贷款55.06万(商业贷款)房贷,还款21年6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:55.06万
还款月数:21年6个月
每月还款:3184.79元
利息总额:27.11万
本息合计:82.17万
期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
---|---|---|---|---|---|
1 | 2024-05 | 3184.79 | 1835.18 | 1349.61 | 549204.39 |
2 | 2024-06 | 3184.79 | 1830.68 | 1354.11 | 547850.28 |
3 | 2024-07 | 3184.79 | 1826.17 | 1358.62 | 546491.65 |
4 | 2024-08 | 3184.79 | 1821.64 | 1363.15 | 545128.50 |
5 | 2024-09 | 3184.79 | 1817.09 | 1367.70 | 543760.80 |
6 | 2024-10 | 3184.79 | 1812.54 | 1372.26 | 542388.55 |
7 | 2024-11 | 3184.79 | 1807.96 | 1376.83 | 541011.72 |
8 | 2024-12 | 3184.79 | 1803.37 | 1381.42 | 539630.30 |
9 | 2025-01 | 3184.79 | 1798.77 | 1386.02 | 538244.27 |
10 | 2025-02 | 3184.79 | 1794.15 | 1390.64 | 536853.63 |
11 | 2025-03 | 3184.79 | 1789.51 | 1395.28 | 535458.35 |
12 | 2025-04 | 3184.79 | 1784.86 | 1399.93 | 534058.42 |
13 | 2025-05 | 3184.79 | 1780.19 | 1404.60 | 532653.82 |
14 | 2025-06 | 3184.79 | 1775.51 | 1409.28 | 531244.54 |
15 | 2025-07 | 3184.79 | 1770.82 | 1413.98 | 529830.56 |
16 | 2025-08 | 3184.79 | 1766.10 | 1418.69 | 528411.87 |
17 | 2025-09 | 3184.79 | 1761.37 | 1423.42 | 526988.46 |
18 | 2025-10 | 3184.79 | 1756.63 | 1428.16 | 525560.29 |
19 | 2025-11 | 3184.79 | 1751.87 | 1432.92 | 524127.37 |
20 | 2025-12 | 3184.79 | 1747.09 | 1437.70 | 522689.67 |
21 | 2026-01 | 3184.79 | 1742.30 | 1442.49 | 521247.17 |
22 | 2026-02 | 3184.79 | 1737.49 | 1447.30 | 519799.87 |
23 | 2026-03 | 3184.79 | 1732.67 | 1452.13 | 518347.75 |
24 | 2026-04 | 3184.79 | 1727.83 | 1456.97 | 516890.78 |
25 | 2026-05 | 3184.79 | 1722.97 | 1461.82 | 515428.96 |
26 | 2026-06 | 3184.79 | 1718.10 | 1466.70 | 513962.26 |
27 | 2026-07 | 3184.79 | 1713.21 | 1471.58 | 512490.68 |
28 | 2026-08 | 3184.79 | 1708.30 | 1476.49 | 511014.19 |
29 | 2026-09 | 3184.79 | 1703.38 | 1481.41 | 509532.78 |
30 | 2026-10 | 3184.79 | 1698.44 | 1486.35 | 508046.43 |
31 | 2026-11 | 3184.79 | 1693.49 | 1491.30 | 506555.12 |
32 | 2026-12 | 3184.79 | 1688.52 | 1496.27 | 505058.85 |
33 | 2027-01 | 3184.79 | 1683.53 | 1501.26 | 503557.59 |
34 | 2027-02 | 3184.79 | 1678.53 | 1506.27 | 502051.32 |
35 | 2027-03 | 3184.79 | 1673.50 | 1511.29 | 500540.03 |
36 | 2027-04 | 3184.79 | 1668.47 | 1516.33 | 499023.71 |
37 | 2027-05 | 3184.79 | 1663.41 | 1521.38 | 497502.33 |
38 | 2027-06 | 3184.79 | 1658.34 | 1526.45 | 495975.88 |
39 | 2027-07 | 3184.79 | 1653.25 | 1531.54 | 494444.34 |
40 | 2027-08 | 3184.79 | 1648.15 | 1536.64 | 492907.69 |
41 | 2027-09 | 3184.79 | 1643.03 | 1541.77 | 491365.93 |
42 | 2027-10 | 3184.79 | 1637.89 | 1546.91 | 489819.02 |
43 | 2027-11 | 3184.79 | 1632.73 | 1552.06 | 488266.96 |
44 | 2027-12 | 3184.79 | 1627.56 | 1557.24 | 486709.72 |
45 | 2028-01 | 3184.79 | 1622.37 | 1562.43 | 485147.30 |
46 | 2028-02 | 3184.79 | 1617.16 | 1567.63 | 483579.66 |
47 | 2028-03 | 3184.79 | 1611.93 | 1572.86 | 482006.80 |
48 | 2028-04 | 3184.79 | 1606.69 | 1578.10 | 480428.70 |
49 | 2028-05 | 3184.79 | 1601.43 | 1583.36 | 478845.34 |
50 | 2028-06 | 3184.79 | 1596.15 | 1588.64 | 477256.70 |
51 | 2028-07 | 3184.79 | 1590.86 | 1593.94 | 475662.76 |
52 | 2028-08 | 3184.79 | 1585.54 | 1599.25 | 474063.51 |
53 | 2028-09 | 3184.79 | 1580.21 | 1604.58 | 472458.93 |
54 | 2028-10 | 3184.79 | 1574.86 | 1609.93 | 470849.00 |
55 | 2028-11 | 3184.79 | 1569.50 | 1615.30 | 469233.71 |
56 | 2028-12 | 3184.79 | 1564.11 | 1620.68 | 467613.03 |
57 | 2029-01 | 3184.79 | 1558.71 | 1626.08 | 465986.94 |
58 | 2029-02 | 3184.79 | 1553.29 | 1631.50 | 464355.44 |
59 | 2029-03 | 3184.79 | 1547.85 | 1636.94 | 462718.50 |
60 | 2029-04 | 3184.79 | 1542.40 | 1642.40 | 461076.10 |
61 | 2029-05 | 3184.79 | 1536.92 | 1647.87 | 459428.23 |
62 | 2029-06 | 3184.79 | 1531.43 | 1653.36 | 457774.87 |
63 | 2029-07 | 3184.79 | 1525.92 | 1658.88 | 456115.99 |
64 | 2029-08 | 3184.79 | 1520.39 | 1664.41 | 454451.59 |
65 | 2029-09 | 3184.79 | 1514.84 | 1669.95 | 452781.63 |
66 | 2029-10 | 3184.79 | 1509.27 | 1675.52 | 451106.11 |
67 | 2029-11 | 3184.79 | 1503.69 | 1681.10 | 449425.01 |
68 | 2029-12 | 3184.79 | 1498.08 | 1686.71 | 447738.30 |
69 | 2030-01 | 3184.79 | 1492.46 | 1692.33 | 446045.97 |
70 | 2030-02 | 3184.79 | 1486.82 | 1697.97 | 444348.00 |
71 | 2030-03 | 3184.79 | 1481.16 | 1703.63 | 442644.37 |
72 | 2030-04 | 3184.79 | 1475.48 | 1709.31 | 440935.05 |
73 | 2030-05 | 3184.79 | 1469.78 | 1715.01 | 439220.05 |
74 | 2030-06 | 3184.79 | 1464.07 | 1720.73 | 437499.32 |
75 | 2030-07 | 3184.79 | 1458.33 | 1726.46 | 435772.86 |
76 | 2030-08 | 3184.79 | 1452.58 | 1732.22 | 434040.64 |
77 | 2030-09 | 3184.79 | 1446.80 | 1737.99 | 432302.65 |
78 | 2030-10 | 3184.79 | 1441.01 | 1743.78 | 430558.87 |
79 | 2030-11 | 3184.79 | 1435.20 | 1749.60 | 428809.28 |
80 | 2030-12 | 3184.79 | 1429.36 | 1755.43 | 427053.85 |
81 | 2031-01 | 3184.79 | 1423.51 | 1761.28 | 425292.57 |
82 | 2031-02 | 3184.79 | 1417.64 | 1767.15 | 423525.42 |
83 | 2031-03 | 3184.79 | 1411.75 | 1773.04 | 421752.38 |
84 | 2031-04 | 3184.79 | 1405.84 | 1778.95 | 419973.43 |
85 | 2031-05 | 3184.79 | 1399.91 | 1784.88 | 418188.55 |
86 | 2031-06 | 3184.79 | 1393.96 | 1790.83 | 416397.72 |
87 | 2031-07 | 3184.79 | 1387.99 | 1796.80 | 414600.92 |
88 | 2031-08 | 3184.79 | 1382.00 | 1802.79 | 412798.13 |
89 | 2031-09 | 3184.79 | 1375.99 | 1808.80 | 410989.33 |
90 | 2031-10 | 3184.79 | 1369.96 | 1814.83 | 409174.50 |
91 | 2031-11 | 3184.79 | 1363.92 | 1820.88 | 407353.63 |
92 | 2031-12 | 3184.79 | 1357.85 | 1826.95 | 405526.68 |
93 | 2032-01 | 3184.79 | 1351.76 | 1833.04 | 403693.64 |
94 | 2032-02 | 3184.79 | 1345.65 | 1839.15 | 401854.50 |
95 | 2032-03 | 3184.79 | 1339.51 | 1845.28 | 400009.22 |
96 | 2032-04 | 3184.79 | 1333.36 | 1851.43 | 398157.79 |
97 | 2032-05 | 3184.79 | 1327.19 | 1857.60 | 396300.19 |
98 | 2032-06 | 3184.79 | 1321.00 | 1863.79 | 394436.40 |
99 | 2032-07 | 3184.79 | 1314.79 | 1870.00 | 392566.40 |
100 | 2032-08 | 3184.79 | 1308.55 | 1876.24 | 390690.16 |
101 | 2032-09 | 3184.79 | 1302.30 | 1882.49 | 388807.67 |
102 | 2032-10 | 3184.79 | 1296.03 | 1888.77 | 386918.90 |
103 | 2032-11 | 3184.79 | 1289.73 | 1895.06 | 385023.84 |
104 | 2032-12 | 3184.79 | 1283.41 | 1901.38 | 383122.46 |
105 | 2033-01 | 3184.79 | 1277.07 | 1907.72 | 381214.74 |
106 | 2033-02 | 3184.79 | 1270.72 | 1914.08 | 379300.67 |
107 | 2033-03 | 3184.79 | 1264.34 | 1920.46 | 377380.21 |
108 | 2033-04 | 3184.79 | 1257.93 | 1926.86 | 375453.35 |
109 | 2033-05 | 3184.79 | 1251.51 | 1933.28 | 373520.07 |
110 | 2033-06 | 3184.79 | 1245.07 | 1939.73 | 371580.35 |
111 | 2033-07 | 3184.79 | 1238.60 | 1946.19 | 369634.16 |
112 | 2033-08 | 3184.79 | 1232.11 | 1952.68 | 367681.48 |
113 | 2033-09 | 3184.79 | 1225.60 | 1959.19 | 365722.29 |
114 | 2033-10 | 3184.79 | 1219.07 | 1965.72 | 363756.57 |
115 | 2033-11 | 3184.79 | 1212.52 | 1972.27 | 361784.30 |
116 | 2033-12 | 3184.79 | 1205.95 | 1978.84 | 359805.46 |
117 | 2034-01 | 3184.79 | 1199.35 | 1985.44 | 357820.02 |
118 | 2034-02 | 3184.79 | 1192.73 | 1992.06 | 355827.96 |
119 | 2034-03 | 3184.79 | 1186.09 | 1998.70 | 353829.26 |
120 | 2034-04 | 3184.79 | 1179.43 | 2005.36 | 351823.90 |
121 | 2034-05 | 3184.79 | 1172.75 | 2012.05 | 349811.85 |
122 | 2034-06 | 3184.79 | 1166.04 | 2018.75 | 347793.10 |
123 | 2034-07 | 3184.79 | 1159.31 | 2025.48 | 345767.62 |
124 | 2034-08 | 3184.79 | 1152.56 | 2032.23 | 343735.39 |
125 | 2034-09 | 3184.79 | 1145.78 | 2039.01 | 341696.38 |
126 | 2034-10 | 3184.79 | 1138.99 | 2045.80 | 339650.57 |
127 | 2034-11 | 3184.79 | 1132.17 | 2052.62 | 337597.95 |
128 | 2034-12 | 3184.79 | 1125.33 | 2059.47 | 335538.49 |
129 | 2035-01 | 3184.79 | 1118.46 | 2066.33 | 333472.16 |
130 | 2035-02 | 3184.79 | 1111.57 | 2073.22 | 331398.94 |
131 | 2035-03 | 3184.79 | 1104.66 | 2080.13 | 329318.81 |
132 | 2035-04 | 3184.79 | 1097.73 | 2087.06 | 327231.75 |
133 | 2035-05 | 3184.79 | 1090.77 | 2094.02 | 325137.73 |
134 | 2035-06 | 3184.79 | 1083.79 | 2101.00 | 323036.73 |
135 | 2035-07 | 3184.79 | 1076.79 | 2108.00 | 320928.72 |
136 | 2035-08 | 3184.79 | 1069.76 | 2115.03 | 318813.69 |
137 | 2035-09 | 3184.79 | 1062.71 | 2122.08 | 316691.61 |
138 | 2035-10 | 3184.79 | 1055.64 | 2129.15 | 314562.46 |
139 | 2035-11 | 3184.79 | 1048.54 | 2136.25 | 312426.21 |
140 | 2035-12 | 3184.79 | 1041.42 | 2143.37 | 310282.84 |
141 | 2036-01 | 3184.79 | 1034.28 | 2150.52 | 308132.32 |
142 | 2036-02 | 3184.79 | 1027.11 | 2157.68 | 305974.64 |
143 | 2036-03 | 3184.79 | 1019.92 | 2164.88 | 303809.76 |
144 | 2036-04 | 3184.79 | 1012.70 | 2172.09 | 301637.67 |
145 | 2036-05 | 3184.79 | 1005.46 | 2179.33 | 299458.34 |
146 | 2036-06 | 3184.79 | 998.19 | 2186.60 | 297271.74 |
147 | 2036-07 | 3184.79 | 990.91 | 2193.89 | 295077.85 |
148 | 2036-08 | 3184.79 | 983.59 | 2201.20 | 292876.65 |
149 | 2036-09 | 3184.79 | 976.26 | 2208.54 | 290668.12 |
150 | 2036-10 | 3184.79 | 968.89 | 2215.90 | 288452.22 |
151 | 2036-11 | 3184.79 | 961.51 | 2223.28 | 286228.93 |
152 | 2036-12 | 3184.79 | 954.10 | 2230.70 | 283998.24 |
153 | 2037-01 | 3184.79 | 946.66 | 2238.13 | 281760.11 |
154 | 2037-02 | 3184.79 | 939.20 | 2245.59 | 279514.52 |
155 | 2037-03 | 3184.79 | 931.72 | 2253.08 | 277261.44 |
156 | 2037-04 | 3184.79 | 924.20 | 2260.59 | 275000.85 |
157 | 2037-05 | 3184.79 | 916.67 | 2268.12 | 272732.73 |
158 | 2037-06 | 3184.79 | 909.11 | 2275.68 | 270457.05 |
159 | 2037-07 | 3184.79 | 901.52 | 2283.27 | 268173.78 |
160 | 2037-08 | 3184.79 | 893.91 | 2290.88 | 265882.90 |
161 | 2037-09 | 3184.79 | 886.28 | 2298.52 | 263584.38 |
162 | 2037-10 | 3184.79 | 878.61 | 2306.18 | 261278.21 |
163 | 2037-11 | 3184.79 | 870.93 | 2313.86 | 258964.34 |
164 | 2037-12 | 3184.79 | 863.21 | 2321.58 | 256642.76 |
165 | 2038-01 | 3184.79 | 855.48 | 2329.32 | 254313.45 |
166 | 2038-02 | 3184.79 | 847.71 | 2337.08 | 251976.37 |
167 | 2038-03 | 3184.79 | 839.92 | 2344.87 | 249631.50 |
168 | 2038-04 | 3184.79 | 832.10 | 2352.69 | 247278.81 |
169 | 2038-05 | 3184.79 | 824.26 | 2360.53 | 244918.28 |
170 | 2038-06 | 3184.79 | 816.39 | 2368.40 | 242549.88 |
171 | 2038-07 | 3184.79 | 808.50 | 2376.29 | 240173.59 |
172 | 2038-08 | 3184.79 | 800.58 | 2384.21 | 237789.38 |
173 | 2038-09 | 3184.79 | 792.63 | 2392.16 | 235397.22 |
174 | 2038-10 | 3184.79 | 784.66 | 2400.13 | 232997.08 |
175 | 2038-11 | 3184.79 | 776.66 | 2408.14 | 230588.95 |
176 | 2038-12 | 3184.79 | 768.63 | 2416.16 | 228172.78 |
177 | 2039-01 | 3184.79 | 760.58 | 2424.22 | 225748.57 |
178 | 2039-02 | 3184.79 | 752.50 | 2432.30 | 223316.27 |
179 | 2039-03 | 3184.79 | 744.39 | 2440.40 | 220875.87 |
180 | 2039-04 | 3184.79 | 736.25 | 2448.54 | 218427.33 |
181 | 2039-05 | 3184.79 | 728.09 | 2456.70 | 215970.63 |
182 | 2039-06 | 3184.79 | 719.90 | 2464.89 | 213505.74 |
183 | 2039-07 | 3184.79 | 711.69 | 2473.11 | 211032.63 |
184 | 2039-08 | 3184.79 | 703.44 | 2481.35 | 208551.28 |
185 | 2039-09 | 3184.79 | 695.17 | 2489.62 | 206061.66 |
186 | 2039-10 | 3184.79 | 686.87 | 2497.92 | 203563.74 |
187 | 2039-11 | 3184.79 | 678.55 | 2506.25 | 201057.49 |
188 | 2039-12 | 3184.79 | 670.19 | 2514.60 | 198542.89 |
189 | 2040-01 | 3184.79 | 661.81 | 2522.98 | 196019.91 |
190 | 2040-02 | 3184.79 | 653.40 | 2531.39 | 193488.52 |
191 | 2040-03 | 3184.79 | 644.96 | 2539.83 | 190948.69 |
192 | 2040-04 | 3184.79 | 636.50 | 2548.30 | 188400.39 |
193 | 2040-05 | 3184.79 | 628.00 | 2556.79 | 185843.60 |
194 | 2040-06 | 3184.79 | 619.48 | 2565.31 | 183278.29 |
195 | 2040-07 | 3184.79 | 610.93 | 2573.86 | 180704.42 |
196 | 2040-08 | 3184.79 | 602.35 | 2582.44 | 178121.98 |
197 | 2040-09 | 3184.79 | 593.74 | 2591.05 | 175530.93 |
198 | 2040-10 | 3184.79 | 585.10 | 2599.69 | 172931.24 |
199 | 2040-11 | 3184.79 | 576.44 | 2608.35 | 170322.88 |
200 | 2040-12 | 3184.79 | 567.74 | 2617.05 | 167705.84 |
201 | 2041-01 | 3184.79 | 559.02 | 2625.77 | 165080.06 |
202 | 2041-02 | 3184.79 | 550.27 | 2634.53 | 162445.54 |
203 | 2041-03 | 3184.79 | 541.49 | 2643.31 | 159802.23 |
204 | 2041-04 | 3184.79 | 532.67 | 2652.12 | 157150.11 |
205 | 2041-05 | 3184.79 | 523.83 | 2660.96 | 154489.16 |
206 | 2041-06 | 3184.79 | 514.96 | 2669.83 | 151819.33 |
207 | 2041-07 | 3184.79 | 506.06 | 2678.73 | 149140.60 |
208 | 2041-08 | 3184.79 | 497.14 | 2687.66 | 146452.94 |
209 | 2041-09 | 3184.79 | 488.18 | 2696.62 | 143756.33 |
210 | 2041-10 | 3184.79 | 479.19 | 2705.60 | 141050.72 |
211 | 2041-11 | 3184.79 | 470.17 | 2714.62 | 138336.10 |
212 | 2041-12 | 3184.79 | 461.12 | 2723.67 | 135612.43 |
213 | 2042-01 | 3184.79 | 452.04 | 2732.75 | 132879.68 |
214 | 2042-02 | 3184.79 | 442.93 | 2741.86 | 130137.82 |
215 | 2042-03 | 3184.79 | 433.79 | 2751.00 | 127386.82 |
216 | 2042-04 | 3184.79 | 424.62 | 2760.17 | 124626.65 |
217 | 2042-05 | 3184.79 | 415.42 | 2769.37 | 121857.28 |
218 | 2042-06 | 3184.79 | 406.19 | 2778.60 | 119078.68 |
219 | 2042-07 | 3184.79 | 396.93 | 2787.86 | 116290.82 |
220 | 2042-08 | 3184.79 | 387.64 | 2797.16 | 113493.66 |
221 | 2042-09 | 3184.79 | 378.31 | 2806.48 | 110687.18 |
222 | 2042-10 | 3184.79 | 368.96 | 2815.83 | 107871.35 |
223 | 2042-11 | 3184.79 | 359.57 | 2825.22 | 105046.12 |
224 | 2042-12 | 3184.79 | 350.15 | 2834.64 | 102211.49 |
225 | 2043-01 | 3184.79 | 340.70 | 2844.09 | 99367.40 |
226 | 2043-02 | 3184.79 | 331.22 | 2853.57 | 96513.83 |
227 | 2043-03 | 3184.79 | 321.71 | 2863.08 | 93650.75 |
228 | 2043-04 | 3184.79 | 312.17 | 2872.62 | 90778.13 |
229 | 2043-05 | 3184.79 | 302.59 | 2882.20 | 87895.93 |
230 | 2043-06 | 3184.79 | 292.99 | 2891.81 | 85004.13 |
231 | 2043-07 | 3184.79 | 283.35 | 2901.44 | 82102.68 |
232 | 2043-08 | 3184.79 | 273.68 | 2911.12 | 79191.56 |
233 | 2043-09 | 3184.79 | 263.97 | 2920.82 | 76270.74 |
234 | 2043-10 | 3184.79 | 254.24 | 2930.56 | 73340.19 |
235 | 2043-11 | 3184.79 | 244.47 | 2940.32 | 70399.86 |
236 | 2043-12 | 3184.79 | 234.67 | 2950.13 | 67449.74 |
237 | 2044-01 | 3184.79 | 224.83 | 2959.96 | 64489.78 |
238 | 2044-02 | 3184.79 | 214.97 | 2969.83 | 61519.95 |
239 | 2044-03 | 3184.79 | 205.07 | 2979.73 | 58540.23 |
240 | 2044-04 | 3184.79 | 195.13 | 2989.66 | 55550.57 |
241 | 2044-05 | 3184.79 | 185.17 | 2999.62 | 52550.95 |
242 | 2044-06 | 3184.79 | 175.17 | 3009.62 | 49541.32 |
243 | 2044-07 | 3184.79 | 165.14 | 3019.65 | 46521.67 |
244 | 2044-08 | 3184.79 | 155.07 | 3029.72 | 43491.95 |
245 | 2044-09 | 3184.79 | 144.97 | 3039.82 | 40452.13 |
246 | 2044-10 | 3184.79 | 134.84 | 3049.95 | 37402.18 |
247 | 2044-11 | 3184.79 | 124.67 | 3060.12 | 34342.06 |
248 | 2044-12 | 3184.79 | 114.47 | 3070.32 | 31271.74 |
249 | 2045-01 | 3184.79 | 104.24 | 3080.55 | 28191.19 |
250 | 2045-02 | 3184.79 | 93.97 | 3090.82 | 25100.37 |
251 | 2045-03 | 3184.79 | 83.67 | 3101.12 | 21999.24 |
252 | 2045-04 | 3184.79 | 73.33 | 3111.46 | 18887.78 |
253 | 2045-05 | 3184.79 | 62.96 | 3121.83 | 15765.95 |
254 | 2045-06 | 3184.79 | 52.55 | 3132.24 | 12633.71 |
255 | 2045-07 | 3184.79 | 42.11 | 3142.68 | 9491.03 |
256 | 2045-08 | 3184.79 | 31.64 | 3153.16 | 6337.88 |
257 | 2045-09 | 3184.79 | 21.13 | 3163.67 | 3174.21 |
258 | 2045-10 | 3184.79 | 10.58 | 3174.21 | 0.00 |
等额本金还款方式:
贷款总额:55.06万
还款月数:21年6个月
首月还款:3969.11元
每月递减:7.11元
利息总额:23.77万
本息合计:78.82万
节省利息:33466.52元
期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
---|---|---|---|---|---|
1 | 2024-05 | 3969.11 | 1835.18 | 2133.93 | 548420.07 |
2 | 2024-06 | 3962.00 | 1828.07 | 2133.93 | 546286.14 |
3 | 2024-07 | 3954.88 | 1820.95 | 2133.93 | 544152.21 |
4 | 2024-08 | 3947.77 | 1813.84 | 2133.93 | 542018.28 |
5 | 2024-09 | 3940.66 | 1806.73 | 2133.93 | 539884.35 |
6 | 2024-10 | 3933.54 | 1799.61 | 2133.93 | 537750.42 |
7 | 2024-11 | 3926.43 | 1792.50 | 2133.93 | 535616.49 |
8 | 2024-12 | 3919.32 | 1785.39 | 2133.93 | 533482.56 |
9 | 2025-01 | 3912.21 | 1778.28 | 2133.93 | 531348.63 |
10 | 2025-02 | 3905.09 | 1771.16 | 2133.93 | 529214.70 |
11 | 2025-03 | 3897.98 | 1764.05 | 2133.93 | 527080.77 |
12 | 2025-04 | 3890.87 | 1756.94 | 2133.93 | 524946.84 |
13 | 2025-05 | 3883.75 | 1749.82 | 2133.93 | 522812.91 |
14 | 2025-06 | 3876.64 | 1742.71 | 2133.93 | 520678.98 |
15 | 2025-07 | 3869.53 | 1735.60 | 2133.93 | 518545.05 |
16 | 2025-08 | 3862.41 | 1728.48 | 2133.93 | 516411.12 |
17 | 2025-09 | 3855.30 | 1721.37 | 2133.93 | 514277.19 |
18 | 2025-10 | 3848.19 | 1714.26 | 2133.93 | 512143.26 |
19 | 2025-11 | 3841.07 | 1707.14 | 2133.93 | 510009.33 |
20 | 2025-12 | 3833.96 | 1700.03 | 2133.93 | 507875.40 |
21 | 2026-01 | 3826.85 | 1692.92 | 2133.93 | 505741.47 |
22 | 2026-02 | 3819.74 | 1685.80 | 2133.93 | 503607.53 |
23 | 2026-03 | 3812.62 | 1678.69 | 2133.93 | 501473.60 |
24 | 2026-04 | 3805.51 | 1671.58 | 2133.93 | 499339.67 |
25 | 2026-05 | 3798.40 | 1664.47 | 2133.93 | 497205.74 |
26 | 2026-06 | 3791.28 | 1657.35 | 2133.93 | 495071.81 |
27 | 2026-07 | 3784.17 | 1650.24 | 2133.93 | 492937.88 |
28 | 2026-08 | 3777.06 | 1643.13 | 2133.93 | 490803.95 |
29 | 2026-09 | 3769.94 | 1636.01 | 2133.93 | 488670.02 |
30 | 2026-10 | 3762.83 | 1628.90 | 2133.93 | 486536.09 |
31 | 2026-11 | 3755.72 | 1621.79 | 2133.93 | 484402.16 |
32 | 2026-12 | 3748.60 | 1614.67 | 2133.93 | 482268.23 |
33 | 2027-01 | 3741.49 | 1607.56 | 2133.93 | 480134.30 |
34 | 2027-02 | 3734.38 | 1600.45 | 2133.93 | 478000.37 |
35 | 2027-03 | 3727.26 | 1593.33 | 2133.93 | 475866.44 |
36 | 2027-04 | 3720.15 | 1586.22 | 2133.93 | 473732.51 |
37 | 2027-05 | 3713.04 | 1579.11 | 2133.93 | 471598.58 |
38 | 2027-06 | 3705.93 | 1572.00 | 2133.93 | 469464.65 |
39 | 2027-07 | 3698.81 | 1564.88 | 2133.93 | 467330.72 |
40 | 2027-08 | 3691.70 | 1557.77 | 2133.93 | 465196.79 |
41 | 2027-09 | 3684.59 | 1550.66 | 2133.93 | 463062.86 |
42 | 2027-10 | 3677.47 | 1543.54 | 2133.93 | 460928.93 |
43 | 2027-11 | 3670.36 | 1536.43 | 2133.93 | 458795.00 |
44 | 2027-12 | 3663.25 | 1529.32 | 2133.93 | 456661.07 |
45 | 2028-01 | 3656.13 | 1522.20 | 2133.93 | 454527.14 |
46 | 2028-02 | 3649.02 | 1515.09 | 2133.93 | 452393.21 |
47 | 2028-03 | 3641.91 | 1507.98 | 2133.93 | 450259.28 |
48 | 2028-04 | 3634.79 | 1500.86 | 2133.93 | 448125.35 |
49 | 2028-05 | 3627.68 | 1493.75 | 2133.93 | 445991.42 |
50 | 2028-06 | 3620.57 | 1486.64 | 2133.93 | 443857.49 |
51 | 2028-07 | 3613.46 | 1479.52 | 2133.93 | 441723.56 |
52 | 2028-08 | 3606.34 | 1472.41 | 2133.93 | 439589.63 |
53 | 2028-09 | 3599.23 | 1465.30 | 2133.93 | 437455.70 |
54 | 2028-10 | 3592.12 | 1458.19 | 2133.93 | 435321.77 |
55 | 2028-11 | 3585.00 | 1451.07 | 2133.93 | 433187.84 |
56 | 2028-12 | 3577.89 | 1443.96 | 2133.93 | 431053.91 |
57 | 2029-01 | 3570.78 | 1436.85 | 2133.93 | 428919.98 |
58 | 2029-02 | 3563.66 | 1429.73 | 2133.93 | 426786.05 |
59 | 2029-03 | 3556.55 | 1422.62 | 2133.93 | 424652.12 |
60 | 2029-04 | 3549.44 | 1415.51 | 2133.93 | 422518.19 |
61 | 2029-05 | 3542.32 | 1408.39 | 2133.93 | 420384.26 |
62 | 2029-06 | 3535.21 | 1401.28 | 2133.93 | 418250.33 |
63 | 2029-07 | 3528.10 | 1394.17 | 2133.93 | 416116.40 |
64 | 2029-08 | 3520.98 | 1387.05 | 2133.93 | 413982.47 |
65 | 2029-09 | 3513.87 | 1379.94 | 2133.93 | 411848.53 |
66 | 2029-10 | 3506.76 | 1372.83 | 2133.93 | 409714.60 |
67 | 2029-11 | 3499.65 | 1365.72 | 2133.93 | 407580.67 |
68 | 2029-12 | 3492.53 | 1358.60 | 2133.93 | 405446.74 |
69 | 2030-01 | 3485.42 | 1351.49 | 2133.93 | 403312.81 |
70 | 2030-02 | 3478.31 | 1344.38 | 2133.93 | 401178.88 |
71 | 2030-03 | 3471.19 | 1337.26 | 2133.93 | 399044.95 |
72 | 2030-04 | 3464.08 | 1330.15 | 2133.93 | 396911.02 |
73 | 2030-05 | 3456.97 | 1323.04 | 2133.93 | 394777.09 |
74 | 2030-06 | 3449.85 | 1315.92 | 2133.93 | 392643.16 |
75 | 2030-07 | 3442.74 | 1308.81 | 2133.93 | 390509.23 |
76 | 2030-08 | 3435.63 | 1301.70 | 2133.93 | 388375.30 |
77 | 2030-09 | 3428.51 | 1294.58 | 2133.93 | 386241.37 |
78 | 2030-10 | 3421.40 | 1287.47 | 2133.93 | 384107.44 |
79 | 2030-11 | 3414.29 | 1280.36 | 2133.93 | 381973.51 |
80 | 2030-12 | 3407.18 | 1273.25 | 2133.93 | 379839.58 |
81 | 2031-01 | 3400.06 | 1266.13 | 2133.93 | 377705.65 |
82 | 2031-02 | 3392.95 | 1259.02 | 2133.93 | 375571.72 |
83 | 2031-03 | 3385.84 | 1251.91 | 2133.93 | 373437.79 |
84 | 2031-04 | 3378.72 | 1244.79 | 2133.93 | 371303.86 |
85 | 2031-05 | 3371.61 | 1237.68 | 2133.93 | 369169.93 |
86 | 2031-06 | 3364.50 | 1230.57 | 2133.93 | 367036.00 |
87 | 2031-07 | 3357.38 | 1223.45 | 2133.93 | 364902.07 |
88 | 2031-08 | 3350.27 | 1216.34 | 2133.93 | 362768.14 |
89 | 2031-09 | 3343.16 | 1209.23 | 2133.93 | 360634.21 |
90 | 2031-10 | 3336.04 | 1202.11 | 2133.93 | 358500.28 |
91 | 2031-11 | 3328.93 | 1195.00 | 2133.93 | 356366.35 |
92 | 2031-12 | 3321.82 | 1187.89 | 2133.93 | 354232.42 |
93 | 2032-01 | 3314.70 | 1180.77 | 2133.93 | 352098.49 |
94 | 2032-02 | 3307.59 | 1173.66 | 2133.93 | 349964.56 |
95 | 2032-03 | 3300.48 | 1166.55 | 2133.93 | 347830.63 |
96 | 2032-04 | 3293.37 | 1159.44 | 2133.93 | 345696.70 |
97 | 2032-05 | 3286.25 | 1152.32 | 2133.93 | 343562.77 |
98 | 2032-06 | 3279.14 | 1145.21 | 2133.93 | 341428.84 |
99 | 2032-07 | 3272.03 | 1138.10 | 2133.93 | 339294.91 |
100 | 2032-08 | 3264.91 | 1130.98 | 2133.93 | 337160.98 |
101 | 2032-09 | 3257.80 | 1123.87 | 2133.93 | 335027.05 |
102 | 2032-10 | 3250.69 | 1116.76 | 2133.93 | 332893.12 |
103 | 2032-11 | 3243.57 | 1109.64 | 2133.93 | 330759.19 |
104 | 2032-12 | 3236.46 | 1102.53 | 2133.93 | 328625.26 |
105 | 2033-01 | 3229.35 | 1095.42 | 2133.93 | 326491.33 |
106 | 2033-02 | 3222.23 | 1088.30 | 2133.93 | 324357.40 |
107 | 2033-03 | 3215.12 | 1081.19 | 2133.93 | 322223.47 |
108 | 2033-04 | 3208.01 | 1074.08 | 2133.93 | 320089.53 |
109 | 2033-05 | 3200.90 | 1066.97 | 2133.93 | 317955.60 |
110 | 2033-06 | 3193.78 | 1059.85 | 2133.93 | 315821.67 |
111 | 2033-07 | 3186.67 | 1052.74 | 2133.93 | 313687.74 |
112 | 2033-08 | 3179.56 | 1045.63 | 2133.93 | 311553.81 |
113 | 2033-09 | 3172.44 | 1038.51 | 2133.93 | 309419.88 |
114 | 2033-10 | 3165.33 | 1031.40 | 2133.93 | 307285.95 |
115 | 2033-11 | 3158.22 | 1024.29 | 2133.93 | 305152.02 |
116 | 2033-12 | 3151.10 | 1017.17 | 2133.93 | 303018.09 |
117 | 2034-01 | 3143.99 | 1010.06 | 2133.93 | 300884.16 |
118 | 2034-02 | 3136.88 | 1002.95 | 2133.93 | 298750.23 |
119 | 2034-03 | 3129.76 | 995.83 | 2133.93 | 296616.30 |
120 | 2034-04 | 3122.65 | 988.72 | 2133.93 | 294482.37 |
121 | 2034-05 | 3115.54 | 981.61 | 2133.93 | 292348.44 |
122 | 2034-06 | 3108.43 | 974.49 | 2133.93 | 290214.51 |
123 | 2034-07 | 3101.31 | 967.38 | 2133.93 | 288080.58 |
124 | 2034-08 | 3094.20 | 960.27 | 2133.93 | 285946.65 |
125 | 2034-09 | 3087.09 | 953.16 | 2133.93 | 283812.72 |
126 | 2034-10 | 3079.97 | 946.04 | 2133.93 | 281678.79 |
127 | 2034-11 | 3072.86 | 938.93 | 2133.93 | 279544.86 |
128 | 2034-12 | 3065.75 | 931.82 | 2133.93 | 277410.93 |
129 | 2035-01 | 3058.63 | 924.70 | 2133.93 | 275277.00 |
130 | 2035-02 | 3051.52 | 917.59 | 2133.93 | 273143.07 |
131 | 2035-03 | 3044.41 | 910.48 | 2133.93 | 271009.14 |
132 | 2035-04 | 3037.29 | 903.36 | 2133.93 | 268875.21 |
133 | 2035-05 | 3030.18 | 896.25 | 2133.93 | 266741.28 |
134 | 2035-06 | 3023.07 | 889.14 | 2133.93 | 264607.35 |
135 | 2035-07 | 3015.95 | 882.02 | 2133.93 | 262473.42 |
136 | 2035-08 | 3008.84 | 874.91 | 2133.93 | 260339.49 |
137 | 2035-09 | 3001.73 | 867.80 | 2133.93 | 258205.56 |
138 | 2035-10 | 2994.62 | 860.69 | 2133.93 | 256071.63 |
139 | 2035-11 | 2987.50 | 853.57 | 2133.93 | 253937.70 |
140 | 2035-12 | 2980.39 | 846.46 | 2133.93 | 251803.77 |
141 | 2036-01 | 2973.28 | 839.35 | 2133.93 | 249669.84 |
142 | 2036-02 | 2966.16 | 832.23 | 2133.93 | 247535.91 |
143 | 2036-03 | 2959.05 | 825.12 | 2133.93 | 245401.98 |
144 | 2036-04 | 2951.94 | 818.01 | 2133.93 | 243268.05 |
145 | 2036-05 | 2944.82 | 810.89 | 2133.93 | 241134.12 |
146 | 2036-06 | 2937.71 | 803.78 | 2133.93 | 239000.19 |
147 | 2036-07 | 2930.60 | 796.67 | 2133.93 | 236866.26 |
148 | 2036-08 | 2923.48 | 789.55 | 2133.93 | 234732.33 |
149 | 2036-09 | 2916.37 | 782.44 | 2133.93 | 232598.40 |
150 | 2036-10 | 2909.26 | 775.33 | 2133.93 | 230464.47 |
151 | 2036-11 | 2902.15 | 768.21 | 2133.93 | 228330.53 |
152 | 2036-12 | 2895.03 | 761.10 | 2133.93 | 226196.60 |
153 | 2037-01 | 2887.92 | 753.99 | 2133.93 | 224062.67 |
154 | 2037-02 | 2880.81 | 746.88 | 2133.93 | 221928.74 |
155 | 2037-03 | 2873.69 | 739.76 | 2133.93 | 219794.81 |
156 | 2037-04 | 2866.58 | 732.65 | 2133.93 | 217660.88 |
157 | 2037-05 | 2859.47 | 725.54 | 2133.93 | 215526.95 |
158 | 2037-06 | 2852.35 | 718.42 | 2133.93 | 213393.02 |
159 | 2037-07 | 2845.24 | 711.31 | 2133.93 | 211259.09 |
160 | 2037-08 | 2838.13 | 704.20 | 2133.93 | 209125.16 |
161 | 2037-09 | 2831.01 | 697.08 | 2133.93 | 206991.23 |
162 | 2037-10 | 2823.90 | 689.97 | 2133.93 | 204857.30 |
163 | 2037-11 | 2816.79 | 682.86 | 2133.93 | 202723.37 |
164 | 2037-12 | 2809.67 | 675.74 | 2133.93 | 200589.44 |
165 | 2038-01 | 2802.56 | 668.63 | 2133.93 | 198455.51 |
166 | 2038-02 | 2795.45 | 661.52 | 2133.93 | 196321.58 |
167 | 2038-03 | 2788.34 | 654.41 | 2133.93 | 194187.65 |
168 | 2038-04 | 2781.22 | 647.29 | 2133.93 | 192053.72 |
169 | 2038-05 | 2774.11 | 640.18 | 2133.93 | 189919.79 |
170 | 2038-06 | 2767.00 | 633.07 | 2133.93 | 187785.86 |
171 | 2038-07 | 2759.88 | 625.95 | 2133.93 | 185651.93 |
172 | 2038-08 | 2752.77 | 618.84 | 2133.93 | 183518.00 |
173 | 2038-09 | 2745.66 | 611.73 | 2133.93 | 181384.07 |
174 | 2038-10 | 2738.54 | 604.61 | 2133.93 | 179250.14 |
175 | 2038-11 | 2731.43 | 597.50 | 2133.93 | 177116.21 |
176 | 2038-12 | 2724.32 | 590.39 | 2133.93 | 174982.28 |
177 | 2039-01 | 2717.20 | 583.27 | 2133.93 | 172848.35 |
178 | 2039-02 | 2710.09 | 576.16 | 2133.93 | 170714.42 |
179 | 2039-03 | 2702.98 | 569.05 | 2133.93 | 168580.49 |
180 | 2039-04 | 2695.87 | 561.93 | 2133.93 | 166446.56 |
181 | 2039-05 | 2688.75 | 554.82 | 2133.93 | 164312.63 |
182 | 2039-06 | 2681.64 | 547.71 | 2133.93 | 162178.70 |
183 | 2039-07 | 2674.53 | 540.60 | 2133.93 | 160044.77 |
184 | 2039-08 | 2667.41 | 533.48 | 2133.93 | 157910.84 |
185 | 2039-09 | 2660.30 | 526.37 | 2133.93 | 155776.91 |
186 | 2039-10 | 2653.19 | 519.26 | 2133.93 | 153642.98 |
187 | 2039-11 | 2646.07 | 512.14 | 2133.93 | 151509.05 |
188 | 2039-12 | 2638.96 | 505.03 | 2133.93 | 149375.12 |
189 | 2040-01 | 2631.85 | 497.92 | 2133.93 | 147241.19 |
190 | 2040-02 | 2624.73 | 490.80 | 2133.93 | 145107.26 |
191 | 2040-03 | 2617.62 | 483.69 | 2133.93 | 142973.33 |
192 | 2040-04 | 2610.51 | 476.58 | 2133.93 | 140839.40 |
193 | 2040-05 | 2603.39 | 469.46 | 2133.93 | 138705.47 |
194 | 2040-06 | 2596.28 | 462.35 | 2133.93 | 136571.53 |
195 | 2040-07 | 2589.17 | 455.24 | 2133.93 | 134437.60 |
196 | 2040-08 | 2582.06 | 448.13 | 2133.93 | 132303.67 |
197 | 2040-09 | 2574.94 | 441.01 | 2133.93 | 130169.74 |
198 | 2040-10 | 2567.83 | 433.90 | 2133.93 | 128035.81 |
199 | 2040-11 | 2560.72 | 426.79 | 2133.93 | 125901.88 |
200 | 2040-12 | 2553.60 | 419.67 | 2133.93 | 123767.95 |
201 | 2041-01 | 2546.49 | 412.56 | 2133.93 | 121634.02 |
202 | 2041-02 | 2539.38 | 405.45 | 2133.93 | 119500.09 |
203 | 2041-03 | 2532.26 | 398.33 | 2133.93 | 117366.16 |
204 | 2041-04 | 2525.15 | 391.22 | 2133.93 | 115232.23 |
205 | 2041-05 | 2518.04 | 384.11 | 2133.93 | 113098.30 |
206 | 2041-06 | 2510.92 | 376.99 | 2133.93 | 110964.37 |
207 | 2041-07 | 2503.81 | 369.88 | 2133.93 | 108830.44 |
208 | 2041-08 | 2496.70 | 362.77 | 2133.93 | 106696.51 |
209 | 2041-09 | 2489.59 | 355.66 | 2133.93 | 104562.58 |
210 | 2041-10 | 2482.47 | 348.54 | 2133.93 | 102428.65 |
211 | 2041-11 | 2475.36 | 341.43 | 2133.93 | 100294.72 |
212 | 2041-12 | 2468.25 | 334.32 | 2133.93 | 98160.79 |
213 | 2042-01 | 2461.13 | 327.20 | 2133.93 | 96026.86 |
214 | 2042-02 | 2454.02 | 320.09 | 2133.93 | 93892.93 |
215 | 2042-03 | 2446.91 | 312.98 | 2133.93 | 91759.00 |
216 | 2042-04 | 2439.79 | 305.86 | 2133.93 | 89625.07 |
217 | 2042-05 | 2432.68 | 298.75 | 2133.93 | 87491.14 |
218 | 2042-06 | 2425.57 | 291.64 | 2133.93 | 85357.21 |
219 | 2042-07 | 2418.45 | 284.52 | 2133.93 | 83223.28 |
220 | 2042-08 | 2411.34 | 277.41 | 2133.93 | 81089.35 |
221 | 2042-09 | 2404.23 | 270.30 | 2133.93 | 78955.42 |
222 | 2042-10 | 2397.11 | 263.18 | 2133.93 | 76821.49 |
223 | 2042-11 | 2390.00 | 256.07 | 2133.93 | 74687.56 |
224 | 2042-12 | 2382.89 | 248.96 | 2133.93 | 72553.63 |
225 | 2043-01 | 2375.78 | 241.85 | 2133.93 | 70419.70 |
226 | 2043-02 | 2368.66 | 234.73 | 2133.93 | 68285.77 |
227 | 2043-03 | 2361.55 | 227.62 | 2133.93 | 66151.84 |
228 | 2043-04 | 2354.44 | 220.51 | 2133.93 | 64017.91 |
229 | 2043-05 | 2347.32 | 213.39 | 2133.93 | 61883.98 |
230 | 2043-06 | 2340.21 | 206.28 | 2133.93 | 59750.05 |
231 | 2043-07 | 2333.10 | 199.17 | 2133.93 | 57616.12 |
232 | 2043-08 | 2325.98 | 192.05 | 2133.93 | 55482.19 |
233 | 2043-09 | 2318.87 | 184.94 | 2133.93 | 53348.26 |
234 | 2043-10 | 2311.76 | 177.83 | 2133.93 | 51214.33 |
235 | 2043-11 | 2304.64 | 170.71 | 2133.93 | 49080.40 |
236 | 2043-12 | 2297.53 | 163.60 | 2133.93 | 46946.47 |
237 | 2044-01 | 2290.42 | 156.49 | 2133.93 | 44812.53 |
238 | 2044-02 | 2283.31 | 149.38 | 2133.93 | 42678.60 |
239 | 2044-03 | 2276.19 | 142.26 | 2133.93 | 40544.67 |
240 | 2044-04 | 2269.08 | 135.15 | 2133.93 | 38410.74 |
241 | 2044-05 | 2261.97 | 128.04 | 2133.93 | 36276.81 |
242 | 2044-06 | 2254.85 | 120.92 | 2133.93 | 34142.88 |
243 | 2044-07 | 2247.74 | 113.81 | 2133.93 | 32008.95 |
244 | 2044-08 | 2240.63 | 106.70 | 2133.93 | 29875.02 |
245 | 2044-09 | 2233.51 | 99.58 | 2133.93 | 27741.09 |
246 | 2044-10 | 2226.40 | 92.47 | 2133.93 | 25607.16 |
247 | 2044-11 | 2219.29 | 85.36 | 2133.93 | 23473.23 |
248 | 2044-12 | 2212.17 | 78.24 | 2133.93 | 21339.30 |
249 | 2045-01 | 2205.06 | 71.13 | 2133.93 | 19205.37 |
250 | 2045-02 | 2197.95 | 64.02 | 2133.93 | 17071.44 |
251 | 2045-03 | 2190.84 | 56.90 | 2133.93 | 14937.51 |
252 | 2045-04 | 2183.72 | 49.79 | 2133.93 | 12803.58 |
253 | 2045-05 | 2176.61 | 42.68 | 2133.93 | 10669.65 |
254 | 2045-06 | 2169.50 | 35.57 | 2133.93 | 8535.72 |
255 | 2045-07 | 2162.38 | 28.45 | 2133.93 | 6401.79 |
256 | 2045-08 | 2155.27 | 21.34 | 2133.93 | 4267.86 |
257 | 2045-09 | 2148.16 | 14.23 | 2133.93 | 2133.93 |
258 | 2045-10 | 2141.04 | 7.11 | 2133.93 | 0.00 |