贷款326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:326元
还款月数:30年
每月还款:1.16元
利息总额:90.96元
本息合计:416.96元
期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
---|---|---|---|---|---|
1 | 2025-02 | 1.16 | 0.46 | 0.69 | 325.31 |
2 | 2025-03 | 1.16 | 0.46 | 0.69 | 324.61 |
3 | 2025-04 | 1.16 | 0.46 | 0.70 | 323.92 |
4 | 2025-05 | 1.16 | 0.46 | 0.70 | 323.22 |
5 | 2025-06 | 1.16 | 0.46 | 0.70 | 322.52 |
6 | 2025-07 | 1.16 | 0.46 | 0.70 | 321.82 |
7 | 2025-08 | 1.16 | 0.46 | 0.70 | 321.12 |
8 | 2025-09 | 1.16 | 0.46 | 0.70 | 320.42 |
9 | 2025-10 | 1.16 | 0.46 | 0.70 | 319.72 |
10 | 2025-11 | 1.16 | 0.46 | 0.70 | 319.02 |
11 | 2025-12 | 1.16 | 0.45 | 0.70 | 318.31 |
12 | 2026-01 | 1.16 | 0.45 | 0.70 | 317.61 |
13 | 2026-02 | 1.16 | 0.45 | 0.71 | 316.90 |
14 | 2026-03 | 1.16 | 0.45 | 0.71 | 316.20 |
15 | 2026-04 | 1.16 | 0.45 | 0.71 | 315.49 |
16 | 2026-05 | 1.16 | 0.45 | 0.71 | 314.78 |
17 | 2026-06 | 1.16 | 0.45 | 0.71 | 314.07 |
18 | 2026-07 | 1.16 | 0.45 | 0.71 | 313.36 |
19 | 2026-08 | 1.16 | 0.45 | 0.71 | 312.65 |
20 | 2026-09 | 1.16 | 0.45 | 0.71 | 311.94 |
21 | 2026-10 | 1.16 | 0.44 | 0.71 | 311.22 |
22 | 2026-11 | 1.16 | 0.44 | 0.71 | 310.51 |
23 | 2026-12 | 1.16 | 0.44 | 0.72 | 309.79 |
24 | 2027-01 | 1.16 | 0.44 | 0.72 | 309.08 |
25 | 2027-02 | 1.16 | 0.44 | 0.72 | 308.36 |
26 | 2027-03 | 1.16 | 0.44 | 0.72 | 307.64 |
27 | 2027-04 | 1.16 | 0.44 | 0.72 | 306.92 |
28 | 2027-05 | 1.16 | 0.44 | 0.72 | 306.20 |
29 | 2027-06 | 1.16 | 0.44 | 0.72 | 305.48 |
30 | 2027-07 | 1.16 | 0.44 | 0.72 | 304.75 |
31 | 2027-08 | 1.16 | 0.43 | 0.72 | 304.03 |
32 | 2027-09 | 1.16 | 0.43 | 0.72 | 303.30 |
33 | 2027-10 | 1.16 | 0.43 | 0.73 | 302.58 |
34 | 2027-11 | 1.16 | 0.43 | 0.73 | 301.85 |
35 | 2027-12 | 1.16 | 0.43 | 0.73 | 301.12 |
36 | 2028-01 | 1.16 | 0.43 | 0.73 | 300.39 |
37 | 2028-02 | 1.16 | 0.43 | 0.73 | 299.66 |
38 | 2028-03 | 1.16 | 0.43 | 0.73 | 298.93 |
39 | 2028-04 | 1.16 | 0.43 | 0.73 | 298.20 |
40 | 2028-05 | 1.16 | 0.42 | 0.73 | 297.47 |
41 | 2028-06 | 1.16 | 0.42 | 0.73 | 296.73 |
42 | 2028-07 | 1.16 | 0.42 | 0.74 | 296.00 |
43 | 2028-08 | 1.16 | 0.42 | 0.74 | 295.26 |
44 | 2028-09 | 1.16 | 0.42 | 0.74 | 294.52 |
45 | 2028-10 | 1.16 | 0.42 | 0.74 | 293.79 |
46 | 2028-11 | 1.16 | 0.42 | 0.74 | 293.05 |
47 | 2028-12 | 1.16 | 0.42 | 0.74 | 292.31 |
48 | 2029-01 | 1.16 | 0.42 | 0.74 | 291.56 |
49 | 2029-02 | 1.16 | 0.42 | 0.74 | 290.82 |
50 | 2029-03 | 1.16 | 0.41 | 0.74 | 290.08 |
51 | 2029-04 | 1.16 | 0.41 | 0.74 | 289.33 |
52 | 2029-05 | 1.16 | 0.41 | 0.75 | 288.59 |
53 | 2029-06 | 1.16 | 0.41 | 0.75 | 287.84 |
54 | 2029-07 | 1.16 | 0.41 | 0.75 | 287.09 |
55 | 2029-08 | 1.16 | 0.41 | 0.75 | 286.34 |
56 | 2029-09 | 1.16 | 0.41 | 0.75 | 285.59 |
57 | 2029-10 | 1.16 | 0.41 | 0.75 | 284.84 |
58 | 2029-11 | 1.16 | 0.41 | 0.75 | 284.09 |
59 | 2029-12 | 1.16 | 0.40 | 0.75 | 283.33 |
60 | 2030-01 | 1.16 | 0.40 | 0.75 | 282.58 |
61 | 2030-02 | 1.16 | 0.40 | 0.76 | 281.82 |
62 | 2030-03 | 1.16 | 0.40 | 0.76 | 281.07 |
63 | 2030-04 | 1.16 | 0.40 | 0.76 | 280.31 |
64 | 2030-05 | 1.16 | 0.40 | 0.76 | 279.55 |
65 | 2030-06 | 1.16 | 0.40 | 0.76 | 278.79 |
66 | 2030-07 | 1.16 | 0.40 | 0.76 | 278.03 |
67 | 2030-08 | 1.16 | 0.40 | 0.76 | 277.27 |
68 | 2030-09 | 1.16 | 0.40 | 0.76 | 276.51 |
69 | 2030-10 | 1.16 | 0.39 | 0.76 | 275.74 |
70 | 2030-11 | 1.16 | 0.39 | 0.77 | 274.98 |
71 | 2030-12 | 1.16 | 0.39 | 0.77 | 274.21 |
72 | 2031-01 | 1.16 | 0.39 | 0.77 | 273.44 |
73 | 2031-02 | 1.16 | 0.39 | 0.77 | 272.67 |
74 | 2031-03 | 1.16 | 0.39 | 0.77 | 271.90 |
75 | 2031-04 | 1.16 | 0.39 | 0.77 | 271.13 |
76 | 2031-05 | 1.16 | 0.39 | 0.77 | 270.36 |
77 | 2031-06 | 1.16 | 0.39 | 0.77 | 269.59 |
78 | 2031-07 | 1.16 | 0.38 | 0.77 | 268.81 |
79 | 2031-08 | 1.16 | 0.38 | 0.78 | 268.04 |
80 | 2031-09 | 1.16 | 0.38 | 0.78 | 267.26 |
81 | 2031-10 | 1.16 | 0.38 | 0.78 | 266.49 |
82 | 2031-11 | 1.16 | 0.38 | 0.78 | 265.71 |
83 | 2031-12 | 1.16 | 0.38 | 0.78 | 264.93 |
84 | 2032-01 | 1.16 | 0.38 | 0.78 | 264.15 |
85 | 2032-02 | 1.16 | 0.38 | 0.78 | 263.36 |
86 | 2032-03 | 1.16 | 0.38 | 0.78 | 262.58 |
87 | 2032-04 | 1.16 | 0.37 | 0.78 | 261.80 |
88 | 2032-05 | 1.16 | 0.37 | 0.79 | 261.01 |
89 | 2032-06 | 1.16 | 0.37 | 0.79 | 260.23 |
90 | 2032-07 | 1.16 | 0.37 | 0.79 | 259.44 |
91 | 2032-08 | 1.16 | 0.37 | 0.79 | 258.65 |
92 | 2032-09 | 1.16 | 0.37 | 0.79 | 257.86 |
93 | 2032-10 | 1.16 | 0.37 | 0.79 | 257.07 |
94 | 2032-11 | 1.16 | 0.37 | 0.79 | 256.28 |
95 | 2032-12 | 1.16 | 0.37 | 0.79 | 255.48 |
96 | 2033-01 | 1.16 | 0.36 | 0.79 | 254.69 |
97 | 2033-02 | 1.16 | 0.36 | 0.80 | 253.90 |
98 | 2033-03 | 1.16 | 0.36 | 0.80 | 253.10 |
99 | 2033-04 | 1.16 | 0.36 | 0.80 | 252.30 |
100 | 2033-05 | 1.16 | 0.36 | 0.80 | 251.50 |
101 | 2033-06 | 1.16 | 0.36 | 0.80 | 250.70 |
102 | 2033-07 | 1.16 | 0.36 | 0.80 | 249.90 |
103 | 2033-08 | 1.16 | 0.36 | 0.80 | 249.10 |
104 | 2033-09 | 1.16 | 0.35 | 0.80 | 248.30 |
105 | 2033-10 | 1.16 | 0.35 | 0.80 | 247.49 |
106 | 2033-11 | 1.16 | 0.35 | 0.81 | 246.69 |
107 | 2033-12 | 1.16 | 0.35 | 0.81 | 245.88 |
108 | 2034-01 | 1.16 | 0.35 | 0.81 | 245.07 |
109 | 2034-02 | 1.16 | 0.35 | 0.81 | 244.26 |
110 | 2034-03 | 1.16 | 0.35 | 0.81 | 243.45 |
111 | 2034-04 | 1.16 | 0.35 | 0.81 | 242.64 |
112 | 2034-05 | 1.16 | 0.35 | 0.81 | 241.83 |
113 | 2034-06 | 1.16 | 0.34 | 0.81 | 241.02 |
114 | 2034-07 | 1.16 | 0.34 | 0.81 | 240.20 |
115 | 2034-08 | 1.16 | 0.34 | 0.82 | 239.38 |
116 | 2034-09 | 1.16 | 0.34 | 0.82 | 238.57 |
117 | 2034-10 | 1.16 | 0.34 | 0.82 | 237.75 |
118 | 2034-11 | 1.16 | 0.34 | 0.82 | 236.93 |
119 | 2034-12 | 1.16 | 0.34 | 0.82 | 236.11 |
120 | 2035-01 | 1.16 | 0.34 | 0.82 | 235.29 |
121 | 2035-02 | 1.16 | 0.34 | 0.82 | 234.46 |
122 | 2035-03 | 1.16 | 0.33 | 0.82 | 233.64 |
123 | 2035-04 | 1.16 | 0.33 | 0.83 | 232.81 |
124 | 2035-05 | 1.16 | 0.33 | 0.83 | 231.99 |
125 | 2035-06 | 1.16 | 0.33 | 0.83 | 231.16 |
126 | 2035-07 | 1.16 | 0.33 | 0.83 | 230.33 |
127 | 2035-08 | 1.16 | 0.33 | 0.83 | 229.50 |
128 | 2035-09 | 1.16 | 0.33 | 0.83 | 228.67 |
129 | 2035-10 | 1.16 | 0.33 | 0.83 | 227.84 |
130 | 2035-11 | 1.16 | 0.32 | 0.83 | 227.00 |
131 | 2035-12 | 1.16 | 0.32 | 0.83 | 226.17 |
132 | 2036-01 | 1.16 | 0.32 | 0.84 | 225.33 |
133 | 2036-02 | 1.16 | 0.32 | 0.84 | 224.50 |
134 | 2036-03 | 1.16 | 0.32 | 0.84 | 223.66 |
135 | 2036-04 | 1.16 | 0.32 | 0.84 | 222.82 |
136 | 2036-05 | 1.16 | 0.32 | 0.84 | 221.98 |
137 | 2036-06 | 1.16 | 0.32 | 0.84 | 221.14 |
138 | 2036-07 | 1.16 | 0.32 | 0.84 | 220.29 |
139 | 2036-08 | 1.16 | 0.31 | 0.84 | 219.45 |
140 | 2036-09 | 1.16 | 0.31 | 0.85 | 218.60 |
141 | 2036-10 | 1.16 | 0.31 | 0.85 | 217.76 |
142 | 2036-11 | 1.16 | 0.31 | 0.85 | 216.91 |
143 | 2036-12 | 1.16 | 0.31 | 0.85 | 216.06 |
144 | 2037-01 | 1.16 | 0.31 | 0.85 | 215.21 |
145 | 2037-02 | 1.16 | 0.31 | 0.85 | 214.36 |
146 | 2037-03 | 1.16 | 0.31 | 0.85 | 213.51 |
147 | 2037-04 | 1.16 | 0.30 | 0.85 | 212.65 |
148 | 2037-05 | 1.16 | 0.30 | 0.86 | 211.80 |
149 | 2037-06 | 1.16 | 0.30 | 0.86 | 210.94 |
150 | 2037-07 | 1.16 | 0.30 | 0.86 | 210.08 |
151 | 2037-08 | 1.16 | 0.30 | 0.86 | 209.22 |
152 | 2037-09 | 1.16 | 0.30 | 0.86 | 208.36 |
153 | 2037-10 | 1.16 | 0.30 | 0.86 | 207.50 |
154 | 2037-11 | 1.16 | 0.30 | 0.86 | 206.64 |
155 | 2037-12 | 1.16 | 0.29 | 0.86 | 205.78 |
156 | 2038-01 | 1.16 | 0.29 | 0.87 | 204.91 |
157 | 2038-02 | 1.16 | 0.29 | 0.87 | 204.04 |
158 | 2038-03 | 1.16 | 0.29 | 0.87 | 203.18 |
159 | 2038-04 | 1.16 | 0.29 | 0.87 | 202.31 |
160 | 2038-05 | 1.16 | 0.29 | 0.87 | 201.44 |
161 | 2038-06 | 1.16 | 0.29 | 0.87 | 200.57 |
162 | 2038-07 | 1.16 | 0.29 | 0.87 | 199.69 |
163 | 2038-08 | 1.16 | 0.28 | 0.87 | 198.82 |
164 | 2038-09 | 1.16 | 0.28 | 0.87 | 197.95 |
165 | 2038-10 | 1.16 | 0.28 | 0.88 | 197.07 |
166 | 2038-11 | 1.16 | 0.28 | 0.88 | 196.19 |
167 | 2038-12 | 1.16 | 0.28 | 0.88 | 195.31 |
168 | 2039-01 | 1.16 | 0.28 | 0.88 | 194.43 |
169 | 2039-02 | 1.16 | 0.28 | 0.88 | 193.55 |
170 | 2039-03 | 1.16 | 0.28 | 0.88 | 192.67 |
171 | 2039-04 | 1.16 | 0.27 | 0.88 | 191.79 |
172 | 2039-05 | 1.16 | 0.27 | 0.88 | 190.90 |
173 | 2039-06 | 1.16 | 0.27 | 0.89 | 190.02 |
174 | 2039-07 | 1.16 | 0.27 | 0.89 | 189.13 |
175 | 2039-08 | 1.16 | 0.27 | 0.89 | 188.24 |
176 | 2039-09 | 1.16 | 0.27 | 0.89 | 187.35 |
177 | 2039-10 | 1.16 | 0.27 | 0.89 | 186.46 |
178 | 2039-11 | 1.16 | 0.27 | 0.89 | 185.57 |
179 | 2039-12 | 1.16 | 0.26 | 0.89 | 184.67 |
180 | 2040-01 | 1.16 | 0.26 | 0.90 | 183.78 |
181 | 2040-02 | 1.16 | 0.26 | 0.90 | 182.88 |
182 | 2040-03 | 1.16 | 0.26 | 0.90 | 181.98 |
183 | 2040-04 | 1.16 | 0.26 | 0.90 | 181.08 |
184 | 2040-05 | 1.16 | 0.26 | 0.90 | 180.18 |
185 | 2040-06 | 1.16 | 0.26 | 0.90 | 179.28 |
186 | 2040-07 | 1.16 | 0.26 | 0.90 | 178.38 |
187 | 2040-08 | 1.16 | 0.25 | 0.90 | 177.47 |
188 | 2040-09 | 1.16 | 0.25 | 0.91 | 176.57 |
189 | 2040-10 | 1.16 | 0.25 | 0.91 | 175.66 |
190 | 2040-11 | 1.16 | 0.25 | 0.91 | 174.76 |
191 | 2040-12 | 1.16 | 0.25 | 0.91 | 173.85 |
192 | 2041-01 | 1.16 | 0.25 | 0.91 | 172.94 |
193 | 2041-02 | 1.16 | 0.25 | 0.91 | 172.02 |
194 | 2041-03 | 1.16 | 0.25 | 0.91 | 171.11 |
195 | 2041-04 | 1.16 | 0.24 | 0.91 | 170.20 |
196 | 2041-05 | 1.16 | 0.24 | 0.92 | 169.28 |
197 | 2041-06 | 1.16 | 0.24 | 0.92 | 168.36 |
198 | 2041-07 | 1.16 | 0.24 | 0.92 | 167.44 |
199 | 2041-08 | 1.16 | 0.24 | 0.92 | 166.53 |
200 | 2041-09 | 1.16 | 0.24 | 0.92 | 165.60 |
201 | 2041-10 | 1.16 | 0.24 | 0.92 | 164.68 |
202 | 2041-11 | 1.16 | 0.23 | 0.92 | 163.76 |
203 | 2041-12 | 1.16 | 0.23 | 0.92 | 162.83 |
204 | 2042-01 | 1.16 | 0.23 | 0.93 | 161.91 |
205 | 2042-02 | 1.16 | 0.23 | 0.93 | 160.98 |
206 | 2042-03 | 1.16 | 0.23 | 0.93 | 160.05 |
207 | 2042-04 | 1.16 | 0.23 | 0.93 | 159.12 |
208 | 2042-05 | 1.16 | 0.23 | 0.93 | 158.19 |
209 | 2042-06 | 1.16 | 0.23 | 0.93 | 157.26 |
210 | 2042-07 | 1.16 | 0.22 | 0.93 | 156.32 |
211 | 2042-08 | 1.16 | 0.22 | 0.94 | 155.39 |
212 | 2042-09 | 1.16 | 0.22 | 0.94 | 154.45 |
213 | 2042-10 | 1.16 | 0.22 | 0.94 | 153.51 |
214 | 2042-11 | 1.16 | 0.22 | 0.94 | 152.57 |
215 | 2042-12 | 1.16 | 0.22 | 0.94 | 151.63 |
216 | 2043-01 | 1.16 | 0.22 | 0.94 | 150.69 |
217 | 2043-02 | 1.16 | 0.21 | 0.94 | 149.75 |
218 | 2043-03 | 1.16 | 0.21 | 0.94 | 148.80 |
219 | 2043-04 | 1.16 | 0.21 | 0.95 | 147.86 |
220 | 2043-05 | 1.16 | 0.21 | 0.95 | 146.91 |
221 | 2043-06 | 1.16 | 0.21 | 0.95 | 145.96 |
222 | 2043-07 | 1.16 | 0.21 | 0.95 | 145.01 |
223 | 2043-08 | 1.16 | 0.21 | 0.95 | 144.06 |
224 | 2043-09 | 1.16 | 0.21 | 0.95 | 143.10 |
225 | 2043-10 | 1.16 | 0.20 | 0.95 | 142.15 |
226 | 2043-11 | 1.16 | 0.20 | 0.96 | 141.19 |
227 | 2043-12 | 1.16 | 0.20 | 0.96 | 140.24 |
228 | 2044-01 | 1.16 | 0.20 | 0.96 | 139.28 |
229 | 2044-02 | 1.16 | 0.20 | 0.96 | 138.32 |
230 | 2044-03 | 1.16 | 0.20 | 0.96 | 137.36 |
231 | 2044-04 | 1.16 | 0.20 | 0.96 | 136.40 |
232 | 2044-05 | 1.16 | 0.19 | 0.96 | 135.43 |
233 | 2044-06 | 1.16 | 0.19 | 0.97 | 134.47 |
234 | 2044-07 | 1.16 | 0.19 | 0.97 | 133.50 |
235 | 2044-08 | 1.16 | 0.19 | 0.97 | 132.53 |
236 | 2044-09 | 1.16 | 0.19 | 0.97 | 131.56 |
237 | 2044-10 | 1.16 | 0.19 | 0.97 | 130.59 |
238 | 2044-11 | 1.16 | 0.19 | 0.97 | 129.62 |
239 | 2044-12 | 1.16 | 0.18 | 0.97 | 128.65 |
240 | 2045-01 | 1.16 | 0.18 | 0.97 | 127.67 |
241 | 2045-02 | 1.16 | 0.18 | 0.98 | 126.69 |
242 | 2045-03 | 1.16 | 0.18 | 0.98 | 125.72 |
243 | 2045-04 | 1.16 | 0.18 | 0.98 | 124.74 |
244 | 2045-05 | 1.16 | 0.18 | 0.98 | 123.76 |
245 | 2045-06 | 1.16 | 0.18 | 0.98 | 122.78 |
246 | 2045-07 | 1.16 | 0.17 | 0.98 | 121.79 |
247 | 2045-08 | 1.16 | 0.17 | 0.98 | 120.81 |
248 | 2045-09 | 1.16 | 0.17 | 0.99 | 119.82 |
249 | 2045-10 | 1.16 | 0.17 | 0.99 | 118.83 |
250 | 2045-11 | 1.16 | 0.17 | 0.99 | 117.84 |
251 | 2045-12 | 1.16 | 0.17 | 0.99 | 116.85 |
252 | 2046-01 | 1.16 | 0.17 | 0.99 | 115.86 |
253 | 2046-02 | 1.16 | 0.17 | 0.99 | 114.87 |
254 | 2046-03 | 1.16 | 0.16 | 0.99 | 113.88 |
255 | 2046-04 | 1.16 | 0.16 | 1.00 | 112.88 |
256 | 2046-05 | 1.16 | 0.16 | 1.00 | 111.88 |
257 | 2046-06 | 1.16 | 0.16 | 1.00 | 110.88 |
258 | 2046-07 | 1.16 | 0.16 | 1.00 | 109.88 |
259 | 2046-08 | 1.16 | 0.16 | 1.00 | 108.88 |
260 | 2046-09 | 1.16 | 0.16 | 1.00 | 107.88 |
261 | 2046-10 | 1.16 | 0.15 | 1.00 | 106.87 |
262 | 2046-11 | 1.16 | 0.15 | 1.01 | 105.87 |
263 | 2046-12 | 1.16 | 0.15 | 1.01 | 104.86 |
264 | 2047-01 | 1.16 | 0.15 | 1.01 | 103.85 |
265 | 2047-02 | 1.16 | 0.15 | 1.01 | 102.84 |
266 | 2047-03 | 1.16 | 0.15 | 1.01 | 101.83 |
267 | 2047-04 | 1.16 | 0.15 | 1.01 | 100.82 |
268 | 2047-05 | 1.16 | 0.14 | 1.01 | 99.80 |
269 | 2047-06 | 1.16 | 0.14 | 1.02 | 98.79 |
270 | 2047-07 | 1.16 | 0.14 | 1.02 | 97.77 |
271 | 2047-08 | 1.16 | 0.14 | 1.02 | 96.75 |
272 | 2047-09 | 1.16 | 0.14 | 1.02 | 95.73 |
273 | 2047-10 | 1.16 | 0.14 | 1.02 | 94.71 |
274 | 2047-11 | 1.16 | 0.13 | 1.02 | 93.68 |
275 | 2047-12 | 1.16 | 0.13 | 1.02 | 92.66 |
276 | 2048-01 | 1.16 | 0.13 | 1.03 | 91.63 |
277 | 2048-02 | 1.16 | 0.13 | 1.03 | 90.61 |
278 | 2048-03 | 1.16 | 0.13 | 1.03 | 89.58 |
279 | 2048-04 | 1.16 | 0.13 | 1.03 | 88.55 |
280 | 2048-05 | 1.16 | 0.13 | 1.03 | 87.51 |
281 | 2048-06 | 1.16 | 0.12 | 1.03 | 86.48 |
282 | 2048-07 | 1.16 | 0.12 | 1.04 | 85.44 |
283 | 2048-08 | 1.16 | 0.12 | 1.04 | 84.41 |
284 | 2048-09 | 1.16 | 0.12 | 1.04 | 83.37 |
285 | 2048-10 | 1.16 | 0.12 | 1.04 | 82.33 |
286 | 2048-11 | 1.16 | 0.12 | 1.04 | 81.29 |
287 | 2048-12 | 1.16 | 0.12 | 1.04 | 80.25 |
288 | 2049-01 | 1.16 | 0.11 | 1.04 | 79.20 |
289 | 2049-02 | 1.16 | 0.11 | 1.05 | 78.16 |
290 | 2049-03 | 1.16 | 0.11 | 1.05 | 77.11 |
291 | 2049-04 | 1.16 | 0.11 | 1.05 | 76.06 |
292 | 2049-05 | 1.16 | 0.11 | 1.05 | 75.01 |
293 | 2049-06 | 1.16 | 0.11 | 1.05 | 73.96 |
294 | 2049-07 | 1.16 | 0.11 | 1.05 | 72.91 |
295 | 2049-08 | 1.16 | 0.10 | 1.05 | 71.85 |
296 | 2049-09 | 1.16 | 0.10 | 1.06 | 70.80 |
297 | 2049-10 | 1.16 | 0.10 | 1.06 | 69.74 |
298 | 2049-11 | 1.16 | 0.10 | 1.06 | 68.68 |
299 | 2049-12 | 1.16 | 0.10 | 1.06 | 67.62 |
300 | 2050-01 | 1.16 | 0.10 | 1.06 | 66.56 |
301 | 2050-02 | 1.16 | 0.09 | 1.06 | 65.50 |
302 | 2050-03 | 1.16 | 0.09 | 1.06 | 64.43 |
303 | 2050-04 | 1.16 | 0.09 | 1.07 | 63.37 |
304 | 2050-05 | 1.16 | 0.09 | 1.07 | 62.30 |
305 | 2050-06 | 1.16 | 0.09 | 1.07 | 61.23 |
306 | 2050-07 | 1.16 | 0.09 | 1.07 | 60.16 |
307 | 2050-08 | 1.16 | 0.09 | 1.07 | 59.09 |
308 | 2050-09 | 1.16 | 0.08 | 1.07 | 58.01 |
309 | 2050-10 | 1.16 | 0.08 | 1.08 | 56.94 |
310 | 2050-11 | 1.16 | 0.08 | 1.08 | 55.86 |
311 | 2050-12 | 1.16 | 0.08 | 1.08 | 54.78 |
312 | 2051-01 | 1.16 | 0.08 | 1.08 | 53.70 |
313 | 2051-02 | 1.16 | 0.08 | 1.08 | 52.62 |
314 | 2051-03 | 1.16 | 0.07 | 1.08 | 51.53 |
315 | 2051-04 | 1.16 | 0.07 | 1.08 | 50.45 |
316 | 2051-05 | 1.16 | 0.07 | 1.09 | 49.36 |
317 | 2051-06 | 1.16 | 0.07 | 1.09 | 48.28 |
318 | 2051-07 | 1.16 | 0.07 | 1.09 | 47.19 |
319 | 2051-08 | 1.16 | 0.07 | 1.09 | 46.10 |
320 | 2051-09 | 1.16 | 0.07 | 1.09 | 45.00 |
321 | 2051-10 | 1.16 | 0.06 | 1.09 | 43.91 |
322 | 2051-11 | 1.16 | 0.06 | 1.10 | 42.81 |
323 | 2051-12 | 1.16 | 0.06 | 1.10 | 41.72 |
324 | 2052-01 | 1.16 | 0.06 | 1.10 | 40.62 |
325 | 2052-02 | 1.16 | 0.06 | 1.10 | 39.52 |
326 | 2052-03 | 1.16 | 0.06 | 1.10 | 38.41 |
327 | 2052-04 | 1.16 | 0.05 | 1.10 | 37.31 |
328 | 2052-05 | 1.16 | 0.05 | 1.11 | 36.21 |
329 | 2052-06 | 1.16 | 0.05 | 1.11 | 35.10 |
330 | 2052-07 | 1.16 | 0.05 | 1.11 | 33.99 |
331 | 2052-08 | 1.16 | 0.05 | 1.11 | 32.88 |
332 | 2052-09 | 1.16 | 0.05 | 1.11 | 31.77 |
333 | 2052-10 | 1.16 | 0.05 | 1.11 | 30.66 |
334 | 2052-11 | 1.16 | 0.04 | 1.11 | 29.54 |
335 | 2052-12 | 1.16 | 0.04 | 1.12 | 28.43 |
336 | 2053-01 | 1.16 | 0.04 | 1.12 | 27.31 |
337 | 2053-02 | 1.16 | 0.04 | 1.12 | 26.19 |
338 | 2053-03 | 1.16 | 0.04 | 1.12 | 25.07 |
339 | 2053-04 | 1.16 | 0.04 | 1.12 | 23.95 |
340 | 2053-05 | 1.16 | 0.03 | 1.12 | 22.82 |
341 | 2053-06 | 1.16 | 0.03 | 1.13 | 21.70 |
342 | 2053-07 | 1.16 | 0.03 | 1.13 | 20.57 |
343 | 2053-08 | 1.16 | 0.03 | 1.13 | 19.44 |
344 | 2053-09 | 1.16 | 0.03 | 1.13 | 18.31 |
345 | 2053-10 | 1.16 | 0.03 | 1.13 | 17.18 |
346 | 2053-11 | 1.16 | 0.02 | 1.13 | 16.04 |
347 | 2053-12 | 1.16 | 0.02 | 1.14 | 14.91 |
348 | 2054-01 | 1.16 | 0.02 | 1.14 | 13.77 |
349 | 2054-02 | 1.16 | 0.02 | 1.14 | 12.63 |
350 | 2054-03 | 1.16 | 0.02 | 1.14 | 11.49 |
351 | 2054-04 | 1.16 | 0.02 | 1.14 | 10.35 |
352 | 2054-05 | 1.16 | 0.01 | 1.14 | 9.21 |
353 | 2054-06 | 1.16 | 0.01 | 1.15 | 8.06 |
354 | 2054-07 | 1.16 | 0.01 | 1.15 | 6.91 |
355 | 2054-08 | 1.16 | 0.01 | 1.15 | 5.77 |
356 | 2054-09 | 1.16 | 0.01 | 1.15 | 4.62 |
357 | 2054-10 | 1.16 | 0.01 | 1.15 | 3.46 |
358 | 2054-11 | 1.16 | 0.00 | 1.15 | 2.31 |
359 | 2054-12 | 1.16 | 0.00 | 1.15 | 1.16 |
360 | 2055-01 | 1.16 | 0.00 | 1.16 | 0.00 |
等额本金还款方式:
贷款总额:326元
还款月数:30年
首月还款:1.37元
每月递减:0元
利息总额:83.85元
本息合计:409.85元
节省利息:7.11元
期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
---|---|---|---|---|---|
1 | 2025-02 | 1.37 | 0.46 | 0.91 | 325.09 |
2 | 2025-03 | 1.37 | 0.46 | 0.91 | 324.19 |
3 | 2025-04 | 1.37 | 0.46 | 0.91 | 323.28 |
4 | 2025-05 | 1.37 | 0.46 | 0.91 | 322.38 |
5 | 2025-06 | 1.36 | 0.46 | 0.91 | 321.47 |
6 | 2025-07 | 1.36 | 0.46 | 0.91 | 320.57 |
7 | 2025-08 | 1.36 | 0.46 | 0.91 | 319.66 |
8 | 2025-09 | 1.36 | 0.46 | 0.91 | 318.76 |
9 | 2025-10 | 1.36 | 0.45 | 0.91 | 317.85 |
10 | 2025-11 | 1.36 | 0.45 | 0.91 | 316.94 |
11 | 2025-12 | 1.36 | 0.45 | 0.91 | 316.04 |
12 | 2026-01 | 1.36 | 0.45 | 0.91 | 315.13 |
13 | 2026-02 | 1.35 | 0.45 | 0.91 | 314.23 |
14 | 2026-03 | 1.35 | 0.45 | 0.91 | 313.32 |
15 | 2026-04 | 1.35 | 0.45 | 0.91 | 312.42 |
16 | 2026-05 | 1.35 | 0.45 | 0.91 | 311.51 |
17 | 2026-06 | 1.35 | 0.44 | 0.91 | 310.61 |
18 | 2026-07 | 1.35 | 0.44 | 0.91 | 309.70 |
19 | 2026-08 | 1.35 | 0.44 | 0.91 | 308.79 |
20 | 2026-09 | 1.35 | 0.44 | 0.91 | 307.89 |
21 | 2026-10 | 1.34 | 0.44 | 0.91 | 306.98 |
22 | 2026-11 | 1.34 | 0.44 | 0.91 | 306.08 |
23 | 2026-12 | 1.34 | 0.44 | 0.91 | 305.17 |
24 | 2027-01 | 1.34 | 0.43 | 0.91 | 304.27 |
25 | 2027-02 | 1.34 | 0.43 | 0.91 | 303.36 |
26 | 2027-03 | 1.34 | 0.43 | 0.91 | 302.46 |
27 | 2027-04 | 1.34 | 0.43 | 0.91 | 301.55 |
28 | 2027-05 | 1.34 | 0.43 | 0.91 | 300.64 |
29 | 2027-06 | 1.33 | 0.43 | 0.91 | 299.74 |
30 | 2027-07 | 1.33 | 0.43 | 0.91 | 298.83 |
31 | 2027-08 | 1.33 | 0.43 | 0.91 | 297.93 |
32 | 2027-09 | 1.33 | 0.42 | 0.91 | 297.02 |
33 | 2027-10 | 1.33 | 0.42 | 0.91 | 296.12 |
34 | 2027-11 | 1.33 | 0.42 | 0.91 | 295.21 |
35 | 2027-12 | 1.33 | 0.42 | 0.91 | 294.31 |
36 | 2028-01 | 1.32 | 0.42 | 0.91 | 293.40 |
37 | 2028-02 | 1.32 | 0.42 | 0.91 | 292.49 |
38 | 2028-03 | 1.32 | 0.42 | 0.91 | 291.59 |
39 | 2028-04 | 1.32 | 0.42 | 0.91 | 290.68 |
40 | 2028-05 | 1.32 | 0.41 | 0.91 | 289.78 |
41 | 2028-06 | 1.32 | 0.41 | 0.91 | 288.87 |
42 | 2028-07 | 1.32 | 0.41 | 0.91 | 287.97 |
43 | 2028-08 | 1.32 | 0.41 | 0.91 | 287.06 |
44 | 2028-09 | 1.31 | 0.41 | 0.91 | 286.16 |
45 | 2028-10 | 1.31 | 0.41 | 0.91 | 285.25 |
46 | 2028-11 | 1.31 | 0.41 | 0.91 | 284.34 |
47 | 2028-12 | 1.31 | 0.41 | 0.91 | 283.44 |
48 | 2029-01 | 1.31 | 0.40 | 0.91 | 282.53 |
49 | 2029-02 | 1.31 | 0.40 | 0.91 | 281.63 |
50 | 2029-03 | 1.31 | 0.40 | 0.91 | 280.72 |
51 | 2029-04 | 1.31 | 0.40 | 0.91 | 279.82 |
52 | 2029-05 | 1.30 | 0.40 | 0.91 | 278.91 |
53 | 2029-06 | 1.30 | 0.40 | 0.91 | 278.01 |
54 | 2029-07 | 1.30 | 0.40 | 0.91 | 277.10 |
55 | 2029-08 | 1.30 | 0.39 | 0.91 | 276.19 |
56 | 2029-09 | 1.30 | 0.39 | 0.91 | 275.29 |
57 | 2029-10 | 1.30 | 0.39 | 0.91 | 274.38 |
58 | 2029-11 | 1.30 | 0.39 | 0.91 | 273.48 |
59 | 2029-12 | 1.30 | 0.39 | 0.91 | 272.57 |
60 | 2030-01 | 1.29 | 0.39 | 0.91 | 271.67 |
61 | 2030-02 | 1.29 | 0.39 | 0.91 | 270.76 |
62 | 2030-03 | 1.29 | 0.39 | 0.91 | 269.86 |
63 | 2030-04 | 1.29 | 0.38 | 0.91 | 268.95 |
64 | 2030-05 | 1.29 | 0.38 | 0.91 | 268.04 |
65 | 2030-06 | 1.29 | 0.38 | 0.91 | 267.14 |
66 | 2030-07 | 1.29 | 0.38 | 0.91 | 266.23 |
67 | 2030-08 | 1.28 | 0.38 | 0.91 | 265.33 |
68 | 2030-09 | 1.28 | 0.38 | 0.91 | 264.42 |
69 | 2030-10 | 1.28 | 0.38 | 0.91 | 263.52 |
70 | 2030-11 | 1.28 | 0.38 | 0.91 | 262.61 |
71 | 2030-12 | 1.28 | 0.37 | 0.91 | 261.71 |
72 | 2031-01 | 1.28 | 0.37 | 0.91 | 260.80 |
73 | 2031-02 | 1.28 | 0.37 | 0.91 | 259.89 |
74 | 2031-03 | 1.28 | 0.37 | 0.91 | 258.99 |
75 | 2031-04 | 1.27 | 0.37 | 0.91 | 258.08 |
76 | 2031-05 | 1.27 | 0.37 | 0.91 | 257.18 |
77 | 2031-06 | 1.27 | 0.37 | 0.91 | 256.27 |
78 | 2031-07 | 1.27 | 0.37 | 0.91 | 255.37 |
79 | 2031-08 | 1.27 | 0.36 | 0.91 | 254.46 |
80 | 2031-09 | 1.27 | 0.36 | 0.91 | 253.56 |
81 | 2031-10 | 1.27 | 0.36 | 0.91 | 252.65 |
82 | 2031-11 | 1.27 | 0.36 | 0.91 | 251.74 |
83 | 2031-12 | 1.26 | 0.36 | 0.91 | 250.84 |
84 | 2032-01 | 1.26 | 0.36 | 0.91 | 249.93 |
85 | 2032-02 | 1.26 | 0.36 | 0.91 | 249.03 |
86 | 2032-03 | 1.26 | 0.35 | 0.91 | 248.12 |
87 | 2032-04 | 1.26 | 0.35 | 0.91 | 247.22 |
88 | 2032-05 | 1.26 | 0.35 | 0.91 | 246.31 |
89 | 2032-06 | 1.26 | 0.35 | 0.91 | 245.41 |
90 | 2032-07 | 1.26 | 0.35 | 0.91 | 244.50 |
91 | 2032-08 | 1.25 | 0.35 | 0.91 | 243.59 |
92 | 2032-09 | 1.25 | 0.35 | 0.91 | 242.69 |
93 | 2032-10 | 1.25 | 0.35 | 0.91 | 241.78 |
94 | 2032-11 | 1.25 | 0.34 | 0.91 | 240.88 |
95 | 2032-12 | 1.25 | 0.34 | 0.91 | 239.97 |
96 | 2033-01 | 1.25 | 0.34 | 0.91 | 239.07 |
97 | 2033-02 | 1.25 | 0.34 | 0.91 | 238.16 |
98 | 2033-03 | 1.24 | 0.34 | 0.91 | 237.26 |
99 | 2033-04 | 1.24 | 0.34 | 0.91 | 236.35 |
100 | 2033-05 | 1.24 | 0.34 | 0.91 | 235.44 |
101 | 2033-06 | 1.24 | 0.34 | 0.91 | 234.54 |
102 | 2033-07 | 1.24 | 0.33 | 0.91 | 233.63 |
103 | 2033-08 | 1.24 | 0.33 | 0.91 | 232.73 |
104 | 2033-09 | 1.24 | 0.33 | 0.91 | 231.82 |
105 | 2033-10 | 1.24 | 0.33 | 0.91 | 230.92 |
106 | 2033-11 | 1.23 | 0.33 | 0.91 | 230.01 |
107 | 2033-12 | 1.23 | 0.33 | 0.91 | 229.11 |
108 | 2034-01 | 1.23 | 0.33 | 0.91 | 228.20 |
109 | 2034-02 | 1.23 | 0.33 | 0.91 | 227.29 |
110 | 2034-03 | 1.23 | 0.32 | 0.91 | 226.39 |
111 | 2034-04 | 1.23 | 0.32 | 0.91 | 225.48 |
112 | 2034-05 | 1.23 | 0.32 | 0.91 | 224.58 |
113 | 2034-06 | 1.23 | 0.32 | 0.91 | 223.67 |
114 | 2034-07 | 1.22 | 0.32 | 0.91 | 222.77 |
115 | 2034-08 | 1.22 | 0.32 | 0.91 | 221.86 |
116 | 2034-09 | 1.22 | 0.32 | 0.91 | 220.96 |
117 | 2034-10 | 1.22 | 0.31 | 0.91 | 220.05 |
118 | 2034-11 | 1.22 | 0.31 | 0.91 | 219.14 |
119 | 2034-12 | 1.22 | 0.31 | 0.91 | 218.24 |
120 | 2035-01 | 1.22 | 0.31 | 0.91 | 217.33 |
121 | 2035-02 | 1.22 | 0.31 | 0.91 | 216.43 |
122 | 2035-03 | 1.21 | 0.31 | 0.91 | 215.52 |
123 | 2035-04 | 1.21 | 0.31 | 0.91 | 214.62 |
124 | 2035-05 | 1.21 | 0.31 | 0.91 | 213.71 |
125 | 2035-06 | 1.21 | 0.30 | 0.91 | 212.81 |
126 | 2035-07 | 1.21 | 0.30 | 0.91 | 211.90 |
127 | 2035-08 | 1.21 | 0.30 | 0.91 | 210.99 |
128 | 2035-09 | 1.21 | 0.30 | 0.91 | 210.09 |
129 | 2035-10 | 1.20 | 0.30 | 0.91 | 209.18 |
130 | 2035-11 | 1.20 | 0.30 | 0.91 | 208.28 |
131 | 2035-12 | 1.20 | 0.30 | 0.91 | 207.37 |
132 | 2036-01 | 1.20 | 0.30 | 0.91 | 206.47 |
133 | 2036-02 | 1.20 | 0.29 | 0.91 | 205.56 |
134 | 2036-03 | 1.20 | 0.29 | 0.91 | 204.66 |
135 | 2036-04 | 1.20 | 0.29 | 0.91 | 203.75 |
136 | 2036-05 | 1.20 | 0.29 | 0.91 | 202.84 |
137 | 2036-06 | 1.19 | 0.29 | 0.91 | 201.94 |
138 | 2036-07 | 1.19 | 0.29 | 0.91 | 201.03 |
139 | 2036-08 | 1.19 | 0.29 | 0.91 | 200.13 |
140 | 2036-09 | 1.19 | 0.29 | 0.91 | 199.22 |
141 | 2036-10 | 1.19 | 0.28 | 0.91 | 198.32 |
142 | 2036-11 | 1.19 | 0.28 | 0.91 | 197.41 |
143 | 2036-12 | 1.19 | 0.28 | 0.91 | 196.51 |
144 | 2037-01 | 1.19 | 0.28 | 0.91 | 195.60 |
145 | 2037-02 | 1.18 | 0.28 | 0.91 | 194.69 |
146 | 2037-03 | 1.18 | 0.28 | 0.91 | 193.79 |
147 | 2037-04 | 1.18 | 0.28 | 0.91 | 192.88 |
148 | 2037-05 | 1.18 | 0.27 | 0.91 | 191.98 |
149 | 2037-06 | 1.18 | 0.27 | 0.91 | 191.07 |
150 | 2037-07 | 1.18 | 0.27 | 0.91 | 190.17 |
151 | 2037-08 | 1.18 | 0.27 | 0.91 | 189.26 |
152 | 2037-09 | 1.18 | 0.27 | 0.91 | 188.36 |
153 | 2037-10 | 1.17 | 0.27 | 0.91 | 187.45 |
154 | 2037-11 | 1.17 | 0.27 | 0.91 | 186.54 |
155 | 2037-12 | 1.17 | 0.27 | 0.91 | 185.64 |
156 | 2038-01 | 1.17 | 0.26 | 0.91 | 184.73 |
157 | 2038-02 | 1.17 | 0.26 | 0.91 | 183.83 |
158 | 2038-03 | 1.17 | 0.26 | 0.91 | 182.92 |
159 | 2038-04 | 1.17 | 0.26 | 0.91 | 182.02 |
160 | 2038-05 | 1.16 | 0.26 | 0.91 | 181.11 |
161 | 2038-06 | 1.16 | 0.26 | 0.91 | 180.21 |
162 | 2038-07 | 1.16 | 0.26 | 0.91 | 179.30 |
163 | 2038-08 | 1.16 | 0.26 | 0.91 | 178.39 |
164 | 2038-09 | 1.16 | 0.25 | 0.91 | 177.49 |
165 | 2038-10 | 1.16 | 0.25 | 0.91 | 176.58 |
166 | 2038-11 | 1.16 | 0.25 | 0.91 | 175.68 |
167 | 2038-12 | 1.16 | 0.25 | 0.91 | 174.77 |
168 | 2039-01 | 1.15 | 0.25 | 0.91 | 173.87 |
169 | 2039-02 | 1.15 | 0.25 | 0.91 | 172.96 |
170 | 2039-03 | 1.15 | 0.25 | 0.91 | 172.06 |
171 | 2039-04 | 1.15 | 0.25 | 0.91 | 171.15 |
172 | 2039-05 | 1.15 | 0.24 | 0.91 | 170.24 |
173 | 2039-06 | 1.15 | 0.24 | 0.91 | 169.34 |
174 | 2039-07 | 1.15 | 0.24 | 0.91 | 168.43 |
175 | 2039-08 | 1.15 | 0.24 | 0.91 | 167.53 |
176 | 2039-09 | 1.14 | 0.24 | 0.91 | 166.62 |
177 | 2039-10 | 1.14 | 0.24 | 0.91 | 165.72 |
178 | 2039-11 | 1.14 | 0.24 | 0.91 | 164.81 |
179 | 2039-12 | 1.14 | 0.23 | 0.91 | 163.91 |
180 | 2040-01 | 1.14 | 0.23 | 0.91 | 163.00 |
181 | 2040-02 | 1.14 | 0.23 | 0.91 | 162.09 |
182 | 2040-03 | 1.14 | 0.23 | 0.91 | 161.19 |
183 | 2040-04 | 1.14 | 0.23 | 0.91 | 160.28 |
184 | 2040-05 | 1.13 | 0.23 | 0.91 | 159.38 |
185 | 2040-06 | 1.13 | 0.23 | 0.91 | 158.47 |
186 | 2040-07 | 1.13 | 0.23 | 0.91 | 157.57 |
187 | 2040-08 | 1.13 | 0.22 | 0.91 | 156.66 |
188 | 2040-09 | 1.13 | 0.22 | 0.91 | 155.76 |
189 | 2040-10 | 1.13 | 0.22 | 0.91 | 154.85 |
190 | 2040-11 | 1.13 | 0.22 | 0.91 | 153.94 |
191 | 2040-12 | 1.12 | 0.22 | 0.91 | 153.04 |
192 | 2041-01 | 1.12 | 0.22 | 0.91 | 152.13 |
193 | 2041-02 | 1.12 | 0.22 | 0.91 | 151.23 |
194 | 2041-03 | 1.12 | 0.22 | 0.91 | 150.32 |
195 | 2041-04 | 1.12 | 0.21 | 0.91 | 149.42 |
196 | 2041-05 | 1.12 | 0.21 | 0.91 | 148.51 |
197 | 2041-06 | 1.12 | 0.21 | 0.91 | 147.61 |
198 | 2041-07 | 1.12 | 0.21 | 0.91 | 146.70 |
199 | 2041-08 | 1.11 | 0.21 | 0.91 | 145.79 |
200 | 2041-09 | 1.11 | 0.21 | 0.91 | 144.89 |
201 | 2041-10 | 1.11 | 0.21 | 0.91 | 143.98 |
202 | 2041-11 | 1.11 | 0.21 | 0.91 | 143.08 |
203 | 2041-12 | 1.11 | 0.20 | 0.91 | 142.17 |
204 | 2042-01 | 1.11 | 0.20 | 0.91 | 141.27 |
205 | 2042-02 | 1.11 | 0.20 | 0.91 | 140.36 |
206 | 2042-03 | 1.11 | 0.20 | 0.91 | 139.46 |
207 | 2042-04 | 1.10 | 0.20 | 0.91 | 138.55 |
208 | 2042-05 | 1.10 | 0.20 | 0.91 | 137.64 |
209 | 2042-06 | 1.10 | 0.20 | 0.91 | 136.74 |
210 | 2042-07 | 1.10 | 0.19 | 0.91 | 135.83 |
211 | 2042-08 | 1.10 | 0.19 | 0.91 | 134.93 |
212 | 2042-09 | 1.10 | 0.19 | 0.91 | 134.02 |
213 | 2042-10 | 1.10 | 0.19 | 0.91 | 133.12 |
214 | 2042-11 | 1.10 | 0.19 | 0.91 | 132.21 |
215 | 2042-12 | 1.09 | 0.19 | 0.91 | 131.31 |
216 | 2043-01 | 1.09 | 0.19 | 0.91 | 130.40 |
217 | 2043-02 | 1.09 | 0.19 | 0.91 | 129.49 |
218 | 2043-03 | 1.09 | 0.18 | 0.91 | 128.59 |
219 | 2043-04 | 1.09 | 0.18 | 0.91 | 127.68 |
220 | 2043-05 | 1.09 | 0.18 | 0.91 | 126.78 |
221 | 2043-06 | 1.09 | 0.18 | 0.91 | 125.87 |
222 | 2043-07 | 1.08 | 0.18 | 0.91 | 124.97 |
223 | 2043-08 | 1.08 | 0.18 | 0.91 | 124.06 |
224 | 2043-09 | 1.08 | 0.18 | 0.91 | 123.16 |
225 | 2043-10 | 1.08 | 0.18 | 0.91 | 122.25 |
226 | 2043-11 | 1.08 | 0.17 | 0.91 | 121.34 |
227 | 2043-12 | 1.08 | 0.17 | 0.91 | 120.44 |
228 | 2044-01 | 1.08 | 0.17 | 0.91 | 119.53 |
229 | 2044-02 | 1.08 | 0.17 | 0.91 | 118.63 |
230 | 2044-03 | 1.07 | 0.17 | 0.91 | 117.72 |
231 | 2044-04 | 1.07 | 0.17 | 0.91 | 116.82 |
232 | 2044-05 | 1.07 | 0.17 | 0.91 | 115.91 |
233 | 2044-06 | 1.07 | 0.17 | 0.91 | 115.01 |
234 | 2044-07 | 1.07 | 0.16 | 0.91 | 114.10 |
235 | 2044-08 | 1.07 | 0.16 | 0.91 | 113.19 |
236 | 2044-09 | 1.07 | 0.16 | 0.91 | 112.29 |
237 | 2044-10 | 1.07 | 0.16 | 0.91 | 111.38 |
238 | 2044-11 | 1.06 | 0.16 | 0.91 | 110.48 |
239 | 2044-12 | 1.06 | 0.16 | 0.91 | 109.57 |
240 | 2045-01 | 1.06 | 0.16 | 0.91 | 108.67 |
241 | 2045-02 | 1.06 | 0.15 | 0.91 | 107.76 |
242 | 2045-03 | 1.06 | 0.15 | 0.91 | 106.86 |
243 | 2045-04 | 1.06 | 0.15 | 0.91 | 105.95 |
244 | 2045-05 | 1.06 | 0.15 | 0.91 | 105.04 |
245 | 2045-06 | 1.06 | 0.15 | 0.91 | 104.14 |
246 | 2045-07 | 1.05 | 0.15 | 0.91 | 103.23 |
247 | 2045-08 | 1.05 | 0.15 | 0.91 | 102.33 |
248 | 2045-09 | 1.05 | 0.15 | 0.91 | 101.42 |
249 | 2045-10 | 1.05 | 0.14 | 0.91 | 100.52 |
250 | 2045-11 | 1.05 | 0.14 | 0.91 | 99.61 |
251 | 2045-12 | 1.05 | 0.14 | 0.91 | 98.71 |
252 | 2046-01 | 1.05 | 0.14 | 0.91 | 97.80 |
253 | 2046-02 | 1.04 | 0.14 | 0.91 | 96.89 |
254 | 2046-03 | 1.04 | 0.14 | 0.91 | 95.99 |
255 | 2046-04 | 1.04 | 0.14 | 0.91 | 95.08 |
256 | 2046-05 | 1.04 | 0.14 | 0.91 | 94.18 |
257 | 2046-06 | 1.04 | 0.13 | 0.91 | 93.27 |
258 | 2046-07 | 1.04 | 0.13 | 0.91 | 92.37 |
259 | 2046-08 | 1.04 | 0.13 | 0.91 | 91.46 |
260 | 2046-09 | 1.04 | 0.13 | 0.91 | 90.56 |
261 | 2046-10 | 1.03 | 0.13 | 0.91 | 89.65 |
262 | 2046-11 | 1.03 | 0.13 | 0.91 | 88.74 |
263 | 2046-12 | 1.03 | 0.13 | 0.91 | 87.84 |
264 | 2047-01 | 1.03 | 0.13 | 0.91 | 86.93 |
265 | 2047-02 | 1.03 | 0.12 | 0.91 | 86.03 |
266 | 2047-03 | 1.03 | 0.12 | 0.91 | 85.12 |
267 | 2047-04 | 1.03 | 0.12 | 0.91 | 84.22 |
268 | 2047-05 | 1.03 | 0.12 | 0.91 | 83.31 |
269 | 2047-06 | 1.02 | 0.12 | 0.91 | 82.41 |
270 | 2047-07 | 1.02 | 0.12 | 0.91 | 81.50 |
271 | 2047-08 | 1.02 | 0.12 | 0.91 | 80.59 |
272 | 2047-09 | 1.02 | 0.11 | 0.91 | 79.69 |
273 | 2047-10 | 1.02 | 0.11 | 0.91 | 78.78 |
274 | 2047-11 | 1.02 | 0.11 | 0.91 | 77.88 |
275 | 2047-12 | 1.02 | 0.11 | 0.91 | 76.97 |
276 | 2048-01 | 1.02 | 0.11 | 0.91 | 76.07 |
277 | 2048-02 | 1.01 | 0.11 | 0.91 | 75.16 |
278 | 2048-03 | 1.01 | 0.11 | 0.91 | 74.26 |
279 | 2048-04 | 1.01 | 0.11 | 0.91 | 73.35 |
280 | 2048-05 | 1.01 | 0.10 | 0.91 | 72.44 |
281 | 2048-06 | 1.01 | 0.10 | 0.91 | 71.54 |
282 | 2048-07 | 1.01 | 0.10 | 0.91 | 70.63 |
283 | 2048-08 | 1.01 | 0.10 | 0.91 | 69.73 |
284 | 2048-09 | 1.00 | 0.10 | 0.91 | 68.82 |
285 | 2048-10 | 1.00 | 0.10 | 0.91 | 67.92 |
286 | 2048-11 | 1.00 | 0.10 | 0.91 | 67.01 |
287 | 2048-12 | 1.00 | 0.10 | 0.91 | 66.11 |
288 | 2049-01 | 1.00 | 0.09 | 0.91 | 65.20 |
289 | 2049-02 | 1.00 | 0.09 | 0.91 | 64.29 |
290 | 2049-03 | 1.00 | 0.09 | 0.91 | 63.39 |
291 | 2049-04 | 1.00 | 0.09 | 0.91 | 62.48 |
292 | 2049-05 | 0.99 | 0.09 | 0.91 | 61.58 |
293 | 2049-06 | 0.99 | 0.09 | 0.91 | 60.67 |
294 | 2049-07 | 0.99 | 0.09 | 0.91 | 59.77 |
295 | 2049-08 | 0.99 | 0.09 | 0.91 | 58.86 |
296 | 2049-09 | 0.99 | 0.08 | 0.91 | 57.96 |
297 | 2049-10 | 0.99 | 0.08 | 0.91 | 57.05 |
298 | 2049-11 | 0.99 | 0.08 | 0.91 | 56.14 |
299 | 2049-12 | 0.99 | 0.08 | 0.91 | 55.24 |
300 | 2050-01 | 0.98 | 0.08 | 0.91 | 54.33 |
301 | 2050-02 | 0.98 | 0.08 | 0.91 | 53.43 |
302 | 2050-03 | 0.98 | 0.08 | 0.91 | 52.52 |
303 | 2050-04 | 0.98 | 0.07 | 0.91 | 51.62 |
304 | 2050-05 | 0.98 | 0.07 | 0.91 | 50.71 |
305 | 2050-06 | 0.98 | 0.07 | 0.91 | 49.81 |
306 | 2050-07 | 0.98 | 0.07 | 0.91 | 48.90 |
307 | 2050-08 | 0.98 | 0.07 | 0.91 | 47.99 |
308 | 2050-09 | 0.97 | 0.07 | 0.91 | 47.09 |
309 | 2050-10 | 0.97 | 0.07 | 0.91 | 46.18 |
310 | 2050-11 | 0.97 | 0.07 | 0.91 | 45.28 |
311 | 2050-12 | 0.97 | 0.06 | 0.91 | 44.37 |
312 | 2051-01 | 0.97 | 0.06 | 0.91 | 43.47 |
313 | 2051-02 | 0.97 | 0.06 | 0.91 | 42.56 |
314 | 2051-03 | 0.97 | 0.06 | 0.91 | 41.66 |
315 | 2051-04 | 0.96 | 0.06 | 0.91 | 40.75 |
316 | 2051-05 | 0.96 | 0.06 | 0.91 | 39.84 |
317 | 2051-06 | 0.96 | 0.06 | 0.91 | 38.94 |
318 | 2051-07 | 0.96 | 0.06 | 0.91 | 38.03 |
319 | 2051-08 | 0.96 | 0.05 | 0.91 | 37.13 |
320 | 2051-09 | 0.96 | 0.05 | 0.91 | 36.22 |
321 | 2051-10 | 0.96 | 0.05 | 0.91 | 35.32 |
322 | 2051-11 | 0.96 | 0.05 | 0.91 | 34.41 |
323 | 2051-12 | 0.95 | 0.05 | 0.91 | 33.51 |
324 | 2052-01 | 0.95 | 0.05 | 0.91 | 32.60 |
325 | 2052-02 | 0.95 | 0.05 | 0.91 | 31.69 |
326 | 2052-03 | 0.95 | 0.05 | 0.91 | 30.79 |
327 | 2052-04 | 0.95 | 0.04 | 0.91 | 29.88 |
328 | 2052-05 | 0.95 | 0.04 | 0.91 | 28.98 |
329 | 2052-06 | 0.95 | 0.04 | 0.91 | 28.07 |
330 | 2052-07 | 0.95 | 0.04 | 0.91 | 27.17 |
331 | 2052-08 | 0.94 | 0.04 | 0.91 | 26.26 |
332 | 2052-09 | 0.94 | 0.04 | 0.91 | 25.36 |
333 | 2052-10 | 0.94 | 0.04 | 0.91 | 24.45 |
334 | 2052-11 | 0.94 | 0.03 | 0.91 | 23.54 |
335 | 2052-12 | 0.94 | 0.03 | 0.91 | 22.64 |
336 | 2053-01 | 0.94 | 0.03 | 0.91 | 21.73 |
337 | 2053-02 | 0.94 | 0.03 | 0.91 | 20.83 |
338 | 2053-03 | 0.94 | 0.03 | 0.91 | 19.92 |
339 | 2053-04 | 0.93 | 0.03 | 0.91 | 19.02 |
340 | 2053-05 | 0.93 | 0.03 | 0.91 | 18.11 |
341 | 2053-06 | 0.93 | 0.03 | 0.91 | 17.21 |
342 | 2053-07 | 0.93 | 0.02 | 0.91 | 16.30 |
343 | 2053-08 | 0.93 | 0.02 | 0.91 | 15.39 |
344 | 2053-09 | 0.93 | 0.02 | 0.91 | 14.49 |
345 | 2053-10 | 0.93 | 0.02 | 0.91 | 13.58 |
346 | 2053-11 | 0.92 | 0.02 | 0.91 | 12.68 |
347 | 2053-12 | 0.92 | 0.02 | 0.91 | 11.77 |
348 | 2054-01 | 0.92 | 0.02 | 0.91 | 10.87 |
349 | 2054-02 | 0.92 | 0.02 | 0.91 | 9.96 |
350 | 2054-03 | 0.92 | 0.01 | 0.91 | 9.06 |
351 | 2054-04 | 0.92 | 0.01 | 0.91 | 8.15 |
352 | 2054-05 | 0.92 | 0.01 | 0.91 | 7.24 |
353 | 2054-06 | 0.92 | 0.01 | 0.91 | 6.34 |
354 | 2054-07 | 0.91 | 0.01 | 0.91 | 5.43 |
355 | 2054-08 | 0.91 | 0.01 | 0.91 | 4.53 |
356 | 2054-09 | 0.91 | 0.01 | 0.91 | 3.62 |
357 | 2054-10 | 0.91 | 0.01 | 0.91 | 2.72 |
358 | 2054-11 | 0.91 | 0.00 | 0.91 | 1.81 |
359 | 2054-12 | 0.91 | 0.00 | 0.91 | 0.91 |
360 | 2055-01 | 0.91 | 0.00 | 0.91 | 0.00 |