贷款173元(商业贷款)房贷,还款19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:173元
还款月数:19年
每月还款:1.01元
利息总额:57.12元
本息合计:230.12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 | 1.01 | 0.45 | 0.56 | 172.44 |
| 2 | 2025-02 | 1.01 | 0.45 | 0.56 | 171.89 |
| 3 | 2025-03 | 1.01 | 0.45 | 0.56 | 171.33 |
| 4 | 2025-04 | 1.01 | 0.45 | 0.56 | 170.77 |
| 5 | 2025-05 | 1.01 | 0.45 | 0.56 | 170.21 |
| 6 | 2025-06 | 1.01 | 0.45 | 0.56 | 169.65 |
| 7 | 2025-07 | 1.01 | 0.45 | 0.56 | 169.08 |
| 8 | 2025-08 | 1.01 | 0.44 | 0.57 | 168.52 |
| 9 | 2025-09 | 1.01 | 0.44 | 0.57 | 167.95 |
| 10 | 2025-10 | 1.01 | 0.44 | 0.57 | 167.38 |
| 11 | 2025-11 | 1.01 | 0.44 | 0.57 | 166.81 |
| 12 | 2025-12 | 1.01 | 0.44 | 0.57 | 166.24 |
| 13 | 2026-01 | 1.01 | 0.44 | 0.57 | 165.67 |
| 14 | 2026-02 | 1.01 | 0.43 | 0.57 | 165.09 |
| 15 | 2026-03 | 1.01 | 0.43 | 0.58 | 164.52 |
| 16 | 2026-04 | 1.01 | 0.43 | 0.58 | 163.94 |
| 17 | 2026-05 | 1.01 | 0.43 | 0.58 | 163.36 |
| 18 | 2026-06 | 1.01 | 0.43 | 0.58 | 162.78 |
| 19 | 2026-07 | 1.01 | 0.43 | 0.58 | 162.20 |
| 20 | 2026-08 | 1.01 | 0.43 | 0.58 | 161.61 |
| 21 | 2026-09 | 1.01 | 0.42 | 0.59 | 161.03 |
| 22 | 2026-10 | 1.01 | 0.42 | 0.59 | 160.44 |
| 23 | 2026-11 | 1.01 | 0.42 | 0.59 | 159.86 |
| 24 | 2026-12 | 1.01 | 0.42 | 0.59 | 159.27 |
| 25 | 2027-01 | 1.01 | 0.42 | 0.59 | 158.67 |
| 26 | 2027-02 | 1.01 | 0.42 | 0.59 | 158.08 |
| 27 | 2027-03 | 1.01 | 0.41 | 0.59 | 157.49 |
| 28 | 2027-04 | 1.01 | 0.41 | 0.60 | 156.89 |
| 29 | 2027-05 | 1.01 | 0.41 | 0.60 | 156.29 |
| 30 | 2027-06 | 1.01 | 0.41 | 0.60 | 155.69 |
| 31 | 2027-07 | 1.01 | 0.41 | 0.60 | 155.09 |
| 32 | 2027-08 | 1.01 | 0.41 | 0.60 | 154.49 |
| 33 | 2027-09 | 1.01 | 0.41 | 0.60 | 153.89 |
| 34 | 2027-10 | 1.01 | 0.40 | 0.61 | 153.28 |
| 35 | 2027-11 | 1.01 | 0.40 | 0.61 | 152.68 |
| 36 | 2027-12 | 1.01 | 0.40 | 0.61 | 152.07 |
| 37 | 2028-01 | 1.01 | 0.40 | 0.61 | 151.46 |
| 38 | 2028-02 | 1.01 | 0.40 | 0.61 | 150.85 |
| 39 | 2028-03 | 1.01 | 0.40 | 0.61 | 150.23 |
| 40 | 2028-04 | 1.01 | 0.39 | 0.61 | 149.62 |
| 41 | 2028-05 | 1.01 | 0.39 | 0.62 | 149.00 |
| 42 | 2028-06 | 1.01 | 0.39 | 0.62 | 148.38 |
| 43 | 2028-07 | 1.01 | 0.39 | 0.62 | 147.76 |
| 44 | 2028-08 | 1.01 | 0.39 | 0.62 | 147.14 |
| 45 | 2028-09 | 1.01 | 0.39 | 0.62 | 146.52 |
| 46 | 2028-10 | 1.01 | 0.38 | 0.62 | 145.89 |
| 47 | 2028-11 | 1.01 | 0.38 | 0.63 | 145.27 |
| 48 | 2028-12 | 1.01 | 0.38 | 0.63 | 144.64 |
| 49 | 2029-01 | 1.01 | 0.38 | 0.63 | 144.01 |
| 50 | 2029-02 | 1.01 | 0.38 | 0.63 | 143.38 |
| 51 | 2029-03 | 1.01 | 0.38 | 0.63 | 142.74 |
| 52 | 2029-04 | 1.01 | 0.37 | 0.63 | 142.11 |
| 53 | 2029-05 | 1.01 | 0.37 | 0.64 | 141.47 |
| 54 | 2029-06 | 1.01 | 0.37 | 0.64 | 140.84 |
| 55 | 2029-07 | 1.01 | 0.37 | 0.64 | 140.20 |
| 56 | 2029-08 | 1.01 | 0.37 | 0.64 | 139.56 |
| 57 | 2029-09 | 1.01 | 0.37 | 0.64 | 138.91 |
| 58 | 2029-10 | 1.01 | 0.36 | 0.64 | 138.27 |
| 59 | 2029-11 | 1.01 | 0.36 | 0.65 | 137.62 |
| 60 | 2029-12 | 1.01 | 0.36 | 0.65 | 136.97 |
| 61 | 2030-01 | 1.01 | 0.36 | 0.65 | 136.32 |
| 62 | 2030-02 | 1.01 | 0.36 | 0.65 | 135.67 |
| 63 | 2030-03 | 1.01 | 0.36 | 0.65 | 135.02 |
| 64 | 2030-04 | 1.01 | 0.35 | 0.65 | 134.36 |
| 65 | 2030-05 | 1.01 | 0.35 | 0.66 | 133.71 |
| 66 | 2030-06 | 1.01 | 0.35 | 0.66 | 133.05 |
| 67 | 2030-07 | 1.01 | 0.35 | 0.66 | 132.39 |
| 68 | 2030-08 | 1.01 | 0.35 | 0.66 | 131.73 |
| 69 | 2030-09 | 1.01 | 0.35 | 0.66 | 131.06 |
| 70 | 2030-10 | 1.01 | 0.34 | 0.67 | 130.40 |
| 71 | 2030-11 | 1.01 | 0.34 | 0.67 | 129.73 |
| 72 | 2030-12 | 1.01 | 0.34 | 0.67 | 129.06 |
| 73 | 2031-01 | 1.01 | 0.34 | 0.67 | 128.39 |
| 74 | 2031-02 | 1.01 | 0.34 | 0.67 | 127.72 |
| 75 | 2031-03 | 1.01 | 0.34 | 0.67 | 127.05 |
| 76 | 2031-04 | 1.01 | 0.33 | 0.68 | 126.37 |
| 77 | 2031-05 | 1.01 | 0.33 | 0.68 | 125.69 |
| 78 | 2031-06 | 1.01 | 0.33 | 0.68 | 125.01 |
| 79 | 2031-07 | 1.01 | 0.33 | 0.68 | 124.33 |
| 80 | 2031-08 | 1.01 | 0.33 | 0.68 | 123.65 |
| 81 | 2031-09 | 1.01 | 0.32 | 0.68 | 122.96 |
| 82 | 2031-10 | 1.01 | 0.32 | 0.69 | 122.28 |
| 83 | 2031-11 | 1.01 | 0.32 | 0.69 | 121.59 |
| 84 | 2031-12 | 1.01 | 0.32 | 0.69 | 120.90 |
| 85 | 2032-01 | 1.01 | 0.32 | 0.69 | 120.21 |
| 86 | 2032-02 | 1.01 | 0.32 | 0.69 | 119.51 |
| 87 | 2032-03 | 1.01 | 0.31 | 0.70 | 118.82 |
| 88 | 2032-04 | 1.01 | 0.31 | 0.70 | 118.12 |
| 89 | 2032-05 | 1.01 | 0.31 | 0.70 | 117.42 |
| 90 | 2032-06 | 1.01 | 0.31 | 0.70 | 116.72 |
| 91 | 2032-07 | 1.01 | 0.31 | 0.70 | 116.02 |
| 92 | 2032-08 | 1.01 | 0.30 | 0.70 | 115.31 |
| 93 | 2032-09 | 1.01 | 0.30 | 0.71 | 114.61 |
| 94 | 2032-10 | 1.01 | 0.30 | 0.71 | 113.90 |
| 95 | 2032-11 | 1.01 | 0.30 | 0.71 | 113.19 |
| 96 | 2032-12 | 1.01 | 0.30 | 0.71 | 112.47 |
| 97 | 2033-01 | 1.01 | 0.30 | 0.71 | 111.76 |
| 98 | 2033-02 | 1.01 | 0.29 | 0.72 | 111.04 |
| 99 | 2033-03 | 1.01 | 0.29 | 0.72 | 110.33 |
| 100 | 2033-04 | 1.01 | 0.29 | 0.72 | 109.61 |
| 101 | 2033-05 | 1.01 | 0.29 | 0.72 | 108.89 |
| 102 | 2033-06 | 1.01 | 0.29 | 0.72 | 108.16 |
| 103 | 2033-07 | 1.01 | 0.28 | 0.73 | 107.44 |
| 104 | 2033-08 | 1.01 | 0.28 | 0.73 | 106.71 |
| 105 | 2033-09 | 1.01 | 0.28 | 0.73 | 105.98 |
| 106 | 2033-10 | 1.01 | 0.28 | 0.73 | 105.25 |
| 107 | 2033-11 | 1.01 | 0.28 | 0.73 | 104.52 |
| 108 | 2033-12 | 1.01 | 0.27 | 0.73 | 103.78 |
| 109 | 2034-01 | 1.01 | 0.27 | 0.74 | 103.04 |
| 110 | 2034-02 | 1.01 | 0.27 | 0.74 | 102.31 |
| 111 | 2034-03 | 1.01 | 0.27 | 0.74 | 101.56 |
| 112 | 2034-04 | 1.01 | 0.27 | 0.74 | 100.82 |
| 113 | 2034-05 | 1.01 | 0.26 | 0.74 | 100.08 |
| 114 | 2034-06 | 1.01 | 0.26 | 0.75 | 99.33 |
| 115 | 2034-07 | 1.01 | 0.26 | 0.75 | 98.58 |
| 116 | 2034-08 | 1.01 | 0.26 | 0.75 | 97.83 |
| 117 | 2034-09 | 1.01 | 0.26 | 0.75 | 97.08 |
| 118 | 2034-10 | 1.01 | 0.25 | 0.75 | 96.32 |
| 119 | 2034-11 | 1.01 | 0.25 | 0.76 | 95.57 |
| 120 | 2034-12 | 1.01 | 0.25 | 0.76 | 94.81 |
| 121 | 2035-01 | 1.01 | 0.25 | 0.76 | 94.05 |
| 122 | 2035-02 | 1.01 | 0.25 | 0.76 | 93.29 |
| 123 | 2035-03 | 1.01 | 0.24 | 0.76 | 92.52 |
| 124 | 2035-04 | 1.01 | 0.24 | 0.77 | 91.76 |
| 125 | 2035-05 | 1.01 | 0.24 | 0.77 | 90.99 |
| 126 | 2035-06 | 1.01 | 0.24 | 0.77 | 90.22 |
| 127 | 2035-07 | 1.01 | 0.24 | 0.77 | 89.44 |
| 128 | 2035-08 | 1.01 | 0.23 | 0.77 | 88.67 |
| 129 | 2035-09 | 1.01 | 0.23 | 0.78 | 87.89 |
| 130 | 2035-10 | 1.01 | 0.23 | 0.78 | 87.11 |
| 131 | 2035-11 | 1.01 | 0.23 | 0.78 | 86.33 |
| 132 | 2035-12 | 1.01 | 0.23 | 0.78 | 85.55 |
| 133 | 2036-01 | 1.01 | 0.22 | 0.78 | 84.77 |
| 134 | 2036-02 | 1.01 | 0.22 | 0.79 | 83.98 |
| 135 | 2036-03 | 1.01 | 0.22 | 0.79 | 83.19 |
| 136 | 2036-04 | 1.01 | 0.22 | 0.79 | 82.40 |
| 137 | 2036-05 | 1.01 | 0.22 | 0.79 | 81.61 |
| 138 | 2036-06 | 1.01 | 0.21 | 0.80 | 80.81 |
| 139 | 2036-07 | 1.01 | 0.21 | 0.80 | 80.01 |
| 140 | 2036-08 | 1.01 | 0.21 | 0.80 | 79.22 |
| 141 | 2036-09 | 1.01 | 0.21 | 0.80 | 78.41 |
| 142 | 2036-10 | 1.01 | 0.21 | 0.80 | 77.61 |
| 143 | 2036-11 | 1.01 | 0.20 | 0.81 | 76.80 |
| 144 | 2036-12 | 1.01 | 0.20 | 0.81 | 76.00 |
| 145 | 2037-01 | 1.01 | 0.20 | 0.81 | 75.19 |
| 146 | 2037-02 | 1.01 | 0.20 | 0.81 | 74.38 |
| 147 | 2037-03 | 1.01 | 0.20 | 0.81 | 73.56 |
| 148 | 2037-04 | 1.01 | 0.19 | 0.82 | 72.74 |
| 149 | 2037-05 | 1.01 | 0.19 | 0.82 | 71.93 |
| 150 | 2037-06 | 1.01 | 0.19 | 0.82 | 71.11 |
| 151 | 2037-07 | 1.01 | 0.19 | 0.82 | 70.28 |
| 152 | 2037-08 | 1.01 | 0.18 | 0.82 | 69.46 |
| 153 | 2037-09 | 1.01 | 0.18 | 0.83 | 68.63 |
| 154 | 2037-10 | 1.01 | 0.18 | 0.83 | 67.80 |
| 155 | 2037-11 | 1.01 | 0.18 | 0.83 | 66.97 |
| 156 | 2037-12 | 1.01 | 0.18 | 0.83 | 66.14 |
| 157 | 2038-01 | 1.01 | 0.17 | 0.84 | 65.30 |
| 158 | 2038-02 | 1.01 | 0.17 | 0.84 | 64.46 |
| 159 | 2038-03 | 1.01 | 0.17 | 0.84 | 63.62 |
| 160 | 2038-04 | 1.01 | 0.17 | 0.84 | 62.78 |
| 161 | 2038-05 | 1.01 | 0.16 | 0.84 | 61.94 |
| 162 | 2038-06 | 1.01 | 0.16 | 0.85 | 61.09 |
| 163 | 2038-07 | 1.01 | 0.16 | 0.85 | 60.24 |
| 164 | 2038-08 | 1.01 | 0.16 | 0.85 | 59.39 |
| 165 | 2038-09 | 1.01 | 0.16 | 0.85 | 58.54 |
| 166 | 2038-10 | 1.01 | 0.15 | 0.86 | 57.68 |
| 167 | 2038-11 | 1.01 | 0.15 | 0.86 | 56.82 |
| 168 | 2038-12 | 1.01 | 0.15 | 0.86 | 55.96 |
| 169 | 2039-01 | 1.01 | 0.15 | 0.86 | 55.10 |
| 170 | 2039-02 | 1.01 | 0.14 | 0.86 | 54.24 |
| 171 | 2039-03 | 1.01 | 0.14 | 0.87 | 53.37 |
| 172 | 2039-04 | 1.01 | 0.14 | 0.87 | 52.50 |
| 173 | 2039-05 | 1.01 | 0.14 | 0.87 | 51.63 |
| 174 | 2039-06 | 1.01 | 0.14 | 0.87 | 50.75 |
| 175 | 2039-07 | 1.01 | 0.13 | 0.88 | 49.88 |
| 176 | 2039-08 | 1.01 | 0.13 | 0.88 | 49.00 |
| 177 | 2039-09 | 1.01 | 0.13 | 0.88 | 48.12 |
| 178 | 2039-10 | 1.01 | 0.13 | 0.88 | 47.24 |
| 179 | 2039-11 | 1.01 | 0.12 | 0.89 | 46.35 |
| 180 | 2039-12 | 1.01 | 0.12 | 0.89 | 45.46 |
| 181 | 2040-01 | 1.01 | 0.12 | 0.89 | 44.57 |
| 182 | 2040-02 | 1.01 | 0.12 | 0.89 | 43.68 |
| 183 | 2040-03 | 1.01 | 0.11 | 0.89 | 42.79 |
| 184 | 2040-04 | 1.01 | 0.11 | 0.90 | 41.89 |
| 185 | 2040-05 | 1.01 | 0.11 | 0.90 | 40.99 |
| 186 | 2040-06 | 1.01 | 0.11 | 0.90 | 40.09 |
| 187 | 2040-07 | 1.01 | 0.11 | 0.90 | 39.18 |
| 188 | 2040-08 | 1.01 | 0.10 | 0.91 | 38.28 |
| 189 | 2040-09 | 1.01 | 0.10 | 0.91 | 37.37 |
| 190 | 2040-10 | 1.01 | 0.10 | 0.91 | 36.46 |
| 191 | 2040-11 | 1.01 | 0.10 | 0.91 | 35.54 |
| 192 | 2040-12 | 1.01 | 0.09 | 0.92 | 34.63 |
| 193 | 2041-01 | 1.01 | 0.09 | 0.92 | 33.71 |
| 194 | 2041-02 | 1.01 | 0.09 | 0.92 | 32.79 |
| 195 | 2041-03 | 1.01 | 0.09 | 0.92 | 31.87 |
| 196 | 2041-04 | 1.01 | 0.08 | 0.93 | 30.94 |
| 197 | 2041-05 | 1.01 | 0.08 | 0.93 | 30.01 |
| 198 | 2041-06 | 1.01 | 0.08 | 0.93 | 29.08 |
| 199 | 2041-07 | 1.01 | 0.08 | 0.93 | 28.15 |
| 200 | 2041-08 | 1.01 | 0.07 | 0.94 | 27.21 |
| 201 | 2041-09 | 1.01 | 0.07 | 0.94 | 26.27 |
| 202 | 2041-10 | 1.01 | 0.07 | 0.94 | 25.33 |
| 203 | 2041-11 | 1.01 | 0.07 | 0.94 | 24.39 |
| 204 | 2041-12 | 1.01 | 0.06 | 0.95 | 23.45 |
| 205 | 2042-01 | 1.01 | 0.06 | 0.95 | 22.50 |
| 206 | 2042-02 | 1.01 | 0.06 | 0.95 | 21.55 |
| 207 | 2042-03 | 1.01 | 0.06 | 0.95 | 20.60 |
| 208 | 2042-04 | 1.01 | 0.05 | 0.96 | 19.64 |
| 209 | 2042-05 | 1.01 | 0.05 | 0.96 | 18.68 |
| 210 | 2042-06 | 1.01 | 0.05 | 0.96 | 17.72 |
| 211 | 2042-07 | 1.01 | 0.05 | 0.96 | 16.76 |
| 212 | 2042-08 | 1.01 | 0.04 | 0.97 | 15.79 |
| 213 | 2042-09 | 1.01 | 0.04 | 0.97 | 14.83 |
| 214 | 2042-10 | 1.01 | 0.04 | 0.97 | 13.86 |
| 215 | 2042-11 | 1.01 | 0.04 | 0.97 | 12.88 |
| 216 | 2042-12 | 1.01 | 0.03 | 0.98 | 11.91 |
| 217 | 2043-01 | 1.01 | 0.03 | 0.98 | 10.93 |
| 218 | 2043-02 | 1.01 | 0.03 | 0.98 | 9.95 |
| 219 | 2043-03 | 1.01 | 0.03 | 0.98 | 8.97 |
| 220 | 2043-04 | 1.01 | 0.02 | 0.99 | 7.98 |
| 221 | 2043-05 | 1.01 | 0.02 | 0.99 | 6.99 |
| 222 | 2043-06 | 1.01 | 0.02 | 0.99 | 6.00 |
| 223 | 2043-07 | 1.01 | 0.02 | 0.99 | 5.01 |
| 224 | 2043-08 | 1.01 | 0.01 | 1.00 | 4.01 |
| 225 | 2043-09 | 1.01 | 0.01 | 1.00 | 3.01 |
| 226 | 2043-10 | 1.01 | 0.01 | 1.00 | 2.01 |
| 227 | 2043-11 | 1.01 | 0.01 | 1.00 | 1.01 |
| 228 | 2043-12 | 1.01 | 0.00 | 1.01 | 0.00 |
等额本金还款方式:
贷款总额:173元
还款月数:19年
首月还款:1.21元
每月递减:0元
利息总额:52元
本息合计:225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 | 2025-01 | 1.21 | 0.45 | 0.76 | 172.24 |
| 2 | 2025-02 | 1.21 | 0.45 | 0.76 | 171.48 |
| 3 | 2025-03 | 1.21 | 0.45 | 0.76 | 170.72 |
| 4 | 2025-04 | 1.21 | 0.45 | 0.76 | 169.96 |
| 5 | 2025-05 | 1.20 | 0.45 | 0.76 | 169.21 |
| 6 | 2025-06 | 1.20 | 0.44 | 0.76 | 168.45 |
| 7 | 2025-07 | 1.20 | 0.44 | 0.76 | 167.69 |
| 8 | 2025-08 | 1.20 | 0.44 | 0.76 | 166.93 |
| 9 | 2025-09 | 1.20 | 0.44 | 0.76 | 166.17 |
| 10 | 2025-10 | 1.19 | 0.44 | 0.76 | 165.41 |
| 11 | 2025-11 | 1.19 | 0.43 | 0.76 | 164.65 |
| 12 | 2025-12 | 1.19 | 0.43 | 0.76 | 163.89 |
| 13 | 2026-01 | 1.19 | 0.43 | 0.76 | 163.14 |
| 14 | 2026-02 | 1.19 | 0.43 | 0.76 | 162.38 |
| 15 | 2026-03 | 1.19 | 0.43 | 0.76 | 161.62 |
| 16 | 2026-04 | 1.18 | 0.42 | 0.76 | 160.86 |
| 17 | 2026-05 | 1.18 | 0.42 | 0.76 | 160.10 |
| 18 | 2026-06 | 1.18 | 0.42 | 0.76 | 159.34 |
| 19 | 2026-07 | 1.18 | 0.42 | 0.76 | 158.58 |
| 20 | 2026-08 | 1.18 | 0.42 | 0.76 | 157.82 |
| 21 | 2026-09 | 1.17 | 0.41 | 0.76 | 157.07 |
| 22 | 2026-10 | 1.17 | 0.41 | 0.76 | 156.31 |
| 23 | 2026-11 | 1.17 | 0.41 | 0.76 | 155.55 |
| 24 | 2026-12 | 1.17 | 0.41 | 0.76 | 154.79 |
| 25 | 2027-01 | 1.17 | 0.41 | 0.76 | 154.03 |
| 26 | 2027-02 | 1.16 | 0.40 | 0.76 | 153.27 |
| 27 | 2027-03 | 1.16 | 0.40 | 0.76 | 152.51 |
| 28 | 2027-04 | 1.16 | 0.40 | 0.76 | 151.75 |
| 29 | 2027-05 | 1.16 | 0.40 | 0.76 | 151.00 |
| 30 | 2027-06 | 1.16 | 0.40 | 0.76 | 150.24 |
| 31 | 2027-07 | 1.15 | 0.39 | 0.76 | 149.48 |
| 32 | 2027-08 | 1.15 | 0.39 | 0.76 | 148.72 |
| 33 | 2027-09 | 1.15 | 0.39 | 0.76 | 147.96 |
| 34 | 2027-10 | 1.15 | 0.39 | 0.76 | 147.20 |
| 35 | 2027-11 | 1.15 | 0.39 | 0.76 | 146.44 |
| 36 | 2027-12 | 1.14 | 0.38 | 0.76 | 145.68 |
| 37 | 2028-01 | 1.14 | 0.38 | 0.76 | 144.93 |
| 38 | 2028-02 | 1.14 | 0.38 | 0.76 | 144.17 |
| 39 | 2028-03 | 1.14 | 0.38 | 0.76 | 143.41 |
| 40 | 2028-04 | 1.14 | 0.38 | 0.76 | 142.65 |
| 41 | 2028-05 | 1.13 | 0.37 | 0.76 | 141.89 |
| 42 | 2028-06 | 1.13 | 0.37 | 0.76 | 141.13 |
| 43 | 2028-07 | 1.13 | 0.37 | 0.76 | 140.37 |
| 44 | 2028-08 | 1.13 | 0.37 | 0.76 | 139.61 |
| 45 | 2028-09 | 1.13 | 0.37 | 0.76 | 138.86 |
| 46 | 2028-10 | 1.12 | 0.36 | 0.76 | 138.10 |
| 47 | 2028-11 | 1.12 | 0.36 | 0.76 | 137.34 |
| 48 | 2028-12 | 1.12 | 0.36 | 0.76 | 136.58 |
| 49 | 2029-01 | 1.12 | 0.36 | 0.76 | 135.82 |
| 50 | 2029-02 | 1.12 | 0.36 | 0.76 | 135.06 |
| 51 | 2029-03 | 1.11 | 0.35 | 0.76 | 134.30 |
| 52 | 2029-04 | 1.11 | 0.35 | 0.76 | 133.54 |
| 53 | 2029-05 | 1.11 | 0.35 | 0.76 | 132.79 |
| 54 | 2029-06 | 1.11 | 0.35 | 0.76 | 132.03 |
| 55 | 2029-07 | 1.11 | 0.35 | 0.76 | 131.27 |
| 56 | 2029-08 | 1.10 | 0.34 | 0.76 | 130.51 |
| 57 | 2029-09 | 1.10 | 0.34 | 0.76 | 129.75 |
| 58 | 2029-10 | 1.10 | 0.34 | 0.76 | 128.99 |
| 59 | 2029-11 | 1.10 | 0.34 | 0.76 | 128.23 |
| 60 | 2029-12 | 1.10 | 0.34 | 0.76 | 127.47 |
| 61 | 2030-01 | 1.09 | 0.33 | 0.76 | 126.71 |
| 62 | 2030-02 | 1.09 | 0.33 | 0.76 | 125.96 |
| 63 | 2030-03 | 1.09 | 0.33 | 0.76 | 125.20 |
| 64 | 2030-04 | 1.09 | 0.33 | 0.76 | 124.44 |
| 65 | 2030-05 | 1.09 | 0.33 | 0.76 | 123.68 |
| 66 | 2030-06 | 1.08 | 0.32 | 0.76 | 122.92 |
| 67 | 2030-07 | 1.08 | 0.32 | 0.76 | 122.16 |
| 68 | 2030-08 | 1.08 | 0.32 | 0.76 | 121.40 |
| 69 | 2030-09 | 1.08 | 0.32 | 0.76 | 120.64 |
| 70 | 2030-10 | 1.08 | 0.32 | 0.76 | 119.89 |
| 71 | 2030-11 | 1.07 | 0.31 | 0.76 | 119.13 |
| 72 | 2030-12 | 1.07 | 0.31 | 0.76 | 118.37 |
| 73 | 2031-01 | 1.07 | 0.31 | 0.76 | 117.61 |
| 74 | 2031-02 | 1.07 | 0.31 | 0.76 | 116.85 |
| 75 | 2031-03 | 1.07 | 0.31 | 0.76 | 116.09 |
| 76 | 2031-04 | 1.06 | 0.30 | 0.76 | 115.33 |
| 77 | 2031-05 | 1.06 | 0.30 | 0.76 | 114.57 |
| 78 | 2031-06 | 1.06 | 0.30 | 0.76 | 113.82 |
| 79 | 2031-07 | 1.06 | 0.30 | 0.76 | 113.06 |
| 80 | 2031-08 | 1.06 | 0.30 | 0.76 | 112.30 |
| 81 | 2031-09 | 1.05 | 0.29 | 0.76 | 111.54 |
| 82 | 2031-10 | 1.05 | 0.29 | 0.76 | 110.78 |
| 83 | 2031-11 | 1.05 | 0.29 | 0.76 | 110.02 |
| 84 | 2031-12 | 1.05 | 0.29 | 0.76 | 109.26 |
| 85 | 2032-01 | 1.05 | 0.29 | 0.76 | 108.50 |
| 86 | 2032-02 | 1.04 | 0.28 | 0.76 | 107.75 |
| 87 | 2032-03 | 1.04 | 0.28 | 0.76 | 106.99 |
| 88 | 2032-04 | 1.04 | 0.28 | 0.76 | 106.23 |
| 89 | 2032-05 | 1.04 | 0.28 | 0.76 | 105.47 |
| 90 | 2032-06 | 1.04 | 0.28 | 0.76 | 104.71 |
| 91 | 2032-07 | 1.03 | 0.27 | 0.76 | 103.95 |
| 92 | 2032-08 | 1.03 | 0.27 | 0.76 | 103.19 |
| 93 | 2032-09 | 1.03 | 0.27 | 0.76 | 102.43 |
| 94 | 2032-10 | 1.03 | 0.27 | 0.76 | 101.68 |
| 95 | 2032-11 | 1.03 | 0.27 | 0.76 | 100.92 |
| 96 | 2032-12 | 1.02 | 0.26 | 0.76 | 100.16 |
| 97 | 2033-01 | 1.02 | 0.26 | 0.76 | 99.40 |
| 98 | 2033-02 | 1.02 | 0.26 | 0.76 | 98.64 |
| 99 | 2033-03 | 1.02 | 0.26 | 0.76 | 97.88 |
| 100 | 2033-04 | 1.02 | 0.26 | 0.76 | 97.12 |
| 101 | 2033-05 | 1.01 | 0.25 | 0.76 | 96.36 |
| 102 | 2033-06 | 1.01 | 0.25 | 0.76 | 95.61 |
| 103 | 2033-07 | 1.01 | 0.25 | 0.76 | 94.85 |
| 104 | 2033-08 | 1.01 | 0.25 | 0.76 | 94.09 |
| 105 | 2033-09 | 1.01 | 0.25 | 0.76 | 93.33 |
| 106 | 2033-10 | 1.00 | 0.24 | 0.76 | 92.57 |
| 107 | 2033-11 | 1.00 | 0.24 | 0.76 | 91.81 |
| 108 | 2033-12 | 1.00 | 0.24 | 0.76 | 91.05 |
| 109 | 2034-01 | 1.00 | 0.24 | 0.76 | 90.29 |
| 110 | 2034-02 | 1.00 | 0.24 | 0.76 | 89.54 |
| 111 | 2034-03 | 0.99 | 0.24 | 0.76 | 88.78 |
| 112 | 2034-04 | 0.99 | 0.23 | 0.76 | 88.02 |
| 113 | 2034-05 | 0.99 | 0.23 | 0.76 | 87.26 |
| 114 | 2034-06 | 0.99 | 0.23 | 0.76 | 86.50 |
| 115 | 2034-07 | 0.99 | 0.23 | 0.76 | 85.74 |
| 116 | 2034-08 | 0.98 | 0.23 | 0.76 | 84.98 |
| 117 | 2034-09 | 0.98 | 0.22 | 0.76 | 84.22 |
| 118 | 2034-10 | 0.98 | 0.22 | 0.76 | 83.46 |
| 119 | 2034-11 | 0.98 | 0.22 | 0.76 | 82.71 |
| 120 | 2034-12 | 0.98 | 0.22 | 0.76 | 81.95 |
| 121 | 2035-01 | 0.97 | 0.22 | 0.76 | 81.19 |
| 122 | 2035-02 | 0.97 | 0.21 | 0.76 | 80.43 |
| 123 | 2035-03 | 0.97 | 0.21 | 0.76 | 79.67 |
| 124 | 2035-04 | 0.97 | 0.21 | 0.76 | 78.91 |
| 125 | 2035-05 | 0.97 | 0.21 | 0.76 | 78.15 |
| 126 | 2035-06 | 0.96 | 0.21 | 0.76 | 77.39 |
| 127 | 2035-07 | 0.96 | 0.20 | 0.76 | 76.64 |
| 128 | 2035-08 | 0.96 | 0.20 | 0.76 | 75.88 |
| 129 | 2035-09 | 0.96 | 0.20 | 0.76 | 75.12 |
| 130 | 2035-10 | 0.96 | 0.20 | 0.76 | 74.36 |
| 131 | 2035-11 | 0.95 | 0.20 | 0.76 | 73.60 |
| 132 | 2035-12 | 0.95 | 0.19 | 0.76 | 72.84 |
| 133 | 2036-01 | 0.95 | 0.19 | 0.76 | 72.08 |
| 134 | 2036-02 | 0.95 | 0.19 | 0.76 | 71.32 |
| 135 | 2036-03 | 0.95 | 0.19 | 0.76 | 70.57 |
| 136 | 2036-04 | 0.94 | 0.19 | 0.76 | 69.81 |
| 137 | 2036-05 | 0.94 | 0.18 | 0.76 | 69.05 |
| 138 | 2036-06 | 0.94 | 0.18 | 0.76 | 68.29 |
| 139 | 2036-07 | 0.94 | 0.18 | 0.76 | 67.53 |
| 140 | 2036-08 | 0.94 | 0.18 | 0.76 | 66.77 |
| 141 | 2036-09 | 0.93 | 0.18 | 0.76 | 66.01 |
| 142 | 2036-10 | 0.93 | 0.17 | 0.76 | 65.25 |
| 143 | 2036-11 | 0.93 | 0.17 | 0.76 | 64.50 |
| 144 | 2036-12 | 0.93 | 0.17 | 0.76 | 63.74 |
| 145 | 2037-01 | 0.93 | 0.17 | 0.76 | 62.98 |
| 146 | 2037-02 | 0.92 | 0.17 | 0.76 | 62.22 |
| 147 | 2037-03 | 0.92 | 0.16 | 0.76 | 61.46 |
| 148 | 2037-04 | 0.92 | 0.16 | 0.76 | 60.70 |
| 149 | 2037-05 | 0.92 | 0.16 | 0.76 | 59.94 |
| 150 | 2037-06 | 0.92 | 0.16 | 0.76 | 59.18 |
| 151 | 2037-07 | 0.91 | 0.16 | 0.76 | 58.43 |
| 152 | 2037-08 | 0.91 | 0.15 | 0.76 | 57.67 |
| 153 | 2037-09 | 0.91 | 0.15 | 0.76 | 56.91 |
| 154 | 2037-10 | 0.91 | 0.15 | 0.76 | 56.15 |
| 155 | 2037-11 | 0.91 | 0.15 | 0.76 | 55.39 |
| 156 | 2037-12 | 0.90 | 0.15 | 0.76 | 54.63 |
| 157 | 2038-01 | 0.90 | 0.14 | 0.76 | 53.87 |
| 158 | 2038-02 | 0.90 | 0.14 | 0.76 | 53.11 |
| 159 | 2038-03 | 0.90 | 0.14 | 0.76 | 52.36 |
| 160 | 2038-04 | 0.90 | 0.14 | 0.76 | 51.60 |
| 161 | 2038-05 | 0.89 | 0.14 | 0.76 | 50.84 |
| 162 | 2038-06 | 0.89 | 0.13 | 0.76 | 50.08 |
| 163 | 2038-07 | 0.89 | 0.13 | 0.76 | 49.32 |
| 164 | 2038-08 | 0.89 | 0.13 | 0.76 | 48.56 |
| 165 | 2038-09 | 0.89 | 0.13 | 0.76 | 47.80 |
| 166 | 2038-10 | 0.88 | 0.13 | 0.76 | 47.04 |
| 167 | 2038-11 | 0.88 | 0.12 | 0.76 | 46.29 |
| 168 | 2038-12 | 0.88 | 0.12 | 0.76 | 45.53 |
| 169 | 2039-01 | 0.88 | 0.12 | 0.76 | 44.77 |
| 170 | 2039-02 | 0.88 | 0.12 | 0.76 | 44.01 |
| 171 | 2039-03 | 0.87 | 0.12 | 0.76 | 43.25 |
| 172 | 2039-04 | 0.87 | 0.11 | 0.76 | 42.49 |
| 173 | 2039-05 | 0.87 | 0.11 | 0.76 | 41.73 |
| 174 | 2039-06 | 0.87 | 0.11 | 0.76 | 40.97 |
| 175 | 2039-07 | 0.87 | 0.11 | 0.76 | 40.21 |
| 176 | 2039-08 | 0.86 | 0.11 | 0.76 | 39.46 |
| 177 | 2039-09 | 0.86 | 0.10 | 0.76 | 38.70 |
| 178 | 2039-10 | 0.86 | 0.10 | 0.76 | 37.94 |
| 179 | 2039-11 | 0.86 | 0.10 | 0.76 | 37.18 |
| 180 | 2039-12 | 0.86 | 0.10 | 0.76 | 36.42 |
| 181 | 2040-01 | 0.85 | 0.10 | 0.76 | 35.66 |
| 182 | 2040-02 | 0.85 | 0.09 | 0.76 | 34.90 |
| 183 | 2040-03 | 0.85 | 0.09 | 0.76 | 34.14 |
| 184 | 2040-04 | 0.85 | 0.09 | 0.76 | 33.39 |
| 185 | 2040-05 | 0.85 | 0.09 | 0.76 | 32.63 |
| 186 | 2040-06 | 0.84 | 0.09 | 0.76 | 31.87 |
| 187 | 2040-07 | 0.84 | 0.08 | 0.76 | 31.11 |
| 188 | 2040-08 | 0.84 | 0.08 | 0.76 | 30.35 |
| 189 | 2040-09 | 0.84 | 0.08 | 0.76 | 29.59 |
| 190 | 2040-10 | 0.84 | 0.08 | 0.76 | 28.83 |
| 191 | 2040-11 | 0.83 | 0.08 | 0.76 | 28.07 |
| 192 | 2040-12 | 0.83 | 0.07 | 0.76 | 27.32 |
| 193 | 2041-01 | 0.83 | 0.07 | 0.76 | 26.56 |
| 194 | 2041-02 | 0.83 | 0.07 | 0.76 | 25.80 |
| 195 | 2041-03 | 0.83 | 0.07 | 0.76 | 25.04 |
| 196 | 2041-04 | 0.82 | 0.07 | 0.76 | 24.28 |
| 197 | 2041-05 | 0.82 | 0.06 | 0.76 | 23.52 |
| 198 | 2041-06 | 0.82 | 0.06 | 0.76 | 22.76 |
| 199 | 2041-07 | 0.82 | 0.06 | 0.76 | 22.00 |
| 200 | 2041-08 | 0.82 | 0.06 | 0.76 | 21.25 |
| 201 | 2041-09 | 0.81 | 0.06 | 0.76 | 20.49 |
| 202 | 2041-10 | 0.81 | 0.05 | 0.76 | 19.73 |
| 203 | 2041-11 | 0.81 | 0.05 | 0.76 | 18.97 |
| 204 | 2041-12 | 0.81 | 0.05 | 0.76 | 18.21 |
| 205 | 2042-01 | 0.81 | 0.05 | 0.76 | 17.45 |
| 206 | 2042-02 | 0.80 | 0.05 | 0.76 | 16.69 |
| 207 | 2042-03 | 0.80 | 0.04 | 0.76 | 15.93 |
| 208 | 2042-04 | 0.80 | 0.04 | 0.76 | 15.18 |
| 209 | 2042-05 | 0.80 | 0.04 | 0.76 | 14.42 |
| 210 | 2042-06 | 0.80 | 0.04 | 0.76 | 13.66 |
| 211 | 2042-07 | 0.79 | 0.04 | 0.76 | 12.90 |
| 212 | 2042-08 | 0.79 | 0.03 | 0.76 | 12.14 |
| 213 | 2042-09 | 0.79 | 0.03 | 0.76 | 11.38 |
| 214 | 2042-10 | 0.79 | 0.03 | 0.76 | 10.62 |
| 215 | 2042-11 | 0.79 | 0.03 | 0.76 | 9.86 |
| 216 | 2042-12 | 0.78 | 0.03 | 0.76 | 9.11 |
| 217 | 2043-01 | 0.78 | 0.02 | 0.76 | 8.35 |
| 218 | 2043-02 | 0.78 | 0.02 | 0.76 | 7.59 |
| 219 | 2043-03 | 0.78 | 0.02 | 0.76 | 6.83 |
| 220 | 2043-04 | 0.78 | 0.02 | 0.76 | 6.07 |
| 221 | 2043-05 | 0.77 | 0.02 | 0.76 | 5.31 |
| 222 | 2043-06 | 0.77 | 0.01 | 0.76 | 4.55 |
| 223 | 2043-07 | 0.77 | 0.01 | 0.76 | 3.79 |
| 224 | 2043-08 | 0.77 | 0.01 | 0.76 | 3.04 |
| 225 | 2043-09 | 0.77 | 0.01 | 0.76 | 2.28 |
| 226 | 2043-10 | 0.76 | 0.01 | 0.76 | 1.52 |
| 227 | 2043-11 | 0.76 | 0.00 | 0.76 | 0.76 |
| 228 | 2043-12 | 0.76 | 0.00 | 0.76 | 0.00 |