贷款310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:310元
还款月数:20年
每月还款:1.77元
利息总额:113.88元
本息合计:423.88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 | 1.77 | 0.85 | 0.91 | 309.09 |
| 2 | 2025-07 | 1.77 | 0.85 | 0.92 | 308.17 |
| 3 | 2025-08 | 1.77 | 0.85 | 0.92 | 307.25 |
| 4 | 2025-09 | 1.77 | 0.84 | 0.92 | 306.33 |
| 5 | 2025-10 | 1.77 | 0.84 | 0.92 | 305.41 |
| 6 | 2025-11 | 1.77 | 0.84 | 0.93 | 304.48 |
| 7 | 2025-12 | 1.77 | 0.84 | 0.93 | 303.55 |
| 8 | 2026-01 | 1.77 | 0.83 | 0.93 | 302.62 |
| 9 | 2026-02 | 1.77 | 0.83 | 0.93 | 301.69 |
| 10 | 2026-03 | 1.77 | 0.83 | 0.94 | 300.75 |
| 11 | 2026-04 | 1.77 | 0.83 | 0.94 | 299.81 |
| 12 | 2026-05 | 1.77 | 0.82 | 0.94 | 298.87 |
| 13 | 2026-06 | 1.77 | 0.82 | 0.94 | 297.92 |
| 14 | 2026-07 | 1.77 | 0.82 | 0.95 | 296.98 |
| 15 | 2026-08 | 1.77 | 0.82 | 0.95 | 296.03 |
| 16 | 2026-09 | 1.77 | 0.81 | 0.95 | 295.08 |
| 17 | 2026-10 | 1.77 | 0.81 | 0.95 | 294.12 |
| 18 | 2026-11 | 1.77 | 0.81 | 0.96 | 293.16 |
| 19 | 2026-12 | 1.77 | 0.81 | 0.96 | 292.20 |
| 20 | 2027-01 | 1.77 | 0.80 | 0.96 | 291.24 |
| 21 | 2027-02 | 1.77 | 0.80 | 0.97 | 290.28 |
| 22 | 2027-03 | 1.77 | 0.80 | 0.97 | 289.31 |
| 23 | 2027-04 | 1.77 | 0.80 | 0.97 | 288.34 |
| 24 | 2027-05 | 1.77 | 0.79 | 0.97 | 287.36 |
| 25 | 2027-06 | 1.77 | 0.79 | 0.98 | 286.39 |
| 26 | 2027-07 | 1.77 | 0.79 | 0.98 | 285.41 |
| 27 | 2027-08 | 1.77 | 0.78 | 0.98 | 284.43 |
| 28 | 2027-09 | 1.77 | 0.78 | 0.98 | 283.44 |
| 29 | 2027-10 | 1.77 | 0.78 | 0.99 | 282.46 |
| 30 | 2027-11 | 1.77 | 0.78 | 0.99 | 281.47 |
| 31 | 2027-12 | 1.77 | 0.77 | 0.99 | 280.48 |
| 32 | 2028-01 | 1.77 | 0.77 | 0.99 | 279.48 |
| 33 | 2028-02 | 1.77 | 0.77 | 1.00 | 278.48 |
| 34 | 2028-03 | 1.77 | 0.77 | 1.00 | 277.48 |
| 35 | 2028-04 | 1.77 | 0.76 | 1.00 | 276.48 |
| 36 | 2028-05 | 1.77 | 0.76 | 1.01 | 275.47 |
| 37 | 2028-06 | 1.77 | 0.76 | 1.01 | 274.47 |
| 38 | 2028-07 | 1.77 | 0.75 | 1.01 | 273.45 |
| 39 | 2028-08 | 1.77 | 0.75 | 1.01 | 272.44 |
| 40 | 2028-09 | 1.77 | 0.75 | 1.02 | 271.42 |
| 41 | 2028-10 | 1.77 | 0.75 | 1.02 | 270.40 |
| 42 | 2028-11 | 1.77 | 0.74 | 1.02 | 269.38 |
| 43 | 2028-12 | 1.77 | 0.74 | 1.03 | 268.36 |
| 44 | 2029-01 | 1.77 | 0.74 | 1.03 | 267.33 |
| 45 | 2029-02 | 1.77 | 0.74 | 1.03 | 266.30 |
| 46 | 2029-03 | 1.77 | 0.73 | 1.03 | 265.26 |
| 47 | 2029-04 | 1.77 | 0.73 | 1.04 | 264.23 |
| 48 | 2029-05 | 1.77 | 0.73 | 1.04 | 263.19 |
| 49 | 2029-06 | 1.77 | 0.72 | 1.04 | 262.14 |
| 50 | 2029-07 | 1.77 | 0.72 | 1.05 | 261.10 |
| 51 | 2029-08 | 1.77 | 0.72 | 1.05 | 260.05 |
| 52 | 2029-09 | 1.77 | 0.72 | 1.05 | 259.00 |
| 53 | 2029-10 | 1.77 | 0.71 | 1.05 | 257.95 |
| 54 | 2029-11 | 1.77 | 0.71 | 1.06 | 256.89 |
| 55 | 2029-12 | 1.77 | 0.71 | 1.06 | 255.83 |
| 56 | 2030-01 | 1.77 | 0.70 | 1.06 | 254.77 |
| 57 | 2030-02 | 1.77 | 0.70 | 1.07 | 253.70 |
| 58 | 2030-03 | 1.77 | 0.70 | 1.07 | 252.63 |
| 59 | 2030-04 | 1.77 | 0.69 | 1.07 | 251.56 |
| 60 | 2030-05 | 1.77 | 0.69 | 1.07 | 250.49 |
| 61 | 2030-06 | 1.77 | 0.69 | 1.08 | 249.41 |
| 62 | 2030-07 | 1.77 | 0.69 | 1.08 | 248.33 |
| 63 | 2030-08 | 1.77 | 0.68 | 1.08 | 247.24 |
| 64 | 2030-09 | 1.77 | 0.68 | 1.09 | 246.16 |
| 65 | 2030-10 | 1.77 | 0.68 | 1.09 | 245.07 |
| 66 | 2030-11 | 1.77 | 0.67 | 1.09 | 243.98 |
| 67 | 2030-12 | 1.77 | 0.67 | 1.10 | 242.88 |
| 68 | 2031-01 | 1.77 | 0.67 | 1.10 | 241.78 |
| 69 | 2031-02 | 1.77 | 0.66 | 1.10 | 240.68 |
| 70 | 2031-03 | 1.77 | 0.66 | 1.10 | 239.58 |
| 71 | 2031-04 | 1.77 | 0.66 | 1.11 | 238.47 |
| 72 | 2031-05 | 1.77 | 0.66 | 1.11 | 237.36 |
| 73 | 2031-06 | 1.77 | 0.65 | 1.11 | 236.25 |
| 74 | 2031-07 | 1.77 | 0.65 | 1.12 | 235.13 |
| 75 | 2031-08 | 1.77 | 0.65 | 1.12 | 234.01 |
| 76 | 2031-09 | 1.77 | 0.64 | 1.12 | 232.89 |
| 77 | 2031-10 | 1.77 | 0.64 | 1.13 | 231.76 |
| 78 | 2031-11 | 1.77 | 0.64 | 1.13 | 230.63 |
| 79 | 2031-12 | 1.77 | 0.63 | 1.13 | 229.50 |
| 80 | 2032-01 | 1.77 | 0.63 | 1.14 | 228.37 |
| 81 | 2032-02 | 1.77 | 0.63 | 1.14 | 227.23 |
| 82 | 2032-03 | 1.77 | 0.62 | 1.14 | 226.09 |
| 83 | 2032-04 | 1.77 | 0.62 | 1.14 | 224.94 |
| 84 | 2032-05 | 1.77 | 0.62 | 1.15 | 223.80 |
| 85 | 2032-06 | 1.77 | 0.62 | 1.15 | 222.64 |
| 86 | 2032-07 | 1.77 | 0.61 | 1.15 | 221.49 |
| 87 | 2032-08 | 1.77 | 0.61 | 1.16 | 220.33 |
| 88 | 2032-09 | 1.77 | 0.61 | 1.16 | 219.17 |
| 89 | 2032-10 | 1.77 | 0.60 | 1.16 | 218.01 |
| 90 | 2032-11 | 1.77 | 0.60 | 1.17 | 216.84 |
| 91 | 2032-12 | 1.77 | 0.60 | 1.17 | 215.67 |
| 92 | 2033-01 | 1.77 | 0.59 | 1.17 | 214.50 |
| 93 | 2033-02 | 1.77 | 0.59 | 1.18 | 213.32 |
| 94 | 2033-03 | 1.77 | 0.59 | 1.18 | 212.14 |
| 95 | 2033-04 | 1.77 | 0.58 | 1.18 | 210.96 |
| 96 | 2033-05 | 1.77 | 0.58 | 1.19 | 209.78 |
| 97 | 2033-06 | 1.77 | 0.58 | 1.19 | 208.59 |
| 98 | 2033-07 | 1.77 | 0.57 | 1.19 | 207.39 |
| 99 | 2033-08 | 1.77 | 0.57 | 1.20 | 206.20 |
| 100 | 2033-09 | 1.77 | 0.57 | 1.20 | 205.00 |
| 101 | 2033-10 | 1.77 | 0.56 | 1.20 | 203.80 |
| 102 | 2033-11 | 1.77 | 0.56 | 1.21 | 202.59 |
| 103 | 2033-12 | 1.77 | 0.56 | 1.21 | 201.38 |
| 104 | 2034-01 | 1.77 | 0.55 | 1.21 | 200.17 |
| 105 | 2034-02 | 1.77 | 0.55 | 1.22 | 198.95 |
| 106 | 2034-03 | 1.77 | 0.55 | 1.22 | 197.73 |
| 107 | 2034-04 | 1.77 | 0.54 | 1.22 | 196.51 |
| 108 | 2034-05 | 1.77 | 0.54 | 1.23 | 195.29 |
| 109 | 2034-06 | 1.77 | 0.54 | 1.23 | 194.06 |
| 110 | 2034-07 | 1.77 | 0.53 | 1.23 | 192.82 |
| 111 | 2034-08 | 1.77 | 0.53 | 1.24 | 191.59 |
| 112 | 2034-09 | 1.77 | 0.53 | 1.24 | 190.35 |
| 113 | 2034-10 | 1.77 | 0.52 | 1.24 | 189.11 |
| 114 | 2034-11 | 1.77 | 0.52 | 1.25 | 187.86 |
| 115 | 2034-12 | 1.77 | 0.52 | 1.25 | 186.61 |
| 116 | 2035-01 | 1.77 | 0.51 | 1.25 | 185.36 |
| 117 | 2035-02 | 1.77 | 0.51 | 1.26 | 184.10 |
| 118 | 2035-03 | 1.77 | 0.51 | 1.26 | 182.84 |
| 119 | 2035-04 | 1.77 | 0.50 | 1.26 | 181.58 |
| 120 | 2035-05 | 1.77 | 0.50 | 1.27 | 180.31 |
| 121 | 2035-06 | 1.77 | 0.50 | 1.27 | 179.04 |
| 122 | 2035-07 | 1.77 | 0.49 | 1.27 | 177.77 |
| 123 | 2035-08 | 1.77 | 0.49 | 1.28 | 176.49 |
| 124 | 2035-09 | 1.77 | 0.49 | 1.28 | 175.21 |
| 125 | 2035-10 | 1.77 | 0.48 | 1.28 | 173.92 |
| 126 | 2035-11 | 1.77 | 0.48 | 1.29 | 172.64 |
| 127 | 2035-12 | 1.77 | 0.47 | 1.29 | 171.35 |
| 128 | 2036-01 | 1.77 | 0.47 | 1.29 | 170.05 |
| 129 | 2036-02 | 1.77 | 0.47 | 1.30 | 168.75 |
| 130 | 2036-03 | 1.77 | 0.46 | 1.30 | 167.45 |
| 131 | 2036-04 | 1.77 | 0.46 | 1.31 | 166.14 |
| 132 | 2036-05 | 1.77 | 0.46 | 1.31 | 164.83 |
| 133 | 2036-06 | 1.77 | 0.45 | 1.31 | 163.52 |
| 134 | 2036-07 | 1.77 | 0.45 | 1.32 | 162.21 |
| 135 | 2036-08 | 1.77 | 0.45 | 1.32 | 160.89 |
| 136 | 2036-09 | 1.77 | 0.44 | 1.32 | 159.56 |
| 137 | 2036-10 | 1.77 | 0.44 | 1.33 | 158.23 |
| 138 | 2036-11 | 1.77 | 0.44 | 1.33 | 156.90 |
| 139 | 2036-12 | 1.77 | 0.43 | 1.33 | 155.57 |
| 140 | 2037-01 | 1.77 | 0.43 | 1.34 | 154.23 |
| 141 | 2037-02 | 1.77 | 0.42 | 1.34 | 152.89 |
| 142 | 2037-03 | 1.77 | 0.42 | 1.35 | 151.54 |
| 143 | 2037-04 | 1.77 | 0.42 | 1.35 | 150.19 |
| 144 | 2037-05 | 1.77 | 0.41 | 1.35 | 148.84 |
| 145 | 2037-06 | 1.77 | 0.41 | 1.36 | 147.48 |
| 146 | 2037-07 | 1.77 | 0.41 | 1.36 | 146.12 |
| 147 | 2037-08 | 1.77 | 0.40 | 1.36 | 144.76 |
| 148 | 2037-09 | 1.77 | 0.40 | 1.37 | 143.39 |
| 149 | 2037-10 | 1.77 | 0.39 | 1.37 | 142.02 |
| 150 | 2037-11 | 1.77 | 0.39 | 1.38 | 140.64 |
| 151 | 2037-12 | 1.77 | 0.39 | 1.38 | 139.26 |
| 152 | 2038-01 | 1.77 | 0.38 | 1.38 | 137.88 |
| 153 | 2038-02 | 1.77 | 0.38 | 1.39 | 136.49 |
| 154 | 2038-03 | 1.77 | 0.38 | 1.39 | 135.10 |
| 155 | 2038-04 | 1.77 | 0.37 | 1.39 | 133.71 |
| 156 | 2038-05 | 1.77 | 0.37 | 1.40 | 132.31 |
| 157 | 2038-06 | 1.77 | 0.36 | 1.40 | 130.91 |
| 158 | 2038-07 | 1.77 | 0.36 | 1.41 | 129.50 |
| 159 | 2038-08 | 1.77 | 0.36 | 1.41 | 128.09 |
| 160 | 2038-09 | 1.77 | 0.35 | 1.41 | 126.68 |
| 161 | 2038-10 | 1.77 | 0.35 | 1.42 | 125.26 |
| 162 | 2038-11 | 1.77 | 0.34 | 1.42 | 123.84 |
| 163 | 2038-12 | 1.77 | 0.34 | 1.43 | 122.41 |
| 164 | 2039-01 | 1.77 | 0.34 | 1.43 | 120.98 |
| 165 | 2039-02 | 1.77 | 0.33 | 1.43 | 119.55 |
| 166 | 2039-03 | 1.77 | 0.33 | 1.44 | 118.11 |
| 167 | 2039-04 | 1.77 | 0.32 | 1.44 | 116.67 |
| 168 | 2039-05 | 1.77 | 0.32 | 1.45 | 115.22 |
| 169 | 2039-06 | 1.77 | 0.32 | 1.45 | 113.77 |
| 170 | 2039-07 | 1.77 | 0.31 | 1.45 | 112.32 |
| 171 | 2039-08 | 1.77 | 0.31 | 1.46 | 110.86 |
| 172 | 2039-09 | 1.77 | 0.30 | 1.46 | 109.40 |
| 173 | 2039-10 | 1.77 | 0.30 | 1.47 | 107.94 |
| 174 | 2039-11 | 1.77 | 0.30 | 1.47 | 106.47 |
| 175 | 2039-12 | 1.77 | 0.29 | 1.47 | 104.99 |
| 176 | 2040-01 | 1.77 | 0.29 | 1.48 | 103.52 |
| 177 | 2040-02 | 1.77 | 0.28 | 1.48 | 102.04 |
| 178 | 2040-03 | 1.77 | 0.28 | 1.49 | 100.55 |
| 179 | 2040-04 | 1.77 | 0.28 | 1.49 | 99.06 |
| 180 | 2040-05 | 1.77 | 0.27 | 1.49 | 97.57 |
| 181 | 2040-06 | 1.77 | 0.27 | 1.50 | 96.07 |
| 182 | 2040-07 | 1.77 | 0.26 | 1.50 | 94.57 |
| 183 | 2040-08 | 1.77 | 0.26 | 1.51 | 93.06 |
| 184 | 2040-09 | 1.77 | 0.26 | 1.51 | 91.55 |
| 185 | 2040-10 | 1.77 | 0.25 | 1.51 | 90.04 |
| 186 | 2040-11 | 1.77 | 0.25 | 1.52 | 88.52 |
| 187 | 2040-12 | 1.77 | 0.24 | 1.52 | 86.99 |
| 188 | 2041-01 | 1.77 | 0.24 | 1.53 | 85.47 |
| 189 | 2041-02 | 1.77 | 0.24 | 1.53 | 83.94 |
| 190 | 2041-03 | 1.77 | 0.23 | 1.54 | 82.40 |
| 191 | 2041-04 | 1.77 | 0.23 | 1.54 | 80.86 |
| 192 | 2041-05 | 1.77 | 0.22 | 1.54 | 79.32 |
| 193 | 2041-06 | 1.77 | 0.22 | 1.55 | 77.77 |
| 194 | 2041-07 | 1.77 | 0.21 | 1.55 | 76.22 |
| 195 | 2041-08 | 1.77 | 0.21 | 1.56 | 74.66 |
| 196 | 2041-09 | 1.77 | 0.21 | 1.56 | 73.10 |
| 197 | 2041-10 | 1.77 | 0.20 | 1.57 | 71.53 |
| 198 | 2041-11 | 1.77 | 0.20 | 1.57 | 69.97 |
| 199 | 2041-12 | 1.77 | 0.19 | 1.57 | 68.39 |
| 200 | 2042-01 | 1.77 | 0.19 | 1.58 | 66.81 |
| 201 | 2042-02 | 1.77 | 0.18 | 1.58 | 65.23 |
| 202 | 2042-03 | 1.77 | 0.18 | 1.59 | 63.64 |
| 203 | 2042-04 | 1.77 | 0.18 | 1.59 | 62.05 |
| 204 | 2042-05 | 1.77 | 0.17 | 1.60 | 60.46 |
| 205 | 2042-06 | 1.77 | 0.17 | 1.60 | 58.86 |
| 206 | 2042-07 | 1.77 | 0.16 | 1.60 | 57.25 |
| 207 | 2042-08 | 1.77 | 0.16 | 1.61 | 55.64 |
| 208 | 2042-09 | 1.77 | 0.15 | 1.61 | 54.03 |
| 209 | 2042-10 | 1.77 | 0.15 | 1.62 | 52.41 |
| 210 | 2042-11 | 1.77 | 0.14 | 1.62 | 50.79 |
| 211 | 2042-12 | 1.77 | 0.14 | 1.63 | 49.17 |
| 212 | 2043-01 | 1.77 | 0.14 | 1.63 | 47.53 |
| 213 | 2043-02 | 1.77 | 0.13 | 1.64 | 45.90 |
| 214 | 2043-03 | 1.77 | 0.13 | 1.64 | 44.26 |
| 215 | 2043-04 | 1.77 | 0.12 | 1.64 | 42.61 |
| 216 | 2043-05 | 1.77 | 0.12 | 1.65 | 40.97 |
| 217 | 2043-06 | 1.77 | 0.11 | 1.65 | 39.31 |
| 218 | 2043-07 | 1.77 | 0.11 | 1.66 | 37.65 |
| 219 | 2043-08 | 1.77 | 0.10 | 1.66 | 35.99 |
| 220 | 2043-09 | 1.77 | 0.10 | 1.67 | 34.32 |
| 221 | 2043-10 | 1.77 | 0.09 | 1.67 | 32.65 |
| 222 | 2043-11 | 1.77 | 0.09 | 1.68 | 30.98 |
| 223 | 2043-12 | 1.77 | 0.09 | 1.68 | 29.29 |
| 224 | 2044-01 | 1.77 | 0.08 | 1.69 | 27.61 |
| 225 | 2044-02 | 1.77 | 0.08 | 1.69 | 25.92 |
| 226 | 2044-03 | 1.77 | 0.07 | 1.69 | 24.22 |
| 227 | 2044-04 | 1.77 | 0.07 | 1.70 | 22.52 |
| 228 | 2044-05 | 1.77 | 0.06 | 1.70 | 20.82 |
| 229 | 2044-06 | 1.77 | 0.06 | 1.71 | 19.11 |
| 230 | 2044-07 | 1.77 | 0.05 | 1.71 | 17.40 |
| 231 | 2044-08 | 1.77 | 0.05 | 1.72 | 15.68 |
| 232 | 2044-09 | 1.77 | 0.04 | 1.72 | 13.96 |
| 233 | 2044-10 | 1.77 | 0.04 | 1.73 | 12.23 |
| 234 | 2044-11 | 1.77 | 0.03 | 1.73 | 10.50 |
| 235 | 2044-12 | 1.77 | 0.03 | 1.74 | 8.76 |
| 236 | 2045-01 | 1.77 | 0.02 | 1.74 | 7.02 |
| 237 | 2045-02 | 1.77 | 0.02 | 1.75 | 5.27 |
| 238 | 2045-03 | 1.77 | 0.01 | 1.75 | 3.52 |
| 239 | 2045-04 | 1.77 | 0.01 | 1.76 | 1.76 |
| 240 | 2045-05 | 1.77 | 0.00 | 1.76 | 0.00 |
等额本金还款方式:
贷款总额:310元
还款月数:20年
首月还款:2.14元
每月递减:0元
利息总额:102.73元
本息合计:412.73元
节省利息:11.16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 | 2.14 | 0.85 | 1.29 | 308.71 |
| 2 | 2025-07 | 2.14 | 0.85 | 1.29 | 307.42 |
| 3 | 2025-08 | 2.14 | 0.85 | 1.29 | 306.13 |
| 4 | 2025-09 | 2.13 | 0.84 | 1.29 | 304.83 |
| 5 | 2025-10 | 2.13 | 0.84 | 1.29 | 303.54 |
| 6 | 2025-11 | 2.13 | 0.83 | 1.29 | 302.25 |
| 7 | 2025-12 | 2.12 | 0.83 | 1.29 | 300.96 |
| 8 | 2026-01 | 2.12 | 0.83 | 1.29 | 299.67 |
| 9 | 2026-02 | 2.12 | 0.82 | 1.29 | 298.38 |
| 10 | 2026-03 | 2.11 | 0.82 | 1.29 | 297.08 |
| 11 | 2026-04 | 2.11 | 0.82 | 1.29 | 295.79 |
| 12 | 2026-05 | 2.11 | 0.81 | 1.29 | 294.50 |
| 13 | 2026-06 | 2.10 | 0.81 | 1.29 | 293.21 |
| 14 | 2026-07 | 2.10 | 0.81 | 1.29 | 291.92 |
| 15 | 2026-08 | 2.09 | 0.80 | 1.29 | 290.63 |
| 16 | 2026-09 | 2.09 | 0.80 | 1.29 | 289.33 |
| 17 | 2026-10 | 2.09 | 0.80 | 1.29 | 288.04 |
| 18 | 2026-11 | 2.08 | 0.79 | 1.29 | 286.75 |
| 19 | 2026-12 | 2.08 | 0.79 | 1.29 | 285.46 |
| 20 | 2027-01 | 2.08 | 0.79 | 1.29 | 284.17 |
| 21 | 2027-02 | 2.07 | 0.78 | 1.29 | 282.88 |
| 22 | 2027-03 | 2.07 | 0.78 | 1.29 | 281.58 |
| 23 | 2027-04 | 2.07 | 0.77 | 1.29 | 280.29 |
| 24 | 2027-05 | 2.06 | 0.77 | 1.29 | 279.00 |
| 25 | 2027-06 | 2.06 | 0.77 | 1.29 | 277.71 |
| 26 | 2027-07 | 2.06 | 0.76 | 1.29 | 276.42 |
| 27 | 2027-08 | 2.05 | 0.76 | 1.29 | 275.13 |
| 28 | 2027-09 | 2.05 | 0.76 | 1.29 | 273.83 |
| 29 | 2027-10 | 2.04 | 0.75 | 1.29 | 272.54 |
| 30 | 2027-11 | 2.04 | 0.75 | 1.29 | 271.25 |
| 31 | 2027-12 | 2.04 | 0.75 | 1.29 | 269.96 |
| 32 | 2028-01 | 2.03 | 0.74 | 1.29 | 268.67 |
| 33 | 2028-02 | 2.03 | 0.74 | 1.29 | 267.38 |
| 34 | 2028-03 | 2.03 | 0.74 | 1.29 | 266.08 |
| 35 | 2028-04 | 2.02 | 0.73 | 1.29 | 264.79 |
| 36 | 2028-05 | 2.02 | 0.73 | 1.29 | 263.50 |
| 37 | 2028-06 | 2.02 | 0.72 | 1.29 | 262.21 |
| 38 | 2028-07 | 2.01 | 0.72 | 1.29 | 260.92 |
| 39 | 2028-08 | 2.01 | 0.72 | 1.29 | 259.63 |
| 40 | 2028-09 | 2.01 | 0.71 | 1.29 | 258.33 |
| 41 | 2028-10 | 2.00 | 0.71 | 1.29 | 257.04 |
| 42 | 2028-11 | 2.00 | 0.71 | 1.29 | 255.75 |
| 43 | 2028-12 | 1.99 | 0.70 | 1.29 | 254.46 |
| 44 | 2029-01 | 1.99 | 0.70 | 1.29 | 253.17 |
| 45 | 2029-02 | 1.99 | 0.70 | 1.29 | 251.88 |
| 46 | 2029-03 | 1.98 | 0.69 | 1.29 | 250.58 |
| 47 | 2029-04 | 1.98 | 0.69 | 1.29 | 249.29 |
| 48 | 2029-05 | 1.98 | 0.69 | 1.29 | 248.00 |
| 49 | 2029-06 | 1.97 | 0.68 | 1.29 | 246.71 |
| 50 | 2029-07 | 1.97 | 0.68 | 1.29 | 245.42 |
| 51 | 2029-08 | 1.97 | 0.67 | 1.29 | 244.13 |
| 52 | 2029-09 | 1.96 | 0.67 | 1.29 | 242.83 |
| 53 | 2029-10 | 1.96 | 0.67 | 1.29 | 241.54 |
| 54 | 2029-11 | 1.96 | 0.66 | 1.29 | 240.25 |
| 55 | 2029-12 | 1.95 | 0.66 | 1.29 | 238.96 |
| 56 | 2030-01 | 1.95 | 0.66 | 1.29 | 237.67 |
| 57 | 2030-02 | 1.95 | 0.65 | 1.29 | 236.38 |
| 58 | 2030-03 | 1.94 | 0.65 | 1.29 | 235.08 |
| 59 | 2030-04 | 1.94 | 0.65 | 1.29 | 233.79 |
| 60 | 2030-05 | 1.93 | 0.64 | 1.29 | 232.50 |
| 61 | 2030-06 | 1.93 | 0.64 | 1.29 | 231.21 |
| 62 | 2030-07 | 1.93 | 0.64 | 1.29 | 229.92 |
| 63 | 2030-08 | 1.92 | 0.63 | 1.29 | 228.63 |
| 64 | 2030-09 | 1.92 | 0.63 | 1.29 | 227.33 |
| 65 | 2030-10 | 1.92 | 0.63 | 1.29 | 226.04 |
| 66 | 2030-11 | 1.91 | 0.62 | 1.29 | 224.75 |
| 67 | 2030-12 | 1.91 | 0.62 | 1.29 | 223.46 |
| 68 | 2031-01 | 1.91 | 0.61 | 1.29 | 222.17 |
| 69 | 2031-02 | 1.90 | 0.61 | 1.29 | 220.88 |
| 70 | 2031-03 | 1.90 | 0.61 | 1.29 | 219.58 |
| 71 | 2031-04 | 1.90 | 0.60 | 1.29 | 218.29 |
| 72 | 2031-05 | 1.89 | 0.60 | 1.29 | 217.00 |
| 73 | 2031-06 | 1.89 | 0.60 | 1.29 | 215.71 |
| 74 | 2031-07 | 1.88 | 0.59 | 1.29 | 214.42 |
| 75 | 2031-08 | 1.88 | 0.59 | 1.29 | 213.13 |
| 76 | 2031-09 | 1.88 | 0.59 | 1.29 | 211.83 |
| 77 | 2031-10 | 1.87 | 0.58 | 1.29 | 210.54 |
| 78 | 2031-11 | 1.87 | 0.58 | 1.29 | 209.25 |
| 79 | 2031-12 | 1.87 | 0.58 | 1.29 | 207.96 |
| 80 | 2032-01 | 1.86 | 0.57 | 1.29 | 206.67 |
| 81 | 2032-02 | 1.86 | 0.57 | 1.29 | 205.38 |
| 82 | 2032-03 | 1.86 | 0.56 | 1.29 | 204.08 |
| 83 | 2032-04 | 1.85 | 0.56 | 1.29 | 202.79 |
| 84 | 2032-05 | 1.85 | 0.56 | 1.29 | 201.50 |
| 85 | 2032-06 | 1.85 | 0.55 | 1.29 | 200.21 |
| 86 | 2032-07 | 1.84 | 0.55 | 1.29 | 198.92 |
| 87 | 2032-08 | 1.84 | 0.55 | 1.29 | 197.63 |
| 88 | 2032-09 | 1.84 | 0.54 | 1.29 | 196.33 |
| 89 | 2032-10 | 1.83 | 0.54 | 1.29 | 195.04 |
| 90 | 2032-11 | 1.83 | 0.54 | 1.29 | 193.75 |
| 91 | 2032-12 | 1.82 | 0.53 | 1.29 | 192.46 |
| 92 | 2033-01 | 1.82 | 0.53 | 1.29 | 191.17 |
| 93 | 2033-02 | 1.82 | 0.53 | 1.29 | 189.88 |
| 94 | 2033-03 | 1.81 | 0.52 | 1.29 | 188.58 |
| 95 | 2033-04 | 1.81 | 0.52 | 1.29 | 187.29 |
| 96 | 2033-05 | 1.81 | 0.52 | 1.29 | 186.00 |
| 97 | 2033-06 | 1.80 | 0.51 | 1.29 | 184.71 |
| 98 | 2033-07 | 1.80 | 0.51 | 1.29 | 183.42 |
| 99 | 2033-08 | 1.80 | 0.50 | 1.29 | 182.13 |
| 100 | 2033-09 | 1.79 | 0.50 | 1.29 | 180.83 |
| 101 | 2033-10 | 1.79 | 0.50 | 1.29 | 179.54 |
| 102 | 2033-11 | 1.79 | 0.49 | 1.29 | 178.25 |
| 103 | 2033-12 | 1.78 | 0.49 | 1.29 | 176.96 |
| 104 | 2034-01 | 1.78 | 0.49 | 1.29 | 175.67 |
| 105 | 2034-02 | 1.77 | 0.48 | 1.29 | 174.38 |
| 106 | 2034-03 | 1.77 | 0.48 | 1.29 | 173.08 |
| 107 | 2034-04 | 1.77 | 0.48 | 1.29 | 171.79 |
| 108 | 2034-05 | 1.76 | 0.47 | 1.29 | 170.50 |
| 109 | 2034-06 | 1.76 | 0.47 | 1.29 | 169.21 |
| 110 | 2034-07 | 1.76 | 0.47 | 1.29 | 167.92 |
| 111 | 2034-08 | 1.75 | 0.46 | 1.29 | 166.63 |
| 112 | 2034-09 | 1.75 | 0.46 | 1.29 | 165.33 |
| 113 | 2034-10 | 1.75 | 0.45 | 1.29 | 164.04 |
| 114 | 2034-11 | 1.74 | 0.45 | 1.29 | 162.75 |
| 115 | 2034-12 | 1.74 | 0.45 | 1.29 | 161.46 |
| 116 | 2035-01 | 1.74 | 0.44 | 1.29 | 160.17 |
| 117 | 2035-02 | 1.73 | 0.44 | 1.29 | 158.88 |
| 118 | 2035-03 | 1.73 | 0.44 | 1.29 | 157.58 |
| 119 | 2035-04 | 1.73 | 0.43 | 1.29 | 156.29 |
| 120 | 2035-05 | 1.72 | 0.43 | 1.29 | 155.00 |
| 121 | 2035-06 | 1.72 | 0.43 | 1.29 | 153.71 |
| 122 | 2035-07 | 1.71 | 0.42 | 1.29 | 152.42 |
| 123 | 2035-08 | 1.71 | 0.42 | 1.29 | 151.13 |
| 124 | 2035-09 | 1.71 | 0.42 | 1.29 | 149.83 |
| 125 | 2035-10 | 1.70 | 0.41 | 1.29 | 148.54 |
| 126 | 2035-11 | 1.70 | 0.41 | 1.29 | 147.25 |
| 127 | 2035-12 | 1.70 | 0.40 | 1.29 | 145.96 |
| 128 | 2036-01 | 1.69 | 0.40 | 1.29 | 144.67 |
| 129 | 2036-02 | 1.69 | 0.40 | 1.29 | 143.38 |
| 130 | 2036-03 | 1.69 | 0.39 | 1.29 | 142.08 |
| 131 | 2036-04 | 1.68 | 0.39 | 1.29 | 140.79 |
| 132 | 2036-05 | 1.68 | 0.39 | 1.29 | 139.50 |
| 133 | 2036-06 | 1.68 | 0.38 | 1.29 | 138.21 |
| 134 | 2036-07 | 1.67 | 0.38 | 1.29 | 136.92 |
| 135 | 2036-08 | 1.67 | 0.38 | 1.29 | 135.63 |
| 136 | 2036-09 | 1.66 | 0.37 | 1.29 | 134.33 |
| 137 | 2036-10 | 1.66 | 0.37 | 1.29 | 133.04 |
| 138 | 2036-11 | 1.66 | 0.37 | 1.29 | 131.75 |
| 139 | 2036-12 | 1.65 | 0.36 | 1.29 | 130.46 |
| 140 | 2037-01 | 1.65 | 0.36 | 1.29 | 129.17 |
| 141 | 2037-02 | 1.65 | 0.36 | 1.29 | 127.88 |
| 142 | 2037-03 | 1.64 | 0.35 | 1.29 | 126.58 |
| 143 | 2037-04 | 1.64 | 0.35 | 1.29 | 125.29 |
| 144 | 2037-05 | 1.64 | 0.34 | 1.29 | 124.00 |
| 145 | 2037-06 | 1.63 | 0.34 | 1.29 | 122.71 |
| 146 | 2037-07 | 1.63 | 0.34 | 1.29 | 121.42 |
| 147 | 2037-08 | 1.63 | 0.33 | 1.29 | 120.13 |
| 148 | 2037-09 | 1.62 | 0.33 | 1.29 | 118.83 |
| 149 | 2037-10 | 1.62 | 0.33 | 1.29 | 117.54 |
| 150 | 2037-11 | 1.61 | 0.32 | 1.29 | 116.25 |
| 151 | 2037-12 | 1.61 | 0.32 | 1.29 | 114.96 |
| 152 | 2038-01 | 1.61 | 0.32 | 1.29 | 113.67 |
| 153 | 2038-02 | 1.60 | 0.31 | 1.29 | 112.38 |
| 154 | 2038-03 | 1.60 | 0.31 | 1.29 | 111.08 |
| 155 | 2038-04 | 1.60 | 0.31 | 1.29 | 109.79 |
| 156 | 2038-05 | 1.59 | 0.30 | 1.29 | 108.50 |
| 157 | 2038-06 | 1.59 | 0.30 | 1.29 | 107.21 |
| 158 | 2038-07 | 1.59 | 0.29 | 1.29 | 105.92 |
| 159 | 2038-08 | 1.58 | 0.29 | 1.29 | 104.63 |
| 160 | 2038-09 | 1.58 | 0.29 | 1.29 | 103.33 |
| 161 | 2038-10 | 1.58 | 0.28 | 1.29 | 102.04 |
| 162 | 2038-11 | 1.57 | 0.28 | 1.29 | 100.75 |
| 163 | 2038-12 | 1.57 | 0.28 | 1.29 | 99.46 |
| 164 | 2039-01 | 1.57 | 0.27 | 1.29 | 98.17 |
| 165 | 2039-02 | 1.56 | 0.27 | 1.29 | 96.88 |
| 166 | 2039-03 | 1.56 | 0.27 | 1.29 | 95.58 |
| 167 | 2039-04 | 1.55 | 0.26 | 1.29 | 94.29 |
| 168 | 2039-05 | 1.55 | 0.26 | 1.29 | 93.00 |
| 169 | 2039-06 | 1.55 | 0.26 | 1.29 | 91.71 |
| 170 | 2039-07 | 1.54 | 0.25 | 1.29 | 90.42 |
| 171 | 2039-08 | 1.54 | 0.25 | 1.29 | 89.13 |
| 172 | 2039-09 | 1.54 | 0.25 | 1.29 | 87.83 |
| 173 | 2039-10 | 1.53 | 0.24 | 1.29 | 86.54 |
| 174 | 2039-11 | 1.53 | 0.24 | 1.29 | 85.25 |
| 175 | 2039-12 | 1.53 | 0.23 | 1.29 | 83.96 |
| 176 | 2040-01 | 1.52 | 0.23 | 1.29 | 82.67 |
| 177 | 2040-02 | 1.52 | 0.23 | 1.29 | 81.38 |
| 178 | 2040-03 | 1.52 | 0.22 | 1.29 | 80.08 |
| 179 | 2040-04 | 1.51 | 0.22 | 1.29 | 78.79 |
| 180 | 2040-05 | 1.51 | 0.22 | 1.29 | 77.50 |
| 181 | 2040-06 | 1.50 | 0.21 | 1.29 | 76.21 |
| 182 | 2040-07 | 1.50 | 0.21 | 1.29 | 74.92 |
| 183 | 2040-08 | 1.50 | 0.21 | 1.29 | 73.63 |
| 184 | 2040-09 | 1.49 | 0.20 | 1.29 | 72.33 |
| 185 | 2040-10 | 1.49 | 0.20 | 1.29 | 71.04 |
| 186 | 2040-11 | 1.49 | 0.20 | 1.29 | 69.75 |
| 187 | 2040-12 | 1.48 | 0.19 | 1.29 | 68.46 |
| 188 | 2041-01 | 1.48 | 0.19 | 1.29 | 67.17 |
| 189 | 2041-02 | 1.48 | 0.18 | 1.29 | 65.88 |
| 190 | 2041-03 | 1.47 | 0.18 | 1.29 | 64.58 |
| 191 | 2041-04 | 1.47 | 0.18 | 1.29 | 63.29 |
| 192 | 2041-05 | 1.47 | 0.17 | 1.29 | 62.00 |
| 193 | 2041-06 | 1.46 | 0.17 | 1.29 | 60.71 |
| 194 | 2041-07 | 1.46 | 0.17 | 1.29 | 59.42 |
| 195 | 2041-08 | 1.46 | 0.16 | 1.29 | 58.12 |
| 196 | 2041-09 | 1.45 | 0.16 | 1.29 | 56.83 |
| 197 | 2041-10 | 1.45 | 0.16 | 1.29 | 55.54 |
| 198 | 2041-11 | 1.44 | 0.15 | 1.29 | 54.25 |
| 199 | 2041-12 | 1.44 | 0.15 | 1.29 | 52.96 |
| 200 | 2042-01 | 1.44 | 0.15 | 1.29 | 51.67 |
| 201 | 2042-02 | 1.43 | 0.14 | 1.29 | 50.38 |
| 202 | 2042-03 | 1.43 | 0.14 | 1.29 | 49.08 |
| 203 | 2042-04 | 1.43 | 0.13 | 1.29 | 47.79 |
| 204 | 2042-05 | 1.42 | 0.13 | 1.29 | 46.50 |
| 205 | 2042-06 | 1.42 | 0.13 | 1.29 | 45.21 |
| 206 | 2042-07 | 1.42 | 0.12 | 1.29 | 43.92 |
| 207 | 2042-08 | 1.41 | 0.12 | 1.29 | 42.63 |
| 208 | 2042-09 | 1.41 | 0.12 | 1.29 | 41.33 |
| 209 | 2042-10 | 1.41 | 0.11 | 1.29 | 40.04 |
| 210 | 2042-11 | 1.40 | 0.11 | 1.29 | 38.75 |
| 211 | 2042-12 | 1.40 | 0.11 | 1.29 | 37.46 |
| 212 | 2043-01 | 1.39 | 0.10 | 1.29 | 36.17 |
| 213 | 2043-02 | 1.39 | 0.10 | 1.29 | 34.88 |
| 214 | 2043-03 | 1.39 | 0.10 | 1.29 | 33.58 |
| 215 | 2043-04 | 1.38 | 0.09 | 1.29 | 32.29 |
| 216 | 2043-05 | 1.38 | 0.09 | 1.29 | 31.00 |
| 217 | 2043-06 | 1.38 | 0.09 | 1.29 | 29.71 |
| 218 | 2043-07 | 1.37 | 0.08 | 1.29 | 28.42 |
| 219 | 2043-08 | 1.37 | 0.08 | 1.29 | 27.13 |
| 220 | 2043-09 | 1.37 | 0.07 | 1.29 | 25.83 |
| 221 | 2043-10 | 1.36 | 0.07 | 1.29 | 24.54 |
| 222 | 2043-11 | 1.36 | 0.07 | 1.29 | 23.25 |
| 223 | 2043-12 | 1.36 | 0.06 | 1.29 | 21.96 |
| 224 | 2044-01 | 1.35 | 0.06 | 1.29 | 20.67 |
| 225 | 2044-02 | 1.35 | 0.06 | 1.29 | 19.38 |
| 226 | 2044-03 | 1.34 | 0.05 | 1.29 | 18.08 |
| 227 | 2044-04 | 1.34 | 0.05 | 1.29 | 16.79 |
| 228 | 2044-05 | 1.34 | 0.05 | 1.29 | 15.50 |
| 229 | 2044-06 | 1.33 | 0.04 | 1.29 | 14.21 |
| 230 | 2044-07 | 1.33 | 0.04 | 1.29 | 12.92 |
| 231 | 2044-08 | 1.33 | 0.04 | 1.29 | 11.63 |
| 232 | 2044-09 | 1.32 | 0.03 | 1.29 | 10.33 |
| 233 | 2044-10 | 1.32 | 0.03 | 1.29 | 9.04 |
| 234 | 2044-11 | 1.32 | 0.02 | 1.29 | 7.75 |
| 235 | 2044-12 | 1.31 | 0.02 | 1.29 | 6.46 |
| 236 | 2045-01 | 1.31 | 0.02 | 1.29 | 5.17 |
| 237 | 2045-02 | 1.31 | 0.01 | 1.29 | 3.88 |
| 238 | 2045-03 | 1.30 | 0.01 | 1.29 | 2.58 |
| 239 | 2045-04 | 1.30 | 0.01 | 1.29 | 1.29 |
| 240 | 2045-05 | 1.30 | 0.00 | 1.29 | 0.00 |