厦门贷款255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:255元
还款月数:20年
每月还款:1.59元
利息总额:125.61元
本息合计:380.61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 | 1.59 | 0.91 | 0.67 | 254.33 |
| 2 | 2025-05 | 1.59 | 0.91 | 0.67 | 253.65 |
| 3 | 2025-06 | 1.59 | 0.91 | 0.68 | 252.98 |
| 4 | 2025-07 | 1.59 | 0.91 | 0.68 | 252.30 |
| 5 | 2025-08 | 1.59 | 0.90 | 0.68 | 251.62 |
| 6 | 2025-09 | 1.59 | 0.90 | 0.68 | 250.93 |
| 7 | 2025-10 | 1.59 | 0.90 | 0.69 | 250.24 |
| 8 | 2025-11 | 1.59 | 0.90 | 0.69 | 249.56 |
| 9 | 2025-12 | 1.59 | 0.89 | 0.69 | 248.86 |
| 10 | 2026-01 | 1.59 | 0.89 | 0.69 | 248.17 |
| 11 | 2026-02 | 1.59 | 0.89 | 0.70 | 247.47 |
| 12 | 2026-03 | 1.59 | 0.89 | 0.70 | 246.77 |
| 13 | 2026-04 | 1.59 | 0.88 | 0.70 | 246.07 |
| 14 | 2026-05 | 1.59 | 0.88 | 0.70 | 245.37 |
| 15 | 2026-06 | 1.59 | 0.88 | 0.71 | 244.66 |
| 16 | 2026-07 | 1.59 | 0.88 | 0.71 | 243.95 |
| 17 | 2026-08 | 1.59 | 0.87 | 0.71 | 243.24 |
| 18 | 2026-09 | 1.59 | 0.87 | 0.71 | 242.53 |
| 19 | 2026-10 | 1.59 | 0.87 | 0.72 | 241.81 |
| 20 | 2026-11 | 1.59 | 0.87 | 0.72 | 241.09 |
| 21 | 2026-12 | 1.59 | 0.86 | 0.72 | 240.37 |
| 22 | 2027-01 | 1.59 | 0.86 | 0.72 | 239.64 |
| 23 | 2027-02 | 1.59 | 0.86 | 0.73 | 238.92 |
| 24 | 2027-03 | 1.59 | 0.86 | 0.73 | 238.19 |
| 25 | 2027-04 | 1.59 | 0.85 | 0.73 | 237.45 |
| 26 | 2027-05 | 1.59 | 0.85 | 0.73 | 236.72 |
| 27 | 2027-06 | 1.59 | 0.85 | 0.74 | 235.98 |
| 28 | 2027-07 | 1.59 | 0.85 | 0.74 | 235.24 |
| 29 | 2027-08 | 1.59 | 0.84 | 0.74 | 234.50 |
| 30 | 2027-09 | 1.59 | 0.84 | 0.75 | 233.75 |
| 31 | 2027-10 | 1.59 | 0.84 | 0.75 | 233.01 |
| 32 | 2027-11 | 1.59 | 0.83 | 0.75 | 232.25 |
| 33 | 2027-12 | 1.59 | 0.83 | 0.75 | 231.50 |
| 34 | 2028-01 | 1.59 | 0.83 | 0.76 | 230.74 |
| 35 | 2028-02 | 1.59 | 0.83 | 0.76 | 229.99 |
| 36 | 2028-03 | 1.59 | 0.82 | 0.76 | 229.22 |
| 37 | 2028-04 | 1.59 | 0.82 | 0.76 | 228.46 |
| 38 | 2028-05 | 1.59 | 0.82 | 0.77 | 227.69 |
| 39 | 2028-06 | 1.59 | 0.82 | 0.77 | 226.92 |
| 40 | 2028-07 | 1.59 | 0.81 | 0.77 | 226.15 |
| 41 | 2028-08 | 1.59 | 0.81 | 0.78 | 225.37 |
| 42 | 2028-09 | 1.59 | 0.81 | 0.78 | 224.60 |
| 43 | 2028-10 | 1.59 | 0.80 | 0.78 | 223.81 |
| 44 | 2028-11 | 1.59 | 0.80 | 0.78 | 223.03 |
| 45 | 2028-12 | 1.59 | 0.80 | 0.79 | 222.24 |
| 46 | 2029-01 | 1.59 | 0.80 | 0.79 | 221.45 |
| 47 | 2029-02 | 1.59 | 0.79 | 0.79 | 220.66 |
| 48 | 2029-03 | 1.59 | 0.79 | 0.80 | 219.87 |
| 49 | 2029-04 | 1.59 | 0.79 | 0.80 | 219.07 |
| 50 | 2029-05 | 1.59 | 0.78 | 0.80 | 218.27 |
| 51 | 2029-06 | 1.59 | 0.78 | 0.80 | 217.46 |
| 52 | 2029-07 | 1.59 | 0.78 | 0.81 | 216.66 |
| 53 | 2029-08 | 1.59 | 0.78 | 0.81 | 215.85 |
| 54 | 2029-09 | 1.59 | 0.77 | 0.81 | 215.04 |
| 55 | 2029-10 | 1.59 | 0.77 | 0.82 | 214.22 |
| 56 | 2029-11 | 1.59 | 0.77 | 0.82 | 213.40 |
| 57 | 2029-12 | 1.59 | 0.76 | 0.82 | 212.58 |
| 58 | 2030-01 | 1.59 | 0.76 | 0.82 | 211.76 |
| 59 | 2030-02 | 1.59 | 0.76 | 0.83 | 210.93 |
| 60 | 2030-03 | 1.59 | 0.76 | 0.83 | 210.10 |
| 61 | 2030-04 | 1.59 | 0.75 | 0.83 | 209.27 |
| 62 | 2030-05 | 1.59 | 0.75 | 0.84 | 208.43 |
| 63 | 2030-06 | 1.59 | 0.75 | 0.84 | 207.59 |
| 64 | 2030-07 | 1.59 | 0.74 | 0.84 | 206.75 |
| 65 | 2030-08 | 1.59 | 0.74 | 0.85 | 205.90 |
| 66 | 2030-09 | 1.59 | 0.74 | 0.85 | 205.06 |
| 67 | 2030-10 | 1.59 | 0.73 | 0.85 | 204.21 |
| 68 | 2030-11 | 1.59 | 0.73 | 0.85 | 203.35 |
| 69 | 2030-12 | 1.59 | 0.73 | 0.86 | 202.49 |
| 70 | 2031-01 | 1.59 | 0.73 | 0.86 | 201.63 |
| 71 | 2031-02 | 1.59 | 0.72 | 0.86 | 200.77 |
| 72 | 2031-03 | 1.59 | 0.72 | 0.87 | 199.90 |
| 73 | 2031-04 | 1.59 | 0.72 | 0.87 | 199.03 |
| 74 | 2031-05 | 1.59 | 0.71 | 0.87 | 198.16 |
| 75 | 2031-06 | 1.59 | 0.71 | 0.88 | 197.29 |
| 76 | 2031-07 | 1.59 | 0.71 | 0.88 | 196.41 |
| 77 | 2031-08 | 1.59 | 0.70 | 0.88 | 195.53 |
| 78 | 2031-09 | 1.59 | 0.70 | 0.89 | 194.64 |
| 79 | 2031-10 | 1.59 | 0.70 | 0.89 | 193.75 |
| 80 | 2031-11 | 1.59 | 0.69 | 0.89 | 192.86 |
| 81 | 2031-12 | 1.59 | 0.69 | 0.89 | 191.97 |
| 82 | 2032-01 | 1.59 | 0.69 | 0.90 | 191.07 |
| 83 | 2032-02 | 1.59 | 0.68 | 0.90 | 190.17 |
| 84 | 2032-03 | 1.59 | 0.68 | 0.90 | 189.26 |
| 85 | 2032-04 | 1.59 | 0.68 | 0.91 | 188.35 |
| 86 | 2032-05 | 1.59 | 0.67 | 0.91 | 187.44 |
| 87 | 2032-06 | 1.59 | 0.67 | 0.91 | 186.53 |
| 88 | 2032-07 | 1.59 | 0.67 | 0.92 | 185.61 |
| 89 | 2032-08 | 1.59 | 0.67 | 0.92 | 184.69 |
| 90 | 2032-09 | 1.59 | 0.66 | 0.92 | 183.77 |
| 91 | 2032-10 | 1.59 | 0.66 | 0.93 | 182.84 |
| 92 | 2032-11 | 1.59 | 0.66 | 0.93 | 181.91 |
| 93 | 2032-12 | 1.59 | 0.65 | 0.93 | 180.97 |
| 94 | 2033-01 | 1.59 | 0.65 | 0.94 | 180.04 |
| 95 | 2033-02 | 1.59 | 0.65 | 0.94 | 179.10 |
| 96 | 2033-03 | 1.59 | 0.64 | 0.94 | 178.15 |
| 97 | 2033-04 | 1.59 | 0.64 | 0.95 | 177.21 |
| 98 | 2033-05 | 1.59 | 0.63 | 0.95 | 176.25 |
| 99 | 2033-06 | 1.59 | 0.63 | 0.95 | 175.30 |
| 100 | 2033-07 | 1.59 | 0.63 | 0.96 | 174.34 |
| 101 | 2033-08 | 1.59 | 0.62 | 0.96 | 173.38 |
| 102 | 2033-09 | 1.59 | 0.62 | 0.96 | 172.42 |
| 103 | 2033-10 | 1.59 | 0.62 | 0.97 | 171.45 |
| 104 | 2033-11 | 1.59 | 0.61 | 0.97 | 170.48 |
| 105 | 2033-12 | 1.59 | 0.61 | 0.97 | 169.50 |
| 106 | 2034-01 | 1.59 | 0.61 | 0.98 | 168.52 |
| 107 | 2034-02 | 1.59 | 0.60 | 0.98 | 167.54 |
| 108 | 2034-03 | 1.59 | 0.60 | 0.99 | 166.56 |
| 109 | 2034-04 | 1.59 | 0.60 | 0.99 | 165.57 |
| 110 | 2034-05 | 1.59 | 0.59 | 0.99 | 164.57 |
| 111 | 2034-06 | 1.59 | 0.59 | 1.00 | 163.58 |
| 112 | 2034-07 | 1.59 | 0.59 | 1.00 | 162.58 |
| 113 | 2034-08 | 1.59 | 0.58 | 1.00 | 161.58 |
| 114 | 2034-09 | 1.59 | 0.58 | 1.01 | 160.57 |
| 115 | 2034-10 | 1.59 | 0.58 | 1.01 | 159.56 |
| 116 | 2034-11 | 1.59 | 0.57 | 1.01 | 158.54 |
| 117 | 2034-12 | 1.59 | 0.57 | 1.02 | 157.53 |
| 118 | 2035-01 | 1.59 | 0.56 | 1.02 | 156.50 |
| 119 | 2035-02 | 1.59 | 0.56 | 1.03 | 155.48 |
| 120 | 2035-03 | 1.59 | 0.56 | 1.03 | 154.45 |
| 121 | 2035-04 | 1.59 | 0.55 | 1.03 | 153.42 |
| 122 | 2035-05 | 1.59 | 0.55 | 1.04 | 152.38 |
| 123 | 2035-06 | 1.59 | 0.55 | 1.04 | 151.34 |
| 124 | 2035-07 | 1.59 | 0.54 | 1.04 | 150.30 |
| 125 | 2035-08 | 1.59 | 0.54 | 1.05 | 149.25 |
| 126 | 2035-09 | 1.59 | 0.53 | 1.05 | 148.20 |
| 127 | 2035-10 | 1.59 | 0.53 | 1.05 | 147.15 |
| 128 | 2035-11 | 1.59 | 0.53 | 1.06 | 146.09 |
| 129 | 2035-12 | 1.59 | 0.52 | 1.06 | 145.03 |
| 130 | 2036-01 | 1.59 | 0.52 | 1.07 | 143.96 |
| 131 | 2036-02 | 1.59 | 0.52 | 1.07 | 142.89 |
| 132 | 2036-03 | 1.59 | 0.51 | 1.07 | 141.81 |
| 133 | 2036-04 | 1.59 | 0.51 | 1.08 | 140.74 |
| 134 | 2036-05 | 1.59 | 0.50 | 1.08 | 139.66 |
| 135 | 2036-06 | 1.59 | 0.50 | 1.09 | 138.57 |
| 136 | 2036-07 | 1.59 | 0.50 | 1.09 | 137.48 |
| 137 | 2036-08 | 1.59 | 0.49 | 1.09 | 136.39 |
| 138 | 2036-09 | 1.59 | 0.49 | 1.10 | 135.29 |
| 139 | 2036-10 | 1.59 | 0.48 | 1.10 | 134.19 |
| 140 | 2036-11 | 1.59 | 0.48 | 1.11 | 133.08 |
| 141 | 2036-12 | 1.59 | 0.48 | 1.11 | 131.98 |
| 142 | 2037-01 | 1.59 | 0.47 | 1.11 | 130.86 |
| 143 | 2037-02 | 1.59 | 0.47 | 1.12 | 129.75 |
| 144 | 2037-03 | 1.59 | 0.46 | 1.12 | 128.62 |
| 145 | 2037-04 | 1.59 | 0.46 | 1.12 | 127.50 |
| 146 | 2037-05 | 1.59 | 0.46 | 1.13 | 126.37 |
| 147 | 2037-06 | 1.59 | 0.45 | 1.13 | 125.24 |
| 148 | 2037-07 | 1.59 | 0.45 | 1.14 | 124.10 |
| 149 | 2037-08 | 1.59 | 0.44 | 1.14 | 122.96 |
| 150 | 2037-09 | 1.59 | 0.44 | 1.15 | 121.81 |
| 151 | 2037-10 | 1.59 | 0.44 | 1.15 | 120.66 |
| 152 | 2037-11 | 1.59 | 0.43 | 1.15 | 119.51 |
| 153 | 2037-12 | 1.59 | 0.43 | 1.16 | 118.35 |
| 154 | 2038-01 | 1.59 | 0.42 | 1.16 | 117.19 |
| 155 | 2038-02 | 1.59 | 0.42 | 1.17 | 116.03 |
| 156 | 2038-03 | 1.59 | 0.42 | 1.17 | 114.86 |
| 157 | 2038-04 | 1.59 | 0.41 | 1.17 | 113.68 |
| 158 | 2038-05 | 1.59 | 0.41 | 1.18 | 112.50 |
| 159 | 2038-06 | 1.59 | 0.40 | 1.18 | 111.32 |
| 160 | 2038-07 | 1.59 | 0.40 | 1.19 | 110.13 |
| 161 | 2038-08 | 1.59 | 0.39 | 1.19 | 108.94 |
| 162 | 2038-09 | 1.59 | 0.39 | 1.20 | 107.75 |
| 163 | 2038-10 | 1.59 | 0.39 | 1.20 | 106.55 |
| 164 | 2038-11 | 1.59 | 0.38 | 1.20 | 105.34 |
| 165 | 2038-12 | 1.59 | 0.38 | 1.21 | 104.13 |
| 166 | 2039-01 | 1.59 | 0.37 | 1.21 | 102.92 |
| 167 | 2039-02 | 1.59 | 0.37 | 1.22 | 101.71 |
| 168 | 2039-03 | 1.59 | 0.36 | 1.22 | 100.48 |
| 169 | 2039-04 | 1.59 | 0.36 | 1.23 | 99.26 |
| 170 | 2039-05 | 1.59 | 0.36 | 1.23 | 98.03 |
| 171 | 2039-06 | 1.59 | 0.35 | 1.23 | 96.79 |
| 172 | 2039-07 | 1.59 | 0.35 | 1.24 | 95.55 |
| 173 | 2039-08 | 1.59 | 0.34 | 1.24 | 94.31 |
| 174 | 2039-09 | 1.59 | 0.34 | 1.25 | 93.06 |
| 175 | 2039-10 | 1.59 | 0.33 | 1.25 | 91.81 |
| 176 | 2039-11 | 1.59 | 0.33 | 1.26 | 90.55 |
| 177 | 2039-12 | 1.59 | 0.32 | 1.26 | 89.29 |
| 178 | 2040-01 | 1.59 | 0.32 | 1.27 | 88.03 |
| 179 | 2040-02 | 1.59 | 0.32 | 1.27 | 86.76 |
| 180 | 2040-03 | 1.59 | 0.31 | 1.27 | 85.48 |
| 181 | 2040-04 | 1.59 | 0.31 | 1.28 | 84.20 |
| 182 | 2040-05 | 1.59 | 0.30 | 1.28 | 82.92 |
| 183 | 2040-06 | 1.59 | 0.30 | 1.29 | 81.63 |
| 184 | 2040-07 | 1.59 | 0.29 | 1.29 | 80.33 |
| 185 | 2040-08 | 1.59 | 0.29 | 1.30 | 79.04 |
| 186 | 2040-09 | 1.59 | 0.28 | 1.30 | 77.73 |
| 187 | 2040-10 | 1.59 | 0.28 | 1.31 | 76.43 |
| 188 | 2040-11 | 1.59 | 0.27 | 1.31 | 75.12 |
| 189 | 2040-12 | 1.59 | 0.27 | 1.32 | 73.80 |
| 190 | 2041-01 | 1.59 | 0.26 | 1.32 | 72.48 |
| 191 | 2041-02 | 1.59 | 0.26 | 1.33 | 71.15 |
| 192 | 2041-03 | 1.59 | 0.25 | 1.33 | 69.82 |
| 193 | 2041-04 | 1.59 | 0.25 | 1.34 | 68.48 |
| 194 | 2041-05 | 1.59 | 0.25 | 1.34 | 67.14 |
| 195 | 2041-06 | 1.59 | 0.24 | 1.35 | 65.80 |
| 196 | 2041-07 | 1.59 | 0.24 | 1.35 | 64.45 |
| 197 | 2041-08 | 1.59 | 0.23 | 1.35 | 63.09 |
| 198 | 2041-09 | 1.59 | 0.23 | 1.36 | 61.73 |
| 199 | 2041-10 | 1.59 | 0.22 | 1.36 | 60.37 |
| 200 | 2041-11 | 1.59 | 0.22 | 1.37 | 59.00 |
| 201 | 2041-12 | 1.59 | 0.21 | 1.37 | 57.63 |
| 202 | 2042-01 | 1.59 | 0.21 | 1.38 | 56.25 |
| 203 | 2042-02 | 1.59 | 0.20 | 1.38 | 54.86 |
| 204 | 2042-03 | 1.59 | 0.20 | 1.39 | 53.47 |
| 205 | 2042-04 | 1.59 | 0.19 | 1.39 | 52.08 |
| 206 | 2042-05 | 1.59 | 0.19 | 1.40 | 50.68 |
| 207 | 2042-06 | 1.59 | 0.18 | 1.40 | 49.27 |
| 208 | 2042-07 | 1.59 | 0.18 | 1.41 | 47.87 |
| 209 | 2042-08 | 1.59 | 0.17 | 1.41 | 46.45 |
| 210 | 2042-09 | 1.59 | 0.17 | 1.42 | 45.03 |
| 211 | 2042-10 | 1.59 | 0.16 | 1.42 | 43.61 |
| 212 | 2042-11 | 1.59 | 0.16 | 1.43 | 42.18 |
| 213 | 2042-12 | 1.59 | 0.15 | 1.43 | 40.74 |
| 214 | 2043-01 | 1.59 | 0.15 | 1.44 | 39.30 |
| 215 | 2043-02 | 1.59 | 0.14 | 1.45 | 37.86 |
| 216 | 2043-03 | 1.59 | 0.14 | 1.45 | 36.41 |
| 217 | 2043-04 | 1.59 | 0.13 | 1.46 | 34.95 |
| 218 | 2043-05 | 1.59 | 0.13 | 1.46 | 33.49 |
| 219 | 2043-06 | 1.59 | 0.12 | 1.47 | 32.03 |
| 220 | 2043-07 | 1.59 | 0.11 | 1.47 | 30.55 |
| 221 | 2043-08 | 1.59 | 0.11 | 1.48 | 29.08 |
| 222 | 2043-09 | 1.59 | 0.10 | 1.48 | 27.60 |
| 223 | 2043-10 | 1.59 | 0.10 | 1.49 | 26.11 |
| 224 | 2043-11 | 1.59 | 0.09 | 1.49 | 24.62 |
| 225 | 2043-12 | 1.59 | 0.09 | 1.50 | 23.12 |
| 226 | 2044-01 | 1.59 | 0.08 | 1.50 | 21.62 |
| 227 | 2044-02 | 1.59 | 0.08 | 1.51 | 20.11 |
| 228 | 2044-03 | 1.59 | 0.07 | 1.51 | 18.59 |
| 229 | 2044-04 | 1.59 | 0.07 | 1.52 | 17.08 |
| 230 | 2044-05 | 1.59 | 0.06 | 1.52 | 15.55 |
| 231 | 2044-06 | 1.59 | 0.06 | 1.53 | 14.02 |
| 232 | 2044-07 | 1.59 | 0.05 | 1.54 | 12.48 |
| 233 | 2044-08 | 1.59 | 0.04 | 1.54 | 10.94 |
| 234 | 2044-09 | 1.59 | 0.04 | 1.55 | 9.40 |
| 235 | 2044-10 | 1.59 | 0.03 | 1.55 | 7.84 |
| 236 | 2044-11 | 1.59 | 0.03 | 1.56 | 6.29 |
| 237 | 2044-12 | 1.59 | 0.02 | 1.56 | 4.72 |
| 238 | 2045-01 | 1.59 | 0.02 | 1.57 | 3.15 |
| 239 | 2045-02 | 1.59 | 0.01 | 1.57 | 1.58 |
| 240 | 2045-03 | 1.59 | 0.01 | 1.58 | 0.00 |
等额本金还款方式:
贷款总额:255元
还款月数:20年
首月还款:1.98元
每月递减:0元
利息总额:110.11元
本息合计:365.11元
节省利息:15.5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 | 1.98 | 0.91 | 1.06 | 253.94 |
| 2 | 2025-05 | 1.97 | 0.91 | 1.06 | 252.88 |
| 3 | 2025-06 | 1.97 | 0.91 | 1.06 | 251.81 |
| 4 | 2025-07 | 1.96 | 0.90 | 1.06 | 250.75 |
| 5 | 2025-08 | 1.96 | 0.90 | 1.06 | 249.69 |
| 6 | 2025-09 | 1.96 | 0.89 | 1.06 | 248.63 |
| 7 | 2025-10 | 1.95 | 0.89 | 1.06 | 247.56 |
| 8 | 2025-11 | 1.95 | 0.89 | 1.06 | 246.50 |
| 9 | 2025-12 | 1.95 | 0.88 | 1.06 | 245.44 |
| 10 | 2026-01 | 1.94 | 0.88 | 1.06 | 244.38 |
| 11 | 2026-02 | 1.94 | 0.88 | 1.06 | 243.31 |
| 12 | 2026-03 | 1.93 | 0.87 | 1.06 | 242.25 |
| 13 | 2026-04 | 1.93 | 0.87 | 1.06 | 241.19 |
| 14 | 2026-05 | 1.93 | 0.86 | 1.06 | 240.13 |
| 15 | 2026-06 | 1.92 | 0.86 | 1.06 | 239.06 |
| 16 | 2026-07 | 1.92 | 0.86 | 1.06 | 238.00 |
| 17 | 2026-08 | 1.92 | 0.85 | 1.06 | 236.94 |
| 18 | 2026-09 | 1.91 | 0.85 | 1.06 | 235.88 |
| 19 | 2026-10 | 1.91 | 0.85 | 1.06 | 234.81 |
| 20 | 2026-11 | 1.90 | 0.84 | 1.06 | 233.75 |
| 21 | 2026-12 | 1.90 | 0.84 | 1.06 | 232.69 |
| 22 | 2027-01 | 1.90 | 0.83 | 1.06 | 231.63 |
| 23 | 2027-02 | 1.89 | 0.83 | 1.06 | 230.56 |
| 24 | 2027-03 | 1.89 | 0.83 | 1.06 | 229.50 |
| 25 | 2027-04 | 1.88 | 0.82 | 1.06 | 228.44 |
| 26 | 2027-05 | 1.88 | 0.82 | 1.06 | 227.38 |
| 27 | 2027-06 | 1.88 | 0.81 | 1.06 | 226.31 |
| 28 | 2027-07 | 1.87 | 0.81 | 1.06 | 225.25 |
| 29 | 2027-08 | 1.87 | 0.81 | 1.06 | 224.19 |
| 30 | 2027-09 | 1.87 | 0.80 | 1.06 | 223.13 |
| 31 | 2027-10 | 1.86 | 0.80 | 1.06 | 222.06 |
| 32 | 2027-11 | 1.86 | 0.80 | 1.06 | 221.00 |
| 33 | 2027-12 | 1.85 | 0.79 | 1.06 | 219.94 |
| 34 | 2028-01 | 1.85 | 0.79 | 1.06 | 218.88 |
| 35 | 2028-02 | 1.85 | 0.78 | 1.06 | 217.81 |
| 36 | 2028-03 | 1.84 | 0.78 | 1.06 | 216.75 |
| 37 | 2028-04 | 1.84 | 0.78 | 1.06 | 215.69 |
| 38 | 2028-05 | 1.84 | 0.77 | 1.06 | 214.63 |
| 39 | 2028-06 | 1.83 | 0.77 | 1.06 | 213.56 |
| 40 | 2028-07 | 1.83 | 0.77 | 1.06 | 212.50 |
| 41 | 2028-08 | 1.82 | 0.76 | 1.06 | 211.44 |
| 42 | 2028-09 | 1.82 | 0.76 | 1.06 | 210.38 |
| 43 | 2028-10 | 1.82 | 0.75 | 1.06 | 209.31 |
| 44 | 2028-11 | 1.81 | 0.75 | 1.06 | 208.25 |
| 45 | 2028-12 | 1.81 | 0.75 | 1.06 | 207.19 |
| 46 | 2029-01 | 1.80 | 0.74 | 1.06 | 206.13 |
| 47 | 2029-02 | 1.80 | 0.74 | 1.06 | 205.06 |
| 48 | 2029-03 | 1.80 | 0.73 | 1.06 | 204.00 |
| 49 | 2029-04 | 1.79 | 0.73 | 1.06 | 202.94 |
| 50 | 2029-05 | 1.79 | 0.73 | 1.06 | 201.88 |
| 51 | 2029-06 | 1.79 | 0.72 | 1.06 | 200.81 |
| 52 | 2029-07 | 1.78 | 0.72 | 1.06 | 199.75 |
| 53 | 2029-08 | 1.78 | 0.72 | 1.06 | 198.69 |
| 54 | 2029-09 | 1.77 | 0.71 | 1.06 | 197.63 |
| 55 | 2029-10 | 1.77 | 0.71 | 1.06 | 196.56 |
| 56 | 2029-11 | 1.77 | 0.70 | 1.06 | 195.50 |
| 57 | 2029-12 | 1.76 | 0.70 | 1.06 | 194.44 |
| 58 | 2030-01 | 1.76 | 0.70 | 1.06 | 193.38 |
| 59 | 2030-02 | 1.76 | 0.69 | 1.06 | 192.31 |
| 60 | 2030-03 | 1.75 | 0.69 | 1.06 | 191.25 |
| 61 | 2030-04 | 1.75 | 0.69 | 1.06 | 190.19 |
| 62 | 2030-05 | 1.74 | 0.68 | 1.06 | 189.13 |
| 63 | 2030-06 | 1.74 | 0.68 | 1.06 | 188.06 |
| 64 | 2030-07 | 1.74 | 0.67 | 1.06 | 187.00 |
| 65 | 2030-08 | 1.73 | 0.67 | 1.06 | 185.94 |
| 66 | 2030-09 | 1.73 | 0.67 | 1.06 | 184.88 |
| 67 | 2030-10 | 1.72 | 0.66 | 1.06 | 183.81 |
| 68 | 2030-11 | 1.72 | 0.66 | 1.06 | 182.75 |
| 69 | 2030-12 | 1.72 | 0.65 | 1.06 | 181.69 |
| 70 | 2031-01 | 1.71 | 0.65 | 1.06 | 180.63 |
| 71 | 2031-02 | 1.71 | 0.65 | 1.06 | 179.56 |
| 72 | 2031-03 | 1.71 | 0.64 | 1.06 | 178.50 |
| 73 | 2031-04 | 1.70 | 0.64 | 1.06 | 177.44 |
| 74 | 2031-05 | 1.70 | 0.64 | 1.06 | 176.38 |
| 75 | 2031-06 | 1.69 | 0.63 | 1.06 | 175.31 |
| 76 | 2031-07 | 1.69 | 0.63 | 1.06 | 174.25 |
| 77 | 2031-08 | 1.69 | 0.62 | 1.06 | 173.19 |
| 78 | 2031-09 | 1.68 | 0.62 | 1.06 | 172.13 |
| 79 | 2031-10 | 1.68 | 0.62 | 1.06 | 171.06 |
| 80 | 2031-11 | 1.68 | 0.61 | 1.06 | 170.00 |
| 81 | 2031-12 | 1.67 | 0.61 | 1.06 | 168.94 |
| 82 | 2032-01 | 1.67 | 0.61 | 1.06 | 167.88 |
| 83 | 2032-02 | 1.66 | 0.60 | 1.06 | 166.81 |
| 84 | 2032-03 | 1.66 | 0.60 | 1.06 | 165.75 |
| 85 | 2032-04 | 1.66 | 0.59 | 1.06 | 164.69 |
| 86 | 2032-05 | 1.65 | 0.59 | 1.06 | 163.63 |
| 87 | 2032-06 | 1.65 | 0.59 | 1.06 | 162.56 |
| 88 | 2032-07 | 1.65 | 0.58 | 1.06 | 161.50 |
| 89 | 2032-08 | 1.64 | 0.58 | 1.06 | 160.44 |
| 90 | 2032-09 | 1.64 | 0.57 | 1.06 | 159.38 |
| 91 | 2032-10 | 1.63 | 0.57 | 1.06 | 158.31 |
| 92 | 2032-11 | 1.63 | 0.57 | 1.06 | 157.25 |
| 93 | 2032-12 | 1.63 | 0.56 | 1.06 | 156.19 |
| 94 | 2033-01 | 1.62 | 0.56 | 1.06 | 155.13 |
| 95 | 2033-02 | 1.62 | 0.56 | 1.06 | 154.06 |
| 96 | 2033-03 | 1.61 | 0.55 | 1.06 | 153.00 |
| 97 | 2033-04 | 1.61 | 0.55 | 1.06 | 151.94 |
| 98 | 2033-05 | 1.61 | 0.54 | 1.06 | 150.88 |
| 99 | 2033-06 | 1.60 | 0.54 | 1.06 | 149.81 |
| 100 | 2033-07 | 1.60 | 0.54 | 1.06 | 148.75 |
| 101 | 2033-08 | 1.60 | 0.53 | 1.06 | 147.69 |
| 102 | 2033-09 | 1.59 | 0.53 | 1.06 | 146.63 |
| 103 | 2033-10 | 1.59 | 0.53 | 1.06 | 145.56 |
| 104 | 2033-11 | 1.58 | 0.52 | 1.06 | 144.50 |
| 105 | 2033-12 | 1.58 | 0.52 | 1.06 | 143.44 |
| 106 | 2034-01 | 1.58 | 0.51 | 1.06 | 142.38 |
| 107 | 2034-02 | 1.57 | 0.51 | 1.06 | 141.31 |
| 108 | 2034-03 | 1.57 | 0.51 | 1.06 | 140.25 |
| 109 | 2034-04 | 1.57 | 0.50 | 1.06 | 139.19 |
| 110 | 2034-05 | 1.56 | 0.50 | 1.06 | 138.13 |
| 111 | 2034-06 | 1.56 | 0.49 | 1.06 | 137.06 |
| 112 | 2034-07 | 1.55 | 0.49 | 1.06 | 136.00 |
| 113 | 2034-08 | 1.55 | 0.49 | 1.06 | 134.94 |
| 114 | 2034-09 | 1.55 | 0.48 | 1.06 | 133.88 |
| 115 | 2034-10 | 1.54 | 0.48 | 1.06 | 132.81 |
| 116 | 2034-11 | 1.54 | 0.48 | 1.06 | 131.75 |
| 117 | 2034-12 | 1.53 | 0.47 | 1.06 | 130.69 |
| 118 | 2035-01 | 1.53 | 0.47 | 1.06 | 129.63 |
| 119 | 2035-02 | 1.53 | 0.46 | 1.06 | 128.56 |
| 120 | 2035-03 | 1.52 | 0.46 | 1.06 | 127.50 |
| 121 | 2035-04 | 1.52 | 0.46 | 1.06 | 126.44 |
| 122 | 2035-05 | 1.52 | 0.45 | 1.06 | 125.38 |
| 123 | 2035-06 | 1.51 | 0.45 | 1.06 | 124.31 |
| 124 | 2035-07 | 1.51 | 0.45 | 1.06 | 123.25 |
| 125 | 2035-08 | 1.50 | 0.44 | 1.06 | 122.19 |
| 126 | 2035-09 | 1.50 | 0.44 | 1.06 | 121.13 |
| 127 | 2035-10 | 1.50 | 0.43 | 1.06 | 120.06 |
| 128 | 2035-11 | 1.49 | 0.43 | 1.06 | 119.00 |
| 129 | 2035-12 | 1.49 | 0.43 | 1.06 | 117.94 |
| 130 | 2036-01 | 1.49 | 0.42 | 1.06 | 116.88 |
| 131 | 2036-02 | 1.48 | 0.42 | 1.06 | 115.81 |
| 132 | 2036-03 | 1.48 | 0.41 | 1.06 | 114.75 |
| 133 | 2036-04 | 1.47 | 0.41 | 1.06 | 113.69 |
| 134 | 2036-05 | 1.47 | 0.41 | 1.06 | 112.63 |
| 135 | 2036-06 | 1.47 | 0.40 | 1.06 | 111.56 |
| 136 | 2036-07 | 1.46 | 0.40 | 1.06 | 110.50 |
| 137 | 2036-08 | 1.46 | 0.40 | 1.06 | 109.44 |
| 138 | 2036-09 | 1.45 | 0.39 | 1.06 | 108.38 |
| 139 | 2036-10 | 1.45 | 0.39 | 1.06 | 107.31 |
| 140 | 2036-11 | 1.45 | 0.38 | 1.06 | 106.25 |
| 141 | 2036-12 | 1.44 | 0.38 | 1.06 | 105.19 |
| 142 | 2037-01 | 1.44 | 0.38 | 1.06 | 104.13 |
| 143 | 2037-02 | 1.44 | 0.37 | 1.06 | 103.06 |
| 144 | 2037-03 | 1.43 | 0.37 | 1.06 | 102.00 |
| 145 | 2037-04 | 1.43 | 0.37 | 1.06 | 100.94 |
| 146 | 2037-05 | 1.42 | 0.36 | 1.06 | 99.88 |
| 147 | 2037-06 | 1.42 | 0.36 | 1.06 | 98.81 |
| 148 | 2037-07 | 1.42 | 0.35 | 1.06 | 97.75 |
| 149 | 2037-08 | 1.41 | 0.35 | 1.06 | 96.69 |
| 150 | 2037-09 | 1.41 | 0.35 | 1.06 | 95.63 |
| 151 | 2037-10 | 1.41 | 0.34 | 1.06 | 94.56 |
| 152 | 2037-11 | 1.40 | 0.34 | 1.06 | 93.50 |
| 153 | 2037-12 | 1.40 | 0.34 | 1.06 | 92.44 |
| 154 | 2038-01 | 1.39 | 0.33 | 1.06 | 91.38 |
| 155 | 2038-02 | 1.39 | 0.33 | 1.06 | 90.31 |
| 156 | 2038-03 | 1.39 | 0.32 | 1.06 | 89.25 |
| 157 | 2038-04 | 1.38 | 0.32 | 1.06 | 88.19 |
| 158 | 2038-05 | 1.38 | 0.32 | 1.06 | 87.13 |
| 159 | 2038-06 | 1.37 | 0.31 | 1.06 | 86.06 |
| 160 | 2038-07 | 1.37 | 0.31 | 1.06 | 85.00 |
| 161 | 2038-08 | 1.37 | 0.30 | 1.06 | 83.94 |
| 162 | 2038-09 | 1.36 | 0.30 | 1.06 | 82.88 |
| 163 | 2038-10 | 1.36 | 0.30 | 1.06 | 81.81 |
| 164 | 2038-11 | 1.36 | 0.29 | 1.06 | 80.75 |
| 165 | 2038-12 | 1.35 | 0.29 | 1.06 | 79.69 |
| 166 | 2039-01 | 1.35 | 0.29 | 1.06 | 78.63 |
| 167 | 2039-02 | 1.34 | 0.28 | 1.06 | 77.56 |
| 168 | 2039-03 | 1.34 | 0.28 | 1.06 | 76.50 |
| 169 | 2039-04 | 1.34 | 0.27 | 1.06 | 75.44 |
| 170 | 2039-05 | 1.33 | 0.27 | 1.06 | 74.38 |
| 171 | 2039-06 | 1.33 | 0.27 | 1.06 | 73.31 |
| 172 | 2039-07 | 1.33 | 0.26 | 1.06 | 72.25 |
| 173 | 2039-08 | 1.32 | 0.26 | 1.06 | 71.19 |
| 174 | 2039-09 | 1.32 | 0.26 | 1.06 | 70.13 |
| 175 | 2039-10 | 1.31 | 0.25 | 1.06 | 69.06 |
| 176 | 2039-11 | 1.31 | 0.25 | 1.06 | 68.00 |
| 177 | 2039-12 | 1.31 | 0.24 | 1.06 | 66.94 |
| 178 | 2040-01 | 1.30 | 0.24 | 1.06 | 65.88 |
| 179 | 2040-02 | 1.30 | 0.24 | 1.06 | 64.81 |
| 180 | 2040-03 | 1.29 | 0.23 | 1.06 | 63.75 |
| 181 | 2040-04 | 1.29 | 0.23 | 1.06 | 62.69 |
| 182 | 2040-05 | 1.29 | 0.22 | 1.06 | 61.63 |
| 183 | 2040-06 | 1.28 | 0.22 | 1.06 | 60.56 |
| 184 | 2040-07 | 1.28 | 0.22 | 1.06 | 59.50 |
| 185 | 2040-08 | 1.28 | 0.21 | 1.06 | 58.44 |
| 186 | 2040-09 | 1.27 | 0.21 | 1.06 | 57.38 |
| 187 | 2040-10 | 1.27 | 0.21 | 1.06 | 56.31 |
| 188 | 2040-11 | 1.26 | 0.20 | 1.06 | 55.25 |
| 189 | 2040-12 | 1.26 | 0.20 | 1.06 | 54.19 |
| 190 | 2041-01 | 1.26 | 0.19 | 1.06 | 53.13 |
| 191 | 2041-02 | 1.25 | 0.19 | 1.06 | 52.06 |
| 192 | 2041-03 | 1.25 | 0.19 | 1.06 | 51.00 |
| 193 | 2041-04 | 1.25 | 0.18 | 1.06 | 49.94 |
| 194 | 2041-05 | 1.24 | 0.18 | 1.06 | 48.88 |
| 195 | 2041-06 | 1.24 | 0.18 | 1.06 | 47.81 |
| 196 | 2041-07 | 1.23 | 0.17 | 1.06 | 46.75 |
| 197 | 2041-08 | 1.23 | 0.17 | 1.06 | 45.69 |
| 198 | 2041-09 | 1.23 | 0.16 | 1.06 | 44.63 |
| 199 | 2041-10 | 1.22 | 0.16 | 1.06 | 43.56 |
| 200 | 2041-11 | 1.22 | 0.16 | 1.06 | 42.50 |
| 201 | 2041-12 | 1.21 | 0.15 | 1.06 | 41.44 |
| 202 | 2042-01 | 1.21 | 0.15 | 1.06 | 40.38 |
| 203 | 2042-02 | 1.21 | 0.14 | 1.06 | 39.31 |
| 204 | 2042-03 | 1.20 | 0.14 | 1.06 | 38.25 |
| 205 | 2042-04 | 1.20 | 0.14 | 1.06 | 37.19 |
| 206 | 2042-05 | 1.20 | 0.13 | 1.06 | 36.13 |
| 207 | 2042-06 | 1.19 | 0.13 | 1.06 | 35.06 |
| 208 | 2042-07 | 1.19 | 0.13 | 1.06 | 34.00 |
| 209 | 2042-08 | 1.18 | 0.12 | 1.06 | 32.94 |
| 210 | 2042-09 | 1.18 | 0.12 | 1.06 | 31.88 |
| 211 | 2042-10 | 1.18 | 0.11 | 1.06 | 30.81 |
| 212 | 2042-11 | 1.17 | 0.11 | 1.06 | 29.75 |
| 213 | 2042-12 | 1.17 | 0.11 | 1.06 | 28.69 |
| 214 | 2043-01 | 1.17 | 0.10 | 1.06 | 27.63 |
| 215 | 2043-02 | 1.16 | 0.10 | 1.06 | 26.56 |
| 216 | 2043-03 | 1.16 | 0.10 | 1.06 | 25.50 |
| 217 | 2043-04 | 1.15 | 0.09 | 1.06 | 24.44 |
| 218 | 2043-05 | 1.15 | 0.09 | 1.06 | 23.38 |
| 219 | 2043-06 | 1.15 | 0.08 | 1.06 | 22.31 |
| 220 | 2043-07 | 1.14 | 0.08 | 1.06 | 21.25 |
| 221 | 2043-08 | 1.14 | 0.08 | 1.06 | 20.19 |
| 222 | 2043-09 | 1.13 | 0.07 | 1.06 | 19.13 |
| 223 | 2043-10 | 1.13 | 0.07 | 1.06 | 18.06 |
| 224 | 2043-11 | 1.13 | 0.06 | 1.06 | 17.00 |
| 225 | 2043-12 | 1.12 | 0.06 | 1.06 | 15.94 |
| 226 | 2044-01 | 1.12 | 0.06 | 1.06 | 14.88 |
| 227 | 2044-02 | 1.12 | 0.05 | 1.06 | 13.81 |
| 228 | 2044-03 | 1.11 | 0.05 | 1.06 | 12.75 |
| 229 | 2044-04 | 1.11 | 0.05 | 1.06 | 11.69 |
| 230 | 2044-05 | 1.10 | 0.04 | 1.06 | 10.63 |
| 231 | 2044-06 | 1.10 | 0.04 | 1.06 | 9.56 |
| 232 | 2044-07 | 1.10 | 0.03 | 1.06 | 8.50 |
| 233 | 2044-08 | 1.09 | 0.03 | 1.06 | 7.44 |
| 234 | 2044-09 | 1.09 | 0.03 | 1.06 | 6.38 |
| 235 | 2044-10 | 1.09 | 0.02 | 1.06 | 5.31 |
| 236 | 2044-11 | 1.08 | 0.02 | 1.06 | 4.25 |
| 237 | 2044-12 | 1.08 | 0.02 | 1.06 | 3.19 |
| 238 | 2045-01 | 1.07 | 0.01 | 1.06 | 2.13 |
| 239 | 2045-02 | 1.07 | 0.01 | 1.06 | 1.06 |
| 240 | 2045-03 | 1.07 | 0.00 | 1.06 | 0.00 |