贷款5万（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：5万
还款月数：20年
每月还款：284.61元
利息总额：1.83万
本息合计：6.83万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2016-10 | 284.61 | 137.08 | 147.53 | 49852.47 |
| 2 | 2016-11 | 284.61 | 136.68 | 147.93 | 49704.54 |
| 3 | 2016-12 | 284.61 | 136.27 | 148.34 | 49556.20 |
| 4 | 2017-01 | 284.61 | 135.87 | 148.75 | 49407.45 |
| 5 | 2017-02 | 284.61 | 135.46 | 149.15 | 49258.29 |
| 6 | 2017-03 | 284.61 | 135.05 | 149.56 | 49108.73 |
| 7 | 2017-04 | 284.61 | 134.64 | 149.97 | 48958.76 |
| 8 | 2017-05 | 284.61 | 134.23 | 150.38 | 48808.37 |
| 9 | 2017-06 | 284.61 | 133.82 | 150.80 | 48657.57 |
| 10 | 2017-07 | 284.61 | 133.40 | 151.21 | 48506.36 |
| 11 | 2017-08 | 284.61 | 132.99 | 151.63 | 48354.74 |
| 12 | 2017-09 | 284.61 | 132.57 | 152.04 | 48202.70 |
| 13 | 2017-10 | 284.61 | 132.16 | 152.46 | 48050.24 |
| 14 | 2017-11 | 284.61 | 131.74 | 152.88 | 47897.36 |
| 15 | 2017-12 | 284.61 | 131.32 | 153.29 | 47744.07 |
| 16 | 2018-01 | 284.61 | 130.90 | 153.72 | 47590.35 |
| 17 | 2018-02 | 284.61 | 130.48 | 154.14 | 47436.22 |
| 18 | 2018-03 | 284.61 | 130.05 | 154.56 | 47281.66 |
| 19 | 2018-04 | 284.61 | 129.63 | 154.98 | 47126.68 |
| 20 | 2018-05 | 284.61 | 129.21 | 155.41 | 46971.27 |
| 21 | 2018-06 | 284.61 | 128.78 | 155.83 | 46815.43 |
| 22 | 2018-07 | 284.61 | 128.35 | 156.26 | 46659.17 |
| 23 | 2018-08 | 284.61 | 127.92 | 156.69 | 46502.48 |
| 24 | 2018-09 | 284.61 | 127.49 | 157.12 | 46345.36 |
| 25 | 2018-10 | 284.61 | 127.06 | 157.55 | 46187.81 |
| 26 | 2018-11 | 284.61 | 126.63 | 157.98 | 46029.83 |
| 27 | 2018-12 | 284.61 | 126.20 | 158.41 | 45871.42 |
| 28 | 2019-01 | 284.61 | 125.76 | 158.85 | 45712.57 |
| 29 | 2019-02 | 284.61 | 125.33 | 159.28 | 45553.28 |
| 30 | 2019-03 | 284.61 | 124.89 | 159.72 | 45393.56 |
| 31 | 2019-04 | 284.61 | 124.45 | 160.16 | 45233.40 |
| 32 | 2019-05 | 284.61 | 124.01 | 160.60 | 45072.80 |
| 33 | 2019-06 | 284.61 | 123.57 | 161.04 | 44911.77 |
| 34 | 2019-07 | 284.61 | 123.13 | 161.48 | 44750.28 |
| 35 | 2019-08 | 284.61 | 122.69 | 161.92 | 44588.36 |
| 36 | 2019-09 | 284.61 | 122.25 | 162.37 | 44425.99 |
| 37 | 2019-10 | 284.61 | 121.80 | 162.81 | 44263.18 |
| 38 | 2019-11 | 284.61 | 121.35 | 163.26 | 44099.92 |
| 39 | 2019-12 | 284.61 | 120.91 | 163.71 | 43936.22 |
| 40 | 2020-01 | 284.61 | 120.46 | 164.15 | 43772.06 |
| 41 | 2020-02 | 284.61 | 120.01 | 164.61 | 43607.46 |
| 42 | 2020-03 | 284.61 | 119.56 | 165.06 | 43442.40 |
| 43 | 2020-04 | 284.61 | 119.10 | 165.51 | 43276.89 |
| 44 | 2020-05 | 284.61 | 118.65 | 165.96 | 43110.93 |
| 45 | 2020-06 | 284.61 | 118.20 | 166.42 | 42944.51 |
| 46 | 2020-07 | 284.61 | 117.74 | 166.87 | 42777.64 |
| 47 | 2020-08 | 284.61 | 117.28 | 167.33 | 42610.31 |
| 48 | 2020-09 | 284.61 | 116.82 | 167.79 | 42442.52 |
| 49 | 2020-10 | 284.61 | 116.36 | 168.25 | 42274.27 |
| 50 | 2020-11 | 284.61 | 115.90 | 168.71 | 42105.56 |
| 51 | 2020-12 | 284.61 | 115.44 | 169.17 | 41936.38 |
| 52 | 2021-01 | 284.61 | 114.98 | 169.64 | 41766.74 |
| 53 | 2021-02 | 284.61 | 114.51 | 170.10 | 41596.64 |
| 54 | 2021-03 | 284.61 | 114.04 | 170.57 | 41426.07 |
| 55 | 2021-04 | 284.61 | 113.58 | 171.04 | 41255.03 |
| 56 | 2021-05 | 284.61 | 113.11 | 171.51 | 41083.53 |
| 57 | 2021-06 | 284.61 | 112.64 | 171.98 | 40911.55 |
| 58 | 2021-07 | 284.61 | 112.17 | 172.45 | 40739.10 |
| 59 | 2021-08 | 284.61 | 111.69 | 172.92 | 40566.18 |
| 60 | 2021-09 | 284.61 | 111.22 | 173.39 | 40392.79 |
| 61 | 2021-10 | 284.61 | 110.74 | 173.87 | 40218.92 |
| 62 | 2021-11 | 284.61 | 110.27 | 174.35 | 40044.57 |
| 63 | 2021-12 | 284.61 | 109.79 | 174.82 | 39869.75 |
| 64 | 2022-01 | 284.61 | 109.31 | 175.30 | 39694.44 |
| 65 | 2022-02 | 284.61 | 108.83 | 175.78 | 39518.66 |
| 66 | 2022-03 | 284.61 | 108.35 | 176.27 | 39342.39 |
| 67 | 2022-04 | 284.61 | 107.86 | 176.75 | 39165.64 |
| 68 | 2022-05 | 284.61 | 107.38 | 177.23 | 38988.41 |
| 69 | 2022-06 | 284.61 | 106.89 | 177.72 | 38810.69 |
| 70 | 2022-07 | 284.61 | 106.41 | 178.21 | 38632.48 |
| 71 | 2022-08 | 284.61 | 105.92 | 178.70 | 38453.79 |
| 72 | 2022-09 | 284.61 | 105.43 | 179.19 | 38274.60 |
| 73 | 2022-10 | 284.61 | 104.94 | 179.68 | 38094.92 |
| 74 | 2022-11 | 284.61 | 104.44 | 180.17 | 37914.75 |
| 75 | 2022-12 | 284.61 | 103.95 | 180.66 | 37734.09 |
| 76 | 2023-01 | 284.61 | 103.45 | 181.16 | 37552.93 |
| 77 | 2023-02 | 284.61 | 102.96 | 181.66 | 37371.27 |
| 78 | 2023-03 | 284.61 | 102.46 | 182.15 | 37189.12 |
| 79 | 2023-04 | 284.61 | 101.96 | 182.65 | 37006.47 |
| 80 | 2023-05 | 284.61 | 101.46 | 183.15 | 36823.31 |
| 81 | 2023-06 | 284.61 | 100.96 | 183.66 | 36639.66 |
| 82 | 2023-07 | 284.61 | 100.45 | 184.16 | 36455.50 |
| 83 | 2023-08 | 284.61 | 99.95 | 184.66 | 36270.83 |
| 84 | 2023-09 | 284.61 | 99.44 | 185.17 | 36085.66 |
| 85 | 2023-10 | 284.61 | 98.93 | 185.68 | 35899.98 |
| 86 | 2023-11 | 284.61 | 98.43 | 186.19 | 35713.80 |
| 87 | 2023-12 | 284.61 | 97.92 | 186.70 | 35527.10 |
| 88 | 2024-01 | 284.61 | 97.40 | 187.21 | 35339.89 |
| 89 | 2024-02 | 284.61 | 96.89 | 187.72 | 35152.16 |
| 90 | 2024-03 | 284.61 | 96.38 | 188.24 | 34963.93 |
| 91 | 2024-04 | 284.61 | 95.86 | 188.75 | 34775.17 |
| 92 | 2024-05 | 284.61 | 95.34 | 189.27 | 34585.90 |
| 93 | 2024-06 | 284.61 | 94.82 | 189.79 | 34396.11 |
| 94 | 2024-07 | 284.61 | 94.30 | 190.31 | 34205.80 |
| 95 | 2024-08 | 284.61 | 93.78 | 190.83 | 34014.97 |
| 96 | 2024-09 | 284.61 | 93.26 | 191.36 | 33823.61 |
| 97 | 2024-10 | 284.61 | 92.73 | 191.88 | 33631.73 |
| 98 | 2024-11 | 284.61 | 92.21 | 192.41 | 33439.32 |
| 99 | 2024-12 | 284.61 | 91.68 | 192.93 | 33246.39 |
| 100 | 2025-01 | 284.61 | 91.15 | 193.46 | 33052.93 |
| 101 | 2025-02 | 284.61 | 90.62 | 193.99 | 32858.93 |
| 102 | 2025-03 | 284.61 | 90.09 | 194.53 | 32664.41 |
| 103 | 2025-04 | 284.61 | 89.55 | 195.06 | 32469.35 |
| 104 | 2025-05 | 284.61 | 89.02 | 195.59 | 32273.76 |
| 105 | 2025-06 | 284.61 | 88.48 | 196.13 | 32077.63 |
| 106 | 2025-07 | 284.61 | 87.95 | 196.67 | 31880.96 |
| 107 | 2025-08 | 284.61 | 87.41 | 197.21 | 31683.75 |
| 108 | 2025-09 | 284.61 | 86.87 | 197.75 | 31486.01 |
| 109 | 2025-10 | 284.61 | 86.32 | 198.29 | 31287.72 |
| 110 | 2025-11 | 284.61 | 85.78 | 198.83 | 31088.88 |
| 111 | 2025-12 | 284.61 | 85.24 | 199.38 | 30889.51 |
| 112 | 2026-01 | 284.61 | 84.69 | 199.92 | 30689.58 |
| 113 | 2026-02 | 284.61 | 84.14 | 200.47 | 30489.11 |
| 114 | 2026-03 | 284.61 | 83.59 | 201.02 | 30288.09 |
| 115 | 2026-04 | 284.61 | 83.04 | 201.57 | 30086.51 |
| 116 | 2026-05 | 284.61 | 82.49 | 202.13 | 29884.39 |
| 117 | 2026-06 | 284.61 | 81.93 | 202.68 | 29681.71 |
| 118 | 2026-07 | 284.61 | 81.38 | 203.24 | 29478.47 |
| 119 | 2026-08 | 284.61 | 80.82 | 203.79 | 29274.68 |
| 120 | 2026-09 | 284.61 | 80.26 | 204.35 | 29070.32 |
| 121 | 2026-10 | 284.61 | 79.70 | 204.91 | 28865.41 |
| 122 | 2026-11 | 284.61 | 79.14 | 205.47 | 28659.94 |
| 123 | 2026-12 | 284.61 | 78.58 | 206.04 | 28453.90 |
| 124 | 2027-01 | 284.61 | 78.01 | 206.60 | 28247.30 |
| 125 | 2027-02 | 284.61 | 77.44 | 207.17 | 28040.13 |
| 126 | 2027-03 | 284.61 | 76.88 | 207.74 | 27832.39 |
| 127 | 2027-04 | 284.61 | 76.31 | 208.31 | 27624.09 |
| 128 | 2027-05 | 284.61 | 75.74 | 208.88 | 27415.21 |
| 129 | 2027-06 | 284.61 | 75.16 | 209.45 | 27205.76 |
| 130 | 2027-07 | 284.61 | 74.59 | 210.02 | 26995.73 |
| 131 | 2027-08 | 284.61 | 74.01 | 210.60 | 26785.13 |
| 132 | 2027-09 | 284.61 | 73.44 | 211.18 | 26573.96 |
| 133 | 2027-10 | 284.61 | 72.86 | 211.76 | 26362.20 |
| 134 | 2027-11 | 284.61 | 72.28 | 212.34 | 26149.86 |
| 135 | 2027-12 | 284.61 | 71.69 | 212.92 | 25936.94 |
| 136 | 2028-01 | 284.61 | 71.11 | 213.50 | 25723.44 |
| 137 | 2028-02 | 284.61 | 70.53 | 214.09 | 25509.35 |
| 138 | 2028-03 | 284.61 | 69.94 | 214.68 | 25294.68 |
| 139 | 2028-04 | 284.61 | 69.35 | 215.26 | 25079.41 |
| 140 | 2028-05 | 284.61 | 68.76 | 215.85 | 24863.56 |
| 141 | 2028-06 | 284.61 | 68.17 | 216.45 | 24647.11 |
| 142 | 2028-07 | 284.61 | 67.57 | 217.04 | 24430.07 |
| 143 | 2028-08 | 284.61 | 66.98 | 217.63 | 24212.44 |
| 144 | 2028-09 | 284.61 | 66.38 | 218.23 | 23994.21 |
| 145 | 2028-10 | 284.61 | 65.78 | 218.83 | 23775.38 |
| 146 | 2028-11 | 284.61 | 65.18 | 219.43 | 23555.95 |
| 147 | 2028-12 | 284.61 | 64.58 | 220.03 | 23335.92 |
| 148 | 2029-01 | 284.61 | 63.98 | 220.63 | 23115.29 |
| 149 | 2029-02 | 284.61 | 63.37 | 221.24 | 22894.05 |
| 150 | 2029-03 | 284.61 | 62.77 | 221.85 | 22672.20 |
| 151 | 2029-04 | 284.61 | 62.16 | 222.45 | 22449.75 |
| 152 | 2029-05 | 284.61 | 61.55 | 223.06 | 22226.68 |
| 153 | 2029-06 | 284.61 | 60.94 | 223.68 | 22003.01 |
| 154 | 2029-07 | 284.61 | 60.32 | 224.29 | 21778.72 |
| 155 | 2029-08 | 284.61 | 59.71 | 224.90 | 21553.82 |
| 156 | 2029-09 | 284.61 | 59.09 | 225.52 | 21328.30 |
| 157 | 2029-10 | 284.61 | 58.48 | 226.14 | 21102.16 |
| 158 | 2029-11 | 284.61 | 57.86 | 226.76 | 20875.40 |
| 159 | 2029-12 | 284.61 | 57.23 | 227.38 | 20648.02 |
| 160 | 2030-01 | 284.61 | 56.61 | 228.00 | 20420.02 |
| 161 | 2030-02 | 284.61 | 55.98 | 228.63 | 20191.39 |
| 162 | 2030-03 | 284.61 | 55.36 | 229.26 | 19962.13 |
| 163 | 2030-04 | 284.61 | 54.73 | 229.88 | 19732.25 |
| 164 | 2030-05 | 284.61 | 54.10 | 230.51 | 19501.73 |
| 165 | 2030-06 | 284.61 | 53.47 | 231.15 | 19270.59 |
| 166 | 2030-07 | 284.61 | 52.83 | 231.78 | 19038.81 |
| 167 | 2030-08 | 284.61 | 52.20 | 232.42 | 18806.39 |
| 168 | 2030-09 | 284.61 | 51.56 | 233.05 | 18573.34 |
| 169 | 2030-10 | 284.61 | 50.92 | 233.69 | 18339.65 |
| 170 | 2030-11 | 284.61 | 50.28 | 234.33 | 18105.32 |
| 171 | 2030-12 | 284.61 | 49.64 | 234.97 | 17870.34 |
| 172 | 2031-01 | 284.61 | 48.99 | 235.62 | 17634.72 |
| 173 | 2031-02 | 284.61 | 48.35 | 236.26 | 17398.46 |
| 174 | 2031-03 | 284.61 | 47.70 | 236.91 | 17161.54 |
| 175 | 2031-04 | 284.61 | 47.05 | 237.56 | 16923.98 |
| 176 | 2031-05 | 284.61 | 46.40 | 238.21 | 16685.77 |
| 177 | 2031-06 | 284.61 | 45.75 | 238.87 | 16446.90 |
| 178 | 2031-07 | 284.61 | 45.09 | 239.52 | 16207.38 |
| 179 | 2031-08 | 284.61 | 44.44 | 240.18 | 15967.20 |
| 180 | 2031-09 | 284.61 | 43.78 | 240.84 | 15726.37 |
| 181 | 2031-10 | 284.61 | 43.12 | 241.50 | 15484.87 |
| 182 | 2031-11 | 284.61 | 42.45 | 242.16 | 15242.71 |
| 183 | 2031-12 | 284.61 | 41.79 | 242.82 | 14999.89 |
| 184 | 2032-01 | 284.61 | 41.12 | 243.49 | 14756.40 |
| 185 | 2032-02 | 284.61 | 40.46 | 244.16 | 14512.24 |
| 186 | 2032-03 | 284.61 | 39.79 | 244.83 | 14267.42 |
| 187 | 2032-04 | 284.61 | 39.12 | 245.50 | 14021.92 |
| 188 | 2032-05 | 284.61 | 38.44 | 246.17 | 13775.75 |
| 189 | 2032-06 | 284.61 | 37.77 | 246.84 | 13528.90 |
| 190 | 2032-07 | 284.61 | 37.09 | 247.52 | 13281.38 |
| 191 | 2032-08 | 284.61 | 36.41 | 248.20 | 13033.18 |
| 192 | 2032-09 | 284.61 | 35.73 | 248.88 | 12784.30 |
| 193 | 2032-10 | 284.61 | 35.05 | 249.56 | 12534.74 |
| 194 | 2032-11 | 284.61 | 34.37 | 250.25 | 12284.49 |
| 195 | 2032-12 | 284.61 | 33.68 | 250.93 | 12033.56 |
| 196 | 2033-01 | 284.61 | 32.99 | 251.62 | 11781.94 |
| 197 | 2033-02 | 284.61 | 32.30 | 252.31 | 11529.62 |
| 198 | 2033-03 | 284.61 | 31.61 | 253.00 | 11276.62 |
| 199 | 2033-04 | 284.61 | 30.92 | 253.70 | 11022.92 |
| 200 | 2033-05 | 284.61 | 30.22 | 254.39 | 10768.53 |
| 201 | 2033-06 | 284.61 | 29.52 | 255.09 | 10513.44 |
| 202 | 2033-07 | 284.61 | 28.82 | 255.79 | 10257.65 |
| 203 | 2033-08 | 284.61 | 28.12 | 256.49 | 10001.16 |
| 204 | 2033-09 | 284.61 | 27.42 | 257.19 | 9743.97 |
| 205 | 2033-10 | 284.61 | 26.71 | 257.90 | 9486.07 |
| 206 | 2033-11 | 284.61 | 26.01 | 258.61 | 9227.47 |
| 207 | 2033-12 | 284.61 | 25.30 | 259.31 | 8968.15 |
| 208 | 2034-01 | 284.61 | 24.59 | 260.03 | 8708.12 |
| 209 | 2034-02 | 284.61 | 23.87 | 260.74 | 8447.39 |
| 210 | 2034-03 | 284.61 | 23.16 | 261.45 | 8185.93 |
| 211 | 2034-04 | 284.61 | 22.44 | 262.17 | 7923.76 |
| 212 | 2034-05 | 284.61 | 21.72 | 262.89 | 7660.87 |
| 213 | 2034-06 | 284.61 | 21.00 | 263.61 | 7397.26 |
| 214 | 2034-07 | 284.61 | 20.28 | 264.33 | 7132.93 |
| 215 | 2034-08 | 284.61 | 19.56 | 265.06 | 6867.87 |
| 216 | 2034-09 | 284.61 | 18.83 | 265.78 | 6602.09 |
| 217 | 2034-10 | 284.61 | 18.10 | 266.51 | 6335.58 |
| 218 | 2034-11 | 284.61 | 17.37 | 267.24 | 6068.33 |
| 219 | 2034-12 | 284.61 | 16.64 | 267.98 | 5800.36 |
| 220 | 2035-01 | 284.61 | 15.90 | 268.71 | 5531.65 |
| 221 | 2035-02 | 284.61 | 15.17 | 269.45 | 5262.20 |
| 222 | 2035-03 | 284.61 | 14.43 | 270.19 | 4992.01 |
| 223 | 2035-04 | 284.61 | 13.69 | 270.93 | 4721.09 |
| 224 | 2035-05 | 284.61 | 12.94 | 271.67 | 4449.42 |
| 225 | 2035-06 | 284.61 | 12.20 | 272.41 | 4177.00 |
| 226 | 2035-07 | 284.61 | 11.45 | 273.16 | 3903.84 |
| 227 | 2035-08 | 284.61 | 10.70 | 273.91 | 3629.93 |
| 228 | 2035-09 | 284.61 | 9.95 | 274.66 | 3355.27 |
| 229 | 2035-10 | 284.61 | 9.20 | 275.41 | 3079.85 |
| 230 | 2035-11 | 284.61 | 8.44 | 276.17 | 2803.68 |
| 231 | 2035-12 | 284.61 | 7.69 | 276.93 | 2526.76 |
| 232 | 2036-01 | 284.61 | 6.93 | 277.69 | 2249.07 |
| 233 | 2036-02 | 284.61 | 6.17 | 278.45 | 1970.62 |
| 234 | 2036-03 | 284.61 | 5.40 | 279.21 | 1691.41 |
| 235 | 2036-04 | 284.61 | 4.64 | 279.98 | 1411.44 |
| 236 | 2036-05 | 284.61 | 3.87 | 280.74 | 1130.69 |
| 237 | 2036-06 | 284.61 | 3.10 | 281.51 | 849.18 |
| 238 | 2036-07 | 284.61 | 2.33 | 282.29 | 566.89 |
| 239 | 2036-08 | 284.61 | 1.55 | 283.06 | 283.84 |
| 240 | 2036-09 | 284.61 | 0.78 | 283.84 | 0.00 |
等额本金还款方式：
贷款总额：5万
还款月数：20年
首月还款：345.42元
每月递减：0.57元
利息总额：1.65万
本息合计：6.65万
节省利息：1788.68元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2016-10 | 345.42 | 137.08 | 208.33 | 49791.67 |
| 2 | 2016-11 | 344.85 | 136.51 | 208.33 | 49583.33 |
| 3 | 2016-12 | 344.27 | 135.94 | 208.33 | 49375.00 |
| 4 | 2017-01 | 343.70 | 135.37 | 208.33 | 49166.67 |
| 5 | 2017-02 | 343.13 | 134.80 | 208.33 | 48958.33 |
| 6 | 2017-03 | 342.56 | 134.23 | 208.33 | 48750.00 |
| 7 | 2017-04 | 341.99 | 133.66 | 208.33 | 48541.67 |
| 8 | 2017-05 | 341.42 | 133.09 | 208.33 | 48333.33 |
| 9 | 2017-06 | 340.85 | 132.51 | 208.33 | 48125.00 |
| 10 | 2017-07 | 340.28 | 131.94 | 208.33 | 47916.67 |
| 11 | 2017-08 | 339.70 | 131.37 | 208.33 | 47708.33 |
| 12 | 2017-09 | 339.13 | 130.80 | 208.33 | 47500.00 |
| 13 | 2017-10 | 338.56 | 130.23 | 208.33 | 47291.67 |
| 14 | 2017-11 | 337.99 | 129.66 | 208.33 | 47083.33 |
| 15 | 2017-12 | 337.42 | 129.09 | 208.33 | 46875.00 |
| 16 | 2018-01 | 336.85 | 128.52 | 208.33 | 46666.67 |
| 17 | 2018-02 | 336.28 | 127.94 | 208.33 | 46458.33 |
| 18 | 2018-03 | 335.71 | 127.37 | 208.33 | 46250.00 |
| 19 | 2018-04 | 335.14 | 126.80 | 208.33 | 46041.67 |
| 20 | 2018-05 | 334.56 | 126.23 | 208.33 | 45833.33 |
| 21 | 2018-06 | 333.99 | 125.66 | 208.33 | 45625.00 |
| 22 | 2018-07 | 333.42 | 125.09 | 208.33 | 45416.67 |
| 23 | 2018-08 | 332.85 | 124.52 | 208.33 | 45208.33 |
| 24 | 2018-09 | 332.28 | 123.95 | 208.33 | 45000.00 |
| 25 | 2018-10 | 331.71 | 123.38 | 208.33 | 44791.67 |
| 26 | 2018-11 | 331.14 | 122.80 | 208.33 | 44583.33 |
| 27 | 2018-12 | 330.57 | 122.23 | 208.33 | 44375.00 |
| 28 | 2019-01 | 329.99 | 121.66 | 208.33 | 44166.67 |
| 29 | 2019-02 | 329.42 | 121.09 | 208.33 | 43958.33 |
| 30 | 2019-03 | 328.85 | 120.52 | 208.33 | 43750.00 |
| 31 | 2019-04 | 328.28 | 119.95 | 208.33 | 43541.67 |
| 32 | 2019-05 | 327.71 | 119.38 | 208.33 | 43333.33 |
| 33 | 2019-06 | 327.14 | 118.81 | 208.33 | 43125.00 |
| 34 | 2019-07 | 326.57 | 118.23 | 208.33 | 42916.67 |
| 35 | 2019-08 | 326.00 | 117.66 | 208.33 | 42708.33 |
| 36 | 2019-09 | 325.43 | 117.09 | 208.33 | 42500.00 |
| 37 | 2019-10 | 324.85 | 116.52 | 208.33 | 42291.67 |
| 38 | 2019-11 | 324.28 | 115.95 | 208.33 | 42083.33 |
| 39 | 2019-12 | 323.71 | 115.38 | 208.33 | 41875.00 |
| 40 | 2020-01 | 323.14 | 114.81 | 208.33 | 41666.67 |
| 41 | 2020-02 | 322.57 | 114.24 | 208.33 | 41458.33 |
| 42 | 2020-03 | 322.00 | 113.66 | 208.33 | 41250.00 |
| 43 | 2020-04 | 321.43 | 113.09 | 208.33 | 41041.67 |
| 44 | 2020-05 | 320.86 | 112.52 | 208.33 | 40833.33 |
| 45 | 2020-06 | 320.28 | 111.95 | 208.33 | 40625.00 |
| 46 | 2020-07 | 319.71 | 111.38 | 208.33 | 40416.67 |
| 47 | 2020-08 | 319.14 | 110.81 | 208.33 | 40208.33 |
| 48 | 2020-09 | 318.57 | 110.24 | 208.33 | 40000.00 |
| 49 | 2020-10 | 318.00 | 109.67 | 208.33 | 39791.67 |
| 50 | 2020-11 | 317.43 | 109.10 | 208.33 | 39583.33 |
| 51 | 2020-12 | 316.86 | 108.52 | 208.33 | 39375.00 |
| 52 | 2021-01 | 316.29 | 107.95 | 208.33 | 39166.67 |
| 53 | 2021-02 | 315.72 | 107.38 | 208.33 | 38958.33 |
| 54 | 2021-03 | 315.14 | 106.81 | 208.33 | 38750.00 |
| 55 | 2021-04 | 314.57 | 106.24 | 208.33 | 38541.67 |
| 56 | 2021-05 | 314.00 | 105.67 | 208.33 | 38333.33 |
| 57 | 2021-06 | 313.43 | 105.10 | 208.33 | 38125.00 |
| 58 | 2021-07 | 312.86 | 104.53 | 208.33 | 37916.67 |
| 59 | 2021-08 | 312.29 | 103.95 | 208.33 | 37708.33 |
| 60 | 2021-09 | 311.72 | 103.38 | 208.33 | 37500.00 |
| 61 | 2021-10 | 311.15 | 102.81 | 208.33 | 37291.67 |
| 62 | 2021-11 | 310.57 | 102.24 | 208.33 | 37083.33 |
| 63 | 2021-12 | 310.00 | 101.67 | 208.33 | 36875.00 |
| 64 | 2022-01 | 309.43 | 101.10 | 208.33 | 36666.67 |
| 65 | 2022-02 | 308.86 | 100.53 | 208.33 | 36458.33 |
| 66 | 2022-03 | 308.29 | 99.96 | 208.33 | 36250.00 |
| 67 | 2022-04 | 307.72 | 99.39 | 208.33 | 36041.67 |
| 68 | 2022-05 | 307.15 | 98.81 | 208.33 | 35833.33 |
| 69 | 2022-06 | 306.58 | 98.24 | 208.33 | 35625.00 |
| 70 | 2022-07 | 306.01 | 97.67 | 208.33 | 35416.67 |
| 71 | 2022-08 | 305.43 | 97.10 | 208.33 | 35208.33 |
| 72 | 2022-09 | 304.86 | 96.53 | 208.33 | 35000.00 |
| 73 | 2022-10 | 304.29 | 95.96 | 208.33 | 34791.67 |
| 74 | 2022-11 | 303.72 | 95.39 | 208.33 | 34583.33 |
| 75 | 2022-12 | 303.15 | 94.82 | 208.33 | 34375.00 |
| 76 | 2023-01 | 302.58 | 94.24 | 208.33 | 34166.67 |
| 77 | 2023-02 | 302.01 | 93.67 | 208.33 | 33958.33 |
| 78 | 2023-03 | 301.44 | 93.10 | 208.33 | 33750.00 |
| 79 | 2023-04 | 300.86 | 92.53 | 208.33 | 33541.67 |
| 80 | 2023-05 | 300.29 | 91.96 | 208.33 | 33333.33 |
| 81 | 2023-06 | 299.72 | 91.39 | 208.33 | 33125.00 |
| 82 | 2023-07 | 299.15 | 90.82 | 208.33 | 32916.67 |
| 83 | 2023-08 | 298.58 | 90.25 | 208.33 | 32708.33 |
| 84 | 2023-09 | 298.01 | 89.68 | 208.33 | 32500.00 |
| 85 | 2023-10 | 297.44 | 89.10 | 208.33 | 32291.67 |
| 86 | 2023-11 | 296.87 | 88.53 | 208.33 | 32083.33 |
| 87 | 2023-12 | 296.30 | 87.96 | 208.33 | 31875.00 |
| 88 | 2024-01 | 295.72 | 87.39 | 208.33 | 31666.67 |
| 89 | 2024-02 | 295.15 | 86.82 | 208.33 | 31458.33 |
| 90 | 2024-03 | 294.58 | 86.25 | 208.33 | 31250.00 |
| 91 | 2024-04 | 294.01 | 85.68 | 208.33 | 31041.67 |
| 92 | 2024-05 | 293.44 | 85.11 | 208.33 | 30833.33 |
| 93 | 2024-06 | 292.87 | 84.53 | 208.33 | 30625.00 |
| 94 | 2024-07 | 292.30 | 83.96 | 208.33 | 30416.67 |
| 95 | 2024-08 | 291.73 | 83.39 | 208.33 | 30208.33 |
| 96 | 2024-09 | 291.15 | 82.82 | 208.33 | 30000.00 |
| 97 | 2024-10 | 290.58 | 82.25 | 208.33 | 29791.67 |
| 98 | 2024-11 | 290.01 | 81.68 | 208.33 | 29583.33 |
| 99 | 2024-12 | 289.44 | 81.11 | 208.33 | 29375.00 |
| 100 | 2025-01 | 288.87 | 80.54 | 208.33 | 29166.67 |
| 101 | 2025-02 | 288.30 | 79.97 | 208.33 | 28958.33 |
| 102 | 2025-03 | 287.73 | 79.39 | 208.33 | 28750.00 |
| 103 | 2025-04 | 287.16 | 78.82 | 208.33 | 28541.67 |
| 104 | 2025-05 | 286.59 | 78.25 | 208.33 | 28333.33 |
| 105 | 2025-06 | 286.01 | 77.68 | 208.33 | 28125.00 |
| 106 | 2025-07 | 285.44 | 77.11 | 208.33 | 27916.67 |
| 107 | 2025-08 | 284.87 | 76.54 | 208.33 | 27708.33 |
| 108 | 2025-09 | 284.30 | 75.97 | 208.33 | 27500.00 |
| 109 | 2025-10 | 283.73 | 75.40 | 208.33 | 27291.67 |
| 110 | 2025-11 | 283.16 | 74.82 | 208.33 | 27083.33 |
| 111 | 2025-12 | 282.59 | 74.25 | 208.33 | 26875.00 |
| 112 | 2026-01 | 282.02 | 73.68 | 208.33 | 26666.67 |
| 113 | 2026-02 | 281.44 | 73.11 | 208.33 | 26458.33 |
| 114 | 2026-03 | 280.87 | 72.54 | 208.33 | 26250.00 |
| 115 | 2026-04 | 280.30 | 71.97 | 208.33 | 26041.67 |
| 116 | 2026-05 | 279.73 | 71.40 | 208.33 | 25833.33 |
| 117 | 2026-06 | 279.16 | 70.83 | 208.33 | 25625.00 |
| 118 | 2026-07 | 278.59 | 70.26 | 208.33 | 25416.67 |
| 119 | 2026-08 | 278.02 | 69.68 | 208.33 | 25208.33 |
| 120 | 2026-09 | 277.45 | 69.11 | 208.33 | 25000.00 |
| 121 | 2026-10 | 276.88 | 68.54 | 208.33 | 24791.67 |
| 122 | 2026-11 | 276.30 | 67.97 | 208.33 | 24583.33 |
| 123 | 2026-12 | 275.73 | 67.40 | 208.33 | 24375.00 |
| 124 | 2027-01 | 275.16 | 66.83 | 208.33 | 24166.67 |
| 125 | 2027-02 | 274.59 | 66.26 | 208.33 | 23958.33 |
| 126 | 2027-03 | 274.02 | 65.69 | 208.33 | 23750.00 |
| 127 | 2027-04 | 273.45 | 65.11 | 208.33 | 23541.67 |
| 128 | 2027-05 | 272.88 | 64.54 | 208.33 | 23333.33 |
| 129 | 2027-06 | 272.31 | 63.97 | 208.33 | 23125.00 |
| 130 | 2027-07 | 271.73 | 63.40 | 208.33 | 22916.67 |
| 131 | 2027-08 | 271.16 | 62.83 | 208.33 | 22708.33 |
| 132 | 2027-09 | 270.59 | 62.26 | 208.33 | 22500.00 |
| 133 | 2027-10 | 270.02 | 61.69 | 208.33 | 22291.67 |
| 134 | 2027-11 | 269.45 | 61.12 | 208.33 | 22083.33 |
| 135 | 2027-12 | 268.88 | 60.55 | 208.33 | 21875.00 |
| 136 | 2028-01 | 268.31 | 59.97 | 208.33 | 21666.67 |
| 137 | 2028-02 | 267.74 | 59.40 | 208.33 | 21458.33 |
| 138 | 2028-03 | 267.16 | 58.83 | 208.33 | 21250.00 |
| 139 | 2028-04 | 266.59 | 58.26 | 208.33 | 21041.67 |
| 140 | 2028-05 | 266.02 | 57.69 | 208.33 | 20833.33 |
| 141 | 2028-06 | 265.45 | 57.12 | 208.33 | 20625.00 |
| 142 | 2028-07 | 264.88 | 56.55 | 208.33 | 20416.67 |
| 143 | 2028-08 | 264.31 | 55.98 | 208.33 | 20208.33 |
| 144 | 2028-09 | 263.74 | 55.40 | 208.33 | 20000.00 |
| 145 | 2028-10 | 263.17 | 54.83 | 208.33 | 19791.67 |
| 146 | 2028-11 | 262.60 | 54.26 | 208.33 | 19583.33 |
| 147 | 2028-12 | 262.02 | 53.69 | 208.33 | 19375.00 |
| 148 | 2029-01 | 261.45 | 53.12 | 208.33 | 19166.67 |
| 149 | 2029-02 | 260.88 | 52.55 | 208.33 | 18958.33 |
| 150 | 2029-03 | 260.31 | 51.98 | 208.33 | 18750.00 |
| 151 | 2029-04 | 259.74 | 51.41 | 208.33 | 18541.67 |
| 152 | 2029-05 | 259.17 | 50.84 | 208.33 | 18333.33 |
| 153 | 2029-06 | 258.60 | 50.26 | 208.33 | 18125.00 |
| 154 | 2029-07 | 258.03 | 49.69 | 208.33 | 17916.67 |
| 155 | 2029-08 | 257.45 | 49.12 | 208.33 | 17708.33 |
| 156 | 2029-09 | 256.88 | 48.55 | 208.33 | 17500.00 |
| 157 | 2029-10 | 256.31 | 47.98 | 208.33 | 17291.67 |
| 158 | 2029-11 | 255.74 | 47.41 | 208.33 | 17083.33 |
| 159 | 2029-12 | 255.17 | 46.84 | 208.33 | 16875.00 |
| 160 | 2030-01 | 254.60 | 46.27 | 208.33 | 16666.67 |
| 161 | 2030-02 | 254.03 | 45.69 | 208.33 | 16458.33 |
| 162 | 2030-03 | 253.46 | 45.12 | 208.33 | 16250.00 |
| 163 | 2030-04 | 252.89 | 44.55 | 208.33 | 16041.67 |
| 164 | 2030-05 | 252.31 | 43.98 | 208.33 | 15833.33 |
| 165 | 2030-06 | 251.74 | 43.41 | 208.33 | 15625.00 |
| 166 | 2030-07 | 251.17 | 42.84 | 208.33 | 15416.67 |
| 167 | 2030-08 | 250.60 | 42.27 | 208.33 | 15208.33 |
| 168 | 2030-09 | 250.03 | 41.70 | 208.33 | 15000.00 |
| 169 | 2030-10 | 249.46 | 41.13 | 208.33 | 14791.67 |
| 170 | 2030-11 | 248.89 | 40.55 | 208.33 | 14583.33 |
| 171 | 2030-12 | 248.32 | 39.98 | 208.33 | 14375.00 |
| 172 | 2031-01 | 247.74 | 39.41 | 208.33 | 14166.67 |
| 173 | 2031-02 | 247.17 | 38.84 | 208.33 | 13958.33 |
| 174 | 2031-03 | 246.60 | 38.27 | 208.33 | 13750.00 |
| 175 | 2031-04 | 246.03 | 37.70 | 208.33 | 13541.67 |
| 176 | 2031-05 | 245.46 | 37.13 | 208.33 | 13333.33 |
| 177 | 2031-06 | 244.89 | 36.56 | 208.33 | 13125.00 |
| 178 | 2031-07 | 244.32 | 35.98 | 208.33 | 12916.67 |
| 179 | 2031-08 | 243.75 | 35.41 | 208.33 | 12708.33 |
| 180 | 2031-09 | 243.18 | 34.84 | 208.33 | 12500.00 |
| 181 | 2031-10 | 242.60 | 34.27 | 208.33 | 12291.67 |
| 182 | 2031-11 | 242.03 | 33.70 | 208.33 | 12083.33 |
| 183 | 2031-12 | 241.46 | 33.13 | 208.33 | 11875.00 |
| 184 | 2032-01 | 240.89 | 32.56 | 208.33 | 11666.67 |
| 185 | 2032-02 | 240.32 | 31.99 | 208.33 | 11458.33 |
| 186 | 2032-03 | 239.75 | 31.41 | 208.33 | 11250.00 |
| 187 | 2032-04 | 239.18 | 30.84 | 208.33 | 11041.67 |
| 188 | 2032-05 | 238.61 | 30.27 | 208.33 | 10833.33 |
| 189 | 2032-06 | 238.03 | 29.70 | 208.33 | 10625.00 |
| 190 | 2032-07 | 237.46 | 29.13 | 208.33 | 10416.67 |
| 191 | 2032-08 | 236.89 | 28.56 | 208.33 | 10208.33 |
| 192 | 2032-09 | 236.32 | 27.99 | 208.33 | 10000.00 |
| 193 | 2032-10 | 235.75 | 27.42 | 208.33 | 9791.67 |
| 194 | 2032-11 | 235.18 | 26.85 | 208.33 | 9583.33 |
| 195 | 2032-12 | 234.61 | 26.27 | 208.33 | 9375.00 |
| 196 | 2033-01 | 234.04 | 25.70 | 208.33 | 9166.67 |
| 197 | 2033-02 | 233.47 | 25.13 | 208.33 | 8958.33 |
| 198 | 2033-03 | 232.89 | 24.56 | 208.33 | 8750.00 |
| 199 | 2033-04 | 232.32 | 23.99 | 208.33 | 8541.67 |
| 200 | 2033-05 | 231.75 | 23.42 | 208.33 | 8333.33 |
| 201 | 2033-06 | 231.18 | 22.85 | 208.33 | 8125.00 |
| 202 | 2033-07 | 230.61 | 22.28 | 208.33 | 7916.67 |
| 203 | 2033-08 | 230.04 | 21.70 | 208.33 | 7708.33 |
| 204 | 2033-09 | 229.47 | 21.13 | 208.33 | 7500.00 |
| 205 | 2033-10 | 228.90 | 20.56 | 208.33 | 7291.67 |
| 206 | 2033-11 | 228.32 | 19.99 | 208.33 | 7083.33 |
| 207 | 2033-12 | 227.75 | 19.42 | 208.33 | 6875.00 |
| 208 | 2034-01 | 227.18 | 18.85 | 208.33 | 6666.67 |
| 209 | 2034-02 | 226.61 | 18.28 | 208.33 | 6458.33 |
| 210 | 2034-03 | 226.04 | 17.71 | 208.33 | 6250.00 |
| 211 | 2034-04 | 225.47 | 17.14 | 208.33 | 6041.67 |
| 212 | 2034-05 | 224.90 | 16.56 | 208.33 | 5833.33 |
| 213 | 2034-06 | 224.33 | 15.99 | 208.33 | 5625.00 |
| 214 | 2034-07 | 223.76 | 15.42 | 208.33 | 5416.67 |
| 215 | 2034-08 | 223.18 | 14.85 | 208.33 | 5208.33 |
| 216 | 2034-09 | 222.61 | 14.28 | 208.33 | 5000.00 |
| 217 | 2034-10 | 222.04 | 13.71 | 208.33 | 4791.67 |
| 218 | 2034-11 | 221.47 | 13.14 | 208.33 | 4583.33 |
| 219 | 2034-12 | 220.90 | 12.57 | 208.33 | 4375.00 |
| 220 | 2035-01 | 220.33 | 11.99 | 208.33 | 4166.67 |
| 221 | 2035-02 | 219.76 | 11.42 | 208.33 | 3958.33 |
| 222 | 2035-03 | 219.19 | 10.85 | 208.33 | 3750.00 |
| 223 | 2035-04 | 218.61 | 10.28 | 208.33 | 3541.67 |
| 224 | 2035-05 | 218.04 | 9.71 | 208.33 | 3333.33 |
| 225 | 2035-06 | 217.47 | 9.14 | 208.33 | 3125.00 |
| 226 | 2035-07 | 216.90 | 8.57 | 208.33 | 2916.67 |
| 227 | 2035-08 | 216.33 | 8.00 | 208.33 | 2708.33 |
| 228 | 2035-09 | 215.76 | 7.43 | 208.33 | 2500.00 |
| 229 | 2035-10 | 215.19 | 6.85 | 208.33 | 2291.67 |
| 230 | 2035-11 | 214.62 | 6.28 | 208.33 | 2083.33 |
| 231 | 2035-12 | 214.05 | 5.71 | 208.33 | 1875.00 |
| 232 | 2036-01 | 213.47 | 5.14 | 208.33 | 1666.67 |
| 233 | 2036-02 | 212.90 | 4.57 | 208.33 | 1458.33 |
| 234 | 2036-03 | 212.33 | 4.00 | 208.33 | 1250.00 |
| 235 | 2036-04 | 211.76 | 3.43 | 208.33 | 1041.67 |
| 236 | 2036-05 | 211.19 | 2.86 | 208.33 | 833.33 |
| 237 | 2036-06 | 210.62 | 2.28 | 208.33 | 625.00 |
| 238 | 2036-07 | 210.05 | 1.71 | 208.33 | 416.67 |
| 239 | 2036-08 | 209.48 | 1.14 | 208.33 | 208.33 |
| 240 | 2036-09 | 208.90 | 0.57 | 208.33 | 0.00 |