上海贷款160元(公积金贷款)房贷,还款20年10个月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:160元
还款月数:20年10个月
每月还款:0.83元
利息总额:47.4元
本息合计:207.4元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-07 | 0.83 | 0.35 | 0.48 | 159.52 |
| 2 | 2025-08 | 0.83 | 0.35 | 0.48 | 159.03 |
| 3 | 2025-09 | 0.83 | 0.34 | 0.49 | 158.55 |
| 4 | 2025-10 | 0.83 | 0.34 | 0.49 | 158.06 |
| 5 | 2025-11 | 0.83 | 0.34 | 0.49 | 157.57 |
| 6 | 2025-12 | 0.83 | 0.34 | 0.49 | 157.09 |
| 7 | 2026-01 | 0.83 | 0.34 | 0.49 | 156.60 |
| 8 | 2026-02 | 0.83 | 0.34 | 0.49 | 156.11 |
| 9 | 2026-03 | 0.83 | 0.34 | 0.49 | 155.62 |
| 10 | 2026-04 | 0.83 | 0.34 | 0.49 | 155.12 |
| 11 | 2026-05 | 0.83 | 0.34 | 0.49 | 154.63 |
| 12 | 2026-06 | 0.83 | 0.34 | 0.49 | 154.14 |
| 13 | 2026-07 | 0.83 | 0.33 | 0.50 | 153.64 |
| 14 | 2026-08 | 0.83 | 0.33 | 0.50 | 153.14 |
| 15 | 2026-09 | 0.83 | 0.33 | 0.50 | 152.65 |
| 16 | 2026-10 | 0.83 | 0.33 | 0.50 | 152.15 |
| 17 | 2026-11 | 0.83 | 0.33 | 0.50 | 151.65 |
| 18 | 2026-12 | 0.83 | 0.33 | 0.50 | 151.15 |
| 19 | 2027-01 | 0.83 | 0.33 | 0.50 | 150.64 |
| 20 | 2027-02 | 0.83 | 0.33 | 0.50 | 150.14 |
| 21 | 2027-03 | 0.83 | 0.33 | 0.50 | 149.64 |
| 22 | 2027-04 | 0.83 | 0.32 | 0.51 | 149.13 |
| 23 | 2027-05 | 0.83 | 0.32 | 0.51 | 148.62 |
| 24 | 2027-06 | 0.83 | 0.32 | 0.51 | 148.12 |
| 25 | 2027-07 | 0.83 | 0.32 | 0.51 | 147.61 |
| 26 | 2027-08 | 0.83 | 0.32 | 0.51 | 147.10 |
| 27 | 2027-09 | 0.83 | 0.32 | 0.51 | 146.59 |
| 28 | 2027-10 | 0.83 | 0.32 | 0.51 | 146.08 |
| 29 | 2027-11 | 0.83 | 0.32 | 0.51 | 145.56 |
| 30 | 2027-12 | 0.83 | 0.32 | 0.51 | 145.05 |
| 31 | 2028-01 | 0.83 | 0.31 | 0.52 | 144.53 |
| 32 | 2028-02 | 0.83 | 0.31 | 0.52 | 144.02 |
| 33 | 2028-03 | 0.83 | 0.31 | 0.52 | 143.50 |
| 34 | 2028-04 | 0.83 | 0.31 | 0.52 | 142.98 |
| 35 | 2028-05 | 0.83 | 0.31 | 0.52 | 142.46 |
| 36 | 2028-06 | 0.83 | 0.31 | 0.52 | 141.94 |
| 37 | 2028-07 | 0.83 | 0.31 | 0.52 | 141.42 |
| 38 | 2028-08 | 0.83 | 0.31 | 0.52 | 140.89 |
| 39 | 2028-09 | 0.83 | 0.31 | 0.52 | 140.37 |
| 40 | 2028-10 | 0.83 | 0.30 | 0.53 | 139.84 |
| 41 | 2028-11 | 0.83 | 0.30 | 0.53 | 139.32 |
| 42 | 2028-12 | 0.83 | 0.30 | 0.53 | 138.79 |
| 43 | 2029-01 | 0.83 | 0.30 | 0.53 | 138.26 |
| 44 | 2029-02 | 0.83 | 0.30 | 0.53 | 137.73 |
| 45 | 2029-03 | 0.83 | 0.30 | 0.53 | 137.20 |
| 46 | 2029-04 | 0.83 | 0.30 | 0.53 | 136.67 |
| 47 | 2029-05 | 0.83 | 0.30 | 0.53 | 136.13 |
| 48 | 2029-06 | 0.83 | 0.29 | 0.53 | 135.60 |
| 49 | 2029-07 | 0.83 | 0.29 | 0.54 | 135.06 |
| 50 | 2029-08 | 0.83 | 0.29 | 0.54 | 134.53 |
| 51 | 2029-09 | 0.83 | 0.29 | 0.54 | 133.99 |
| 52 | 2029-10 | 0.83 | 0.29 | 0.54 | 133.45 |
| 53 | 2029-11 | 0.83 | 0.29 | 0.54 | 132.91 |
| 54 | 2029-12 | 0.83 | 0.29 | 0.54 | 132.37 |
| 55 | 2030-01 | 0.83 | 0.29 | 0.54 | 131.82 |
| 56 | 2030-02 | 0.83 | 0.29 | 0.54 | 131.28 |
| 57 | 2030-03 | 0.83 | 0.28 | 0.55 | 130.74 |
| 58 | 2030-04 | 0.83 | 0.28 | 0.55 | 130.19 |
| 59 | 2030-05 | 0.83 | 0.28 | 0.55 | 129.64 |
| 60 | 2030-06 | 0.83 | 0.28 | 0.55 | 129.09 |
| 61 | 2030-07 | 0.83 | 0.28 | 0.55 | 128.54 |
| 62 | 2030-08 | 0.83 | 0.28 | 0.55 | 127.99 |
| 63 | 2030-09 | 0.83 | 0.28 | 0.55 | 127.44 |
| 64 | 2030-10 | 0.83 | 0.28 | 0.55 | 126.89 |
| 65 | 2030-11 | 0.83 | 0.27 | 0.55 | 126.33 |
| 66 | 2030-12 | 0.83 | 0.27 | 0.56 | 125.78 |
| 67 | 2031-01 | 0.83 | 0.27 | 0.56 | 125.22 |
| 68 | 2031-02 | 0.83 | 0.27 | 0.56 | 124.66 |
| 69 | 2031-03 | 0.83 | 0.27 | 0.56 | 124.10 |
| 70 | 2031-04 | 0.83 | 0.27 | 0.56 | 123.54 |
| 71 | 2031-05 | 0.83 | 0.27 | 0.56 | 122.98 |
| 72 | 2031-06 | 0.83 | 0.27 | 0.56 | 122.42 |
| 73 | 2031-07 | 0.83 | 0.27 | 0.56 | 121.85 |
| 74 | 2031-08 | 0.83 | 0.26 | 0.57 | 121.29 |
| 75 | 2031-09 | 0.83 | 0.26 | 0.57 | 120.72 |
| 76 | 2031-10 | 0.83 | 0.26 | 0.57 | 120.15 |
| 77 | 2031-11 | 0.83 | 0.26 | 0.57 | 119.58 |
| 78 | 2031-12 | 0.83 | 0.26 | 0.57 | 119.01 |
| 79 | 2032-01 | 0.83 | 0.26 | 0.57 | 118.44 |
| 80 | 2032-02 | 0.83 | 0.26 | 0.57 | 117.87 |
| 81 | 2032-03 | 0.83 | 0.26 | 0.57 | 117.29 |
| 82 | 2032-04 | 0.83 | 0.25 | 0.58 | 116.72 |
| 83 | 2032-05 | 0.83 | 0.25 | 0.58 | 116.14 |
| 84 | 2032-06 | 0.83 | 0.25 | 0.58 | 115.56 |
| 85 | 2032-07 | 0.83 | 0.25 | 0.58 | 114.98 |
| 86 | 2032-08 | 0.83 | 0.25 | 0.58 | 114.40 |
| 87 | 2032-09 | 0.83 | 0.25 | 0.58 | 113.82 |
| 88 | 2032-10 | 0.83 | 0.25 | 0.58 | 113.24 |
| 89 | 2032-11 | 0.83 | 0.25 | 0.58 | 112.65 |
| 90 | 2032-12 | 0.83 | 0.24 | 0.59 | 112.07 |
| 91 | 2033-01 | 0.83 | 0.24 | 0.59 | 111.48 |
| 92 | 2033-02 | 0.83 | 0.24 | 0.59 | 110.89 |
| 93 | 2033-03 | 0.83 | 0.24 | 0.59 | 110.30 |
| 94 | 2033-04 | 0.83 | 0.24 | 0.59 | 109.71 |
| 95 | 2033-05 | 0.83 | 0.24 | 0.59 | 109.12 |
| 96 | 2033-06 | 0.83 | 0.24 | 0.59 | 108.53 |
| 97 | 2033-07 | 0.83 | 0.24 | 0.59 | 107.93 |
| 98 | 2033-08 | 0.83 | 0.23 | 0.60 | 107.34 |
| 99 | 2033-09 | 0.83 | 0.23 | 0.60 | 106.74 |
| 100 | 2033-10 | 0.83 | 0.23 | 0.60 | 106.14 |
| 101 | 2033-11 | 0.83 | 0.23 | 0.60 | 105.54 |
| 102 | 2033-12 | 0.83 | 0.23 | 0.60 | 104.94 |
| 103 | 2034-01 | 0.83 | 0.23 | 0.60 | 104.34 |
| 104 | 2034-02 | 0.83 | 0.23 | 0.60 | 103.74 |
| 105 | 2034-03 | 0.83 | 0.22 | 0.60 | 103.13 |
| 106 | 2034-04 | 0.83 | 0.22 | 0.61 | 102.53 |
| 107 | 2034-05 | 0.83 | 0.22 | 0.61 | 101.92 |
| 108 | 2034-06 | 0.83 | 0.22 | 0.61 | 101.31 |
| 109 | 2034-07 | 0.83 | 0.22 | 0.61 | 100.70 |
| 110 | 2034-08 | 0.83 | 0.22 | 0.61 | 100.09 |
| 111 | 2034-09 | 0.83 | 0.22 | 0.61 | 99.47 |
| 112 | 2034-10 | 0.83 | 0.22 | 0.61 | 98.86 |
| 113 | 2034-11 | 0.83 | 0.21 | 0.62 | 98.25 |
| 114 | 2034-12 | 0.83 | 0.21 | 0.62 | 97.63 |
| 115 | 2035-01 | 0.83 | 0.21 | 0.62 | 97.01 |
| 116 | 2035-02 | 0.83 | 0.21 | 0.62 | 96.39 |
| 117 | 2035-03 | 0.83 | 0.21 | 0.62 | 95.77 |
| 118 | 2035-04 | 0.83 | 0.21 | 0.62 | 95.15 |
| 119 | 2035-05 | 0.83 | 0.21 | 0.62 | 94.53 |
| 120 | 2035-06 | 0.83 | 0.20 | 0.62 | 93.90 |
| 121 | 2035-07 | 0.83 | 0.20 | 0.63 | 93.27 |
| 122 | 2035-08 | 0.83 | 0.20 | 0.63 | 92.65 |
| 123 | 2035-09 | 0.83 | 0.20 | 0.63 | 92.02 |
| 124 | 2035-10 | 0.83 | 0.20 | 0.63 | 91.39 |
| 125 | 2035-11 | 0.83 | 0.20 | 0.63 | 90.76 |
| 126 | 2035-12 | 0.83 | 0.20 | 0.63 | 90.12 |
| 127 | 2036-01 | 0.83 | 0.20 | 0.63 | 89.49 |
| 128 | 2036-02 | 0.83 | 0.19 | 0.64 | 88.85 |
| 129 | 2036-03 | 0.83 | 0.19 | 0.64 | 88.22 |
| 130 | 2036-04 | 0.83 | 0.19 | 0.64 | 87.58 |
| 131 | 2036-05 | 0.83 | 0.19 | 0.64 | 86.94 |
| 132 | 2036-06 | 0.83 | 0.19 | 0.64 | 86.30 |
| 133 | 2036-07 | 0.83 | 0.19 | 0.64 | 85.65 |
| 134 | 2036-08 | 0.83 | 0.19 | 0.64 | 85.01 |
| 135 | 2036-09 | 0.83 | 0.18 | 0.65 | 84.36 |
| 136 | 2036-10 | 0.83 | 0.18 | 0.65 | 83.72 |
| 137 | 2036-11 | 0.83 | 0.18 | 0.65 | 83.07 |
| 138 | 2036-12 | 0.83 | 0.18 | 0.65 | 82.42 |
| 139 | 2037-01 | 0.83 | 0.18 | 0.65 | 81.77 |
| 140 | 2037-02 | 0.83 | 0.18 | 0.65 | 81.12 |
| 141 | 2037-03 | 0.83 | 0.18 | 0.65 | 80.46 |
| 142 | 2037-04 | 0.83 | 0.17 | 0.66 | 79.81 |
| 143 | 2037-05 | 0.83 | 0.17 | 0.66 | 79.15 |
| 144 | 2037-06 | 0.83 | 0.17 | 0.66 | 78.49 |
| 145 | 2037-07 | 0.83 | 0.17 | 0.66 | 77.83 |
| 146 | 2037-08 | 0.83 | 0.17 | 0.66 | 77.17 |
| 147 | 2037-09 | 0.83 | 0.17 | 0.66 | 76.51 |
| 148 | 2037-10 | 0.83 | 0.17 | 0.66 | 75.85 |
| 149 | 2037-11 | 0.83 | 0.16 | 0.67 | 75.18 |
| 150 | 2037-12 | 0.83 | 0.16 | 0.67 | 74.51 |
| 151 | 2038-01 | 0.83 | 0.16 | 0.67 | 73.85 |
| 152 | 2038-02 | 0.83 | 0.16 | 0.67 | 73.18 |
| 153 | 2038-03 | 0.83 | 0.16 | 0.67 | 72.51 |
| 154 | 2038-04 | 0.83 | 0.16 | 0.67 | 71.83 |
| 155 | 2038-05 | 0.83 | 0.16 | 0.67 | 71.16 |
| 156 | 2038-06 | 0.83 | 0.15 | 0.68 | 70.48 |
| 157 | 2038-07 | 0.83 | 0.15 | 0.68 | 69.81 |
| 158 | 2038-08 | 0.83 | 0.15 | 0.68 | 69.13 |
| 159 | 2038-09 | 0.83 | 0.15 | 0.68 | 68.45 |
| 160 | 2038-10 | 0.83 | 0.15 | 0.68 | 67.77 |
| 161 | 2038-11 | 0.83 | 0.15 | 0.68 | 67.08 |
| 162 | 2038-12 | 0.83 | 0.15 | 0.68 | 66.40 |
| 163 | 2039-01 | 0.83 | 0.14 | 0.69 | 65.71 |
| 164 | 2039-02 | 0.83 | 0.14 | 0.69 | 65.03 |
| 165 | 2039-03 | 0.83 | 0.14 | 0.69 | 64.34 |
| 166 | 2039-04 | 0.83 | 0.14 | 0.69 | 63.65 |
| 167 | 2039-05 | 0.83 | 0.14 | 0.69 | 62.96 |
| 168 | 2039-06 | 0.83 | 0.14 | 0.69 | 62.26 |
| 169 | 2039-07 | 0.83 | 0.13 | 0.69 | 61.57 |
| 170 | 2039-08 | 0.83 | 0.13 | 0.70 | 60.87 |
| 171 | 2039-09 | 0.83 | 0.13 | 0.70 | 60.18 |
| 172 | 2039-10 | 0.83 | 0.13 | 0.70 | 59.48 |
| 173 | 2039-11 | 0.83 | 0.13 | 0.70 | 58.78 |
| 174 | 2039-12 | 0.83 | 0.13 | 0.70 | 58.07 |
| 175 | 2040-01 | 0.83 | 0.13 | 0.70 | 57.37 |
| 176 | 2040-02 | 0.83 | 0.12 | 0.71 | 56.66 |
| 177 | 2040-03 | 0.83 | 0.12 | 0.71 | 55.96 |
| 178 | 2040-04 | 0.83 | 0.12 | 0.71 | 55.25 |
| 179 | 2040-05 | 0.83 | 0.12 | 0.71 | 54.54 |
| 180 | 2040-06 | 0.83 | 0.12 | 0.71 | 53.83 |
| 181 | 2040-07 | 0.83 | 0.12 | 0.71 | 53.11 |
| 182 | 2040-08 | 0.83 | 0.12 | 0.71 | 52.40 |
| 183 | 2040-09 | 0.83 | 0.11 | 0.72 | 51.68 |
| 184 | 2040-10 | 0.83 | 0.11 | 0.72 | 50.97 |
| 185 | 2040-11 | 0.83 | 0.11 | 0.72 | 50.25 |
| 186 | 2040-12 | 0.83 | 0.11 | 0.72 | 49.53 |
| 187 | 2041-01 | 0.83 | 0.11 | 0.72 | 48.80 |
| 188 | 2041-02 | 0.83 | 0.11 | 0.72 | 48.08 |
| 189 | 2041-03 | 0.83 | 0.10 | 0.73 | 47.35 |
| 190 | 2041-04 | 0.83 | 0.10 | 0.73 | 46.63 |
| 191 | 2041-05 | 0.83 | 0.10 | 0.73 | 45.90 |
| 192 | 2041-06 | 0.83 | 0.10 | 0.73 | 45.17 |
| 193 | 2041-07 | 0.83 | 0.10 | 0.73 | 44.44 |
| 194 | 2041-08 | 0.83 | 0.10 | 0.73 | 43.70 |
| 195 | 2041-09 | 0.83 | 0.09 | 0.73 | 42.97 |
| 196 | 2041-10 | 0.83 | 0.09 | 0.74 | 42.23 |
| 197 | 2041-11 | 0.83 | 0.09 | 0.74 | 41.49 |
| 198 | 2041-12 | 0.83 | 0.09 | 0.74 | 40.76 |
| 199 | 2042-01 | 0.83 | 0.09 | 0.74 | 40.01 |
| 200 | 2042-02 | 0.83 | 0.09 | 0.74 | 39.27 |
| 201 | 2042-03 | 0.83 | 0.09 | 0.74 | 38.53 |
| 202 | 2042-04 | 0.83 | 0.08 | 0.75 | 37.78 |
| 203 | 2042-05 | 0.83 | 0.08 | 0.75 | 37.03 |
| 204 | 2042-06 | 0.83 | 0.08 | 0.75 | 36.28 |
| 205 | 2042-07 | 0.83 | 0.08 | 0.75 | 35.53 |
| 206 | 2042-08 | 0.83 | 0.08 | 0.75 | 34.78 |
| 207 | 2042-09 | 0.83 | 0.08 | 0.75 | 34.03 |
| 208 | 2042-10 | 0.83 | 0.07 | 0.76 | 33.27 |
| 209 | 2042-11 | 0.83 | 0.07 | 0.76 | 32.51 |
| 210 | 2042-12 | 0.83 | 0.07 | 0.76 | 31.75 |
| 211 | 2043-01 | 0.83 | 0.07 | 0.76 | 30.99 |
| 212 | 2043-02 | 0.83 | 0.07 | 0.76 | 30.23 |
| 213 | 2043-03 | 0.83 | 0.07 | 0.76 | 29.47 |
| 214 | 2043-04 | 0.83 | 0.06 | 0.77 | 28.70 |
| 215 | 2043-05 | 0.83 | 0.06 | 0.77 | 27.93 |
| 216 | 2043-06 | 0.83 | 0.06 | 0.77 | 27.16 |
| 217 | 2043-07 | 0.83 | 0.06 | 0.77 | 26.39 |
| 218 | 2043-08 | 0.83 | 0.06 | 0.77 | 25.62 |
| 219 | 2043-09 | 0.83 | 0.06 | 0.77 | 24.85 |
| 220 | 2043-10 | 0.83 | 0.05 | 0.78 | 24.07 |
| 221 | 2043-11 | 0.83 | 0.05 | 0.78 | 23.29 |
| 222 | 2043-12 | 0.83 | 0.05 | 0.78 | 22.51 |
| 223 | 2044-01 | 0.83 | 0.05 | 0.78 | 21.73 |
| 224 | 2044-02 | 0.83 | 0.05 | 0.78 | 20.95 |
| 225 | 2044-03 | 0.83 | 0.05 | 0.78 | 20.17 |
| 226 | 2044-04 | 0.83 | 0.04 | 0.79 | 19.38 |
| 227 | 2044-05 | 0.83 | 0.04 | 0.79 | 18.59 |
| 228 | 2044-06 | 0.83 | 0.04 | 0.79 | 17.80 |
| 229 | 2044-07 | 0.83 | 0.04 | 0.79 | 17.01 |
| 230 | 2044-08 | 0.83 | 0.04 | 0.79 | 16.22 |
| 231 | 2044-09 | 0.83 | 0.04 | 0.79 | 15.43 |
| 232 | 2044-10 | 0.83 | 0.03 | 0.80 | 14.63 |
| 233 | 2044-11 | 0.83 | 0.03 | 0.80 | 13.83 |
| 234 | 2044-12 | 0.83 | 0.03 | 0.80 | 13.03 |
| 235 | 2045-01 | 0.83 | 0.03 | 0.80 | 12.23 |
| 236 | 2045-02 | 0.83 | 0.03 | 0.80 | 11.43 |
| 237 | 2045-03 | 0.83 | 0.02 | 0.80 | 10.62 |
| 238 | 2045-04 | 0.83 | 0.02 | 0.81 | 9.82 |
| 239 | 2045-05 | 0.83 | 0.02 | 0.81 | 9.01 |
| 240 | 2045-06 | 0.83 | 0.02 | 0.81 | 8.20 |
| 241 | 2045-07 | 0.83 | 0.02 | 0.81 | 7.39 |
| 242 | 2045-08 | 0.83 | 0.02 | 0.81 | 6.57 |
| 243 | 2045-09 | 0.83 | 0.01 | 0.82 | 5.76 |
| 244 | 2045-10 | 0.83 | 0.01 | 0.82 | 4.94 |
| 245 | 2045-11 | 0.83 | 0.01 | 0.82 | 4.12 |
| 246 | 2045-12 | 0.83 | 0.01 | 0.82 | 3.30 |
| 247 | 2046-01 | 0.83 | 0.01 | 0.82 | 2.48 |
| 248 | 2046-02 | 0.83 | 0.01 | 0.82 | 1.65 |
| 249 | 2046-03 | 0.83 | 0.00 | 0.83 | 0.83 |
| 250 | 2046-04 | 0.83 | 0.00 | 0.83 | 0.00 |
等额本金还款方式:
贷款总额:160元
还款月数:20年10个月
首月还款:0.99元
每月递减:0元
利息总额:43.51元
本息合计:203.51元
节省利息:3.89元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-07 | 0.99 | 0.35 | 0.64 | 159.36 |
| 2 | 2025-08 | 0.99 | 0.35 | 0.64 | 158.72 |
| 3 | 2025-09 | 0.98 | 0.34 | 0.64 | 158.08 |
| 4 | 2025-10 | 0.98 | 0.34 | 0.64 | 157.44 |
| 5 | 2025-11 | 0.98 | 0.34 | 0.64 | 156.80 |
| 6 | 2025-12 | 0.98 | 0.34 | 0.64 | 156.16 |
| 7 | 2026-01 | 0.98 | 0.34 | 0.64 | 155.52 |
| 8 | 2026-02 | 0.98 | 0.34 | 0.64 | 154.88 |
| 9 | 2026-03 | 0.98 | 0.34 | 0.64 | 154.24 |
| 10 | 2026-04 | 0.97 | 0.33 | 0.64 | 153.60 |
| 11 | 2026-05 | 0.97 | 0.33 | 0.64 | 152.96 |
| 12 | 2026-06 | 0.97 | 0.33 | 0.64 | 152.32 |
| 13 | 2026-07 | 0.97 | 0.33 | 0.64 | 151.68 |
| 14 | 2026-08 | 0.97 | 0.33 | 0.64 | 151.04 |
| 15 | 2026-09 | 0.97 | 0.33 | 0.64 | 150.40 |
| 16 | 2026-10 | 0.97 | 0.33 | 0.64 | 149.76 |
| 17 | 2026-11 | 0.96 | 0.32 | 0.64 | 149.12 |
| 18 | 2026-12 | 0.96 | 0.32 | 0.64 | 148.48 |
| 19 | 2027-01 | 0.96 | 0.32 | 0.64 | 147.84 |
| 20 | 2027-02 | 0.96 | 0.32 | 0.64 | 147.20 |
| 21 | 2027-03 | 0.96 | 0.32 | 0.64 | 146.56 |
| 22 | 2027-04 | 0.96 | 0.32 | 0.64 | 145.92 |
| 23 | 2027-05 | 0.96 | 0.32 | 0.64 | 145.28 |
| 24 | 2027-06 | 0.95 | 0.31 | 0.64 | 144.64 |
| 25 | 2027-07 | 0.95 | 0.31 | 0.64 | 144.00 |
| 26 | 2027-08 | 0.95 | 0.31 | 0.64 | 143.36 |
| 27 | 2027-09 | 0.95 | 0.31 | 0.64 | 142.72 |
| 28 | 2027-10 | 0.95 | 0.31 | 0.64 | 142.08 |
| 29 | 2027-11 | 0.95 | 0.31 | 0.64 | 141.44 |
| 30 | 2027-12 | 0.95 | 0.31 | 0.64 | 140.80 |
| 31 | 2028-01 | 0.95 | 0.31 | 0.64 | 140.16 |
| 32 | 2028-02 | 0.94 | 0.30 | 0.64 | 139.52 |
| 33 | 2028-03 | 0.94 | 0.30 | 0.64 | 138.88 |
| 34 | 2028-04 | 0.94 | 0.30 | 0.64 | 138.24 |
| 35 | 2028-05 | 0.94 | 0.30 | 0.64 | 137.60 |
| 36 | 2028-06 | 0.94 | 0.30 | 0.64 | 136.96 |
| 37 | 2028-07 | 0.94 | 0.30 | 0.64 | 136.32 |
| 38 | 2028-08 | 0.94 | 0.30 | 0.64 | 135.68 |
| 39 | 2028-09 | 0.93 | 0.29 | 0.64 | 135.04 |
| 40 | 2028-10 | 0.93 | 0.29 | 0.64 | 134.40 |
| 41 | 2028-11 | 0.93 | 0.29 | 0.64 | 133.76 |
| 42 | 2028-12 | 0.93 | 0.29 | 0.64 | 133.12 |
| 43 | 2029-01 | 0.93 | 0.29 | 0.64 | 132.48 |
| 44 | 2029-02 | 0.93 | 0.29 | 0.64 | 131.84 |
| 45 | 2029-03 | 0.93 | 0.29 | 0.64 | 131.20 |
| 46 | 2029-04 | 0.92 | 0.28 | 0.64 | 130.56 |
| 47 | 2029-05 | 0.92 | 0.28 | 0.64 | 129.92 |
| 48 | 2029-06 | 0.92 | 0.28 | 0.64 | 129.28 |
| 49 | 2029-07 | 0.92 | 0.28 | 0.64 | 128.64 |
| 50 | 2029-08 | 0.92 | 0.28 | 0.64 | 128.00 |
| 51 | 2029-09 | 0.92 | 0.28 | 0.64 | 127.36 |
| 52 | 2029-10 | 0.92 | 0.28 | 0.64 | 126.72 |
| 53 | 2029-11 | 0.91 | 0.27 | 0.64 | 126.08 |
| 54 | 2029-12 | 0.91 | 0.27 | 0.64 | 125.44 |
| 55 | 2030-01 | 0.91 | 0.27 | 0.64 | 124.80 |
| 56 | 2030-02 | 0.91 | 0.27 | 0.64 | 124.16 |
| 57 | 2030-03 | 0.91 | 0.27 | 0.64 | 123.52 |
| 58 | 2030-04 | 0.91 | 0.27 | 0.64 | 122.88 |
| 59 | 2030-05 | 0.91 | 0.27 | 0.64 | 122.24 |
| 60 | 2030-06 | 0.90 | 0.26 | 0.64 | 121.60 |
| 61 | 2030-07 | 0.90 | 0.26 | 0.64 | 120.96 |
| 62 | 2030-08 | 0.90 | 0.26 | 0.64 | 120.32 |
| 63 | 2030-09 | 0.90 | 0.26 | 0.64 | 119.68 |
| 64 | 2030-10 | 0.90 | 0.26 | 0.64 | 119.04 |
| 65 | 2030-11 | 0.90 | 0.26 | 0.64 | 118.40 |
| 66 | 2030-12 | 0.90 | 0.26 | 0.64 | 117.76 |
| 67 | 2031-01 | 0.90 | 0.26 | 0.64 | 117.12 |
| 68 | 2031-02 | 0.89 | 0.25 | 0.64 | 116.48 |
| 69 | 2031-03 | 0.89 | 0.25 | 0.64 | 115.84 |
| 70 | 2031-04 | 0.89 | 0.25 | 0.64 | 115.20 |
| 71 | 2031-05 | 0.89 | 0.25 | 0.64 | 114.56 |
| 72 | 2031-06 | 0.89 | 0.25 | 0.64 | 113.92 |
| 73 | 2031-07 | 0.89 | 0.25 | 0.64 | 113.28 |
| 74 | 2031-08 | 0.89 | 0.25 | 0.64 | 112.64 |
| 75 | 2031-09 | 0.88 | 0.24 | 0.64 | 112.00 |
| 76 | 2031-10 | 0.88 | 0.24 | 0.64 | 111.36 |
| 77 | 2031-11 | 0.88 | 0.24 | 0.64 | 110.72 |
| 78 | 2031-12 | 0.88 | 0.24 | 0.64 | 110.08 |
| 79 | 2032-01 | 0.88 | 0.24 | 0.64 | 109.44 |
| 80 | 2032-02 | 0.88 | 0.24 | 0.64 | 108.80 |
| 81 | 2032-03 | 0.88 | 0.24 | 0.64 | 108.16 |
| 82 | 2032-04 | 0.87 | 0.23 | 0.64 | 107.52 |
| 83 | 2032-05 | 0.87 | 0.23 | 0.64 | 106.88 |
| 84 | 2032-06 | 0.87 | 0.23 | 0.64 | 106.24 |
| 85 | 2032-07 | 0.87 | 0.23 | 0.64 | 105.60 |
| 86 | 2032-08 | 0.87 | 0.23 | 0.64 | 104.96 |
| 87 | 2032-09 | 0.87 | 0.23 | 0.64 | 104.32 |
| 88 | 2032-10 | 0.87 | 0.23 | 0.64 | 103.68 |
| 89 | 2032-11 | 0.86 | 0.22 | 0.64 | 103.04 |
| 90 | 2032-12 | 0.86 | 0.22 | 0.64 | 102.40 |
| 91 | 2033-01 | 0.86 | 0.22 | 0.64 | 101.76 |
| 92 | 2033-02 | 0.86 | 0.22 | 0.64 | 101.12 |
| 93 | 2033-03 | 0.86 | 0.22 | 0.64 | 100.48 |
| 94 | 2033-04 | 0.86 | 0.22 | 0.64 | 99.84 |
| 95 | 2033-05 | 0.86 | 0.22 | 0.64 | 99.20 |
| 96 | 2033-06 | 0.85 | 0.21 | 0.64 | 98.56 |
| 97 | 2033-07 | 0.85 | 0.21 | 0.64 | 97.92 |
| 98 | 2033-08 | 0.85 | 0.21 | 0.64 | 97.28 |
| 99 | 2033-09 | 0.85 | 0.21 | 0.64 | 96.64 |
| 100 | 2033-10 | 0.85 | 0.21 | 0.64 | 96.00 |
| 101 | 2033-11 | 0.85 | 0.21 | 0.64 | 95.36 |
| 102 | 2033-12 | 0.85 | 0.21 | 0.64 | 94.72 |
| 103 | 2034-01 | 0.85 | 0.21 | 0.64 | 94.08 |
| 104 | 2034-02 | 0.84 | 0.20 | 0.64 | 93.44 |
| 105 | 2034-03 | 0.84 | 0.20 | 0.64 | 92.80 |
| 106 | 2034-04 | 0.84 | 0.20 | 0.64 | 92.16 |
| 107 | 2034-05 | 0.84 | 0.20 | 0.64 | 91.52 |
| 108 | 2034-06 | 0.84 | 0.20 | 0.64 | 90.88 |
| 109 | 2034-07 | 0.84 | 0.20 | 0.64 | 90.24 |
| 110 | 2034-08 | 0.84 | 0.20 | 0.64 | 89.60 |
| 111 | 2034-09 | 0.83 | 0.19 | 0.64 | 88.96 |
| 112 | 2034-10 | 0.83 | 0.19 | 0.64 | 88.32 |
| 113 | 2034-11 | 0.83 | 0.19 | 0.64 | 87.68 |
| 114 | 2034-12 | 0.83 | 0.19 | 0.64 | 87.04 |
| 115 | 2035-01 | 0.83 | 0.19 | 0.64 | 86.40 |
| 116 | 2035-02 | 0.83 | 0.19 | 0.64 | 85.76 |
| 117 | 2035-03 | 0.83 | 0.19 | 0.64 | 85.12 |
| 118 | 2035-04 | 0.82 | 0.18 | 0.64 | 84.48 |
| 119 | 2035-05 | 0.82 | 0.18 | 0.64 | 83.84 |
| 120 | 2035-06 | 0.82 | 0.18 | 0.64 | 83.20 |
| 121 | 2035-07 | 0.82 | 0.18 | 0.64 | 82.56 |
| 122 | 2035-08 | 0.82 | 0.18 | 0.64 | 81.92 |
| 123 | 2035-09 | 0.82 | 0.18 | 0.64 | 81.28 |
| 124 | 2035-10 | 0.82 | 0.18 | 0.64 | 80.64 |
| 125 | 2035-11 | 0.81 | 0.17 | 0.64 | 80.00 |
| 126 | 2035-12 | 0.81 | 0.17 | 0.64 | 79.36 |
| 127 | 2036-01 | 0.81 | 0.17 | 0.64 | 78.72 |
| 128 | 2036-02 | 0.81 | 0.17 | 0.64 | 78.08 |
| 129 | 2036-03 | 0.81 | 0.17 | 0.64 | 77.44 |
| 130 | 2036-04 | 0.81 | 0.17 | 0.64 | 76.80 |
| 131 | 2036-05 | 0.81 | 0.17 | 0.64 | 76.16 |
| 132 | 2036-06 | 0.81 | 0.17 | 0.64 | 75.52 |
| 133 | 2036-07 | 0.80 | 0.16 | 0.64 | 74.88 |
| 134 | 2036-08 | 0.80 | 0.16 | 0.64 | 74.24 |
| 135 | 2036-09 | 0.80 | 0.16 | 0.64 | 73.60 |
| 136 | 2036-10 | 0.80 | 0.16 | 0.64 | 72.96 |
| 137 | 2036-11 | 0.80 | 0.16 | 0.64 | 72.32 |
| 138 | 2036-12 | 0.80 | 0.16 | 0.64 | 71.68 |
| 139 | 2037-01 | 0.80 | 0.16 | 0.64 | 71.04 |
| 140 | 2037-02 | 0.79 | 0.15 | 0.64 | 70.40 |
| 141 | 2037-03 | 0.79 | 0.15 | 0.64 | 69.76 |
| 142 | 2037-04 | 0.79 | 0.15 | 0.64 | 69.12 |
| 143 | 2037-05 | 0.79 | 0.15 | 0.64 | 68.48 |
| 144 | 2037-06 | 0.79 | 0.15 | 0.64 | 67.84 |
| 145 | 2037-07 | 0.79 | 0.15 | 0.64 | 67.20 |
| 146 | 2037-08 | 0.79 | 0.15 | 0.64 | 66.56 |
| 147 | 2037-09 | 0.78 | 0.14 | 0.64 | 65.92 |
| 148 | 2037-10 | 0.78 | 0.14 | 0.64 | 65.28 |
| 149 | 2037-11 | 0.78 | 0.14 | 0.64 | 64.64 |
| 150 | 2037-12 | 0.78 | 0.14 | 0.64 | 64.00 |
| 151 | 2038-01 | 0.78 | 0.14 | 0.64 | 63.36 |
| 152 | 2038-02 | 0.78 | 0.14 | 0.64 | 62.72 |
| 153 | 2038-03 | 0.78 | 0.14 | 0.64 | 62.08 |
| 154 | 2038-04 | 0.77 | 0.13 | 0.64 | 61.44 |
| 155 | 2038-05 | 0.77 | 0.13 | 0.64 | 60.80 |
| 156 | 2038-06 | 0.77 | 0.13 | 0.64 | 60.16 |
| 157 | 2038-07 | 0.77 | 0.13 | 0.64 | 59.52 |
| 158 | 2038-08 | 0.77 | 0.13 | 0.64 | 58.88 |
| 159 | 2038-09 | 0.77 | 0.13 | 0.64 | 58.24 |
| 160 | 2038-10 | 0.77 | 0.13 | 0.64 | 57.60 |
| 161 | 2038-11 | 0.76 | 0.12 | 0.64 | 56.96 |
| 162 | 2038-12 | 0.76 | 0.12 | 0.64 | 56.32 |
| 163 | 2039-01 | 0.76 | 0.12 | 0.64 | 55.68 |
| 164 | 2039-02 | 0.76 | 0.12 | 0.64 | 55.04 |
| 165 | 2039-03 | 0.76 | 0.12 | 0.64 | 54.40 |
| 166 | 2039-04 | 0.76 | 0.12 | 0.64 | 53.76 |
| 167 | 2039-05 | 0.76 | 0.12 | 0.64 | 53.12 |
| 168 | 2039-06 | 0.76 | 0.12 | 0.64 | 52.48 |
| 169 | 2039-07 | 0.75 | 0.11 | 0.64 | 51.84 |
| 170 | 2039-08 | 0.75 | 0.11 | 0.64 | 51.20 |
| 171 | 2039-09 | 0.75 | 0.11 | 0.64 | 50.56 |
| 172 | 2039-10 | 0.75 | 0.11 | 0.64 | 49.92 |
| 173 | 2039-11 | 0.75 | 0.11 | 0.64 | 49.28 |
| 174 | 2039-12 | 0.75 | 0.11 | 0.64 | 48.64 |
| 175 | 2040-01 | 0.75 | 0.11 | 0.64 | 48.00 |
| 176 | 2040-02 | 0.74 | 0.10 | 0.64 | 47.36 |
| 177 | 2040-03 | 0.74 | 0.10 | 0.64 | 46.72 |
| 178 | 2040-04 | 0.74 | 0.10 | 0.64 | 46.08 |
| 179 | 2040-05 | 0.74 | 0.10 | 0.64 | 45.44 |
| 180 | 2040-06 | 0.74 | 0.10 | 0.64 | 44.80 |
| 181 | 2040-07 | 0.74 | 0.10 | 0.64 | 44.16 |
| 182 | 2040-08 | 0.74 | 0.10 | 0.64 | 43.52 |
| 183 | 2040-09 | 0.73 | 0.09 | 0.64 | 42.88 |
| 184 | 2040-10 | 0.73 | 0.09 | 0.64 | 42.24 |
| 185 | 2040-11 | 0.73 | 0.09 | 0.64 | 41.60 |
| 186 | 2040-12 | 0.73 | 0.09 | 0.64 | 40.96 |
| 187 | 2041-01 | 0.73 | 0.09 | 0.64 | 40.32 |
| 188 | 2041-02 | 0.73 | 0.09 | 0.64 | 39.68 |
| 189 | 2041-03 | 0.73 | 0.09 | 0.64 | 39.04 |
| 190 | 2041-04 | 0.72 | 0.08 | 0.64 | 38.40 |
| 191 | 2041-05 | 0.72 | 0.08 | 0.64 | 37.76 |
| 192 | 2041-06 | 0.72 | 0.08 | 0.64 | 37.12 |
| 193 | 2041-07 | 0.72 | 0.08 | 0.64 | 36.48 |
| 194 | 2041-08 | 0.72 | 0.08 | 0.64 | 35.84 |
| 195 | 2041-09 | 0.72 | 0.08 | 0.64 | 35.20 |
| 196 | 2041-10 | 0.72 | 0.08 | 0.64 | 34.56 |
| 197 | 2041-11 | 0.71 | 0.07 | 0.64 | 33.92 |
| 198 | 2041-12 | 0.71 | 0.07 | 0.64 | 33.28 |
| 199 | 2042-01 | 0.71 | 0.07 | 0.64 | 32.64 |
| 200 | 2042-02 | 0.71 | 0.07 | 0.64 | 32.00 |
| 201 | 2042-03 | 0.71 | 0.07 | 0.64 | 31.36 |
| 202 | 2042-04 | 0.71 | 0.07 | 0.64 | 30.72 |
| 203 | 2042-05 | 0.71 | 0.07 | 0.64 | 30.08 |
| 204 | 2042-06 | 0.71 | 0.07 | 0.64 | 29.44 |
| 205 | 2042-07 | 0.70 | 0.06 | 0.64 | 28.80 |
| 206 | 2042-08 | 0.70 | 0.06 | 0.64 | 28.16 |
| 207 | 2042-09 | 0.70 | 0.06 | 0.64 | 27.52 |
| 208 | 2042-10 | 0.70 | 0.06 | 0.64 | 26.88 |
| 209 | 2042-11 | 0.70 | 0.06 | 0.64 | 26.24 |
| 210 | 2042-12 | 0.70 | 0.06 | 0.64 | 25.60 |
| 211 | 2043-01 | 0.70 | 0.06 | 0.64 | 24.96 |
| 212 | 2043-02 | 0.69 | 0.05 | 0.64 | 24.32 |
| 213 | 2043-03 | 0.69 | 0.05 | 0.64 | 23.68 |
| 214 | 2043-04 | 0.69 | 0.05 | 0.64 | 23.04 |
| 215 | 2043-05 | 0.69 | 0.05 | 0.64 | 22.40 |
| 216 | 2043-06 | 0.69 | 0.05 | 0.64 | 21.76 |
| 217 | 2043-07 | 0.69 | 0.05 | 0.64 | 21.12 |
| 218 | 2043-08 | 0.69 | 0.05 | 0.64 | 20.48 |
| 219 | 2043-09 | 0.68 | 0.04 | 0.64 | 19.84 |
| 220 | 2043-10 | 0.68 | 0.04 | 0.64 | 19.20 |
| 221 | 2043-11 | 0.68 | 0.04 | 0.64 | 18.56 |
| 222 | 2043-12 | 0.68 | 0.04 | 0.64 | 17.92 |
| 223 | 2044-01 | 0.68 | 0.04 | 0.64 | 17.28 |
| 224 | 2044-02 | 0.68 | 0.04 | 0.64 | 16.64 |
| 225 | 2044-03 | 0.68 | 0.04 | 0.64 | 16.00 |
| 226 | 2044-04 | 0.67 | 0.03 | 0.64 | 15.36 |
| 227 | 2044-05 | 0.67 | 0.03 | 0.64 | 14.72 |
| 228 | 2044-06 | 0.67 | 0.03 | 0.64 | 14.08 |
| 229 | 2044-07 | 0.67 | 0.03 | 0.64 | 13.44 |
| 230 | 2044-08 | 0.67 | 0.03 | 0.64 | 12.80 |
| 231 | 2044-09 | 0.67 | 0.03 | 0.64 | 12.16 |
| 232 | 2044-10 | 0.67 | 0.03 | 0.64 | 11.52 |
| 233 | 2044-11 | 0.66 | 0.02 | 0.64 | 10.88 |
| 234 | 2044-12 | 0.66 | 0.02 | 0.64 | 10.24 |
| 235 | 2045-01 | 0.66 | 0.02 | 0.64 | 9.60 |
| 236 | 2045-02 | 0.66 | 0.02 | 0.64 | 8.96 |
| 237 | 2045-03 | 0.66 | 0.02 | 0.64 | 8.32 |
| 238 | 2045-04 | 0.66 | 0.02 | 0.64 | 7.68 |
| 239 | 2045-05 | 0.66 | 0.02 | 0.64 | 7.04 |
| 240 | 2045-06 | 0.66 | 0.02 | 0.64 | 6.40 |
| 241 | 2045-07 | 0.65 | 0.01 | 0.64 | 5.76 |
| 242 | 2045-08 | 0.65 | 0.01 | 0.64 | 5.12 |
| 243 | 2045-09 | 0.65 | 0.01 | 0.64 | 4.48 |
| 244 | 2045-10 | 0.65 | 0.01 | 0.64 | 3.84 |
| 245 | 2045-11 | 0.65 | 0.01 | 0.64 | 3.20 |
| 246 | 2045-12 | 0.65 | 0.01 | 0.64 | 2.56 |
| 247 | 2046-01 | 0.65 | 0.01 | 0.64 | 1.92 |
| 248 | 2046-02 | 0.64 | 0.00 | 0.64 | 1.28 |
| 249 | 2046-03 | 0.64 | 0.00 | 0.64 | 0.64 |
| 250 | 2046-04 | 0.64 | 0.00 | 0.64 | 0.00 |