A | B | C | D | E | F | G | H | I | J | K | L | M | N | O | P | Q | R | S | T | U | V | W | X | Y | Z | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | Общие расходы на покупку квартиры состоят из ряда различных по природе расходов, которые не всегда просто учесть в простых калькуляторах (например, что если вы планируете выплачивать коммуналку только пару месяцев, пока не сдадите квартиру) | |||||||||||||||||||||||||
2 | В этом калькуляторе можно учесть и регулярные и одноразовые платежи, и даже внезапные вариации и посмотреть во сколько же в конце-концов обойдётся вам недвижимость | |||||||||||||||||||||||||
3 | Смело добавляйте строки для дополнительных месяцев и колонки для дополнительных платежей, которые хотели бы учесть | |||||||||||||||||||||||||
4 | ||||||||||||||||||||||||||
5 | Сейчас калькулятор учитывает выплату ипотеки, проценты риэлтору, ремонт, коммунальные услуги первые несколько месяцев (до сдачи квартиры), налог | |||||||||||||||||||||||||
6 | Больше подробностей на https://www.agilesoftwaredevelopment.com/tags/ипотека | |||||||||||||||||||||||||
7 | ||||||||||||||||||||||||||
8 | Базовые параметры | |||||||||||||||||||||||||
9 | Процент по кредиту (не считая страховку) | 8.80% | ||||||||||||||||||||||||
10 | Подробности расчёта страховки - на отдельной странице | --> | База страховки это сумма займа умножить на это | 110% | ||||||||||||||||||||||
11 | Стоимость квартиры | 4,500,000.00 ₽ | ||||||||||||||||||||||||
12 | Первый взнос | 1,800,000.00 ₽ | ||||||||||||||||||||||||
13 | Стартовый долг | 2,700,000.00 ₽ | ||||||||||||||||||||||||
14 | Месяцев кредита | 242 | ||||||||||||||||||||||||
15 | Коммуналка в мес | 5,000.00 ₽ | ||||||||||||||||||||||||
16 | Вообще-то отдельная формула, но у нас - порядка такого в год | --> | Налог | 5,000.00 ₽ | ||||||||||||||||||||||
17 | ||||||||||||||||||||||||||
18 | ||||||||||||||||||||||||||
19 | Расходы | |||||||||||||||||||||||||
20 | ||||||||||||||||||||||||||
21 | Регулярные расходы | Одноразовые или почти одноразовые | ||||||||||||||||||||||||
22 | Накопленные суммы расходов | |||||||||||||||||||||||||
23 | Прошло месяцев | Страховой период для оплаты страховки | Дата | Платежи по ипотеке | Выплата тела | Выплата процентов | Осталось долга после выплаты в эту дату | Страх процент | Страховка | Налог на недвижимость | Первый взнос | Пошлины, риэлтор, открытие счёта, поездки, аккредитив и т.д. | Ремонт и связанное с ним (поездки, мебель, например) | Коммуналка пока нет арендатора | Итого расходов | Итого накоплено расходов | Первый внос | Тело кредита | Процент кредита | Страховка | Налог на недв | Пошлины, риэлтор, и др.стартовые | Ремонт | Коммуналка | ||
24 | 0 | 1 | 15-Feb-19 | 2,700,000.00 ₽ | 0.924 % | 27,442.80 ₽ | 1,800,000.00 ₽ | 150,000.00 ₽ | 130,000.00 ₽ | 5,000.00 ₽ | 2,112,442.80 ₽ | 2,112,442.80 ₽ | - 1,800,000.00 ₽ | - ₽ | - ₽ | - 27,442.80 ₽ | - ₽ | - 150,000.00 ₽ | - 130,000.00 ₽ | - 5,000.00 ₽ | ||||||
25 | 1 | 0 | 15-Mar-19 | 23,873.87 ₽ | 4,073.87 ₽ | 19,800.00 ₽ | 2,695,926.13 ₽ | 0.000 % | - ₽ | 130,000.00 ₽ | 5,000.00 ₽ | 158,873.87 ₽ | 2,271,316.67 ₽ | - 1,800,000.00 ₽ | - 4,073.87 ₽ | - 19,800.00 ₽ | - 27,442.80 ₽ | - ₽ | - 150,000.00 ₽ | - 260,000.00 ₽ | - 10,000.00 ₽ | |||||
26 | 2 | 0 | 15-Apr-19 | 23,873.87 ₽ | 4,103.74 ₽ | 19,770.12 ₽ | 2,691,822.39 ₽ | 0.000 % | - ₽ | 130,000.00 ₽ | 5,000.00 ₽ | 158,873.87 ₽ | 2,430,190.54 ₽ | - 1,800,000.00 ₽ | - 8,177.61 ₽ | - 39,570.12 ₽ | - 27,442.80 ₽ | - ₽ | - 150,000.00 ₽ | - 390,000.00 ₽ | - 15,000.00 ₽ | |||||
27 | 3 | 0 | 15-May-19 | 23,873.87 ₽ | 4,133.84 ₽ | 19,740.03 ₽ | 2,687,688.55 ₽ | 0.000 % | - ₽ | 130,000.00 ₽ | 5,000.00 ₽ | 158,873.87 ₽ | 2,589,064.41 ₽ | - 1,800,000.00 ₽ | - 12,311.45 ₽ | - 59,310.16 ₽ | - 27,442.80 ₽ | - ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||
28 | 4 | 0 | 15-Jun-19 | 23,873.87 ₽ | 4,164.15 ₽ | 19,709.72 ₽ | 2,683,524.39 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 2,612,938.28 ₽ | - 1,800,000.00 ₽ | - 16,475.61 ₽ | - 79,019.87 ₽ | - 27,442.80 ₽ | - ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
29 | 5 | 0 | 15-Jul-19 | 23,873.87 ₽ | 4,194.69 ₽ | 19,679.18 ₽ | 2,679,329.70 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 2,636,812.15 ₽ | - 1,800,000.00 ₽ | - 20,670.30 ₽ | - 98,699.05 ₽ | - 27,442.80 ₽ | - ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
30 | 6 | 0 | 15-Aug-19 | 23,873.87 ₽ | 4,225.45 ₽ | 19,648.42 ₽ | 2,675,104.25 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 2,660,686.02 ₽ | - 1,800,000.00 ₽ | - 24,895.75 ₽ | - 118,347.47 ₽ | - 27,442.80 ₽ | - ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
31 | 7 | 0 | 15-Sep-19 | 23,873.87 ₽ | 4,256.44 ₽ | 19,617.43 ₽ | 2,670,847.81 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 2,684,559.89 ₽ | - 1,800,000.00 ₽ | - 29,152.19 ₽ | - 137,964.90 ₽ | - 27,442.80 ₽ | - ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
32 | 8 | 0 | 15-Oct-19 | 23,873.87 ₽ | 4,287.65 ₽ | 19,586.22 ₽ | 2,666,560.16 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 2,708,433.76 ₽ | - 1,800,000.00 ₽ | - 33,439.84 ₽ | - 157,551.12 ₽ | - 27,442.80 ₽ | - ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
33 | 9 | 0 | 15-Nov-19 | 23,873.87 ₽ | 4,319.10 ₽ | 19,554.77 ₽ | 2,662,241.06 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 2,732,307.63 ₽ | - 1,800,000.00 ₽ | - 37,758.94 ₽ | - 177,105.89 ₽ | - 27,442.80 ₽ | - ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
34 | 10 | 0 | 15-Dec-19 | 23,873.87 ₽ | 4,350.77 ₽ | 19,523.10 ₽ | 2,657,890.29 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 2,756,181.50 ₽ | - 1,800,000.00 ₽ | - 42,109.71 ₽ | - 196,628.99 ₽ | - 27,442.80 ₽ | - ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
35 | 11 | 0 | 15-Jan-20 | 23,873.87 ₽ | 4,382.67 ₽ | 19,491.20 ₽ | 2,653,507.62 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 2,780,055.37 ₽ | - 1,800,000.00 ₽ | - 46,492.38 ₽ | - 216,120.19 ₽ | - 27,442.80 ₽ | - ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
36 | 12 | 2 | 15-Feb-20 | 23,873.87 ₽ | 4,414.81 ₽ | 19,459.06 ₽ | 2,649,092.81 ₽ | 0.931 % | 27,129.36 ₽ | 5,000.00 ₽ | 56,003.23 ₽ | 2,836,058.60 ₽ | - 1,800,000.00 ₽ | - 50,907.19 ₽ | - 235,579.24 ₽ | - 54,572.16 ₽ | - 5,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | ||||||
37 | 13 | 0 | 15-Mar-20 | 23,873.87 ₽ | 4,447.19 ₽ | 19,426.68 ₽ | 2,644,645.62 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 2,859,932.47 ₽ | - 1,800,000.00 ₽ | - 55,354.38 ₽ | - 255,005.92 ₽ | - 54,572.16 ₽ | - 5,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
38 | 14 | 0 | 15-Apr-20 | 23,873.87 ₽ | 4,479.80 ₽ | 19,394.07 ₽ | 2,640,165.82 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 2,883,806.34 ₽ | - 1,800,000.00 ₽ | - 59,834.18 ₽ | - 274,399.99 ₽ | - 54,572.16 ₽ | - 5,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
39 | 15 | 0 | 15-May-20 | 23,873.87 ₽ | 4,512.65 ₽ | 19,361.22 ₽ | 2,635,653.16 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 2,907,680.21 ₽ | - 1,800,000.00 ₽ | - 64,346.84 ₽ | - 293,761.21 ₽ | - 54,572.16 ₽ | - 5,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
40 | 16 | 0 | 15-Jun-20 | 23,873.87 ₽ | 4,545.75 ₽ | 19,328.12 ₽ | 2,631,107.42 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 2,931,554.08 ₽ | - 1,800,000.00 ₽ | - 68,892.58 ₽ | - 313,089.33 ₽ | - 54,572.16 ₽ | - 5,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
41 | 17 | 0 | 15-Jul-20 | 23,873.87 ₽ | 4,579.08 ₽ | 19,294.79 ₽ | 2,626,528.33 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 2,955,427.95 ₽ | - 1,800,000.00 ₽ | - 73,471.67 ₽ | - 332,384.12 ₽ | - 54,572.16 ₽ | - 5,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
42 | 18 | 0 | 15-Aug-20 | 23,873.87 ₽ | 4,612.66 ₽ | 19,261.21 ₽ | 2,621,915.67 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 2,979,301.82 ₽ | - 1,800,000.00 ₽ | - 78,084.33 ₽ | - 351,645.33 ₽ | - 54,572.16 ₽ | - 5,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
43 | 19 | 0 | 15-Sep-20 | 23,873.87 ₽ | 4,646.49 ₽ | 19,227.38 ₽ | 2,617,269.18 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 3,003,175.69 ₽ | - 1,800,000.00 ₽ | - 82,730.82 ₽ | - 370,872.71 ₽ | - 54,572.16 ₽ | - 5,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
44 | 20 | 0 | 15-Oct-20 | 23,873.87 ₽ | 4,680.56 ₽ | 19,193.31 ₽ | 2,612,588.62 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 3,027,049.55 ₽ | - 1,800,000.00 ₽ | - 87,411.38 ₽ | - 390,066.02 ₽ | - 54,572.16 ₽ | - 5,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
45 | 21 | 0 | 15-Nov-20 | 23,873.87 ₽ | 4,714.89 ₽ | 19,158.98 ₽ | 2,607,873.73 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 3,050,923.42 ₽ | - 1,800,000.00 ₽ | - 92,126.27 ₽ | - 409,225.00 ₽ | - 54,572.16 ₽ | - 5,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
46 | 22 | 0 | 15-Dec-20 | 23,873.87 ₽ | 4,749.46 ₽ | 19,124.41 ₽ | 2,603,124.27 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 3,074,797.29 ₽ | - 1,800,000.00 ₽ | - 96,875.73 ₽ | - 428,349.41 ₽ | - 54,572.16 ₽ | - 5,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
47 | 23 | 0 | 15-Jan-21 | 23,873.87 ₽ | 4,784.29 ₽ | 19,089.58 ₽ | 2,598,339.98 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 3,098,671.16 ₽ | - 1,800,000.00 ₽ | - 101,660.02 ₽ | - 447,438.98 ₽ | - 54,572.16 ₽ | - 5,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
48 | 24 | 3 | 15-Feb-21 | 23,873.87 ₽ | 4,819.38 ₽ | 19,054.49 ₽ | 2,593,520.60 ₽ | 0.935 % | 26,674.36 ₽ | 5,000.00 ₽ | 55,548.23 ₽ | 3,154,219.39 ₽ | - 1,800,000.00 ₽ | - 106,479.40 ₽ | - 466,493.48 ₽ | - 81,246.52 ₽ | - 10,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | ||||||
49 | 25 | 0 | 15-Mar-21 | 23,873.87 ₽ | 4,854.72 ₽ | 19,019.15 ₽ | 2,588,665.88 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 3,178,093.26 ₽ | - 1,800,000.00 ₽ | - 111,334.12 ₽ | - 485,512.63 ₽ | - 81,246.52 ₽ | - 10,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
50 | 26 | 0 | 15-Apr-21 | 23,873.87 ₽ | 4,890.32 ₽ | 18,983.55 ₽ | 2,583,775.56 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 3,201,967.13 ₽ | - 1,800,000.00 ₽ | - 116,224.44 ₽ | - 504,496.18 ₽ | - 81,246.52 ₽ | - 10,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
51 | 27 | 0 | 15-May-21 | 23,873.87 ₽ | 4,926.18 ₽ | 18,947.69 ₽ | 2,578,849.38 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 3,225,841.00 ₽ | - 1,800,000.00 ₽ | - 121,150.62 ₽ | - 523,443.87 ₽ | - 81,246.52 ₽ | - 10,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
52 | 28 | 0 | 15-Jun-21 | 23,873.87 ₽ | 4,962.31 ₽ | 18,911.56 ₽ | 2,573,887.07 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 3,249,714.87 ₽ | - 1,800,000.00 ₽ | - 126,112.93 ₽ | - 542,355.43 ₽ | - 81,246.52 ₽ | - 10,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
53 | 29 | 0 | 15-Jul-21 | 23,873.87 ₽ | 4,998.70 ₽ | 18,875.17 ₽ | 2,568,888.38 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 3,273,588.74 ₽ | - 1,800,000.00 ₽ | - 131,111.62 ₽ | - 561,230.60 ₽ | - 81,246.52 ₽ | - 10,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
54 | 30 | 0 | 15-Aug-21 | 23,873.87 ₽ | 5,035.36 ₽ | 18,838.51 ₽ | 2,563,853.02 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 3,297,462.61 ₽ | - 1,800,000.00 ₽ | - 136,146.98 ₽ | - 580,069.11 ₽ | - 81,246.52 ₽ | - 10,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
55 | 31 | 0 | 15-Sep-21 | 23,873.87 ₽ | 5,072.28 ₽ | 18,801.59 ₽ | 2,558,780.74 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 3,321,336.48 ₽ | - 1,800,000.00 ₽ | - 141,219.26 ₽ | - 598,870.70 ₽ | - 81,246.52 ₽ | - 10,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
56 | 32 | 0 | 15-Oct-21 | 23,873.87 ₽ | 5,109.48 ₽ | 18,764.39 ₽ | 2,553,671.26 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 3,345,210.35 ₽ | - 1,800,000.00 ₽ | - 146,328.74 ₽ | - 617,635.10 ₽ | - 81,246.52 ₽ | - 10,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
57 | 33 | 0 | 15-Nov-21 | 23,873.87 ₽ | 5,146.95 ₽ | 18,726.92 ₽ | 2,548,524.32 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 3,369,084.22 ₽ | - 1,800,000.00 ₽ | - 151,475.68 ₽ | - 636,362.02 ₽ | - 81,246.52 ₽ | - 10,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
58 | 34 | 0 | 15-Dec-21 | 23,873.87 ₽ | 5,184.69 ₽ | 18,689.18 ₽ | 2,543,339.62 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 3,392,958.09 ₽ | - 1,800,000.00 ₽ | - 156,660.38 ₽ | - 655,051.20 ₽ | - 81,246.52 ₽ | - 10,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
59 | 35 | 0 | 15-Jan-22 | 23,873.87 ₽ | 5,222.71 ₽ | 18,651.16 ₽ | 2,538,116.91 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 3,416,831.96 ₽ | - 1,800,000.00 ₽ | - 161,883.09 ₽ | - 673,702.35 ₽ | - 81,246.52 ₽ | - 10,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
60 | 36 | 4 | 15-Feb-22 | 23,873.87 ₽ | 5,261.01 ₽ | 18,612.86 ₽ | 2,532,855.90 ₽ | 0.707 % | 19,698.02 ₽ | 5,000.00 ₽ | 48,571.89 ₽ | 3,465,403.85 ₽ | - 1,800,000.00 ₽ | - 167,144.10 ₽ | - 692,315.21 ₽ | - 100,944.54 ₽ | - 15,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | ||||||
61 | 37 | 0 | 15-Mar-22 | 23,873.87 ₽ | 5,299.59 ₽ | 18,574.28 ₽ | 2,527,556.31 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 3,489,277.72 ₽ | - 1,800,000.00 ₽ | - 172,443.69 ₽ | - 710,889.49 ₽ | - 100,944.54 ₽ | - 15,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
62 | 38 | 0 | 15-Apr-22 | 23,873.87 ₽ | 5,338.46 ₽ | 18,535.41 ₽ | 2,522,217.85 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 3,513,151.59 ₽ | - 1,800,000.00 ₽ | - 177,782.15 ₽ | - 729,424.90 ₽ | - 100,944.54 ₽ | - 15,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
63 | 39 | 0 | 15-May-22 | 23,873.87 ₽ | 5,377.61 ₽ | 18,496.26 ₽ | 2,516,840.24 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 3,537,025.46 ₽ | - 1,800,000.00 ₽ | - 183,159.76 ₽ | - 747,921.17 ₽ | - 100,944.54 ₽ | - 15,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
64 | 40 | 0 | 15-Jun-22 | 23,873.87 ₽ | 5,417.04 ₽ | 18,456.83 ₽ | 2,511,423.20 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 3,560,899.33 ₽ | - 1,800,000.00 ₽ | - 188,576.80 ₽ | - 766,377.99 ₽ | - 100,944.54 ₽ | - 15,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
65 | 41 | 0 | 15-Jul-22 | 23,873.87 ₽ | 5,456.77 ₽ | 18,417.10 ₽ | 2,505,966.44 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 3,584,773.20 ₽ | - 1,800,000.00 ₽ | - 194,033.56 ₽ | - 784,795.10 ₽ | - 100,944.54 ₽ | - 15,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
66 | 42 | 0 | 15-Aug-22 | 23,873.87 ₽ | 5,496.78 ₽ | 18,377.09 ₽ | 2,500,469.65 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 3,608,647.07 ₽ | - 1,800,000.00 ₽ | - 199,530.35 ₽ | - 803,172.18 ₽ | - 100,944.54 ₽ | - 15,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
67 | 43 | 0 | 15-Sep-22 | 23,873.87 ₽ | 5,537.09 ₽ | 18,336.78 ₽ | 2,494,932.56 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 3,632,520.94 ₽ | - 1,800,000.00 ₽ | - 205,067.44 ₽ | - 821,508.96 ₽ | - 100,944.54 ₽ | - 15,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
68 | 44 | 0 | 15-Oct-22 | 23,873.87 ₽ | 5,577.70 ₽ | 18,296.17 ₽ | 2,489,354.86 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 3,656,394.81 ₽ | - 1,800,000.00 ₽ | - 210,645.14 ₽ | - 839,805.13 ₽ | - 100,944.54 ₽ | - 15,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
69 | 45 | 0 | 15-Nov-22 | 23,873.87 ₽ | 5,618.60 ₽ | 18,255.27 ₽ | 2,483,736.26 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 3,680,268.68 ₽ | - 1,800,000.00 ₽ | - 216,263.74 ₽ | - 858,060.40 ₽ | - 100,944.54 ₽ | - 15,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
70 | 46 | 0 | 15-Dec-22 | 23,873.87 ₽ | 5,659.80 ₽ | 18,214.07 ₽ | 2,478,076.46 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 3,704,142.55 ₽ | - 1,800,000.00 ₽ | - 221,923.54 ₽ | - 876,274.47 ₽ | - 100,944.54 ₽ | - 15,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
71 | 47 | 0 | 15-Jan-23 | 23,873.87 ₽ | 5,701.31 ₽ | 18,172.56 ₽ | 2,472,375.15 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 3,728,016.42 ₽ | - 1,800,000.00 ₽ | - 227,624.85 ₽ | - 894,447.03 ₽ | - 100,944.54 ₽ | - 15,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
72 | 48 | 5 | 15-Feb-23 | 23,873.87 ₽ | 5,743.12 ₽ | 18,130.75 ₽ | 2,466,632.03 ₽ | 0.712 % | 19,318.66 ₽ | 5,000.00 ₽ | 48,192.53 ₽ | 3,776,208.95 ₽ | - 1,800,000.00 ₽ | - 233,367.97 ₽ | - 912,577.78 ₽ | - 120,263.20 ₽ | - 20,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | ||||||
73 | 49 | 0 | 15-Mar-23 | 23,873.87 ₽ | 5,785.23 ₽ | 18,088.63 ₽ | 2,460,846.80 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 3,800,082.82 ₽ | - 1,800,000.00 ₽ | - 239,153.20 ₽ | - 930,666.42 ₽ | - 120,263.20 ₽ | - 20,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
74 | 50 | 0 | 15-Apr-23 | 23,873.87 ₽ | 5,827.66 ₽ | 18,046.21 ₽ | 2,455,019.14 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 3,823,956.69 ₽ | - 1,800,000.00 ₽ | - 244,980.86 ₽ | - 948,712.63 ₽ | - 120,263.20 ₽ | - 20,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
75 | 51 | 0 | 15-May-23 | 23,873.87 ₽ | 5,870.40 ₽ | 18,003.47 ₽ | 2,449,148.74 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 3,847,830.56 ₽ | - 1,800,000.00 ₽ | - 250,851.26 ₽ | - 966,716.10 ₽ | - 120,263.20 ₽ | - 20,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
76 | 52 | 0 | 15-Jun-23 | 23,873.87 ₽ | 5,913.45 ₽ | 17,960.42 ₽ | 2,443,235.29 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 3,871,704.43 ₽ | - 1,800,000.00 ₽ | - 256,764.71 ₽ | - 984,676.52 ₽ | - 120,263.20 ₽ | - 20,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
77 | 53 | 0 | 15-Jul-23 | 23,873.87 ₽ | 5,956.81 ₽ | 17,917.06 ₽ | 2,437,278.48 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 3,895,578.30 ₽ | - 1,800,000.00 ₽ | - 262,721.52 ₽ | - 1,002,593.58 ₽ | - 120,263.20 ₽ | - 20,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
78 | 54 | 0 | 15-Aug-23 | 23,873.87 ₽ | 6,000.49 ₽ | 17,873.38 ₽ | 2,431,277.99 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 3,919,452.17 ₽ | - 1,800,000.00 ₽ | - 268,722.01 ₽ | - 1,020,466.96 ₽ | - 120,263.20 ₽ | - 20,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
79 | 55 | 0 | 15-Sep-23 | 23,873.87 ₽ | 6,044.50 ₽ | 17,829.37 ₽ | 2,425,233.49 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 3,943,326.04 ₽ | - 1,800,000.00 ₽ | - 274,766.51 ₽ | - 1,038,296.33 ₽ | - 120,263.20 ₽ | - 20,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
80 | 56 | 0 | 15-Oct-23 | 23,873.87 ₽ | 6,088.82 ₽ | 17,785.05 ₽ | 2,419,144.67 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 3,967,199.91 ₽ | - 1,800,000.00 ₽ | - 280,855.33 ₽ | - 1,056,081.37 ₽ | - 120,263.20 ₽ | - 20,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
81 | 57 | 0 | 15-Nov-23 | 23,873.87 ₽ | 6,133.48 ₽ | 17,740.39 ₽ | 2,413,011.19 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 3,991,073.78 ₽ | - 1,800,000.00 ₽ | - 286,988.81 ₽ | - 1,073,821.77 ₽ | - 120,263.20 ₽ | - 20,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
82 | 58 | 0 | 15-Dec-23 | 23,873.87 ₽ | 6,178.45 ₽ | 17,695.42 ₽ | 2,406,832.74 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 4,014,947.65 ₽ | - 1,800,000.00 ₽ | - 293,167.26 ₽ | - 1,091,517.18 ₽ | - 120,263.20 ₽ | - 20,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
83 | 59 | 0 | 15-Jan-24 | 23,873.87 ₽ | 6,223.76 ₽ | 17,650.11 ₽ | 2,400,608.97 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 4,038,821.52 ₽ | - 1,800,000.00 ₽ | - 299,391.03 ₽ | - 1,109,167.29 ₽ | - 120,263.20 ₽ | - 20,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
84 | 60 | 6 | 15-Feb-24 | 23,873.87 ₽ | 6,269.40 ₽ | 17,604.47 ₽ | 2,394,339.57 ₽ | 0.724 % | 19,068.52 ₽ | 5,000.00 ₽ | 47,942.39 ₽ | 4,086,763.91 ₽ | - 1,800,000.00 ₽ | - 305,660.43 ₽ | - 1,126,771.76 ₽ | - 139,331.72 ₽ | - 25,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | ||||||
85 | 61 | 0 | 15-Mar-24 | 23,873.87 ₽ | 6,315.38 ₽ | 17,558.49 ₽ | 2,388,024.19 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 4,110,637.78 ₽ | - 1,800,000.00 ₽ | - 311,975.81 ₽ | - 1,144,330.25 ₽ | - 139,331.72 ₽ | - 25,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
86 | 62 | 0 | 15-Apr-24 | 23,873.87 ₽ | 6,361.69 ₽ | 17,512.18 ₽ | 2,381,662.50 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 4,134,511.65 ₽ | - 1,800,000.00 ₽ | - 318,337.50 ₽ | - 1,161,842.42 ₽ | - 139,331.72 ₽ | - 25,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
87 | 63 | 0 | 15-May-24 | 23,873.87 ₽ | 6,408.34 ₽ | 17,465.52 ₽ | 2,375,254.15 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 4,158,385.52 ₽ | - 1,800,000.00 ₽ | - 324,745.85 ₽ | - 1,179,307.95 ₽ | - 139,331.72 ₽ | - 25,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
88 | 64 | 0 | 15-Jun-24 | 23,873.87 ₽ | 6,455.34 ₽ | 17,418.53 ₽ | 2,368,798.81 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 4,182,259.39 ₽ | - 1,800,000.00 ₽ | - 331,201.19 ₽ | - 1,196,726.48 ₽ | - 139,331.72 ₽ | - 25,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
89 | 65 | 0 | 15-Jul-24 | 23,873.87 ₽ | 6,502.68 ₽ | 17,371.19 ₽ | 2,362,296.14 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 4,206,133.26 ₽ | - 1,800,000.00 ₽ | - 337,703.86 ₽ | - 1,214,097.67 ₽ | - 139,331.72 ₽ | - 25,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
90 | 66 | 0 | 15-Aug-24 | 23,873.87 ₽ | 6,550.36 ₽ | 17,323.50 ₽ | 2,355,745.77 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 4,230,007.13 ₽ | - 1,800,000.00 ₽ | - 344,254.23 ₽ | - 1,231,421.18 ₽ | - 139,331.72 ₽ | - 25,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
91 | 67 | 0 | 15-Sep-24 | 23,873.87 ₽ | 6,598.40 ₽ | 17,275.47 ₽ | 2,349,147.37 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 4,253,881.00 ₽ | - 1,800,000.00 ₽ | - 350,852.63 ₽ | - 1,248,696.65 ₽ | - 139,331.72 ₽ | - 25,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
92 | 68 | 0 | 15-Oct-24 | 23,873.87 ₽ | 6,646.79 ₽ | 17,227.08 ₽ | 2,342,500.58 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 4,277,754.87 ₽ | - 1,800,000.00 ₽ | - 357,499.42 ₽ | - 1,265,923.73 ₽ | - 139,331.72 ₽ | - 25,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
93 | 69 | 0 | 15-Nov-24 | 23,873.87 ₽ | 6,695.53 ₽ | 17,178.34 ₽ | 2,335,805.05 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 4,301,628.74 ₽ | - 1,800,000.00 ₽ | - 364,194.95 ₽ | - 1,283,102.06 ₽ | - 139,331.72 ₽ | - 25,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
94 | 70 | 0 | 15-Dec-24 | 23,873.87 ₽ | 6,744.63 ₽ | 17,129.24 ₽ | 2,329,060.42 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 4,325,502.61 ₽ | - 1,800,000.00 ₽ | - 370,939.58 ₽ | - 1,300,231.30 ₽ | - 139,331.72 ₽ | - 25,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
95 | 71 | 0 | 15-Jan-25 | 23,873.87 ₽ | 6,794.09 ₽ | 17,079.78 ₽ | 2,322,266.32 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 4,349,376.48 ₽ | - 1,800,000.00 ₽ | - 377,733.68 ₽ | - 1,317,311.08 ₽ | - 139,331.72 ₽ | - 25,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
96 | 72 | 7 | 15-Feb-25 | 23,873.87 ₽ | 6,843.92 ₽ | 17,029.95 ₽ | 2,315,422.41 ₽ | 0.731 % | 18,618.31 ₽ | 5,000.00 ₽ | 47,492.18 ₽ | 4,396,868.66 ₽ | - 1,800,000.00 ₽ | - 384,577.59 ₽ | - 1,334,341.03 ₽ | - 157,950.03 ₽ | - 30,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | ||||||
97 | 73 | 0 | 15-Mar-25 | 23,873.87 ₽ | 6,894.11 ₽ | 16,979.76 ₽ | 2,308,528.30 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 4,420,742.53 ₽ | - 1,800,000.00 ₽ | - 391,471.70 ₽ | - 1,351,320.79 ₽ | - 157,950.03 ₽ | - 30,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
98 | 74 | 0 | 15-Apr-25 | 23,873.87 ₽ | 6,944.66 ₽ | 16,929.21 ₽ | 2,301,583.64 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 4,444,616.40 ₽ | - 1,800,000.00 ₽ | - 398,416.36 ₽ | - 1,368,250.00 ₽ | - 157,950.03 ₽ | - 30,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
99 | 75 | 0 | 15-May-25 | 23,873.87 ₽ | 6,995.59 ₽ | 16,878.28 ₽ | 2,294,588.05 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 4,468,490.27 ₽ | - 1,800,000.00 ₽ | - 405,411.95 ₽ | - 1,385,128.28 ₽ | - 157,950.03 ₽ | - 30,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ | |||||||
100 | 76 | 0 | 15-Jun-25 | 23,873.87 ₽ | 7,046.89 ₽ | 16,826.98 ₽ | 2,287,541.16 ₽ | 0.000 % | - ₽ | 23,873.87 ₽ | 4,492,364.14 ₽ | - 1,800,000.00 ₽ | - 412,458.84 ₽ | - 1,401,955.26 ₽ | - 157,950.03 ₽ | - 30,000.00 ₽ | - 150,000.00 ₽ | - 520,000.00 ₽ | - 20,000.00 ₽ |