贷款50万（商业贷款）房贷，还款18年7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：50万
还款月数：18年7个月
每月还款：3259.85元
利息总额：22.69万
本息合计：72.69万
| 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 | 3259.85 | 1791.67 | 1468.18 | 498531.82 |
| 2 | 2025-06 | 3259.85 | 1786.41 | 1473.45 | 497058.37 |
| 3 | 2025-07 | 3259.85 | 1781.13 | 1478.73 | 495579.65 |
| 4 | 2025-08 | 3259.85 | 1775.83 | 1484.02 | 494095.62 |
| 5 | 2025-09 | 3259.85 | 1770.51 | 1489.34 | 492606.28 |
| 6 | 2025-10 | 3259.85 | 1765.17 | 1494.68 | 491111.60 |
| 7 | 2025-11 | 3259.85 | 1759.82 | 1500.03 | 489611.57 |
| 8 | 2025-12 | 3259.85 | 1754.44 | 1505.41 | 488106.16 |
| 9 | 2026-01 | 3259.85 | 1749.05 | 1510.80 | 486595.35 |
| 10 | 2026-02 | 3259.85 | 1743.63 | 1516.22 | 485079.14 |
| 11 | 2026-03 | 3259.85 | 1738.20 | 1521.65 | 483557.49 |
| 12 | 2026-04 | 3259.85 | 1732.75 | 1527.10 | 482030.38 |
| 13 | 2026-05 | 3259.85 | 1727.28 | 1532.58 | 480497.81 |
| 14 | 2026-06 | 3259.85 | 1721.78 | 1538.07 | 478959.74 |
| 15 | 2026-07 | 3259.85 | 1716.27 | 1543.58 | 477416.16 |
| 16 | 2026-08 | 3259.85 | 1710.74 | 1549.11 | 475867.05 |
| 17 | 2026-09 | 3259.85 | 1705.19 | 1554.66 | 474312.39 |
| 18 | 2026-10 | 3259.85 | 1699.62 | 1560.23 | 472752.16 |
| 19 | 2026-11 | 3259.85 | 1694.03 | 1565.82 | 471186.34 |
| 20 | 2026-12 | 3259.85 | 1688.42 | 1571.43 | 469614.91 |
| 21 | 2027-01 | 3259.85 | 1682.79 | 1577.06 | 468037.84 |
| 22 | 2027-02 | 3259.85 | 1677.14 | 1582.72 | 466455.13 |
| 23 | 2027-03 | 3259.85 | 1671.46 | 1588.39 | 464866.74 |
| 24 | 2027-04 | 3259.85 | 1665.77 | 1594.08 | 463272.66 |
| 25 | 2027-05 | 3259.85 | 1660.06 | 1599.79 | 461672.87 |
| 26 | 2027-06 | 3259.85 | 1654.33 | 1605.52 | 460067.35 |
| 27 | 2027-07 | 3259.85 | 1648.57 | 1611.28 | 458456.07 |
| 28 | 2027-08 | 3259.85 | 1642.80 | 1617.05 | 456839.02 |
| 29 | 2027-09 | 3259.85 | 1637.01 | 1622.84 | 455216.18 |
| 30 | 2027-10 | 3259.85 | 1631.19 | 1628.66 | 453587.52 |
| 31 | 2027-11 | 3259.85 | 1625.36 | 1634.50 | 451953.02 |
| 32 | 2027-12 | 3259.85 | 1619.50 | 1640.35 | 450312.67 |
| 33 | 2028-01 | 3259.85 | 1613.62 | 1646.23 | 448666.44 |
| 34 | 2028-02 | 3259.85 | 1607.72 | 1652.13 | 447014.31 |
| 35 | 2028-03 | 3259.85 | 1601.80 | 1658.05 | 445356.26 |
| 36 | 2028-04 | 3259.85 | 1595.86 | 1663.99 | 443692.27 |
| 37 | 2028-05 | 3259.85 | 1589.90 | 1669.95 | 442022.32 |
| 38 | 2028-06 | 3259.85 | 1583.91 | 1675.94 | 440346.38 |
| 39 | 2028-07 | 3259.85 | 1577.91 | 1681.94 | 438664.43 |
| 40 | 2028-08 | 3259.85 | 1571.88 | 1687.97 | 436976.46 |
| 41 | 2028-09 | 3259.85 | 1565.83 | 1694.02 | 435282.45 |
| 42 | 2028-10 | 3259.85 | 1559.76 | 1700.09 | 433582.36 |
| 43 | 2028-11 | 3259.85 | 1553.67 | 1706.18 | 431876.18 |
| 44 | 2028-12 | 3259.85 | 1547.56 | 1712.29 | 430163.88 |
| 45 | 2029-01 | 3259.85 | 1541.42 | 1718.43 | 428445.45 |
| 46 | 2029-02 | 3259.85 | 1535.26 | 1724.59 | 426720.86 |
| 47 | 2029-03 | 3259.85 | 1529.08 | 1730.77 | 424990.10 |
| 48 | 2029-04 | 3259.85 | 1522.88 | 1736.97 | 423253.13 |
| 49 | 2029-05 | 3259.85 | 1516.66 | 1743.19 | 421509.93 |
| 50 | 2029-06 | 3259.85 | 1510.41 | 1749.44 | 419760.49 |
| 51 | 2029-07 | 3259.85 | 1504.14 | 1755.71 | 418004.78 |
| 52 | 2029-08 | 3259.85 | 1497.85 | 1762.00 | 416242.78 |
| 53 | 2029-09 | 3259.85 | 1491.54 | 1768.31 | 414474.47 |
| 54 | 2029-10 | 3259.85 | 1485.20 | 1774.65 | 412699.82 |
| 55 | 2029-11 | 3259.85 | 1478.84 | 1781.01 | 410918.81 |
| 56 | 2029-12 | 3259.85 | 1472.46 | 1787.39 | 409131.42 |
| 57 | 2030-01 | 3259.85 | 1466.05 | 1793.80 | 407337.62 |
| 58 | 2030-02 | 3259.85 | 1459.63 | 1800.22 | 405537.40 |
| 59 | 2030-03 | 3259.85 | 1453.18 | 1806.68 | 403730.72 |
| 60 | 2030-04 | 3259.85 | 1446.70 | 1813.15 | 401917.57 |
| 61 | 2030-05 | 3259.85 | 1440.20 | 1819.65 | 400097.92 |
| 62 | 2030-06 | 3259.85 | 1433.68 | 1826.17 | 398271.76 |
| 63 | 2030-07 | 3259.85 | 1427.14 | 1832.71 | 396439.05 |
| 64 | 2030-08 | 3259.85 | 1420.57 | 1839.28 | 394599.77 |
| 65 | 2030-09 | 3259.85 | 1413.98 | 1845.87 | 392753.90 |
| 66 | 2030-10 | 3259.85 | 1407.37 | 1852.48 | 390901.42 |
| 67 | 2030-11 | 3259.85 | 1400.73 | 1859.12 | 389042.30 |
| 68 | 2030-12 | 3259.85 | 1394.07 | 1865.78 | 387176.52 |
| 69 | 2031-01 | 3259.85 | 1387.38 | 1872.47 | 385304.05 |
| 70 | 2031-02 | 3259.85 | 1380.67 | 1879.18 | 383424.87 |
| 71 | 2031-03 | 3259.85 | 1373.94 | 1885.91 | 381538.96 |
| 72 | 2031-04 | 3259.85 | 1367.18 | 1892.67 | 379646.29 |
| 73 | 2031-05 | 3259.85 | 1360.40 | 1899.45 | 377746.84 |
| 74 | 2031-06 | 3259.85 | 1353.59 | 1906.26 | 375840.58 |
| 75 | 2031-07 | 3259.85 | 1346.76 | 1913.09 | 373927.49 |
| 76 | 2031-08 | 3259.85 | 1339.91 | 1919.94 | 372007.55 |
| 77 | 2031-09 | 3259.85 | 1333.03 | 1926.82 | 370080.72 |
| 78 | 2031-10 | 3259.85 | 1326.12 | 1933.73 | 368146.99 |
| 79 | 2031-11 | 3259.85 | 1319.19 | 1940.66 | 366206.34 |
| 80 | 2031-12 | 3259.85 | 1312.24 | 1947.61 | 364258.72 |
| 81 | 2032-01 | 3259.85 | 1305.26 | 1954.59 | 362304.13 |
| 82 | 2032-02 | 3259.85 | 1298.26 | 1961.59 | 360342.54 |
| 83 | 2032-03 | 3259.85 | 1291.23 | 1968.62 | 358373.92 |
| 84 | 2032-04 | 3259.85 | 1284.17 | 1975.68 | 356398.24 |
| 85 | 2032-05 | 3259.85 | 1277.09 | 1982.76 | 354415.48 |
| 86 | 2032-06 | 3259.85 | 1269.99 | 1989.86 | 352425.62 |
| 87 | 2032-07 | 3259.85 | 1262.86 | 1996.99 | 350428.63 |
| 88 | 2032-08 | 3259.85 | 1255.70 | 2004.15 | 348424.48 |
| 89 | 2032-09 | 3259.85 | 1248.52 | 2011.33 | 346413.15 |
| 90 | 2032-10 | 3259.85 | 1241.31 | 2018.54 | 344394.61 |
| 91 | 2032-11 | 3259.85 | 1234.08 | 2025.77 | 342368.84 |
| 92 | 2032-12 | 3259.85 | 1226.82 | 2033.03 | 340335.81 |
| 93 | 2033-01 | 3259.85 | 1219.54 | 2040.31 | 338295.50 |
| 94 | 2033-02 | 3259.85 | 1212.23 | 2047.63 | 336247.87 |
| 95 | 2033-03 | 3259.85 | 1204.89 | 2054.96 | 334192.91 |
| 96 | 2033-04 | 3259.85 | 1197.52 | 2062.33 | 332130.58 |
| 97 | 2033-05 | 3259.85 | 1190.13 | 2069.72 | 330060.87 |
| 98 | 2033-06 | 3259.85 | 1182.72 | 2077.13 | 327983.74 |
| 99 | 2033-07 | 3259.85 | 1175.28 | 2084.58 | 325899.16 |
| 100 | 2033-08 | 3259.85 | 1167.81 | 2092.05 | 323807.11 |
| 101 | 2033-09 | 3259.85 | 1160.31 | 2099.54 | 321707.57 |
| 102 | 2033-10 | 3259.85 | 1152.79 | 2107.07 | 319600.51 |
| 103 | 2033-11 | 3259.85 | 1145.24 | 2114.62 | 317485.89 |
| 104 | 2033-12 | 3259.85 | 1137.66 | 2122.19 | 315363.70 |
| 105 | 2034-01 | 3259.85 | 1130.05 | 2129.80 | 313233.90 |
| 106 | 2034-02 | 3259.85 | 1122.42 | 2137.43 | 311096.47 |
| 107 | 2034-03 | 3259.85 | 1114.76 | 2145.09 | 308951.38 |
| 108 | 2034-04 | 3259.85 | 1107.08 | 2152.78 | 306798.61 |
| 109 | 2034-05 | 3259.85 | 1099.36 | 2160.49 | 304638.12 |
| 110 | 2034-06 | 3259.85 | 1091.62 | 2168.23 | 302469.89 |
| 111 | 2034-07 | 3259.85 | 1083.85 | 2176.00 | 300293.89 |
| 112 | 2034-08 | 3259.85 | 1076.05 | 2183.80 | 298110.09 |
| 113 | 2034-09 | 3259.85 | 1068.23 | 2191.62 | 295918.47 |
| 114 | 2034-10 | 3259.85 | 1060.37 | 2199.48 | 293718.99 |
| 115 | 2034-11 | 3259.85 | 1052.49 | 2207.36 | 291511.63 |
| 116 | 2034-12 | 3259.85 | 1044.58 | 2215.27 | 289296.36 |
| 117 | 2035-01 | 3259.85 | 1036.65 | 2223.21 | 287073.16 |
| 118 | 2035-02 | 3259.85 | 1028.68 | 2231.17 | 284841.99 |
| 119 | 2035-03 | 3259.85 | 1020.68 | 2239.17 | 282602.82 |
| 120 | 2035-04 | 3259.85 | 1012.66 | 2247.19 | 280355.63 |
| 121 | 2035-05 | 3259.85 | 1004.61 | 2255.24 | 278100.39 |
| 122 | 2035-06 | 3259.85 | 996.53 | 2263.32 | 275837.06 |
| 123 | 2035-07 | 3259.85 | 988.42 | 2271.43 | 273565.63 |
| 124 | 2035-08 | 3259.85 | 980.28 | 2279.57 | 271286.05 |
| 125 | 2035-09 | 3259.85 | 972.11 | 2287.74 | 268998.31 |
| 126 | 2035-10 | 3259.85 | 963.91 | 2295.94 | 266702.37 |
| 127 | 2035-11 | 3259.85 | 955.68 | 2304.17 | 264398.20 |
| 128 | 2035-12 | 3259.85 | 947.43 | 2312.42 | 262085.78 |
| 129 | 2036-01 | 3259.85 | 939.14 | 2320.71 | 259765.07 |
| 130 | 2036-02 | 3259.85 | 930.82 | 2329.03 | 257436.04 |
| 131 | 2036-03 | 3259.85 | 922.48 | 2337.37 | 255098.67 |
| 132 | 2036-04 | 3259.85 | 914.10 | 2345.75 | 252752.92 |
| 133 | 2036-05 | 3259.85 | 905.70 | 2354.15 | 250398.77 |
| 134 | 2036-06 | 3259.85 | 897.26 | 2362.59 | 248036.18 |
| 135 | 2036-07 | 3259.85 | 888.80 | 2371.05 | 245665.13 |
| 136 | 2036-08 | 3259.85 | 880.30 | 2379.55 | 243285.58 |
| 137 | 2036-09 | 3259.85 | 871.77 | 2388.08 | 240897.50 |
| 138 | 2036-10 | 3259.85 | 863.22 | 2396.63 | 238500.86 |
| 139 | 2036-11 | 3259.85 | 854.63 | 2405.22 | 236095.64 |
| 140 | 2036-12 | 3259.85 | 846.01 | 2413.84 | 233681.80 |
| 141 | 2037-01 | 3259.85 | 837.36 | 2422.49 | 231259.31 |
| 142 | 2037-02 | 3259.85 | 828.68 | 2431.17 | 228828.14 |
| 143 | 2037-03 | 3259.85 | 819.97 | 2439.88 | 226388.25 |
| 144 | 2037-04 | 3259.85 | 811.22 | 2448.63 | 223939.63 |
| 145 | 2037-05 | 3259.85 | 802.45 | 2457.40 | 221482.23 |
| 146 | 2037-06 | 3259.85 | 793.64 | 2466.21 | 219016.02 |
| 147 | 2037-07 | 3259.85 | 784.81 | 2475.04 | 216540.98 |
| 148 | 2037-08 | 3259.85 | 775.94 | 2483.91 | 214057.06 |
| 149 | 2037-09 | 3259.85 | 767.04 | 2492.81 | 211564.25 |
| 150 | 2037-10 | 3259.85 | 758.11 | 2501.75 | 209062.51 |
| 151 | 2037-11 | 3259.85 | 749.14 | 2510.71 | 206551.80 |
| 152 | 2037-12 | 3259.85 | 740.14 | 2519.71 | 204032.09 |
| 153 | 2038-01 | 3259.85 | 731.11 | 2528.74 | 201503.35 |
| 154 | 2038-02 | 3259.85 | 722.05 | 2537.80 | 198965.56 |
| 155 | 2038-03 | 3259.85 | 712.96 | 2546.89 | 196418.66 |
| 156 | 2038-04 | 3259.85 | 703.83 | 2556.02 | 193862.65 |
| 157 | 2038-05 | 3259.85 | 694.67 | 2565.18 | 191297.47 |
| 158 | 2038-06 | 3259.85 | 685.48 | 2574.37 | 188723.10 |
| 159 | 2038-07 | 3259.85 | 676.26 | 2583.59 | 186139.51 |
| 160 | 2038-08 | 3259.85 | 667.00 | 2592.85 | 183546.66 |
| 161 | 2038-09 | 3259.85 | 657.71 | 2602.14 | 180944.52 |
| 162 | 2038-10 | 3259.85 | 648.38 | 2611.47 | 178333.05 |
| 163 | 2038-11 | 3259.85 | 639.03 | 2620.82 | 175712.23 |
| 164 | 2038-12 | 3259.85 | 629.64 | 2630.22 | 173082.01 |
| 165 | 2039-01 | 3259.85 | 620.21 | 2639.64 | 170442.37 |
| 166 | 2039-02 | 3259.85 | 610.75 | 2649.10 | 167793.27 |
| 167 | 2039-03 | 3259.85 | 601.26 | 2658.59 | 165134.68 |
| 168 | 2039-04 | 3259.85 | 591.73 | 2668.12 | 162466.56 |
| 169 | 2039-05 | 3259.85 | 582.17 | 2677.68 | 159788.88 |
| 170 | 2039-06 | 3259.85 | 572.58 | 2687.27 | 157101.61 |
| 171 | 2039-07 | 3259.85 | 562.95 | 2696.90 | 154404.71 |
| 172 | 2039-08 | 3259.85 | 553.28 | 2706.57 | 151698.14 |
| 173 | 2039-09 | 3259.85 | 543.58 | 2716.27 | 148981.87 |
| 174 | 2039-10 | 3259.85 | 533.85 | 2726.00 | 146255.87 |
| 175 | 2039-11 | 3259.85 | 524.08 | 2735.77 | 143520.11 |
| 176 | 2039-12 | 3259.85 | 514.28 | 2745.57 | 140774.54 |
| 177 | 2040-01 | 3259.85 | 504.44 | 2755.41 | 138019.13 |
| 178 | 2040-02 | 3259.85 | 494.57 | 2765.28 | 135253.84 |
| 179 | 2040-03 | 3259.85 | 484.66 | 2775.19 | 132478.65 |
| 180 | 2040-04 | 3259.85 | 474.72 | 2785.14 | 129693.52 |
| 181 | 2040-05 | 3259.85 | 464.74 | 2795.12 | 126898.40 |
| 182 | 2040-06 | 3259.85 | 454.72 | 2805.13 | 124093.27 |
| 183 | 2040-07 | 3259.85 | 444.67 | 2815.18 | 121278.09 |
| 184 | 2040-08 | 3259.85 | 434.58 | 2825.27 | 118452.82 |
| 185 | 2040-09 | 3259.85 | 424.46 | 2835.39 | 115617.42 |
| 186 | 2040-10 | 3259.85 | 414.30 | 2845.56 | 112771.87 |
| 187 | 2040-11 | 3259.85 | 404.10 | 2855.75 | 109916.11 |
| 188 | 2040-12 | 3259.85 | 393.87 | 2865.98 | 107050.13 |
| 189 | 2041-01 | 3259.85 | 383.60 | 2876.25 | 104173.87 |
| 190 | 2041-02 | 3259.85 | 373.29 | 2886.56 | 101287.31 |
| 191 | 2041-03 | 3259.85 | 362.95 | 2896.90 | 98390.41 |
| 192 | 2041-04 | 3259.85 | 352.57 | 2907.29 | 95483.12 |
| 193 | 2041-05 | 3259.85 | 342.15 | 2917.70 | 92565.42 |
| 194 | 2041-06 | 3259.85 | 331.69 | 2928.16 | 89637.26 |
| 195 | 2041-07 | 3259.85 | 321.20 | 2938.65 | 86698.61 |
| 196 | 2041-08 | 3259.85 | 310.67 | 2949.18 | 83749.43 |
| 197 | 2041-09 | 3259.85 | 300.10 | 2959.75 | 80789.68 |
| 198 | 2041-10 | 3259.85 | 289.50 | 2970.35 | 77819.33 |
| 199 | 2041-11 | 3259.85 | 278.85 | 2981.00 | 74838.33 |
| 200 | 2041-12 | 3259.85 | 268.17 | 2991.68 | 71846.65 |
| 201 | 2042-01 | 3259.85 | 257.45 | 3002.40 | 68844.25 |
| 202 | 2042-02 | 3259.85 | 246.69 | 3013.16 | 65831.09 |
| 203 | 2042-03 | 3259.85 | 235.89 | 3023.96 | 62807.13 |
| 204 | 2042-04 | 3259.85 | 225.06 | 3034.79 | 59772.34 |
| 205 | 2042-05 | 3259.85 | 214.18 | 3045.67 | 56726.68 |
| 206 | 2042-06 | 3259.85 | 203.27 | 3056.58 | 53670.10 |
| 207 | 2042-07 | 3259.85 | 192.32 | 3067.53 | 50602.56 |
| 208 | 2042-08 | 3259.85 | 181.33 | 3078.53 | 47524.04 |
| 209 | 2042-09 | 3259.85 | 170.29 | 3089.56 | 44434.48 |
| 210 | 2042-10 | 3259.85 | 159.22 | 3100.63 | 41333.85 |
| 211 | 2042-11 | 3259.85 | 148.11 | 3111.74 | 38222.12 |
| 212 | 2042-12 | 3259.85 | 136.96 | 3122.89 | 35099.23 |
| 213 | 2043-01 | 3259.85 | 125.77 | 3134.08 | 31965.15 |
| 214 | 2043-02 | 3259.85 | 114.54 | 3145.31 | 28819.84 |
| 215 | 2043-03 | 3259.85 | 103.27 | 3156.58 | 25663.26 |
| 216 | 2043-04 | 3259.85 | 91.96 | 3167.89 | 22495.37 |
| 217 | 2043-05 | 3259.85 | 80.61 | 3179.24 | 19316.13 |
| 218 | 2043-06 | 3259.85 | 69.22 | 3190.63 | 16125.49 |
| 219 | 2043-07 | 3259.85 | 57.78 | 3202.07 | 12923.42 |
| 220 | 2043-08 | 3259.85 | 46.31 | 3213.54 | 9709.88 |
| 221 | 2043-09 | 3259.85 | 34.79 | 3225.06 | 6484.82 |
| 222 | 2043-10 | 3259.85 | 23.24 | 3236.61 | 3248.21 |
| 223 | 2043-11 | 3259.85 | 11.64 | 3248.21 | 0.00 |
等额本金还款方式：
贷款总额：50万
还款月数：18年7个月
首月还款：4033.82元
每月递减：8.03元
利息总额：20.07万
本息合计：70.07万
节省利息：26280.07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 | 4033.82 | 1791.67 | 2242.15 | 497757.85 |
| 2 | 2025-06 | 4025.78 | 1783.63 | 2242.15 | 495515.70 |
| 3 | 2025-07 | 4017.75 | 1775.60 | 2242.15 | 493273.54 |
| 4 | 2025-08 | 4009.72 | 1767.56 | 2242.15 | 491031.39 |
| 5 | 2025-09 | 4001.68 | 1759.53 | 2242.15 | 488789.24 |
| 6 | 2025-10 | 3993.65 | 1751.49 | 2242.15 | 486547.09 |
| 7 | 2025-11 | 3985.61 | 1743.46 | 2242.15 | 484304.93 |
| 8 | 2025-12 | 3977.58 | 1735.43 | 2242.15 | 482062.78 |
| 9 | 2026-01 | 3969.54 | 1727.39 | 2242.15 | 479820.63 |
| 10 | 2026-02 | 3961.51 | 1719.36 | 2242.15 | 477578.48 |
| 11 | 2026-03 | 3953.48 | 1711.32 | 2242.15 | 475336.32 |
| 12 | 2026-04 | 3945.44 | 1703.29 | 2242.15 | 473094.17 |
| 13 | 2026-05 | 3937.41 | 1695.25 | 2242.15 | 470852.02 |
| 14 | 2026-06 | 3929.37 | 1687.22 | 2242.15 | 468609.87 |
| 15 | 2026-07 | 3921.34 | 1679.19 | 2242.15 | 466367.71 |
| 16 | 2026-08 | 3913.30 | 1671.15 | 2242.15 | 464125.56 |
| 17 | 2026-09 | 3905.27 | 1663.12 | 2242.15 | 461883.41 |
| 18 | 2026-10 | 3897.23 | 1655.08 | 2242.15 | 459641.26 |
| 19 | 2026-11 | 3889.20 | 1647.05 | 2242.15 | 457399.10 |
| 20 | 2026-12 | 3881.17 | 1639.01 | 2242.15 | 455156.95 |
| 21 | 2027-01 | 3873.13 | 1630.98 | 2242.15 | 452914.80 |
| 22 | 2027-02 | 3865.10 | 1622.94 | 2242.15 | 450672.65 |
| 23 | 2027-03 | 3857.06 | 1614.91 | 2242.15 | 448430.49 |
| 24 | 2027-04 | 3849.03 | 1606.88 | 2242.15 | 446188.34 |
| 25 | 2027-05 | 3840.99 | 1598.84 | 2242.15 | 443946.19 |
| 26 | 2027-06 | 3832.96 | 1590.81 | 2242.15 | 441704.04 |
| 27 | 2027-07 | 3824.93 | 1582.77 | 2242.15 | 439461.88 |
| 28 | 2027-08 | 3816.89 | 1574.74 | 2242.15 | 437219.73 |
| 29 | 2027-09 | 3808.86 | 1566.70 | 2242.15 | 434977.58 |
| 30 | 2027-10 | 3800.82 | 1558.67 | 2242.15 | 432735.43 |
| 31 | 2027-11 | 3792.79 | 1550.64 | 2242.15 | 430493.27 |
| 32 | 2027-12 | 3784.75 | 1542.60 | 2242.15 | 428251.12 |
| 33 | 2028-01 | 3776.72 | 1534.57 | 2242.15 | 426008.97 |
| 34 | 2028-02 | 3768.68 | 1526.53 | 2242.15 | 423766.82 |
| 35 | 2028-03 | 3760.65 | 1518.50 | 2242.15 | 421524.66 |
| 36 | 2028-04 | 3752.62 | 1510.46 | 2242.15 | 419282.51 |
| 37 | 2028-05 | 3744.58 | 1502.43 | 2242.15 | 417040.36 |
| 38 | 2028-06 | 3736.55 | 1494.39 | 2242.15 | 414798.21 |
| 39 | 2028-07 | 3728.51 | 1486.36 | 2242.15 | 412556.05 |
| 40 | 2028-08 | 3720.48 | 1478.33 | 2242.15 | 410313.90 |
| 41 | 2028-09 | 3712.44 | 1470.29 | 2242.15 | 408071.75 |
| 42 | 2028-10 | 3704.41 | 1462.26 | 2242.15 | 405829.60 |
| 43 | 2028-11 | 3696.38 | 1454.22 | 2242.15 | 403587.44 |
| 44 | 2028-12 | 3688.34 | 1446.19 | 2242.15 | 401345.29 |
| 45 | 2029-01 | 3680.31 | 1438.15 | 2242.15 | 399103.14 |
| 46 | 2029-02 | 3672.27 | 1430.12 | 2242.15 | 396860.99 |
| 47 | 2029-03 | 3664.24 | 1422.09 | 2242.15 | 394618.83 |
| 48 | 2029-04 | 3656.20 | 1414.05 | 2242.15 | 392376.68 |
| 49 | 2029-05 | 3648.17 | 1406.02 | 2242.15 | 390134.53 |
| 50 | 2029-06 | 3640.13 | 1397.98 | 2242.15 | 387892.38 |
| 51 | 2029-07 | 3632.10 | 1389.95 | 2242.15 | 385650.22 |
| 52 | 2029-08 | 3624.07 | 1381.91 | 2242.15 | 383408.07 |
| 53 | 2029-09 | 3616.03 | 1373.88 | 2242.15 | 381165.92 |
| 54 | 2029-10 | 3608.00 | 1365.84 | 2242.15 | 378923.77 |
| 55 | 2029-11 | 3599.96 | 1357.81 | 2242.15 | 376681.61 |
| 56 | 2029-12 | 3591.93 | 1349.78 | 2242.15 | 374439.46 |
| 57 | 2030-01 | 3583.89 | 1341.74 | 2242.15 | 372197.31 |
| 58 | 2030-02 | 3575.86 | 1333.71 | 2242.15 | 369955.16 |
| 59 | 2030-03 | 3567.83 | 1325.67 | 2242.15 | 367713.00 |
| 60 | 2030-04 | 3559.79 | 1317.64 | 2242.15 | 365470.85 |
| 61 | 2030-05 | 3551.76 | 1309.60 | 2242.15 | 363228.70 |
| 62 | 2030-06 | 3543.72 | 1301.57 | 2242.15 | 360986.55 |
| 63 | 2030-07 | 3535.69 | 1293.54 | 2242.15 | 358744.39 |
| 64 | 2030-08 | 3527.65 | 1285.50 | 2242.15 | 356502.24 |
| 65 | 2030-09 | 3519.62 | 1277.47 | 2242.15 | 354260.09 |
| 66 | 2030-10 | 3511.58 | 1269.43 | 2242.15 | 352017.94 |
| 67 | 2030-11 | 3503.55 | 1261.40 | 2242.15 | 349775.78 |
| 68 | 2030-12 | 3495.52 | 1253.36 | 2242.15 | 347533.63 |
| 69 | 2031-01 | 3487.48 | 1245.33 | 2242.15 | 345291.48 |
| 70 | 2031-02 | 3479.45 | 1237.29 | 2242.15 | 343049.33 |
| 71 | 2031-03 | 3471.41 | 1229.26 | 2242.15 | 340807.17 |
| 72 | 2031-04 | 3463.38 | 1221.23 | 2242.15 | 338565.02 |
| 73 | 2031-05 | 3455.34 | 1213.19 | 2242.15 | 336322.87 |
| 74 | 2031-06 | 3447.31 | 1205.16 | 2242.15 | 334080.72 |
| 75 | 2031-07 | 3439.28 | 1197.12 | 2242.15 | 331838.57 |
| 76 | 2031-08 | 3431.24 | 1189.09 | 2242.15 | 329596.41 |
| 77 | 2031-09 | 3423.21 | 1181.05 | 2242.15 | 327354.26 |
| 78 | 2031-10 | 3415.17 | 1173.02 | 2242.15 | 325112.11 |
| 79 | 2031-11 | 3407.14 | 1164.99 | 2242.15 | 322869.96 |
| 80 | 2031-12 | 3399.10 | 1156.95 | 2242.15 | 320627.80 |
| 81 | 2032-01 | 3391.07 | 1148.92 | 2242.15 | 318385.65 |
| 82 | 2032-02 | 3383.03 | 1140.88 | 2242.15 | 316143.50 |
| 83 | 2032-03 | 3375.00 | 1132.85 | 2242.15 | 313901.35 |
| 84 | 2032-04 | 3366.97 | 1124.81 | 2242.15 | 311659.19 |
| 85 | 2032-05 | 3358.93 | 1116.78 | 2242.15 | 309417.04 |
| 86 | 2032-06 | 3350.90 | 1108.74 | 2242.15 | 307174.89 |
| 87 | 2032-07 | 3342.86 | 1100.71 | 2242.15 | 304932.74 |
| 88 | 2032-08 | 3334.83 | 1092.68 | 2242.15 | 302690.58 |
| 89 | 2032-09 | 3326.79 | 1084.64 | 2242.15 | 300448.43 |
| 90 | 2032-10 | 3318.76 | 1076.61 | 2242.15 | 298206.28 |
| 91 | 2032-11 | 3310.72 | 1068.57 | 2242.15 | 295964.13 |
| 92 | 2032-12 | 3302.69 | 1060.54 | 2242.15 | 293721.97 |
| 93 | 2033-01 | 3294.66 | 1052.50 | 2242.15 | 291479.82 |
| 94 | 2033-02 | 3286.62 | 1044.47 | 2242.15 | 289237.67 |
| 95 | 2033-03 | 3278.59 | 1036.43 | 2242.15 | 286995.52 |
| 96 | 2033-04 | 3270.55 | 1028.40 | 2242.15 | 284753.36 |
| 97 | 2033-05 | 3262.52 | 1020.37 | 2242.15 | 282511.21 |
| 98 | 2033-06 | 3254.48 | 1012.33 | 2242.15 | 280269.06 |
| 99 | 2033-07 | 3246.45 | 1004.30 | 2242.15 | 278026.91 |
| 100 | 2033-08 | 3238.42 | 996.26 | 2242.15 | 275784.75 |
| 101 | 2033-09 | 3230.38 | 988.23 | 2242.15 | 273542.60 |
| 102 | 2033-10 | 3222.35 | 980.19 | 2242.15 | 271300.45 |
| 103 | 2033-11 | 3214.31 | 972.16 | 2242.15 | 269058.30 |
| 104 | 2033-12 | 3206.28 | 964.13 | 2242.15 | 266816.14 |
| 105 | 2034-01 | 3198.24 | 956.09 | 2242.15 | 264573.99 |
| 106 | 2034-02 | 3190.21 | 948.06 | 2242.15 | 262331.84 |
| 107 | 2034-03 | 3182.17 | 940.02 | 2242.15 | 260089.69 |
| 108 | 2034-04 | 3174.14 | 931.99 | 2242.15 | 257847.53 |
| 109 | 2034-05 | 3166.11 | 923.95 | 2242.15 | 255605.38 |
| 110 | 2034-06 | 3158.07 | 915.92 | 2242.15 | 253363.23 |
| 111 | 2034-07 | 3150.04 | 907.88 | 2242.15 | 251121.08 |
| 112 | 2034-08 | 3142.00 | 899.85 | 2242.15 | 248878.92 |
| 113 | 2034-09 | 3133.97 | 891.82 | 2242.15 | 246636.77 |
| 114 | 2034-10 | 3125.93 | 883.78 | 2242.15 | 244394.62 |
| 115 | 2034-11 | 3117.90 | 875.75 | 2242.15 | 242152.47 |
| 116 | 2034-12 | 3109.87 | 867.71 | 2242.15 | 239910.31 |
| 117 | 2035-01 | 3101.83 | 859.68 | 2242.15 | 237668.16 |
| 118 | 2035-02 | 3093.80 | 851.64 | 2242.15 | 235426.01 |
| 119 | 2035-03 | 3085.76 | 843.61 | 2242.15 | 233183.86 |
| 120 | 2035-04 | 3077.73 | 835.58 | 2242.15 | 230941.70 |
| 121 | 2035-05 | 3069.69 | 827.54 | 2242.15 | 228699.55 |
| 122 | 2035-06 | 3061.66 | 819.51 | 2242.15 | 226457.40 |
| 123 | 2035-07 | 3053.62 | 811.47 | 2242.15 | 224215.25 |
| 124 | 2035-08 | 3045.59 | 803.44 | 2242.15 | 221973.09 |
| 125 | 2035-09 | 3037.56 | 795.40 | 2242.15 | 219730.94 |
| 126 | 2035-10 | 3029.52 | 787.37 | 2242.15 | 217488.79 |
| 127 | 2035-11 | 3021.49 | 779.33 | 2242.15 | 215246.64 |
| 128 | 2035-12 | 3013.45 | 771.30 | 2242.15 | 213004.48 |
| 129 | 2036-01 | 3005.42 | 763.27 | 2242.15 | 210762.33 |
| 130 | 2036-02 | 2997.38 | 755.23 | 2242.15 | 208520.18 |
| 131 | 2036-03 | 2989.35 | 747.20 | 2242.15 | 206278.03 |
| 132 | 2036-04 | 2981.32 | 739.16 | 2242.15 | 204035.87 |
| 133 | 2036-05 | 2973.28 | 731.13 | 2242.15 | 201793.72 |
| 134 | 2036-06 | 2965.25 | 723.09 | 2242.15 | 199551.57 |
| 135 | 2036-07 | 2957.21 | 715.06 | 2242.15 | 197309.42 |
| 136 | 2036-08 | 2949.18 | 707.03 | 2242.15 | 195067.26 |
| 137 | 2036-09 | 2941.14 | 698.99 | 2242.15 | 192825.11 |
| 138 | 2036-10 | 2933.11 | 690.96 | 2242.15 | 190582.96 |
| 139 | 2036-11 | 2925.07 | 682.92 | 2242.15 | 188340.81 |
| 140 | 2036-12 | 2917.04 | 674.89 | 2242.15 | 186098.65 |
| 141 | 2037-01 | 2909.01 | 666.85 | 2242.15 | 183856.50 |
| 142 | 2037-02 | 2900.97 | 658.82 | 2242.15 | 181614.35 |
| 143 | 2037-03 | 2892.94 | 650.78 | 2242.15 | 179372.20 |
| 144 | 2037-04 | 2884.90 | 642.75 | 2242.15 | 177130.04 |
| 145 | 2037-05 | 2876.87 | 634.72 | 2242.15 | 174887.89 |
| 146 | 2037-06 | 2868.83 | 626.68 | 2242.15 | 172645.74 |
| 147 | 2037-07 | 2860.80 | 618.65 | 2242.15 | 170403.59 |
| 148 | 2037-08 | 2852.77 | 610.61 | 2242.15 | 168161.43 |
| 149 | 2037-09 | 2844.73 | 602.58 | 2242.15 | 165919.28 |
| 150 | 2037-10 | 2836.70 | 594.54 | 2242.15 | 163677.13 |
| 151 | 2037-11 | 2828.66 | 586.51 | 2242.15 | 161434.98 |
| 152 | 2037-12 | 2820.63 | 578.48 | 2242.15 | 159192.83 |
| 153 | 2038-01 | 2812.59 | 570.44 | 2242.15 | 156950.67 |
| 154 | 2038-02 | 2804.56 | 562.41 | 2242.15 | 154708.52 |
| 155 | 2038-03 | 2796.52 | 554.37 | 2242.15 | 152466.37 |
| 156 | 2038-04 | 2788.49 | 546.34 | 2242.15 | 150224.22 |
| 157 | 2038-05 | 2780.46 | 538.30 | 2242.15 | 147982.06 |
| 158 | 2038-06 | 2772.42 | 530.27 | 2242.15 | 145739.91 |
| 159 | 2038-07 | 2764.39 | 522.23 | 2242.15 | 143497.76 |
| 160 | 2038-08 | 2756.35 | 514.20 | 2242.15 | 141255.61 |
| 161 | 2038-09 | 2748.32 | 506.17 | 2242.15 | 139013.45 |
| 162 | 2038-10 | 2740.28 | 498.13 | 2242.15 | 136771.30 |
| 163 | 2038-11 | 2732.25 | 490.10 | 2242.15 | 134529.15 |
| 164 | 2038-12 | 2724.22 | 482.06 | 2242.15 | 132287.00 |
| 165 | 2039-01 | 2716.18 | 474.03 | 2242.15 | 130044.84 |
| 166 | 2039-02 | 2708.15 | 465.99 | 2242.15 | 127802.69 |
| 167 | 2039-03 | 2700.11 | 457.96 | 2242.15 | 125560.54 |
| 168 | 2039-04 | 2692.08 | 449.93 | 2242.15 | 123318.39 |
| 169 | 2039-05 | 2684.04 | 441.89 | 2242.15 | 121076.23 |
| 170 | 2039-06 | 2676.01 | 433.86 | 2242.15 | 118834.08 |
| 171 | 2039-07 | 2667.97 | 425.82 | 2242.15 | 116591.93 |
| 172 | 2039-08 | 2659.94 | 417.79 | 2242.15 | 114349.78 |
| 173 | 2039-09 | 2651.91 | 409.75 | 2242.15 | 112107.62 |
| 174 | 2039-10 | 2643.87 | 401.72 | 2242.15 | 109865.47 |
| 175 | 2039-11 | 2635.84 | 393.68 | 2242.15 | 107623.32 |
| 176 | 2039-12 | 2627.80 | 385.65 | 2242.15 | 105381.17 |
| 177 | 2040-01 | 2619.77 | 377.62 | 2242.15 | 103139.01 |
| 178 | 2040-02 | 2611.73 | 369.58 | 2242.15 | 100896.86 |
| 179 | 2040-03 | 2603.70 | 361.55 | 2242.15 | 98654.71 |
| 180 | 2040-04 | 2595.67 | 353.51 | 2242.15 | 96412.56 |
| 181 | 2040-05 | 2587.63 | 345.48 | 2242.15 | 94170.40 |
| 182 | 2040-06 | 2579.60 | 337.44 | 2242.15 | 91928.25 |
| 183 | 2040-07 | 2571.56 | 329.41 | 2242.15 | 89686.10 |
| 184 | 2040-08 | 2563.53 | 321.38 | 2242.15 | 87443.95 |
| 185 | 2040-09 | 2555.49 | 313.34 | 2242.15 | 85201.79 |
| 186 | 2040-10 | 2547.46 | 305.31 | 2242.15 | 82959.64 |
| 187 | 2040-11 | 2539.42 | 297.27 | 2242.15 | 80717.49 |
| 188 | 2040-12 | 2531.39 | 289.24 | 2242.15 | 78475.34 |
| 189 | 2041-01 | 2523.36 | 281.20 | 2242.15 | 76233.18 |
| 190 | 2041-02 | 2515.32 | 273.17 | 2242.15 | 73991.03 |
| 191 | 2041-03 | 2507.29 | 265.13 | 2242.15 | 71748.88 |
| 192 | 2041-04 | 2499.25 | 257.10 | 2242.15 | 69506.73 |
| 193 | 2041-05 | 2491.22 | 249.07 | 2242.15 | 67264.57 |
| 194 | 2041-06 | 2483.18 | 241.03 | 2242.15 | 65022.42 |
| 195 | 2041-07 | 2475.15 | 233.00 | 2242.15 | 62780.27 |
| 196 | 2041-08 | 2467.12 | 224.96 | 2242.15 | 60538.12 |
| 197 | 2041-09 | 2459.08 | 216.93 | 2242.15 | 58295.96 |
| 198 | 2041-10 | 2451.05 | 208.89 | 2242.15 | 56053.81 |
| 199 | 2041-11 | 2443.01 | 200.86 | 2242.15 | 53811.66 |
| 200 | 2041-12 | 2434.98 | 192.83 | 2242.15 | 51569.51 |
| 201 | 2042-01 | 2426.94 | 184.79 | 2242.15 | 49327.35 |
| 202 | 2042-02 | 2418.91 | 176.76 | 2242.15 | 47085.20 |
| 203 | 2042-03 | 2410.87 | 168.72 | 2242.15 | 44843.05 |
| 204 | 2042-04 | 2402.84 | 160.69 | 2242.15 | 42600.90 |
| 205 | 2042-05 | 2394.81 | 152.65 | 2242.15 | 40358.74 |
| 206 | 2042-06 | 2386.77 | 144.62 | 2242.15 | 38116.59 |
| 207 | 2042-07 | 2378.74 | 136.58 | 2242.15 | 35874.44 |
| 208 | 2042-08 | 2370.70 | 128.55 | 2242.15 | 33632.29 |
| 209 | 2042-09 | 2362.67 | 120.52 | 2242.15 | 31390.13 |
| 210 | 2042-10 | 2354.63 | 112.48 | 2242.15 | 29147.98 |
| 211 | 2042-11 | 2346.60 | 104.45 | 2242.15 | 26905.83 |
| 212 | 2042-12 | 2338.57 | 96.41 | 2242.15 | 24663.68 |
| 213 | 2043-01 | 2330.53 | 88.38 | 2242.15 | 22421.52 |
| 214 | 2043-02 | 2322.50 | 80.34 | 2242.15 | 20179.37 |
| 215 | 2043-03 | 2314.46 | 72.31 | 2242.15 | 17937.22 |
| 216 | 2043-04 | 2306.43 | 64.28 | 2242.15 | 15695.07 |
| 217 | 2043-05 | 2298.39 | 56.24 | 2242.15 | 13452.91 |
| 218 | 2043-06 | 2290.36 | 48.21 | 2242.15 | 11210.76 |
| 219 | 2043-07 | 2282.32 | 40.17 | 2242.15 | 8968.61 |
| 220 | 2043-08 | 2274.29 | 32.14 | 2242.15 | 6726.46 |
| 221 | 2043-09 | 2266.26 | 24.10 | 2242.15 | 4484.30 |
| 222 | 2043-10 | 2258.22 | 16.07 | 2242.15 | 2242.15 |
| 223 | 2043-11 | 2250.19 | 8.03 | 2242.15 | 0.00 |