贷款147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:147元
还款月数:20年
每月还款:0.83元
利息总额:53.11元
本息合计:200.11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 | 0.83 | 0.40 | 0.44 | 146.56 |
| 2 | 2024-10 | 0.83 | 0.40 | 0.44 | 146.13 |
| 3 | 2024-11 | 0.83 | 0.40 | 0.44 | 145.69 |
| 4 | 2024-12 | 0.83 | 0.39 | 0.44 | 145.25 |
| 5 | 2025-01 | 0.83 | 0.39 | 0.44 | 144.81 |
| 6 | 2025-02 | 0.83 | 0.39 | 0.44 | 144.37 |
| 7 | 2025-03 | 0.83 | 0.39 | 0.44 | 143.93 |
| 8 | 2025-04 | 0.83 | 0.39 | 0.44 | 143.48 |
| 9 | 2025-05 | 0.83 | 0.39 | 0.45 | 143.04 |
| 10 | 2025-06 | 0.83 | 0.39 | 0.45 | 142.59 |
| 11 | 2025-07 | 0.83 | 0.39 | 0.45 | 142.14 |
| 12 | 2025-08 | 0.83 | 0.38 | 0.45 | 141.69 |
| 13 | 2025-09 | 0.83 | 0.38 | 0.45 | 141.24 |
| 14 | 2025-10 | 0.83 | 0.38 | 0.45 | 140.79 |
| 15 | 2025-11 | 0.83 | 0.38 | 0.45 | 140.34 |
| 16 | 2025-12 | 0.83 | 0.38 | 0.45 | 139.89 |
| 17 | 2026-01 | 0.83 | 0.38 | 0.45 | 139.43 |
| 18 | 2026-02 | 0.83 | 0.38 | 0.46 | 138.98 |
| 19 | 2026-03 | 0.83 | 0.38 | 0.46 | 138.52 |
| 20 | 2026-04 | 0.83 | 0.38 | 0.46 | 138.06 |
| 21 | 2026-05 | 0.83 | 0.37 | 0.46 | 137.60 |
| 22 | 2026-06 | 0.83 | 0.37 | 0.46 | 137.14 |
| 23 | 2026-07 | 0.83 | 0.37 | 0.46 | 136.68 |
| 24 | 2026-08 | 0.83 | 0.37 | 0.46 | 136.21 |
| 25 | 2026-09 | 0.83 | 0.37 | 0.46 | 135.75 |
| 26 | 2026-10 | 0.83 | 0.37 | 0.47 | 135.28 |
| 27 | 2026-11 | 0.83 | 0.37 | 0.47 | 134.81 |
| 28 | 2026-12 | 0.83 | 0.37 | 0.47 | 134.35 |
| 29 | 2027-01 | 0.83 | 0.36 | 0.47 | 133.88 |
| 30 | 2027-02 | 0.83 | 0.36 | 0.47 | 133.40 |
| 31 | 2027-03 | 0.83 | 0.36 | 0.47 | 132.93 |
| 32 | 2027-04 | 0.83 | 0.36 | 0.47 | 132.46 |
| 33 | 2027-05 | 0.83 | 0.36 | 0.48 | 131.98 |
| 34 | 2027-06 | 0.83 | 0.36 | 0.48 | 131.51 |
| 35 | 2027-07 | 0.83 | 0.36 | 0.48 | 131.03 |
| 36 | 2027-08 | 0.83 | 0.35 | 0.48 | 130.55 |
| 37 | 2027-09 | 0.83 | 0.35 | 0.48 | 130.07 |
| 38 | 2027-10 | 0.83 | 0.35 | 0.48 | 129.59 |
| 39 | 2027-11 | 0.83 | 0.35 | 0.48 | 129.11 |
| 40 | 2027-12 | 0.83 | 0.35 | 0.48 | 128.62 |
| 41 | 2028-01 | 0.83 | 0.35 | 0.49 | 128.14 |
| 42 | 2028-02 | 0.83 | 0.35 | 0.49 | 127.65 |
| 43 | 2028-03 | 0.83 | 0.35 | 0.49 | 127.16 |
| 44 | 2028-04 | 0.83 | 0.34 | 0.49 | 126.67 |
| 45 | 2028-05 | 0.83 | 0.34 | 0.49 | 126.18 |
| 46 | 2028-06 | 0.83 | 0.34 | 0.49 | 125.69 |
| 47 | 2028-07 | 0.83 | 0.34 | 0.49 | 125.20 |
| 48 | 2028-08 | 0.83 | 0.34 | 0.49 | 124.70 |
| 49 | 2028-09 | 0.83 | 0.34 | 0.50 | 124.20 |
| 50 | 2028-10 | 0.83 | 0.34 | 0.50 | 123.71 |
| 51 | 2028-11 | 0.83 | 0.34 | 0.50 | 123.21 |
| 52 | 2028-12 | 0.83 | 0.33 | 0.50 | 122.71 |
| 53 | 2029-01 | 0.83 | 0.33 | 0.50 | 122.21 |
| 54 | 2029-02 | 0.83 | 0.33 | 0.50 | 121.70 |
| 55 | 2029-03 | 0.83 | 0.33 | 0.50 | 121.20 |
| 56 | 2029-04 | 0.83 | 0.33 | 0.51 | 120.69 |
| 57 | 2029-05 | 0.83 | 0.33 | 0.51 | 120.19 |
| 58 | 2029-06 | 0.83 | 0.33 | 0.51 | 119.68 |
| 59 | 2029-07 | 0.83 | 0.32 | 0.51 | 119.17 |
| 60 | 2029-08 | 0.83 | 0.32 | 0.51 | 118.66 |
| 61 | 2029-09 | 0.83 | 0.32 | 0.51 | 118.15 |
| 62 | 2029-10 | 0.83 | 0.32 | 0.51 | 117.63 |
| 63 | 2029-11 | 0.83 | 0.32 | 0.52 | 117.12 |
| 64 | 2029-12 | 0.83 | 0.32 | 0.52 | 116.60 |
| 65 | 2030-01 | 0.83 | 0.32 | 0.52 | 116.08 |
| 66 | 2030-02 | 0.83 | 0.31 | 0.52 | 115.56 |
| 67 | 2030-03 | 0.83 | 0.31 | 0.52 | 115.04 |
| 68 | 2030-04 | 0.83 | 0.31 | 0.52 | 114.52 |
| 69 | 2030-05 | 0.83 | 0.31 | 0.52 | 114.00 |
| 70 | 2030-06 | 0.83 | 0.31 | 0.53 | 113.47 |
| 71 | 2030-07 | 0.83 | 0.31 | 0.53 | 112.95 |
| 72 | 2030-08 | 0.83 | 0.31 | 0.53 | 112.42 |
| 73 | 2030-09 | 0.83 | 0.30 | 0.53 | 111.89 |
| 74 | 2030-10 | 0.83 | 0.30 | 0.53 | 111.36 |
| 75 | 2030-11 | 0.83 | 0.30 | 0.53 | 110.83 |
| 76 | 2030-12 | 0.83 | 0.30 | 0.53 | 110.29 |
| 77 | 2031-01 | 0.83 | 0.30 | 0.54 | 109.76 |
| 78 | 2031-02 | 0.83 | 0.30 | 0.54 | 109.22 |
| 79 | 2031-03 | 0.83 | 0.30 | 0.54 | 108.68 |
| 80 | 2031-04 | 0.83 | 0.29 | 0.54 | 108.14 |
| 81 | 2031-05 | 0.83 | 0.29 | 0.54 | 107.60 |
| 82 | 2031-06 | 0.83 | 0.29 | 0.54 | 107.06 |
| 83 | 2031-07 | 0.83 | 0.29 | 0.54 | 106.52 |
| 84 | 2031-08 | 0.83 | 0.29 | 0.55 | 105.97 |
| 85 | 2031-09 | 0.83 | 0.29 | 0.55 | 105.42 |
| 86 | 2031-10 | 0.83 | 0.29 | 0.55 | 104.88 |
| 87 | 2031-11 | 0.83 | 0.28 | 0.55 | 104.33 |
| 88 | 2031-12 | 0.83 | 0.28 | 0.55 | 103.77 |
| 89 | 2032-01 | 0.83 | 0.28 | 0.55 | 103.22 |
| 90 | 2032-02 | 0.83 | 0.28 | 0.55 | 102.67 |
| 91 | 2032-03 | 0.83 | 0.28 | 0.56 | 102.11 |
| 92 | 2032-04 | 0.83 | 0.28 | 0.56 | 101.55 |
| 93 | 2032-05 | 0.83 | 0.28 | 0.56 | 101.00 |
| 94 | 2032-06 | 0.83 | 0.27 | 0.56 | 100.44 |
| 95 | 2032-07 | 0.83 | 0.27 | 0.56 | 99.87 |
| 96 | 2032-08 | 0.83 | 0.27 | 0.56 | 99.31 |
| 97 | 2032-09 | 0.83 | 0.27 | 0.56 | 98.75 |
| 98 | 2032-10 | 0.83 | 0.27 | 0.57 | 98.18 |
| 99 | 2032-11 | 0.83 | 0.27 | 0.57 | 97.61 |
| 100 | 2032-12 | 0.83 | 0.26 | 0.57 | 97.04 |
| 101 | 2033-01 | 0.83 | 0.26 | 0.57 | 96.47 |
| 102 | 2033-02 | 0.83 | 0.26 | 0.57 | 95.90 |
| 103 | 2033-03 | 0.83 | 0.26 | 0.57 | 95.32 |
| 104 | 2033-04 | 0.83 | 0.26 | 0.58 | 94.75 |
| 105 | 2033-05 | 0.83 | 0.26 | 0.58 | 94.17 |
| 106 | 2033-06 | 0.83 | 0.26 | 0.58 | 93.59 |
| 107 | 2033-07 | 0.83 | 0.25 | 0.58 | 93.01 |
| 108 | 2033-08 | 0.83 | 0.25 | 0.58 | 92.43 |
| 109 | 2033-09 | 0.83 | 0.25 | 0.58 | 91.85 |
| 110 | 2033-10 | 0.83 | 0.25 | 0.59 | 91.26 |
| 111 | 2033-11 | 0.83 | 0.25 | 0.59 | 90.68 |
| 112 | 2033-12 | 0.83 | 0.25 | 0.59 | 90.09 |
| 113 | 2034-01 | 0.83 | 0.24 | 0.59 | 89.50 |
| 114 | 2034-02 | 0.83 | 0.24 | 0.59 | 88.91 |
| 115 | 2034-03 | 0.83 | 0.24 | 0.59 | 88.31 |
| 116 | 2034-04 | 0.83 | 0.24 | 0.59 | 87.72 |
| 117 | 2034-05 | 0.83 | 0.24 | 0.60 | 87.12 |
| 118 | 2034-06 | 0.83 | 0.24 | 0.60 | 86.52 |
| 119 | 2034-07 | 0.83 | 0.23 | 0.60 | 85.93 |
| 120 | 2034-08 | 0.83 | 0.23 | 0.60 | 85.32 |
| 121 | 2034-09 | 0.83 | 0.23 | 0.60 | 84.72 |
| 122 | 2034-10 | 0.83 | 0.23 | 0.60 | 84.12 |
| 123 | 2034-11 | 0.83 | 0.23 | 0.61 | 83.51 |
| 124 | 2034-12 | 0.83 | 0.23 | 0.61 | 82.90 |
| 125 | 2035-01 | 0.83 | 0.22 | 0.61 | 82.29 |
| 126 | 2035-02 | 0.83 | 0.22 | 0.61 | 81.68 |
| 127 | 2035-03 | 0.83 | 0.22 | 0.61 | 81.07 |
| 128 | 2035-04 | 0.83 | 0.22 | 0.61 | 80.46 |
| 129 | 2035-05 | 0.83 | 0.22 | 0.62 | 79.84 |
| 130 | 2035-06 | 0.83 | 0.22 | 0.62 | 79.22 |
| 131 | 2035-07 | 0.83 | 0.21 | 0.62 | 78.60 |
| 132 | 2035-08 | 0.83 | 0.21 | 0.62 | 77.98 |
| 133 | 2035-09 | 0.83 | 0.21 | 0.62 | 77.36 |
| 134 | 2035-10 | 0.83 | 0.21 | 0.62 | 76.74 |
| 135 | 2035-11 | 0.83 | 0.21 | 0.63 | 76.11 |
| 136 | 2035-12 | 0.83 | 0.21 | 0.63 | 75.48 |
| 137 | 2036-01 | 0.83 | 0.20 | 0.63 | 74.85 |
| 138 | 2036-02 | 0.83 | 0.20 | 0.63 | 74.22 |
| 139 | 2036-03 | 0.83 | 0.20 | 0.63 | 73.59 |
| 140 | 2036-04 | 0.83 | 0.20 | 0.63 | 72.95 |
| 141 | 2036-05 | 0.83 | 0.20 | 0.64 | 72.32 |
| 142 | 2036-06 | 0.83 | 0.20 | 0.64 | 71.68 |
| 143 | 2036-07 | 0.83 | 0.19 | 0.64 | 71.04 |
| 144 | 2036-08 | 0.83 | 0.19 | 0.64 | 70.40 |
| 145 | 2036-09 | 0.83 | 0.19 | 0.64 | 69.76 |
| 146 | 2036-10 | 0.83 | 0.19 | 0.64 | 69.11 |
| 147 | 2036-11 | 0.83 | 0.19 | 0.65 | 68.47 |
| 148 | 2036-12 | 0.83 | 0.19 | 0.65 | 67.82 |
| 149 | 2037-01 | 0.83 | 0.18 | 0.65 | 67.17 |
| 150 | 2037-02 | 0.83 | 0.18 | 0.65 | 66.51 |
| 151 | 2037-03 | 0.83 | 0.18 | 0.65 | 65.86 |
| 152 | 2037-04 | 0.83 | 0.18 | 0.66 | 65.21 |
| 153 | 2037-05 | 0.83 | 0.18 | 0.66 | 64.55 |
| 154 | 2037-06 | 0.83 | 0.17 | 0.66 | 63.89 |
| 155 | 2037-07 | 0.83 | 0.17 | 0.66 | 63.23 |
| 156 | 2037-08 | 0.83 | 0.17 | 0.66 | 62.57 |
| 157 | 2037-09 | 0.83 | 0.17 | 0.66 | 61.90 |
| 158 | 2037-10 | 0.83 | 0.17 | 0.67 | 61.24 |
| 159 | 2037-11 | 0.83 | 0.17 | 0.67 | 60.57 |
| 160 | 2037-12 | 0.83 | 0.16 | 0.67 | 59.90 |
| 161 | 2038-01 | 0.83 | 0.16 | 0.67 | 59.23 |
| 162 | 2038-02 | 0.83 | 0.16 | 0.67 | 58.55 |
| 163 | 2038-03 | 0.83 | 0.16 | 0.68 | 57.88 |
| 164 | 2038-04 | 0.83 | 0.16 | 0.68 | 57.20 |
| 165 | 2038-05 | 0.83 | 0.15 | 0.68 | 56.52 |
| 166 | 2038-06 | 0.83 | 0.15 | 0.68 | 55.84 |
| 167 | 2038-07 | 0.83 | 0.15 | 0.68 | 55.16 |
| 168 | 2038-08 | 0.83 | 0.15 | 0.68 | 54.47 |
| 169 | 2038-09 | 0.83 | 0.15 | 0.69 | 53.79 |
| 170 | 2038-10 | 0.83 | 0.15 | 0.69 | 53.10 |
| 171 | 2038-11 | 0.83 | 0.14 | 0.69 | 52.41 |
| 172 | 2038-12 | 0.83 | 0.14 | 0.69 | 51.72 |
| 173 | 2039-01 | 0.83 | 0.14 | 0.69 | 51.02 |
| 174 | 2039-02 | 0.83 | 0.14 | 0.70 | 50.33 |
| 175 | 2039-03 | 0.83 | 0.14 | 0.70 | 49.63 |
| 176 | 2039-04 | 0.83 | 0.13 | 0.70 | 48.93 |
| 177 | 2039-05 | 0.83 | 0.13 | 0.70 | 48.23 |
| 178 | 2039-06 | 0.83 | 0.13 | 0.70 | 47.53 |
| 179 | 2039-07 | 0.83 | 0.13 | 0.71 | 46.82 |
| 180 | 2039-08 | 0.83 | 0.13 | 0.71 | 46.12 |
| 181 | 2039-09 | 0.83 | 0.12 | 0.71 | 45.41 |
| 182 | 2039-10 | 0.83 | 0.12 | 0.71 | 44.70 |
| 183 | 2039-11 | 0.83 | 0.12 | 0.71 | 43.98 |
| 184 | 2039-12 | 0.83 | 0.12 | 0.71 | 43.27 |
| 185 | 2040-01 | 0.83 | 0.12 | 0.72 | 42.55 |
| 186 | 2040-02 | 0.83 | 0.12 | 0.72 | 41.83 |
| 187 | 2040-03 | 0.83 | 0.11 | 0.72 | 41.11 |
| 188 | 2040-04 | 0.83 | 0.11 | 0.72 | 40.39 |
| 189 | 2040-05 | 0.83 | 0.11 | 0.72 | 39.67 |
| 190 | 2040-06 | 0.83 | 0.11 | 0.73 | 38.94 |
| 191 | 2040-07 | 0.83 | 0.11 | 0.73 | 38.21 |
| 192 | 2040-08 | 0.83 | 0.10 | 0.73 | 37.48 |
| 193 | 2040-09 | 0.83 | 0.10 | 0.73 | 36.75 |
| 194 | 2040-10 | 0.83 | 0.10 | 0.73 | 36.02 |
| 195 | 2040-11 | 0.83 | 0.10 | 0.74 | 35.28 |
| 196 | 2040-12 | 0.83 | 0.10 | 0.74 | 34.54 |
| 197 | 2041-01 | 0.83 | 0.09 | 0.74 | 33.80 |
| 198 | 2041-02 | 0.83 | 0.09 | 0.74 | 33.06 |
| 199 | 2041-03 | 0.83 | 0.09 | 0.74 | 32.31 |
| 200 | 2041-04 | 0.83 | 0.09 | 0.75 | 31.57 |
| 201 | 2041-05 | 0.83 | 0.09 | 0.75 | 30.82 |
| 202 | 2041-06 | 0.83 | 0.08 | 0.75 | 30.07 |
| 203 | 2041-07 | 0.83 | 0.08 | 0.75 | 29.32 |
| 204 | 2041-08 | 0.83 | 0.08 | 0.75 | 28.56 |
| 205 | 2041-09 | 0.83 | 0.08 | 0.76 | 27.81 |
| 206 | 2041-10 | 0.83 | 0.08 | 0.76 | 27.05 |
| 207 | 2041-11 | 0.83 | 0.07 | 0.76 | 26.29 |
| 208 | 2041-12 | 0.83 | 0.07 | 0.76 | 25.52 |
| 209 | 2042-01 | 0.83 | 0.07 | 0.76 | 24.76 |
| 210 | 2042-02 | 0.83 | 0.07 | 0.77 | 23.99 |
| 211 | 2042-03 | 0.83 | 0.06 | 0.77 | 23.22 |
| 212 | 2042-04 | 0.83 | 0.06 | 0.77 | 22.45 |
| 213 | 2042-05 | 0.83 | 0.06 | 0.77 | 21.68 |
| 214 | 2042-06 | 0.83 | 0.06 | 0.78 | 20.91 |
| 215 | 2042-07 | 0.83 | 0.06 | 0.78 | 20.13 |
| 216 | 2042-08 | 0.83 | 0.05 | 0.78 | 19.35 |
| 217 | 2042-09 | 0.83 | 0.05 | 0.78 | 18.57 |
| 218 | 2042-10 | 0.83 | 0.05 | 0.78 | 17.78 |
| 219 | 2042-11 | 0.83 | 0.05 | 0.79 | 17.00 |
| 220 | 2042-12 | 0.83 | 0.05 | 0.79 | 16.21 |
| 221 | 2043-01 | 0.83 | 0.04 | 0.79 | 15.42 |
| 222 | 2043-02 | 0.83 | 0.04 | 0.79 | 14.63 |
| 223 | 2043-03 | 0.83 | 0.04 | 0.79 | 13.83 |
| 224 | 2043-04 | 0.83 | 0.04 | 0.80 | 13.04 |
| 225 | 2043-05 | 0.83 | 0.04 | 0.80 | 12.24 |
| 226 | 2043-06 | 0.83 | 0.03 | 0.80 | 11.44 |
| 227 | 2043-07 | 0.83 | 0.03 | 0.80 | 10.64 |
| 228 | 2043-08 | 0.83 | 0.03 | 0.80 | 9.83 |
| 229 | 2043-09 | 0.83 | 0.03 | 0.81 | 9.02 |
| 230 | 2043-10 | 0.83 | 0.02 | 0.81 | 8.21 |
| 231 | 2043-11 | 0.83 | 0.02 | 0.81 | 7.40 |
| 232 | 2043-12 | 0.83 | 0.02 | 0.81 | 6.59 |
| 233 | 2044-01 | 0.83 | 0.02 | 0.82 | 5.77 |
| 234 | 2044-02 | 0.83 | 0.02 | 0.82 | 4.96 |
| 235 | 2044-03 | 0.83 | 0.01 | 0.82 | 4.14 |
| 236 | 2044-04 | 0.83 | 0.01 | 0.82 | 3.31 |
| 237 | 2044-05 | 0.83 | 0.01 | 0.82 | 2.49 |
| 238 | 2044-06 | 0.83 | 0.01 | 0.83 | 1.66 |
| 239 | 2044-07 | 0.83 | 0.00 | 0.83 | 0.83 |
| 240 | 2044-08 | 0.83 | 0.00 | 0.83 | 0.00 |
等额本金还款方式:
贷款总额:147元
还款月数:20年
首月还款:1.01元
每月递减:0元
利息总额:47.97元
本息合计:194.97元
节省利息:5.13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 | 1.01 | 0.40 | 0.61 | 146.39 |
| 2 | 2024-10 | 1.01 | 0.40 | 0.61 | 145.78 |
| 3 | 2024-11 | 1.01 | 0.39 | 0.61 | 145.16 |
| 4 | 2024-12 | 1.01 | 0.39 | 0.61 | 144.55 |
| 5 | 2025-01 | 1.00 | 0.39 | 0.61 | 143.94 |
| 6 | 2025-02 | 1.00 | 0.39 | 0.61 | 143.32 |
| 7 | 2025-03 | 1.00 | 0.39 | 0.61 | 142.71 |
| 8 | 2025-04 | 1.00 | 0.39 | 0.61 | 142.10 |
| 9 | 2025-05 | 1.00 | 0.38 | 0.61 | 141.49 |
| 10 | 2025-06 | 1.00 | 0.38 | 0.61 | 140.88 |
| 11 | 2025-07 | 0.99 | 0.38 | 0.61 | 140.26 |
| 12 | 2025-08 | 0.99 | 0.38 | 0.61 | 139.65 |
| 13 | 2025-09 | 0.99 | 0.38 | 0.61 | 139.04 |
| 14 | 2025-10 | 0.99 | 0.38 | 0.61 | 138.43 |
| 15 | 2025-11 | 0.99 | 0.37 | 0.61 | 137.81 |
| 16 | 2025-12 | 0.99 | 0.37 | 0.61 | 137.20 |
| 17 | 2026-01 | 0.98 | 0.37 | 0.61 | 136.59 |
| 18 | 2026-02 | 0.98 | 0.37 | 0.61 | 135.97 |
| 19 | 2026-03 | 0.98 | 0.37 | 0.61 | 135.36 |
| 20 | 2026-04 | 0.98 | 0.37 | 0.61 | 134.75 |
| 21 | 2026-05 | 0.98 | 0.36 | 0.61 | 134.14 |
| 22 | 2026-06 | 0.98 | 0.36 | 0.61 | 133.53 |
| 23 | 2026-07 | 0.97 | 0.36 | 0.61 | 132.91 |
| 24 | 2026-08 | 0.97 | 0.36 | 0.61 | 132.30 |
| 25 | 2026-09 | 0.97 | 0.36 | 0.61 | 131.69 |
| 26 | 2026-10 | 0.97 | 0.36 | 0.61 | 131.07 |
| 27 | 2026-11 | 0.97 | 0.35 | 0.61 | 130.46 |
| 28 | 2026-12 | 0.97 | 0.35 | 0.61 | 129.85 |
| 29 | 2027-01 | 0.96 | 0.35 | 0.61 | 129.24 |
| 30 | 2027-02 | 0.96 | 0.35 | 0.61 | 128.63 |
| 31 | 2027-03 | 0.96 | 0.35 | 0.61 | 128.01 |
| 32 | 2027-04 | 0.96 | 0.35 | 0.61 | 127.40 |
| 33 | 2027-05 | 0.96 | 0.35 | 0.61 | 126.79 |
| 34 | 2027-06 | 0.96 | 0.34 | 0.61 | 126.17 |
| 35 | 2027-07 | 0.95 | 0.34 | 0.61 | 125.56 |
| 36 | 2027-08 | 0.95 | 0.34 | 0.61 | 124.95 |
| 37 | 2027-09 | 0.95 | 0.34 | 0.61 | 124.34 |
| 38 | 2027-10 | 0.95 | 0.34 | 0.61 | 123.72 |
| 39 | 2027-11 | 0.95 | 0.34 | 0.61 | 123.11 |
| 40 | 2027-12 | 0.95 | 0.33 | 0.61 | 122.50 |
| 41 | 2028-01 | 0.94 | 0.33 | 0.61 | 121.89 |
| 42 | 2028-02 | 0.94 | 0.33 | 0.61 | 121.28 |
| 43 | 2028-03 | 0.94 | 0.33 | 0.61 | 120.66 |
| 44 | 2028-04 | 0.94 | 0.33 | 0.61 | 120.05 |
| 45 | 2028-05 | 0.94 | 0.33 | 0.61 | 119.44 |
| 46 | 2028-06 | 0.94 | 0.32 | 0.61 | 118.83 |
| 47 | 2028-07 | 0.93 | 0.32 | 0.61 | 118.21 |
| 48 | 2028-08 | 0.93 | 0.32 | 0.61 | 117.60 |
| 49 | 2028-09 | 0.93 | 0.32 | 0.61 | 116.99 |
| 50 | 2028-10 | 0.93 | 0.32 | 0.61 | 116.38 |
| 51 | 2028-11 | 0.93 | 0.32 | 0.61 | 115.76 |
| 52 | 2028-12 | 0.93 | 0.31 | 0.61 | 115.15 |
| 53 | 2029-01 | 0.92 | 0.31 | 0.61 | 114.54 |
| 54 | 2029-02 | 0.92 | 0.31 | 0.61 | 113.92 |
| 55 | 2029-03 | 0.92 | 0.31 | 0.61 | 113.31 |
| 56 | 2029-04 | 0.92 | 0.31 | 0.61 | 112.70 |
| 57 | 2029-05 | 0.92 | 0.31 | 0.61 | 112.09 |
| 58 | 2029-06 | 0.92 | 0.30 | 0.61 | 111.47 |
| 59 | 2029-07 | 0.91 | 0.30 | 0.61 | 110.86 |
| 60 | 2029-08 | 0.91 | 0.30 | 0.61 | 110.25 |
| 61 | 2029-09 | 0.91 | 0.30 | 0.61 | 109.64 |
| 62 | 2029-10 | 0.91 | 0.30 | 0.61 | 109.03 |
| 63 | 2029-11 | 0.91 | 0.30 | 0.61 | 108.41 |
| 64 | 2029-12 | 0.91 | 0.29 | 0.61 | 107.80 |
| 65 | 2030-01 | 0.90 | 0.29 | 0.61 | 107.19 |
| 66 | 2030-02 | 0.90 | 0.29 | 0.61 | 106.57 |
| 67 | 2030-03 | 0.90 | 0.29 | 0.61 | 105.96 |
| 68 | 2030-04 | 0.90 | 0.29 | 0.61 | 105.35 |
| 69 | 2030-05 | 0.90 | 0.29 | 0.61 | 104.74 |
| 70 | 2030-06 | 0.90 | 0.28 | 0.61 | 104.13 |
| 71 | 2030-07 | 0.89 | 0.28 | 0.61 | 103.51 |
| 72 | 2030-08 | 0.89 | 0.28 | 0.61 | 102.90 |
| 73 | 2030-09 | 0.89 | 0.28 | 0.61 | 102.29 |
| 74 | 2030-10 | 0.89 | 0.28 | 0.61 | 101.67 |
| 75 | 2030-11 | 0.89 | 0.28 | 0.61 | 101.06 |
| 76 | 2030-12 | 0.89 | 0.27 | 0.61 | 100.45 |
| 77 | 2031-01 | 0.88 | 0.27 | 0.61 | 99.84 |
| 78 | 2031-02 | 0.88 | 0.27 | 0.61 | 99.22 |
| 79 | 2031-03 | 0.88 | 0.27 | 0.61 | 98.61 |
| 80 | 2031-04 | 0.88 | 0.27 | 0.61 | 98.00 |
| 81 | 2031-05 | 0.88 | 0.27 | 0.61 | 97.39 |
| 82 | 2031-06 | 0.88 | 0.26 | 0.61 | 96.78 |
| 83 | 2031-07 | 0.87 | 0.26 | 0.61 | 96.16 |
| 84 | 2031-08 | 0.87 | 0.26 | 0.61 | 95.55 |
| 85 | 2031-09 | 0.87 | 0.26 | 0.61 | 94.94 |
| 86 | 2031-10 | 0.87 | 0.26 | 0.61 | 94.32 |
| 87 | 2031-11 | 0.87 | 0.26 | 0.61 | 93.71 |
| 88 | 2031-12 | 0.87 | 0.25 | 0.61 | 93.10 |
| 89 | 2032-01 | 0.86 | 0.25 | 0.61 | 92.49 |
| 90 | 2032-02 | 0.86 | 0.25 | 0.61 | 91.88 |
| 91 | 2032-03 | 0.86 | 0.25 | 0.61 | 91.26 |
| 92 | 2032-04 | 0.86 | 0.25 | 0.61 | 90.65 |
| 93 | 2032-05 | 0.86 | 0.25 | 0.61 | 90.04 |
| 94 | 2032-06 | 0.86 | 0.24 | 0.61 | 89.42 |
| 95 | 2032-07 | 0.85 | 0.24 | 0.61 | 88.81 |
| 96 | 2032-08 | 0.85 | 0.24 | 0.61 | 88.20 |
| 97 | 2032-09 | 0.85 | 0.24 | 0.61 | 87.59 |
| 98 | 2032-10 | 0.85 | 0.24 | 0.61 | 86.97 |
| 99 | 2032-11 | 0.85 | 0.24 | 0.61 | 86.36 |
| 100 | 2032-12 | 0.85 | 0.23 | 0.61 | 85.75 |
| 101 | 2033-01 | 0.84 | 0.23 | 0.61 | 85.14 |
| 102 | 2033-02 | 0.84 | 0.23 | 0.61 | 84.53 |
| 103 | 2033-03 | 0.84 | 0.23 | 0.61 | 83.91 |
| 104 | 2033-04 | 0.84 | 0.23 | 0.61 | 83.30 |
| 105 | 2033-05 | 0.84 | 0.23 | 0.61 | 82.69 |
| 106 | 2033-06 | 0.84 | 0.22 | 0.61 | 82.07 |
| 107 | 2033-07 | 0.83 | 0.22 | 0.61 | 81.46 |
| 108 | 2033-08 | 0.83 | 0.22 | 0.61 | 80.85 |
| 109 | 2033-09 | 0.83 | 0.22 | 0.61 | 80.24 |
| 110 | 2033-10 | 0.83 | 0.22 | 0.61 | 79.63 |
| 111 | 2033-11 | 0.83 | 0.22 | 0.61 | 79.01 |
| 112 | 2033-12 | 0.83 | 0.21 | 0.61 | 78.40 |
| 113 | 2034-01 | 0.82 | 0.21 | 0.61 | 77.79 |
| 114 | 2034-02 | 0.82 | 0.21 | 0.61 | 77.17 |
| 115 | 2034-03 | 0.82 | 0.21 | 0.61 | 76.56 |
| 116 | 2034-04 | 0.82 | 0.21 | 0.61 | 75.95 |
| 117 | 2034-05 | 0.82 | 0.21 | 0.61 | 75.34 |
| 118 | 2034-06 | 0.82 | 0.20 | 0.61 | 74.72 |
| 119 | 2034-07 | 0.81 | 0.20 | 0.61 | 74.11 |
| 120 | 2034-08 | 0.81 | 0.20 | 0.61 | 73.50 |
| 121 | 2034-09 | 0.81 | 0.20 | 0.61 | 72.89 |
| 122 | 2034-10 | 0.81 | 0.20 | 0.61 | 72.27 |
| 123 | 2034-11 | 0.81 | 0.20 | 0.61 | 71.66 |
| 124 | 2034-12 | 0.81 | 0.19 | 0.61 | 71.05 |
| 125 | 2035-01 | 0.80 | 0.19 | 0.61 | 70.44 |
| 126 | 2035-02 | 0.80 | 0.19 | 0.61 | 69.82 |
| 127 | 2035-03 | 0.80 | 0.19 | 0.61 | 69.21 |
| 128 | 2035-04 | 0.80 | 0.19 | 0.61 | 68.60 |
| 129 | 2035-05 | 0.80 | 0.19 | 0.61 | 67.99 |
| 130 | 2035-06 | 0.80 | 0.18 | 0.61 | 67.38 |
| 131 | 2035-07 | 0.79 | 0.18 | 0.61 | 66.76 |
| 132 | 2035-08 | 0.79 | 0.18 | 0.61 | 66.15 |
| 133 | 2035-09 | 0.79 | 0.18 | 0.61 | 65.54 |
| 134 | 2035-10 | 0.79 | 0.18 | 0.61 | 64.92 |
| 135 | 2035-11 | 0.79 | 0.18 | 0.61 | 64.31 |
| 136 | 2035-12 | 0.79 | 0.17 | 0.61 | 63.70 |
| 137 | 2036-01 | 0.79 | 0.17 | 0.61 | 63.09 |
| 138 | 2036-02 | 0.78 | 0.17 | 0.61 | 62.47 |
| 139 | 2036-03 | 0.78 | 0.17 | 0.61 | 61.86 |
| 140 | 2036-04 | 0.78 | 0.17 | 0.61 | 61.25 |
| 141 | 2036-05 | 0.78 | 0.17 | 0.61 | 60.64 |
| 142 | 2036-06 | 0.78 | 0.16 | 0.61 | 60.02 |
| 143 | 2036-07 | 0.78 | 0.16 | 0.61 | 59.41 |
| 144 | 2036-08 | 0.77 | 0.16 | 0.61 | 58.80 |
| 145 | 2036-09 | 0.77 | 0.16 | 0.61 | 58.19 |
| 146 | 2036-10 | 0.77 | 0.16 | 0.61 | 57.57 |
| 147 | 2036-11 | 0.77 | 0.16 | 0.61 | 56.96 |
| 148 | 2036-12 | 0.77 | 0.15 | 0.61 | 56.35 |
| 149 | 2037-01 | 0.77 | 0.15 | 0.61 | 55.74 |
| 150 | 2037-02 | 0.76 | 0.15 | 0.61 | 55.13 |
| 151 | 2037-03 | 0.76 | 0.15 | 0.61 | 54.51 |
| 152 | 2037-04 | 0.76 | 0.15 | 0.61 | 53.90 |
| 153 | 2037-05 | 0.76 | 0.15 | 0.61 | 53.29 |
| 154 | 2037-06 | 0.76 | 0.14 | 0.61 | 52.67 |
| 155 | 2037-07 | 0.76 | 0.14 | 0.61 | 52.06 |
| 156 | 2037-08 | 0.75 | 0.14 | 0.61 | 51.45 |
| 157 | 2037-09 | 0.75 | 0.14 | 0.61 | 50.84 |
| 158 | 2037-10 | 0.75 | 0.14 | 0.61 | 50.22 |
| 159 | 2037-11 | 0.75 | 0.14 | 0.61 | 49.61 |
| 160 | 2037-12 | 0.75 | 0.13 | 0.61 | 49.00 |
| 161 | 2038-01 | 0.75 | 0.13 | 0.61 | 48.39 |
| 162 | 2038-02 | 0.74 | 0.13 | 0.61 | 47.77 |
| 163 | 2038-03 | 0.74 | 0.13 | 0.61 | 47.16 |
| 164 | 2038-04 | 0.74 | 0.13 | 0.61 | 46.55 |
| 165 | 2038-05 | 0.74 | 0.13 | 0.61 | 45.94 |
| 166 | 2038-06 | 0.74 | 0.12 | 0.61 | 45.32 |
| 167 | 2038-07 | 0.74 | 0.12 | 0.61 | 44.71 |
| 168 | 2038-08 | 0.73 | 0.12 | 0.61 | 44.10 |
| 169 | 2038-09 | 0.73 | 0.12 | 0.61 | 43.49 |
| 170 | 2038-10 | 0.73 | 0.12 | 0.61 | 42.87 |
| 171 | 2038-11 | 0.73 | 0.12 | 0.61 | 42.26 |
| 172 | 2038-12 | 0.73 | 0.11 | 0.61 | 41.65 |
| 173 | 2039-01 | 0.73 | 0.11 | 0.61 | 41.04 |
| 174 | 2039-02 | 0.72 | 0.11 | 0.61 | 40.42 |
| 175 | 2039-03 | 0.72 | 0.11 | 0.61 | 39.81 |
| 176 | 2039-04 | 0.72 | 0.11 | 0.61 | 39.20 |
| 177 | 2039-05 | 0.72 | 0.11 | 0.61 | 38.59 |
| 178 | 2039-06 | 0.72 | 0.10 | 0.61 | 37.97 |
| 179 | 2039-07 | 0.72 | 0.10 | 0.61 | 37.36 |
| 180 | 2039-08 | 0.71 | 0.10 | 0.61 | 36.75 |
| 181 | 2039-09 | 0.71 | 0.10 | 0.61 | 36.14 |
| 182 | 2039-10 | 0.71 | 0.10 | 0.61 | 35.52 |
| 183 | 2039-11 | 0.71 | 0.10 | 0.61 | 34.91 |
| 184 | 2039-12 | 0.71 | 0.09 | 0.61 | 34.30 |
| 185 | 2040-01 | 0.71 | 0.09 | 0.61 | 33.69 |
| 186 | 2040-02 | 0.70 | 0.09 | 0.61 | 33.07 |
| 187 | 2040-03 | 0.70 | 0.09 | 0.61 | 32.46 |
| 188 | 2040-04 | 0.70 | 0.09 | 0.61 | 31.85 |
| 189 | 2040-05 | 0.70 | 0.09 | 0.61 | 31.24 |
| 190 | 2040-06 | 0.70 | 0.08 | 0.61 | 30.62 |
| 191 | 2040-07 | 0.70 | 0.08 | 0.61 | 30.01 |
| 192 | 2040-08 | 0.69 | 0.08 | 0.61 | 29.40 |
| 193 | 2040-09 | 0.69 | 0.08 | 0.61 | 28.79 |
| 194 | 2040-10 | 0.69 | 0.08 | 0.61 | 28.17 |
| 195 | 2040-11 | 0.69 | 0.08 | 0.61 | 27.56 |
| 196 | 2040-12 | 0.69 | 0.07 | 0.61 | 26.95 |
| 197 | 2041-01 | 0.69 | 0.07 | 0.61 | 26.34 |
| 198 | 2041-02 | 0.68 | 0.07 | 0.61 | 25.72 |
| 199 | 2041-03 | 0.68 | 0.07 | 0.61 | 25.11 |
| 200 | 2041-04 | 0.68 | 0.07 | 0.61 | 24.50 |
| 201 | 2041-05 | 0.68 | 0.07 | 0.61 | 23.89 |
| 202 | 2041-06 | 0.68 | 0.06 | 0.61 | 23.27 |
| 203 | 2041-07 | 0.68 | 0.06 | 0.61 | 22.66 |
| 204 | 2041-08 | 0.67 | 0.06 | 0.61 | 22.05 |
| 205 | 2041-09 | 0.67 | 0.06 | 0.61 | 21.44 |
| 206 | 2041-10 | 0.67 | 0.06 | 0.61 | 20.82 |
| 207 | 2041-11 | 0.67 | 0.06 | 0.61 | 20.21 |
| 208 | 2041-12 | 0.67 | 0.05 | 0.61 | 19.60 |
| 209 | 2042-01 | 0.67 | 0.05 | 0.61 | 18.99 |
| 210 | 2042-02 | 0.66 | 0.05 | 0.61 | 18.38 |
| 211 | 2042-03 | 0.66 | 0.05 | 0.61 | 17.76 |
| 212 | 2042-04 | 0.66 | 0.05 | 0.61 | 17.15 |
| 213 | 2042-05 | 0.66 | 0.05 | 0.61 | 16.54 |
| 214 | 2042-06 | 0.66 | 0.04 | 0.61 | 15.92 |
| 215 | 2042-07 | 0.66 | 0.04 | 0.61 | 15.31 |
| 216 | 2042-08 | 0.65 | 0.04 | 0.61 | 14.70 |
| 217 | 2042-09 | 0.65 | 0.04 | 0.61 | 14.09 |
| 218 | 2042-10 | 0.65 | 0.04 | 0.61 | 13.47 |
| 219 | 2042-11 | 0.65 | 0.04 | 0.61 | 12.86 |
| 220 | 2042-12 | 0.65 | 0.03 | 0.61 | 12.25 |
| 221 | 2043-01 | 0.65 | 0.03 | 0.61 | 11.64 |
| 222 | 2043-02 | 0.64 | 0.03 | 0.61 | 11.02 |
| 223 | 2043-03 | 0.64 | 0.03 | 0.61 | 10.41 |
| 224 | 2043-04 | 0.64 | 0.03 | 0.61 | 9.80 |
| 225 | 2043-05 | 0.64 | 0.03 | 0.61 | 9.19 |
| 226 | 2043-06 | 0.64 | 0.02 | 0.61 | 8.57 |
| 227 | 2043-07 | 0.64 | 0.02 | 0.61 | 7.96 |
| 228 | 2043-08 | 0.63 | 0.02 | 0.61 | 7.35 |
| 229 | 2043-09 | 0.63 | 0.02 | 0.61 | 6.74 |
| 230 | 2043-10 | 0.63 | 0.02 | 0.61 | 6.13 |
| 231 | 2043-11 | 0.63 | 0.02 | 0.61 | 5.51 |
| 232 | 2043-12 | 0.63 | 0.01 | 0.61 | 4.90 |
| 233 | 2044-01 | 0.63 | 0.01 | 0.61 | 4.29 |
| 234 | 2044-02 | 0.62 | 0.01 | 0.61 | 3.67 |
| 235 | 2044-03 | 0.62 | 0.01 | 0.61 | 3.06 |
| 236 | 2044-04 | 0.62 | 0.01 | 0.61 | 2.45 |
| 237 | 2044-05 | 0.62 | 0.01 | 0.61 | 1.84 |
| 238 | 2044-06 | 0.62 | 0.00 | 0.61 | 1.22 |
| 239 | 2044-07 | 0.62 | 0.00 | 0.61 | 0.61 |
| 240 | 2044-08 | 0.61 | 0.00 | 0.61 | 0.00 |