贷款48万(公积金贷款)房贷,还款12年2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:48万
还款月数:12年2个月
每月还款:4007.58元
利息总额:10.51万
本息合计:58.51万
期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
---|---|---|---|---|---|
1 | 2025-01 | 4007.58 | 1340.00 | 2667.58 | 477332.42 |
2 | 2025-02 | 4007.58 | 1332.55 | 2675.03 | 474657.39 |
3 | 2025-03 | 4007.58 | 1325.09 | 2682.50 | 471974.89 |
4 | 2025-04 | 4007.58 | 1317.60 | 2689.99 | 469284.90 |
5 | 2025-05 | 4007.58 | 1310.09 | 2697.50 | 466587.41 |
6 | 2025-06 | 4007.58 | 1302.56 | 2705.03 | 463882.38 |
7 | 2025-07 | 4007.58 | 1295.00 | 2712.58 | 461169.80 |
8 | 2025-08 | 4007.58 | 1287.43 | 2720.15 | 458449.65 |
9 | 2025-09 | 4007.58 | 1279.84 | 2727.74 | 455721.91 |
10 | 2025-10 | 4007.58 | 1272.22 | 2735.36 | 452986.55 |
11 | 2025-11 | 4007.58 | 1264.59 | 2743.00 | 450243.55 |
12 | 2025-12 | 4007.58 | 1256.93 | 2750.65 | 447492.90 |
13 | 2026-01 | 4007.58 | 1249.25 | 2758.33 | 444734.56 |
14 | 2026-02 | 4007.58 | 1241.55 | 2766.03 | 441968.53 |
15 | 2026-03 | 4007.58 | 1233.83 | 2773.75 | 439194.78 |
16 | 2026-04 | 4007.58 | 1226.09 | 2781.50 | 436413.28 |
17 | 2026-05 | 4007.58 | 1218.32 | 2789.26 | 433624.02 |
18 | 2026-06 | 4007.58 | 1210.53 | 2797.05 | 430826.97 |
19 | 2026-07 | 4007.58 | 1202.73 | 2804.86 | 428022.11 |
20 | 2026-08 | 4007.58 | 1194.90 | 2812.69 | 425209.42 |
21 | 2026-09 | 4007.58 | 1187.04 | 2820.54 | 422388.88 |
22 | 2026-10 | 4007.58 | 1179.17 | 2828.41 | 419560.47 |
23 | 2026-11 | 4007.58 | 1171.27 | 2836.31 | 416724.16 |
24 | 2026-12 | 4007.58 | 1163.35 | 2844.23 | 413879.93 |
25 | 2027-01 | 4007.58 | 1155.41 | 2852.17 | 411027.76 |
26 | 2027-02 | 4007.58 | 1147.45 | 2860.13 | 408167.63 |
27 | 2027-03 | 4007.58 | 1139.47 | 2868.12 | 405299.51 |
28 | 2027-04 | 4007.58 | 1131.46 | 2876.12 | 402423.39 |
29 | 2027-05 | 4007.58 | 1123.43 | 2884.15 | 399539.24 |
30 | 2027-06 | 4007.58 | 1115.38 | 2892.20 | 396647.04 |
31 | 2027-07 | 4007.58 | 1107.31 | 2900.28 | 393746.76 |
32 | 2027-08 | 4007.58 | 1099.21 | 2908.37 | 390838.39 |
33 | 2027-09 | 4007.58 | 1091.09 | 2916.49 | 387921.89 |
34 | 2027-10 | 4007.58 | 1082.95 | 2924.63 | 384997.26 |
35 | 2027-11 | 4007.58 | 1074.78 | 2932.80 | 382064.46 |
36 | 2027-12 | 4007.58 | 1066.60 | 2940.99 | 379123.47 |
37 | 2028-01 | 4007.58 | 1058.39 | 2949.20 | 376174.28 |
38 | 2028-02 | 4007.58 | 1050.15 | 2957.43 | 373216.85 |
39 | 2028-03 | 4007.58 | 1041.90 | 2965.69 | 370251.16 |
40 | 2028-04 | 4007.58 | 1033.62 | 2973.97 | 367277.20 |
41 | 2028-05 | 4007.58 | 1025.32 | 2982.27 | 364294.93 |
42 | 2028-06 | 4007.58 | 1016.99 | 2990.59 | 361304.34 |
43 | 2028-07 | 4007.58 | 1008.64 | 2998.94 | 358305.39 |
44 | 2028-08 | 4007.58 | 1000.27 | 3007.31 | 355298.08 |
45 | 2028-09 | 4007.58 | 991.87 | 3015.71 | 352282.37 |
46 | 2028-10 | 4007.58 | 983.45 | 3024.13 | 349258.24 |
47 | 2028-11 | 4007.58 | 975.01 | 3032.57 | 346225.67 |
48 | 2028-12 | 4007.58 | 966.55 | 3041.04 | 343184.63 |
49 | 2029-01 | 4007.58 | 958.06 | 3049.53 | 340135.11 |
50 | 2029-02 | 4007.58 | 949.54 | 3058.04 | 337077.07 |
51 | 2029-03 | 4007.58 | 941.01 | 3066.58 | 334010.49 |
52 | 2029-04 | 4007.58 | 932.45 | 3075.14 | 330935.36 |
53 | 2029-05 | 4007.58 | 923.86 | 3083.72 | 327851.63 |
54 | 2029-06 | 4007.58 | 915.25 | 3092.33 | 324759.30 |
55 | 2029-07 | 4007.58 | 906.62 | 3100.96 | 321658.34 |
56 | 2029-08 | 4007.58 | 897.96 | 3109.62 | 318548.72 |
57 | 2029-09 | 4007.58 | 889.28 | 3118.30 | 315430.42 |
58 | 2029-10 | 4007.58 | 880.58 | 3127.01 | 312303.41 |
59 | 2029-11 | 4007.58 | 871.85 | 3135.74 | 309167.67 |
60 | 2029-12 | 4007.58 | 863.09 | 3144.49 | 306023.18 |
61 | 2030-01 | 4007.58 | 854.31 | 3153.27 | 302869.92 |
62 | 2030-02 | 4007.58 | 845.51 | 3162.07 | 299707.84 |
63 | 2030-03 | 4007.58 | 836.68 | 3170.90 | 296536.95 |
64 | 2030-04 | 4007.58 | 827.83 | 3179.75 | 293357.19 |
65 | 2030-05 | 4007.58 | 818.96 | 3188.63 | 290168.57 |
66 | 2030-06 | 4007.58 | 810.05 | 3197.53 | 286971.04 |
67 | 2030-07 | 4007.58 | 801.13 | 3206.46 | 283764.58 |
68 | 2030-08 | 4007.58 | 792.18 | 3215.41 | 280549.18 |
69 | 2030-09 | 4007.58 | 783.20 | 3224.38 | 277324.79 |
70 | 2030-10 | 4007.58 | 774.20 | 3233.38 | 274091.41 |
71 | 2030-11 | 4007.58 | 765.17 | 3242.41 | 270849.00 |
72 | 2030-12 | 4007.58 | 756.12 | 3251.46 | 267597.53 |
73 | 2031-01 | 4007.58 | 747.04 | 3260.54 | 264336.99 |
74 | 2031-02 | 4007.58 | 737.94 | 3269.64 | 261067.35 |
75 | 2031-03 | 4007.58 | 728.81 | 3278.77 | 257788.58 |
76 | 2031-04 | 4007.58 | 719.66 | 3287.92 | 254500.66 |
77 | 2031-05 | 4007.58 | 710.48 | 3297.10 | 251203.55 |
78 | 2031-06 | 4007.58 | 701.28 | 3306.31 | 247897.25 |
79 | 2031-07 | 4007.58 | 692.05 | 3315.54 | 244581.71 |
80 | 2031-08 | 4007.58 | 682.79 | 3324.79 | 241256.92 |
81 | 2031-09 | 4007.58 | 673.51 | 3334.07 | 237922.84 |
82 | 2031-10 | 4007.58 | 664.20 | 3343.38 | 234579.46 |
83 | 2031-11 | 4007.58 | 654.87 | 3352.72 | 231226.75 |
84 | 2031-12 | 4007.58 | 645.51 | 3362.08 | 227864.67 |
85 | 2032-01 | 4007.58 | 636.12 | 3371.46 | 224493.21 |
86 | 2032-02 | 4007.58 | 626.71 | 3380.87 | 221112.34 |
87 | 2032-03 | 4007.58 | 617.27 | 3390.31 | 217722.03 |
88 | 2032-04 | 4007.58 | 607.81 | 3399.78 | 214322.25 |
89 | 2032-05 | 4007.58 | 598.32 | 3409.27 | 210912.98 |
90 | 2032-06 | 4007.58 | 588.80 | 3418.78 | 207494.20 |
91 | 2032-07 | 4007.58 | 579.25 | 3428.33 | 204065.87 |
92 | 2032-08 | 4007.58 | 569.68 | 3437.90 | 200627.97 |
93 | 2032-09 | 4007.58 | 560.09 | 3447.50 | 197180.47 |
94 | 2032-10 | 4007.58 | 550.46 | 3457.12 | 193723.35 |
95 | 2032-11 | 4007.58 | 540.81 | 3466.77 | 190256.58 |
96 | 2032-12 | 4007.58 | 531.13 | 3476.45 | 186780.13 |
97 | 2033-01 | 4007.58 | 521.43 | 3486.16 | 183293.98 |
98 | 2033-02 | 4007.58 | 511.70 | 3495.89 | 179798.09 |
99 | 2033-03 | 4007.58 | 501.94 | 3505.65 | 176292.44 |
100 | 2033-04 | 4007.58 | 492.15 | 3515.43 | 172777.01 |
101 | 2033-05 | 4007.58 | 482.34 | 3525.25 | 169251.76 |
102 | 2033-06 | 4007.58 | 472.49 | 3535.09 | 165716.67 |
103 | 2033-07 | 4007.58 | 462.63 | 3544.96 | 162171.71 |
104 | 2033-08 | 4007.58 | 452.73 | 3554.85 | 158616.86 |
105 | 2033-09 | 4007.58 | 442.81 | 3564.78 | 155052.08 |
106 | 2033-10 | 4007.58 | 432.85 | 3574.73 | 151477.35 |
107 | 2033-11 | 4007.58 | 422.87 | 3584.71 | 147892.64 |
108 | 2033-12 | 4007.58 | 412.87 | 3594.72 | 144297.93 |
109 | 2034-01 | 4007.58 | 402.83 | 3604.75 | 140693.18 |
110 | 2034-02 | 4007.58 | 392.77 | 3614.81 | 137078.36 |
111 | 2034-03 | 4007.58 | 382.68 | 3624.91 | 133453.45 |
112 | 2034-04 | 4007.58 | 372.56 | 3635.03 | 129818.43 |
113 | 2034-05 | 4007.58 | 362.41 | 3645.17 | 126173.26 |
114 | 2034-06 | 4007.58 | 352.23 | 3655.35 | 122517.91 |
115 | 2034-07 | 4007.58 | 342.03 | 3665.55 | 118852.35 |
116 | 2034-08 | 4007.58 | 331.80 | 3675.79 | 115176.57 |
117 | 2034-09 | 4007.58 | 321.53 | 3686.05 | 111490.52 |
118 | 2034-10 | 4007.58 | 311.24 | 3696.34 | 107794.18 |
119 | 2034-11 | 4007.58 | 300.93 | 3706.66 | 104087.52 |
120 | 2034-12 | 4007.58 | 290.58 | 3717.01 | 100370.51 |
121 | 2035-01 | 4007.58 | 280.20 | 3727.38 | 96643.13 |
122 | 2035-02 | 4007.58 | 269.80 | 3737.79 | 92905.34 |
123 | 2035-03 | 4007.58 | 259.36 | 3748.22 | 89157.12 |
124 | 2035-04 | 4007.58 | 248.90 | 3758.69 | 85398.44 |
125 | 2035-05 | 4007.58 | 238.40 | 3769.18 | 81629.26 |
126 | 2035-06 | 4007.58 | 227.88 | 3779.70 | 77849.56 |
127 | 2035-07 | 4007.58 | 217.33 | 3790.25 | 74059.30 |
128 | 2035-08 | 4007.58 | 206.75 | 3800.83 | 70258.47 |
129 | 2035-09 | 4007.58 | 196.14 | 3811.44 | 66447.02 |
130 | 2035-10 | 4007.58 | 185.50 | 3822.09 | 62624.94 |
131 | 2035-11 | 4007.58 | 174.83 | 3832.76 | 58792.18 |
132 | 2035-12 | 4007.58 | 164.13 | 3843.46 | 54948.73 |
133 | 2036-01 | 4007.58 | 153.40 | 3854.18 | 51094.54 |
134 | 2036-02 | 4007.58 | 142.64 | 3864.94 | 47229.60 |
135 | 2036-03 | 4007.58 | 131.85 | 3875.73 | 43353.86 |
136 | 2036-04 | 4007.58 | 121.03 | 3886.55 | 39467.31 |
137 | 2036-05 | 4007.58 | 110.18 | 3897.40 | 35569.91 |
138 | 2036-06 | 4007.58 | 99.30 | 3908.28 | 31661.62 |
139 | 2036-07 | 4007.58 | 88.39 | 3919.19 | 27742.43 |
140 | 2036-08 | 4007.58 | 77.45 | 3930.14 | 23812.29 |
141 | 2036-09 | 4007.58 | 66.48 | 3941.11 | 19871.19 |
142 | 2036-10 | 4007.58 | 55.47 | 3952.11 | 15919.08 |
143 | 2036-11 | 4007.58 | 44.44 | 3963.14 | 11955.93 |
144 | 2036-12 | 4007.58 | 33.38 | 3974.21 | 7981.73 |
145 | 2037-01 | 4007.58 | 22.28 | 3985.30 | 3996.43 |
146 | 2037-02 | 4007.58 | 11.16 | 3996.43 | 0.00 |
等额本金还款方式:
贷款总额:48万
还款月数:12年2个月
首月还款:4627.67元
每月递减:9.18元
利息总额:9.85万
本息合计:57.85万
节省利息:6617.15元
期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
---|---|---|---|---|---|
1 | 2025-01 | 4627.67 | 1340.00 | 3287.67 | 476712.33 |
2 | 2025-02 | 4618.49 | 1330.82 | 3287.67 | 473424.66 |
3 | 2025-03 | 4609.32 | 1321.64 | 3287.67 | 470136.99 |
4 | 2025-04 | 4600.14 | 1312.47 | 3287.67 | 466849.32 |
5 | 2025-05 | 4590.96 | 1303.29 | 3287.67 | 463561.64 |
6 | 2025-06 | 4581.78 | 1294.11 | 3287.67 | 460273.97 |
7 | 2025-07 | 4572.60 | 1284.93 | 3287.67 | 456986.30 |
8 | 2025-08 | 4563.42 | 1275.75 | 3287.67 | 453698.63 |
9 | 2025-09 | 4554.25 | 1266.58 | 3287.67 | 450410.96 |
10 | 2025-10 | 4545.07 | 1257.40 | 3287.67 | 447123.29 |
11 | 2025-11 | 4535.89 | 1248.22 | 3287.67 | 443835.62 |
12 | 2025-12 | 4526.71 | 1239.04 | 3287.67 | 440547.95 |
13 | 2026-01 | 4517.53 | 1229.86 | 3287.67 | 437260.27 |
14 | 2026-02 | 4508.36 | 1220.68 | 3287.67 | 433972.60 |
15 | 2026-03 | 4499.18 | 1211.51 | 3287.67 | 430684.93 |
16 | 2026-04 | 4490.00 | 1202.33 | 3287.67 | 427397.26 |
17 | 2026-05 | 4480.82 | 1193.15 | 3287.67 | 424109.59 |
18 | 2026-06 | 4471.64 | 1183.97 | 3287.67 | 420821.92 |
19 | 2026-07 | 4462.47 | 1174.79 | 3287.67 | 417534.25 |
20 | 2026-08 | 4453.29 | 1165.62 | 3287.67 | 414246.58 |
21 | 2026-09 | 4444.11 | 1156.44 | 3287.67 | 410958.90 |
22 | 2026-10 | 4434.93 | 1147.26 | 3287.67 | 407671.23 |
23 | 2026-11 | 4425.75 | 1138.08 | 3287.67 | 404383.56 |
24 | 2026-12 | 4416.58 | 1128.90 | 3287.67 | 401095.89 |
25 | 2027-01 | 4407.40 | 1119.73 | 3287.67 | 397808.22 |
26 | 2027-02 | 4398.22 | 1110.55 | 3287.67 | 394520.55 |
27 | 2027-03 | 4389.04 | 1101.37 | 3287.67 | 391232.88 |
28 | 2027-04 | 4379.86 | 1092.19 | 3287.67 | 387945.21 |
29 | 2027-05 | 4370.68 | 1083.01 | 3287.67 | 384657.53 |
30 | 2027-06 | 4361.51 | 1073.84 | 3287.67 | 381369.86 |
31 | 2027-07 | 4352.33 | 1064.66 | 3287.67 | 378082.19 |
32 | 2027-08 | 4343.15 | 1055.48 | 3287.67 | 374794.52 |
33 | 2027-09 | 4333.97 | 1046.30 | 3287.67 | 371506.85 |
34 | 2027-10 | 4324.79 | 1037.12 | 3287.67 | 368219.18 |
35 | 2027-11 | 4315.62 | 1027.95 | 3287.67 | 364931.51 |
36 | 2027-12 | 4306.44 | 1018.77 | 3287.67 | 361643.84 |
37 | 2028-01 | 4297.26 | 1009.59 | 3287.67 | 358356.16 |
38 | 2028-02 | 4288.08 | 1000.41 | 3287.67 | 355068.49 |
39 | 2028-03 | 4278.90 | 991.23 | 3287.67 | 351780.82 |
40 | 2028-04 | 4269.73 | 982.05 | 3287.67 | 348493.15 |
41 | 2028-05 | 4260.55 | 972.88 | 3287.67 | 345205.48 |
42 | 2028-06 | 4251.37 | 963.70 | 3287.67 | 341917.81 |
43 | 2028-07 | 4242.19 | 954.52 | 3287.67 | 338630.14 |
44 | 2028-08 | 4233.01 | 945.34 | 3287.67 | 335342.47 |
45 | 2028-09 | 4223.84 | 936.16 | 3287.67 | 332054.79 |
46 | 2028-10 | 4214.66 | 926.99 | 3287.67 | 328767.12 |
47 | 2028-11 | 4205.48 | 917.81 | 3287.67 | 325479.45 |
48 | 2028-12 | 4196.30 | 908.63 | 3287.67 | 322191.78 |
49 | 2029-01 | 4187.12 | 899.45 | 3287.67 | 318904.11 |
50 | 2029-02 | 4177.95 | 890.27 | 3287.67 | 315616.44 |
51 | 2029-03 | 4168.77 | 881.10 | 3287.67 | 312328.77 |
52 | 2029-04 | 4159.59 | 871.92 | 3287.67 | 309041.10 |
53 | 2029-05 | 4150.41 | 862.74 | 3287.67 | 305753.42 |
54 | 2029-06 | 4141.23 | 853.56 | 3287.67 | 302465.75 |
55 | 2029-07 | 4132.05 | 844.38 | 3287.67 | 299178.08 |
56 | 2029-08 | 4122.88 | 835.21 | 3287.67 | 295890.41 |
57 | 2029-09 | 4113.70 | 826.03 | 3287.67 | 292602.74 |
58 | 2029-10 | 4104.52 | 816.85 | 3287.67 | 289315.07 |
59 | 2029-11 | 4095.34 | 807.67 | 3287.67 | 286027.40 |
60 | 2029-12 | 4086.16 | 798.49 | 3287.67 | 282739.73 |
61 | 2030-01 | 4076.99 | 789.32 | 3287.67 | 279452.05 |
62 | 2030-02 | 4067.81 | 780.14 | 3287.67 | 276164.38 |
63 | 2030-03 | 4058.63 | 770.96 | 3287.67 | 272876.71 |
64 | 2030-04 | 4049.45 | 761.78 | 3287.67 | 269589.04 |
65 | 2030-05 | 4040.27 | 752.60 | 3287.67 | 266301.37 |
66 | 2030-06 | 4031.10 | 743.42 | 3287.67 | 263013.70 |
67 | 2030-07 | 4021.92 | 734.25 | 3287.67 | 259726.03 |
68 | 2030-08 | 4012.74 | 725.07 | 3287.67 | 256438.36 |
69 | 2030-09 | 4003.56 | 715.89 | 3287.67 | 253150.68 |
70 | 2030-10 | 3994.38 | 706.71 | 3287.67 | 249863.01 |
71 | 2030-11 | 3985.21 | 697.53 | 3287.67 | 246575.34 |
72 | 2030-12 | 3976.03 | 688.36 | 3287.67 | 243287.67 |
73 | 2031-01 | 3966.85 | 679.18 | 3287.67 | 240000.00 |
74 | 2031-02 | 3957.67 | 670.00 | 3287.67 | 236712.33 |
75 | 2031-03 | 3948.49 | 660.82 | 3287.67 | 233424.66 |
76 | 2031-04 | 3939.32 | 651.64 | 3287.67 | 230136.99 |
77 | 2031-05 | 3930.14 | 642.47 | 3287.67 | 226849.32 |
78 | 2031-06 | 3920.96 | 633.29 | 3287.67 | 223561.64 |
79 | 2031-07 | 3911.78 | 624.11 | 3287.67 | 220273.97 |
80 | 2031-08 | 3902.60 | 614.93 | 3287.67 | 216986.30 |
81 | 2031-09 | 3893.42 | 605.75 | 3287.67 | 213698.63 |
82 | 2031-10 | 3884.25 | 596.58 | 3287.67 | 210410.96 |
83 | 2031-11 | 3875.07 | 587.40 | 3287.67 | 207123.29 |
84 | 2031-12 | 3865.89 | 578.22 | 3287.67 | 203835.62 |
85 | 2032-01 | 3856.71 | 569.04 | 3287.67 | 200547.95 |
86 | 2032-02 | 3847.53 | 559.86 | 3287.67 | 197260.27 |
87 | 2032-03 | 3838.36 | 550.68 | 3287.67 | 193972.60 |
88 | 2032-04 | 3829.18 | 541.51 | 3287.67 | 190684.93 |
89 | 2032-05 | 3820.00 | 532.33 | 3287.67 | 187397.26 |
90 | 2032-06 | 3810.82 | 523.15 | 3287.67 | 184109.59 |
91 | 2032-07 | 3801.64 | 513.97 | 3287.67 | 180821.92 |
92 | 2032-08 | 3792.47 | 504.79 | 3287.67 | 177534.25 |
93 | 2032-09 | 3783.29 | 495.62 | 3287.67 | 174246.58 |
94 | 2032-10 | 3774.11 | 486.44 | 3287.67 | 170958.90 |
95 | 2032-11 | 3764.93 | 477.26 | 3287.67 | 167671.23 |
96 | 2032-12 | 3755.75 | 468.08 | 3287.67 | 164383.56 |
97 | 2033-01 | 3746.58 | 458.90 | 3287.67 | 161095.89 |
98 | 2033-02 | 3737.40 | 449.73 | 3287.67 | 157808.22 |
99 | 2033-03 | 3728.22 | 440.55 | 3287.67 | 154520.55 |
100 | 2033-04 | 3719.04 | 431.37 | 3287.67 | 151232.88 |
101 | 2033-05 | 3709.86 | 422.19 | 3287.67 | 147945.21 |
102 | 2033-06 | 3700.68 | 413.01 | 3287.67 | 144657.53 |
103 | 2033-07 | 3691.51 | 403.84 | 3287.67 | 141369.86 |
104 | 2033-08 | 3682.33 | 394.66 | 3287.67 | 138082.19 |
105 | 2033-09 | 3673.15 | 385.48 | 3287.67 | 134794.52 |
106 | 2033-10 | 3663.97 | 376.30 | 3287.67 | 131506.85 |
107 | 2033-11 | 3654.79 | 367.12 | 3287.67 | 128219.18 |
108 | 2033-12 | 3645.62 | 357.95 | 3287.67 | 124931.51 |
109 | 2034-01 | 3636.44 | 348.77 | 3287.67 | 121643.84 |
110 | 2034-02 | 3627.26 | 339.59 | 3287.67 | 118356.16 |
111 | 2034-03 | 3618.08 | 330.41 | 3287.67 | 115068.49 |
112 | 2034-04 | 3608.90 | 321.23 | 3287.67 | 111780.82 |
113 | 2034-05 | 3599.73 | 312.05 | 3287.67 | 108493.15 |
114 | 2034-06 | 3590.55 | 302.88 | 3287.67 | 105205.48 |
115 | 2034-07 | 3581.37 | 293.70 | 3287.67 | 101917.81 |
116 | 2034-08 | 3572.19 | 284.52 | 3287.67 | 98630.14 |
117 | 2034-09 | 3563.01 | 275.34 | 3287.67 | 95342.47 |
118 | 2034-10 | 3553.84 | 266.16 | 3287.67 | 92054.79 |
119 | 2034-11 | 3544.66 | 256.99 | 3287.67 | 88767.12 |
120 | 2034-12 | 3535.48 | 247.81 | 3287.67 | 85479.45 |
121 | 2035-01 | 3526.30 | 238.63 | 3287.67 | 82191.78 |
122 | 2035-02 | 3517.12 | 229.45 | 3287.67 | 78904.11 |
123 | 2035-03 | 3507.95 | 220.27 | 3287.67 | 75616.44 |
124 | 2035-04 | 3498.77 | 211.10 | 3287.67 | 72328.77 |
125 | 2035-05 | 3489.59 | 201.92 | 3287.67 | 69041.10 |
126 | 2035-06 | 3480.41 | 192.74 | 3287.67 | 65753.42 |
127 | 2035-07 | 3471.23 | 183.56 | 3287.67 | 62465.75 |
128 | 2035-08 | 3462.05 | 174.38 | 3287.67 | 59178.08 |
129 | 2035-09 | 3452.88 | 165.21 | 3287.67 | 55890.41 |
130 | 2035-10 | 3443.70 | 156.03 | 3287.67 | 52602.74 |
131 | 2035-11 | 3434.52 | 146.85 | 3287.67 | 49315.07 |
132 | 2035-12 | 3425.34 | 137.67 | 3287.67 | 46027.40 |
133 | 2036-01 | 3416.16 | 128.49 | 3287.67 | 42739.73 |
134 | 2036-02 | 3406.99 | 119.32 | 3287.67 | 39452.05 |
135 | 2036-03 | 3397.81 | 110.14 | 3287.67 | 36164.38 |
136 | 2036-04 | 3388.63 | 100.96 | 3287.67 | 32876.71 |
137 | 2036-05 | 3379.45 | 91.78 | 3287.67 | 29589.04 |
138 | 2036-06 | 3370.27 | 82.60 | 3287.67 | 26301.37 |
139 | 2036-07 | 3361.10 | 73.42 | 3287.67 | 23013.70 |
140 | 2036-08 | 3351.92 | 64.25 | 3287.67 | 19726.03 |
141 | 2036-09 | 3342.74 | 55.07 | 3287.67 | 16438.36 |
142 | 2036-10 | 3333.56 | 45.89 | 3287.67 | 13150.68 |
143 | 2036-11 | 3324.38 | 36.71 | 3287.67 | 9863.01 |
144 | 2036-12 | 3315.21 | 27.53 | 3287.67 | 6575.34 |
145 | 2037-01 | 3306.03 | 18.36 | 3287.67 | 3287.67 |
146 | 2037-02 | 3296.85 | 9.18 | 3287.67 | 0.00 |