贷款316元(商业贷款)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:316元
还款月数:30年
每月还款:1.36元
利息总额:172.87元
本息合计:488.87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 | 1.36 | 0.83 | 0.53 | 315.47 |
2 | 2025-02 | 1.36 | 0.83 | 0.53 | 314.94 |
3 | 2025-03 | 1.36 | 0.83 | 0.53 | 314.41 |
4 | 2025-04 | 1.36 | 0.83 | 0.53 | 313.88 |
5 | 2025-05 | 1.36 | 0.82 | 0.53 | 313.34 |
6 | 2025-06 | 1.36 | 0.82 | 0.54 | 312.81 |
7 | 2025-07 | 1.36 | 0.82 | 0.54 | 312.27 |
8 | 2025-08 | 1.36 | 0.82 | 0.54 | 311.73 |
9 | 2025-09 | 1.36 | 0.82 | 0.54 | 311.19 |
10 | 2025-10 | 1.36 | 0.82 | 0.54 | 310.65 |
11 | 2025-11 | 1.36 | 0.82 | 0.54 | 310.11 |
12 | 2025-12 | 1.36 | 0.81 | 0.54 | 309.57 |
13 | 2026-01 | 1.36 | 0.81 | 0.55 | 309.02 |
14 | 2026-02 | 1.36 | 0.81 | 0.55 | 308.47 |
15 | 2026-03 | 1.36 | 0.81 | 0.55 | 307.93 |
16 | 2026-04 | 1.36 | 0.81 | 0.55 | 307.38 |
17 | 2026-05 | 1.36 | 0.81 | 0.55 | 306.82 |
18 | 2026-06 | 1.36 | 0.81 | 0.55 | 306.27 |
19 | 2026-07 | 1.36 | 0.80 | 0.55 | 305.72 |
20 | 2026-08 | 1.36 | 0.80 | 0.56 | 305.16 |
21 | 2026-09 | 1.36 | 0.80 | 0.56 | 304.61 |
22 | 2026-10 | 1.36 | 0.80 | 0.56 | 304.05 |
23 | 2026-11 | 1.36 | 0.80 | 0.56 | 303.49 |
24 | 2026-12 | 1.36 | 0.80 | 0.56 | 302.93 |
25 | 2027-01 | 1.36 | 0.80 | 0.56 | 302.36 |
26 | 2027-02 | 1.36 | 0.79 | 0.56 | 301.80 |
27 | 2027-03 | 1.36 | 0.79 | 0.57 | 301.23 |
28 | 2027-04 | 1.36 | 0.79 | 0.57 | 300.67 |
29 | 2027-05 | 1.36 | 0.79 | 0.57 | 300.10 |
30 | 2027-06 | 1.36 | 0.79 | 0.57 | 299.53 |
31 | 2027-07 | 1.36 | 0.79 | 0.57 | 298.96 |
32 | 2027-08 | 1.36 | 0.78 | 0.57 | 298.38 |
33 | 2027-09 | 1.36 | 0.78 | 0.57 | 297.81 |
34 | 2027-10 | 1.36 | 0.78 | 0.58 | 297.23 |
35 | 2027-11 | 1.36 | 0.78 | 0.58 | 296.65 |
36 | 2027-12 | 1.36 | 0.78 | 0.58 | 296.07 |
37 | 2028-01 | 1.36 | 0.78 | 0.58 | 295.49 |
38 | 2028-02 | 1.36 | 0.78 | 0.58 | 294.91 |
39 | 2028-03 | 1.36 | 0.77 | 0.58 | 294.33 |
40 | 2028-04 | 1.36 | 0.77 | 0.59 | 293.74 |
41 | 2028-05 | 1.36 | 0.77 | 0.59 | 293.16 |
42 | 2028-06 | 1.36 | 0.77 | 0.59 | 292.57 |
43 | 2028-07 | 1.36 | 0.77 | 0.59 | 291.98 |
44 | 2028-08 | 1.36 | 0.77 | 0.59 | 291.39 |
45 | 2028-09 | 1.36 | 0.76 | 0.59 | 290.79 |
46 | 2028-10 | 1.36 | 0.76 | 0.59 | 290.20 |
47 | 2028-11 | 1.36 | 0.76 | 0.60 | 289.60 |
48 | 2028-12 | 1.36 | 0.76 | 0.60 | 289.00 |
49 | 2029-01 | 1.36 | 0.76 | 0.60 | 288.40 |
50 | 2029-02 | 1.36 | 0.76 | 0.60 | 287.80 |
51 | 2029-03 | 1.36 | 0.76 | 0.60 | 287.20 |
52 | 2029-04 | 1.36 | 0.75 | 0.60 | 286.60 |
53 | 2029-05 | 1.36 | 0.75 | 0.61 | 285.99 |
54 | 2029-06 | 1.36 | 0.75 | 0.61 | 285.38 |
55 | 2029-07 | 1.36 | 0.75 | 0.61 | 284.78 |
56 | 2029-08 | 1.36 | 0.75 | 0.61 | 284.16 |
57 | 2029-09 | 1.36 | 0.75 | 0.61 | 283.55 |
58 | 2029-10 | 1.36 | 0.74 | 0.61 | 282.94 |
59 | 2029-11 | 1.36 | 0.74 | 0.62 | 282.32 |
60 | 2029-12 | 1.36 | 0.74 | 0.62 | 281.71 |
61 | 2030-01 | 1.36 | 0.74 | 0.62 | 281.09 |
62 | 2030-02 | 1.36 | 0.74 | 0.62 | 280.47 |
63 | 2030-03 | 1.36 | 0.74 | 0.62 | 279.85 |
64 | 2030-04 | 1.36 | 0.73 | 0.62 | 279.22 |
65 | 2030-05 | 1.36 | 0.73 | 0.63 | 278.60 |
66 | 2030-06 | 1.36 | 0.73 | 0.63 | 277.97 |
67 | 2030-07 | 1.36 | 0.73 | 0.63 | 277.34 |
68 | 2030-08 | 1.36 | 0.73 | 0.63 | 276.71 |
69 | 2030-09 | 1.36 | 0.73 | 0.63 | 276.08 |
70 | 2030-10 | 1.36 | 0.72 | 0.63 | 275.45 |
71 | 2030-11 | 1.36 | 0.72 | 0.63 | 274.81 |
72 | 2030-12 | 1.36 | 0.72 | 0.64 | 274.18 |
73 | 2031-01 | 1.36 | 0.72 | 0.64 | 273.54 |
74 | 2031-02 | 1.36 | 0.72 | 0.64 | 272.90 |
75 | 2031-03 | 1.36 | 0.72 | 0.64 | 272.26 |
76 | 2031-04 | 1.36 | 0.71 | 0.64 | 271.61 |
77 | 2031-05 | 1.36 | 0.71 | 0.64 | 270.97 |
78 | 2031-06 | 1.36 | 0.71 | 0.65 | 270.32 |
79 | 2031-07 | 1.36 | 0.71 | 0.65 | 269.67 |
80 | 2031-08 | 1.36 | 0.71 | 0.65 | 269.02 |
81 | 2031-09 | 1.36 | 0.71 | 0.65 | 268.37 |
82 | 2031-10 | 1.36 | 0.70 | 0.65 | 267.72 |
83 | 2031-11 | 1.36 | 0.70 | 0.66 | 267.06 |
84 | 2031-12 | 1.36 | 0.70 | 0.66 | 266.41 |
85 | 2032-01 | 1.36 | 0.70 | 0.66 | 265.75 |
86 | 2032-02 | 1.36 | 0.70 | 0.66 | 265.09 |
87 | 2032-03 | 1.36 | 0.70 | 0.66 | 264.43 |
88 | 2032-04 | 1.36 | 0.69 | 0.66 | 263.76 |
89 | 2032-05 | 1.36 | 0.69 | 0.67 | 263.10 |
90 | 2032-06 | 1.36 | 0.69 | 0.67 | 262.43 |
91 | 2032-07 | 1.36 | 0.69 | 0.67 | 261.76 |
92 | 2032-08 | 1.36 | 0.69 | 0.67 | 261.09 |
93 | 2032-09 | 1.36 | 0.69 | 0.67 | 260.42 |
94 | 2032-10 | 1.36 | 0.68 | 0.67 | 259.74 |
95 | 2032-11 | 1.36 | 0.68 | 0.68 | 259.07 |
96 | 2032-12 | 1.36 | 0.68 | 0.68 | 258.39 |
97 | 2033-01 | 1.36 | 0.68 | 0.68 | 257.71 |
98 | 2033-02 | 1.36 | 0.68 | 0.68 | 257.03 |
99 | 2033-03 | 1.36 | 0.67 | 0.68 | 256.34 |
100 | 2033-04 | 1.36 | 0.67 | 0.69 | 255.66 |
101 | 2033-05 | 1.36 | 0.67 | 0.69 | 254.97 |
102 | 2033-06 | 1.36 | 0.67 | 0.69 | 254.28 |
103 | 2033-07 | 1.36 | 0.67 | 0.69 | 253.59 |
104 | 2033-08 | 1.36 | 0.67 | 0.69 | 252.90 |
105 | 2033-09 | 1.36 | 0.66 | 0.69 | 252.21 |
106 | 2033-10 | 1.36 | 0.66 | 0.70 | 251.51 |
107 | 2033-11 | 1.36 | 0.66 | 0.70 | 250.81 |
108 | 2033-12 | 1.36 | 0.66 | 0.70 | 250.11 |
109 | 2034-01 | 1.36 | 0.66 | 0.70 | 249.41 |
110 | 2034-02 | 1.36 | 0.65 | 0.70 | 248.71 |
111 | 2034-03 | 1.36 | 0.65 | 0.71 | 248.00 |
112 | 2034-04 | 1.36 | 0.65 | 0.71 | 247.30 |
113 | 2034-05 | 1.36 | 0.65 | 0.71 | 246.59 |
114 | 2034-06 | 1.36 | 0.65 | 0.71 | 245.88 |
115 | 2034-07 | 1.36 | 0.65 | 0.71 | 245.16 |
116 | 2034-08 | 1.36 | 0.64 | 0.71 | 244.45 |
117 | 2034-09 | 1.36 | 0.64 | 0.72 | 243.73 |
118 | 2034-10 | 1.36 | 0.64 | 0.72 | 243.01 |
119 | 2034-11 | 1.36 | 0.64 | 0.72 | 242.29 |
120 | 2034-12 | 1.36 | 0.64 | 0.72 | 241.57 |
121 | 2035-01 | 1.36 | 0.63 | 0.72 | 240.85 |
122 | 2035-02 | 1.36 | 0.63 | 0.73 | 240.12 |
123 | 2035-03 | 1.36 | 0.63 | 0.73 | 239.40 |
124 | 2035-04 | 1.36 | 0.63 | 0.73 | 238.67 |
125 | 2035-05 | 1.36 | 0.63 | 0.73 | 237.93 |
126 | 2035-06 | 1.36 | 0.62 | 0.73 | 237.20 |
127 | 2035-07 | 1.36 | 0.62 | 0.74 | 236.47 |
128 | 2035-08 | 1.36 | 0.62 | 0.74 | 235.73 |
129 | 2035-09 | 1.36 | 0.62 | 0.74 | 234.99 |
130 | 2035-10 | 1.36 | 0.62 | 0.74 | 234.25 |
131 | 2035-11 | 1.36 | 0.61 | 0.74 | 233.51 |
132 | 2035-12 | 1.36 | 0.61 | 0.75 | 232.76 |
133 | 2036-01 | 1.36 | 0.61 | 0.75 | 232.01 |
134 | 2036-02 | 1.36 | 0.61 | 0.75 | 231.26 |
135 | 2036-03 | 1.36 | 0.61 | 0.75 | 230.51 |
136 | 2036-04 | 1.36 | 0.61 | 0.75 | 229.76 |
137 | 2036-05 | 1.36 | 0.60 | 0.75 | 229.01 |
138 | 2036-06 | 1.36 | 0.60 | 0.76 | 228.25 |
139 | 2036-07 | 1.36 | 0.60 | 0.76 | 227.49 |
140 | 2036-08 | 1.36 | 0.60 | 0.76 | 226.73 |
141 | 2036-09 | 1.36 | 0.60 | 0.76 | 225.97 |
142 | 2036-10 | 1.36 | 0.59 | 0.76 | 225.20 |
143 | 2036-11 | 1.36 | 0.59 | 0.77 | 224.43 |
144 | 2036-12 | 1.36 | 0.59 | 0.77 | 223.67 |
145 | 2037-01 | 1.36 | 0.59 | 0.77 | 222.90 |
146 | 2037-02 | 1.36 | 0.59 | 0.77 | 222.12 |
147 | 2037-03 | 1.36 | 0.58 | 0.77 | 221.35 |
148 | 2037-04 | 1.36 | 0.58 | 0.78 | 220.57 |
149 | 2037-05 | 1.36 | 0.58 | 0.78 | 219.79 |
150 | 2037-06 | 1.36 | 0.58 | 0.78 | 219.01 |
151 | 2037-07 | 1.36 | 0.57 | 0.78 | 218.23 |
152 | 2037-08 | 1.36 | 0.57 | 0.79 | 217.44 |
153 | 2037-09 | 1.36 | 0.57 | 0.79 | 216.65 |
154 | 2037-10 | 1.36 | 0.57 | 0.79 | 215.87 |
155 | 2037-11 | 1.36 | 0.57 | 0.79 | 215.07 |
156 | 2037-12 | 1.36 | 0.56 | 0.79 | 214.28 |
157 | 2038-01 | 1.36 | 0.56 | 0.80 | 213.49 |
158 | 2038-02 | 1.36 | 0.56 | 0.80 | 212.69 |
159 | 2038-03 | 1.36 | 0.56 | 0.80 | 211.89 |
160 | 2038-04 | 1.36 | 0.56 | 0.80 | 211.09 |
161 | 2038-05 | 1.36 | 0.55 | 0.80 | 210.28 |
162 | 2038-06 | 1.36 | 0.55 | 0.81 | 209.48 |
163 | 2038-07 | 1.36 | 0.55 | 0.81 | 208.67 |
164 | 2038-08 | 1.36 | 0.55 | 0.81 | 207.86 |
165 | 2038-09 | 1.36 | 0.55 | 0.81 | 207.05 |
166 | 2038-10 | 1.36 | 0.54 | 0.81 | 206.23 |
167 | 2038-11 | 1.36 | 0.54 | 0.82 | 205.41 |
168 | 2038-12 | 1.36 | 0.54 | 0.82 | 204.60 |
169 | 2039-01 | 1.36 | 0.54 | 0.82 | 203.78 |
170 | 2039-02 | 1.36 | 0.53 | 0.82 | 202.95 |
171 | 2039-03 | 1.36 | 0.53 | 0.83 | 202.13 |
172 | 2039-04 | 1.36 | 0.53 | 0.83 | 201.30 |
173 | 2039-05 | 1.36 | 0.53 | 0.83 | 200.47 |
174 | 2039-06 | 1.36 | 0.53 | 0.83 | 199.64 |
175 | 2039-07 | 1.36 | 0.52 | 0.83 | 198.80 |
176 | 2039-08 | 1.36 | 0.52 | 0.84 | 197.97 |
177 | 2039-09 | 1.36 | 0.52 | 0.84 | 197.13 |
178 | 2039-10 | 1.36 | 0.52 | 0.84 | 196.29 |
179 | 2039-11 | 1.36 | 0.52 | 0.84 | 195.45 |
180 | 2039-12 | 1.36 | 0.51 | 0.84 | 194.60 |
181 | 2040-01 | 1.36 | 0.51 | 0.85 | 193.75 |
182 | 2040-02 | 1.36 | 0.51 | 0.85 | 192.91 |
183 | 2040-03 | 1.36 | 0.51 | 0.85 | 192.05 |
184 | 2040-04 | 1.36 | 0.50 | 0.85 | 191.20 |
185 | 2040-05 | 1.36 | 0.50 | 0.86 | 190.34 |
186 | 2040-06 | 1.36 | 0.50 | 0.86 | 189.49 |
187 | 2040-07 | 1.36 | 0.50 | 0.86 | 188.63 |
188 | 2040-08 | 1.36 | 0.50 | 0.86 | 187.76 |
189 | 2040-09 | 1.36 | 0.49 | 0.87 | 186.90 |
190 | 2040-10 | 1.36 | 0.49 | 0.87 | 186.03 |
191 | 2040-11 | 1.36 | 0.49 | 0.87 | 185.16 |
192 | 2040-12 | 1.36 | 0.49 | 0.87 | 184.29 |
193 | 2041-01 | 1.36 | 0.48 | 0.87 | 183.41 |
194 | 2041-02 | 1.36 | 0.48 | 0.88 | 182.54 |
195 | 2041-03 | 1.36 | 0.48 | 0.88 | 181.66 |
196 | 2041-04 | 1.36 | 0.48 | 0.88 | 180.78 |
197 | 2041-05 | 1.36 | 0.47 | 0.88 | 179.89 |
198 | 2041-06 | 1.36 | 0.47 | 0.89 | 179.01 |
199 | 2041-07 | 1.36 | 0.47 | 0.89 | 178.12 |
200 | 2041-08 | 1.36 | 0.47 | 0.89 | 177.23 |
201 | 2041-09 | 1.36 | 0.47 | 0.89 | 176.34 |
202 | 2041-10 | 1.36 | 0.46 | 0.90 | 175.44 |
203 | 2041-11 | 1.36 | 0.46 | 0.90 | 174.54 |
204 | 2041-12 | 1.36 | 0.46 | 0.90 | 173.64 |
205 | 2042-01 | 1.36 | 0.46 | 0.90 | 172.74 |
206 | 2042-02 | 1.36 | 0.45 | 0.90 | 171.84 |
207 | 2042-03 | 1.36 | 0.45 | 0.91 | 170.93 |
208 | 2042-04 | 1.36 | 0.45 | 0.91 | 170.02 |
209 | 2042-05 | 1.36 | 0.45 | 0.91 | 169.11 |
210 | 2042-06 | 1.36 | 0.44 | 0.91 | 168.20 |
211 | 2042-07 | 1.36 | 0.44 | 0.92 | 167.28 |
212 | 2042-08 | 1.36 | 0.44 | 0.92 | 166.36 |
213 | 2042-09 | 1.36 | 0.44 | 0.92 | 165.44 |
214 | 2042-10 | 1.36 | 0.43 | 0.92 | 164.52 |
215 | 2042-11 | 1.36 | 0.43 | 0.93 | 163.59 |
216 | 2042-12 | 1.36 | 0.43 | 0.93 | 162.66 |
217 | 2043-01 | 1.36 | 0.43 | 0.93 | 161.73 |
218 | 2043-02 | 1.36 | 0.42 | 0.93 | 160.80 |
219 | 2043-03 | 1.36 | 0.42 | 0.94 | 159.86 |
220 | 2043-04 | 1.36 | 0.42 | 0.94 | 158.92 |
221 | 2043-05 | 1.36 | 0.42 | 0.94 | 157.98 |
222 | 2043-06 | 1.36 | 0.41 | 0.94 | 157.04 |
223 | 2043-07 | 1.36 | 0.41 | 0.95 | 156.09 |
224 | 2043-08 | 1.36 | 0.41 | 0.95 | 155.14 |
225 | 2043-09 | 1.36 | 0.41 | 0.95 | 154.19 |
226 | 2043-10 | 1.36 | 0.40 | 0.95 | 153.24 |
227 | 2043-11 | 1.36 | 0.40 | 0.96 | 152.29 |
228 | 2043-12 | 1.36 | 0.40 | 0.96 | 151.33 |
229 | 2044-01 | 1.36 | 0.40 | 0.96 | 150.37 |
230 | 2044-02 | 1.36 | 0.39 | 0.96 | 149.40 |
231 | 2044-03 | 1.36 | 0.39 | 0.97 | 148.44 |
232 | 2044-04 | 1.36 | 0.39 | 0.97 | 147.47 |
233 | 2044-05 | 1.36 | 0.39 | 0.97 | 146.50 |
234 | 2044-06 | 1.36 | 0.38 | 0.97 | 145.52 |
235 | 2044-07 | 1.36 | 0.38 | 0.98 | 144.55 |
236 | 2044-08 | 1.36 | 0.38 | 0.98 | 143.57 |
237 | 2044-09 | 1.36 | 0.38 | 0.98 | 142.59 |
238 | 2044-10 | 1.36 | 0.37 | 0.98 | 141.61 |
239 | 2044-11 | 1.36 | 0.37 | 0.99 | 140.62 |
240 | 2044-12 | 1.36 | 0.37 | 0.99 | 139.63 |
241 | 2045-01 | 1.36 | 0.37 | 0.99 | 138.64 |
242 | 2045-02 | 1.36 | 0.36 | 0.99 | 137.64 |
243 | 2045-03 | 1.36 | 0.36 | 1.00 | 136.65 |
244 | 2045-04 | 1.36 | 0.36 | 1.00 | 135.65 |
245 | 2045-05 | 1.36 | 0.36 | 1.00 | 134.65 |
246 | 2045-06 | 1.36 | 0.35 | 1.00 | 133.64 |
247 | 2045-07 | 1.36 | 0.35 | 1.01 | 132.64 |
248 | 2045-08 | 1.36 | 0.35 | 1.01 | 131.63 |
249 | 2045-09 | 1.36 | 0.35 | 1.01 | 130.61 |
250 | 2045-10 | 1.36 | 0.34 | 1.02 | 129.60 |
251 | 2045-11 | 1.36 | 0.34 | 1.02 | 128.58 |
252 | 2045-12 | 1.36 | 0.34 | 1.02 | 127.56 |
253 | 2046-01 | 1.36 | 0.33 | 1.02 | 126.54 |
254 | 2046-02 | 1.36 | 0.33 | 1.03 | 125.51 |
255 | 2046-03 | 1.36 | 0.33 | 1.03 | 124.48 |
256 | 2046-04 | 1.36 | 0.33 | 1.03 | 123.45 |
257 | 2046-05 | 1.36 | 0.32 | 1.03 | 122.42 |
258 | 2046-06 | 1.36 | 0.32 | 1.04 | 121.38 |
259 | 2046-07 | 1.36 | 0.32 | 1.04 | 120.34 |
260 | 2046-08 | 1.36 | 0.32 | 1.04 | 119.30 |
261 | 2046-09 | 1.36 | 0.31 | 1.04 | 118.25 |
262 | 2046-10 | 1.36 | 0.31 | 1.05 | 117.21 |
263 | 2046-11 | 1.36 | 0.31 | 1.05 | 116.16 |
264 | 2046-12 | 1.36 | 0.30 | 1.05 | 115.10 |
265 | 2047-01 | 1.36 | 0.30 | 1.06 | 114.05 |
266 | 2047-02 | 1.36 | 0.30 | 1.06 | 112.99 |
267 | 2047-03 | 1.36 | 0.30 | 1.06 | 111.93 |
268 | 2047-04 | 1.36 | 0.29 | 1.06 | 110.86 |
269 | 2047-05 | 1.36 | 0.29 | 1.07 | 109.80 |
270 | 2047-06 | 1.36 | 0.29 | 1.07 | 108.73 |
271 | 2047-07 | 1.36 | 0.29 | 1.07 | 107.65 |
272 | 2047-08 | 1.36 | 0.28 | 1.08 | 106.58 |
273 | 2047-09 | 1.36 | 0.28 | 1.08 | 105.50 |
274 | 2047-10 | 1.36 | 0.28 | 1.08 | 104.42 |
275 | 2047-11 | 1.36 | 0.27 | 1.08 | 103.34 |
276 | 2047-12 | 1.36 | 0.27 | 1.09 | 102.25 |
277 | 2048-01 | 1.36 | 0.27 | 1.09 | 101.16 |
278 | 2048-02 | 1.36 | 0.27 | 1.09 | 100.07 |
279 | 2048-03 | 1.36 | 0.26 | 1.10 | 98.97 |
280 | 2048-04 | 1.36 | 0.26 | 1.10 | 97.87 |
281 | 2048-05 | 1.36 | 0.26 | 1.10 | 96.77 |
282 | 2048-06 | 1.36 | 0.25 | 1.10 | 95.67 |
283 | 2048-07 | 1.36 | 0.25 | 1.11 | 94.56 |
284 | 2048-08 | 1.36 | 0.25 | 1.11 | 93.45 |
285 | 2048-09 | 1.36 | 0.25 | 1.11 | 92.34 |
286 | 2048-10 | 1.36 | 0.24 | 1.12 | 91.22 |
287 | 2048-11 | 1.36 | 0.24 | 1.12 | 90.11 |
288 | 2048-12 | 1.36 | 0.24 | 1.12 | 88.98 |
289 | 2049-01 | 1.36 | 0.23 | 1.12 | 87.86 |
290 | 2049-02 | 1.36 | 0.23 | 1.13 | 86.73 |
291 | 2049-03 | 1.36 | 0.23 | 1.13 | 85.60 |
292 | 2049-04 | 1.36 | 0.22 | 1.13 | 84.47 |
293 | 2049-05 | 1.36 | 0.22 | 1.14 | 83.33 |
294 | 2049-06 | 1.36 | 0.22 | 1.14 | 82.19 |
295 | 2049-07 | 1.36 | 0.22 | 1.14 | 81.05 |
296 | 2049-08 | 1.36 | 0.21 | 1.15 | 79.91 |
297 | 2049-09 | 1.36 | 0.21 | 1.15 | 78.76 |
298 | 2049-10 | 1.36 | 0.21 | 1.15 | 77.61 |
299 | 2049-11 | 1.36 | 0.20 | 1.15 | 76.45 |
300 | 2049-12 | 1.36 | 0.20 | 1.16 | 75.29 |
301 | 2050-01 | 1.36 | 0.20 | 1.16 | 74.13 |
302 | 2050-02 | 1.36 | 0.19 | 1.16 | 72.97 |
303 | 2050-03 | 1.36 | 0.19 | 1.17 | 71.80 |
304 | 2050-04 | 1.36 | 0.19 | 1.17 | 70.63 |
305 | 2050-05 | 1.36 | 0.19 | 1.17 | 69.46 |
306 | 2050-06 | 1.36 | 0.18 | 1.18 | 68.29 |
307 | 2050-07 | 1.36 | 0.18 | 1.18 | 67.11 |
308 | 2050-08 | 1.36 | 0.18 | 1.18 | 65.93 |
309 | 2050-09 | 1.36 | 0.17 | 1.18 | 64.74 |
310 | 2050-10 | 1.36 | 0.17 | 1.19 | 63.55 |
311 | 2050-11 | 1.36 | 0.17 | 1.19 | 62.36 |
312 | 2050-12 | 1.36 | 0.16 | 1.19 | 61.17 |
313 | 2051-01 | 1.36 | 0.16 | 1.20 | 59.97 |
314 | 2051-02 | 1.36 | 0.16 | 1.20 | 58.77 |
315 | 2051-03 | 1.36 | 0.15 | 1.20 | 57.57 |
316 | 2051-04 | 1.36 | 0.15 | 1.21 | 56.36 |
317 | 2051-05 | 1.36 | 0.15 | 1.21 | 55.15 |
318 | 2051-06 | 1.36 | 0.14 | 1.21 | 53.94 |
319 | 2051-07 | 1.36 | 0.14 | 1.22 | 52.72 |
320 | 2051-08 | 1.36 | 0.14 | 1.22 | 51.50 |
321 | 2051-09 | 1.36 | 0.14 | 1.22 | 50.28 |
322 | 2051-10 | 1.36 | 0.13 | 1.23 | 49.05 |
323 | 2051-11 | 1.36 | 0.13 | 1.23 | 47.82 |
324 | 2051-12 | 1.36 | 0.13 | 1.23 | 46.59 |
325 | 2052-01 | 1.36 | 0.12 | 1.24 | 45.35 |
326 | 2052-02 | 1.36 | 0.12 | 1.24 | 44.12 |
327 | 2052-03 | 1.36 | 0.12 | 1.24 | 42.87 |
328 | 2052-04 | 1.36 | 0.11 | 1.25 | 41.63 |
329 | 2052-05 | 1.36 | 0.11 | 1.25 | 40.38 |
330 | 2052-06 | 1.36 | 0.11 | 1.25 | 39.13 |
331 | 2052-07 | 1.36 | 0.10 | 1.26 | 37.87 |
332 | 2052-08 | 1.36 | 0.10 | 1.26 | 36.61 |
333 | 2052-09 | 1.36 | 0.10 | 1.26 | 35.35 |
334 | 2052-10 | 1.36 | 0.09 | 1.27 | 34.09 |
335 | 2052-11 | 1.36 | 0.09 | 1.27 | 32.82 |
336 | 2052-12 | 1.36 | 0.09 | 1.27 | 31.55 |
337 | 2053-01 | 1.36 | 0.08 | 1.28 | 30.27 |
338 | 2053-02 | 1.36 | 0.08 | 1.28 | 28.99 |
339 | 2053-03 | 1.36 | 0.08 | 1.28 | 27.71 |
340 | 2053-04 | 1.36 | 0.07 | 1.29 | 26.42 |
341 | 2053-05 | 1.36 | 0.07 | 1.29 | 25.14 |
342 | 2053-06 | 1.36 | 0.07 | 1.29 | 23.84 |
343 | 2053-07 | 1.36 | 0.06 | 1.30 | 22.55 |
344 | 2053-08 | 1.36 | 0.06 | 1.30 | 21.25 |
345 | 2053-09 | 1.36 | 0.06 | 1.30 | 19.95 |
346 | 2053-10 | 1.36 | 0.05 | 1.31 | 18.64 |
347 | 2053-11 | 1.36 | 0.05 | 1.31 | 17.33 |
348 | 2053-12 | 1.36 | 0.05 | 1.31 | 16.02 |
349 | 2054-01 | 1.36 | 0.04 | 1.32 | 14.71 |
350 | 2054-02 | 1.36 | 0.04 | 1.32 | 13.39 |
351 | 2054-03 | 1.36 | 0.04 | 1.32 | 12.06 |
352 | 2054-04 | 1.36 | 0.03 | 1.33 | 10.74 |
353 | 2054-05 | 1.36 | 0.03 | 1.33 | 9.41 |
354 | 2054-06 | 1.36 | 0.02 | 1.33 | 8.07 |
355 | 2054-07 | 1.36 | 0.02 | 1.34 | 6.74 |
356 | 2054-08 | 1.36 | 0.02 | 1.34 | 5.40 |
357 | 2054-09 | 1.36 | 0.01 | 1.34 | 4.05 |
358 | 2054-10 | 1.36 | 0.01 | 1.35 | 2.71 |
359 | 2054-11 | 1.36 | 0.01 | 1.35 | 1.35 |
360 | 2054-12 | 1.36 | 0.00 | 1.35 | 0.00 |
等额本金还款方式:
贷款总额:316元
还款月数:30年
首月还款:1.71元
每月递减:0元
利息总额:149.72元
本息合计:465.72元
节省利息:23.14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 | 1.71 | 0.83 | 0.88 | 315.12 |
2 | 2025-02 | 1.70 | 0.83 | 0.88 | 314.24 |
3 | 2025-03 | 1.70 | 0.82 | 0.88 | 313.37 |
4 | 2025-04 | 1.70 | 0.82 | 0.88 | 312.49 |
5 | 2025-05 | 1.70 | 0.82 | 0.88 | 311.61 |
6 | 2025-06 | 1.70 | 0.82 | 0.88 | 310.73 |
7 | 2025-07 | 1.69 | 0.82 | 0.88 | 309.86 |
8 | 2025-08 | 1.69 | 0.81 | 0.88 | 308.98 |
9 | 2025-09 | 1.69 | 0.81 | 0.88 | 308.10 |
10 | 2025-10 | 1.69 | 0.81 | 0.88 | 307.22 |
11 | 2025-11 | 1.68 | 0.81 | 0.88 | 306.34 |
12 | 2025-12 | 1.68 | 0.80 | 0.88 | 305.47 |
13 | 2026-01 | 1.68 | 0.80 | 0.88 | 304.59 |
14 | 2026-02 | 1.68 | 0.80 | 0.88 | 303.71 |
15 | 2026-03 | 1.68 | 0.80 | 0.88 | 302.83 |
16 | 2026-04 | 1.67 | 0.79 | 0.88 | 301.96 |
17 | 2026-05 | 1.67 | 0.79 | 0.88 | 301.08 |
18 | 2026-06 | 1.67 | 0.79 | 0.88 | 300.20 |
19 | 2026-07 | 1.67 | 0.79 | 0.88 | 299.32 |
20 | 2026-08 | 1.66 | 0.79 | 0.88 | 298.44 |
21 | 2026-09 | 1.66 | 0.78 | 0.88 | 297.57 |
22 | 2026-10 | 1.66 | 0.78 | 0.88 | 296.69 |
23 | 2026-11 | 1.66 | 0.78 | 0.88 | 295.81 |
24 | 2026-12 | 1.65 | 0.78 | 0.88 | 294.93 |
25 | 2027-01 | 1.65 | 0.77 | 0.88 | 294.06 |
26 | 2027-02 | 1.65 | 0.77 | 0.88 | 293.18 |
27 | 2027-03 | 1.65 | 0.77 | 0.88 | 292.30 |
28 | 2027-04 | 1.65 | 0.77 | 0.88 | 291.42 |
29 | 2027-05 | 1.64 | 0.76 | 0.88 | 290.54 |
30 | 2027-06 | 1.64 | 0.76 | 0.88 | 289.67 |
31 | 2027-07 | 1.64 | 0.76 | 0.88 | 288.79 |
32 | 2027-08 | 1.64 | 0.76 | 0.88 | 287.91 |
33 | 2027-09 | 1.63 | 0.76 | 0.88 | 287.03 |
34 | 2027-10 | 1.63 | 0.75 | 0.88 | 286.16 |
35 | 2027-11 | 1.63 | 0.75 | 0.88 | 285.28 |
36 | 2027-12 | 1.63 | 0.75 | 0.88 | 284.40 |
37 | 2028-01 | 1.62 | 0.75 | 0.88 | 283.52 |
38 | 2028-02 | 1.62 | 0.74 | 0.88 | 282.64 |
39 | 2028-03 | 1.62 | 0.74 | 0.88 | 281.77 |
40 | 2028-04 | 1.62 | 0.74 | 0.88 | 280.89 |
41 | 2028-05 | 1.62 | 0.74 | 0.88 | 280.01 |
42 | 2028-06 | 1.61 | 0.74 | 0.88 | 279.13 |
43 | 2028-07 | 1.61 | 0.73 | 0.88 | 278.26 |
44 | 2028-08 | 1.61 | 0.73 | 0.88 | 277.38 |
45 | 2028-09 | 1.61 | 0.73 | 0.88 | 276.50 |
46 | 2028-10 | 1.60 | 0.73 | 0.88 | 275.62 |
47 | 2028-11 | 1.60 | 0.72 | 0.88 | 274.74 |
48 | 2028-12 | 1.60 | 0.72 | 0.88 | 273.87 |
49 | 2029-01 | 1.60 | 0.72 | 0.88 | 272.99 |
50 | 2029-02 | 1.59 | 0.72 | 0.88 | 272.11 |
51 | 2029-03 | 1.59 | 0.71 | 0.88 | 271.23 |
52 | 2029-04 | 1.59 | 0.71 | 0.88 | 270.36 |
53 | 2029-05 | 1.59 | 0.71 | 0.88 | 269.48 |
54 | 2029-06 | 1.59 | 0.71 | 0.88 | 268.60 |
55 | 2029-07 | 1.58 | 0.71 | 0.88 | 267.72 |
56 | 2029-08 | 1.58 | 0.70 | 0.88 | 266.84 |
57 | 2029-09 | 1.58 | 0.70 | 0.88 | 265.97 |
58 | 2029-10 | 1.58 | 0.70 | 0.88 | 265.09 |
59 | 2029-11 | 1.57 | 0.70 | 0.88 | 264.21 |
60 | 2029-12 | 1.57 | 0.69 | 0.88 | 263.33 |
61 | 2030-01 | 1.57 | 0.69 | 0.88 | 262.46 |
62 | 2030-02 | 1.57 | 0.69 | 0.88 | 261.58 |
63 | 2030-03 | 1.56 | 0.69 | 0.88 | 260.70 |
64 | 2030-04 | 1.56 | 0.68 | 0.88 | 259.82 |
65 | 2030-05 | 1.56 | 0.68 | 0.88 | 258.94 |
66 | 2030-06 | 1.56 | 0.68 | 0.88 | 258.07 |
67 | 2030-07 | 1.56 | 0.68 | 0.88 | 257.19 |
68 | 2030-08 | 1.55 | 0.68 | 0.88 | 256.31 |
69 | 2030-09 | 1.55 | 0.67 | 0.88 | 255.43 |
70 | 2030-10 | 1.55 | 0.67 | 0.88 | 254.56 |
71 | 2030-11 | 1.55 | 0.67 | 0.88 | 253.68 |
72 | 2030-12 | 1.54 | 0.67 | 0.88 | 252.80 |
73 | 2031-01 | 1.54 | 0.66 | 0.88 | 251.92 |
74 | 2031-02 | 1.54 | 0.66 | 0.88 | 251.04 |
75 | 2031-03 | 1.54 | 0.66 | 0.88 | 250.17 |
76 | 2031-04 | 1.53 | 0.66 | 0.88 | 249.29 |
77 | 2031-05 | 1.53 | 0.65 | 0.88 | 248.41 |
78 | 2031-06 | 1.53 | 0.65 | 0.88 | 247.53 |
79 | 2031-07 | 1.53 | 0.65 | 0.88 | 246.66 |
80 | 2031-08 | 1.53 | 0.65 | 0.88 | 245.78 |
81 | 2031-09 | 1.52 | 0.65 | 0.88 | 244.90 |
82 | 2031-10 | 1.52 | 0.64 | 0.88 | 244.02 |
83 | 2031-11 | 1.52 | 0.64 | 0.88 | 243.14 |
84 | 2031-12 | 1.52 | 0.64 | 0.88 | 242.27 |
85 | 2032-01 | 1.51 | 0.64 | 0.88 | 241.39 |
86 | 2032-02 | 1.51 | 0.63 | 0.88 | 240.51 |
87 | 2032-03 | 1.51 | 0.63 | 0.88 | 239.63 |
88 | 2032-04 | 1.51 | 0.63 | 0.88 | 238.76 |
89 | 2032-05 | 1.50 | 0.63 | 0.88 | 237.88 |
90 | 2032-06 | 1.50 | 0.62 | 0.88 | 237.00 |
91 | 2032-07 | 1.50 | 0.62 | 0.88 | 236.12 |
92 | 2032-08 | 1.50 | 0.62 | 0.88 | 235.24 |
93 | 2032-09 | 1.50 | 0.62 | 0.88 | 234.37 |
94 | 2032-10 | 1.49 | 0.62 | 0.88 | 233.49 |
95 | 2032-11 | 1.49 | 0.61 | 0.88 | 232.61 |
96 | 2032-12 | 1.49 | 0.61 | 0.88 | 231.73 |
97 | 2033-01 | 1.49 | 0.61 | 0.88 | 230.86 |
98 | 2033-02 | 1.48 | 0.61 | 0.88 | 229.98 |
99 | 2033-03 | 1.48 | 0.60 | 0.88 | 229.10 |
100 | 2033-04 | 1.48 | 0.60 | 0.88 | 228.22 |
101 | 2033-05 | 1.48 | 0.60 | 0.88 | 227.34 |
102 | 2033-06 | 1.47 | 0.60 | 0.88 | 226.47 |
103 | 2033-07 | 1.47 | 0.59 | 0.88 | 225.59 |
104 | 2033-08 | 1.47 | 0.59 | 0.88 | 224.71 |
105 | 2033-09 | 1.47 | 0.59 | 0.88 | 223.83 |
106 | 2033-10 | 1.47 | 0.59 | 0.88 | 222.96 |
107 | 2033-11 | 1.46 | 0.59 | 0.88 | 222.08 |
108 | 2033-12 | 1.46 | 0.58 | 0.88 | 221.20 |
109 | 2034-01 | 1.46 | 0.58 | 0.88 | 220.32 |
110 | 2034-02 | 1.46 | 0.58 | 0.88 | 219.44 |
111 | 2034-03 | 1.45 | 0.58 | 0.88 | 218.57 |
112 | 2034-04 | 1.45 | 0.57 | 0.88 | 217.69 |
113 | 2034-05 | 1.45 | 0.57 | 0.88 | 216.81 |
114 | 2034-06 | 1.45 | 0.57 | 0.88 | 215.93 |
115 | 2034-07 | 1.44 | 0.57 | 0.88 | 215.06 |
116 | 2034-08 | 1.44 | 0.56 | 0.88 | 214.18 |
117 | 2034-09 | 1.44 | 0.56 | 0.88 | 213.30 |
118 | 2034-10 | 1.44 | 0.56 | 0.88 | 212.42 |
119 | 2034-11 | 1.44 | 0.56 | 0.88 | 211.54 |
120 | 2034-12 | 1.43 | 0.56 | 0.88 | 210.67 |
121 | 2035-01 | 1.43 | 0.55 | 0.88 | 209.79 |
122 | 2035-02 | 1.43 | 0.55 | 0.88 | 208.91 |
123 | 2035-03 | 1.43 | 0.55 | 0.88 | 208.03 |
124 | 2035-04 | 1.42 | 0.55 | 0.88 | 207.16 |
125 | 2035-05 | 1.42 | 0.54 | 0.88 | 206.28 |
126 | 2035-06 | 1.42 | 0.54 | 0.88 | 205.40 |
127 | 2035-07 | 1.42 | 0.54 | 0.88 | 204.52 |
128 | 2035-08 | 1.41 | 0.54 | 0.88 | 203.64 |
129 | 2035-09 | 1.41 | 0.53 | 0.88 | 202.77 |
130 | 2035-10 | 1.41 | 0.53 | 0.88 | 201.89 |
131 | 2035-11 | 1.41 | 0.53 | 0.88 | 201.01 |
132 | 2035-12 | 1.41 | 0.53 | 0.88 | 200.13 |
133 | 2036-01 | 1.40 | 0.53 | 0.88 | 199.26 |
134 | 2036-02 | 1.40 | 0.52 | 0.88 | 198.38 |
135 | 2036-03 | 1.40 | 0.52 | 0.88 | 197.50 |
136 | 2036-04 | 1.40 | 0.52 | 0.88 | 196.62 |
137 | 2036-05 | 1.39 | 0.52 | 0.88 | 195.74 |
138 | 2036-06 | 1.39 | 0.51 | 0.88 | 194.87 |
139 | 2036-07 | 1.39 | 0.51 | 0.88 | 193.99 |
140 | 2036-08 | 1.39 | 0.51 | 0.88 | 193.11 |
141 | 2036-09 | 1.38 | 0.51 | 0.88 | 192.23 |
142 | 2036-10 | 1.38 | 0.50 | 0.88 | 191.36 |
143 | 2036-11 | 1.38 | 0.50 | 0.88 | 190.48 |
144 | 2036-12 | 1.38 | 0.50 | 0.88 | 189.60 |
145 | 2037-01 | 1.38 | 0.50 | 0.88 | 188.72 |
146 | 2037-02 | 1.37 | 0.50 | 0.88 | 187.84 |
147 | 2037-03 | 1.37 | 0.49 | 0.88 | 186.97 |
148 | 2037-04 | 1.37 | 0.49 | 0.88 | 186.09 |
149 | 2037-05 | 1.37 | 0.49 | 0.88 | 185.21 |
150 | 2037-06 | 1.36 | 0.49 | 0.88 | 184.33 |
151 | 2037-07 | 1.36 | 0.48 | 0.88 | 183.46 |
152 | 2037-08 | 1.36 | 0.48 | 0.88 | 182.58 |
153 | 2037-09 | 1.36 | 0.48 | 0.88 | 181.70 |
154 | 2037-10 | 1.35 | 0.48 | 0.88 | 180.82 |
155 | 2037-11 | 1.35 | 0.47 | 0.88 | 179.94 |
156 | 2037-12 | 1.35 | 0.47 | 0.88 | 179.07 |
157 | 2038-01 | 1.35 | 0.47 | 0.88 | 178.19 |
158 | 2038-02 | 1.35 | 0.47 | 0.88 | 177.31 |
159 | 2038-03 | 1.34 | 0.47 | 0.88 | 176.43 |
160 | 2038-04 | 1.34 | 0.46 | 0.88 | 175.56 |
161 | 2038-05 | 1.34 | 0.46 | 0.88 | 174.68 |
162 | 2038-06 | 1.34 | 0.46 | 0.88 | 173.80 |
163 | 2038-07 | 1.33 | 0.46 | 0.88 | 172.92 |
164 | 2038-08 | 1.33 | 0.45 | 0.88 | 172.04 |
165 | 2038-09 | 1.33 | 0.45 | 0.88 | 171.17 |
166 | 2038-10 | 1.33 | 0.45 | 0.88 | 170.29 |
167 | 2038-11 | 1.32 | 0.45 | 0.88 | 169.41 |
168 | 2038-12 | 1.32 | 0.44 | 0.88 | 168.53 |
169 | 2039-01 | 1.32 | 0.44 | 0.88 | 167.66 |
170 | 2039-02 | 1.32 | 0.44 | 0.88 | 166.78 |
171 | 2039-03 | 1.32 | 0.44 | 0.88 | 165.90 |
172 | 2039-04 | 1.31 | 0.44 | 0.88 | 165.02 |
173 | 2039-05 | 1.31 | 0.43 | 0.88 | 164.14 |
174 | 2039-06 | 1.31 | 0.43 | 0.88 | 163.27 |
175 | 2039-07 | 1.31 | 0.43 | 0.88 | 162.39 |
176 | 2039-08 | 1.30 | 0.43 | 0.88 | 161.51 |
177 | 2039-09 | 1.30 | 0.42 | 0.88 | 160.63 |
178 | 2039-10 | 1.30 | 0.42 | 0.88 | 159.76 |
179 | 2039-11 | 1.30 | 0.42 | 0.88 | 158.88 |
180 | 2039-12 | 1.29 | 0.42 | 0.88 | 158.00 |
181 | 2040-01 | 1.29 | 0.41 | 0.88 | 157.12 |
182 | 2040-02 | 1.29 | 0.41 | 0.88 | 156.24 |
183 | 2040-03 | 1.29 | 0.41 | 0.88 | 155.37 |
184 | 2040-04 | 1.29 | 0.41 | 0.88 | 154.49 |
185 | 2040-05 | 1.28 | 0.41 | 0.88 | 153.61 |
186 | 2040-06 | 1.28 | 0.40 | 0.88 | 152.73 |
187 | 2040-07 | 1.28 | 0.40 | 0.88 | 151.86 |
188 | 2040-08 | 1.28 | 0.40 | 0.88 | 150.98 |
189 | 2040-09 | 1.27 | 0.40 | 0.88 | 150.10 |
190 | 2040-10 | 1.27 | 0.39 | 0.88 | 149.22 |
191 | 2040-11 | 1.27 | 0.39 | 0.88 | 148.34 |
192 | 2040-12 | 1.27 | 0.39 | 0.88 | 147.47 |
193 | 2041-01 | 1.26 | 0.39 | 0.88 | 146.59 |
194 | 2041-02 | 1.26 | 0.38 | 0.88 | 145.71 |
195 | 2041-03 | 1.26 | 0.38 | 0.88 | 144.83 |
196 | 2041-04 | 1.26 | 0.38 | 0.88 | 143.96 |
197 | 2041-05 | 1.26 | 0.38 | 0.88 | 143.08 |
198 | 2041-06 | 1.25 | 0.38 | 0.88 | 142.20 |
199 | 2041-07 | 1.25 | 0.37 | 0.88 | 141.32 |
200 | 2041-08 | 1.25 | 0.37 | 0.88 | 140.44 |
201 | 2041-09 | 1.25 | 0.37 | 0.88 | 139.57 |
202 | 2041-10 | 1.24 | 0.37 | 0.88 | 138.69 |
203 | 2041-11 | 1.24 | 0.36 | 0.88 | 137.81 |
204 | 2041-12 | 1.24 | 0.36 | 0.88 | 136.93 |
205 | 2042-01 | 1.24 | 0.36 | 0.88 | 136.06 |
206 | 2042-02 | 1.23 | 0.36 | 0.88 | 135.18 |
207 | 2042-03 | 1.23 | 0.35 | 0.88 | 134.30 |
208 | 2042-04 | 1.23 | 0.35 | 0.88 | 133.42 |
209 | 2042-05 | 1.23 | 0.35 | 0.88 | 132.54 |
210 | 2042-06 | 1.23 | 0.35 | 0.88 | 131.67 |
211 | 2042-07 | 1.22 | 0.35 | 0.88 | 130.79 |
212 | 2042-08 | 1.22 | 0.34 | 0.88 | 129.91 |
213 | 2042-09 | 1.22 | 0.34 | 0.88 | 129.03 |
214 | 2042-10 | 1.22 | 0.34 | 0.88 | 128.16 |
215 | 2042-11 | 1.21 | 0.34 | 0.88 | 127.28 |
216 | 2042-12 | 1.21 | 0.33 | 0.88 | 126.40 |
217 | 2043-01 | 1.21 | 0.33 | 0.88 | 125.52 |
218 | 2043-02 | 1.21 | 0.33 | 0.88 | 124.64 |
219 | 2043-03 | 1.20 | 0.33 | 0.88 | 123.77 |
220 | 2043-04 | 1.20 | 0.32 | 0.88 | 122.89 |
221 | 2043-05 | 1.20 | 0.32 | 0.88 | 122.01 |
222 | 2043-06 | 1.20 | 0.32 | 0.88 | 121.13 |
223 | 2043-07 | 1.20 | 0.32 | 0.88 | 120.26 |
224 | 2043-08 | 1.19 | 0.32 | 0.88 | 119.38 |
225 | 2043-09 | 1.19 | 0.31 | 0.88 | 118.50 |
226 | 2043-10 | 1.19 | 0.31 | 0.88 | 117.62 |
227 | 2043-11 | 1.19 | 0.31 | 0.88 | 116.74 |
228 | 2043-12 | 1.18 | 0.31 | 0.88 | 115.87 |
229 | 2044-01 | 1.18 | 0.30 | 0.88 | 114.99 |
230 | 2044-02 | 1.18 | 0.30 | 0.88 | 114.11 |
231 | 2044-03 | 1.18 | 0.30 | 0.88 | 113.23 |
232 | 2044-04 | 1.18 | 0.30 | 0.88 | 112.36 |
233 | 2044-05 | 1.17 | 0.29 | 0.88 | 111.48 |
234 | 2044-06 | 1.17 | 0.29 | 0.88 | 110.60 |
235 | 2044-07 | 1.17 | 0.29 | 0.88 | 109.72 |
236 | 2044-08 | 1.17 | 0.29 | 0.88 | 108.84 |
237 | 2044-09 | 1.16 | 0.29 | 0.88 | 107.97 |
238 | 2044-10 | 1.16 | 0.28 | 0.88 | 107.09 |
239 | 2044-11 | 1.16 | 0.28 | 0.88 | 106.21 |
240 | 2044-12 | 1.16 | 0.28 | 0.88 | 105.33 |
241 | 2045-01 | 1.15 | 0.28 | 0.88 | 104.46 |
242 | 2045-02 | 1.15 | 0.27 | 0.88 | 103.58 |
243 | 2045-03 | 1.15 | 0.27 | 0.88 | 102.70 |
244 | 2045-04 | 1.15 | 0.27 | 0.88 | 101.82 |
245 | 2045-05 | 1.15 | 0.27 | 0.88 | 100.94 |
246 | 2045-06 | 1.14 | 0.26 | 0.88 | 100.07 |
247 | 2045-07 | 1.14 | 0.26 | 0.88 | 99.19 |
248 | 2045-08 | 1.14 | 0.26 | 0.88 | 98.31 |
249 | 2045-09 | 1.14 | 0.26 | 0.88 | 97.43 |
250 | 2045-10 | 1.13 | 0.26 | 0.88 | 96.56 |
251 | 2045-11 | 1.13 | 0.25 | 0.88 | 95.68 |
252 | 2045-12 | 1.13 | 0.25 | 0.88 | 94.80 |
253 | 2046-01 | 1.13 | 0.25 | 0.88 | 93.92 |
254 | 2046-02 | 1.12 | 0.25 | 0.88 | 93.04 |
255 | 2046-03 | 1.12 | 0.24 | 0.88 | 92.17 |
256 | 2046-04 | 1.12 | 0.24 | 0.88 | 91.29 |
257 | 2046-05 | 1.12 | 0.24 | 0.88 | 90.41 |
258 | 2046-06 | 1.12 | 0.24 | 0.88 | 89.53 |
259 | 2046-07 | 1.11 | 0.24 | 0.88 | 88.66 |
260 | 2046-08 | 1.11 | 0.23 | 0.88 | 87.78 |
261 | 2046-09 | 1.11 | 0.23 | 0.88 | 86.90 |
262 | 2046-10 | 1.11 | 0.23 | 0.88 | 86.02 |
263 | 2046-11 | 1.10 | 0.23 | 0.88 | 85.14 |
264 | 2046-12 | 1.10 | 0.22 | 0.88 | 84.27 |
265 | 2047-01 | 1.10 | 0.22 | 0.88 | 83.39 |
266 | 2047-02 | 1.10 | 0.22 | 0.88 | 82.51 |
267 | 2047-03 | 1.09 | 0.22 | 0.88 | 81.63 |
268 | 2047-04 | 1.09 | 0.21 | 0.88 | 80.76 |
269 | 2047-05 | 1.09 | 0.21 | 0.88 | 79.88 |
270 | 2047-06 | 1.09 | 0.21 | 0.88 | 79.00 |
271 | 2047-07 | 1.09 | 0.21 | 0.88 | 78.12 |
272 | 2047-08 | 1.08 | 0.21 | 0.88 | 77.24 |
273 | 2047-09 | 1.08 | 0.20 | 0.88 | 76.37 |
274 | 2047-10 | 1.08 | 0.20 | 0.88 | 75.49 |
275 | 2047-11 | 1.08 | 0.20 | 0.88 | 74.61 |
276 | 2047-12 | 1.07 | 0.20 | 0.88 | 73.73 |
277 | 2048-01 | 1.07 | 0.19 | 0.88 | 72.86 |
278 | 2048-02 | 1.07 | 0.19 | 0.88 | 71.98 |
279 | 2048-03 | 1.07 | 0.19 | 0.88 | 71.10 |
280 | 2048-04 | 1.06 | 0.19 | 0.88 | 70.22 |
281 | 2048-05 | 1.06 | 0.18 | 0.88 | 69.34 |
282 | 2048-06 | 1.06 | 0.18 | 0.88 | 68.47 |
283 | 2048-07 | 1.06 | 0.18 | 0.88 | 67.59 |
284 | 2048-08 | 1.06 | 0.18 | 0.88 | 66.71 |
285 | 2048-09 | 1.05 | 0.18 | 0.88 | 65.83 |
286 | 2048-10 | 1.05 | 0.17 | 0.88 | 64.96 |
287 | 2048-11 | 1.05 | 0.17 | 0.88 | 64.08 |
288 | 2048-12 | 1.05 | 0.17 | 0.88 | 63.20 |
289 | 2049-01 | 1.04 | 0.17 | 0.88 | 62.32 |
290 | 2049-02 | 1.04 | 0.16 | 0.88 | 61.44 |
291 | 2049-03 | 1.04 | 0.16 | 0.88 | 60.57 |
292 | 2049-04 | 1.04 | 0.16 | 0.88 | 59.69 |
293 | 2049-05 | 1.03 | 0.16 | 0.88 | 58.81 |
294 | 2049-06 | 1.03 | 0.15 | 0.88 | 57.93 |
295 | 2049-07 | 1.03 | 0.15 | 0.88 | 57.06 |
296 | 2049-08 | 1.03 | 0.15 | 0.88 | 56.18 |
297 | 2049-09 | 1.03 | 0.15 | 0.88 | 55.30 |
298 | 2049-10 | 1.02 | 0.15 | 0.88 | 54.42 |
299 | 2049-11 | 1.02 | 0.14 | 0.88 | 53.54 |
300 | 2049-12 | 1.02 | 0.14 | 0.88 | 52.67 |
301 | 2050-01 | 1.02 | 0.14 | 0.88 | 51.79 |
302 | 2050-02 | 1.01 | 0.14 | 0.88 | 50.91 |
303 | 2050-03 | 1.01 | 0.13 | 0.88 | 50.03 |
304 | 2050-04 | 1.01 | 0.13 | 0.88 | 49.16 |
305 | 2050-05 | 1.01 | 0.13 | 0.88 | 48.28 |
306 | 2050-06 | 1.00 | 0.13 | 0.88 | 47.40 |
307 | 2050-07 | 1.00 | 0.12 | 0.88 | 46.52 |
308 | 2050-08 | 1.00 | 0.12 | 0.88 | 45.64 |
309 | 2050-09 | 1.00 | 0.12 | 0.88 | 44.77 |
310 | 2050-10 | 1.00 | 0.12 | 0.88 | 43.89 |
311 | 2050-11 | 0.99 | 0.12 | 0.88 | 43.01 |
312 | 2050-12 | 0.99 | 0.11 | 0.88 | 42.13 |
313 | 2051-01 | 0.99 | 0.11 | 0.88 | 41.26 |
314 | 2051-02 | 0.99 | 0.11 | 0.88 | 40.38 |
315 | 2051-03 | 0.98 | 0.11 | 0.88 | 39.50 |
316 | 2051-04 | 0.98 | 0.10 | 0.88 | 38.62 |
317 | 2051-05 | 0.98 | 0.10 | 0.88 | 37.74 |
318 | 2051-06 | 0.98 | 0.10 | 0.88 | 36.87 |
319 | 2051-07 | 0.97 | 0.10 | 0.88 | 35.99 |
320 | 2051-08 | 0.97 | 0.09 | 0.88 | 35.11 |
321 | 2051-09 | 0.97 | 0.09 | 0.88 | 34.23 |
322 | 2051-10 | 0.97 | 0.09 | 0.88 | 33.36 |
323 | 2051-11 | 0.97 | 0.09 | 0.88 | 32.48 |
324 | 2051-12 | 0.96 | 0.09 | 0.88 | 31.60 |
325 | 2052-01 | 0.96 | 0.08 | 0.88 | 30.72 |
326 | 2052-02 | 0.96 | 0.08 | 0.88 | 29.84 |
327 | 2052-03 | 0.96 | 0.08 | 0.88 | 28.97 |
328 | 2052-04 | 0.95 | 0.08 | 0.88 | 28.09 |
329 | 2052-05 | 0.95 | 0.07 | 0.88 | 27.21 |
330 | 2052-06 | 0.95 | 0.07 | 0.88 | 26.33 |
331 | 2052-07 | 0.95 | 0.07 | 0.88 | 25.46 |
332 | 2052-08 | 0.94 | 0.07 | 0.88 | 24.58 |
333 | 2052-09 | 0.94 | 0.06 | 0.88 | 23.70 |
334 | 2052-10 | 0.94 | 0.06 | 0.88 | 22.82 |
335 | 2052-11 | 0.94 | 0.06 | 0.88 | 21.94 |
336 | 2052-12 | 0.94 | 0.06 | 0.88 | 21.07 |
337 | 2053-01 | 0.93 | 0.06 | 0.88 | 20.19 |
338 | 2053-02 | 0.93 | 0.05 | 0.88 | 19.31 |
339 | 2053-03 | 0.93 | 0.05 | 0.88 | 18.43 |
340 | 2053-04 | 0.93 | 0.05 | 0.88 | 17.56 |
341 | 2053-05 | 0.92 | 0.05 | 0.88 | 16.68 |
342 | 2053-06 | 0.92 | 0.04 | 0.88 | 15.80 |
343 | 2053-07 | 0.92 | 0.04 | 0.88 | 14.92 |
344 | 2053-08 | 0.92 | 0.04 | 0.88 | 14.04 |
345 | 2053-09 | 0.91 | 0.04 | 0.88 | 13.17 |
346 | 2053-10 | 0.91 | 0.03 | 0.88 | 12.29 |
347 | 2053-11 | 0.91 | 0.03 | 0.88 | 11.41 |
348 | 2053-12 | 0.91 | 0.03 | 0.88 | 10.53 |
349 | 2054-01 | 0.91 | 0.03 | 0.88 | 9.66 |
350 | 2054-02 | 0.90 | 0.03 | 0.88 | 8.78 |
351 | 2054-03 | 0.90 | 0.02 | 0.88 | 7.90 |
352 | 2054-04 | 0.90 | 0.02 | 0.88 | 7.02 |
353 | 2054-05 | 0.90 | 0.02 | 0.88 | 6.14 |
354 | 2054-06 | 0.89 | 0.02 | 0.88 | 5.27 |
355 | 2054-07 | 0.89 | 0.01 | 0.88 | 4.39 |
356 | 2054-08 | 0.89 | 0.01 | 0.88 | 3.51 |
357 | 2054-09 | 0.89 | 0.01 | 0.88 | 2.63 |
358 | 2054-10 | 0.88 | 0.01 | 0.88 | 1.76 |
359 | 2054-11 | 0.88 | 0.00 | 0.88 | 0.88 |
360 | 2054-12 | 0.88 | 0.00 | 0.88 | 0.00 |