武汉贷款269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:269元
还款月数:20年
每月还款:1.53元
利息总额:97.18元
本息合计:366.18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 | 1.53 | 0.73 | 0.80 | 268.20 |
| 2 | 2024-10 | 1.53 | 0.73 | 0.80 | 267.40 |
| 3 | 2024-11 | 1.53 | 0.72 | 0.80 | 266.60 |
| 4 | 2024-12 | 1.53 | 0.72 | 0.80 | 265.80 |
| 5 | 2025-01 | 1.53 | 0.72 | 0.81 | 264.99 |
| 6 | 2025-02 | 1.53 | 0.72 | 0.81 | 264.18 |
| 7 | 2025-03 | 1.53 | 0.72 | 0.81 | 263.37 |
| 8 | 2025-04 | 1.53 | 0.71 | 0.81 | 262.56 |
| 9 | 2025-05 | 1.53 | 0.71 | 0.81 | 261.75 |
| 10 | 2025-06 | 1.53 | 0.71 | 0.82 | 260.93 |
| 11 | 2025-07 | 1.53 | 0.71 | 0.82 | 260.11 |
| 12 | 2025-08 | 1.53 | 0.70 | 0.82 | 259.29 |
| 13 | 2025-09 | 1.53 | 0.70 | 0.82 | 258.47 |
| 14 | 2025-10 | 1.53 | 0.70 | 0.83 | 257.64 |
| 15 | 2025-11 | 1.53 | 0.70 | 0.83 | 256.81 |
| 16 | 2025-12 | 1.53 | 0.70 | 0.83 | 255.98 |
| 17 | 2026-01 | 1.53 | 0.69 | 0.83 | 255.15 |
| 18 | 2026-02 | 1.53 | 0.69 | 0.83 | 254.31 |
| 19 | 2026-03 | 1.53 | 0.69 | 0.84 | 253.48 |
| 20 | 2026-04 | 1.53 | 0.69 | 0.84 | 252.64 |
| 21 | 2026-05 | 1.53 | 0.68 | 0.84 | 251.80 |
| 22 | 2026-06 | 1.53 | 0.68 | 0.84 | 250.95 |
| 23 | 2026-07 | 1.53 | 0.68 | 0.85 | 250.11 |
| 24 | 2026-08 | 1.53 | 0.68 | 0.85 | 249.26 |
| 25 | 2026-09 | 1.53 | 0.68 | 0.85 | 248.41 |
| 26 | 2026-10 | 1.53 | 0.67 | 0.85 | 247.56 |
| 27 | 2026-11 | 1.53 | 0.67 | 0.86 | 246.70 |
| 28 | 2026-12 | 1.53 | 0.67 | 0.86 | 245.84 |
| 29 | 2027-01 | 1.53 | 0.67 | 0.86 | 244.98 |
| 30 | 2027-02 | 1.53 | 0.66 | 0.86 | 244.12 |
| 31 | 2027-03 | 1.53 | 0.66 | 0.86 | 243.26 |
| 32 | 2027-04 | 1.53 | 0.66 | 0.87 | 242.39 |
| 33 | 2027-05 | 1.53 | 0.66 | 0.87 | 241.52 |
| 34 | 2027-06 | 1.53 | 0.65 | 0.87 | 240.65 |
| 35 | 2027-07 | 1.53 | 0.65 | 0.87 | 239.77 |
| 36 | 2027-08 | 1.53 | 0.65 | 0.88 | 238.90 |
| 37 | 2027-09 | 1.53 | 0.65 | 0.88 | 238.02 |
| 38 | 2027-10 | 1.53 | 0.64 | 0.88 | 237.14 |
| 39 | 2027-11 | 1.53 | 0.64 | 0.88 | 236.25 |
| 40 | 2027-12 | 1.53 | 0.64 | 0.89 | 235.37 |
| 41 | 2028-01 | 1.53 | 0.64 | 0.89 | 234.48 |
| 42 | 2028-02 | 1.53 | 0.64 | 0.89 | 233.59 |
| 43 | 2028-03 | 1.53 | 0.63 | 0.89 | 232.70 |
| 44 | 2028-04 | 1.53 | 0.63 | 0.90 | 231.80 |
| 45 | 2028-05 | 1.53 | 0.63 | 0.90 | 230.90 |
| 46 | 2028-06 | 1.53 | 0.63 | 0.90 | 230.00 |
| 47 | 2028-07 | 1.53 | 0.62 | 0.90 | 229.10 |
| 48 | 2028-08 | 1.53 | 0.62 | 0.91 | 228.19 |
| 49 | 2028-09 | 1.53 | 0.62 | 0.91 | 227.29 |
| 50 | 2028-10 | 1.53 | 0.62 | 0.91 | 226.38 |
| 51 | 2028-11 | 1.53 | 0.61 | 0.91 | 225.46 |
| 52 | 2028-12 | 1.53 | 0.61 | 0.92 | 224.55 |
| 53 | 2029-01 | 1.53 | 0.61 | 0.92 | 223.63 |
| 54 | 2029-02 | 1.53 | 0.61 | 0.92 | 222.71 |
| 55 | 2029-03 | 1.53 | 0.60 | 0.92 | 221.79 |
| 56 | 2029-04 | 1.53 | 0.60 | 0.93 | 220.86 |
| 57 | 2029-05 | 1.53 | 0.60 | 0.93 | 219.94 |
| 58 | 2029-06 | 1.53 | 0.60 | 0.93 | 219.01 |
| 59 | 2029-07 | 1.53 | 0.59 | 0.93 | 218.07 |
| 60 | 2029-08 | 1.53 | 0.59 | 0.94 | 217.14 |
| 61 | 2029-09 | 1.53 | 0.59 | 0.94 | 216.20 |
| 62 | 2029-10 | 1.53 | 0.59 | 0.94 | 215.26 |
| 63 | 2029-11 | 1.53 | 0.58 | 0.94 | 214.32 |
| 64 | 2029-12 | 1.53 | 0.58 | 0.95 | 213.37 |
| 65 | 2030-01 | 1.53 | 0.58 | 0.95 | 212.42 |
| 66 | 2030-02 | 1.53 | 0.58 | 0.95 | 211.47 |
| 67 | 2030-03 | 1.53 | 0.57 | 0.95 | 210.52 |
| 68 | 2030-04 | 1.53 | 0.57 | 0.96 | 209.56 |
| 69 | 2030-05 | 1.53 | 0.57 | 0.96 | 208.61 |
| 70 | 2030-06 | 1.53 | 0.56 | 0.96 | 207.65 |
| 71 | 2030-07 | 1.53 | 0.56 | 0.96 | 206.68 |
| 72 | 2030-08 | 1.53 | 0.56 | 0.97 | 205.72 |
| 73 | 2030-09 | 1.53 | 0.56 | 0.97 | 204.75 |
| 74 | 2030-10 | 1.53 | 0.55 | 0.97 | 203.78 |
| 75 | 2030-11 | 1.53 | 0.55 | 0.97 | 202.80 |
| 76 | 2030-12 | 1.53 | 0.55 | 0.98 | 201.83 |
| 77 | 2031-01 | 1.53 | 0.55 | 0.98 | 200.85 |
| 78 | 2031-02 | 1.53 | 0.54 | 0.98 | 199.86 |
| 79 | 2031-03 | 1.53 | 0.54 | 0.98 | 198.88 |
| 80 | 2031-04 | 1.53 | 0.54 | 0.99 | 197.89 |
| 81 | 2031-05 | 1.53 | 0.54 | 0.99 | 196.90 |
| 82 | 2031-06 | 1.53 | 0.53 | 0.99 | 195.91 |
| 83 | 2031-07 | 1.53 | 0.53 | 1.00 | 194.92 |
| 84 | 2031-08 | 1.53 | 0.53 | 1.00 | 193.92 |
| 85 | 2031-09 | 1.53 | 0.53 | 1.00 | 192.92 |
| 86 | 2031-10 | 1.53 | 0.52 | 1.00 | 191.91 |
| 87 | 2031-11 | 1.53 | 0.52 | 1.01 | 190.91 |
| 88 | 2031-12 | 1.53 | 0.52 | 1.01 | 189.90 |
| 89 | 2032-01 | 1.53 | 0.51 | 1.01 | 188.89 |
| 90 | 2032-02 | 1.53 | 0.51 | 1.01 | 187.87 |
| 91 | 2032-03 | 1.53 | 0.51 | 1.02 | 186.86 |
| 92 | 2032-04 | 1.53 | 0.51 | 1.02 | 185.84 |
| 93 | 2032-05 | 1.53 | 0.50 | 1.02 | 184.81 |
| 94 | 2032-06 | 1.53 | 0.50 | 1.03 | 183.79 |
| 95 | 2032-07 | 1.53 | 0.50 | 1.03 | 182.76 |
| 96 | 2032-08 | 1.53 | 0.49 | 1.03 | 181.73 |
| 97 | 2032-09 | 1.53 | 0.49 | 1.03 | 180.70 |
| 98 | 2032-10 | 1.53 | 0.49 | 1.04 | 179.66 |
| 99 | 2032-11 | 1.53 | 0.49 | 1.04 | 178.62 |
| 100 | 2032-12 | 1.53 | 0.48 | 1.04 | 177.58 |
| 101 | 2033-01 | 1.53 | 0.48 | 1.04 | 176.53 |
| 102 | 2033-02 | 1.53 | 0.48 | 1.05 | 175.49 |
| 103 | 2033-03 | 1.53 | 0.48 | 1.05 | 174.44 |
| 104 | 2033-04 | 1.53 | 0.47 | 1.05 | 173.38 |
| 105 | 2033-05 | 1.53 | 0.47 | 1.06 | 172.33 |
| 106 | 2033-06 | 1.53 | 0.47 | 1.06 | 171.27 |
| 107 | 2033-07 | 1.53 | 0.46 | 1.06 | 170.21 |
| 108 | 2033-08 | 1.53 | 0.46 | 1.06 | 169.14 |
| 109 | 2033-09 | 1.53 | 0.46 | 1.07 | 168.07 |
| 110 | 2033-10 | 1.53 | 0.46 | 1.07 | 167.00 |
| 111 | 2033-11 | 1.53 | 0.45 | 1.07 | 165.93 |
| 112 | 2033-12 | 1.53 | 0.45 | 1.08 | 164.85 |
| 113 | 2034-01 | 1.53 | 0.45 | 1.08 | 163.77 |
| 114 | 2034-02 | 1.53 | 0.44 | 1.08 | 162.69 |
| 115 | 2034-03 | 1.53 | 0.44 | 1.09 | 161.61 |
| 116 | 2034-04 | 1.53 | 0.44 | 1.09 | 160.52 |
| 117 | 2034-05 | 1.53 | 0.43 | 1.09 | 159.43 |
| 118 | 2034-06 | 1.53 | 0.43 | 1.09 | 158.33 |
| 119 | 2034-07 | 1.53 | 0.43 | 1.10 | 157.24 |
| 120 | 2034-08 | 1.53 | 0.43 | 1.10 | 156.14 |
| 121 | 2034-09 | 1.53 | 0.42 | 1.10 | 155.03 |
| 122 | 2034-10 | 1.53 | 0.42 | 1.11 | 153.93 |
| 123 | 2034-11 | 1.53 | 0.42 | 1.11 | 152.82 |
| 124 | 2034-12 | 1.53 | 0.41 | 1.11 | 151.71 |
| 125 | 2035-01 | 1.53 | 0.41 | 1.11 | 150.59 |
| 126 | 2035-02 | 1.53 | 0.41 | 1.12 | 149.47 |
| 127 | 2035-03 | 1.53 | 0.40 | 1.12 | 148.35 |
| 128 | 2035-04 | 1.53 | 0.40 | 1.12 | 147.23 |
| 129 | 2035-05 | 1.53 | 0.40 | 1.13 | 146.10 |
| 130 | 2035-06 | 1.53 | 0.40 | 1.13 | 144.97 |
| 131 | 2035-07 | 1.53 | 0.39 | 1.13 | 143.84 |
| 132 | 2035-08 | 1.53 | 0.39 | 1.14 | 142.70 |
| 133 | 2035-09 | 1.53 | 0.39 | 1.14 | 141.56 |
| 134 | 2035-10 | 1.53 | 0.38 | 1.14 | 140.42 |
| 135 | 2035-11 | 1.53 | 0.38 | 1.15 | 139.28 |
| 136 | 2035-12 | 1.53 | 0.38 | 1.15 | 138.13 |
| 137 | 2036-01 | 1.53 | 0.37 | 1.15 | 136.98 |
| 138 | 2036-02 | 1.53 | 0.37 | 1.15 | 135.82 |
| 139 | 2036-03 | 1.53 | 0.37 | 1.16 | 134.66 |
| 140 | 2036-04 | 1.53 | 0.36 | 1.16 | 133.50 |
| 141 | 2036-05 | 1.53 | 0.36 | 1.16 | 132.34 |
| 142 | 2036-06 | 1.53 | 0.36 | 1.17 | 131.17 |
| 143 | 2036-07 | 1.53 | 0.36 | 1.17 | 130.00 |
| 144 | 2036-08 | 1.53 | 0.35 | 1.17 | 128.83 |
| 145 | 2036-09 | 1.53 | 0.35 | 1.18 | 127.65 |
| 146 | 2036-10 | 1.53 | 0.35 | 1.18 | 126.47 |
| 147 | 2036-11 | 1.53 | 0.34 | 1.18 | 125.29 |
| 148 | 2036-12 | 1.53 | 0.34 | 1.19 | 124.10 |
| 149 | 2037-01 | 1.53 | 0.34 | 1.19 | 122.91 |
| 150 | 2037-02 | 1.53 | 0.33 | 1.19 | 121.72 |
| 151 | 2037-03 | 1.53 | 0.33 | 1.20 | 120.52 |
| 152 | 2037-04 | 1.53 | 0.33 | 1.20 | 119.32 |
| 153 | 2037-05 | 1.53 | 0.32 | 1.20 | 118.12 |
| 154 | 2037-06 | 1.53 | 0.32 | 1.21 | 116.91 |
| 155 | 2037-07 | 1.53 | 0.32 | 1.21 | 115.70 |
| 156 | 2037-08 | 1.53 | 0.31 | 1.21 | 114.49 |
| 157 | 2037-09 | 1.53 | 0.31 | 1.22 | 113.28 |
| 158 | 2037-10 | 1.53 | 0.31 | 1.22 | 112.06 |
| 159 | 2037-11 | 1.53 | 0.30 | 1.22 | 110.84 |
| 160 | 2037-12 | 1.53 | 0.30 | 1.23 | 109.61 |
| 161 | 2038-01 | 1.53 | 0.30 | 1.23 | 108.38 |
| 162 | 2038-02 | 1.53 | 0.29 | 1.23 | 107.15 |
| 163 | 2038-03 | 1.53 | 0.29 | 1.24 | 105.91 |
| 164 | 2038-04 | 1.53 | 0.29 | 1.24 | 104.67 |
| 165 | 2038-05 | 1.53 | 0.28 | 1.24 | 103.43 |
| 166 | 2038-06 | 1.53 | 0.28 | 1.25 | 102.19 |
| 167 | 2038-07 | 1.53 | 0.28 | 1.25 | 100.94 |
| 168 | 2038-08 | 1.53 | 0.27 | 1.25 | 99.69 |
| 169 | 2038-09 | 1.53 | 0.27 | 1.26 | 98.43 |
| 170 | 2038-10 | 1.53 | 0.27 | 1.26 | 97.17 |
| 171 | 2038-11 | 1.53 | 0.26 | 1.26 | 95.91 |
| 172 | 2038-12 | 1.53 | 0.26 | 1.27 | 94.64 |
| 173 | 2039-01 | 1.53 | 0.26 | 1.27 | 93.37 |
| 174 | 2039-02 | 1.53 | 0.25 | 1.27 | 92.10 |
| 175 | 2039-03 | 1.53 | 0.25 | 1.28 | 90.82 |
| 176 | 2039-04 | 1.53 | 0.25 | 1.28 | 89.54 |
| 177 | 2039-05 | 1.53 | 0.24 | 1.28 | 88.26 |
| 178 | 2039-06 | 1.53 | 0.24 | 1.29 | 86.97 |
| 179 | 2039-07 | 1.53 | 0.24 | 1.29 | 85.68 |
| 180 | 2039-08 | 1.53 | 0.23 | 1.29 | 84.39 |
| 181 | 2039-09 | 1.53 | 0.23 | 1.30 | 83.09 |
| 182 | 2039-10 | 1.53 | 0.23 | 1.30 | 81.79 |
| 183 | 2039-11 | 1.53 | 0.22 | 1.30 | 80.49 |
| 184 | 2039-12 | 1.53 | 0.22 | 1.31 | 79.18 |
| 185 | 2040-01 | 1.53 | 0.21 | 1.31 | 77.87 |
| 186 | 2040-02 | 1.53 | 0.21 | 1.31 | 76.55 |
| 187 | 2040-03 | 1.53 | 0.21 | 1.32 | 75.23 |
| 188 | 2040-04 | 1.53 | 0.20 | 1.32 | 73.91 |
| 189 | 2040-05 | 1.53 | 0.20 | 1.33 | 72.59 |
| 190 | 2040-06 | 1.53 | 0.20 | 1.33 | 71.26 |
| 191 | 2040-07 | 1.53 | 0.19 | 1.33 | 69.93 |
| 192 | 2040-08 | 1.53 | 0.19 | 1.34 | 68.59 |
| 193 | 2040-09 | 1.53 | 0.19 | 1.34 | 67.25 |
| 194 | 2040-10 | 1.53 | 0.18 | 1.34 | 65.91 |
| 195 | 2040-11 | 1.53 | 0.18 | 1.35 | 64.56 |
| 196 | 2040-12 | 1.53 | 0.17 | 1.35 | 63.21 |
| 197 | 2041-01 | 1.53 | 0.17 | 1.35 | 61.85 |
| 198 | 2041-02 | 1.53 | 0.17 | 1.36 | 60.49 |
| 199 | 2041-03 | 1.53 | 0.16 | 1.36 | 59.13 |
| 200 | 2041-04 | 1.53 | 0.16 | 1.37 | 57.77 |
| 201 | 2041-05 | 1.53 | 0.16 | 1.37 | 56.40 |
| 202 | 2041-06 | 1.53 | 0.15 | 1.37 | 55.02 |
| 203 | 2041-07 | 1.53 | 0.15 | 1.38 | 53.65 |
| 204 | 2041-08 | 1.53 | 0.15 | 1.38 | 52.27 |
| 205 | 2041-09 | 1.53 | 0.14 | 1.38 | 50.88 |
| 206 | 2041-10 | 1.53 | 0.14 | 1.39 | 49.49 |
| 207 | 2041-11 | 1.53 | 0.13 | 1.39 | 48.10 |
| 208 | 2041-12 | 1.53 | 0.13 | 1.40 | 46.71 |
| 209 | 2042-01 | 1.53 | 0.13 | 1.40 | 45.31 |
| 210 | 2042-02 | 1.53 | 0.12 | 1.40 | 43.91 |
| 211 | 2042-03 | 1.53 | 0.12 | 1.41 | 42.50 |
| 212 | 2042-04 | 1.53 | 0.12 | 1.41 | 41.09 |
| 213 | 2042-05 | 1.53 | 0.11 | 1.41 | 39.67 |
| 214 | 2042-06 | 1.53 | 0.11 | 1.42 | 38.26 |
| 215 | 2042-07 | 1.53 | 0.10 | 1.42 | 36.83 |
| 216 | 2042-08 | 1.53 | 0.10 | 1.43 | 35.41 |
| 217 | 2042-09 | 1.53 | 0.10 | 1.43 | 33.98 |
| 218 | 2042-10 | 1.53 | 0.09 | 1.43 | 32.54 |
| 219 | 2042-11 | 1.53 | 0.09 | 1.44 | 31.11 |
| 220 | 2042-12 | 1.53 | 0.08 | 1.44 | 29.66 |
| 221 | 2043-01 | 1.53 | 0.08 | 1.45 | 28.22 |
| 222 | 2043-02 | 1.53 | 0.08 | 1.45 | 26.77 |
| 223 | 2043-03 | 1.53 | 0.07 | 1.45 | 25.32 |
| 224 | 2043-04 | 1.53 | 0.07 | 1.46 | 23.86 |
| 225 | 2043-05 | 1.53 | 0.06 | 1.46 | 22.40 |
| 226 | 2043-06 | 1.53 | 0.06 | 1.47 | 20.93 |
| 227 | 2043-07 | 1.53 | 0.06 | 1.47 | 19.46 |
| 228 | 2043-08 | 1.53 | 0.05 | 1.47 | 17.99 |
| 229 | 2043-09 | 1.53 | 0.05 | 1.48 | 16.51 |
| 230 | 2043-10 | 1.53 | 0.04 | 1.48 | 15.03 |
| 231 | 2043-11 | 1.53 | 0.04 | 1.49 | 13.55 |
| 232 | 2043-12 | 1.53 | 0.04 | 1.49 | 12.06 |
| 233 | 2044-01 | 1.53 | 0.03 | 1.49 | 10.57 |
| 234 | 2044-02 | 1.53 | 0.03 | 1.50 | 9.07 |
| 235 | 2044-03 | 1.53 | 0.02 | 1.50 | 7.57 |
| 236 | 2044-04 | 1.53 | 0.02 | 1.51 | 6.06 |
| 237 | 2044-05 | 1.53 | 0.02 | 1.51 | 4.55 |
| 238 | 2044-06 | 1.53 | 0.01 | 1.51 | 3.04 |
| 239 | 2044-07 | 1.53 | 0.01 | 1.52 | 1.52 |
| 240 | 2044-08 | 1.53 | 0.00 | 1.52 | 0.00 |
等额本金还款方式:
贷款总额:269元
还款月数:20年
首月还款:1.85元
每月递减:0元
利息总额:87.79元
本息合计:356.79元
节省利息:9.39元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-09 | 1.85 | 0.73 | 1.12 | 267.88 |
| 2 | 2024-10 | 1.85 | 0.73 | 1.12 | 266.76 |
| 3 | 2024-11 | 1.84 | 0.72 | 1.12 | 265.64 |
| 4 | 2024-12 | 1.84 | 0.72 | 1.12 | 264.52 |
| 5 | 2025-01 | 1.84 | 0.72 | 1.12 | 263.40 |
| 6 | 2025-02 | 1.83 | 0.71 | 1.12 | 262.27 |
| 7 | 2025-03 | 1.83 | 0.71 | 1.12 | 261.15 |
| 8 | 2025-04 | 1.83 | 0.71 | 1.12 | 260.03 |
| 9 | 2025-05 | 1.83 | 0.70 | 1.12 | 258.91 |
| 10 | 2025-06 | 1.82 | 0.70 | 1.12 | 257.79 |
| 11 | 2025-07 | 1.82 | 0.70 | 1.12 | 256.67 |
| 12 | 2025-08 | 1.82 | 0.70 | 1.12 | 255.55 |
| 13 | 2025-09 | 1.81 | 0.69 | 1.12 | 254.43 |
| 14 | 2025-10 | 1.81 | 0.69 | 1.12 | 253.31 |
| 15 | 2025-11 | 1.81 | 0.69 | 1.12 | 252.19 |
| 16 | 2025-12 | 1.80 | 0.68 | 1.12 | 251.07 |
| 17 | 2026-01 | 1.80 | 0.68 | 1.12 | 249.95 |
| 18 | 2026-02 | 1.80 | 0.68 | 1.12 | 248.82 |
| 19 | 2026-03 | 1.79 | 0.67 | 1.12 | 247.70 |
| 20 | 2026-04 | 1.79 | 0.67 | 1.12 | 246.58 |
| 21 | 2026-05 | 1.79 | 0.67 | 1.12 | 245.46 |
| 22 | 2026-06 | 1.79 | 0.66 | 1.12 | 244.34 |
| 23 | 2026-07 | 1.78 | 0.66 | 1.12 | 243.22 |
| 24 | 2026-08 | 1.78 | 0.66 | 1.12 | 242.10 |
| 25 | 2026-09 | 1.78 | 0.66 | 1.12 | 240.98 |
| 26 | 2026-10 | 1.77 | 0.65 | 1.12 | 239.86 |
| 27 | 2026-11 | 1.77 | 0.65 | 1.12 | 238.74 |
| 28 | 2026-12 | 1.77 | 0.65 | 1.12 | 237.62 |
| 29 | 2027-01 | 1.76 | 0.64 | 1.12 | 236.50 |
| 30 | 2027-02 | 1.76 | 0.64 | 1.12 | 235.38 |
| 31 | 2027-03 | 1.76 | 0.64 | 1.12 | 234.25 |
| 32 | 2027-04 | 1.76 | 0.63 | 1.12 | 233.13 |
| 33 | 2027-05 | 1.75 | 0.63 | 1.12 | 232.01 |
| 34 | 2027-06 | 1.75 | 0.63 | 1.12 | 230.89 |
| 35 | 2027-07 | 1.75 | 0.63 | 1.12 | 229.77 |
| 36 | 2027-08 | 1.74 | 0.62 | 1.12 | 228.65 |
| 37 | 2027-09 | 1.74 | 0.62 | 1.12 | 227.53 |
| 38 | 2027-10 | 1.74 | 0.62 | 1.12 | 226.41 |
| 39 | 2027-11 | 1.73 | 0.61 | 1.12 | 225.29 |
| 40 | 2027-12 | 1.73 | 0.61 | 1.12 | 224.17 |
| 41 | 2028-01 | 1.73 | 0.61 | 1.12 | 223.05 |
| 42 | 2028-02 | 1.72 | 0.60 | 1.12 | 221.93 |
| 43 | 2028-03 | 1.72 | 0.60 | 1.12 | 220.80 |
| 44 | 2028-04 | 1.72 | 0.60 | 1.12 | 219.68 |
| 45 | 2028-05 | 1.72 | 0.59 | 1.12 | 218.56 |
| 46 | 2028-06 | 1.71 | 0.59 | 1.12 | 217.44 |
| 47 | 2028-07 | 1.71 | 0.59 | 1.12 | 216.32 |
| 48 | 2028-08 | 1.71 | 0.59 | 1.12 | 215.20 |
| 49 | 2028-09 | 1.70 | 0.58 | 1.12 | 214.08 |
| 50 | 2028-10 | 1.70 | 0.58 | 1.12 | 212.96 |
| 51 | 2028-11 | 1.70 | 0.58 | 1.12 | 211.84 |
| 52 | 2028-12 | 1.69 | 0.57 | 1.12 | 210.72 |
| 53 | 2029-01 | 1.69 | 0.57 | 1.12 | 209.60 |
| 54 | 2029-02 | 1.69 | 0.57 | 1.12 | 208.47 |
| 55 | 2029-03 | 1.69 | 0.56 | 1.12 | 207.35 |
| 56 | 2029-04 | 1.68 | 0.56 | 1.12 | 206.23 |
| 57 | 2029-05 | 1.68 | 0.56 | 1.12 | 205.11 |
| 58 | 2029-06 | 1.68 | 0.56 | 1.12 | 203.99 |
| 59 | 2029-07 | 1.67 | 0.55 | 1.12 | 202.87 |
| 60 | 2029-08 | 1.67 | 0.55 | 1.12 | 201.75 |
| 61 | 2029-09 | 1.67 | 0.55 | 1.12 | 200.63 |
| 62 | 2029-10 | 1.66 | 0.54 | 1.12 | 199.51 |
| 63 | 2029-11 | 1.66 | 0.54 | 1.12 | 198.39 |
| 64 | 2029-12 | 1.66 | 0.54 | 1.12 | 197.27 |
| 65 | 2030-01 | 1.66 | 0.53 | 1.12 | 196.15 |
| 66 | 2030-02 | 1.65 | 0.53 | 1.12 | 195.03 |
| 67 | 2030-03 | 1.65 | 0.53 | 1.12 | 193.90 |
| 68 | 2030-04 | 1.65 | 0.53 | 1.12 | 192.78 |
| 69 | 2030-05 | 1.64 | 0.52 | 1.12 | 191.66 |
| 70 | 2030-06 | 1.64 | 0.52 | 1.12 | 190.54 |
| 71 | 2030-07 | 1.64 | 0.52 | 1.12 | 189.42 |
| 72 | 2030-08 | 1.63 | 0.51 | 1.12 | 188.30 |
| 73 | 2030-09 | 1.63 | 0.51 | 1.12 | 187.18 |
| 74 | 2030-10 | 1.63 | 0.51 | 1.12 | 186.06 |
| 75 | 2030-11 | 1.62 | 0.50 | 1.12 | 184.94 |
| 76 | 2030-12 | 1.62 | 0.50 | 1.12 | 183.82 |
| 77 | 2031-01 | 1.62 | 0.50 | 1.12 | 182.70 |
| 78 | 2031-02 | 1.62 | 0.49 | 1.12 | 181.57 |
| 79 | 2031-03 | 1.61 | 0.49 | 1.12 | 180.45 |
| 80 | 2031-04 | 1.61 | 0.49 | 1.12 | 179.33 |
| 81 | 2031-05 | 1.61 | 0.49 | 1.12 | 178.21 |
| 82 | 2031-06 | 1.60 | 0.48 | 1.12 | 177.09 |
| 83 | 2031-07 | 1.60 | 0.48 | 1.12 | 175.97 |
| 84 | 2031-08 | 1.60 | 0.48 | 1.12 | 174.85 |
| 85 | 2031-09 | 1.59 | 0.47 | 1.12 | 173.73 |
| 86 | 2031-10 | 1.59 | 0.47 | 1.12 | 172.61 |
| 87 | 2031-11 | 1.59 | 0.47 | 1.12 | 171.49 |
| 88 | 2031-12 | 1.59 | 0.46 | 1.12 | 170.37 |
| 89 | 2032-01 | 1.58 | 0.46 | 1.12 | 169.25 |
| 90 | 2032-02 | 1.58 | 0.46 | 1.12 | 168.13 |
| 91 | 2032-03 | 1.58 | 0.46 | 1.12 | 167.00 |
| 92 | 2032-04 | 1.57 | 0.45 | 1.12 | 165.88 |
| 93 | 2032-05 | 1.57 | 0.45 | 1.12 | 164.76 |
| 94 | 2032-06 | 1.57 | 0.45 | 1.12 | 163.64 |
| 95 | 2032-07 | 1.56 | 0.44 | 1.12 | 162.52 |
| 96 | 2032-08 | 1.56 | 0.44 | 1.12 | 161.40 |
| 97 | 2032-09 | 1.56 | 0.44 | 1.12 | 160.28 |
| 98 | 2032-10 | 1.55 | 0.43 | 1.12 | 159.16 |
| 99 | 2032-11 | 1.55 | 0.43 | 1.12 | 158.04 |
| 100 | 2032-12 | 1.55 | 0.43 | 1.12 | 156.92 |
| 101 | 2033-01 | 1.55 | 0.42 | 1.12 | 155.80 |
| 102 | 2033-02 | 1.54 | 0.42 | 1.12 | 154.68 |
| 103 | 2033-03 | 1.54 | 0.42 | 1.12 | 153.55 |
| 104 | 2033-04 | 1.54 | 0.42 | 1.12 | 152.43 |
| 105 | 2033-05 | 1.53 | 0.41 | 1.12 | 151.31 |
| 106 | 2033-06 | 1.53 | 0.41 | 1.12 | 150.19 |
| 107 | 2033-07 | 1.53 | 0.41 | 1.12 | 149.07 |
| 108 | 2033-08 | 1.52 | 0.40 | 1.12 | 147.95 |
| 109 | 2033-09 | 1.52 | 0.40 | 1.12 | 146.83 |
| 110 | 2033-10 | 1.52 | 0.40 | 1.12 | 145.71 |
| 111 | 2033-11 | 1.52 | 0.39 | 1.12 | 144.59 |
| 112 | 2033-12 | 1.51 | 0.39 | 1.12 | 143.47 |
| 113 | 2034-01 | 1.51 | 0.39 | 1.12 | 142.35 |
| 114 | 2034-02 | 1.51 | 0.39 | 1.12 | 141.22 |
| 115 | 2034-03 | 1.50 | 0.38 | 1.12 | 140.10 |
| 116 | 2034-04 | 1.50 | 0.38 | 1.12 | 138.98 |
| 117 | 2034-05 | 1.50 | 0.38 | 1.12 | 137.86 |
| 118 | 2034-06 | 1.49 | 0.37 | 1.12 | 136.74 |
| 119 | 2034-07 | 1.49 | 0.37 | 1.12 | 135.62 |
| 120 | 2034-08 | 1.49 | 0.37 | 1.12 | 134.50 |
| 121 | 2034-09 | 1.49 | 0.36 | 1.12 | 133.38 |
| 122 | 2034-10 | 1.48 | 0.36 | 1.12 | 132.26 |
| 123 | 2034-11 | 1.48 | 0.36 | 1.12 | 131.14 |
| 124 | 2034-12 | 1.48 | 0.36 | 1.12 | 130.02 |
| 125 | 2035-01 | 1.47 | 0.35 | 1.12 | 128.90 |
| 126 | 2035-02 | 1.47 | 0.35 | 1.12 | 127.78 |
| 127 | 2035-03 | 1.47 | 0.35 | 1.12 | 126.65 |
| 128 | 2035-04 | 1.46 | 0.34 | 1.12 | 125.53 |
| 129 | 2035-05 | 1.46 | 0.34 | 1.12 | 124.41 |
| 130 | 2035-06 | 1.46 | 0.34 | 1.12 | 123.29 |
| 131 | 2035-07 | 1.45 | 0.33 | 1.12 | 122.17 |
| 132 | 2035-08 | 1.45 | 0.33 | 1.12 | 121.05 |
| 133 | 2035-09 | 1.45 | 0.33 | 1.12 | 119.93 |
| 134 | 2035-10 | 1.45 | 0.32 | 1.12 | 118.81 |
| 135 | 2035-11 | 1.44 | 0.32 | 1.12 | 117.69 |
| 136 | 2035-12 | 1.44 | 0.32 | 1.12 | 116.57 |
| 137 | 2036-01 | 1.44 | 0.32 | 1.12 | 115.45 |
| 138 | 2036-02 | 1.43 | 0.31 | 1.12 | 114.32 |
| 139 | 2036-03 | 1.43 | 0.31 | 1.12 | 113.20 |
| 140 | 2036-04 | 1.43 | 0.31 | 1.12 | 112.08 |
| 141 | 2036-05 | 1.42 | 0.30 | 1.12 | 110.96 |
| 142 | 2036-06 | 1.42 | 0.30 | 1.12 | 109.84 |
| 143 | 2036-07 | 1.42 | 0.30 | 1.12 | 108.72 |
| 144 | 2036-08 | 1.42 | 0.29 | 1.12 | 107.60 |
| 145 | 2036-09 | 1.41 | 0.29 | 1.12 | 106.48 |
| 146 | 2036-10 | 1.41 | 0.29 | 1.12 | 105.36 |
| 147 | 2036-11 | 1.41 | 0.29 | 1.12 | 104.24 |
| 148 | 2036-12 | 1.40 | 0.28 | 1.12 | 103.12 |
| 149 | 2037-01 | 1.40 | 0.28 | 1.12 | 102.00 |
| 150 | 2037-02 | 1.40 | 0.28 | 1.12 | 100.88 |
| 151 | 2037-03 | 1.39 | 0.27 | 1.12 | 99.75 |
| 152 | 2037-04 | 1.39 | 0.27 | 1.12 | 98.63 |
| 153 | 2037-05 | 1.39 | 0.27 | 1.12 | 97.51 |
| 154 | 2037-06 | 1.38 | 0.26 | 1.12 | 96.39 |
| 155 | 2037-07 | 1.38 | 0.26 | 1.12 | 95.27 |
| 156 | 2037-08 | 1.38 | 0.26 | 1.12 | 94.15 |
| 157 | 2037-09 | 1.38 | 0.25 | 1.12 | 93.03 |
| 158 | 2037-10 | 1.37 | 0.25 | 1.12 | 91.91 |
| 159 | 2037-11 | 1.37 | 0.25 | 1.12 | 90.79 |
| 160 | 2037-12 | 1.37 | 0.25 | 1.12 | 89.67 |
| 161 | 2038-01 | 1.36 | 0.24 | 1.12 | 88.55 |
| 162 | 2038-02 | 1.36 | 0.24 | 1.12 | 87.43 |
| 163 | 2038-03 | 1.36 | 0.24 | 1.12 | 86.30 |
| 164 | 2038-04 | 1.35 | 0.23 | 1.12 | 85.18 |
| 165 | 2038-05 | 1.35 | 0.23 | 1.12 | 84.06 |
| 166 | 2038-06 | 1.35 | 0.23 | 1.12 | 82.94 |
| 167 | 2038-07 | 1.35 | 0.22 | 1.12 | 81.82 |
| 168 | 2038-08 | 1.34 | 0.22 | 1.12 | 80.70 |
| 169 | 2038-09 | 1.34 | 0.22 | 1.12 | 79.58 |
| 170 | 2038-10 | 1.34 | 0.22 | 1.12 | 78.46 |
| 171 | 2038-11 | 1.33 | 0.21 | 1.12 | 77.34 |
| 172 | 2038-12 | 1.33 | 0.21 | 1.12 | 76.22 |
| 173 | 2039-01 | 1.33 | 0.21 | 1.12 | 75.10 |
| 174 | 2039-02 | 1.32 | 0.20 | 1.12 | 73.97 |
| 175 | 2039-03 | 1.32 | 0.20 | 1.12 | 72.85 |
| 176 | 2039-04 | 1.32 | 0.20 | 1.12 | 71.73 |
| 177 | 2039-05 | 1.32 | 0.19 | 1.12 | 70.61 |
| 178 | 2039-06 | 1.31 | 0.19 | 1.12 | 69.49 |
| 179 | 2039-07 | 1.31 | 0.19 | 1.12 | 68.37 |
| 180 | 2039-08 | 1.31 | 0.19 | 1.12 | 67.25 |
| 181 | 2039-09 | 1.30 | 0.18 | 1.12 | 66.13 |
| 182 | 2039-10 | 1.30 | 0.18 | 1.12 | 65.01 |
| 183 | 2039-11 | 1.30 | 0.18 | 1.12 | 63.89 |
| 184 | 2039-12 | 1.29 | 0.17 | 1.12 | 62.77 |
| 185 | 2040-01 | 1.29 | 0.17 | 1.12 | 61.65 |
| 186 | 2040-02 | 1.29 | 0.17 | 1.12 | 60.53 |
| 187 | 2040-03 | 1.28 | 0.16 | 1.12 | 59.40 |
| 188 | 2040-04 | 1.28 | 0.16 | 1.12 | 58.28 |
| 189 | 2040-05 | 1.28 | 0.16 | 1.12 | 57.16 |
| 190 | 2040-06 | 1.28 | 0.15 | 1.12 | 56.04 |
| 191 | 2040-07 | 1.27 | 0.15 | 1.12 | 54.92 |
| 192 | 2040-08 | 1.27 | 0.15 | 1.12 | 53.80 |
| 193 | 2040-09 | 1.27 | 0.15 | 1.12 | 52.68 |
| 194 | 2040-10 | 1.26 | 0.14 | 1.12 | 51.56 |
| 195 | 2040-11 | 1.26 | 0.14 | 1.12 | 50.44 |
| 196 | 2040-12 | 1.26 | 0.14 | 1.12 | 49.32 |
| 197 | 2041-01 | 1.25 | 0.13 | 1.12 | 48.20 |
| 198 | 2041-02 | 1.25 | 0.13 | 1.12 | 47.07 |
| 199 | 2041-03 | 1.25 | 0.13 | 1.12 | 45.95 |
| 200 | 2041-04 | 1.25 | 0.12 | 1.12 | 44.83 |
| 201 | 2041-05 | 1.24 | 0.12 | 1.12 | 43.71 |
| 202 | 2041-06 | 1.24 | 0.12 | 1.12 | 42.59 |
| 203 | 2041-07 | 1.24 | 0.12 | 1.12 | 41.47 |
| 204 | 2041-08 | 1.23 | 0.11 | 1.12 | 40.35 |
| 205 | 2041-09 | 1.23 | 0.11 | 1.12 | 39.23 |
| 206 | 2041-10 | 1.23 | 0.11 | 1.12 | 38.11 |
| 207 | 2041-11 | 1.22 | 0.10 | 1.12 | 36.99 |
| 208 | 2041-12 | 1.22 | 0.10 | 1.12 | 35.87 |
| 209 | 2042-01 | 1.22 | 0.10 | 1.12 | 34.75 |
| 210 | 2042-02 | 1.21 | 0.09 | 1.12 | 33.63 |
| 211 | 2042-03 | 1.21 | 0.09 | 1.12 | 32.50 |
| 212 | 2042-04 | 1.21 | 0.09 | 1.12 | 31.38 |
| 213 | 2042-05 | 1.21 | 0.08 | 1.12 | 30.26 |
| 214 | 2042-06 | 1.20 | 0.08 | 1.12 | 29.14 |
| 215 | 2042-07 | 1.20 | 0.08 | 1.12 | 28.02 |
| 216 | 2042-08 | 1.20 | 0.08 | 1.12 | 26.90 |
| 217 | 2042-09 | 1.19 | 0.07 | 1.12 | 25.78 |
| 218 | 2042-10 | 1.19 | 0.07 | 1.12 | 24.66 |
| 219 | 2042-11 | 1.19 | 0.07 | 1.12 | 23.54 |
| 220 | 2042-12 | 1.18 | 0.06 | 1.12 | 22.42 |
| 221 | 2043-01 | 1.18 | 0.06 | 1.12 | 21.30 |
| 222 | 2043-02 | 1.18 | 0.06 | 1.12 | 20.17 |
| 223 | 2043-03 | 1.18 | 0.05 | 1.12 | 19.05 |
| 224 | 2043-04 | 1.17 | 0.05 | 1.12 | 17.93 |
| 225 | 2043-05 | 1.17 | 0.05 | 1.12 | 16.81 |
| 226 | 2043-06 | 1.17 | 0.05 | 1.12 | 15.69 |
| 227 | 2043-07 | 1.16 | 0.04 | 1.12 | 14.57 |
| 228 | 2043-08 | 1.16 | 0.04 | 1.12 | 13.45 |
| 229 | 2043-09 | 1.16 | 0.04 | 1.12 | 12.33 |
| 230 | 2043-10 | 1.15 | 0.03 | 1.12 | 11.21 |
| 231 | 2043-11 | 1.15 | 0.03 | 1.12 | 10.09 |
| 232 | 2043-12 | 1.15 | 0.03 | 1.12 | 8.97 |
| 233 | 2044-01 | 1.15 | 0.02 | 1.12 | 7.85 |
| 234 | 2044-02 | 1.14 | 0.02 | 1.12 | 6.73 |
| 235 | 2044-03 | 1.14 | 0.02 | 1.12 | 5.60 |
| 236 | 2044-04 | 1.14 | 0.02 | 1.12 | 4.48 |
| 237 | 2044-05 | 1.13 | 0.01 | 1.12 | 3.36 |
| 238 | 2044-06 | 1.13 | 0.01 | 1.12 | 2.24 |
| 239 | 2044-07 | 1.13 | 0.01 | 1.12 | 1.12 |
| 240 | 2044-08 | 1.12 | 0.00 | 1.12 | 0.00 |