贷款21.06万（商业贷款）房贷，还款19年2个月的等额本息和等额本金的还款方式明细。
等额本息还款方式：
贷款总额：21.06万
还款月数：19年2个月
每月还款：1236.85元
利息总额：7.39万
本息合计：28.45万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-02 | 1236.85 | 579.19 | 657.66 | 209955.34 |
| 2 | 2025-03 | 1236.85 | 577.38 | 659.47 | 209295.87 |
| 3 | 2025-04 | 1236.85 | 575.56 | 661.28 | 208634.59 |
| 4 | 2025-05 | 1236.85 | 573.75 | 663.10 | 207971.49 |
| 5 | 2025-06 | 1236.85 | 571.92 | 664.92 | 207306.57 |
| 6 | 2025-07 | 1236.85 | 570.09 | 666.75 | 206639.81 |
| 7 | 2025-08 | 1236.85 | 568.26 | 668.59 | 205971.23 |
| 8 | 2025-09 | 1236.85 | 566.42 | 670.42 | 205300.80 |
| 9 | 2025-10 | 1236.85 | 564.58 | 672.27 | 204628.54 |
| 10 | 2025-11 | 1236.85 | 562.73 | 674.12 | 203954.42 |
| 11 | 2025-12 | 1236.85 | 560.87 | 675.97 | 203278.45 |
| 12 | 2026-01 | 1236.85 | 559.02 | 677.83 | 202600.62 |
| 13 | 2026-02 | 1236.85 | 557.15 | 679.69 | 201920.93 |
| 14 | 2026-03 | 1236.85 | 555.28 | 681.56 | 201239.36 |
| 15 | 2026-04 | 1236.85 | 553.41 | 683.44 | 200555.93 |
| 16 | 2026-05 | 1236.85 | 551.53 | 685.32 | 199870.61 |
| 17 | 2026-06 | 1236.85 | 549.64 | 687.20 | 199183.41 |
| 18 | 2026-07 | 1236.85 | 547.75 | 689.09 | 198494.32 |
| 19 | 2026-08 | 1236.85 | 545.86 | 690.99 | 197803.33 |
| 20 | 2026-09 | 1236.85 | 543.96 | 692.89 | 197110.45 |
| 21 | 2026-10 | 1236.85 | 542.05 | 694.79 | 196415.65 |
| 22 | 2026-11 | 1236.85 | 540.14 | 696.70 | 195718.95 |
| 23 | 2026-12 | 1236.85 | 538.23 | 698.62 | 195020.33 |
| 24 | 2027-01 | 1236.85 | 536.31 | 700.54 | 194319.79 |
| 25 | 2027-02 | 1236.85 | 534.38 | 702.47 | 193617.33 |
| 26 | 2027-03 | 1236.85 | 532.45 | 704.40 | 192912.93 |
| 27 | 2027-04 | 1236.85 | 530.51 | 706.33 | 192206.60 |
| 28 | 2027-05 | 1236.85 | 528.57 | 708.28 | 191498.32 |
| 29 | 2027-06 | 1236.85 | 526.62 | 710.22 | 190788.09 |
| 30 | 2027-07 | 1236.85 | 524.67 | 712.18 | 190075.92 |
| 31 | 2027-08 | 1236.85 | 522.71 | 714.14 | 189361.78 |
| 32 | 2027-09 | 1236.85 | 520.74 | 716.10 | 188645.68 |
| 33 | 2027-10 | 1236.85 | 518.78 | 718.07 | 187927.61 |
| 34 | 2027-11 | 1236.85 | 516.80 | 720.04 | 187207.56 |
| 35 | 2027-12 | 1236.85 | 514.82 | 722.02 | 186485.54 |
| 36 | 2028-01 | 1236.85 | 512.84 | 724.01 | 185761.53 |
| 37 | 2028-02 | 1236.85 | 510.84 | 726.00 | 185035.53 |
| 38 | 2028-03 | 1236.85 | 508.85 | 728.00 | 184307.53 |
| 39 | 2028-04 | 1236.85 | 506.85 | 730.00 | 183577.53 |
| 40 | 2028-05 | 1236.85 | 504.84 | 732.01 | 182845.52 |
| 41 | 2028-06 | 1236.85 | 502.83 | 734.02 | 182111.50 |
| 42 | 2028-07 | 1236.85 | 500.81 | 736.04 | 181375.47 |
| 43 | 2028-08 | 1236.85 | 498.78 | 738.06 | 180637.40 |
| 44 | 2028-09 | 1236.85 | 496.75 | 740.09 | 179897.31 |
| 45 | 2028-10 | 1236.85 | 494.72 | 742.13 | 179155.18 |
| 46 | 2028-11 | 1236.85 | 492.68 | 744.17 | 178411.01 |
| 47 | 2028-12 | 1236.85 | 490.63 | 746.22 | 177664.80 |
| 48 | 2029-01 | 1236.85 | 488.58 | 748.27 | 176916.53 |
| 49 | 2029-02 | 1236.85 | 486.52 | 750.32 | 176166.21 |
| 50 | 2029-03 | 1236.85 | 484.46 | 752.39 | 175413.82 |
| 51 | 2029-04 | 1236.85 | 482.39 | 754.46 | 174659.36 |
| 52 | 2029-05 | 1236.85 | 480.31 | 756.53 | 173902.83 |
| 53 | 2029-06 | 1236.85 | 478.23 | 758.61 | 173144.22 |
| 54 | 2029-07 | 1236.85 | 476.15 | 760.70 | 172383.52 |
| 55 | 2029-08 | 1236.85 | 474.05 | 762.79 | 171620.73 |
| 56 | 2029-09 | 1236.85 | 471.96 | 764.89 | 170855.84 |
| 57 | 2029-10 | 1236.85 | 469.85 | 766.99 | 170088.85 |
| 58 | 2029-11 | 1236.85 | 467.74 | 769.10 | 169319.75 |
| 59 | 2029-12 | 1236.85 | 465.63 | 771.22 | 168548.53 |
| 60 | 2030-01 | 1236.85 | 463.51 | 773.34 | 167775.19 |
| 61 | 2030-02 | 1236.85 | 461.38 | 775.46 | 166999.73 |
| 62 | 2030-03 | 1236.85 | 459.25 | 777.60 | 166222.13 |
| 63 | 2030-04 | 1236.85 | 457.11 | 779.73 | 165442.40 |
| 64 | 2030-05 | 1236.85 | 454.97 | 781.88 | 164660.52 |
| 65 | 2030-06 | 1236.85 | 452.82 | 784.03 | 163876.49 |
| 66 | 2030-07 | 1236.85 | 450.66 | 786.18 | 163090.31 |
| 67 | 2030-08 | 1236.85 | 448.50 | 788.35 | 162301.96 |
| 68 | 2030-09 | 1236.85 | 446.33 | 790.51 | 161511.45 |
| 69 | 2030-10 | 1236.85 | 444.16 | 792.69 | 160718.76 |
| 70 | 2030-11 | 1236.85 | 441.98 | 794.87 | 159923.89 |
| 71 | 2030-12 | 1236.85 | 439.79 | 797.05 | 159126.83 |
| 72 | 2031-01 | 1236.85 | 437.60 | 799.25 | 158327.59 |
| 73 | 2031-02 | 1236.85 | 435.40 | 801.44 | 157526.14 |
| 74 | 2031-03 | 1236.85 | 433.20 | 803.65 | 156722.49 |
| 75 | 2031-04 | 1236.85 | 430.99 | 805.86 | 155916.64 |
| 76 | 2031-05 | 1236.85 | 428.77 | 808.07 | 155108.56 |
| 77 | 2031-06 | 1236.85 | 426.55 | 810.30 | 154298.26 |
| 78 | 2031-07 | 1236.85 | 424.32 | 812.53 | 153485.74 |
| 79 | 2031-08 | 1236.85 | 422.09 | 814.76 | 152670.98 |
| 80 | 2031-09 | 1236.85 | 419.85 | 817.00 | 151853.98 |
| 81 | 2031-10 | 1236.85 | 417.60 | 819.25 | 151034.73 |
| 82 | 2031-11 | 1236.85 | 415.35 | 821.50 | 150213.23 |
| 83 | 2031-12 | 1236.85 | 413.09 | 823.76 | 149389.47 |
| 84 | 2032-01 | 1236.85 | 410.82 | 826.02 | 148563.45 |
| 85 | 2032-02 | 1236.85 | 408.55 | 828.30 | 147735.15 |
| 86 | 2032-03 | 1236.85 | 406.27 | 830.57 | 146904.58 |
| 87 | 2032-04 | 1236.85 | 403.99 | 832.86 | 146071.72 |
| 88 | 2032-05 | 1236.85 | 401.70 | 835.15 | 145236.57 |
| 89 | 2032-06 | 1236.85 | 399.40 | 837.44 | 144399.13 |
| 90 | 2032-07 | 1236.85 | 397.10 | 839.75 | 143559.38 |
| 91 | 2032-08 | 1236.85 | 394.79 | 842.06 | 142717.32 |
| 92 | 2032-09 | 1236.85 | 392.47 | 844.37 | 141872.95 |
| 93 | 2032-10 | 1236.85 | 390.15 | 846.69 | 141026.26 |
| 94 | 2032-11 | 1236.85 | 387.82 | 849.02 | 140177.23 |
| 95 | 2032-12 | 1236.85 | 385.49 | 851.36 | 139325.88 |
| 96 | 2033-01 | 1236.85 | 383.15 | 853.70 | 138472.18 |
| 97 | 2033-02 | 1236.85 | 380.80 | 856.05 | 137616.13 |
| 98 | 2033-03 | 1236.85 | 378.44 | 858.40 | 136757.73 |
| 99 | 2033-04 | 1236.85 | 376.08 | 860.76 | 135896.97 |
| 100 | 2033-05 | 1236.85 | 373.72 | 863.13 | 135033.84 |
| 101 | 2033-06 | 1236.85 | 371.34 | 865.50 | 134168.34 |
| 102 | 2033-07 | 1236.85 | 368.96 | 867.88 | 133300.45 |
| 103 | 2033-08 | 1236.85 | 366.58 | 870.27 | 132430.19 |
| 104 | 2033-09 | 1236.85 | 364.18 | 872.66 | 131557.52 |
| 105 | 2033-10 | 1236.85 | 361.78 | 875.06 | 130682.46 |
| 106 | 2033-11 | 1236.85 | 359.38 | 877.47 | 129804.99 |
| 107 | 2033-12 | 1236.85 | 356.96 | 879.88 | 128925.11 |
| 108 | 2034-01 | 1236.85 | 354.54 | 882.30 | 128042.81 |
| 109 | 2034-02 | 1236.85 | 352.12 | 884.73 | 127158.08 |
| 110 | 2034-03 | 1236.85 | 349.68 | 887.16 | 126270.92 |
| 111 | 2034-04 | 1236.85 | 347.25 | 889.60 | 125381.32 |
| 112 | 2034-05 | 1236.85 | 344.80 | 892.05 | 124489.27 |
| 113 | 2034-06 | 1236.85 | 342.35 | 894.50 | 123594.77 |
| 114 | 2034-07 | 1236.85 | 339.89 | 896.96 | 122697.82 |
| 115 | 2034-08 | 1236.85 | 337.42 | 899.43 | 121798.39 |
| 116 | 2034-09 | 1236.85 | 334.95 | 901.90 | 120896.49 |
| 117 | 2034-10 | 1236.85 | 332.47 | 904.38 | 119992.11 |
| 118 | 2034-11 | 1236.85 | 329.98 | 906.87 | 119085.24 |
| 119 | 2034-12 | 1236.85 | 327.48 | 909.36 | 118175.88 |
| 120 | 2035-01 | 1236.85 | 324.98 | 911.86 | 117264.02 |
| 121 | 2035-02 | 1236.85 | 322.48 | 914.37 | 116349.65 |
| 122 | 2035-03 | 1236.85 | 319.96 | 916.88 | 115432.77 |
| 123 | 2035-04 | 1236.85 | 317.44 | 919.41 | 114513.36 |
| 124 | 2035-05 | 1236.85 | 314.91 | 921.93 | 113591.43 |
| 125 | 2035-06 | 1236.85 | 312.38 | 924.47 | 112666.96 |
| 126 | 2035-07 | 1236.85 | 309.83 | 927.01 | 111739.95 |
| 127 | 2035-08 | 1236.85 | 307.28 | 929.56 | 110810.39 |
| 128 | 2035-09 | 1236.85 | 304.73 | 932.12 | 109878.27 |
| 129 | 2035-10 | 1236.85 | 302.17 | 934.68 | 108943.59 |
| 130 | 2035-11 | 1236.85 | 299.59 | 937.25 | 108006.34 |
| 131 | 2035-12 | 1236.85 | 297.02 | 939.83 | 107066.51 |
| 132 | 2036-01 | 1236.85 | 294.43 | 942.41 | 106124.10 |
| 133 | 2036-02 | 1236.85 | 291.84 | 945.00 | 105179.10 |
| 134 | 2036-03 | 1236.85 | 289.24 | 947.60 | 104231.49 |
| 135 | 2036-04 | 1236.85 | 286.64 | 950.21 | 103281.28 |
| 136 | 2036-05 | 1236.85 | 284.02 | 952.82 | 102328.46 |
| 137 | 2036-06 | 1236.85 | 281.40 | 955.44 | 101373.02 |
| 138 | 2036-07 | 1236.85 | 278.78 | 958.07 | 100414.95 |
| 139 | 2036-08 | 1236.85 | 276.14 | 960.70 | 99454.25 |
| 140 | 2036-09 | 1236.85 | 273.50 | 963.35 | 98490.90 |
| 141 | 2036-10 | 1236.85 | 270.85 | 966.00 | 97524.91 |
| 142 | 2036-11 | 1236.85 | 268.19 | 968.65 | 96556.25 |
| 143 | 2036-12 | 1236.85 | 265.53 | 971.32 | 95584.94 |
| 144 | 2037-01 | 1236.85 | 262.86 | 973.99 | 94610.95 |
| 145 | 2037-02 | 1236.85 | 260.18 | 976.67 | 93634.29 |
| 146 | 2037-03 | 1236.85 | 257.49 | 979.35 | 92654.94 |
| 147 | 2037-04 | 1236.85 | 254.80 | 982.04 | 91672.89 |
| 148 | 2037-05 | 1236.85 | 252.10 | 984.74 | 90688.15 |
| 149 | 2037-06 | 1236.85 | 249.39 | 987.45 | 89700.69 |
| 150 | 2037-07 | 1236.85 | 246.68 | 990.17 | 88710.52 |
| 151 | 2037-08 | 1236.85 | 243.95 | 992.89 | 87717.63 |
| 152 | 2037-09 | 1236.85 | 241.22 | 995.62 | 86722.01 |
| 153 | 2037-10 | 1236.85 | 238.49 | 998.36 | 85723.65 |
| 154 | 2037-11 | 1236.85 | 235.74 | 1001.11 | 84722.55 |
| 155 | 2037-12 | 1236.85 | 232.99 | 1003.86 | 83718.69 |
| 156 | 2038-01 | 1236.85 | 230.23 | 1006.62 | 82712.07 |
| 157 | 2038-02 | 1236.85 | 227.46 | 1009.39 | 81702.68 |
| 158 | 2038-03 | 1236.85 | 224.68 | 1012.16 | 80690.52 |
| 159 | 2038-04 | 1236.85 | 221.90 | 1014.95 | 79675.57 |
| 160 | 2038-05 | 1236.85 | 219.11 | 1017.74 | 78657.84 |
| 161 | 2038-06 | 1236.85 | 216.31 | 1020.54 | 77637.30 |
| 162 | 2038-07 | 1236.85 | 213.50 | 1023.34 | 76613.96 |
| 163 | 2038-08 | 1236.85 | 210.69 | 1026.16 | 75587.80 |
| 164 | 2038-09 | 1236.85 | 207.87 | 1028.98 | 74558.82 |
| 165 | 2038-10 | 1236.85 | 205.04 | 1031.81 | 73527.01 |
| 166 | 2038-11 | 1236.85 | 202.20 | 1034.65 | 72492.37 |
| 167 | 2038-12 | 1236.85 | 199.35 | 1037.49 | 71454.87 |
| 168 | 2039-01 | 1236.85 | 196.50 | 1040.34 | 70414.53 |
| 169 | 2039-02 | 1236.85 | 193.64 | 1043.21 | 69371.32 |
| 170 | 2039-03 | 1236.85 | 190.77 | 1046.07 | 68325.25 |
| 171 | 2039-04 | 1236.85 | 187.89 | 1048.95 | 67276.30 |
| 172 | 2039-05 | 1236.85 | 185.01 | 1051.84 | 66224.46 |
| 173 | 2039-06 | 1236.85 | 182.12 | 1054.73 | 65169.74 |
| 174 | 2039-07 | 1236.85 | 179.22 | 1057.63 | 64112.11 |
| 175 | 2039-08 | 1236.85 | 176.31 | 1060.54 | 63051.57 |
| 176 | 2039-09 | 1236.85 | 173.39 | 1063.45 | 61988.12 |
| 177 | 2039-10 | 1236.85 | 170.47 | 1066.38 | 60921.74 |
| 178 | 2039-11 | 1236.85 | 167.53 | 1069.31 | 59852.43 |
| 179 | 2039-12 | 1236.85 | 164.59 | 1072.25 | 58780.18 |
| 180 | 2040-01 | 1236.85 | 161.65 | 1075.20 | 57704.98 |
| 181 | 2040-02 | 1236.85 | 158.69 | 1078.16 | 56626.82 |
| 182 | 2040-03 | 1236.85 | 155.72 | 1081.12 | 55545.70 |
| 183 | 2040-04 | 1236.85 | 152.75 | 1084.09 | 54461.61 |
| 184 | 2040-05 | 1236.85 | 149.77 | 1087.08 | 53374.53 |
| 185 | 2040-06 | 1236.85 | 146.78 | 1090.07 | 52284.46 |
| 186 | 2040-07 | 1236.85 | 143.78 | 1093.06 | 51191.40 |
| 187 | 2040-08 | 1236.85 | 140.78 | 1096.07 | 50095.33 |
| 188 | 2040-09 | 1236.85 | 137.76 | 1099.08 | 48996.25 |
| 189 | 2040-10 | 1236.85 | 134.74 | 1102.11 | 47894.14 |
| 190 | 2040-11 | 1236.85 | 131.71 | 1105.14 | 46789.01 |
| 191 | 2040-12 | 1236.85 | 128.67 | 1108.18 | 45680.83 |
| 192 | 2041-01 | 1236.85 | 125.62 | 1111.22 | 44569.61 |
| 193 | 2041-02 | 1236.85 | 122.57 | 1114.28 | 43455.33 |
| 194 | 2041-03 | 1236.85 | 119.50 | 1117.34 | 42337.99 |
| 195 | 2041-04 | 1236.85 | 116.43 | 1120.42 | 41217.57 |
| 196 | 2041-05 | 1236.85 | 113.35 | 1123.50 | 40094.07 |
| 197 | 2041-06 | 1236.85 | 110.26 | 1126.59 | 38967.49 |
| 198 | 2041-07 | 1236.85 | 107.16 | 1129.68 | 37837.80 |
| 199 | 2041-08 | 1236.85 | 104.05 | 1132.79 | 36705.01 |
| 200 | 2041-09 | 1236.85 | 100.94 | 1135.91 | 35569.10 |
| 201 | 2041-10 | 1236.85 | 97.82 | 1139.03 | 34430.07 |
| 202 | 2041-11 | 1236.85 | 94.68 | 1142.16 | 33287.91 |
| 203 | 2041-12 | 1236.85 | 91.54 | 1145.30 | 32142.61 |
| 204 | 2042-01 | 1236.85 | 88.39 | 1148.45 | 30994.15 |
| 205 | 2042-02 | 1236.85 | 85.23 | 1151.61 | 29842.54 |
| 206 | 2042-03 | 1236.85 | 82.07 | 1154.78 | 28687.76 |
| 207 | 2042-04 | 1236.85 | 78.89 | 1157.95 | 27529.81 |
| 208 | 2042-05 | 1236.85 | 75.71 | 1161.14 | 26368.67 |
| 209 | 2042-06 | 1236.85 | 72.51 | 1164.33 | 25204.34 |
| 210 | 2042-07 | 1236.85 | 69.31 | 1167.53 | 24036.81 |
| 211 | 2042-08 | 1236.85 | 66.10 | 1170.74 | 22866.06 |
| 212 | 2042-09 | 1236.85 | 62.88 | 1173.96 | 21692.10 |
| 213 | 2042-10 | 1236.85 | 59.65 | 1177.19 | 20514.91 |
| 214 | 2042-11 | 1236.85 | 56.42 | 1180.43 | 19334.48 |
| 215 | 2042-12 | 1236.85 | 53.17 | 1183.68 | 18150.80 |
| 216 | 2043-01 | 1236.85 | 49.91 | 1186.93 | 16963.87 |
| 217 | 2043-02 | 1236.85 | 46.65 | 1190.19 | 15773.68 |
| 218 | 2043-03 | 1236.85 | 43.38 | 1193.47 | 14580.21 |
| 219 | 2043-04 | 1236.85 | 40.10 | 1196.75 | 13383.46 |
| 220 | 2043-05 | 1236.85 | 36.80 | 1200.04 | 12183.42 |
| 221 | 2043-06 | 1236.85 | 33.50 | 1203.34 | 10980.08 |
| 222 | 2043-07 | 1236.85 | 30.20 | 1206.65 | 9773.43 |
| 223 | 2043-08 | 1236.85 | 26.88 | 1209.97 | 8563.46 |
| 224 | 2043-09 | 1236.85 | 23.55 | 1213.30 | 7350.16 |
| 225 | 2043-10 | 1236.85 | 20.21 | 1216.63 | 6133.53 |
| 226 | 2043-11 | 1236.85 | 16.87 | 1219.98 | 4913.55 |
| 227 | 2043-12 | 1236.85 | 13.51 | 1223.33 | 3690.22 |
| 228 | 2044-01 | 1236.85 | 10.15 | 1226.70 | 2463.52 |
| 229 | 2044-02 | 1236.85 | 6.77 | 1230.07 | 1233.45 |
| 230 | 2044-03 | 1236.85 | 3.39 | 1233.45 | 0.00 |
等额本金还款方式：
贷款总额：21.06万
还款月数：19年2个月
首月还款：1494.89元
每月递减：2.52元
利息总额：6.69万
本息合计：27.75万
节省利息：6965.47元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-02 | 1494.89 | 579.19 | 915.71 | 209697.29 |
| 2 | 2025-03 | 1492.38 | 576.67 | 915.71 | 208781.58 |
| 3 | 2025-04 | 1489.86 | 574.15 | 915.71 | 207865.87 |
| 4 | 2025-05 | 1487.34 | 571.63 | 915.71 | 206950.17 |
| 5 | 2025-06 | 1484.82 | 569.11 | 915.71 | 206034.46 |
| 6 | 2025-07 | 1482.30 | 566.59 | 915.71 | 205118.75 |
| 7 | 2025-08 | 1479.79 | 564.08 | 915.71 | 204203.04 |
| 8 | 2025-09 | 1477.27 | 561.56 | 915.71 | 203287.33 |
| 9 | 2025-10 | 1474.75 | 559.04 | 915.71 | 202371.62 |
| 10 | 2025-11 | 1472.23 | 556.52 | 915.71 | 201455.91 |
| 11 | 2025-12 | 1469.71 | 554.00 | 915.71 | 200540.20 |
| 12 | 2026-01 | 1467.19 | 551.49 | 915.71 | 199624.50 |
| 13 | 2026-02 | 1464.68 | 548.97 | 915.71 | 198708.79 |
| 14 | 2026-03 | 1462.16 | 546.45 | 915.71 | 197793.08 |
| 15 | 2026-04 | 1459.64 | 543.93 | 915.71 | 196877.37 |
| 16 | 2026-05 | 1457.12 | 541.41 | 915.71 | 195961.66 |
| 17 | 2026-06 | 1454.60 | 538.89 | 915.71 | 195045.95 |
| 18 | 2026-07 | 1452.09 | 536.38 | 915.71 | 194130.24 |
| 19 | 2026-08 | 1449.57 | 533.86 | 915.71 | 193214.53 |
| 20 | 2026-09 | 1447.05 | 531.34 | 915.71 | 192298.83 |
| 21 | 2026-10 | 1444.53 | 528.82 | 915.71 | 191383.12 |
| 22 | 2026-11 | 1442.01 | 526.30 | 915.71 | 190467.41 |
| 23 | 2026-12 | 1439.49 | 523.79 | 915.71 | 189551.70 |
| 24 | 2027-01 | 1436.98 | 521.27 | 915.71 | 188635.99 |
| 25 | 2027-02 | 1434.46 | 518.75 | 915.71 | 187720.28 |
| 26 | 2027-03 | 1431.94 | 516.23 | 915.71 | 186804.57 |
| 27 | 2027-04 | 1429.42 | 513.71 | 915.71 | 185888.87 |
| 28 | 2027-05 | 1426.90 | 511.19 | 915.71 | 184973.16 |
| 29 | 2027-06 | 1424.38 | 508.68 | 915.71 | 184057.45 |
| 30 | 2027-07 | 1421.87 | 506.16 | 915.71 | 183141.74 |
| 31 | 2027-08 | 1419.35 | 503.64 | 915.71 | 182226.03 |
| 32 | 2027-09 | 1416.83 | 501.12 | 915.71 | 181310.32 |
| 33 | 2027-10 | 1414.31 | 498.60 | 915.71 | 180394.61 |
| 34 | 2027-11 | 1411.79 | 496.09 | 915.71 | 179478.90 |
| 35 | 2027-12 | 1409.28 | 493.57 | 915.71 | 178563.20 |
| 36 | 2028-01 | 1406.76 | 491.05 | 915.71 | 177647.49 |
| 37 | 2028-02 | 1404.24 | 488.53 | 915.71 | 176731.78 |
| 38 | 2028-03 | 1401.72 | 486.01 | 915.71 | 175816.07 |
| 39 | 2028-04 | 1399.20 | 483.49 | 915.71 | 174900.36 |
| 40 | 2028-05 | 1396.68 | 480.98 | 915.71 | 173984.65 |
| 41 | 2028-06 | 1394.17 | 478.46 | 915.71 | 173068.94 |
| 42 | 2028-07 | 1391.65 | 475.94 | 915.71 | 172153.23 |
| 43 | 2028-08 | 1389.13 | 473.42 | 915.71 | 171237.53 |
| 44 | 2028-09 | 1386.61 | 470.90 | 915.71 | 170321.82 |
| 45 | 2028-10 | 1384.09 | 468.38 | 915.71 | 169406.11 |
| 46 | 2028-11 | 1381.58 | 465.87 | 915.71 | 168490.40 |
| 47 | 2028-12 | 1379.06 | 463.35 | 915.71 | 167574.69 |
| 48 | 2029-01 | 1376.54 | 460.83 | 915.71 | 166658.98 |
| 49 | 2029-02 | 1374.02 | 458.31 | 915.71 | 165743.27 |
| 50 | 2029-03 | 1371.50 | 455.79 | 915.71 | 164827.57 |
| 51 | 2029-04 | 1368.98 | 453.28 | 915.71 | 163911.86 |
| 52 | 2029-05 | 1366.47 | 450.76 | 915.71 | 162996.15 |
| 53 | 2029-06 | 1363.95 | 448.24 | 915.71 | 162080.44 |
| 54 | 2029-07 | 1361.43 | 445.72 | 915.71 | 161164.73 |
| 55 | 2029-08 | 1358.91 | 443.20 | 915.71 | 160249.02 |
| 56 | 2029-09 | 1356.39 | 440.68 | 915.71 | 159333.31 |
| 57 | 2029-10 | 1353.88 | 438.17 | 915.71 | 158417.60 |
| 58 | 2029-11 | 1351.36 | 435.65 | 915.71 | 157501.90 |
| 59 | 2029-12 | 1348.84 | 433.13 | 915.71 | 156586.19 |
| 60 | 2030-01 | 1346.32 | 430.61 | 915.71 | 155670.48 |
| 61 | 2030-02 | 1343.80 | 428.09 | 915.71 | 154754.77 |
| 62 | 2030-03 | 1341.28 | 425.58 | 915.71 | 153839.06 |
| 63 | 2030-04 | 1338.77 | 423.06 | 915.71 | 152923.35 |
| 64 | 2030-05 | 1336.25 | 420.54 | 915.71 | 152007.64 |
| 65 | 2030-06 | 1333.73 | 418.02 | 915.71 | 151091.93 |
| 66 | 2030-07 | 1331.21 | 415.50 | 915.71 | 150176.23 |
| 67 | 2030-08 | 1328.69 | 412.98 | 915.71 | 149260.52 |
| 68 | 2030-09 | 1326.18 | 410.47 | 915.71 | 148344.81 |
| 69 | 2030-10 | 1323.66 | 407.95 | 915.71 | 147429.10 |
| 70 | 2030-11 | 1321.14 | 405.43 | 915.71 | 146513.39 |
| 71 | 2030-12 | 1318.62 | 402.91 | 915.71 | 145597.68 |
| 72 | 2031-01 | 1316.10 | 400.39 | 915.71 | 144681.97 |
| 73 | 2031-02 | 1313.58 | 397.88 | 915.71 | 143766.27 |
| 74 | 2031-03 | 1311.07 | 395.36 | 915.71 | 142850.56 |
| 75 | 2031-04 | 1308.55 | 392.84 | 915.71 | 141934.85 |
| 76 | 2031-05 | 1306.03 | 390.32 | 915.71 | 141019.14 |
| 77 | 2031-06 | 1303.51 | 387.80 | 915.71 | 140103.43 |
| 78 | 2031-07 | 1300.99 | 385.28 | 915.71 | 139187.72 |
| 79 | 2031-08 | 1298.47 | 382.77 | 915.71 | 138272.01 |
| 80 | 2031-09 | 1295.96 | 380.25 | 915.71 | 137356.30 |
| 81 | 2031-10 | 1293.44 | 377.73 | 915.71 | 136440.60 |
| 82 | 2031-11 | 1290.92 | 375.21 | 915.71 | 135524.89 |
| 83 | 2031-12 | 1288.40 | 372.69 | 915.71 | 134609.18 |
| 84 | 2032-01 | 1285.88 | 370.18 | 915.71 | 133693.47 |
| 85 | 2032-02 | 1283.37 | 367.66 | 915.71 | 132777.76 |
| 86 | 2032-03 | 1280.85 | 365.14 | 915.71 | 131862.05 |
| 87 | 2032-04 | 1278.33 | 362.62 | 915.71 | 130946.34 |
| 88 | 2032-05 | 1275.81 | 360.10 | 915.71 | 130030.63 |
| 89 | 2032-06 | 1273.29 | 357.58 | 915.71 | 129114.93 |
| 90 | 2032-07 | 1270.77 | 355.07 | 915.71 | 128199.22 |
| 91 | 2032-08 | 1268.26 | 352.55 | 915.71 | 127283.51 |
| 92 | 2032-09 | 1265.74 | 350.03 | 915.71 | 126367.80 |
| 93 | 2032-10 | 1263.22 | 347.51 | 915.71 | 125452.09 |
| 94 | 2032-11 | 1260.70 | 344.99 | 915.71 | 124536.38 |
| 95 | 2032-12 | 1258.18 | 342.48 | 915.71 | 123620.67 |
| 96 | 2033-01 | 1255.67 | 339.96 | 915.71 | 122704.97 |
| 97 | 2033-02 | 1253.15 | 337.44 | 915.71 | 121789.26 |
| 98 | 2033-03 | 1250.63 | 334.92 | 915.71 | 120873.55 |
| 99 | 2033-04 | 1248.11 | 332.40 | 915.71 | 119957.84 |
| 100 | 2033-05 | 1245.59 | 329.88 | 915.71 | 119042.13 |
| 101 | 2033-06 | 1243.07 | 327.37 | 915.71 | 118126.42 |
| 102 | 2033-07 | 1240.56 | 324.85 | 915.71 | 117210.71 |
| 103 | 2033-08 | 1238.04 | 322.33 | 915.71 | 116295.00 |
| 104 | 2033-09 | 1235.52 | 319.81 | 915.71 | 115379.30 |
| 105 | 2033-10 | 1233.00 | 317.29 | 915.71 | 114463.59 |
| 106 | 2033-11 | 1230.48 | 314.77 | 915.71 | 113547.88 |
| 107 | 2033-12 | 1227.97 | 312.26 | 915.71 | 112632.17 |
| 108 | 2034-01 | 1225.45 | 309.74 | 915.71 | 111716.46 |
| 109 | 2034-02 | 1222.93 | 307.22 | 915.71 | 110800.75 |
| 110 | 2034-03 | 1220.41 | 304.70 | 915.71 | 109885.04 |
| 111 | 2034-04 | 1217.89 | 302.18 | 915.71 | 108969.33 |
| 112 | 2034-05 | 1215.37 | 299.67 | 915.71 | 108053.63 |
| 113 | 2034-06 | 1212.86 | 297.15 | 915.71 | 107137.92 |
| 114 | 2034-07 | 1210.34 | 294.63 | 915.71 | 106222.21 |
| 115 | 2034-08 | 1207.82 | 292.11 | 915.71 | 105306.50 |
| 116 | 2034-09 | 1205.30 | 289.59 | 915.71 | 104390.79 |
| 117 | 2034-10 | 1202.78 | 287.07 | 915.71 | 103475.08 |
| 118 | 2034-11 | 1200.27 | 284.56 | 915.71 | 102559.37 |
| 119 | 2034-12 | 1197.75 | 282.04 | 915.71 | 101643.67 |
| 120 | 2035-01 | 1195.23 | 279.52 | 915.71 | 100727.96 |
| 121 | 2035-02 | 1192.71 | 277.00 | 915.71 | 99812.25 |
| 122 | 2035-03 | 1190.19 | 274.48 | 915.71 | 98896.54 |
| 123 | 2035-04 | 1187.67 | 271.97 | 915.71 | 97980.83 |
| 124 | 2035-05 | 1185.16 | 269.45 | 915.71 | 97065.12 |
| 125 | 2035-06 | 1182.64 | 266.93 | 915.71 | 96149.41 |
| 126 | 2035-07 | 1180.12 | 264.41 | 915.71 | 95233.70 |
| 127 | 2035-08 | 1177.60 | 261.89 | 915.71 | 94318.00 |
| 128 | 2035-09 | 1175.08 | 259.37 | 915.71 | 93402.29 |
| 129 | 2035-10 | 1172.56 | 256.86 | 915.71 | 92486.58 |
| 130 | 2035-11 | 1170.05 | 254.34 | 915.71 | 91570.87 |
| 131 | 2035-12 | 1167.53 | 251.82 | 915.71 | 90655.16 |
| 132 | 2036-01 | 1165.01 | 249.30 | 915.71 | 89739.45 |
| 133 | 2036-02 | 1162.49 | 246.78 | 915.71 | 88823.74 |
| 134 | 2036-03 | 1159.97 | 244.27 | 915.71 | 87908.03 |
| 135 | 2036-04 | 1157.46 | 241.75 | 915.71 | 86992.33 |
| 136 | 2036-05 | 1154.94 | 239.23 | 915.71 | 86076.62 |
| 137 | 2036-06 | 1152.42 | 236.71 | 915.71 | 85160.91 |
| 138 | 2036-07 | 1149.90 | 234.19 | 915.71 | 84245.20 |
| 139 | 2036-08 | 1147.38 | 231.67 | 915.71 | 83329.49 |
| 140 | 2036-09 | 1144.86 | 229.16 | 915.71 | 82413.78 |
| 141 | 2036-10 | 1142.35 | 226.64 | 915.71 | 81498.07 |
| 142 | 2036-11 | 1139.83 | 224.12 | 915.71 | 80582.37 |
| 143 | 2036-12 | 1137.31 | 221.60 | 915.71 | 79666.66 |
| 144 | 2037-01 | 1134.79 | 219.08 | 915.71 | 78750.95 |
| 145 | 2037-02 | 1132.27 | 216.57 | 915.71 | 77835.24 |
| 146 | 2037-03 | 1129.76 | 214.05 | 915.71 | 76919.53 |
| 147 | 2037-04 | 1127.24 | 211.53 | 915.71 | 76003.82 |
| 148 | 2037-05 | 1124.72 | 209.01 | 915.71 | 75088.11 |
| 149 | 2037-06 | 1122.20 | 206.49 | 915.71 | 74172.40 |
| 150 | 2037-07 | 1119.68 | 203.97 | 915.71 | 73256.70 |
| 151 | 2037-08 | 1117.16 | 201.46 | 915.71 | 72340.99 |
| 152 | 2037-09 | 1114.65 | 198.94 | 915.71 | 71425.28 |
| 153 | 2037-10 | 1112.13 | 196.42 | 915.71 | 70509.57 |
| 154 | 2037-11 | 1109.61 | 193.90 | 915.71 | 69593.86 |
| 155 | 2037-12 | 1107.09 | 191.38 | 915.71 | 68678.15 |
| 156 | 2038-01 | 1104.57 | 188.86 | 915.71 | 67762.44 |
| 157 | 2038-02 | 1102.06 | 186.35 | 915.71 | 66846.73 |
| 158 | 2038-03 | 1099.54 | 183.83 | 915.71 | 65931.03 |
| 159 | 2038-04 | 1097.02 | 181.31 | 915.71 | 65015.32 |
| 160 | 2038-05 | 1094.50 | 178.79 | 915.71 | 64099.61 |
| 161 | 2038-06 | 1091.98 | 176.27 | 915.71 | 63183.90 |
| 162 | 2038-07 | 1089.46 | 173.76 | 915.71 | 62268.19 |
| 163 | 2038-08 | 1086.95 | 171.24 | 915.71 | 61352.48 |
| 164 | 2038-09 | 1084.43 | 168.72 | 915.71 | 60436.77 |
| 165 | 2038-10 | 1081.91 | 166.20 | 915.71 | 59521.07 |
| 166 | 2038-11 | 1079.39 | 163.68 | 915.71 | 58605.36 |
| 167 | 2038-12 | 1076.87 | 161.16 | 915.71 | 57689.65 |
| 168 | 2039-01 | 1074.36 | 158.65 | 915.71 | 56773.94 |
| 169 | 2039-02 | 1071.84 | 156.13 | 915.71 | 55858.23 |
| 170 | 2039-03 | 1069.32 | 153.61 | 915.71 | 54942.52 |
| 171 | 2039-04 | 1066.80 | 151.09 | 915.71 | 54026.81 |
| 172 | 2039-05 | 1064.28 | 148.57 | 915.71 | 53111.10 |
| 173 | 2039-06 | 1061.76 | 146.06 | 915.71 | 52195.40 |
| 174 | 2039-07 | 1059.25 | 143.54 | 915.71 | 51279.69 |
| 175 | 2039-08 | 1056.73 | 141.02 | 915.71 | 50363.98 |
| 176 | 2039-09 | 1054.21 | 138.50 | 915.71 | 49448.27 |
| 177 | 2039-10 | 1051.69 | 135.98 | 915.71 | 48532.56 |
| 178 | 2039-11 | 1049.17 | 133.46 | 915.71 | 47616.85 |
| 179 | 2039-12 | 1046.66 | 130.95 | 915.71 | 46701.14 |
| 180 | 2040-01 | 1044.14 | 128.43 | 915.71 | 45785.43 |
| 181 | 2040-02 | 1041.62 | 125.91 | 915.71 | 44869.73 |
| 182 | 2040-03 | 1039.10 | 123.39 | 915.71 | 43954.02 |
| 183 | 2040-04 | 1036.58 | 120.87 | 915.71 | 43038.31 |
| 184 | 2040-05 | 1034.06 | 118.36 | 915.71 | 42122.60 |
| 185 | 2040-06 | 1031.55 | 115.84 | 915.71 | 41206.89 |
| 186 | 2040-07 | 1029.03 | 113.32 | 915.71 | 40291.18 |
| 187 | 2040-08 | 1026.51 | 110.80 | 915.71 | 39375.47 |
| 188 | 2040-09 | 1023.99 | 108.28 | 915.71 | 38459.77 |
| 189 | 2040-10 | 1021.47 | 105.76 | 915.71 | 37544.06 |
| 190 | 2040-11 | 1018.95 | 103.25 | 915.71 | 36628.35 |
| 191 | 2040-12 | 1016.44 | 100.73 | 915.71 | 35712.64 |
| 192 | 2041-01 | 1013.92 | 98.21 | 915.71 | 34796.93 |
| 193 | 2041-02 | 1011.40 | 95.69 | 915.71 | 33881.22 |
| 194 | 2041-03 | 1008.88 | 93.17 | 915.71 | 32965.51 |
| 195 | 2041-04 | 1006.36 | 90.66 | 915.71 | 32049.80 |
| 196 | 2041-05 | 1003.85 | 88.14 | 915.71 | 31134.10 |
| 197 | 2041-06 | 1001.33 | 85.62 | 915.71 | 30218.39 |
| 198 | 2041-07 | 998.81 | 83.10 | 915.71 | 29302.68 |
| 199 | 2041-08 | 996.29 | 80.58 | 915.71 | 28386.97 |
| 200 | 2041-09 | 993.77 | 78.06 | 915.71 | 27471.26 |
| 201 | 2041-10 | 991.25 | 75.55 | 915.71 | 26555.55 |
| 202 | 2041-11 | 988.74 | 73.03 | 915.71 | 25639.84 |
| 203 | 2041-12 | 986.22 | 70.51 | 915.71 | 24724.13 |
| 204 | 2042-01 | 983.70 | 67.99 | 915.71 | 23808.43 |
| 205 | 2042-02 | 981.18 | 65.47 | 915.71 | 22892.72 |
| 206 | 2042-03 | 978.66 | 62.95 | 915.71 | 21977.01 |
| 207 | 2042-04 | 976.15 | 60.44 | 915.71 | 21061.30 |
| 208 | 2042-05 | 973.63 | 57.92 | 915.71 | 20145.59 |
| 209 | 2042-06 | 971.11 | 55.40 | 915.71 | 19229.88 |
| 210 | 2042-07 | 968.59 | 52.88 | 915.71 | 18314.17 |
| 211 | 2042-08 | 966.07 | 50.36 | 915.71 | 17398.47 |
| 212 | 2042-09 | 963.55 | 47.85 | 915.71 | 16482.76 |
| 213 | 2042-10 | 961.04 | 45.33 | 915.71 | 15567.05 |
| 214 | 2042-11 | 958.52 | 42.81 | 915.71 | 14651.34 |
| 215 | 2042-12 | 956.00 | 40.29 | 915.71 | 13735.63 |
| 216 | 2043-01 | 953.48 | 37.77 | 915.71 | 12819.92 |
| 217 | 2043-02 | 950.96 | 35.25 | 915.71 | 11904.21 |
| 218 | 2043-03 | 948.45 | 32.74 | 915.71 | 10988.50 |
| 219 | 2043-04 | 945.93 | 30.22 | 915.71 | 10072.80 |
| 220 | 2043-05 | 943.41 | 27.70 | 915.71 | 9157.09 |
| 221 | 2043-06 | 940.89 | 25.18 | 915.71 | 8241.38 |
| 222 | 2043-07 | 938.37 | 22.66 | 915.71 | 7325.67 |
| 223 | 2043-08 | 935.85 | 20.15 | 915.71 | 6409.96 |
| 224 | 2043-09 | 933.34 | 17.63 | 915.71 | 5494.25 |
| 225 | 2043-10 | 930.82 | 15.11 | 915.71 | 4578.54 |
| 226 | 2043-11 | 928.30 | 12.59 | 915.71 | 3662.83 |
| 227 | 2043-12 | 925.78 | 10.07 | 915.71 | 2747.13 |
| 228 | 2044-01 | 923.26 | 7.55 | 915.71 | 1831.42 |
| 229 | 2044-02 | 920.75 | 5.04 | 915.71 | 915.71 |
| 230 | 2044-03 | 918.23 | 2.52 | 915.71 | 0.00 |