贷款268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:268元
还款月数:20年
每月还款:1.53元
利息总额:98.45元
本息合计:366.45元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-06 | 1.53 | 0.74 | 0.79 | 267.21 |
| 2 | 2025-07 | 1.53 | 0.73 | 0.79 | 266.42 |
| 3 | 2025-08 | 1.53 | 0.73 | 0.79 | 265.62 |
| 4 | 2025-09 | 1.53 | 0.73 | 0.80 | 264.83 |
| 5 | 2025-10 | 1.53 | 0.73 | 0.80 | 264.03 |
| 6 | 2025-11 | 1.53 | 0.73 | 0.80 | 263.23 |
| 7 | 2025-12 | 1.53 | 0.72 | 0.80 | 262.42 |
| 8 | 2026-01 | 1.53 | 0.72 | 0.81 | 261.62 |
| 9 | 2026-02 | 1.53 | 0.72 | 0.81 | 260.81 |
| 10 | 2026-03 | 1.53 | 0.72 | 0.81 | 260.00 |
| 11 | 2026-04 | 1.53 | 0.72 | 0.81 | 259.19 |
| 12 | 2026-05 | 1.53 | 0.71 | 0.81 | 258.38 |
| 13 | 2026-06 | 1.53 | 0.71 | 0.82 | 257.56 |
| 14 | 2026-07 | 1.53 | 0.71 | 0.82 | 256.74 |
| 15 | 2026-08 | 1.53 | 0.71 | 0.82 | 255.92 |
| 16 | 2026-09 | 1.53 | 0.70 | 0.82 | 255.10 |
| 17 | 2026-10 | 1.53 | 0.70 | 0.83 | 254.27 |
| 18 | 2026-11 | 1.53 | 0.70 | 0.83 | 253.44 |
| 19 | 2026-12 | 1.53 | 0.70 | 0.83 | 252.61 |
| 20 | 2027-01 | 1.53 | 0.69 | 0.83 | 251.78 |
| 21 | 2027-02 | 1.53 | 0.69 | 0.83 | 250.95 |
| 22 | 2027-03 | 1.53 | 0.69 | 0.84 | 250.11 |
| 23 | 2027-04 | 1.53 | 0.69 | 0.84 | 249.27 |
| 24 | 2027-05 | 1.53 | 0.69 | 0.84 | 248.43 |
| 25 | 2027-06 | 1.53 | 0.68 | 0.84 | 247.59 |
| 26 | 2027-07 | 1.53 | 0.68 | 0.85 | 246.74 |
| 27 | 2027-08 | 1.53 | 0.68 | 0.85 | 245.89 |
| 28 | 2027-09 | 1.53 | 0.68 | 0.85 | 245.04 |
| 29 | 2027-10 | 1.53 | 0.67 | 0.85 | 244.19 |
| 30 | 2027-11 | 1.53 | 0.67 | 0.86 | 243.33 |
| 31 | 2027-12 | 1.53 | 0.67 | 0.86 | 242.48 |
| 32 | 2028-01 | 1.53 | 0.67 | 0.86 | 241.62 |
| 33 | 2028-02 | 1.53 | 0.66 | 0.86 | 240.75 |
| 34 | 2028-03 | 1.53 | 0.66 | 0.86 | 239.89 |
| 35 | 2028-04 | 1.53 | 0.66 | 0.87 | 239.02 |
| 36 | 2028-05 | 1.53 | 0.66 | 0.87 | 238.15 |
| 37 | 2028-06 | 1.53 | 0.65 | 0.87 | 237.28 |
| 38 | 2028-07 | 1.53 | 0.65 | 0.87 | 236.41 |
| 39 | 2028-08 | 1.53 | 0.65 | 0.88 | 235.53 |
| 40 | 2028-09 | 1.53 | 0.65 | 0.88 | 234.65 |
| 41 | 2028-10 | 1.53 | 0.65 | 0.88 | 233.77 |
| 42 | 2028-11 | 1.53 | 0.64 | 0.88 | 232.88 |
| 43 | 2028-12 | 1.53 | 0.64 | 0.89 | 232.00 |
| 44 | 2029-01 | 1.53 | 0.64 | 0.89 | 231.11 |
| 45 | 2029-02 | 1.53 | 0.64 | 0.89 | 230.22 |
| 46 | 2029-03 | 1.53 | 0.63 | 0.89 | 229.32 |
| 47 | 2029-04 | 1.53 | 0.63 | 0.90 | 228.43 |
| 48 | 2029-05 | 1.53 | 0.63 | 0.90 | 227.53 |
| 49 | 2029-06 | 1.53 | 0.63 | 0.90 | 226.63 |
| 50 | 2029-07 | 1.53 | 0.62 | 0.90 | 225.72 |
| 51 | 2029-08 | 1.53 | 0.62 | 0.91 | 224.82 |
| 52 | 2029-09 | 1.53 | 0.62 | 0.91 | 223.91 |
| 53 | 2029-10 | 1.53 | 0.62 | 0.91 | 223.00 |
| 54 | 2029-11 | 1.53 | 0.61 | 0.91 | 222.08 |
| 55 | 2029-12 | 1.53 | 0.61 | 0.92 | 221.17 |
| 56 | 2030-01 | 1.53 | 0.61 | 0.92 | 220.25 |
| 57 | 2030-02 | 1.53 | 0.61 | 0.92 | 219.33 |
| 58 | 2030-03 | 1.53 | 0.60 | 0.92 | 218.40 |
| 59 | 2030-04 | 1.53 | 0.60 | 0.93 | 217.48 |
| 60 | 2030-05 | 1.53 | 0.60 | 0.93 | 216.55 |
| 61 | 2030-06 | 1.53 | 0.60 | 0.93 | 215.62 |
| 62 | 2030-07 | 1.53 | 0.59 | 0.93 | 214.68 |
| 63 | 2030-08 | 1.53 | 0.59 | 0.94 | 213.75 |
| 64 | 2030-09 | 1.53 | 0.59 | 0.94 | 212.81 |
| 65 | 2030-10 | 1.53 | 0.59 | 0.94 | 211.87 |
| 66 | 2030-11 | 1.53 | 0.58 | 0.94 | 210.92 |
| 67 | 2030-12 | 1.53 | 0.58 | 0.95 | 209.98 |
| 68 | 2031-01 | 1.53 | 0.58 | 0.95 | 209.03 |
| 69 | 2031-02 | 1.53 | 0.57 | 0.95 | 208.07 |
| 70 | 2031-03 | 1.53 | 0.57 | 0.95 | 207.12 |
| 71 | 2031-04 | 1.53 | 0.57 | 0.96 | 206.16 |
| 72 | 2031-05 | 1.53 | 0.57 | 0.96 | 205.20 |
| 73 | 2031-06 | 1.53 | 0.56 | 0.96 | 204.24 |
| 74 | 2031-07 | 1.53 | 0.56 | 0.97 | 203.27 |
| 75 | 2031-08 | 1.53 | 0.56 | 0.97 | 202.31 |
| 76 | 2031-09 | 1.53 | 0.56 | 0.97 | 201.34 |
| 77 | 2031-10 | 1.53 | 0.55 | 0.97 | 200.36 |
| 78 | 2031-11 | 1.53 | 0.55 | 0.98 | 199.39 |
| 79 | 2031-12 | 1.53 | 0.55 | 0.98 | 198.41 |
| 80 | 2032-01 | 1.53 | 0.55 | 0.98 | 197.43 |
| 81 | 2032-02 | 1.53 | 0.54 | 0.98 | 196.44 |
| 82 | 2032-03 | 1.53 | 0.54 | 0.99 | 195.46 |
| 83 | 2032-04 | 1.53 | 0.54 | 0.99 | 194.47 |
| 84 | 2032-05 | 1.53 | 0.53 | 0.99 | 193.47 |
| 85 | 2032-06 | 1.53 | 0.53 | 0.99 | 192.48 |
| 86 | 2032-07 | 1.53 | 0.53 | 1.00 | 191.48 |
| 87 | 2032-08 | 1.53 | 0.53 | 1.00 | 190.48 |
| 88 | 2032-09 | 1.53 | 0.52 | 1.00 | 189.48 |
| 89 | 2032-10 | 1.53 | 0.52 | 1.01 | 188.47 |
| 90 | 2032-11 | 1.53 | 0.52 | 1.01 | 187.46 |
| 91 | 2032-12 | 1.53 | 0.52 | 1.01 | 186.45 |
| 92 | 2033-01 | 1.53 | 0.51 | 1.01 | 185.44 |
| 93 | 2033-02 | 1.53 | 0.51 | 1.02 | 184.42 |
| 94 | 2033-03 | 1.53 | 0.51 | 1.02 | 183.40 |
| 95 | 2033-04 | 1.53 | 0.50 | 1.02 | 182.38 |
| 96 | 2033-05 | 1.53 | 0.50 | 1.03 | 181.35 |
| 97 | 2033-06 | 1.53 | 0.50 | 1.03 | 180.33 |
| 98 | 2033-07 | 1.53 | 0.50 | 1.03 | 179.30 |
| 99 | 2033-08 | 1.53 | 0.49 | 1.03 | 178.26 |
| 100 | 2033-09 | 1.53 | 0.49 | 1.04 | 177.22 |
| 101 | 2033-10 | 1.53 | 0.49 | 1.04 | 176.19 |
| 102 | 2033-11 | 1.53 | 0.48 | 1.04 | 175.14 |
| 103 | 2033-12 | 1.53 | 0.48 | 1.05 | 174.10 |
| 104 | 2034-01 | 1.53 | 0.48 | 1.05 | 173.05 |
| 105 | 2034-02 | 1.53 | 0.48 | 1.05 | 172.00 |
| 106 | 2034-03 | 1.53 | 0.47 | 1.05 | 170.94 |
| 107 | 2034-04 | 1.53 | 0.47 | 1.06 | 169.89 |
| 108 | 2034-05 | 1.53 | 0.47 | 1.06 | 168.83 |
| 109 | 2034-06 | 1.53 | 0.46 | 1.06 | 167.77 |
| 110 | 2034-07 | 1.53 | 0.46 | 1.07 | 166.70 |
| 111 | 2034-08 | 1.53 | 0.46 | 1.07 | 165.63 |
| 112 | 2034-09 | 1.53 | 0.46 | 1.07 | 164.56 |
| 113 | 2034-10 | 1.53 | 0.45 | 1.07 | 163.49 |
| 114 | 2034-11 | 1.53 | 0.45 | 1.08 | 162.41 |
| 115 | 2034-12 | 1.53 | 0.45 | 1.08 | 161.33 |
| 116 | 2035-01 | 1.53 | 0.44 | 1.08 | 160.24 |
| 117 | 2035-02 | 1.53 | 0.44 | 1.09 | 159.16 |
| 118 | 2035-03 | 1.53 | 0.44 | 1.09 | 158.07 |
| 119 | 2035-04 | 1.53 | 0.43 | 1.09 | 156.98 |
| 120 | 2035-05 | 1.53 | 0.43 | 1.10 | 155.88 |
| 121 | 2035-06 | 1.53 | 0.43 | 1.10 | 154.78 |
| 122 | 2035-07 | 1.53 | 0.43 | 1.10 | 153.68 |
| 123 | 2035-08 | 1.53 | 0.42 | 1.10 | 152.58 |
| 124 | 2035-09 | 1.53 | 0.42 | 1.11 | 151.47 |
| 125 | 2035-10 | 1.53 | 0.42 | 1.11 | 150.36 |
| 126 | 2035-11 | 1.53 | 0.41 | 1.11 | 149.25 |
| 127 | 2035-12 | 1.53 | 0.41 | 1.12 | 148.13 |
| 128 | 2036-01 | 1.53 | 0.41 | 1.12 | 147.01 |
| 129 | 2036-02 | 1.53 | 0.40 | 1.12 | 145.89 |
| 130 | 2036-03 | 1.53 | 0.40 | 1.13 | 144.76 |
| 131 | 2036-04 | 1.53 | 0.40 | 1.13 | 143.63 |
| 132 | 2036-05 | 1.53 | 0.39 | 1.13 | 142.50 |
| 133 | 2036-06 | 1.53 | 0.39 | 1.14 | 141.37 |
| 134 | 2036-07 | 1.53 | 0.39 | 1.14 | 140.23 |
| 135 | 2036-08 | 1.53 | 0.39 | 1.14 | 139.09 |
| 136 | 2036-09 | 1.53 | 0.38 | 1.14 | 137.94 |
| 137 | 2036-10 | 1.53 | 0.38 | 1.15 | 136.80 |
| 138 | 2036-11 | 1.53 | 0.38 | 1.15 | 135.65 |
| 139 | 2036-12 | 1.53 | 0.37 | 1.15 | 134.49 |
| 140 | 2037-01 | 1.53 | 0.37 | 1.16 | 133.33 |
| 141 | 2037-02 | 1.53 | 0.37 | 1.16 | 132.17 |
| 142 | 2037-03 | 1.53 | 0.36 | 1.16 | 131.01 |
| 143 | 2037-04 | 1.53 | 0.36 | 1.17 | 129.84 |
| 144 | 2037-05 | 1.53 | 0.36 | 1.17 | 128.67 |
| 145 | 2037-06 | 1.53 | 0.35 | 1.17 | 127.50 |
| 146 | 2037-07 | 1.53 | 0.35 | 1.18 | 126.32 |
| 147 | 2037-08 | 1.53 | 0.35 | 1.18 | 125.15 |
| 148 | 2037-09 | 1.53 | 0.34 | 1.18 | 123.96 |
| 149 | 2037-10 | 1.53 | 0.34 | 1.19 | 122.78 |
| 150 | 2037-11 | 1.53 | 0.34 | 1.19 | 121.59 |
| 151 | 2037-12 | 1.53 | 0.33 | 1.19 | 120.39 |
| 152 | 2038-01 | 1.53 | 0.33 | 1.20 | 119.20 |
| 153 | 2038-02 | 1.53 | 0.33 | 1.20 | 118.00 |
| 154 | 2038-03 | 1.53 | 0.32 | 1.20 | 116.80 |
| 155 | 2038-04 | 1.53 | 0.32 | 1.21 | 115.59 |
| 156 | 2038-05 | 1.53 | 0.32 | 1.21 | 114.38 |
| 157 | 2038-06 | 1.53 | 0.31 | 1.21 | 113.17 |
| 158 | 2038-07 | 1.53 | 0.31 | 1.22 | 111.95 |
| 159 | 2038-08 | 1.53 | 0.31 | 1.22 | 110.74 |
| 160 | 2038-09 | 1.53 | 0.30 | 1.22 | 109.51 |
| 161 | 2038-10 | 1.53 | 0.30 | 1.23 | 108.29 |
| 162 | 2038-11 | 1.53 | 0.30 | 1.23 | 107.06 |
| 163 | 2038-12 | 1.53 | 0.29 | 1.23 | 105.83 |
| 164 | 2039-01 | 1.53 | 0.29 | 1.24 | 104.59 |
| 165 | 2039-02 | 1.53 | 0.29 | 1.24 | 103.35 |
| 166 | 2039-03 | 1.53 | 0.28 | 1.24 | 102.11 |
| 167 | 2039-04 | 1.53 | 0.28 | 1.25 | 100.86 |
| 168 | 2039-05 | 1.53 | 0.28 | 1.25 | 99.61 |
| 169 | 2039-06 | 1.53 | 0.27 | 1.25 | 98.36 |
| 170 | 2039-07 | 1.53 | 0.27 | 1.26 | 97.10 |
| 171 | 2039-08 | 1.53 | 0.27 | 1.26 | 95.84 |
| 172 | 2039-09 | 1.53 | 0.26 | 1.26 | 94.58 |
| 173 | 2039-10 | 1.53 | 0.26 | 1.27 | 93.31 |
| 174 | 2039-11 | 1.53 | 0.26 | 1.27 | 92.04 |
| 175 | 2039-12 | 1.53 | 0.25 | 1.27 | 90.77 |
| 176 | 2040-01 | 1.53 | 0.25 | 1.28 | 89.49 |
| 177 | 2040-02 | 1.53 | 0.25 | 1.28 | 88.21 |
| 178 | 2040-03 | 1.53 | 0.24 | 1.28 | 86.93 |
| 179 | 2040-04 | 1.53 | 0.24 | 1.29 | 85.64 |
| 180 | 2040-05 | 1.53 | 0.24 | 1.29 | 84.35 |
| 181 | 2040-06 | 1.53 | 0.23 | 1.29 | 83.05 |
| 182 | 2040-07 | 1.53 | 0.23 | 1.30 | 81.75 |
| 183 | 2040-08 | 1.53 | 0.22 | 1.30 | 80.45 |
| 184 | 2040-09 | 1.53 | 0.22 | 1.31 | 79.15 |
| 185 | 2040-10 | 1.53 | 0.22 | 1.31 | 77.84 |
| 186 | 2040-11 | 1.53 | 0.21 | 1.31 | 76.52 |
| 187 | 2040-12 | 1.53 | 0.21 | 1.32 | 75.21 |
| 188 | 2041-01 | 1.53 | 0.21 | 1.32 | 73.89 |
| 189 | 2041-02 | 1.53 | 0.20 | 1.32 | 72.56 |
| 190 | 2041-03 | 1.53 | 0.20 | 1.33 | 71.24 |
| 191 | 2041-04 | 1.53 | 0.20 | 1.33 | 69.91 |
| 192 | 2041-05 | 1.53 | 0.19 | 1.33 | 68.57 |
| 193 | 2041-06 | 1.53 | 0.19 | 1.34 | 67.23 |
| 194 | 2041-07 | 1.53 | 0.18 | 1.34 | 65.89 |
| 195 | 2041-08 | 1.53 | 0.18 | 1.35 | 64.55 |
| 196 | 2041-09 | 1.53 | 0.18 | 1.35 | 63.20 |
| 197 | 2041-10 | 1.53 | 0.17 | 1.35 | 61.84 |
| 198 | 2041-11 | 1.53 | 0.17 | 1.36 | 60.49 |
| 199 | 2041-12 | 1.53 | 0.17 | 1.36 | 59.13 |
| 200 | 2042-01 | 1.53 | 0.16 | 1.36 | 57.76 |
| 201 | 2042-02 | 1.53 | 0.16 | 1.37 | 56.39 |
| 202 | 2042-03 | 1.53 | 0.16 | 1.37 | 55.02 |
| 203 | 2042-04 | 1.53 | 0.15 | 1.38 | 53.65 |
| 204 | 2042-05 | 1.53 | 0.15 | 1.38 | 52.27 |
| 205 | 2042-06 | 1.53 | 0.14 | 1.38 | 50.88 |
| 206 | 2042-07 | 1.53 | 0.14 | 1.39 | 49.50 |
| 207 | 2042-08 | 1.53 | 0.14 | 1.39 | 48.11 |
| 208 | 2042-09 | 1.53 | 0.13 | 1.39 | 46.71 |
| 209 | 2042-10 | 1.53 | 0.13 | 1.40 | 45.31 |
| 210 | 2042-11 | 1.53 | 0.12 | 1.40 | 43.91 |
| 211 | 2042-12 | 1.53 | 0.12 | 1.41 | 42.50 |
| 212 | 2043-01 | 1.53 | 0.12 | 1.41 | 41.09 |
| 213 | 2043-02 | 1.53 | 0.11 | 1.41 | 39.68 |
| 214 | 2043-03 | 1.53 | 0.11 | 1.42 | 38.26 |
| 215 | 2043-04 | 1.53 | 0.11 | 1.42 | 36.84 |
| 216 | 2043-05 | 1.53 | 0.10 | 1.43 | 35.42 |
| 217 | 2043-06 | 1.53 | 0.10 | 1.43 | 33.99 |
| 218 | 2043-07 | 1.53 | 0.09 | 1.43 | 32.55 |
| 219 | 2043-08 | 1.53 | 0.09 | 1.44 | 31.11 |
| 220 | 2043-09 | 1.53 | 0.09 | 1.44 | 29.67 |
| 221 | 2043-10 | 1.53 | 0.08 | 1.45 | 28.23 |
| 222 | 2043-11 | 1.53 | 0.08 | 1.45 | 26.78 |
| 223 | 2043-12 | 1.53 | 0.07 | 1.45 | 25.33 |
| 224 | 2044-01 | 1.53 | 0.07 | 1.46 | 23.87 |
| 225 | 2044-02 | 1.53 | 0.07 | 1.46 | 22.41 |
| 226 | 2044-03 | 1.53 | 0.06 | 1.47 | 20.94 |
| 227 | 2044-04 | 1.53 | 0.06 | 1.47 | 19.47 |
| 228 | 2044-05 | 1.53 | 0.05 | 1.47 | 18.00 |
| 229 | 2044-06 | 1.53 | 0.05 | 1.48 | 16.52 |
| 230 | 2044-07 | 1.53 | 0.05 | 1.48 | 15.04 |
| 231 | 2044-08 | 1.53 | 0.04 | 1.49 | 13.55 |
| 232 | 2044-09 | 1.53 | 0.04 | 1.49 | 12.07 |
| 233 | 2044-10 | 1.53 | 0.03 | 1.49 | 10.57 |
| 234 | 2044-11 | 1.53 | 0.03 | 1.50 | 9.07 |
| 235 | 2044-12 | 1.53 | 0.02 | 1.50 | 7.57 |
| 236 | 2045-01 | 1.53 | 0.02 | 1.51 | 6.07 |
| 237 | 2045-02 | 1.53 | 0.02 | 1.51 | 4.56 |
| 238 | 2045-03 | 1.53 | 0.01 | 1.51 | 3.04 |
| 239 | 2045-04 | 1.53 | 0.01 | 1.52 | 1.52 |
| 240 | 2045-05 | 1.53 | 0.00 | 1.52 | 0.00 |
等额本金还款方式:
贷款总额:268元
还款月数:20年
首月还款:1.85元
每月递减:0元
利息总额:88.81元
本息合计:356.81元
节省利息:9.65元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-06 | 1.85 | 0.74 | 1.12 | 266.88 |
| 2 | 2025-07 | 1.85 | 0.73 | 1.12 | 265.77 |
| 3 | 2025-08 | 1.85 | 0.73 | 1.12 | 264.65 |
| 4 | 2025-09 | 1.84 | 0.73 | 1.12 | 263.53 |
| 5 | 2025-10 | 1.84 | 0.72 | 1.12 | 262.42 |
| 6 | 2025-11 | 1.84 | 0.72 | 1.12 | 261.30 |
| 7 | 2025-12 | 1.84 | 0.72 | 1.12 | 260.18 |
| 8 | 2026-01 | 1.83 | 0.72 | 1.12 | 259.07 |
| 9 | 2026-02 | 1.83 | 0.71 | 1.12 | 257.95 |
| 10 | 2026-03 | 1.83 | 0.71 | 1.12 | 256.83 |
| 11 | 2026-04 | 1.82 | 0.71 | 1.12 | 255.72 |
| 12 | 2026-05 | 1.82 | 0.70 | 1.12 | 254.60 |
| 13 | 2026-06 | 1.82 | 0.70 | 1.12 | 253.48 |
| 14 | 2026-07 | 1.81 | 0.70 | 1.12 | 252.37 |
| 15 | 2026-08 | 1.81 | 0.69 | 1.12 | 251.25 |
| 16 | 2026-09 | 1.81 | 0.69 | 1.12 | 250.13 |
| 17 | 2026-10 | 1.80 | 0.69 | 1.12 | 249.02 |
| 18 | 2026-11 | 1.80 | 0.68 | 1.12 | 247.90 |
| 19 | 2026-12 | 1.80 | 0.68 | 1.12 | 246.78 |
| 20 | 2027-01 | 1.80 | 0.68 | 1.12 | 245.67 |
| 21 | 2027-02 | 1.79 | 0.68 | 1.12 | 244.55 |
| 22 | 2027-03 | 1.79 | 0.67 | 1.12 | 243.43 |
| 23 | 2027-04 | 1.79 | 0.67 | 1.12 | 242.32 |
| 24 | 2027-05 | 1.78 | 0.67 | 1.12 | 241.20 |
| 25 | 2027-06 | 1.78 | 0.66 | 1.12 | 240.08 |
| 26 | 2027-07 | 1.78 | 0.66 | 1.12 | 238.97 |
| 27 | 2027-08 | 1.77 | 0.66 | 1.12 | 237.85 |
| 28 | 2027-09 | 1.77 | 0.65 | 1.12 | 236.73 |
| 29 | 2027-10 | 1.77 | 0.65 | 1.12 | 235.62 |
| 30 | 2027-11 | 1.76 | 0.65 | 1.12 | 234.50 |
| 31 | 2027-12 | 1.76 | 0.64 | 1.12 | 233.38 |
| 32 | 2028-01 | 1.76 | 0.64 | 1.12 | 232.27 |
| 33 | 2028-02 | 1.76 | 0.64 | 1.12 | 231.15 |
| 34 | 2028-03 | 1.75 | 0.64 | 1.12 | 230.03 |
| 35 | 2028-04 | 1.75 | 0.63 | 1.12 | 228.92 |
| 36 | 2028-05 | 1.75 | 0.63 | 1.12 | 227.80 |
| 37 | 2028-06 | 1.74 | 0.63 | 1.12 | 226.68 |
| 38 | 2028-07 | 1.74 | 0.62 | 1.12 | 225.57 |
| 39 | 2028-08 | 1.74 | 0.62 | 1.12 | 224.45 |
| 40 | 2028-09 | 1.73 | 0.62 | 1.12 | 223.33 |
| 41 | 2028-10 | 1.73 | 0.61 | 1.12 | 222.22 |
| 42 | 2028-11 | 1.73 | 0.61 | 1.12 | 221.10 |
| 43 | 2028-12 | 1.72 | 0.61 | 1.12 | 219.98 |
| 44 | 2029-01 | 1.72 | 0.60 | 1.12 | 218.87 |
| 45 | 2029-02 | 1.72 | 0.60 | 1.12 | 217.75 |
| 46 | 2029-03 | 1.72 | 0.60 | 1.12 | 216.63 |
| 47 | 2029-04 | 1.71 | 0.60 | 1.12 | 215.52 |
| 48 | 2029-05 | 1.71 | 0.59 | 1.12 | 214.40 |
| 49 | 2029-06 | 1.71 | 0.59 | 1.12 | 213.28 |
| 50 | 2029-07 | 1.70 | 0.59 | 1.12 | 212.17 |
| 51 | 2029-08 | 1.70 | 0.58 | 1.12 | 211.05 |
| 52 | 2029-09 | 1.70 | 0.58 | 1.12 | 209.93 |
| 53 | 2029-10 | 1.69 | 0.58 | 1.12 | 208.82 |
| 54 | 2029-11 | 1.69 | 0.57 | 1.12 | 207.70 |
| 55 | 2029-12 | 1.69 | 0.57 | 1.12 | 206.58 |
| 56 | 2030-01 | 1.68 | 0.57 | 1.12 | 205.47 |
| 57 | 2030-02 | 1.68 | 0.57 | 1.12 | 204.35 |
| 58 | 2030-03 | 1.68 | 0.56 | 1.12 | 203.23 |
| 59 | 2030-04 | 1.68 | 0.56 | 1.12 | 202.12 |
| 60 | 2030-05 | 1.67 | 0.56 | 1.12 | 201.00 |
| 61 | 2030-06 | 1.67 | 0.55 | 1.12 | 199.88 |
| 62 | 2030-07 | 1.67 | 0.55 | 1.12 | 198.77 |
| 63 | 2030-08 | 1.66 | 0.55 | 1.12 | 197.65 |
| 64 | 2030-09 | 1.66 | 0.54 | 1.12 | 196.53 |
| 65 | 2030-10 | 1.66 | 0.54 | 1.12 | 195.42 |
| 66 | 2030-11 | 1.65 | 0.54 | 1.12 | 194.30 |
| 67 | 2030-12 | 1.65 | 0.53 | 1.12 | 193.18 |
| 68 | 2031-01 | 1.65 | 0.53 | 1.12 | 192.07 |
| 69 | 2031-02 | 1.64 | 0.53 | 1.12 | 190.95 |
| 70 | 2031-03 | 1.64 | 0.53 | 1.12 | 189.83 |
| 71 | 2031-04 | 1.64 | 0.52 | 1.12 | 188.72 |
| 72 | 2031-05 | 1.64 | 0.52 | 1.12 | 187.60 |
| 73 | 2031-06 | 1.63 | 0.52 | 1.12 | 186.48 |
| 74 | 2031-07 | 1.63 | 0.51 | 1.12 | 185.37 |
| 75 | 2031-08 | 1.63 | 0.51 | 1.12 | 184.25 |
| 76 | 2031-09 | 1.62 | 0.51 | 1.12 | 183.13 |
| 77 | 2031-10 | 1.62 | 0.50 | 1.12 | 182.02 |
| 78 | 2031-11 | 1.62 | 0.50 | 1.12 | 180.90 |
| 79 | 2031-12 | 1.61 | 0.50 | 1.12 | 179.78 |
| 80 | 2032-01 | 1.61 | 0.49 | 1.12 | 178.67 |
| 81 | 2032-02 | 1.61 | 0.49 | 1.12 | 177.55 |
| 82 | 2032-03 | 1.60 | 0.49 | 1.12 | 176.43 |
| 83 | 2032-04 | 1.60 | 0.49 | 1.12 | 175.32 |
| 84 | 2032-05 | 1.60 | 0.48 | 1.12 | 174.20 |
| 85 | 2032-06 | 1.60 | 0.48 | 1.12 | 173.08 |
| 86 | 2032-07 | 1.59 | 0.48 | 1.12 | 171.97 |
| 87 | 2032-08 | 1.59 | 0.47 | 1.12 | 170.85 |
| 88 | 2032-09 | 1.59 | 0.47 | 1.12 | 169.73 |
| 89 | 2032-10 | 1.58 | 0.47 | 1.12 | 168.62 |
| 90 | 2032-11 | 1.58 | 0.46 | 1.12 | 167.50 |
| 91 | 2032-12 | 1.58 | 0.46 | 1.12 | 166.38 |
| 92 | 2033-01 | 1.57 | 0.46 | 1.12 | 165.27 |
| 93 | 2033-02 | 1.57 | 0.45 | 1.12 | 164.15 |
| 94 | 2033-03 | 1.57 | 0.45 | 1.12 | 163.03 |
| 95 | 2033-04 | 1.57 | 0.45 | 1.12 | 161.92 |
| 96 | 2033-05 | 1.56 | 0.45 | 1.12 | 160.80 |
| 97 | 2033-06 | 1.56 | 0.44 | 1.12 | 159.68 |
| 98 | 2033-07 | 1.56 | 0.44 | 1.12 | 158.57 |
| 99 | 2033-08 | 1.55 | 0.44 | 1.12 | 157.45 |
| 100 | 2033-09 | 1.55 | 0.43 | 1.12 | 156.33 |
| 101 | 2033-10 | 1.55 | 0.43 | 1.12 | 155.22 |
| 102 | 2033-11 | 1.54 | 0.43 | 1.12 | 154.10 |
| 103 | 2033-12 | 1.54 | 0.42 | 1.12 | 152.98 |
| 104 | 2034-01 | 1.54 | 0.42 | 1.12 | 151.87 |
| 105 | 2034-02 | 1.53 | 0.42 | 1.12 | 150.75 |
| 106 | 2034-03 | 1.53 | 0.41 | 1.12 | 149.63 |
| 107 | 2034-04 | 1.53 | 0.41 | 1.12 | 148.52 |
| 108 | 2034-05 | 1.53 | 0.41 | 1.12 | 147.40 |
| 109 | 2034-06 | 1.52 | 0.41 | 1.12 | 146.28 |
| 110 | 2034-07 | 1.52 | 0.40 | 1.12 | 145.17 |
| 111 | 2034-08 | 1.52 | 0.40 | 1.12 | 144.05 |
| 112 | 2034-09 | 1.51 | 0.40 | 1.12 | 142.93 |
| 113 | 2034-10 | 1.51 | 0.39 | 1.12 | 141.82 |
| 114 | 2034-11 | 1.51 | 0.39 | 1.12 | 140.70 |
| 115 | 2034-12 | 1.50 | 0.39 | 1.12 | 139.58 |
| 116 | 2035-01 | 1.50 | 0.38 | 1.12 | 138.47 |
| 117 | 2035-02 | 1.50 | 0.38 | 1.12 | 137.35 |
| 118 | 2035-03 | 1.49 | 0.38 | 1.12 | 136.23 |
| 119 | 2035-04 | 1.49 | 0.37 | 1.12 | 135.12 |
| 120 | 2035-05 | 1.49 | 0.37 | 1.12 | 134.00 |
| 121 | 2035-06 | 1.49 | 0.37 | 1.12 | 132.88 |
| 122 | 2035-07 | 1.48 | 0.37 | 1.12 | 131.77 |
| 123 | 2035-08 | 1.48 | 0.36 | 1.12 | 130.65 |
| 124 | 2035-09 | 1.48 | 0.36 | 1.12 | 129.53 |
| 125 | 2035-10 | 1.47 | 0.36 | 1.12 | 128.42 |
| 126 | 2035-11 | 1.47 | 0.35 | 1.12 | 127.30 |
| 127 | 2035-12 | 1.47 | 0.35 | 1.12 | 126.18 |
| 128 | 2036-01 | 1.46 | 0.35 | 1.12 | 125.07 |
| 129 | 2036-02 | 1.46 | 0.34 | 1.12 | 123.95 |
| 130 | 2036-03 | 1.46 | 0.34 | 1.12 | 122.83 |
| 131 | 2036-04 | 1.45 | 0.34 | 1.12 | 121.72 |
| 132 | 2036-05 | 1.45 | 0.33 | 1.12 | 120.60 |
| 133 | 2036-06 | 1.45 | 0.33 | 1.12 | 119.48 |
| 134 | 2036-07 | 1.45 | 0.33 | 1.12 | 118.37 |
| 135 | 2036-08 | 1.44 | 0.33 | 1.12 | 117.25 |
| 136 | 2036-09 | 1.44 | 0.32 | 1.12 | 116.13 |
| 137 | 2036-10 | 1.44 | 0.32 | 1.12 | 115.02 |
| 138 | 2036-11 | 1.43 | 0.32 | 1.12 | 113.90 |
| 139 | 2036-12 | 1.43 | 0.31 | 1.12 | 112.78 |
| 140 | 2037-01 | 1.43 | 0.31 | 1.12 | 111.67 |
| 141 | 2037-02 | 1.42 | 0.31 | 1.12 | 110.55 |
| 142 | 2037-03 | 1.42 | 0.30 | 1.12 | 109.43 |
| 143 | 2037-04 | 1.42 | 0.30 | 1.12 | 108.32 |
| 144 | 2037-05 | 1.41 | 0.30 | 1.12 | 107.20 |
| 145 | 2037-06 | 1.41 | 0.29 | 1.12 | 106.08 |
| 146 | 2037-07 | 1.41 | 0.29 | 1.12 | 104.97 |
| 147 | 2037-08 | 1.41 | 0.29 | 1.12 | 103.85 |
| 148 | 2037-09 | 1.40 | 0.29 | 1.12 | 102.73 |
| 149 | 2037-10 | 1.40 | 0.28 | 1.12 | 101.62 |
| 150 | 2037-11 | 1.40 | 0.28 | 1.12 | 100.50 |
| 151 | 2037-12 | 1.39 | 0.28 | 1.12 | 99.38 |
| 152 | 2038-01 | 1.39 | 0.27 | 1.12 | 98.27 |
| 153 | 2038-02 | 1.39 | 0.27 | 1.12 | 97.15 |
| 154 | 2038-03 | 1.38 | 0.27 | 1.12 | 96.03 |
| 155 | 2038-04 | 1.38 | 0.26 | 1.12 | 94.92 |
| 156 | 2038-05 | 1.38 | 0.26 | 1.12 | 93.80 |
| 157 | 2038-06 | 1.37 | 0.26 | 1.12 | 92.68 |
| 158 | 2038-07 | 1.37 | 0.25 | 1.12 | 91.57 |
| 159 | 2038-08 | 1.37 | 0.25 | 1.12 | 90.45 |
| 160 | 2038-09 | 1.37 | 0.25 | 1.12 | 89.33 |
| 161 | 2038-10 | 1.36 | 0.25 | 1.12 | 88.22 |
| 162 | 2038-11 | 1.36 | 0.24 | 1.12 | 87.10 |
| 163 | 2038-12 | 1.36 | 0.24 | 1.12 | 85.98 |
| 164 | 2039-01 | 1.35 | 0.24 | 1.12 | 84.87 |
| 165 | 2039-02 | 1.35 | 0.23 | 1.12 | 83.75 |
| 166 | 2039-03 | 1.35 | 0.23 | 1.12 | 82.63 |
| 167 | 2039-04 | 1.34 | 0.23 | 1.12 | 81.52 |
| 168 | 2039-05 | 1.34 | 0.22 | 1.12 | 80.40 |
| 169 | 2039-06 | 1.34 | 0.22 | 1.12 | 79.28 |
| 170 | 2039-07 | 1.33 | 0.22 | 1.12 | 78.17 |
| 171 | 2039-08 | 1.33 | 0.21 | 1.12 | 77.05 |
| 172 | 2039-09 | 1.33 | 0.21 | 1.12 | 75.93 |
| 173 | 2039-10 | 1.33 | 0.21 | 1.12 | 74.82 |
| 174 | 2039-11 | 1.32 | 0.21 | 1.12 | 73.70 |
| 175 | 2039-12 | 1.32 | 0.20 | 1.12 | 72.58 |
| 176 | 2040-01 | 1.32 | 0.20 | 1.12 | 71.47 |
| 177 | 2040-02 | 1.31 | 0.20 | 1.12 | 70.35 |
| 178 | 2040-03 | 1.31 | 0.19 | 1.12 | 69.23 |
| 179 | 2040-04 | 1.31 | 0.19 | 1.12 | 68.12 |
| 180 | 2040-05 | 1.30 | 0.19 | 1.12 | 67.00 |
| 181 | 2040-06 | 1.30 | 0.18 | 1.12 | 65.88 |
| 182 | 2040-07 | 1.30 | 0.18 | 1.12 | 64.77 |
| 183 | 2040-08 | 1.29 | 0.18 | 1.12 | 63.65 |
| 184 | 2040-09 | 1.29 | 0.18 | 1.12 | 62.53 |
| 185 | 2040-10 | 1.29 | 0.17 | 1.12 | 61.42 |
| 186 | 2040-11 | 1.29 | 0.17 | 1.12 | 60.30 |
| 187 | 2040-12 | 1.28 | 0.17 | 1.12 | 59.18 |
| 188 | 2041-01 | 1.28 | 0.16 | 1.12 | 58.07 |
| 189 | 2041-02 | 1.28 | 0.16 | 1.12 | 56.95 |
| 190 | 2041-03 | 1.27 | 0.16 | 1.12 | 55.83 |
| 191 | 2041-04 | 1.27 | 0.15 | 1.12 | 54.72 |
| 192 | 2041-05 | 1.27 | 0.15 | 1.12 | 53.60 |
| 193 | 2041-06 | 1.26 | 0.15 | 1.12 | 52.48 |
| 194 | 2041-07 | 1.26 | 0.14 | 1.12 | 51.37 |
| 195 | 2041-08 | 1.26 | 0.14 | 1.12 | 50.25 |
| 196 | 2041-09 | 1.25 | 0.14 | 1.12 | 49.13 |
| 197 | 2041-10 | 1.25 | 0.14 | 1.12 | 48.02 |
| 198 | 2041-11 | 1.25 | 0.13 | 1.12 | 46.90 |
| 199 | 2041-12 | 1.25 | 0.13 | 1.12 | 45.78 |
| 200 | 2042-01 | 1.24 | 0.13 | 1.12 | 44.67 |
| 201 | 2042-02 | 1.24 | 0.12 | 1.12 | 43.55 |
| 202 | 2042-03 | 1.24 | 0.12 | 1.12 | 42.43 |
| 203 | 2042-04 | 1.23 | 0.12 | 1.12 | 41.32 |
| 204 | 2042-05 | 1.23 | 0.11 | 1.12 | 40.20 |
| 205 | 2042-06 | 1.23 | 0.11 | 1.12 | 39.08 |
| 206 | 2042-07 | 1.22 | 0.11 | 1.12 | 37.97 |
| 207 | 2042-08 | 1.22 | 0.10 | 1.12 | 36.85 |
| 208 | 2042-09 | 1.22 | 0.10 | 1.12 | 35.73 |
| 209 | 2042-10 | 1.21 | 0.10 | 1.12 | 34.62 |
| 210 | 2042-11 | 1.21 | 0.10 | 1.12 | 33.50 |
| 211 | 2042-12 | 1.21 | 0.09 | 1.12 | 32.38 |
| 212 | 2043-01 | 1.21 | 0.09 | 1.12 | 31.27 |
| 213 | 2043-02 | 1.20 | 0.09 | 1.12 | 30.15 |
| 214 | 2043-03 | 1.20 | 0.08 | 1.12 | 29.03 |
| 215 | 2043-04 | 1.20 | 0.08 | 1.12 | 27.92 |
| 216 | 2043-05 | 1.19 | 0.08 | 1.12 | 26.80 |
| 217 | 2043-06 | 1.19 | 0.07 | 1.12 | 25.68 |
| 218 | 2043-07 | 1.19 | 0.07 | 1.12 | 24.57 |
| 219 | 2043-08 | 1.18 | 0.07 | 1.12 | 23.45 |
| 220 | 2043-09 | 1.18 | 0.06 | 1.12 | 22.33 |
| 221 | 2043-10 | 1.18 | 0.06 | 1.12 | 21.22 |
| 222 | 2043-11 | 1.18 | 0.06 | 1.12 | 20.10 |
| 223 | 2043-12 | 1.17 | 0.06 | 1.12 | 18.98 |
| 224 | 2044-01 | 1.17 | 0.05 | 1.12 | 17.87 |
| 225 | 2044-02 | 1.17 | 0.05 | 1.12 | 16.75 |
| 226 | 2044-03 | 1.16 | 0.05 | 1.12 | 15.63 |
| 227 | 2044-04 | 1.16 | 0.04 | 1.12 | 14.52 |
| 228 | 2044-05 | 1.16 | 0.04 | 1.12 | 13.40 |
| 229 | 2044-06 | 1.15 | 0.04 | 1.12 | 12.28 |
| 230 | 2044-07 | 1.15 | 0.03 | 1.12 | 11.17 |
| 231 | 2044-08 | 1.15 | 0.03 | 1.12 | 10.05 |
| 232 | 2044-09 | 1.14 | 0.03 | 1.12 | 8.93 |
| 233 | 2044-10 | 1.14 | 0.02 | 1.12 | 7.82 |
| 234 | 2044-11 | 1.14 | 0.02 | 1.12 | 6.70 |
| 235 | 2044-12 | 1.14 | 0.02 | 1.12 | 5.58 |
| 236 | 2045-01 | 1.13 | 0.02 | 1.12 | 4.47 |
| 237 | 2045-02 | 1.13 | 0.01 | 1.12 | 3.35 |
| 238 | 2045-03 | 1.13 | 0.01 | 1.12 | 2.23 |
| 239 | 2045-04 | 1.12 | 0.01 | 1.12 | 1.12 |
| 240 | 2045-05 | 1.12 | 0.00 | 1.12 | 0.00 |