贷款23万（商业贷款）房贷，还款18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：23万
还款月数：18年
每月还款：1519.33元
利息总额：9.82万
本息合计：32.82万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2022-01 | 1519.33 | 805.00 | 714.33 | 229285.67 |
| 2 | 2022-02 | 1519.33 | 802.50 | 716.83 | 228568.84 |
| 3 | 2022-03 | 1519.33 | 799.99 | 719.34 | 227849.50 |
| 4 | 2022-04 | 1519.33 | 797.47 | 721.86 | 227127.65 |
| 5 | 2022-05 | 1519.33 | 794.95 | 724.38 | 226403.26 |
| 6 | 2022-06 | 1519.33 | 792.41 | 726.92 | 225676.35 |
| 7 | 2022-07 | 1519.33 | 789.87 | 729.46 | 224946.88 |
| 8 | 2022-08 | 1519.33 | 787.31 | 732.02 | 224214.87 |
| 9 | 2022-09 | 1519.33 | 784.75 | 734.58 | 223480.29 |
| 10 | 2022-10 | 1519.33 | 782.18 | 737.15 | 222743.14 |
| 11 | 2022-11 | 1519.33 | 779.60 | 739.73 | 222003.41 |
| 12 | 2022-12 | 1519.33 | 777.01 | 742.32 | 221261.10 |
| 13 | 2023-01 | 1519.33 | 774.41 | 744.92 | 220516.18 |
| 14 | 2023-02 | 1519.33 | 771.81 | 747.52 | 219768.66 |
| 15 | 2023-03 | 1519.33 | 769.19 | 750.14 | 219018.52 |
| 16 | 2023-04 | 1519.33 | 766.56 | 752.76 | 218265.75 |
| 17 | 2023-05 | 1519.33 | 763.93 | 755.40 | 217510.35 |
| 18 | 2023-06 | 1519.33 | 761.29 | 758.04 | 216752.31 |
| 19 | 2023-07 | 1519.33 | 758.63 | 760.70 | 215991.61 |
| 20 | 2023-08 | 1519.33 | 755.97 | 763.36 | 215228.26 |
| 21 | 2023-09 | 1519.33 | 753.30 | 766.03 | 214462.23 |
| 22 | 2023-10 | 1519.33 | 750.62 | 768.71 | 213693.51 |
| 23 | 2023-11 | 1519.33 | 747.93 | 771.40 | 212922.11 |
| 24 | 2023-12 | 1519.33 | 745.23 | 774.10 | 212148.01 |
| 25 | 2024-01 | 1519.33 | 742.52 | 776.81 | 211371.20 |
| 26 | 2024-02 | 1519.33 | 739.80 | 779.53 | 210591.67 |
| 27 | 2024-03 | 1519.33 | 737.07 | 782.26 | 209809.41 |
| 28 | 2024-04 | 1519.33 | 734.33 | 785.00 | 209024.41 |
| 29 | 2024-05 | 1519.33 | 731.59 | 787.74 | 208236.67 |
| 30 | 2024-06 | 1519.33 | 728.83 | 790.50 | 207446.17 |
| 31 | 2024-07 | 1519.33 | 726.06 | 793.27 | 206652.90 |
| 32 | 2024-08 | 1519.33 | 723.29 | 796.04 | 205856.86 |
| 33 | 2024-09 | 1519.33 | 720.50 | 798.83 | 205058.02 |
| 34 | 2024-10 | 1519.33 | 717.70 | 801.63 | 204256.40 |
| 35 | 2024-11 | 1519.33 | 714.90 | 804.43 | 203451.97 |
| 36 | 2024-12 | 1519.33 | 712.08 | 807.25 | 202644.72 |
| 37 | 2025-01 | 1519.33 | 709.26 | 810.07 | 201834.65 |
| 38 | 2025-02 | 1519.33 | 706.42 | 812.91 | 201021.74 |
| 39 | 2025-03 | 1519.33 | 703.58 | 815.75 | 200205.98 |
| 40 | 2025-04 | 1519.33 | 700.72 | 818.61 | 199387.38 |
| 41 | 2025-05 | 1519.33 | 697.86 | 821.47 | 198565.90 |
| 42 | 2025-06 | 1519.33 | 694.98 | 824.35 | 197741.55 |
| 43 | 2025-07 | 1519.33 | 692.10 | 827.23 | 196914.32 |
| 44 | 2025-08 | 1519.33 | 689.20 | 830.13 | 196084.19 |
| 45 | 2025-09 | 1519.33 | 686.29 | 833.03 | 195251.15 |
| 46 | 2025-10 | 1519.33 | 683.38 | 835.95 | 194415.20 |
| 47 | 2025-11 | 1519.33 | 680.45 | 838.88 | 193576.33 |
| 48 | 2025-12 | 1519.33 | 677.52 | 841.81 | 192734.52 |
| 49 | 2026-01 | 1519.33 | 674.57 | 844.76 | 191889.76 |
| 50 | 2026-02 | 1519.33 | 671.61 | 847.72 | 191042.04 |
| 51 | 2026-03 | 1519.33 | 668.65 | 850.68 | 190191.36 |
| 52 | 2026-04 | 1519.33 | 665.67 | 853.66 | 189337.70 |
| 53 | 2026-05 | 1519.33 | 662.68 | 856.65 | 188481.05 |
| 54 | 2026-06 | 1519.33 | 659.68 | 859.65 | 187621.41 |
| 55 | 2026-07 | 1519.33 | 656.67 | 862.65 | 186758.75 |
| 56 | 2026-08 | 1519.33 | 653.66 | 865.67 | 185893.08 |
| 57 | 2026-09 | 1519.33 | 650.63 | 868.70 | 185024.37 |
| 58 | 2026-10 | 1519.33 | 647.59 | 871.74 | 184152.63 |
| 59 | 2026-11 | 1519.33 | 644.53 | 874.80 | 183277.83 |
| 60 | 2026-12 | 1519.33 | 641.47 | 877.86 | 182399.98 |
| 61 | 2027-01 | 1519.33 | 638.40 | 880.93 | 181519.05 |
| 62 | 2027-02 | 1519.33 | 635.32 | 884.01 | 180635.04 |
| 63 | 2027-03 | 1519.33 | 632.22 | 887.11 | 179747.93 |
| 64 | 2027-04 | 1519.33 | 629.12 | 890.21 | 178857.72 |
| 65 | 2027-05 | 1519.33 | 626.00 | 893.33 | 177964.39 |
| 66 | 2027-06 | 1519.33 | 622.88 | 896.45 | 177067.94 |
| 67 | 2027-07 | 1519.33 | 619.74 | 899.59 | 176168.34 |
| 68 | 2027-08 | 1519.33 | 616.59 | 902.74 | 175265.60 |
| 69 | 2027-09 | 1519.33 | 613.43 | 905.90 | 174359.70 |
| 70 | 2027-10 | 1519.33 | 610.26 | 909.07 | 173450.63 |
| 71 | 2027-11 | 1519.33 | 607.08 | 912.25 | 172538.38 |
| 72 | 2027-12 | 1519.33 | 603.88 | 915.45 | 171622.94 |
| 73 | 2028-01 | 1519.33 | 600.68 | 918.65 | 170704.29 |
| 74 | 2028-02 | 1519.33 | 597.47 | 921.86 | 169782.42 |
| 75 | 2028-03 | 1519.33 | 594.24 | 925.09 | 168857.33 |
| 76 | 2028-04 | 1519.33 | 591.00 | 928.33 | 167929.00 |
| 77 | 2028-05 | 1519.33 | 587.75 | 931.58 | 166997.42 |
| 78 | 2028-06 | 1519.33 | 584.49 | 934.84 | 166062.59 |
| 79 | 2028-07 | 1519.33 | 581.22 | 938.11 | 165124.48 |
| 80 | 2028-08 | 1519.33 | 577.94 | 941.39 | 164183.08 |
| 81 | 2028-09 | 1519.33 | 574.64 | 944.69 | 163238.39 |
| 82 | 2028-10 | 1519.33 | 571.33 | 948.00 | 162290.40 |
| 83 | 2028-11 | 1519.33 | 568.02 | 951.31 | 161339.08 |
| 84 | 2028-12 | 1519.33 | 564.69 | 954.64 | 160384.44 |
| 85 | 2029-01 | 1519.33 | 561.35 | 957.98 | 159426.46 |
| 86 | 2029-02 | 1519.33 | 557.99 | 961.34 | 158465.12 |
| 87 | 2029-03 | 1519.33 | 554.63 | 964.70 | 157500.42 |
| 88 | 2029-04 | 1519.33 | 551.25 | 968.08 | 156532.34 |
| 89 | 2029-05 | 1519.33 | 547.86 | 971.47 | 155560.88 |
| 90 | 2029-06 | 1519.33 | 544.46 | 974.87 | 154586.01 |
| 91 | 2029-07 | 1519.33 | 541.05 | 978.28 | 153607.73 |
| 92 | 2029-08 | 1519.33 | 537.63 | 981.70 | 152626.03 |
| 93 | 2029-09 | 1519.33 | 534.19 | 985.14 | 151640.89 |
| 94 | 2029-10 | 1519.33 | 530.74 | 988.59 | 150652.30 |
| 95 | 2029-11 | 1519.33 | 527.28 | 992.05 | 149660.26 |
| 96 | 2029-12 | 1519.33 | 523.81 | 995.52 | 148664.74 |
| 97 | 2030-01 | 1519.33 | 520.33 | 999.00 | 147665.74 |
| 98 | 2030-02 | 1519.33 | 516.83 | 1002.50 | 146663.24 |
| 99 | 2030-03 | 1519.33 | 513.32 | 1006.01 | 145657.23 |
| 100 | 2030-04 | 1519.33 | 509.80 | 1009.53 | 144647.70 |
| 101 | 2030-05 | 1519.33 | 506.27 | 1013.06 | 143634.64 |
| 102 | 2030-06 | 1519.33 | 502.72 | 1016.61 | 142618.03 |
| 103 | 2030-07 | 1519.33 | 499.16 | 1020.17 | 141597.86 |
| 104 | 2030-08 | 1519.33 | 495.59 | 1023.74 | 140574.12 |
| 105 | 2030-09 | 1519.33 | 492.01 | 1027.32 | 139546.80 |
| 106 | 2030-10 | 1519.33 | 488.41 | 1030.92 | 138515.89 |
| 107 | 2030-11 | 1519.33 | 484.81 | 1034.52 | 137481.37 |
| 108 | 2030-12 | 1519.33 | 481.18 | 1038.14 | 136443.22 |
| 109 | 2031-01 | 1519.33 | 477.55 | 1041.78 | 135401.44 |
| 110 | 2031-02 | 1519.33 | 473.91 | 1045.42 | 134356.02 |
| 111 | 2031-03 | 1519.33 | 470.25 | 1049.08 | 133306.93 |
| 112 | 2031-04 | 1519.33 | 466.57 | 1052.76 | 132254.18 |
| 113 | 2031-05 | 1519.33 | 462.89 | 1056.44 | 131197.74 |
| 114 | 2031-06 | 1519.33 | 459.19 | 1060.14 | 130137.60 |
| 115 | 2031-07 | 1519.33 | 455.48 | 1063.85 | 129073.75 |
| 116 | 2031-08 | 1519.33 | 451.76 | 1067.57 | 128006.18 |
| 117 | 2031-09 | 1519.33 | 448.02 | 1071.31 | 126934.87 |
| 118 | 2031-10 | 1519.33 | 444.27 | 1075.06 | 125859.82 |
| 119 | 2031-11 | 1519.33 | 440.51 | 1078.82 | 124781.00 |
| 120 | 2031-12 | 1519.33 | 436.73 | 1082.60 | 123698.40 |
| 121 | 2032-01 | 1519.33 | 432.94 | 1086.39 | 122612.02 |
| 122 | 2032-02 | 1519.33 | 429.14 | 1090.19 | 121521.83 |
| 123 | 2032-03 | 1519.33 | 425.33 | 1094.00 | 120427.83 |
| 124 | 2032-04 | 1519.33 | 421.50 | 1097.83 | 119329.99 |
| 125 | 2032-05 | 1519.33 | 417.65 | 1101.67 | 118228.32 |
| 126 | 2032-06 | 1519.33 | 413.80 | 1105.53 | 117122.79 |
| 127 | 2032-07 | 1519.33 | 409.93 | 1109.40 | 116013.39 |
| 128 | 2032-08 | 1519.33 | 406.05 | 1113.28 | 114900.11 |
| 129 | 2032-09 | 1519.33 | 402.15 | 1117.18 | 113782.93 |
| 130 | 2032-10 | 1519.33 | 398.24 | 1121.09 | 112661.84 |
| 131 | 2032-11 | 1519.33 | 394.32 | 1125.01 | 111536.83 |
| 132 | 2032-12 | 1519.33 | 390.38 | 1128.95 | 110407.87 |
| 133 | 2033-01 | 1519.33 | 386.43 | 1132.90 | 109274.97 |
| 134 | 2033-02 | 1519.33 | 382.46 | 1136.87 | 108138.11 |
| 135 | 2033-03 | 1519.33 | 378.48 | 1140.85 | 106997.26 |
| 136 | 2033-04 | 1519.33 | 374.49 | 1144.84 | 105852.42 |
| 137 | 2033-05 | 1519.33 | 370.48 | 1148.85 | 104703.57 |
| 138 | 2033-06 | 1519.33 | 366.46 | 1152.87 | 103550.71 |
| 139 | 2033-07 | 1519.33 | 362.43 | 1156.90 | 102393.81 |
| 140 | 2033-08 | 1519.33 | 358.38 | 1160.95 | 101232.85 |
| 141 | 2033-09 | 1519.33 | 354.31 | 1165.01 | 100067.84 |
| 142 | 2033-10 | 1519.33 | 350.24 | 1169.09 | 98898.75 |
| 143 | 2033-11 | 1519.33 | 346.15 | 1173.18 | 97725.56 |
| 144 | 2033-12 | 1519.33 | 342.04 | 1177.29 | 96548.27 |
| 145 | 2034-01 | 1519.33 | 337.92 | 1181.41 | 95366.86 |
| 146 | 2034-02 | 1519.33 | 333.78 | 1185.55 | 94181.32 |
| 147 | 2034-03 | 1519.33 | 329.63 | 1189.69 | 92991.62 |
| 148 | 2034-04 | 1519.33 | 325.47 | 1193.86 | 91797.76 |
| 149 | 2034-05 | 1519.33 | 321.29 | 1198.04 | 90599.73 |
| 150 | 2034-06 | 1519.33 | 317.10 | 1202.23 | 89397.50 |
| 151 | 2034-07 | 1519.33 | 312.89 | 1206.44 | 88191.06 |
| 152 | 2034-08 | 1519.33 | 308.67 | 1210.66 | 86980.40 |
| 153 | 2034-09 | 1519.33 | 304.43 | 1214.90 | 85765.50 |
| 154 | 2034-10 | 1519.33 | 300.18 | 1219.15 | 84546.35 |
| 155 | 2034-11 | 1519.33 | 295.91 | 1223.42 | 83322.93 |
| 156 | 2034-12 | 1519.33 | 291.63 | 1227.70 | 82095.23 |
| 157 | 2035-01 | 1519.33 | 287.33 | 1232.00 | 80863.24 |
| 158 | 2035-02 | 1519.33 | 283.02 | 1236.31 | 79626.93 |
| 159 | 2035-03 | 1519.33 | 278.69 | 1240.64 | 78386.29 |
| 160 | 2035-04 | 1519.33 | 274.35 | 1244.98 | 77141.32 |
| 161 | 2035-05 | 1519.33 | 269.99 | 1249.33 | 75891.98 |
| 162 | 2035-06 | 1519.33 | 265.62 | 1253.71 | 74638.27 |
| 163 | 2035-07 | 1519.33 | 261.23 | 1258.10 | 73380.18 |
| 164 | 2035-08 | 1519.33 | 256.83 | 1262.50 | 72117.68 |
| 165 | 2035-09 | 1519.33 | 252.41 | 1266.92 | 70850.76 |
| 166 | 2035-10 | 1519.33 | 247.98 | 1271.35 | 69579.41 |
| 167 | 2035-11 | 1519.33 | 243.53 | 1275.80 | 68303.61 |
| 168 | 2035-12 | 1519.33 | 239.06 | 1280.27 | 67023.34 |
| 169 | 2036-01 | 1519.33 | 234.58 | 1284.75 | 65738.59 |
| 170 | 2036-02 | 1519.33 | 230.09 | 1289.24 | 64449.35 |
| 171 | 2036-03 | 1519.33 | 225.57 | 1293.76 | 63155.59 |
| 172 | 2036-04 | 1519.33 | 221.04 | 1298.28 | 61857.31 |
| 173 | 2036-05 | 1519.33 | 216.50 | 1302.83 | 60554.48 |
| 174 | 2036-06 | 1519.33 | 211.94 | 1307.39 | 59247.09 |
| 175 | 2036-07 | 1519.33 | 207.36 | 1311.96 | 57935.13 |
| 176 | 2036-08 | 1519.33 | 202.77 | 1316.56 | 56618.57 |
| 177 | 2036-09 | 1519.33 | 198.16 | 1321.16 | 55297.40 |
| 178 | 2036-10 | 1519.33 | 193.54 | 1325.79 | 53971.62 |
| 179 | 2036-11 | 1519.33 | 188.90 | 1330.43 | 52641.19 |
| 180 | 2036-12 | 1519.33 | 184.24 | 1335.09 | 51306.10 |
| 181 | 2037-01 | 1519.33 | 179.57 | 1339.76 | 49966.34 |
| 182 | 2037-02 | 1519.33 | 174.88 | 1344.45 | 48621.90 |
| 183 | 2037-03 | 1519.33 | 170.18 | 1349.15 | 47272.74 |
| 184 | 2037-04 | 1519.33 | 165.45 | 1353.87 | 45918.87 |
| 185 | 2037-05 | 1519.33 | 160.72 | 1358.61 | 44560.26 |
| 186 | 2037-06 | 1519.33 | 155.96 | 1363.37 | 43196.89 |
| 187 | 2037-07 | 1519.33 | 151.19 | 1368.14 | 41828.75 |
| 188 | 2037-08 | 1519.33 | 146.40 | 1372.93 | 40455.82 |
| 189 | 2037-09 | 1519.33 | 141.60 | 1377.73 | 39078.08 |
| 190 | 2037-10 | 1519.33 | 136.77 | 1382.56 | 37695.53 |
| 191 | 2037-11 | 1519.33 | 131.93 | 1387.40 | 36308.13 |
| 192 | 2037-12 | 1519.33 | 127.08 | 1392.25 | 34915.88 |
| 193 | 2038-01 | 1519.33 | 122.21 | 1397.12 | 33518.76 |
| 194 | 2038-02 | 1519.33 | 117.32 | 1402.01 | 32116.74 |
| 195 | 2038-03 | 1519.33 | 112.41 | 1406.92 | 30709.82 |
| 196 | 2038-04 | 1519.33 | 107.48 | 1411.85 | 29297.98 |
| 197 | 2038-05 | 1519.33 | 102.54 | 1416.79 | 27881.19 |
| 198 | 2038-06 | 1519.33 | 97.58 | 1421.75 | 26459.45 |
| 199 | 2038-07 | 1519.33 | 92.61 | 1426.72 | 25032.72 |
| 200 | 2038-08 | 1519.33 | 87.61 | 1431.71 | 23601.01 |
| 201 | 2038-09 | 1519.33 | 82.60 | 1436.73 | 22164.28 |
| 202 | 2038-10 | 1519.33 | 77.57 | 1441.75 | 20722.53 |
| 203 | 2038-11 | 1519.33 | 72.53 | 1446.80 | 19275.73 |
| 204 | 2038-12 | 1519.33 | 67.47 | 1451.86 | 17823.86 |
| 205 | 2039-01 | 1519.33 | 62.38 | 1456.95 | 16366.92 |
| 206 | 2039-02 | 1519.33 | 57.28 | 1462.05 | 14904.87 |
| 207 | 2039-03 | 1519.33 | 52.17 | 1467.16 | 13437.71 |
| 208 | 2039-04 | 1519.33 | 47.03 | 1472.30 | 11965.41 |
| 209 | 2039-05 | 1519.33 | 41.88 | 1477.45 | 10487.96 |
| 210 | 2039-06 | 1519.33 | 36.71 | 1482.62 | 9005.34 |
| 211 | 2039-07 | 1519.33 | 31.52 | 1487.81 | 7517.53 |
| 212 | 2039-08 | 1519.33 | 26.31 | 1493.02 | 6024.51 |
| 213 | 2039-09 | 1519.33 | 21.09 | 1498.24 | 4526.27 |
| 214 | 2039-10 | 1519.33 | 15.84 | 1503.49 | 3022.78 |
| 215 | 2039-11 | 1519.33 | 10.58 | 1508.75 | 1514.03 |
| 216 | 2039-12 | 1519.33 | 5.30 | 1514.03 | 0.00 |
等额本金还款方式：
贷款总额：23万
还款月数：18年
首月还款：1869.81元
每月递减：3.73元
利息总额：8.73万
本息合计：31.73万
节省利息：10832.67元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2022-01 | 1869.81 | 805.00 | 1064.81 | 228935.19 |
| 2 | 2022-02 | 1866.09 | 801.27 | 1064.81 | 227870.37 |
| 3 | 2022-03 | 1862.36 | 797.55 | 1064.81 | 226805.56 |
| 4 | 2022-04 | 1858.63 | 793.82 | 1064.81 | 225740.74 |
| 5 | 2022-05 | 1854.91 | 790.09 | 1064.81 | 224675.93 |
| 6 | 2022-06 | 1851.18 | 786.37 | 1064.81 | 223611.11 |
| 7 | 2022-07 | 1847.45 | 782.64 | 1064.81 | 222546.30 |
| 8 | 2022-08 | 1843.73 | 778.91 | 1064.81 | 221481.48 |
| 9 | 2022-09 | 1840.00 | 775.19 | 1064.81 | 220416.67 |
| 10 | 2022-10 | 1836.27 | 771.46 | 1064.81 | 219351.85 |
| 11 | 2022-11 | 1832.55 | 767.73 | 1064.81 | 218287.04 |
| 12 | 2022-12 | 1828.82 | 764.00 | 1064.81 | 217222.22 |
| 13 | 2023-01 | 1825.09 | 760.28 | 1064.81 | 216157.41 |
| 14 | 2023-02 | 1821.37 | 756.55 | 1064.81 | 215092.59 |
| 15 | 2023-03 | 1817.64 | 752.82 | 1064.81 | 214027.78 |
| 16 | 2023-04 | 1813.91 | 749.10 | 1064.81 | 212962.96 |
| 17 | 2023-05 | 1810.19 | 745.37 | 1064.81 | 211898.15 |
| 18 | 2023-06 | 1806.46 | 741.64 | 1064.81 | 210833.33 |
| 19 | 2023-07 | 1802.73 | 737.92 | 1064.81 | 209768.52 |
| 20 | 2023-08 | 1799.00 | 734.19 | 1064.81 | 208703.70 |
| 21 | 2023-09 | 1795.28 | 730.46 | 1064.81 | 207638.89 |
| 22 | 2023-10 | 1791.55 | 726.74 | 1064.81 | 206574.07 |
| 23 | 2023-11 | 1787.82 | 723.01 | 1064.81 | 205509.26 |
| 24 | 2023-12 | 1784.10 | 719.28 | 1064.81 | 204444.44 |
| 25 | 2024-01 | 1780.37 | 715.56 | 1064.81 | 203379.63 |
| 26 | 2024-02 | 1776.64 | 711.83 | 1064.81 | 202314.81 |
| 27 | 2024-03 | 1772.92 | 708.10 | 1064.81 | 201250.00 |
| 28 | 2024-04 | 1769.19 | 704.38 | 1064.81 | 200185.19 |
| 29 | 2024-05 | 1765.46 | 700.65 | 1064.81 | 199120.37 |
| 30 | 2024-06 | 1761.74 | 696.92 | 1064.81 | 198055.56 |
| 31 | 2024-07 | 1758.01 | 693.19 | 1064.81 | 196990.74 |
| 32 | 2024-08 | 1754.28 | 689.47 | 1064.81 | 195925.93 |
| 33 | 2024-09 | 1750.56 | 685.74 | 1064.81 | 194861.11 |
| 34 | 2024-10 | 1746.83 | 682.01 | 1064.81 | 193796.30 |
| 35 | 2024-11 | 1743.10 | 678.29 | 1064.81 | 192731.48 |
| 36 | 2024-12 | 1739.38 | 674.56 | 1064.81 | 191666.67 |
| 37 | 2025-01 | 1735.65 | 670.83 | 1064.81 | 190601.85 |
| 38 | 2025-02 | 1731.92 | 667.11 | 1064.81 | 189537.04 |
| 39 | 2025-03 | 1728.19 | 663.38 | 1064.81 | 188472.22 |
| 40 | 2025-04 | 1724.47 | 659.65 | 1064.81 | 187407.41 |
| 41 | 2025-05 | 1720.74 | 655.93 | 1064.81 | 186342.59 |
| 42 | 2025-06 | 1717.01 | 652.20 | 1064.81 | 185277.78 |
| 43 | 2025-07 | 1713.29 | 648.47 | 1064.81 | 184212.96 |
| 44 | 2025-08 | 1709.56 | 644.75 | 1064.81 | 183148.15 |
| 45 | 2025-09 | 1705.83 | 641.02 | 1064.81 | 182083.33 |
| 46 | 2025-10 | 1702.11 | 637.29 | 1064.81 | 181018.52 |
| 47 | 2025-11 | 1698.38 | 633.56 | 1064.81 | 179953.70 |
| 48 | 2025-12 | 1694.65 | 629.84 | 1064.81 | 178888.89 |
| 49 | 2026-01 | 1690.93 | 626.11 | 1064.81 | 177824.07 |
| 50 | 2026-02 | 1687.20 | 622.38 | 1064.81 | 176759.26 |
| 51 | 2026-03 | 1683.47 | 618.66 | 1064.81 | 175694.44 |
| 52 | 2026-04 | 1679.75 | 614.93 | 1064.81 | 174629.63 |
| 53 | 2026-05 | 1676.02 | 611.20 | 1064.81 | 173564.81 |
| 54 | 2026-06 | 1672.29 | 607.48 | 1064.81 | 172500.00 |
| 55 | 2026-07 | 1668.56 | 603.75 | 1064.81 | 171435.19 |
| 56 | 2026-08 | 1664.84 | 600.02 | 1064.81 | 170370.37 |
| 57 | 2026-09 | 1661.11 | 596.30 | 1064.81 | 169305.56 |
| 58 | 2026-10 | 1657.38 | 592.57 | 1064.81 | 168240.74 |
| 59 | 2026-11 | 1653.66 | 588.84 | 1064.81 | 167175.93 |
| 60 | 2026-12 | 1649.93 | 585.12 | 1064.81 | 166111.11 |
| 61 | 2027-01 | 1646.20 | 581.39 | 1064.81 | 165046.30 |
| 62 | 2027-02 | 1642.48 | 577.66 | 1064.81 | 163981.48 |
| 63 | 2027-03 | 1638.75 | 573.94 | 1064.81 | 162916.67 |
| 64 | 2027-04 | 1635.02 | 570.21 | 1064.81 | 161851.85 |
| 65 | 2027-05 | 1631.30 | 566.48 | 1064.81 | 160787.04 |
| 66 | 2027-06 | 1627.57 | 562.75 | 1064.81 | 159722.22 |
| 67 | 2027-07 | 1623.84 | 559.03 | 1064.81 | 158657.41 |
| 68 | 2027-08 | 1620.12 | 555.30 | 1064.81 | 157592.59 |
| 69 | 2027-09 | 1616.39 | 551.57 | 1064.81 | 156527.78 |
| 70 | 2027-10 | 1612.66 | 547.85 | 1064.81 | 155462.96 |
| 71 | 2027-11 | 1608.94 | 544.12 | 1064.81 | 154398.15 |
| 72 | 2027-12 | 1605.21 | 540.39 | 1064.81 | 153333.33 |
| 73 | 2028-01 | 1601.48 | 536.67 | 1064.81 | 152268.52 |
| 74 | 2028-02 | 1597.75 | 532.94 | 1064.81 | 151203.70 |
| 75 | 2028-03 | 1594.03 | 529.21 | 1064.81 | 150138.89 |
| 76 | 2028-04 | 1590.30 | 525.49 | 1064.81 | 149074.07 |
| 77 | 2028-05 | 1586.57 | 521.76 | 1064.81 | 148009.26 |
| 78 | 2028-06 | 1582.85 | 518.03 | 1064.81 | 146944.44 |
| 79 | 2028-07 | 1579.12 | 514.31 | 1064.81 | 145879.63 |
| 80 | 2028-08 | 1575.39 | 510.58 | 1064.81 | 144814.81 |
| 81 | 2028-09 | 1571.67 | 506.85 | 1064.81 | 143750.00 |
| 82 | 2028-10 | 1567.94 | 503.13 | 1064.81 | 142685.19 |
| 83 | 2028-11 | 1564.21 | 499.40 | 1064.81 | 141620.37 |
| 84 | 2028-12 | 1560.49 | 495.67 | 1064.81 | 140555.56 |
| 85 | 2029-01 | 1556.76 | 491.94 | 1064.81 | 139490.74 |
| 86 | 2029-02 | 1553.03 | 488.22 | 1064.81 | 138425.93 |
| 87 | 2029-03 | 1549.31 | 484.49 | 1064.81 | 137361.11 |
| 88 | 2029-04 | 1545.58 | 480.76 | 1064.81 | 136296.30 |
| 89 | 2029-05 | 1541.85 | 477.04 | 1064.81 | 135231.48 |
| 90 | 2029-06 | 1538.13 | 473.31 | 1064.81 | 134166.67 |
| 91 | 2029-07 | 1534.40 | 469.58 | 1064.81 | 133101.85 |
| 92 | 2029-08 | 1530.67 | 465.86 | 1064.81 | 132037.04 |
| 93 | 2029-09 | 1526.94 | 462.13 | 1064.81 | 130972.22 |
| 94 | 2029-10 | 1523.22 | 458.40 | 1064.81 | 129907.41 |
| 95 | 2029-11 | 1519.49 | 454.68 | 1064.81 | 128842.59 |
| 96 | 2029-12 | 1515.76 | 450.95 | 1064.81 | 127777.78 |
| 97 | 2030-01 | 1512.04 | 447.22 | 1064.81 | 126712.96 |
| 98 | 2030-02 | 1508.31 | 443.50 | 1064.81 | 125648.15 |
| 99 | 2030-03 | 1504.58 | 439.77 | 1064.81 | 124583.33 |
| 100 | 2030-04 | 1500.86 | 436.04 | 1064.81 | 123518.52 |
| 101 | 2030-05 | 1497.13 | 432.31 | 1064.81 | 122453.70 |
| 102 | 2030-06 | 1493.40 | 428.59 | 1064.81 | 121388.89 |
| 103 | 2030-07 | 1489.68 | 424.86 | 1064.81 | 120324.07 |
| 104 | 2030-08 | 1485.95 | 421.13 | 1064.81 | 119259.26 |
| 105 | 2030-09 | 1482.22 | 417.41 | 1064.81 | 118194.44 |
| 106 | 2030-10 | 1478.50 | 413.68 | 1064.81 | 117129.63 |
| 107 | 2030-11 | 1474.77 | 409.95 | 1064.81 | 116064.81 |
| 108 | 2030-12 | 1471.04 | 406.23 | 1064.81 | 115000.00 |
| 109 | 2031-01 | 1467.31 | 402.50 | 1064.81 | 113935.19 |
| 110 | 2031-02 | 1463.59 | 398.77 | 1064.81 | 112870.37 |
| 111 | 2031-03 | 1459.86 | 395.05 | 1064.81 | 111805.56 |
| 112 | 2031-04 | 1456.13 | 391.32 | 1064.81 | 110740.74 |
| 113 | 2031-05 | 1452.41 | 387.59 | 1064.81 | 109675.93 |
| 114 | 2031-06 | 1448.68 | 383.87 | 1064.81 | 108611.11 |
| 115 | 2031-07 | 1444.95 | 380.14 | 1064.81 | 107546.30 |
| 116 | 2031-08 | 1441.23 | 376.41 | 1064.81 | 106481.48 |
| 117 | 2031-09 | 1437.50 | 372.69 | 1064.81 | 105416.67 |
| 118 | 2031-10 | 1433.77 | 368.96 | 1064.81 | 104351.85 |
| 119 | 2031-11 | 1430.05 | 365.23 | 1064.81 | 103287.04 |
| 120 | 2031-12 | 1426.32 | 361.50 | 1064.81 | 102222.22 |
| 121 | 2032-01 | 1422.59 | 357.78 | 1064.81 | 101157.41 |
| 122 | 2032-02 | 1418.87 | 354.05 | 1064.81 | 100092.59 |
| 123 | 2032-03 | 1415.14 | 350.32 | 1064.81 | 99027.78 |
| 124 | 2032-04 | 1411.41 | 346.60 | 1064.81 | 97962.96 |
| 125 | 2032-05 | 1407.69 | 342.87 | 1064.81 | 96898.15 |
| 126 | 2032-06 | 1403.96 | 339.14 | 1064.81 | 95833.33 |
| 127 | 2032-07 | 1400.23 | 335.42 | 1064.81 | 94768.52 |
| 128 | 2032-08 | 1396.50 | 331.69 | 1064.81 | 93703.70 |
| 129 | 2032-09 | 1392.78 | 327.96 | 1064.81 | 92638.89 |
| 130 | 2032-10 | 1389.05 | 324.24 | 1064.81 | 91574.07 |
| 131 | 2032-11 | 1385.32 | 320.51 | 1064.81 | 90509.26 |
| 132 | 2032-12 | 1381.60 | 316.78 | 1064.81 | 89444.44 |
| 133 | 2033-01 | 1377.87 | 313.06 | 1064.81 | 88379.63 |
| 134 | 2033-02 | 1374.14 | 309.33 | 1064.81 | 87314.81 |
| 135 | 2033-03 | 1370.42 | 305.60 | 1064.81 | 86250.00 |
| 136 | 2033-04 | 1366.69 | 301.88 | 1064.81 | 85185.19 |
| 137 | 2033-05 | 1362.96 | 298.15 | 1064.81 | 84120.37 |
| 138 | 2033-06 | 1359.24 | 294.42 | 1064.81 | 83055.56 |
| 139 | 2033-07 | 1355.51 | 290.69 | 1064.81 | 81990.74 |
| 140 | 2033-08 | 1351.78 | 286.97 | 1064.81 | 80925.93 |
| 141 | 2033-09 | 1348.06 | 283.24 | 1064.81 | 79861.11 |
| 142 | 2033-10 | 1344.33 | 279.51 | 1064.81 | 78796.30 |
| 143 | 2033-11 | 1340.60 | 275.79 | 1064.81 | 77731.48 |
| 144 | 2033-12 | 1336.88 | 272.06 | 1064.81 | 76666.67 |
| 145 | 2034-01 | 1333.15 | 268.33 | 1064.81 | 75601.85 |
| 146 | 2034-02 | 1329.42 | 264.61 | 1064.81 | 74537.04 |
| 147 | 2034-03 | 1325.69 | 260.88 | 1064.81 | 73472.22 |
| 148 | 2034-04 | 1321.97 | 257.15 | 1064.81 | 72407.41 |
| 149 | 2034-05 | 1318.24 | 253.43 | 1064.81 | 71342.59 |
| 150 | 2034-06 | 1314.51 | 249.70 | 1064.81 | 70277.78 |
| 151 | 2034-07 | 1310.79 | 245.97 | 1064.81 | 69212.96 |
| 152 | 2034-08 | 1307.06 | 242.25 | 1064.81 | 68148.15 |
| 153 | 2034-09 | 1303.33 | 238.52 | 1064.81 | 67083.33 |
| 154 | 2034-10 | 1299.61 | 234.79 | 1064.81 | 66018.52 |
| 155 | 2034-11 | 1295.88 | 231.06 | 1064.81 | 64953.70 |
| 156 | 2034-12 | 1292.15 | 227.34 | 1064.81 | 63888.89 |
| 157 | 2035-01 | 1288.43 | 223.61 | 1064.81 | 62824.07 |
| 158 | 2035-02 | 1284.70 | 219.88 | 1064.81 | 61759.26 |
| 159 | 2035-03 | 1280.97 | 216.16 | 1064.81 | 60694.44 |
| 160 | 2035-04 | 1277.25 | 212.43 | 1064.81 | 59629.63 |
| 161 | 2035-05 | 1273.52 | 208.70 | 1064.81 | 58564.81 |
| 162 | 2035-06 | 1269.79 | 204.98 | 1064.81 | 57500.00 |
| 163 | 2035-07 | 1266.06 | 201.25 | 1064.81 | 56435.19 |
| 164 | 2035-08 | 1262.34 | 197.52 | 1064.81 | 55370.37 |
| 165 | 2035-09 | 1258.61 | 193.80 | 1064.81 | 54305.56 |
| 166 | 2035-10 | 1254.88 | 190.07 | 1064.81 | 53240.74 |
| 167 | 2035-11 | 1251.16 | 186.34 | 1064.81 | 52175.93 |
| 168 | 2035-12 | 1247.43 | 182.62 | 1064.81 | 51111.11 |
| 169 | 2036-01 | 1243.70 | 178.89 | 1064.81 | 50046.30 |
| 170 | 2036-02 | 1239.98 | 175.16 | 1064.81 | 48981.48 |
| 171 | 2036-03 | 1236.25 | 171.44 | 1064.81 | 47916.67 |
| 172 | 2036-04 | 1232.52 | 167.71 | 1064.81 | 46851.85 |
| 173 | 2036-05 | 1228.80 | 163.98 | 1064.81 | 45787.04 |
| 174 | 2036-06 | 1225.07 | 160.25 | 1064.81 | 44722.22 |
| 175 | 2036-07 | 1221.34 | 156.53 | 1064.81 | 43657.41 |
| 176 | 2036-08 | 1217.62 | 152.80 | 1064.81 | 42592.59 |
| 177 | 2036-09 | 1213.89 | 149.07 | 1064.81 | 41527.78 |
| 178 | 2036-10 | 1210.16 | 145.35 | 1064.81 | 40462.96 |
| 179 | 2036-11 | 1206.44 | 141.62 | 1064.81 | 39398.15 |
| 180 | 2036-12 | 1202.71 | 137.89 | 1064.81 | 38333.33 |
| 181 | 2037-01 | 1198.98 | 134.17 | 1064.81 | 37268.52 |
| 182 | 2037-02 | 1195.25 | 130.44 | 1064.81 | 36203.70 |
| 183 | 2037-03 | 1191.53 | 126.71 | 1064.81 | 35138.89 |
| 184 | 2037-04 | 1187.80 | 122.99 | 1064.81 | 34074.07 |
| 185 | 2037-05 | 1184.07 | 119.26 | 1064.81 | 33009.26 |
| 186 | 2037-06 | 1180.35 | 115.53 | 1064.81 | 31944.44 |
| 187 | 2037-07 | 1176.62 | 111.81 | 1064.81 | 30879.63 |
| 188 | 2037-08 | 1172.89 | 108.08 | 1064.81 | 29814.81 |
| 189 | 2037-09 | 1169.17 | 104.35 | 1064.81 | 28750.00 |
| 190 | 2037-10 | 1165.44 | 100.63 | 1064.81 | 27685.19 |
| 191 | 2037-11 | 1161.71 | 96.90 | 1064.81 | 26620.37 |
| 192 | 2037-12 | 1157.99 | 93.17 | 1064.81 | 25555.56 |
| 193 | 2038-01 | 1154.26 | 89.44 | 1064.81 | 24490.74 |
| 194 | 2038-02 | 1150.53 | 85.72 | 1064.81 | 23425.93 |
| 195 | 2038-03 | 1146.81 | 81.99 | 1064.81 | 22361.11 |
| 196 | 2038-04 | 1143.08 | 78.26 | 1064.81 | 21296.30 |
| 197 | 2038-05 | 1139.35 | 74.54 | 1064.81 | 20231.48 |
| 198 | 2038-06 | 1135.63 | 70.81 | 1064.81 | 19166.67 |
| 199 | 2038-07 | 1131.90 | 67.08 | 1064.81 | 18101.85 |
| 200 | 2038-08 | 1128.17 | 63.36 | 1064.81 | 17037.04 |
| 201 | 2038-09 | 1124.44 | 59.63 | 1064.81 | 15972.22 |
| 202 | 2038-10 | 1120.72 | 55.90 | 1064.81 | 14907.41 |
| 203 | 2038-11 | 1116.99 | 52.18 | 1064.81 | 13842.59 |
| 204 | 2038-12 | 1113.26 | 48.45 | 1064.81 | 12777.78 |
| 205 | 2039-01 | 1109.54 | 44.72 | 1064.81 | 11712.96 |
| 206 | 2039-02 | 1105.81 | 41.00 | 1064.81 | 10648.15 |
| 207 | 2039-03 | 1102.08 | 37.27 | 1064.81 | 9583.33 |
| 208 | 2039-04 | 1098.36 | 33.54 | 1064.81 | 8518.52 |
| 209 | 2039-05 | 1094.63 | 29.81 | 1064.81 | 7453.70 |
| 210 | 2039-06 | 1090.90 | 26.09 | 1064.81 | 6388.89 |
| 211 | 2039-07 | 1087.18 | 22.36 | 1064.81 | 5324.07 |
| 212 | 2039-08 | 1083.45 | 18.63 | 1064.81 | 4259.26 |
| 213 | 2039-09 | 1079.72 | 14.91 | 1064.81 | 3194.44 |
| 214 | 2039-10 | 1076.00 | 11.18 | 1064.81 | 2129.63 |
| 215 | 2039-11 | 1072.27 | 7.45 | 1064.81 | 1064.81 |
| 216 | 2039-12 | 1068.54 | 3.73 | 1064.81 | 0.00 |