贷款550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:550元
还款月数:20年
每月还款:3.12元
利息总额:198.7元
本息合计:748.7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 | 3.12 | 1.49 | 1.63 | 548.37 |
2 | 2024-12 | 3.12 | 1.49 | 1.63 | 546.74 |
3 | 2025-01 | 3.12 | 1.48 | 1.64 | 545.10 |
4 | 2025-02 | 3.12 | 1.48 | 1.64 | 543.45 |
5 | 2025-03 | 3.12 | 1.47 | 1.65 | 541.81 |
6 | 2025-04 | 3.12 | 1.47 | 1.65 | 540.15 |
7 | 2025-05 | 3.12 | 1.46 | 1.66 | 538.50 |
8 | 2025-06 | 3.12 | 1.46 | 1.66 | 536.84 |
9 | 2025-07 | 3.12 | 1.45 | 1.67 | 535.17 |
10 | 2025-08 | 3.12 | 1.45 | 1.67 | 533.50 |
11 | 2025-09 | 3.12 | 1.44 | 1.67 | 531.83 |
12 | 2025-10 | 3.12 | 1.44 | 1.68 | 530.15 |
13 | 2025-11 | 3.12 | 1.44 | 1.68 | 528.46 |
14 | 2025-12 | 3.12 | 1.43 | 1.69 | 526.77 |
15 | 2026-01 | 3.12 | 1.43 | 1.69 | 525.08 |
16 | 2026-02 | 3.12 | 1.42 | 1.70 | 523.38 |
17 | 2026-03 | 3.12 | 1.42 | 1.70 | 521.68 |
18 | 2026-04 | 3.12 | 1.41 | 1.71 | 519.97 |
19 | 2026-05 | 3.12 | 1.41 | 1.71 | 518.26 |
20 | 2026-06 | 3.12 | 1.40 | 1.72 | 516.55 |
21 | 2026-07 | 3.12 | 1.40 | 1.72 | 514.83 |
22 | 2026-08 | 3.12 | 1.39 | 1.73 | 513.10 |
23 | 2026-09 | 3.12 | 1.39 | 1.73 | 511.37 |
24 | 2026-10 | 3.12 | 1.38 | 1.73 | 509.64 |
25 | 2026-11 | 3.12 | 1.38 | 1.74 | 507.90 |
26 | 2026-12 | 3.12 | 1.38 | 1.74 | 506.15 |
27 | 2027-01 | 3.12 | 1.37 | 1.75 | 504.41 |
28 | 2027-02 | 3.12 | 1.37 | 1.75 | 502.65 |
29 | 2027-03 | 3.12 | 1.36 | 1.76 | 500.89 |
30 | 2027-04 | 3.12 | 1.36 | 1.76 | 499.13 |
31 | 2027-05 | 3.12 | 1.35 | 1.77 | 497.36 |
32 | 2027-06 | 3.12 | 1.35 | 1.77 | 495.59 |
33 | 2027-07 | 3.12 | 1.34 | 1.78 | 493.81 |
34 | 2027-08 | 3.12 | 1.34 | 1.78 | 492.03 |
35 | 2027-09 | 3.12 | 1.33 | 1.79 | 490.24 |
36 | 2027-10 | 3.12 | 1.33 | 1.79 | 488.45 |
37 | 2027-11 | 3.12 | 1.32 | 1.80 | 486.66 |
38 | 2027-12 | 3.12 | 1.32 | 1.80 | 484.85 |
39 | 2028-01 | 3.12 | 1.31 | 1.81 | 483.05 |
40 | 2028-02 | 3.12 | 1.31 | 1.81 | 481.24 |
41 | 2028-03 | 3.12 | 1.30 | 1.82 | 479.42 |
42 | 2028-04 | 3.12 | 1.30 | 1.82 | 477.60 |
43 | 2028-05 | 3.12 | 1.29 | 1.83 | 475.77 |
44 | 2028-06 | 3.12 | 1.29 | 1.83 | 473.94 |
45 | 2028-07 | 3.12 | 1.28 | 1.84 | 472.11 |
46 | 2028-08 | 3.12 | 1.28 | 1.84 | 470.26 |
47 | 2028-09 | 3.12 | 1.27 | 1.85 | 468.42 |
48 | 2028-10 | 3.12 | 1.27 | 1.85 | 466.57 |
49 | 2028-11 | 3.12 | 1.26 | 1.86 | 464.71 |
50 | 2028-12 | 3.12 | 1.26 | 1.86 | 462.85 |
51 | 2029-01 | 3.12 | 1.25 | 1.87 | 460.98 |
52 | 2029-02 | 3.12 | 1.25 | 1.87 | 459.11 |
53 | 2029-03 | 3.12 | 1.24 | 1.88 | 457.24 |
54 | 2029-04 | 3.12 | 1.24 | 1.88 | 455.36 |
55 | 2029-05 | 3.12 | 1.23 | 1.89 | 453.47 |
56 | 2029-06 | 3.12 | 1.23 | 1.89 | 451.58 |
57 | 2029-07 | 3.12 | 1.22 | 1.90 | 449.68 |
58 | 2029-08 | 3.12 | 1.22 | 1.90 | 447.78 |
59 | 2029-09 | 3.12 | 1.21 | 1.91 | 445.87 |
60 | 2029-10 | 3.12 | 1.21 | 1.91 | 443.96 |
61 | 2029-11 | 3.12 | 1.20 | 1.92 | 442.04 |
62 | 2029-12 | 3.12 | 1.20 | 1.92 | 440.12 |
63 | 2030-01 | 3.12 | 1.19 | 1.93 | 438.19 |
64 | 2030-02 | 3.12 | 1.19 | 1.93 | 436.26 |
65 | 2030-03 | 3.12 | 1.18 | 1.94 | 434.32 |
66 | 2030-04 | 3.12 | 1.18 | 1.94 | 432.38 |
67 | 2030-05 | 3.12 | 1.17 | 1.95 | 430.43 |
68 | 2030-06 | 3.12 | 1.17 | 1.95 | 428.48 |
69 | 2030-07 | 3.12 | 1.16 | 1.96 | 426.52 |
70 | 2030-08 | 3.12 | 1.16 | 1.96 | 424.55 |
71 | 2030-09 | 3.12 | 1.15 | 1.97 | 422.58 |
72 | 2030-10 | 3.12 | 1.14 | 1.98 | 420.61 |
73 | 2030-11 | 3.12 | 1.14 | 1.98 | 418.63 |
74 | 2030-12 | 3.12 | 1.13 | 1.99 | 416.64 |
75 | 2031-01 | 3.12 | 1.13 | 1.99 | 414.65 |
76 | 2031-02 | 3.12 | 1.12 | 2.00 | 412.66 |
77 | 2031-03 | 3.12 | 1.12 | 2.00 | 410.65 |
78 | 2031-04 | 3.12 | 1.11 | 2.01 | 408.65 |
79 | 2031-05 | 3.12 | 1.11 | 2.01 | 406.63 |
80 | 2031-06 | 3.12 | 1.10 | 2.02 | 404.61 |
81 | 2031-07 | 3.12 | 1.10 | 2.02 | 402.59 |
82 | 2031-08 | 3.12 | 1.09 | 2.03 | 400.56 |
83 | 2031-09 | 3.12 | 1.08 | 2.03 | 398.53 |
84 | 2031-10 | 3.12 | 1.08 | 2.04 | 396.49 |
85 | 2031-11 | 3.12 | 1.07 | 2.05 | 394.44 |
86 | 2031-12 | 3.12 | 1.07 | 2.05 | 392.39 |
87 | 2032-01 | 3.12 | 1.06 | 2.06 | 390.33 |
88 | 2032-02 | 3.12 | 1.06 | 2.06 | 388.27 |
89 | 2032-03 | 3.12 | 1.05 | 2.07 | 386.20 |
90 | 2032-04 | 3.12 | 1.05 | 2.07 | 384.13 |
91 | 2032-05 | 3.12 | 1.04 | 2.08 | 382.05 |
92 | 2032-06 | 3.12 | 1.03 | 2.08 | 379.96 |
93 | 2032-07 | 3.12 | 1.03 | 2.09 | 377.87 |
94 | 2032-08 | 3.12 | 1.02 | 2.10 | 375.78 |
95 | 2032-09 | 3.12 | 1.02 | 2.10 | 373.68 |
96 | 2032-10 | 3.12 | 1.01 | 2.11 | 371.57 |
97 | 2032-11 | 3.12 | 1.01 | 2.11 | 369.46 |
98 | 2032-12 | 3.12 | 1.00 | 2.12 | 367.34 |
99 | 2033-01 | 3.12 | 0.99 | 2.12 | 365.21 |
100 | 2033-02 | 3.12 | 0.99 | 2.13 | 363.08 |
101 | 2033-03 | 3.12 | 0.98 | 2.14 | 360.95 |
102 | 2033-04 | 3.12 | 0.98 | 2.14 | 358.80 |
103 | 2033-05 | 3.12 | 0.97 | 2.15 | 356.66 |
104 | 2033-06 | 3.12 | 0.97 | 2.15 | 354.50 |
105 | 2033-07 | 3.12 | 0.96 | 2.16 | 352.34 |
106 | 2033-08 | 3.12 | 0.95 | 2.17 | 350.18 |
107 | 2033-09 | 3.12 | 0.95 | 2.17 | 348.01 |
108 | 2033-10 | 3.12 | 0.94 | 2.18 | 345.83 |
109 | 2033-11 | 3.12 | 0.94 | 2.18 | 343.65 |
110 | 2033-12 | 3.12 | 0.93 | 2.19 | 341.46 |
111 | 2034-01 | 3.12 | 0.92 | 2.19 | 339.26 |
112 | 2034-02 | 3.12 | 0.92 | 2.20 | 337.06 |
113 | 2034-03 | 3.12 | 0.91 | 2.21 | 334.85 |
114 | 2034-04 | 3.12 | 0.91 | 2.21 | 332.64 |
115 | 2034-05 | 3.12 | 0.90 | 2.22 | 330.42 |
116 | 2034-06 | 3.12 | 0.89 | 2.22 | 328.20 |
117 | 2034-07 | 3.12 | 0.89 | 2.23 | 325.97 |
118 | 2034-08 | 3.12 | 0.88 | 2.24 | 323.73 |
119 | 2034-09 | 3.12 | 0.88 | 2.24 | 321.49 |
120 | 2034-10 | 3.12 | 0.87 | 2.25 | 319.24 |
121 | 2034-11 | 3.12 | 0.86 | 2.25 | 316.98 |
122 | 2034-12 | 3.12 | 0.86 | 2.26 | 314.72 |
123 | 2035-01 | 3.12 | 0.85 | 2.27 | 312.46 |
124 | 2035-02 | 3.12 | 0.85 | 2.27 | 310.18 |
125 | 2035-03 | 3.12 | 0.84 | 2.28 | 307.90 |
126 | 2035-04 | 3.12 | 0.83 | 2.29 | 305.62 |
127 | 2035-05 | 3.12 | 0.83 | 2.29 | 303.33 |
128 | 2035-06 | 3.12 | 0.82 | 2.30 | 301.03 |
129 | 2035-07 | 3.12 | 0.82 | 2.30 | 298.72 |
130 | 2035-08 | 3.12 | 0.81 | 2.31 | 296.41 |
131 | 2035-09 | 3.12 | 0.80 | 2.32 | 294.10 |
132 | 2035-10 | 3.12 | 0.80 | 2.32 | 291.77 |
133 | 2035-11 | 3.12 | 0.79 | 2.33 | 289.44 |
134 | 2035-12 | 3.12 | 0.78 | 2.34 | 287.11 |
135 | 2036-01 | 3.12 | 0.78 | 2.34 | 284.77 |
136 | 2036-02 | 3.12 | 0.77 | 2.35 | 282.42 |
137 | 2036-03 | 3.12 | 0.76 | 2.35 | 280.06 |
138 | 2036-04 | 3.12 | 0.76 | 2.36 | 277.70 |
139 | 2036-05 | 3.12 | 0.75 | 2.37 | 275.33 |
140 | 2036-06 | 3.12 | 0.75 | 2.37 | 272.96 |
141 | 2036-07 | 3.12 | 0.74 | 2.38 | 270.58 |
142 | 2036-08 | 3.12 | 0.73 | 2.39 | 268.19 |
143 | 2036-09 | 3.12 | 0.73 | 2.39 | 265.80 |
144 | 2036-10 | 3.12 | 0.72 | 2.40 | 263.40 |
145 | 2036-11 | 3.12 | 0.71 | 2.41 | 260.99 |
146 | 2036-12 | 3.12 | 0.71 | 2.41 | 258.58 |
147 | 2037-01 | 3.12 | 0.70 | 2.42 | 256.16 |
148 | 2037-02 | 3.12 | 0.69 | 2.43 | 253.74 |
149 | 2037-03 | 3.12 | 0.69 | 2.43 | 251.30 |
150 | 2037-04 | 3.12 | 0.68 | 2.44 | 248.87 |
151 | 2037-05 | 3.12 | 0.67 | 2.45 | 246.42 |
152 | 2037-06 | 3.12 | 0.67 | 2.45 | 243.97 |
153 | 2037-07 | 3.12 | 0.66 | 2.46 | 241.51 |
154 | 2037-08 | 3.12 | 0.65 | 2.47 | 239.04 |
155 | 2037-09 | 3.12 | 0.65 | 2.47 | 236.57 |
156 | 2037-10 | 3.12 | 0.64 | 2.48 | 234.09 |
157 | 2037-11 | 3.12 | 0.63 | 2.49 | 231.61 |
158 | 2037-12 | 3.12 | 0.63 | 2.49 | 229.11 |
159 | 2038-01 | 3.12 | 0.62 | 2.50 | 226.62 |
160 | 2038-02 | 3.12 | 0.61 | 2.51 | 224.11 |
161 | 2038-03 | 3.12 | 0.61 | 2.51 | 221.60 |
162 | 2038-04 | 3.12 | 0.60 | 2.52 | 219.08 |
163 | 2038-05 | 3.12 | 0.59 | 2.53 | 216.55 |
164 | 2038-06 | 3.12 | 0.59 | 2.53 | 214.02 |
165 | 2038-07 | 3.12 | 0.58 | 2.54 | 211.48 |
166 | 2038-08 | 3.12 | 0.57 | 2.55 | 208.93 |
167 | 2038-09 | 3.12 | 0.57 | 2.55 | 206.38 |
168 | 2038-10 | 3.12 | 0.56 | 2.56 | 203.82 |
169 | 2038-11 | 3.12 | 0.55 | 2.57 | 201.25 |
170 | 2038-12 | 3.12 | 0.55 | 2.57 | 198.67 |
171 | 2039-01 | 3.12 | 0.54 | 2.58 | 196.09 |
172 | 2039-02 | 3.12 | 0.53 | 2.59 | 193.50 |
173 | 2039-03 | 3.12 | 0.52 | 2.60 | 190.91 |
174 | 2039-04 | 3.12 | 0.52 | 2.60 | 188.31 |
175 | 2039-05 | 3.12 | 0.51 | 2.61 | 185.70 |
176 | 2039-06 | 3.12 | 0.50 | 2.62 | 183.08 |
177 | 2039-07 | 3.12 | 0.50 | 2.62 | 180.46 |
178 | 2039-08 | 3.12 | 0.49 | 2.63 | 177.83 |
179 | 2039-09 | 3.12 | 0.48 | 2.64 | 175.19 |
180 | 2039-10 | 3.12 | 0.47 | 2.65 | 172.54 |
181 | 2039-11 | 3.12 | 0.47 | 2.65 | 169.89 |
182 | 2039-12 | 3.12 | 0.46 | 2.66 | 167.23 |
183 | 2040-01 | 3.12 | 0.45 | 2.67 | 164.56 |
184 | 2040-02 | 3.12 | 0.45 | 2.67 | 161.89 |
185 | 2040-03 | 3.12 | 0.44 | 2.68 | 159.21 |
186 | 2040-04 | 3.12 | 0.43 | 2.69 | 156.52 |
187 | 2040-05 | 3.12 | 0.42 | 2.70 | 153.83 |
188 | 2040-06 | 3.12 | 0.42 | 2.70 | 151.12 |
189 | 2040-07 | 3.12 | 0.41 | 2.71 | 148.41 |
190 | 2040-08 | 3.12 | 0.40 | 2.72 | 145.69 |
191 | 2040-09 | 3.12 | 0.39 | 2.72 | 142.97 |
192 | 2040-10 | 3.12 | 0.39 | 2.73 | 140.24 |
193 | 2040-11 | 3.12 | 0.38 | 2.74 | 137.50 |
194 | 2040-12 | 3.12 | 0.37 | 2.75 | 134.75 |
195 | 2041-01 | 3.12 | 0.36 | 2.75 | 132.00 |
196 | 2041-02 | 3.12 | 0.36 | 2.76 | 129.23 |
197 | 2041-03 | 3.12 | 0.35 | 2.77 | 126.46 |
198 | 2041-04 | 3.12 | 0.34 | 2.78 | 123.69 |
199 | 2041-05 | 3.12 | 0.33 | 2.78 | 120.90 |
200 | 2041-06 | 3.12 | 0.33 | 2.79 | 118.11 |
201 | 2041-07 | 3.12 | 0.32 | 2.80 | 115.31 |
202 | 2041-08 | 3.12 | 0.31 | 2.81 | 112.50 |
203 | 2041-09 | 3.12 | 0.30 | 2.81 | 109.69 |
204 | 2041-10 | 3.12 | 0.30 | 2.82 | 106.87 |
205 | 2041-11 | 3.12 | 0.29 | 2.83 | 104.04 |
206 | 2041-12 | 3.12 | 0.28 | 2.84 | 101.20 |
207 | 2042-01 | 3.12 | 0.27 | 2.85 | 98.35 |
208 | 2042-02 | 3.12 | 0.27 | 2.85 | 95.50 |
209 | 2042-03 | 3.12 | 0.26 | 2.86 | 92.64 |
210 | 2042-04 | 3.12 | 0.25 | 2.87 | 89.77 |
211 | 2042-05 | 3.12 | 0.24 | 2.88 | 86.89 |
212 | 2042-06 | 3.12 | 0.24 | 2.88 | 84.01 |
213 | 2042-07 | 3.12 | 0.23 | 2.89 | 81.12 |
214 | 2042-08 | 3.12 | 0.22 | 2.90 | 78.22 |
215 | 2042-09 | 3.12 | 0.21 | 2.91 | 75.31 |
216 | 2042-10 | 3.12 | 0.20 | 2.92 | 72.39 |
217 | 2042-11 | 3.12 | 0.20 | 2.92 | 69.47 |
218 | 2042-12 | 3.12 | 0.19 | 2.93 | 66.54 |
219 | 2043-01 | 3.12 | 0.18 | 2.94 | 63.60 |
220 | 2043-02 | 3.12 | 0.17 | 2.95 | 60.65 |
221 | 2043-03 | 3.12 | 0.16 | 2.96 | 57.70 |
222 | 2043-04 | 3.12 | 0.16 | 2.96 | 54.73 |
223 | 2043-05 | 3.12 | 0.15 | 2.97 | 51.76 |
224 | 2043-06 | 3.12 | 0.14 | 2.98 | 48.78 |
225 | 2043-07 | 3.12 | 0.13 | 2.99 | 45.80 |
226 | 2043-08 | 3.12 | 0.12 | 3.00 | 42.80 |
227 | 2043-09 | 3.12 | 0.12 | 3.00 | 39.80 |
228 | 2043-10 | 3.12 | 0.11 | 3.01 | 36.78 |
229 | 2043-11 | 3.12 | 0.10 | 3.02 | 33.76 |
230 | 2043-12 | 3.12 | 0.09 | 3.03 | 30.74 |
231 | 2044-01 | 3.12 | 0.08 | 3.04 | 27.70 |
232 | 2044-02 | 3.12 | 0.08 | 3.04 | 24.66 |
233 | 2044-03 | 3.12 | 0.07 | 3.05 | 21.60 |
234 | 2044-04 | 3.12 | 0.06 | 3.06 | 18.54 |
235 | 2044-05 | 3.12 | 0.05 | 3.07 | 15.47 |
236 | 2044-06 | 3.12 | 0.04 | 3.08 | 12.39 |
237 | 2044-07 | 3.12 | 0.03 | 3.09 | 9.31 |
238 | 2044-08 | 3.12 | 0.03 | 3.09 | 6.21 |
239 | 2044-09 | 3.12 | 0.02 | 3.10 | 3.11 |
240 | 2044-10 | 3.12 | 0.01 | 3.11 | 0.00 |
等额本金还款方式:
贷款总额:550元
还款月数:20年
首月还款:3.78元
每月递减:0.01元
利息总额:179.49元
本息合计:729.49元
节省利息:19.2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 | 3.78 | 1.49 | 2.29 | 547.71 |
2 | 2024-12 | 3.78 | 1.48 | 2.29 | 545.42 |
3 | 2025-01 | 3.77 | 1.48 | 2.29 | 543.13 |
4 | 2025-02 | 3.76 | 1.47 | 2.29 | 540.83 |
5 | 2025-03 | 3.76 | 1.46 | 2.29 | 538.54 |
6 | 2025-04 | 3.75 | 1.46 | 2.29 | 536.25 |
7 | 2025-05 | 3.74 | 1.45 | 2.29 | 533.96 |
8 | 2025-06 | 3.74 | 1.45 | 2.29 | 531.67 |
9 | 2025-07 | 3.73 | 1.44 | 2.29 | 529.38 |
10 | 2025-08 | 3.73 | 1.43 | 2.29 | 527.08 |
11 | 2025-09 | 3.72 | 1.43 | 2.29 | 524.79 |
12 | 2025-10 | 3.71 | 1.42 | 2.29 | 522.50 |
13 | 2025-11 | 3.71 | 1.42 | 2.29 | 520.21 |
14 | 2025-12 | 3.70 | 1.41 | 2.29 | 517.92 |
15 | 2026-01 | 3.69 | 1.40 | 2.29 | 515.63 |
16 | 2026-02 | 3.69 | 1.40 | 2.29 | 513.33 |
17 | 2026-03 | 3.68 | 1.39 | 2.29 | 511.04 |
18 | 2026-04 | 3.68 | 1.38 | 2.29 | 508.75 |
19 | 2026-05 | 3.67 | 1.38 | 2.29 | 506.46 |
20 | 2026-06 | 3.66 | 1.37 | 2.29 | 504.17 |
21 | 2026-07 | 3.66 | 1.37 | 2.29 | 501.88 |
22 | 2026-08 | 3.65 | 1.36 | 2.29 | 499.58 |
23 | 2026-09 | 3.64 | 1.35 | 2.29 | 497.29 |
24 | 2026-10 | 3.64 | 1.35 | 2.29 | 495.00 |
25 | 2026-11 | 3.63 | 1.34 | 2.29 | 492.71 |
26 | 2026-12 | 3.63 | 1.33 | 2.29 | 490.42 |
27 | 2027-01 | 3.62 | 1.33 | 2.29 | 488.13 |
28 | 2027-02 | 3.61 | 1.32 | 2.29 | 485.83 |
29 | 2027-03 | 3.61 | 1.32 | 2.29 | 483.54 |
30 | 2027-04 | 3.60 | 1.31 | 2.29 | 481.25 |
31 | 2027-05 | 3.60 | 1.30 | 2.29 | 478.96 |
32 | 2027-06 | 3.59 | 1.30 | 2.29 | 476.67 |
33 | 2027-07 | 3.58 | 1.29 | 2.29 | 474.38 |
34 | 2027-08 | 3.58 | 1.28 | 2.29 | 472.08 |
35 | 2027-09 | 3.57 | 1.28 | 2.29 | 469.79 |
36 | 2027-10 | 3.56 | 1.27 | 2.29 | 467.50 |
37 | 2027-11 | 3.56 | 1.27 | 2.29 | 465.21 |
38 | 2027-12 | 3.55 | 1.26 | 2.29 | 462.92 |
39 | 2028-01 | 3.55 | 1.25 | 2.29 | 460.63 |
40 | 2028-02 | 3.54 | 1.25 | 2.29 | 458.33 |
41 | 2028-03 | 3.53 | 1.24 | 2.29 | 456.04 |
42 | 2028-04 | 3.53 | 1.24 | 2.29 | 453.75 |
43 | 2028-05 | 3.52 | 1.23 | 2.29 | 451.46 |
44 | 2028-06 | 3.51 | 1.22 | 2.29 | 449.17 |
45 | 2028-07 | 3.51 | 1.22 | 2.29 | 446.88 |
46 | 2028-08 | 3.50 | 1.21 | 2.29 | 444.58 |
47 | 2028-09 | 3.50 | 1.20 | 2.29 | 442.29 |
48 | 2028-10 | 3.49 | 1.20 | 2.29 | 440.00 |
49 | 2028-11 | 3.48 | 1.19 | 2.29 | 437.71 |
50 | 2028-12 | 3.48 | 1.19 | 2.29 | 435.42 |
51 | 2029-01 | 3.47 | 1.18 | 2.29 | 433.13 |
52 | 2029-02 | 3.46 | 1.17 | 2.29 | 430.83 |
53 | 2029-03 | 3.46 | 1.17 | 2.29 | 428.54 |
54 | 2029-04 | 3.45 | 1.16 | 2.29 | 426.25 |
55 | 2029-05 | 3.45 | 1.15 | 2.29 | 423.96 |
56 | 2029-06 | 3.44 | 1.15 | 2.29 | 421.67 |
57 | 2029-07 | 3.43 | 1.14 | 2.29 | 419.38 |
58 | 2029-08 | 3.43 | 1.14 | 2.29 | 417.08 |
59 | 2029-09 | 3.42 | 1.13 | 2.29 | 414.79 |
60 | 2029-10 | 3.42 | 1.12 | 2.29 | 412.50 |
61 | 2029-11 | 3.41 | 1.12 | 2.29 | 410.21 |
62 | 2029-12 | 3.40 | 1.11 | 2.29 | 407.92 |
63 | 2030-01 | 3.40 | 1.10 | 2.29 | 405.63 |
64 | 2030-02 | 3.39 | 1.10 | 2.29 | 403.33 |
65 | 2030-03 | 3.38 | 1.09 | 2.29 | 401.04 |
66 | 2030-04 | 3.38 | 1.09 | 2.29 | 398.75 |
67 | 2030-05 | 3.37 | 1.08 | 2.29 | 396.46 |
68 | 2030-06 | 3.37 | 1.07 | 2.29 | 394.17 |
69 | 2030-07 | 3.36 | 1.07 | 2.29 | 391.88 |
70 | 2030-08 | 3.35 | 1.06 | 2.29 | 389.58 |
71 | 2030-09 | 3.35 | 1.06 | 2.29 | 387.29 |
72 | 2030-10 | 3.34 | 1.05 | 2.29 | 385.00 |
73 | 2030-11 | 3.33 | 1.04 | 2.29 | 382.71 |
74 | 2030-12 | 3.33 | 1.04 | 2.29 | 380.42 |
75 | 2031-01 | 3.32 | 1.03 | 2.29 | 378.13 |
76 | 2031-02 | 3.32 | 1.02 | 2.29 | 375.83 |
77 | 2031-03 | 3.31 | 1.02 | 2.29 | 373.54 |
78 | 2031-04 | 3.30 | 1.01 | 2.29 | 371.25 |
79 | 2031-05 | 3.30 | 1.01 | 2.29 | 368.96 |
80 | 2031-06 | 3.29 | 1.00 | 2.29 | 366.67 |
81 | 2031-07 | 3.28 | 0.99 | 2.29 | 364.38 |
82 | 2031-08 | 3.28 | 0.99 | 2.29 | 362.08 |
83 | 2031-09 | 3.27 | 0.98 | 2.29 | 359.79 |
84 | 2031-10 | 3.27 | 0.97 | 2.29 | 357.50 |
85 | 2031-11 | 3.26 | 0.97 | 2.29 | 355.21 |
86 | 2031-12 | 3.25 | 0.96 | 2.29 | 352.92 |
87 | 2032-01 | 3.25 | 0.96 | 2.29 | 350.63 |
88 | 2032-02 | 3.24 | 0.95 | 2.29 | 348.33 |
89 | 2032-03 | 3.24 | 0.94 | 2.29 | 346.04 |
90 | 2032-04 | 3.23 | 0.94 | 2.29 | 343.75 |
91 | 2032-05 | 3.22 | 0.93 | 2.29 | 341.46 |
92 | 2032-06 | 3.22 | 0.92 | 2.29 | 339.17 |
93 | 2032-07 | 3.21 | 0.92 | 2.29 | 336.88 |
94 | 2032-08 | 3.20 | 0.91 | 2.29 | 334.58 |
95 | 2032-09 | 3.20 | 0.91 | 2.29 | 332.29 |
96 | 2032-10 | 3.19 | 0.90 | 2.29 | 330.00 |
97 | 2032-11 | 3.19 | 0.89 | 2.29 | 327.71 |
98 | 2032-12 | 3.18 | 0.89 | 2.29 | 325.42 |
99 | 2033-01 | 3.17 | 0.88 | 2.29 | 323.13 |
100 | 2033-02 | 3.17 | 0.88 | 2.29 | 320.83 |
101 | 2033-03 | 3.16 | 0.87 | 2.29 | 318.54 |
102 | 2033-04 | 3.15 | 0.86 | 2.29 | 316.25 |
103 | 2033-05 | 3.15 | 0.86 | 2.29 | 313.96 |
104 | 2033-06 | 3.14 | 0.85 | 2.29 | 311.67 |
105 | 2033-07 | 3.14 | 0.84 | 2.29 | 309.38 |
106 | 2033-08 | 3.13 | 0.84 | 2.29 | 307.08 |
107 | 2033-09 | 3.12 | 0.83 | 2.29 | 304.79 |
108 | 2033-10 | 3.12 | 0.83 | 2.29 | 302.50 |
109 | 2033-11 | 3.11 | 0.82 | 2.29 | 300.21 |
110 | 2033-12 | 3.10 | 0.81 | 2.29 | 297.92 |
111 | 2034-01 | 3.10 | 0.81 | 2.29 | 295.63 |
112 | 2034-02 | 3.09 | 0.80 | 2.29 | 293.33 |
113 | 2034-03 | 3.09 | 0.79 | 2.29 | 291.04 |
114 | 2034-04 | 3.08 | 0.79 | 2.29 | 288.75 |
115 | 2034-05 | 3.07 | 0.78 | 2.29 | 286.46 |
116 | 2034-06 | 3.07 | 0.78 | 2.29 | 284.17 |
117 | 2034-07 | 3.06 | 0.77 | 2.29 | 281.88 |
118 | 2034-08 | 3.06 | 0.76 | 2.29 | 279.58 |
119 | 2034-09 | 3.05 | 0.76 | 2.29 | 277.29 |
120 | 2034-10 | 3.04 | 0.75 | 2.29 | 275.00 |
121 | 2034-11 | 3.04 | 0.74 | 2.29 | 272.71 |
122 | 2034-12 | 3.03 | 0.74 | 2.29 | 270.42 |
123 | 2035-01 | 3.02 | 0.73 | 2.29 | 268.13 |
124 | 2035-02 | 3.02 | 0.73 | 2.29 | 265.83 |
125 | 2035-03 | 3.01 | 0.72 | 2.29 | 263.54 |
126 | 2035-04 | 3.01 | 0.71 | 2.29 | 261.25 |
127 | 2035-05 | 3.00 | 0.71 | 2.29 | 258.96 |
128 | 2035-06 | 2.99 | 0.70 | 2.29 | 256.67 |
129 | 2035-07 | 2.99 | 0.70 | 2.29 | 254.38 |
130 | 2035-08 | 2.98 | 0.69 | 2.29 | 252.08 |
131 | 2035-09 | 2.97 | 0.68 | 2.29 | 249.79 |
132 | 2035-10 | 2.97 | 0.68 | 2.29 | 247.50 |
133 | 2035-11 | 2.96 | 0.67 | 2.29 | 245.21 |
134 | 2035-12 | 2.96 | 0.66 | 2.29 | 242.92 |
135 | 2036-01 | 2.95 | 0.66 | 2.29 | 240.63 |
136 | 2036-02 | 2.94 | 0.65 | 2.29 | 238.33 |
137 | 2036-03 | 2.94 | 0.65 | 2.29 | 236.04 |
138 | 2036-04 | 2.93 | 0.64 | 2.29 | 233.75 |
139 | 2036-05 | 2.92 | 0.63 | 2.29 | 231.46 |
140 | 2036-06 | 2.92 | 0.63 | 2.29 | 229.17 |
141 | 2036-07 | 2.91 | 0.62 | 2.29 | 226.88 |
142 | 2036-08 | 2.91 | 0.61 | 2.29 | 224.58 |
143 | 2036-09 | 2.90 | 0.61 | 2.29 | 222.29 |
144 | 2036-10 | 2.89 | 0.60 | 2.29 | 220.00 |
145 | 2036-11 | 2.89 | 0.60 | 2.29 | 217.71 |
146 | 2036-12 | 2.88 | 0.59 | 2.29 | 215.42 |
147 | 2037-01 | 2.88 | 0.58 | 2.29 | 213.13 |
148 | 2037-02 | 2.87 | 0.58 | 2.29 | 210.83 |
149 | 2037-03 | 2.86 | 0.57 | 2.29 | 208.54 |
150 | 2037-04 | 2.86 | 0.56 | 2.29 | 206.25 |
151 | 2037-05 | 2.85 | 0.56 | 2.29 | 203.96 |
152 | 2037-06 | 2.84 | 0.55 | 2.29 | 201.67 |
153 | 2037-07 | 2.84 | 0.55 | 2.29 | 199.38 |
154 | 2037-08 | 2.83 | 0.54 | 2.29 | 197.08 |
155 | 2037-09 | 2.83 | 0.53 | 2.29 | 194.79 |
156 | 2037-10 | 2.82 | 0.53 | 2.29 | 192.50 |
157 | 2037-11 | 2.81 | 0.52 | 2.29 | 190.21 |
158 | 2037-12 | 2.81 | 0.52 | 2.29 | 187.92 |
159 | 2038-01 | 2.80 | 0.51 | 2.29 | 185.63 |
160 | 2038-02 | 2.79 | 0.50 | 2.29 | 183.33 |
161 | 2038-03 | 2.79 | 0.50 | 2.29 | 181.04 |
162 | 2038-04 | 2.78 | 0.49 | 2.29 | 178.75 |
163 | 2038-05 | 2.78 | 0.48 | 2.29 | 176.46 |
164 | 2038-06 | 2.77 | 0.48 | 2.29 | 174.17 |
165 | 2038-07 | 2.76 | 0.47 | 2.29 | 171.88 |
166 | 2038-08 | 2.76 | 0.47 | 2.29 | 169.58 |
167 | 2038-09 | 2.75 | 0.46 | 2.29 | 167.29 |
168 | 2038-10 | 2.74 | 0.45 | 2.29 | 165.00 |
169 | 2038-11 | 2.74 | 0.45 | 2.29 | 162.71 |
170 | 2038-12 | 2.73 | 0.44 | 2.29 | 160.42 |
171 | 2039-01 | 2.73 | 0.43 | 2.29 | 158.13 |
172 | 2039-02 | 2.72 | 0.43 | 2.29 | 155.83 |
173 | 2039-03 | 2.71 | 0.42 | 2.29 | 153.54 |
174 | 2039-04 | 2.71 | 0.42 | 2.29 | 151.25 |
175 | 2039-05 | 2.70 | 0.41 | 2.29 | 148.96 |
176 | 2039-06 | 2.70 | 0.40 | 2.29 | 146.67 |
177 | 2039-07 | 2.69 | 0.40 | 2.29 | 144.38 |
178 | 2039-08 | 2.68 | 0.39 | 2.29 | 142.08 |
179 | 2039-09 | 2.68 | 0.38 | 2.29 | 139.79 |
180 | 2039-10 | 2.67 | 0.38 | 2.29 | 137.50 |
181 | 2039-11 | 2.66 | 0.37 | 2.29 | 135.21 |
182 | 2039-12 | 2.66 | 0.37 | 2.29 | 132.92 |
183 | 2040-01 | 2.65 | 0.36 | 2.29 | 130.63 |
184 | 2040-02 | 2.65 | 0.35 | 2.29 | 128.33 |
185 | 2040-03 | 2.64 | 0.35 | 2.29 | 126.04 |
186 | 2040-04 | 2.63 | 0.34 | 2.29 | 123.75 |
187 | 2040-05 | 2.63 | 0.34 | 2.29 | 121.46 |
188 | 2040-06 | 2.62 | 0.33 | 2.29 | 119.17 |
189 | 2040-07 | 2.61 | 0.32 | 2.29 | 116.88 |
190 | 2040-08 | 2.61 | 0.32 | 2.29 | 114.58 |
191 | 2040-09 | 2.60 | 0.31 | 2.29 | 112.29 |
192 | 2040-10 | 2.60 | 0.30 | 2.29 | 110.00 |
193 | 2040-11 | 2.59 | 0.30 | 2.29 | 107.71 |
194 | 2040-12 | 2.58 | 0.29 | 2.29 | 105.42 |
195 | 2041-01 | 2.58 | 0.29 | 2.29 | 103.13 |
196 | 2041-02 | 2.57 | 0.28 | 2.29 | 100.83 |
197 | 2041-03 | 2.56 | 0.27 | 2.29 | 98.54 |
198 | 2041-04 | 2.56 | 0.27 | 2.29 | 96.25 |
199 | 2041-05 | 2.55 | 0.26 | 2.29 | 93.96 |
200 | 2041-06 | 2.55 | 0.25 | 2.29 | 91.67 |
201 | 2041-07 | 2.54 | 0.25 | 2.29 | 89.38 |
202 | 2041-08 | 2.53 | 0.24 | 2.29 | 87.08 |
203 | 2041-09 | 2.53 | 0.24 | 2.29 | 84.79 |
204 | 2041-10 | 2.52 | 0.23 | 2.29 | 82.50 |
205 | 2041-11 | 2.52 | 0.22 | 2.29 | 80.21 |
206 | 2041-12 | 2.51 | 0.22 | 2.29 | 77.92 |
207 | 2042-01 | 2.50 | 0.21 | 2.29 | 75.63 |
208 | 2042-02 | 2.50 | 0.20 | 2.29 | 73.33 |
209 | 2042-03 | 2.49 | 0.20 | 2.29 | 71.04 |
210 | 2042-04 | 2.48 | 0.19 | 2.29 | 68.75 |
211 | 2042-05 | 2.48 | 0.19 | 2.29 | 66.46 |
212 | 2042-06 | 2.47 | 0.18 | 2.29 | 64.17 |
213 | 2042-07 | 2.47 | 0.17 | 2.29 | 61.88 |
214 | 2042-08 | 2.46 | 0.17 | 2.29 | 59.58 |
215 | 2042-09 | 2.45 | 0.16 | 2.29 | 57.29 |
216 | 2042-10 | 2.45 | 0.16 | 2.29 | 55.00 |
217 | 2042-11 | 2.44 | 0.15 | 2.29 | 52.71 |
218 | 2042-12 | 2.43 | 0.14 | 2.29 | 50.42 |
219 | 2043-01 | 2.43 | 0.14 | 2.29 | 48.13 |
220 | 2043-02 | 2.42 | 0.13 | 2.29 | 45.83 |
221 | 2043-03 | 2.42 | 0.12 | 2.29 | 43.54 |
222 | 2043-04 | 2.41 | 0.12 | 2.29 | 41.25 |
223 | 2043-05 | 2.40 | 0.11 | 2.29 | 38.96 |
224 | 2043-06 | 2.40 | 0.11 | 2.29 | 36.67 |
225 | 2043-07 | 2.39 | 0.10 | 2.29 | 34.38 |
226 | 2043-08 | 2.38 | 0.09 | 2.29 | 32.08 |
227 | 2043-09 | 2.38 | 0.09 | 2.29 | 29.79 |
228 | 2043-10 | 2.37 | 0.08 | 2.29 | 27.50 |
229 | 2043-11 | 2.37 | 0.07 | 2.29 | 25.21 |
230 | 2043-12 | 2.36 | 0.07 | 2.29 | 22.92 |
231 | 2044-01 | 2.35 | 0.06 | 2.29 | 20.63 |
232 | 2044-02 | 2.35 | 0.06 | 2.29 | 18.33 |
233 | 2044-03 | 2.34 | 0.05 | 2.29 | 16.04 |
234 | 2044-04 | 2.34 | 0.04 | 2.29 | 13.75 |
235 | 2044-05 | 2.33 | 0.04 | 2.29 | 11.46 |
236 | 2044-06 | 2.32 | 0.03 | 2.29 | 9.17 |
237 | 2044-07 | 2.32 | 0.02 | 2.29 | 6.88 |
238 | 2044-08 | 2.31 | 0.02 | 2.29 | 4.58 |
239 | 2044-09 | 2.30 | 0.01 | 2.29 | 2.29 |
240 | 2044-10 | 2.30 | 0.01 | 2.29 | 0.00 |