深圳贷款270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:270元
还款月数:20年
每月还款:1.48元
利息总额:84.53元
本息合计:354.53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 | 1.48 | 0.64 | 0.84 | 269.16 |
| 2 | 2025-05 | 1.48 | 0.64 | 0.84 | 268.33 |
| 3 | 2025-06 | 1.48 | 0.64 | 0.84 | 267.49 |
| 4 | 2025-07 | 1.48 | 0.64 | 0.84 | 266.64 |
| 5 | 2025-08 | 1.48 | 0.63 | 0.84 | 265.80 |
| 6 | 2025-09 | 1.48 | 0.63 | 0.85 | 264.95 |
| 7 | 2025-10 | 1.48 | 0.63 | 0.85 | 264.11 |
| 8 | 2025-11 | 1.48 | 0.63 | 0.85 | 263.26 |
| 9 | 2025-12 | 1.48 | 0.63 | 0.85 | 262.40 |
| 10 | 2026-01 | 1.48 | 0.62 | 0.85 | 261.55 |
| 11 | 2026-02 | 1.48 | 0.62 | 0.86 | 260.69 |
| 12 | 2026-03 | 1.48 | 0.62 | 0.86 | 259.84 |
| 13 | 2026-04 | 1.48 | 0.62 | 0.86 | 258.98 |
| 14 | 2026-05 | 1.48 | 0.62 | 0.86 | 258.11 |
| 15 | 2026-06 | 1.48 | 0.61 | 0.86 | 257.25 |
| 16 | 2026-07 | 1.48 | 0.61 | 0.87 | 256.38 |
| 17 | 2026-08 | 1.48 | 0.61 | 0.87 | 255.52 |
| 18 | 2026-09 | 1.48 | 0.61 | 0.87 | 254.64 |
| 19 | 2026-10 | 1.48 | 0.60 | 0.87 | 253.77 |
| 20 | 2026-11 | 1.48 | 0.60 | 0.87 | 252.90 |
| 21 | 2026-12 | 1.48 | 0.60 | 0.88 | 252.02 |
| 22 | 2027-01 | 1.48 | 0.60 | 0.88 | 251.14 |
| 23 | 2027-02 | 1.48 | 0.60 | 0.88 | 250.26 |
| 24 | 2027-03 | 1.48 | 0.59 | 0.88 | 249.38 |
| 25 | 2027-04 | 1.48 | 0.59 | 0.88 | 248.49 |
| 26 | 2027-05 | 1.48 | 0.59 | 0.89 | 247.61 |
| 27 | 2027-06 | 1.48 | 0.59 | 0.89 | 246.72 |
| 28 | 2027-07 | 1.48 | 0.59 | 0.89 | 245.83 |
| 29 | 2027-08 | 1.48 | 0.58 | 0.89 | 244.93 |
| 30 | 2027-09 | 1.48 | 0.58 | 0.90 | 244.04 |
| 31 | 2027-10 | 1.48 | 0.58 | 0.90 | 243.14 |
| 32 | 2027-11 | 1.48 | 0.58 | 0.90 | 242.24 |
| 33 | 2027-12 | 1.48 | 0.58 | 0.90 | 241.34 |
| 34 | 2028-01 | 1.48 | 0.57 | 0.90 | 240.43 |
| 35 | 2028-02 | 1.48 | 0.57 | 0.91 | 239.53 |
| 36 | 2028-03 | 1.48 | 0.57 | 0.91 | 238.62 |
| 37 | 2028-04 | 1.48 | 0.57 | 0.91 | 237.71 |
| 38 | 2028-05 | 1.48 | 0.56 | 0.91 | 236.80 |
| 39 | 2028-06 | 1.48 | 0.56 | 0.91 | 235.88 |
| 40 | 2028-07 | 1.48 | 0.56 | 0.92 | 234.96 |
| 41 | 2028-08 | 1.48 | 0.56 | 0.92 | 234.05 |
| 42 | 2028-09 | 1.48 | 0.56 | 0.92 | 233.12 |
| 43 | 2028-10 | 1.48 | 0.55 | 0.92 | 232.20 |
| 44 | 2028-11 | 1.48 | 0.55 | 0.93 | 231.28 |
| 45 | 2028-12 | 1.48 | 0.55 | 0.93 | 230.35 |
| 46 | 2029-01 | 1.48 | 0.55 | 0.93 | 229.42 |
| 47 | 2029-02 | 1.48 | 0.54 | 0.93 | 228.48 |
| 48 | 2029-03 | 1.48 | 0.54 | 0.93 | 227.55 |
| 49 | 2029-04 | 1.48 | 0.54 | 0.94 | 226.61 |
| 50 | 2029-05 | 1.48 | 0.54 | 0.94 | 225.67 |
| 51 | 2029-06 | 1.48 | 0.54 | 0.94 | 224.73 |
| 52 | 2029-07 | 1.48 | 0.53 | 0.94 | 223.79 |
| 53 | 2029-08 | 1.48 | 0.53 | 0.95 | 222.84 |
| 54 | 2029-09 | 1.48 | 0.53 | 0.95 | 221.90 |
| 55 | 2029-10 | 1.48 | 0.53 | 0.95 | 220.95 |
| 56 | 2029-11 | 1.48 | 0.52 | 0.95 | 219.99 |
| 57 | 2029-12 | 1.48 | 0.52 | 0.95 | 219.04 |
| 58 | 2030-01 | 1.48 | 0.52 | 0.96 | 218.08 |
| 59 | 2030-02 | 1.48 | 0.52 | 0.96 | 217.12 |
| 60 | 2030-03 | 1.48 | 0.52 | 0.96 | 216.16 |
| 61 | 2030-04 | 1.48 | 0.51 | 0.96 | 215.20 |
| 62 | 2030-05 | 1.48 | 0.51 | 0.97 | 214.23 |
| 63 | 2030-06 | 1.48 | 0.51 | 0.97 | 213.26 |
| 64 | 2030-07 | 1.48 | 0.51 | 0.97 | 212.29 |
| 65 | 2030-08 | 1.48 | 0.50 | 0.97 | 211.32 |
| 66 | 2030-09 | 1.48 | 0.50 | 0.98 | 210.34 |
| 67 | 2030-10 | 1.48 | 0.50 | 0.98 | 209.37 |
| 68 | 2030-11 | 1.48 | 0.50 | 0.98 | 208.39 |
| 69 | 2030-12 | 1.48 | 0.49 | 0.98 | 207.40 |
| 70 | 2031-01 | 1.48 | 0.49 | 0.98 | 206.42 |
| 71 | 2031-02 | 1.48 | 0.49 | 0.99 | 205.43 |
| 72 | 2031-03 | 1.48 | 0.49 | 0.99 | 204.44 |
| 73 | 2031-04 | 1.48 | 0.49 | 0.99 | 203.45 |
| 74 | 2031-05 | 1.48 | 0.48 | 0.99 | 202.46 |
| 75 | 2031-06 | 1.48 | 0.48 | 1.00 | 201.46 |
| 76 | 2031-07 | 1.48 | 0.48 | 1.00 | 200.46 |
| 77 | 2031-08 | 1.48 | 0.48 | 1.00 | 199.46 |
| 78 | 2031-09 | 1.48 | 0.47 | 1.00 | 198.46 |
| 79 | 2031-10 | 1.48 | 0.47 | 1.01 | 197.45 |
| 80 | 2031-11 | 1.48 | 0.47 | 1.01 | 196.44 |
| 81 | 2031-12 | 1.48 | 0.47 | 1.01 | 195.43 |
| 82 | 2032-01 | 1.48 | 0.46 | 1.01 | 194.42 |
| 83 | 2032-02 | 1.48 | 0.46 | 1.02 | 193.40 |
| 84 | 2032-03 | 1.48 | 0.46 | 1.02 | 192.39 |
| 85 | 2032-04 | 1.48 | 0.46 | 1.02 | 191.37 |
| 86 | 2032-05 | 1.48 | 0.45 | 1.02 | 190.34 |
| 87 | 2032-06 | 1.48 | 0.45 | 1.03 | 189.32 |
| 88 | 2032-07 | 1.48 | 0.45 | 1.03 | 188.29 |
| 89 | 2032-08 | 1.48 | 0.45 | 1.03 | 187.26 |
| 90 | 2032-09 | 1.48 | 0.44 | 1.03 | 186.23 |
| 91 | 2032-10 | 1.48 | 0.44 | 1.03 | 185.19 |
| 92 | 2032-11 | 1.48 | 0.44 | 1.04 | 184.15 |
| 93 | 2032-12 | 1.48 | 0.44 | 1.04 | 183.12 |
| 94 | 2033-01 | 1.48 | 0.43 | 1.04 | 182.07 |
| 95 | 2033-02 | 1.48 | 0.43 | 1.04 | 181.03 |
| 96 | 2033-03 | 1.48 | 0.43 | 1.05 | 179.98 |
| 97 | 2033-04 | 1.48 | 0.43 | 1.05 | 178.93 |
| 98 | 2033-05 | 1.48 | 0.42 | 1.05 | 177.88 |
| 99 | 2033-06 | 1.48 | 0.42 | 1.05 | 176.82 |
| 100 | 2033-07 | 1.48 | 0.42 | 1.06 | 175.77 |
| 101 | 2033-08 | 1.48 | 0.42 | 1.06 | 174.71 |
| 102 | 2033-09 | 1.48 | 0.41 | 1.06 | 173.64 |
| 103 | 2033-10 | 1.48 | 0.41 | 1.06 | 172.58 |
| 104 | 2033-11 | 1.48 | 0.41 | 1.07 | 171.51 |
| 105 | 2033-12 | 1.48 | 0.41 | 1.07 | 170.44 |
| 106 | 2034-01 | 1.48 | 0.40 | 1.07 | 169.37 |
| 107 | 2034-02 | 1.48 | 0.40 | 1.07 | 168.30 |
| 108 | 2034-03 | 1.48 | 0.40 | 1.08 | 167.22 |
| 109 | 2034-04 | 1.48 | 0.40 | 1.08 | 166.14 |
| 110 | 2034-05 | 1.48 | 0.39 | 1.08 | 165.05 |
| 111 | 2034-06 | 1.48 | 0.39 | 1.09 | 163.97 |
| 112 | 2034-07 | 1.48 | 0.39 | 1.09 | 162.88 |
| 113 | 2034-08 | 1.48 | 0.39 | 1.09 | 161.79 |
| 114 | 2034-09 | 1.48 | 0.38 | 1.09 | 160.70 |
| 115 | 2034-10 | 1.48 | 0.38 | 1.10 | 159.60 |
| 116 | 2034-11 | 1.48 | 0.38 | 1.10 | 158.50 |
| 117 | 2034-12 | 1.48 | 0.38 | 1.10 | 157.40 |
| 118 | 2035-01 | 1.48 | 0.37 | 1.10 | 156.30 |
| 119 | 2035-02 | 1.48 | 0.37 | 1.11 | 155.19 |
| 120 | 2035-03 | 1.48 | 0.37 | 1.11 | 154.09 |
| 121 | 2035-04 | 1.48 | 0.37 | 1.11 | 152.97 |
| 122 | 2035-05 | 1.48 | 0.36 | 1.11 | 151.86 |
| 123 | 2035-06 | 1.48 | 0.36 | 1.12 | 150.74 |
| 124 | 2035-07 | 1.48 | 0.36 | 1.12 | 149.63 |
| 125 | 2035-08 | 1.48 | 0.36 | 1.12 | 148.50 |
| 126 | 2035-09 | 1.48 | 0.35 | 1.12 | 147.38 |
| 127 | 2035-10 | 1.48 | 0.35 | 1.13 | 146.25 |
| 128 | 2035-11 | 1.48 | 0.35 | 1.13 | 145.12 |
| 129 | 2035-12 | 1.48 | 0.34 | 1.13 | 143.99 |
| 130 | 2036-01 | 1.48 | 0.34 | 1.14 | 142.85 |
| 131 | 2036-02 | 1.48 | 0.34 | 1.14 | 141.72 |
| 132 | 2036-03 | 1.48 | 0.34 | 1.14 | 140.58 |
| 133 | 2036-04 | 1.48 | 0.33 | 1.14 | 139.43 |
| 134 | 2036-05 | 1.48 | 0.33 | 1.15 | 138.29 |
| 135 | 2036-06 | 1.48 | 0.33 | 1.15 | 137.14 |
| 136 | 2036-07 | 1.48 | 0.33 | 1.15 | 135.99 |
| 137 | 2036-08 | 1.48 | 0.32 | 1.15 | 134.83 |
| 138 | 2036-09 | 1.48 | 0.32 | 1.16 | 133.67 |
| 139 | 2036-10 | 1.48 | 0.32 | 1.16 | 132.51 |
| 140 | 2036-11 | 1.48 | 0.31 | 1.16 | 131.35 |
| 141 | 2036-12 | 1.48 | 0.31 | 1.17 | 130.19 |
| 142 | 2037-01 | 1.48 | 0.31 | 1.17 | 129.02 |
| 143 | 2037-02 | 1.48 | 0.31 | 1.17 | 127.85 |
| 144 | 2037-03 | 1.48 | 0.30 | 1.17 | 126.67 |
| 145 | 2037-04 | 1.48 | 0.30 | 1.18 | 125.50 |
| 146 | 2037-05 | 1.48 | 0.30 | 1.18 | 124.32 |
| 147 | 2037-06 | 1.48 | 0.30 | 1.18 | 123.14 |
| 148 | 2037-07 | 1.48 | 0.29 | 1.18 | 121.95 |
| 149 | 2037-08 | 1.48 | 0.29 | 1.19 | 120.76 |
| 150 | 2037-09 | 1.48 | 0.29 | 1.19 | 119.57 |
| 151 | 2037-10 | 1.48 | 0.28 | 1.19 | 118.38 |
| 152 | 2037-11 | 1.48 | 0.28 | 1.20 | 117.18 |
| 153 | 2037-12 | 1.48 | 0.28 | 1.20 | 115.99 |
| 154 | 2038-01 | 1.48 | 0.28 | 1.20 | 114.78 |
| 155 | 2038-02 | 1.48 | 0.27 | 1.20 | 113.58 |
| 156 | 2038-03 | 1.48 | 0.27 | 1.21 | 112.37 |
| 157 | 2038-04 | 1.48 | 0.27 | 1.21 | 111.16 |
| 158 | 2038-05 | 1.48 | 0.26 | 1.21 | 109.95 |
| 159 | 2038-06 | 1.48 | 0.26 | 1.22 | 108.73 |
| 160 | 2038-07 | 1.48 | 0.26 | 1.22 | 107.51 |
| 161 | 2038-08 | 1.48 | 0.26 | 1.22 | 106.29 |
| 162 | 2038-09 | 1.48 | 0.25 | 1.22 | 105.07 |
| 163 | 2038-10 | 1.48 | 0.25 | 1.23 | 103.84 |
| 164 | 2038-11 | 1.48 | 0.25 | 1.23 | 102.61 |
| 165 | 2038-12 | 1.48 | 0.24 | 1.23 | 101.37 |
| 166 | 2039-01 | 1.48 | 0.24 | 1.24 | 100.14 |
| 167 | 2039-02 | 1.48 | 0.24 | 1.24 | 98.90 |
| 168 | 2039-03 | 1.48 | 0.23 | 1.24 | 97.66 |
| 169 | 2039-04 | 1.48 | 0.23 | 1.25 | 96.41 |
| 170 | 2039-05 | 1.48 | 0.23 | 1.25 | 95.16 |
| 171 | 2039-06 | 1.48 | 0.23 | 1.25 | 93.91 |
| 172 | 2039-07 | 1.48 | 0.22 | 1.25 | 92.66 |
| 173 | 2039-08 | 1.48 | 0.22 | 1.26 | 91.40 |
| 174 | 2039-09 | 1.48 | 0.22 | 1.26 | 90.14 |
| 175 | 2039-10 | 1.48 | 0.21 | 1.26 | 88.88 |
| 176 | 2039-11 | 1.48 | 0.21 | 1.27 | 87.61 |
| 177 | 2039-12 | 1.48 | 0.21 | 1.27 | 86.34 |
| 178 | 2040-01 | 1.48 | 0.21 | 1.27 | 85.07 |
| 179 | 2040-02 | 1.48 | 0.20 | 1.28 | 83.79 |
| 180 | 2040-03 | 1.48 | 0.20 | 1.28 | 82.52 |
| 181 | 2040-04 | 1.48 | 0.20 | 1.28 | 81.24 |
| 182 | 2040-05 | 1.48 | 0.19 | 1.28 | 79.95 |
| 183 | 2040-06 | 1.48 | 0.19 | 1.29 | 78.66 |
| 184 | 2040-07 | 1.48 | 0.19 | 1.29 | 77.37 |
| 185 | 2040-08 | 1.48 | 0.18 | 1.29 | 76.08 |
| 186 | 2040-09 | 1.48 | 0.18 | 1.30 | 74.78 |
| 187 | 2040-10 | 1.48 | 0.18 | 1.30 | 73.48 |
| 188 | 2040-11 | 1.48 | 0.17 | 1.30 | 72.18 |
| 189 | 2040-12 | 1.48 | 0.17 | 1.31 | 70.88 |
| 190 | 2041-01 | 1.48 | 0.17 | 1.31 | 69.57 |
| 191 | 2041-02 | 1.48 | 0.17 | 1.31 | 68.25 |
| 192 | 2041-03 | 1.48 | 0.16 | 1.32 | 66.94 |
| 193 | 2041-04 | 1.48 | 0.16 | 1.32 | 65.62 |
| 194 | 2041-05 | 1.48 | 0.16 | 1.32 | 64.30 |
| 195 | 2041-06 | 1.48 | 0.15 | 1.32 | 62.98 |
| 196 | 2041-07 | 1.48 | 0.15 | 1.33 | 61.65 |
| 197 | 2041-08 | 1.48 | 0.15 | 1.33 | 60.32 |
| 198 | 2041-09 | 1.48 | 0.14 | 1.33 | 58.98 |
| 199 | 2041-10 | 1.48 | 0.14 | 1.34 | 57.65 |
| 200 | 2041-11 | 1.48 | 0.14 | 1.34 | 56.31 |
| 201 | 2041-12 | 1.48 | 0.13 | 1.34 | 54.96 |
| 202 | 2042-01 | 1.48 | 0.13 | 1.35 | 53.62 |
| 203 | 2042-02 | 1.48 | 0.13 | 1.35 | 52.27 |
| 204 | 2042-03 | 1.48 | 0.12 | 1.35 | 50.91 |
| 205 | 2042-04 | 1.48 | 0.12 | 1.36 | 49.56 |
| 206 | 2042-05 | 1.48 | 0.12 | 1.36 | 48.20 |
| 207 | 2042-06 | 1.48 | 0.11 | 1.36 | 46.83 |
| 208 | 2042-07 | 1.48 | 0.11 | 1.37 | 45.47 |
| 209 | 2042-08 | 1.48 | 0.11 | 1.37 | 44.10 |
| 210 | 2042-09 | 1.48 | 0.10 | 1.37 | 42.73 |
| 211 | 2042-10 | 1.48 | 0.10 | 1.38 | 41.35 |
| 212 | 2042-11 | 1.48 | 0.10 | 1.38 | 39.97 |
| 213 | 2042-12 | 1.48 | 0.09 | 1.38 | 38.59 |
| 214 | 2043-01 | 1.48 | 0.09 | 1.39 | 37.20 |
| 215 | 2043-02 | 1.48 | 0.09 | 1.39 | 35.81 |
| 216 | 2043-03 | 1.48 | 0.09 | 1.39 | 34.42 |
| 217 | 2043-04 | 1.48 | 0.08 | 1.40 | 33.03 |
| 218 | 2043-05 | 1.48 | 0.08 | 1.40 | 31.63 |
| 219 | 2043-06 | 1.48 | 0.08 | 1.40 | 30.23 |
| 220 | 2043-07 | 1.48 | 0.07 | 1.41 | 28.82 |
| 221 | 2043-08 | 1.48 | 0.07 | 1.41 | 27.41 |
| 222 | 2043-09 | 1.48 | 0.07 | 1.41 | 26.00 |
| 223 | 2043-10 | 1.48 | 0.06 | 1.42 | 24.58 |
| 224 | 2043-11 | 1.48 | 0.06 | 1.42 | 23.17 |
| 225 | 2043-12 | 1.48 | 0.06 | 1.42 | 21.74 |
| 226 | 2044-01 | 1.48 | 0.05 | 1.43 | 20.32 |
| 227 | 2044-02 | 1.48 | 0.05 | 1.43 | 18.89 |
| 228 | 2044-03 | 1.48 | 0.04 | 1.43 | 17.46 |
| 229 | 2044-04 | 1.48 | 0.04 | 1.44 | 16.02 |
| 230 | 2044-05 | 1.48 | 0.04 | 1.44 | 14.58 |
| 231 | 2044-06 | 1.48 | 0.03 | 1.44 | 13.14 |
| 232 | 2044-07 | 1.48 | 0.03 | 1.45 | 11.69 |
| 233 | 2044-08 | 1.48 | 0.03 | 1.45 | 10.24 |
| 234 | 2044-09 | 1.48 | 0.02 | 1.45 | 8.79 |
| 235 | 2044-10 | 1.48 | 0.02 | 1.46 | 7.33 |
| 236 | 2044-11 | 1.48 | 0.02 | 1.46 | 5.87 |
| 237 | 2044-12 | 1.48 | 0.01 | 1.46 | 4.41 |
| 238 | 2045-01 | 1.48 | 0.01 | 1.47 | 2.94 |
| 239 | 2045-02 | 1.48 | 0.01 | 1.47 | 1.47 |
| 240 | 2045-03 | 1.48 | 0.00 | 1.47 | 0.00 |
等额本金还款方式:
贷款总额:270元
还款月数:20年
首月还款:1.77元
每月递减:0元
利息总额:77.27元
本息合计:347.27元
节省利息:7.26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 | 1.77 | 0.64 | 1.13 | 268.88 |
| 2 | 2025-05 | 1.76 | 0.64 | 1.13 | 267.75 |
| 3 | 2025-06 | 1.76 | 0.64 | 1.13 | 266.63 |
| 4 | 2025-07 | 1.76 | 0.63 | 1.13 | 265.50 |
| 5 | 2025-08 | 1.76 | 0.63 | 1.13 | 264.38 |
| 6 | 2025-09 | 1.75 | 0.63 | 1.13 | 263.25 |
| 7 | 2025-10 | 1.75 | 0.63 | 1.13 | 262.13 |
| 8 | 2025-11 | 1.75 | 0.62 | 1.13 | 261.00 |
| 9 | 2025-12 | 1.74 | 0.62 | 1.13 | 259.88 |
| 10 | 2026-01 | 1.74 | 0.62 | 1.13 | 258.75 |
| 11 | 2026-02 | 1.74 | 0.61 | 1.13 | 257.63 |
| 12 | 2026-03 | 1.74 | 0.61 | 1.13 | 256.50 |
| 13 | 2026-04 | 1.73 | 0.61 | 1.13 | 255.38 |
| 14 | 2026-05 | 1.73 | 0.61 | 1.13 | 254.25 |
| 15 | 2026-06 | 1.73 | 0.60 | 1.13 | 253.13 |
| 16 | 2026-07 | 1.73 | 0.60 | 1.13 | 252.00 |
| 17 | 2026-08 | 1.72 | 0.60 | 1.13 | 250.88 |
| 18 | 2026-09 | 1.72 | 0.60 | 1.13 | 249.75 |
| 19 | 2026-10 | 1.72 | 0.59 | 1.13 | 248.63 |
| 20 | 2026-11 | 1.72 | 0.59 | 1.13 | 247.50 |
| 21 | 2026-12 | 1.71 | 0.59 | 1.13 | 246.38 |
| 22 | 2027-01 | 1.71 | 0.59 | 1.13 | 245.25 |
| 23 | 2027-02 | 1.71 | 0.58 | 1.13 | 244.13 |
| 24 | 2027-03 | 1.70 | 0.58 | 1.13 | 243.00 |
| 25 | 2027-04 | 1.70 | 0.58 | 1.13 | 241.88 |
| 26 | 2027-05 | 1.70 | 0.57 | 1.13 | 240.75 |
| 27 | 2027-06 | 1.70 | 0.57 | 1.13 | 239.63 |
| 28 | 2027-07 | 1.69 | 0.57 | 1.13 | 238.50 |
| 29 | 2027-08 | 1.69 | 0.57 | 1.13 | 237.38 |
| 30 | 2027-09 | 1.69 | 0.56 | 1.13 | 236.25 |
| 31 | 2027-10 | 1.69 | 0.56 | 1.13 | 235.13 |
| 32 | 2027-11 | 1.68 | 0.56 | 1.13 | 234.00 |
| 33 | 2027-12 | 1.68 | 0.56 | 1.13 | 232.88 |
| 34 | 2028-01 | 1.68 | 0.55 | 1.13 | 231.75 |
| 35 | 2028-02 | 1.68 | 0.55 | 1.13 | 230.63 |
| 36 | 2028-03 | 1.67 | 0.55 | 1.13 | 229.50 |
| 37 | 2028-04 | 1.67 | 0.55 | 1.13 | 228.38 |
| 38 | 2028-05 | 1.67 | 0.54 | 1.13 | 227.25 |
| 39 | 2028-06 | 1.66 | 0.54 | 1.13 | 226.13 |
| 40 | 2028-07 | 1.66 | 0.54 | 1.13 | 225.00 |
| 41 | 2028-08 | 1.66 | 0.53 | 1.13 | 223.88 |
| 42 | 2028-09 | 1.66 | 0.53 | 1.13 | 222.75 |
| 43 | 2028-10 | 1.65 | 0.53 | 1.13 | 221.63 |
| 44 | 2028-11 | 1.65 | 0.53 | 1.13 | 220.50 |
| 45 | 2028-12 | 1.65 | 0.52 | 1.13 | 219.38 |
| 46 | 2029-01 | 1.65 | 0.52 | 1.13 | 218.25 |
| 47 | 2029-02 | 1.64 | 0.52 | 1.13 | 217.13 |
| 48 | 2029-03 | 1.64 | 0.52 | 1.13 | 216.00 |
| 49 | 2029-04 | 1.64 | 0.51 | 1.13 | 214.88 |
| 50 | 2029-05 | 1.64 | 0.51 | 1.13 | 213.75 |
| 51 | 2029-06 | 1.63 | 0.51 | 1.13 | 212.63 |
| 52 | 2029-07 | 1.63 | 0.50 | 1.13 | 211.50 |
| 53 | 2029-08 | 1.63 | 0.50 | 1.13 | 210.38 |
| 54 | 2029-09 | 1.62 | 0.50 | 1.13 | 209.25 |
| 55 | 2029-10 | 1.62 | 0.50 | 1.13 | 208.13 |
| 56 | 2029-11 | 1.62 | 0.49 | 1.13 | 207.00 |
| 57 | 2029-12 | 1.62 | 0.49 | 1.13 | 205.88 |
| 58 | 2030-01 | 1.61 | 0.49 | 1.13 | 204.75 |
| 59 | 2030-02 | 1.61 | 0.49 | 1.13 | 203.63 |
| 60 | 2030-03 | 1.61 | 0.48 | 1.13 | 202.50 |
| 61 | 2030-04 | 1.61 | 0.48 | 1.13 | 201.38 |
| 62 | 2030-05 | 1.60 | 0.48 | 1.13 | 200.25 |
| 63 | 2030-06 | 1.60 | 0.48 | 1.13 | 199.13 |
| 64 | 2030-07 | 1.60 | 0.47 | 1.13 | 198.00 |
| 65 | 2030-08 | 1.60 | 0.47 | 1.13 | 196.88 |
| 66 | 2030-09 | 1.59 | 0.47 | 1.13 | 195.75 |
| 67 | 2030-10 | 1.59 | 0.46 | 1.13 | 194.63 |
| 68 | 2030-11 | 1.59 | 0.46 | 1.13 | 193.50 |
| 69 | 2030-12 | 1.58 | 0.46 | 1.13 | 192.38 |
| 70 | 2031-01 | 1.58 | 0.46 | 1.13 | 191.25 |
| 71 | 2031-02 | 1.58 | 0.45 | 1.13 | 190.13 |
| 72 | 2031-03 | 1.58 | 0.45 | 1.13 | 189.00 |
| 73 | 2031-04 | 1.57 | 0.45 | 1.13 | 187.88 |
| 74 | 2031-05 | 1.57 | 0.45 | 1.13 | 186.75 |
| 75 | 2031-06 | 1.57 | 0.44 | 1.13 | 185.63 |
| 76 | 2031-07 | 1.57 | 0.44 | 1.13 | 184.50 |
| 77 | 2031-08 | 1.56 | 0.44 | 1.13 | 183.38 |
| 78 | 2031-09 | 1.56 | 0.44 | 1.13 | 182.25 |
| 79 | 2031-10 | 1.56 | 0.43 | 1.13 | 181.13 |
| 80 | 2031-11 | 1.56 | 0.43 | 1.13 | 180.00 |
| 81 | 2031-12 | 1.55 | 0.43 | 1.13 | 178.88 |
| 82 | 2032-01 | 1.55 | 0.42 | 1.13 | 177.75 |
| 83 | 2032-02 | 1.55 | 0.42 | 1.13 | 176.63 |
| 84 | 2032-03 | 1.54 | 0.42 | 1.13 | 175.50 |
| 85 | 2032-04 | 1.54 | 0.42 | 1.13 | 174.38 |
| 86 | 2032-05 | 1.54 | 0.41 | 1.13 | 173.25 |
| 87 | 2032-06 | 1.54 | 0.41 | 1.13 | 172.13 |
| 88 | 2032-07 | 1.53 | 0.41 | 1.13 | 171.00 |
| 89 | 2032-08 | 1.53 | 0.41 | 1.13 | 169.88 |
| 90 | 2032-09 | 1.53 | 0.40 | 1.13 | 168.75 |
| 91 | 2032-10 | 1.53 | 0.40 | 1.13 | 167.63 |
| 92 | 2032-11 | 1.52 | 0.40 | 1.13 | 166.50 |
| 93 | 2032-12 | 1.52 | 0.40 | 1.13 | 165.38 |
| 94 | 2033-01 | 1.52 | 0.39 | 1.13 | 164.25 |
| 95 | 2033-02 | 1.52 | 0.39 | 1.13 | 163.13 |
| 96 | 2033-03 | 1.51 | 0.39 | 1.13 | 162.00 |
| 97 | 2033-04 | 1.51 | 0.38 | 1.13 | 160.88 |
| 98 | 2033-05 | 1.51 | 0.38 | 1.13 | 159.75 |
| 99 | 2033-06 | 1.50 | 0.38 | 1.13 | 158.63 |
| 100 | 2033-07 | 1.50 | 0.38 | 1.13 | 157.50 |
| 101 | 2033-08 | 1.50 | 0.37 | 1.13 | 156.38 |
| 102 | 2033-09 | 1.50 | 0.37 | 1.13 | 155.25 |
| 103 | 2033-10 | 1.49 | 0.37 | 1.13 | 154.13 |
| 104 | 2033-11 | 1.49 | 0.37 | 1.13 | 153.00 |
| 105 | 2033-12 | 1.49 | 0.36 | 1.13 | 151.88 |
| 106 | 2034-01 | 1.49 | 0.36 | 1.13 | 150.75 |
| 107 | 2034-02 | 1.48 | 0.36 | 1.13 | 149.63 |
| 108 | 2034-03 | 1.48 | 0.36 | 1.13 | 148.50 |
| 109 | 2034-04 | 1.48 | 0.35 | 1.13 | 147.38 |
| 110 | 2034-05 | 1.48 | 0.35 | 1.13 | 146.25 |
| 111 | 2034-06 | 1.47 | 0.35 | 1.13 | 145.13 |
| 112 | 2034-07 | 1.47 | 0.34 | 1.13 | 144.00 |
| 113 | 2034-08 | 1.47 | 0.34 | 1.13 | 142.88 |
| 114 | 2034-09 | 1.46 | 0.34 | 1.13 | 141.75 |
| 115 | 2034-10 | 1.46 | 0.34 | 1.13 | 140.63 |
| 116 | 2034-11 | 1.46 | 0.33 | 1.13 | 139.50 |
| 117 | 2034-12 | 1.46 | 0.33 | 1.13 | 138.38 |
| 118 | 2035-01 | 1.45 | 0.33 | 1.13 | 137.25 |
| 119 | 2035-02 | 1.45 | 0.33 | 1.13 | 136.13 |
| 120 | 2035-03 | 1.45 | 0.32 | 1.13 | 135.00 |
| 121 | 2035-04 | 1.45 | 0.32 | 1.13 | 133.88 |
| 122 | 2035-05 | 1.44 | 0.32 | 1.13 | 132.75 |
| 123 | 2035-06 | 1.44 | 0.32 | 1.13 | 131.63 |
| 124 | 2035-07 | 1.44 | 0.31 | 1.13 | 130.50 |
| 125 | 2035-08 | 1.43 | 0.31 | 1.13 | 129.38 |
| 126 | 2035-09 | 1.43 | 0.31 | 1.13 | 128.25 |
| 127 | 2035-10 | 1.43 | 0.30 | 1.13 | 127.13 |
| 128 | 2035-11 | 1.43 | 0.30 | 1.13 | 126.00 |
| 129 | 2035-12 | 1.42 | 0.30 | 1.13 | 124.88 |
| 130 | 2036-01 | 1.42 | 0.30 | 1.13 | 123.75 |
| 131 | 2036-02 | 1.42 | 0.29 | 1.13 | 122.63 |
| 132 | 2036-03 | 1.42 | 0.29 | 1.13 | 121.50 |
| 133 | 2036-04 | 1.41 | 0.29 | 1.13 | 120.38 |
| 134 | 2036-05 | 1.41 | 0.29 | 1.13 | 119.25 |
| 135 | 2036-06 | 1.41 | 0.28 | 1.13 | 118.13 |
| 136 | 2036-07 | 1.41 | 0.28 | 1.13 | 117.00 |
| 137 | 2036-08 | 1.40 | 0.28 | 1.13 | 115.88 |
| 138 | 2036-09 | 1.40 | 0.28 | 1.13 | 114.75 |
| 139 | 2036-10 | 1.40 | 0.27 | 1.13 | 113.63 |
| 140 | 2036-11 | 1.39 | 0.27 | 1.13 | 112.50 |
| 141 | 2036-12 | 1.39 | 0.27 | 1.13 | 111.38 |
| 142 | 2037-01 | 1.39 | 0.26 | 1.13 | 110.25 |
| 143 | 2037-02 | 1.39 | 0.26 | 1.13 | 109.13 |
| 144 | 2037-03 | 1.38 | 0.26 | 1.13 | 108.00 |
| 145 | 2037-04 | 1.38 | 0.26 | 1.13 | 106.88 |
| 146 | 2037-05 | 1.38 | 0.25 | 1.13 | 105.75 |
| 147 | 2037-06 | 1.38 | 0.25 | 1.13 | 104.63 |
| 148 | 2037-07 | 1.37 | 0.25 | 1.13 | 103.50 |
| 149 | 2037-08 | 1.37 | 0.25 | 1.13 | 102.38 |
| 150 | 2037-09 | 1.37 | 0.24 | 1.13 | 101.25 |
| 151 | 2037-10 | 1.37 | 0.24 | 1.13 | 100.13 |
| 152 | 2037-11 | 1.36 | 0.24 | 1.13 | 99.00 |
| 153 | 2037-12 | 1.36 | 0.24 | 1.13 | 97.88 |
| 154 | 2038-01 | 1.36 | 0.23 | 1.13 | 96.75 |
| 155 | 2038-02 | 1.35 | 0.23 | 1.13 | 95.63 |
| 156 | 2038-03 | 1.35 | 0.23 | 1.13 | 94.50 |
| 157 | 2038-04 | 1.35 | 0.22 | 1.13 | 93.38 |
| 158 | 2038-05 | 1.35 | 0.22 | 1.13 | 92.25 |
| 159 | 2038-06 | 1.34 | 0.22 | 1.13 | 91.13 |
| 160 | 2038-07 | 1.34 | 0.22 | 1.13 | 90.00 |
| 161 | 2038-08 | 1.34 | 0.21 | 1.13 | 88.88 |
| 162 | 2038-09 | 1.34 | 0.21 | 1.13 | 87.75 |
| 163 | 2038-10 | 1.33 | 0.21 | 1.13 | 86.63 |
| 164 | 2038-11 | 1.33 | 0.21 | 1.13 | 85.50 |
| 165 | 2038-12 | 1.33 | 0.20 | 1.13 | 84.38 |
| 166 | 2039-01 | 1.33 | 0.20 | 1.13 | 83.25 |
| 167 | 2039-02 | 1.32 | 0.20 | 1.13 | 82.13 |
| 168 | 2039-03 | 1.32 | 0.20 | 1.13 | 81.00 |
| 169 | 2039-04 | 1.32 | 0.19 | 1.13 | 79.88 |
| 170 | 2039-05 | 1.31 | 0.19 | 1.13 | 78.75 |
| 171 | 2039-06 | 1.31 | 0.19 | 1.13 | 77.63 |
| 172 | 2039-07 | 1.31 | 0.18 | 1.13 | 76.50 |
| 173 | 2039-08 | 1.31 | 0.18 | 1.13 | 75.38 |
| 174 | 2039-09 | 1.30 | 0.18 | 1.13 | 74.25 |
| 175 | 2039-10 | 1.30 | 0.18 | 1.13 | 73.13 |
| 176 | 2039-11 | 1.30 | 0.17 | 1.13 | 72.00 |
| 177 | 2039-12 | 1.30 | 0.17 | 1.13 | 70.88 |
| 178 | 2040-01 | 1.29 | 0.17 | 1.13 | 69.75 |
| 179 | 2040-02 | 1.29 | 0.17 | 1.13 | 68.63 |
| 180 | 2040-03 | 1.29 | 0.16 | 1.13 | 67.50 |
| 181 | 2040-04 | 1.29 | 0.16 | 1.13 | 66.38 |
| 182 | 2040-05 | 1.28 | 0.16 | 1.13 | 65.25 |
| 183 | 2040-06 | 1.28 | 0.15 | 1.13 | 64.13 |
| 184 | 2040-07 | 1.28 | 0.15 | 1.13 | 63.00 |
| 185 | 2040-08 | 1.27 | 0.15 | 1.13 | 61.88 |
| 186 | 2040-09 | 1.27 | 0.15 | 1.13 | 60.75 |
| 187 | 2040-10 | 1.27 | 0.14 | 1.13 | 59.63 |
| 188 | 2040-11 | 1.27 | 0.14 | 1.13 | 58.50 |
| 189 | 2040-12 | 1.26 | 0.14 | 1.13 | 57.38 |
| 190 | 2041-01 | 1.26 | 0.14 | 1.13 | 56.25 |
| 191 | 2041-02 | 1.26 | 0.13 | 1.13 | 55.13 |
| 192 | 2041-03 | 1.26 | 0.13 | 1.13 | 54.00 |
| 193 | 2041-04 | 1.25 | 0.13 | 1.13 | 52.88 |
| 194 | 2041-05 | 1.25 | 0.13 | 1.13 | 51.75 |
| 195 | 2041-06 | 1.25 | 0.12 | 1.13 | 50.63 |
| 196 | 2041-07 | 1.25 | 0.12 | 1.13 | 49.50 |
| 197 | 2041-08 | 1.24 | 0.12 | 1.13 | 48.38 |
| 198 | 2041-09 | 1.24 | 0.11 | 1.13 | 47.25 |
| 199 | 2041-10 | 1.24 | 0.11 | 1.13 | 46.13 |
| 200 | 2041-11 | 1.23 | 0.11 | 1.13 | 45.00 |
| 201 | 2041-12 | 1.23 | 0.11 | 1.13 | 43.88 |
| 202 | 2042-01 | 1.23 | 0.10 | 1.13 | 42.75 |
| 203 | 2042-02 | 1.23 | 0.10 | 1.13 | 41.63 |
| 204 | 2042-03 | 1.22 | 0.10 | 1.13 | 40.50 |
| 205 | 2042-04 | 1.22 | 0.10 | 1.13 | 39.38 |
| 206 | 2042-05 | 1.22 | 0.09 | 1.13 | 38.25 |
| 207 | 2042-06 | 1.22 | 0.09 | 1.13 | 37.13 |
| 208 | 2042-07 | 1.21 | 0.09 | 1.13 | 36.00 |
| 209 | 2042-08 | 1.21 | 0.09 | 1.13 | 34.88 |
| 210 | 2042-09 | 1.21 | 0.08 | 1.13 | 33.75 |
| 211 | 2042-10 | 1.21 | 0.08 | 1.13 | 32.63 |
| 212 | 2042-11 | 1.20 | 0.08 | 1.13 | 31.50 |
| 213 | 2042-12 | 1.20 | 0.07 | 1.13 | 30.38 |
| 214 | 2043-01 | 1.20 | 0.07 | 1.13 | 29.25 |
| 215 | 2043-02 | 1.19 | 0.07 | 1.13 | 28.13 |
| 216 | 2043-03 | 1.19 | 0.07 | 1.13 | 27.00 |
| 217 | 2043-04 | 1.19 | 0.06 | 1.13 | 25.88 |
| 218 | 2043-05 | 1.19 | 0.06 | 1.13 | 24.75 |
| 219 | 2043-06 | 1.18 | 0.06 | 1.13 | 23.63 |
| 220 | 2043-07 | 1.18 | 0.06 | 1.13 | 22.50 |
| 221 | 2043-08 | 1.18 | 0.05 | 1.13 | 21.38 |
| 222 | 2043-09 | 1.18 | 0.05 | 1.13 | 20.25 |
| 223 | 2043-10 | 1.17 | 0.05 | 1.13 | 19.13 |
| 224 | 2043-11 | 1.17 | 0.05 | 1.13 | 18.00 |
| 225 | 2043-12 | 1.17 | 0.04 | 1.13 | 16.88 |
| 226 | 2044-01 | 1.17 | 0.04 | 1.13 | 15.75 |
| 227 | 2044-02 | 1.16 | 0.04 | 1.13 | 14.63 |
| 228 | 2044-03 | 1.16 | 0.03 | 1.13 | 13.50 |
| 229 | 2044-04 | 1.16 | 0.03 | 1.13 | 12.38 |
| 230 | 2044-05 | 1.15 | 0.03 | 1.13 | 11.25 |
| 231 | 2044-06 | 1.15 | 0.03 | 1.13 | 10.13 |
| 232 | 2044-07 | 1.15 | 0.02 | 1.13 | 9.00 |
| 233 | 2044-08 | 1.15 | 0.02 | 1.13 | 7.88 |
| 234 | 2044-09 | 1.14 | 0.02 | 1.13 | 6.75 |
| 235 | 2044-10 | 1.14 | 0.02 | 1.13 | 5.63 |
| 236 | 2044-11 | 1.14 | 0.01 | 1.13 | 4.50 |
| 237 | 2044-12 | 1.14 | 0.01 | 1.13 | 3.38 |
| 238 | 2045-01 | 1.13 | 0.01 | 1.13 | 2.25 |
| 239 | 2045-02 | 1.13 | 0.01 | 1.13 | 1.13 |
| 240 | 2045-03 | 1.13 | 0.00 | 1.13 | 0.00 |