95 | 44.70 | 181.25 | 15950.00 |
153 | 2037-05 | 225.44 | 44.19 | 181.25 | 15768.75 |
154 | 2037-06 | 224.94 | 43.69 | 181.25 | 15587.50 |
155 | 2037-07 | 224.44 | 43.19 | 181.25 | 15406.25 |
156 | 2037-08 | 223.94 | 42.69 | 181.25 | 15225.00 |
157 | 2037-09 | 223.44 | 42.19 | 181.25 | 15043.75 |
158 | 2037-10 | 222.93 | 41.68 | 181.25 | 14862.50 |
159 | 2037-11 | 222.43 | 41.18 | 181.25 | 14681.25 |
160 | 2037-12 | 221.93 | 40.68 | 181.25 | 14500.00 |
161 | 2038-01 | 221.43 | 40.18 | 181.25 | 14318.75 |
162 | 2038-02 | 220.92 | 39.67 | 181.25 | 14137.50 |
163 | 2038-03 | 220.42 | 39.17 | 181.25 | 13956.25 |
164 | 2038-04 | 219.92 | 38.67 | 181.25 | 13775.00 |
165 | 2038-05 | 219.42 | 38.17 | 181.25 | 13593.75 |
166 | 2038-06 | 218.92 | 37.67 | 181.25 | 13412.50 |
167 | 2038-07 | 218.41 | 37.16 | 181.25 | 13231.25 |
168 | 2038-08 | 217.91 | 36.66 | 181.25 | 13050.00 |
169 | 2038-09 | 217.41 | 36.16 | 181.25 | 12868.75 |
170 | 2038-10 | 216.91 | 35.66 | 181.25 | 12687.50 |
171 | 2038-11 | 216.40 | 35.15 | 181.25 | 12506.25 |
172 | 2038-12 | 215.90 | 34.65 | 181.25 | 12325.00 |
173 | 2039-01 | 215.40 | 34.15 | 181.25 | 12143.75 |
174 | 2039-02 | 214.90 | 33.65 | 181.25 | 11962.50 |
175 | 2039-03 | 214.40 | 33.15 | 181.25 | 11781.25 |
176 | 2039-04 | 213.89 | 32.64 | 181.25 | 11600.00 |
177 | 2039-05 | 213.39 | 32.14 | 181.25 | 11418.75 |
178 | 2039-06 | 212.89 | 31.64 | 181.25 | 11237.50 |
179 | 2039-07 | 212.39 | 31.14 | 181.25 | 11056.25 |
180 | 2039-08 | 211.89 | 30.64 | 181.25 | 10875.00 |
181 | 2039-09 | 211.38 | 30.13 | 181.25 | 10693.75 |
182 | 2039-10 | 210.88 | 29.63 | 181.25 | 10512.50 |
183 | 2039-11 | 210.38 | 29.13 | 181.25 | 10331.25 |
184 | 2039-12 | 209.88 | 28.63 | 181.25 | 10150.00 |
185 | 2040-01 | 209.37 | 28.12 | 181.25 | 9968.75 |
186 | 2040-02 | 208.87 | 27.62 | 181.25 | 9787.50 |
187 | 2040-03 | 208.37 | 27.12 | 181.25 | 9606.25 |
188 | 2040-04 | 207.87 | 26.62 | 181.25 | 9425.00 |
189 | 2040-05 | 207.37 | 26.12 | 181.25 | 9243.75 |
190 | 2040-06 | 206.86 | 25.61 | 181.25 | 9062.50 |
191 | 2040-07 | 206.36 | 25.11 | 181.25 | 8881.25 |
192 | 2040-08 | 205.86 | 24.61 | 181.25 | 8700.00 |
193 | 2040-09 | 205.36 | 24.11 | 181.25 | 8518.75 |
194 | 2040-10 | 204.85 | 23.60 | 181.25 | 8337.50 |
195 | 2040-11 | 204.35 | 23.10 | 181.25 | 8156.25 |
196 | 2040-12 | 203.85 | 22.60 | 181.25 | 7975.00 |
197 | 2041-01 | 203.35 | 22.10 | 181.25 | 7793.75 |
198 | 2041-02 | 202.85 | 21.60 | 181.25 | 7612.50 |
199 | 2041-03 | 202.34 | 21.09 | 181.25 | 7431.25 |
200 | 2041-04 | 201.84 | 20.59 | 181.25 | 7250.00 |
201 | 2041-05 | 201.34 | 20.09 | 181.25 | 7068.75 |
202 | 2041-06 | 200.84 | 19.59 | 181.25 | 6887.50 |
203 | 2041-07 | 200.33 | 19.08 | 181.25 | 6706.25 |
204 | 2041-08 | 199.83 | 18.58 | 181.25 | 6525.00 |
205 | 2041-09 | 199.33 | 18.08 | 181.25 | 6343.75 |
206 | 2041-10 | 198.83 | 17.58 | 181.25 | 6162.50 |
207 | 2041-11 | 198.33 | 17.08 | 181.25 | 5981.25 |
208 | 2041-12 | 197.82 | 16.57 | 181.25 | 5800.00 |
209 | 2042-01 | 197.32 | 16.07 | 181.25 | 5618.75 |
210 | 2042-02 | 196.82 | 15.57 | 181.25 | 5437.50 |
211 | 2042-03 | 196.32 | 15.07 | 181.25 | 5256.25 |
212 | 2042-04 | 195.81 | 14.56 | 181.25 | 5075.00 |
213 | 2042-05 | 195.31 | 14.06 | 181.25 | 4893.75 |
214 | 2042-06 | 194.81 | 13.56 | 181.25 | 4712.50 |
215 | 2042-07 | 194.31 | 13.06 | 181.25 | 4531.25 |
216 | 2042-08 | 193.81 | 12.56 | 181.25 | 4350.00 |
217 | 2042-09 | 193.30 | 12.05 | 181.25 | 4168.75 |
218 | 2042-10 | 192.80 | 11.55 | 181.25 | 3987.50 |
219 | 2042-11 | 192.30 | 11.05 | 181.25 | 3806.25 |
220 | 2042-12 | 191.80 | 10.55 | 181.25 | 3625.00 |
221 | 2043-01 | 191.29 | 10.04 | 181.25 | 3443.75 |
222 | 2043-02 | 190.79 | 9.54 | 181.25 | 3262.50 |
223 | 2043-03 | 190.29 | 9.04 | 181.25 | 3081.25 |
224 | 2043-04 | 189.79 | 8.54 | 181.25 | 2900.00 |
225 | 2043-05 | 189.29 | 8.04 | 181.25 | 2718.75 |
226 | 2043-06 | 188.78 | 7.53 | 181.25 | 2537.50 |
227 | 2043-07 | 188.28 | 7.03 | 181.25 | 2356.25 |
228 | 2043-08 | 187.78 | 6.53 | 181.25 | 2175.00 |
229 | 2043-09 | 187.28 | 6.03 | 181.25 | 1993.75 |
230 | 2043-10 | 186.77 | 5.52 | 181.25 | 1812.50 |
231 | 2043-11 | 186.27 | 5.02 | 181.25 | 1631.25 |
232 | 2043-12 | 185.77 | 4.52 | 181.25 | 1450.00 |
233 | 2044-01 | 185.27 | 4.02 | 181.25 | 1268.75 |
234 | 2044-02 | 184.77 | 3.52 | 181.25 | 1087.50 |
235 | 2044-03 | 184.26 | 3.01 | 181.25 | 906.25 |
236 | 2044-04 | 183.76 | 2.51 | 181.25 | 725.00 |
237 | 2044-05 | 183.26 | 2.01 | 181.25 | 543.75 |
238 | 2044-06 | 182.76 | 1.51 | 181.25 | 362.50 |
239 | 2044-07 | 182.25 | 1.00 | 181.25 | 181.25 |
240 | 2044-08 | 181.75 | 0.50 | 181.25 | 0.00 |