贷款103.6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:103.6元
还款月数:20年
每月还款:0.59元
利息总额:37.43元
本息合计:141.03元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-10 | 0.59 | 0.28 | 0.31 | 103.29 |
| 2 | 2024-11 | 0.59 | 0.28 | 0.31 | 102.99 |
| 3 | 2024-12 | 0.59 | 0.28 | 0.31 | 102.68 |
| 4 | 2025-01 | 0.59 | 0.28 | 0.31 | 102.37 |
| 5 | 2025-02 | 0.59 | 0.28 | 0.31 | 102.06 |
| 6 | 2025-03 | 0.59 | 0.28 | 0.31 | 101.75 |
| 7 | 2025-04 | 0.59 | 0.28 | 0.31 | 101.43 |
| 8 | 2025-05 | 0.59 | 0.27 | 0.31 | 101.12 |
| 9 | 2025-06 | 0.59 | 0.27 | 0.31 | 100.81 |
| 10 | 2025-07 | 0.59 | 0.27 | 0.31 | 100.49 |
| 11 | 2025-08 | 0.59 | 0.27 | 0.32 | 100.18 |
| 12 | 2025-09 | 0.59 | 0.27 | 0.32 | 99.86 |
| 13 | 2025-10 | 0.59 | 0.27 | 0.32 | 99.54 |
| 14 | 2025-11 | 0.59 | 0.27 | 0.32 | 99.23 |
| 15 | 2025-12 | 0.59 | 0.27 | 0.32 | 98.91 |
| 16 | 2026-01 | 0.59 | 0.27 | 0.32 | 98.59 |
| 17 | 2026-02 | 0.59 | 0.27 | 0.32 | 98.27 |
| 18 | 2026-03 | 0.59 | 0.27 | 0.32 | 97.94 |
| 19 | 2026-04 | 0.59 | 0.27 | 0.32 | 97.62 |
| 20 | 2026-05 | 0.59 | 0.26 | 0.32 | 97.30 |
| 21 | 2026-06 | 0.59 | 0.26 | 0.32 | 96.97 |
| 22 | 2026-07 | 0.59 | 0.26 | 0.32 | 96.65 |
| 23 | 2026-08 | 0.59 | 0.26 | 0.33 | 96.32 |
| 24 | 2026-09 | 0.59 | 0.26 | 0.33 | 96.00 |
| 25 | 2026-10 | 0.59 | 0.26 | 0.33 | 95.67 |
| 26 | 2026-11 | 0.59 | 0.26 | 0.33 | 95.34 |
| 27 | 2026-12 | 0.59 | 0.26 | 0.33 | 95.01 |
| 28 | 2027-01 | 0.59 | 0.26 | 0.33 | 94.68 |
| 29 | 2027-02 | 0.59 | 0.26 | 0.33 | 94.35 |
| 30 | 2027-03 | 0.59 | 0.26 | 0.33 | 94.02 |
| 31 | 2027-04 | 0.59 | 0.25 | 0.33 | 93.69 |
| 32 | 2027-05 | 0.59 | 0.25 | 0.33 | 93.35 |
| 33 | 2027-06 | 0.59 | 0.25 | 0.33 | 93.02 |
| 34 | 2027-07 | 0.59 | 0.25 | 0.34 | 92.68 |
| 35 | 2027-08 | 0.59 | 0.25 | 0.34 | 92.34 |
| 36 | 2027-09 | 0.59 | 0.25 | 0.34 | 92.01 |
| 37 | 2027-10 | 0.59 | 0.25 | 0.34 | 91.67 |
| 38 | 2027-11 | 0.59 | 0.25 | 0.34 | 91.33 |
| 39 | 2027-12 | 0.59 | 0.25 | 0.34 | 90.99 |
| 40 | 2028-01 | 0.59 | 0.25 | 0.34 | 90.65 |
| 41 | 2028-02 | 0.59 | 0.25 | 0.34 | 90.31 |
| 42 | 2028-03 | 0.59 | 0.24 | 0.34 | 89.96 |
| 43 | 2028-04 | 0.59 | 0.24 | 0.34 | 89.62 |
| 44 | 2028-05 | 0.59 | 0.24 | 0.34 | 89.27 |
| 45 | 2028-06 | 0.59 | 0.24 | 0.35 | 88.93 |
| 46 | 2028-07 | 0.59 | 0.24 | 0.35 | 88.58 |
| 47 | 2028-08 | 0.59 | 0.24 | 0.35 | 88.23 |
| 48 | 2028-09 | 0.59 | 0.24 | 0.35 | 87.88 |
| 49 | 2028-10 | 0.59 | 0.24 | 0.35 | 87.53 |
| 50 | 2028-11 | 0.59 | 0.24 | 0.35 | 87.18 |
| 51 | 2028-12 | 0.59 | 0.24 | 0.35 | 86.83 |
| 52 | 2029-01 | 0.59 | 0.24 | 0.35 | 86.48 |
| 53 | 2029-02 | 0.59 | 0.23 | 0.35 | 86.13 |
| 54 | 2029-03 | 0.59 | 0.23 | 0.35 | 85.77 |
| 55 | 2029-04 | 0.59 | 0.23 | 0.36 | 85.42 |
| 56 | 2029-05 | 0.59 | 0.23 | 0.36 | 85.06 |
| 57 | 2029-06 | 0.59 | 0.23 | 0.36 | 84.70 |
| 58 | 2029-07 | 0.59 | 0.23 | 0.36 | 84.35 |
| 59 | 2029-08 | 0.59 | 0.23 | 0.36 | 83.99 |
| 60 | 2029-09 | 0.59 | 0.23 | 0.36 | 83.63 |
| 61 | 2029-10 | 0.59 | 0.23 | 0.36 | 83.27 |
| 62 | 2029-11 | 0.59 | 0.23 | 0.36 | 82.90 |
| 63 | 2029-12 | 0.59 | 0.22 | 0.36 | 82.54 |
| 64 | 2030-01 | 0.59 | 0.22 | 0.36 | 82.18 |
| 65 | 2030-02 | 0.59 | 0.22 | 0.37 | 81.81 |
| 66 | 2030-03 | 0.59 | 0.22 | 0.37 | 81.44 |
| 67 | 2030-04 | 0.59 | 0.22 | 0.37 | 81.08 |
| 68 | 2030-05 | 0.59 | 0.22 | 0.37 | 80.71 |
| 69 | 2030-06 | 0.59 | 0.22 | 0.37 | 80.34 |
| 70 | 2030-07 | 0.59 | 0.22 | 0.37 | 79.97 |
| 71 | 2030-08 | 0.59 | 0.22 | 0.37 | 79.60 |
| 72 | 2030-09 | 0.59 | 0.22 | 0.37 | 79.23 |
| 73 | 2030-10 | 0.59 | 0.21 | 0.37 | 78.85 |
| 74 | 2030-11 | 0.59 | 0.21 | 0.37 | 78.48 |
| 75 | 2030-12 | 0.59 | 0.21 | 0.38 | 78.11 |
| 76 | 2031-01 | 0.59 | 0.21 | 0.38 | 77.73 |
| 77 | 2031-02 | 0.59 | 0.21 | 0.38 | 77.35 |
| 78 | 2031-03 | 0.59 | 0.21 | 0.38 | 76.97 |
| 79 | 2031-04 | 0.59 | 0.21 | 0.38 | 76.59 |
| 80 | 2031-05 | 0.59 | 0.21 | 0.38 | 76.21 |
| 81 | 2031-06 | 0.59 | 0.21 | 0.38 | 75.83 |
| 82 | 2031-07 | 0.59 | 0.21 | 0.38 | 75.45 |
| 83 | 2031-08 | 0.59 | 0.20 | 0.38 | 75.07 |
| 84 | 2031-09 | 0.59 | 0.20 | 0.38 | 74.68 |
| 85 | 2031-10 | 0.59 | 0.20 | 0.39 | 74.30 |
| 86 | 2031-11 | 0.59 | 0.20 | 0.39 | 73.91 |
| 87 | 2031-12 | 0.59 | 0.20 | 0.39 | 73.52 |
| 88 | 2032-01 | 0.59 | 0.20 | 0.39 | 73.14 |
| 89 | 2032-02 | 0.59 | 0.20 | 0.39 | 72.75 |
| 90 | 2032-03 | 0.59 | 0.20 | 0.39 | 72.36 |
| 91 | 2032-04 | 0.59 | 0.20 | 0.39 | 71.96 |
| 92 | 2032-05 | 0.59 | 0.19 | 0.39 | 71.57 |
| 93 | 2032-06 | 0.59 | 0.19 | 0.39 | 71.18 |
| 94 | 2032-07 | 0.59 | 0.19 | 0.39 | 70.78 |
| 95 | 2032-08 | 0.59 | 0.19 | 0.40 | 70.39 |
| 96 | 2032-09 | 0.59 | 0.19 | 0.40 | 69.99 |
| 97 | 2032-10 | 0.59 | 0.19 | 0.40 | 69.59 |
| 98 | 2032-11 | 0.59 | 0.19 | 0.40 | 69.19 |
| 99 | 2032-12 | 0.59 | 0.19 | 0.40 | 68.79 |
| 100 | 2033-01 | 0.59 | 0.19 | 0.40 | 68.39 |
| 101 | 2033-02 | 0.59 | 0.19 | 0.40 | 67.99 |
| 102 | 2033-03 | 0.59 | 0.18 | 0.40 | 67.59 |
| 103 | 2033-04 | 0.59 | 0.18 | 0.40 | 67.18 |
| 104 | 2033-05 | 0.59 | 0.18 | 0.41 | 66.78 |
| 105 | 2033-06 | 0.59 | 0.18 | 0.41 | 66.37 |
| 106 | 2033-07 | 0.59 | 0.18 | 0.41 | 65.96 |
| 107 | 2033-08 | 0.59 | 0.18 | 0.41 | 65.55 |
| 108 | 2033-09 | 0.59 | 0.18 | 0.41 | 65.14 |
| 109 | 2033-10 | 0.59 | 0.18 | 0.41 | 64.73 |
| 110 | 2033-11 | 0.59 | 0.18 | 0.41 | 64.32 |
| 111 | 2033-12 | 0.59 | 0.17 | 0.41 | 63.90 |
| 112 | 2034-01 | 0.59 | 0.17 | 0.41 | 63.49 |
| 113 | 2034-02 | 0.59 | 0.17 | 0.42 | 63.07 |
| 114 | 2034-03 | 0.59 | 0.17 | 0.42 | 62.66 |
| 115 | 2034-04 | 0.59 | 0.17 | 0.42 | 62.24 |
| 116 | 2034-05 | 0.59 | 0.17 | 0.42 | 61.82 |
| 117 | 2034-06 | 0.59 | 0.17 | 0.42 | 61.40 |
| 118 | 2034-07 | 0.59 | 0.17 | 0.42 | 60.98 |
| 119 | 2034-08 | 0.59 | 0.17 | 0.42 | 60.56 |
| 120 | 2034-09 | 0.59 | 0.16 | 0.42 | 60.13 |
| 121 | 2034-10 | 0.59 | 0.16 | 0.42 | 59.71 |
| 122 | 2034-11 | 0.59 | 0.16 | 0.43 | 59.28 |
| 123 | 2034-12 | 0.59 | 0.16 | 0.43 | 58.86 |
| 124 | 2035-01 | 0.59 | 0.16 | 0.43 | 58.43 |
| 125 | 2035-02 | 0.59 | 0.16 | 0.43 | 58.00 |
| 126 | 2035-03 | 0.59 | 0.16 | 0.43 | 57.57 |
| 127 | 2035-04 | 0.59 | 0.16 | 0.43 | 57.14 |
| 128 | 2035-05 | 0.59 | 0.15 | 0.43 | 56.70 |
| 129 | 2035-06 | 0.59 | 0.15 | 0.43 | 56.27 |
| 130 | 2035-07 | 0.59 | 0.15 | 0.44 | 55.83 |
| 131 | 2035-08 | 0.59 | 0.15 | 0.44 | 55.40 |
| 132 | 2035-09 | 0.59 | 0.15 | 0.44 | 54.96 |
| 133 | 2035-10 | 0.59 | 0.15 | 0.44 | 54.52 |
| 134 | 2035-11 | 0.59 | 0.15 | 0.44 | 54.08 |
| 135 | 2035-12 | 0.59 | 0.15 | 0.44 | 53.64 |
| 136 | 2036-01 | 0.59 | 0.15 | 0.44 | 53.20 |
| 137 | 2036-02 | 0.59 | 0.14 | 0.44 | 52.75 |
| 138 | 2036-03 | 0.59 | 0.14 | 0.44 | 52.31 |
| 139 | 2036-04 | 0.59 | 0.14 | 0.45 | 51.86 |
| 140 | 2036-05 | 0.59 | 0.14 | 0.45 | 51.42 |
| 141 | 2036-06 | 0.59 | 0.14 | 0.45 | 50.97 |
| 142 | 2036-07 | 0.59 | 0.14 | 0.45 | 50.52 |
| 143 | 2036-08 | 0.59 | 0.14 | 0.45 | 50.07 |
| 144 | 2036-09 | 0.59 | 0.14 | 0.45 | 49.62 |
| 145 | 2036-10 | 0.59 | 0.13 | 0.45 | 49.16 |
| 146 | 2036-11 | 0.59 | 0.13 | 0.45 | 48.71 |
| 147 | 2036-12 | 0.59 | 0.13 | 0.46 | 48.25 |
| 148 | 2037-01 | 0.59 | 0.13 | 0.46 | 47.79 |
| 149 | 2037-02 | 0.59 | 0.13 | 0.46 | 47.34 |
| 150 | 2037-03 | 0.59 | 0.13 | 0.46 | 46.88 |
| 151 | 2037-04 | 0.59 | 0.13 | 0.46 | 46.42 |
| 152 | 2037-05 | 0.59 | 0.13 | 0.46 | 45.95 |
| 153 | 2037-06 | 0.59 | 0.12 | 0.46 | 45.49 |
| 154 | 2037-07 | 0.59 | 0.12 | 0.46 | 45.03 |
| 155 | 2037-08 | 0.59 | 0.12 | 0.47 | 44.56 |
| 156 | 2037-09 | 0.59 | 0.12 | 0.47 | 44.09 |
| 157 | 2037-10 | 0.59 | 0.12 | 0.47 | 43.63 |
| 158 | 2037-11 | 0.59 | 0.12 | 0.47 | 43.16 |
| 159 | 2037-12 | 0.59 | 0.12 | 0.47 | 42.69 |
| 160 | 2038-01 | 0.59 | 0.12 | 0.47 | 42.21 |
| 161 | 2038-02 | 0.59 | 0.11 | 0.47 | 41.74 |
| 162 | 2038-03 | 0.59 | 0.11 | 0.47 | 41.27 |
| 163 | 2038-04 | 0.59 | 0.11 | 0.48 | 40.79 |
| 164 | 2038-05 | 0.59 | 0.11 | 0.48 | 40.31 |
| 165 | 2038-06 | 0.59 | 0.11 | 0.48 | 39.83 |
| 166 | 2038-07 | 0.59 | 0.11 | 0.48 | 39.36 |
| 167 | 2038-08 | 0.59 | 0.11 | 0.48 | 38.87 |
| 168 | 2038-09 | 0.59 | 0.11 | 0.48 | 38.39 |
| 169 | 2038-10 | 0.59 | 0.10 | 0.48 | 37.91 |
| 170 | 2038-11 | 0.59 | 0.10 | 0.48 | 37.42 |
| 171 | 2038-12 | 0.59 | 0.10 | 0.49 | 36.94 |
| 172 | 2039-01 | 0.59 | 0.10 | 0.49 | 36.45 |
| 173 | 2039-02 | 0.59 | 0.10 | 0.49 | 35.96 |
| 174 | 2039-03 | 0.59 | 0.10 | 0.49 | 35.47 |
| 175 | 2039-04 | 0.59 | 0.10 | 0.49 | 34.98 |
| 176 | 2039-05 | 0.59 | 0.09 | 0.49 | 34.49 |
| 177 | 2039-06 | 0.59 | 0.09 | 0.49 | 33.99 |
| 178 | 2039-07 | 0.59 | 0.09 | 0.50 | 33.50 |
| 179 | 2039-08 | 0.59 | 0.09 | 0.50 | 33.00 |
| 180 | 2039-09 | 0.59 | 0.09 | 0.50 | 32.50 |
| 181 | 2039-10 | 0.59 | 0.09 | 0.50 | 32.00 |
| 182 | 2039-11 | 0.59 | 0.09 | 0.50 | 31.50 |
| 183 | 2039-12 | 0.59 | 0.09 | 0.50 | 31.00 |
| 184 | 2040-01 | 0.59 | 0.08 | 0.50 | 30.49 |
| 185 | 2040-02 | 0.59 | 0.08 | 0.51 | 29.99 |
| 186 | 2040-03 | 0.59 | 0.08 | 0.51 | 29.48 |
| 187 | 2040-04 | 0.59 | 0.08 | 0.51 | 28.98 |
| 188 | 2040-05 | 0.59 | 0.08 | 0.51 | 28.47 |
| 189 | 2040-06 | 0.59 | 0.08 | 0.51 | 27.96 |
| 190 | 2040-07 | 0.59 | 0.08 | 0.51 | 27.44 |
| 191 | 2040-08 | 0.59 | 0.07 | 0.51 | 26.93 |
| 192 | 2040-09 | 0.59 | 0.07 | 0.51 | 26.42 |
| 193 | 2040-10 | 0.59 | 0.07 | 0.52 | 25.90 |
| 194 | 2040-11 | 0.59 | 0.07 | 0.52 | 25.38 |
| 195 | 2040-12 | 0.59 | 0.07 | 0.52 | 24.86 |
| 196 | 2041-01 | 0.59 | 0.07 | 0.52 | 24.34 |
| 197 | 2041-02 | 0.59 | 0.07 | 0.52 | 23.82 |
| 198 | 2041-03 | 0.59 | 0.06 | 0.52 | 23.30 |
| 199 | 2041-04 | 0.59 | 0.06 | 0.52 | 22.77 |
| 200 | 2041-05 | 0.59 | 0.06 | 0.53 | 22.25 |
| 201 | 2041-06 | 0.59 | 0.06 | 0.53 | 21.72 |
| 202 | 2041-07 | 0.59 | 0.06 | 0.53 | 21.19 |
| 203 | 2041-08 | 0.59 | 0.06 | 0.53 | 20.66 |
| 204 | 2041-09 | 0.59 | 0.06 | 0.53 | 20.13 |
| 205 | 2041-10 | 0.59 | 0.05 | 0.53 | 19.60 |
| 206 | 2041-11 | 0.59 | 0.05 | 0.53 | 19.06 |
| 207 | 2041-12 | 0.59 | 0.05 | 0.54 | 18.53 |
| 208 | 2042-01 | 0.59 | 0.05 | 0.54 | 17.99 |
| 209 | 2042-02 | 0.59 | 0.05 | 0.54 | 17.45 |
| 210 | 2042-03 | 0.59 | 0.05 | 0.54 | 16.91 |
| 211 | 2042-04 | 0.59 | 0.05 | 0.54 | 16.37 |
| 212 | 2042-05 | 0.59 | 0.04 | 0.54 | 15.82 |
| 213 | 2042-06 | 0.59 | 0.04 | 0.54 | 15.28 |
| 214 | 2042-07 | 0.59 | 0.04 | 0.55 | 14.73 |
| 215 | 2042-08 | 0.59 | 0.04 | 0.55 | 14.19 |
| 216 | 2042-09 | 0.59 | 0.04 | 0.55 | 13.64 |
| 217 | 2042-10 | 0.59 | 0.04 | 0.55 | 13.09 |
| 218 | 2042-11 | 0.59 | 0.04 | 0.55 | 12.53 |
| 219 | 2042-12 | 0.59 | 0.03 | 0.55 | 11.98 |
| 220 | 2043-01 | 0.59 | 0.03 | 0.56 | 11.42 |
| 221 | 2043-02 | 0.59 | 0.03 | 0.56 | 10.87 |
| 222 | 2043-03 | 0.59 | 0.03 | 0.56 | 10.31 |
| 223 | 2043-04 | 0.59 | 0.03 | 0.56 | 9.75 |
| 224 | 2043-05 | 0.59 | 0.03 | 0.56 | 9.19 |
| 225 | 2043-06 | 0.59 | 0.02 | 0.56 | 8.63 |
| 226 | 2043-07 | 0.59 | 0.02 | 0.56 | 8.06 |
| 227 | 2043-08 | 0.59 | 0.02 | 0.57 | 7.50 |
| 228 | 2043-09 | 0.59 | 0.02 | 0.57 | 6.93 |
| 229 | 2043-10 | 0.59 | 0.02 | 0.57 | 6.36 |
| 230 | 2043-11 | 0.59 | 0.02 | 0.57 | 5.79 |
| 231 | 2043-12 | 0.59 | 0.02 | 0.57 | 5.22 |
| 232 | 2044-01 | 0.59 | 0.01 | 0.57 | 4.64 |
| 233 | 2044-02 | 0.59 | 0.01 | 0.58 | 4.07 |
| 234 | 2044-03 | 0.59 | 0.01 | 0.58 | 3.49 |
| 235 | 2044-04 | 0.59 | 0.01 | 0.58 | 2.91 |
| 236 | 2044-05 | 0.59 | 0.01 | 0.58 | 2.33 |
| 237 | 2044-06 | 0.59 | 0.01 | 0.58 | 1.75 |
| 238 | 2044-07 | 0.59 | 0.00 | 0.58 | 1.17 |
| 239 | 2044-08 | 0.59 | 0.00 | 0.58 | 0.59 |
| 240 | 2044-09 | 0.59 | 0.00 | 0.59 | 0.00 |
等额本金还款方式:
贷款总额:103.6元
还款月数:20年
首月还款:0.71元
每月递减:0元
利息总额:33.81元
本息合计:137.41元
节省利息:3.62元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-10 | 0.71 | 0.28 | 0.43 | 103.17 |
| 2 | 2024-11 | 0.71 | 0.28 | 0.43 | 102.74 |
| 3 | 2024-12 | 0.71 | 0.28 | 0.43 | 102.30 |
| 4 | 2025-01 | 0.71 | 0.28 | 0.43 | 101.87 |
| 5 | 2025-02 | 0.71 | 0.28 | 0.43 | 101.44 |
| 6 | 2025-03 | 0.71 | 0.27 | 0.43 | 101.01 |
| 7 | 2025-04 | 0.71 | 0.27 | 0.43 | 100.58 |
| 8 | 2025-05 | 0.70 | 0.27 | 0.43 | 100.15 |
| 9 | 2025-06 | 0.70 | 0.27 | 0.43 | 99.71 |
| 10 | 2025-07 | 0.70 | 0.27 | 0.43 | 99.28 |
| 11 | 2025-08 | 0.70 | 0.27 | 0.43 | 98.85 |
| 12 | 2025-09 | 0.70 | 0.27 | 0.43 | 98.42 |
| 13 | 2025-10 | 0.70 | 0.27 | 0.43 | 97.99 |
| 14 | 2025-11 | 0.70 | 0.27 | 0.43 | 97.56 |
| 15 | 2025-12 | 0.70 | 0.26 | 0.43 | 97.13 |
| 16 | 2026-01 | 0.69 | 0.26 | 0.43 | 96.69 |
| 17 | 2026-02 | 0.69 | 0.26 | 0.43 | 96.26 |
| 18 | 2026-03 | 0.69 | 0.26 | 0.43 | 95.83 |
| 19 | 2026-04 | 0.69 | 0.26 | 0.43 | 95.40 |
| 20 | 2026-05 | 0.69 | 0.26 | 0.43 | 94.97 |
| 21 | 2026-06 | 0.69 | 0.26 | 0.43 | 94.53 |
| 22 | 2026-07 | 0.69 | 0.26 | 0.43 | 94.10 |
| 23 | 2026-08 | 0.69 | 0.25 | 0.43 | 93.67 |
| 24 | 2026-09 | 0.69 | 0.25 | 0.43 | 93.24 |
| 25 | 2026-10 | 0.68 | 0.25 | 0.43 | 92.81 |
| 26 | 2026-11 | 0.68 | 0.25 | 0.43 | 92.38 |
| 27 | 2026-12 | 0.68 | 0.25 | 0.43 | 91.94 |
| 28 | 2027-01 | 0.68 | 0.25 | 0.43 | 91.51 |
| 29 | 2027-02 | 0.68 | 0.25 | 0.43 | 91.08 |
| 30 | 2027-03 | 0.68 | 0.25 | 0.43 | 90.65 |
| 31 | 2027-04 | 0.68 | 0.25 | 0.43 | 90.22 |
| 32 | 2027-05 | 0.68 | 0.24 | 0.43 | 89.79 |
| 33 | 2027-06 | 0.67 | 0.24 | 0.43 | 89.35 |
| 34 | 2027-07 | 0.67 | 0.24 | 0.43 | 88.92 |
| 35 | 2027-08 | 0.67 | 0.24 | 0.43 | 88.49 |
| 36 | 2027-09 | 0.67 | 0.24 | 0.43 | 88.06 |
| 37 | 2027-10 | 0.67 | 0.24 | 0.43 | 87.63 |
| 38 | 2027-11 | 0.67 | 0.24 | 0.43 | 87.20 |
| 39 | 2027-12 | 0.67 | 0.24 | 0.43 | 86.76 |
| 40 | 2028-01 | 0.67 | 0.23 | 0.43 | 86.33 |
| 41 | 2028-02 | 0.67 | 0.23 | 0.43 | 85.90 |
| 42 | 2028-03 | 0.66 | 0.23 | 0.43 | 85.47 |
| 43 | 2028-04 | 0.66 | 0.23 | 0.43 | 85.04 |
| 44 | 2028-05 | 0.66 | 0.23 | 0.43 | 84.61 |
| 45 | 2028-06 | 0.66 | 0.23 | 0.43 | 84.17 |
| 46 | 2028-07 | 0.66 | 0.23 | 0.43 | 83.74 |
| 47 | 2028-08 | 0.66 | 0.23 | 0.43 | 83.31 |
| 48 | 2028-09 | 0.66 | 0.23 | 0.43 | 82.88 |
| 49 | 2028-10 | 0.66 | 0.22 | 0.43 | 82.45 |
| 50 | 2028-11 | 0.65 | 0.22 | 0.43 | 82.02 |
| 51 | 2028-12 | 0.65 | 0.22 | 0.43 | 81.58 |
| 52 | 2029-01 | 0.65 | 0.22 | 0.43 | 81.15 |
| 53 | 2029-02 | 0.65 | 0.22 | 0.43 | 80.72 |
| 54 | 2029-03 | 0.65 | 0.22 | 0.43 | 80.29 |
| 55 | 2029-04 | 0.65 | 0.22 | 0.43 | 79.86 |
| 56 | 2029-05 | 0.65 | 0.22 | 0.43 | 79.43 |
| 57 | 2029-06 | 0.65 | 0.22 | 0.43 | 79.00 |
| 58 | 2029-07 | 0.65 | 0.21 | 0.43 | 78.56 |
| 59 | 2029-08 | 0.64 | 0.21 | 0.43 | 78.13 |
| 60 | 2029-09 | 0.64 | 0.21 | 0.43 | 77.70 |
| 61 | 2029-10 | 0.64 | 0.21 | 0.43 | 77.27 |
| 62 | 2029-11 | 0.64 | 0.21 | 0.43 | 76.84 |
| 63 | 2029-12 | 0.64 | 0.21 | 0.43 | 76.41 |
| 64 | 2030-01 | 0.64 | 0.21 | 0.43 | 75.97 |
| 65 | 2030-02 | 0.64 | 0.21 | 0.43 | 75.54 |
| 66 | 2030-03 | 0.64 | 0.20 | 0.43 | 75.11 |
| 67 | 2030-04 | 0.64 | 0.20 | 0.43 | 74.68 |
| 68 | 2030-05 | 0.63 | 0.20 | 0.43 | 74.25 |
| 69 | 2030-06 | 0.63 | 0.20 | 0.43 | 73.81 |
| 70 | 2030-07 | 0.63 | 0.20 | 0.43 | 73.38 |
| 71 | 2030-08 | 0.63 | 0.20 | 0.43 | 72.95 |
| 72 | 2030-09 | 0.63 | 0.20 | 0.43 | 72.52 |
| 73 | 2030-10 | 0.63 | 0.20 | 0.43 | 72.09 |
| 74 | 2030-11 | 0.63 | 0.20 | 0.43 | 71.66 |
| 75 | 2030-12 | 0.63 | 0.19 | 0.43 | 71.22 |
| 76 | 2031-01 | 0.62 | 0.19 | 0.43 | 70.79 |
| 77 | 2031-02 | 0.62 | 0.19 | 0.43 | 70.36 |
| 78 | 2031-03 | 0.62 | 0.19 | 0.43 | 69.93 |
| 79 | 2031-04 | 0.62 | 0.19 | 0.43 | 69.50 |
| 80 | 2031-05 | 0.62 | 0.19 | 0.43 | 69.07 |
| 81 | 2031-06 | 0.62 | 0.19 | 0.43 | 68.63 |
| 82 | 2031-07 | 0.62 | 0.19 | 0.43 | 68.20 |
| 83 | 2031-08 | 0.62 | 0.18 | 0.43 | 67.77 |
| 84 | 2031-09 | 0.62 | 0.18 | 0.43 | 67.34 |
| 85 | 2031-10 | 0.61 | 0.18 | 0.43 | 66.91 |
| 86 | 2031-11 | 0.61 | 0.18 | 0.43 | 66.48 |
| 87 | 2031-12 | 0.61 | 0.18 | 0.43 | 66.04 |
| 88 | 2032-01 | 0.61 | 0.18 | 0.43 | 65.61 |
| 89 | 2032-02 | 0.61 | 0.18 | 0.43 | 65.18 |
| 90 | 2032-03 | 0.61 | 0.18 | 0.43 | 64.75 |
| 91 | 2032-04 | 0.61 | 0.18 | 0.43 | 64.32 |
| 92 | 2032-05 | 0.61 | 0.17 | 0.43 | 63.89 |
| 93 | 2032-06 | 0.60 | 0.17 | 0.43 | 63.45 |
| 94 | 2032-07 | 0.60 | 0.17 | 0.43 | 63.02 |
| 95 | 2032-08 | 0.60 | 0.17 | 0.43 | 62.59 |
| 96 | 2032-09 | 0.60 | 0.17 | 0.43 | 62.16 |
| 97 | 2032-10 | 0.60 | 0.17 | 0.43 | 61.73 |
| 98 | 2032-11 | 0.60 | 0.17 | 0.43 | 61.30 |
| 99 | 2032-12 | 0.60 | 0.17 | 0.43 | 60.86 |
| 100 | 2033-01 | 0.60 | 0.16 | 0.43 | 60.43 |
| 101 | 2033-02 | 0.60 | 0.16 | 0.43 | 60.00 |
| 102 | 2033-03 | 0.59 | 0.16 | 0.43 | 59.57 |
| 103 | 2033-04 | 0.59 | 0.16 | 0.43 | 59.14 |
| 104 | 2033-05 | 0.59 | 0.16 | 0.43 | 58.71 |
| 105 | 2033-06 | 0.59 | 0.16 | 0.43 | 58.27 |
| 106 | 2033-07 | 0.59 | 0.16 | 0.43 | 57.84 |
| 107 | 2033-08 | 0.59 | 0.16 | 0.43 | 57.41 |
| 108 | 2033-09 | 0.59 | 0.16 | 0.43 | 56.98 |
| 109 | 2033-10 | 0.59 | 0.15 | 0.43 | 56.55 |
| 110 | 2033-11 | 0.58 | 0.15 | 0.43 | 56.12 |
| 111 | 2033-12 | 0.58 | 0.15 | 0.43 | 55.68 |
| 112 | 2034-01 | 0.58 | 0.15 | 0.43 | 55.25 |
| 113 | 2034-02 | 0.58 | 0.15 | 0.43 | 54.82 |
| 114 | 2034-03 | 0.58 | 0.15 | 0.43 | 54.39 |
| 115 | 2034-04 | 0.58 | 0.15 | 0.43 | 53.96 |
| 116 | 2034-05 | 0.58 | 0.15 | 0.43 | 53.53 |
| 117 | 2034-06 | 0.58 | 0.14 | 0.43 | 53.09 |
| 118 | 2034-07 | 0.58 | 0.14 | 0.43 | 52.66 |
| 119 | 2034-08 | 0.57 | 0.14 | 0.43 | 52.23 |
| 120 | 2034-09 | 0.57 | 0.14 | 0.43 | 51.80 |
| 121 | 2034-10 | 0.57 | 0.14 | 0.43 | 51.37 |
| 122 | 2034-11 | 0.57 | 0.14 | 0.43 | 50.94 |
| 123 | 2034-12 | 0.57 | 0.14 | 0.43 | 50.50 |
| 124 | 2035-01 | 0.57 | 0.14 | 0.43 | 50.07 |
| 125 | 2035-02 | 0.57 | 0.14 | 0.43 | 49.64 |
| 126 | 2035-03 | 0.57 | 0.13 | 0.43 | 49.21 |
| 127 | 2035-04 | 0.56 | 0.13 | 0.43 | 48.78 |
| 128 | 2035-05 | 0.56 | 0.13 | 0.43 | 48.35 |
| 129 | 2035-06 | 0.56 | 0.13 | 0.43 | 47.91 |
| 130 | 2035-07 | 0.56 | 0.13 | 0.43 | 47.48 |
| 131 | 2035-08 | 0.56 | 0.13 | 0.43 | 47.05 |
| 132 | 2035-09 | 0.56 | 0.13 | 0.43 | 46.62 |
| 133 | 2035-10 | 0.56 | 0.13 | 0.43 | 46.19 |
| 134 | 2035-11 | 0.56 | 0.13 | 0.43 | 45.76 |
| 135 | 2035-12 | 0.56 | 0.12 | 0.43 | 45.32 |
| 136 | 2036-01 | 0.55 | 0.12 | 0.43 | 44.89 |
| 137 | 2036-02 | 0.55 | 0.12 | 0.43 | 44.46 |
| 138 | 2036-03 | 0.55 | 0.12 | 0.43 | 44.03 |
| 139 | 2036-04 | 0.55 | 0.12 | 0.43 | 43.60 |
| 140 | 2036-05 | 0.55 | 0.12 | 0.43 | 43.17 |
| 141 | 2036-06 | 0.55 | 0.12 | 0.43 | 42.73 |
| 142 | 2036-07 | 0.55 | 0.12 | 0.43 | 42.30 |
| 143 | 2036-08 | 0.55 | 0.11 | 0.43 | 41.87 |
| 144 | 2036-09 | 0.55 | 0.11 | 0.43 | 41.44 |
| 145 | 2036-10 | 0.54 | 0.11 | 0.43 | 41.01 |
| 146 | 2036-11 | 0.54 | 0.11 | 0.43 | 40.58 |
| 147 | 2036-12 | 0.54 | 0.11 | 0.43 | 40.14 |
| 148 | 2037-01 | 0.54 | 0.11 | 0.43 | 39.71 |
| 149 | 2037-02 | 0.54 | 0.11 | 0.43 | 39.28 |
| 150 | 2037-03 | 0.54 | 0.11 | 0.43 | 38.85 |
| 151 | 2037-04 | 0.54 | 0.11 | 0.43 | 38.42 |
| 152 | 2037-05 | 0.54 | 0.10 | 0.43 | 37.99 |
| 153 | 2037-06 | 0.53 | 0.10 | 0.43 | 37.55 |
| 154 | 2037-07 | 0.53 | 0.10 | 0.43 | 37.12 |
| 155 | 2037-08 | 0.53 | 0.10 | 0.43 | 36.69 |
| 156 | 2037-09 | 0.53 | 0.10 | 0.43 | 36.26 |
| 157 | 2037-10 | 0.53 | 0.10 | 0.43 | 35.83 |
| 158 | 2037-11 | 0.53 | 0.10 | 0.43 | 35.40 |
| 159 | 2037-12 | 0.53 | 0.10 | 0.43 | 34.97 |
| 160 | 2038-01 | 0.53 | 0.09 | 0.43 | 34.53 |
| 161 | 2038-02 | 0.53 | 0.09 | 0.43 | 34.10 |
| 162 | 2038-03 | 0.52 | 0.09 | 0.43 | 33.67 |
| 163 | 2038-04 | 0.52 | 0.09 | 0.43 | 33.24 |
| 164 | 2038-05 | 0.52 | 0.09 | 0.43 | 32.81 |
| 165 | 2038-06 | 0.52 | 0.09 | 0.43 | 32.38 |
| 166 | 2038-07 | 0.52 | 0.09 | 0.43 | 31.94 |
| 167 | 2038-08 | 0.52 | 0.09 | 0.43 | 31.51 |
| 168 | 2038-09 | 0.52 | 0.09 | 0.43 | 31.08 |
| 169 | 2038-10 | 0.52 | 0.08 | 0.43 | 30.65 |
| 170 | 2038-11 | 0.51 | 0.08 | 0.43 | 30.22 |
| 171 | 2038-12 | 0.51 | 0.08 | 0.43 | 29.78 |
| 172 | 2039-01 | 0.51 | 0.08 | 0.43 | 29.35 |
| 173 | 2039-02 | 0.51 | 0.08 | 0.43 | 28.92 |
| 174 | 2039-03 | 0.51 | 0.08 | 0.43 | 28.49 |
| 175 | 2039-04 | 0.51 | 0.08 | 0.43 | 28.06 |
| 176 | 2039-05 | 0.51 | 0.08 | 0.43 | 27.63 |
| 177 | 2039-06 | 0.51 | 0.07 | 0.43 | 27.19 |
| 178 | 2039-07 | 0.51 | 0.07 | 0.43 | 26.76 |
| 179 | 2039-08 | 0.50 | 0.07 | 0.43 | 26.33 |
| 180 | 2039-09 | 0.50 | 0.07 | 0.43 | 25.90 |
| 181 | 2039-10 | 0.50 | 0.07 | 0.43 | 25.47 |
| 182 | 2039-11 | 0.50 | 0.07 | 0.43 | 25.04 |
| 183 | 2039-12 | 0.50 | 0.07 | 0.43 | 24.61 |
| 184 | 2040-01 | 0.50 | 0.07 | 0.43 | 24.17 |
| 185 | 2040-02 | 0.50 | 0.07 | 0.43 | 23.74 |
| 186 | 2040-03 | 0.50 | 0.06 | 0.43 | 23.31 |
| 187 | 2040-04 | 0.49 | 0.06 | 0.43 | 22.88 |
| 188 | 2040-05 | 0.49 | 0.06 | 0.43 | 22.45 |
| 189 | 2040-06 | 0.49 | 0.06 | 0.43 | 22.02 |
| 190 | 2040-07 | 0.49 | 0.06 | 0.43 | 21.58 |
| 191 | 2040-08 | 0.49 | 0.06 | 0.43 | 21.15 |
| 192 | 2040-09 | 0.49 | 0.06 | 0.43 | 20.72 |
| 193 | 2040-10 | 0.49 | 0.06 | 0.43 | 20.29 |
| 194 | 2040-11 | 0.49 | 0.05 | 0.43 | 19.86 |
| 195 | 2040-12 | 0.49 | 0.05 | 0.43 | 19.42 |
| 196 | 2041-01 | 0.48 | 0.05 | 0.43 | 18.99 |
| 197 | 2041-02 | 0.48 | 0.05 | 0.43 | 18.56 |
| 198 | 2041-03 | 0.48 | 0.05 | 0.43 | 18.13 |
| 199 | 2041-04 | 0.48 | 0.05 | 0.43 | 17.70 |
| 200 | 2041-05 | 0.48 | 0.05 | 0.43 | 17.27 |
| 201 | 2041-06 | 0.48 | 0.05 | 0.43 | 16.83 |
| 202 | 2041-07 | 0.48 | 0.05 | 0.43 | 16.40 |
| 203 | 2041-08 | 0.48 | 0.04 | 0.43 | 15.97 |
| 204 | 2041-09 | 0.47 | 0.04 | 0.43 | 15.54 |
| 205 | 2041-10 | 0.47 | 0.04 | 0.43 | 15.11 |
| 206 | 2041-11 | 0.47 | 0.04 | 0.43 | 14.68 |
| 207 | 2041-12 | 0.47 | 0.04 | 0.43 | 14.25 |
| 208 | 2042-01 | 0.47 | 0.04 | 0.43 | 13.81 |
| 209 | 2042-02 | 0.47 | 0.04 | 0.43 | 13.38 |
| 210 | 2042-03 | 0.47 | 0.04 | 0.43 | 12.95 |
| 211 | 2042-04 | 0.47 | 0.04 | 0.43 | 12.52 |
| 212 | 2042-05 | 0.47 | 0.03 | 0.43 | 12.09 |
| 213 | 2042-06 | 0.46 | 0.03 | 0.43 | 11.66 |
| 214 | 2042-07 | 0.46 | 0.03 | 0.43 | 11.22 |
| 215 | 2042-08 | 0.46 | 0.03 | 0.43 | 10.79 |
| 216 | 2042-09 | 0.46 | 0.03 | 0.43 | 10.36 |
| 217 | 2042-10 | 0.46 | 0.03 | 0.43 | 9.93 |
| 218 | 2042-11 | 0.46 | 0.03 | 0.43 | 9.50 |
| 219 | 2042-12 | 0.46 | 0.03 | 0.43 | 9.06 |
| 220 | 2043-01 | 0.46 | 0.02 | 0.43 | 8.63 |
| 221 | 2043-02 | 0.46 | 0.02 | 0.43 | 8.20 |
| 222 | 2043-03 | 0.45 | 0.02 | 0.43 | 7.77 |
| 223 | 2043-04 | 0.45 | 0.02 | 0.43 | 7.34 |
| 224 | 2043-05 | 0.45 | 0.02 | 0.43 | 6.91 |
| 225 | 2043-06 | 0.45 | 0.02 | 0.43 | 6.47 |
| 226 | 2043-07 | 0.45 | 0.02 | 0.43 | 6.04 |
| 227 | 2043-08 | 0.45 | 0.02 | 0.43 | 5.61 |
| 228 | 2043-09 | 0.45 | 0.02 | 0.43 | 5.18 |
| 229 | 2043-10 | 0.45 | 0.01 | 0.43 | 4.75 |
| 230 | 2043-11 | 0.44 | 0.01 | 0.43 | 4.32 |
| 231 | 2043-12 | 0.44 | 0.01 | 0.43 | 3.89 |
| 232 | 2044-01 | 0.44 | 0.01 | 0.43 | 3.45 |
| 233 | 2044-02 | 0.44 | 0.01 | 0.43 | 3.02 |
| 234 | 2044-03 | 0.44 | 0.01 | 0.43 | 2.59 |
| 235 | 2044-04 | 0.44 | 0.01 | 0.43 | 2.16 |
| 236 | 2044-05 | 0.44 | 0.01 | 0.43 | 1.73 |
| 237 | 2044-06 | 0.44 | 0.00 | 0.43 | 1.30 |
| 238 | 2044-07 | 0.44 | 0.00 | 0.43 | 0.86 |
| 239 | 2044-08 | 0.43 | 0.00 | 0.43 | 0.43 |
| 240 | 2044-09 | 0.43 | 0.00 | 0.43 | 0.00 |