個(gè)人貸款等額本息還款法和等額本金還款法Excel公式模板

1、住房貸款還款明細(xì)計(jì)算器,利率折扣,1,貸款年數(shù)（年）,30,貸款總額,490,000.00 ,年利率1,5.94,還款期數(shù),360,利息合計(jì),452,380.74 ,年利率2,6.14,還款合計(jì),942,381.14 ,年利率,折扣,月利息,剩余期數(shù),剩余本金,月還利息,月還本金,月還款額,還款日5.94,1,0.00495,360,490,000.00 ,2,425.50 ,1,361.11 ,3,786.61 ,2010/11/105.94,1,0.00495,359,488,638.89 ,2,418.76 ,1,361.11 ,3,779.87 ,2010/12/106.14,1,0.

2、005116667,358,487,277.78 ,2,493.24 ,1,361.11 ,3,854.35 ,2011/1/106.14,1,0.005116667,357,485,916.67 ,2,486.27 ,1,361.11 ,3,847.38 ,2011/2/106.14,1,0.005116667,356,484,555.56 ,2,479.31 ,1,361.11 ,3,840.42 ,2011/3/106.14,1,0.005116667,355,483,194.45 ,2,472.34 ,1,361.11 ,3,833.45 ,2011/4/106.14,1,0.0051

3、16667,354,481,833.34 ,2,465.38 ,1,361.11 ,3,826.49 ,2011/5/106.14,1,0.005116667,353,480,472.23 ,2,458.42 ,1,361.11 ,3,819.53 ,2011/6/106.14,1,0.005116667,352,479,111.12 ,2,451.45 ,1,361.11 ,3,812.56 ,2011/7/106.14,1,0.005116667,351,477,750.01 ,2,444.49 ,1,361.11 ,3,805.60 ,2011/8/106.14,1,0.00511666

4、7,350,476,388.90 ,2,437.52 ,1,361.11 ,3,798.63 ,2011/9/106.14,1,0.005116667,349,475,027.79 ,2,430.56 ,1,361.11 ,3,791.67 ,2011/10/106.14,1,0.005116667,348,473,666.68 ,2,423.59 ,1,361.11 ,3,784.70 ,2011/11/106.14,1,0.005116667,347,472,305.57 ,2,416.63 ,1,361.11 ,3,777.74 ,2011/12/106.14,1,0.005116667

5、,346,470,944.46 ,2,409.67 ,1,361.11 ,3,770.78 ,2012/1/106.14,1,0.005116667,345,469,583.35 ,2,402.70 ,1,361.11 ,3,763.81 ,2012/2/106.14,1,0.005116667,344,468,222.24 ,2,395.74 ,1,361.11 ,3,756.85 ,2012/3/106.14,1,0.005116667,343,466,861.13 ,2,388.77 ,1,361.11 ,3,749.88 ,2012/4/106.14,1,0.005116667,342

6、,465,500.02 ,2,381.81 ,1,361.11 ,3,742.92 ,2012/5/106.14,1,0.005116667,341,464,138.91 ,2,374.84 ,1,361.11 ,3,735.95 ,2012/6/106.14,1,0.005116667,340,462,777.80 ,2,367.88 ,1,361.11 ,3,728.99 ,2012/7/106.14,1,0.005116667,339,461,416.69 ,2,360.92 ,1,361.11 ,3,722.03 ,2012/8/106.14,1,0.005116667,338,460

7、,055.58 ,2,353.95 ,1,361.11 ,3,715.06 ,2012/9/106.14,1,0.005116667,337,458,694.47 ,2,346.99 ,1,361.11 ,3,708.10 ,2012/10/106.14,1,0.005116667,336,457,333.36 ,2,340.02 ,1,361.11 ,3,701.13 ,2012/11/106.14,1,0.005116667,335,455,972.25 ,2,333.06 ,1,361.11 ,3,694.17 ,2012/12/106.14,1,0.005116667,334,454,

8、611.14 ,2,326.09 ,1,361.11 ,3,687.20 ,2013/1/106.14,1,0.005116667,333,453,250.03 ,2,319.13 ,1,361.11 ,3,680.24 ,2013/2/106.14,1,0.005116667,332,451,888.92 ,2,312.16 ,1,361.11 ,3,673.27 ,2013/3/106.14,1,0.005116667,331,450,527.81 ,2,305.20 ,1,361.11 ,3,666.31 ,2013/4/106.14,1,0.005116667,330,449,166.

9、70 ,2,298.24 ,1,361.11 ,3,659.35 ,2013/5/106.14,1,0.005116667,329,447,805.59 ,2,291.27 ,1,361.11 ,3,652.38 ,2013/6/106.14,1,0.005116667,328,446,444.48 ,2,284.31 ,1,361.11 ,3,645.42 ,2013/7/106.14,1,0.005116667,327,445,083.37 ,2,277.34 ,1,361.11 ,3,638.45 ,2013/8/106.14,1,0.005116667,326,443,722.26 ,

10、2,270.38 ,1,361.11 ,3,631.49 ,2013/9/106.14,1,0.005116667,325,442,361.15 ,2,263.41 ,1,361.11 ,3,624.52 ,2013/10/106.14,1,0.005116667,324,441,000.04 ,2,256.45 ,1,361.11 ,3,617.56 ,2013/11/106.14,1,0.005116667,323,439,638.93 ,2,249.49 ,1,361.11 ,3,610.60 ,2013/12/106.14,1,0.005116667,322,438,277.82 ,2

11、,242.52 ,1,361.11 ,3,603.63 ,2014/1/106.14,1,0.005116667,321,436,916.71 ,2,235.56 ,1,361.11 ,3,596.67 ,2014/2/106.14,1,0.005116667,320,435,555.60 ,2,228.59 ,1,361.11 ,3,589.70 ,2014/3/106.14,1,0.005116667,319,434,194.49 ,2,221.63 ,1,361.11 ,3,582.74 ,2014/4/106.14,1,0.005116667,318,432,833.38 ,2,214

12、.66 ,1,361.11 ,3,575.77 ,2014/5/106.14,1,0.005116667,317,431,472.27 ,2,207.70 ,1,361.11 ,3,568.81 ,2014/6/106.14,1,0.005116667,316,430,111.16 ,2,200.74 ,1,361.11 ,3,561.85 ,2014/7/106.14,1,0.005116667,315,428,750.05 ,2,193.77 ,1,361.11 ,3,554.88 ,2014/8/106.14,1,0.005116667,314,427,388.94 ,2,186.81

13、,1,361.11 ,3,547.92 ,2014/9/106.14,1,0.005116667,313,426,027.83 ,2,179.84 ,1,361.11 ,3,540.95 ,2014/10/106.14,1,0.005116667,312,424,666.72 ,2,172.88 ,1,361.11 ,3,533.99 ,2014/11/106.14,1,0.005116667,311,423,305.61 ,2,165.91 ,1,361.11 ,3,527.02 ,2014/12/106.14,1,0.005116667,310,421,944.50 ,2,158.95 ,

14、1,361.11 ,3,520.06 ,2015/1/106.14,1,0.005116667,309,420,583.39 ,2,151.99 ,1,361.11 ,3,513.10 ,2015/2/106.14,1,0.005116667,308,419,222.28 ,2,145.02 ,1,361.11 ,3,506.13 ,2015/3/106.14,1,0.005116667,307,417,861.17 ,2,138.06 ,1,361.11 ,3,499.17 ,2015/4/106.14,1,0.005116667,306,416,500.06 ,2,131.09 ,1,36

15、1.11 ,3,492.20 ,2015/5/106.14,1,0.005116667,305,415,138.95 ,2,124.13 ,1,361.11 ,3,485.24 ,2015/6/106.14,1,0.005116667,304,413,777.84 ,2,117.16 ,1,361.11 ,3,478.27 ,2015/7/106.14,1,0.005116667,303,412,416.73 ,2,110.20 ,1,361.11 ,3,471.31 ,2015/8/106.14,1,0.005116667,302,411,055.62 ,2,103.23 ,1,361.11

16、 ,3,464.34 ,2015/9/106.14,1,0.005116667,301,409,694.51 ,2,096.27 ,1,361.11 ,3,457.38 ,2015/10/106.14,1,0.005116667,300,408,333.40 ,2,089.31 ,1,361.11 ,3,450.42 ,2015/11/106.14,1,0.005116667,299,406,972.29 ,2,082.34 ,1,361.11 ,3,443.45 ,2015/12/106.14,1,0.005116667,298,405,611.18 ,2,075.38 ,1,361.11

17、,3,436.49 ,2016/1/106.14,1,0.005116667,297,404,250.07 ,2,068.41 ,1,361.11 ,3,429.52 ,2016/2/106.14,1,0.005116667,296,402,888.96 ,2,061.45 ,1,361.11 ,3,422.56 ,2016/3/106.14,1,0.005116667,295,401,527.85 ,2,054.48 ,1,361.11 ,3,415.59 ,2016/4/106.14,1,0.005116667,294,400,166.74 ,2,047.52 ,1,361.11 ,3,4

18、08.63 ,2016/5/106.14,1,0.005116667,293,398,805.63 ,2,040.56 ,1,361.11 ,3,401.67 ,2016/6/106.14,1,0.005116667,292,397,444.52 ,2,033.59 ,1,361.11 ,3,394.70 ,2016/7/106.14,1,0.005116667,291,396,083.41 ,2,026.63 ,1,361.11 ,3,387.74 ,2016/8/106.14,1,0.005116667,290,394,722.30 ,2,019.66 ,1,361.11 ,3,380.7

19、7 ,2016/9/106.14,1,0.005116667,289,393,361.19 ,2,012.70 ,1,361.11 ,3,373.81 ,2016/10/106.14,1,0.005116667,288,392,000.08 ,2,005.73 ,1,361.11 ,3,366.84 ,2016/11/106.14,1,0.005116667,287,390,638.97 ,1,998.77 ,1,361.11 ,3,359.88 ,2016/12/106.14,1,0.005116667,286,389,277.86 ,1,991.81 ,1,361.11 ,3,352.92

20、 ,2017/1/106.14,1,0.005116667,285,387,916.75 ,1,984.84 ,1,361.11 ,3,345.95 ,2017/2/106.14,1,0.005116667,284,386,555.64 ,1,977.88 ,1,361.11 ,3,338.99 ,2017/3/106.14,1,0.005116667,283,385,194.53 ,1,970.91 ,1,361.11 ,3,332.02 ,2017/4/106.14,1,0.005116667,282,383,833.42 ,1,963.95 ,1,361.11 ,3,325.06 ,20

21、17/5/106.14,1,0.005116667,281,382,472.31 ,1,956.98 ,1,361.11 ,3,318.09 ,2017/6/106.14,1,0.005116667,280,381,111.20 ,1,950.02 ,1,361.11 ,3,311.13 ,2017/7/106.14,1,0.005116667,279,379,750.09 ,1,943.05 ,1,361.11 ,3,304.16 ,2017/8/106.14,1,0.005116667,278,378,388.98 ,1,936.09 ,1,361.11 ,3,297.20 ,2017/9

22、/106.14,1,0.005116667,277,377,027.87 ,1,929.13 ,1,361.11 ,3,290.24 ,2017/10/106.14,1,0.005116667,276,375,666.76 ,1,922.16 ,1,361.11 ,3,283.27 ,2017/11/106.14,1,0.005116667,275,374,305.65 ,1,915.20 ,1,361.11 ,3,276.31 ,2017/12/106.14,1,0.005116667,274,372,944.54 ,1,908.23 ,1,361.11 ,3,269.34 ,2018/1/

23、106.14,1,0.005116667,273,371,583.43 ,1,901.27 ,1,361.11 ,3,262.38 ,2018/2/106.14,1,0.005116667,272,370,222.32 ,1,894.30 ,1,361.11 ,3,255.41 ,2018/3/106.14,1,0.005116667,271,368,861.21 ,1,887.34 ,1,361.11 ,3,248.45 ,2018/4/106.14,1,0.005116667,270,367,500.10 ,1,880.38 ,1,361.11 ,3,241.49 ,2018/5/106.

24、14,1,0.005116667,269,366,138.99 ,1,873.41 ,1,361.11 ,3,234.52 ,2018/6/106.14,1,0.005116667,268,364,777.88 ,1,866.45 ,1,361.11 ,3,227.56 ,2018/7/106.14,1,0.005116667,267,363,416.77 ,1,859.48 ,1,361.11 ,3,220.59 ,2018/8/106.14,1,0.005116667,266,362,055.66 ,1,852.52 ,1,361.11 ,3,213.63 ,2018/9/106.14,1

25、,0.005116667,265,360,694.55 ,1,845.55 ,1,361.11 ,3,206.66 ,2018/10/106.14,1,0.005116667,264,359,333.44 ,1,838.59 ,1,361.11 ,3,199.70 ,2018/11/106.14,1,0.005116667,263,357,972.33 ,1,831.63 ,1,361.11 ,3,192.74 ,2018/12/106.14,1,0.005116667,262,356,611.22 ,1,824.66 ,1,361.11 ,3,185.77 ,2019/1/106.14,1,

26、0.005116667,261,355,250.11 ,1,817.70 ,1,361.11 ,3,178.81 ,2019/2/106.14,1,0.005116667,260,353,889.00 ,1,810.73 ,1,361.11 ,3,171.84 ,2019/3/106.14,1,0.005116667,259,352,527.89 ,1,803.77 ,1,361.11 ,3,164.88 ,2019/4/106.14,1,0.005116667,258,351,166.78 ,1,796.80 ,1,361.11 ,3,157.91 ,2019/5/106.14,1,0.00

27、5116667,257,349,805.67 ,1,789.84 ,1,361.11 ,3,150.95 ,2019/6/106.14,1,0.005116667,256,348,444.56 ,1,782.87 ,1,361.11 ,3,143.98 ,2019/7/106.14,1,0.005116667,255,347,083.45 ,1,775.91 ,1,361.11 ,3,137.02 ,2019/8/106.14,1,0.005116667,254,345,722.34 ,1,768.95 ,1,361.11 ,3,130.06 ,2019/9/106.14,1,0.005116

28、667,253,344,361.23 ,1,761.98 ,1,361.11 ,3,123.09 ,2019/10/106.14,1,0.005116667,252,343,000.12 ,1,755.02 ,1,361.11 ,3,116.13 ,2019/11/106.14,1,0.005116667,251,341,639.01 ,1,748.05 ,1,361.11 ,3,109.16 ,2019/12/106.14,1,0.005116667,250,340,277.90 ,1,741.09 ,1,361.11 ,3,102.20 ,2020/1/106.14,1,0.0051166

29、67,249,338,916.79 ,1,734.12 ,1,361.11 ,3,095.23 ,2020/2/106.14,1,0.005116667,248,337,555.68 ,1,727.16 ,1,361.11 ,3,088.27 ,2020/3/106.14,1,0.005116667,247,336,194.57 ,1,720.20 ,1,361.11 ,3,081.31 ,2020/4/106.14,1,0.005116667,246,334,833.46 ,1,713.23 ,1,361.11 ,3,074.34 ,2020/5/106.14,1,0.005116667,2

30、45,333,472.35 ,1,706.27 ,1,361.11 ,3,067.38 ,2020/6/106.14,1,0.005116667,244,332,111.24 ,1,699.30 ,1,361.11 ,3,060.41 ,2020/7/106.14,1,0.005116667,243,330,750.13 ,1,692.34 ,1,361.11 ,3,053.45 ,2020/8/106.14,1,0.005116667,242,329,389.02 ,1,685.37 ,1,361.11 ,3,046.48 ,2020/9/106.14,1,0.005116667,241,3

31、28,027.91 ,1,678.41 ,1,361.11 ,3,039.52 ,2020/10/106.14,1,0.005116667,240,326,666.80 ,1,671.45 ,1,361.11 ,3,032.56 ,2020/11/106.14,1,0.005116667,239,325,305.69 ,1,664.48 ,1,361.11 ,3,025.59 ,2020/12/106.14,1,0.005116667,238,323,944.58 ,1,657.52 ,1,361.11 ,3,018.63 ,2021/1/106.14,1,0.005116667,237,32

32、2,583.47 ,1,650.55 ,1,361.11 ,3,011.66 ,2021/2/106.14,1,0.005116667,236,321,222.36 ,1,643.59 ,1,361.11 ,3,004.70 ,2021/3/106.14,1,0.005116667,235,319,861.25 ,1,636.62 ,1,361.11 ,2,997.73 ,2021/4/106.14,1,0.005116667,234,318,500.14 ,1,629.66 ,1,361.11 ,2,990.77 ,2021/5/106.14,1,0.005116667,233,317,13

33、9.03 ,1,622.69 ,1,361.11 ,2,983.80 ,2021/6/106.14,1,0.005116667,232,315,777.92 ,1,615.73 ,1,361.11 ,2,976.84 ,2021/7/106.14,1,0.005116667,231,314,416.81 ,1,608.77 ,1,361.11 ,2,969.88 ,2021/8/106.14,1,0.005116667,230,313,055.70 ,1,601.80 ,1,361.11 ,2,962.91 ,2021/9/106.14,1,0.005116667,229,311,694.59

34、 ,1,594.84 ,1,361.11 ,2,955.95 ,2021/10/106.14,1,0.005116667,228,310,333.48 ,1,587.87 ,1,361.11 ,2,948.98 ,2021/11/106.14,1,0.005116667,227,308,972.37 ,1,580.91 ,1,361.11 ,2,942.02 ,2021/12/106.14,1,0.005116667,226,307,611.26 ,1,573.94 ,1,361.11 ,2,935.05 ,2022/1/106.14,1,0.005116667,225,306,250.15

35、,1,566.98 ,1,361.11 ,2,928.09 ,2022/2/106.14,1,0.005116667,224,304,889.04 ,1,560.02 ,1,361.11 ,2,921.13 ,2022/3/106.14,1,0.005116667,223,303,527.93 ,1,553.05 ,1,361.11 ,2,914.16 ,2022/4/106.14,1,0.005116667,222,302,166.82 ,1,546.09 ,1,361.11 ,2,907.20 ,2022/5/106.14,1,0.005116667,221,300,805.71 ,1,5

36、39.12 ,1,361.11 ,2,900.23 ,2022/6/106.14,1,0.005116667,220,299,444.60 ,1,532.16 ,1,361.11 ,2,893.27 ,2022/7/106.14,1,0.005116667,219,298,083.49 ,1,525.19 ,1,361.11 ,2,886.30 ,2022/8/106.14,1,0.005116667,218,296,722.38 ,1,518.23 ,1,361.11 ,2,879.34 ,2022/9/106.14,1,0.005116667,217,295,361.27 ,1,511.2

37、7 ,1,361.11 ,2,872.38 ,2022/10/106.14,1,0.005116667,216,294,000.16 ,1,504.30 ,1,361.11 ,2,865.41 ,2022/11/106.14,1,0.005116667,215,292,639.05 ,1,497.34 ,1,361.11 ,2,858.45 ,2022/12/106.14,1,0.005116667,214,291,277.94 ,1,490.37 ,1,361.11 ,2,851.48 ,2023/1/106.14,1,0.005116667,213,289,916.83 ,1,483.41

38、 ,1,361.11 ,2,844.52 ,2023/2/106.14,1,0.005116667,212,288,555.72 ,1,476.44 ,1,361.11 ,2,837.55 ,2023/3/106.14,1,0.005116667,211,287,194.61 ,1,469.48 ,1,361.11 ,2,830.59 ,2023/4/106.14,1,0.005116667,210,285,833.50 ,1,462.51 ,1,361.11 ,2,823.62 ,2023/5/106.14,1,0.005116667,209,284,472.39 ,1,455.55 ,1,

39、361.11 ,2,816.66 ,2023/6/106.14,1,0.005116667,208,283,111.28 ,1,448.59 ,1,361.11 ,2,809.70 ,2023/7/106.14,1,0.005116667,207,281,750.17 ,1,441.62 ,1,361.11 ,2,802.73 ,2023/8/106.14,1,0.005116667,206,280,389.06 ,1,434.66 ,1,361.11 ,2,795.77 ,2023/9/106.14,1,0.005116667,205,279,027.95 ,1,427.69 ,1,361.

40、11 ,2,788.80 ,2023/10/106.14,1,0.005116667,204,277,666.84 ,1,420.73 ,1,361.11 ,2,781.84 ,2023/11/106.14,1,0.005116667,203,276,305.73 ,1,413.76 ,1,361.11 ,2,774.87 ,2023/12/106.14,1,0.005116667,202,274,944.62 ,1,406.80 ,1,361.11 ,2,767.91 ,2024/1/106.14,1,0.005116667,201,273,583.51 ,1,399.84 ,1,361.1

41、1 ,2,760.95 ,2024/2/106.14,1,0.005116667,200,272,222.40 ,1,392.87 ,1,361.11 ,2,753.98 ,2024/3/106.14,1,0.005116667,199,270,861.29 ,1,385.91 ,1,361.11 ,2,747.02 ,2024/4/106.14,1,0.005116667,198,269,500.18 ,1,378.94 ,1,361.11 ,2,740.05 ,2024/5/106.14,1,0.005116667,197,268,139.07 ,1,371.98 ,1,361.11 ,2

42、,733.09 ,2024/6/106.14,1,0.005116667,196,266,777.96 ,1,365.01 ,1,361.11 ,2,726.12 ,2024/7/106.14,1,0.005116667,195,265,416.85 ,1,358.05 ,1,361.11 ,2,719.16 ,2024/8/106.14,1,0.005116667,194,264,055.74 ,1,351.09 ,1,361.11 ,2,712.20 ,2024/9/106.14,1,0.005116667,193,262,694.63 ,1,344.12 ,1,361.11 ,2,705

43、.23 ,2024/10/106.14,1,0.005116667,192,261,333.52 ,1,337.16 ,1,361.11 ,2,698.27 ,2024/11/106.14,1,0.005116667,191,259,972.41 ,1,330.19 ,1,361.11 ,2,691.30 ,2024/12/106.14,1,0.005116667,190,258,611.30 ,1,323.23 ,1,361.11 ,2,684.34 ,2025/1/106.14,1,0.005116667,189,257,250.19 ,1,316.26 ,1,361.11 ,2,677.

44、37 ,2025/2/106.14,1,0.005116667,188,255,889.08 ,1,309.30 ,1,361.11 ,2,670.41 ,2025/3/106.14,1,0.005116667,187,254,527.97 ,1,302.33 ,1,361.11 ,2,663.44 ,2025/4/106.14,1,0.005116667,186,253,166.86 ,1,295.37 ,1,361.11 ,2,656.48 ,2025/5/106.14,1,0.005116667,185,251,805.75 ,1,288.41 ,1,361.11 ,2,649.52 ,

45、2025/6/106.14,1,0.005116667,184,250,444.64 ,1,281.44 ,1,361.11 ,2,642.55 ,2025/7/106.14,1,0.005116667,183,249,083.53 ,1,274.48 ,1,361.11 ,2,635.59 ,2025/8/106.14,1,0.005116667,182,247,722.42 ,1,267.51 ,1,361.11 ,2,628.62 ,2025/9/106.14,1,0.005116667,181,246,361.31 ,1,260.55 ,1,361.11 ,2,621.66 ,2025

46、/10/106.14,1,0.005116667,180,245,000.20 ,1,253.58 ,1,361.11 ,2,614.69 ,2025/11/106.14,1,0.005116667,179,243,639.09 ,1,246.62 ,1,361.11 ,2,607.73 ,2025/12/106.14,1,0.005116667,178,242,277.98 ,1,239.66 ,1,361.11 ,2,600.77 ,2026/1/106.14,1,0.005116667,177,240,916.87 ,1,232.69 ,1,361.11 ,2,593.80 ,2026/

47、2/106.14,1,0.005116667,176,239,555.76 ,1,225.73 ,1,361.11 ,2,586.84 ,2026/3/106.14,1,0.005116667,175,238,194.65 ,1,218.76 ,1,361.11 ,2,579.87 ,2026/4/106.14,1,0.005116667,174,236,833.54 ,1,211.80 ,1,361.11 ,2,572.91 ,2026/5/106.14,1,0.005116667,173,235,472.43 ,1,204.83 ,1,361.11 ,2,565.94 ,2026/6/10

48、6.14,1,0.005116667,172,234,111.32 ,1,197.87 ,1,361.11 ,2,558.98 ,2026/7/106.14,1,0.005116667,171,232,750.21 ,1,190.91 ,1,361.11 ,2,552.02 ,2026/8/106.14,1,0.005116667,170,231,389.10 ,1,183.94 ,1,361.11 ,2,545.05 ,2026/9/106.14,1,0.005116667,169,230,027.99 ,1,176.98 ,1,361.11 ,2,538.09 ,2026/10/106.1

49、4,1,0.005116667,168,228,666.88 ,1,170.01 ,1,361.11 ,2,531.12 ,2026/11/106.14,1,0.005116667,167,227,305.77 ,1,163.05 ,1,361.11 ,2,524.16 ,2026/12/106.14,1,0.005116667,166,225,944.66 ,1,156.08 ,1,361.11 ,2,517.19 ,2027/1/106.14,1,0.005116667,165,224,583.55 ,1,149.12 ,1,361.11 ,2,510.23 ,2027/2/106.14,

50、1,0.005116667,164,223,222.44 ,1,142.15 ,1,361.11 ,2,503.26 ,2027/3/106.14,1,0.005116667,163,221,861.33 ,1,135.19 ,1,361.11 ,2,496.30 ,2027/4/106.14,1,0.005116667,162,220,500.22 ,1,128.23 ,1,361.11 ,2,489.34 ,2027/5/106.14,1,0.005116667,161,219,139.11 ,1,121.26 ,1,361.11 ,2,482.37 ,2027/6/106.14,1,0.

51、005116667,160,217,778.00 ,1,114.30 ,1,361.11 ,2,475.41 ,2027/7/106.14,1,0.005116667,159,216,416.89 ,1,107.33 ,1,361.11 ,2,468.44 ,2027/8/106.14,1,0.005116667,158,215,055.78 ,1,100.37 ,1,361.11 ,2,461.48 ,2027/9/106.14,1,0.005116667,157,213,694.67 ,1,093.40 ,1,361.11 ,2,454.51 ,2027/10/106.14,1,0.005

52、116667,156,212,333.56 ,1,086.44 ,1,361.11 ,2,447.55 ,2027/11/106.14,1,0.005116667,155,210,972.45 ,1,079.48 ,1,361.11 ,2,440.59 ,2027/12/106.14,1,0.005116667,154,209,611.34 ,1,072.51 ,1,361.11 ,2,433.62 ,2028/1/106.14,1,0.005116667,153,208,250.23 ,1,065.55 ,1,361.11 ,2,426.66 ,2028/2/106.14,1,0.00511

53、6667,152,206,889.12 ,1,058.58 ,1,361.11 ,2,419.69 ,2028/3/106.14,1,0.005116667,151,205,528.01 ,1,051.62 ,1,361.11 ,2,412.73 ,2028/4/106.14,1,0.005116667,150,204,166.90 ,1,044.65 ,1,361.11 ,2,405.76 ,2028/5/106.14,1,0.005116667,149,202,805.79 ,1,037.69 ,1,361.11 ,2,398.80 ,2028/6/106.14,1,0.005116667

54、,148,201,444.68 ,1,030.73 ,1,361.11 ,2,391.84 ,2028/7/106.14,1,0.005116667,147,200,083.57 ,1,023.76 ,1,361.11 ,2,384.87 ,2028/8/106.14,1,0.005116667,146,198,722.46 ,1,016.80 ,1,361.11 ,2,377.91 ,2028/9/106.14,1,0.005116667,145,197,361.35 ,1,009.83 ,1,361.11 ,2,370.94 ,2028/10/106.14,1,0.005116667,14

55、4,196,000.24 ,1,002.87 ,1,361.11 ,2,363.98 ,2028/11/106.14,1,0.005116667,143,194,639.13 ,995.90 ,1,361.11 ,2,357.01 ,2028/12/106.14,1,0.005116667,142,193,278.02 ,988.94 ,1,361.11 ,2,350.05 ,2029/1/106.14,1,0.005116667,141,191,916.91 ,981.97 ,1,361.11 ,2,343.08 ,2029/2/106.14,1,0.005116667,140,190,55

56、5.80 ,975.01 ,1,361.11 ,2,336.12 ,2029/3/106.14,1,0.005116667,139,189,194.69 ,968.05 ,1,361.11 ,2,329.16 ,2029/4/106.14,1,0.005116667,138,187,833.58 ,961.08 ,1,361.11 ,2,322.19 ,2029/5/106.14,1,0.005116667,137,186,472.47 ,954.12 ,1,361.11 ,2,315.23 ,2029/6/106.14,1,0.005116667,136,185,111.36 ,947.15

57、 ,1,361.11 ,2,308.26 ,2029/7/106.14,1,0.005116667,135,183,750.25 ,940.19 ,1,361.11 ,2,301.30 ,2029/8/106.14,1,0.005116667,134,182,389.14 ,933.22 ,1,361.11 ,2,294.33 ,2029/9/106.14,1,0.005116667,133,181,028.03 ,926.26 ,1,361.11 ,2,287.37 ,2029/10/106.14,1,0.005116667,132,179,666.92 ,919.30 ,1,361.11

58、,2,280.41 ,2029/11/106.14,1,0.005116667,131,178,305.81 ,912.33 ,1,361.11 ,2,273.44 ,2029/12/106.14,1,0.005116667,130,176,944.70 ,905.37 ,1,361.11 ,2,266.48 ,2030/1/106.14,1,0.005116667,129,175,583.59 ,898.40 ,1,361.11 ,2,259.51 ,2030/2/106.14,1,0.005116667,128,174,222.48 ,891.44 ,1,361.11 ,2,252.55

59、,2030/3/106.14,1,0.005116667,127,172,861.37 ,884.47 ,1,361.11 ,2,245.58 ,2030/4/106.14,1,0.005116667,126,171,500.26 ,877.51 ,1,361.11 ,2,238.62 ,2030/5/106.14,1,0.005116667,125,170,139.15 ,870.55 ,1,361.11 ,2,231.66 ,2030/6/106.14,1,0.005116667,124,168,778.04 ,863.58 ,1,361.11 ,2,224.69 ,2030/7/106.

60、14,1,0.005116667,123,167,416.93 ,856.62 ,1,361.11 ,2,217.73 ,2030/8/106.14,1,0.005116667,122,166,055.82 ,849.65 ,1,361.11 ,2,210.76 ,2030/9/106.14,1,0.005116667,121,164,694.71 ,842.69 ,1,361.11 ,2,203.80 ,2030/10/106.14,1,0.005116667,120,163,333.60 ,835.72 ,1,361.11 ,2,196.83 ,2030/11/106.14,1,0.005