贷款63.75元(商业贷款)的房贷,还款20年的等额本息和等额本金,有两种还款方式明细说明解析。
还款方式一:等额本息
贷款总额:63.75元
还款月数:20年
每月还款:0.36元
利息总额:23.81元
本息合计:87.56元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2026-05 | 0.36 | 0.18 | 0.19 | 63.56 |
| 2 | 2026-06 | 0.36 | 0.18 | 0.19 | 63.38 |
| 3 | 2026-07 | 0.36 | 0.18 | 0.19 | 63.19 |
| 4 | 2026-08 | 0.36 | 0.18 | 0.19 | 63.00 |
| 5 | 2026-09 | 0.36 | 0.18 | 0.19 | 62.81 |
| 6 | 2026-10 | 0.36 | 0.18 | 0.19 | 62.62 |
| 7 | 2026-11 | 0.36 | 0.17 | 0.19 | 62.43 |
| 8 | 2026-12 | 0.36 | 0.17 | 0.19 | 62.24 |
| 9 | 2027-01 | 0.36 | 0.17 | 0.19 | 62.05 |
| 10 | 2027-02 | 0.36 | 0.17 | 0.19 | 61.86 |
| 11 | 2027-03 | 0.36 | 0.17 | 0.19 | 61.67 |
| 12 | 2027-04 | 0.36 | 0.17 | 0.19 | 61.47 |
| 13 | 2027-05 | 0.36 | 0.17 | 0.19 | 61.28 |
| 14 | 2027-06 | 0.36 | 0.17 | 0.19 | 61.09 |
| 15 | 2027-07 | 0.36 | 0.17 | 0.19 | 60.89 |
| 16 | 2027-08 | 0.36 | 0.17 | 0.19 | 60.70 |
| 17 | 2027-09 | 0.36 | 0.17 | 0.20 | 60.50 |
| 18 | 2027-10 | 0.36 | 0.17 | 0.20 | 60.31 |
| 19 | 2027-11 | 0.36 | 0.17 | 0.20 | 60.11 |
| 20 | 2027-12 | 0.36 | 0.17 | 0.20 | 59.91 |
| 21 | 2028-01 | 0.36 | 0.17 | 0.20 | 59.71 |
| 22 | 2028-02 | 0.36 | 0.17 | 0.20 | 59.52 |
| 23 | 2028-03 | 0.36 | 0.17 | 0.20 | 59.32 |
| 24 | 2028-04 | 0.36 | 0.17 | 0.20 | 59.12 |
| 25 | 2028-05 | 0.36 | 0.17 | 0.20 | 58.92 |
| 26 | 2028-06 | 0.36 | 0.16 | 0.20 | 58.72 |
| 27 | 2028-07 | 0.36 | 0.16 | 0.20 | 58.52 |
| 28 | 2028-08 | 0.36 | 0.16 | 0.20 | 58.32 |
| 29 | 2028-09 | 0.36 | 0.16 | 0.20 | 58.11 |
| 30 | 2028-10 | 0.36 | 0.16 | 0.20 | 57.91 |
| 31 | 2028-11 | 0.36 | 0.16 | 0.20 | 57.71 |
| 32 | 2028-12 | 0.36 | 0.16 | 0.20 | 57.50 |
| 33 | 2029-01 | 0.36 | 0.16 | 0.20 | 57.30 |
| 34 | 2029-02 | 0.36 | 0.16 | 0.20 | 57.10 |
| 35 | 2029-03 | 0.36 | 0.16 | 0.21 | 56.89 |
| 36 | 2029-04 | 0.36 | 0.16 | 0.21 | 56.68 |
| 37 | 2029-05 | 0.36 | 0.16 | 0.21 | 56.48 |
| 38 | 2029-06 | 0.36 | 0.16 | 0.21 | 56.27 |
| 39 | 2029-07 | 0.36 | 0.16 | 0.21 | 56.06 |
| 40 | 2029-08 | 0.36 | 0.16 | 0.21 | 55.85 |
| 41 | 2029-09 | 0.36 | 0.16 | 0.21 | 55.65 |
| 42 | 2029-10 | 0.36 | 0.16 | 0.21 | 55.44 |
| 43 | 2029-11 | 0.36 | 0.15 | 0.21 | 55.23 |
| 44 | 2029-12 | 0.36 | 0.15 | 0.21 | 55.01 |
| 45 | 2030-01 | 0.36 | 0.15 | 0.21 | 54.80 |
| 46 | 2030-02 | 0.36 | 0.15 | 0.21 | 54.59 |
| 47 | 2030-03 | 0.36 | 0.15 | 0.21 | 54.38 |
| 48 | 2030-04 | 0.36 | 0.15 | 0.21 | 54.17 |
| 49 | 2030-05 | 0.36 | 0.15 | 0.21 | 53.95 |
| 50 | 2030-06 | 0.36 | 0.15 | 0.21 | 53.74 |
| 51 | 2030-07 | 0.36 | 0.15 | 0.21 | 53.52 |
| 52 | 2030-08 | 0.36 | 0.15 | 0.22 | 53.31 |
| 53 | 2030-09 | 0.36 | 0.15 | 0.22 | 53.09 |
| 54 | 2030-10 | 0.36 | 0.15 | 0.22 | 52.88 |
| 55 | 2030-11 | 0.36 | 0.15 | 0.22 | 52.66 |
| 56 | 2030-12 | 0.36 | 0.15 | 0.22 | 52.44 |
| 57 | 2031-01 | 0.36 | 0.15 | 0.22 | 52.22 |
| 58 | 2031-02 | 0.36 | 0.15 | 0.22 | 52.00 |
| 59 | 2031-03 | 0.36 | 0.15 | 0.22 | 51.78 |
| 60 | 2031-04 | 0.36 | 0.14 | 0.22 | 51.56 |
| 61 | 2031-05 | 0.36 | 0.14 | 0.22 | 51.34 |
| 62 | 2031-06 | 0.36 | 0.14 | 0.22 | 51.12 |
| 63 | 2031-07 | 0.36 | 0.14 | 0.22 | 50.90 |
| 64 | 2031-08 | 0.36 | 0.14 | 0.22 | 50.68 |
| 65 | 2031-09 | 0.36 | 0.14 | 0.22 | 50.45 |
| 66 | 2031-10 | 0.36 | 0.14 | 0.22 | 50.23 |
| 67 | 2031-11 | 0.36 | 0.14 | 0.22 | 50.00 |
| 68 | 2031-12 | 0.36 | 0.14 | 0.23 | 49.78 |
| 69 | 2032-01 | 0.36 | 0.14 | 0.23 | 49.55 |
| 70 | 2032-02 | 0.36 | 0.14 | 0.23 | 49.33 |
| 71 | 2032-03 | 0.36 | 0.14 | 0.23 | 49.10 |
| 72 | 2032-04 | 0.36 | 0.14 | 0.23 | 48.87 |
| 73 | 2032-05 | 0.36 | 0.14 | 0.23 | 48.64 |
| 74 | 2032-06 | 0.36 | 0.14 | 0.23 | 48.41 |
| 75 | 2032-07 | 0.36 | 0.14 | 0.23 | 48.18 |
| 76 | 2032-08 | 0.36 | 0.13 | 0.23 | 47.95 |
| 77 | 2032-09 | 0.36 | 0.13 | 0.23 | 47.72 |
| 78 | 2032-10 | 0.36 | 0.13 | 0.23 | 47.49 |
| 79 | 2032-11 | 0.36 | 0.13 | 0.23 | 47.26 |
| 80 | 2032-12 | 0.36 | 0.13 | 0.23 | 47.03 |
| 81 | 2033-01 | 0.36 | 0.13 | 0.23 | 46.79 |
| 82 | 2033-02 | 0.36 | 0.13 | 0.23 | 46.56 |
| 83 | 2033-03 | 0.36 | 0.13 | 0.23 | 46.32 |
| 84 | 2033-04 | 0.36 | 0.13 | 0.24 | 46.09 |
| 85 | 2033-05 | 0.36 | 0.13 | 0.24 | 45.85 |
| 86 | 2033-06 | 0.36 | 0.13 | 0.24 | 45.62 |
| 87 | 2033-07 | 0.36 | 0.13 | 0.24 | 45.38 |
| 88 | 2033-08 | 0.36 | 0.13 | 0.24 | 45.14 |
| 89 | 2033-09 | 0.36 | 0.13 | 0.24 | 44.90 |
| 90 | 2033-10 | 0.36 | 0.13 | 0.24 | 44.66 |
| 91 | 2033-11 | 0.36 | 0.12 | 0.24 | 44.42 |
| 92 | 2033-12 | 0.36 | 0.12 | 0.24 | 44.18 |
| 93 | 2034-01 | 0.36 | 0.12 | 0.24 | 43.94 |
| 94 | 2034-02 | 0.36 | 0.12 | 0.24 | 43.70 |
| 95 | 2034-03 | 0.36 | 0.12 | 0.24 | 43.45 |
| 96 | 2034-04 | 0.36 | 0.12 | 0.24 | 43.21 |
| 97 | 2034-05 | 0.36 | 0.12 | 0.24 | 42.97 |
| 98 | 2034-06 | 0.36 | 0.12 | 0.24 | 42.72 |
| 99 | 2034-07 | 0.36 | 0.12 | 0.25 | 42.48 |
| 100 | 2034-08 | 0.36 | 0.12 | 0.25 | 42.23 |
| 101 | 2034-09 | 0.36 | 0.12 | 0.25 | 41.98 |
| 102 | 2034-10 | 0.36 | 0.12 | 0.25 | 41.73 |
| 103 | 2034-11 | 0.36 | 0.12 | 0.25 | 41.49 |
| 104 | 2034-12 | 0.36 | 0.12 | 0.25 | 41.24 |
| 105 | 2035-01 | 0.36 | 0.12 | 0.25 | 40.99 |
| 106 | 2035-02 | 0.36 | 0.11 | 0.25 | 40.74 |
| 107 | 2035-03 | 0.36 | 0.11 | 0.25 | 40.49 |
| 108 | 2035-04 | 0.36 | 0.11 | 0.25 | 40.23 |
| 109 | 2035-05 | 0.36 | 0.11 | 0.25 | 39.98 |
| 110 | 2035-06 | 0.36 | 0.11 | 0.25 | 39.73 |
| 111 | 2035-07 | 0.36 | 0.11 | 0.25 | 39.47 |
| 112 | 2035-08 | 0.36 | 0.11 | 0.25 | 39.22 |
| 113 | 2035-09 | 0.36 | 0.11 | 0.26 | 38.96 |
| 114 | 2035-10 | 0.36 | 0.11 | 0.26 | 38.71 |
| 115 | 2035-11 | 0.36 | 0.11 | 0.26 | 38.45 |
| 116 | 2035-12 | 0.36 | 0.11 | 0.26 | 38.19 |
| 117 | 2036-01 | 0.36 | 0.11 | 0.26 | 37.94 |
| 118 | 2036-02 | 0.36 | 0.11 | 0.26 | 37.68 |
| 119 | 2036-03 | 0.36 | 0.11 | 0.26 | 37.42 |
| 120 | 2036-04 | 0.36 | 0.10 | 0.26 | 37.16 |
| 121 | 2036-05 | 0.36 | 0.10 | 0.26 | 36.90 |
| 122 | 2036-06 | 0.36 | 0.10 | 0.26 | 36.63 |
| 123 | 2036-07 | 0.36 | 0.10 | 0.26 | 36.37 |
| 124 | 2036-08 | 0.36 | 0.10 | 0.26 | 36.11 |
| 125 | 2036-09 | 0.36 | 0.10 | 0.26 | 35.84 |
| 126 | 2036-10 | 0.36 | 0.10 | 0.26 | 35.58 |
| 127 | 2036-11 | 0.36 | 0.10 | 0.27 | 35.31 |
| 128 | 2036-12 | 0.36 | 0.10 | 0.27 | 35.05 |
| 129 | 2037-01 | 0.36 | 0.10 | 0.27 | 34.78 |
| 130 | 2037-02 | 0.36 | 0.10 | 0.27 | 34.51 |
| 131 | 2037-03 | 0.36 | 0.10 | 0.27 | 34.24 |
| 132 | 2037-04 | 0.36 | 0.10 | 0.27 | 33.98 |
| 133 | 2037-05 | 0.36 | 0.09 | 0.27 | 33.71 |
| 134 | 2037-06 | 0.36 | 0.09 | 0.27 | 33.43 |
| 135 | 2037-07 | 0.36 | 0.09 | 0.27 | 33.16 |
| 136 | 2037-08 | 0.36 | 0.09 | 0.27 | 32.89 |
| 137 | 2037-09 | 0.36 | 0.09 | 0.27 | 32.62 |
| 138 | 2037-10 | 0.36 | 0.09 | 0.27 | 32.34 |
| 139 | 2037-11 | 0.36 | 0.09 | 0.27 | 32.07 |
| 140 | 2037-12 | 0.36 | 0.09 | 0.28 | 31.79 |
| 141 | 2038-01 | 0.36 | 0.09 | 0.28 | 31.52 |
| 142 | 2038-02 | 0.36 | 0.09 | 0.28 | 31.24 |
| 143 | 2038-03 | 0.36 | 0.09 | 0.28 | 30.96 |
| 144 | 2038-04 | 0.36 | 0.09 | 0.28 | 30.69 |
| 145 | 2038-05 | 0.36 | 0.09 | 0.28 | 30.41 |
| 146 | 2038-06 | 0.36 | 0.08 | 0.28 | 30.13 |
| 147 | 2038-07 | 0.36 | 0.08 | 0.28 | 29.85 |
| 148 | 2038-08 | 0.36 | 0.08 | 0.28 | 29.56 |
| 149 | 2038-09 | 0.36 | 0.08 | 0.28 | 29.28 |
| 150 | 2038-10 | 0.36 | 0.08 | 0.28 | 29.00 |
| 151 | 2038-11 | 0.36 | 0.08 | 0.28 | 28.72 |
| 152 | 2038-12 | 0.36 | 0.08 | 0.28 | 28.43 |
| 153 | 2039-01 | 0.36 | 0.08 | 0.29 | 28.15 |
| 154 | 2039-02 | 0.36 | 0.08 | 0.29 | 27.86 |
| 155 | 2039-03 | 0.36 | 0.08 | 0.29 | 27.57 |
| 156 | 2039-04 | 0.36 | 0.08 | 0.29 | 27.28 |
| 157 | 2039-05 | 0.36 | 0.08 | 0.29 | 27.00 |
| 158 | 2039-06 | 0.36 | 0.08 | 0.29 | 26.71 |
| 159 | 2039-07 | 0.36 | 0.07 | 0.29 | 26.42 |
| 160 | 2039-08 | 0.36 | 0.07 | 0.29 | 26.12 |
| 161 | 2039-09 | 0.36 | 0.07 | 0.29 | 25.83 |
| 162 | 2039-10 | 0.36 | 0.07 | 0.29 | 25.54 |
| 163 | 2039-11 | 0.36 | 0.07 | 0.29 | 25.25 |
| 164 | 2039-12 | 0.36 | 0.07 | 0.29 | 24.95 |
| 165 | 2040-01 | 0.36 | 0.07 | 0.30 | 24.66 |
| 166 | 2040-02 | 0.36 | 0.07 | 0.30 | 24.36 |
| 167 | 2040-03 | 0.36 | 0.07 | 0.30 | 24.06 |
| 168 | 2040-04 | 0.36 | 0.07 | 0.30 | 23.77 |
| 169 | 2040-05 | 0.36 | 0.07 | 0.30 | 23.47 |
| 170 | 2040-06 | 0.36 | 0.07 | 0.30 | 23.17 |
| 171 | 2040-07 | 0.36 | 0.06 | 0.30 | 22.87 |
| 172 | 2040-08 | 0.36 | 0.06 | 0.30 | 22.57 |
| 173 | 2040-09 | 0.36 | 0.06 | 0.30 | 22.27 |
| 174 | 2040-10 | 0.36 | 0.06 | 0.30 | 21.96 |
| 175 | 2040-11 | 0.36 | 0.06 | 0.30 | 21.66 |
| 176 | 2040-12 | 0.36 | 0.06 | 0.30 | 21.35 |
| 177 | 2041-01 | 0.36 | 0.06 | 0.31 | 21.05 |
| 178 | 2041-02 | 0.36 | 0.06 | 0.31 | 20.74 |
| 179 | 2041-03 | 0.36 | 0.06 | 0.31 | 20.44 |
| 180 | 2041-04 | 0.36 | 0.06 | 0.31 | 20.13 |
| 181 | 2041-05 | 0.36 | 0.06 | 0.31 | 19.82 |
| 182 | 2041-06 | 0.36 | 0.06 | 0.31 | 19.51 |
| 183 | 2041-07 | 0.36 | 0.05 | 0.31 | 19.20 |
| 184 | 2041-08 | 0.36 | 0.05 | 0.31 | 18.89 |
| 185 | 2041-09 | 0.36 | 0.05 | 0.31 | 18.58 |
| 186 | 2041-10 | 0.36 | 0.05 | 0.31 | 18.26 |
| 187 | 2041-11 | 0.36 | 0.05 | 0.31 | 17.95 |
| 188 | 2041-12 | 0.36 | 0.05 | 0.31 | 17.64 |
| 189 | 2042-01 | 0.36 | 0.05 | 0.32 | 17.32 |
| 190 | 2042-02 | 0.36 | 0.05 | 0.32 | 17.00 |
| 191 | 2042-03 | 0.36 | 0.05 | 0.32 | 16.69 |
| 192 | 2042-04 | 0.36 | 0.05 | 0.32 | 16.37 |
| 193 | 2042-05 | 0.36 | 0.05 | 0.32 | 16.05 |
| 194 | 2042-06 | 0.36 | 0.04 | 0.32 | 15.73 |
| 195 | 2042-07 | 0.36 | 0.04 | 0.32 | 15.41 |
| 196 | 2042-08 | 0.36 | 0.04 | 0.32 | 15.09 |
| 197 | 2042-09 | 0.36 | 0.04 | 0.32 | 14.76 |
| 198 | 2042-10 | 0.36 | 0.04 | 0.32 | 14.44 |
| 199 | 2042-11 | 0.36 | 0.04 | 0.32 | 14.12 |
| 200 | 2042-12 | 0.36 | 0.04 | 0.33 | 13.79 |
| 201 | 2043-01 | 0.36 | 0.04 | 0.33 | 13.46 |
| 202 | 2043-02 | 0.36 | 0.04 | 0.33 | 13.14 |
| 203 | 2043-03 | 0.36 | 0.04 | 0.33 | 12.81 |
| 204 | 2043-04 | 0.36 | 0.04 | 0.33 | 12.48 |
| 205 | 2043-05 | 0.36 | 0.03 | 0.33 | 12.15 |
| 206 | 2043-06 | 0.36 | 0.03 | 0.33 | 11.82 |
| 207 | 2043-07 | 0.36 | 0.03 | 0.33 | 11.49 |
| 208 | 2043-08 | 0.36 | 0.03 | 0.33 | 11.15 |
| 209 | 2043-09 | 0.36 | 0.03 | 0.33 | 10.82 |
| 210 | 2043-10 | 0.36 | 0.03 | 0.33 | 10.49 |
| 211 | 2043-11 | 0.36 | 0.03 | 0.34 | 10.15 |
| 212 | 2043-12 | 0.36 | 0.03 | 0.34 | 9.81 |
| 213 | 2044-01 | 0.36 | 0.03 | 0.34 | 9.48 |
| 214 | 2044-02 | 0.36 | 0.03 | 0.34 | 9.14 |
| 215 | 2044-03 | 0.36 | 0.03 | 0.34 | 8.80 |
| 216 | 2044-04 | 0.36 | 0.02 | 0.34 | 8.46 |
| 217 | 2044-05 | 0.36 | 0.02 | 0.34 | 8.12 |
| 218 | 2044-06 | 0.36 | 0.02 | 0.34 | 7.77 |
| 219 | 2044-07 | 0.36 | 0.02 | 0.34 | 7.43 |
| 220 | 2044-08 | 0.36 | 0.02 | 0.34 | 7.09 |
| 221 | 2044-09 | 0.36 | 0.02 | 0.35 | 6.74 |
| 222 | 2044-10 | 0.36 | 0.02 | 0.35 | 6.40 |
| 223 | 2044-11 | 0.36 | 0.02 | 0.35 | 6.05 |
| 224 | 2044-12 | 0.36 | 0.02 | 0.35 | 5.70 |
| 225 | 2045-01 | 0.36 | 0.02 | 0.35 | 5.35 |
| 226 | 2045-02 | 0.36 | 0.01 | 0.35 | 5.00 |
| 227 | 2045-03 | 0.36 | 0.01 | 0.35 | 4.65 |
| 228 | 2045-04 | 0.36 | 0.01 | 0.35 | 4.30 |
| 229 | 2045-05 | 0.36 | 0.01 | 0.35 | 3.95 |
| 230 | 2045-06 | 0.36 | 0.01 | 0.35 | 3.59 |
| 231 | 2045-07 | 0.36 | 0.01 | 0.35 | 3.24 |
| 232 | 2045-08 | 0.36 | 0.01 | 0.36 | 2.88 |
| 233 | 2045-09 | 0.36 | 0.01 | 0.36 | 2.53 |
| 234 | 2045-10 | 0.36 | 0.01 | 0.36 | 2.17 |
| 235 | 2045-11 | 0.36 | 0.01 | 0.36 | 1.81 |
| 236 | 2045-12 | 0.36 | 0.01 | 0.36 | 1.45 |
| 237 | 2046-01 | 0.36 | 0.00 | 0.36 | 1.09 |
| 238 | 2046-02 | 0.36 | 0.00 | 0.36 | 0.73 |
| 239 | 2046-03 | 0.36 | 0.00 | 0.36 | 0.36 |
| 240 | 2046-04 | 0.36 | 0.00 | 0.36 | 0.00 |
还款方式二:等额本金
贷款总额:63.75元
还款月数:20年
首月还款:0.44元
每月递减:0元
利息总额:21.45元
本息合计:85.2元
节省利息:2.36元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2026-05 | 0.44 | 0.18 | 0.27 | 63.48 |
| 2 | 2026-06 | 0.44 | 0.18 | 0.27 | 63.22 |
| 3 | 2026-07 | 0.44 | 0.18 | 0.27 | 62.95 |
| 4 | 2026-08 | 0.44 | 0.18 | 0.27 | 62.69 |
| 5 | 2026-09 | 0.44 | 0.18 | 0.27 | 62.42 |
| 6 | 2026-10 | 0.44 | 0.17 | 0.27 | 62.16 |
| 7 | 2026-11 | 0.44 | 0.17 | 0.27 | 61.89 |
| 8 | 2026-12 | 0.44 | 0.17 | 0.27 | 61.63 |
| 9 | 2027-01 | 0.44 | 0.17 | 0.27 | 61.36 |
| 10 | 2027-02 | 0.44 | 0.17 | 0.27 | 61.09 |
| 11 | 2027-03 | 0.44 | 0.17 | 0.27 | 60.83 |
| 12 | 2027-04 | 0.44 | 0.17 | 0.27 | 60.56 |
| 13 | 2027-05 | 0.43 | 0.17 | 0.27 | 60.30 |
| 14 | 2027-06 | 0.43 | 0.17 | 0.27 | 60.03 |
| 15 | 2027-07 | 0.43 | 0.17 | 0.27 | 59.77 |
| 16 | 2027-08 | 0.43 | 0.17 | 0.27 | 59.50 |
| 17 | 2027-09 | 0.43 | 0.17 | 0.27 | 59.23 |
| 18 | 2027-10 | 0.43 | 0.17 | 0.27 | 58.97 |
| 19 | 2027-11 | 0.43 | 0.16 | 0.27 | 58.70 |
| 20 | 2027-12 | 0.43 | 0.16 | 0.27 | 58.44 |
| 21 | 2028-01 | 0.43 | 0.16 | 0.27 | 58.17 |
| 22 | 2028-02 | 0.43 | 0.16 | 0.27 | 57.91 |
| 23 | 2028-03 | 0.43 | 0.16 | 0.27 | 57.64 |
| 24 | 2028-04 | 0.43 | 0.16 | 0.27 | 57.38 |
| 25 | 2028-05 | 0.43 | 0.16 | 0.27 | 57.11 |
| 26 | 2028-06 | 0.43 | 0.16 | 0.27 | 56.84 |
| 27 | 2028-07 | 0.42 | 0.16 | 0.27 | 56.58 |
| 28 | 2028-08 | 0.42 | 0.16 | 0.27 | 56.31 |
| 29 | 2028-09 | 0.42 | 0.16 | 0.27 | 56.05 |
| 30 | 2028-10 | 0.42 | 0.16 | 0.27 | 55.78 |
| 31 | 2028-11 | 0.42 | 0.16 | 0.27 | 55.52 |
| 32 | 2028-12 | 0.42 | 0.15 | 0.27 | 55.25 |
| 33 | 2029-01 | 0.42 | 0.15 | 0.27 | 54.98 |
| 34 | 2029-02 | 0.42 | 0.15 | 0.27 | 54.72 |
| 35 | 2029-03 | 0.42 | 0.15 | 0.27 | 54.45 |
| 36 | 2029-04 | 0.42 | 0.15 | 0.27 | 54.19 |
| 37 | 2029-05 | 0.42 | 0.15 | 0.27 | 53.92 |
| 38 | 2029-06 | 0.42 | 0.15 | 0.27 | 53.66 |
| 39 | 2029-07 | 0.42 | 0.15 | 0.27 | 53.39 |
| 40 | 2029-08 | 0.41 | 0.15 | 0.27 | 53.13 |
| 41 | 2029-09 | 0.41 | 0.15 | 0.27 | 52.86 |
| 42 | 2029-10 | 0.41 | 0.15 | 0.27 | 52.59 |
| 43 | 2029-11 | 0.41 | 0.15 | 0.27 | 52.33 |
| 44 | 2029-12 | 0.41 | 0.15 | 0.27 | 52.06 |
| 45 | 2030-01 | 0.41 | 0.15 | 0.27 | 51.80 |
| 46 | 2030-02 | 0.41 | 0.14 | 0.27 | 51.53 |
| 47 | 2030-03 | 0.41 | 0.14 | 0.27 | 51.27 |
| 48 | 2030-04 | 0.41 | 0.14 | 0.27 | 51.00 |
| 49 | 2030-05 | 0.41 | 0.14 | 0.27 | 50.73 |
| 50 | 2030-06 | 0.41 | 0.14 | 0.27 | 50.47 |
| 51 | 2030-07 | 0.41 | 0.14 | 0.27 | 50.20 |
| 52 | 2030-08 | 0.41 | 0.14 | 0.27 | 49.94 |
| 53 | 2030-09 | 0.41 | 0.14 | 0.27 | 49.67 |
| 54 | 2030-10 | 0.40 | 0.14 | 0.27 | 49.41 |
| 55 | 2030-11 | 0.40 | 0.14 | 0.27 | 49.14 |
| 56 | 2030-12 | 0.40 | 0.14 | 0.27 | 48.88 |
| 57 | 2031-01 | 0.40 | 0.14 | 0.27 | 48.61 |
| 58 | 2031-02 | 0.40 | 0.14 | 0.27 | 48.34 |
| 59 | 2031-03 | 0.40 | 0.13 | 0.27 | 48.08 |
| 60 | 2031-04 | 0.40 | 0.13 | 0.27 | 47.81 |
| 61 | 2031-05 | 0.40 | 0.13 | 0.27 | 47.55 |
| 62 | 2031-06 | 0.40 | 0.13 | 0.27 | 47.28 |
| 63 | 2031-07 | 0.40 | 0.13 | 0.27 | 47.02 |
| 64 | 2031-08 | 0.40 | 0.13 | 0.27 | 46.75 |
| 65 | 2031-09 | 0.40 | 0.13 | 0.27 | 46.48 |
| 66 | 2031-10 | 0.40 | 0.13 | 0.27 | 46.22 |
| 67 | 2031-11 | 0.39 | 0.13 | 0.27 | 45.95 |
| 68 | 2031-12 | 0.39 | 0.13 | 0.27 | 45.69 |
| 69 | 2032-01 | 0.39 | 0.13 | 0.27 | 45.42 |
| 70 | 2032-02 | 0.39 | 0.13 | 0.27 | 45.16 |
| 71 | 2032-03 | 0.39 | 0.13 | 0.27 | 44.89 |
| 72 | 2032-04 | 0.39 | 0.13 | 0.27 | 44.63 |
| 73 | 2032-05 | 0.39 | 0.12 | 0.27 | 44.36 |
| 74 | 2032-06 | 0.39 | 0.12 | 0.27 | 44.09 |
| 75 | 2032-07 | 0.39 | 0.12 | 0.27 | 43.83 |
| 76 | 2032-08 | 0.39 | 0.12 | 0.27 | 43.56 |
| 77 | 2032-09 | 0.39 | 0.12 | 0.27 | 43.30 |
| 78 | 2032-10 | 0.39 | 0.12 | 0.27 | 43.03 |
| 79 | 2032-11 | 0.39 | 0.12 | 0.27 | 42.77 |
| 80 | 2032-12 | 0.39 | 0.12 | 0.27 | 42.50 |
| 81 | 2033-01 | 0.38 | 0.12 | 0.27 | 42.23 |
| 82 | 2033-02 | 0.38 | 0.12 | 0.27 | 41.97 |
| 83 | 2033-03 | 0.38 | 0.12 | 0.27 | 41.70 |
| 84 | 2033-04 | 0.38 | 0.12 | 0.27 | 41.44 |
| 85 | 2033-05 | 0.38 | 0.12 | 0.27 | 41.17 |
| 86 | 2033-06 | 0.38 | 0.11 | 0.27 | 40.91 |
| 87 | 2033-07 | 0.38 | 0.11 | 0.27 | 40.64 |
| 88 | 2033-08 | 0.38 | 0.11 | 0.27 | 40.38 |
| 89 | 2033-09 | 0.38 | 0.11 | 0.27 | 40.11 |
| 90 | 2033-10 | 0.38 | 0.11 | 0.27 | 39.84 |
| 91 | 2033-11 | 0.38 | 0.11 | 0.27 | 39.58 |
| 92 | 2033-12 | 0.38 | 0.11 | 0.27 | 39.31 |
| 93 | 2034-01 | 0.38 | 0.11 | 0.27 | 39.05 |
| 94 | 2034-02 | 0.37 | 0.11 | 0.27 | 38.78 |
| 95 | 2034-03 | 0.37 | 0.11 | 0.27 | 38.52 |
| 96 | 2034-04 | 0.37 | 0.11 | 0.27 | 38.25 |
| 97 | 2034-05 | 0.37 | 0.11 | 0.27 | 37.98 |
| 98 | 2034-06 | 0.37 | 0.11 | 0.27 | 37.72 |
| 99 | 2034-07 | 0.37 | 0.11 | 0.27 | 37.45 |
| 100 | 2034-08 | 0.37 | 0.10 | 0.27 | 37.19 |
| 101 | 2034-09 | 0.37 | 0.10 | 0.27 | 36.92 |
| 102 | 2034-10 | 0.37 | 0.10 | 0.27 | 36.66 |
| 103 | 2034-11 | 0.37 | 0.10 | 0.27 | 36.39 |
| 104 | 2034-12 | 0.37 | 0.10 | 0.27 | 36.13 |
| 105 | 2035-01 | 0.37 | 0.10 | 0.27 | 35.86 |
| 106 | 2035-02 | 0.37 | 0.10 | 0.27 | 35.59 |
| 107 | 2035-03 | 0.36 | 0.10 | 0.27 | 35.33 |
| 108 | 2035-04 | 0.36 | 0.10 | 0.27 | 35.06 |
| 109 | 2035-05 | 0.36 | 0.10 | 0.27 | 34.80 |
| 110 | 2035-06 | 0.36 | 0.10 | 0.27 | 34.53 |
| 111 | 2035-07 | 0.36 | 0.10 | 0.27 | 34.27 |
| 112 | 2035-08 | 0.36 | 0.10 | 0.27 | 34.00 |
| 113 | 2035-09 | 0.36 | 0.09 | 0.27 | 33.73 |
| 114 | 2035-10 | 0.36 | 0.09 | 0.27 | 33.47 |
| 115 | 2035-11 | 0.36 | 0.09 | 0.27 | 33.20 |
| 116 | 2035-12 | 0.36 | 0.09 | 0.27 | 32.94 |
| 117 | 2036-01 | 0.36 | 0.09 | 0.27 | 32.67 |
| 118 | 2036-02 | 0.36 | 0.09 | 0.27 | 32.41 |
| 119 | 2036-03 | 0.36 | 0.09 | 0.27 | 32.14 |
| 120 | 2036-04 | 0.36 | 0.09 | 0.27 | 31.88 |
| 121 | 2036-05 | 0.35 | 0.09 | 0.27 | 31.61 |
| 122 | 2036-06 | 0.35 | 0.09 | 0.27 | 31.34 |
| 123 | 2036-07 | 0.35 | 0.09 | 0.27 | 31.08 |
| 124 | 2036-08 | 0.35 | 0.09 | 0.27 | 30.81 |
| 125 | 2036-09 | 0.35 | 0.09 | 0.27 | 30.55 |
| 126 | 2036-10 | 0.35 | 0.09 | 0.27 | 30.28 |
| 127 | 2036-11 | 0.35 | 0.08 | 0.27 | 30.02 |
| 128 | 2036-12 | 0.35 | 0.08 | 0.27 | 29.75 |
| 129 | 2037-01 | 0.35 | 0.08 | 0.27 | 29.48 |
| 130 | 2037-02 | 0.35 | 0.08 | 0.27 | 29.22 |
| 131 | 2037-03 | 0.35 | 0.08 | 0.27 | 28.95 |
| 132 | 2037-04 | 0.35 | 0.08 | 0.27 | 28.69 |
| 133 | 2037-05 | 0.35 | 0.08 | 0.27 | 28.42 |
| 134 | 2037-06 | 0.34 | 0.08 | 0.27 | 28.16 |
| 135 | 2037-07 | 0.34 | 0.08 | 0.27 | 27.89 |
| 136 | 2037-08 | 0.34 | 0.08 | 0.27 | 27.63 |
| 137 | 2037-09 | 0.34 | 0.08 | 0.27 | 27.36 |
| 138 | 2037-10 | 0.34 | 0.08 | 0.27 | 27.09 |
| 139 | 2037-11 | 0.34 | 0.08 | 0.27 | 26.83 |
| 140 | 2037-12 | 0.34 | 0.07 | 0.27 | 26.56 |
| 141 | 2038-01 | 0.34 | 0.07 | 0.27 | 26.30 |
| 142 | 2038-02 | 0.34 | 0.07 | 0.27 | 26.03 |
| 143 | 2038-03 | 0.34 | 0.07 | 0.27 | 25.77 |
| 144 | 2038-04 | 0.34 | 0.07 | 0.27 | 25.50 |
| 145 | 2038-05 | 0.34 | 0.07 | 0.27 | 25.23 |
| 146 | 2038-06 | 0.34 | 0.07 | 0.27 | 24.97 |
| 147 | 2038-07 | 0.34 | 0.07 | 0.27 | 24.70 |
| 148 | 2038-08 | 0.33 | 0.07 | 0.27 | 24.44 |
| 149 | 2038-09 | 0.33 | 0.07 | 0.27 | 24.17 |
| 150 | 2038-10 | 0.33 | 0.07 | 0.27 | 23.91 |
| 151 | 2038-11 | 0.33 | 0.07 | 0.27 | 23.64 |
| 152 | 2038-12 | 0.33 | 0.07 | 0.27 | 23.38 |
| 153 | 2039-01 | 0.33 | 0.07 | 0.27 | 23.11 |
| 154 | 2039-02 | 0.33 | 0.06 | 0.27 | 22.84 |
| 155 | 2039-03 | 0.33 | 0.06 | 0.27 | 22.58 |
| 156 | 2039-04 | 0.33 | 0.06 | 0.27 | 22.31 |
| 157 | 2039-05 | 0.33 | 0.06 | 0.27 | 22.05 |
| 158 | 2039-06 | 0.33 | 0.06 | 0.27 | 21.78 |
| 159 | 2039-07 | 0.33 | 0.06 | 0.27 | 21.52 |
| 160 | 2039-08 | 0.33 | 0.06 | 0.27 | 21.25 |
| 161 | 2039-09 | 0.32 | 0.06 | 0.27 | 20.98 |
| 162 | 2039-10 | 0.32 | 0.06 | 0.27 | 20.72 |
| 163 | 2039-11 | 0.32 | 0.06 | 0.27 | 20.45 |
| 164 | 2039-12 | 0.32 | 0.06 | 0.27 | 20.19 |
| 165 | 2040-01 | 0.32 | 0.06 | 0.27 | 19.92 |
| 166 | 2040-02 | 0.32 | 0.06 | 0.27 | 19.66 |
| 167 | 2040-03 | 0.32 | 0.05 | 0.27 | 19.39 |
| 168 | 2040-04 | 0.32 | 0.05 | 0.27 | 19.13 |
| 169 | 2040-05 | 0.32 | 0.05 | 0.27 | 18.86 |
| 170 | 2040-06 | 0.32 | 0.05 | 0.27 | 18.59 |
| 171 | 2040-07 | 0.32 | 0.05 | 0.27 | 18.33 |
| 172 | 2040-08 | 0.32 | 0.05 | 0.27 | 18.06 |
| 173 | 2040-09 | 0.32 | 0.05 | 0.27 | 17.80 |
| 174 | 2040-10 | 0.32 | 0.05 | 0.27 | 17.53 |
| 175 | 2040-11 | 0.31 | 0.05 | 0.27 | 17.27 |
| 176 | 2040-12 | 0.31 | 0.05 | 0.27 | 17.00 |
| 177 | 2041-01 | 0.31 | 0.05 | 0.27 | 16.73 |
| 178 | 2041-02 | 0.31 | 0.05 | 0.27 | 16.47 |
| 179 | 2041-03 | 0.31 | 0.05 | 0.27 | 16.20 |
| 180 | 2041-04 | 0.31 | 0.05 | 0.27 | 15.94 |
| 181 | 2041-05 | 0.31 | 0.04 | 0.27 | 15.67 |
| 182 | 2041-06 | 0.31 | 0.04 | 0.27 | 15.41 |
| 183 | 2041-07 | 0.31 | 0.04 | 0.27 | 15.14 |
| 184 | 2041-08 | 0.31 | 0.04 | 0.27 | 14.88 |
| 185 | 2041-09 | 0.31 | 0.04 | 0.27 | 14.61 |
| 186 | 2041-10 | 0.31 | 0.04 | 0.27 | 14.34 |
| 187 | 2041-11 | 0.31 | 0.04 | 0.27 | 14.08 |
| 188 | 2041-12 | 0.30 | 0.04 | 0.27 | 13.81 |
| 189 | 2042-01 | 0.30 | 0.04 | 0.27 | 13.55 |
| 190 | 2042-02 | 0.30 | 0.04 | 0.27 | 13.28 |
| 191 | 2042-03 | 0.30 | 0.04 | 0.27 | 13.02 |
| 192 | 2042-04 | 0.30 | 0.04 | 0.27 | 12.75 |
| 193 | 2042-05 | 0.30 | 0.04 | 0.27 | 12.48 |
| 194 | 2042-06 | 0.30 | 0.03 | 0.27 | 12.22 |
| 195 | 2042-07 | 0.30 | 0.03 | 0.27 | 11.95 |
| 196 | 2042-08 | 0.30 | 0.03 | 0.27 | 11.69 |
| 197 | 2042-09 | 0.30 | 0.03 | 0.27 | 11.42 |
| 198 | 2042-10 | 0.30 | 0.03 | 0.27 | 11.16 |
| 199 | 2042-11 | 0.30 | 0.03 | 0.27 | 10.89 |
| 200 | 2042-12 | 0.30 | 0.03 | 0.27 | 10.63 |
| 201 | 2043-01 | 0.30 | 0.03 | 0.27 | 10.36 |
| 202 | 2043-02 | 0.29 | 0.03 | 0.27 | 10.09 |
| 203 | 2043-03 | 0.29 | 0.03 | 0.27 | 9.83 |
| 204 | 2043-04 | 0.29 | 0.03 | 0.27 | 9.56 |
| 205 | 2043-05 | 0.29 | 0.03 | 0.27 | 9.30 |
| 206 | 2043-06 | 0.29 | 0.03 | 0.27 | 9.03 |
| 207 | 2043-07 | 0.29 | 0.03 | 0.27 | 8.77 |
| 208 | 2043-08 | 0.29 | 0.02 | 0.27 | 8.50 |
| 209 | 2043-09 | 0.29 | 0.02 | 0.27 | 8.23 |
| 210 | 2043-10 | 0.29 | 0.02 | 0.27 | 7.97 |
| 211 | 2043-11 | 0.29 | 0.02 | 0.27 | 7.70 |
| 212 | 2043-12 | 0.29 | 0.02 | 0.27 | 7.44 |
| 213 | 2044-01 | 0.29 | 0.02 | 0.27 | 7.17 |
| 214 | 2044-02 | 0.29 | 0.02 | 0.27 | 6.91 |
| 215 | 2044-03 | 0.28 | 0.02 | 0.27 | 6.64 |
| 216 | 2044-04 | 0.28 | 0.02 | 0.27 | 6.38 |
| 217 | 2044-05 | 0.28 | 0.02 | 0.27 | 6.11 |
| 218 | 2044-06 | 0.28 | 0.02 | 0.27 | 5.84 |
| 219 | 2044-07 | 0.28 | 0.02 | 0.27 | 5.58 |
| 220 | 2044-08 | 0.28 | 0.02 | 0.27 | 5.31 |
| 221 | 2044-09 | 0.28 | 0.01 | 0.27 | 5.05 |
| 222 | 2044-10 | 0.28 | 0.01 | 0.27 | 4.78 |
| 223 | 2044-11 | 0.28 | 0.01 | 0.27 | 4.52 |
| 224 | 2044-12 | 0.28 | 0.01 | 0.27 | 4.25 |
| 225 | 2045-01 | 0.28 | 0.01 | 0.27 | 3.98 |
| 226 | 2045-02 | 0.28 | 0.01 | 0.27 | 3.72 |
| 227 | 2045-03 | 0.28 | 0.01 | 0.27 | 3.45 |
| 228 | 2045-04 | 0.28 | 0.01 | 0.27 | 3.19 |
| 229 | 2045-05 | 0.27 | 0.01 | 0.27 | 2.92 |
| 230 | 2045-06 | 0.27 | 0.01 | 0.27 | 2.66 |
| 231 | 2045-07 | 0.27 | 0.01 | 0.27 | 2.39 |
| 232 | 2045-08 | 0.27 | 0.01 | 0.27 | 2.13 |
| 233 | 2045-09 | 0.27 | 0.01 | 0.27 | 1.86 |
| 234 | 2045-10 | 0.27 | 0.01 | 0.27 | 1.59 |
| 235 | 2045-11 | 0.27 | 0.00 | 0.27 | 1.33 |
| 236 | 2045-12 | 0.27 | 0.00 | 0.27 | 1.06 |
| 237 | 2046-01 | 0.27 | 0.00 | 0.27 | 0.80 |
| 238 | 2046-02 | 0.27 | 0.00 | 0.27 | 0.53 |
| 239 | 2046-03 | 0.27 | 0.00 | 0.27 | 0.27 |
| 240 | 2046-04 | 0.27 | 0.00 | 0.27 | 0.00 |