贷款1000元（公积金贷款）房贷，还款20年的等额本息和等额本金的还款方式明细。
等额本息还款方式：
贷款总额：1000元
还款月数：20年
每月还款：5.67元
利息总额：361.27元
本息合计：1361.27元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-05 | 5.67 | 2.71 | 2.96 | 997.04 |
| 2 | 2025-06 | 5.67 | 2.70 | 2.97 | 994.06 |
| 3 | 2025-07 | 5.67 | 2.69 | 2.98 | 991.09 |
| 4 | 2025-08 | 5.67 | 2.68 | 2.99 | 988.10 |
| 5 | 2025-09 | 5.67 | 2.68 | 3.00 | 985.10 |
| 6 | 2025-10 | 5.67 | 2.67 | 3.00 | 982.10 |
| 7 | 2025-11 | 5.67 | 2.66 | 3.01 | 979.09 |
| 8 | 2025-12 | 5.67 | 2.65 | 3.02 | 976.07 |
| 9 | 2026-01 | 5.67 | 2.64 | 3.03 | 973.04 |
| 10 | 2026-02 | 5.67 | 2.64 | 3.04 | 970.00 |
| 11 | 2026-03 | 5.67 | 2.63 | 3.04 | 966.96 |
| 12 | 2026-04 | 5.67 | 2.62 | 3.05 | 963.90 |
| 13 | 2026-05 | 5.67 | 2.61 | 3.06 | 960.84 |
| 14 | 2026-06 | 5.67 | 2.60 | 3.07 | 957.77 |
| 15 | 2026-07 | 5.67 | 2.59 | 3.08 | 954.69 |
| 16 | 2026-08 | 5.67 | 2.59 | 3.09 | 951.61 |
| 17 | 2026-09 | 5.67 | 2.58 | 3.09 | 948.51 |
| 18 | 2026-10 | 5.67 | 2.57 | 3.10 | 945.41 |
| 19 | 2026-11 | 5.67 | 2.56 | 3.11 | 942.30 |
| 20 | 2026-12 | 5.67 | 2.55 | 3.12 | 939.18 |
| 21 | 2027-01 | 5.67 | 2.54 | 3.13 | 936.05 |
| 22 | 2027-02 | 5.67 | 2.54 | 3.14 | 932.91 |
| 23 | 2027-03 | 5.67 | 2.53 | 3.15 | 929.77 |
| 24 | 2027-04 | 5.67 | 2.52 | 3.15 | 926.61 |
| 25 | 2027-05 | 5.67 | 2.51 | 3.16 | 923.45 |
| 26 | 2027-06 | 5.67 | 2.50 | 3.17 | 920.28 |
| 27 | 2027-07 | 5.67 | 2.49 | 3.18 | 917.10 |
| 28 | 2027-08 | 5.67 | 2.48 | 3.19 | 913.91 |
| 29 | 2027-09 | 5.67 | 2.48 | 3.20 | 910.72 |
| 30 | 2027-10 | 5.67 | 2.47 | 3.21 | 907.51 |
| 31 | 2027-11 | 5.67 | 2.46 | 3.21 | 904.30 |
| 32 | 2027-12 | 5.67 | 2.45 | 3.22 | 901.07 |
| 33 | 2028-01 | 5.67 | 2.44 | 3.23 | 897.84 |
| 34 | 2028-02 | 5.67 | 2.43 | 3.24 | 894.60 |
| 35 | 2028-03 | 5.67 | 2.42 | 3.25 | 891.35 |
| 36 | 2028-04 | 5.67 | 2.41 | 3.26 | 888.09 |
| 37 | 2028-05 | 5.67 | 2.41 | 3.27 | 884.83 |
| 38 | 2028-06 | 5.67 | 2.40 | 3.28 | 881.55 |
| 39 | 2028-07 | 5.67 | 2.39 | 3.28 | 878.27 |
| 40 | 2028-08 | 5.67 | 2.38 | 3.29 | 874.97 |
| 41 | 2028-09 | 5.67 | 2.37 | 3.30 | 871.67 |
| 42 | 2028-10 | 5.67 | 2.36 | 3.31 | 868.36 |
| 43 | 2028-11 | 5.67 | 2.35 | 3.32 | 865.04 |
| 44 | 2028-12 | 5.67 | 2.34 | 3.33 | 861.71 |
| 45 | 2029-01 | 5.67 | 2.33 | 3.34 | 858.37 |
| 46 | 2029-02 | 5.67 | 2.32 | 3.35 | 855.03 |
| 47 | 2029-03 | 5.67 | 2.32 | 3.36 | 851.67 |
| 48 | 2029-04 | 5.67 | 2.31 | 3.37 | 848.30 |
| 49 | 2029-05 | 5.67 | 2.30 | 3.37 | 844.93 |
| 50 | 2029-06 | 5.67 | 2.29 | 3.38 | 841.55 |
| 51 | 2029-07 | 5.67 | 2.28 | 3.39 | 838.15 |
| 52 | 2029-08 | 5.67 | 2.27 | 3.40 | 834.75 |
| 53 | 2029-09 | 5.67 | 2.26 | 3.41 | 831.34 |
| 54 | 2029-10 | 5.67 | 2.25 | 3.42 | 827.92 |
| 55 | 2029-11 | 5.67 | 2.24 | 3.43 | 824.49 |
| 56 | 2029-12 | 5.67 | 2.23 | 3.44 | 821.05 |
| 57 | 2030-01 | 5.67 | 2.22 | 3.45 | 817.60 |
| 58 | 2030-02 | 5.67 | 2.21 | 3.46 | 814.15 |
| 59 | 2030-03 | 5.67 | 2.20 | 3.47 | 810.68 |
| 60 | 2030-04 | 5.67 | 2.20 | 3.48 | 807.20 |
| 61 | 2030-05 | 5.67 | 2.19 | 3.49 | 803.72 |
| 62 | 2030-06 | 5.67 | 2.18 | 3.50 | 800.22 |
| 63 | 2030-07 | 5.67 | 2.17 | 3.50 | 796.72 |
| 64 | 2030-08 | 5.67 | 2.16 | 3.51 | 793.20 |
| 65 | 2030-09 | 5.67 | 2.15 | 3.52 | 789.68 |
| 66 | 2030-10 | 5.67 | 2.14 | 3.53 | 786.15 |
| 67 | 2030-11 | 5.67 | 2.13 | 3.54 | 782.60 |
| 68 | 2030-12 | 5.67 | 2.12 | 3.55 | 779.05 |
| 69 | 2031-01 | 5.67 | 2.11 | 3.56 | 775.49 |
| 70 | 2031-02 | 5.67 | 2.10 | 3.57 | 771.92 |
| 71 | 2031-03 | 5.67 | 2.09 | 3.58 | 768.34 |
| 72 | 2031-04 | 5.67 | 2.08 | 3.59 | 764.74 |
| 73 | 2031-05 | 5.67 | 2.07 | 3.60 | 761.14 |
| 74 | 2031-06 | 5.67 | 2.06 | 3.61 | 757.53 |
| 75 | 2031-07 | 5.67 | 2.05 | 3.62 | 753.91 |
| 76 | 2031-08 | 5.67 | 2.04 | 3.63 | 750.28 |
| 77 | 2031-09 | 5.67 | 2.03 | 3.64 | 746.64 |
| 78 | 2031-10 | 5.67 | 2.02 | 3.65 | 742.99 |
| 79 | 2031-11 | 5.67 | 2.01 | 3.66 | 739.33 |
| 80 | 2031-12 | 5.67 | 2.00 | 3.67 | 735.66 |
| 81 | 2032-01 | 5.67 | 1.99 | 3.68 | 731.98 |
| 82 | 2032-02 | 5.67 | 1.98 | 3.69 | 728.29 |
| 83 | 2032-03 | 5.67 | 1.97 | 3.70 | 724.59 |
| 84 | 2032-04 | 5.67 | 1.96 | 3.71 | 720.89 |
| 85 | 2032-05 | 5.67 | 1.95 | 3.72 | 717.17 |
| 86 | 2032-06 | 5.67 | 1.94 | 3.73 | 713.44 |
| 87 | 2032-07 | 5.67 | 1.93 | 3.74 | 709.70 |
| 88 | 2032-08 | 5.67 | 1.92 | 3.75 | 705.95 |
| 89 | 2032-09 | 5.67 | 1.91 | 3.76 | 702.19 |
| 90 | 2032-10 | 5.67 | 1.90 | 3.77 | 698.42 |
| 91 | 2032-11 | 5.67 | 1.89 | 3.78 | 694.64 |
| 92 | 2032-12 | 5.67 | 1.88 | 3.79 | 690.85 |
| 93 | 2033-01 | 5.67 | 1.87 | 3.80 | 687.04 |
| 94 | 2033-02 | 5.67 | 1.86 | 3.81 | 683.23 |
| 95 | 2033-03 | 5.67 | 1.85 | 3.82 | 679.41 |
| 96 | 2033-04 | 5.67 | 1.84 | 3.83 | 675.58 |
| 97 | 2033-05 | 5.67 | 1.83 | 3.84 | 671.74 |
| 98 | 2033-06 | 5.67 | 1.82 | 3.85 | 667.88 |
| 99 | 2033-07 | 5.67 | 1.81 | 3.86 | 664.02 |
| 100 | 2033-08 | 5.67 | 1.80 | 3.87 | 660.15 |
| 101 | 2033-09 | 5.67 | 1.79 | 3.88 | 656.26 |
| 102 | 2033-10 | 5.67 | 1.78 | 3.89 | 652.37 |
| 103 | 2033-11 | 5.67 | 1.77 | 3.91 | 648.46 |
| 104 | 2033-12 | 5.67 | 1.76 | 3.92 | 644.55 |
| 105 | 2034-01 | 5.67 | 1.75 | 3.93 | 640.62 |
| 106 | 2034-02 | 5.67 | 1.74 | 3.94 | 636.69 |
| 107 | 2034-03 | 5.67 | 1.72 | 3.95 | 632.74 |
| 108 | 2034-04 | 5.67 | 1.71 | 3.96 | 628.78 |
| 109 | 2034-05 | 5.67 | 1.70 | 3.97 | 624.81 |
| 110 | 2034-06 | 5.67 | 1.69 | 3.98 | 620.83 |
| 111 | 2034-07 | 5.67 | 1.68 | 3.99 | 616.84 |
| 112 | 2034-08 | 5.67 | 1.67 | 4.00 | 612.84 |
| 113 | 2034-09 | 5.67 | 1.66 | 4.01 | 608.83 |
| 114 | 2034-10 | 5.67 | 1.65 | 4.02 | 604.80 |
| 115 | 2034-11 | 5.67 | 1.64 | 4.03 | 600.77 |
| 116 | 2034-12 | 5.67 | 1.63 | 4.04 | 596.72 |
| 117 | 2035-01 | 5.67 | 1.62 | 4.06 | 592.67 |
| 118 | 2035-02 | 5.67 | 1.61 | 4.07 | 588.60 |
| 119 | 2035-03 | 5.67 | 1.59 | 4.08 | 584.52 |
| 120 | 2035-04 | 5.67 | 1.58 | 4.09 | 580.44 |
| 121 | 2035-05 | 5.67 | 1.57 | 4.10 | 576.34 |
| 122 | 2035-06 | 5.67 | 1.56 | 4.11 | 572.22 |
| 123 | 2035-07 | 5.67 | 1.55 | 4.12 | 568.10 |
| 124 | 2035-08 | 5.67 | 1.54 | 4.13 | 563.97 |
| 125 | 2035-09 | 5.67 | 1.53 | 4.14 | 559.82 |
| 126 | 2035-10 | 5.67 | 1.52 | 4.16 | 555.67 |
| 127 | 2035-11 | 5.67 | 1.50 | 4.17 | 551.50 |
| 128 | 2035-12 | 5.67 | 1.49 | 4.18 | 547.32 |
| 129 | 2036-01 | 5.67 | 1.48 | 4.19 | 543.13 |
| 130 | 2036-02 | 5.67 | 1.47 | 4.20 | 538.93 |
| 131 | 2036-03 | 5.67 | 1.46 | 4.21 | 534.72 |
| 132 | 2036-04 | 5.67 | 1.45 | 4.22 | 530.50 |
| 133 | 2036-05 | 5.67 | 1.44 | 4.24 | 526.26 |
| 134 | 2036-06 | 5.67 | 1.43 | 4.25 | 522.01 |
| 135 | 2036-07 | 5.67 | 1.41 | 4.26 | 517.76 |
| 136 | 2036-08 | 5.67 | 1.40 | 4.27 | 513.49 |
| 137 | 2036-09 | 5.67 | 1.39 | 4.28 | 509.21 |
| 138 | 2036-10 | 5.67 | 1.38 | 4.29 | 504.91 |
| 139 | 2036-11 | 5.67 | 1.37 | 4.30 | 500.61 |
| 140 | 2036-12 | 5.67 | 1.36 | 4.32 | 496.29 |
| 141 | 2037-01 | 5.67 | 1.34 | 4.33 | 491.96 |
| 142 | 2037-02 | 5.67 | 1.33 | 4.34 | 487.62 |
| 143 | 2037-03 | 5.67 | 1.32 | 4.35 | 483.27 |
| 144 | 2037-04 | 5.67 | 1.31 | 4.36 | 478.91 |
| 145 | 2037-05 | 5.67 | 1.30 | 4.37 | 474.54 |
| 146 | 2037-06 | 5.67 | 1.29 | 4.39 | 470.15 |
| 147 | 2037-07 | 5.67 | 1.27 | 4.40 | 465.75 |
| 148 | 2037-08 | 5.67 | 1.26 | 4.41 | 461.34 |
| 149 | 2037-09 | 5.67 | 1.25 | 4.42 | 456.92 |
| 150 | 2037-10 | 5.67 | 1.24 | 4.43 | 452.48 |
| 151 | 2037-11 | 5.67 | 1.23 | 4.45 | 448.04 |
| 152 | 2037-12 | 5.67 | 1.21 | 4.46 | 443.58 |
| 153 | 2038-01 | 5.67 | 1.20 | 4.47 | 439.11 |
| 154 | 2038-02 | 5.67 | 1.19 | 4.48 | 434.62 |
| 155 | 2038-03 | 5.67 | 1.18 | 4.49 | 430.13 |
| 156 | 2038-04 | 5.67 | 1.16 | 4.51 | 425.62 |
| 157 | 2038-05 | 5.67 | 1.15 | 4.52 | 421.10 |
| 158 | 2038-06 | 5.67 | 1.14 | 4.53 | 416.57 |
| 159 | 2038-07 | 5.67 | 1.13 | 4.54 | 412.03 |
| 160 | 2038-08 | 5.67 | 1.12 | 4.56 | 407.47 |
| 161 | 2038-09 | 5.67 | 1.10 | 4.57 | 402.90 |
| 162 | 2038-10 | 5.67 | 1.09 | 4.58 | 398.32 |
| 163 | 2038-11 | 5.67 | 1.08 | 4.59 | 393.73 |
| 164 | 2038-12 | 5.67 | 1.07 | 4.61 | 389.12 |
| 165 | 2039-01 | 5.67 | 1.05 | 4.62 | 384.51 |
| 166 | 2039-02 | 5.67 | 1.04 | 4.63 | 379.88 |
| 167 | 2039-03 | 5.67 | 1.03 | 4.64 | 375.23 |
| 168 | 2039-04 | 5.67 | 1.02 | 4.66 | 370.58 |
| 169 | 2039-05 | 5.67 | 1.00 | 4.67 | 365.91 |
| 170 | 2039-06 | 5.67 | 0.99 | 4.68 | 361.23 |
| 171 | 2039-07 | 5.67 | 0.98 | 4.69 | 356.53 |
| 172 | 2039-08 | 5.67 | 0.97 | 4.71 | 351.83 |
| 173 | 2039-09 | 5.67 | 0.95 | 4.72 | 347.11 |
| 174 | 2039-10 | 5.67 | 0.94 | 4.73 | 342.38 |
| 175 | 2039-11 | 5.67 | 0.93 | 4.74 | 337.63 |
| 176 | 2039-12 | 5.67 | 0.91 | 4.76 | 332.87 |
| 177 | 2040-01 | 5.67 | 0.90 | 4.77 | 328.10 |
| 178 | 2040-02 | 5.67 | 0.89 | 4.78 | 323.32 |
| 179 | 2040-03 | 5.67 | 0.88 | 4.80 | 318.52 |
| 180 | 2040-04 | 5.67 | 0.86 | 4.81 | 313.71 |
| 181 | 2040-05 | 5.67 | 0.85 | 4.82 | 308.89 |
| 182 | 2040-06 | 5.67 | 0.84 | 4.84 | 304.06 |
| 183 | 2040-07 | 5.67 | 0.82 | 4.85 | 299.21 |
| 184 | 2040-08 | 5.67 | 0.81 | 4.86 | 294.35 |
| 185 | 2040-09 | 5.67 | 0.80 | 4.87 | 289.47 |
| 186 | 2040-10 | 5.67 | 0.78 | 4.89 | 284.58 |
| 187 | 2040-11 | 5.67 | 0.77 | 4.90 | 279.68 |
| 188 | 2040-12 | 5.67 | 0.76 | 4.91 | 274.77 |
| 189 | 2041-01 | 5.67 | 0.74 | 4.93 | 269.84 |
| 190 | 2041-02 | 5.67 | 0.73 | 4.94 | 264.90 |
| 191 | 2041-03 | 5.67 | 0.72 | 4.95 | 259.94 |
| 192 | 2041-04 | 5.67 | 0.70 | 4.97 | 254.98 |
| 193 | 2041-05 | 5.67 | 0.69 | 4.98 | 250.00 |
| 194 | 2041-06 | 5.67 | 0.68 | 4.99 | 245.00 |
| 195 | 2041-07 | 5.67 | 0.66 | 5.01 | 239.99 |
| 196 | 2041-08 | 5.67 | 0.65 | 5.02 | 234.97 |
| 197 | 2041-09 | 5.67 | 0.64 | 5.04 | 229.93 |
| 198 | 2041-10 | 5.67 | 0.62 | 5.05 | 224.89 |
| 199 | 2041-11 | 5.67 | 0.61 | 5.06 | 219.82 |
| 200 | 2041-12 | 5.67 | 0.60 | 5.08 | 214.75 |
| 201 | 2042-01 | 5.67 | 0.58 | 5.09 | 209.66 |
| 202 | 2042-02 | 5.67 | 0.57 | 5.10 | 204.55 |
| 203 | 2042-03 | 5.67 | 0.55 | 5.12 | 199.43 |
| 204 | 2042-04 | 5.67 | 0.54 | 5.13 | 194.30 |
| 205 | 2042-05 | 5.67 | 0.53 | 5.15 | 189.16 |
| 206 | 2042-06 | 5.67 | 0.51 | 5.16 | 184.00 |
| 207 | 2042-07 | 5.67 | 0.50 | 5.17 | 178.82 |
| 208 | 2042-08 | 5.67 | 0.48 | 5.19 | 173.63 |
| 209 | 2042-09 | 5.67 | 0.47 | 5.20 | 168.43 |
| 210 | 2042-10 | 5.67 | 0.46 | 5.22 | 163.22 |
| 211 | 2042-11 | 5.67 | 0.44 | 5.23 | 157.99 |
| 212 | 2042-12 | 5.67 | 0.43 | 5.24 | 152.74 |
| 213 | 2043-01 | 5.67 | 0.41 | 5.26 | 147.49 |
| 214 | 2043-02 | 5.67 | 0.40 | 5.27 | 142.21 |
| 215 | 2043-03 | 5.67 | 0.39 | 5.29 | 136.93 |
| 216 | 2043-04 | 5.67 | 0.37 | 5.30 | 131.62 |
| 217 | 2043-05 | 5.67 | 0.36 | 5.32 | 126.31 |
| 218 | 2043-06 | 5.67 | 0.34 | 5.33 | 120.98 |
| 219 | 2043-07 | 5.67 | 0.33 | 5.34 | 115.64 |
| 220 | 2043-08 | 5.67 | 0.31 | 5.36 | 110.28 |
| 221 | 2043-09 | 5.67 | 0.30 | 5.37 | 104.90 |
| 222 | 2043-10 | 5.67 | 0.28 | 5.39 | 99.52 |
| 223 | 2043-11 | 5.67 | 0.27 | 5.40 | 94.11 |
| 224 | 2043-12 | 5.67 | 0.25 | 5.42 | 88.70 |
| 225 | 2044-01 | 5.67 | 0.24 | 5.43 | 83.26 |
| 226 | 2044-02 | 5.67 | 0.23 | 5.45 | 77.82 |
| 227 | 2044-03 | 5.67 | 0.21 | 5.46 | 72.36 |
| 228 | 2044-04 | 5.67 | 0.20 | 5.48 | 66.88 |
| 229 | 2044-05 | 5.67 | 0.18 | 5.49 | 61.39 |
| 230 | 2044-06 | 5.67 | 0.17 | 5.51 | 55.88 |
| 231 | 2044-07 | 5.67 | 0.15 | 5.52 | 50.36 |
| 232 | 2044-08 | 5.67 | 0.14 | 5.54 | 44.83 |
| 233 | 2044-09 | 5.67 | 0.12 | 5.55 | 39.28 |
| 234 | 2044-10 | 5.67 | 0.11 | 5.57 | 33.71 |
| 235 | 2044-11 | 5.67 | 0.09 | 5.58 | 28.13 |
| 236 | 2044-12 | 5.67 | 0.08 | 5.60 | 22.54 |
| 237 | 2045-01 | 5.67 | 0.06 | 5.61 | 16.92 |
| 238 | 2045-02 | 5.67 | 0.05 | 5.63 | 11.30 |
| 239 | 2045-03 | 5.67 | 0.03 | 5.64 | 5.66 |
| 240 | 2045-04 | 5.67 | 0.02 | 5.66 | 0.00 |
等额本金还款方式：
贷款总额：1000元
还款月数：20年
首月还款：6.88元
每月递减：0.01元
利息总额：326.35元
本息合计：1326.35元
节省利息：34.92元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-05 | 6.88 | 2.71 | 4.17 | 995.83 |
| 2 | 2025-06 | 6.86 | 2.70 | 4.17 | 991.67 |
| 3 | 2025-07 | 6.85 | 2.69 | 4.17 | 987.50 |
| 4 | 2025-08 | 6.84 | 2.67 | 4.17 | 983.33 |
| 5 | 2025-09 | 6.83 | 2.66 | 4.17 | 979.17 |
| 6 | 2025-10 | 6.82 | 2.65 | 4.17 | 975.00 |
| 7 | 2025-11 | 6.81 | 2.64 | 4.17 | 970.83 |
| 8 | 2025-12 | 6.80 | 2.63 | 4.17 | 966.67 |
| 9 | 2026-01 | 6.78 | 2.62 | 4.17 | 962.50 |
| 10 | 2026-02 | 6.77 | 2.61 | 4.17 | 958.33 |
| 11 | 2026-03 | 6.76 | 2.60 | 4.17 | 954.17 |
| 12 | 2026-04 | 6.75 | 2.58 | 4.17 | 950.00 |
| 13 | 2026-05 | 6.74 | 2.57 | 4.17 | 945.83 |
| 14 | 2026-06 | 6.73 | 2.56 | 4.17 | 941.67 |
| 15 | 2026-07 | 6.72 | 2.55 | 4.17 | 937.50 |
| 16 | 2026-08 | 6.71 | 2.54 | 4.17 | 933.33 |
| 17 | 2026-09 | 6.69 | 2.53 | 4.17 | 929.17 |
| 18 | 2026-10 | 6.68 | 2.52 | 4.17 | 925.00 |
| 19 | 2026-11 | 6.67 | 2.51 | 4.17 | 920.83 |
| 20 | 2026-12 | 6.66 | 2.49 | 4.17 | 916.67 |
| 21 | 2027-01 | 6.65 | 2.48 | 4.17 | 912.50 |
| 22 | 2027-02 | 6.64 | 2.47 | 4.17 | 908.33 |
| 23 | 2027-03 | 6.63 | 2.46 | 4.17 | 904.17 |
| 24 | 2027-04 | 6.62 | 2.45 | 4.17 | 900.00 |
| 25 | 2027-05 | 6.60 | 2.44 | 4.17 | 895.83 |
| 26 | 2027-06 | 6.59 | 2.43 | 4.17 | 891.67 |
| 27 | 2027-07 | 6.58 | 2.41 | 4.17 | 887.50 |
| 28 | 2027-08 | 6.57 | 2.40 | 4.17 | 883.33 |
| 29 | 2027-09 | 6.56 | 2.39 | 4.17 | 879.17 |
| 30 | 2027-10 | 6.55 | 2.38 | 4.17 | 875.00 |
| 31 | 2027-11 | 6.54 | 2.37 | 4.17 | 870.83 |
| 32 | 2027-12 | 6.53 | 2.36 | 4.17 | 866.67 |
| 33 | 2028-01 | 6.51 | 2.35 | 4.17 | 862.50 |
| 34 | 2028-02 | 6.50 | 2.34 | 4.17 | 858.33 |
| 35 | 2028-03 | 6.49 | 2.32 | 4.17 | 854.17 |
| 36 | 2028-04 | 6.48 | 2.31 | 4.17 | 850.00 |
| 37 | 2028-05 | 6.47 | 2.30 | 4.17 | 845.83 |
| 38 | 2028-06 | 6.46 | 2.29 | 4.17 | 841.67 |
| 39 | 2028-07 | 6.45 | 2.28 | 4.17 | 837.50 |
| 40 | 2028-08 | 6.43 | 2.27 | 4.17 | 833.33 |
| 41 | 2028-09 | 6.42 | 2.26 | 4.17 | 829.17 |
| 42 | 2028-10 | 6.41 | 2.25 | 4.17 | 825.00 |
| 43 | 2028-11 | 6.40 | 2.23 | 4.17 | 820.83 |
| 44 | 2028-12 | 6.39 | 2.22 | 4.17 | 816.67 |
| 45 | 2029-01 | 6.38 | 2.21 | 4.17 | 812.50 |
| 46 | 2029-02 | 6.37 | 2.20 | 4.17 | 808.33 |
| 47 | 2029-03 | 6.36 | 2.19 | 4.17 | 804.17 |
| 48 | 2029-04 | 6.34 | 2.18 | 4.17 | 800.00 |
| 49 | 2029-05 | 6.33 | 2.17 | 4.17 | 795.83 |
| 50 | 2029-06 | 6.32 | 2.16 | 4.17 | 791.67 |
| 51 | 2029-07 | 6.31 | 2.14 | 4.17 | 787.50 |
| 52 | 2029-08 | 6.30 | 2.13 | 4.17 | 783.33 |
| 53 | 2029-09 | 6.29 | 2.12 | 4.17 | 779.17 |
| 54 | 2029-10 | 6.28 | 2.11 | 4.17 | 775.00 |
| 55 | 2029-11 | 6.27 | 2.10 | 4.17 | 770.83 |
| 56 | 2029-12 | 6.25 | 2.09 | 4.17 | 766.67 |
| 57 | 2030-01 | 6.24 | 2.08 | 4.17 | 762.50 |
| 58 | 2030-02 | 6.23 | 2.07 | 4.17 | 758.33 |
| 59 | 2030-03 | 6.22 | 2.05 | 4.17 | 754.17 |
| 60 | 2030-04 | 6.21 | 2.04 | 4.17 | 750.00 |
| 61 | 2030-05 | 6.20 | 2.03 | 4.17 | 745.83 |
| 62 | 2030-06 | 6.19 | 2.02 | 4.17 | 741.67 |
| 63 | 2030-07 | 6.18 | 2.01 | 4.17 | 737.50 |
| 64 | 2030-08 | 6.16 | 2.00 | 4.17 | 733.33 |
| 65 | 2030-09 | 6.15 | 1.99 | 4.17 | 729.17 |
| 66 | 2030-10 | 6.14 | 1.97 | 4.17 | 725.00 |
| 67 | 2030-11 | 6.13 | 1.96 | 4.17 | 720.83 |
| 68 | 2030-12 | 6.12 | 1.95 | 4.17 | 716.67 |
| 69 | 2031-01 | 6.11 | 1.94 | 4.17 | 712.50 |
| 70 | 2031-02 | 6.10 | 1.93 | 4.17 | 708.33 |
| 71 | 2031-03 | 6.09 | 1.92 | 4.17 | 704.17 |
| 72 | 2031-04 | 6.07 | 1.91 | 4.17 | 700.00 |
| 73 | 2031-05 | 6.06 | 1.90 | 4.17 | 695.83 |
| 74 | 2031-06 | 6.05 | 1.88 | 4.17 | 691.67 |
| 75 | 2031-07 | 6.04 | 1.87 | 4.17 | 687.50 |
| 76 | 2031-08 | 6.03 | 1.86 | 4.17 | 683.33 |
| 77 | 2031-09 | 6.02 | 1.85 | 4.17 | 679.17 |
| 78 | 2031-10 | 6.01 | 1.84 | 4.17 | 675.00 |
| 79 | 2031-11 | 5.99 | 1.83 | 4.17 | 670.83 |
| 80 | 2031-12 | 5.98 | 1.82 | 4.17 | 666.67 |
| 81 | 2032-01 | 5.97 | 1.81 | 4.17 | 662.50 |
| 82 | 2032-02 | 5.96 | 1.79 | 4.17 | 658.33 |
| 83 | 2032-03 | 5.95 | 1.78 | 4.17 | 654.17 |
| 84 | 2032-04 | 5.94 | 1.77 | 4.17 | 650.00 |
| 85 | 2032-05 | 5.93 | 1.76 | 4.17 | 645.83 |
| 86 | 2032-06 | 5.92 | 1.75 | 4.17 | 641.67 |
| 87 | 2032-07 | 5.90 | 1.74 | 4.17 | 637.50 |
| 88 | 2032-08 | 5.89 | 1.73 | 4.17 | 633.33 |
| 89 | 2032-09 | 5.88 | 1.72 | 4.17 | 629.17 |
| 90 | 2032-10 | 5.87 | 1.70 | 4.17 | 625.00 |
| 91 | 2032-11 | 5.86 | 1.69 | 4.17 | 620.83 |
| 92 | 2032-12 | 5.85 | 1.68 | 4.17 | 616.67 |
| 93 | 2033-01 | 5.84 | 1.67 | 4.17 | 612.50 |
| 94 | 2033-02 | 5.83 | 1.66 | 4.17 | 608.33 |
| 95 | 2033-03 | 5.81 | 1.65 | 4.17 | 604.17 |
| 96 | 2033-04 | 5.80 | 1.64 | 4.17 | 600.00 |
| 97 | 2033-05 | 5.79 | 1.63 | 4.17 | 595.83 |
| 98 | 2033-06 | 5.78 | 1.61 | 4.17 | 591.67 |
| 99 | 2033-07 | 5.77 | 1.60 | 4.17 | 587.50 |
| 100 | 2033-08 | 5.76 | 1.59 | 4.17 | 583.33 |
| 101 | 2033-09 | 5.75 | 1.58 | 4.17 | 579.17 |
| 102 | 2033-10 | 5.74 | 1.57 | 4.17 | 575.00 |
| 103 | 2033-11 | 5.72 | 1.56 | 4.17 | 570.83 |
| 104 | 2033-12 | 5.71 | 1.55 | 4.17 | 566.67 |
| 105 | 2034-01 | 5.70 | 1.53 | 4.17 | 562.50 |
| 106 | 2034-02 | 5.69 | 1.52 | 4.17 | 558.33 |
| 107 | 2034-03 | 5.68 | 1.51 | 4.17 | 554.17 |
| 108 | 2034-04 | 5.67 | 1.50 | 4.17 | 550.00 |
| 109 | 2034-05 | 5.66 | 1.49 | 4.17 | 545.83 |
| 110 | 2034-06 | 5.64 | 1.48 | 4.17 | 541.67 |
| 111 | 2034-07 | 5.63 | 1.47 | 4.17 | 537.50 |
| 112 | 2034-08 | 5.62 | 1.46 | 4.17 | 533.33 |
| 113 | 2034-09 | 5.61 | 1.44 | 4.17 | 529.17 |
| 114 | 2034-10 | 5.60 | 1.43 | 4.17 | 525.00 |
| 115 | 2034-11 | 5.59 | 1.42 | 4.17 | 520.83 |
| 116 | 2034-12 | 5.58 | 1.41 | 4.17 | 516.67 |
| 117 | 2035-01 | 5.57 | 1.40 | 4.17 | 512.50 |
| 118 | 2035-02 | 5.55 | 1.39 | 4.17 | 508.33 |
| 119 | 2035-03 | 5.54 | 1.38 | 4.17 | 504.17 |
| 120 | 2035-04 | 5.53 | 1.37 | 4.17 | 500.00 |
| 121 | 2035-05 | 5.52 | 1.35 | 4.17 | 495.83 |
| 122 | 2035-06 | 5.51 | 1.34 | 4.17 | 491.67 |
| 123 | 2035-07 | 5.50 | 1.33 | 4.17 | 487.50 |
| 124 | 2035-08 | 5.49 | 1.32 | 4.17 | 483.33 |
| 125 | 2035-09 | 5.48 | 1.31 | 4.17 | 479.17 |
| 126 | 2035-10 | 5.46 | 1.30 | 4.17 | 475.00 |
| 127 | 2035-11 | 5.45 | 1.29 | 4.17 | 470.83 |
| 128 | 2035-12 | 5.44 | 1.28 | 4.17 | 466.67 |
| 129 | 2036-01 | 5.43 | 1.26 | 4.17 | 462.50 |
| 130 | 2036-02 | 5.42 | 1.25 | 4.17 | 458.33 |
| 131 | 2036-03 | 5.41 | 1.24 | 4.17 | 454.17 |
| 132 | 2036-04 | 5.40 | 1.23 | 4.17 | 450.00 |
| 133 | 2036-05 | 5.39 | 1.22 | 4.17 | 445.83 |
| 134 | 2036-06 | 5.37 | 1.21 | 4.17 | 441.67 |
| 135 | 2036-07 | 5.36 | 1.20 | 4.17 | 437.50 |
| 136 | 2036-08 | 5.35 | 1.18 | 4.17 | 433.33 |
| 137 | 2036-09 | 5.34 | 1.17 | 4.17 | 429.17 |
| 138 | 2036-10 | 5.33 | 1.16 | 4.17 | 425.00 |
| 139 | 2036-11 | 5.32 | 1.15 | 4.17 | 420.83 |
| 140 | 2036-12 | 5.31 | 1.14 | 4.17 | 416.67 |
| 141 | 2037-01 | 5.30 | 1.13 | 4.17 | 412.50 |
| 142 | 2037-02 | 5.28 | 1.12 | 4.17 | 408.33 |
| 143 | 2037-03 | 5.27 | 1.11 | 4.17 | 404.17 |
| 144 | 2037-04 | 5.26 | 1.09 | 4.17 | 400.00 |
| 145 | 2037-05 | 5.25 | 1.08 | 4.17 | 395.83 |
| 146 | 2037-06 | 5.24 | 1.07 | 4.17 | 391.67 |
| 147 | 2037-07 | 5.23 | 1.06 | 4.17 | 387.50 |
| 148 | 2037-08 | 5.22 | 1.05 | 4.17 | 383.33 |
| 149 | 2037-09 | 5.20 | 1.04 | 4.17 | 379.17 |
| 150 | 2037-10 | 5.19 | 1.03 | 4.17 | 375.00 |
| 151 | 2037-11 | 5.18 | 1.02 | 4.17 | 370.83 |
| 152 | 2037-12 | 5.17 | 1.00 | 4.17 | 366.67 |
| 153 | 2038-01 | 5.16 | 0.99 | 4.17 | 362.50 |
| 154 | 2038-02 | 5.15 | 0.98 | 4.17 | 358.33 |
| 155 | 2038-03 | 5.14 | 0.97 | 4.17 | 354.17 |
| 156 | 2038-04 | 5.13 | 0.96 | 4.17 | 350.00 |
| 157 | 2038-05 | 5.11 | 0.95 | 4.17 | 345.83 |
| 158 | 2038-06 | 5.10 | 0.94 | 4.17 | 341.67 |
| 159 | 2038-07 | 5.09 | 0.93 | 4.17 | 337.50 |
| 160 | 2038-08 | 5.08 | 0.91 | 4.17 | 333.33 |
| 161 | 2038-09 | 5.07 | 0.90 | 4.17 | 329.17 |
| 162 | 2038-10 | 5.06 | 0.89 | 4.17 | 325.00 |
| 163 | 2038-11 | 5.05 | 0.88 | 4.17 | 320.83 |
| 164 | 2038-12 | 5.04 | 0.87 | 4.17 | 316.67 |
| 165 | 2039-01 | 5.02 | 0.86 | 4.17 | 312.50 |
| 166 | 2039-02 | 5.01 | 0.85 | 4.17 | 308.33 |
| 167 | 2039-03 | 5.00 | 0.84 | 4.17 | 304.17 |
| 168 | 2039-04 | 4.99 | 0.82 | 4.17 | 300.00 |
| 169 | 2039-05 | 4.98 | 0.81 | 4.17 | 295.83 |
| 170 | 2039-06 | 4.97 | 0.80 | 4.17 | 291.67 |
| 171 | 2039-07 | 4.96 | 0.79 | 4.17 | 287.50 |
| 172 | 2039-08 | 4.95 | 0.78 | 4.17 | 283.33 |
| 173 | 2039-09 | 4.93 | 0.77 | 4.17 | 279.17 |
| 174 | 2039-10 | 4.92 | 0.76 | 4.17 | 275.00 |
| 175 | 2039-11 | 4.91 | 0.74 | 4.17 | 270.83 |
| 176 | 2039-12 | 4.90 | 0.73 | 4.17 | 266.67 |
| 177 | 2040-01 | 4.89 | 0.72 | 4.17 | 262.50 |
| 178 | 2040-02 | 4.88 | 0.71 | 4.17 | 258.33 |
| 179 | 2040-03 | 4.87 | 0.70 | 4.17 | 254.17 |
| 180 | 2040-04 | 4.86 | 0.69 | 4.17 | 250.00 |
| 181 | 2040-05 | 4.84 | 0.68 | 4.17 | 245.83 |
| 182 | 2040-06 | 4.83 | 0.67 | 4.17 | 241.67 |
| 183 | 2040-07 | 4.82 | 0.65 | 4.17 | 237.50 |
| 184 | 2040-08 | 4.81 | 0.64 | 4.17 | 233.33 |
| 185 | 2040-09 | 4.80 | 0.63 | 4.17 | 229.17 |
| 186 | 2040-10 | 4.79 | 0.62 | 4.17 | 225.00 |
| 187 | 2040-11 | 4.78 | 0.61 | 4.17 | 220.83 |
| 188 | 2040-12 | 4.76 | 0.60 | 4.17 | 216.67 |
| 189 | 2041-01 | 4.75 | 0.59 | 4.17 | 212.50 |
| 190 | 2041-02 | 4.74 | 0.58 | 4.17 | 208.33 |
| 191 | 2041-03 | 4.73 | 0.56 | 4.17 | 204.17 |
| 192 | 2041-04 | 4.72 | 0.55 | 4.17 | 200.00 |
| 193 | 2041-05 | 4.71 | 0.54 | 4.17 | 195.83 |
| 194 | 2041-06 | 4.70 | 0.53 | 4.17 | 191.67 |
| 195 | 2041-07 | 4.69 | 0.52 | 4.17 | 187.50 |
| 196 | 2041-08 | 4.67 | 0.51 | 4.17 | 183.33 |
| 197 | 2041-09 | 4.66 | 0.50 | 4.17 | 179.17 |
| 198 | 2041-10 | 4.65 | 0.49 | 4.17 | 175.00 |
| 199 | 2041-11 | 4.64 | 0.47 | 4.17 | 170.83 |
| 200 | 2041-12 | 4.63 | 0.46 | 4.17 | 166.67 |
| 201 | 2042-01 | 4.62 | 0.45 | 4.17 | 162.50 |
| 202 | 2042-02 | 4.61 | 0.44 | 4.17 | 158.33 |
| 203 | 2042-03 | 4.60 | 0.43 | 4.17 | 154.17 |
| 204 | 2042-04 | 4.58 | 0.42 | 4.17 | 150.00 |
| 205 | 2042-05 | 4.57 | 0.41 | 4.17 | 145.83 |
| 206 | 2042-06 | 4.56 | 0.39 | 4.17 | 141.67 |
| 207 | 2042-07 | 4.55 | 0.38 | 4.17 | 137.50 |
| 208 | 2042-08 | 4.54 | 0.37 | 4.17 | 133.33 |
| 209 | 2042-09 | 4.53 | 0.36 | 4.17 | 129.17 |
| 210 | 2042-10 | 4.52 | 0.35 | 4.17 | 125.00 |
| 211 | 2042-11 | 4.51 | 0.34 | 4.17 | 120.83 |
| 212 | 2042-12 | 4.49 | 0.33 | 4.17 | 116.67 |
| 213 | 2043-01 | 4.48 | 0.32 | 4.17 | 112.50 |
| 214 | 2043-02 | 4.47 | 0.30 | 4.17 | 108.33 |
| 215 | 2043-03 | 4.46 | 0.29 | 4.17 | 104.17 |
| 216 | 2043-04 | 4.45 | 0.28 | 4.17 | 100.00 |
| 217 | 2043-05 | 4.44 | 0.27 | 4.17 | 95.83 |
| 218 | 2043-06 | 4.43 | 0.26 | 4.17 | 91.67 |
| 219 | 2043-07 | 4.41 | 0.25 | 4.17 | 87.50 |
| 220 | 2043-08 | 4.40 | 0.24 | 4.17 | 83.33 |
| 221 | 2043-09 | 4.39 | 0.23 | 4.17 | 79.17 |
| 222 | 2043-10 | 4.38 | 0.21 | 4.17 | 75.00 |
| 223 | 2043-11 | 4.37 | 0.20 | 4.17 | 70.83 |
| 224 | 2043-12 | 4.36 | 0.19 | 4.17 | 66.67 |
| 225 | 2044-01 | 4.35 | 0.18 | 4.17 | 62.50 |
| 226 | 2044-02 | 4.34 | 0.17 | 4.17 | 58.33 |
| 227 | 2044-03 | 4.32 | 0.16 | 4.17 | 54.17 |
| 228 | 2044-04 | 4.31 | 0.15 | 4.17 | 50.00 |
| 229 | 2044-05 | 4.30 | 0.14 | 4.17 | 45.83 |
| 230 | 2044-06 | 4.29 | 0.12 | 4.17 | 41.67 |
| 231 | 2044-07 | 4.28 | 0.11 | 4.17 | 37.50 |
| 232 | 2044-08 | 4.27 | 0.10 | 4.17 | 33.33 |
| 233 | 2044-09 | 4.26 | 0.09 | 4.17 | 29.17 |
| 234 | 2044-10 | 4.25 | 0.08 | 4.17 | 25.00 |
| 235 | 2044-11 | 4.23 | 0.07 | 4.17 | 20.83 |
| 236 | 2044-12 | 4.22 | 0.06 | 4.17 | 16.67 |
| 237 | 2045-01 | 4.21 | 0.05 | 4.17 | 12.50 |
| 238 | 2045-02 | 4.20 | 0.03 | 4.17 | 8.33 |
| 239 | 2045-03 | 4.19 | 0.02 | 4.17 | 4.17 |
| 240 | 2045-04 | 4.18 | 0.01 | 4.17 | 0.00 |