贷款163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:163元
还款月数:20年
每月还款:1.01元
利息总额:80.29元
本息合计:243.29元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-05 | 1.01 | 0.58 | 0.43 | 162.57 |
| 2 | 2024-06 | 1.01 | 0.58 | 0.43 | 162.14 |
| 3 | 2024-07 | 1.01 | 0.58 | 0.43 | 161.71 |
| 4 | 2024-08 | 1.01 | 0.58 | 0.43 | 161.27 |
| 5 | 2024-09 | 1.01 | 0.58 | 0.44 | 160.84 |
| 6 | 2024-10 | 1.01 | 0.58 | 0.44 | 160.40 |
| 7 | 2024-11 | 1.01 | 0.57 | 0.44 | 159.96 |
| 8 | 2024-12 | 1.01 | 0.57 | 0.44 | 159.52 |
| 9 | 2025-01 | 1.01 | 0.57 | 0.44 | 159.08 |
| 10 | 2025-02 | 1.01 | 0.57 | 0.44 | 158.63 |
| 11 | 2025-03 | 1.01 | 0.57 | 0.45 | 158.19 |
| 12 | 2025-04 | 1.01 | 0.57 | 0.45 | 157.74 |
| 13 | 2025-05 | 1.01 | 0.57 | 0.45 | 157.29 |
| 14 | 2025-06 | 1.01 | 0.56 | 0.45 | 156.84 |
| 15 | 2025-07 | 1.01 | 0.56 | 0.45 | 156.39 |
| 16 | 2025-08 | 1.01 | 0.56 | 0.45 | 155.94 |
| 17 | 2025-09 | 1.01 | 0.56 | 0.45 | 155.48 |
| 18 | 2025-10 | 1.01 | 0.56 | 0.46 | 155.03 |
| 19 | 2025-11 | 1.01 | 0.56 | 0.46 | 154.57 |
| 20 | 2025-12 | 1.01 | 0.55 | 0.46 | 154.11 |
| 21 | 2026-01 | 1.01 | 0.55 | 0.46 | 153.65 |
| 22 | 2026-02 | 1.01 | 0.55 | 0.46 | 153.18 |
| 23 | 2026-03 | 1.01 | 0.55 | 0.46 | 152.72 |
| 24 | 2026-04 | 1.01 | 0.55 | 0.47 | 152.25 |
| 25 | 2026-05 | 1.01 | 0.55 | 0.47 | 151.78 |
| 26 | 2026-06 | 1.01 | 0.54 | 0.47 | 151.31 |
| 27 | 2026-07 | 1.01 | 0.54 | 0.47 | 150.84 |
| 28 | 2026-08 | 1.01 | 0.54 | 0.47 | 150.37 |
| 29 | 2026-09 | 1.01 | 0.54 | 0.47 | 149.90 |
| 30 | 2026-10 | 1.01 | 0.54 | 0.48 | 149.42 |
| 31 | 2026-11 | 1.01 | 0.54 | 0.48 | 148.94 |
| 32 | 2026-12 | 1.01 | 0.53 | 0.48 | 148.46 |
| 33 | 2027-01 | 1.01 | 0.53 | 0.48 | 147.98 |
| 34 | 2027-02 | 1.01 | 0.53 | 0.48 | 147.50 |
| 35 | 2027-03 | 1.01 | 0.53 | 0.49 | 147.01 |
| 36 | 2027-04 | 1.01 | 0.53 | 0.49 | 146.52 |
| 37 | 2027-05 | 1.01 | 0.53 | 0.49 | 146.03 |
| 38 | 2027-06 | 1.01 | 0.52 | 0.49 | 145.54 |
| 39 | 2027-07 | 1.01 | 0.52 | 0.49 | 145.05 |
| 40 | 2027-08 | 1.01 | 0.52 | 0.49 | 144.56 |
| 41 | 2027-09 | 1.01 | 0.52 | 0.50 | 144.06 |
| 42 | 2027-10 | 1.01 | 0.52 | 0.50 | 143.56 |
| 43 | 2027-11 | 1.01 | 0.51 | 0.50 | 143.07 |
| 44 | 2027-12 | 1.01 | 0.51 | 0.50 | 142.56 |
| 45 | 2028-01 | 1.01 | 0.51 | 0.50 | 142.06 |
| 46 | 2028-02 | 1.01 | 0.51 | 0.50 | 141.56 |
| 47 | 2028-03 | 1.01 | 0.51 | 0.51 | 141.05 |
| 48 | 2028-04 | 1.01 | 0.51 | 0.51 | 140.54 |
| 49 | 2028-05 | 1.01 | 0.50 | 0.51 | 140.03 |
| 50 | 2028-06 | 1.01 | 0.50 | 0.51 | 139.52 |
| 51 | 2028-07 | 1.01 | 0.50 | 0.51 | 139.01 |
| 52 | 2028-08 | 1.01 | 0.50 | 0.52 | 138.49 |
| 53 | 2028-09 | 1.01 | 0.50 | 0.52 | 137.97 |
| 54 | 2028-10 | 1.01 | 0.49 | 0.52 | 137.45 |
| 55 | 2028-11 | 1.01 | 0.49 | 0.52 | 136.93 |
| 56 | 2028-12 | 1.01 | 0.49 | 0.52 | 136.41 |
| 57 | 2029-01 | 1.01 | 0.49 | 0.52 | 135.89 |
| 58 | 2029-02 | 1.01 | 0.49 | 0.53 | 135.36 |
| 59 | 2029-03 | 1.01 | 0.49 | 0.53 | 134.83 |
| 60 | 2029-04 | 1.01 | 0.48 | 0.53 | 134.30 |
| 61 | 2029-05 | 1.01 | 0.48 | 0.53 | 133.77 |
| 62 | 2029-06 | 1.01 | 0.48 | 0.53 | 133.23 |
| 63 | 2029-07 | 1.01 | 0.48 | 0.54 | 132.70 |
| 64 | 2029-08 | 1.01 | 0.48 | 0.54 | 132.16 |
| 65 | 2029-09 | 1.01 | 0.47 | 0.54 | 131.62 |
| 66 | 2029-10 | 1.01 | 0.47 | 0.54 | 131.08 |
| 67 | 2029-11 | 1.01 | 0.47 | 0.54 | 130.53 |
| 68 | 2029-12 | 1.01 | 0.47 | 0.55 | 129.99 |
| 69 | 2030-01 | 1.01 | 0.47 | 0.55 | 129.44 |
| 70 | 2030-02 | 1.01 | 0.46 | 0.55 | 128.89 |
| 71 | 2030-03 | 1.01 | 0.46 | 0.55 | 128.34 |
| 72 | 2030-04 | 1.01 | 0.46 | 0.55 | 127.78 |
| 73 | 2030-05 | 1.01 | 0.46 | 0.56 | 127.23 |
| 74 | 2030-06 | 1.01 | 0.46 | 0.56 | 126.67 |
| 75 | 2030-07 | 1.01 | 0.45 | 0.56 | 126.11 |
| 76 | 2030-08 | 1.01 | 0.45 | 0.56 | 125.55 |
| 77 | 2030-09 | 1.01 | 0.45 | 0.56 | 124.98 |
| 78 | 2030-10 | 1.01 | 0.45 | 0.57 | 124.42 |
| 79 | 2030-11 | 1.01 | 0.45 | 0.57 | 123.85 |
| 80 | 2030-12 | 1.01 | 0.44 | 0.57 | 123.28 |
| 81 | 2031-01 | 1.01 | 0.44 | 0.57 | 122.71 |
| 82 | 2031-02 | 1.01 | 0.44 | 0.57 | 122.13 |
| 83 | 2031-03 | 1.01 | 0.44 | 0.58 | 121.56 |
| 84 | 2031-04 | 1.01 | 0.44 | 0.58 | 120.98 |
| 85 | 2031-05 | 1.01 | 0.43 | 0.58 | 120.40 |
| 86 | 2031-06 | 1.01 | 0.43 | 0.58 | 119.82 |
| 87 | 2031-07 | 1.01 | 0.43 | 0.58 | 119.23 |
| 88 | 2031-08 | 1.01 | 0.43 | 0.59 | 118.65 |
| 89 | 2031-09 | 1.01 | 0.43 | 0.59 | 118.06 |
| 90 | 2031-10 | 1.01 | 0.42 | 0.59 | 117.47 |
| 91 | 2031-11 | 1.01 | 0.42 | 0.59 | 116.87 |
| 92 | 2031-12 | 1.01 | 0.42 | 0.59 | 116.28 |
| 93 | 2032-01 | 1.01 | 0.42 | 0.60 | 115.68 |
| 94 | 2032-02 | 1.01 | 0.41 | 0.60 | 115.08 |
| 95 | 2032-03 | 1.01 | 0.41 | 0.60 | 114.48 |
| 96 | 2032-04 | 1.01 | 0.41 | 0.60 | 113.88 |
| 97 | 2032-05 | 1.01 | 0.41 | 0.61 | 113.27 |
| 98 | 2032-06 | 1.01 | 0.41 | 0.61 | 112.66 |
| 99 | 2032-07 | 1.01 | 0.40 | 0.61 | 112.05 |
| 100 | 2032-08 | 1.01 | 0.40 | 0.61 | 111.44 |
| 101 | 2032-09 | 1.01 | 0.40 | 0.61 | 110.83 |
| 102 | 2032-10 | 1.01 | 0.40 | 0.62 | 110.21 |
| 103 | 2032-11 | 1.01 | 0.39 | 0.62 | 109.59 |
| 104 | 2032-12 | 1.01 | 0.39 | 0.62 | 108.97 |
| 105 | 2033-01 | 1.01 | 0.39 | 0.62 | 108.35 |
| 106 | 2033-02 | 1.01 | 0.39 | 0.63 | 107.72 |
| 107 | 2033-03 | 1.01 | 0.39 | 0.63 | 107.10 |
| 108 | 2033-04 | 1.01 | 0.38 | 0.63 | 106.47 |
| 109 | 2033-05 | 1.01 | 0.38 | 0.63 | 105.83 |
| 110 | 2033-06 | 1.01 | 0.38 | 0.63 | 105.20 |
| 111 | 2033-07 | 1.01 | 0.38 | 0.64 | 104.56 |
| 112 | 2033-08 | 1.01 | 0.37 | 0.64 | 103.92 |
| 113 | 2033-09 | 1.01 | 0.37 | 0.64 | 103.28 |
| 114 | 2033-10 | 1.01 | 0.37 | 0.64 | 102.64 |
| 115 | 2033-11 | 1.01 | 0.37 | 0.65 | 101.99 |
| 116 | 2033-12 | 1.01 | 0.37 | 0.65 | 101.34 |
| 117 | 2034-01 | 1.01 | 0.36 | 0.65 | 100.69 |
| 118 | 2034-02 | 1.01 | 0.36 | 0.65 | 100.04 |
| 119 | 2034-03 | 1.01 | 0.36 | 0.66 | 99.39 |
| 120 | 2034-04 | 1.01 | 0.36 | 0.66 | 98.73 |
| 121 | 2034-05 | 1.01 | 0.35 | 0.66 | 98.07 |
| 122 | 2034-06 | 1.01 | 0.35 | 0.66 | 97.41 |
| 123 | 2034-07 | 1.01 | 0.35 | 0.66 | 96.74 |
| 124 | 2034-08 | 1.01 | 0.35 | 0.67 | 96.07 |
| 125 | 2034-09 | 1.01 | 0.34 | 0.67 | 95.40 |
| 126 | 2034-10 | 1.01 | 0.34 | 0.67 | 94.73 |
| 127 | 2034-11 | 1.01 | 0.34 | 0.67 | 94.06 |
| 128 | 2034-12 | 1.01 | 0.34 | 0.68 | 93.38 |
| 129 | 2035-01 | 1.01 | 0.33 | 0.68 | 92.70 |
| 130 | 2035-02 | 1.01 | 0.33 | 0.68 | 92.02 |
| 131 | 2035-03 | 1.01 | 0.33 | 0.68 | 91.34 |
| 132 | 2035-04 | 1.01 | 0.33 | 0.69 | 90.65 |
| 133 | 2035-05 | 1.01 | 0.32 | 0.69 | 89.96 |
| 134 | 2035-06 | 1.01 | 0.32 | 0.69 | 89.27 |
| 135 | 2035-07 | 1.01 | 0.32 | 0.69 | 88.58 |
| 136 | 2035-08 | 1.01 | 0.32 | 0.70 | 87.88 |
| 137 | 2035-09 | 1.01 | 0.31 | 0.70 | 87.18 |
| 138 | 2035-10 | 1.01 | 0.31 | 0.70 | 86.48 |
| 139 | 2035-11 | 1.01 | 0.31 | 0.70 | 85.78 |
| 140 | 2035-12 | 1.01 | 0.31 | 0.71 | 85.07 |
| 141 | 2036-01 | 1.01 | 0.30 | 0.71 | 84.36 |
| 142 | 2036-02 | 1.01 | 0.30 | 0.71 | 83.65 |
| 143 | 2036-03 | 1.01 | 0.30 | 0.71 | 82.94 |
| 144 | 2036-04 | 1.01 | 0.30 | 0.72 | 82.22 |
| 145 | 2036-05 | 1.01 | 0.29 | 0.72 | 81.50 |
| 146 | 2036-06 | 1.01 | 0.29 | 0.72 | 80.78 |
| 147 | 2036-07 | 1.01 | 0.29 | 0.72 | 80.05 |
| 148 | 2036-08 | 1.01 | 0.29 | 0.73 | 79.33 |
| 149 | 2036-09 | 1.01 | 0.28 | 0.73 | 78.60 |
| 150 | 2036-10 | 1.01 | 0.28 | 0.73 | 77.87 |
| 151 | 2036-11 | 1.01 | 0.28 | 0.73 | 77.13 |
| 152 | 2036-12 | 1.01 | 0.28 | 0.74 | 76.39 |
| 153 | 2037-01 | 1.01 | 0.27 | 0.74 | 75.65 |
| 154 | 2037-02 | 1.01 | 0.27 | 0.74 | 74.91 |
| 155 | 2037-03 | 1.01 | 0.27 | 0.75 | 74.17 |
| 156 | 2037-04 | 1.01 | 0.27 | 0.75 | 73.42 |
| 157 | 2037-05 | 1.01 | 0.26 | 0.75 | 72.67 |
| 158 | 2037-06 | 1.01 | 0.26 | 0.75 | 71.91 |
| 159 | 2037-07 | 1.01 | 0.26 | 0.76 | 71.16 |
| 160 | 2037-08 | 1.01 | 0.25 | 0.76 | 70.40 |
| 161 | 2037-09 | 1.01 | 0.25 | 0.76 | 69.64 |
| 162 | 2037-10 | 1.01 | 0.25 | 0.76 | 68.87 |
| 163 | 2037-11 | 1.01 | 0.25 | 0.77 | 68.11 |
| 164 | 2037-12 | 1.01 | 0.24 | 0.77 | 67.34 |
| 165 | 2038-01 | 1.01 | 0.24 | 0.77 | 66.56 |
| 166 | 2038-02 | 1.01 | 0.24 | 0.78 | 65.79 |
| 167 | 2038-03 | 1.01 | 0.24 | 0.78 | 65.01 |
| 168 | 2038-04 | 1.01 | 0.23 | 0.78 | 64.23 |
| 169 | 2038-05 | 1.01 | 0.23 | 0.78 | 63.45 |
| 170 | 2038-06 | 1.01 | 0.23 | 0.79 | 62.66 |
| 171 | 2038-07 | 1.01 | 0.22 | 0.79 | 61.87 |
| 172 | 2038-08 | 1.01 | 0.22 | 0.79 | 61.08 |
| 173 | 2038-09 | 1.01 | 0.22 | 0.79 | 60.28 |
| 174 | 2038-10 | 1.01 | 0.22 | 0.80 | 59.49 |
| 175 | 2038-11 | 1.01 | 0.21 | 0.80 | 58.69 |
| 176 | 2038-12 | 1.01 | 0.21 | 0.80 | 57.88 |
| 177 | 2039-01 | 1.01 | 0.21 | 0.81 | 57.08 |
| 178 | 2039-02 | 1.01 | 0.20 | 0.81 | 56.27 |
| 179 | 2039-03 | 1.01 | 0.20 | 0.81 | 55.46 |
| 180 | 2039-04 | 1.01 | 0.20 | 0.81 | 54.64 |
| 181 | 2039-05 | 1.01 | 0.20 | 0.82 | 53.82 |
| 182 | 2039-06 | 1.01 | 0.19 | 0.82 | 53.00 |
| 183 | 2039-07 | 1.01 | 0.19 | 0.82 | 52.18 |
| 184 | 2039-08 | 1.01 | 0.19 | 0.83 | 51.35 |
| 185 | 2039-09 | 1.01 | 0.18 | 0.83 | 50.52 |
| 186 | 2039-10 | 1.01 | 0.18 | 0.83 | 49.69 |
| 187 | 2039-11 | 1.01 | 0.18 | 0.84 | 48.85 |
| 188 | 2039-12 | 1.01 | 0.18 | 0.84 | 48.01 |
| 189 | 2040-01 | 1.01 | 0.17 | 0.84 | 47.17 |
| 190 | 2040-02 | 1.01 | 0.17 | 0.84 | 46.33 |
| 191 | 2040-03 | 1.01 | 0.17 | 0.85 | 45.48 |
| 192 | 2040-04 | 1.01 | 0.16 | 0.85 | 44.63 |
| 193 | 2040-05 | 1.01 | 0.16 | 0.85 | 43.78 |
| 194 | 2040-06 | 1.01 | 0.16 | 0.86 | 42.92 |
| 195 | 2040-07 | 1.01 | 0.15 | 0.86 | 42.06 |
| 196 | 2040-08 | 1.01 | 0.15 | 0.86 | 41.20 |
| 197 | 2040-09 | 1.01 | 0.15 | 0.87 | 40.33 |
| 198 | 2040-10 | 1.01 | 0.14 | 0.87 | 39.46 |
| 199 | 2040-11 | 1.01 | 0.14 | 0.87 | 38.59 |
| 200 | 2040-12 | 1.01 | 0.14 | 0.88 | 37.71 |
| 201 | 2041-01 | 1.01 | 0.14 | 0.88 | 36.83 |
| 202 | 2041-02 | 1.01 | 0.13 | 0.88 | 35.95 |
| 203 | 2041-03 | 1.01 | 0.13 | 0.88 | 35.07 |
| 204 | 2041-04 | 1.01 | 0.13 | 0.89 | 34.18 |
| 205 | 2041-05 | 1.01 | 0.12 | 0.89 | 33.29 |
| 206 | 2041-06 | 1.01 | 0.12 | 0.89 | 32.39 |
| 207 | 2041-07 | 1.01 | 0.12 | 0.90 | 31.50 |
| 208 | 2041-08 | 1.01 | 0.11 | 0.90 | 30.60 |
| 209 | 2041-09 | 1.01 | 0.11 | 0.90 | 29.69 |
| 210 | 2041-10 | 1.01 | 0.11 | 0.91 | 28.78 |
| 211 | 2041-11 | 1.01 | 0.10 | 0.91 | 27.87 |
| 212 | 2041-12 | 1.01 | 0.10 | 0.91 | 26.96 |
| 213 | 2042-01 | 1.01 | 0.10 | 0.92 | 26.04 |
| 214 | 2042-02 | 1.01 | 0.09 | 0.92 | 25.12 |
| 215 | 2042-03 | 1.01 | 0.09 | 0.92 | 24.20 |
| 216 | 2042-04 | 1.01 | 0.09 | 0.93 | 23.27 |
| 217 | 2042-05 | 1.01 | 0.08 | 0.93 | 22.34 |
| 218 | 2042-06 | 1.01 | 0.08 | 0.93 | 21.41 |
| 219 | 2042-07 | 1.01 | 0.08 | 0.94 | 20.47 |
| 220 | 2042-08 | 1.01 | 0.07 | 0.94 | 19.53 |
| 221 | 2042-09 | 1.01 | 0.07 | 0.94 | 18.59 |
| 222 | 2042-10 | 1.01 | 0.07 | 0.95 | 17.64 |
| 223 | 2042-11 | 1.01 | 0.06 | 0.95 | 16.69 |
| 224 | 2042-12 | 1.01 | 0.06 | 0.95 | 15.74 |
| 225 | 2043-01 | 1.01 | 0.06 | 0.96 | 14.78 |
| 226 | 2043-02 | 1.01 | 0.05 | 0.96 | 13.82 |
| 227 | 2043-03 | 1.01 | 0.05 | 0.96 | 12.85 |
| 228 | 2043-04 | 1.01 | 0.05 | 0.97 | 11.89 |
| 229 | 2043-05 | 1.01 | 0.04 | 0.97 | 10.91 |
| 230 | 2043-06 | 1.01 | 0.04 | 0.97 | 9.94 |
| 231 | 2043-07 | 1.01 | 0.04 | 0.98 | 8.96 |
| 232 | 2043-08 | 1.01 | 0.03 | 0.98 | 7.98 |
| 233 | 2043-09 | 1.01 | 0.03 | 0.99 | 7.00 |
| 234 | 2043-10 | 1.01 | 0.03 | 0.99 | 6.01 |
| 235 | 2043-11 | 1.01 | 0.02 | 0.99 | 5.01 |
| 236 | 2043-12 | 1.01 | 0.02 | 1.00 | 4.02 |
| 237 | 2044-01 | 1.01 | 0.01 | 1.00 | 3.02 |
| 238 | 2044-02 | 1.01 | 0.01 | 1.00 | 2.02 |
| 239 | 2044-03 | 1.01 | 0.01 | 1.01 | 1.01 |
| 240 | 2044-04 | 1.01 | 0.00 | 1.01 | 0.00 |
等额本金还款方式:
贷款总额:163元
还款月数:20年
首月还款:1.26元
每月递减:0元
利息总额:70.38元
本息合计:233.38元
节省利息:9.91元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-05 | 1.26 | 0.58 | 0.68 | 162.32 |
| 2 | 2024-06 | 1.26 | 0.58 | 0.68 | 161.64 |
| 3 | 2024-07 | 1.26 | 0.58 | 0.68 | 160.96 |
| 4 | 2024-08 | 1.26 | 0.58 | 0.68 | 160.28 |
| 5 | 2024-09 | 1.25 | 0.57 | 0.68 | 159.60 |
| 6 | 2024-10 | 1.25 | 0.57 | 0.68 | 158.93 |
| 7 | 2024-11 | 1.25 | 0.57 | 0.68 | 158.25 |
| 8 | 2024-12 | 1.25 | 0.57 | 0.68 | 157.57 |
| 9 | 2025-01 | 1.24 | 0.56 | 0.68 | 156.89 |
| 10 | 2025-02 | 1.24 | 0.56 | 0.68 | 156.21 |
| 11 | 2025-03 | 1.24 | 0.56 | 0.68 | 155.53 |
| 12 | 2025-04 | 1.24 | 0.56 | 0.68 | 154.85 |
| 13 | 2025-05 | 1.23 | 0.55 | 0.68 | 154.17 |
| 14 | 2025-06 | 1.23 | 0.55 | 0.68 | 153.49 |
| 15 | 2025-07 | 1.23 | 0.55 | 0.68 | 152.81 |
| 16 | 2025-08 | 1.23 | 0.55 | 0.68 | 152.13 |
| 17 | 2025-09 | 1.22 | 0.55 | 0.68 | 151.45 |
| 18 | 2025-10 | 1.22 | 0.54 | 0.68 | 150.78 |
| 19 | 2025-11 | 1.22 | 0.54 | 0.68 | 150.10 |
| 20 | 2025-12 | 1.22 | 0.54 | 0.68 | 149.42 |
| 21 | 2026-01 | 1.21 | 0.54 | 0.68 | 148.74 |
| 22 | 2026-02 | 1.21 | 0.53 | 0.68 | 148.06 |
| 23 | 2026-03 | 1.21 | 0.53 | 0.68 | 147.38 |
| 24 | 2026-04 | 1.21 | 0.53 | 0.68 | 146.70 |
| 25 | 2026-05 | 1.20 | 0.53 | 0.68 | 146.02 |
| 26 | 2026-06 | 1.20 | 0.52 | 0.68 | 145.34 |
| 27 | 2026-07 | 1.20 | 0.52 | 0.68 | 144.66 |
| 28 | 2026-08 | 1.20 | 0.52 | 0.68 | 143.98 |
| 29 | 2026-09 | 1.20 | 0.52 | 0.68 | 143.30 |
| 30 | 2026-10 | 1.19 | 0.51 | 0.68 | 142.63 |
| 31 | 2026-11 | 1.19 | 0.51 | 0.68 | 141.95 |
| 32 | 2026-12 | 1.19 | 0.51 | 0.68 | 141.27 |
| 33 | 2027-01 | 1.19 | 0.51 | 0.68 | 140.59 |
| 34 | 2027-02 | 1.18 | 0.50 | 0.68 | 139.91 |
| 35 | 2027-03 | 1.18 | 0.50 | 0.68 | 139.23 |
| 36 | 2027-04 | 1.18 | 0.50 | 0.68 | 138.55 |
| 37 | 2027-05 | 1.18 | 0.50 | 0.68 | 137.87 |
| 38 | 2027-06 | 1.17 | 0.49 | 0.68 | 137.19 |
| 39 | 2027-07 | 1.17 | 0.49 | 0.68 | 136.51 |
| 40 | 2027-08 | 1.17 | 0.49 | 0.68 | 135.83 |
| 41 | 2027-09 | 1.17 | 0.49 | 0.68 | 135.15 |
| 42 | 2027-10 | 1.16 | 0.48 | 0.68 | 134.47 |
| 43 | 2027-11 | 1.16 | 0.48 | 0.68 | 133.80 |
| 44 | 2027-12 | 1.16 | 0.48 | 0.68 | 133.12 |
| 45 | 2028-01 | 1.16 | 0.48 | 0.68 | 132.44 |
| 46 | 2028-02 | 1.15 | 0.47 | 0.68 | 131.76 |
| 47 | 2028-03 | 1.15 | 0.47 | 0.68 | 131.08 |
| 48 | 2028-04 | 1.15 | 0.47 | 0.68 | 130.40 |
| 49 | 2028-05 | 1.15 | 0.47 | 0.68 | 129.72 |
| 50 | 2028-06 | 1.14 | 0.46 | 0.68 | 129.04 |
| 51 | 2028-07 | 1.14 | 0.46 | 0.68 | 128.36 |
| 52 | 2028-08 | 1.14 | 0.46 | 0.68 | 127.68 |
| 53 | 2028-09 | 1.14 | 0.46 | 0.68 | 127.00 |
| 54 | 2028-10 | 1.13 | 0.46 | 0.68 | 126.32 |
| 55 | 2028-11 | 1.13 | 0.45 | 0.68 | 125.65 |
| 56 | 2028-12 | 1.13 | 0.45 | 0.68 | 124.97 |
| 57 | 2029-01 | 1.13 | 0.45 | 0.68 | 124.29 |
| 58 | 2029-02 | 1.12 | 0.45 | 0.68 | 123.61 |
| 59 | 2029-03 | 1.12 | 0.44 | 0.68 | 122.93 |
| 60 | 2029-04 | 1.12 | 0.44 | 0.68 | 122.25 |
| 61 | 2029-05 | 1.12 | 0.44 | 0.68 | 121.57 |
| 62 | 2029-06 | 1.11 | 0.44 | 0.68 | 120.89 |
| 63 | 2029-07 | 1.11 | 0.43 | 0.68 | 120.21 |
| 64 | 2029-08 | 1.11 | 0.43 | 0.68 | 119.53 |
| 65 | 2029-09 | 1.11 | 0.43 | 0.68 | 118.85 |
| 66 | 2029-10 | 1.11 | 0.43 | 0.68 | 118.17 |
| 67 | 2029-11 | 1.10 | 0.42 | 0.68 | 117.50 |
| 68 | 2029-12 | 1.10 | 0.42 | 0.68 | 116.82 |
| 69 | 2030-01 | 1.10 | 0.42 | 0.68 | 116.14 |
| 70 | 2030-02 | 1.10 | 0.42 | 0.68 | 115.46 |
| 71 | 2030-03 | 1.09 | 0.41 | 0.68 | 114.78 |
| 72 | 2030-04 | 1.09 | 0.41 | 0.68 | 114.10 |
| 73 | 2030-05 | 1.09 | 0.41 | 0.68 | 113.42 |
| 74 | 2030-06 | 1.09 | 0.41 | 0.68 | 112.74 |
| 75 | 2030-07 | 1.08 | 0.40 | 0.68 | 112.06 |
| 76 | 2030-08 | 1.08 | 0.40 | 0.68 | 111.38 |
| 77 | 2030-09 | 1.08 | 0.40 | 0.68 | 110.70 |
| 78 | 2030-10 | 1.08 | 0.40 | 0.68 | 110.03 |
| 79 | 2030-11 | 1.07 | 0.39 | 0.68 | 109.35 |
| 80 | 2030-12 | 1.07 | 0.39 | 0.68 | 108.67 |
| 81 | 2031-01 | 1.07 | 0.39 | 0.68 | 107.99 |
| 82 | 2031-02 | 1.07 | 0.39 | 0.68 | 107.31 |
| 83 | 2031-03 | 1.06 | 0.38 | 0.68 | 106.63 |
| 84 | 2031-04 | 1.06 | 0.38 | 0.68 | 105.95 |
| 85 | 2031-05 | 1.06 | 0.38 | 0.68 | 105.27 |
| 86 | 2031-06 | 1.06 | 0.38 | 0.68 | 104.59 |
| 87 | 2031-07 | 1.05 | 0.37 | 0.68 | 103.91 |
| 88 | 2031-08 | 1.05 | 0.37 | 0.68 | 103.23 |
| 89 | 2031-09 | 1.05 | 0.37 | 0.68 | 102.55 |
| 90 | 2031-10 | 1.05 | 0.37 | 0.68 | 101.88 |
| 91 | 2031-11 | 1.04 | 0.37 | 0.68 | 101.20 |
| 92 | 2031-12 | 1.04 | 0.36 | 0.68 | 100.52 |
| 93 | 2032-01 | 1.04 | 0.36 | 0.68 | 99.84 |
| 94 | 2032-02 | 1.04 | 0.36 | 0.68 | 99.16 |
| 95 | 2032-03 | 1.03 | 0.36 | 0.68 | 98.48 |
| 96 | 2032-04 | 1.03 | 0.35 | 0.68 | 97.80 |
| 97 | 2032-05 | 1.03 | 0.35 | 0.68 | 97.12 |
| 98 | 2032-06 | 1.03 | 0.35 | 0.68 | 96.44 |
| 99 | 2032-07 | 1.02 | 0.35 | 0.68 | 95.76 |
| 100 | 2032-08 | 1.02 | 0.34 | 0.68 | 95.08 |
| 101 | 2032-09 | 1.02 | 0.34 | 0.68 | 94.40 |
| 102 | 2032-10 | 1.02 | 0.34 | 0.68 | 93.72 |
| 103 | 2032-11 | 1.02 | 0.34 | 0.68 | 93.05 |
| 104 | 2032-12 | 1.01 | 0.33 | 0.68 | 92.37 |
| 105 | 2033-01 | 1.01 | 0.33 | 0.68 | 91.69 |
| 106 | 2033-02 | 1.01 | 0.33 | 0.68 | 91.01 |
| 107 | 2033-03 | 1.01 | 0.33 | 0.68 | 90.33 |
| 108 | 2033-04 | 1.00 | 0.32 | 0.68 | 89.65 |
| 109 | 2033-05 | 1.00 | 0.32 | 0.68 | 88.97 |
| 110 | 2033-06 | 1.00 | 0.32 | 0.68 | 88.29 |
| 111 | 2033-07 | 1.00 | 0.32 | 0.68 | 87.61 |
| 112 | 2033-08 | 0.99 | 0.31 | 0.68 | 86.93 |
| 113 | 2033-09 | 0.99 | 0.31 | 0.68 | 86.25 |
| 114 | 2033-10 | 0.99 | 0.31 | 0.68 | 85.58 |
| 115 | 2033-11 | 0.99 | 0.31 | 0.68 | 84.90 |
| 116 | 2033-12 | 0.98 | 0.30 | 0.68 | 84.22 |
| 117 | 2034-01 | 0.98 | 0.30 | 0.68 | 83.54 |
| 118 | 2034-02 | 0.98 | 0.30 | 0.68 | 82.86 |
| 119 | 2034-03 | 0.98 | 0.30 | 0.68 | 82.18 |
| 120 | 2034-04 | 0.97 | 0.29 | 0.68 | 81.50 |
| 121 | 2034-05 | 0.97 | 0.29 | 0.68 | 80.82 |
| 122 | 2034-06 | 0.97 | 0.29 | 0.68 | 80.14 |
| 123 | 2034-07 | 0.97 | 0.29 | 0.68 | 79.46 |
| 124 | 2034-08 | 0.96 | 0.28 | 0.68 | 78.78 |
| 125 | 2034-09 | 0.96 | 0.28 | 0.68 | 78.10 |
| 126 | 2034-10 | 0.96 | 0.28 | 0.68 | 77.42 |
| 127 | 2034-11 | 0.96 | 0.28 | 0.68 | 76.75 |
| 128 | 2034-12 | 0.95 | 0.28 | 0.68 | 76.07 |
| 129 | 2035-01 | 0.95 | 0.27 | 0.68 | 75.39 |
| 130 | 2035-02 | 0.95 | 0.27 | 0.68 | 74.71 |
| 131 | 2035-03 | 0.95 | 0.27 | 0.68 | 74.03 |
| 132 | 2035-04 | 0.94 | 0.27 | 0.68 | 73.35 |
| 133 | 2035-05 | 0.94 | 0.26 | 0.68 | 72.67 |
| 134 | 2035-06 | 0.94 | 0.26 | 0.68 | 71.99 |
| 135 | 2035-07 | 0.94 | 0.26 | 0.68 | 71.31 |
| 136 | 2035-08 | 0.93 | 0.26 | 0.68 | 70.63 |
| 137 | 2035-09 | 0.93 | 0.25 | 0.68 | 69.95 |
| 138 | 2035-10 | 0.93 | 0.25 | 0.68 | 69.27 |
| 139 | 2035-11 | 0.93 | 0.25 | 0.68 | 68.60 |
| 140 | 2035-12 | 0.92 | 0.25 | 0.68 | 67.92 |
| 141 | 2036-01 | 0.92 | 0.24 | 0.68 | 67.24 |
| 142 | 2036-02 | 0.92 | 0.24 | 0.68 | 66.56 |
| 143 | 2036-03 | 0.92 | 0.24 | 0.68 | 65.88 |
| 144 | 2036-04 | 0.92 | 0.24 | 0.68 | 65.20 |
| 145 | 2036-05 | 0.91 | 0.23 | 0.68 | 64.52 |
| 146 | 2036-06 | 0.91 | 0.23 | 0.68 | 63.84 |
| 147 | 2036-07 | 0.91 | 0.23 | 0.68 | 63.16 |
| 148 | 2036-08 | 0.91 | 0.23 | 0.68 | 62.48 |
| 149 | 2036-09 | 0.90 | 0.22 | 0.68 | 61.80 |
| 150 | 2036-10 | 0.90 | 0.22 | 0.68 | 61.13 |
| 151 | 2036-11 | 0.90 | 0.22 | 0.68 | 60.45 |
| 152 | 2036-12 | 0.90 | 0.22 | 0.68 | 59.77 |
| 153 | 2037-01 | 0.89 | 0.21 | 0.68 | 59.09 |
| 154 | 2037-02 | 0.89 | 0.21 | 0.68 | 58.41 |
| 155 | 2037-03 | 0.89 | 0.21 | 0.68 | 57.73 |
| 156 | 2037-04 | 0.89 | 0.21 | 0.68 | 57.05 |
| 157 | 2037-05 | 0.88 | 0.20 | 0.68 | 56.37 |
| 158 | 2037-06 | 0.88 | 0.20 | 0.68 | 55.69 |
| 159 | 2037-07 | 0.88 | 0.20 | 0.68 | 55.01 |
| 160 | 2037-08 | 0.88 | 0.20 | 0.68 | 54.33 |
| 161 | 2037-09 | 0.87 | 0.19 | 0.68 | 53.65 |
| 162 | 2037-10 | 0.87 | 0.19 | 0.68 | 52.97 |
| 163 | 2037-11 | 0.87 | 0.19 | 0.68 | 52.30 |
| 164 | 2037-12 | 0.87 | 0.19 | 0.68 | 51.62 |
| 165 | 2038-01 | 0.86 | 0.18 | 0.68 | 50.94 |
| 166 | 2038-02 | 0.86 | 0.18 | 0.68 | 50.26 |
| 167 | 2038-03 | 0.86 | 0.18 | 0.68 | 49.58 |
| 168 | 2038-04 | 0.86 | 0.18 | 0.68 | 48.90 |
| 169 | 2038-05 | 0.85 | 0.18 | 0.68 | 48.22 |
| 170 | 2038-06 | 0.85 | 0.17 | 0.68 | 47.54 |
| 171 | 2038-07 | 0.85 | 0.17 | 0.68 | 46.86 |
| 172 | 2038-08 | 0.85 | 0.17 | 0.68 | 46.18 |
| 173 | 2038-09 | 0.84 | 0.17 | 0.68 | 45.50 |
| 174 | 2038-10 | 0.84 | 0.16 | 0.68 | 44.82 |
| 175 | 2038-11 | 0.84 | 0.16 | 0.68 | 44.15 |
| 176 | 2038-12 | 0.84 | 0.16 | 0.68 | 43.47 |
| 177 | 2039-01 | 0.83 | 0.16 | 0.68 | 42.79 |
| 178 | 2039-02 | 0.83 | 0.15 | 0.68 | 42.11 |
| 179 | 2039-03 | 0.83 | 0.15 | 0.68 | 41.43 |
| 180 | 2039-04 | 0.83 | 0.15 | 0.68 | 40.75 |
| 181 | 2039-05 | 0.83 | 0.15 | 0.68 | 40.07 |
| 182 | 2039-06 | 0.82 | 0.14 | 0.68 | 39.39 |
| 183 | 2039-07 | 0.82 | 0.14 | 0.68 | 38.71 |
| 184 | 2039-08 | 0.82 | 0.14 | 0.68 | 38.03 |
| 185 | 2039-09 | 0.82 | 0.14 | 0.68 | 37.35 |
| 186 | 2039-10 | 0.81 | 0.13 | 0.68 | 36.67 |
| 187 | 2039-11 | 0.81 | 0.13 | 0.68 | 36.00 |
| 188 | 2039-12 | 0.81 | 0.13 | 0.68 | 35.32 |
| 189 | 2040-01 | 0.81 | 0.13 | 0.68 | 34.64 |
| 190 | 2040-02 | 0.80 | 0.12 | 0.68 | 33.96 |
| 191 | 2040-03 | 0.80 | 0.12 | 0.68 | 33.28 |
| 192 | 2040-04 | 0.80 | 0.12 | 0.68 | 32.60 |
| 193 | 2040-05 | 0.80 | 0.12 | 0.68 | 31.92 |
| 194 | 2040-06 | 0.79 | 0.11 | 0.68 | 31.24 |
| 195 | 2040-07 | 0.79 | 0.11 | 0.68 | 30.56 |
| 196 | 2040-08 | 0.79 | 0.11 | 0.68 | 29.88 |
| 197 | 2040-09 | 0.79 | 0.11 | 0.68 | 29.20 |
| 198 | 2040-10 | 0.78 | 0.10 | 0.68 | 28.53 |
| 199 | 2040-11 | 0.78 | 0.10 | 0.68 | 27.85 |
| 200 | 2040-12 | 0.78 | 0.10 | 0.68 | 27.17 |
| 201 | 2041-01 | 0.78 | 0.10 | 0.68 | 26.49 |
| 202 | 2041-02 | 0.77 | 0.09 | 0.68 | 25.81 |
| 203 | 2041-03 | 0.77 | 0.09 | 0.68 | 25.13 |
| 204 | 2041-04 | 0.77 | 0.09 | 0.68 | 24.45 |
| 205 | 2041-05 | 0.77 | 0.09 | 0.68 | 23.77 |
| 206 | 2041-06 | 0.76 | 0.09 | 0.68 | 23.09 |
| 207 | 2041-07 | 0.76 | 0.08 | 0.68 | 22.41 |
| 208 | 2041-08 | 0.76 | 0.08 | 0.68 | 21.73 |
| 209 | 2041-09 | 0.76 | 0.08 | 0.68 | 21.05 |
| 210 | 2041-10 | 0.75 | 0.08 | 0.68 | 20.38 |
| 211 | 2041-11 | 0.75 | 0.07 | 0.68 | 19.70 |
| 212 | 2041-12 | 0.75 | 0.07 | 0.68 | 19.02 |
| 213 | 2042-01 | 0.75 | 0.07 | 0.68 | 18.34 |
| 214 | 2042-02 | 0.74 | 0.07 | 0.68 | 17.66 |
| 215 | 2042-03 | 0.74 | 0.06 | 0.68 | 16.98 |
| 216 | 2042-04 | 0.74 | 0.06 | 0.68 | 16.30 |
| 217 | 2042-05 | 0.74 | 0.06 | 0.68 | 15.62 |
| 218 | 2042-06 | 0.74 | 0.06 | 0.68 | 14.94 |
| 219 | 2042-07 | 0.73 | 0.05 | 0.68 | 14.26 |
| 220 | 2042-08 | 0.73 | 0.05 | 0.68 | 13.58 |
| 221 | 2042-09 | 0.73 | 0.05 | 0.68 | 12.90 |
| 222 | 2042-10 | 0.73 | 0.05 | 0.68 | 12.22 |
| 223 | 2042-11 | 0.72 | 0.04 | 0.68 | 11.55 |
| 224 | 2042-12 | 0.72 | 0.04 | 0.68 | 10.87 |
| 225 | 2043-01 | 0.72 | 0.04 | 0.68 | 10.19 |
| 226 | 2043-02 | 0.72 | 0.04 | 0.68 | 9.51 |
| 227 | 2043-03 | 0.71 | 0.03 | 0.68 | 8.83 |
| 228 | 2043-04 | 0.71 | 0.03 | 0.68 | 8.15 |
| 229 | 2043-05 | 0.71 | 0.03 | 0.68 | 7.47 |
| 230 | 2043-06 | 0.71 | 0.03 | 0.68 | 6.79 |
| 231 | 2043-07 | 0.70 | 0.02 | 0.68 | 6.11 |
| 232 | 2043-08 | 0.70 | 0.02 | 0.68 | 5.43 |
| 233 | 2043-09 | 0.70 | 0.02 | 0.68 | 4.75 |
| 234 | 2043-10 | 0.70 | 0.02 | 0.68 | 4.07 |
| 235 | 2043-11 | 0.69 | 0.01 | 0.68 | 3.40 |
| 236 | 2043-12 | 0.69 | 0.01 | 0.68 | 2.72 |
| 237 | 2044-01 | 0.69 | 0.01 | 0.68 | 2.04 |
| 238 | 2044-02 | 0.69 | 0.01 | 0.68 | 1.36 |
| 239 | 2044-03 | 0.68 | 0.00 | 0.68 | 0.68 |
| 240 | 2044-04 | 0.68 | 0.00 | 0.68 | 0.00 |