贷款39.46万（商业贷款）房贷，还款17年10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：39.46万
还款月数：17年10个月
每月还款：2491.6元
利息总额：13.86万
本息合计：53.32万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-06 | 2491.60 | 1167.44 | 1324.16 | 393304.01 |
| 2 | 2025-07 | 2491.60 | 1163.52 | 1328.07 | 391975.94 |
| 3 | 2025-08 | 2491.60 | 1159.60 | 1332.00 | 390643.94 |
| 4 | 2025-09 | 2491.60 | 1155.65 | 1335.94 | 389307.99 |
| 5 | 2025-10 | 2491.60 | 1151.70 | 1339.90 | 387968.10 |
| 6 | 2025-11 | 2491.60 | 1147.74 | 1343.86 | 386624.24 |
| 7 | 2025-12 | 2491.60 | 1143.76 | 1347.83 | 385276.41 |
| 8 | 2026-01 | 2491.60 | 1139.78 | 1351.82 | 383924.58 |
| 9 | 2026-02 | 2491.60 | 1135.78 | 1355.82 | 382568.76 |
| 10 | 2026-03 | 2491.60 | 1131.77 | 1359.83 | 381208.93 |
| 11 | 2026-04 | 2491.60 | 1127.74 | 1363.85 | 379845.08 |
| 12 | 2026-05 | 2491.60 | 1123.71 | 1367.89 | 378477.19 |
| 13 | 2026-06 | 2491.60 | 1119.66 | 1371.94 | 377105.25 |
| 14 | 2026-07 | 2491.60 | 1115.60 | 1375.99 | 375729.25 |
| 15 | 2026-08 | 2491.60 | 1111.53 | 1380.07 | 374349.19 |
| 16 | 2026-09 | 2491.60 | 1107.45 | 1384.15 | 372965.04 |
| 17 | 2026-10 | 2491.60 | 1103.35 | 1388.24 | 371576.80 |
| 18 | 2026-11 | 2491.60 | 1099.25 | 1392.35 | 370184.45 |
| 19 | 2026-12 | 2491.60 | 1095.13 | 1396.47 | 368787.98 |
| 20 | 2027-01 | 2491.60 | 1091.00 | 1400.60 | 367387.38 |
| 21 | 2027-02 | 2491.60 | 1086.85 | 1404.74 | 365982.63 |
| 22 | 2027-03 | 2491.60 | 1082.70 | 1408.90 | 364573.73 |
| 23 | 2027-04 | 2491.60 | 1078.53 | 1413.07 | 363160.67 |
| 24 | 2027-05 | 2491.60 | 1074.35 | 1417.25 | 361743.42 |
| 25 | 2027-06 | 2491.60 | 1070.16 | 1421.44 | 360321.98 |
| 26 | 2027-07 | 2491.60 | 1065.95 | 1425.65 | 358896.33 |
| 27 | 2027-08 | 2491.60 | 1061.73 | 1429.86 | 357466.47 |
| 28 | 2027-09 | 2491.60 | 1057.50 | 1434.09 | 356032.38 |
| 29 | 2027-10 | 2491.60 | 1053.26 | 1438.34 | 354594.04 |
| 30 | 2027-11 | 2491.60 | 1049.01 | 1442.59 | 353151.45 |
| 31 | 2027-12 | 2491.60 | 1044.74 | 1446.86 | 351704.59 |
| 32 | 2028-01 | 2491.60 | 1040.46 | 1451.14 | 350253.45 |
| 33 | 2028-02 | 2491.60 | 1036.17 | 1455.43 | 348798.02 |
| 34 | 2028-03 | 2491.60 | 1031.86 | 1459.74 | 347338.29 |
| 35 | 2028-04 | 2491.60 | 1027.54 | 1464.06 | 345874.23 |
| 36 | 2028-05 | 2491.60 | 1023.21 | 1468.39 | 344405.84 |
| 37 | 2028-06 | 2491.60 | 1018.87 | 1472.73 | 342933.11 |
| 38 | 2028-07 | 2491.60 | 1014.51 | 1477.09 | 341456.03 |
| 39 | 2028-08 | 2491.60 | 1010.14 | 1481.46 | 339974.57 |
| 40 | 2028-09 | 2491.60 | 1005.76 | 1485.84 | 338488.73 |
| 41 | 2028-10 | 2491.60 | 1001.36 | 1490.24 | 336998.49 |
| 42 | 2028-11 | 2491.60 | 996.95 | 1494.64 | 335503.85 |
| 43 | 2028-12 | 2491.60 | 992.53 | 1499.07 | 334004.78 |
| 44 | 2029-01 | 2491.60 | 988.10 | 1503.50 | 332501.28 |
| 45 | 2029-02 | 2491.60 | 983.65 | 1507.95 | 330993.33 |
| 46 | 2029-03 | 2491.60 | 979.19 | 1512.41 | 329480.92 |
| 47 | 2029-04 | 2491.60 | 974.71 | 1516.88 | 327964.04 |
| 48 | 2029-05 | 2491.60 | 970.23 | 1521.37 | 326442.67 |
| 49 | 2029-06 | 2491.60 | 965.73 | 1525.87 | 324916.80 |
| 50 | 2029-07 | 2491.60 | 961.21 | 1530.39 | 323386.41 |
| 51 | 2029-08 | 2491.60 | 956.68 | 1534.91 | 321851.50 |
| 52 | 2029-09 | 2491.60 | 952.14 | 1539.45 | 320312.04 |
| 53 | 2029-10 | 2491.60 | 947.59 | 1544.01 | 318768.04 |
| 54 | 2029-11 | 2491.60 | 943.02 | 1548.58 | 317219.46 |
| 55 | 2029-12 | 2491.60 | 938.44 | 1553.16 | 315666.30 |
| 56 | 2030-01 | 2491.60 | 933.85 | 1557.75 | 314108.55 |
| 57 | 2030-02 | 2491.60 | 929.24 | 1562.36 | 312546.19 |
| 58 | 2030-03 | 2491.60 | 924.62 | 1566.98 | 310979.21 |
| 59 | 2030-04 | 2491.60 | 919.98 | 1571.62 | 309407.59 |
| 60 | 2030-05 | 2491.60 | 915.33 | 1576.27 | 307831.32 |
| 61 | 2030-06 | 2491.60 | 910.67 | 1580.93 | 306250.39 |
| 62 | 2030-07 | 2491.60 | 905.99 | 1585.61 | 304664.79 |
| 63 | 2030-08 | 2491.60 | 901.30 | 1590.30 | 303074.49 |
| 64 | 2030-09 | 2491.60 | 896.60 | 1595.00 | 301479.49 |
| 65 | 2030-10 | 2491.60 | 891.88 | 1599.72 | 299879.76 |
| 66 | 2030-11 | 2491.60 | 887.14 | 1604.45 | 298275.31 |
| 67 | 2030-12 | 2491.60 | 882.40 | 1609.20 | 296666.11 |
| 68 | 2031-01 | 2491.60 | 877.64 | 1613.96 | 295052.15 |
| 69 | 2031-02 | 2491.60 | 872.86 | 1618.74 | 293433.41 |
| 70 | 2031-03 | 2491.60 | 868.07 | 1623.52 | 291809.89 |
| 71 | 2031-04 | 2491.60 | 863.27 | 1628.33 | 290181.56 |
| 72 | 2031-05 | 2491.60 | 858.45 | 1633.14 | 288548.42 |
| 73 | 2031-06 | 2491.60 | 853.62 | 1637.98 | 286910.44 |
| 74 | 2031-07 | 2491.60 | 848.78 | 1642.82 | 285267.62 |
| 75 | 2031-08 | 2491.60 | 843.92 | 1647.68 | 283619.94 |
| 76 | 2031-09 | 2491.60 | 839.04 | 1652.56 | 281967.39 |
| 77 | 2031-10 | 2491.60 | 834.15 | 1657.44 | 280309.94 |
| 78 | 2031-11 | 2491.60 | 829.25 | 1662.35 | 278647.59 |
| 79 | 2031-12 | 2491.60 | 824.33 | 1667.27 | 276980.33 |
| 80 | 2032-01 | 2491.60 | 819.40 | 1672.20 | 275308.13 |
| 81 | 2032-02 | 2491.60 | 814.45 | 1677.14 | 273630.98 |
| 82 | 2032-03 | 2491.60 | 809.49 | 1682.11 | 271948.88 |
| 83 | 2032-04 | 2491.60 | 804.52 | 1687.08 | 270261.80 |
| 84 | 2032-05 | 2491.60 | 799.52 | 1692.07 | 268569.72 |
| 85 | 2032-06 | 2491.60 | 794.52 | 1697.08 | 266872.64 |
| 86 | 2032-07 | 2491.60 | 789.50 | 1702.10 | 265170.54 |
| 87 | 2032-08 | 2491.60 | 784.46 | 1707.14 | 263463.41 |
| 88 | 2032-09 | 2491.60 | 779.41 | 1712.19 | 261751.22 |
| 89 | 2032-10 | 2491.60 | 774.35 | 1717.25 | 260033.97 |
| 90 | 2032-11 | 2491.60 | 769.27 | 1722.33 | 258311.64 |
| 91 | 2032-12 | 2491.60 | 764.17 | 1727.43 | 256584.22 |
| 92 | 2033-01 | 2491.60 | 759.06 | 1732.54 | 254851.68 |
| 93 | 2033-02 | 2491.60 | 753.94 | 1737.66 | 253114.02 |
| 94 | 2033-03 | 2491.60 | 748.80 | 1742.80 | 251371.21 |
| 95 | 2033-04 | 2491.60 | 743.64 | 1747.96 | 249623.26 |
| 96 | 2033-05 | 2491.60 | 738.47 | 1753.13 | 247870.13 |
| 97 | 2033-06 | 2491.60 | 733.28 | 1758.32 | 246111.81 |
| 98 | 2033-07 | 2491.60 | 728.08 | 1763.52 | 244348.29 |
| 99 | 2033-08 | 2491.60 | 722.86 | 1768.73 | 242579.56 |
| 100 | 2033-09 | 2491.60 | 717.63 | 1773.97 | 240805.59 |
| 101 | 2033-10 | 2491.60 | 712.38 | 1779.21 | 239026.38 |
| 102 | 2033-11 | 2491.60 | 707.12 | 1784.48 | 237241.90 |
| 103 | 2033-12 | 2491.60 | 701.84 | 1789.76 | 235452.14 |
| 104 | 2034-01 | 2491.60 | 696.55 | 1795.05 | 233657.09 |
| 105 | 2034-02 | 2491.60 | 691.24 | 1800.36 | 231856.73 |
| 106 | 2034-03 | 2491.60 | 685.91 | 1805.69 | 230051.04 |
| 107 | 2034-04 | 2491.60 | 680.57 | 1811.03 | 228240.01 |
| 108 | 2034-05 | 2491.60 | 675.21 | 1816.39 | 226423.62 |
| 109 | 2034-06 | 2491.60 | 669.84 | 1821.76 | 224601.86 |
| 110 | 2034-07 | 2491.60 | 664.45 | 1827.15 | 222774.71 |
| 111 | 2034-08 | 2491.60 | 659.04 | 1832.56 | 220942.15 |
| 112 | 2034-09 | 2491.60 | 653.62 | 1837.98 | 219104.18 |
| 113 | 2034-10 | 2491.60 | 648.18 | 1843.41 | 217260.76 |
| 114 | 2034-11 | 2491.60 | 642.73 | 1848.87 | 215411.89 |
| 115 | 2034-12 | 2491.60 | 637.26 | 1854.34 | 213557.55 |
| 116 | 2035-01 | 2491.60 | 631.77 | 1859.82 | 211697.73 |
| 117 | 2035-02 | 2491.60 | 626.27 | 1865.33 | 209832.41 |
| 118 | 2035-03 | 2491.60 | 620.75 | 1870.84 | 207961.56 |
| 119 | 2035-04 | 2491.60 | 615.22 | 1876.38 | 206085.18 |
| 120 | 2035-05 | 2491.60 | 609.67 | 1881.93 | 204203.25 |
| 121 | 2035-06 | 2491.60 | 604.10 | 1887.50 | 202315.76 |
| 122 | 2035-07 | 2491.60 | 598.52 | 1893.08 | 200422.68 |
| 123 | 2035-08 | 2491.60 | 592.92 | 1898.68 | 198524.00 |
| 124 | 2035-09 | 2491.60 | 587.30 | 1904.30 | 196619.70 |
| 125 | 2035-10 | 2491.60 | 581.67 | 1909.93 | 194709.77 |
| 126 | 2035-11 | 2491.60 | 576.02 | 1915.58 | 192794.18 |
| 127 | 2035-12 | 2491.60 | 570.35 | 1921.25 | 190872.94 |
| 128 | 2036-01 | 2491.60 | 564.67 | 1926.93 | 188946.00 |
| 129 | 2036-02 | 2491.60 | 558.97 | 1932.63 | 187013.37 |
| 130 | 2036-03 | 2491.60 | 553.25 | 1938.35 | 185075.02 |
| 131 | 2036-04 | 2491.60 | 547.51 | 1944.08 | 183130.94 |
| 132 | 2036-05 | 2491.60 | 541.76 | 1949.84 | 181181.10 |
| 133 | 2036-06 | 2491.60 | 535.99 | 1955.60 | 179225.50 |
| 134 | 2036-07 | 2491.60 | 530.21 | 1961.39 | 177264.11 |
| 135 | 2036-08 | 2491.60 | 524.41 | 1967.19 | 175296.92 |
| 136 | 2036-09 | 2491.60 | 518.59 | 1973.01 | 173323.90 |
| 137 | 2036-10 | 2491.60 | 512.75 | 1978.85 | 171345.06 |
| 138 | 2036-11 | 2491.60 | 506.90 | 1984.70 | 169360.35 |
| 139 | 2036-12 | 2491.60 | 501.02 | 1990.57 | 167369.78 |
| 140 | 2037-01 | 2491.60 | 495.14 | 1996.46 | 165373.32 |
| 141 | 2037-02 | 2491.60 | 489.23 | 2002.37 | 163370.95 |
| 142 | 2037-03 | 2491.60 | 483.31 | 2008.29 | 161362.66 |
| 143 | 2037-04 | 2491.60 | 477.36 | 2014.23 | 159348.42 |
| 144 | 2037-05 | 2491.60 | 471.41 | 2020.19 | 157328.23 |
| 145 | 2037-06 | 2491.60 | 465.43 | 2026.17 | 155302.06 |
| 146 | 2037-07 | 2491.60 | 459.44 | 2032.16 | 153269.90 |
| 147 | 2037-08 | 2491.60 | 453.42 | 2038.17 | 151231.73 |
| 148 | 2037-09 | 2491.60 | 447.39 | 2044.20 | 149187.52 |
| 149 | 2037-10 | 2491.60 | 441.35 | 2050.25 | 147137.27 |
| 150 | 2037-11 | 2491.60 | 435.28 | 2056.32 | 145080.95 |
| 151 | 2037-12 | 2491.60 | 429.20 | 2062.40 | 143018.55 |
| 152 | 2038-01 | 2491.60 | 423.10 | 2068.50 | 140950.05 |
| 153 | 2038-02 | 2491.60 | 416.98 | 2074.62 | 138875.43 |
| 154 | 2038-03 | 2491.60 | 410.84 | 2080.76 | 136794.67 |
| 155 | 2038-04 | 2491.60 | 404.68 | 2086.91 | 134707.76 |
| 156 | 2038-05 | 2491.60 | 398.51 | 2093.09 | 132614.67 |
| 157 | 2038-06 | 2491.60 | 392.32 | 2099.28 | 130515.39 |
| 158 | 2038-07 | 2491.60 | 386.11 | 2105.49 | 128409.90 |
| 159 | 2038-08 | 2491.60 | 379.88 | 2111.72 | 126298.18 |
| 160 | 2038-09 | 2491.60 | 373.63 | 2117.97 | 124180.22 |
| 161 | 2038-10 | 2491.60 | 367.37 | 2124.23 | 122055.98 |
| 162 | 2038-11 | 2491.60 | 361.08 | 2130.52 | 119925.47 |
| 163 | 2038-12 | 2491.60 | 354.78 | 2136.82 | 117788.65 |
| 164 | 2039-01 | 2491.60 | 348.46 | 2143.14 | 115645.51 |
| 165 | 2039-02 | 2491.60 | 342.12 | 2149.48 | 113496.03 |
| 166 | 2039-03 | 2491.60 | 335.76 | 2155.84 | 111340.19 |
| 167 | 2039-04 | 2491.60 | 329.38 | 2162.22 | 109177.98 |
| 168 | 2039-05 | 2491.60 | 322.98 | 2168.61 | 107009.36 |
| 169 | 2039-06 | 2491.60 | 316.57 | 2175.03 | 104834.33 |
| 170 | 2039-07 | 2491.60 | 310.13 | 2181.46 | 102652.87 |
| 171 | 2039-08 | 2491.60 | 303.68 | 2187.92 | 100464.95 |
| 172 | 2039-09 | 2491.60 | 297.21 | 2194.39 | 98270.56 |
| 173 | 2039-10 | 2491.60 | 290.72 | 2200.88 | 96069.68 |
| 174 | 2039-11 | 2491.60 | 284.21 | 2207.39 | 93862.29 |
| 175 | 2039-12 | 2491.60 | 277.68 | 2213.92 | 91648.37 |
| 176 | 2040-01 | 2491.60 | 271.13 | 2220.47 | 89427.90 |
| 177 | 2040-02 | 2491.60 | 264.56 | 2227.04 | 87200.86 |
| 178 | 2040-03 | 2491.60 | 257.97 | 2233.63 | 84967.23 |
| 179 | 2040-04 | 2491.60 | 251.36 | 2240.24 | 82726.99 |
| 180 | 2040-05 | 2491.60 | 244.73 | 2246.86 | 80480.13 |
| 181 | 2040-06 | 2491.60 | 238.09 | 2253.51 | 78226.62 |
| 182 | 2040-07 | 2491.60 | 231.42 | 2260.18 | 75966.44 |
| 183 | 2040-08 | 2491.60 | 224.73 | 2266.86 | 73699.58 |
| 184 | 2040-09 | 2491.60 | 218.03 | 2273.57 | 71426.01 |
| 185 | 2040-10 | 2491.60 | 211.30 | 2280.30 | 69145.71 |
| 186 | 2040-11 | 2491.60 | 204.56 | 2287.04 | 66858.67 |
| 187 | 2040-12 | 2491.60 | 197.79 | 2293.81 | 64564.86 |
| 188 | 2041-01 | 2491.60 | 191.00 | 2300.59 | 62264.27 |
| 189 | 2041-02 | 2491.60 | 184.20 | 2307.40 | 59956.87 |
| 190 | 2041-03 | 2491.60 | 177.37 | 2314.23 | 57642.64 |
| 191 | 2041-04 | 2491.60 | 170.53 | 2321.07 | 55321.57 |
| 192 | 2041-05 | 2491.60 | 163.66 | 2327.94 | 52993.63 |
| 193 | 2041-06 | 2491.60 | 156.77 | 2334.83 | 50658.81 |
| 194 | 2041-07 | 2491.60 | 149.87 | 2341.73 | 48317.07 |
| 195 | 2041-08 | 2491.60 | 142.94 | 2348.66 | 45968.41 |
| 196 | 2041-09 | 2491.60 | 135.99 | 2355.61 | 43612.80 |
| 197 | 2041-10 | 2491.60 | 129.02 | 2362.58 | 41250.23 |
| 198 | 2041-11 | 2491.60 | 122.03 | 2369.57 | 38880.66 |
| 199 | 2041-12 | 2491.60 | 115.02 | 2376.58 | 36504.09 |
| 200 | 2042-01 | 2491.60 | 107.99 | 2383.61 | 34120.48 |
| 201 | 2042-02 | 2491.60 | 100.94 | 2390.66 | 31729.82 |
| 202 | 2042-03 | 2491.60 | 93.87 | 2397.73 | 29332.09 |
| 203 | 2042-04 | 2491.60 | 86.77 | 2404.82 | 26927.27 |
| 204 | 2042-05 | 2491.60 | 79.66 | 2411.94 | 24515.33 |
| 205 | 2042-06 | 2491.60 | 72.52 | 2419.07 | 22096.25 |
| 206 | 2042-07 | 2491.60 | 65.37 | 2426.23 | 19670.02 |
| 207 | 2042-08 | 2491.60 | 58.19 | 2433.41 | 17236.62 |
| 208 | 2042-09 | 2491.60 | 50.99 | 2440.61 | 14796.01 |
| 209 | 2042-10 | 2491.60 | 43.77 | 2447.83 | 12348.18 |
| 210 | 2042-11 | 2491.60 | 36.53 | 2455.07 | 9893.12 |
| 211 | 2042-12 | 2491.60 | 29.27 | 2462.33 | 7430.79 |
| 212 | 2043-01 | 2491.60 | 21.98 | 2469.62 | 4961.17 |
| 213 | 2043-02 | 2491.60 | 14.68 | 2476.92 | 2484.25 |
| 214 | 2043-03 | 2491.60 | 7.35 | 2484.25 | 0.00 |
等额本金还款方式：
贷款总额：39.46万
还款月数：17年10个月
首月还款：3011.5元
每月递减：5.46元
利息总额：12.55万
本息合计：52.01万
节省利息：13073.83元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-06 | 3011.50 | 1167.44 | 1844.06 | 392784.11 |
| 2 | 2025-07 | 3006.04 | 1161.99 | 1844.06 | 390940.06 |
| 3 | 2025-08 | 3000.59 | 1156.53 | 1844.06 | 389096.00 |
| 4 | 2025-09 | 2995.13 | 1151.08 | 1844.06 | 387251.94 |
| 5 | 2025-10 | 2989.68 | 1145.62 | 1844.06 | 385407.89 |
| 6 | 2025-11 | 2984.22 | 1140.16 | 1844.06 | 383563.83 |
| 7 | 2025-12 | 2978.77 | 1134.71 | 1844.06 | 381719.77 |
| 8 | 2026-01 | 2973.31 | 1129.25 | 1844.06 | 379875.72 |
| 9 | 2026-02 | 2967.86 | 1123.80 | 1844.06 | 378031.66 |
| 10 | 2026-03 | 2962.40 | 1118.34 | 1844.06 | 376187.60 |
| 11 | 2026-04 | 2956.95 | 1112.89 | 1844.06 | 374343.54 |
| 12 | 2026-05 | 2951.49 | 1107.43 | 1844.06 | 372499.49 |
| 13 | 2026-06 | 2946.03 | 1101.98 | 1844.06 | 370655.43 |
| 14 | 2026-07 | 2940.58 | 1096.52 | 1844.06 | 368811.37 |
| 15 | 2026-08 | 2935.12 | 1091.07 | 1844.06 | 366967.32 |
| 16 | 2026-09 | 2929.67 | 1085.61 | 1844.06 | 365123.26 |
| 17 | 2026-10 | 2924.21 | 1080.16 | 1844.06 | 363279.20 |
| 18 | 2026-11 | 2918.76 | 1074.70 | 1844.06 | 361435.15 |
| 19 | 2026-12 | 2913.30 | 1069.25 | 1844.06 | 359591.09 |
| 20 | 2027-01 | 2907.85 | 1063.79 | 1844.06 | 357747.03 |
| 21 | 2027-02 | 2902.39 | 1058.33 | 1844.06 | 355902.98 |
| 22 | 2027-03 | 2896.94 | 1052.88 | 1844.06 | 354058.92 |
| 23 | 2027-04 | 2891.48 | 1047.42 | 1844.06 | 352214.86 |
| 24 | 2027-05 | 2886.03 | 1041.97 | 1844.06 | 350370.81 |
| 25 | 2027-06 | 2880.57 | 1036.51 | 1844.06 | 348526.75 |
| 26 | 2027-07 | 2875.12 | 1031.06 | 1844.06 | 346682.69 |
| 27 | 2027-08 | 2869.66 | 1025.60 | 1844.06 | 344838.63 |
| 28 | 2027-09 | 2864.20 | 1020.15 | 1844.06 | 342994.58 |
| 29 | 2027-10 | 2858.75 | 1014.69 | 1844.06 | 341150.52 |
| 30 | 2027-11 | 2853.29 | 1009.24 | 1844.06 | 339306.46 |
| 31 | 2027-12 | 2847.84 | 1003.78 | 1844.06 | 337462.41 |
| 32 | 2028-01 | 2842.38 | 998.33 | 1844.06 | 335618.35 |
| 33 | 2028-02 | 2836.93 | 992.87 | 1844.06 | 333774.29 |
| 34 | 2028-03 | 2831.47 | 987.42 | 1844.06 | 331930.24 |
| 35 | 2028-04 | 2826.02 | 981.96 | 1844.06 | 330086.18 |
| 36 | 2028-05 | 2820.56 | 976.50 | 1844.06 | 328242.12 |
| 37 | 2028-06 | 2815.11 | 971.05 | 1844.06 | 326398.07 |
| 38 | 2028-07 | 2809.65 | 965.59 | 1844.06 | 324554.01 |
| 39 | 2028-08 | 2804.20 | 960.14 | 1844.06 | 322709.95 |
| 40 | 2028-09 | 2798.74 | 954.68 | 1844.06 | 320865.90 |
| 41 | 2028-10 | 2793.29 | 949.23 | 1844.06 | 319021.84 |
| 42 | 2028-11 | 2787.83 | 943.77 | 1844.06 | 317177.78 |
| 43 | 2028-12 | 2782.37 | 938.32 | 1844.06 | 315333.72 |
| 44 | 2029-01 | 2776.92 | 932.86 | 1844.06 | 313489.67 |
| 45 | 2029-02 | 2771.46 | 927.41 | 1844.06 | 311645.61 |
| 46 | 2029-03 | 2766.01 | 921.95 | 1844.06 | 309801.55 |
| 47 | 2029-04 | 2760.55 | 916.50 | 1844.06 | 307957.50 |
| 48 | 2029-05 | 2755.10 | 911.04 | 1844.06 | 306113.44 |
| 49 | 2029-06 | 2749.64 | 905.59 | 1844.06 | 304269.38 |
| 50 | 2029-07 | 2744.19 | 900.13 | 1844.06 | 302425.33 |
| 51 | 2029-08 | 2738.73 | 894.67 | 1844.06 | 300581.27 |
| 52 | 2029-09 | 2733.28 | 889.22 | 1844.06 | 298737.21 |
| 53 | 2029-10 | 2727.82 | 883.76 | 1844.06 | 296893.16 |
| 54 | 2029-11 | 2722.37 | 878.31 | 1844.06 | 295049.10 |
| 55 | 2029-12 | 2716.91 | 872.85 | 1844.06 | 293205.04 |
| 56 | 2030-01 | 2711.46 | 867.40 | 1844.06 | 291360.99 |
| 57 | 2030-02 | 2706.00 | 861.94 | 1844.06 | 289516.93 |
| 58 | 2030-03 | 2700.54 | 856.49 | 1844.06 | 287672.87 |
| 59 | 2030-04 | 2695.09 | 851.03 | 1844.06 | 285828.81 |
| 60 | 2030-05 | 2689.63 | 845.58 | 1844.06 | 283984.76 |
| 61 | 2030-06 | 2684.18 | 840.12 | 1844.06 | 282140.70 |
| 62 | 2030-07 | 2678.72 | 834.67 | 1844.06 | 280296.64 |
| 63 | 2030-08 | 2673.27 | 829.21 | 1844.06 | 278452.59 |
| 64 | 2030-09 | 2667.81 | 823.76 | 1844.06 | 276608.53 |
| 65 | 2030-10 | 2662.36 | 818.30 | 1844.06 | 274764.47 |
| 66 | 2030-11 | 2656.90 | 812.84 | 1844.06 | 272920.42 |
| 67 | 2030-12 | 2651.45 | 807.39 | 1844.06 | 271076.36 |
| 68 | 2031-01 | 2645.99 | 801.93 | 1844.06 | 269232.30 |
| 69 | 2031-02 | 2640.54 | 796.48 | 1844.06 | 267388.25 |
| 70 | 2031-03 | 2635.08 | 791.02 | 1844.06 | 265544.19 |
| 71 | 2031-04 | 2629.63 | 785.57 | 1844.06 | 263700.13 |
| 72 | 2031-05 | 2624.17 | 780.11 | 1844.06 | 261856.08 |
| 73 | 2031-06 | 2618.71 | 774.66 | 1844.06 | 260012.02 |
| 74 | 2031-07 | 2613.26 | 769.20 | 1844.06 | 258167.96 |
| 75 | 2031-08 | 2607.80 | 763.75 | 1844.06 | 256323.90 |
| 76 | 2031-09 | 2602.35 | 758.29 | 1844.06 | 254479.85 |
| 77 | 2031-10 | 2596.89 | 752.84 | 1844.06 | 252635.79 |
| 78 | 2031-11 | 2591.44 | 747.38 | 1844.06 | 250791.73 |
| 79 | 2031-12 | 2585.98 | 741.93 | 1844.06 | 248947.68 |
| 80 | 2032-01 | 2580.53 | 736.47 | 1844.06 | 247103.62 |
| 81 | 2032-02 | 2575.07 | 731.01 | 1844.06 | 245259.56 |
| 82 | 2032-03 | 2569.62 | 725.56 | 1844.06 | 243415.51 |
| 83 | 2032-04 | 2564.16 | 720.10 | 1844.06 | 241571.45 |
| 84 | 2032-05 | 2558.71 | 714.65 | 1844.06 | 239727.39 |
| 85 | 2032-06 | 2553.25 | 709.19 | 1844.06 | 237883.34 |
| 86 | 2032-07 | 2547.80 | 703.74 | 1844.06 | 236039.28 |
| 87 | 2032-08 | 2542.34 | 698.28 | 1844.06 | 234195.22 |
| 88 | 2032-09 | 2536.88 | 692.83 | 1844.06 | 232351.17 |
| 89 | 2032-10 | 2531.43 | 687.37 | 1844.06 | 230507.11 |
| 90 | 2032-11 | 2525.97 | 681.92 | 1844.06 | 228663.05 |
| 91 | 2032-12 | 2520.52 | 676.46 | 1844.06 | 226818.99 |
| 92 | 2033-01 | 2515.06 | 671.01 | 1844.06 | 224974.94 |
| 93 | 2033-02 | 2509.61 | 665.55 | 1844.06 | 223130.88 |
| 94 | 2033-03 | 2504.15 | 660.10 | 1844.06 | 221286.82 |
| 95 | 2033-04 | 2498.70 | 654.64 | 1844.06 | 219442.77 |
| 96 | 2033-05 | 2493.24 | 649.18 | 1844.06 | 217598.71 |
| 97 | 2033-06 | 2487.79 | 643.73 | 1844.06 | 215754.65 |
| 98 | 2033-07 | 2482.33 | 638.27 | 1844.06 | 213910.60 |
| 99 | 2033-08 | 2476.88 | 632.82 | 1844.06 | 212066.54 |
| 100 | 2033-09 | 2471.42 | 627.36 | 1844.06 | 210222.48 |
| 101 | 2033-10 | 2465.97 | 621.91 | 1844.06 | 208378.43 |
| 102 | 2033-11 | 2460.51 | 616.45 | 1844.06 | 206534.37 |
| 103 | 2033-12 | 2455.05 | 611.00 | 1844.06 | 204690.31 |
| 104 | 2034-01 | 2449.60 | 605.54 | 1844.06 | 202846.26 |
| 105 | 2034-02 | 2444.14 | 600.09 | 1844.06 | 201002.20 |
| 106 | 2034-03 | 2438.69 | 594.63 | 1844.06 | 199158.14 |
| 107 | 2034-04 | 2433.23 | 589.18 | 1844.06 | 197314.08 |
| 108 | 2034-05 | 2427.78 | 583.72 | 1844.06 | 195470.03 |
| 109 | 2034-06 | 2422.32 | 578.27 | 1844.06 | 193625.97 |
| 110 | 2034-07 | 2416.87 | 572.81 | 1844.06 | 191781.91 |
| 111 | 2034-08 | 2411.41 | 567.35 | 1844.06 | 189937.86 |
| 112 | 2034-09 | 2405.96 | 561.90 | 1844.06 | 188093.80 |
| 113 | 2034-10 | 2400.50 | 556.44 | 1844.06 | 186249.74 |
| 114 | 2034-11 | 2395.05 | 550.99 | 1844.06 | 184405.69 |
| 115 | 2034-12 | 2389.59 | 545.53 | 1844.06 | 182561.63 |
| 116 | 2035-01 | 2384.14 | 540.08 | 1844.06 | 180717.57 |
| 117 | 2035-02 | 2378.68 | 534.62 | 1844.06 | 178873.52 |
| 118 | 2035-03 | 2373.22 | 529.17 | 1844.06 | 177029.46 |
| 119 | 2035-04 | 2367.77 | 523.71 | 1844.06 | 175185.40 |
| 120 | 2035-05 | 2362.31 | 518.26 | 1844.06 | 173341.35 |
| 121 | 2035-06 | 2356.86 | 512.80 | 1844.06 | 171497.29 |
| 122 | 2035-07 | 2351.40 | 507.35 | 1844.06 | 169653.23 |
| 123 | 2035-08 | 2345.95 | 501.89 | 1844.06 | 167809.18 |
| 124 | 2035-09 | 2340.49 | 496.44 | 1844.06 | 165965.12 |
| 125 | 2035-10 | 2335.04 | 490.98 | 1844.06 | 164121.06 |
| 126 | 2035-11 | 2329.58 | 485.52 | 1844.06 | 162277.00 |
| 127 | 2035-12 | 2324.13 | 480.07 | 1844.06 | 160432.95 |
| 128 | 2036-01 | 2318.67 | 474.61 | 1844.06 | 158588.89 |
| 129 | 2036-02 | 2313.22 | 469.16 | 1844.06 | 156744.83 |
| 130 | 2036-03 | 2307.76 | 463.70 | 1844.06 | 154900.78 |
| 131 | 2036-04 | 2302.31 | 458.25 | 1844.06 | 153056.72 |
| 132 | 2036-05 | 2296.85 | 452.79 | 1844.06 | 151212.66 |
| 133 | 2036-06 | 2291.39 | 447.34 | 1844.06 | 149368.61 |
| 134 | 2036-07 | 2285.94 | 441.88 | 1844.06 | 147524.55 |
| 135 | 2036-08 | 2280.48 | 436.43 | 1844.06 | 145680.49 |
| 136 | 2036-09 | 2275.03 | 430.97 | 1844.06 | 143836.44 |
| 137 | 2036-10 | 2269.57 | 425.52 | 1844.06 | 141992.38 |
| 138 | 2036-11 | 2264.12 | 420.06 | 1844.06 | 140148.32 |
| 139 | 2036-12 | 2258.66 | 414.61 | 1844.06 | 138304.27 |
| 140 | 2037-01 | 2253.21 | 409.15 | 1844.06 | 136460.21 |
| 141 | 2037-02 | 2247.75 | 403.69 | 1844.06 | 134616.15 |
| 142 | 2037-03 | 2242.30 | 398.24 | 1844.06 | 132772.09 |
| 143 | 2037-04 | 2236.84 | 392.78 | 1844.06 | 130928.04 |
| 144 | 2037-05 | 2231.39 | 387.33 | 1844.06 | 129083.98 |
| 145 | 2037-06 | 2225.93 | 381.87 | 1844.06 | 127239.92 |
| 146 | 2037-07 | 2220.47 | 376.42 | 1844.06 | 125395.87 |
| 147 | 2037-08 | 2215.02 | 370.96 | 1844.06 | 123551.81 |
| 148 | 2037-09 | 2209.56 | 365.51 | 1844.06 | 121707.75 |
| 149 | 2037-10 | 2204.11 | 360.05 | 1844.06 | 119863.70 |
| 150 | 2037-11 | 2198.65 | 354.60 | 1844.06 | 118019.64 |
| 151 | 2037-12 | 2193.20 | 349.14 | 1844.06 | 116175.58 |
| 152 | 2038-01 | 2187.74 | 343.69 | 1844.06 | 114331.53 |
| 153 | 2038-02 | 2182.29 | 338.23 | 1844.06 | 112487.47 |
| 154 | 2038-03 | 2176.83 | 332.78 | 1844.06 | 110643.41 |
| 155 | 2038-04 | 2171.38 | 327.32 | 1844.06 | 108799.36 |
| 156 | 2038-05 | 2165.92 | 321.86 | 1844.06 | 106955.30 |
| 157 | 2038-06 | 2160.47 | 316.41 | 1844.06 | 105111.24 |
| 158 | 2038-07 | 2155.01 | 310.95 | 1844.06 | 103267.18 |
| 159 | 2038-08 | 2149.56 | 305.50 | 1844.06 | 101423.13 |
| 160 | 2038-09 | 2144.10 | 300.04 | 1844.06 | 99579.07 |
| 161 | 2038-10 | 2138.64 | 294.59 | 1844.06 | 97735.01 |
| 162 | 2038-11 | 2133.19 | 289.13 | 1844.06 | 95890.96 |
| 163 | 2038-12 | 2127.73 | 283.68 | 1844.06 | 94046.90 |
| 164 | 2039-01 | 2122.28 | 278.22 | 1844.06 | 92202.84 |
| 165 | 2039-02 | 2116.82 | 272.77 | 1844.06 | 90358.79 |
| 166 | 2039-03 | 2111.37 | 267.31 | 1844.06 | 88514.73 |
| 167 | 2039-04 | 2105.91 | 261.86 | 1844.06 | 86670.67 |
| 168 | 2039-05 | 2100.46 | 256.40 | 1844.06 | 84826.62 |
| 169 | 2039-06 | 2095.00 | 250.95 | 1844.06 | 82982.56 |
| 170 | 2039-07 | 2089.55 | 245.49 | 1844.06 | 81138.50 |
| 171 | 2039-08 | 2084.09 | 240.03 | 1844.06 | 79294.45 |
| 172 | 2039-09 | 2078.64 | 234.58 | 1844.06 | 77450.39 |
| 173 | 2039-10 | 2073.18 | 229.12 | 1844.06 | 75606.33 |
| 174 | 2039-11 | 2067.73 | 223.67 | 1844.06 | 73762.27 |
| 175 | 2039-12 | 2062.27 | 218.21 | 1844.06 | 71918.22 |
| 176 | 2040-01 | 2056.81 | 212.76 | 1844.06 | 70074.16 |
| 177 | 2040-02 | 2051.36 | 207.30 | 1844.06 | 68230.10 |
| 178 | 2040-03 | 2045.90 | 201.85 | 1844.06 | 66386.05 |
| 179 | 2040-04 | 2040.45 | 196.39 | 1844.06 | 64541.99 |
| 180 | 2040-05 | 2034.99 | 190.94 | 1844.06 | 62697.93 |
| 181 | 2040-06 | 2029.54 | 185.48 | 1844.06 | 60853.88 |
| 182 | 2040-07 | 2024.08 | 180.03 | 1844.06 | 59009.82 |
| 183 | 2040-08 | 2018.63 | 174.57 | 1844.06 | 57165.76 |
| 184 | 2040-09 | 2013.17 | 169.12 | 1844.06 | 55321.71 |
| 185 | 2040-10 | 2007.72 | 163.66 | 1844.06 | 53477.65 |
| 186 | 2040-11 | 2002.26 | 158.20 | 1844.06 | 51633.59 |
| 187 | 2040-12 | 1996.81 | 152.75 | 1844.06 | 49789.54 |
| 188 | 2041-01 | 1991.35 | 147.29 | 1844.06 | 47945.48 |
| 189 | 2041-02 | 1985.90 | 141.84 | 1844.06 | 46101.42 |
| 190 | 2041-03 | 1980.44 | 136.38 | 1844.06 | 44257.36 |
| 191 | 2041-04 | 1974.98 | 130.93 | 1844.06 | 42413.31 |
| 192 | 2041-05 | 1969.53 | 125.47 | 1844.06 | 40569.25 |
| 193 | 2041-06 | 1964.07 | 120.02 | 1844.06 | 38725.19 |
| 194 | 2041-07 | 1958.62 | 114.56 | 1844.06 | 36881.14 |
| 195 | 2041-08 | 1953.16 | 109.11 | 1844.06 | 35037.08 |
| 196 | 2041-09 | 1947.71 | 103.65 | 1844.06 | 33193.02 |
| 197 | 2041-10 | 1942.25 | 98.20 | 1844.06 | 31348.97 |
| 198 | 2041-11 | 1936.80 | 92.74 | 1844.06 | 29504.91 |
| 199 | 2041-12 | 1931.34 | 87.29 | 1844.06 | 27660.85 |
| 200 | 2042-01 | 1925.89 | 81.83 | 1844.06 | 25816.80 |
| 201 | 2042-02 | 1920.43 | 76.37 | 1844.06 | 23972.74 |
| 202 | 2042-03 | 1914.98 | 70.92 | 1844.06 | 22128.68 |
| 203 | 2042-04 | 1909.52 | 65.46 | 1844.06 | 20284.63 |
| 204 | 2042-05 | 1904.07 | 60.01 | 1844.06 | 18440.57 |
| 205 | 2042-06 | 1898.61 | 54.55 | 1844.06 | 16596.51 |
| 206 | 2042-07 | 1893.15 | 49.10 | 1844.06 | 14752.45 |
| 207 | 2042-08 | 1887.70 | 43.64 | 1844.06 | 12908.40 |
| 208 | 2042-09 | 1882.24 | 38.19 | 1844.06 | 11064.34 |
| 209 | 2042-10 | 1876.79 | 32.73 | 1844.06 | 9220.28 |
| 210 | 2042-11 | 1871.33 | 27.28 | 1844.06 | 7376.23 |
| 211 | 2042-12 | 1865.88 | 21.82 | 1844.06 | 5532.17 |
| 212 | 2043-01 | 1860.42 | 16.37 | 1844.06 | 3688.11 |
| 213 | 2043-02 | 1854.97 | 10.91 | 1844.06 | 1844.06 |
| 214 | 2043-03 | 1849.51 | 5.46 | 1844.06 | 0.00 |