贷款288元(公积金贷款)房贷,还款30年的等额本息和等额本金的还款方式明细。
等额本息还款方式:
贷款总额:288元
还款月数:30年
每月还款:1.27元
利息总额:168.93元
本息合计:456.93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 | 1.27 | 0.80 | 0.47 | 287.53 |
2 | 2024-11 | 1.27 | 0.80 | 0.47 | 287.07 |
3 | 2024-12 | 1.27 | 0.80 | 0.47 | 286.60 |
4 | 2025-01 | 1.27 | 0.80 | 0.47 | 286.13 |
5 | 2025-02 | 1.27 | 0.80 | 0.47 | 285.66 |
6 | 2025-03 | 1.27 | 0.80 | 0.47 | 285.19 |
7 | 2025-04 | 1.27 | 0.80 | 0.47 | 284.72 |
8 | 2025-05 | 1.27 | 0.79 | 0.47 | 284.24 |
9 | 2025-06 | 1.27 | 0.79 | 0.48 | 283.77 |
10 | 2025-07 | 1.27 | 0.79 | 0.48 | 283.29 |
11 | 2025-08 | 1.27 | 0.79 | 0.48 | 282.81 |
12 | 2025-09 | 1.27 | 0.79 | 0.48 | 282.33 |
13 | 2025-10 | 1.27 | 0.79 | 0.48 | 281.85 |
14 | 2025-11 | 1.27 | 0.79 | 0.48 | 281.37 |
15 | 2025-12 | 1.27 | 0.79 | 0.48 | 280.88 |
16 | 2026-01 | 1.27 | 0.78 | 0.49 | 280.40 |
17 | 2026-02 | 1.27 | 0.78 | 0.49 | 279.91 |
18 | 2026-03 | 1.27 | 0.78 | 0.49 | 279.42 |
19 | 2026-04 | 1.27 | 0.78 | 0.49 | 278.93 |
20 | 2026-05 | 1.27 | 0.78 | 0.49 | 278.44 |
21 | 2026-06 | 1.27 | 0.78 | 0.49 | 277.95 |
22 | 2026-07 | 1.27 | 0.78 | 0.49 | 277.46 |
23 | 2026-08 | 1.27 | 0.77 | 0.49 | 276.96 |
24 | 2026-09 | 1.27 | 0.77 | 0.50 | 276.47 |
25 | 2026-10 | 1.27 | 0.77 | 0.50 | 275.97 |
26 | 2026-11 | 1.27 | 0.77 | 0.50 | 275.47 |
27 | 2026-12 | 1.27 | 0.77 | 0.50 | 274.97 |
28 | 2027-01 | 1.27 | 0.77 | 0.50 | 274.47 |
29 | 2027-02 | 1.27 | 0.77 | 0.50 | 273.97 |
30 | 2027-03 | 1.27 | 0.76 | 0.50 | 273.46 |
31 | 2027-04 | 1.27 | 0.76 | 0.51 | 272.96 |
32 | 2027-05 | 1.27 | 0.76 | 0.51 | 272.45 |
33 | 2027-06 | 1.27 | 0.76 | 0.51 | 271.94 |
34 | 2027-07 | 1.27 | 0.76 | 0.51 | 271.43 |
35 | 2027-08 | 1.27 | 0.76 | 0.51 | 270.92 |
36 | 2027-09 | 1.27 | 0.76 | 0.51 | 270.41 |
37 | 2027-10 | 1.27 | 0.75 | 0.51 | 269.89 |
38 | 2027-11 | 1.27 | 0.75 | 0.52 | 269.38 |
39 | 2027-12 | 1.27 | 0.75 | 0.52 | 268.86 |
40 | 2028-01 | 1.27 | 0.75 | 0.52 | 268.34 |
41 | 2028-02 | 1.27 | 0.75 | 0.52 | 267.82 |
42 | 2028-03 | 1.27 | 0.75 | 0.52 | 267.30 |
43 | 2028-04 | 1.27 | 0.75 | 0.52 | 266.78 |
44 | 2028-05 | 1.27 | 0.74 | 0.52 | 266.25 |
45 | 2028-06 | 1.27 | 0.74 | 0.53 | 265.72 |
46 | 2028-07 | 1.27 | 0.74 | 0.53 | 265.20 |
47 | 2028-08 | 1.27 | 0.74 | 0.53 | 264.67 |
48 | 2028-09 | 1.27 | 0.74 | 0.53 | 264.14 |
49 | 2028-10 | 1.27 | 0.74 | 0.53 | 263.61 |
50 | 2028-11 | 1.27 | 0.74 | 0.53 | 263.07 |
51 | 2028-12 | 1.27 | 0.73 | 0.53 | 262.54 |
52 | 2029-01 | 1.27 | 0.73 | 0.54 | 262.00 |
53 | 2029-02 | 1.27 | 0.73 | 0.54 | 261.46 |
54 | 2029-03 | 1.27 | 0.73 | 0.54 | 260.92 |
55 | 2029-04 | 1.27 | 0.73 | 0.54 | 260.38 |
56 | 2029-05 | 1.27 | 0.73 | 0.54 | 259.84 |
57 | 2029-06 | 1.27 | 0.73 | 0.54 | 259.30 |
58 | 2029-07 | 1.27 | 0.72 | 0.55 | 258.75 |
59 | 2029-08 | 1.27 | 0.72 | 0.55 | 258.21 |
60 | 2029-09 | 1.27 | 0.72 | 0.55 | 257.66 |
61 | 2029-10 | 1.27 | 0.72 | 0.55 | 257.11 |
62 | 2029-11 | 1.27 | 0.72 | 0.55 | 256.56 |
63 | 2029-12 | 1.27 | 0.72 | 0.55 | 256.00 |
64 | 2030-01 | 1.27 | 0.71 | 0.55 | 255.45 |
65 | 2030-02 | 1.27 | 0.71 | 0.56 | 254.89 |
66 | 2030-03 | 1.27 | 0.71 | 0.56 | 254.33 |
67 | 2030-04 | 1.27 | 0.71 | 0.56 | 253.77 |
68 | 2030-05 | 1.27 | 0.71 | 0.56 | 253.21 |
69 | 2030-06 | 1.27 | 0.71 | 0.56 | 252.65 |
70 | 2030-07 | 1.27 | 0.71 | 0.56 | 252.09 |
71 | 2030-08 | 1.27 | 0.70 | 0.57 | 251.52 |
72 | 2030-09 | 1.27 | 0.70 | 0.57 | 250.95 |
73 | 2030-10 | 1.27 | 0.70 | 0.57 | 250.39 |
74 | 2030-11 | 1.27 | 0.70 | 0.57 | 249.82 |
75 | 2030-12 | 1.27 | 0.70 | 0.57 | 249.24 |
76 | 2031-01 | 1.27 | 0.70 | 0.57 | 248.67 |
77 | 2031-02 | 1.27 | 0.69 | 0.58 | 248.10 |
78 | 2031-03 | 1.27 | 0.69 | 0.58 | 247.52 |
79 | 2031-04 | 1.27 | 0.69 | 0.58 | 246.94 |
80 | 2031-05 | 1.27 | 0.69 | 0.58 | 246.36 |
81 | 2031-06 | 1.27 | 0.69 | 0.58 | 245.78 |
82 | 2031-07 | 1.27 | 0.69 | 0.58 | 245.20 |
83 | 2031-08 | 1.27 | 0.68 | 0.58 | 244.61 |
84 | 2031-09 | 1.27 | 0.68 | 0.59 | 244.02 |
85 | 2031-10 | 1.27 | 0.68 | 0.59 | 243.44 |
86 | 2031-11 | 1.27 | 0.68 | 0.59 | 242.85 |
87 | 2031-12 | 1.27 | 0.68 | 0.59 | 242.26 |
88 | 2032-01 | 1.27 | 0.68 | 0.59 | 241.66 |
89 | 2032-02 | 1.27 | 0.67 | 0.59 | 241.07 |
90 | 2032-03 | 1.27 | 0.67 | 0.60 | 240.47 |
91 | 2032-04 | 1.27 | 0.67 | 0.60 | 239.87 |
92 | 2032-05 | 1.27 | 0.67 | 0.60 | 239.27 |
93 | 2032-06 | 1.27 | 0.67 | 0.60 | 238.67 |
94 | 2032-07 | 1.27 | 0.67 | 0.60 | 238.07 |
95 | 2032-08 | 1.27 | 0.66 | 0.60 | 237.47 |
96 | 2032-09 | 1.27 | 0.66 | 0.61 | 236.86 |
97 | 2032-10 | 1.27 | 0.66 | 0.61 | 236.25 |
98 | 2032-11 | 1.27 | 0.66 | 0.61 | 235.64 |
99 | 2032-12 | 1.27 | 0.66 | 0.61 | 235.03 |
100 | 2033-01 | 1.27 | 0.66 | 0.61 | 234.42 |
101 | 2033-02 | 1.27 | 0.65 | 0.61 | 233.80 |
102 | 2033-03 | 1.27 | 0.65 | 0.62 | 233.19 |
103 | 2033-04 | 1.27 | 0.65 | 0.62 | 232.57 |
104 | 2033-05 | 1.27 | 0.65 | 0.62 | 231.95 |
105 | 2033-06 | 1.27 | 0.65 | 0.62 | 231.33 |
106 | 2033-07 | 1.27 | 0.65 | 0.62 | 230.70 |
107 | 2033-08 | 1.27 | 0.64 | 0.63 | 230.08 |
108 | 2033-09 | 1.27 | 0.64 | 0.63 | 229.45 |
109 | 2033-10 | 1.27 | 0.64 | 0.63 | 228.82 |
110 | 2033-11 | 1.27 | 0.64 | 0.63 | 228.19 |
111 | 2033-12 | 1.27 | 0.64 | 0.63 | 227.56 |
112 | 2034-01 | 1.27 | 0.64 | 0.63 | 226.92 |
113 | 2034-02 | 1.27 | 0.63 | 0.64 | 226.29 |
114 | 2034-03 | 1.27 | 0.63 | 0.64 | 225.65 |
115 | 2034-04 | 1.27 | 0.63 | 0.64 | 225.01 |
116 | 2034-05 | 1.27 | 0.63 | 0.64 | 224.37 |
117 | 2034-06 | 1.27 | 0.63 | 0.64 | 223.73 |
118 | 2034-07 | 1.27 | 0.62 | 0.64 | 223.08 |
119 | 2034-08 | 1.27 | 0.62 | 0.65 | 222.44 |
120 | 2034-09 | 1.27 | 0.62 | 0.65 | 221.79 |
121 | 2034-10 | 1.27 | 0.62 | 0.65 | 221.14 |
122 | 2034-11 | 1.27 | 0.62 | 0.65 | 220.49 |
123 | 2034-12 | 1.27 | 0.62 | 0.65 | 219.83 |
124 | 2035-01 | 1.27 | 0.61 | 0.66 | 219.18 |
125 | 2035-02 | 1.27 | 0.61 | 0.66 | 218.52 |
126 | 2035-03 | 1.27 | 0.61 | 0.66 | 217.86 |
127 | 2035-04 | 1.27 | 0.61 | 0.66 | 217.20 |
128 | 2035-05 | 1.27 | 0.61 | 0.66 | 216.54 |
129 | 2035-06 | 1.27 | 0.60 | 0.66 | 215.87 |
130 | 2035-07 | 1.27 | 0.60 | 0.67 | 215.21 |
131 | 2035-08 | 1.27 | 0.60 | 0.67 | 214.54 |
132 | 2035-09 | 1.27 | 0.60 | 0.67 | 213.87 |
133 | 2035-10 | 1.27 | 0.60 | 0.67 | 213.19 |
134 | 2035-11 | 1.27 | 0.60 | 0.67 | 212.52 |
135 | 2035-12 | 1.27 | 0.59 | 0.68 | 211.84 |
136 | 2036-01 | 1.27 | 0.59 | 0.68 | 211.17 |
137 | 2036-02 | 1.27 | 0.59 | 0.68 | 210.49 |
138 | 2036-03 | 1.27 | 0.59 | 0.68 | 209.81 |
139 | 2036-04 | 1.27 | 0.59 | 0.68 | 209.12 |
140 | 2036-05 | 1.27 | 0.58 | 0.69 | 208.44 |
141 | 2036-06 | 1.27 | 0.58 | 0.69 | 207.75 |
142 | 2036-07 | 1.27 | 0.58 | 0.69 | 207.06 |
143 | 2036-08 | 1.27 | 0.58 | 0.69 | 206.37 |
144 | 2036-09 | 1.27 | 0.58 | 0.69 | 205.67 |
145 | 2036-10 | 1.27 | 0.57 | 0.70 | 204.98 |
146 | 2036-11 | 1.27 | 0.57 | 0.70 | 204.28 |
147 | 2036-12 | 1.27 | 0.57 | 0.70 | 203.58 |
148 | 2037-01 | 1.27 | 0.57 | 0.70 | 202.88 |
149 | 2037-02 | 1.27 | 0.57 | 0.70 | 202.18 |
150 | 2037-03 | 1.27 | 0.56 | 0.70 | 201.48 |
151 | 2037-04 | 1.27 | 0.56 | 0.71 | 200.77 |
152 | 2037-05 | 1.27 | 0.56 | 0.71 | 200.06 |
153 | 2037-06 | 1.27 | 0.56 | 0.71 | 199.35 |
154 | 2037-07 | 1.27 | 0.56 | 0.71 | 198.64 |
155 | 2037-08 | 1.27 | 0.55 | 0.71 | 197.92 |
156 | 2037-09 | 1.27 | 0.55 | 0.72 | 197.20 |
157 | 2037-10 | 1.27 | 0.55 | 0.72 | 196.49 |
158 | 2037-11 | 1.27 | 0.55 | 0.72 | 195.77 |
159 | 2037-12 | 1.27 | 0.55 | 0.72 | 195.04 |
160 | 2038-01 | 1.27 | 0.54 | 0.72 | 194.32 |
161 | 2038-02 | 1.27 | 0.54 | 0.73 | 193.59 |
162 | 2038-03 | 1.27 | 0.54 | 0.73 | 192.86 |
163 | 2038-04 | 1.27 | 0.54 | 0.73 | 192.13 |
164 | 2038-05 | 1.27 | 0.54 | 0.73 | 191.40 |
165 | 2038-06 | 1.27 | 0.53 | 0.73 | 190.66 |
166 | 2038-07 | 1.27 | 0.53 | 0.74 | 189.93 |
167 | 2038-08 | 1.27 | 0.53 | 0.74 | 189.19 |
168 | 2038-09 | 1.27 | 0.53 | 0.74 | 188.45 |
169 | 2038-10 | 1.27 | 0.53 | 0.74 | 187.70 |
170 | 2038-11 | 1.27 | 0.52 | 0.75 | 186.96 |
171 | 2038-12 | 1.27 | 0.52 | 0.75 | 186.21 |
172 | 2039-01 | 1.27 | 0.52 | 0.75 | 185.46 |
173 | 2039-02 | 1.27 | 0.52 | 0.75 | 184.71 |
174 | 2039-03 | 1.27 | 0.52 | 0.75 | 183.96 |
175 | 2039-04 | 1.27 | 0.51 | 0.76 | 183.20 |
176 | 2039-05 | 1.27 | 0.51 | 0.76 | 182.44 |
177 | 2039-06 | 1.27 | 0.51 | 0.76 | 181.68 |
178 | 2039-07 | 1.27 | 0.51 | 0.76 | 180.92 |
179 | 2039-08 | 1.27 | 0.51 | 0.76 | 180.16 |
180 | 2039-09 | 1.27 | 0.50 | 0.77 | 179.39 |
181 | 2039-10 | 1.27 | 0.50 | 0.77 | 178.62 |
182 | 2039-11 | 1.27 | 0.50 | 0.77 | 177.85 |
183 | 2039-12 | 1.27 | 0.50 | 0.77 | 177.08 |
184 | 2040-01 | 1.27 | 0.49 | 0.77 | 176.30 |
185 | 2040-02 | 1.27 | 0.49 | 0.78 | 175.53 |
186 | 2040-03 | 1.27 | 0.49 | 0.78 | 174.75 |
187 | 2040-04 | 1.27 | 0.49 | 0.78 | 173.97 |
188 | 2040-05 | 1.27 | 0.49 | 0.78 | 173.18 |
189 | 2040-06 | 1.27 | 0.48 | 0.79 | 172.40 |
190 | 2040-07 | 1.27 | 0.48 | 0.79 | 171.61 |
191 | 2040-08 | 1.27 | 0.48 | 0.79 | 170.82 |
192 | 2040-09 | 1.27 | 0.48 | 0.79 | 170.03 |
193 | 2040-10 | 1.27 | 0.47 | 0.79 | 169.23 |
194 | 2040-11 | 1.27 | 0.47 | 0.80 | 168.43 |
195 | 2040-12 | 1.27 | 0.47 | 0.80 | 167.64 |
196 | 2041-01 | 1.27 | 0.47 | 0.80 | 166.83 |
197 | 2041-02 | 1.27 | 0.47 | 0.80 | 166.03 |
198 | 2041-03 | 1.27 | 0.46 | 0.81 | 165.22 |
199 | 2041-04 | 1.27 | 0.46 | 0.81 | 164.42 |
200 | 2041-05 | 1.27 | 0.46 | 0.81 | 163.61 |
201 | 2041-06 | 1.27 | 0.46 | 0.81 | 162.79 |
202 | 2041-07 | 1.27 | 0.45 | 0.81 | 161.98 |
203 | 2041-08 | 1.27 | 0.45 | 0.82 | 161.16 |
204 | 2041-09 | 1.27 | 0.45 | 0.82 | 160.34 |
205 | 2041-10 | 1.27 | 0.45 | 0.82 | 159.52 |
206 | 2041-11 | 1.27 | 0.45 | 0.82 | 158.70 |
207 | 2041-12 | 1.27 | 0.44 | 0.83 | 157.87 |
208 | 2042-01 | 1.27 | 0.44 | 0.83 | 157.04 |
209 | 2042-02 | 1.27 | 0.44 | 0.83 | 156.21 |
210 | 2042-03 | 1.27 | 0.44 | 0.83 | 155.38 |
211 | 2042-04 | 1.27 | 0.43 | 0.84 | 154.54 |
212 | 2042-05 | 1.27 | 0.43 | 0.84 | 153.71 |
213 | 2042-06 | 1.27 | 0.43 | 0.84 | 152.86 |
214 | 2042-07 | 1.27 | 0.43 | 0.84 | 152.02 |
215 | 2042-08 | 1.27 | 0.42 | 0.84 | 151.18 |
216 | 2042-09 | 1.27 | 0.42 | 0.85 | 150.33 |
217 | 2042-10 | 1.27 | 0.42 | 0.85 | 149.48 |
218 | 2042-11 | 1.27 | 0.42 | 0.85 | 148.63 |
219 | 2042-12 | 1.27 | 0.41 | 0.85 | 147.77 |
220 | 2043-01 | 1.27 | 0.41 | 0.86 | 146.92 |
221 | 2043-02 | 1.27 | 0.41 | 0.86 | 146.06 |
222 | 2043-03 | 1.27 | 0.41 | 0.86 | 145.20 |
223 | 2043-04 | 1.27 | 0.41 | 0.86 | 144.33 |
224 | 2043-05 | 1.27 | 0.40 | 0.87 | 143.47 |
225 | 2043-06 | 1.27 | 0.40 | 0.87 | 142.60 |
226 | 2043-07 | 1.27 | 0.40 | 0.87 | 141.73 |
227 | 2043-08 | 1.27 | 0.40 | 0.87 | 140.85 |
228 | 2043-09 | 1.27 | 0.39 | 0.88 | 139.98 |
229 | 2043-10 | 1.27 | 0.39 | 0.88 | 139.10 |
230 | 2043-11 | 1.27 | 0.39 | 0.88 | 138.22 |
231 | 2043-12 | 1.27 | 0.39 | 0.88 | 137.33 |
232 | 2044-01 | 1.27 | 0.38 | 0.89 | 136.45 |
233 | 2044-02 | 1.27 | 0.38 | 0.89 | 135.56 |
234 | 2044-03 | 1.27 | 0.38 | 0.89 | 134.67 |
235 | 2044-04 | 1.27 | 0.38 | 0.89 | 133.78 |
236 | 2044-05 | 1.27 | 0.37 | 0.90 | 132.88 |
237 | 2044-06 | 1.27 | 0.37 | 0.90 | 131.98 |
238 | 2044-07 | 1.27 | 0.37 | 0.90 | 131.08 |
239 | 2044-08 | 1.27 | 0.37 | 0.90 | 130.18 |
240 | 2044-09 | 1.27 | 0.36 | 0.91 | 129.27 |
241 | 2044-10 | 1.27 | 0.36 | 0.91 | 128.36 |
242 | 2044-11 | 1.27 | 0.36 | 0.91 | 127.45 |
243 | 2044-12 | 1.27 | 0.36 | 0.91 | 126.54 |
244 | 2045-01 | 1.27 | 0.35 | 0.92 | 125.62 |
245 | 2045-02 | 1.27 | 0.35 | 0.92 | 124.70 |
246 | 2045-03 | 1.27 | 0.35 | 0.92 | 123.78 |
247 | 2045-04 | 1.27 | 0.35 | 0.92 | 122.86 |
248 | 2045-05 | 1.27 | 0.34 | 0.93 | 121.93 |
249 | 2045-06 | 1.27 | 0.34 | 0.93 | 121.00 |
250 | 2045-07 | 1.27 | 0.34 | 0.93 | 120.07 |
251 | 2045-08 | 1.27 | 0.34 | 0.93 | 119.14 |
252 | 2045-09 | 1.27 | 0.33 | 0.94 | 118.20 |
253 | 2045-10 | 1.27 | 0.33 | 0.94 | 117.26 |
254 | 2045-11 | 1.27 | 0.33 | 0.94 | 116.32 |
255 | 2045-12 | 1.27 | 0.32 | 0.94 | 115.38 |
256 | 2046-01 | 1.27 | 0.32 | 0.95 | 114.43 |
257 | 2046-02 | 1.27 | 0.32 | 0.95 | 113.48 |
258 | 2046-03 | 1.27 | 0.32 | 0.95 | 112.53 |
259 | 2046-04 | 1.27 | 0.31 | 0.96 | 111.57 |
260 | 2046-05 | 1.27 | 0.31 | 0.96 | 110.61 |
261 | 2046-06 | 1.27 | 0.31 | 0.96 | 109.65 |
262 | 2046-07 | 1.27 | 0.31 | 0.96 | 108.69 |
263 | 2046-08 | 1.27 | 0.30 | 0.97 | 107.73 |
264 | 2046-09 | 1.27 | 0.30 | 0.97 | 106.76 |
265 | 2046-10 | 1.27 | 0.30 | 0.97 | 105.79 |
266 | 2046-11 | 1.27 | 0.30 | 0.97 | 104.81 |
267 | 2046-12 | 1.27 | 0.29 | 0.98 | 103.83 |
268 | 2047-01 | 1.27 | 0.29 | 0.98 | 102.86 |
269 | 2047-02 | 1.27 | 0.29 | 0.98 | 101.87 |
270 | 2047-03 | 1.27 | 0.28 | 0.98 | 100.89 |
271 | 2047-04 | 1.27 | 0.28 | 0.99 | 99.90 |
272 | 2047-05 | 1.27 | 0.28 | 0.99 | 98.91 |
273 | 2047-06 | 1.27 | 0.28 | 0.99 | 97.92 |
274 | 2047-07 | 1.27 | 0.27 | 1.00 | 96.92 |
275 | 2047-08 | 1.27 | 0.27 | 1.00 | 95.92 |
276 | 2047-09 | 1.27 | 0.27 | 1.00 | 94.92 |
277 | 2047-10 | 1.27 | 0.26 | 1.00 | 93.92 |
278 | 2047-11 | 1.27 | 0.26 | 1.01 | 92.91 |
279 | 2047-12 | 1.27 | 0.26 | 1.01 | 91.90 |
280 | 2048-01 | 1.27 | 0.26 | 1.01 | 90.89 |
281 | 2048-02 | 1.27 | 0.25 | 1.02 | 89.87 |
282 | 2048-03 | 1.27 | 0.25 | 1.02 | 88.85 |
283 | 2048-04 | 1.27 | 0.25 | 1.02 | 87.83 |
284 | 2048-05 | 1.27 | 0.25 | 1.02 | 86.81 |
285 | 2048-06 | 1.27 | 0.24 | 1.03 | 85.78 |
286 | 2048-07 | 1.27 | 0.24 | 1.03 | 84.75 |
287 | 2048-08 | 1.27 | 0.24 | 1.03 | 83.72 |
288 | 2048-09 | 1.27 | 0.23 | 1.04 | 82.68 |
289 | 2048-10 | 1.27 | 0.23 | 1.04 | 81.65 |
290 | 2048-11 | 1.27 | 0.23 | 1.04 | 80.60 |
291 | 2048-12 | 1.27 | 0.23 | 1.04 | 79.56 |
292 | 2049-01 | 1.27 | 0.22 | 1.05 | 78.51 |
293 | 2049-02 | 1.27 | 0.22 | 1.05 | 77.46 |
294 | 2049-03 | 1.27 | 0.22 | 1.05 | 76.41 |
295 | 2049-04 | 1.27 | 0.21 | 1.06 | 75.35 |
296 | 2049-05 | 1.27 | 0.21 | 1.06 | 74.29 |
297 | 2049-06 | 1.27 | 0.21 | 1.06 | 73.23 |
298 | 2049-07 | 1.27 | 0.20 | 1.06 | 72.17 |
299 | 2049-08 | 1.27 | 0.20 | 1.07 | 71.10 |
300 | 2049-09 | 1.27 | 0.20 | 1.07 | 70.03 |
301 | 2049-10 | 1.27 | 0.20 | 1.07 | 68.96 |
302 | 2049-11 | 1.27 | 0.19 | 1.08 | 67.88 |
303 | 2049-12 | 1.27 | 0.19 | 1.08 | 66.80 |
304 | 2050-01 | 1.27 | 0.19 | 1.08 | 65.72 |
305 | 2050-02 | 1.27 | 0.18 | 1.09 | 64.63 |
306 | 2050-03 | 1.27 | 0.18 | 1.09 | 63.54 |
307 | 2050-04 | 1.27 | 0.18 | 1.09 | 62.45 |
308 | 2050-05 | 1.27 | 0.17 | 1.09 | 61.35 |
309 | 2050-06 | 1.27 | 0.17 | 1.10 | 60.26 |
310 | 2050-07 | 1.27 | 0.17 | 1.10 | 59.16 |
311 | 2050-08 | 1.27 | 0.17 | 1.10 | 58.05 |
312 | 2050-09 | 1.27 | 0.16 | 1.11 | 56.94 |
313 | 2050-10 | 1.27 | 0.16 | 1.11 | 55.83 |
314 | 2050-11 | 1.27 | 0.16 | 1.11 | 54.72 |
315 | 2050-12 | 1.27 | 0.15 | 1.12 | 53.60 |
316 | 2051-01 | 1.27 | 0.15 | 1.12 | 52.48 |
317 | 2051-02 | 1.27 | 0.15 | 1.12 | 51.36 |
318 | 2051-03 | 1.27 | 0.14 | 1.13 | 50.24 |
319 | 2051-04 | 1.27 | 0.14 | 1.13 | 49.11 |
320 | 2051-05 | 1.27 | 0.14 | 1.13 | 47.97 |
321 | 2051-06 | 1.27 | 0.13 | 1.14 | 46.84 |
322 | 2051-07 | 1.27 | 0.13 | 1.14 | 45.70 |
323 | 2051-08 | 1.27 | 0.13 | 1.14 | 44.56 |
324 | 2051-09 | 1.27 | 0.12 | 1.14 | 43.41 |
325 | 2051-10 | 1.27 | 0.12 | 1.15 | 42.27 |
326 | 2051-11 | 1.27 | 0.12 | 1.15 | 41.12 |
327 | 2051-12 | 1.27 | 0.11 | 1.15 | 39.96 |
328 | 2052-01 | 1.27 | 0.11 | 1.16 | 38.80 |
329 | 2052-02 | 1.27 | 0.11 | 1.16 | 37.64 |
330 | 2052-03 | 1.27 | 0.11 | 1.16 | 36.48 |
331 | 2052-04 | 1.27 | 0.10 | 1.17 | 35.31 |
332 | 2052-05 | 1.27 | 0.10 | 1.17 | 34.14 |
333 | 2052-06 | 1.27 | 0.10 | 1.17 | 32.97 |
334 | 2052-07 | 1.27 | 0.09 | 1.18 | 31.79 |
335 | 2052-08 | 1.27 | 0.09 | 1.18 | 30.61 |
336 | 2052-09 | 1.27 | 0.09 | 1.18 | 29.42 |
337 | 2052-10 | 1.27 | 0.08 | 1.19 | 28.24 |
338 | 2052-11 | 1.27 | 0.08 | 1.19 | 27.05 |
339 | 2052-12 | 1.27 | 0.08 | 1.19 | 25.85 |
340 | 2053-01 | 1.27 | 0.07 | 1.20 | 24.66 |
341 | 2053-02 | 1.27 | 0.07 | 1.20 | 23.46 |
342 | 2053-03 | 1.27 | 0.07 | 1.20 | 22.25 |
343 | 2053-04 | 1.27 | 0.06 | 1.21 | 21.04 |
344 | 2053-05 | 1.27 | 0.06 | 1.21 | 19.83 |
345 | 2053-06 | 1.27 | 0.06 | 1.21 | 18.62 |
346 | 2053-07 | 1.27 | 0.05 | 1.22 | 17.40 |
347 | 2053-08 | 1.27 | 0.05 | 1.22 | 16.18 |
348 | 2053-09 | 1.27 | 0.05 | 1.22 | 14.96 |
349 | 2053-10 | 1.27 | 0.04 | 1.23 | 13.73 |
350 | 2053-11 | 1.27 | 0.04 | 1.23 | 12.50 |
351 | 2053-12 | 1.27 | 0.03 | 1.23 | 11.27 |
352 | 2054-01 | 1.27 | 0.03 | 1.24 | 10.03 |
353 | 2054-02 | 1.27 | 0.03 | 1.24 | 8.79 |
354 | 2054-03 | 1.27 | 0.02 | 1.24 | 7.54 |
355 | 2054-04 | 1.27 | 0.02 | 1.25 | 6.29 |
356 | 2054-05 | 1.27 | 0.02 | 1.25 | 5.04 |
357 | 2054-06 | 1.27 | 0.01 | 1.26 | 3.79 |
358 | 2054-07 | 1.27 | 0.01 | 1.26 | 2.53 |
359 | 2054-08 | 1.27 | 0.01 | 1.26 | 1.27 |
360 | 2054-09 | 1.27 | 0.00 | 1.27 | 0.00 |
等额本金还款方式:
贷款总额:288元
还款月数:30年
首月还款:1.6元
每月递减:0元
利息总额:145.12元
本息合计:433.12元
节省利息:23.81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 | 1.60 | 0.80 | 0.80 | 287.20 |
2 | 2024-11 | 1.60 | 0.80 | 0.80 | 286.40 |
3 | 2024-12 | 1.60 | 0.80 | 0.80 | 285.60 |
4 | 2025-01 | 1.60 | 0.80 | 0.80 | 284.80 |
5 | 2025-02 | 1.60 | 0.80 | 0.80 | 284.00 |
6 | 2025-03 | 1.59 | 0.79 | 0.80 | 283.20 |
7 | 2025-04 | 1.59 | 0.79 | 0.80 | 282.40 |
8 | 2025-05 | 1.59 | 0.79 | 0.80 | 281.60 |
9 | 2025-06 | 1.59 | 0.79 | 0.80 | 280.80 |
10 | 2025-07 | 1.58 | 0.78 | 0.80 | 280.00 |
11 | 2025-08 | 1.58 | 0.78 | 0.80 | 279.20 |
12 | 2025-09 | 1.58 | 0.78 | 0.80 | 278.40 |
13 | 2025-10 | 1.58 | 0.78 | 0.80 | 277.60 |
14 | 2025-11 | 1.57 | 0.77 | 0.80 | 276.80 |
15 | 2025-12 | 1.57 | 0.77 | 0.80 | 276.00 |
16 | 2026-01 | 1.57 | 0.77 | 0.80 | 275.20 |
17 | 2026-02 | 1.57 | 0.77 | 0.80 | 274.40 |
18 | 2026-03 | 1.57 | 0.77 | 0.80 | 273.60 |
19 | 2026-04 | 1.56 | 0.76 | 0.80 | 272.80 |
20 | 2026-05 | 1.56 | 0.76 | 0.80 | 272.00 |
21 | 2026-06 | 1.56 | 0.76 | 0.80 | 271.20 |
22 | 2026-07 | 1.56 | 0.76 | 0.80 | 270.40 |
23 | 2026-08 | 1.55 | 0.75 | 0.80 | 269.60 |
24 | 2026-09 | 1.55 | 0.75 | 0.80 | 268.80 |
25 | 2026-10 | 1.55 | 0.75 | 0.80 | 268.00 |
26 | 2026-11 | 1.55 | 0.75 | 0.80 | 267.20 |
27 | 2026-12 | 1.55 | 0.75 | 0.80 | 266.40 |
28 | 2027-01 | 1.54 | 0.74 | 0.80 | 265.60 |
29 | 2027-02 | 1.54 | 0.74 | 0.80 | 264.80 |
30 | 2027-03 | 1.54 | 0.74 | 0.80 | 264.00 |
31 | 2027-04 | 1.54 | 0.74 | 0.80 | 263.20 |
32 | 2027-05 | 1.53 | 0.73 | 0.80 | 262.40 |
33 | 2027-06 | 1.53 | 0.73 | 0.80 | 261.60 |
34 | 2027-07 | 1.53 | 0.73 | 0.80 | 260.80 |
35 | 2027-08 | 1.53 | 0.73 | 0.80 | 260.00 |
36 | 2027-09 | 1.53 | 0.73 | 0.80 | 259.20 |
37 | 2027-10 | 1.52 | 0.72 | 0.80 | 258.40 |
38 | 2027-11 | 1.52 | 0.72 | 0.80 | 257.60 |
39 | 2027-12 | 1.52 | 0.72 | 0.80 | 256.80 |
40 | 2028-01 | 1.52 | 0.72 | 0.80 | 256.00 |
41 | 2028-02 | 1.51 | 0.71 | 0.80 | 255.20 |
42 | 2028-03 | 1.51 | 0.71 | 0.80 | 254.40 |
43 | 2028-04 | 1.51 | 0.71 | 0.80 | 253.60 |
44 | 2028-05 | 1.51 | 0.71 | 0.80 | 252.80 |
45 | 2028-06 | 1.51 | 0.71 | 0.80 | 252.00 |
46 | 2028-07 | 1.50 | 0.70 | 0.80 | 251.20 |
47 | 2028-08 | 1.50 | 0.70 | 0.80 | 250.40 |
48 | 2028-09 | 1.50 | 0.70 | 0.80 | 249.60 |
49 | 2028-10 | 1.50 | 0.70 | 0.80 | 248.80 |
50 | 2028-11 | 1.49 | 0.69 | 0.80 | 248.00 |
51 | 2028-12 | 1.49 | 0.69 | 0.80 | 247.20 |
52 | 2029-01 | 1.49 | 0.69 | 0.80 | 246.40 |
53 | 2029-02 | 1.49 | 0.69 | 0.80 | 245.60 |
54 | 2029-03 | 1.49 | 0.69 | 0.80 | 244.80 |
55 | 2029-04 | 1.48 | 0.68 | 0.80 | 244.00 |
56 | 2029-05 | 1.48 | 0.68 | 0.80 | 243.20 |
57 | 2029-06 | 1.48 | 0.68 | 0.80 | 242.40 |
58 | 2029-07 | 1.48 | 0.68 | 0.80 | 241.60 |
59 | 2029-08 | 1.47 | 0.67 | 0.80 | 240.80 |
60 | 2029-09 | 1.47 | 0.67 | 0.80 | 240.00 |
61 | 2029-10 | 1.47 | 0.67 | 0.80 | 239.20 |
62 | 2029-11 | 1.47 | 0.67 | 0.80 | 238.40 |
63 | 2029-12 | 1.47 | 0.67 | 0.80 | 237.60 |
64 | 2030-01 | 1.46 | 0.66 | 0.80 | 236.80 |
65 | 2030-02 | 1.46 | 0.66 | 0.80 | 236.00 |
66 | 2030-03 | 1.46 | 0.66 | 0.80 | 235.20 |
67 | 2030-04 | 1.46 | 0.66 | 0.80 | 234.40 |
68 | 2030-05 | 1.45 | 0.65 | 0.80 | 233.60 |
69 | 2030-06 | 1.45 | 0.65 | 0.80 | 232.80 |
70 | 2030-07 | 1.45 | 0.65 | 0.80 | 232.00 |
71 | 2030-08 | 1.45 | 0.65 | 0.80 | 231.20 |
72 | 2030-09 | 1.45 | 0.65 | 0.80 | 230.40 |
73 | 2030-10 | 1.44 | 0.64 | 0.80 | 229.60 |
74 | 2030-11 | 1.44 | 0.64 | 0.80 | 228.80 |
75 | 2030-12 | 1.44 | 0.64 | 0.80 | 228.00 |
76 | 2031-01 | 1.44 | 0.64 | 0.80 | 227.20 |
77 | 2031-02 | 1.43 | 0.63 | 0.80 | 226.40 |
78 | 2031-03 | 1.43 | 0.63 | 0.80 | 225.60 |
79 | 2031-04 | 1.43 | 0.63 | 0.80 | 224.80 |
80 | 2031-05 | 1.43 | 0.63 | 0.80 | 224.00 |
81 | 2031-06 | 1.43 | 0.63 | 0.80 | 223.20 |
82 | 2031-07 | 1.42 | 0.62 | 0.80 | 222.40 |
83 | 2031-08 | 1.42 | 0.62 | 0.80 | 221.60 |
84 | 2031-09 | 1.42 | 0.62 | 0.80 | 220.80 |
85 | 2031-10 | 1.42 | 0.62 | 0.80 | 220.00 |
86 | 2031-11 | 1.41 | 0.61 | 0.80 | 219.20 |
87 | 2031-12 | 1.41 | 0.61 | 0.80 | 218.40 |
88 | 2032-01 | 1.41 | 0.61 | 0.80 | 217.60 |
89 | 2032-02 | 1.41 | 0.61 | 0.80 | 216.80 |
90 | 2032-03 | 1.41 | 0.61 | 0.80 | 216.00 |
91 | 2032-04 | 1.40 | 0.60 | 0.80 | 215.20 |
92 | 2032-05 | 1.40 | 0.60 | 0.80 | 214.40 |
93 | 2032-06 | 1.40 | 0.60 | 0.80 | 213.60 |
94 | 2032-07 | 1.40 | 0.60 | 0.80 | 212.80 |
95 | 2032-08 | 1.39 | 0.59 | 0.80 | 212.00 |
96 | 2032-09 | 1.39 | 0.59 | 0.80 | 211.20 |
97 | 2032-10 | 1.39 | 0.59 | 0.80 | 210.40 |
98 | 2032-11 | 1.39 | 0.59 | 0.80 | 209.60 |
99 | 2032-12 | 1.39 | 0.59 | 0.80 | 208.80 |
100 | 2033-01 | 1.38 | 0.58 | 0.80 | 208.00 |
101 | 2033-02 | 1.38 | 0.58 | 0.80 | 207.20 |
102 | 2033-03 | 1.38 | 0.58 | 0.80 | 206.40 |
103 | 2033-04 | 1.38 | 0.58 | 0.80 | 205.60 |
104 | 2033-05 | 1.37 | 0.57 | 0.80 | 204.80 |
105 | 2033-06 | 1.37 | 0.57 | 0.80 | 204.00 |
106 | 2033-07 | 1.37 | 0.57 | 0.80 | 203.20 |
107 | 2033-08 | 1.37 | 0.57 | 0.80 | 202.40 |
108 | 2033-09 | 1.37 | 0.57 | 0.80 | 201.60 |
109 | 2033-10 | 1.36 | 0.56 | 0.80 | 200.80 |
110 | 2033-11 | 1.36 | 0.56 | 0.80 | 200.00 |
111 | 2033-12 | 1.36 | 0.56 | 0.80 | 199.20 |
112 | 2034-01 | 1.36 | 0.56 | 0.80 | 198.40 |
113 | 2034-02 | 1.35 | 0.55 | 0.80 | 197.60 |
114 | 2034-03 | 1.35 | 0.55 | 0.80 | 196.80 |
115 | 2034-04 | 1.35 | 0.55 | 0.80 | 196.00 |
116 | 2034-05 | 1.35 | 0.55 | 0.80 | 195.20 |
117 | 2034-06 | 1.34 | 0.54 | 0.80 | 194.40 |
118 | 2034-07 | 1.34 | 0.54 | 0.80 | 193.60 |
119 | 2034-08 | 1.34 | 0.54 | 0.80 | 192.80 |
120 | 2034-09 | 1.34 | 0.54 | 0.80 | 192.00 |
121 | 2034-10 | 1.34 | 0.54 | 0.80 | 191.20 |
122 | 2034-11 | 1.33 | 0.53 | 0.80 | 190.40 |
123 | 2034-12 | 1.33 | 0.53 | 0.80 | 189.60 |
124 | 2035-01 | 1.33 | 0.53 | 0.80 | 188.80 |
125 | 2035-02 | 1.33 | 0.53 | 0.80 | 188.00 |
126 | 2035-03 | 1.32 | 0.52 | 0.80 | 187.20 |
127 | 2035-04 | 1.32 | 0.52 | 0.80 | 186.40 |
128 | 2035-05 | 1.32 | 0.52 | 0.80 | 185.60 |
129 | 2035-06 | 1.32 | 0.52 | 0.80 | 184.80 |
130 | 2035-07 | 1.32 | 0.52 | 0.80 | 184.00 |
131 | 2035-08 | 1.31 | 0.51 | 0.80 | 183.20 |
132 | 2035-09 | 1.31 | 0.51 | 0.80 | 182.40 |
133 | 2035-10 | 1.31 | 0.51 | 0.80 | 181.60 |
134 | 2035-11 | 1.31 | 0.51 | 0.80 | 180.80 |
135 | 2035-12 | 1.30 | 0.50 | 0.80 | 180.00 |
136 | 2036-01 | 1.30 | 0.50 | 0.80 | 179.20 |
137 | 2036-02 | 1.30 | 0.50 | 0.80 | 178.40 |
138 | 2036-03 | 1.30 | 0.50 | 0.80 | 177.60 |
139 | 2036-04 | 1.30 | 0.50 | 0.80 | 176.80 |
140 | 2036-05 | 1.29 | 0.49 | 0.80 | 176.00 |
141 | 2036-06 | 1.29 | 0.49 | 0.80 | 175.20 |
142 | 2036-07 | 1.29 | 0.49 | 0.80 | 174.40 |
143 | 2036-08 | 1.29 | 0.49 | 0.80 | 173.60 |
144 | 2036-09 | 1.28 | 0.48 | 0.80 | 172.80 |
145 | 2036-10 | 1.28 | 0.48 | 0.80 | 172.00 |
146 | 2036-11 | 1.28 | 0.48 | 0.80 | 171.20 |
147 | 2036-12 | 1.28 | 0.48 | 0.80 | 170.40 |
148 | 2037-01 | 1.28 | 0.48 | 0.80 | 169.60 |
149 | 2037-02 | 1.27 | 0.47 | 0.80 | 168.80 |
150 | 2037-03 | 1.27 | 0.47 | 0.80 | 168.00 |
151 | 2037-04 | 1.27 | 0.47 | 0.80 | 167.20 |
152 | 2037-05 | 1.27 | 0.47 | 0.80 | 166.40 |
153 | 2037-06 | 1.26 | 0.46 | 0.80 | 165.60 |
154 | 2037-07 | 1.26 | 0.46 | 0.80 | 164.80 |
155 | 2037-08 | 1.26 | 0.46 | 0.80 | 164.00 |
156 | 2037-09 | 1.26 | 0.46 | 0.80 | 163.20 |
157 | 2037-10 | 1.26 | 0.46 | 0.80 | 162.40 |
158 | 2037-11 | 1.25 | 0.45 | 0.80 | 161.60 |
159 | 2037-12 | 1.25 | 0.45 | 0.80 | 160.80 |
160 | 2038-01 | 1.25 | 0.45 | 0.80 | 160.00 |
161 | 2038-02 | 1.25 | 0.45 | 0.80 | 159.20 |
162 | 2038-03 | 1.24 | 0.44 | 0.80 | 158.40 |
163 | 2038-04 | 1.24 | 0.44 | 0.80 | 157.60 |
164 | 2038-05 | 1.24 | 0.44 | 0.80 | 156.80 |
165 | 2038-06 | 1.24 | 0.44 | 0.80 | 156.00 |
166 | 2038-07 | 1.24 | 0.44 | 0.80 | 155.20 |
167 | 2038-08 | 1.23 | 0.43 | 0.80 | 154.40 |
168 | 2038-09 | 1.23 | 0.43 | 0.80 | 153.60 |
169 | 2038-10 | 1.23 | 0.43 | 0.80 | 152.80 |
170 | 2038-11 | 1.23 | 0.43 | 0.80 | 152.00 |
171 | 2038-12 | 1.22 | 0.42 | 0.80 | 151.20 |
172 | 2039-01 | 1.22 | 0.42 | 0.80 | 150.40 |
173 | 2039-02 | 1.22 | 0.42 | 0.80 | 149.60 |
174 | 2039-03 | 1.22 | 0.42 | 0.80 | 148.80 |
175 | 2039-04 | 1.22 | 0.42 | 0.80 | 148.00 |
176 | 2039-05 | 1.21 | 0.41 | 0.80 | 147.20 |
177 | 2039-06 | 1.21 | 0.41 | 0.80 | 146.40 |
178 | 2039-07 | 1.21 | 0.41 | 0.80 | 145.60 |
179 | 2039-08 | 1.21 | 0.41 | 0.80 | 144.80 |
180 | 2039-09 | 1.20 | 0.40 | 0.80 | 144.00 |
181 | 2039-10 | 1.20 | 0.40 | 0.80 | 143.20 |
182 | 2039-11 | 1.20 | 0.40 | 0.80 | 142.40 |
183 | 2039-12 | 1.20 | 0.40 | 0.80 | 141.60 |
184 | 2040-01 | 1.20 | 0.40 | 0.80 | 140.80 |
185 | 2040-02 | 1.19 | 0.39 | 0.80 | 140.00 |
186 | 2040-03 | 1.19 | 0.39 | 0.80 | 139.20 |
187 | 2040-04 | 1.19 | 0.39 | 0.80 | 138.40 |
188 | 2040-05 | 1.19 | 0.39 | 0.80 | 137.60 |
189 | 2040-06 | 1.18 | 0.38 | 0.80 | 136.80 |
190 | 2040-07 | 1.18 | 0.38 | 0.80 | 136.00 |
191 | 2040-08 | 1.18 | 0.38 | 0.80 | 135.20 |
192 | 2040-09 | 1.18 | 0.38 | 0.80 | 134.40 |
193 | 2040-10 | 1.18 | 0.38 | 0.80 | 133.60 |
194 | 2040-11 | 1.17 | 0.37 | 0.80 | 132.80 |
195 | 2040-12 | 1.17 | 0.37 | 0.80 | 132.00 |
196 | 2041-01 | 1.17 | 0.37 | 0.80 | 131.20 |
197 | 2041-02 | 1.17 | 0.37 | 0.80 | 130.40 |
198 | 2041-03 | 1.16 | 0.36 | 0.80 | 129.60 |
199 | 2041-04 | 1.16 | 0.36 | 0.80 | 128.80 |
200 | 2041-05 | 1.16 | 0.36 | 0.80 | 128.00 |
201 | 2041-06 | 1.16 | 0.36 | 0.80 | 127.20 |
202 | 2041-07 | 1.16 | 0.36 | 0.80 | 126.40 |
203 | 2041-08 | 1.15 | 0.35 | 0.80 | 125.60 |
204 | 2041-09 | 1.15 | 0.35 | 0.80 | 124.80 |
205 | 2041-10 | 1.15 | 0.35 | 0.80 | 124.00 |
206 | 2041-11 | 1.15 | 0.35 | 0.80 | 123.20 |
207 | 2041-12 | 1.14 | 0.34 | 0.80 | 122.40 |
208 | 2042-01 | 1.14 | 0.34 | 0.80 | 121.60 |
209 | 2042-02 | 1.14 | 0.34 | 0.80 | 120.80 |
210 | 2042-03 | 1.14 | 0.34 | 0.80 | 120.00 |
211 | 2042-04 | 1.14 | 0.34 | 0.80 | 119.20 |
212 | 2042-05 | 1.13 | 0.33 | 0.80 | 118.40 |
213 | 2042-06 | 1.13 | 0.33 | 0.80 | 117.60 |
214 | 2042-07 | 1.13 | 0.33 | 0.80 | 116.80 |
215 | 2042-08 | 1.13 | 0.33 | 0.80 | 116.00 |
216 | 2042-09 | 1.12 | 0.32 | 0.80 | 115.20 |
217 | 2042-10 | 1.12 | 0.32 | 0.80 | 114.40 |
218 | 2042-11 | 1.12 | 0.32 | 0.80 | 113.60 |
219 | 2042-12 | 1.12 | 0.32 | 0.80 | 112.80 |
220 | 2043-01 | 1.11 | 0.31 | 0.80 | 112.00 |
221 | 2043-02 | 1.11 | 0.31 | 0.80 | 111.20 |
222 | 2043-03 | 1.11 | 0.31 | 0.80 | 110.40 |
223 | 2043-04 | 1.11 | 0.31 | 0.80 | 109.60 |
224 | 2043-05 | 1.11 | 0.31 | 0.80 | 108.80 |
225 | 2043-06 | 1.10 | 0.30 | 0.80 | 108.00 |
226 | 2043-07 | 1.10 | 0.30 | 0.80 | 107.20 |
227 | 2043-08 | 1.10 | 0.30 | 0.80 | 106.40 |
228 | 2043-09 | 1.10 | 0.30 | 0.80 | 105.60 |
229 | 2043-10 | 1.09 | 0.29 | 0.80 | 104.80 |
230 | 2043-11 | 1.09 | 0.29 | 0.80 | 104.00 |
231 | 2043-12 | 1.09 | 0.29 | 0.80 | 103.20 |
232 | 2044-01 | 1.09 | 0.29 | 0.80 | 102.40 |
233 | 2044-02 | 1.09 | 0.29 | 0.80 | 101.60 |
234 | 2044-03 | 1.08 | 0.28 | 0.80 | 100.80 |
235 | 2044-04 | 1.08 | 0.28 | 0.80 | 100.00 |
236 | 2044-05 | 1.08 | 0.28 | 0.80 | 99.20 |
237 | 2044-06 | 1.08 | 0.28 | 0.80 | 98.40 |
238 | 2044-07 | 1.07 | 0.27 | 0.80 | 97.60 |
239 | 2044-08 | 1.07 | 0.27 | 0.80 | 96.80 |
240 | 2044-09 | 1.07 | 0.27 | 0.80 | 96.00 |
241 | 2044-10 | 1.07 | 0.27 | 0.80 | 95.20 |
242 | 2044-11 | 1.07 | 0.27 | 0.80 | 94.40 |
243 | 2044-12 | 1.06 | 0.26 | 0.80 | 93.60 |
244 | 2045-01 | 1.06 | 0.26 | 0.80 | 92.80 |
245 | 2045-02 | 1.06 | 0.26 | 0.80 | 92.00 |
246 | 2045-03 | 1.06 | 0.26 | 0.80 | 91.20 |
247 | 2045-04 | 1.05 | 0.25 | 0.80 | 90.40 |
248 | 2045-05 | 1.05 | 0.25 | 0.80 | 89.60 |
249 | 2045-06 | 1.05 | 0.25 | 0.80 | 88.80 |
250 | 2045-07 | 1.05 | 0.25 | 0.80 | 88.00 |
251 | 2045-08 | 1.05 | 0.25 | 0.80 | 87.20 |
252 | 2045-09 | 1.04 | 0.24 | 0.80 | 86.40 |
253 | 2045-10 | 1.04 | 0.24 | 0.80 | 85.60 |
254 | 2045-11 | 1.04 | 0.24 | 0.80 | 84.80 |
255 | 2045-12 | 1.04 | 0.24 | 0.80 | 84.00 |
256 | 2046-01 | 1.03 | 0.23 | 0.80 | 83.20 |
257 | 2046-02 | 1.03 | 0.23 | 0.80 | 82.40 |
258 | 2046-03 | 1.03 | 0.23 | 0.80 | 81.60 |
259 | 2046-04 | 1.03 | 0.23 | 0.80 | 80.80 |
260 | 2046-05 | 1.03 | 0.23 | 0.80 | 80.00 |
261 | 2046-06 | 1.02 | 0.22 | 0.80 | 79.20 |
262 | 2046-07 | 1.02 | 0.22 | 0.80 | 78.40 |
263 | 2046-08 | 1.02 | 0.22 | 0.80 | 77.60 |
264 | 2046-09 | 1.02 | 0.22 | 0.80 | 76.80 |
265 | 2046-10 | 1.01 | 0.21 | 0.80 | 76.00 |
266 | 2046-11 | 1.01 | 0.21 | 0.80 | 75.20 |
267 | 2046-12 | 1.01 | 0.21 | 0.80 | 74.40 |
268 | 2047-01 | 1.01 | 0.21 | 0.80 | 73.60 |
269 | 2047-02 | 1.01 | 0.21 | 0.80 | 72.80 |
270 | 2047-03 | 1.00 | 0.20 | 0.80 | 72.00 |
271 | 2047-04 | 1.00 | 0.20 | 0.80 | 71.20 |
272 | 2047-05 | 1.00 | 0.20 | 0.80 | 70.40 |
273 | 2047-06 | 1.00 | 0.20 | 0.80 | 69.60 |
274 | 2047-07 | 0.99 | 0.19 | 0.80 | 68.80 |
275 | 2047-08 | 0.99 | 0.19 | 0.80 | 68.00 |
276 | 2047-09 | 0.99 | 0.19 | 0.80 | 67.20 |
277 | 2047-10 | 0.99 | 0.19 | 0.80 | 66.40 |
278 | 2047-11 | 0.99 | 0.19 | 0.80 | 65.60 |
279 | 2047-12 | 0.98 | 0.18 | 0.80 | 64.80 |
280 | 2048-01 | 0.98 | 0.18 | 0.80 | 64.00 |
281 | 2048-02 | 0.98 | 0.18 | 0.80 | 63.20 |
282 | 2048-03 | 0.98 | 0.18 | 0.80 | 62.40 |
283 | 2048-04 | 0.97 | 0.17 | 0.80 | 61.60 |
284 | 2048-05 | 0.97 | 0.17 | 0.80 | 60.80 |
285 | 2048-06 | 0.97 | 0.17 | 0.80 | 60.00 |
286 | 2048-07 | 0.97 | 0.17 | 0.80 | 59.20 |
287 | 2048-08 | 0.97 | 0.17 | 0.80 | 58.40 |
288 | 2048-09 | 0.96 | 0.16 | 0.80 | 57.60 |
289 | 2048-10 | 0.96 | 0.16 | 0.80 | 56.80 |
290 | 2048-11 | 0.96 | 0.16 | 0.80 | 56.00 |
291 | 2048-12 | 0.96 | 0.16 | 0.80 | 55.20 |
292 | 2049-01 | 0.95 | 0.15 | 0.80 | 54.40 |
293 | 2049-02 | 0.95 | 0.15 | 0.80 | 53.60 |
294 | 2049-03 | 0.95 | 0.15 | 0.80 | 52.80 |
295 | 2049-04 | 0.95 | 0.15 | 0.80 | 52.00 |
296 | 2049-05 | 0.95 | 0.15 | 0.80 | 51.20 |
297 | 2049-06 | 0.94 | 0.14 | 0.80 | 50.40 |
298 | 2049-07 | 0.94 | 0.14 | 0.80 | 49.60 |
299 | 2049-08 | 0.94 | 0.14 | 0.80 | 48.80 |
300 | 2049-09 | 0.94 | 0.14 | 0.80 | 48.00 |
301 | 2049-10 | 0.93 | 0.13 | 0.80 | 47.20 |
302 | 2049-11 | 0.93 | 0.13 | 0.80 | 46.40 |
303 | 2049-12 | 0.93 | 0.13 | 0.80 | 45.60 |
304 | 2050-01 | 0.93 | 0.13 | 0.80 | 44.80 |
305 | 2050-02 | 0.93 | 0.13 | 0.80 | 44.00 |
306 | 2050-03 | 0.92 | 0.12 | 0.80 | 43.20 |
307 | 2050-04 | 0.92 | 0.12 | 0.80 | 42.40 |
308 | 2050-05 | 0.92 | 0.12 | 0.80 | 41.60 |
309 | 2050-06 | 0.92 | 0.12 | 0.80 | 40.80 |
310 | 2050-07 | 0.91 | 0.11 | 0.80 | 40.00 |
311 | 2050-08 | 0.91 | 0.11 | 0.80 | 39.20 |
312 | 2050-09 | 0.91 | 0.11 | 0.80 | 38.40 |
313 | 2050-10 | 0.91 | 0.11 | 0.80 | 37.60 |
314 | 2050-11 | 0.90 | 0.10 | 0.80 | 36.80 |
315 | 2050-12 | 0.90 | 0.10 | 0.80 | 36.00 |
316 | 2051-01 | 0.90 | 0.10 | 0.80 | 35.20 |
317 | 2051-02 | 0.90 | 0.10 | 0.80 | 34.40 |
318 | 2051-03 | 0.90 | 0.10 | 0.80 | 33.60 |
319 | 2051-04 | 0.89 | 0.09 | 0.80 | 32.80 |
320 | 2051-05 | 0.89 | 0.09 | 0.80 | 32.00 |
321 | 2051-06 | 0.89 | 0.09 | 0.80 | 31.20 |
322 | 2051-07 | 0.89 | 0.09 | 0.80 | 30.40 |
323 | 2051-08 | 0.88 | 0.08 | 0.80 | 29.60 |
324 | 2051-09 | 0.88 | 0.08 | 0.80 | 28.80 |
325 | 2051-10 | 0.88 | 0.08 | 0.80 | 28.00 |
326 | 2051-11 | 0.88 | 0.08 | 0.80 | 27.20 |
327 | 2051-12 | 0.88 | 0.08 | 0.80 | 26.40 |
328 | 2052-01 | 0.87 | 0.07 | 0.80 | 25.60 |
329 | 2052-02 | 0.87 | 0.07 | 0.80 | 24.80 |
330 | 2052-03 | 0.87 | 0.07 | 0.80 | 24.00 |
331 | 2052-04 | 0.87 | 0.07 | 0.80 | 23.20 |
332 | 2052-05 | 0.86 | 0.06 | 0.80 | 22.40 |
333 | 2052-06 | 0.86 | 0.06 | 0.80 | 21.60 |
334 | 2052-07 | 0.86 | 0.06 | 0.80 | 20.80 |
335 | 2052-08 | 0.86 | 0.06 | 0.80 | 20.00 |
336 | 2052-09 | 0.86 | 0.06 | 0.80 | 19.20 |
337 | 2052-10 | 0.85 | 0.05 | 0.80 | 18.40 |
338 | 2052-11 | 0.85 | 0.05 | 0.80 | 17.60 |
339 | 2052-12 | 0.85 | 0.05 | 0.80 | 16.80 |
340 | 2053-01 | 0.85 | 0.05 | 0.80 | 16.00 |
341 | 2053-02 | 0.84 | 0.04 | 0.80 | 15.20 |
342 | 2053-03 | 0.84 | 0.04 | 0.80 | 14.40 |
343 | 2053-04 | 0.84 | 0.04 | 0.80 | 13.60 |
344 | 2053-05 | 0.84 | 0.04 | 0.80 | 12.80 |
345 | 2053-06 | 0.84 | 0.04 | 0.80 | 12.00 |
346 | 2053-07 | 0.83 | 0.03 | 0.80 | 11.20 |
347 | 2053-08 | 0.83 | 0.03 | 0.80 | 10.40 |
348 | 2053-09 | 0.83 | 0.03 | 0.80 | 9.60 |
349 | 2053-10 | 0.83 | 0.03 | 0.80 | 8.80 |
350 | 2053-11 | 0.82 | 0.02 | 0.80 | 8.00 |
351 | 2053-12 | 0.82 | 0.02 | 0.80 | 7.20 |
352 | 2054-01 | 0.82 | 0.02 | 0.80 | 6.40 |
353 | 2054-02 | 0.82 | 0.02 | 0.80 | 5.60 |
354 | 2054-03 | 0.82 | 0.02 | 0.80 | 4.80 |
355 | 2054-04 | 0.81 | 0.01 | 0.80 | 4.00 |
356 | 2054-05 | 0.81 | 0.01 | 0.80 | 3.20 |
357 | 2054-06 | 0.81 | 0.01 | 0.80 | 2.40 |
358 | 2054-07 | 0.81 | 0.01 | 0.80 | 1.60 |
359 | 2054-08 | 0.80 | 0.00 | 0.80 | 0.80 |
360 | 2054-09 | 0.80 | 0.00 | 0.80 | 0.00 |