解析:
贷款120元(商业贷款)的房贷,还款29年的等额本息和等额本金,两种还款方式明细说明。
方式一:等额本息还款方式:
贷款总额:120元
还款月数:29年
每月还款:0.54元
利息总额:67.74元
本息合计:187.74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 | 0.54 | 0.34 | 0.20 | 119.80 |
2 | 2024-11 | 0.54 | 0.33 | 0.21 | 119.59 |
3 | 2024-12 | 0.54 | 0.33 | 0.21 | 119.38 |
4 | 2025-01 | 0.54 | 0.33 | 0.21 | 119.18 |
5 | 2025-02 | 0.54 | 0.33 | 0.21 | 118.97 |
6 | 2025-03 | 0.54 | 0.33 | 0.21 | 118.76 |
7 | 2025-04 | 0.54 | 0.33 | 0.21 | 118.56 |
8 | 2025-05 | 0.54 | 0.33 | 0.21 | 118.35 |
9 | 2025-06 | 0.54 | 0.33 | 0.21 | 118.14 |
10 | 2025-07 | 0.54 | 0.33 | 0.21 | 117.93 |
11 | 2025-08 | 0.54 | 0.33 | 0.21 | 117.72 |
12 | 2025-09 | 0.54 | 0.33 | 0.21 | 117.51 |
13 | 2025-10 | 0.54 | 0.33 | 0.21 | 117.30 |
14 | 2025-11 | 0.54 | 0.33 | 0.21 | 117.08 |
15 | 2025-12 | 0.54 | 0.33 | 0.21 | 116.87 |
16 | 2026-01 | 0.54 | 0.33 | 0.21 | 116.66 |
17 | 2026-02 | 0.54 | 0.33 | 0.21 | 116.45 |
18 | 2026-03 | 0.54 | 0.33 | 0.21 | 116.23 |
19 | 2026-04 | 0.54 | 0.32 | 0.21 | 116.02 |
20 | 2026-05 | 0.54 | 0.32 | 0.22 | 115.80 |
21 | 2026-06 | 0.54 | 0.32 | 0.22 | 115.58 |
22 | 2026-07 | 0.54 | 0.32 | 0.22 | 115.37 |
23 | 2026-08 | 0.54 | 0.32 | 0.22 | 115.15 |
24 | 2026-09 | 0.54 | 0.32 | 0.22 | 114.93 |
25 | 2026-10 | 0.54 | 0.32 | 0.22 | 114.71 |
26 | 2026-11 | 0.54 | 0.32 | 0.22 | 114.49 |
27 | 2026-12 | 0.54 | 0.32 | 0.22 | 114.27 |
28 | 2027-01 | 0.54 | 0.32 | 0.22 | 114.05 |
29 | 2027-02 | 0.54 | 0.32 | 0.22 | 113.83 |
30 | 2027-03 | 0.54 | 0.32 | 0.22 | 113.61 |
31 | 2027-04 | 0.54 | 0.32 | 0.22 | 113.39 |
32 | 2027-05 | 0.54 | 0.32 | 0.22 | 113.17 |
33 | 2027-06 | 0.54 | 0.32 | 0.22 | 112.94 |
34 | 2027-07 | 0.54 | 0.32 | 0.22 | 112.72 |
35 | 2027-08 | 0.54 | 0.31 | 0.22 | 112.49 |
36 | 2027-09 | 0.54 | 0.31 | 0.23 | 112.27 |
37 | 2027-10 | 0.54 | 0.31 | 0.23 | 112.04 |
38 | 2027-11 | 0.54 | 0.31 | 0.23 | 111.81 |
39 | 2027-12 | 0.54 | 0.31 | 0.23 | 111.59 |
40 | 2028-01 | 0.54 | 0.31 | 0.23 | 111.36 |
41 | 2028-02 | 0.54 | 0.31 | 0.23 | 111.13 |
42 | 2028-03 | 0.54 | 0.31 | 0.23 | 110.90 |
43 | 2028-04 | 0.54 | 0.31 | 0.23 | 110.67 |
44 | 2028-05 | 0.54 | 0.31 | 0.23 | 110.44 |
45 | 2028-06 | 0.54 | 0.31 | 0.23 | 110.21 |
46 | 2028-07 | 0.54 | 0.31 | 0.23 | 109.98 |
47 | 2028-08 | 0.54 | 0.31 | 0.23 | 109.75 |
48 | 2028-09 | 0.54 | 0.31 | 0.23 | 109.51 |
49 | 2028-10 | 0.54 | 0.31 | 0.23 | 109.28 |
50 | 2028-11 | 0.54 | 0.31 | 0.23 | 109.04 |
51 | 2028-12 | 0.54 | 0.30 | 0.24 | 108.81 |
52 | 2029-01 | 0.54 | 0.30 | 0.24 | 108.57 |
53 | 2029-02 | 0.54 | 0.30 | 0.24 | 108.34 |
54 | 2029-03 | 0.54 | 0.30 | 0.24 | 108.10 |
55 | 2029-04 | 0.54 | 0.30 | 0.24 | 107.86 |
56 | 2029-05 | 0.54 | 0.30 | 0.24 | 107.62 |
57 | 2029-06 | 0.54 | 0.30 | 0.24 | 107.39 |
58 | 2029-07 | 0.54 | 0.30 | 0.24 | 107.15 |
59 | 2029-08 | 0.54 | 0.30 | 0.24 | 106.91 |
60 | 2029-09 | 0.54 | 0.30 | 0.24 | 106.66 |
61 | 2029-10 | 0.54 | 0.30 | 0.24 | 106.42 |
62 | 2029-11 | 0.54 | 0.30 | 0.24 | 106.18 |
63 | 2029-12 | 0.54 | 0.30 | 0.24 | 105.94 |
64 | 2030-01 | 0.54 | 0.30 | 0.24 | 105.69 |
65 | 2030-02 | 0.54 | 0.30 | 0.24 | 105.45 |
66 | 2030-03 | 0.54 | 0.29 | 0.25 | 105.20 |
67 | 2030-04 | 0.54 | 0.29 | 0.25 | 104.96 |
68 | 2030-05 | 0.54 | 0.29 | 0.25 | 104.71 |
69 | 2030-06 | 0.54 | 0.29 | 0.25 | 104.46 |
70 | 2030-07 | 0.54 | 0.29 | 0.25 | 104.22 |
71 | 2030-08 | 0.54 | 0.29 | 0.25 | 103.97 |
72 | 2030-09 | 0.54 | 0.29 | 0.25 | 103.72 |
73 | 2030-10 | 0.54 | 0.29 | 0.25 | 103.47 |
74 | 2030-11 | 0.54 | 0.29 | 0.25 | 103.22 |
75 | 2030-12 | 0.54 | 0.29 | 0.25 | 102.97 |
76 | 2031-01 | 0.54 | 0.29 | 0.25 | 102.71 |
77 | 2031-02 | 0.54 | 0.29 | 0.25 | 102.46 |
78 | 2031-03 | 0.54 | 0.29 | 0.25 | 102.21 |
79 | 2031-04 | 0.54 | 0.29 | 0.25 | 101.95 |
80 | 2031-05 | 0.54 | 0.28 | 0.25 | 101.70 |
81 | 2031-06 | 0.54 | 0.28 | 0.26 | 101.44 |
82 | 2031-07 | 0.54 | 0.28 | 0.26 | 101.19 |
83 | 2031-08 | 0.54 | 0.28 | 0.26 | 100.93 |
84 | 2031-09 | 0.54 | 0.28 | 0.26 | 100.67 |
85 | 2031-10 | 0.54 | 0.28 | 0.26 | 100.41 |
86 | 2031-11 | 0.54 | 0.28 | 0.26 | 100.16 |
87 | 2031-12 | 0.54 | 0.28 | 0.26 | 99.90 |
88 | 2032-01 | 0.54 | 0.28 | 0.26 | 99.64 |
89 | 2032-02 | 0.54 | 0.28 | 0.26 | 99.37 |
90 | 2032-03 | 0.54 | 0.28 | 0.26 | 99.11 |
91 | 2032-04 | 0.54 | 0.28 | 0.26 | 98.85 |
92 | 2032-05 | 0.54 | 0.28 | 0.26 | 98.59 |
93 | 2032-06 | 0.54 | 0.28 | 0.26 | 98.32 |
94 | 2032-07 | 0.54 | 0.27 | 0.26 | 98.06 |
95 | 2032-08 | 0.54 | 0.27 | 0.27 | 97.79 |
96 | 2032-09 | 0.54 | 0.27 | 0.27 | 97.52 |
97 | 2032-10 | 0.54 | 0.27 | 0.27 | 97.26 |
98 | 2032-11 | 0.54 | 0.27 | 0.27 | 96.99 |
99 | 2032-12 | 0.54 | 0.27 | 0.27 | 96.72 |
100 | 2033-01 | 0.54 | 0.27 | 0.27 | 96.45 |
101 | 2033-02 | 0.54 | 0.27 | 0.27 | 96.18 |
102 | 2033-03 | 0.54 | 0.27 | 0.27 | 95.91 |
103 | 2033-04 | 0.54 | 0.27 | 0.27 | 95.64 |
104 | 2033-05 | 0.54 | 0.27 | 0.27 | 95.37 |
105 | 2033-06 | 0.54 | 0.27 | 0.27 | 95.09 |
106 | 2033-07 | 0.54 | 0.27 | 0.27 | 94.82 |
107 | 2033-08 | 0.54 | 0.26 | 0.27 | 94.54 |
108 | 2033-09 | 0.54 | 0.26 | 0.28 | 94.27 |
109 | 2033-10 | 0.54 | 0.26 | 0.28 | 93.99 |
110 | 2033-11 | 0.54 | 0.26 | 0.28 | 93.71 |
111 | 2033-12 | 0.54 | 0.26 | 0.28 | 93.44 |
112 | 2034-01 | 0.54 | 0.26 | 0.28 | 93.16 |
113 | 2034-02 | 0.54 | 0.26 | 0.28 | 92.88 |
114 | 2034-03 | 0.54 | 0.26 | 0.28 | 92.60 |
115 | 2034-04 | 0.54 | 0.26 | 0.28 | 92.32 |
116 | 2034-05 | 0.54 | 0.26 | 0.28 | 92.04 |
117 | 2034-06 | 0.54 | 0.26 | 0.28 | 91.75 |
118 | 2034-07 | 0.54 | 0.26 | 0.28 | 91.47 |
119 | 2034-08 | 0.54 | 0.26 | 0.28 | 91.19 |
120 | 2034-09 | 0.54 | 0.25 | 0.28 | 90.90 |
121 | 2034-10 | 0.54 | 0.25 | 0.29 | 90.61 |
122 | 2034-11 | 0.54 | 0.25 | 0.29 | 90.33 |
123 | 2034-12 | 0.54 | 0.25 | 0.29 | 90.04 |
124 | 2035-01 | 0.54 | 0.25 | 0.29 | 89.75 |
125 | 2035-02 | 0.54 | 0.25 | 0.29 | 89.46 |
126 | 2035-03 | 0.54 | 0.25 | 0.29 | 89.17 |
127 | 2035-04 | 0.54 | 0.25 | 0.29 | 88.88 |
128 | 2035-05 | 0.54 | 0.25 | 0.29 | 88.59 |
129 | 2035-06 | 0.54 | 0.25 | 0.29 | 88.30 |
130 | 2035-07 | 0.54 | 0.25 | 0.29 | 88.01 |
131 | 2035-08 | 0.54 | 0.25 | 0.29 | 87.71 |
132 | 2035-09 | 0.54 | 0.24 | 0.29 | 87.42 |
133 | 2035-10 | 0.54 | 0.24 | 0.30 | 87.12 |
134 | 2035-11 | 0.54 | 0.24 | 0.30 | 86.83 |
135 | 2035-12 | 0.54 | 0.24 | 0.30 | 86.53 |
136 | 2036-01 | 0.54 | 0.24 | 0.30 | 86.23 |
137 | 2036-02 | 0.54 | 0.24 | 0.30 | 85.93 |
138 | 2036-03 | 0.54 | 0.24 | 0.30 | 85.63 |
139 | 2036-04 | 0.54 | 0.24 | 0.30 | 85.33 |
140 | 2036-05 | 0.54 | 0.24 | 0.30 | 85.03 |
141 | 2036-06 | 0.54 | 0.24 | 0.30 | 84.73 |
142 | 2036-07 | 0.54 | 0.24 | 0.30 | 84.43 |
143 | 2036-08 | 0.54 | 0.24 | 0.30 | 84.12 |
144 | 2036-09 | 0.54 | 0.23 | 0.30 | 83.82 |
145 | 2036-10 | 0.54 | 0.23 | 0.31 | 83.51 |
146 | 2036-11 | 0.54 | 0.23 | 0.31 | 83.21 |
147 | 2036-12 | 0.54 | 0.23 | 0.31 | 82.90 |
148 | 2037-01 | 0.54 | 0.23 | 0.31 | 82.59 |
149 | 2037-02 | 0.54 | 0.23 | 0.31 | 82.28 |
150 | 2037-03 | 0.54 | 0.23 | 0.31 | 81.97 |
151 | 2037-04 | 0.54 | 0.23 | 0.31 | 81.66 |
152 | 2037-05 | 0.54 | 0.23 | 0.31 | 81.35 |
153 | 2037-06 | 0.54 | 0.23 | 0.31 | 81.04 |
154 | 2037-07 | 0.54 | 0.23 | 0.31 | 80.73 |
155 | 2037-08 | 0.54 | 0.23 | 0.31 | 80.41 |
156 | 2037-09 | 0.54 | 0.22 | 0.31 | 80.10 |
157 | 2037-10 | 0.54 | 0.22 | 0.32 | 79.78 |
158 | 2037-11 | 0.54 | 0.22 | 0.32 | 79.46 |
159 | 2037-12 | 0.54 | 0.22 | 0.32 | 79.15 |
160 | 2038-01 | 0.54 | 0.22 | 0.32 | 78.83 |
161 | 2038-02 | 0.54 | 0.22 | 0.32 | 78.51 |
162 | 2038-03 | 0.54 | 0.22 | 0.32 | 78.19 |
163 | 2038-04 | 0.54 | 0.22 | 0.32 | 77.87 |
164 | 2038-05 | 0.54 | 0.22 | 0.32 | 77.54 |
165 | 2038-06 | 0.54 | 0.22 | 0.32 | 77.22 |
166 | 2038-07 | 0.54 | 0.22 | 0.32 | 76.90 |
167 | 2038-08 | 0.54 | 0.21 | 0.32 | 76.57 |
168 | 2038-09 | 0.54 | 0.21 | 0.33 | 76.25 |
169 | 2038-10 | 0.54 | 0.21 | 0.33 | 75.92 |
170 | 2038-11 | 0.54 | 0.21 | 0.33 | 75.59 |
171 | 2038-12 | 0.54 | 0.21 | 0.33 | 75.26 |
172 | 2039-01 | 0.54 | 0.21 | 0.33 | 74.93 |
173 | 2039-02 | 0.54 | 0.21 | 0.33 | 74.60 |
174 | 2039-03 | 0.54 | 0.21 | 0.33 | 74.27 |
175 | 2039-04 | 0.54 | 0.21 | 0.33 | 73.94 |
176 | 2039-05 | 0.54 | 0.21 | 0.33 | 73.61 |
177 | 2039-06 | 0.54 | 0.21 | 0.33 | 73.27 |
178 | 2039-07 | 0.54 | 0.20 | 0.33 | 72.94 |
179 | 2039-08 | 0.54 | 0.20 | 0.34 | 72.60 |
180 | 2039-09 | 0.54 | 0.20 | 0.34 | 72.27 |
181 | 2039-10 | 0.54 | 0.20 | 0.34 | 71.93 |
182 | 2039-11 | 0.54 | 0.20 | 0.34 | 71.59 |
183 | 2039-12 | 0.54 | 0.20 | 0.34 | 71.25 |
184 | 2040-01 | 0.54 | 0.20 | 0.34 | 70.91 |
185 | 2040-02 | 0.54 | 0.20 | 0.34 | 70.57 |
186 | 2040-03 | 0.54 | 0.20 | 0.34 | 70.23 |
187 | 2040-04 | 0.54 | 0.20 | 0.34 | 69.88 |
188 | 2040-05 | 0.54 | 0.20 | 0.34 | 69.54 |
189 | 2040-06 | 0.54 | 0.19 | 0.35 | 69.19 |
190 | 2040-07 | 0.54 | 0.19 | 0.35 | 68.85 |
191 | 2040-08 | 0.54 | 0.19 | 0.35 | 68.50 |
192 | 2040-09 | 0.54 | 0.19 | 0.35 | 68.15 |
193 | 2040-10 | 0.54 | 0.19 | 0.35 | 67.80 |
194 | 2040-11 | 0.54 | 0.19 | 0.35 | 67.45 |
195 | 2040-12 | 0.54 | 0.19 | 0.35 | 67.10 |
196 | 2041-01 | 0.54 | 0.19 | 0.35 | 66.75 |
197 | 2041-02 | 0.54 | 0.19 | 0.35 | 66.40 |
198 | 2041-03 | 0.54 | 0.19 | 0.35 | 66.04 |
199 | 2041-04 | 0.54 | 0.18 | 0.36 | 65.69 |
200 | 2041-05 | 0.54 | 0.18 | 0.36 | 65.33 |
201 | 2041-06 | 0.54 | 0.18 | 0.36 | 64.97 |
202 | 2041-07 | 0.54 | 0.18 | 0.36 | 64.61 |
203 | 2041-08 | 0.54 | 0.18 | 0.36 | 64.26 |
204 | 2041-09 | 0.54 | 0.18 | 0.36 | 63.90 |
205 | 2041-10 | 0.54 | 0.18 | 0.36 | 63.53 |
206 | 2041-11 | 0.54 | 0.18 | 0.36 | 63.17 |
207 | 2041-12 | 0.54 | 0.18 | 0.36 | 62.81 |
208 | 2042-01 | 0.54 | 0.18 | 0.36 | 62.45 |
209 | 2042-02 | 0.54 | 0.17 | 0.37 | 62.08 |
210 | 2042-03 | 0.54 | 0.17 | 0.37 | 61.71 |
211 | 2042-04 | 0.54 | 0.17 | 0.37 | 61.35 |
212 | 2042-05 | 0.54 | 0.17 | 0.37 | 60.98 |
213 | 2042-06 | 0.54 | 0.17 | 0.37 | 60.61 |
214 | 2042-07 | 0.54 | 0.17 | 0.37 | 60.24 |
215 | 2042-08 | 0.54 | 0.17 | 0.37 | 59.87 |
216 | 2042-09 | 0.54 | 0.17 | 0.37 | 59.50 |
217 | 2042-10 | 0.54 | 0.17 | 0.37 | 59.12 |
218 | 2042-11 | 0.54 | 0.17 | 0.37 | 58.75 |
219 | 2042-12 | 0.54 | 0.16 | 0.38 | 58.37 |
220 | 2043-01 | 0.54 | 0.16 | 0.38 | 58.00 |
221 | 2043-02 | 0.54 | 0.16 | 0.38 | 57.62 |
222 | 2043-03 | 0.54 | 0.16 | 0.38 | 57.24 |
223 | 2043-04 | 0.54 | 0.16 | 0.38 | 56.86 |
224 | 2043-05 | 0.54 | 0.16 | 0.38 | 56.48 |
225 | 2043-06 | 0.54 | 0.16 | 0.38 | 56.10 |
226 | 2043-07 | 0.54 | 0.16 | 0.38 | 55.71 |
227 | 2043-08 | 0.54 | 0.16 | 0.38 | 55.33 |
228 | 2043-09 | 0.54 | 0.15 | 0.39 | 54.95 |
229 | 2043-10 | 0.54 | 0.15 | 0.39 | 54.56 |
230 | 2043-11 | 0.54 | 0.15 | 0.39 | 54.17 |
231 | 2043-12 | 0.54 | 0.15 | 0.39 | 53.78 |
232 | 2044-01 | 0.54 | 0.15 | 0.39 | 53.39 |
233 | 2044-02 | 0.54 | 0.15 | 0.39 | 53.00 |
234 | 2044-03 | 0.54 | 0.15 | 0.39 | 52.61 |
235 | 2044-04 | 0.54 | 0.15 | 0.39 | 52.22 |
236 | 2044-05 | 0.54 | 0.15 | 0.39 | 51.83 |
237 | 2044-06 | 0.54 | 0.14 | 0.39 | 51.43 |
238 | 2044-07 | 0.54 | 0.14 | 0.40 | 51.04 |
239 | 2044-08 | 0.54 | 0.14 | 0.40 | 50.64 |
240 | 2044-09 | 0.54 | 0.14 | 0.40 | 50.24 |
241 | 2044-10 | 0.54 | 0.14 | 0.40 | 49.84 |
242 | 2044-11 | 0.54 | 0.14 | 0.40 | 49.44 |
243 | 2044-12 | 0.54 | 0.14 | 0.40 | 49.04 |
244 | 2045-01 | 0.54 | 0.14 | 0.40 | 48.64 |
245 | 2045-02 | 0.54 | 0.14 | 0.40 | 48.23 |
246 | 2045-03 | 0.54 | 0.13 | 0.40 | 47.83 |
247 | 2045-04 | 0.54 | 0.13 | 0.41 | 47.42 |
248 | 2045-05 | 0.54 | 0.13 | 0.41 | 47.02 |
249 | 2045-06 | 0.54 | 0.13 | 0.41 | 46.61 |
250 | 2045-07 | 0.54 | 0.13 | 0.41 | 46.20 |
251 | 2045-08 | 0.54 | 0.13 | 0.41 | 45.79 |
252 | 2045-09 | 0.54 | 0.13 | 0.41 | 45.38 |
253 | 2045-10 | 0.54 | 0.13 | 0.41 | 44.96 |
254 | 2045-11 | 0.54 | 0.13 | 0.41 | 44.55 |
255 | 2045-12 | 0.54 | 0.12 | 0.42 | 44.13 |
256 | 2046-01 | 0.54 | 0.12 | 0.42 | 43.72 |
257 | 2046-02 | 0.54 | 0.12 | 0.42 | 43.30 |
258 | 2046-03 | 0.54 | 0.12 | 0.42 | 42.88 |
259 | 2046-04 | 0.54 | 0.12 | 0.42 | 42.46 |
260 | 2046-05 | 0.54 | 0.12 | 0.42 | 42.04 |
261 | 2046-06 | 0.54 | 0.12 | 0.42 | 41.62 |
262 | 2046-07 | 0.54 | 0.12 | 0.42 | 41.19 |
263 | 2046-08 | 0.54 | 0.12 | 0.42 | 40.77 |
264 | 2046-09 | 0.54 | 0.11 | 0.43 | 40.34 |
265 | 2046-10 | 0.54 | 0.11 | 0.43 | 39.92 |
266 | 2046-11 | 0.54 | 0.11 | 0.43 | 39.49 |
267 | 2046-12 | 0.54 | 0.11 | 0.43 | 39.06 |
268 | 2047-01 | 0.54 | 0.11 | 0.43 | 38.63 |
269 | 2047-02 | 0.54 | 0.11 | 0.43 | 38.20 |
270 | 2047-03 | 0.54 | 0.11 | 0.43 | 37.77 |
271 | 2047-04 | 0.54 | 0.11 | 0.43 | 37.33 |
272 | 2047-05 | 0.54 | 0.10 | 0.44 | 36.90 |
273 | 2047-06 | 0.54 | 0.10 | 0.44 | 36.46 |
274 | 2047-07 | 0.54 | 0.10 | 0.44 | 36.02 |
275 | 2047-08 | 0.54 | 0.10 | 0.44 | 35.58 |
276 | 2047-09 | 0.54 | 0.10 | 0.44 | 35.14 |
277 | 2047-10 | 0.54 | 0.10 | 0.44 | 34.70 |
278 | 2047-11 | 0.54 | 0.10 | 0.44 | 34.26 |
279 | 2047-12 | 0.54 | 0.10 | 0.44 | 33.82 |
280 | 2048-01 | 0.54 | 0.09 | 0.45 | 33.37 |
281 | 2048-02 | 0.54 | 0.09 | 0.45 | 32.92 |
282 | 2048-03 | 0.54 | 0.09 | 0.45 | 32.48 |
283 | 2048-04 | 0.54 | 0.09 | 0.45 | 32.03 |
284 | 2048-05 | 0.54 | 0.09 | 0.45 | 31.58 |
285 | 2048-06 | 0.54 | 0.09 | 0.45 | 31.13 |
286 | 2048-07 | 0.54 | 0.09 | 0.45 | 30.67 |
287 | 2048-08 | 0.54 | 0.09 | 0.45 | 30.22 |
288 | 2048-09 | 0.54 | 0.08 | 0.46 | 29.76 |
289 | 2048-10 | 0.54 | 0.08 | 0.46 | 29.31 |
290 | 2048-11 | 0.54 | 0.08 | 0.46 | 28.85 |
291 | 2048-12 | 0.54 | 0.08 | 0.46 | 28.39 |
292 | 2049-01 | 0.54 | 0.08 | 0.46 | 27.93 |
293 | 2049-02 | 0.54 | 0.08 | 0.46 | 27.47 |
294 | 2049-03 | 0.54 | 0.08 | 0.46 | 27.01 |
295 | 2049-04 | 0.54 | 0.08 | 0.46 | 26.54 |
296 | 2049-05 | 0.54 | 0.07 | 0.47 | 26.08 |
297 | 2049-06 | 0.54 | 0.07 | 0.47 | 25.61 |
298 | 2049-07 | 0.54 | 0.07 | 0.47 | 25.14 |
299 | 2049-08 | 0.54 | 0.07 | 0.47 | 24.67 |
300 | 2049-09 | 0.54 | 0.07 | 0.47 | 24.20 |
301 | 2049-10 | 0.54 | 0.07 | 0.47 | 23.73 |
302 | 2049-11 | 0.54 | 0.07 | 0.47 | 23.26 |
303 | 2049-12 | 0.54 | 0.06 | 0.47 | 22.78 |
304 | 2050-01 | 0.54 | 0.06 | 0.48 | 22.31 |
305 | 2050-02 | 0.54 | 0.06 | 0.48 | 21.83 |
306 | 2050-03 | 0.54 | 0.06 | 0.48 | 21.35 |
307 | 2050-04 | 0.54 | 0.06 | 0.48 | 20.87 |
308 | 2050-05 | 0.54 | 0.06 | 0.48 | 20.39 |
309 | 2050-06 | 0.54 | 0.06 | 0.48 | 19.91 |
310 | 2050-07 | 0.54 | 0.06 | 0.48 | 19.42 |
311 | 2050-08 | 0.54 | 0.05 | 0.49 | 18.94 |
312 | 2050-09 | 0.54 | 0.05 | 0.49 | 18.45 |
313 | 2050-10 | 0.54 | 0.05 | 0.49 | 17.96 |
314 | 2050-11 | 0.54 | 0.05 | 0.49 | 17.48 |
315 | 2050-12 | 0.54 | 0.05 | 0.49 | 16.98 |
316 | 2051-01 | 0.54 | 0.05 | 0.49 | 16.49 |
317 | 2051-02 | 0.54 | 0.05 | 0.49 | 16.00 |
318 | 2051-03 | 0.54 | 0.04 | 0.49 | 15.50 |
319 | 2051-04 | 0.54 | 0.04 | 0.50 | 15.01 |
320 | 2051-05 | 0.54 | 0.04 | 0.50 | 14.51 |
321 | 2051-06 | 0.54 | 0.04 | 0.50 | 14.01 |
322 | 2051-07 | 0.54 | 0.04 | 0.50 | 13.51 |
323 | 2051-08 | 0.54 | 0.04 | 0.50 | 13.01 |
324 | 2051-09 | 0.54 | 0.04 | 0.50 | 12.51 |
325 | 2051-10 | 0.54 | 0.03 | 0.50 | 12.00 |
326 | 2051-11 | 0.54 | 0.03 | 0.51 | 11.50 |
327 | 2051-12 | 0.54 | 0.03 | 0.51 | 10.99 |
328 | 2052-01 | 0.54 | 0.03 | 0.51 | 10.48 |
329 | 2052-02 | 0.54 | 0.03 | 0.51 | 9.97 |
330 | 2052-03 | 0.54 | 0.03 | 0.51 | 9.46 |
331 | 2052-04 | 0.54 | 0.03 | 0.51 | 8.94 |
332 | 2052-05 | 0.54 | 0.02 | 0.51 | 8.43 |
333 | 2052-06 | 0.54 | 0.02 | 0.52 | 7.91 |
334 | 2052-07 | 0.54 | 0.02 | 0.52 | 7.40 |
335 | 2052-08 | 0.54 | 0.02 | 0.52 | 6.88 |
336 | 2052-09 | 0.54 | 0.02 | 0.52 | 6.36 |
337 | 2052-10 | 0.54 | 0.02 | 0.52 | 5.84 |
338 | 2052-11 | 0.54 | 0.02 | 0.52 | 5.31 |
339 | 2052-12 | 0.54 | 0.01 | 0.52 | 4.79 |
340 | 2053-01 | 0.54 | 0.01 | 0.53 | 4.26 |
341 | 2053-02 | 0.54 | 0.01 | 0.53 | 3.73 |
342 | 2053-03 | 0.54 | 0.01 | 0.53 | 3.21 |
343 | 2053-04 | 0.54 | 0.01 | 0.53 | 2.67 |
344 | 2053-05 | 0.54 | 0.01 | 0.53 | 2.14 |
345 | 2053-06 | 0.54 | 0.01 | 0.53 | 1.61 |
346 | 2053-07 | 0.54 | 0.00 | 0.53 | 1.07 |
347 | 2053-08 | 0.54 | 0.00 | 0.54 | 0.54 |
348 | 2053-09 | 0.54 | 0.00 | 0.54 | 0.00 |
方式尓:等额本金还款方式:
贷款总额:120元
还款月数:29年
首月还款:0.68元
每月递减:0元
利息总额:58.46元
本息合计:178.46元
节省利息:9.28元
期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
---|---|---|---|---|---|
1 | 2024-10 | 0.68 | 0.34 | 0.34 | 119.66 |
2 | 2024-11 | 0.68 | 0.33 | 0.34 | 119.31 |
3 | 2024-12 | 0.68 | 0.33 | 0.34 | 118.97 |
4 | 2025-01 | 0.68 | 0.33 | 0.34 | 118.62 |
5 | 2025-02 | 0.68 | 0.33 | 0.34 | 118.28 |
6 | 2025-03 | 0.68 | 0.33 | 0.34 | 117.93 |
7 | 2025-04 | 0.67 | 0.33 | 0.34 | 117.59 |
8 | 2025-05 | 0.67 | 0.33 | 0.34 | 117.24 |
9 | 2025-06 | 0.67 | 0.33 | 0.34 | 116.90 |
10 | 2025-07 | 0.67 | 0.33 | 0.34 | 116.55 |
11 | 2025-08 | 0.67 | 0.33 | 0.34 | 116.21 |
12 | 2025-09 | 0.67 | 0.32 | 0.34 | 115.86 |
13 | 2025-10 | 0.67 | 0.32 | 0.34 | 115.52 |
14 | 2025-11 | 0.67 | 0.32 | 0.34 | 115.17 |
15 | 2025-12 | 0.67 | 0.32 | 0.34 | 114.83 |
16 | 2026-01 | 0.67 | 0.32 | 0.34 | 114.48 |
17 | 2026-02 | 0.66 | 0.32 | 0.34 | 114.14 |
18 | 2026-03 | 0.66 | 0.32 | 0.34 | 113.79 |
19 | 2026-04 | 0.66 | 0.32 | 0.34 | 113.45 |
20 | 2026-05 | 0.66 | 0.32 | 0.34 | 113.10 |
21 | 2026-06 | 0.66 | 0.32 | 0.34 | 112.76 |
22 | 2026-07 | 0.66 | 0.31 | 0.34 | 112.41 |
23 | 2026-08 | 0.66 | 0.31 | 0.34 | 112.07 |
24 | 2026-09 | 0.66 | 0.31 | 0.34 | 111.72 |
25 | 2026-10 | 0.66 | 0.31 | 0.34 | 111.38 |
26 | 2026-11 | 0.66 | 0.31 | 0.34 | 111.03 |
27 | 2026-12 | 0.65 | 0.31 | 0.34 | 110.69 |
28 | 2027-01 | 0.65 | 0.31 | 0.34 | 110.34 |
29 | 2027-02 | 0.65 | 0.31 | 0.34 | 110.00 |
30 | 2027-03 | 0.65 | 0.31 | 0.34 | 109.66 |
31 | 2027-04 | 0.65 | 0.31 | 0.34 | 109.31 |
32 | 2027-05 | 0.65 | 0.31 | 0.34 | 108.97 |
33 | 2027-06 | 0.65 | 0.30 | 0.34 | 108.62 |
34 | 2027-07 | 0.65 | 0.30 | 0.34 | 108.28 |
35 | 2027-08 | 0.65 | 0.30 | 0.34 | 107.93 |
36 | 2027-09 | 0.65 | 0.30 | 0.34 | 107.59 |
37 | 2027-10 | 0.65 | 0.30 | 0.34 | 107.24 |
38 | 2027-11 | 0.64 | 0.30 | 0.34 | 106.90 |
39 | 2027-12 | 0.64 | 0.30 | 0.34 | 106.55 |
40 | 2028-01 | 0.64 | 0.30 | 0.34 | 106.21 |
41 | 2028-02 | 0.64 | 0.30 | 0.34 | 105.86 |
42 | 2028-03 | 0.64 | 0.30 | 0.34 | 105.52 |
43 | 2028-04 | 0.64 | 0.29 | 0.34 | 105.17 |
44 | 2028-05 | 0.64 | 0.29 | 0.34 | 104.83 |
45 | 2028-06 | 0.64 | 0.29 | 0.34 | 104.48 |
46 | 2028-07 | 0.64 | 0.29 | 0.34 | 104.14 |
47 | 2028-08 | 0.64 | 0.29 | 0.34 | 103.79 |
48 | 2028-09 | 0.63 | 0.29 | 0.34 | 103.45 |
49 | 2028-10 | 0.63 | 0.29 | 0.34 | 103.10 |
50 | 2028-11 | 0.63 | 0.29 | 0.34 | 102.76 |
51 | 2028-12 | 0.63 | 0.29 | 0.34 | 102.41 |
52 | 2029-01 | 0.63 | 0.29 | 0.34 | 102.07 |
53 | 2029-02 | 0.63 | 0.28 | 0.34 | 101.72 |
54 | 2029-03 | 0.63 | 0.28 | 0.34 | 101.38 |
55 | 2029-04 | 0.63 | 0.28 | 0.34 | 101.03 |
56 | 2029-05 | 0.63 | 0.28 | 0.34 | 100.69 |
57 | 2029-06 | 0.63 | 0.28 | 0.34 | 100.34 |
58 | 2029-07 | 0.62 | 0.28 | 0.34 | 100.00 |
59 | 2029-08 | 0.62 | 0.28 | 0.34 | 99.66 |
60 | 2029-09 | 0.62 | 0.28 | 0.34 | 99.31 |
61 | 2029-10 | 0.62 | 0.28 | 0.34 | 98.97 |
62 | 2029-11 | 0.62 | 0.28 | 0.34 | 98.62 |
63 | 2029-12 | 0.62 | 0.28 | 0.34 | 98.28 |
64 | 2030-01 | 0.62 | 0.27 | 0.34 | 97.93 |
65 | 2030-02 | 0.62 | 0.27 | 0.34 | 97.59 |
66 | 2030-03 | 0.62 | 0.27 | 0.34 | 97.24 |
67 | 2030-04 | 0.62 | 0.27 | 0.34 | 96.90 |
68 | 2030-05 | 0.62 | 0.27 | 0.34 | 96.55 |
69 | 2030-06 | 0.61 | 0.27 | 0.34 | 96.21 |
70 | 2030-07 | 0.61 | 0.27 | 0.34 | 95.86 |
71 | 2030-08 | 0.61 | 0.27 | 0.34 | 95.52 |
72 | 2030-09 | 0.61 | 0.27 | 0.34 | 95.17 |
73 | 2030-10 | 0.61 | 0.27 | 0.34 | 94.83 |
74 | 2030-11 | 0.61 | 0.26 | 0.34 | 94.48 |
75 | 2030-12 | 0.61 | 0.26 | 0.34 | 94.14 |
76 | 2031-01 | 0.61 | 0.26 | 0.34 | 93.79 |
77 | 2031-02 | 0.61 | 0.26 | 0.34 | 93.45 |
78 | 2031-03 | 0.61 | 0.26 | 0.34 | 93.10 |
79 | 2031-04 | 0.60 | 0.26 | 0.34 | 92.76 |
80 | 2031-05 | 0.60 | 0.26 | 0.34 | 92.41 |
81 | 2031-06 | 0.60 | 0.26 | 0.34 | 92.07 |
82 | 2031-07 | 0.60 | 0.26 | 0.34 | 91.72 |
83 | 2031-08 | 0.60 | 0.26 | 0.34 | 91.38 |
84 | 2031-09 | 0.60 | 0.26 | 0.34 | 91.03 |
85 | 2031-10 | 0.60 | 0.25 | 0.34 | 90.69 |
86 | 2031-11 | 0.60 | 0.25 | 0.34 | 90.34 |
87 | 2031-12 | 0.60 | 0.25 | 0.34 | 90.00 |
88 | 2032-01 | 0.60 | 0.25 | 0.34 | 89.66 |
89 | 2032-02 | 0.60 | 0.25 | 0.34 | 89.31 |
90 | 2032-03 | 0.59 | 0.25 | 0.34 | 88.97 |
91 | 2032-04 | 0.59 | 0.25 | 0.34 | 88.62 |
92 | 2032-05 | 0.59 | 0.25 | 0.34 | 88.28 |
93 | 2032-06 | 0.59 | 0.25 | 0.34 | 87.93 |
94 | 2032-07 | 0.59 | 0.25 | 0.34 | 87.59 |
95 | 2032-08 | 0.59 | 0.24 | 0.34 | 87.24 |
96 | 2032-09 | 0.59 | 0.24 | 0.34 | 86.90 |
97 | 2032-10 | 0.59 | 0.24 | 0.34 | 86.55 |
98 | 2032-11 | 0.59 | 0.24 | 0.34 | 86.21 |
99 | 2032-12 | 0.59 | 0.24 | 0.34 | 85.86 |
100 | 2033-01 | 0.58 | 0.24 | 0.34 | 85.52 |
101 | 2033-02 | 0.58 | 0.24 | 0.34 | 85.17 |
102 | 2033-03 | 0.58 | 0.24 | 0.34 | 84.83 |
103 | 2033-04 | 0.58 | 0.24 | 0.34 | 84.48 |
104 | 2033-05 | 0.58 | 0.24 | 0.34 | 84.14 |
105 | 2033-06 | 0.58 | 0.23 | 0.34 | 83.79 |
106 | 2033-07 | 0.58 | 0.23 | 0.34 | 83.45 |
107 | 2033-08 | 0.58 | 0.23 | 0.34 | 83.10 |
108 | 2033-09 | 0.58 | 0.23 | 0.34 | 82.76 |
109 | 2033-10 | 0.58 | 0.23 | 0.34 | 82.41 |
110 | 2033-11 | 0.57 | 0.23 | 0.34 | 82.07 |
111 | 2033-12 | 0.57 | 0.23 | 0.34 | 81.72 |
112 | 2034-01 | 0.57 | 0.23 | 0.34 | 81.38 |
113 | 2034-02 | 0.57 | 0.23 | 0.34 | 81.03 |
114 | 2034-03 | 0.57 | 0.23 | 0.34 | 80.69 |
115 | 2034-04 | 0.57 | 0.23 | 0.34 | 80.34 |
116 | 2034-05 | 0.57 | 0.22 | 0.34 | 80.00 |
117 | 2034-06 | 0.57 | 0.22 | 0.34 | 79.66 |
118 | 2034-07 | 0.57 | 0.22 | 0.34 | 79.31 |
119 | 2034-08 | 0.57 | 0.22 | 0.34 | 78.97 |
120 | 2034-09 | 0.57 | 0.22 | 0.34 | 78.62 |
121 | 2034-10 | 0.56 | 0.22 | 0.34 | 78.28 |
122 | 2034-11 | 0.56 | 0.22 | 0.34 | 77.93 |
123 | 2034-12 | 0.56 | 0.22 | 0.34 | 77.59 |
124 | 2035-01 | 0.56 | 0.22 | 0.34 | 77.24 |
125 | 2035-02 | 0.56 | 0.22 | 0.34 | 76.90 |
126 | 2035-03 | 0.56 | 0.21 | 0.34 | 76.55 |
127 | 2035-04 | 0.56 | 0.21 | 0.34 | 76.21 |
128 | 2035-05 | 0.56 | 0.21 | 0.34 | 75.86 |
129 | 2035-06 | 0.56 | 0.21 | 0.34 | 75.52 |
130 | 2035-07 | 0.56 | 0.21 | 0.34 | 75.17 |
131 | 2035-08 | 0.55 | 0.21 | 0.34 | 74.83 |
132 | 2035-09 | 0.55 | 0.21 | 0.34 | 74.48 |
133 | 2035-10 | 0.55 | 0.21 | 0.34 | 74.14 |
134 | 2035-11 | 0.55 | 0.21 | 0.34 | 73.79 |
135 | 2035-12 | 0.55 | 0.21 | 0.34 | 73.45 |
136 | 2036-01 | 0.55 | 0.21 | 0.34 | 73.10 |
137 | 2036-02 | 0.55 | 0.20 | 0.34 | 72.76 |
138 | 2036-03 | 0.55 | 0.20 | 0.34 | 72.41 |
139 | 2036-04 | 0.55 | 0.20 | 0.34 | 72.07 |
140 | 2036-05 | 0.55 | 0.20 | 0.34 | 71.72 |
141 | 2036-06 | 0.55 | 0.20 | 0.34 | 71.38 |
142 | 2036-07 | 0.54 | 0.20 | 0.34 | 71.03 |
143 | 2036-08 | 0.54 | 0.20 | 0.34 | 70.69 |
144 | 2036-09 | 0.54 | 0.20 | 0.34 | 70.34 |
145 | 2036-10 | 0.54 | 0.20 | 0.34 | 70.00 |
146 | 2036-11 | 0.54 | 0.20 | 0.34 | 69.66 |
147 | 2036-12 | 0.54 | 0.19 | 0.34 | 69.31 |
148 | 2037-01 | 0.54 | 0.19 | 0.34 | 68.97 |
149 | 2037-02 | 0.54 | 0.19 | 0.34 | 68.62 |
150 | 2037-03 | 0.54 | 0.19 | 0.34 | 68.28 |
151 | 2037-04 | 0.54 | 0.19 | 0.34 | 67.93 |
152 | 2037-05 | 0.53 | 0.19 | 0.34 | 67.59 |
153 | 2037-06 | 0.53 | 0.19 | 0.34 | 67.24 |
154 | 2037-07 | 0.53 | 0.19 | 0.34 | 66.90 |
155 | 2037-08 | 0.53 | 0.19 | 0.34 | 66.55 |
156 | 2037-09 | 0.53 | 0.19 | 0.34 | 66.21 |
157 | 2037-10 | 0.53 | 0.18 | 0.34 | 65.86 |
158 | 2037-11 | 0.53 | 0.18 | 0.34 | 65.52 |
159 | 2037-12 | 0.53 | 0.18 | 0.34 | 65.17 |
160 | 2038-01 | 0.53 | 0.18 | 0.34 | 64.83 |
161 | 2038-02 | 0.53 | 0.18 | 0.34 | 64.48 |
162 | 2038-03 | 0.52 | 0.18 | 0.34 | 64.14 |
163 | 2038-04 | 0.52 | 0.18 | 0.34 | 63.79 |
164 | 2038-05 | 0.52 | 0.18 | 0.34 | 63.45 |
165 | 2038-06 | 0.52 | 0.18 | 0.34 | 63.10 |
166 | 2038-07 | 0.52 | 0.18 | 0.34 | 62.76 |
167 | 2038-08 | 0.52 | 0.18 | 0.34 | 62.41 |
168 | 2038-09 | 0.52 | 0.17 | 0.34 | 62.07 |
169 | 2038-10 | 0.52 | 0.17 | 0.34 | 61.72 |
170 | 2038-11 | 0.52 | 0.17 | 0.34 | 61.38 |
171 | 2038-12 | 0.52 | 0.17 | 0.34 | 61.03 |
172 | 2039-01 | 0.52 | 0.17 | 0.34 | 60.69 |
173 | 2039-02 | 0.51 | 0.17 | 0.34 | 60.34 |
174 | 2039-03 | 0.51 | 0.17 | 0.34 | 60.00 |
175 | 2039-04 | 0.51 | 0.17 | 0.34 | 59.66 |
176 | 2039-05 | 0.51 | 0.17 | 0.34 | 59.31 |
177 | 2039-06 | 0.51 | 0.17 | 0.34 | 58.97 |
178 | 2039-07 | 0.51 | 0.16 | 0.34 | 58.62 |
179 | 2039-08 | 0.51 | 0.16 | 0.34 | 58.28 |
180 | 2039-09 | 0.51 | 0.16 | 0.34 | 57.93 |
181 | 2039-10 | 0.51 | 0.16 | 0.34 | 57.59 |
182 | 2039-11 | 0.51 | 0.16 | 0.34 | 57.24 |
183 | 2039-12 | 0.50 | 0.16 | 0.34 | 56.90 |
184 | 2040-01 | 0.50 | 0.16 | 0.34 | 56.55 |
185 | 2040-02 | 0.50 | 0.16 | 0.34 | 56.21 |
186 | 2040-03 | 0.50 | 0.16 | 0.34 | 55.86 |
187 | 2040-04 | 0.50 | 0.16 | 0.34 | 55.52 |
188 | 2040-05 | 0.50 | 0.15 | 0.34 | 55.17 |
189 | 2040-06 | 0.50 | 0.15 | 0.34 | 54.83 |
190 | 2040-07 | 0.50 | 0.15 | 0.34 | 54.48 |
191 | 2040-08 | 0.50 | 0.15 | 0.34 | 54.14 |
192 | 2040-09 | 0.50 | 0.15 | 0.34 | 53.79 |
193 | 2040-10 | 0.49 | 0.15 | 0.34 | 53.45 |
194 | 2040-11 | 0.49 | 0.15 | 0.34 | 53.10 |
195 | 2040-12 | 0.49 | 0.15 | 0.34 | 52.76 |
196 | 2041-01 | 0.49 | 0.15 | 0.34 | 52.41 |
197 | 2041-02 | 0.49 | 0.15 | 0.34 | 52.07 |
198 | 2041-03 | 0.49 | 0.15 | 0.34 | 51.72 |
199 | 2041-04 | 0.49 | 0.14 | 0.34 | 51.38 |
200 | 2041-05 | 0.49 | 0.14 | 0.34 | 51.03 |
201 | 2041-06 | 0.49 | 0.14 | 0.34 | 50.69 |
202 | 2041-07 | 0.49 | 0.14 | 0.34 | 50.34 |
203 | 2041-08 | 0.49 | 0.14 | 0.34 | 50.00 |
204 | 2041-09 | 0.48 | 0.14 | 0.34 | 49.66 |
205 | 2041-10 | 0.48 | 0.14 | 0.34 | 49.31 |
206 | 2041-11 | 0.48 | 0.14 | 0.34 | 48.97 |
207 | 2041-12 | 0.48 | 0.14 | 0.34 | 48.62 |
208 | 2042-01 | 0.48 | 0.14 | 0.34 | 48.28 |
209 | 2042-02 | 0.48 | 0.13 | 0.34 | 47.93 |
210 | 2042-03 | 0.48 | 0.13 | 0.34 | 47.59 |
211 | 2042-04 | 0.48 | 0.13 | 0.34 | 47.24 |
212 | 2042-05 | 0.48 | 0.13 | 0.34 | 46.90 |
213 | 2042-06 | 0.48 | 0.13 | 0.34 | 46.55 |
214 | 2042-07 | 0.47 | 0.13 | 0.34 | 46.21 |
215 | 2042-08 | 0.47 | 0.13 | 0.34 | 45.86 |
216 | 2042-09 | 0.47 | 0.13 | 0.34 | 45.52 |
217 | 2042-10 | 0.47 | 0.13 | 0.34 | 45.17 |
218 | 2042-11 | 0.47 | 0.13 | 0.34 | 44.83 |
219 | 2042-12 | 0.47 | 0.13 | 0.34 | 44.48 |
220 | 2043-01 | 0.47 | 0.12 | 0.34 | 44.14 |
221 | 2043-02 | 0.47 | 0.12 | 0.34 | 43.79 |
222 | 2043-03 | 0.47 | 0.12 | 0.34 | 43.45 |
223 | 2043-04 | 0.47 | 0.12 | 0.34 | 43.10 |
224 | 2043-05 | 0.47 | 0.12 | 0.34 | 42.76 |
225 | 2043-06 | 0.46 | 0.12 | 0.34 | 42.41 |
226 | 2043-07 | 0.46 | 0.12 | 0.34 | 42.07 |
227 | 2043-08 | 0.46 | 0.12 | 0.34 | 41.72 |
228 | 2043-09 | 0.46 | 0.12 | 0.34 | 41.38 |
229 | 2043-10 | 0.46 | 0.12 | 0.34 | 41.03 |
230 | 2043-11 | 0.46 | 0.11 | 0.34 | 40.69 |
231 | 2043-12 | 0.46 | 0.11 | 0.34 | 40.34 |
232 | 2044-01 | 0.46 | 0.11 | 0.34 | 40.00 |
233 | 2044-02 | 0.46 | 0.11 | 0.34 | 39.66 |
234 | 2044-03 | 0.46 | 0.11 | 0.34 | 39.31 |
235 | 2044-04 | 0.45 | 0.11 | 0.34 | 38.97 |
236 | 2044-05 | 0.45 | 0.11 | 0.34 | 38.62 |
237 | 2044-06 | 0.45 | 0.11 | 0.34 | 38.28 |
238 | 2044-07 | 0.45 | 0.11 | 0.34 | 37.93 |
239 | 2044-08 | 0.45 | 0.11 | 0.34 | 37.59 |
240 | 2044-09 | 0.45 | 0.10 | 0.34 | 37.24 |
241 | 2044-10 | 0.45 | 0.10 | 0.34 | 36.90 |
242 | 2044-11 | 0.45 | 0.10 | 0.34 | 36.55 |
243 | 2044-12 | 0.45 | 0.10 | 0.34 | 36.21 |
244 | 2045-01 | 0.45 | 0.10 | 0.34 | 35.86 |
245 | 2045-02 | 0.44 | 0.10 | 0.34 | 35.52 |
246 | 2045-03 | 0.44 | 0.10 | 0.34 | 35.17 |
247 | 2045-04 | 0.44 | 0.10 | 0.34 | 34.83 |
248 | 2045-05 | 0.44 | 0.10 | 0.34 | 34.48 |
249 | 2045-06 | 0.44 | 0.10 | 0.34 | 34.14 |
250 | 2045-07 | 0.44 | 0.10 | 0.34 | 33.79 |
251 | 2045-08 | 0.44 | 0.09 | 0.34 | 33.45 |
252 | 2045-09 | 0.44 | 0.09 | 0.34 | 33.10 |
253 | 2045-10 | 0.44 | 0.09 | 0.34 | 32.76 |
254 | 2045-11 | 0.44 | 0.09 | 0.34 | 32.41 |
255 | 2045-12 | 0.44 | 0.09 | 0.34 | 32.07 |
256 | 2046-01 | 0.43 | 0.09 | 0.34 | 31.72 |
257 | 2046-02 | 0.43 | 0.09 | 0.34 | 31.38 |
258 | 2046-03 | 0.43 | 0.09 | 0.34 | 31.03 |
259 | 2046-04 | 0.43 | 0.09 | 0.34 | 30.69 |
260 | 2046-05 | 0.43 | 0.09 | 0.34 | 30.34 |
261 | 2046-06 | 0.43 | 0.08 | 0.34 | 30.00 |
262 | 2046-07 | 0.43 | 0.08 | 0.34 | 29.66 |
263 | 2046-08 | 0.43 | 0.08 | 0.34 | 29.31 |
264 | 2046-09 | 0.43 | 0.08 | 0.34 | 28.97 |
265 | 2046-10 | 0.43 | 0.08 | 0.34 | 28.62 |
266 | 2046-11 | 0.42 | 0.08 | 0.34 | 28.28 |
267 | 2046-12 | 0.42 | 0.08 | 0.34 | 27.93 |
268 | 2047-01 | 0.42 | 0.08 | 0.34 | 27.59 |
269 | 2047-02 | 0.42 | 0.08 | 0.34 | 27.24 |
270 | 2047-03 | 0.42 | 0.08 | 0.34 | 26.90 |
271 | 2047-04 | 0.42 | 0.08 | 0.34 | 26.55 |
272 | 2047-05 | 0.42 | 0.07 | 0.34 | 26.21 |
273 | 2047-06 | 0.42 | 0.07 | 0.34 | 25.86 |
274 | 2047-07 | 0.42 | 0.07 | 0.34 | 25.52 |
275 | 2047-08 | 0.42 | 0.07 | 0.34 | 25.17 |
276 | 2047-09 | 0.42 | 0.07 | 0.34 | 24.83 |
277 | 2047-10 | 0.41 | 0.07 | 0.34 | 24.48 |
278 | 2047-11 | 0.41 | 0.07 | 0.34 | 24.14 |
279 | 2047-12 | 0.41 | 0.07 | 0.34 | 23.79 |
280 | 2048-01 | 0.41 | 0.07 | 0.34 | 23.45 |
281 | 2048-02 | 0.41 | 0.07 | 0.34 | 23.10 |
282 | 2048-03 | 0.41 | 0.06 | 0.34 | 22.76 |
283 | 2048-04 | 0.41 | 0.06 | 0.34 | 22.41 |
284 | 2048-05 | 0.41 | 0.06 | 0.34 | 22.07 |
285 | 2048-06 | 0.41 | 0.06 | 0.34 | 21.72 |
286 | 2048-07 | 0.41 | 0.06 | 0.34 | 21.38 |
287 | 2048-08 | 0.40 | 0.06 | 0.34 | 21.03 |
288 | 2048-09 | 0.40 | 0.06 | 0.34 | 20.69 |
289 | 2048-10 | 0.40 | 0.06 | 0.34 | 20.34 |
290 | 2048-11 | 0.40 | 0.06 | 0.34 | 20.00 |
291 | 2048-12 | 0.40 | 0.06 | 0.34 | 19.66 |
292 | 2049-01 | 0.40 | 0.05 | 0.34 | 19.31 |
293 | 2049-02 | 0.40 | 0.05 | 0.34 | 18.97 |
294 | 2049-03 | 0.40 | 0.05 | 0.34 | 18.62 |
295 | 2049-04 | 0.40 | 0.05 | 0.34 | 18.28 |
296 | 2049-05 | 0.40 | 0.05 | 0.34 | 17.93 |
297 | 2049-06 | 0.39 | 0.05 | 0.34 | 17.59 |
298 | 2049-07 | 0.39 | 0.05 | 0.34 | 17.24 |
299 | 2049-08 | 0.39 | 0.05 | 0.34 | 16.90 |
300 | 2049-09 | 0.39 | 0.05 | 0.34 | 16.55 |
301 | 2049-10 | 0.39 | 0.05 | 0.34 | 16.21 |
302 | 2049-11 | 0.39 | 0.05 | 0.34 | 15.86 |
303 | 2049-12 | 0.39 | 0.04 | 0.34 | 15.52 |
304 | 2050-01 | 0.39 | 0.04 | 0.34 | 15.17 |
305 | 2050-02 | 0.39 | 0.04 | 0.34 | 14.83 |
306 | 2050-03 | 0.39 | 0.04 | 0.34 | 14.48 |
307 | 2050-04 | 0.39 | 0.04 | 0.34 | 14.14 |
308 | 2050-05 | 0.38 | 0.04 | 0.34 | 13.79 |
309 | 2050-06 | 0.38 | 0.04 | 0.34 | 13.45 |
310 | 2050-07 | 0.38 | 0.04 | 0.34 | 13.10 |
311 | 2050-08 | 0.38 | 0.04 | 0.34 | 12.76 |
312 | 2050-09 | 0.38 | 0.04 | 0.34 | 12.41 |
313 | 2050-10 | 0.38 | 0.03 | 0.34 | 12.07 |
314 | 2050-11 | 0.38 | 0.03 | 0.34 | 11.72 |
315 | 2050-12 | 0.38 | 0.03 | 0.34 | 11.38 |
316 | 2051-01 | 0.38 | 0.03 | 0.34 | 11.03 |
317 | 2051-02 | 0.38 | 0.03 | 0.34 | 10.69 |
318 | 2051-03 | 0.37 | 0.03 | 0.34 | 10.34 |
319 | 2051-04 | 0.37 | 0.03 | 0.34 | 10.00 |
320 | 2051-05 | 0.37 | 0.03 | 0.34 | 9.66 |
321 | 2051-06 | 0.37 | 0.03 | 0.34 | 9.31 |
322 | 2051-07 | 0.37 | 0.03 | 0.34 | 8.97 |
323 | 2051-08 | 0.37 | 0.03 | 0.34 | 8.62 |
324 | 2051-09 | 0.37 | 0.02 | 0.34 | 8.28 |
325 | 2051-10 | 0.37 | 0.02 | 0.34 | 7.93 |
326 | 2051-11 | 0.37 | 0.02 | 0.34 | 7.59 |
327 | 2051-12 | 0.37 | 0.02 | 0.34 | 7.24 |
328 | 2052-01 | 0.37 | 0.02 | 0.34 | 6.90 |
329 | 2052-02 | 0.36 | 0.02 | 0.34 | 6.55 |
330 | 2052-03 | 0.36 | 0.02 | 0.34 | 6.21 |
331 | 2052-04 | 0.36 | 0.02 | 0.34 | 5.86 |
332 | 2052-05 | 0.36 | 0.02 | 0.34 | 5.52 |
333 | 2052-06 | 0.36 | 0.02 | 0.34 | 5.17 |
334 | 2052-07 | 0.36 | 0.01 | 0.34 | 4.83 |
335 | 2052-08 | 0.36 | 0.01 | 0.34 | 4.48 |
336 | 2052-09 | 0.36 | 0.01 | 0.34 | 4.14 |
337 | 2052-10 | 0.36 | 0.01 | 0.34 | 3.79 |
338 | 2052-11 | 0.36 | 0.01 | 0.34 | 3.45 |
339 | 2052-12 | 0.35 | 0.01 | 0.34 | 3.10 |
340 | 2053-01 | 0.35 | 0.01 | 0.34 | 2.76 |
341 | 2053-02 | 0.35 | 0.01 | 0.34 | 2.41 |
342 | 2053-03 | 0.35 | 0.01 | 0.34 | 2.07 |
343 | 2053-04 | 0.35 | 0.01 | 0.34 | 1.72 |
344 | 2053-05 | 0.35 | 0.00 | 0.34 | 1.38 |
345 | 2053-06 | 0.35 | 0.00 | 0.34 | 1.03 |
346 | 2053-07 | 0.35 | 0.00 | 0.34 | 0.69 |
347 | 2053-08 | 0.35 | 0.00 | 0.34 | 0.34 |
348 | 2053-09 | 0.35 | 0.00 | 0.34 | 0.00 |