贷款3.53万(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:3.53万
还款月数:23年
每月还款:182.53元
利息总额:1.51万
本息合计:5.04万
期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
---|---|---|---|---|---|
1 | 2025-04 | 182.53 | 96.99 | 85.54 | 35183.46 |
2 | 2025-05 | 182.53 | 96.75 | 85.77 | 35097.69 |
3 | 2025-06 | 182.53 | 96.52 | 86.01 | 35011.69 |
4 | 2025-07 | 182.53 | 96.28 | 86.24 | 34925.44 |
5 | 2025-08 | 182.53 | 96.04 | 86.48 | 34838.96 |
6 | 2025-09 | 182.53 | 95.81 | 86.72 | 34752.25 |
7 | 2025-10 | 182.53 | 95.57 | 86.96 | 34665.29 |
8 | 2025-11 | 182.53 | 95.33 | 87.20 | 34578.10 |
9 | 2025-12 | 182.53 | 95.09 | 87.44 | 34490.66 |
10 | 2026-01 | 182.53 | 94.85 | 87.68 | 34402.98 |
11 | 2026-02 | 182.53 | 94.61 | 87.92 | 34315.07 |
12 | 2026-03 | 182.53 | 94.37 | 88.16 | 34226.91 |
13 | 2026-04 | 182.53 | 94.12 | 88.40 | 34138.51 |
14 | 2026-05 | 182.53 | 93.88 | 88.64 | 34049.86 |
15 | 2026-06 | 182.53 | 93.64 | 88.89 | 33960.98 |
16 | 2026-07 | 182.53 | 93.39 | 89.13 | 33871.84 |
17 | 2026-08 | 182.53 | 93.15 | 89.38 | 33782.47 |
18 | 2026-09 | 182.53 | 92.90 | 89.62 | 33692.84 |
19 | 2026-10 | 182.53 | 92.66 | 89.87 | 33602.97 |
20 | 2026-11 | 182.53 | 92.41 | 90.12 | 33512.86 |
21 | 2026-12 | 182.53 | 92.16 | 90.36 | 33422.49 |
22 | 2027-01 | 182.53 | 91.91 | 90.61 | 33331.88 |
23 | 2027-02 | 182.53 | 91.66 | 90.86 | 33241.02 |
24 | 2027-03 | 182.53 | 91.41 | 91.11 | 33149.90 |
25 | 2027-04 | 182.53 | 91.16 | 91.36 | 33058.54 |
26 | 2027-05 | 182.53 | 90.91 | 91.61 | 32966.93 |
27 | 2027-06 | 182.53 | 90.66 | 91.87 | 32875.06 |
28 | 2027-07 | 182.53 | 90.41 | 92.12 | 32782.94 |
29 | 2027-08 | 182.53 | 90.15 | 92.37 | 32690.57 |
30 | 2027-09 | 182.53 | 89.90 | 92.63 | 32597.94 |
31 | 2027-10 | 182.53 | 89.64 | 92.88 | 32505.06 |
32 | 2027-11 | 182.53 | 89.39 | 93.14 | 32411.93 |
33 | 2027-12 | 182.53 | 89.13 | 93.39 | 32318.53 |
34 | 2028-01 | 182.53 | 88.88 | 93.65 | 32224.89 |
35 | 2028-02 | 182.53 | 88.62 | 93.91 | 32130.98 |
36 | 2028-03 | 182.53 | 88.36 | 94.16 | 32036.81 |
37 | 2028-04 | 182.53 | 88.10 | 94.42 | 31942.39 |
38 | 2028-05 | 182.53 | 87.84 | 94.68 | 31847.71 |
39 | 2028-06 | 182.53 | 87.58 | 94.94 | 31752.76 |
40 | 2028-07 | 182.53 | 87.32 | 95.20 | 31657.56 |
41 | 2028-08 | 182.53 | 87.06 | 95.47 | 31562.09 |
42 | 2028-09 | 182.53 | 86.80 | 95.73 | 31466.36 |
43 | 2028-10 | 182.53 | 86.53 | 95.99 | 31370.37 |
44 | 2028-11 | 182.53 | 86.27 | 96.26 | 31274.11 |
45 | 2028-12 | 182.53 | 86.00 | 96.52 | 31177.59 |
46 | 2029-01 | 182.53 | 85.74 | 96.79 | 31080.81 |
47 | 2029-02 | 182.53 | 85.47 | 97.05 | 30983.75 |
48 | 2029-03 | 182.53 | 85.21 | 97.32 | 30886.43 |
49 | 2029-04 | 182.53 | 84.94 | 97.59 | 30788.85 |
50 | 2029-05 | 182.53 | 84.67 | 97.86 | 30690.99 |
51 | 2029-06 | 182.53 | 84.40 | 98.12 | 30592.86 |
52 | 2029-07 | 182.53 | 84.13 | 98.39 | 30494.47 |
53 | 2029-08 | 182.53 | 83.86 | 98.67 | 30395.80 |
54 | 2029-09 | 182.53 | 83.59 | 98.94 | 30296.87 |
55 | 2029-10 | 182.53 | 83.32 | 99.21 | 30197.66 |
56 | 2029-11 | 182.53 | 83.04 | 99.48 | 30098.18 |
57 | 2029-12 | 182.53 | 82.77 | 99.76 | 29998.42 |
58 | 2030-01 | 182.53 | 82.50 | 100.03 | 29898.39 |
59 | 2030-02 | 182.53 | 82.22 | 100.30 | 29798.09 |
60 | 2030-03 | 182.53 | 81.94 | 100.58 | 29697.51 |
61 | 2030-04 | 182.53 | 81.67 | 100.86 | 29596.65 |
62 | 2030-05 | 182.53 | 81.39 | 101.13 | 29495.52 |
63 | 2030-06 | 182.53 | 81.11 | 101.41 | 29394.11 |
64 | 2030-07 | 182.53 | 80.83 | 101.69 | 29292.41 |
65 | 2030-08 | 182.53 | 80.55 | 101.97 | 29190.44 |
66 | 2030-09 | 182.53 | 80.27 | 102.25 | 29088.19 |
67 | 2030-10 | 182.53 | 79.99 | 102.53 | 28985.66 |
68 | 2030-11 | 182.53 | 79.71 | 102.81 | 28882.84 |
69 | 2030-12 | 182.53 | 79.43 | 103.10 | 28779.75 |
70 | 2031-01 | 182.53 | 79.14 | 103.38 | 28676.37 |
71 | 2031-02 | 182.53 | 78.86 | 103.67 | 28572.70 |
72 | 2031-03 | 182.53 | 78.57 | 103.95 | 28468.75 |
73 | 2031-04 | 182.53 | 78.29 | 104.24 | 28364.52 |
74 | 2031-05 | 182.53 | 78.00 | 104.52 | 28259.99 |
75 | 2031-06 | 182.53 | 77.71 | 104.81 | 28155.18 |
76 | 2031-07 | 182.53 | 77.43 | 105.10 | 28050.08 |
77 | 2031-08 | 182.53 | 77.14 | 105.39 | 27944.70 |
78 | 2031-09 | 182.53 | 76.85 | 105.68 | 27839.02 |
79 | 2031-10 | 182.53 | 76.56 | 105.97 | 27733.05 |
80 | 2031-11 | 182.53 | 76.27 | 106.26 | 27626.79 |
81 | 2031-12 | 182.53 | 75.97 | 106.55 | 27520.24 |
82 | 2032-01 | 182.53 | 75.68 | 106.84 | 27413.40 |
83 | 2032-02 | 182.53 | 75.39 | 107.14 | 27306.26 |
84 | 2032-03 | 182.53 | 75.09 | 107.43 | 27198.83 |
85 | 2032-04 | 182.53 | 74.80 | 107.73 | 27091.10 |
86 | 2032-05 | 182.53 | 74.50 | 108.02 | 26983.07 |
87 | 2032-06 | 182.53 | 74.20 | 108.32 | 26874.75 |
88 | 2032-07 | 182.53 | 73.91 | 108.62 | 26766.13 |
89 | 2032-08 | 182.53 | 73.61 | 108.92 | 26657.21 |
90 | 2032-09 | 182.53 | 73.31 | 109.22 | 26548.00 |
91 | 2032-10 | 182.53 | 73.01 | 109.52 | 26438.48 |
92 | 2032-11 | 182.53 | 72.71 | 109.82 | 26328.66 |
93 | 2032-12 | 182.53 | 72.40 | 110.12 | 26218.54 |
94 | 2033-01 | 182.53 | 72.10 | 110.42 | 26108.11 |
95 | 2033-02 | 182.53 | 71.80 | 110.73 | 25997.39 |
96 | 2033-03 | 182.53 | 71.49 | 111.03 | 25886.35 |
97 | 2033-04 | 182.53 | 71.19 | 111.34 | 25775.02 |
98 | 2033-05 | 182.53 | 70.88 | 111.64 | 25663.37 |
99 | 2033-06 | 182.53 | 70.57 | 111.95 | 25551.42 |
100 | 2033-07 | 182.53 | 70.27 | 112.26 | 25439.16 |
101 | 2033-08 | 182.53 | 69.96 | 112.57 | 25326.60 |
102 | 2033-09 | 182.53 | 69.65 | 112.88 | 25213.72 |
103 | 2033-10 | 182.53 | 69.34 | 113.19 | 25100.53 |
104 | 2033-11 | 182.53 | 69.03 | 113.50 | 24987.03 |
105 | 2033-12 | 182.53 | 68.71 | 113.81 | 24873.22 |
106 | 2034-01 | 182.53 | 68.40 | 114.12 | 24759.10 |
107 | 2034-02 | 182.53 | 68.09 | 114.44 | 24644.66 |
108 | 2034-03 | 182.53 | 67.77 | 114.75 | 24529.91 |
109 | 2034-04 | 182.53 | 67.46 | 115.07 | 24414.84 |
110 | 2034-05 | 182.53 | 67.14 | 115.38 | 24299.46 |
111 | 2034-06 | 182.53 | 66.82 | 115.70 | 24183.76 |
112 | 2034-07 | 182.53 | 66.51 | 116.02 | 24067.74 |
113 | 2034-08 | 182.53 | 66.19 | 116.34 | 23951.40 |
114 | 2034-09 | 182.53 | 65.87 | 116.66 | 23834.74 |
115 | 2034-10 | 182.53 | 65.55 | 116.98 | 23717.76 |
116 | 2034-11 | 182.53 | 65.22 | 117.30 | 23600.46 |
117 | 2034-12 | 182.53 | 64.90 | 117.62 | 23482.83 |
118 | 2035-01 | 182.53 | 64.58 | 117.95 | 23364.89 |
119 | 2035-02 | 182.53 | 64.25 | 118.27 | 23246.61 |
120 | 2035-03 | 182.53 | 63.93 | 118.60 | 23128.02 |
121 | 2035-04 | 182.53 | 63.60 | 118.92 | 23009.10 |
122 | 2035-05 | 182.53 | 63.28 | 119.25 | 22889.85 |
123 | 2035-06 | 182.53 | 62.95 | 119.58 | 22770.27 |
124 | 2035-07 | 182.53 | 62.62 | 119.91 | 22650.36 |
125 | 2035-08 | 182.53 | 62.29 | 120.24 | 22530.12 |
126 | 2035-09 | 182.53 | 61.96 | 120.57 | 22409.56 |
127 | 2035-10 | 182.53 | 61.63 | 120.90 | 22288.66 |
128 | 2035-11 | 182.53 | 61.29 | 121.23 | 22167.43 |
129 | 2035-12 | 182.53 | 60.96 | 121.56 | 22045.86 |
130 | 2036-01 | 182.53 | 60.63 | 121.90 | 21923.96 |
131 | 2036-02 | 182.53 | 60.29 | 122.23 | 21801.73 |
132 | 2036-03 | 182.53 | 59.95 | 122.57 | 21679.16 |
133 | 2036-04 | 182.53 | 59.62 | 122.91 | 21556.25 |
134 | 2036-05 | 182.53 | 59.28 | 123.25 | 21433.01 |
135 | 2036-06 | 182.53 | 58.94 | 123.58 | 21309.42 |
136 | 2036-07 | 182.53 | 58.60 | 123.92 | 21185.50 |
137 | 2036-08 | 182.53 | 58.26 | 124.26 | 21061.23 |
138 | 2036-09 | 182.53 | 57.92 | 124.61 | 20936.63 |
139 | 2036-10 | 182.53 | 57.58 | 124.95 | 20811.68 |
140 | 2036-11 | 182.53 | 57.23 | 125.29 | 20686.38 |
141 | 2036-12 | 182.53 | 56.89 | 125.64 | 20560.75 |
142 | 2037-01 | 182.53 | 56.54 | 125.98 | 20434.76 |
143 | 2037-02 | 182.53 | 56.20 | 126.33 | 20308.43 |
144 | 2037-03 | 182.53 | 55.85 | 126.68 | 20181.76 |
145 | 2037-04 | 182.53 | 55.50 | 127.03 | 20054.73 |
146 | 2037-05 | 182.53 | 55.15 | 127.37 | 19927.36 |
147 | 2037-06 | 182.53 | 54.80 | 127.72 | 19799.63 |
148 | 2037-07 | 182.53 | 54.45 | 128.08 | 19671.56 |
149 | 2037-08 | 182.53 | 54.10 | 128.43 | 19543.13 |
150 | 2037-09 | 182.53 | 53.74 | 128.78 | 19414.35 |
151 | 2037-10 | 182.53 | 53.39 | 129.14 | 19285.21 |
152 | 2037-11 | 182.53 | 53.03 | 129.49 | 19155.72 |
153 | 2037-12 | 182.53 | 52.68 | 129.85 | 19025.87 |
154 | 2038-01 | 182.53 | 52.32 | 130.20 | 18895.67 |
155 | 2038-02 | 182.53 | 51.96 | 130.56 | 18765.11 |
156 | 2038-03 | 182.53 | 51.60 | 130.92 | 18634.19 |
157 | 2038-04 | 182.53 | 51.24 | 131.28 | 18502.91 |
158 | 2038-05 | 182.53 | 50.88 | 131.64 | 18371.26 |
159 | 2038-06 | 182.53 | 50.52 | 132.00 | 18239.26 |
160 | 2038-07 | 182.53 | 50.16 | 132.37 | 18106.89 |
161 | 2038-08 | 182.53 | 49.79 | 132.73 | 17974.16 |
162 | 2038-09 | 182.53 | 49.43 | 133.10 | 17841.06 |
163 | 2038-10 | 182.53 | 49.06 | 133.46 | 17707.60 |
164 | 2038-11 | 182.53 | 48.70 | 133.83 | 17573.77 |
165 | 2038-12 | 182.53 | 48.33 | 134.20 | 17439.58 |
166 | 2039-01 | 182.53 | 47.96 | 134.57 | 17305.01 |
167 | 2039-02 | 182.53 | 47.59 | 134.94 | 17170.07 |
168 | 2039-03 | 182.53 | 47.22 | 135.31 | 17034.77 |
169 | 2039-04 | 182.53 | 46.85 | 135.68 | 16899.09 |
170 | 2039-05 | 182.53 | 46.47 | 136.05 | 16763.03 |
171 | 2039-06 | 182.53 | 46.10 | 136.43 | 16626.61 |
172 | 2039-07 | 182.53 | 45.72 | 136.80 | 16489.81 |
173 | 2039-08 | 182.53 | 45.35 | 137.18 | 16352.63 |
174 | 2039-09 | 182.53 | 44.97 | 137.56 | 16215.07 |
175 | 2039-10 | 182.53 | 44.59 | 137.93 | 16077.14 |
176 | 2039-11 | 182.53 | 44.21 | 138.31 | 15938.83 |
177 | 2039-12 | 182.53 | 43.83 | 138.69 | 15800.13 |
178 | 2040-01 | 182.53 | 43.45 | 139.07 | 15661.06 |
179 | 2040-02 | 182.53 | 43.07 | 139.46 | 15521.60 |
180 | 2040-03 | 182.53 | 42.68 | 139.84 | 15381.76 |
181 | 2040-04 | 182.53 | 42.30 | 140.23 | 15241.54 |
182 | 2040-05 | 182.53 | 41.91 | 140.61 | 15100.92 |
183 | 2040-06 | 182.53 | 41.53 | 141.00 | 14959.93 |
184 | 2040-07 | 182.53 | 41.14 | 141.39 | 14818.54 |
185 | 2040-08 | 182.53 | 40.75 | 141.77 | 14676.77 |
186 | 2040-09 | 182.53 | 40.36 | 142.16 | 14534.60 |
187 | 2040-10 | 182.53 | 39.97 | 142.55 | 14392.05 |
188 | 2040-11 | 182.53 | 39.58 | 142.95 | 14249.10 |
189 | 2040-12 | 182.53 | 39.19 | 143.34 | 14105.76 |
190 | 2041-01 | 182.53 | 38.79 | 143.73 | 13962.03 |
191 | 2041-02 | 182.53 | 38.40 | 144.13 | 13817.90 |
192 | 2041-03 | 182.53 | 38.00 | 144.53 | 13673.37 |
193 | 2041-04 | 182.53 | 37.60 | 144.92 | 13528.45 |
194 | 2041-05 | 182.53 | 37.20 | 145.32 | 13383.13 |
195 | 2041-06 | 182.53 | 36.80 | 145.72 | 13237.41 |
196 | 2041-07 | 182.53 | 36.40 | 146.12 | 13091.28 |
197 | 2041-08 | 182.53 | 36.00 | 146.52 | 12944.76 |
198 | 2041-09 | 182.53 | 35.60 | 146.93 | 12797.83 |
199 | 2041-10 | 182.53 | 35.19 | 147.33 | 12650.50 |
200 | 2041-11 | 182.53 | 34.79 | 147.74 | 12502.77 |
201 | 2041-12 | 182.53 | 34.38 | 148.14 | 12354.62 |
202 | 2042-01 | 182.53 | 33.98 | 148.55 | 12206.07 |
203 | 2042-02 | 182.53 | 33.57 | 148.96 | 12057.11 |
204 | 2042-03 | 182.53 | 33.16 | 149.37 | 11907.75 |
205 | 2042-04 | 182.53 | 32.75 | 149.78 | 11757.97 |
206 | 2042-05 | 182.53 | 32.33 | 150.19 | 11607.78 |
207 | 2042-06 | 182.53 | 31.92 | 150.60 | 11457.17 |
208 | 2042-07 | 182.53 | 31.51 | 151.02 | 11306.16 |
209 | 2042-08 | 182.53 | 31.09 | 151.43 | 11154.72 |
210 | 2042-09 | 182.53 | 30.68 | 151.85 | 11002.87 |
211 | 2042-10 | 182.53 | 30.26 | 152.27 | 10850.61 |
212 | 2042-11 | 182.53 | 29.84 | 152.69 | 10697.92 |
213 | 2042-12 | 182.53 | 29.42 | 153.11 | 10544.81 |
214 | 2043-01 | 182.53 | 29.00 | 153.53 | 10391.29 |
215 | 2043-02 | 182.53 | 28.58 | 153.95 | 10237.34 |
216 | 2043-03 | 182.53 | 28.15 | 154.37 | 10082.97 |
217 | 2043-04 | 182.53 | 27.73 | 154.80 | 9928.17 |
218 | 2043-05 | 182.53 | 27.30 | 155.22 | 9772.95 |
219 | 2043-06 | 182.53 | 26.88 | 155.65 | 9617.30 |
220 | 2043-07 | 182.53 | 26.45 | 156.08 | 9461.22 |
221 | 2043-08 | 182.53 | 26.02 | 156.51 | 9304.71 |
222 | 2043-09 | 182.53 | 25.59 | 156.94 | 9147.78 |
223 | 2043-10 | 182.53 | 25.16 | 157.37 | 8990.41 |
224 | 2043-11 | 182.53 | 24.72 | 157.80 | 8832.61 |
225 | 2043-12 | 182.53 | 24.29 | 158.24 | 8674.37 |
226 | 2044-01 | 182.53 | 23.85 | 158.67 | 8515.70 |
227 | 2044-02 | 182.53 | 23.42 | 159.11 | 8356.59 |
228 | 2044-03 | 182.53 | 22.98 | 159.54 | 8197.05 |
229 | 2044-04 | 182.53 | 22.54 | 159.98 | 8037.07 |
230 | 2044-05 | 182.53 | 22.10 | 160.42 | 7876.64 |
231 | 2044-06 | 182.53 | 21.66 | 160.86 | 7715.78 |
232 | 2044-07 | 182.53 | 21.22 | 161.31 | 7554.47 |
233 | 2044-08 | 182.53 | 20.77 | 161.75 | 7392.72 |
234 | 2044-09 | 182.53 | 20.33 | 162.20 | 7230.53 |
235 | 2044-10 | 182.53 | 19.88 | 162.64 | 7067.89 |
236 | 2044-11 | 182.53 | 19.44 | 163.09 | 6904.80 |
237 | 2044-12 | 182.53 | 18.99 | 163.54 | 6741.26 |
238 | 2045-01 | 182.53 | 18.54 | 163.99 | 6577.27 |
239 | 2045-02 | 182.53 | 18.09 | 164.44 | 6412.84 |
240 | 2045-03 | 182.53 | 17.64 | 164.89 | 6247.95 |
241 | 2045-04 | 182.53 | 17.18 | 165.34 | 6082.60 |
242 | 2045-05 | 182.53 | 16.73 | 165.80 | 5916.81 |
243 | 2045-06 | 182.53 | 16.27 | 166.25 | 5750.55 |
244 | 2045-07 | 182.53 | 15.81 | 166.71 | 5583.84 |
245 | 2045-08 | 182.53 | 15.36 | 167.17 | 5416.67 |
246 | 2045-09 | 182.53 | 14.90 | 167.63 | 5249.04 |
247 | 2045-10 | 182.53 | 14.43 | 168.09 | 5080.95 |
248 | 2045-11 | 182.53 | 13.97 | 168.55 | 4912.40 |
249 | 2045-12 | 182.53 | 13.51 | 169.02 | 4743.38 |
250 | 2046-01 | 182.53 | 13.04 | 169.48 | 4573.90 |
251 | 2046-02 | 182.53 | 12.58 | 169.95 | 4403.96 |
252 | 2046-03 | 182.53 | 12.11 | 170.41 | 4233.54 |
253 | 2046-04 | 182.53 | 11.64 | 170.88 | 4062.66 |
254 | 2046-05 | 182.53 | 11.17 | 171.35 | 3891.31 |
255 | 2046-06 | 182.53 | 10.70 | 171.82 | 3719.48 |
256 | 2046-07 | 182.53 | 10.23 | 172.30 | 3547.19 |
257 | 2046-08 | 182.53 | 9.75 | 172.77 | 3374.42 |
258 | 2046-09 | 182.53 | 9.28 | 173.25 | 3201.17 |
259 | 2046-10 | 182.53 | 8.80 | 173.72 | 3027.45 |
260 | 2046-11 | 182.53 | 8.33 | 174.20 | 2853.25 |
261 | 2046-12 | 182.53 | 7.85 | 174.68 | 2678.57 |
262 | 2047-01 | 182.53 | 7.37 | 175.16 | 2503.41 |
263 | 2047-02 | 182.53 | 6.88 | 175.64 | 2327.77 |
264 | 2047-03 | 182.53 | 6.40 | 176.12 | 2151.65 |
265 | 2047-04 | 182.53 | 5.92 | 176.61 | 1975.04 |
266 | 2047-05 | 182.53 | 5.43 | 177.09 | 1797.94 |
267 | 2047-06 | 182.53 | 4.94 | 177.58 | 1620.36 |
268 | 2047-07 | 182.53 | 4.46 | 178.07 | 1442.29 |
269 | 2047-08 | 182.53 | 3.97 | 178.56 | 1263.74 |
270 | 2047-09 | 182.53 | 3.48 | 179.05 | 1084.69 |
271 | 2047-10 | 182.53 | 2.98 | 179.54 | 905.14 |
272 | 2047-11 | 182.53 | 2.49 | 180.04 | 725.11 |
273 | 2047-12 | 182.53 | 1.99 | 180.53 | 544.58 |
274 | 2048-01 | 182.53 | 1.50 | 181.03 | 363.55 |
275 | 2048-02 | 182.53 | 1.00 | 181.53 | 182.02 |
276 | 2048-03 | 182.53 | 0.50 | 182.02 | 0.00 |
等额本金还款方式:
贷款总额:3.53万
还款月数:23年
首月还款:224.78元
每月递减:0.35元
利息总额:1.34万
本息合计:4.87万
节省利息:1674.83元
期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
---|---|---|---|---|---|
1 | 2025-04 | 224.78 | 96.99 | 127.79 | 35141.21 |
2 | 2025-05 | 224.42 | 96.64 | 127.79 | 35013.43 |
3 | 2025-06 | 224.07 | 96.29 | 127.79 | 34885.64 |
4 | 2025-07 | 223.72 | 95.94 | 127.79 | 34757.86 |
5 | 2025-08 | 223.37 | 95.58 | 127.79 | 34630.07 |
6 | 2025-09 | 223.02 | 95.23 | 127.79 | 34502.28 |
7 | 2025-10 | 222.67 | 94.88 | 127.79 | 34374.50 |
8 | 2025-11 | 222.32 | 94.53 | 127.79 | 34246.71 |
9 | 2025-12 | 221.96 | 94.18 | 127.79 | 34118.92 |
10 | 2026-01 | 221.61 | 93.83 | 127.79 | 33991.14 |
11 | 2026-02 | 221.26 | 93.48 | 127.79 | 33863.35 |
12 | 2026-03 | 220.91 | 93.12 | 127.79 | 33735.57 |
13 | 2026-04 | 220.56 | 92.77 | 127.79 | 33607.78 |
14 | 2026-05 | 220.21 | 92.42 | 127.79 | 33479.99 |
15 | 2026-06 | 219.86 | 92.07 | 127.79 | 33352.21 |
16 | 2026-07 | 219.50 | 91.72 | 127.79 | 33224.42 |
17 | 2026-08 | 219.15 | 91.37 | 127.79 | 33096.63 |
18 | 2026-09 | 218.80 | 91.02 | 127.79 | 32968.85 |
19 | 2026-10 | 218.45 | 90.66 | 127.79 | 32841.06 |
20 | 2026-11 | 218.10 | 90.31 | 127.79 | 32713.28 |
21 | 2026-12 | 217.75 | 89.96 | 127.79 | 32585.49 |
22 | 2027-01 | 217.40 | 89.61 | 127.79 | 32457.70 |
23 | 2027-02 | 217.04 | 89.26 | 127.79 | 32329.92 |
24 | 2027-03 | 216.69 | 88.91 | 127.79 | 32202.13 |
25 | 2027-04 | 216.34 | 88.56 | 127.79 | 32074.34 |
26 | 2027-05 | 215.99 | 88.20 | 127.79 | 31946.56 |
27 | 2027-06 | 215.64 | 87.85 | 127.79 | 31818.77 |
28 | 2027-07 | 215.29 | 87.50 | 127.79 | 31690.99 |
29 | 2027-08 | 214.94 | 87.15 | 127.79 | 31563.20 |
30 | 2027-09 | 214.59 | 86.80 | 127.79 | 31435.41 |
31 | 2027-10 | 214.23 | 86.45 | 127.79 | 31307.63 |
32 | 2027-11 | 213.88 | 86.10 | 127.79 | 31179.84 |
33 | 2027-12 | 213.53 | 85.74 | 127.79 | 31052.05 |
34 | 2028-01 | 213.18 | 85.39 | 127.79 | 30924.27 |
35 | 2028-02 | 212.83 | 85.04 | 127.79 | 30796.48 |
36 | 2028-03 | 212.48 | 84.69 | 127.79 | 30668.70 |
37 | 2028-04 | 212.13 | 84.34 | 127.79 | 30540.91 |
38 | 2028-05 | 211.77 | 83.99 | 127.79 | 30413.12 |
39 | 2028-06 | 211.42 | 83.64 | 127.79 | 30285.34 |
40 | 2028-07 | 211.07 | 83.28 | 127.79 | 30157.55 |
41 | 2028-08 | 210.72 | 82.93 | 127.79 | 30029.76 |
42 | 2028-09 | 210.37 | 82.58 | 127.79 | 29901.98 |
43 | 2028-10 | 210.02 | 82.23 | 127.79 | 29774.19 |
44 | 2028-11 | 209.67 | 81.88 | 127.79 | 29646.41 |
45 | 2028-12 | 209.31 | 81.53 | 127.79 | 29518.62 |
46 | 2029-01 | 208.96 | 81.18 | 127.79 | 29390.83 |
47 | 2029-02 | 208.61 | 80.82 | 127.79 | 29263.05 |
48 | 2029-03 | 208.26 | 80.47 | 127.79 | 29135.26 |
49 | 2029-04 | 207.91 | 80.12 | 127.79 | 29007.47 |
50 | 2029-05 | 207.56 | 79.77 | 127.79 | 28879.69 |
51 | 2029-06 | 207.21 | 79.42 | 127.79 | 28751.90 |
52 | 2029-07 | 206.85 | 79.07 | 127.79 | 28624.12 |
53 | 2029-08 | 206.50 | 78.72 | 127.79 | 28496.33 |
54 | 2029-09 | 206.15 | 78.36 | 127.79 | 28368.54 |
55 | 2029-10 | 205.80 | 78.01 | 127.79 | 28240.76 |
56 | 2029-11 | 205.45 | 77.66 | 127.79 | 28112.97 |
57 | 2029-12 | 205.10 | 77.31 | 127.79 | 27985.18 |
58 | 2030-01 | 204.75 | 76.96 | 127.79 | 27857.40 |
59 | 2030-02 | 204.39 | 76.61 | 127.79 | 27729.61 |
60 | 2030-03 | 204.04 | 76.26 | 127.79 | 27601.83 |
61 | 2030-04 | 203.69 | 75.91 | 127.79 | 27474.04 |
62 | 2030-05 | 203.34 | 75.55 | 127.79 | 27346.25 |
63 | 2030-06 | 202.99 | 75.20 | 127.79 | 27218.47 |
64 | 2030-07 | 202.64 | 74.85 | 127.79 | 27090.68 |
65 | 2030-08 | 202.29 | 74.50 | 127.79 | 26962.89 |
66 | 2030-09 | 201.93 | 74.15 | 127.79 | 26835.11 |
67 | 2030-10 | 201.58 | 73.80 | 127.79 | 26707.32 |
68 | 2030-11 | 201.23 | 73.45 | 127.79 | 26579.54 |
69 | 2030-12 | 200.88 | 73.09 | 127.79 | 26451.75 |
70 | 2031-01 | 200.53 | 72.74 | 127.79 | 26323.96 |
71 | 2031-02 | 200.18 | 72.39 | 127.79 | 26196.18 |
72 | 2031-03 | 199.83 | 72.04 | 127.79 | 26068.39 |
73 | 2031-04 | 199.47 | 71.69 | 127.79 | 25940.61 |
74 | 2031-05 | 199.12 | 71.34 | 127.79 | 25812.82 |
75 | 2031-06 | 198.77 | 70.99 | 127.79 | 25685.03 |
76 | 2031-07 | 198.42 | 70.63 | 127.79 | 25557.25 |
77 | 2031-08 | 198.07 | 70.28 | 127.79 | 25429.46 |
78 | 2031-09 | 197.72 | 69.93 | 127.79 | 25301.67 |
79 | 2031-10 | 197.37 | 69.58 | 127.79 | 25173.89 |
80 | 2031-11 | 197.01 | 69.23 | 127.79 | 25046.10 |
81 | 2031-12 | 196.66 | 68.88 | 127.79 | 24918.32 |
82 | 2032-01 | 196.31 | 68.53 | 127.79 | 24790.53 |
83 | 2032-02 | 195.96 | 68.17 | 127.79 | 24662.74 |
84 | 2032-03 | 195.61 | 67.82 | 127.79 | 24534.96 |
85 | 2032-04 | 195.26 | 67.47 | 127.79 | 24407.17 |
86 | 2032-05 | 194.91 | 67.12 | 127.79 | 24279.38 |
87 | 2032-06 | 194.55 | 66.77 | 127.79 | 24151.60 |
88 | 2032-07 | 194.20 | 66.42 | 127.79 | 24023.81 |
89 | 2032-08 | 193.85 | 66.07 | 127.79 | 23896.03 |
90 | 2032-09 | 193.50 | 65.71 | 127.79 | 23768.24 |
91 | 2032-10 | 193.15 | 65.36 | 127.79 | 23640.45 |
92 | 2032-11 | 192.80 | 65.01 | 127.79 | 23512.67 |
93 | 2032-12 | 192.45 | 64.66 | 127.79 | 23384.88 |
94 | 2033-01 | 192.09 | 64.31 | 127.79 | 23257.09 |
95 | 2033-02 | 191.74 | 63.96 | 127.79 | 23129.31 |
96 | 2033-03 | 191.39 | 63.61 | 127.79 | 23001.52 |
97 | 2033-04 | 191.04 | 63.25 | 127.79 | 22873.74 |
98 | 2033-05 | 190.69 | 62.90 | 127.79 | 22745.95 |
99 | 2033-06 | 190.34 | 62.55 | 127.79 | 22618.16 |
100 | 2033-07 | 189.99 | 62.20 | 127.79 | 22490.38 |
101 | 2033-08 | 189.63 | 61.85 | 127.79 | 22362.59 |
102 | 2033-09 | 189.28 | 61.50 | 127.79 | 22234.80 |
103 | 2033-10 | 188.93 | 61.15 | 127.79 | 22107.02 |
104 | 2033-11 | 188.58 | 60.79 | 127.79 | 21979.23 |
105 | 2033-12 | 188.23 | 60.44 | 127.79 | 21851.45 |
106 | 2034-01 | 187.88 | 60.09 | 127.79 | 21723.66 |
107 | 2034-02 | 187.53 | 59.74 | 127.79 | 21595.87 |
108 | 2034-03 | 187.17 | 59.39 | 127.79 | 21468.09 |
109 | 2034-04 | 186.82 | 59.04 | 127.79 | 21340.30 |
110 | 2034-05 | 186.47 | 58.69 | 127.79 | 21212.51 |
111 | 2034-06 | 186.12 | 58.33 | 127.79 | 21084.73 |
112 | 2034-07 | 185.77 | 57.98 | 127.79 | 20956.94 |
113 | 2034-08 | 185.42 | 57.63 | 127.79 | 20829.16 |
114 | 2034-09 | 185.07 | 57.28 | 127.79 | 20701.37 |
115 | 2034-10 | 184.71 | 56.93 | 127.79 | 20573.58 |
116 | 2034-11 | 184.36 | 56.58 | 127.79 | 20445.80 |
117 | 2034-12 | 184.01 | 56.23 | 127.79 | 20318.01 |
118 | 2035-01 | 183.66 | 55.87 | 127.79 | 20190.22 |
119 | 2035-02 | 183.31 | 55.52 | 127.79 | 20062.44 |
120 | 2035-03 | 182.96 | 55.17 | 127.79 | 19934.65 |
121 | 2035-04 | 182.61 | 54.82 | 127.79 | 19806.87 |
122 | 2035-05 | 182.26 | 54.47 | 127.79 | 19679.08 |
123 | 2035-06 | 181.90 | 54.12 | 127.79 | 19551.29 |
124 | 2035-07 | 181.55 | 53.77 | 127.79 | 19423.51 |
125 | 2035-08 | 181.20 | 53.41 | 127.79 | 19295.72 |
126 | 2035-09 | 180.85 | 53.06 | 127.79 | 19167.93 |
127 | 2035-10 | 180.50 | 52.71 | 127.79 | 19040.15 |
128 | 2035-11 | 180.15 | 52.36 | 127.79 | 18912.36 |
129 | 2035-12 | 179.80 | 52.01 | 127.79 | 18784.58 |
130 | 2036-01 | 179.44 | 51.66 | 127.79 | 18656.79 |
131 | 2036-02 | 179.09 | 51.31 | 127.79 | 18529.00 |
132 | 2036-03 | 178.74 | 50.95 | 127.79 | 18401.22 |
133 | 2036-04 | 178.39 | 50.60 | 127.79 | 18273.43 |
134 | 2036-05 | 178.04 | 50.25 | 127.79 | 18145.64 |
135 | 2036-06 | 177.69 | 49.90 | 127.79 | 18017.86 |
136 | 2036-07 | 177.34 | 49.55 | 127.79 | 17890.07 |
137 | 2036-08 | 176.98 | 49.20 | 127.79 | 17762.29 |
138 | 2036-09 | 176.63 | 48.85 | 127.79 | 17634.50 |
139 | 2036-10 | 176.28 | 48.49 | 127.79 | 17506.71 |
140 | 2036-11 | 175.93 | 48.14 | 127.79 | 17378.93 |
141 | 2036-12 | 175.58 | 47.79 | 127.79 | 17251.14 |
142 | 2037-01 | 175.23 | 47.44 | 127.79 | 17123.36 |
143 | 2037-02 | 174.88 | 47.09 | 127.79 | 16995.57 |
144 | 2037-03 | 174.52 | 46.74 | 127.79 | 16867.78 |
145 | 2037-04 | 174.17 | 46.39 | 127.79 | 16740.00 |
146 | 2037-05 | 173.82 | 46.03 | 127.79 | 16612.21 |
147 | 2037-06 | 173.47 | 45.68 | 127.79 | 16484.42 |
148 | 2037-07 | 173.12 | 45.33 | 127.79 | 16356.64 |
149 | 2037-08 | 172.77 | 44.98 | 127.79 | 16228.85 |
150 | 2037-09 | 172.42 | 44.63 | 127.79 | 16101.07 |
151 | 2037-10 | 172.06 | 44.28 | 127.79 | 15973.28 |
152 | 2037-11 | 171.71 | 43.93 | 127.79 | 15845.49 |
153 | 2037-12 | 171.36 | 43.58 | 127.79 | 15717.71 |
154 | 2038-01 | 171.01 | 43.22 | 127.79 | 15589.92 |
155 | 2038-02 | 170.66 | 42.87 | 127.79 | 15462.13 |
156 | 2038-03 | 170.31 | 42.52 | 127.79 | 15334.35 |
157 | 2038-04 | 169.96 | 42.17 | 127.79 | 15206.56 |
158 | 2038-05 | 169.60 | 41.82 | 127.79 | 15078.78 |
159 | 2038-06 | 169.25 | 41.47 | 127.79 | 14950.99 |
160 | 2038-07 | 168.90 | 41.12 | 127.79 | 14823.20 |
161 | 2038-08 | 168.55 | 40.76 | 127.79 | 14695.42 |
162 | 2038-09 | 168.20 | 40.41 | 127.79 | 14567.63 |
163 | 2038-10 | 167.85 | 40.06 | 127.79 | 14439.84 |
164 | 2038-11 | 167.50 | 39.71 | 127.79 | 14312.06 |
165 | 2038-12 | 167.14 | 39.36 | 127.79 | 14184.27 |
166 | 2039-01 | 166.79 | 39.01 | 127.79 | 14056.49 |
167 | 2039-02 | 166.44 | 38.66 | 127.79 | 13928.70 |
168 | 2039-03 | 166.09 | 38.30 | 127.79 | 13800.91 |
169 | 2039-04 | 165.74 | 37.95 | 127.79 | 13673.13 |
170 | 2039-05 | 165.39 | 37.60 | 127.79 | 13545.34 |
171 | 2039-06 | 165.04 | 37.25 | 127.79 | 13417.55 |
172 | 2039-07 | 164.68 | 36.90 | 127.79 | 13289.77 |
173 | 2039-08 | 164.33 | 36.55 | 127.79 | 13161.98 |
174 | 2039-09 | 163.98 | 36.20 | 127.79 | 13034.20 |
175 | 2039-10 | 163.63 | 35.84 | 127.79 | 12906.41 |
176 | 2039-11 | 163.28 | 35.49 | 127.79 | 12778.62 |
177 | 2039-12 | 162.93 | 35.14 | 127.79 | 12650.84 |
178 | 2040-01 | 162.58 | 34.79 | 127.79 | 12523.05 |
179 | 2040-02 | 162.22 | 34.44 | 127.79 | 12395.26 |
180 | 2040-03 | 161.87 | 34.09 | 127.79 | 12267.48 |
181 | 2040-04 | 161.52 | 33.74 | 127.79 | 12139.69 |
182 | 2040-05 | 161.17 | 33.38 | 127.79 | 12011.91 |
183 | 2040-06 | 160.82 | 33.03 | 127.79 | 11884.12 |
184 | 2040-07 | 160.47 | 32.68 | 127.79 | 11756.33 |
185 | 2040-08 | 160.12 | 32.33 | 127.79 | 11628.55 |
186 | 2040-09 | 159.76 | 31.98 | 127.79 | 11500.76 |
187 | 2040-10 | 159.41 | 31.63 | 127.79 | 11372.97 |
188 | 2040-11 | 159.06 | 31.28 | 127.79 | 11245.19 |
189 | 2040-12 | 158.71 | 30.92 | 127.79 | 11117.40 |
190 | 2041-01 | 158.36 | 30.57 | 127.79 | 10989.62 |
191 | 2041-02 | 158.01 | 30.22 | 127.79 | 10861.83 |
192 | 2041-03 | 157.66 | 29.87 | 127.79 | 10734.04 |
193 | 2041-04 | 157.30 | 29.52 | 127.79 | 10606.26 |
194 | 2041-05 | 156.95 | 29.17 | 127.79 | 10478.47 |
195 | 2041-06 | 156.60 | 28.82 | 127.79 | 10350.68 |
196 | 2041-07 | 156.25 | 28.46 | 127.79 | 10222.90 |
197 | 2041-08 | 155.90 | 28.11 | 127.79 | 10095.11 |
198 | 2041-09 | 155.55 | 27.76 | 127.79 | 9967.33 |
199 | 2041-10 | 155.20 | 27.41 | 127.79 | 9839.54 |
200 | 2041-11 | 154.84 | 27.06 | 127.79 | 9711.75 |
201 | 2041-12 | 154.49 | 26.71 | 127.79 | 9583.97 |
202 | 2042-01 | 154.14 | 26.36 | 127.79 | 9456.18 |
203 | 2042-02 | 153.79 | 26.00 | 127.79 | 9328.39 |
204 | 2042-03 | 153.44 | 25.65 | 127.79 | 9200.61 |
205 | 2042-04 | 153.09 | 25.30 | 127.79 | 9072.82 |
206 | 2042-05 | 152.74 | 24.95 | 127.79 | 8945.04 |
207 | 2042-06 | 152.39 | 24.60 | 127.79 | 8817.25 |
208 | 2042-07 | 152.03 | 24.25 | 127.79 | 8689.46 |
209 | 2042-08 | 151.68 | 23.90 | 127.79 | 8561.68 |
210 | 2042-09 | 151.33 | 23.54 | 127.79 | 8433.89 |
211 | 2042-10 | 150.98 | 23.19 | 127.79 | 8306.11 |
212 | 2042-11 | 150.63 | 22.84 | 127.79 | 8178.32 |
213 | 2042-12 | 150.28 | 22.49 | 127.79 | 8050.53 |
214 | 2043-01 | 149.93 | 22.14 | 127.79 | 7922.75 |
215 | 2043-02 | 149.57 | 21.79 | 127.79 | 7794.96 |
216 | 2043-03 | 149.22 | 21.44 | 127.79 | 7667.17 |
217 | 2043-04 | 148.87 | 21.08 | 127.79 | 7539.39 |
218 | 2043-05 | 148.52 | 20.73 | 127.79 | 7411.60 |
219 | 2043-06 | 148.17 | 20.38 | 127.79 | 7283.82 |
220 | 2043-07 | 147.82 | 20.03 | 127.79 | 7156.03 |
221 | 2043-08 | 147.47 | 19.68 | 127.79 | 7028.24 |
222 | 2043-09 | 147.11 | 19.33 | 127.79 | 6900.46 |
223 | 2043-10 | 146.76 | 18.98 | 127.79 | 6772.67 |
224 | 2043-11 | 146.41 | 18.62 | 127.79 | 6644.88 |
225 | 2043-12 | 146.06 | 18.27 | 127.79 | 6517.10 |
226 | 2044-01 | 145.71 | 17.92 | 127.79 | 6389.31 |
227 | 2044-02 | 145.36 | 17.57 | 127.79 | 6261.53 |
228 | 2044-03 | 145.01 | 17.22 | 127.79 | 6133.74 |
229 | 2044-04 | 144.65 | 16.87 | 127.79 | 6005.95 |
230 | 2044-05 | 144.30 | 16.52 | 127.79 | 5878.17 |
231 | 2044-06 | 143.95 | 16.16 | 127.79 | 5750.38 |
232 | 2044-07 | 143.60 | 15.81 | 127.79 | 5622.59 |
233 | 2044-08 | 143.25 | 15.46 | 127.79 | 5494.81 |
234 | 2044-09 | 142.90 | 15.11 | 127.79 | 5367.02 |
235 | 2044-10 | 142.55 | 14.76 | 127.79 | 5239.24 |
236 | 2044-11 | 142.19 | 14.41 | 127.79 | 5111.45 |
237 | 2044-12 | 141.84 | 14.06 | 127.79 | 4983.66 |
238 | 2045-01 | 141.49 | 13.71 | 127.79 | 4855.88 |
239 | 2045-02 | 141.14 | 13.35 | 127.79 | 4728.09 |
240 | 2045-03 | 140.79 | 13.00 | 127.79 | 4600.30 |
241 | 2045-04 | 140.44 | 12.65 | 127.79 | 4472.52 |
242 | 2045-05 | 140.09 | 12.30 | 127.79 | 4344.73 |
243 | 2045-06 | 139.73 | 11.95 | 127.79 | 4216.95 |
244 | 2045-07 | 139.38 | 11.60 | 127.79 | 4089.16 |
245 | 2045-08 | 139.03 | 11.25 | 127.79 | 3961.37 |
246 | 2045-09 | 138.68 | 10.89 | 127.79 | 3833.59 |
247 | 2045-10 | 138.33 | 10.54 | 127.79 | 3705.80 |
248 | 2045-11 | 137.98 | 10.19 | 127.79 | 3578.01 |
249 | 2045-12 | 137.63 | 9.84 | 127.79 | 3450.23 |
250 | 2046-01 | 137.27 | 9.49 | 127.79 | 3322.44 |
251 | 2046-02 | 136.92 | 9.14 | 127.79 | 3194.66 |
252 | 2046-03 | 136.57 | 8.79 | 127.79 | 3066.87 |
253 | 2046-04 | 136.22 | 8.43 | 127.79 | 2939.08 |
254 | 2046-05 | 135.87 | 8.08 | 127.79 | 2811.30 |
255 | 2046-06 | 135.52 | 7.73 | 127.79 | 2683.51 |
256 | 2046-07 | 135.17 | 7.38 | 127.79 | 2555.72 |
257 | 2046-08 | 134.81 | 7.03 | 127.79 | 2427.94 |
258 | 2046-09 | 134.46 | 6.68 | 127.79 | 2300.15 |
259 | 2046-10 | 134.11 | 6.33 | 127.79 | 2172.37 |
260 | 2046-11 | 133.76 | 5.97 | 127.79 | 2044.58 |
261 | 2046-12 | 133.41 | 5.62 | 127.79 | 1916.79 |
262 | 2047-01 | 133.06 | 5.27 | 127.79 | 1789.01 |
263 | 2047-02 | 132.71 | 4.92 | 127.79 | 1661.22 |
264 | 2047-03 | 132.35 | 4.57 | 127.79 | 1533.43 |
265 | 2047-04 | 132.00 | 4.22 | 127.79 | 1405.65 |
266 | 2047-05 | 131.65 | 3.87 | 127.79 | 1277.86 |
267 | 2047-06 | 131.30 | 3.51 | 127.79 | 1150.08 |
268 | 2047-07 | 130.95 | 3.16 | 127.79 | 1022.29 |
269 | 2047-08 | 130.60 | 2.81 | 127.79 | 894.50 |
270 | 2047-09 | 130.25 | 2.46 | 127.79 | 766.72 |
271 | 2047-10 | 129.89 | 2.11 | 127.79 | 638.93 |
272 | 2047-11 | 129.54 | 1.76 | 127.79 | 511.14 |
273 | 2047-12 | 129.19 | 1.41 | 127.79 | 383.36 |
274 | 2048-01 | 128.84 | 1.05 | 127.79 | 255.57 |
275 | 2048-02 | 128.49 | 0.70 | 127.79 | 127.79 |
276 | 2048-03 | 128.14 | 0.35 | 127.79 | 0.00 |