贷款124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:124元
还款月数:20年
每月还款:0.68元
利息总额:38.82元
本息合计:162.82元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-01 | 0.68 | 0.29 | 0.38 | 123.62 |
| 2 | 2025-02 | 0.68 | 0.29 | 0.38 | 123.23 |
| 3 | 2025-03 | 0.68 | 0.29 | 0.39 | 122.85 |
| 4 | 2025-04 | 0.68 | 0.29 | 0.39 | 122.46 |
| 5 | 2025-05 | 0.68 | 0.29 | 0.39 | 122.07 |
| 6 | 2025-06 | 0.68 | 0.29 | 0.39 | 121.68 |
| 7 | 2025-07 | 0.68 | 0.29 | 0.39 | 121.29 |
| 8 | 2025-08 | 0.68 | 0.29 | 0.39 | 120.90 |
| 9 | 2025-09 | 0.68 | 0.29 | 0.39 | 120.51 |
| 10 | 2025-10 | 0.68 | 0.29 | 0.39 | 120.12 |
| 11 | 2025-11 | 0.68 | 0.29 | 0.39 | 119.73 |
| 12 | 2025-12 | 0.68 | 0.28 | 0.39 | 119.33 |
| 13 | 2026-01 | 0.68 | 0.28 | 0.40 | 118.94 |
| 14 | 2026-02 | 0.68 | 0.28 | 0.40 | 118.54 |
| 15 | 2026-03 | 0.68 | 0.28 | 0.40 | 118.14 |
| 16 | 2026-04 | 0.68 | 0.28 | 0.40 | 117.75 |
| 17 | 2026-05 | 0.68 | 0.28 | 0.40 | 117.35 |
| 18 | 2026-06 | 0.68 | 0.28 | 0.40 | 116.95 |
| 19 | 2026-07 | 0.68 | 0.28 | 0.40 | 116.55 |
| 20 | 2026-08 | 0.68 | 0.28 | 0.40 | 116.15 |
| 21 | 2026-09 | 0.68 | 0.28 | 0.40 | 115.74 |
| 22 | 2026-10 | 0.68 | 0.27 | 0.40 | 115.34 |
| 23 | 2026-11 | 0.68 | 0.27 | 0.40 | 114.94 |
| 24 | 2026-12 | 0.68 | 0.27 | 0.41 | 114.53 |
| 25 | 2027-01 | 0.68 | 0.27 | 0.41 | 114.12 |
| 26 | 2027-02 | 0.68 | 0.27 | 0.41 | 113.72 |
| 27 | 2027-03 | 0.68 | 0.27 | 0.41 | 113.31 |
| 28 | 2027-04 | 0.68 | 0.27 | 0.41 | 112.90 |
| 29 | 2027-05 | 0.68 | 0.27 | 0.41 | 112.49 |
| 30 | 2027-06 | 0.68 | 0.27 | 0.41 | 112.08 |
| 31 | 2027-07 | 0.68 | 0.27 | 0.41 | 111.66 |
| 32 | 2027-08 | 0.68 | 0.27 | 0.41 | 111.25 |
| 33 | 2027-09 | 0.68 | 0.26 | 0.41 | 110.84 |
| 34 | 2027-10 | 0.68 | 0.26 | 0.42 | 110.42 |
| 35 | 2027-11 | 0.68 | 0.26 | 0.42 | 110.01 |
| 36 | 2027-12 | 0.68 | 0.26 | 0.42 | 109.59 |
| 37 | 2028-01 | 0.68 | 0.26 | 0.42 | 109.17 |
| 38 | 2028-02 | 0.68 | 0.26 | 0.42 | 108.75 |
| 39 | 2028-03 | 0.68 | 0.26 | 0.42 | 108.33 |
| 40 | 2028-04 | 0.68 | 0.26 | 0.42 | 107.91 |
| 41 | 2028-05 | 0.68 | 0.26 | 0.42 | 107.49 |
| 42 | 2028-06 | 0.68 | 0.26 | 0.42 | 107.06 |
| 43 | 2028-07 | 0.68 | 0.25 | 0.42 | 106.64 |
| 44 | 2028-08 | 0.68 | 0.25 | 0.43 | 106.22 |
| 45 | 2028-09 | 0.68 | 0.25 | 0.43 | 105.79 |
| 46 | 2028-10 | 0.68 | 0.25 | 0.43 | 105.36 |
| 47 | 2028-11 | 0.68 | 0.25 | 0.43 | 104.93 |
| 48 | 2028-12 | 0.68 | 0.25 | 0.43 | 104.50 |
| 49 | 2029-01 | 0.68 | 0.25 | 0.43 | 104.07 |
| 50 | 2029-02 | 0.68 | 0.25 | 0.43 | 103.64 |
| 51 | 2029-03 | 0.68 | 0.25 | 0.43 | 103.21 |
| 52 | 2029-04 | 0.68 | 0.25 | 0.43 | 102.78 |
| 53 | 2029-05 | 0.68 | 0.24 | 0.43 | 102.34 |
| 54 | 2029-06 | 0.68 | 0.24 | 0.44 | 101.91 |
| 55 | 2029-07 | 0.68 | 0.24 | 0.44 | 101.47 |
| 56 | 2029-08 | 0.68 | 0.24 | 0.44 | 101.03 |
| 57 | 2029-09 | 0.68 | 0.24 | 0.44 | 100.60 |
| 58 | 2029-10 | 0.68 | 0.24 | 0.44 | 100.16 |
| 59 | 2029-11 | 0.68 | 0.24 | 0.44 | 99.72 |
| 60 | 2029-12 | 0.68 | 0.24 | 0.44 | 99.27 |
| 61 | 2030-01 | 0.68 | 0.24 | 0.44 | 98.83 |
| 62 | 2030-02 | 0.68 | 0.23 | 0.44 | 98.39 |
| 63 | 2030-03 | 0.68 | 0.23 | 0.44 | 97.94 |
| 64 | 2030-04 | 0.68 | 0.23 | 0.45 | 97.50 |
| 65 | 2030-05 | 0.68 | 0.23 | 0.45 | 97.05 |
| 66 | 2030-06 | 0.68 | 0.23 | 0.45 | 96.60 |
| 67 | 2030-07 | 0.68 | 0.23 | 0.45 | 96.15 |
| 68 | 2030-08 | 0.68 | 0.23 | 0.45 | 95.70 |
| 69 | 2030-09 | 0.68 | 0.23 | 0.45 | 95.25 |
| 70 | 2030-10 | 0.68 | 0.23 | 0.45 | 94.80 |
| 71 | 2030-11 | 0.68 | 0.23 | 0.45 | 94.35 |
| 72 | 2030-12 | 0.68 | 0.22 | 0.45 | 93.89 |
| 73 | 2031-01 | 0.68 | 0.22 | 0.46 | 93.44 |
| 74 | 2031-02 | 0.68 | 0.22 | 0.46 | 92.98 |
| 75 | 2031-03 | 0.68 | 0.22 | 0.46 | 92.52 |
| 76 | 2031-04 | 0.68 | 0.22 | 0.46 | 92.06 |
| 77 | 2031-05 | 0.68 | 0.22 | 0.46 | 91.60 |
| 78 | 2031-06 | 0.68 | 0.22 | 0.46 | 91.14 |
| 79 | 2031-07 | 0.68 | 0.22 | 0.46 | 90.68 |
| 80 | 2031-08 | 0.68 | 0.22 | 0.46 | 90.22 |
| 81 | 2031-09 | 0.68 | 0.21 | 0.46 | 89.75 |
| 82 | 2031-10 | 0.68 | 0.21 | 0.47 | 89.29 |
| 83 | 2031-11 | 0.68 | 0.21 | 0.47 | 88.82 |
| 84 | 2031-12 | 0.68 | 0.21 | 0.47 | 88.35 |
| 85 | 2032-01 | 0.68 | 0.21 | 0.47 | 87.89 |
| 86 | 2032-02 | 0.68 | 0.21 | 0.47 | 87.42 |
| 87 | 2032-03 | 0.68 | 0.21 | 0.47 | 86.95 |
| 88 | 2032-04 | 0.68 | 0.21 | 0.47 | 86.47 |
| 89 | 2032-05 | 0.68 | 0.21 | 0.47 | 86.00 |
| 90 | 2032-06 | 0.68 | 0.20 | 0.47 | 85.53 |
| 91 | 2032-07 | 0.68 | 0.20 | 0.48 | 85.05 |
| 92 | 2032-08 | 0.68 | 0.20 | 0.48 | 84.57 |
| 93 | 2032-09 | 0.68 | 0.20 | 0.48 | 84.10 |
| 94 | 2032-10 | 0.68 | 0.20 | 0.48 | 83.62 |
| 95 | 2032-11 | 0.68 | 0.20 | 0.48 | 83.14 |
| 96 | 2032-12 | 0.68 | 0.20 | 0.48 | 82.66 |
| 97 | 2033-01 | 0.68 | 0.20 | 0.48 | 82.18 |
| 98 | 2033-02 | 0.68 | 0.20 | 0.48 | 81.69 |
| 99 | 2033-03 | 0.68 | 0.19 | 0.48 | 81.21 |
| 100 | 2033-04 | 0.68 | 0.19 | 0.49 | 80.72 |
| 101 | 2033-05 | 0.68 | 0.19 | 0.49 | 80.24 |
| 102 | 2033-06 | 0.68 | 0.19 | 0.49 | 79.75 |
| 103 | 2033-07 | 0.68 | 0.19 | 0.49 | 79.26 |
| 104 | 2033-08 | 0.68 | 0.19 | 0.49 | 78.77 |
| 105 | 2033-09 | 0.68 | 0.19 | 0.49 | 78.28 |
| 106 | 2033-10 | 0.68 | 0.19 | 0.49 | 77.78 |
| 107 | 2033-11 | 0.68 | 0.18 | 0.49 | 77.29 |
| 108 | 2033-12 | 0.68 | 0.18 | 0.49 | 76.80 |
| 109 | 2034-01 | 0.68 | 0.18 | 0.50 | 76.30 |
| 110 | 2034-02 | 0.68 | 0.18 | 0.50 | 75.80 |
| 111 | 2034-03 | 0.68 | 0.18 | 0.50 | 75.30 |
| 112 | 2034-04 | 0.68 | 0.18 | 0.50 | 74.80 |
| 113 | 2034-05 | 0.68 | 0.18 | 0.50 | 74.30 |
| 114 | 2034-06 | 0.68 | 0.18 | 0.50 | 73.80 |
| 115 | 2034-07 | 0.68 | 0.18 | 0.50 | 73.30 |
| 116 | 2034-08 | 0.68 | 0.17 | 0.50 | 72.79 |
| 117 | 2034-09 | 0.68 | 0.17 | 0.51 | 72.29 |
| 118 | 2034-10 | 0.68 | 0.17 | 0.51 | 71.78 |
| 119 | 2034-11 | 0.68 | 0.17 | 0.51 | 71.27 |
| 120 | 2034-12 | 0.68 | 0.17 | 0.51 | 70.77 |
| 121 | 2035-01 | 0.68 | 0.17 | 0.51 | 70.26 |
| 122 | 2035-02 | 0.68 | 0.17 | 0.51 | 69.74 |
| 123 | 2035-03 | 0.68 | 0.17 | 0.51 | 69.23 |
| 124 | 2035-04 | 0.68 | 0.16 | 0.51 | 68.72 |
| 125 | 2035-05 | 0.68 | 0.16 | 0.52 | 68.20 |
| 126 | 2035-06 | 0.68 | 0.16 | 0.52 | 67.69 |
| 127 | 2035-07 | 0.68 | 0.16 | 0.52 | 67.17 |
| 128 | 2035-08 | 0.68 | 0.16 | 0.52 | 66.65 |
| 129 | 2035-09 | 0.68 | 0.16 | 0.52 | 66.13 |
| 130 | 2035-10 | 0.68 | 0.16 | 0.52 | 65.61 |
| 131 | 2035-11 | 0.68 | 0.16 | 0.52 | 65.08 |
| 132 | 2035-12 | 0.68 | 0.15 | 0.52 | 64.56 |
| 133 | 2036-01 | 0.68 | 0.15 | 0.53 | 64.04 |
| 134 | 2036-02 | 0.68 | 0.15 | 0.53 | 63.51 |
| 135 | 2036-03 | 0.68 | 0.15 | 0.53 | 62.98 |
| 136 | 2036-04 | 0.68 | 0.15 | 0.53 | 62.45 |
| 137 | 2036-05 | 0.68 | 0.15 | 0.53 | 61.92 |
| 138 | 2036-06 | 0.68 | 0.15 | 0.53 | 61.39 |
| 139 | 2036-07 | 0.68 | 0.15 | 0.53 | 60.86 |
| 140 | 2036-08 | 0.68 | 0.14 | 0.53 | 60.32 |
| 141 | 2036-09 | 0.68 | 0.14 | 0.54 | 59.79 |
| 142 | 2036-10 | 0.68 | 0.14 | 0.54 | 59.25 |
| 143 | 2036-11 | 0.68 | 0.14 | 0.54 | 58.72 |
| 144 | 2036-12 | 0.68 | 0.14 | 0.54 | 58.18 |
| 145 | 2037-01 | 0.68 | 0.14 | 0.54 | 57.64 |
| 146 | 2037-02 | 0.68 | 0.14 | 0.54 | 57.09 |
| 147 | 2037-03 | 0.68 | 0.14 | 0.54 | 56.55 |
| 148 | 2037-04 | 0.68 | 0.13 | 0.54 | 56.01 |
| 149 | 2037-05 | 0.68 | 0.13 | 0.55 | 55.46 |
| 150 | 2037-06 | 0.68 | 0.13 | 0.55 | 54.92 |
| 151 | 2037-07 | 0.68 | 0.13 | 0.55 | 54.37 |
| 152 | 2037-08 | 0.68 | 0.13 | 0.55 | 53.82 |
| 153 | 2037-09 | 0.68 | 0.13 | 0.55 | 53.27 |
| 154 | 2037-10 | 0.68 | 0.13 | 0.55 | 52.72 |
| 155 | 2037-11 | 0.68 | 0.13 | 0.55 | 52.16 |
| 156 | 2037-12 | 0.68 | 0.12 | 0.55 | 51.61 |
| 157 | 2038-01 | 0.68 | 0.12 | 0.56 | 51.05 |
| 158 | 2038-02 | 0.68 | 0.12 | 0.56 | 50.49 |
| 159 | 2038-03 | 0.68 | 0.12 | 0.56 | 49.94 |
| 160 | 2038-04 | 0.68 | 0.12 | 0.56 | 49.38 |
| 161 | 2038-05 | 0.68 | 0.12 | 0.56 | 48.82 |
| 162 | 2038-06 | 0.68 | 0.12 | 0.56 | 48.25 |
| 163 | 2038-07 | 0.68 | 0.11 | 0.56 | 47.69 |
| 164 | 2038-08 | 0.68 | 0.11 | 0.57 | 47.12 |
| 165 | 2038-09 | 0.68 | 0.11 | 0.57 | 46.56 |
| 166 | 2038-10 | 0.68 | 0.11 | 0.57 | 45.99 |
| 167 | 2038-11 | 0.68 | 0.11 | 0.57 | 45.42 |
| 168 | 2038-12 | 0.68 | 0.11 | 0.57 | 44.85 |
| 169 | 2039-01 | 0.68 | 0.11 | 0.57 | 44.28 |
| 170 | 2039-02 | 0.68 | 0.11 | 0.57 | 43.70 |
| 171 | 2039-03 | 0.68 | 0.10 | 0.57 | 43.13 |
| 172 | 2039-04 | 0.68 | 0.10 | 0.58 | 42.55 |
| 173 | 2039-05 | 0.68 | 0.10 | 0.58 | 41.98 |
| 174 | 2039-06 | 0.68 | 0.10 | 0.58 | 41.40 |
| 175 | 2039-07 | 0.68 | 0.10 | 0.58 | 40.82 |
| 176 | 2039-08 | 0.68 | 0.10 | 0.58 | 40.24 |
| 177 | 2039-09 | 0.68 | 0.10 | 0.58 | 39.65 |
| 178 | 2039-10 | 0.68 | 0.09 | 0.58 | 39.07 |
| 179 | 2039-11 | 0.68 | 0.09 | 0.59 | 38.48 |
| 180 | 2039-12 | 0.68 | 0.09 | 0.59 | 37.90 |
| 181 | 2040-01 | 0.68 | 0.09 | 0.59 | 37.31 |
| 182 | 2040-02 | 0.68 | 0.09 | 0.59 | 36.72 |
| 183 | 2040-03 | 0.68 | 0.09 | 0.59 | 36.13 |
| 184 | 2040-04 | 0.68 | 0.09 | 0.59 | 35.53 |
| 185 | 2040-05 | 0.68 | 0.08 | 0.59 | 34.94 |
| 186 | 2040-06 | 0.68 | 0.08 | 0.60 | 34.34 |
| 187 | 2040-07 | 0.68 | 0.08 | 0.60 | 33.75 |
| 188 | 2040-08 | 0.68 | 0.08 | 0.60 | 33.15 |
| 189 | 2040-09 | 0.68 | 0.08 | 0.60 | 32.55 |
| 190 | 2040-10 | 0.68 | 0.08 | 0.60 | 31.95 |
| 191 | 2040-11 | 0.68 | 0.08 | 0.60 | 31.35 |
| 192 | 2040-12 | 0.68 | 0.07 | 0.60 | 30.74 |
| 193 | 2041-01 | 0.68 | 0.07 | 0.61 | 30.14 |
| 194 | 2041-02 | 0.68 | 0.07 | 0.61 | 29.53 |
| 195 | 2041-03 | 0.68 | 0.07 | 0.61 | 28.92 |
| 196 | 2041-04 | 0.68 | 0.07 | 0.61 | 28.31 |
| 197 | 2041-05 | 0.68 | 0.07 | 0.61 | 27.70 |
| 198 | 2041-06 | 0.68 | 0.07 | 0.61 | 27.09 |
| 199 | 2041-07 | 0.68 | 0.06 | 0.61 | 26.47 |
| 200 | 2041-08 | 0.68 | 0.06 | 0.62 | 25.86 |
| 201 | 2041-09 | 0.68 | 0.06 | 0.62 | 25.24 |
| 202 | 2041-10 | 0.68 | 0.06 | 0.62 | 24.62 |
| 203 | 2041-11 | 0.68 | 0.06 | 0.62 | 24.00 |
| 204 | 2041-12 | 0.68 | 0.06 | 0.62 | 23.38 |
| 205 | 2042-01 | 0.68 | 0.06 | 0.62 | 22.76 |
| 206 | 2042-02 | 0.68 | 0.05 | 0.62 | 22.13 |
| 207 | 2042-03 | 0.68 | 0.05 | 0.63 | 21.51 |
| 208 | 2042-04 | 0.68 | 0.05 | 0.63 | 20.88 |
| 209 | 2042-05 | 0.68 | 0.05 | 0.63 | 20.25 |
| 210 | 2042-06 | 0.68 | 0.05 | 0.63 | 19.62 |
| 211 | 2042-07 | 0.68 | 0.05 | 0.63 | 18.99 |
| 212 | 2042-08 | 0.68 | 0.05 | 0.63 | 18.36 |
| 213 | 2042-09 | 0.68 | 0.04 | 0.63 | 17.72 |
| 214 | 2042-10 | 0.68 | 0.04 | 0.64 | 17.09 |
| 215 | 2042-11 | 0.68 | 0.04 | 0.64 | 16.45 |
| 216 | 2042-12 | 0.68 | 0.04 | 0.64 | 15.81 |
| 217 | 2043-01 | 0.68 | 0.04 | 0.64 | 15.17 |
| 218 | 2043-02 | 0.68 | 0.04 | 0.64 | 14.53 |
| 219 | 2043-03 | 0.68 | 0.03 | 0.64 | 13.88 |
| 220 | 2043-04 | 0.68 | 0.03 | 0.65 | 13.24 |
| 221 | 2043-05 | 0.68 | 0.03 | 0.65 | 12.59 |
| 222 | 2043-06 | 0.68 | 0.03 | 0.65 | 11.94 |
| 223 | 2043-07 | 0.68 | 0.03 | 0.65 | 11.29 |
| 224 | 2043-08 | 0.68 | 0.03 | 0.65 | 10.64 |
| 225 | 2043-09 | 0.68 | 0.03 | 0.65 | 9.99 |
| 226 | 2043-10 | 0.68 | 0.02 | 0.65 | 9.33 |
| 227 | 2043-11 | 0.68 | 0.02 | 0.66 | 8.67 |
| 228 | 2043-12 | 0.68 | 0.02 | 0.66 | 8.02 |
| 229 | 2044-01 | 0.68 | 0.02 | 0.66 | 7.36 |
| 230 | 2044-02 | 0.68 | 0.02 | 0.66 | 6.70 |
| 231 | 2044-03 | 0.68 | 0.02 | 0.66 | 6.03 |
| 232 | 2044-04 | 0.68 | 0.01 | 0.66 | 5.37 |
| 233 | 2044-05 | 0.68 | 0.01 | 0.67 | 4.70 |
| 234 | 2044-06 | 0.68 | 0.01 | 0.67 | 4.04 |
| 235 | 2044-07 | 0.68 | 0.01 | 0.67 | 3.37 |
| 236 | 2044-08 | 0.68 | 0.01 | 0.67 | 2.70 |
| 237 | 2044-09 | 0.68 | 0.01 | 0.67 | 2.03 |
| 238 | 2044-10 | 0.68 | 0.00 | 0.67 | 1.35 |
| 239 | 2044-11 | 0.68 | 0.00 | 0.68 | 0.68 |
| 240 | 2044-12 | 0.68 | 0.00 | 0.68 | 0.00 |
等额本金还款方式:
贷款总额:124元
还款月数:20年
首月还款:0.81元
每月递减:0元
利息总额:35.49元
本息合计:159.49元
节省利息:3.34元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-01 | 0.81 | 0.29 | 0.52 | 123.48 |
| 2 | 2025-02 | 0.81 | 0.29 | 0.52 | 122.97 |
| 3 | 2025-03 | 0.81 | 0.29 | 0.52 | 122.45 |
| 4 | 2025-04 | 0.81 | 0.29 | 0.52 | 121.93 |
| 5 | 2025-05 | 0.81 | 0.29 | 0.52 | 121.42 |
| 6 | 2025-06 | 0.81 | 0.29 | 0.52 | 120.90 |
| 7 | 2025-07 | 0.80 | 0.29 | 0.52 | 120.38 |
| 8 | 2025-08 | 0.80 | 0.29 | 0.52 | 119.87 |
| 9 | 2025-09 | 0.80 | 0.28 | 0.52 | 119.35 |
| 10 | 2025-10 | 0.80 | 0.28 | 0.52 | 118.83 |
| 11 | 2025-11 | 0.80 | 0.28 | 0.52 | 118.32 |
| 12 | 2025-12 | 0.80 | 0.28 | 0.52 | 117.80 |
| 13 | 2026-01 | 0.80 | 0.28 | 0.52 | 117.28 |
| 14 | 2026-02 | 0.80 | 0.28 | 0.52 | 116.77 |
| 15 | 2026-03 | 0.79 | 0.28 | 0.52 | 116.25 |
| 16 | 2026-04 | 0.79 | 0.28 | 0.52 | 115.73 |
| 17 | 2026-05 | 0.79 | 0.27 | 0.52 | 115.22 |
| 18 | 2026-06 | 0.79 | 0.27 | 0.52 | 114.70 |
| 19 | 2026-07 | 0.79 | 0.27 | 0.52 | 114.18 |
| 20 | 2026-08 | 0.79 | 0.27 | 0.52 | 113.67 |
| 21 | 2026-09 | 0.79 | 0.27 | 0.52 | 113.15 |
| 22 | 2026-10 | 0.79 | 0.27 | 0.52 | 112.63 |
| 23 | 2026-11 | 0.78 | 0.27 | 0.52 | 112.12 |
| 24 | 2026-12 | 0.78 | 0.27 | 0.52 | 111.60 |
| 25 | 2027-01 | 0.78 | 0.27 | 0.52 | 111.08 |
| 26 | 2027-02 | 0.78 | 0.26 | 0.52 | 110.57 |
| 27 | 2027-03 | 0.78 | 0.26 | 0.52 | 110.05 |
| 28 | 2027-04 | 0.78 | 0.26 | 0.52 | 109.53 |
| 29 | 2027-05 | 0.78 | 0.26 | 0.52 | 109.02 |
| 30 | 2027-06 | 0.78 | 0.26 | 0.52 | 108.50 |
| 31 | 2027-07 | 0.77 | 0.26 | 0.52 | 107.98 |
| 32 | 2027-08 | 0.77 | 0.26 | 0.52 | 107.47 |
| 33 | 2027-09 | 0.77 | 0.26 | 0.52 | 106.95 |
| 34 | 2027-10 | 0.77 | 0.25 | 0.52 | 106.43 |
| 35 | 2027-11 | 0.77 | 0.25 | 0.52 | 105.92 |
| 36 | 2027-12 | 0.77 | 0.25 | 0.52 | 105.40 |
| 37 | 2028-01 | 0.77 | 0.25 | 0.52 | 104.88 |
| 38 | 2028-02 | 0.77 | 0.25 | 0.52 | 104.37 |
| 39 | 2028-03 | 0.76 | 0.25 | 0.52 | 103.85 |
| 40 | 2028-04 | 0.76 | 0.25 | 0.52 | 103.33 |
| 41 | 2028-05 | 0.76 | 0.25 | 0.52 | 102.82 |
| 42 | 2028-06 | 0.76 | 0.24 | 0.52 | 102.30 |
| 43 | 2028-07 | 0.76 | 0.24 | 0.52 | 101.78 |
| 44 | 2028-08 | 0.76 | 0.24 | 0.52 | 101.27 |
| 45 | 2028-09 | 0.76 | 0.24 | 0.52 | 100.75 |
| 46 | 2028-10 | 0.76 | 0.24 | 0.52 | 100.23 |
| 47 | 2028-11 | 0.75 | 0.24 | 0.52 | 99.72 |
| 48 | 2028-12 | 0.75 | 0.24 | 0.52 | 99.20 |
| 49 | 2029-01 | 0.75 | 0.24 | 0.52 | 98.68 |
| 50 | 2029-02 | 0.75 | 0.23 | 0.52 | 98.17 |
| 51 | 2029-03 | 0.75 | 0.23 | 0.52 | 97.65 |
| 52 | 2029-04 | 0.75 | 0.23 | 0.52 | 97.13 |
| 53 | 2029-05 | 0.75 | 0.23 | 0.52 | 96.62 |
| 54 | 2029-06 | 0.75 | 0.23 | 0.52 | 96.10 |
| 55 | 2029-07 | 0.74 | 0.23 | 0.52 | 95.58 |
| 56 | 2029-08 | 0.74 | 0.23 | 0.52 | 95.07 |
| 57 | 2029-09 | 0.74 | 0.23 | 0.52 | 94.55 |
| 58 | 2029-10 | 0.74 | 0.22 | 0.52 | 94.03 |
| 59 | 2029-11 | 0.74 | 0.22 | 0.52 | 93.52 |
| 60 | 2029-12 | 0.74 | 0.22 | 0.52 | 93.00 |
| 61 | 2030-01 | 0.74 | 0.22 | 0.52 | 92.48 |
| 62 | 2030-02 | 0.74 | 0.22 | 0.52 | 91.97 |
| 63 | 2030-03 | 0.74 | 0.22 | 0.52 | 91.45 |
| 64 | 2030-04 | 0.73 | 0.22 | 0.52 | 90.93 |
| 65 | 2030-05 | 0.73 | 0.22 | 0.52 | 90.42 |
| 66 | 2030-06 | 0.73 | 0.21 | 0.52 | 89.90 |
| 67 | 2030-07 | 0.73 | 0.21 | 0.52 | 89.38 |
| 68 | 2030-08 | 0.73 | 0.21 | 0.52 | 88.87 |
| 69 | 2030-09 | 0.73 | 0.21 | 0.52 | 88.35 |
| 70 | 2030-10 | 0.73 | 0.21 | 0.52 | 87.83 |
| 71 | 2030-11 | 0.73 | 0.21 | 0.52 | 87.32 |
| 72 | 2030-12 | 0.72 | 0.21 | 0.52 | 86.80 |
| 73 | 2031-01 | 0.72 | 0.21 | 0.52 | 86.28 |
| 74 | 2031-02 | 0.72 | 0.20 | 0.52 | 85.77 |
| 75 | 2031-03 | 0.72 | 0.20 | 0.52 | 85.25 |
| 76 | 2031-04 | 0.72 | 0.20 | 0.52 | 84.73 |
| 77 | 2031-05 | 0.72 | 0.20 | 0.52 | 84.22 |
| 78 | 2031-06 | 0.72 | 0.20 | 0.52 | 83.70 |
| 79 | 2031-07 | 0.72 | 0.20 | 0.52 | 83.18 |
| 80 | 2031-08 | 0.71 | 0.20 | 0.52 | 82.67 |
| 81 | 2031-09 | 0.71 | 0.20 | 0.52 | 82.15 |
| 82 | 2031-10 | 0.71 | 0.20 | 0.52 | 81.63 |
| 83 | 2031-11 | 0.71 | 0.19 | 0.52 | 81.12 |
| 84 | 2031-12 | 0.71 | 0.19 | 0.52 | 80.60 |
| 85 | 2032-01 | 0.71 | 0.19 | 0.52 | 80.08 |
| 86 | 2032-02 | 0.71 | 0.19 | 0.52 | 79.57 |
| 87 | 2032-03 | 0.71 | 0.19 | 0.52 | 79.05 |
| 88 | 2032-04 | 0.70 | 0.19 | 0.52 | 78.53 |
| 89 | 2032-05 | 0.70 | 0.19 | 0.52 | 78.02 |
| 90 | 2032-06 | 0.70 | 0.19 | 0.52 | 77.50 |
| 91 | 2032-07 | 0.70 | 0.18 | 0.52 | 76.98 |
| 92 | 2032-08 | 0.70 | 0.18 | 0.52 | 76.47 |
| 93 | 2032-09 | 0.70 | 0.18 | 0.52 | 75.95 |
| 94 | 2032-10 | 0.70 | 0.18 | 0.52 | 75.43 |
| 95 | 2032-11 | 0.70 | 0.18 | 0.52 | 74.92 |
| 96 | 2032-12 | 0.69 | 0.18 | 0.52 | 74.40 |
| 97 | 2033-01 | 0.69 | 0.18 | 0.52 | 73.88 |
| 98 | 2033-02 | 0.69 | 0.18 | 0.52 | 73.37 |
| 99 | 2033-03 | 0.69 | 0.17 | 0.52 | 72.85 |
| 100 | 2033-04 | 0.69 | 0.17 | 0.52 | 72.33 |
| 101 | 2033-05 | 0.69 | 0.17 | 0.52 | 71.82 |
| 102 | 2033-06 | 0.69 | 0.17 | 0.52 | 71.30 |
| 103 | 2033-07 | 0.69 | 0.17 | 0.52 | 70.78 |
| 104 | 2033-08 | 0.68 | 0.17 | 0.52 | 70.27 |
| 105 | 2033-09 | 0.68 | 0.17 | 0.52 | 69.75 |
| 106 | 2033-10 | 0.68 | 0.17 | 0.52 | 69.23 |
| 107 | 2033-11 | 0.68 | 0.16 | 0.52 | 68.72 |
| 108 | 2033-12 | 0.68 | 0.16 | 0.52 | 68.20 |
| 109 | 2034-01 | 0.68 | 0.16 | 0.52 | 67.68 |
| 110 | 2034-02 | 0.68 | 0.16 | 0.52 | 67.17 |
| 111 | 2034-03 | 0.68 | 0.16 | 0.52 | 66.65 |
| 112 | 2034-04 | 0.67 | 0.16 | 0.52 | 66.13 |
| 113 | 2034-05 | 0.67 | 0.16 | 0.52 | 65.62 |
| 114 | 2034-06 | 0.67 | 0.16 | 0.52 | 65.10 |
| 115 | 2034-07 | 0.67 | 0.15 | 0.52 | 64.58 |
| 116 | 2034-08 | 0.67 | 0.15 | 0.52 | 64.07 |
| 117 | 2034-09 | 0.67 | 0.15 | 0.52 | 63.55 |
| 118 | 2034-10 | 0.67 | 0.15 | 0.52 | 63.03 |
| 119 | 2034-11 | 0.67 | 0.15 | 0.52 | 62.52 |
| 120 | 2034-12 | 0.67 | 0.15 | 0.52 | 62.00 |
| 121 | 2035-01 | 0.66 | 0.15 | 0.52 | 61.48 |
| 122 | 2035-02 | 0.66 | 0.15 | 0.52 | 60.97 |
| 123 | 2035-03 | 0.66 | 0.14 | 0.52 | 60.45 |
| 124 | 2035-04 | 0.66 | 0.14 | 0.52 | 59.93 |
| 125 | 2035-05 | 0.66 | 0.14 | 0.52 | 59.42 |
| 126 | 2035-06 | 0.66 | 0.14 | 0.52 | 58.90 |
| 127 | 2035-07 | 0.66 | 0.14 | 0.52 | 58.38 |
| 128 | 2035-08 | 0.66 | 0.14 | 0.52 | 57.87 |
| 129 | 2035-09 | 0.65 | 0.14 | 0.52 | 57.35 |
| 130 | 2035-10 | 0.65 | 0.14 | 0.52 | 56.83 |
| 131 | 2035-11 | 0.65 | 0.13 | 0.52 | 56.32 |
| 132 | 2035-12 | 0.65 | 0.13 | 0.52 | 55.80 |
| 133 | 2036-01 | 0.65 | 0.13 | 0.52 | 55.28 |
| 134 | 2036-02 | 0.65 | 0.13 | 0.52 | 54.77 |
| 135 | 2036-03 | 0.65 | 0.13 | 0.52 | 54.25 |
| 136 | 2036-04 | 0.65 | 0.13 | 0.52 | 53.73 |
| 137 | 2036-05 | 0.64 | 0.13 | 0.52 | 53.22 |
| 138 | 2036-06 | 0.64 | 0.13 | 0.52 | 52.70 |
| 139 | 2036-07 | 0.64 | 0.13 | 0.52 | 52.18 |
| 140 | 2036-08 | 0.64 | 0.12 | 0.52 | 51.67 |
| 141 | 2036-09 | 0.64 | 0.12 | 0.52 | 51.15 |
| 142 | 2036-10 | 0.64 | 0.12 | 0.52 | 50.63 |
| 143 | 2036-11 | 0.64 | 0.12 | 0.52 | 50.12 |
| 144 | 2036-12 | 0.64 | 0.12 | 0.52 | 49.60 |
| 145 | 2037-01 | 0.63 | 0.12 | 0.52 | 49.08 |
| 146 | 2037-02 | 0.63 | 0.12 | 0.52 | 48.57 |
| 147 | 2037-03 | 0.63 | 0.12 | 0.52 | 48.05 |
| 148 | 2037-04 | 0.63 | 0.11 | 0.52 | 47.53 |
| 149 | 2037-05 | 0.63 | 0.11 | 0.52 | 47.02 |
| 150 | 2037-06 | 0.63 | 0.11 | 0.52 | 46.50 |
| 151 | 2037-07 | 0.63 | 0.11 | 0.52 | 45.98 |
| 152 | 2037-08 | 0.63 | 0.11 | 0.52 | 45.47 |
| 153 | 2037-09 | 0.62 | 0.11 | 0.52 | 44.95 |
| 154 | 2037-10 | 0.62 | 0.11 | 0.52 | 44.43 |
| 155 | 2037-11 | 0.62 | 0.11 | 0.52 | 43.92 |
| 156 | 2037-12 | 0.62 | 0.10 | 0.52 | 43.40 |
| 157 | 2038-01 | 0.62 | 0.10 | 0.52 | 42.88 |
| 158 | 2038-02 | 0.62 | 0.10 | 0.52 | 42.37 |
| 159 | 2038-03 | 0.62 | 0.10 | 0.52 | 41.85 |
| 160 | 2038-04 | 0.62 | 0.10 | 0.52 | 41.33 |
| 161 | 2038-05 | 0.61 | 0.10 | 0.52 | 40.82 |
| 162 | 2038-06 | 0.61 | 0.10 | 0.52 | 40.30 |
| 163 | 2038-07 | 0.61 | 0.10 | 0.52 | 39.78 |
| 164 | 2038-08 | 0.61 | 0.09 | 0.52 | 39.27 |
| 165 | 2038-09 | 0.61 | 0.09 | 0.52 | 38.75 |
| 166 | 2038-10 | 0.61 | 0.09 | 0.52 | 38.23 |
| 167 | 2038-11 | 0.61 | 0.09 | 0.52 | 37.72 |
| 168 | 2038-12 | 0.61 | 0.09 | 0.52 | 37.20 |
| 169 | 2039-01 | 0.61 | 0.09 | 0.52 | 36.68 |
| 170 | 2039-02 | 0.60 | 0.09 | 0.52 | 36.17 |
| 171 | 2039-03 | 0.60 | 0.09 | 0.52 | 35.65 |
| 172 | 2039-04 | 0.60 | 0.08 | 0.52 | 35.13 |
| 173 | 2039-05 | 0.60 | 0.08 | 0.52 | 34.62 |
| 174 | 2039-06 | 0.60 | 0.08 | 0.52 | 34.10 |
| 175 | 2039-07 | 0.60 | 0.08 | 0.52 | 33.58 |
| 176 | 2039-08 | 0.60 | 0.08 | 0.52 | 33.07 |
| 177 | 2039-09 | 0.60 | 0.08 | 0.52 | 32.55 |
| 178 | 2039-10 | 0.59 | 0.08 | 0.52 | 32.03 |
| 179 | 2039-11 | 0.59 | 0.08 | 0.52 | 31.52 |
| 180 | 2039-12 | 0.59 | 0.07 | 0.52 | 31.00 |
| 181 | 2040-01 | 0.59 | 0.07 | 0.52 | 30.48 |
| 182 | 2040-02 | 0.59 | 0.07 | 0.52 | 29.97 |
| 183 | 2040-03 | 0.59 | 0.07 | 0.52 | 29.45 |
| 184 | 2040-04 | 0.59 | 0.07 | 0.52 | 28.93 |
| 185 | 2040-05 | 0.59 | 0.07 | 0.52 | 28.42 |
| 186 | 2040-06 | 0.58 | 0.07 | 0.52 | 27.90 |
| 187 | 2040-07 | 0.58 | 0.07 | 0.52 | 27.38 |
| 188 | 2040-08 | 0.58 | 0.07 | 0.52 | 26.87 |
| 189 | 2040-09 | 0.58 | 0.06 | 0.52 | 26.35 |
| 190 | 2040-10 | 0.58 | 0.06 | 0.52 | 25.83 |
| 191 | 2040-11 | 0.58 | 0.06 | 0.52 | 25.32 |
| 192 | 2040-12 | 0.58 | 0.06 | 0.52 | 24.80 |
| 193 | 2041-01 | 0.58 | 0.06 | 0.52 | 24.28 |
| 194 | 2041-02 | 0.57 | 0.06 | 0.52 | 23.77 |
| 195 | 2041-03 | 0.57 | 0.06 | 0.52 | 23.25 |
| 196 | 2041-04 | 0.57 | 0.06 | 0.52 | 22.73 |
| 197 | 2041-05 | 0.57 | 0.05 | 0.52 | 22.22 |
| 198 | 2041-06 | 0.57 | 0.05 | 0.52 | 21.70 |
| 199 | 2041-07 | 0.57 | 0.05 | 0.52 | 21.18 |
| 200 | 2041-08 | 0.57 | 0.05 | 0.52 | 20.67 |
| 201 | 2041-09 | 0.57 | 0.05 | 0.52 | 20.15 |
| 202 | 2041-10 | 0.56 | 0.05 | 0.52 | 19.63 |
| 203 | 2041-11 | 0.56 | 0.05 | 0.52 | 19.12 |
| 204 | 2041-12 | 0.56 | 0.05 | 0.52 | 18.60 |
| 205 | 2042-01 | 0.56 | 0.04 | 0.52 | 18.08 |
| 206 | 2042-02 | 0.56 | 0.04 | 0.52 | 17.57 |
| 207 | 2042-03 | 0.56 | 0.04 | 0.52 | 17.05 |
| 208 | 2042-04 | 0.56 | 0.04 | 0.52 | 16.53 |
| 209 | 2042-05 | 0.56 | 0.04 | 0.52 | 16.02 |
| 210 | 2042-06 | 0.55 | 0.04 | 0.52 | 15.50 |
| 211 | 2042-07 | 0.55 | 0.04 | 0.52 | 14.98 |
| 212 | 2042-08 | 0.55 | 0.04 | 0.52 | 14.47 |
| 213 | 2042-09 | 0.55 | 0.03 | 0.52 | 13.95 |
| 214 | 2042-10 | 0.55 | 0.03 | 0.52 | 13.43 |
| 215 | 2042-11 | 0.55 | 0.03 | 0.52 | 12.92 |
| 216 | 2042-12 | 0.55 | 0.03 | 0.52 | 12.40 |
| 217 | 2043-01 | 0.55 | 0.03 | 0.52 | 11.88 |
| 218 | 2043-02 | 0.54 | 0.03 | 0.52 | 11.37 |
| 219 | 2043-03 | 0.54 | 0.03 | 0.52 | 10.85 |
| 220 | 2043-04 | 0.54 | 0.03 | 0.52 | 10.33 |
| 221 | 2043-05 | 0.54 | 0.02 | 0.52 | 9.82 |
| 222 | 2043-06 | 0.54 | 0.02 | 0.52 | 9.30 |
| 223 | 2043-07 | 0.54 | 0.02 | 0.52 | 8.78 |
| 224 | 2043-08 | 0.54 | 0.02 | 0.52 | 8.27 |
| 225 | 2043-09 | 0.54 | 0.02 | 0.52 | 7.75 |
| 226 | 2043-10 | 0.54 | 0.02 | 0.52 | 7.23 |
| 227 | 2043-11 | 0.53 | 0.02 | 0.52 | 6.72 |
| 228 | 2043-12 | 0.53 | 0.02 | 0.52 | 6.20 |
| 229 | 2044-01 | 0.53 | 0.01 | 0.52 | 5.68 |
| 230 | 2044-02 | 0.53 | 0.01 | 0.52 | 5.17 |
| 231 | 2044-03 | 0.53 | 0.01 | 0.52 | 4.65 |
| 232 | 2044-04 | 0.53 | 0.01 | 0.52 | 4.13 |
| 233 | 2044-05 | 0.53 | 0.01 | 0.52 | 3.62 |
| 234 | 2044-06 | 0.53 | 0.01 | 0.52 | 3.10 |
| 235 | 2044-07 | 0.52 | 0.01 | 0.52 | 2.58 |
| 236 | 2044-08 | 0.52 | 0.01 | 0.52 | 2.07 |
| 237 | 2044-09 | 0.52 | 0.00 | 0.52 | 1.55 |
| 238 | 2044-10 | 0.52 | 0.00 | 0.52 | 1.03 |
| 239 | 2044-11 | 0.52 | 0.00 | 0.52 | 0.52 |
| 240 | 2044-12 | 0.52 | 0.00 | 0.52 | 0.00 |