上海贷款80元(公积金贷款)房贷,还款19年2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:80元
还款月数:19年2个月
每月还款:0.47元
利息总额:27.59元
本息合计:107.59元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-09 | 0.47 | 0.22 | 0.25 | 79.75 |
| 2 | 2024-10 | 0.47 | 0.22 | 0.25 | 79.50 |
| 3 | 2024-11 | 0.47 | 0.22 | 0.25 | 79.24 |
| 4 | 2024-12 | 0.47 | 0.21 | 0.25 | 78.99 |
| 5 | 2025-01 | 0.47 | 0.21 | 0.25 | 78.74 |
| 6 | 2025-02 | 0.47 | 0.21 | 0.25 | 78.48 |
| 7 | 2025-03 | 0.47 | 0.21 | 0.26 | 78.23 |
| 8 | 2025-04 | 0.47 | 0.21 | 0.26 | 77.97 |
| 9 | 2025-05 | 0.47 | 0.21 | 0.26 | 77.72 |
| 10 | 2025-06 | 0.47 | 0.21 | 0.26 | 77.46 |
| 11 | 2025-07 | 0.47 | 0.21 | 0.26 | 77.20 |
| 12 | 2025-08 | 0.47 | 0.21 | 0.26 | 76.94 |
| 13 | 2025-09 | 0.47 | 0.21 | 0.26 | 76.68 |
| 14 | 2025-10 | 0.47 | 0.21 | 0.26 | 76.42 |
| 15 | 2025-11 | 0.47 | 0.21 | 0.26 | 76.16 |
| 16 | 2025-12 | 0.47 | 0.21 | 0.26 | 75.90 |
| 17 | 2026-01 | 0.47 | 0.21 | 0.26 | 75.64 |
| 18 | 2026-02 | 0.47 | 0.20 | 0.26 | 75.37 |
| 19 | 2026-03 | 0.47 | 0.20 | 0.26 | 75.11 |
| 20 | 2026-04 | 0.47 | 0.20 | 0.26 | 74.85 |
| 21 | 2026-05 | 0.47 | 0.20 | 0.27 | 74.58 |
| 22 | 2026-06 | 0.47 | 0.20 | 0.27 | 74.32 |
| 23 | 2026-07 | 0.47 | 0.20 | 0.27 | 74.05 |
| 24 | 2026-08 | 0.47 | 0.20 | 0.27 | 73.78 |
| 25 | 2026-09 | 0.47 | 0.20 | 0.27 | 73.51 |
| 26 | 2026-10 | 0.47 | 0.20 | 0.27 | 73.24 |
| 27 | 2026-11 | 0.47 | 0.20 | 0.27 | 72.98 |
| 28 | 2026-12 | 0.47 | 0.20 | 0.27 | 72.71 |
| 29 | 2027-01 | 0.47 | 0.20 | 0.27 | 72.43 |
| 30 | 2027-02 | 0.47 | 0.20 | 0.27 | 72.16 |
| 31 | 2027-03 | 0.47 | 0.20 | 0.27 | 71.89 |
| 32 | 2027-04 | 0.47 | 0.19 | 0.27 | 71.62 |
| 33 | 2027-05 | 0.47 | 0.19 | 0.27 | 71.34 |
| 34 | 2027-06 | 0.47 | 0.19 | 0.27 | 71.07 |
| 35 | 2027-07 | 0.47 | 0.19 | 0.28 | 70.79 |
| 36 | 2027-08 | 0.47 | 0.19 | 0.28 | 70.52 |
| 37 | 2027-09 | 0.47 | 0.19 | 0.28 | 70.24 |
| 38 | 2027-10 | 0.47 | 0.19 | 0.28 | 69.96 |
| 39 | 2027-11 | 0.47 | 0.19 | 0.28 | 69.68 |
| 40 | 2027-12 | 0.47 | 0.19 | 0.28 | 69.41 |
| 41 | 2028-01 | 0.47 | 0.19 | 0.28 | 69.13 |
| 42 | 2028-02 | 0.47 | 0.19 | 0.28 | 68.85 |
| 43 | 2028-03 | 0.47 | 0.19 | 0.28 | 68.56 |
| 44 | 2028-04 | 0.47 | 0.19 | 0.28 | 68.28 |
| 45 | 2028-05 | 0.47 | 0.18 | 0.28 | 68.00 |
| 46 | 2028-06 | 0.47 | 0.18 | 0.28 | 67.72 |
| 47 | 2028-07 | 0.47 | 0.18 | 0.28 | 67.43 |
| 48 | 2028-08 | 0.47 | 0.18 | 0.29 | 67.15 |
| 49 | 2028-09 | 0.47 | 0.18 | 0.29 | 66.86 |
| 50 | 2028-10 | 0.47 | 0.18 | 0.29 | 66.57 |
| 51 | 2028-11 | 0.47 | 0.18 | 0.29 | 66.29 |
| 52 | 2028-12 | 0.47 | 0.18 | 0.29 | 66.00 |
| 53 | 2029-01 | 0.47 | 0.18 | 0.29 | 65.71 |
| 54 | 2029-02 | 0.47 | 0.18 | 0.29 | 65.42 |
| 55 | 2029-03 | 0.47 | 0.18 | 0.29 | 65.13 |
| 56 | 2029-04 | 0.47 | 0.18 | 0.29 | 64.84 |
| 57 | 2029-05 | 0.47 | 0.18 | 0.29 | 64.54 |
| 58 | 2029-06 | 0.47 | 0.17 | 0.29 | 64.25 |
| 59 | 2029-07 | 0.47 | 0.17 | 0.29 | 63.96 |
| 60 | 2029-08 | 0.47 | 0.17 | 0.29 | 63.66 |
| 61 | 2029-09 | 0.47 | 0.17 | 0.30 | 63.37 |
| 62 | 2029-10 | 0.47 | 0.17 | 0.30 | 63.07 |
| 63 | 2029-11 | 0.47 | 0.17 | 0.30 | 62.77 |
| 64 | 2029-12 | 0.47 | 0.17 | 0.30 | 62.48 |
| 65 | 2030-01 | 0.47 | 0.17 | 0.30 | 62.18 |
| 66 | 2030-02 | 0.47 | 0.17 | 0.30 | 61.88 |
| 67 | 2030-03 | 0.47 | 0.17 | 0.30 | 61.58 |
| 68 | 2030-04 | 0.47 | 0.17 | 0.30 | 61.28 |
| 69 | 2030-05 | 0.47 | 0.17 | 0.30 | 60.98 |
| 70 | 2030-06 | 0.47 | 0.17 | 0.30 | 60.67 |
| 71 | 2030-07 | 0.47 | 0.16 | 0.30 | 60.37 |
| 72 | 2030-08 | 0.47 | 0.16 | 0.30 | 60.07 |
| 73 | 2030-09 | 0.47 | 0.16 | 0.31 | 59.76 |
| 74 | 2030-10 | 0.47 | 0.16 | 0.31 | 59.45 |
| 75 | 2030-11 | 0.47 | 0.16 | 0.31 | 59.15 |
| 76 | 2030-12 | 0.47 | 0.16 | 0.31 | 58.84 |
| 77 | 2031-01 | 0.47 | 0.16 | 0.31 | 58.53 |
| 78 | 2031-02 | 0.47 | 0.16 | 0.31 | 58.22 |
| 79 | 2031-03 | 0.47 | 0.16 | 0.31 | 57.91 |
| 80 | 2031-04 | 0.47 | 0.16 | 0.31 | 57.60 |
| 81 | 2031-05 | 0.47 | 0.16 | 0.31 | 57.29 |
| 82 | 2031-06 | 0.47 | 0.16 | 0.31 | 56.98 |
| 83 | 2031-07 | 0.47 | 0.15 | 0.31 | 56.66 |
| 84 | 2031-08 | 0.47 | 0.15 | 0.31 | 56.35 |
| 85 | 2031-09 | 0.47 | 0.15 | 0.32 | 56.03 |
| 86 | 2031-10 | 0.47 | 0.15 | 0.32 | 55.72 |
| 87 | 2031-11 | 0.47 | 0.15 | 0.32 | 55.40 |
| 88 | 2031-12 | 0.47 | 0.15 | 0.32 | 55.08 |
| 89 | 2032-01 | 0.47 | 0.15 | 0.32 | 54.76 |
| 90 | 2032-02 | 0.47 | 0.15 | 0.32 | 54.45 |
| 91 | 2032-03 | 0.47 | 0.15 | 0.32 | 54.12 |
| 92 | 2032-04 | 0.47 | 0.15 | 0.32 | 53.80 |
| 93 | 2032-05 | 0.47 | 0.15 | 0.32 | 53.48 |
| 94 | 2032-06 | 0.47 | 0.14 | 0.32 | 53.16 |
| 95 | 2032-07 | 0.47 | 0.14 | 0.32 | 52.83 |
| 96 | 2032-08 | 0.47 | 0.14 | 0.32 | 52.51 |
| 97 | 2032-09 | 0.47 | 0.14 | 0.33 | 52.18 |
| 98 | 2032-10 | 0.47 | 0.14 | 0.33 | 51.86 |
| 99 | 2032-11 | 0.47 | 0.14 | 0.33 | 51.53 |
| 100 | 2032-12 | 0.47 | 0.14 | 0.33 | 51.20 |
| 101 | 2033-01 | 0.47 | 0.14 | 0.33 | 50.87 |
| 102 | 2033-02 | 0.47 | 0.14 | 0.33 | 50.54 |
| 103 | 2033-03 | 0.47 | 0.14 | 0.33 | 50.21 |
| 104 | 2033-04 | 0.47 | 0.14 | 0.33 | 49.88 |
| 105 | 2033-05 | 0.47 | 0.14 | 0.33 | 49.55 |
| 106 | 2033-06 | 0.47 | 0.13 | 0.33 | 49.21 |
| 107 | 2033-07 | 0.47 | 0.13 | 0.33 | 48.88 |
| 108 | 2033-08 | 0.47 | 0.13 | 0.34 | 48.54 |
| 109 | 2033-09 | 0.47 | 0.13 | 0.34 | 48.21 |
| 110 | 2033-10 | 0.47 | 0.13 | 0.34 | 47.87 |
| 111 | 2033-11 | 0.47 | 0.13 | 0.34 | 47.53 |
| 112 | 2033-12 | 0.47 | 0.13 | 0.34 | 47.19 |
| 113 | 2034-01 | 0.47 | 0.13 | 0.34 | 46.85 |
| 114 | 2034-02 | 0.47 | 0.13 | 0.34 | 46.51 |
| 115 | 2034-03 | 0.47 | 0.13 | 0.34 | 46.17 |
| 116 | 2034-04 | 0.47 | 0.13 | 0.34 | 45.83 |
| 117 | 2034-05 | 0.47 | 0.12 | 0.34 | 45.48 |
| 118 | 2034-06 | 0.47 | 0.12 | 0.34 | 45.14 |
| 119 | 2034-07 | 0.47 | 0.12 | 0.35 | 44.79 |
| 120 | 2034-08 | 0.47 | 0.12 | 0.35 | 44.45 |
| 121 | 2034-09 | 0.47 | 0.12 | 0.35 | 44.10 |
| 122 | 2034-10 | 0.47 | 0.12 | 0.35 | 43.75 |
| 123 | 2034-11 | 0.47 | 0.12 | 0.35 | 43.40 |
| 124 | 2034-12 | 0.47 | 0.12 | 0.35 | 43.05 |
| 125 | 2035-01 | 0.47 | 0.12 | 0.35 | 42.70 |
| 126 | 2035-02 | 0.47 | 0.12 | 0.35 | 42.35 |
| 127 | 2035-03 | 0.47 | 0.11 | 0.35 | 42.00 |
| 128 | 2035-04 | 0.47 | 0.11 | 0.35 | 41.64 |
| 129 | 2035-05 | 0.47 | 0.11 | 0.36 | 41.29 |
| 130 | 2035-06 | 0.47 | 0.11 | 0.36 | 40.93 |
| 131 | 2035-07 | 0.47 | 0.11 | 0.36 | 40.57 |
| 132 | 2035-08 | 0.47 | 0.11 | 0.36 | 40.22 |
| 133 | 2035-09 | 0.47 | 0.11 | 0.36 | 39.86 |
| 134 | 2035-10 | 0.47 | 0.11 | 0.36 | 39.50 |
| 135 | 2035-11 | 0.47 | 0.11 | 0.36 | 39.14 |
| 136 | 2035-12 | 0.47 | 0.11 | 0.36 | 38.78 |
| 137 | 2036-01 | 0.47 | 0.11 | 0.36 | 38.41 |
| 138 | 2036-02 | 0.47 | 0.10 | 0.36 | 38.05 |
| 139 | 2036-03 | 0.47 | 0.10 | 0.36 | 37.68 |
| 140 | 2036-04 | 0.47 | 0.10 | 0.37 | 37.32 |
| 141 | 2036-05 | 0.47 | 0.10 | 0.37 | 36.95 |
| 142 | 2036-06 | 0.47 | 0.10 | 0.37 | 36.58 |
| 143 | 2036-07 | 0.47 | 0.10 | 0.37 | 36.21 |
| 144 | 2036-08 | 0.47 | 0.10 | 0.37 | 35.85 |
| 145 | 2036-09 | 0.47 | 0.10 | 0.37 | 35.47 |
| 146 | 2036-10 | 0.47 | 0.10 | 0.37 | 35.10 |
| 147 | 2036-11 | 0.47 | 0.10 | 0.37 | 34.73 |
| 148 | 2036-12 | 0.47 | 0.09 | 0.37 | 34.36 |
| 149 | 2037-01 | 0.47 | 0.09 | 0.37 | 33.98 |
| 150 | 2037-02 | 0.47 | 0.09 | 0.38 | 33.61 |
| 151 | 2037-03 | 0.47 | 0.09 | 0.38 | 33.23 |
| 152 | 2037-04 | 0.47 | 0.09 | 0.38 | 32.85 |
| 153 | 2037-05 | 0.47 | 0.09 | 0.38 | 32.47 |
| 154 | 2037-06 | 0.47 | 0.09 | 0.38 | 32.09 |
| 155 | 2037-07 | 0.47 | 0.09 | 0.38 | 31.71 |
| 156 | 2037-08 | 0.47 | 0.09 | 0.38 | 31.33 |
| 157 | 2037-09 | 0.47 | 0.08 | 0.38 | 30.95 |
| 158 | 2037-10 | 0.47 | 0.08 | 0.38 | 30.56 |
| 159 | 2037-11 | 0.47 | 0.08 | 0.39 | 30.18 |
| 160 | 2037-12 | 0.47 | 0.08 | 0.39 | 29.79 |
| 161 | 2038-01 | 0.47 | 0.08 | 0.39 | 29.40 |
| 162 | 2038-02 | 0.47 | 0.08 | 0.39 | 29.02 |
| 163 | 2038-03 | 0.47 | 0.08 | 0.39 | 28.63 |
| 164 | 2038-04 | 0.47 | 0.08 | 0.39 | 28.24 |
| 165 | 2038-05 | 0.47 | 0.08 | 0.39 | 27.85 |
| 166 | 2038-06 | 0.47 | 0.08 | 0.39 | 27.45 |
| 167 | 2038-07 | 0.47 | 0.07 | 0.39 | 27.06 |
| 168 | 2038-08 | 0.47 | 0.07 | 0.39 | 26.67 |
| 169 | 2038-09 | 0.47 | 0.07 | 0.40 | 26.27 |
| 170 | 2038-10 | 0.47 | 0.07 | 0.40 | 25.87 |
| 171 | 2038-11 | 0.47 | 0.07 | 0.40 | 25.48 |
| 172 | 2038-12 | 0.47 | 0.07 | 0.40 | 25.08 |
| 173 | 2039-01 | 0.47 | 0.07 | 0.40 | 24.68 |
| 174 | 2039-02 | 0.47 | 0.07 | 0.40 | 24.28 |
| 175 | 2039-03 | 0.47 | 0.07 | 0.40 | 23.87 |
| 176 | 2039-04 | 0.47 | 0.06 | 0.40 | 23.47 |
| 177 | 2039-05 | 0.47 | 0.06 | 0.40 | 23.07 |
| 178 | 2039-06 | 0.47 | 0.06 | 0.41 | 22.66 |
| 179 | 2039-07 | 0.47 | 0.06 | 0.41 | 22.25 |
| 180 | 2039-08 | 0.47 | 0.06 | 0.41 | 21.85 |
| 181 | 2039-09 | 0.47 | 0.06 | 0.41 | 21.44 |
| 182 | 2039-10 | 0.47 | 0.06 | 0.41 | 21.03 |
| 183 | 2039-11 | 0.47 | 0.06 | 0.41 | 20.62 |
| 184 | 2039-12 | 0.47 | 0.06 | 0.41 | 20.21 |
| 185 | 2040-01 | 0.47 | 0.05 | 0.41 | 19.79 |
| 186 | 2040-02 | 0.47 | 0.05 | 0.41 | 19.38 |
| 187 | 2040-03 | 0.47 | 0.05 | 0.42 | 18.96 |
| 188 | 2040-04 | 0.47 | 0.05 | 0.42 | 18.55 |
| 189 | 2040-05 | 0.47 | 0.05 | 0.42 | 18.13 |
| 190 | 2040-06 | 0.47 | 0.05 | 0.42 | 17.71 |
| 191 | 2040-07 | 0.47 | 0.05 | 0.42 | 17.29 |
| 192 | 2040-08 | 0.47 | 0.05 | 0.42 | 16.87 |
| 193 | 2040-09 | 0.47 | 0.05 | 0.42 | 16.45 |
| 194 | 2040-10 | 0.47 | 0.04 | 0.42 | 16.02 |
| 195 | 2040-11 | 0.47 | 0.04 | 0.42 | 15.60 |
| 196 | 2040-12 | 0.47 | 0.04 | 0.43 | 15.17 |
| 197 | 2041-01 | 0.47 | 0.04 | 0.43 | 14.75 |
| 198 | 2041-02 | 0.47 | 0.04 | 0.43 | 14.32 |
| 199 | 2041-03 | 0.47 | 0.04 | 0.43 | 13.89 |
| 200 | 2041-04 | 0.47 | 0.04 | 0.43 | 13.46 |
| 201 | 2041-05 | 0.47 | 0.04 | 0.43 | 13.03 |
| 202 | 2041-06 | 0.47 | 0.04 | 0.43 | 12.60 |
| 203 | 2041-07 | 0.47 | 0.03 | 0.43 | 12.16 |
| 204 | 2041-08 | 0.47 | 0.03 | 0.43 | 11.73 |
| 205 | 2041-09 | 0.47 | 0.03 | 0.44 | 11.29 |
| 206 | 2041-10 | 0.47 | 0.03 | 0.44 | 10.86 |
| 207 | 2041-11 | 0.47 | 0.03 | 0.44 | 10.42 |
| 208 | 2041-12 | 0.47 | 0.03 | 0.44 | 9.98 |
| 209 | 2042-01 | 0.47 | 0.03 | 0.44 | 9.54 |
| 210 | 2042-02 | 0.47 | 0.03 | 0.44 | 9.09 |
| 211 | 2042-03 | 0.47 | 0.02 | 0.44 | 8.65 |
| 212 | 2042-04 | 0.47 | 0.02 | 0.44 | 8.21 |
| 213 | 2042-05 | 0.47 | 0.02 | 0.45 | 7.76 |
| 214 | 2042-06 | 0.47 | 0.02 | 0.45 | 7.32 |
| 215 | 2042-07 | 0.47 | 0.02 | 0.45 | 6.87 |
| 216 | 2042-08 | 0.47 | 0.02 | 0.45 | 6.42 |
| 217 | 2042-09 | 0.47 | 0.02 | 0.45 | 5.97 |
| 218 | 2042-10 | 0.47 | 0.02 | 0.45 | 5.52 |
| 219 | 2042-11 | 0.47 | 0.01 | 0.45 | 5.06 |
| 220 | 2042-12 | 0.47 | 0.01 | 0.45 | 4.61 |
| 221 | 2043-01 | 0.47 | 0.01 | 0.46 | 4.15 |
| 222 | 2043-02 | 0.47 | 0.01 | 0.46 | 3.70 |
| 223 | 2043-03 | 0.47 | 0.01 | 0.46 | 3.24 |
| 224 | 2043-04 | 0.47 | 0.01 | 0.46 | 2.78 |
| 225 | 2043-05 | 0.47 | 0.01 | 0.46 | 2.32 |
| 226 | 2043-06 | 0.47 | 0.01 | 0.46 | 1.86 |
| 227 | 2043-07 | 0.47 | 0.01 | 0.46 | 1.40 |
| 228 | 2043-08 | 0.47 | 0.00 | 0.46 | 0.93 |
| 229 | 2043-09 | 0.47 | 0.00 | 0.47 | 0.47 |
| 230 | 2043-10 | 0.47 | 0.00 | 0.47 | 0.00 |
等额本金还款方式:
贷款总额:80元
还款月数:19年2个月
首月还款:0.56元
每月递减:0元
利息总额:25.02元
本息合计:105.02元
节省利息:2.57元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-09 | 0.56 | 0.22 | 0.35 | 79.65 |
| 2 | 2024-10 | 0.56 | 0.22 | 0.35 | 79.30 |
| 3 | 2024-11 | 0.56 | 0.21 | 0.35 | 78.96 |
| 4 | 2024-12 | 0.56 | 0.21 | 0.35 | 78.61 |
| 5 | 2025-01 | 0.56 | 0.21 | 0.35 | 78.26 |
| 6 | 2025-02 | 0.56 | 0.21 | 0.35 | 77.91 |
| 7 | 2025-03 | 0.56 | 0.21 | 0.35 | 77.57 |
| 8 | 2025-04 | 0.56 | 0.21 | 0.35 | 77.22 |
| 9 | 2025-05 | 0.56 | 0.21 | 0.35 | 76.87 |
| 10 | 2025-06 | 0.56 | 0.21 | 0.35 | 76.52 |
| 11 | 2025-07 | 0.56 | 0.21 | 0.35 | 76.17 |
| 12 | 2025-08 | 0.55 | 0.21 | 0.35 | 75.83 |
| 13 | 2025-09 | 0.55 | 0.21 | 0.35 | 75.48 |
| 14 | 2025-10 | 0.55 | 0.20 | 0.35 | 75.13 |
| 15 | 2025-11 | 0.55 | 0.20 | 0.35 | 74.78 |
| 16 | 2025-12 | 0.55 | 0.20 | 0.35 | 74.43 |
| 17 | 2026-01 | 0.55 | 0.20 | 0.35 | 74.09 |
| 18 | 2026-02 | 0.55 | 0.20 | 0.35 | 73.74 |
| 19 | 2026-03 | 0.55 | 0.20 | 0.35 | 73.39 |
| 20 | 2026-04 | 0.55 | 0.20 | 0.35 | 73.04 |
| 21 | 2026-05 | 0.55 | 0.20 | 0.35 | 72.70 |
| 22 | 2026-06 | 0.54 | 0.20 | 0.35 | 72.35 |
| 23 | 2026-07 | 0.54 | 0.20 | 0.35 | 72.00 |
| 24 | 2026-08 | 0.54 | 0.20 | 0.35 | 71.65 |
| 25 | 2026-09 | 0.54 | 0.19 | 0.35 | 71.30 |
| 26 | 2026-10 | 0.54 | 0.19 | 0.35 | 70.96 |
| 27 | 2026-11 | 0.54 | 0.19 | 0.35 | 70.61 |
| 28 | 2026-12 | 0.54 | 0.19 | 0.35 | 70.26 |
| 29 | 2027-01 | 0.54 | 0.19 | 0.35 | 69.91 |
| 30 | 2027-02 | 0.54 | 0.19 | 0.35 | 69.57 |
| 31 | 2027-03 | 0.54 | 0.19 | 0.35 | 69.22 |
| 32 | 2027-04 | 0.54 | 0.19 | 0.35 | 68.87 |
| 33 | 2027-05 | 0.53 | 0.19 | 0.35 | 68.52 |
| 34 | 2027-06 | 0.53 | 0.19 | 0.35 | 68.17 |
| 35 | 2027-07 | 0.53 | 0.18 | 0.35 | 67.83 |
| 36 | 2027-08 | 0.53 | 0.18 | 0.35 | 67.48 |
| 37 | 2027-09 | 0.53 | 0.18 | 0.35 | 67.13 |
| 38 | 2027-10 | 0.53 | 0.18 | 0.35 | 66.78 |
| 39 | 2027-11 | 0.53 | 0.18 | 0.35 | 66.43 |
| 40 | 2027-12 | 0.53 | 0.18 | 0.35 | 66.09 |
| 41 | 2028-01 | 0.53 | 0.18 | 0.35 | 65.74 |
| 42 | 2028-02 | 0.53 | 0.18 | 0.35 | 65.39 |
| 43 | 2028-03 | 0.52 | 0.18 | 0.35 | 65.04 |
| 44 | 2028-04 | 0.52 | 0.18 | 0.35 | 64.70 |
| 45 | 2028-05 | 0.52 | 0.18 | 0.35 | 64.35 |
| 46 | 2028-06 | 0.52 | 0.17 | 0.35 | 64.00 |
| 47 | 2028-07 | 0.52 | 0.17 | 0.35 | 63.65 |
| 48 | 2028-08 | 0.52 | 0.17 | 0.35 | 63.30 |
| 49 | 2028-09 | 0.52 | 0.17 | 0.35 | 62.96 |
| 50 | 2028-10 | 0.52 | 0.17 | 0.35 | 62.61 |
| 51 | 2028-11 | 0.52 | 0.17 | 0.35 | 62.26 |
| 52 | 2028-12 | 0.52 | 0.17 | 0.35 | 61.91 |
| 53 | 2029-01 | 0.52 | 0.17 | 0.35 | 61.57 |
| 54 | 2029-02 | 0.51 | 0.17 | 0.35 | 61.22 |
| 55 | 2029-03 | 0.51 | 0.17 | 0.35 | 60.87 |
| 56 | 2029-04 | 0.51 | 0.16 | 0.35 | 60.52 |
| 57 | 2029-05 | 0.51 | 0.16 | 0.35 | 60.17 |
| 58 | 2029-06 | 0.51 | 0.16 | 0.35 | 59.83 |
| 59 | 2029-07 | 0.51 | 0.16 | 0.35 | 59.48 |
| 60 | 2029-08 | 0.51 | 0.16 | 0.35 | 59.13 |
| 61 | 2029-09 | 0.51 | 0.16 | 0.35 | 58.78 |
| 62 | 2029-10 | 0.51 | 0.16 | 0.35 | 58.43 |
| 63 | 2029-11 | 0.51 | 0.16 | 0.35 | 58.09 |
| 64 | 2029-12 | 0.51 | 0.16 | 0.35 | 57.74 |
| 65 | 2030-01 | 0.50 | 0.16 | 0.35 | 57.39 |
| 66 | 2030-02 | 0.50 | 0.16 | 0.35 | 57.04 |
| 67 | 2030-03 | 0.50 | 0.15 | 0.35 | 56.70 |
| 68 | 2030-04 | 0.50 | 0.15 | 0.35 | 56.35 |
| 69 | 2030-05 | 0.50 | 0.15 | 0.35 | 56.00 |
| 70 | 2030-06 | 0.50 | 0.15 | 0.35 | 55.65 |
| 71 | 2030-07 | 0.50 | 0.15 | 0.35 | 55.30 |
| 72 | 2030-08 | 0.50 | 0.15 | 0.35 | 54.96 |
| 73 | 2030-09 | 0.50 | 0.15 | 0.35 | 54.61 |
| 74 | 2030-10 | 0.50 | 0.15 | 0.35 | 54.26 |
| 75 | 2030-11 | 0.49 | 0.15 | 0.35 | 53.91 |
| 76 | 2030-12 | 0.49 | 0.15 | 0.35 | 53.57 |
| 77 | 2031-01 | 0.49 | 0.15 | 0.35 | 53.22 |
| 78 | 2031-02 | 0.49 | 0.14 | 0.35 | 52.87 |
| 79 | 2031-03 | 0.49 | 0.14 | 0.35 | 52.52 |
| 80 | 2031-04 | 0.49 | 0.14 | 0.35 | 52.17 |
| 81 | 2031-05 | 0.49 | 0.14 | 0.35 | 51.83 |
| 82 | 2031-06 | 0.49 | 0.14 | 0.35 | 51.48 |
| 83 | 2031-07 | 0.49 | 0.14 | 0.35 | 51.13 |
| 84 | 2031-08 | 0.49 | 0.14 | 0.35 | 50.78 |
| 85 | 2031-09 | 0.49 | 0.14 | 0.35 | 50.43 |
| 86 | 2031-10 | 0.48 | 0.14 | 0.35 | 50.09 |
| 87 | 2031-11 | 0.48 | 0.14 | 0.35 | 49.74 |
| 88 | 2031-12 | 0.48 | 0.13 | 0.35 | 49.39 |
| 89 | 2032-01 | 0.48 | 0.13 | 0.35 | 49.04 |
| 90 | 2032-02 | 0.48 | 0.13 | 0.35 | 48.70 |
| 91 | 2032-03 | 0.48 | 0.13 | 0.35 | 48.35 |
| 92 | 2032-04 | 0.48 | 0.13 | 0.35 | 48.00 |
| 93 | 2032-05 | 0.48 | 0.13 | 0.35 | 47.65 |
| 94 | 2032-06 | 0.48 | 0.13 | 0.35 | 47.30 |
| 95 | 2032-07 | 0.48 | 0.13 | 0.35 | 46.96 |
| 96 | 2032-08 | 0.47 | 0.13 | 0.35 | 46.61 |
| 97 | 2032-09 | 0.47 | 0.13 | 0.35 | 46.26 |
| 98 | 2032-10 | 0.47 | 0.13 | 0.35 | 45.91 |
| 99 | 2032-11 | 0.47 | 0.12 | 0.35 | 45.57 |
| 100 | 2032-12 | 0.47 | 0.12 | 0.35 | 45.22 |
| 101 | 2033-01 | 0.47 | 0.12 | 0.35 | 44.87 |
| 102 | 2033-02 | 0.47 | 0.12 | 0.35 | 44.52 |
| 103 | 2033-03 | 0.47 | 0.12 | 0.35 | 44.17 |
| 104 | 2033-04 | 0.47 | 0.12 | 0.35 | 43.83 |
| 105 | 2033-05 | 0.47 | 0.12 | 0.35 | 43.48 |
| 106 | 2033-06 | 0.47 | 0.12 | 0.35 | 43.13 |
| 107 | 2033-07 | 0.46 | 0.12 | 0.35 | 42.78 |
| 108 | 2033-08 | 0.46 | 0.12 | 0.35 | 42.43 |
| 109 | 2033-09 | 0.46 | 0.11 | 0.35 | 42.09 |
| 110 | 2033-10 | 0.46 | 0.11 | 0.35 | 41.74 |
| 111 | 2033-11 | 0.46 | 0.11 | 0.35 | 41.39 |
| 112 | 2033-12 | 0.46 | 0.11 | 0.35 | 41.04 |
| 113 | 2034-01 | 0.46 | 0.11 | 0.35 | 40.70 |
| 114 | 2034-02 | 0.46 | 0.11 | 0.35 | 40.35 |
| 115 | 2034-03 | 0.46 | 0.11 | 0.35 | 40.00 |
| 116 | 2034-04 | 0.46 | 0.11 | 0.35 | 39.65 |
| 117 | 2034-05 | 0.46 | 0.11 | 0.35 | 39.30 |
| 118 | 2034-06 | 0.45 | 0.11 | 0.35 | 38.96 |
| 119 | 2034-07 | 0.45 | 0.11 | 0.35 | 38.61 |
| 120 | 2034-08 | 0.45 | 0.10 | 0.35 | 38.26 |
| 121 | 2034-09 | 0.45 | 0.10 | 0.35 | 37.91 |
| 122 | 2034-10 | 0.45 | 0.10 | 0.35 | 37.57 |
| 123 | 2034-11 | 0.45 | 0.10 | 0.35 | 37.22 |
| 124 | 2034-12 | 0.45 | 0.10 | 0.35 | 36.87 |
| 125 | 2035-01 | 0.45 | 0.10 | 0.35 | 36.52 |
| 126 | 2035-02 | 0.45 | 0.10 | 0.35 | 36.17 |
| 127 | 2035-03 | 0.45 | 0.10 | 0.35 | 35.83 |
| 128 | 2035-04 | 0.44 | 0.10 | 0.35 | 35.48 |
| 129 | 2035-05 | 0.44 | 0.10 | 0.35 | 35.13 |
| 130 | 2035-06 | 0.44 | 0.10 | 0.35 | 34.78 |
| 131 | 2035-07 | 0.44 | 0.09 | 0.35 | 34.43 |
| 132 | 2035-08 | 0.44 | 0.09 | 0.35 | 34.09 |
| 133 | 2035-09 | 0.44 | 0.09 | 0.35 | 33.74 |
| 134 | 2035-10 | 0.44 | 0.09 | 0.35 | 33.39 |
| 135 | 2035-11 | 0.44 | 0.09 | 0.35 | 33.04 |
| 136 | 2035-12 | 0.44 | 0.09 | 0.35 | 32.70 |
| 137 | 2036-01 | 0.44 | 0.09 | 0.35 | 32.35 |
| 138 | 2036-02 | 0.44 | 0.09 | 0.35 | 32.00 |
| 139 | 2036-03 | 0.43 | 0.09 | 0.35 | 31.65 |
| 140 | 2036-04 | 0.43 | 0.09 | 0.35 | 31.30 |
| 141 | 2036-05 | 0.43 | 0.08 | 0.35 | 30.96 |
| 142 | 2036-06 | 0.43 | 0.08 | 0.35 | 30.61 |
| 143 | 2036-07 | 0.43 | 0.08 | 0.35 | 30.26 |
| 144 | 2036-08 | 0.43 | 0.08 | 0.35 | 29.91 |
| 145 | 2036-09 | 0.43 | 0.08 | 0.35 | 29.57 |
| 146 | 2036-10 | 0.43 | 0.08 | 0.35 | 29.22 |
| 147 | 2036-11 | 0.43 | 0.08 | 0.35 | 28.87 |
| 148 | 2036-12 | 0.43 | 0.08 | 0.35 | 28.52 |
| 149 | 2037-01 | 0.43 | 0.08 | 0.35 | 28.17 |
| 150 | 2037-02 | 0.42 | 0.08 | 0.35 | 27.83 |
| 151 | 2037-03 | 0.42 | 0.08 | 0.35 | 27.48 |
| 152 | 2037-04 | 0.42 | 0.07 | 0.35 | 27.13 |
| 153 | 2037-05 | 0.42 | 0.07 | 0.35 | 26.78 |
| 154 | 2037-06 | 0.42 | 0.07 | 0.35 | 26.43 |
| 155 | 2037-07 | 0.42 | 0.07 | 0.35 | 26.09 |
| 156 | 2037-08 | 0.42 | 0.07 | 0.35 | 25.74 |
| 157 | 2037-09 | 0.42 | 0.07 | 0.35 | 25.39 |
| 158 | 2037-10 | 0.42 | 0.07 | 0.35 | 25.04 |
| 159 | 2037-11 | 0.42 | 0.07 | 0.35 | 24.70 |
| 160 | 2037-12 | 0.41 | 0.07 | 0.35 | 24.35 |
| 161 | 2038-01 | 0.41 | 0.07 | 0.35 | 24.00 |
| 162 | 2038-02 | 0.41 | 0.07 | 0.35 | 23.65 |
| 163 | 2038-03 | 0.41 | 0.06 | 0.35 | 23.30 |
| 164 | 2038-04 | 0.41 | 0.06 | 0.35 | 22.96 |
| 165 | 2038-05 | 0.41 | 0.06 | 0.35 | 22.61 |
| 166 | 2038-06 | 0.41 | 0.06 | 0.35 | 22.26 |
| 167 | 2038-07 | 0.41 | 0.06 | 0.35 | 21.91 |
| 168 | 2038-08 | 0.41 | 0.06 | 0.35 | 21.57 |
| 169 | 2038-09 | 0.41 | 0.06 | 0.35 | 21.22 |
| 170 | 2038-10 | 0.41 | 0.06 | 0.35 | 20.87 |
| 171 | 2038-11 | 0.40 | 0.06 | 0.35 | 20.52 |
| 172 | 2038-12 | 0.40 | 0.06 | 0.35 | 20.17 |
| 173 | 2039-01 | 0.40 | 0.05 | 0.35 | 19.83 |
| 174 | 2039-02 | 0.40 | 0.05 | 0.35 | 19.48 |
| 175 | 2039-03 | 0.40 | 0.05 | 0.35 | 19.13 |
| 176 | 2039-04 | 0.40 | 0.05 | 0.35 | 18.78 |
| 177 | 2039-05 | 0.40 | 0.05 | 0.35 | 18.43 |
| 178 | 2039-06 | 0.40 | 0.05 | 0.35 | 18.09 |
| 179 | 2039-07 | 0.40 | 0.05 | 0.35 | 17.74 |
| 180 | 2039-08 | 0.40 | 0.05 | 0.35 | 17.39 |
| 181 | 2039-09 | 0.39 | 0.05 | 0.35 | 17.04 |
| 182 | 2039-10 | 0.39 | 0.05 | 0.35 | 16.70 |
| 183 | 2039-11 | 0.39 | 0.05 | 0.35 | 16.35 |
| 184 | 2039-12 | 0.39 | 0.04 | 0.35 | 16.00 |
| 185 | 2040-01 | 0.39 | 0.04 | 0.35 | 15.65 |
| 186 | 2040-02 | 0.39 | 0.04 | 0.35 | 15.30 |
| 187 | 2040-03 | 0.39 | 0.04 | 0.35 | 14.96 |
| 188 | 2040-04 | 0.39 | 0.04 | 0.35 | 14.61 |
| 189 | 2040-05 | 0.39 | 0.04 | 0.35 | 14.26 |
| 190 | 2040-06 | 0.39 | 0.04 | 0.35 | 13.91 |
| 191 | 2040-07 | 0.39 | 0.04 | 0.35 | 13.57 |
| 192 | 2040-08 | 0.38 | 0.04 | 0.35 | 13.22 |
| 193 | 2040-09 | 0.38 | 0.04 | 0.35 | 12.87 |
| 194 | 2040-10 | 0.38 | 0.03 | 0.35 | 12.52 |
| 195 | 2040-11 | 0.38 | 0.03 | 0.35 | 12.17 |
| 196 | 2040-12 | 0.38 | 0.03 | 0.35 | 11.83 |
| 197 | 2041-01 | 0.38 | 0.03 | 0.35 | 11.48 |
| 198 | 2041-02 | 0.38 | 0.03 | 0.35 | 11.13 |
| 199 | 2041-03 | 0.38 | 0.03 | 0.35 | 10.78 |
| 200 | 2041-04 | 0.38 | 0.03 | 0.35 | 10.43 |
| 201 | 2041-05 | 0.38 | 0.03 | 0.35 | 10.09 |
| 202 | 2041-06 | 0.38 | 0.03 | 0.35 | 9.74 |
| 203 | 2041-07 | 0.37 | 0.03 | 0.35 | 9.39 |
| 204 | 2041-08 | 0.37 | 0.03 | 0.35 | 9.04 |
| 205 | 2041-09 | 0.37 | 0.02 | 0.35 | 8.70 |
| 206 | 2041-10 | 0.37 | 0.02 | 0.35 | 8.35 |
| 207 | 2041-11 | 0.37 | 0.02 | 0.35 | 8.00 |
| 208 | 2041-12 | 0.37 | 0.02 | 0.35 | 7.65 |
| 209 | 2042-01 | 0.37 | 0.02 | 0.35 | 7.30 |
| 210 | 2042-02 | 0.37 | 0.02 | 0.35 | 6.96 |
| 211 | 2042-03 | 0.37 | 0.02 | 0.35 | 6.61 |
| 212 | 2042-04 | 0.37 | 0.02 | 0.35 | 6.26 |
| 213 | 2042-05 | 0.36 | 0.02 | 0.35 | 5.91 |
| 214 | 2042-06 | 0.36 | 0.02 | 0.35 | 5.57 |
| 215 | 2042-07 | 0.36 | 0.02 | 0.35 | 5.22 |
| 216 | 2042-08 | 0.36 | 0.01 | 0.35 | 4.87 |
| 217 | 2042-09 | 0.36 | 0.01 | 0.35 | 4.52 |
| 218 | 2042-10 | 0.36 | 0.01 | 0.35 | 4.17 |
| 219 | 2042-11 | 0.36 | 0.01 | 0.35 | 3.83 |
| 220 | 2042-12 | 0.36 | 0.01 | 0.35 | 3.48 |
| 221 | 2043-01 | 0.36 | 0.01 | 0.35 | 3.13 |
| 222 | 2043-02 | 0.36 | 0.01 | 0.35 | 2.78 |
| 223 | 2043-03 | 0.36 | 0.01 | 0.35 | 2.43 |
| 224 | 2043-04 | 0.35 | 0.01 | 0.35 | 2.09 |
| 225 | 2043-05 | 0.35 | 0.01 | 0.35 | 1.74 |
| 226 | 2043-06 | 0.35 | 0.00 | 0.35 | 1.39 |
| 227 | 2043-07 | 0.35 | 0.00 | 0.35 | 1.04 |
| 228 | 2043-08 | 0.35 | 0.00 | 0.35 | 0.70 |
| 229 | 2043-09 | 0.35 | 0.00 | 0.35 | 0.35 |
| 230 | 2043-10 | 0.35 | 0.00 | 0.35 | 0.00 |