贷款65.4元(公积金贷款)房贷,还款18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:65.4元
还款月数:18年
每月还款:0.4元
利息总额:20.02元
本息合计:85.42元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2023-11 | 0.40 | 0.17 | 0.23 | 65.17 |
| 2 | 2023-12 | 0.40 | 0.17 | 0.23 | 64.95 |
| 3 | 2024-01 | 0.40 | 0.17 | 0.23 | 64.72 |
| 4 | 2024-02 | 0.40 | 0.17 | 0.23 | 64.49 |
| 5 | 2024-03 | 0.40 | 0.17 | 0.23 | 64.26 |
| 6 | 2024-04 | 0.40 | 0.17 | 0.23 | 64.03 |
| 7 | 2024-05 | 0.40 | 0.17 | 0.23 | 63.80 |
| 8 | 2024-06 | 0.40 | 0.16 | 0.23 | 63.57 |
| 9 | 2024-07 | 0.40 | 0.16 | 0.23 | 63.34 |
| 10 | 2024-08 | 0.40 | 0.16 | 0.23 | 63.11 |
| 11 | 2024-09 | 0.40 | 0.16 | 0.23 | 62.88 |
| 12 | 2024-10 | 0.40 | 0.16 | 0.23 | 62.64 |
| 13 | 2024-11 | 0.40 | 0.16 | 0.23 | 62.41 |
| 14 | 2024-12 | 0.40 | 0.16 | 0.23 | 62.18 |
| 15 | 2025-01 | 0.40 | 0.16 | 0.23 | 61.94 |
| 16 | 2025-02 | 0.40 | 0.16 | 0.24 | 61.70 |
| 17 | 2025-03 | 0.40 | 0.16 | 0.24 | 61.47 |
| 18 | 2025-04 | 0.40 | 0.16 | 0.24 | 61.23 |
| 19 | 2025-05 | 0.40 | 0.16 | 0.24 | 60.99 |
| 20 | 2025-06 | 0.40 | 0.16 | 0.24 | 60.76 |
| 21 | 2025-07 | 0.40 | 0.16 | 0.24 | 60.52 |
| 22 | 2025-08 | 0.40 | 0.16 | 0.24 | 60.28 |
| 23 | 2025-09 | 0.40 | 0.16 | 0.24 | 60.04 |
| 24 | 2025-10 | 0.40 | 0.16 | 0.24 | 59.80 |
| 25 | 2025-11 | 0.40 | 0.15 | 0.24 | 59.56 |
| 26 | 2025-12 | 0.40 | 0.15 | 0.24 | 59.32 |
| 27 | 2026-01 | 0.40 | 0.15 | 0.24 | 59.07 |
| 28 | 2026-02 | 0.40 | 0.15 | 0.24 | 58.83 |
| 29 | 2026-03 | 0.40 | 0.15 | 0.24 | 58.59 |
| 30 | 2026-04 | 0.40 | 0.15 | 0.24 | 58.34 |
| 31 | 2026-05 | 0.40 | 0.15 | 0.24 | 58.10 |
| 32 | 2026-06 | 0.40 | 0.15 | 0.25 | 57.85 |
| 33 | 2026-07 | 0.40 | 0.15 | 0.25 | 57.61 |
| 34 | 2026-08 | 0.40 | 0.15 | 0.25 | 57.36 |
| 35 | 2026-09 | 0.40 | 0.15 | 0.25 | 57.11 |
| 36 | 2026-10 | 0.40 | 0.15 | 0.25 | 56.87 |
| 37 | 2026-11 | 0.40 | 0.15 | 0.25 | 56.62 |
| 38 | 2026-12 | 0.40 | 0.15 | 0.25 | 56.37 |
| 39 | 2027-01 | 0.40 | 0.15 | 0.25 | 56.12 |
| 40 | 2027-02 | 0.40 | 0.14 | 0.25 | 55.87 |
| 41 | 2027-03 | 0.40 | 0.14 | 0.25 | 55.62 |
| 42 | 2027-04 | 0.40 | 0.14 | 0.25 | 55.37 |
| 43 | 2027-05 | 0.40 | 0.14 | 0.25 | 55.11 |
| 44 | 2027-06 | 0.40 | 0.14 | 0.25 | 54.86 |
| 45 | 2027-07 | 0.40 | 0.14 | 0.25 | 54.61 |
| 46 | 2027-08 | 0.40 | 0.14 | 0.25 | 54.35 |
| 47 | 2027-09 | 0.40 | 0.14 | 0.26 | 54.10 |
| 48 | 2027-10 | 0.40 | 0.14 | 0.26 | 53.84 |
| 49 | 2027-11 | 0.40 | 0.14 | 0.26 | 53.58 |
| 50 | 2027-12 | 0.40 | 0.14 | 0.26 | 53.33 |
| 51 | 2028-01 | 0.40 | 0.14 | 0.26 | 53.07 |
| 52 | 2028-02 | 0.40 | 0.14 | 0.26 | 52.81 |
| 53 | 2028-03 | 0.40 | 0.14 | 0.26 | 52.55 |
| 54 | 2028-04 | 0.40 | 0.14 | 0.26 | 52.29 |
| 55 | 2028-05 | 0.40 | 0.14 | 0.26 | 52.03 |
| 56 | 2028-06 | 0.40 | 0.13 | 0.26 | 51.77 |
| 57 | 2028-07 | 0.40 | 0.13 | 0.26 | 51.51 |
| 58 | 2028-08 | 0.40 | 0.13 | 0.26 | 51.25 |
| 59 | 2028-09 | 0.40 | 0.13 | 0.26 | 50.98 |
| 60 | 2028-10 | 0.40 | 0.13 | 0.26 | 50.72 |
| 61 | 2028-11 | 0.40 | 0.13 | 0.26 | 50.46 |
| 62 | 2028-12 | 0.40 | 0.13 | 0.27 | 50.19 |
| 63 | 2029-01 | 0.40 | 0.13 | 0.27 | 49.93 |
| 64 | 2029-02 | 0.40 | 0.13 | 0.27 | 49.66 |
| 65 | 2029-03 | 0.40 | 0.13 | 0.27 | 49.39 |
| 66 | 2029-04 | 0.40 | 0.13 | 0.27 | 49.12 |
| 67 | 2029-05 | 0.40 | 0.13 | 0.27 | 48.86 |
| 68 | 2029-06 | 0.40 | 0.13 | 0.27 | 48.59 |
| 69 | 2029-07 | 0.40 | 0.13 | 0.27 | 48.32 |
| 70 | 2029-08 | 0.40 | 0.12 | 0.27 | 48.05 |
| 71 | 2029-09 | 0.40 | 0.12 | 0.27 | 47.77 |
| 72 | 2029-10 | 0.40 | 0.12 | 0.27 | 47.50 |
| 73 | 2029-11 | 0.40 | 0.12 | 0.27 | 47.23 |
| 74 | 2029-12 | 0.40 | 0.12 | 0.27 | 46.96 |
| 75 | 2030-01 | 0.40 | 0.12 | 0.27 | 46.68 |
| 76 | 2030-02 | 0.40 | 0.12 | 0.27 | 46.41 |
| 77 | 2030-03 | 0.40 | 0.12 | 0.28 | 46.13 |
| 78 | 2030-04 | 0.40 | 0.12 | 0.28 | 45.86 |
| 79 | 2030-05 | 0.40 | 0.12 | 0.28 | 45.58 |
| 80 | 2030-06 | 0.40 | 0.12 | 0.28 | 45.30 |
| 81 | 2030-07 | 0.40 | 0.12 | 0.28 | 45.02 |
| 82 | 2030-08 | 0.40 | 0.12 | 0.28 | 44.74 |
| 83 | 2030-09 | 0.40 | 0.12 | 0.28 | 44.46 |
| 84 | 2030-10 | 0.40 | 0.11 | 0.28 | 44.18 |
| 85 | 2030-11 | 0.40 | 0.11 | 0.28 | 43.90 |
| 86 | 2030-12 | 0.40 | 0.11 | 0.28 | 43.62 |
| 87 | 2031-01 | 0.40 | 0.11 | 0.28 | 43.34 |
| 88 | 2031-02 | 0.40 | 0.11 | 0.28 | 43.05 |
| 89 | 2031-03 | 0.40 | 0.11 | 0.28 | 42.77 |
| 90 | 2031-04 | 0.40 | 0.11 | 0.28 | 42.48 |
| 91 | 2031-05 | 0.40 | 0.11 | 0.29 | 42.20 |
| 92 | 2031-06 | 0.40 | 0.11 | 0.29 | 41.91 |
| 93 | 2031-07 | 0.40 | 0.11 | 0.29 | 41.62 |
| 94 | 2031-08 | 0.40 | 0.11 | 0.29 | 41.34 |
| 95 | 2031-09 | 0.40 | 0.11 | 0.29 | 41.05 |
| 96 | 2031-10 | 0.40 | 0.11 | 0.29 | 40.76 |
| 97 | 2031-11 | 0.40 | 0.11 | 0.29 | 40.47 |
| 98 | 2031-12 | 0.40 | 0.10 | 0.29 | 40.18 |
| 99 | 2032-01 | 0.40 | 0.10 | 0.29 | 39.89 |
| 100 | 2032-02 | 0.40 | 0.10 | 0.29 | 39.59 |
| 101 | 2032-03 | 0.40 | 0.10 | 0.29 | 39.30 |
| 102 | 2032-04 | 0.40 | 0.10 | 0.29 | 39.01 |
| 103 | 2032-05 | 0.40 | 0.10 | 0.29 | 38.71 |
| 104 | 2032-06 | 0.40 | 0.10 | 0.30 | 38.42 |
| 105 | 2032-07 | 0.40 | 0.10 | 0.30 | 38.12 |
| 106 | 2032-08 | 0.40 | 0.10 | 0.30 | 37.82 |
| 107 | 2032-09 | 0.40 | 0.10 | 0.30 | 37.53 |
| 108 | 2032-10 | 0.40 | 0.10 | 0.30 | 37.23 |
| 109 | 2032-11 | 0.40 | 0.10 | 0.30 | 36.93 |
| 110 | 2032-12 | 0.40 | 0.10 | 0.30 | 36.63 |
| 111 | 2033-01 | 0.40 | 0.09 | 0.30 | 36.33 |
| 112 | 2033-02 | 0.40 | 0.09 | 0.30 | 36.02 |
| 113 | 2033-03 | 0.40 | 0.09 | 0.30 | 35.72 |
| 114 | 2033-04 | 0.40 | 0.09 | 0.30 | 35.42 |
| 115 | 2033-05 | 0.40 | 0.09 | 0.30 | 35.12 |
| 116 | 2033-06 | 0.40 | 0.09 | 0.30 | 34.81 |
| 117 | 2033-07 | 0.40 | 0.09 | 0.31 | 34.50 |
| 118 | 2033-08 | 0.40 | 0.09 | 0.31 | 34.20 |
| 119 | 2033-09 | 0.40 | 0.09 | 0.31 | 33.89 |
| 120 | 2033-10 | 0.40 | 0.09 | 0.31 | 33.58 |
| 121 | 2033-11 | 0.40 | 0.09 | 0.31 | 33.27 |
| 122 | 2033-12 | 0.40 | 0.09 | 0.31 | 32.97 |
| 123 | 2034-01 | 0.40 | 0.09 | 0.31 | 32.66 |
| 124 | 2034-02 | 0.40 | 0.08 | 0.31 | 32.34 |
| 125 | 2034-03 | 0.40 | 0.08 | 0.31 | 32.03 |
| 126 | 2034-04 | 0.40 | 0.08 | 0.31 | 31.72 |
| 127 | 2034-05 | 0.40 | 0.08 | 0.31 | 31.41 |
| 128 | 2034-06 | 0.40 | 0.08 | 0.31 | 31.09 |
| 129 | 2034-07 | 0.40 | 0.08 | 0.32 | 30.78 |
| 130 | 2034-08 | 0.40 | 0.08 | 0.32 | 30.46 |
| 131 | 2034-09 | 0.40 | 0.08 | 0.32 | 30.14 |
| 132 | 2034-10 | 0.40 | 0.08 | 0.32 | 29.83 |
| 133 | 2034-11 | 0.40 | 0.08 | 0.32 | 29.51 |
| 134 | 2034-12 | 0.40 | 0.08 | 0.32 | 29.19 |
| 135 | 2035-01 | 0.40 | 0.08 | 0.32 | 28.87 |
| 136 | 2035-02 | 0.40 | 0.07 | 0.32 | 28.55 |
| 137 | 2035-03 | 0.40 | 0.07 | 0.32 | 28.23 |
| 138 | 2035-04 | 0.40 | 0.07 | 0.32 | 27.90 |
| 139 | 2035-05 | 0.40 | 0.07 | 0.32 | 27.58 |
| 140 | 2035-06 | 0.40 | 0.07 | 0.32 | 27.26 |
| 141 | 2035-07 | 0.40 | 0.07 | 0.33 | 26.93 |
| 142 | 2035-08 | 0.40 | 0.07 | 0.33 | 26.61 |
| 143 | 2035-09 | 0.40 | 0.07 | 0.33 | 26.28 |
| 144 | 2035-10 | 0.40 | 0.07 | 0.33 | 25.95 |
| 145 | 2035-11 | 0.40 | 0.07 | 0.33 | 25.62 |
| 146 | 2035-12 | 0.40 | 0.07 | 0.33 | 25.29 |
| 147 | 2036-01 | 0.40 | 0.07 | 0.33 | 24.96 |
| 148 | 2036-02 | 0.40 | 0.06 | 0.33 | 24.63 |
| 149 | 2036-03 | 0.40 | 0.06 | 0.33 | 24.30 |
| 150 | 2036-04 | 0.40 | 0.06 | 0.33 | 23.97 |
| 151 | 2036-05 | 0.40 | 0.06 | 0.33 | 23.63 |
| 152 | 2036-06 | 0.40 | 0.06 | 0.33 | 23.30 |
| 153 | 2036-07 | 0.40 | 0.06 | 0.34 | 22.96 |
| 154 | 2036-08 | 0.40 | 0.06 | 0.34 | 22.63 |
| 155 | 2036-09 | 0.40 | 0.06 | 0.34 | 22.29 |
| 156 | 2036-10 | 0.40 | 0.06 | 0.34 | 21.95 |
| 157 | 2036-11 | 0.40 | 0.06 | 0.34 | 21.61 |
| 158 | 2036-12 | 0.40 | 0.06 | 0.34 | 21.28 |
| 159 | 2037-01 | 0.40 | 0.05 | 0.34 | 20.93 |
| 160 | 2037-02 | 0.40 | 0.05 | 0.34 | 20.59 |
| 161 | 2037-03 | 0.40 | 0.05 | 0.34 | 20.25 |
| 162 | 2037-04 | 0.40 | 0.05 | 0.34 | 19.91 |
| 163 | 2037-05 | 0.40 | 0.05 | 0.34 | 19.56 |
| 164 | 2037-06 | 0.40 | 0.05 | 0.34 | 19.22 |
| 165 | 2037-07 | 0.40 | 0.05 | 0.35 | 18.87 |
| 166 | 2037-08 | 0.40 | 0.05 | 0.35 | 18.53 |
| 167 | 2037-09 | 0.40 | 0.05 | 0.35 | 18.18 |
| 168 | 2037-10 | 0.40 | 0.05 | 0.35 | 17.83 |
| 169 | 2037-11 | 0.40 | 0.05 | 0.35 | 17.48 |
| 170 | 2037-12 | 0.40 | 0.05 | 0.35 | 17.13 |
| 171 | 2038-01 | 0.40 | 0.04 | 0.35 | 16.78 |
| 172 | 2038-02 | 0.40 | 0.04 | 0.35 | 16.43 |
| 173 | 2038-03 | 0.40 | 0.04 | 0.35 | 16.07 |
| 174 | 2038-04 | 0.40 | 0.04 | 0.35 | 15.72 |
| 175 | 2038-05 | 0.40 | 0.04 | 0.35 | 15.37 |
| 176 | 2038-06 | 0.40 | 0.04 | 0.36 | 15.01 |
| 177 | 2038-07 | 0.40 | 0.04 | 0.36 | 14.65 |
| 178 | 2038-08 | 0.40 | 0.04 | 0.36 | 14.30 |
| 179 | 2038-09 | 0.40 | 0.04 | 0.36 | 13.94 |
| 180 | 2038-10 | 0.40 | 0.04 | 0.36 | 13.58 |
| 181 | 2038-11 | 0.40 | 0.04 | 0.36 | 13.22 |
| 182 | 2038-12 | 0.40 | 0.03 | 0.36 | 12.86 |
| 183 | 2039-01 | 0.40 | 0.03 | 0.36 | 12.49 |
| 184 | 2039-02 | 0.40 | 0.03 | 0.36 | 12.13 |
| 185 | 2039-03 | 0.40 | 0.03 | 0.36 | 11.77 |
| 186 | 2039-04 | 0.40 | 0.03 | 0.37 | 11.40 |
| 187 | 2039-05 | 0.40 | 0.03 | 0.37 | 11.04 |
| 188 | 2039-06 | 0.40 | 0.03 | 0.37 | 10.67 |
| 189 | 2039-07 | 0.40 | 0.03 | 0.37 | 10.30 |
| 190 | 2039-08 | 0.40 | 0.03 | 0.37 | 9.93 |
| 191 | 2039-09 | 0.40 | 0.03 | 0.37 | 9.56 |
| 192 | 2039-10 | 0.40 | 0.02 | 0.37 | 9.19 |
| 193 | 2039-11 | 0.40 | 0.02 | 0.37 | 8.82 |
| 194 | 2039-12 | 0.40 | 0.02 | 0.37 | 8.45 |
| 195 | 2040-01 | 0.40 | 0.02 | 0.37 | 8.07 |
| 196 | 2040-02 | 0.40 | 0.02 | 0.37 | 7.70 |
| 197 | 2040-03 | 0.40 | 0.02 | 0.38 | 7.32 |
| 198 | 2040-04 | 0.40 | 0.02 | 0.38 | 6.95 |
| 199 | 2040-05 | 0.40 | 0.02 | 0.38 | 6.57 |
| 200 | 2040-06 | 0.40 | 0.02 | 0.38 | 6.19 |
| 201 | 2040-07 | 0.40 | 0.02 | 0.38 | 5.81 |
| 202 | 2040-08 | 0.40 | 0.02 | 0.38 | 5.43 |
| 203 | 2040-09 | 0.40 | 0.01 | 0.38 | 5.05 |
| 204 | 2040-10 | 0.40 | 0.01 | 0.38 | 4.67 |
| 205 | 2040-11 | 0.40 | 0.01 | 0.38 | 4.28 |
| 206 | 2040-12 | 0.40 | 0.01 | 0.38 | 3.90 |
| 207 | 2041-01 | 0.40 | 0.01 | 0.39 | 3.51 |
| 208 | 2041-02 | 0.40 | 0.01 | 0.39 | 3.13 |
| 209 | 2041-03 | 0.40 | 0.01 | 0.39 | 2.74 |
| 210 | 2041-04 | 0.40 | 0.01 | 0.39 | 2.35 |
| 211 | 2041-05 | 0.40 | 0.01 | 0.39 | 1.96 |
| 212 | 2041-06 | 0.40 | 0.01 | 0.39 | 1.57 |
| 213 | 2041-07 | 0.40 | 0.00 | 0.39 | 1.18 |
| 214 | 2041-08 | 0.40 | 0.00 | 0.39 | 0.79 |
| 215 | 2041-09 | 0.40 | 0.00 | 0.39 | 0.39 |
| 216 | 2041-10 | 0.40 | 0.00 | 0.39 | 0.00 |
等额本金还款方式:
贷款总额:65.4元
还款月数:18年
首月还款:0.47元
每月递减:0元
利息总额:18.33元
本息合计:83.73元
节省利息:1.69元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2023-11 | 0.47 | 0.17 | 0.30 | 65.10 |
| 2 | 2023-12 | 0.47 | 0.17 | 0.30 | 64.79 |
| 3 | 2024-01 | 0.47 | 0.17 | 0.30 | 64.49 |
| 4 | 2024-02 | 0.47 | 0.17 | 0.30 | 64.19 |
| 5 | 2024-03 | 0.47 | 0.17 | 0.30 | 63.89 |
| 6 | 2024-04 | 0.47 | 0.17 | 0.30 | 63.58 |
| 7 | 2024-05 | 0.47 | 0.16 | 0.30 | 63.28 |
| 8 | 2024-06 | 0.47 | 0.16 | 0.30 | 62.98 |
| 9 | 2024-07 | 0.47 | 0.16 | 0.30 | 62.68 |
| 10 | 2024-08 | 0.46 | 0.16 | 0.30 | 62.37 |
| 11 | 2024-09 | 0.46 | 0.16 | 0.30 | 62.07 |
| 12 | 2024-10 | 0.46 | 0.16 | 0.30 | 61.77 |
| 13 | 2024-11 | 0.46 | 0.16 | 0.30 | 61.46 |
| 14 | 2024-12 | 0.46 | 0.16 | 0.30 | 61.16 |
| 15 | 2025-01 | 0.46 | 0.16 | 0.30 | 60.86 |
| 16 | 2025-02 | 0.46 | 0.16 | 0.30 | 60.56 |
| 17 | 2025-03 | 0.46 | 0.16 | 0.30 | 60.25 |
| 18 | 2025-04 | 0.46 | 0.16 | 0.30 | 59.95 |
| 19 | 2025-05 | 0.46 | 0.15 | 0.30 | 59.65 |
| 20 | 2025-06 | 0.46 | 0.15 | 0.30 | 59.34 |
| 21 | 2025-07 | 0.46 | 0.15 | 0.30 | 59.04 |
| 22 | 2025-08 | 0.46 | 0.15 | 0.30 | 58.74 |
| 23 | 2025-09 | 0.45 | 0.15 | 0.30 | 58.44 |
| 24 | 2025-10 | 0.45 | 0.15 | 0.30 | 58.13 |
| 25 | 2025-11 | 0.45 | 0.15 | 0.30 | 57.83 |
| 26 | 2025-12 | 0.45 | 0.15 | 0.30 | 57.53 |
| 27 | 2026-01 | 0.45 | 0.15 | 0.30 | 57.23 |
| 28 | 2026-02 | 0.45 | 0.15 | 0.30 | 56.92 |
| 29 | 2026-03 | 0.45 | 0.15 | 0.30 | 56.62 |
| 30 | 2026-04 | 0.45 | 0.15 | 0.30 | 56.32 |
| 31 | 2026-05 | 0.45 | 0.15 | 0.30 | 56.01 |
| 32 | 2026-06 | 0.45 | 0.14 | 0.30 | 55.71 |
| 33 | 2026-07 | 0.45 | 0.14 | 0.30 | 55.41 |
| 34 | 2026-08 | 0.45 | 0.14 | 0.30 | 55.11 |
| 35 | 2026-09 | 0.45 | 0.14 | 0.30 | 54.80 |
| 36 | 2026-10 | 0.44 | 0.14 | 0.30 | 54.50 |
| 37 | 2026-11 | 0.44 | 0.14 | 0.30 | 54.20 |
| 38 | 2026-12 | 0.44 | 0.14 | 0.30 | 53.89 |
| 39 | 2027-01 | 0.44 | 0.14 | 0.30 | 53.59 |
| 40 | 2027-02 | 0.44 | 0.14 | 0.30 | 53.29 |
| 41 | 2027-03 | 0.44 | 0.14 | 0.30 | 52.99 |
| 42 | 2027-04 | 0.44 | 0.14 | 0.30 | 52.68 |
| 43 | 2027-05 | 0.44 | 0.14 | 0.30 | 52.38 |
| 44 | 2027-06 | 0.44 | 0.14 | 0.30 | 52.08 |
| 45 | 2027-07 | 0.44 | 0.13 | 0.30 | 51.78 |
| 46 | 2027-08 | 0.44 | 0.13 | 0.30 | 51.47 |
| 47 | 2027-09 | 0.44 | 0.13 | 0.30 | 51.17 |
| 48 | 2027-10 | 0.43 | 0.13 | 0.30 | 50.87 |
| 49 | 2027-11 | 0.43 | 0.13 | 0.30 | 50.56 |
| 50 | 2027-12 | 0.43 | 0.13 | 0.30 | 50.26 |
| 51 | 2028-01 | 0.43 | 0.13 | 0.30 | 49.96 |
| 52 | 2028-02 | 0.43 | 0.13 | 0.30 | 49.66 |
| 53 | 2028-03 | 0.43 | 0.13 | 0.30 | 49.35 |
| 54 | 2028-04 | 0.43 | 0.13 | 0.30 | 49.05 |
| 55 | 2028-05 | 0.43 | 0.13 | 0.30 | 48.75 |
| 56 | 2028-06 | 0.43 | 0.13 | 0.30 | 48.44 |
| 57 | 2028-07 | 0.43 | 0.13 | 0.30 | 48.14 |
| 58 | 2028-08 | 0.43 | 0.12 | 0.30 | 47.84 |
| 59 | 2028-09 | 0.43 | 0.12 | 0.30 | 47.54 |
| 60 | 2028-10 | 0.43 | 0.12 | 0.30 | 47.23 |
| 61 | 2028-11 | 0.42 | 0.12 | 0.30 | 46.93 |
| 62 | 2028-12 | 0.42 | 0.12 | 0.30 | 46.63 |
| 63 | 2029-01 | 0.42 | 0.12 | 0.30 | 46.33 |
| 64 | 2029-02 | 0.42 | 0.12 | 0.30 | 46.02 |
| 65 | 2029-03 | 0.42 | 0.12 | 0.30 | 45.72 |
| 66 | 2029-04 | 0.42 | 0.12 | 0.30 | 45.42 |
| 67 | 2029-05 | 0.42 | 0.12 | 0.30 | 45.11 |
| 68 | 2029-06 | 0.42 | 0.12 | 0.30 | 44.81 |
| 69 | 2029-07 | 0.42 | 0.12 | 0.30 | 44.51 |
| 70 | 2029-08 | 0.42 | 0.11 | 0.30 | 44.21 |
| 71 | 2029-09 | 0.42 | 0.11 | 0.30 | 43.90 |
| 72 | 2029-10 | 0.42 | 0.11 | 0.30 | 43.60 |
| 73 | 2029-11 | 0.42 | 0.11 | 0.30 | 43.30 |
| 74 | 2029-12 | 0.41 | 0.11 | 0.30 | 42.99 |
| 75 | 2030-01 | 0.41 | 0.11 | 0.30 | 42.69 |
| 76 | 2030-02 | 0.41 | 0.11 | 0.30 | 42.39 |
| 77 | 2030-03 | 0.41 | 0.11 | 0.30 | 42.09 |
| 78 | 2030-04 | 0.41 | 0.11 | 0.30 | 41.78 |
| 79 | 2030-05 | 0.41 | 0.11 | 0.30 | 41.48 |
| 80 | 2030-06 | 0.41 | 0.11 | 0.30 | 41.18 |
| 81 | 2030-07 | 0.41 | 0.11 | 0.30 | 40.88 |
| 82 | 2030-08 | 0.41 | 0.11 | 0.30 | 40.57 |
| 83 | 2030-09 | 0.41 | 0.10 | 0.30 | 40.27 |
| 84 | 2030-10 | 0.41 | 0.10 | 0.30 | 39.97 |
| 85 | 2030-11 | 0.41 | 0.10 | 0.30 | 39.66 |
| 86 | 2030-12 | 0.41 | 0.10 | 0.30 | 39.36 |
| 87 | 2031-01 | 0.40 | 0.10 | 0.30 | 39.06 |
| 88 | 2031-02 | 0.40 | 0.10 | 0.30 | 38.76 |
| 89 | 2031-03 | 0.40 | 0.10 | 0.30 | 38.45 |
| 90 | 2031-04 | 0.40 | 0.10 | 0.30 | 38.15 |
| 91 | 2031-05 | 0.40 | 0.10 | 0.30 | 37.85 |
| 92 | 2031-06 | 0.40 | 0.10 | 0.30 | 37.54 |
| 93 | 2031-07 | 0.40 | 0.10 | 0.30 | 37.24 |
| 94 | 2031-08 | 0.40 | 0.10 | 0.30 | 36.94 |
| 95 | 2031-09 | 0.40 | 0.10 | 0.30 | 36.64 |
| 96 | 2031-10 | 0.40 | 0.09 | 0.30 | 36.33 |
| 97 | 2031-11 | 0.40 | 0.09 | 0.30 | 36.03 |
| 98 | 2031-12 | 0.40 | 0.09 | 0.30 | 35.73 |
| 99 | 2032-01 | 0.40 | 0.09 | 0.30 | 35.42 |
| 100 | 2032-02 | 0.39 | 0.09 | 0.30 | 35.12 |
| 101 | 2032-03 | 0.39 | 0.09 | 0.30 | 34.82 |
| 102 | 2032-04 | 0.39 | 0.09 | 0.30 | 34.52 |
| 103 | 2032-05 | 0.39 | 0.09 | 0.30 | 34.21 |
| 104 | 2032-06 | 0.39 | 0.09 | 0.30 | 33.91 |
| 105 | 2032-07 | 0.39 | 0.09 | 0.30 | 33.61 |
| 106 | 2032-08 | 0.39 | 0.09 | 0.30 | 33.31 |
| 107 | 2032-09 | 0.39 | 0.09 | 0.30 | 33.00 |
| 108 | 2032-10 | 0.39 | 0.09 | 0.30 | 32.70 |
| 109 | 2032-11 | 0.39 | 0.08 | 0.30 | 32.40 |
| 110 | 2032-12 | 0.39 | 0.08 | 0.30 | 32.09 |
| 111 | 2033-01 | 0.39 | 0.08 | 0.30 | 31.79 |
| 112 | 2033-02 | 0.38 | 0.08 | 0.30 | 31.49 |
| 113 | 2033-03 | 0.38 | 0.08 | 0.30 | 31.19 |
| 114 | 2033-04 | 0.38 | 0.08 | 0.30 | 30.88 |
| 115 | 2033-05 | 0.38 | 0.08 | 0.30 | 30.58 |
| 116 | 2033-06 | 0.38 | 0.08 | 0.30 | 30.28 |
| 117 | 2033-07 | 0.38 | 0.08 | 0.30 | 29.98 |
| 118 | 2033-08 | 0.38 | 0.08 | 0.30 | 29.67 |
| 119 | 2033-09 | 0.38 | 0.08 | 0.30 | 29.37 |
| 120 | 2033-10 | 0.38 | 0.08 | 0.30 | 29.07 |
| 121 | 2033-11 | 0.38 | 0.08 | 0.30 | 28.76 |
| 122 | 2033-12 | 0.38 | 0.07 | 0.30 | 28.46 |
| 123 | 2034-01 | 0.38 | 0.07 | 0.30 | 28.16 |
| 124 | 2034-02 | 0.38 | 0.07 | 0.30 | 27.86 |
| 125 | 2034-03 | 0.37 | 0.07 | 0.30 | 27.55 |
| 126 | 2034-04 | 0.37 | 0.07 | 0.30 | 27.25 |
| 127 | 2034-05 | 0.37 | 0.07 | 0.30 | 26.95 |
| 128 | 2034-06 | 0.37 | 0.07 | 0.30 | 26.64 |
| 129 | 2034-07 | 0.37 | 0.07 | 0.30 | 26.34 |
| 130 | 2034-08 | 0.37 | 0.07 | 0.30 | 26.04 |
| 131 | 2034-09 | 0.37 | 0.07 | 0.30 | 25.74 |
| 132 | 2034-10 | 0.37 | 0.07 | 0.30 | 25.43 |
| 133 | 2034-11 | 0.37 | 0.07 | 0.30 | 25.13 |
| 134 | 2034-12 | 0.37 | 0.06 | 0.30 | 24.83 |
| 135 | 2035-01 | 0.37 | 0.06 | 0.30 | 24.52 |
| 136 | 2035-02 | 0.37 | 0.06 | 0.30 | 24.22 |
| 137 | 2035-03 | 0.37 | 0.06 | 0.30 | 23.92 |
| 138 | 2035-04 | 0.36 | 0.06 | 0.30 | 23.62 |
| 139 | 2035-05 | 0.36 | 0.06 | 0.30 | 23.31 |
| 140 | 2035-06 | 0.36 | 0.06 | 0.30 | 23.01 |
| 141 | 2035-07 | 0.36 | 0.06 | 0.30 | 22.71 |
| 142 | 2035-08 | 0.36 | 0.06 | 0.30 | 22.41 |
| 143 | 2035-09 | 0.36 | 0.06 | 0.30 | 22.10 |
| 144 | 2035-10 | 0.36 | 0.06 | 0.30 | 21.80 |
| 145 | 2035-11 | 0.36 | 0.06 | 0.30 | 21.50 |
| 146 | 2035-12 | 0.36 | 0.06 | 0.30 | 21.19 |
| 147 | 2036-01 | 0.36 | 0.05 | 0.30 | 20.89 |
| 148 | 2036-02 | 0.36 | 0.05 | 0.30 | 20.59 |
| 149 | 2036-03 | 0.36 | 0.05 | 0.30 | 20.29 |
| 150 | 2036-04 | 0.36 | 0.05 | 0.30 | 19.98 |
| 151 | 2036-05 | 0.35 | 0.05 | 0.30 | 19.68 |
| 152 | 2036-06 | 0.35 | 0.05 | 0.30 | 19.38 |
| 153 | 2036-07 | 0.35 | 0.05 | 0.30 | 19.08 |
| 154 | 2036-08 | 0.35 | 0.05 | 0.30 | 18.77 |
| 155 | 2036-09 | 0.35 | 0.05 | 0.30 | 18.47 |
| 156 | 2036-10 | 0.35 | 0.05 | 0.30 | 18.17 |
| 157 | 2036-11 | 0.35 | 0.05 | 0.30 | 17.86 |
| 158 | 2036-12 | 0.35 | 0.05 | 0.30 | 17.56 |
| 159 | 2037-01 | 0.35 | 0.05 | 0.30 | 17.26 |
| 160 | 2037-02 | 0.35 | 0.04 | 0.30 | 16.96 |
| 161 | 2037-03 | 0.35 | 0.04 | 0.30 | 16.65 |
| 162 | 2037-04 | 0.35 | 0.04 | 0.30 | 16.35 |
| 163 | 2037-05 | 0.35 | 0.04 | 0.30 | 16.05 |
| 164 | 2037-06 | 0.34 | 0.04 | 0.30 | 15.74 |
| 165 | 2037-07 | 0.34 | 0.04 | 0.30 | 15.44 |
| 166 | 2037-08 | 0.34 | 0.04 | 0.30 | 15.14 |
| 167 | 2037-09 | 0.34 | 0.04 | 0.30 | 14.84 |
| 168 | 2037-10 | 0.34 | 0.04 | 0.30 | 14.53 |
| 169 | 2037-11 | 0.34 | 0.04 | 0.30 | 14.23 |
| 170 | 2037-12 | 0.34 | 0.04 | 0.30 | 13.93 |
| 171 | 2038-01 | 0.34 | 0.04 | 0.30 | 13.63 |
| 172 | 2038-02 | 0.34 | 0.04 | 0.30 | 13.32 |
| 173 | 2038-03 | 0.34 | 0.03 | 0.30 | 13.02 |
| 174 | 2038-04 | 0.34 | 0.03 | 0.30 | 12.72 |
| 175 | 2038-05 | 0.34 | 0.03 | 0.30 | 12.41 |
| 176 | 2038-06 | 0.33 | 0.03 | 0.30 | 12.11 |
| 177 | 2038-07 | 0.33 | 0.03 | 0.30 | 11.81 |
| 178 | 2038-08 | 0.33 | 0.03 | 0.30 | 11.51 |
| 179 | 2038-09 | 0.33 | 0.03 | 0.30 | 11.20 |
| 180 | 2038-10 | 0.33 | 0.03 | 0.30 | 10.90 |
| 181 | 2038-11 | 0.33 | 0.03 | 0.30 | 10.60 |
| 182 | 2038-12 | 0.33 | 0.03 | 0.30 | 10.29 |
| 183 | 2039-01 | 0.33 | 0.03 | 0.30 | 9.99 |
| 184 | 2039-02 | 0.33 | 0.03 | 0.30 | 9.69 |
| 185 | 2039-03 | 0.33 | 0.03 | 0.30 | 9.39 |
| 186 | 2039-04 | 0.33 | 0.02 | 0.30 | 9.08 |
| 187 | 2039-05 | 0.33 | 0.02 | 0.30 | 8.78 |
| 188 | 2039-06 | 0.33 | 0.02 | 0.30 | 8.48 |
| 189 | 2039-07 | 0.32 | 0.02 | 0.30 | 8.17 |
| 190 | 2039-08 | 0.32 | 0.02 | 0.30 | 7.87 |
| 191 | 2039-09 | 0.32 | 0.02 | 0.30 | 7.57 |
| 192 | 2039-10 | 0.32 | 0.02 | 0.30 | 7.27 |
| 193 | 2039-11 | 0.32 | 0.02 | 0.30 | 6.96 |
| 194 | 2039-12 | 0.32 | 0.02 | 0.30 | 6.66 |
| 195 | 2040-01 | 0.32 | 0.02 | 0.30 | 6.36 |
| 196 | 2040-02 | 0.32 | 0.02 | 0.30 | 6.06 |
| 197 | 2040-03 | 0.32 | 0.02 | 0.30 | 5.75 |
| 198 | 2040-04 | 0.32 | 0.01 | 0.30 | 5.45 |
| 199 | 2040-05 | 0.32 | 0.01 | 0.30 | 5.15 |
| 200 | 2040-06 | 0.32 | 0.01 | 0.30 | 4.84 |
| 201 | 2040-07 | 0.32 | 0.01 | 0.30 | 4.54 |
| 202 | 2040-08 | 0.31 | 0.01 | 0.30 | 4.24 |
| 203 | 2040-09 | 0.31 | 0.01 | 0.30 | 3.94 |
| 204 | 2040-10 | 0.31 | 0.01 | 0.30 | 3.63 |
| 205 | 2040-11 | 0.31 | 0.01 | 0.30 | 3.33 |
| 206 | 2040-12 | 0.31 | 0.01 | 0.30 | 3.03 |
| 207 | 2041-01 | 0.31 | 0.01 | 0.30 | 2.73 |
| 208 | 2041-02 | 0.31 | 0.01 | 0.30 | 2.42 |
| 209 | 2041-03 | 0.31 | 0.01 | 0.30 | 2.12 |
| 210 | 2041-04 | 0.31 | 0.01 | 0.30 | 1.82 |
| 211 | 2041-05 | 0.31 | 0.00 | 0.30 | 1.51 |
| 212 | 2041-06 | 0.31 | 0.00 | 0.30 | 1.21 |
| 213 | 2041-07 | 0.31 | 0.00 | 0.30 | 0.91 |
| 214 | 2041-08 | 0.31 | 0.00 | 0.30 | 0.61 |
| 215 | 2041-09 | 0.30 | 0.00 | 0.30 | 0.30 |
| 216 | 2041-10 | 0.30 | 0.00 | 0.30 | 0.00 |