贷款174.7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:174.7元
还款月数:20年
每月还款:1.06元
利息总额:79.38元
本息合计:254.08元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2023-01 | 1.06 | 0.58 | 0.48 | 174.22 |
| 2 | 2023-02 | 1.06 | 0.58 | 0.48 | 173.75 |
| 3 | 2023-03 | 1.06 | 0.58 | 0.48 | 173.27 |
| 4 | 2023-04 | 1.06 | 0.58 | 0.48 | 172.79 |
| 5 | 2023-05 | 1.06 | 0.58 | 0.48 | 172.30 |
| 6 | 2023-06 | 1.06 | 0.57 | 0.48 | 171.82 |
| 7 | 2023-07 | 1.06 | 0.57 | 0.49 | 171.33 |
| 8 | 2023-08 | 1.06 | 0.57 | 0.49 | 170.84 |
| 9 | 2023-09 | 1.06 | 0.57 | 0.49 | 170.36 |
| 10 | 2023-10 | 1.06 | 0.57 | 0.49 | 169.86 |
| 11 | 2023-11 | 1.06 | 0.57 | 0.49 | 169.37 |
| 12 | 2023-12 | 1.06 | 0.56 | 0.49 | 168.88 |
| 13 | 2024-01 | 1.06 | 0.56 | 0.50 | 168.38 |
| 14 | 2024-02 | 1.06 | 0.56 | 0.50 | 167.89 |
| 15 | 2024-03 | 1.06 | 0.56 | 0.50 | 167.39 |
| 16 | 2024-04 | 1.06 | 0.56 | 0.50 | 166.89 |
| 17 | 2024-05 | 1.06 | 0.56 | 0.50 | 166.38 |
| 18 | 2024-06 | 1.06 | 0.55 | 0.50 | 165.88 |
| 19 | 2024-07 | 1.06 | 0.55 | 0.51 | 165.37 |
| 20 | 2024-08 | 1.06 | 0.55 | 0.51 | 164.87 |
| 21 | 2024-09 | 1.06 | 0.55 | 0.51 | 164.36 |
| 22 | 2024-10 | 1.06 | 0.55 | 0.51 | 163.85 |
| 23 | 2024-11 | 1.06 | 0.55 | 0.51 | 163.33 |
| 24 | 2024-12 | 1.06 | 0.54 | 0.51 | 162.82 |
| 25 | 2025-01 | 1.06 | 0.54 | 0.52 | 162.30 |
| 26 | 2025-02 | 1.06 | 0.54 | 0.52 | 161.79 |
| 27 | 2025-03 | 1.06 | 0.54 | 0.52 | 161.27 |
| 28 | 2025-04 | 1.06 | 0.54 | 0.52 | 160.75 |
| 29 | 2025-05 | 1.06 | 0.54 | 0.52 | 160.22 |
| 30 | 2025-06 | 1.06 | 0.53 | 0.52 | 159.70 |
| 31 | 2025-07 | 1.06 | 0.53 | 0.53 | 159.17 |
| 32 | 2025-08 | 1.06 | 0.53 | 0.53 | 158.64 |
| 33 | 2025-09 | 1.06 | 0.53 | 0.53 | 158.11 |
| 34 | 2025-10 | 1.06 | 0.53 | 0.53 | 157.58 |
| 35 | 2025-11 | 1.06 | 0.53 | 0.53 | 157.05 |
| 36 | 2025-12 | 1.06 | 0.52 | 0.54 | 156.51 |
| 37 | 2026-01 | 1.06 | 0.52 | 0.54 | 155.98 |
| 38 | 2026-02 | 1.06 | 0.52 | 0.54 | 155.44 |
| 39 | 2026-03 | 1.06 | 0.52 | 0.54 | 154.90 |
| 40 | 2026-04 | 1.06 | 0.52 | 0.54 | 154.36 |
| 41 | 2026-05 | 1.06 | 0.51 | 0.54 | 153.81 |
| 42 | 2026-06 | 1.06 | 0.51 | 0.55 | 153.26 |
| 43 | 2026-07 | 1.06 | 0.51 | 0.55 | 152.72 |
| 44 | 2026-08 | 1.06 | 0.51 | 0.55 | 152.17 |
| 45 | 2026-09 | 1.06 | 0.51 | 0.55 | 151.62 |
| 46 | 2026-10 | 1.06 | 0.51 | 0.55 | 151.06 |
| 47 | 2026-11 | 1.06 | 0.50 | 0.56 | 150.51 |
| 48 | 2026-12 | 1.06 | 0.50 | 0.56 | 149.95 |
| 49 | 2027-01 | 1.06 | 0.50 | 0.56 | 149.39 |
| 50 | 2027-02 | 1.06 | 0.50 | 0.56 | 148.83 |
| 51 | 2027-03 | 1.06 | 0.50 | 0.56 | 148.27 |
| 52 | 2027-04 | 1.06 | 0.49 | 0.56 | 147.70 |
| 53 | 2027-05 | 1.06 | 0.49 | 0.57 | 147.14 |
| 54 | 2027-06 | 1.06 | 0.49 | 0.57 | 146.57 |
| 55 | 2027-07 | 1.06 | 0.49 | 0.57 | 146.00 |
| 56 | 2027-08 | 1.06 | 0.49 | 0.57 | 145.43 |
| 57 | 2027-09 | 1.06 | 0.48 | 0.57 | 144.85 |
| 58 | 2027-10 | 1.06 | 0.48 | 0.58 | 144.28 |
| 59 | 2027-11 | 1.06 | 0.48 | 0.58 | 143.70 |
| 60 | 2027-12 | 1.06 | 0.48 | 0.58 | 143.12 |
| 61 | 2028-01 | 1.06 | 0.48 | 0.58 | 142.54 |
| 62 | 2028-02 | 1.06 | 0.48 | 0.58 | 141.96 |
| 63 | 2028-03 | 1.06 | 0.47 | 0.59 | 141.37 |
| 64 | 2028-04 | 1.06 | 0.47 | 0.59 | 140.78 |
| 65 | 2028-05 | 1.06 | 0.47 | 0.59 | 140.19 |
| 66 | 2028-06 | 1.06 | 0.47 | 0.59 | 139.60 |
| 67 | 2028-07 | 1.06 | 0.47 | 0.59 | 139.01 |
| 68 | 2028-08 | 1.06 | 0.46 | 0.60 | 138.41 |
| 69 | 2028-09 | 1.06 | 0.46 | 0.60 | 137.82 |
| 70 | 2028-10 | 1.06 | 0.46 | 0.60 | 137.22 |
| 71 | 2028-11 | 1.06 | 0.46 | 0.60 | 136.62 |
| 72 | 2028-12 | 1.06 | 0.46 | 0.60 | 136.01 |
| 73 | 2029-01 | 1.06 | 0.45 | 0.61 | 135.41 |
| 74 | 2029-02 | 1.06 | 0.45 | 0.61 | 134.80 |
| 75 | 2029-03 | 1.06 | 0.45 | 0.61 | 134.19 |
| 76 | 2029-04 | 1.06 | 0.45 | 0.61 | 133.58 |
| 77 | 2029-05 | 1.06 | 0.45 | 0.61 | 132.97 |
| 78 | 2029-06 | 1.06 | 0.44 | 0.62 | 132.35 |
| 79 | 2029-07 | 1.06 | 0.44 | 0.62 | 131.73 |
| 80 | 2029-08 | 1.06 | 0.44 | 0.62 | 131.11 |
| 81 | 2029-09 | 1.06 | 0.44 | 0.62 | 130.49 |
| 82 | 2029-10 | 1.06 | 0.43 | 0.62 | 129.87 |
| 83 | 2029-11 | 1.06 | 0.43 | 0.63 | 129.24 |
| 84 | 2029-12 | 1.06 | 0.43 | 0.63 | 128.61 |
| 85 | 2030-01 | 1.06 | 0.43 | 0.63 | 127.98 |
| 86 | 2030-02 | 1.06 | 0.43 | 0.63 | 127.35 |
| 87 | 2030-03 | 1.06 | 0.42 | 0.63 | 126.72 |
| 88 | 2030-04 | 1.06 | 0.42 | 0.64 | 126.08 |
| 89 | 2030-05 | 1.06 | 0.42 | 0.64 | 125.44 |
| 90 | 2030-06 | 1.06 | 0.42 | 0.64 | 124.80 |
| 91 | 2030-07 | 1.06 | 0.42 | 0.64 | 124.16 |
| 92 | 2030-08 | 1.06 | 0.41 | 0.64 | 123.52 |
| 93 | 2030-09 | 1.06 | 0.41 | 0.65 | 122.87 |
| 94 | 2030-10 | 1.06 | 0.41 | 0.65 | 122.22 |
| 95 | 2030-11 | 1.06 | 0.41 | 0.65 | 121.57 |
| 96 | 2030-12 | 1.06 | 0.41 | 0.65 | 120.92 |
| 97 | 2031-01 | 1.06 | 0.40 | 0.66 | 120.26 |
| 98 | 2031-02 | 1.06 | 0.40 | 0.66 | 119.60 |
| 99 | 2031-03 | 1.06 | 0.40 | 0.66 | 118.94 |
| 100 | 2031-04 | 1.06 | 0.40 | 0.66 | 118.28 |
| 101 | 2031-05 | 1.06 | 0.39 | 0.66 | 117.62 |
| 102 | 2031-06 | 1.06 | 0.39 | 0.67 | 116.95 |
| 103 | 2031-07 | 1.06 | 0.39 | 0.67 | 116.28 |
| 104 | 2031-08 | 1.06 | 0.39 | 0.67 | 115.61 |
| 105 | 2031-09 | 1.06 | 0.39 | 0.67 | 114.94 |
| 106 | 2031-10 | 1.06 | 0.38 | 0.68 | 114.26 |
| 107 | 2031-11 | 1.06 | 0.38 | 0.68 | 113.58 |
| 108 | 2031-12 | 1.06 | 0.38 | 0.68 | 112.90 |
| 109 | 2032-01 | 1.06 | 0.38 | 0.68 | 112.22 |
| 110 | 2032-02 | 1.06 | 0.37 | 0.68 | 111.54 |
| 111 | 2032-03 | 1.06 | 0.37 | 0.69 | 110.85 |
| 112 | 2032-04 | 1.06 | 0.37 | 0.69 | 110.16 |
| 113 | 2032-05 | 1.06 | 0.37 | 0.69 | 109.47 |
| 114 | 2032-06 | 1.06 | 0.36 | 0.69 | 108.77 |
| 115 | 2032-07 | 1.06 | 0.36 | 0.70 | 108.08 |
| 116 | 2032-08 | 1.06 | 0.36 | 0.70 | 107.38 |
| 117 | 2032-09 | 1.06 | 0.36 | 0.70 | 106.68 |
| 118 | 2032-10 | 1.06 | 0.36 | 0.70 | 105.98 |
| 119 | 2032-11 | 1.06 | 0.35 | 0.71 | 105.27 |
| 120 | 2032-12 | 1.06 | 0.35 | 0.71 | 104.56 |
| 121 | 2033-01 | 1.06 | 0.35 | 0.71 | 103.85 |
| 122 | 2033-02 | 1.06 | 0.35 | 0.71 | 103.14 |
| 123 | 2033-03 | 1.06 | 0.34 | 0.71 | 102.43 |
| 124 | 2033-04 | 1.06 | 0.34 | 0.72 | 101.71 |
| 125 | 2033-05 | 1.06 | 0.34 | 0.72 | 100.99 |
| 126 | 2033-06 | 1.06 | 0.34 | 0.72 | 100.27 |
| 127 | 2033-07 | 1.06 | 0.33 | 0.72 | 99.54 |
| 128 | 2033-08 | 1.06 | 0.33 | 0.73 | 98.82 |
| 129 | 2033-09 | 1.06 | 0.33 | 0.73 | 98.09 |
| 130 | 2033-10 | 1.06 | 0.33 | 0.73 | 97.35 |
| 131 | 2033-11 | 1.06 | 0.32 | 0.73 | 96.62 |
| 132 | 2033-12 | 1.06 | 0.32 | 0.74 | 95.88 |
| 133 | 2034-01 | 1.06 | 0.32 | 0.74 | 95.14 |
| 134 | 2034-02 | 1.06 | 0.32 | 0.74 | 94.40 |
| 135 | 2034-03 | 1.06 | 0.31 | 0.74 | 93.66 |
| 136 | 2034-04 | 1.06 | 0.31 | 0.75 | 92.91 |
| 137 | 2034-05 | 1.06 | 0.31 | 0.75 | 92.16 |
| 138 | 2034-06 | 1.06 | 0.31 | 0.75 | 91.41 |
| 139 | 2034-07 | 1.06 | 0.30 | 0.75 | 90.66 |
| 140 | 2034-08 | 1.06 | 0.30 | 0.76 | 89.90 |
| 141 | 2034-09 | 1.06 | 0.30 | 0.76 | 89.14 |
| 142 | 2034-10 | 1.06 | 0.30 | 0.76 | 88.38 |
| 143 | 2034-11 | 1.06 | 0.29 | 0.76 | 87.62 |
| 144 | 2034-12 | 1.06 | 0.29 | 0.77 | 86.85 |
| 145 | 2035-01 | 1.06 | 0.29 | 0.77 | 86.08 |
| 146 | 2035-02 | 1.06 | 0.29 | 0.77 | 85.31 |
| 147 | 2035-03 | 1.06 | 0.28 | 0.77 | 84.54 |
| 148 | 2035-04 | 1.06 | 0.28 | 0.78 | 83.76 |
| 149 | 2035-05 | 1.06 | 0.28 | 0.78 | 82.98 |
| 150 | 2035-06 | 1.06 | 0.28 | 0.78 | 82.20 |
| 151 | 2035-07 | 1.06 | 0.27 | 0.78 | 81.41 |
| 152 | 2035-08 | 1.06 | 0.27 | 0.79 | 80.63 |
| 153 | 2035-09 | 1.06 | 0.27 | 0.79 | 79.84 |
| 154 | 2035-10 | 1.06 | 0.27 | 0.79 | 79.04 |
| 155 | 2035-11 | 1.06 | 0.26 | 0.80 | 78.25 |
| 156 | 2035-12 | 1.06 | 0.26 | 0.80 | 77.45 |
| 157 | 2036-01 | 1.06 | 0.26 | 0.80 | 76.65 |
| 158 | 2036-02 | 1.06 | 0.26 | 0.80 | 75.85 |
| 159 | 2036-03 | 1.06 | 0.25 | 0.81 | 75.04 |
| 160 | 2036-04 | 1.06 | 0.25 | 0.81 | 74.23 |
| 161 | 2036-05 | 1.06 | 0.25 | 0.81 | 73.42 |
| 162 | 2036-06 | 1.06 | 0.24 | 0.81 | 72.61 |
| 163 | 2036-07 | 1.06 | 0.24 | 0.82 | 71.79 |
| 164 | 2036-08 | 1.06 | 0.24 | 0.82 | 70.97 |
| 165 | 2036-09 | 1.06 | 0.24 | 0.82 | 70.15 |
| 166 | 2036-10 | 1.06 | 0.23 | 0.82 | 69.32 |
| 167 | 2036-11 | 1.06 | 0.23 | 0.83 | 68.50 |
| 168 | 2036-12 | 1.06 | 0.23 | 0.83 | 67.67 |
| 169 | 2037-01 | 1.06 | 0.23 | 0.83 | 66.83 |
| 170 | 2037-02 | 1.06 | 0.22 | 0.84 | 66.00 |
| 171 | 2037-03 | 1.06 | 0.22 | 0.84 | 65.16 |
| 172 | 2037-04 | 1.06 | 0.22 | 0.84 | 64.32 |
| 173 | 2037-05 | 1.06 | 0.21 | 0.84 | 63.47 |
| 174 | 2037-06 | 1.06 | 0.21 | 0.85 | 62.63 |
| 175 | 2037-07 | 1.06 | 0.21 | 0.85 | 61.78 |
| 176 | 2037-08 | 1.06 | 0.21 | 0.85 | 60.92 |
| 177 | 2037-09 | 1.06 | 0.20 | 0.86 | 60.07 |
| 178 | 2037-10 | 1.06 | 0.20 | 0.86 | 59.21 |
| 179 | 2037-11 | 1.06 | 0.20 | 0.86 | 58.35 |
| 180 | 2037-12 | 1.06 | 0.19 | 0.86 | 57.48 |
| 181 | 2038-01 | 1.06 | 0.19 | 0.87 | 56.62 |
| 182 | 2038-02 | 1.06 | 0.19 | 0.87 | 55.75 |
| 183 | 2038-03 | 1.06 | 0.19 | 0.87 | 54.87 |
| 184 | 2038-04 | 1.06 | 0.18 | 0.88 | 54.00 |
| 185 | 2038-05 | 1.06 | 0.18 | 0.88 | 53.12 |
| 186 | 2038-06 | 1.06 | 0.18 | 0.88 | 52.24 |
| 187 | 2038-07 | 1.06 | 0.17 | 0.88 | 51.35 |
| 188 | 2038-08 | 1.06 | 0.17 | 0.89 | 50.47 |
| 189 | 2038-09 | 1.06 | 0.17 | 0.89 | 49.58 |
| 190 | 2038-10 | 1.06 | 0.17 | 0.89 | 48.68 |
| 191 | 2038-11 | 1.06 | 0.16 | 0.90 | 47.79 |
| 192 | 2038-12 | 1.06 | 0.16 | 0.90 | 46.89 |
| 193 | 2039-01 | 1.06 | 0.16 | 0.90 | 45.98 |
| 194 | 2039-02 | 1.06 | 0.15 | 0.91 | 45.08 |
| 195 | 2039-03 | 1.06 | 0.15 | 0.91 | 44.17 |
| 196 | 2039-04 | 1.06 | 0.15 | 0.91 | 43.26 |
| 197 | 2039-05 | 1.06 | 0.14 | 0.91 | 42.34 |
| 198 | 2039-06 | 1.06 | 0.14 | 0.92 | 41.43 |
| 199 | 2039-07 | 1.06 | 0.14 | 0.92 | 40.51 |
| 200 | 2039-08 | 1.06 | 0.14 | 0.92 | 39.58 |
| 201 | 2039-09 | 1.06 | 0.13 | 0.93 | 38.66 |
| 202 | 2039-10 | 1.06 | 0.13 | 0.93 | 37.73 |
| 203 | 2039-11 | 1.06 | 0.13 | 0.93 | 36.79 |
| 204 | 2039-12 | 1.06 | 0.12 | 0.94 | 35.86 |
| 205 | 2040-01 | 1.06 | 0.12 | 0.94 | 34.92 |
| 206 | 2040-02 | 1.06 | 0.12 | 0.94 | 33.98 |
| 207 | 2040-03 | 1.06 | 0.11 | 0.95 | 33.03 |
| 208 | 2040-04 | 1.06 | 0.11 | 0.95 | 32.08 |
| 209 | 2040-05 | 1.06 | 0.11 | 0.95 | 31.13 |
| 210 | 2040-06 | 1.06 | 0.10 | 0.95 | 30.18 |
| 211 | 2040-07 | 1.06 | 0.10 | 0.96 | 29.22 |
| 212 | 2040-08 | 1.06 | 0.10 | 0.96 | 28.26 |
| 213 | 2040-09 | 1.06 | 0.09 | 0.96 | 27.29 |
| 214 | 2040-10 | 1.06 | 0.09 | 0.97 | 26.32 |
| 215 | 2040-11 | 1.06 | 0.09 | 0.97 | 25.35 |
| 216 | 2040-12 | 1.06 | 0.08 | 0.97 | 24.38 |
| 217 | 2041-01 | 1.06 | 0.08 | 0.98 | 23.40 |
| 218 | 2041-02 | 1.06 | 0.08 | 0.98 | 22.42 |
| 219 | 2041-03 | 1.06 | 0.07 | 0.98 | 21.44 |
| 220 | 2041-04 | 1.06 | 0.07 | 0.99 | 20.45 |
| 221 | 2041-05 | 1.06 | 0.07 | 0.99 | 19.46 |
| 222 | 2041-06 | 1.06 | 0.06 | 0.99 | 18.47 |
| 223 | 2041-07 | 1.06 | 0.06 | 1.00 | 17.47 |
| 224 | 2041-08 | 1.06 | 0.06 | 1.00 | 16.47 |
| 225 | 2041-09 | 1.06 | 0.05 | 1.00 | 15.46 |
| 226 | 2041-10 | 1.06 | 0.05 | 1.01 | 14.46 |
| 227 | 2041-11 | 1.06 | 0.05 | 1.01 | 13.45 |
| 228 | 2041-12 | 1.06 | 0.04 | 1.01 | 12.43 |
| 229 | 2042-01 | 1.06 | 0.04 | 1.02 | 11.42 |
| 230 | 2042-02 | 1.06 | 0.04 | 1.02 | 10.39 |
| 231 | 2042-03 | 1.06 | 0.03 | 1.02 | 9.37 |
| 232 | 2042-04 | 1.06 | 0.03 | 1.03 | 8.34 |
| 233 | 2042-05 | 1.06 | 0.03 | 1.03 | 7.31 |
| 234 | 2042-06 | 1.06 | 0.02 | 1.03 | 6.28 |
| 235 | 2042-07 | 1.06 | 0.02 | 1.04 | 5.24 |
| 236 | 2042-08 | 1.06 | 0.02 | 1.04 | 4.20 |
| 237 | 2042-09 | 1.06 | 0.01 | 1.04 | 3.15 |
| 238 | 2042-10 | 1.06 | 0.01 | 1.05 | 2.11 |
| 239 | 2042-11 | 1.06 | 0.01 | 1.05 | 1.06 |
| 240 | 2042-12 | 1.06 | 0.00 | 1.06 | 0.00 |
等额本金还款方式:
贷款总额:174.7元
还款月数:20年
首月还款:1.31元
每月递减:0元
利息总额:70.17元
本息合计:244.87元
节省利息:9.2元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2023-01 | 1.31 | 0.58 | 0.73 | 173.97 |
| 2 | 2023-02 | 1.31 | 0.58 | 0.73 | 173.24 |
| 3 | 2023-03 | 1.31 | 0.58 | 0.73 | 172.52 |
| 4 | 2023-04 | 1.30 | 0.58 | 0.73 | 171.79 |
| 5 | 2023-05 | 1.30 | 0.57 | 0.73 | 171.06 |
| 6 | 2023-06 | 1.30 | 0.57 | 0.73 | 170.33 |
| 7 | 2023-07 | 1.30 | 0.57 | 0.73 | 169.60 |
| 8 | 2023-08 | 1.29 | 0.57 | 0.73 | 168.88 |
| 9 | 2023-09 | 1.29 | 0.56 | 0.73 | 168.15 |
| 10 | 2023-10 | 1.29 | 0.56 | 0.73 | 167.42 |
| 11 | 2023-11 | 1.29 | 0.56 | 0.73 | 166.69 |
| 12 | 2023-12 | 1.28 | 0.56 | 0.73 | 165.96 |
| 13 | 2024-01 | 1.28 | 0.55 | 0.73 | 165.24 |
| 14 | 2024-02 | 1.28 | 0.55 | 0.73 | 164.51 |
| 15 | 2024-03 | 1.28 | 0.55 | 0.73 | 163.78 |
| 16 | 2024-04 | 1.27 | 0.55 | 0.73 | 163.05 |
| 17 | 2024-05 | 1.27 | 0.54 | 0.73 | 162.33 |
| 18 | 2024-06 | 1.27 | 0.54 | 0.73 | 161.60 |
| 19 | 2024-07 | 1.27 | 0.54 | 0.73 | 160.87 |
| 20 | 2024-08 | 1.26 | 0.54 | 0.73 | 160.14 |
| 21 | 2024-09 | 1.26 | 0.53 | 0.73 | 159.41 |
| 22 | 2024-10 | 1.26 | 0.53 | 0.73 | 158.69 |
| 23 | 2024-11 | 1.26 | 0.53 | 0.73 | 157.96 |
| 24 | 2024-12 | 1.25 | 0.53 | 0.73 | 157.23 |
| 25 | 2025-01 | 1.25 | 0.52 | 0.73 | 156.50 |
| 26 | 2025-02 | 1.25 | 0.52 | 0.73 | 155.77 |
| 27 | 2025-03 | 1.25 | 0.52 | 0.73 | 155.05 |
| 28 | 2025-04 | 1.24 | 0.52 | 0.73 | 154.32 |
| 29 | 2025-05 | 1.24 | 0.51 | 0.73 | 153.59 |
| 30 | 2025-06 | 1.24 | 0.51 | 0.73 | 152.86 |
| 31 | 2025-07 | 1.24 | 0.51 | 0.73 | 152.13 |
| 32 | 2025-08 | 1.24 | 0.51 | 0.73 | 151.41 |
| 33 | 2025-09 | 1.23 | 0.50 | 0.73 | 150.68 |
| 34 | 2025-10 | 1.23 | 0.50 | 0.73 | 149.95 |
| 35 | 2025-11 | 1.23 | 0.50 | 0.73 | 149.22 |
| 36 | 2025-12 | 1.23 | 0.50 | 0.73 | 148.50 |
| 37 | 2026-01 | 1.22 | 0.49 | 0.73 | 147.77 |
| 38 | 2026-02 | 1.22 | 0.49 | 0.73 | 147.04 |
| 39 | 2026-03 | 1.22 | 0.49 | 0.73 | 146.31 |
| 40 | 2026-04 | 1.22 | 0.49 | 0.73 | 145.58 |
| 41 | 2026-05 | 1.21 | 0.49 | 0.73 | 144.86 |
| 42 | 2026-06 | 1.21 | 0.48 | 0.73 | 144.13 |
| 43 | 2026-07 | 1.21 | 0.48 | 0.73 | 143.40 |
| 44 | 2026-08 | 1.21 | 0.48 | 0.73 | 142.67 |
| 45 | 2026-09 | 1.20 | 0.48 | 0.73 | 141.94 |
| 46 | 2026-10 | 1.20 | 0.47 | 0.73 | 141.22 |
| 47 | 2026-11 | 1.20 | 0.47 | 0.73 | 140.49 |
| 48 | 2026-12 | 1.20 | 0.47 | 0.73 | 139.76 |
| 49 | 2027-01 | 1.19 | 0.47 | 0.73 | 139.03 |
| 50 | 2027-02 | 1.19 | 0.46 | 0.73 | 138.30 |
| 51 | 2027-03 | 1.19 | 0.46 | 0.73 | 137.58 |
| 52 | 2027-04 | 1.19 | 0.46 | 0.73 | 136.85 |
| 53 | 2027-05 | 1.18 | 0.46 | 0.73 | 136.12 |
| 54 | 2027-06 | 1.18 | 0.45 | 0.73 | 135.39 |
| 55 | 2027-07 | 1.18 | 0.45 | 0.73 | 134.66 |
| 56 | 2027-08 | 1.18 | 0.45 | 0.73 | 133.94 |
| 57 | 2027-09 | 1.17 | 0.45 | 0.73 | 133.21 |
| 58 | 2027-10 | 1.17 | 0.44 | 0.73 | 132.48 |
| 59 | 2027-11 | 1.17 | 0.44 | 0.73 | 131.75 |
| 60 | 2027-12 | 1.17 | 0.44 | 0.73 | 131.02 |
| 61 | 2028-01 | 1.16 | 0.44 | 0.73 | 130.30 |
| 62 | 2028-02 | 1.16 | 0.43 | 0.73 | 129.57 |
| 63 | 2028-03 | 1.16 | 0.43 | 0.73 | 128.84 |
| 64 | 2028-04 | 1.16 | 0.43 | 0.73 | 128.11 |
| 65 | 2028-05 | 1.15 | 0.43 | 0.73 | 127.39 |
| 66 | 2028-06 | 1.15 | 0.42 | 0.73 | 126.66 |
| 67 | 2028-07 | 1.15 | 0.42 | 0.73 | 125.93 |
| 68 | 2028-08 | 1.15 | 0.42 | 0.73 | 125.20 |
| 69 | 2028-09 | 1.15 | 0.42 | 0.73 | 124.47 |
| 70 | 2028-10 | 1.14 | 0.41 | 0.73 | 123.75 |
| 71 | 2028-11 | 1.14 | 0.41 | 0.73 | 123.02 |
| 72 | 2028-12 | 1.14 | 0.41 | 0.73 | 122.29 |
| 73 | 2029-01 | 1.14 | 0.41 | 0.73 | 121.56 |
| 74 | 2029-02 | 1.13 | 0.41 | 0.73 | 120.83 |
| 75 | 2029-03 | 1.13 | 0.40 | 0.73 | 120.11 |
| 76 | 2029-04 | 1.13 | 0.40 | 0.73 | 119.38 |
| 77 | 2029-05 | 1.13 | 0.40 | 0.73 | 118.65 |
| 78 | 2029-06 | 1.12 | 0.40 | 0.73 | 117.92 |
| 79 | 2029-07 | 1.12 | 0.39 | 0.73 | 117.19 |
| 80 | 2029-08 | 1.12 | 0.39 | 0.73 | 116.47 |
| 81 | 2029-09 | 1.12 | 0.39 | 0.73 | 115.74 |
| 82 | 2029-10 | 1.11 | 0.39 | 0.73 | 115.01 |
| 83 | 2029-11 | 1.11 | 0.38 | 0.73 | 114.28 |
| 84 | 2029-12 | 1.11 | 0.38 | 0.73 | 113.55 |
| 85 | 2030-01 | 1.11 | 0.38 | 0.73 | 112.83 |
| 86 | 2030-02 | 1.10 | 0.38 | 0.73 | 112.10 |
| 87 | 2030-03 | 1.10 | 0.37 | 0.73 | 111.37 |
| 88 | 2030-04 | 1.10 | 0.37 | 0.73 | 110.64 |
| 89 | 2030-05 | 1.10 | 0.37 | 0.73 | 109.92 |
| 90 | 2030-06 | 1.09 | 0.37 | 0.73 | 109.19 |
| 91 | 2030-07 | 1.09 | 0.36 | 0.73 | 108.46 |
| 92 | 2030-08 | 1.09 | 0.36 | 0.73 | 107.73 |
| 93 | 2030-09 | 1.09 | 0.36 | 0.73 | 107.00 |
| 94 | 2030-10 | 1.08 | 0.36 | 0.73 | 106.28 |
| 95 | 2030-11 | 1.08 | 0.35 | 0.73 | 105.55 |
| 96 | 2030-12 | 1.08 | 0.35 | 0.73 | 104.82 |
| 97 | 2031-01 | 1.08 | 0.35 | 0.73 | 104.09 |
| 98 | 2031-02 | 1.07 | 0.35 | 0.73 | 103.36 |
| 99 | 2031-03 | 1.07 | 0.34 | 0.73 | 102.64 |
| 100 | 2031-04 | 1.07 | 0.34 | 0.73 | 101.91 |
| 101 | 2031-05 | 1.07 | 0.34 | 0.73 | 101.18 |
| 102 | 2031-06 | 1.07 | 0.34 | 0.73 | 100.45 |
| 103 | 2031-07 | 1.06 | 0.33 | 0.73 | 99.72 |
| 104 | 2031-08 | 1.06 | 0.33 | 0.73 | 99.00 |
| 105 | 2031-09 | 1.06 | 0.33 | 0.73 | 98.27 |
| 106 | 2031-10 | 1.06 | 0.33 | 0.73 | 97.54 |
| 107 | 2031-11 | 1.05 | 0.33 | 0.73 | 96.81 |
| 108 | 2031-12 | 1.05 | 0.32 | 0.73 | 96.08 |
| 109 | 2032-01 | 1.05 | 0.32 | 0.73 | 95.36 |
| 110 | 2032-02 | 1.05 | 0.32 | 0.73 | 94.63 |
| 111 | 2032-03 | 1.04 | 0.32 | 0.73 | 93.90 |
| 112 | 2032-04 | 1.04 | 0.31 | 0.73 | 93.17 |
| 113 | 2032-05 | 1.04 | 0.31 | 0.73 | 92.45 |
| 114 | 2032-06 | 1.04 | 0.31 | 0.73 | 91.72 |
| 115 | 2032-07 | 1.03 | 0.31 | 0.73 | 90.99 |
| 116 | 2032-08 | 1.03 | 0.30 | 0.73 | 90.26 |
| 117 | 2032-09 | 1.03 | 0.30 | 0.73 | 89.53 |
| 118 | 2032-10 | 1.03 | 0.30 | 0.73 | 88.81 |
| 119 | 2032-11 | 1.02 | 0.30 | 0.73 | 88.08 |
| 120 | 2032-12 | 1.02 | 0.29 | 0.73 | 87.35 |
| 121 | 2033-01 | 1.02 | 0.29 | 0.73 | 86.62 |
| 122 | 2033-02 | 1.02 | 0.29 | 0.73 | 85.89 |
| 123 | 2033-03 | 1.01 | 0.29 | 0.73 | 85.17 |
| 124 | 2033-04 | 1.01 | 0.28 | 0.73 | 84.44 |
| 125 | 2033-05 | 1.01 | 0.28 | 0.73 | 83.71 |
| 126 | 2033-06 | 1.01 | 0.28 | 0.73 | 82.98 |
| 127 | 2033-07 | 1.00 | 0.28 | 0.73 | 82.25 |
| 128 | 2033-08 | 1.00 | 0.27 | 0.73 | 81.53 |
| 129 | 2033-09 | 1.00 | 0.27 | 0.73 | 80.80 |
| 130 | 2033-10 | 1.00 | 0.27 | 0.73 | 80.07 |
| 131 | 2033-11 | 0.99 | 0.27 | 0.73 | 79.34 |
| 132 | 2033-12 | 0.99 | 0.26 | 0.73 | 78.61 |
| 133 | 2034-01 | 0.99 | 0.26 | 0.73 | 77.89 |
| 134 | 2034-02 | 0.99 | 0.26 | 0.73 | 77.16 |
| 135 | 2034-03 | 0.99 | 0.26 | 0.73 | 76.43 |
| 136 | 2034-04 | 0.98 | 0.25 | 0.73 | 75.70 |
| 137 | 2034-05 | 0.98 | 0.25 | 0.73 | 74.98 |
| 138 | 2034-06 | 0.98 | 0.25 | 0.73 | 74.25 |
| 139 | 2034-07 | 0.98 | 0.25 | 0.73 | 73.52 |
| 140 | 2034-08 | 0.97 | 0.25 | 0.73 | 72.79 |
| 141 | 2034-09 | 0.97 | 0.24 | 0.73 | 72.06 |
| 142 | 2034-10 | 0.97 | 0.24 | 0.73 | 71.34 |
| 143 | 2034-11 | 0.97 | 0.24 | 0.73 | 70.61 |
| 144 | 2034-12 | 0.96 | 0.24 | 0.73 | 69.88 |
| 145 | 2035-01 | 0.96 | 0.23 | 0.73 | 69.15 |
| 146 | 2035-02 | 0.96 | 0.23 | 0.73 | 68.42 |
| 147 | 2035-03 | 0.96 | 0.23 | 0.73 | 67.70 |
| 148 | 2035-04 | 0.95 | 0.23 | 0.73 | 66.97 |
| 149 | 2035-05 | 0.95 | 0.22 | 0.73 | 66.24 |
| 150 | 2035-06 | 0.95 | 0.22 | 0.73 | 65.51 |
| 151 | 2035-07 | 0.95 | 0.22 | 0.73 | 64.78 |
| 152 | 2035-08 | 0.94 | 0.22 | 0.73 | 64.06 |
| 153 | 2035-09 | 0.94 | 0.21 | 0.73 | 63.33 |
| 154 | 2035-10 | 0.94 | 0.21 | 0.73 | 62.60 |
| 155 | 2035-11 | 0.94 | 0.21 | 0.73 | 61.87 |
| 156 | 2035-12 | 0.93 | 0.21 | 0.73 | 61.14 |
| 157 | 2036-01 | 0.93 | 0.20 | 0.73 | 60.42 |
| 158 | 2036-02 | 0.93 | 0.20 | 0.73 | 59.69 |
| 159 | 2036-03 | 0.93 | 0.20 | 0.73 | 58.96 |
| 160 | 2036-04 | 0.92 | 0.20 | 0.73 | 58.23 |
| 161 | 2036-05 | 0.92 | 0.19 | 0.73 | 57.51 |
| 162 | 2036-06 | 0.92 | 0.19 | 0.73 | 56.78 |
| 163 | 2036-07 | 0.92 | 0.19 | 0.73 | 56.05 |
| 164 | 2036-08 | 0.91 | 0.19 | 0.73 | 55.32 |
| 165 | 2036-09 | 0.91 | 0.18 | 0.73 | 54.59 |
| 166 | 2036-10 | 0.91 | 0.18 | 0.73 | 53.87 |
| 167 | 2036-11 | 0.91 | 0.18 | 0.73 | 53.14 |
| 168 | 2036-12 | 0.91 | 0.18 | 0.73 | 52.41 |
| 169 | 2037-01 | 0.90 | 0.17 | 0.73 | 51.68 |
| 170 | 2037-02 | 0.90 | 0.17 | 0.73 | 50.95 |
| 171 | 2037-03 | 0.90 | 0.17 | 0.73 | 50.23 |
| 172 | 2037-04 | 0.90 | 0.17 | 0.73 | 49.50 |
| 173 | 2037-05 | 0.89 | 0.16 | 0.73 | 48.77 |
| 174 | 2037-06 | 0.89 | 0.16 | 0.73 | 48.04 |
| 175 | 2037-07 | 0.89 | 0.16 | 0.73 | 47.31 |
| 176 | 2037-08 | 0.89 | 0.16 | 0.73 | 46.59 |
| 177 | 2037-09 | 0.88 | 0.16 | 0.73 | 45.86 |
| 178 | 2037-10 | 0.88 | 0.15 | 0.73 | 45.13 |
| 179 | 2037-11 | 0.88 | 0.15 | 0.73 | 44.40 |
| 180 | 2037-12 | 0.88 | 0.15 | 0.73 | 43.67 |
| 181 | 2038-01 | 0.87 | 0.15 | 0.73 | 42.95 |
| 182 | 2038-02 | 0.87 | 0.14 | 0.73 | 42.22 |
| 183 | 2038-03 | 0.87 | 0.14 | 0.73 | 41.49 |
| 184 | 2038-04 | 0.87 | 0.14 | 0.73 | 40.76 |
| 185 | 2038-05 | 0.86 | 0.14 | 0.73 | 40.04 |
| 186 | 2038-06 | 0.86 | 0.13 | 0.73 | 39.31 |
| 187 | 2038-07 | 0.86 | 0.13 | 0.73 | 38.58 |
| 188 | 2038-08 | 0.86 | 0.13 | 0.73 | 37.85 |
| 189 | 2038-09 | 0.85 | 0.13 | 0.73 | 37.12 |
| 190 | 2038-10 | 0.85 | 0.12 | 0.73 | 36.40 |
| 191 | 2038-11 | 0.85 | 0.12 | 0.73 | 35.67 |
| 192 | 2038-12 | 0.85 | 0.12 | 0.73 | 34.94 |
| 193 | 2039-01 | 0.84 | 0.12 | 0.73 | 34.21 |
| 194 | 2039-02 | 0.84 | 0.11 | 0.73 | 33.48 |
| 195 | 2039-03 | 0.84 | 0.11 | 0.73 | 32.76 |
| 196 | 2039-04 | 0.84 | 0.11 | 0.73 | 32.03 |
| 197 | 2039-05 | 0.83 | 0.11 | 0.73 | 31.30 |
| 198 | 2039-06 | 0.83 | 0.10 | 0.73 | 30.57 |
| 199 | 2039-07 | 0.83 | 0.10 | 0.73 | 29.84 |
| 200 | 2039-08 | 0.83 | 0.10 | 0.73 | 29.12 |
| 201 | 2039-09 | 0.82 | 0.10 | 0.73 | 28.39 |
| 202 | 2039-10 | 0.82 | 0.09 | 0.73 | 27.66 |
| 203 | 2039-11 | 0.82 | 0.09 | 0.73 | 26.93 |
| 204 | 2039-12 | 0.82 | 0.09 | 0.73 | 26.20 |
| 205 | 2040-01 | 0.82 | 0.09 | 0.73 | 25.48 |
| 206 | 2040-02 | 0.81 | 0.08 | 0.73 | 24.75 |
| 207 | 2040-03 | 0.81 | 0.08 | 0.73 | 24.02 |
| 208 | 2040-04 | 0.81 | 0.08 | 0.73 | 23.29 |
| 209 | 2040-05 | 0.81 | 0.08 | 0.73 | 22.57 |
| 210 | 2040-06 | 0.80 | 0.08 | 0.73 | 21.84 |
| 211 | 2040-07 | 0.80 | 0.07 | 0.73 | 21.11 |
| 212 | 2040-08 | 0.80 | 0.07 | 0.73 | 20.38 |
| 213 | 2040-09 | 0.80 | 0.07 | 0.73 | 19.65 |
| 214 | 2040-10 | 0.79 | 0.07 | 0.73 | 18.93 |
| 215 | 2040-11 | 0.79 | 0.06 | 0.73 | 18.20 |
| 216 | 2040-12 | 0.79 | 0.06 | 0.73 | 17.47 |
| 217 | 2041-01 | 0.79 | 0.06 | 0.73 | 16.74 |
| 218 | 2041-02 | 0.78 | 0.06 | 0.73 | 16.01 |
| 219 | 2041-03 | 0.78 | 0.05 | 0.73 | 15.29 |
| 220 | 2041-04 | 0.78 | 0.05 | 0.73 | 14.56 |
| 221 | 2041-05 | 0.78 | 0.05 | 0.73 | 13.83 |
| 222 | 2041-06 | 0.77 | 0.05 | 0.73 | 13.10 |
| 223 | 2041-07 | 0.77 | 0.04 | 0.73 | 12.37 |
| 224 | 2041-08 | 0.77 | 0.04 | 0.73 | 11.65 |
| 225 | 2041-09 | 0.77 | 0.04 | 0.73 | 10.92 |
| 226 | 2041-10 | 0.76 | 0.04 | 0.73 | 10.19 |
| 227 | 2041-11 | 0.76 | 0.03 | 0.73 | 9.46 |
| 228 | 2041-12 | 0.76 | 0.03 | 0.73 | 8.73 |
| 229 | 2042-01 | 0.76 | 0.03 | 0.73 | 8.01 |
| 230 | 2042-02 | 0.75 | 0.03 | 0.73 | 7.28 |
| 231 | 2042-03 | 0.75 | 0.02 | 0.73 | 6.55 |
| 232 | 2042-04 | 0.75 | 0.02 | 0.73 | 5.82 |
| 233 | 2042-05 | 0.75 | 0.02 | 0.73 | 5.10 |
| 234 | 2042-06 | 0.74 | 0.02 | 0.73 | 4.37 |
| 235 | 2042-07 | 0.74 | 0.01 | 0.73 | 3.64 |
| 236 | 2042-08 | 0.74 | 0.01 | 0.73 | 2.91 |
| 237 | 2042-09 | 0.74 | 0.01 | 0.73 | 2.18 |
| 238 | 2042-10 | 0.74 | 0.01 | 0.73 | 1.46 |
| 239 | 2042-11 | 0.73 | 0.00 | 0.73 | 0.73 |
| 240 | 2042-12 | 0.73 | 0.00 | 0.73 | 0.00 |