贷款183.13万（商业贷款）房贷，还款20年的等额本息和等额本金的还款方式明细。
等额本息还款方式：
贷款总额：183.13万
还款月数：20年
每月还款：11684.68元
利息总额：97.3万
本息合计：280.43万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2023-01 | 11684.68 | 7019.92 | 4664.77 | 1826618.23 |
| 2 | 2023-02 | 11684.68 | 7002.04 | 4682.65 | 1821935.58 |
| 3 | 2023-03 | 11684.68 | 6984.09 | 4700.60 | 1817234.99 |
| 4 | 2023-04 | 11684.68 | 6966.07 | 4718.62 | 1812516.37 |
| 5 | 2023-05 | 11684.68 | 6947.98 | 4736.71 | 1807779.66 |
| 6 | 2023-06 | 11684.68 | 6929.82 | 4754.86 | 1803024.80 |
| 7 | 2023-07 | 11684.68 | 6911.60 | 4773.09 | 1798251.71 |
| 8 | 2023-08 | 11684.68 | 6893.30 | 4791.39 | 1793460.32 |
| 9 | 2023-09 | 11684.68 | 6874.93 | 4809.75 | 1788650.57 |
| 10 | 2023-10 | 11684.68 | 6856.49 | 4828.19 | 1783822.38 |
| 11 | 2023-11 | 11684.68 | 6837.99 | 4846.70 | 1778975.68 |
| 12 | 2023-12 | 11684.68 | 6819.41 | 4865.28 | 1774110.40 |
| 13 | 2024-01 | 11684.68 | 6800.76 | 4883.93 | 1769226.47 |
| 14 | 2024-02 | 11684.68 | 6782.03 | 4902.65 | 1764323.82 |
| 15 | 2024-03 | 11684.68 | 6763.24 | 4921.44 | 1759402.38 |
| 16 | 2024-04 | 11684.68 | 6744.38 | 4940.31 | 1754462.07 |
| 17 | 2024-05 | 11684.68 | 6725.44 | 4959.25 | 1749502.82 |
| 18 | 2024-06 | 11684.68 | 6706.43 | 4978.26 | 1744524.56 |
| 19 | 2024-07 | 11684.68 | 6687.34 | 4997.34 | 1739527.22 |
| 20 | 2024-08 | 11684.68 | 6668.19 | 5016.50 | 1734510.73 |
| 21 | 2024-09 | 11684.68 | 6648.96 | 5035.73 | 1729475.00 |
| 22 | 2024-10 | 11684.68 | 6629.65 | 5055.03 | 1724419.97 |
| 23 | 2024-11 | 11684.68 | 6610.28 | 5074.41 | 1719345.56 |
| 24 | 2024-12 | 11684.68 | 6590.82 | 5093.86 | 1714251.70 |
| 25 | 2025-01 | 11684.68 | 6571.30 | 5113.39 | 1709138.31 |
| 26 | 2025-02 | 11684.68 | 6551.70 | 5132.99 | 1704005.33 |
| 27 | 2025-03 | 11684.68 | 6532.02 | 5152.66 | 1698852.66 |
| 28 | 2025-04 | 11684.68 | 6512.27 | 5172.42 | 1693680.24 |
| 29 | 2025-05 | 11684.68 | 6492.44 | 5192.24 | 1688488.00 |
| 30 | 2025-06 | 11684.68 | 6472.54 | 5212.15 | 1683275.85 |
| 31 | 2025-07 | 11684.68 | 6452.56 | 5232.13 | 1678043.72 |
| 32 | 2025-08 | 11684.68 | 6432.50 | 5252.18 | 1672791.54 |
| 33 | 2025-09 | 11684.68 | 6412.37 | 5272.32 | 1667519.22 |
| 34 | 2025-10 | 11684.68 | 6392.16 | 5292.53 | 1662226.70 |
| 35 | 2025-11 | 11684.68 | 6371.87 | 5312.82 | 1656913.88 |
| 36 | 2025-12 | 11684.68 | 6351.50 | 5333.18 | 1651580.70 |
| 37 | 2026-01 | 11684.68 | 6331.06 | 5353.63 | 1646227.07 |
| 38 | 2026-02 | 11684.68 | 6310.54 | 5374.15 | 1640852.92 |
| 39 | 2026-03 | 11684.68 | 6289.94 | 5394.75 | 1635458.18 |
| 40 | 2026-04 | 11684.68 | 6269.26 | 5415.43 | 1630042.75 |
| 41 | 2026-05 | 11684.68 | 6248.50 | 5436.19 | 1624606.56 |
| 42 | 2026-06 | 11684.68 | 6227.66 | 5457.03 | 1619149.53 |
| 43 | 2026-07 | 11684.68 | 6206.74 | 5477.95 | 1613671.59 |
| 44 | 2026-08 | 11684.68 | 6185.74 | 5498.94 | 1608172.64 |
| 45 | 2026-09 | 11684.68 | 6164.66 | 5520.02 | 1602652.62 |
| 46 | 2026-10 | 11684.68 | 6143.50 | 5541.18 | 1597111.44 |
| 47 | 2026-11 | 11684.68 | 6122.26 | 5562.42 | 1591549.01 |
| 48 | 2026-12 | 11684.68 | 6100.94 | 5583.75 | 1585965.27 |
| 49 | 2027-01 | 11684.68 | 6079.53 | 5605.15 | 1580360.11 |
| 50 | 2027-02 | 11684.68 | 6058.05 | 5626.64 | 1574733.48 |
| 51 | 2027-03 | 11684.68 | 6036.48 | 5648.21 | 1569085.27 |
| 52 | 2027-04 | 11684.68 | 6014.83 | 5669.86 | 1563415.41 |
| 53 | 2027-05 | 11684.68 | 5993.09 | 5691.59 | 1557723.82 |
| 54 | 2027-06 | 11684.68 | 5971.27 | 5713.41 | 1552010.41 |
| 55 | 2027-07 | 11684.68 | 5949.37 | 5735.31 | 1546275.10 |
| 56 | 2027-08 | 11684.68 | 5927.39 | 5757.30 | 1540517.80 |
| 57 | 2027-09 | 11684.68 | 5905.32 | 5779.37 | 1534738.43 |
| 58 | 2027-10 | 11684.68 | 5883.16 | 5801.52 | 1528936.91 |
| 59 | 2027-11 | 11684.68 | 5860.92 | 5823.76 | 1523113.15 |
| 60 | 2027-12 | 11684.68 | 5838.60 | 5846.08 | 1517267.07 |
| 61 | 2028-01 | 11684.68 | 5816.19 | 5868.49 | 1511398.57 |
| 62 | 2028-02 | 11684.68 | 5793.69 | 5890.99 | 1505507.58 |
| 63 | 2028-03 | 11684.68 | 5771.11 | 5913.57 | 1499594.01 |
| 64 | 2028-04 | 11684.68 | 5748.44 | 5936.24 | 1493657.77 |
| 65 | 2028-05 | 11684.68 | 5725.69 | 5959.00 | 1487698.77 |
| 66 | 2028-06 | 11684.68 | 5702.85 | 5981.84 | 1481716.93 |
| 67 | 2028-07 | 11684.68 | 5679.91 | 6004.77 | 1475712.16 |
| 68 | 2028-08 | 11684.68 | 5656.90 | 6027.79 | 1469684.37 |
| 69 | 2028-09 | 11684.68 | 5633.79 | 6050.89 | 1463633.48 |
| 70 | 2028-10 | 11684.68 | 5610.59 | 6074.09 | 1457559.39 |
| 71 | 2028-11 | 11684.68 | 5587.31 | 6097.37 | 1451462.01 |
| 72 | 2028-12 | 11684.68 | 5563.94 | 6120.75 | 1445341.27 |
| 73 | 2029-01 | 11684.68 | 5540.47 | 6144.21 | 1439197.06 |
| 74 | 2029-02 | 11684.68 | 5516.92 | 6167.76 | 1433029.29 |
| 75 | 2029-03 | 11684.68 | 5493.28 | 6191.41 | 1426837.89 |
| 76 | 2029-04 | 11684.68 | 5469.55 | 6215.14 | 1420622.75 |
| 77 | 2029-05 | 11684.68 | 5445.72 | 6238.96 | 1414383.78 |
| 78 | 2029-06 | 11684.68 | 5421.80 | 6262.88 | 1408120.90 |
| 79 | 2029-07 | 11684.68 | 5397.80 | 6286.89 | 1401834.01 |
| 80 | 2029-08 | 11684.68 | 5373.70 | 6310.99 | 1395523.03 |
| 81 | 2029-09 | 11684.68 | 5349.50 | 6335.18 | 1389187.85 |
| 82 | 2029-10 | 11684.68 | 5325.22 | 6359.46 | 1382828.38 |
| 83 | 2029-11 | 11684.68 | 5300.84 | 6383.84 | 1376444.54 |
| 84 | 2029-12 | 11684.68 | 5276.37 | 6408.31 | 1370036.22 |
| 85 | 2030-01 | 11684.68 | 5251.81 | 6432.88 | 1363603.35 |
| 86 | 2030-02 | 11684.68 | 5227.15 | 6457.54 | 1357145.81 |
| 87 | 2030-03 | 11684.68 | 5202.39 | 6482.29 | 1350663.51 |
| 88 | 2030-04 | 11684.68 | 5177.54 | 6507.14 | 1344156.37 |
| 89 | 2030-05 | 11684.68 | 5152.60 | 6532.09 | 1337624.29 |
| 90 | 2030-06 | 11684.68 | 5127.56 | 6557.13 | 1331067.16 |
| 91 | 2030-07 | 11684.68 | 5102.42 | 6582.26 | 1324484.90 |
| 92 | 2030-08 | 11684.68 | 5077.19 | 6607.49 | 1317877.41 |
| 93 | 2030-09 | 11684.68 | 5051.86 | 6632.82 | 1311244.59 |
| 94 | 2030-10 | 11684.68 | 5026.44 | 6658.25 | 1304586.34 |
| 95 | 2030-11 | 11684.68 | 5000.91 | 6683.77 | 1297902.57 |
| 96 | 2030-12 | 11684.68 | 4975.29 | 6709.39 | 1291193.18 |
| 97 | 2031-01 | 11684.68 | 4949.57 | 6735.11 | 1284458.06 |
| 98 | 2031-02 | 11684.68 | 4923.76 | 6760.93 | 1277697.14 |
| 99 | 2031-03 | 11684.68 | 4897.84 | 6786.85 | 1270910.29 |
| 100 | 2031-04 | 11684.68 | 4871.82 | 6812.86 | 1264097.43 |
| 101 | 2031-05 | 11684.68 | 4845.71 | 6838.98 | 1257258.45 |
| 102 | 2031-06 | 11684.68 | 4819.49 | 6865.19 | 1250393.25 |
| 103 | 2031-07 | 11684.68 | 4793.17 | 6891.51 | 1243501.74 |
| 104 | 2031-08 | 11684.68 | 4766.76 | 6917.93 | 1236583.82 |
| 105 | 2031-09 | 11684.68 | 4740.24 | 6944.45 | 1229639.37 |
| 106 | 2031-10 | 11684.68 | 4713.62 | 6971.07 | 1222668.30 |
| 107 | 2031-11 | 11684.68 | 4686.90 | 6997.79 | 1215670.51 |
| 108 | 2031-12 | 11684.68 | 4660.07 | 7024.61 | 1208645.90 |
| 109 | 2032-01 | 11684.68 | 4633.14 | 7051.54 | 1201594.35 |
| 110 | 2032-02 | 11684.68 | 4606.11 | 7078.57 | 1194515.78 |
| 111 | 2032-03 | 11684.68 | 4578.98 | 7105.71 | 1187410.07 |
| 112 | 2032-04 | 11684.68 | 4551.74 | 7132.95 | 1180277.13 |
| 113 | 2032-05 | 11684.68 | 4524.40 | 7160.29 | 1173116.84 |
| 114 | 2032-06 | 11684.68 | 4496.95 | 7187.74 | 1165929.10 |
| 115 | 2032-07 | 11684.68 | 4469.39 | 7215.29 | 1158713.81 |
| 116 | 2032-08 | 11684.68 | 4441.74 | 7242.95 | 1151470.86 |
| 117 | 2032-09 | 11684.68 | 4413.97 | 7270.71 | 1144200.15 |
| 118 | 2032-10 | 11684.68 | 4386.10 | 7298.58 | 1136901.56 |
| 119 | 2032-11 | 11684.68 | 4358.12 | 7326.56 | 1129575.00 |
| 120 | 2032-12 | 11684.68 | 4330.04 | 7354.65 | 1122220.35 |
| 121 | 2033-01 | 11684.68 | 4301.84 | 7382.84 | 1114837.51 |
| 122 | 2033-02 | 11684.68 | 4273.54 | 7411.14 | 1107426.37 |
| 123 | 2033-03 | 11684.68 | 4245.13 | 7439.55 | 1099986.82 |
| 124 | 2033-04 | 11684.68 | 4216.62 | 7468.07 | 1092518.75 |
| 125 | 2033-05 | 11684.68 | 4187.99 | 7496.70 | 1085022.06 |
| 126 | 2033-06 | 11684.68 | 4159.25 | 7525.43 | 1077496.62 |
| 127 | 2033-07 | 11684.68 | 4130.40 | 7554.28 | 1069942.34 |
| 128 | 2033-08 | 11684.68 | 4101.45 | 7583.24 | 1062359.10 |
| 129 | 2033-09 | 11684.68 | 4072.38 | 7612.31 | 1054746.79 |
| 130 | 2033-10 | 11684.68 | 4043.20 | 7641.49 | 1047105.30 |
| 131 | 2033-11 | 11684.68 | 4013.90 | 7670.78 | 1039434.52 |
| 132 | 2033-12 | 11684.68 | 3984.50 | 7700.19 | 1031734.34 |
| 133 | 2034-01 | 11684.68 | 3954.98 | 7729.70 | 1024004.63 |
| 134 | 2034-02 | 11684.68 | 3925.35 | 7759.33 | 1016245.30 |
| 135 | 2034-03 | 11684.68 | 3895.61 | 7789.08 | 1008456.22 |
| 136 | 2034-04 | 11684.68 | 3865.75 | 7818.94 | 1000637.29 |
| 137 | 2034-05 | 11684.68 | 3835.78 | 7848.91 | 992788.38 |
| 138 | 2034-06 | 11684.68 | 3805.69 | 7879.00 | 984909.38 |
| 139 | 2034-07 | 11684.68 | 3775.49 | 7909.20 | 977000.18 |
| 140 | 2034-08 | 11684.68 | 3745.17 | 7939.52 | 969060.66 |
| 141 | 2034-09 | 11684.68 | 3714.73 | 7969.95 | 961090.71 |
| 142 | 2034-10 | 11684.68 | 3684.18 | 8000.50 | 953090.21 |
| 143 | 2034-11 | 11684.68 | 3653.51 | 8031.17 | 945059.04 |
| 144 | 2034-12 | 11684.68 | 3622.73 | 8061.96 | 936997.08 |
| 145 | 2035-01 | 11684.68 | 3591.82 | 8092.86 | 928904.21 |
| 146 | 2035-02 | 11684.68 | 3560.80 | 8123.89 | 920780.33 |
| 147 | 2035-03 | 11684.68 | 3529.66 | 8155.03 | 912625.30 |
| 148 | 2035-04 | 11684.68 | 3498.40 | 8186.29 | 904439.01 |
| 149 | 2035-05 | 11684.68 | 3467.02 | 8217.67 | 896221.34 |
| 150 | 2035-06 | 11684.68 | 3435.52 | 8249.17 | 887972.18 |
| 151 | 2035-07 | 11684.68 | 3403.89 | 8280.79 | 879691.38 |
| 152 | 2035-08 | 11684.68 | 3372.15 | 8312.53 | 871378.85 |
| 153 | 2035-09 | 11684.68 | 3340.29 | 8344.40 | 863034.45 |
| 154 | 2035-10 | 11684.68 | 3308.30 | 8376.39 | 854658.06 |
| 155 | 2035-11 | 11684.68 | 3276.19 | 8408.50 | 846249.57 |
| 156 | 2035-12 | 11684.68 | 3243.96 | 8440.73 | 837808.84 |
| 157 | 2036-01 | 11684.68 | 3211.60 | 8473.08 | 829335.75 |
| 158 | 2036-02 | 11684.68 | 3179.12 | 8505.56 | 820830.19 |
| 159 | 2036-03 | 11684.68 | 3146.52 | 8538.17 | 812292.02 |
| 160 | 2036-04 | 11684.68 | 3113.79 | 8570.90 | 803721.12 |
| 161 | 2036-05 | 11684.68 | 3080.93 | 8603.75 | 795117.37 |
| 162 | 2036-06 | 11684.68 | 3047.95 | 8636.74 | 786480.63 |
| 163 | 2036-07 | 11684.68 | 3014.84 | 8669.84 | 777810.79 |
| 164 | 2036-08 | 11684.68 | 2981.61 | 8703.08 | 769107.71 |
| 165 | 2036-09 | 11684.68 | 2948.25 | 8736.44 | 760371.27 |
| 166 | 2036-10 | 11684.68 | 2914.76 | 8769.93 | 751601.35 |
| 167 | 2036-11 | 11684.68 | 2881.14 | 8803.55 | 742797.80 |
| 168 | 2036-12 | 11684.68 | 2847.39 | 8837.29 | 733960.51 |
| 169 | 2037-01 | 11684.68 | 2813.52 | 8871.17 | 725089.34 |
| 170 | 2037-02 | 11684.68 | 2779.51 | 8905.18 | 716184.16 |
| 171 | 2037-03 | 11684.68 | 2745.37 | 8939.31 | 707244.85 |
| 172 | 2037-04 | 11684.68 | 2711.11 | 8973.58 | 698271.27 |
| 173 | 2037-05 | 11684.68 | 2676.71 | 9007.98 | 689263.29 |
| 174 | 2037-06 | 11684.68 | 2642.18 | 9042.51 | 680220.78 |
| 175 | 2037-07 | 11684.68 | 2607.51 | 9077.17 | 671143.61 |
| 176 | 2037-08 | 11684.68 | 2572.72 | 9111.97 | 662031.64 |
| 177 | 2037-09 | 11684.68 | 2537.79 | 9146.90 | 652884.74 |
| 178 | 2037-10 | 11684.68 | 2502.72 | 9181.96 | 643702.78 |
| 179 | 2037-11 | 11684.68 | 2467.53 | 9217.16 | 634485.63 |
| 180 | 2037-12 | 11684.68 | 2432.19 | 9252.49 | 625233.14 |
| 181 | 2038-01 | 11684.68 | 2396.73 | 9287.96 | 615945.18 |
| 182 | 2038-02 | 11684.68 | 2361.12 | 9323.56 | 606621.62 |
| 183 | 2038-03 | 11684.68 | 2325.38 | 9359.30 | 597262.31 |
| 184 | 2038-04 | 11684.68 | 2289.51 | 9395.18 | 587867.13 |
| 185 | 2038-05 | 11684.68 | 2253.49 | 9431.19 | 578435.94 |
| 186 | 2038-06 | 11684.68 | 2217.34 | 9467.35 | 568968.59 |
| 187 | 2038-07 | 11684.68 | 2181.05 | 9503.64 | 559464.95 |
| 188 | 2038-08 | 11684.68 | 2144.62 | 9540.07 | 549924.89 |
| 189 | 2038-09 | 11684.68 | 2108.05 | 9576.64 | 540348.25 |
| 190 | 2038-10 | 11684.68 | 2071.33 | 9613.35 | 530734.90 |
| 191 | 2038-11 | 11684.68 | 2034.48 | 9650.20 | 521084.69 |
| 192 | 2038-12 | 11684.68 | 1997.49 | 9687.19 | 511397.50 |
| 193 | 2039-01 | 11684.68 | 1960.36 | 9724.33 | 501673.17 |
| 194 | 2039-02 | 11684.68 | 1923.08 | 9761.60 | 491911.57 |
| 195 | 2039-03 | 11684.68 | 1885.66 | 9799.02 | 482112.54 |
| 196 | 2039-04 | 11684.68 | 1848.10 | 9836.59 | 472275.96 |
| 197 | 2039-05 | 11684.68 | 1810.39 | 9874.29 | 462401.66 |
| 198 | 2039-06 | 11684.68 | 1772.54 | 9912.15 | 452489.52 |
| 199 | 2039-07 | 11684.68 | 1734.54 | 9950.14 | 442539.38 |
| 200 | 2039-08 | 11684.68 | 1696.40 | 9988.28 | 432551.09 |
| 201 | 2039-09 | 11684.68 | 1658.11 | 10026.57 | 422524.52 |
| 202 | 2039-10 | 11684.68 | 1619.68 | 10065.01 | 412459.51 |
| 203 | 2039-11 | 11684.68 | 1581.09 | 10103.59 | 402355.92 |
| 204 | 2039-12 | 11684.68 | 1542.36 | 10142.32 | 392213.60 |
| 205 | 2040-01 | 11684.68 | 1503.49 | 10181.20 | 382032.40 |
| 206 | 2040-02 | 11684.68 | 1464.46 | 10220.23 | 371812.17 |
| 207 | 2040-03 | 11684.68 | 1425.28 | 10259.40 | 361552.77 |
| 208 | 2040-04 | 11684.68 | 1385.95 | 10298.73 | 351254.04 |
| 209 | 2040-05 | 11684.68 | 1346.47 | 10338.21 | 340915.83 |
| 210 | 2040-06 | 11684.68 | 1306.84 | 10377.84 | 330537.98 |
| 211 | 2040-07 | 11684.68 | 1267.06 | 10417.62 | 320120.36 |
| 212 | 2040-08 | 11684.68 | 1227.13 | 10457.56 | 309662.80 |
| 213 | 2040-09 | 11684.68 | 1187.04 | 10497.64 | 299165.16 |
| 214 | 2040-10 | 11684.68 | 1146.80 | 10537.89 | 288627.28 |
| 215 | 2040-11 | 11684.68 | 1106.40 | 10578.28 | 278048.99 |
| 216 | 2040-12 | 11684.68 | 1065.85 | 10618.83 | 267430.16 |
| 217 | 2041-01 | 11684.68 | 1025.15 | 10659.54 | 256770.63 |
| 218 | 2041-02 | 11684.68 | 984.29 | 10700.40 | 246070.23 |
| 219 | 2041-03 | 11684.68 | 943.27 | 10741.42 | 235328.81 |
| 220 | 2041-04 | 11684.68 | 902.09 | 10782.59 | 224546.22 |
| 221 | 2041-05 | 11684.68 | 860.76 | 10823.92 | 213722.30 |
| 222 | 2041-06 | 11684.68 | 819.27 | 10865.42 | 202856.88 |
| 223 | 2041-07 | 11684.68 | 777.62 | 10907.07 | 191949.82 |
| 224 | 2041-08 | 11684.68 | 735.81 | 10948.88 | 181000.94 |
| 225 | 2041-09 | 11684.68 | 693.84 | 10990.85 | 170010.09 |
| 226 | 2041-10 | 11684.68 | 651.71 | 11032.98 | 158977.11 |
| 227 | 2041-11 | 11684.68 | 609.41 | 11075.27 | 147901.84 |
| 228 | 2041-12 | 11684.68 | 566.96 | 11117.73 | 136784.11 |
| 229 | 2042-01 | 11684.68 | 524.34 | 11160.35 | 125623.76 |
| 230 | 2042-02 | 11684.68 | 481.56 | 11203.13 | 114420.64 |
| 231 | 2042-03 | 11684.68 | 438.61 | 11246.07 | 103174.56 |
| 232 | 2042-04 | 11684.68 | 395.50 | 11289.18 | 91885.38 |
| 233 | 2042-05 | 11684.68 | 352.23 | 11332.46 | 80552.92 |
| 234 | 2042-06 | 11684.68 | 308.79 | 11375.90 | 69177.03 |
| 235 | 2042-07 | 11684.68 | 265.18 | 11419.51 | 57757.52 |
| 236 | 2042-08 | 11684.68 | 221.40 | 11463.28 | 46294.24 |
| 237 | 2042-09 | 11684.68 | 177.46 | 11507.22 | 34787.01 |
| 238 | 2042-10 | 11684.68 | 133.35 | 11551.33 | 23235.68 |
| 239 | 2042-11 | 11684.68 | 89.07 | 11595.61 | 11640.06 |
| 240 | 2042-12 | 11684.68 | 44.62 | 11640.06 | 0.00 |
等额本金还款方式：
贷款总额：183.13万
还款月数：20年
首月还款：14650.26元
每月递减：29.25元
利息总额：84.59万
本息合计：267.72万
节省利息：127141.26元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2023-01 | 14650.26 | 7019.92 | 7630.35 | 1823652.65 |
| 2 | 2023-02 | 14621.01 | 6990.67 | 7630.35 | 1816022.31 |
| 3 | 2023-03 | 14591.76 | 6961.42 | 7630.35 | 1808391.96 |
| 4 | 2023-04 | 14562.52 | 6932.17 | 7630.35 | 1800761.62 |
| 5 | 2023-05 | 14533.27 | 6902.92 | 7630.35 | 1793131.27 |
| 6 | 2023-06 | 14504.02 | 6873.67 | 7630.35 | 1785500.93 |
| 7 | 2023-07 | 14474.77 | 6844.42 | 7630.35 | 1777870.58 |
| 8 | 2023-08 | 14445.52 | 6815.17 | 7630.35 | 1770240.23 |
| 9 | 2023-09 | 14416.27 | 6785.92 | 7630.35 | 1762609.89 |
| 10 | 2023-10 | 14387.02 | 6756.67 | 7630.35 | 1754979.54 |
| 11 | 2023-11 | 14357.77 | 6727.42 | 7630.35 | 1747349.20 |
| 12 | 2023-12 | 14328.52 | 6698.17 | 7630.35 | 1739718.85 |
| 13 | 2024-01 | 14299.27 | 6668.92 | 7630.35 | 1732088.50 |
| 14 | 2024-02 | 14270.02 | 6639.67 | 7630.35 | 1724458.16 |
| 15 | 2024-03 | 14240.77 | 6610.42 | 7630.35 | 1716827.81 |
| 16 | 2024-04 | 14211.52 | 6581.17 | 7630.35 | 1709197.47 |
| 17 | 2024-05 | 14182.27 | 6551.92 | 7630.35 | 1701567.12 |
| 18 | 2024-06 | 14153.02 | 6522.67 | 7630.35 | 1693936.77 |
| 19 | 2024-07 | 14123.77 | 6493.42 | 7630.35 | 1686306.43 |
| 20 | 2024-08 | 14094.52 | 6464.17 | 7630.35 | 1678676.08 |
| 21 | 2024-09 | 14065.27 | 6434.92 | 7630.35 | 1671045.74 |
| 22 | 2024-10 | 14036.02 | 6405.68 | 7630.35 | 1663415.39 |
| 23 | 2024-11 | 14006.77 | 6376.43 | 7630.35 | 1655785.05 |
| 24 | 2024-12 | 13977.52 | 6347.18 | 7630.35 | 1648154.70 |
| 25 | 2025-01 | 13948.27 | 6317.93 | 7630.35 | 1640524.35 |
| 26 | 2025-02 | 13919.02 | 6288.68 | 7630.35 | 1632894.01 |
| 27 | 2025-03 | 13889.77 | 6259.43 | 7630.35 | 1625263.66 |
| 28 | 2025-04 | 13860.52 | 6230.18 | 7630.35 | 1617633.32 |
| 29 | 2025-05 | 13831.27 | 6200.93 | 7630.35 | 1610002.97 |
| 30 | 2025-06 | 13802.02 | 6171.68 | 7630.35 | 1602372.63 |
| 31 | 2025-07 | 13772.77 | 6142.43 | 7630.35 | 1594742.28 |
| 32 | 2025-08 | 13743.52 | 6113.18 | 7630.35 | 1587111.93 |
| 33 | 2025-09 | 13714.27 | 6083.93 | 7630.35 | 1579481.59 |
| 34 | 2025-10 | 13685.03 | 6054.68 | 7630.35 | 1571851.24 |
| 35 | 2025-11 | 13655.78 | 6025.43 | 7630.35 | 1564220.90 |
| 36 | 2025-12 | 13626.53 | 5996.18 | 7630.35 | 1556590.55 |
| 37 | 2026-01 | 13597.28 | 5966.93 | 7630.35 | 1548960.20 |
| 38 | 2026-02 | 13568.03 | 5937.68 | 7630.35 | 1541329.86 |
| 39 | 2026-03 | 13538.78 | 5908.43 | 7630.35 | 1533699.51 |
| 40 | 2026-04 | 13509.53 | 5879.18 | 7630.35 | 1526069.17 |
| 41 | 2026-05 | 13480.28 | 5849.93 | 7630.35 | 1518438.82 |
| 42 | 2026-06 | 13451.03 | 5820.68 | 7630.35 | 1510808.48 |
| 43 | 2026-07 | 13421.78 | 5791.43 | 7630.35 | 1503178.13 |
| 44 | 2026-08 | 13392.53 | 5762.18 | 7630.35 | 1495547.78 |
| 45 | 2026-09 | 13363.28 | 5732.93 | 7630.35 | 1487917.44 |
| 46 | 2026-10 | 13334.03 | 5703.68 | 7630.35 | 1480287.09 |
| 47 | 2026-11 | 13304.78 | 5674.43 | 7630.35 | 1472656.75 |
| 48 | 2026-12 | 13275.53 | 5645.18 | 7630.35 | 1465026.40 |
| 49 | 2027-01 | 13246.28 | 5615.93 | 7630.35 | 1457396.05 |
| 50 | 2027-02 | 13217.03 | 5586.68 | 7630.35 | 1449765.71 |
| 51 | 2027-03 | 13187.78 | 5557.44 | 7630.35 | 1442135.36 |
| 52 | 2027-04 | 13158.53 | 5528.19 | 7630.35 | 1434505.02 |
| 53 | 2027-05 | 13129.28 | 5498.94 | 7630.35 | 1426874.67 |
| 54 | 2027-06 | 13100.03 | 5469.69 | 7630.35 | 1419244.32 |
| 55 | 2027-07 | 13070.78 | 5440.44 | 7630.35 | 1411613.98 |
| 56 | 2027-08 | 13041.53 | 5411.19 | 7630.35 | 1403983.63 |
| 57 | 2027-09 | 13012.28 | 5381.94 | 7630.35 | 1396353.29 |
| 58 | 2027-10 | 12983.03 | 5352.69 | 7630.35 | 1388722.94 |
| 59 | 2027-11 | 12953.78 | 5323.44 | 7630.35 | 1381092.60 |
| 60 | 2027-12 | 12924.53 | 5294.19 | 7630.35 | 1373462.25 |
| 61 | 2028-01 | 12895.28 | 5264.94 | 7630.35 | 1365831.90 |
| 62 | 2028-02 | 12866.03 | 5235.69 | 7630.35 | 1358201.56 |
| 63 | 2028-03 | 12836.79 | 5206.44 | 7630.35 | 1350571.21 |
| 64 | 2028-04 | 12807.54 | 5177.19 | 7630.35 | 1342940.87 |
| 65 | 2028-05 | 12778.29 | 5147.94 | 7630.35 | 1335310.52 |
| 66 | 2028-06 | 12749.04 | 5118.69 | 7630.35 | 1327680.18 |
| 67 | 2028-07 | 12719.79 | 5089.44 | 7630.35 | 1320049.83 |
| 68 | 2028-08 | 12690.54 | 5060.19 | 7630.35 | 1312419.48 |
| 69 | 2028-09 | 12661.29 | 5030.94 | 7630.35 | 1304789.14 |
| 70 | 2028-10 | 12632.04 | 5001.69 | 7630.35 | 1297158.79 |
| 71 | 2028-11 | 12602.79 | 4972.44 | 7630.35 | 1289528.45 |
| 72 | 2028-12 | 12573.54 | 4943.19 | 7630.35 | 1281898.10 |
| 73 | 2029-01 | 12544.29 | 4913.94 | 7630.35 | 1274267.75 |
| 74 | 2029-02 | 12515.04 | 4884.69 | 7630.35 | 1266637.41 |
| 75 | 2029-03 | 12485.79 | 4855.44 | 7630.35 | 1259007.06 |
| 76 | 2029-04 | 12456.54 | 4826.19 | 7630.35 | 1251376.72 |
| 77 | 2029-05 | 12427.29 | 4796.94 | 7630.35 | 1243746.37 |
| 78 | 2029-06 | 12398.04 | 4767.69 | 7630.35 | 1236116.02 |
| 79 | 2029-07 | 12368.79 | 4738.44 | 7630.35 | 1228485.68 |
| 80 | 2029-08 | 12339.54 | 4709.20 | 7630.35 | 1220855.33 |
| 81 | 2029-09 | 12310.29 | 4679.95 | 7630.35 | 1213224.99 |
| 82 | 2029-10 | 12281.04 | 4650.70 | 7630.35 | 1205594.64 |
| 83 | 2029-11 | 12251.79 | 4621.45 | 7630.35 | 1197964.30 |
| 84 | 2029-12 | 12222.54 | 4592.20 | 7630.35 | 1190333.95 |
| 85 | 2030-01 | 12193.29 | 4562.95 | 7630.35 | 1182703.60 |
| 86 | 2030-02 | 12164.04 | 4533.70 | 7630.35 | 1175073.26 |
| 87 | 2030-03 | 12134.79 | 4504.45 | 7630.35 | 1167442.91 |
| 88 | 2030-04 | 12105.54 | 4475.20 | 7630.35 | 1159812.57 |
| 89 | 2030-05 | 12076.29 | 4445.95 | 7630.35 | 1152182.22 |
| 90 | 2030-06 | 12047.04 | 4416.70 | 7630.35 | 1144551.88 |
| 91 | 2030-07 | 12017.79 | 4387.45 | 7630.35 | 1136921.53 |
| 92 | 2030-08 | 11988.55 | 4358.20 | 7630.35 | 1129291.18 |
| 93 | 2030-09 | 11959.30 | 4328.95 | 7630.35 | 1121660.84 |
| 94 | 2030-10 | 11930.05 | 4299.70 | 7630.35 | 1114030.49 |
| 95 | 2030-11 | 11900.80 | 4270.45 | 7630.35 | 1106400.15 |
| 96 | 2030-12 | 11871.55 | 4241.20 | 7630.35 | 1098769.80 |
| 97 | 2031-01 | 11842.30 | 4211.95 | 7630.35 | 1091139.45 |
| 98 | 2031-02 | 11813.05 | 4182.70 | 7630.35 | 1083509.11 |
| 99 | 2031-03 | 11783.80 | 4153.45 | 7630.35 | 1075878.76 |
| 100 | 2031-04 | 11754.55 | 4124.20 | 7630.35 | 1068248.42 |
| 101 | 2031-05 | 11725.30 | 4094.95 | 7630.35 | 1060618.07 |
| 102 | 2031-06 | 11696.05 | 4065.70 | 7630.35 | 1052987.73 |
| 103 | 2031-07 | 11666.80 | 4036.45 | 7630.35 | 1045357.38 |
| 104 | 2031-08 | 11637.55 | 4007.20 | 7630.35 | 1037727.03 |
| 105 | 2031-09 | 11608.30 | 3977.95 | 7630.35 | 1030096.69 |
| 106 | 2031-10 | 11579.05 | 3948.70 | 7630.35 | 1022466.34 |
| 107 | 2031-11 | 11549.80 | 3919.45 | 7630.35 | 1014836.00 |
| 108 | 2031-12 | 11520.55 | 3890.20 | 7630.35 | 1007205.65 |
| 109 | 2032-01 | 11491.30 | 3860.95 | 7630.35 | 999575.30 |
| 110 | 2032-02 | 11462.05 | 3831.71 | 7630.35 | 991944.96 |
| 111 | 2032-03 | 11432.80 | 3802.46 | 7630.35 | 984314.61 |
| 112 | 2032-04 | 11403.55 | 3773.21 | 7630.35 | 976684.27 |
| 113 | 2032-05 | 11374.30 | 3743.96 | 7630.35 | 969053.92 |
| 114 | 2032-06 | 11345.05 | 3714.71 | 7630.35 | 961423.57 |
| 115 | 2032-07 | 11315.80 | 3685.46 | 7630.35 | 953793.23 |
| 116 | 2032-08 | 11286.55 | 3656.21 | 7630.35 | 946162.88 |
| 117 | 2032-09 | 11257.30 | 3626.96 | 7630.35 | 938532.54 |
| 118 | 2032-10 | 11228.05 | 3597.71 | 7630.35 | 930902.19 |
| 119 | 2032-11 | 11198.80 | 3568.46 | 7630.35 | 923271.85 |
| 120 | 2032-12 | 11169.55 | 3539.21 | 7630.35 | 915641.50 |
| 121 | 2033-01 | 11140.30 | 3509.96 | 7630.35 | 908011.15 |
| 122 | 2033-02 | 11111.06 | 3480.71 | 7630.35 | 900380.81 |
| 123 | 2033-03 | 11081.81 | 3451.46 | 7630.35 | 892750.46 |
| 124 | 2033-04 | 11052.56 | 3422.21 | 7630.35 | 885120.12 |
| 125 | 2033-05 | 11023.31 | 3392.96 | 7630.35 | 877489.77 |
| 126 | 2033-06 | 10994.06 | 3363.71 | 7630.35 | 869859.42 |
| 127 | 2033-07 | 10964.81 | 3334.46 | 7630.35 | 862229.08 |
| 128 | 2033-08 | 10935.56 | 3305.21 | 7630.35 | 854598.73 |
| 129 | 2033-09 | 10906.31 | 3275.96 | 7630.35 | 846968.39 |
| 130 | 2033-10 | 10877.06 | 3246.71 | 7630.35 | 839338.04 |
| 131 | 2033-11 | 10847.81 | 3217.46 | 7630.35 | 831707.70 |
| 132 | 2033-12 | 10818.56 | 3188.21 | 7630.35 | 824077.35 |
| 133 | 2034-01 | 10789.31 | 3158.96 | 7630.35 | 816447.00 |
| 134 | 2034-02 | 10760.06 | 3129.71 | 7630.35 | 808816.66 |
| 135 | 2034-03 | 10730.81 | 3100.46 | 7630.35 | 801186.31 |
| 136 | 2034-04 | 10701.56 | 3071.21 | 7630.35 | 793555.97 |
| 137 | 2034-05 | 10672.31 | 3041.96 | 7630.35 | 785925.62 |
| 138 | 2034-06 | 10643.06 | 3012.71 | 7630.35 | 778295.27 |
| 139 | 2034-07 | 10613.81 | 2983.47 | 7630.35 | 770664.93 |
| 140 | 2034-08 | 10584.56 | 2954.22 | 7630.35 | 763034.58 |
| 141 | 2034-09 | 10555.31 | 2924.97 | 7630.35 | 755404.24 |
| 142 | 2034-10 | 10526.06 | 2895.72 | 7630.35 | 747773.89 |
| 143 | 2034-11 | 10496.81 | 2866.47 | 7630.35 | 740143.55 |
| 144 | 2034-12 | 10467.56 | 2837.22 | 7630.35 | 732513.20 |
| 145 | 2035-01 | 10438.31 | 2807.97 | 7630.35 | 724882.85 |
| 146 | 2035-02 | 10409.06 | 2778.72 | 7630.35 | 717252.51 |
| 147 | 2035-03 | 10379.81 | 2749.47 | 7630.35 | 709622.16 |
| 148 | 2035-04 | 10350.56 | 2720.22 | 7630.35 | 701991.82 |
| 149 | 2035-05 | 10321.31 | 2690.97 | 7630.35 | 694361.47 |
| 150 | 2035-06 | 10292.06 | 2661.72 | 7630.35 | 686731.13 |
| 151 | 2035-07 | 10262.82 | 2632.47 | 7630.35 | 679100.78 |
| 152 | 2035-08 | 10233.57 | 2603.22 | 7630.35 | 671470.43 |
| 153 | 2035-09 | 10204.32 | 2573.97 | 7630.35 | 663840.09 |
| 154 | 2035-10 | 10175.07 | 2544.72 | 7630.35 | 656209.74 |
| 155 | 2035-11 | 10145.82 | 2515.47 | 7630.35 | 648579.40 |
| 156 | 2035-12 | 10116.57 | 2486.22 | 7630.35 | 640949.05 |
| 157 | 2036-01 | 10087.32 | 2456.97 | 7630.35 | 633318.70 |
| 158 | 2036-02 | 10058.07 | 2427.72 | 7630.35 | 625688.36 |
| 159 | 2036-03 | 10028.82 | 2398.47 | 7630.35 | 618058.01 |
| 160 | 2036-04 | 9999.57 | 2369.22 | 7630.35 | 610427.67 |
| 161 | 2036-05 | 9970.32 | 2339.97 | 7630.35 | 602797.32 |
| 162 | 2036-06 | 9941.07 | 2310.72 | 7630.35 | 595166.97 |
| 163 | 2036-07 | 9911.82 | 2281.47 | 7630.35 | 587536.63 |
| 164 | 2036-08 | 9882.57 | 2252.22 | 7630.35 | 579906.28 |
| 165 | 2036-09 | 9853.32 | 2222.97 | 7630.35 | 572275.94 |
| 166 | 2036-10 | 9824.07 | 2193.72 | 7630.35 | 564645.59 |
| 167 | 2036-11 | 9794.82 | 2164.47 | 7630.35 | 557015.25 |
| 168 | 2036-12 | 9765.57 | 2135.23 | 7630.35 | 549384.90 |
| 169 | 2037-01 | 9736.32 | 2105.98 | 7630.35 | 541754.55 |
| 170 | 2037-02 | 9707.07 | 2076.73 | 7630.35 | 534124.21 |
| 171 | 2037-03 | 9677.82 | 2047.48 | 7630.35 | 526493.86 |
| 172 | 2037-04 | 9648.57 | 2018.23 | 7630.35 | 518863.52 |
| 173 | 2037-05 | 9619.32 | 1988.98 | 7630.35 | 511233.17 |
| 174 | 2037-06 | 9590.07 | 1959.73 | 7630.35 | 503602.82 |
| 175 | 2037-07 | 9560.82 | 1930.48 | 7630.35 | 495972.48 |
| 176 | 2037-08 | 9531.57 | 1901.23 | 7630.35 | 488342.13 |
| 177 | 2037-09 | 9502.32 | 1871.98 | 7630.35 | 480711.79 |
| 178 | 2037-10 | 9473.07 | 1842.73 | 7630.35 | 473081.44 |
| 179 | 2037-11 | 9443.82 | 1813.48 | 7630.35 | 465451.10 |
| 180 | 2037-12 | 9414.58 | 1784.23 | 7630.35 | 457820.75 |
| 181 | 2038-01 | 9385.33 | 1754.98 | 7630.35 | 450190.40 |
| 182 | 2038-02 | 9356.08 | 1725.73 | 7630.35 | 442560.06 |
| 183 | 2038-03 | 9326.83 | 1696.48 | 7630.35 | 434929.71 |
| 184 | 2038-04 | 9297.58 | 1667.23 | 7630.35 | 427299.37 |
| 185 | 2038-05 | 9268.33 | 1637.98 | 7630.35 | 419669.02 |
| 186 | 2038-06 | 9239.08 | 1608.73 | 7630.35 | 412038.67 |
| 187 | 2038-07 | 9209.83 | 1579.48 | 7630.35 | 404408.33 |
| 188 | 2038-08 | 9180.58 | 1550.23 | 7630.35 | 396777.98 |
| 189 | 2038-09 | 9151.33 | 1520.98 | 7630.35 | 389147.64 |
| 190 | 2038-10 | 9122.08 | 1491.73 | 7630.35 | 381517.29 |
| 191 | 2038-11 | 9092.83 | 1462.48 | 7630.35 | 373886.95 |
| 192 | 2038-12 | 9063.58 | 1433.23 | 7630.35 | 366256.60 |
| 193 | 2039-01 | 9034.33 | 1403.98 | 7630.35 | 358626.25 |
| 194 | 2039-02 | 9005.08 | 1374.73 | 7630.35 | 350995.91 |
| 195 | 2039-03 | 8975.83 | 1345.48 | 7630.35 | 343365.56 |
| 196 | 2039-04 | 8946.58 | 1316.23 | 7630.35 | 335735.22 |
| 197 | 2039-05 | 8917.33 | 1286.98 | 7630.35 | 328104.87 |
| 198 | 2039-06 | 8888.08 | 1257.74 | 7630.35 | 320474.52 |
| 199 | 2039-07 | 8858.83 | 1228.49 | 7630.35 | 312844.18 |
| 200 | 2039-08 | 8829.58 | 1199.24 | 7630.35 | 305213.83 |
| 201 | 2039-09 | 8800.33 | 1169.99 | 7630.35 | 297583.49 |
| 202 | 2039-10 | 8771.08 | 1140.74 | 7630.35 | 289953.14 |
| 203 | 2039-11 | 8741.83 | 1111.49 | 7630.35 | 282322.80 |
| 204 | 2039-12 | 8712.58 | 1082.24 | 7630.35 | 274692.45 |
| 205 | 2040-01 | 8683.33 | 1052.99 | 7630.35 | 267062.10 |
| 206 | 2040-02 | 8654.08 | 1023.74 | 7630.35 | 259431.76 |
| 207 | 2040-03 | 8624.83 | 994.49 | 7630.35 | 251801.41 |
| 208 | 2040-04 | 8595.58 | 965.24 | 7630.35 | 244171.07 |
| 209 | 2040-05 | 8566.33 | 935.99 | 7630.35 | 236540.72 |
| 210 | 2040-06 | 8537.09 | 906.74 | 7630.35 | 228910.38 |
| 211 | 2040-07 | 8507.84 | 877.49 | 7630.35 | 221280.03 |
| 212 | 2040-08 | 8478.59 | 848.24 | 7630.35 | 213649.68 |
| 213 | 2040-09 | 8449.34 | 818.99 | 7630.35 | 206019.34 |
| 214 | 2040-10 | 8420.09 | 789.74 | 7630.35 | 198388.99 |
| 215 | 2040-11 | 8390.84 | 760.49 | 7630.35 | 190758.65 |
| 216 | 2040-12 | 8361.59 | 731.24 | 7630.35 | 183128.30 |
| 217 | 2041-01 | 8332.34 | 701.99 | 7630.35 | 175497.95 |
| 218 | 2041-02 | 8303.09 | 672.74 | 7630.35 | 167867.61 |
| 219 | 2041-03 | 8273.84 | 643.49 | 7630.35 | 160237.26 |
| 220 | 2041-04 | 8244.59 | 614.24 | 7630.35 | 152606.92 |
| 221 | 2041-05 | 8215.34 | 584.99 | 7630.35 | 144976.57 |
| 222 | 2041-06 | 8186.09 | 555.74 | 7630.35 | 137346.22 |
| 223 | 2041-07 | 8156.84 | 526.49 | 7630.35 | 129715.88 |
| 224 | 2041-08 | 8127.59 | 497.24 | 7630.35 | 122085.53 |
| 225 | 2041-09 | 8098.34 | 467.99 | 7630.35 | 114455.19 |
| 226 | 2041-10 | 8069.09 | 438.74 | 7630.35 | 106824.84 |
| 227 | 2041-11 | 8039.84 | 409.50 | 7630.35 | 99194.50 |
| 228 | 2041-12 | 8010.59 | 380.25 | 7630.35 | 91564.15 |
| 229 | 2042-01 | 7981.34 | 351.00 | 7630.35 | 83933.80 |
| 230 | 2042-02 | 7952.09 | 321.75 | 7630.35 | 76303.46 |
| 231 | 2042-03 | 7922.84 | 292.50 | 7630.35 | 68673.11 |
| 232 | 2042-04 | 7893.59 | 263.25 | 7630.35 | 61042.77 |
| 233 | 2042-05 | 7864.34 | 234.00 | 7630.35 | 53412.42 |
| 234 | 2042-06 | 7835.09 | 204.75 | 7630.35 | 45782.07 |
| 235 | 2042-07 | 7805.84 | 175.50 | 7630.35 | 38151.73 |
| 236 | 2042-08 | 7776.59 | 146.25 | 7630.35 | 30521.38 |
| 237 | 2042-09 | 7747.34 | 117.00 | 7630.35 | 22891.04 |
| 238 | 2042-10 | 7718.09 | 87.75 | 7630.35 | 15260.69 |
| 239 | 2042-11 | 7688.85 | 58.50 | 7630.35 | 7630.35 |
| 240 | 2042-12 | 7659.60 | 29.25 | 7630.35 | 0.00 |