贷款50.4万（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：50.4万
还款月数：20年
每月还款：2871.47元
利息总额：18.52万
本息合计：68.92万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2023-05 | 2871.47 | 1386.00 | 1485.47 | 502514.53 |
| 2 | 2023-06 | 2871.47 | 1381.91 | 1489.55 | 501024.98 |
| 3 | 2023-07 | 2871.47 | 1377.82 | 1493.65 | 499531.34 |
| 4 | 2023-08 | 2871.47 | 1373.71 | 1497.75 | 498033.58 |
| 5 | 2023-09 | 2871.47 | 1369.59 | 1501.87 | 496531.71 |
| 6 | 2023-10 | 2871.47 | 1365.46 | 1506.00 | 495025.70 |
| 7 | 2023-11 | 2871.47 | 1361.32 | 1510.15 | 493515.56 |
| 8 | 2023-12 | 2871.47 | 1357.17 | 1514.30 | 492001.26 |
| 9 | 2024-01 | 2871.47 | 1353.00 | 1518.46 | 490482.80 |
| 10 | 2024-02 | 2871.47 | 1348.83 | 1522.64 | 488960.16 |
| 11 | 2024-03 | 2871.47 | 1344.64 | 1526.83 | 487433.33 |
| 12 | 2024-04 | 2871.47 | 1340.44 | 1531.02 | 485902.31 |
| 13 | 2024-05 | 2871.47 | 1336.23 | 1535.23 | 484367.07 |
| 14 | 2024-06 | 2871.47 | 1332.01 | 1539.46 | 482827.62 |
| 15 | 2024-07 | 2871.47 | 1327.78 | 1543.69 | 481283.93 |
| 16 | 2024-08 | 2871.47 | 1323.53 | 1547.94 | 479735.99 |
| 17 | 2024-09 | 2871.47 | 1319.27 | 1552.19 | 478183.80 |
| 18 | 2024-10 | 2871.47 | 1315.01 | 1556.46 | 476627.34 |
| 19 | 2024-11 | 2871.47 | 1310.73 | 1560.74 | 475066.60 |
| 20 | 2024-12 | 2871.47 | 1306.43 | 1565.03 | 473501.57 |
| 21 | 2025-01 | 2871.47 | 1302.13 | 1569.34 | 471932.23 |
| 22 | 2025-02 | 2871.47 | 1297.81 | 1573.65 | 470358.58 |
| 23 | 2025-03 | 2871.47 | 1293.49 | 1577.98 | 468780.60 |
| 24 | 2025-04 | 2871.47 | 1289.15 | 1582.32 | 467198.28 |
| 25 | 2025-05 | 2871.47 | 1284.80 | 1586.67 | 465611.61 |
| 26 | 2025-06 | 2871.47 | 1280.43 | 1591.03 | 464020.57 |
| 27 | 2025-07 | 2871.47 | 1276.06 | 1595.41 | 462425.16 |
| 28 | 2025-08 | 2871.47 | 1271.67 | 1599.80 | 460825.37 |
| 29 | 2025-09 | 2871.47 | 1267.27 | 1604.20 | 459221.17 |
| 30 | 2025-10 | 2871.47 | 1262.86 | 1608.61 | 457612.56 |
| 31 | 2025-11 | 2871.47 | 1258.43 | 1613.03 | 455999.53 |
| 32 | 2025-12 | 2871.47 | 1254.00 | 1617.47 | 454382.06 |
| 33 | 2026-01 | 2871.47 | 1249.55 | 1621.92 | 452760.15 |
| 34 | 2026-02 | 2871.47 | 1245.09 | 1626.38 | 451133.77 |
| 35 | 2026-03 | 2871.47 | 1240.62 | 1630.85 | 449502.92 |
| 36 | 2026-04 | 2871.47 | 1236.13 | 1635.33 | 447867.59 |
| 37 | 2026-05 | 2871.47 | 1231.64 | 1639.83 | 446227.76 |
| 38 | 2026-06 | 2871.47 | 1227.13 | 1644.34 | 444583.42 |
| 39 | 2026-07 | 2871.47 | 1222.60 | 1648.86 | 442934.56 |
| 40 | 2026-08 | 2871.47 | 1218.07 | 1653.40 | 441281.16 |
| 41 | 2026-09 | 2871.47 | 1213.52 | 1657.94 | 439623.22 |
| 42 | 2026-10 | 2871.47 | 1208.96 | 1662.50 | 437960.72 |
| 43 | 2026-11 | 2871.47 | 1204.39 | 1667.07 | 436293.64 |
| 44 | 2026-12 | 2871.47 | 1199.81 | 1671.66 | 434621.99 |
| 45 | 2027-01 | 2871.47 | 1195.21 | 1676.26 | 432945.73 |
| 46 | 2027-02 | 2871.47 | 1190.60 | 1680.87 | 431264.86 |
| 47 | 2027-03 | 2871.47 | 1185.98 | 1685.49 | 429579.38 |
| 48 | 2027-04 | 2871.47 | 1181.34 | 1690.12 | 427889.25 |
| 49 | 2027-05 | 2871.47 | 1176.70 | 1694.77 | 426194.48 |
| 50 | 2027-06 | 2871.47 | 1172.03 | 1699.43 | 424495.05 |
| 51 | 2027-07 | 2871.47 | 1167.36 | 1704.10 | 422790.95 |
| 52 | 2027-08 | 2871.47 | 1162.68 | 1708.79 | 421082.16 |
| 53 | 2027-09 | 2871.47 | 1157.98 | 1713.49 | 419368.67 |
| 54 | 2027-10 | 2871.47 | 1153.26 | 1718.20 | 417650.46 |
| 55 | 2027-11 | 2871.47 | 1148.54 | 1722.93 | 415927.54 |
| 56 | 2027-12 | 2871.47 | 1143.80 | 1727.67 | 414199.87 |
| 57 | 2028-01 | 2871.47 | 1139.05 | 1732.42 | 412467.46 |
| 58 | 2028-02 | 2871.47 | 1134.29 | 1737.18 | 410730.28 |
| 59 | 2028-03 | 2871.47 | 1129.51 | 1741.96 | 408988.32 |
| 60 | 2028-04 | 2871.47 | 1124.72 | 1746.75 | 407241.57 |
| 61 | 2028-05 | 2871.47 | 1119.91 | 1751.55 | 405490.02 |
| 62 | 2028-06 | 2871.47 | 1115.10 | 1756.37 | 403733.65 |
| 63 | 2028-07 | 2871.47 | 1110.27 | 1761.20 | 401972.45 |
| 64 | 2028-08 | 2871.47 | 1105.42 | 1766.04 | 400206.41 |
| 65 | 2028-09 | 2871.47 | 1100.57 | 1770.90 | 398435.51 |
| 66 | 2028-10 | 2871.47 | 1095.70 | 1775.77 | 396659.74 |
| 67 | 2028-11 | 2871.47 | 1090.81 | 1780.65 | 394879.09 |
| 68 | 2028-12 | 2871.47 | 1085.92 | 1785.55 | 393093.54 |
| 69 | 2029-01 | 2871.47 | 1081.01 | 1790.46 | 391303.08 |
| 70 | 2029-02 | 2871.47 | 1076.08 | 1795.38 | 389507.70 |
| 71 | 2029-03 | 2871.47 | 1071.15 | 1800.32 | 387707.38 |
| 72 | 2029-04 | 2871.47 | 1066.20 | 1805.27 | 385902.11 |
| 73 | 2029-05 | 2871.47 | 1061.23 | 1810.24 | 384091.87 |
| 74 | 2029-06 | 2871.47 | 1056.25 | 1815.21 | 382276.66 |
| 75 | 2029-07 | 2871.47 | 1051.26 | 1820.21 | 380456.46 |
| 76 | 2029-08 | 2871.47 | 1046.26 | 1825.21 | 378631.25 |
| 77 | 2029-09 | 2871.47 | 1041.24 | 1830.23 | 376801.02 |
| 78 | 2029-10 | 2871.47 | 1036.20 | 1835.26 | 374965.75 |
| 79 | 2029-11 | 2871.47 | 1031.16 | 1840.31 | 373125.44 |
| 80 | 2029-12 | 2871.47 | 1026.09 | 1845.37 | 371280.07 |
| 81 | 2030-01 | 2871.47 | 1021.02 | 1850.45 | 369429.62 |
| 82 | 2030-02 | 2871.47 | 1015.93 | 1855.53 | 367574.09 |
| 83 | 2030-03 | 2871.47 | 1010.83 | 1860.64 | 365713.45 |
| 84 | 2030-04 | 2871.47 | 1005.71 | 1865.75 | 363847.70 |
| 85 | 2030-05 | 2871.47 | 1000.58 | 1870.88 | 361976.81 |
| 86 | 2030-06 | 2871.47 | 995.44 | 1876.03 | 360100.78 |
| 87 | 2030-07 | 2871.47 | 990.28 | 1881.19 | 358219.60 |
| 88 | 2030-08 | 2871.47 | 985.10 | 1886.36 | 356333.23 |
| 89 | 2030-09 | 2871.47 | 979.92 | 1891.55 | 354441.68 |
| 90 | 2030-10 | 2871.47 | 974.71 | 1896.75 | 352544.93 |
| 91 | 2030-11 | 2871.47 | 969.50 | 1901.97 | 350642.96 |
| 92 | 2030-12 | 2871.47 | 964.27 | 1907.20 | 348735.77 |
| 93 | 2031-01 | 2871.47 | 959.02 | 1912.44 | 346823.32 |
| 94 | 2031-02 | 2871.47 | 953.76 | 1917.70 | 344905.62 |
| 95 | 2031-03 | 2871.47 | 948.49 | 1922.98 | 342982.65 |
| 96 | 2031-04 | 2871.47 | 943.20 | 1928.26 | 341054.38 |
| 97 | 2031-05 | 2871.47 | 937.90 | 1933.57 | 339120.82 |
| 98 | 2031-06 | 2871.47 | 932.58 | 1938.88 | 337181.93 |
| 99 | 2031-07 | 2871.47 | 927.25 | 1944.22 | 335237.72 |
| 100 | 2031-08 | 2871.47 | 921.90 | 1949.56 | 333288.15 |
| 101 | 2031-09 | 2871.47 | 916.54 | 1954.92 | 331333.23 |
| 102 | 2031-10 | 2871.47 | 911.17 | 1960.30 | 329372.93 |
| 103 | 2031-11 | 2871.47 | 905.78 | 1965.69 | 327407.24 |
| 104 | 2031-12 | 2871.47 | 900.37 | 1971.10 | 325436.14 |
| 105 | 2032-01 | 2871.47 | 894.95 | 1976.52 | 323459.63 |
| 106 | 2032-02 | 2871.47 | 889.51 | 1981.95 | 321477.68 |
| 107 | 2032-03 | 2871.47 | 884.06 | 1987.40 | 319490.27 |
| 108 | 2032-04 | 2871.47 | 878.60 | 1992.87 | 317497.41 |
| 109 | 2032-05 | 2871.47 | 873.12 | 1998.35 | 315499.06 |
| 110 | 2032-06 | 2871.47 | 867.62 | 2003.84 | 313495.21 |
| 111 | 2032-07 | 2871.47 | 862.11 | 2009.35 | 311485.86 |
| 112 | 2032-08 | 2871.47 | 856.59 | 2014.88 | 309470.98 |
| 113 | 2032-09 | 2871.47 | 851.05 | 2020.42 | 307450.56 |
| 114 | 2032-10 | 2871.47 | 845.49 | 2025.98 | 305424.58 |
| 115 | 2032-11 | 2871.47 | 839.92 | 2031.55 | 303393.03 |
| 116 | 2032-12 | 2871.47 | 834.33 | 2037.14 | 301355.90 |
| 117 | 2033-01 | 2871.47 | 828.73 | 2042.74 | 299313.16 |
| 118 | 2033-02 | 2871.47 | 823.11 | 2048.35 | 297264.81 |
| 119 | 2033-03 | 2871.47 | 817.48 | 2053.99 | 295210.82 |
| 120 | 2033-04 | 2871.47 | 811.83 | 2059.64 | 293151.18 |
| 121 | 2033-05 | 2871.47 | 806.17 | 2065.30 | 291085.88 |
| 122 | 2033-06 | 2871.47 | 800.49 | 2070.98 | 289014.90 |
| 123 | 2033-07 | 2871.47 | 794.79 | 2076.68 | 286938.23 |
| 124 | 2033-08 | 2871.47 | 789.08 | 2082.39 | 284855.84 |
| 125 | 2033-09 | 2871.47 | 783.35 | 2088.11 | 282767.73 |
| 126 | 2033-10 | 2871.47 | 777.61 | 2093.85 | 280673.87 |
| 127 | 2033-11 | 2871.47 | 771.85 | 2099.61 | 278574.26 |
| 128 | 2033-12 | 2871.47 | 766.08 | 2105.39 | 276468.87 |
| 129 | 2034-01 | 2871.47 | 760.29 | 2111.18 | 274357.70 |
| 130 | 2034-02 | 2871.47 | 754.48 | 2116.98 | 272240.71 |
| 131 | 2034-03 | 2871.47 | 748.66 | 2122.80 | 270117.91 |
| 132 | 2034-04 | 2871.47 | 742.82 | 2128.64 | 267989.27 |
| 133 | 2034-05 | 2871.47 | 736.97 | 2134.50 | 265854.77 |
| 134 | 2034-06 | 2871.47 | 731.10 | 2140.37 | 263714.41 |
| 135 | 2034-07 | 2871.47 | 725.21 | 2146.25 | 261568.16 |
| 136 | 2034-08 | 2871.47 | 719.31 | 2152.15 | 259416.00 |
| 137 | 2034-09 | 2871.47 | 713.39 | 2158.07 | 257257.93 |
| 138 | 2034-10 | 2871.47 | 707.46 | 2164.01 | 255093.92 |
| 139 | 2034-11 | 2871.47 | 701.51 | 2169.96 | 252923.97 |
| 140 | 2034-12 | 2871.47 | 695.54 | 2175.93 | 250748.04 |
| 141 | 2035-01 | 2871.47 | 689.56 | 2181.91 | 248566.13 |
| 142 | 2035-02 | 2871.47 | 683.56 | 2187.91 | 246378.22 |
| 143 | 2035-03 | 2871.47 | 677.54 | 2193.93 | 244184.30 |
| 144 | 2035-04 | 2871.47 | 671.51 | 2199.96 | 241984.34 |
| 145 | 2035-05 | 2871.47 | 665.46 | 2206.01 | 239778.33 |
| 146 | 2035-06 | 2871.47 | 659.39 | 2212.08 | 237566.25 |
| 147 | 2035-07 | 2871.47 | 653.31 | 2218.16 | 235348.09 |
| 148 | 2035-08 | 2871.47 | 647.21 | 2224.26 | 233123.84 |
| 149 | 2035-09 | 2871.47 | 641.09 | 2230.38 | 230893.46 |
| 150 | 2035-10 | 2871.47 | 634.96 | 2236.51 | 228656.95 |
| 151 | 2035-11 | 2871.47 | 628.81 | 2242.66 | 226414.29 |
| 152 | 2035-12 | 2871.47 | 622.64 | 2248.83 | 224165.46 |
| 153 | 2036-01 | 2871.47 | 616.46 | 2255.01 | 221910.45 |
| 154 | 2036-02 | 2871.47 | 610.25 | 2261.21 | 219649.24 |
| 155 | 2036-03 | 2871.47 | 604.04 | 2267.43 | 217381.81 |
| 156 | 2036-04 | 2871.47 | 597.80 | 2273.67 | 215108.15 |
| 157 | 2036-05 | 2871.47 | 591.55 | 2279.92 | 212828.23 |
| 158 | 2036-06 | 2871.47 | 585.28 | 2286.19 | 210542.04 |
| 159 | 2036-07 | 2871.47 | 578.99 | 2292.48 | 208249.56 |
| 160 | 2036-08 | 2871.47 | 572.69 | 2298.78 | 205950.78 |
| 161 | 2036-09 | 2871.47 | 566.36 | 2305.10 | 203645.68 |
| 162 | 2036-10 | 2871.47 | 560.03 | 2311.44 | 201334.24 |
| 163 | 2036-11 | 2871.47 | 553.67 | 2317.80 | 199016.44 |
| 164 | 2036-12 | 2871.47 | 547.30 | 2324.17 | 196692.27 |
| 165 | 2037-01 | 2871.47 | 540.90 | 2330.56 | 194361.71 |
| 166 | 2037-02 | 2871.47 | 534.49 | 2336.97 | 192024.74 |
| 167 | 2037-03 | 2871.47 | 528.07 | 2343.40 | 189681.34 |
| 168 | 2037-04 | 2871.47 | 521.62 | 2349.84 | 187331.50 |
| 169 | 2037-05 | 2871.47 | 515.16 | 2356.30 | 184975.19 |
| 170 | 2037-06 | 2871.47 | 508.68 | 2362.78 | 182612.41 |
| 171 | 2037-07 | 2871.47 | 502.18 | 2369.28 | 180243.13 |
| 172 | 2037-08 | 2871.47 | 495.67 | 2375.80 | 177867.33 |
| 173 | 2037-09 | 2871.47 | 489.14 | 2382.33 | 175485.00 |
| 174 | 2037-10 | 2871.47 | 482.58 | 2388.88 | 173096.12 |
| 175 | 2037-11 | 2871.47 | 476.01 | 2395.45 | 170700.67 |
| 176 | 2037-12 | 2871.47 | 469.43 | 2402.04 | 168298.63 |
| 177 | 2038-01 | 2871.47 | 462.82 | 2408.64 | 165889.98 |
| 178 | 2038-02 | 2871.47 | 456.20 | 2415.27 | 163474.71 |
| 179 | 2038-03 | 2871.47 | 449.56 | 2421.91 | 161052.80 |
| 180 | 2038-04 | 2871.47 | 442.90 | 2428.57 | 158624.23 |
| 181 | 2038-05 | 2871.47 | 436.22 | 2435.25 | 156188.98 |
| 182 | 2038-06 | 2871.47 | 429.52 | 2441.95 | 153747.04 |
| 183 | 2038-07 | 2871.47 | 422.80 | 2448.66 | 151298.37 |
| 184 | 2038-08 | 2871.47 | 416.07 | 2455.40 | 148842.98 |
| 185 | 2038-09 | 2871.47 | 409.32 | 2462.15 | 146380.83 |
| 186 | 2038-10 | 2871.47 | 402.55 | 2468.92 | 143911.91 |
| 187 | 2038-11 | 2871.47 | 395.76 | 2475.71 | 141436.20 |
| 188 | 2038-12 | 2871.47 | 388.95 | 2482.52 | 138953.69 |
| 189 | 2039-01 | 2871.47 | 382.12 | 2489.34 | 136464.34 |
| 190 | 2039-02 | 2871.47 | 375.28 | 2496.19 | 133968.16 |
| 191 | 2039-03 | 2871.47 | 368.41 | 2503.05 | 131465.10 |
| 192 | 2039-04 | 2871.47 | 361.53 | 2509.94 | 128955.17 |
| 193 | 2039-05 | 2871.47 | 354.63 | 2516.84 | 126438.33 |
| 194 | 2039-06 | 2871.47 | 347.71 | 2523.76 | 123914.57 |
| 195 | 2039-07 | 2871.47 | 340.77 | 2530.70 | 121383.86 |
| 196 | 2039-08 | 2871.47 | 333.81 | 2537.66 | 118846.20 |
| 197 | 2039-09 | 2871.47 | 326.83 | 2544.64 | 116301.56 |
| 198 | 2039-10 | 2871.47 | 319.83 | 2551.64 | 113749.93 |
| 199 | 2039-11 | 2871.47 | 312.81 | 2558.65 | 111191.27 |
| 200 | 2039-12 | 2871.47 | 305.78 | 2565.69 | 108625.58 |
| 201 | 2040-01 | 2871.47 | 298.72 | 2572.75 | 106052.84 |
| 202 | 2040-02 | 2871.47 | 291.65 | 2579.82 | 103473.02 |
| 203 | 2040-03 | 2871.47 | 284.55 | 2586.92 | 100886.10 |
| 204 | 2040-04 | 2871.47 | 277.44 | 2594.03 | 98292.07 |
| 205 | 2040-05 | 2871.47 | 270.30 | 2601.16 | 95690.91 |
| 206 | 2040-06 | 2871.47 | 263.15 | 2608.32 | 93082.59 |
| 207 | 2040-07 | 2871.47 | 255.98 | 2615.49 | 90467.11 |
| 208 | 2040-08 | 2871.47 | 248.78 | 2622.68 | 87844.42 |
| 209 | 2040-09 | 2871.47 | 241.57 | 2629.89 | 85214.53 |
| 210 | 2040-10 | 2871.47 | 234.34 | 2637.13 | 82577.40 |
| 211 | 2040-11 | 2871.47 | 227.09 | 2644.38 | 79933.03 |
| 212 | 2040-12 | 2871.47 | 219.82 | 2651.65 | 77281.38 |
| 213 | 2041-01 | 2871.47 | 212.52 | 2658.94 | 74622.43 |
| 214 | 2041-02 | 2871.47 | 205.21 | 2666.25 | 71956.18 |
| 215 | 2041-03 | 2871.47 | 197.88 | 2673.59 | 69282.59 |
| 216 | 2041-04 | 2871.47 | 190.53 | 2680.94 | 66601.65 |
| 217 | 2041-05 | 2871.47 | 183.15 | 2688.31 | 63913.34 |
| 218 | 2041-06 | 2871.47 | 175.76 | 2695.70 | 61217.64 |
| 219 | 2041-07 | 2871.47 | 168.35 | 2703.12 | 58514.52 |
| 220 | 2041-08 | 2871.47 | 160.91 | 2710.55 | 55803.97 |
| 221 | 2041-09 | 2871.47 | 153.46 | 2718.01 | 53085.96 |
| 222 | 2041-10 | 2871.47 | 145.99 | 2725.48 | 50360.48 |
| 223 | 2041-11 | 2871.47 | 138.49 | 2732.97 | 47627.51 |
| 224 | 2041-12 | 2871.47 | 130.98 | 2740.49 | 44887.02 |
| 225 | 2042-01 | 2871.47 | 123.44 | 2748.03 | 42138.99 |
| 226 | 2042-02 | 2871.47 | 115.88 | 2755.58 | 39383.41 |
| 227 | 2042-03 | 2871.47 | 108.30 | 2763.16 | 36620.25 |
| 228 | 2042-04 | 2871.47 | 100.71 | 2770.76 | 33849.49 |
| 229 | 2042-05 | 2871.47 | 93.09 | 2778.38 | 31071.11 |
| 230 | 2042-06 | 2871.47 | 85.45 | 2786.02 | 28285.09 |
| 231 | 2042-07 | 2871.47 | 77.78 | 2793.68 | 25491.40 |
| 232 | 2042-08 | 2871.47 | 70.10 | 2801.36 | 22690.04 |
| 233 | 2042-09 | 2871.47 | 62.40 | 2809.07 | 19880.97 |
| 234 | 2042-10 | 2871.47 | 54.67 | 2816.79 | 17064.18 |
| 235 | 2042-11 | 2871.47 | 46.93 | 2824.54 | 14239.64 |
| 236 | 2042-12 | 2871.47 | 39.16 | 2832.31 | 11407.33 |
| 237 | 2043-01 | 2871.47 | 31.37 | 2840.10 | 8567.24 |
| 238 | 2043-02 | 2871.47 | 23.56 | 2847.91 | 5719.33 |
| 239 | 2043-03 | 2871.47 | 15.73 | 2855.74 | 2863.59 |
| 240 | 2043-04 | 2871.47 | 7.87 | 2863.59 | 0.00 |
等额本金还款方式：
贷款总额：50.4万
还款月数：20年
首月还款：3486元
每月递减：5.77元
利息总额：16.7万
本息合计：67.1万
节省利息：18138.85元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2023-05 | 3486.00 | 1386.00 | 2100.00 | 501900.00 |
| 2 | 2023-06 | 3480.23 | 1380.23 | 2100.00 | 499800.00 |
| 3 | 2023-07 | 3474.45 | 1374.45 | 2100.00 | 497700.00 |
| 4 | 2023-08 | 3468.68 | 1368.68 | 2100.00 | 495600.00 |
| 5 | 2023-09 | 3462.90 | 1362.90 | 2100.00 | 493500.00 |
| 6 | 2023-10 | 3457.13 | 1357.13 | 2100.00 | 491400.00 |
| 7 | 2023-11 | 3451.35 | 1351.35 | 2100.00 | 489300.00 |
| 8 | 2023-12 | 3445.57 | 1345.58 | 2100.00 | 487200.00 |
| 9 | 2024-01 | 3439.80 | 1339.80 | 2100.00 | 485100.00 |
| 10 | 2024-02 | 3434.03 | 1334.03 | 2100.00 | 483000.00 |
| 11 | 2024-03 | 3428.25 | 1328.25 | 2100.00 | 480900.00 |
| 12 | 2024-04 | 3422.48 | 1322.48 | 2100.00 | 478800.00 |
| 13 | 2024-05 | 3416.70 | 1316.70 | 2100.00 | 476700.00 |
| 14 | 2024-06 | 3410.93 | 1310.93 | 2100.00 | 474600.00 |
| 15 | 2024-07 | 3405.15 | 1305.15 | 2100.00 | 472500.00 |
| 16 | 2024-08 | 3399.38 | 1299.38 | 2100.00 | 470400.00 |
| 17 | 2024-09 | 3393.60 | 1293.60 | 2100.00 | 468300.00 |
| 18 | 2024-10 | 3387.82 | 1287.83 | 2100.00 | 466200.00 |
| 19 | 2024-11 | 3382.05 | 1282.05 | 2100.00 | 464100.00 |
| 20 | 2024-12 | 3376.28 | 1276.28 | 2100.00 | 462000.00 |
| 21 | 2025-01 | 3370.50 | 1270.50 | 2100.00 | 459900.00 |
| 22 | 2025-02 | 3364.73 | 1264.73 | 2100.00 | 457800.00 |
| 23 | 2025-03 | 3358.95 | 1258.95 | 2100.00 | 455700.00 |
| 24 | 2025-04 | 3353.18 | 1253.18 | 2100.00 | 453600.00 |
| 25 | 2025-05 | 3347.40 | 1247.40 | 2100.00 | 451500.00 |
| 26 | 2025-06 | 3341.63 | 1241.63 | 2100.00 | 449400.00 |
| 27 | 2025-07 | 3335.85 | 1235.85 | 2100.00 | 447300.00 |
| 28 | 2025-08 | 3330.07 | 1230.08 | 2100.00 | 445200.00 |
| 29 | 2025-09 | 3324.30 | 1224.30 | 2100.00 | 443100.00 |
| 30 | 2025-10 | 3318.53 | 1218.53 | 2100.00 | 441000.00 |
| 31 | 2025-11 | 3312.75 | 1212.75 | 2100.00 | 438900.00 |
| 32 | 2025-12 | 3306.98 | 1206.98 | 2100.00 | 436800.00 |
| 33 | 2026-01 | 3301.20 | 1201.20 | 2100.00 | 434700.00 |
| 34 | 2026-02 | 3295.43 | 1195.43 | 2100.00 | 432600.00 |
| 35 | 2026-03 | 3289.65 | 1189.65 | 2100.00 | 430500.00 |
| 36 | 2026-04 | 3283.88 | 1183.88 | 2100.00 | 428400.00 |
| 37 | 2026-05 | 3278.10 | 1178.10 | 2100.00 | 426300.00 |
| 38 | 2026-06 | 3272.32 | 1172.33 | 2100.00 | 424200.00 |
| 39 | 2026-07 | 3266.55 | 1166.55 | 2100.00 | 422100.00 |
| 40 | 2026-08 | 3260.78 | 1160.78 | 2100.00 | 420000.00 |
| 41 | 2026-09 | 3255.00 | 1155.00 | 2100.00 | 417900.00 |
| 42 | 2026-10 | 3249.23 | 1149.23 | 2100.00 | 415800.00 |
| 43 | 2026-11 | 3243.45 | 1143.45 | 2100.00 | 413700.00 |
| 44 | 2026-12 | 3237.68 | 1137.68 | 2100.00 | 411600.00 |
| 45 | 2027-01 | 3231.90 | 1131.90 | 2100.00 | 409500.00 |
| 46 | 2027-02 | 3226.13 | 1126.13 | 2100.00 | 407400.00 |
| 47 | 2027-03 | 3220.35 | 1120.35 | 2100.00 | 405300.00 |
| 48 | 2027-04 | 3214.57 | 1114.58 | 2100.00 | 403200.00 |
| 49 | 2027-05 | 3208.80 | 1108.80 | 2100.00 | 401100.00 |
| 50 | 2027-06 | 3203.03 | 1103.03 | 2100.00 | 399000.00 |
| 51 | 2027-07 | 3197.25 | 1097.25 | 2100.00 | 396900.00 |
| 52 | 2027-08 | 3191.48 | 1091.48 | 2100.00 | 394800.00 |
| 53 | 2027-09 | 3185.70 | 1085.70 | 2100.00 | 392700.00 |
| 54 | 2027-10 | 3179.93 | 1079.93 | 2100.00 | 390600.00 |
| 55 | 2027-11 | 3174.15 | 1074.15 | 2100.00 | 388500.00 |
| 56 | 2027-12 | 3168.38 | 1068.38 | 2100.00 | 386400.00 |
| 57 | 2028-01 | 3162.60 | 1062.60 | 2100.00 | 384300.00 |
| 58 | 2028-02 | 3156.82 | 1056.83 | 2100.00 | 382200.00 |
| 59 | 2028-03 | 3151.05 | 1051.05 | 2100.00 | 380100.00 |
| 60 | 2028-04 | 3145.28 | 1045.28 | 2100.00 | 378000.00 |
| 61 | 2028-05 | 3139.50 | 1039.50 | 2100.00 | 375900.00 |
| 62 | 2028-06 | 3133.73 | 1033.73 | 2100.00 | 373800.00 |
| 63 | 2028-07 | 3127.95 | 1027.95 | 2100.00 | 371700.00 |
| 64 | 2028-08 | 3122.18 | 1022.18 | 2100.00 | 369600.00 |
| 65 | 2028-09 | 3116.40 | 1016.40 | 2100.00 | 367500.00 |
| 66 | 2028-10 | 3110.63 | 1010.63 | 2100.00 | 365400.00 |
| 67 | 2028-11 | 3104.85 | 1004.85 | 2100.00 | 363300.00 |
| 68 | 2028-12 | 3099.07 | 999.08 | 2100.00 | 361200.00 |
| 69 | 2029-01 | 3093.30 | 993.30 | 2100.00 | 359100.00 |
| 70 | 2029-02 | 3087.53 | 987.53 | 2100.00 | 357000.00 |
| 71 | 2029-03 | 3081.75 | 981.75 | 2100.00 | 354900.00 |
| 72 | 2029-04 | 3075.98 | 975.98 | 2100.00 | 352800.00 |
| 73 | 2029-05 | 3070.20 | 970.20 | 2100.00 | 350700.00 |
| 74 | 2029-06 | 3064.43 | 964.43 | 2100.00 | 348600.00 |
| 75 | 2029-07 | 3058.65 | 958.65 | 2100.00 | 346500.00 |
| 76 | 2029-08 | 3052.88 | 952.88 | 2100.00 | 344400.00 |
| 77 | 2029-09 | 3047.10 | 947.10 | 2100.00 | 342300.00 |
| 78 | 2029-10 | 3041.32 | 941.33 | 2100.00 | 340200.00 |
| 79 | 2029-11 | 3035.55 | 935.55 | 2100.00 | 338100.00 |
| 80 | 2029-12 | 3029.78 | 929.78 | 2100.00 | 336000.00 |
| 81 | 2030-01 | 3024.00 | 924.00 | 2100.00 | 333900.00 |
| 82 | 2030-02 | 3018.23 | 918.23 | 2100.00 | 331800.00 |
| 83 | 2030-03 | 3012.45 | 912.45 | 2100.00 | 329700.00 |
| 84 | 2030-04 | 3006.68 | 906.68 | 2100.00 | 327600.00 |
| 85 | 2030-05 | 3000.90 | 900.90 | 2100.00 | 325500.00 |
| 86 | 2030-06 | 2995.13 | 895.13 | 2100.00 | 323400.00 |
| 87 | 2030-07 | 2989.35 | 889.35 | 2100.00 | 321300.00 |
| 88 | 2030-08 | 2983.57 | 883.58 | 2100.00 | 319200.00 |
| 89 | 2030-09 | 2977.80 | 877.80 | 2100.00 | 317100.00 |
| 90 | 2030-10 | 2972.03 | 872.03 | 2100.00 | 315000.00 |
| 91 | 2030-11 | 2966.25 | 866.25 | 2100.00 | 312900.00 |
| 92 | 2030-12 | 2960.48 | 860.48 | 2100.00 | 310800.00 |
| 93 | 2031-01 | 2954.70 | 854.70 | 2100.00 | 308700.00 |
| 94 | 2031-02 | 2948.93 | 848.93 | 2100.00 | 306600.00 |
| 95 | 2031-03 | 2943.15 | 843.15 | 2100.00 | 304500.00 |
| 96 | 2031-04 | 2937.38 | 837.38 | 2100.00 | 302400.00 |
| 97 | 2031-05 | 2931.60 | 831.60 | 2100.00 | 300300.00 |
| 98 | 2031-06 | 2925.82 | 825.83 | 2100.00 | 298200.00 |
| 99 | 2031-07 | 2920.05 | 820.05 | 2100.00 | 296100.00 |
| 100 | 2031-08 | 2914.28 | 814.28 | 2100.00 | 294000.00 |
| 101 | 2031-09 | 2908.50 | 808.50 | 2100.00 | 291900.00 |
| 102 | 2031-10 | 2902.73 | 802.73 | 2100.00 | 289800.00 |
| 103 | 2031-11 | 2896.95 | 796.95 | 2100.00 | 287700.00 |
| 104 | 2031-12 | 2891.18 | 791.18 | 2100.00 | 285600.00 |
| 105 | 2032-01 | 2885.40 | 785.40 | 2100.00 | 283500.00 |
| 106 | 2032-02 | 2879.63 | 779.63 | 2100.00 | 281400.00 |
| 107 | 2032-03 | 2873.85 | 773.85 | 2100.00 | 279300.00 |
| 108 | 2032-04 | 2868.07 | 768.08 | 2100.00 | 277200.00 |
| 109 | 2032-05 | 2862.30 | 762.30 | 2100.00 | 275100.00 |
| 110 | 2032-06 | 2856.53 | 756.53 | 2100.00 | 273000.00 |
| 111 | 2032-07 | 2850.75 | 750.75 | 2100.00 | 270900.00 |
| 112 | 2032-08 | 2844.97 | 744.98 | 2100.00 | 268800.00 |
| 113 | 2032-09 | 2839.20 | 739.20 | 2100.00 | 266700.00 |
| 114 | 2032-10 | 2833.43 | 733.43 | 2100.00 | 264600.00 |
| 115 | 2032-11 | 2827.65 | 727.65 | 2100.00 | 262500.00 |
| 116 | 2032-12 | 2821.88 | 721.88 | 2100.00 | 260400.00 |
| 117 | 2033-01 | 2816.10 | 716.10 | 2100.00 | 258300.00 |
| 118 | 2033-02 | 2810.32 | 710.33 | 2100.00 | 256200.00 |
| 119 | 2033-03 | 2804.55 | 704.55 | 2100.00 | 254100.00 |
| 120 | 2033-04 | 2798.78 | 698.78 | 2100.00 | 252000.00 |
| 121 | 2033-05 | 2793.00 | 693.00 | 2100.00 | 249900.00 |
| 122 | 2033-06 | 2787.22 | 687.23 | 2100.00 | 247800.00 |
| 123 | 2033-07 | 2781.45 | 681.45 | 2100.00 | 245700.00 |
| 124 | 2033-08 | 2775.68 | 675.68 | 2100.00 | 243600.00 |
| 125 | 2033-09 | 2769.90 | 669.90 | 2100.00 | 241500.00 |
| 126 | 2033-10 | 2764.13 | 664.13 | 2100.00 | 239400.00 |
| 127 | 2033-11 | 2758.35 | 658.35 | 2100.00 | 237300.00 |
| 128 | 2033-12 | 2752.57 | 652.58 | 2100.00 | 235200.00 |
| 129 | 2034-01 | 2746.80 | 646.80 | 2100.00 | 233100.00 |
| 130 | 2034-02 | 2741.03 | 641.03 | 2100.00 | 231000.00 |
| 131 | 2034-03 | 2735.25 | 635.25 | 2100.00 | 228900.00 |
| 132 | 2034-04 | 2729.47 | 629.48 | 2100.00 | 226800.00 |
| 133 | 2034-05 | 2723.70 | 623.70 | 2100.00 | 224700.00 |
| 134 | 2034-06 | 2717.93 | 617.93 | 2100.00 | 222600.00 |
| 135 | 2034-07 | 2712.15 | 612.15 | 2100.00 | 220500.00 |
| 136 | 2034-08 | 2706.38 | 606.38 | 2100.00 | 218400.00 |
| 137 | 2034-09 | 2700.60 | 600.60 | 2100.00 | 216300.00 |
| 138 | 2034-10 | 2694.82 | 594.83 | 2100.00 | 214200.00 |
| 139 | 2034-11 | 2689.05 | 589.05 | 2100.00 | 212100.00 |
| 140 | 2034-12 | 2683.28 | 583.28 | 2100.00 | 210000.00 |
| 141 | 2035-01 | 2677.50 | 577.50 | 2100.00 | 207900.00 |
| 142 | 2035-02 | 2671.72 | 571.73 | 2100.00 | 205800.00 |
| 143 | 2035-03 | 2665.95 | 565.95 | 2100.00 | 203700.00 |
| 144 | 2035-04 | 2660.18 | 560.18 | 2100.00 | 201600.00 |
| 145 | 2035-05 | 2654.40 | 554.40 | 2100.00 | 199500.00 |
| 146 | 2035-06 | 2648.63 | 548.63 | 2100.00 | 197400.00 |
| 147 | 2035-07 | 2642.85 | 542.85 | 2100.00 | 195300.00 |
| 148 | 2035-08 | 2637.07 | 537.08 | 2100.00 | 193200.00 |
| 149 | 2035-09 | 2631.30 | 531.30 | 2100.00 | 191100.00 |
| 150 | 2035-10 | 2625.53 | 525.53 | 2100.00 | 189000.00 |
| 151 | 2035-11 | 2619.75 | 519.75 | 2100.00 | 186900.00 |
| 152 | 2035-12 | 2613.97 | 513.98 | 2100.00 | 184800.00 |
| 153 | 2036-01 | 2608.20 | 508.20 | 2100.00 | 182700.00 |
| 154 | 2036-02 | 2602.43 | 502.43 | 2100.00 | 180600.00 |
| 155 | 2036-03 | 2596.65 | 496.65 | 2100.00 | 178500.00 |
| 156 | 2036-04 | 2590.88 | 490.88 | 2100.00 | 176400.00 |
| 157 | 2036-05 | 2585.10 | 485.10 | 2100.00 | 174300.00 |
| 158 | 2036-06 | 2579.32 | 479.33 | 2100.00 | 172200.00 |
| 159 | 2036-07 | 2573.55 | 473.55 | 2100.00 | 170100.00 |
| 160 | 2036-08 | 2567.78 | 467.78 | 2100.00 | 168000.00 |
| 161 | 2036-09 | 2562.00 | 462.00 | 2100.00 | 165900.00 |
| 162 | 2036-10 | 2556.22 | 456.23 | 2100.00 | 163800.00 |
| 163 | 2036-11 | 2550.45 | 450.45 | 2100.00 | 161700.00 |
| 164 | 2036-12 | 2544.68 | 444.68 | 2100.00 | 159600.00 |
| 165 | 2037-01 | 2538.90 | 438.90 | 2100.00 | 157500.00 |
| 166 | 2037-02 | 2533.13 | 433.13 | 2100.00 | 155400.00 |
| 167 | 2037-03 | 2527.35 | 427.35 | 2100.00 | 153300.00 |
| 168 | 2037-04 | 2521.57 | 421.58 | 2100.00 | 151200.00 |
| 169 | 2037-05 | 2515.80 | 415.80 | 2100.00 | 149100.00 |
| 170 | 2037-06 | 2510.03 | 410.03 | 2100.00 | 147000.00 |
| 171 | 2037-07 | 2504.25 | 404.25 | 2100.00 | 144900.00 |
| 172 | 2037-08 | 2498.47 | 398.48 | 2100.00 | 142800.00 |
| 173 | 2037-09 | 2492.70 | 392.70 | 2100.00 | 140700.00 |
| 174 | 2037-10 | 2486.93 | 386.93 | 2100.00 | 138600.00 |
| 175 | 2037-11 | 2481.15 | 381.15 | 2100.00 | 136500.00 |
| 176 | 2037-12 | 2475.38 | 375.38 | 2100.00 | 134400.00 |
| 177 | 2038-01 | 2469.60 | 369.60 | 2100.00 | 132300.00 |
| 178 | 2038-02 | 2463.82 | 363.83 | 2100.00 | 130200.00 |
| 179 | 2038-03 | 2458.05 | 358.05 | 2100.00 | 128100.00 |
| 180 | 2038-04 | 2452.28 | 352.28 | 2100.00 | 126000.00 |
| 181 | 2038-05 | 2446.50 | 346.50 | 2100.00 | 123900.00 |
| 182 | 2038-06 | 2440.72 | 340.73 | 2100.00 | 121800.00 |
| 183 | 2038-07 | 2434.95 | 334.95 | 2100.00 | 119700.00 |
| 184 | 2038-08 | 2429.18 | 329.18 | 2100.00 | 117600.00 |
| 185 | 2038-09 | 2423.40 | 323.40 | 2100.00 | 115500.00 |
| 186 | 2038-10 | 2417.63 | 317.63 | 2100.00 | 113400.00 |
| 187 | 2038-11 | 2411.85 | 311.85 | 2100.00 | 111300.00 |
| 188 | 2038-12 | 2406.07 | 306.08 | 2100.00 | 109200.00 |
| 189 | 2039-01 | 2400.30 | 300.30 | 2100.00 | 107100.00 |
| 190 | 2039-02 | 2394.53 | 294.53 | 2100.00 | 105000.00 |
| 191 | 2039-03 | 2388.75 | 288.75 | 2100.00 | 102900.00 |
| 192 | 2039-04 | 2382.97 | 282.98 | 2100.00 | 100800.00 |
| 193 | 2039-05 | 2377.20 | 277.20 | 2100.00 | 98700.00 |
| 194 | 2039-06 | 2371.43 | 271.43 | 2100.00 | 96600.00 |
| 195 | 2039-07 | 2365.65 | 265.65 | 2100.00 | 94500.00 |
| 196 | 2039-08 | 2359.88 | 259.88 | 2100.00 | 92400.00 |
| 197 | 2039-09 | 2354.10 | 254.10 | 2100.00 | 90300.00 |
| 198 | 2039-10 | 2348.32 | 248.33 | 2100.00 | 88200.00 |
| 199 | 2039-11 | 2342.55 | 242.55 | 2100.00 | 86100.00 |
| 200 | 2039-12 | 2336.78 | 236.78 | 2100.00 | 84000.00 |
| 201 | 2040-01 | 2331.00 | 231.00 | 2100.00 | 81900.00 |
| 202 | 2040-02 | 2325.22 | 225.23 | 2100.00 | 79800.00 |
| 203 | 2040-03 | 2319.45 | 219.45 | 2100.00 | 77700.00 |
| 204 | 2040-04 | 2313.68 | 213.68 | 2100.00 | 75600.00 |
| 205 | 2040-05 | 2307.90 | 207.90 | 2100.00 | 73500.00 |
| 206 | 2040-06 | 2302.13 | 202.13 | 2100.00 | 71400.00 |
| 207 | 2040-07 | 2296.35 | 196.35 | 2100.00 | 69300.00 |
| 208 | 2040-08 | 2290.57 | 190.58 | 2100.00 | 67200.00 |
| 209 | 2040-09 | 2284.80 | 184.80 | 2100.00 | 65100.00 |
| 210 | 2040-10 | 2279.03 | 179.03 | 2100.00 | 63000.00 |
| 211 | 2040-11 | 2273.25 | 173.25 | 2100.00 | 60900.00 |
| 212 | 2040-12 | 2267.47 | 167.48 | 2100.00 | 58800.00 |
| 213 | 2041-01 | 2261.70 | 161.70 | 2100.00 | 56700.00 |
| 214 | 2041-02 | 2255.93 | 155.93 | 2100.00 | 54600.00 |
| 215 | 2041-03 | 2250.15 | 150.15 | 2100.00 | 52500.00 |
| 216 | 2041-04 | 2244.38 | 144.38 | 2100.00 | 50400.00 |
| 217 | 2041-05 | 2238.60 | 138.60 | 2100.00 | 48300.00 |
| 218 | 2041-06 | 2232.82 | 132.83 | 2100.00 | 46200.00 |
| 219 | 2041-07 | 2227.05 | 127.05 | 2100.00 | 44100.00 |
| 220 | 2041-08 | 2221.28 | 121.28 | 2100.00 | 42000.00 |
| 221 | 2041-09 | 2215.50 | 115.50 | 2100.00 | 39900.00 |
| 222 | 2041-10 | 2209.72 | 109.73 | 2100.00 | 37800.00 |
| 223 | 2041-11 | 2203.95 | 103.95 | 2100.00 | 35700.00 |
| 224 | 2041-12 | 2198.18 | 98.18 | 2100.00 | 33600.00 |
| 225 | 2042-01 | 2192.40 | 92.40 | 2100.00 | 31500.00 |
| 226 | 2042-02 | 2186.63 | 86.63 | 2100.00 | 29400.00 |
| 227 | 2042-03 | 2180.85 | 80.85 | 2100.00 | 27300.00 |
| 228 | 2042-04 | 2175.07 | 75.08 | 2100.00 | 25200.00 |
| 229 | 2042-05 | 2169.30 | 69.30 | 2100.00 | 23100.00 |
| 230 | 2042-06 | 2163.53 | 63.53 | 2100.00 | 21000.00 |
| 231 | 2042-07 | 2157.75 | 57.75 | 2100.00 | 18900.00 |
| 232 | 2042-08 | 2151.97 | 51.98 | 2100.00 | 16800.00 |
| 233 | 2042-09 | 2146.20 | 46.20 | 2100.00 | 14700.00 |
| 234 | 2042-10 | 2140.43 | 40.43 | 2100.00 | 12600.00 |
| 235 | 2042-11 | 2134.65 | 34.65 | 2100.00 | 10500.00 |
| 236 | 2042-12 | 2128.88 | 28.88 | 2100.00 | 8400.00 |
| 237 | 2043-01 | 2123.10 | 23.10 | 2100.00 | 6300.00 |
| 238 | 2043-02 | 2117.32 | 17.33 | 2100.00 | 4200.00 |
| 239 | 2043-03 | 2111.55 | 11.55 | 2100.00 | 2100.00 |
| 240 | 2043-04 | 2105.78 | 5.78 | 2100.00 | 0.00 |