贷款400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:400元
还款月数:30年
每月还款:1.74元
利息总额:226.7元
本息合计:626.7元
期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
---|---|---|---|---|---|
1 | 2024-11 | 1.74 | 1.08 | 0.66 | 399.34 |
2 | 2024-12 | 1.74 | 1.08 | 0.66 | 398.68 |
3 | 2025-01 | 1.74 | 1.08 | 0.66 | 398.02 |
4 | 2025-02 | 1.74 | 1.08 | 0.66 | 397.36 |
5 | 2025-03 | 1.74 | 1.08 | 0.66 | 396.69 |
6 | 2025-04 | 1.74 | 1.07 | 0.67 | 396.03 |
7 | 2025-05 | 1.74 | 1.07 | 0.67 | 395.36 |
8 | 2025-06 | 1.74 | 1.07 | 0.67 | 394.69 |
9 | 2025-07 | 1.74 | 1.07 | 0.67 | 394.02 |
10 | 2025-08 | 1.74 | 1.07 | 0.67 | 393.34 |
11 | 2025-09 | 1.74 | 1.07 | 0.68 | 392.67 |
12 | 2025-10 | 1.74 | 1.06 | 0.68 | 391.99 |
13 | 2025-11 | 1.74 | 1.06 | 0.68 | 391.31 |
14 | 2025-12 | 1.74 | 1.06 | 0.68 | 390.63 |
15 | 2026-01 | 1.74 | 1.06 | 0.68 | 389.95 |
16 | 2026-02 | 1.74 | 1.06 | 0.68 | 389.26 |
17 | 2026-03 | 1.74 | 1.05 | 0.69 | 388.58 |
18 | 2026-04 | 1.74 | 1.05 | 0.69 | 387.89 |
19 | 2026-05 | 1.74 | 1.05 | 0.69 | 387.20 |
20 | 2026-06 | 1.74 | 1.05 | 0.69 | 386.51 |
21 | 2026-07 | 1.74 | 1.05 | 0.69 | 385.81 |
22 | 2026-08 | 1.74 | 1.04 | 0.70 | 385.12 |
23 | 2026-09 | 1.74 | 1.04 | 0.70 | 384.42 |
24 | 2026-10 | 1.74 | 1.04 | 0.70 | 383.72 |
25 | 2026-11 | 1.74 | 1.04 | 0.70 | 383.02 |
26 | 2026-12 | 1.74 | 1.04 | 0.70 | 382.31 |
27 | 2027-01 | 1.74 | 1.04 | 0.71 | 381.61 |
28 | 2027-02 | 1.74 | 1.03 | 0.71 | 380.90 |
29 | 2027-03 | 1.74 | 1.03 | 0.71 | 380.19 |
30 | 2027-04 | 1.74 | 1.03 | 0.71 | 379.48 |
31 | 2027-05 | 1.74 | 1.03 | 0.71 | 378.77 |
32 | 2027-06 | 1.74 | 1.03 | 0.71 | 378.05 |
33 | 2027-07 | 1.74 | 1.02 | 0.72 | 377.34 |
34 | 2027-08 | 1.74 | 1.02 | 0.72 | 376.62 |
35 | 2027-09 | 1.74 | 1.02 | 0.72 | 375.90 |
36 | 2027-10 | 1.74 | 1.02 | 0.72 | 375.17 |
37 | 2027-11 | 1.74 | 1.02 | 0.72 | 374.45 |
38 | 2027-12 | 1.74 | 1.01 | 0.73 | 373.72 |
39 | 2028-01 | 1.74 | 1.01 | 0.73 | 372.99 |
40 | 2028-02 | 1.74 | 1.01 | 0.73 | 372.26 |
41 | 2028-03 | 1.74 | 1.01 | 0.73 | 371.53 |
42 | 2028-04 | 1.74 | 1.01 | 0.73 | 370.80 |
43 | 2028-05 | 1.74 | 1.00 | 0.74 | 370.06 |
44 | 2028-06 | 1.74 | 1.00 | 0.74 | 369.32 |
45 | 2028-07 | 1.74 | 1.00 | 0.74 | 368.58 |
46 | 2028-08 | 1.74 | 1.00 | 0.74 | 367.84 |
47 | 2028-09 | 1.74 | 1.00 | 0.74 | 367.09 |
48 | 2028-10 | 1.74 | 0.99 | 0.75 | 366.35 |
49 | 2028-11 | 1.74 | 0.99 | 0.75 | 365.60 |
50 | 2028-12 | 1.74 | 0.99 | 0.75 | 364.85 |
51 | 2029-01 | 1.74 | 0.99 | 0.75 | 364.09 |
52 | 2029-02 | 1.74 | 0.99 | 0.75 | 363.34 |
53 | 2029-03 | 1.74 | 0.98 | 0.76 | 362.58 |
54 | 2029-04 | 1.74 | 0.98 | 0.76 | 361.82 |
55 | 2029-05 | 1.74 | 0.98 | 0.76 | 361.06 |
56 | 2029-06 | 1.74 | 0.98 | 0.76 | 360.30 |
57 | 2029-07 | 1.74 | 0.98 | 0.77 | 359.53 |
58 | 2029-08 | 1.74 | 0.97 | 0.77 | 358.77 |
59 | 2029-09 | 1.74 | 0.97 | 0.77 | 358.00 |
60 | 2029-10 | 1.74 | 0.97 | 0.77 | 357.23 |
61 | 2029-11 | 1.74 | 0.97 | 0.77 | 356.45 |
62 | 2029-12 | 1.74 | 0.97 | 0.78 | 355.68 |
63 | 2030-01 | 1.74 | 0.96 | 0.78 | 354.90 |
64 | 2030-02 | 1.74 | 0.96 | 0.78 | 354.12 |
65 | 2030-03 | 1.74 | 0.96 | 0.78 | 353.34 |
66 | 2030-04 | 1.74 | 0.96 | 0.78 | 352.56 |
67 | 2030-05 | 1.74 | 0.95 | 0.79 | 351.77 |
68 | 2030-06 | 1.74 | 0.95 | 0.79 | 350.98 |
69 | 2030-07 | 1.74 | 0.95 | 0.79 | 350.19 |
70 | 2030-08 | 1.74 | 0.95 | 0.79 | 349.40 |
71 | 2030-09 | 1.74 | 0.95 | 0.79 | 348.60 |
72 | 2030-10 | 1.74 | 0.94 | 0.80 | 347.81 |
73 | 2030-11 | 1.74 | 0.94 | 0.80 | 347.01 |
74 | 2030-12 | 1.74 | 0.94 | 0.80 | 346.21 |
75 | 2031-01 | 1.74 | 0.94 | 0.80 | 345.40 |
76 | 2031-02 | 1.74 | 0.94 | 0.81 | 344.60 |
77 | 2031-03 | 1.74 | 0.93 | 0.81 | 343.79 |
78 | 2031-04 | 1.74 | 0.93 | 0.81 | 342.98 |
79 | 2031-05 | 1.74 | 0.93 | 0.81 | 342.17 |
80 | 2031-06 | 1.74 | 0.93 | 0.81 | 341.36 |
81 | 2031-07 | 1.74 | 0.92 | 0.82 | 340.54 |
82 | 2031-08 | 1.74 | 0.92 | 0.82 | 339.72 |
83 | 2031-09 | 1.74 | 0.92 | 0.82 | 338.90 |
84 | 2031-10 | 1.74 | 0.92 | 0.82 | 338.08 |
85 | 2031-11 | 1.74 | 0.92 | 0.83 | 337.25 |
86 | 2031-12 | 1.74 | 0.91 | 0.83 | 336.42 |
87 | 2032-01 | 1.74 | 0.91 | 0.83 | 335.59 |
88 | 2032-02 | 1.74 | 0.91 | 0.83 | 334.76 |
89 | 2032-03 | 1.74 | 0.91 | 0.83 | 333.93 |
90 | 2032-04 | 1.74 | 0.90 | 0.84 | 333.09 |
91 | 2032-05 | 1.74 | 0.90 | 0.84 | 332.25 |
92 | 2032-06 | 1.74 | 0.90 | 0.84 | 331.41 |
93 | 2032-07 | 1.74 | 0.90 | 0.84 | 330.57 |
94 | 2032-08 | 1.74 | 0.90 | 0.85 | 329.72 |
95 | 2032-09 | 1.74 | 0.89 | 0.85 | 328.88 |
96 | 2032-10 | 1.74 | 0.89 | 0.85 | 328.03 |
97 | 2032-11 | 1.74 | 0.89 | 0.85 | 327.17 |
98 | 2032-12 | 1.74 | 0.89 | 0.85 | 326.32 |
99 | 2033-01 | 1.74 | 0.88 | 0.86 | 325.46 |
100 | 2033-02 | 1.74 | 0.88 | 0.86 | 324.60 |
101 | 2033-03 | 1.74 | 0.88 | 0.86 | 323.74 |
102 | 2033-04 | 1.74 | 0.88 | 0.86 | 322.88 |
103 | 2033-05 | 1.74 | 0.87 | 0.87 | 322.01 |
104 | 2033-06 | 1.74 | 0.87 | 0.87 | 321.14 |
105 | 2033-07 | 1.74 | 0.87 | 0.87 | 320.27 |
106 | 2033-08 | 1.74 | 0.87 | 0.87 | 319.40 |
107 | 2033-09 | 1.74 | 0.87 | 0.88 | 318.52 |
108 | 2033-10 | 1.74 | 0.86 | 0.88 | 317.64 |
109 | 2033-11 | 1.74 | 0.86 | 0.88 | 316.76 |
110 | 2033-12 | 1.74 | 0.86 | 0.88 | 315.88 |
111 | 2034-01 | 1.74 | 0.86 | 0.89 | 314.99 |
112 | 2034-02 | 1.74 | 0.85 | 0.89 | 314.11 |
113 | 2034-03 | 1.74 | 0.85 | 0.89 | 313.22 |
114 | 2034-04 | 1.74 | 0.85 | 0.89 | 312.32 |
115 | 2034-05 | 1.74 | 0.85 | 0.89 | 311.43 |
116 | 2034-06 | 1.74 | 0.84 | 0.90 | 310.53 |
117 | 2034-07 | 1.74 | 0.84 | 0.90 | 309.63 |
118 | 2034-08 | 1.74 | 0.84 | 0.90 | 308.73 |
119 | 2034-09 | 1.74 | 0.84 | 0.90 | 307.83 |
120 | 2034-10 | 1.74 | 0.83 | 0.91 | 306.92 |
121 | 2034-11 | 1.74 | 0.83 | 0.91 | 306.01 |
122 | 2034-12 | 1.74 | 0.83 | 0.91 | 305.10 |
123 | 2035-01 | 1.74 | 0.83 | 0.91 | 304.18 |
124 | 2035-02 | 1.74 | 0.82 | 0.92 | 303.26 |
125 | 2035-03 | 1.74 | 0.82 | 0.92 | 302.35 |
126 | 2035-04 | 1.74 | 0.82 | 0.92 | 301.42 |
127 | 2035-05 | 1.74 | 0.82 | 0.92 | 300.50 |
128 | 2035-06 | 1.74 | 0.81 | 0.93 | 299.57 |
129 | 2035-07 | 1.74 | 0.81 | 0.93 | 298.64 |
130 | 2035-08 | 1.74 | 0.81 | 0.93 | 297.71 |
131 | 2035-09 | 1.74 | 0.81 | 0.93 | 296.78 |
132 | 2035-10 | 1.74 | 0.80 | 0.94 | 295.84 |
133 | 2035-11 | 1.74 | 0.80 | 0.94 | 294.90 |
134 | 2035-12 | 1.74 | 0.80 | 0.94 | 293.96 |
135 | 2036-01 | 1.74 | 0.80 | 0.94 | 293.01 |
136 | 2036-02 | 1.74 | 0.79 | 0.95 | 292.07 |
137 | 2036-03 | 1.74 | 0.79 | 0.95 | 291.12 |
138 | 2036-04 | 1.74 | 0.79 | 0.95 | 290.16 |
139 | 2036-05 | 1.74 | 0.79 | 0.95 | 289.21 |
140 | 2036-06 | 1.74 | 0.78 | 0.96 | 288.25 |
141 | 2036-07 | 1.74 | 0.78 | 0.96 | 287.29 |
142 | 2036-08 | 1.74 | 0.78 | 0.96 | 286.33 |
143 | 2036-09 | 1.74 | 0.78 | 0.97 | 285.36 |
144 | 2036-10 | 1.74 | 0.77 | 0.97 | 284.39 |
145 | 2036-11 | 1.74 | 0.77 | 0.97 | 283.42 |
146 | 2036-12 | 1.74 | 0.77 | 0.97 | 282.45 |
147 | 2037-01 | 1.74 | 0.76 | 0.98 | 281.47 |
148 | 2037-02 | 1.74 | 0.76 | 0.98 | 280.50 |
149 | 2037-03 | 1.74 | 0.76 | 0.98 | 279.51 |
150 | 2037-04 | 1.74 | 0.76 | 0.98 | 278.53 |
151 | 2037-05 | 1.74 | 0.75 | 0.99 | 277.54 |
152 | 2037-06 | 1.74 | 0.75 | 0.99 | 276.56 |
153 | 2037-07 | 1.74 | 0.75 | 0.99 | 275.56 |
154 | 2037-08 | 1.74 | 0.75 | 0.99 | 274.57 |
155 | 2037-09 | 1.74 | 0.74 | 1.00 | 273.57 |
156 | 2037-10 | 1.74 | 0.74 | 1.00 | 272.57 |
157 | 2037-11 | 1.74 | 0.74 | 1.00 | 271.57 |
158 | 2037-12 | 1.74 | 0.74 | 1.01 | 270.56 |
159 | 2038-01 | 1.74 | 0.73 | 1.01 | 269.56 |
160 | 2038-02 | 1.74 | 0.73 | 1.01 | 268.55 |
161 | 2038-03 | 1.74 | 0.73 | 1.01 | 267.53 |
162 | 2038-04 | 1.74 | 0.72 | 1.02 | 266.52 |
163 | 2038-05 | 1.74 | 0.72 | 1.02 | 265.50 |
164 | 2038-06 | 1.74 | 0.72 | 1.02 | 264.47 |
165 | 2038-07 | 1.74 | 0.72 | 1.02 | 263.45 |
166 | 2038-08 | 1.74 | 0.71 | 1.03 | 262.42 |
167 | 2038-09 | 1.74 | 0.71 | 1.03 | 261.39 |
168 | 2038-10 | 1.74 | 0.71 | 1.03 | 260.36 |
169 | 2038-11 | 1.74 | 0.71 | 1.04 | 259.32 |
170 | 2038-12 | 1.74 | 0.70 | 1.04 | 258.29 |
171 | 2039-01 | 1.74 | 0.70 | 1.04 | 257.24 |
172 | 2039-02 | 1.74 | 0.70 | 1.04 | 256.20 |
173 | 2039-03 | 1.74 | 0.69 | 1.05 | 255.15 |
174 | 2039-04 | 1.74 | 0.69 | 1.05 | 254.10 |
175 | 2039-05 | 1.74 | 0.69 | 1.05 | 253.05 |
176 | 2039-06 | 1.74 | 0.69 | 1.06 | 252.00 |
177 | 2039-07 | 1.74 | 0.68 | 1.06 | 250.94 |
178 | 2039-08 | 1.74 | 0.68 | 1.06 | 249.88 |
179 | 2039-09 | 1.74 | 0.68 | 1.06 | 248.81 |
180 | 2039-10 | 1.74 | 0.67 | 1.07 | 247.74 |
181 | 2039-11 | 1.74 | 0.67 | 1.07 | 246.67 |
182 | 2039-12 | 1.74 | 0.67 | 1.07 | 245.60 |
183 | 2040-01 | 1.74 | 0.67 | 1.08 | 244.53 |
184 | 2040-02 | 1.74 | 0.66 | 1.08 | 243.45 |
185 | 2040-03 | 1.74 | 0.66 | 1.08 | 242.37 |
186 | 2040-04 | 1.74 | 0.66 | 1.08 | 241.28 |
187 | 2040-05 | 1.74 | 0.65 | 1.09 | 240.19 |
188 | 2040-06 | 1.74 | 0.65 | 1.09 | 239.10 |
189 | 2040-07 | 1.74 | 0.65 | 1.09 | 238.01 |
190 | 2040-08 | 1.74 | 0.64 | 1.10 | 236.91 |
191 | 2040-09 | 1.74 | 0.64 | 1.10 | 235.82 |
192 | 2040-10 | 1.74 | 0.64 | 1.10 | 234.71 |
193 | 2040-11 | 1.74 | 0.64 | 1.11 | 233.61 |
194 | 2040-12 | 1.74 | 0.63 | 1.11 | 232.50 |
195 | 2041-01 | 1.74 | 0.63 | 1.11 | 231.39 |
196 | 2041-02 | 1.74 | 0.63 | 1.11 | 230.28 |
197 | 2041-03 | 1.74 | 0.62 | 1.12 | 229.16 |
198 | 2041-04 | 1.74 | 0.62 | 1.12 | 228.04 |
199 | 2041-05 | 1.74 | 0.62 | 1.12 | 226.91 |
200 | 2041-06 | 1.74 | 0.61 | 1.13 | 225.79 |
201 | 2041-07 | 1.74 | 0.61 | 1.13 | 224.66 |
202 | 2041-08 | 1.74 | 0.61 | 1.13 | 223.53 |
203 | 2041-09 | 1.74 | 0.61 | 1.14 | 222.39 |
204 | 2041-10 | 1.74 | 0.60 | 1.14 | 221.25 |
205 | 2041-11 | 1.74 | 0.60 | 1.14 | 220.11 |
206 | 2041-12 | 1.74 | 0.60 | 1.14 | 218.97 |
207 | 2042-01 | 1.74 | 0.59 | 1.15 | 217.82 |
208 | 2042-02 | 1.74 | 0.59 | 1.15 | 216.67 |
209 | 2042-03 | 1.74 | 0.59 | 1.15 | 215.51 |
210 | 2042-04 | 1.74 | 0.58 | 1.16 | 214.36 |
211 | 2042-05 | 1.74 | 0.58 | 1.16 | 213.20 |
212 | 2042-06 | 1.74 | 0.58 | 1.16 | 212.03 |
213 | 2042-07 | 1.74 | 0.57 | 1.17 | 210.87 |
214 | 2042-08 | 1.74 | 0.57 | 1.17 | 209.70 |
215 | 2042-09 | 1.74 | 0.57 | 1.17 | 208.52 |
216 | 2042-10 | 1.74 | 0.56 | 1.18 | 207.35 |
217 | 2042-11 | 1.74 | 0.56 | 1.18 | 206.17 |
218 | 2042-12 | 1.74 | 0.56 | 1.18 | 204.99 |
219 | 2043-01 | 1.74 | 0.56 | 1.19 | 203.80 |
220 | 2043-02 | 1.74 | 0.55 | 1.19 | 202.61 |
221 | 2043-03 | 1.74 | 0.55 | 1.19 | 201.42 |
222 | 2043-04 | 1.74 | 0.55 | 1.20 | 200.22 |
223 | 2043-05 | 1.74 | 0.54 | 1.20 | 199.03 |
224 | 2043-06 | 1.74 | 0.54 | 1.20 | 197.82 |
225 | 2043-07 | 1.74 | 0.54 | 1.21 | 196.62 |
226 | 2043-08 | 1.74 | 0.53 | 1.21 | 195.41 |
227 | 2043-09 | 1.74 | 0.53 | 1.21 | 194.20 |
228 | 2043-10 | 1.74 | 0.53 | 1.21 | 192.98 |
229 | 2043-11 | 1.74 | 0.52 | 1.22 | 191.77 |
230 | 2043-12 | 1.74 | 0.52 | 1.22 | 190.54 |
231 | 2044-01 | 1.74 | 0.52 | 1.22 | 189.32 |
232 | 2044-02 | 1.74 | 0.51 | 1.23 | 188.09 |
233 | 2044-03 | 1.74 | 0.51 | 1.23 | 186.86 |
234 | 2044-04 | 1.74 | 0.51 | 1.23 | 185.63 |
235 | 2044-05 | 1.74 | 0.50 | 1.24 | 184.39 |
236 | 2044-06 | 1.74 | 0.50 | 1.24 | 183.15 |
237 | 2044-07 | 1.74 | 0.50 | 1.24 | 181.90 |
238 | 2044-08 | 1.74 | 0.49 | 1.25 | 180.65 |
239 | 2044-09 | 1.74 | 0.49 | 1.25 | 179.40 |
240 | 2044-10 | 1.74 | 0.49 | 1.25 | 178.15 |
241 | 2044-11 | 1.74 | 0.48 | 1.26 | 176.89 |
242 | 2044-12 | 1.74 | 0.48 | 1.26 | 175.63 |
243 | 2045-01 | 1.74 | 0.48 | 1.27 | 174.36 |
244 | 2045-02 | 1.74 | 0.47 | 1.27 | 173.09 |
245 | 2045-03 | 1.74 | 0.47 | 1.27 | 171.82 |
246 | 2045-04 | 1.74 | 0.47 | 1.28 | 170.54 |
247 | 2045-05 | 1.74 | 0.46 | 1.28 | 169.27 |
248 | 2045-06 | 1.74 | 0.46 | 1.28 | 167.98 |
249 | 2045-07 | 1.74 | 0.45 | 1.29 | 166.70 |
250 | 2045-08 | 1.74 | 0.45 | 1.29 | 165.41 |
251 | 2045-09 | 1.74 | 0.45 | 1.29 | 164.12 |
252 | 2045-10 | 1.74 | 0.44 | 1.30 | 162.82 |
253 | 2045-11 | 1.74 | 0.44 | 1.30 | 161.52 |
254 | 2045-12 | 1.74 | 0.44 | 1.30 | 160.22 |
255 | 2046-01 | 1.74 | 0.43 | 1.31 | 158.91 |
256 | 2046-02 | 1.74 | 0.43 | 1.31 | 157.60 |
257 | 2046-03 | 1.74 | 0.43 | 1.31 | 156.28 |
258 | 2046-04 | 1.74 | 0.42 | 1.32 | 154.97 |
259 | 2046-05 | 1.74 | 0.42 | 1.32 | 153.65 |
260 | 2046-06 | 1.74 | 0.42 | 1.32 | 152.32 |
261 | 2046-07 | 1.74 | 0.41 | 1.33 | 150.99 |
262 | 2046-08 | 1.74 | 0.41 | 1.33 | 149.66 |
263 | 2046-09 | 1.74 | 0.41 | 1.34 | 148.33 |
264 | 2046-10 | 1.74 | 0.40 | 1.34 | 146.99 |
265 | 2046-11 | 1.74 | 0.40 | 1.34 | 145.64 |
266 | 2046-12 | 1.74 | 0.39 | 1.35 | 144.30 |
267 | 2047-01 | 1.74 | 0.39 | 1.35 | 142.95 |
268 | 2047-02 | 1.74 | 0.39 | 1.35 | 141.59 |
269 | 2047-03 | 1.74 | 0.38 | 1.36 | 140.24 |
270 | 2047-04 | 1.74 | 0.38 | 1.36 | 138.87 |
271 | 2047-05 | 1.74 | 0.38 | 1.36 | 137.51 |
272 | 2047-06 | 1.74 | 0.37 | 1.37 | 136.14 |
273 | 2047-07 | 1.74 | 0.37 | 1.37 | 134.77 |
274 | 2047-08 | 1.74 | 0.37 | 1.38 | 133.39 |
275 | 2047-09 | 1.74 | 0.36 | 1.38 | 132.01 |
276 | 2047-10 | 1.74 | 0.36 | 1.38 | 130.63 |
277 | 2047-11 | 1.74 | 0.35 | 1.39 | 129.24 |
278 | 2047-12 | 1.74 | 0.35 | 1.39 | 127.85 |
279 | 2048-01 | 1.74 | 0.35 | 1.39 | 126.46 |
280 | 2048-02 | 1.74 | 0.34 | 1.40 | 125.06 |
281 | 2048-03 | 1.74 | 0.34 | 1.40 | 123.66 |
282 | 2048-04 | 1.74 | 0.33 | 1.41 | 122.25 |
283 | 2048-05 | 1.74 | 0.33 | 1.41 | 120.84 |
284 | 2048-06 | 1.74 | 0.33 | 1.41 | 119.43 |
285 | 2048-07 | 1.74 | 0.32 | 1.42 | 118.01 |
286 | 2048-08 | 1.74 | 0.32 | 1.42 | 116.59 |
287 | 2048-09 | 1.74 | 0.32 | 1.43 | 115.17 |
288 | 2048-10 | 1.74 | 0.31 | 1.43 | 113.74 |
289 | 2048-11 | 1.74 | 0.31 | 1.43 | 112.30 |
290 | 2048-12 | 1.74 | 0.30 | 1.44 | 110.87 |
291 | 2049-01 | 1.74 | 0.30 | 1.44 | 109.43 |
292 | 2049-02 | 1.74 | 0.30 | 1.44 | 107.98 |
293 | 2049-03 | 1.74 | 0.29 | 1.45 | 106.53 |
294 | 2049-04 | 1.74 | 0.29 | 1.45 | 105.08 |
295 | 2049-05 | 1.74 | 0.28 | 1.46 | 103.63 |
296 | 2049-06 | 1.74 | 0.28 | 1.46 | 102.16 |
297 | 2049-07 | 1.74 | 0.28 | 1.46 | 100.70 |
298 | 2049-08 | 1.74 | 0.27 | 1.47 | 99.23 |
299 | 2049-09 | 1.74 | 0.27 | 1.47 | 97.76 |
300 | 2049-10 | 1.74 | 0.26 | 1.48 | 96.28 |
301 | 2049-11 | 1.74 | 0.26 | 1.48 | 94.80 |
302 | 2049-12 | 1.74 | 0.26 | 1.48 | 93.32 |
303 | 2050-01 | 1.74 | 0.25 | 1.49 | 91.83 |
304 | 2050-02 | 1.74 | 0.25 | 1.49 | 90.34 |
305 | 2050-03 | 1.74 | 0.24 | 1.50 | 88.84 |
306 | 2050-04 | 1.74 | 0.24 | 1.50 | 87.34 |
307 | 2050-05 | 1.74 | 0.24 | 1.50 | 85.84 |
308 | 2050-06 | 1.74 | 0.23 | 1.51 | 84.33 |
309 | 2050-07 | 1.74 | 0.23 | 1.51 | 82.82 |
310 | 2050-08 | 1.74 | 0.22 | 1.52 | 81.30 |
311 | 2050-09 | 1.74 | 0.22 | 1.52 | 79.78 |
312 | 2050-10 | 1.74 | 0.22 | 1.52 | 78.26 |
313 | 2050-11 | 1.74 | 0.21 | 1.53 | 76.73 |
314 | 2050-12 | 1.74 | 0.21 | 1.53 | 75.20 |
315 | 2051-01 | 1.74 | 0.20 | 1.54 | 73.66 |
316 | 2051-02 | 1.74 | 0.20 | 1.54 | 72.12 |
317 | 2051-03 | 1.74 | 0.20 | 1.55 | 70.57 |
318 | 2051-04 | 1.74 | 0.19 | 1.55 | 69.02 |
319 | 2051-05 | 1.74 | 0.19 | 1.55 | 67.47 |
320 | 2051-06 | 1.74 | 0.18 | 1.56 | 65.91 |
321 | 2051-07 | 1.74 | 0.18 | 1.56 | 64.35 |
322 | 2051-08 | 1.74 | 0.17 | 1.57 | 62.78 |
323 | 2051-09 | 1.74 | 0.17 | 1.57 | 61.21 |
324 | 2051-10 | 1.74 | 0.17 | 1.58 | 59.63 |
325 | 2051-11 | 1.74 | 0.16 | 1.58 | 58.06 |
326 | 2051-12 | 1.74 | 0.16 | 1.58 | 56.47 |
327 | 2052-01 | 1.74 | 0.15 | 1.59 | 54.88 |
328 | 2052-02 | 1.74 | 0.15 | 1.59 | 53.29 |
329 | 2052-03 | 1.74 | 0.14 | 1.60 | 51.70 |
330 | 2052-04 | 1.74 | 0.14 | 1.60 | 50.09 |
331 | 2052-05 | 1.74 | 0.14 | 1.61 | 48.49 |
332 | 2052-06 | 1.74 | 0.13 | 1.61 | 46.88 |
333 | 2052-07 | 1.74 | 0.13 | 1.61 | 45.27 |
334 | 2052-08 | 1.74 | 0.12 | 1.62 | 43.65 |
335 | 2052-09 | 1.74 | 0.12 | 1.62 | 42.02 |
336 | 2052-10 | 1.74 | 0.11 | 1.63 | 40.40 |
337 | 2052-11 | 1.74 | 0.11 | 1.63 | 38.77 |
338 | 2052-12 | 1.74 | 0.10 | 1.64 | 37.13 |
339 | 2053-01 | 1.74 | 0.10 | 1.64 | 35.49 |
340 | 2053-02 | 1.74 | 0.10 | 1.64 | 33.85 |
341 | 2053-03 | 1.74 | 0.09 | 1.65 | 32.20 |
342 | 2053-04 | 1.74 | 0.09 | 1.65 | 30.54 |
343 | 2053-05 | 1.74 | 0.08 | 1.66 | 28.88 |
344 | 2053-06 | 1.74 | 0.08 | 1.66 | 27.22 |
345 | 2053-07 | 1.74 | 0.07 | 1.67 | 25.56 |
346 | 2053-08 | 1.74 | 0.07 | 1.67 | 23.88 |
347 | 2053-09 | 1.74 | 0.06 | 1.68 | 22.21 |
348 | 2053-10 | 1.74 | 0.06 | 1.68 | 20.53 |
349 | 2053-11 | 1.74 | 0.06 | 1.69 | 18.84 |
350 | 2053-12 | 1.74 | 0.05 | 1.69 | 17.15 |
351 | 2054-01 | 1.74 | 0.05 | 1.69 | 15.46 |
352 | 2054-02 | 1.74 | 0.04 | 1.70 | 13.76 |
353 | 2054-03 | 1.74 | 0.04 | 1.70 | 12.05 |
354 | 2054-04 | 1.74 | 0.03 | 1.71 | 10.35 |
355 | 2054-05 | 1.74 | 0.03 | 1.71 | 8.63 |
356 | 2054-06 | 1.74 | 0.02 | 1.72 | 6.92 |
357 | 2054-07 | 1.74 | 0.02 | 1.72 | 5.19 |
358 | 2054-08 | 1.74 | 0.01 | 1.73 | 3.47 |
359 | 2054-09 | 1.74 | 0.01 | 1.73 | 1.74 |
360 | 2054-10 | 1.74 | 0.00 | 1.74 | 0.00 |
等额本金还款方式:
贷款总额:400元
还款月数:30年
首月还款:2.19元
每月递减:0元
利息总额:195.54元
本息合计:595.54元
节省利息:31.16元
期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
---|---|---|---|---|---|
1 | 2024-11 | 2.19 | 1.08 | 1.11 | 398.89 |
2 | 2024-12 | 2.19 | 1.08 | 1.11 | 397.78 |
3 | 2025-01 | 2.19 | 1.08 | 1.11 | 396.67 |
4 | 2025-02 | 2.19 | 1.07 | 1.11 | 395.56 |
5 | 2025-03 | 2.18 | 1.07 | 1.11 | 394.44 |
6 | 2025-04 | 2.18 | 1.07 | 1.11 | 393.33 |
7 | 2025-05 | 2.18 | 1.07 | 1.11 | 392.22 |
8 | 2025-06 | 2.17 | 1.06 | 1.11 | 391.11 |
9 | 2025-07 | 2.17 | 1.06 | 1.11 | 390.00 |
10 | 2025-08 | 2.17 | 1.06 | 1.11 | 388.89 |
11 | 2025-09 | 2.16 | 1.05 | 1.11 | 387.78 |
12 | 2025-10 | 2.16 | 1.05 | 1.11 | 386.67 |
13 | 2025-11 | 2.16 | 1.05 | 1.11 | 385.56 |
14 | 2025-12 | 2.16 | 1.04 | 1.11 | 384.44 |
15 | 2026-01 | 2.15 | 1.04 | 1.11 | 383.33 |
16 | 2026-02 | 2.15 | 1.04 | 1.11 | 382.22 |
17 | 2026-03 | 2.15 | 1.04 | 1.11 | 381.11 |
18 | 2026-04 | 2.14 | 1.03 | 1.11 | 380.00 |
19 | 2026-05 | 2.14 | 1.03 | 1.11 | 378.89 |
20 | 2026-06 | 2.14 | 1.03 | 1.11 | 377.78 |
21 | 2026-07 | 2.13 | 1.02 | 1.11 | 376.67 |
22 | 2026-08 | 2.13 | 1.02 | 1.11 | 375.56 |
23 | 2026-09 | 2.13 | 1.02 | 1.11 | 374.44 |
24 | 2026-10 | 2.13 | 1.01 | 1.11 | 373.33 |
25 | 2026-11 | 2.12 | 1.01 | 1.11 | 372.22 |
26 | 2026-12 | 2.12 | 1.01 | 1.11 | 371.11 |
27 | 2027-01 | 2.12 | 1.01 | 1.11 | 370.00 |
28 | 2027-02 | 2.11 | 1.00 | 1.11 | 368.89 |
29 | 2027-03 | 2.11 | 1.00 | 1.11 | 367.78 |
30 | 2027-04 | 2.11 | 1.00 | 1.11 | 366.67 |
31 | 2027-05 | 2.10 | 0.99 | 1.11 | 365.56 |
32 | 2027-06 | 2.10 | 0.99 | 1.11 | 364.44 |
33 | 2027-07 | 2.10 | 0.99 | 1.11 | 363.33 |
34 | 2027-08 | 2.10 | 0.98 | 1.11 | 362.22 |
35 | 2027-09 | 2.09 | 0.98 | 1.11 | 361.11 |
36 | 2027-10 | 2.09 | 0.98 | 1.11 | 360.00 |
37 | 2027-11 | 2.09 | 0.98 | 1.11 | 358.89 |
38 | 2027-12 | 2.08 | 0.97 | 1.11 | 357.78 |
39 | 2028-01 | 2.08 | 0.97 | 1.11 | 356.67 |
40 | 2028-02 | 2.08 | 0.97 | 1.11 | 355.56 |
41 | 2028-03 | 2.07 | 0.96 | 1.11 | 354.44 |
42 | 2028-04 | 2.07 | 0.96 | 1.11 | 353.33 |
43 | 2028-05 | 2.07 | 0.96 | 1.11 | 352.22 |
44 | 2028-06 | 2.07 | 0.95 | 1.11 | 351.11 |
45 | 2028-07 | 2.06 | 0.95 | 1.11 | 350.00 |
46 | 2028-08 | 2.06 | 0.95 | 1.11 | 348.89 |
47 | 2028-09 | 2.06 | 0.94 | 1.11 | 347.78 |
48 | 2028-10 | 2.05 | 0.94 | 1.11 | 346.67 |
49 | 2028-11 | 2.05 | 0.94 | 1.11 | 345.56 |
50 | 2028-12 | 2.05 | 0.94 | 1.11 | 344.44 |
51 | 2029-01 | 2.04 | 0.93 | 1.11 | 343.33 |
52 | 2029-02 | 2.04 | 0.93 | 1.11 | 342.22 |
53 | 2029-03 | 2.04 | 0.93 | 1.11 | 341.11 |
54 | 2029-04 | 2.03 | 0.92 | 1.11 | 340.00 |
55 | 2029-05 | 2.03 | 0.92 | 1.11 | 338.89 |
56 | 2029-06 | 2.03 | 0.92 | 1.11 | 337.78 |
57 | 2029-07 | 2.03 | 0.91 | 1.11 | 336.67 |
58 | 2029-08 | 2.02 | 0.91 | 1.11 | 335.56 |
59 | 2029-09 | 2.02 | 0.91 | 1.11 | 334.44 |
60 | 2029-10 | 2.02 | 0.91 | 1.11 | 333.33 |
61 | 2029-11 | 2.01 | 0.90 | 1.11 | 332.22 |
62 | 2029-12 | 2.01 | 0.90 | 1.11 | 331.11 |
63 | 2030-01 | 2.01 | 0.90 | 1.11 | 330.00 |
64 | 2030-02 | 2.00 | 0.89 | 1.11 | 328.89 |
65 | 2030-03 | 2.00 | 0.89 | 1.11 | 327.78 |
66 | 2030-04 | 2.00 | 0.89 | 1.11 | 326.67 |
67 | 2030-05 | 2.00 | 0.88 | 1.11 | 325.56 |
68 | 2030-06 | 1.99 | 0.88 | 1.11 | 324.44 |
69 | 2030-07 | 1.99 | 0.88 | 1.11 | 323.33 |
70 | 2030-08 | 1.99 | 0.88 | 1.11 | 322.22 |
71 | 2030-09 | 1.98 | 0.87 | 1.11 | 321.11 |
72 | 2030-10 | 1.98 | 0.87 | 1.11 | 320.00 |
73 | 2030-11 | 1.98 | 0.87 | 1.11 | 318.89 |
74 | 2030-12 | 1.97 | 0.86 | 1.11 | 317.78 |
75 | 2031-01 | 1.97 | 0.86 | 1.11 | 316.67 |
76 | 2031-02 | 1.97 | 0.86 | 1.11 | 315.56 |
77 | 2031-03 | 1.97 | 0.85 | 1.11 | 314.44 |
78 | 2031-04 | 1.96 | 0.85 | 1.11 | 313.33 |
79 | 2031-05 | 1.96 | 0.85 | 1.11 | 312.22 |
80 | 2031-06 | 1.96 | 0.85 | 1.11 | 311.11 |
81 | 2031-07 | 1.95 | 0.84 | 1.11 | 310.00 |
82 | 2031-08 | 1.95 | 0.84 | 1.11 | 308.89 |
83 | 2031-09 | 1.95 | 0.84 | 1.11 | 307.78 |
84 | 2031-10 | 1.94 | 0.83 | 1.11 | 306.67 |
85 | 2031-11 | 1.94 | 0.83 | 1.11 | 305.56 |
86 | 2031-12 | 1.94 | 0.83 | 1.11 | 304.44 |
87 | 2032-01 | 1.94 | 0.82 | 1.11 | 303.33 |
88 | 2032-02 | 1.93 | 0.82 | 1.11 | 302.22 |
89 | 2032-03 | 1.93 | 0.82 | 1.11 | 301.11 |
90 | 2032-04 | 1.93 | 0.82 | 1.11 | 300.00 |
91 | 2032-05 | 1.92 | 0.81 | 1.11 | 298.89 |
92 | 2032-06 | 1.92 | 0.81 | 1.11 | 297.78 |
93 | 2032-07 | 1.92 | 0.81 | 1.11 | 296.67 |
94 | 2032-08 | 1.91 | 0.80 | 1.11 | 295.56 |
95 | 2032-09 | 1.91 | 0.80 | 1.11 | 294.44 |
96 | 2032-10 | 1.91 | 0.80 | 1.11 | 293.33 |
97 | 2032-11 | 1.91 | 0.79 | 1.11 | 292.22 |
98 | 2032-12 | 1.90 | 0.79 | 1.11 | 291.11 |
99 | 2033-01 | 1.90 | 0.79 | 1.11 | 290.00 |
100 | 2033-02 | 1.90 | 0.79 | 1.11 | 288.89 |
101 | 2033-03 | 1.89 | 0.78 | 1.11 | 287.78 |
102 | 2033-04 | 1.89 | 0.78 | 1.11 | 286.67 |
103 | 2033-05 | 1.89 | 0.78 | 1.11 | 285.56 |
104 | 2033-06 | 1.88 | 0.77 | 1.11 | 284.44 |
105 | 2033-07 | 1.88 | 0.77 | 1.11 | 283.33 |
106 | 2033-08 | 1.88 | 0.77 | 1.11 | 282.22 |
107 | 2033-09 | 1.88 | 0.76 | 1.11 | 281.11 |
108 | 2033-10 | 1.87 | 0.76 | 1.11 | 280.00 |
109 | 2033-11 | 1.87 | 0.76 | 1.11 | 278.89 |
110 | 2033-12 | 1.87 | 0.76 | 1.11 | 277.78 |
111 | 2034-01 | 1.86 | 0.75 | 1.11 | 276.67 |
112 | 2034-02 | 1.86 | 0.75 | 1.11 | 275.56 |
113 | 2034-03 | 1.86 | 0.75 | 1.11 | 274.44 |
114 | 2034-04 | 1.85 | 0.74 | 1.11 | 273.33 |
115 | 2034-05 | 1.85 | 0.74 | 1.11 | 272.22 |
116 | 2034-06 | 1.85 | 0.74 | 1.11 | 271.11 |
117 | 2034-07 | 1.85 | 0.73 | 1.11 | 270.00 |
118 | 2034-08 | 1.84 | 0.73 | 1.11 | 268.89 |
119 | 2034-09 | 1.84 | 0.73 | 1.11 | 267.78 |
120 | 2034-10 | 1.84 | 0.73 | 1.11 | 266.67 |
121 | 2034-11 | 1.83 | 0.72 | 1.11 | 265.56 |
122 | 2034-12 | 1.83 | 0.72 | 1.11 | 264.44 |
123 | 2035-01 | 1.83 | 0.72 | 1.11 | 263.33 |
124 | 2035-02 | 1.82 | 0.71 | 1.11 | 262.22 |
125 | 2035-03 | 1.82 | 0.71 | 1.11 | 261.11 |
126 | 2035-04 | 1.82 | 0.71 | 1.11 | 260.00 |
127 | 2035-05 | 1.82 | 0.70 | 1.11 | 258.89 |
128 | 2035-06 | 1.81 | 0.70 | 1.11 | 257.78 |
129 | 2035-07 | 1.81 | 0.70 | 1.11 | 256.67 |
130 | 2035-08 | 1.81 | 0.70 | 1.11 | 255.56 |
131 | 2035-09 | 1.80 | 0.69 | 1.11 | 254.44 |
132 | 2035-10 | 1.80 | 0.69 | 1.11 | 253.33 |
133 | 2035-11 | 1.80 | 0.69 | 1.11 | 252.22 |
134 | 2035-12 | 1.79 | 0.68 | 1.11 | 251.11 |
135 | 2036-01 | 1.79 | 0.68 | 1.11 | 250.00 |
136 | 2036-02 | 1.79 | 0.68 | 1.11 | 248.89 |
137 | 2036-03 | 1.79 | 0.67 | 1.11 | 247.78 |
138 | 2036-04 | 1.78 | 0.67 | 1.11 | 246.67 |
139 | 2036-05 | 1.78 | 0.67 | 1.11 | 245.56 |
140 | 2036-06 | 1.78 | 0.67 | 1.11 | 244.44 |
141 | 2036-07 | 1.77 | 0.66 | 1.11 | 243.33 |
142 | 2036-08 | 1.77 | 0.66 | 1.11 | 242.22 |
143 | 2036-09 | 1.77 | 0.66 | 1.11 | 241.11 |
144 | 2036-10 | 1.76 | 0.65 | 1.11 | 240.00 |
145 | 2036-11 | 1.76 | 0.65 | 1.11 | 238.89 |
146 | 2036-12 | 1.76 | 0.65 | 1.11 | 237.78 |
147 | 2037-01 | 1.76 | 0.64 | 1.11 | 236.67 |
148 | 2037-02 | 1.75 | 0.64 | 1.11 | 235.56 |
149 | 2037-03 | 1.75 | 0.64 | 1.11 | 234.44 |
150 | 2037-04 | 1.75 | 0.63 | 1.11 | 233.33 |
151 | 2037-05 | 1.74 | 0.63 | 1.11 | 232.22 |
152 | 2037-06 | 1.74 | 0.63 | 1.11 | 231.11 |
153 | 2037-07 | 1.74 | 0.63 | 1.11 | 230.00 |
154 | 2037-08 | 1.73 | 0.62 | 1.11 | 228.89 |
155 | 2037-09 | 1.73 | 0.62 | 1.11 | 227.78 |
156 | 2037-10 | 1.73 | 0.62 | 1.11 | 226.67 |
157 | 2037-11 | 1.73 | 0.61 | 1.11 | 225.56 |
158 | 2037-12 | 1.72 | 0.61 | 1.11 | 224.44 |
159 | 2038-01 | 1.72 | 0.61 | 1.11 | 223.33 |
160 | 2038-02 | 1.72 | 0.60 | 1.11 | 222.22 |
161 | 2038-03 | 1.71 | 0.60 | 1.11 | 221.11 |
162 | 2038-04 | 1.71 | 0.60 | 1.11 | 220.00 |
163 | 2038-05 | 1.71 | 0.60 | 1.11 | 218.89 |
164 | 2038-06 | 1.70 | 0.59 | 1.11 | 217.78 |
165 | 2038-07 | 1.70 | 0.59 | 1.11 | 216.67 |
166 | 2038-08 | 1.70 | 0.59 | 1.11 | 215.56 |
167 | 2038-09 | 1.69 | 0.58 | 1.11 | 214.44 |
168 | 2038-10 | 1.69 | 0.58 | 1.11 | 213.33 |
169 | 2038-11 | 1.69 | 0.58 | 1.11 | 212.22 |
170 | 2038-12 | 1.69 | 0.57 | 1.11 | 211.11 |
171 | 2039-01 | 1.68 | 0.57 | 1.11 | 210.00 |
172 | 2039-02 | 1.68 | 0.57 | 1.11 | 208.89 |
173 | 2039-03 | 1.68 | 0.57 | 1.11 | 207.78 |
174 | 2039-04 | 1.67 | 0.56 | 1.11 | 206.67 |
175 | 2039-05 | 1.67 | 0.56 | 1.11 | 205.56 |
176 | 2039-06 | 1.67 | 0.56 | 1.11 | 204.44 |
177 | 2039-07 | 1.66 | 0.55 | 1.11 | 203.33 |
178 | 2039-08 | 1.66 | 0.55 | 1.11 | 202.22 |
179 | 2039-09 | 1.66 | 0.55 | 1.11 | 201.11 |
180 | 2039-10 | 1.66 | 0.54 | 1.11 | 200.00 |
181 | 2039-11 | 1.65 | 0.54 | 1.11 | 198.89 |
182 | 2039-12 | 1.65 | 0.54 | 1.11 | 197.78 |
183 | 2040-01 | 1.65 | 0.54 | 1.11 | 196.67 |
184 | 2040-02 | 1.64 | 0.53 | 1.11 | 195.56 |
185 | 2040-03 | 1.64 | 0.53 | 1.11 | 194.44 |
186 | 2040-04 | 1.64 | 0.53 | 1.11 | 193.33 |
187 | 2040-05 | 1.63 | 0.52 | 1.11 | 192.22 |
188 | 2040-06 | 1.63 | 0.52 | 1.11 | 191.11 |
189 | 2040-07 | 1.63 | 0.52 | 1.11 | 190.00 |
190 | 2040-08 | 1.63 | 0.51 | 1.11 | 188.89 |
191 | 2040-09 | 1.62 | 0.51 | 1.11 | 187.78 |
192 | 2040-10 | 1.62 | 0.51 | 1.11 | 186.67 |
193 | 2040-11 | 1.62 | 0.51 | 1.11 | 185.56 |
194 | 2040-12 | 1.61 | 0.50 | 1.11 | 184.44 |
195 | 2041-01 | 1.61 | 0.50 | 1.11 | 183.33 |
196 | 2041-02 | 1.61 | 0.50 | 1.11 | 182.22 |
197 | 2041-03 | 1.60 | 0.49 | 1.11 | 181.11 |
198 | 2041-04 | 1.60 | 0.49 | 1.11 | 180.00 |
199 | 2041-05 | 1.60 | 0.49 | 1.11 | 178.89 |
200 | 2041-06 | 1.60 | 0.48 | 1.11 | 177.78 |
201 | 2041-07 | 1.59 | 0.48 | 1.11 | 176.67 |
202 | 2041-08 | 1.59 | 0.48 | 1.11 | 175.56 |
203 | 2041-09 | 1.59 | 0.48 | 1.11 | 174.44 |
204 | 2041-10 | 1.58 | 0.47 | 1.11 | 173.33 |
205 | 2041-11 | 1.58 | 0.47 | 1.11 | 172.22 |
206 | 2041-12 | 1.58 | 0.47 | 1.11 | 171.11 |
207 | 2042-01 | 1.57 | 0.46 | 1.11 | 170.00 |
208 | 2042-02 | 1.57 | 0.46 | 1.11 | 168.89 |
209 | 2042-03 | 1.57 | 0.46 | 1.11 | 167.78 |
210 | 2042-04 | 1.57 | 0.45 | 1.11 | 166.67 |
211 | 2042-05 | 1.56 | 0.45 | 1.11 | 165.56 |
212 | 2042-06 | 1.56 | 0.45 | 1.11 | 164.44 |
213 | 2042-07 | 1.56 | 0.45 | 1.11 | 163.33 |
214 | 2042-08 | 1.55 | 0.44 | 1.11 | 162.22 |
215 | 2042-09 | 1.55 | 0.44 | 1.11 | 161.11 |
216 | 2042-10 | 1.55 | 0.44 | 1.11 | 160.00 |
217 | 2042-11 | 1.54 | 0.43 | 1.11 | 158.89 |
218 | 2042-12 | 1.54 | 0.43 | 1.11 | 157.78 |
219 | 2043-01 | 1.54 | 0.43 | 1.11 | 156.67 |
220 | 2043-02 | 1.54 | 0.42 | 1.11 | 155.56 |
221 | 2043-03 | 1.53 | 0.42 | 1.11 | 154.44 |
222 | 2043-04 | 1.53 | 0.42 | 1.11 | 153.33 |
223 | 2043-05 | 1.53 | 0.42 | 1.11 | 152.22 |
224 | 2043-06 | 1.52 | 0.41 | 1.11 | 151.11 |
225 | 2043-07 | 1.52 | 0.41 | 1.11 | 150.00 |
226 | 2043-08 | 1.52 | 0.41 | 1.11 | 148.89 |
227 | 2043-09 | 1.51 | 0.40 | 1.11 | 147.78 |
228 | 2043-10 | 1.51 | 0.40 | 1.11 | 146.67 |
229 | 2043-11 | 1.51 | 0.40 | 1.11 | 145.56 |
230 | 2043-12 | 1.51 | 0.39 | 1.11 | 144.44 |
231 | 2044-01 | 1.50 | 0.39 | 1.11 | 143.33 |
232 | 2044-02 | 1.50 | 0.39 | 1.11 | 142.22 |
233 | 2044-03 | 1.50 | 0.39 | 1.11 | 141.11 |
234 | 2044-04 | 1.49 | 0.38 | 1.11 | 140.00 |
235 | 2044-05 | 1.49 | 0.38 | 1.11 | 138.89 |
236 | 2044-06 | 1.49 | 0.38 | 1.11 | 137.78 |
237 | 2044-07 | 1.48 | 0.37 | 1.11 | 136.67 |
238 | 2044-08 | 1.48 | 0.37 | 1.11 | 135.56 |
239 | 2044-09 | 1.48 | 0.37 | 1.11 | 134.44 |
240 | 2044-10 | 1.48 | 0.36 | 1.11 | 133.33 |
241 | 2044-11 | 1.47 | 0.36 | 1.11 | 132.22 |
242 | 2044-12 | 1.47 | 0.36 | 1.11 | 131.11 |
243 | 2045-01 | 1.47 | 0.36 | 1.11 | 130.00 |
244 | 2045-02 | 1.46 | 0.35 | 1.11 | 128.89 |
245 | 2045-03 | 1.46 | 0.35 | 1.11 | 127.78 |
246 | 2045-04 | 1.46 | 0.35 | 1.11 | 126.67 |
247 | 2045-05 | 1.45 | 0.34 | 1.11 | 125.56 |
248 | 2045-06 | 1.45 | 0.34 | 1.11 | 124.44 |
249 | 2045-07 | 1.45 | 0.34 | 1.11 | 123.33 |
250 | 2045-08 | 1.45 | 0.33 | 1.11 | 122.22 |
251 | 2045-09 | 1.44 | 0.33 | 1.11 | 121.11 |
252 | 2045-10 | 1.44 | 0.33 | 1.11 | 120.00 |
253 | 2045-11 | 1.44 | 0.33 | 1.11 | 118.89 |
254 | 2045-12 | 1.43 | 0.32 | 1.11 | 117.78 |
255 | 2046-01 | 1.43 | 0.32 | 1.11 | 116.67 |
256 | 2046-02 | 1.43 | 0.32 | 1.11 | 115.56 |
257 | 2046-03 | 1.42 | 0.31 | 1.11 | 114.44 |
258 | 2046-04 | 1.42 | 0.31 | 1.11 | 113.33 |
259 | 2046-05 | 1.42 | 0.31 | 1.11 | 112.22 |
260 | 2046-06 | 1.42 | 0.30 | 1.11 | 111.11 |
261 | 2046-07 | 1.41 | 0.30 | 1.11 | 110.00 |
262 | 2046-08 | 1.41 | 0.30 | 1.11 | 108.89 |
263 | 2046-09 | 1.41 | 0.29 | 1.11 | 107.78 |
264 | 2046-10 | 1.40 | 0.29 | 1.11 | 106.67 |
265 | 2046-11 | 1.40 | 0.29 | 1.11 | 105.56 |
266 | 2046-12 | 1.40 | 0.29 | 1.11 | 104.44 |
267 | 2047-01 | 1.39 | 0.28 | 1.11 | 103.33 |
268 | 2047-02 | 1.39 | 0.28 | 1.11 | 102.22 |
269 | 2047-03 | 1.39 | 0.28 | 1.11 | 101.11 |
270 | 2047-04 | 1.38 | 0.27 | 1.11 | 100.00 |
271 | 2047-05 | 1.38 | 0.27 | 1.11 | 98.89 |
272 | 2047-06 | 1.38 | 0.27 | 1.11 | 97.78 |
273 | 2047-07 | 1.38 | 0.26 | 1.11 | 96.67 |
274 | 2047-08 | 1.37 | 0.26 | 1.11 | 95.56 |
275 | 2047-09 | 1.37 | 0.26 | 1.11 | 94.44 |
276 | 2047-10 | 1.37 | 0.26 | 1.11 | 93.33 |
277 | 2047-11 | 1.36 | 0.25 | 1.11 | 92.22 |
278 | 2047-12 | 1.36 | 0.25 | 1.11 | 91.11 |
279 | 2048-01 | 1.36 | 0.25 | 1.11 | 90.00 |
280 | 2048-02 | 1.35 | 0.24 | 1.11 | 88.89 |
281 | 2048-03 | 1.35 | 0.24 | 1.11 | 87.78 |
282 | 2048-04 | 1.35 | 0.24 | 1.11 | 86.67 |
283 | 2048-05 | 1.35 | 0.23 | 1.11 | 85.56 |
284 | 2048-06 | 1.34 | 0.23 | 1.11 | 84.44 |
285 | 2048-07 | 1.34 | 0.23 | 1.11 | 83.33 |
286 | 2048-08 | 1.34 | 0.23 | 1.11 | 82.22 |
287 | 2048-09 | 1.33 | 0.22 | 1.11 | 81.11 |
288 | 2048-10 | 1.33 | 0.22 | 1.11 | 80.00 |
289 | 2048-11 | 1.33 | 0.22 | 1.11 | 78.89 |
290 | 2048-12 | 1.32 | 0.21 | 1.11 | 77.78 |
291 | 2049-01 | 1.32 | 0.21 | 1.11 | 76.67 |
292 | 2049-02 | 1.32 | 0.21 | 1.11 | 75.56 |
293 | 2049-03 | 1.32 | 0.20 | 1.11 | 74.44 |
294 | 2049-04 | 1.31 | 0.20 | 1.11 | 73.33 |
295 | 2049-05 | 1.31 | 0.20 | 1.11 | 72.22 |
296 | 2049-06 | 1.31 | 0.20 | 1.11 | 71.11 |
297 | 2049-07 | 1.30 | 0.19 | 1.11 | 70.00 |
298 | 2049-08 | 1.30 | 0.19 | 1.11 | 68.89 |
299 | 2049-09 | 1.30 | 0.19 | 1.11 | 67.78 |
300 | 2049-10 | 1.29 | 0.18 | 1.11 | 66.67 |
301 | 2049-11 | 1.29 | 0.18 | 1.11 | 65.56 |
302 | 2049-12 | 1.29 | 0.18 | 1.11 | 64.44 |
303 | 2050-01 | 1.29 | 0.17 | 1.11 | 63.33 |
304 | 2050-02 | 1.28 | 0.17 | 1.11 | 62.22 |
305 | 2050-03 | 1.28 | 0.17 | 1.11 | 61.11 |
306 | 2050-04 | 1.28 | 0.17 | 1.11 | 60.00 |
307 | 2050-05 | 1.27 | 0.16 | 1.11 | 58.89 |
308 | 2050-06 | 1.27 | 0.16 | 1.11 | 57.78 |
309 | 2050-07 | 1.27 | 0.16 | 1.11 | 56.67 |
310 | 2050-08 | 1.26 | 0.15 | 1.11 | 55.56 |
311 | 2050-09 | 1.26 | 0.15 | 1.11 | 54.44 |
312 | 2050-10 | 1.26 | 0.15 | 1.11 | 53.33 |
313 | 2050-11 | 1.26 | 0.14 | 1.11 | 52.22 |
314 | 2050-12 | 1.25 | 0.14 | 1.11 | 51.11 |
315 | 2051-01 | 1.25 | 0.14 | 1.11 | 50.00 |
316 | 2051-02 | 1.25 | 0.14 | 1.11 | 48.89 |
317 | 2051-03 | 1.24 | 0.13 | 1.11 | 47.78 |
318 | 2051-04 | 1.24 | 0.13 | 1.11 | 46.67 |
319 | 2051-05 | 1.24 | 0.13 | 1.11 | 45.56 |
320 | 2051-06 | 1.23 | 0.12 | 1.11 | 44.44 |
321 | 2051-07 | 1.23 | 0.12 | 1.11 | 43.33 |
322 | 2051-08 | 1.23 | 0.12 | 1.11 | 42.22 |
323 | 2051-09 | 1.23 | 0.11 | 1.11 | 41.11 |
324 | 2051-10 | 1.22 | 0.11 | 1.11 | 40.00 |
325 | 2051-11 | 1.22 | 0.11 | 1.11 | 38.89 |
326 | 2051-12 | 1.22 | 0.11 | 1.11 | 37.78 |
327 | 2052-01 | 1.21 | 0.10 | 1.11 | 36.67 |
328 | 2052-02 | 1.21 | 0.10 | 1.11 | 35.56 |
329 | 2052-03 | 1.21 | 0.10 | 1.11 | 34.44 |
330 | 2052-04 | 1.20 | 0.09 | 1.11 | 33.33 |
331 | 2052-05 | 1.20 | 0.09 | 1.11 | 32.22 |
332 | 2052-06 | 1.20 | 0.09 | 1.11 | 31.11 |
333 | 2052-07 | 1.20 | 0.08 | 1.11 | 30.00 |
334 | 2052-08 | 1.19 | 0.08 | 1.11 | 28.89 |
335 | 2052-09 | 1.19 | 0.08 | 1.11 | 27.78 |
336 | 2052-10 | 1.19 | 0.08 | 1.11 | 26.67 |
337 | 2052-11 | 1.18 | 0.07 | 1.11 | 25.56 |
338 | 2052-12 | 1.18 | 0.07 | 1.11 | 24.44 |
339 | 2053-01 | 1.18 | 0.07 | 1.11 | 23.33 |
340 | 2053-02 | 1.17 | 0.06 | 1.11 | 22.22 |
341 | 2053-03 | 1.17 | 0.06 | 1.11 | 21.11 |
342 | 2053-04 | 1.17 | 0.06 | 1.11 | 20.00 |
343 | 2053-05 | 1.17 | 0.05 | 1.11 | 18.89 |
344 | 2053-06 | 1.16 | 0.05 | 1.11 | 17.78 |
345 | 2053-07 | 1.16 | 0.05 | 1.11 | 16.67 |
346 | 2053-08 | 1.16 | 0.05 | 1.11 | 15.56 |
347 | 2053-09 | 1.15 | 0.04 | 1.11 | 14.44 |
348 | 2053-10 | 1.15 | 0.04 | 1.11 | 13.33 |
349 | 2053-11 | 1.15 | 0.04 | 1.11 | 12.22 |
350 | 2053-12 | 1.14 | 0.03 | 1.11 | 11.11 |
351 | 2054-01 | 1.14 | 0.03 | 1.11 | 10.00 |
352 | 2054-02 | 1.14 | 0.03 | 1.11 | 8.89 |
353 | 2054-03 | 1.14 | 0.02 | 1.11 | 7.78 |
354 | 2054-04 | 1.13 | 0.02 | 1.11 | 6.67 |
355 | 2054-05 | 1.13 | 0.02 | 1.11 | 5.56 |
356 | 2054-06 | 1.13 | 0.02 | 1.11 | 4.44 |
357 | 2054-07 | 1.12 | 0.01 | 1.11 | 3.33 |
358 | 2054-08 | 1.12 | 0.01 | 1.11 | 2.22 |
359 | 2054-09 | 1.12 | 0.01 | 1.11 | 1.11 |
360 | 2054-10 | 1.11 | 0.00 | 1.11 | 0.00 |