贷款3000元（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：3000元
还款月数：20年
每月还款：18.66元
利息总额：1477.71元
本息合计：4477.71元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-06 | 18.66 | 10.75 | 7.91 | 2992.09 |
| 2 | 2025-07 | 18.66 | 10.72 | 7.94 | 2984.16 |
| 3 | 2025-08 | 18.66 | 10.69 | 7.96 | 2976.19 |
| 4 | 2025-09 | 18.66 | 10.66 | 7.99 | 2968.20 |
| 5 | 2025-10 | 18.66 | 10.64 | 8.02 | 2960.18 |
| 6 | 2025-11 | 18.66 | 10.61 | 8.05 | 2952.13 |
| 7 | 2025-12 | 18.66 | 10.58 | 8.08 | 2944.05 |
| 8 | 2026-01 | 18.66 | 10.55 | 8.11 | 2935.94 |
| 9 | 2026-02 | 18.66 | 10.52 | 8.14 | 2927.81 |
| 10 | 2026-03 | 18.66 | 10.49 | 8.17 | 2919.64 |
| 11 | 2026-04 | 18.66 | 10.46 | 8.20 | 2911.45 |
| 12 | 2026-05 | 18.66 | 10.43 | 8.22 | 2903.22 |
| 13 | 2026-06 | 18.66 | 10.40 | 8.25 | 2894.97 |
| 14 | 2026-07 | 18.66 | 10.37 | 8.28 | 2886.68 |
| 15 | 2026-08 | 18.66 | 10.34 | 8.31 | 2878.37 |
| 16 | 2026-09 | 18.66 | 10.31 | 8.34 | 2870.03 |
| 17 | 2026-10 | 18.66 | 10.28 | 8.37 | 2861.66 |
| 18 | 2026-11 | 18.66 | 10.25 | 8.40 | 2853.25 |
| 19 | 2026-12 | 18.66 | 10.22 | 8.43 | 2844.82 |
| 20 | 2027-01 | 18.66 | 10.19 | 8.46 | 2836.36 |
| 21 | 2027-02 | 18.66 | 10.16 | 8.49 | 2827.86 |
| 22 | 2027-03 | 18.66 | 10.13 | 8.52 | 2819.34 |
| 23 | 2027-04 | 18.66 | 10.10 | 8.55 | 2810.78 |
| 24 | 2027-05 | 18.66 | 10.07 | 8.59 | 2802.20 |
| 25 | 2027-06 | 18.66 | 10.04 | 8.62 | 2793.58 |
| 26 | 2027-07 | 18.66 | 10.01 | 8.65 | 2784.94 |
| 27 | 2027-08 | 18.66 | 9.98 | 8.68 | 2776.26 |
| 28 | 2027-09 | 18.66 | 9.95 | 8.71 | 2767.55 |
| 29 | 2027-10 | 18.66 | 9.92 | 8.74 | 2758.81 |
| 30 | 2027-11 | 18.66 | 9.89 | 8.77 | 2750.04 |
| 31 | 2027-12 | 18.66 | 9.85 | 8.80 | 2741.24 |
| 32 | 2028-01 | 18.66 | 9.82 | 8.83 | 2732.40 |
| 33 | 2028-02 | 18.66 | 9.79 | 8.87 | 2723.53 |
| 34 | 2028-03 | 18.66 | 9.76 | 8.90 | 2714.64 |
| 35 | 2028-04 | 18.66 | 9.73 | 8.93 | 2705.71 |
| 36 | 2028-05 | 18.66 | 9.70 | 8.96 | 2696.75 |
| 37 | 2028-06 | 18.66 | 9.66 | 8.99 | 2687.75 |
| 38 | 2028-07 | 18.66 | 9.63 | 9.03 | 2678.73 |
| 39 | 2028-08 | 18.66 | 9.60 | 9.06 | 2669.67 |
| 40 | 2028-09 | 18.66 | 9.57 | 9.09 | 2660.58 |
| 41 | 2028-10 | 18.66 | 9.53 | 9.12 | 2651.45 |
| 42 | 2028-11 | 18.66 | 9.50 | 9.16 | 2642.30 |
| 43 | 2028-12 | 18.66 | 9.47 | 9.19 | 2633.11 |
| 44 | 2029-01 | 18.66 | 9.44 | 9.22 | 2623.89 |
| 45 | 2029-02 | 18.66 | 9.40 | 9.25 | 2614.63 |
| 46 | 2029-03 | 18.66 | 9.37 | 9.29 | 2605.34 |
| 47 | 2029-04 | 18.66 | 9.34 | 9.32 | 2596.02 |
| 48 | 2029-05 | 18.66 | 9.30 | 9.35 | 2586.67 |
| 49 | 2029-06 | 18.66 | 9.27 | 9.39 | 2577.28 |
| 50 | 2029-07 | 18.66 | 9.24 | 9.42 | 2567.86 |
| 51 | 2029-08 | 18.66 | 9.20 | 9.46 | 2558.40 |
| 52 | 2029-09 | 18.66 | 9.17 | 9.49 | 2548.91 |
| 53 | 2029-10 | 18.66 | 9.13 | 9.52 | 2539.39 |
| 54 | 2029-11 | 18.66 | 9.10 | 9.56 | 2529.83 |
| 55 | 2029-12 | 18.66 | 9.07 | 9.59 | 2520.24 |
| 56 | 2030-01 | 18.66 | 9.03 | 9.63 | 2510.61 |
| 57 | 2030-02 | 18.66 | 9.00 | 9.66 | 2500.95 |
| 58 | 2030-03 | 18.66 | 8.96 | 9.70 | 2491.26 |
| 59 | 2030-04 | 18.66 | 8.93 | 9.73 | 2481.53 |
| 60 | 2030-05 | 18.66 | 8.89 | 9.77 | 2471.76 |
| 61 | 2030-06 | 18.66 | 8.86 | 9.80 | 2461.96 |
| 62 | 2030-07 | 18.66 | 8.82 | 9.84 | 2452.13 |
| 63 | 2030-08 | 18.66 | 8.79 | 9.87 | 2442.26 |
| 64 | 2030-09 | 18.66 | 8.75 | 9.91 | 2432.35 |
| 65 | 2030-10 | 18.66 | 8.72 | 9.94 | 2422.41 |
| 66 | 2030-11 | 18.66 | 8.68 | 9.98 | 2412.43 |
| 67 | 2030-12 | 18.66 | 8.64 | 10.01 | 2402.42 |
| 68 | 2031-01 | 18.66 | 8.61 | 10.05 | 2392.37 |
| 69 | 2031-02 | 18.66 | 8.57 | 10.08 | 2382.29 |
| 70 | 2031-03 | 18.66 | 8.54 | 10.12 | 2372.17 |
| 71 | 2031-04 | 18.66 | 8.50 | 10.16 | 2362.01 |
| 72 | 2031-05 | 18.66 | 8.46 | 10.19 | 2351.82 |
| 73 | 2031-06 | 18.66 | 8.43 | 10.23 | 2341.59 |
| 74 | 2031-07 | 18.66 | 8.39 | 10.27 | 2331.32 |
| 75 | 2031-08 | 18.66 | 8.35 | 10.30 | 2321.02 |
| 76 | 2031-09 | 18.66 | 8.32 | 10.34 | 2310.68 |
| 77 | 2031-10 | 18.66 | 8.28 | 10.38 | 2300.30 |
| 78 | 2031-11 | 18.66 | 8.24 | 10.41 | 2289.88 |
| 79 | 2031-12 | 18.66 | 8.21 | 10.45 | 2279.43 |
| 80 | 2032-01 | 18.66 | 8.17 | 10.49 | 2268.94 |
| 81 | 2032-02 | 18.66 | 8.13 | 10.53 | 2258.42 |
| 82 | 2032-03 | 18.66 | 8.09 | 10.56 | 2247.85 |
| 83 | 2032-04 | 18.66 | 8.05 | 10.60 | 2237.25 |
| 84 | 2032-05 | 18.66 | 8.02 | 10.64 | 2226.61 |
| 85 | 2032-06 | 18.66 | 7.98 | 10.68 | 2215.93 |
| 86 | 2032-07 | 18.66 | 7.94 | 10.72 | 2205.21 |
| 87 | 2032-08 | 18.66 | 7.90 | 10.76 | 2194.46 |
| 88 | 2032-09 | 18.66 | 7.86 | 10.79 | 2183.67 |
| 89 | 2032-10 | 18.66 | 7.82 | 10.83 | 2172.83 |
| 90 | 2032-11 | 18.66 | 7.79 | 10.87 | 2161.96 |
| 91 | 2032-12 | 18.66 | 7.75 | 10.91 | 2151.05 |
| 92 | 2033-01 | 18.66 | 7.71 | 10.95 | 2140.10 |
| 93 | 2033-02 | 18.66 | 7.67 | 10.99 | 2129.11 |
| 94 | 2033-03 | 18.66 | 7.63 | 11.03 | 2118.09 |
| 95 | 2033-04 | 18.66 | 7.59 | 11.07 | 2107.02 |
| 96 | 2033-05 | 18.66 | 7.55 | 11.11 | 2095.91 |
| 97 | 2033-06 | 18.66 | 7.51 | 11.15 | 2084.77 |
| 98 | 2033-07 | 18.66 | 7.47 | 11.19 | 2073.58 |
| 99 | 2033-08 | 18.66 | 7.43 | 11.23 | 2062.35 |
| 100 | 2033-09 | 18.66 | 7.39 | 11.27 | 2051.09 |
| 101 | 2033-10 | 18.66 | 7.35 | 11.31 | 2039.78 |
| 102 | 2033-11 | 18.66 | 7.31 | 11.35 | 2028.43 |
| 103 | 2033-12 | 18.66 | 7.27 | 11.39 | 2017.04 |
| 104 | 2034-01 | 18.66 | 7.23 | 11.43 | 2005.61 |
| 105 | 2034-02 | 18.66 | 7.19 | 11.47 | 1994.14 |
| 106 | 2034-03 | 18.66 | 7.15 | 11.51 | 1982.63 |
| 107 | 2034-04 | 18.66 | 7.10 | 11.55 | 1971.08 |
| 108 | 2034-05 | 18.66 | 7.06 | 11.59 | 1959.48 |
| 109 | 2034-06 | 18.66 | 7.02 | 11.64 | 1947.85 |
| 110 | 2034-07 | 18.66 | 6.98 | 11.68 | 1936.17 |
| 111 | 2034-08 | 18.66 | 6.94 | 11.72 | 1924.45 |
| 112 | 2034-09 | 18.66 | 6.90 | 11.76 | 1912.69 |
| 113 | 2034-10 | 18.66 | 6.85 | 11.80 | 1900.89 |
| 114 | 2034-11 | 18.66 | 6.81 | 11.85 | 1889.04 |
| 115 | 2034-12 | 18.66 | 6.77 | 11.89 | 1877.15 |
| 116 | 2035-01 | 18.66 | 6.73 | 11.93 | 1865.22 |
| 117 | 2035-02 | 18.66 | 6.68 | 11.97 | 1853.25 |
| 118 | 2035-03 | 18.66 | 6.64 | 12.02 | 1841.23 |
| 119 | 2035-04 | 18.66 | 6.60 | 12.06 | 1829.17 |
| 120 | 2035-05 | 18.66 | 6.55 | 12.10 | 1817.07 |
| 121 | 2035-06 | 18.66 | 6.51 | 12.15 | 1804.92 |
| 122 | 2035-07 | 18.66 | 6.47 | 12.19 | 1792.73 |
| 123 | 2035-08 | 18.66 | 6.42 | 12.23 | 1780.50 |
| 124 | 2035-09 | 18.66 | 6.38 | 12.28 | 1768.22 |
| 125 | 2035-10 | 18.66 | 6.34 | 12.32 | 1755.90 |
| 126 | 2035-11 | 18.66 | 6.29 | 12.37 | 1743.54 |
| 127 | 2035-12 | 18.66 | 6.25 | 12.41 | 1731.13 |
| 128 | 2036-01 | 18.66 | 6.20 | 12.45 | 1718.68 |
| 129 | 2036-02 | 18.66 | 6.16 | 12.50 | 1706.18 |
| 130 | 2036-03 | 18.66 | 6.11 | 12.54 | 1693.63 |
| 131 | 2036-04 | 18.66 | 6.07 | 12.59 | 1681.05 |
| 132 | 2036-05 | 18.66 | 6.02 | 12.63 | 1668.41 |
| 133 | 2036-06 | 18.66 | 5.98 | 12.68 | 1655.73 |
| 134 | 2036-07 | 18.66 | 5.93 | 12.72 | 1643.01 |
| 135 | 2036-08 | 18.66 | 5.89 | 12.77 | 1630.24 |
| 136 | 2036-09 | 18.66 | 5.84 | 12.82 | 1617.42 |
| 137 | 2036-10 | 18.66 | 5.80 | 12.86 | 1604.56 |
| 138 | 2036-11 | 18.66 | 5.75 | 12.91 | 1591.65 |
| 139 | 2036-12 | 18.66 | 5.70 | 12.95 | 1578.70 |
| 140 | 2037-01 | 18.66 | 5.66 | 13.00 | 1565.70 |
| 141 | 2037-02 | 18.66 | 5.61 | 13.05 | 1552.65 |
| 142 | 2037-03 | 18.66 | 5.56 | 13.09 | 1539.56 |
| 143 | 2037-04 | 18.66 | 5.52 | 13.14 | 1526.42 |
| 144 | 2037-05 | 18.66 | 5.47 | 13.19 | 1513.23 |
| 145 | 2037-06 | 18.66 | 5.42 | 13.23 | 1500.00 |
| 146 | 2037-07 | 18.66 | 5.37 | 13.28 | 1486.72 |
| 147 | 2037-08 | 18.66 | 5.33 | 13.33 | 1473.39 |
| 148 | 2037-09 | 18.66 | 5.28 | 13.38 | 1460.01 |
| 149 | 2037-10 | 18.66 | 5.23 | 13.43 | 1446.58 |
| 150 | 2037-11 | 18.66 | 5.18 | 13.47 | 1433.11 |
| 151 | 2037-12 | 18.66 | 5.14 | 13.52 | 1419.59 |
| 152 | 2038-01 | 18.66 | 5.09 | 13.57 | 1406.02 |
| 153 | 2038-02 | 18.66 | 5.04 | 13.62 | 1392.40 |
| 154 | 2038-03 | 18.66 | 4.99 | 13.67 | 1378.73 |
| 155 | 2038-04 | 18.66 | 4.94 | 13.72 | 1365.01 |
| 156 | 2038-05 | 18.66 | 4.89 | 13.77 | 1351.25 |
| 157 | 2038-06 | 18.66 | 4.84 | 13.82 | 1337.43 |
| 158 | 2038-07 | 18.66 | 4.79 | 13.86 | 1323.57 |
| 159 | 2038-08 | 18.66 | 4.74 | 13.91 | 1309.65 |
| 160 | 2038-09 | 18.66 | 4.69 | 13.96 | 1295.69 |
| 161 | 2038-10 | 18.66 | 4.64 | 14.01 | 1281.68 |
| 162 | 2038-11 | 18.66 | 4.59 | 14.06 | 1267.61 |
| 163 | 2038-12 | 18.66 | 4.54 | 14.11 | 1253.50 |
| 164 | 2039-01 | 18.66 | 4.49 | 14.17 | 1239.33 |
| 165 | 2039-02 | 18.66 | 4.44 | 14.22 | 1225.12 |
| 166 | 2039-03 | 18.66 | 4.39 | 14.27 | 1210.85 |
| 167 | 2039-04 | 18.66 | 4.34 | 14.32 | 1196.53 |
| 168 | 2039-05 | 18.66 | 4.29 | 14.37 | 1182.16 |
| 169 | 2039-06 | 18.66 | 4.24 | 14.42 | 1167.74 |
| 170 | 2039-07 | 18.66 | 4.18 | 14.47 | 1153.27 |
| 171 | 2039-08 | 18.66 | 4.13 | 14.52 | 1138.74 |
| 172 | 2039-09 | 18.66 | 4.08 | 14.58 | 1124.17 |
| 173 | 2039-10 | 18.66 | 4.03 | 14.63 | 1109.54 |
| 174 | 2039-11 | 18.66 | 3.98 | 14.68 | 1094.85 |
| 175 | 2039-12 | 18.66 | 3.92 | 14.73 | 1080.12 |
| 176 | 2040-01 | 18.66 | 3.87 | 14.79 | 1065.33 |
| 177 | 2040-02 | 18.66 | 3.82 | 14.84 | 1050.49 |
| 178 | 2040-03 | 18.66 | 3.76 | 14.89 | 1035.60 |
| 179 | 2040-04 | 18.66 | 3.71 | 14.95 | 1020.66 |
| 180 | 2040-05 | 18.66 | 3.66 | 15.00 | 1005.66 |
| 181 | 2040-06 | 18.66 | 3.60 | 15.05 | 990.60 |
| 182 | 2040-07 | 18.66 | 3.55 | 15.11 | 975.49 |
| 183 | 2040-08 | 18.66 | 3.50 | 15.16 | 960.33 |
| 184 | 2040-09 | 18.66 | 3.44 | 15.22 | 945.12 |
| 185 | 2040-10 | 18.66 | 3.39 | 15.27 | 929.85 |
| 186 | 2040-11 | 18.66 | 3.33 | 15.33 | 914.52 |
| 187 | 2040-12 | 18.66 | 3.28 | 15.38 | 899.14 |
| 188 | 2041-01 | 18.66 | 3.22 | 15.44 | 883.71 |
| 189 | 2041-02 | 18.66 | 3.17 | 15.49 | 868.22 |
| 190 | 2041-03 | 18.66 | 3.11 | 15.55 | 852.67 |
| 191 | 2041-04 | 18.66 | 3.06 | 15.60 | 837.07 |
| 192 | 2041-05 | 18.66 | 3.00 | 15.66 | 821.41 |
| 193 | 2041-06 | 18.66 | 2.94 | 15.71 | 805.70 |
| 194 | 2041-07 | 18.66 | 2.89 | 15.77 | 789.93 |
| 195 | 2041-08 | 18.66 | 2.83 | 15.83 | 774.10 |
| 196 | 2041-09 | 18.66 | 2.77 | 15.88 | 758.22 |
| 197 | 2041-10 | 18.66 | 2.72 | 15.94 | 742.28 |
| 198 | 2041-11 | 18.66 | 2.66 | 16.00 | 726.28 |
| 199 | 2041-12 | 18.66 | 2.60 | 16.05 | 710.22 |
| 200 | 2042-01 | 18.66 | 2.54 | 16.11 | 694.11 |
| 201 | 2042-02 | 18.66 | 2.49 | 16.17 | 677.94 |
| 202 | 2042-03 | 18.66 | 2.43 | 16.23 | 661.71 |
| 203 | 2042-04 | 18.66 | 2.37 | 16.29 | 645.43 |
| 204 | 2042-05 | 18.66 | 2.31 | 16.34 | 629.08 |
| 205 | 2042-06 | 18.66 | 2.25 | 16.40 | 612.68 |
| 206 | 2042-07 | 18.66 | 2.20 | 16.46 | 596.22 |
| 207 | 2042-08 | 18.66 | 2.14 | 16.52 | 579.70 |
| 208 | 2042-09 | 18.66 | 2.08 | 16.58 | 563.12 |
| 209 | 2042-10 | 18.66 | 2.02 | 16.64 | 546.48 |
| 210 | 2042-11 | 18.66 | 1.96 | 16.70 | 529.78 |
| 211 | 2042-12 | 18.66 | 1.90 | 16.76 | 513.02 |
| 212 | 2043-01 | 18.66 | 1.84 | 16.82 | 496.20 |
| 213 | 2043-02 | 18.66 | 1.78 | 16.88 | 479.32 |
| 214 | 2043-03 | 18.66 | 1.72 | 16.94 | 462.38 |
| 215 | 2043-04 | 18.66 | 1.66 | 17.00 | 445.38 |
| 216 | 2043-05 | 18.66 | 1.60 | 17.06 | 428.32 |
| 217 | 2043-06 | 18.66 | 1.53 | 17.12 | 411.20 |
| 218 | 2043-07 | 18.66 | 1.47 | 17.18 | 394.02 |
| 219 | 2043-08 | 18.66 | 1.41 | 17.25 | 376.77 |
| 220 | 2043-09 | 18.66 | 1.35 | 17.31 | 359.46 |
| 221 | 2043-10 | 18.66 | 1.29 | 17.37 | 342.10 |
| 222 | 2043-11 | 18.66 | 1.23 | 17.43 | 324.66 |
| 223 | 2043-12 | 18.66 | 1.16 | 17.49 | 307.17 |
| 224 | 2044-01 | 18.66 | 1.10 | 17.56 | 289.61 |
| 225 | 2044-02 | 18.66 | 1.04 | 17.62 | 271.99 |
| 226 | 2044-03 | 18.66 | 0.97 | 17.68 | 254.31 |
| 227 | 2044-04 | 18.66 | 0.91 | 17.75 | 236.57 |
| 228 | 2044-05 | 18.66 | 0.85 | 17.81 | 218.76 |
| 229 | 2044-06 | 18.66 | 0.78 | 17.87 | 200.88 |
| 230 | 2044-07 | 18.66 | 0.72 | 17.94 | 182.95 |
| 231 | 2044-08 | 18.66 | 0.66 | 18.00 | 164.94 |
| 232 | 2044-09 | 18.66 | 0.59 | 18.07 | 146.88 |
| 233 | 2044-10 | 18.66 | 0.53 | 18.13 | 128.75 |
| 234 | 2044-11 | 18.66 | 0.46 | 18.20 | 110.55 |
| 235 | 2044-12 | 18.66 | 0.40 | 18.26 | 92.29 |
| 236 | 2045-01 | 18.66 | 0.33 | 18.33 | 73.96 |
| 237 | 2045-02 | 18.66 | 0.27 | 18.39 | 55.57 |
| 238 | 2045-03 | 18.66 | 0.20 | 18.46 | 37.11 |
| 239 | 2045-04 | 18.66 | 0.13 | 18.52 | 18.59 |
| 240 | 2045-05 | 18.66 | 0.07 | 18.59 | 0.00 |
等额本金还款方式：
贷款总额：3000元
还款月数：20年
首月还款：23.25元
每月递减：0.04元
利息总额：1295.38元
本息合计：4295.38元
节省利息：182.34元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-06 | 23.25 | 10.75 | 12.50 | 2987.50 |
| 2 | 2025-07 | 23.21 | 10.71 | 12.50 | 2975.00 |
| 3 | 2025-08 | 23.16 | 10.66 | 12.50 | 2962.50 |
| 4 | 2025-09 | 23.12 | 10.62 | 12.50 | 2950.00 |
| 5 | 2025-10 | 23.07 | 10.57 | 12.50 | 2937.50 |
| 6 | 2025-11 | 23.03 | 10.53 | 12.50 | 2925.00 |
| 7 | 2025-12 | 22.98 | 10.48 | 12.50 | 2912.50 |
| 8 | 2026-01 | 22.94 | 10.44 | 12.50 | 2900.00 |
| 9 | 2026-02 | 22.89 | 10.39 | 12.50 | 2887.50 |
| 10 | 2026-03 | 22.85 | 10.35 | 12.50 | 2875.00 |
| 11 | 2026-04 | 22.80 | 10.30 | 12.50 | 2862.50 |
| 12 | 2026-05 | 22.76 | 10.26 | 12.50 | 2850.00 |
| 13 | 2026-06 | 22.71 | 10.21 | 12.50 | 2837.50 |
| 14 | 2026-07 | 22.67 | 10.17 | 12.50 | 2825.00 |
| 15 | 2026-08 | 22.62 | 10.12 | 12.50 | 2812.50 |
| 16 | 2026-09 | 22.58 | 10.08 | 12.50 | 2800.00 |
| 17 | 2026-10 | 22.53 | 10.03 | 12.50 | 2787.50 |
| 18 | 2026-11 | 22.49 | 9.99 | 12.50 | 2775.00 |
| 19 | 2026-12 | 22.44 | 9.94 | 12.50 | 2762.50 |
| 20 | 2027-01 | 22.40 | 9.90 | 12.50 | 2750.00 |
| 21 | 2027-02 | 22.35 | 9.85 | 12.50 | 2737.50 |
| 22 | 2027-03 | 22.31 | 9.81 | 12.50 | 2725.00 |
| 23 | 2027-04 | 22.26 | 9.76 | 12.50 | 2712.50 |
| 24 | 2027-05 | 22.22 | 9.72 | 12.50 | 2700.00 |
| 25 | 2027-06 | 22.17 | 9.67 | 12.50 | 2687.50 |
| 26 | 2027-07 | 22.13 | 9.63 | 12.50 | 2675.00 |
| 27 | 2027-08 | 22.09 | 9.59 | 12.50 | 2662.50 |
| 28 | 2027-09 | 22.04 | 9.54 | 12.50 | 2650.00 |
| 29 | 2027-10 | 22.00 | 9.50 | 12.50 | 2637.50 |
| 30 | 2027-11 | 21.95 | 9.45 | 12.50 | 2625.00 |
| 31 | 2027-12 | 21.91 | 9.41 | 12.50 | 2612.50 |
| 32 | 2028-01 | 21.86 | 9.36 | 12.50 | 2600.00 |
| 33 | 2028-02 | 21.82 | 9.32 | 12.50 | 2587.50 |
| 34 | 2028-03 | 21.77 | 9.27 | 12.50 | 2575.00 |
| 35 | 2028-04 | 21.73 | 9.23 | 12.50 | 2562.50 |
| 36 | 2028-05 | 21.68 | 9.18 | 12.50 | 2550.00 |
| 37 | 2028-06 | 21.64 | 9.14 | 12.50 | 2537.50 |
| 38 | 2028-07 | 21.59 | 9.09 | 12.50 | 2525.00 |
| 39 | 2028-08 | 21.55 | 9.05 | 12.50 | 2512.50 |
| 40 | 2028-09 | 21.50 | 9.00 | 12.50 | 2500.00 |
| 41 | 2028-10 | 21.46 | 8.96 | 12.50 | 2487.50 |
| 42 | 2028-11 | 21.41 | 8.91 | 12.50 | 2475.00 |
| 43 | 2028-12 | 21.37 | 8.87 | 12.50 | 2462.50 |
| 44 | 2029-01 | 21.32 | 8.82 | 12.50 | 2450.00 |
| 45 | 2029-02 | 21.28 | 8.78 | 12.50 | 2437.50 |
| 46 | 2029-03 | 21.23 | 8.73 | 12.50 | 2425.00 |
| 47 | 2029-04 | 21.19 | 8.69 | 12.50 | 2412.50 |
| 48 | 2029-05 | 21.14 | 8.64 | 12.50 | 2400.00 |
| 49 | 2029-06 | 21.10 | 8.60 | 12.50 | 2387.50 |
| 50 | 2029-07 | 21.06 | 8.56 | 12.50 | 2375.00 |
| 51 | 2029-08 | 21.01 | 8.51 | 12.50 | 2362.50 |
| 52 | 2029-09 | 20.97 | 8.47 | 12.50 | 2350.00 |
| 53 | 2029-10 | 20.92 | 8.42 | 12.50 | 2337.50 |
| 54 | 2029-11 | 20.88 | 8.38 | 12.50 | 2325.00 |
| 55 | 2029-12 | 20.83 | 8.33 | 12.50 | 2312.50 |
| 56 | 2030-01 | 20.79 | 8.29 | 12.50 | 2300.00 |
| 57 | 2030-02 | 20.74 | 8.24 | 12.50 | 2287.50 |
| 58 | 2030-03 | 20.70 | 8.20 | 12.50 | 2275.00 |
| 59 | 2030-04 | 20.65 | 8.15 | 12.50 | 2262.50 |
| 60 | 2030-05 | 20.61 | 8.11 | 12.50 | 2250.00 |
| 61 | 2030-06 | 20.56 | 8.06 | 12.50 | 2237.50 |
| 62 | 2030-07 | 20.52 | 8.02 | 12.50 | 2225.00 |
| 63 | 2030-08 | 20.47 | 7.97 | 12.50 | 2212.50 |
| 64 | 2030-09 | 20.43 | 7.93 | 12.50 | 2200.00 |
| 65 | 2030-10 | 20.38 | 7.88 | 12.50 | 2187.50 |
| 66 | 2030-11 | 20.34 | 7.84 | 12.50 | 2175.00 |
| 67 | 2030-12 | 20.29 | 7.79 | 12.50 | 2162.50 |
| 68 | 2031-01 | 20.25 | 7.75 | 12.50 | 2150.00 |
| 69 | 2031-02 | 20.20 | 7.70 | 12.50 | 2137.50 |
| 70 | 2031-03 | 20.16 | 7.66 | 12.50 | 2125.00 |
| 71 | 2031-04 | 20.11 | 7.61 | 12.50 | 2112.50 |
| 72 | 2031-05 | 20.07 | 7.57 | 12.50 | 2100.00 |
| 73 | 2031-06 | 20.02 | 7.52 | 12.50 | 2087.50 |
| 74 | 2031-07 | 19.98 | 7.48 | 12.50 | 2075.00 |
| 75 | 2031-08 | 19.94 | 7.44 | 12.50 | 2062.50 |
| 76 | 2031-09 | 19.89 | 7.39 | 12.50 | 2050.00 |
| 77 | 2031-10 | 19.85 | 7.35 | 12.50 | 2037.50 |
| 78 | 2031-11 | 19.80 | 7.30 | 12.50 | 2025.00 |
| 79 | 2031-12 | 19.76 | 7.26 | 12.50 | 2012.50 |
| 80 | 2032-01 | 19.71 | 7.21 | 12.50 | 2000.00 |
| 81 | 2032-02 | 19.67 | 7.17 | 12.50 | 1987.50 |
| 82 | 2032-03 | 19.62 | 7.12 | 12.50 | 1975.00 |
| 83 | 2032-04 | 19.58 | 7.08 | 12.50 | 1962.50 |
| 84 | 2032-05 | 19.53 | 7.03 | 12.50 | 1950.00 |
| 85 | 2032-06 | 19.49 | 6.99 | 12.50 | 1937.50 |
| 86 | 2032-07 | 19.44 | 6.94 | 12.50 | 1925.00 |
| 87 | 2032-08 | 19.40 | 6.90 | 12.50 | 1912.50 |
| 88 | 2032-09 | 19.35 | 6.85 | 12.50 | 1900.00 |
| 89 | 2032-10 | 19.31 | 6.81 | 12.50 | 1887.50 |
| 90 | 2032-11 | 19.26 | 6.76 | 12.50 | 1875.00 |
| 91 | 2032-12 | 19.22 | 6.72 | 12.50 | 1862.50 |
| 92 | 2033-01 | 19.17 | 6.67 | 12.50 | 1850.00 |
| 93 | 2033-02 | 19.13 | 6.63 | 12.50 | 1837.50 |
| 94 | 2033-03 | 19.08 | 6.58 | 12.50 | 1825.00 |
| 95 | 2033-04 | 19.04 | 6.54 | 12.50 | 1812.50 |
| 96 | 2033-05 | 18.99 | 6.49 | 12.50 | 1800.00 |
| 97 | 2033-06 | 18.95 | 6.45 | 12.50 | 1787.50 |
| 98 | 2033-07 | 18.91 | 6.41 | 12.50 | 1775.00 |
| 99 | 2033-08 | 18.86 | 6.36 | 12.50 | 1762.50 |
| 100 | 2033-09 | 18.82 | 6.32 | 12.50 | 1750.00 |
| 101 | 2033-10 | 18.77 | 6.27 | 12.50 | 1737.50 |
| 102 | 2033-11 | 18.73 | 6.23 | 12.50 | 1725.00 |
| 103 | 2033-12 | 18.68 | 6.18 | 12.50 | 1712.50 |
| 104 | 2034-01 | 18.64 | 6.14 | 12.50 | 1700.00 |
| 105 | 2034-02 | 18.59 | 6.09 | 12.50 | 1687.50 |
| 106 | 2034-03 | 18.55 | 6.05 | 12.50 | 1675.00 |
| 107 | 2034-04 | 18.50 | 6.00 | 12.50 | 1662.50 |
| 108 | 2034-05 | 18.46 | 5.96 | 12.50 | 1650.00 |
| 109 | 2034-06 | 18.41 | 5.91 | 12.50 | 1637.50 |
| 110 | 2034-07 | 18.37 | 5.87 | 12.50 | 1625.00 |
| 111 | 2034-08 | 18.32 | 5.82 | 12.50 | 1612.50 |
| 112 | 2034-09 | 18.28 | 5.78 | 12.50 | 1600.00 |
| 113 | 2034-10 | 18.23 | 5.73 | 12.50 | 1587.50 |
| 114 | 2034-11 | 18.19 | 5.69 | 12.50 | 1575.00 |
| 115 | 2034-12 | 18.14 | 5.64 | 12.50 | 1562.50 |
| 116 | 2035-01 | 18.10 | 5.60 | 12.50 | 1550.00 |
| 117 | 2035-02 | 18.05 | 5.55 | 12.50 | 1537.50 |
| 118 | 2035-03 | 18.01 | 5.51 | 12.50 | 1525.00 |
| 119 | 2035-04 | 17.96 | 5.46 | 12.50 | 1512.50 |
| 120 | 2035-05 | 17.92 | 5.42 | 12.50 | 1500.00 |
| 121 | 2035-06 | 17.88 | 5.37 | 12.50 | 1487.50 |
| 122 | 2035-07 | 17.83 | 5.33 | 12.50 | 1475.00 |
| 123 | 2035-08 | 17.79 | 5.29 | 12.50 | 1462.50 |
| 124 | 2035-09 | 17.74 | 5.24 | 12.50 | 1450.00 |
| 125 | 2035-10 | 17.70 | 5.20 | 12.50 | 1437.50 |
| 126 | 2035-11 | 17.65 | 5.15 | 12.50 | 1425.00 |
| 127 | 2035-12 | 17.61 | 5.11 | 12.50 | 1412.50 |
| 128 | 2036-01 | 17.56 | 5.06 | 12.50 | 1400.00 |
| 129 | 2036-02 | 17.52 | 5.02 | 12.50 | 1387.50 |
| 130 | 2036-03 | 17.47 | 4.97 | 12.50 | 1375.00 |
| 131 | 2036-04 | 17.43 | 4.93 | 12.50 | 1362.50 |
| 132 | 2036-05 | 17.38 | 4.88 | 12.50 | 1350.00 |
| 133 | 2036-06 | 17.34 | 4.84 | 12.50 | 1337.50 |
| 134 | 2036-07 | 17.29 | 4.79 | 12.50 | 1325.00 |
| 135 | 2036-08 | 17.25 | 4.75 | 12.50 | 1312.50 |
| 136 | 2036-09 | 17.20 | 4.70 | 12.50 | 1300.00 |
| 137 | 2036-10 | 17.16 | 4.66 | 12.50 | 1287.50 |
| 138 | 2036-11 | 17.11 | 4.61 | 12.50 | 1275.00 |
| 139 | 2036-12 | 17.07 | 4.57 | 12.50 | 1262.50 |
| 140 | 2037-01 | 17.02 | 4.52 | 12.50 | 1250.00 |
| 141 | 2037-02 | 16.98 | 4.48 | 12.50 | 1237.50 |
| 142 | 2037-03 | 16.93 | 4.43 | 12.50 | 1225.00 |
| 143 | 2037-04 | 16.89 | 4.39 | 12.50 | 1212.50 |
| 144 | 2037-05 | 16.84 | 4.34 | 12.50 | 1200.00 |
| 145 | 2037-06 | 16.80 | 4.30 | 12.50 | 1187.50 |
| 146 | 2037-07 | 16.76 | 4.26 | 12.50 | 1175.00 |
| 147 | 2037-08 | 16.71 | 4.21 | 12.50 | 1162.50 |
| 148 | 2037-09 | 16.67 | 4.17 | 12.50 | 1150.00 |
| 149 | 2037-10 | 16.62 | 4.12 | 12.50 | 1137.50 |
| 150 | 2037-11 | 16.58 | 4.08 | 12.50 | 1125.00 |
| 151 | 2037-12 | 16.53 | 4.03 | 12.50 | 1112.50 |
| 152 | 2038-01 | 16.49 | 3.99 | 12.50 | 1100.00 |
| 153 | 2038-02 | 16.44 | 3.94 | 12.50 | 1087.50 |
| 154 | 2038-03 | 16.40 | 3.90 | 12.50 | 1075.00 |
| 155 | 2038-04 | 16.35 | 3.85 | 12.50 | 1062.50 |
| 156 | 2038-05 | 16.31 | 3.81 | 12.50 | 1050.00 |
| 157 | 2038-06 | 16.26 | 3.76 | 12.50 | 1037.50 |
| 158 | 2038-07 | 16.22 | 3.72 | 12.50 | 1025.00 |
| 159 | 2038-08 | 16.17 | 3.67 | 12.50 | 1012.50 |
| 160 | 2038-09 | 16.13 | 3.63 | 12.50 | 1000.00 |
| 161 | 2038-10 | 16.08 | 3.58 | 12.50 | 987.50 |
| 162 | 2038-11 | 16.04 | 3.54 | 12.50 | 975.00 |
| 163 | 2038-12 | 15.99 | 3.49 | 12.50 | 962.50 |
| 164 | 2039-01 | 15.95 | 3.45 | 12.50 | 950.00 |
| 165 | 2039-02 | 15.90 | 3.40 | 12.50 | 937.50 |
| 166 | 2039-03 | 15.86 | 3.36 | 12.50 | 925.00 |
| 167 | 2039-04 | 15.81 | 3.31 | 12.50 | 912.50 |
| 168 | 2039-05 | 15.77 | 3.27 | 12.50 | 900.00 |
| 169 | 2039-06 | 15.72 | 3.22 | 12.50 | 887.50 |
| 170 | 2039-07 | 15.68 | 3.18 | 12.50 | 875.00 |
| 171 | 2039-08 | 15.64 | 3.14 | 12.50 | 862.50 |
| 172 | 2039-09 | 15.59 | 3.09 | 12.50 | 850.00 |
| 173 | 2039-10 | 15.55 | 3.05 | 12.50 | 837.50 |
| 174 | 2039-11 | 15.50 | 3.00 | 12.50 | 825.00 |
| 175 | 2039-12 | 15.46 | 2.96 | 12.50 | 812.50 |
| 176 | 2040-01 | 15.41 | 2.91 | 12.50 | 800.00 |
| 177 | 2040-02 | 15.37 | 2.87 | 12.50 | 787.50 |
| 178 | 2040-03 | 15.32 | 2.82 | 12.50 | 775.00 |
| 179 | 2040-04 | 15.28 | 2.78 | 12.50 | 762.50 |
| 180 | 2040-05 | 15.23 | 2.73 | 12.50 | 750.00 |
| 181 | 2040-06 | 15.19 | 2.69 | 12.50 | 737.50 |
| 182 | 2040-07 | 15.14 | 2.64 | 12.50 | 725.00 |
| 183 | 2040-08 | 15.10 | 2.60 | 12.50 | 712.50 |
| 184 | 2040-09 | 15.05 | 2.55 | 12.50 | 700.00 |
| 185 | 2040-10 | 15.01 | 2.51 | 12.50 | 687.50 |
| 186 | 2040-11 | 14.96 | 2.46 | 12.50 | 675.00 |
| 187 | 2040-12 | 14.92 | 2.42 | 12.50 | 662.50 |
| 188 | 2041-01 | 14.87 | 2.37 | 12.50 | 650.00 |
| 189 | 2041-02 | 14.83 | 2.33 | 12.50 | 637.50 |
| 190 | 2041-03 | 14.78 | 2.28 | 12.50 | 625.00 |
| 191 | 2041-04 | 14.74 | 2.24 | 12.50 | 612.50 |
| 192 | 2041-05 | 14.69 | 2.19 | 12.50 | 600.00 |
| 193 | 2041-06 | 14.65 | 2.15 | 12.50 | 587.50 |
| 194 | 2041-07 | 14.61 | 2.11 | 12.50 | 575.00 |
| 195 | 2041-08 | 14.56 | 2.06 | 12.50 | 562.50 |
| 196 | 2041-09 | 14.52 | 2.02 | 12.50 | 550.00 |
| 197 | 2041-10 | 14.47 | 1.97 | 12.50 | 537.50 |
| 198 | 2041-11 | 14.43 | 1.93 | 12.50 | 525.00 |
| 199 | 2041-12 | 14.38 | 1.88 | 12.50 | 512.50 |
| 200 | 2042-01 | 14.34 | 1.84 | 12.50 | 500.00 |
| 201 | 2042-02 | 14.29 | 1.79 | 12.50 | 487.50 |
| 202 | 2042-03 | 14.25 | 1.75 | 12.50 | 475.00 |
| 203 | 2042-04 | 14.20 | 1.70 | 12.50 | 462.50 |
| 204 | 2042-05 | 14.16 | 1.66 | 12.50 | 450.00 |
| 205 | 2042-06 | 14.11 | 1.61 | 12.50 | 437.50 |
| 206 | 2042-07 | 14.07 | 1.57 | 12.50 | 425.00 |
| 207 | 2042-08 | 14.02 | 1.52 | 12.50 | 412.50 |
| 208 | 2042-09 | 13.98 | 1.48 | 12.50 | 400.00 |
| 209 | 2042-10 | 13.93 | 1.43 | 12.50 | 387.50 |
| 210 | 2042-11 | 13.89 | 1.39 | 12.50 | 375.00 |
| 211 | 2042-12 | 13.84 | 1.34 | 12.50 | 362.50 |
| 212 | 2043-01 | 13.80 | 1.30 | 12.50 | 350.00 |
| 213 | 2043-02 | 13.75 | 1.25 | 12.50 | 337.50 |
| 214 | 2043-03 | 13.71 | 1.21 | 12.50 | 325.00 |
| 215 | 2043-04 | 13.66 | 1.16 | 12.50 | 312.50 |
| 216 | 2043-05 | 13.62 | 1.12 | 12.50 | 300.00 |
| 217 | 2043-06 | 13.57 | 1.07 | 12.50 | 287.50 |
| 218 | 2043-07 | 13.53 | 1.03 | 12.50 | 275.00 |
| 219 | 2043-08 | 13.49 | 0.99 | 12.50 | 262.50 |
| 220 | 2043-09 | 13.44 | 0.94 | 12.50 | 250.00 |
| 221 | 2043-10 | 13.40 | 0.90 | 12.50 | 237.50 |
| 222 | 2043-11 | 13.35 | 0.85 | 12.50 | 225.00 |
| 223 | 2043-12 | 13.31 | 0.81 | 12.50 | 212.50 |
| 224 | 2044-01 | 13.26 | 0.76 | 12.50 | 200.00 |
| 225 | 2044-02 | 13.22 | 0.72 | 12.50 | 187.50 |
| 226 | 2044-03 | 13.17 | 0.67 | 12.50 | 175.00 |
| 227 | 2044-04 | 13.13 | 0.63 | 12.50 | 162.50 |
| 228 | 2044-05 | 13.08 | 0.58 | 12.50 | 150.00 |
| 229 | 2044-06 | 13.04 | 0.54 | 12.50 | 137.50 |
| 230 | 2044-07 | 12.99 | 0.49 | 12.50 | 125.00 |
| 231 | 2044-08 | 12.95 | 0.45 | 12.50 | 112.50 |
| 232 | 2044-09 | 12.90 | 0.40 | 12.50 | 100.00 |
| 233 | 2044-10 | 12.86 | 0.36 | 12.50 | 87.50 |
| 234 | 2044-11 | 12.81 | 0.31 | 12.50 | 75.00 |
| 235 | 2044-12 | 12.77 | 0.27 | 12.50 | 62.50 |
| 236 | 2045-01 | 12.72 | 0.22 | 12.50 | 50.00 |
| 237 | 2045-02 | 12.68 | 0.18 | 12.50 | 37.50 |
| 238 | 2045-03 | 12.63 | 0.13 | 12.50 | 25.00 |
| 239 | 2045-04 | 12.59 | 0.09 | 12.50 | 12.50 |
| 240 | 2045-05 | 12.54 | 0.04 | 12.50 | 0.00 |