贷款18万(公积金贷款)房贷,还款16年5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:18万
还款月数:16年5个月
每月还款:1186.89元
利息总额:5.38万
本息合计:23.38万
期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
---|---|---|---|---|---|
1 | 2025-01 | 1186.89 | 498.75 | 688.14 | 179311.86 |
2 | 2025-02 | 1186.89 | 496.84 | 690.05 | 178621.81 |
3 | 2025-03 | 1186.89 | 494.93 | 691.96 | 177929.85 |
4 | 2025-04 | 1186.89 | 493.01 | 693.88 | 177235.98 |
5 | 2025-05 | 1186.89 | 491.09 | 695.80 | 176540.18 |
6 | 2025-06 | 1186.89 | 489.16 | 697.73 | 175842.45 |
7 | 2025-07 | 1186.89 | 487.23 | 699.66 | 175142.79 |
8 | 2025-08 | 1186.89 | 485.29 | 701.60 | 174441.19 |
9 | 2025-09 | 1186.89 | 483.35 | 703.54 | 173737.65 |
10 | 2025-10 | 1186.89 | 481.40 | 705.49 | 173032.16 |
11 | 2025-11 | 1186.89 | 479.44 | 707.45 | 172324.71 |
12 | 2025-12 | 1186.89 | 477.48 | 709.41 | 171615.31 |
13 | 2026-01 | 1186.89 | 475.52 | 711.37 | 170903.93 |
14 | 2026-02 | 1186.89 | 473.55 | 713.34 | 170190.59 |
15 | 2026-03 | 1186.89 | 471.57 | 715.32 | 169475.27 |
16 | 2026-04 | 1186.89 | 469.59 | 717.30 | 168757.97 |
17 | 2026-05 | 1186.89 | 467.60 | 719.29 | 168038.68 |
18 | 2026-06 | 1186.89 | 465.61 | 721.28 | 167317.39 |
19 | 2026-07 | 1186.89 | 463.61 | 723.28 | 166594.11 |
20 | 2026-08 | 1186.89 | 461.60 | 725.29 | 165868.83 |
21 | 2026-09 | 1186.89 | 459.59 | 727.30 | 165141.53 |
22 | 2026-10 | 1186.89 | 457.58 | 729.31 | 164412.22 |
23 | 2026-11 | 1186.89 | 455.56 | 731.33 | 163680.89 |
24 | 2026-12 | 1186.89 | 453.53 | 733.36 | 162947.53 |
25 | 2027-01 | 1186.89 | 451.50 | 735.39 | 162212.14 |
26 | 2027-02 | 1186.89 | 449.46 | 737.43 | 161474.71 |
27 | 2027-03 | 1186.89 | 447.42 | 739.47 | 160735.24 |
28 | 2027-04 | 1186.89 | 445.37 | 741.52 | 159993.72 |
29 | 2027-05 | 1186.89 | 443.32 | 743.57 | 159250.15 |
30 | 2027-06 | 1186.89 | 441.26 | 745.63 | 158504.51 |
31 | 2027-07 | 1186.89 | 439.19 | 747.70 | 157756.81 |
32 | 2027-08 | 1186.89 | 437.12 | 749.77 | 157007.04 |
33 | 2027-09 | 1186.89 | 435.04 | 751.85 | 156255.19 |
34 | 2027-10 | 1186.89 | 432.96 | 753.93 | 155501.26 |
35 | 2027-11 | 1186.89 | 430.87 | 756.02 | 154745.24 |
36 | 2027-12 | 1186.89 | 428.77 | 758.12 | 153987.12 |
37 | 2028-01 | 1186.89 | 426.67 | 760.22 | 153226.90 |
38 | 2028-02 | 1186.89 | 424.57 | 762.32 | 152464.58 |
39 | 2028-03 | 1186.89 | 422.45 | 764.44 | 151700.14 |
40 | 2028-04 | 1186.89 | 420.34 | 766.55 | 150933.59 |
41 | 2028-05 | 1186.89 | 418.21 | 768.68 | 150164.91 |
42 | 2028-06 | 1186.89 | 416.08 | 770.81 | 149394.10 |
43 | 2028-07 | 1186.89 | 413.95 | 772.94 | 148621.16 |
44 | 2028-08 | 1186.89 | 411.80 | 775.09 | 147846.07 |
45 | 2028-09 | 1186.89 | 409.66 | 777.23 | 147068.84 |
46 | 2028-10 | 1186.89 | 407.50 | 779.39 | 146289.45 |
47 | 2028-11 | 1186.89 | 405.34 | 781.55 | 145507.91 |
48 | 2028-12 | 1186.89 | 403.18 | 783.71 | 144724.19 |
49 | 2029-01 | 1186.89 | 401.01 | 785.88 | 143938.31 |
50 | 2029-02 | 1186.89 | 398.83 | 788.06 | 143150.25 |
51 | 2029-03 | 1186.89 | 396.65 | 790.24 | 142360.00 |
52 | 2029-04 | 1186.89 | 394.46 | 792.43 | 141567.57 |
53 | 2029-05 | 1186.89 | 392.26 | 794.63 | 140772.94 |
54 | 2029-06 | 1186.89 | 390.06 | 796.83 | 139976.11 |
55 | 2029-07 | 1186.89 | 387.85 | 799.04 | 139177.07 |
56 | 2029-08 | 1186.89 | 385.64 | 801.25 | 138375.81 |
57 | 2029-09 | 1186.89 | 383.42 | 803.47 | 137572.34 |
58 | 2029-10 | 1186.89 | 381.19 | 805.70 | 136766.64 |
59 | 2029-11 | 1186.89 | 378.96 | 807.93 | 135958.71 |
60 | 2029-12 | 1186.89 | 376.72 | 810.17 | 135148.54 |
61 | 2030-01 | 1186.89 | 374.47 | 812.42 | 134336.12 |
62 | 2030-02 | 1186.89 | 372.22 | 814.67 | 133521.45 |
63 | 2030-03 | 1186.89 | 369.97 | 816.92 | 132704.53 |
64 | 2030-04 | 1186.89 | 367.70 | 819.19 | 131885.34 |
65 | 2030-05 | 1186.89 | 365.43 | 821.46 | 131063.88 |
66 | 2030-06 | 1186.89 | 363.16 | 823.73 | 130240.15 |
67 | 2030-07 | 1186.89 | 360.87 | 826.02 | 129414.13 |
68 | 2030-08 | 1186.89 | 358.58 | 828.31 | 128585.83 |
69 | 2030-09 | 1186.89 | 356.29 | 830.60 | 127755.23 |
70 | 2030-10 | 1186.89 | 353.99 | 832.90 | 126922.33 |
71 | 2030-11 | 1186.89 | 351.68 | 835.21 | 126087.12 |
72 | 2030-12 | 1186.89 | 349.37 | 837.52 | 125249.59 |
73 | 2031-01 | 1186.89 | 347.05 | 839.84 | 124409.75 |
74 | 2031-02 | 1186.89 | 344.72 | 842.17 | 123567.58 |
75 | 2031-03 | 1186.89 | 342.39 | 844.50 | 122723.07 |
76 | 2031-04 | 1186.89 | 340.05 | 846.84 | 121876.23 |
77 | 2031-05 | 1186.89 | 337.70 | 849.19 | 121027.04 |
78 | 2031-06 | 1186.89 | 335.35 | 851.54 | 120175.49 |
79 | 2031-07 | 1186.89 | 332.99 | 853.90 | 119321.59 |
80 | 2031-08 | 1186.89 | 330.62 | 856.27 | 118465.32 |
81 | 2031-09 | 1186.89 | 328.25 | 858.64 | 117606.67 |
82 | 2031-10 | 1186.89 | 325.87 | 861.02 | 116745.65 |
83 | 2031-11 | 1186.89 | 323.48 | 863.41 | 115882.25 |
84 | 2031-12 | 1186.89 | 321.09 | 865.80 | 115016.45 |
85 | 2032-01 | 1186.89 | 318.69 | 868.20 | 114148.25 |
86 | 2032-02 | 1186.89 | 316.29 | 870.60 | 113277.64 |
87 | 2032-03 | 1186.89 | 313.87 | 873.02 | 112404.63 |
88 | 2032-04 | 1186.89 | 311.45 | 875.44 | 111529.19 |
89 | 2032-05 | 1186.89 | 309.03 | 877.86 | 110651.33 |
90 | 2032-06 | 1186.89 | 306.60 | 880.29 | 109771.04 |
91 | 2032-07 | 1186.89 | 304.16 | 882.73 | 108888.30 |
92 | 2032-08 | 1186.89 | 301.71 | 885.18 | 108003.12 |
93 | 2032-09 | 1186.89 | 299.26 | 887.63 | 107115.49 |
94 | 2032-10 | 1186.89 | 296.80 | 890.09 | 106225.40 |
95 | 2032-11 | 1186.89 | 294.33 | 892.56 | 105332.84 |
96 | 2032-12 | 1186.89 | 291.86 | 895.03 | 104437.81 |
97 | 2033-01 | 1186.89 | 289.38 | 897.51 | 103540.30 |
98 | 2033-02 | 1186.89 | 286.89 | 900.00 | 102640.31 |
99 | 2033-03 | 1186.89 | 284.40 | 902.49 | 101737.81 |
100 | 2033-04 | 1186.89 | 281.90 | 904.99 | 100832.82 |
101 | 2033-05 | 1186.89 | 279.39 | 907.50 | 99925.32 |
102 | 2033-06 | 1186.89 | 276.88 | 910.01 | 99015.31 |
103 | 2033-07 | 1186.89 | 274.35 | 912.54 | 98102.78 |
104 | 2033-08 | 1186.89 | 271.83 | 915.06 | 97187.71 |
105 | 2033-09 | 1186.89 | 269.29 | 917.60 | 96270.11 |
106 | 2033-10 | 1186.89 | 266.75 | 920.14 | 95349.97 |
107 | 2033-11 | 1186.89 | 264.20 | 922.69 | 94427.28 |
108 | 2033-12 | 1186.89 | 261.64 | 925.25 | 93502.03 |
109 | 2034-01 | 1186.89 | 259.08 | 927.81 | 92574.22 |
110 | 2034-02 | 1186.89 | 256.51 | 930.38 | 91643.84 |
111 | 2034-03 | 1186.89 | 253.93 | 932.96 | 90710.88 |
112 | 2034-04 | 1186.89 | 251.34 | 935.55 | 89775.33 |
113 | 2034-05 | 1186.89 | 248.75 | 938.14 | 88837.19 |
114 | 2034-06 | 1186.89 | 246.15 | 940.74 | 87896.46 |
115 | 2034-07 | 1186.89 | 243.55 | 943.34 | 86953.11 |
116 | 2034-08 | 1186.89 | 240.93 | 945.96 | 86007.16 |
117 | 2034-09 | 1186.89 | 238.31 | 948.58 | 85058.58 |
118 | 2034-10 | 1186.89 | 235.68 | 951.21 | 84107.37 |
119 | 2034-11 | 1186.89 | 233.05 | 953.84 | 83153.53 |
120 | 2034-12 | 1186.89 | 230.40 | 956.49 | 82197.04 |
121 | 2035-01 | 1186.89 | 227.75 | 959.14 | 81237.91 |
122 | 2035-02 | 1186.89 | 225.10 | 961.79 | 80276.11 |
123 | 2035-03 | 1186.89 | 222.43 | 964.46 | 79311.65 |
124 | 2035-04 | 1186.89 | 219.76 | 967.13 | 78344.52 |
125 | 2035-05 | 1186.89 | 217.08 | 969.81 | 77374.71 |
126 | 2035-06 | 1186.89 | 214.39 | 972.50 | 76402.21 |
127 | 2035-07 | 1186.89 | 211.70 | 975.19 | 75427.02 |
128 | 2035-08 | 1186.89 | 209.00 | 977.89 | 74449.13 |
129 | 2035-09 | 1186.89 | 206.29 | 980.60 | 73468.52 |
130 | 2035-10 | 1186.89 | 203.57 | 983.32 | 72485.20 |
131 | 2035-11 | 1186.89 | 200.84 | 986.05 | 71499.16 |
132 | 2035-12 | 1186.89 | 198.11 | 988.78 | 70510.38 |
133 | 2036-01 | 1186.89 | 195.37 | 991.52 | 69518.86 |
134 | 2036-02 | 1186.89 | 192.63 | 994.26 | 68524.60 |
135 | 2036-03 | 1186.89 | 189.87 | 997.02 | 67527.58 |
136 | 2036-04 | 1186.89 | 187.11 | 999.78 | 66527.79 |
137 | 2036-05 | 1186.89 | 184.34 | 1002.55 | 65525.24 |
138 | 2036-06 | 1186.89 | 181.56 | 1005.33 | 64519.91 |
139 | 2036-07 | 1186.89 | 178.77 | 1008.12 | 63511.79 |
140 | 2036-08 | 1186.89 | 175.98 | 1010.91 | 62500.89 |
141 | 2036-09 | 1186.89 | 173.18 | 1013.71 | 61487.17 |
142 | 2036-10 | 1186.89 | 170.37 | 1016.52 | 60470.66 |
143 | 2036-11 | 1186.89 | 167.55 | 1019.34 | 59451.32 |
144 | 2036-12 | 1186.89 | 164.73 | 1022.16 | 58429.16 |
145 | 2037-01 | 1186.89 | 161.90 | 1024.99 | 57404.17 |
146 | 2037-02 | 1186.89 | 159.06 | 1027.83 | 56376.33 |
147 | 2037-03 | 1186.89 | 156.21 | 1030.68 | 55345.65 |
148 | 2037-04 | 1186.89 | 153.35 | 1033.54 | 54312.12 |
149 | 2037-05 | 1186.89 | 150.49 | 1036.40 | 53275.72 |
150 | 2037-06 | 1186.89 | 147.62 | 1039.27 | 52236.44 |
151 | 2037-07 | 1186.89 | 144.74 | 1042.15 | 51194.29 |
152 | 2037-08 | 1186.89 | 141.85 | 1045.04 | 50149.25 |
153 | 2037-09 | 1186.89 | 138.96 | 1047.93 | 49101.32 |
154 | 2037-10 | 1186.89 | 136.05 | 1050.84 | 48050.48 |
155 | 2037-11 | 1186.89 | 133.14 | 1053.75 | 46996.73 |
156 | 2037-12 | 1186.89 | 130.22 | 1056.67 | 45940.06 |
157 | 2038-01 | 1186.89 | 127.29 | 1059.60 | 44880.46 |
158 | 2038-02 | 1186.89 | 124.36 | 1062.53 | 43817.93 |
159 | 2038-03 | 1186.89 | 121.41 | 1065.48 | 42752.45 |
160 | 2038-04 | 1186.89 | 118.46 | 1068.43 | 41684.02 |
161 | 2038-05 | 1186.89 | 115.50 | 1071.39 | 40612.63 |
162 | 2038-06 | 1186.89 | 112.53 | 1074.36 | 39538.27 |
163 | 2038-07 | 1186.89 | 109.55 | 1077.34 | 38460.93 |
164 | 2038-08 | 1186.89 | 106.57 | 1080.32 | 37380.61 |
165 | 2038-09 | 1186.89 | 103.58 | 1083.31 | 36297.30 |
166 | 2038-10 | 1186.89 | 100.57 | 1086.32 | 35210.98 |
167 | 2038-11 | 1186.89 | 97.56 | 1089.33 | 34121.65 |
168 | 2038-12 | 1186.89 | 94.55 | 1092.34 | 33029.31 |
169 | 2039-01 | 1186.89 | 91.52 | 1095.37 | 31933.94 |
170 | 2039-02 | 1186.89 | 88.48 | 1098.41 | 30835.53 |
171 | 2039-03 | 1186.89 | 85.44 | 1101.45 | 29734.08 |
172 | 2039-04 | 1186.89 | 82.39 | 1104.50 | 28629.58 |
173 | 2039-05 | 1186.89 | 79.33 | 1107.56 | 27522.02 |
174 | 2039-06 | 1186.89 | 76.26 | 1110.63 | 26411.39 |
175 | 2039-07 | 1186.89 | 73.18 | 1113.71 | 25297.68 |
176 | 2039-08 | 1186.89 | 70.10 | 1116.79 | 24180.88 |
177 | 2039-09 | 1186.89 | 67.00 | 1119.89 | 23060.99 |
178 | 2039-10 | 1186.89 | 63.90 | 1122.99 | 21938.00 |
179 | 2039-11 | 1186.89 | 60.79 | 1126.10 | 20811.90 |
180 | 2039-12 | 1186.89 | 57.67 | 1129.22 | 19682.67 |
181 | 2040-01 | 1186.89 | 54.54 | 1132.35 | 18550.32 |
182 | 2040-02 | 1186.89 | 51.40 | 1135.49 | 17414.83 |
183 | 2040-03 | 1186.89 | 48.25 | 1138.64 | 16276.19 |
184 | 2040-04 | 1186.89 | 45.10 | 1141.79 | 15134.40 |
185 | 2040-05 | 1186.89 | 41.93 | 1144.96 | 13989.45 |
186 | 2040-06 | 1186.89 | 38.76 | 1148.13 | 12841.32 |
187 | 2040-07 | 1186.89 | 35.58 | 1151.31 | 11690.01 |
188 | 2040-08 | 1186.89 | 32.39 | 1154.50 | 10535.51 |
189 | 2040-09 | 1186.89 | 29.19 | 1157.70 | 9377.81 |
190 | 2040-10 | 1186.89 | 25.98 | 1160.91 | 8216.91 |
191 | 2040-11 | 1186.89 | 22.77 | 1164.12 | 7052.79 |
192 | 2040-12 | 1186.89 | 19.54 | 1167.35 | 5885.44 |
193 | 2041-01 | 1186.89 | 16.31 | 1170.58 | 4714.86 |
194 | 2041-02 | 1186.89 | 13.06 | 1173.83 | 3541.03 |
195 | 2041-03 | 1186.89 | 9.81 | 1177.08 | 2363.95 |
196 | 2041-04 | 1186.89 | 6.55 | 1180.34 | 1183.61 |
197 | 2041-05 | 1186.89 | 3.28 | 1183.61 | 0.00 |
等额本金还款方式:
贷款总额:18万
还款月数:16年5个月
首月还款:1412.46元
每月递减:2.53元
利息总额:4.94万
本息合计:22.94万
节省利息:4441.11元
期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
---|---|---|---|---|---|
1 | 2025-01 | 1412.46 | 498.75 | 913.71 | 179086.29 |
2 | 2025-02 | 1409.92 | 496.22 | 913.71 | 178172.59 |
3 | 2025-03 | 1407.39 | 493.69 | 913.71 | 177258.88 |
4 | 2025-04 | 1404.86 | 491.15 | 913.71 | 176345.18 |
5 | 2025-05 | 1402.33 | 488.62 | 913.71 | 175431.47 |
6 | 2025-06 | 1399.80 | 486.09 | 913.71 | 174517.77 |
7 | 2025-07 | 1397.27 | 483.56 | 913.71 | 173604.06 |
8 | 2025-08 | 1394.73 | 481.03 | 913.71 | 172690.36 |
9 | 2025-09 | 1392.20 | 478.50 | 913.71 | 171776.65 |
10 | 2025-10 | 1389.67 | 475.96 | 913.71 | 170862.94 |
11 | 2025-11 | 1387.14 | 473.43 | 913.71 | 169949.24 |
12 | 2025-12 | 1384.61 | 470.90 | 913.71 | 169035.53 |
13 | 2026-01 | 1382.07 | 468.37 | 913.71 | 168121.83 |
14 | 2026-02 | 1379.54 | 465.84 | 913.71 | 167208.12 |
15 | 2026-03 | 1377.01 | 463.31 | 913.71 | 166294.42 |
16 | 2026-04 | 1374.48 | 460.77 | 913.71 | 165380.71 |
17 | 2026-05 | 1371.95 | 458.24 | 913.71 | 164467.01 |
18 | 2026-06 | 1369.42 | 455.71 | 913.71 | 163553.30 |
19 | 2026-07 | 1366.88 | 453.18 | 913.71 | 162639.59 |
20 | 2026-08 | 1364.35 | 450.65 | 913.71 | 161725.89 |
21 | 2026-09 | 1361.82 | 448.12 | 913.71 | 160812.18 |
22 | 2026-10 | 1359.29 | 445.58 | 913.71 | 159898.48 |
23 | 2026-11 | 1356.76 | 443.05 | 913.71 | 158984.77 |
24 | 2026-12 | 1354.23 | 440.52 | 913.71 | 158071.07 |
25 | 2027-01 | 1351.69 | 437.99 | 913.71 | 157157.36 |
26 | 2027-02 | 1349.16 | 435.46 | 913.71 | 156243.65 |
27 | 2027-03 | 1346.63 | 432.93 | 913.71 | 155329.95 |
28 | 2027-04 | 1344.10 | 430.39 | 913.71 | 154416.24 |
29 | 2027-05 | 1341.57 | 427.86 | 913.71 | 153502.54 |
30 | 2027-06 | 1339.04 | 425.33 | 913.71 | 152588.83 |
31 | 2027-07 | 1336.50 | 422.80 | 913.71 | 151675.13 |
32 | 2027-08 | 1333.97 | 420.27 | 913.71 | 150761.42 |
33 | 2027-09 | 1331.44 | 417.73 | 913.71 | 149847.72 |
34 | 2027-10 | 1328.91 | 415.20 | 913.71 | 148934.01 |
35 | 2027-11 | 1326.38 | 412.67 | 913.71 | 148020.30 |
36 | 2027-12 | 1323.85 | 410.14 | 913.71 | 147106.60 |
37 | 2028-01 | 1321.31 | 407.61 | 913.71 | 146192.89 |
38 | 2028-02 | 1318.78 | 405.08 | 913.71 | 145279.19 |
39 | 2028-03 | 1316.25 | 402.54 | 913.71 | 144365.48 |
40 | 2028-04 | 1313.72 | 400.01 | 913.71 | 143451.78 |
41 | 2028-05 | 1311.19 | 397.48 | 913.71 | 142538.07 |
42 | 2028-06 | 1308.65 | 394.95 | 913.71 | 141624.37 |
43 | 2028-07 | 1306.12 | 392.42 | 913.71 | 140710.66 |
44 | 2028-08 | 1303.59 | 389.89 | 913.71 | 139796.95 |
45 | 2028-09 | 1301.06 | 387.35 | 913.71 | 138883.25 |
46 | 2028-10 | 1298.53 | 384.82 | 913.71 | 137969.54 |
47 | 2028-11 | 1296.00 | 382.29 | 913.71 | 137055.84 |
48 | 2028-12 | 1293.46 | 379.76 | 913.71 | 136142.13 |
49 | 2029-01 | 1290.93 | 377.23 | 913.71 | 135228.43 |
50 | 2029-02 | 1288.40 | 374.70 | 913.71 | 134314.72 |
51 | 2029-03 | 1285.87 | 372.16 | 913.71 | 133401.02 |
52 | 2029-04 | 1283.34 | 369.63 | 913.71 | 132487.31 |
53 | 2029-05 | 1280.81 | 367.10 | 913.71 | 131573.60 |
54 | 2029-06 | 1278.27 | 364.57 | 913.71 | 130659.90 |
55 | 2029-07 | 1275.74 | 362.04 | 913.71 | 129746.19 |
56 | 2029-08 | 1273.21 | 359.51 | 913.71 | 128832.49 |
57 | 2029-09 | 1270.68 | 356.97 | 913.71 | 127918.78 |
58 | 2029-10 | 1268.15 | 354.44 | 913.71 | 127005.08 |
59 | 2029-11 | 1265.62 | 351.91 | 913.71 | 126091.37 |
60 | 2029-12 | 1263.08 | 349.38 | 913.71 | 125177.66 |
61 | 2030-01 | 1260.55 | 346.85 | 913.71 | 124263.96 |
62 | 2030-02 | 1258.02 | 344.31 | 913.71 | 123350.25 |
63 | 2030-03 | 1255.49 | 341.78 | 913.71 | 122436.55 |
64 | 2030-04 | 1252.96 | 339.25 | 913.71 | 121522.84 |
65 | 2030-05 | 1250.43 | 336.72 | 913.71 | 120609.14 |
66 | 2030-06 | 1247.89 | 334.19 | 913.71 | 119695.43 |
67 | 2030-07 | 1245.36 | 331.66 | 913.71 | 118781.73 |
68 | 2030-08 | 1242.83 | 329.12 | 913.71 | 117868.02 |
69 | 2030-09 | 1240.30 | 326.59 | 913.71 | 116954.31 |
70 | 2030-10 | 1237.77 | 324.06 | 913.71 | 116040.61 |
71 | 2030-11 | 1235.23 | 321.53 | 913.71 | 115126.90 |
72 | 2030-12 | 1232.70 | 319.00 | 913.71 | 114213.20 |
73 | 2031-01 | 1230.17 | 316.47 | 913.71 | 113299.49 |
74 | 2031-02 | 1227.64 | 313.93 | 913.71 | 112385.79 |
75 | 2031-03 | 1225.11 | 311.40 | 913.71 | 111472.08 |
76 | 2031-04 | 1222.58 | 308.87 | 913.71 | 110558.38 |
77 | 2031-05 | 1220.04 | 306.34 | 913.71 | 109644.67 |
78 | 2031-06 | 1217.51 | 303.81 | 913.71 | 108730.96 |
79 | 2031-07 | 1214.98 | 301.28 | 913.71 | 107817.26 |
80 | 2031-08 | 1212.45 | 298.74 | 913.71 | 106903.55 |
81 | 2031-09 | 1209.92 | 296.21 | 913.71 | 105989.85 |
82 | 2031-10 | 1207.39 | 293.68 | 913.71 | 105076.14 |
83 | 2031-11 | 1204.85 | 291.15 | 913.71 | 104162.44 |
84 | 2031-12 | 1202.32 | 288.62 | 913.71 | 103248.73 |
85 | 2032-01 | 1199.79 | 286.09 | 913.71 | 102335.03 |
86 | 2032-02 | 1197.26 | 283.55 | 913.71 | 101421.32 |
87 | 2032-03 | 1194.73 | 281.02 | 913.71 | 100507.61 |
88 | 2032-04 | 1192.20 | 278.49 | 913.71 | 99593.91 |
89 | 2032-05 | 1189.66 | 275.96 | 913.71 | 98680.20 |
90 | 2032-06 | 1187.13 | 273.43 | 913.71 | 97766.50 |
91 | 2032-07 | 1184.60 | 270.89 | 913.71 | 96852.79 |
92 | 2032-08 | 1182.07 | 268.36 | 913.71 | 95939.09 |
93 | 2032-09 | 1179.54 | 265.83 | 913.71 | 95025.38 |
94 | 2032-10 | 1177.01 | 263.30 | 913.71 | 94111.68 |
95 | 2032-11 | 1174.47 | 260.77 | 913.71 | 93197.97 |
96 | 2032-12 | 1171.94 | 258.24 | 913.71 | 92284.26 |
97 | 2033-01 | 1169.41 | 255.70 | 913.71 | 91370.56 |
98 | 2033-02 | 1166.88 | 253.17 | 913.71 | 90456.85 |
99 | 2033-03 | 1164.35 | 250.64 | 913.71 | 89543.15 |
100 | 2033-04 | 1161.81 | 248.11 | 913.71 | 88629.44 |
101 | 2033-05 | 1159.28 | 245.58 | 913.71 | 87715.74 |
102 | 2033-06 | 1156.75 | 243.05 | 913.71 | 86802.03 |
103 | 2033-07 | 1154.22 | 240.51 | 913.71 | 85888.32 |
104 | 2033-08 | 1151.69 | 237.98 | 913.71 | 84974.62 |
105 | 2033-09 | 1149.16 | 235.45 | 913.71 | 84060.91 |
106 | 2033-10 | 1146.62 | 232.92 | 913.71 | 83147.21 |
107 | 2033-11 | 1144.09 | 230.39 | 913.71 | 82233.50 |
108 | 2033-12 | 1141.56 | 227.86 | 913.71 | 81319.80 |
109 | 2034-01 | 1139.03 | 225.32 | 913.71 | 80406.09 |
110 | 2034-02 | 1136.50 | 222.79 | 913.71 | 79492.39 |
111 | 2034-03 | 1133.97 | 220.26 | 913.71 | 78578.68 |
112 | 2034-04 | 1131.43 | 217.73 | 913.71 | 77664.97 |
113 | 2034-05 | 1128.90 | 215.20 | 913.71 | 76751.27 |
114 | 2034-06 | 1126.37 | 212.66 | 913.71 | 75837.56 |
115 | 2034-07 | 1123.84 | 210.13 | 913.71 | 74923.86 |
116 | 2034-08 | 1121.31 | 207.60 | 913.71 | 74010.15 |
117 | 2034-09 | 1118.78 | 205.07 | 913.71 | 73096.45 |
118 | 2034-10 | 1116.24 | 202.54 | 913.71 | 72182.74 |
119 | 2034-11 | 1113.71 | 200.01 | 913.71 | 71269.04 |
120 | 2034-12 | 1111.18 | 197.47 | 913.71 | 70355.33 |
121 | 2035-01 | 1108.65 | 194.94 | 913.71 | 69441.62 |
122 | 2035-02 | 1106.12 | 192.41 | 913.71 | 68527.92 |
123 | 2035-03 | 1103.59 | 189.88 | 913.71 | 67614.21 |
124 | 2035-04 | 1101.05 | 187.35 | 913.71 | 66700.51 |
125 | 2035-05 | 1098.52 | 184.82 | 913.71 | 65786.80 |
126 | 2035-06 | 1095.99 | 182.28 | 913.71 | 64873.10 |
127 | 2035-07 | 1093.46 | 179.75 | 913.71 | 63959.39 |
128 | 2035-08 | 1090.93 | 177.22 | 913.71 | 63045.69 |
129 | 2035-09 | 1088.39 | 174.69 | 913.71 | 62131.98 |
130 | 2035-10 | 1085.86 | 172.16 | 913.71 | 61218.27 |
131 | 2035-11 | 1083.33 | 169.63 | 913.71 | 60304.57 |
132 | 2035-12 | 1080.80 | 167.09 | 913.71 | 59390.86 |
133 | 2036-01 | 1078.27 | 164.56 | 913.71 | 58477.16 |
134 | 2036-02 | 1075.74 | 162.03 | 913.71 | 57563.45 |
135 | 2036-03 | 1073.20 | 159.50 | 913.71 | 56649.75 |
136 | 2036-04 | 1070.67 | 156.97 | 913.71 | 55736.04 |
137 | 2036-05 | 1068.14 | 154.44 | 913.71 | 54822.34 |
138 | 2036-06 | 1065.61 | 151.90 | 913.71 | 53908.63 |
139 | 2036-07 | 1063.08 | 149.37 | 913.71 | 52994.92 |
140 | 2036-08 | 1060.55 | 146.84 | 913.71 | 52081.22 |
141 | 2036-09 | 1058.01 | 144.31 | 913.71 | 51167.51 |
142 | 2036-10 | 1055.48 | 141.78 | 913.71 | 50253.81 |
143 | 2036-11 | 1052.95 | 139.24 | 913.71 | 49340.10 |
144 | 2036-12 | 1050.42 | 136.71 | 913.71 | 48426.40 |
145 | 2037-01 | 1047.89 | 134.18 | 913.71 | 47512.69 |
146 | 2037-02 | 1045.36 | 131.65 | 913.71 | 46598.98 |
147 | 2037-03 | 1042.82 | 129.12 | 913.71 | 45685.28 |
148 | 2037-04 | 1040.29 | 126.59 | 913.71 | 44771.57 |
149 | 2037-05 | 1037.76 | 124.05 | 913.71 | 43857.87 |
150 | 2037-06 | 1035.23 | 121.52 | 913.71 | 42944.16 |
151 | 2037-07 | 1032.70 | 118.99 | 913.71 | 42030.46 |
152 | 2037-08 | 1030.16 | 116.46 | 913.71 | 41116.75 |
153 | 2037-09 | 1027.63 | 113.93 | 913.71 | 40203.05 |
154 | 2037-10 | 1025.10 | 111.40 | 913.71 | 39289.34 |
155 | 2037-11 | 1022.57 | 108.86 | 913.71 | 38375.63 |
156 | 2037-12 | 1020.04 | 106.33 | 913.71 | 37461.93 |
157 | 2038-01 | 1017.51 | 103.80 | 913.71 | 36548.22 |
158 | 2038-02 | 1014.97 | 101.27 | 913.71 | 35634.52 |
159 | 2038-03 | 1012.44 | 98.74 | 913.71 | 34720.81 |
160 | 2038-04 | 1009.91 | 96.21 | 913.71 | 33807.11 |
161 | 2038-05 | 1007.38 | 93.67 | 913.71 | 32893.40 |
162 | 2038-06 | 1004.85 | 91.14 | 913.71 | 31979.70 |
163 | 2038-07 | 1002.32 | 88.61 | 913.71 | 31065.99 |
164 | 2038-08 | 999.78 | 86.08 | 913.71 | 30152.28 |
165 | 2038-09 | 997.25 | 83.55 | 913.71 | 29238.58 |
166 | 2038-10 | 994.72 | 81.02 | 913.71 | 28324.87 |
167 | 2038-11 | 992.19 | 78.48 | 913.71 | 27411.17 |
168 | 2038-12 | 989.66 | 75.95 | 913.71 | 26497.46 |
169 | 2039-01 | 987.13 | 73.42 | 913.71 | 25583.76 |
170 | 2039-02 | 984.59 | 70.89 | 913.71 | 24670.05 |
171 | 2039-03 | 982.06 | 68.36 | 913.71 | 23756.35 |
172 | 2039-04 | 979.53 | 65.82 | 913.71 | 22842.64 |
173 | 2039-05 | 977.00 | 63.29 | 913.71 | 21928.93 |
174 | 2039-06 | 974.47 | 60.76 | 913.71 | 21015.23 |
175 | 2039-07 | 971.94 | 58.23 | 913.71 | 20101.52 |
176 | 2039-08 | 969.40 | 55.70 | 913.71 | 19187.82 |
177 | 2039-09 | 966.87 | 53.17 | 913.71 | 18274.11 |
178 | 2039-10 | 964.34 | 50.63 | 913.71 | 17360.41 |
179 | 2039-11 | 961.81 | 48.10 | 913.71 | 16446.70 |
180 | 2039-12 | 959.28 | 45.57 | 913.71 | 15532.99 |
181 | 2040-01 | 956.74 | 43.04 | 913.71 | 14619.29 |
182 | 2040-02 | 954.21 | 40.51 | 913.71 | 13705.58 |
183 | 2040-03 | 951.68 | 37.98 | 913.71 | 12791.88 |
184 | 2040-04 | 949.15 | 35.44 | 913.71 | 11878.17 |
185 | 2040-05 | 946.62 | 32.91 | 913.71 | 10964.47 |
186 | 2040-06 | 944.09 | 30.38 | 913.71 | 10050.76 |
187 | 2040-07 | 941.55 | 27.85 | 913.71 | 9137.06 |
188 | 2040-08 | 939.02 | 25.32 | 913.71 | 8223.35 |
189 | 2040-09 | 936.49 | 22.79 | 913.71 | 7309.64 |
190 | 2040-10 | 933.96 | 20.25 | 913.71 | 6395.94 |
191 | 2040-11 | 931.43 | 17.72 | 913.71 | 5482.23 |
192 | 2040-12 | 928.90 | 15.19 | 913.71 | 4568.53 |
193 | 2041-01 | 926.36 | 12.66 | 913.71 | 3654.82 |
194 | 2041-02 | 923.83 | 10.13 | 913.71 | 2741.12 |
195 | 2041-03 | 921.30 | 7.60 | 913.71 | 1827.41 |
196 | 2041-04 | 918.77 | 5.06 | 913.71 | 913.71 |
197 | 2041-05 | 916.24 | 2.53 | 913.71 | 0.00 |