贷款280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:280元
还款月数:20年
每月还款:1.69元
利息总额:125.45元
本息合计:405.45元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-03 | 1.69 | 0.92 | 0.77 | 279.23 |
| 2 | 2024-04 | 1.69 | 0.92 | 0.77 | 278.46 |
| 3 | 2024-05 | 1.69 | 0.92 | 0.77 | 277.69 |
| 4 | 2024-06 | 1.69 | 0.91 | 0.78 | 276.91 |
| 5 | 2024-07 | 1.69 | 0.91 | 0.78 | 276.14 |
| 6 | 2024-08 | 1.69 | 0.91 | 0.78 | 275.36 |
| 7 | 2024-09 | 1.69 | 0.91 | 0.78 | 274.57 |
| 8 | 2024-10 | 1.69 | 0.90 | 0.79 | 273.79 |
| 9 | 2024-11 | 1.69 | 0.90 | 0.79 | 273.00 |
| 10 | 2024-12 | 1.69 | 0.90 | 0.79 | 272.21 |
| 11 | 2025-01 | 1.69 | 0.90 | 0.79 | 271.41 |
| 12 | 2025-02 | 1.69 | 0.89 | 0.80 | 270.62 |
| 13 | 2025-03 | 1.69 | 0.89 | 0.80 | 269.82 |
| 14 | 2025-04 | 1.69 | 0.89 | 0.80 | 269.02 |
| 15 | 2025-05 | 1.69 | 0.89 | 0.80 | 268.22 |
| 16 | 2025-06 | 1.69 | 0.88 | 0.81 | 267.41 |
| 17 | 2025-07 | 1.69 | 0.88 | 0.81 | 266.60 |
| 18 | 2025-08 | 1.69 | 0.88 | 0.81 | 265.79 |
| 19 | 2025-09 | 1.69 | 0.87 | 0.81 | 264.97 |
| 20 | 2025-10 | 1.69 | 0.87 | 0.82 | 264.16 |
| 21 | 2025-11 | 1.69 | 0.87 | 0.82 | 263.34 |
| 22 | 2025-12 | 1.69 | 0.87 | 0.82 | 262.51 |
| 23 | 2026-01 | 1.69 | 0.86 | 0.83 | 261.69 |
| 24 | 2026-02 | 1.69 | 0.86 | 0.83 | 260.86 |
| 25 | 2026-03 | 1.69 | 0.86 | 0.83 | 260.03 |
| 26 | 2026-04 | 1.69 | 0.86 | 0.83 | 259.20 |
| 27 | 2026-05 | 1.69 | 0.85 | 0.84 | 258.36 |
| 28 | 2026-06 | 1.69 | 0.85 | 0.84 | 257.52 |
| 29 | 2026-07 | 1.69 | 0.85 | 0.84 | 256.68 |
| 30 | 2026-08 | 1.69 | 0.84 | 0.84 | 255.83 |
| 31 | 2026-09 | 1.69 | 0.84 | 0.85 | 254.99 |
| 32 | 2026-10 | 1.69 | 0.84 | 0.85 | 254.14 |
| 33 | 2026-11 | 1.69 | 0.84 | 0.85 | 253.28 |
| 34 | 2026-12 | 1.69 | 0.83 | 0.86 | 252.43 |
| 35 | 2027-01 | 1.69 | 0.83 | 0.86 | 251.57 |
| 36 | 2027-02 | 1.69 | 0.83 | 0.86 | 250.71 |
| 37 | 2027-03 | 1.69 | 0.83 | 0.86 | 249.85 |
| 38 | 2027-04 | 1.69 | 0.82 | 0.87 | 248.98 |
| 39 | 2027-05 | 1.69 | 0.82 | 0.87 | 248.11 |
| 40 | 2027-06 | 1.69 | 0.82 | 0.87 | 247.24 |
| 41 | 2027-07 | 1.69 | 0.81 | 0.88 | 246.36 |
| 42 | 2027-08 | 1.69 | 0.81 | 0.88 | 245.48 |
| 43 | 2027-09 | 1.69 | 0.81 | 0.88 | 244.60 |
| 44 | 2027-10 | 1.69 | 0.81 | 0.88 | 243.72 |
| 45 | 2027-11 | 1.69 | 0.80 | 0.89 | 242.83 |
| 46 | 2027-12 | 1.69 | 0.80 | 0.89 | 241.94 |
| 47 | 2028-01 | 1.69 | 0.80 | 0.89 | 241.05 |
| 48 | 2028-02 | 1.69 | 0.79 | 0.90 | 240.15 |
| 49 | 2028-03 | 1.69 | 0.79 | 0.90 | 239.25 |
| 50 | 2028-04 | 1.69 | 0.79 | 0.90 | 238.35 |
| 51 | 2028-05 | 1.69 | 0.78 | 0.90 | 237.44 |
| 52 | 2028-06 | 1.69 | 0.78 | 0.91 | 236.54 |
| 53 | 2028-07 | 1.69 | 0.78 | 0.91 | 235.63 |
| 54 | 2028-08 | 1.69 | 0.78 | 0.91 | 234.71 |
| 55 | 2028-09 | 1.69 | 0.77 | 0.92 | 233.80 |
| 56 | 2028-10 | 1.69 | 0.77 | 0.92 | 232.88 |
| 57 | 2028-11 | 1.69 | 0.77 | 0.92 | 231.95 |
| 58 | 2028-12 | 1.69 | 0.76 | 0.93 | 231.03 |
| 59 | 2029-01 | 1.69 | 0.76 | 0.93 | 230.10 |
| 60 | 2029-02 | 1.69 | 0.76 | 0.93 | 229.17 |
| 61 | 2029-03 | 1.69 | 0.75 | 0.94 | 228.23 |
| 62 | 2029-04 | 1.69 | 0.75 | 0.94 | 227.29 |
| 63 | 2029-05 | 1.69 | 0.75 | 0.94 | 226.35 |
| 64 | 2029-06 | 1.69 | 0.75 | 0.94 | 225.41 |
| 65 | 2029-07 | 1.69 | 0.74 | 0.95 | 224.46 |
| 66 | 2029-08 | 1.69 | 0.74 | 0.95 | 223.51 |
| 67 | 2029-09 | 1.69 | 0.74 | 0.95 | 222.56 |
| 68 | 2029-10 | 1.69 | 0.73 | 0.96 | 221.60 |
| 69 | 2029-11 | 1.69 | 0.73 | 0.96 | 220.64 |
| 70 | 2029-12 | 1.69 | 0.73 | 0.96 | 219.68 |
| 71 | 2030-01 | 1.69 | 0.72 | 0.97 | 218.71 |
| 72 | 2030-02 | 1.69 | 0.72 | 0.97 | 217.74 |
| 73 | 2030-03 | 1.69 | 0.72 | 0.97 | 216.77 |
| 74 | 2030-04 | 1.69 | 0.71 | 0.98 | 215.79 |
| 75 | 2030-05 | 1.69 | 0.71 | 0.98 | 214.81 |
| 76 | 2030-06 | 1.69 | 0.71 | 0.98 | 213.83 |
| 77 | 2030-07 | 1.69 | 0.70 | 0.99 | 212.84 |
| 78 | 2030-08 | 1.69 | 0.70 | 0.99 | 211.86 |
| 79 | 2030-09 | 1.69 | 0.70 | 0.99 | 210.86 |
| 80 | 2030-10 | 1.69 | 0.69 | 1.00 | 209.87 |
| 81 | 2030-11 | 1.69 | 0.69 | 1.00 | 208.87 |
| 82 | 2030-12 | 1.69 | 0.69 | 1.00 | 207.87 |
| 83 | 2031-01 | 1.69 | 0.68 | 1.01 | 206.86 |
| 84 | 2031-02 | 1.69 | 0.68 | 1.01 | 205.85 |
| 85 | 2031-03 | 1.69 | 0.68 | 1.01 | 204.84 |
| 86 | 2031-04 | 1.69 | 0.67 | 1.02 | 203.83 |
| 87 | 2031-05 | 1.69 | 0.67 | 1.02 | 202.81 |
| 88 | 2031-06 | 1.69 | 0.67 | 1.02 | 201.79 |
| 89 | 2031-07 | 1.69 | 0.66 | 1.03 | 200.76 |
| 90 | 2031-08 | 1.69 | 0.66 | 1.03 | 199.73 |
| 91 | 2031-09 | 1.69 | 0.66 | 1.03 | 198.70 |
| 92 | 2031-10 | 1.69 | 0.65 | 1.04 | 197.67 |
| 93 | 2031-11 | 1.69 | 0.65 | 1.04 | 196.63 |
| 94 | 2031-12 | 1.69 | 0.65 | 1.04 | 195.59 |
| 95 | 2032-01 | 1.69 | 0.64 | 1.05 | 194.54 |
| 96 | 2032-02 | 1.69 | 0.64 | 1.05 | 193.49 |
| 97 | 2032-03 | 1.69 | 0.64 | 1.05 | 192.44 |
| 98 | 2032-04 | 1.69 | 0.63 | 1.06 | 191.38 |
| 99 | 2032-05 | 1.69 | 0.63 | 1.06 | 190.32 |
| 100 | 2032-06 | 1.69 | 0.63 | 1.06 | 189.26 |
| 101 | 2032-07 | 1.69 | 0.62 | 1.07 | 188.19 |
| 102 | 2032-08 | 1.69 | 0.62 | 1.07 | 187.12 |
| 103 | 2032-09 | 1.69 | 0.62 | 1.07 | 186.05 |
| 104 | 2032-10 | 1.69 | 0.61 | 1.08 | 184.97 |
| 105 | 2032-11 | 1.69 | 0.61 | 1.08 | 183.89 |
| 106 | 2032-12 | 1.69 | 0.61 | 1.08 | 182.81 |
| 107 | 2033-01 | 1.69 | 0.60 | 1.09 | 181.72 |
| 108 | 2033-02 | 1.69 | 0.60 | 1.09 | 180.63 |
| 109 | 2033-03 | 1.69 | 0.59 | 1.09 | 179.54 |
| 110 | 2033-04 | 1.69 | 0.59 | 1.10 | 178.44 |
| 111 | 2033-05 | 1.69 | 0.59 | 1.10 | 177.34 |
| 112 | 2033-06 | 1.69 | 0.58 | 1.11 | 176.23 |
| 113 | 2033-07 | 1.69 | 0.58 | 1.11 | 175.12 |
| 114 | 2033-08 | 1.69 | 0.58 | 1.11 | 174.01 |
| 115 | 2033-09 | 1.69 | 0.57 | 1.12 | 172.89 |
| 116 | 2033-10 | 1.69 | 0.57 | 1.12 | 171.77 |
| 117 | 2033-11 | 1.69 | 0.57 | 1.12 | 170.65 |
| 118 | 2033-12 | 1.69 | 0.56 | 1.13 | 169.52 |
| 119 | 2034-01 | 1.69 | 0.56 | 1.13 | 168.39 |
| 120 | 2034-02 | 1.69 | 0.55 | 1.14 | 167.25 |
| 121 | 2034-03 | 1.69 | 0.55 | 1.14 | 166.11 |
| 122 | 2034-04 | 1.69 | 0.55 | 1.14 | 164.97 |
| 123 | 2034-05 | 1.69 | 0.54 | 1.15 | 163.82 |
| 124 | 2034-06 | 1.69 | 0.54 | 1.15 | 162.67 |
| 125 | 2034-07 | 1.69 | 0.54 | 1.15 | 161.52 |
| 126 | 2034-08 | 1.69 | 0.53 | 1.16 | 160.36 |
| 127 | 2034-09 | 1.69 | 0.53 | 1.16 | 159.20 |
| 128 | 2034-10 | 1.69 | 0.52 | 1.17 | 158.04 |
| 129 | 2034-11 | 1.69 | 0.52 | 1.17 | 156.87 |
| 130 | 2034-12 | 1.69 | 0.52 | 1.17 | 155.69 |
| 131 | 2035-01 | 1.69 | 0.51 | 1.18 | 154.52 |
| 132 | 2035-02 | 1.69 | 0.51 | 1.18 | 153.34 |
| 133 | 2035-03 | 1.69 | 0.50 | 1.18 | 152.15 |
| 134 | 2035-04 | 1.69 | 0.50 | 1.19 | 150.96 |
| 135 | 2035-05 | 1.69 | 0.50 | 1.19 | 149.77 |
| 136 | 2035-06 | 1.69 | 0.49 | 1.20 | 148.57 |
| 137 | 2035-07 | 1.69 | 0.49 | 1.20 | 147.37 |
| 138 | 2035-08 | 1.69 | 0.49 | 1.20 | 146.17 |
| 139 | 2035-09 | 1.69 | 0.48 | 1.21 | 144.96 |
| 140 | 2035-10 | 1.69 | 0.48 | 1.21 | 143.75 |
| 141 | 2035-11 | 1.69 | 0.47 | 1.22 | 142.53 |
| 142 | 2035-12 | 1.69 | 0.47 | 1.22 | 141.31 |
| 143 | 2036-01 | 1.69 | 0.47 | 1.22 | 140.09 |
| 144 | 2036-02 | 1.69 | 0.46 | 1.23 | 138.86 |
| 145 | 2036-03 | 1.69 | 0.46 | 1.23 | 137.63 |
| 146 | 2036-04 | 1.69 | 0.45 | 1.24 | 136.39 |
| 147 | 2036-05 | 1.69 | 0.45 | 1.24 | 135.15 |
| 148 | 2036-06 | 1.69 | 0.44 | 1.24 | 133.91 |
| 149 | 2036-07 | 1.69 | 0.44 | 1.25 | 132.66 |
| 150 | 2036-08 | 1.69 | 0.44 | 1.25 | 131.41 |
| 151 | 2036-09 | 1.69 | 0.43 | 1.26 | 130.15 |
| 152 | 2036-10 | 1.69 | 0.43 | 1.26 | 128.89 |
| 153 | 2036-11 | 1.69 | 0.42 | 1.27 | 127.62 |
| 154 | 2036-12 | 1.69 | 0.42 | 1.27 | 126.35 |
| 155 | 2037-01 | 1.69 | 0.42 | 1.27 | 125.08 |
| 156 | 2037-02 | 1.69 | 0.41 | 1.28 | 123.80 |
| 157 | 2037-03 | 1.69 | 0.41 | 1.28 | 122.52 |
| 158 | 2037-04 | 1.69 | 0.40 | 1.29 | 121.23 |
| 159 | 2037-05 | 1.69 | 0.40 | 1.29 | 119.94 |
| 160 | 2037-06 | 1.69 | 0.39 | 1.29 | 118.65 |
| 161 | 2037-07 | 1.69 | 0.39 | 1.30 | 117.35 |
| 162 | 2037-08 | 1.69 | 0.39 | 1.30 | 116.05 |
| 163 | 2037-09 | 1.69 | 0.38 | 1.31 | 114.74 |
| 164 | 2037-10 | 1.69 | 0.38 | 1.31 | 113.43 |
| 165 | 2037-11 | 1.69 | 0.37 | 1.32 | 112.11 |
| 166 | 2037-12 | 1.69 | 0.37 | 1.32 | 110.79 |
| 167 | 2038-01 | 1.69 | 0.36 | 1.32 | 109.47 |
| 168 | 2038-02 | 1.69 | 0.36 | 1.33 | 108.14 |
| 169 | 2038-03 | 1.69 | 0.36 | 1.33 | 106.80 |
| 170 | 2038-04 | 1.69 | 0.35 | 1.34 | 105.47 |
| 171 | 2038-05 | 1.69 | 0.35 | 1.34 | 104.12 |
| 172 | 2038-06 | 1.69 | 0.34 | 1.35 | 102.78 |
| 173 | 2038-07 | 1.69 | 0.34 | 1.35 | 101.43 |
| 174 | 2038-08 | 1.69 | 0.33 | 1.36 | 100.07 |
| 175 | 2038-09 | 1.69 | 0.33 | 1.36 | 98.71 |
| 176 | 2038-10 | 1.69 | 0.32 | 1.36 | 97.35 |
| 177 | 2038-11 | 1.69 | 0.32 | 1.37 | 95.98 |
| 178 | 2038-12 | 1.69 | 0.32 | 1.37 | 94.60 |
| 179 | 2039-01 | 1.69 | 0.31 | 1.38 | 93.23 |
| 180 | 2039-02 | 1.69 | 0.31 | 1.38 | 91.84 |
| 181 | 2039-03 | 1.69 | 0.30 | 1.39 | 90.46 |
| 182 | 2039-04 | 1.69 | 0.30 | 1.39 | 89.07 |
| 183 | 2039-05 | 1.69 | 0.29 | 1.40 | 87.67 |
| 184 | 2039-06 | 1.69 | 0.29 | 1.40 | 86.27 |
| 185 | 2039-07 | 1.69 | 0.28 | 1.41 | 84.86 |
| 186 | 2039-08 | 1.69 | 0.28 | 1.41 | 83.45 |
| 187 | 2039-09 | 1.69 | 0.27 | 1.41 | 82.04 |
| 188 | 2039-10 | 1.69 | 0.27 | 1.42 | 80.62 |
| 189 | 2039-11 | 1.69 | 0.27 | 1.42 | 79.19 |
| 190 | 2039-12 | 1.69 | 0.26 | 1.43 | 77.77 |
| 191 | 2040-01 | 1.69 | 0.26 | 1.43 | 76.33 |
| 192 | 2040-02 | 1.69 | 0.25 | 1.44 | 74.89 |
| 193 | 2040-03 | 1.69 | 0.25 | 1.44 | 73.45 |
| 194 | 2040-04 | 1.69 | 0.24 | 1.45 | 72.00 |
| 195 | 2040-05 | 1.69 | 0.24 | 1.45 | 70.55 |
| 196 | 2040-06 | 1.69 | 0.23 | 1.46 | 69.09 |
| 197 | 2040-07 | 1.69 | 0.23 | 1.46 | 67.63 |
| 198 | 2040-08 | 1.69 | 0.22 | 1.47 | 66.17 |
| 199 | 2040-09 | 1.69 | 0.22 | 1.47 | 64.69 |
| 200 | 2040-10 | 1.69 | 0.21 | 1.48 | 63.22 |
| 201 | 2040-11 | 1.69 | 0.21 | 1.48 | 61.74 |
| 202 | 2040-12 | 1.69 | 0.20 | 1.49 | 60.25 |
| 203 | 2041-01 | 1.69 | 0.20 | 1.49 | 58.76 |
| 204 | 2041-02 | 1.69 | 0.19 | 1.50 | 57.26 |
| 205 | 2041-03 | 1.69 | 0.19 | 1.50 | 55.76 |
| 206 | 2041-04 | 1.69 | 0.18 | 1.51 | 54.26 |
| 207 | 2041-05 | 1.69 | 0.18 | 1.51 | 52.75 |
| 208 | 2041-06 | 1.69 | 0.17 | 1.52 | 51.23 |
| 209 | 2041-07 | 1.69 | 0.17 | 1.52 | 49.71 |
| 210 | 2041-08 | 1.69 | 0.16 | 1.53 | 48.18 |
| 211 | 2041-09 | 1.69 | 0.16 | 1.53 | 46.65 |
| 212 | 2041-10 | 1.69 | 0.15 | 1.54 | 45.12 |
| 213 | 2041-11 | 1.69 | 0.15 | 1.54 | 43.58 |
| 214 | 2041-12 | 1.69 | 0.14 | 1.55 | 42.03 |
| 215 | 2042-01 | 1.69 | 0.14 | 1.55 | 40.48 |
| 216 | 2042-02 | 1.69 | 0.13 | 1.56 | 38.92 |
| 217 | 2042-03 | 1.69 | 0.13 | 1.56 | 37.36 |
| 218 | 2042-04 | 1.69 | 0.12 | 1.57 | 35.80 |
| 219 | 2042-05 | 1.69 | 0.12 | 1.57 | 34.22 |
| 220 | 2042-06 | 1.69 | 0.11 | 1.58 | 32.65 |
| 221 | 2042-07 | 1.69 | 0.11 | 1.58 | 31.07 |
| 222 | 2042-08 | 1.69 | 0.10 | 1.59 | 29.48 |
| 223 | 2042-09 | 1.69 | 0.10 | 1.59 | 27.89 |
| 224 | 2042-10 | 1.69 | 0.09 | 1.60 | 26.29 |
| 225 | 2042-11 | 1.69 | 0.09 | 1.60 | 24.69 |
| 226 | 2042-12 | 1.69 | 0.08 | 1.61 | 23.08 |
| 227 | 2043-01 | 1.69 | 0.08 | 1.61 | 21.46 |
| 228 | 2043-02 | 1.69 | 0.07 | 1.62 | 19.85 |
| 229 | 2043-03 | 1.69 | 0.07 | 1.62 | 18.22 |
| 230 | 2043-04 | 1.69 | 0.06 | 1.63 | 16.59 |
| 231 | 2043-05 | 1.69 | 0.05 | 1.63 | 14.96 |
| 232 | 2043-06 | 1.69 | 0.05 | 1.64 | 13.32 |
| 233 | 2043-07 | 1.69 | 0.04 | 1.65 | 11.67 |
| 234 | 2043-08 | 1.69 | 0.04 | 1.65 | 10.02 |
| 235 | 2043-09 | 1.69 | 0.03 | 1.66 | 8.36 |
| 236 | 2043-10 | 1.69 | 0.03 | 1.66 | 6.70 |
| 237 | 2043-11 | 1.69 | 0.02 | 1.67 | 5.03 |
| 238 | 2043-12 | 1.69 | 0.02 | 1.67 | 3.36 |
| 239 | 2044-01 | 1.69 | 0.01 | 1.68 | 1.68 |
| 240 | 2044-02 | 1.69 | 0.01 | 1.68 | 0.00 |
等额本金还款方式:
贷款总额:280元
还款月数:20年
首月还款:2.09元
每月递减:0元
利息总额:111.06元
本息合计:391.06元
节省利息:14.39元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-03 | 2.09 | 0.92 | 1.17 | 278.83 |
| 2 | 2024-04 | 2.08 | 0.92 | 1.17 | 277.67 |
| 3 | 2024-05 | 2.08 | 0.91 | 1.17 | 276.50 |
| 4 | 2024-06 | 2.08 | 0.91 | 1.17 | 275.33 |
| 5 | 2024-07 | 2.07 | 0.91 | 1.17 | 274.17 |
| 6 | 2024-08 | 2.07 | 0.90 | 1.17 | 273.00 |
| 7 | 2024-09 | 2.07 | 0.90 | 1.17 | 271.83 |
| 8 | 2024-10 | 2.06 | 0.89 | 1.17 | 270.67 |
| 9 | 2024-11 | 2.06 | 0.89 | 1.17 | 269.50 |
| 10 | 2024-12 | 2.05 | 0.89 | 1.17 | 268.33 |
| 11 | 2025-01 | 2.05 | 0.88 | 1.17 | 267.17 |
| 12 | 2025-02 | 2.05 | 0.88 | 1.17 | 266.00 |
| 13 | 2025-03 | 2.04 | 0.88 | 1.17 | 264.83 |
| 14 | 2025-04 | 2.04 | 0.87 | 1.17 | 263.67 |
| 15 | 2025-05 | 2.03 | 0.87 | 1.17 | 262.50 |
| 16 | 2025-06 | 2.03 | 0.86 | 1.17 | 261.33 |
| 17 | 2025-07 | 2.03 | 0.86 | 1.17 | 260.17 |
| 18 | 2025-08 | 2.02 | 0.86 | 1.17 | 259.00 |
| 19 | 2025-09 | 2.02 | 0.85 | 1.17 | 257.83 |
| 20 | 2025-10 | 2.02 | 0.85 | 1.17 | 256.67 |
| 21 | 2025-11 | 2.01 | 0.84 | 1.17 | 255.50 |
| 22 | 2025-12 | 2.01 | 0.84 | 1.17 | 254.33 |
| 23 | 2026-01 | 2.00 | 0.84 | 1.17 | 253.17 |
| 24 | 2026-02 | 2.00 | 0.83 | 1.17 | 252.00 |
| 25 | 2026-03 | 2.00 | 0.83 | 1.17 | 250.83 |
| 26 | 2026-04 | 1.99 | 0.83 | 1.17 | 249.67 |
| 27 | 2026-05 | 1.99 | 0.82 | 1.17 | 248.50 |
| 28 | 2026-06 | 1.98 | 0.82 | 1.17 | 247.33 |
| 29 | 2026-07 | 1.98 | 0.81 | 1.17 | 246.17 |
| 30 | 2026-08 | 1.98 | 0.81 | 1.17 | 245.00 |
| 31 | 2026-09 | 1.97 | 0.81 | 1.17 | 243.83 |
| 32 | 2026-10 | 1.97 | 0.80 | 1.17 | 242.67 |
| 33 | 2026-11 | 1.97 | 0.80 | 1.17 | 241.50 |
| 34 | 2026-12 | 1.96 | 0.79 | 1.17 | 240.33 |
| 35 | 2027-01 | 1.96 | 0.79 | 1.17 | 239.17 |
| 36 | 2027-02 | 1.95 | 0.79 | 1.17 | 238.00 |
| 37 | 2027-03 | 1.95 | 0.78 | 1.17 | 236.83 |
| 38 | 2027-04 | 1.95 | 0.78 | 1.17 | 235.67 |
| 39 | 2027-05 | 1.94 | 0.78 | 1.17 | 234.50 |
| 40 | 2027-06 | 1.94 | 0.77 | 1.17 | 233.33 |
| 41 | 2027-07 | 1.93 | 0.77 | 1.17 | 232.17 |
| 42 | 2027-08 | 1.93 | 0.76 | 1.17 | 231.00 |
| 43 | 2027-09 | 1.93 | 0.76 | 1.17 | 229.83 |
| 44 | 2027-10 | 1.92 | 0.76 | 1.17 | 228.67 |
| 45 | 2027-11 | 1.92 | 0.75 | 1.17 | 227.50 |
| 46 | 2027-12 | 1.92 | 0.75 | 1.17 | 226.33 |
| 47 | 2028-01 | 1.91 | 0.75 | 1.17 | 225.17 |
| 48 | 2028-02 | 1.91 | 0.74 | 1.17 | 224.00 |
| 49 | 2028-03 | 1.90 | 0.74 | 1.17 | 222.83 |
| 50 | 2028-04 | 1.90 | 0.73 | 1.17 | 221.67 |
| 51 | 2028-05 | 1.90 | 0.73 | 1.17 | 220.50 |
| 52 | 2028-06 | 1.89 | 0.73 | 1.17 | 219.33 |
| 53 | 2028-07 | 1.89 | 0.72 | 1.17 | 218.17 |
| 54 | 2028-08 | 1.88 | 0.72 | 1.17 | 217.00 |
| 55 | 2028-09 | 1.88 | 0.71 | 1.17 | 215.83 |
| 56 | 2028-10 | 1.88 | 0.71 | 1.17 | 214.67 |
| 57 | 2028-11 | 1.87 | 0.71 | 1.17 | 213.50 |
| 58 | 2028-12 | 1.87 | 0.70 | 1.17 | 212.33 |
| 59 | 2029-01 | 1.87 | 0.70 | 1.17 | 211.17 |
| 60 | 2029-02 | 1.86 | 0.70 | 1.17 | 210.00 |
| 61 | 2029-03 | 1.86 | 0.69 | 1.17 | 208.83 |
| 62 | 2029-04 | 1.85 | 0.69 | 1.17 | 207.67 |
| 63 | 2029-05 | 1.85 | 0.68 | 1.17 | 206.50 |
| 64 | 2029-06 | 1.85 | 0.68 | 1.17 | 205.33 |
| 65 | 2029-07 | 1.84 | 0.68 | 1.17 | 204.17 |
| 66 | 2029-08 | 1.84 | 0.67 | 1.17 | 203.00 |
| 67 | 2029-09 | 1.83 | 0.67 | 1.17 | 201.83 |
| 68 | 2029-10 | 1.83 | 0.66 | 1.17 | 200.67 |
| 69 | 2029-11 | 1.83 | 0.66 | 1.17 | 199.50 |
| 70 | 2029-12 | 1.82 | 0.66 | 1.17 | 198.33 |
| 71 | 2030-01 | 1.82 | 0.65 | 1.17 | 197.17 |
| 72 | 2030-02 | 1.82 | 0.65 | 1.17 | 196.00 |
| 73 | 2030-03 | 1.81 | 0.65 | 1.17 | 194.83 |
| 74 | 2030-04 | 1.81 | 0.64 | 1.17 | 193.67 |
| 75 | 2030-05 | 1.80 | 0.64 | 1.17 | 192.50 |
| 76 | 2030-06 | 1.80 | 0.63 | 1.17 | 191.33 |
| 77 | 2030-07 | 1.80 | 0.63 | 1.17 | 190.17 |
| 78 | 2030-08 | 1.79 | 0.63 | 1.17 | 189.00 |
| 79 | 2030-09 | 1.79 | 0.62 | 1.17 | 187.83 |
| 80 | 2030-10 | 1.78 | 0.62 | 1.17 | 186.67 |
| 81 | 2030-11 | 1.78 | 0.61 | 1.17 | 185.50 |
| 82 | 2030-12 | 1.78 | 0.61 | 1.17 | 184.33 |
| 83 | 2031-01 | 1.77 | 0.61 | 1.17 | 183.17 |
| 84 | 2031-02 | 1.77 | 0.60 | 1.17 | 182.00 |
| 85 | 2031-03 | 1.77 | 0.60 | 1.17 | 180.83 |
| 86 | 2031-04 | 1.76 | 0.60 | 1.17 | 179.67 |
| 87 | 2031-05 | 1.76 | 0.59 | 1.17 | 178.50 |
| 88 | 2031-06 | 1.75 | 0.59 | 1.17 | 177.33 |
| 89 | 2031-07 | 1.75 | 0.58 | 1.17 | 176.17 |
| 90 | 2031-08 | 1.75 | 0.58 | 1.17 | 175.00 |
| 91 | 2031-09 | 1.74 | 0.58 | 1.17 | 173.83 |
| 92 | 2031-10 | 1.74 | 0.57 | 1.17 | 172.67 |
| 93 | 2031-11 | 1.74 | 0.57 | 1.17 | 171.50 |
| 94 | 2031-12 | 1.73 | 0.56 | 1.17 | 170.33 |
| 95 | 2032-01 | 1.73 | 0.56 | 1.17 | 169.17 |
| 96 | 2032-02 | 1.72 | 0.56 | 1.17 | 168.00 |
| 97 | 2032-03 | 1.72 | 0.55 | 1.17 | 166.83 |
| 98 | 2032-04 | 1.72 | 0.55 | 1.17 | 165.67 |
| 99 | 2032-05 | 1.71 | 0.55 | 1.17 | 164.50 |
| 100 | 2032-06 | 1.71 | 0.54 | 1.17 | 163.33 |
| 101 | 2032-07 | 1.70 | 0.54 | 1.17 | 162.17 |
| 102 | 2032-08 | 1.70 | 0.53 | 1.17 | 161.00 |
| 103 | 2032-09 | 1.70 | 0.53 | 1.17 | 159.83 |
| 104 | 2032-10 | 1.69 | 0.53 | 1.17 | 158.67 |
| 105 | 2032-11 | 1.69 | 0.52 | 1.17 | 157.50 |
| 106 | 2032-12 | 1.69 | 0.52 | 1.17 | 156.33 |
| 107 | 2033-01 | 1.68 | 0.51 | 1.17 | 155.17 |
| 108 | 2033-02 | 1.68 | 0.51 | 1.17 | 154.00 |
| 109 | 2033-03 | 1.67 | 0.51 | 1.17 | 152.83 |
| 110 | 2033-04 | 1.67 | 0.50 | 1.17 | 151.67 |
| 111 | 2033-05 | 1.67 | 0.50 | 1.17 | 150.50 |
| 112 | 2033-06 | 1.66 | 0.50 | 1.17 | 149.33 |
| 113 | 2033-07 | 1.66 | 0.49 | 1.17 | 148.17 |
| 114 | 2033-08 | 1.65 | 0.49 | 1.17 | 147.00 |
| 115 | 2033-09 | 1.65 | 0.48 | 1.17 | 145.83 |
| 116 | 2033-10 | 1.65 | 0.48 | 1.17 | 144.67 |
| 117 | 2033-11 | 1.64 | 0.48 | 1.17 | 143.50 |
| 118 | 2033-12 | 1.64 | 0.47 | 1.17 | 142.33 |
| 119 | 2034-01 | 1.64 | 0.47 | 1.17 | 141.17 |
| 120 | 2034-02 | 1.63 | 0.46 | 1.17 | 140.00 |
| 121 | 2034-03 | 1.63 | 0.46 | 1.17 | 138.83 |
| 122 | 2034-04 | 1.62 | 0.46 | 1.17 | 137.67 |
| 123 | 2034-05 | 1.62 | 0.45 | 1.17 | 136.50 |
| 124 | 2034-06 | 1.62 | 0.45 | 1.17 | 135.33 |
| 125 | 2034-07 | 1.61 | 0.45 | 1.17 | 134.17 |
| 126 | 2034-08 | 1.61 | 0.44 | 1.17 | 133.00 |
| 127 | 2034-09 | 1.60 | 0.44 | 1.17 | 131.83 |
| 128 | 2034-10 | 1.60 | 0.43 | 1.17 | 130.67 |
| 129 | 2034-11 | 1.60 | 0.43 | 1.17 | 129.50 |
| 130 | 2034-12 | 1.59 | 0.43 | 1.17 | 128.33 |
| 131 | 2035-01 | 1.59 | 0.42 | 1.17 | 127.17 |
| 132 | 2035-02 | 1.59 | 0.42 | 1.17 | 126.00 |
| 133 | 2035-03 | 1.58 | 0.41 | 1.17 | 124.83 |
| 134 | 2035-04 | 1.58 | 0.41 | 1.17 | 123.67 |
| 135 | 2035-05 | 1.57 | 0.41 | 1.17 | 122.50 |
| 136 | 2035-06 | 1.57 | 0.40 | 1.17 | 121.33 |
| 137 | 2035-07 | 1.57 | 0.40 | 1.17 | 120.17 |
| 138 | 2035-08 | 1.56 | 0.40 | 1.17 | 119.00 |
| 139 | 2035-09 | 1.56 | 0.39 | 1.17 | 117.83 |
| 140 | 2035-10 | 1.55 | 0.39 | 1.17 | 116.67 |
| 141 | 2035-11 | 1.55 | 0.38 | 1.17 | 115.50 |
| 142 | 2035-12 | 1.55 | 0.38 | 1.17 | 114.33 |
| 143 | 2036-01 | 1.54 | 0.38 | 1.17 | 113.17 |
| 144 | 2036-02 | 1.54 | 0.37 | 1.17 | 112.00 |
| 145 | 2036-03 | 1.54 | 0.37 | 1.17 | 110.83 |
| 146 | 2036-04 | 1.53 | 0.36 | 1.17 | 109.67 |
| 147 | 2036-05 | 1.53 | 0.36 | 1.17 | 108.50 |
| 148 | 2036-06 | 1.52 | 0.36 | 1.17 | 107.33 |
| 149 | 2036-07 | 1.52 | 0.35 | 1.17 | 106.17 |
| 150 | 2036-08 | 1.52 | 0.35 | 1.17 | 105.00 |
| 151 | 2036-09 | 1.51 | 0.35 | 1.17 | 103.83 |
| 152 | 2036-10 | 1.51 | 0.34 | 1.17 | 102.67 |
| 153 | 2036-11 | 1.50 | 0.34 | 1.17 | 101.50 |
| 154 | 2036-12 | 1.50 | 0.33 | 1.17 | 100.33 |
| 155 | 2037-01 | 1.50 | 0.33 | 1.17 | 99.17 |
| 156 | 2037-02 | 1.49 | 0.33 | 1.17 | 98.00 |
| 157 | 2037-03 | 1.49 | 0.32 | 1.17 | 96.83 |
| 158 | 2037-04 | 1.49 | 0.32 | 1.17 | 95.67 |
| 159 | 2037-05 | 1.48 | 0.31 | 1.17 | 94.50 |
| 160 | 2037-06 | 1.48 | 0.31 | 1.17 | 93.33 |
| 161 | 2037-07 | 1.47 | 0.31 | 1.17 | 92.17 |
| 162 | 2037-08 | 1.47 | 0.30 | 1.17 | 91.00 |
| 163 | 2037-09 | 1.47 | 0.30 | 1.17 | 89.83 |
| 164 | 2037-10 | 1.46 | 0.30 | 1.17 | 88.67 |
| 165 | 2037-11 | 1.46 | 0.29 | 1.17 | 87.50 |
| 166 | 2037-12 | 1.45 | 0.29 | 1.17 | 86.33 |
| 167 | 2038-01 | 1.45 | 0.28 | 1.17 | 85.17 |
| 168 | 2038-02 | 1.45 | 0.28 | 1.17 | 84.00 |
| 169 | 2038-03 | 1.44 | 0.28 | 1.17 | 82.83 |
| 170 | 2038-04 | 1.44 | 0.27 | 1.17 | 81.67 |
| 171 | 2038-05 | 1.44 | 0.27 | 1.17 | 80.50 |
| 172 | 2038-06 | 1.43 | 0.26 | 1.17 | 79.33 |
| 173 | 2038-07 | 1.43 | 0.26 | 1.17 | 78.17 |
| 174 | 2038-08 | 1.42 | 0.26 | 1.17 | 77.00 |
| 175 | 2038-09 | 1.42 | 0.25 | 1.17 | 75.83 |
| 176 | 2038-10 | 1.42 | 0.25 | 1.17 | 74.67 |
| 177 | 2038-11 | 1.41 | 0.25 | 1.17 | 73.50 |
| 178 | 2038-12 | 1.41 | 0.24 | 1.17 | 72.33 |
| 179 | 2039-01 | 1.40 | 0.24 | 1.17 | 71.17 |
| 180 | 2039-02 | 1.40 | 0.23 | 1.17 | 70.00 |
| 181 | 2039-03 | 1.40 | 0.23 | 1.17 | 68.83 |
| 182 | 2039-04 | 1.39 | 0.23 | 1.17 | 67.67 |
| 183 | 2039-05 | 1.39 | 0.22 | 1.17 | 66.50 |
| 184 | 2039-06 | 1.39 | 0.22 | 1.17 | 65.33 |
| 185 | 2039-07 | 1.38 | 0.22 | 1.17 | 64.17 |
| 186 | 2039-08 | 1.38 | 0.21 | 1.17 | 63.00 |
| 187 | 2039-09 | 1.37 | 0.21 | 1.17 | 61.83 |
| 188 | 2039-10 | 1.37 | 0.20 | 1.17 | 60.67 |
| 189 | 2039-11 | 1.37 | 0.20 | 1.17 | 59.50 |
| 190 | 2039-12 | 1.36 | 0.20 | 1.17 | 58.33 |
| 191 | 2040-01 | 1.36 | 0.19 | 1.17 | 57.17 |
| 192 | 2040-02 | 1.35 | 0.19 | 1.17 | 56.00 |
| 193 | 2040-03 | 1.35 | 0.18 | 1.17 | 54.83 |
| 194 | 2040-04 | 1.35 | 0.18 | 1.17 | 53.67 |
| 195 | 2040-05 | 1.34 | 0.18 | 1.17 | 52.50 |
| 196 | 2040-06 | 1.34 | 0.17 | 1.17 | 51.33 |
| 197 | 2040-07 | 1.34 | 0.17 | 1.17 | 50.17 |
| 198 | 2040-08 | 1.33 | 0.17 | 1.17 | 49.00 |
| 199 | 2040-09 | 1.33 | 0.16 | 1.17 | 47.83 |
| 200 | 2040-10 | 1.32 | 0.16 | 1.17 | 46.67 |
| 201 | 2040-11 | 1.32 | 0.15 | 1.17 | 45.50 |
| 202 | 2040-12 | 1.32 | 0.15 | 1.17 | 44.33 |
| 203 | 2041-01 | 1.31 | 0.15 | 1.17 | 43.17 |
| 204 | 2041-02 | 1.31 | 0.14 | 1.17 | 42.00 |
| 205 | 2041-03 | 1.30 | 0.14 | 1.17 | 40.83 |
| 206 | 2041-04 | 1.30 | 0.13 | 1.17 | 39.67 |
| 207 | 2041-05 | 1.30 | 0.13 | 1.17 | 38.50 |
| 208 | 2041-06 | 1.29 | 0.13 | 1.17 | 37.33 |
| 209 | 2041-07 | 1.29 | 0.12 | 1.17 | 36.17 |
| 210 | 2041-08 | 1.29 | 0.12 | 1.17 | 35.00 |
| 211 | 2041-09 | 1.28 | 0.12 | 1.17 | 33.83 |
| 212 | 2041-10 | 1.28 | 0.11 | 1.17 | 32.67 |
| 213 | 2041-11 | 1.27 | 0.11 | 1.17 | 31.50 |
| 214 | 2041-12 | 1.27 | 0.10 | 1.17 | 30.33 |
| 215 | 2042-01 | 1.27 | 0.10 | 1.17 | 29.17 |
| 216 | 2042-02 | 1.26 | 0.10 | 1.17 | 28.00 |
| 217 | 2042-03 | 1.26 | 0.09 | 1.17 | 26.83 |
| 218 | 2042-04 | 1.25 | 0.09 | 1.17 | 25.67 |
| 219 | 2042-05 | 1.25 | 0.08 | 1.17 | 24.50 |
| 220 | 2042-06 | 1.25 | 0.08 | 1.17 | 23.33 |
| 221 | 2042-07 | 1.24 | 0.08 | 1.17 | 22.17 |
| 222 | 2042-08 | 1.24 | 0.07 | 1.17 | 21.00 |
| 223 | 2042-09 | 1.24 | 0.07 | 1.17 | 19.83 |
| 224 | 2042-10 | 1.23 | 0.07 | 1.17 | 18.67 |
| 225 | 2042-11 | 1.23 | 0.06 | 1.17 | 17.50 |
| 226 | 2042-12 | 1.22 | 0.06 | 1.17 | 16.33 |
| 227 | 2043-01 | 1.22 | 0.05 | 1.17 | 15.17 |
| 228 | 2043-02 | 1.22 | 0.05 | 1.17 | 14.00 |
| 229 | 2043-03 | 1.21 | 0.05 | 1.17 | 12.83 |
| 230 | 2043-04 | 1.21 | 0.04 | 1.17 | 11.67 |
| 231 | 2043-05 | 1.21 | 0.04 | 1.17 | 10.50 |
| 232 | 2043-06 | 1.20 | 0.03 | 1.17 | 9.33 |
| 233 | 2043-07 | 1.20 | 0.03 | 1.17 | 8.17 |
| 234 | 2043-08 | 1.19 | 0.03 | 1.17 | 7.00 |
| 235 | 2043-09 | 1.19 | 0.02 | 1.17 | 5.83 |
| 236 | 2043-10 | 1.19 | 0.02 | 1.17 | 4.67 |
| 237 | 2043-11 | 1.18 | 0.02 | 1.17 | 3.50 |
| 238 | 2043-12 | 1.18 | 0.01 | 1.17 | 2.33 |
| 239 | 2044-01 | 1.17 | 0.01 | 1.17 | 1.17 |
| 240 | 2044-02 | 1.17 | 0.00 | 1.17 | 0.00 |