贷款88.5元(公积金贷款)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:88.5元
还款月数:20年
每月还款:0.48元
利息总额:27.71元
本息合计:116.21元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-04 | 0.48 | 0.21 | 0.27 | 88.23 |
| 2 | 2025-05 | 0.48 | 0.21 | 0.27 | 87.95 |
| 3 | 2025-06 | 0.48 | 0.21 | 0.28 | 87.68 |
| 4 | 2025-07 | 0.48 | 0.21 | 0.28 | 87.40 |
| 5 | 2025-08 | 0.48 | 0.21 | 0.28 | 87.12 |
| 6 | 2025-09 | 0.48 | 0.21 | 0.28 | 86.85 |
| 7 | 2025-10 | 0.48 | 0.21 | 0.28 | 86.57 |
| 8 | 2025-11 | 0.48 | 0.21 | 0.28 | 86.29 |
| 9 | 2025-12 | 0.48 | 0.20 | 0.28 | 86.01 |
| 10 | 2026-01 | 0.48 | 0.20 | 0.28 | 85.73 |
| 11 | 2026-02 | 0.48 | 0.20 | 0.28 | 85.45 |
| 12 | 2026-03 | 0.48 | 0.20 | 0.28 | 85.17 |
| 13 | 2026-04 | 0.48 | 0.20 | 0.28 | 84.89 |
| 14 | 2026-05 | 0.48 | 0.20 | 0.28 | 84.60 |
| 15 | 2026-06 | 0.48 | 0.20 | 0.28 | 84.32 |
| 16 | 2026-07 | 0.48 | 0.20 | 0.28 | 84.04 |
| 17 | 2026-08 | 0.48 | 0.20 | 0.28 | 83.75 |
| 18 | 2026-09 | 0.48 | 0.20 | 0.29 | 83.47 |
| 19 | 2026-10 | 0.48 | 0.20 | 0.29 | 83.18 |
| 20 | 2026-11 | 0.48 | 0.20 | 0.29 | 82.89 |
| 21 | 2026-12 | 0.48 | 0.20 | 0.29 | 82.61 |
| 22 | 2027-01 | 0.48 | 0.20 | 0.29 | 82.32 |
| 23 | 2027-02 | 0.48 | 0.20 | 0.29 | 82.03 |
| 24 | 2027-03 | 0.48 | 0.19 | 0.29 | 81.74 |
| 25 | 2027-04 | 0.48 | 0.19 | 0.29 | 81.45 |
| 26 | 2027-05 | 0.48 | 0.19 | 0.29 | 81.16 |
| 27 | 2027-06 | 0.48 | 0.19 | 0.29 | 80.87 |
| 28 | 2027-07 | 0.48 | 0.19 | 0.29 | 80.58 |
| 29 | 2027-08 | 0.48 | 0.19 | 0.29 | 80.28 |
| 30 | 2027-09 | 0.48 | 0.19 | 0.29 | 79.99 |
| 31 | 2027-10 | 0.48 | 0.19 | 0.29 | 79.70 |
| 32 | 2027-11 | 0.48 | 0.19 | 0.29 | 79.40 |
| 33 | 2027-12 | 0.48 | 0.19 | 0.30 | 79.11 |
| 34 | 2028-01 | 0.48 | 0.19 | 0.30 | 78.81 |
| 35 | 2028-02 | 0.48 | 0.19 | 0.30 | 78.51 |
| 36 | 2028-03 | 0.48 | 0.19 | 0.30 | 78.21 |
| 37 | 2028-04 | 0.48 | 0.19 | 0.30 | 77.92 |
| 38 | 2028-05 | 0.48 | 0.19 | 0.30 | 77.62 |
| 39 | 2028-06 | 0.48 | 0.18 | 0.30 | 77.32 |
| 40 | 2028-07 | 0.48 | 0.18 | 0.30 | 77.02 |
| 41 | 2028-08 | 0.48 | 0.18 | 0.30 | 76.71 |
| 42 | 2028-09 | 0.48 | 0.18 | 0.30 | 76.41 |
| 43 | 2028-10 | 0.48 | 0.18 | 0.30 | 76.11 |
| 44 | 2028-11 | 0.48 | 0.18 | 0.30 | 75.81 |
| 45 | 2028-12 | 0.48 | 0.18 | 0.30 | 75.50 |
| 46 | 2029-01 | 0.48 | 0.18 | 0.30 | 75.20 |
| 47 | 2029-02 | 0.48 | 0.18 | 0.31 | 74.89 |
| 48 | 2029-03 | 0.48 | 0.18 | 0.31 | 74.59 |
| 49 | 2029-04 | 0.48 | 0.18 | 0.31 | 74.28 |
| 50 | 2029-05 | 0.48 | 0.18 | 0.31 | 73.97 |
| 51 | 2029-06 | 0.48 | 0.18 | 0.31 | 73.66 |
| 52 | 2029-07 | 0.48 | 0.17 | 0.31 | 73.35 |
| 53 | 2029-08 | 0.48 | 0.17 | 0.31 | 73.04 |
| 54 | 2029-09 | 0.48 | 0.17 | 0.31 | 72.73 |
| 55 | 2029-10 | 0.48 | 0.17 | 0.31 | 72.42 |
| 56 | 2029-11 | 0.48 | 0.17 | 0.31 | 72.11 |
| 57 | 2029-12 | 0.48 | 0.17 | 0.31 | 71.80 |
| 58 | 2030-01 | 0.48 | 0.17 | 0.31 | 71.48 |
| 59 | 2030-02 | 0.48 | 0.17 | 0.31 | 71.17 |
| 60 | 2030-03 | 0.48 | 0.17 | 0.32 | 70.85 |
| 61 | 2030-04 | 0.48 | 0.17 | 0.32 | 70.54 |
| 62 | 2030-05 | 0.48 | 0.17 | 0.32 | 70.22 |
| 63 | 2030-06 | 0.48 | 0.17 | 0.32 | 69.90 |
| 64 | 2030-07 | 0.48 | 0.17 | 0.32 | 69.58 |
| 65 | 2030-08 | 0.48 | 0.17 | 0.32 | 69.27 |
| 66 | 2030-09 | 0.48 | 0.16 | 0.32 | 68.95 |
| 67 | 2030-10 | 0.48 | 0.16 | 0.32 | 68.63 |
| 68 | 2030-11 | 0.48 | 0.16 | 0.32 | 68.30 |
| 69 | 2030-12 | 0.48 | 0.16 | 0.32 | 67.98 |
| 70 | 2031-01 | 0.48 | 0.16 | 0.32 | 67.66 |
| 71 | 2031-02 | 0.48 | 0.16 | 0.32 | 67.34 |
| 72 | 2031-03 | 0.48 | 0.16 | 0.32 | 67.01 |
| 73 | 2031-04 | 0.48 | 0.16 | 0.33 | 66.69 |
| 74 | 2031-05 | 0.48 | 0.16 | 0.33 | 66.36 |
| 75 | 2031-06 | 0.48 | 0.16 | 0.33 | 66.03 |
| 76 | 2031-07 | 0.48 | 0.16 | 0.33 | 65.71 |
| 77 | 2031-08 | 0.48 | 0.16 | 0.33 | 65.38 |
| 78 | 2031-09 | 0.48 | 0.16 | 0.33 | 65.05 |
| 79 | 2031-10 | 0.48 | 0.15 | 0.33 | 64.72 |
| 80 | 2031-11 | 0.48 | 0.15 | 0.33 | 64.39 |
| 81 | 2031-12 | 0.48 | 0.15 | 0.33 | 64.06 |
| 82 | 2032-01 | 0.48 | 0.15 | 0.33 | 63.73 |
| 83 | 2032-02 | 0.48 | 0.15 | 0.33 | 63.39 |
| 84 | 2032-03 | 0.48 | 0.15 | 0.33 | 63.06 |
| 85 | 2032-04 | 0.48 | 0.15 | 0.33 | 62.73 |
| 86 | 2032-05 | 0.48 | 0.15 | 0.34 | 62.39 |
| 87 | 2032-06 | 0.48 | 0.15 | 0.34 | 62.05 |
| 88 | 2032-07 | 0.48 | 0.15 | 0.34 | 61.72 |
| 89 | 2032-08 | 0.48 | 0.15 | 0.34 | 61.38 |
| 90 | 2032-09 | 0.48 | 0.15 | 0.34 | 61.04 |
| 91 | 2032-10 | 0.48 | 0.14 | 0.34 | 60.70 |
| 92 | 2032-11 | 0.48 | 0.14 | 0.34 | 60.36 |
| 93 | 2032-12 | 0.48 | 0.14 | 0.34 | 60.02 |
| 94 | 2033-01 | 0.48 | 0.14 | 0.34 | 59.68 |
| 95 | 2033-02 | 0.48 | 0.14 | 0.34 | 59.34 |
| 96 | 2033-03 | 0.48 | 0.14 | 0.34 | 58.99 |
| 97 | 2033-04 | 0.48 | 0.14 | 0.34 | 58.65 |
| 98 | 2033-05 | 0.48 | 0.14 | 0.34 | 58.30 |
| 99 | 2033-06 | 0.48 | 0.14 | 0.35 | 57.96 |
| 100 | 2033-07 | 0.48 | 0.14 | 0.35 | 57.61 |
| 101 | 2033-08 | 0.48 | 0.14 | 0.35 | 57.27 |
| 102 | 2033-09 | 0.48 | 0.14 | 0.35 | 56.92 |
| 103 | 2033-10 | 0.48 | 0.14 | 0.35 | 56.57 |
| 104 | 2033-11 | 0.48 | 0.13 | 0.35 | 56.22 |
| 105 | 2033-12 | 0.48 | 0.13 | 0.35 | 55.87 |
| 106 | 2034-01 | 0.48 | 0.13 | 0.35 | 55.52 |
| 107 | 2034-02 | 0.48 | 0.13 | 0.35 | 55.16 |
| 108 | 2034-03 | 0.48 | 0.13 | 0.35 | 54.81 |
| 109 | 2034-04 | 0.48 | 0.13 | 0.35 | 54.46 |
| 110 | 2034-05 | 0.48 | 0.13 | 0.35 | 54.10 |
| 111 | 2034-06 | 0.48 | 0.13 | 0.36 | 53.75 |
| 112 | 2034-07 | 0.48 | 0.13 | 0.36 | 53.39 |
| 113 | 2034-08 | 0.48 | 0.13 | 0.36 | 53.03 |
| 114 | 2034-09 | 0.48 | 0.13 | 0.36 | 52.67 |
| 115 | 2034-10 | 0.48 | 0.13 | 0.36 | 52.31 |
| 116 | 2034-11 | 0.48 | 0.12 | 0.36 | 51.95 |
| 117 | 2034-12 | 0.48 | 0.12 | 0.36 | 51.59 |
| 118 | 2035-01 | 0.48 | 0.12 | 0.36 | 51.23 |
| 119 | 2035-02 | 0.48 | 0.12 | 0.36 | 50.87 |
| 120 | 2035-03 | 0.48 | 0.12 | 0.36 | 50.51 |
| 121 | 2035-04 | 0.48 | 0.12 | 0.36 | 50.14 |
| 122 | 2035-05 | 0.48 | 0.12 | 0.37 | 49.78 |
| 123 | 2035-06 | 0.48 | 0.12 | 0.37 | 49.41 |
| 124 | 2035-07 | 0.48 | 0.12 | 0.37 | 49.04 |
| 125 | 2035-08 | 0.48 | 0.12 | 0.37 | 48.68 |
| 126 | 2035-09 | 0.48 | 0.12 | 0.37 | 48.31 |
| 127 | 2035-10 | 0.48 | 0.11 | 0.37 | 47.94 |
| 128 | 2035-11 | 0.48 | 0.11 | 0.37 | 47.57 |
| 129 | 2035-12 | 0.48 | 0.11 | 0.37 | 47.20 |
| 130 | 2036-01 | 0.48 | 0.11 | 0.37 | 46.82 |
| 131 | 2036-02 | 0.48 | 0.11 | 0.37 | 46.45 |
| 132 | 2036-03 | 0.48 | 0.11 | 0.37 | 46.08 |
| 133 | 2036-04 | 0.48 | 0.11 | 0.37 | 45.70 |
| 134 | 2036-05 | 0.48 | 0.11 | 0.38 | 45.33 |
| 135 | 2036-06 | 0.48 | 0.11 | 0.38 | 44.95 |
| 136 | 2036-07 | 0.48 | 0.11 | 0.38 | 44.57 |
| 137 | 2036-08 | 0.48 | 0.11 | 0.38 | 44.19 |
| 138 | 2036-09 | 0.48 | 0.10 | 0.38 | 43.82 |
| 139 | 2036-10 | 0.48 | 0.10 | 0.38 | 43.44 |
| 140 | 2036-11 | 0.48 | 0.10 | 0.38 | 43.05 |
| 141 | 2036-12 | 0.48 | 0.10 | 0.38 | 42.67 |
| 142 | 2037-01 | 0.48 | 0.10 | 0.38 | 42.29 |
| 143 | 2037-02 | 0.48 | 0.10 | 0.38 | 41.91 |
| 144 | 2037-03 | 0.48 | 0.10 | 0.38 | 41.52 |
| 145 | 2037-04 | 0.48 | 0.10 | 0.39 | 41.14 |
| 146 | 2037-05 | 0.48 | 0.10 | 0.39 | 40.75 |
| 147 | 2037-06 | 0.48 | 0.10 | 0.39 | 40.36 |
| 148 | 2037-07 | 0.48 | 0.10 | 0.39 | 39.97 |
| 149 | 2037-08 | 0.48 | 0.09 | 0.39 | 39.58 |
| 150 | 2037-09 | 0.48 | 0.09 | 0.39 | 39.19 |
| 151 | 2037-10 | 0.48 | 0.09 | 0.39 | 38.80 |
| 152 | 2037-11 | 0.48 | 0.09 | 0.39 | 38.41 |
| 153 | 2037-12 | 0.48 | 0.09 | 0.39 | 38.02 |
| 154 | 2038-01 | 0.48 | 0.09 | 0.39 | 37.62 |
| 155 | 2038-02 | 0.48 | 0.09 | 0.39 | 37.23 |
| 156 | 2038-03 | 0.48 | 0.09 | 0.40 | 36.83 |
| 157 | 2038-04 | 0.48 | 0.09 | 0.40 | 36.44 |
| 158 | 2038-05 | 0.48 | 0.09 | 0.40 | 36.04 |
| 159 | 2038-06 | 0.48 | 0.09 | 0.40 | 35.64 |
| 160 | 2038-07 | 0.48 | 0.08 | 0.40 | 35.24 |
| 161 | 2038-08 | 0.48 | 0.08 | 0.40 | 34.84 |
| 162 | 2038-09 | 0.48 | 0.08 | 0.40 | 34.44 |
| 163 | 2038-10 | 0.48 | 0.08 | 0.40 | 34.04 |
| 164 | 2038-11 | 0.48 | 0.08 | 0.40 | 33.63 |
| 165 | 2038-12 | 0.48 | 0.08 | 0.40 | 33.23 |
| 166 | 2039-01 | 0.48 | 0.08 | 0.41 | 32.82 |
| 167 | 2039-02 | 0.48 | 0.08 | 0.41 | 32.42 |
| 168 | 2039-03 | 0.48 | 0.08 | 0.41 | 32.01 |
| 169 | 2039-04 | 0.48 | 0.08 | 0.41 | 31.60 |
| 170 | 2039-05 | 0.48 | 0.08 | 0.41 | 31.19 |
| 171 | 2039-06 | 0.48 | 0.07 | 0.41 | 30.78 |
| 172 | 2039-07 | 0.48 | 0.07 | 0.41 | 30.37 |
| 173 | 2039-08 | 0.48 | 0.07 | 0.41 | 29.96 |
| 174 | 2039-09 | 0.48 | 0.07 | 0.41 | 29.55 |
| 175 | 2039-10 | 0.48 | 0.07 | 0.41 | 29.13 |
| 176 | 2039-11 | 0.48 | 0.07 | 0.42 | 28.72 |
| 177 | 2039-12 | 0.48 | 0.07 | 0.42 | 28.30 |
| 178 | 2040-01 | 0.48 | 0.07 | 0.42 | 27.88 |
| 179 | 2040-02 | 0.48 | 0.07 | 0.42 | 27.47 |
| 180 | 2040-03 | 0.48 | 0.07 | 0.42 | 27.05 |
| 181 | 2040-04 | 0.48 | 0.06 | 0.42 | 26.63 |
| 182 | 2040-05 | 0.48 | 0.06 | 0.42 | 26.21 |
| 183 | 2040-06 | 0.48 | 0.06 | 0.42 | 25.78 |
| 184 | 2040-07 | 0.48 | 0.06 | 0.42 | 25.36 |
| 185 | 2040-08 | 0.48 | 0.06 | 0.42 | 24.94 |
| 186 | 2040-09 | 0.48 | 0.06 | 0.42 | 24.51 |
| 187 | 2040-10 | 0.48 | 0.06 | 0.43 | 24.09 |
| 188 | 2040-11 | 0.48 | 0.06 | 0.43 | 23.66 |
| 189 | 2040-12 | 0.48 | 0.06 | 0.43 | 23.23 |
| 190 | 2041-01 | 0.48 | 0.06 | 0.43 | 22.80 |
| 191 | 2041-02 | 0.48 | 0.05 | 0.43 | 22.37 |
| 192 | 2041-03 | 0.48 | 0.05 | 0.43 | 21.94 |
| 193 | 2041-04 | 0.48 | 0.05 | 0.43 | 21.51 |
| 194 | 2041-05 | 0.48 | 0.05 | 0.43 | 21.08 |
| 195 | 2041-06 | 0.48 | 0.05 | 0.43 | 20.64 |
| 196 | 2041-07 | 0.48 | 0.05 | 0.44 | 20.21 |
| 197 | 2041-08 | 0.48 | 0.05 | 0.44 | 19.77 |
| 198 | 2041-09 | 0.48 | 0.05 | 0.44 | 19.33 |
| 199 | 2041-10 | 0.48 | 0.05 | 0.44 | 18.89 |
| 200 | 2041-11 | 0.48 | 0.04 | 0.44 | 18.46 |
| 201 | 2041-12 | 0.48 | 0.04 | 0.44 | 18.02 |
| 202 | 2042-01 | 0.48 | 0.04 | 0.44 | 17.57 |
| 203 | 2042-02 | 0.48 | 0.04 | 0.44 | 17.13 |
| 204 | 2042-03 | 0.48 | 0.04 | 0.44 | 16.69 |
| 205 | 2042-04 | 0.48 | 0.04 | 0.44 | 16.24 |
| 206 | 2042-05 | 0.48 | 0.04 | 0.45 | 15.80 |
| 207 | 2042-06 | 0.48 | 0.04 | 0.45 | 15.35 |
| 208 | 2042-07 | 0.48 | 0.04 | 0.45 | 14.90 |
| 209 | 2042-08 | 0.48 | 0.04 | 0.45 | 14.45 |
| 210 | 2042-09 | 0.48 | 0.03 | 0.45 | 14.00 |
| 211 | 2042-10 | 0.48 | 0.03 | 0.45 | 13.55 |
| 212 | 2042-11 | 0.48 | 0.03 | 0.45 | 13.10 |
| 213 | 2042-12 | 0.48 | 0.03 | 0.45 | 12.65 |
| 214 | 2043-01 | 0.48 | 0.03 | 0.45 | 12.19 |
| 215 | 2043-02 | 0.48 | 0.03 | 0.46 | 11.74 |
| 216 | 2043-03 | 0.48 | 0.03 | 0.46 | 11.28 |
| 217 | 2043-04 | 0.48 | 0.03 | 0.46 | 10.83 |
| 218 | 2043-05 | 0.48 | 0.03 | 0.46 | 10.37 |
| 219 | 2043-06 | 0.48 | 0.02 | 0.46 | 9.91 |
| 220 | 2043-07 | 0.48 | 0.02 | 0.46 | 9.45 |
| 221 | 2043-08 | 0.48 | 0.02 | 0.46 | 8.98 |
| 222 | 2043-09 | 0.48 | 0.02 | 0.46 | 8.52 |
| 223 | 2043-10 | 0.48 | 0.02 | 0.46 | 8.06 |
| 224 | 2043-11 | 0.48 | 0.02 | 0.47 | 7.59 |
| 225 | 2043-12 | 0.48 | 0.02 | 0.47 | 7.13 |
| 226 | 2044-01 | 0.48 | 0.02 | 0.47 | 6.66 |
| 227 | 2044-02 | 0.48 | 0.02 | 0.47 | 6.19 |
| 228 | 2044-03 | 0.48 | 0.01 | 0.47 | 5.72 |
| 229 | 2044-04 | 0.48 | 0.01 | 0.47 | 5.25 |
| 230 | 2044-05 | 0.48 | 0.01 | 0.47 | 4.78 |
| 231 | 2044-06 | 0.48 | 0.01 | 0.47 | 4.31 |
| 232 | 2044-07 | 0.48 | 0.01 | 0.47 | 3.83 |
| 233 | 2044-08 | 0.48 | 0.01 | 0.48 | 3.36 |
| 234 | 2044-09 | 0.48 | 0.01 | 0.48 | 2.88 |
| 235 | 2044-10 | 0.48 | 0.01 | 0.48 | 2.40 |
| 236 | 2044-11 | 0.48 | 0.01 | 0.48 | 1.93 |
| 237 | 2044-12 | 0.48 | 0.00 | 0.48 | 1.45 |
| 238 | 2045-01 | 0.48 | 0.00 | 0.48 | 0.96 |
| 239 | 2045-02 | 0.48 | 0.00 | 0.48 | 0.48 |
| 240 | 2045-03 | 0.48 | 0.00 | 0.48 | 0.00 |
等额本金还款方式:
贷款总额:88.5元
还款月数:20年
首月还款:0.58元
每月递减:0元
利息总额:25.33元
本息合计:113.83元
节省利息:2.38元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-04 | 0.58 | 0.21 | 0.37 | 88.13 |
| 2 | 2025-05 | 0.58 | 0.21 | 0.37 | 87.76 |
| 3 | 2025-06 | 0.58 | 0.21 | 0.37 | 87.39 |
| 4 | 2025-07 | 0.58 | 0.21 | 0.37 | 87.03 |
| 5 | 2025-08 | 0.58 | 0.21 | 0.37 | 86.66 |
| 6 | 2025-09 | 0.57 | 0.21 | 0.37 | 86.29 |
| 7 | 2025-10 | 0.57 | 0.20 | 0.37 | 85.92 |
| 8 | 2025-11 | 0.57 | 0.20 | 0.37 | 85.55 |
| 9 | 2025-12 | 0.57 | 0.20 | 0.37 | 85.18 |
| 10 | 2026-01 | 0.57 | 0.20 | 0.37 | 84.81 |
| 11 | 2026-02 | 0.57 | 0.20 | 0.37 | 84.44 |
| 12 | 2026-03 | 0.57 | 0.20 | 0.37 | 84.08 |
| 13 | 2026-04 | 0.57 | 0.20 | 0.37 | 83.71 |
| 14 | 2026-05 | 0.57 | 0.20 | 0.37 | 83.34 |
| 15 | 2026-06 | 0.57 | 0.20 | 0.37 | 82.97 |
| 16 | 2026-07 | 0.57 | 0.20 | 0.37 | 82.60 |
| 17 | 2026-08 | 0.56 | 0.20 | 0.37 | 82.23 |
| 18 | 2026-09 | 0.56 | 0.20 | 0.37 | 81.86 |
| 19 | 2026-10 | 0.56 | 0.19 | 0.37 | 81.49 |
| 20 | 2026-11 | 0.56 | 0.19 | 0.37 | 81.13 |
| 21 | 2026-12 | 0.56 | 0.19 | 0.37 | 80.76 |
| 22 | 2027-01 | 0.56 | 0.19 | 0.37 | 80.39 |
| 23 | 2027-02 | 0.56 | 0.19 | 0.37 | 80.02 |
| 24 | 2027-03 | 0.56 | 0.19 | 0.37 | 79.65 |
| 25 | 2027-04 | 0.56 | 0.19 | 0.37 | 79.28 |
| 26 | 2027-05 | 0.56 | 0.19 | 0.37 | 78.91 |
| 27 | 2027-06 | 0.56 | 0.19 | 0.37 | 78.54 |
| 28 | 2027-07 | 0.56 | 0.19 | 0.37 | 78.17 |
| 29 | 2027-08 | 0.55 | 0.19 | 0.37 | 77.81 |
| 30 | 2027-09 | 0.55 | 0.18 | 0.37 | 77.44 |
| 31 | 2027-10 | 0.55 | 0.18 | 0.37 | 77.07 |
| 32 | 2027-11 | 0.55 | 0.18 | 0.37 | 76.70 |
| 33 | 2027-12 | 0.55 | 0.18 | 0.37 | 76.33 |
| 34 | 2028-01 | 0.55 | 0.18 | 0.37 | 75.96 |
| 35 | 2028-02 | 0.55 | 0.18 | 0.37 | 75.59 |
| 36 | 2028-03 | 0.55 | 0.18 | 0.37 | 75.22 |
| 37 | 2028-04 | 0.55 | 0.18 | 0.37 | 74.86 |
| 38 | 2028-05 | 0.55 | 0.18 | 0.37 | 74.49 |
| 39 | 2028-06 | 0.55 | 0.18 | 0.37 | 74.12 |
| 40 | 2028-07 | 0.54 | 0.18 | 0.37 | 73.75 |
| 41 | 2028-08 | 0.54 | 0.18 | 0.37 | 73.38 |
| 42 | 2028-09 | 0.54 | 0.17 | 0.37 | 73.01 |
| 43 | 2028-10 | 0.54 | 0.17 | 0.37 | 72.64 |
| 44 | 2028-11 | 0.54 | 0.17 | 0.37 | 72.28 |
| 45 | 2028-12 | 0.54 | 0.17 | 0.37 | 71.91 |
| 46 | 2029-01 | 0.54 | 0.17 | 0.37 | 71.54 |
| 47 | 2029-02 | 0.54 | 0.17 | 0.37 | 71.17 |
| 48 | 2029-03 | 0.54 | 0.17 | 0.37 | 70.80 |
| 49 | 2029-04 | 0.54 | 0.17 | 0.37 | 70.43 |
| 50 | 2029-05 | 0.54 | 0.17 | 0.37 | 70.06 |
| 51 | 2029-06 | 0.54 | 0.17 | 0.37 | 69.69 |
| 52 | 2029-07 | 0.53 | 0.17 | 0.37 | 69.33 |
| 53 | 2029-08 | 0.53 | 0.16 | 0.37 | 68.96 |
| 54 | 2029-09 | 0.53 | 0.16 | 0.37 | 68.59 |
| 55 | 2029-10 | 0.53 | 0.16 | 0.37 | 68.22 |
| 56 | 2029-11 | 0.53 | 0.16 | 0.37 | 67.85 |
| 57 | 2029-12 | 0.53 | 0.16 | 0.37 | 67.48 |
| 58 | 2030-01 | 0.53 | 0.16 | 0.37 | 67.11 |
| 59 | 2030-02 | 0.53 | 0.16 | 0.37 | 66.74 |
| 60 | 2030-03 | 0.53 | 0.16 | 0.37 | 66.38 |
| 61 | 2030-04 | 0.53 | 0.16 | 0.37 | 66.01 |
| 62 | 2030-05 | 0.53 | 0.16 | 0.37 | 65.64 |
| 63 | 2030-06 | 0.52 | 0.16 | 0.37 | 65.27 |
| 64 | 2030-07 | 0.52 | 0.16 | 0.37 | 64.90 |
| 65 | 2030-08 | 0.52 | 0.15 | 0.37 | 64.53 |
| 66 | 2030-09 | 0.52 | 0.15 | 0.37 | 64.16 |
| 67 | 2030-10 | 0.52 | 0.15 | 0.37 | 63.79 |
| 68 | 2030-11 | 0.52 | 0.15 | 0.37 | 63.42 |
| 69 | 2030-12 | 0.52 | 0.15 | 0.37 | 63.06 |
| 70 | 2031-01 | 0.52 | 0.15 | 0.37 | 62.69 |
| 71 | 2031-02 | 0.52 | 0.15 | 0.37 | 62.32 |
| 72 | 2031-03 | 0.52 | 0.15 | 0.37 | 61.95 |
| 73 | 2031-04 | 0.52 | 0.15 | 0.37 | 61.58 |
| 74 | 2031-05 | 0.52 | 0.15 | 0.37 | 61.21 |
| 75 | 2031-06 | 0.51 | 0.15 | 0.37 | 60.84 |
| 76 | 2031-07 | 0.51 | 0.14 | 0.37 | 60.47 |
| 77 | 2031-08 | 0.51 | 0.14 | 0.37 | 60.11 |
| 78 | 2031-09 | 0.51 | 0.14 | 0.37 | 59.74 |
| 79 | 2031-10 | 0.51 | 0.14 | 0.37 | 59.37 |
| 80 | 2031-11 | 0.51 | 0.14 | 0.37 | 59.00 |
| 81 | 2031-12 | 0.51 | 0.14 | 0.37 | 58.63 |
| 82 | 2032-01 | 0.51 | 0.14 | 0.37 | 58.26 |
| 83 | 2032-02 | 0.51 | 0.14 | 0.37 | 57.89 |
| 84 | 2032-03 | 0.51 | 0.14 | 0.37 | 57.52 |
| 85 | 2032-04 | 0.51 | 0.14 | 0.37 | 57.16 |
| 86 | 2032-05 | 0.50 | 0.14 | 0.37 | 56.79 |
| 87 | 2032-06 | 0.50 | 0.13 | 0.37 | 56.42 |
| 88 | 2032-07 | 0.50 | 0.13 | 0.37 | 56.05 |
| 89 | 2032-08 | 0.50 | 0.13 | 0.37 | 55.68 |
| 90 | 2032-09 | 0.50 | 0.13 | 0.37 | 55.31 |
| 91 | 2032-10 | 0.50 | 0.13 | 0.37 | 54.94 |
| 92 | 2032-11 | 0.50 | 0.13 | 0.37 | 54.57 |
| 93 | 2032-12 | 0.50 | 0.13 | 0.37 | 54.21 |
| 94 | 2033-01 | 0.50 | 0.13 | 0.37 | 53.84 |
| 95 | 2033-02 | 0.50 | 0.13 | 0.37 | 53.47 |
| 96 | 2033-03 | 0.50 | 0.13 | 0.37 | 53.10 |
| 97 | 2033-04 | 0.49 | 0.13 | 0.37 | 52.73 |
| 98 | 2033-05 | 0.49 | 0.13 | 0.37 | 52.36 |
| 99 | 2033-06 | 0.49 | 0.12 | 0.37 | 51.99 |
| 100 | 2033-07 | 0.49 | 0.12 | 0.37 | 51.63 |
| 101 | 2033-08 | 0.49 | 0.12 | 0.37 | 51.26 |
| 102 | 2033-09 | 0.49 | 0.12 | 0.37 | 50.89 |
| 103 | 2033-10 | 0.49 | 0.12 | 0.37 | 50.52 |
| 104 | 2033-11 | 0.49 | 0.12 | 0.37 | 50.15 |
| 105 | 2033-12 | 0.49 | 0.12 | 0.37 | 49.78 |
| 106 | 2034-01 | 0.49 | 0.12 | 0.37 | 49.41 |
| 107 | 2034-02 | 0.49 | 0.12 | 0.37 | 49.04 |
| 108 | 2034-03 | 0.49 | 0.12 | 0.37 | 48.67 |
| 109 | 2034-04 | 0.48 | 0.12 | 0.37 | 48.31 |
| 110 | 2034-05 | 0.48 | 0.11 | 0.37 | 47.94 |
| 111 | 2034-06 | 0.48 | 0.11 | 0.37 | 47.57 |
| 112 | 2034-07 | 0.48 | 0.11 | 0.37 | 47.20 |
| 113 | 2034-08 | 0.48 | 0.11 | 0.37 | 46.83 |
| 114 | 2034-09 | 0.48 | 0.11 | 0.37 | 46.46 |
| 115 | 2034-10 | 0.48 | 0.11 | 0.37 | 46.09 |
| 116 | 2034-11 | 0.48 | 0.11 | 0.37 | 45.72 |
| 117 | 2034-12 | 0.48 | 0.11 | 0.37 | 45.36 |
| 118 | 2035-01 | 0.48 | 0.11 | 0.37 | 44.99 |
| 119 | 2035-02 | 0.48 | 0.11 | 0.37 | 44.62 |
| 120 | 2035-03 | 0.47 | 0.11 | 0.37 | 44.25 |
| 121 | 2035-04 | 0.47 | 0.11 | 0.37 | 43.88 |
| 122 | 2035-05 | 0.47 | 0.10 | 0.37 | 43.51 |
| 123 | 2035-06 | 0.47 | 0.10 | 0.37 | 43.14 |
| 124 | 2035-07 | 0.47 | 0.10 | 0.37 | 42.77 |
| 125 | 2035-08 | 0.47 | 0.10 | 0.37 | 42.41 |
| 126 | 2035-09 | 0.47 | 0.10 | 0.37 | 42.04 |
| 127 | 2035-10 | 0.47 | 0.10 | 0.37 | 41.67 |
| 128 | 2035-11 | 0.47 | 0.10 | 0.37 | 41.30 |
| 129 | 2035-12 | 0.47 | 0.10 | 0.37 | 40.93 |
| 130 | 2036-01 | 0.47 | 0.10 | 0.37 | 40.56 |
| 131 | 2036-02 | 0.47 | 0.10 | 0.37 | 40.19 |
| 132 | 2036-03 | 0.46 | 0.10 | 0.37 | 39.82 |
| 133 | 2036-04 | 0.46 | 0.09 | 0.37 | 39.46 |
| 134 | 2036-05 | 0.46 | 0.09 | 0.37 | 39.09 |
| 135 | 2036-06 | 0.46 | 0.09 | 0.37 | 38.72 |
| 136 | 2036-07 | 0.46 | 0.09 | 0.37 | 38.35 |
| 137 | 2036-08 | 0.46 | 0.09 | 0.37 | 37.98 |
| 138 | 2036-09 | 0.46 | 0.09 | 0.37 | 37.61 |
| 139 | 2036-10 | 0.46 | 0.09 | 0.37 | 37.24 |
| 140 | 2036-11 | 0.46 | 0.09 | 0.37 | 36.88 |
| 141 | 2036-12 | 0.46 | 0.09 | 0.37 | 36.51 |
| 142 | 2037-01 | 0.46 | 0.09 | 0.37 | 36.14 |
| 143 | 2037-02 | 0.45 | 0.09 | 0.37 | 35.77 |
| 144 | 2037-03 | 0.45 | 0.08 | 0.37 | 35.40 |
| 145 | 2037-04 | 0.45 | 0.08 | 0.37 | 35.03 |
| 146 | 2037-05 | 0.45 | 0.08 | 0.37 | 34.66 |
| 147 | 2037-06 | 0.45 | 0.08 | 0.37 | 34.29 |
| 148 | 2037-07 | 0.45 | 0.08 | 0.37 | 33.92 |
| 149 | 2037-08 | 0.45 | 0.08 | 0.37 | 33.56 |
| 150 | 2037-09 | 0.45 | 0.08 | 0.37 | 33.19 |
| 151 | 2037-10 | 0.45 | 0.08 | 0.37 | 32.82 |
| 152 | 2037-11 | 0.45 | 0.08 | 0.37 | 32.45 |
| 153 | 2037-12 | 0.45 | 0.08 | 0.37 | 32.08 |
| 154 | 2038-01 | 0.44 | 0.08 | 0.37 | 31.71 |
| 155 | 2038-02 | 0.44 | 0.08 | 0.37 | 31.34 |
| 156 | 2038-03 | 0.44 | 0.07 | 0.37 | 30.97 |
| 157 | 2038-04 | 0.44 | 0.07 | 0.37 | 30.61 |
| 158 | 2038-05 | 0.44 | 0.07 | 0.37 | 30.24 |
| 159 | 2038-06 | 0.44 | 0.07 | 0.37 | 29.87 |
| 160 | 2038-07 | 0.44 | 0.07 | 0.37 | 29.50 |
| 161 | 2038-08 | 0.44 | 0.07 | 0.37 | 29.13 |
| 162 | 2038-09 | 0.44 | 0.07 | 0.37 | 28.76 |
| 163 | 2038-10 | 0.44 | 0.07 | 0.37 | 28.39 |
| 164 | 2038-11 | 0.44 | 0.07 | 0.37 | 28.02 |
| 165 | 2038-12 | 0.44 | 0.07 | 0.37 | 27.66 |
| 166 | 2039-01 | 0.43 | 0.07 | 0.37 | 27.29 |
| 167 | 2039-02 | 0.43 | 0.06 | 0.37 | 26.92 |
| 168 | 2039-03 | 0.43 | 0.06 | 0.37 | 26.55 |
| 169 | 2039-04 | 0.43 | 0.06 | 0.37 | 26.18 |
| 170 | 2039-05 | 0.43 | 0.06 | 0.37 | 25.81 |
| 171 | 2039-06 | 0.43 | 0.06 | 0.37 | 25.44 |
| 172 | 2039-07 | 0.43 | 0.06 | 0.37 | 25.07 |
| 173 | 2039-08 | 0.43 | 0.06 | 0.37 | 24.71 |
| 174 | 2039-09 | 0.43 | 0.06 | 0.37 | 24.34 |
| 175 | 2039-10 | 0.43 | 0.06 | 0.37 | 23.97 |
| 176 | 2039-11 | 0.43 | 0.06 | 0.37 | 23.60 |
| 177 | 2039-12 | 0.42 | 0.06 | 0.37 | 23.23 |
| 178 | 2040-01 | 0.42 | 0.06 | 0.37 | 22.86 |
| 179 | 2040-02 | 0.42 | 0.05 | 0.37 | 22.49 |
| 180 | 2040-03 | 0.42 | 0.05 | 0.37 | 22.13 |
| 181 | 2040-04 | 0.42 | 0.05 | 0.37 | 21.76 |
| 182 | 2040-05 | 0.42 | 0.05 | 0.37 | 21.39 |
| 183 | 2040-06 | 0.42 | 0.05 | 0.37 | 21.02 |
| 184 | 2040-07 | 0.42 | 0.05 | 0.37 | 20.65 |
| 185 | 2040-08 | 0.42 | 0.05 | 0.37 | 20.28 |
| 186 | 2040-09 | 0.42 | 0.05 | 0.37 | 19.91 |
| 187 | 2040-10 | 0.42 | 0.05 | 0.37 | 19.54 |
| 188 | 2040-11 | 0.42 | 0.05 | 0.37 | 19.17 |
| 189 | 2040-12 | 0.41 | 0.05 | 0.37 | 18.81 |
| 190 | 2041-01 | 0.41 | 0.04 | 0.37 | 18.44 |
| 191 | 2041-02 | 0.41 | 0.04 | 0.37 | 18.07 |
| 192 | 2041-03 | 0.41 | 0.04 | 0.37 | 17.70 |
| 193 | 2041-04 | 0.41 | 0.04 | 0.37 | 17.33 |
| 194 | 2041-05 | 0.41 | 0.04 | 0.37 | 16.96 |
| 195 | 2041-06 | 0.41 | 0.04 | 0.37 | 16.59 |
| 196 | 2041-07 | 0.41 | 0.04 | 0.37 | 16.22 |
| 197 | 2041-08 | 0.41 | 0.04 | 0.37 | 15.86 |
| 198 | 2041-09 | 0.41 | 0.04 | 0.37 | 15.49 |
| 199 | 2041-10 | 0.41 | 0.04 | 0.37 | 15.12 |
| 200 | 2041-11 | 0.40 | 0.04 | 0.37 | 14.75 |
| 201 | 2041-12 | 0.40 | 0.04 | 0.37 | 14.38 |
| 202 | 2042-01 | 0.40 | 0.03 | 0.37 | 14.01 |
| 203 | 2042-02 | 0.40 | 0.03 | 0.37 | 13.64 |
| 204 | 2042-03 | 0.40 | 0.03 | 0.37 | 13.27 |
| 205 | 2042-04 | 0.40 | 0.03 | 0.37 | 12.91 |
| 206 | 2042-05 | 0.40 | 0.03 | 0.37 | 12.54 |
| 207 | 2042-06 | 0.40 | 0.03 | 0.37 | 12.17 |
| 208 | 2042-07 | 0.40 | 0.03 | 0.37 | 11.80 |
| 209 | 2042-08 | 0.40 | 0.03 | 0.37 | 11.43 |
| 210 | 2042-09 | 0.40 | 0.03 | 0.37 | 11.06 |
| 211 | 2042-10 | 0.40 | 0.03 | 0.37 | 10.69 |
| 212 | 2042-11 | 0.39 | 0.03 | 0.37 | 10.32 |
| 213 | 2042-12 | 0.39 | 0.02 | 0.37 | 9.96 |
| 214 | 2043-01 | 0.39 | 0.02 | 0.37 | 9.59 |
| 215 | 2043-02 | 0.39 | 0.02 | 0.37 | 9.22 |
| 216 | 2043-03 | 0.39 | 0.02 | 0.37 | 8.85 |
| 217 | 2043-04 | 0.39 | 0.02 | 0.37 | 8.48 |
| 218 | 2043-05 | 0.39 | 0.02 | 0.37 | 8.11 |
| 219 | 2043-06 | 0.39 | 0.02 | 0.37 | 7.74 |
| 220 | 2043-07 | 0.39 | 0.02 | 0.37 | 7.38 |
| 221 | 2043-08 | 0.39 | 0.02 | 0.37 | 7.01 |
| 222 | 2043-09 | 0.39 | 0.02 | 0.37 | 6.64 |
| 223 | 2043-10 | 0.38 | 0.02 | 0.37 | 6.27 |
| 224 | 2043-11 | 0.38 | 0.01 | 0.37 | 5.90 |
| 225 | 2043-12 | 0.38 | 0.01 | 0.37 | 5.53 |
| 226 | 2044-01 | 0.38 | 0.01 | 0.37 | 5.16 |
| 227 | 2044-02 | 0.38 | 0.01 | 0.37 | 4.79 |
| 228 | 2044-03 | 0.38 | 0.01 | 0.37 | 4.42 |
| 229 | 2044-04 | 0.38 | 0.01 | 0.37 | 4.06 |
| 230 | 2044-05 | 0.38 | 0.01 | 0.37 | 3.69 |
| 231 | 2044-06 | 0.38 | 0.01 | 0.37 | 3.32 |
| 232 | 2044-07 | 0.38 | 0.01 | 0.37 | 2.95 |
| 233 | 2044-08 | 0.38 | 0.01 | 0.37 | 2.58 |
| 234 | 2044-09 | 0.37 | 0.01 | 0.37 | 2.21 |
| 235 | 2044-10 | 0.37 | 0.01 | 0.37 | 1.84 |
| 236 | 2044-11 | 0.37 | 0.00 | 0.37 | 1.47 |
| 237 | 2044-12 | 0.37 | 0.00 | 0.37 | 1.11 |
| 238 | 2045-01 | 0.37 | 0.00 | 0.37 | 0.74 |
| 239 | 2045-02 | 0.37 | 0.00 | 0.37 | 0.37 |
| 240 | 2045-03 | 0.37 | 0.00 | 0.37 | 0.00 |