贷款27.79万（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：27.79万
还款月数：20年
每月还款：1647.8元
利息总额：11.75万
本息合计：39.55万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-04 | 1647.80 | 868.52 | 779.28 | 277148.72 |
| 2 | 2024-05 | 1647.80 | 866.09 | 781.71 | 276367.01 |
| 3 | 2024-06 | 1647.80 | 863.65 | 784.16 | 275582.85 |
| 4 | 2024-07 | 1647.80 | 861.20 | 786.61 | 274796.25 |
| 5 | 2024-08 | 1647.80 | 858.74 | 789.06 | 274007.18 |
| 6 | 2024-09 | 1647.80 | 856.27 | 791.53 | 273215.65 |
| 7 | 2024-10 | 1647.80 | 853.80 | 794.00 | 272421.65 |
| 8 | 2024-11 | 1647.80 | 851.32 | 796.48 | 271625.16 |
| 9 | 2024-12 | 1647.80 | 848.83 | 798.97 | 270826.19 |
| 10 | 2025-01 | 1647.80 | 846.33 | 801.47 | 270024.72 |
| 11 | 2025-02 | 1647.80 | 843.83 | 803.98 | 269220.74 |
| 12 | 2025-03 | 1647.80 | 841.31 | 806.49 | 268414.26 |
| 13 | 2025-04 | 1647.80 | 838.79 | 809.01 | 267605.25 |
| 14 | 2025-05 | 1647.80 | 836.27 | 811.54 | 266793.71 |
| 15 | 2025-06 | 1647.80 | 833.73 | 814.07 | 265979.64 |
| 16 | 2025-07 | 1647.80 | 831.19 | 816.62 | 265163.02 |
| 17 | 2025-08 | 1647.80 | 828.63 | 819.17 | 264343.86 |
| 18 | 2025-09 | 1647.80 | 826.07 | 821.73 | 263522.13 |
| 19 | 2025-10 | 1647.80 | 823.51 | 824.30 | 262697.83 |
| 20 | 2025-11 | 1647.80 | 820.93 | 826.87 | 261870.96 |
| 21 | 2025-12 | 1647.80 | 818.35 | 829.46 | 261041.50 |
| 22 | 2026-01 | 1647.80 | 815.75 | 832.05 | 260209.46 |
| 23 | 2026-02 | 1647.80 | 813.15 | 834.65 | 259374.81 |
| 24 | 2026-03 | 1647.80 | 810.55 | 837.26 | 258537.55 |
| 25 | 2026-04 | 1647.80 | 807.93 | 839.87 | 257697.68 |
| 26 | 2026-05 | 1647.80 | 805.31 | 842.50 | 256855.18 |
| 27 | 2026-06 | 1647.80 | 802.67 | 845.13 | 256010.05 |
| 28 | 2026-07 | 1647.80 | 800.03 | 847.77 | 255162.28 |
| 29 | 2026-08 | 1647.80 | 797.38 | 850.42 | 254311.86 |
| 30 | 2026-09 | 1647.80 | 794.72 | 853.08 | 253458.78 |
| 31 | 2026-10 | 1647.80 | 792.06 | 855.74 | 252603.04 |
| 32 | 2026-11 | 1647.80 | 789.38 | 858.42 | 251744.62 |
| 33 | 2026-12 | 1647.80 | 786.70 | 861.10 | 250883.52 |
| 34 | 2027-01 | 1647.80 | 784.01 | 863.79 | 250019.73 |
| 35 | 2027-02 | 1647.80 | 781.31 | 866.49 | 249153.24 |
| 36 | 2027-03 | 1647.80 | 778.60 | 869.20 | 248284.04 |
| 37 | 2027-04 | 1647.80 | 775.89 | 871.92 | 247412.12 |
| 38 | 2027-05 | 1647.80 | 773.16 | 874.64 | 246537.48 |
| 39 | 2027-06 | 1647.80 | 770.43 | 877.37 | 245660.11 |
| 40 | 2027-07 | 1647.80 | 767.69 | 880.11 | 244779.99 |
| 41 | 2027-08 | 1647.80 | 764.94 | 882.87 | 243897.13 |
| 42 | 2027-09 | 1647.80 | 762.18 | 885.62 | 243011.50 |
| 43 | 2027-10 | 1647.80 | 759.41 | 888.39 | 242123.11 |
| 44 | 2027-11 | 1647.80 | 756.63 | 891.17 | 241231.95 |
| 45 | 2027-12 | 1647.80 | 753.85 | 893.95 | 240337.99 |
| 46 | 2028-01 | 1647.80 | 751.06 | 896.75 | 239441.25 |
| 47 | 2028-02 | 1647.80 | 748.25 | 899.55 | 238541.70 |
| 48 | 2028-03 | 1647.80 | 745.44 | 902.36 | 237639.34 |
| 49 | 2028-04 | 1647.80 | 742.62 | 905.18 | 236734.16 |
| 50 | 2028-05 | 1647.80 | 739.79 | 908.01 | 235826.15 |
| 51 | 2028-06 | 1647.80 | 736.96 | 910.85 | 234915.30 |
| 52 | 2028-07 | 1647.80 | 734.11 | 913.69 | 234001.61 |
| 53 | 2028-08 | 1647.80 | 731.26 | 916.55 | 233085.06 |
| 54 | 2028-09 | 1647.80 | 728.39 | 919.41 | 232165.65 |
| 55 | 2028-10 | 1647.80 | 725.52 | 922.28 | 231243.37 |
| 56 | 2028-11 | 1647.80 | 722.64 | 925.17 | 230318.20 |
| 57 | 2028-12 | 1647.80 | 719.74 | 928.06 | 229390.14 |
| 58 | 2029-01 | 1647.80 | 716.84 | 930.96 | 228459.18 |
| 59 | 2029-02 | 1647.80 | 713.93 | 933.87 | 227525.32 |
| 60 | 2029-03 | 1647.80 | 711.02 | 936.79 | 226588.53 |
| 61 | 2029-04 | 1647.80 | 708.09 | 939.71 | 225648.82 |
| 62 | 2029-05 | 1647.80 | 705.15 | 942.65 | 224706.17 |
| 63 | 2029-06 | 1647.80 | 702.21 | 945.60 | 223760.57 |
| 64 | 2029-07 | 1647.80 | 699.25 | 948.55 | 222812.02 |
| 65 | 2029-08 | 1647.80 | 696.29 | 951.52 | 221860.50 |
| 66 | 2029-09 | 1647.80 | 693.31 | 954.49 | 220906.02 |
| 67 | 2029-10 | 1647.80 | 690.33 | 957.47 | 219948.54 |
| 68 | 2029-11 | 1647.80 | 687.34 | 960.46 | 218988.08 |
| 69 | 2029-12 | 1647.80 | 684.34 | 963.46 | 218024.62 |
| 70 | 2030-01 | 1647.80 | 681.33 | 966.48 | 217058.14 |
| 71 | 2030-02 | 1647.80 | 678.31 | 969.50 | 216088.64 |
| 72 | 2030-03 | 1647.80 | 675.28 | 972.53 | 215116.12 |
| 73 | 2030-04 | 1647.80 | 672.24 | 975.56 | 214140.55 |
| 74 | 2030-05 | 1647.80 | 669.19 | 978.61 | 213161.94 |
| 75 | 2030-06 | 1647.80 | 666.13 | 981.67 | 212180.27 |
| 76 | 2030-07 | 1647.80 | 663.06 | 984.74 | 211195.53 |
| 77 | 2030-08 | 1647.80 | 659.99 | 987.82 | 210207.71 |
| 78 | 2030-09 | 1647.80 | 656.90 | 990.90 | 209216.81 |
| 79 | 2030-10 | 1647.80 | 653.80 | 994.00 | 208222.81 |
| 80 | 2030-11 | 1647.80 | 650.70 | 997.11 | 207225.70 |
| 81 | 2030-12 | 1647.80 | 647.58 | 1000.22 | 206225.48 |
| 82 | 2031-01 | 1647.80 | 644.45 | 1003.35 | 205222.13 |
| 83 | 2031-02 | 1647.80 | 641.32 | 1006.48 | 204215.65 |
| 84 | 2031-03 | 1647.80 | 638.17 | 1009.63 | 203206.02 |
| 85 | 2031-04 | 1647.80 | 635.02 | 1012.78 | 202193.24 |
| 86 | 2031-05 | 1647.80 | 631.85 | 1015.95 | 201177.29 |
| 87 | 2031-06 | 1647.80 | 628.68 | 1019.12 | 200158.16 |
| 88 | 2031-07 | 1647.80 | 625.49 | 1022.31 | 199135.86 |
| 89 | 2031-08 | 1647.80 | 622.30 | 1025.50 | 198110.35 |
| 90 | 2031-09 | 1647.80 | 619.09 | 1028.71 | 197081.64 |
| 91 | 2031-10 | 1647.80 | 615.88 | 1031.92 | 196049.72 |
| 92 | 2031-11 | 1647.80 | 612.66 | 1035.15 | 195014.57 |
| 93 | 2031-12 | 1647.80 | 609.42 | 1038.38 | 193976.19 |
| 94 | 2032-01 | 1647.80 | 606.18 | 1041.63 | 192934.57 |
| 95 | 2032-02 | 1647.80 | 602.92 | 1044.88 | 191889.68 |
| 96 | 2032-03 | 1647.80 | 599.66 | 1048.15 | 190841.54 |
| 97 | 2032-04 | 1647.80 | 596.38 | 1051.42 | 189790.11 |
| 98 | 2032-05 | 1647.80 | 593.09 | 1054.71 | 188735.40 |
| 99 | 2032-06 | 1647.80 | 589.80 | 1058.00 | 187677.40 |
| 100 | 2032-07 | 1647.80 | 586.49 | 1061.31 | 186616.09 |
| 101 | 2032-08 | 1647.80 | 583.18 | 1064.63 | 185551.46 |
| 102 | 2032-09 | 1647.80 | 579.85 | 1067.95 | 184483.51 |
| 103 | 2032-10 | 1647.80 | 576.51 | 1071.29 | 183412.22 |
| 104 | 2032-11 | 1647.80 | 573.16 | 1074.64 | 182337.58 |
| 105 | 2032-12 | 1647.80 | 569.80 | 1078.00 | 181259.58 |
| 106 | 2033-01 | 1647.80 | 566.44 | 1081.37 | 180178.21 |
| 107 | 2033-02 | 1647.80 | 563.06 | 1084.75 | 179093.47 |
| 108 | 2033-03 | 1647.80 | 559.67 | 1088.14 | 178005.33 |
| 109 | 2033-04 | 1647.80 | 556.27 | 1091.54 | 176913.80 |
| 110 | 2033-05 | 1647.80 | 552.86 | 1094.95 | 175818.85 |
| 111 | 2033-06 | 1647.80 | 549.43 | 1098.37 | 174720.48 |
| 112 | 2033-07 | 1647.80 | 546.00 | 1101.80 | 173618.68 |
| 113 | 2033-08 | 1647.80 | 542.56 | 1105.24 | 172513.43 |
| 114 | 2033-09 | 1647.80 | 539.10 | 1108.70 | 171404.74 |
| 115 | 2033-10 | 1647.80 | 535.64 | 1112.16 | 170292.57 |
| 116 | 2033-11 | 1647.80 | 532.16 | 1115.64 | 169176.93 |
| 117 | 2033-12 | 1647.80 | 528.68 | 1119.12 | 168057.81 |
| 118 | 2034-01 | 1647.80 | 525.18 | 1122.62 | 166935.19 |
| 119 | 2034-02 | 1647.80 | 521.67 | 1126.13 | 165809.06 |
| 120 | 2034-03 | 1647.80 | 518.15 | 1129.65 | 164679.41 |
| 121 | 2034-04 | 1647.80 | 514.62 | 1133.18 | 163546.23 |
| 122 | 2034-05 | 1647.80 | 511.08 | 1136.72 | 162409.51 |
| 123 | 2034-06 | 1647.80 | 507.53 | 1140.27 | 161269.24 |
| 124 | 2034-07 | 1647.80 | 503.97 | 1143.84 | 160125.40 |
| 125 | 2034-08 | 1647.80 | 500.39 | 1147.41 | 158977.99 |
| 126 | 2034-09 | 1647.80 | 496.81 | 1151.00 | 157826.99 |
| 127 | 2034-10 | 1647.80 | 493.21 | 1154.59 | 156672.40 |
| 128 | 2034-11 | 1647.80 | 489.60 | 1158.20 | 155514.20 |
| 129 | 2034-12 | 1647.80 | 485.98 | 1161.82 | 154352.38 |
| 130 | 2035-01 | 1647.80 | 482.35 | 1165.45 | 153186.93 |
| 131 | 2035-02 | 1647.80 | 478.71 | 1169.09 | 152017.83 |
| 132 | 2035-03 | 1647.80 | 475.06 | 1172.75 | 150845.08 |
| 133 | 2035-04 | 1647.80 | 471.39 | 1176.41 | 149668.67 |
| 134 | 2035-05 | 1647.80 | 467.71 | 1180.09 | 148488.59 |
| 135 | 2035-06 | 1647.80 | 464.03 | 1183.78 | 147304.81 |
| 136 | 2035-07 | 1647.80 | 460.33 | 1187.48 | 146117.33 |
| 137 | 2035-08 | 1647.80 | 456.62 | 1191.19 | 144926.15 |
| 138 | 2035-09 | 1647.80 | 452.89 | 1194.91 | 143731.24 |
| 139 | 2035-10 | 1647.80 | 449.16 | 1198.64 | 142532.60 |
| 140 | 2035-11 | 1647.80 | 445.41 | 1202.39 | 141330.21 |
| 141 | 2035-12 | 1647.80 | 441.66 | 1206.15 | 140124.06 |
| 142 | 2036-01 | 1647.80 | 437.89 | 1209.91 | 138914.15 |
| 143 | 2036-02 | 1647.80 | 434.11 | 1213.70 | 137700.45 |
| 144 | 2036-03 | 1647.80 | 430.31 | 1217.49 | 136482.96 |
| 145 | 2036-04 | 1647.80 | 426.51 | 1221.29 | 135261.67 |
| 146 | 2036-05 | 1647.80 | 422.69 | 1225.11 | 134036.56 |
| 147 | 2036-06 | 1647.80 | 418.86 | 1228.94 | 132807.62 |
| 148 | 2036-07 | 1647.80 | 415.02 | 1232.78 | 131574.84 |
| 149 | 2036-08 | 1647.80 | 411.17 | 1236.63 | 130338.21 |
| 150 | 2036-09 | 1647.80 | 407.31 | 1240.50 | 129097.72 |
| 151 | 2036-10 | 1647.80 | 403.43 | 1244.37 | 127853.34 |
| 152 | 2036-11 | 1647.80 | 399.54 | 1248.26 | 126605.08 |
| 153 | 2036-12 | 1647.80 | 395.64 | 1252.16 | 125352.92 |
| 154 | 2037-01 | 1647.80 | 391.73 | 1256.07 | 124096.85 |
| 155 | 2037-02 | 1647.80 | 387.80 | 1260.00 | 122836.85 |
| 156 | 2037-03 | 1647.80 | 383.87 | 1263.94 | 121572.91 |
| 157 | 2037-04 | 1647.80 | 379.92 | 1267.89 | 120305.02 |
| 158 | 2037-05 | 1647.80 | 375.95 | 1271.85 | 119033.17 |
| 159 | 2037-06 | 1647.80 | 371.98 | 1275.82 | 117757.35 |
| 160 | 2037-07 | 1647.80 | 367.99 | 1279.81 | 116477.54 |
| 161 | 2037-08 | 1647.80 | 363.99 | 1283.81 | 115193.73 |
| 162 | 2037-09 | 1647.80 | 359.98 | 1287.82 | 113905.90 |
| 163 | 2037-10 | 1647.80 | 355.96 | 1291.85 | 112614.06 |
| 164 | 2037-11 | 1647.80 | 351.92 | 1295.88 | 111318.17 |
| 165 | 2037-12 | 1647.80 | 347.87 | 1299.93 | 110018.24 |
| 166 | 2038-01 | 1647.80 | 343.81 | 1304.00 | 108714.25 |
| 167 | 2038-02 | 1647.80 | 339.73 | 1308.07 | 107406.17 |
| 168 | 2038-03 | 1647.80 | 335.64 | 1312.16 | 106094.02 |
| 169 | 2038-04 | 1647.80 | 331.54 | 1316.26 | 104777.76 |
| 170 | 2038-05 | 1647.80 | 327.43 | 1320.37 | 103457.39 |
| 171 | 2038-06 | 1647.80 | 323.30 | 1324.50 | 102132.89 |
| 172 | 2038-07 | 1647.80 | 319.17 | 1328.64 | 100804.25 |
| 173 | 2038-08 | 1647.80 | 315.01 | 1332.79 | 99471.46 |
| 174 | 2038-09 | 1647.80 | 310.85 | 1336.95 | 98134.51 |
| 175 | 2038-10 | 1647.80 | 306.67 | 1341.13 | 96793.37 |
| 176 | 2038-11 | 1647.80 | 302.48 | 1345.32 | 95448.05 |
| 177 | 2038-12 | 1647.80 | 298.28 | 1349.53 | 94098.52 |
| 178 | 2039-01 | 1647.80 | 294.06 | 1353.74 | 92744.78 |
| 179 | 2039-02 | 1647.80 | 289.83 | 1357.98 | 91386.80 |
| 180 | 2039-03 | 1647.80 | 285.58 | 1362.22 | 90024.58 |
| 181 | 2039-04 | 1647.80 | 281.33 | 1366.48 | 88658.11 |
| 182 | 2039-05 | 1647.80 | 277.06 | 1370.75 | 87287.36 |
| 183 | 2039-06 | 1647.80 | 272.77 | 1375.03 | 85912.33 |
| 184 | 2039-07 | 1647.80 | 268.48 | 1379.33 | 84533.01 |
| 185 | 2039-08 | 1647.80 | 264.17 | 1383.64 | 83149.37 |
| 186 | 2039-09 | 1647.80 | 259.84 | 1387.96 | 81761.41 |
| 187 | 2039-10 | 1647.80 | 255.50 | 1392.30 | 80369.11 |
| 188 | 2039-11 | 1647.80 | 251.15 | 1396.65 | 78972.46 |
| 189 | 2039-12 | 1647.80 | 246.79 | 1401.01 | 77571.45 |
| 190 | 2040-01 | 1647.80 | 242.41 | 1405.39 | 76166.06 |
| 191 | 2040-02 | 1647.80 | 238.02 | 1409.78 | 74756.27 |
| 192 | 2040-03 | 1647.80 | 233.61 | 1414.19 | 73342.08 |
| 193 | 2040-04 | 1647.80 | 229.19 | 1418.61 | 71923.47 |
| 194 | 2040-05 | 1647.80 | 224.76 | 1423.04 | 70500.43 |
| 195 | 2040-06 | 1647.80 | 220.31 | 1427.49 | 69072.94 |
| 196 | 2040-07 | 1647.80 | 215.85 | 1431.95 | 67640.99 |
| 197 | 2040-08 | 1647.80 | 211.38 | 1436.42 | 66204.57 |
| 198 | 2040-09 | 1647.80 | 206.89 | 1440.91 | 64763.66 |
| 199 | 2040-10 | 1647.80 | 202.39 | 1445.42 | 63318.24 |
| 200 | 2040-11 | 1647.80 | 197.87 | 1449.93 | 61868.31 |
| 201 | 2040-12 | 1647.80 | 193.34 | 1454.46 | 60413.84 |
| 202 | 2041-01 | 1647.80 | 188.79 | 1459.01 | 58954.83 |
| 203 | 2041-02 | 1647.80 | 184.23 | 1463.57 | 57491.26 |
| 204 | 2041-03 | 1647.80 | 179.66 | 1468.14 | 56023.12 |
| 205 | 2041-04 | 1647.80 | 175.07 | 1472.73 | 54550.39 |
| 206 | 2041-05 | 1647.80 | 170.47 | 1477.33 | 53073.06 |
| 207 | 2041-06 | 1647.80 | 165.85 | 1481.95 | 51591.11 |
| 208 | 2041-07 | 1647.80 | 161.22 | 1486.58 | 50104.53 |
| 209 | 2041-08 | 1647.80 | 156.58 | 1491.23 | 48613.30 |
| 210 | 2041-09 | 1647.80 | 151.92 | 1495.89 | 47117.42 |
| 211 | 2041-10 | 1647.80 | 147.24 | 1500.56 | 45616.86 |
| 212 | 2041-11 | 1647.80 | 142.55 | 1505.25 | 44111.61 |
| 213 | 2041-12 | 1647.80 | 137.85 | 1509.95 | 42601.65 |
| 214 | 2042-01 | 1647.80 | 133.13 | 1514.67 | 41086.98 |
| 215 | 2042-02 | 1647.80 | 128.40 | 1519.41 | 39567.57 |
| 216 | 2042-03 | 1647.80 | 123.65 | 1524.15 | 38043.42 |
| 217 | 2042-04 | 1647.80 | 118.89 | 1528.92 | 36514.50 |
| 218 | 2042-05 | 1647.80 | 114.11 | 1533.69 | 34980.81 |
| 219 | 2042-06 | 1647.80 | 109.32 | 1538.49 | 33442.32 |
| 220 | 2042-07 | 1647.80 | 104.51 | 1543.30 | 31899.02 |
| 221 | 2042-08 | 1647.80 | 99.68 | 1548.12 | 30350.91 |
| 222 | 2042-09 | 1647.80 | 94.85 | 1552.96 | 28797.95 |
| 223 | 2042-10 | 1647.80 | 89.99 | 1557.81 | 27240.14 |
| 224 | 2042-11 | 1647.80 | 85.13 | 1562.68 | 25677.46 |
| 225 | 2042-12 | 1647.80 | 80.24 | 1567.56 | 24109.90 |
| 226 | 2043-01 | 1647.80 | 75.34 | 1572.46 | 22537.44 |
| 227 | 2043-02 | 1647.80 | 70.43 | 1577.37 | 20960.07 |
| 228 | 2043-03 | 1647.80 | 65.50 | 1582.30 | 19377.77 |
| 229 | 2043-04 | 1647.80 | 60.56 | 1587.25 | 17790.52 |
| 230 | 2043-05 | 1647.80 | 55.60 | 1592.21 | 16198.31 |
| 231 | 2043-06 | 1647.80 | 50.62 | 1597.18 | 14601.13 |
| 232 | 2043-07 | 1647.80 | 45.63 | 1602.17 | 12998.96 |
| 233 | 2043-08 | 1647.80 | 40.62 | 1607.18 | 11391.78 |
| 234 | 2043-09 | 1647.80 | 35.60 | 1612.20 | 9779.57 |
| 235 | 2043-10 | 1647.80 | 30.56 | 1617.24 | 8162.33 |
| 236 | 2043-11 | 1647.80 | 25.51 | 1622.30 | 6540.04 |
| 237 | 2043-12 | 1647.80 | 20.44 | 1627.37 | 4912.67 |
| 238 | 2044-01 | 1647.80 | 15.35 | 1632.45 | 3280.22 |
| 239 | 2044-02 | 1647.80 | 10.25 | 1637.55 | 1642.67 |
| 240 | 2044-03 | 1647.80 | 5.13 | 1642.67 | 0.00 |
等额本金还款方式：
贷款总额：27.79万
还款月数：20年
首月还款：2026.56元
每月递减：3.62元
利息总额：10.47万
本息合计：38.26万
节省利息：12887.37元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-04 | 2026.56 | 868.52 | 1158.03 | 276769.97 |
| 2 | 2024-05 | 2022.94 | 864.91 | 1158.03 | 275611.93 |
| 3 | 2024-06 | 2019.32 | 861.29 | 1158.03 | 274453.90 |
| 4 | 2024-07 | 2015.70 | 857.67 | 1158.03 | 273295.87 |
| 5 | 2024-08 | 2012.08 | 854.05 | 1158.03 | 272137.83 |
| 6 | 2024-09 | 2008.46 | 850.43 | 1158.03 | 270979.80 |
| 7 | 2024-10 | 2004.85 | 846.81 | 1158.03 | 269821.77 |
| 8 | 2024-11 | 2001.23 | 843.19 | 1158.03 | 268663.73 |
| 9 | 2024-12 | 1997.61 | 839.57 | 1158.03 | 267505.70 |
| 10 | 2025-01 | 1993.99 | 835.96 | 1158.03 | 266347.67 |
| 11 | 2025-02 | 1990.37 | 832.34 | 1158.03 | 265189.63 |
| 12 | 2025-03 | 1986.75 | 828.72 | 1158.03 | 264031.60 |
| 13 | 2025-04 | 1983.13 | 825.10 | 1158.03 | 262873.57 |
| 14 | 2025-05 | 1979.51 | 821.48 | 1158.03 | 261715.53 |
| 15 | 2025-06 | 1975.89 | 817.86 | 1158.03 | 260557.50 |
| 16 | 2025-07 | 1972.28 | 814.24 | 1158.03 | 259399.47 |
| 17 | 2025-08 | 1968.66 | 810.62 | 1158.03 | 258241.43 |
| 18 | 2025-09 | 1965.04 | 807.00 | 1158.03 | 257083.40 |
| 19 | 2025-10 | 1961.42 | 803.39 | 1158.03 | 255925.37 |
| 20 | 2025-11 | 1957.80 | 799.77 | 1158.03 | 254767.33 |
| 21 | 2025-12 | 1954.18 | 796.15 | 1158.03 | 253609.30 |
| 22 | 2026-01 | 1950.56 | 792.53 | 1158.03 | 252451.27 |
| 23 | 2026-02 | 1946.94 | 788.91 | 1158.03 | 251293.23 |
| 24 | 2026-03 | 1943.32 | 785.29 | 1158.03 | 250135.20 |
| 25 | 2026-04 | 1939.71 | 781.67 | 1158.03 | 248977.17 |
| 26 | 2026-05 | 1936.09 | 778.05 | 1158.03 | 247819.13 |
| 27 | 2026-06 | 1932.47 | 774.43 | 1158.03 | 246661.10 |
| 28 | 2026-07 | 1928.85 | 770.82 | 1158.03 | 245503.07 |
| 29 | 2026-08 | 1925.23 | 767.20 | 1158.03 | 244345.03 |
| 30 | 2026-09 | 1921.61 | 763.58 | 1158.03 | 243187.00 |
| 31 | 2026-10 | 1917.99 | 759.96 | 1158.03 | 242028.97 |
| 32 | 2026-11 | 1914.37 | 756.34 | 1158.03 | 240870.93 |
| 33 | 2026-12 | 1910.76 | 752.72 | 1158.03 | 239712.90 |
| 34 | 2027-01 | 1907.14 | 749.10 | 1158.03 | 238554.87 |
| 35 | 2027-02 | 1903.52 | 745.48 | 1158.03 | 237396.83 |
| 36 | 2027-03 | 1899.90 | 741.87 | 1158.03 | 236238.80 |
| 37 | 2027-04 | 1896.28 | 738.25 | 1158.03 | 235080.77 |
| 38 | 2027-05 | 1892.66 | 734.63 | 1158.03 | 233922.73 |
| 39 | 2027-06 | 1889.04 | 731.01 | 1158.03 | 232764.70 |
| 40 | 2027-07 | 1885.42 | 727.39 | 1158.03 | 231606.67 |
| 41 | 2027-08 | 1881.80 | 723.77 | 1158.03 | 230448.63 |
| 42 | 2027-09 | 1878.19 | 720.15 | 1158.03 | 229290.60 |
| 43 | 2027-10 | 1874.57 | 716.53 | 1158.03 | 228132.57 |
| 44 | 2027-11 | 1870.95 | 712.91 | 1158.03 | 226974.53 |
| 45 | 2027-12 | 1867.33 | 709.30 | 1158.03 | 225816.50 |
| 46 | 2028-01 | 1863.71 | 705.68 | 1158.03 | 224658.47 |
| 47 | 2028-02 | 1860.09 | 702.06 | 1158.03 | 223500.43 |
| 48 | 2028-03 | 1856.47 | 698.44 | 1158.03 | 222342.40 |
| 49 | 2028-04 | 1852.85 | 694.82 | 1158.03 | 221184.37 |
| 50 | 2028-05 | 1849.23 | 691.20 | 1158.03 | 220026.33 |
| 51 | 2028-06 | 1845.62 | 687.58 | 1158.03 | 218868.30 |
| 52 | 2028-07 | 1842.00 | 683.96 | 1158.03 | 217710.27 |
| 53 | 2028-08 | 1838.38 | 680.34 | 1158.03 | 216552.23 |
| 54 | 2028-09 | 1834.76 | 676.73 | 1158.03 | 215394.20 |
| 55 | 2028-10 | 1831.14 | 673.11 | 1158.03 | 214236.17 |
| 56 | 2028-11 | 1827.52 | 669.49 | 1158.03 | 213078.13 |
| 57 | 2028-12 | 1823.90 | 665.87 | 1158.03 | 211920.10 |
| 58 | 2029-01 | 1820.28 | 662.25 | 1158.03 | 210762.07 |
| 59 | 2029-02 | 1816.66 | 658.63 | 1158.03 | 209604.03 |
| 60 | 2029-03 | 1813.05 | 655.01 | 1158.03 | 208446.00 |
| 61 | 2029-04 | 1809.43 | 651.39 | 1158.03 | 207287.97 |
| 62 | 2029-05 | 1805.81 | 647.77 | 1158.03 | 206129.93 |
| 63 | 2029-06 | 1802.19 | 644.16 | 1158.03 | 204971.90 |
| 64 | 2029-07 | 1798.57 | 640.54 | 1158.03 | 203813.87 |
| 65 | 2029-08 | 1794.95 | 636.92 | 1158.03 | 202655.83 |
| 66 | 2029-09 | 1791.33 | 633.30 | 1158.03 | 201497.80 |
| 67 | 2029-10 | 1787.71 | 629.68 | 1158.03 | 200339.77 |
| 68 | 2029-11 | 1784.10 | 626.06 | 1158.03 | 199181.73 |
| 69 | 2029-12 | 1780.48 | 622.44 | 1158.03 | 198023.70 |
| 70 | 2030-01 | 1776.86 | 618.82 | 1158.03 | 196865.67 |
| 71 | 2030-02 | 1773.24 | 615.21 | 1158.03 | 195707.63 |
| 72 | 2030-03 | 1769.62 | 611.59 | 1158.03 | 194549.60 |
| 73 | 2030-04 | 1766.00 | 607.97 | 1158.03 | 193391.57 |
| 74 | 2030-05 | 1762.38 | 604.35 | 1158.03 | 192233.53 |
| 75 | 2030-06 | 1758.76 | 600.73 | 1158.03 | 191075.50 |
| 76 | 2030-07 | 1755.14 | 597.11 | 1158.03 | 189917.47 |
| 77 | 2030-08 | 1751.53 | 593.49 | 1158.03 | 188759.43 |
| 78 | 2030-09 | 1747.91 | 589.87 | 1158.03 | 187601.40 |
| 79 | 2030-10 | 1744.29 | 586.25 | 1158.03 | 186443.37 |
| 80 | 2030-11 | 1740.67 | 582.64 | 1158.03 | 185285.33 |
| 81 | 2030-12 | 1737.05 | 579.02 | 1158.03 | 184127.30 |
| 82 | 2031-01 | 1733.43 | 575.40 | 1158.03 | 182969.27 |
| 83 | 2031-02 | 1729.81 | 571.78 | 1158.03 | 181811.23 |
| 84 | 2031-03 | 1726.19 | 568.16 | 1158.03 | 180653.20 |
| 85 | 2031-04 | 1722.57 | 564.54 | 1158.03 | 179495.17 |
| 86 | 2031-05 | 1718.96 | 560.92 | 1158.03 | 178337.13 |
| 87 | 2031-06 | 1715.34 | 557.30 | 1158.03 | 177179.10 |
| 88 | 2031-07 | 1711.72 | 553.68 | 1158.03 | 176021.07 |
| 89 | 2031-08 | 1708.10 | 550.07 | 1158.03 | 174863.03 |
| 90 | 2031-09 | 1704.48 | 546.45 | 1158.03 | 173705.00 |
| 91 | 2031-10 | 1700.86 | 542.83 | 1158.03 | 172546.97 |
| 92 | 2031-11 | 1697.24 | 539.21 | 1158.03 | 171388.93 |
| 93 | 2031-12 | 1693.62 | 535.59 | 1158.03 | 170230.90 |
| 94 | 2032-01 | 1690.00 | 531.97 | 1158.03 | 169072.87 |
| 95 | 2032-02 | 1686.39 | 528.35 | 1158.03 | 167914.83 |
| 96 | 2032-03 | 1682.77 | 524.73 | 1158.03 | 166756.80 |
| 97 | 2032-04 | 1679.15 | 521.11 | 1158.03 | 165598.77 |
| 98 | 2032-05 | 1675.53 | 517.50 | 1158.03 | 164440.73 |
| 99 | 2032-06 | 1671.91 | 513.88 | 1158.03 | 163282.70 |
| 100 | 2032-07 | 1668.29 | 510.26 | 1158.03 | 162124.67 |
| 101 | 2032-08 | 1664.67 | 506.64 | 1158.03 | 160966.63 |
| 102 | 2032-09 | 1661.05 | 503.02 | 1158.03 | 159808.60 |
| 103 | 2032-10 | 1657.44 | 499.40 | 1158.03 | 158650.57 |
| 104 | 2032-11 | 1653.82 | 495.78 | 1158.03 | 157492.53 |
| 105 | 2032-12 | 1650.20 | 492.16 | 1158.03 | 156334.50 |
| 106 | 2033-01 | 1646.58 | 488.55 | 1158.03 | 155176.47 |
| 107 | 2033-02 | 1642.96 | 484.93 | 1158.03 | 154018.43 |
| 108 | 2033-03 | 1639.34 | 481.31 | 1158.03 | 152860.40 |
| 109 | 2033-04 | 1635.72 | 477.69 | 1158.03 | 151702.37 |
| 110 | 2033-05 | 1632.10 | 474.07 | 1158.03 | 150544.33 |
| 111 | 2033-06 | 1628.48 | 470.45 | 1158.03 | 149386.30 |
| 112 | 2033-07 | 1624.87 | 466.83 | 1158.03 | 148228.27 |
| 113 | 2033-08 | 1621.25 | 463.21 | 1158.03 | 147070.23 |
| 114 | 2033-09 | 1617.63 | 459.59 | 1158.03 | 145912.20 |
| 115 | 2033-10 | 1614.01 | 455.98 | 1158.03 | 144754.17 |
| 116 | 2033-11 | 1610.39 | 452.36 | 1158.03 | 143596.13 |
| 117 | 2033-12 | 1606.77 | 448.74 | 1158.03 | 142438.10 |
| 118 | 2034-01 | 1603.15 | 445.12 | 1158.03 | 141280.07 |
| 119 | 2034-02 | 1599.53 | 441.50 | 1158.03 | 140122.03 |
| 120 | 2034-03 | 1595.91 | 437.88 | 1158.03 | 138964.00 |
| 121 | 2034-04 | 1592.30 | 434.26 | 1158.03 | 137805.97 |
| 122 | 2034-05 | 1588.68 | 430.64 | 1158.03 | 136647.93 |
| 123 | 2034-06 | 1585.06 | 427.02 | 1158.03 | 135489.90 |
| 124 | 2034-07 | 1581.44 | 423.41 | 1158.03 | 134331.87 |
| 125 | 2034-08 | 1577.82 | 419.79 | 1158.03 | 133173.83 |
| 126 | 2034-09 | 1574.20 | 416.17 | 1158.03 | 132015.80 |
| 127 | 2034-10 | 1570.58 | 412.55 | 1158.03 | 130857.77 |
| 128 | 2034-11 | 1566.96 | 408.93 | 1158.03 | 129699.73 |
| 129 | 2034-12 | 1563.35 | 405.31 | 1158.03 | 128541.70 |
| 130 | 2035-01 | 1559.73 | 401.69 | 1158.03 | 127383.67 |
| 131 | 2035-02 | 1556.11 | 398.07 | 1158.03 | 126225.63 |
| 132 | 2035-03 | 1552.49 | 394.46 | 1158.03 | 125067.60 |
| 133 | 2035-04 | 1548.87 | 390.84 | 1158.03 | 123909.57 |
| 134 | 2035-05 | 1545.25 | 387.22 | 1158.03 | 122751.53 |
| 135 | 2035-06 | 1541.63 | 383.60 | 1158.03 | 121593.50 |
| 136 | 2035-07 | 1538.01 | 379.98 | 1158.03 | 120435.47 |
| 137 | 2035-08 | 1534.39 | 376.36 | 1158.03 | 119277.43 |
| 138 | 2035-09 | 1530.78 | 372.74 | 1158.03 | 118119.40 |
| 139 | 2035-10 | 1527.16 | 369.12 | 1158.03 | 116961.37 |
| 140 | 2035-11 | 1523.54 | 365.50 | 1158.03 | 115803.33 |
| 141 | 2035-12 | 1519.92 | 361.89 | 1158.03 | 114645.30 |
| 142 | 2036-01 | 1516.30 | 358.27 | 1158.03 | 113487.27 |
| 143 | 2036-02 | 1512.68 | 354.65 | 1158.03 | 112329.23 |
| 144 | 2036-03 | 1509.06 | 351.03 | 1158.03 | 111171.20 |
| 145 | 2036-04 | 1505.44 | 347.41 | 1158.03 | 110013.17 |
| 146 | 2036-05 | 1501.82 | 343.79 | 1158.03 | 108855.13 |
| 147 | 2036-06 | 1498.21 | 340.17 | 1158.03 | 107697.10 |
| 148 | 2036-07 | 1494.59 | 336.55 | 1158.03 | 106539.07 |
| 149 | 2036-08 | 1490.97 | 332.93 | 1158.03 | 105381.03 |
| 150 | 2036-09 | 1487.35 | 329.32 | 1158.03 | 104223.00 |
| 151 | 2036-10 | 1483.73 | 325.70 | 1158.03 | 103064.97 |
| 152 | 2036-11 | 1480.11 | 322.08 | 1158.03 | 101906.93 |
| 153 | 2036-12 | 1476.49 | 318.46 | 1158.03 | 100748.90 |
| 154 | 2037-01 | 1472.87 | 314.84 | 1158.03 | 99590.87 |
| 155 | 2037-02 | 1469.25 | 311.22 | 1158.03 | 98432.83 |
| 156 | 2037-03 | 1465.64 | 307.60 | 1158.03 | 97274.80 |
| 157 | 2037-04 | 1462.02 | 303.98 | 1158.03 | 96116.77 |
| 158 | 2037-05 | 1458.40 | 300.36 | 1158.03 | 94958.73 |
| 159 | 2037-06 | 1454.78 | 296.75 | 1158.03 | 93800.70 |
| 160 | 2037-07 | 1451.16 | 293.13 | 1158.03 | 92642.67 |
| 161 | 2037-08 | 1447.54 | 289.51 | 1158.03 | 91484.63 |
| 162 | 2037-09 | 1443.92 | 285.89 | 1158.03 | 90326.60 |
| 163 | 2037-10 | 1440.30 | 282.27 | 1158.03 | 89168.57 |
| 164 | 2037-11 | 1436.69 | 278.65 | 1158.03 | 88010.53 |
| 165 | 2037-12 | 1433.07 | 275.03 | 1158.03 | 86852.50 |
| 166 | 2038-01 | 1429.45 | 271.41 | 1158.03 | 85694.47 |
| 167 | 2038-02 | 1425.83 | 267.80 | 1158.03 | 84536.43 |
| 168 | 2038-03 | 1422.21 | 264.18 | 1158.03 | 83378.40 |
| 169 | 2038-04 | 1418.59 | 260.56 | 1158.03 | 82220.37 |
| 170 | 2038-05 | 1414.97 | 256.94 | 1158.03 | 81062.33 |
| 171 | 2038-06 | 1411.35 | 253.32 | 1158.03 | 79904.30 |
| 172 | 2038-07 | 1407.73 | 249.70 | 1158.03 | 78746.27 |
| 173 | 2038-08 | 1404.12 | 246.08 | 1158.03 | 77588.23 |
| 174 | 2038-09 | 1400.50 | 242.46 | 1158.03 | 76430.20 |
| 175 | 2038-10 | 1396.88 | 238.84 | 1158.03 | 75272.17 |
| 176 | 2038-11 | 1393.26 | 235.23 | 1158.03 | 74114.13 |
| 177 | 2038-12 | 1389.64 | 231.61 | 1158.03 | 72956.10 |
| 178 | 2039-01 | 1386.02 | 227.99 | 1158.03 | 71798.07 |
| 179 | 2039-02 | 1382.40 | 224.37 | 1158.03 | 70640.03 |
| 180 | 2039-03 | 1378.78 | 220.75 | 1158.03 | 69482.00 |
| 181 | 2039-04 | 1375.16 | 217.13 | 1158.03 | 68323.97 |
| 182 | 2039-05 | 1371.55 | 213.51 | 1158.03 | 67165.93 |
| 183 | 2039-06 | 1367.93 | 209.89 | 1158.03 | 66007.90 |
| 184 | 2039-07 | 1364.31 | 206.27 | 1158.03 | 64849.87 |
| 185 | 2039-08 | 1360.69 | 202.66 | 1158.03 | 63691.83 |
| 186 | 2039-09 | 1357.07 | 199.04 | 1158.03 | 62533.80 |
| 187 | 2039-10 | 1353.45 | 195.42 | 1158.03 | 61375.77 |
| 188 | 2039-11 | 1349.83 | 191.80 | 1158.03 | 60217.73 |
| 189 | 2039-12 | 1346.21 | 188.18 | 1158.03 | 59059.70 |
| 190 | 2040-01 | 1342.59 | 184.56 | 1158.03 | 57901.67 |
| 191 | 2040-02 | 1338.98 | 180.94 | 1158.03 | 56743.63 |
| 192 | 2040-03 | 1335.36 | 177.32 | 1158.03 | 55585.60 |
| 193 | 2040-04 | 1331.74 | 173.71 | 1158.03 | 54427.57 |
| 194 | 2040-05 | 1328.12 | 170.09 | 1158.03 | 53269.53 |
| 195 | 2040-06 | 1324.50 | 166.47 | 1158.03 | 52111.50 |
| 196 | 2040-07 | 1320.88 | 162.85 | 1158.03 | 50953.47 |
| 197 | 2040-08 | 1317.26 | 159.23 | 1158.03 | 49795.43 |
| 198 | 2040-09 | 1313.64 | 155.61 | 1158.03 | 48637.40 |
| 199 | 2040-10 | 1310.03 | 151.99 | 1158.03 | 47479.37 |
| 200 | 2040-11 | 1306.41 | 148.37 | 1158.03 | 46321.33 |
| 201 | 2040-12 | 1302.79 | 144.75 | 1158.03 | 45163.30 |
| 202 | 2041-01 | 1299.17 | 141.14 | 1158.03 | 44005.27 |
| 203 | 2041-02 | 1295.55 | 137.52 | 1158.03 | 42847.23 |
| 204 | 2041-03 | 1291.93 | 133.90 | 1158.03 | 41689.20 |
| 205 | 2041-04 | 1288.31 | 130.28 | 1158.03 | 40531.17 |
| 206 | 2041-05 | 1284.69 | 126.66 | 1158.03 | 39373.13 |
| 207 | 2041-06 | 1281.07 | 123.04 | 1158.03 | 38215.10 |
| 208 | 2041-07 | 1277.46 | 119.42 | 1158.03 | 37057.07 |
| 209 | 2041-08 | 1273.84 | 115.80 | 1158.03 | 35899.03 |
| 210 | 2041-09 | 1270.22 | 112.18 | 1158.03 | 34741.00 |
| 211 | 2041-10 | 1266.60 | 108.57 | 1158.03 | 33582.97 |
| 212 | 2041-11 | 1262.98 | 104.95 | 1158.03 | 32424.93 |
| 213 | 2041-12 | 1259.36 | 101.33 | 1158.03 | 31266.90 |
| 214 | 2042-01 | 1255.74 | 97.71 | 1158.03 | 30108.87 |
| 215 | 2042-02 | 1252.12 | 94.09 | 1158.03 | 28950.83 |
| 216 | 2042-03 | 1248.50 | 90.47 | 1158.03 | 27792.80 |
| 217 | 2042-04 | 1244.89 | 86.85 | 1158.03 | 26634.77 |
| 218 | 2042-05 | 1241.27 | 83.23 | 1158.03 | 25476.73 |
| 219 | 2042-06 | 1237.65 | 79.61 | 1158.03 | 24318.70 |
| 220 | 2042-07 | 1234.03 | 76.00 | 1158.03 | 23160.67 |
| 221 | 2042-08 | 1230.41 | 72.38 | 1158.03 | 22002.63 |
| 222 | 2042-09 | 1226.79 | 68.76 | 1158.03 | 20844.60 |
| 223 | 2042-10 | 1223.17 | 65.14 | 1158.03 | 19686.57 |
| 224 | 2042-11 | 1219.55 | 61.52 | 1158.03 | 18528.53 |
| 225 | 2042-12 | 1215.93 | 57.90 | 1158.03 | 17370.50 |
| 226 | 2043-01 | 1212.32 | 54.28 | 1158.03 | 16212.47 |
| 227 | 2043-02 | 1208.70 | 50.66 | 1158.03 | 15054.43 |
| 228 | 2043-03 | 1205.08 | 47.05 | 1158.03 | 13896.40 |
| 229 | 2043-04 | 1201.46 | 43.43 | 1158.03 | 12738.37 |
| 230 | 2043-05 | 1197.84 | 39.81 | 1158.03 | 11580.33 |
| 231 | 2043-06 | 1194.22 | 36.19 | 1158.03 | 10422.30 |
| 232 | 2043-07 | 1190.60 | 32.57 | 1158.03 | 9264.27 |
| 233 | 2043-08 | 1186.98 | 28.95 | 1158.03 | 8106.23 |
| 234 | 2043-09 | 1183.37 | 25.33 | 1158.03 | 6948.20 |
| 235 | 2043-10 | 1179.75 | 21.71 | 1158.03 | 5790.17 |
| 236 | 2043-11 | 1176.13 | 18.09 | 1158.03 | 4632.13 |
| 237 | 2043-12 | 1172.51 | 14.48 | 1158.03 | 3474.10 |
| 238 | 2044-01 | 1168.89 | 10.86 | 1158.03 | 2316.07 |
| 239 | 2044-02 | 1165.27 | 7.24 | 1158.03 | 1158.03 |
| 240 | 2044-03 | 1161.65 | 3.62 | 1158.03 | 0.00 |