贷款59.5元(商业贷款)房贷,还款20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:59.5元
还款月数:20年
每月还款:0.33元
利息总额:20.41元
本息合计:79.91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 | 0.33 | 0.15 | 0.18 | 59.32 |
| 2 | 2024-12 | 0.33 | 0.15 | 0.18 | 59.14 |
| 3 | 2025-01 | 0.33 | 0.15 | 0.18 | 58.96 |
| 4 | 2025-02 | 0.33 | 0.15 | 0.18 | 58.78 |
| 5 | 2025-03 | 0.33 | 0.15 | 0.18 | 58.60 |
| 6 | 2025-04 | 0.33 | 0.15 | 0.18 | 58.42 |
| 7 | 2025-05 | 0.33 | 0.15 | 0.18 | 58.24 |
| 8 | 2025-06 | 0.33 | 0.15 | 0.18 | 58.05 |
| 9 | 2025-07 | 0.33 | 0.15 | 0.18 | 57.87 |
| 10 | 2025-08 | 0.33 | 0.15 | 0.18 | 57.69 |
| 11 | 2025-09 | 0.33 | 0.15 | 0.18 | 57.50 |
| 12 | 2025-10 | 0.33 | 0.15 | 0.18 | 57.32 |
| 13 | 2025-11 | 0.33 | 0.15 | 0.18 | 57.13 |
| 14 | 2025-12 | 0.33 | 0.15 | 0.19 | 56.95 |
| 15 | 2026-01 | 0.33 | 0.15 | 0.19 | 56.76 |
| 16 | 2026-02 | 0.33 | 0.15 | 0.19 | 56.58 |
| 17 | 2026-03 | 0.33 | 0.15 | 0.19 | 56.39 |
| 18 | 2026-04 | 0.33 | 0.15 | 0.19 | 56.20 |
| 19 | 2026-05 | 0.33 | 0.15 | 0.19 | 56.01 |
| 20 | 2026-06 | 0.33 | 0.14 | 0.19 | 55.83 |
| 21 | 2026-07 | 0.33 | 0.14 | 0.19 | 55.64 |
| 22 | 2026-08 | 0.33 | 0.14 | 0.19 | 55.45 |
| 23 | 2026-09 | 0.33 | 0.14 | 0.19 | 55.26 |
| 24 | 2026-10 | 0.33 | 0.14 | 0.19 | 55.07 |
| 25 | 2026-11 | 0.33 | 0.14 | 0.19 | 54.88 |
| 26 | 2026-12 | 0.33 | 0.14 | 0.19 | 54.69 |
| 27 | 2027-01 | 0.33 | 0.14 | 0.19 | 54.49 |
| 28 | 2027-02 | 0.33 | 0.14 | 0.19 | 54.30 |
| 29 | 2027-03 | 0.33 | 0.14 | 0.19 | 54.11 |
| 30 | 2027-04 | 0.33 | 0.14 | 0.19 | 53.92 |
| 31 | 2027-05 | 0.33 | 0.14 | 0.19 | 53.72 |
| 32 | 2027-06 | 0.33 | 0.14 | 0.19 | 53.53 |
| 33 | 2027-07 | 0.33 | 0.14 | 0.19 | 53.33 |
| 34 | 2027-08 | 0.33 | 0.14 | 0.20 | 53.14 |
| 35 | 2027-09 | 0.33 | 0.14 | 0.20 | 52.94 |
| 36 | 2027-10 | 0.33 | 0.14 | 0.20 | 52.75 |
| 37 | 2027-11 | 0.33 | 0.14 | 0.20 | 52.55 |
| 38 | 2027-12 | 0.33 | 0.14 | 0.20 | 52.35 |
| 39 | 2028-01 | 0.33 | 0.14 | 0.20 | 52.15 |
| 40 | 2028-02 | 0.33 | 0.13 | 0.20 | 51.96 |
| 41 | 2028-03 | 0.33 | 0.13 | 0.20 | 51.76 |
| 42 | 2028-04 | 0.33 | 0.13 | 0.20 | 51.56 |
| 43 | 2028-05 | 0.33 | 0.13 | 0.20 | 51.36 |
| 44 | 2028-06 | 0.33 | 0.13 | 0.20 | 51.16 |
| 45 | 2028-07 | 0.33 | 0.13 | 0.20 | 50.96 |
| 46 | 2028-08 | 0.33 | 0.13 | 0.20 | 50.76 |
| 47 | 2028-09 | 0.33 | 0.13 | 0.20 | 50.55 |
| 48 | 2028-10 | 0.33 | 0.13 | 0.20 | 50.35 |
| 49 | 2028-11 | 0.33 | 0.13 | 0.20 | 50.15 |
| 50 | 2028-12 | 0.33 | 0.13 | 0.20 | 49.95 |
| 51 | 2029-01 | 0.33 | 0.13 | 0.20 | 49.74 |
| 52 | 2029-02 | 0.33 | 0.13 | 0.20 | 49.54 |
| 53 | 2029-03 | 0.33 | 0.13 | 0.21 | 49.33 |
| 54 | 2029-04 | 0.33 | 0.13 | 0.21 | 49.13 |
| 55 | 2029-05 | 0.33 | 0.13 | 0.21 | 48.92 |
| 56 | 2029-06 | 0.33 | 0.13 | 0.21 | 48.71 |
| 57 | 2029-07 | 0.33 | 0.13 | 0.21 | 48.51 |
| 58 | 2029-08 | 0.33 | 0.13 | 0.21 | 48.30 |
| 59 | 2029-09 | 0.33 | 0.12 | 0.21 | 48.09 |
| 60 | 2029-10 | 0.33 | 0.12 | 0.21 | 47.88 |
| 61 | 2029-11 | 0.33 | 0.12 | 0.21 | 47.67 |
| 62 | 2029-12 | 0.33 | 0.12 | 0.21 | 47.46 |
| 63 | 2030-01 | 0.33 | 0.12 | 0.21 | 47.25 |
| 64 | 2030-02 | 0.33 | 0.12 | 0.21 | 47.04 |
| 65 | 2030-03 | 0.33 | 0.12 | 0.21 | 46.83 |
| 66 | 2030-04 | 0.33 | 0.12 | 0.21 | 46.62 |
| 67 | 2030-05 | 0.33 | 0.12 | 0.21 | 46.41 |
| 68 | 2030-06 | 0.33 | 0.12 | 0.21 | 46.19 |
| 69 | 2030-07 | 0.33 | 0.12 | 0.21 | 45.98 |
| 70 | 2030-08 | 0.33 | 0.12 | 0.21 | 45.76 |
| 71 | 2030-09 | 0.33 | 0.12 | 0.21 | 45.55 |
| 72 | 2030-10 | 0.33 | 0.12 | 0.22 | 45.33 |
| 73 | 2030-11 | 0.33 | 0.12 | 0.22 | 45.12 |
| 74 | 2030-12 | 0.33 | 0.12 | 0.22 | 44.90 |
| 75 | 2031-01 | 0.33 | 0.12 | 0.22 | 44.69 |
| 76 | 2031-02 | 0.33 | 0.12 | 0.22 | 44.47 |
| 77 | 2031-03 | 0.33 | 0.11 | 0.22 | 44.25 |
| 78 | 2031-04 | 0.33 | 0.11 | 0.22 | 44.03 |
| 79 | 2031-05 | 0.33 | 0.11 | 0.22 | 43.81 |
| 80 | 2031-06 | 0.33 | 0.11 | 0.22 | 43.59 |
| 81 | 2031-07 | 0.33 | 0.11 | 0.22 | 43.37 |
| 82 | 2031-08 | 0.33 | 0.11 | 0.22 | 43.15 |
| 83 | 2031-09 | 0.33 | 0.11 | 0.22 | 42.93 |
| 84 | 2031-10 | 0.33 | 0.11 | 0.22 | 42.71 |
| 85 | 2031-11 | 0.33 | 0.11 | 0.22 | 42.48 |
| 86 | 2031-12 | 0.33 | 0.11 | 0.22 | 42.26 |
| 87 | 2032-01 | 0.33 | 0.11 | 0.22 | 42.04 |
| 88 | 2032-02 | 0.33 | 0.11 | 0.22 | 41.81 |
| 89 | 2032-03 | 0.33 | 0.11 | 0.22 | 41.59 |
| 90 | 2032-04 | 0.33 | 0.11 | 0.23 | 41.36 |
| 91 | 2032-05 | 0.33 | 0.11 | 0.23 | 41.14 |
| 92 | 2032-06 | 0.33 | 0.11 | 0.23 | 40.91 |
| 93 | 2032-07 | 0.33 | 0.11 | 0.23 | 40.68 |
| 94 | 2032-08 | 0.33 | 0.11 | 0.23 | 40.45 |
| 95 | 2032-09 | 0.33 | 0.10 | 0.23 | 40.23 |
| 96 | 2032-10 | 0.33 | 0.10 | 0.23 | 40.00 |
| 97 | 2032-11 | 0.33 | 0.10 | 0.23 | 39.77 |
| 98 | 2032-12 | 0.33 | 0.10 | 0.23 | 39.54 |
| 99 | 2033-01 | 0.33 | 0.10 | 0.23 | 39.31 |
| 100 | 2033-02 | 0.33 | 0.10 | 0.23 | 39.08 |
| 101 | 2033-03 | 0.33 | 0.10 | 0.23 | 38.84 |
| 102 | 2033-04 | 0.33 | 0.10 | 0.23 | 38.61 |
| 103 | 2033-05 | 0.33 | 0.10 | 0.23 | 38.38 |
| 104 | 2033-06 | 0.33 | 0.10 | 0.23 | 38.14 |
| 105 | 2033-07 | 0.33 | 0.10 | 0.23 | 37.91 |
| 106 | 2033-08 | 0.33 | 0.10 | 0.24 | 37.67 |
| 107 | 2033-09 | 0.33 | 0.10 | 0.24 | 37.44 |
| 108 | 2033-10 | 0.33 | 0.10 | 0.24 | 37.20 |
| 109 | 2033-11 | 0.33 | 0.10 | 0.24 | 36.97 |
| 110 | 2033-12 | 0.33 | 0.10 | 0.24 | 36.73 |
| 111 | 2034-01 | 0.33 | 0.09 | 0.24 | 36.49 |
| 112 | 2034-02 | 0.33 | 0.09 | 0.24 | 36.25 |
| 113 | 2034-03 | 0.33 | 0.09 | 0.24 | 36.01 |
| 114 | 2034-04 | 0.33 | 0.09 | 0.24 | 35.77 |
| 115 | 2034-05 | 0.33 | 0.09 | 0.24 | 35.53 |
| 116 | 2034-06 | 0.33 | 0.09 | 0.24 | 35.29 |
| 117 | 2034-07 | 0.33 | 0.09 | 0.24 | 35.05 |
| 118 | 2034-08 | 0.33 | 0.09 | 0.24 | 34.81 |
| 119 | 2034-09 | 0.33 | 0.09 | 0.24 | 34.56 |
| 120 | 2034-10 | 0.33 | 0.09 | 0.24 | 34.32 |
| 121 | 2034-11 | 0.33 | 0.09 | 0.24 | 34.07 |
| 122 | 2034-12 | 0.33 | 0.09 | 0.24 | 33.83 |
| 123 | 2035-01 | 0.33 | 0.09 | 0.25 | 33.58 |
| 124 | 2035-02 | 0.33 | 0.09 | 0.25 | 33.34 |
| 125 | 2035-03 | 0.33 | 0.09 | 0.25 | 33.09 |
| 126 | 2035-04 | 0.33 | 0.09 | 0.25 | 32.84 |
| 127 | 2035-05 | 0.33 | 0.08 | 0.25 | 32.60 |
| 128 | 2035-06 | 0.33 | 0.08 | 0.25 | 32.35 |
| 129 | 2035-07 | 0.33 | 0.08 | 0.25 | 32.10 |
| 130 | 2035-08 | 0.33 | 0.08 | 0.25 | 31.85 |
| 131 | 2035-09 | 0.33 | 0.08 | 0.25 | 31.60 |
| 132 | 2035-10 | 0.33 | 0.08 | 0.25 | 31.35 |
| 133 | 2035-11 | 0.33 | 0.08 | 0.25 | 31.09 |
| 134 | 2035-12 | 0.33 | 0.08 | 0.25 | 30.84 |
| 135 | 2036-01 | 0.33 | 0.08 | 0.25 | 30.59 |
| 136 | 2036-02 | 0.33 | 0.08 | 0.25 | 30.33 |
| 137 | 2036-03 | 0.33 | 0.08 | 0.25 | 30.08 |
| 138 | 2036-04 | 0.33 | 0.08 | 0.26 | 29.82 |
| 139 | 2036-05 | 0.33 | 0.08 | 0.26 | 29.57 |
| 140 | 2036-06 | 0.33 | 0.08 | 0.26 | 29.31 |
| 141 | 2036-07 | 0.33 | 0.08 | 0.26 | 29.05 |
| 142 | 2036-08 | 0.33 | 0.08 | 0.26 | 28.80 |
| 143 | 2036-09 | 0.33 | 0.07 | 0.26 | 28.54 |
| 144 | 2036-10 | 0.33 | 0.07 | 0.26 | 28.28 |
| 145 | 2036-11 | 0.33 | 0.07 | 0.26 | 28.02 |
| 146 | 2036-12 | 0.33 | 0.07 | 0.26 | 27.76 |
| 147 | 2037-01 | 0.33 | 0.07 | 0.26 | 27.50 |
| 148 | 2037-02 | 0.33 | 0.07 | 0.26 | 27.23 |
| 149 | 2037-03 | 0.33 | 0.07 | 0.26 | 26.97 |
| 150 | 2037-04 | 0.33 | 0.07 | 0.26 | 26.71 |
| 151 | 2037-05 | 0.33 | 0.07 | 0.26 | 26.44 |
| 152 | 2037-06 | 0.33 | 0.07 | 0.26 | 26.18 |
| 153 | 2037-07 | 0.33 | 0.07 | 0.27 | 25.91 |
| 154 | 2037-08 | 0.33 | 0.07 | 0.27 | 25.65 |
| 155 | 2037-09 | 0.33 | 0.07 | 0.27 | 25.38 |
| 156 | 2037-10 | 0.33 | 0.07 | 0.27 | 25.11 |
| 157 | 2037-11 | 0.33 | 0.06 | 0.27 | 24.85 |
| 158 | 2037-12 | 0.33 | 0.06 | 0.27 | 24.58 |
| 159 | 2038-01 | 0.33 | 0.06 | 0.27 | 24.31 |
| 160 | 2038-02 | 0.33 | 0.06 | 0.27 | 24.04 |
| 161 | 2038-03 | 0.33 | 0.06 | 0.27 | 23.77 |
| 162 | 2038-04 | 0.33 | 0.06 | 0.27 | 23.50 |
| 163 | 2038-05 | 0.33 | 0.06 | 0.27 | 23.22 |
| 164 | 2038-06 | 0.33 | 0.06 | 0.27 | 22.95 |
| 165 | 2038-07 | 0.33 | 0.06 | 0.27 | 22.68 |
| 166 | 2038-08 | 0.33 | 0.06 | 0.27 | 22.40 |
| 167 | 2038-09 | 0.33 | 0.06 | 0.28 | 22.13 |
| 168 | 2038-10 | 0.33 | 0.06 | 0.28 | 21.85 |
| 169 | 2038-11 | 0.33 | 0.06 | 0.28 | 21.57 |
| 170 | 2038-12 | 0.33 | 0.06 | 0.28 | 21.30 |
| 171 | 2039-01 | 0.33 | 0.06 | 0.28 | 21.02 |
| 172 | 2039-02 | 0.33 | 0.05 | 0.28 | 20.74 |
| 173 | 2039-03 | 0.33 | 0.05 | 0.28 | 20.46 |
| 174 | 2039-04 | 0.33 | 0.05 | 0.28 | 20.18 |
| 175 | 2039-05 | 0.33 | 0.05 | 0.28 | 19.90 |
| 176 | 2039-06 | 0.33 | 0.05 | 0.28 | 19.62 |
| 177 | 2039-07 | 0.33 | 0.05 | 0.28 | 19.34 |
| 178 | 2039-08 | 0.33 | 0.05 | 0.28 | 19.05 |
| 179 | 2039-09 | 0.33 | 0.05 | 0.28 | 18.77 |
| 180 | 2039-10 | 0.33 | 0.05 | 0.28 | 18.48 |
| 181 | 2039-11 | 0.33 | 0.05 | 0.29 | 18.20 |
| 182 | 2039-12 | 0.33 | 0.05 | 0.29 | 17.91 |
| 183 | 2040-01 | 0.33 | 0.05 | 0.29 | 17.63 |
| 184 | 2040-02 | 0.33 | 0.05 | 0.29 | 17.34 |
| 185 | 2040-03 | 0.33 | 0.04 | 0.29 | 17.05 |
| 186 | 2040-04 | 0.33 | 0.04 | 0.29 | 16.76 |
| 187 | 2040-05 | 0.33 | 0.04 | 0.29 | 16.47 |
| 188 | 2040-06 | 0.33 | 0.04 | 0.29 | 16.18 |
| 189 | 2040-07 | 0.33 | 0.04 | 0.29 | 15.89 |
| 190 | 2040-08 | 0.33 | 0.04 | 0.29 | 15.60 |
| 191 | 2040-09 | 0.33 | 0.04 | 0.29 | 15.31 |
| 192 | 2040-10 | 0.33 | 0.04 | 0.29 | 15.01 |
| 193 | 2040-11 | 0.33 | 0.04 | 0.29 | 14.72 |
| 194 | 2040-12 | 0.33 | 0.04 | 0.29 | 14.42 |
| 195 | 2041-01 | 0.33 | 0.04 | 0.30 | 14.13 |
| 196 | 2041-02 | 0.33 | 0.04 | 0.30 | 13.83 |
| 197 | 2041-03 | 0.33 | 0.04 | 0.30 | 13.53 |
| 198 | 2041-04 | 0.33 | 0.03 | 0.30 | 13.24 |
| 199 | 2041-05 | 0.33 | 0.03 | 0.30 | 12.94 |
| 200 | 2041-06 | 0.33 | 0.03 | 0.30 | 12.64 |
| 201 | 2041-07 | 0.33 | 0.03 | 0.30 | 12.34 |
| 202 | 2041-08 | 0.33 | 0.03 | 0.30 | 12.04 |
| 203 | 2041-09 | 0.33 | 0.03 | 0.30 | 11.74 |
| 204 | 2041-10 | 0.33 | 0.03 | 0.30 | 11.43 |
| 205 | 2041-11 | 0.33 | 0.03 | 0.30 | 11.13 |
| 206 | 2041-12 | 0.33 | 0.03 | 0.30 | 10.82 |
| 207 | 2042-01 | 0.33 | 0.03 | 0.31 | 10.52 |
| 208 | 2042-02 | 0.33 | 0.03 | 0.31 | 10.21 |
| 209 | 2042-03 | 0.33 | 0.03 | 0.31 | 9.91 |
| 210 | 2042-04 | 0.33 | 0.03 | 0.31 | 9.60 |
| 211 | 2042-05 | 0.33 | 0.02 | 0.31 | 9.29 |
| 212 | 2042-06 | 0.33 | 0.02 | 0.31 | 8.98 |
| 213 | 2042-07 | 0.33 | 0.02 | 0.31 | 8.67 |
| 214 | 2042-08 | 0.33 | 0.02 | 0.31 | 8.36 |
| 215 | 2042-09 | 0.33 | 0.02 | 0.31 | 8.05 |
| 216 | 2042-10 | 0.33 | 0.02 | 0.31 | 7.74 |
| 217 | 2042-11 | 0.33 | 0.02 | 0.31 | 7.43 |
| 218 | 2042-12 | 0.33 | 0.02 | 0.31 | 7.11 |
| 219 | 2043-01 | 0.33 | 0.02 | 0.31 | 6.80 |
| 220 | 2043-02 | 0.33 | 0.02 | 0.32 | 6.48 |
| 221 | 2043-03 | 0.33 | 0.02 | 0.32 | 6.17 |
| 222 | 2043-04 | 0.33 | 0.02 | 0.32 | 5.85 |
| 223 | 2043-05 | 0.33 | 0.02 | 0.32 | 5.53 |
| 224 | 2043-06 | 0.33 | 0.01 | 0.32 | 5.21 |
| 225 | 2043-07 | 0.33 | 0.01 | 0.32 | 4.89 |
| 226 | 2043-08 | 0.33 | 0.01 | 0.32 | 4.57 |
| 227 | 2043-09 | 0.33 | 0.01 | 0.32 | 4.25 |
| 228 | 2043-10 | 0.33 | 0.01 | 0.32 | 3.93 |
| 229 | 2043-11 | 0.33 | 0.01 | 0.32 | 3.61 |
| 230 | 2043-12 | 0.33 | 0.01 | 0.32 | 3.28 |
| 231 | 2044-01 | 0.33 | 0.01 | 0.32 | 2.96 |
| 232 | 2044-02 | 0.33 | 0.01 | 0.33 | 2.63 |
| 233 | 2044-03 | 0.33 | 0.01 | 0.33 | 2.31 |
| 234 | 2044-04 | 0.33 | 0.01 | 0.33 | 1.98 |
| 235 | 2044-05 | 0.33 | 0.01 | 0.33 | 1.65 |
| 236 | 2044-06 | 0.33 | 0.00 | 0.33 | 1.32 |
| 237 | 2044-07 | 0.33 | 0.00 | 0.33 | 0.99 |
| 238 | 2044-08 | 0.33 | 0.00 | 0.33 | 0.66 |
| 239 | 2044-09 | 0.33 | 0.00 | 0.33 | 0.33 |
| 240 | 2044-10 | 0.33 | 0.00 | 0.33 | 0.00 |
等额本金还款方式:
贷款总额:59.5元
还款月数:20年
首月还款:0.4元
每月递减:0元
利息总额:18.52元
本息合计:78.02元
节省利息:1.89元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-11 | 0.40 | 0.15 | 0.25 | 59.25 |
| 2 | 2024-12 | 0.40 | 0.15 | 0.25 | 59.00 |
| 3 | 2025-01 | 0.40 | 0.15 | 0.25 | 58.76 |
| 4 | 2025-02 | 0.40 | 0.15 | 0.25 | 58.51 |
| 5 | 2025-03 | 0.40 | 0.15 | 0.25 | 58.26 |
| 6 | 2025-04 | 0.40 | 0.15 | 0.25 | 58.01 |
| 7 | 2025-05 | 0.40 | 0.15 | 0.25 | 57.76 |
| 8 | 2025-06 | 0.40 | 0.15 | 0.25 | 57.52 |
| 9 | 2025-07 | 0.40 | 0.15 | 0.25 | 57.27 |
| 10 | 2025-08 | 0.40 | 0.15 | 0.25 | 57.02 |
| 11 | 2025-09 | 0.40 | 0.15 | 0.25 | 56.77 |
| 12 | 2025-10 | 0.39 | 0.15 | 0.25 | 56.52 |
| 13 | 2025-11 | 0.39 | 0.15 | 0.25 | 56.28 |
| 14 | 2025-12 | 0.39 | 0.15 | 0.25 | 56.03 |
| 15 | 2026-01 | 0.39 | 0.14 | 0.25 | 55.78 |
| 16 | 2026-02 | 0.39 | 0.14 | 0.25 | 55.53 |
| 17 | 2026-03 | 0.39 | 0.14 | 0.25 | 55.29 |
| 18 | 2026-04 | 0.39 | 0.14 | 0.25 | 55.04 |
| 19 | 2026-05 | 0.39 | 0.14 | 0.25 | 54.79 |
| 20 | 2026-06 | 0.39 | 0.14 | 0.25 | 54.54 |
| 21 | 2026-07 | 0.39 | 0.14 | 0.25 | 54.29 |
| 22 | 2026-08 | 0.39 | 0.14 | 0.25 | 54.05 |
| 23 | 2026-09 | 0.39 | 0.14 | 0.25 | 53.80 |
| 24 | 2026-10 | 0.39 | 0.14 | 0.25 | 53.55 |
| 25 | 2026-11 | 0.39 | 0.14 | 0.25 | 53.30 |
| 26 | 2026-12 | 0.39 | 0.14 | 0.25 | 53.05 |
| 27 | 2027-01 | 0.38 | 0.14 | 0.25 | 52.81 |
| 28 | 2027-02 | 0.38 | 0.14 | 0.25 | 52.56 |
| 29 | 2027-03 | 0.38 | 0.14 | 0.25 | 52.31 |
| 30 | 2027-04 | 0.38 | 0.14 | 0.25 | 52.06 |
| 31 | 2027-05 | 0.38 | 0.13 | 0.25 | 51.81 |
| 32 | 2027-06 | 0.38 | 0.13 | 0.25 | 51.57 |
| 33 | 2027-07 | 0.38 | 0.13 | 0.25 | 51.32 |
| 34 | 2027-08 | 0.38 | 0.13 | 0.25 | 51.07 |
| 35 | 2027-09 | 0.38 | 0.13 | 0.25 | 50.82 |
| 36 | 2027-10 | 0.38 | 0.13 | 0.25 | 50.58 |
| 37 | 2027-11 | 0.38 | 0.13 | 0.25 | 50.33 |
| 38 | 2027-12 | 0.38 | 0.13 | 0.25 | 50.08 |
| 39 | 2028-01 | 0.38 | 0.13 | 0.25 | 49.83 |
| 40 | 2028-02 | 0.38 | 0.13 | 0.25 | 49.58 |
| 41 | 2028-03 | 0.38 | 0.13 | 0.25 | 49.34 |
| 42 | 2028-04 | 0.38 | 0.13 | 0.25 | 49.09 |
| 43 | 2028-05 | 0.37 | 0.13 | 0.25 | 48.84 |
| 44 | 2028-06 | 0.37 | 0.13 | 0.25 | 48.59 |
| 45 | 2028-07 | 0.37 | 0.13 | 0.25 | 48.34 |
| 46 | 2028-08 | 0.37 | 0.12 | 0.25 | 48.10 |
| 47 | 2028-09 | 0.37 | 0.12 | 0.25 | 47.85 |
| 48 | 2028-10 | 0.37 | 0.12 | 0.25 | 47.60 |
| 49 | 2028-11 | 0.37 | 0.12 | 0.25 | 47.35 |
| 50 | 2028-12 | 0.37 | 0.12 | 0.25 | 47.10 |
| 51 | 2029-01 | 0.37 | 0.12 | 0.25 | 46.86 |
| 52 | 2029-02 | 0.37 | 0.12 | 0.25 | 46.61 |
| 53 | 2029-03 | 0.37 | 0.12 | 0.25 | 46.36 |
| 54 | 2029-04 | 0.37 | 0.12 | 0.25 | 46.11 |
| 55 | 2029-05 | 0.37 | 0.12 | 0.25 | 45.86 |
| 56 | 2029-06 | 0.37 | 0.12 | 0.25 | 45.62 |
| 57 | 2029-07 | 0.37 | 0.12 | 0.25 | 45.37 |
| 58 | 2029-08 | 0.37 | 0.12 | 0.25 | 45.12 |
| 59 | 2029-09 | 0.36 | 0.12 | 0.25 | 44.87 |
| 60 | 2029-10 | 0.36 | 0.12 | 0.25 | 44.63 |
| 61 | 2029-11 | 0.36 | 0.12 | 0.25 | 44.38 |
| 62 | 2029-12 | 0.36 | 0.11 | 0.25 | 44.13 |
| 63 | 2030-01 | 0.36 | 0.11 | 0.25 | 43.88 |
| 64 | 2030-02 | 0.36 | 0.11 | 0.25 | 43.63 |
| 65 | 2030-03 | 0.36 | 0.11 | 0.25 | 43.39 |
| 66 | 2030-04 | 0.36 | 0.11 | 0.25 | 43.14 |
| 67 | 2030-05 | 0.36 | 0.11 | 0.25 | 42.89 |
| 68 | 2030-06 | 0.36 | 0.11 | 0.25 | 42.64 |
| 69 | 2030-07 | 0.36 | 0.11 | 0.25 | 42.39 |
| 70 | 2030-08 | 0.36 | 0.11 | 0.25 | 42.15 |
| 71 | 2030-09 | 0.36 | 0.11 | 0.25 | 41.90 |
| 72 | 2030-10 | 0.36 | 0.11 | 0.25 | 41.65 |
| 73 | 2030-11 | 0.36 | 0.11 | 0.25 | 41.40 |
| 74 | 2030-12 | 0.35 | 0.11 | 0.25 | 41.15 |
| 75 | 2031-01 | 0.35 | 0.11 | 0.25 | 40.91 |
| 76 | 2031-02 | 0.35 | 0.11 | 0.25 | 40.66 |
| 77 | 2031-03 | 0.35 | 0.11 | 0.25 | 40.41 |
| 78 | 2031-04 | 0.35 | 0.10 | 0.25 | 40.16 |
| 79 | 2031-05 | 0.35 | 0.10 | 0.25 | 39.91 |
| 80 | 2031-06 | 0.35 | 0.10 | 0.25 | 39.67 |
| 81 | 2031-07 | 0.35 | 0.10 | 0.25 | 39.42 |
| 82 | 2031-08 | 0.35 | 0.10 | 0.25 | 39.17 |
| 83 | 2031-09 | 0.35 | 0.10 | 0.25 | 38.92 |
| 84 | 2031-10 | 0.35 | 0.10 | 0.25 | 38.67 |
| 85 | 2031-11 | 0.35 | 0.10 | 0.25 | 38.43 |
| 86 | 2031-12 | 0.35 | 0.10 | 0.25 | 38.18 |
| 87 | 2032-01 | 0.35 | 0.10 | 0.25 | 37.93 |
| 88 | 2032-02 | 0.35 | 0.10 | 0.25 | 37.68 |
| 89 | 2032-03 | 0.35 | 0.10 | 0.25 | 37.44 |
| 90 | 2032-04 | 0.34 | 0.10 | 0.25 | 37.19 |
| 91 | 2032-05 | 0.34 | 0.10 | 0.25 | 36.94 |
| 92 | 2032-06 | 0.34 | 0.10 | 0.25 | 36.69 |
| 93 | 2032-07 | 0.34 | 0.09 | 0.25 | 36.44 |
| 94 | 2032-08 | 0.34 | 0.09 | 0.25 | 36.20 |
| 95 | 2032-09 | 0.34 | 0.09 | 0.25 | 35.95 |
| 96 | 2032-10 | 0.34 | 0.09 | 0.25 | 35.70 |
| 97 | 2032-11 | 0.34 | 0.09 | 0.25 | 35.45 |
| 98 | 2032-12 | 0.34 | 0.09 | 0.25 | 35.20 |
| 99 | 2033-01 | 0.34 | 0.09 | 0.25 | 34.96 |
| 100 | 2033-02 | 0.34 | 0.09 | 0.25 | 34.71 |
| 101 | 2033-03 | 0.34 | 0.09 | 0.25 | 34.46 |
| 102 | 2033-04 | 0.34 | 0.09 | 0.25 | 34.21 |
| 103 | 2033-05 | 0.34 | 0.09 | 0.25 | 33.96 |
| 104 | 2033-06 | 0.34 | 0.09 | 0.25 | 33.72 |
| 105 | 2033-07 | 0.34 | 0.09 | 0.25 | 33.47 |
| 106 | 2033-08 | 0.33 | 0.09 | 0.25 | 33.22 |
| 107 | 2033-09 | 0.33 | 0.09 | 0.25 | 32.97 |
| 108 | 2033-10 | 0.33 | 0.09 | 0.25 | 32.72 |
| 109 | 2033-11 | 0.33 | 0.08 | 0.25 | 32.48 |
| 110 | 2033-12 | 0.33 | 0.08 | 0.25 | 32.23 |
| 111 | 2034-01 | 0.33 | 0.08 | 0.25 | 31.98 |
| 112 | 2034-02 | 0.33 | 0.08 | 0.25 | 31.73 |
| 113 | 2034-03 | 0.33 | 0.08 | 0.25 | 31.49 |
| 114 | 2034-04 | 0.33 | 0.08 | 0.25 | 31.24 |
| 115 | 2034-05 | 0.33 | 0.08 | 0.25 | 30.99 |
| 116 | 2034-06 | 0.33 | 0.08 | 0.25 | 30.74 |
| 117 | 2034-07 | 0.33 | 0.08 | 0.25 | 30.49 |
| 118 | 2034-08 | 0.33 | 0.08 | 0.25 | 30.25 |
| 119 | 2034-09 | 0.33 | 0.08 | 0.25 | 30.00 |
| 120 | 2034-10 | 0.33 | 0.08 | 0.25 | 29.75 |
| 121 | 2034-11 | 0.32 | 0.08 | 0.25 | 29.50 |
| 122 | 2034-12 | 0.32 | 0.08 | 0.25 | 29.25 |
| 123 | 2035-01 | 0.32 | 0.08 | 0.25 | 29.01 |
| 124 | 2035-02 | 0.32 | 0.07 | 0.25 | 28.76 |
| 125 | 2035-03 | 0.32 | 0.07 | 0.25 | 28.51 |
| 126 | 2035-04 | 0.32 | 0.07 | 0.25 | 28.26 |
| 127 | 2035-05 | 0.32 | 0.07 | 0.25 | 28.01 |
| 128 | 2035-06 | 0.32 | 0.07 | 0.25 | 27.77 |
| 129 | 2035-07 | 0.32 | 0.07 | 0.25 | 27.52 |
| 130 | 2035-08 | 0.32 | 0.07 | 0.25 | 27.27 |
| 131 | 2035-09 | 0.32 | 0.07 | 0.25 | 27.02 |
| 132 | 2035-10 | 0.32 | 0.07 | 0.25 | 26.77 |
| 133 | 2035-11 | 0.32 | 0.07 | 0.25 | 26.53 |
| 134 | 2035-12 | 0.32 | 0.07 | 0.25 | 26.28 |
| 135 | 2036-01 | 0.32 | 0.07 | 0.25 | 26.03 |
| 136 | 2036-02 | 0.32 | 0.07 | 0.25 | 25.78 |
| 137 | 2036-03 | 0.31 | 0.07 | 0.25 | 25.54 |
| 138 | 2036-04 | 0.31 | 0.07 | 0.25 | 25.29 |
| 139 | 2036-05 | 0.31 | 0.07 | 0.25 | 25.04 |
| 140 | 2036-06 | 0.31 | 0.06 | 0.25 | 24.79 |
| 141 | 2036-07 | 0.31 | 0.06 | 0.25 | 24.54 |
| 142 | 2036-08 | 0.31 | 0.06 | 0.25 | 24.30 |
| 143 | 2036-09 | 0.31 | 0.06 | 0.25 | 24.05 |
| 144 | 2036-10 | 0.31 | 0.06 | 0.25 | 23.80 |
| 145 | 2036-11 | 0.31 | 0.06 | 0.25 | 23.55 |
| 146 | 2036-12 | 0.31 | 0.06 | 0.25 | 23.30 |
| 147 | 2037-01 | 0.31 | 0.06 | 0.25 | 23.06 |
| 148 | 2037-02 | 0.31 | 0.06 | 0.25 | 22.81 |
| 149 | 2037-03 | 0.31 | 0.06 | 0.25 | 22.56 |
| 150 | 2037-04 | 0.31 | 0.06 | 0.25 | 22.31 |
| 151 | 2037-05 | 0.31 | 0.06 | 0.25 | 22.06 |
| 152 | 2037-06 | 0.30 | 0.06 | 0.25 | 21.82 |
| 153 | 2037-07 | 0.30 | 0.06 | 0.25 | 21.57 |
| 154 | 2037-08 | 0.30 | 0.06 | 0.25 | 21.32 |
| 155 | 2037-09 | 0.30 | 0.06 | 0.25 | 21.07 |
| 156 | 2037-10 | 0.30 | 0.05 | 0.25 | 20.82 |
| 157 | 2037-11 | 0.30 | 0.05 | 0.25 | 20.58 |
| 158 | 2037-12 | 0.30 | 0.05 | 0.25 | 20.33 |
| 159 | 2038-01 | 0.30 | 0.05 | 0.25 | 20.08 |
| 160 | 2038-02 | 0.30 | 0.05 | 0.25 | 19.83 |
| 161 | 2038-03 | 0.30 | 0.05 | 0.25 | 19.59 |
| 162 | 2038-04 | 0.30 | 0.05 | 0.25 | 19.34 |
| 163 | 2038-05 | 0.30 | 0.05 | 0.25 | 19.09 |
| 164 | 2038-06 | 0.30 | 0.05 | 0.25 | 18.84 |
| 165 | 2038-07 | 0.30 | 0.05 | 0.25 | 18.59 |
| 166 | 2038-08 | 0.30 | 0.05 | 0.25 | 18.35 |
| 167 | 2038-09 | 0.30 | 0.05 | 0.25 | 18.10 |
| 168 | 2038-10 | 0.29 | 0.05 | 0.25 | 17.85 |
| 169 | 2038-11 | 0.29 | 0.05 | 0.25 | 17.60 |
| 170 | 2038-12 | 0.29 | 0.05 | 0.25 | 17.35 |
| 171 | 2039-01 | 0.29 | 0.04 | 0.25 | 17.11 |
| 172 | 2039-02 | 0.29 | 0.04 | 0.25 | 16.86 |
| 173 | 2039-03 | 0.29 | 0.04 | 0.25 | 16.61 |
| 174 | 2039-04 | 0.29 | 0.04 | 0.25 | 16.36 |
| 175 | 2039-05 | 0.29 | 0.04 | 0.25 | 16.11 |
| 176 | 2039-06 | 0.29 | 0.04 | 0.25 | 15.87 |
| 177 | 2039-07 | 0.29 | 0.04 | 0.25 | 15.62 |
| 178 | 2039-08 | 0.29 | 0.04 | 0.25 | 15.37 |
| 179 | 2039-09 | 0.29 | 0.04 | 0.25 | 15.12 |
| 180 | 2039-10 | 0.29 | 0.04 | 0.25 | 14.88 |
| 181 | 2039-11 | 0.29 | 0.04 | 0.25 | 14.63 |
| 182 | 2039-12 | 0.29 | 0.04 | 0.25 | 14.38 |
| 183 | 2040-01 | 0.29 | 0.04 | 0.25 | 14.13 |
| 184 | 2040-02 | 0.28 | 0.04 | 0.25 | 13.88 |
| 185 | 2040-03 | 0.28 | 0.04 | 0.25 | 13.64 |
| 186 | 2040-04 | 0.28 | 0.04 | 0.25 | 13.39 |
| 187 | 2040-05 | 0.28 | 0.03 | 0.25 | 13.14 |
| 188 | 2040-06 | 0.28 | 0.03 | 0.25 | 12.89 |
| 189 | 2040-07 | 0.28 | 0.03 | 0.25 | 12.64 |
| 190 | 2040-08 | 0.28 | 0.03 | 0.25 | 12.40 |
| 191 | 2040-09 | 0.28 | 0.03 | 0.25 | 12.15 |
| 192 | 2040-10 | 0.28 | 0.03 | 0.25 | 11.90 |
| 193 | 2040-11 | 0.28 | 0.03 | 0.25 | 11.65 |
| 194 | 2040-12 | 0.28 | 0.03 | 0.25 | 11.40 |
| 195 | 2041-01 | 0.28 | 0.03 | 0.25 | 11.16 |
| 196 | 2041-02 | 0.28 | 0.03 | 0.25 | 10.91 |
| 197 | 2041-03 | 0.28 | 0.03 | 0.25 | 10.66 |
| 198 | 2041-04 | 0.28 | 0.03 | 0.25 | 10.41 |
| 199 | 2041-05 | 0.27 | 0.03 | 0.25 | 10.16 |
| 200 | 2041-06 | 0.27 | 0.03 | 0.25 | 9.92 |
| 201 | 2041-07 | 0.27 | 0.03 | 0.25 | 9.67 |
| 202 | 2041-08 | 0.27 | 0.02 | 0.25 | 9.42 |
| 203 | 2041-09 | 0.27 | 0.02 | 0.25 | 9.17 |
| 204 | 2041-10 | 0.27 | 0.02 | 0.25 | 8.92 |
| 205 | 2041-11 | 0.27 | 0.02 | 0.25 | 8.68 |
| 206 | 2041-12 | 0.27 | 0.02 | 0.25 | 8.43 |
| 207 | 2042-01 | 0.27 | 0.02 | 0.25 | 8.18 |
| 208 | 2042-02 | 0.27 | 0.02 | 0.25 | 7.93 |
| 209 | 2042-03 | 0.27 | 0.02 | 0.25 | 7.69 |
| 210 | 2042-04 | 0.27 | 0.02 | 0.25 | 7.44 |
| 211 | 2042-05 | 0.27 | 0.02 | 0.25 | 7.19 |
| 212 | 2042-06 | 0.27 | 0.02 | 0.25 | 6.94 |
| 213 | 2042-07 | 0.27 | 0.02 | 0.25 | 6.69 |
| 214 | 2042-08 | 0.27 | 0.02 | 0.25 | 6.45 |
| 215 | 2042-09 | 0.26 | 0.02 | 0.25 | 6.20 |
| 216 | 2042-10 | 0.26 | 0.02 | 0.25 | 5.95 |
| 217 | 2042-11 | 0.26 | 0.02 | 0.25 | 5.70 |
| 218 | 2042-12 | 0.26 | 0.01 | 0.25 | 5.45 |
| 219 | 2043-01 | 0.26 | 0.01 | 0.25 | 5.21 |
| 220 | 2043-02 | 0.26 | 0.01 | 0.25 | 4.96 |
| 221 | 2043-03 | 0.26 | 0.01 | 0.25 | 4.71 |
| 222 | 2043-04 | 0.26 | 0.01 | 0.25 | 4.46 |
| 223 | 2043-05 | 0.26 | 0.01 | 0.25 | 4.21 |
| 224 | 2043-06 | 0.26 | 0.01 | 0.25 | 3.97 |
| 225 | 2043-07 | 0.26 | 0.01 | 0.25 | 3.72 |
| 226 | 2043-08 | 0.26 | 0.01 | 0.25 | 3.47 |
| 227 | 2043-09 | 0.26 | 0.01 | 0.25 | 3.22 |
| 228 | 2043-10 | 0.26 | 0.01 | 0.25 | 2.98 |
| 229 | 2043-11 | 0.26 | 0.01 | 0.25 | 2.73 |
| 230 | 2043-12 | 0.25 | 0.01 | 0.25 | 2.48 |
| 231 | 2044-01 | 0.25 | 0.01 | 0.25 | 2.23 |
| 232 | 2044-02 | 0.25 | 0.01 | 0.25 | 1.98 |
| 233 | 2044-03 | 0.25 | 0.01 | 0.25 | 1.74 |
| 234 | 2044-04 | 0.25 | 0.00 | 0.25 | 1.49 |
| 235 | 2044-05 | 0.25 | 0.00 | 0.25 | 1.24 |
| 236 | 2044-06 | 0.25 | 0.00 | 0.25 | 0.99 |
| 237 | 2044-07 | 0.25 | 0.00 | 0.25 | 0.74 |
| 238 | 2044-08 | 0.25 | 0.00 | 0.25 | 0.50 |
| 239 | 2044-09 | 0.25 | 0.00 | 0.25 | 0.25 |
| 240 | 2044-10 | 0.25 | 0.00 | 0.25 | 0.00 |