贷款88.2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:88.2元
还款月数:20年
每月还款:0.5元
利息总额:31.86元
本息合计:120.06元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-01 | 0.50 | 0.24 | 0.26 | 87.94 |
| 2 | 2025-02 | 0.50 | 0.24 | 0.26 | 87.68 |
| 3 | 2025-03 | 0.50 | 0.24 | 0.26 | 87.41 |
| 4 | 2025-04 | 0.50 | 0.24 | 0.26 | 87.15 |
| 5 | 2025-05 | 0.50 | 0.24 | 0.26 | 86.89 |
| 6 | 2025-06 | 0.50 | 0.24 | 0.26 | 86.62 |
| 7 | 2025-07 | 0.50 | 0.23 | 0.27 | 86.36 |
| 8 | 2025-08 | 0.50 | 0.23 | 0.27 | 86.09 |
| 9 | 2025-09 | 0.50 | 0.23 | 0.27 | 85.82 |
| 10 | 2025-10 | 0.50 | 0.23 | 0.27 | 85.55 |
| 11 | 2025-11 | 0.50 | 0.23 | 0.27 | 85.29 |
| 12 | 2025-12 | 0.50 | 0.23 | 0.27 | 85.02 |
| 13 | 2026-01 | 0.50 | 0.23 | 0.27 | 84.75 |
| 14 | 2026-02 | 0.50 | 0.23 | 0.27 | 84.48 |
| 15 | 2026-03 | 0.50 | 0.23 | 0.27 | 84.20 |
| 16 | 2026-04 | 0.50 | 0.23 | 0.27 | 83.93 |
| 17 | 2026-05 | 0.50 | 0.23 | 0.27 | 83.66 |
| 18 | 2026-06 | 0.50 | 0.23 | 0.27 | 83.39 |
| 19 | 2026-07 | 0.50 | 0.23 | 0.27 | 83.11 |
| 20 | 2026-08 | 0.50 | 0.23 | 0.28 | 82.84 |
| 21 | 2026-09 | 0.50 | 0.22 | 0.28 | 82.56 |
| 22 | 2026-10 | 0.50 | 0.22 | 0.28 | 82.28 |
| 23 | 2026-11 | 0.50 | 0.22 | 0.28 | 82.01 |
| 24 | 2026-12 | 0.50 | 0.22 | 0.28 | 81.73 |
| 25 | 2027-01 | 0.50 | 0.22 | 0.28 | 81.45 |
| 26 | 2027-02 | 0.50 | 0.22 | 0.28 | 81.17 |
| 27 | 2027-03 | 0.50 | 0.22 | 0.28 | 80.89 |
| 28 | 2027-04 | 0.50 | 0.22 | 0.28 | 80.61 |
| 29 | 2027-05 | 0.50 | 0.22 | 0.28 | 80.33 |
| 30 | 2027-06 | 0.50 | 0.22 | 0.28 | 80.04 |
| 31 | 2027-07 | 0.50 | 0.22 | 0.28 | 79.76 |
| 32 | 2027-08 | 0.50 | 0.22 | 0.28 | 79.47 |
| 33 | 2027-09 | 0.50 | 0.22 | 0.29 | 79.19 |
| 34 | 2027-10 | 0.50 | 0.21 | 0.29 | 78.90 |
| 35 | 2027-11 | 0.50 | 0.21 | 0.29 | 78.62 |
| 36 | 2027-12 | 0.50 | 0.21 | 0.29 | 78.33 |
| 37 | 2028-01 | 0.50 | 0.21 | 0.29 | 78.04 |
| 38 | 2028-02 | 0.50 | 0.21 | 0.29 | 77.75 |
| 39 | 2028-03 | 0.50 | 0.21 | 0.29 | 77.46 |
| 40 | 2028-04 | 0.50 | 0.21 | 0.29 | 77.17 |
| 41 | 2028-05 | 0.50 | 0.21 | 0.29 | 76.88 |
| 42 | 2028-06 | 0.50 | 0.21 | 0.29 | 76.59 |
| 43 | 2028-07 | 0.50 | 0.21 | 0.29 | 76.30 |
| 44 | 2028-08 | 0.50 | 0.21 | 0.29 | 76.00 |
| 45 | 2028-09 | 0.50 | 0.21 | 0.29 | 75.71 |
| 46 | 2028-10 | 0.50 | 0.21 | 0.30 | 75.41 |
| 47 | 2028-11 | 0.50 | 0.20 | 0.30 | 75.12 |
| 48 | 2028-12 | 0.50 | 0.20 | 0.30 | 74.82 |
| 49 | 2029-01 | 0.50 | 0.20 | 0.30 | 74.52 |
| 50 | 2029-02 | 0.50 | 0.20 | 0.30 | 74.22 |
| 51 | 2029-03 | 0.50 | 0.20 | 0.30 | 73.93 |
| 52 | 2029-04 | 0.50 | 0.20 | 0.30 | 73.63 |
| 53 | 2029-05 | 0.50 | 0.20 | 0.30 | 73.32 |
| 54 | 2029-06 | 0.50 | 0.20 | 0.30 | 73.02 |
| 55 | 2029-07 | 0.50 | 0.20 | 0.30 | 72.72 |
| 56 | 2029-08 | 0.50 | 0.20 | 0.30 | 72.42 |
| 57 | 2029-09 | 0.50 | 0.20 | 0.30 | 72.11 |
| 58 | 2029-10 | 0.50 | 0.20 | 0.30 | 71.81 |
| 59 | 2029-11 | 0.50 | 0.19 | 0.31 | 71.50 |
| 60 | 2029-12 | 0.50 | 0.19 | 0.31 | 71.20 |
| 61 | 2030-01 | 0.50 | 0.19 | 0.31 | 70.89 |
| 62 | 2030-02 | 0.50 | 0.19 | 0.31 | 70.58 |
| 63 | 2030-03 | 0.50 | 0.19 | 0.31 | 70.27 |
| 64 | 2030-04 | 0.50 | 0.19 | 0.31 | 69.96 |
| 65 | 2030-05 | 0.50 | 0.19 | 0.31 | 69.65 |
| 66 | 2030-06 | 0.50 | 0.19 | 0.31 | 69.34 |
| 67 | 2030-07 | 0.50 | 0.19 | 0.31 | 69.03 |
| 68 | 2030-08 | 0.50 | 0.19 | 0.31 | 68.71 |
| 69 | 2030-09 | 0.50 | 0.19 | 0.31 | 68.40 |
| 70 | 2030-10 | 0.50 | 0.19 | 0.32 | 68.08 |
| 71 | 2030-11 | 0.50 | 0.18 | 0.32 | 67.77 |
| 72 | 2030-12 | 0.50 | 0.18 | 0.32 | 67.45 |
| 73 | 2031-01 | 0.50 | 0.18 | 0.32 | 67.13 |
| 74 | 2031-02 | 0.50 | 0.18 | 0.32 | 66.81 |
| 75 | 2031-03 | 0.50 | 0.18 | 0.32 | 66.50 |
| 76 | 2031-04 | 0.50 | 0.18 | 0.32 | 66.17 |
| 77 | 2031-05 | 0.50 | 0.18 | 0.32 | 65.85 |
| 78 | 2031-06 | 0.50 | 0.18 | 0.32 | 65.53 |
| 79 | 2031-07 | 0.50 | 0.18 | 0.32 | 65.21 |
| 80 | 2031-08 | 0.50 | 0.18 | 0.32 | 64.89 |
| 81 | 2031-09 | 0.50 | 0.18 | 0.32 | 64.56 |
| 82 | 2031-10 | 0.50 | 0.17 | 0.33 | 64.24 |
| 83 | 2031-11 | 0.50 | 0.17 | 0.33 | 63.91 |
| 84 | 2031-12 | 0.50 | 0.17 | 0.33 | 63.58 |
| 85 | 2032-01 | 0.50 | 0.17 | 0.33 | 63.25 |
| 86 | 2032-02 | 0.50 | 0.17 | 0.33 | 62.93 |
| 87 | 2032-03 | 0.50 | 0.17 | 0.33 | 62.60 |
| 88 | 2032-04 | 0.50 | 0.17 | 0.33 | 62.26 |
| 89 | 2032-05 | 0.50 | 0.17 | 0.33 | 61.93 |
| 90 | 2032-06 | 0.50 | 0.17 | 0.33 | 61.60 |
| 91 | 2032-07 | 0.50 | 0.17 | 0.33 | 61.27 |
| 92 | 2032-08 | 0.50 | 0.17 | 0.33 | 60.93 |
| 93 | 2032-09 | 0.50 | 0.17 | 0.34 | 60.60 |
| 94 | 2032-10 | 0.50 | 0.16 | 0.34 | 60.26 |
| 95 | 2032-11 | 0.50 | 0.16 | 0.34 | 59.92 |
| 96 | 2032-12 | 0.50 | 0.16 | 0.34 | 59.59 |
| 97 | 2033-01 | 0.50 | 0.16 | 0.34 | 59.25 |
| 98 | 2033-02 | 0.50 | 0.16 | 0.34 | 58.91 |
| 99 | 2033-03 | 0.50 | 0.16 | 0.34 | 58.57 |
| 100 | 2033-04 | 0.50 | 0.16 | 0.34 | 58.23 |
| 101 | 2033-05 | 0.50 | 0.16 | 0.34 | 57.88 |
| 102 | 2033-06 | 0.50 | 0.16 | 0.34 | 57.54 |
| 103 | 2033-07 | 0.50 | 0.16 | 0.34 | 57.19 |
| 104 | 2033-08 | 0.50 | 0.15 | 0.35 | 56.85 |
| 105 | 2033-09 | 0.50 | 0.15 | 0.35 | 56.50 |
| 106 | 2033-10 | 0.50 | 0.15 | 0.35 | 56.16 |
| 107 | 2033-11 | 0.50 | 0.15 | 0.35 | 55.81 |
| 108 | 2033-12 | 0.50 | 0.15 | 0.35 | 55.46 |
| 109 | 2034-01 | 0.50 | 0.15 | 0.35 | 55.11 |
| 110 | 2034-02 | 0.50 | 0.15 | 0.35 | 54.76 |
| 111 | 2034-03 | 0.50 | 0.15 | 0.35 | 54.41 |
| 112 | 2034-04 | 0.50 | 0.15 | 0.35 | 54.05 |
| 113 | 2034-05 | 0.50 | 0.15 | 0.35 | 53.70 |
| 114 | 2034-06 | 0.50 | 0.15 | 0.35 | 53.34 |
| 115 | 2034-07 | 0.50 | 0.14 | 0.36 | 52.99 |
| 116 | 2034-08 | 0.50 | 0.14 | 0.36 | 52.63 |
| 117 | 2034-09 | 0.50 | 0.14 | 0.36 | 52.27 |
| 118 | 2034-10 | 0.50 | 0.14 | 0.36 | 51.91 |
| 119 | 2034-11 | 0.50 | 0.14 | 0.36 | 51.56 |
| 120 | 2034-12 | 0.50 | 0.14 | 0.36 | 51.19 |
| 121 | 2035-01 | 0.50 | 0.14 | 0.36 | 50.83 |
| 122 | 2035-02 | 0.50 | 0.14 | 0.36 | 50.47 |
| 123 | 2035-03 | 0.50 | 0.14 | 0.36 | 50.11 |
| 124 | 2035-04 | 0.50 | 0.14 | 0.36 | 49.74 |
| 125 | 2035-05 | 0.50 | 0.13 | 0.37 | 49.38 |
| 126 | 2035-06 | 0.50 | 0.13 | 0.37 | 49.01 |
| 127 | 2035-07 | 0.50 | 0.13 | 0.37 | 48.64 |
| 128 | 2035-08 | 0.50 | 0.13 | 0.37 | 48.27 |
| 129 | 2035-09 | 0.50 | 0.13 | 0.37 | 47.90 |
| 130 | 2035-10 | 0.50 | 0.13 | 0.37 | 47.53 |
| 131 | 2035-11 | 0.50 | 0.13 | 0.37 | 47.16 |
| 132 | 2035-12 | 0.50 | 0.13 | 0.37 | 46.79 |
| 133 | 2036-01 | 0.50 | 0.13 | 0.37 | 46.42 |
| 134 | 2036-02 | 0.50 | 0.13 | 0.37 | 46.04 |
| 135 | 2036-03 | 0.50 | 0.12 | 0.38 | 45.67 |
| 136 | 2036-04 | 0.50 | 0.12 | 0.38 | 45.29 |
| 137 | 2036-05 | 0.50 | 0.12 | 0.38 | 44.91 |
| 138 | 2036-06 | 0.50 | 0.12 | 0.38 | 44.53 |
| 139 | 2036-07 | 0.50 | 0.12 | 0.38 | 44.15 |
| 140 | 2036-08 | 0.50 | 0.12 | 0.38 | 43.77 |
| 141 | 2036-09 | 0.50 | 0.12 | 0.38 | 43.39 |
| 142 | 2036-10 | 0.50 | 0.12 | 0.38 | 43.01 |
| 143 | 2036-11 | 0.50 | 0.12 | 0.38 | 42.62 |
| 144 | 2036-12 | 0.50 | 0.12 | 0.38 | 42.24 |
| 145 | 2037-01 | 0.50 | 0.11 | 0.39 | 41.85 |
| 146 | 2037-02 | 0.50 | 0.11 | 0.39 | 41.47 |
| 147 | 2037-03 | 0.50 | 0.11 | 0.39 | 41.08 |
| 148 | 2037-04 | 0.50 | 0.11 | 0.39 | 40.69 |
| 149 | 2037-05 | 0.50 | 0.11 | 0.39 | 40.30 |
| 150 | 2037-06 | 0.50 | 0.11 | 0.39 | 39.91 |
| 151 | 2037-07 | 0.50 | 0.11 | 0.39 | 39.52 |
| 152 | 2037-08 | 0.50 | 0.11 | 0.39 | 39.12 |
| 153 | 2037-09 | 0.50 | 0.11 | 0.39 | 38.73 |
| 154 | 2037-10 | 0.50 | 0.10 | 0.40 | 38.33 |
| 155 | 2037-11 | 0.50 | 0.10 | 0.40 | 37.94 |
| 156 | 2037-12 | 0.50 | 0.10 | 0.40 | 37.54 |
| 157 | 2038-01 | 0.50 | 0.10 | 0.40 | 37.14 |
| 158 | 2038-02 | 0.50 | 0.10 | 0.40 | 36.74 |
| 159 | 2038-03 | 0.50 | 0.10 | 0.40 | 36.34 |
| 160 | 2038-04 | 0.50 | 0.10 | 0.40 | 35.94 |
| 161 | 2038-05 | 0.50 | 0.10 | 0.40 | 35.54 |
| 162 | 2038-06 | 0.50 | 0.10 | 0.40 | 35.13 |
| 163 | 2038-07 | 0.50 | 0.10 | 0.41 | 34.73 |
| 164 | 2038-08 | 0.50 | 0.09 | 0.41 | 34.32 |
| 165 | 2038-09 | 0.50 | 0.09 | 0.41 | 33.91 |
| 166 | 2038-10 | 0.50 | 0.09 | 0.41 | 33.50 |
| 167 | 2038-11 | 0.50 | 0.09 | 0.41 | 33.10 |
| 168 | 2038-12 | 0.50 | 0.09 | 0.41 | 32.68 |
| 169 | 2039-01 | 0.50 | 0.09 | 0.41 | 32.27 |
| 170 | 2039-02 | 0.50 | 0.09 | 0.41 | 31.86 |
| 171 | 2039-03 | 0.50 | 0.09 | 0.41 | 31.45 |
| 172 | 2039-04 | 0.50 | 0.09 | 0.42 | 31.03 |
| 173 | 2039-05 | 0.50 | 0.08 | 0.42 | 30.61 |
| 174 | 2039-06 | 0.50 | 0.08 | 0.42 | 30.20 |
| 175 | 2039-07 | 0.50 | 0.08 | 0.42 | 29.78 |
| 176 | 2039-08 | 0.50 | 0.08 | 0.42 | 29.36 |
| 177 | 2039-09 | 0.50 | 0.08 | 0.42 | 28.94 |
| 178 | 2039-10 | 0.50 | 0.08 | 0.42 | 28.52 |
| 179 | 2039-11 | 0.50 | 0.08 | 0.42 | 28.09 |
| 180 | 2039-12 | 0.50 | 0.08 | 0.42 | 27.67 |
| 181 | 2040-01 | 0.50 | 0.07 | 0.43 | 27.24 |
| 182 | 2040-02 | 0.50 | 0.07 | 0.43 | 26.82 |
| 183 | 2040-03 | 0.50 | 0.07 | 0.43 | 26.39 |
| 184 | 2040-04 | 0.50 | 0.07 | 0.43 | 25.96 |
| 185 | 2040-05 | 0.50 | 0.07 | 0.43 | 25.53 |
| 186 | 2040-06 | 0.50 | 0.07 | 0.43 | 25.10 |
| 187 | 2040-07 | 0.50 | 0.07 | 0.43 | 24.67 |
| 188 | 2040-08 | 0.50 | 0.07 | 0.43 | 24.23 |
| 189 | 2040-09 | 0.50 | 0.07 | 0.43 | 23.80 |
| 190 | 2040-10 | 0.50 | 0.06 | 0.44 | 23.36 |
| 191 | 2040-11 | 0.50 | 0.06 | 0.44 | 22.93 |
| 192 | 2040-12 | 0.50 | 0.06 | 0.44 | 22.49 |
| 193 | 2041-01 | 0.50 | 0.06 | 0.44 | 22.05 |
| 194 | 2041-02 | 0.50 | 0.06 | 0.44 | 21.61 |
| 195 | 2041-03 | 0.50 | 0.06 | 0.44 | 21.17 |
| 196 | 2041-04 | 0.50 | 0.06 | 0.44 | 20.72 |
| 197 | 2041-05 | 0.50 | 0.06 | 0.44 | 20.28 |
| 198 | 2041-06 | 0.50 | 0.05 | 0.45 | 19.83 |
| 199 | 2041-07 | 0.50 | 0.05 | 0.45 | 19.39 |
| 200 | 2041-08 | 0.50 | 0.05 | 0.45 | 18.94 |
| 201 | 2041-09 | 0.50 | 0.05 | 0.45 | 18.49 |
| 202 | 2041-10 | 0.50 | 0.05 | 0.45 | 18.04 |
| 203 | 2041-11 | 0.50 | 0.05 | 0.45 | 17.59 |
| 204 | 2041-12 | 0.50 | 0.05 | 0.45 | 17.14 |
| 205 | 2042-01 | 0.50 | 0.05 | 0.45 | 16.68 |
| 206 | 2042-02 | 0.50 | 0.05 | 0.46 | 16.23 |
| 207 | 2042-03 | 0.50 | 0.04 | 0.46 | 15.77 |
| 208 | 2042-04 | 0.50 | 0.04 | 0.46 | 15.31 |
| 209 | 2042-05 | 0.50 | 0.04 | 0.46 | 14.86 |
| 210 | 2042-06 | 0.50 | 0.04 | 0.46 | 14.40 |
| 211 | 2042-07 | 0.50 | 0.04 | 0.46 | 13.93 |
| 212 | 2042-08 | 0.50 | 0.04 | 0.46 | 13.47 |
| 213 | 2042-09 | 0.50 | 0.04 | 0.46 | 13.01 |
| 214 | 2042-10 | 0.50 | 0.04 | 0.47 | 12.54 |
| 215 | 2042-11 | 0.50 | 0.03 | 0.47 | 12.08 |
| 216 | 2042-12 | 0.50 | 0.03 | 0.47 | 11.61 |
| 217 | 2043-01 | 0.50 | 0.03 | 0.47 | 11.14 |
| 218 | 2043-02 | 0.50 | 0.03 | 0.47 | 10.67 |
| 219 | 2043-03 | 0.50 | 0.03 | 0.47 | 10.20 |
| 220 | 2043-04 | 0.50 | 0.03 | 0.47 | 9.73 |
| 221 | 2043-05 | 0.50 | 0.03 | 0.47 | 9.25 |
| 222 | 2043-06 | 0.50 | 0.03 | 0.48 | 8.78 |
| 223 | 2043-07 | 0.50 | 0.02 | 0.48 | 8.30 |
| 224 | 2043-08 | 0.50 | 0.02 | 0.48 | 7.82 |
| 225 | 2043-09 | 0.50 | 0.02 | 0.48 | 7.34 |
| 226 | 2043-10 | 0.50 | 0.02 | 0.48 | 6.86 |
| 227 | 2043-11 | 0.50 | 0.02 | 0.48 | 6.38 |
| 228 | 2043-12 | 0.50 | 0.02 | 0.48 | 5.90 |
| 229 | 2044-01 | 0.50 | 0.02 | 0.48 | 5.41 |
| 230 | 2044-02 | 0.50 | 0.01 | 0.49 | 4.93 |
| 231 | 2044-03 | 0.50 | 0.01 | 0.49 | 4.44 |
| 232 | 2044-04 | 0.50 | 0.01 | 0.49 | 3.95 |
| 233 | 2044-05 | 0.50 | 0.01 | 0.49 | 3.46 |
| 234 | 2044-06 | 0.50 | 0.01 | 0.49 | 2.97 |
| 235 | 2044-07 | 0.50 | 0.01 | 0.49 | 2.48 |
| 236 | 2044-08 | 0.50 | 0.01 | 0.49 | 1.99 |
| 237 | 2044-09 | 0.50 | 0.01 | 0.49 | 1.49 |
| 238 | 2044-10 | 0.50 | 0.00 | 0.50 | 1.00 |
| 239 | 2044-11 | 0.50 | 0.00 | 0.50 | 0.50 |
| 240 | 2044-12 | 0.50 | 0.00 | 0.50 | 0.00 |
等额本金还款方式:
贷款总额:88.2元
还款月数:20年
首月还款:0.61元
每月递减:0元
利息总额:28.78元
本息合计:116.98元
节省利息:3.08元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-01 | 0.61 | 0.24 | 0.37 | 87.83 |
| 2 | 2025-02 | 0.61 | 0.24 | 0.37 | 87.47 |
| 3 | 2025-03 | 0.60 | 0.24 | 0.37 | 87.10 |
| 4 | 2025-04 | 0.60 | 0.24 | 0.37 | 86.73 |
| 5 | 2025-05 | 0.60 | 0.23 | 0.37 | 86.36 |
| 6 | 2025-06 | 0.60 | 0.23 | 0.37 | 86.00 |
| 7 | 2025-07 | 0.60 | 0.23 | 0.37 | 85.63 |
| 8 | 2025-08 | 0.60 | 0.23 | 0.37 | 85.26 |
| 9 | 2025-09 | 0.60 | 0.23 | 0.37 | 84.89 |
| 10 | 2025-10 | 0.60 | 0.23 | 0.37 | 84.53 |
| 11 | 2025-11 | 0.60 | 0.23 | 0.37 | 84.16 |
| 12 | 2025-12 | 0.60 | 0.23 | 0.37 | 83.79 |
| 13 | 2026-01 | 0.59 | 0.23 | 0.37 | 83.42 |
| 14 | 2026-02 | 0.59 | 0.23 | 0.37 | 83.06 |
| 15 | 2026-03 | 0.59 | 0.22 | 0.37 | 82.69 |
| 16 | 2026-04 | 0.59 | 0.22 | 0.37 | 82.32 |
| 17 | 2026-05 | 0.59 | 0.22 | 0.37 | 81.95 |
| 18 | 2026-06 | 0.59 | 0.22 | 0.37 | 81.59 |
| 19 | 2026-07 | 0.59 | 0.22 | 0.37 | 81.22 |
| 20 | 2026-08 | 0.59 | 0.22 | 0.37 | 80.85 |
| 21 | 2026-09 | 0.59 | 0.22 | 0.37 | 80.48 |
| 22 | 2026-10 | 0.59 | 0.22 | 0.37 | 80.12 |
| 23 | 2026-11 | 0.58 | 0.22 | 0.37 | 79.75 |
| 24 | 2026-12 | 0.58 | 0.22 | 0.37 | 79.38 |
| 25 | 2027-01 | 0.58 | 0.21 | 0.37 | 79.01 |
| 26 | 2027-02 | 0.58 | 0.21 | 0.37 | 78.65 |
| 27 | 2027-03 | 0.58 | 0.21 | 0.37 | 78.28 |
| 28 | 2027-04 | 0.58 | 0.21 | 0.37 | 77.91 |
| 29 | 2027-05 | 0.58 | 0.21 | 0.37 | 77.54 |
| 30 | 2027-06 | 0.58 | 0.21 | 0.37 | 77.17 |
| 31 | 2027-07 | 0.58 | 0.21 | 0.37 | 76.81 |
| 32 | 2027-08 | 0.58 | 0.21 | 0.37 | 76.44 |
| 33 | 2027-09 | 0.57 | 0.21 | 0.37 | 76.07 |
| 34 | 2027-10 | 0.57 | 0.21 | 0.37 | 75.70 |
| 35 | 2027-11 | 0.57 | 0.21 | 0.37 | 75.34 |
| 36 | 2027-12 | 0.57 | 0.20 | 0.37 | 74.97 |
| 37 | 2028-01 | 0.57 | 0.20 | 0.37 | 74.60 |
| 38 | 2028-02 | 0.57 | 0.20 | 0.37 | 74.23 |
| 39 | 2028-03 | 0.57 | 0.20 | 0.37 | 73.87 |
| 40 | 2028-04 | 0.57 | 0.20 | 0.37 | 73.50 |
| 41 | 2028-05 | 0.57 | 0.20 | 0.37 | 73.13 |
| 42 | 2028-06 | 0.57 | 0.20 | 0.37 | 72.77 |
| 43 | 2028-07 | 0.56 | 0.20 | 0.37 | 72.40 |
| 44 | 2028-08 | 0.56 | 0.20 | 0.37 | 72.03 |
| 45 | 2028-09 | 0.56 | 0.20 | 0.37 | 71.66 |
| 46 | 2028-10 | 0.56 | 0.19 | 0.37 | 71.30 |
| 47 | 2028-11 | 0.56 | 0.19 | 0.37 | 70.93 |
| 48 | 2028-12 | 0.56 | 0.19 | 0.37 | 70.56 |
| 49 | 2029-01 | 0.56 | 0.19 | 0.37 | 70.19 |
| 50 | 2029-02 | 0.56 | 0.19 | 0.37 | 69.83 |
| 51 | 2029-03 | 0.56 | 0.19 | 0.37 | 69.46 |
| 52 | 2029-04 | 0.56 | 0.19 | 0.37 | 69.09 |
| 53 | 2029-05 | 0.55 | 0.19 | 0.37 | 68.72 |
| 54 | 2029-06 | 0.55 | 0.19 | 0.37 | 68.36 |
| 55 | 2029-07 | 0.55 | 0.19 | 0.37 | 67.99 |
| 56 | 2029-08 | 0.55 | 0.18 | 0.37 | 67.62 |
| 57 | 2029-09 | 0.55 | 0.18 | 0.37 | 67.25 |
| 58 | 2029-10 | 0.55 | 0.18 | 0.37 | 66.89 |
| 59 | 2029-11 | 0.55 | 0.18 | 0.37 | 66.52 |
| 60 | 2029-12 | 0.55 | 0.18 | 0.37 | 66.15 |
| 61 | 2030-01 | 0.55 | 0.18 | 0.37 | 65.78 |
| 62 | 2030-02 | 0.55 | 0.18 | 0.37 | 65.42 |
| 63 | 2030-03 | 0.54 | 0.18 | 0.37 | 65.05 |
| 64 | 2030-04 | 0.54 | 0.18 | 0.37 | 64.68 |
| 65 | 2030-05 | 0.54 | 0.18 | 0.37 | 64.31 |
| 66 | 2030-06 | 0.54 | 0.17 | 0.37 | 63.95 |
| 67 | 2030-07 | 0.54 | 0.17 | 0.37 | 63.58 |
| 68 | 2030-08 | 0.54 | 0.17 | 0.37 | 63.21 |
| 69 | 2030-09 | 0.54 | 0.17 | 0.37 | 62.84 |
| 70 | 2030-10 | 0.54 | 0.17 | 0.37 | 62.48 |
| 71 | 2030-11 | 0.54 | 0.17 | 0.37 | 62.11 |
| 72 | 2030-12 | 0.54 | 0.17 | 0.37 | 61.74 |
| 73 | 2031-01 | 0.53 | 0.17 | 0.37 | 61.37 |
| 74 | 2031-02 | 0.53 | 0.17 | 0.37 | 61.01 |
| 75 | 2031-03 | 0.53 | 0.17 | 0.37 | 60.64 |
| 76 | 2031-04 | 0.53 | 0.16 | 0.37 | 60.27 |
| 77 | 2031-05 | 0.53 | 0.16 | 0.37 | 59.90 |
| 78 | 2031-06 | 0.53 | 0.16 | 0.37 | 59.54 |
| 79 | 2031-07 | 0.53 | 0.16 | 0.37 | 59.17 |
| 80 | 2031-08 | 0.53 | 0.16 | 0.37 | 58.80 |
| 81 | 2031-09 | 0.53 | 0.16 | 0.37 | 58.43 |
| 82 | 2031-10 | 0.53 | 0.16 | 0.37 | 58.07 |
| 83 | 2031-11 | 0.52 | 0.16 | 0.37 | 57.70 |
| 84 | 2031-12 | 0.52 | 0.16 | 0.37 | 57.33 |
| 85 | 2032-01 | 0.52 | 0.16 | 0.37 | 56.96 |
| 86 | 2032-02 | 0.52 | 0.15 | 0.37 | 56.59 |
| 87 | 2032-03 | 0.52 | 0.15 | 0.37 | 56.23 |
| 88 | 2032-04 | 0.52 | 0.15 | 0.37 | 55.86 |
| 89 | 2032-05 | 0.52 | 0.15 | 0.37 | 55.49 |
| 90 | 2032-06 | 0.52 | 0.15 | 0.37 | 55.13 |
| 91 | 2032-07 | 0.52 | 0.15 | 0.37 | 54.76 |
| 92 | 2032-08 | 0.52 | 0.15 | 0.37 | 54.39 |
| 93 | 2032-09 | 0.51 | 0.15 | 0.37 | 54.02 |
| 94 | 2032-10 | 0.51 | 0.15 | 0.37 | 53.66 |
| 95 | 2032-11 | 0.51 | 0.15 | 0.37 | 53.29 |
| 96 | 2032-12 | 0.51 | 0.14 | 0.37 | 52.92 |
| 97 | 2033-01 | 0.51 | 0.14 | 0.37 | 52.55 |
| 98 | 2033-02 | 0.51 | 0.14 | 0.37 | 52.19 |
| 99 | 2033-03 | 0.51 | 0.14 | 0.37 | 51.82 |
| 100 | 2033-04 | 0.51 | 0.14 | 0.37 | 51.45 |
| 101 | 2033-05 | 0.51 | 0.14 | 0.37 | 51.08 |
| 102 | 2033-06 | 0.51 | 0.14 | 0.37 | 50.72 |
| 103 | 2033-07 | 0.50 | 0.14 | 0.37 | 50.35 |
| 104 | 2033-08 | 0.50 | 0.14 | 0.37 | 49.98 |
| 105 | 2033-09 | 0.50 | 0.14 | 0.37 | 49.61 |
| 106 | 2033-10 | 0.50 | 0.13 | 0.37 | 49.25 |
| 107 | 2033-11 | 0.50 | 0.13 | 0.37 | 48.88 |
| 108 | 2033-12 | 0.50 | 0.13 | 0.37 | 48.51 |
| 109 | 2034-01 | 0.50 | 0.13 | 0.37 | 48.14 |
| 110 | 2034-02 | 0.50 | 0.13 | 0.37 | 47.78 |
| 111 | 2034-03 | 0.50 | 0.13 | 0.37 | 47.41 |
| 112 | 2034-04 | 0.50 | 0.13 | 0.37 | 47.04 |
| 113 | 2034-05 | 0.49 | 0.13 | 0.37 | 46.67 |
| 114 | 2034-06 | 0.49 | 0.13 | 0.37 | 46.31 |
| 115 | 2034-07 | 0.49 | 0.13 | 0.37 | 45.94 |
| 116 | 2034-08 | 0.49 | 0.12 | 0.37 | 45.57 |
| 117 | 2034-09 | 0.49 | 0.12 | 0.37 | 45.20 |
| 118 | 2034-10 | 0.49 | 0.12 | 0.37 | 44.84 |
| 119 | 2034-11 | 0.49 | 0.12 | 0.37 | 44.47 |
| 120 | 2034-12 | 0.49 | 0.12 | 0.37 | 44.10 |
| 121 | 2035-01 | 0.49 | 0.12 | 0.37 | 43.73 |
| 122 | 2035-02 | 0.49 | 0.12 | 0.37 | 43.37 |
| 123 | 2035-03 | 0.48 | 0.12 | 0.37 | 43.00 |
| 124 | 2035-04 | 0.48 | 0.12 | 0.37 | 42.63 |
| 125 | 2035-05 | 0.48 | 0.12 | 0.37 | 42.26 |
| 126 | 2035-06 | 0.48 | 0.11 | 0.37 | 41.90 |
| 127 | 2035-07 | 0.48 | 0.11 | 0.37 | 41.53 |
| 128 | 2035-08 | 0.48 | 0.11 | 0.37 | 41.16 |
| 129 | 2035-09 | 0.48 | 0.11 | 0.37 | 40.79 |
| 130 | 2035-10 | 0.48 | 0.11 | 0.37 | 40.43 |
| 131 | 2035-11 | 0.48 | 0.11 | 0.37 | 40.06 |
| 132 | 2035-12 | 0.48 | 0.11 | 0.37 | 39.69 |
| 133 | 2036-01 | 0.47 | 0.11 | 0.37 | 39.32 |
| 134 | 2036-02 | 0.47 | 0.11 | 0.37 | 38.96 |
| 135 | 2036-03 | 0.47 | 0.11 | 0.37 | 38.59 |
| 136 | 2036-04 | 0.47 | 0.10 | 0.37 | 38.22 |
| 137 | 2036-05 | 0.47 | 0.10 | 0.37 | 37.85 |
| 138 | 2036-06 | 0.47 | 0.10 | 0.37 | 37.49 |
| 139 | 2036-07 | 0.47 | 0.10 | 0.37 | 37.12 |
| 140 | 2036-08 | 0.47 | 0.10 | 0.37 | 36.75 |
| 141 | 2036-09 | 0.47 | 0.10 | 0.37 | 36.38 |
| 142 | 2036-10 | 0.47 | 0.10 | 0.37 | 36.02 |
| 143 | 2036-11 | 0.47 | 0.10 | 0.37 | 35.65 |
| 144 | 2036-12 | 0.46 | 0.10 | 0.37 | 35.28 |
| 145 | 2037-01 | 0.46 | 0.10 | 0.37 | 34.91 |
| 146 | 2037-02 | 0.46 | 0.09 | 0.37 | 34.55 |
| 147 | 2037-03 | 0.46 | 0.09 | 0.37 | 34.18 |
| 148 | 2037-04 | 0.46 | 0.09 | 0.37 | 33.81 |
| 149 | 2037-05 | 0.46 | 0.09 | 0.37 | 33.44 |
| 150 | 2037-06 | 0.46 | 0.09 | 0.37 | 33.08 |
| 151 | 2037-07 | 0.46 | 0.09 | 0.37 | 32.71 |
| 152 | 2037-08 | 0.46 | 0.09 | 0.37 | 32.34 |
| 153 | 2037-09 | 0.46 | 0.09 | 0.37 | 31.97 |
| 154 | 2037-10 | 0.45 | 0.09 | 0.37 | 31.61 |
| 155 | 2037-11 | 0.45 | 0.09 | 0.37 | 31.24 |
| 156 | 2037-12 | 0.45 | 0.08 | 0.37 | 30.87 |
| 157 | 2038-01 | 0.45 | 0.08 | 0.37 | 30.50 |
| 158 | 2038-02 | 0.45 | 0.08 | 0.37 | 30.14 |
| 159 | 2038-03 | 0.45 | 0.08 | 0.37 | 29.77 |
| 160 | 2038-04 | 0.45 | 0.08 | 0.37 | 29.40 |
| 161 | 2038-05 | 0.45 | 0.08 | 0.37 | 29.03 |
| 162 | 2038-06 | 0.45 | 0.08 | 0.37 | 28.67 |
| 163 | 2038-07 | 0.45 | 0.08 | 0.37 | 28.30 |
| 164 | 2038-08 | 0.44 | 0.08 | 0.37 | 27.93 |
| 165 | 2038-09 | 0.44 | 0.08 | 0.37 | 27.56 |
| 166 | 2038-10 | 0.44 | 0.07 | 0.37 | 27.20 |
| 167 | 2038-11 | 0.44 | 0.07 | 0.37 | 26.83 |
| 168 | 2038-12 | 0.44 | 0.07 | 0.37 | 26.46 |
| 169 | 2039-01 | 0.44 | 0.07 | 0.37 | 26.09 |
| 170 | 2039-02 | 0.44 | 0.07 | 0.37 | 25.73 |
| 171 | 2039-03 | 0.44 | 0.07 | 0.37 | 25.36 |
| 172 | 2039-04 | 0.44 | 0.07 | 0.37 | 24.99 |
| 173 | 2039-05 | 0.44 | 0.07 | 0.37 | 24.62 |
| 174 | 2039-06 | 0.43 | 0.07 | 0.37 | 24.26 |
| 175 | 2039-07 | 0.43 | 0.07 | 0.37 | 23.89 |
| 176 | 2039-08 | 0.43 | 0.06 | 0.37 | 23.52 |
| 177 | 2039-09 | 0.43 | 0.06 | 0.37 | 23.15 |
| 178 | 2039-10 | 0.43 | 0.06 | 0.37 | 22.79 |
| 179 | 2039-11 | 0.43 | 0.06 | 0.37 | 22.42 |
| 180 | 2039-12 | 0.43 | 0.06 | 0.37 | 22.05 |
| 181 | 2040-01 | 0.43 | 0.06 | 0.37 | 21.68 |
| 182 | 2040-02 | 0.43 | 0.06 | 0.37 | 21.31 |
| 183 | 2040-03 | 0.43 | 0.06 | 0.37 | 20.95 |
| 184 | 2040-04 | 0.42 | 0.06 | 0.37 | 20.58 |
| 185 | 2040-05 | 0.42 | 0.06 | 0.37 | 20.21 |
| 186 | 2040-06 | 0.42 | 0.05 | 0.37 | 19.84 |
| 187 | 2040-07 | 0.42 | 0.05 | 0.37 | 19.48 |
| 188 | 2040-08 | 0.42 | 0.05 | 0.37 | 19.11 |
| 189 | 2040-09 | 0.42 | 0.05 | 0.37 | 18.74 |
| 190 | 2040-10 | 0.42 | 0.05 | 0.37 | 18.38 |
| 191 | 2040-11 | 0.42 | 0.05 | 0.37 | 18.01 |
| 192 | 2040-12 | 0.42 | 0.05 | 0.37 | 17.64 |
| 193 | 2041-01 | 0.42 | 0.05 | 0.37 | 17.27 |
| 194 | 2041-02 | 0.41 | 0.05 | 0.37 | 16.91 |
| 195 | 2041-03 | 0.41 | 0.05 | 0.37 | 16.54 |
| 196 | 2041-04 | 0.41 | 0.04 | 0.37 | 16.17 |
| 197 | 2041-05 | 0.41 | 0.04 | 0.37 | 15.80 |
| 198 | 2041-06 | 0.41 | 0.04 | 0.37 | 15.44 |
| 199 | 2041-07 | 0.41 | 0.04 | 0.37 | 15.07 |
| 200 | 2041-08 | 0.41 | 0.04 | 0.37 | 14.70 |
| 201 | 2041-09 | 0.41 | 0.04 | 0.37 | 14.33 |
| 202 | 2041-10 | 0.41 | 0.04 | 0.37 | 13.97 |
| 203 | 2041-11 | 0.41 | 0.04 | 0.37 | 13.60 |
| 204 | 2041-12 | 0.40 | 0.04 | 0.37 | 13.23 |
| 205 | 2042-01 | 0.40 | 0.04 | 0.37 | 12.86 |
| 206 | 2042-02 | 0.40 | 0.03 | 0.37 | 12.50 |
| 207 | 2042-03 | 0.40 | 0.03 | 0.37 | 12.13 |
| 208 | 2042-04 | 0.40 | 0.03 | 0.37 | 11.76 |
| 209 | 2042-05 | 0.40 | 0.03 | 0.37 | 11.39 |
| 210 | 2042-06 | 0.40 | 0.03 | 0.37 | 11.03 |
| 211 | 2042-07 | 0.40 | 0.03 | 0.37 | 10.66 |
| 212 | 2042-08 | 0.40 | 0.03 | 0.37 | 10.29 |
| 213 | 2042-09 | 0.40 | 0.03 | 0.37 | 9.92 |
| 214 | 2042-10 | 0.39 | 0.03 | 0.37 | 9.56 |
| 215 | 2042-11 | 0.39 | 0.03 | 0.37 | 9.19 |
| 216 | 2042-12 | 0.39 | 0.02 | 0.37 | 8.82 |
| 217 | 2043-01 | 0.39 | 0.02 | 0.37 | 8.45 |
| 218 | 2043-02 | 0.39 | 0.02 | 0.37 | 8.09 |
| 219 | 2043-03 | 0.39 | 0.02 | 0.37 | 7.72 |
| 220 | 2043-04 | 0.39 | 0.02 | 0.37 | 7.35 |
| 221 | 2043-05 | 0.39 | 0.02 | 0.37 | 6.98 |
| 222 | 2043-06 | 0.39 | 0.02 | 0.37 | 6.62 |
| 223 | 2043-07 | 0.39 | 0.02 | 0.37 | 6.25 |
| 224 | 2043-08 | 0.38 | 0.02 | 0.37 | 5.88 |
| 225 | 2043-09 | 0.38 | 0.02 | 0.37 | 5.51 |
| 226 | 2043-10 | 0.38 | 0.01 | 0.37 | 5.15 |
| 227 | 2043-11 | 0.38 | 0.01 | 0.37 | 4.78 |
| 228 | 2043-12 | 0.38 | 0.01 | 0.37 | 4.41 |
| 229 | 2044-01 | 0.38 | 0.01 | 0.37 | 4.04 |
| 230 | 2044-02 | 0.38 | 0.01 | 0.37 | 3.68 |
| 231 | 2044-03 | 0.38 | 0.01 | 0.37 | 3.31 |
| 232 | 2044-04 | 0.38 | 0.01 | 0.37 | 2.94 |
| 233 | 2044-05 | 0.38 | 0.01 | 0.37 | 2.57 |
| 234 | 2044-06 | 0.37 | 0.01 | 0.37 | 2.20 |
| 235 | 2044-07 | 0.37 | 0.01 | 0.37 | 1.84 |
| 236 | 2044-08 | 0.37 | 0.00 | 0.37 | 1.47 |
| 237 | 2044-09 | 0.37 | 0.00 | 0.37 | 1.10 |
| 238 | 2044-10 | 0.37 | 0.00 | 0.37 | 0.73 |
| 239 | 2044-11 | 0.37 | 0.00 | 0.37 | 0.37 |
| 240 | 2044-12 | 0.37 | 0.00 | 0.37 | 0.00 |