贷款338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:338元
还款月数:30年
每月还款:1.45元
利息总额:184.9元
本息合计:522.9元
期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
---|---|---|---|---|---|
1 | 2024-10 | 1.45 | 0.89 | 0.57 | 337.43 |
2 | 2024-11 | 1.45 | 0.89 | 0.57 | 336.87 |
3 | 2024-12 | 1.45 | 0.88 | 0.57 | 336.30 |
4 | 2025-01 | 1.45 | 0.88 | 0.57 | 335.73 |
5 | 2025-02 | 1.45 | 0.88 | 0.57 | 335.16 |
6 | 2025-03 | 1.45 | 0.88 | 0.57 | 334.59 |
7 | 2025-04 | 1.45 | 0.88 | 0.57 | 334.01 |
8 | 2025-05 | 1.45 | 0.88 | 0.58 | 333.44 |
9 | 2025-06 | 1.45 | 0.88 | 0.58 | 332.86 |
10 | 2025-07 | 1.45 | 0.87 | 0.58 | 332.28 |
11 | 2025-08 | 1.45 | 0.87 | 0.58 | 331.70 |
12 | 2025-09 | 1.45 | 0.87 | 0.58 | 331.12 |
13 | 2025-10 | 1.45 | 0.87 | 0.58 | 330.53 |
14 | 2025-11 | 1.45 | 0.87 | 0.58 | 329.95 |
15 | 2025-12 | 1.45 | 0.87 | 0.59 | 329.36 |
16 | 2026-01 | 1.45 | 0.86 | 0.59 | 328.78 |
17 | 2026-02 | 1.45 | 0.86 | 0.59 | 328.19 |
18 | 2026-03 | 1.45 | 0.86 | 0.59 | 327.60 |
19 | 2026-04 | 1.45 | 0.86 | 0.59 | 327.00 |
20 | 2026-05 | 1.45 | 0.86 | 0.59 | 326.41 |
21 | 2026-06 | 1.45 | 0.86 | 0.60 | 325.81 |
22 | 2026-07 | 1.45 | 0.86 | 0.60 | 325.22 |
23 | 2026-08 | 1.45 | 0.85 | 0.60 | 324.62 |
24 | 2026-09 | 1.45 | 0.85 | 0.60 | 324.02 |
25 | 2026-10 | 1.45 | 0.85 | 0.60 | 323.41 |
26 | 2026-11 | 1.45 | 0.85 | 0.60 | 322.81 |
27 | 2026-12 | 1.45 | 0.85 | 0.61 | 322.21 |
28 | 2027-01 | 1.45 | 0.85 | 0.61 | 321.60 |
29 | 2027-02 | 1.45 | 0.84 | 0.61 | 320.99 |
30 | 2027-03 | 1.45 | 0.84 | 0.61 | 320.38 |
31 | 2027-04 | 1.45 | 0.84 | 0.61 | 319.77 |
32 | 2027-05 | 1.45 | 0.84 | 0.61 | 319.16 |
33 | 2027-06 | 1.45 | 0.84 | 0.61 | 318.54 |
34 | 2027-07 | 1.45 | 0.84 | 0.62 | 317.92 |
35 | 2027-08 | 1.45 | 0.83 | 0.62 | 317.31 |
36 | 2027-09 | 1.45 | 0.83 | 0.62 | 316.69 |
37 | 2027-10 | 1.45 | 0.83 | 0.62 | 316.07 |
38 | 2027-11 | 1.45 | 0.83 | 0.62 | 315.44 |
39 | 2027-12 | 1.45 | 0.83 | 0.62 | 314.82 |
40 | 2028-01 | 1.45 | 0.83 | 0.63 | 314.19 |
41 | 2028-02 | 1.45 | 0.82 | 0.63 | 313.57 |
42 | 2028-03 | 1.45 | 0.82 | 0.63 | 312.94 |
43 | 2028-04 | 1.45 | 0.82 | 0.63 | 312.30 |
44 | 2028-05 | 1.45 | 0.82 | 0.63 | 311.67 |
45 | 2028-06 | 1.45 | 0.82 | 0.63 | 311.04 |
46 | 2028-07 | 1.45 | 0.82 | 0.64 | 310.40 |
47 | 2028-08 | 1.45 | 0.81 | 0.64 | 309.76 |
48 | 2028-09 | 1.45 | 0.81 | 0.64 | 309.12 |
49 | 2028-10 | 1.45 | 0.81 | 0.64 | 308.48 |
50 | 2028-11 | 1.45 | 0.81 | 0.64 | 307.84 |
51 | 2028-12 | 1.45 | 0.81 | 0.64 | 307.20 |
52 | 2029-01 | 1.45 | 0.81 | 0.65 | 306.55 |
53 | 2029-02 | 1.45 | 0.80 | 0.65 | 305.90 |
54 | 2029-03 | 1.45 | 0.80 | 0.65 | 305.25 |
55 | 2029-04 | 1.45 | 0.80 | 0.65 | 304.60 |
56 | 2029-05 | 1.45 | 0.80 | 0.65 | 303.95 |
57 | 2029-06 | 1.45 | 0.80 | 0.65 | 303.29 |
58 | 2029-07 | 1.45 | 0.80 | 0.66 | 302.64 |
59 | 2029-08 | 1.45 | 0.79 | 0.66 | 301.98 |
60 | 2029-09 | 1.45 | 0.79 | 0.66 | 301.32 |
61 | 2029-10 | 1.45 | 0.79 | 0.66 | 300.66 |
62 | 2029-11 | 1.45 | 0.79 | 0.66 | 299.99 |
63 | 2029-12 | 1.45 | 0.79 | 0.67 | 299.33 |
64 | 2030-01 | 1.45 | 0.79 | 0.67 | 298.66 |
65 | 2030-02 | 1.45 | 0.78 | 0.67 | 297.99 |
66 | 2030-03 | 1.45 | 0.78 | 0.67 | 297.32 |
67 | 2030-04 | 1.45 | 0.78 | 0.67 | 296.65 |
68 | 2030-05 | 1.45 | 0.78 | 0.67 | 295.98 |
69 | 2030-06 | 1.45 | 0.78 | 0.68 | 295.30 |
70 | 2030-07 | 1.45 | 0.78 | 0.68 | 294.63 |
71 | 2030-08 | 1.45 | 0.77 | 0.68 | 293.95 |
72 | 2030-09 | 1.45 | 0.77 | 0.68 | 293.27 |
73 | 2030-10 | 1.45 | 0.77 | 0.68 | 292.58 |
74 | 2030-11 | 1.45 | 0.77 | 0.68 | 291.90 |
75 | 2030-12 | 1.45 | 0.77 | 0.69 | 291.21 |
76 | 2031-01 | 1.45 | 0.76 | 0.69 | 290.52 |
77 | 2031-02 | 1.45 | 0.76 | 0.69 | 289.83 |
78 | 2031-03 | 1.45 | 0.76 | 0.69 | 289.14 |
79 | 2031-04 | 1.45 | 0.76 | 0.69 | 288.45 |
80 | 2031-05 | 1.45 | 0.76 | 0.70 | 287.75 |
81 | 2031-06 | 1.45 | 0.76 | 0.70 | 287.06 |
82 | 2031-07 | 1.45 | 0.75 | 0.70 | 286.36 |
83 | 2031-08 | 1.45 | 0.75 | 0.70 | 285.66 |
84 | 2031-09 | 1.45 | 0.75 | 0.70 | 284.95 |
85 | 2031-10 | 1.45 | 0.75 | 0.70 | 284.25 |
86 | 2031-11 | 1.45 | 0.75 | 0.71 | 283.54 |
87 | 2031-12 | 1.45 | 0.74 | 0.71 | 282.83 |
88 | 2032-01 | 1.45 | 0.74 | 0.71 | 282.12 |
89 | 2032-02 | 1.45 | 0.74 | 0.71 | 281.41 |
90 | 2032-03 | 1.45 | 0.74 | 0.71 | 280.70 |
91 | 2032-04 | 1.45 | 0.74 | 0.72 | 279.98 |
92 | 2032-05 | 1.45 | 0.73 | 0.72 | 279.27 |
93 | 2032-06 | 1.45 | 0.73 | 0.72 | 278.55 |
94 | 2032-07 | 1.45 | 0.73 | 0.72 | 277.82 |
95 | 2032-08 | 1.45 | 0.73 | 0.72 | 277.10 |
96 | 2032-09 | 1.45 | 0.73 | 0.73 | 276.38 |
97 | 2032-10 | 1.45 | 0.73 | 0.73 | 275.65 |
98 | 2032-11 | 1.45 | 0.72 | 0.73 | 274.92 |
99 | 2032-12 | 1.45 | 0.72 | 0.73 | 274.19 |
100 | 2033-01 | 1.45 | 0.72 | 0.73 | 273.46 |
101 | 2033-02 | 1.45 | 0.72 | 0.73 | 272.72 |
102 | 2033-03 | 1.45 | 0.72 | 0.74 | 271.99 |
103 | 2033-04 | 1.45 | 0.71 | 0.74 | 271.25 |
104 | 2033-05 | 1.45 | 0.71 | 0.74 | 270.51 |
105 | 2033-06 | 1.45 | 0.71 | 0.74 | 269.76 |
106 | 2033-07 | 1.45 | 0.71 | 0.74 | 269.02 |
107 | 2033-08 | 1.45 | 0.71 | 0.75 | 268.27 |
108 | 2033-09 | 1.45 | 0.70 | 0.75 | 267.53 |
109 | 2033-10 | 1.45 | 0.70 | 0.75 | 266.78 |
110 | 2033-11 | 1.45 | 0.70 | 0.75 | 266.02 |
111 | 2033-12 | 1.45 | 0.70 | 0.75 | 265.27 |
112 | 2034-01 | 1.45 | 0.70 | 0.76 | 264.51 |
113 | 2034-02 | 1.45 | 0.69 | 0.76 | 263.75 |
114 | 2034-03 | 1.45 | 0.69 | 0.76 | 262.99 |
115 | 2034-04 | 1.45 | 0.69 | 0.76 | 262.23 |
116 | 2034-05 | 1.45 | 0.69 | 0.76 | 261.47 |
117 | 2034-06 | 1.45 | 0.69 | 0.77 | 260.70 |
118 | 2034-07 | 1.45 | 0.68 | 0.77 | 259.93 |
119 | 2034-08 | 1.45 | 0.68 | 0.77 | 259.16 |
120 | 2034-09 | 1.45 | 0.68 | 0.77 | 258.39 |
121 | 2034-10 | 1.45 | 0.68 | 0.77 | 257.62 |
122 | 2034-11 | 1.45 | 0.68 | 0.78 | 256.84 |
123 | 2034-12 | 1.45 | 0.67 | 0.78 | 256.06 |
124 | 2035-01 | 1.45 | 0.67 | 0.78 | 255.28 |
125 | 2035-02 | 1.45 | 0.67 | 0.78 | 254.50 |
126 | 2035-03 | 1.45 | 0.67 | 0.78 | 253.72 |
127 | 2035-04 | 1.45 | 0.67 | 0.79 | 252.93 |
128 | 2035-05 | 1.45 | 0.66 | 0.79 | 252.14 |
129 | 2035-06 | 1.45 | 0.66 | 0.79 | 251.35 |
130 | 2035-07 | 1.45 | 0.66 | 0.79 | 250.56 |
131 | 2035-08 | 1.45 | 0.66 | 0.79 | 249.76 |
132 | 2035-09 | 1.45 | 0.66 | 0.80 | 248.96 |
133 | 2035-10 | 1.45 | 0.65 | 0.80 | 248.17 |
134 | 2035-11 | 1.45 | 0.65 | 0.80 | 247.36 |
135 | 2035-12 | 1.45 | 0.65 | 0.80 | 246.56 |
136 | 2036-01 | 1.45 | 0.65 | 0.81 | 245.76 |
137 | 2036-02 | 1.45 | 0.65 | 0.81 | 244.95 |
138 | 2036-03 | 1.45 | 0.64 | 0.81 | 244.14 |
139 | 2036-04 | 1.45 | 0.64 | 0.81 | 243.33 |
140 | 2036-05 | 1.45 | 0.64 | 0.81 | 242.51 |
141 | 2036-06 | 1.45 | 0.64 | 0.82 | 241.70 |
142 | 2036-07 | 1.45 | 0.63 | 0.82 | 240.88 |
143 | 2036-08 | 1.45 | 0.63 | 0.82 | 240.06 |
144 | 2036-09 | 1.45 | 0.63 | 0.82 | 239.24 |
145 | 2036-10 | 1.45 | 0.63 | 0.82 | 238.41 |
146 | 2036-11 | 1.45 | 0.63 | 0.83 | 237.59 |
147 | 2036-12 | 1.45 | 0.62 | 0.83 | 236.76 |
148 | 2037-01 | 1.45 | 0.62 | 0.83 | 235.93 |
149 | 2037-02 | 1.45 | 0.62 | 0.83 | 235.09 |
150 | 2037-03 | 1.45 | 0.62 | 0.84 | 234.26 |
151 | 2037-04 | 1.45 | 0.61 | 0.84 | 233.42 |
152 | 2037-05 | 1.45 | 0.61 | 0.84 | 232.58 |
153 | 2037-06 | 1.45 | 0.61 | 0.84 | 231.74 |
154 | 2037-07 | 1.45 | 0.61 | 0.84 | 230.89 |
155 | 2037-08 | 1.45 | 0.61 | 0.85 | 230.05 |
156 | 2037-09 | 1.45 | 0.60 | 0.85 | 229.20 |
157 | 2037-10 | 1.45 | 0.60 | 0.85 | 228.35 |
158 | 2037-11 | 1.45 | 0.60 | 0.85 | 227.50 |
159 | 2037-12 | 1.45 | 0.60 | 0.86 | 226.64 |
160 | 2038-01 | 1.45 | 0.59 | 0.86 | 225.78 |
161 | 2038-02 | 1.45 | 0.59 | 0.86 | 224.92 |
162 | 2038-03 | 1.45 | 0.59 | 0.86 | 224.06 |
163 | 2038-04 | 1.45 | 0.59 | 0.86 | 223.20 |
164 | 2038-05 | 1.45 | 0.59 | 0.87 | 222.33 |
165 | 2038-06 | 1.45 | 0.58 | 0.87 | 221.46 |
166 | 2038-07 | 1.45 | 0.58 | 0.87 | 220.59 |
167 | 2038-08 | 1.45 | 0.58 | 0.87 | 219.72 |
168 | 2038-09 | 1.45 | 0.58 | 0.88 | 218.84 |
169 | 2038-10 | 1.45 | 0.57 | 0.88 | 217.96 |
170 | 2038-11 | 1.45 | 0.57 | 0.88 | 217.08 |
171 | 2038-12 | 1.45 | 0.57 | 0.88 | 216.20 |
172 | 2039-01 | 1.45 | 0.57 | 0.88 | 215.31 |
173 | 2039-02 | 1.45 | 0.57 | 0.89 | 214.43 |
174 | 2039-03 | 1.45 | 0.56 | 0.89 | 213.54 |
175 | 2039-04 | 1.45 | 0.56 | 0.89 | 212.65 |
176 | 2039-05 | 1.45 | 0.56 | 0.89 | 211.75 |
177 | 2039-06 | 1.45 | 0.56 | 0.90 | 210.85 |
178 | 2039-07 | 1.45 | 0.55 | 0.90 | 209.96 |
179 | 2039-08 | 1.45 | 0.55 | 0.90 | 209.05 |
180 | 2039-09 | 1.45 | 0.55 | 0.90 | 208.15 |
181 | 2039-10 | 1.45 | 0.55 | 0.91 | 207.24 |
182 | 2039-11 | 1.45 | 0.54 | 0.91 | 206.34 |
183 | 2039-12 | 1.45 | 0.54 | 0.91 | 205.42 |
184 | 2040-01 | 1.45 | 0.54 | 0.91 | 204.51 |
185 | 2040-02 | 1.45 | 0.54 | 0.92 | 203.60 |
186 | 2040-03 | 1.45 | 0.53 | 0.92 | 202.68 |
187 | 2040-04 | 1.45 | 0.53 | 0.92 | 201.76 |
188 | 2040-05 | 1.45 | 0.53 | 0.92 | 200.83 |
189 | 2040-06 | 1.45 | 0.53 | 0.93 | 199.91 |
190 | 2040-07 | 1.45 | 0.52 | 0.93 | 198.98 |
191 | 2040-08 | 1.45 | 0.52 | 0.93 | 198.05 |
192 | 2040-09 | 1.45 | 0.52 | 0.93 | 197.12 |
193 | 2040-10 | 1.45 | 0.52 | 0.94 | 196.18 |
194 | 2040-11 | 1.45 | 0.51 | 0.94 | 195.25 |
195 | 2040-12 | 1.45 | 0.51 | 0.94 | 194.31 |
196 | 2041-01 | 1.45 | 0.51 | 0.94 | 193.36 |
197 | 2041-02 | 1.45 | 0.51 | 0.94 | 192.42 |
198 | 2041-03 | 1.45 | 0.51 | 0.95 | 191.47 |
199 | 2041-04 | 1.45 | 0.50 | 0.95 | 190.52 |
200 | 2041-05 | 1.45 | 0.50 | 0.95 | 189.57 |
201 | 2041-06 | 1.45 | 0.50 | 0.95 | 188.61 |
202 | 2041-07 | 1.45 | 0.50 | 0.96 | 187.66 |
203 | 2041-08 | 1.45 | 0.49 | 0.96 | 186.70 |
204 | 2041-09 | 1.45 | 0.49 | 0.96 | 185.73 |
205 | 2041-10 | 1.45 | 0.49 | 0.96 | 184.77 |
206 | 2041-11 | 1.45 | 0.49 | 0.97 | 183.80 |
207 | 2041-12 | 1.45 | 0.48 | 0.97 | 182.83 |
208 | 2042-01 | 1.45 | 0.48 | 0.97 | 181.86 |
209 | 2042-02 | 1.45 | 0.48 | 0.98 | 180.88 |
210 | 2042-03 | 1.45 | 0.47 | 0.98 | 179.91 |
211 | 2042-04 | 1.45 | 0.47 | 0.98 | 178.93 |
212 | 2042-05 | 1.45 | 0.47 | 0.98 | 177.94 |
213 | 2042-06 | 1.45 | 0.47 | 0.99 | 176.96 |
214 | 2042-07 | 1.45 | 0.46 | 0.99 | 175.97 |
215 | 2042-08 | 1.45 | 0.46 | 0.99 | 174.98 |
216 | 2042-09 | 1.45 | 0.46 | 0.99 | 173.99 |
217 | 2042-10 | 1.45 | 0.46 | 1.00 | 172.99 |
218 | 2042-11 | 1.45 | 0.45 | 1.00 | 171.99 |
219 | 2042-12 | 1.45 | 0.45 | 1.00 | 170.99 |
220 | 2043-01 | 1.45 | 0.45 | 1.00 | 169.99 |
221 | 2043-02 | 1.45 | 0.45 | 1.01 | 168.98 |
222 | 2043-03 | 1.45 | 0.44 | 1.01 | 167.97 |
223 | 2043-04 | 1.45 | 0.44 | 1.01 | 166.96 |
224 | 2043-05 | 1.45 | 0.44 | 1.01 | 165.95 |
225 | 2043-06 | 1.45 | 0.44 | 1.02 | 164.93 |
226 | 2043-07 | 1.45 | 0.43 | 1.02 | 163.91 |
227 | 2043-08 | 1.45 | 0.43 | 1.02 | 162.89 |
228 | 2043-09 | 1.45 | 0.43 | 1.02 | 161.86 |
229 | 2043-10 | 1.45 | 0.42 | 1.03 | 160.83 |
230 | 2043-11 | 1.45 | 0.42 | 1.03 | 159.80 |
231 | 2043-12 | 1.45 | 0.42 | 1.03 | 158.77 |
232 | 2044-01 | 1.45 | 0.42 | 1.04 | 157.74 |
233 | 2044-02 | 1.45 | 0.41 | 1.04 | 156.70 |
234 | 2044-03 | 1.45 | 0.41 | 1.04 | 155.66 |
235 | 2044-04 | 1.45 | 0.41 | 1.04 | 154.61 |
236 | 2044-05 | 1.45 | 0.41 | 1.05 | 153.57 |
237 | 2044-06 | 1.45 | 0.40 | 1.05 | 152.52 |
238 | 2044-07 | 1.45 | 0.40 | 1.05 | 151.46 |
239 | 2044-08 | 1.45 | 0.40 | 1.05 | 150.41 |
240 | 2044-09 | 1.45 | 0.39 | 1.06 | 149.35 |
241 | 2044-10 | 1.45 | 0.39 | 1.06 | 148.29 |
242 | 2044-11 | 1.45 | 0.39 | 1.06 | 147.23 |
243 | 2044-12 | 1.45 | 0.39 | 1.07 | 146.16 |
244 | 2045-01 | 1.45 | 0.38 | 1.07 | 145.09 |
245 | 2045-02 | 1.45 | 0.38 | 1.07 | 144.02 |
246 | 2045-03 | 1.45 | 0.38 | 1.07 | 142.95 |
247 | 2045-04 | 1.45 | 0.38 | 1.08 | 141.87 |
248 | 2045-05 | 1.45 | 0.37 | 1.08 | 140.79 |
249 | 2045-06 | 1.45 | 0.37 | 1.08 | 139.71 |
250 | 2045-07 | 1.45 | 0.37 | 1.09 | 138.62 |
251 | 2045-08 | 1.45 | 0.36 | 1.09 | 137.53 |
252 | 2045-09 | 1.45 | 0.36 | 1.09 | 136.44 |
253 | 2045-10 | 1.45 | 0.36 | 1.09 | 135.35 |
254 | 2045-11 | 1.45 | 0.36 | 1.10 | 134.25 |
255 | 2045-12 | 1.45 | 0.35 | 1.10 | 133.15 |
256 | 2046-01 | 1.45 | 0.35 | 1.10 | 132.05 |
257 | 2046-02 | 1.45 | 0.35 | 1.11 | 130.94 |
258 | 2046-03 | 1.45 | 0.34 | 1.11 | 129.83 |
259 | 2046-04 | 1.45 | 0.34 | 1.11 | 128.72 |
260 | 2046-05 | 1.45 | 0.34 | 1.11 | 127.60 |
261 | 2046-06 | 1.45 | 0.33 | 1.12 | 126.49 |
262 | 2046-07 | 1.45 | 0.33 | 1.12 | 125.37 |
263 | 2046-08 | 1.45 | 0.33 | 1.12 | 124.24 |
264 | 2046-09 | 1.45 | 0.33 | 1.13 | 123.12 |
265 | 2046-10 | 1.45 | 0.32 | 1.13 | 121.99 |
266 | 2046-11 | 1.45 | 0.32 | 1.13 | 120.86 |
267 | 2046-12 | 1.45 | 0.32 | 1.14 | 119.72 |
268 | 2047-01 | 1.45 | 0.31 | 1.14 | 118.58 |
269 | 2047-02 | 1.45 | 0.31 | 1.14 | 117.44 |
270 | 2047-03 | 1.45 | 0.31 | 1.14 | 116.30 |
271 | 2047-04 | 1.45 | 0.31 | 1.15 | 115.15 |
272 | 2047-05 | 1.45 | 0.30 | 1.15 | 114.00 |
273 | 2047-06 | 1.45 | 0.30 | 1.15 | 112.85 |
274 | 2047-07 | 1.45 | 0.30 | 1.16 | 111.69 |
275 | 2047-08 | 1.45 | 0.29 | 1.16 | 110.53 |
276 | 2047-09 | 1.45 | 0.29 | 1.16 | 109.37 |
277 | 2047-10 | 1.45 | 0.29 | 1.17 | 108.20 |
278 | 2047-11 | 1.45 | 0.28 | 1.17 | 107.03 |
279 | 2047-12 | 1.45 | 0.28 | 1.17 | 105.86 |
280 | 2048-01 | 1.45 | 0.28 | 1.17 | 104.69 |
281 | 2048-02 | 1.45 | 0.27 | 1.18 | 103.51 |
282 | 2048-03 | 1.45 | 0.27 | 1.18 | 102.33 |
283 | 2048-04 | 1.45 | 0.27 | 1.18 | 101.14 |
284 | 2048-05 | 1.45 | 0.27 | 1.19 | 99.96 |
285 | 2048-06 | 1.45 | 0.26 | 1.19 | 98.77 |
286 | 2048-07 | 1.45 | 0.26 | 1.19 | 97.57 |
287 | 2048-08 | 1.45 | 0.26 | 1.20 | 96.38 |
288 | 2048-09 | 1.45 | 0.25 | 1.20 | 95.18 |
289 | 2048-10 | 1.45 | 0.25 | 1.20 | 93.98 |
290 | 2048-11 | 1.45 | 0.25 | 1.21 | 92.77 |
291 | 2048-12 | 1.45 | 0.24 | 1.21 | 91.56 |
292 | 2049-01 | 1.45 | 0.24 | 1.21 | 90.35 |
293 | 2049-02 | 1.45 | 0.24 | 1.22 | 89.13 |
294 | 2049-03 | 1.45 | 0.23 | 1.22 | 87.92 |
295 | 2049-04 | 1.45 | 0.23 | 1.22 | 86.69 |
296 | 2049-05 | 1.45 | 0.23 | 1.22 | 85.47 |
297 | 2049-06 | 1.45 | 0.22 | 1.23 | 84.24 |
298 | 2049-07 | 1.45 | 0.22 | 1.23 | 83.01 |
299 | 2049-08 | 1.45 | 0.22 | 1.23 | 81.77 |
300 | 2049-09 | 1.45 | 0.21 | 1.24 | 80.54 |
301 | 2049-10 | 1.45 | 0.21 | 1.24 | 79.30 |
302 | 2049-11 | 1.45 | 0.21 | 1.24 | 78.05 |
303 | 2049-12 | 1.45 | 0.20 | 1.25 | 76.80 |
304 | 2050-01 | 1.45 | 0.20 | 1.25 | 75.55 |
305 | 2050-02 | 1.45 | 0.20 | 1.25 | 74.30 |
306 | 2050-03 | 1.45 | 0.20 | 1.26 | 73.04 |
307 | 2050-04 | 1.45 | 0.19 | 1.26 | 71.78 |
308 | 2050-05 | 1.45 | 0.19 | 1.26 | 70.52 |
309 | 2050-06 | 1.45 | 0.19 | 1.27 | 69.25 |
310 | 2050-07 | 1.45 | 0.18 | 1.27 | 67.98 |
311 | 2050-08 | 1.45 | 0.18 | 1.27 | 66.70 |
312 | 2050-09 | 1.45 | 0.18 | 1.28 | 65.43 |
313 | 2050-10 | 1.45 | 0.17 | 1.28 | 64.15 |
314 | 2050-11 | 1.45 | 0.17 | 1.28 | 62.86 |
315 | 2050-12 | 1.45 | 0.17 | 1.29 | 61.57 |
316 | 2051-01 | 1.45 | 0.16 | 1.29 | 60.28 |
317 | 2051-02 | 1.45 | 0.16 | 1.29 | 58.99 |
318 | 2051-03 | 1.45 | 0.15 | 1.30 | 57.69 |
319 | 2051-04 | 1.45 | 0.15 | 1.30 | 56.39 |
320 | 2051-05 | 1.45 | 0.15 | 1.30 | 55.09 |
321 | 2051-06 | 1.45 | 0.14 | 1.31 | 53.78 |
322 | 2051-07 | 1.45 | 0.14 | 1.31 | 52.47 |
323 | 2051-08 | 1.45 | 0.14 | 1.31 | 51.15 |
324 | 2051-09 | 1.45 | 0.13 | 1.32 | 49.83 |
325 | 2051-10 | 1.45 | 0.13 | 1.32 | 48.51 |
326 | 2051-11 | 1.45 | 0.13 | 1.33 | 47.19 |
327 | 2051-12 | 1.45 | 0.12 | 1.33 | 45.86 |
328 | 2052-01 | 1.45 | 0.12 | 1.33 | 44.53 |
329 | 2052-02 | 1.45 | 0.12 | 1.34 | 43.19 |
330 | 2052-03 | 1.45 | 0.11 | 1.34 | 41.85 |
331 | 2052-04 | 1.45 | 0.11 | 1.34 | 40.51 |
332 | 2052-05 | 1.45 | 0.11 | 1.35 | 39.16 |
333 | 2052-06 | 1.45 | 0.10 | 1.35 | 37.81 |
334 | 2052-07 | 1.45 | 0.10 | 1.35 | 36.46 |
335 | 2052-08 | 1.45 | 0.10 | 1.36 | 35.10 |
336 | 2052-09 | 1.45 | 0.09 | 1.36 | 33.74 |
337 | 2052-10 | 1.45 | 0.09 | 1.36 | 32.38 |
338 | 2052-11 | 1.45 | 0.08 | 1.37 | 31.01 |
339 | 2052-12 | 1.45 | 0.08 | 1.37 | 29.64 |
340 | 2053-01 | 1.45 | 0.08 | 1.37 | 28.26 |
341 | 2053-02 | 1.45 | 0.07 | 1.38 | 26.89 |
342 | 2053-03 | 1.45 | 0.07 | 1.38 | 25.50 |
343 | 2053-04 | 1.45 | 0.07 | 1.39 | 24.12 |
344 | 2053-05 | 1.45 | 0.06 | 1.39 | 22.73 |
345 | 2053-06 | 1.45 | 0.06 | 1.39 | 21.34 |
346 | 2053-07 | 1.45 | 0.06 | 1.40 | 19.94 |
347 | 2053-08 | 1.45 | 0.05 | 1.40 | 18.54 |
348 | 2053-09 | 1.45 | 0.05 | 1.40 | 17.14 |
349 | 2053-10 | 1.45 | 0.04 | 1.41 | 15.73 |
350 | 2053-11 | 1.45 | 0.04 | 1.41 | 14.32 |
351 | 2053-12 | 1.45 | 0.04 | 1.41 | 12.90 |
352 | 2054-01 | 1.45 | 0.03 | 1.42 | 11.48 |
353 | 2054-02 | 1.45 | 0.03 | 1.42 | 10.06 |
354 | 2054-03 | 1.45 | 0.03 | 1.43 | 8.64 |
355 | 2054-04 | 1.45 | 0.02 | 1.43 | 7.21 |
356 | 2054-05 | 1.45 | 0.02 | 1.43 | 5.77 |
357 | 2054-06 | 1.45 | 0.02 | 1.44 | 4.33 |
358 | 2054-07 | 1.45 | 0.01 | 1.44 | 2.89 |
359 | 2054-08 | 1.45 | 0.01 | 1.44 | 1.45 |
360 | 2054-09 | 1.45 | 0.00 | 1.45 | 0.00 |
等额本金还款方式:
贷款总额:338元
还款月数:30年
首月还款:1.83元
每月递减:0元
利息总额:160.15元
本息合计:498.15元
节省利息:24.76元
期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
---|---|---|---|---|---|
1 | 2024-10 | 1.83 | 0.89 | 0.94 | 337.06 |
2 | 2024-11 | 1.82 | 0.88 | 0.94 | 336.12 |
3 | 2024-12 | 1.82 | 0.88 | 0.94 | 335.18 |
4 | 2025-01 | 1.82 | 0.88 | 0.94 | 334.24 |
5 | 2025-02 | 1.82 | 0.88 | 0.94 | 333.31 |
6 | 2025-03 | 1.81 | 0.87 | 0.94 | 332.37 |
7 | 2025-04 | 1.81 | 0.87 | 0.94 | 331.43 |
8 | 2025-05 | 1.81 | 0.87 | 0.94 | 330.49 |
9 | 2025-06 | 1.81 | 0.87 | 0.94 | 329.55 |
10 | 2025-07 | 1.80 | 0.87 | 0.94 | 328.61 |
11 | 2025-08 | 1.80 | 0.86 | 0.94 | 327.67 |
12 | 2025-09 | 1.80 | 0.86 | 0.94 | 326.73 |
13 | 2025-10 | 1.80 | 0.86 | 0.94 | 325.79 |
14 | 2025-11 | 1.79 | 0.86 | 0.94 | 324.86 |
15 | 2025-12 | 1.79 | 0.85 | 0.94 | 323.92 |
16 | 2026-01 | 1.79 | 0.85 | 0.94 | 322.98 |
17 | 2026-02 | 1.79 | 0.85 | 0.94 | 322.04 |
18 | 2026-03 | 1.78 | 0.85 | 0.94 | 321.10 |
19 | 2026-04 | 1.78 | 0.84 | 0.94 | 320.16 |
20 | 2026-05 | 1.78 | 0.84 | 0.94 | 319.22 |
21 | 2026-06 | 1.78 | 0.84 | 0.94 | 318.28 |
22 | 2026-07 | 1.77 | 0.84 | 0.94 | 317.34 |
23 | 2026-08 | 1.77 | 0.83 | 0.94 | 316.41 |
24 | 2026-09 | 1.77 | 0.83 | 0.94 | 315.47 |
25 | 2026-10 | 1.77 | 0.83 | 0.94 | 314.53 |
26 | 2026-11 | 1.76 | 0.83 | 0.94 | 313.59 |
27 | 2026-12 | 1.76 | 0.82 | 0.94 | 312.65 |
28 | 2027-01 | 1.76 | 0.82 | 0.94 | 311.71 |
29 | 2027-02 | 1.76 | 0.82 | 0.94 | 310.77 |
30 | 2027-03 | 1.75 | 0.82 | 0.94 | 309.83 |
31 | 2027-04 | 1.75 | 0.81 | 0.94 | 308.89 |
32 | 2027-05 | 1.75 | 0.81 | 0.94 | 307.96 |
33 | 2027-06 | 1.75 | 0.81 | 0.94 | 307.02 |
34 | 2027-07 | 1.74 | 0.81 | 0.94 | 306.08 |
35 | 2027-08 | 1.74 | 0.80 | 0.94 | 305.14 |
36 | 2027-09 | 1.74 | 0.80 | 0.94 | 304.20 |
37 | 2027-10 | 1.74 | 0.80 | 0.94 | 303.26 |
38 | 2027-11 | 1.73 | 0.80 | 0.94 | 302.32 |
39 | 2027-12 | 1.73 | 0.79 | 0.94 | 301.38 |
40 | 2028-01 | 1.73 | 0.79 | 0.94 | 300.44 |
41 | 2028-02 | 1.73 | 0.79 | 0.94 | 299.51 |
42 | 2028-03 | 1.73 | 0.79 | 0.94 | 298.57 |
43 | 2028-04 | 1.72 | 0.78 | 0.94 | 297.63 |
44 | 2028-05 | 1.72 | 0.78 | 0.94 | 296.69 |
45 | 2028-06 | 1.72 | 0.78 | 0.94 | 295.75 |
46 | 2028-07 | 1.72 | 0.78 | 0.94 | 294.81 |
47 | 2028-08 | 1.71 | 0.77 | 0.94 | 293.87 |
48 | 2028-09 | 1.71 | 0.77 | 0.94 | 292.93 |
49 | 2028-10 | 1.71 | 0.77 | 0.94 | 291.99 |
50 | 2028-11 | 1.71 | 0.77 | 0.94 | 291.06 |
51 | 2028-12 | 1.70 | 0.76 | 0.94 | 290.12 |
52 | 2029-01 | 1.70 | 0.76 | 0.94 | 289.18 |
53 | 2029-02 | 1.70 | 0.76 | 0.94 | 288.24 |
54 | 2029-03 | 1.70 | 0.76 | 0.94 | 287.30 |
55 | 2029-04 | 1.69 | 0.75 | 0.94 | 286.36 |
56 | 2029-05 | 1.69 | 0.75 | 0.94 | 285.42 |
57 | 2029-06 | 1.69 | 0.75 | 0.94 | 284.48 |
58 | 2029-07 | 1.69 | 0.75 | 0.94 | 283.54 |
59 | 2029-08 | 1.68 | 0.74 | 0.94 | 282.61 |
60 | 2029-09 | 1.68 | 0.74 | 0.94 | 281.67 |
61 | 2029-10 | 1.68 | 0.74 | 0.94 | 280.73 |
62 | 2029-11 | 1.68 | 0.74 | 0.94 | 279.79 |
63 | 2029-12 | 1.67 | 0.73 | 0.94 | 278.85 |
64 | 2030-01 | 1.67 | 0.73 | 0.94 | 277.91 |
65 | 2030-02 | 1.67 | 0.73 | 0.94 | 276.97 |
66 | 2030-03 | 1.67 | 0.73 | 0.94 | 276.03 |
67 | 2030-04 | 1.66 | 0.72 | 0.94 | 275.09 |
68 | 2030-05 | 1.66 | 0.72 | 0.94 | 274.16 |
69 | 2030-06 | 1.66 | 0.72 | 0.94 | 273.22 |
70 | 2030-07 | 1.66 | 0.72 | 0.94 | 272.28 |
71 | 2030-08 | 1.65 | 0.71 | 0.94 | 271.34 |
72 | 2030-09 | 1.65 | 0.71 | 0.94 | 270.40 |
73 | 2030-10 | 1.65 | 0.71 | 0.94 | 269.46 |
74 | 2030-11 | 1.65 | 0.71 | 0.94 | 268.52 |
75 | 2030-12 | 1.64 | 0.70 | 0.94 | 267.58 |
76 | 2031-01 | 1.64 | 0.70 | 0.94 | 266.64 |
77 | 2031-02 | 1.64 | 0.70 | 0.94 | 265.71 |
78 | 2031-03 | 1.64 | 0.70 | 0.94 | 264.77 |
79 | 2031-04 | 1.63 | 0.70 | 0.94 | 263.83 |
80 | 2031-05 | 1.63 | 0.69 | 0.94 | 262.89 |
81 | 2031-06 | 1.63 | 0.69 | 0.94 | 261.95 |
82 | 2031-07 | 1.63 | 0.69 | 0.94 | 261.01 |
83 | 2031-08 | 1.62 | 0.69 | 0.94 | 260.07 |
84 | 2031-09 | 1.62 | 0.68 | 0.94 | 259.13 |
85 | 2031-10 | 1.62 | 0.68 | 0.94 | 258.19 |
86 | 2031-11 | 1.62 | 0.68 | 0.94 | 257.26 |
87 | 2031-12 | 1.61 | 0.68 | 0.94 | 256.32 |
88 | 2032-01 | 1.61 | 0.67 | 0.94 | 255.38 |
89 | 2032-02 | 1.61 | 0.67 | 0.94 | 254.44 |
90 | 2032-03 | 1.61 | 0.67 | 0.94 | 253.50 |
91 | 2032-04 | 1.60 | 0.67 | 0.94 | 252.56 |
92 | 2032-05 | 1.60 | 0.66 | 0.94 | 251.62 |
93 | 2032-06 | 1.60 | 0.66 | 0.94 | 250.68 |
94 | 2032-07 | 1.60 | 0.66 | 0.94 | 249.74 |
95 | 2032-08 | 1.59 | 0.66 | 0.94 | 248.81 |
96 | 2032-09 | 1.59 | 0.65 | 0.94 | 247.87 |
97 | 2032-10 | 1.59 | 0.65 | 0.94 | 246.93 |
98 | 2032-11 | 1.59 | 0.65 | 0.94 | 245.99 |
99 | 2032-12 | 1.58 | 0.65 | 0.94 | 245.05 |
100 | 2033-01 | 1.58 | 0.64 | 0.94 | 244.11 |
101 | 2033-02 | 1.58 | 0.64 | 0.94 | 243.17 |
102 | 2033-03 | 1.58 | 0.64 | 0.94 | 242.23 |
103 | 2033-04 | 1.57 | 0.64 | 0.94 | 241.29 |
104 | 2033-05 | 1.57 | 0.63 | 0.94 | 240.36 |
105 | 2033-06 | 1.57 | 0.63 | 0.94 | 239.42 |
106 | 2033-07 | 1.57 | 0.63 | 0.94 | 238.48 |
107 | 2033-08 | 1.56 | 0.63 | 0.94 | 237.54 |
108 | 2033-09 | 1.56 | 0.62 | 0.94 | 236.60 |
109 | 2033-10 | 1.56 | 0.62 | 0.94 | 235.66 |
110 | 2033-11 | 1.56 | 0.62 | 0.94 | 234.72 |
111 | 2033-12 | 1.56 | 0.62 | 0.94 | 233.78 |
112 | 2034-01 | 1.55 | 0.61 | 0.94 | 232.84 |
113 | 2034-02 | 1.55 | 0.61 | 0.94 | 231.91 |
114 | 2034-03 | 1.55 | 0.61 | 0.94 | 230.97 |
115 | 2034-04 | 1.55 | 0.61 | 0.94 | 230.03 |
116 | 2034-05 | 1.54 | 0.60 | 0.94 | 229.09 |
117 | 2034-06 | 1.54 | 0.60 | 0.94 | 228.15 |
118 | 2034-07 | 1.54 | 0.60 | 0.94 | 227.21 |
119 | 2034-08 | 1.54 | 0.60 | 0.94 | 226.27 |
120 | 2034-09 | 1.53 | 0.59 | 0.94 | 225.33 |
121 | 2034-10 | 1.53 | 0.59 | 0.94 | 224.39 |
122 | 2034-11 | 1.53 | 0.59 | 0.94 | 223.46 |
123 | 2034-12 | 1.53 | 0.59 | 0.94 | 222.52 |
124 | 2035-01 | 1.52 | 0.58 | 0.94 | 221.58 |
125 | 2035-02 | 1.52 | 0.58 | 0.94 | 220.64 |
126 | 2035-03 | 1.52 | 0.58 | 0.94 | 219.70 |
127 | 2035-04 | 1.52 | 0.58 | 0.94 | 218.76 |
128 | 2035-05 | 1.51 | 0.57 | 0.94 | 217.82 |
129 | 2035-06 | 1.51 | 0.57 | 0.94 | 216.88 |
130 | 2035-07 | 1.51 | 0.57 | 0.94 | 215.94 |
131 | 2035-08 | 1.51 | 0.57 | 0.94 | 215.01 |
132 | 2035-09 | 1.50 | 0.56 | 0.94 | 214.07 |
133 | 2035-10 | 1.50 | 0.56 | 0.94 | 213.13 |
134 | 2035-11 | 1.50 | 0.56 | 0.94 | 212.19 |
135 | 2035-12 | 1.50 | 0.56 | 0.94 | 211.25 |
136 | 2036-01 | 1.49 | 0.55 | 0.94 | 210.31 |
137 | 2036-02 | 1.49 | 0.55 | 0.94 | 209.37 |
138 | 2036-03 | 1.49 | 0.55 | 0.94 | 208.43 |
139 | 2036-04 | 1.49 | 0.55 | 0.94 | 207.49 |
140 | 2036-05 | 1.48 | 0.54 | 0.94 | 206.56 |
141 | 2036-06 | 1.48 | 0.54 | 0.94 | 205.62 |
142 | 2036-07 | 1.48 | 0.54 | 0.94 | 204.68 |
143 | 2036-08 | 1.48 | 0.54 | 0.94 | 203.74 |
144 | 2036-09 | 1.47 | 0.53 | 0.94 | 202.80 |
145 | 2036-10 | 1.47 | 0.53 | 0.94 | 201.86 |
146 | 2036-11 | 1.47 | 0.53 | 0.94 | 200.92 |
147 | 2036-12 | 1.47 | 0.53 | 0.94 | 199.98 |
148 | 2037-01 | 1.46 | 0.52 | 0.94 | 199.04 |
149 | 2037-02 | 1.46 | 0.52 | 0.94 | 198.11 |
150 | 2037-03 | 1.46 | 0.52 | 0.94 | 197.17 |
151 | 2037-04 | 1.46 | 0.52 | 0.94 | 196.23 |
152 | 2037-05 | 1.45 | 0.52 | 0.94 | 195.29 |
153 | 2037-06 | 1.45 | 0.51 | 0.94 | 194.35 |
154 | 2037-07 | 1.45 | 0.51 | 0.94 | 193.41 |
155 | 2037-08 | 1.45 | 0.51 | 0.94 | 192.47 |
156 | 2037-09 | 1.44 | 0.51 | 0.94 | 191.53 |
157 | 2037-10 | 1.44 | 0.50 | 0.94 | 190.59 |
158 | 2037-11 | 1.44 | 0.50 | 0.94 | 189.66 |
159 | 2037-12 | 1.44 | 0.50 | 0.94 | 188.72 |
160 | 2038-01 | 1.43 | 0.50 | 0.94 | 187.78 |
161 | 2038-02 | 1.43 | 0.49 | 0.94 | 186.84 |
162 | 2038-03 | 1.43 | 0.49 | 0.94 | 185.90 |
163 | 2038-04 | 1.43 | 0.49 | 0.94 | 184.96 |
164 | 2038-05 | 1.42 | 0.49 | 0.94 | 184.02 |
165 | 2038-06 | 1.42 | 0.48 | 0.94 | 183.08 |
166 | 2038-07 | 1.42 | 0.48 | 0.94 | 182.14 |
167 | 2038-08 | 1.42 | 0.48 | 0.94 | 181.21 |
168 | 2038-09 | 1.41 | 0.48 | 0.94 | 180.27 |
169 | 2038-10 | 1.41 | 0.47 | 0.94 | 179.33 |
170 | 2038-11 | 1.41 | 0.47 | 0.94 | 178.39 |
171 | 2038-12 | 1.41 | 0.47 | 0.94 | 177.45 |
172 | 2039-01 | 1.40 | 0.47 | 0.94 | 176.51 |
173 | 2039-02 | 1.40 | 0.46 | 0.94 | 175.57 |
174 | 2039-03 | 1.40 | 0.46 | 0.94 | 174.63 |
175 | 2039-04 | 1.40 | 0.46 | 0.94 | 173.69 |
176 | 2039-05 | 1.39 | 0.46 | 0.94 | 172.76 |
177 | 2039-06 | 1.39 | 0.45 | 0.94 | 171.82 |
178 | 2039-07 | 1.39 | 0.45 | 0.94 | 170.88 |
179 | 2039-08 | 1.39 | 0.45 | 0.94 | 169.94 |
180 | 2039-09 | 1.38 | 0.45 | 0.94 | 169.00 |
181 | 2039-10 | 1.38 | 0.44 | 0.94 | 168.06 |
182 | 2039-11 | 1.38 | 0.44 | 0.94 | 167.12 |
183 | 2039-12 | 1.38 | 0.44 | 0.94 | 166.18 |
184 | 2040-01 | 1.38 | 0.44 | 0.94 | 165.24 |
185 | 2040-02 | 1.37 | 0.43 | 0.94 | 164.31 |
186 | 2040-03 | 1.37 | 0.43 | 0.94 | 163.37 |
187 | 2040-04 | 1.37 | 0.43 | 0.94 | 162.43 |
188 | 2040-05 | 1.37 | 0.43 | 0.94 | 161.49 |
189 | 2040-06 | 1.36 | 0.42 | 0.94 | 160.55 |
190 | 2040-07 | 1.36 | 0.42 | 0.94 | 159.61 |
191 | 2040-08 | 1.36 | 0.42 | 0.94 | 158.67 |
192 | 2040-09 | 1.36 | 0.42 | 0.94 | 157.73 |
193 | 2040-10 | 1.35 | 0.41 | 0.94 | 156.79 |
194 | 2040-11 | 1.35 | 0.41 | 0.94 | 155.86 |
195 | 2040-12 | 1.35 | 0.41 | 0.94 | 154.92 |
196 | 2041-01 | 1.35 | 0.41 | 0.94 | 153.98 |
197 | 2041-02 | 1.34 | 0.40 | 0.94 | 153.04 |
198 | 2041-03 | 1.34 | 0.40 | 0.94 | 152.10 |
199 | 2041-04 | 1.34 | 0.40 | 0.94 | 151.16 |
200 | 2041-05 | 1.34 | 0.40 | 0.94 | 150.22 |
201 | 2041-06 | 1.33 | 0.39 | 0.94 | 149.28 |
202 | 2041-07 | 1.33 | 0.39 | 0.94 | 148.34 |
203 | 2041-08 | 1.33 | 0.39 | 0.94 | 147.41 |
204 | 2041-09 | 1.33 | 0.39 | 0.94 | 146.47 |
205 | 2041-10 | 1.32 | 0.38 | 0.94 | 145.53 |
206 | 2041-11 | 1.32 | 0.38 | 0.94 | 144.59 |
207 | 2041-12 | 1.32 | 0.38 | 0.94 | 143.65 |
208 | 2042-01 | 1.32 | 0.38 | 0.94 | 142.71 |
209 | 2042-02 | 1.31 | 0.37 | 0.94 | 141.77 |
210 | 2042-03 | 1.31 | 0.37 | 0.94 | 140.83 |
211 | 2042-04 | 1.31 | 0.37 | 0.94 | 139.89 |
212 | 2042-05 | 1.31 | 0.37 | 0.94 | 138.96 |
213 | 2042-06 | 1.30 | 0.36 | 0.94 | 138.02 |
214 | 2042-07 | 1.30 | 0.36 | 0.94 | 137.08 |
215 | 2042-08 | 1.30 | 0.36 | 0.94 | 136.14 |
216 | 2042-09 | 1.30 | 0.36 | 0.94 | 135.20 |
217 | 2042-10 | 1.29 | 0.35 | 0.94 | 134.26 |
218 | 2042-11 | 1.29 | 0.35 | 0.94 | 133.32 |
219 | 2042-12 | 1.29 | 0.35 | 0.94 | 132.38 |
220 | 2043-01 | 1.29 | 0.35 | 0.94 | 131.44 |
221 | 2043-02 | 1.28 | 0.35 | 0.94 | 130.51 |
222 | 2043-03 | 1.28 | 0.34 | 0.94 | 129.57 |
223 | 2043-04 | 1.28 | 0.34 | 0.94 | 128.63 |
224 | 2043-05 | 1.28 | 0.34 | 0.94 | 127.69 |
225 | 2043-06 | 1.27 | 0.34 | 0.94 | 126.75 |
226 | 2043-07 | 1.27 | 0.33 | 0.94 | 125.81 |
227 | 2043-08 | 1.27 | 0.33 | 0.94 | 124.87 |
228 | 2043-09 | 1.27 | 0.33 | 0.94 | 123.93 |
229 | 2043-10 | 1.26 | 0.33 | 0.94 | 122.99 |
230 | 2043-11 | 1.26 | 0.32 | 0.94 | 122.06 |
231 | 2043-12 | 1.26 | 0.32 | 0.94 | 121.12 |
232 | 2044-01 | 1.26 | 0.32 | 0.94 | 120.18 |
233 | 2044-02 | 1.25 | 0.32 | 0.94 | 119.24 |
234 | 2044-03 | 1.25 | 0.31 | 0.94 | 118.30 |
235 | 2044-04 | 1.25 | 0.31 | 0.94 | 117.36 |
236 | 2044-05 | 1.25 | 0.31 | 0.94 | 116.42 |
237 | 2044-06 | 1.24 | 0.31 | 0.94 | 115.48 |
238 | 2044-07 | 1.24 | 0.30 | 0.94 | 114.54 |
239 | 2044-08 | 1.24 | 0.30 | 0.94 | 113.61 |
240 | 2044-09 | 1.24 | 0.30 | 0.94 | 112.67 |
241 | 2044-10 | 1.23 | 0.30 | 0.94 | 111.73 |
242 | 2044-11 | 1.23 | 0.29 | 0.94 | 110.79 |
243 | 2044-12 | 1.23 | 0.29 | 0.94 | 109.85 |
244 | 2045-01 | 1.23 | 0.29 | 0.94 | 108.91 |
245 | 2045-02 | 1.22 | 0.29 | 0.94 | 107.97 |
246 | 2045-03 | 1.22 | 0.28 | 0.94 | 107.03 |
247 | 2045-04 | 1.22 | 0.28 | 0.94 | 106.09 |
248 | 2045-05 | 1.22 | 0.28 | 0.94 | 105.16 |
249 | 2045-06 | 1.21 | 0.28 | 0.94 | 104.22 |
250 | 2045-07 | 1.21 | 0.27 | 0.94 | 103.28 |
251 | 2045-08 | 1.21 | 0.27 | 0.94 | 102.34 |
252 | 2045-09 | 1.21 | 0.27 | 0.94 | 101.40 |
253 | 2045-10 | 1.21 | 0.27 | 0.94 | 100.46 |
254 | 2045-11 | 1.20 | 0.26 | 0.94 | 99.52 |
255 | 2045-12 | 1.20 | 0.26 | 0.94 | 98.58 |
256 | 2046-01 | 1.20 | 0.26 | 0.94 | 97.64 |
257 | 2046-02 | 1.20 | 0.26 | 0.94 | 96.71 |
258 | 2046-03 | 1.19 | 0.25 | 0.94 | 95.77 |
259 | 2046-04 | 1.19 | 0.25 | 0.94 | 94.83 |
260 | 2046-05 | 1.19 | 0.25 | 0.94 | 93.89 |
261 | 2046-06 | 1.19 | 0.25 | 0.94 | 92.95 |
262 | 2046-07 | 1.18 | 0.24 | 0.94 | 92.01 |
263 | 2046-08 | 1.18 | 0.24 | 0.94 | 91.07 |
264 | 2046-09 | 1.18 | 0.24 | 0.94 | 90.13 |
265 | 2046-10 | 1.18 | 0.24 | 0.94 | 89.19 |
266 | 2046-11 | 1.17 | 0.23 | 0.94 | 88.26 |
267 | 2046-12 | 1.17 | 0.23 | 0.94 | 87.32 |
268 | 2047-01 | 1.17 | 0.23 | 0.94 | 86.38 |
269 | 2047-02 | 1.17 | 0.23 | 0.94 | 85.44 |
270 | 2047-03 | 1.16 | 0.22 | 0.94 | 84.50 |
271 | 2047-04 | 1.16 | 0.22 | 0.94 | 83.56 |
272 | 2047-05 | 1.16 | 0.22 | 0.94 | 82.62 |
273 | 2047-06 | 1.16 | 0.22 | 0.94 | 81.68 |
274 | 2047-07 | 1.15 | 0.21 | 0.94 | 80.74 |
275 | 2047-08 | 1.15 | 0.21 | 0.94 | 79.81 |
276 | 2047-09 | 1.15 | 0.21 | 0.94 | 78.87 |
277 | 2047-10 | 1.15 | 0.21 | 0.94 | 77.93 |
278 | 2047-11 | 1.14 | 0.20 | 0.94 | 76.99 |
279 | 2047-12 | 1.14 | 0.20 | 0.94 | 76.05 |
280 | 2048-01 | 1.14 | 0.20 | 0.94 | 75.11 |
281 | 2048-02 | 1.14 | 0.20 | 0.94 | 74.17 |
282 | 2048-03 | 1.13 | 0.19 | 0.94 | 73.23 |
283 | 2048-04 | 1.13 | 0.19 | 0.94 | 72.29 |
284 | 2048-05 | 1.13 | 0.19 | 0.94 | 71.36 |
285 | 2048-06 | 1.13 | 0.19 | 0.94 | 70.42 |
286 | 2048-07 | 1.12 | 0.18 | 0.94 | 69.48 |
287 | 2048-08 | 1.12 | 0.18 | 0.94 | 68.54 |
288 | 2048-09 | 1.12 | 0.18 | 0.94 | 67.60 |
289 | 2048-10 | 1.12 | 0.18 | 0.94 | 66.66 |
290 | 2048-11 | 1.11 | 0.17 | 0.94 | 65.72 |
291 | 2048-12 | 1.11 | 0.17 | 0.94 | 64.78 |
292 | 2049-01 | 1.11 | 0.17 | 0.94 | 63.84 |
293 | 2049-02 | 1.11 | 0.17 | 0.94 | 62.91 |
294 | 2049-03 | 1.10 | 0.17 | 0.94 | 61.97 |
295 | 2049-04 | 1.10 | 0.16 | 0.94 | 61.03 |
296 | 2049-05 | 1.10 | 0.16 | 0.94 | 60.09 |
297 | 2049-06 | 1.10 | 0.16 | 0.94 | 59.15 |
298 | 2049-07 | 1.09 | 0.16 | 0.94 | 58.21 |
299 | 2049-08 | 1.09 | 0.15 | 0.94 | 57.27 |
300 | 2049-09 | 1.09 | 0.15 | 0.94 | 56.33 |
301 | 2049-10 | 1.09 | 0.15 | 0.94 | 55.39 |
302 | 2049-11 | 1.08 | 0.15 | 0.94 | 54.46 |
303 | 2049-12 | 1.08 | 0.14 | 0.94 | 53.52 |
304 | 2050-01 | 1.08 | 0.14 | 0.94 | 52.58 |
305 | 2050-02 | 1.08 | 0.14 | 0.94 | 51.64 |
306 | 2050-03 | 1.07 | 0.14 | 0.94 | 50.70 |
307 | 2050-04 | 1.07 | 0.13 | 0.94 | 49.76 |
308 | 2050-05 | 1.07 | 0.13 | 0.94 | 48.82 |
309 | 2050-06 | 1.07 | 0.13 | 0.94 | 47.88 |
310 | 2050-07 | 1.06 | 0.13 | 0.94 | 46.94 |
311 | 2050-08 | 1.06 | 0.12 | 0.94 | 46.01 |
312 | 2050-09 | 1.06 | 0.12 | 0.94 | 45.07 |
313 | 2050-10 | 1.06 | 0.12 | 0.94 | 44.13 |
314 | 2050-11 | 1.05 | 0.12 | 0.94 | 43.19 |
315 | 2050-12 | 1.05 | 0.11 | 0.94 | 42.25 |
316 | 2051-01 | 1.05 | 0.11 | 0.94 | 41.31 |
317 | 2051-02 | 1.05 | 0.11 | 0.94 | 40.37 |
318 | 2051-03 | 1.04 | 0.11 | 0.94 | 39.43 |
319 | 2051-04 | 1.04 | 0.10 | 0.94 | 38.49 |
320 | 2051-05 | 1.04 | 0.10 | 0.94 | 37.56 |
321 | 2051-06 | 1.04 | 0.10 | 0.94 | 36.62 |
322 | 2051-07 | 1.04 | 0.10 | 0.94 | 35.68 |
323 | 2051-08 | 1.03 | 0.09 | 0.94 | 34.74 |
324 | 2051-09 | 1.03 | 0.09 | 0.94 | 33.80 |
325 | 2051-10 | 1.03 | 0.09 | 0.94 | 32.86 |
326 | 2051-11 | 1.03 | 0.09 | 0.94 | 31.92 |
327 | 2051-12 | 1.02 | 0.08 | 0.94 | 30.98 |
328 | 2052-01 | 1.02 | 0.08 | 0.94 | 30.04 |
329 | 2052-02 | 1.02 | 0.08 | 0.94 | 29.11 |
330 | 2052-03 | 1.02 | 0.08 | 0.94 | 28.17 |
331 | 2052-04 | 1.01 | 0.07 | 0.94 | 27.23 |
332 | 2052-05 | 1.01 | 0.07 | 0.94 | 26.29 |
333 | 2052-06 | 1.01 | 0.07 | 0.94 | 25.35 |
334 | 2052-07 | 1.01 | 0.07 | 0.94 | 24.41 |
335 | 2052-08 | 1.00 | 0.06 | 0.94 | 23.47 |
336 | 2052-09 | 1.00 | 0.06 | 0.94 | 22.53 |
337 | 2052-10 | 1.00 | 0.06 | 0.94 | 21.59 |
338 | 2052-11 | 1.00 | 0.06 | 0.94 | 20.66 |
339 | 2052-12 | 0.99 | 0.05 | 0.94 | 19.72 |
340 | 2053-01 | 0.99 | 0.05 | 0.94 | 18.78 |
341 | 2053-02 | 0.99 | 0.05 | 0.94 | 17.84 |
342 | 2053-03 | 0.99 | 0.05 | 0.94 | 16.90 |
343 | 2053-04 | 0.98 | 0.04 | 0.94 | 15.96 |
344 | 2053-05 | 0.98 | 0.04 | 0.94 | 15.02 |
345 | 2053-06 | 0.98 | 0.04 | 0.94 | 14.08 |
346 | 2053-07 | 0.98 | 0.04 | 0.94 | 13.14 |
347 | 2053-08 | 0.97 | 0.03 | 0.94 | 12.21 |
348 | 2053-09 | 0.97 | 0.03 | 0.94 | 11.27 |
349 | 2053-10 | 0.97 | 0.03 | 0.94 | 10.33 |
350 | 2053-11 | 0.97 | 0.03 | 0.94 | 9.39 |
351 | 2053-12 | 0.96 | 0.02 | 0.94 | 8.45 |
352 | 2054-01 | 0.96 | 0.02 | 0.94 | 7.51 |
353 | 2054-02 | 0.96 | 0.02 | 0.94 | 6.57 |
354 | 2054-03 | 0.96 | 0.02 | 0.94 | 5.63 |
355 | 2054-04 | 0.95 | 0.01 | 0.94 | 4.69 |
356 | 2054-05 | 0.95 | 0.01 | 0.94 | 3.76 |
357 | 2054-06 | 0.95 | 0.01 | 0.94 | 2.82 |
358 | 2054-07 | 0.95 | 0.01 | 0.94 | 1.88 |
359 | 2054-08 | 0.94 | 0.00 | 0.94 | 0.94 |
360 | 2054-09 | 0.94 | 0.00 | 0.94 | 0.00 |