贷款4万（商业贷款）房贷，还款16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：4万
还款月数：16年
每月还款：262.57元
利息总额：1.04万
本息合计：5.04万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2026-08 | 262.57 | 100.00 | 162.57 | 39837.43 |
| 2 | 2026-09 | 262.57 | 99.59 | 162.98 | 39674.45 |
| 3 | 2026-10 | 262.57 | 99.19 | 163.39 | 39511.06 |
| 4 | 2026-11 | 262.57 | 98.78 | 163.80 | 39347.26 |
| 5 | 2026-12 | 262.57 | 98.37 | 164.21 | 39183.06 |
| 6 | 2027-01 | 262.57 | 97.96 | 164.62 | 39018.44 |
| 7 | 2027-02 | 262.57 | 97.55 | 165.03 | 38853.42 |
| 8 | 2027-03 | 262.57 | 97.13 | 165.44 | 38687.98 |
| 9 | 2027-04 | 262.57 | 96.72 | 165.85 | 38522.12 |
| 10 | 2027-05 | 262.57 | 96.31 | 166.27 | 38355.85 |
| 11 | 2027-06 | 262.57 | 95.89 | 166.68 | 38189.17 |
| 12 | 2027-07 | 262.57 | 95.47 | 167.10 | 38022.07 |
| 13 | 2027-08 | 262.57 | 95.06 | 167.52 | 37854.55 |
| 14 | 2027-09 | 262.57 | 94.64 | 167.94 | 37686.61 |
| 15 | 2027-10 | 262.57 | 94.22 | 168.36 | 37518.26 |
| 16 | 2027-11 | 262.57 | 93.80 | 168.78 | 37349.48 |
| 17 | 2027-12 | 262.57 | 93.37 | 169.20 | 37180.28 |
| 18 | 2028-01 | 262.57 | 92.95 | 169.62 | 37010.66 |
| 19 | 2028-02 | 262.57 | 92.53 | 170.05 | 36840.61 |
| 20 | 2028-03 | 262.57 | 92.10 | 170.47 | 36670.14 |
| 21 | 2028-04 | 262.57 | 91.68 | 170.90 | 36499.24 |
| 22 | 2028-05 | 262.57 | 91.25 | 171.33 | 36327.91 |
| 23 | 2028-06 | 262.57 | 90.82 | 171.75 | 36156.16 |
| 24 | 2028-07 | 262.57 | 90.39 | 172.18 | 35983.98 |
| 25 | 2028-08 | 262.57 | 89.96 | 172.61 | 35811.36 |
| 26 | 2028-09 | 262.57 | 89.53 | 173.05 | 35638.32 |
| 27 | 2028-10 | 262.57 | 89.10 | 173.48 | 35464.84 |
| 28 | 2028-11 | 262.57 | 88.66 | 173.91 | 35290.93 |
| 29 | 2028-12 | 262.57 | 88.23 | 174.35 | 35116.58 |
| 30 | 2029-01 | 262.57 | 87.79 | 174.78 | 34941.80 |
| 31 | 2029-02 | 262.57 | 87.35 | 175.22 | 34766.58 |
| 32 | 2029-03 | 262.57 | 86.92 | 175.66 | 34590.93 |
| 33 | 2029-04 | 262.57 | 86.48 | 176.10 | 34414.83 |
| 34 | 2029-05 | 262.57 | 86.04 | 176.54 | 34238.29 |
| 35 | 2029-06 | 262.57 | 85.60 | 176.98 | 34061.32 |
| 36 | 2029-07 | 262.57 | 85.15 | 177.42 | 33883.90 |
| 37 | 2029-08 | 262.57 | 84.71 | 177.86 | 33706.03 |
| 38 | 2029-09 | 262.57 | 84.27 | 178.31 | 33527.72 |
| 39 | 2029-10 | 262.57 | 83.82 | 178.75 | 33348.97 |
| 40 | 2029-11 | 262.57 | 83.37 | 179.20 | 33169.77 |
| 41 | 2029-12 | 262.57 | 82.92 | 179.65 | 32990.12 |
| 42 | 2030-01 | 262.57 | 82.48 | 180.10 | 32810.02 |
| 43 | 2030-02 | 262.57 | 82.03 | 180.55 | 32629.47 |
| 44 | 2030-03 | 262.57 | 81.57 | 181.00 | 32448.47 |
| 45 | 2030-04 | 262.57 | 81.12 | 181.45 | 32267.02 |
| 46 | 2030-05 | 262.57 | 80.67 | 181.91 | 32085.12 |
| 47 | 2030-06 | 262.57 | 80.21 | 182.36 | 31902.76 |
| 48 | 2030-07 | 262.57 | 79.76 | 182.82 | 31719.94 |
| 49 | 2030-08 | 262.57 | 79.30 | 183.27 | 31536.67 |
| 50 | 2030-09 | 262.57 | 78.84 | 183.73 | 31352.93 |
| 51 | 2030-10 | 262.57 | 78.38 | 184.19 | 31168.74 |
| 52 | 2030-11 | 262.57 | 77.92 | 184.65 | 30984.09 |
| 53 | 2030-12 | 262.57 | 77.46 | 185.11 | 30798.98 |
| 54 | 2031-01 | 262.57 | 77.00 | 185.58 | 30613.40 |
| 55 | 2031-02 | 262.57 | 76.53 | 186.04 | 30427.36 |
| 56 | 2031-03 | 262.57 | 76.07 | 186.51 | 30240.86 |
| 57 | 2031-04 | 262.57 | 75.60 | 186.97 | 30053.89 |
| 58 | 2031-05 | 262.57 | 75.13 | 187.44 | 29866.45 |
| 59 | 2031-06 | 262.57 | 74.67 | 187.91 | 29678.54 |
| 60 | 2031-07 | 262.57 | 74.20 | 188.38 | 29490.16 |
| 61 | 2031-08 | 262.57 | 73.73 | 188.85 | 29301.31 |
| 62 | 2031-09 | 262.57 | 73.25 | 189.32 | 29111.99 |
| 63 | 2031-10 | 262.57 | 72.78 | 189.79 | 28922.20 |
| 64 | 2031-11 | 262.57 | 72.31 | 190.27 | 28731.93 |
| 65 | 2031-12 | 262.57 | 71.83 | 190.74 | 28541.19 |
| 66 | 2032-01 | 262.57 | 71.35 | 191.22 | 28349.97 |
| 67 | 2032-02 | 262.57 | 70.87 | 191.70 | 28158.27 |
| 68 | 2032-03 | 262.57 | 70.40 | 192.18 | 27966.09 |
| 69 | 2032-04 | 262.57 | 69.92 | 192.66 | 27773.43 |
| 70 | 2032-05 | 262.57 | 69.43 | 193.14 | 27580.29 |
| 71 | 2032-06 | 262.57 | 68.95 | 193.62 | 27386.67 |
| 72 | 2032-07 | 262.57 | 68.47 | 194.11 | 27192.56 |
| 73 | 2032-08 | 262.57 | 67.98 | 194.59 | 26997.97 |
| 74 | 2032-09 | 262.57 | 67.49 | 195.08 | 26802.89 |
| 75 | 2032-10 | 262.57 | 67.01 | 195.57 | 26607.33 |
| 76 | 2032-11 | 262.57 | 66.52 | 196.06 | 26411.27 |
| 77 | 2032-12 | 262.57 | 66.03 | 196.55 | 26214.73 |
| 78 | 2033-01 | 262.57 | 65.54 | 197.04 | 26017.69 |
| 79 | 2033-02 | 262.57 | 65.04 | 197.53 | 25820.16 |
| 80 | 2033-03 | 262.57 | 64.55 | 198.02 | 25622.14 |
| 81 | 2033-04 | 262.57 | 64.06 | 198.52 | 25423.62 |
| 82 | 2033-05 | 262.57 | 63.56 | 199.01 | 25224.61 |
| 83 | 2033-06 | 262.57 | 63.06 | 199.51 | 25025.09 |
| 84 | 2033-07 | 262.57 | 62.56 | 200.01 | 24825.08 |
| 85 | 2033-08 | 262.57 | 62.06 | 200.51 | 24624.57 |
| 86 | 2033-09 | 262.57 | 61.56 | 201.01 | 24423.56 |
| 87 | 2033-10 | 262.57 | 61.06 | 201.51 | 24222.05 |
| 88 | 2033-11 | 262.57 | 60.56 | 202.02 | 24020.03 |
| 89 | 2033-12 | 262.57 | 60.05 | 202.52 | 23817.50 |
| 90 | 2034-01 | 262.57 | 59.54 | 203.03 | 23614.48 |
| 91 | 2034-02 | 262.57 | 59.04 | 203.54 | 23410.94 |
| 92 | 2034-03 | 262.57 | 58.53 | 204.05 | 23206.89 |
| 93 | 2034-04 | 262.57 | 58.02 | 204.56 | 23002.34 |
| 94 | 2034-05 | 262.57 | 57.51 | 205.07 | 22797.27 |
| 95 | 2034-06 | 262.57 | 56.99 | 205.58 | 22591.69 |
| 96 | 2034-07 | 262.57 | 56.48 | 206.09 | 22385.59 |
| 97 | 2034-08 | 262.57 | 55.96 | 206.61 | 22178.98 |
| 98 | 2034-09 | 262.57 | 55.45 | 207.13 | 21971.86 |
| 99 | 2034-10 | 262.57 | 54.93 | 207.64 | 21764.21 |
| 100 | 2034-11 | 262.57 | 54.41 | 208.16 | 21556.05 |
| 101 | 2034-12 | 262.57 | 53.89 | 208.68 | 21347.37 |
| 102 | 2035-01 | 262.57 | 53.37 | 209.21 | 21138.16 |
| 103 | 2035-02 | 262.57 | 52.85 | 209.73 | 20928.44 |
| 104 | 2035-03 | 262.57 | 52.32 | 210.25 | 20718.18 |
| 105 | 2035-04 | 262.57 | 51.80 | 210.78 | 20507.40 |
| 106 | 2035-05 | 262.57 | 51.27 | 211.30 | 20296.10 |
| 107 | 2035-06 | 262.57 | 50.74 | 211.83 | 20084.27 |
| 108 | 2035-07 | 262.57 | 50.21 | 212.36 | 19871.90 |
| 109 | 2035-08 | 262.57 | 49.68 | 212.89 | 19659.01 |
| 110 | 2035-09 | 262.57 | 49.15 | 213.43 | 19445.58 |
| 111 | 2035-10 | 262.57 | 48.61 | 213.96 | 19231.62 |
| 112 | 2035-11 | 262.57 | 48.08 | 214.49 | 19017.13 |
| 113 | 2035-12 | 262.57 | 47.54 | 215.03 | 18802.10 |
| 114 | 2036-01 | 262.57 | 47.01 | 215.57 | 18586.53 |
| 115 | 2036-02 | 262.57 | 46.47 | 216.11 | 18370.42 |
| 116 | 2036-03 | 262.57 | 45.93 | 216.65 | 18153.78 |
| 117 | 2036-04 | 262.57 | 45.38 | 217.19 | 17936.59 |
| 118 | 2036-05 | 262.57 | 44.84 | 217.73 | 17718.86 |
| 119 | 2036-06 | 262.57 | 44.30 | 218.28 | 17500.58 |
| 120 | 2036-07 | 262.57 | 43.75 | 218.82 | 17281.76 |
| 121 | 2036-08 | 262.57 | 43.20 | 219.37 | 17062.39 |
| 122 | 2036-09 | 262.57 | 42.66 | 219.92 | 16842.47 |
| 123 | 2036-10 | 262.57 | 42.11 | 220.47 | 16622.00 |
| 124 | 2036-11 | 262.57 | 41.56 | 221.02 | 16400.99 |
| 125 | 2036-12 | 262.57 | 41.00 | 221.57 | 16179.42 |
| 126 | 2037-01 | 262.57 | 40.45 | 222.12 | 15957.29 |
| 127 | 2037-02 | 262.57 | 39.89 | 222.68 | 15734.61 |
| 128 | 2037-03 | 262.57 | 39.34 | 223.24 | 15511.37 |
| 129 | 2037-04 | 262.57 | 38.78 | 223.79 | 15287.58 |
| 130 | 2037-05 | 262.57 | 38.22 | 224.35 | 15063.22 |
| 131 | 2037-06 | 262.57 | 37.66 | 224.92 | 14838.31 |
| 132 | 2037-07 | 262.57 | 37.10 | 225.48 | 14612.83 |
| 133 | 2037-08 | 262.57 | 36.53 | 226.04 | 14386.79 |
| 134 | 2037-09 | 262.57 | 35.97 | 226.61 | 14160.18 |
| 135 | 2037-10 | 262.57 | 35.40 | 227.17 | 13933.01 |
| 136 | 2037-11 | 262.57 | 34.83 | 227.74 | 13705.27 |
| 137 | 2037-12 | 262.57 | 34.26 | 228.31 | 13476.96 |
| 138 | 2038-01 | 262.57 | 33.69 | 228.88 | 13248.08 |
| 139 | 2038-02 | 262.57 | 33.12 | 229.45 | 13018.62 |
| 140 | 2038-03 | 262.57 | 32.55 | 230.03 | 12788.60 |
| 141 | 2038-04 | 262.57 | 31.97 | 230.60 | 12558.00 |
| 142 | 2038-05 | 262.57 | 31.39 | 231.18 | 12326.82 |
| 143 | 2038-06 | 262.57 | 30.82 | 231.76 | 12095.06 |
| 144 | 2038-07 | 262.57 | 30.24 | 232.34 | 11862.72 |
| 145 | 2038-08 | 262.57 | 29.66 | 232.92 | 11629.81 |
| 146 | 2038-09 | 262.57 | 29.07 | 233.50 | 11396.31 |
| 147 | 2038-10 | 262.57 | 28.49 | 234.08 | 11162.23 |
| 148 | 2038-11 | 262.57 | 27.91 | 234.67 | 10927.56 |
| 149 | 2038-12 | 262.57 | 27.32 | 235.25 | 10692.30 |
| 150 | 2039-01 | 262.57 | 26.73 | 235.84 | 10456.46 |
| 151 | 2039-02 | 262.57 | 26.14 | 236.43 | 10220.03 |
| 152 | 2039-03 | 262.57 | 25.55 | 237.02 | 9983.01 |
| 153 | 2039-04 | 262.57 | 24.96 | 237.62 | 9745.39 |
| 154 | 2039-05 | 262.57 | 24.36 | 238.21 | 9507.18 |
| 155 | 2039-06 | 262.57 | 23.77 | 238.81 | 9268.37 |
| 156 | 2039-07 | 262.57 | 23.17 | 239.40 | 9028.97 |
| 157 | 2039-08 | 262.57 | 22.57 | 240.00 | 8788.97 |
| 158 | 2039-09 | 262.57 | 21.97 | 240.60 | 8548.37 |
| 159 | 2039-10 | 262.57 | 21.37 | 241.20 | 8307.17 |
| 160 | 2039-11 | 262.57 | 20.77 | 241.81 | 8065.36 |
| 161 | 2039-12 | 262.57 | 20.16 | 242.41 | 7822.95 |
| 162 | 2040-01 | 262.57 | 19.56 | 243.02 | 7579.94 |
| 163 | 2040-02 | 262.57 | 18.95 | 243.62 | 7336.31 |
| 164 | 2040-03 | 262.57 | 18.34 | 244.23 | 7092.08 |
| 165 | 2040-04 | 262.57 | 17.73 | 244.84 | 6847.24 |
| 166 | 2040-05 | 262.57 | 17.12 | 245.46 | 6601.78 |
| 167 | 2040-06 | 262.57 | 16.50 | 246.07 | 6355.71 |
| 168 | 2040-07 | 262.57 | 15.89 | 246.68 | 6109.03 |
| 169 | 2040-08 | 262.57 | 15.27 | 247.30 | 5861.73 |
| 170 | 2040-09 | 262.57 | 14.65 | 247.92 | 5613.81 |
| 171 | 2040-10 | 262.57 | 14.03 | 248.54 | 5365.27 |
| 172 | 2040-11 | 262.57 | 13.41 | 249.16 | 5116.11 |
| 173 | 2040-12 | 262.57 | 12.79 | 249.78 | 4866.33 |
| 174 | 2041-01 | 262.57 | 12.17 | 250.41 | 4615.92 |
| 175 | 2041-02 | 262.57 | 11.54 | 251.03 | 4364.88 |
| 176 | 2041-03 | 262.57 | 10.91 | 251.66 | 4113.22 |
| 177 | 2041-04 | 262.57 | 10.28 | 252.29 | 3860.93 |
| 178 | 2041-05 | 262.57 | 9.65 | 252.92 | 3608.01 |
| 179 | 2041-06 | 262.57 | 9.02 | 253.55 | 3354.46 |
| 180 | 2041-07 | 262.57 | 8.39 | 254.19 | 3100.27 |
| 181 | 2041-08 | 262.57 | 7.75 | 254.82 | 2845.45 |
| 182 | 2041-09 | 262.57 | 7.11 | 255.46 | 2589.99 |
| 183 | 2041-10 | 262.57 | 6.47 | 256.10 | 2333.89 |
| 184 | 2041-11 | 262.57 | 5.83 | 256.74 | 2077.15 |
| 185 | 2041-12 | 262.57 | 5.19 | 257.38 | 1819.77 |
| 186 | 2042-01 | 262.57 | 4.55 | 258.02 | 1561.75 |
| 187 | 2042-02 | 262.57 | 3.90 | 258.67 | 1303.08 |
| 188 | 2042-03 | 262.57 | 3.26 | 259.32 | 1043.76 |
| 189 | 2042-04 | 262.57 | 2.61 | 259.96 | 783.80 |
| 190 | 2042-05 | 262.57 | 1.96 | 260.61 | 523.18 |
| 191 | 2042-06 | 262.57 | 1.31 | 261.27 | 261.92 |
| 192 | 2042-07 | 262.57 | 0.65 | 261.92 | 0.00 |
等额本金还款方式：
贷款总额：4万
还款月数：16年
首月还款：308.33元
每月递减：0.52元
利息总额：9650元
本息合计：4.97万
节省利息：764.1元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2026-08 | 308.33 | 100.00 | 208.33 | 39791.67 |
| 2 | 2026-09 | 307.81 | 99.48 | 208.33 | 39583.33 |
| 3 | 2026-10 | 307.29 | 98.96 | 208.33 | 39375.00 |
| 4 | 2026-11 | 306.77 | 98.44 | 208.33 | 39166.67 |
| 5 | 2026-12 | 306.25 | 97.92 | 208.33 | 38958.33 |
| 6 | 2027-01 | 305.73 | 97.40 | 208.33 | 38750.00 |
| 7 | 2027-02 | 305.21 | 96.88 | 208.33 | 38541.67 |
| 8 | 2027-03 | 304.69 | 96.35 | 208.33 | 38333.33 |
| 9 | 2027-04 | 304.17 | 95.83 | 208.33 | 38125.00 |
| 10 | 2027-05 | 303.65 | 95.31 | 208.33 | 37916.67 |
| 11 | 2027-06 | 303.13 | 94.79 | 208.33 | 37708.33 |
| 12 | 2027-07 | 302.60 | 94.27 | 208.33 | 37500.00 |
| 13 | 2027-08 | 302.08 | 93.75 | 208.33 | 37291.67 |
| 14 | 2027-09 | 301.56 | 93.23 | 208.33 | 37083.33 |
| 15 | 2027-10 | 301.04 | 92.71 | 208.33 | 36875.00 |
| 16 | 2027-11 | 300.52 | 92.19 | 208.33 | 36666.67 |
| 17 | 2027-12 | 300.00 | 91.67 | 208.33 | 36458.33 |
| 18 | 2028-01 | 299.48 | 91.15 | 208.33 | 36250.00 |
| 19 | 2028-02 | 298.96 | 90.63 | 208.33 | 36041.67 |
| 20 | 2028-03 | 298.44 | 90.10 | 208.33 | 35833.33 |
| 21 | 2028-04 | 297.92 | 89.58 | 208.33 | 35625.00 |
| 22 | 2028-05 | 297.40 | 89.06 | 208.33 | 35416.67 |
| 23 | 2028-06 | 296.88 | 88.54 | 208.33 | 35208.33 |
| 24 | 2028-07 | 296.35 | 88.02 | 208.33 | 35000.00 |
| 25 | 2028-08 | 295.83 | 87.50 | 208.33 | 34791.67 |
| 26 | 2028-09 | 295.31 | 86.98 | 208.33 | 34583.33 |
| 27 | 2028-10 | 294.79 | 86.46 | 208.33 | 34375.00 |
| 28 | 2028-11 | 294.27 | 85.94 | 208.33 | 34166.67 |
| 29 | 2028-12 | 293.75 | 85.42 | 208.33 | 33958.33 |
| 30 | 2029-01 | 293.23 | 84.90 | 208.33 | 33750.00 |
| 31 | 2029-02 | 292.71 | 84.38 | 208.33 | 33541.67 |
| 32 | 2029-03 | 292.19 | 83.85 | 208.33 | 33333.33 |
| 33 | 2029-04 | 291.67 | 83.33 | 208.33 | 33125.00 |
| 34 | 2029-05 | 291.15 | 82.81 | 208.33 | 32916.67 |
| 35 | 2029-06 | 290.63 | 82.29 | 208.33 | 32708.33 |
| 36 | 2029-07 | 290.10 | 81.77 | 208.33 | 32500.00 |
| 37 | 2029-08 | 289.58 | 81.25 | 208.33 | 32291.67 |
| 38 | 2029-09 | 289.06 | 80.73 | 208.33 | 32083.33 |
| 39 | 2029-10 | 288.54 | 80.21 | 208.33 | 31875.00 |
| 40 | 2029-11 | 288.02 | 79.69 | 208.33 | 31666.67 |
| 41 | 2029-12 | 287.50 | 79.17 | 208.33 | 31458.33 |
| 42 | 2030-01 | 286.98 | 78.65 | 208.33 | 31250.00 |
| 43 | 2030-02 | 286.46 | 78.13 | 208.33 | 31041.67 |
| 44 | 2030-03 | 285.94 | 77.60 | 208.33 | 30833.33 |
| 45 | 2030-04 | 285.42 | 77.08 | 208.33 | 30625.00 |
| 46 | 2030-05 | 284.90 | 76.56 | 208.33 | 30416.67 |
| 47 | 2030-06 | 284.38 | 76.04 | 208.33 | 30208.33 |
| 48 | 2030-07 | 283.85 | 75.52 | 208.33 | 30000.00 |
| 49 | 2030-08 | 283.33 | 75.00 | 208.33 | 29791.67 |
| 50 | 2030-09 | 282.81 | 74.48 | 208.33 | 29583.33 |
| 51 | 2030-10 | 282.29 | 73.96 | 208.33 | 29375.00 |
| 52 | 2030-11 | 281.77 | 73.44 | 208.33 | 29166.67 |
| 53 | 2030-12 | 281.25 | 72.92 | 208.33 | 28958.33 |
| 54 | 2031-01 | 280.73 | 72.40 | 208.33 | 28750.00 |
| 55 | 2031-02 | 280.21 | 71.88 | 208.33 | 28541.67 |
| 56 | 2031-03 | 279.69 | 71.35 | 208.33 | 28333.33 |
| 57 | 2031-04 | 279.17 | 70.83 | 208.33 | 28125.00 |
| 58 | 2031-05 | 278.65 | 70.31 | 208.33 | 27916.67 |
| 59 | 2031-06 | 278.13 | 69.79 | 208.33 | 27708.33 |
| 60 | 2031-07 | 277.60 | 69.27 | 208.33 | 27500.00 |
| 61 | 2031-08 | 277.08 | 68.75 | 208.33 | 27291.67 |
| 62 | 2031-09 | 276.56 | 68.23 | 208.33 | 27083.33 |
| 63 | 2031-10 | 276.04 | 67.71 | 208.33 | 26875.00 |
| 64 | 2031-11 | 275.52 | 67.19 | 208.33 | 26666.67 |
| 65 | 2031-12 | 275.00 | 66.67 | 208.33 | 26458.33 |
| 66 | 2032-01 | 274.48 | 66.15 | 208.33 | 26250.00 |
| 67 | 2032-02 | 273.96 | 65.63 | 208.33 | 26041.67 |
| 68 | 2032-03 | 273.44 | 65.10 | 208.33 | 25833.33 |
| 69 | 2032-04 | 272.92 | 64.58 | 208.33 | 25625.00 |
| 70 | 2032-05 | 272.40 | 64.06 | 208.33 | 25416.67 |
| 71 | 2032-06 | 271.88 | 63.54 | 208.33 | 25208.33 |
| 72 | 2032-07 | 271.35 | 63.02 | 208.33 | 25000.00 |
| 73 | 2032-08 | 270.83 | 62.50 | 208.33 | 24791.67 |
| 74 | 2032-09 | 270.31 | 61.98 | 208.33 | 24583.33 |
| 75 | 2032-10 | 269.79 | 61.46 | 208.33 | 24375.00 |
| 76 | 2032-11 | 269.27 | 60.94 | 208.33 | 24166.67 |
| 77 | 2032-12 | 268.75 | 60.42 | 208.33 | 23958.33 |
| 78 | 2033-01 | 268.23 | 59.90 | 208.33 | 23750.00 |
| 79 | 2033-02 | 267.71 | 59.38 | 208.33 | 23541.67 |
| 80 | 2033-03 | 267.19 | 58.85 | 208.33 | 23333.33 |
| 81 | 2033-04 | 266.67 | 58.33 | 208.33 | 23125.00 |
| 82 | 2033-05 | 266.15 | 57.81 | 208.33 | 22916.67 |
| 83 | 2033-06 | 265.63 | 57.29 | 208.33 | 22708.33 |
| 84 | 2033-07 | 265.10 | 56.77 | 208.33 | 22500.00 |
| 85 | 2033-08 | 264.58 | 56.25 | 208.33 | 22291.67 |
| 86 | 2033-09 | 264.06 | 55.73 | 208.33 | 22083.33 |
| 87 | 2033-10 | 263.54 | 55.21 | 208.33 | 21875.00 |
| 88 | 2033-11 | 263.02 | 54.69 | 208.33 | 21666.67 |
| 89 | 2033-12 | 262.50 | 54.17 | 208.33 | 21458.33 |
| 90 | 2034-01 | 261.98 | 53.65 | 208.33 | 21250.00 |
| 91 | 2034-02 | 261.46 | 53.13 | 208.33 | 21041.67 |
| 92 | 2034-03 | 260.94 | 52.60 | 208.33 | 20833.33 |
| 93 | 2034-04 | 260.42 | 52.08 | 208.33 | 20625.00 |
| 94 | 2034-05 | 259.90 | 51.56 | 208.33 | 20416.67 |
| 95 | 2034-06 | 259.38 | 51.04 | 208.33 | 20208.33 |
| 96 | 2034-07 | 258.85 | 50.52 | 208.33 | 20000.00 |
| 97 | 2034-08 | 258.33 | 50.00 | 208.33 | 19791.67 |
| 98 | 2034-09 | 257.81 | 49.48 | 208.33 | 19583.33 |
| 99 | 2034-10 | 257.29 | 48.96 | 208.33 | 19375.00 |
| 100 | 2034-11 | 256.77 | 48.44 | 208.33 | 19166.67 |
| 101 | 2034-12 | 256.25 | 47.92 | 208.33 | 18958.33 |
| 102 | 2035-01 | 255.73 | 47.40 | 208.33 | 18750.00 |
| 103 | 2035-02 | 255.21 | 46.88 | 208.33 | 18541.67 |
| 104 | 2035-03 | 254.69 | 46.35 | 208.33 | 18333.33 |
| 105 | 2035-04 | 254.17 | 45.83 | 208.33 | 18125.00 |
| 106 | 2035-05 | 253.65 | 45.31 | 208.33 | 17916.67 |
| 107 | 2035-06 | 253.13 | 44.79 | 208.33 | 17708.33 |
| 108 | 2035-07 | 252.60 | 44.27 | 208.33 | 17500.00 |
| 109 | 2035-08 | 252.08 | 43.75 | 208.33 | 17291.67 |
| 110 | 2035-09 | 251.56 | 43.23 | 208.33 | 17083.33 |
| 111 | 2035-10 | 251.04 | 42.71 | 208.33 | 16875.00 |
| 112 | 2035-11 | 250.52 | 42.19 | 208.33 | 16666.67 |
| 113 | 2035-12 | 250.00 | 41.67 | 208.33 | 16458.33 |
| 114 | 2036-01 | 249.48 | 41.15 | 208.33 | 16250.00 |
| 115 | 2036-02 | 248.96 | 40.63 | 208.33 | 16041.67 |
| 116 | 2036-03 | 248.44 | 40.10 | 208.33 | 15833.33 |
| 117 | 2036-04 | 247.92 | 39.58 | 208.33 | 15625.00 |
| 118 | 2036-05 | 247.40 | 39.06 | 208.33 | 15416.67 |
| 119 | 2036-06 | 246.88 | 38.54 | 208.33 | 15208.33 |
| 120 | 2036-07 | 246.35 | 38.02 | 208.33 | 15000.00 |
| 121 | 2036-08 | 245.83 | 37.50 | 208.33 | 14791.67 |
| 122 | 2036-09 | 245.31 | 36.98 | 208.33 | 14583.33 |
| 123 | 2036-10 | 244.79 | 36.46 | 208.33 | 14375.00 |
| 124 | 2036-11 | 244.27 | 35.94 | 208.33 | 14166.67 |
| 125 | 2036-12 | 243.75 | 35.42 | 208.33 | 13958.33 |
| 126 | 2037-01 | 243.23 | 34.90 | 208.33 | 13750.00 |
| 127 | 2037-02 | 242.71 | 34.38 | 208.33 | 13541.67 |
| 128 | 2037-03 | 242.19 | 33.85 | 208.33 | 13333.33 |
| 129 | 2037-04 | 241.67 | 33.33 | 208.33 | 13125.00 |
| 130 | 2037-05 | 241.15 | 32.81 | 208.33 | 12916.67 |
| 131 | 2037-06 | 240.63 | 32.29 | 208.33 | 12708.33 |
| 132 | 2037-07 | 240.10 | 31.77 | 208.33 | 12500.00 |
| 133 | 2037-08 | 239.58 | 31.25 | 208.33 | 12291.67 |
| 134 | 2037-09 | 239.06 | 30.73 | 208.33 | 12083.33 |
| 135 | 2037-10 | 238.54 | 30.21 | 208.33 | 11875.00 |
| 136 | 2037-11 | 238.02 | 29.69 | 208.33 | 11666.67 |
| 137 | 2037-12 | 237.50 | 29.17 | 208.33 | 11458.33 |
| 138 | 2038-01 | 236.98 | 28.65 | 208.33 | 11250.00 |
| 139 | 2038-02 | 236.46 | 28.13 | 208.33 | 11041.67 |
| 140 | 2038-03 | 235.94 | 27.60 | 208.33 | 10833.33 |
| 141 | 2038-04 | 235.42 | 27.08 | 208.33 | 10625.00 |
| 142 | 2038-05 | 234.90 | 26.56 | 208.33 | 10416.67 |
| 143 | 2038-06 | 234.38 | 26.04 | 208.33 | 10208.33 |
| 144 | 2038-07 | 233.85 | 25.52 | 208.33 | 10000.00 |
| 145 | 2038-08 | 233.33 | 25.00 | 208.33 | 9791.67 |
| 146 | 2038-09 | 232.81 | 24.48 | 208.33 | 9583.33 |
| 147 | 2038-10 | 232.29 | 23.96 | 208.33 | 9375.00 |
| 148 | 2038-11 | 231.77 | 23.44 | 208.33 | 9166.67 |
| 149 | 2038-12 | 231.25 | 22.92 | 208.33 | 8958.33 |
| 150 | 2039-01 | 230.73 | 22.40 | 208.33 | 8750.00 |
| 151 | 2039-02 | 230.21 | 21.88 | 208.33 | 8541.67 |
| 152 | 2039-03 | 229.69 | 21.35 | 208.33 | 8333.33 |
| 153 | 2039-04 | 229.17 | 20.83 | 208.33 | 8125.00 |
| 154 | 2039-05 | 228.65 | 20.31 | 208.33 | 7916.67 |
| 155 | 2039-06 | 228.13 | 19.79 | 208.33 | 7708.33 |
| 156 | 2039-07 | 227.60 | 19.27 | 208.33 | 7500.00 |
| 157 | 2039-08 | 227.08 | 18.75 | 208.33 | 7291.67 |
| 158 | 2039-09 | 226.56 | 18.23 | 208.33 | 7083.33 |
| 159 | 2039-10 | 226.04 | 17.71 | 208.33 | 6875.00 |
| 160 | 2039-11 | 225.52 | 17.19 | 208.33 | 6666.67 |
| 161 | 2039-12 | 225.00 | 16.67 | 208.33 | 6458.33 |
| 162 | 2040-01 | 224.48 | 16.15 | 208.33 | 6250.00 |
| 163 | 2040-02 | 223.96 | 15.63 | 208.33 | 6041.67 |
| 164 | 2040-03 | 223.44 | 15.10 | 208.33 | 5833.33 |
| 165 | 2040-04 | 222.92 | 14.58 | 208.33 | 5625.00 |
| 166 | 2040-05 | 222.40 | 14.06 | 208.33 | 5416.67 |
| 167 | 2040-06 | 221.88 | 13.54 | 208.33 | 5208.33 |
| 168 | 2040-07 | 221.35 | 13.02 | 208.33 | 5000.00 |
| 169 | 2040-08 | 220.83 | 12.50 | 208.33 | 4791.67 |
| 170 | 2040-09 | 220.31 | 11.98 | 208.33 | 4583.33 |
| 171 | 2040-10 | 219.79 | 11.46 | 208.33 | 4375.00 |
| 172 | 2040-11 | 219.27 | 10.94 | 208.33 | 4166.67 |
| 173 | 2040-12 | 218.75 | 10.42 | 208.33 | 3958.33 |
| 174 | 2041-01 | 218.23 | 9.90 | 208.33 | 3750.00 |
| 175 | 2041-02 | 217.71 | 9.38 | 208.33 | 3541.67 |
| 176 | 2041-03 | 217.19 | 8.85 | 208.33 | 3333.33 |
| 177 | 2041-04 | 216.67 | 8.33 | 208.33 | 3125.00 |
| 178 | 2041-05 | 216.15 | 7.81 | 208.33 | 2916.67 |
| 179 | 2041-06 | 215.63 | 7.29 | 208.33 | 2708.33 |
| 180 | 2041-07 | 215.10 | 6.77 | 208.33 | 2500.00 |
| 181 | 2041-08 | 214.58 | 6.25 | 208.33 | 2291.67 |
| 182 | 2041-09 | 214.06 | 5.73 | 208.33 | 2083.33 |
| 183 | 2041-10 | 213.54 | 5.21 | 208.33 | 1875.00 |
| 184 | 2041-11 | 213.02 | 4.69 | 208.33 | 1666.67 |
| 185 | 2041-12 | 212.50 | 4.17 | 208.33 | 1458.33 |
| 186 | 2042-01 | 211.98 | 3.65 | 208.33 | 1250.00 |
| 187 | 2042-02 | 211.46 | 3.13 | 208.33 | 1041.67 |
| 188 | 2042-03 | 210.94 | 2.60 | 208.33 | 833.33 |
| 189 | 2042-04 | 210.42 | 2.08 | 208.33 | 625.00 |
| 190 | 2042-05 | 209.90 | 1.56 | 208.33 | 416.67 |
| 191 | 2042-06 | 209.38 | 1.04 | 208.33 | 208.33 |
| 192 | 2042-07 | 208.85 | 0.52 | 208.33 | 0.00 |