贷款7.2万(商业贷款)房贷,还款23年的等额本息和等额本金的还款方式明细。
等额本息还款方式:
贷款总额:7.2万
还款月数:23年
每月还款:374.48元
利息总额:3.14万
本息合计:10.34万
期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
---|---|---|---|---|---|
1 | 2024-11 | 374.48 | 200.99 | 173.49 | 71823.00 |
2 | 2024-12 | 374.48 | 200.51 | 173.97 | 71649.03 |
3 | 2025-01 | 374.48 | 200.02 | 174.46 | 71474.57 |
4 | 2025-02 | 374.48 | 199.53 | 174.94 | 71299.63 |
5 | 2025-03 | 374.48 | 199.04 | 175.43 | 71124.20 |
6 | 2025-04 | 374.48 | 198.56 | 175.92 | 70948.27 |
7 | 2025-05 | 374.48 | 198.06 | 176.41 | 70771.86 |
8 | 2025-06 | 374.48 | 197.57 | 176.91 | 70594.95 |
9 | 2025-07 | 374.48 | 197.08 | 177.40 | 70417.55 |
10 | 2025-08 | 374.48 | 196.58 | 177.90 | 70239.66 |
11 | 2025-09 | 374.48 | 196.09 | 178.39 | 70061.26 |
12 | 2025-10 | 374.48 | 195.59 | 178.89 | 69882.37 |
13 | 2025-11 | 374.48 | 195.09 | 179.39 | 69702.99 |
14 | 2025-12 | 374.48 | 194.59 | 179.89 | 69523.10 |
15 | 2026-01 | 374.48 | 194.09 | 180.39 | 69342.70 |
16 | 2026-02 | 374.48 | 193.58 | 180.90 | 69161.81 |
17 | 2026-03 | 374.48 | 193.08 | 181.40 | 68980.41 |
18 | 2026-04 | 374.48 | 192.57 | 181.91 | 68798.50 |
19 | 2026-05 | 374.48 | 192.06 | 182.42 | 68616.08 |
20 | 2026-06 | 374.48 | 191.55 | 182.92 | 68433.16 |
21 | 2026-07 | 374.48 | 191.04 | 183.44 | 68249.72 |
22 | 2026-08 | 374.48 | 190.53 | 183.95 | 68065.78 |
23 | 2026-09 | 374.48 | 190.02 | 184.46 | 67881.31 |
24 | 2026-10 | 374.48 | 189.50 | 184.98 | 67696.34 |
25 | 2026-11 | 374.48 | 188.99 | 185.49 | 67510.85 |
26 | 2026-12 | 374.48 | 188.47 | 186.01 | 67324.84 |
27 | 2027-01 | 374.48 | 187.95 | 186.53 | 67138.31 |
28 | 2027-02 | 374.48 | 187.43 | 187.05 | 66951.26 |
29 | 2027-03 | 374.48 | 186.91 | 187.57 | 66763.69 |
30 | 2027-04 | 374.48 | 186.38 | 188.10 | 66575.59 |
31 | 2027-05 | 374.48 | 185.86 | 188.62 | 66386.97 |
32 | 2027-06 | 374.48 | 185.33 | 189.15 | 66197.82 |
33 | 2027-07 | 374.48 | 184.80 | 189.68 | 66008.15 |
34 | 2027-08 | 374.48 | 184.27 | 190.21 | 65817.94 |
35 | 2027-09 | 374.48 | 183.74 | 190.74 | 65627.20 |
36 | 2027-10 | 374.48 | 183.21 | 191.27 | 65435.94 |
37 | 2027-11 | 374.48 | 182.68 | 191.80 | 65244.13 |
38 | 2027-12 | 374.48 | 182.14 | 192.34 | 65051.80 |
39 | 2028-01 | 374.48 | 181.60 | 192.87 | 64858.92 |
40 | 2028-02 | 374.48 | 181.06 | 193.41 | 64665.51 |
41 | 2028-03 | 374.48 | 180.52 | 193.95 | 64471.55 |
42 | 2028-04 | 374.48 | 179.98 | 194.49 | 64277.06 |
43 | 2028-05 | 374.48 | 179.44 | 195.04 | 64082.02 |
44 | 2028-06 | 374.48 | 178.90 | 195.58 | 63886.44 |
45 | 2028-07 | 374.48 | 178.35 | 196.13 | 63690.31 |
46 | 2028-08 | 374.48 | 177.80 | 196.68 | 63493.64 |
47 | 2028-09 | 374.48 | 177.25 | 197.22 | 63296.41 |
48 | 2028-10 | 374.48 | 176.70 | 197.78 | 63098.64 |
49 | 2028-11 | 374.48 | 176.15 | 198.33 | 62900.31 |
50 | 2028-12 | 374.48 | 175.60 | 198.88 | 62701.43 |
51 | 2029-01 | 374.48 | 175.04 | 199.44 | 62501.99 |
52 | 2029-02 | 374.48 | 174.48 | 199.99 | 62302.00 |
53 | 2029-03 | 374.48 | 173.93 | 200.55 | 62101.45 |
54 | 2029-04 | 374.48 | 173.37 | 201.11 | 61900.34 |
55 | 2029-05 | 374.48 | 172.81 | 201.67 | 61698.66 |
56 | 2029-06 | 374.48 | 172.24 | 202.24 | 61496.43 |
57 | 2029-07 | 374.48 | 171.68 | 202.80 | 61293.63 |
58 | 2029-08 | 374.48 | 171.11 | 203.37 | 61090.26 |
59 | 2029-09 | 374.48 | 170.54 | 203.93 | 60886.33 |
60 | 2029-10 | 374.48 | 169.97 | 204.50 | 60681.82 |
61 | 2029-11 | 374.48 | 169.40 | 205.07 | 60476.75 |
62 | 2029-12 | 374.48 | 168.83 | 205.65 | 60271.10 |
63 | 2030-01 | 374.48 | 168.26 | 206.22 | 60064.88 |
64 | 2030-02 | 374.48 | 167.68 | 206.80 | 59858.08 |
65 | 2030-03 | 374.48 | 167.10 | 207.37 | 59650.71 |
66 | 2030-04 | 374.48 | 166.52 | 207.95 | 59442.76 |
67 | 2030-05 | 374.48 | 165.94 | 208.53 | 59234.22 |
68 | 2030-06 | 374.48 | 165.36 | 209.12 | 59025.11 |
69 | 2030-07 | 374.48 | 164.78 | 209.70 | 58815.41 |
70 | 2030-08 | 374.48 | 164.19 | 210.28 | 58605.13 |
71 | 2030-09 | 374.48 | 163.61 | 210.87 | 58394.25 |
72 | 2030-10 | 374.48 | 163.02 | 211.46 | 58182.79 |
73 | 2030-11 | 374.48 | 162.43 | 212.05 | 57970.74 |
74 | 2030-12 | 374.48 | 161.83 | 212.64 | 57758.10 |
75 | 2031-01 | 374.48 | 161.24 | 213.24 | 57544.86 |
76 | 2031-02 | 374.48 | 160.65 | 213.83 | 57331.03 |
77 | 2031-03 | 374.48 | 160.05 | 214.43 | 57116.60 |
78 | 2031-04 | 374.48 | 159.45 | 215.03 | 56901.58 |
79 | 2031-05 | 374.48 | 158.85 | 215.63 | 56685.95 |
80 | 2031-06 | 374.48 | 158.25 | 216.23 | 56469.72 |
81 | 2031-07 | 374.48 | 157.64 | 216.83 | 56252.89 |
82 | 2031-08 | 374.48 | 157.04 | 217.44 | 56035.45 |
83 | 2031-09 | 374.48 | 156.43 | 218.05 | 55817.40 |
84 | 2031-10 | 374.48 | 155.82 | 218.65 | 55598.75 |
85 | 2031-11 | 374.48 | 155.21 | 219.26 | 55379.48 |
86 | 2031-12 | 374.48 | 154.60 | 219.88 | 55159.61 |
87 | 2032-01 | 374.48 | 153.99 | 220.49 | 54939.12 |
88 | 2032-02 | 374.48 | 153.37 | 221.11 | 54718.01 |
89 | 2032-03 | 374.48 | 152.75 | 221.72 | 54496.29 |
90 | 2032-04 | 374.48 | 152.14 | 222.34 | 54273.94 |
91 | 2032-05 | 374.48 | 151.51 | 222.96 | 54050.98 |
92 | 2032-06 | 374.48 | 150.89 | 223.59 | 53827.39 |
93 | 2032-07 | 374.48 | 150.27 | 224.21 | 53603.19 |
94 | 2032-08 | 374.48 | 149.64 | 224.84 | 53378.35 |
95 | 2032-09 | 374.48 | 149.01 | 225.46 | 53152.89 |
96 | 2032-10 | 374.48 | 148.39 | 226.09 | 52926.79 |
97 | 2032-11 | 374.48 | 147.75 | 226.72 | 52700.07 |
98 | 2032-12 | 374.48 | 147.12 | 227.36 | 52472.71 |
99 | 2033-01 | 374.48 | 146.49 | 227.99 | 52244.72 |
100 | 2033-02 | 374.48 | 145.85 | 228.63 | 52016.09 |
101 | 2033-03 | 374.48 | 145.21 | 229.27 | 51786.83 |
102 | 2033-04 | 374.48 | 144.57 | 229.91 | 51556.92 |
103 | 2033-05 | 374.48 | 143.93 | 230.55 | 51326.37 |
104 | 2033-06 | 374.48 | 143.29 | 231.19 | 51095.18 |
105 | 2033-07 | 374.48 | 142.64 | 231.84 | 50863.34 |
106 | 2033-08 | 374.48 | 141.99 | 232.48 | 50630.86 |
107 | 2033-09 | 374.48 | 141.34 | 233.13 | 50397.73 |
108 | 2033-10 | 374.48 | 140.69 | 233.78 | 50163.94 |
109 | 2033-11 | 374.48 | 140.04 | 234.44 | 49929.51 |
110 | 2033-12 | 374.48 | 139.39 | 235.09 | 49694.42 |
111 | 2034-01 | 374.48 | 138.73 | 235.75 | 49458.67 |
112 | 2034-02 | 374.48 | 138.07 | 236.41 | 49222.26 |
113 | 2034-03 | 374.48 | 137.41 | 237.07 | 48985.20 |
114 | 2034-04 | 374.48 | 136.75 | 237.73 | 48747.47 |
115 | 2034-05 | 374.48 | 136.09 | 238.39 | 48509.08 |
116 | 2034-06 | 374.48 | 135.42 | 239.06 | 48270.02 |
117 | 2034-07 | 374.48 | 134.75 | 239.72 | 48030.30 |
118 | 2034-08 | 374.48 | 134.08 | 240.39 | 47789.90 |
119 | 2034-09 | 374.48 | 133.41 | 241.06 | 47548.84 |
120 | 2034-10 | 374.48 | 132.74 | 241.74 | 47307.10 |
121 | 2034-11 | 374.48 | 132.07 | 242.41 | 47064.69 |
122 | 2034-12 | 374.48 | 131.39 | 243.09 | 46821.60 |
123 | 2035-01 | 374.48 | 130.71 | 243.77 | 46577.83 |
124 | 2035-02 | 374.48 | 130.03 | 244.45 | 46333.39 |
125 | 2035-03 | 374.48 | 129.35 | 245.13 | 46088.26 |
126 | 2035-04 | 374.48 | 128.66 | 245.81 | 45842.44 |
127 | 2035-05 | 374.48 | 127.98 | 246.50 | 45595.94 |
128 | 2035-06 | 374.48 | 127.29 | 247.19 | 45348.75 |
129 | 2035-07 | 374.48 | 126.60 | 247.88 | 45100.87 |
130 | 2035-08 | 374.48 | 125.91 | 248.57 | 44852.30 |
131 | 2035-09 | 374.48 | 125.21 | 249.27 | 44603.04 |
132 | 2035-10 | 374.48 | 124.52 | 249.96 | 44353.07 |
133 | 2035-11 | 374.48 | 123.82 | 250.66 | 44102.42 |
134 | 2035-12 | 374.48 | 123.12 | 251.36 | 43851.06 |
135 | 2036-01 | 374.48 | 122.42 | 252.06 | 43599.00 |
136 | 2036-02 | 374.48 | 121.71 | 252.76 | 43346.23 |
137 | 2036-03 | 374.48 | 121.01 | 253.47 | 43092.76 |
138 | 2036-04 | 374.48 | 120.30 | 254.18 | 42838.59 |
139 | 2036-05 | 374.48 | 119.59 | 254.89 | 42583.70 |
140 | 2036-06 | 374.48 | 118.88 | 255.60 | 42328.10 |
141 | 2036-07 | 374.48 | 118.17 | 256.31 | 42071.79 |
142 | 2036-08 | 374.48 | 117.45 | 257.03 | 41814.76 |
143 | 2036-09 | 374.48 | 116.73 | 257.74 | 41557.02 |
144 | 2036-10 | 374.48 | 116.01 | 258.46 | 41298.55 |
145 | 2036-11 | 374.48 | 115.29 | 259.19 | 41039.37 |
146 | 2036-12 | 374.48 | 114.57 | 259.91 | 40779.46 |
147 | 2037-01 | 374.48 | 113.84 | 260.64 | 40518.82 |
148 | 2037-02 | 374.48 | 113.12 | 261.36 | 40257.46 |
149 | 2037-03 | 374.48 | 112.39 | 262.09 | 39995.37 |
150 | 2037-04 | 374.48 | 111.65 | 262.82 | 39732.54 |
151 | 2037-05 | 374.48 | 110.92 | 263.56 | 39468.99 |
152 | 2037-06 | 374.48 | 110.18 | 264.29 | 39204.69 |
153 | 2037-07 | 374.48 | 109.45 | 265.03 | 38939.66 |
154 | 2037-08 | 374.48 | 108.71 | 265.77 | 38673.89 |
155 | 2037-09 | 374.48 | 107.96 | 266.51 | 38407.38 |
156 | 2037-10 | 374.48 | 107.22 | 267.26 | 38140.12 |
157 | 2037-11 | 374.48 | 106.47 | 268.00 | 37872.12 |
158 | 2037-12 | 374.48 | 105.73 | 268.75 | 37603.36 |
159 | 2038-01 | 374.48 | 104.98 | 269.50 | 37333.86 |
160 | 2038-02 | 374.48 | 104.22 | 270.25 | 37063.61 |
161 | 2038-03 | 374.48 | 103.47 | 271.01 | 36792.60 |
162 | 2038-04 | 374.48 | 102.71 | 271.77 | 36520.84 |
163 | 2038-05 | 374.48 | 101.95 | 272.52 | 36248.31 |
164 | 2038-06 | 374.48 | 101.19 | 273.28 | 35975.03 |
165 | 2038-07 | 374.48 | 100.43 | 274.05 | 35700.98 |
166 | 2038-08 | 374.48 | 99.67 | 274.81 | 35426.17 |
167 | 2038-09 | 374.48 | 98.90 | 275.58 | 35150.59 |
168 | 2038-10 | 374.48 | 98.13 | 276.35 | 34874.24 |
169 | 2038-11 | 374.48 | 97.36 | 277.12 | 34597.12 |
170 | 2038-12 | 374.48 | 96.58 | 277.89 | 34319.22 |
171 | 2039-01 | 374.48 | 95.81 | 278.67 | 34040.55 |
172 | 2039-02 | 374.48 | 95.03 | 279.45 | 33761.11 |
173 | 2039-03 | 374.48 | 94.25 | 280.23 | 33480.88 |
174 | 2039-04 | 374.48 | 93.47 | 281.01 | 33199.87 |
175 | 2039-05 | 374.48 | 92.68 | 281.79 | 32918.07 |
176 | 2039-06 | 374.48 | 91.90 | 282.58 | 32635.49 |
177 | 2039-07 | 374.48 | 91.11 | 283.37 | 32352.12 |
178 | 2039-08 | 374.48 | 90.32 | 284.16 | 32067.96 |
179 | 2039-09 | 374.48 | 89.52 | 284.95 | 31783.00 |
180 | 2039-10 | 374.48 | 88.73 | 285.75 | 31497.25 |
181 | 2039-11 | 374.48 | 87.93 | 286.55 | 31210.71 |
182 | 2039-12 | 374.48 | 87.13 | 287.35 | 30923.36 |
183 | 2040-01 | 374.48 | 86.33 | 288.15 | 30635.21 |
184 | 2040-02 | 374.48 | 85.52 | 288.95 | 30346.25 |
185 | 2040-03 | 374.48 | 84.72 | 289.76 | 30056.49 |
186 | 2040-04 | 374.48 | 83.91 | 290.57 | 29765.92 |
187 | 2040-05 | 374.48 | 83.10 | 291.38 | 29474.54 |
188 | 2040-06 | 374.48 | 82.28 | 292.19 | 29182.35 |
189 | 2040-07 | 374.48 | 81.47 | 293.01 | 28889.34 |
190 | 2040-08 | 374.48 | 80.65 | 293.83 | 28595.51 |
191 | 2040-09 | 374.48 | 79.83 | 294.65 | 28300.86 |
192 | 2040-10 | 374.48 | 79.01 | 295.47 | 28005.39 |
193 | 2040-11 | 374.48 | 78.18 | 296.30 | 27709.09 |
194 | 2040-12 | 374.48 | 77.35 | 297.12 | 27411.97 |
195 | 2041-01 | 374.48 | 76.53 | 297.95 | 27114.02 |
196 | 2041-02 | 374.48 | 75.69 | 298.78 | 26815.23 |
197 | 2041-03 | 374.48 | 74.86 | 299.62 | 26515.61 |
198 | 2041-04 | 374.48 | 74.02 | 300.46 | 26215.16 |
199 | 2041-05 | 374.48 | 73.18 | 301.29 | 25913.86 |
200 | 2041-06 | 374.48 | 72.34 | 302.13 | 25611.73 |
201 | 2041-07 | 374.48 | 71.50 | 302.98 | 25308.75 |
202 | 2041-08 | 374.48 | 70.65 | 303.82 | 25004.93 |
203 | 2041-09 | 374.48 | 69.81 | 304.67 | 24700.25 |
204 | 2041-10 | 374.48 | 68.95 | 305.52 | 24394.73 |
205 | 2041-11 | 374.48 | 68.10 | 306.38 | 24088.36 |
206 | 2041-12 | 374.48 | 67.25 | 307.23 | 23781.13 |
207 | 2042-01 | 374.48 | 66.39 | 308.09 | 23473.04 |
208 | 2042-02 | 374.48 | 65.53 | 308.95 | 23164.09 |
209 | 2042-03 | 374.48 | 64.67 | 309.81 | 22854.28 |
210 | 2042-04 | 374.48 | 63.80 | 310.68 | 22543.60 |
211 | 2042-05 | 374.48 | 62.93 | 311.54 | 22232.06 |
212 | 2042-06 | 374.48 | 62.06 | 312.41 | 21919.64 |
213 | 2042-07 | 374.48 | 61.19 | 313.29 | 21606.36 |
214 | 2042-08 | 374.48 | 60.32 | 314.16 | 21292.20 |
215 | 2042-09 | 374.48 | 59.44 | 315.04 | 20977.16 |
216 | 2042-10 | 374.48 | 58.56 | 315.92 | 20661.24 |
217 | 2042-11 | 374.48 | 57.68 | 316.80 | 20344.45 |
218 | 2042-12 | 374.48 | 56.79 | 317.68 | 20026.76 |
219 | 2043-01 | 374.48 | 55.91 | 318.57 | 19708.19 |
220 | 2043-02 | 374.48 | 55.02 | 319.46 | 19388.73 |
221 | 2043-03 | 374.48 | 54.13 | 320.35 | 19068.38 |
222 | 2043-04 | 374.48 | 53.23 | 321.25 | 18747.14 |
223 | 2043-05 | 374.48 | 52.34 | 322.14 | 18425.00 |
224 | 2043-06 | 374.48 | 51.44 | 323.04 | 18101.95 |
225 | 2043-07 | 374.48 | 50.53 | 323.94 | 17778.01 |
226 | 2043-08 | 374.48 | 49.63 | 324.85 | 17453.16 |
227 | 2043-09 | 374.48 | 48.72 | 325.75 | 17127.41 |
228 | 2043-10 | 374.48 | 47.81 | 326.66 | 16800.75 |
229 | 2043-11 | 374.48 | 46.90 | 327.58 | 16473.17 |
230 | 2043-12 | 374.48 | 45.99 | 328.49 | 16144.68 |
231 | 2044-01 | 374.48 | 45.07 | 329.41 | 15815.27 |
232 | 2044-02 | 374.48 | 44.15 | 330.33 | 15484.95 |
233 | 2044-03 | 374.48 | 43.23 | 331.25 | 15153.70 |
234 | 2044-04 | 374.48 | 42.30 | 332.17 | 14821.52 |
235 | 2044-05 | 374.48 | 41.38 | 333.10 | 14488.42 |
236 | 2044-06 | 374.48 | 40.45 | 334.03 | 14154.39 |
237 | 2044-07 | 374.48 | 39.51 | 334.96 | 13819.43 |
238 | 2044-08 | 374.48 | 38.58 | 335.90 | 13483.53 |
239 | 2044-09 | 374.48 | 37.64 | 336.84 | 13146.69 |
240 | 2044-10 | 374.48 | 36.70 | 337.78 | 12808.92 |
241 | 2044-11 | 374.48 | 35.76 | 338.72 | 12470.20 |
242 | 2044-12 | 374.48 | 34.81 | 339.67 | 12130.53 |
243 | 2045-01 | 374.48 | 33.86 | 340.61 | 11789.92 |
244 | 2045-02 | 374.48 | 32.91 | 341.56 | 11448.35 |
245 | 2045-03 | 374.48 | 31.96 | 342.52 | 11105.84 |
246 | 2045-04 | 374.48 | 31.00 | 343.47 | 10762.36 |
247 | 2045-05 | 374.48 | 30.04 | 344.43 | 10417.93 |
248 | 2045-06 | 374.48 | 29.08 | 345.39 | 10072.54 |
249 | 2045-07 | 374.48 | 28.12 | 346.36 | 9726.18 |
250 | 2045-08 | 374.48 | 27.15 | 347.33 | 9378.85 |
251 | 2045-09 | 374.48 | 26.18 | 348.30 | 9030.56 |
252 | 2045-10 | 374.48 | 25.21 | 349.27 | 8681.29 |
253 | 2045-11 | 374.48 | 24.24 | 350.24 | 8331.05 |
254 | 2045-12 | 374.48 | 23.26 | 351.22 | 7979.83 |
255 | 2046-01 | 374.48 | 22.28 | 352.20 | 7627.62 |
256 | 2046-02 | 374.48 | 21.29 | 353.18 | 7274.44 |
257 | 2046-03 | 374.48 | 20.31 | 354.17 | 6920.27 |
258 | 2046-04 | 374.48 | 19.32 | 355.16 | 6565.11 |
259 | 2046-05 | 374.48 | 18.33 | 356.15 | 6208.96 |
260 | 2046-06 | 374.48 | 17.33 | 357.14 | 5851.82 |
261 | 2046-07 | 374.48 | 16.34 | 358.14 | 5493.68 |
262 | 2046-08 | 374.48 | 15.34 | 359.14 | 5134.54 |
263 | 2046-09 | 374.48 | 14.33 | 360.14 | 4774.39 |
264 | 2046-10 | 374.48 | 13.33 | 361.15 | 4413.24 |
265 | 2046-11 | 374.48 | 12.32 | 362.16 | 4051.08 |
266 | 2046-12 | 374.48 | 11.31 | 363.17 | 3687.92 |
267 | 2047-01 | 374.48 | 10.30 | 364.18 | 3323.73 |
268 | 2047-02 | 374.48 | 9.28 | 365.20 | 2958.53 |
269 | 2047-03 | 374.48 | 8.26 | 366.22 | 2592.32 |
270 | 2047-04 | 374.48 | 7.24 | 367.24 | 2225.08 |
271 | 2047-05 | 374.48 | 6.21 | 368.27 | 1856.81 |
272 | 2047-06 | 374.48 | 5.18 | 369.29 | 1487.51 |
273 | 2047-07 | 374.48 | 4.15 | 370.33 | 1117.19 |
274 | 2047-08 | 374.48 | 3.12 | 371.36 | 745.83 |
275 | 2047-09 | 374.48 | 2.08 | 372.40 | 373.44 |
276 | 2047-10 | 374.48 | 1.04 | 373.44 | 0.00 |
等额本金还款方式:
贷款总额:7.2万
还款月数:23年
首月还款:461.85元
每月递减:0.73元
利息总额:2.78万
本息合计:9.98万
节省利息:3522.23元
期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
---|---|---|---|---|---|
1 | 2024-11 | 461.85 | 200.99 | 260.86 | 71735.63 |
2 | 2024-12 | 461.12 | 200.26 | 260.86 | 71474.78 |
3 | 2025-01 | 460.39 | 199.53 | 260.86 | 71213.92 |
4 | 2025-02 | 459.66 | 198.81 | 260.86 | 70953.06 |
5 | 2025-03 | 458.93 | 198.08 | 260.86 | 70692.21 |
6 | 2025-04 | 458.21 | 197.35 | 260.86 | 70431.35 |
7 | 2025-05 | 457.48 | 196.62 | 260.86 | 70170.49 |
8 | 2025-06 | 456.75 | 195.89 | 260.86 | 69909.64 |
9 | 2025-07 | 456.02 | 195.16 | 260.86 | 69648.78 |
10 | 2025-08 | 455.29 | 194.44 | 260.86 | 69387.92 |
11 | 2025-09 | 454.56 | 193.71 | 260.86 | 69127.06 |
12 | 2025-10 | 453.84 | 192.98 | 260.86 | 68866.21 |
13 | 2025-11 | 453.11 | 192.25 | 260.86 | 68605.35 |
14 | 2025-12 | 452.38 | 191.52 | 260.86 | 68344.49 |
15 | 2026-01 | 451.65 | 190.80 | 260.86 | 68083.64 |
16 | 2026-02 | 450.92 | 190.07 | 260.86 | 67822.78 |
17 | 2026-03 | 450.20 | 189.34 | 260.86 | 67561.92 |
18 | 2026-04 | 449.47 | 188.61 | 260.86 | 67301.07 |
19 | 2026-05 | 448.74 | 187.88 | 260.86 | 67040.21 |
20 | 2026-06 | 448.01 | 187.15 | 260.86 | 66779.35 |
21 | 2026-07 | 447.28 | 186.43 | 260.86 | 66518.50 |
22 | 2026-08 | 446.55 | 185.70 | 260.86 | 66257.64 |
23 | 2026-09 | 445.83 | 184.97 | 260.86 | 65996.78 |
24 | 2026-10 | 445.10 | 184.24 | 260.86 | 65735.93 |
25 | 2026-11 | 444.37 | 183.51 | 260.86 | 65475.07 |
26 | 2026-12 | 443.64 | 182.78 | 260.86 | 65214.21 |
27 | 2027-01 | 442.91 | 182.06 | 260.86 | 64953.36 |
28 | 2027-02 | 442.18 | 181.33 | 260.86 | 64692.50 |
29 | 2027-03 | 441.46 | 180.60 | 260.86 | 64431.64 |
30 | 2027-04 | 440.73 | 179.87 | 260.86 | 64170.78 |
31 | 2027-05 | 440.00 | 179.14 | 260.86 | 63909.93 |
32 | 2027-06 | 439.27 | 178.42 | 260.86 | 63649.07 |
33 | 2027-07 | 438.54 | 177.69 | 260.86 | 63388.21 |
34 | 2027-08 | 437.82 | 176.96 | 260.86 | 63127.36 |
35 | 2027-09 | 437.09 | 176.23 | 260.86 | 62866.50 |
36 | 2027-10 | 436.36 | 175.50 | 260.86 | 62605.64 |
37 | 2027-11 | 435.63 | 174.77 | 260.86 | 62344.79 |
38 | 2027-12 | 434.90 | 174.05 | 260.86 | 62083.93 |
39 | 2028-01 | 434.17 | 173.32 | 260.86 | 61823.07 |
40 | 2028-02 | 433.45 | 172.59 | 260.86 | 61562.22 |
41 | 2028-03 | 432.72 | 171.86 | 260.86 | 61301.36 |
42 | 2028-04 | 431.99 | 171.13 | 260.86 | 61040.50 |
43 | 2028-05 | 431.26 | 170.40 | 260.86 | 60779.65 |
44 | 2028-06 | 430.53 | 169.68 | 260.86 | 60518.79 |
45 | 2028-07 | 429.81 | 168.95 | 260.86 | 60257.93 |
46 | 2028-08 | 429.08 | 168.22 | 260.86 | 59997.08 |
47 | 2028-09 | 428.35 | 167.49 | 260.86 | 59736.22 |
48 | 2028-10 | 427.62 | 166.76 | 260.86 | 59475.36 |
49 | 2028-11 | 426.89 | 166.04 | 260.86 | 59214.50 |
50 | 2028-12 | 426.16 | 165.31 | 260.86 | 58953.65 |
51 | 2029-01 | 425.44 | 164.58 | 260.86 | 58692.79 |
52 | 2029-02 | 424.71 | 163.85 | 260.86 | 58431.93 |
53 | 2029-03 | 423.98 | 163.12 | 260.86 | 58171.08 |
54 | 2029-04 | 423.25 | 162.39 | 260.86 | 57910.22 |
55 | 2029-05 | 422.52 | 161.67 | 260.86 | 57649.36 |
56 | 2029-06 | 421.79 | 160.94 | 260.86 | 57388.51 |
57 | 2029-07 | 421.07 | 160.21 | 260.86 | 57127.65 |
58 | 2029-08 | 420.34 | 159.48 | 260.86 | 56866.79 |
59 | 2029-09 | 419.61 | 158.75 | 260.86 | 56605.94 |
60 | 2029-10 | 418.88 | 158.02 | 260.86 | 56345.08 |
61 | 2029-11 | 418.15 | 157.30 | 260.86 | 56084.22 |
62 | 2029-12 | 417.43 | 156.57 | 260.86 | 55823.37 |
63 | 2030-01 | 416.70 | 155.84 | 260.86 | 55562.51 |
64 | 2030-02 | 415.97 | 155.11 | 260.86 | 55301.65 |
65 | 2030-03 | 415.24 | 154.38 | 260.86 | 55040.79 |
66 | 2030-04 | 414.51 | 153.66 | 260.86 | 54779.94 |
67 | 2030-05 | 413.78 | 152.93 | 260.86 | 54519.08 |
68 | 2030-06 | 413.06 | 152.20 | 260.86 | 54258.22 |
69 | 2030-07 | 412.33 | 151.47 | 260.86 | 53997.37 |
70 | 2030-08 | 411.60 | 150.74 | 260.86 | 53736.51 |
71 | 2030-09 | 410.87 | 150.01 | 260.86 | 53475.65 |
72 | 2030-10 | 410.14 | 149.29 | 260.86 | 53214.80 |
73 | 2030-11 | 409.41 | 148.56 | 260.86 | 52953.94 |
74 | 2030-12 | 408.69 | 147.83 | 260.86 | 52693.08 |
75 | 2031-01 | 407.96 | 147.10 | 260.86 | 52432.23 |
76 | 2031-02 | 407.23 | 146.37 | 260.86 | 52171.37 |
77 | 2031-03 | 406.50 | 145.65 | 260.86 | 51910.51 |
78 | 2031-04 | 405.77 | 144.92 | 260.86 | 51649.66 |
79 | 2031-05 | 405.05 | 144.19 | 260.86 | 51388.80 |
80 | 2031-06 | 404.32 | 143.46 | 260.86 | 51127.94 |
81 | 2031-07 | 403.59 | 142.73 | 260.86 | 50867.09 |
82 | 2031-08 | 402.86 | 142.00 | 260.86 | 50606.23 |
83 | 2031-09 | 402.13 | 141.28 | 260.86 | 50345.37 |
84 | 2031-10 | 401.40 | 140.55 | 260.86 | 50084.51 |
85 | 2031-11 | 400.68 | 139.82 | 260.86 | 49823.66 |
86 | 2031-12 | 399.95 | 139.09 | 260.86 | 49562.80 |
87 | 2032-01 | 399.22 | 138.36 | 260.86 | 49301.94 |
88 | 2032-02 | 398.49 | 137.63 | 260.86 | 49041.09 |
89 | 2032-03 | 397.76 | 136.91 | 260.86 | 48780.23 |
90 | 2032-04 | 397.03 | 136.18 | 260.86 | 48519.37 |
91 | 2032-05 | 396.31 | 135.45 | 260.86 | 48258.52 |
92 | 2032-06 | 395.58 | 134.72 | 260.86 | 47997.66 |
93 | 2032-07 | 394.85 | 133.99 | 260.86 | 47736.80 |
94 | 2032-08 | 394.12 | 133.27 | 260.86 | 47475.95 |
95 | 2032-09 | 393.39 | 132.54 | 260.86 | 47215.09 |
96 | 2032-10 | 392.67 | 131.81 | 260.86 | 46954.23 |
97 | 2032-11 | 391.94 | 131.08 | 260.86 | 46693.38 |
98 | 2032-12 | 391.21 | 130.35 | 260.86 | 46432.52 |
99 | 2033-01 | 390.48 | 129.62 | 260.86 | 46171.66 |
100 | 2033-02 | 389.75 | 128.90 | 260.86 | 45910.81 |
101 | 2033-03 | 389.02 | 128.17 | 260.86 | 45649.95 |
102 | 2033-04 | 388.30 | 127.44 | 260.86 | 45389.09 |
103 | 2033-05 | 387.57 | 126.71 | 260.86 | 45128.23 |
104 | 2033-06 | 386.84 | 125.98 | 260.86 | 44867.38 |
105 | 2033-07 | 386.11 | 125.25 | 260.86 | 44606.52 |
106 | 2033-08 | 385.38 | 124.53 | 260.86 | 44345.66 |
107 | 2033-09 | 384.66 | 123.80 | 260.86 | 44084.81 |
108 | 2033-10 | 383.93 | 123.07 | 260.86 | 43823.95 |
109 | 2033-11 | 383.20 | 122.34 | 260.86 | 43563.09 |
110 | 2033-12 | 382.47 | 121.61 | 260.86 | 43302.24 |
111 | 2034-01 | 381.74 | 120.89 | 260.86 | 43041.38 |
112 | 2034-02 | 381.01 | 120.16 | 260.86 | 42780.52 |
113 | 2034-03 | 380.29 | 119.43 | 260.86 | 42519.67 |
114 | 2034-04 | 379.56 | 118.70 | 260.86 | 42258.81 |
115 | 2034-05 | 378.83 | 117.97 | 260.86 | 41997.95 |
116 | 2034-06 | 378.10 | 117.24 | 260.86 | 41737.10 |
117 | 2034-07 | 377.37 | 116.52 | 260.86 | 41476.24 |
118 | 2034-08 | 376.64 | 115.79 | 260.86 | 41215.38 |
119 | 2034-09 | 375.92 | 115.06 | 260.86 | 40954.53 |
120 | 2034-10 | 375.19 | 114.33 | 260.86 | 40693.67 |
121 | 2034-11 | 374.46 | 113.60 | 260.86 | 40432.81 |
122 | 2034-12 | 373.73 | 112.87 | 260.86 | 40171.95 |
123 | 2035-01 | 373.00 | 112.15 | 260.86 | 39911.10 |
124 | 2035-02 | 372.28 | 111.42 | 260.86 | 39650.24 |
125 | 2035-03 | 371.55 | 110.69 | 260.86 | 39389.38 |
126 | 2035-04 | 370.82 | 109.96 | 260.86 | 39128.53 |
127 | 2035-05 | 370.09 | 109.23 | 260.86 | 38867.67 |
128 | 2035-06 | 369.36 | 108.51 | 260.86 | 38606.81 |
129 | 2035-07 | 368.63 | 107.78 | 260.86 | 38345.96 |
130 | 2035-08 | 367.91 | 107.05 | 260.86 | 38085.10 |
131 | 2035-09 | 367.18 | 106.32 | 260.86 | 37824.24 |
132 | 2035-10 | 366.45 | 105.59 | 260.86 | 37563.39 |
133 | 2035-11 | 365.72 | 104.86 | 260.86 | 37302.53 |
134 | 2035-12 | 364.99 | 104.14 | 260.86 | 37041.67 |
135 | 2036-01 | 364.26 | 103.41 | 260.86 | 36780.82 |
136 | 2036-02 | 363.54 | 102.68 | 260.86 | 36519.96 |
137 | 2036-03 | 362.81 | 101.95 | 260.86 | 36259.10 |
138 | 2036-04 | 362.08 | 101.22 | 260.86 | 35998.25 |
139 | 2036-05 | 361.35 | 100.50 | 260.86 | 35737.39 |
140 | 2036-06 | 360.62 | 99.77 | 260.86 | 35476.53 |
141 | 2036-07 | 359.90 | 99.04 | 260.86 | 35215.67 |
142 | 2036-08 | 359.17 | 98.31 | 260.86 | 34954.82 |
143 | 2036-09 | 358.44 | 97.58 | 260.86 | 34693.96 |
144 | 2036-10 | 357.71 | 96.85 | 260.86 | 34433.10 |
145 | 2036-11 | 356.98 | 96.13 | 260.86 | 34172.25 |
146 | 2036-12 | 356.25 | 95.40 | 260.86 | 33911.39 |
147 | 2037-01 | 355.53 | 94.67 | 260.86 | 33650.53 |
148 | 2037-02 | 354.80 | 93.94 | 260.86 | 33389.68 |
149 | 2037-03 | 354.07 | 93.21 | 260.86 | 33128.82 |
150 | 2037-04 | 353.34 | 92.48 | 260.86 | 32867.96 |
151 | 2037-05 | 352.61 | 91.76 | 260.86 | 32607.11 |
152 | 2037-06 | 351.89 | 91.03 | 260.86 | 32346.25 |
153 | 2037-07 | 351.16 | 90.30 | 260.86 | 32085.39 |
154 | 2037-08 | 350.43 | 89.57 | 260.86 | 31824.54 |
155 | 2037-09 | 349.70 | 88.84 | 260.86 | 31563.68 |
156 | 2037-10 | 348.97 | 88.12 | 260.86 | 31302.82 |
157 | 2037-11 | 348.24 | 87.39 | 260.86 | 31041.96 |
158 | 2037-12 | 347.52 | 86.66 | 260.86 | 30781.11 |
159 | 2038-01 | 346.79 | 85.93 | 260.86 | 30520.25 |
160 | 2038-02 | 346.06 | 85.20 | 260.86 | 30259.39 |
161 | 2038-03 | 345.33 | 84.47 | 260.86 | 29998.54 |
162 | 2038-04 | 344.60 | 83.75 | 260.86 | 29737.68 |
163 | 2038-05 | 343.87 | 83.02 | 260.86 | 29476.82 |
164 | 2038-06 | 343.15 | 82.29 | 260.86 | 29215.97 |
165 | 2038-07 | 342.42 | 81.56 | 260.86 | 28955.11 |
166 | 2038-08 | 341.69 | 80.83 | 260.86 | 28694.25 |
167 | 2038-09 | 340.96 | 80.10 | 260.86 | 28433.40 |
168 | 2038-10 | 340.23 | 79.38 | 260.86 | 28172.54 |
169 | 2038-11 | 339.51 | 78.65 | 260.86 | 27911.68 |
170 | 2038-12 | 338.78 | 77.92 | 260.86 | 27650.83 |
171 | 2039-01 | 338.05 | 77.19 | 260.86 | 27389.97 |
172 | 2039-02 | 337.32 | 76.46 | 260.86 | 27129.11 |
173 | 2039-03 | 336.59 | 75.74 | 260.86 | 26868.26 |
174 | 2039-04 | 335.86 | 75.01 | 260.86 | 26607.40 |
175 | 2039-05 | 335.14 | 74.28 | 260.86 | 26346.54 |
176 | 2039-06 | 334.41 | 73.55 | 260.86 | 26085.68 |
177 | 2039-07 | 333.68 | 72.82 | 260.86 | 25824.83 |
178 | 2039-08 | 332.95 | 72.09 | 260.86 | 25563.97 |
179 | 2039-09 | 332.22 | 71.37 | 260.86 | 25303.11 |
180 | 2039-10 | 331.49 | 70.64 | 260.86 | 25042.26 |
181 | 2039-11 | 330.77 | 69.91 | 260.86 | 24781.40 |
182 | 2039-12 | 330.04 | 69.18 | 260.86 | 24520.54 |
183 | 2040-01 | 329.31 | 68.45 | 260.86 | 24259.69 |
184 | 2040-02 | 328.58 | 67.72 | 260.86 | 23998.83 |
185 | 2040-03 | 327.85 | 67.00 | 260.86 | 23737.97 |
186 | 2040-04 | 327.13 | 66.27 | 260.86 | 23477.12 |
187 | 2040-05 | 326.40 | 65.54 | 260.86 | 23216.26 |
188 | 2040-06 | 325.67 | 64.81 | 260.86 | 22955.40 |
189 | 2040-07 | 324.94 | 64.08 | 260.86 | 22694.55 |
190 | 2040-08 | 324.21 | 63.36 | 260.86 | 22433.69 |
191 | 2040-09 | 323.48 | 62.63 | 260.86 | 22172.83 |
192 | 2040-10 | 322.76 | 61.90 | 260.86 | 21911.98 |
193 | 2040-11 | 322.03 | 61.17 | 260.86 | 21651.12 |
194 | 2040-12 | 321.30 | 60.44 | 260.86 | 21390.26 |
195 | 2041-01 | 320.57 | 59.71 | 260.86 | 21129.40 |
196 | 2041-02 | 319.84 | 58.99 | 260.86 | 20868.55 |
197 | 2041-03 | 319.11 | 58.26 | 260.86 | 20607.69 |
198 | 2041-04 | 318.39 | 57.53 | 260.86 | 20346.83 |
199 | 2041-05 | 317.66 | 56.80 | 260.86 | 20085.98 |
200 | 2041-06 | 316.93 | 56.07 | 260.86 | 19825.12 |
201 | 2041-07 | 316.20 | 55.35 | 260.86 | 19564.26 |
202 | 2041-08 | 315.47 | 54.62 | 260.86 | 19303.41 |
203 | 2041-09 | 314.75 | 53.89 | 260.86 | 19042.55 |
204 | 2041-10 | 314.02 | 53.16 | 260.86 | 18781.69 |
205 | 2041-11 | 313.29 | 52.43 | 260.86 | 18520.84 |
206 | 2041-12 | 312.56 | 51.70 | 260.86 | 18259.98 |
207 | 2042-01 | 311.83 | 50.98 | 260.86 | 17999.12 |
208 | 2042-02 | 311.10 | 50.25 | 260.86 | 17738.27 |
209 | 2042-03 | 310.38 | 49.52 | 260.86 | 17477.41 |
210 | 2042-04 | 309.65 | 48.79 | 260.86 | 17216.55 |
211 | 2042-05 | 308.92 | 48.06 | 260.86 | 16955.70 |
212 | 2042-06 | 308.19 | 47.33 | 260.86 | 16694.84 |
213 | 2042-07 | 307.46 | 46.61 | 260.86 | 16433.98 |
214 | 2042-08 | 306.74 | 45.88 | 260.86 | 16173.12 |
215 | 2042-09 | 306.01 | 45.15 | 260.86 | 15912.27 |
216 | 2042-10 | 305.28 | 44.42 | 260.86 | 15651.41 |
217 | 2042-11 | 304.55 | 43.69 | 260.86 | 15390.55 |
218 | 2042-12 | 303.82 | 42.97 | 260.86 | 15129.70 |
219 | 2043-01 | 303.09 | 42.24 | 260.86 | 14868.84 |
220 | 2043-02 | 302.37 | 41.51 | 260.86 | 14607.98 |
221 | 2043-03 | 301.64 | 40.78 | 260.86 | 14347.13 |
222 | 2043-04 | 300.91 | 40.05 | 260.86 | 14086.27 |
223 | 2043-05 | 300.18 | 39.32 | 260.86 | 13825.41 |
224 | 2043-06 | 299.45 | 38.60 | 260.86 | 13564.56 |
225 | 2043-07 | 298.72 | 37.87 | 260.86 | 13303.70 |
226 | 2043-08 | 298.00 | 37.14 | 260.86 | 13042.84 |
227 | 2043-09 | 297.27 | 36.41 | 260.86 | 12781.99 |
228 | 2043-10 | 296.54 | 35.68 | 260.86 | 12521.13 |
229 | 2043-11 | 295.81 | 34.95 | 260.86 | 12260.27 |
230 | 2043-12 | 295.08 | 34.23 | 260.86 | 11999.42 |
231 | 2044-01 | 294.36 | 33.50 | 260.86 | 11738.56 |
232 | 2044-02 | 293.63 | 32.77 | 260.86 | 11477.70 |
233 | 2044-03 | 292.90 | 32.04 | 260.86 | 11216.84 |
234 | 2044-04 | 292.17 | 31.31 | 260.86 | 10955.99 |
235 | 2044-05 | 291.44 | 30.59 | 260.86 | 10695.13 |
236 | 2044-06 | 290.71 | 29.86 | 260.86 | 10434.27 |
237 | 2044-07 | 289.99 | 29.13 | 260.86 | 10173.42 |
238 | 2044-08 | 289.26 | 28.40 | 260.86 | 9912.56 |
239 | 2044-09 | 288.53 | 27.67 | 260.86 | 9651.70 |
240 | 2044-10 | 287.80 | 26.94 | 260.86 | 9390.85 |
241 | 2044-11 | 287.07 | 26.22 | 260.86 | 9129.99 |
242 | 2044-12 | 286.34 | 25.49 | 260.86 | 8869.13 |
243 | 2045-01 | 285.62 | 24.76 | 260.86 | 8608.28 |
244 | 2045-02 | 284.89 | 24.03 | 260.86 | 8347.42 |
245 | 2045-03 | 284.16 | 23.30 | 260.86 | 8086.56 |
246 | 2045-04 | 283.43 | 22.57 | 260.86 | 7825.71 |
247 | 2045-05 | 282.70 | 21.85 | 260.86 | 7564.85 |
248 | 2045-06 | 281.98 | 21.12 | 260.86 | 7303.99 |
249 | 2045-07 | 281.25 | 20.39 | 260.86 | 7043.13 |
250 | 2045-08 | 280.52 | 19.66 | 260.86 | 6782.28 |
251 | 2045-09 | 279.79 | 18.93 | 260.86 | 6521.42 |
252 | 2045-10 | 279.06 | 18.21 | 260.86 | 6260.56 |
253 | 2045-11 | 278.33 | 17.48 | 260.86 | 5999.71 |
254 | 2045-12 | 277.61 | 16.75 | 260.86 | 5738.85 |
255 | 2046-01 | 276.88 | 16.02 | 260.86 | 5477.99 |
256 | 2046-02 | 276.15 | 15.29 | 260.86 | 5217.14 |
257 | 2046-03 | 275.42 | 14.56 | 260.86 | 4956.28 |
258 | 2046-04 | 274.69 | 13.84 | 260.86 | 4695.42 |
259 | 2046-05 | 273.96 | 13.11 | 260.86 | 4434.57 |
260 | 2046-06 | 273.24 | 12.38 | 260.86 | 4173.71 |
261 | 2046-07 | 272.51 | 11.65 | 260.86 | 3912.85 |
262 | 2046-08 | 271.78 | 10.92 | 260.86 | 3652.00 |
263 | 2046-09 | 271.05 | 10.20 | 260.86 | 3391.14 |
264 | 2046-10 | 270.32 | 9.47 | 260.86 | 3130.28 |
265 | 2046-11 | 269.60 | 8.74 | 260.86 | 2869.43 |
266 | 2046-12 | 268.87 | 8.01 | 260.86 | 2608.57 |
267 | 2047-01 | 268.14 | 7.28 | 260.86 | 2347.71 |
268 | 2047-02 | 267.41 | 6.55 | 260.86 | 2086.85 |
269 | 2047-03 | 266.68 | 5.83 | 260.86 | 1826.00 |
270 | 2047-04 | 265.95 | 5.10 | 260.86 | 1565.14 |
271 | 2047-05 | 265.23 | 4.37 | 260.86 | 1304.28 |
272 | 2047-06 | 264.50 | 3.64 | 260.86 | 1043.43 |
273 | 2047-07 | 263.77 | 2.91 | 260.86 | 782.57 |
274 | 2047-08 | 263.04 | 2.18 | 260.86 | 521.71 |
275 | 2047-09 | 262.31 | 1.46 | 260.86 | 260.86 |
276 | 2047-10 | 261.59 | 0.73 | 260.86 | 0.00 |