贷款233元(公积金贷款)房贷,还款30年的等额本息和等额本金的还款方式明细。
等额本息还款方式:
贷款总额:233元
还款月数:30年
每月还款:1.01元
利息总额:132.05元
本息合计:365.05元
期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
---|---|---|---|---|---|
1 | 2024-06 | 1.01 | 0.63 | 0.38 | 232.62 |
2 | 2024-07 | 1.01 | 0.63 | 0.38 | 232.23 |
3 | 2024-08 | 1.01 | 0.63 | 0.39 | 231.85 |
4 | 2024-09 | 1.01 | 0.63 | 0.39 | 231.46 |
5 | 2024-10 | 1.01 | 0.63 | 0.39 | 231.07 |
6 | 2024-11 | 1.01 | 0.63 | 0.39 | 230.69 |
7 | 2024-12 | 1.01 | 0.62 | 0.39 | 230.30 |
8 | 2025-01 | 1.01 | 0.62 | 0.39 | 229.91 |
9 | 2025-02 | 1.01 | 0.62 | 0.39 | 229.52 |
10 | 2025-03 | 1.01 | 0.62 | 0.39 | 229.12 |
11 | 2025-04 | 1.01 | 0.62 | 0.39 | 228.73 |
12 | 2025-05 | 1.01 | 0.62 | 0.39 | 228.34 |
13 | 2025-06 | 1.01 | 0.62 | 0.40 | 227.94 |
14 | 2025-07 | 1.01 | 0.62 | 0.40 | 227.54 |
15 | 2025-08 | 1.01 | 0.62 | 0.40 | 227.14 |
16 | 2025-09 | 1.01 | 0.62 | 0.40 | 226.75 |
17 | 2025-10 | 1.01 | 0.61 | 0.40 | 226.35 |
18 | 2025-11 | 1.01 | 0.61 | 0.40 | 225.95 |
19 | 2025-12 | 1.01 | 0.61 | 0.40 | 225.54 |
20 | 2026-01 | 1.01 | 0.61 | 0.40 | 225.14 |
21 | 2026-02 | 1.01 | 0.61 | 0.40 | 224.74 |
22 | 2026-03 | 1.01 | 0.61 | 0.41 | 224.33 |
23 | 2026-04 | 1.01 | 0.61 | 0.41 | 223.92 |
24 | 2026-05 | 1.01 | 0.61 | 0.41 | 223.52 |
25 | 2026-06 | 1.01 | 0.61 | 0.41 | 223.11 |
26 | 2026-07 | 1.01 | 0.60 | 0.41 | 222.70 |
27 | 2026-08 | 1.01 | 0.60 | 0.41 | 222.29 |
28 | 2026-09 | 1.01 | 0.60 | 0.41 | 221.87 |
29 | 2026-10 | 1.01 | 0.60 | 0.41 | 221.46 |
30 | 2026-11 | 1.01 | 0.60 | 0.41 | 221.05 |
31 | 2026-12 | 1.01 | 0.60 | 0.42 | 220.63 |
32 | 2027-01 | 1.01 | 0.60 | 0.42 | 220.22 |
33 | 2027-02 | 1.01 | 0.60 | 0.42 | 219.80 |
34 | 2027-03 | 1.01 | 0.60 | 0.42 | 219.38 |
35 | 2027-04 | 1.01 | 0.59 | 0.42 | 218.96 |
36 | 2027-05 | 1.01 | 0.59 | 0.42 | 218.54 |
37 | 2027-06 | 1.01 | 0.59 | 0.42 | 218.12 |
38 | 2027-07 | 1.01 | 0.59 | 0.42 | 217.69 |
39 | 2027-08 | 1.01 | 0.59 | 0.42 | 217.27 |
40 | 2027-09 | 1.01 | 0.59 | 0.43 | 216.84 |
41 | 2027-10 | 1.01 | 0.59 | 0.43 | 216.42 |
42 | 2027-11 | 1.01 | 0.59 | 0.43 | 215.99 |
43 | 2027-12 | 1.01 | 0.58 | 0.43 | 215.56 |
44 | 2028-01 | 1.01 | 0.58 | 0.43 | 215.13 |
45 | 2028-02 | 1.01 | 0.58 | 0.43 | 214.70 |
46 | 2028-03 | 1.01 | 0.58 | 0.43 | 214.27 |
47 | 2028-04 | 1.01 | 0.58 | 0.43 | 213.83 |
48 | 2028-05 | 1.01 | 0.58 | 0.43 | 213.40 |
49 | 2028-06 | 1.01 | 0.58 | 0.44 | 212.96 |
50 | 2028-07 | 1.01 | 0.58 | 0.44 | 212.52 |
51 | 2028-08 | 1.01 | 0.58 | 0.44 | 212.08 |
52 | 2028-09 | 1.01 | 0.57 | 0.44 | 211.64 |
53 | 2028-10 | 1.01 | 0.57 | 0.44 | 211.20 |
54 | 2028-11 | 1.01 | 0.57 | 0.44 | 210.76 |
55 | 2028-12 | 1.01 | 0.57 | 0.44 | 210.32 |
56 | 2029-01 | 1.01 | 0.57 | 0.44 | 209.87 |
57 | 2029-02 | 1.01 | 0.57 | 0.45 | 209.43 |
58 | 2029-03 | 1.01 | 0.57 | 0.45 | 208.98 |
59 | 2029-04 | 1.01 | 0.57 | 0.45 | 208.53 |
60 | 2029-05 | 1.01 | 0.56 | 0.45 | 208.08 |
61 | 2029-06 | 1.01 | 0.56 | 0.45 | 207.63 |
62 | 2029-07 | 1.01 | 0.56 | 0.45 | 207.18 |
63 | 2029-08 | 1.01 | 0.56 | 0.45 | 206.73 |
64 | 2029-09 | 1.01 | 0.56 | 0.45 | 206.28 |
65 | 2029-10 | 1.01 | 0.56 | 0.46 | 205.82 |
66 | 2029-11 | 1.01 | 0.56 | 0.46 | 205.36 |
67 | 2029-12 | 1.01 | 0.56 | 0.46 | 204.91 |
68 | 2030-01 | 1.01 | 0.55 | 0.46 | 204.45 |
69 | 2030-02 | 1.01 | 0.55 | 0.46 | 203.99 |
70 | 2030-03 | 1.01 | 0.55 | 0.46 | 203.52 |
71 | 2030-04 | 1.01 | 0.55 | 0.46 | 203.06 |
72 | 2030-05 | 1.01 | 0.55 | 0.46 | 202.60 |
73 | 2030-06 | 1.01 | 0.55 | 0.47 | 202.13 |
74 | 2030-07 | 1.01 | 0.55 | 0.47 | 201.67 |
75 | 2030-08 | 1.01 | 0.55 | 0.47 | 201.20 |
76 | 2030-09 | 1.01 | 0.54 | 0.47 | 200.73 |
77 | 2030-10 | 1.01 | 0.54 | 0.47 | 200.26 |
78 | 2030-11 | 1.01 | 0.54 | 0.47 | 199.79 |
79 | 2030-12 | 1.01 | 0.54 | 0.47 | 199.31 |
80 | 2031-01 | 1.01 | 0.54 | 0.47 | 198.84 |
81 | 2031-02 | 1.01 | 0.54 | 0.48 | 198.36 |
82 | 2031-03 | 1.01 | 0.54 | 0.48 | 197.89 |
83 | 2031-04 | 1.01 | 0.54 | 0.48 | 197.41 |
84 | 2031-05 | 1.01 | 0.53 | 0.48 | 196.93 |
85 | 2031-06 | 1.01 | 0.53 | 0.48 | 196.45 |
86 | 2031-07 | 1.01 | 0.53 | 0.48 | 195.97 |
87 | 2031-08 | 1.01 | 0.53 | 0.48 | 195.48 |
88 | 2031-09 | 1.01 | 0.53 | 0.48 | 195.00 |
89 | 2031-10 | 1.01 | 0.53 | 0.49 | 194.51 |
90 | 2031-11 | 1.01 | 0.53 | 0.49 | 194.03 |
91 | 2031-12 | 1.01 | 0.53 | 0.49 | 193.54 |
92 | 2032-01 | 1.01 | 0.52 | 0.49 | 193.05 |
93 | 2032-02 | 1.01 | 0.52 | 0.49 | 192.56 |
94 | 2032-03 | 1.01 | 0.52 | 0.49 | 192.06 |
95 | 2032-04 | 1.01 | 0.52 | 0.49 | 191.57 |
96 | 2032-05 | 1.01 | 0.52 | 0.50 | 191.08 |
97 | 2032-06 | 1.01 | 0.52 | 0.50 | 190.58 |
98 | 2032-07 | 1.01 | 0.52 | 0.50 | 190.08 |
99 | 2032-08 | 1.01 | 0.51 | 0.50 | 189.58 |
100 | 2032-09 | 1.01 | 0.51 | 0.50 | 189.08 |
101 | 2032-10 | 1.01 | 0.51 | 0.50 | 188.58 |
102 | 2032-11 | 1.01 | 0.51 | 0.50 | 188.08 |
103 | 2032-12 | 1.01 | 0.51 | 0.50 | 187.57 |
104 | 2033-01 | 1.01 | 0.51 | 0.51 | 187.07 |
105 | 2033-02 | 1.01 | 0.51 | 0.51 | 186.56 |
106 | 2033-03 | 1.01 | 0.51 | 0.51 | 186.05 |
107 | 2033-04 | 1.01 | 0.50 | 0.51 | 185.54 |
108 | 2033-05 | 1.01 | 0.50 | 0.51 | 185.03 |
109 | 2033-06 | 1.01 | 0.50 | 0.51 | 184.51 |
110 | 2033-07 | 1.01 | 0.50 | 0.51 | 184.00 |
111 | 2033-08 | 1.01 | 0.50 | 0.52 | 183.48 |
112 | 2033-09 | 1.01 | 0.50 | 0.52 | 182.97 |
113 | 2033-10 | 1.01 | 0.50 | 0.52 | 182.45 |
114 | 2033-11 | 1.01 | 0.49 | 0.52 | 181.93 |
115 | 2033-12 | 1.01 | 0.49 | 0.52 | 181.41 |
116 | 2034-01 | 1.01 | 0.49 | 0.52 | 180.88 |
117 | 2034-02 | 1.01 | 0.49 | 0.52 | 180.36 |
118 | 2034-03 | 1.01 | 0.49 | 0.53 | 179.84 |
119 | 2034-04 | 1.01 | 0.49 | 0.53 | 179.31 |
120 | 2034-05 | 1.01 | 0.49 | 0.53 | 178.78 |
121 | 2034-06 | 1.01 | 0.48 | 0.53 | 178.25 |
122 | 2034-07 | 1.01 | 0.48 | 0.53 | 177.72 |
123 | 2034-08 | 1.01 | 0.48 | 0.53 | 177.19 |
124 | 2034-09 | 1.01 | 0.48 | 0.53 | 176.65 |
125 | 2034-10 | 1.01 | 0.48 | 0.54 | 176.12 |
126 | 2034-11 | 1.01 | 0.48 | 0.54 | 175.58 |
127 | 2034-12 | 1.01 | 0.48 | 0.54 | 175.04 |
128 | 2035-01 | 1.01 | 0.47 | 0.54 | 174.50 |
129 | 2035-02 | 1.01 | 0.47 | 0.54 | 173.96 |
130 | 2035-03 | 1.01 | 0.47 | 0.54 | 173.42 |
131 | 2035-04 | 1.01 | 0.47 | 0.54 | 172.87 |
132 | 2035-05 | 1.01 | 0.47 | 0.55 | 172.33 |
133 | 2035-06 | 1.01 | 0.47 | 0.55 | 171.78 |
134 | 2035-07 | 1.01 | 0.47 | 0.55 | 171.23 |
135 | 2035-08 | 1.01 | 0.46 | 0.55 | 170.68 |
136 | 2035-09 | 1.01 | 0.46 | 0.55 | 170.13 |
137 | 2035-10 | 1.01 | 0.46 | 0.55 | 169.57 |
138 | 2035-11 | 1.01 | 0.46 | 0.55 | 169.02 |
139 | 2035-12 | 1.01 | 0.46 | 0.56 | 168.46 |
140 | 2036-01 | 1.01 | 0.46 | 0.56 | 167.91 |
141 | 2036-02 | 1.01 | 0.45 | 0.56 | 167.35 |
142 | 2036-03 | 1.01 | 0.45 | 0.56 | 166.79 |
143 | 2036-04 | 1.01 | 0.45 | 0.56 | 166.22 |
144 | 2036-05 | 1.01 | 0.45 | 0.56 | 165.66 |
145 | 2036-06 | 1.01 | 0.45 | 0.57 | 165.09 |
146 | 2036-07 | 1.01 | 0.45 | 0.57 | 164.53 |
147 | 2036-08 | 1.01 | 0.45 | 0.57 | 163.96 |
148 | 2036-09 | 1.01 | 0.44 | 0.57 | 163.39 |
149 | 2036-10 | 1.01 | 0.44 | 0.57 | 162.82 |
150 | 2036-11 | 1.01 | 0.44 | 0.57 | 162.24 |
151 | 2036-12 | 1.01 | 0.44 | 0.57 | 161.67 |
152 | 2037-01 | 1.01 | 0.44 | 0.58 | 161.09 |
153 | 2037-02 | 1.01 | 0.44 | 0.58 | 160.52 |
154 | 2037-03 | 1.01 | 0.43 | 0.58 | 159.94 |
155 | 2037-04 | 1.01 | 0.43 | 0.58 | 159.36 |
156 | 2037-05 | 1.01 | 0.43 | 0.58 | 158.77 |
157 | 2037-06 | 1.01 | 0.43 | 0.58 | 158.19 |
158 | 2037-07 | 1.01 | 0.43 | 0.59 | 157.60 |
159 | 2037-08 | 1.01 | 0.43 | 0.59 | 157.02 |
160 | 2037-09 | 1.01 | 0.43 | 0.59 | 156.43 |
161 | 2037-10 | 1.01 | 0.42 | 0.59 | 155.84 |
162 | 2037-11 | 1.01 | 0.42 | 0.59 | 155.25 |
163 | 2037-12 | 1.01 | 0.42 | 0.59 | 154.65 |
164 | 2038-01 | 1.01 | 0.42 | 0.60 | 154.06 |
165 | 2038-02 | 1.01 | 0.42 | 0.60 | 153.46 |
166 | 2038-03 | 1.01 | 0.42 | 0.60 | 152.86 |
167 | 2038-04 | 1.01 | 0.41 | 0.60 | 152.26 |
168 | 2038-05 | 1.01 | 0.41 | 0.60 | 151.66 |
169 | 2038-06 | 1.01 | 0.41 | 0.60 | 151.06 |
170 | 2038-07 | 1.01 | 0.41 | 0.60 | 150.45 |
171 | 2038-08 | 1.01 | 0.41 | 0.61 | 149.84 |
172 | 2038-09 | 1.01 | 0.41 | 0.61 | 149.24 |
173 | 2038-10 | 1.01 | 0.40 | 0.61 | 148.63 |
174 | 2038-11 | 1.01 | 0.40 | 0.61 | 148.02 |
175 | 2038-12 | 1.01 | 0.40 | 0.61 | 147.40 |
176 | 2039-01 | 1.01 | 0.40 | 0.61 | 146.79 |
177 | 2039-02 | 1.01 | 0.40 | 0.62 | 146.17 |
178 | 2039-03 | 1.01 | 0.40 | 0.62 | 145.55 |
179 | 2039-04 | 1.01 | 0.39 | 0.62 | 144.93 |
180 | 2039-05 | 1.01 | 0.39 | 0.62 | 144.31 |
181 | 2039-06 | 1.01 | 0.39 | 0.62 | 143.69 |
182 | 2039-07 | 1.01 | 0.39 | 0.62 | 143.06 |
183 | 2039-08 | 1.01 | 0.39 | 0.63 | 142.44 |
184 | 2039-09 | 1.01 | 0.39 | 0.63 | 141.81 |
185 | 2039-10 | 1.01 | 0.38 | 0.63 | 141.18 |
186 | 2039-11 | 1.01 | 0.38 | 0.63 | 140.55 |
187 | 2039-12 | 1.01 | 0.38 | 0.63 | 139.91 |
188 | 2040-01 | 1.01 | 0.38 | 0.64 | 139.28 |
189 | 2040-02 | 1.01 | 0.38 | 0.64 | 138.64 |
190 | 2040-03 | 1.01 | 0.38 | 0.64 | 138.00 |
191 | 2040-04 | 1.01 | 0.37 | 0.64 | 137.36 |
192 | 2040-05 | 1.01 | 0.37 | 0.64 | 136.72 |
193 | 2040-06 | 1.01 | 0.37 | 0.64 | 136.08 |
194 | 2040-07 | 1.01 | 0.37 | 0.65 | 135.43 |
195 | 2040-08 | 1.01 | 0.37 | 0.65 | 134.78 |
196 | 2040-09 | 1.01 | 0.37 | 0.65 | 134.14 |
197 | 2040-10 | 1.01 | 0.36 | 0.65 | 133.48 |
198 | 2040-11 | 1.01 | 0.36 | 0.65 | 132.83 |
199 | 2040-12 | 1.01 | 0.36 | 0.65 | 132.18 |
200 | 2041-01 | 1.01 | 0.36 | 0.66 | 131.52 |
201 | 2041-02 | 1.01 | 0.36 | 0.66 | 130.86 |
202 | 2041-03 | 1.01 | 0.35 | 0.66 | 130.20 |
203 | 2041-04 | 1.01 | 0.35 | 0.66 | 129.54 |
204 | 2041-05 | 1.01 | 0.35 | 0.66 | 128.88 |
205 | 2041-06 | 1.01 | 0.35 | 0.66 | 128.21 |
206 | 2041-07 | 1.01 | 0.35 | 0.67 | 127.55 |
207 | 2041-08 | 1.01 | 0.35 | 0.67 | 126.88 |
208 | 2041-09 | 1.01 | 0.34 | 0.67 | 126.21 |
209 | 2041-10 | 1.01 | 0.34 | 0.67 | 125.54 |
210 | 2041-11 | 1.01 | 0.34 | 0.67 | 124.86 |
211 | 2041-12 | 1.01 | 0.34 | 0.68 | 124.19 |
212 | 2042-01 | 1.01 | 0.34 | 0.68 | 123.51 |
213 | 2042-02 | 1.01 | 0.33 | 0.68 | 122.83 |
214 | 2042-03 | 1.01 | 0.33 | 0.68 | 122.15 |
215 | 2042-04 | 1.01 | 0.33 | 0.68 | 121.46 |
216 | 2042-05 | 1.01 | 0.33 | 0.69 | 120.78 |
217 | 2042-06 | 1.01 | 0.33 | 0.69 | 120.09 |
218 | 2042-07 | 1.01 | 0.33 | 0.69 | 119.40 |
219 | 2042-08 | 1.01 | 0.32 | 0.69 | 118.71 |
220 | 2042-09 | 1.01 | 0.32 | 0.69 | 118.02 |
221 | 2042-10 | 1.01 | 0.32 | 0.69 | 117.33 |
222 | 2042-11 | 1.01 | 0.32 | 0.70 | 116.63 |
223 | 2042-12 | 1.01 | 0.32 | 0.70 | 115.93 |
224 | 2043-01 | 1.01 | 0.31 | 0.70 | 115.23 |
225 | 2043-02 | 1.01 | 0.31 | 0.70 | 114.53 |
226 | 2043-03 | 1.01 | 0.31 | 0.70 | 113.83 |
227 | 2043-04 | 1.01 | 0.31 | 0.71 | 113.12 |
228 | 2043-05 | 1.01 | 0.31 | 0.71 | 112.41 |
229 | 2043-06 | 1.01 | 0.30 | 0.71 | 111.70 |
230 | 2043-07 | 1.01 | 0.30 | 0.71 | 110.99 |
231 | 2043-08 | 1.01 | 0.30 | 0.71 | 110.28 |
232 | 2043-09 | 1.01 | 0.30 | 0.72 | 109.56 |
233 | 2043-10 | 1.01 | 0.30 | 0.72 | 108.85 |
234 | 2043-11 | 1.01 | 0.29 | 0.72 | 108.13 |
235 | 2043-12 | 1.01 | 0.29 | 0.72 | 107.41 |
236 | 2044-01 | 1.01 | 0.29 | 0.72 | 106.68 |
237 | 2044-02 | 1.01 | 0.29 | 0.73 | 105.96 |
238 | 2044-03 | 1.01 | 0.29 | 0.73 | 105.23 |
239 | 2044-04 | 1.01 | 0.28 | 0.73 | 104.50 |
240 | 2044-05 | 1.01 | 0.28 | 0.73 | 103.77 |
241 | 2044-06 | 1.01 | 0.28 | 0.73 | 103.04 |
242 | 2044-07 | 1.01 | 0.28 | 0.73 | 102.30 |
243 | 2044-08 | 1.01 | 0.28 | 0.74 | 101.57 |
244 | 2044-09 | 1.01 | 0.28 | 0.74 | 100.83 |
245 | 2044-10 | 1.01 | 0.27 | 0.74 | 100.09 |
246 | 2044-11 | 1.01 | 0.27 | 0.74 | 99.34 |
247 | 2044-12 | 1.01 | 0.27 | 0.74 | 98.60 |
248 | 2045-01 | 1.01 | 0.27 | 0.75 | 97.85 |
249 | 2045-02 | 1.01 | 0.27 | 0.75 | 97.10 |
250 | 2045-03 | 1.01 | 0.26 | 0.75 | 96.35 |
251 | 2045-04 | 1.01 | 0.26 | 0.75 | 95.60 |
252 | 2045-05 | 1.01 | 0.26 | 0.76 | 94.84 |
253 | 2045-06 | 1.01 | 0.26 | 0.76 | 94.08 |
254 | 2045-07 | 1.01 | 0.25 | 0.76 | 93.33 |
255 | 2045-08 | 1.01 | 0.25 | 0.76 | 92.56 |
256 | 2045-09 | 1.01 | 0.25 | 0.76 | 91.80 |
257 | 2045-10 | 1.01 | 0.25 | 0.77 | 91.04 |
258 | 2045-11 | 1.01 | 0.25 | 0.77 | 90.27 |
259 | 2045-12 | 1.01 | 0.24 | 0.77 | 89.50 |
260 | 2046-01 | 1.01 | 0.24 | 0.77 | 88.73 |
261 | 2046-02 | 1.01 | 0.24 | 0.77 | 87.95 |
262 | 2046-03 | 1.01 | 0.24 | 0.78 | 87.18 |
263 | 2046-04 | 1.01 | 0.24 | 0.78 | 86.40 |
264 | 2046-05 | 1.01 | 0.23 | 0.78 | 85.62 |
265 | 2046-06 | 1.01 | 0.23 | 0.78 | 84.84 |
266 | 2046-07 | 1.01 | 0.23 | 0.78 | 84.05 |
267 | 2046-08 | 1.01 | 0.23 | 0.79 | 83.27 |
268 | 2046-09 | 1.01 | 0.23 | 0.79 | 82.48 |
269 | 2046-10 | 1.01 | 0.22 | 0.79 | 81.69 |
270 | 2046-11 | 1.01 | 0.22 | 0.79 | 80.89 |
271 | 2046-12 | 1.01 | 0.22 | 0.79 | 80.10 |
272 | 2047-01 | 1.01 | 0.22 | 0.80 | 79.30 |
273 | 2047-02 | 1.01 | 0.21 | 0.80 | 78.50 |
274 | 2047-03 | 1.01 | 0.21 | 0.80 | 77.70 |
275 | 2047-04 | 1.01 | 0.21 | 0.80 | 76.90 |
276 | 2047-05 | 1.01 | 0.21 | 0.81 | 76.09 |
277 | 2047-06 | 1.01 | 0.21 | 0.81 | 75.28 |
278 | 2047-07 | 1.01 | 0.20 | 0.81 | 74.47 |
279 | 2047-08 | 1.01 | 0.20 | 0.81 | 73.66 |
280 | 2047-09 | 1.01 | 0.20 | 0.81 | 72.85 |
281 | 2047-10 | 1.01 | 0.20 | 0.82 | 72.03 |
282 | 2047-11 | 1.01 | 0.20 | 0.82 | 71.21 |
283 | 2047-12 | 1.01 | 0.19 | 0.82 | 70.39 |
284 | 2048-01 | 1.01 | 0.19 | 0.82 | 69.57 |
285 | 2048-02 | 1.01 | 0.19 | 0.83 | 68.74 |
286 | 2048-03 | 1.01 | 0.19 | 0.83 | 67.91 |
287 | 2048-04 | 1.01 | 0.18 | 0.83 | 67.08 |
288 | 2048-05 | 1.01 | 0.18 | 0.83 | 66.25 |
289 | 2048-06 | 1.01 | 0.18 | 0.83 | 65.42 |
290 | 2048-07 | 1.01 | 0.18 | 0.84 | 64.58 |
291 | 2048-08 | 1.01 | 0.17 | 0.84 | 63.74 |
292 | 2048-09 | 1.01 | 0.17 | 0.84 | 62.90 |
293 | 2048-10 | 1.01 | 0.17 | 0.84 | 62.06 |
294 | 2048-11 | 1.01 | 0.17 | 0.85 | 61.21 |
295 | 2048-12 | 1.01 | 0.17 | 0.85 | 60.36 |
296 | 2049-01 | 1.01 | 0.16 | 0.85 | 59.51 |
297 | 2049-02 | 1.01 | 0.16 | 0.85 | 58.66 |
298 | 2049-03 | 1.01 | 0.16 | 0.86 | 57.80 |
299 | 2049-04 | 1.01 | 0.16 | 0.86 | 56.95 |
300 | 2049-05 | 1.01 | 0.15 | 0.86 | 56.09 |
301 | 2049-06 | 1.01 | 0.15 | 0.86 | 55.22 |
302 | 2049-07 | 1.01 | 0.15 | 0.86 | 54.36 |
303 | 2049-08 | 1.01 | 0.15 | 0.87 | 53.49 |
304 | 2049-09 | 1.01 | 0.14 | 0.87 | 52.62 |
305 | 2049-10 | 1.01 | 0.14 | 0.87 | 51.75 |
306 | 2049-11 | 1.01 | 0.14 | 0.87 | 50.88 |
307 | 2049-12 | 1.01 | 0.14 | 0.88 | 50.00 |
308 | 2050-01 | 1.01 | 0.14 | 0.88 | 49.12 |
309 | 2050-02 | 1.01 | 0.13 | 0.88 | 48.24 |
310 | 2050-03 | 1.01 | 0.13 | 0.88 | 47.36 |
311 | 2050-04 | 1.01 | 0.13 | 0.89 | 46.47 |
312 | 2050-05 | 1.01 | 0.13 | 0.89 | 45.58 |
313 | 2050-06 | 1.01 | 0.12 | 0.89 | 44.69 |
314 | 2050-07 | 1.01 | 0.12 | 0.89 | 43.80 |
315 | 2050-08 | 1.01 | 0.12 | 0.90 | 42.91 |
316 | 2050-09 | 1.01 | 0.12 | 0.90 | 42.01 |
317 | 2050-10 | 1.01 | 0.11 | 0.90 | 41.11 |
318 | 2050-11 | 1.01 | 0.11 | 0.90 | 40.20 |
319 | 2050-12 | 1.01 | 0.11 | 0.91 | 39.30 |
320 | 2051-01 | 1.01 | 0.11 | 0.91 | 38.39 |
321 | 2051-02 | 1.01 | 0.10 | 0.91 | 37.48 |
322 | 2051-03 | 1.01 | 0.10 | 0.91 | 36.57 |
323 | 2051-04 | 1.01 | 0.10 | 0.91 | 35.65 |
324 | 2051-05 | 1.01 | 0.10 | 0.92 | 34.74 |
325 | 2051-06 | 1.01 | 0.09 | 0.92 | 33.82 |
326 | 2051-07 | 1.01 | 0.09 | 0.92 | 32.89 |
327 | 2051-08 | 1.01 | 0.09 | 0.92 | 31.97 |
328 | 2051-09 | 1.01 | 0.09 | 0.93 | 31.04 |
329 | 2051-10 | 1.01 | 0.08 | 0.93 | 30.11 |
330 | 2051-11 | 1.01 | 0.08 | 0.93 | 29.18 |
331 | 2051-12 | 1.01 | 0.08 | 0.94 | 28.24 |
332 | 2052-01 | 1.01 | 0.08 | 0.94 | 27.31 |
333 | 2052-02 | 1.01 | 0.07 | 0.94 | 26.37 |
334 | 2052-03 | 1.01 | 0.07 | 0.94 | 25.42 |
335 | 2052-04 | 1.01 | 0.07 | 0.95 | 24.48 |
336 | 2052-05 | 1.01 | 0.07 | 0.95 | 23.53 |
337 | 2052-06 | 1.01 | 0.06 | 0.95 | 22.58 |
338 | 2052-07 | 1.01 | 0.06 | 0.95 | 21.63 |
339 | 2052-08 | 1.01 | 0.06 | 0.96 | 20.67 |
340 | 2052-09 | 1.01 | 0.06 | 0.96 | 19.72 |
341 | 2052-10 | 1.01 | 0.05 | 0.96 | 18.75 |
342 | 2052-11 | 1.01 | 0.05 | 0.96 | 17.79 |
343 | 2052-12 | 1.01 | 0.05 | 0.97 | 16.83 |
344 | 2053-01 | 1.01 | 0.05 | 0.97 | 15.86 |
345 | 2053-02 | 1.01 | 0.04 | 0.97 | 14.89 |
346 | 2053-03 | 1.01 | 0.04 | 0.97 | 13.91 |
347 | 2053-04 | 1.01 | 0.04 | 0.98 | 12.94 |
348 | 2053-05 | 1.01 | 0.04 | 0.98 | 11.96 |
349 | 2053-06 | 1.01 | 0.03 | 0.98 | 10.98 |
350 | 2053-07 | 1.01 | 0.03 | 0.98 | 9.99 |
351 | 2053-08 | 1.01 | 0.03 | 0.99 | 9.00 |
352 | 2053-09 | 1.01 | 0.02 | 0.99 | 8.01 |
353 | 2053-10 | 1.01 | 0.02 | 0.99 | 7.02 |
354 | 2053-11 | 1.01 | 0.02 | 1.00 | 6.03 |
355 | 2053-12 | 1.01 | 0.02 | 1.00 | 5.03 |
356 | 2054-01 | 1.01 | 0.01 | 1.00 | 4.03 |
357 | 2054-02 | 1.01 | 0.01 | 1.00 | 3.03 |
358 | 2054-03 | 1.01 | 0.01 | 1.01 | 2.02 |
359 | 2054-04 | 1.01 | 0.01 | 1.01 | 1.01 |
360 | 2054-05 | 1.01 | 0.00 | 1.01 | 0.00 |
等额本金还款方式:
贷款总额:233元
还款月数:30年
首月还款:1.28元
每月递减:0元
利息总额:113.9元
本息合计:346.9元
节省利息:18.15元
期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
---|---|---|---|---|---|
1 | 2024-06 | 1.28 | 0.63 | 0.65 | 232.35 |
2 | 2024-07 | 1.28 | 0.63 | 0.65 | 231.71 |
3 | 2024-08 | 1.27 | 0.63 | 0.65 | 231.06 |
4 | 2024-09 | 1.27 | 0.63 | 0.65 | 230.41 |
5 | 2024-10 | 1.27 | 0.62 | 0.65 | 229.76 |
6 | 2024-11 | 1.27 | 0.62 | 0.65 | 229.12 |
7 | 2024-12 | 1.27 | 0.62 | 0.65 | 228.47 |
8 | 2025-01 | 1.27 | 0.62 | 0.65 | 227.82 |
9 | 2025-02 | 1.26 | 0.62 | 0.65 | 227.18 |
10 | 2025-03 | 1.26 | 0.62 | 0.65 | 226.53 |
11 | 2025-04 | 1.26 | 0.61 | 0.65 | 225.88 |
12 | 2025-05 | 1.26 | 0.61 | 0.65 | 225.23 |
13 | 2025-06 | 1.26 | 0.61 | 0.65 | 224.59 |
14 | 2025-07 | 1.26 | 0.61 | 0.65 | 223.94 |
15 | 2025-08 | 1.25 | 0.61 | 0.65 | 223.29 |
16 | 2025-09 | 1.25 | 0.60 | 0.65 | 222.64 |
17 | 2025-10 | 1.25 | 0.60 | 0.65 | 222.00 |
18 | 2025-11 | 1.25 | 0.60 | 0.65 | 221.35 |
19 | 2025-12 | 1.25 | 0.60 | 0.65 | 220.70 |
20 | 2026-01 | 1.24 | 0.60 | 0.65 | 220.06 |
21 | 2026-02 | 1.24 | 0.60 | 0.65 | 219.41 |
22 | 2026-03 | 1.24 | 0.59 | 0.65 | 218.76 |
23 | 2026-04 | 1.24 | 0.59 | 0.65 | 218.11 |
24 | 2026-05 | 1.24 | 0.59 | 0.65 | 217.47 |
25 | 2026-06 | 1.24 | 0.59 | 0.65 | 216.82 |
26 | 2026-07 | 1.23 | 0.59 | 0.65 | 216.17 |
27 | 2026-08 | 1.23 | 0.59 | 0.65 | 215.53 |
28 | 2026-09 | 1.23 | 0.58 | 0.65 | 214.88 |
29 | 2026-10 | 1.23 | 0.58 | 0.65 | 214.23 |
30 | 2026-11 | 1.23 | 0.58 | 0.65 | 213.58 |
31 | 2026-12 | 1.23 | 0.58 | 0.65 | 212.94 |
32 | 2027-01 | 1.22 | 0.58 | 0.65 | 212.29 |
33 | 2027-02 | 1.22 | 0.57 | 0.65 | 211.64 |
34 | 2027-03 | 1.22 | 0.57 | 0.65 | 210.99 |
35 | 2027-04 | 1.22 | 0.57 | 0.65 | 210.35 |
36 | 2027-05 | 1.22 | 0.57 | 0.65 | 209.70 |
37 | 2027-06 | 1.22 | 0.57 | 0.65 | 209.05 |
38 | 2027-07 | 1.21 | 0.57 | 0.65 | 208.41 |
39 | 2027-08 | 1.21 | 0.56 | 0.65 | 207.76 |
40 | 2027-09 | 1.21 | 0.56 | 0.65 | 207.11 |
41 | 2027-10 | 1.21 | 0.56 | 0.65 | 206.46 |
42 | 2027-11 | 1.21 | 0.56 | 0.65 | 205.82 |
43 | 2027-12 | 1.20 | 0.56 | 0.65 | 205.17 |
44 | 2028-01 | 1.20 | 0.56 | 0.65 | 204.52 |
45 | 2028-02 | 1.20 | 0.55 | 0.65 | 203.88 |
46 | 2028-03 | 1.20 | 0.55 | 0.65 | 203.23 |
47 | 2028-04 | 1.20 | 0.55 | 0.65 | 202.58 |
48 | 2028-05 | 1.20 | 0.55 | 0.65 | 201.93 |
49 | 2028-06 | 1.19 | 0.55 | 0.65 | 201.29 |
50 | 2028-07 | 1.19 | 0.55 | 0.65 | 200.64 |
51 | 2028-08 | 1.19 | 0.54 | 0.65 | 199.99 |
52 | 2028-09 | 1.19 | 0.54 | 0.65 | 199.34 |
53 | 2028-10 | 1.19 | 0.54 | 0.65 | 198.70 |
54 | 2028-11 | 1.19 | 0.54 | 0.65 | 198.05 |
55 | 2028-12 | 1.18 | 0.54 | 0.65 | 197.40 |
56 | 2029-01 | 1.18 | 0.53 | 0.65 | 196.76 |
57 | 2029-02 | 1.18 | 0.53 | 0.65 | 196.11 |
58 | 2029-03 | 1.18 | 0.53 | 0.65 | 195.46 |
59 | 2029-04 | 1.18 | 0.53 | 0.65 | 194.81 |
60 | 2029-05 | 1.17 | 0.53 | 0.65 | 194.17 |
61 | 2029-06 | 1.17 | 0.53 | 0.65 | 193.52 |
62 | 2029-07 | 1.17 | 0.52 | 0.65 | 192.87 |
63 | 2029-08 | 1.17 | 0.52 | 0.65 | 192.22 |
64 | 2029-09 | 1.17 | 0.52 | 0.65 | 191.58 |
65 | 2029-10 | 1.17 | 0.52 | 0.65 | 190.93 |
66 | 2029-11 | 1.16 | 0.52 | 0.65 | 190.28 |
67 | 2029-12 | 1.16 | 0.52 | 0.65 | 189.64 |
68 | 2030-01 | 1.16 | 0.51 | 0.65 | 188.99 |
69 | 2030-02 | 1.16 | 0.51 | 0.65 | 188.34 |
70 | 2030-03 | 1.16 | 0.51 | 0.65 | 187.69 |
71 | 2030-04 | 1.16 | 0.51 | 0.65 | 187.05 |
72 | 2030-05 | 1.15 | 0.51 | 0.65 | 186.40 |
73 | 2030-06 | 1.15 | 0.50 | 0.65 | 185.75 |
74 | 2030-07 | 1.15 | 0.50 | 0.65 | 185.11 |
75 | 2030-08 | 1.15 | 0.50 | 0.65 | 184.46 |
76 | 2030-09 | 1.15 | 0.50 | 0.65 | 183.81 |
77 | 2030-10 | 1.15 | 0.50 | 0.65 | 183.16 |
78 | 2030-11 | 1.14 | 0.50 | 0.65 | 182.52 |
79 | 2030-12 | 1.14 | 0.49 | 0.65 | 181.87 |
80 | 2031-01 | 1.14 | 0.49 | 0.65 | 181.22 |
81 | 2031-02 | 1.14 | 0.49 | 0.65 | 180.57 |
82 | 2031-03 | 1.14 | 0.49 | 0.65 | 179.93 |
83 | 2031-04 | 1.13 | 0.49 | 0.65 | 179.28 |
84 | 2031-05 | 1.13 | 0.49 | 0.65 | 178.63 |
85 | 2031-06 | 1.13 | 0.48 | 0.65 | 177.99 |
86 | 2031-07 | 1.13 | 0.48 | 0.65 | 177.34 |
87 | 2031-08 | 1.13 | 0.48 | 0.65 | 176.69 |
88 | 2031-09 | 1.13 | 0.48 | 0.65 | 176.04 |
89 | 2031-10 | 1.12 | 0.48 | 0.65 | 175.40 |
90 | 2031-11 | 1.12 | 0.48 | 0.65 | 174.75 |
91 | 2031-12 | 1.12 | 0.47 | 0.65 | 174.10 |
92 | 2032-01 | 1.12 | 0.47 | 0.65 | 173.46 |
93 | 2032-02 | 1.12 | 0.47 | 0.65 | 172.81 |
94 | 2032-03 | 1.12 | 0.47 | 0.65 | 172.16 |
95 | 2032-04 | 1.11 | 0.47 | 0.65 | 171.51 |
96 | 2032-05 | 1.11 | 0.46 | 0.65 | 170.87 |
97 | 2032-06 | 1.11 | 0.46 | 0.65 | 170.22 |
98 | 2032-07 | 1.11 | 0.46 | 0.65 | 169.57 |
99 | 2032-08 | 1.11 | 0.46 | 0.65 | 168.93 |
100 | 2032-09 | 1.10 | 0.46 | 0.65 | 168.28 |
101 | 2032-10 | 1.10 | 0.46 | 0.65 | 167.63 |
102 | 2032-11 | 1.10 | 0.45 | 0.65 | 166.98 |
103 | 2032-12 | 1.10 | 0.45 | 0.65 | 166.34 |
104 | 2033-01 | 1.10 | 0.45 | 0.65 | 165.69 |
105 | 2033-02 | 1.10 | 0.45 | 0.65 | 165.04 |
106 | 2033-03 | 1.09 | 0.45 | 0.65 | 164.39 |
107 | 2033-04 | 1.09 | 0.45 | 0.65 | 163.75 |
108 | 2033-05 | 1.09 | 0.44 | 0.65 | 163.10 |
109 | 2033-06 | 1.09 | 0.44 | 0.65 | 162.45 |
110 | 2033-07 | 1.09 | 0.44 | 0.65 | 161.81 |
111 | 2033-08 | 1.09 | 0.44 | 0.65 | 161.16 |
112 | 2033-09 | 1.08 | 0.44 | 0.65 | 160.51 |
113 | 2033-10 | 1.08 | 0.43 | 0.65 | 159.86 |
114 | 2033-11 | 1.08 | 0.43 | 0.65 | 159.22 |
115 | 2033-12 | 1.08 | 0.43 | 0.65 | 158.57 |
116 | 2034-01 | 1.08 | 0.43 | 0.65 | 157.92 |
117 | 2034-02 | 1.07 | 0.43 | 0.65 | 157.27 |
118 | 2034-03 | 1.07 | 0.43 | 0.65 | 156.63 |
119 | 2034-04 | 1.07 | 0.42 | 0.65 | 155.98 |
120 | 2034-05 | 1.07 | 0.42 | 0.65 | 155.33 |
121 | 2034-06 | 1.07 | 0.42 | 0.65 | 154.69 |
122 | 2034-07 | 1.07 | 0.42 | 0.65 | 154.04 |
123 | 2034-08 | 1.06 | 0.42 | 0.65 | 153.39 |
124 | 2034-09 | 1.06 | 0.42 | 0.65 | 152.74 |
125 | 2034-10 | 1.06 | 0.41 | 0.65 | 152.10 |
126 | 2034-11 | 1.06 | 0.41 | 0.65 | 151.45 |
127 | 2034-12 | 1.06 | 0.41 | 0.65 | 150.80 |
128 | 2035-01 | 1.06 | 0.41 | 0.65 | 150.16 |
129 | 2035-02 | 1.05 | 0.41 | 0.65 | 149.51 |
130 | 2035-03 | 1.05 | 0.40 | 0.65 | 148.86 |
131 | 2035-04 | 1.05 | 0.40 | 0.65 | 148.21 |
132 | 2035-05 | 1.05 | 0.40 | 0.65 | 147.57 |
133 | 2035-06 | 1.05 | 0.40 | 0.65 | 146.92 |
134 | 2035-07 | 1.05 | 0.40 | 0.65 | 146.27 |
135 | 2035-08 | 1.04 | 0.40 | 0.65 | 145.63 |
136 | 2035-09 | 1.04 | 0.39 | 0.65 | 144.98 |
137 | 2035-10 | 1.04 | 0.39 | 0.65 | 144.33 |
138 | 2035-11 | 1.04 | 0.39 | 0.65 | 143.68 |
139 | 2035-12 | 1.04 | 0.39 | 0.65 | 143.04 |
140 | 2036-01 | 1.03 | 0.39 | 0.65 | 142.39 |
141 | 2036-02 | 1.03 | 0.39 | 0.65 | 141.74 |
142 | 2036-03 | 1.03 | 0.38 | 0.65 | 141.09 |
143 | 2036-04 | 1.03 | 0.38 | 0.65 | 140.45 |
144 | 2036-05 | 1.03 | 0.38 | 0.65 | 139.80 |
145 | 2036-06 | 1.03 | 0.38 | 0.65 | 139.15 |
146 | 2036-07 | 1.02 | 0.38 | 0.65 | 138.51 |
147 | 2036-08 | 1.02 | 0.38 | 0.65 | 137.86 |
148 | 2036-09 | 1.02 | 0.37 | 0.65 | 137.21 |
149 | 2036-10 | 1.02 | 0.37 | 0.65 | 136.56 |
150 | 2036-11 | 1.02 | 0.37 | 0.65 | 135.92 |
151 | 2036-12 | 1.02 | 0.37 | 0.65 | 135.27 |
152 | 2037-01 | 1.01 | 0.37 | 0.65 | 134.62 |
153 | 2037-02 | 1.01 | 0.36 | 0.65 | 133.97 |
154 | 2037-03 | 1.01 | 0.36 | 0.65 | 133.33 |
155 | 2037-04 | 1.01 | 0.36 | 0.65 | 132.68 |
156 | 2037-05 | 1.01 | 0.36 | 0.65 | 132.03 |
157 | 2037-06 | 1.00 | 0.36 | 0.65 | 131.39 |
158 | 2037-07 | 1.00 | 0.36 | 0.65 | 130.74 |
159 | 2037-08 | 1.00 | 0.35 | 0.65 | 130.09 |
160 | 2037-09 | 1.00 | 0.35 | 0.65 | 129.44 |
161 | 2037-10 | 1.00 | 0.35 | 0.65 | 128.80 |
162 | 2037-11 | 1.00 | 0.35 | 0.65 | 128.15 |
163 | 2037-12 | 0.99 | 0.35 | 0.65 | 127.50 |
164 | 2038-01 | 0.99 | 0.35 | 0.65 | 126.86 |
165 | 2038-02 | 0.99 | 0.34 | 0.65 | 126.21 |
166 | 2038-03 | 0.99 | 0.34 | 0.65 | 125.56 |
167 | 2038-04 | 0.99 | 0.34 | 0.65 | 124.91 |
168 | 2038-05 | 0.99 | 0.34 | 0.65 | 124.27 |
169 | 2038-06 | 0.98 | 0.34 | 0.65 | 123.62 |
170 | 2038-07 | 0.98 | 0.33 | 0.65 | 122.97 |
171 | 2038-08 | 0.98 | 0.33 | 0.65 | 122.32 |
172 | 2038-09 | 0.98 | 0.33 | 0.65 | 121.68 |
173 | 2038-10 | 0.98 | 0.33 | 0.65 | 121.03 |
174 | 2038-11 | 0.98 | 0.33 | 0.65 | 120.38 |
175 | 2038-12 | 0.97 | 0.33 | 0.65 | 119.74 |
176 | 2039-01 | 0.97 | 0.32 | 0.65 | 119.09 |
177 | 2039-02 | 0.97 | 0.32 | 0.65 | 118.44 |
178 | 2039-03 | 0.97 | 0.32 | 0.65 | 117.79 |
179 | 2039-04 | 0.97 | 0.32 | 0.65 | 117.15 |
180 | 2039-05 | 0.96 | 0.32 | 0.65 | 116.50 |
181 | 2039-06 | 0.96 | 0.32 | 0.65 | 115.85 |
182 | 2039-07 | 0.96 | 0.31 | 0.65 | 115.21 |
183 | 2039-08 | 0.96 | 0.31 | 0.65 | 114.56 |
184 | 2039-09 | 0.96 | 0.31 | 0.65 | 113.91 |
185 | 2039-10 | 0.96 | 0.31 | 0.65 | 113.26 |
186 | 2039-11 | 0.95 | 0.31 | 0.65 | 112.62 |
187 | 2039-12 | 0.95 | 0.31 | 0.65 | 111.97 |
188 | 2040-01 | 0.95 | 0.30 | 0.65 | 111.32 |
189 | 2040-02 | 0.95 | 0.30 | 0.65 | 110.67 |
190 | 2040-03 | 0.95 | 0.30 | 0.65 | 110.03 |
191 | 2040-04 | 0.95 | 0.30 | 0.65 | 109.38 |
192 | 2040-05 | 0.94 | 0.30 | 0.65 | 108.73 |
193 | 2040-06 | 0.94 | 0.29 | 0.65 | 108.09 |
194 | 2040-07 | 0.94 | 0.29 | 0.65 | 107.44 |
195 | 2040-08 | 0.94 | 0.29 | 0.65 | 106.79 |
196 | 2040-09 | 0.94 | 0.29 | 0.65 | 106.14 |
197 | 2040-10 | 0.93 | 0.29 | 0.65 | 105.50 |
198 | 2040-11 | 0.93 | 0.29 | 0.65 | 104.85 |
199 | 2040-12 | 0.93 | 0.28 | 0.65 | 104.20 |
200 | 2041-01 | 0.93 | 0.28 | 0.65 | 103.56 |
201 | 2041-02 | 0.93 | 0.28 | 0.65 | 102.91 |
202 | 2041-03 | 0.93 | 0.28 | 0.65 | 102.26 |
203 | 2041-04 | 0.92 | 0.28 | 0.65 | 101.61 |
204 | 2041-05 | 0.92 | 0.28 | 0.65 | 100.97 |
205 | 2041-06 | 0.92 | 0.27 | 0.65 | 100.32 |
206 | 2041-07 | 0.92 | 0.27 | 0.65 | 99.67 |
207 | 2041-08 | 0.92 | 0.27 | 0.65 | 99.03 |
208 | 2041-09 | 0.92 | 0.27 | 0.65 | 98.38 |
209 | 2041-10 | 0.91 | 0.27 | 0.65 | 97.73 |
210 | 2041-11 | 0.91 | 0.26 | 0.65 | 97.08 |
211 | 2041-12 | 0.91 | 0.26 | 0.65 | 96.44 |
212 | 2042-01 | 0.91 | 0.26 | 0.65 | 95.79 |
213 | 2042-02 | 0.91 | 0.26 | 0.65 | 95.14 |
214 | 2042-03 | 0.90 | 0.26 | 0.65 | 94.49 |
215 | 2042-04 | 0.90 | 0.26 | 0.65 | 93.85 |
216 | 2042-05 | 0.90 | 0.25 | 0.65 | 93.20 |
217 | 2042-06 | 0.90 | 0.25 | 0.65 | 92.55 |
218 | 2042-07 | 0.90 | 0.25 | 0.65 | 91.91 |
219 | 2042-08 | 0.90 | 0.25 | 0.65 | 91.26 |
220 | 2042-09 | 0.89 | 0.25 | 0.65 | 90.61 |
221 | 2042-10 | 0.89 | 0.25 | 0.65 | 89.96 |
222 | 2042-11 | 0.89 | 0.24 | 0.65 | 89.32 |
223 | 2042-12 | 0.89 | 0.24 | 0.65 | 88.67 |
224 | 2043-01 | 0.89 | 0.24 | 0.65 | 88.02 |
225 | 2043-02 | 0.89 | 0.24 | 0.65 | 87.38 |
226 | 2043-03 | 0.88 | 0.24 | 0.65 | 86.73 |
227 | 2043-04 | 0.88 | 0.23 | 0.65 | 86.08 |
228 | 2043-05 | 0.88 | 0.23 | 0.65 | 85.43 |
229 | 2043-06 | 0.88 | 0.23 | 0.65 | 84.79 |
230 | 2043-07 | 0.88 | 0.23 | 0.65 | 84.14 |
231 | 2043-08 | 0.88 | 0.23 | 0.65 | 83.49 |
232 | 2043-09 | 0.87 | 0.23 | 0.65 | 82.84 |
233 | 2043-10 | 0.87 | 0.22 | 0.65 | 82.20 |
234 | 2043-11 | 0.87 | 0.22 | 0.65 | 81.55 |
235 | 2043-12 | 0.87 | 0.22 | 0.65 | 80.90 |
236 | 2044-01 | 0.87 | 0.22 | 0.65 | 80.26 |
237 | 2044-02 | 0.86 | 0.22 | 0.65 | 79.61 |
238 | 2044-03 | 0.86 | 0.22 | 0.65 | 78.96 |
239 | 2044-04 | 0.86 | 0.21 | 0.65 | 78.31 |
240 | 2044-05 | 0.86 | 0.21 | 0.65 | 77.67 |
241 | 2044-06 | 0.86 | 0.21 | 0.65 | 77.02 |
242 | 2044-07 | 0.86 | 0.21 | 0.65 | 76.37 |
243 | 2044-08 | 0.85 | 0.21 | 0.65 | 75.72 |
244 | 2044-09 | 0.85 | 0.21 | 0.65 | 75.08 |
245 | 2044-10 | 0.85 | 0.20 | 0.65 | 74.43 |
246 | 2044-11 | 0.85 | 0.20 | 0.65 | 73.78 |
247 | 2044-12 | 0.85 | 0.20 | 0.65 | 73.14 |
248 | 2045-01 | 0.85 | 0.20 | 0.65 | 72.49 |
249 | 2045-02 | 0.84 | 0.20 | 0.65 | 71.84 |
250 | 2045-03 | 0.84 | 0.19 | 0.65 | 71.19 |
251 | 2045-04 | 0.84 | 0.19 | 0.65 | 70.55 |
252 | 2045-05 | 0.84 | 0.19 | 0.65 | 69.90 |
253 | 2045-06 | 0.84 | 0.19 | 0.65 | 69.25 |
254 | 2045-07 | 0.83 | 0.19 | 0.65 | 68.61 |
255 | 2045-08 | 0.83 | 0.19 | 0.65 | 67.96 |
256 | 2045-09 | 0.83 | 0.18 | 0.65 | 67.31 |
257 | 2045-10 | 0.83 | 0.18 | 0.65 | 66.66 |
258 | 2045-11 | 0.83 | 0.18 | 0.65 | 66.02 |
259 | 2045-12 | 0.83 | 0.18 | 0.65 | 65.37 |
260 | 2046-01 | 0.82 | 0.18 | 0.65 | 64.72 |
261 | 2046-02 | 0.82 | 0.18 | 0.65 | 64.07 |
262 | 2046-03 | 0.82 | 0.17 | 0.65 | 63.43 |
263 | 2046-04 | 0.82 | 0.17 | 0.65 | 62.78 |
264 | 2046-05 | 0.82 | 0.17 | 0.65 | 62.13 |
265 | 2046-06 | 0.82 | 0.17 | 0.65 | 61.49 |
266 | 2046-07 | 0.81 | 0.17 | 0.65 | 60.84 |
267 | 2046-08 | 0.81 | 0.16 | 0.65 | 60.19 |
268 | 2046-09 | 0.81 | 0.16 | 0.65 | 59.54 |
269 | 2046-10 | 0.81 | 0.16 | 0.65 | 58.90 |
270 | 2046-11 | 0.81 | 0.16 | 0.65 | 58.25 |
271 | 2046-12 | 0.80 | 0.16 | 0.65 | 57.60 |
272 | 2047-01 | 0.80 | 0.16 | 0.65 | 56.96 |
273 | 2047-02 | 0.80 | 0.15 | 0.65 | 56.31 |
274 | 2047-03 | 0.80 | 0.15 | 0.65 | 55.66 |
275 | 2047-04 | 0.80 | 0.15 | 0.65 | 55.01 |
276 | 2047-05 | 0.80 | 0.15 | 0.65 | 54.37 |
277 | 2047-06 | 0.79 | 0.15 | 0.65 | 53.72 |
278 | 2047-07 | 0.79 | 0.15 | 0.65 | 53.07 |
279 | 2047-08 | 0.79 | 0.14 | 0.65 | 52.42 |
280 | 2047-09 | 0.79 | 0.14 | 0.65 | 51.78 |
281 | 2047-10 | 0.79 | 0.14 | 0.65 | 51.13 |
282 | 2047-11 | 0.79 | 0.14 | 0.65 | 50.48 |
283 | 2047-12 | 0.78 | 0.14 | 0.65 | 49.84 |
284 | 2048-01 | 0.78 | 0.13 | 0.65 | 49.19 |
285 | 2048-02 | 0.78 | 0.13 | 0.65 | 48.54 |
286 | 2048-03 | 0.78 | 0.13 | 0.65 | 47.89 |
287 | 2048-04 | 0.78 | 0.13 | 0.65 | 47.25 |
288 | 2048-05 | 0.78 | 0.13 | 0.65 | 46.60 |
289 | 2048-06 | 0.77 | 0.13 | 0.65 | 45.95 |
290 | 2048-07 | 0.77 | 0.12 | 0.65 | 45.31 |
291 | 2048-08 | 0.77 | 0.12 | 0.65 | 44.66 |
292 | 2048-09 | 0.77 | 0.12 | 0.65 | 44.01 |
293 | 2048-10 | 0.77 | 0.12 | 0.65 | 43.36 |
294 | 2048-11 | 0.76 | 0.12 | 0.65 | 42.72 |
295 | 2048-12 | 0.76 | 0.12 | 0.65 | 42.07 |
296 | 2049-01 | 0.76 | 0.11 | 0.65 | 41.42 |
297 | 2049-02 | 0.76 | 0.11 | 0.65 | 40.77 |
298 | 2049-03 | 0.76 | 0.11 | 0.65 | 40.13 |
299 | 2049-04 | 0.76 | 0.11 | 0.65 | 39.48 |
300 | 2049-05 | 0.75 | 0.11 | 0.65 | 38.83 |
301 | 2049-06 | 0.75 | 0.11 | 0.65 | 38.19 |
302 | 2049-07 | 0.75 | 0.10 | 0.65 | 37.54 |
303 | 2049-08 | 0.75 | 0.10 | 0.65 | 36.89 |
304 | 2049-09 | 0.75 | 0.10 | 0.65 | 36.24 |
305 | 2049-10 | 0.75 | 0.10 | 0.65 | 35.60 |
306 | 2049-11 | 0.74 | 0.10 | 0.65 | 34.95 |
307 | 2049-12 | 0.74 | 0.09 | 0.65 | 34.30 |
308 | 2050-01 | 0.74 | 0.09 | 0.65 | 33.66 |
309 | 2050-02 | 0.74 | 0.09 | 0.65 | 33.01 |
310 | 2050-03 | 0.74 | 0.09 | 0.65 | 32.36 |
311 | 2050-04 | 0.73 | 0.09 | 0.65 | 31.71 |
312 | 2050-05 | 0.73 | 0.09 | 0.65 | 31.07 |
313 | 2050-06 | 0.73 | 0.08 | 0.65 | 30.42 |
314 | 2050-07 | 0.73 | 0.08 | 0.65 | 29.77 |
315 | 2050-08 | 0.73 | 0.08 | 0.65 | 29.13 |
316 | 2050-09 | 0.73 | 0.08 | 0.65 | 28.48 |
317 | 2050-10 | 0.72 | 0.08 | 0.65 | 27.83 |
318 | 2050-11 | 0.72 | 0.08 | 0.65 | 27.18 |
319 | 2050-12 | 0.72 | 0.07 | 0.65 | 26.54 |
320 | 2051-01 | 0.72 | 0.07 | 0.65 | 25.89 |
321 | 2051-02 | 0.72 | 0.07 | 0.65 | 25.24 |
322 | 2051-03 | 0.72 | 0.07 | 0.65 | 24.59 |
323 | 2051-04 | 0.71 | 0.07 | 0.65 | 23.95 |
324 | 2051-05 | 0.71 | 0.06 | 0.65 | 23.30 |
325 | 2051-06 | 0.71 | 0.06 | 0.65 | 22.65 |
326 | 2051-07 | 0.71 | 0.06 | 0.65 | 22.01 |
327 | 2051-08 | 0.71 | 0.06 | 0.65 | 21.36 |
328 | 2051-09 | 0.71 | 0.06 | 0.65 | 20.71 |
329 | 2051-10 | 0.70 | 0.06 | 0.65 | 20.06 |
330 | 2051-11 | 0.70 | 0.05 | 0.65 | 19.42 |
331 | 2051-12 | 0.70 | 0.05 | 0.65 | 18.77 |
332 | 2052-01 | 0.70 | 0.05 | 0.65 | 18.12 |
333 | 2052-02 | 0.70 | 0.05 | 0.65 | 17.47 |
334 | 2052-03 | 0.69 | 0.05 | 0.65 | 16.83 |
335 | 2052-04 | 0.69 | 0.05 | 0.65 | 16.18 |
336 | 2052-05 | 0.69 | 0.04 | 0.65 | 15.53 |
337 | 2052-06 | 0.69 | 0.04 | 0.65 | 14.89 |
338 | 2052-07 | 0.69 | 0.04 | 0.65 | 14.24 |
339 | 2052-08 | 0.69 | 0.04 | 0.65 | 13.59 |
340 | 2052-09 | 0.68 | 0.04 | 0.65 | 12.94 |
341 | 2052-10 | 0.68 | 0.04 | 0.65 | 12.30 |
342 | 2052-11 | 0.68 | 0.03 | 0.65 | 11.65 |
343 | 2052-12 | 0.68 | 0.03 | 0.65 | 11.00 |
344 | 2053-01 | 0.68 | 0.03 | 0.65 | 10.36 |
345 | 2053-02 | 0.68 | 0.03 | 0.65 | 9.71 |
346 | 2053-03 | 0.67 | 0.03 | 0.65 | 9.06 |
347 | 2053-04 | 0.67 | 0.02 | 0.65 | 8.41 |
348 | 2053-05 | 0.67 | 0.02 | 0.65 | 7.77 |
349 | 2053-06 | 0.67 | 0.02 | 0.65 | 7.12 |
350 | 2053-07 | 0.67 | 0.02 | 0.65 | 6.47 |
351 | 2053-08 | 0.66 | 0.02 | 0.65 | 5.82 |
352 | 2053-09 | 0.66 | 0.02 | 0.65 | 5.18 |
353 | 2053-10 | 0.66 | 0.01 | 0.65 | 4.53 |
354 | 2053-11 | 0.66 | 0.01 | 0.65 | 3.88 |
355 | 2053-12 | 0.66 | 0.01 | 0.65 | 3.24 |
356 | 2054-01 | 0.66 | 0.01 | 0.65 | 2.59 |
357 | 2054-02 | 0.65 | 0.01 | 0.65 | 1.94 |
358 | 2054-03 | 0.65 | 0.01 | 0.65 | 1.29 |
359 | 2054-04 | 0.65 | 0.00 | 0.65 | 0.65 |
360 | 2054-05 | 0.65 | 0.00 | 0.65 | 0.00 |