贷款70元(商业贷款)房贷,还款24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:70元
还款月数:24年7个月
每月还款:0.35元
利息总额:32.28元
本息合计:102.28元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-01 | 0.35 | 0.19 | 0.15 | 69.85 |
| 2 | 2024-02 | 0.35 | 0.19 | 0.15 | 69.69 |
| 3 | 2024-03 | 0.35 | 0.19 | 0.16 | 69.54 |
| 4 | 2024-04 | 0.35 | 0.19 | 0.16 | 69.38 |
| 5 | 2024-05 | 0.35 | 0.19 | 0.16 | 69.22 |
| 6 | 2024-06 | 0.35 | 0.19 | 0.16 | 69.07 |
| 7 | 2024-07 | 0.35 | 0.19 | 0.16 | 68.91 |
| 8 | 2024-08 | 0.35 | 0.19 | 0.16 | 68.75 |
| 9 | 2024-09 | 0.35 | 0.19 | 0.16 | 68.60 |
| 10 | 2024-10 | 0.35 | 0.19 | 0.16 | 68.44 |
| 11 | 2024-11 | 0.35 | 0.19 | 0.16 | 68.28 |
| 12 | 2024-12 | 0.35 | 0.19 | 0.16 | 68.12 |
| 13 | 2025-01 | 0.35 | 0.19 | 0.16 | 67.96 |
| 14 | 2025-02 | 0.35 | 0.19 | 0.16 | 67.80 |
| 15 | 2025-03 | 0.35 | 0.19 | 0.16 | 67.64 |
| 16 | 2025-04 | 0.35 | 0.19 | 0.16 | 67.48 |
| 17 | 2025-05 | 0.35 | 0.19 | 0.16 | 67.32 |
| 18 | 2025-06 | 0.35 | 0.19 | 0.16 | 67.16 |
| 19 | 2025-07 | 0.35 | 0.18 | 0.16 | 67.00 |
| 20 | 2025-08 | 0.35 | 0.18 | 0.16 | 66.83 |
| 21 | 2025-09 | 0.35 | 0.18 | 0.16 | 66.67 |
| 22 | 2025-10 | 0.35 | 0.18 | 0.16 | 66.51 |
| 23 | 2025-11 | 0.35 | 0.18 | 0.16 | 66.34 |
| 24 | 2025-12 | 0.35 | 0.18 | 0.16 | 66.18 |
| 25 | 2026-01 | 0.35 | 0.18 | 0.16 | 66.01 |
| 26 | 2026-02 | 0.35 | 0.18 | 0.17 | 65.85 |
| 27 | 2026-03 | 0.35 | 0.18 | 0.17 | 65.68 |
| 28 | 2026-04 | 0.35 | 0.18 | 0.17 | 65.52 |
| 29 | 2026-05 | 0.35 | 0.18 | 0.17 | 65.35 |
| 30 | 2026-06 | 0.35 | 0.18 | 0.17 | 65.18 |
| 31 | 2026-07 | 0.35 | 0.18 | 0.17 | 65.02 |
| 32 | 2026-08 | 0.35 | 0.18 | 0.17 | 64.85 |
| 33 | 2026-09 | 0.35 | 0.18 | 0.17 | 64.68 |
| 34 | 2026-10 | 0.35 | 0.18 | 0.17 | 64.51 |
| 35 | 2026-11 | 0.35 | 0.18 | 0.17 | 64.34 |
| 36 | 2026-12 | 0.35 | 0.18 | 0.17 | 64.17 |
| 37 | 2027-01 | 0.35 | 0.18 | 0.17 | 64.00 |
| 38 | 2027-02 | 0.35 | 0.18 | 0.17 | 63.83 |
| 39 | 2027-03 | 0.35 | 0.18 | 0.17 | 63.66 |
| 40 | 2027-04 | 0.35 | 0.18 | 0.17 | 63.49 |
| 41 | 2027-05 | 0.35 | 0.17 | 0.17 | 63.32 |
| 42 | 2027-06 | 0.35 | 0.17 | 0.17 | 63.14 |
| 43 | 2027-07 | 0.35 | 0.17 | 0.17 | 62.97 |
| 44 | 2027-08 | 0.35 | 0.17 | 0.17 | 62.80 |
| 45 | 2027-09 | 0.35 | 0.17 | 0.17 | 62.62 |
| 46 | 2027-10 | 0.35 | 0.17 | 0.17 | 62.45 |
| 47 | 2027-11 | 0.35 | 0.17 | 0.17 | 62.27 |
| 48 | 2027-12 | 0.35 | 0.17 | 0.18 | 62.10 |
| 49 | 2028-01 | 0.35 | 0.17 | 0.18 | 61.92 |
| 50 | 2028-02 | 0.35 | 0.17 | 0.18 | 61.75 |
| 51 | 2028-03 | 0.35 | 0.17 | 0.18 | 61.57 |
| 52 | 2028-04 | 0.35 | 0.17 | 0.18 | 61.39 |
| 53 | 2028-05 | 0.35 | 0.17 | 0.18 | 61.21 |
| 54 | 2028-06 | 0.35 | 0.17 | 0.18 | 61.04 |
| 55 | 2028-07 | 0.35 | 0.17 | 0.18 | 60.86 |
| 56 | 2028-08 | 0.35 | 0.17 | 0.18 | 60.68 |
| 57 | 2028-09 | 0.35 | 0.17 | 0.18 | 60.50 |
| 58 | 2028-10 | 0.35 | 0.17 | 0.18 | 60.32 |
| 59 | 2028-11 | 0.35 | 0.17 | 0.18 | 60.14 |
| 60 | 2028-12 | 0.35 | 0.17 | 0.18 | 59.95 |
| 61 | 2029-01 | 0.35 | 0.16 | 0.18 | 59.77 |
| 62 | 2029-02 | 0.35 | 0.16 | 0.18 | 59.59 |
| 63 | 2029-03 | 0.35 | 0.16 | 0.18 | 59.41 |
| 64 | 2029-04 | 0.35 | 0.16 | 0.18 | 59.22 |
| 65 | 2029-05 | 0.35 | 0.16 | 0.18 | 59.04 |
| 66 | 2029-06 | 0.35 | 0.16 | 0.18 | 58.86 |
| 67 | 2029-07 | 0.35 | 0.16 | 0.18 | 58.67 |
| 68 | 2029-08 | 0.35 | 0.16 | 0.19 | 58.49 |
| 69 | 2029-09 | 0.35 | 0.16 | 0.19 | 58.30 |
| 70 | 2029-10 | 0.35 | 0.16 | 0.19 | 58.11 |
| 71 | 2029-11 | 0.35 | 0.16 | 0.19 | 57.93 |
| 72 | 2029-12 | 0.35 | 0.16 | 0.19 | 57.74 |
| 73 | 2030-01 | 0.35 | 0.16 | 0.19 | 57.55 |
| 74 | 2030-02 | 0.35 | 0.16 | 0.19 | 57.36 |
| 75 | 2030-03 | 0.35 | 0.16 | 0.19 | 57.17 |
| 76 | 2030-04 | 0.35 | 0.16 | 0.19 | 56.98 |
| 77 | 2030-05 | 0.35 | 0.16 | 0.19 | 56.79 |
| 78 | 2030-06 | 0.35 | 0.16 | 0.19 | 56.60 |
| 79 | 2030-07 | 0.35 | 0.16 | 0.19 | 56.41 |
| 80 | 2030-08 | 0.35 | 0.16 | 0.19 | 56.22 |
| 81 | 2030-09 | 0.35 | 0.15 | 0.19 | 56.03 |
| 82 | 2030-10 | 0.35 | 0.15 | 0.19 | 55.84 |
| 83 | 2030-11 | 0.35 | 0.15 | 0.19 | 55.64 |
| 84 | 2030-12 | 0.35 | 0.15 | 0.19 | 55.45 |
| 85 | 2031-01 | 0.35 | 0.15 | 0.19 | 55.26 |
| 86 | 2031-02 | 0.35 | 0.15 | 0.19 | 55.06 |
| 87 | 2031-03 | 0.35 | 0.15 | 0.20 | 54.87 |
| 88 | 2031-04 | 0.35 | 0.15 | 0.20 | 54.67 |
| 89 | 2031-05 | 0.35 | 0.15 | 0.20 | 54.47 |
| 90 | 2031-06 | 0.35 | 0.15 | 0.20 | 54.28 |
| 91 | 2031-07 | 0.35 | 0.15 | 0.20 | 54.08 |
| 92 | 2031-08 | 0.35 | 0.15 | 0.20 | 53.88 |
| 93 | 2031-09 | 0.35 | 0.15 | 0.20 | 53.68 |
| 94 | 2031-10 | 0.35 | 0.15 | 0.20 | 53.48 |
| 95 | 2031-11 | 0.35 | 0.15 | 0.20 | 53.28 |
| 96 | 2031-12 | 0.35 | 0.15 | 0.20 | 53.08 |
| 97 | 2032-01 | 0.35 | 0.15 | 0.20 | 52.88 |
| 98 | 2032-02 | 0.35 | 0.15 | 0.20 | 52.68 |
| 99 | 2032-03 | 0.35 | 0.14 | 0.20 | 52.48 |
| 100 | 2032-04 | 0.35 | 0.14 | 0.20 | 52.28 |
| 101 | 2032-05 | 0.35 | 0.14 | 0.20 | 52.07 |
| 102 | 2032-06 | 0.35 | 0.14 | 0.20 | 51.87 |
| 103 | 2032-07 | 0.35 | 0.14 | 0.20 | 51.67 |
| 104 | 2032-08 | 0.35 | 0.14 | 0.20 | 51.46 |
| 105 | 2032-09 | 0.35 | 0.14 | 0.21 | 51.26 |
| 106 | 2032-10 | 0.35 | 0.14 | 0.21 | 51.05 |
| 107 | 2032-11 | 0.35 | 0.14 | 0.21 | 50.84 |
| 108 | 2032-12 | 0.35 | 0.14 | 0.21 | 50.64 |
| 109 | 2033-01 | 0.35 | 0.14 | 0.21 | 50.43 |
| 110 | 2033-02 | 0.35 | 0.14 | 0.21 | 50.22 |
| 111 | 2033-03 | 0.35 | 0.14 | 0.21 | 50.01 |
| 112 | 2033-04 | 0.35 | 0.14 | 0.21 | 49.80 |
| 113 | 2033-05 | 0.35 | 0.14 | 0.21 | 49.59 |
| 114 | 2033-06 | 0.35 | 0.14 | 0.21 | 49.38 |
| 115 | 2033-07 | 0.35 | 0.14 | 0.21 | 49.17 |
| 116 | 2033-08 | 0.35 | 0.14 | 0.21 | 48.96 |
| 117 | 2033-09 | 0.35 | 0.13 | 0.21 | 48.75 |
| 118 | 2033-10 | 0.35 | 0.13 | 0.21 | 48.54 |
| 119 | 2033-11 | 0.35 | 0.13 | 0.21 | 48.32 |
| 120 | 2033-12 | 0.35 | 0.13 | 0.21 | 48.11 |
| 121 | 2034-01 | 0.35 | 0.13 | 0.21 | 47.90 |
| 122 | 2034-02 | 0.35 | 0.13 | 0.22 | 47.68 |
| 123 | 2034-03 | 0.35 | 0.13 | 0.22 | 47.46 |
| 124 | 2034-04 | 0.35 | 0.13 | 0.22 | 47.25 |
| 125 | 2034-05 | 0.35 | 0.13 | 0.22 | 47.03 |
| 126 | 2034-06 | 0.35 | 0.13 | 0.22 | 46.81 |
| 127 | 2034-07 | 0.35 | 0.13 | 0.22 | 46.60 |
| 128 | 2034-08 | 0.35 | 0.13 | 0.22 | 46.38 |
| 129 | 2034-09 | 0.35 | 0.13 | 0.22 | 46.16 |
| 130 | 2034-10 | 0.35 | 0.13 | 0.22 | 45.94 |
| 131 | 2034-11 | 0.35 | 0.13 | 0.22 | 45.72 |
| 132 | 2034-12 | 0.35 | 0.13 | 0.22 | 45.50 |
| 133 | 2035-01 | 0.35 | 0.13 | 0.22 | 45.28 |
| 134 | 2035-02 | 0.35 | 0.12 | 0.22 | 45.05 |
| 135 | 2035-03 | 0.35 | 0.12 | 0.22 | 44.83 |
| 136 | 2035-04 | 0.35 | 0.12 | 0.22 | 44.61 |
| 137 | 2035-05 | 0.35 | 0.12 | 0.22 | 44.38 |
| 138 | 2035-06 | 0.35 | 0.12 | 0.22 | 44.16 |
| 139 | 2035-07 | 0.35 | 0.12 | 0.23 | 43.93 |
| 140 | 2035-08 | 0.35 | 0.12 | 0.23 | 43.71 |
| 141 | 2035-09 | 0.35 | 0.12 | 0.23 | 43.48 |
| 142 | 2035-10 | 0.35 | 0.12 | 0.23 | 43.25 |
| 143 | 2035-11 | 0.35 | 0.12 | 0.23 | 43.03 |
| 144 | 2035-12 | 0.35 | 0.12 | 0.23 | 42.80 |
| 145 | 2036-01 | 0.35 | 0.12 | 0.23 | 42.57 |
| 146 | 2036-02 | 0.35 | 0.12 | 0.23 | 42.34 |
| 147 | 2036-03 | 0.35 | 0.12 | 0.23 | 42.11 |
| 148 | 2036-04 | 0.35 | 0.12 | 0.23 | 41.88 |
| 149 | 2036-05 | 0.35 | 0.12 | 0.23 | 41.65 |
| 150 | 2036-06 | 0.35 | 0.11 | 0.23 | 41.41 |
| 151 | 2036-07 | 0.35 | 0.11 | 0.23 | 41.18 |
| 152 | 2036-08 | 0.35 | 0.11 | 0.23 | 40.95 |
| 153 | 2036-09 | 0.35 | 0.11 | 0.23 | 40.71 |
| 154 | 2036-10 | 0.35 | 0.11 | 0.23 | 40.48 |
| 155 | 2036-11 | 0.35 | 0.11 | 0.24 | 40.24 |
| 156 | 2036-12 | 0.35 | 0.11 | 0.24 | 40.01 |
| 157 | 2037-01 | 0.35 | 0.11 | 0.24 | 39.77 |
| 158 | 2037-02 | 0.35 | 0.11 | 0.24 | 39.53 |
| 159 | 2037-03 | 0.35 | 0.11 | 0.24 | 39.30 |
| 160 | 2037-04 | 0.35 | 0.11 | 0.24 | 39.06 |
| 161 | 2037-05 | 0.35 | 0.11 | 0.24 | 38.82 |
| 162 | 2037-06 | 0.35 | 0.11 | 0.24 | 38.58 |
| 163 | 2037-07 | 0.35 | 0.11 | 0.24 | 38.34 |
| 164 | 2037-08 | 0.35 | 0.11 | 0.24 | 38.10 |
| 165 | 2037-09 | 0.35 | 0.10 | 0.24 | 37.85 |
| 166 | 2037-10 | 0.35 | 0.10 | 0.24 | 37.61 |
| 167 | 2037-11 | 0.35 | 0.10 | 0.24 | 37.37 |
| 168 | 2037-12 | 0.35 | 0.10 | 0.24 | 37.12 |
| 169 | 2038-01 | 0.35 | 0.10 | 0.24 | 36.88 |
| 170 | 2038-02 | 0.35 | 0.10 | 0.25 | 36.63 |
| 171 | 2038-03 | 0.35 | 0.10 | 0.25 | 36.39 |
| 172 | 2038-04 | 0.35 | 0.10 | 0.25 | 36.14 |
| 173 | 2038-05 | 0.35 | 0.10 | 0.25 | 35.89 |
| 174 | 2038-06 | 0.35 | 0.10 | 0.25 | 35.65 |
| 175 | 2038-07 | 0.35 | 0.10 | 0.25 | 35.40 |
| 176 | 2038-08 | 0.35 | 0.10 | 0.25 | 35.15 |
| 177 | 2038-09 | 0.35 | 0.10 | 0.25 | 34.90 |
| 178 | 2038-10 | 0.35 | 0.10 | 0.25 | 34.65 |
| 179 | 2038-11 | 0.35 | 0.10 | 0.25 | 34.40 |
| 180 | 2038-12 | 0.35 | 0.09 | 0.25 | 34.14 |
| 181 | 2039-01 | 0.35 | 0.09 | 0.25 | 33.89 |
| 182 | 2039-02 | 0.35 | 0.09 | 0.25 | 33.64 |
| 183 | 2039-03 | 0.35 | 0.09 | 0.25 | 33.38 |
| 184 | 2039-04 | 0.35 | 0.09 | 0.25 | 33.13 |
| 185 | 2039-05 | 0.35 | 0.09 | 0.26 | 32.87 |
| 186 | 2039-06 | 0.35 | 0.09 | 0.26 | 32.62 |
| 187 | 2039-07 | 0.35 | 0.09 | 0.26 | 32.36 |
| 188 | 2039-08 | 0.35 | 0.09 | 0.26 | 32.10 |
| 189 | 2039-09 | 0.35 | 0.09 | 0.26 | 31.84 |
| 190 | 2039-10 | 0.35 | 0.09 | 0.26 | 31.58 |
| 191 | 2039-11 | 0.35 | 0.09 | 0.26 | 31.32 |
| 192 | 2039-12 | 0.35 | 0.09 | 0.26 | 31.06 |
| 193 | 2040-01 | 0.35 | 0.09 | 0.26 | 30.80 |
| 194 | 2040-02 | 0.35 | 0.08 | 0.26 | 30.54 |
| 195 | 2040-03 | 0.35 | 0.08 | 0.26 | 30.28 |
| 196 | 2040-04 | 0.35 | 0.08 | 0.26 | 30.01 |
| 197 | 2040-05 | 0.35 | 0.08 | 0.26 | 29.75 |
| 198 | 2040-06 | 0.35 | 0.08 | 0.26 | 29.48 |
| 199 | 2040-07 | 0.35 | 0.08 | 0.27 | 29.22 |
| 200 | 2040-08 | 0.35 | 0.08 | 0.27 | 28.95 |
| 201 | 2040-09 | 0.35 | 0.08 | 0.27 | 28.69 |
| 202 | 2040-10 | 0.35 | 0.08 | 0.27 | 28.42 |
| 203 | 2040-11 | 0.35 | 0.08 | 0.27 | 28.15 |
| 204 | 2040-12 | 0.35 | 0.08 | 0.27 | 27.88 |
| 205 | 2041-01 | 0.35 | 0.08 | 0.27 | 27.61 |
| 206 | 2041-02 | 0.35 | 0.08 | 0.27 | 27.34 |
| 207 | 2041-03 | 0.35 | 0.08 | 0.27 | 27.07 |
| 208 | 2041-04 | 0.35 | 0.07 | 0.27 | 26.79 |
| 209 | 2041-05 | 0.35 | 0.07 | 0.27 | 26.52 |
| 210 | 2041-06 | 0.35 | 0.07 | 0.27 | 26.25 |
| 211 | 2041-07 | 0.35 | 0.07 | 0.27 | 25.97 |
| 212 | 2041-08 | 0.35 | 0.07 | 0.28 | 25.70 |
| 213 | 2041-09 | 0.35 | 0.07 | 0.28 | 25.42 |
| 214 | 2041-10 | 0.35 | 0.07 | 0.28 | 25.15 |
| 215 | 2041-11 | 0.35 | 0.07 | 0.28 | 24.87 |
| 216 | 2041-12 | 0.35 | 0.07 | 0.28 | 24.59 |
| 217 | 2042-01 | 0.35 | 0.07 | 0.28 | 24.31 |
| 218 | 2042-02 | 0.35 | 0.07 | 0.28 | 24.03 |
| 219 | 2042-03 | 0.35 | 0.07 | 0.28 | 23.75 |
| 220 | 2042-04 | 0.35 | 0.07 | 0.28 | 23.47 |
| 221 | 2042-05 | 0.35 | 0.06 | 0.28 | 23.19 |
| 222 | 2042-06 | 0.35 | 0.06 | 0.28 | 22.90 |
| 223 | 2042-07 | 0.35 | 0.06 | 0.28 | 22.62 |
| 224 | 2042-08 | 0.35 | 0.06 | 0.28 | 22.34 |
| 225 | 2042-09 | 0.35 | 0.06 | 0.29 | 22.05 |
| 226 | 2042-10 | 0.35 | 0.06 | 0.29 | 21.76 |
| 227 | 2042-11 | 0.35 | 0.06 | 0.29 | 21.48 |
| 228 | 2042-12 | 0.35 | 0.06 | 0.29 | 21.19 |
| 229 | 2043-01 | 0.35 | 0.06 | 0.29 | 20.90 |
| 230 | 2043-02 | 0.35 | 0.06 | 0.29 | 20.61 |
| 231 | 2043-03 | 0.35 | 0.06 | 0.29 | 20.32 |
| 232 | 2043-04 | 0.35 | 0.06 | 0.29 | 20.03 |
| 233 | 2043-05 | 0.35 | 0.06 | 0.29 | 19.74 |
| 234 | 2043-06 | 0.35 | 0.05 | 0.29 | 19.45 |
| 235 | 2043-07 | 0.35 | 0.05 | 0.29 | 19.15 |
| 236 | 2043-08 | 0.35 | 0.05 | 0.29 | 18.86 |
| 237 | 2043-09 | 0.35 | 0.05 | 0.29 | 18.56 |
| 238 | 2043-10 | 0.35 | 0.05 | 0.30 | 18.27 |
| 239 | 2043-11 | 0.35 | 0.05 | 0.30 | 17.97 |
| 240 | 2043-12 | 0.35 | 0.05 | 0.30 | 17.68 |
| 241 | 2044-01 | 0.35 | 0.05 | 0.30 | 17.38 |
| 242 | 2044-02 | 0.35 | 0.05 | 0.30 | 17.08 |
| 243 | 2044-03 | 0.35 | 0.05 | 0.30 | 16.78 |
| 244 | 2044-04 | 0.35 | 0.05 | 0.30 | 16.48 |
| 245 | 2044-05 | 0.35 | 0.05 | 0.30 | 16.18 |
| 246 | 2044-06 | 0.35 | 0.04 | 0.30 | 15.87 |
| 247 | 2044-07 | 0.35 | 0.04 | 0.30 | 15.57 |
| 248 | 2044-08 | 0.35 | 0.04 | 0.30 | 15.27 |
| 249 | 2044-09 | 0.35 | 0.04 | 0.30 | 14.96 |
| 250 | 2044-10 | 0.35 | 0.04 | 0.31 | 14.66 |
| 251 | 2044-11 | 0.35 | 0.04 | 0.31 | 14.35 |
| 252 | 2044-12 | 0.35 | 0.04 | 0.31 | 14.04 |
| 253 | 2045-01 | 0.35 | 0.04 | 0.31 | 13.73 |
| 254 | 2045-02 | 0.35 | 0.04 | 0.31 | 13.43 |
| 255 | 2045-03 | 0.35 | 0.04 | 0.31 | 13.12 |
| 256 | 2045-04 | 0.35 | 0.04 | 0.31 | 12.81 |
| 257 | 2045-05 | 0.35 | 0.04 | 0.31 | 12.49 |
| 258 | 2045-06 | 0.35 | 0.03 | 0.31 | 12.18 |
| 259 | 2045-07 | 0.35 | 0.03 | 0.31 | 11.87 |
| 260 | 2045-08 | 0.35 | 0.03 | 0.31 | 11.55 |
| 261 | 2045-09 | 0.35 | 0.03 | 0.31 | 11.24 |
| 262 | 2045-10 | 0.35 | 0.03 | 0.32 | 10.92 |
| 263 | 2045-11 | 0.35 | 0.03 | 0.32 | 10.61 |
| 264 | 2045-12 | 0.35 | 0.03 | 0.32 | 10.29 |
| 265 | 2046-01 | 0.35 | 0.03 | 0.32 | 9.97 |
| 266 | 2046-02 | 0.35 | 0.03 | 0.32 | 9.65 |
| 267 | 2046-03 | 0.35 | 0.03 | 0.32 | 9.33 |
| 268 | 2046-04 | 0.35 | 0.03 | 0.32 | 9.01 |
| 269 | 2046-05 | 0.35 | 0.02 | 0.32 | 8.69 |
| 270 | 2046-06 | 0.35 | 0.02 | 0.32 | 8.37 |
| 271 | 2046-07 | 0.35 | 0.02 | 0.32 | 8.04 |
| 272 | 2046-08 | 0.35 | 0.02 | 0.32 | 7.72 |
| 273 | 2046-09 | 0.35 | 0.02 | 0.33 | 7.39 |
| 274 | 2046-10 | 0.35 | 0.02 | 0.33 | 7.07 |
| 275 | 2046-11 | 0.35 | 0.02 | 0.33 | 6.74 |
| 276 | 2046-12 | 0.35 | 0.02 | 0.33 | 6.41 |
| 277 | 2047-01 | 0.35 | 0.02 | 0.33 | 6.08 |
| 278 | 2047-02 | 0.35 | 0.02 | 0.33 | 5.75 |
| 279 | 2047-03 | 0.35 | 0.02 | 0.33 | 5.42 |
| 280 | 2047-04 | 0.35 | 0.01 | 0.33 | 5.09 |
| 281 | 2047-05 | 0.35 | 0.01 | 0.33 | 4.76 |
| 282 | 2047-06 | 0.35 | 0.01 | 0.33 | 4.42 |
| 283 | 2047-07 | 0.35 | 0.01 | 0.33 | 4.09 |
| 284 | 2047-08 | 0.35 | 0.01 | 0.34 | 3.75 |
| 285 | 2047-09 | 0.35 | 0.01 | 0.34 | 3.42 |
| 286 | 2047-10 | 0.35 | 0.01 | 0.34 | 3.08 |
| 287 | 2047-11 | 0.35 | 0.01 | 0.34 | 2.74 |
| 288 | 2047-12 | 0.35 | 0.01 | 0.34 | 2.40 |
| 289 | 2048-01 | 0.35 | 0.01 | 0.34 | 2.06 |
| 290 | 2048-02 | 0.35 | 0.01 | 0.34 | 1.72 |
| 291 | 2048-03 | 0.35 | 0.00 | 0.34 | 1.38 |
| 292 | 2048-04 | 0.35 | 0.00 | 0.34 | 1.03 |
| 293 | 2048-05 | 0.35 | 0.00 | 0.34 | 0.69 |
| 294 | 2048-06 | 0.35 | 0.00 | 0.34 | 0.35 |
| 295 | 2048-07 | 0.35 | 0.00 | 0.35 | 0.00 |
等额本金还款方式:
贷款总额:70元
还款月数:24年7个月
首月还款:0.43元
每月递减:0元
利息总额:28.49元
本息合计:98.49元
节省利息:3.79元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-01 | 0.43 | 0.19 | 0.24 | 69.76 |
| 2 | 2024-02 | 0.43 | 0.19 | 0.24 | 69.53 |
| 3 | 2024-03 | 0.43 | 0.19 | 0.24 | 69.29 |
| 4 | 2024-04 | 0.43 | 0.19 | 0.24 | 69.05 |
| 5 | 2024-05 | 0.43 | 0.19 | 0.24 | 68.81 |
| 6 | 2024-06 | 0.43 | 0.19 | 0.24 | 68.58 |
| 7 | 2024-07 | 0.43 | 0.19 | 0.24 | 68.34 |
| 8 | 2024-08 | 0.43 | 0.19 | 0.24 | 68.10 |
| 9 | 2024-09 | 0.42 | 0.19 | 0.24 | 67.86 |
| 10 | 2024-10 | 0.42 | 0.19 | 0.24 | 67.63 |
| 11 | 2024-11 | 0.42 | 0.19 | 0.24 | 67.39 |
| 12 | 2024-12 | 0.42 | 0.19 | 0.24 | 67.15 |
| 13 | 2025-01 | 0.42 | 0.18 | 0.24 | 66.92 |
| 14 | 2025-02 | 0.42 | 0.18 | 0.24 | 66.68 |
| 15 | 2025-03 | 0.42 | 0.18 | 0.24 | 66.44 |
| 16 | 2025-04 | 0.42 | 0.18 | 0.24 | 66.20 |
| 17 | 2025-05 | 0.42 | 0.18 | 0.24 | 65.97 |
| 18 | 2025-06 | 0.42 | 0.18 | 0.24 | 65.73 |
| 19 | 2025-07 | 0.42 | 0.18 | 0.24 | 65.49 |
| 20 | 2025-08 | 0.42 | 0.18 | 0.24 | 65.25 |
| 21 | 2025-09 | 0.42 | 0.18 | 0.24 | 65.02 |
| 22 | 2025-10 | 0.42 | 0.18 | 0.24 | 64.78 |
| 23 | 2025-11 | 0.42 | 0.18 | 0.24 | 64.54 |
| 24 | 2025-12 | 0.41 | 0.18 | 0.24 | 64.31 |
| 25 | 2026-01 | 0.41 | 0.18 | 0.24 | 64.07 |
| 26 | 2026-02 | 0.41 | 0.18 | 0.24 | 63.83 |
| 27 | 2026-03 | 0.41 | 0.18 | 0.24 | 63.59 |
| 28 | 2026-04 | 0.41 | 0.17 | 0.24 | 63.36 |
| 29 | 2026-05 | 0.41 | 0.17 | 0.24 | 63.12 |
| 30 | 2026-06 | 0.41 | 0.17 | 0.24 | 62.88 |
| 31 | 2026-07 | 0.41 | 0.17 | 0.24 | 62.64 |
| 32 | 2026-08 | 0.41 | 0.17 | 0.24 | 62.41 |
| 33 | 2026-09 | 0.41 | 0.17 | 0.24 | 62.17 |
| 34 | 2026-10 | 0.41 | 0.17 | 0.24 | 61.93 |
| 35 | 2026-11 | 0.41 | 0.17 | 0.24 | 61.69 |
| 36 | 2026-12 | 0.41 | 0.17 | 0.24 | 61.46 |
| 37 | 2027-01 | 0.41 | 0.17 | 0.24 | 61.22 |
| 38 | 2027-02 | 0.41 | 0.17 | 0.24 | 60.98 |
| 39 | 2027-03 | 0.40 | 0.17 | 0.24 | 60.75 |
| 40 | 2027-04 | 0.40 | 0.17 | 0.24 | 60.51 |
| 41 | 2027-05 | 0.40 | 0.17 | 0.24 | 60.27 |
| 42 | 2027-06 | 0.40 | 0.17 | 0.24 | 60.03 |
| 43 | 2027-07 | 0.40 | 0.17 | 0.24 | 59.80 |
| 44 | 2027-08 | 0.40 | 0.16 | 0.24 | 59.56 |
| 45 | 2027-09 | 0.40 | 0.16 | 0.24 | 59.32 |
| 46 | 2027-10 | 0.40 | 0.16 | 0.24 | 59.08 |
| 47 | 2027-11 | 0.40 | 0.16 | 0.24 | 58.85 |
| 48 | 2027-12 | 0.40 | 0.16 | 0.24 | 58.61 |
| 49 | 2028-01 | 0.40 | 0.16 | 0.24 | 58.37 |
| 50 | 2028-02 | 0.40 | 0.16 | 0.24 | 58.14 |
| 51 | 2028-03 | 0.40 | 0.16 | 0.24 | 57.90 |
| 52 | 2028-04 | 0.40 | 0.16 | 0.24 | 57.66 |
| 53 | 2028-05 | 0.40 | 0.16 | 0.24 | 57.42 |
| 54 | 2028-06 | 0.40 | 0.16 | 0.24 | 57.19 |
| 55 | 2028-07 | 0.39 | 0.16 | 0.24 | 56.95 |
| 56 | 2028-08 | 0.39 | 0.16 | 0.24 | 56.71 |
| 57 | 2028-09 | 0.39 | 0.16 | 0.24 | 56.47 |
| 58 | 2028-10 | 0.39 | 0.16 | 0.24 | 56.24 |
| 59 | 2028-11 | 0.39 | 0.15 | 0.24 | 56.00 |
| 60 | 2028-12 | 0.39 | 0.15 | 0.24 | 55.76 |
| 61 | 2029-01 | 0.39 | 0.15 | 0.24 | 55.53 |
| 62 | 2029-02 | 0.39 | 0.15 | 0.24 | 55.29 |
| 63 | 2029-03 | 0.39 | 0.15 | 0.24 | 55.05 |
| 64 | 2029-04 | 0.39 | 0.15 | 0.24 | 54.81 |
| 65 | 2029-05 | 0.39 | 0.15 | 0.24 | 54.58 |
| 66 | 2029-06 | 0.39 | 0.15 | 0.24 | 54.34 |
| 67 | 2029-07 | 0.39 | 0.15 | 0.24 | 54.10 |
| 68 | 2029-08 | 0.39 | 0.15 | 0.24 | 53.86 |
| 69 | 2029-09 | 0.39 | 0.15 | 0.24 | 53.63 |
| 70 | 2029-10 | 0.38 | 0.15 | 0.24 | 53.39 |
| 71 | 2029-11 | 0.38 | 0.15 | 0.24 | 53.15 |
| 72 | 2029-12 | 0.38 | 0.15 | 0.24 | 52.92 |
| 73 | 2030-01 | 0.38 | 0.15 | 0.24 | 52.68 |
| 74 | 2030-02 | 0.38 | 0.14 | 0.24 | 52.44 |
| 75 | 2030-03 | 0.38 | 0.14 | 0.24 | 52.20 |
| 76 | 2030-04 | 0.38 | 0.14 | 0.24 | 51.97 |
| 77 | 2030-05 | 0.38 | 0.14 | 0.24 | 51.73 |
| 78 | 2030-06 | 0.38 | 0.14 | 0.24 | 51.49 |
| 79 | 2030-07 | 0.38 | 0.14 | 0.24 | 51.25 |
| 80 | 2030-08 | 0.38 | 0.14 | 0.24 | 51.02 |
| 81 | 2030-09 | 0.38 | 0.14 | 0.24 | 50.78 |
| 82 | 2030-10 | 0.38 | 0.14 | 0.24 | 50.54 |
| 83 | 2030-11 | 0.38 | 0.14 | 0.24 | 50.31 |
| 84 | 2030-12 | 0.38 | 0.14 | 0.24 | 50.07 |
| 85 | 2031-01 | 0.37 | 0.14 | 0.24 | 49.83 |
| 86 | 2031-02 | 0.37 | 0.14 | 0.24 | 49.59 |
| 87 | 2031-03 | 0.37 | 0.14 | 0.24 | 49.36 |
| 88 | 2031-04 | 0.37 | 0.14 | 0.24 | 49.12 |
| 89 | 2031-05 | 0.37 | 0.14 | 0.24 | 48.88 |
| 90 | 2031-06 | 0.37 | 0.13 | 0.24 | 48.64 |
| 91 | 2031-07 | 0.37 | 0.13 | 0.24 | 48.41 |
| 92 | 2031-08 | 0.37 | 0.13 | 0.24 | 48.17 |
| 93 | 2031-09 | 0.37 | 0.13 | 0.24 | 47.93 |
| 94 | 2031-10 | 0.37 | 0.13 | 0.24 | 47.69 |
| 95 | 2031-11 | 0.37 | 0.13 | 0.24 | 47.46 |
| 96 | 2031-12 | 0.37 | 0.13 | 0.24 | 47.22 |
| 97 | 2032-01 | 0.37 | 0.13 | 0.24 | 46.98 |
| 98 | 2032-02 | 0.37 | 0.13 | 0.24 | 46.75 |
| 99 | 2032-03 | 0.37 | 0.13 | 0.24 | 46.51 |
| 100 | 2032-04 | 0.37 | 0.13 | 0.24 | 46.27 |
| 101 | 2032-05 | 0.36 | 0.13 | 0.24 | 46.03 |
| 102 | 2032-06 | 0.36 | 0.13 | 0.24 | 45.80 |
| 103 | 2032-07 | 0.36 | 0.13 | 0.24 | 45.56 |
| 104 | 2032-08 | 0.36 | 0.13 | 0.24 | 45.32 |
| 105 | 2032-09 | 0.36 | 0.12 | 0.24 | 45.08 |
| 106 | 2032-10 | 0.36 | 0.12 | 0.24 | 44.85 |
| 107 | 2032-11 | 0.36 | 0.12 | 0.24 | 44.61 |
| 108 | 2032-12 | 0.36 | 0.12 | 0.24 | 44.37 |
| 109 | 2033-01 | 0.36 | 0.12 | 0.24 | 44.14 |
| 110 | 2033-02 | 0.36 | 0.12 | 0.24 | 43.90 |
| 111 | 2033-03 | 0.36 | 0.12 | 0.24 | 43.66 |
| 112 | 2033-04 | 0.36 | 0.12 | 0.24 | 43.42 |
| 113 | 2033-05 | 0.36 | 0.12 | 0.24 | 43.19 |
| 114 | 2033-06 | 0.36 | 0.12 | 0.24 | 42.95 |
| 115 | 2033-07 | 0.36 | 0.12 | 0.24 | 42.71 |
| 116 | 2033-08 | 0.35 | 0.12 | 0.24 | 42.47 |
| 117 | 2033-09 | 0.35 | 0.12 | 0.24 | 42.24 |
| 118 | 2033-10 | 0.35 | 0.12 | 0.24 | 42.00 |
| 119 | 2033-11 | 0.35 | 0.12 | 0.24 | 41.76 |
| 120 | 2033-12 | 0.35 | 0.11 | 0.24 | 41.53 |
| 121 | 2034-01 | 0.35 | 0.11 | 0.24 | 41.29 |
| 122 | 2034-02 | 0.35 | 0.11 | 0.24 | 41.05 |
| 123 | 2034-03 | 0.35 | 0.11 | 0.24 | 40.81 |
| 124 | 2034-04 | 0.35 | 0.11 | 0.24 | 40.58 |
| 125 | 2034-05 | 0.35 | 0.11 | 0.24 | 40.34 |
| 126 | 2034-06 | 0.35 | 0.11 | 0.24 | 40.10 |
| 127 | 2034-07 | 0.35 | 0.11 | 0.24 | 39.86 |
| 128 | 2034-08 | 0.35 | 0.11 | 0.24 | 39.63 |
| 129 | 2034-09 | 0.35 | 0.11 | 0.24 | 39.39 |
| 130 | 2034-10 | 0.35 | 0.11 | 0.24 | 39.15 |
| 131 | 2034-11 | 0.34 | 0.11 | 0.24 | 38.92 |
| 132 | 2034-12 | 0.34 | 0.11 | 0.24 | 38.68 |
| 133 | 2035-01 | 0.34 | 0.11 | 0.24 | 38.44 |
| 134 | 2035-02 | 0.34 | 0.11 | 0.24 | 38.20 |
| 135 | 2035-03 | 0.34 | 0.11 | 0.24 | 37.97 |
| 136 | 2035-04 | 0.34 | 0.10 | 0.24 | 37.73 |
| 137 | 2035-05 | 0.34 | 0.10 | 0.24 | 37.49 |
| 138 | 2035-06 | 0.34 | 0.10 | 0.24 | 37.25 |
| 139 | 2035-07 | 0.34 | 0.10 | 0.24 | 37.02 |
| 140 | 2035-08 | 0.34 | 0.10 | 0.24 | 36.78 |
| 141 | 2035-09 | 0.34 | 0.10 | 0.24 | 36.54 |
| 142 | 2035-10 | 0.34 | 0.10 | 0.24 | 36.31 |
| 143 | 2035-11 | 0.34 | 0.10 | 0.24 | 36.07 |
| 144 | 2035-12 | 0.34 | 0.10 | 0.24 | 35.83 |
| 145 | 2036-01 | 0.34 | 0.10 | 0.24 | 35.59 |
| 146 | 2036-02 | 0.34 | 0.10 | 0.24 | 35.36 |
| 147 | 2036-03 | 0.33 | 0.10 | 0.24 | 35.12 |
| 148 | 2036-04 | 0.33 | 0.10 | 0.24 | 34.88 |
| 149 | 2036-05 | 0.33 | 0.10 | 0.24 | 34.64 |
| 150 | 2036-06 | 0.33 | 0.10 | 0.24 | 34.41 |
| 151 | 2036-07 | 0.33 | 0.09 | 0.24 | 34.17 |
| 152 | 2036-08 | 0.33 | 0.09 | 0.24 | 33.93 |
| 153 | 2036-09 | 0.33 | 0.09 | 0.24 | 33.69 |
| 154 | 2036-10 | 0.33 | 0.09 | 0.24 | 33.46 |
| 155 | 2036-11 | 0.33 | 0.09 | 0.24 | 33.22 |
| 156 | 2036-12 | 0.33 | 0.09 | 0.24 | 32.98 |
| 157 | 2037-01 | 0.33 | 0.09 | 0.24 | 32.75 |
| 158 | 2037-02 | 0.33 | 0.09 | 0.24 | 32.51 |
| 159 | 2037-03 | 0.33 | 0.09 | 0.24 | 32.27 |
| 160 | 2037-04 | 0.33 | 0.09 | 0.24 | 32.03 |
| 161 | 2037-05 | 0.33 | 0.09 | 0.24 | 31.80 |
| 162 | 2037-06 | 0.32 | 0.09 | 0.24 | 31.56 |
| 163 | 2037-07 | 0.32 | 0.09 | 0.24 | 31.32 |
| 164 | 2037-08 | 0.32 | 0.09 | 0.24 | 31.08 |
| 165 | 2037-09 | 0.32 | 0.09 | 0.24 | 30.85 |
| 166 | 2037-10 | 0.32 | 0.08 | 0.24 | 30.61 |
| 167 | 2037-11 | 0.32 | 0.08 | 0.24 | 30.37 |
| 168 | 2037-12 | 0.32 | 0.08 | 0.24 | 30.14 |
| 169 | 2038-01 | 0.32 | 0.08 | 0.24 | 29.90 |
| 170 | 2038-02 | 0.32 | 0.08 | 0.24 | 29.66 |
| 171 | 2038-03 | 0.32 | 0.08 | 0.24 | 29.42 |
| 172 | 2038-04 | 0.32 | 0.08 | 0.24 | 29.19 |
| 173 | 2038-05 | 0.32 | 0.08 | 0.24 | 28.95 |
| 174 | 2038-06 | 0.32 | 0.08 | 0.24 | 28.71 |
| 175 | 2038-07 | 0.32 | 0.08 | 0.24 | 28.47 |
| 176 | 2038-08 | 0.32 | 0.08 | 0.24 | 28.24 |
| 177 | 2038-09 | 0.31 | 0.08 | 0.24 | 28.00 |
| 178 | 2038-10 | 0.31 | 0.08 | 0.24 | 27.76 |
| 179 | 2038-11 | 0.31 | 0.08 | 0.24 | 27.53 |
| 180 | 2038-12 | 0.31 | 0.08 | 0.24 | 27.29 |
| 181 | 2039-01 | 0.31 | 0.08 | 0.24 | 27.05 |
| 182 | 2039-02 | 0.31 | 0.07 | 0.24 | 26.81 |
| 183 | 2039-03 | 0.31 | 0.07 | 0.24 | 26.58 |
| 184 | 2039-04 | 0.31 | 0.07 | 0.24 | 26.34 |
| 185 | 2039-05 | 0.31 | 0.07 | 0.24 | 26.10 |
| 186 | 2039-06 | 0.31 | 0.07 | 0.24 | 25.86 |
| 187 | 2039-07 | 0.31 | 0.07 | 0.24 | 25.63 |
| 188 | 2039-08 | 0.31 | 0.07 | 0.24 | 25.39 |
| 189 | 2039-09 | 0.31 | 0.07 | 0.24 | 25.15 |
| 190 | 2039-10 | 0.31 | 0.07 | 0.24 | 24.92 |
| 191 | 2039-11 | 0.31 | 0.07 | 0.24 | 24.68 |
| 192 | 2039-12 | 0.31 | 0.07 | 0.24 | 24.44 |
| 193 | 2040-01 | 0.30 | 0.07 | 0.24 | 24.20 |
| 194 | 2040-02 | 0.30 | 0.07 | 0.24 | 23.97 |
| 195 | 2040-03 | 0.30 | 0.07 | 0.24 | 23.73 |
| 196 | 2040-04 | 0.30 | 0.07 | 0.24 | 23.49 |
| 197 | 2040-05 | 0.30 | 0.06 | 0.24 | 23.25 |
| 198 | 2040-06 | 0.30 | 0.06 | 0.24 | 23.02 |
| 199 | 2040-07 | 0.30 | 0.06 | 0.24 | 22.78 |
| 200 | 2040-08 | 0.30 | 0.06 | 0.24 | 22.54 |
| 201 | 2040-09 | 0.30 | 0.06 | 0.24 | 22.31 |
| 202 | 2040-10 | 0.30 | 0.06 | 0.24 | 22.07 |
| 203 | 2040-11 | 0.30 | 0.06 | 0.24 | 21.83 |
| 204 | 2040-12 | 0.30 | 0.06 | 0.24 | 21.59 |
| 205 | 2041-01 | 0.30 | 0.06 | 0.24 | 21.36 |
| 206 | 2041-02 | 0.30 | 0.06 | 0.24 | 21.12 |
| 207 | 2041-03 | 0.30 | 0.06 | 0.24 | 20.88 |
| 208 | 2041-04 | 0.29 | 0.06 | 0.24 | 20.64 |
| 209 | 2041-05 | 0.29 | 0.06 | 0.24 | 20.41 |
| 210 | 2041-06 | 0.29 | 0.06 | 0.24 | 20.17 |
| 211 | 2041-07 | 0.29 | 0.06 | 0.24 | 19.93 |
| 212 | 2041-08 | 0.29 | 0.05 | 0.24 | 19.69 |
| 213 | 2041-09 | 0.29 | 0.05 | 0.24 | 19.46 |
| 214 | 2041-10 | 0.29 | 0.05 | 0.24 | 19.22 |
| 215 | 2041-11 | 0.29 | 0.05 | 0.24 | 18.98 |
| 216 | 2041-12 | 0.29 | 0.05 | 0.24 | 18.75 |
| 217 | 2042-01 | 0.29 | 0.05 | 0.24 | 18.51 |
| 218 | 2042-02 | 0.29 | 0.05 | 0.24 | 18.27 |
| 219 | 2042-03 | 0.29 | 0.05 | 0.24 | 18.03 |
| 220 | 2042-04 | 0.29 | 0.05 | 0.24 | 17.80 |
| 221 | 2042-05 | 0.29 | 0.05 | 0.24 | 17.56 |
| 222 | 2042-06 | 0.29 | 0.05 | 0.24 | 17.32 |
| 223 | 2042-07 | 0.28 | 0.05 | 0.24 | 17.08 |
| 224 | 2042-08 | 0.28 | 0.05 | 0.24 | 16.85 |
| 225 | 2042-09 | 0.28 | 0.05 | 0.24 | 16.61 |
| 226 | 2042-10 | 0.28 | 0.05 | 0.24 | 16.37 |
| 227 | 2042-11 | 0.28 | 0.05 | 0.24 | 16.14 |
| 228 | 2042-12 | 0.28 | 0.04 | 0.24 | 15.90 |
| 229 | 2043-01 | 0.28 | 0.04 | 0.24 | 15.66 |
| 230 | 2043-02 | 0.28 | 0.04 | 0.24 | 15.42 |
| 231 | 2043-03 | 0.28 | 0.04 | 0.24 | 15.19 |
| 232 | 2043-04 | 0.28 | 0.04 | 0.24 | 14.95 |
| 233 | 2043-05 | 0.28 | 0.04 | 0.24 | 14.71 |
| 234 | 2043-06 | 0.28 | 0.04 | 0.24 | 14.47 |
| 235 | 2043-07 | 0.28 | 0.04 | 0.24 | 14.24 |
| 236 | 2043-08 | 0.28 | 0.04 | 0.24 | 14.00 |
| 237 | 2043-09 | 0.28 | 0.04 | 0.24 | 13.76 |
| 238 | 2043-10 | 0.28 | 0.04 | 0.24 | 13.53 |
| 239 | 2043-11 | 0.27 | 0.04 | 0.24 | 13.29 |
| 240 | 2043-12 | 0.27 | 0.04 | 0.24 | 13.05 |
| 241 | 2044-01 | 0.27 | 0.04 | 0.24 | 12.81 |
| 242 | 2044-02 | 0.27 | 0.04 | 0.24 | 12.58 |
| 243 | 2044-03 | 0.27 | 0.03 | 0.24 | 12.34 |
| 244 | 2044-04 | 0.27 | 0.03 | 0.24 | 12.10 |
| 245 | 2044-05 | 0.27 | 0.03 | 0.24 | 11.86 |
| 246 | 2044-06 | 0.27 | 0.03 | 0.24 | 11.63 |
| 247 | 2044-07 | 0.27 | 0.03 | 0.24 | 11.39 |
| 248 | 2044-08 | 0.27 | 0.03 | 0.24 | 11.15 |
| 249 | 2044-09 | 0.27 | 0.03 | 0.24 | 10.92 |
| 250 | 2044-10 | 0.27 | 0.03 | 0.24 | 10.68 |
| 251 | 2044-11 | 0.27 | 0.03 | 0.24 | 10.44 |
| 252 | 2044-12 | 0.27 | 0.03 | 0.24 | 10.20 |
| 253 | 2045-01 | 0.27 | 0.03 | 0.24 | 9.97 |
| 254 | 2045-02 | 0.26 | 0.03 | 0.24 | 9.73 |
| 255 | 2045-03 | 0.26 | 0.03 | 0.24 | 9.49 |
| 256 | 2045-04 | 0.26 | 0.03 | 0.24 | 9.25 |
| 257 | 2045-05 | 0.26 | 0.03 | 0.24 | 9.02 |
| 258 | 2045-06 | 0.26 | 0.02 | 0.24 | 8.78 |
| 259 | 2045-07 | 0.26 | 0.02 | 0.24 | 8.54 |
| 260 | 2045-08 | 0.26 | 0.02 | 0.24 | 8.31 |
| 261 | 2045-09 | 0.26 | 0.02 | 0.24 | 8.07 |
| 262 | 2045-10 | 0.26 | 0.02 | 0.24 | 7.83 |
| 263 | 2045-11 | 0.26 | 0.02 | 0.24 | 7.59 |
| 264 | 2045-12 | 0.26 | 0.02 | 0.24 | 7.36 |
| 265 | 2046-01 | 0.26 | 0.02 | 0.24 | 7.12 |
| 266 | 2046-02 | 0.26 | 0.02 | 0.24 | 6.88 |
| 267 | 2046-03 | 0.26 | 0.02 | 0.24 | 6.64 |
| 268 | 2046-04 | 0.26 | 0.02 | 0.24 | 6.41 |
| 269 | 2046-05 | 0.25 | 0.02 | 0.24 | 6.17 |
| 270 | 2046-06 | 0.25 | 0.02 | 0.24 | 5.93 |
| 271 | 2046-07 | 0.25 | 0.02 | 0.24 | 5.69 |
| 272 | 2046-08 | 0.25 | 0.02 | 0.24 | 5.46 |
| 273 | 2046-09 | 0.25 | 0.02 | 0.24 | 5.22 |
| 274 | 2046-10 | 0.25 | 0.01 | 0.24 | 4.98 |
| 275 | 2046-11 | 0.25 | 0.01 | 0.24 | 4.75 |
| 276 | 2046-12 | 0.25 | 0.01 | 0.24 | 4.51 |
| 277 | 2047-01 | 0.25 | 0.01 | 0.24 | 4.27 |
| 278 | 2047-02 | 0.25 | 0.01 | 0.24 | 4.03 |
| 279 | 2047-03 | 0.25 | 0.01 | 0.24 | 3.80 |
| 280 | 2047-04 | 0.25 | 0.01 | 0.24 | 3.56 |
| 281 | 2047-05 | 0.25 | 0.01 | 0.24 | 3.32 |
| 282 | 2047-06 | 0.25 | 0.01 | 0.24 | 3.08 |
| 283 | 2047-07 | 0.25 | 0.01 | 0.24 | 2.85 |
| 284 | 2047-08 | 0.25 | 0.01 | 0.24 | 2.61 |
| 285 | 2047-09 | 0.24 | 0.01 | 0.24 | 2.37 |
| 286 | 2047-10 | 0.24 | 0.01 | 0.24 | 2.14 |
| 287 | 2047-11 | 0.24 | 0.01 | 0.24 | 1.90 |
| 288 | 2047-12 | 0.24 | 0.01 | 0.24 | 1.66 |
| 289 | 2048-01 | 0.24 | 0.00 | 0.24 | 1.42 |
| 290 | 2048-02 | 0.24 | 0.00 | 0.24 | 1.19 |
| 291 | 2048-03 | 0.24 | 0.00 | 0.24 | 0.95 |
| 292 | 2048-04 | 0.24 | 0.00 | 0.24 | 0.71 |
| 293 | 2048-05 | 0.24 | 0.00 | 0.24 | 0.47 |
| 294 | 2048-06 | 0.24 | 0.00 | 0.24 | 0.24 |
| 295 | 2048-07 | 0.24 | 0.00 | 0.24 | 0.00 |