贷款42.42万(商业贷款)房贷,还款21年7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:42.42万
还款月数:21年7个月
每月还款:2425.09元
利息总额:20.39万
本息合计:62.81万
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 | 2425.09 | 1378.56 | 1046.53 | 423125.10 |
2 | 2024-11 | 2425.09 | 1375.16 | 1049.94 | 422075.16 |
3 | 2024-12 | 2425.09 | 1371.74 | 1053.35 | 421021.81 |
4 | 2025-01 | 2425.09 | 1368.32 | 1056.77 | 419965.04 |
5 | 2025-02 | 2425.09 | 1364.89 | 1060.21 | 418904.83 |
6 | 2025-03 | 2425.09 | 1361.44 | 1063.65 | 417841.18 |
7 | 2025-04 | 2425.09 | 1357.98 | 1067.11 | 416774.07 |
8 | 2025-05 | 2425.09 | 1354.52 | 1070.58 | 415703.49 |
9 | 2025-06 | 2425.09 | 1351.04 | 1074.06 | 414629.44 |
10 | 2025-07 | 2425.09 | 1347.55 | 1077.55 | 413551.89 |
11 | 2025-08 | 2425.09 | 1344.04 | 1081.05 | 412470.84 |
12 | 2025-09 | 2425.09 | 1340.53 | 1084.56 | 411386.28 |
13 | 2025-10 | 2425.09 | 1337.01 | 1088.09 | 410298.19 |
14 | 2025-11 | 2425.09 | 1333.47 | 1091.62 | 409206.57 |
15 | 2025-12 | 2425.09 | 1329.92 | 1095.17 | 408111.40 |
16 | 2026-01 | 2425.09 | 1326.36 | 1098.73 | 407012.67 |
17 | 2026-02 | 2425.09 | 1322.79 | 1102.30 | 405910.36 |
18 | 2026-03 | 2425.09 | 1319.21 | 1105.88 | 404804.48 |
19 | 2026-04 | 2425.09 | 1315.61 | 1109.48 | 403695.00 |
20 | 2026-05 | 2425.09 | 1312.01 | 1113.08 | 402581.92 |
21 | 2026-06 | 2425.09 | 1308.39 | 1116.70 | 401465.22 |
22 | 2026-07 | 2425.09 | 1304.76 | 1120.33 | 400344.89 |
23 | 2026-08 | 2425.09 | 1301.12 | 1123.97 | 399220.91 |
24 | 2026-09 | 2425.09 | 1297.47 | 1127.62 | 398093.29 |
25 | 2026-10 | 2425.09 | 1293.80 | 1131.29 | 396962.00 |
26 | 2026-11 | 2425.09 | 1290.13 | 1134.97 | 395827.03 |
27 | 2026-12 | 2425.09 | 1286.44 | 1138.65 | 394688.38 |
28 | 2027-01 | 2425.09 | 1282.74 | 1142.36 | 393546.02 |
29 | 2027-02 | 2425.09 | 1279.02 | 1146.07 | 392399.95 |
30 | 2027-03 | 2425.09 | 1275.30 | 1149.79 | 391250.16 |
31 | 2027-04 | 2425.09 | 1271.56 | 1153.53 | 390096.63 |
32 | 2027-05 | 2425.09 | 1267.81 | 1157.28 | 388939.35 |
33 | 2027-06 | 2425.09 | 1264.05 | 1161.04 | 387778.31 |
34 | 2027-07 | 2425.09 | 1260.28 | 1164.81 | 386613.50 |
35 | 2027-08 | 2425.09 | 1256.49 | 1168.60 | 385444.90 |
36 | 2027-09 | 2425.09 | 1252.70 | 1172.40 | 384272.50 |
37 | 2027-10 | 2425.09 | 1248.89 | 1176.21 | 383096.30 |
38 | 2027-11 | 2425.09 | 1245.06 | 1180.03 | 381916.27 |
39 | 2027-12 | 2425.09 | 1241.23 | 1183.86 | 380732.40 |
40 | 2028-01 | 2425.09 | 1237.38 | 1187.71 | 379544.69 |
41 | 2028-02 | 2425.09 | 1233.52 | 1191.57 | 378353.12 |
42 | 2028-03 | 2425.09 | 1229.65 | 1195.45 | 377157.67 |
43 | 2028-04 | 2425.09 | 1225.76 | 1199.33 | 375958.34 |
44 | 2028-05 | 2425.09 | 1221.86 | 1203.23 | 374755.11 |
45 | 2028-06 | 2425.09 | 1217.95 | 1207.14 | 373547.98 |
46 | 2028-07 | 2425.09 | 1214.03 | 1211.06 | 372336.91 |
47 | 2028-08 | 2425.09 | 1210.09 | 1215.00 | 371121.92 |
48 | 2028-09 | 2425.09 | 1206.15 | 1218.95 | 369902.97 |
49 | 2028-10 | 2425.09 | 1202.18 | 1222.91 | 368680.06 |
50 | 2028-11 | 2425.09 | 1198.21 | 1226.88 | 367453.18 |
51 | 2028-12 | 2425.09 | 1194.22 | 1230.87 | 366222.31 |
52 | 2029-01 | 2425.09 | 1190.22 | 1234.87 | 364987.44 |
53 | 2029-02 | 2425.09 | 1186.21 | 1238.88 | 363748.56 |
54 | 2029-03 | 2425.09 | 1182.18 | 1242.91 | 362505.65 |
55 | 2029-04 | 2425.09 | 1178.14 | 1246.95 | 361258.70 |
56 | 2029-05 | 2425.09 | 1174.09 | 1251.00 | 360007.69 |
57 | 2029-06 | 2425.09 | 1170.03 | 1255.07 | 358752.63 |
58 | 2029-07 | 2425.09 | 1165.95 | 1259.15 | 357493.48 |
59 | 2029-08 | 2425.09 | 1161.85 | 1263.24 | 356230.24 |
60 | 2029-09 | 2425.09 | 1157.75 | 1267.34 | 354962.90 |
61 | 2029-10 | 2425.09 | 1153.63 | 1271.46 | 353691.43 |
62 | 2029-11 | 2425.09 | 1149.50 | 1275.60 | 352415.84 |
63 | 2029-12 | 2425.09 | 1145.35 | 1279.74 | 351136.10 |
64 | 2030-01 | 2425.09 | 1141.19 | 1283.90 | 349852.20 |
65 | 2030-02 | 2425.09 | 1137.02 | 1288.07 | 348564.12 |
66 | 2030-03 | 2425.09 | 1132.83 | 1292.26 | 347271.86 |
67 | 2030-04 | 2425.09 | 1128.63 | 1296.46 | 345975.40 |
68 | 2030-05 | 2425.09 | 1124.42 | 1300.67 | 344674.73 |
69 | 2030-06 | 2425.09 | 1120.19 | 1304.90 | 343369.83 |
70 | 2030-07 | 2425.09 | 1115.95 | 1309.14 | 342060.69 |
71 | 2030-08 | 2425.09 | 1111.70 | 1313.40 | 340747.30 |
72 | 2030-09 | 2425.09 | 1107.43 | 1317.66 | 339429.63 |
73 | 2030-10 | 2425.09 | 1103.15 | 1321.95 | 338107.68 |
74 | 2030-11 | 2425.09 | 1098.85 | 1326.24 | 336781.44 |
75 | 2030-12 | 2425.09 | 1094.54 | 1330.55 | 335450.89 |
76 | 2031-01 | 2425.09 | 1090.22 | 1334.88 | 334116.01 |
77 | 2031-02 | 2425.09 | 1085.88 | 1339.22 | 332776.80 |
78 | 2031-03 | 2425.09 | 1081.52 | 1343.57 | 331433.23 |
79 | 2031-04 | 2425.09 | 1077.16 | 1347.93 | 330085.29 |
80 | 2031-05 | 2425.09 | 1072.78 | 1352.32 | 328732.98 |
81 | 2031-06 | 2425.09 | 1068.38 | 1356.71 | 327376.27 |
82 | 2031-07 | 2425.09 | 1063.97 | 1361.12 | 326015.15 |
83 | 2031-08 | 2425.09 | 1059.55 | 1365.54 | 324649.60 |
84 | 2031-09 | 2425.09 | 1055.11 | 1369.98 | 323279.62 |
85 | 2031-10 | 2425.09 | 1050.66 | 1374.43 | 321905.19 |
86 | 2031-11 | 2425.09 | 1046.19 | 1378.90 | 320526.29 |
87 | 2031-12 | 2425.09 | 1041.71 | 1383.38 | 319142.90 |
88 | 2032-01 | 2425.09 | 1037.21 | 1387.88 | 317755.03 |
89 | 2032-02 | 2425.09 | 1032.70 | 1392.39 | 316362.64 |
90 | 2032-03 | 2425.09 | 1028.18 | 1396.91 | 314965.72 |
91 | 2032-04 | 2425.09 | 1023.64 | 1401.45 | 313564.27 |
92 | 2032-05 | 2425.09 | 1019.08 | 1406.01 | 312158.26 |
93 | 2032-06 | 2425.09 | 1014.51 | 1410.58 | 310747.68 |
94 | 2032-07 | 2425.09 | 1009.93 | 1415.16 | 309332.52 |
95 | 2032-08 | 2425.09 | 1005.33 | 1419.76 | 307912.76 |
96 | 2032-09 | 2425.09 | 1000.72 | 1424.38 | 306488.38 |
97 | 2032-10 | 2425.09 | 996.09 | 1429.01 | 305059.38 |
98 | 2032-11 | 2425.09 | 991.44 | 1433.65 | 303625.73 |
99 | 2032-12 | 2425.09 | 986.78 | 1438.31 | 302187.42 |
100 | 2033-01 | 2425.09 | 982.11 | 1442.98 | 300744.43 |
101 | 2033-02 | 2425.09 | 977.42 | 1447.67 | 299296.76 |
102 | 2033-03 | 2425.09 | 972.71 | 1452.38 | 297844.38 |
103 | 2033-04 | 2425.09 | 967.99 | 1457.10 | 296387.28 |
104 | 2033-05 | 2425.09 | 963.26 | 1461.83 | 294925.45 |
105 | 2033-06 | 2425.09 | 958.51 | 1466.59 | 293458.86 |
106 | 2033-07 | 2425.09 | 953.74 | 1471.35 | 291987.51 |
107 | 2033-08 | 2425.09 | 948.96 | 1476.13 | 290511.38 |
108 | 2033-09 | 2425.09 | 944.16 | 1480.93 | 289030.45 |
109 | 2033-10 | 2425.09 | 939.35 | 1485.74 | 287544.70 |
110 | 2033-11 | 2425.09 | 934.52 | 1490.57 | 286054.13 |
111 | 2033-12 | 2425.09 | 929.68 | 1495.42 | 284558.72 |
112 | 2034-01 | 2425.09 | 924.82 | 1500.28 | 283058.44 |
113 | 2034-02 | 2425.09 | 919.94 | 1505.15 | 281553.29 |
114 | 2034-03 | 2425.09 | 915.05 | 1510.04 | 280043.24 |
115 | 2034-04 | 2425.09 | 910.14 | 1514.95 | 278528.29 |
116 | 2034-05 | 2425.09 | 905.22 | 1519.88 | 277008.41 |
117 | 2034-06 | 2425.09 | 900.28 | 1524.82 | 275483.60 |
118 | 2034-07 | 2425.09 | 895.32 | 1529.77 | 273953.83 |
119 | 2034-08 | 2425.09 | 890.35 | 1534.74 | 272419.08 |
120 | 2034-09 | 2425.09 | 885.36 | 1539.73 | 270879.35 |
121 | 2034-10 | 2425.09 | 880.36 | 1544.73 | 269334.62 |
122 | 2034-11 | 2425.09 | 875.34 | 1549.76 | 267784.86 |
123 | 2034-12 | 2425.09 | 870.30 | 1554.79 | 266230.07 |
124 | 2035-01 | 2425.09 | 865.25 | 1559.85 | 264670.23 |
125 | 2035-02 | 2425.09 | 860.18 | 1564.91 | 263105.31 |
126 | 2035-03 | 2425.09 | 855.09 | 1570.00 | 261535.31 |
127 | 2035-04 | 2425.09 | 849.99 | 1575.10 | 259960.21 |
128 | 2035-05 | 2425.09 | 844.87 | 1580.22 | 258379.99 |
129 | 2035-06 | 2425.09 | 839.73 | 1585.36 | 256794.63 |
130 | 2035-07 | 2425.09 | 834.58 | 1590.51 | 255204.12 |
131 | 2035-08 | 2425.09 | 829.41 | 1595.68 | 253608.44 |
132 | 2035-09 | 2425.09 | 824.23 | 1600.87 | 252007.57 |
133 | 2035-10 | 2425.09 | 819.02 | 1606.07 | 250401.50 |
134 | 2035-11 | 2425.09 | 813.80 | 1611.29 | 248790.22 |
135 | 2035-12 | 2425.09 | 808.57 | 1616.52 | 247173.69 |
136 | 2036-01 | 2425.09 | 803.31 | 1621.78 | 245551.91 |
137 | 2036-02 | 2425.09 | 798.04 | 1627.05 | 243924.87 |
138 | 2036-03 | 2425.09 | 792.76 | 1632.34 | 242292.53 |
139 | 2036-04 | 2425.09 | 787.45 | 1637.64 | 240654.89 |
140 | 2036-05 | 2425.09 | 782.13 | 1642.96 | 239011.92 |
141 | 2036-06 | 2425.09 | 776.79 | 1648.30 | 237363.62 |
142 | 2036-07 | 2425.09 | 771.43 | 1653.66 | 235709.96 |
143 | 2036-08 | 2425.09 | 766.06 | 1659.04 | 234050.92 |
144 | 2036-09 | 2425.09 | 760.67 | 1664.43 | 232386.49 |
145 | 2036-10 | 2425.09 | 755.26 | 1669.84 | 230716.66 |
146 | 2036-11 | 2425.09 | 749.83 | 1675.26 | 229041.39 |
147 | 2036-12 | 2425.09 | 744.38 | 1680.71 | 227360.69 |
148 | 2037-01 | 2425.09 | 738.92 | 1686.17 | 225674.52 |
149 | 2037-02 | 2425.09 | 733.44 | 1691.65 | 223982.86 |
150 | 2037-03 | 2425.09 | 727.94 | 1697.15 | 222285.72 |
151 | 2037-04 | 2425.09 | 722.43 | 1702.66 | 220583.05 |
152 | 2037-05 | 2425.09 | 716.89 | 1708.20 | 218874.85 |
153 | 2037-06 | 2425.09 | 711.34 | 1713.75 | 217161.10 |
154 | 2037-07 | 2425.09 | 705.77 | 1719.32 | 215441.79 |
155 | 2037-08 | 2425.09 | 700.19 | 1724.91 | 213716.88 |
156 | 2037-09 | 2425.09 | 694.58 | 1730.51 | 211986.37 |
157 | 2037-10 | 2425.09 | 688.96 | 1736.14 | 210250.23 |
158 | 2037-11 | 2425.09 | 683.31 | 1741.78 | 208508.45 |
159 | 2037-12 | 2425.09 | 677.65 | 1747.44 | 206761.01 |
160 | 2038-01 | 2425.09 | 671.97 | 1753.12 | 205007.89 |
161 | 2038-02 | 2425.09 | 666.28 | 1758.82 | 203249.07 |
162 | 2038-03 | 2425.09 | 660.56 | 1764.53 | 201484.54 |
163 | 2038-04 | 2425.09 | 654.82 | 1770.27 | 199714.27 |
164 | 2038-05 | 2425.09 | 649.07 | 1776.02 | 197938.25 |
165 | 2038-06 | 2425.09 | 643.30 | 1781.79 | 196156.46 |
166 | 2038-07 | 2425.09 | 637.51 | 1787.58 | 194368.87 |
167 | 2038-08 | 2425.09 | 631.70 | 1793.39 | 192575.48 |
168 | 2038-09 | 2425.09 | 625.87 | 1799.22 | 190776.26 |
169 | 2038-10 | 2425.09 | 620.02 | 1805.07 | 188971.19 |
170 | 2038-11 | 2425.09 | 614.16 | 1810.94 | 187160.25 |
171 | 2038-12 | 2425.09 | 608.27 | 1816.82 | 185343.43 |
172 | 2039-01 | 2425.09 | 602.37 | 1822.73 | 183520.70 |
173 | 2039-02 | 2425.09 | 596.44 | 1828.65 | 181692.05 |
174 | 2039-03 | 2425.09 | 590.50 | 1834.59 | 179857.46 |
175 | 2039-04 | 2425.09 | 584.54 | 1840.56 | 178016.90 |
176 | 2039-05 | 2425.09 | 578.55 | 1846.54 | 176170.36 |
177 | 2039-06 | 2425.09 | 572.55 | 1852.54 | 174317.82 |
178 | 2039-07 | 2425.09 | 566.53 | 1858.56 | 172459.26 |
179 | 2039-08 | 2425.09 | 560.49 | 1864.60 | 170594.66 |
180 | 2039-09 | 2425.09 | 554.43 | 1870.66 | 168724.00 |
181 | 2039-10 | 2425.09 | 548.35 | 1876.74 | 166847.26 |
182 | 2039-11 | 2425.09 | 542.25 | 1882.84 | 164964.43 |
183 | 2039-12 | 2425.09 | 536.13 | 1888.96 | 163075.47 |
184 | 2040-01 | 2425.09 | 530.00 | 1895.10 | 161180.37 |
185 | 2040-02 | 2425.09 | 523.84 | 1901.26 | 159279.11 |
186 | 2040-03 | 2425.09 | 517.66 | 1907.44 | 157371.68 |
187 | 2040-04 | 2425.09 | 511.46 | 1913.63 | 155458.04 |
188 | 2040-05 | 2425.09 | 505.24 | 1919.85 | 153538.19 |
189 | 2040-06 | 2425.09 | 499.00 | 1926.09 | 151612.09 |
190 | 2040-07 | 2425.09 | 492.74 | 1932.35 | 149679.74 |
191 | 2040-08 | 2425.09 | 486.46 | 1938.63 | 147741.11 |
192 | 2040-09 | 2425.09 | 480.16 | 1944.93 | 145796.17 |
193 | 2040-10 | 2425.09 | 473.84 | 1951.26 | 143844.92 |
194 | 2040-11 | 2425.09 | 467.50 | 1957.60 | 141887.32 |
195 | 2040-12 | 2425.09 | 461.13 | 1963.96 | 139923.36 |
196 | 2041-01 | 2425.09 | 454.75 | 1970.34 | 137953.02 |
197 | 2041-02 | 2425.09 | 448.35 | 1976.75 | 135976.28 |
198 | 2041-03 | 2425.09 | 441.92 | 1983.17 | 133993.11 |
199 | 2041-04 | 2425.09 | 435.48 | 1989.62 | 132003.49 |
200 | 2041-05 | 2425.09 | 429.01 | 1996.08 | 130007.41 |
201 | 2041-06 | 2425.09 | 422.52 | 2002.57 | 128004.84 |
202 | 2041-07 | 2425.09 | 416.02 | 2009.08 | 125995.76 |
203 | 2041-08 | 2425.09 | 409.49 | 2015.61 | 123980.16 |
204 | 2041-09 | 2425.09 | 402.94 | 2022.16 | 121958.00 |
205 | 2041-10 | 2425.09 | 396.36 | 2028.73 | 119929.27 |
206 | 2041-11 | 2425.09 | 389.77 | 2035.32 | 117893.95 |
207 | 2041-12 | 2425.09 | 383.16 | 2041.94 | 115852.01 |
208 | 2042-01 | 2425.09 | 376.52 | 2048.57 | 113803.44 |
209 | 2042-02 | 2425.09 | 369.86 | 2055.23 | 111748.21 |
210 | 2042-03 | 2425.09 | 363.18 | 2061.91 | 109686.29 |
211 | 2042-04 | 2425.09 | 356.48 | 2068.61 | 107617.68 |
212 | 2042-05 | 2425.09 | 349.76 | 2075.34 | 105542.35 |
213 | 2042-06 | 2425.09 | 343.01 | 2082.08 | 103460.27 |
214 | 2042-07 | 2425.09 | 336.25 | 2088.85 | 101371.42 |
215 | 2042-08 | 2425.09 | 329.46 | 2095.64 | 99275.78 |
216 | 2042-09 | 2425.09 | 322.65 | 2102.45 | 97173.34 |
217 | 2042-10 | 2425.09 | 315.81 | 2109.28 | 95064.06 |
218 | 2042-11 | 2425.09 | 308.96 | 2116.13 | 92947.92 |
219 | 2042-12 | 2425.09 | 302.08 | 2123.01 | 90824.91 |
220 | 2043-01 | 2425.09 | 295.18 | 2129.91 | 88695.00 |
221 | 2043-02 | 2425.09 | 288.26 | 2136.83 | 86558.17 |
222 | 2043-03 | 2425.09 | 281.31 | 2143.78 | 84414.39 |
223 | 2043-04 | 2425.09 | 274.35 | 2150.75 | 82263.64 |
224 | 2043-05 | 2425.09 | 267.36 | 2157.74 | 80105.90 |
225 | 2043-06 | 2425.09 | 260.34 | 2164.75 | 77941.16 |
226 | 2043-07 | 2425.09 | 253.31 | 2171.78 | 75769.37 |
227 | 2043-08 | 2425.09 | 246.25 | 2178.84 | 73590.53 |
228 | 2043-09 | 2425.09 | 239.17 | 2185.92 | 71404.61 |
229 | 2043-10 | 2425.09 | 232.06 | 2193.03 | 69211.58 |
230 | 2043-11 | 2425.09 | 224.94 | 2200.16 | 67011.42 |
231 | 2043-12 | 2425.09 | 217.79 | 2207.31 | 64804.12 |
232 | 2044-01 | 2425.09 | 210.61 | 2214.48 | 62589.64 |
233 | 2044-02 | 2425.09 | 203.42 | 2221.68 | 60367.96 |
234 | 2044-03 | 2425.09 | 196.20 | 2228.90 | 58139.07 |
235 | 2044-04 | 2425.09 | 188.95 | 2236.14 | 55902.92 |
236 | 2044-05 | 2425.09 | 181.68 | 2243.41 | 53659.52 |
237 | 2044-06 | 2425.09 | 174.39 | 2250.70 | 51408.82 |
238 | 2044-07 | 2425.09 | 167.08 | 2258.01 | 49150.80 |
239 | 2044-08 | 2425.09 | 159.74 | 2265.35 | 46885.45 |
240 | 2044-09 | 2425.09 | 152.38 | 2272.72 | 44612.74 |
241 | 2044-10 | 2425.09 | 144.99 | 2280.10 | 42332.63 |
242 | 2044-11 | 2425.09 | 137.58 | 2287.51 | 40045.12 |
243 | 2044-12 | 2425.09 | 130.15 | 2294.95 | 37750.18 |
244 | 2045-01 | 2425.09 | 122.69 | 2302.40 | 35447.77 |
245 | 2045-02 | 2425.09 | 115.21 | 2309.89 | 33137.88 |
246 | 2045-03 | 2425.09 | 107.70 | 2317.39 | 30820.49 |
247 | 2045-04 | 2425.09 | 100.17 | 2324.93 | 28495.56 |
248 | 2045-05 | 2425.09 | 92.61 | 2332.48 | 26163.08 |
249 | 2045-06 | 2425.09 | 85.03 | 2340.06 | 23823.02 |
250 | 2045-07 | 2425.09 | 77.42 | 2347.67 | 21475.35 |
251 | 2045-08 | 2425.09 | 69.79 | 2355.30 | 19120.05 |
252 | 2045-09 | 2425.09 | 62.14 | 2362.95 | 16757.10 |
253 | 2045-10 | 2425.09 | 54.46 | 2370.63 | 14386.47 |
254 | 2045-11 | 2425.09 | 46.76 | 2378.34 | 12008.13 |
255 | 2045-12 | 2425.09 | 39.03 | 2386.07 | 9622.06 |
256 | 2046-01 | 2425.09 | 31.27 | 2393.82 | 7228.24 |
257 | 2046-02 | 2425.09 | 23.49 | 2401.60 | 4826.64 |
258 | 2046-03 | 2425.09 | 15.69 | 2409.41 | 2417.24 |
259 | 2046-04 | 2425.09 | 7.86 | 2417.24 | 0.00 |
等额本金还款方式:
贷款总额:42.42万
还款月数:21年7个月
首月还款:3016.29元
每月递减:5.32元
利息总额:17.92万
本息合计:60.34万
节省利息:24714.88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 | 3016.29 | 1378.56 | 1637.73 | 422533.90 |
2 | 2024-11 | 3010.96 | 1373.24 | 1637.73 | 420896.17 |
3 | 2024-12 | 3005.64 | 1367.91 | 1637.73 | 419258.45 |
4 | 2025-01 | 3000.32 | 1362.59 | 1637.73 | 417620.72 |
5 | 2025-02 | 2995.00 | 1357.27 | 1637.73 | 415982.99 |
6 | 2025-03 | 2989.67 | 1351.94 | 1637.73 | 414345.26 |
7 | 2025-04 | 2984.35 | 1346.62 | 1637.73 | 412707.53 |
8 | 2025-05 | 2979.03 | 1341.30 | 1637.73 | 411069.80 |
9 | 2025-06 | 2973.71 | 1335.98 | 1637.73 | 409432.08 |
10 | 2025-07 | 2968.38 | 1330.65 | 1637.73 | 407794.35 |
11 | 2025-08 | 2963.06 | 1325.33 | 1637.73 | 406156.62 |
12 | 2025-09 | 2957.74 | 1320.01 | 1637.73 | 404518.89 |
13 | 2025-10 | 2952.41 | 1314.69 | 1637.73 | 402881.16 |
14 | 2025-11 | 2947.09 | 1309.36 | 1637.73 | 401243.43 |
15 | 2025-12 | 2941.77 | 1304.04 | 1637.73 | 399605.71 |
16 | 2026-01 | 2936.45 | 1298.72 | 1637.73 | 397967.98 |
17 | 2026-02 | 2931.12 | 1293.40 | 1637.73 | 396330.25 |
18 | 2026-03 | 2925.80 | 1288.07 | 1637.73 | 394692.52 |
19 | 2026-04 | 2920.48 | 1282.75 | 1637.73 | 393054.79 |
20 | 2026-05 | 2915.16 | 1277.43 | 1637.73 | 391417.06 |
21 | 2026-06 | 2909.83 | 1272.11 | 1637.73 | 389779.34 |
22 | 2026-07 | 2904.51 | 1266.78 | 1637.73 | 388141.61 |
23 | 2026-08 | 2899.19 | 1261.46 | 1637.73 | 386503.88 |
24 | 2026-09 | 2893.87 | 1256.14 | 1637.73 | 384866.15 |
25 | 2026-10 | 2888.54 | 1250.81 | 1637.73 | 383228.42 |
26 | 2026-11 | 2883.22 | 1245.49 | 1637.73 | 381590.69 |
27 | 2026-12 | 2877.90 | 1240.17 | 1637.73 | 379952.97 |
28 | 2027-01 | 2872.58 | 1234.85 | 1637.73 | 378315.24 |
29 | 2027-02 | 2867.25 | 1229.52 | 1637.73 | 376677.51 |
30 | 2027-03 | 2861.93 | 1224.20 | 1637.73 | 375039.78 |
31 | 2027-04 | 2856.61 | 1218.88 | 1637.73 | 373402.05 |
32 | 2027-05 | 2851.28 | 1213.56 | 1637.73 | 371764.32 |
33 | 2027-06 | 2845.96 | 1208.23 | 1637.73 | 370126.60 |
34 | 2027-07 | 2840.64 | 1202.91 | 1637.73 | 368488.87 |
35 | 2027-08 | 2835.32 | 1197.59 | 1637.73 | 366851.14 |
36 | 2027-09 | 2829.99 | 1192.27 | 1637.73 | 365213.41 |
37 | 2027-10 | 2824.67 | 1186.94 | 1637.73 | 363575.68 |
38 | 2027-11 | 2819.35 | 1181.62 | 1637.73 | 361937.95 |
39 | 2027-12 | 2814.03 | 1176.30 | 1637.73 | 360300.23 |
40 | 2028-01 | 2808.70 | 1170.98 | 1637.73 | 358662.50 |
41 | 2028-02 | 2803.38 | 1165.65 | 1637.73 | 357024.77 |
42 | 2028-03 | 2798.06 | 1160.33 | 1637.73 | 355387.04 |
43 | 2028-04 | 2792.74 | 1155.01 | 1637.73 | 353749.31 |
44 | 2028-05 | 2787.41 | 1149.69 | 1637.73 | 352111.58 |
45 | 2028-06 | 2782.09 | 1144.36 | 1637.73 | 350473.86 |
46 | 2028-07 | 2776.77 | 1139.04 | 1637.73 | 348836.13 |
47 | 2028-08 | 2771.45 | 1133.72 | 1637.73 | 347198.40 |
48 | 2028-09 | 2766.12 | 1128.39 | 1637.73 | 345560.67 |
49 | 2028-10 | 2760.80 | 1123.07 | 1637.73 | 343922.94 |
50 | 2028-11 | 2755.48 | 1117.75 | 1637.73 | 342285.21 |
51 | 2028-12 | 2750.16 | 1112.43 | 1637.73 | 340647.49 |
52 | 2029-01 | 2744.83 | 1107.10 | 1637.73 | 339009.76 |
53 | 2029-02 | 2739.51 | 1101.78 | 1637.73 | 337372.03 |
54 | 2029-03 | 2734.19 | 1096.46 | 1637.73 | 335734.30 |
55 | 2029-04 | 2728.86 | 1091.14 | 1637.73 | 334096.57 |
56 | 2029-05 | 2723.54 | 1085.81 | 1637.73 | 332458.85 |
57 | 2029-06 | 2718.22 | 1080.49 | 1637.73 | 330821.12 |
58 | 2029-07 | 2712.90 | 1075.17 | 1637.73 | 329183.39 |
59 | 2029-08 | 2707.57 | 1069.85 | 1637.73 | 327545.66 |
60 | 2029-09 | 2702.25 | 1064.52 | 1637.73 | 325907.93 |
61 | 2029-10 | 2696.93 | 1059.20 | 1637.73 | 324270.20 |
62 | 2029-11 | 2691.61 | 1053.88 | 1637.73 | 322632.48 |
63 | 2029-12 | 2686.28 | 1048.56 | 1637.73 | 320994.75 |
64 | 2030-01 | 2680.96 | 1043.23 | 1637.73 | 319357.02 |
65 | 2030-02 | 2675.64 | 1037.91 | 1637.73 | 317719.29 |
66 | 2030-03 | 2670.32 | 1032.59 | 1637.73 | 316081.56 |
67 | 2030-04 | 2664.99 | 1027.27 | 1637.73 | 314443.83 |
68 | 2030-05 | 2659.67 | 1021.94 | 1637.73 | 312806.11 |
69 | 2030-06 | 2654.35 | 1016.62 | 1637.73 | 311168.38 |
70 | 2030-07 | 2649.03 | 1011.30 | 1637.73 | 309530.65 |
71 | 2030-08 | 2643.70 | 1005.97 | 1637.73 | 307892.92 |
72 | 2030-09 | 2638.38 | 1000.65 | 1637.73 | 306255.19 |
73 | 2030-10 | 2633.06 | 995.33 | 1637.73 | 304617.46 |
74 | 2030-11 | 2627.74 | 990.01 | 1637.73 | 302979.74 |
75 | 2030-12 | 2622.41 | 984.68 | 1637.73 | 301342.01 |
76 | 2031-01 | 2617.09 | 979.36 | 1637.73 | 299704.28 |
77 | 2031-02 | 2611.77 | 974.04 | 1637.73 | 298066.55 |
78 | 2031-03 | 2606.44 | 968.72 | 1637.73 | 296428.82 |
79 | 2031-04 | 2601.12 | 963.39 | 1637.73 | 294791.09 |
80 | 2031-05 | 2595.80 | 958.07 | 1637.73 | 293153.37 |
81 | 2031-06 | 2590.48 | 952.75 | 1637.73 | 291515.64 |
82 | 2031-07 | 2585.15 | 947.43 | 1637.73 | 289877.91 |
83 | 2031-08 | 2579.83 | 942.10 | 1637.73 | 288240.18 |
84 | 2031-09 | 2574.51 | 936.78 | 1637.73 | 286602.45 |
85 | 2031-10 | 2569.19 | 931.46 | 1637.73 | 284964.72 |
86 | 2031-11 | 2563.86 | 926.14 | 1637.73 | 283327.00 |
87 | 2031-12 | 2558.54 | 920.81 | 1637.73 | 281689.27 |
88 | 2032-01 | 2553.22 | 915.49 | 1637.73 | 280051.54 |
89 | 2032-02 | 2547.90 | 910.17 | 1637.73 | 278413.81 |
90 | 2032-03 | 2542.57 | 904.84 | 1637.73 | 276776.08 |
91 | 2032-04 | 2537.25 | 899.52 | 1637.73 | 275138.35 |
92 | 2032-05 | 2531.93 | 894.20 | 1637.73 | 273500.63 |
93 | 2032-06 | 2526.61 | 888.88 | 1637.73 | 271862.90 |
94 | 2032-07 | 2521.28 | 883.55 | 1637.73 | 270225.17 |
95 | 2032-08 | 2515.96 | 878.23 | 1637.73 | 268587.44 |
96 | 2032-09 | 2510.64 | 872.91 | 1637.73 | 266949.71 |
97 | 2032-10 | 2505.31 | 867.59 | 1637.73 | 265311.98 |
98 | 2032-11 | 2499.99 | 862.26 | 1637.73 | 263674.26 |
99 | 2032-12 | 2494.67 | 856.94 | 1637.73 | 262036.53 |
100 | 2033-01 | 2489.35 | 851.62 | 1637.73 | 260398.80 |
101 | 2033-02 | 2484.02 | 846.30 | 1637.73 | 258761.07 |
102 | 2033-03 | 2478.70 | 840.97 | 1637.73 | 257123.34 |
103 | 2033-04 | 2473.38 | 835.65 | 1637.73 | 255485.61 |
104 | 2033-05 | 2468.06 | 830.33 | 1637.73 | 253847.89 |
105 | 2033-06 | 2462.73 | 825.01 | 1637.73 | 252210.16 |
106 | 2033-07 | 2457.41 | 819.68 | 1637.73 | 250572.43 |
107 | 2033-08 | 2452.09 | 814.36 | 1637.73 | 248934.70 |
108 | 2033-09 | 2446.77 | 809.04 | 1637.73 | 247296.97 |
109 | 2033-10 | 2441.44 | 803.72 | 1637.73 | 245659.25 |
110 | 2033-11 | 2436.12 | 798.39 | 1637.73 | 244021.52 |
111 | 2033-12 | 2430.80 | 793.07 | 1637.73 | 242383.79 |
112 | 2034-01 | 2425.48 | 787.75 | 1637.73 | 240746.06 |
113 | 2034-02 | 2420.15 | 782.42 | 1637.73 | 239108.33 |
114 | 2034-03 | 2414.83 | 777.10 | 1637.73 | 237470.60 |
115 | 2034-04 | 2409.51 | 771.78 | 1637.73 | 235832.88 |
116 | 2034-05 | 2404.19 | 766.46 | 1637.73 | 234195.15 |
117 | 2034-06 | 2398.86 | 761.13 | 1637.73 | 232557.42 |
118 | 2034-07 | 2393.54 | 755.81 | 1637.73 | 230919.69 |
119 | 2034-08 | 2388.22 | 750.49 | 1637.73 | 229281.96 |
120 | 2034-09 | 2382.89 | 745.17 | 1637.73 | 227644.23 |
121 | 2034-10 | 2377.57 | 739.84 | 1637.73 | 226006.51 |
122 | 2034-11 | 2372.25 | 734.52 | 1637.73 | 224368.78 |
123 | 2034-12 | 2366.93 | 729.20 | 1637.73 | 222731.05 |
124 | 2035-01 | 2361.60 | 723.88 | 1637.73 | 221093.32 |
125 | 2035-02 | 2356.28 | 718.55 | 1637.73 | 219455.59 |
126 | 2035-03 | 2350.96 | 713.23 | 1637.73 | 217817.86 |
127 | 2035-04 | 2345.64 | 707.91 | 1637.73 | 216180.14 |
128 | 2035-05 | 2340.31 | 702.59 | 1637.73 | 214542.41 |
129 | 2035-06 | 2334.99 | 697.26 | 1637.73 | 212904.68 |
130 | 2035-07 | 2329.67 | 691.94 | 1637.73 | 211266.95 |
131 | 2035-08 | 2324.35 | 686.62 | 1637.73 | 209629.22 |
132 | 2035-09 | 2319.02 | 681.29 | 1637.73 | 207991.49 |
133 | 2035-10 | 2313.70 | 675.97 | 1637.73 | 206353.77 |
134 | 2035-11 | 2308.38 | 670.65 | 1637.73 | 204716.04 |
135 | 2035-12 | 2303.06 | 665.33 | 1637.73 | 203078.31 |
136 | 2036-01 | 2297.73 | 660.00 | 1637.73 | 201440.58 |
137 | 2036-02 | 2292.41 | 654.68 | 1637.73 | 199802.85 |
138 | 2036-03 | 2287.09 | 649.36 | 1637.73 | 198165.12 |
139 | 2036-04 | 2281.76 | 644.04 | 1637.73 | 196527.40 |
140 | 2036-05 | 2276.44 | 638.71 | 1637.73 | 194889.67 |
141 | 2036-06 | 2271.12 | 633.39 | 1637.73 | 193251.94 |
142 | 2036-07 | 2265.80 | 628.07 | 1637.73 | 191614.21 |
143 | 2036-08 | 2260.47 | 622.75 | 1637.73 | 189976.48 |
144 | 2036-09 | 2255.15 | 617.42 | 1637.73 | 188338.75 |
145 | 2036-10 | 2249.83 | 612.10 | 1637.73 | 186701.03 |
146 | 2036-11 | 2244.51 | 606.78 | 1637.73 | 185063.30 |
147 | 2036-12 | 2239.18 | 601.46 | 1637.73 | 183425.57 |
148 | 2037-01 | 2233.86 | 596.13 | 1637.73 | 181787.84 |
149 | 2037-02 | 2228.54 | 590.81 | 1637.73 | 180150.11 |
150 | 2037-03 | 2223.22 | 585.49 | 1637.73 | 178512.38 |
151 | 2037-04 | 2217.89 | 580.17 | 1637.73 | 176874.66 |
152 | 2037-05 | 2212.57 | 574.84 | 1637.73 | 175236.93 |
153 | 2037-06 | 2207.25 | 569.52 | 1637.73 | 173599.20 |
154 | 2037-07 | 2201.93 | 564.20 | 1637.73 | 171961.47 |
155 | 2037-08 | 2196.60 | 558.87 | 1637.73 | 170323.74 |
156 | 2037-09 | 2191.28 | 553.55 | 1637.73 | 168686.02 |
157 | 2037-10 | 2185.96 | 548.23 | 1637.73 | 167048.29 |
158 | 2037-11 | 2180.64 | 542.91 | 1637.73 | 165410.56 |
159 | 2037-12 | 2175.31 | 537.58 | 1637.73 | 163772.83 |
160 | 2038-01 | 2169.99 | 532.26 | 1637.73 | 162135.10 |
161 | 2038-02 | 2164.67 | 526.94 | 1637.73 | 160497.37 |
162 | 2038-03 | 2159.34 | 521.62 | 1637.73 | 158859.65 |
163 | 2038-04 | 2154.02 | 516.29 | 1637.73 | 157221.92 |
164 | 2038-05 | 2148.70 | 510.97 | 1637.73 | 155584.19 |
165 | 2038-06 | 2143.38 | 505.65 | 1637.73 | 153946.46 |
166 | 2038-07 | 2138.05 | 500.33 | 1637.73 | 152308.73 |
167 | 2038-08 | 2132.73 | 495.00 | 1637.73 | 150671.00 |
168 | 2038-09 | 2127.41 | 489.68 | 1637.73 | 149033.28 |
169 | 2038-10 | 2122.09 | 484.36 | 1637.73 | 147395.55 |
170 | 2038-11 | 2116.76 | 479.04 | 1637.73 | 145757.82 |
171 | 2038-12 | 2111.44 | 473.71 | 1637.73 | 144120.09 |
172 | 2039-01 | 2106.12 | 468.39 | 1637.73 | 142482.36 |
173 | 2039-02 | 2100.80 | 463.07 | 1637.73 | 140844.63 |
174 | 2039-03 | 2095.47 | 457.75 | 1637.73 | 139206.91 |
175 | 2039-04 | 2090.15 | 452.42 | 1637.73 | 137569.18 |
176 | 2039-05 | 2084.83 | 447.10 | 1637.73 | 135931.45 |
177 | 2039-06 | 2079.51 | 441.78 | 1637.73 | 134293.72 |
178 | 2039-07 | 2074.18 | 436.45 | 1637.73 | 132655.99 |
179 | 2039-08 | 2068.86 | 431.13 | 1637.73 | 131018.26 |
180 | 2039-09 | 2063.54 | 425.81 | 1637.73 | 129380.54 |
181 | 2039-10 | 2058.22 | 420.49 | 1637.73 | 127742.81 |
182 | 2039-11 | 2052.89 | 415.16 | 1637.73 | 126105.08 |
183 | 2039-12 | 2047.57 | 409.84 | 1637.73 | 124467.35 |
184 | 2040-01 | 2042.25 | 404.52 | 1637.73 | 122829.62 |
185 | 2040-02 | 2036.92 | 399.20 | 1637.73 | 121191.89 |
186 | 2040-03 | 2031.60 | 393.87 | 1637.73 | 119554.17 |
187 | 2040-04 | 2026.28 | 388.55 | 1637.73 | 117916.44 |
188 | 2040-05 | 2020.96 | 383.23 | 1637.73 | 116278.71 |
189 | 2040-06 | 2015.63 | 377.91 | 1637.73 | 114640.98 |
190 | 2040-07 | 2010.31 | 372.58 | 1637.73 | 113003.25 |
191 | 2040-08 | 2004.99 | 367.26 | 1637.73 | 111365.52 |
192 | 2040-09 | 1999.67 | 361.94 | 1637.73 | 109727.80 |
193 | 2040-10 | 1994.34 | 356.62 | 1637.73 | 108090.07 |
194 | 2040-11 | 1989.02 | 351.29 | 1637.73 | 106452.34 |
195 | 2040-12 | 1983.70 | 345.97 | 1637.73 | 104814.61 |
196 | 2041-01 | 1978.38 | 340.65 | 1637.73 | 103176.88 |
197 | 2041-02 | 1973.05 | 335.32 | 1637.73 | 101539.15 |
198 | 2041-03 | 1967.73 | 330.00 | 1637.73 | 99901.43 |
199 | 2041-04 | 1962.41 | 324.68 | 1637.73 | 98263.70 |
200 | 2041-05 | 1957.09 | 319.36 | 1637.73 | 96625.97 |
201 | 2041-06 | 1951.76 | 314.03 | 1637.73 | 94988.24 |
202 | 2041-07 | 1946.44 | 308.71 | 1637.73 | 93350.51 |
203 | 2041-08 | 1941.12 | 303.39 | 1637.73 | 91712.78 |
204 | 2041-09 | 1935.79 | 298.07 | 1637.73 | 90075.06 |
205 | 2041-10 | 1930.47 | 292.74 | 1637.73 | 88437.33 |
206 | 2041-11 | 1925.15 | 287.42 | 1637.73 | 86799.60 |
207 | 2041-12 | 1919.83 | 282.10 | 1637.73 | 85161.87 |
208 | 2042-01 | 1914.50 | 276.78 | 1637.73 | 83524.14 |
209 | 2042-02 | 1909.18 | 271.45 | 1637.73 | 81886.42 |
210 | 2042-03 | 1903.86 | 266.13 | 1637.73 | 80248.69 |
211 | 2042-04 | 1898.54 | 260.81 | 1637.73 | 78610.96 |
212 | 2042-05 | 1893.21 | 255.49 | 1637.73 | 76973.23 |
213 | 2042-06 | 1887.89 | 250.16 | 1637.73 | 75335.50 |
214 | 2042-07 | 1882.57 | 244.84 | 1637.73 | 73697.77 |
215 | 2042-08 | 1877.25 | 239.52 | 1637.73 | 72060.05 |
216 | 2042-09 | 1871.92 | 234.20 | 1637.73 | 70422.32 |
217 | 2042-10 | 1866.60 | 228.87 | 1637.73 | 68784.59 |
218 | 2042-11 | 1861.28 | 223.55 | 1637.73 | 67146.86 |
219 | 2042-12 | 1855.96 | 218.23 | 1637.73 | 65509.13 |
220 | 2043-01 | 1850.63 | 212.90 | 1637.73 | 63871.40 |
221 | 2043-02 | 1845.31 | 207.58 | 1637.73 | 62233.68 |
222 | 2043-03 | 1839.99 | 202.26 | 1637.73 | 60595.95 |
223 | 2043-04 | 1834.67 | 196.94 | 1637.73 | 58958.22 |
224 | 2043-05 | 1829.34 | 191.61 | 1637.73 | 57320.49 |
225 | 2043-06 | 1824.02 | 186.29 | 1637.73 | 55682.76 |
226 | 2043-07 | 1818.70 | 180.97 | 1637.73 | 54045.03 |
227 | 2043-08 | 1813.37 | 175.65 | 1637.73 | 52407.31 |
228 | 2043-09 | 1808.05 | 170.32 | 1637.73 | 50769.58 |
229 | 2043-10 | 1802.73 | 165.00 | 1637.73 | 49131.85 |
230 | 2043-11 | 1797.41 | 159.68 | 1637.73 | 47494.12 |
231 | 2043-12 | 1792.08 | 154.36 | 1637.73 | 45856.39 |
232 | 2044-01 | 1786.76 | 149.03 | 1637.73 | 44218.66 |
233 | 2044-02 | 1781.44 | 143.71 | 1637.73 | 42580.94 |
234 | 2044-03 | 1776.12 | 138.39 | 1637.73 | 40943.21 |
235 | 2044-04 | 1770.79 | 133.07 | 1637.73 | 39305.48 |
236 | 2044-05 | 1765.47 | 127.74 | 1637.73 | 37667.75 |
237 | 2044-06 | 1760.15 | 122.42 | 1637.73 | 36030.02 |
238 | 2044-07 | 1754.83 | 117.10 | 1637.73 | 34392.29 |
239 | 2044-08 | 1749.50 | 111.77 | 1637.73 | 32754.57 |
240 | 2044-09 | 1744.18 | 106.45 | 1637.73 | 31116.84 |
241 | 2044-10 | 1738.86 | 101.13 | 1637.73 | 29479.11 |
242 | 2044-11 | 1733.54 | 95.81 | 1637.73 | 27841.38 |
243 | 2044-12 | 1728.21 | 90.48 | 1637.73 | 26203.65 |
244 | 2045-01 | 1722.89 | 85.16 | 1637.73 | 24565.92 |
245 | 2045-02 | 1717.57 | 79.84 | 1637.73 | 22928.20 |
246 | 2045-03 | 1712.24 | 74.52 | 1637.73 | 21290.47 |
247 | 2045-04 | 1706.92 | 69.19 | 1637.73 | 19652.74 |
248 | 2045-05 | 1701.60 | 63.87 | 1637.73 | 18015.01 |
249 | 2045-06 | 1696.28 | 58.55 | 1637.73 | 16377.28 |
250 | 2045-07 | 1690.95 | 53.23 | 1637.73 | 14739.55 |
251 | 2045-08 | 1685.63 | 47.90 | 1637.73 | 13101.83 |
252 | 2045-09 | 1680.31 | 42.58 | 1637.73 | 11464.10 |
253 | 2045-10 | 1674.99 | 37.26 | 1637.73 | 9826.37 |
254 | 2045-11 | 1669.66 | 31.94 | 1637.73 | 8188.64 |
255 | 2045-12 | 1664.34 | 26.61 | 1637.73 | 6550.91 |
256 | 2046-01 | 1659.02 | 21.29 | 1637.73 | 4913.18 |
257 | 2046-02 | 1653.70 | 15.97 | 1637.73 | 3275.46 |
258 | 2046-03 | 1648.37 | 10.65 | 1637.73 | 1637.73 |
259 | 2046-04 | 1643.05 | 5.32 | 1637.73 | 0.00 |