贷款23.2万（商业贷款）房贷，还款18年6个月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：23.2万
还款月数：18年6个月
每月还款：1427.04元
利息总额：8.48万
本息合计：31.68万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2022-06 | 1427.04 | 686.35 | 740.68 | 231265.54 |
| 2 | 2022-07 | 1427.04 | 684.16 | 742.88 | 230522.66 |
| 3 | 2022-08 | 1427.04 | 681.96 | 745.07 | 229777.59 |
| 4 | 2022-09 | 1427.04 | 679.76 | 747.28 | 229030.31 |
| 5 | 2022-10 | 1427.04 | 677.55 | 749.49 | 228280.82 |
| 6 | 2022-11 | 1427.04 | 675.33 | 751.71 | 227529.12 |
| 7 | 2022-12 | 1427.04 | 673.11 | 753.93 | 226775.19 |
| 8 | 2023-01 | 1427.04 | 670.88 | 756.16 | 226019.03 |
| 9 | 2023-02 | 1427.04 | 668.64 | 758.40 | 225260.63 |
| 10 | 2023-03 | 1427.04 | 666.40 | 760.64 | 224499.99 |
| 11 | 2023-04 | 1427.04 | 664.15 | 762.89 | 223737.10 |
| 12 | 2023-05 | 1427.04 | 661.89 | 765.15 | 222971.96 |
| 13 | 2023-06 | 1427.04 | 659.63 | 767.41 | 222204.55 |
| 14 | 2023-07 | 1427.04 | 657.36 | 769.68 | 221434.86 |
| 15 | 2023-08 | 1427.04 | 655.08 | 771.96 | 220662.91 |
| 16 | 2023-09 | 1427.04 | 652.79 | 774.24 | 219888.67 |
| 17 | 2023-10 | 1427.04 | 650.50 | 776.53 | 219112.13 |
| 18 | 2023-11 | 1427.04 | 648.21 | 778.83 | 218333.30 |
| 19 | 2023-12 | 1427.04 | 645.90 | 781.13 | 217552.17 |
| 20 | 2024-01 | 1427.04 | 643.59 | 783.44 | 216768.73 |
| 21 | 2024-02 | 1427.04 | 641.27 | 785.76 | 215982.97 |
| 22 | 2024-03 | 1427.04 | 638.95 | 788.09 | 215194.88 |
| 23 | 2024-04 | 1427.04 | 636.62 | 790.42 | 214404.46 |
| 24 | 2024-05 | 1427.04 | 634.28 | 792.76 | 213611.71 |
| 25 | 2024-06 | 1427.04 | 631.93 | 795.10 | 212816.60 |
| 26 | 2024-07 | 1427.04 | 629.58 | 797.45 | 212019.15 |
| 27 | 2024-08 | 1427.04 | 627.22 | 799.81 | 211219.34 |
| 28 | 2024-09 | 1427.04 | 624.86 | 802.18 | 210417.16 |
| 29 | 2024-10 | 1427.04 | 622.48 | 804.55 | 209612.61 |
| 30 | 2024-11 | 1427.04 | 620.10 | 806.93 | 208805.68 |
| 31 | 2024-12 | 1427.04 | 617.72 | 809.32 | 207996.36 |
| 32 | 2025-01 | 1427.04 | 615.32 | 811.71 | 207184.64 |
| 33 | 2025-02 | 1427.04 | 612.92 | 814.11 | 206370.53 |
| 34 | 2025-03 | 1427.04 | 610.51 | 816.52 | 205554.01 |
| 35 | 2025-04 | 1427.04 | 608.10 | 818.94 | 204735.07 |
| 36 | 2025-05 | 1427.04 | 605.67 | 821.36 | 203913.71 |
| 37 | 2025-06 | 1427.04 | 603.24 | 823.79 | 203089.91 |
| 38 | 2025-07 | 1427.04 | 600.81 | 826.23 | 202263.69 |
| 39 | 2025-08 | 1427.04 | 598.36 | 828.67 | 201435.01 |
| 40 | 2025-09 | 1427.04 | 595.91 | 831.12 | 200603.89 |
| 41 | 2025-10 | 1427.04 | 593.45 | 833.58 | 199770.31 |
| 42 | 2025-11 | 1427.04 | 590.99 | 836.05 | 198934.26 |
| 43 | 2025-12 | 1427.04 | 588.51 | 838.52 | 198095.74 |
| 44 | 2026-01 | 1427.04 | 586.03 | 841.00 | 197254.73 |
| 45 | 2026-02 | 1427.04 | 583.55 | 843.49 | 196411.24 |
| 46 | 2026-03 | 1427.04 | 581.05 | 845.99 | 195565.26 |
| 47 | 2026-04 | 1427.04 | 578.55 | 848.49 | 194716.77 |
| 48 | 2026-05 | 1427.04 | 576.04 | 851.00 | 193865.77 |
| 49 | 2026-06 | 1427.04 | 573.52 | 853.52 | 193012.25 |
| 50 | 2026-07 | 1427.04 | 570.99 | 856.04 | 192156.21 |
| 51 | 2026-08 | 1427.04 | 568.46 | 858.57 | 191297.64 |
| 52 | 2026-09 | 1427.04 | 565.92 | 861.11 | 190436.52 |
| 53 | 2026-10 | 1427.04 | 563.37 | 863.66 | 189572.86 |
| 54 | 2026-11 | 1427.04 | 560.82 | 866.22 | 188706.65 |
| 55 | 2026-12 | 1427.04 | 558.26 | 868.78 | 187837.87 |
| 56 | 2027-01 | 1427.04 | 555.69 | 871.35 | 186966.52 |
| 57 | 2027-02 | 1427.04 | 553.11 | 873.93 | 186092.59 |
| 58 | 2027-03 | 1427.04 | 550.52 | 876.51 | 185216.08 |
| 59 | 2027-04 | 1427.04 | 547.93 | 879.10 | 184336.98 |
| 60 | 2027-05 | 1427.04 | 545.33 | 881.71 | 183455.27 |
| 61 | 2027-06 | 1427.04 | 542.72 | 884.31 | 182570.96 |
| 62 | 2027-07 | 1427.04 | 540.11 | 886.93 | 181684.03 |
| 63 | 2027-08 | 1427.04 | 537.48 | 889.55 | 180794.47 |
| 64 | 2027-09 | 1427.04 | 534.85 | 892.19 | 179902.29 |
| 65 | 2027-10 | 1427.04 | 532.21 | 894.82 | 179007.46 |
| 66 | 2027-11 | 1427.04 | 529.56 | 897.47 | 178109.99 |
| 67 | 2027-12 | 1427.04 | 526.91 | 900.13 | 177209.86 |
| 68 | 2028-01 | 1427.04 | 524.25 | 902.79 | 176307.07 |
| 69 | 2028-02 | 1427.04 | 521.58 | 905.46 | 175401.61 |
| 70 | 2028-03 | 1427.04 | 518.90 | 908.14 | 174493.47 |
| 71 | 2028-04 | 1427.04 | 516.21 | 910.83 | 173582.65 |
| 72 | 2028-05 | 1427.04 | 513.52 | 913.52 | 172669.12 |
| 73 | 2028-06 | 1427.04 | 510.81 | 916.22 | 171752.90 |
| 74 | 2028-07 | 1427.04 | 508.10 | 918.93 | 170833.97 |
| 75 | 2028-08 | 1427.04 | 505.38 | 921.65 | 169912.32 |
| 76 | 2028-09 | 1427.04 | 502.66 | 924.38 | 168987.94 |
| 77 | 2028-10 | 1427.04 | 499.92 | 927.11 | 168060.82 |
| 78 | 2028-11 | 1427.04 | 497.18 | 929.86 | 167130.97 |
| 79 | 2028-12 | 1427.04 | 494.43 | 932.61 | 166198.36 |
| 80 | 2029-01 | 1427.04 | 491.67 | 935.37 | 165263.00 |
| 81 | 2029-02 | 1427.04 | 488.90 | 938.13 | 164324.86 |
| 82 | 2029-03 | 1427.04 | 486.13 | 940.91 | 163383.95 |
| 83 | 2029-04 | 1427.04 | 483.34 | 943.69 | 162440.26 |
| 84 | 2029-05 | 1427.04 | 480.55 | 946.48 | 161493.78 |
| 85 | 2029-06 | 1427.04 | 477.75 | 949.28 | 160544.50 |
| 86 | 2029-07 | 1427.04 | 474.94 | 952.09 | 159592.40 |
| 87 | 2029-08 | 1427.04 | 472.13 | 954.91 | 158637.50 |
| 88 | 2029-09 | 1427.04 | 469.30 | 957.73 | 157679.76 |
| 89 | 2029-10 | 1427.04 | 466.47 | 960.57 | 156719.20 |
| 90 | 2029-11 | 1427.04 | 463.63 | 963.41 | 155755.79 |
| 91 | 2029-12 | 1427.04 | 460.78 | 966.26 | 154789.53 |
| 92 | 2030-01 | 1427.04 | 457.92 | 969.12 | 153820.41 |
| 93 | 2030-02 | 1427.04 | 455.05 | 971.98 | 152848.43 |
| 94 | 2030-03 | 1427.04 | 452.18 | 974.86 | 151873.57 |
| 95 | 2030-04 | 1427.04 | 449.29 | 977.74 | 150895.83 |
| 96 | 2030-05 | 1427.04 | 446.40 | 980.64 | 149915.19 |
| 97 | 2030-06 | 1427.04 | 443.50 | 983.54 | 148931.65 |
| 98 | 2030-07 | 1427.04 | 440.59 | 986.45 | 147945.21 |
| 99 | 2030-08 | 1427.04 | 437.67 | 989.36 | 146955.84 |
| 100 | 2030-09 | 1427.04 | 434.74 | 992.29 | 145963.55 |
| 101 | 2030-10 | 1427.04 | 431.81 | 995.23 | 144968.32 |
| 102 | 2030-11 | 1427.04 | 428.86 | 998.17 | 143970.15 |
| 103 | 2030-12 | 1427.04 | 425.91 | 1001.12 | 142969.03 |
| 104 | 2031-01 | 1427.04 | 422.95 | 1004.09 | 141964.94 |
| 105 | 2031-02 | 1427.04 | 419.98 | 1007.06 | 140957.89 |
| 106 | 2031-03 | 1427.04 | 417.00 | 1010.04 | 139947.85 |
| 107 | 2031-04 | 1427.04 | 414.01 | 1013.02 | 138934.83 |
| 108 | 2031-05 | 1427.04 | 411.02 | 1016.02 | 137918.81 |
| 109 | 2031-06 | 1427.04 | 408.01 | 1019.03 | 136899.78 |
| 110 | 2031-07 | 1427.04 | 405.00 | 1022.04 | 135877.74 |
| 111 | 2031-08 | 1427.04 | 401.97 | 1025.06 | 134852.68 |
| 112 | 2031-09 | 1427.04 | 398.94 | 1028.10 | 133824.58 |
| 113 | 2031-10 | 1427.04 | 395.90 | 1031.14 | 132793.44 |
| 114 | 2031-11 | 1427.04 | 392.85 | 1034.19 | 131759.25 |
| 115 | 2031-12 | 1427.04 | 389.79 | 1037.25 | 130722.00 |
| 116 | 2032-01 | 1427.04 | 386.72 | 1040.32 | 129681.69 |
| 117 | 2032-02 | 1427.04 | 383.64 | 1043.39 | 128638.29 |
| 118 | 2032-03 | 1427.04 | 380.55 | 1046.48 | 127591.81 |
| 119 | 2032-04 | 1427.04 | 377.46 | 1049.58 | 126542.24 |
| 120 | 2032-05 | 1427.04 | 374.35 | 1052.68 | 125489.55 |
| 121 | 2032-06 | 1427.04 | 371.24 | 1055.80 | 124433.76 |
| 122 | 2032-07 | 1427.04 | 368.12 | 1058.92 | 123374.84 |
| 123 | 2032-08 | 1427.04 | 364.98 | 1062.05 | 122312.79 |
| 124 | 2032-09 | 1427.04 | 361.84 | 1065.19 | 121247.59 |
| 125 | 2032-10 | 1427.04 | 358.69 | 1068.35 | 120179.25 |
| 126 | 2032-11 | 1427.04 | 355.53 | 1071.51 | 119107.74 |
| 127 | 2032-12 | 1427.04 | 352.36 | 1074.68 | 118033.07 |
| 128 | 2033-01 | 1427.04 | 349.18 | 1077.85 | 116955.21 |
| 129 | 2033-02 | 1427.04 | 345.99 | 1081.04 | 115874.17 |
| 130 | 2033-03 | 1427.04 | 342.79 | 1084.24 | 114789.93 |
| 131 | 2033-04 | 1427.04 | 339.59 | 1087.45 | 113702.48 |
| 132 | 2033-05 | 1427.04 | 336.37 | 1090.67 | 112611.81 |
| 133 | 2033-06 | 1427.04 | 333.14 | 1093.89 | 111517.92 |
| 134 | 2033-07 | 1427.04 | 329.91 | 1097.13 | 110420.79 |
| 135 | 2033-08 | 1427.04 | 326.66 | 1100.37 | 109320.42 |
| 136 | 2033-09 | 1427.04 | 323.41 | 1103.63 | 108216.79 |
| 137 | 2033-10 | 1427.04 | 320.14 | 1106.89 | 107109.89 |
| 138 | 2033-11 | 1427.04 | 316.87 | 1110.17 | 105999.72 |
| 139 | 2033-12 | 1427.04 | 313.58 | 1113.45 | 104886.27 |
| 140 | 2034-01 | 1427.04 | 310.29 | 1116.75 | 103769.52 |
| 141 | 2034-02 | 1427.04 | 306.98 | 1120.05 | 102649.47 |
| 142 | 2034-03 | 1427.04 | 303.67 | 1123.36 | 101526.11 |
| 143 | 2034-04 | 1427.04 | 300.35 | 1126.69 | 100399.42 |
| 144 | 2034-05 | 1427.04 | 297.01 | 1130.02 | 99269.40 |
| 145 | 2034-06 | 1427.04 | 293.67 | 1133.36 | 98136.03 |
| 146 | 2034-07 | 1427.04 | 290.32 | 1136.72 | 96999.32 |
| 147 | 2034-08 | 1427.04 | 286.96 | 1140.08 | 95859.24 |
| 148 | 2034-09 | 1427.04 | 283.58 | 1143.45 | 94715.78 |
| 149 | 2034-10 | 1427.04 | 280.20 | 1146.84 | 93568.95 |
| 150 | 2034-11 | 1427.04 | 276.81 | 1150.23 | 92418.72 |
| 151 | 2034-12 | 1427.04 | 273.41 | 1153.63 | 91265.09 |
| 152 | 2035-01 | 1427.04 | 269.99 | 1157.04 | 90108.05 |
| 153 | 2035-02 | 1427.04 | 266.57 | 1160.47 | 88947.58 |
| 154 | 2035-03 | 1427.04 | 263.14 | 1163.90 | 87783.68 |
| 155 | 2035-04 | 1427.04 | 259.69 | 1167.34 | 86616.34 |
| 156 | 2035-05 | 1427.04 | 256.24 | 1170.80 | 85445.54 |
| 157 | 2035-06 | 1427.04 | 252.78 | 1174.26 | 84271.28 |
| 158 | 2035-07 | 1427.04 | 249.30 | 1177.73 | 83093.55 |
| 159 | 2035-08 | 1427.04 | 245.82 | 1181.22 | 81912.33 |
| 160 | 2035-09 | 1427.04 | 242.32 | 1184.71 | 80727.62 |
| 161 | 2035-10 | 1427.04 | 238.82 | 1188.22 | 79539.41 |
| 162 | 2035-11 | 1427.04 | 235.30 | 1191.73 | 78347.67 |
| 163 | 2035-12 | 1427.04 | 231.78 | 1195.26 | 77152.42 |
| 164 | 2036-01 | 1427.04 | 228.24 | 1198.79 | 75953.62 |
| 165 | 2036-02 | 1427.04 | 224.70 | 1202.34 | 74751.28 |
| 166 | 2036-03 | 1427.04 | 221.14 | 1205.90 | 73545.39 |
| 167 | 2036-04 | 1427.04 | 217.57 | 1209.46 | 72335.92 |
| 168 | 2036-05 | 1427.04 | 213.99 | 1213.04 | 71122.88 |
| 169 | 2036-06 | 1427.04 | 210.41 | 1216.63 | 69906.25 |
| 170 | 2036-07 | 1427.04 | 206.81 | 1220.23 | 68686.02 |
| 171 | 2036-08 | 1427.04 | 203.20 | 1223.84 | 67462.18 |
| 172 | 2036-09 | 1427.04 | 199.58 | 1227.46 | 66234.72 |
| 173 | 2036-10 | 1427.04 | 195.94 | 1231.09 | 65003.63 |
| 174 | 2036-11 | 1427.04 | 192.30 | 1234.73 | 63768.89 |
| 175 | 2036-12 | 1427.04 | 188.65 | 1238.39 | 62530.51 |
| 176 | 2037-01 | 1427.04 | 184.99 | 1242.05 | 61288.46 |
| 177 | 2037-02 | 1427.04 | 181.31 | 1245.72 | 60042.73 |
| 178 | 2037-03 | 1427.04 | 177.63 | 1249.41 | 58793.32 |
| 179 | 2037-04 | 1427.04 | 173.93 | 1253.11 | 57540.22 |
| 180 | 2037-05 | 1427.04 | 170.22 | 1256.81 | 56283.41 |
| 181 | 2037-06 | 1427.04 | 166.51 | 1260.53 | 55022.88 |
| 182 | 2037-07 | 1427.04 | 162.78 | 1264.26 | 53758.62 |
| 183 | 2037-08 | 1427.04 | 159.04 | 1268.00 | 52490.62 |
| 184 | 2037-09 | 1427.04 | 155.28 | 1271.75 | 51218.86 |
| 185 | 2037-10 | 1427.04 | 151.52 | 1275.51 | 49943.35 |
| 186 | 2037-11 | 1427.04 | 147.75 | 1279.29 | 48664.06 |
| 187 | 2037-12 | 1427.04 | 143.96 | 1283.07 | 47380.99 |
| 188 | 2038-01 | 1427.04 | 140.17 | 1286.87 | 46094.13 |
| 189 | 2038-02 | 1427.04 | 136.36 | 1290.67 | 44803.45 |
| 190 | 2038-03 | 1427.04 | 132.54 | 1294.49 | 43508.96 |
| 191 | 2038-04 | 1427.04 | 128.71 | 1298.32 | 42210.64 |
| 192 | 2038-05 | 1427.04 | 124.87 | 1302.16 | 40908.47 |
| 193 | 2038-06 | 1427.04 | 121.02 | 1306.01 | 39602.46 |
| 194 | 2038-07 | 1427.04 | 117.16 | 1309.88 | 38292.58 |
| 195 | 2038-08 | 1427.04 | 113.28 | 1313.75 | 36978.83 |
| 196 | 2038-09 | 1427.04 | 109.40 | 1317.64 | 35661.19 |
| 197 | 2038-10 | 1427.04 | 105.50 | 1321.54 | 34339.65 |
| 198 | 2038-11 | 1427.04 | 101.59 | 1325.45 | 33014.20 |
| 199 | 2038-12 | 1427.04 | 97.67 | 1329.37 | 31684.83 |
| 200 | 2039-01 | 1427.04 | 93.73 | 1333.30 | 30351.53 |
| 201 | 2039-02 | 1427.04 | 89.79 | 1337.25 | 29014.28 |
| 202 | 2039-03 | 1427.04 | 85.83 | 1341.20 | 27673.08 |
| 203 | 2039-04 | 1427.04 | 81.87 | 1345.17 | 26327.91 |
| 204 | 2039-05 | 1427.04 | 77.89 | 1349.15 | 24978.76 |
| 205 | 2039-06 | 1427.04 | 73.90 | 1353.14 | 23625.62 |
| 206 | 2039-07 | 1427.04 | 69.89 | 1357.14 | 22268.48 |
| 207 | 2039-08 | 1427.04 | 65.88 | 1361.16 | 20907.32 |
| 208 | 2039-09 | 1427.04 | 61.85 | 1365.19 | 19542.14 |
| 209 | 2039-10 | 1427.04 | 57.81 | 1369.22 | 18172.91 |
| 210 | 2039-11 | 1427.04 | 53.76 | 1373.27 | 16799.64 |
| 211 | 2039-12 | 1427.04 | 49.70 | 1377.34 | 15422.30 |
| 212 | 2040-01 | 1427.04 | 45.62 | 1381.41 | 14040.89 |
| 213 | 2040-02 | 1427.04 | 41.54 | 1385.50 | 12655.39 |
| 214 | 2040-03 | 1427.04 | 37.44 | 1389.60 | 11265.79 |
| 215 | 2040-04 | 1427.04 | 33.33 | 1393.71 | 9872.09 |
| 216 | 2040-05 | 1427.04 | 29.20 | 1397.83 | 8474.26 |
| 217 | 2040-06 | 1427.04 | 25.07 | 1401.97 | 7072.29 |
| 218 | 2040-07 | 1427.04 | 20.92 | 1406.11 | 5666.18 |
| 219 | 2040-08 | 1427.04 | 16.76 | 1410.27 | 4255.90 |
| 220 | 2040-09 | 1427.04 | 12.59 | 1414.45 | 2841.46 |
| 221 | 2040-10 | 1427.04 | 8.41 | 1418.63 | 1422.83 |
| 222 | 2040-11 | 1427.04 | 4.21 | 1422.83 | 0.00 |
等额本金还款方式：
贷款总额：23.2万
还款月数：18年6个月
首月还款：1731.42元
每月递减：3.09元
利息总额：7.65万
本息合计：30.85万
节省利息：8267.53元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2022-06 | 1731.42 | 686.35 | 1045.07 | 230961.15 |
| 2 | 2022-07 | 1728.33 | 683.26 | 1045.07 | 229916.07 |
| 3 | 2022-08 | 1725.24 | 680.17 | 1045.07 | 228871.00 |
| 4 | 2022-09 | 1722.15 | 677.08 | 1045.07 | 227825.93 |
| 5 | 2022-10 | 1719.06 | 673.99 | 1045.07 | 226780.85 |
| 6 | 2022-11 | 1715.97 | 670.89 | 1045.07 | 225735.78 |
| 7 | 2022-12 | 1712.87 | 667.80 | 1045.07 | 224690.71 |
| 8 | 2023-01 | 1709.78 | 664.71 | 1045.07 | 223645.64 |
| 9 | 2023-02 | 1706.69 | 661.62 | 1045.07 | 222600.56 |
| 10 | 2023-03 | 1703.60 | 658.53 | 1045.07 | 221555.49 |
| 11 | 2023-04 | 1700.51 | 655.43 | 1045.07 | 220510.42 |
| 12 | 2023-05 | 1697.42 | 652.34 | 1045.07 | 219465.34 |
| 13 | 2023-06 | 1694.32 | 649.25 | 1045.07 | 218420.27 |
| 14 | 2023-07 | 1691.23 | 646.16 | 1045.07 | 217375.20 |
| 15 | 2023-08 | 1688.14 | 643.07 | 1045.07 | 216330.12 |
| 16 | 2023-09 | 1685.05 | 639.98 | 1045.07 | 215285.05 |
| 17 | 2023-10 | 1681.96 | 636.88 | 1045.07 | 214239.98 |
| 18 | 2023-11 | 1678.87 | 633.79 | 1045.07 | 213194.90 |
| 19 | 2023-12 | 1675.77 | 630.70 | 1045.07 | 212149.83 |
| 20 | 2024-01 | 1672.68 | 627.61 | 1045.07 | 211104.76 |
| 21 | 2024-02 | 1669.59 | 624.52 | 1045.07 | 210059.69 |
| 22 | 2024-03 | 1666.50 | 621.43 | 1045.07 | 209014.61 |
| 23 | 2024-04 | 1663.41 | 618.33 | 1045.07 | 207969.54 |
| 24 | 2024-05 | 1660.32 | 615.24 | 1045.07 | 206924.47 |
| 25 | 2024-06 | 1657.22 | 612.15 | 1045.07 | 205879.39 |
| 26 | 2024-07 | 1654.13 | 609.06 | 1045.07 | 204834.32 |
| 27 | 2024-08 | 1651.04 | 605.97 | 1045.07 | 203789.25 |
| 28 | 2024-09 | 1647.95 | 602.88 | 1045.07 | 202744.17 |
| 29 | 2024-10 | 1644.86 | 599.78 | 1045.07 | 201699.10 |
| 30 | 2024-11 | 1641.77 | 596.69 | 1045.07 | 200654.03 |
| 31 | 2024-12 | 1638.67 | 593.60 | 1045.07 | 199608.96 |
| 32 | 2025-01 | 1635.58 | 590.51 | 1045.07 | 198563.88 |
| 33 | 2025-02 | 1632.49 | 587.42 | 1045.07 | 197518.81 |
| 34 | 2025-03 | 1629.40 | 584.33 | 1045.07 | 196473.74 |
| 35 | 2025-04 | 1626.31 | 581.23 | 1045.07 | 195428.66 |
| 36 | 2025-05 | 1623.22 | 578.14 | 1045.07 | 194383.59 |
| 37 | 2025-06 | 1620.12 | 575.05 | 1045.07 | 193338.52 |
| 38 | 2025-07 | 1617.03 | 571.96 | 1045.07 | 192293.44 |
| 39 | 2025-08 | 1613.94 | 568.87 | 1045.07 | 191248.37 |
| 40 | 2025-09 | 1610.85 | 565.78 | 1045.07 | 190203.30 |
| 41 | 2025-10 | 1607.76 | 562.68 | 1045.07 | 189158.22 |
| 42 | 2025-11 | 1604.67 | 559.59 | 1045.07 | 188113.15 |
| 43 | 2025-12 | 1601.57 | 556.50 | 1045.07 | 187068.08 |
| 44 | 2026-01 | 1598.48 | 553.41 | 1045.07 | 186023.01 |
| 45 | 2026-02 | 1595.39 | 550.32 | 1045.07 | 184977.93 |
| 46 | 2026-03 | 1592.30 | 547.23 | 1045.07 | 183932.86 |
| 47 | 2026-04 | 1589.21 | 544.13 | 1045.07 | 182887.79 |
| 48 | 2026-05 | 1586.12 | 541.04 | 1045.07 | 181842.71 |
| 49 | 2026-06 | 1583.02 | 537.95 | 1045.07 | 180797.64 |
| 50 | 2026-07 | 1579.93 | 534.86 | 1045.07 | 179752.57 |
| 51 | 2026-08 | 1576.84 | 531.77 | 1045.07 | 178707.49 |
| 52 | 2026-09 | 1573.75 | 528.68 | 1045.07 | 177662.42 |
| 53 | 2026-10 | 1570.66 | 525.58 | 1045.07 | 176617.35 |
| 54 | 2026-11 | 1567.57 | 522.49 | 1045.07 | 175572.27 |
| 55 | 2026-12 | 1564.47 | 519.40 | 1045.07 | 174527.20 |
| 56 | 2027-01 | 1561.38 | 516.31 | 1045.07 | 173482.13 |
| 57 | 2027-02 | 1558.29 | 513.22 | 1045.07 | 172437.06 |
| 58 | 2027-03 | 1555.20 | 510.13 | 1045.07 | 171391.98 |
| 59 | 2027-04 | 1552.11 | 507.03 | 1045.07 | 170346.91 |
| 60 | 2027-05 | 1549.02 | 503.94 | 1045.07 | 169301.84 |
| 61 | 2027-06 | 1545.92 | 500.85 | 1045.07 | 168256.76 |
| 62 | 2027-07 | 1542.83 | 497.76 | 1045.07 | 167211.69 |
| 63 | 2027-08 | 1539.74 | 494.67 | 1045.07 | 166166.62 |
| 64 | 2027-09 | 1536.65 | 491.58 | 1045.07 | 165121.54 |
| 65 | 2027-10 | 1533.56 | 488.48 | 1045.07 | 164076.47 |
| 66 | 2027-11 | 1530.47 | 485.39 | 1045.07 | 163031.40 |
| 67 | 2027-12 | 1527.37 | 482.30 | 1045.07 | 161986.32 |
| 68 | 2028-01 | 1524.28 | 479.21 | 1045.07 | 160941.25 |
| 69 | 2028-02 | 1521.19 | 476.12 | 1045.07 | 159896.18 |
| 70 | 2028-03 | 1518.10 | 473.03 | 1045.07 | 158851.11 |
| 71 | 2028-04 | 1515.01 | 469.93 | 1045.07 | 157806.03 |
| 72 | 2028-05 | 1511.92 | 466.84 | 1045.07 | 156760.96 |
| 73 | 2028-06 | 1508.82 | 463.75 | 1045.07 | 155715.89 |
| 74 | 2028-07 | 1505.73 | 460.66 | 1045.07 | 154670.81 |
| 75 | 2028-08 | 1502.64 | 457.57 | 1045.07 | 153625.74 |
| 76 | 2028-09 | 1499.55 | 454.48 | 1045.07 | 152580.67 |
| 77 | 2028-10 | 1496.46 | 451.38 | 1045.07 | 151535.59 |
| 78 | 2028-11 | 1493.37 | 448.29 | 1045.07 | 150490.52 |
| 79 | 2028-12 | 1490.27 | 445.20 | 1045.07 | 149445.45 |
| 80 | 2029-01 | 1487.18 | 442.11 | 1045.07 | 148400.37 |
| 81 | 2029-02 | 1484.09 | 439.02 | 1045.07 | 147355.30 |
| 82 | 2029-03 | 1481.00 | 435.93 | 1045.07 | 146310.23 |
| 83 | 2029-04 | 1477.91 | 432.83 | 1045.07 | 145265.16 |
| 84 | 2029-05 | 1474.82 | 429.74 | 1045.07 | 144220.08 |
| 85 | 2029-06 | 1471.72 | 426.65 | 1045.07 | 143175.01 |
| 86 | 2029-07 | 1468.63 | 423.56 | 1045.07 | 142129.94 |
| 87 | 2029-08 | 1465.54 | 420.47 | 1045.07 | 141084.86 |
| 88 | 2029-09 | 1462.45 | 417.38 | 1045.07 | 140039.79 |
| 89 | 2029-10 | 1459.36 | 414.28 | 1045.07 | 138994.72 |
| 90 | 2029-11 | 1456.27 | 411.19 | 1045.07 | 137949.64 |
| 91 | 2029-12 | 1453.17 | 408.10 | 1045.07 | 136904.57 |
| 92 | 2030-01 | 1450.08 | 405.01 | 1045.07 | 135859.50 |
| 93 | 2030-02 | 1446.99 | 401.92 | 1045.07 | 134814.43 |
| 94 | 2030-03 | 1443.90 | 398.83 | 1045.07 | 133769.35 |
| 95 | 2030-04 | 1440.81 | 395.73 | 1045.07 | 132724.28 |
| 96 | 2030-05 | 1437.72 | 392.64 | 1045.07 | 131679.21 |
| 97 | 2030-06 | 1434.62 | 389.55 | 1045.07 | 130634.13 |
| 98 | 2030-07 | 1431.53 | 386.46 | 1045.07 | 129589.06 |
| 99 | 2030-08 | 1428.44 | 383.37 | 1045.07 | 128543.99 |
| 100 | 2030-09 | 1425.35 | 380.28 | 1045.07 | 127498.91 |
| 101 | 2030-10 | 1422.26 | 377.18 | 1045.07 | 126453.84 |
| 102 | 2030-11 | 1419.17 | 374.09 | 1045.07 | 125408.77 |
| 103 | 2030-12 | 1416.07 | 371.00 | 1045.07 | 124363.69 |
| 104 | 2031-01 | 1412.98 | 367.91 | 1045.07 | 123318.62 |
| 105 | 2031-02 | 1409.89 | 364.82 | 1045.07 | 122273.55 |
| 106 | 2031-03 | 1406.80 | 361.73 | 1045.07 | 121228.48 |
| 107 | 2031-04 | 1403.71 | 358.63 | 1045.07 | 120183.40 |
| 108 | 2031-05 | 1400.62 | 355.54 | 1045.07 | 119138.33 |
| 109 | 2031-06 | 1397.52 | 352.45 | 1045.07 | 118093.26 |
| 110 | 2031-07 | 1394.43 | 349.36 | 1045.07 | 117048.18 |
| 111 | 2031-08 | 1391.34 | 346.27 | 1045.07 | 116003.11 |
| 112 | 2031-09 | 1388.25 | 343.18 | 1045.07 | 114958.04 |
| 113 | 2031-10 | 1385.16 | 340.08 | 1045.07 | 113912.96 |
| 114 | 2031-11 | 1382.07 | 336.99 | 1045.07 | 112867.89 |
| 115 | 2031-12 | 1378.97 | 333.90 | 1045.07 | 111822.82 |
| 116 | 2032-01 | 1375.88 | 330.81 | 1045.07 | 110777.74 |
| 117 | 2032-02 | 1372.79 | 327.72 | 1045.07 | 109732.67 |
| 118 | 2032-03 | 1369.70 | 324.63 | 1045.07 | 108687.60 |
| 119 | 2032-04 | 1366.61 | 321.53 | 1045.07 | 107642.53 |
| 120 | 2032-05 | 1363.52 | 318.44 | 1045.07 | 106597.45 |
| 121 | 2032-06 | 1360.42 | 315.35 | 1045.07 | 105552.38 |
| 122 | 2032-07 | 1357.33 | 312.26 | 1045.07 | 104507.31 |
| 123 | 2032-08 | 1354.24 | 309.17 | 1045.07 | 103462.23 |
| 124 | 2032-09 | 1351.15 | 306.08 | 1045.07 | 102417.16 |
| 125 | 2032-10 | 1348.06 | 302.98 | 1045.07 | 101372.09 |
| 126 | 2032-11 | 1344.97 | 299.89 | 1045.07 | 100327.01 |
| 127 | 2032-12 | 1341.87 | 296.80 | 1045.07 | 99281.94 |
| 128 | 2033-01 | 1338.78 | 293.71 | 1045.07 | 98236.87 |
| 129 | 2033-02 | 1335.69 | 290.62 | 1045.07 | 97191.79 |
| 130 | 2033-03 | 1332.60 | 287.53 | 1045.07 | 96146.72 |
| 131 | 2033-04 | 1329.51 | 284.43 | 1045.07 | 95101.65 |
| 132 | 2033-05 | 1326.42 | 281.34 | 1045.07 | 94056.58 |
| 133 | 2033-06 | 1323.32 | 278.25 | 1045.07 | 93011.50 |
| 134 | 2033-07 | 1320.23 | 275.16 | 1045.07 | 91966.43 |
| 135 | 2033-08 | 1317.14 | 272.07 | 1045.07 | 90921.36 |
| 136 | 2033-09 | 1314.05 | 268.98 | 1045.07 | 89876.28 |
| 137 | 2033-10 | 1310.96 | 265.88 | 1045.07 | 88831.21 |
| 138 | 2033-11 | 1307.87 | 262.79 | 1045.07 | 87786.14 |
| 139 | 2033-12 | 1304.77 | 259.70 | 1045.07 | 86741.06 |
| 140 | 2034-01 | 1301.68 | 256.61 | 1045.07 | 85695.99 |
| 141 | 2034-02 | 1298.59 | 253.52 | 1045.07 | 84650.92 |
| 142 | 2034-03 | 1295.50 | 250.43 | 1045.07 | 83605.85 |
| 143 | 2034-04 | 1292.41 | 247.33 | 1045.07 | 82560.77 |
| 144 | 2034-05 | 1289.32 | 244.24 | 1045.07 | 81515.70 |
| 145 | 2034-06 | 1286.22 | 241.15 | 1045.07 | 80470.63 |
| 146 | 2034-07 | 1283.13 | 238.06 | 1045.07 | 79425.55 |
| 147 | 2034-08 | 1280.04 | 234.97 | 1045.07 | 78380.48 |
| 148 | 2034-09 | 1276.95 | 231.88 | 1045.07 | 77335.41 |
| 149 | 2034-10 | 1273.86 | 228.78 | 1045.07 | 76290.33 |
| 150 | 2034-11 | 1270.77 | 225.69 | 1045.07 | 75245.26 |
| 151 | 2034-12 | 1267.67 | 222.60 | 1045.07 | 74200.19 |
| 152 | 2035-01 | 1264.58 | 219.51 | 1045.07 | 73155.11 |
| 153 | 2035-02 | 1261.49 | 216.42 | 1045.07 | 72110.04 |
| 154 | 2035-03 | 1258.40 | 213.33 | 1045.07 | 71064.97 |
| 155 | 2035-04 | 1255.31 | 210.23 | 1045.07 | 70019.90 |
| 156 | 2035-05 | 1252.22 | 207.14 | 1045.07 | 68974.82 |
| 157 | 2035-06 | 1249.12 | 204.05 | 1045.07 | 67929.75 |
| 158 | 2035-07 | 1246.03 | 200.96 | 1045.07 | 66884.68 |
| 159 | 2035-08 | 1242.94 | 197.87 | 1045.07 | 65839.60 |
| 160 | 2035-09 | 1239.85 | 194.78 | 1045.07 | 64794.53 |
| 161 | 2035-10 | 1236.76 | 191.68 | 1045.07 | 63749.46 |
| 162 | 2035-11 | 1233.67 | 188.59 | 1045.07 | 62704.38 |
| 163 | 2035-12 | 1230.57 | 185.50 | 1045.07 | 61659.31 |
| 164 | 2036-01 | 1227.48 | 182.41 | 1045.07 | 60614.24 |
| 165 | 2036-02 | 1224.39 | 179.32 | 1045.07 | 59569.16 |
| 166 | 2036-03 | 1221.30 | 176.23 | 1045.07 | 58524.09 |
| 167 | 2036-04 | 1218.21 | 173.13 | 1045.07 | 57479.02 |
| 168 | 2036-05 | 1215.12 | 170.04 | 1045.07 | 56433.95 |
| 169 | 2036-06 | 1212.02 | 166.95 | 1045.07 | 55388.87 |
| 170 | 2036-07 | 1208.93 | 163.86 | 1045.07 | 54343.80 |
| 171 | 2036-08 | 1205.84 | 160.77 | 1045.07 | 53298.73 |
| 172 | 2036-09 | 1202.75 | 157.68 | 1045.07 | 52253.65 |
| 173 | 2036-10 | 1199.66 | 154.58 | 1045.07 | 51208.58 |
| 174 | 2036-11 | 1196.57 | 151.49 | 1045.07 | 50163.51 |
| 175 | 2036-12 | 1193.47 | 148.40 | 1045.07 | 49118.43 |
| 176 | 2037-01 | 1190.38 | 145.31 | 1045.07 | 48073.36 |
| 177 | 2037-02 | 1187.29 | 142.22 | 1045.07 | 47028.29 |
| 178 | 2037-03 | 1184.20 | 139.13 | 1045.07 | 45983.21 |
| 179 | 2037-04 | 1181.11 | 136.03 | 1045.07 | 44938.14 |
| 180 | 2037-05 | 1178.02 | 132.94 | 1045.07 | 43893.07 |
| 181 | 2037-06 | 1174.92 | 129.85 | 1045.07 | 42848.00 |
| 182 | 2037-07 | 1171.83 | 126.76 | 1045.07 | 41802.92 |
| 183 | 2037-08 | 1168.74 | 123.67 | 1045.07 | 40757.85 |
| 184 | 2037-09 | 1165.65 | 120.58 | 1045.07 | 39712.78 |
| 185 | 2037-10 | 1162.56 | 117.48 | 1045.07 | 38667.70 |
| 186 | 2037-11 | 1159.47 | 114.39 | 1045.07 | 37622.63 |
| 187 | 2037-12 | 1156.37 | 111.30 | 1045.07 | 36577.56 |
| 188 | 2038-01 | 1153.28 | 108.21 | 1045.07 | 35532.48 |
| 189 | 2038-02 | 1150.19 | 105.12 | 1045.07 | 34487.41 |
| 190 | 2038-03 | 1147.10 | 102.03 | 1045.07 | 33442.34 |
| 191 | 2038-04 | 1144.01 | 98.93 | 1045.07 | 32397.26 |
| 192 | 2038-05 | 1140.91 | 95.84 | 1045.07 | 31352.19 |
| 193 | 2038-06 | 1137.82 | 92.75 | 1045.07 | 30307.12 |
| 194 | 2038-07 | 1134.73 | 89.66 | 1045.07 | 29262.05 |
| 195 | 2038-08 | 1131.64 | 86.57 | 1045.07 | 28216.97 |
| 196 | 2038-09 | 1128.55 | 83.48 | 1045.07 | 27171.90 |
| 197 | 2038-10 | 1125.46 | 80.38 | 1045.07 | 26126.83 |
| 198 | 2038-11 | 1122.36 | 77.29 | 1045.07 | 25081.75 |
| 199 | 2038-12 | 1119.27 | 74.20 | 1045.07 | 24036.68 |
| 200 | 2039-01 | 1116.18 | 71.11 | 1045.07 | 22991.61 |
| 201 | 2039-02 | 1113.09 | 68.02 | 1045.07 | 21946.53 |
| 202 | 2039-03 | 1110.00 | 64.93 | 1045.07 | 20901.46 |
| 203 | 2039-04 | 1106.91 | 61.83 | 1045.07 | 19856.39 |
| 204 | 2039-05 | 1103.81 | 58.74 | 1045.07 | 18811.32 |
| 205 | 2039-06 | 1100.72 | 55.65 | 1045.07 | 17766.24 |
| 206 | 2039-07 | 1097.63 | 52.56 | 1045.07 | 16721.17 |
| 207 | 2039-08 | 1094.54 | 49.47 | 1045.07 | 15676.10 |
| 208 | 2039-09 | 1091.45 | 46.38 | 1045.07 | 14631.02 |
| 209 | 2039-10 | 1088.36 | 43.28 | 1045.07 | 13585.95 |
| 210 | 2039-11 | 1085.26 | 40.19 | 1045.07 | 12540.88 |
| 211 | 2039-12 | 1082.17 | 37.10 | 1045.07 | 11495.80 |
| 212 | 2040-01 | 1079.08 | 34.01 | 1045.07 | 10450.73 |
| 213 | 2040-02 | 1075.99 | 30.92 | 1045.07 | 9405.66 |
| 214 | 2040-03 | 1072.90 | 27.83 | 1045.07 | 8360.58 |
| 215 | 2040-04 | 1069.81 | 24.73 | 1045.07 | 7315.51 |
| 216 | 2040-05 | 1066.71 | 21.64 | 1045.07 | 6270.44 |
| 217 | 2040-06 | 1063.62 | 18.55 | 1045.07 | 5225.37 |
| 218 | 2040-07 | 1060.53 | 15.46 | 1045.07 | 4180.29 |
| 219 | 2040-08 | 1057.44 | 12.37 | 1045.07 | 3135.22 |
| 220 | 2040-09 | 1054.35 | 9.28 | 1045.07 | 2090.15 |
| 221 | 2040-10 | 1051.26 | 6.18 | 1045.07 | 1045.07 |
| 222 | 2040-11 | 1048.16 | 3.09 | 1045.07 | 0.00 |