深圳贷款114元(公积金贷款)房贷,还款20年的等额本息和等额本金的还款方式明细。
等额本息还款方式:
贷款总额:114元
还款月数:20年
每月还款:0.61元
利息总额:32.32元
本息合计:146.32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 | 0.61 | 0.25 | 0.36 | 113.64 |
| 2 | 2025-08 | 0.61 | 0.25 | 0.36 | 113.27 |
| 3 | 2025-09 | 0.61 | 0.25 | 0.36 | 112.91 |
| 4 | 2025-10 | 0.61 | 0.24 | 0.37 | 112.54 |
| 5 | 2025-11 | 0.61 | 0.24 | 0.37 | 112.18 |
| 6 | 2025-12 | 0.61 | 0.24 | 0.37 | 111.81 |
| 7 | 2026-01 | 0.61 | 0.24 | 0.37 | 111.44 |
| 8 | 2026-02 | 0.61 | 0.24 | 0.37 | 111.08 |
| 9 | 2026-03 | 0.61 | 0.24 | 0.37 | 110.71 |
| 10 | 2026-04 | 0.61 | 0.24 | 0.37 | 110.34 |
| 11 | 2026-05 | 0.61 | 0.24 | 0.37 | 109.97 |
| 12 | 2026-06 | 0.61 | 0.24 | 0.37 | 109.60 |
| 13 | 2026-07 | 0.61 | 0.24 | 0.37 | 109.22 |
| 14 | 2026-08 | 0.61 | 0.24 | 0.37 | 108.85 |
| 15 | 2026-09 | 0.61 | 0.24 | 0.37 | 108.48 |
| 16 | 2026-10 | 0.61 | 0.24 | 0.37 | 108.10 |
| 17 | 2026-11 | 0.61 | 0.23 | 0.38 | 107.73 |
| 18 | 2026-12 | 0.61 | 0.23 | 0.38 | 107.35 |
| 19 | 2027-01 | 0.61 | 0.23 | 0.38 | 106.97 |
| 20 | 2027-02 | 0.61 | 0.23 | 0.38 | 106.60 |
| 21 | 2027-03 | 0.61 | 0.23 | 0.38 | 106.22 |
| 22 | 2027-04 | 0.61 | 0.23 | 0.38 | 105.84 |
| 23 | 2027-05 | 0.61 | 0.23 | 0.38 | 105.46 |
| 24 | 2027-06 | 0.61 | 0.23 | 0.38 | 105.08 |
| 25 | 2027-07 | 0.61 | 0.23 | 0.38 | 104.69 |
| 26 | 2027-08 | 0.61 | 0.23 | 0.38 | 104.31 |
| 27 | 2027-09 | 0.61 | 0.23 | 0.38 | 103.93 |
| 28 | 2027-10 | 0.61 | 0.23 | 0.38 | 103.54 |
| 29 | 2027-11 | 0.61 | 0.22 | 0.39 | 103.16 |
| 30 | 2027-12 | 0.61 | 0.22 | 0.39 | 102.77 |
| 31 | 2028-01 | 0.61 | 0.22 | 0.39 | 102.38 |
| 32 | 2028-02 | 0.61 | 0.22 | 0.39 | 102.00 |
| 33 | 2028-03 | 0.61 | 0.22 | 0.39 | 101.61 |
| 34 | 2028-04 | 0.61 | 0.22 | 0.39 | 101.22 |
| 35 | 2028-05 | 0.61 | 0.22 | 0.39 | 100.83 |
| 36 | 2028-06 | 0.61 | 0.22 | 0.39 | 100.44 |
| 37 | 2028-07 | 0.61 | 0.22 | 0.39 | 100.04 |
| 38 | 2028-08 | 0.61 | 0.22 | 0.39 | 99.65 |
| 39 | 2028-09 | 0.61 | 0.22 | 0.39 | 99.26 |
| 40 | 2028-10 | 0.61 | 0.22 | 0.39 | 98.86 |
| 41 | 2028-11 | 0.61 | 0.21 | 0.40 | 98.47 |
| 42 | 2028-12 | 0.61 | 0.21 | 0.40 | 98.07 |
| 43 | 2029-01 | 0.61 | 0.21 | 0.40 | 97.67 |
| 44 | 2029-02 | 0.61 | 0.21 | 0.40 | 97.28 |
| 45 | 2029-03 | 0.61 | 0.21 | 0.40 | 96.88 |
| 46 | 2029-04 | 0.61 | 0.21 | 0.40 | 96.48 |
| 47 | 2029-05 | 0.61 | 0.21 | 0.40 | 96.08 |
| 48 | 2029-06 | 0.61 | 0.21 | 0.40 | 95.68 |
| 49 | 2029-07 | 0.61 | 0.21 | 0.40 | 95.27 |
| 50 | 2029-08 | 0.61 | 0.21 | 0.40 | 94.87 |
| 51 | 2029-09 | 0.61 | 0.21 | 0.40 | 94.47 |
| 52 | 2029-10 | 0.61 | 0.20 | 0.40 | 94.06 |
| 53 | 2029-11 | 0.61 | 0.20 | 0.41 | 93.66 |
| 54 | 2029-12 | 0.61 | 0.20 | 0.41 | 93.25 |
| 55 | 2030-01 | 0.61 | 0.20 | 0.41 | 92.84 |
| 56 | 2030-02 | 0.61 | 0.20 | 0.41 | 92.43 |
| 57 | 2030-03 | 0.61 | 0.20 | 0.41 | 92.02 |
| 58 | 2030-04 | 0.61 | 0.20 | 0.41 | 91.61 |
| 59 | 2030-05 | 0.61 | 0.20 | 0.41 | 91.20 |
| 60 | 2030-06 | 0.61 | 0.20 | 0.41 | 90.79 |
| 61 | 2030-07 | 0.61 | 0.20 | 0.41 | 90.38 |
| 62 | 2030-08 | 0.61 | 0.20 | 0.41 | 89.96 |
| 63 | 2030-09 | 0.61 | 0.19 | 0.41 | 89.55 |
| 64 | 2030-10 | 0.61 | 0.19 | 0.42 | 89.13 |
| 65 | 2030-11 | 0.61 | 0.19 | 0.42 | 88.72 |
| 66 | 2030-12 | 0.61 | 0.19 | 0.42 | 88.30 |
| 67 | 2031-01 | 0.61 | 0.19 | 0.42 | 87.88 |
| 68 | 2031-02 | 0.61 | 0.19 | 0.42 | 87.46 |
| 69 | 2031-03 | 0.61 | 0.19 | 0.42 | 87.04 |
| 70 | 2031-04 | 0.61 | 0.19 | 0.42 | 86.62 |
| 71 | 2031-05 | 0.61 | 0.19 | 0.42 | 86.20 |
| 72 | 2031-06 | 0.61 | 0.19 | 0.42 | 85.77 |
| 73 | 2031-07 | 0.61 | 0.19 | 0.42 | 85.35 |
| 74 | 2031-08 | 0.61 | 0.18 | 0.42 | 84.93 |
| 75 | 2031-09 | 0.61 | 0.18 | 0.43 | 84.50 |
| 76 | 2031-10 | 0.61 | 0.18 | 0.43 | 84.07 |
| 77 | 2031-11 | 0.61 | 0.18 | 0.43 | 83.65 |
| 78 | 2031-12 | 0.61 | 0.18 | 0.43 | 83.22 |
| 79 | 2032-01 | 0.61 | 0.18 | 0.43 | 82.79 |
| 80 | 2032-02 | 0.61 | 0.18 | 0.43 | 82.36 |
| 81 | 2032-03 | 0.61 | 0.18 | 0.43 | 81.93 |
| 82 | 2032-04 | 0.61 | 0.18 | 0.43 | 81.50 |
| 83 | 2032-05 | 0.61 | 0.18 | 0.43 | 81.06 |
| 84 | 2032-06 | 0.61 | 0.18 | 0.43 | 80.63 |
| 85 | 2032-07 | 0.61 | 0.17 | 0.43 | 80.19 |
| 86 | 2032-08 | 0.61 | 0.17 | 0.44 | 79.76 |
| 87 | 2032-09 | 0.61 | 0.17 | 0.44 | 79.32 |
| 88 | 2032-10 | 0.61 | 0.17 | 0.44 | 78.88 |
| 89 | 2032-11 | 0.61 | 0.17 | 0.44 | 78.44 |
| 90 | 2032-12 | 0.61 | 0.17 | 0.44 | 78.00 |
| 91 | 2033-01 | 0.61 | 0.17 | 0.44 | 77.56 |
| 92 | 2033-02 | 0.61 | 0.17 | 0.44 | 77.12 |
| 93 | 2033-03 | 0.61 | 0.17 | 0.44 | 76.68 |
| 94 | 2033-04 | 0.61 | 0.17 | 0.44 | 76.24 |
| 95 | 2033-05 | 0.61 | 0.17 | 0.44 | 75.79 |
| 96 | 2033-06 | 0.61 | 0.16 | 0.45 | 75.35 |
| 97 | 2033-07 | 0.61 | 0.16 | 0.45 | 74.90 |
| 98 | 2033-08 | 0.61 | 0.16 | 0.45 | 74.45 |
| 99 | 2033-09 | 0.61 | 0.16 | 0.45 | 74.00 |
| 100 | 2033-10 | 0.61 | 0.16 | 0.45 | 73.55 |
| 101 | 2033-11 | 0.61 | 0.16 | 0.45 | 73.10 |
| 102 | 2033-12 | 0.61 | 0.16 | 0.45 | 72.65 |
| 103 | 2034-01 | 0.61 | 0.16 | 0.45 | 72.20 |
| 104 | 2034-02 | 0.61 | 0.16 | 0.45 | 71.75 |
| 105 | 2034-03 | 0.61 | 0.16 | 0.45 | 71.29 |
| 106 | 2034-04 | 0.61 | 0.15 | 0.46 | 70.84 |
| 107 | 2034-05 | 0.61 | 0.15 | 0.46 | 70.38 |
| 108 | 2034-06 | 0.61 | 0.15 | 0.46 | 69.92 |
| 109 | 2034-07 | 0.61 | 0.15 | 0.46 | 69.47 |
| 110 | 2034-08 | 0.61 | 0.15 | 0.46 | 69.01 |
| 111 | 2034-09 | 0.61 | 0.15 | 0.46 | 68.55 |
| 112 | 2034-10 | 0.61 | 0.15 | 0.46 | 68.09 |
| 113 | 2034-11 | 0.61 | 0.15 | 0.46 | 67.62 |
| 114 | 2034-12 | 0.61 | 0.15 | 0.46 | 67.16 |
| 115 | 2035-01 | 0.61 | 0.15 | 0.46 | 66.70 |
| 116 | 2035-02 | 0.61 | 0.14 | 0.47 | 66.23 |
| 117 | 2035-03 | 0.61 | 0.14 | 0.47 | 65.77 |
| 118 | 2035-04 | 0.61 | 0.14 | 0.47 | 65.30 |
| 119 | 2035-05 | 0.61 | 0.14 | 0.47 | 64.83 |
| 120 | 2035-06 | 0.61 | 0.14 | 0.47 | 64.36 |
| 121 | 2035-07 | 0.61 | 0.14 | 0.47 | 63.89 |
| 122 | 2035-08 | 0.61 | 0.14 | 0.47 | 63.42 |
| 123 | 2035-09 | 0.61 | 0.14 | 0.47 | 62.95 |
| 124 | 2035-10 | 0.61 | 0.14 | 0.47 | 62.47 |
| 125 | 2035-11 | 0.61 | 0.14 | 0.47 | 62.00 |
| 126 | 2035-12 | 0.61 | 0.13 | 0.48 | 61.52 |
| 127 | 2036-01 | 0.61 | 0.13 | 0.48 | 61.05 |
| 128 | 2036-02 | 0.61 | 0.13 | 0.48 | 60.57 |
| 129 | 2036-03 | 0.61 | 0.13 | 0.48 | 60.09 |
| 130 | 2036-04 | 0.61 | 0.13 | 0.48 | 59.61 |
| 131 | 2036-05 | 0.61 | 0.13 | 0.48 | 59.13 |
| 132 | 2036-06 | 0.61 | 0.13 | 0.48 | 58.65 |
| 133 | 2036-07 | 0.61 | 0.13 | 0.48 | 58.17 |
| 134 | 2036-08 | 0.61 | 0.13 | 0.48 | 57.68 |
| 135 | 2036-09 | 0.61 | 0.12 | 0.48 | 57.20 |
| 136 | 2036-10 | 0.61 | 0.12 | 0.49 | 56.71 |
| 137 | 2036-11 | 0.61 | 0.12 | 0.49 | 56.23 |
| 138 | 2036-12 | 0.61 | 0.12 | 0.49 | 55.74 |
| 139 | 2037-01 | 0.61 | 0.12 | 0.49 | 55.25 |
| 140 | 2037-02 | 0.61 | 0.12 | 0.49 | 54.76 |
| 141 | 2037-03 | 0.61 | 0.12 | 0.49 | 54.27 |
| 142 | 2037-04 | 0.61 | 0.12 | 0.49 | 53.78 |
| 143 | 2037-05 | 0.61 | 0.12 | 0.49 | 53.28 |
| 144 | 2037-06 | 0.61 | 0.12 | 0.49 | 52.79 |
| 145 | 2037-07 | 0.61 | 0.11 | 0.50 | 52.29 |
| 146 | 2037-08 | 0.61 | 0.11 | 0.50 | 51.80 |
| 147 | 2037-09 | 0.61 | 0.11 | 0.50 | 51.30 |
| 148 | 2037-10 | 0.61 | 0.11 | 0.50 | 50.80 |
| 149 | 2037-11 | 0.61 | 0.11 | 0.50 | 50.30 |
| 150 | 2037-12 | 0.61 | 0.11 | 0.50 | 49.80 |
| 151 | 2038-01 | 0.61 | 0.11 | 0.50 | 49.30 |
| 152 | 2038-02 | 0.61 | 0.11 | 0.50 | 48.80 |
| 153 | 2038-03 | 0.61 | 0.11 | 0.50 | 48.29 |
| 154 | 2038-04 | 0.61 | 0.10 | 0.51 | 47.79 |
| 155 | 2038-05 | 0.61 | 0.10 | 0.51 | 47.28 |
| 156 | 2038-06 | 0.61 | 0.10 | 0.51 | 46.78 |
| 157 | 2038-07 | 0.61 | 0.10 | 0.51 | 46.27 |
| 158 | 2038-08 | 0.61 | 0.10 | 0.51 | 45.76 |
| 159 | 2038-09 | 0.61 | 0.10 | 0.51 | 45.25 |
| 160 | 2038-10 | 0.61 | 0.10 | 0.51 | 44.74 |
| 161 | 2038-11 | 0.61 | 0.10 | 0.51 | 44.22 |
| 162 | 2038-12 | 0.61 | 0.10 | 0.51 | 43.71 |
| 163 | 2039-01 | 0.61 | 0.09 | 0.51 | 43.19 |
| 164 | 2039-02 | 0.61 | 0.09 | 0.52 | 42.68 |
| 165 | 2039-03 | 0.61 | 0.09 | 0.52 | 42.16 |
| 166 | 2039-04 | 0.61 | 0.09 | 0.52 | 41.64 |
| 167 | 2039-05 | 0.61 | 0.09 | 0.52 | 41.12 |
| 168 | 2039-06 | 0.61 | 0.09 | 0.52 | 40.60 |
| 169 | 2039-07 | 0.61 | 0.09 | 0.52 | 40.08 |
| 170 | 2039-08 | 0.61 | 0.09 | 0.52 | 39.56 |
| 171 | 2039-09 | 0.61 | 0.09 | 0.52 | 39.03 |
| 172 | 2039-10 | 0.61 | 0.08 | 0.53 | 38.51 |
| 173 | 2039-11 | 0.61 | 0.08 | 0.53 | 37.98 |
| 174 | 2039-12 | 0.61 | 0.08 | 0.53 | 37.46 |
| 175 | 2040-01 | 0.61 | 0.08 | 0.53 | 36.93 |
| 176 | 2040-02 | 0.61 | 0.08 | 0.53 | 36.40 |
| 177 | 2040-03 | 0.61 | 0.08 | 0.53 | 35.87 |
| 178 | 2040-04 | 0.61 | 0.08 | 0.53 | 35.33 |
| 179 | 2040-05 | 0.61 | 0.08 | 0.53 | 34.80 |
| 180 | 2040-06 | 0.61 | 0.08 | 0.53 | 34.27 |
| 181 | 2040-07 | 0.61 | 0.07 | 0.54 | 33.73 |
| 182 | 2040-08 | 0.61 | 0.07 | 0.54 | 33.19 |
| 183 | 2040-09 | 0.61 | 0.07 | 0.54 | 32.66 |
| 184 | 2040-10 | 0.61 | 0.07 | 0.54 | 32.12 |
| 185 | 2040-11 | 0.61 | 0.07 | 0.54 | 31.58 |
| 186 | 2040-12 | 0.61 | 0.07 | 0.54 | 31.04 |
| 187 | 2041-01 | 0.61 | 0.07 | 0.54 | 30.49 |
| 188 | 2041-02 | 0.61 | 0.07 | 0.54 | 29.95 |
| 189 | 2041-03 | 0.61 | 0.06 | 0.54 | 29.41 |
| 190 | 2041-04 | 0.61 | 0.06 | 0.55 | 28.86 |
| 191 | 2041-05 | 0.61 | 0.06 | 0.55 | 28.31 |
| 192 | 2041-06 | 0.61 | 0.06 | 0.55 | 27.76 |
| 193 | 2041-07 | 0.61 | 0.06 | 0.55 | 27.22 |
| 194 | 2041-08 | 0.61 | 0.06 | 0.55 | 26.66 |
| 195 | 2041-09 | 0.61 | 0.06 | 0.55 | 26.11 |
| 196 | 2041-10 | 0.61 | 0.06 | 0.55 | 25.56 |
| 197 | 2041-11 | 0.61 | 0.06 | 0.55 | 25.01 |
| 198 | 2041-12 | 0.61 | 0.05 | 0.56 | 24.45 |
| 199 | 2042-01 | 0.61 | 0.05 | 0.56 | 23.89 |
| 200 | 2042-02 | 0.61 | 0.05 | 0.56 | 23.34 |
| 201 | 2042-03 | 0.61 | 0.05 | 0.56 | 22.78 |
| 202 | 2042-04 | 0.61 | 0.05 | 0.56 | 22.22 |
| 203 | 2042-05 | 0.61 | 0.05 | 0.56 | 21.65 |
| 204 | 2042-06 | 0.61 | 0.05 | 0.56 | 21.09 |
| 205 | 2042-07 | 0.61 | 0.05 | 0.56 | 20.53 |
| 206 | 2042-08 | 0.61 | 0.04 | 0.57 | 19.96 |
| 207 | 2042-09 | 0.61 | 0.04 | 0.57 | 19.40 |
| 208 | 2042-10 | 0.61 | 0.04 | 0.57 | 18.83 |
| 209 | 2042-11 | 0.61 | 0.04 | 0.57 | 18.26 |
| 210 | 2042-12 | 0.61 | 0.04 | 0.57 | 17.69 |
| 211 | 2043-01 | 0.61 | 0.04 | 0.57 | 17.12 |
| 212 | 2043-02 | 0.61 | 0.04 | 0.57 | 16.55 |
| 213 | 2043-03 | 0.61 | 0.04 | 0.57 | 15.97 |
| 214 | 2043-04 | 0.61 | 0.03 | 0.58 | 15.40 |
| 215 | 2043-05 | 0.61 | 0.03 | 0.58 | 14.82 |
| 216 | 2043-06 | 0.61 | 0.03 | 0.58 | 14.24 |
| 217 | 2043-07 | 0.61 | 0.03 | 0.58 | 13.66 |
| 218 | 2043-08 | 0.61 | 0.03 | 0.58 | 13.08 |
| 219 | 2043-09 | 0.61 | 0.03 | 0.58 | 12.50 |
| 220 | 2043-10 | 0.61 | 0.03 | 0.58 | 11.92 |
| 221 | 2043-11 | 0.61 | 0.03 | 0.58 | 11.34 |
| 222 | 2043-12 | 0.61 | 0.02 | 0.59 | 10.75 |
| 223 | 2044-01 | 0.61 | 0.02 | 0.59 | 10.16 |
| 224 | 2044-02 | 0.61 | 0.02 | 0.59 | 9.58 |
| 225 | 2044-03 | 0.61 | 0.02 | 0.59 | 8.99 |
| 226 | 2044-04 | 0.61 | 0.02 | 0.59 | 8.40 |
| 227 | 2044-05 | 0.61 | 0.02 | 0.59 | 7.81 |
| 228 | 2044-06 | 0.61 | 0.02 | 0.59 | 7.21 |
| 229 | 2044-07 | 0.61 | 0.02 | 0.59 | 6.62 |
| 230 | 2044-08 | 0.61 | 0.01 | 0.60 | 6.02 |
| 231 | 2044-09 | 0.61 | 0.01 | 0.60 | 5.43 |
| 232 | 2044-10 | 0.61 | 0.01 | 0.60 | 4.83 |
| 233 | 2044-11 | 0.61 | 0.01 | 0.60 | 4.23 |
| 234 | 2044-12 | 0.61 | 0.01 | 0.60 | 3.63 |
| 235 | 2045-01 | 0.61 | 0.01 | 0.60 | 3.03 |
| 236 | 2045-02 | 0.61 | 0.01 | 0.60 | 2.43 |
| 237 | 2045-03 | 0.61 | 0.01 | 0.60 | 1.82 |
| 238 | 2045-04 | 0.61 | 0.00 | 0.61 | 1.22 |
| 239 | 2045-05 | 0.61 | 0.00 | 0.61 | 0.61 |
| 240 | 2045-06 | 0.61 | 0.00 | 0.61 | 0.00 |
等额本金还款方式:
贷款总额:114元
还款月数:20年
首月还款:0.72元
每月递减:0元
利息总额:29.76元
本息合计:143.76元
节省利息:2.55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 | 0.72 | 0.25 | 0.47 | 113.53 |
| 2 | 2025-08 | 0.72 | 0.25 | 0.47 | 113.05 |
| 3 | 2025-09 | 0.72 | 0.24 | 0.47 | 112.58 |
| 4 | 2025-10 | 0.72 | 0.24 | 0.47 | 112.10 |
| 5 | 2025-11 | 0.72 | 0.24 | 0.47 | 111.63 |
| 6 | 2025-12 | 0.72 | 0.24 | 0.47 | 111.15 |
| 7 | 2026-01 | 0.72 | 0.24 | 0.47 | 110.67 |
| 8 | 2026-02 | 0.71 | 0.24 | 0.47 | 110.20 |
| 9 | 2026-03 | 0.71 | 0.24 | 0.47 | 109.72 |
| 10 | 2026-04 | 0.71 | 0.24 | 0.47 | 109.25 |
| 11 | 2026-05 | 0.71 | 0.24 | 0.47 | 108.78 |
| 12 | 2026-06 | 0.71 | 0.24 | 0.47 | 108.30 |
| 13 | 2026-07 | 0.71 | 0.23 | 0.47 | 107.83 |
| 14 | 2026-08 | 0.71 | 0.23 | 0.47 | 107.35 |
| 15 | 2026-09 | 0.71 | 0.23 | 0.47 | 106.88 |
| 16 | 2026-10 | 0.71 | 0.23 | 0.47 | 106.40 |
| 17 | 2026-11 | 0.71 | 0.23 | 0.47 | 105.92 |
| 18 | 2026-12 | 0.70 | 0.23 | 0.47 | 105.45 |
| 19 | 2027-01 | 0.70 | 0.23 | 0.47 | 104.97 |
| 20 | 2027-02 | 0.70 | 0.23 | 0.47 | 104.50 |
| 21 | 2027-03 | 0.70 | 0.23 | 0.47 | 104.03 |
| 22 | 2027-04 | 0.70 | 0.23 | 0.47 | 103.55 |
| 23 | 2027-05 | 0.70 | 0.22 | 0.47 | 103.08 |
| 24 | 2027-06 | 0.70 | 0.22 | 0.47 | 102.60 |
| 25 | 2027-07 | 0.70 | 0.22 | 0.47 | 102.13 |
| 26 | 2027-08 | 0.70 | 0.22 | 0.47 | 101.65 |
| 27 | 2027-09 | 0.70 | 0.22 | 0.47 | 101.17 |
| 28 | 2027-10 | 0.69 | 0.22 | 0.47 | 100.70 |
| 29 | 2027-11 | 0.69 | 0.22 | 0.47 | 100.22 |
| 30 | 2027-12 | 0.69 | 0.22 | 0.47 | 99.75 |
| 31 | 2028-01 | 0.69 | 0.22 | 0.47 | 99.28 |
| 32 | 2028-02 | 0.69 | 0.22 | 0.47 | 98.80 |
| 33 | 2028-03 | 0.69 | 0.21 | 0.47 | 98.33 |
| 34 | 2028-04 | 0.69 | 0.21 | 0.47 | 97.85 |
| 35 | 2028-05 | 0.69 | 0.21 | 0.47 | 97.38 |
| 36 | 2028-06 | 0.69 | 0.21 | 0.47 | 96.90 |
| 37 | 2028-07 | 0.68 | 0.21 | 0.47 | 96.42 |
| 38 | 2028-08 | 0.68 | 0.21 | 0.47 | 95.95 |
| 39 | 2028-09 | 0.68 | 0.21 | 0.47 | 95.47 |
| 40 | 2028-10 | 0.68 | 0.21 | 0.47 | 95.00 |
| 41 | 2028-11 | 0.68 | 0.21 | 0.47 | 94.53 |
| 42 | 2028-12 | 0.68 | 0.20 | 0.47 | 94.05 |
| 43 | 2029-01 | 0.68 | 0.20 | 0.47 | 93.58 |
| 44 | 2029-02 | 0.68 | 0.20 | 0.47 | 93.10 |
| 45 | 2029-03 | 0.68 | 0.20 | 0.47 | 92.63 |
| 46 | 2029-04 | 0.68 | 0.20 | 0.47 | 92.15 |
| 47 | 2029-05 | 0.67 | 0.20 | 0.47 | 91.67 |
| 48 | 2029-06 | 0.67 | 0.20 | 0.47 | 91.20 |
| 49 | 2029-07 | 0.67 | 0.20 | 0.47 | 90.72 |
| 50 | 2029-08 | 0.67 | 0.20 | 0.47 | 90.25 |
| 51 | 2029-09 | 0.67 | 0.20 | 0.47 | 89.78 |
| 52 | 2029-10 | 0.67 | 0.19 | 0.47 | 89.30 |
| 53 | 2029-11 | 0.67 | 0.19 | 0.47 | 88.83 |
| 54 | 2029-12 | 0.67 | 0.19 | 0.47 | 88.35 |
| 55 | 2030-01 | 0.67 | 0.19 | 0.47 | 87.88 |
| 56 | 2030-02 | 0.67 | 0.19 | 0.47 | 87.40 |
| 57 | 2030-03 | 0.66 | 0.19 | 0.47 | 86.92 |
| 58 | 2030-04 | 0.66 | 0.19 | 0.47 | 86.45 |
| 59 | 2030-05 | 0.66 | 0.19 | 0.47 | 85.97 |
| 60 | 2030-06 | 0.66 | 0.19 | 0.47 | 85.50 |
| 61 | 2030-07 | 0.66 | 0.19 | 0.47 | 85.03 |
| 62 | 2030-08 | 0.66 | 0.18 | 0.47 | 84.55 |
| 63 | 2030-09 | 0.66 | 0.18 | 0.47 | 84.08 |
| 64 | 2030-10 | 0.66 | 0.18 | 0.47 | 83.60 |
| 65 | 2030-11 | 0.66 | 0.18 | 0.47 | 83.13 |
| 66 | 2030-12 | 0.66 | 0.18 | 0.47 | 82.65 |
| 67 | 2031-01 | 0.65 | 0.18 | 0.47 | 82.17 |
| 68 | 2031-02 | 0.65 | 0.18 | 0.47 | 81.70 |
| 69 | 2031-03 | 0.65 | 0.18 | 0.47 | 81.22 |
| 70 | 2031-04 | 0.65 | 0.18 | 0.47 | 80.75 |
| 71 | 2031-05 | 0.65 | 0.17 | 0.47 | 80.28 |
| 72 | 2031-06 | 0.65 | 0.17 | 0.47 | 79.80 |
| 73 | 2031-07 | 0.65 | 0.17 | 0.47 | 79.33 |
| 74 | 2031-08 | 0.65 | 0.17 | 0.47 | 78.85 |
| 75 | 2031-09 | 0.65 | 0.17 | 0.47 | 78.38 |
| 76 | 2031-10 | 0.64 | 0.17 | 0.47 | 77.90 |
| 77 | 2031-11 | 0.64 | 0.17 | 0.47 | 77.43 |
| 78 | 2031-12 | 0.64 | 0.17 | 0.47 | 76.95 |
| 79 | 2032-01 | 0.64 | 0.17 | 0.47 | 76.47 |
| 80 | 2032-02 | 0.64 | 0.17 | 0.47 | 76.00 |
| 81 | 2032-03 | 0.64 | 0.16 | 0.47 | 75.53 |
| 82 | 2032-04 | 0.64 | 0.16 | 0.47 | 75.05 |
| 83 | 2032-05 | 0.64 | 0.16 | 0.47 | 74.58 |
| 84 | 2032-06 | 0.64 | 0.16 | 0.47 | 74.10 |
| 85 | 2032-07 | 0.64 | 0.16 | 0.47 | 73.63 |
| 86 | 2032-08 | 0.63 | 0.16 | 0.47 | 73.15 |
| 87 | 2032-09 | 0.63 | 0.16 | 0.47 | 72.68 |
| 88 | 2032-10 | 0.63 | 0.16 | 0.47 | 72.20 |
| 89 | 2032-11 | 0.63 | 0.16 | 0.47 | 71.72 |
| 90 | 2032-12 | 0.63 | 0.16 | 0.47 | 71.25 |
| 91 | 2033-01 | 0.63 | 0.15 | 0.47 | 70.78 |
| 92 | 2033-02 | 0.63 | 0.15 | 0.47 | 70.30 |
| 93 | 2033-03 | 0.63 | 0.15 | 0.47 | 69.83 |
| 94 | 2033-04 | 0.63 | 0.15 | 0.47 | 69.35 |
| 95 | 2033-05 | 0.63 | 0.15 | 0.47 | 68.88 |
| 96 | 2033-06 | 0.62 | 0.15 | 0.47 | 68.40 |
| 97 | 2033-07 | 0.62 | 0.15 | 0.47 | 67.93 |
| 98 | 2033-08 | 0.62 | 0.15 | 0.47 | 67.45 |
| 99 | 2033-09 | 0.62 | 0.15 | 0.47 | 66.97 |
| 100 | 2033-10 | 0.62 | 0.15 | 0.47 | 66.50 |
| 101 | 2033-11 | 0.62 | 0.14 | 0.47 | 66.03 |
| 102 | 2033-12 | 0.62 | 0.14 | 0.47 | 65.55 |
| 103 | 2034-01 | 0.62 | 0.14 | 0.47 | 65.08 |
| 104 | 2034-02 | 0.62 | 0.14 | 0.47 | 64.60 |
| 105 | 2034-03 | 0.61 | 0.14 | 0.47 | 64.13 |
| 106 | 2034-04 | 0.61 | 0.14 | 0.47 | 63.65 |
| 107 | 2034-05 | 0.61 | 0.14 | 0.47 | 63.18 |
| 108 | 2034-06 | 0.61 | 0.14 | 0.47 | 62.70 |
| 109 | 2034-07 | 0.61 | 0.14 | 0.47 | 62.23 |
| 110 | 2034-08 | 0.61 | 0.13 | 0.47 | 61.75 |
| 111 | 2034-09 | 0.61 | 0.13 | 0.47 | 61.28 |
| 112 | 2034-10 | 0.61 | 0.13 | 0.47 | 60.80 |
| 113 | 2034-11 | 0.61 | 0.13 | 0.47 | 60.33 |
| 114 | 2034-12 | 0.61 | 0.13 | 0.47 | 59.85 |
| 115 | 2035-01 | 0.60 | 0.13 | 0.47 | 59.38 |
| 116 | 2035-02 | 0.60 | 0.13 | 0.47 | 58.90 |
| 117 | 2035-03 | 0.60 | 0.13 | 0.47 | 58.43 |
| 118 | 2035-04 | 0.60 | 0.13 | 0.47 | 57.95 |
| 119 | 2035-05 | 0.60 | 0.13 | 0.47 | 57.48 |
| 120 | 2035-06 | 0.60 | 0.12 | 0.47 | 57.00 |
| 121 | 2035-07 | 0.60 | 0.12 | 0.47 | 56.53 |
| 122 | 2035-08 | 0.60 | 0.12 | 0.47 | 56.05 |
| 123 | 2035-09 | 0.60 | 0.12 | 0.47 | 55.58 |
| 124 | 2035-10 | 0.60 | 0.12 | 0.47 | 55.10 |
| 125 | 2035-11 | 0.59 | 0.12 | 0.47 | 54.63 |
| 126 | 2035-12 | 0.59 | 0.12 | 0.47 | 54.15 |
| 127 | 2036-01 | 0.59 | 0.12 | 0.47 | 53.68 |
| 128 | 2036-02 | 0.59 | 0.12 | 0.47 | 53.20 |
| 129 | 2036-03 | 0.59 | 0.12 | 0.47 | 52.73 |
| 130 | 2036-04 | 0.59 | 0.11 | 0.47 | 52.25 |
| 131 | 2036-05 | 0.59 | 0.11 | 0.47 | 51.78 |
| 132 | 2036-06 | 0.59 | 0.11 | 0.47 | 51.30 |
| 133 | 2036-07 | 0.59 | 0.11 | 0.47 | 50.83 |
| 134 | 2036-08 | 0.59 | 0.11 | 0.47 | 50.35 |
| 135 | 2036-09 | 0.58 | 0.11 | 0.47 | 49.88 |
| 136 | 2036-10 | 0.58 | 0.11 | 0.47 | 49.40 |
| 137 | 2036-11 | 0.58 | 0.11 | 0.47 | 48.92 |
| 138 | 2036-12 | 0.58 | 0.11 | 0.47 | 48.45 |
| 139 | 2037-01 | 0.58 | 0.10 | 0.47 | 47.98 |
| 140 | 2037-02 | 0.58 | 0.10 | 0.47 | 47.50 |
| 141 | 2037-03 | 0.58 | 0.10 | 0.47 | 47.03 |
| 142 | 2037-04 | 0.58 | 0.10 | 0.47 | 46.55 |
| 143 | 2037-05 | 0.58 | 0.10 | 0.47 | 46.08 |
| 144 | 2037-06 | 0.57 | 0.10 | 0.47 | 45.60 |
| 145 | 2037-07 | 0.57 | 0.10 | 0.47 | 45.13 |
| 146 | 2037-08 | 0.57 | 0.10 | 0.47 | 44.65 |
| 147 | 2037-09 | 0.57 | 0.10 | 0.47 | 44.17 |
| 148 | 2037-10 | 0.57 | 0.10 | 0.47 | 43.70 |
| 149 | 2037-11 | 0.57 | 0.09 | 0.47 | 43.23 |
| 150 | 2037-12 | 0.57 | 0.09 | 0.47 | 42.75 |
| 151 | 2038-01 | 0.57 | 0.09 | 0.47 | 42.28 |
| 152 | 2038-02 | 0.57 | 0.09 | 0.47 | 41.80 |
| 153 | 2038-03 | 0.57 | 0.09 | 0.47 | 41.33 |
| 154 | 2038-04 | 0.56 | 0.09 | 0.47 | 40.85 |
| 155 | 2038-05 | 0.56 | 0.09 | 0.47 | 40.38 |
| 156 | 2038-06 | 0.56 | 0.09 | 0.47 | 39.90 |
| 157 | 2038-07 | 0.56 | 0.09 | 0.47 | 39.42 |
| 158 | 2038-08 | 0.56 | 0.09 | 0.47 | 38.95 |
| 159 | 2038-09 | 0.56 | 0.08 | 0.47 | 38.48 |
| 160 | 2038-10 | 0.56 | 0.08 | 0.47 | 38.00 |
| 161 | 2038-11 | 0.56 | 0.08 | 0.47 | 37.53 |
| 162 | 2038-12 | 0.56 | 0.08 | 0.47 | 37.05 |
| 163 | 2039-01 | 0.56 | 0.08 | 0.47 | 36.58 |
| 164 | 2039-02 | 0.55 | 0.08 | 0.47 | 36.10 |
| 165 | 2039-03 | 0.55 | 0.08 | 0.47 | 35.63 |
| 166 | 2039-04 | 0.55 | 0.08 | 0.47 | 35.15 |
| 167 | 2039-05 | 0.55 | 0.08 | 0.47 | 34.67 |
| 168 | 2039-06 | 0.55 | 0.08 | 0.47 | 34.20 |
| 169 | 2039-07 | 0.55 | 0.07 | 0.47 | 33.73 |
| 170 | 2039-08 | 0.55 | 0.07 | 0.47 | 33.25 |
| 171 | 2039-09 | 0.55 | 0.07 | 0.47 | 32.78 |
| 172 | 2039-10 | 0.55 | 0.07 | 0.47 | 32.30 |
| 173 | 2039-11 | 0.54 | 0.07 | 0.47 | 31.83 |
| 174 | 2039-12 | 0.54 | 0.07 | 0.47 | 31.35 |
| 175 | 2040-01 | 0.54 | 0.07 | 0.47 | 30.88 |
| 176 | 2040-02 | 0.54 | 0.07 | 0.47 | 30.40 |
| 177 | 2040-03 | 0.54 | 0.07 | 0.47 | 29.92 |
| 178 | 2040-04 | 0.54 | 0.06 | 0.47 | 29.45 |
| 179 | 2040-05 | 0.54 | 0.06 | 0.47 | 28.98 |
| 180 | 2040-06 | 0.54 | 0.06 | 0.47 | 28.50 |
| 181 | 2040-07 | 0.54 | 0.06 | 0.47 | 28.03 |
| 182 | 2040-08 | 0.54 | 0.06 | 0.47 | 27.55 |
| 183 | 2040-09 | 0.53 | 0.06 | 0.47 | 27.08 |
| 184 | 2040-10 | 0.53 | 0.06 | 0.47 | 26.60 |
| 185 | 2040-11 | 0.53 | 0.06 | 0.47 | 26.13 |
| 186 | 2040-12 | 0.53 | 0.06 | 0.47 | 25.65 |
| 187 | 2041-01 | 0.53 | 0.06 | 0.47 | 25.17 |
| 188 | 2041-02 | 0.53 | 0.05 | 0.47 | 24.70 |
| 189 | 2041-03 | 0.53 | 0.05 | 0.47 | 24.23 |
| 190 | 2041-04 | 0.53 | 0.05 | 0.47 | 23.75 |
| 191 | 2041-05 | 0.53 | 0.05 | 0.47 | 23.28 |
| 192 | 2041-06 | 0.53 | 0.05 | 0.47 | 22.80 |
| 193 | 2041-07 | 0.52 | 0.05 | 0.47 | 22.33 |
| 194 | 2041-08 | 0.52 | 0.05 | 0.47 | 21.85 |
| 195 | 2041-09 | 0.52 | 0.05 | 0.47 | 21.38 |
| 196 | 2041-10 | 0.52 | 0.05 | 0.47 | 20.90 |
| 197 | 2041-11 | 0.52 | 0.05 | 0.47 | 20.43 |
| 198 | 2041-12 | 0.52 | 0.04 | 0.47 | 19.95 |
| 199 | 2042-01 | 0.52 | 0.04 | 0.47 | 19.48 |
| 200 | 2042-02 | 0.52 | 0.04 | 0.47 | 19.00 |
| 201 | 2042-03 | 0.52 | 0.04 | 0.47 | 18.53 |
| 202 | 2042-04 | 0.52 | 0.04 | 0.47 | 18.05 |
| 203 | 2042-05 | 0.51 | 0.04 | 0.47 | 17.58 |
| 204 | 2042-06 | 0.51 | 0.04 | 0.47 | 17.10 |
| 205 | 2042-07 | 0.51 | 0.04 | 0.47 | 16.63 |
| 206 | 2042-08 | 0.51 | 0.04 | 0.47 | 16.15 |
| 207 | 2042-09 | 0.51 | 0.03 | 0.47 | 15.68 |
| 208 | 2042-10 | 0.51 | 0.03 | 0.47 | 15.20 |
| 209 | 2042-11 | 0.51 | 0.03 | 0.47 | 14.73 |
| 210 | 2042-12 | 0.51 | 0.03 | 0.47 | 14.25 |
| 211 | 2043-01 | 0.51 | 0.03 | 0.47 | 13.78 |
| 212 | 2043-02 | 0.50 | 0.03 | 0.47 | 13.30 |
| 213 | 2043-03 | 0.50 | 0.03 | 0.47 | 12.83 |
| 214 | 2043-04 | 0.50 | 0.03 | 0.47 | 12.35 |
| 215 | 2043-05 | 0.50 | 0.03 | 0.47 | 11.88 |
| 216 | 2043-06 | 0.50 | 0.03 | 0.47 | 11.40 |
| 217 | 2043-07 | 0.50 | 0.02 | 0.47 | 10.93 |
| 218 | 2043-08 | 0.50 | 0.02 | 0.47 | 10.45 |
| 219 | 2043-09 | 0.50 | 0.02 | 0.47 | 9.98 |
| 220 | 2043-10 | 0.50 | 0.02 | 0.47 | 9.50 |
| 221 | 2043-11 | 0.50 | 0.02 | 0.47 | 9.03 |
| 222 | 2043-12 | 0.49 | 0.02 | 0.47 | 8.55 |
| 223 | 2044-01 | 0.49 | 0.02 | 0.47 | 8.08 |
| 224 | 2044-02 | 0.49 | 0.02 | 0.47 | 7.60 |
| 225 | 2044-03 | 0.49 | 0.02 | 0.47 | 7.13 |
| 226 | 2044-04 | 0.49 | 0.02 | 0.47 | 6.65 |
| 227 | 2044-05 | 0.49 | 0.01 | 0.47 | 6.18 |
| 228 | 2044-06 | 0.49 | 0.01 | 0.47 | 5.70 |
| 229 | 2044-07 | 0.49 | 0.01 | 0.47 | 5.23 |
| 230 | 2044-08 | 0.49 | 0.01 | 0.47 | 4.75 |
| 231 | 2044-09 | 0.49 | 0.01 | 0.47 | 4.28 |
| 232 | 2044-10 | 0.48 | 0.01 | 0.47 | 3.80 |
| 233 | 2044-11 | 0.48 | 0.01 | 0.47 | 3.33 |
| 234 | 2044-12 | 0.48 | 0.01 | 0.47 | 2.85 |
| 235 | 2045-01 | 0.48 | 0.01 | 0.47 | 2.38 |
| 236 | 2045-02 | 0.48 | 0.01 | 0.47 | 1.90 |
| 237 | 2045-03 | 0.48 | 0.00 | 0.47 | 1.43 |
| 238 | 2045-04 | 0.48 | 0.00 | 0.47 | 0.95 |
| 239 | 2045-05 | 0.48 | 0.00 | 0.47 | 0.48 |
| 240 | 2045-06 | 0.48 | 0.00 | 0.47 | 0.00 |