贷款40.86万（商业贷款）房贷，还款18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：40.86万
还款月数：18年
每月还款：2420.64元
利息总额：11.42万
本息合计：52.29万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-05 | 2420.64 | 970.53 | 1450.11 | 407192.89 |
| 2 | 2025-06 | 2420.64 | 967.08 | 1453.55 | 405739.34 |
| 3 | 2025-07 | 2420.64 | 963.63 | 1457.00 | 404282.33 |
| 4 | 2025-08 | 2420.64 | 960.17 | 1460.47 | 402821.87 |
| 5 | 2025-09 | 2420.64 | 956.70 | 1463.93 | 401357.94 |
| 6 | 2025-10 | 2420.64 | 953.23 | 1467.41 | 399890.52 |
| 7 | 2025-11 | 2420.64 | 949.74 | 1470.90 | 398419.63 |
| 8 | 2025-12 | 2420.64 | 946.25 | 1474.39 | 396945.24 |
| 9 | 2026-01 | 2420.64 | 942.74 | 1477.89 | 395467.35 |
| 10 | 2026-02 | 2420.64 | 939.23 | 1481.40 | 393985.95 |
| 11 | 2026-03 | 2420.64 | 935.72 | 1484.92 | 392501.03 |
| 12 | 2026-04 | 2420.64 | 932.19 | 1488.45 | 391012.58 |
| 13 | 2026-05 | 2420.64 | 928.65 | 1491.98 | 389520.60 |
| 14 | 2026-06 | 2420.64 | 925.11 | 1495.52 | 388025.08 |
| 15 | 2026-07 | 2420.64 | 921.56 | 1499.08 | 386526.00 |
| 16 | 2026-08 | 2420.64 | 918.00 | 1502.64 | 385023.37 |
| 17 | 2026-09 | 2420.64 | 914.43 | 1506.21 | 383517.16 |
| 18 | 2026-10 | 2420.64 | 910.85 | 1509.78 | 382007.38 |
| 19 | 2026-11 | 2420.64 | 907.27 | 1513.37 | 380494.01 |
| 20 | 2026-12 | 2420.64 | 903.67 | 1516.96 | 378977.05 |
| 21 | 2027-01 | 2420.64 | 900.07 | 1520.57 | 377456.48 |
| 22 | 2027-02 | 2420.64 | 896.46 | 1524.18 | 375932.31 |
| 23 | 2027-03 | 2420.64 | 892.84 | 1527.80 | 374404.51 |
| 24 | 2027-04 | 2420.64 | 889.21 | 1531.42 | 372873.09 |
| 25 | 2027-05 | 2420.64 | 885.57 | 1535.06 | 371338.02 |
| 26 | 2027-06 | 2420.64 | 881.93 | 1538.71 | 369799.32 |
| 27 | 2027-07 | 2420.64 | 878.27 | 1542.36 | 368256.95 |
| 28 | 2027-08 | 2420.64 | 874.61 | 1546.03 | 366710.93 |
| 29 | 2027-09 | 2420.64 | 870.94 | 1549.70 | 365161.23 |
| 30 | 2027-10 | 2420.64 | 867.26 | 1553.38 | 363607.85 |
| 31 | 2027-11 | 2420.64 | 863.57 | 1557.07 | 362050.79 |
| 32 | 2027-12 | 2420.64 | 859.87 | 1560.77 | 360490.02 |
| 33 | 2028-01 | 2420.64 | 856.16 | 1564.47 | 358925.55 |
| 34 | 2028-02 | 2420.64 | 852.45 | 1568.19 | 357357.36 |
| 35 | 2028-03 | 2420.64 | 848.72 | 1571.91 | 355785.45 |
| 36 | 2028-04 | 2420.64 | 844.99 | 1575.65 | 354209.80 |
| 37 | 2028-05 | 2420.64 | 841.25 | 1579.39 | 352630.42 |
| 38 | 2028-06 | 2420.64 | 837.50 | 1583.14 | 351047.28 |
| 39 | 2028-07 | 2420.64 | 833.74 | 1586.90 | 349460.38 |
| 40 | 2028-08 | 2420.64 | 829.97 | 1590.67 | 347869.71 |
| 41 | 2028-09 | 2420.64 | 826.19 | 1594.45 | 346275.27 |
| 42 | 2028-10 | 2420.64 | 822.40 | 1598.23 | 344677.04 |
| 43 | 2028-11 | 2420.64 | 818.61 | 1602.03 | 343075.01 |
| 44 | 2028-12 | 2420.64 | 814.80 | 1605.83 | 341469.18 |
| 45 | 2029-01 | 2420.64 | 810.99 | 1609.65 | 339859.53 |
| 46 | 2029-02 | 2420.64 | 807.17 | 1613.47 | 338246.06 |
| 47 | 2029-03 | 2420.64 | 803.33 | 1617.30 | 336628.76 |
| 48 | 2029-04 | 2420.64 | 799.49 | 1621.14 | 335007.62 |
| 49 | 2029-05 | 2420.64 | 795.64 | 1624.99 | 333382.62 |
| 50 | 2029-06 | 2420.64 | 791.78 | 1628.85 | 331753.77 |
| 51 | 2029-07 | 2420.64 | 787.92 | 1632.72 | 330121.05 |
| 52 | 2029-08 | 2420.64 | 784.04 | 1636.60 | 328484.45 |
| 53 | 2029-09 | 2420.64 | 780.15 | 1640.49 | 326843.97 |
| 54 | 2029-10 | 2420.64 | 776.25 | 1644.38 | 325199.59 |
| 55 | 2029-11 | 2420.64 | 772.35 | 1648.29 | 323551.30 |
| 56 | 2029-12 | 2420.64 | 768.43 | 1652.20 | 321899.10 |
| 57 | 2030-01 | 2420.64 | 764.51 | 1656.13 | 320242.97 |
| 58 | 2030-02 | 2420.64 | 760.58 | 1660.06 | 318582.92 |
| 59 | 2030-03 | 2420.64 | 756.63 | 1664.00 | 316918.92 |
| 60 | 2030-04 | 2420.64 | 752.68 | 1667.95 | 315250.96 |
| 61 | 2030-05 | 2420.64 | 748.72 | 1671.91 | 313579.05 |
| 62 | 2030-06 | 2420.64 | 744.75 | 1675.89 | 311903.16 |
| 63 | 2030-07 | 2420.64 | 740.77 | 1679.87 | 310223.30 |
| 64 | 2030-08 | 2420.64 | 736.78 | 1683.86 | 308539.44 |
| 65 | 2030-09 | 2420.64 | 732.78 | 1687.85 | 306851.59 |
| 66 | 2030-10 | 2420.64 | 728.77 | 1691.86 | 305159.72 |
| 67 | 2030-11 | 2420.64 | 724.75 | 1695.88 | 303463.84 |
| 68 | 2030-12 | 2420.64 | 720.73 | 1699.91 | 301763.93 |
| 69 | 2031-01 | 2420.64 | 716.69 | 1703.95 | 300059.99 |
| 70 | 2031-02 | 2420.64 | 712.64 | 1707.99 | 298351.99 |
| 71 | 2031-03 | 2420.64 | 708.59 | 1712.05 | 296639.94 |
| 72 | 2031-04 | 2420.64 | 704.52 | 1716.12 | 294923.83 |
| 73 | 2031-05 | 2420.64 | 700.44 | 1720.19 | 293203.64 |
| 74 | 2031-06 | 2420.64 | 696.36 | 1724.28 | 291479.36 |
| 75 | 2031-07 | 2420.64 | 692.26 | 1728.37 | 289750.99 |
| 76 | 2031-08 | 2420.64 | 688.16 | 1732.48 | 288018.51 |
| 77 | 2031-09 | 2420.64 | 684.04 | 1736.59 | 286281.92 |
| 78 | 2031-10 | 2420.64 | 679.92 | 1740.72 | 284541.20 |
| 79 | 2031-11 | 2420.64 | 675.79 | 1744.85 | 282796.35 |
| 80 | 2031-12 | 2420.64 | 671.64 | 1748.99 | 281047.36 |
| 81 | 2032-01 | 2420.64 | 667.49 | 1753.15 | 279294.21 |
| 82 | 2032-02 | 2420.64 | 663.32 | 1757.31 | 277536.90 |
| 83 | 2032-03 | 2420.64 | 659.15 | 1761.49 | 275775.41 |
| 84 | 2032-04 | 2420.64 | 654.97 | 1765.67 | 274009.74 |
| 85 | 2032-05 | 2420.64 | 650.77 | 1769.86 | 272239.88 |
| 86 | 2032-06 | 2420.64 | 646.57 | 1774.07 | 270465.81 |
| 87 | 2032-07 | 2420.64 | 642.36 | 1778.28 | 268687.54 |
| 88 | 2032-08 | 2420.64 | 638.13 | 1782.50 | 266905.03 |
| 89 | 2032-09 | 2420.64 | 633.90 | 1786.74 | 265118.30 |
| 90 | 2032-10 | 2420.64 | 629.66 | 1790.98 | 263327.32 |
| 91 | 2032-11 | 2420.64 | 625.40 | 1795.23 | 261532.08 |
| 92 | 2032-12 | 2420.64 | 621.14 | 1799.50 | 259732.59 |
| 93 | 2033-01 | 2420.64 | 616.86 | 1803.77 | 257928.82 |
| 94 | 2033-02 | 2420.64 | 612.58 | 1808.05 | 256120.76 |
| 95 | 2033-03 | 2420.64 | 608.29 | 1812.35 | 254308.41 |
| 96 | 2033-04 | 2420.64 | 603.98 | 1816.65 | 252491.76 |
| 97 | 2033-05 | 2420.64 | 599.67 | 1820.97 | 250670.79 |
| 98 | 2033-06 | 2420.64 | 595.34 | 1825.29 | 248845.50 |
| 99 | 2033-07 | 2420.64 | 591.01 | 1829.63 | 247015.87 |
| 100 | 2033-08 | 2420.64 | 586.66 | 1833.97 | 245181.90 |
| 101 | 2033-09 | 2420.64 | 582.31 | 1838.33 | 243343.57 |
| 102 | 2033-10 | 2420.64 | 577.94 | 1842.69 | 241500.88 |
| 103 | 2033-11 | 2420.64 | 573.56 | 1847.07 | 239653.80 |
| 104 | 2033-12 | 2420.64 | 569.18 | 1851.46 | 237802.35 |
| 105 | 2034-01 | 2420.64 | 564.78 | 1855.86 | 235946.49 |
| 106 | 2034-02 | 2420.64 | 560.37 | 1860.26 | 234086.23 |
| 107 | 2034-03 | 2420.64 | 555.95 | 1864.68 | 232221.55 |
| 108 | 2034-04 | 2420.64 | 551.53 | 1869.11 | 230352.44 |
| 109 | 2034-05 | 2420.64 | 547.09 | 1873.55 | 228478.89 |
| 110 | 2034-06 | 2420.64 | 542.64 | 1878.00 | 226600.89 |
| 111 | 2034-07 | 2420.64 | 538.18 | 1882.46 | 224718.43 |
| 112 | 2034-08 | 2420.64 | 533.71 | 1886.93 | 222831.50 |
| 113 | 2034-09 | 2420.64 | 529.22 | 1891.41 | 220940.09 |
| 114 | 2034-10 | 2420.64 | 524.73 | 1895.90 | 219044.19 |
| 115 | 2034-11 | 2420.64 | 520.23 | 1900.41 | 217143.78 |
| 116 | 2034-12 | 2420.64 | 515.72 | 1904.92 | 215238.86 |
| 117 | 2035-01 | 2420.64 | 511.19 | 1909.44 | 213329.42 |
| 118 | 2035-02 | 2420.64 | 506.66 | 1913.98 | 211415.44 |
| 119 | 2035-03 | 2420.64 | 502.11 | 1918.52 | 209496.92 |
| 120 | 2035-04 | 2420.64 | 497.56 | 1923.08 | 207573.84 |
| 121 | 2035-05 | 2420.64 | 492.99 | 1927.65 | 205646.19 |
| 122 | 2035-06 | 2420.64 | 488.41 | 1932.23 | 203713.97 |
| 123 | 2035-07 | 2420.64 | 483.82 | 1936.81 | 201777.15 |
| 124 | 2035-08 | 2420.64 | 479.22 | 1941.41 | 199835.74 |
| 125 | 2035-09 | 2420.64 | 474.61 | 1946.03 | 197889.71 |
| 126 | 2035-10 | 2420.64 | 469.99 | 1950.65 | 195939.06 |
| 127 | 2035-11 | 2420.64 | 465.36 | 1955.28 | 193983.78 |
| 128 | 2035-12 | 2420.64 | 460.71 | 1959.92 | 192023.86 |
| 129 | 2036-01 | 2420.64 | 456.06 | 1964.58 | 190059.28 |
| 130 | 2036-02 | 2420.64 | 451.39 | 1969.24 | 188090.03 |
| 131 | 2036-03 | 2420.64 | 446.71 | 1973.92 | 186116.11 |
| 132 | 2036-04 | 2420.64 | 442.03 | 1978.61 | 184137.50 |
| 133 | 2036-05 | 2420.64 | 437.33 | 1983.31 | 182154.19 |
| 134 | 2036-06 | 2420.64 | 432.62 | 1988.02 | 180166.17 |
| 135 | 2036-07 | 2420.64 | 427.89 | 1992.74 | 178173.43 |
| 136 | 2036-08 | 2420.64 | 423.16 | 1997.47 | 176175.96 |
| 137 | 2036-09 | 2420.64 | 418.42 | 2002.22 | 174173.74 |
| 138 | 2036-10 | 2420.64 | 413.66 | 2006.97 | 172166.77 |
| 139 | 2036-11 | 2420.64 | 408.90 | 2011.74 | 170155.03 |
| 140 | 2036-12 | 2420.64 | 404.12 | 2016.52 | 168138.51 |
| 141 | 2037-01 | 2420.64 | 399.33 | 2021.31 | 166117.20 |
| 142 | 2037-02 | 2420.64 | 394.53 | 2026.11 | 164091.10 |
| 143 | 2037-03 | 2420.64 | 389.72 | 2030.92 | 162060.18 |
| 144 | 2037-04 | 2420.64 | 384.89 | 2035.74 | 160024.43 |
| 145 | 2037-05 | 2420.64 | 380.06 | 2040.58 | 157983.86 |
| 146 | 2037-06 | 2420.64 | 375.21 | 2045.42 | 155938.43 |
| 147 | 2037-07 | 2420.64 | 370.35 | 2050.28 | 153888.15 |
| 148 | 2037-08 | 2420.64 | 365.48 | 2055.15 | 151833.00 |
| 149 | 2037-09 | 2420.64 | 360.60 | 2060.03 | 149772.97 |
| 150 | 2037-10 | 2420.64 | 355.71 | 2064.92 | 147708.04 |
| 151 | 2037-11 | 2420.64 | 350.81 | 2069.83 | 145638.21 |
| 152 | 2037-12 | 2420.64 | 345.89 | 2074.74 | 143563.47 |
| 153 | 2038-01 | 2420.64 | 340.96 | 2079.67 | 141483.80 |
| 154 | 2038-02 | 2420.64 | 336.02 | 2084.61 | 139399.19 |
| 155 | 2038-03 | 2420.64 | 331.07 | 2089.56 | 137309.62 |
| 156 | 2038-04 | 2420.64 | 326.11 | 2094.53 | 135215.10 |
| 157 | 2038-05 | 2420.64 | 321.14 | 2099.50 | 133115.60 |
| 158 | 2038-06 | 2420.64 | 316.15 | 2104.49 | 131011.11 |
| 159 | 2038-07 | 2420.64 | 311.15 | 2109.48 | 128901.63 |
| 160 | 2038-08 | 2420.64 | 306.14 | 2114.49 | 126787.13 |
| 161 | 2038-09 | 2420.64 | 301.12 | 2119.52 | 124667.62 |
| 162 | 2038-10 | 2420.64 | 296.09 | 2124.55 | 122543.07 |
| 163 | 2038-11 | 2420.64 | 291.04 | 2129.60 | 120413.47 |
| 164 | 2038-12 | 2420.64 | 285.98 | 2134.65 | 118278.82 |
| 165 | 2039-01 | 2420.64 | 280.91 | 2139.72 | 116139.09 |
| 166 | 2039-02 | 2420.64 | 275.83 | 2144.81 | 113994.29 |
| 167 | 2039-03 | 2420.64 | 270.74 | 2149.90 | 111844.39 |
| 168 | 2039-04 | 2420.64 | 265.63 | 2155.01 | 109689.38 |
| 169 | 2039-05 | 2420.64 | 260.51 | 2160.12 | 107529.26 |
| 170 | 2039-06 | 2420.64 | 255.38 | 2165.25 | 105364.01 |
| 171 | 2039-07 | 2420.64 | 250.24 | 2170.40 | 103193.61 |
| 172 | 2039-08 | 2420.64 | 245.08 | 2175.55 | 101018.06 |
| 173 | 2039-09 | 2420.64 | 239.92 | 2180.72 | 98837.34 |
| 174 | 2039-10 | 2420.64 | 234.74 | 2185.90 | 96651.45 |
| 175 | 2039-11 | 2420.64 | 229.55 | 2191.09 | 94460.36 |
| 176 | 2039-12 | 2420.64 | 224.34 | 2196.29 | 92264.06 |
| 177 | 2040-01 | 2420.64 | 219.13 | 2201.51 | 90062.56 |
| 178 | 2040-02 | 2420.64 | 213.90 | 2206.74 | 87855.82 |
| 179 | 2040-03 | 2420.64 | 208.66 | 2211.98 | 85643.84 |
| 180 | 2040-04 | 2420.64 | 203.40 | 2217.23 | 83426.61 |
| 181 | 2040-05 | 2420.64 | 198.14 | 2222.50 | 81204.11 |
| 182 | 2040-06 | 2420.64 | 192.86 | 2227.78 | 78976.34 |
| 183 | 2040-07 | 2420.64 | 187.57 | 2233.07 | 76743.27 |
| 184 | 2040-08 | 2420.64 | 182.27 | 2238.37 | 74504.90 |
| 185 | 2040-09 | 2420.64 | 176.95 | 2243.69 | 72261.21 |
| 186 | 2040-10 | 2420.64 | 171.62 | 2249.02 | 70012.20 |
| 187 | 2040-11 | 2420.64 | 166.28 | 2254.36 | 67757.84 |
| 188 | 2040-12 | 2420.64 | 160.92 | 2259.71 | 65498.13 |
| 189 | 2041-01 | 2420.64 | 155.56 | 2265.08 | 63233.05 |
| 190 | 2041-02 | 2420.64 | 150.18 | 2270.46 | 60962.60 |
| 191 | 2041-03 | 2420.64 | 144.79 | 2275.85 | 58686.75 |
| 192 | 2041-04 | 2420.64 | 139.38 | 2281.25 | 56405.49 |
| 193 | 2041-05 | 2420.64 | 133.96 | 2286.67 | 54118.82 |
| 194 | 2041-06 | 2420.64 | 128.53 | 2292.10 | 51826.71 |
| 195 | 2041-07 | 2420.64 | 123.09 | 2297.55 | 49529.17 |
| 196 | 2041-08 | 2420.64 | 117.63 | 2303.00 | 47226.16 |
| 197 | 2041-09 | 2420.64 | 112.16 | 2308.47 | 44917.69 |
| 198 | 2041-10 | 2420.64 | 106.68 | 2313.96 | 42603.73 |
| 199 | 2041-11 | 2420.64 | 101.18 | 2319.45 | 40284.28 |
| 200 | 2041-12 | 2420.64 | 95.68 | 2324.96 | 37959.32 |
| 201 | 2042-01 | 2420.64 | 90.15 | 2330.48 | 35628.84 |
| 202 | 2042-02 | 2420.64 | 84.62 | 2336.02 | 33292.82 |
| 203 | 2042-03 | 2420.64 | 79.07 | 2341.57 | 30951.26 |
| 204 | 2042-04 | 2420.64 | 73.51 | 2347.13 | 28604.13 |
| 205 | 2042-05 | 2420.64 | 67.93 | 2352.70 | 26251.43 |
| 206 | 2042-06 | 2420.64 | 62.35 | 2358.29 | 23893.14 |
| 207 | 2042-07 | 2420.64 | 56.75 | 2363.89 | 21529.25 |
| 208 | 2042-08 | 2420.64 | 51.13 | 2369.50 | 19159.75 |
| 209 | 2042-09 | 2420.64 | 45.50 | 2375.13 | 16784.62 |
| 210 | 2042-10 | 2420.64 | 39.86 | 2380.77 | 14403.85 |
| 211 | 2042-11 | 2420.64 | 34.21 | 2386.43 | 12017.42 |
| 212 | 2042-12 | 2420.64 | 28.54 | 2392.09 | 9625.32 |
| 213 | 2043-01 | 2420.64 | 22.86 | 2397.78 | 7227.55 |
| 214 | 2043-02 | 2420.64 | 17.17 | 2403.47 | 4824.08 |
| 215 | 2043-03 | 2420.64 | 11.46 | 2409.18 | 2414.90 |
| 216 | 2043-04 | 2420.64 | 5.74 | 2414.90 | 0.00 |
等额本金还款方式：
贷款总额：40.86万
还款月数：18年
首月还款：2862.39元
每月递减：4.49元
利息总额：10.53万
本息合计：51.39万
节省利息：8912.11元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-05 | 2862.39 | 970.53 | 1891.87 | 406751.13 |
| 2 | 2025-06 | 2857.90 | 966.03 | 1891.87 | 404859.27 |
| 3 | 2025-07 | 2853.41 | 961.54 | 1891.87 | 402967.40 |
| 4 | 2025-08 | 2848.91 | 957.05 | 1891.87 | 401075.54 |
| 5 | 2025-09 | 2844.42 | 952.55 | 1891.87 | 399183.67 |
| 6 | 2025-10 | 2839.93 | 948.06 | 1891.87 | 397291.81 |
| 7 | 2025-11 | 2835.43 | 943.57 | 1891.87 | 395399.94 |
| 8 | 2025-12 | 2830.94 | 939.07 | 1891.87 | 393508.07 |
| 9 | 2026-01 | 2826.45 | 934.58 | 1891.87 | 391616.21 |
| 10 | 2026-02 | 2821.95 | 930.09 | 1891.87 | 389724.34 |
| 11 | 2026-03 | 2817.46 | 925.60 | 1891.87 | 387832.48 |
| 12 | 2026-04 | 2812.97 | 921.10 | 1891.87 | 385940.61 |
| 13 | 2026-05 | 2808.47 | 916.61 | 1891.87 | 384048.75 |
| 14 | 2026-06 | 2803.98 | 912.12 | 1891.87 | 382156.88 |
| 15 | 2026-07 | 2799.49 | 907.62 | 1891.87 | 380265.01 |
| 16 | 2026-08 | 2795.00 | 903.13 | 1891.87 | 378373.15 |
| 17 | 2026-09 | 2790.50 | 898.64 | 1891.87 | 376481.28 |
| 18 | 2026-10 | 2786.01 | 894.14 | 1891.87 | 374589.42 |
| 19 | 2026-11 | 2781.52 | 889.65 | 1891.87 | 372697.55 |
| 20 | 2026-12 | 2777.02 | 885.16 | 1891.87 | 370805.69 |
| 21 | 2027-01 | 2772.53 | 880.66 | 1891.87 | 368913.82 |
| 22 | 2027-02 | 2768.04 | 876.17 | 1891.87 | 367021.95 |
| 23 | 2027-03 | 2763.54 | 871.68 | 1891.87 | 365130.09 |
| 24 | 2027-04 | 2759.05 | 867.18 | 1891.87 | 363238.22 |
| 25 | 2027-05 | 2754.56 | 862.69 | 1891.87 | 361346.36 |
| 26 | 2027-06 | 2750.06 | 858.20 | 1891.87 | 359454.49 |
| 27 | 2027-07 | 2745.57 | 853.70 | 1891.87 | 357562.63 |
| 28 | 2027-08 | 2741.08 | 849.21 | 1891.87 | 355670.76 |
| 29 | 2027-09 | 2736.58 | 844.72 | 1891.87 | 353778.89 |
| 30 | 2027-10 | 2732.09 | 840.22 | 1891.87 | 351887.03 |
| 31 | 2027-11 | 2727.60 | 835.73 | 1891.87 | 349995.16 |
| 32 | 2027-12 | 2723.10 | 831.24 | 1891.87 | 348103.30 |
| 33 | 2028-01 | 2718.61 | 826.75 | 1891.87 | 346211.43 |
| 34 | 2028-02 | 2714.12 | 822.25 | 1891.87 | 344319.56 |
| 35 | 2028-03 | 2709.62 | 817.76 | 1891.87 | 342427.70 |
| 36 | 2028-04 | 2705.13 | 813.27 | 1891.87 | 340535.83 |
| 37 | 2028-05 | 2700.64 | 808.77 | 1891.87 | 338643.97 |
| 38 | 2028-06 | 2696.15 | 804.28 | 1891.87 | 336752.10 |
| 39 | 2028-07 | 2691.65 | 799.79 | 1891.87 | 334860.24 |
| 40 | 2028-08 | 2687.16 | 795.29 | 1891.87 | 332968.37 |
| 41 | 2028-09 | 2682.67 | 790.80 | 1891.87 | 331076.50 |
| 42 | 2028-10 | 2678.17 | 786.31 | 1891.87 | 329184.64 |
| 43 | 2028-11 | 2673.68 | 781.81 | 1891.87 | 327292.77 |
| 44 | 2028-12 | 2669.19 | 777.32 | 1891.87 | 325400.91 |
| 45 | 2029-01 | 2664.69 | 772.83 | 1891.87 | 323509.04 |
| 46 | 2029-02 | 2660.20 | 768.33 | 1891.87 | 321617.18 |
| 47 | 2029-03 | 2655.71 | 763.84 | 1891.87 | 319725.31 |
| 48 | 2029-04 | 2651.21 | 759.35 | 1891.87 | 317833.44 |
| 49 | 2029-05 | 2646.72 | 754.85 | 1891.87 | 315941.58 |
| 50 | 2029-06 | 2642.23 | 750.36 | 1891.87 | 314049.71 |
| 51 | 2029-07 | 2637.73 | 745.87 | 1891.87 | 312157.85 |
| 52 | 2029-08 | 2633.24 | 741.37 | 1891.87 | 310265.98 |
| 53 | 2029-09 | 2628.75 | 736.88 | 1891.87 | 308374.12 |
| 54 | 2029-10 | 2624.25 | 732.39 | 1891.87 | 306482.25 |
| 55 | 2029-11 | 2619.76 | 727.90 | 1891.87 | 304590.38 |
| 56 | 2029-12 | 2615.27 | 723.40 | 1891.87 | 302698.52 |
| 57 | 2030-01 | 2610.77 | 718.91 | 1891.87 | 300806.65 |
| 58 | 2030-02 | 2606.28 | 714.42 | 1891.87 | 298914.79 |
| 59 | 2030-03 | 2601.79 | 709.92 | 1891.87 | 297022.92 |
| 60 | 2030-04 | 2597.30 | 705.43 | 1891.87 | 295131.06 |
| 61 | 2030-05 | 2592.80 | 700.94 | 1891.87 | 293239.19 |
| 62 | 2030-06 | 2588.31 | 696.44 | 1891.87 | 291347.32 |
| 63 | 2030-07 | 2583.82 | 691.95 | 1891.87 | 289455.46 |
| 64 | 2030-08 | 2579.32 | 687.46 | 1891.87 | 287563.59 |
| 65 | 2030-09 | 2574.83 | 682.96 | 1891.87 | 285671.73 |
| 66 | 2030-10 | 2570.34 | 678.47 | 1891.87 | 283779.86 |
| 67 | 2030-11 | 2565.84 | 673.98 | 1891.87 | 281888.00 |
| 68 | 2030-12 | 2561.35 | 669.48 | 1891.87 | 279996.13 |
| 69 | 2031-01 | 2556.86 | 664.99 | 1891.87 | 278104.26 |
| 70 | 2031-02 | 2552.36 | 660.50 | 1891.87 | 276212.40 |
| 71 | 2031-03 | 2547.87 | 656.00 | 1891.87 | 274320.53 |
| 72 | 2031-04 | 2543.38 | 651.51 | 1891.87 | 272428.67 |
| 73 | 2031-05 | 2538.88 | 647.02 | 1891.87 | 270536.80 |
| 74 | 2031-06 | 2534.39 | 642.52 | 1891.87 | 268644.94 |
| 75 | 2031-07 | 2529.90 | 638.03 | 1891.87 | 266753.07 |
| 76 | 2031-08 | 2525.40 | 633.54 | 1891.87 | 264861.20 |
| 77 | 2031-09 | 2520.91 | 629.05 | 1891.87 | 262969.34 |
| 78 | 2031-10 | 2516.42 | 624.55 | 1891.87 | 261077.47 |
| 79 | 2031-11 | 2511.92 | 620.06 | 1891.87 | 259185.61 |
| 80 | 2031-12 | 2507.43 | 615.57 | 1891.87 | 257293.74 |
| 81 | 2032-01 | 2502.94 | 611.07 | 1891.87 | 255401.88 |
| 82 | 2032-02 | 2498.45 | 606.58 | 1891.87 | 253510.01 |
| 83 | 2032-03 | 2493.95 | 602.09 | 1891.87 | 251618.14 |
| 84 | 2032-04 | 2489.46 | 597.59 | 1891.87 | 249726.28 |
| 85 | 2032-05 | 2484.97 | 593.10 | 1891.87 | 247834.41 |
| 86 | 2032-06 | 2480.47 | 588.61 | 1891.87 | 245942.55 |
| 87 | 2032-07 | 2475.98 | 584.11 | 1891.87 | 244050.68 |
| 88 | 2032-08 | 2471.49 | 579.62 | 1891.87 | 242158.81 |
| 89 | 2032-09 | 2466.99 | 575.13 | 1891.87 | 240266.95 |
| 90 | 2032-10 | 2462.50 | 570.63 | 1891.87 | 238375.08 |
| 91 | 2032-11 | 2458.01 | 566.14 | 1891.87 | 236483.22 |
| 92 | 2032-12 | 2453.51 | 561.65 | 1891.87 | 234591.35 |
| 93 | 2033-01 | 2449.02 | 557.15 | 1891.87 | 232699.49 |
| 94 | 2033-02 | 2444.53 | 552.66 | 1891.87 | 230807.62 |
| 95 | 2033-03 | 2440.03 | 548.17 | 1891.87 | 228915.75 |
| 96 | 2033-04 | 2435.54 | 543.67 | 1891.87 | 227023.89 |
| 97 | 2033-05 | 2431.05 | 539.18 | 1891.87 | 225132.02 |
| 98 | 2033-06 | 2426.55 | 534.69 | 1891.87 | 223240.16 |
| 99 | 2033-07 | 2422.06 | 530.20 | 1891.87 | 221348.29 |
| 100 | 2033-08 | 2417.57 | 525.70 | 1891.87 | 219456.43 |
| 101 | 2033-09 | 2413.07 | 521.21 | 1891.87 | 217564.56 |
| 102 | 2033-10 | 2408.58 | 516.72 | 1891.87 | 215672.69 |
| 103 | 2033-11 | 2404.09 | 512.22 | 1891.87 | 213780.83 |
| 104 | 2033-12 | 2399.60 | 507.73 | 1891.87 | 211888.96 |
| 105 | 2034-01 | 2395.10 | 503.24 | 1891.87 | 209997.10 |
| 106 | 2034-02 | 2390.61 | 498.74 | 1891.87 | 208105.23 |
| 107 | 2034-03 | 2386.12 | 494.25 | 1891.87 | 206213.37 |
| 108 | 2034-04 | 2381.62 | 489.76 | 1891.87 | 204321.50 |
| 109 | 2034-05 | 2377.13 | 485.26 | 1891.87 | 202429.63 |
| 110 | 2034-06 | 2372.64 | 480.77 | 1891.87 | 200537.77 |
| 111 | 2034-07 | 2368.14 | 476.28 | 1891.87 | 198645.90 |
| 112 | 2034-08 | 2363.65 | 471.78 | 1891.87 | 196754.04 |
| 113 | 2034-09 | 2359.16 | 467.29 | 1891.87 | 194862.17 |
| 114 | 2034-10 | 2354.66 | 462.80 | 1891.87 | 192970.31 |
| 115 | 2034-11 | 2350.17 | 458.30 | 1891.87 | 191078.44 |
| 116 | 2034-12 | 2345.68 | 453.81 | 1891.87 | 189186.57 |
| 117 | 2035-01 | 2341.18 | 449.32 | 1891.87 | 187294.71 |
| 118 | 2035-02 | 2336.69 | 444.82 | 1891.87 | 185402.84 |
| 119 | 2035-03 | 2332.20 | 440.33 | 1891.87 | 183510.98 |
| 120 | 2035-04 | 2327.70 | 435.84 | 1891.87 | 181619.11 |
| 121 | 2035-05 | 2323.21 | 431.35 | 1891.87 | 179727.25 |
| 122 | 2035-06 | 2318.72 | 426.85 | 1891.87 | 177835.38 |
| 123 | 2035-07 | 2314.22 | 422.36 | 1891.87 | 175943.51 |
| 124 | 2035-08 | 2309.73 | 417.87 | 1891.87 | 174051.65 |
| 125 | 2035-09 | 2305.24 | 413.37 | 1891.87 | 172159.78 |
| 126 | 2035-10 | 2300.75 | 408.88 | 1891.87 | 170267.92 |
| 127 | 2035-11 | 2296.25 | 404.39 | 1891.87 | 168376.05 |
| 128 | 2035-12 | 2291.76 | 399.89 | 1891.87 | 166484.19 |
| 129 | 2036-01 | 2287.27 | 395.40 | 1891.87 | 164592.32 |
| 130 | 2036-02 | 2282.77 | 390.91 | 1891.87 | 162700.45 |
| 131 | 2036-03 | 2278.28 | 386.41 | 1891.87 | 160808.59 |
| 132 | 2036-04 | 2273.79 | 381.92 | 1891.87 | 158916.72 |
| 133 | 2036-05 | 2269.29 | 377.43 | 1891.87 | 157024.86 |
| 134 | 2036-06 | 2264.80 | 372.93 | 1891.87 | 155132.99 |
| 135 | 2036-07 | 2260.31 | 368.44 | 1891.87 | 153241.13 |
| 136 | 2036-08 | 2255.81 | 363.95 | 1891.87 | 151349.26 |
| 137 | 2036-09 | 2251.32 | 359.45 | 1891.87 | 149457.39 |
| 138 | 2036-10 | 2246.83 | 354.96 | 1891.87 | 147565.53 |
| 139 | 2036-11 | 2242.33 | 350.47 | 1891.87 | 145673.66 |
| 140 | 2036-12 | 2237.84 | 345.97 | 1891.87 | 143781.80 |
| 141 | 2037-01 | 2233.35 | 341.48 | 1891.87 | 141889.93 |
| 142 | 2037-02 | 2228.85 | 336.99 | 1891.87 | 139998.06 |
| 143 | 2037-03 | 2224.36 | 332.50 | 1891.87 | 138106.20 |
| 144 | 2037-04 | 2219.87 | 328.00 | 1891.87 | 136214.33 |
| 145 | 2037-05 | 2215.37 | 323.51 | 1891.87 | 134322.47 |
| 146 | 2037-06 | 2210.88 | 319.02 | 1891.87 | 132430.60 |
| 147 | 2037-07 | 2206.39 | 314.52 | 1891.87 | 130538.74 |
| 148 | 2037-08 | 2201.90 | 310.03 | 1891.87 | 128646.87 |
| 149 | 2037-09 | 2197.40 | 305.54 | 1891.87 | 126755.00 |
| 150 | 2037-10 | 2192.91 | 301.04 | 1891.87 | 124863.14 |
| 151 | 2037-11 | 2188.42 | 296.55 | 1891.87 | 122971.27 |
| 152 | 2037-12 | 2183.92 | 292.06 | 1891.87 | 121079.41 |
| 153 | 2038-01 | 2179.43 | 287.56 | 1891.87 | 119187.54 |
| 154 | 2038-02 | 2174.94 | 283.07 | 1891.87 | 117295.68 |
| 155 | 2038-03 | 2170.44 | 278.58 | 1891.87 | 115403.81 |
| 156 | 2038-04 | 2165.95 | 274.08 | 1891.87 | 113511.94 |
| 157 | 2038-05 | 2161.46 | 269.59 | 1891.87 | 111620.08 |
| 158 | 2038-06 | 2156.96 | 265.10 | 1891.87 | 109728.21 |
| 159 | 2038-07 | 2152.47 | 260.60 | 1891.87 | 107836.35 |
| 160 | 2038-08 | 2147.98 | 256.11 | 1891.87 | 105944.48 |
| 161 | 2038-09 | 2143.48 | 251.62 | 1891.87 | 104052.62 |
| 162 | 2038-10 | 2138.99 | 247.12 | 1891.87 | 102160.75 |
| 163 | 2038-11 | 2134.50 | 242.63 | 1891.87 | 100268.88 |
| 164 | 2038-12 | 2130.00 | 238.14 | 1891.87 | 98377.02 |
| 165 | 2039-01 | 2125.51 | 233.65 | 1891.87 | 96485.15 |
| 166 | 2039-02 | 2121.02 | 229.15 | 1891.87 | 94593.29 |
| 167 | 2039-03 | 2116.52 | 224.66 | 1891.87 | 92701.42 |
| 168 | 2039-04 | 2112.03 | 220.17 | 1891.87 | 90809.56 |
| 169 | 2039-05 | 2107.54 | 215.67 | 1891.87 | 88917.69 |
| 170 | 2039-06 | 2103.05 | 211.18 | 1891.87 | 87025.82 |
| 171 | 2039-07 | 2098.55 | 206.69 | 1891.87 | 85133.96 |
| 172 | 2039-08 | 2094.06 | 202.19 | 1891.87 | 83242.09 |
| 173 | 2039-09 | 2089.57 | 197.70 | 1891.87 | 81350.23 |
| 174 | 2039-10 | 2085.07 | 193.21 | 1891.87 | 79458.36 |
| 175 | 2039-11 | 2080.58 | 188.71 | 1891.87 | 77566.50 |
| 176 | 2039-12 | 2076.09 | 184.22 | 1891.87 | 75674.63 |
| 177 | 2040-01 | 2071.59 | 179.73 | 1891.87 | 73782.76 |
| 178 | 2040-02 | 2067.10 | 175.23 | 1891.87 | 71890.90 |
| 179 | 2040-03 | 2062.61 | 170.74 | 1891.87 | 69999.03 |
| 180 | 2040-04 | 2058.11 | 166.25 | 1891.87 | 68107.17 |
| 181 | 2040-05 | 2053.62 | 161.75 | 1891.87 | 66215.30 |
| 182 | 2040-06 | 2049.13 | 157.26 | 1891.87 | 64323.44 |
| 183 | 2040-07 | 2044.63 | 152.77 | 1891.87 | 62431.57 |
| 184 | 2040-08 | 2040.14 | 148.27 | 1891.87 | 60539.70 |
| 185 | 2040-09 | 2035.65 | 143.78 | 1891.87 | 58647.84 |
| 186 | 2040-10 | 2031.15 | 139.29 | 1891.87 | 56755.97 |
| 187 | 2040-11 | 2026.66 | 134.80 | 1891.87 | 54864.11 |
| 188 | 2040-12 | 2022.17 | 130.30 | 1891.87 | 52972.24 |
| 189 | 2041-01 | 2017.67 | 125.81 | 1891.87 | 51080.38 |
| 190 | 2041-02 | 2013.18 | 121.32 | 1891.87 | 49188.51 |
| 191 | 2041-03 | 2008.69 | 116.82 | 1891.87 | 47296.64 |
| 192 | 2041-04 | 2004.20 | 112.33 | 1891.87 | 45404.78 |
| 193 | 2041-05 | 1999.70 | 107.84 | 1891.87 | 43512.91 |
| 194 | 2041-06 | 1995.21 | 103.34 | 1891.87 | 41621.05 |
| 195 | 2041-07 | 1990.72 | 98.85 | 1891.87 | 39729.18 |
| 196 | 2041-08 | 1986.22 | 94.36 | 1891.87 | 37837.31 |
| 197 | 2041-09 | 1981.73 | 89.86 | 1891.87 | 35945.45 |
| 198 | 2041-10 | 1977.24 | 85.37 | 1891.87 | 34053.58 |
| 199 | 2041-11 | 1972.74 | 80.88 | 1891.87 | 32161.72 |
| 200 | 2041-12 | 1968.25 | 76.38 | 1891.87 | 30269.85 |
| 201 | 2042-01 | 1963.76 | 71.89 | 1891.87 | 28377.99 |
| 202 | 2042-02 | 1959.26 | 67.40 | 1891.87 | 26486.12 |
| 203 | 2042-03 | 1954.77 | 62.90 | 1891.87 | 24594.25 |
| 204 | 2042-04 | 1950.28 | 58.41 | 1891.87 | 22702.39 |
| 205 | 2042-05 | 1945.78 | 53.92 | 1891.87 | 20810.52 |
| 206 | 2042-06 | 1941.29 | 49.42 | 1891.87 | 18918.66 |
| 207 | 2042-07 | 1936.80 | 44.93 | 1891.87 | 17026.79 |
| 208 | 2042-08 | 1932.30 | 40.44 | 1891.87 | 15134.93 |
| 209 | 2042-09 | 1927.81 | 35.95 | 1891.87 | 13243.06 |
| 210 | 2042-10 | 1923.32 | 31.45 | 1891.87 | 11351.19 |
| 211 | 2042-11 | 1918.82 | 26.96 | 1891.87 | 9459.33 |
| 212 | 2042-12 | 1914.33 | 22.47 | 1891.87 | 7567.46 |
| 213 | 2043-01 | 1909.84 | 17.97 | 1891.87 | 5675.60 |
| 214 | 2043-02 | 1905.35 | 13.48 | 1891.87 | 3783.73 |
| 215 | 2043-03 | 1900.85 | 8.99 | 1891.87 | 1891.87 |
| 216 | 2043-04 | 1896.36 | 4.49 | 1891.87 | 0.00 |