深圳贷款204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:204元
还款月数:20年
每月还款:1.15元
利息总额:71.22元
本息合计:275.22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 | 1.15 | 0.54 | 0.61 | 203.39 |
| 2 | 2025-05 | 1.15 | 0.53 | 0.61 | 202.78 |
| 3 | 2025-06 | 1.15 | 0.53 | 0.61 | 202.16 |
| 4 | 2025-07 | 1.15 | 0.53 | 0.62 | 201.55 |
| 5 | 2025-08 | 1.15 | 0.53 | 0.62 | 200.93 |
| 6 | 2025-09 | 1.15 | 0.53 | 0.62 | 200.31 |
| 7 | 2025-10 | 1.15 | 0.53 | 0.62 | 199.69 |
| 8 | 2025-11 | 1.15 | 0.52 | 0.62 | 199.06 |
| 9 | 2025-12 | 1.15 | 0.52 | 0.62 | 198.44 |
| 10 | 2026-01 | 1.15 | 0.52 | 0.63 | 197.81 |
| 11 | 2026-02 | 1.15 | 0.52 | 0.63 | 197.19 |
| 12 | 2026-03 | 1.15 | 0.52 | 0.63 | 196.56 |
| 13 | 2026-04 | 1.15 | 0.52 | 0.63 | 195.93 |
| 14 | 2026-05 | 1.15 | 0.51 | 0.63 | 195.29 |
| 15 | 2026-06 | 1.15 | 0.51 | 0.63 | 194.66 |
| 16 | 2026-07 | 1.15 | 0.51 | 0.64 | 194.02 |
| 17 | 2026-08 | 1.15 | 0.51 | 0.64 | 193.39 |
| 18 | 2026-09 | 1.15 | 0.51 | 0.64 | 192.75 |
| 19 | 2026-10 | 1.15 | 0.51 | 0.64 | 192.11 |
| 20 | 2026-11 | 1.15 | 0.50 | 0.64 | 191.47 |
| 21 | 2026-12 | 1.15 | 0.50 | 0.64 | 190.82 |
| 22 | 2027-01 | 1.15 | 0.50 | 0.65 | 190.18 |
| 23 | 2027-02 | 1.15 | 0.50 | 0.65 | 189.53 |
| 24 | 2027-03 | 1.15 | 0.50 | 0.65 | 188.88 |
| 25 | 2027-04 | 1.15 | 0.50 | 0.65 | 188.23 |
| 26 | 2027-05 | 1.15 | 0.49 | 0.65 | 187.57 |
| 27 | 2027-06 | 1.15 | 0.49 | 0.65 | 186.92 |
| 28 | 2027-07 | 1.15 | 0.49 | 0.66 | 186.26 |
| 29 | 2027-08 | 1.15 | 0.49 | 0.66 | 185.61 |
| 30 | 2027-09 | 1.15 | 0.49 | 0.66 | 184.95 |
| 31 | 2027-10 | 1.15 | 0.49 | 0.66 | 184.29 |
| 32 | 2027-11 | 1.15 | 0.48 | 0.66 | 183.62 |
| 33 | 2027-12 | 1.15 | 0.48 | 0.66 | 182.96 |
| 34 | 2028-01 | 1.15 | 0.48 | 0.67 | 182.29 |
| 35 | 2028-02 | 1.15 | 0.48 | 0.67 | 181.62 |
| 36 | 2028-03 | 1.15 | 0.48 | 0.67 | 180.95 |
| 37 | 2028-04 | 1.15 | 0.48 | 0.67 | 180.28 |
| 38 | 2028-05 | 1.15 | 0.47 | 0.67 | 179.61 |
| 39 | 2028-06 | 1.15 | 0.47 | 0.68 | 178.93 |
| 40 | 2028-07 | 1.15 | 0.47 | 0.68 | 178.26 |
| 41 | 2028-08 | 1.15 | 0.47 | 0.68 | 177.58 |
| 42 | 2028-09 | 1.15 | 0.47 | 0.68 | 176.90 |
| 43 | 2028-10 | 1.15 | 0.46 | 0.68 | 176.21 |
| 44 | 2028-11 | 1.15 | 0.46 | 0.68 | 175.53 |
| 45 | 2028-12 | 1.15 | 0.46 | 0.69 | 174.84 |
| 46 | 2029-01 | 1.15 | 0.46 | 0.69 | 174.16 |
| 47 | 2029-02 | 1.15 | 0.46 | 0.69 | 173.47 |
| 48 | 2029-03 | 1.15 | 0.46 | 0.69 | 172.77 |
| 49 | 2029-04 | 1.15 | 0.45 | 0.69 | 172.08 |
| 50 | 2029-05 | 1.15 | 0.45 | 0.70 | 171.39 |
| 51 | 2029-06 | 1.15 | 0.45 | 0.70 | 170.69 |
| 52 | 2029-07 | 1.15 | 0.45 | 0.70 | 169.99 |
| 53 | 2029-08 | 1.15 | 0.45 | 0.70 | 169.29 |
| 54 | 2029-09 | 1.15 | 0.44 | 0.70 | 168.59 |
| 55 | 2029-10 | 1.15 | 0.44 | 0.70 | 167.88 |
| 56 | 2029-11 | 1.15 | 0.44 | 0.71 | 167.18 |
| 57 | 2029-12 | 1.15 | 0.44 | 0.71 | 166.47 |
| 58 | 2030-01 | 1.15 | 0.44 | 0.71 | 165.76 |
| 59 | 2030-02 | 1.15 | 0.44 | 0.71 | 165.05 |
| 60 | 2030-03 | 1.15 | 0.43 | 0.71 | 164.33 |
| 61 | 2030-04 | 1.15 | 0.43 | 0.72 | 163.62 |
| 62 | 2030-05 | 1.15 | 0.43 | 0.72 | 162.90 |
| 63 | 2030-06 | 1.15 | 0.43 | 0.72 | 162.18 |
| 64 | 2030-07 | 1.15 | 0.43 | 0.72 | 161.46 |
| 65 | 2030-08 | 1.15 | 0.42 | 0.72 | 160.74 |
| 66 | 2030-09 | 1.15 | 0.42 | 0.72 | 160.01 |
| 67 | 2030-10 | 1.15 | 0.42 | 0.73 | 159.29 |
| 68 | 2030-11 | 1.15 | 0.42 | 0.73 | 158.56 |
| 69 | 2030-12 | 1.15 | 0.42 | 0.73 | 157.83 |
| 70 | 2031-01 | 1.15 | 0.41 | 0.73 | 157.10 |
| 71 | 2031-02 | 1.15 | 0.41 | 0.73 | 156.36 |
| 72 | 2031-03 | 1.15 | 0.41 | 0.74 | 155.63 |
| 73 | 2031-04 | 1.15 | 0.41 | 0.74 | 154.89 |
| 74 | 2031-05 | 1.15 | 0.41 | 0.74 | 154.15 |
| 75 | 2031-06 | 1.15 | 0.40 | 0.74 | 153.40 |
| 76 | 2031-07 | 1.15 | 0.40 | 0.74 | 152.66 |
| 77 | 2031-08 | 1.15 | 0.40 | 0.75 | 151.91 |
| 78 | 2031-09 | 1.15 | 0.40 | 0.75 | 151.17 |
| 79 | 2031-10 | 1.15 | 0.40 | 0.75 | 150.42 |
| 80 | 2031-11 | 1.15 | 0.39 | 0.75 | 149.66 |
| 81 | 2031-12 | 1.15 | 0.39 | 0.75 | 148.91 |
| 82 | 2032-01 | 1.15 | 0.39 | 0.76 | 148.15 |
| 83 | 2032-02 | 1.15 | 0.39 | 0.76 | 147.40 |
| 84 | 2032-03 | 1.15 | 0.39 | 0.76 | 146.64 |
| 85 | 2032-04 | 1.15 | 0.38 | 0.76 | 145.88 |
| 86 | 2032-05 | 1.15 | 0.38 | 0.76 | 145.11 |
| 87 | 2032-06 | 1.15 | 0.38 | 0.77 | 144.35 |
| 88 | 2032-07 | 1.15 | 0.38 | 0.77 | 143.58 |
| 89 | 2032-08 | 1.15 | 0.38 | 0.77 | 142.81 |
| 90 | 2032-09 | 1.15 | 0.37 | 0.77 | 142.04 |
| 91 | 2032-10 | 1.15 | 0.37 | 0.77 | 141.26 |
| 92 | 2032-11 | 1.15 | 0.37 | 0.78 | 140.49 |
| 93 | 2032-12 | 1.15 | 0.37 | 0.78 | 139.71 |
| 94 | 2033-01 | 1.15 | 0.37 | 0.78 | 138.93 |
| 95 | 2033-02 | 1.15 | 0.36 | 0.78 | 138.15 |
| 96 | 2033-03 | 1.15 | 0.36 | 0.78 | 137.36 |
| 97 | 2033-04 | 1.15 | 0.36 | 0.79 | 136.58 |
| 98 | 2033-05 | 1.15 | 0.36 | 0.79 | 135.79 |
| 99 | 2033-06 | 1.15 | 0.36 | 0.79 | 135.00 |
| 100 | 2033-07 | 1.15 | 0.35 | 0.79 | 134.20 |
| 101 | 2033-08 | 1.15 | 0.35 | 0.79 | 133.41 |
| 102 | 2033-09 | 1.15 | 0.35 | 0.80 | 132.61 |
| 103 | 2033-10 | 1.15 | 0.35 | 0.80 | 131.82 |
| 104 | 2033-11 | 1.15 | 0.35 | 0.80 | 131.01 |
| 105 | 2033-12 | 1.15 | 0.34 | 0.80 | 130.21 |
| 106 | 2034-01 | 1.15 | 0.34 | 0.80 | 129.41 |
| 107 | 2034-02 | 1.15 | 0.34 | 0.81 | 128.60 |
| 108 | 2034-03 | 1.15 | 0.34 | 0.81 | 127.79 |
| 109 | 2034-04 | 1.15 | 0.34 | 0.81 | 126.98 |
| 110 | 2034-05 | 1.15 | 0.33 | 0.81 | 126.17 |
| 111 | 2034-06 | 1.15 | 0.33 | 0.82 | 125.35 |
| 112 | 2034-07 | 1.15 | 0.33 | 0.82 | 124.53 |
| 113 | 2034-08 | 1.15 | 0.33 | 0.82 | 123.71 |
| 114 | 2034-09 | 1.15 | 0.32 | 0.82 | 122.89 |
| 115 | 2034-10 | 1.15 | 0.32 | 0.82 | 122.07 |
| 116 | 2034-11 | 1.15 | 0.32 | 0.83 | 121.24 |
| 117 | 2034-12 | 1.15 | 0.32 | 0.83 | 120.41 |
| 118 | 2035-01 | 1.15 | 0.32 | 0.83 | 119.58 |
| 119 | 2035-02 | 1.15 | 0.31 | 0.83 | 118.75 |
| 120 | 2035-03 | 1.15 | 0.31 | 0.84 | 117.91 |
| 121 | 2035-04 | 1.15 | 0.31 | 0.84 | 117.08 |
| 122 | 2035-05 | 1.15 | 0.31 | 0.84 | 116.24 |
| 123 | 2035-06 | 1.15 | 0.31 | 0.84 | 115.39 |
| 124 | 2035-07 | 1.15 | 0.30 | 0.84 | 114.55 |
| 125 | 2035-08 | 1.15 | 0.30 | 0.85 | 113.70 |
| 126 | 2035-09 | 1.15 | 0.30 | 0.85 | 112.86 |
| 127 | 2035-10 | 1.15 | 0.30 | 0.85 | 112.01 |
| 128 | 2035-11 | 1.15 | 0.29 | 0.85 | 111.15 |
| 129 | 2035-12 | 1.15 | 0.29 | 0.85 | 110.30 |
| 130 | 2036-01 | 1.15 | 0.29 | 0.86 | 109.44 |
| 131 | 2036-02 | 1.15 | 0.29 | 0.86 | 108.58 |
| 132 | 2036-03 | 1.15 | 0.29 | 0.86 | 107.72 |
| 133 | 2036-04 | 1.15 | 0.28 | 0.86 | 106.86 |
| 134 | 2036-05 | 1.15 | 0.28 | 0.87 | 105.99 |
| 135 | 2036-06 | 1.15 | 0.28 | 0.87 | 105.12 |
| 136 | 2036-07 | 1.15 | 0.28 | 0.87 | 104.25 |
| 137 | 2036-08 | 1.15 | 0.27 | 0.87 | 103.38 |
| 138 | 2036-09 | 1.15 | 0.27 | 0.88 | 102.50 |
| 139 | 2036-10 | 1.15 | 0.27 | 0.88 | 101.62 |
| 140 | 2036-11 | 1.15 | 0.27 | 0.88 | 100.74 |
| 141 | 2036-12 | 1.15 | 0.26 | 0.88 | 99.86 |
| 142 | 2037-01 | 1.15 | 0.26 | 0.88 | 98.98 |
| 143 | 2037-02 | 1.15 | 0.26 | 0.89 | 98.09 |
| 144 | 2037-03 | 1.15 | 0.26 | 0.89 | 97.20 |
| 145 | 2037-04 | 1.15 | 0.26 | 0.89 | 96.31 |
| 146 | 2037-05 | 1.15 | 0.25 | 0.89 | 95.42 |
| 147 | 2037-06 | 1.15 | 0.25 | 0.90 | 94.52 |
| 148 | 2037-07 | 1.15 | 0.25 | 0.90 | 93.62 |
| 149 | 2037-08 | 1.15 | 0.25 | 0.90 | 92.72 |
| 150 | 2037-09 | 1.15 | 0.24 | 0.90 | 91.82 |
| 151 | 2037-10 | 1.15 | 0.24 | 0.91 | 90.91 |
| 152 | 2037-11 | 1.15 | 0.24 | 0.91 | 90.00 |
| 153 | 2037-12 | 1.15 | 0.24 | 0.91 | 89.09 |
| 154 | 2038-01 | 1.15 | 0.23 | 0.91 | 88.18 |
| 155 | 2038-02 | 1.15 | 0.23 | 0.92 | 87.26 |
| 156 | 2038-03 | 1.15 | 0.23 | 0.92 | 86.35 |
| 157 | 2038-04 | 1.15 | 0.23 | 0.92 | 85.43 |
| 158 | 2038-05 | 1.15 | 0.22 | 0.92 | 84.50 |
| 159 | 2038-06 | 1.15 | 0.22 | 0.92 | 83.58 |
| 160 | 2038-07 | 1.15 | 0.22 | 0.93 | 82.65 |
| 161 | 2038-08 | 1.15 | 0.22 | 0.93 | 81.72 |
| 162 | 2038-09 | 1.15 | 0.21 | 0.93 | 80.79 |
| 163 | 2038-10 | 1.15 | 0.21 | 0.93 | 79.85 |
| 164 | 2038-11 | 1.15 | 0.21 | 0.94 | 78.92 |
| 165 | 2038-12 | 1.15 | 0.21 | 0.94 | 77.98 |
| 166 | 2039-01 | 1.15 | 0.20 | 0.94 | 77.04 |
| 167 | 2039-02 | 1.15 | 0.20 | 0.94 | 76.09 |
| 168 | 2039-03 | 1.15 | 0.20 | 0.95 | 75.14 |
| 169 | 2039-04 | 1.15 | 0.20 | 0.95 | 74.19 |
| 170 | 2039-05 | 1.15 | 0.19 | 0.95 | 73.24 |
| 171 | 2039-06 | 1.15 | 0.19 | 0.95 | 72.29 |
| 172 | 2039-07 | 1.15 | 0.19 | 0.96 | 71.33 |
| 173 | 2039-08 | 1.15 | 0.19 | 0.96 | 70.37 |
| 174 | 2039-09 | 1.15 | 0.18 | 0.96 | 69.41 |
| 175 | 2039-10 | 1.15 | 0.18 | 0.96 | 68.44 |
| 176 | 2039-11 | 1.15 | 0.18 | 0.97 | 67.48 |
| 177 | 2039-12 | 1.15 | 0.18 | 0.97 | 66.51 |
| 178 | 2040-01 | 1.15 | 0.17 | 0.97 | 65.54 |
| 179 | 2040-02 | 1.15 | 0.17 | 0.97 | 64.56 |
| 180 | 2040-03 | 1.15 | 0.17 | 0.98 | 63.58 |
| 181 | 2040-04 | 1.15 | 0.17 | 0.98 | 62.60 |
| 182 | 2040-05 | 1.15 | 0.16 | 0.98 | 61.62 |
| 183 | 2040-06 | 1.15 | 0.16 | 0.99 | 60.64 |
| 184 | 2040-07 | 1.15 | 0.16 | 0.99 | 59.65 |
| 185 | 2040-08 | 1.15 | 0.16 | 0.99 | 58.66 |
| 186 | 2040-09 | 1.15 | 0.15 | 0.99 | 57.67 |
| 187 | 2040-10 | 1.15 | 0.15 | 1.00 | 56.67 |
| 188 | 2040-11 | 1.15 | 0.15 | 1.00 | 55.67 |
| 189 | 2040-12 | 1.15 | 0.15 | 1.00 | 54.67 |
| 190 | 2041-01 | 1.15 | 0.14 | 1.00 | 53.67 |
| 191 | 2041-02 | 1.15 | 0.14 | 1.01 | 52.66 |
| 192 | 2041-03 | 1.15 | 0.14 | 1.01 | 51.65 |
| 193 | 2041-04 | 1.15 | 0.14 | 1.01 | 50.64 |
| 194 | 2041-05 | 1.15 | 0.13 | 1.01 | 49.63 |
| 195 | 2041-06 | 1.15 | 0.13 | 1.02 | 48.61 |
| 196 | 2041-07 | 1.15 | 0.13 | 1.02 | 47.59 |
| 197 | 2041-08 | 1.15 | 0.12 | 1.02 | 46.57 |
| 198 | 2041-09 | 1.15 | 0.12 | 1.02 | 45.55 |
| 199 | 2041-10 | 1.15 | 0.12 | 1.03 | 44.52 |
| 200 | 2041-11 | 1.15 | 0.12 | 1.03 | 43.49 |
| 201 | 2041-12 | 1.15 | 0.11 | 1.03 | 42.46 |
| 202 | 2042-01 | 1.15 | 0.11 | 1.04 | 41.42 |
| 203 | 2042-02 | 1.15 | 0.11 | 1.04 | 40.38 |
| 204 | 2042-03 | 1.15 | 0.11 | 1.04 | 39.34 |
| 205 | 2042-04 | 1.15 | 0.10 | 1.04 | 38.30 |
| 206 | 2042-05 | 1.15 | 0.10 | 1.05 | 37.25 |
| 207 | 2042-06 | 1.15 | 0.10 | 1.05 | 36.20 |
| 208 | 2042-07 | 1.15 | 0.10 | 1.05 | 35.15 |
| 209 | 2042-08 | 1.15 | 0.09 | 1.05 | 34.10 |
| 210 | 2042-09 | 1.15 | 0.09 | 1.06 | 33.04 |
| 211 | 2042-10 | 1.15 | 0.09 | 1.06 | 31.98 |
| 212 | 2042-11 | 1.15 | 0.08 | 1.06 | 30.92 |
| 213 | 2042-12 | 1.15 | 0.08 | 1.07 | 29.85 |
| 214 | 2043-01 | 1.15 | 0.08 | 1.07 | 28.78 |
| 215 | 2043-02 | 1.15 | 0.08 | 1.07 | 27.71 |
| 216 | 2043-03 | 1.15 | 0.07 | 1.07 | 26.64 |
| 217 | 2043-04 | 1.15 | 0.07 | 1.08 | 25.56 |
| 218 | 2043-05 | 1.15 | 0.07 | 1.08 | 24.48 |
| 219 | 2043-06 | 1.15 | 0.06 | 1.08 | 23.40 |
| 220 | 2043-07 | 1.15 | 0.06 | 1.09 | 22.32 |
| 221 | 2043-08 | 1.15 | 0.06 | 1.09 | 21.23 |
| 222 | 2043-09 | 1.15 | 0.06 | 1.09 | 20.14 |
| 223 | 2043-10 | 1.15 | 0.05 | 1.09 | 19.04 |
| 224 | 2043-11 | 1.15 | 0.05 | 1.10 | 17.95 |
| 225 | 2043-12 | 1.15 | 0.05 | 1.10 | 16.85 |
| 226 | 2044-01 | 1.15 | 0.04 | 1.10 | 15.74 |
| 227 | 2044-02 | 1.15 | 0.04 | 1.11 | 14.64 |
| 228 | 2044-03 | 1.15 | 0.04 | 1.11 | 13.53 |
| 229 | 2044-04 | 1.15 | 0.04 | 1.11 | 12.42 |
| 230 | 2044-05 | 1.15 | 0.03 | 1.11 | 11.30 |
| 231 | 2044-06 | 1.15 | 0.03 | 1.12 | 10.19 |
| 232 | 2044-07 | 1.15 | 0.03 | 1.12 | 9.07 |
| 233 | 2044-08 | 1.15 | 0.02 | 1.12 | 7.94 |
| 234 | 2044-09 | 1.15 | 0.02 | 1.13 | 6.82 |
| 235 | 2044-10 | 1.15 | 0.02 | 1.13 | 5.69 |
| 236 | 2044-11 | 1.15 | 0.01 | 1.13 | 4.56 |
| 237 | 2044-12 | 1.15 | 0.01 | 1.13 | 3.42 |
| 238 | 2045-01 | 1.15 | 0.01 | 1.14 | 2.28 |
| 239 | 2045-02 | 1.15 | 0.01 | 1.14 | 1.14 |
| 240 | 2045-03 | 1.15 | 0.00 | 1.14 | 0.00 |
等额本金还款方式:
贷款总额:204元
还款月数:20年
首月还款:1.39元
每月递减:0元
利息总额:64.53元
本息合计:268.53元
节省利息:6.69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 | 1.39 | 0.54 | 0.85 | 203.15 |
| 2 | 2025-05 | 1.38 | 0.53 | 0.85 | 202.30 |
| 3 | 2025-06 | 1.38 | 0.53 | 0.85 | 201.45 |
| 4 | 2025-07 | 1.38 | 0.53 | 0.85 | 200.60 |
| 5 | 2025-08 | 1.38 | 0.53 | 0.85 | 199.75 |
| 6 | 2025-09 | 1.37 | 0.52 | 0.85 | 198.90 |
| 7 | 2025-10 | 1.37 | 0.52 | 0.85 | 198.05 |
| 8 | 2025-11 | 1.37 | 0.52 | 0.85 | 197.20 |
| 9 | 2025-12 | 1.37 | 0.52 | 0.85 | 196.35 |
| 10 | 2026-01 | 1.37 | 0.52 | 0.85 | 195.50 |
| 11 | 2026-02 | 1.36 | 0.51 | 0.85 | 194.65 |
| 12 | 2026-03 | 1.36 | 0.51 | 0.85 | 193.80 |
| 13 | 2026-04 | 1.36 | 0.51 | 0.85 | 192.95 |
| 14 | 2026-05 | 1.36 | 0.51 | 0.85 | 192.10 |
| 15 | 2026-06 | 1.35 | 0.50 | 0.85 | 191.25 |
| 16 | 2026-07 | 1.35 | 0.50 | 0.85 | 190.40 |
| 17 | 2026-08 | 1.35 | 0.50 | 0.85 | 189.55 |
| 18 | 2026-09 | 1.35 | 0.50 | 0.85 | 188.70 |
| 19 | 2026-10 | 1.35 | 0.50 | 0.85 | 187.85 |
| 20 | 2026-11 | 1.34 | 0.49 | 0.85 | 187.00 |
| 21 | 2026-12 | 1.34 | 0.49 | 0.85 | 186.15 |
| 22 | 2027-01 | 1.34 | 0.49 | 0.85 | 185.30 |
| 23 | 2027-02 | 1.34 | 0.49 | 0.85 | 184.45 |
| 24 | 2027-03 | 1.33 | 0.48 | 0.85 | 183.60 |
| 25 | 2027-04 | 1.33 | 0.48 | 0.85 | 182.75 |
| 26 | 2027-05 | 1.33 | 0.48 | 0.85 | 181.90 |
| 27 | 2027-06 | 1.33 | 0.48 | 0.85 | 181.05 |
| 28 | 2027-07 | 1.33 | 0.48 | 0.85 | 180.20 |
| 29 | 2027-08 | 1.32 | 0.47 | 0.85 | 179.35 |
| 30 | 2027-09 | 1.32 | 0.47 | 0.85 | 178.50 |
| 31 | 2027-10 | 1.32 | 0.47 | 0.85 | 177.65 |
| 32 | 2027-11 | 1.32 | 0.47 | 0.85 | 176.80 |
| 33 | 2027-12 | 1.31 | 0.46 | 0.85 | 175.95 |
| 34 | 2028-01 | 1.31 | 0.46 | 0.85 | 175.10 |
| 35 | 2028-02 | 1.31 | 0.46 | 0.85 | 174.25 |
| 36 | 2028-03 | 1.31 | 0.46 | 0.85 | 173.40 |
| 37 | 2028-04 | 1.31 | 0.46 | 0.85 | 172.55 |
| 38 | 2028-05 | 1.30 | 0.45 | 0.85 | 171.70 |
| 39 | 2028-06 | 1.30 | 0.45 | 0.85 | 170.85 |
| 40 | 2028-07 | 1.30 | 0.45 | 0.85 | 170.00 |
| 41 | 2028-08 | 1.30 | 0.45 | 0.85 | 169.15 |
| 42 | 2028-09 | 1.29 | 0.44 | 0.85 | 168.30 |
| 43 | 2028-10 | 1.29 | 0.44 | 0.85 | 167.45 |
| 44 | 2028-11 | 1.29 | 0.44 | 0.85 | 166.60 |
| 45 | 2028-12 | 1.29 | 0.44 | 0.85 | 165.75 |
| 46 | 2029-01 | 1.29 | 0.44 | 0.85 | 164.90 |
| 47 | 2029-02 | 1.28 | 0.43 | 0.85 | 164.05 |
| 48 | 2029-03 | 1.28 | 0.43 | 0.85 | 163.20 |
| 49 | 2029-04 | 1.28 | 0.43 | 0.85 | 162.35 |
| 50 | 2029-05 | 1.28 | 0.43 | 0.85 | 161.50 |
| 51 | 2029-06 | 1.27 | 0.42 | 0.85 | 160.65 |
| 52 | 2029-07 | 1.27 | 0.42 | 0.85 | 159.80 |
| 53 | 2029-08 | 1.27 | 0.42 | 0.85 | 158.95 |
| 54 | 2029-09 | 1.27 | 0.42 | 0.85 | 158.10 |
| 55 | 2029-10 | 1.27 | 0.42 | 0.85 | 157.25 |
| 56 | 2029-11 | 1.26 | 0.41 | 0.85 | 156.40 |
| 57 | 2029-12 | 1.26 | 0.41 | 0.85 | 155.55 |
| 58 | 2030-01 | 1.26 | 0.41 | 0.85 | 154.70 |
| 59 | 2030-02 | 1.26 | 0.41 | 0.85 | 153.85 |
| 60 | 2030-03 | 1.25 | 0.40 | 0.85 | 153.00 |
| 61 | 2030-04 | 1.25 | 0.40 | 0.85 | 152.15 |
| 62 | 2030-05 | 1.25 | 0.40 | 0.85 | 151.30 |
| 63 | 2030-06 | 1.25 | 0.40 | 0.85 | 150.45 |
| 64 | 2030-07 | 1.24 | 0.39 | 0.85 | 149.60 |
| 65 | 2030-08 | 1.24 | 0.39 | 0.85 | 148.75 |
| 66 | 2030-09 | 1.24 | 0.39 | 0.85 | 147.90 |
| 67 | 2030-10 | 1.24 | 0.39 | 0.85 | 147.05 |
| 68 | 2030-11 | 1.24 | 0.39 | 0.85 | 146.20 |
| 69 | 2030-12 | 1.23 | 0.38 | 0.85 | 145.35 |
| 70 | 2031-01 | 1.23 | 0.38 | 0.85 | 144.50 |
| 71 | 2031-02 | 1.23 | 0.38 | 0.85 | 143.65 |
| 72 | 2031-03 | 1.23 | 0.38 | 0.85 | 142.80 |
| 73 | 2031-04 | 1.22 | 0.37 | 0.85 | 141.95 |
| 74 | 2031-05 | 1.22 | 0.37 | 0.85 | 141.10 |
| 75 | 2031-06 | 1.22 | 0.37 | 0.85 | 140.25 |
| 76 | 2031-07 | 1.22 | 0.37 | 0.85 | 139.40 |
| 77 | 2031-08 | 1.22 | 0.37 | 0.85 | 138.55 |
| 78 | 2031-09 | 1.21 | 0.36 | 0.85 | 137.70 |
| 79 | 2031-10 | 1.21 | 0.36 | 0.85 | 136.85 |
| 80 | 2031-11 | 1.21 | 0.36 | 0.85 | 136.00 |
| 81 | 2031-12 | 1.21 | 0.36 | 0.85 | 135.15 |
| 82 | 2032-01 | 1.20 | 0.35 | 0.85 | 134.30 |
| 83 | 2032-02 | 1.20 | 0.35 | 0.85 | 133.45 |
| 84 | 2032-03 | 1.20 | 0.35 | 0.85 | 132.60 |
| 85 | 2032-04 | 1.20 | 0.35 | 0.85 | 131.75 |
| 86 | 2032-05 | 1.20 | 0.35 | 0.85 | 130.90 |
| 87 | 2032-06 | 1.19 | 0.34 | 0.85 | 130.05 |
| 88 | 2032-07 | 1.19 | 0.34 | 0.85 | 129.20 |
| 89 | 2032-08 | 1.19 | 0.34 | 0.85 | 128.35 |
| 90 | 2032-09 | 1.19 | 0.34 | 0.85 | 127.50 |
| 91 | 2032-10 | 1.18 | 0.33 | 0.85 | 126.65 |
| 92 | 2032-11 | 1.18 | 0.33 | 0.85 | 125.80 |
| 93 | 2032-12 | 1.18 | 0.33 | 0.85 | 124.95 |
| 94 | 2033-01 | 1.18 | 0.33 | 0.85 | 124.10 |
| 95 | 2033-02 | 1.18 | 0.33 | 0.85 | 123.25 |
| 96 | 2033-03 | 1.17 | 0.32 | 0.85 | 122.40 |
| 97 | 2033-04 | 1.17 | 0.32 | 0.85 | 121.55 |
| 98 | 2033-05 | 1.17 | 0.32 | 0.85 | 120.70 |
| 99 | 2033-06 | 1.17 | 0.32 | 0.85 | 119.85 |
| 100 | 2033-07 | 1.16 | 0.31 | 0.85 | 119.00 |
| 101 | 2033-08 | 1.16 | 0.31 | 0.85 | 118.15 |
| 102 | 2033-09 | 1.16 | 0.31 | 0.85 | 117.30 |
| 103 | 2033-10 | 1.16 | 0.31 | 0.85 | 116.45 |
| 104 | 2033-11 | 1.16 | 0.31 | 0.85 | 115.60 |
| 105 | 2033-12 | 1.15 | 0.30 | 0.85 | 114.75 |
| 106 | 2034-01 | 1.15 | 0.30 | 0.85 | 113.90 |
| 107 | 2034-02 | 1.15 | 0.30 | 0.85 | 113.05 |
| 108 | 2034-03 | 1.15 | 0.30 | 0.85 | 112.20 |
| 109 | 2034-04 | 1.14 | 0.29 | 0.85 | 111.35 |
| 110 | 2034-05 | 1.14 | 0.29 | 0.85 | 110.50 |
| 111 | 2034-06 | 1.14 | 0.29 | 0.85 | 109.65 |
| 112 | 2034-07 | 1.14 | 0.29 | 0.85 | 108.80 |
| 113 | 2034-08 | 1.14 | 0.29 | 0.85 | 107.95 |
| 114 | 2034-09 | 1.13 | 0.28 | 0.85 | 107.10 |
| 115 | 2034-10 | 1.13 | 0.28 | 0.85 | 106.25 |
| 116 | 2034-11 | 1.13 | 0.28 | 0.85 | 105.40 |
| 117 | 2034-12 | 1.13 | 0.28 | 0.85 | 104.55 |
| 118 | 2035-01 | 1.12 | 0.27 | 0.85 | 103.70 |
| 119 | 2035-02 | 1.12 | 0.27 | 0.85 | 102.85 |
| 120 | 2035-03 | 1.12 | 0.27 | 0.85 | 102.00 |
| 121 | 2035-04 | 1.12 | 0.27 | 0.85 | 101.15 |
| 122 | 2035-05 | 1.12 | 0.27 | 0.85 | 100.30 |
| 123 | 2035-06 | 1.11 | 0.26 | 0.85 | 99.45 |
| 124 | 2035-07 | 1.11 | 0.26 | 0.85 | 98.60 |
| 125 | 2035-08 | 1.11 | 0.26 | 0.85 | 97.75 |
| 126 | 2035-09 | 1.11 | 0.26 | 0.85 | 96.90 |
| 127 | 2035-10 | 1.10 | 0.25 | 0.85 | 96.05 |
| 128 | 2035-11 | 1.10 | 0.25 | 0.85 | 95.20 |
| 129 | 2035-12 | 1.10 | 0.25 | 0.85 | 94.35 |
| 130 | 2036-01 | 1.10 | 0.25 | 0.85 | 93.50 |
| 131 | 2036-02 | 1.10 | 0.25 | 0.85 | 92.65 |
| 132 | 2036-03 | 1.09 | 0.24 | 0.85 | 91.80 |
| 133 | 2036-04 | 1.09 | 0.24 | 0.85 | 90.95 |
| 134 | 2036-05 | 1.09 | 0.24 | 0.85 | 90.10 |
| 135 | 2036-06 | 1.09 | 0.24 | 0.85 | 89.25 |
| 136 | 2036-07 | 1.08 | 0.23 | 0.85 | 88.40 |
| 137 | 2036-08 | 1.08 | 0.23 | 0.85 | 87.55 |
| 138 | 2036-09 | 1.08 | 0.23 | 0.85 | 86.70 |
| 139 | 2036-10 | 1.08 | 0.23 | 0.85 | 85.85 |
| 140 | 2036-11 | 1.08 | 0.23 | 0.85 | 85.00 |
| 141 | 2036-12 | 1.07 | 0.22 | 0.85 | 84.15 |
| 142 | 2037-01 | 1.07 | 0.22 | 0.85 | 83.30 |
| 143 | 2037-02 | 1.07 | 0.22 | 0.85 | 82.45 |
| 144 | 2037-03 | 1.07 | 0.22 | 0.85 | 81.60 |
| 145 | 2037-04 | 1.06 | 0.21 | 0.85 | 80.75 |
| 146 | 2037-05 | 1.06 | 0.21 | 0.85 | 79.90 |
| 147 | 2037-06 | 1.06 | 0.21 | 0.85 | 79.05 |
| 148 | 2037-07 | 1.06 | 0.21 | 0.85 | 78.20 |
| 149 | 2037-08 | 1.06 | 0.21 | 0.85 | 77.35 |
| 150 | 2037-09 | 1.05 | 0.20 | 0.85 | 76.50 |
| 151 | 2037-10 | 1.05 | 0.20 | 0.85 | 75.65 |
| 152 | 2037-11 | 1.05 | 0.20 | 0.85 | 74.80 |
| 153 | 2037-12 | 1.05 | 0.20 | 0.85 | 73.95 |
| 154 | 2038-01 | 1.04 | 0.19 | 0.85 | 73.10 |
| 155 | 2038-02 | 1.04 | 0.19 | 0.85 | 72.25 |
| 156 | 2038-03 | 1.04 | 0.19 | 0.85 | 71.40 |
| 157 | 2038-04 | 1.04 | 0.19 | 0.85 | 70.55 |
| 158 | 2038-05 | 1.04 | 0.19 | 0.85 | 69.70 |
| 159 | 2038-06 | 1.03 | 0.18 | 0.85 | 68.85 |
| 160 | 2038-07 | 1.03 | 0.18 | 0.85 | 68.00 |
| 161 | 2038-08 | 1.03 | 0.18 | 0.85 | 67.15 |
| 162 | 2038-09 | 1.03 | 0.18 | 0.85 | 66.30 |
| 163 | 2038-10 | 1.02 | 0.17 | 0.85 | 65.45 |
| 164 | 2038-11 | 1.02 | 0.17 | 0.85 | 64.60 |
| 165 | 2038-12 | 1.02 | 0.17 | 0.85 | 63.75 |
| 166 | 2039-01 | 1.02 | 0.17 | 0.85 | 62.90 |
| 167 | 2039-02 | 1.02 | 0.17 | 0.85 | 62.05 |
| 168 | 2039-03 | 1.01 | 0.16 | 0.85 | 61.20 |
| 169 | 2039-04 | 1.01 | 0.16 | 0.85 | 60.35 |
| 170 | 2039-05 | 1.01 | 0.16 | 0.85 | 59.50 |
| 171 | 2039-06 | 1.01 | 0.16 | 0.85 | 58.65 |
| 172 | 2039-07 | 1.00 | 0.15 | 0.85 | 57.80 |
| 173 | 2039-08 | 1.00 | 0.15 | 0.85 | 56.95 |
| 174 | 2039-09 | 1.00 | 0.15 | 0.85 | 56.10 |
| 175 | 2039-10 | 1.00 | 0.15 | 0.85 | 55.25 |
| 176 | 2039-11 | 1.00 | 0.15 | 0.85 | 54.40 |
| 177 | 2039-12 | 0.99 | 0.14 | 0.85 | 53.55 |
| 178 | 2040-01 | 0.99 | 0.14 | 0.85 | 52.70 |
| 179 | 2040-02 | 0.99 | 0.14 | 0.85 | 51.85 |
| 180 | 2040-03 | 0.99 | 0.14 | 0.85 | 51.00 |
| 181 | 2040-04 | 0.98 | 0.13 | 0.85 | 50.15 |
| 182 | 2040-05 | 0.98 | 0.13 | 0.85 | 49.30 |
| 183 | 2040-06 | 0.98 | 0.13 | 0.85 | 48.45 |
| 184 | 2040-07 | 0.98 | 0.13 | 0.85 | 47.60 |
| 185 | 2040-08 | 0.97 | 0.12 | 0.85 | 46.75 |
| 186 | 2040-09 | 0.97 | 0.12 | 0.85 | 45.90 |
| 187 | 2040-10 | 0.97 | 0.12 | 0.85 | 45.05 |
| 188 | 2040-11 | 0.97 | 0.12 | 0.85 | 44.20 |
| 189 | 2040-12 | 0.97 | 0.12 | 0.85 | 43.35 |
| 190 | 2041-01 | 0.96 | 0.11 | 0.85 | 42.50 |
| 191 | 2041-02 | 0.96 | 0.11 | 0.85 | 41.65 |
| 192 | 2041-03 | 0.96 | 0.11 | 0.85 | 40.80 |
| 193 | 2041-04 | 0.96 | 0.11 | 0.85 | 39.95 |
| 194 | 2041-05 | 0.95 | 0.10 | 0.85 | 39.10 |
| 195 | 2041-06 | 0.95 | 0.10 | 0.85 | 38.25 |
| 196 | 2041-07 | 0.95 | 0.10 | 0.85 | 37.40 |
| 197 | 2041-08 | 0.95 | 0.10 | 0.85 | 36.55 |
| 198 | 2041-09 | 0.95 | 0.10 | 0.85 | 35.70 |
| 199 | 2041-10 | 0.94 | 0.09 | 0.85 | 34.85 |
| 200 | 2041-11 | 0.94 | 0.09 | 0.85 | 34.00 |
| 201 | 2041-12 | 0.94 | 0.09 | 0.85 | 33.15 |
| 202 | 2042-01 | 0.94 | 0.09 | 0.85 | 32.30 |
| 203 | 2042-02 | 0.93 | 0.08 | 0.85 | 31.45 |
| 204 | 2042-03 | 0.93 | 0.08 | 0.85 | 30.60 |
| 205 | 2042-04 | 0.93 | 0.08 | 0.85 | 29.75 |
| 206 | 2042-05 | 0.93 | 0.08 | 0.85 | 28.90 |
| 207 | 2042-06 | 0.93 | 0.08 | 0.85 | 28.05 |
| 208 | 2042-07 | 0.92 | 0.07 | 0.85 | 27.20 |
| 209 | 2042-08 | 0.92 | 0.07 | 0.85 | 26.35 |
| 210 | 2042-09 | 0.92 | 0.07 | 0.85 | 25.50 |
| 211 | 2042-10 | 0.92 | 0.07 | 0.85 | 24.65 |
| 212 | 2042-11 | 0.91 | 0.06 | 0.85 | 23.80 |
| 213 | 2042-12 | 0.91 | 0.06 | 0.85 | 22.95 |
| 214 | 2043-01 | 0.91 | 0.06 | 0.85 | 22.10 |
| 215 | 2043-02 | 0.91 | 0.06 | 0.85 | 21.25 |
| 216 | 2043-03 | 0.91 | 0.06 | 0.85 | 20.40 |
| 217 | 2043-04 | 0.90 | 0.05 | 0.85 | 19.55 |
| 218 | 2043-05 | 0.90 | 0.05 | 0.85 | 18.70 |
| 219 | 2043-06 | 0.90 | 0.05 | 0.85 | 17.85 |
| 220 | 2043-07 | 0.90 | 0.05 | 0.85 | 17.00 |
| 221 | 2043-08 | 0.89 | 0.04 | 0.85 | 16.15 |
| 222 | 2043-09 | 0.89 | 0.04 | 0.85 | 15.30 |
| 223 | 2043-10 | 0.89 | 0.04 | 0.85 | 14.45 |
| 224 | 2043-11 | 0.89 | 0.04 | 0.85 | 13.60 |
| 225 | 2043-12 | 0.89 | 0.04 | 0.85 | 12.75 |
| 226 | 2044-01 | 0.88 | 0.03 | 0.85 | 11.90 |
| 227 | 2044-02 | 0.88 | 0.03 | 0.85 | 11.05 |
| 228 | 2044-03 | 0.88 | 0.03 | 0.85 | 10.20 |
| 229 | 2044-04 | 0.88 | 0.03 | 0.85 | 9.35 |
| 230 | 2044-05 | 0.87 | 0.02 | 0.85 | 8.50 |
| 231 | 2044-06 | 0.87 | 0.02 | 0.85 | 7.65 |
| 232 | 2044-07 | 0.87 | 0.02 | 0.85 | 6.80 |
| 233 | 2044-08 | 0.87 | 0.02 | 0.85 | 5.95 |
| 234 | 2044-09 | 0.87 | 0.02 | 0.85 | 5.10 |
| 235 | 2044-10 | 0.86 | 0.01 | 0.85 | 4.25 |
| 236 | 2044-11 | 0.86 | 0.01 | 0.85 | 3.40 |
| 237 | 2044-12 | 0.86 | 0.01 | 0.85 | 2.55 |
| 238 | 2045-01 | 0.86 | 0.01 | 0.85 | 1.70 |
| 239 | 2045-02 | 0.85 | 0.00 | 0.85 | 0.85 |
| 240 | 2045-03 | 0.85 | 0.00 | 0.85 | 0.00 |