贷款100元(商业贷款)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:100元
还款月数:18年
每月还款:0.65元
利息总额:39.89元
本息合计:139.89元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-06 | 0.65 | 0.33 | 0.32 | 99.68 |
| 2 | 2024-07 | 0.65 | 0.33 | 0.32 | 99.36 |
| 3 | 2024-08 | 0.65 | 0.33 | 0.32 | 99.04 |
| 4 | 2024-09 | 0.65 | 0.33 | 0.32 | 98.72 |
| 5 | 2024-10 | 0.65 | 0.32 | 0.32 | 98.40 |
| 6 | 2024-11 | 0.65 | 0.32 | 0.32 | 98.07 |
| 7 | 2024-12 | 0.65 | 0.32 | 0.32 | 97.75 |
| 8 | 2025-01 | 0.65 | 0.32 | 0.33 | 97.42 |
| 9 | 2025-02 | 0.65 | 0.32 | 0.33 | 97.10 |
| 10 | 2025-03 | 0.65 | 0.32 | 0.33 | 96.77 |
| 11 | 2025-04 | 0.65 | 0.32 | 0.33 | 96.44 |
| 12 | 2025-05 | 0.65 | 0.32 | 0.33 | 96.11 |
| 13 | 2025-06 | 0.65 | 0.32 | 0.33 | 95.78 |
| 14 | 2025-07 | 0.65 | 0.32 | 0.33 | 95.45 |
| 15 | 2025-08 | 0.65 | 0.31 | 0.33 | 95.11 |
| 16 | 2025-09 | 0.65 | 0.31 | 0.33 | 94.78 |
| 17 | 2025-10 | 0.65 | 0.31 | 0.34 | 94.44 |
| 18 | 2025-11 | 0.65 | 0.31 | 0.34 | 94.10 |
| 19 | 2025-12 | 0.65 | 0.31 | 0.34 | 93.77 |
| 20 | 2026-01 | 0.65 | 0.31 | 0.34 | 93.43 |
| 21 | 2026-02 | 0.65 | 0.31 | 0.34 | 93.09 |
| 22 | 2026-03 | 0.65 | 0.31 | 0.34 | 92.75 |
| 23 | 2026-04 | 0.65 | 0.31 | 0.34 | 92.40 |
| 24 | 2026-05 | 0.65 | 0.30 | 0.34 | 92.06 |
| 25 | 2026-06 | 0.65 | 0.30 | 0.34 | 91.72 |
| 26 | 2026-07 | 0.65 | 0.30 | 0.35 | 91.37 |
| 27 | 2026-08 | 0.65 | 0.30 | 0.35 | 91.02 |
| 28 | 2026-09 | 0.65 | 0.30 | 0.35 | 90.68 |
| 29 | 2026-10 | 0.65 | 0.30 | 0.35 | 90.33 |
| 30 | 2026-11 | 0.65 | 0.30 | 0.35 | 89.98 |
| 31 | 2026-12 | 0.65 | 0.30 | 0.35 | 89.62 |
| 32 | 2027-01 | 0.65 | 0.30 | 0.35 | 89.27 |
| 33 | 2027-02 | 0.65 | 0.29 | 0.35 | 88.92 |
| 34 | 2027-03 | 0.65 | 0.29 | 0.35 | 88.56 |
| 35 | 2027-04 | 0.65 | 0.29 | 0.36 | 88.21 |
| 36 | 2027-05 | 0.65 | 0.29 | 0.36 | 87.85 |
| 37 | 2027-06 | 0.65 | 0.29 | 0.36 | 87.49 |
| 38 | 2027-07 | 0.65 | 0.29 | 0.36 | 87.13 |
| 39 | 2027-08 | 0.65 | 0.29 | 0.36 | 86.77 |
| 40 | 2027-09 | 0.65 | 0.29 | 0.36 | 86.41 |
| 41 | 2027-10 | 0.65 | 0.28 | 0.36 | 86.05 |
| 42 | 2027-11 | 0.65 | 0.28 | 0.36 | 85.68 |
| 43 | 2027-12 | 0.65 | 0.28 | 0.37 | 85.32 |
| 44 | 2028-01 | 0.65 | 0.28 | 0.37 | 84.95 |
| 45 | 2028-02 | 0.65 | 0.28 | 0.37 | 84.58 |
| 46 | 2028-03 | 0.65 | 0.28 | 0.37 | 84.21 |
| 47 | 2028-04 | 0.65 | 0.28 | 0.37 | 83.84 |
| 48 | 2028-05 | 0.65 | 0.28 | 0.37 | 83.47 |
| 49 | 2028-06 | 0.65 | 0.27 | 0.37 | 83.10 |
| 50 | 2028-07 | 0.65 | 0.27 | 0.37 | 82.72 |
| 51 | 2028-08 | 0.65 | 0.27 | 0.38 | 82.35 |
| 52 | 2028-09 | 0.65 | 0.27 | 0.38 | 81.97 |
| 53 | 2028-10 | 0.65 | 0.27 | 0.38 | 81.59 |
| 54 | 2028-11 | 0.65 | 0.27 | 0.38 | 81.21 |
| 55 | 2028-12 | 0.65 | 0.27 | 0.38 | 80.83 |
| 56 | 2029-01 | 0.65 | 0.27 | 0.38 | 80.45 |
| 57 | 2029-02 | 0.65 | 0.26 | 0.38 | 80.07 |
| 58 | 2029-03 | 0.65 | 0.26 | 0.38 | 79.69 |
| 59 | 2029-04 | 0.65 | 0.26 | 0.39 | 79.30 |
| 60 | 2029-05 | 0.65 | 0.26 | 0.39 | 78.91 |
| 61 | 2029-06 | 0.65 | 0.26 | 0.39 | 78.53 |
| 62 | 2029-07 | 0.65 | 0.26 | 0.39 | 78.14 |
| 63 | 2029-08 | 0.65 | 0.26 | 0.39 | 77.75 |
| 64 | 2029-09 | 0.65 | 0.26 | 0.39 | 77.35 |
| 65 | 2029-10 | 0.65 | 0.25 | 0.39 | 76.96 |
| 66 | 2029-11 | 0.65 | 0.25 | 0.39 | 76.57 |
| 67 | 2029-12 | 0.65 | 0.25 | 0.40 | 76.17 |
| 68 | 2030-01 | 0.65 | 0.25 | 0.40 | 75.77 |
| 69 | 2030-02 | 0.65 | 0.25 | 0.40 | 75.38 |
| 70 | 2030-03 | 0.65 | 0.25 | 0.40 | 74.98 |
| 71 | 2030-04 | 0.65 | 0.25 | 0.40 | 74.58 |
| 72 | 2030-05 | 0.65 | 0.25 | 0.40 | 74.17 |
| 73 | 2030-06 | 0.65 | 0.24 | 0.40 | 73.77 |
| 74 | 2030-07 | 0.65 | 0.24 | 0.40 | 73.37 |
| 75 | 2030-08 | 0.65 | 0.24 | 0.41 | 72.96 |
| 76 | 2030-09 | 0.65 | 0.24 | 0.41 | 72.55 |
| 77 | 2030-10 | 0.65 | 0.24 | 0.41 | 72.14 |
| 78 | 2030-11 | 0.65 | 0.24 | 0.41 | 71.73 |
| 79 | 2030-12 | 0.65 | 0.24 | 0.41 | 71.32 |
| 80 | 2031-01 | 0.65 | 0.23 | 0.41 | 70.91 |
| 81 | 2031-02 | 0.65 | 0.23 | 0.41 | 70.49 |
| 82 | 2031-03 | 0.65 | 0.23 | 0.42 | 70.08 |
| 83 | 2031-04 | 0.65 | 0.23 | 0.42 | 69.66 |
| 84 | 2031-05 | 0.65 | 0.23 | 0.42 | 69.24 |
| 85 | 2031-06 | 0.65 | 0.23 | 0.42 | 68.82 |
| 86 | 2031-07 | 0.65 | 0.23 | 0.42 | 68.40 |
| 87 | 2031-08 | 0.65 | 0.23 | 0.42 | 67.98 |
| 88 | 2031-09 | 0.65 | 0.22 | 0.42 | 67.56 |
| 89 | 2031-10 | 0.65 | 0.22 | 0.43 | 67.13 |
| 90 | 2031-11 | 0.65 | 0.22 | 0.43 | 66.71 |
| 91 | 2031-12 | 0.65 | 0.22 | 0.43 | 66.28 |
| 92 | 2032-01 | 0.65 | 0.22 | 0.43 | 65.85 |
| 93 | 2032-02 | 0.65 | 0.22 | 0.43 | 65.42 |
| 94 | 2032-03 | 0.65 | 0.22 | 0.43 | 64.98 |
| 95 | 2032-04 | 0.65 | 0.21 | 0.43 | 64.55 |
| 96 | 2032-05 | 0.65 | 0.21 | 0.44 | 64.12 |
| 97 | 2032-06 | 0.65 | 0.21 | 0.44 | 63.68 |
| 98 | 2032-07 | 0.65 | 0.21 | 0.44 | 63.24 |
| 99 | 2032-08 | 0.65 | 0.21 | 0.44 | 62.80 |
| 100 | 2032-09 | 0.65 | 0.21 | 0.44 | 62.36 |
| 101 | 2032-10 | 0.65 | 0.21 | 0.44 | 61.92 |
| 102 | 2032-11 | 0.65 | 0.20 | 0.44 | 61.47 |
| 103 | 2032-12 | 0.65 | 0.20 | 0.45 | 61.03 |
| 104 | 2033-01 | 0.65 | 0.20 | 0.45 | 60.58 |
| 105 | 2033-02 | 0.65 | 0.20 | 0.45 | 60.13 |
| 106 | 2033-03 | 0.65 | 0.20 | 0.45 | 59.68 |
| 107 | 2033-04 | 0.65 | 0.20 | 0.45 | 59.23 |
| 108 | 2033-05 | 0.65 | 0.19 | 0.45 | 58.78 |
| 109 | 2033-06 | 0.65 | 0.19 | 0.45 | 58.33 |
| 110 | 2033-07 | 0.65 | 0.19 | 0.46 | 57.87 |
| 111 | 2033-08 | 0.65 | 0.19 | 0.46 | 57.41 |
| 112 | 2033-09 | 0.65 | 0.19 | 0.46 | 56.96 |
| 113 | 2033-10 | 0.65 | 0.19 | 0.46 | 56.50 |
| 114 | 2033-11 | 0.65 | 0.19 | 0.46 | 56.03 |
| 115 | 2033-12 | 0.65 | 0.18 | 0.46 | 55.57 |
| 116 | 2034-01 | 0.65 | 0.18 | 0.46 | 55.11 |
| 117 | 2034-02 | 0.65 | 0.18 | 0.47 | 54.64 |
| 118 | 2034-03 | 0.65 | 0.18 | 0.47 | 54.17 |
| 119 | 2034-04 | 0.65 | 0.18 | 0.47 | 53.70 |
| 120 | 2034-05 | 0.65 | 0.18 | 0.47 | 53.23 |
| 121 | 2034-06 | 0.65 | 0.18 | 0.47 | 52.76 |
| 122 | 2034-07 | 0.65 | 0.17 | 0.47 | 52.29 |
| 123 | 2034-08 | 0.65 | 0.17 | 0.48 | 51.81 |
| 124 | 2034-09 | 0.65 | 0.17 | 0.48 | 51.33 |
| 125 | 2034-10 | 0.65 | 0.17 | 0.48 | 50.85 |
| 126 | 2034-11 | 0.65 | 0.17 | 0.48 | 50.37 |
| 127 | 2034-12 | 0.65 | 0.17 | 0.48 | 49.89 |
| 128 | 2035-01 | 0.65 | 0.16 | 0.48 | 49.41 |
| 129 | 2035-02 | 0.65 | 0.16 | 0.48 | 48.92 |
| 130 | 2035-03 | 0.65 | 0.16 | 0.49 | 48.44 |
| 131 | 2035-04 | 0.65 | 0.16 | 0.49 | 47.95 |
| 132 | 2035-05 | 0.65 | 0.16 | 0.49 | 47.46 |
| 133 | 2035-06 | 0.65 | 0.16 | 0.49 | 46.97 |
| 134 | 2035-07 | 0.65 | 0.15 | 0.49 | 46.47 |
| 135 | 2035-08 | 0.65 | 0.15 | 0.49 | 45.98 |
| 136 | 2035-09 | 0.65 | 0.15 | 0.50 | 45.48 |
| 137 | 2035-10 | 0.65 | 0.15 | 0.50 | 44.99 |
| 138 | 2035-11 | 0.65 | 0.15 | 0.50 | 44.49 |
| 139 | 2035-12 | 0.65 | 0.15 | 0.50 | 43.99 |
| 140 | 2036-01 | 0.65 | 0.14 | 0.50 | 43.48 |
| 141 | 2036-02 | 0.65 | 0.14 | 0.50 | 42.98 |
| 142 | 2036-03 | 0.65 | 0.14 | 0.51 | 42.47 |
| 143 | 2036-04 | 0.65 | 0.14 | 0.51 | 41.96 |
| 144 | 2036-05 | 0.65 | 0.14 | 0.51 | 41.45 |
| 145 | 2036-06 | 0.65 | 0.14 | 0.51 | 40.94 |
| 146 | 2036-07 | 0.65 | 0.13 | 0.51 | 40.43 |
| 147 | 2036-08 | 0.65 | 0.13 | 0.51 | 39.92 |
| 148 | 2036-09 | 0.65 | 0.13 | 0.52 | 39.40 |
| 149 | 2036-10 | 0.65 | 0.13 | 0.52 | 38.88 |
| 150 | 2036-11 | 0.65 | 0.13 | 0.52 | 38.36 |
| 151 | 2036-12 | 0.65 | 0.13 | 0.52 | 37.84 |
| 152 | 2037-01 | 0.65 | 0.12 | 0.52 | 37.32 |
| 153 | 2037-02 | 0.65 | 0.12 | 0.52 | 36.79 |
| 154 | 2037-03 | 0.65 | 0.12 | 0.53 | 36.27 |
| 155 | 2037-04 | 0.65 | 0.12 | 0.53 | 35.74 |
| 156 | 2037-05 | 0.65 | 0.12 | 0.53 | 35.21 |
| 157 | 2037-06 | 0.65 | 0.12 | 0.53 | 34.68 |
| 158 | 2037-07 | 0.65 | 0.11 | 0.53 | 34.14 |
| 159 | 2037-08 | 0.65 | 0.11 | 0.54 | 33.61 |
| 160 | 2037-09 | 0.65 | 0.11 | 0.54 | 33.07 |
| 161 | 2037-10 | 0.65 | 0.11 | 0.54 | 32.53 |
| 162 | 2037-11 | 0.65 | 0.11 | 0.54 | 31.99 |
| 163 | 2037-12 | 0.65 | 0.11 | 0.54 | 31.45 |
| 164 | 2038-01 | 0.65 | 0.10 | 0.54 | 30.91 |
| 165 | 2038-02 | 0.65 | 0.10 | 0.55 | 30.36 |
| 166 | 2038-03 | 0.65 | 0.10 | 0.55 | 29.81 |
| 167 | 2038-04 | 0.65 | 0.10 | 0.55 | 29.26 |
| 168 | 2038-05 | 0.65 | 0.10 | 0.55 | 28.71 |
| 169 | 2038-06 | 0.65 | 0.09 | 0.55 | 28.16 |
| 170 | 2038-07 | 0.65 | 0.09 | 0.55 | 27.60 |
| 171 | 2038-08 | 0.65 | 0.09 | 0.56 | 27.05 |
| 172 | 2038-09 | 0.65 | 0.09 | 0.56 | 26.49 |
| 173 | 2038-10 | 0.65 | 0.09 | 0.56 | 25.93 |
| 174 | 2038-11 | 0.65 | 0.09 | 0.56 | 25.36 |
| 175 | 2038-12 | 0.65 | 0.08 | 0.56 | 24.80 |
| 176 | 2039-01 | 0.65 | 0.08 | 0.57 | 24.23 |
| 177 | 2039-02 | 0.65 | 0.08 | 0.57 | 23.67 |
| 178 | 2039-03 | 0.65 | 0.08 | 0.57 | 23.10 |
| 179 | 2039-04 | 0.65 | 0.08 | 0.57 | 22.53 |
| 180 | 2039-05 | 0.65 | 0.07 | 0.57 | 21.95 |
| 181 | 2039-06 | 0.65 | 0.07 | 0.58 | 21.38 |
| 182 | 2039-07 | 0.65 | 0.07 | 0.58 | 20.80 |
| 183 | 2039-08 | 0.65 | 0.07 | 0.58 | 20.22 |
| 184 | 2039-09 | 0.65 | 0.07 | 0.58 | 19.64 |
| 185 | 2039-10 | 0.65 | 0.06 | 0.58 | 19.06 |
| 186 | 2039-11 | 0.65 | 0.06 | 0.58 | 18.47 |
| 187 | 2039-12 | 0.65 | 0.06 | 0.59 | 17.88 |
| 188 | 2040-01 | 0.65 | 0.06 | 0.59 | 17.30 |
| 189 | 2040-02 | 0.65 | 0.06 | 0.59 | 16.70 |
| 190 | 2040-03 | 0.65 | 0.05 | 0.59 | 16.11 |
| 191 | 2040-04 | 0.65 | 0.05 | 0.59 | 15.52 |
| 192 | 2040-05 | 0.65 | 0.05 | 0.60 | 14.92 |
| 193 | 2040-06 | 0.65 | 0.05 | 0.60 | 14.32 |
| 194 | 2040-07 | 0.65 | 0.05 | 0.60 | 13.72 |
| 195 | 2040-08 | 0.65 | 0.05 | 0.60 | 13.12 |
| 196 | 2040-09 | 0.65 | 0.04 | 0.60 | 12.52 |
| 197 | 2040-10 | 0.65 | 0.04 | 0.61 | 11.91 |
| 198 | 2040-11 | 0.65 | 0.04 | 0.61 | 11.30 |
| 199 | 2040-12 | 0.65 | 0.04 | 0.61 | 10.69 |
| 200 | 2041-01 | 0.65 | 0.04 | 0.61 | 10.08 |
| 201 | 2041-02 | 0.65 | 0.03 | 0.61 | 9.46 |
| 202 | 2041-03 | 0.65 | 0.03 | 0.62 | 8.85 |
| 203 | 2041-04 | 0.65 | 0.03 | 0.62 | 8.23 |
| 204 | 2041-05 | 0.65 | 0.03 | 0.62 | 7.61 |
| 205 | 2041-06 | 0.65 | 0.03 | 0.62 | 6.99 |
| 206 | 2041-07 | 0.65 | 0.02 | 0.62 | 6.36 |
| 207 | 2041-08 | 0.65 | 0.02 | 0.63 | 5.73 |
| 208 | 2041-09 | 0.65 | 0.02 | 0.63 | 5.11 |
| 209 | 2041-10 | 0.65 | 0.02 | 0.63 | 4.47 |
| 210 | 2041-11 | 0.65 | 0.01 | 0.63 | 3.84 |
| 211 | 2041-12 | 0.65 | 0.01 | 0.63 | 3.21 |
| 212 | 2042-01 | 0.65 | 0.01 | 0.64 | 2.57 |
| 213 | 2042-02 | 0.65 | 0.01 | 0.64 | 1.93 |
| 214 | 2042-03 | 0.65 | 0.01 | 0.64 | 1.29 |
| 215 | 2042-04 | 0.65 | 0.00 | 0.64 | 0.65 |
| 216 | 2042-05 | 0.65 | 0.00 | 0.65 | 0.00 |
等额本金还款方式:
贷款总额:100元
还款月数:18年
首月还款:0.79元
每月递减:0元
利息总额:35.71元
本息合计:135.71元
节省利息:4.17元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-06 | 0.79 | 0.33 | 0.46 | 99.54 |
| 2 | 2024-07 | 0.79 | 0.33 | 0.46 | 99.07 |
| 3 | 2024-08 | 0.79 | 0.33 | 0.46 | 98.61 |
| 4 | 2024-09 | 0.79 | 0.32 | 0.46 | 98.15 |
| 5 | 2024-10 | 0.79 | 0.32 | 0.46 | 97.69 |
| 6 | 2024-11 | 0.78 | 0.32 | 0.46 | 97.22 |
| 7 | 2024-12 | 0.78 | 0.32 | 0.46 | 96.76 |
| 8 | 2025-01 | 0.78 | 0.32 | 0.46 | 96.30 |
| 9 | 2025-02 | 0.78 | 0.32 | 0.46 | 95.83 |
| 10 | 2025-03 | 0.78 | 0.32 | 0.46 | 95.37 |
| 11 | 2025-04 | 0.78 | 0.31 | 0.46 | 94.91 |
| 12 | 2025-05 | 0.78 | 0.31 | 0.46 | 94.44 |
| 13 | 2025-06 | 0.77 | 0.31 | 0.46 | 93.98 |
| 14 | 2025-07 | 0.77 | 0.31 | 0.46 | 93.52 |
| 15 | 2025-08 | 0.77 | 0.31 | 0.46 | 93.06 |
| 16 | 2025-09 | 0.77 | 0.31 | 0.46 | 92.59 |
| 17 | 2025-10 | 0.77 | 0.30 | 0.46 | 92.13 |
| 18 | 2025-11 | 0.77 | 0.30 | 0.46 | 91.67 |
| 19 | 2025-12 | 0.76 | 0.30 | 0.46 | 91.20 |
| 20 | 2026-01 | 0.76 | 0.30 | 0.46 | 90.74 |
| 21 | 2026-02 | 0.76 | 0.30 | 0.46 | 90.28 |
| 22 | 2026-03 | 0.76 | 0.30 | 0.46 | 89.81 |
| 23 | 2026-04 | 0.76 | 0.30 | 0.46 | 89.35 |
| 24 | 2026-05 | 0.76 | 0.29 | 0.46 | 88.89 |
| 25 | 2026-06 | 0.76 | 0.29 | 0.46 | 88.43 |
| 26 | 2026-07 | 0.75 | 0.29 | 0.46 | 87.96 |
| 27 | 2026-08 | 0.75 | 0.29 | 0.46 | 87.50 |
| 28 | 2026-09 | 0.75 | 0.29 | 0.46 | 87.04 |
| 29 | 2026-10 | 0.75 | 0.29 | 0.46 | 86.57 |
| 30 | 2026-11 | 0.75 | 0.28 | 0.46 | 86.11 |
| 31 | 2026-12 | 0.75 | 0.28 | 0.46 | 85.65 |
| 32 | 2027-01 | 0.74 | 0.28 | 0.46 | 85.19 |
| 33 | 2027-02 | 0.74 | 0.28 | 0.46 | 84.72 |
| 34 | 2027-03 | 0.74 | 0.28 | 0.46 | 84.26 |
| 35 | 2027-04 | 0.74 | 0.28 | 0.46 | 83.80 |
| 36 | 2027-05 | 0.74 | 0.28 | 0.46 | 83.33 |
| 37 | 2027-06 | 0.74 | 0.27 | 0.46 | 82.87 |
| 38 | 2027-07 | 0.74 | 0.27 | 0.46 | 82.41 |
| 39 | 2027-08 | 0.73 | 0.27 | 0.46 | 81.94 |
| 40 | 2027-09 | 0.73 | 0.27 | 0.46 | 81.48 |
| 41 | 2027-10 | 0.73 | 0.27 | 0.46 | 81.02 |
| 42 | 2027-11 | 0.73 | 0.27 | 0.46 | 80.56 |
| 43 | 2027-12 | 0.73 | 0.27 | 0.46 | 80.09 |
| 44 | 2028-01 | 0.73 | 0.26 | 0.46 | 79.63 |
| 45 | 2028-02 | 0.73 | 0.26 | 0.46 | 79.17 |
| 46 | 2028-03 | 0.72 | 0.26 | 0.46 | 78.70 |
| 47 | 2028-04 | 0.72 | 0.26 | 0.46 | 78.24 |
| 48 | 2028-05 | 0.72 | 0.26 | 0.46 | 77.78 |
| 49 | 2028-06 | 0.72 | 0.26 | 0.46 | 77.31 |
| 50 | 2028-07 | 0.72 | 0.25 | 0.46 | 76.85 |
| 51 | 2028-08 | 0.72 | 0.25 | 0.46 | 76.39 |
| 52 | 2028-09 | 0.71 | 0.25 | 0.46 | 75.93 |
| 53 | 2028-10 | 0.71 | 0.25 | 0.46 | 75.46 |
| 54 | 2028-11 | 0.71 | 0.25 | 0.46 | 75.00 |
| 55 | 2028-12 | 0.71 | 0.25 | 0.46 | 74.54 |
| 56 | 2029-01 | 0.71 | 0.25 | 0.46 | 74.07 |
| 57 | 2029-02 | 0.71 | 0.24 | 0.46 | 73.61 |
| 58 | 2029-03 | 0.71 | 0.24 | 0.46 | 73.15 |
| 59 | 2029-04 | 0.70 | 0.24 | 0.46 | 72.69 |
| 60 | 2029-05 | 0.70 | 0.24 | 0.46 | 72.22 |
| 61 | 2029-06 | 0.70 | 0.24 | 0.46 | 71.76 |
| 62 | 2029-07 | 0.70 | 0.24 | 0.46 | 71.30 |
| 63 | 2029-08 | 0.70 | 0.23 | 0.46 | 70.83 |
| 64 | 2029-09 | 0.70 | 0.23 | 0.46 | 70.37 |
| 65 | 2029-10 | 0.69 | 0.23 | 0.46 | 69.91 |
| 66 | 2029-11 | 0.69 | 0.23 | 0.46 | 69.44 |
| 67 | 2029-12 | 0.69 | 0.23 | 0.46 | 68.98 |
| 68 | 2030-01 | 0.69 | 0.23 | 0.46 | 68.52 |
| 69 | 2030-02 | 0.69 | 0.23 | 0.46 | 68.06 |
| 70 | 2030-03 | 0.69 | 0.22 | 0.46 | 67.59 |
| 71 | 2030-04 | 0.69 | 0.22 | 0.46 | 67.13 |
| 72 | 2030-05 | 0.68 | 0.22 | 0.46 | 66.67 |
| 73 | 2030-06 | 0.68 | 0.22 | 0.46 | 66.20 |
| 74 | 2030-07 | 0.68 | 0.22 | 0.46 | 65.74 |
| 75 | 2030-08 | 0.68 | 0.22 | 0.46 | 65.28 |
| 76 | 2030-09 | 0.68 | 0.21 | 0.46 | 64.81 |
| 77 | 2030-10 | 0.68 | 0.21 | 0.46 | 64.35 |
| 78 | 2030-11 | 0.67 | 0.21 | 0.46 | 63.89 |
| 79 | 2030-12 | 0.67 | 0.21 | 0.46 | 63.43 |
| 80 | 2031-01 | 0.67 | 0.21 | 0.46 | 62.96 |
| 81 | 2031-02 | 0.67 | 0.21 | 0.46 | 62.50 |
| 82 | 2031-03 | 0.67 | 0.21 | 0.46 | 62.04 |
| 83 | 2031-04 | 0.67 | 0.20 | 0.46 | 61.57 |
| 84 | 2031-05 | 0.67 | 0.20 | 0.46 | 61.11 |
| 85 | 2031-06 | 0.66 | 0.20 | 0.46 | 60.65 |
| 86 | 2031-07 | 0.66 | 0.20 | 0.46 | 60.19 |
| 87 | 2031-08 | 0.66 | 0.20 | 0.46 | 59.72 |
| 88 | 2031-09 | 0.66 | 0.20 | 0.46 | 59.26 |
| 89 | 2031-10 | 0.66 | 0.20 | 0.46 | 58.80 |
| 90 | 2031-11 | 0.66 | 0.19 | 0.46 | 58.33 |
| 91 | 2031-12 | 0.65 | 0.19 | 0.46 | 57.87 |
| 92 | 2032-01 | 0.65 | 0.19 | 0.46 | 57.41 |
| 93 | 2032-02 | 0.65 | 0.19 | 0.46 | 56.94 |
| 94 | 2032-03 | 0.65 | 0.19 | 0.46 | 56.48 |
| 95 | 2032-04 | 0.65 | 0.19 | 0.46 | 56.02 |
| 96 | 2032-05 | 0.65 | 0.18 | 0.46 | 55.56 |
| 97 | 2032-06 | 0.65 | 0.18 | 0.46 | 55.09 |
| 98 | 2032-07 | 0.64 | 0.18 | 0.46 | 54.63 |
| 99 | 2032-08 | 0.64 | 0.18 | 0.46 | 54.17 |
| 100 | 2032-09 | 0.64 | 0.18 | 0.46 | 53.70 |
| 101 | 2032-10 | 0.64 | 0.18 | 0.46 | 53.24 |
| 102 | 2032-11 | 0.64 | 0.18 | 0.46 | 52.78 |
| 103 | 2032-12 | 0.64 | 0.17 | 0.46 | 52.31 |
| 104 | 2033-01 | 0.64 | 0.17 | 0.46 | 51.85 |
| 105 | 2033-02 | 0.63 | 0.17 | 0.46 | 51.39 |
| 106 | 2033-03 | 0.63 | 0.17 | 0.46 | 50.93 |
| 107 | 2033-04 | 0.63 | 0.17 | 0.46 | 50.46 |
| 108 | 2033-05 | 0.63 | 0.17 | 0.46 | 50.00 |
| 109 | 2033-06 | 0.63 | 0.16 | 0.46 | 49.54 |
| 110 | 2033-07 | 0.63 | 0.16 | 0.46 | 49.07 |
| 111 | 2033-08 | 0.62 | 0.16 | 0.46 | 48.61 |
| 112 | 2033-09 | 0.62 | 0.16 | 0.46 | 48.15 |
| 113 | 2033-10 | 0.62 | 0.16 | 0.46 | 47.69 |
| 114 | 2033-11 | 0.62 | 0.16 | 0.46 | 47.22 |
| 115 | 2033-12 | 0.62 | 0.16 | 0.46 | 46.76 |
| 116 | 2034-01 | 0.62 | 0.15 | 0.46 | 46.30 |
| 117 | 2034-02 | 0.62 | 0.15 | 0.46 | 45.83 |
| 118 | 2034-03 | 0.61 | 0.15 | 0.46 | 45.37 |
| 119 | 2034-04 | 0.61 | 0.15 | 0.46 | 44.91 |
| 120 | 2034-05 | 0.61 | 0.15 | 0.46 | 44.44 |
| 121 | 2034-06 | 0.61 | 0.15 | 0.46 | 43.98 |
| 122 | 2034-07 | 0.61 | 0.14 | 0.46 | 43.52 |
| 123 | 2034-08 | 0.61 | 0.14 | 0.46 | 43.06 |
| 124 | 2034-09 | 0.60 | 0.14 | 0.46 | 42.59 |
| 125 | 2034-10 | 0.60 | 0.14 | 0.46 | 42.13 |
| 126 | 2034-11 | 0.60 | 0.14 | 0.46 | 41.67 |
| 127 | 2034-12 | 0.60 | 0.14 | 0.46 | 41.20 |
| 128 | 2035-01 | 0.60 | 0.14 | 0.46 | 40.74 |
| 129 | 2035-02 | 0.60 | 0.13 | 0.46 | 40.28 |
| 130 | 2035-03 | 0.60 | 0.13 | 0.46 | 39.81 |
| 131 | 2035-04 | 0.59 | 0.13 | 0.46 | 39.35 |
| 132 | 2035-05 | 0.59 | 0.13 | 0.46 | 38.89 |
| 133 | 2035-06 | 0.59 | 0.13 | 0.46 | 38.43 |
| 134 | 2035-07 | 0.59 | 0.13 | 0.46 | 37.96 |
| 135 | 2035-08 | 0.59 | 0.12 | 0.46 | 37.50 |
| 136 | 2035-09 | 0.59 | 0.12 | 0.46 | 37.04 |
| 137 | 2035-10 | 0.58 | 0.12 | 0.46 | 36.57 |
| 138 | 2035-11 | 0.58 | 0.12 | 0.46 | 36.11 |
| 139 | 2035-12 | 0.58 | 0.12 | 0.46 | 35.65 |
| 140 | 2036-01 | 0.58 | 0.12 | 0.46 | 35.19 |
| 141 | 2036-02 | 0.58 | 0.12 | 0.46 | 34.72 |
| 142 | 2036-03 | 0.58 | 0.11 | 0.46 | 34.26 |
| 143 | 2036-04 | 0.58 | 0.11 | 0.46 | 33.80 |
| 144 | 2036-05 | 0.57 | 0.11 | 0.46 | 33.33 |
| 145 | 2036-06 | 0.57 | 0.11 | 0.46 | 32.87 |
| 146 | 2036-07 | 0.57 | 0.11 | 0.46 | 32.41 |
| 147 | 2036-08 | 0.57 | 0.11 | 0.46 | 31.94 |
| 148 | 2036-09 | 0.57 | 0.11 | 0.46 | 31.48 |
| 149 | 2036-10 | 0.57 | 0.10 | 0.46 | 31.02 |
| 150 | 2036-11 | 0.57 | 0.10 | 0.46 | 30.56 |
| 151 | 2036-12 | 0.56 | 0.10 | 0.46 | 30.09 |
| 152 | 2037-01 | 0.56 | 0.10 | 0.46 | 29.63 |
| 153 | 2037-02 | 0.56 | 0.10 | 0.46 | 29.17 |
| 154 | 2037-03 | 0.56 | 0.10 | 0.46 | 28.70 |
| 155 | 2037-04 | 0.56 | 0.09 | 0.46 | 28.24 |
| 156 | 2037-05 | 0.56 | 0.09 | 0.46 | 27.78 |
| 157 | 2037-06 | 0.55 | 0.09 | 0.46 | 27.31 |
| 158 | 2037-07 | 0.55 | 0.09 | 0.46 | 26.85 |
| 159 | 2037-08 | 0.55 | 0.09 | 0.46 | 26.39 |
| 160 | 2037-09 | 0.55 | 0.09 | 0.46 | 25.93 |
| 161 | 2037-10 | 0.55 | 0.09 | 0.46 | 25.46 |
| 162 | 2037-11 | 0.55 | 0.08 | 0.46 | 25.00 |
| 163 | 2037-12 | 0.55 | 0.08 | 0.46 | 24.54 |
| 164 | 2038-01 | 0.54 | 0.08 | 0.46 | 24.07 |
| 165 | 2038-02 | 0.54 | 0.08 | 0.46 | 23.61 |
| 166 | 2038-03 | 0.54 | 0.08 | 0.46 | 23.15 |
| 167 | 2038-04 | 0.54 | 0.08 | 0.46 | 22.69 |
| 168 | 2038-05 | 0.54 | 0.07 | 0.46 | 22.22 |
| 169 | 2038-06 | 0.54 | 0.07 | 0.46 | 21.76 |
| 170 | 2038-07 | 0.53 | 0.07 | 0.46 | 21.30 |
| 171 | 2038-08 | 0.53 | 0.07 | 0.46 | 20.83 |
| 172 | 2038-09 | 0.53 | 0.07 | 0.46 | 20.37 |
| 173 | 2038-10 | 0.53 | 0.07 | 0.46 | 19.91 |
| 174 | 2038-11 | 0.53 | 0.07 | 0.46 | 19.44 |
| 175 | 2038-12 | 0.53 | 0.06 | 0.46 | 18.98 |
| 176 | 2039-01 | 0.53 | 0.06 | 0.46 | 18.52 |
| 177 | 2039-02 | 0.52 | 0.06 | 0.46 | 18.06 |
| 178 | 2039-03 | 0.52 | 0.06 | 0.46 | 17.59 |
| 179 | 2039-04 | 0.52 | 0.06 | 0.46 | 17.13 |
| 180 | 2039-05 | 0.52 | 0.06 | 0.46 | 16.67 |
| 181 | 2039-06 | 0.52 | 0.05 | 0.46 | 16.20 |
| 182 | 2039-07 | 0.52 | 0.05 | 0.46 | 15.74 |
| 183 | 2039-08 | 0.51 | 0.05 | 0.46 | 15.28 |
| 184 | 2039-09 | 0.51 | 0.05 | 0.46 | 14.81 |
| 185 | 2039-10 | 0.51 | 0.05 | 0.46 | 14.35 |
| 186 | 2039-11 | 0.51 | 0.05 | 0.46 | 13.89 |
| 187 | 2039-12 | 0.51 | 0.05 | 0.46 | 13.43 |
| 188 | 2040-01 | 0.51 | 0.04 | 0.46 | 12.96 |
| 189 | 2040-02 | 0.51 | 0.04 | 0.46 | 12.50 |
| 190 | 2040-03 | 0.50 | 0.04 | 0.46 | 12.04 |
| 191 | 2040-04 | 0.50 | 0.04 | 0.46 | 11.57 |
| 192 | 2040-05 | 0.50 | 0.04 | 0.46 | 11.11 |
| 193 | 2040-06 | 0.50 | 0.04 | 0.46 | 10.65 |
| 194 | 2040-07 | 0.50 | 0.04 | 0.46 | 10.19 |
| 195 | 2040-08 | 0.50 | 0.03 | 0.46 | 9.72 |
| 196 | 2040-09 | 0.49 | 0.03 | 0.46 | 9.26 |
| 197 | 2040-10 | 0.49 | 0.03 | 0.46 | 8.80 |
| 198 | 2040-11 | 0.49 | 0.03 | 0.46 | 8.33 |
| 199 | 2040-12 | 0.49 | 0.03 | 0.46 | 7.87 |
| 200 | 2041-01 | 0.49 | 0.03 | 0.46 | 7.41 |
| 201 | 2041-02 | 0.49 | 0.02 | 0.46 | 6.94 |
| 202 | 2041-03 | 0.49 | 0.02 | 0.46 | 6.48 |
| 203 | 2041-04 | 0.48 | 0.02 | 0.46 | 6.02 |
| 204 | 2041-05 | 0.48 | 0.02 | 0.46 | 5.56 |
| 205 | 2041-06 | 0.48 | 0.02 | 0.46 | 5.09 |
| 206 | 2041-07 | 0.48 | 0.02 | 0.46 | 4.63 |
| 207 | 2041-08 | 0.48 | 0.02 | 0.46 | 4.17 |
| 208 | 2041-09 | 0.48 | 0.01 | 0.46 | 3.70 |
| 209 | 2041-10 | 0.48 | 0.01 | 0.46 | 3.24 |
| 210 | 2041-11 | 0.47 | 0.01 | 0.46 | 2.78 |
| 211 | 2041-12 | 0.47 | 0.01 | 0.46 | 2.31 |
| 212 | 2042-01 | 0.47 | 0.01 | 0.46 | 1.85 |
| 213 | 2042-02 | 0.47 | 0.01 | 0.46 | 1.39 |
| 214 | 2042-03 | 0.47 | 0.00 | 0.46 | 0.93 |
| 215 | 2042-04 | 0.47 | 0.00 | 0.46 | 0.46 |
| 216 | 2042-05 | 0.46 | 0.00 | 0.46 | 0.00 |