贷款43万（商业贷款）房贷，还款19年6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：43万
还款月数：19年6个月
每月还款：2429.45元
利息总额：13.85万
本息合计：56.85万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-01 | 2429.45 | 1075.00 | 1354.45 | 428645.55 |
| 2 | 2025-02 | 2429.45 | 1071.61 | 1357.83 | 427287.72 |
| 3 | 2025-03 | 2429.45 | 1068.22 | 1361.23 | 425926.49 |
| 4 | 2025-04 | 2429.45 | 1064.82 | 1364.63 | 424561.86 |
| 5 | 2025-05 | 2429.45 | 1061.40 | 1368.04 | 423193.81 |
| 6 | 2025-06 | 2429.45 | 1057.98 | 1371.46 | 421822.35 |
| 7 | 2025-07 | 2429.45 | 1054.56 | 1374.89 | 420447.46 |
| 8 | 2025-08 | 2429.45 | 1051.12 | 1378.33 | 419069.13 |
| 9 | 2025-09 | 2429.45 | 1047.67 | 1381.78 | 417687.35 |
| 10 | 2025-10 | 2429.45 | 1044.22 | 1385.23 | 416302.12 |
| 11 | 2025-11 | 2429.45 | 1040.76 | 1388.69 | 414913.43 |
| 12 | 2025-12 | 2429.45 | 1037.28 | 1392.16 | 413521.26 |
| 13 | 2026-01 | 2429.45 | 1033.80 | 1395.65 | 412125.62 |
| 14 | 2026-02 | 2429.45 | 1030.31 | 1399.13 | 410726.48 |
| 15 | 2026-03 | 2429.45 | 1026.82 | 1402.63 | 409323.85 |
| 16 | 2026-04 | 2429.45 | 1023.31 | 1406.14 | 407917.71 |
| 17 | 2026-05 | 2429.45 | 1019.79 | 1409.65 | 406508.06 |
| 18 | 2026-06 | 2429.45 | 1016.27 | 1413.18 | 405094.88 |
| 19 | 2026-07 | 2429.45 | 1012.74 | 1416.71 | 403678.17 |
| 20 | 2026-08 | 2429.45 | 1009.20 | 1420.25 | 402257.92 |
| 21 | 2026-09 | 2429.45 | 1005.64 | 1423.80 | 400834.11 |
| 22 | 2026-10 | 2429.45 | 1002.09 | 1427.36 | 399406.75 |
| 23 | 2026-11 | 2429.45 | 998.52 | 1430.93 | 397975.82 |
| 24 | 2026-12 | 2429.45 | 994.94 | 1434.51 | 396541.31 |
| 25 | 2027-01 | 2429.45 | 991.35 | 1438.10 | 395103.21 |
| 26 | 2027-02 | 2429.45 | 987.76 | 1441.69 | 393661.52 |
| 27 | 2027-03 | 2429.45 | 984.15 | 1445.29 | 392216.23 |
| 28 | 2027-04 | 2429.45 | 980.54 | 1448.91 | 390767.32 |
| 29 | 2027-05 | 2429.45 | 976.92 | 1452.53 | 389314.79 |
| 30 | 2027-06 | 2429.45 | 973.29 | 1456.16 | 387858.63 |
| 31 | 2027-07 | 2429.45 | 969.65 | 1459.80 | 386398.83 |
| 32 | 2027-08 | 2429.45 | 966.00 | 1463.45 | 384935.38 |
| 33 | 2027-09 | 2429.45 | 962.34 | 1467.11 | 383468.27 |
| 34 | 2027-10 | 2429.45 | 958.67 | 1470.78 | 381997.49 |
| 35 | 2027-11 | 2429.45 | 954.99 | 1474.45 | 380523.04 |
| 36 | 2027-12 | 2429.45 | 951.31 | 1478.14 | 379044.89 |
| 37 | 2028-01 | 2429.45 | 947.61 | 1481.84 | 377563.06 |
| 38 | 2028-02 | 2429.45 | 943.91 | 1485.54 | 376077.52 |
| 39 | 2028-03 | 2429.45 | 940.19 | 1489.25 | 374588.26 |
| 40 | 2028-04 | 2429.45 | 936.47 | 1492.98 | 373095.29 |
| 41 | 2028-05 | 2429.45 | 932.74 | 1496.71 | 371598.58 |
| 42 | 2028-06 | 2429.45 | 929.00 | 1500.45 | 370098.12 |
| 43 | 2028-07 | 2429.45 | 925.25 | 1504.20 | 368593.92 |
| 44 | 2028-08 | 2429.45 | 921.48 | 1507.96 | 367085.96 |
| 45 | 2028-09 | 2429.45 | 917.71 | 1511.73 | 365574.22 |
| 46 | 2028-10 | 2429.45 | 913.94 | 1515.51 | 364058.71 |
| 47 | 2028-11 | 2429.45 | 910.15 | 1519.30 | 362539.41 |
| 48 | 2028-12 | 2429.45 | 906.35 | 1523.10 | 361016.31 |
| 49 | 2029-01 | 2429.45 | 902.54 | 1526.91 | 359489.40 |
| 50 | 2029-02 | 2429.45 | 898.72 | 1530.72 | 357958.68 |
| 51 | 2029-03 | 2429.45 | 894.90 | 1534.55 | 356424.12 |
| 52 | 2029-04 | 2429.45 | 891.06 | 1538.39 | 354885.74 |
| 53 | 2029-05 | 2429.45 | 887.21 | 1542.23 | 353343.50 |
| 54 | 2029-06 | 2429.45 | 883.36 | 1546.09 | 351797.41 |
| 55 | 2029-07 | 2429.45 | 879.49 | 1549.95 | 350247.46 |
| 56 | 2029-08 | 2429.45 | 875.62 | 1553.83 | 348693.63 |
| 57 | 2029-09 | 2429.45 | 871.73 | 1557.71 | 347135.91 |
| 58 | 2029-10 | 2429.45 | 867.84 | 1561.61 | 345574.31 |
| 59 | 2029-11 | 2429.45 | 863.94 | 1565.51 | 344008.79 |
| 60 | 2029-12 | 2429.45 | 860.02 | 1569.43 | 342439.37 |
| 61 | 2030-01 | 2429.45 | 856.10 | 1573.35 | 340866.02 |
| 62 | 2030-02 | 2429.45 | 852.17 | 1577.28 | 339288.73 |
| 63 | 2030-03 | 2429.45 | 848.22 | 1581.23 | 337707.51 |
| 64 | 2030-04 | 2429.45 | 844.27 | 1585.18 | 336122.33 |
| 65 | 2030-05 | 2429.45 | 840.31 | 1589.14 | 334533.19 |
| 66 | 2030-06 | 2429.45 | 836.33 | 1593.12 | 332940.07 |
| 67 | 2030-07 | 2429.45 | 832.35 | 1597.10 | 331342.97 |
| 68 | 2030-08 | 2429.45 | 828.36 | 1601.09 | 329741.88 |
| 69 | 2030-09 | 2429.45 | 824.35 | 1605.09 | 328136.79 |
| 70 | 2030-10 | 2429.45 | 820.34 | 1609.11 | 326527.68 |
| 71 | 2030-11 | 2429.45 | 816.32 | 1613.13 | 324914.55 |
| 72 | 2030-12 | 2429.45 | 812.29 | 1617.16 | 323297.39 |
| 73 | 2031-01 | 2429.45 | 808.24 | 1621.20 | 321676.18 |
| 74 | 2031-02 | 2429.45 | 804.19 | 1625.26 | 320050.93 |
| 75 | 2031-03 | 2429.45 | 800.13 | 1629.32 | 318421.61 |
| 76 | 2031-04 | 2429.45 | 796.05 | 1633.39 | 316788.21 |
| 77 | 2031-05 | 2429.45 | 791.97 | 1637.48 | 315150.73 |
| 78 | 2031-06 | 2429.45 | 787.88 | 1641.57 | 313509.16 |
| 79 | 2031-07 | 2429.45 | 783.77 | 1645.68 | 311863.49 |
| 80 | 2031-08 | 2429.45 | 779.66 | 1649.79 | 310213.70 |
| 81 | 2031-09 | 2429.45 | 775.53 | 1653.91 | 308559.78 |
| 82 | 2031-10 | 2429.45 | 771.40 | 1658.05 | 306901.73 |
| 83 | 2031-11 | 2429.45 | 767.25 | 1662.19 | 305239.54 |
| 84 | 2031-12 | 2429.45 | 763.10 | 1666.35 | 303573.19 |
| 85 | 2032-01 | 2429.45 | 758.93 | 1670.52 | 301902.68 |
| 86 | 2032-02 | 2429.45 | 754.76 | 1674.69 | 300227.98 |
| 87 | 2032-03 | 2429.45 | 750.57 | 1678.88 | 298549.11 |
| 88 | 2032-04 | 2429.45 | 746.37 | 1683.08 | 296866.03 |
| 89 | 2032-05 | 2429.45 | 742.17 | 1687.28 | 295178.75 |
| 90 | 2032-06 | 2429.45 | 737.95 | 1691.50 | 293487.24 |
| 91 | 2032-07 | 2429.45 | 733.72 | 1695.73 | 291791.51 |
| 92 | 2032-08 | 2429.45 | 729.48 | 1699.97 | 290091.54 |
| 93 | 2032-09 | 2429.45 | 725.23 | 1704.22 | 288387.33 |
| 94 | 2032-10 | 2429.45 | 720.97 | 1708.48 | 286678.85 |
| 95 | 2032-11 | 2429.45 | 716.70 | 1712.75 | 284966.09 |
| 96 | 2032-12 | 2429.45 | 712.42 | 1717.03 | 283249.06 |
| 97 | 2033-01 | 2429.45 | 708.12 | 1721.33 | 281527.74 |
| 98 | 2033-02 | 2429.45 | 703.82 | 1725.63 | 279802.11 |
| 99 | 2033-03 | 2429.45 | 699.51 | 1729.94 | 278072.16 |
| 100 | 2033-04 | 2429.45 | 695.18 | 1734.27 | 276337.90 |
| 101 | 2033-05 | 2429.45 | 690.84 | 1738.60 | 274599.29 |
| 102 | 2033-06 | 2429.45 | 686.50 | 1742.95 | 272856.34 |
| 103 | 2033-07 | 2429.45 | 682.14 | 1747.31 | 271109.03 |
| 104 | 2033-08 | 2429.45 | 677.77 | 1751.68 | 269357.36 |
| 105 | 2033-09 | 2429.45 | 673.39 | 1756.05 | 267601.30 |
| 106 | 2033-10 | 2429.45 | 669.00 | 1760.45 | 265840.86 |
| 107 | 2033-11 | 2429.45 | 664.60 | 1764.85 | 264076.01 |
| 108 | 2033-12 | 2429.45 | 660.19 | 1769.26 | 262306.75 |
| 109 | 2034-01 | 2429.45 | 655.77 | 1773.68 | 260533.07 |
| 110 | 2034-02 | 2429.45 | 651.33 | 1778.12 | 258754.96 |
| 111 | 2034-03 | 2429.45 | 646.89 | 1782.56 | 256972.40 |
| 112 | 2034-04 | 2429.45 | 642.43 | 1787.02 | 255185.38 |
| 113 | 2034-05 | 2429.45 | 637.96 | 1791.48 | 253393.89 |
| 114 | 2034-06 | 2429.45 | 633.48 | 1795.96 | 251597.93 |
| 115 | 2034-07 | 2429.45 | 628.99 | 1800.45 | 249797.48 |
| 116 | 2034-08 | 2429.45 | 624.49 | 1804.95 | 247992.52 |
| 117 | 2034-09 | 2429.45 | 619.98 | 1809.47 | 246183.05 |
| 118 | 2034-10 | 2429.45 | 615.46 | 1813.99 | 244369.06 |
| 119 | 2034-11 | 2429.45 | 610.92 | 1818.53 | 242550.54 |
| 120 | 2034-12 | 2429.45 | 606.38 | 1823.07 | 240727.47 |
| 121 | 2035-01 | 2429.45 | 601.82 | 1827.63 | 238899.84 |
| 122 | 2035-02 | 2429.45 | 597.25 | 1832.20 | 237067.64 |
| 123 | 2035-03 | 2429.45 | 592.67 | 1836.78 | 235230.86 |
| 124 | 2035-04 | 2429.45 | 588.08 | 1841.37 | 233389.49 |
| 125 | 2035-05 | 2429.45 | 583.47 | 1845.97 | 231543.51 |
| 126 | 2035-06 | 2429.45 | 578.86 | 1850.59 | 229692.92 |
| 127 | 2035-07 | 2429.45 | 574.23 | 1855.22 | 227837.71 |
| 128 | 2035-08 | 2429.45 | 569.59 | 1859.85 | 225977.85 |
| 129 | 2035-09 | 2429.45 | 564.94 | 1864.50 | 224113.35 |
| 130 | 2035-10 | 2429.45 | 560.28 | 1869.16 | 222244.18 |
| 131 | 2035-11 | 2429.45 | 555.61 | 1873.84 | 220370.35 |
| 132 | 2035-12 | 2429.45 | 550.93 | 1878.52 | 218491.82 |
| 133 | 2036-01 | 2429.45 | 546.23 | 1883.22 | 216608.61 |
| 134 | 2036-02 | 2429.45 | 541.52 | 1887.93 | 214720.68 |
| 135 | 2036-03 | 2429.45 | 536.80 | 1892.65 | 212828.03 |
| 136 | 2036-04 | 2429.45 | 532.07 | 1897.38 | 210930.65 |
| 137 | 2036-05 | 2429.45 | 527.33 | 1902.12 | 209028.53 |
| 138 | 2036-06 | 2429.45 | 522.57 | 1906.88 | 207121.65 |
| 139 | 2036-07 | 2429.45 | 517.80 | 1911.64 | 205210.01 |
| 140 | 2036-08 | 2429.45 | 513.03 | 1916.42 | 203293.59 |
| 141 | 2036-09 | 2429.45 | 508.23 | 1921.21 | 201372.37 |
| 142 | 2036-10 | 2429.45 | 503.43 | 1926.02 | 199446.36 |
| 143 | 2036-11 | 2429.45 | 498.62 | 1930.83 | 197515.52 |
| 144 | 2036-12 | 2429.45 | 493.79 | 1935.66 | 195579.86 |
| 145 | 2037-01 | 2429.45 | 488.95 | 1940.50 | 193639.36 |
| 146 | 2037-02 | 2429.45 | 484.10 | 1945.35 | 191694.01 |
| 147 | 2037-03 | 2429.45 | 479.24 | 1950.21 | 189743.80 |
| 148 | 2037-04 | 2429.45 | 474.36 | 1955.09 | 187788.71 |
| 149 | 2037-05 | 2429.45 | 469.47 | 1959.98 | 185828.74 |
| 150 | 2037-06 | 2429.45 | 464.57 | 1964.88 | 183863.86 |
| 151 | 2037-07 | 2429.45 | 459.66 | 1969.79 | 181894.07 |
| 152 | 2037-08 | 2429.45 | 454.74 | 1974.71 | 179919.36 |
| 153 | 2037-09 | 2429.45 | 449.80 | 1979.65 | 177939.71 |
| 154 | 2037-10 | 2429.45 | 444.85 | 1984.60 | 175955.11 |
| 155 | 2037-11 | 2429.45 | 439.89 | 1989.56 | 173965.55 |
| 156 | 2037-12 | 2429.45 | 434.91 | 1994.53 | 171971.01 |
| 157 | 2038-01 | 2429.45 | 429.93 | 1999.52 | 169971.49 |
| 158 | 2038-02 | 2429.45 | 424.93 | 2004.52 | 167966.97 |
| 159 | 2038-03 | 2429.45 | 419.92 | 2009.53 | 165957.44 |
| 160 | 2038-04 | 2429.45 | 414.89 | 2014.55 | 163942.89 |
| 161 | 2038-05 | 2429.45 | 409.86 | 2019.59 | 161923.30 |
| 162 | 2038-06 | 2429.45 | 404.81 | 2024.64 | 159898.66 |
| 163 | 2038-07 | 2429.45 | 399.75 | 2029.70 | 157868.95 |
| 164 | 2038-08 | 2429.45 | 394.67 | 2034.78 | 155834.18 |
| 165 | 2038-09 | 2429.45 | 389.59 | 2039.86 | 153794.32 |
| 166 | 2038-10 | 2429.45 | 384.49 | 2044.96 | 151749.35 |
| 167 | 2038-11 | 2429.45 | 379.37 | 2050.07 | 149699.28 |
| 168 | 2038-12 | 2429.45 | 374.25 | 2055.20 | 147644.08 |
| 169 | 2039-01 | 2429.45 | 369.11 | 2060.34 | 145583.74 |
| 170 | 2039-02 | 2429.45 | 363.96 | 2065.49 | 143518.25 |
| 171 | 2039-03 | 2429.45 | 358.80 | 2070.65 | 141447.60 |
| 172 | 2039-04 | 2429.45 | 353.62 | 2075.83 | 139371.77 |
| 173 | 2039-05 | 2429.45 | 348.43 | 2081.02 | 137290.75 |
| 174 | 2039-06 | 2429.45 | 343.23 | 2086.22 | 135204.53 |
| 175 | 2039-07 | 2429.45 | 338.01 | 2091.44 | 133113.09 |
| 176 | 2039-08 | 2429.45 | 332.78 | 2096.67 | 131016.43 |
| 177 | 2039-09 | 2429.45 | 327.54 | 2101.91 | 128914.52 |
| 178 | 2039-10 | 2429.45 | 322.29 | 2107.16 | 126807.36 |
| 179 | 2039-11 | 2429.45 | 317.02 | 2112.43 | 124694.93 |
| 180 | 2039-12 | 2429.45 | 311.74 | 2117.71 | 122577.22 |
| 181 | 2040-01 | 2429.45 | 306.44 | 2123.01 | 120454.21 |
| 182 | 2040-02 | 2429.45 | 301.14 | 2128.31 | 118325.90 |
| 183 | 2040-03 | 2429.45 | 295.81 | 2133.63 | 116192.26 |
| 184 | 2040-04 | 2429.45 | 290.48 | 2138.97 | 114053.30 |
| 185 | 2040-05 | 2429.45 | 285.13 | 2144.32 | 111908.98 |
| 186 | 2040-06 | 2429.45 | 279.77 | 2149.68 | 109759.30 |
| 187 | 2040-07 | 2429.45 | 274.40 | 2155.05 | 107604.25 |
| 188 | 2040-08 | 2429.45 | 269.01 | 2160.44 | 105443.82 |
| 189 | 2040-09 | 2429.45 | 263.61 | 2165.84 | 103277.98 |
| 190 | 2040-10 | 2429.45 | 258.19 | 2171.25 | 101106.72 |
| 191 | 2040-11 | 2429.45 | 252.77 | 2176.68 | 98930.04 |
| 192 | 2040-12 | 2429.45 | 247.33 | 2182.12 | 96747.92 |
| 193 | 2041-01 | 2429.45 | 241.87 | 2187.58 | 94560.34 |
| 194 | 2041-02 | 2429.45 | 236.40 | 2193.05 | 92367.29 |
| 195 | 2041-03 | 2429.45 | 230.92 | 2198.53 | 90168.76 |
| 196 | 2041-04 | 2429.45 | 225.42 | 2204.03 | 87964.74 |
| 197 | 2041-05 | 2429.45 | 219.91 | 2209.54 | 85755.20 |
| 198 | 2041-06 | 2429.45 | 214.39 | 2215.06 | 83540.14 |
| 199 | 2041-07 | 2429.45 | 208.85 | 2220.60 | 81319.54 |
| 200 | 2041-08 | 2429.45 | 203.30 | 2226.15 | 79093.39 |
| 201 | 2041-09 | 2429.45 | 197.73 | 2231.71 | 76861.68 |
| 202 | 2041-10 | 2429.45 | 192.15 | 2237.29 | 74624.38 |
| 203 | 2041-11 | 2429.45 | 186.56 | 2242.89 | 72381.50 |
| 204 | 2041-12 | 2429.45 | 180.95 | 2248.49 | 70133.00 |
| 205 | 2042-01 | 2429.45 | 175.33 | 2254.12 | 67878.89 |
| 206 | 2042-02 | 2429.45 | 169.70 | 2259.75 | 65619.14 |
| 207 | 2042-03 | 2429.45 | 164.05 | 2265.40 | 63353.73 |
| 208 | 2042-04 | 2429.45 | 158.38 | 2271.06 | 61082.67 |
| 209 | 2042-05 | 2429.45 | 152.71 | 2276.74 | 58805.93 |
| 210 | 2042-06 | 2429.45 | 147.01 | 2282.43 | 56523.50 |
| 211 | 2042-07 | 2429.45 | 141.31 | 2288.14 | 54235.36 |
| 212 | 2042-08 | 2429.45 | 135.59 | 2293.86 | 51941.50 |
| 213 | 2042-09 | 2429.45 | 129.85 | 2299.59 | 49641.90 |
| 214 | 2042-10 | 2429.45 | 124.10 | 2305.34 | 47336.56 |
| 215 | 2042-11 | 2429.45 | 118.34 | 2311.11 | 45025.45 |
| 216 | 2042-12 | 2429.45 | 112.56 | 2316.88 | 42708.57 |
| 217 | 2043-01 | 2429.45 | 106.77 | 2322.68 | 40385.89 |
| 218 | 2043-02 | 2429.45 | 100.96 | 2328.48 | 38057.41 |
| 219 | 2043-03 | 2429.45 | 95.14 | 2334.30 | 35723.10 |
| 220 | 2043-04 | 2429.45 | 89.31 | 2340.14 | 33382.96 |
| 221 | 2043-05 | 2429.45 | 83.46 | 2345.99 | 31036.97 |
| 222 | 2043-06 | 2429.45 | 77.59 | 2351.86 | 28685.11 |
| 223 | 2043-07 | 2429.45 | 71.71 | 2357.74 | 26327.38 |
| 224 | 2043-08 | 2429.45 | 65.82 | 2363.63 | 23963.75 |
| 225 | 2043-09 | 2429.45 | 59.91 | 2369.54 | 21594.21 |
| 226 | 2043-10 | 2429.45 | 53.99 | 2375.46 | 19218.75 |
| 227 | 2043-11 | 2429.45 | 48.05 | 2381.40 | 16837.34 |
| 228 | 2043-12 | 2429.45 | 42.09 | 2387.35 | 14449.99 |
| 229 | 2044-01 | 2429.45 | 36.12 | 2393.32 | 12056.67 |
| 230 | 2044-02 | 2429.45 | 30.14 | 2399.31 | 9657.36 |
| 231 | 2044-03 | 2429.45 | 24.14 | 2405.30 | 7252.05 |
| 232 | 2044-04 | 2429.45 | 18.13 | 2411.32 | 4840.74 |
| 233 | 2044-05 | 2429.45 | 12.10 | 2417.35 | 2423.39 |
| 234 | 2044-06 | 2429.45 | 6.06 | 2423.39 | 0.00 |
等额本金还款方式：
贷款总额：43万
还款月数：19年6个月
首月还款：2912.61元
每月递减：4.59元
利息总额：12.63万
本息合计：55.63万
节省利息：12178.41元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-01 | 2912.61 | 1075.00 | 1837.61 | 428162.39 |
| 2 | 2025-02 | 2908.01 | 1070.41 | 1837.61 | 426324.79 |
| 3 | 2025-03 | 2903.42 | 1065.81 | 1837.61 | 424487.18 |
| 4 | 2025-04 | 2898.82 | 1061.22 | 1837.61 | 422649.57 |
| 5 | 2025-05 | 2894.23 | 1056.62 | 1837.61 | 420811.97 |
| 6 | 2025-06 | 2889.64 | 1052.03 | 1837.61 | 418974.36 |
| 7 | 2025-07 | 2885.04 | 1047.44 | 1837.61 | 417136.75 |
| 8 | 2025-08 | 2880.45 | 1042.84 | 1837.61 | 415299.15 |
| 9 | 2025-09 | 2875.85 | 1038.25 | 1837.61 | 413461.54 |
| 10 | 2025-10 | 2871.26 | 1033.65 | 1837.61 | 411623.93 |
| 11 | 2025-11 | 2866.67 | 1029.06 | 1837.61 | 409786.32 |
| 12 | 2025-12 | 2862.07 | 1024.47 | 1837.61 | 407948.72 |
| 13 | 2026-01 | 2857.48 | 1019.87 | 1837.61 | 406111.11 |
| 14 | 2026-02 | 2852.88 | 1015.28 | 1837.61 | 404273.50 |
| 15 | 2026-03 | 2848.29 | 1010.68 | 1837.61 | 402435.90 |
| 16 | 2026-04 | 2843.70 | 1006.09 | 1837.61 | 400598.29 |
| 17 | 2026-05 | 2839.10 | 1001.50 | 1837.61 | 398760.68 |
| 18 | 2026-06 | 2834.51 | 996.90 | 1837.61 | 396923.08 |
| 19 | 2026-07 | 2829.91 | 992.31 | 1837.61 | 395085.47 |
| 20 | 2026-08 | 2825.32 | 987.71 | 1837.61 | 393247.86 |
| 21 | 2026-09 | 2820.73 | 983.12 | 1837.61 | 391410.26 |
| 22 | 2026-10 | 2816.13 | 978.53 | 1837.61 | 389572.65 |
| 23 | 2026-11 | 2811.54 | 973.93 | 1837.61 | 387735.04 |
| 24 | 2026-12 | 2806.94 | 969.34 | 1837.61 | 385897.44 |
| 25 | 2027-01 | 2802.35 | 964.74 | 1837.61 | 384059.83 |
| 26 | 2027-02 | 2797.76 | 960.15 | 1837.61 | 382222.22 |
| 27 | 2027-03 | 2793.16 | 955.56 | 1837.61 | 380384.62 |
| 28 | 2027-04 | 2788.57 | 950.96 | 1837.61 | 378547.01 |
| 29 | 2027-05 | 2783.97 | 946.37 | 1837.61 | 376709.40 |
| 30 | 2027-06 | 2779.38 | 941.77 | 1837.61 | 374871.79 |
| 31 | 2027-07 | 2774.79 | 937.18 | 1837.61 | 373034.19 |
| 32 | 2027-08 | 2770.19 | 932.59 | 1837.61 | 371196.58 |
| 33 | 2027-09 | 2765.60 | 927.99 | 1837.61 | 369358.97 |
| 34 | 2027-10 | 2761.00 | 923.40 | 1837.61 | 367521.37 |
| 35 | 2027-11 | 2756.41 | 918.80 | 1837.61 | 365683.76 |
| 36 | 2027-12 | 2751.82 | 914.21 | 1837.61 | 363846.15 |
| 37 | 2028-01 | 2747.22 | 909.62 | 1837.61 | 362008.55 |
| 38 | 2028-02 | 2742.63 | 905.02 | 1837.61 | 360170.94 |
| 39 | 2028-03 | 2738.03 | 900.43 | 1837.61 | 358333.33 |
| 40 | 2028-04 | 2733.44 | 895.83 | 1837.61 | 356495.73 |
| 41 | 2028-05 | 2728.85 | 891.24 | 1837.61 | 354658.12 |
| 42 | 2028-06 | 2724.25 | 886.65 | 1837.61 | 352820.51 |
| 43 | 2028-07 | 2719.66 | 882.05 | 1837.61 | 350982.91 |
| 44 | 2028-08 | 2715.06 | 877.46 | 1837.61 | 349145.30 |
| 45 | 2028-09 | 2710.47 | 872.86 | 1837.61 | 347307.69 |
| 46 | 2028-10 | 2705.88 | 868.27 | 1837.61 | 345470.09 |
| 47 | 2028-11 | 2701.28 | 863.68 | 1837.61 | 343632.48 |
| 48 | 2028-12 | 2696.69 | 859.08 | 1837.61 | 341794.87 |
| 49 | 2029-01 | 2692.09 | 854.49 | 1837.61 | 339957.26 |
| 50 | 2029-02 | 2687.50 | 849.89 | 1837.61 | 338119.66 |
| 51 | 2029-03 | 2682.91 | 845.30 | 1837.61 | 336282.05 |
| 52 | 2029-04 | 2678.31 | 840.71 | 1837.61 | 334444.44 |
| 53 | 2029-05 | 2673.72 | 836.11 | 1837.61 | 332606.84 |
| 54 | 2029-06 | 2669.12 | 831.52 | 1837.61 | 330769.23 |
| 55 | 2029-07 | 2664.53 | 826.92 | 1837.61 | 328931.62 |
| 56 | 2029-08 | 2659.94 | 822.33 | 1837.61 | 327094.02 |
| 57 | 2029-09 | 2655.34 | 817.74 | 1837.61 | 325256.41 |
| 58 | 2029-10 | 2650.75 | 813.14 | 1837.61 | 323418.80 |
| 59 | 2029-11 | 2646.15 | 808.55 | 1837.61 | 321581.20 |
| 60 | 2029-12 | 2641.56 | 803.95 | 1837.61 | 319743.59 |
| 61 | 2030-01 | 2636.97 | 799.36 | 1837.61 | 317905.98 |
| 62 | 2030-02 | 2632.37 | 794.76 | 1837.61 | 316068.38 |
| 63 | 2030-03 | 2627.78 | 790.17 | 1837.61 | 314230.77 |
| 64 | 2030-04 | 2623.18 | 785.58 | 1837.61 | 312393.16 |
| 65 | 2030-05 | 2618.59 | 780.98 | 1837.61 | 310555.56 |
| 66 | 2030-06 | 2614.00 | 776.39 | 1837.61 | 308717.95 |
| 67 | 2030-07 | 2609.40 | 771.79 | 1837.61 | 306880.34 |
| 68 | 2030-08 | 2604.81 | 767.20 | 1837.61 | 305042.74 |
| 69 | 2030-09 | 2600.21 | 762.61 | 1837.61 | 303205.13 |
| 70 | 2030-10 | 2595.62 | 758.01 | 1837.61 | 301367.52 |
| 71 | 2030-11 | 2591.03 | 753.42 | 1837.61 | 299529.91 |
| 72 | 2030-12 | 2586.43 | 748.82 | 1837.61 | 297692.31 |
| 73 | 2031-01 | 2581.84 | 744.23 | 1837.61 | 295854.70 |
| 74 | 2031-02 | 2577.24 | 739.64 | 1837.61 | 294017.09 |
| 75 | 2031-03 | 2572.65 | 735.04 | 1837.61 | 292179.49 |
| 76 | 2031-04 | 2568.06 | 730.45 | 1837.61 | 290341.88 |
| 77 | 2031-05 | 2563.46 | 725.85 | 1837.61 | 288504.27 |
| 78 | 2031-06 | 2558.87 | 721.26 | 1837.61 | 286666.67 |
| 79 | 2031-07 | 2554.27 | 716.67 | 1837.61 | 284829.06 |
| 80 | 2031-08 | 2549.68 | 712.07 | 1837.61 | 282991.45 |
| 81 | 2031-09 | 2545.09 | 707.48 | 1837.61 | 281153.85 |
| 82 | 2031-10 | 2540.49 | 702.88 | 1837.61 | 279316.24 |
| 83 | 2031-11 | 2535.90 | 698.29 | 1837.61 | 277478.63 |
| 84 | 2031-12 | 2531.30 | 693.70 | 1837.61 | 275641.03 |
| 85 | 2032-01 | 2526.71 | 689.10 | 1837.61 | 273803.42 |
| 86 | 2032-02 | 2522.12 | 684.51 | 1837.61 | 271965.81 |
| 87 | 2032-03 | 2517.52 | 679.91 | 1837.61 | 270128.21 |
| 88 | 2032-04 | 2512.93 | 675.32 | 1837.61 | 268290.60 |
| 89 | 2032-05 | 2508.33 | 670.73 | 1837.61 | 266452.99 |
| 90 | 2032-06 | 2503.74 | 666.13 | 1837.61 | 264615.38 |
| 91 | 2032-07 | 2499.15 | 661.54 | 1837.61 | 262777.78 |
| 92 | 2032-08 | 2494.55 | 656.94 | 1837.61 | 260940.17 |
| 93 | 2032-09 | 2489.96 | 652.35 | 1837.61 | 259102.56 |
| 94 | 2032-10 | 2485.36 | 647.76 | 1837.61 | 257264.96 |
| 95 | 2032-11 | 2480.77 | 643.16 | 1837.61 | 255427.35 |
| 96 | 2032-12 | 2476.18 | 638.57 | 1837.61 | 253589.74 |
| 97 | 2033-01 | 2471.58 | 633.97 | 1837.61 | 251752.14 |
| 98 | 2033-02 | 2466.99 | 629.38 | 1837.61 | 249914.53 |
| 99 | 2033-03 | 2462.39 | 624.79 | 1837.61 | 248076.92 |
| 100 | 2033-04 | 2457.80 | 620.19 | 1837.61 | 246239.32 |
| 101 | 2033-05 | 2453.21 | 615.60 | 1837.61 | 244401.71 |
| 102 | 2033-06 | 2448.61 | 611.00 | 1837.61 | 242564.10 |
| 103 | 2033-07 | 2444.02 | 606.41 | 1837.61 | 240726.50 |
| 104 | 2033-08 | 2439.42 | 601.82 | 1837.61 | 238888.89 |
| 105 | 2033-09 | 2434.83 | 597.22 | 1837.61 | 237051.28 |
| 106 | 2033-10 | 2430.24 | 592.63 | 1837.61 | 235213.68 |
| 107 | 2033-11 | 2425.64 | 588.03 | 1837.61 | 233376.07 |
| 108 | 2033-12 | 2421.05 | 583.44 | 1837.61 | 231538.46 |
| 109 | 2034-01 | 2416.45 | 578.85 | 1837.61 | 229700.85 |
| 110 | 2034-02 | 2411.86 | 574.25 | 1837.61 | 227863.25 |
| 111 | 2034-03 | 2407.26 | 569.66 | 1837.61 | 226025.64 |
| 112 | 2034-04 | 2402.67 | 565.06 | 1837.61 | 224188.03 |
| 113 | 2034-05 | 2398.08 | 560.47 | 1837.61 | 222350.43 |
| 114 | 2034-06 | 2393.48 | 555.88 | 1837.61 | 220512.82 |
| 115 | 2034-07 | 2388.89 | 551.28 | 1837.61 | 218675.21 |
| 116 | 2034-08 | 2384.29 | 546.69 | 1837.61 | 216837.61 |
| 117 | 2034-09 | 2379.70 | 542.09 | 1837.61 | 215000.00 |
| 118 | 2034-10 | 2375.11 | 537.50 | 1837.61 | 213162.39 |
| 119 | 2034-11 | 2370.51 | 532.91 | 1837.61 | 211324.79 |
| 120 | 2034-12 | 2365.92 | 528.31 | 1837.61 | 209487.18 |
| 121 | 2035-01 | 2361.32 | 523.72 | 1837.61 | 207649.57 |
| 122 | 2035-02 | 2356.73 | 519.12 | 1837.61 | 205811.97 |
| 123 | 2035-03 | 2352.14 | 514.53 | 1837.61 | 203974.36 |
| 124 | 2035-04 | 2347.54 | 509.94 | 1837.61 | 202136.75 |
| 125 | 2035-05 | 2342.95 | 505.34 | 1837.61 | 200299.15 |
| 126 | 2035-06 | 2338.35 | 500.75 | 1837.61 | 198461.54 |
| 127 | 2035-07 | 2333.76 | 496.15 | 1837.61 | 196623.93 |
| 128 | 2035-08 | 2329.17 | 491.56 | 1837.61 | 194786.32 |
| 129 | 2035-09 | 2324.57 | 486.97 | 1837.61 | 192948.72 |
| 130 | 2035-10 | 2319.98 | 482.37 | 1837.61 | 191111.11 |
| 131 | 2035-11 | 2315.38 | 477.78 | 1837.61 | 189273.50 |
| 132 | 2035-12 | 2310.79 | 473.18 | 1837.61 | 187435.90 |
| 133 | 2036-01 | 2306.20 | 468.59 | 1837.61 | 185598.29 |
| 134 | 2036-02 | 2301.60 | 464.00 | 1837.61 | 183760.68 |
| 135 | 2036-03 | 2297.01 | 459.40 | 1837.61 | 181923.08 |
| 136 | 2036-04 | 2292.41 | 454.81 | 1837.61 | 180085.47 |
| 137 | 2036-05 | 2287.82 | 450.21 | 1837.61 | 178247.86 |
| 138 | 2036-06 | 2283.23 | 445.62 | 1837.61 | 176410.26 |
| 139 | 2036-07 | 2278.63 | 441.03 | 1837.61 | 174572.65 |
| 140 | 2036-08 | 2274.04 | 436.43 | 1837.61 | 172735.04 |
| 141 | 2036-09 | 2269.44 | 431.84 | 1837.61 | 170897.44 |
| 142 | 2036-10 | 2264.85 | 427.24 | 1837.61 | 169059.83 |
| 143 | 2036-11 | 2260.26 | 422.65 | 1837.61 | 167222.22 |
| 144 | 2036-12 | 2255.66 | 418.06 | 1837.61 | 165384.62 |
| 145 | 2037-01 | 2251.07 | 413.46 | 1837.61 | 163547.01 |
| 146 | 2037-02 | 2246.47 | 408.87 | 1837.61 | 161709.40 |
| 147 | 2037-03 | 2241.88 | 404.27 | 1837.61 | 159871.79 |
| 148 | 2037-04 | 2237.29 | 399.68 | 1837.61 | 158034.19 |
| 149 | 2037-05 | 2232.69 | 395.09 | 1837.61 | 156196.58 |
| 150 | 2037-06 | 2228.10 | 390.49 | 1837.61 | 154358.97 |
| 151 | 2037-07 | 2223.50 | 385.90 | 1837.61 | 152521.37 |
| 152 | 2037-08 | 2218.91 | 381.30 | 1837.61 | 150683.76 |
| 153 | 2037-09 | 2214.32 | 376.71 | 1837.61 | 148846.15 |
| 154 | 2037-10 | 2209.72 | 372.12 | 1837.61 | 147008.55 |
| 155 | 2037-11 | 2205.13 | 367.52 | 1837.61 | 145170.94 |
| 156 | 2037-12 | 2200.53 | 362.93 | 1837.61 | 143333.33 |
| 157 | 2038-01 | 2195.94 | 358.33 | 1837.61 | 141495.73 |
| 158 | 2038-02 | 2191.35 | 353.74 | 1837.61 | 139658.12 |
| 159 | 2038-03 | 2186.75 | 349.15 | 1837.61 | 137820.51 |
| 160 | 2038-04 | 2182.16 | 344.55 | 1837.61 | 135982.91 |
| 161 | 2038-05 | 2177.56 | 339.96 | 1837.61 | 134145.30 |
| 162 | 2038-06 | 2172.97 | 335.36 | 1837.61 | 132307.69 |
| 163 | 2038-07 | 2168.38 | 330.77 | 1837.61 | 130470.09 |
| 164 | 2038-08 | 2163.78 | 326.18 | 1837.61 | 128632.48 |
| 165 | 2038-09 | 2159.19 | 321.58 | 1837.61 | 126794.87 |
| 166 | 2038-10 | 2154.59 | 316.99 | 1837.61 | 124957.26 |
| 167 | 2038-11 | 2150.00 | 312.39 | 1837.61 | 123119.66 |
| 168 | 2038-12 | 2145.41 | 307.80 | 1837.61 | 121282.05 |
| 169 | 2039-01 | 2140.81 | 303.21 | 1837.61 | 119444.44 |
| 170 | 2039-02 | 2136.22 | 298.61 | 1837.61 | 117606.84 |
| 171 | 2039-03 | 2131.62 | 294.02 | 1837.61 | 115769.23 |
| 172 | 2039-04 | 2127.03 | 289.42 | 1837.61 | 113931.62 |
| 173 | 2039-05 | 2122.44 | 284.83 | 1837.61 | 112094.02 |
| 174 | 2039-06 | 2117.84 | 280.24 | 1837.61 | 110256.41 |
| 175 | 2039-07 | 2113.25 | 275.64 | 1837.61 | 108418.80 |
| 176 | 2039-08 | 2108.65 | 271.05 | 1837.61 | 106581.20 |
| 177 | 2039-09 | 2104.06 | 266.45 | 1837.61 | 104743.59 |
| 178 | 2039-10 | 2099.47 | 261.86 | 1837.61 | 102905.98 |
| 179 | 2039-11 | 2094.87 | 257.26 | 1837.61 | 101068.38 |
| 180 | 2039-12 | 2090.28 | 252.67 | 1837.61 | 99230.77 |
| 181 | 2040-01 | 2085.68 | 248.08 | 1837.61 | 97393.16 |
| 182 | 2040-02 | 2081.09 | 243.48 | 1837.61 | 95555.56 |
| 183 | 2040-03 | 2076.50 | 238.89 | 1837.61 | 93717.95 |
| 184 | 2040-04 | 2071.90 | 234.29 | 1837.61 | 91880.34 |
| 185 | 2040-05 | 2067.31 | 229.70 | 1837.61 | 90042.74 |
| 186 | 2040-06 | 2062.71 | 225.11 | 1837.61 | 88205.13 |
| 187 | 2040-07 | 2058.12 | 220.51 | 1837.61 | 86367.52 |
| 188 | 2040-08 | 2053.53 | 215.92 | 1837.61 | 84529.91 |
| 189 | 2040-09 | 2048.93 | 211.32 | 1837.61 | 82692.31 |
| 190 | 2040-10 | 2044.34 | 206.73 | 1837.61 | 80854.70 |
| 191 | 2040-11 | 2039.74 | 202.14 | 1837.61 | 79017.09 |
| 192 | 2040-12 | 2035.15 | 197.54 | 1837.61 | 77179.49 |
| 193 | 2041-01 | 2030.56 | 192.95 | 1837.61 | 75341.88 |
| 194 | 2041-02 | 2025.96 | 188.35 | 1837.61 | 73504.27 |
| 195 | 2041-03 | 2021.37 | 183.76 | 1837.61 | 71666.67 |
| 196 | 2041-04 | 2016.77 | 179.17 | 1837.61 | 69829.06 |
| 197 | 2041-05 | 2012.18 | 174.57 | 1837.61 | 67991.45 |
| 198 | 2041-06 | 2007.59 | 169.98 | 1837.61 | 66153.85 |
| 199 | 2041-07 | 2002.99 | 165.38 | 1837.61 | 64316.24 |
| 200 | 2041-08 | 1998.40 | 160.79 | 1837.61 | 62478.63 |
| 201 | 2041-09 | 1993.80 | 156.20 | 1837.61 | 60641.03 |
| 202 | 2041-10 | 1989.21 | 151.60 | 1837.61 | 58803.42 |
| 203 | 2041-11 | 1984.62 | 147.01 | 1837.61 | 56965.81 |
| 204 | 2041-12 | 1980.02 | 142.41 | 1837.61 | 55128.21 |
| 205 | 2042-01 | 1975.43 | 137.82 | 1837.61 | 53290.60 |
| 206 | 2042-02 | 1970.83 | 133.23 | 1837.61 | 51452.99 |
| 207 | 2042-03 | 1966.24 | 128.63 | 1837.61 | 49615.38 |
| 208 | 2042-04 | 1961.65 | 124.04 | 1837.61 | 47777.78 |
| 209 | 2042-05 | 1957.05 | 119.44 | 1837.61 | 45940.17 |
| 210 | 2042-06 | 1952.46 | 114.85 | 1837.61 | 44102.56 |
| 211 | 2042-07 | 1947.86 | 110.26 | 1837.61 | 42264.96 |
| 212 | 2042-08 | 1943.27 | 105.66 | 1837.61 | 40427.35 |
| 213 | 2042-09 | 1938.68 | 101.07 | 1837.61 | 38589.74 |
| 214 | 2042-10 | 1934.08 | 96.47 | 1837.61 | 36752.14 |
| 215 | 2042-11 | 1929.49 | 91.88 | 1837.61 | 34914.53 |
| 216 | 2042-12 | 1924.89 | 87.29 | 1837.61 | 33076.92 |
| 217 | 2043-01 | 1920.30 | 82.69 | 1837.61 | 31239.32 |
| 218 | 2043-02 | 1915.71 | 78.10 | 1837.61 | 29401.71 |
| 219 | 2043-03 | 1911.11 | 73.50 | 1837.61 | 27564.10 |
| 220 | 2043-04 | 1906.52 | 68.91 | 1837.61 | 25726.50 |
| 221 | 2043-05 | 1901.92 | 64.32 | 1837.61 | 23888.89 |
| 222 | 2043-06 | 1897.33 | 59.72 | 1837.61 | 22051.28 |
| 223 | 2043-07 | 1892.74 | 55.13 | 1837.61 | 20213.68 |
| 224 | 2043-08 | 1888.14 | 50.53 | 1837.61 | 18376.07 |
| 225 | 2043-09 | 1883.55 | 45.94 | 1837.61 | 16538.46 |
| 226 | 2043-10 | 1878.95 | 41.35 | 1837.61 | 14700.85 |
| 227 | 2043-11 | 1874.36 | 36.75 | 1837.61 | 12863.25 |
| 228 | 2043-12 | 1869.76 | 32.16 | 1837.61 | 11025.64 |
| 229 | 2044-01 | 1865.17 | 27.56 | 1837.61 | 9188.03 |
| 230 | 2044-02 | 1860.58 | 22.97 | 1837.61 | 7350.43 |
| 231 | 2044-03 | 1855.98 | 18.38 | 1837.61 | 5512.82 |
| 232 | 2044-04 | 1851.39 | 13.78 | 1837.61 | 3675.21 |
| 233 | 2044-05 | 1846.79 | 9.19 | 1837.61 | 1837.61 |
| 234 | 2044-06 | 1842.20 | 4.59 | 1837.61 | 0.00 |