贷款21.4万（商业贷款）房贷，还款20年11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：21.4万
还款月数：20年11个月
每月还款：1132.8元
利息总额：7.03万
本息合计：28.43万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-03 | 1132.80 | 508.25 | 624.55 | 213375.45 |
| 2 | 2025-04 | 1132.80 | 506.77 | 626.03 | 212749.42 |
| 3 | 2025-05 | 1132.80 | 505.28 | 627.52 | 212121.90 |
| 4 | 2025-06 | 1132.80 | 503.79 | 629.01 | 211492.90 |
| 5 | 2025-07 | 1132.80 | 502.30 | 630.50 | 210862.39 |
| 6 | 2025-08 | 1132.80 | 500.80 | 632.00 | 210230.40 |
| 7 | 2025-09 | 1132.80 | 499.30 | 633.50 | 209596.90 |
| 8 | 2025-10 | 1132.80 | 497.79 | 635.00 | 208961.89 |
| 9 | 2025-11 | 1132.80 | 496.28 | 636.51 | 208325.38 |
| 10 | 2025-12 | 1132.80 | 494.77 | 638.02 | 207687.35 |
| 11 | 2026-01 | 1132.80 | 493.26 | 639.54 | 207047.81 |
| 12 | 2026-02 | 1132.80 | 491.74 | 641.06 | 206406.75 |
| 13 | 2026-03 | 1132.80 | 490.22 | 642.58 | 205764.17 |
| 14 | 2026-04 | 1132.80 | 488.69 | 644.11 | 205120.07 |
| 15 | 2026-05 | 1132.80 | 487.16 | 645.64 | 204474.43 |
| 16 | 2026-06 | 1132.80 | 485.63 | 647.17 | 203827.26 |
| 17 | 2026-07 | 1132.80 | 484.09 | 648.71 | 203178.55 |
| 18 | 2026-08 | 1132.80 | 482.55 | 650.25 | 202528.30 |
| 19 | 2026-09 | 1132.80 | 481.00 | 651.79 | 201876.51 |
| 20 | 2026-10 | 1132.80 | 479.46 | 653.34 | 201223.17 |
| 21 | 2026-11 | 1132.80 | 477.91 | 654.89 | 200568.28 |
| 22 | 2026-12 | 1132.80 | 476.35 | 656.45 | 199911.83 |
| 23 | 2027-01 | 1132.80 | 474.79 | 658.01 | 199253.82 |
| 24 | 2027-02 | 1132.80 | 473.23 | 659.57 | 198594.25 |
| 25 | 2027-03 | 1132.80 | 471.66 | 661.14 | 197933.12 |
| 26 | 2027-04 | 1132.80 | 470.09 | 662.71 | 197270.41 |
| 27 | 2027-05 | 1132.80 | 468.52 | 664.28 | 196606.13 |
| 28 | 2027-06 | 1132.80 | 466.94 | 665.86 | 195940.27 |
| 29 | 2027-07 | 1132.80 | 465.36 | 667.44 | 195272.83 |
| 30 | 2027-08 | 1132.80 | 463.77 | 669.02 | 194603.81 |
| 31 | 2027-09 | 1132.80 | 462.18 | 670.61 | 193933.20 |
| 32 | 2027-10 | 1132.80 | 460.59 | 672.21 | 193260.99 |
| 33 | 2027-11 | 1132.80 | 458.99 | 673.80 | 192587.19 |
| 34 | 2027-12 | 1132.80 | 457.39 | 675.40 | 191911.78 |
| 35 | 2028-01 | 1132.80 | 455.79 | 677.01 | 191234.78 |
| 36 | 2028-02 | 1132.80 | 454.18 | 678.61 | 190556.16 |
| 37 | 2028-03 | 1132.80 | 452.57 | 680.23 | 189875.94 |
| 38 | 2028-04 | 1132.80 | 450.96 | 681.84 | 189194.09 |
| 39 | 2028-05 | 1132.80 | 449.34 | 683.46 | 188510.63 |
| 40 | 2028-06 | 1132.80 | 447.71 | 685.08 | 187825.55 |
| 41 | 2028-07 | 1132.80 | 446.09 | 686.71 | 187138.84 |
| 42 | 2028-08 | 1132.80 | 444.45 | 688.34 | 186450.49 |
| 43 | 2028-09 | 1132.80 | 442.82 | 689.98 | 185760.52 |
| 44 | 2028-10 | 1132.80 | 441.18 | 691.62 | 185068.90 |
| 45 | 2028-11 | 1132.80 | 439.54 | 693.26 | 184375.64 |
| 46 | 2028-12 | 1132.80 | 437.89 | 694.91 | 183680.74 |
| 47 | 2029-01 | 1132.80 | 436.24 | 696.56 | 182984.18 |
| 48 | 2029-02 | 1132.80 | 434.59 | 698.21 | 182285.97 |
| 49 | 2029-03 | 1132.80 | 432.93 | 699.87 | 181586.10 |
| 50 | 2029-04 | 1132.80 | 431.27 | 701.53 | 180884.57 |
| 51 | 2029-05 | 1132.80 | 429.60 | 703.20 | 180181.38 |
| 52 | 2029-06 | 1132.80 | 427.93 | 704.87 | 179476.51 |
| 53 | 2029-07 | 1132.80 | 426.26 | 706.54 | 178769.97 |
| 54 | 2029-08 | 1132.80 | 424.58 | 708.22 | 178061.75 |
| 55 | 2029-09 | 1132.80 | 422.90 | 709.90 | 177351.85 |
| 56 | 2029-10 | 1132.80 | 421.21 | 711.59 | 176640.26 |
| 57 | 2029-11 | 1132.80 | 419.52 | 713.28 | 175926.98 |
| 58 | 2029-12 | 1132.80 | 417.83 | 714.97 | 175212.01 |
| 59 | 2030-01 | 1132.80 | 416.13 | 716.67 | 174495.35 |
| 60 | 2030-02 | 1132.80 | 414.43 | 718.37 | 173776.97 |
| 61 | 2030-03 | 1132.80 | 412.72 | 720.08 | 173056.90 |
| 62 | 2030-04 | 1132.80 | 411.01 | 721.79 | 172335.11 |
| 63 | 2030-05 | 1132.80 | 409.30 | 723.50 | 171611.61 |
| 64 | 2030-06 | 1132.80 | 407.58 | 725.22 | 170886.39 |
| 65 | 2030-07 | 1132.80 | 405.86 | 726.94 | 170159.45 |
| 66 | 2030-08 | 1132.80 | 404.13 | 728.67 | 169430.78 |
| 67 | 2030-09 | 1132.80 | 402.40 | 730.40 | 168700.38 |
| 68 | 2030-10 | 1132.80 | 400.66 | 732.13 | 167968.24 |
| 69 | 2030-11 | 1132.80 | 398.92 | 733.87 | 167234.37 |
| 70 | 2030-12 | 1132.80 | 397.18 | 735.62 | 166498.76 |
| 71 | 2031-01 | 1132.80 | 395.43 | 737.36 | 165761.39 |
| 72 | 2031-02 | 1132.80 | 393.68 | 739.11 | 165022.28 |
| 73 | 2031-03 | 1132.80 | 391.93 | 740.87 | 164281.41 |
| 74 | 2031-04 | 1132.80 | 390.17 | 742.63 | 163538.78 |
| 75 | 2031-05 | 1132.80 | 388.40 | 744.39 | 162794.39 |
| 76 | 2031-06 | 1132.80 | 386.64 | 746.16 | 162048.23 |
| 77 | 2031-07 | 1132.80 | 384.86 | 747.93 | 161300.29 |
| 78 | 2031-08 | 1132.80 | 383.09 | 749.71 | 160550.59 |
| 79 | 2031-09 | 1132.80 | 381.31 | 751.49 | 159799.10 |
| 80 | 2031-10 | 1132.80 | 379.52 | 753.27 | 159045.82 |
| 81 | 2031-11 | 1132.80 | 377.73 | 755.06 | 158290.76 |
| 82 | 2031-12 | 1132.80 | 375.94 | 756.86 | 157533.90 |
| 83 | 2032-01 | 1132.80 | 374.14 | 758.65 | 156775.25 |
| 84 | 2032-02 | 1132.80 | 372.34 | 760.46 | 156014.79 |
| 85 | 2032-03 | 1132.80 | 370.54 | 762.26 | 155252.53 |
| 86 | 2032-04 | 1132.80 | 368.72 | 764.07 | 154488.46 |
| 87 | 2032-05 | 1132.80 | 366.91 | 765.89 | 153722.57 |
| 88 | 2032-06 | 1132.80 | 365.09 | 767.71 | 152954.86 |
| 89 | 2032-07 | 1132.80 | 363.27 | 769.53 | 152185.33 |
| 90 | 2032-08 | 1132.80 | 361.44 | 771.36 | 151413.97 |
| 91 | 2032-09 | 1132.80 | 359.61 | 773.19 | 150640.79 |
| 92 | 2032-10 | 1132.80 | 357.77 | 775.03 | 149865.76 |
| 93 | 2032-11 | 1132.80 | 355.93 | 776.87 | 149088.89 |
| 94 | 2032-12 | 1132.80 | 354.09 | 778.71 | 148310.18 |
| 95 | 2033-01 | 1132.80 | 352.24 | 780.56 | 147529.62 |
| 96 | 2033-02 | 1132.80 | 350.38 | 782.41 | 146747.21 |
| 97 | 2033-03 | 1132.80 | 348.52 | 784.27 | 145962.93 |
| 98 | 2033-04 | 1132.80 | 346.66 | 786.14 | 145176.80 |
| 99 | 2033-05 | 1132.80 | 344.79 | 788.00 | 144388.80 |
| 100 | 2033-06 | 1132.80 | 342.92 | 789.87 | 143598.92 |
| 101 | 2033-07 | 1132.80 | 341.05 | 791.75 | 142807.17 |
| 102 | 2033-08 | 1132.80 | 339.17 | 793.63 | 142013.54 |
| 103 | 2033-09 | 1132.80 | 337.28 | 795.52 | 141218.03 |
| 104 | 2033-10 | 1132.80 | 335.39 | 797.40 | 140420.62 |
| 105 | 2033-11 | 1132.80 | 333.50 | 799.30 | 139621.32 |
| 106 | 2033-12 | 1132.80 | 331.60 | 801.20 | 138820.13 |
| 107 | 2034-01 | 1132.80 | 329.70 | 803.10 | 138017.03 |
| 108 | 2034-02 | 1132.80 | 327.79 | 805.01 | 137212.02 |
| 109 | 2034-03 | 1132.80 | 325.88 | 806.92 | 136405.10 |
| 110 | 2034-04 | 1132.80 | 323.96 | 808.84 | 135596.27 |
| 111 | 2034-05 | 1132.80 | 322.04 | 810.76 | 134785.51 |
| 112 | 2034-06 | 1132.80 | 320.12 | 812.68 | 133972.83 |
| 113 | 2034-07 | 1132.80 | 318.19 | 814.61 | 133158.22 |
| 114 | 2034-08 | 1132.80 | 316.25 | 816.55 | 132341.67 |
| 115 | 2034-09 | 1132.80 | 314.31 | 818.49 | 131523.18 |
| 116 | 2034-10 | 1132.80 | 312.37 | 820.43 | 130702.75 |
| 117 | 2034-11 | 1132.80 | 310.42 | 822.38 | 129880.38 |
| 118 | 2034-12 | 1132.80 | 308.47 | 824.33 | 129056.05 |
| 119 | 2035-01 | 1132.80 | 306.51 | 826.29 | 128229.76 |
| 120 | 2035-02 | 1132.80 | 304.55 | 828.25 | 127401.50 |
| 121 | 2035-03 | 1132.80 | 302.58 | 830.22 | 126571.29 |
| 122 | 2035-04 | 1132.80 | 300.61 | 832.19 | 125739.09 |
| 123 | 2035-05 | 1132.80 | 298.63 | 834.17 | 124904.93 |
| 124 | 2035-06 | 1132.80 | 296.65 | 836.15 | 124068.78 |
| 125 | 2035-07 | 1132.80 | 294.66 | 838.13 | 123230.65 |
| 126 | 2035-08 | 1132.80 | 292.67 | 840.12 | 122390.52 |
| 127 | 2035-09 | 1132.80 | 290.68 | 842.12 | 121548.40 |
| 128 | 2035-10 | 1132.80 | 288.68 | 844.12 | 120704.28 |
| 129 | 2035-11 | 1132.80 | 286.67 | 846.12 | 119858.16 |
| 130 | 2035-12 | 1132.80 | 284.66 | 848.13 | 119010.02 |
| 131 | 2036-01 | 1132.80 | 282.65 | 850.15 | 118159.87 |
| 132 | 2036-02 | 1132.80 | 280.63 | 852.17 | 117307.71 |
| 133 | 2036-03 | 1132.80 | 278.61 | 854.19 | 116453.51 |
| 134 | 2036-04 | 1132.80 | 276.58 | 856.22 | 115597.29 |
| 135 | 2036-05 | 1132.80 | 274.54 | 858.25 | 114739.04 |
| 136 | 2036-06 | 1132.80 | 272.51 | 860.29 | 113878.75 |
| 137 | 2036-07 | 1132.80 | 270.46 | 862.34 | 113016.41 |
| 138 | 2036-08 | 1132.80 | 268.41 | 864.38 | 112152.03 |
| 139 | 2036-09 | 1132.80 | 266.36 | 866.44 | 111285.59 |
| 140 | 2036-10 | 1132.80 | 264.30 | 868.49 | 110417.10 |
| 141 | 2036-11 | 1132.80 | 262.24 | 870.56 | 109546.54 |
| 142 | 2036-12 | 1132.80 | 260.17 | 872.62 | 108673.92 |
| 143 | 2037-01 | 1132.80 | 258.10 | 874.70 | 107799.22 |
| 144 | 2037-02 | 1132.80 | 256.02 | 876.77 | 106922.45 |
| 145 | 2037-03 | 1132.80 | 253.94 | 878.86 | 106043.59 |
| 146 | 2037-04 | 1132.80 | 251.85 | 880.94 | 105162.65 |
| 147 | 2037-05 | 1132.80 | 249.76 | 883.04 | 104279.61 |
| 148 | 2037-06 | 1132.80 | 247.66 | 885.13 | 103394.48 |
| 149 | 2037-07 | 1132.80 | 245.56 | 887.24 | 102507.24 |
| 150 | 2037-08 | 1132.80 | 243.45 | 889.34 | 101617.90 |
| 151 | 2037-09 | 1132.80 | 241.34 | 891.45 | 100726.44 |
| 152 | 2037-10 | 1132.80 | 239.23 | 893.57 | 99832.87 |
| 153 | 2037-11 | 1132.80 | 237.10 | 895.69 | 98937.18 |
| 154 | 2037-12 | 1132.80 | 234.98 | 897.82 | 98039.36 |
| 155 | 2038-01 | 1132.80 | 232.84 | 899.95 | 97139.40 |
| 156 | 2038-02 | 1132.80 | 230.71 | 902.09 | 96237.31 |
| 157 | 2038-03 | 1132.80 | 228.56 | 904.23 | 95333.08 |
| 158 | 2038-04 | 1132.80 | 226.42 | 906.38 | 94426.70 |
| 159 | 2038-05 | 1132.80 | 224.26 | 908.53 | 93518.16 |
| 160 | 2038-06 | 1132.80 | 222.11 | 910.69 | 92607.47 |
| 161 | 2038-07 | 1132.80 | 219.94 | 912.85 | 91694.62 |
| 162 | 2038-08 | 1132.80 | 217.77 | 915.02 | 90779.59 |
| 163 | 2038-09 | 1132.80 | 215.60 | 917.20 | 89862.40 |
| 164 | 2038-10 | 1132.80 | 213.42 | 919.37 | 88943.02 |
| 165 | 2038-11 | 1132.80 | 211.24 | 921.56 | 88021.47 |
| 166 | 2038-12 | 1132.80 | 209.05 | 923.75 | 87097.72 |
| 167 | 2039-01 | 1132.80 | 206.86 | 925.94 | 86171.78 |
| 168 | 2039-02 | 1132.80 | 204.66 | 928.14 | 85243.64 |
| 169 | 2039-03 | 1132.80 | 202.45 | 930.34 | 84313.30 |
| 170 | 2039-04 | 1132.80 | 200.24 | 932.55 | 83380.74 |
| 171 | 2039-05 | 1132.80 | 198.03 | 934.77 | 82445.97 |
| 172 | 2039-06 | 1132.80 | 195.81 | 936.99 | 81508.99 |
| 173 | 2039-07 | 1132.80 | 193.58 | 939.21 | 80569.77 |
| 174 | 2039-08 | 1132.80 | 191.35 | 941.44 | 79628.33 |
| 175 | 2039-09 | 1132.80 | 189.12 | 943.68 | 78684.65 |
| 176 | 2039-10 | 1132.80 | 186.88 | 945.92 | 77738.73 |
| 177 | 2039-11 | 1132.80 | 184.63 | 948.17 | 76790.56 |
| 178 | 2039-12 | 1132.80 | 182.38 | 950.42 | 75840.14 |
| 179 | 2040-01 | 1132.80 | 180.12 | 952.68 | 74887.46 |
| 180 | 2040-02 | 1132.80 | 177.86 | 954.94 | 73932.52 |
| 181 | 2040-03 | 1132.80 | 175.59 | 957.21 | 72975.31 |
| 182 | 2040-04 | 1132.80 | 173.32 | 959.48 | 72015.83 |
| 183 | 2040-05 | 1132.80 | 171.04 | 961.76 | 71054.07 |
| 184 | 2040-06 | 1132.80 | 168.75 | 964.04 | 70090.03 |
| 185 | 2040-07 | 1132.80 | 166.46 | 966.33 | 69123.70 |
| 186 | 2040-08 | 1132.80 | 164.17 | 968.63 | 68155.07 |
| 187 | 2040-09 | 1132.80 | 161.87 | 970.93 | 67184.14 |
| 188 | 2040-10 | 1132.80 | 159.56 | 973.24 | 66210.90 |
| 189 | 2040-11 | 1132.80 | 157.25 | 975.55 | 65235.36 |
| 190 | 2040-12 | 1132.80 | 154.93 | 977.86 | 64257.49 |
| 191 | 2041-01 | 1132.80 | 152.61 | 980.19 | 63277.31 |
| 192 | 2041-02 | 1132.80 | 150.28 | 982.51 | 62294.79 |
| 193 | 2041-03 | 1132.80 | 147.95 | 984.85 | 61309.95 |
| 194 | 2041-04 | 1132.80 | 145.61 | 987.19 | 60322.76 |
| 195 | 2041-05 | 1132.80 | 143.27 | 989.53 | 59333.23 |
| 196 | 2041-06 | 1132.80 | 140.92 | 991.88 | 58341.35 |
| 197 | 2041-07 | 1132.80 | 138.56 | 994.24 | 57347.11 |
| 198 | 2041-08 | 1132.80 | 136.20 | 996.60 | 56350.51 |
| 199 | 2041-09 | 1132.80 | 133.83 | 998.96 | 55351.55 |
| 200 | 2041-10 | 1132.80 | 131.46 | 1001.34 | 54350.21 |
| 201 | 2041-11 | 1132.80 | 129.08 | 1003.72 | 53346.50 |
| 202 | 2041-12 | 1132.80 | 126.70 | 1006.10 | 52340.40 |
| 203 | 2042-01 | 1132.80 | 124.31 | 1008.49 | 51331.91 |
| 204 | 2042-02 | 1132.80 | 121.91 | 1010.88 | 50321.02 |
| 205 | 2042-03 | 1132.80 | 119.51 | 1013.28 | 49307.74 |
| 206 | 2042-04 | 1132.80 | 117.11 | 1015.69 | 48292.05 |
| 207 | 2042-05 | 1132.80 | 114.69 | 1018.10 | 47273.94 |
| 208 | 2042-06 | 1132.80 | 112.28 | 1020.52 | 46253.42 |
| 209 | 2042-07 | 1132.80 | 109.85 | 1022.95 | 45230.48 |
| 210 | 2042-08 | 1132.80 | 107.42 | 1025.37 | 44205.10 |
| 211 | 2042-09 | 1132.80 | 104.99 | 1027.81 | 43177.29 |
| 212 | 2042-10 | 1132.80 | 102.55 | 1030.25 | 42147.04 |
| 213 | 2042-11 | 1132.80 | 100.10 | 1032.70 | 41114.34 |
| 214 | 2042-12 | 1132.80 | 97.65 | 1035.15 | 40079.19 |
| 215 | 2043-01 | 1132.80 | 95.19 | 1037.61 | 39041.58 |
| 216 | 2043-02 | 1132.80 | 92.72 | 1040.07 | 38001.51 |
| 217 | 2043-03 | 1132.80 | 90.25 | 1042.54 | 36958.96 |
| 218 | 2043-04 | 1132.80 | 87.78 | 1045.02 | 35913.94 |
| 219 | 2043-05 | 1132.80 | 85.30 | 1047.50 | 34866.44 |
| 220 | 2043-06 | 1132.80 | 82.81 | 1049.99 | 33816.45 |
| 221 | 2043-07 | 1132.80 | 80.31 | 1052.48 | 32763.97 |
| 222 | 2043-08 | 1132.80 | 77.81 | 1054.98 | 31708.99 |
| 223 | 2043-09 | 1132.80 | 75.31 | 1057.49 | 30651.50 |
| 224 | 2043-10 | 1132.80 | 72.80 | 1060.00 | 29591.50 |
| 225 | 2043-11 | 1132.80 | 70.28 | 1062.52 | 28528.98 |
| 226 | 2043-12 | 1132.80 | 67.76 | 1065.04 | 27463.94 |
| 227 | 2044-01 | 1132.80 | 65.23 | 1067.57 | 26396.37 |
| 228 | 2044-02 | 1132.80 | 62.69 | 1070.11 | 25326.26 |
| 229 | 2044-03 | 1132.80 | 60.15 | 1072.65 | 24253.62 |
| 230 | 2044-04 | 1132.80 | 57.60 | 1075.20 | 23178.42 |
| 231 | 2044-05 | 1132.80 | 55.05 | 1077.75 | 22100.67 |
| 232 | 2044-06 | 1132.80 | 52.49 | 1080.31 | 21020.36 |
| 233 | 2044-07 | 1132.80 | 49.92 | 1082.87 | 19937.49 |
| 234 | 2044-08 | 1132.80 | 47.35 | 1085.45 | 18852.04 |
| 235 | 2044-09 | 1132.80 | 44.77 | 1088.02 | 17764.02 |
| 236 | 2044-10 | 1132.80 | 42.19 | 1090.61 | 16673.41 |
| 237 | 2044-11 | 1132.80 | 39.60 | 1093.20 | 15580.21 |
| 238 | 2044-12 | 1132.80 | 37.00 | 1095.79 | 14484.42 |
| 239 | 2045-01 | 1132.80 | 34.40 | 1098.40 | 13386.02 |
| 240 | 2045-02 | 1132.80 | 31.79 | 1101.01 | 12285.02 |
| 241 | 2045-03 | 1132.80 | 29.18 | 1103.62 | 11181.40 |
| 242 | 2045-04 | 1132.80 | 26.56 | 1106.24 | 10075.16 |
| 243 | 2045-05 | 1132.80 | 23.93 | 1108.87 | 8966.29 |
| 244 | 2045-06 | 1132.80 | 21.29 | 1111.50 | 7854.78 |
| 245 | 2045-07 | 1132.80 | 18.66 | 1114.14 | 6740.64 |
| 246 | 2045-08 | 1132.80 | 16.01 | 1116.79 | 5623.85 |
| 247 | 2045-09 | 1132.80 | 13.36 | 1119.44 | 4504.41 |
| 248 | 2045-10 | 1132.80 | 10.70 | 1122.10 | 3382.31 |
| 249 | 2045-11 | 1132.80 | 8.03 | 1124.76 | 2257.55 |
| 250 | 2045-12 | 1132.80 | 5.36 | 1127.44 | 1130.11 |
| 251 | 2046-01 | 1132.80 | 2.68 | 1130.11 | 0.00 |
等额本金还款方式：
贷款总额：21.4万
还款月数：20年11个月
首月还款：1360.84元
每月递减：2.02元
利息总额：6.4万
本息合计：27.8万
节省利息：6292.64元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-03 | 1360.84 | 508.25 | 852.59 | 213147.41 |
| 2 | 2025-04 | 1358.81 | 506.23 | 852.59 | 212294.82 |
| 3 | 2025-05 | 1356.79 | 504.20 | 852.59 | 211442.23 |
| 4 | 2025-06 | 1354.76 | 502.18 | 852.59 | 210589.64 |
| 5 | 2025-07 | 1352.74 | 500.15 | 852.59 | 209737.05 |
| 6 | 2025-08 | 1350.72 | 498.13 | 852.59 | 208884.46 |
| 7 | 2025-09 | 1348.69 | 496.10 | 852.59 | 208031.87 |
| 8 | 2025-10 | 1346.67 | 494.08 | 852.59 | 207179.28 |
| 9 | 2025-11 | 1344.64 | 492.05 | 852.59 | 206326.69 |
| 10 | 2025-12 | 1342.62 | 490.03 | 852.59 | 205474.10 |
| 11 | 2026-01 | 1340.59 | 488.00 | 852.59 | 204621.51 |
| 12 | 2026-02 | 1338.57 | 485.98 | 852.59 | 203768.92 |
| 13 | 2026-03 | 1336.54 | 483.95 | 852.59 | 202916.33 |
| 14 | 2026-04 | 1334.52 | 481.93 | 852.59 | 202063.75 |
| 15 | 2026-05 | 1332.49 | 479.90 | 852.59 | 201211.16 |
| 16 | 2026-06 | 1330.47 | 477.88 | 852.59 | 200358.57 |
| 17 | 2026-07 | 1328.44 | 475.85 | 852.59 | 199505.98 |
| 18 | 2026-08 | 1326.42 | 473.83 | 852.59 | 198653.39 |
| 19 | 2026-09 | 1324.39 | 471.80 | 852.59 | 197800.80 |
| 20 | 2026-10 | 1322.37 | 469.78 | 852.59 | 196948.21 |
| 21 | 2026-11 | 1320.34 | 467.75 | 852.59 | 196095.62 |
| 22 | 2026-12 | 1318.32 | 465.73 | 852.59 | 195243.03 |
| 23 | 2027-01 | 1316.29 | 463.70 | 852.59 | 194390.44 |
| 24 | 2027-02 | 1314.27 | 461.68 | 852.59 | 193537.85 |
| 25 | 2027-03 | 1312.24 | 459.65 | 852.59 | 192685.26 |
| 26 | 2027-04 | 1310.22 | 457.63 | 852.59 | 191832.67 |
| 27 | 2027-05 | 1308.19 | 455.60 | 852.59 | 190980.08 |
| 28 | 2027-06 | 1306.17 | 453.58 | 852.59 | 190127.49 |
| 29 | 2027-07 | 1304.14 | 451.55 | 852.59 | 189274.90 |
| 30 | 2027-08 | 1302.12 | 449.53 | 852.59 | 188422.31 |
| 31 | 2027-09 | 1300.09 | 447.50 | 852.59 | 187569.72 |
| 32 | 2027-10 | 1298.07 | 445.48 | 852.59 | 186717.13 |
| 33 | 2027-11 | 1296.04 | 443.45 | 852.59 | 185864.54 |
| 34 | 2027-12 | 1294.02 | 441.43 | 852.59 | 185011.95 |
| 35 | 2028-01 | 1291.99 | 439.40 | 852.59 | 184159.36 |
| 36 | 2028-02 | 1289.97 | 437.38 | 852.59 | 183306.77 |
| 37 | 2028-03 | 1287.94 | 435.35 | 852.59 | 182454.18 |
| 38 | 2028-04 | 1285.92 | 433.33 | 852.59 | 181601.59 |
| 39 | 2028-05 | 1283.89 | 431.30 | 852.59 | 180749.00 |
| 40 | 2028-06 | 1281.87 | 429.28 | 852.59 | 179896.41 |
| 41 | 2028-07 | 1279.84 | 427.25 | 852.59 | 179043.82 |
| 42 | 2028-08 | 1277.82 | 425.23 | 852.59 | 178191.24 |
| 43 | 2028-09 | 1275.79 | 423.20 | 852.59 | 177338.65 |
| 44 | 2028-10 | 1273.77 | 421.18 | 852.59 | 176486.06 |
| 45 | 2028-11 | 1271.74 | 419.15 | 852.59 | 175633.47 |
| 46 | 2028-12 | 1269.72 | 417.13 | 852.59 | 174780.88 |
| 47 | 2029-01 | 1267.69 | 415.10 | 852.59 | 173928.29 |
| 48 | 2029-02 | 1265.67 | 413.08 | 852.59 | 173075.70 |
| 49 | 2029-03 | 1263.64 | 411.05 | 852.59 | 172223.11 |
| 50 | 2029-04 | 1261.62 | 409.03 | 852.59 | 171370.52 |
| 51 | 2029-05 | 1259.59 | 407.00 | 852.59 | 170517.93 |
| 52 | 2029-06 | 1257.57 | 404.98 | 852.59 | 169665.34 |
| 53 | 2029-07 | 1255.54 | 402.96 | 852.59 | 168812.75 |
| 54 | 2029-08 | 1253.52 | 400.93 | 852.59 | 167960.16 |
| 55 | 2029-09 | 1251.50 | 398.91 | 852.59 | 167107.57 |
| 56 | 2029-10 | 1249.47 | 396.88 | 852.59 | 166254.98 |
| 57 | 2029-11 | 1247.45 | 394.86 | 852.59 | 165402.39 |
| 58 | 2029-12 | 1245.42 | 392.83 | 852.59 | 164549.80 |
| 59 | 2030-01 | 1243.40 | 390.81 | 852.59 | 163697.21 |
| 60 | 2030-02 | 1241.37 | 388.78 | 852.59 | 162844.62 |
| 61 | 2030-03 | 1239.35 | 386.76 | 852.59 | 161992.03 |
| 62 | 2030-04 | 1237.32 | 384.73 | 852.59 | 161139.44 |
| 63 | 2030-05 | 1235.30 | 382.71 | 852.59 | 160286.85 |
| 64 | 2030-06 | 1233.27 | 380.68 | 852.59 | 159434.26 |
| 65 | 2030-07 | 1231.25 | 378.66 | 852.59 | 158581.67 |
| 66 | 2030-08 | 1229.22 | 376.63 | 852.59 | 157729.08 |
| 67 | 2030-09 | 1227.20 | 374.61 | 852.59 | 156876.49 |
| 68 | 2030-10 | 1225.17 | 372.58 | 852.59 | 156023.90 |
| 69 | 2030-11 | 1223.15 | 370.56 | 852.59 | 155171.31 |
| 70 | 2030-12 | 1221.12 | 368.53 | 852.59 | 154318.73 |
| 71 | 2031-01 | 1219.10 | 366.51 | 852.59 | 153466.14 |
| 72 | 2031-02 | 1217.07 | 364.48 | 852.59 | 152613.55 |
| 73 | 2031-03 | 1215.05 | 362.46 | 852.59 | 151760.96 |
| 74 | 2031-04 | 1213.02 | 360.43 | 852.59 | 150908.37 |
| 75 | 2031-05 | 1211.00 | 358.41 | 852.59 | 150055.78 |
| 76 | 2031-06 | 1208.97 | 356.38 | 852.59 | 149203.19 |
| 77 | 2031-07 | 1206.95 | 354.36 | 852.59 | 148350.60 |
| 78 | 2031-08 | 1204.92 | 352.33 | 852.59 | 147498.01 |
| 79 | 2031-09 | 1202.90 | 350.31 | 852.59 | 146645.42 |
| 80 | 2031-10 | 1200.87 | 348.28 | 852.59 | 145792.83 |
| 81 | 2031-11 | 1198.85 | 346.26 | 852.59 | 144940.24 |
| 82 | 2031-12 | 1196.82 | 344.23 | 852.59 | 144087.65 |
| 83 | 2032-01 | 1194.80 | 342.21 | 852.59 | 143235.06 |
| 84 | 2032-02 | 1192.77 | 340.18 | 852.59 | 142382.47 |
| 85 | 2032-03 | 1190.75 | 338.16 | 852.59 | 141529.88 |
| 86 | 2032-04 | 1188.72 | 336.13 | 852.59 | 140677.29 |
| 87 | 2032-05 | 1186.70 | 334.11 | 852.59 | 139824.70 |
| 88 | 2032-06 | 1184.67 | 332.08 | 852.59 | 138972.11 |
| 89 | 2032-07 | 1182.65 | 330.06 | 852.59 | 138119.52 |
| 90 | 2032-08 | 1180.62 | 328.03 | 852.59 | 137266.93 |
| 91 | 2032-09 | 1178.60 | 326.01 | 852.59 | 136414.34 |
| 92 | 2032-10 | 1176.57 | 323.98 | 852.59 | 135561.75 |
| 93 | 2032-11 | 1174.55 | 321.96 | 852.59 | 134709.16 |
| 94 | 2032-12 | 1172.52 | 319.93 | 852.59 | 133856.57 |
| 95 | 2033-01 | 1170.50 | 317.91 | 852.59 | 133003.98 |
| 96 | 2033-02 | 1168.47 | 315.88 | 852.59 | 132151.39 |
| 97 | 2033-03 | 1166.45 | 313.86 | 852.59 | 131298.80 |
| 98 | 2033-04 | 1164.42 | 311.83 | 852.59 | 130446.22 |
| 99 | 2033-05 | 1162.40 | 309.81 | 852.59 | 129593.63 |
| 100 | 2033-06 | 1160.37 | 307.78 | 852.59 | 128741.04 |
| 101 | 2033-07 | 1158.35 | 305.76 | 852.59 | 127888.45 |
| 102 | 2033-08 | 1156.32 | 303.74 | 852.59 | 127035.86 |
| 103 | 2033-09 | 1154.30 | 301.71 | 852.59 | 126183.27 |
| 104 | 2033-10 | 1152.27 | 299.69 | 852.59 | 125330.68 |
| 105 | 2033-11 | 1150.25 | 297.66 | 852.59 | 124478.09 |
| 106 | 2033-12 | 1148.23 | 295.64 | 852.59 | 123625.50 |
| 107 | 2034-01 | 1146.20 | 293.61 | 852.59 | 122772.91 |
| 108 | 2034-02 | 1144.18 | 291.59 | 852.59 | 121920.32 |
| 109 | 2034-03 | 1142.15 | 289.56 | 852.59 | 121067.73 |
| 110 | 2034-04 | 1140.13 | 287.54 | 852.59 | 120215.14 |
| 111 | 2034-05 | 1138.10 | 285.51 | 852.59 | 119362.55 |
| 112 | 2034-06 | 1136.08 | 283.49 | 852.59 | 118509.96 |
| 113 | 2034-07 | 1134.05 | 281.46 | 852.59 | 117657.37 |
| 114 | 2034-08 | 1132.03 | 279.44 | 852.59 | 116804.78 |
| 115 | 2034-09 | 1130.00 | 277.41 | 852.59 | 115952.19 |
| 116 | 2034-10 | 1127.98 | 275.39 | 852.59 | 115099.60 |
| 117 | 2034-11 | 1125.95 | 273.36 | 852.59 | 114247.01 |
| 118 | 2034-12 | 1123.93 | 271.34 | 852.59 | 113394.42 |
| 119 | 2035-01 | 1121.90 | 269.31 | 852.59 | 112541.83 |
| 120 | 2035-02 | 1119.88 | 267.29 | 852.59 | 111689.24 |
| 121 | 2035-03 | 1117.85 | 265.26 | 852.59 | 110836.65 |
| 122 | 2035-04 | 1115.83 | 263.24 | 852.59 | 109984.06 |
| 123 | 2035-05 | 1113.80 | 261.21 | 852.59 | 109131.47 |
| 124 | 2035-06 | 1111.78 | 259.19 | 852.59 | 108278.88 |
| 125 | 2035-07 | 1109.75 | 257.16 | 852.59 | 107426.29 |
| 126 | 2035-08 | 1107.73 | 255.14 | 852.59 | 106573.71 |
| 127 | 2035-09 | 1105.70 | 253.11 | 852.59 | 105721.12 |
| 128 | 2035-10 | 1103.68 | 251.09 | 852.59 | 104868.53 |
| 129 | 2035-11 | 1101.65 | 249.06 | 852.59 | 104015.94 |
| 130 | 2035-12 | 1099.63 | 247.04 | 852.59 | 103163.35 |
| 131 | 2036-01 | 1097.60 | 245.01 | 852.59 | 102310.76 |
| 132 | 2036-02 | 1095.58 | 242.99 | 852.59 | 101458.17 |
| 133 | 2036-03 | 1093.55 | 240.96 | 852.59 | 100605.58 |
| 134 | 2036-04 | 1091.53 | 238.94 | 852.59 | 99752.99 |
| 135 | 2036-05 | 1089.50 | 236.91 | 852.59 | 98900.40 |
| 136 | 2036-06 | 1087.48 | 234.89 | 852.59 | 98047.81 |
| 137 | 2036-07 | 1085.45 | 232.86 | 852.59 | 97195.22 |
| 138 | 2036-08 | 1083.43 | 230.84 | 852.59 | 96342.63 |
| 139 | 2036-09 | 1081.40 | 228.81 | 852.59 | 95490.04 |
| 140 | 2036-10 | 1079.38 | 226.79 | 852.59 | 94637.45 |
| 141 | 2036-11 | 1077.35 | 224.76 | 852.59 | 93784.86 |
| 142 | 2036-12 | 1075.33 | 222.74 | 852.59 | 92932.27 |
| 143 | 2037-01 | 1073.30 | 220.71 | 852.59 | 92079.68 |
| 144 | 2037-02 | 1071.28 | 218.69 | 852.59 | 91227.09 |
| 145 | 2037-03 | 1069.25 | 216.66 | 852.59 | 90374.50 |
| 146 | 2037-04 | 1067.23 | 214.64 | 852.59 | 89521.91 |
| 147 | 2037-05 | 1065.20 | 212.61 | 852.59 | 88669.32 |
| 148 | 2037-06 | 1063.18 | 210.59 | 852.59 | 87816.73 |
| 149 | 2037-07 | 1061.15 | 208.56 | 852.59 | 86964.14 |
| 150 | 2037-08 | 1059.13 | 206.54 | 852.59 | 86111.55 |
| 151 | 2037-09 | 1057.10 | 204.51 | 852.59 | 85258.96 |
| 152 | 2037-10 | 1055.08 | 202.49 | 852.59 | 84406.37 |
| 153 | 2037-11 | 1053.05 | 200.47 | 852.59 | 83553.78 |
| 154 | 2037-12 | 1051.03 | 198.44 | 852.59 | 82701.20 |
| 155 | 2038-01 | 1049.00 | 196.42 | 852.59 | 81848.61 |
| 156 | 2038-02 | 1046.98 | 194.39 | 852.59 | 80996.02 |
| 157 | 2038-03 | 1044.96 | 192.37 | 852.59 | 80143.43 |
| 158 | 2038-04 | 1042.93 | 190.34 | 852.59 | 79290.84 |
| 159 | 2038-05 | 1040.91 | 188.32 | 852.59 | 78438.25 |
| 160 | 2038-06 | 1038.88 | 186.29 | 852.59 | 77585.66 |
| 161 | 2038-07 | 1036.86 | 184.27 | 852.59 | 76733.07 |
| 162 | 2038-08 | 1034.83 | 182.24 | 852.59 | 75880.48 |
| 163 | 2038-09 | 1032.81 | 180.22 | 852.59 | 75027.89 |
| 164 | 2038-10 | 1030.78 | 178.19 | 852.59 | 74175.30 |
| 165 | 2038-11 | 1028.76 | 176.17 | 852.59 | 73322.71 |
| 166 | 2038-12 | 1026.73 | 174.14 | 852.59 | 72470.12 |
| 167 | 2039-01 | 1024.71 | 172.12 | 852.59 | 71617.53 |
| 168 | 2039-02 | 1022.68 | 170.09 | 852.59 | 70764.94 |
| 169 | 2039-03 | 1020.66 | 168.07 | 852.59 | 69912.35 |
| 170 | 2039-04 | 1018.63 | 166.04 | 852.59 | 69059.76 |
| 171 | 2039-05 | 1016.61 | 164.02 | 852.59 | 68207.17 |
| 172 | 2039-06 | 1014.58 | 161.99 | 852.59 | 67354.58 |
| 173 | 2039-07 | 1012.56 | 159.97 | 852.59 | 66501.99 |
| 174 | 2039-08 | 1010.53 | 157.94 | 852.59 | 65649.40 |
| 175 | 2039-09 | 1008.51 | 155.92 | 852.59 | 64796.81 |
| 176 | 2039-10 | 1006.48 | 153.89 | 852.59 | 63944.22 |
| 177 | 2039-11 | 1004.46 | 151.87 | 852.59 | 63091.63 |
| 178 | 2039-12 | 1002.43 | 149.84 | 852.59 | 62239.04 |
| 179 | 2040-01 | 1000.41 | 147.82 | 852.59 | 61386.45 |
| 180 | 2040-02 | 998.38 | 145.79 | 852.59 | 60533.86 |
| 181 | 2040-03 | 996.36 | 143.77 | 852.59 | 59681.27 |
| 182 | 2040-04 | 994.33 | 141.74 | 852.59 | 58828.69 |
| 183 | 2040-05 | 992.31 | 139.72 | 852.59 | 57976.10 |
| 184 | 2040-06 | 990.28 | 137.69 | 852.59 | 57123.51 |
| 185 | 2040-07 | 988.26 | 135.67 | 852.59 | 56270.92 |
| 186 | 2040-08 | 986.23 | 133.64 | 852.59 | 55418.33 |
| 187 | 2040-09 | 984.21 | 131.62 | 852.59 | 54565.74 |
| 188 | 2040-10 | 982.18 | 129.59 | 852.59 | 53713.15 |
| 189 | 2040-11 | 980.16 | 127.57 | 852.59 | 52860.56 |
| 190 | 2040-12 | 978.13 | 125.54 | 852.59 | 52007.97 |
| 191 | 2041-01 | 976.11 | 123.52 | 852.59 | 51155.38 |
| 192 | 2041-02 | 974.08 | 121.49 | 852.59 | 50302.79 |
| 193 | 2041-03 | 972.06 | 119.47 | 852.59 | 49450.20 |
| 194 | 2041-04 | 970.03 | 117.44 | 852.59 | 48597.61 |
| 195 | 2041-05 | 968.01 | 115.42 | 852.59 | 47745.02 |
| 196 | 2041-06 | 965.98 | 113.39 | 852.59 | 46892.43 |
| 197 | 2041-07 | 963.96 | 111.37 | 852.59 | 46039.84 |
| 198 | 2041-08 | 961.93 | 109.34 | 852.59 | 45187.25 |
| 199 | 2041-09 | 959.91 | 107.32 | 852.59 | 44334.66 |
| 200 | 2041-10 | 957.88 | 105.29 | 852.59 | 43482.07 |
| 201 | 2041-11 | 955.86 | 103.27 | 852.59 | 42629.48 |
| 202 | 2041-12 | 953.83 | 101.25 | 852.59 | 41776.89 |
| 203 | 2042-01 | 951.81 | 99.22 | 852.59 | 40924.30 |
| 204 | 2042-02 | 949.78 | 97.20 | 852.59 | 40071.71 |
| 205 | 2042-03 | 947.76 | 95.17 | 852.59 | 39219.12 |
| 206 | 2042-04 | 945.74 | 93.15 | 852.59 | 38366.53 |
| 207 | 2042-05 | 943.71 | 91.12 | 852.59 | 37513.94 |
| 208 | 2042-06 | 941.69 | 89.10 | 852.59 | 36661.35 |
| 209 | 2042-07 | 939.66 | 87.07 | 852.59 | 35808.76 |
| 210 | 2042-08 | 937.64 | 85.05 | 852.59 | 34956.18 |
| 211 | 2042-09 | 935.61 | 83.02 | 852.59 | 34103.59 |
| 212 | 2042-10 | 933.59 | 81.00 | 852.59 | 33251.00 |
| 213 | 2042-11 | 931.56 | 78.97 | 852.59 | 32398.41 |
| 214 | 2042-12 | 929.54 | 76.95 | 852.59 | 31545.82 |
| 215 | 2043-01 | 927.51 | 74.92 | 852.59 | 30693.23 |
| 216 | 2043-02 | 925.49 | 72.90 | 852.59 | 29840.64 |
| 217 | 2043-03 | 923.46 | 70.87 | 852.59 | 28988.05 |
| 218 | 2043-04 | 921.44 | 68.85 | 852.59 | 28135.46 |
| 219 | 2043-05 | 919.41 | 66.82 | 852.59 | 27282.87 |
| 220 | 2043-06 | 917.39 | 64.80 | 852.59 | 26430.28 |
| 221 | 2043-07 | 915.36 | 62.77 | 852.59 | 25577.69 |
| 222 | 2043-08 | 913.34 | 60.75 | 852.59 | 24725.10 |
| 223 | 2043-09 | 911.31 | 58.72 | 852.59 | 23872.51 |
| 224 | 2043-10 | 909.29 | 56.70 | 852.59 | 23019.92 |
| 225 | 2043-11 | 907.26 | 54.67 | 852.59 | 22167.33 |
| 226 | 2043-12 | 905.24 | 52.65 | 852.59 | 21314.74 |
| 227 | 2044-01 | 903.21 | 50.62 | 852.59 | 20462.15 |
| 228 | 2044-02 | 901.19 | 48.60 | 852.59 | 19609.56 |
| 229 | 2044-03 | 899.16 | 46.57 | 852.59 | 18756.97 |
| 230 | 2044-04 | 897.14 | 44.55 | 852.59 | 17904.38 |
| 231 | 2044-05 | 895.11 | 42.52 | 852.59 | 17051.79 |
| 232 | 2044-06 | 893.09 | 40.50 | 852.59 | 16199.20 |
| 233 | 2044-07 | 891.06 | 38.47 | 852.59 | 15346.61 |
| 234 | 2044-08 | 889.04 | 36.45 | 852.59 | 14494.02 |
| 235 | 2044-09 | 887.01 | 34.42 | 852.59 | 13641.43 |
| 236 | 2044-10 | 884.99 | 32.40 | 852.59 | 12788.84 |
| 237 | 2044-11 | 882.96 | 30.37 | 852.59 | 11936.25 |
| 238 | 2044-12 | 880.94 | 28.35 | 852.59 | 11083.67 |
| 239 | 2045-01 | 878.91 | 26.32 | 852.59 | 10231.08 |
| 240 | 2045-02 | 876.89 | 24.30 | 852.59 | 9378.49 |
| 241 | 2045-03 | 874.86 | 22.27 | 852.59 | 8525.90 |
| 242 | 2045-04 | 872.84 | 20.25 | 852.59 | 7673.31 |
| 243 | 2045-05 | 870.81 | 18.22 | 852.59 | 6820.72 |
| 244 | 2045-06 | 868.79 | 16.20 | 852.59 | 5968.13 |
| 245 | 2045-07 | 866.76 | 14.17 | 852.59 | 5115.54 |
| 246 | 2045-08 | 864.74 | 12.15 | 852.59 | 4262.95 |
| 247 | 2045-09 | 862.71 | 10.12 | 852.59 | 3410.36 |
| 248 | 2045-10 | 860.69 | 8.10 | 852.59 | 2557.77 |
| 249 | 2045-11 | 858.66 | 6.07 | 852.59 | 1705.18 |
| 250 | 2045-12 | 856.64 | 4.05 | 852.59 | 852.59 |
| 251 | 2046-01 | 854.61 | 2.02 | 852.59 | 0.00 |