贷款43万(公积金贷款)房贷,还款21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:43万
还款月数:21年
每月还款:2378.64元
利息总额:16.94万
本息合计:59.94万
期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
---|---|---|---|---|---|
1 | 2024-10 | 2378.64 | 1200.42 | 1178.23 | 428821.77 |
2 | 2024-11 | 2378.64 | 1197.13 | 1181.52 | 427640.26 |
3 | 2024-12 | 2378.64 | 1193.83 | 1184.81 | 426455.44 |
4 | 2025-01 | 2378.64 | 1190.52 | 1188.12 | 425267.32 |
5 | 2025-02 | 2378.64 | 1187.20 | 1191.44 | 424075.88 |
6 | 2025-03 | 2378.64 | 1183.88 | 1194.76 | 422881.12 |
7 | 2025-04 | 2378.64 | 1180.54 | 1198.10 | 421683.02 |
8 | 2025-05 | 2378.64 | 1177.20 | 1201.44 | 420481.57 |
9 | 2025-06 | 2378.64 | 1173.84 | 1204.80 | 419276.77 |
10 | 2025-07 | 2378.64 | 1170.48 | 1208.16 | 418068.61 |
11 | 2025-08 | 2378.64 | 1167.11 | 1211.54 | 416857.08 |
12 | 2025-09 | 2378.64 | 1163.73 | 1214.92 | 415642.16 |
13 | 2025-10 | 2378.64 | 1160.33 | 1218.31 | 414423.85 |
14 | 2025-11 | 2378.64 | 1156.93 | 1221.71 | 413202.14 |
15 | 2025-12 | 2378.64 | 1153.52 | 1225.12 | 411977.02 |
16 | 2026-01 | 2378.64 | 1150.10 | 1228.54 | 410748.48 |
17 | 2026-02 | 2378.64 | 1146.67 | 1231.97 | 409516.51 |
18 | 2026-03 | 2378.64 | 1143.23 | 1235.41 | 408281.10 |
19 | 2026-04 | 2378.64 | 1139.78 | 1238.86 | 407042.24 |
20 | 2026-05 | 2378.64 | 1136.33 | 1242.32 | 405799.92 |
21 | 2026-06 | 2378.64 | 1132.86 | 1245.79 | 404554.14 |
22 | 2026-07 | 2378.64 | 1129.38 | 1249.26 | 403304.88 |
23 | 2026-08 | 2378.64 | 1125.89 | 1252.75 | 402052.13 |
24 | 2026-09 | 2378.64 | 1122.40 | 1256.25 | 400795.88 |
25 | 2026-10 | 2378.64 | 1118.89 | 1259.75 | 399536.12 |
26 | 2026-11 | 2378.64 | 1115.37 | 1263.27 | 398272.85 |
27 | 2026-12 | 2378.64 | 1111.85 | 1266.80 | 397006.05 |
28 | 2027-01 | 2378.64 | 1108.31 | 1270.33 | 395735.72 |
29 | 2027-02 | 2378.64 | 1104.76 | 1273.88 | 394461.84 |
30 | 2027-03 | 2378.64 | 1101.21 | 1277.44 | 393184.40 |
31 | 2027-04 | 2378.64 | 1097.64 | 1281.00 | 391903.40 |
32 | 2027-05 | 2378.64 | 1094.06 | 1284.58 | 390618.82 |
33 | 2027-06 | 2378.64 | 1090.48 | 1288.17 | 389330.65 |
34 | 2027-07 | 2378.64 | 1086.88 | 1291.76 | 388038.89 |
35 | 2027-08 | 2378.64 | 1083.28 | 1295.37 | 386743.52 |
36 | 2027-09 | 2378.64 | 1079.66 | 1298.98 | 385444.54 |
37 | 2027-10 | 2378.64 | 1076.03 | 1302.61 | 384141.93 |
38 | 2027-11 | 2378.64 | 1072.40 | 1306.25 | 382835.68 |
39 | 2027-12 | 2378.64 | 1068.75 | 1309.89 | 381525.79 |
40 | 2028-01 | 2378.64 | 1065.09 | 1313.55 | 380212.24 |
41 | 2028-02 | 2378.64 | 1061.43 | 1317.22 | 378895.02 |
42 | 2028-03 | 2378.64 | 1057.75 | 1320.89 | 377574.12 |
43 | 2028-04 | 2378.64 | 1054.06 | 1324.58 | 376249.54 |
44 | 2028-05 | 2378.64 | 1050.36 | 1328.28 | 374921.26 |
45 | 2028-06 | 2378.64 | 1046.66 | 1331.99 | 373589.27 |
46 | 2028-07 | 2378.64 | 1042.94 | 1335.71 | 372253.57 |
47 | 2028-08 | 2378.64 | 1039.21 | 1339.44 | 370914.13 |
48 | 2028-09 | 2378.64 | 1035.47 | 1343.17 | 369570.96 |
49 | 2028-10 | 2378.64 | 1031.72 | 1346.92 | 368224.03 |
50 | 2028-11 | 2378.64 | 1027.96 | 1350.68 | 366873.35 |
51 | 2028-12 | 2378.64 | 1024.19 | 1354.46 | 365518.89 |
52 | 2029-01 | 2378.64 | 1020.41 | 1358.24 | 364160.66 |
53 | 2029-02 | 2378.64 | 1016.62 | 1362.03 | 362798.63 |
54 | 2029-03 | 2378.64 | 1012.81 | 1365.83 | 361432.80 |
55 | 2029-04 | 2378.64 | 1009.00 | 1369.64 | 360063.16 |
56 | 2029-05 | 2378.64 | 1005.18 | 1373.47 | 358689.69 |
57 | 2029-06 | 2378.64 | 1001.34 | 1377.30 | 357312.39 |
58 | 2029-07 | 2378.64 | 997.50 | 1381.15 | 355931.24 |
59 | 2029-08 | 2378.64 | 993.64 | 1385.00 | 354546.24 |
60 | 2029-09 | 2378.64 | 989.77 | 1388.87 | 353157.37 |
61 | 2029-10 | 2378.64 | 985.90 | 1392.75 | 351764.63 |
62 | 2029-11 | 2378.64 | 982.01 | 1396.63 | 350367.99 |
63 | 2029-12 | 2378.64 | 978.11 | 1400.53 | 348967.46 |
64 | 2030-01 | 2378.64 | 974.20 | 1404.44 | 347563.02 |
65 | 2030-02 | 2378.64 | 970.28 | 1408.36 | 346154.65 |
66 | 2030-03 | 2378.64 | 966.35 | 1412.29 | 344742.36 |
67 | 2030-04 | 2378.64 | 962.41 | 1416.24 | 343326.12 |
68 | 2030-05 | 2378.64 | 958.45 | 1420.19 | 341905.93 |
69 | 2030-06 | 2378.64 | 954.49 | 1424.16 | 340481.77 |
70 | 2030-07 | 2378.64 | 950.51 | 1428.13 | 339053.64 |
71 | 2030-08 | 2378.64 | 946.52 | 1432.12 | 337621.52 |
72 | 2030-09 | 2378.64 | 942.53 | 1436.12 | 336185.41 |
73 | 2030-10 | 2378.64 | 938.52 | 1440.13 | 334745.28 |
74 | 2030-11 | 2378.64 | 934.50 | 1444.15 | 333301.14 |
75 | 2030-12 | 2378.64 | 930.47 | 1448.18 | 331852.96 |
76 | 2031-01 | 2378.64 | 926.42 | 1452.22 | 330400.74 |
77 | 2031-02 | 2378.64 | 922.37 | 1456.27 | 328944.46 |
78 | 2031-03 | 2378.64 | 918.30 | 1460.34 | 327484.12 |
79 | 2031-04 | 2378.64 | 914.23 | 1464.42 | 326019.71 |
80 | 2031-05 | 2378.64 | 910.14 | 1468.50 | 324551.20 |
81 | 2031-06 | 2378.64 | 906.04 | 1472.60 | 323078.60 |
82 | 2031-07 | 2378.64 | 901.93 | 1476.72 | 321601.88 |
83 | 2031-08 | 2378.64 | 897.81 | 1480.84 | 320121.04 |
84 | 2031-09 | 2378.64 | 893.67 | 1484.97 | 318636.07 |
85 | 2031-10 | 2378.64 | 889.53 | 1489.12 | 317146.95 |
86 | 2031-11 | 2378.64 | 885.37 | 1493.27 | 315653.68 |
87 | 2031-12 | 2378.64 | 881.20 | 1497.44 | 314156.24 |
88 | 2032-01 | 2378.64 | 877.02 | 1501.62 | 312654.61 |
89 | 2032-02 | 2378.64 | 872.83 | 1505.82 | 311148.80 |
90 | 2032-03 | 2378.64 | 868.62 | 1510.02 | 309638.78 |
91 | 2032-04 | 2378.64 | 864.41 | 1514.23 | 308124.54 |
92 | 2032-05 | 2378.64 | 860.18 | 1518.46 | 306606.08 |
93 | 2032-06 | 2378.64 | 855.94 | 1522.70 | 305083.38 |
94 | 2032-07 | 2378.64 | 851.69 | 1526.95 | 303556.43 |
95 | 2032-08 | 2378.64 | 847.43 | 1531.21 | 302025.21 |
96 | 2032-09 | 2378.64 | 843.15 | 1535.49 | 300489.72 |
97 | 2032-10 | 2378.64 | 838.87 | 1539.78 | 298949.95 |
98 | 2032-11 | 2378.64 | 834.57 | 1544.07 | 297405.87 |
99 | 2032-12 | 2378.64 | 830.26 | 1548.39 | 295857.49 |
100 | 2033-01 | 2378.64 | 825.94 | 1552.71 | 294304.78 |
101 | 2033-02 | 2378.64 | 821.60 | 1557.04 | 292747.74 |
102 | 2033-03 | 2378.64 | 817.25 | 1561.39 | 291186.35 |
103 | 2033-04 | 2378.64 | 812.90 | 1565.75 | 289620.60 |
104 | 2033-05 | 2378.64 | 808.52 | 1570.12 | 288050.48 |
105 | 2033-06 | 2378.64 | 804.14 | 1574.50 | 286475.98 |
106 | 2033-07 | 2378.64 | 799.75 | 1578.90 | 284897.08 |
107 | 2033-08 | 2378.64 | 795.34 | 1583.31 | 283313.77 |
108 | 2033-09 | 2378.64 | 790.92 | 1587.73 | 281726.05 |
109 | 2033-10 | 2378.64 | 786.49 | 1592.16 | 280133.89 |
110 | 2033-11 | 2378.64 | 782.04 | 1596.60 | 278537.29 |
111 | 2033-12 | 2378.64 | 777.58 | 1601.06 | 276936.23 |
112 | 2034-01 | 2378.64 | 773.11 | 1605.53 | 275330.70 |
113 | 2034-02 | 2378.64 | 768.63 | 1610.01 | 273720.69 |
114 | 2034-03 | 2378.64 | 764.14 | 1614.51 | 272106.18 |
115 | 2034-04 | 2378.64 | 759.63 | 1619.01 | 270487.17 |
116 | 2034-05 | 2378.64 | 755.11 | 1623.53 | 268863.63 |
117 | 2034-06 | 2378.64 | 750.58 | 1628.07 | 267235.57 |
118 | 2034-07 | 2378.64 | 746.03 | 1632.61 | 265602.96 |
119 | 2034-08 | 2378.64 | 741.47 | 1637.17 | 263965.79 |
120 | 2034-09 | 2378.64 | 736.90 | 1641.74 | 262324.05 |
121 | 2034-10 | 2378.64 | 732.32 | 1646.32 | 260677.73 |
122 | 2034-11 | 2378.64 | 727.73 | 1650.92 | 259026.81 |
123 | 2034-12 | 2378.64 | 723.12 | 1655.53 | 257371.28 |
124 | 2035-01 | 2378.64 | 718.49 | 1660.15 | 255711.14 |
125 | 2035-02 | 2378.64 | 713.86 | 1664.78 | 254046.35 |
126 | 2035-03 | 2378.64 | 709.21 | 1669.43 | 252376.92 |
127 | 2035-04 | 2378.64 | 704.55 | 1674.09 | 250702.83 |
128 | 2035-05 | 2378.64 | 699.88 | 1678.76 | 249024.07 |
129 | 2035-06 | 2378.64 | 695.19 | 1683.45 | 247340.62 |
130 | 2035-07 | 2378.64 | 690.49 | 1688.15 | 245652.46 |
131 | 2035-08 | 2378.64 | 685.78 | 1692.86 | 243959.60 |
132 | 2035-09 | 2378.64 | 681.05 | 1697.59 | 242262.01 |
133 | 2035-10 | 2378.64 | 676.31 | 1702.33 | 240559.68 |
134 | 2035-11 | 2378.64 | 671.56 | 1707.08 | 238852.60 |
135 | 2035-12 | 2378.64 | 666.80 | 1711.85 | 237140.76 |
136 | 2036-01 | 2378.64 | 662.02 | 1716.63 | 235424.13 |
137 | 2036-02 | 2378.64 | 657.23 | 1721.42 | 233702.71 |
138 | 2036-03 | 2378.64 | 652.42 | 1726.22 | 231976.49 |
139 | 2036-04 | 2378.64 | 647.60 | 1731.04 | 230245.45 |
140 | 2036-05 | 2378.64 | 642.77 | 1735.87 | 228509.57 |
141 | 2036-06 | 2378.64 | 637.92 | 1740.72 | 226768.85 |
142 | 2036-07 | 2378.64 | 633.06 | 1745.58 | 225023.27 |
143 | 2036-08 | 2378.64 | 628.19 | 1750.45 | 223272.82 |
144 | 2036-09 | 2378.64 | 623.30 | 1755.34 | 221517.48 |
145 | 2036-10 | 2378.64 | 618.40 | 1760.24 | 219757.24 |
146 | 2036-11 | 2378.64 | 613.49 | 1765.15 | 217992.08 |
147 | 2036-12 | 2378.64 | 608.56 | 1770.08 | 216222.00 |
148 | 2037-01 | 2378.64 | 603.62 | 1775.02 | 214446.98 |
149 | 2037-02 | 2378.64 | 598.66 | 1779.98 | 212667.00 |
150 | 2037-03 | 2378.64 | 593.70 | 1784.95 | 210882.05 |
151 | 2037-04 | 2378.64 | 588.71 | 1789.93 | 209092.12 |
152 | 2037-05 | 2378.64 | 583.72 | 1794.93 | 207297.19 |
153 | 2037-06 | 2378.64 | 578.70 | 1799.94 | 205497.26 |
154 | 2037-07 | 2378.64 | 573.68 | 1804.96 | 203692.29 |
155 | 2037-08 | 2378.64 | 568.64 | 1810.00 | 201882.29 |
156 | 2037-09 | 2378.64 | 563.59 | 1815.06 | 200067.23 |
157 | 2037-10 | 2378.64 | 558.52 | 1820.12 | 198247.11 |
158 | 2037-11 | 2378.64 | 553.44 | 1825.20 | 196421.91 |
159 | 2037-12 | 2378.64 | 548.34 | 1830.30 | 194591.61 |
160 | 2038-01 | 2378.64 | 543.23 | 1835.41 | 192756.20 |
161 | 2038-02 | 2378.64 | 538.11 | 1840.53 | 190915.67 |
162 | 2038-03 | 2378.64 | 532.97 | 1845.67 | 189070.00 |
163 | 2038-04 | 2378.64 | 527.82 | 1850.82 | 187219.18 |
164 | 2038-05 | 2378.64 | 522.65 | 1855.99 | 185363.19 |
165 | 2038-06 | 2378.64 | 517.47 | 1861.17 | 183502.02 |
166 | 2038-07 | 2378.64 | 512.28 | 1866.37 | 181635.65 |
167 | 2038-08 | 2378.64 | 507.07 | 1871.58 | 179764.07 |
168 | 2038-09 | 2378.64 | 501.84 | 1876.80 | 177887.27 |
169 | 2038-10 | 2378.64 | 496.60 | 1882.04 | 176005.23 |
170 | 2038-11 | 2378.64 | 491.35 | 1887.30 | 174117.93 |
171 | 2038-12 | 2378.64 | 486.08 | 1892.56 | 172225.37 |
172 | 2039-01 | 2378.64 | 480.80 | 1897.85 | 170327.52 |
173 | 2039-02 | 2378.64 | 475.50 | 1903.15 | 168424.38 |
174 | 2039-03 | 2378.64 | 470.18 | 1908.46 | 166515.92 |
175 | 2039-04 | 2378.64 | 464.86 | 1913.79 | 164602.13 |
176 | 2039-05 | 2378.64 | 459.51 | 1919.13 | 162683.00 |
177 | 2039-06 | 2378.64 | 454.16 | 1924.49 | 160758.52 |
178 | 2039-07 | 2378.64 | 448.78 | 1929.86 | 158828.66 |
179 | 2039-08 | 2378.64 | 443.40 | 1935.25 | 156893.41 |
180 | 2039-09 | 2378.64 | 437.99 | 1940.65 | 154952.76 |
181 | 2039-10 | 2378.64 | 432.58 | 1946.07 | 153006.70 |
182 | 2039-11 | 2378.64 | 427.14 | 1951.50 | 151055.20 |
183 | 2039-12 | 2378.64 | 421.70 | 1956.95 | 149098.25 |
184 | 2040-01 | 2378.64 | 416.23 | 1962.41 | 147135.84 |
185 | 2040-02 | 2378.64 | 410.75 | 1967.89 | 145167.95 |
186 | 2040-03 | 2378.64 | 405.26 | 1973.38 | 143194.57 |
187 | 2040-04 | 2378.64 | 399.75 | 1978.89 | 141215.67 |
188 | 2040-05 | 2378.64 | 394.23 | 1984.42 | 139231.26 |
189 | 2040-06 | 2378.64 | 388.69 | 1989.96 | 137241.30 |
190 | 2040-07 | 2378.64 | 383.13 | 1995.51 | 135245.79 |
191 | 2040-08 | 2378.64 | 377.56 | 2001.08 | 133244.71 |
192 | 2040-09 | 2378.64 | 371.97 | 2006.67 | 131238.04 |
193 | 2040-10 | 2378.64 | 366.37 | 2012.27 | 129225.77 |
194 | 2040-11 | 2378.64 | 360.76 | 2017.89 | 127207.88 |
195 | 2040-12 | 2378.64 | 355.12 | 2023.52 | 125184.36 |
196 | 2041-01 | 2378.64 | 349.47 | 2029.17 | 123155.19 |
197 | 2041-02 | 2378.64 | 343.81 | 2034.83 | 121120.36 |
198 | 2041-03 | 2378.64 | 338.13 | 2040.52 | 119079.84 |
199 | 2041-04 | 2378.64 | 332.43 | 2046.21 | 117033.63 |
200 | 2041-05 | 2378.64 | 326.72 | 2051.92 | 114981.70 |
201 | 2041-06 | 2378.64 | 320.99 | 2057.65 | 112924.05 |
202 | 2041-07 | 2378.64 | 315.25 | 2063.40 | 110860.65 |
203 | 2041-08 | 2378.64 | 309.49 | 2069.16 | 108791.50 |
204 | 2041-09 | 2378.64 | 303.71 | 2074.93 | 106716.56 |
205 | 2041-10 | 2378.64 | 297.92 | 2080.73 | 104635.84 |
206 | 2041-11 | 2378.64 | 292.11 | 2086.53 | 102549.30 |
207 | 2041-12 | 2378.64 | 286.28 | 2092.36 | 100456.94 |
208 | 2042-01 | 2378.64 | 280.44 | 2098.20 | 98358.74 |
209 | 2042-02 | 2378.64 | 274.58 | 2104.06 | 96254.68 |
210 | 2042-03 | 2378.64 | 268.71 | 2109.93 | 94144.75 |
211 | 2042-04 | 2378.64 | 262.82 | 2115.82 | 92028.93 |
212 | 2042-05 | 2378.64 | 256.91 | 2121.73 | 89907.20 |
213 | 2042-06 | 2378.64 | 250.99 | 2127.65 | 87779.55 |
214 | 2042-07 | 2378.64 | 245.05 | 2133.59 | 85645.95 |
215 | 2042-08 | 2378.64 | 239.09 | 2139.55 | 83506.41 |
216 | 2042-09 | 2378.64 | 233.12 | 2145.52 | 81360.89 |
217 | 2042-10 | 2378.64 | 227.13 | 2151.51 | 79209.37 |
218 | 2042-11 | 2378.64 | 221.13 | 2157.52 | 77051.86 |
219 | 2042-12 | 2378.64 | 215.10 | 2163.54 | 74888.32 |
220 | 2043-01 | 2378.64 | 209.06 | 2169.58 | 72718.74 |
221 | 2043-02 | 2378.64 | 203.01 | 2175.64 | 70543.10 |
222 | 2043-03 | 2378.64 | 196.93 | 2181.71 | 68361.39 |
223 | 2043-04 | 2378.64 | 190.84 | 2187.80 | 66173.59 |
224 | 2043-05 | 2378.64 | 184.73 | 2193.91 | 63979.68 |
225 | 2043-06 | 2378.64 | 178.61 | 2200.03 | 61779.65 |
226 | 2043-07 | 2378.64 | 172.47 | 2206.18 | 59573.47 |
227 | 2043-08 | 2378.64 | 166.31 | 2212.33 | 57361.14 |
228 | 2043-09 | 2378.64 | 160.13 | 2218.51 | 55142.63 |
229 | 2043-10 | 2378.64 | 153.94 | 2224.70 | 52917.92 |
230 | 2043-11 | 2378.64 | 147.73 | 2230.91 | 50687.01 |
231 | 2043-12 | 2378.64 | 141.50 | 2237.14 | 48449.87 |
232 | 2044-01 | 2378.64 | 135.26 | 2243.39 | 46206.48 |
233 | 2044-02 | 2378.64 | 128.99 | 2249.65 | 43956.83 |
234 | 2044-03 | 2378.64 | 122.71 | 2255.93 | 41700.90 |
235 | 2044-04 | 2378.64 | 116.42 | 2262.23 | 39438.67 |
236 | 2044-05 | 2378.64 | 110.10 | 2268.54 | 37170.13 |
237 | 2044-06 | 2378.64 | 103.77 | 2274.88 | 34895.25 |
238 | 2044-07 | 2378.64 | 97.42 | 2281.23 | 32614.02 |
239 | 2044-08 | 2378.64 | 91.05 | 2287.60 | 30326.43 |
240 | 2044-09 | 2378.64 | 84.66 | 2293.98 | 28032.45 |
241 | 2044-10 | 2378.64 | 78.26 | 2300.39 | 25732.06 |
242 | 2044-11 | 2378.64 | 71.84 | 2306.81 | 23425.25 |
243 | 2044-12 | 2378.64 | 65.40 | 2313.25 | 21112.01 |
244 | 2045-01 | 2378.64 | 58.94 | 2319.71 | 18792.30 |
245 | 2045-02 | 2378.64 | 52.46 | 2326.18 | 16466.12 |
246 | 2045-03 | 2378.64 | 45.97 | 2332.68 | 14133.44 |
247 | 2045-04 | 2378.64 | 39.46 | 2339.19 | 11794.26 |
248 | 2045-05 | 2378.64 | 32.93 | 2345.72 | 9448.54 |
249 | 2045-06 | 2378.64 | 26.38 | 2352.27 | 7096.27 |
250 | 2045-07 | 2378.64 | 19.81 | 2358.83 | 4737.44 |
251 | 2045-08 | 2378.64 | 13.23 | 2365.42 | 2372.02 |
252 | 2045-09 | 2378.64 | 6.62 | 2372.02 | 0.00 |
等额本金还款方式:
贷款总额:43万
还款月数:21年
首月还款:2906.77元
每月递减:4.76元
利息总额:15.19万
本息合计:58.19万
节省利息:17565.39元
期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
---|---|---|---|---|---|
1 | 2024-10 | 2906.77 | 1200.42 | 1706.35 | 428293.65 |
2 | 2024-11 | 2902.00 | 1195.65 | 1706.35 | 426587.30 |
3 | 2024-12 | 2897.24 | 1190.89 | 1706.35 | 424880.95 |
4 | 2025-01 | 2892.48 | 1186.13 | 1706.35 | 423174.60 |
5 | 2025-02 | 2887.71 | 1181.36 | 1706.35 | 421468.25 |
6 | 2025-03 | 2882.95 | 1176.60 | 1706.35 | 419761.90 |
7 | 2025-04 | 2878.18 | 1171.84 | 1706.35 | 418055.56 |
8 | 2025-05 | 2873.42 | 1167.07 | 1706.35 | 416349.21 |
9 | 2025-06 | 2868.66 | 1162.31 | 1706.35 | 414642.86 |
10 | 2025-07 | 2863.89 | 1157.54 | 1706.35 | 412936.51 |
11 | 2025-08 | 2859.13 | 1152.78 | 1706.35 | 411230.16 |
12 | 2025-09 | 2854.37 | 1148.02 | 1706.35 | 409523.81 |
13 | 2025-10 | 2849.60 | 1143.25 | 1706.35 | 407817.46 |
14 | 2025-11 | 2844.84 | 1138.49 | 1706.35 | 406111.11 |
15 | 2025-12 | 2840.08 | 1133.73 | 1706.35 | 404404.76 |
16 | 2026-01 | 2835.31 | 1128.96 | 1706.35 | 402698.41 |
17 | 2026-02 | 2830.55 | 1124.20 | 1706.35 | 400992.06 |
18 | 2026-03 | 2825.79 | 1119.44 | 1706.35 | 399285.71 |
19 | 2026-04 | 2821.02 | 1114.67 | 1706.35 | 397579.37 |
20 | 2026-05 | 2816.26 | 1109.91 | 1706.35 | 395873.02 |
21 | 2026-06 | 2811.49 | 1105.15 | 1706.35 | 394166.67 |
22 | 2026-07 | 2806.73 | 1100.38 | 1706.35 | 392460.32 |
23 | 2026-08 | 2801.97 | 1095.62 | 1706.35 | 390753.97 |
24 | 2026-09 | 2797.20 | 1090.85 | 1706.35 | 389047.62 |
25 | 2026-10 | 2792.44 | 1086.09 | 1706.35 | 387341.27 |
26 | 2026-11 | 2787.68 | 1081.33 | 1706.35 | 385634.92 |
27 | 2026-12 | 2782.91 | 1076.56 | 1706.35 | 383928.57 |
28 | 2027-01 | 2778.15 | 1071.80 | 1706.35 | 382222.22 |
29 | 2027-02 | 2773.39 | 1067.04 | 1706.35 | 380515.87 |
30 | 2027-03 | 2768.62 | 1062.27 | 1706.35 | 378809.52 |
31 | 2027-04 | 2763.86 | 1057.51 | 1706.35 | 377103.17 |
32 | 2027-05 | 2759.10 | 1052.75 | 1706.35 | 375396.83 |
33 | 2027-06 | 2754.33 | 1047.98 | 1706.35 | 373690.48 |
34 | 2027-07 | 2749.57 | 1043.22 | 1706.35 | 371984.13 |
35 | 2027-08 | 2744.80 | 1038.46 | 1706.35 | 370277.78 |
36 | 2027-09 | 2740.04 | 1033.69 | 1706.35 | 368571.43 |
37 | 2027-10 | 2735.28 | 1028.93 | 1706.35 | 366865.08 |
38 | 2027-11 | 2730.51 | 1024.17 | 1706.35 | 365158.73 |
39 | 2027-12 | 2725.75 | 1019.40 | 1706.35 | 363452.38 |
40 | 2028-01 | 2720.99 | 1014.64 | 1706.35 | 361746.03 |
41 | 2028-02 | 2716.22 | 1009.87 | 1706.35 | 360039.68 |
42 | 2028-03 | 2711.46 | 1005.11 | 1706.35 | 358333.33 |
43 | 2028-04 | 2706.70 | 1000.35 | 1706.35 | 356626.98 |
44 | 2028-05 | 2701.93 | 995.58 | 1706.35 | 354920.63 |
45 | 2028-06 | 2697.17 | 990.82 | 1706.35 | 353214.29 |
46 | 2028-07 | 2692.41 | 986.06 | 1706.35 | 351507.94 |
47 | 2028-08 | 2687.64 | 981.29 | 1706.35 | 349801.59 |
48 | 2028-09 | 2682.88 | 976.53 | 1706.35 | 348095.24 |
49 | 2028-10 | 2678.12 | 971.77 | 1706.35 | 346388.89 |
50 | 2028-11 | 2673.35 | 967.00 | 1706.35 | 344682.54 |
51 | 2028-12 | 2668.59 | 962.24 | 1706.35 | 342976.19 |
52 | 2029-01 | 2663.82 | 957.48 | 1706.35 | 341269.84 |
53 | 2029-02 | 2659.06 | 952.71 | 1706.35 | 339563.49 |
54 | 2029-03 | 2654.30 | 947.95 | 1706.35 | 337857.14 |
55 | 2029-04 | 2649.53 | 943.18 | 1706.35 | 336150.79 |
56 | 2029-05 | 2644.77 | 938.42 | 1706.35 | 334444.44 |
57 | 2029-06 | 2640.01 | 933.66 | 1706.35 | 332738.10 |
58 | 2029-07 | 2635.24 | 928.89 | 1706.35 | 331031.75 |
59 | 2029-08 | 2630.48 | 924.13 | 1706.35 | 329325.40 |
60 | 2029-09 | 2625.72 | 919.37 | 1706.35 | 327619.05 |
61 | 2029-10 | 2620.95 | 914.60 | 1706.35 | 325912.70 |
62 | 2029-11 | 2616.19 | 909.84 | 1706.35 | 324206.35 |
63 | 2029-12 | 2611.43 | 905.08 | 1706.35 | 322500.00 |
64 | 2030-01 | 2606.66 | 900.31 | 1706.35 | 320793.65 |
65 | 2030-02 | 2601.90 | 895.55 | 1706.35 | 319087.30 |
66 | 2030-03 | 2597.13 | 890.79 | 1706.35 | 317380.95 |
67 | 2030-04 | 2592.37 | 886.02 | 1706.35 | 315674.60 |
68 | 2030-05 | 2587.61 | 881.26 | 1706.35 | 313968.25 |
69 | 2030-06 | 2582.84 | 876.49 | 1706.35 | 312261.90 |
70 | 2030-07 | 2578.08 | 871.73 | 1706.35 | 310555.56 |
71 | 2030-08 | 2573.32 | 866.97 | 1706.35 | 308849.21 |
72 | 2030-09 | 2568.55 | 862.20 | 1706.35 | 307142.86 |
73 | 2030-10 | 2563.79 | 857.44 | 1706.35 | 305436.51 |
74 | 2030-11 | 2559.03 | 852.68 | 1706.35 | 303730.16 |
75 | 2030-12 | 2554.26 | 847.91 | 1706.35 | 302023.81 |
76 | 2031-01 | 2549.50 | 843.15 | 1706.35 | 300317.46 |
77 | 2031-02 | 2544.74 | 838.39 | 1706.35 | 298611.11 |
78 | 2031-03 | 2539.97 | 833.62 | 1706.35 | 296904.76 |
79 | 2031-04 | 2535.21 | 828.86 | 1706.35 | 295198.41 |
80 | 2031-05 | 2530.44 | 824.10 | 1706.35 | 293492.06 |
81 | 2031-06 | 2525.68 | 819.33 | 1706.35 | 291785.71 |
82 | 2031-07 | 2520.92 | 814.57 | 1706.35 | 290079.37 |
83 | 2031-08 | 2516.15 | 809.80 | 1706.35 | 288373.02 |
84 | 2031-09 | 2511.39 | 805.04 | 1706.35 | 286666.67 |
85 | 2031-10 | 2506.63 | 800.28 | 1706.35 | 284960.32 |
86 | 2031-11 | 2501.86 | 795.51 | 1706.35 | 283253.97 |
87 | 2031-12 | 2497.10 | 790.75 | 1706.35 | 281547.62 |
88 | 2032-01 | 2492.34 | 785.99 | 1706.35 | 279841.27 |
89 | 2032-02 | 2487.57 | 781.22 | 1706.35 | 278134.92 |
90 | 2032-03 | 2482.81 | 776.46 | 1706.35 | 276428.57 |
91 | 2032-04 | 2478.05 | 771.70 | 1706.35 | 274722.22 |
92 | 2032-05 | 2473.28 | 766.93 | 1706.35 | 273015.87 |
93 | 2032-06 | 2468.52 | 762.17 | 1706.35 | 271309.52 |
94 | 2032-07 | 2463.75 | 757.41 | 1706.35 | 269603.17 |
95 | 2032-08 | 2458.99 | 752.64 | 1706.35 | 267896.83 |
96 | 2032-09 | 2454.23 | 747.88 | 1706.35 | 266190.48 |
97 | 2032-10 | 2449.46 | 743.12 | 1706.35 | 264484.13 |
98 | 2032-11 | 2444.70 | 738.35 | 1706.35 | 262777.78 |
99 | 2032-12 | 2439.94 | 733.59 | 1706.35 | 261071.43 |
100 | 2033-01 | 2435.17 | 728.82 | 1706.35 | 259365.08 |
101 | 2033-02 | 2430.41 | 724.06 | 1706.35 | 257658.73 |
102 | 2033-03 | 2425.65 | 719.30 | 1706.35 | 255952.38 |
103 | 2033-04 | 2420.88 | 714.53 | 1706.35 | 254246.03 |
104 | 2033-05 | 2416.12 | 709.77 | 1706.35 | 252539.68 |
105 | 2033-06 | 2411.36 | 705.01 | 1706.35 | 250833.33 |
106 | 2033-07 | 2406.59 | 700.24 | 1706.35 | 249126.98 |
107 | 2033-08 | 2401.83 | 695.48 | 1706.35 | 247420.63 |
108 | 2033-09 | 2397.07 | 690.72 | 1706.35 | 245714.29 |
109 | 2033-10 | 2392.30 | 685.95 | 1706.35 | 244007.94 |
110 | 2033-11 | 2387.54 | 681.19 | 1706.35 | 242301.59 |
111 | 2033-12 | 2382.77 | 676.43 | 1706.35 | 240595.24 |
112 | 2034-01 | 2378.01 | 671.66 | 1706.35 | 238888.89 |
113 | 2034-02 | 2373.25 | 666.90 | 1706.35 | 237182.54 |
114 | 2034-03 | 2368.48 | 662.13 | 1706.35 | 235476.19 |
115 | 2034-04 | 2363.72 | 657.37 | 1706.35 | 233769.84 |
116 | 2034-05 | 2358.96 | 652.61 | 1706.35 | 232063.49 |
117 | 2034-06 | 2354.19 | 647.84 | 1706.35 | 230357.14 |
118 | 2034-07 | 2349.43 | 643.08 | 1706.35 | 228650.79 |
119 | 2034-08 | 2344.67 | 638.32 | 1706.35 | 226944.44 |
120 | 2034-09 | 2339.90 | 633.55 | 1706.35 | 225238.10 |
121 | 2034-10 | 2335.14 | 628.79 | 1706.35 | 223531.75 |
122 | 2034-11 | 2330.38 | 624.03 | 1706.35 | 221825.40 |
123 | 2034-12 | 2325.61 | 619.26 | 1706.35 | 220119.05 |
124 | 2035-01 | 2320.85 | 614.50 | 1706.35 | 218412.70 |
125 | 2035-02 | 2316.08 | 609.74 | 1706.35 | 216706.35 |
126 | 2035-03 | 2311.32 | 604.97 | 1706.35 | 215000.00 |
127 | 2035-04 | 2306.56 | 600.21 | 1706.35 | 213293.65 |
128 | 2035-05 | 2301.79 | 595.44 | 1706.35 | 211587.30 |
129 | 2035-06 | 2297.03 | 590.68 | 1706.35 | 209880.95 |
130 | 2035-07 | 2292.27 | 585.92 | 1706.35 | 208174.60 |
131 | 2035-08 | 2287.50 | 581.15 | 1706.35 | 206468.25 |
132 | 2035-09 | 2282.74 | 576.39 | 1706.35 | 204761.90 |
133 | 2035-10 | 2277.98 | 571.63 | 1706.35 | 203055.56 |
134 | 2035-11 | 2273.21 | 566.86 | 1706.35 | 201349.21 |
135 | 2035-12 | 2268.45 | 562.10 | 1706.35 | 199642.86 |
136 | 2036-01 | 2263.69 | 557.34 | 1706.35 | 197936.51 |
137 | 2036-02 | 2258.92 | 552.57 | 1706.35 | 196230.16 |
138 | 2036-03 | 2254.16 | 547.81 | 1706.35 | 194523.81 |
139 | 2036-04 | 2249.39 | 543.05 | 1706.35 | 192817.46 |
140 | 2036-05 | 2244.63 | 538.28 | 1706.35 | 191111.11 |
141 | 2036-06 | 2239.87 | 533.52 | 1706.35 | 189404.76 |
142 | 2036-07 | 2235.10 | 528.75 | 1706.35 | 187698.41 |
143 | 2036-08 | 2230.34 | 523.99 | 1706.35 | 185992.06 |
144 | 2036-09 | 2225.58 | 519.23 | 1706.35 | 184285.71 |
145 | 2036-10 | 2220.81 | 514.46 | 1706.35 | 182579.37 |
146 | 2036-11 | 2216.05 | 509.70 | 1706.35 | 180873.02 |
147 | 2036-12 | 2211.29 | 504.94 | 1706.35 | 179166.67 |
148 | 2037-01 | 2206.52 | 500.17 | 1706.35 | 177460.32 |
149 | 2037-02 | 2201.76 | 495.41 | 1706.35 | 175753.97 |
150 | 2037-03 | 2197.00 | 490.65 | 1706.35 | 174047.62 |
151 | 2037-04 | 2192.23 | 485.88 | 1706.35 | 172341.27 |
152 | 2037-05 | 2187.47 | 481.12 | 1706.35 | 170634.92 |
153 | 2037-06 | 2182.71 | 476.36 | 1706.35 | 168928.57 |
154 | 2037-07 | 2177.94 | 471.59 | 1706.35 | 167222.22 |
155 | 2037-08 | 2173.18 | 466.83 | 1706.35 | 165515.87 |
156 | 2037-09 | 2168.41 | 462.07 | 1706.35 | 163809.52 |
157 | 2037-10 | 2163.65 | 457.30 | 1706.35 | 162103.17 |
158 | 2037-11 | 2158.89 | 452.54 | 1706.35 | 160396.83 |
159 | 2037-12 | 2154.12 | 447.77 | 1706.35 | 158690.48 |
160 | 2038-01 | 2149.36 | 443.01 | 1706.35 | 156984.13 |
161 | 2038-02 | 2144.60 | 438.25 | 1706.35 | 155277.78 |
162 | 2038-03 | 2139.83 | 433.48 | 1706.35 | 153571.43 |
163 | 2038-04 | 2135.07 | 428.72 | 1706.35 | 151865.08 |
164 | 2038-05 | 2130.31 | 423.96 | 1706.35 | 150158.73 |
165 | 2038-06 | 2125.54 | 419.19 | 1706.35 | 148452.38 |
166 | 2038-07 | 2120.78 | 414.43 | 1706.35 | 146746.03 |
167 | 2038-08 | 2116.02 | 409.67 | 1706.35 | 145039.68 |
168 | 2038-09 | 2111.25 | 404.90 | 1706.35 | 143333.33 |
169 | 2038-10 | 2106.49 | 400.14 | 1706.35 | 141626.98 |
170 | 2038-11 | 2101.72 | 395.38 | 1706.35 | 139920.63 |
171 | 2038-12 | 2096.96 | 390.61 | 1706.35 | 138214.29 |
172 | 2039-01 | 2092.20 | 385.85 | 1706.35 | 136507.94 |
173 | 2039-02 | 2087.43 | 381.08 | 1706.35 | 134801.59 |
174 | 2039-03 | 2082.67 | 376.32 | 1706.35 | 133095.24 |
175 | 2039-04 | 2077.91 | 371.56 | 1706.35 | 131388.89 |
176 | 2039-05 | 2073.14 | 366.79 | 1706.35 | 129682.54 |
177 | 2039-06 | 2068.38 | 362.03 | 1706.35 | 127976.19 |
178 | 2039-07 | 2063.62 | 357.27 | 1706.35 | 126269.84 |
179 | 2039-08 | 2058.85 | 352.50 | 1706.35 | 124563.49 |
180 | 2039-09 | 2054.09 | 347.74 | 1706.35 | 122857.14 |
181 | 2039-10 | 2049.33 | 342.98 | 1706.35 | 121150.79 |
182 | 2039-11 | 2044.56 | 338.21 | 1706.35 | 119444.44 |
183 | 2039-12 | 2039.80 | 333.45 | 1706.35 | 117738.10 |
184 | 2040-01 | 2035.03 | 328.69 | 1706.35 | 116031.75 |
185 | 2040-02 | 2030.27 | 323.92 | 1706.35 | 114325.40 |
186 | 2040-03 | 2025.51 | 319.16 | 1706.35 | 112619.05 |
187 | 2040-04 | 2020.74 | 314.39 | 1706.35 | 110912.70 |
188 | 2040-05 | 2015.98 | 309.63 | 1706.35 | 109206.35 |
189 | 2040-06 | 2011.22 | 304.87 | 1706.35 | 107500.00 |
190 | 2040-07 | 2006.45 | 300.10 | 1706.35 | 105793.65 |
191 | 2040-08 | 2001.69 | 295.34 | 1706.35 | 104087.30 |
192 | 2040-09 | 1996.93 | 290.58 | 1706.35 | 102380.95 |
193 | 2040-10 | 1992.16 | 285.81 | 1706.35 | 100674.60 |
194 | 2040-11 | 1987.40 | 281.05 | 1706.35 | 98968.25 |
195 | 2040-12 | 1982.64 | 276.29 | 1706.35 | 97261.90 |
196 | 2041-01 | 1977.87 | 271.52 | 1706.35 | 95555.56 |
197 | 2041-02 | 1973.11 | 266.76 | 1706.35 | 93849.21 |
198 | 2041-03 | 1968.34 | 262.00 | 1706.35 | 92142.86 |
199 | 2041-04 | 1963.58 | 257.23 | 1706.35 | 90436.51 |
200 | 2041-05 | 1958.82 | 252.47 | 1706.35 | 88730.16 |
201 | 2041-06 | 1954.05 | 247.71 | 1706.35 | 87023.81 |
202 | 2041-07 | 1949.29 | 242.94 | 1706.35 | 85317.46 |
203 | 2041-08 | 1944.53 | 238.18 | 1706.35 | 83611.11 |
204 | 2041-09 | 1939.76 | 233.41 | 1706.35 | 81904.76 |
205 | 2041-10 | 1935.00 | 228.65 | 1706.35 | 80198.41 |
206 | 2041-11 | 1930.24 | 223.89 | 1706.35 | 78492.06 |
207 | 2041-12 | 1925.47 | 219.12 | 1706.35 | 76785.71 |
208 | 2042-01 | 1920.71 | 214.36 | 1706.35 | 75079.37 |
209 | 2042-02 | 1915.95 | 209.60 | 1706.35 | 73373.02 |
210 | 2042-03 | 1911.18 | 204.83 | 1706.35 | 71666.67 |
211 | 2042-04 | 1906.42 | 200.07 | 1706.35 | 69960.32 |
212 | 2042-05 | 1901.66 | 195.31 | 1706.35 | 68253.97 |
213 | 2042-06 | 1896.89 | 190.54 | 1706.35 | 66547.62 |
214 | 2042-07 | 1892.13 | 185.78 | 1706.35 | 64841.27 |
215 | 2042-08 | 1887.36 | 181.02 | 1706.35 | 63134.92 |
216 | 2042-09 | 1882.60 | 176.25 | 1706.35 | 61428.57 |
217 | 2042-10 | 1877.84 | 171.49 | 1706.35 | 59722.22 |
218 | 2042-11 | 1873.07 | 166.72 | 1706.35 | 58015.87 |
219 | 2042-12 | 1868.31 | 161.96 | 1706.35 | 56309.52 |
220 | 2043-01 | 1863.55 | 157.20 | 1706.35 | 54603.17 |
221 | 2043-02 | 1858.78 | 152.43 | 1706.35 | 52896.83 |
222 | 2043-03 | 1854.02 | 147.67 | 1706.35 | 51190.48 |
223 | 2043-04 | 1849.26 | 142.91 | 1706.35 | 49484.13 |
224 | 2043-05 | 1844.49 | 138.14 | 1706.35 | 47777.78 |
225 | 2043-06 | 1839.73 | 133.38 | 1706.35 | 46071.43 |
226 | 2043-07 | 1834.97 | 128.62 | 1706.35 | 44365.08 |
227 | 2043-08 | 1830.20 | 123.85 | 1706.35 | 42658.73 |
228 | 2043-09 | 1825.44 | 119.09 | 1706.35 | 40952.38 |
229 | 2043-10 | 1820.67 | 114.33 | 1706.35 | 39246.03 |
230 | 2043-11 | 1815.91 | 109.56 | 1706.35 | 37539.68 |
231 | 2043-12 | 1811.15 | 104.80 | 1706.35 | 35833.33 |
232 | 2044-01 | 1806.38 | 100.03 | 1706.35 | 34126.98 |
233 | 2044-02 | 1801.62 | 95.27 | 1706.35 | 32420.63 |
234 | 2044-03 | 1796.86 | 90.51 | 1706.35 | 30714.29 |
235 | 2044-04 | 1792.09 | 85.74 | 1706.35 | 29007.94 |
236 | 2044-05 | 1787.33 | 80.98 | 1706.35 | 27301.59 |
237 | 2044-06 | 1782.57 | 76.22 | 1706.35 | 25595.24 |
238 | 2044-07 | 1777.80 | 71.45 | 1706.35 | 23888.89 |
239 | 2044-08 | 1773.04 | 66.69 | 1706.35 | 22182.54 |
240 | 2044-09 | 1768.28 | 61.93 | 1706.35 | 20476.19 |
241 | 2044-10 | 1763.51 | 57.16 | 1706.35 | 18769.84 |
242 | 2044-11 | 1758.75 | 52.40 | 1706.35 | 17063.49 |
243 | 2044-12 | 1753.98 | 47.64 | 1706.35 | 15357.14 |
244 | 2045-01 | 1749.22 | 42.87 | 1706.35 | 13650.79 |
245 | 2045-02 | 1744.46 | 38.11 | 1706.35 | 11944.44 |
246 | 2045-03 | 1739.69 | 33.34 | 1706.35 | 10238.10 |
247 | 2045-04 | 1734.93 | 28.58 | 1706.35 | 8531.75 |
248 | 2045-05 | 1730.17 | 23.82 | 1706.35 | 6825.40 |
249 | 2045-06 | 1725.40 | 19.05 | 1706.35 | 5119.05 |
250 | 2045-07 | 1720.64 | 14.29 | 1706.35 | 3412.70 |
251 | 2045-08 | 1715.88 | 9.53 | 1706.35 | 1706.35 |
252 | 2045-09 | 1711.11 | 4.76 | 1706.35 | 0.00 |