贷款190元(公积金贷款)房贷,还款21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:190元
还款月数:21年
每月还款:0.92元
利息总额:42.61元
本息合计:232.61元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2026-01 | 0.92 | 0.32 | 0.61 | 189.39 |
| 2 | 2026-02 | 0.92 | 0.31 | 0.61 | 188.78 |
| 3 | 2026-03 | 0.92 | 0.31 | 0.61 | 188.17 |
| 4 | 2026-04 | 0.92 | 0.31 | 0.61 | 187.56 |
| 5 | 2026-05 | 0.92 | 0.31 | 0.61 | 186.95 |
| 6 | 2026-06 | 0.92 | 0.31 | 0.61 | 186.34 |
| 7 | 2026-07 | 0.92 | 0.31 | 0.61 | 185.72 |
| 8 | 2026-08 | 0.92 | 0.31 | 0.62 | 185.11 |
| 9 | 2026-09 | 0.92 | 0.31 | 0.62 | 184.49 |
| 10 | 2026-10 | 0.92 | 0.31 | 0.62 | 183.87 |
| 11 | 2026-11 | 0.92 | 0.30 | 0.62 | 183.26 |
| 12 | 2026-12 | 0.92 | 0.30 | 0.62 | 182.64 |
| 13 | 2027-01 | 0.92 | 0.30 | 0.62 | 182.02 |
| 14 | 2027-02 | 0.92 | 0.30 | 0.62 | 181.40 |
| 15 | 2027-03 | 0.92 | 0.30 | 0.62 | 180.77 |
| 16 | 2027-04 | 0.92 | 0.30 | 0.62 | 180.15 |
| 17 | 2027-05 | 0.92 | 0.30 | 0.62 | 179.53 |
| 18 | 2027-06 | 0.92 | 0.30 | 0.63 | 178.90 |
| 19 | 2027-07 | 0.92 | 0.30 | 0.63 | 178.27 |
| 20 | 2027-08 | 0.92 | 0.30 | 0.63 | 177.65 |
| 21 | 2027-09 | 0.92 | 0.29 | 0.63 | 177.02 |
| 22 | 2027-10 | 0.92 | 0.29 | 0.63 | 176.39 |
| 23 | 2027-11 | 0.92 | 0.29 | 0.63 | 175.76 |
| 24 | 2027-12 | 0.92 | 0.29 | 0.63 | 175.13 |
| 25 | 2028-01 | 0.92 | 0.29 | 0.63 | 174.49 |
| 26 | 2028-02 | 0.92 | 0.29 | 0.63 | 173.86 |
| 27 | 2028-03 | 0.92 | 0.29 | 0.63 | 173.23 |
| 28 | 2028-04 | 0.92 | 0.29 | 0.64 | 172.59 |
| 29 | 2028-05 | 0.92 | 0.29 | 0.64 | 171.95 |
| 30 | 2028-06 | 0.92 | 0.29 | 0.64 | 171.32 |
| 31 | 2028-07 | 0.92 | 0.28 | 0.64 | 170.68 |
| 32 | 2028-08 | 0.92 | 0.28 | 0.64 | 170.04 |
| 33 | 2028-09 | 0.92 | 0.28 | 0.64 | 169.39 |
| 34 | 2028-10 | 0.92 | 0.28 | 0.64 | 168.75 |
| 35 | 2028-11 | 0.92 | 0.28 | 0.64 | 168.11 |
| 36 | 2028-12 | 0.92 | 0.28 | 0.64 | 167.47 |
| 37 | 2029-01 | 0.92 | 0.28 | 0.65 | 166.82 |
| 38 | 2029-02 | 0.92 | 0.28 | 0.65 | 166.17 |
| 39 | 2029-03 | 0.92 | 0.28 | 0.65 | 165.53 |
| 40 | 2029-04 | 0.92 | 0.27 | 0.65 | 164.88 |
| 41 | 2029-05 | 0.92 | 0.27 | 0.65 | 164.23 |
| 42 | 2029-06 | 0.92 | 0.27 | 0.65 | 163.58 |
| 43 | 2029-07 | 0.92 | 0.27 | 0.65 | 162.93 |
| 44 | 2029-08 | 0.92 | 0.27 | 0.65 | 162.27 |
| 45 | 2029-09 | 0.92 | 0.27 | 0.65 | 161.62 |
| 46 | 2029-10 | 0.92 | 0.27 | 0.66 | 160.96 |
| 47 | 2029-11 | 0.92 | 0.27 | 0.66 | 160.31 |
| 48 | 2029-12 | 0.92 | 0.27 | 0.66 | 159.65 |
| 49 | 2030-01 | 0.92 | 0.26 | 0.66 | 158.99 |
| 50 | 2030-02 | 0.92 | 0.26 | 0.66 | 158.33 |
| 51 | 2030-03 | 0.92 | 0.26 | 0.66 | 157.67 |
| 52 | 2030-04 | 0.92 | 0.26 | 0.66 | 157.01 |
| 53 | 2030-05 | 0.92 | 0.26 | 0.66 | 156.35 |
| 54 | 2030-06 | 0.92 | 0.26 | 0.66 | 155.68 |
| 55 | 2030-07 | 0.92 | 0.26 | 0.66 | 155.02 |
| 56 | 2030-08 | 0.92 | 0.26 | 0.67 | 154.35 |
| 57 | 2030-09 | 0.92 | 0.26 | 0.67 | 153.69 |
| 58 | 2030-10 | 0.92 | 0.25 | 0.67 | 153.02 |
| 59 | 2030-11 | 0.92 | 0.25 | 0.67 | 152.35 |
| 60 | 2030-12 | 0.92 | 0.25 | 0.67 | 151.68 |
| 61 | 2031-01 | 0.92 | 0.25 | 0.67 | 151.01 |
| 62 | 2031-02 | 0.92 | 0.25 | 0.67 | 150.33 |
| 63 | 2031-03 | 0.92 | 0.25 | 0.67 | 149.66 |
| 64 | 2031-04 | 0.92 | 0.25 | 0.67 | 148.98 |
| 65 | 2031-05 | 0.92 | 0.25 | 0.68 | 148.31 |
| 66 | 2031-06 | 0.92 | 0.25 | 0.68 | 147.63 |
| 67 | 2031-07 | 0.92 | 0.24 | 0.68 | 146.95 |
| 68 | 2031-08 | 0.92 | 0.24 | 0.68 | 146.27 |
| 69 | 2031-09 | 0.92 | 0.24 | 0.68 | 145.59 |
| 70 | 2031-10 | 0.92 | 0.24 | 0.68 | 144.91 |
| 71 | 2031-11 | 0.92 | 0.24 | 0.68 | 144.23 |
| 72 | 2031-12 | 0.92 | 0.24 | 0.68 | 143.55 |
| 73 | 2032-01 | 0.92 | 0.24 | 0.69 | 142.86 |
| 74 | 2032-02 | 0.92 | 0.24 | 0.69 | 142.17 |
| 75 | 2032-03 | 0.92 | 0.24 | 0.69 | 141.49 |
| 76 | 2032-04 | 0.92 | 0.23 | 0.69 | 140.80 |
| 77 | 2032-05 | 0.92 | 0.23 | 0.69 | 140.11 |
| 78 | 2032-06 | 0.92 | 0.23 | 0.69 | 139.42 |
| 79 | 2032-07 | 0.92 | 0.23 | 0.69 | 138.73 |
| 80 | 2032-08 | 0.92 | 0.23 | 0.69 | 138.03 |
| 81 | 2032-09 | 0.92 | 0.23 | 0.69 | 137.34 |
| 82 | 2032-10 | 0.92 | 0.23 | 0.70 | 136.64 |
| 83 | 2032-11 | 0.92 | 0.23 | 0.70 | 135.95 |
| 84 | 2032-12 | 0.92 | 0.23 | 0.70 | 135.25 |
| 85 | 2033-01 | 0.92 | 0.22 | 0.70 | 134.55 |
| 86 | 2033-02 | 0.92 | 0.22 | 0.70 | 133.85 |
| 87 | 2033-03 | 0.92 | 0.22 | 0.70 | 133.15 |
| 88 | 2033-04 | 0.92 | 0.22 | 0.70 | 132.45 |
| 89 | 2033-05 | 0.92 | 0.22 | 0.70 | 131.74 |
| 90 | 2033-06 | 0.92 | 0.22 | 0.70 | 131.04 |
| 91 | 2033-07 | 0.92 | 0.22 | 0.71 | 130.33 |
| 92 | 2033-08 | 0.92 | 0.22 | 0.71 | 129.63 |
| 93 | 2033-09 | 0.92 | 0.21 | 0.71 | 128.92 |
| 94 | 2033-10 | 0.92 | 0.21 | 0.71 | 128.21 |
| 95 | 2033-11 | 0.92 | 0.21 | 0.71 | 127.50 |
| 96 | 2033-12 | 0.92 | 0.21 | 0.71 | 126.79 |
| 97 | 2034-01 | 0.92 | 0.21 | 0.71 | 126.07 |
| 98 | 2034-02 | 0.92 | 0.21 | 0.71 | 125.36 |
| 99 | 2034-03 | 0.92 | 0.21 | 0.72 | 124.65 |
| 100 | 2034-04 | 0.92 | 0.21 | 0.72 | 123.93 |
| 101 | 2034-05 | 0.92 | 0.21 | 0.72 | 123.21 |
| 102 | 2034-06 | 0.92 | 0.20 | 0.72 | 122.49 |
| 103 | 2034-07 | 0.92 | 0.20 | 0.72 | 121.77 |
| 104 | 2034-08 | 0.92 | 0.20 | 0.72 | 121.05 |
| 105 | 2034-09 | 0.92 | 0.20 | 0.72 | 120.33 |
| 106 | 2034-10 | 0.92 | 0.20 | 0.72 | 119.61 |
| 107 | 2034-11 | 0.92 | 0.20 | 0.72 | 118.88 |
| 108 | 2034-12 | 0.92 | 0.20 | 0.73 | 118.16 |
| 109 | 2035-01 | 0.92 | 0.20 | 0.73 | 117.43 |
| 110 | 2035-02 | 0.92 | 0.19 | 0.73 | 116.70 |
| 111 | 2035-03 | 0.92 | 0.19 | 0.73 | 115.97 |
| 112 | 2035-04 | 0.92 | 0.19 | 0.73 | 115.24 |
| 113 | 2035-05 | 0.92 | 0.19 | 0.73 | 114.51 |
| 114 | 2035-06 | 0.92 | 0.19 | 0.73 | 113.77 |
| 115 | 2035-07 | 0.92 | 0.19 | 0.73 | 113.04 |
| 116 | 2035-08 | 0.92 | 0.19 | 0.74 | 112.30 |
| 117 | 2035-09 | 0.92 | 0.19 | 0.74 | 111.57 |
| 118 | 2035-10 | 0.92 | 0.19 | 0.74 | 110.83 |
| 119 | 2035-11 | 0.92 | 0.18 | 0.74 | 110.09 |
| 120 | 2035-12 | 0.92 | 0.18 | 0.74 | 109.35 |
| 121 | 2036-01 | 0.92 | 0.18 | 0.74 | 108.61 |
| 122 | 2036-02 | 0.92 | 0.18 | 0.74 | 107.87 |
| 123 | 2036-03 | 0.92 | 0.18 | 0.74 | 107.12 |
| 124 | 2036-04 | 0.92 | 0.18 | 0.75 | 106.38 |
| 125 | 2036-05 | 0.92 | 0.18 | 0.75 | 105.63 |
| 126 | 2036-06 | 0.92 | 0.18 | 0.75 | 104.88 |
| 127 | 2036-07 | 0.92 | 0.17 | 0.75 | 104.13 |
| 128 | 2036-08 | 0.92 | 0.17 | 0.75 | 103.38 |
| 129 | 2036-09 | 0.92 | 0.17 | 0.75 | 102.63 |
| 130 | 2036-10 | 0.92 | 0.17 | 0.75 | 101.88 |
| 131 | 2036-11 | 0.92 | 0.17 | 0.75 | 101.12 |
| 132 | 2036-12 | 0.92 | 0.17 | 0.76 | 100.37 |
| 133 | 2037-01 | 0.92 | 0.17 | 0.76 | 99.61 |
| 134 | 2037-02 | 0.92 | 0.17 | 0.76 | 98.85 |
| 135 | 2037-03 | 0.92 | 0.16 | 0.76 | 98.09 |
| 136 | 2037-04 | 0.92 | 0.16 | 0.76 | 97.33 |
| 137 | 2037-05 | 0.92 | 0.16 | 0.76 | 96.57 |
| 138 | 2037-06 | 0.92 | 0.16 | 0.76 | 95.81 |
| 139 | 2037-07 | 0.92 | 0.16 | 0.76 | 95.04 |
| 140 | 2037-08 | 0.92 | 0.16 | 0.77 | 94.28 |
| 141 | 2037-09 | 0.92 | 0.16 | 0.77 | 93.51 |
| 142 | 2037-10 | 0.92 | 0.16 | 0.77 | 92.74 |
| 143 | 2037-11 | 0.92 | 0.15 | 0.77 | 91.98 |
| 144 | 2037-12 | 0.92 | 0.15 | 0.77 | 91.20 |
| 145 | 2038-01 | 0.92 | 0.15 | 0.77 | 90.43 |
| 146 | 2038-02 | 0.92 | 0.15 | 0.77 | 89.66 |
| 147 | 2038-03 | 0.92 | 0.15 | 0.77 | 88.89 |
| 148 | 2038-04 | 0.92 | 0.15 | 0.78 | 88.11 |
| 149 | 2038-05 | 0.92 | 0.15 | 0.78 | 87.33 |
| 150 | 2038-06 | 0.92 | 0.14 | 0.78 | 86.55 |
| 151 | 2038-07 | 0.92 | 0.14 | 0.78 | 85.78 |
| 152 | 2038-08 | 0.92 | 0.14 | 0.78 | 84.99 |
| 153 | 2038-09 | 0.92 | 0.14 | 0.78 | 84.21 |
| 154 | 2038-10 | 0.92 | 0.14 | 0.78 | 83.43 |
| 155 | 2038-11 | 0.92 | 0.14 | 0.78 | 82.64 |
| 156 | 2038-12 | 0.92 | 0.14 | 0.79 | 81.86 |
| 157 | 2039-01 | 0.92 | 0.14 | 0.79 | 81.07 |
| 158 | 2039-02 | 0.92 | 0.13 | 0.79 | 80.28 |
| 159 | 2039-03 | 0.92 | 0.13 | 0.79 | 79.49 |
| 160 | 2039-04 | 0.92 | 0.13 | 0.79 | 78.70 |
| 161 | 2039-05 | 0.92 | 0.13 | 0.79 | 77.91 |
| 162 | 2039-06 | 0.92 | 0.13 | 0.79 | 77.11 |
| 163 | 2039-07 | 0.92 | 0.13 | 0.80 | 76.32 |
| 164 | 2039-08 | 0.92 | 0.13 | 0.80 | 75.52 |
| 165 | 2039-09 | 0.92 | 0.13 | 0.80 | 74.72 |
| 166 | 2039-10 | 0.92 | 0.12 | 0.80 | 73.93 |
| 167 | 2039-11 | 0.92 | 0.12 | 0.80 | 73.13 |
| 168 | 2039-12 | 0.92 | 0.12 | 0.80 | 72.32 |
| 169 | 2040-01 | 0.92 | 0.12 | 0.80 | 71.52 |
| 170 | 2040-02 | 0.92 | 0.12 | 0.80 | 70.72 |
| 171 | 2040-03 | 0.92 | 0.12 | 0.81 | 69.91 |
| 172 | 2040-04 | 0.92 | 0.12 | 0.81 | 69.10 |
| 173 | 2040-05 | 0.92 | 0.11 | 0.81 | 68.29 |
| 174 | 2040-06 | 0.92 | 0.11 | 0.81 | 67.48 |
| 175 | 2040-07 | 0.92 | 0.11 | 0.81 | 66.67 |
| 176 | 2040-08 | 0.92 | 0.11 | 0.81 | 65.86 |
| 177 | 2040-09 | 0.92 | 0.11 | 0.81 | 65.05 |
| 178 | 2040-10 | 0.92 | 0.11 | 0.82 | 64.23 |
| 179 | 2040-11 | 0.92 | 0.11 | 0.82 | 63.42 |
| 180 | 2040-12 | 0.92 | 0.11 | 0.82 | 62.60 |
| 181 | 2041-01 | 0.92 | 0.10 | 0.82 | 61.78 |
| 182 | 2041-02 | 0.92 | 0.10 | 0.82 | 60.96 |
| 183 | 2041-03 | 0.92 | 0.10 | 0.82 | 60.14 |
| 184 | 2041-04 | 0.92 | 0.10 | 0.82 | 59.31 |
| 185 | 2041-05 | 0.92 | 0.10 | 0.82 | 58.49 |
| 186 | 2041-06 | 0.92 | 0.10 | 0.83 | 57.66 |
| 187 | 2041-07 | 0.92 | 0.10 | 0.83 | 56.83 |
| 188 | 2041-08 | 0.92 | 0.09 | 0.83 | 56.01 |
| 189 | 2041-09 | 0.92 | 0.09 | 0.83 | 55.18 |
| 190 | 2041-10 | 0.92 | 0.09 | 0.83 | 54.34 |
| 191 | 2041-11 | 0.92 | 0.09 | 0.83 | 53.51 |
| 192 | 2041-12 | 0.92 | 0.09 | 0.83 | 52.68 |
| 193 | 2042-01 | 0.92 | 0.09 | 0.84 | 51.84 |
| 194 | 2042-02 | 0.92 | 0.09 | 0.84 | 51.00 |
| 195 | 2042-03 | 0.92 | 0.08 | 0.84 | 50.16 |
| 196 | 2042-04 | 0.92 | 0.08 | 0.84 | 49.33 |
| 197 | 2042-05 | 0.92 | 0.08 | 0.84 | 48.48 |
| 198 | 2042-06 | 0.92 | 0.08 | 0.84 | 47.64 |
| 199 | 2042-07 | 0.92 | 0.08 | 0.84 | 46.80 |
| 200 | 2042-08 | 0.92 | 0.08 | 0.85 | 45.95 |
| 201 | 2042-09 | 0.92 | 0.08 | 0.85 | 45.10 |
| 202 | 2042-10 | 0.92 | 0.07 | 0.85 | 44.26 |
| 203 | 2042-11 | 0.92 | 0.07 | 0.85 | 43.41 |
| 204 | 2042-12 | 0.92 | 0.07 | 0.85 | 42.56 |
| 205 | 2043-01 | 0.92 | 0.07 | 0.85 | 41.70 |
| 206 | 2043-02 | 0.92 | 0.07 | 0.85 | 40.85 |
| 207 | 2043-03 | 0.92 | 0.07 | 0.86 | 39.99 |
| 208 | 2043-04 | 0.92 | 0.07 | 0.86 | 39.14 |
| 209 | 2043-05 | 0.92 | 0.06 | 0.86 | 38.28 |
| 210 | 2043-06 | 0.92 | 0.06 | 0.86 | 37.42 |
| 211 | 2043-07 | 0.92 | 0.06 | 0.86 | 36.56 |
| 212 | 2043-08 | 0.92 | 0.06 | 0.86 | 35.70 |
| 213 | 2043-09 | 0.92 | 0.06 | 0.86 | 34.83 |
| 214 | 2043-10 | 0.92 | 0.06 | 0.87 | 33.97 |
| 215 | 2043-11 | 0.92 | 0.06 | 0.87 | 33.10 |
| 216 | 2043-12 | 0.92 | 0.05 | 0.87 | 32.23 |
| 217 | 2044-01 | 0.92 | 0.05 | 0.87 | 31.36 |
| 218 | 2044-02 | 0.92 | 0.05 | 0.87 | 30.49 |
| 219 | 2044-03 | 0.92 | 0.05 | 0.87 | 29.62 |
| 220 | 2044-04 | 0.92 | 0.05 | 0.87 | 28.74 |
| 221 | 2044-05 | 0.92 | 0.05 | 0.88 | 27.87 |
| 222 | 2044-06 | 0.92 | 0.05 | 0.88 | 26.99 |
| 223 | 2044-07 | 0.92 | 0.04 | 0.88 | 26.11 |
| 224 | 2044-08 | 0.92 | 0.04 | 0.88 | 25.23 |
| 225 | 2044-09 | 0.92 | 0.04 | 0.88 | 24.35 |
| 226 | 2044-10 | 0.92 | 0.04 | 0.88 | 23.47 |
| 227 | 2044-11 | 0.92 | 0.04 | 0.88 | 22.59 |
| 228 | 2044-12 | 0.92 | 0.04 | 0.89 | 21.70 |
| 229 | 2045-01 | 0.92 | 0.04 | 0.89 | 20.81 |
| 230 | 2045-02 | 0.92 | 0.03 | 0.89 | 19.93 |
| 231 | 2045-03 | 0.92 | 0.03 | 0.89 | 19.04 |
| 232 | 2045-04 | 0.92 | 0.03 | 0.89 | 18.14 |
| 233 | 2045-05 | 0.92 | 0.03 | 0.89 | 17.25 |
| 234 | 2045-06 | 0.92 | 0.03 | 0.89 | 16.36 |
| 235 | 2045-07 | 0.92 | 0.03 | 0.90 | 15.46 |
| 236 | 2045-08 | 0.92 | 0.03 | 0.90 | 14.56 |
| 237 | 2045-09 | 0.92 | 0.02 | 0.90 | 13.66 |
| 238 | 2045-10 | 0.92 | 0.02 | 0.90 | 12.76 |
| 239 | 2045-11 | 0.92 | 0.02 | 0.90 | 11.86 |
| 240 | 2045-12 | 0.92 | 0.02 | 0.90 | 10.96 |
| 241 | 2046-01 | 0.92 | 0.02 | 0.90 | 10.05 |
| 242 | 2046-02 | 0.92 | 0.02 | 0.91 | 9.15 |
| 243 | 2046-03 | 0.92 | 0.02 | 0.91 | 8.24 |
| 244 | 2046-04 | 0.92 | 0.01 | 0.91 | 7.33 |
| 245 | 2046-05 | 0.92 | 0.01 | 0.91 | 6.42 |
| 246 | 2046-06 | 0.92 | 0.01 | 0.91 | 5.51 |
| 247 | 2046-07 | 0.92 | 0.01 | 0.91 | 4.59 |
| 248 | 2046-08 | 0.92 | 0.01 | 0.92 | 3.68 |
| 249 | 2046-09 | 0.92 | 0.01 | 0.92 | 2.76 |
| 250 | 2046-10 | 0.92 | 0.00 | 0.92 | 1.84 |
| 251 | 2046-11 | 0.92 | 0.00 | 0.92 | 0.92 |
| 252 | 2046-12 | 0.92 | 0.00 | 0.92 | 0.00 |
等额本金还款方式:
贷款总额:190元
还款月数:21年
首月还款:1.07元
每月递减:0元
利息总额:39.86元
本息合计:229.86元
节省利息:2.75元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2026-01 | 1.07 | 0.32 | 0.75 | 189.25 |
| 2 | 2026-02 | 1.07 | 0.31 | 0.75 | 188.49 |
| 3 | 2026-03 | 1.07 | 0.31 | 0.75 | 187.74 |
| 4 | 2026-04 | 1.07 | 0.31 | 0.75 | 186.98 |
| 5 | 2026-05 | 1.06 | 0.31 | 0.75 | 186.23 |
| 6 | 2026-06 | 1.06 | 0.31 | 0.75 | 185.48 |
| 7 | 2026-07 | 1.06 | 0.31 | 0.75 | 184.72 |
| 8 | 2026-08 | 1.06 | 0.31 | 0.75 | 183.97 |
| 9 | 2026-09 | 1.06 | 0.31 | 0.75 | 183.21 |
| 10 | 2026-10 | 1.06 | 0.30 | 0.75 | 182.46 |
| 11 | 2026-11 | 1.06 | 0.30 | 0.75 | 181.71 |
| 12 | 2026-12 | 1.06 | 0.30 | 0.75 | 180.95 |
| 13 | 2027-01 | 1.05 | 0.30 | 0.75 | 180.20 |
| 14 | 2027-02 | 1.05 | 0.30 | 0.75 | 179.44 |
| 15 | 2027-03 | 1.05 | 0.30 | 0.75 | 178.69 |
| 16 | 2027-04 | 1.05 | 0.30 | 0.75 | 177.94 |
| 17 | 2027-05 | 1.05 | 0.30 | 0.75 | 177.18 |
| 18 | 2027-06 | 1.05 | 0.29 | 0.75 | 176.43 |
| 19 | 2027-07 | 1.05 | 0.29 | 0.75 | 175.67 |
| 20 | 2027-08 | 1.05 | 0.29 | 0.75 | 174.92 |
| 21 | 2027-09 | 1.04 | 0.29 | 0.75 | 174.17 |
| 22 | 2027-10 | 1.04 | 0.29 | 0.75 | 173.41 |
| 23 | 2027-11 | 1.04 | 0.29 | 0.75 | 172.66 |
| 24 | 2027-12 | 1.04 | 0.29 | 0.75 | 171.90 |
| 25 | 2028-01 | 1.04 | 0.29 | 0.75 | 171.15 |
| 26 | 2028-02 | 1.04 | 0.28 | 0.75 | 170.40 |
| 27 | 2028-03 | 1.04 | 0.28 | 0.75 | 169.64 |
| 28 | 2028-04 | 1.04 | 0.28 | 0.75 | 168.89 |
| 29 | 2028-05 | 1.03 | 0.28 | 0.75 | 168.13 |
| 30 | 2028-06 | 1.03 | 0.28 | 0.75 | 167.38 |
| 31 | 2028-07 | 1.03 | 0.28 | 0.75 | 166.63 |
| 32 | 2028-08 | 1.03 | 0.28 | 0.75 | 165.87 |
| 33 | 2028-09 | 1.03 | 0.28 | 0.75 | 165.12 |
| 34 | 2028-10 | 1.03 | 0.27 | 0.75 | 164.37 |
| 35 | 2028-11 | 1.03 | 0.27 | 0.75 | 163.61 |
| 36 | 2028-12 | 1.03 | 0.27 | 0.75 | 162.86 |
| 37 | 2029-01 | 1.02 | 0.27 | 0.75 | 162.10 |
| 38 | 2029-02 | 1.02 | 0.27 | 0.75 | 161.35 |
| 39 | 2029-03 | 1.02 | 0.27 | 0.75 | 160.60 |
| 40 | 2029-04 | 1.02 | 0.27 | 0.75 | 159.84 |
| 41 | 2029-05 | 1.02 | 0.27 | 0.75 | 159.09 |
| 42 | 2029-06 | 1.02 | 0.26 | 0.75 | 158.33 |
| 43 | 2029-07 | 1.02 | 0.26 | 0.75 | 157.58 |
| 44 | 2029-08 | 1.02 | 0.26 | 0.75 | 156.83 |
| 45 | 2029-09 | 1.01 | 0.26 | 0.75 | 156.07 |
| 46 | 2029-10 | 1.01 | 0.26 | 0.75 | 155.32 |
| 47 | 2029-11 | 1.01 | 0.26 | 0.75 | 154.56 |
| 48 | 2029-12 | 1.01 | 0.26 | 0.75 | 153.81 |
| 49 | 2030-01 | 1.01 | 0.26 | 0.75 | 153.06 |
| 50 | 2030-02 | 1.01 | 0.25 | 0.75 | 152.30 |
| 51 | 2030-03 | 1.01 | 0.25 | 0.75 | 151.55 |
| 52 | 2030-04 | 1.01 | 0.25 | 0.75 | 150.79 |
| 53 | 2030-05 | 1.00 | 0.25 | 0.75 | 150.04 |
| 54 | 2030-06 | 1.00 | 0.25 | 0.75 | 149.29 |
| 55 | 2030-07 | 1.00 | 0.25 | 0.75 | 148.53 |
| 56 | 2030-08 | 1.00 | 0.25 | 0.75 | 147.78 |
| 57 | 2030-09 | 1.00 | 0.25 | 0.75 | 147.02 |
| 58 | 2030-10 | 1.00 | 0.24 | 0.75 | 146.27 |
| 59 | 2030-11 | 1.00 | 0.24 | 0.75 | 145.52 |
| 60 | 2030-12 | 1.00 | 0.24 | 0.75 | 144.76 |
| 61 | 2031-01 | 0.99 | 0.24 | 0.75 | 144.01 |
| 62 | 2031-02 | 0.99 | 0.24 | 0.75 | 143.25 |
| 63 | 2031-03 | 0.99 | 0.24 | 0.75 | 142.50 |
| 64 | 2031-04 | 0.99 | 0.24 | 0.75 | 141.75 |
| 65 | 2031-05 | 0.99 | 0.24 | 0.75 | 140.99 |
| 66 | 2031-06 | 0.99 | 0.23 | 0.75 | 140.24 |
| 67 | 2031-07 | 0.99 | 0.23 | 0.75 | 139.48 |
| 68 | 2031-08 | 0.99 | 0.23 | 0.75 | 138.73 |
| 69 | 2031-09 | 0.98 | 0.23 | 0.75 | 137.98 |
| 70 | 2031-10 | 0.98 | 0.23 | 0.75 | 137.22 |
| 71 | 2031-11 | 0.98 | 0.23 | 0.75 | 136.47 |
| 72 | 2031-12 | 0.98 | 0.23 | 0.75 | 135.71 |
| 73 | 2032-01 | 0.98 | 0.23 | 0.75 | 134.96 |
| 74 | 2032-02 | 0.98 | 0.22 | 0.75 | 134.21 |
| 75 | 2032-03 | 0.98 | 0.22 | 0.75 | 133.45 |
| 76 | 2032-04 | 0.98 | 0.22 | 0.75 | 132.70 |
| 77 | 2032-05 | 0.97 | 0.22 | 0.75 | 131.94 |
| 78 | 2032-06 | 0.97 | 0.22 | 0.75 | 131.19 |
| 79 | 2032-07 | 0.97 | 0.22 | 0.75 | 130.44 |
| 80 | 2032-08 | 0.97 | 0.22 | 0.75 | 129.68 |
| 81 | 2032-09 | 0.97 | 0.22 | 0.75 | 128.93 |
| 82 | 2032-10 | 0.97 | 0.21 | 0.75 | 128.17 |
| 83 | 2032-11 | 0.97 | 0.21 | 0.75 | 127.42 |
| 84 | 2032-12 | 0.97 | 0.21 | 0.75 | 126.67 |
| 85 | 2033-01 | 0.96 | 0.21 | 0.75 | 125.91 |
| 86 | 2033-02 | 0.96 | 0.21 | 0.75 | 125.16 |
| 87 | 2033-03 | 0.96 | 0.21 | 0.75 | 124.40 |
| 88 | 2033-04 | 0.96 | 0.21 | 0.75 | 123.65 |
| 89 | 2033-05 | 0.96 | 0.21 | 0.75 | 122.90 |
| 90 | 2033-06 | 0.96 | 0.20 | 0.75 | 122.14 |
| 91 | 2033-07 | 0.96 | 0.20 | 0.75 | 121.39 |
| 92 | 2033-08 | 0.96 | 0.20 | 0.75 | 120.63 |
| 93 | 2033-09 | 0.95 | 0.20 | 0.75 | 119.88 |
| 94 | 2033-10 | 0.95 | 0.20 | 0.75 | 119.13 |
| 95 | 2033-11 | 0.95 | 0.20 | 0.75 | 118.37 |
| 96 | 2033-12 | 0.95 | 0.20 | 0.75 | 117.62 |
| 97 | 2034-01 | 0.95 | 0.20 | 0.75 | 116.87 |
| 98 | 2034-02 | 0.95 | 0.19 | 0.75 | 116.11 |
| 99 | 2034-03 | 0.95 | 0.19 | 0.75 | 115.36 |
| 100 | 2034-04 | 0.95 | 0.19 | 0.75 | 114.60 |
| 101 | 2034-05 | 0.94 | 0.19 | 0.75 | 113.85 |
| 102 | 2034-06 | 0.94 | 0.19 | 0.75 | 113.10 |
| 103 | 2034-07 | 0.94 | 0.19 | 0.75 | 112.34 |
| 104 | 2034-08 | 0.94 | 0.19 | 0.75 | 111.59 |
| 105 | 2034-09 | 0.94 | 0.19 | 0.75 | 110.83 |
| 106 | 2034-10 | 0.94 | 0.18 | 0.75 | 110.08 |
| 107 | 2034-11 | 0.94 | 0.18 | 0.75 | 109.33 |
| 108 | 2034-12 | 0.94 | 0.18 | 0.75 | 108.57 |
| 109 | 2035-01 | 0.93 | 0.18 | 0.75 | 107.82 |
| 110 | 2035-02 | 0.93 | 0.18 | 0.75 | 107.06 |
| 111 | 2035-03 | 0.93 | 0.18 | 0.75 | 106.31 |
| 112 | 2035-04 | 0.93 | 0.18 | 0.75 | 105.56 |
| 113 | 2035-05 | 0.93 | 0.18 | 0.75 | 104.80 |
| 114 | 2035-06 | 0.93 | 0.17 | 0.75 | 104.05 |
| 115 | 2035-07 | 0.93 | 0.17 | 0.75 | 103.29 |
| 116 | 2035-08 | 0.93 | 0.17 | 0.75 | 102.54 |
| 117 | 2035-09 | 0.92 | 0.17 | 0.75 | 101.79 |
| 118 | 2035-10 | 0.92 | 0.17 | 0.75 | 101.03 |
| 119 | 2035-11 | 0.92 | 0.17 | 0.75 | 100.28 |
| 120 | 2035-12 | 0.92 | 0.17 | 0.75 | 99.52 |
| 121 | 2036-01 | 0.92 | 0.17 | 0.75 | 98.77 |
| 122 | 2036-02 | 0.92 | 0.16 | 0.75 | 98.02 |
| 123 | 2036-03 | 0.92 | 0.16 | 0.75 | 97.26 |
| 124 | 2036-04 | 0.92 | 0.16 | 0.75 | 96.51 |
| 125 | 2036-05 | 0.91 | 0.16 | 0.75 | 95.75 |
| 126 | 2036-06 | 0.91 | 0.16 | 0.75 | 95.00 |
| 127 | 2036-07 | 0.91 | 0.16 | 0.75 | 94.25 |
| 128 | 2036-08 | 0.91 | 0.16 | 0.75 | 93.49 |
| 129 | 2036-09 | 0.91 | 0.16 | 0.75 | 92.74 |
| 130 | 2036-10 | 0.91 | 0.15 | 0.75 | 91.98 |
| 131 | 2036-11 | 0.91 | 0.15 | 0.75 | 91.23 |
| 132 | 2036-12 | 0.91 | 0.15 | 0.75 | 90.48 |
| 133 | 2037-01 | 0.90 | 0.15 | 0.75 | 89.72 |
| 134 | 2037-02 | 0.90 | 0.15 | 0.75 | 88.97 |
| 135 | 2037-03 | 0.90 | 0.15 | 0.75 | 88.21 |
| 136 | 2037-04 | 0.90 | 0.15 | 0.75 | 87.46 |
| 137 | 2037-05 | 0.90 | 0.15 | 0.75 | 86.71 |
| 138 | 2037-06 | 0.90 | 0.14 | 0.75 | 85.95 |
| 139 | 2037-07 | 0.90 | 0.14 | 0.75 | 85.20 |
| 140 | 2037-08 | 0.90 | 0.14 | 0.75 | 84.44 |
| 141 | 2037-09 | 0.89 | 0.14 | 0.75 | 83.69 |
| 142 | 2037-10 | 0.89 | 0.14 | 0.75 | 82.94 |
| 143 | 2037-11 | 0.89 | 0.14 | 0.75 | 82.18 |
| 144 | 2037-12 | 0.89 | 0.14 | 0.75 | 81.43 |
| 145 | 2038-01 | 0.89 | 0.14 | 0.75 | 80.67 |
| 146 | 2038-02 | 0.89 | 0.13 | 0.75 | 79.92 |
| 147 | 2038-03 | 0.89 | 0.13 | 0.75 | 79.17 |
| 148 | 2038-04 | 0.89 | 0.13 | 0.75 | 78.41 |
| 149 | 2038-05 | 0.88 | 0.13 | 0.75 | 77.66 |
| 150 | 2038-06 | 0.88 | 0.13 | 0.75 | 76.90 |
| 151 | 2038-07 | 0.88 | 0.13 | 0.75 | 76.15 |
| 152 | 2038-08 | 0.88 | 0.13 | 0.75 | 75.40 |
| 153 | 2038-09 | 0.88 | 0.13 | 0.75 | 74.64 |
| 154 | 2038-10 | 0.88 | 0.12 | 0.75 | 73.89 |
| 155 | 2038-11 | 0.88 | 0.12 | 0.75 | 73.13 |
| 156 | 2038-12 | 0.88 | 0.12 | 0.75 | 72.38 |
| 157 | 2039-01 | 0.87 | 0.12 | 0.75 | 71.63 |
| 158 | 2039-02 | 0.87 | 0.12 | 0.75 | 70.87 |
| 159 | 2039-03 | 0.87 | 0.12 | 0.75 | 70.12 |
| 160 | 2039-04 | 0.87 | 0.12 | 0.75 | 69.37 |
| 161 | 2039-05 | 0.87 | 0.12 | 0.75 | 68.61 |
| 162 | 2039-06 | 0.87 | 0.11 | 0.75 | 67.86 |
| 163 | 2039-07 | 0.87 | 0.11 | 0.75 | 67.10 |
| 164 | 2039-08 | 0.87 | 0.11 | 0.75 | 66.35 |
| 165 | 2039-09 | 0.86 | 0.11 | 0.75 | 65.60 |
| 166 | 2039-10 | 0.86 | 0.11 | 0.75 | 64.84 |
| 167 | 2039-11 | 0.86 | 0.11 | 0.75 | 64.09 |
| 168 | 2039-12 | 0.86 | 0.11 | 0.75 | 63.33 |
| 169 | 2040-01 | 0.86 | 0.11 | 0.75 | 62.58 |
| 170 | 2040-02 | 0.86 | 0.10 | 0.75 | 61.83 |
| 171 | 2040-03 | 0.86 | 0.10 | 0.75 | 61.07 |
| 172 | 2040-04 | 0.86 | 0.10 | 0.75 | 60.32 |
| 173 | 2040-05 | 0.85 | 0.10 | 0.75 | 59.56 |
| 174 | 2040-06 | 0.85 | 0.10 | 0.75 | 58.81 |
| 175 | 2040-07 | 0.85 | 0.10 | 0.75 | 58.06 |
| 176 | 2040-08 | 0.85 | 0.10 | 0.75 | 57.30 |
| 177 | 2040-09 | 0.85 | 0.10 | 0.75 | 56.55 |
| 178 | 2040-10 | 0.85 | 0.09 | 0.75 | 55.79 |
| 179 | 2040-11 | 0.85 | 0.09 | 0.75 | 55.04 |
| 180 | 2040-12 | 0.85 | 0.09 | 0.75 | 54.29 |
| 181 | 2041-01 | 0.84 | 0.09 | 0.75 | 53.53 |
| 182 | 2041-02 | 0.84 | 0.09 | 0.75 | 52.78 |
| 183 | 2041-03 | 0.84 | 0.09 | 0.75 | 52.02 |
| 184 | 2041-04 | 0.84 | 0.09 | 0.75 | 51.27 |
| 185 | 2041-05 | 0.84 | 0.09 | 0.75 | 50.52 |
| 186 | 2041-06 | 0.84 | 0.08 | 0.75 | 49.76 |
| 187 | 2041-07 | 0.84 | 0.08 | 0.75 | 49.01 |
| 188 | 2041-08 | 0.84 | 0.08 | 0.75 | 48.25 |
| 189 | 2041-09 | 0.83 | 0.08 | 0.75 | 47.50 |
| 190 | 2041-10 | 0.83 | 0.08 | 0.75 | 46.75 |
| 191 | 2041-11 | 0.83 | 0.08 | 0.75 | 45.99 |
| 192 | 2041-12 | 0.83 | 0.08 | 0.75 | 45.24 |
| 193 | 2042-01 | 0.83 | 0.08 | 0.75 | 44.48 |
| 194 | 2042-02 | 0.83 | 0.07 | 0.75 | 43.73 |
| 195 | 2042-03 | 0.83 | 0.07 | 0.75 | 42.98 |
| 196 | 2042-04 | 0.83 | 0.07 | 0.75 | 42.22 |
| 197 | 2042-05 | 0.82 | 0.07 | 0.75 | 41.47 |
| 198 | 2042-06 | 0.82 | 0.07 | 0.75 | 40.71 |
| 199 | 2042-07 | 0.82 | 0.07 | 0.75 | 39.96 |
| 200 | 2042-08 | 0.82 | 0.07 | 0.75 | 39.21 |
| 201 | 2042-09 | 0.82 | 0.07 | 0.75 | 38.45 |
| 202 | 2042-10 | 0.82 | 0.06 | 0.75 | 37.70 |
| 203 | 2042-11 | 0.82 | 0.06 | 0.75 | 36.94 |
| 204 | 2042-12 | 0.82 | 0.06 | 0.75 | 36.19 |
| 205 | 2043-01 | 0.81 | 0.06 | 0.75 | 35.44 |
| 206 | 2043-02 | 0.81 | 0.06 | 0.75 | 34.68 |
| 207 | 2043-03 | 0.81 | 0.06 | 0.75 | 33.93 |
| 208 | 2043-04 | 0.81 | 0.06 | 0.75 | 33.17 |
| 209 | 2043-05 | 0.81 | 0.06 | 0.75 | 32.42 |
| 210 | 2043-06 | 0.81 | 0.05 | 0.75 | 31.67 |
| 211 | 2043-07 | 0.81 | 0.05 | 0.75 | 30.91 |
| 212 | 2043-08 | 0.81 | 0.05 | 0.75 | 30.16 |
| 213 | 2043-09 | 0.80 | 0.05 | 0.75 | 29.40 |
| 214 | 2043-10 | 0.80 | 0.05 | 0.75 | 28.65 |
| 215 | 2043-11 | 0.80 | 0.05 | 0.75 | 27.90 |
| 216 | 2043-12 | 0.80 | 0.05 | 0.75 | 27.14 |
| 217 | 2044-01 | 0.80 | 0.05 | 0.75 | 26.39 |
| 218 | 2044-02 | 0.80 | 0.04 | 0.75 | 25.63 |
| 219 | 2044-03 | 0.80 | 0.04 | 0.75 | 24.88 |
| 220 | 2044-04 | 0.80 | 0.04 | 0.75 | 24.13 |
| 221 | 2044-05 | 0.79 | 0.04 | 0.75 | 23.37 |
| 222 | 2044-06 | 0.79 | 0.04 | 0.75 | 22.62 |
| 223 | 2044-07 | 0.79 | 0.04 | 0.75 | 21.87 |
| 224 | 2044-08 | 0.79 | 0.04 | 0.75 | 21.11 |
| 225 | 2044-09 | 0.79 | 0.04 | 0.75 | 20.36 |
| 226 | 2044-10 | 0.79 | 0.03 | 0.75 | 19.60 |
| 227 | 2044-11 | 0.79 | 0.03 | 0.75 | 18.85 |
| 228 | 2044-12 | 0.79 | 0.03 | 0.75 | 18.10 |
| 229 | 2045-01 | 0.78 | 0.03 | 0.75 | 17.34 |
| 230 | 2045-02 | 0.78 | 0.03 | 0.75 | 16.59 |
| 231 | 2045-03 | 0.78 | 0.03 | 0.75 | 15.83 |
| 232 | 2045-04 | 0.78 | 0.03 | 0.75 | 15.08 |
| 233 | 2045-05 | 0.78 | 0.03 | 0.75 | 14.33 |
| 234 | 2045-06 | 0.78 | 0.02 | 0.75 | 13.57 |
| 235 | 2045-07 | 0.78 | 0.02 | 0.75 | 12.82 |
| 236 | 2045-08 | 0.78 | 0.02 | 0.75 | 12.06 |
| 237 | 2045-09 | 0.77 | 0.02 | 0.75 | 11.31 |
| 238 | 2045-10 | 0.77 | 0.02 | 0.75 | 10.56 |
| 239 | 2045-11 | 0.77 | 0.02 | 0.75 | 9.80 |
| 240 | 2045-12 | 0.77 | 0.02 | 0.75 | 9.05 |
| 241 | 2046-01 | 0.77 | 0.02 | 0.75 | 8.29 |
| 242 | 2046-02 | 0.77 | 0.01 | 0.75 | 7.54 |
| 243 | 2046-03 | 0.77 | 0.01 | 0.75 | 6.79 |
| 244 | 2046-04 | 0.77 | 0.01 | 0.75 | 6.03 |
| 245 | 2046-05 | 0.76 | 0.01 | 0.75 | 5.28 |
| 246 | 2046-06 | 0.76 | 0.01 | 0.75 | 4.52 |
| 247 | 2046-07 | 0.76 | 0.01 | 0.75 | 3.77 |
| 248 | 2046-08 | 0.76 | 0.01 | 0.75 | 3.02 |
| 249 | 2046-09 | 0.76 | 0.01 | 0.75 | 2.26 |
| 250 | 2046-10 | 0.76 | 0.00 | 0.75 | 1.51 |
| 251 | 2046-11 | 0.76 | 0.00 | 0.75 | 0.75 |
| 252 | 2046-12 | 0.76 | 0.00 | 0.75 | 0.00 |