贷款4万（公积金贷款）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：4万
还款月数：20年
每月还款：218.85元
利息总额：1.25万
本息合计：5.25万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-09 | 218.85 | 95.00 | 123.85 | 39876.15 |
| 2 | 2024-10 | 218.85 | 94.71 | 124.14 | 39752.01 |
| 3 | 2024-11 | 218.85 | 94.41 | 124.44 | 39627.57 |
| 4 | 2024-12 | 218.85 | 94.12 | 124.73 | 39502.84 |
| 5 | 2025-01 | 218.85 | 93.82 | 125.03 | 39377.81 |
| 6 | 2025-02 | 218.85 | 93.52 | 125.33 | 39252.49 |
| 7 | 2025-03 | 218.85 | 93.22 | 125.62 | 39126.87 |
| 8 | 2025-04 | 218.85 | 92.93 | 125.92 | 39000.94 |
| 9 | 2025-05 | 218.85 | 92.63 | 126.22 | 38874.72 |
| 10 | 2025-06 | 218.85 | 92.33 | 126.52 | 38748.20 |
| 11 | 2025-07 | 218.85 | 92.03 | 126.82 | 38621.38 |
| 12 | 2025-08 | 218.85 | 91.73 | 127.12 | 38494.26 |
| 13 | 2025-09 | 218.85 | 91.42 | 127.42 | 38366.84 |
| 14 | 2025-10 | 218.85 | 91.12 | 127.73 | 38239.11 |
| 15 | 2025-11 | 218.85 | 90.82 | 128.03 | 38111.08 |
| 16 | 2025-12 | 218.85 | 90.51 | 128.33 | 37982.75 |
| 17 | 2026-01 | 218.85 | 90.21 | 128.64 | 37854.11 |
| 18 | 2026-02 | 218.85 | 89.90 | 128.94 | 37725.17 |
| 19 | 2026-03 | 218.85 | 89.60 | 129.25 | 37595.92 |
| 20 | 2026-04 | 218.85 | 89.29 | 129.56 | 37466.36 |
| 21 | 2026-05 | 218.85 | 88.98 | 129.86 | 37336.49 |
| 22 | 2026-06 | 218.85 | 88.67 | 130.17 | 37206.32 |
| 23 | 2026-07 | 218.85 | 88.37 | 130.48 | 37075.84 |
| 24 | 2026-08 | 218.85 | 88.06 | 130.79 | 36945.05 |
| 25 | 2026-09 | 218.85 | 87.74 | 131.10 | 36813.94 |
| 26 | 2026-10 | 218.85 | 87.43 | 131.41 | 36682.53 |
| 27 | 2026-11 | 218.85 | 87.12 | 131.73 | 36550.80 |
| 28 | 2026-12 | 218.85 | 86.81 | 132.04 | 36418.76 |
| 29 | 2027-01 | 218.85 | 86.49 | 132.35 | 36286.41 |
| 30 | 2027-02 | 218.85 | 86.18 | 132.67 | 36153.74 |
| 31 | 2027-03 | 218.85 | 85.87 | 132.98 | 36020.76 |
| 32 | 2027-04 | 218.85 | 85.55 | 133.30 | 35887.46 |
| 33 | 2027-05 | 218.85 | 85.23 | 133.61 | 35753.85 |
| 34 | 2027-06 | 218.85 | 84.92 | 133.93 | 35619.92 |
| 35 | 2027-07 | 218.85 | 84.60 | 134.25 | 35485.67 |
| 36 | 2027-08 | 218.85 | 84.28 | 134.57 | 35351.10 |
| 37 | 2027-09 | 218.85 | 83.96 | 134.89 | 35216.21 |
| 38 | 2027-10 | 218.85 | 83.64 | 135.21 | 35081.00 |
| 39 | 2027-11 | 218.85 | 83.32 | 135.53 | 34945.47 |
| 40 | 2027-12 | 218.85 | 83.00 | 135.85 | 34809.62 |
| 41 | 2028-01 | 218.85 | 82.67 | 136.17 | 34673.44 |
| 42 | 2028-02 | 218.85 | 82.35 | 136.50 | 34536.94 |
| 43 | 2028-03 | 218.85 | 82.03 | 136.82 | 34400.12 |
| 44 | 2028-04 | 218.85 | 81.70 | 137.15 | 34262.97 |
| 45 | 2028-05 | 218.85 | 81.37 | 137.47 | 34125.50 |
| 46 | 2028-06 | 218.85 | 81.05 | 137.80 | 33987.70 |
| 47 | 2028-07 | 218.85 | 80.72 | 138.13 | 33849.58 |
| 48 | 2028-08 | 218.85 | 80.39 | 138.45 | 33711.12 |
| 49 | 2028-09 | 218.85 | 80.06 | 138.78 | 33572.34 |
| 50 | 2028-10 | 218.85 | 79.73 | 139.11 | 33433.22 |
| 51 | 2028-11 | 218.85 | 79.40 | 139.44 | 33293.78 |
| 52 | 2028-12 | 218.85 | 79.07 | 139.77 | 33154.01 |
| 53 | 2029-01 | 218.85 | 78.74 | 140.11 | 33013.90 |
| 54 | 2029-02 | 218.85 | 78.41 | 140.44 | 32873.46 |
| 55 | 2029-03 | 218.85 | 78.07 | 140.77 | 32732.69 |
| 56 | 2029-04 | 218.85 | 77.74 | 141.11 | 32591.58 |
| 57 | 2029-05 | 218.85 | 77.40 | 141.44 | 32450.14 |
| 58 | 2029-06 | 218.85 | 77.07 | 141.78 | 32308.36 |
| 59 | 2029-07 | 218.85 | 76.73 | 142.12 | 32166.24 |
| 60 | 2029-08 | 218.85 | 76.39 | 142.45 | 32023.79 |
| 61 | 2029-09 | 218.85 | 76.06 | 142.79 | 31881.00 |
| 62 | 2029-10 | 218.85 | 75.72 | 143.13 | 31737.87 |
| 63 | 2029-11 | 218.85 | 75.38 | 143.47 | 31594.40 |
| 64 | 2029-12 | 218.85 | 75.04 | 143.81 | 31450.59 |
| 65 | 2030-01 | 218.85 | 74.70 | 144.15 | 31306.44 |
| 66 | 2030-02 | 218.85 | 74.35 | 144.49 | 31161.94 |
| 67 | 2030-03 | 218.85 | 74.01 | 144.84 | 31017.10 |
| 68 | 2030-04 | 218.85 | 73.67 | 145.18 | 30871.92 |
| 69 | 2030-05 | 218.85 | 73.32 | 145.53 | 30726.39 |
| 70 | 2030-06 | 218.85 | 72.98 | 145.87 | 30580.52 |
| 71 | 2030-07 | 218.85 | 72.63 | 146.22 | 30434.30 |
| 72 | 2030-08 | 218.85 | 72.28 | 146.57 | 30287.74 |
| 73 | 2030-09 | 218.85 | 71.93 | 146.91 | 30140.82 |
| 74 | 2030-10 | 218.85 | 71.58 | 147.26 | 29993.56 |
| 75 | 2030-11 | 218.85 | 71.23 | 147.61 | 29845.95 |
| 76 | 2030-12 | 218.85 | 70.88 | 147.96 | 29697.98 |
| 77 | 2031-01 | 218.85 | 70.53 | 148.31 | 29549.67 |
| 78 | 2031-02 | 218.85 | 70.18 | 148.67 | 29401.00 |
| 79 | 2031-03 | 218.85 | 69.83 | 149.02 | 29251.98 |
| 80 | 2031-04 | 218.85 | 69.47 | 149.37 | 29102.61 |
| 81 | 2031-05 | 218.85 | 69.12 | 149.73 | 28952.88 |
| 82 | 2031-06 | 218.85 | 68.76 | 150.08 | 28802.80 |
| 83 | 2031-07 | 218.85 | 68.41 | 150.44 | 28652.35 |
| 84 | 2031-08 | 218.85 | 68.05 | 150.80 | 28501.56 |
| 85 | 2031-09 | 218.85 | 67.69 | 151.16 | 28350.40 |
| 86 | 2031-10 | 218.85 | 67.33 | 151.52 | 28198.88 |
| 87 | 2031-11 | 218.85 | 66.97 | 151.88 | 28047.01 |
| 88 | 2031-12 | 218.85 | 66.61 | 152.24 | 27894.77 |
| 89 | 2032-01 | 218.85 | 66.25 | 152.60 | 27742.18 |
| 90 | 2032-02 | 218.85 | 65.89 | 152.96 | 27589.22 |
| 91 | 2032-03 | 218.85 | 65.52 | 153.32 | 27435.89 |
| 92 | 2032-04 | 218.85 | 65.16 | 153.69 | 27282.21 |
| 93 | 2032-05 | 218.85 | 64.80 | 154.05 | 27128.15 |
| 94 | 2032-06 | 218.85 | 64.43 | 154.42 | 26973.74 |
| 95 | 2032-07 | 218.85 | 64.06 | 154.78 | 26818.95 |
| 96 | 2032-08 | 218.85 | 63.70 | 155.15 | 26663.80 |
| 97 | 2032-09 | 218.85 | 63.33 | 155.52 | 26508.28 |
| 98 | 2032-10 | 218.85 | 62.96 | 155.89 | 26352.39 |
| 99 | 2032-11 | 218.85 | 62.59 | 156.26 | 26196.13 |
| 100 | 2032-12 | 218.85 | 62.22 | 156.63 | 26039.49 |
| 101 | 2033-01 | 218.85 | 61.84 | 157.00 | 25882.49 |
| 102 | 2033-02 | 218.85 | 61.47 | 157.38 | 25725.11 |
| 103 | 2033-03 | 218.85 | 61.10 | 157.75 | 25567.36 |
| 104 | 2033-04 | 218.85 | 60.72 | 158.13 | 25409.24 |
| 105 | 2033-05 | 218.85 | 60.35 | 158.50 | 25250.74 |
| 106 | 2033-06 | 218.85 | 59.97 | 158.88 | 25091.86 |
| 107 | 2033-07 | 218.85 | 59.59 | 159.25 | 24932.61 |
| 108 | 2033-08 | 218.85 | 59.21 | 159.63 | 24772.97 |
| 109 | 2033-09 | 218.85 | 58.84 | 160.01 | 24612.96 |
| 110 | 2033-10 | 218.85 | 58.46 | 160.39 | 24452.57 |
| 111 | 2033-11 | 218.85 | 58.07 | 160.77 | 24291.80 |
| 112 | 2033-12 | 218.85 | 57.69 | 161.15 | 24130.64 |
| 113 | 2034-01 | 218.85 | 57.31 | 161.54 | 23969.11 |
| 114 | 2034-02 | 218.85 | 56.93 | 161.92 | 23807.19 |
| 115 | 2034-03 | 218.85 | 56.54 | 162.31 | 23644.88 |
| 116 | 2034-04 | 218.85 | 56.16 | 162.69 | 23482.19 |
| 117 | 2034-05 | 218.85 | 55.77 | 163.08 | 23319.11 |
| 118 | 2034-06 | 218.85 | 55.38 | 163.46 | 23155.65 |
| 119 | 2034-07 | 218.85 | 54.99 | 163.85 | 22991.80 |
| 120 | 2034-08 | 218.85 | 54.61 | 164.24 | 22827.55 |
| 121 | 2034-09 | 218.85 | 54.22 | 164.63 | 22662.92 |
| 122 | 2034-10 | 218.85 | 53.82 | 165.02 | 22497.90 |
| 123 | 2034-11 | 218.85 | 53.43 | 165.41 | 22332.48 |
| 124 | 2034-12 | 218.85 | 53.04 | 165.81 | 22166.68 |
| 125 | 2035-01 | 218.85 | 52.65 | 166.20 | 22000.47 |
| 126 | 2035-02 | 218.85 | 52.25 | 166.60 | 21833.88 |
| 127 | 2035-03 | 218.85 | 51.86 | 166.99 | 21666.89 |
| 128 | 2035-04 | 218.85 | 51.46 | 167.39 | 21499.50 |
| 129 | 2035-05 | 218.85 | 51.06 | 167.79 | 21331.71 |
| 130 | 2035-06 | 218.85 | 50.66 | 168.18 | 21163.53 |
| 131 | 2035-07 | 218.85 | 50.26 | 168.58 | 20994.94 |
| 132 | 2035-08 | 218.85 | 49.86 | 168.98 | 20825.96 |
| 133 | 2035-09 | 218.85 | 49.46 | 169.39 | 20656.57 |
| 134 | 2035-10 | 218.85 | 49.06 | 169.79 | 20486.78 |
| 135 | 2035-11 | 218.85 | 48.66 | 170.19 | 20316.59 |
| 136 | 2035-12 | 218.85 | 48.25 | 170.60 | 20146.00 |
| 137 | 2036-01 | 218.85 | 47.85 | 171.00 | 19975.00 |
| 138 | 2036-02 | 218.85 | 47.44 | 171.41 | 19803.59 |
| 139 | 2036-03 | 218.85 | 47.03 | 171.81 | 19631.77 |
| 140 | 2036-04 | 218.85 | 46.63 | 172.22 | 19459.55 |
| 141 | 2036-05 | 218.85 | 46.22 | 172.63 | 19286.92 |
| 142 | 2036-06 | 218.85 | 45.81 | 173.04 | 19113.88 |
| 143 | 2036-07 | 218.85 | 45.40 | 173.45 | 18940.43 |
| 144 | 2036-08 | 218.85 | 44.98 | 173.86 | 18766.56 |
| 145 | 2036-09 | 218.85 | 44.57 | 174.28 | 18592.29 |
| 146 | 2036-10 | 218.85 | 44.16 | 174.69 | 18417.60 |
| 147 | 2036-11 | 218.85 | 43.74 | 175.11 | 18242.49 |
| 148 | 2036-12 | 218.85 | 43.33 | 175.52 | 18066.97 |
| 149 | 2037-01 | 218.85 | 42.91 | 175.94 | 17891.03 |
| 150 | 2037-02 | 218.85 | 42.49 | 176.36 | 17714.67 |
| 151 | 2037-03 | 218.85 | 42.07 | 176.78 | 17537.90 |
| 152 | 2037-04 | 218.85 | 41.65 | 177.19 | 17360.70 |
| 153 | 2037-05 | 218.85 | 41.23 | 177.62 | 17183.09 |
| 154 | 2037-06 | 218.85 | 40.81 | 178.04 | 17005.05 |
| 155 | 2037-07 | 218.85 | 40.39 | 178.46 | 16826.59 |
| 156 | 2037-08 | 218.85 | 39.96 | 178.88 | 16647.71 |
| 157 | 2037-09 | 218.85 | 39.54 | 179.31 | 16468.40 |
| 158 | 2037-10 | 218.85 | 39.11 | 179.74 | 16288.66 |
| 159 | 2037-11 | 218.85 | 38.69 | 180.16 | 16108.50 |
| 160 | 2037-12 | 218.85 | 38.26 | 180.59 | 15927.91 |
| 161 | 2038-01 | 218.85 | 37.83 | 181.02 | 15746.89 |
| 162 | 2038-02 | 218.85 | 37.40 | 181.45 | 15565.44 |
| 163 | 2038-03 | 218.85 | 36.97 | 181.88 | 15383.56 |
| 164 | 2038-04 | 218.85 | 36.54 | 182.31 | 15201.25 |
| 165 | 2038-05 | 218.85 | 36.10 | 182.74 | 15018.51 |
| 166 | 2038-06 | 218.85 | 35.67 | 183.18 | 14835.33 |
| 167 | 2038-07 | 218.85 | 35.23 | 183.61 | 14651.72 |
| 168 | 2038-08 | 218.85 | 34.80 | 184.05 | 14467.67 |
| 169 | 2038-09 | 218.85 | 34.36 | 184.49 | 14283.18 |
| 170 | 2038-10 | 218.85 | 33.92 | 184.92 | 14098.25 |
| 171 | 2038-11 | 218.85 | 33.48 | 185.36 | 13912.89 |
| 172 | 2038-12 | 218.85 | 33.04 | 185.80 | 13727.09 |
| 173 | 2039-01 | 218.85 | 32.60 | 186.25 | 13540.84 |
| 174 | 2039-02 | 218.85 | 32.16 | 186.69 | 13354.15 |
| 175 | 2039-03 | 218.85 | 31.72 | 187.13 | 13167.02 |
| 176 | 2039-04 | 218.85 | 31.27 | 187.58 | 12979.44 |
| 177 | 2039-05 | 218.85 | 30.83 | 188.02 | 12791.42 |
| 178 | 2039-06 | 218.85 | 30.38 | 188.47 | 12602.96 |
| 179 | 2039-07 | 218.85 | 29.93 | 188.92 | 12414.04 |
| 180 | 2039-08 | 218.85 | 29.48 | 189.36 | 12224.68 |
| 181 | 2039-09 | 218.85 | 29.03 | 189.81 | 12034.86 |
| 182 | 2039-10 | 218.85 | 28.58 | 190.26 | 11844.60 |
| 183 | 2039-11 | 218.85 | 28.13 | 190.72 | 11653.88 |
| 184 | 2039-12 | 218.85 | 27.68 | 191.17 | 11462.71 |
| 185 | 2040-01 | 218.85 | 27.22 | 191.62 | 11271.09 |
| 186 | 2040-02 | 218.85 | 26.77 | 192.08 | 11079.01 |
| 187 | 2040-03 | 218.85 | 26.31 | 192.53 | 10886.47 |
| 188 | 2040-04 | 218.85 | 25.86 | 192.99 | 10693.48 |
| 189 | 2040-05 | 218.85 | 25.40 | 193.45 | 10500.03 |
| 190 | 2040-06 | 218.85 | 24.94 | 193.91 | 10306.12 |
| 191 | 2040-07 | 218.85 | 24.48 | 194.37 | 10111.75 |
| 192 | 2040-08 | 218.85 | 24.02 | 194.83 | 9916.92 |
| 193 | 2040-09 | 218.85 | 23.55 | 195.29 | 9721.62 |
| 194 | 2040-10 | 218.85 | 23.09 | 195.76 | 9525.87 |
| 195 | 2040-11 | 218.85 | 22.62 | 196.22 | 9329.64 |
| 196 | 2040-12 | 218.85 | 22.16 | 196.69 | 9132.95 |
| 197 | 2041-01 | 218.85 | 21.69 | 197.16 | 8935.80 |
| 198 | 2041-02 | 218.85 | 21.22 | 197.62 | 8738.17 |
| 199 | 2041-03 | 218.85 | 20.75 | 198.09 | 8540.08 |
| 200 | 2041-04 | 218.85 | 20.28 | 198.56 | 8341.51 |
| 201 | 2041-05 | 218.85 | 19.81 | 199.04 | 8142.47 |
| 202 | 2041-06 | 218.85 | 19.34 | 199.51 | 7942.97 |
| 203 | 2041-07 | 218.85 | 18.86 | 199.98 | 7742.98 |
| 204 | 2041-08 | 218.85 | 18.39 | 200.46 | 7542.52 |
| 205 | 2041-09 | 218.85 | 17.91 | 200.93 | 7341.59 |
| 206 | 2041-10 | 218.85 | 17.44 | 201.41 | 7140.18 |
| 207 | 2041-11 | 218.85 | 16.96 | 201.89 | 6938.29 |
| 208 | 2041-12 | 218.85 | 16.48 | 202.37 | 6735.92 |
| 209 | 2042-01 | 218.85 | 16.00 | 202.85 | 6533.07 |
| 210 | 2042-02 | 218.85 | 15.52 | 203.33 | 6329.74 |
| 211 | 2042-03 | 218.85 | 15.03 | 203.81 | 6125.93 |
| 212 | 2042-04 | 218.85 | 14.55 | 204.30 | 5921.63 |
| 213 | 2042-05 | 218.85 | 14.06 | 204.78 | 5716.84 |
| 214 | 2042-06 | 218.85 | 13.58 | 205.27 | 5511.57 |
| 215 | 2042-07 | 218.85 | 13.09 | 205.76 | 5305.82 |
| 216 | 2042-08 | 218.85 | 12.60 | 206.25 | 5099.57 |
| 217 | 2042-09 | 218.85 | 12.11 | 206.74 | 4892.83 |
| 218 | 2042-10 | 218.85 | 11.62 | 207.23 | 4685.61 |
| 219 | 2042-11 | 218.85 | 11.13 | 207.72 | 4477.89 |
| 220 | 2042-12 | 218.85 | 10.63 | 208.21 | 4269.68 |
| 221 | 2043-01 | 218.85 | 10.14 | 208.71 | 4060.97 |
| 222 | 2043-02 | 218.85 | 9.64 | 209.20 | 3851.77 |
| 223 | 2043-03 | 218.85 | 9.15 | 209.70 | 3642.07 |
| 224 | 2043-04 | 218.85 | 8.65 | 210.20 | 3431.87 |
| 225 | 2043-05 | 218.85 | 8.15 | 210.70 | 3221.17 |
| 226 | 2043-06 | 218.85 | 7.65 | 211.20 | 3009.97 |
| 227 | 2043-07 | 218.85 | 7.15 | 211.70 | 2798.28 |
| 228 | 2043-08 | 218.85 | 6.65 | 212.20 | 2586.07 |
| 229 | 2043-09 | 218.85 | 6.14 | 212.71 | 2373.37 |
| 230 | 2043-10 | 218.85 | 5.64 | 213.21 | 2160.16 |
| 231 | 2043-11 | 218.85 | 5.13 | 213.72 | 1946.44 |
| 232 | 2043-12 | 218.85 | 4.62 | 214.22 | 1732.22 |
| 233 | 2044-01 | 218.85 | 4.11 | 214.73 | 1517.48 |
| 234 | 2044-02 | 218.85 | 3.60 | 215.24 | 1302.24 |
| 235 | 2044-03 | 218.85 | 3.09 | 215.75 | 1086.48 |
| 236 | 2044-04 | 218.85 | 2.58 | 216.27 | 870.22 |
| 237 | 2044-05 | 218.85 | 2.07 | 216.78 | 653.44 |
| 238 | 2044-06 | 218.85 | 1.55 | 217.30 | 436.14 |
| 239 | 2044-07 | 218.85 | 1.04 | 217.81 | 218.33 |
| 240 | 2044-08 | 218.85 | 0.52 | 218.33 | 0.00 |
等额本金还款方式：
贷款总额：4万
还款月数：20年
首月还款：261.67元
每月递减：0.4元
利息总额：1.14万
本息合计：5.14万
节省利息：1075.9元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-09 | 261.67 | 95.00 | 166.67 | 39833.33 |
| 2 | 2024-10 | 261.27 | 94.60 | 166.67 | 39666.67 |
| 3 | 2024-11 | 260.88 | 94.21 | 166.67 | 39500.00 |
| 4 | 2024-12 | 260.48 | 93.81 | 166.67 | 39333.33 |
| 5 | 2025-01 | 260.08 | 93.42 | 166.67 | 39166.67 |
| 6 | 2025-02 | 259.69 | 93.02 | 166.67 | 39000.00 |
| 7 | 2025-03 | 259.29 | 92.63 | 166.67 | 38833.33 |
| 8 | 2025-04 | 258.90 | 92.23 | 166.67 | 38666.67 |
| 9 | 2025-05 | 258.50 | 91.83 | 166.67 | 38500.00 |
| 10 | 2025-06 | 258.10 | 91.44 | 166.67 | 38333.33 |
| 11 | 2025-07 | 257.71 | 91.04 | 166.67 | 38166.67 |
| 12 | 2025-08 | 257.31 | 90.65 | 166.67 | 38000.00 |
| 13 | 2025-09 | 256.92 | 90.25 | 166.67 | 37833.33 |
| 14 | 2025-10 | 256.52 | 89.85 | 166.67 | 37666.67 |
| 15 | 2025-11 | 256.13 | 89.46 | 166.67 | 37500.00 |
| 16 | 2025-12 | 255.73 | 89.06 | 166.67 | 37333.33 |
| 17 | 2026-01 | 255.33 | 88.67 | 166.67 | 37166.67 |
| 18 | 2026-02 | 254.94 | 88.27 | 166.67 | 37000.00 |
| 19 | 2026-03 | 254.54 | 87.88 | 166.67 | 36833.33 |
| 20 | 2026-04 | 254.15 | 87.48 | 166.67 | 36666.67 |
| 21 | 2026-05 | 253.75 | 87.08 | 166.67 | 36500.00 |
| 22 | 2026-06 | 253.35 | 86.69 | 166.67 | 36333.33 |
| 23 | 2026-07 | 252.96 | 86.29 | 166.67 | 36166.67 |
| 24 | 2026-08 | 252.56 | 85.90 | 166.67 | 36000.00 |
| 25 | 2026-09 | 252.17 | 85.50 | 166.67 | 35833.33 |
| 26 | 2026-10 | 251.77 | 85.10 | 166.67 | 35666.67 |
| 27 | 2026-11 | 251.38 | 84.71 | 166.67 | 35500.00 |
| 28 | 2026-12 | 250.98 | 84.31 | 166.67 | 35333.33 |
| 29 | 2027-01 | 250.58 | 83.92 | 166.67 | 35166.67 |
| 30 | 2027-02 | 250.19 | 83.52 | 166.67 | 35000.00 |
| 31 | 2027-03 | 249.79 | 83.13 | 166.67 | 34833.33 |
| 32 | 2027-04 | 249.40 | 82.73 | 166.67 | 34666.67 |
| 33 | 2027-05 | 249.00 | 82.33 | 166.67 | 34500.00 |
| 34 | 2027-06 | 248.60 | 81.94 | 166.67 | 34333.33 |
| 35 | 2027-07 | 248.21 | 81.54 | 166.67 | 34166.67 |
| 36 | 2027-08 | 247.81 | 81.15 | 166.67 | 34000.00 |
| 37 | 2027-09 | 247.42 | 80.75 | 166.67 | 33833.33 |
| 38 | 2027-10 | 247.02 | 80.35 | 166.67 | 33666.67 |
| 39 | 2027-11 | 246.63 | 79.96 | 166.67 | 33500.00 |
| 40 | 2027-12 | 246.23 | 79.56 | 166.67 | 33333.33 |
| 41 | 2028-01 | 245.83 | 79.17 | 166.67 | 33166.67 |
| 42 | 2028-02 | 245.44 | 78.77 | 166.67 | 33000.00 |
| 43 | 2028-03 | 245.04 | 78.38 | 166.67 | 32833.33 |
| 44 | 2028-04 | 244.65 | 77.98 | 166.67 | 32666.67 |
| 45 | 2028-05 | 244.25 | 77.58 | 166.67 | 32500.00 |
| 46 | 2028-06 | 243.85 | 77.19 | 166.67 | 32333.33 |
| 47 | 2028-07 | 243.46 | 76.79 | 166.67 | 32166.67 |
| 48 | 2028-08 | 243.06 | 76.40 | 166.67 | 32000.00 |
| 49 | 2028-09 | 242.67 | 76.00 | 166.67 | 31833.33 |
| 50 | 2028-10 | 242.27 | 75.60 | 166.67 | 31666.67 |
| 51 | 2028-11 | 241.88 | 75.21 | 166.67 | 31500.00 |
| 52 | 2028-12 | 241.48 | 74.81 | 166.67 | 31333.33 |
| 53 | 2029-01 | 241.08 | 74.42 | 166.67 | 31166.67 |
| 54 | 2029-02 | 240.69 | 74.02 | 166.67 | 31000.00 |
| 55 | 2029-03 | 240.29 | 73.63 | 166.67 | 30833.33 |
| 56 | 2029-04 | 239.90 | 73.23 | 166.67 | 30666.67 |
| 57 | 2029-05 | 239.50 | 72.83 | 166.67 | 30500.00 |
| 58 | 2029-06 | 239.10 | 72.44 | 166.67 | 30333.33 |
| 59 | 2029-07 | 238.71 | 72.04 | 166.67 | 30166.67 |
| 60 | 2029-08 | 238.31 | 71.65 | 166.67 | 30000.00 |
| 61 | 2029-09 | 237.92 | 71.25 | 166.67 | 29833.33 |
| 62 | 2029-10 | 237.52 | 70.85 | 166.67 | 29666.67 |
| 63 | 2029-11 | 237.13 | 70.46 | 166.67 | 29500.00 |
| 64 | 2029-12 | 236.73 | 70.06 | 166.67 | 29333.33 |
| 65 | 2030-01 | 236.33 | 69.67 | 166.67 | 29166.67 |
| 66 | 2030-02 | 235.94 | 69.27 | 166.67 | 29000.00 |
| 67 | 2030-03 | 235.54 | 68.88 | 166.67 | 28833.33 |
| 68 | 2030-04 | 235.15 | 68.48 | 166.67 | 28666.67 |
| 69 | 2030-05 | 234.75 | 68.08 | 166.67 | 28500.00 |
| 70 | 2030-06 | 234.35 | 67.69 | 166.67 | 28333.33 |
| 71 | 2030-07 | 233.96 | 67.29 | 166.67 | 28166.67 |
| 72 | 2030-08 | 233.56 | 66.90 | 166.67 | 28000.00 |
| 73 | 2030-09 | 233.17 | 66.50 | 166.67 | 27833.33 |
| 74 | 2030-10 | 232.77 | 66.10 | 166.67 | 27666.67 |
| 75 | 2030-11 | 232.38 | 65.71 | 166.67 | 27500.00 |
| 76 | 2030-12 | 231.98 | 65.31 | 166.67 | 27333.33 |
| 77 | 2031-01 | 231.58 | 64.92 | 166.67 | 27166.67 |
| 78 | 2031-02 | 231.19 | 64.52 | 166.67 | 27000.00 |
| 79 | 2031-03 | 230.79 | 64.13 | 166.67 | 26833.33 |
| 80 | 2031-04 | 230.40 | 63.73 | 166.67 | 26666.67 |
| 81 | 2031-05 | 230.00 | 63.33 | 166.67 | 26500.00 |
| 82 | 2031-06 | 229.60 | 62.94 | 166.67 | 26333.33 |
| 83 | 2031-07 | 229.21 | 62.54 | 166.67 | 26166.67 |
| 84 | 2031-08 | 228.81 | 62.15 | 166.67 | 26000.00 |
| 85 | 2031-09 | 228.42 | 61.75 | 166.67 | 25833.33 |
| 86 | 2031-10 | 228.02 | 61.35 | 166.67 | 25666.67 |
| 87 | 2031-11 | 227.63 | 60.96 | 166.67 | 25500.00 |
| 88 | 2031-12 | 227.23 | 60.56 | 166.67 | 25333.33 |
| 89 | 2032-01 | 226.83 | 60.17 | 166.67 | 25166.67 |
| 90 | 2032-02 | 226.44 | 59.77 | 166.67 | 25000.00 |
| 91 | 2032-03 | 226.04 | 59.38 | 166.67 | 24833.33 |
| 92 | 2032-04 | 225.65 | 58.98 | 166.67 | 24666.67 |
| 93 | 2032-05 | 225.25 | 58.58 | 166.67 | 24500.00 |
| 94 | 2032-06 | 224.85 | 58.19 | 166.67 | 24333.33 |
| 95 | 2032-07 | 224.46 | 57.79 | 166.67 | 24166.67 |
| 96 | 2032-08 | 224.06 | 57.40 | 166.67 | 24000.00 |
| 97 | 2032-09 | 223.67 | 57.00 | 166.67 | 23833.33 |
| 98 | 2032-10 | 223.27 | 56.60 | 166.67 | 23666.67 |
| 99 | 2032-11 | 222.88 | 56.21 | 166.67 | 23500.00 |
| 100 | 2032-12 | 222.48 | 55.81 | 166.67 | 23333.33 |
| 101 | 2033-01 | 222.08 | 55.42 | 166.67 | 23166.67 |
| 102 | 2033-02 | 221.69 | 55.02 | 166.67 | 23000.00 |
| 103 | 2033-03 | 221.29 | 54.63 | 166.67 | 22833.33 |
| 104 | 2033-04 | 220.90 | 54.23 | 166.67 | 22666.67 |
| 105 | 2033-05 | 220.50 | 53.83 | 166.67 | 22500.00 |
| 106 | 2033-06 | 220.10 | 53.44 | 166.67 | 22333.33 |
| 107 | 2033-07 | 219.71 | 53.04 | 166.67 | 22166.67 |
| 108 | 2033-08 | 219.31 | 52.65 | 166.67 | 22000.00 |
| 109 | 2033-09 | 218.92 | 52.25 | 166.67 | 21833.33 |
| 110 | 2033-10 | 218.52 | 51.85 | 166.67 | 21666.67 |
| 111 | 2033-11 | 218.13 | 51.46 | 166.67 | 21500.00 |
| 112 | 2033-12 | 217.73 | 51.06 | 166.67 | 21333.33 |
| 113 | 2034-01 | 217.33 | 50.67 | 166.67 | 21166.67 |
| 114 | 2034-02 | 216.94 | 50.27 | 166.67 | 21000.00 |
| 115 | 2034-03 | 216.54 | 49.88 | 166.67 | 20833.33 |
| 116 | 2034-04 | 216.15 | 49.48 | 166.67 | 20666.67 |
| 117 | 2034-05 | 215.75 | 49.08 | 166.67 | 20500.00 |
| 118 | 2034-06 | 215.35 | 48.69 | 166.67 | 20333.33 |
| 119 | 2034-07 | 214.96 | 48.29 | 166.67 | 20166.67 |
| 120 | 2034-08 | 214.56 | 47.90 | 166.67 | 20000.00 |
| 121 | 2034-09 | 214.17 | 47.50 | 166.67 | 19833.33 |
| 122 | 2034-10 | 213.77 | 47.10 | 166.67 | 19666.67 |
| 123 | 2034-11 | 213.38 | 46.71 | 166.67 | 19500.00 |
| 124 | 2034-12 | 212.98 | 46.31 | 166.67 | 19333.33 |
| 125 | 2035-01 | 212.58 | 45.92 | 166.67 | 19166.67 |
| 126 | 2035-02 | 212.19 | 45.52 | 166.67 | 19000.00 |
| 127 | 2035-03 | 211.79 | 45.13 | 166.67 | 18833.33 |
| 128 | 2035-04 | 211.40 | 44.73 | 166.67 | 18666.67 |
| 129 | 2035-05 | 211.00 | 44.33 | 166.67 | 18500.00 |
| 130 | 2035-06 | 210.60 | 43.94 | 166.67 | 18333.33 |
| 131 | 2035-07 | 210.21 | 43.54 | 166.67 | 18166.67 |
| 132 | 2035-08 | 209.81 | 43.15 | 166.67 | 18000.00 |
| 133 | 2035-09 | 209.42 | 42.75 | 166.67 | 17833.33 |
| 134 | 2035-10 | 209.02 | 42.35 | 166.67 | 17666.67 |
| 135 | 2035-11 | 208.63 | 41.96 | 166.67 | 17500.00 |
| 136 | 2035-12 | 208.23 | 41.56 | 166.67 | 17333.33 |
| 137 | 2036-01 | 207.83 | 41.17 | 166.67 | 17166.67 |
| 138 | 2036-02 | 207.44 | 40.77 | 166.67 | 17000.00 |
| 139 | 2036-03 | 207.04 | 40.38 | 166.67 | 16833.33 |
| 140 | 2036-04 | 206.65 | 39.98 | 166.67 | 16666.67 |
| 141 | 2036-05 | 206.25 | 39.58 | 166.67 | 16500.00 |
| 142 | 2036-06 | 205.85 | 39.19 | 166.67 | 16333.33 |
| 143 | 2036-07 | 205.46 | 38.79 | 166.67 | 16166.67 |
| 144 | 2036-08 | 205.06 | 38.40 | 166.67 | 16000.00 |
| 145 | 2036-09 | 204.67 | 38.00 | 166.67 | 15833.33 |
| 146 | 2036-10 | 204.27 | 37.60 | 166.67 | 15666.67 |
| 147 | 2036-11 | 203.88 | 37.21 | 166.67 | 15500.00 |
| 148 | 2036-12 | 203.48 | 36.81 | 166.67 | 15333.33 |
| 149 | 2037-01 | 203.08 | 36.42 | 166.67 | 15166.67 |
| 150 | 2037-02 | 202.69 | 36.02 | 166.67 | 15000.00 |
| 151 | 2037-03 | 202.29 | 35.63 | 166.67 | 14833.33 |
| 152 | 2037-04 | 201.90 | 35.23 | 166.67 | 14666.67 |
| 153 | 2037-05 | 201.50 | 34.83 | 166.67 | 14500.00 |
| 154 | 2037-06 | 201.10 | 34.44 | 166.67 | 14333.33 |
| 155 | 2037-07 | 200.71 | 34.04 | 166.67 | 14166.67 |
| 156 | 2037-08 | 200.31 | 33.65 | 166.67 | 14000.00 |
| 157 | 2037-09 | 199.92 | 33.25 | 166.67 | 13833.33 |
| 158 | 2037-10 | 199.52 | 32.85 | 166.67 | 13666.67 |
| 159 | 2037-11 | 199.13 | 32.46 | 166.67 | 13500.00 |
| 160 | 2037-12 | 198.73 | 32.06 | 166.67 | 13333.33 |
| 161 | 2038-01 | 198.33 | 31.67 | 166.67 | 13166.67 |
| 162 | 2038-02 | 197.94 | 31.27 | 166.67 | 13000.00 |
| 163 | 2038-03 | 197.54 | 30.88 | 166.67 | 12833.33 |
| 164 | 2038-04 | 197.15 | 30.48 | 166.67 | 12666.67 |
| 165 | 2038-05 | 196.75 | 30.08 | 166.67 | 12500.00 |
| 166 | 2038-06 | 196.35 | 29.69 | 166.67 | 12333.33 |
| 167 | 2038-07 | 195.96 | 29.29 | 166.67 | 12166.67 |
| 168 | 2038-08 | 195.56 | 28.90 | 166.67 | 12000.00 |
| 169 | 2038-09 | 195.17 | 28.50 | 166.67 | 11833.33 |
| 170 | 2038-10 | 194.77 | 28.10 | 166.67 | 11666.67 |
| 171 | 2038-11 | 194.38 | 27.71 | 166.67 | 11500.00 |
| 172 | 2038-12 | 193.98 | 27.31 | 166.67 | 11333.33 |
| 173 | 2039-01 | 193.58 | 26.92 | 166.67 | 11166.67 |
| 174 | 2039-02 | 193.19 | 26.52 | 166.67 | 11000.00 |
| 175 | 2039-03 | 192.79 | 26.13 | 166.67 | 10833.33 |
| 176 | 2039-04 | 192.40 | 25.73 | 166.67 | 10666.67 |
| 177 | 2039-05 | 192.00 | 25.33 | 166.67 | 10500.00 |
| 178 | 2039-06 | 191.60 | 24.94 | 166.67 | 10333.33 |
| 179 | 2039-07 | 191.21 | 24.54 | 166.67 | 10166.67 |
| 180 | 2039-08 | 190.81 | 24.15 | 166.67 | 10000.00 |
| 181 | 2039-09 | 190.42 | 23.75 | 166.67 | 9833.33 |
| 182 | 2039-10 | 190.02 | 23.35 | 166.67 | 9666.67 |
| 183 | 2039-11 | 189.63 | 22.96 | 166.67 | 9500.00 |
| 184 | 2039-12 | 189.23 | 22.56 | 166.67 | 9333.33 |
| 185 | 2040-01 | 188.83 | 22.17 | 166.67 | 9166.67 |
| 186 | 2040-02 | 188.44 | 21.77 | 166.67 | 9000.00 |
| 187 | 2040-03 | 188.04 | 21.38 | 166.67 | 8833.33 |
| 188 | 2040-04 | 187.65 | 20.98 | 166.67 | 8666.67 |
| 189 | 2040-05 | 187.25 | 20.58 | 166.67 | 8500.00 |
| 190 | 2040-06 | 186.85 | 20.19 | 166.67 | 8333.33 |
| 191 | 2040-07 | 186.46 | 19.79 | 166.67 | 8166.67 |
| 192 | 2040-08 | 186.06 | 19.40 | 166.67 | 8000.00 |
| 193 | 2040-09 | 185.67 | 19.00 | 166.67 | 7833.33 |
| 194 | 2040-10 | 185.27 | 18.60 | 166.67 | 7666.67 |
| 195 | 2040-11 | 184.88 | 18.21 | 166.67 | 7500.00 |
| 196 | 2040-12 | 184.48 | 17.81 | 166.67 | 7333.33 |
| 197 | 2041-01 | 184.08 | 17.42 | 166.67 | 7166.67 |
| 198 | 2041-02 | 183.69 | 17.02 | 166.67 | 7000.00 |
| 199 | 2041-03 | 183.29 | 16.63 | 166.67 | 6833.33 |
| 200 | 2041-04 | 182.90 | 16.23 | 166.67 | 6666.67 |
| 201 | 2041-05 | 182.50 | 15.83 | 166.67 | 6500.00 |
| 202 | 2041-06 | 182.10 | 15.44 | 166.67 | 6333.33 |
| 203 | 2041-07 | 181.71 | 15.04 | 166.67 | 6166.67 |
| 204 | 2041-08 | 181.31 | 14.65 | 166.67 | 6000.00 |
| 205 | 2041-09 | 180.92 | 14.25 | 166.67 | 5833.33 |
| 206 | 2041-10 | 180.52 | 13.85 | 166.67 | 5666.67 |
| 207 | 2041-11 | 180.13 | 13.46 | 166.67 | 5500.00 |
| 208 | 2041-12 | 179.73 | 13.06 | 166.67 | 5333.33 |
| 209 | 2042-01 | 179.33 | 12.67 | 166.67 | 5166.67 |
| 210 | 2042-02 | 178.94 | 12.27 | 166.67 | 5000.00 |
| 211 | 2042-03 | 178.54 | 11.88 | 166.67 | 4833.33 |
| 212 | 2042-04 | 178.15 | 11.48 | 166.67 | 4666.67 |
| 213 | 2042-05 | 177.75 | 11.08 | 166.67 | 4500.00 |
| 214 | 2042-06 | 177.35 | 10.69 | 166.67 | 4333.33 |
| 215 | 2042-07 | 176.96 | 10.29 | 166.67 | 4166.67 |
| 216 | 2042-08 | 176.56 | 9.90 | 166.67 | 4000.00 |
| 217 | 2042-09 | 176.17 | 9.50 | 166.67 | 3833.33 |
| 218 | 2042-10 | 175.77 | 9.10 | 166.67 | 3666.67 |
| 219 | 2042-11 | 175.38 | 8.71 | 166.67 | 3500.00 |
| 220 | 2042-12 | 174.98 | 8.31 | 166.67 | 3333.33 |
| 221 | 2043-01 | 174.58 | 7.92 | 166.67 | 3166.67 |
| 222 | 2043-02 | 174.19 | 7.52 | 166.67 | 3000.00 |
| 223 | 2043-03 | 173.79 | 7.13 | 166.67 | 2833.33 |
| 224 | 2043-04 | 173.40 | 6.73 | 166.67 | 2666.67 |
| 225 | 2043-05 | 173.00 | 6.33 | 166.67 | 2500.00 |
| 226 | 2043-06 | 172.60 | 5.94 | 166.67 | 2333.33 |
| 227 | 2043-07 | 172.21 | 5.54 | 166.67 | 2166.67 |
| 228 | 2043-08 | 171.81 | 5.15 | 166.67 | 2000.00 |
| 229 | 2043-09 | 171.42 | 4.75 | 166.67 | 1833.33 |
| 230 | 2043-10 | 171.02 | 4.35 | 166.67 | 1666.67 |
| 231 | 2043-11 | 170.63 | 3.96 | 166.67 | 1500.00 |
| 232 | 2043-12 | 170.23 | 3.56 | 166.67 | 1333.33 |
| 233 | 2044-01 | 169.83 | 3.17 | 166.67 | 1166.67 |
| 234 | 2044-02 | 169.44 | 2.77 | 166.67 | 1000.00 |
| 235 | 2044-03 | 169.04 | 2.38 | 166.67 | 833.33 |
| 236 | 2044-04 | 168.65 | 1.98 | 166.67 | 666.67 |
| 237 | 2044-05 | 168.25 | 1.58 | 166.67 | 500.00 |
| 238 | 2044-06 | 167.85 | 1.19 | 166.67 | 333.33 |
| 239 | 2044-07 | 167.46 | 0.79 | 166.67 | 166.67 |
| 240 | 2044-08 | 167.06 | 0.40 | 166.67 | 0.00 |