贷款295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:295元
还款月数:30年
每月还款:1.46元
利息总额:230.55元
本息合计:525.55元
期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
---|---|---|---|---|---|
1 | 2024-11 | 1.46 | 1.06 | 0.40 | 294.60 |
2 | 2024-12 | 1.46 | 1.06 | 0.40 | 294.19 |
3 | 2025-01 | 1.46 | 1.05 | 0.41 | 293.79 |
4 | 2025-02 | 1.46 | 1.05 | 0.41 | 293.38 |
5 | 2025-03 | 1.46 | 1.05 | 0.41 | 292.97 |
6 | 2025-04 | 1.46 | 1.05 | 0.41 | 292.56 |
7 | 2025-05 | 1.46 | 1.05 | 0.41 | 292.15 |
8 | 2025-06 | 1.46 | 1.05 | 0.41 | 291.74 |
9 | 2025-07 | 1.46 | 1.05 | 0.41 | 291.32 |
10 | 2025-08 | 1.46 | 1.04 | 0.42 | 290.91 |
11 | 2025-09 | 1.46 | 1.04 | 0.42 | 290.49 |
12 | 2025-10 | 1.46 | 1.04 | 0.42 | 290.07 |
13 | 2025-11 | 1.46 | 1.04 | 0.42 | 289.65 |
14 | 2025-12 | 1.46 | 1.04 | 0.42 | 289.23 |
15 | 2026-01 | 1.46 | 1.04 | 0.42 | 288.80 |
16 | 2026-02 | 1.46 | 1.03 | 0.42 | 288.38 |
17 | 2026-03 | 1.46 | 1.03 | 0.43 | 287.95 |
18 | 2026-04 | 1.46 | 1.03 | 0.43 | 287.52 |
19 | 2026-05 | 1.46 | 1.03 | 0.43 | 287.10 |
20 | 2026-06 | 1.46 | 1.03 | 0.43 | 286.66 |
21 | 2026-07 | 1.46 | 1.03 | 0.43 | 286.23 |
22 | 2026-08 | 1.46 | 1.03 | 0.43 | 285.80 |
23 | 2026-09 | 1.46 | 1.02 | 0.44 | 285.36 |
24 | 2026-10 | 1.46 | 1.02 | 0.44 | 284.92 |
25 | 2026-11 | 1.46 | 1.02 | 0.44 | 284.49 |
26 | 2026-12 | 1.46 | 1.02 | 0.44 | 284.04 |
27 | 2027-01 | 1.46 | 1.02 | 0.44 | 283.60 |
28 | 2027-02 | 1.46 | 1.02 | 0.44 | 283.16 |
29 | 2027-03 | 1.46 | 1.01 | 0.45 | 282.71 |
30 | 2027-04 | 1.46 | 1.01 | 0.45 | 282.27 |
31 | 2027-05 | 1.46 | 1.01 | 0.45 | 281.82 |
32 | 2027-06 | 1.46 | 1.01 | 0.45 | 281.37 |
33 | 2027-07 | 1.46 | 1.01 | 0.45 | 280.92 |
34 | 2027-08 | 1.46 | 1.01 | 0.45 | 280.46 |
35 | 2027-09 | 1.46 | 1.00 | 0.45 | 280.01 |
36 | 2027-10 | 1.46 | 1.00 | 0.46 | 279.55 |
37 | 2027-11 | 1.46 | 1.00 | 0.46 | 279.09 |
38 | 2027-12 | 1.46 | 1.00 | 0.46 | 278.63 |
39 | 2028-01 | 1.46 | 1.00 | 0.46 | 278.17 |
40 | 2028-02 | 1.46 | 1.00 | 0.46 | 277.71 |
41 | 2028-03 | 1.46 | 1.00 | 0.46 | 277.25 |
42 | 2028-04 | 1.46 | 0.99 | 0.47 | 276.78 |
43 | 2028-05 | 1.46 | 0.99 | 0.47 | 276.31 |
44 | 2028-06 | 1.46 | 0.99 | 0.47 | 275.84 |
45 | 2028-07 | 1.46 | 0.99 | 0.47 | 275.37 |
46 | 2028-08 | 1.46 | 0.99 | 0.47 | 274.90 |
47 | 2028-09 | 1.46 | 0.99 | 0.47 | 274.42 |
48 | 2028-10 | 1.46 | 0.98 | 0.48 | 273.94 |
49 | 2028-11 | 1.46 | 0.98 | 0.48 | 273.47 |
50 | 2028-12 | 1.46 | 0.98 | 0.48 | 272.99 |
51 | 2029-01 | 1.46 | 0.98 | 0.48 | 272.51 |
52 | 2029-02 | 1.46 | 0.98 | 0.48 | 272.02 |
53 | 2029-03 | 1.46 | 0.97 | 0.49 | 271.54 |
54 | 2029-04 | 1.46 | 0.97 | 0.49 | 271.05 |
55 | 2029-05 | 1.46 | 0.97 | 0.49 | 270.56 |
56 | 2029-06 | 1.46 | 0.97 | 0.49 | 270.07 |
57 | 2029-07 | 1.46 | 0.97 | 0.49 | 269.58 |
58 | 2029-08 | 1.46 | 0.97 | 0.49 | 269.08 |
59 | 2029-09 | 1.46 | 0.96 | 0.50 | 268.59 |
60 | 2029-10 | 1.46 | 0.96 | 0.50 | 268.09 |
61 | 2029-11 | 1.46 | 0.96 | 0.50 | 267.59 |
62 | 2029-12 | 1.46 | 0.96 | 0.50 | 267.09 |
63 | 2030-01 | 1.46 | 0.96 | 0.50 | 266.59 |
64 | 2030-02 | 1.46 | 0.96 | 0.50 | 266.08 |
65 | 2030-03 | 1.46 | 0.95 | 0.51 | 265.58 |
66 | 2030-04 | 1.46 | 0.95 | 0.51 | 265.07 |
67 | 2030-05 | 1.46 | 0.95 | 0.51 | 264.56 |
68 | 2030-06 | 1.46 | 0.95 | 0.51 | 264.05 |
69 | 2030-07 | 1.46 | 0.95 | 0.51 | 263.53 |
70 | 2030-08 | 1.46 | 0.94 | 0.52 | 263.02 |
71 | 2030-09 | 1.46 | 0.94 | 0.52 | 262.50 |
72 | 2030-10 | 1.46 | 0.94 | 0.52 | 261.98 |
73 | 2030-11 | 1.46 | 0.94 | 0.52 | 261.46 |
74 | 2030-12 | 1.46 | 0.94 | 0.52 | 260.94 |
75 | 2031-01 | 1.46 | 0.94 | 0.52 | 260.41 |
76 | 2031-02 | 1.46 | 0.93 | 0.53 | 259.89 |
77 | 2031-03 | 1.46 | 0.93 | 0.53 | 259.36 |
78 | 2031-04 | 1.46 | 0.93 | 0.53 | 258.83 |
79 | 2031-05 | 1.46 | 0.93 | 0.53 | 258.29 |
80 | 2031-06 | 1.46 | 0.93 | 0.53 | 257.76 |
81 | 2031-07 | 1.46 | 0.92 | 0.54 | 257.22 |
82 | 2031-08 | 1.46 | 0.92 | 0.54 | 256.69 |
83 | 2031-09 | 1.46 | 0.92 | 0.54 | 256.15 |
84 | 2031-10 | 1.46 | 0.92 | 0.54 | 255.60 |
85 | 2031-11 | 1.46 | 0.92 | 0.54 | 255.06 |
86 | 2031-12 | 1.46 | 0.91 | 0.55 | 254.51 |
87 | 2032-01 | 1.46 | 0.91 | 0.55 | 253.97 |
88 | 2032-02 | 1.46 | 0.91 | 0.55 | 253.42 |
89 | 2032-03 | 1.46 | 0.91 | 0.55 | 252.86 |
90 | 2032-04 | 1.46 | 0.91 | 0.55 | 252.31 |
91 | 2032-05 | 1.46 | 0.90 | 0.56 | 251.75 |
92 | 2032-06 | 1.46 | 0.90 | 0.56 | 251.20 |
93 | 2032-07 | 1.46 | 0.90 | 0.56 | 250.64 |
94 | 2032-08 | 1.46 | 0.90 | 0.56 | 250.08 |
95 | 2032-09 | 1.46 | 0.90 | 0.56 | 249.51 |
96 | 2032-10 | 1.46 | 0.89 | 0.57 | 248.95 |
97 | 2032-11 | 1.46 | 0.89 | 0.57 | 248.38 |
98 | 2032-12 | 1.46 | 0.89 | 0.57 | 247.81 |
99 | 2033-01 | 1.46 | 0.89 | 0.57 | 247.24 |
100 | 2033-02 | 1.46 | 0.89 | 0.57 | 246.66 |
101 | 2033-03 | 1.46 | 0.88 | 0.58 | 246.09 |
102 | 2033-04 | 1.46 | 0.88 | 0.58 | 245.51 |
103 | 2033-05 | 1.46 | 0.88 | 0.58 | 244.93 |
104 | 2033-06 | 1.46 | 0.88 | 0.58 | 244.35 |
105 | 2033-07 | 1.46 | 0.88 | 0.58 | 243.76 |
106 | 2033-08 | 1.46 | 0.87 | 0.59 | 243.18 |
107 | 2033-09 | 1.46 | 0.87 | 0.59 | 242.59 |
108 | 2033-10 | 1.46 | 0.87 | 0.59 | 242.00 |
109 | 2033-11 | 1.46 | 0.87 | 0.59 | 241.40 |
110 | 2033-12 | 1.46 | 0.87 | 0.59 | 240.81 |
111 | 2034-01 | 1.46 | 0.86 | 0.60 | 240.21 |
112 | 2034-02 | 1.46 | 0.86 | 0.60 | 239.61 |
113 | 2034-03 | 1.46 | 0.86 | 0.60 | 239.01 |
114 | 2034-04 | 1.46 | 0.86 | 0.60 | 238.41 |
115 | 2034-05 | 1.46 | 0.85 | 0.61 | 237.80 |
116 | 2034-06 | 1.46 | 0.85 | 0.61 | 237.19 |
117 | 2034-07 | 1.46 | 0.85 | 0.61 | 236.58 |
118 | 2034-08 | 1.46 | 0.85 | 0.61 | 235.97 |
119 | 2034-09 | 1.46 | 0.85 | 0.61 | 235.36 |
120 | 2034-10 | 1.46 | 0.84 | 0.62 | 234.74 |
121 | 2034-11 | 1.46 | 0.84 | 0.62 | 234.12 |
122 | 2034-12 | 1.46 | 0.84 | 0.62 | 233.50 |
123 | 2035-01 | 1.46 | 0.84 | 0.62 | 232.88 |
124 | 2035-02 | 1.46 | 0.83 | 0.63 | 232.25 |
125 | 2035-03 | 1.46 | 0.83 | 0.63 | 231.63 |
126 | 2035-04 | 1.46 | 0.83 | 0.63 | 231.00 |
127 | 2035-05 | 1.46 | 0.83 | 0.63 | 230.36 |
128 | 2035-06 | 1.46 | 0.83 | 0.63 | 229.73 |
129 | 2035-07 | 1.46 | 0.82 | 0.64 | 229.09 |
130 | 2035-08 | 1.46 | 0.82 | 0.64 | 228.45 |
131 | 2035-09 | 1.46 | 0.82 | 0.64 | 227.81 |
132 | 2035-10 | 1.46 | 0.82 | 0.64 | 227.17 |
133 | 2035-11 | 1.46 | 0.81 | 0.65 | 226.52 |
134 | 2035-12 | 1.46 | 0.81 | 0.65 | 225.88 |
135 | 2036-01 | 1.46 | 0.81 | 0.65 | 225.22 |
136 | 2036-02 | 1.46 | 0.81 | 0.65 | 224.57 |
137 | 2036-03 | 1.46 | 0.80 | 0.66 | 223.92 |
138 | 2036-04 | 1.46 | 0.80 | 0.66 | 223.26 |
139 | 2036-05 | 1.46 | 0.80 | 0.66 | 222.60 |
140 | 2036-06 | 1.46 | 0.80 | 0.66 | 221.94 |
141 | 2036-07 | 1.46 | 0.80 | 0.66 | 221.27 |
142 | 2036-08 | 1.46 | 0.79 | 0.67 | 220.61 |
143 | 2036-09 | 1.46 | 0.79 | 0.67 | 219.94 |
144 | 2036-10 | 1.46 | 0.79 | 0.67 | 219.26 |
145 | 2036-11 | 1.46 | 0.79 | 0.67 | 218.59 |
146 | 2036-12 | 1.46 | 0.78 | 0.68 | 217.91 |
147 | 2037-01 | 1.46 | 0.78 | 0.68 | 217.23 |
148 | 2037-02 | 1.46 | 0.78 | 0.68 | 216.55 |
149 | 2037-03 | 1.46 | 0.78 | 0.68 | 215.87 |
150 | 2037-04 | 1.46 | 0.77 | 0.69 | 215.18 |
151 | 2037-05 | 1.46 | 0.77 | 0.69 | 214.49 |
152 | 2037-06 | 1.46 | 0.77 | 0.69 | 213.80 |
153 | 2037-07 | 1.46 | 0.77 | 0.69 | 213.11 |
154 | 2037-08 | 1.46 | 0.76 | 0.70 | 212.41 |
155 | 2037-09 | 1.46 | 0.76 | 0.70 | 211.71 |
156 | 2037-10 | 1.46 | 0.76 | 0.70 | 211.01 |
157 | 2037-11 | 1.46 | 0.76 | 0.70 | 210.31 |
158 | 2037-12 | 1.46 | 0.75 | 0.71 | 209.60 |
159 | 2038-01 | 1.46 | 0.75 | 0.71 | 208.89 |
160 | 2038-02 | 1.46 | 0.75 | 0.71 | 208.18 |
161 | 2038-03 | 1.46 | 0.75 | 0.71 | 207.47 |
162 | 2038-04 | 1.46 | 0.74 | 0.72 | 206.75 |
163 | 2038-05 | 1.46 | 0.74 | 0.72 | 206.03 |
164 | 2038-06 | 1.46 | 0.74 | 0.72 | 205.31 |
165 | 2038-07 | 1.46 | 0.74 | 0.72 | 204.59 |
166 | 2038-08 | 1.46 | 0.73 | 0.73 | 203.86 |
167 | 2038-09 | 1.46 | 0.73 | 0.73 | 203.13 |
168 | 2038-10 | 1.46 | 0.73 | 0.73 | 202.40 |
169 | 2038-11 | 1.46 | 0.73 | 0.73 | 201.67 |
170 | 2038-12 | 1.46 | 0.72 | 0.74 | 200.93 |
171 | 2039-01 | 1.46 | 0.72 | 0.74 | 200.19 |
172 | 2039-02 | 1.46 | 0.72 | 0.74 | 199.45 |
173 | 2039-03 | 1.46 | 0.71 | 0.75 | 198.70 |
174 | 2039-04 | 1.46 | 0.71 | 0.75 | 197.95 |
175 | 2039-05 | 1.46 | 0.71 | 0.75 | 197.20 |
176 | 2039-06 | 1.46 | 0.71 | 0.75 | 196.45 |
177 | 2039-07 | 1.46 | 0.70 | 0.76 | 195.69 |
178 | 2039-08 | 1.46 | 0.70 | 0.76 | 194.93 |
179 | 2039-09 | 1.46 | 0.70 | 0.76 | 194.17 |
180 | 2039-10 | 1.46 | 0.70 | 0.76 | 193.41 |
181 | 2039-11 | 1.46 | 0.69 | 0.77 | 192.64 |
182 | 2039-12 | 1.46 | 0.69 | 0.77 | 191.87 |
183 | 2040-01 | 1.46 | 0.69 | 0.77 | 191.10 |
184 | 2040-02 | 1.46 | 0.68 | 0.78 | 190.32 |
185 | 2040-03 | 1.46 | 0.68 | 0.78 | 189.55 |
186 | 2040-04 | 1.46 | 0.68 | 0.78 | 188.77 |
187 | 2040-05 | 1.46 | 0.68 | 0.78 | 187.98 |
188 | 2040-06 | 1.46 | 0.67 | 0.79 | 187.20 |
189 | 2040-07 | 1.46 | 0.67 | 0.79 | 186.41 |
190 | 2040-08 | 1.46 | 0.67 | 0.79 | 185.62 |
191 | 2040-09 | 1.46 | 0.67 | 0.79 | 184.82 |
192 | 2040-10 | 1.46 | 0.66 | 0.80 | 184.02 |
193 | 2040-11 | 1.46 | 0.66 | 0.80 | 183.22 |
194 | 2040-12 | 1.46 | 0.66 | 0.80 | 182.42 |
195 | 2041-01 | 1.46 | 0.65 | 0.81 | 181.61 |
196 | 2041-02 | 1.46 | 0.65 | 0.81 | 180.80 |
197 | 2041-03 | 1.46 | 0.65 | 0.81 | 179.99 |
198 | 2041-04 | 1.46 | 0.64 | 0.81 | 179.18 |
199 | 2041-05 | 1.46 | 0.64 | 0.82 | 178.36 |
200 | 2041-06 | 1.46 | 0.64 | 0.82 | 177.54 |
201 | 2041-07 | 1.46 | 0.64 | 0.82 | 176.72 |
202 | 2041-08 | 1.46 | 0.63 | 0.83 | 175.89 |
203 | 2041-09 | 1.46 | 0.63 | 0.83 | 175.06 |
204 | 2041-10 | 1.46 | 0.63 | 0.83 | 174.23 |
205 | 2041-11 | 1.46 | 0.62 | 0.84 | 173.39 |
206 | 2041-12 | 1.46 | 0.62 | 0.84 | 172.55 |
207 | 2042-01 | 1.46 | 0.62 | 0.84 | 171.71 |
208 | 2042-02 | 1.46 | 0.62 | 0.84 | 170.87 |
209 | 2042-03 | 1.46 | 0.61 | 0.85 | 170.02 |
210 | 2042-04 | 1.46 | 0.61 | 0.85 | 169.17 |
211 | 2042-05 | 1.46 | 0.61 | 0.85 | 168.31 |
212 | 2042-06 | 1.46 | 0.60 | 0.86 | 167.46 |
213 | 2042-07 | 1.46 | 0.60 | 0.86 | 166.60 |
214 | 2042-08 | 1.46 | 0.60 | 0.86 | 165.73 |
215 | 2042-09 | 1.46 | 0.59 | 0.87 | 164.87 |
216 | 2042-10 | 1.46 | 0.59 | 0.87 | 164.00 |
217 | 2042-11 | 1.46 | 0.59 | 0.87 | 163.13 |
218 | 2042-12 | 1.46 | 0.58 | 0.88 | 162.25 |
219 | 2043-01 | 1.46 | 0.58 | 0.88 | 161.37 |
220 | 2043-02 | 1.46 | 0.58 | 0.88 | 160.49 |
221 | 2043-03 | 1.46 | 0.58 | 0.88 | 159.61 |
222 | 2043-04 | 1.46 | 0.57 | 0.89 | 158.72 |
223 | 2043-05 | 1.46 | 0.57 | 0.89 | 157.83 |
224 | 2043-06 | 1.46 | 0.57 | 0.89 | 156.93 |
225 | 2043-07 | 1.46 | 0.56 | 0.90 | 156.04 |
226 | 2043-08 | 1.46 | 0.56 | 0.90 | 155.14 |
227 | 2043-09 | 1.46 | 0.56 | 0.90 | 154.23 |
228 | 2043-10 | 1.46 | 0.55 | 0.91 | 153.32 |
229 | 2043-11 | 1.46 | 0.55 | 0.91 | 152.41 |
230 | 2043-12 | 1.46 | 0.55 | 0.91 | 151.50 |
231 | 2044-01 | 1.46 | 0.54 | 0.92 | 150.58 |
232 | 2044-02 | 1.46 | 0.54 | 0.92 | 149.66 |
233 | 2044-03 | 1.46 | 0.54 | 0.92 | 148.74 |
234 | 2044-04 | 1.46 | 0.53 | 0.93 | 147.81 |
235 | 2044-05 | 1.46 | 0.53 | 0.93 | 146.88 |
236 | 2044-06 | 1.46 | 0.53 | 0.93 | 145.95 |
237 | 2044-07 | 1.46 | 0.52 | 0.94 | 145.01 |
238 | 2044-08 | 1.46 | 0.52 | 0.94 | 144.07 |
239 | 2044-09 | 1.46 | 0.52 | 0.94 | 143.13 |
240 | 2044-10 | 1.46 | 0.51 | 0.95 | 142.18 |
241 | 2044-11 | 1.46 | 0.51 | 0.95 | 141.23 |
242 | 2044-12 | 1.46 | 0.51 | 0.95 | 140.28 |
243 | 2045-01 | 1.46 | 0.50 | 0.96 | 139.32 |
244 | 2045-02 | 1.46 | 0.50 | 0.96 | 138.36 |
245 | 2045-03 | 1.46 | 0.50 | 0.96 | 137.39 |
246 | 2045-04 | 1.46 | 0.49 | 0.97 | 136.43 |
247 | 2045-05 | 1.46 | 0.49 | 0.97 | 135.46 |
248 | 2045-06 | 1.46 | 0.49 | 0.97 | 134.48 |
249 | 2045-07 | 1.46 | 0.48 | 0.98 | 133.50 |
250 | 2045-08 | 1.46 | 0.48 | 0.98 | 132.52 |
251 | 2045-09 | 1.46 | 0.47 | 0.98 | 131.54 |
252 | 2045-10 | 1.46 | 0.47 | 0.99 | 130.55 |
253 | 2045-11 | 1.46 | 0.47 | 0.99 | 129.56 |
254 | 2045-12 | 1.46 | 0.46 | 1.00 | 128.56 |
255 | 2046-01 | 1.46 | 0.46 | 1.00 | 127.56 |
256 | 2046-02 | 1.46 | 0.46 | 1.00 | 126.56 |
257 | 2046-03 | 1.46 | 0.45 | 1.01 | 125.55 |
258 | 2046-04 | 1.46 | 0.45 | 1.01 | 124.54 |
259 | 2046-05 | 1.46 | 0.45 | 1.01 | 123.53 |
260 | 2046-06 | 1.46 | 0.44 | 1.02 | 122.51 |
261 | 2046-07 | 1.46 | 0.44 | 1.02 | 121.49 |
262 | 2046-08 | 1.46 | 0.44 | 1.02 | 120.47 |
263 | 2046-09 | 1.46 | 0.43 | 1.03 | 119.44 |
264 | 2046-10 | 1.46 | 0.43 | 1.03 | 118.41 |
265 | 2046-11 | 1.46 | 0.42 | 1.04 | 117.37 |
266 | 2046-12 | 1.46 | 0.42 | 1.04 | 116.33 |
267 | 2047-01 | 1.46 | 0.42 | 1.04 | 115.29 |
268 | 2047-02 | 1.46 | 0.41 | 1.05 | 114.24 |
269 | 2047-03 | 1.46 | 0.41 | 1.05 | 113.19 |
270 | 2047-04 | 1.46 | 0.41 | 1.05 | 112.14 |
271 | 2047-05 | 1.46 | 0.40 | 1.06 | 111.08 |
272 | 2047-06 | 1.46 | 0.40 | 1.06 | 110.02 |
273 | 2047-07 | 1.46 | 0.39 | 1.07 | 108.95 |
274 | 2047-08 | 1.46 | 0.39 | 1.07 | 107.88 |
275 | 2047-09 | 1.46 | 0.39 | 1.07 | 106.81 |
276 | 2047-10 | 1.46 | 0.38 | 1.08 | 105.73 |
277 | 2047-11 | 1.46 | 0.38 | 1.08 | 104.65 |
278 | 2047-12 | 1.46 | 0.37 | 1.08 | 103.57 |
279 | 2048-01 | 1.46 | 0.37 | 1.09 | 102.48 |
280 | 2048-02 | 1.46 | 0.37 | 1.09 | 101.38 |
281 | 2048-03 | 1.46 | 0.36 | 1.10 | 100.29 |
282 | 2048-04 | 1.46 | 0.36 | 1.10 | 99.19 |
283 | 2048-05 | 1.46 | 0.36 | 1.10 | 98.08 |
284 | 2048-06 | 1.46 | 0.35 | 1.11 | 96.97 |
285 | 2048-07 | 1.46 | 0.35 | 1.11 | 95.86 |
286 | 2048-08 | 1.46 | 0.34 | 1.12 | 94.75 |
287 | 2048-09 | 1.46 | 0.34 | 1.12 | 93.63 |
288 | 2048-10 | 1.46 | 0.34 | 1.12 | 92.50 |
289 | 2048-11 | 1.46 | 0.33 | 1.13 | 91.37 |
290 | 2048-12 | 1.46 | 0.33 | 1.13 | 90.24 |
291 | 2049-01 | 1.46 | 0.32 | 1.14 | 89.10 |
292 | 2049-02 | 1.46 | 0.32 | 1.14 | 87.96 |
293 | 2049-03 | 1.46 | 0.32 | 1.14 | 86.82 |
294 | 2049-04 | 1.46 | 0.31 | 1.15 | 85.67 |
295 | 2049-05 | 1.46 | 0.31 | 1.15 | 84.52 |
296 | 2049-06 | 1.46 | 0.30 | 1.16 | 83.36 |
297 | 2049-07 | 1.46 | 0.30 | 1.16 | 82.20 |
298 | 2049-08 | 1.46 | 0.29 | 1.17 | 81.03 |
299 | 2049-09 | 1.46 | 0.29 | 1.17 | 79.86 |
300 | 2049-10 | 1.46 | 0.29 | 1.17 | 78.69 |
301 | 2049-11 | 1.46 | 0.28 | 1.18 | 77.51 |
302 | 2049-12 | 1.46 | 0.28 | 1.18 | 76.33 |
303 | 2050-01 | 1.46 | 0.27 | 1.19 | 75.14 |
304 | 2050-02 | 1.46 | 0.27 | 1.19 | 73.95 |
305 | 2050-03 | 1.46 | 0.26 | 1.19 | 72.76 |
306 | 2050-04 | 1.46 | 0.26 | 1.20 | 71.56 |
307 | 2050-05 | 1.46 | 0.26 | 1.20 | 70.36 |
308 | 2050-06 | 1.46 | 0.25 | 1.21 | 69.15 |
309 | 2050-07 | 1.46 | 0.25 | 1.21 | 67.94 |
310 | 2050-08 | 1.46 | 0.24 | 1.22 | 66.72 |
311 | 2050-09 | 1.46 | 0.24 | 1.22 | 65.50 |
312 | 2050-10 | 1.46 | 0.23 | 1.23 | 64.27 |
313 | 2050-11 | 1.46 | 0.23 | 1.23 | 63.04 |
314 | 2050-12 | 1.46 | 0.23 | 1.23 | 61.81 |
315 | 2051-01 | 1.46 | 0.22 | 1.24 | 60.57 |
316 | 2051-02 | 1.46 | 0.22 | 1.24 | 59.33 |
317 | 2051-03 | 1.46 | 0.21 | 1.25 | 58.08 |
318 | 2051-04 | 1.46 | 0.21 | 1.25 | 56.83 |
319 | 2051-05 | 1.46 | 0.20 | 1.26 | 55.57 |
320 | 2051-06 | 1.46 | 0.20 | 1.26 | 54.31 |
321 | 2051-07 | 1.46 | 0.19 | 1.27 | 53.05 |
322 | 2051-08 | 1.46 | 0.19 | 1.27 | 51.78 |
323 | 2051-09 | 1.46 | 0.19 | 1.27 | 50.50 |
324 | 2051-10 | 1.46 | 0.18 | 1.28 | 49.22 |
325 | 2051-11 | 1.46 | 0.18 | 1.28 | 47.94 |
326 | 2051-12 | 1.46 | 0.17 | 1.29 | 46.65 |
327 | 2052-01 | 1.46 | 0.17 | 1.29 | 45.36 |
328 | 2052-02 | 1.46 | 0.16 | 1.30 | 44.06 |
329 | 2052-03 | 1.46 | 0.16 | 1.30 | 42.76 |
330 | 2052-04 | 1.46 | 0.15 | 1.31 | 41.45 |
331 | 2052-05 | 1.46 | 0.15 | 1.31 | 40.14 |
332 | 2052-06 | 1.46 | 0.14 | 1.32 | 38.83 |
333 | 2052-07 | 1.46 | 0.14 | 1.32 | 37.51 |
334 | 2052-08 | 1.46 | 0.13 | 1.33 | 36.18 |
335 | 2052-09 | 1.46 | 0.13 | 1.33 | 34.85 |
336 | 2052-10 | 1.46 | 0.12 | 1.33 | 33.52 |
337 | 2052-11 | 1.46 | 0.12 | 1.34 | 32.18 |
338 | 2052-12 | 1.46 | 0.12 | 1.34 | 30.83 |
339 | 2053-01 | 1.46 | 0.11 | 1.35 | 29.48 |
340 | 2053-02 | 1.46 | 0.11 | 1.35 | 28.13 |
341 | 2053-03 | 1.46 | 0.10 | 1.36 | 26.77 |
342 | 2053-04 | 1.46 | 0.10 | 1.36 | 25.40 |
343 | 2053-05 | 1.46 | 0.09 | 1.37 | 24.04 |
344 | 2053-06 | 1.46 | 0.09 | 1.37 | 22.66 |
345 | 2053-07 | 1.46 | 0.08 | 1.38 | 21.28 |
346 | 2053-08 | 1.46 | 0.08 | 1.38 | 19.90 |
347 | 2053-09 | 1.46 | 0.07 | 1.39 | 18.51 |
348 | 2053-10 | 1.46 | 0.07 | 1.39 | 17.12 |
349 | 2053-11 | 1.46 | 0.06 | 1.40 | 15.72 |
350 | 2053-12 | 1.46 | 0.06 | 1.40 | 14.32 |
351 | 2054-01 | 1.46 | 0.05 | 1.41 | 12.91 |
352 | 2054-02 | 1.46 | 0.05 | 1.41 | 11.49 |
353 | 2054-03 | 1.46 | 0.04 | 1.42 | 10.07 |
354 | 2054-04 | 1.46 | 0.04 | 1.42 | 8.65 |
355 | 2054-05 | 1.46 | 0.03 | 1.43 | 7.22 |
356 | 2054-06 | 1.46 | 0.03 | 1.43 | 5.79 |
357 | 2054-07 | 1.46 | 0.02 | 1.44 | 4.35 |
358 | 2054-08 | 1.46 | 0.02 | 1.44 | 2.90 |
359 | 2054-09 | 1.46 | 0.01 | 1.45 | 1.45 |
360 | 2054-10 | 1.46 | 0.01 | 1.45 | 0.00 |
等额本金还款方式:
贷款总额:295元
还款月数:30年
首月还款:1.88元
每月递减:0元
利息总额:190.8元
本息合计:485.8元
节省利息:39.75元
期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
---|---|---|---|---|---|
1 | 2024-11 | 1.88 | 1.06 | 0.82 | 294.18 |
2 | 2024-12 | 1.87 | 1.05 | 0.82 | 293.36 |
3 | 2025-01 | 1.87 | 1.05 | 0.82 | 292.54 |
4 | 2025-02 | 1.87 | 1.05 | 0.82 | 291.72 |
5 | 2025-03 | 1.86 | 1.05 | 0.82 | 290.90 |
6 | 2025-04 | 1.86 | 1.04 | 0.82 | 290.08 |
7 | 2025-05 | 1.86 | 1.04 | 0.82 | 289.26 |
8 | 2025-06 | 1.86 | 1.04 | 0.82 | 288.44 |
9 | 2025-07 | 1.85 | 1.03 | 0.82 | 287.63 |
10 | 2025-08 | 1.85 | 1.03 | 0.82 | 286.81 |
11 | 2025-09 | 1.85 | 1.03 | 0.82 | 285.99 |
12 | 2025-10 | 1.84 | 1.02 | 0.82 | 285.17 |
13 | 2025-11 | 1.84 | 1.02 | 0.82 | 284.35 |
14 | 2025-12 | 1.84 | 1.02 | 0.82 | 283.53 |
15 | 2026-01 | 1.84 | 1.02 | 0.82 | 282.71 |
16 | 2026-02 | 1.83 | 1.01 | 0.82 | 281.89 |
17 | 2026-03 | 1.83 | 1.01 | 0.82 | 281.07 |
18 | 2026-04 | 1.83 | 1.01 | 0.82 | 280.25 |
19 | 2026-05 | 1.82 | 1.00 | 0.82 | 279.43 |
20 | 2026-06 | 1.82 | 1.00 | 0.82 | 278.61 |
21 | 2026-07 | 1.82 | 1.00 | 0.82 | 277.79 |
22 | 2026-08 | 1.81 | 1.00 | 0.82 | 276.97 |
23 | 2026-09 | 1.81 | 0.99 | 0.82 | 276.15 |
24 | 2026-10 | 1.81 | 0.99 | 0.82 | 275.33 |
25 | 2026-11 | 1.81 | 0.99 | 0.82 | 274.51 |
26 | 2026-12 | 1.80 | 0.98 | 0.82 | 273.69 |
27 | 2027-01 | 1.80 | 0.98 | 0.82 | 272.88 |
28 | 2027-02 | 1.80 | 0.98 | 0.82 | 272.06 |
29 | 2027-03 | 1.79 | 0.97 | 0.82 | 271.24 |
30 | 2027-04 | 1.79 | 0.97 | 0.82 | 270.42 |
31 | 2027-05 | 1.79 | 0.97 | 0.82 | 269.60 |
32 | 2027-06 | 1.79 | 0.97 | 0.82 | 268.78 |
33 | 2027-07 | 1.78 | 0.96 | 0.82 | 267.96 |
34 | 2027-08 | 1.78 | 0.96 | 0.82 | 267.14 |
35 | 2027-09 | 1.78 | 0.96 | 0.82 | 266.32 |
36 | 2027-10 | 1.77 | 0.95 | 0.82 | 265.50 |
37 | 2027-11 | 1.77 | 0.95 | 0.82 | 264.68 |
38 | 2027-12 | 1.77 | 0.95 | 0.82 | 263.86 |
39 | 2028-01 | 1.76 | 0.95 | 0.82 | 263.04 |
40 | 2028-02 | 1.76 | 0.94 | 0.82 | 262.22 |
41 | 2028-03 | 1.76 | 0.94 | 0.82 | 261.40 |
42 | 2028-04 | 1.76 | 0.94 | 0.82 | 260.58 |
43 | 2028-05 | 1.75 | 0.93 | 0.82 | 259.76 |
44 | 2028-06 | 1.75 | 0.93 | 0.82 | 258.94 |
45 | 2028-07 | 1.75 | 0.93 | 0.82 | 258.13 |
46 | 2028-08 | 1.74 | 0.92 | 0.82 | 257.31 |
47 | 2028-09 | 1.74 | 0.92 | 0.82 | 256.49 |
48 | 2028-10 | 1.74 | 0.92 | 0.82 | 255.67 |
49 | 2028-11 | 1.74 | 0.92 | 0.82 | 254.85 |
50 | 2028-12 | 1.73 | 0.91 | 0.82 | 254.03 |
51 | 2029-01 | 1.73 | 0.91 | 0.82 | 253.21 |
52 | 2029-02 | 1.73 | 0.91 | 0.82 | 252.39 |
53 | 2029-03 | 1.72 | 0.90 | 0.82 | 251.57 |
54 | 2029-04 | 1.72 | 0.90 | 0.82 | 250.75 |
55 | 2029-05 | 1.72 | 0.90 | 0.82 | 249.93 |
56 | 2029-06 | 1.72 | 0.90 | 0.82 | 249.11 |
57 | 2029-07 | 1.71 | 0.89 | 0.82 | 248.29 |
58 | 2029-08 | 1.71 | 0.89 | 0.82 | 247.47 |
59 | 2029-09 | 1.71 | 0.89 | 0.82 | 246.65 |
60 | 2029-10 | 1.70 | 0.88 | 0.82 | 245.83 |
61 | 2029-11 | 1.70 | 0.88 | 0.82 | 245.01 |
62 | 2029-12 | 1.70 | 0.88 | 0.82 | 244.19 |
63 | 2030-01 | 1.69 | 0.88 | 0.82 | 243.38 |
64 | 2030-02 | 1.69 | 0.87 | 0.82 | 242.56 |
65 | 2030-03 | 1.69 | 0.87 | 0.82 | 241.74 |
66 | 2030-04 | 1.69 | 0.87 | 0.82 | 240.92 |
67 | 2030-05 | 1.68 | 0.86 | 0.82 | 240.10 |
68 | 2030-06 | 1.68 | 0.86 | 0.82 | 239.28 |
69 | 2030-07 | 1.68 | 0.86 | 0.82 | 238.46 |
70 | 2030-08 | 1.67 | 0.85 | 0.82 | 237.64 |
71 | 2030-09 | 1.67 | 0.85 | 0.82 | 236.82 |
72 | 2030-10 | 1.67 | 0.85 | 0.82 | 236.00 |
73 | 2030-11 | 1.67 | 0.85 | 0.82 | 235.18 |
74 | 2030-12 | 1.66 | 0.84 | 0.82 | 234.36 |
75 | 2031-01 | 1.66 | 0.84 | 0.82 | 233.54 |
76 | 2031-02 | 1.66 | 0.84 | 0.82 | 232.72 |
77 | 2031-03 | 1.65 | 0.83 | 0.82 | 231.90 |
78 | 2031-04 | 1.65 | 0.83 | 0.82 | 231.08 |
79 | 2031-05 | 1.65 | 0.83 | 0.82 | 230.26 |
80 | 2031-06 | 1.64 | 0.83 | 0.82 | 229.44 |
81 | 2031-07 | 1.64 | 0.82 | 0.82 | 228.63 |
82 | 2031-08 | 1.64 | 0.82 | 0.82 | 227.81 |
83 | 2031-09 | 1.64 | 0.82 | 0.82 | 226.99 |
84 | 2031-10 | 1.63 | 0.81 | 0.82 | 226.17 |
85 | 2031-11 | 1.63 | 0.81 | 0.82 | 225.35 |
86 | 2031-12 | 1.63 | 0.81 | 0.82 | 224.53 |
87 | 2032-01 | 1.62 | 0.80 | 0.82 | 223.71 |
88 | 2032-02 | 1.62 | 0.80 | 0.82 | 222.89 |
89 | 2032-03 | 1.62 | 0.80 | 0.82 | 222.07 |
90 | 2032-04 | 1.62 | 0.80 | 0.82 | 221.25 |
91 | 2032-05 | 1.61 | 0.79 | 0.82 | 220.43 |
92 | 2032-06 | 1.61 | 0.79 | 0.82 | 219.61 |
93 | 2032-07 | 1.61 | 0.79 | 0.82 | 218.79 |
94 | 2032-08 | 1.60 | 0.78 | 0.82 | 217.97 |
95 | 2032-09 | 1.60 | 0.78 | 0.82 | 217.15 |
96 | 2032-10 | 1.60 | 0.78 | 0.82 | 216.33 |
97 | 2032-11 | 1.59 | 0.78 | 0.82 | 215.51 |
98 | 2032-12 | 1.59 | 0.77 | 0.82 | 214.69 |
99 | 2033-01 | 1.59 | 0.77 | 0.82 | 213.88 |
100 | 2033-02 | 1.59 | 0.77 | 0.82 | 213.06 |
101 | 2033-03 | 1.58 | 0.76 | 0.82 | 212.24 |
102 | 2033-04 | 1.58 | 0.76 | 0.82 | 211.42 |
103 | 2033-05 | 1.58 | 0.76 | 0.82 | 210.60 |
104 | 2033-06 | 1.57 | 0.75 | 0.82 | 209.78 |
105 | 2033-07 | 1.57 | 0.75 | 0.82 | 208.96 |
106 | 2033-08 | 1.57 | 0.75 | 0.82 | 208.14 |
107 | 2033-09 | 1.57 | 0.75 | 0.82 | 207.32 |
108 | 2033-10 | 1.56 | 0.74 | 0.82 | 206.50 |
109 | 2033-11 | 1.56 | 0.74 | 0.82 | 205.68 |
110 | 2033-12 | 1.56 | 0.74 | 0.82 | 204.86 |
111 | 2034-01 | 1.55 | 0.73 | 0.82 | 204.04 |
112 | 2034-02 | 1.55 | 0.73 | 0.82 | 203.22 |
113 | 2034-03 | 1.55 | 0.73 | 0.82 | 202.40 |
114 | 2034-04 | 1.54 | 0.73 | 0.82 | 201.58 |
115 | 2034-05 | 1.54 | 0.72 | 0.82 | 200.76 |
116 | 2034-06 | 1.54 | 0.72 | 0.82 | 199.94 |
117 | 2034-07 | 1.54 | 0.72 | 0.82 | 199.13 |
118 | 2034-08 | 1.53 | 0.71 | 0.82 | 198.31 |
119 | 2034-09 | 1.53 | 0.71 | 0.82 | 197.49 |
120 | 2034-10 | 1.53 | 0.71 | 0.82 | 196.67 |
121 | 2034-11 | 1.52 | 0.70 | 0.82 | 195.85 |
122 | 2034-12 | 1.52 | 0.70 | 0.82 | 195.03 |
123 | 2035-01 | 1.52 | 0.70 | 0.82 | 194.21 |
124 | 2035-02 | 1.52 | 0.70 | 0.82 | 193.39 |
125 | 2035-03 | 1.51 | 0.69 | 0.82 | 192.57 |
126 | 2035-04 | 1.51 | 0.69 | 0.82 | 191.75 |
127 | 2035-05 | 1.51 | 0.69 | 0.82 | 190.93 |
128 | 2035-06 | 1.50 | 0.68 | 0.82 | 190.11 |
129 | 2035-07 | 1.50 | 0.68 | 0.82 | 189.29 |
130 | 2035-08 | 1.50 | 0.68 | 0.82 | 188.47 |
131 | 2035-09 | 1.49 | 0.68 | 0.82 | 187.65 |
132 | 2035-10 | 1.49 | 0.67 | 0.82 | 186.83 |
133 | 2035-11 | 1.49 | 0.67 | 0.82 | 186.01 |
134 | 2035-12 | 1.49 | 0.67 | 0.82 | 185.19 |
135 | 2036-01 | 1.48 | 0.66 | 0.82 | 184.38 |
136 | 2036-02 | 1.48 | 0.66 | 0.82 | 183.56 |
137 | 2036-03 | 1.48 | 0.66 | 0.82 | 182.74 |
138 | 2036-04 | 1.47 | 0.65 | 0.82 | 181.92 |
139 | 2036-05 | 1.47 | 0.65 | 0.82 | 181.10 |
140 | 2036-06 | 1.47 | 0.65 | 0.82 | 180.28 |
141 | 2036-07 | 1.47 | 0.65 | 0.82 | 179.46 |
142 | 2036-08 | 1.46 | 0.64 | 0.82 | 178.64 |
143 | 2036-09 | 1.46 | 0.64 | 0.82 | 177.82 |
144 | 2036-10 | 1.46 | 0.64 | 0.82 | 177.00 |
145 | 2036-11 | 1.45 | 0.63 | 0.82 | 176.18 |
146 | 2036-12 | 1.45 | 0.63 | 0.82 | 175.36 |
147 | 2037-01 | 1.45 | 0.63 | 0.82 | 174.54 |
148 | 2037-02 | 1.44 | 0.63 | 0.82 | 173.72 |
149 | 2037-03 | 1.44 | 0.62 | 0.82 | 172.90 |
150 | 2037-04 | 1.44 | 0.62 | 0.82 | 172.08 |
151 | 2037-05 | 1.44 | 0.62 | 0.82 | 171.26 |
152 | 2037-06 | 1.43 | 0.61 | 0.82 | 170.44 |
153 | 2037-07 | 1.43 | 0.61 | 0.82 | 169.63 |
154 | 2037-08 | 1.43 | 0.61 | 0.82 | 168.81 |
155 | 2037-09 | 1.42 | 0.60 | 0.82 | 167.99 |
156 | 2037-10 | 1.42 | 0.60 | 0.82 | 167.17 |
157 | 2037-11 | 1.42 | 0.60 | 0.82 | 166.35 |
158 | 2037-12 | 1.42 | 0.60 | 0.82 | 165.53 |
159 | 2038-01 | 1.41 | 0.59 | 0.82 | 164.71 |
160 | 2038-02 | 1.41 | 0.59 | 0.82 | 163.89 |
161 | 2038-03 | 1.41 | 0.59 | 0.82 | 163.07 |
162 | 2038-04 | 1.40 | 0.58 | 0.82 | 162.25 |
163 | 2038-05 | 1.40 | 0.58 | 0.82 | 161.43 |
164 | 2038-06 | 1.40 | 0.58 | 0.82 | 160.61 |
165 | 2038-07 | 1.39 | 0.58 | 0.82 | 159.79 |
166 | 2038-08 | 1.39 | 0.57 | 0.82 | 158.97 |
167 | 2038-09 | 1.39 | 0.57 | 0.82 | 158.15 |
168 | 2038-10 | 1.39 | 0.57 | 0.82 | 157.33 |
169 | 2038-11 | 1.38 | 0.56 | 0.82 | 156.51 |
170 | 2038-12 | 1.38 | 0.56 | 0.82 | 155.69 |
171 | 2039-01 | 1.38 | 0.56 | 0.82 | 154.88 |
172 | 2039-02 | 1.37 | 0.55 | 0.82 | 154.06 |
173 | 2039-03 | 1.37 | 0.55 | 0.82 | 153.24 |
174 | 2039-04 | 1.37 | 0.55 | 0.82 | 152.42 |
175 | 2039-05 | 1.37 | 0.55 | 0.82 | 151.60 |
176 | 2039-06 | 1.36 | 0.54 | 0.82 | 150.78 |
177 | 2039-07 | 1.36 | 0.54 | 0.82 | 149.96 |
178 | 2039-08 | 1.36 | 0.54 | 0.82 | 149.14 |
179 | 2039-09 | 1.35 | 0.53 | 0.82 | 148.32 |
180 | 2039-10 | 1.35 | 0.53 | 0.82 | 147.50 |
181 | 2039-11 | 1.35 | 0.53 | 0.82 | 146.68 |
182 | 2039-12 | 1.35 | 0.53 | 0.82 | 145.86 |
183 | 2040-01 | 1.34 | 0.52 | 0.82 | 145.04 |
184 | 2040-02 | 1.34 | 0.52 | 0.82 | 144.22 |
185 | 2040-03 | 1.34 | 0.52 | 0.82 | 143.40 |
186 | 2040-04 | 1.33 | 0.51 | 0.82 | 142.58 |
187 | 2040-05 | 1.33 | 0.51 | 0.82 | 141.76 |
188 | 2040-06 | 1.33 | 0.51 | 0.82 | 140.94 |
189 | 2040-07 | 1.32 | 0.51 | 0.82 | 140.13 |
190 | 2040-08 | 1.32 | 0.50 | 0.82 | 139.31 |
191 | 2040-09 | 1.32 | 0.50 | 0.82 | 138.49 |
192 | 2040-10 | 1.32 | 0.50 | 0.82 | 137.67 |
193 | 2040-11 | 1.31 | 0.49 | 0.82 | 136.85 |
194 | 2040-12 | 1.31 | 0.49 | 0.82 | 136.03 |
195 | 2041-01 | 1.31 | 0.49 | 0.82 | 135.21 |
196 | 2041-02 | 1.30 | 0.48 | 0.82 | 134.39 |
197 | 2041-03 | 1.30 | 0.48 | 0.82 | 133.57 |
198 | 2041-04 | 1.30 | 0.48 | 0.82 | 132.75 |
199 | 2041-05 | 1.30 | 0.48 | 0.82 | 131.93 |
200 | 2041-06 | 1.29 | 0.47 | 0.82 | 131.11 |
201 | 2041-07 | 1.29 | 0.47 | 0.82 | 130.29 |
202 | 2041-08 | 1.29 | 0.47 | 0.82 | 129.47 |
203 | 2041-09 | 1.28 | 0.46 | 0.82 | 128.65 |
204 | 2041-10 | 1.28 | 0.46 | 0.82 | 127.83 |
205 | 2041-11 | 1.28 | 0.46 | 0.82 | 127.01 |
206 | 2041-12 | 1.27 | 0.46 | 0.82 | 126.19 |
207 | 2042-01 | 1.27 | 0.45 | 0.82 | 125.38 |
208 | 2042-02 | 1.27 | 0.45 | 0.82 | 124.56 |
209 | 2042-03 | 1.27 | 0.45 | 0.82 | 123.74 |
210 | 2042-04 | 1.26 | 0.44 | 0.82 | 122.92 |
211 | 2042-05 | 1.26 | 0.44 | 0.82 | 122.10 |
212 | 2042-06 | 1.26 | 0.44 | 0.82 | 121.28 |
213 | 2042-07 | 1.25 | 0.43 | 0.82 | 120.46 |
214 | 2042-08 | 1.25 | 0.43 | 0.82 | 119.64 |
215 | 2042-09 | 1.25 | 0.43 | 0.82 | 118.82 |
216 | 2042-10 | 1.25 | 0.43 | 0.82 | 118.00 |
217 | 2042-11 | 1.24 | 0.42 | 0.82 | 117.18 |
218 | 2042-12 | 1.24 | 0.42 | 0.82 | 116.36 |
219 | 2043-01 | 1.24 | 0.42 | 0.82 | 115.54 |
220 | 2043-02 | 1.23 | 0.41 | 0.82 | 114.72 |
221 | 2043-03 | 1.23 | 0.41 | 0.82 | 113.90 |
222 | 2043-04 | 1.23 | 0.41 | 0.82 | 113.08 |
223 | 2043-05 | 1.22 | 0.41 | 0.82 | 112.26 |
224 | 2043-06 | 1.22 | 0.40 | 0.82 | 111.44 |
225 | 2043-07 | 1.22 | 0.40 | 0.82 | 110.63 |
226 | 2043-08 | 1.22 | 0.40 | 0.82 | 109.81 |
227 | 2043-09 | 1.21 | 0.39 | 0.82 | 108.99 |
228 | 2043-10 | 1.21 | 0.39 | 0.82 | 108.17 |
229 | 2043-11 | 1.21 | 0.39 | 0.82 | 107.35 |
230 | 2043-12 | 1.20 | 0.38 | 0.82 | 106.53 |
231 | 2044-01 | 1.20 | 0.38 | 0.82 | 105.71 |
232 | 2044-02 | 1.20 | 0.38 | 0.82 | 104.89 |
233 | 2044-03 | 1.20 | 0.38 | 0.82 | 104.07 |
234 | 2044-04 | 1.19 | 0.37 | 0.82 | 103.25 |
235 | 2044-05 | 1.19 | 0.37 | 0.82 | 102.43 |
236 | 2044-06 | 1.19 | 0.37 | 0.82 | 101.61 |
237 | 2044-07 | 1.18 | 0.36 | 0.82 | 100.79 |
238 | 2044-08 | 1.18 | 0.36 | 0.82 | 99.97 |
239 | 2044-09 | 1.18 | 0.36 | 0.82 | 99.15 |
240 | 2044-10 | 1.17 | 0.36 | 0.82 | 98.33 |
241 | 2044-11 | 1.17 | 0.35 | 0.82 | 97.51 |
242 | 2044-12 | 1.17 | 0.35 | 0.82 | 96.69 |
243 | 2045-01 | 1.17 | 0.35 | 0.82 | 95.88 |
244 | 2045-02 | 1.16 | 0.34 | 0.82 | 95.06 |
245 | 2045-03 | 1.16 | 0.34 | 0.82 | 94.24 |
246 | 2045-04 | 1.16 | 0.34 | 0.82 | 93.42 |
247 | 2045-05 | 1.15 | 0.33 | 0.82 | 92.60 |
248 | 2045-06 | 1.15 | 0.33 | 0.82 | 91.78 |
249 | 2045-07 | 1.15 | 0.33 | 0.82 | 90.96 |
250 | 2045-08 | 1.15 | 0.33 | 0.82 | 90.14 |
251 | 2045-09 | 1.14 | 0.32 | 0.82 | 89.32 |
252 | 2045-10 | 1.14 | 0.32 | 0.82 | 88.50 |
253 | 2045-11 | 1.14 | 0.32 | 0.82 | 87.68 |
254 | 2045-12 | 1.13 | 0.31 | 0.82 | 86.86 |
255 | 2046-01 | 1.13 | 0.31 | 0.82 | 86.04 |
256 | 2046-02 | 1.13 | 0.31 | 0.82 | 85.22 |
257 | 2046-03 | 1.12 | 0.31 | 0.82 | 84.40 |
258 | 2046-04 | 1.12 | 0.30 | 0.82 | 83.58 |
259 | 2046-05 | 1.12 | 0.30 | 0.82 | 82.76 |
260 | 2046-06 | 1.12 | 0.30 | 0.82 | 81.94 |
261 | 2046-07 | 1.11 | 0.29 | 0.82 | 81.13 |
262 | 2046-08 | 1.11 | 0.29 | 0.82 | 80.31 |
263 | 2046-09 | 1.11 | 0.29 | 0.82 | 79.49 |
264 | 2046-10 | 1.10 | 0.28 | 0.82 | 78.67 |
265 | 2046-11 | 1.10 | 0.28 | 0.82 | 77.85 |
266 | 2046-12 | 1.10 | 0.28 | 0.82 | 77.03 |
267 | 2047-01 | 1.10 | 0.28 | 0.82 | 76.21 |
268 | 2047-02 | 1.09 | 0.27 | 0.82 | 75.39 |
269 | 2047-03 | 1.09 | 0.27 | 0.82 | 74.57 |
270 | 2047-04 | 1.09 | 0.27 | 0.82 | 73.75 |
271 | 2047-05 | 1.08 | 0.26 | 0.82 | 72.93 |
272 | 2047-06 | 1.08 | 0.26 | 0.82 | 72.11 |
273 | 2047-07 | 1.08 | 0.26 | 0.82 | 71.29 |
274 | 2047-08 | 1.07 | 0.26 | 0.82 | 70.47 |
275 | 2047-09 | 1.07 | 0.25 | 0.82 | 69.65 |
276 | 2047-10 | 1.07 | 0.25 | 0.82 | 68.83 |
277 | 2047-11 | 1.07 | 0.25 | 0.82 | 68.01 |
278 | 2047-12 | 1.06 | 0.24 | 0.82 | 67.19 |
279 | 2048-01 | 1.06 | 0.24 | 0.82 | 66.38 |
280 | 2048-02 | 1.06 | 0.24 | 0.82 | 65.56 |
281 | 2048-03 | 1.05 | 0.23 | 0.82 | 64.74 |
282 | 2048-04 | 1.05 | 0.23 | 0.82 | 63.92 |
283 | 2048-05 | 1.05 | 0.23 | 0.82 | 63.10 |
284 | 2048-06 | 1.05 | 0.23 | 0.82 | 62.28 |
285 | 2048-07 | 1.04 | 0.22 | 0.82 | 61.46 |
286 | 2048-08 | 1.04 | 0.22 | 0.82 | 60.64 |
287 | 2048-09 | 1.04 | 0.22 | 0.82 | 59.82 |
288 | 2048-10 | 1.03 | 0.21 | 0.82 | 59.00 |
289 | 2048-11 | 1.03 | 0.21 | 0.82 | 58.18 |
290 | 2048-12 | 1.03 | 0.21 | 0.82 | 57.36 |
291 | 2049-01 | 1.02 | 0.21 | 0.82 | 56.54 |
292 | 2049-02 | 1.02 | 0.20 | 0.82 | 55.72 |
293 | 2049-03 | 1.02 | 0.20 | 0.82 | 54.90 |
294 | 2049-04 | 1.02 | 0.20 | 0.82 | 54.08 |
295 | 2049-05 | 1.01 | 0.19 | 0.82 | 53.26 |
296 | 2049-06 | 1.01 | 0.19 | 0.82 | 52.44 |
297 | 2049-07 | 1.01 | 0.19 | 0.82 | 51.63 |
298 | 2049-08 | 1.00 | 0.18 | 0.82 | 50.81 |
299 | 2049-09 | 1.00 | 0.18 | 0.82 | 49.99 |
300 | 2049-10 | 1.00 | 0.18 | 0.82 | 49.17 |
301 | 2049-11 | 1.00 | 0.18 | 0.82 | 48.35 |
302 | 2049-12 | 0.99 | 0.17 | 0.82 | 47.53 |
303 | 2050-01 | 0.99 | 0.17 | 0.82 | 46.71 |
304 | 2050-02 | 0.99 | 0.17 | 0.82 | 45.89 |
305 | 2050-03 | 0.98 | 0.16 | 0.82 | 45.07 |
306 | 2050-04 | 0.98 | 0.16 | 0.82 | 44.25 |
307 | 2050-05 | 0.98 | 0.16 | 0.82 | 43.43 |
308 | 2050-06 | 0.98 | 0.16 | 0.82 | 42.61 |
309 | 2050-07 | 0.97 | 0.15 | 0.82 | 41.79 |
310 | 2050-08 | 0.97 | 0.15 | 0.82 | 40.97 |
311 | 2050-09 | 0.97 | 0.15 | 0.82 | 40.15 |
312 | 2050-10 | 0.96 | 0.14 | 0.82 | 39.33 |
313 | 2050-11 | 0.96 | 0.14 | 0.82 | 38.51 |
314 | 2050-12 | 0.96 | 0.14 | 0.82 | 37.69 |
315 | 2051-01 | 0.95 | 0.14 | 0.82 | 36.88 |
316 | 2051-02 | 0.95 | 0.13 | 0.82 | 36.06 |
317 | 2051-03 | 0.95 | 0.13 | 0.82 | 35.24 |
318 | 2051-04 | 0.95 | 0.13 | 0.82 | 34.42 |
319 | 2051-05 | 0.94 | 0.12 | 0.82 | 33.60 |
320 | 2051-06 | 0.94 | 0.12 | 0.82 | 32.78 |
321 | 2051-07 | 0.94 | 0.12 | 0.82 | 31.96 |
322 | 2051-08 | 0.93 | 0.11 | 0.82 | 31.14 |
323 | 2051-09 | 0.93 | 0.11 | 0.82 | 30.32 |
324 | 2051-10 | 0.93 | 0.11 | 0.82 | 29.50 |
325 | 2051-11 | 0.93 | 0.11 | 0.82 | 28.68 |
326 | 2051-12 | 0.92 | 0.10 | 0.82 | 27.86 |
327 | 2052-01 | 0.92 | 0.10 | 0.82 | 27.04 |
328 | 2052-02 | 0.92 | 0.10 | 0.82 | 26.22 |
329 | 2052-03 | 0.91 | 0.09 | 0.82 | 25.40 |
330 | 2052-04 | 0.91 | 0.09 | 0.82 | 24.58 |
331 | 2052-05 | 0.91 | 0.09 | 0.82 | 23.76 |
332 | 2052-06 | 0.90 | 0.09 | 0.82 | 22.94 |
333 | 2052-07 | 0.90 | 0.08 | 0.82 | 22.13 |
334 | 2052-08 | 0.90 | 0.08 | 0.82 | 21.31 |
335 | 2052-09 | 0.90 | 0.08 | 0.82 | 20.49 |
336 | 2052-10 | 0.89 | 0.07 | 0.82 | 19.67 |
337 | 2052-11 | 0.89 | 0.07 | 0.82 | 18.85 |
338 | 2052-12 | 0.89 | 0.07 | 0.82 | 18.03 |
339 | 2053-01 | 0.88 | 0.06 | 0.82 | 17.21 |
340 | 2053-02 | 0.88 | 0.06 | 0.82 | 16.39 |
341 | 2053-03 | 0.88 | 0.06 | 0.82 | 15.57 |
342 | 2053-04 | 0.88 | 0.06 | 0.82 | 14.75 |
343 | 2053-05 | 0.87 | 0.05 | 0.82 | 13.93 |
344 | 2053-06 | 0.87 | 0.05 | 0.82 | 13.11 |
345 | 2053-07 | 0.87 | 0.05 | 0.82 | 12.29 |
346 | 2053-08 | 0.86 | 0.04 | 0.82 | 11.47 |
347 | 2053-09 | 0.86 | 0.04 | 0.82 | 10.65 |
348 | 2053-10 | 0.86 | 0.04 | 0.82 | 9.83 |
349 | 2053-11 | 0.85 | 0.04 | 0.82 | 9.01 |
350 | 2053-12 | 0.85 | 0.03 | 0.82 | 8.19 |
351 | 2054-01 | 0.85 | 0.03 | 0.82 | 7.38 |
352 | 2054-02 | 0.85 | 0.03 | 0.82 | 6.56 |
353 | 2054-03 | 0.84 | 0.02 | 0.82 | 5.74 |
354 | 2054-04 | 0.84 | 0.02 | 0.82 | 4.92 |
355 | 2054-05 | 0.84 | 0.02 | 0.82 | 4.10 |
356 | 2054-06 | 0.83 | 0.01 | 0.82 | 3.28 |
357 | 2054-07 | 0.83 | 0.01 | 0.82 | 2.46 |
358 | 2054-08 | 0.83 | 0.01 | 0.82 | 1.64 |
359 | 2054-09 | 0.83 | 0.01 | 0.82 | 0.82 |
360 | 2054-10 | 0.82 | 0.00 | 0.82 | 0.00 |