贷款20.84万（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：20.84万
还款月数：20年
每月还款：1235.85元
利息总额：8.82万
本息合计：29.66万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-03 | 1235.85 | 651.39 | 584.46 | 207861.54 |
| 2 | 2024-04 | 1235.85 | 649.57 | 586.28 | 207275.26 |
| 3 | 2024-05 | 1235.85 | 647.74 | 588.12 | 206687.14 |
| 4 | 2024-06 | 1235.85 | 645.90 | 589.95 | 206097.19 |
| 5 | 2024-07 | 1235.85 | 644.05 | 591.80 | 205505.39 |
| 6 | 2024-08 | 1235.85 | 642.20 | 593.65 | 204911.74 |
| 7 | 2024-09 | 1235.85 | 640.35 | 595.50 | 204316.24 |
| 8 | 2024-10 | 1235.85 | 638.49 | 597.36 | 203718.87 |
| 9 | 2024-11 | 1235.85 | 636.62 | 599.23 | 203119.64 |
| 10 | 2024-12 | 1235.85 | 634.75 | 601.10 | 202518.54 |
| 11 | 2025-01 | 1235.85 | 632.87 | 602.98 | 201915.56 |
| 12 | 2025-02 | 1235.85 | 630.99 | 604.87 | 201310.69 |
| 13 | 2025-03 | 1235.85 | 629.10 | 606.76 | 200703.94 |
| 14 | 2025-04 | 1235.85 | 627.20 | 608.65 | 200095.28 |
| 15 | 2025-05 | 1235.85 | 625.30 | 610.55 | 199484.73 |
| 16 | 2025-06 | 1235.85 | 623.39 | 612.46 | 198872.27 |
| 17 | 2025-07 | 1235.85 | 621.48 | 614.38 | 198257.89 |
| 18 | 2025-08 | 1235.85 | 619.56 | 616.30 | 197641.60 |
| 19 | 2025-09 | 1235.85 | 617.63 | 618.22 | 197023.37 |
| 20 | 2025-10 | 1235.85 | 615.70 | 620.15 | 196403.22 |
| 21 | 2025-11 | 1235.85 | 613.76 | 622.09 | 195781.13 |
| 22 | 2025-12 | 1235.85 | 611.82 | 624.04 | 195157.09 |
| 23 | 2026-01 | 1235.85 | 609.87 | 625.99 | 194531.11 |
| 24 | 2026-02 | 1235.85 | 607.91 | 627.94 | 193903.16 |
| 25 | 2026-03 | 1235.85 | 605.95 | 629.90 | 193273.26 |
| 26 | 2026-04 | 1235.85 | 603.98 | 631.87 | 192641.39 |
| 27 | 2026-05 | 1235.85 | 602.00 | 633.85 | 192007.54 |
| 28 | 2026-06 | 1235.85 | 600.02 | 635.83 | 191371.71 |
| 29 | 2026-07 | 1235.85 | 598.04 | 637.82 | 190733.89 |
| 30 | 2026-08 | 1235.85 | 596.04 | 639.81 | 190094.09 |
| 31 | 2026-09 | 1235.85 | 594.04 | 641.81 | 189452.28 |
| 32 | 2026-10 | 1235.85 | 592.04 | 643.81 | 188808.46 |
| 33 | 2026-11 | 1235.85 | 590.03 | 645.83 | 188162.64 |
| 34 | 2026-12 | 1235.85 | 588.01 | 647.84 | 187514.79 |
| 35 | 2027-01 | 1235.85 | 585.98 | 649.87 | 186864.93 |
| 36 | 2027-02 | 1235.85 | 583.95 | 651.90 | 186213.03 |
| 37 | 2027-03 | 1235.85 | 581.92 | 653.94 | 185559.09 |
| 38 | 2027-04 | 1235.85 | 579.87 | 655.98 | 184903.11 |
| 39 | 2027-05 | 1235.85 | 577.82 | 658.03 | 184245.08 |
| 40 | 2027-06 | 1235.85 | 575.77 | 660.09 | 183585.00 |
| 41 | 2027-07 | 1235.85 | 573.70 | 662.15 | 182922.85 |
| 42 | 2027-08 | 1235.85 | 571.63 | 664.22 | 182258.63 |
| 43 | 2027-09 | 1235.85 | 569.56 | 666.29 | 181592.33 |
| 44 | 2027-10 | 1235.85 | 567.48 | 668.38 | 180923.96 |
| 45 | 2027-11 | 1235.85 | 565.39 | 670.46 | 180253.49 |
| 46 | 2027-12 | 1235.85 | 563.29 | 672.56 | 179580.93 |
| 47 | 2028-01 | 1235.85 | 561.19 | 674.66 | 178906.27 |
| 48 | 2028-02 | 1235.85 | 559.08 | 676.77 | 178229.50 |
| 49 | 2028-03 | 1235.85 | 556.97 | 678.88 | 177550.62 |
| 50 | 2028-04 | 1235.85 | 554.85 | 681.01 | 176869.61 |
| 51 | 2028-05 | 1235.85 | 552.72 | 683.13 | 176186.48 |
| 52 | 2028-06 | 1235.85 | 550.58 | 685.27 | 175501.21 |
| 53 | 2028-07 | 1235.85 | 548.44 | 687.41 | 174813.80 |
| 54 | 2028-08 | 1235.85 | 546.29 | 689.56 | 174124.24 |
| 55 | 2028-09 | 1235.85 | 544.14 | 691.71 | 173432.52 |
| 56 | 2028-10 | 1235.85 | 541.98 | 693.88 | 172738.65 |
| 57 | 2028-11 | 1235.85 | 539.81 | 696.04 | 172042.61 |
| 58 | 2028-12 | 1235.85 | 537.63 | 698.22 | 171344.39 |
| 59 | 2029-01 | 1235.85 | 535.45 | 700.40 | 170643.99 |
| 60 | 2029-02 | 1235.85 | 533.26 | 702.59 | 169941.40 |
| 61 | 2029-03 | 1235.85 | 531.07 | 704.79 | 169236.61 |
| 62 | 2029-04 | 1235.85 | 528.86 | 706.99 | 168529.62 |
| 63 | 2029-05 | 1235.85 | 526.66 | 709.20 | 167820.43 |
| 64 | 2029-06 | 1235.85 | 524.44 | 711.41 | 167109.01 |
| 65 | 2029-07 | 1235.85 | 522.22 | 713.64 | 166395.38 |
| 66 | 2029-08 | 1235.85 | 519.99 | 715.87 | 165679.51 |
| 67 | 2029-09 | 1235.85 | 517.75 | 718.10 | 164961.41 |
| 68 | 2029-10 | 1235.85 | 515.50 | 720.35 | 164241.06 |
| 69 | 2029-11 | 1235.85 | 513.25 | 722.60 | 163518.46 |
| 70 | 2029-12 | 1235.85 | 511.00 | 724.86 | 162793.60 |
| 71 | 2030-01 | 1235.85 | 508.73 | 727.12 | 162066.48 |
| 72 | 2030-02 | 1235.85 | 506.46 | 729.39 | 161337.09 |
| 73 | 2030-03 | 1235.85 | 504.18 | 731.67 | 160605.42 |
| 74 | 2030-04 | 1235.85 | 501.89 | 733.96 | 159871.46 |
| 75 | 2030-05 | 1235.85 | 499.60 | 736.25 | 159135.20 |
| 76 | 2030-06 | 1235.85 | 497.30 | 738.55 | 158396.65 |
| 77 | 2030-07 | 1235.85 | 494.99 | 740.86 | 157655.78 |
| 78 | 2030-08 | 1235.85 | 492.67 | 743.18 | 156912.61 |
| 79 | 2030-09 | 1235.85 | 490.35 | 745.50 | 156167.11 |
| 80 | 2030-10 | 1235.85 | 488.02 | 747.83 | 155419.28 |
| 81 | 2030-11 | 1235.85 | 485.69 | 750.17 | 154669.11 |
| 82 | 2030-12 | 1235.85 | 483.34 | 752.51 | 153916.60 |
| 83 | 2031-01 | 1235.85 | 480.99 | 754.86 | 153161.74 |
| 84 | 2031-02 | 1235.85 | 478.63 | 757.22 | 152404.52 |
| 85 | 2031-03 | 1235.85 | 476.26 | 759.59 | 151644.93 |
| 86 | 2031-04 | 1235.85 | 473.89 | 761.96 | 150882.97 |
| 87 | 2031-05 | 1235.85 | 471.51 | 764.34 | 150118.62 |
| 88 | 2031-06 | 1235.85 | 469.12 | 766.73 | 149351.89 |
| 89 | 2031-07 | 1235.85 | 466.72 | 769.13 | 148582.76 |
| 90 | 2031-08 | 1235.85 | 464.32 | 771.53 | 147811.23 |
| 91 | 2031-09 | 1235.85 | 461.91 | 773.94 | 147037.29 |
| 92 | 2031-10 | 1235.85 | 459.49 | 776.36 | 146260.93 |
| 93 | 2031-11 | 1235.85 | 457.07 | 778.79 | 145482.14 |
| 94 | 2031-12 | 1235.85 | 454.63 | 781.22 | 144700.92 |
| 95 | 2032-01 | 1235.85 | 452.19 | 783.66 | 143917.26 |
| 96 | 2032-02 | 1235.85 | 449.74 | 786.11 | 143131.15 |
| 97 | 2032-03 | 1235.85 | 447.28 | 788.57 | 142342.59 |
| 98 | 2032-04 | 1235.85 | 444.82 | 791.03 | 141551.55 |
| 99 | 2032-05 | 1235.85 | 442.35 | 793.50 | 140758.05 |
| 100 | 2032-06 | 1235.85 | 439.87 | 795.98 | 139962.07 |
| 101 | 2032-07 | 1235.85 | 437.38 | 798.47 | 139163.60 |
| 102 | 2032-08 | 1235.85 | 434.89 | 800.97 | 138362.63 |
| 103 | 2032-09 | 1235.85 | 432.38 | 803.47 | 137559.16 |
| 104 | 2032-10 | 1235.85 | 429.87 | 805.98 | 136753.18 |
| 105 | 2032-11 | 1235.85 | 427.35 | 808.50 | 135944.68 |
| 106 | 2032-12 | 1235.85 | 424.83 | 811.02 | 135133.66 |
| 107 | 2033-01 | 1235.85 | 422.29 | 813.56 | 134320.10 |
| 108 | 2033-02 | 1235.85 | 419.75 | 816.10 | 133504.00 |
| 109 | 2033-03 | 1235.85 | 417.20 | 818.65 | 132685.35 |
| 110 | 2033-04 | 1235.85 | 414.64 | 821.21 | 131864.14 |
| 111 | 2033-05 | 1235.85 | 412.08 | 823.78 | 131040.36 |
| 112 | 2033-06 | 1235.85 | 409.50 | 826.35 | 130214.01 |
| 113 | 2033-07 | 1235.85 | 406.92 | 828.93 | 129385.08 |
| 114 | 2033-08 | 1235.85 | 404.33 | 831.52 | 128553.55 |
| 115 | 2033-09 | 1235.85 | 401.73 | 834.12 | 127719.43 |
| 116 | 2033-10 | 1235.85 | 399.12 | 836.73 | 126882.70 |
| 117 | 2033-11 | 1235.85 | 396.51 | 839.34 | 126043.36 |
| 118 | 2033-12 | 1235.85 | 393.89 | 841.97 | 125201.39 |
| 119 | 2034-01 | 1235.85 | 391.25 | 844.60 | 124356.79 |
| 120 | 2034-02 | 1235.85 | 388.61 | 847.24 | 123509.56 |
| 121 | 2034-03 | 1235.85 | 385.97 | 849.88 | 122659.67 |
| 122 | 2034-04 | 1235.85 | 383.31 | 852.54 | 121807.13 |
| 123 | 2034-05 | 1235.85 | 380.65 | 855.20 | 120951.93 |
| 124 | 2034-06 | 1235.85 | 377.97 | 857.88 | 120094.05 |
| 125 | 2034-07 | 1235.85 | 375.29 | 860.56 | 119233.49 |
| 126 | 2034-08 | 1235.85 | 372.60 | 863.25 | 118370.24 |
| 127 | 2034-09 | 1235.85 | 369.91 | 865.94 | 117504.30 |
| 128 | 2034-10 | 1235.85 | 367.20 | 868.65 | 116635.65 |
| 129 | 2034-11 | 1235.85 | 364.49 | 871.37 | 115764.28 |
| 130 | 2034-12 | 1235.85 | 361.76 | 874.09 | 114890.19 |
| 131 | 2035-01 | 1235.85 | 359.03 | 876.82 | 114013.37 |
| 132 | 2035-02 | 1235.85 | 356.29 | 879.56 | 113133.81 |
| 133 | 2035-03 | 1235.85 | 353.54 | 882.31 | 112251.50 |
| 134 | 2035-04 | 1235.85 | 350.79 | 885.07 | 111366.44 |
| 135 | 2035-05 | 1235.85 | 348.02 | 887.83 | 110478.61 |
| 136 | 2035-06 | 1235.85 | 345.25 | 890.61 | 109588.00 |
| 137 | 2035-07 | 1235.85 | 342.46 | 893.39 | 108694.61 |
| 138 | 2035-08 | 1235.85 | 339.67 | 896.18 | 107798.43 |
| 139 | 2035-09 | 1235.85 | 336.87 | 898.98 | 106899.45 |
| 140 | 2035-10 | 1235.85 | 334.06 | 901.79 | 105997.66 |
| 141 | 2035-11 | 1235.85 | 331.24 | 904.61 | 105093.05 |
| 142 | 2035-12 | 1235.85 | 328.42 | 907.44 | 104185.61 |
| 143 | 2036-01 | 1235.85 | 325.58 | 910.27 | 103275.34 |
| 144 | 2036-02 | 1235.85 | 322.74 | 913.12 | 102362.22 |
| 145 | 2036-03 | 1235.85 | 319.88 | 915.97 | 101446.25 |
| 146 | 2036-04 | 1235.85 | 317.02 | 918.83 | 100527.42 |
| 147 | 2036-05 | 1235.85 | 314.15 | 921.70 | 99605.72 |
| 148 | 2036-06 | 1235.85 | 311.27 | 924.58 | 98681.13 |
| 149 | 2036-07 | 1235.85 | 308.38 | 927.47 | 97753.66 |
| 150 | 2036-08 | 1235.85 | 305.48 | 930.37 | 96823.29 |
| 151 | 2036-09 | 1235.85 | 302.57 | 933.28 | 95890.01 |
| 152 | 2036-10 | 1235.85 | 299.66 | 936.20 | 94953.81 |
| 153 | 2036-11 | 1235.85 | 296.73 | 939.12 | 94014.69 |
| 154 | 2036-12 | 1235.85 | 293.80 | 942.06 | 93072.63 |
| 155 | 2037-01 | 1235.85 | 290.85 | 945.00 | 92127.63 |
| 156 | 2037-02 | 1235.85 | 287.90 | 947.95 | 91179.68 |
| 157 | 2037-03 | 1235.85 | 284.94 | 950.92 | 90228.77 |
| 158 | 2037-04 | 1235.85 | 281.96 | 953.89 | 89274.88 |
| 159 | 2037-05 | 1235.85 | 278.98 | 956.87 | 88318.01 |
| 160 | 2037-06 | 1235.85 | 275.99 | 959.86 | 87358.15 |
| 161 | 2037-07 | 1235.85 | 272.99 | 962.86 | 86395.30 |
| 162 | 2037-08 | 1235.85 | 269.99 | 965.87 | 85429.43 |
| 163 | 2037-09 | 1235.85 | 266.97 | 968.89 | 84460.54 |
| 164 | 2037-10 | 1235.85 | 263.94 | 971.91 | 83488.63 |
| 165 | 2037-11 | 1235.85 | 260.90 | 974.95 | 82513.68 |
| 166 | 2037-12 | 1235.85 | 257.86 | 978.00 | 81535.68 |
| 167 | 2038-01 | 1235.85 | 254.80 | 981.05 | 80554.63 |
| 168 | 2038-02 | 1235.85 | 251.73 | 984.12 | 79570.51 |
| 169 | 2038-03 | 1235.85 | 248.66 | 987.19 | 78583.32 |
| 170 | 2038-04 | 1235.85 | 245.57 | 990.28 | 77593.04 |
| 171 | 2038-05 | 1235.85 | 242.48 | 993.37 | 76599.67 |
| 172 | 2038-06 | 1235.85 | 239.37 | 996.48 | 75603.19 |
| 173 | 2038-07 | 1235.85 | 236.26 | 999.59 | 74603.60 |
| 174 | 2038-08 | 1235.85 | 233.14 | 1002.72 | 73600.88 |
| 175 | 2038-09 | 1235.85 | 230.00 | 1005.85 | 72595.03 |
| 176 | 2038-10 | 1235.85 | 226.86 | 1008.99 | 71586.04 |
| 177 | 2038-11 | 1235.85 | 223.71 | 1012.15 | 70573.89 |
| 178 | 2038-12 | 1235.85 | 220.54 | 1015.31 | 69558.58 |
| 179 | 2039-01 | 1235.85 | 217.37 | 1018.48 | 68540.10 |
| 180 | 2039-02 | 1235.85 | 214.19 | 1021.66 | 67518.44 |
| 181 | 2039-03 | 1235.85 | 211.00 | 1024.86 | 66493.58 |
| 182 | 2039-04 | 1235.85 | 207.79 | 1028.06 | 65465.52 |
| 183 | 2039-05 | 1235.85 | 204.58 | 1031.27 | 64434.25 |
| 184 | 2039-06 | 1235.85 | 201.36 | 1034.49 | 63399.75 |
| 185 | 2039-07 | 1235.85 | 198.12 | 1037.73 | 62362.03 |
| 186 | 2039-08 | 1235.85 | 194.88 | 1040.97 | 61321.06 |
| 187 | 2039-09 | 1235.85 | 191.63 | 1044.22 | 60276.83 |
| 188 | 2039-10 | 1235.85 | 188.37 | 1047.49 | 59229.35 |
| 189 | 2039-11 | 1235.85 | 185.09 | 1050.76 | 58178.59 |
| 190 | 2039-12 | 1235.85 | 181.81 | 1054.04 | 57124.54 |
| 191 | 2040-01 | 1235.85 | 178.51 | 1057.34 | 56067.20 |
| 192 | 2040-02 | 1235.85 | 175.21 | 1060.64 | 55006.56 |
| 193 | 2040-03 | 1235.85 | 171.90 | 1063.96 | 53942.61 |
| 194 | 2040-04 | 1235.85 | 168.57 | 1067.28 | 52875.32 |
| 195 | 2040-05 | 1235.85 | 165.24 | 1070.62 | 51804.71 |
| 196 | 2040-06 | 1235.85 | 161.89 | 1073.96 | 50730.75 |
| 197 | 2040-07 | 1235.85 | 158.53 | 1077.32 | 49653.43 |
| 198 | 2040-08 | 1235.85 | 155.17 | 1080.69 | 48572.74 |
| 199 | 2040-09 | 1235.85 | 151.79 | 1084.06 | 47488.68 |
| 200 | 2040-10 | 1235.85 | 148.40 | 1087.45 | 46401.23 |
| 201 | 2040-11 | 1235.85 | 145.00 | 1090.85 | 45310.38 |
| 202 | 2040-12 | 1235.85 | 141.59 | 1094.26 | 44216.12 |
| 203 | 2041-01 | 1235.85 | 138.18 | 1097.68 | 43118.45 |
| 204 | 2041-02 | 1235.85 | 134.75 | 1101.11 | 42017.34 |
| 205 | 2041-03 | 1235.85 | 131.30 | 1104.55 | 40912.79 |
| 206 | 2041-04 | 1235.85 | 127.85 | 1108.00 | 39804.79 |
| 207 | 2041-05 | 1235.85 | 124.39 | 1111.46 | 38693.33 |
| 208 | 2041-06 | 1235.85 | 120.92 | 1114.94 | 37578.40 |
| 209 | 2041-07 | 1235.85 | 117.43 | 1118.42 | 36459.98 |
| 210 | 2041-08 | 1235.85 | 113.94 | 1121.91 | 35338.06 |
| 211 | 2041-09 | 1235.85 | 110.43 | 1125.42 | 34212.64 |
| 212 | 2041-10 | 1235.85 | 106.91 | 1128.94 | 33083.70 |
| 213 | 2041-11 | 1235.85 | 103.39 | 1132.47 | 31951.24 |
| 214 | 2041-12 | 1235.85 | 99.85 | 1136.00 | 30815.23 |
| 215 | 2042-01 | 1235.85 | 96.30 | 1139.55 | 29675.68 |
| 216 | 2042-02 | 1235.85 | 92.74 | 1143.12 | 28532.56 |
| 217 | 2042-03 | 1235.85 | 89.16 | 1146.69 | 27385.88 |
| 218 | 2042-04 | 1235.85 | 85.58 | 1150.27 | 26235.61 |
| 219 | 2042-05 | 1235.85 | 81.99 | 1153.87 | 25081.74 |
| 220 | 2042-06 | 1235.85 | 78.38 | 1157.47 | 23924.27 |
| 221 | 2042-07 | 1235.85 | 74.76 | 1161.09 | 22763.18 |
| 222 | 2042-08 | 1235.85 | 71.13 | 1164.72 | 21598.46 |
| 223 | 2042-09 | 1235.85 | 67.50 | 1168.36 | 20430.11 |
| 224 | 2042-10 | 1235.85 | 63.84 | 1172.01 | 19258.10 |
| 225 | 2042-11 | 1235.85 | 60.18 | 1175.67 | 18082.43 |
| 226 | 2042-12 | 1235.85 | 56.51 | 1179.34 | 16903.08 |
| 227 | 2043-01 | 1235.85 | 52.82 | 1183.03 | 15720.05 |
| 228 | 2043-02 | 1235.85 | 49.13 | 1186.73 | 14533.33 |
| 229 | 2043-03 | 1235.85 | 45.42 | 1190.44 | 13342.89 |
| 230 | 2043-04 | 1235.85 | 41.70 | 1194.16 | 12148.74 |
| 231 | 2043-05 | 1235.85 | 37.96 | 1197.89 | 10950.85 |
| 232 | 2043-06 | 1235.85 | 34.22 | 1201.63 | 9749.22 |
| 233 | 2043-07 | 1235.85 | 30.47 | 1205.39 | 8543.83 |
| 234 | 2043-08 | 1235.85 | 26.70 | 1209.15 | 7334.68 |
| 235 | 2043-09 | 1235.85 | 22.92 | 1212.93 | 6121.75 |
| 236 | 2043-10 | 1235.85 | 19.13 | 1216.72 | 4905.03 |
| 237 | 2043-11 | 1235.85 | 15.33 | 1220.52 | 3684.50 |
| 238 | 2043-12 | 1235.85 | 11.51 | 1224.34 | 2460.17 |
| 239 | 2044-01 | 1235.85 | 7.69 | 1228.16 | 1232.00 |
| 240 | 2044-02 | 1235.85 | 3.85 | 1232.00 | 0.00 |
等额本金还款方式：
贷款总额：20.84万
还款月数：20年
首月还款：1519.92元
每月递减：2.71元
利息总额：7.85万
本息合计：28.69万
节省利息：9665.53元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-03 | 1519.92 | 651.39 | 868.52 | 207577.48 |
| 2 | 2024-04 | 1517.20 | 648.68 | 868.52 | 206708.95 |
| 3 | 2024-05 | 1514.49 | 645.97 | 868.52 | 205840.42 |
| 4 | 2024-06 | 1511.78 | 643.25 | 868.52 | 204971.90 |
| 5 | 2024-07 | 1509.06 | 640.54 | 868.52 | 204103.38 |
| 6 | 2024-08 | 1506.35 | 637.82 | 868.52 | 203234.85 |
| 7 | 2024-09 | 1503.63 | 635.11 | 868.52 | 202366.33 |
| 8 | 2024-10 | 1500.92 | 632.39 | 868.52 | 201497.80 |
| 9 | 2024-11 | 1498.21 | 629.68 | 868.52 | 200629.27 |
| 10 | 2024-12 | 1495.49 | 626.97 | 868.52 | 199760.75 |
| 11 | 2025-01 | 1492.78 | 624.25 | 868.52 | 198892.23 |
| 12 | 2025-02 | 1490.06 | 621.54 | 868.52 | 198023.70 |
| 13 | 2025-03 | 1487.35 | 618.82 | 868.52 | 197155.17 |
| 14 | 2025-04 | 1484.63 | 616.11 | 868.52 | 196286.65 |
| 15 | 2025-05 | 1481.92 | 613.40 | 868.52 | 195418.13 |
| 16 | 2025-06 | 1479.21 | 610.68 | 868.52 | 194549.60 |
| 17 | 2025-07 | 1476.49 | 607.97 | 868.52 | 193681.08 |
| 18 | 2025-08 | 1473.78 | 605.25 | 868.52 | 192812.55 |
| 19 | 2025-09 | 1471.06 | 602.54 | 868.52 | 191944.02 |
| 20 | 2025-10 | 1468.35 | 599.83 | 868.52 | 191075.50 |
| 21 | 2025-11 | 1465.64 | 597.11 | 868.52 | 190206.98 |
| 22 | 2025-12 | 1462.92 | 594.40 | 868.52 | 189338.45 |
| 23 | 2026-01 | 1460.21 | 591.68 | 868.52 | 188469.92 |
| 24 | 2026-02 | 1457.49 | 588.97 | 868.52 | 187601.40 |
| 25 | 2026-03 | 1454.78 | 586.25 | 868.52 | 186732.88 |
| 26 | 2026-04 | 1452.07 | 583.54 | 868.52 | 185864.35 |
| 27 | 2026-05 | 1449.35 | 580.83 | 868.52 | 184995.83 |
| 28 | 2026-06 | 1446.64 | 578.11 | 868.52 | 184127.30 |
| 29 | 2026-07 | 1443.92 | 575.40 | 868.52 | 183258.77 |
| 30 | 2026-08 | 1441.21 | 572.68 | 868.52 | 182390.25 |
| 31 | 2026-09 | 1438.49 | 569.97 | 868.52 | 181521.73 |
| 32 | 2026-10 | 1435.78 | 567.26 | 868.52 | 180653.20 |
| 33 | 2026-11 | 1433.07 | 564.54 | 868.52 | 179784.67 |
| 34 | 2026-12 | 1430.35 | 561.83 | 868.52 | 178916.15 |
| 35 | 2027-01 | 1427.64 | 559.11 | 868.52 | 178047.63 |
| 36 | 2027-02 | 1424.92 | 556.40 | 868.52 | 177179.10 |
| 37 | 2027-03 | 1422.21 | 553.68 | 868.52 | 176310.58 |
| 38 | 2027-04 | 1419.50 | 550.97 | 868.52 | 175442.05 |
| 39 | 2027-05 | 1416.78 | 548.26 | 868.52 | 174573.52 |
| 40 | 2027-06 | 1414.07 | 545.54 | 868.52 | 173705.00 |
| 41 | 2027-07 | 1411.35 | 542.83 | 868.52 | 172836.48 |
| 42 | 2027-08 | 1408.64 | 540.11 | 868.52 | 171967.95 |
| 43 | 2027-09 | 1405.92 | 537.40 | 868.52 | 171099.42 |
| 44 | 2027-10 | 1403.21 | 534.69 | 868.52 | 170230.90 |
| 45 | 2027-11 | 1400.50 | 531.97 | 868.52 | 169362.38 |
| 46 | 2027-12 | 1397.78 | 529.26 | 868.52 | 168493.85 |
| 47 | 2028-01 | 1395.07 | 526.54 | 868.52 | 167625.33 |
| 48 | 2028-02 | 1392.35 | 523.83 | 868.52 | 166756.80 |
| 49 | 2028-03 | 1389.64 | 521.11 | 868.52 | 165888.27 |
| 50 | 2028-04 | 1386.93 | 518.40 | 868.52 | 165019.75 |
| 51 | 2028-05 | 1384.21 | 515.69 | 868.52 | 164151.23 |
| 52 | 2028-06 | 1381.50 | 512.97 | 868.52 | 163282.70 |
| 53 | 2028-07 | 1378.78 | 510.26 | 868.52 | 162414.17 |
| 54 | 2028-08 | 1376.07 | 507.54 | 868.52 | 161545.65 |
| 55 | 2028-09 | 1373.36 | 504.83 | 868.52 | 160677.13 |
| 56 | 2028-10 | 1370.64 | 502.12 | 868.52 | 159808.60 |
| 57 | 2028-11 | 1367.93 | 499.40 | 868.52 | 158940.08 |
| 58 | 2028-12 | 1365.21 | 496.69 | 868.52 | 158071.55 |
| 59 | 2029-01 | 1362.50 | 493.97 | 868.52 | 157203.02 |
| 60 | 2029-02 | 1359.78 | 491.26 | 868.52 | 156334.50 |
| 61 | 2029-03 | 1357.07 | 488.55 | 868.52 | 155465.98 |
| 62 | 2029-04 | 1354.36 | 485.83 | 868.52 | 154597.45 |
| 63 | 2029-05 | 1351.64 | 483.12 | 868.52 | 153728.92 |
| 64 | 2029-06 | 1348.93 | 480.40 | 868.52 | 152860.40 |
| 65 | 2029-07 | 1346.21 | 477.69 | 868.52 | 151991.88 |
| 66 | 2029-08 | 1343.50 | 474.97 | 868.52 | 151123.35 |
| 67 | 2029-09 | 1340.79 | 472.26 | 868.52 | 150254.83 |
| 68 | 2029-10 | 1338.07 | 469.55 | 868.52 | 149386.30 |
| 69 | 2029-11 | 1335.36 | 466.83 | 868.52 | 148517.77 |
| 70 | 2029-12 | 1332.64 | 464.12 | 868.52 | 147649.25 |
| 71 | 2030-01 | 1329.93 | 461.40 | 868.52 | 146780.73 |
| 72 | 2030-02 | 1327.21 | 458.69 | 868.52 | 145912.20 |
| 73 | 2030-03 | 1324.50 | 455.98 | 868.52 | 145043.67 |
| 74 | 2030-04 | 1321.79 | 453.26 | 868.52 | 144175.15 |
| 75 | 2030-05 | 1319.07 | 450.55 | 868.52 | 143306.63 |
| 76 | 2030-06 | 1316.36 | 447.83 | 868.52 | 142438.10 |
| 77 | 2030-07 | 1313.64 | 445.12 | 868.52 | 141569.58 |
| 78 | 2030-08 | 1310.93 | 442.40 | 868.52 | 140701.05 |
| 79 | 2030-09 | 1308.22 | 439.69 | 868.52 | 139832.53 |
| 80 | 2030-10 | 1305.50 | 436.98 | 868.52 | 138964.00 |
| 81 | 2030-11 | 1302.79 | 434.26 | 868.52 | 138095.48 |
| 82 | 2030-12 | 1300.07 | 431.55 | 868.52 | 137226.95 |
| 83 | 2031-01 | 1297.36 | 428.83 | 868.52 | 136358.42 |
| 84 | 2031-02 | 1294.65 | 426.12 | 868.52 | 135489.90 |
| 85 | 2031-03 | 1291.93 | 423.41 | 868.52 | 134621.38 |
| 86 | 2031-04 | 1289.22 | 420.69 | 868.52 | 133752.85 |
| 87 | 2031-05 | 1286.50 | 417.98 | 868.52 | 132884.33 |
| 88 | 2031-06 | 1283.79 | 415.26 | 868.52 | 132015.80 |
| 89 | 2031-07 | 1281.07 | 412.55 | 868.52 | 131147.28 |
| 90 | 2031-08 | 1278.36 | 409.84 | 868.52 | 130278.75 |
| 91 | 2031-09 | 1275.65 | 407.12 | 868.52 | 129410.23 |
| 92 | 2031-10 | 1272.93 | 404.41 | 868.52 | 128541.70 |
| 93 | 2031-11 | 1270.22 | 401.69 | 868.52 | 127673.18 |
| 94 | 2031-12 | 1267.50 | 398.98 | 868.52 | 126804.65 |
| 95 | 2032-01 | 1264.79 | 396.26 | 868.52 | 125936.13 |
| 96 | 2032-02 | 1262.08 | 393.55 | 868.52 | 125067.60 |
| 97 | 2032-03 | 1259.36 | 390.84 | 868.52 | 124199.07 |
| 98 | 2032-04 | 1256.65 | 388.12 | 868.52 | 123330.55 |
| 99 | 2032-05 | 1253.93 | 385.41 | 868.52 | 122462.03 |
| 100 | 2032-06 | 1251.22 | 382.69 | 868.52 | 121593.50 |
| 101 | 2032-07 | 1248.50 | 379.98 | 868.52 | 120724.98 |
| 102 | 2032-08 | 1245.79 | 377.27 | 868.52 | 119856.45 |
| 103 | 2032-09 | 1243.08 | 374.55 | 868.52 | 118987.93 |
| 104 | 2032-10 | 1240.36 | 371.84 | 868.52 | 118119.40 |
| 105 | 2032-11 | 1237.65 | 369.12 | 868.52 | 117250.88 |
| 106 | 2032-12 | 1234.93 | 366.41 | 868.52 | 116382.35 |
| 107 | 2033-01 | 1232.22 | 363.69 | 868.52 | 115513.82 |
| 108 | 2033-02 | 1229.51 | 360.98 | 868.52 | 114645.30 |
| 109 | 2033-03 | 1226.79 | 358.27 | 868.52 | 113776.78 |
| 110 | 2033-04 | 1224.08 | 355.55 | 868.52 | 112908.25 |
| 111 | 2033-05 | 1221.36 | 352.84 | 868.52 | 112039.73 |
| 112 | 2033-06 | 1218.65 | 350.12 | 868.52 | 111171.20 |
| 113 | 2033-07 | 1215.93 | 347.41 | 868.52 | 110302.68 |
| 114 | 2033-08 | 1213.22 | 344.70 | 868.52 | 109434.15 |
| 115 | 2033-09 | 1210.51 | 341.98 | 868.52 | 108565.63 |
| 116 | 2033-10 | 1207.79 | 339.27 | 868.52 | 107697.10 |
| 117 | 2033-11 | 1205.08 | 336.55 | 868.52 | 106828.57 |
| 118 | 2033-12 | 1202.36 | 333.84 | 868.52 | 105960.05 |
| 119 | 2034-01 | 1199.65 | 331.13 | 868.52 | 105091.53 |
| 120 | 2034-02 | 1196.94 | 328.41 | 868.52 | 104223.00 |
| 121 | 2034-03 | 1194.22 | 325.70 | 868.52 | 103354.48 |
| 122 | 2034-04 | 1191.51 | 322.98 | 868.52 | 102485.95 |
| 123 | 2034-05 | 1188.79 | 320.27 | 868.52 | 101617.43 |
| 124 | 2034-06 | 1186.08 | 317.55 | 868.52 | 100748.90 |
| 125 | 2034-07 | 1183.37 | 314.84 | 868.52 | 99880.38 |
| 126 | 2034-08 | 1180.65 | 312.13 | 868.52 | 99011.85 |
| 127 | 2034-09 | 1177.94 | 309.41 | 868.52 | 98143.32 |
| 128 | 2034-10 | 1175.22 | 306.70 | 868.52 | 97274.80 |
| 129 | 2034-11 | 1172.51 | 303.98 | 868.52 | 96406.28 |
| 130 | 2034-12 | 1169.79 | 301.27 | 868.52 | 95537.75 |
| 131 | 2035-01 | 1167.08 | 298.56 | 868.52 | 94669.23 |
| 132 | 2035-02 | 1164.37 | 295.84 | 868.52 | 93800.70 |
| 133 | 2035-03 | 1161.65 | 293.13 | 868.52 | 92932.18 |
| 134 | 2035-04 | 1158.94 | 290.41 | 868.52 | 92063.65 |
| 135 | 2035-05 | 1156.22 | 287.70 | 868.52 | 91195.13 |
| 136 | 2035-06 | 1153.51 | 284.98 | 868.52 | 90326.60 |
| 137 | 2035-07 | 1150.80 | 282.27 | 868.52 | 89458.07 |
| 138 | 2035-08 | 1148.08 | 279.56 | 868.52 | 88589.55 |
| 139 | 2035-09 | 1145.37 | 276.84 | 868.52 | 87721.03 |
| 140 | 2035-10 | 1142.65 | 274.13 | 868.52 | 86852.50 |
| 141 | 2035-11 | 1139.94 | 271.41 | 868.52 | 85983.98 |
| 142 | 2035-12 | 1137.22 | 268.70 | 868.52 | 85115.45 |
| 143 | 2036-01 | 1134.51 | 265.99 | 868.52 | 84246.93 |
| 144 | 2036-02 | 1131.80 | 263.27 | 868.52 | 83378.40 |
| 145 | 2036-03 | 1129.08 | 260.56 | 868.52 | 82509.88 |
| 146 | 2036-04 | 1126.37 | 257.84 | 868.52 | 81641.35 |
| 147 | 2036-05 | 1123.65 | 255.13 | 868.52 | 80772.82 |
| 148 | 2036-06 | 1120.94 | 252.42 | 868.52 | 79904.30 |
| 149 | 2036-07 | 1118.23 | 249.70 | 868.52 | 79035.78 |
| 150 | 2036-08 | 1115.51 | 246.99 | 868.52 | 78167.25 |
| 151 | 2036-09 | 1112.80 | 244.27 | 868.52 | 77298.73 |
| 152 | 2036-10 | 1110.08 | 241.56 | 868.52 | 76430.20 |
| 153 | 2036-11 | 1107.37 | 238.84 | 868.52 | 75561.68 |
| 154 | 2036-12 | 1104.66 | 236.13 | 868.52 | 74693.15 |
| 155 | 2037-01 | 1101.94 | 233.42 | 868.52 | 73824.63 |
| 156 | 2037-02 | 1099.23 | 230.70 | 868.52 | 72956.10 |
| 157 | 2037-03 | 1096.51 | 227.99 | 868.52 | 72087.58 |
| 158 | 2037-04 | 1093.80 | 225.27 | 868.52 | 71219.05 |
| 159 | 2037-05 | 1091.08 | 222.56 | 868.52 | 70350.52 |
| 160 | 2037-06 | 1088.37 | 219.85 | 868.52 | 69482.00 |
| 161 | 2037-07 | 1085.66 | 217.13 | 868.52 | 68613.48 |
| 162 | 2037-08 | 1082.94 | 214.42 | 868.52 | 67744.95 |
| 163 | 2037-09 | 1080.23 | 211.70 | 868.52 | 66876.43 |
| 164 | 2037-10 | 1077.51 | 208.99 | 868.52 | 66007.90 |
| 165 | 2037-11 | 1074.80 | 206.27 | 868.52 | 65139.38 |
| 166 | 2037-12 | 1072.09 | 203.56 | 868.52 | 64270.85 |
| 167 | 2038-01 | 1069.37 | 200.85 | 868.52 | 63402.33 |
| 168 | 2038-02 | 1066.66 | 198.13 | 868.52 | 62533.80 |
| 169 | 2038-03 | 1063.94 | 195.42 | 868.52 | 61665.27 |
| 170 | 2038-04 | 1061.23 | 192.70 | 868.52 | 60796.75 |
| 171 | 2038-05 | 1058.51 | 189.99 | 868.52 | 59928.23 |
| 172 | 2038-06 | 1055.80 | 187.28 | 868.52 | 59059.70 |
| 173 | 2038-07 | 1053.09 | 184.56 | 868.52 | 58191.18 |
| 174 | 2038-08 | 1050.37 | 181.85 | 868.52 | 57322.65 |
| 175 | 2038-09 | 1047.66 | 179.13 | 868.52 | 56454.13 |
| 176 | 2038-10 | 1044.94 | 176.42 | 868.52 | 55585.60 |
| 177 | 2038-11 | 1042.23 | 173.71 | 868.52 | 54717.08 |
| 178 | 2038-12 | 1039.52 | 170.99 | 868.52 | 53848.55 |
| 179 | 2039-01 | 1036.80 | 168.28 | 868.52 | 52980.02 |
| 180 | 2039-02 | 1034.09 | 165.56 | 868.52 | 52111.50 |
| 181 | 2039-03 | 1031.37 | 162.85 | 868.52 | 51242.98 |
| 182 | 2039-04 | 1028.66 | 160.13 | 868.52 | 50374.45 |
| 183 | 2039-05 | 1025.95 | 157.42 | 868.52 | 49505.93 |
| 184 | 2039-06 | 1023.23 | 154.71 | 868.52 | 48637.40 |
| 185 | 2039-07 | 1020.52 | 151.99 | 868.52 | 47768.88 |
| 186 | 2039-08 | 1017.80 | 149.28 | 868.52 | 46900.35 |
| 187 | 2039-09 | 1015.09 | 146.56 | 868.52 | 46031.83 |
| 188 | 2039-10 | 1012.37 | 143.85 | 868.52 | 45163.30 |
| 189 | 2039-11 | 1009.66 | 141.14 | 868.52 | 44294.77 |
| 190 | 2039-12 | 1006.95 | 138.42 | 868.52 | 43426.25 |
| 191 | 2040-01 | 1004.23 | 135.71 | 868.52 | 42557.73 |
| 192 | 2040-02 | 1001.52 | 132.99 | 868.52 | 41689.20 |
| 193 | 2040-03 | 998.80 | 130.28 | 868.52 | 40820.68 |
| 194 | 2040-04 | 996.09 | 127.56 | 868.52 | 39952.15 |
| 195 | 2040-05 | 993.38 | 124.85 | 868.52 | 39083.63 |
| 196 | 2040-06 | 990.66 | 122.14 | 868.52 | 38215.10 |
| 197 | 2040-07 | 987.95 | 119.42 | 868.52 | 37346.58 |
| 198 | 2040-08 | 985.23 | 116.71 | 868.52 | 36478.05 |
| 199 | 2040-09 | 982.52 | 113.99 | 868.52 | 35609.52 |
| 200 | 2040-10 | 979.80 | 111.28 | 868.52 | 34741.00 |
| 201 | 2040-11 | 977.09 | 108.57 | 868.52 | 33872.48 |
| 202 | 2040-12 | 974.38 | 105.85 | 868.52 | 33003.95 |
| 203 | 2041-01 | 971.66 | 103.14 | 868.52 | 32135.43 |
| 204 | 2041-02 | 968.95 | 100.42 | 868.52 | 31266.90 |
| 205 | 2041-03 | 966.23 | 97.71 | 868.52 | 30398.38 |
| 206 | 2041-04 | 963.52 | 94.99 | 868.52 | 29529.85 |
| 207 | 2041-05 | 960.81 | 92.28 | 868.52 | 28661.33 |
| 208 | 2041-06 | 958.09 | 89.57 | 868.52 | 27792.80 |
| 209 | 2041-07 | 955.38 | 86.85 | 868.52 | 26924.27 |
| 210 | 2041-08 | 952.66 | 84.14 | 868.52 | 26055.75 |
| 211 | 2041-09 | 949.95 | 81.42 | 868.52 | 25187.23 |
| 212 | 2041-10 | 947.24 | 78.71 | 868.52 | 24318.70 |
| 213 | 2041-11 | 944.52 | 76.00 | 868.52 | 23450.18 |
| 214 | 2041-12 | 941.81 | 73.28 | 868.52 | 22581.65 |
| 215 | 2042-01 | 939.09 | 70.57 | 868.52 | 21713.13 |
| 216 | 2042-02 | 936.38 | 67.85 | 868.52 | 20844.60 |
| 217 | 2042-03 | 933.66 | 65.14 | 868.52 | 19976.08 |
| 218 | 2042-04 | 930.95 | 62.43 | 868.52 | 19107.55 |
| 219 | 2042-05 | 928.24 | 59.71 | 868.52 | 18239.02 |
| 220 | 2042-06 | 925.52 | 57.00 | 868.52 | 17370.50 |
| 221 | 2042-07 | 922.81 | 54.28 | 868.52 | 16501.98 |
| 222 | 2042-08 | 920.09 | 51.57 | 868.52 | 15633.45 |
| 223 | 2042-09 | 917.38 | 48.85 | 868.52 | 14764.93 |
| 224 | 2042-10 | 914.67 | 46.14 | 868.52 | 13896.40 |
| 225 | 2042-11 | 911.95 | 43.43 | 868.52 | 13027.88 |
| 226 | 2042-12 | 909.24 | 40.71 | 868.52 | 12159.35 |
| 227 | 2043-01 | 906.52 | 38.00 | 868.52 | 11290.83 |
| 228 | 2043-02 | 903.81 | 35.28 | 868.52 | 10422.30 |
| 229 | 2043-03 | 901.09 | 32.57 | 868.52 | 9553.77 |
| 230 | 2043-04 | 898.38 | 29.86 | 868.52 | 8685.25 |
| 231 | 2043-05 | 895.67 | 27.14 | 868.52 | 7816.73 |
| 232 | 2043-06 | 892.95 | 24.43 | 868.52 | 6948.20 |
| 233 | 2043-07 | 890.24 | 21.71 | 868.52 | 6079.68 |
| 234 | 2043-08 | 887.52 | 19.00 | 868.52 | 5211.15 |
| 235 | 2043-09 | 884.81 | 16.28 | 868.52 | 4342.63 |
| 236 | 2043-10 | 882.10 | 13.57 | 868.52 | 3474.10 |
| 237 | 2043-11 | 879.38 | 10.86 | 868.52 | 2605.58 |
| 238 | 2043-12 | 876.67 | 8.14 | 868.52 | 1737.05 |
| 239 | 2044-01 | 873.95 | 5.43 | 868.52 | 868.52 |
| 240 | 2044-02 | 871.24 | 2.71 | 868.52 | 0.00 |