贷款2万（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：2万
还款月数：18年
每月还款：129.52元
利息总额：7977.07元
本息合计：2.8万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-06 | 129.52 | 65.83 | 63.69 | 19936.31 |
| 2 | 2024-07 | 129.52 | 65.62 | 63.90 | 19872.41 |
| 3 | 2024-08 | 129.52 | 65.41 | 64.11 | 19808.30 |
| 4 | 2024-09 | 129.52 | 65.20 | 64.32 | 19743.98 |
| 5 | 2024-10 | 129.52 | 64.99 | 64.53 | 19679.45 |
| 6 | 2024-11 | 129.52 | 64.78 | 64.75 | 19614.70 |
| 7 | 2024-12 | 129.52 | 64.57 | 64.96 | 19549.74 |
| 8 | 2025-01 | 129.52 | 64.35 | 65.17 | 19484.57 |
| 9 | 2025-02 | 129.52 | 64.14 | 65.39 | 19419.18 |
| 10 | 2025-03 | 129.52 | 63.92 | 65.60 | 19353.58 |
| 11 | 2025-04 | 129.52 | 63.71 | 65.82 | 19287.76 |
| 12 | 2025-05 | 129.52 | 63.49 | 66.03 | 19221.73 |
| 13 | 2025-06 | 129.52 | 63.27 | 66.25 | 19155.48 |
| 14 | 2025-07 | 129.52 | 63.05 | 66.47 | 19089.01 |
| 15 | 2025-08 | 129.52 | 62.83 | 66.69 | 19022.32 |
| 16 | 2025-09 | 129.52 | 62.62 | 66.91 | 18955.41 |
| 17 | 2025-10 | 129.52 | 62.39 | 67.13 | 18888.28 |
| 18 | 2025-11 | 129.52 | 62.17 | 67.35 | 18820.93 |
| 19 | 2025-12 | 129.52 | 61.95 | 67.57 | 18753.36 |
| 20 | 2026-01 | 129.52 | 61.73 | 67.79 | 18685.57 |
| 21 | 2026-02 | 129.52 | 61.51 | 68.02 | 18617.55 |
| 22 | 2026-03 | 129.52 | 61.28 | 68.24 | 18549.31 |
| 23 | 2026-04 | 129.52 | 61.06 | 68.47 | 18480.84 |
| 24 | 2026-05 | 129.52 | 60.83 | 68.69 | 18412.15 |
| 25 | 2026-06 | 129.52 | 60.61 | 68.92 | 18343.24 |
| 26 | 2026-07 | 129.52 | 60.38 | 69.14 | 18274.09 |
| 27 | 2026-08 | 129.52 | 60.15 | 69.37 | 18204.72 |
| 28 | 2026-09 | 129.52 | 59.92 | 69.60 | 18135.12 |
| 29 | 2026-10 | 129.52 | 59.69 | 69.83 | 18065.29 |
| 30 | 2026-11 | 129.52 | 59.46 | 70.06 | 17995.23 |
| 31 | 2026-12 | 129.52 | 59.23 | 70.29 | 17924.95 |
| 32 | 2027-01 | 129.52 | 59.00 | 70.52 | 17854.42 |
| 33 | 2027-02 | 129.52 | 58.77 | 70.75 | 17783.67 |
| 34 | 2027-03 | 129.52 | 58.54 | 70.99 | 17712.69 |
| 35 | 2027-04 | 129.52 | 58.30 | 71.22 | 17641.47 |
| 36 | 2027-05 | 129.52 | 58.07 | 71.45 | 17570.01 |
| 37 | 2027-06 | 129.52 | 57.83 | 71.69 | 17498.32 |
| 38 | 2027-07 | 129.52 | 57.60 | 71.92 | 17426.40 |
| 39 | 2027-08 | 129.52 | 57.36 | 72.16 | 17354.24 |
| 40 | 2027-09 | 129.52 | 57.12 | 72.40 | 17281.84 |
| 41 | 2027-10 | 129.52 | 56.89 | 72.64 | 17209.20 |
| 42 | 2027-11 | 129.52 | 56.65 | 72.88 | 17136.33 |
| 43 | 2027-12 | 129.52 | 56.41 | 73.12 | 17063.21 |
| 44 | 2028-01 | 129.52 | 56.17 | 73.36 | 16989.85 |
| 45 | 2028-02 | 129.52 | 55.92 | 73.60 | 16916.25 |
| 46 | 2028-03 | 129.52 | 55.68 | 73.84 | 16842.41 |
| 47 | 2028-04 | 129.52 | 55.44 | 74.08 | 16768.33 |
| 48 | 2028-05 | 129.52 | 55.20 | 74.33 | 16694.00 |
| 49 | 2028-06 | 129.52 | 54.95 | 74.57 | 16619.43 |
| 50 | 2028-07 | 129.52 | 54.71 | 74.82 | 16544.61 |
| 51 | 2028-08 | 129.52 | 54.46 | 75.06 | 16469.55 |
| 52 | 2028-09 | 129.52 | 54.21 | 75.31 | 16394.24 |
| 53 | 2028-10 | 129.52 | 53.96 | 75.56 | 16318.68 |
| 54 | 2028-11 | 129.52 | 53.72 | 75.81 | 16242.87 |
| 55 | 2028-12 | 129.52 | 53.47 | 76.06 | 16166.81 |
| 56 | 2029-01 | 129.52 | 53.22 | 76.31 | 16090.50 |
| 57 | 2029-02 | 129.52 | 52.96 | 76.56 | 16013.94 |
| 58 | 2029-03 | 129.52 | 52.71 | 76.81 | 15937.13 |
| 59 | 2029-04 | 129.52 | 52.46 | 77.06 | 15860.07 |
| 60 | 2029-05 | 129.52 | 52.21 | 77.32 | 15782.75 |
| 61 | 2029-06 | 129.52 | 51.95 | 77.57 | 15705.18 |
| 62 | 2029-07 | 129.52 | 51.70 | 77.83 | 15627.35 |
| 63 | 2029-08 | 129.52 | 51.44 | 78.08 | 15549.27 |
| 64 | 2029-09 | 129.52 | 51.18 | 78.34 | 15470.93 |
| 65 | 2029-10 | 129.52 | 50.93 | 78.60 | 15392.33 |
| 66 | 2029-11 | 129.52 | 50.67 | 78.86 | 15313.47 |
| 67 | 2029-12 | 129.52 | 50.41 | 79.12 | 15234.36 |
| 68 | 2030-01 | 129.52 | 50.15 | 79.38 | 15154.98 |
| 69 | 2030-02 | 129.52 | 49.89 | 79.64 | 15075.34 |
| 70 | 2030-03 | 129.52 | 49.62 | 79.90 | 14995.44 |
| 71 | 2030-04 | 129.52 | 49.36 | 80.16 | 14915.28 |
| 72 | 2030-05 | 129.52 | 49.10 | 80.43 | 14834.85 |
| 73 | 2030-06 | 129.52 | 48.83 | 80.69 | 14754.16 |
| 74 | 2030-07 | 129.52 | 48.57 | 80.96 | 14673.20 |
| 75 | 2030-08 | 129.52 | 48.30 | 81.22 | 14591.98 |
| 76 | 2030-09 | 129.52 | 48.03 | 81.49 | 14510.49 |
| 77 | 2030-10 | 129.52 | 47.76 | 81.76 | 14428.73 |
| 78 | 2030-11 | 129.52 | 47.49 | 82.03 | 14346.70 |
| 79 | 2030-12 | 129.52 | 47.22 | 82.30 | 14264.40 |
| 80 | 2031-01 | 129.52 | 46.95 | 82.57 | 14181.83 |
| 81 | 2031-02 | 129.52 | 46.68 | 82.84 | 14098.99 |
| 82 | 2031-03 | 129.52 | 46.41 | 83.11 | 14015.87 |
| 83 | 2031-04 | 129.52 | 46.14 | 83.39 | 13932.48 |
| 84 | 2031-05 | 129.52 | 45.86 | 83.66 | 13848.82 |
| 85 | 2031-06 | 129.52 | 45.59 | 83.94 | 13764.88 |
| 86 | 2031-07 | 129.52 | 45.31 | 84.21 | 13680.67 |
| 87 | 2031-08 | 129.52 | 45.03 | 84.49 | 13596.18 |
| 88 | 2031-09 | 129.52 | 44.75 | 84.77 | 13511.41 |
| 89 | 2031-10 | 129.52 | 44.48 | 85.05 | 13426.36 |
| 90 | 2031-11 | 129.52 | 44.20 | 85.33 | 13341.03 |
| 91 | 2031-12 | 129.52 | 43.91 | 85.61 | 13255.42 |
| 92 | 2032-01 | 129.52 | 43.63 | 85.89 | 13169.53 |
| 93 | 2032-02 | 129.52 | 43.35 | 86.17 | 13083.36 |
| 94 | 2032-03 | 129.52 | 43.07 | 86.46 | 12996.90 |
| 95 | 2032-04 | 129.52 | 42.78 | 86.74 | 12910.16 |
| 96 | 2032-05 | 129.52 | 42.50 | 87.03 | 12823.13 |
| 97 | 2032-06 | 129.52 | 42.21 | 87.31 | 12735.82 |
| 98 | 2032-07 | 129.52 | 41.92 | 87.60 | 12648.22 |
| 99 | 2032-08 | 129.52 | 41.63 | 87.89 | 12560.33 |
| 100 | 2032-09 | 129.52 | 41.34 | 88.18 | 12472.15 |
| 101 | 2032-10 | 129.52 | 41.05 | 88.47 | 12383.68 |
| 102 | 2032-11 | 129.52 | 40.76 | 88.76 | 12294.92 |
| 103 | 2032-12 | 129.52 | 40.47 | 89.05 | 12205.86 |
| 104 | 2033-01 | 129.52 | 40.18 | 89.35 | 12116.52 |
| 105 | 2033-02 | 129.52 | 39.88 | 89.64 | 12026.88 |
| 106 | 2033-03 | 129.52 | 39.59 | 89.93 | 11936.94 |
| 107 | 2033-04 | 129.52 | 39.29 | 90.23 | 11846.71 |
| 108 | 2033-05 | 129.52 | 39.00 | 90.53 | 11756.18 |
| 109 | 2033-06 | 129.52 | 38.70 | 90.83 | 11665.36 |
| 110 | 2033-07 | 129.52 | 38.40 | 91.12 | 11574.23 |
| 111 | 2033-08 | 129.52 | 38.10 | 91.42 | 11482.81 |
| 112 | 2033-09 | 129.52 | 37.80 | 91.73 | 11391.08 |
| 113 | 2033-10 | 129.52 | 37.50 | 92.03 | 11299.05 |
| 114 | 2033-11 | 129.52 | 37.19 | 92.33 | 11206.72 |
| 115 | 2033-12 | 129.52 | 36.89 | 92.63 | 11114.09 |
| 116 | 2034-01 | 129.52 | 36.58 | 92.94 | 11021.15 |
| 117 | 2034-02 | 129.52 | 36.28 | 93.25 | 10927.90 |
| 118 | 2034-03 | 129.52 | 35.97 | 93.55 | 10834.35 |
| 119 | 2034-04 | 129.52 | 35.66 | 93.86 | 10740.49 |
| 120 | 2034-05 | 129.52 | 35.35 | 94.17 | 10646.32 |
| 121 | 2034-06 | 129.52 | 35.04 | 94.48 | 10551.84 |
| 122 | 2034-07 | 129.52 | 34.73 | 94.79 | 10457.05 |
| 123 | 2034-08 | 129.52 | 34.42 | 95.10 | 10361.95 |
| 124 | 2034-09 | 129.52 | 34.11 | 95.42 | 10266.53 |
| 125 | 2034-10 | 129.52 | 33.79 | 95.73 | 10170.81 |
| 126 | 2034-11 | 129.52 | 33.48 | 96.04 | 10074.76 |
| 127 | 2034-12 | 129.52 | 33.16 | 96.36 | 9978.40 |
| 128 | 2035-01 | 129.52 | 32.85 | 96.68 | 9881.72 |
| 129 | 2035-02 | 129.52 | 32.53 | 97.00 | 9784.73 |
| 130 | 2035-03 | 129.52 | 32.21 | 97.32 | 9687.41 |
| 131 | 2035-04 | 129.52 | 31.89 | 97.64 | 9589.77 |
| 132 | 2035-05 | 129.52 | 31.57 | 97.96 | 9491.82 |
| 133 | 2035-06 | 129.52 | 31.24 | 98.28 | 9393.54 |
| 134 | 2035-07 | 129.52 | 30.92 | 98.60 | 9294.94 |
| 135 | 2035-08 | 129.52 | 30.60 | 98.93 | 9196.01 |
| 136 | 2035-09 | 129.52 | 30.27 | 99.25 | 9096.75 |
| 137 | 2035-10 | 129.52 | 29.94 | 99.58 | 8997.17 |
| 138 | 2035-11 | 129.52 | 29.62 | 99.91 | 8897.27 |
| 139 | 2035-12 | 129.52 | 29.29 | 100.24 | 8797.03 |
| 140 | 2036-01 | 129.52 | 28.96 | 100.57 | 8696.46 |
| 141 | 2036-02 | 129.52 | 28.63 | 100.90 | 8595.57 |
| 142 | 2036-03 | 129.52 | 28.29 | 101.23 | 8494.34 |
| 143 | 2036-04 | 129.52 | 27.96 | 101.56 | 8392.77 |
| 144 | 2036-05 | 129.52 | 27.63 | 101.90 | 8290.88 |
| 145 | 2036-06 | 129.52 | 27.29 | 102.23 | 8188.64 |
| 146 | 2036-07 | 129.52 | 26.95 | 102.57 | 8086.07 |
| 147 | 2036-08 | 129.52 | 26.62 | 102.91 | 7983.17 |
| 148 | 2036-09 | 129.52 | 26.28 | 103.25 | 7879.92 |
| 149 | 2036-10 | 129.52 | 25.94 | 103.59 | 7776.34 |
| 150 | 2036-11 | 129.52 | 25.60 | 103.93 | 7672.41 |
| 151 | 2036-12 | 129.52 | 25.26 | 104.27 | 7568.14 |
| 152 | 2037-01 | 129.52 | 24.91 | 104.61 | 7463.53 |
| 153 | 2037-02 | 129.52 | 24.57 | 104.96 | 7358.57 |
| 154 | 2037-03 | 129.52 | 24.22 | 105.30 | 7253.27 |
| 155 | 2037-04 | 129.52 | 23.88 | 105.65 | 7147.62 |
| 156 | 2037-05 | 129.52 | 23.53 | 106.00 | 7041.63 |
| 157 | 2037-06 | 129.52 | 23.18 | 106.34 | 6935.28 |
| 158 | 2037-07 | 129.52 | 22.83 | 106.69 | 6828.59 |
| 159 | 2037-08 | 129.52 | 22.48 | 107.05 | 6721.54 |
| 160 | 2037-09 | 129.52 | 22.13 | 107.40 | 6614.14 |
| 161 | 2037-10 | 129.52 | 21.77 | 107.75 | 6506.39 |
| 162 | 2037-11 | 129.52 | 21.42 | 108.11 | 6398.29 |
| 163 | 2037-12 | 129.52 | 21.06 | 108.46 | 6289.82 |
| 164 | 2038-01 | 129.52 | 20.70 | 108.82 | 6181.00 |
| 165 | 2038-02 | 129.52 | 20.35 | 109.18 | 6071.83 |
| 166 | 2038-03 | 129.52 | 19.99 | 109.54 | 5962.29 |
| 167 | 2038-04 | 129.52 | 19.63 | 109.90 | 5852.39 |
| 168 | 2038-05 | 129.52 | 19.26 | 110.26 | 5742.13 |
| 169 | 2038-06 | 129.52 | 18.90 | 110.62 | 5631.51 |
| 170 | 2038-07 | 129.52 | 18.54 | 110.99 | 5520.52 |
| 171 | 2038-08 | 129.52 | 18.17 | 111.35 | 5409.17 |
| 172 | 2038-09 | 129.52 | 17.81 | 111.72 | 5297.45 |
| 173 | 2038-10 | 129.52 | 17.44 | 112.09 | 5185.37 |
| 174 | 2038-11 | 129.52 | 17.07 | 112.45 | 5072.91 |
| 175 | 2038-12 | 129.52 | 16.70 | 112.83 | 4960.09 |
| 176 | 2039-01 | 129.52 | 16.33 | 113.20 | 4846.89 |
| 177 | 2039-02 | 129.52 | 15.95 | 113.57 | 4733.32 |
| 178 | 2039-03 | 129.52 | 15.58 | 113.94 | 4619.38 |
| 179 | 2039-04 | 129.52 | 15.21 | 114.32 | 4505.06 |
| 180 | 2039-05 | 129.52 | 14.83 | 114.69 | 4390.37 |
| 181 | 2039-06 | 129.52 | 14.45 | 115.07 | 4275.29 |
| 182 | 2039-07 | 129.52 | 14.07 | 115.45 | 4159.84 |
| 183 | 2039-08 | 129.52 | 13.69 | 115.83 | 4044.01 |
| 184 | 2039-09 | 129.52 | 13.31 | 116.21 | 3927.80 |
| 185 | 2039-10 | 129.52 | 12.93 | 116.59 | 3811.21 |
| 186 | 2039-11 | 129.52 | 12.55 | 116.98 | 3694.23 |
| 187 | 2039-12 | 129.52 | 12.16 | 117.36 | 3576.86 |
| 188 | 2040-01 | 129.52 | 11.77 | 117.75 | 3459.12 |
| 189 | 2040-02 | 129.52 | 11.39 | 118.14 | 3340.98 |
| 190 | 2040-03 | 129.52 | 11.00 | 118.53 | 3222.45 |
| 191 | 2040-04 | 129.52 | 10.61 | 118.92 | 3103.54 |
| 192 | 2040-05 | 129.52 | 10.22 | 119.31 | 2984.23 |
| 193 | 2040-06 | 129.52 | 9.82 | 119.70 | 2864.53 |
| 194 | 2040-07 | 129.52 | 9.43 | 120.09 | 2744.43 |
| 195 | 2040-08 | 129.52 | 9.03 | 120.49 | 2623.94 |
| 196 | 2040-09 | 129.52 | 8.64 | 120.89 | 2503.06 |
| 197 | 2040-10 | 129.52 | 8.24 | 121.28 | 2381.77 |
| 198 | 2040-11 | 129.52 | 7.84 | 121.68 | 2260.09 |
| 199 | 2040-12 | 129.52 | 7.44 | 122.08 | 2138.01 |
| 200 | 2041-01 | 129.52 | 7.04 | 122.49 | 2015.52 |
| 201 | 2041-02 | 129.52 | 6.63 | 122.89 | 1892.63 |
| 202 | 2041-03 | 129.52 | 6.23 | 123.29 | 1769.34 |
| 203 | 2041-04 | 129.52 | 5.82 | 123.70 | 1645.64 |
| 204 | 2041-05 | 129.52 | 5.42 | 124.11 | 1521.53 |
| 205 | 2041-06 | 129.52 | 5.01 | 124.52 | 1397.02 |
| 206 | 2041-07 | 129.52 | 4.60 | 124.92 | 1272.09 |
| 207 | 2041-08 | 129.52 | 4.19 | 125.34 | 1146.75 |
| 208 | 2041-09 | 129.52 | 3.77 | 125.75 | 1021.01 |
| 209 | 2041-10 | 129.52 | 3.36 | 126.16 | 894.84 |
| 210 | 2041-11 | 129.52 | 2.95 | 126.58 | 768.27 |
| 211 | 2041-12 | 129.52 | 2.53 | 126.99 | 641.27 |
| 212 | 2042-01 | 129.52 | 2.11 | 127.41 | 513.86 |
| 213 | 2042-02 | 129.52 | 1.69 | 127.83 | 386.03 |
| 214 | 2042-03 | 129.52 | 1.27 | 128.25 | 257.77 |
| 215 | 2042-04 | 129.52 | 0.85 | 128.67 | 129.10 |
| 216 | 2042-05 | 129.52 | 0.42 | 129.10 | 0.00 |
等额本金还款方式：
贷款总额：2万
还款月数：18年
首月还款：158.43元
每月递减：0.3元
利息总额：7142.92元
本息合计：2.71万
节省利息：834.15元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-06 | 158.43 | 65.83 | 92.59 | 19907.41 |
| 2 | 2024-07 | 158.12 | 65.53 | 92.59 | 19814.81 |
| 3 | 2024-08 | 157.82 | 65.22 | 92.59 | 19722.22 |
| 4 | 2024-09 | 157.51 | 64.92 | 92.59 | 19629.63 |
| 5 | 2024-10 | 157.21 | 64.61 | 92.59 | 19537.04 |
| 6 | 2024-11 | 156.90 | 64.31 | 92.59 | 19444.44 |
| 7 | 2024-12 | 156.60 | 64.00 | 92.59 | 19351.85 |
| 8 | 2025-01 | 156.29 | 63.70 | 92.59 | 19259.26 |
| 9 | 2025-02 | 155.99 | 63.40 | 92.59 | 19166.67 |
| 10 | 2025-03 | 155.68 | 63.09 | 92.59 | 19074.07 |
| 11 | 2025-04 | 155.38 | 62.79 | 92.59 | 18981.48 |
| 12 | 2025-05 | 155.07 | 62.48 | 92.59 | 18888.89 |
| 13 | 2025-06 | 154.77 | 62.18 | 92.59 | 18796.30 |
| 14 | 2025-07 | 154.46 | 61.87 | 92.59 | 18703.70 |
| 15 | 2025-08 | 154.16 | 61.57 | 92.59 | 18611.11 |
| 16 | 2025-09 | 153.85 | 61.26 | 92.59 | 18518.52 |
| 17 | 2025-10 | 153.55 | 60.96 | 92.59 | 18425.93 |
| 18 | 2025-11 | 153.24 | 60.65 | 92.59 | 18333.33 |
| 19 | 2025-12 | 152.94 | 60.35 | 92.59 | 18240.74 |
| 20 | 2026-01 | 152.64 | 60.04 | 92.59 | 18148.15 |
| 21 | 2026-02 | 152.33 | 59.74 | 92.59 | 18055.56 |
| 22 | 2026-03 | 152.03 | 59.43 | 92.59 | 17962.96 |
| 23 | 2026-04 | 151.72 | 59.13 | 92.59 | 17870.37 |
| 24 | 2026-05 | 151.42 | 58.82 | 92.59 | 17777.78 |
| 25 | 2026-06 | 151.11 | 58.52 | 92.59 | 17685.19 |
| 26 | 2026-07 | 150.81 | 58.21 | 92.59 | 17592.59 |
| 27 | 2026-08 | 150.50 | 57.91 | 92.59 | 17500.00 |
| 28 | 2026-09 | 150.20 | 57.60 | 92.59 | 17407.41 |
| 29 | 2026-10 | 149.89 | 57.30 | 92.59 | 17314.81 |
| 30 | 2026-11 | 149.59 | 56.99 | 92.59 | 17222.22 |
| 31 | 2026-12 | 149.28 | 56.69 | 92.59 | 17129.63 |
| 32 | 2027-01 | 148.98 | 56.39 | 92.59 | 17037.04 |
| 33 | 2027-02 | 148.67 | 56.08 | 92.59 | 16944.44 |
| 34 | 2027-03 | 148.37 | 55.78 | 92.59 | 16851.85 |
| 35 | 2027-04 | 148.06 | 55.47 | 92.59 | 16759.26 |
| 36 | 2027-05 | 147.76 | 55.17 | 92.59 | 16666.67 |
| 37 | 2027-06 | 147.45 | 54.86 | 92.59 | 16574.07 |
| 38 | 2027-07 | 147.15 | 54.56 | 92.59 | 16481.48 |
| 39 | 2027-08 | 146.84 | 54.25 | 92.59 | 16388.89 |
| 40 | 2027-09 | 146.54 | 53.95 | 92.59 | 16296.30 |
| 41 | 2027-10 | 146.23 | 53.64 | 92.59 | 16203.70 |
| 42 | 2027-11 | 145.93 | 53.34 | 92.59 | 16111.11 |
| 43 | 2027-12 | 145.63 | 53.03 | 92.59 | 16018.52 |
| 44 | 2028-01 | 145.32 | 52.73 | 92.59 | 15925.93 |
| 45 | 2028-02 | 145.02 | 52.42 | 92.59 | 15833.33 |
| 46 | 2028-03 | 144.71 | 52.12 | 92.59 | 15740.74 |
| 47 | 2028-04 | 144.41 | 51.81 | 92.59 | 15648.15 |
| 48 | 2028-05 | 144.10 | 51.51 | 92.59 | 15555.56 |
| 49 | 2028-06 | 143.80 | 51.20 | 92.59 | 15462.96 |
| 50 | 2028-07 | 143.49 | 50.90 | 92.59 | 15370.37 |
| 51 | 2028-08 | 143.19 | 50.59 | 92.59 | 15277.78 |
| 52 | 2028-09 | 142.88 | 50.29 | 92.59 | 15185.19 |
| 53 | 2028-10 | 142.58 | 49.98 | 92.59 | 15092.59 |
| 54 | 2028-11 | 142.27 | 49.68 | 92.59 | 15000.00 |
| 55 | 2028-12 | 141.97 | 49.38 | 92.59 | 14907.41 |
| 56 | 2029-01 | 141.66 | 49.07 | 92.59 | 14814.81 |
| 57 | 2029-02 | 141.36 | 48.77 | 92.59 | 14722.22 |
| 58 | 2029-03 | 141.05 | 48.46 | 92.59 | 14629.63 |
| 59 | 2029-04 | 140.75 | 48.16 | 92.59 | 14537.04 |
| 60 | 2029-05 | 140.44 | 47.85 | 92.59 | 14444.44 |
| 61 | 2029-06 | 140.14 | 47.55 | 92.59 | 14351.85 |
| 62 | 2029-07 | 139.83 | 47.24 | 92.59 | 14259.26 |
| 63 | 2029-08 | 139.53 | 46.94 | 92.59 | 14166.67 |
| 64 | 2029-09 | 139.22 | 46.63 | 92.59 | 14074.07 |
| 65 | 2029-10 | 138.92 | 46.33 | 92.59 | 13981.48 |
| 66 | 2029-11 | 138.61 | 46.02 | 92.59 | 13888.89 |
| 67 | 2029-12 | 138.31 | 45.72 | 92.59 | 13796.30 |
| 68 | 2030-01 | 138.01 | 45.41 | 92.59 | 13703.70 |
| 69 | 2030-02 | 137.70 | 45.11 | 92.59 | 13611.11 |
| 70 | 2030-03 | 137.40 | 44.80 | 92.59 | 13518.52 |
| 71 | 2030-04 | 137.09 | 44.50 | 92.59 | 13425.93 |
| 72 | 2030-05 | 136.79 | 44.19 | 92.59 | 13333.33 |
| 73 | 2030-06 | 136.48 | 43.89 | 92.59 | 13240.74 |
| 74 | 2030-07 | 136.18 | 43.58 | 92.59 | 13148.15 |
| 75 | 2030-08 | 135.87 | 43.28 | 92.59 | 13055.56 |
| 76 | 2030-09 | 135.57 | 42.97 | 92.59 | 12962.96 |
| 77 | 2030-10 | 135.26 | 42.67 | 92.59 | 12870.37 |
| 78 | 2030-11 | 134.96 | 42.36 | 92.59 | 12777.78 |
| 79 | 2030-12 | 134.65 | 42.06 | 92.59 | 12685.19 |
| 80 | 2031-01 | 134.35 | 41.76 | 92.59 | 12592.59 |
| 81 | 2031-02 | 134.04 | 41.45 | 92.59 | 12500.00 |
| 82 | 2031-03 | 133.74 | 41.15 | 92.59 | 12407.41 |
| 83 | 2031-04 | 133.43 | 40.84 | 92.59 | 12314.81 |
| 84 | 2031-05 | 133.13 | 40.54 | 92.59 | 12222.22 |
| 85 | 2031-06 | 132.82 | 40.23 | 92.59 | 12129.63 |
| 86 | 2031-07 | 132.52 | 39.93 | 92.59 | 12037.04 |
| 87 | 2031-08 | 132.21 | 39.62 | 92.59 | 11944.44 |
| 88 | 2031-09 | 131.91 | 39.32 | 92.59 | 11851.85 |
| 89 | 2031-10 | 131.60 | 39.01 | 92.59 | 11759.26 |
| 90 | 2031-11 | 131.30 | 38.71 | 92.59 | 11666.67 |
| 91 | 2031-12 | 131.00 | 38.40 | 92.59 | 11574.07 |
| 92 | 2032-01 | 130.69 | 38.10 | 92.59 | 11481.48 |
| 93 | 2032-02 | 130.39 | 37.79 | 92.59 | 11388.89 |
| 94 | 2032-03 | 130.08 | 37.49 | 92.59 | 11296.30 |
| 95 | 2032-04 | 129.78 | 37.18 | 92.59 | 11203.70 |
| 96 | 2032-05 | 129.47 | 36.88 | 92.59 | 11111.11 |
| 97 | 2032-06 | 129.17 | 36.57 | 92.59 | 11018.52 |
| 98 | 2032-07 | 128.86 | 36.27 | 92.59 | 10925.93 |
| 99 | 2032-08 | 128.56 | 35.96 | 92.59 | 10833.33 |
| 100 | 2032-09 | 128.25 | 35.66 | 92.59 | 10740.74 |
| 101 | 2032-10 | 127.95 | 35.35 | 92.59 | 10648.15 |
| 102 | 2032-11 | 127.64 | 35.05 | 92.59 | 10555.56 |
| 103 | 2032-12 | 127.34 | 34.75 | 92.59 | 10462.96 |
| 104 | 2033-01 | 127.03 | 34.44 | 92.59 | 10370.37 |
| 105 | 2033-02 | 126.73 | 34.14 | 92.59 | 10277.78 |
| 106 | 2033-03 | 126.42 | 33.83 | 92.59 | 10185.19 |
| 107 | 2033-04 | 126.12 | 33.53 | 92.59 | 10092.59 |
| 108 | 2033-05 | 125.81 | 33.22 | 92.59 | 10000.00 |
| 109 | 2033-06 | 125.51 | 32.92 | 92.59 | 9907.41 |
| 110 | 2033-07 | 125.20 | 32.61 | 92.59 | 9814.81 |
| 111 | 2033-08 | 124.90 | 32.31 | 92.59 | 9722.22 |
| 112 | 2033-09 | 124.59 | 32.00 | 92.59 | 9629.63 |
| 113 | 2033-10 | 124.29 | 31.70 | 92.59 | 9537.04 |
| 114 | 2033-11 | 123.99 | 31.39 | 92.59 | 9444.44 |
| 115 | 2033-12 | 123.68 | 31.09 | 92.59 | 9351.85 |
| 116 | 2034-01 | 123.38 | 30.78 | 92.59 | 9259.26 |
| 117 | 2034-02 | 123.07 | 30.48 | 92.59 | 9166.67 |
| 118 | 2034-03 | 122.77 | 30.17 | 92.59 | 9074.07 |
| 119 | 2034-04 | 122.46 | 29.87 | 92.59 | 8981.48 |
| 120 | 2034-05 | 122.16 | 29.56 | 92.59 | 8888.89 |
| 121 | 2034-06 | 121.85 | 29.26 | 92.59 | 8796.30 |
| 122 | 2034-07 | 121.55 | 28.95 | 92.59 | 8703.70 |
| 123 | 2034-08 | 121.24 | 28.65 | 92.59 | 8611.11 |
| 124 | 2034-09 | 120.94 | 28.34 | 92.59 | 8518.52 |
| 125 | 2034-10 | 120.63 | 28.04 | 92.59 | 8425.93 |
| 126 | 2034-11 | 120.33 | 27.74 | 92.59 | 8333.33 |
| 127 | 2034-12 | 120.02 | 27.43 | 92.59 | 8240.74 |
| 128 | 2035-01 | 119.72 | 27.13 | 92.59 | 8148.15 |
| 129 | 2035-02 | 119.41 | 26.82 | 92.59 | 8055.56 |
| 130 | 2035-03 | 119.11 | 26.52 | 92.59 | 7962.96 |
| 131 | 2035-04 | 118.80 | 26.21 | 92.59 | 7870.37 |
| 132 | 2035-05 | 118.50 | 25.91 | 92.59 | 7777.78 |
| 133 | 2035-06 | 118.19 | 25.60 | 92.59 | 7685.19 |
| 134 | 2035-07 | 117.89 | 25.30 | 92.59 | 7592.59 |
| 135 | 2035-08 | 117.58 | 24.99 | 92.59 | 7500.00 |
| 136 | 2035-09 | 117.28 | 24.69 | 92.59 | 7407.41 |
| 137 | 2035-10 | 116.98 | 24.38 | 92.59 | 7314.81 |
| 138 | 2035-11 | 116.67 | 24.08 | 92.59 | 7222.22 |
| 139 | 2035-12 | 116.37 | 23.77 | 92.59 | 7129.63 |
| 140 | 2036-01 | 116.06 | 23.47 | 92.59 | 7037.04 |
| 141 | 2036-02 | 115.76 | 23.16 | 92.59 | 6944.44 |
| 142 | 2036-03 | 115.45 | 22.86 | 92.59 | 6851.85 |
| 143 | 2036-04 | 115.15 | 22.55 | 92.59 | 6759.26 |
| 144 | 2036-05 | 114.84 | 22.25 | 92.59 | 6666.67 |
| 145 | 2036-06 | 114.54 | 21.94 | 92.59 | 6574.07 |
| 146 | 2036-07 | 114.23 | 21.64 | 92.59 | 6481.48 |
| 147 | 2036-08 | 113.93 | 21.33 | 92.59 | 6388.89 |
| 148 | 2036-09 | 113.62 | 21.03 | 92.59 | 6296.30 |
| 149 | 2036-10 | 113.32 | 20.73 | 92.59 | 6203.70 |
| 150 | 2036-11 | 113.01 | 20.42 | 92.59 | 6111.11 |
| 151 | 2036-12 | 112.71 | 20.12 | 92.59 | 6018.52 |
| 152 | 2037-01 | 112.40 | 19.81 | 92.59 | 5925.93 |
| 153 | 2037-02 | 112.10 | 19.51 | 92.59 | 5833.33 |
| 154 | 2037-03 | 111.79 | 19.20 | 92.59 | 5740.74 |
| 155 | 2037-04 | 111.49 | 18.90 | 92.59 | 5648.15 |
| 156 | 2037-05 | 111.18 | 18.59 | 92.59 | 5555.56 |
| 157 | 2037-06 | 110.88 | 18.29 | 92.59 | 5462.96 |
| 158 | 2037-07 | 110.57 | 17.98 | 92.59 | 5370.37 |
| 159 | 2037-08 | 110.27 | 17.68 | 92.59 | 5277.78 |
| 160 | 2037-09 | 109.97 | 17.37 | 92.59 | 5185.19 |
| 161 | 2037-10 | 109.66 | 17.07 | 92.59 | 5092.59 |
| 162 | 2037-11 | 109.36 | 16.76 | 92.59 | 5000.00 |
| 163 | 2037-12 | 109.05 | 16.46 | 92.59 | 4907.41 |
| 164 | 2038-01 | 108.75 | 16.15 | 92.59 | 4814.81 |
| 165 | 2038-02 | 108.44 | 15.85 | 92.59 | 4722.22 |
| 166 | 2038-03 | 108.14 | 15.54 | 92.59 | 4629.63 |
| 167 | 2038-04 | 107.83 | 15.24 | 92.59 | 4537.04 |
| 168 | 2038-05 | 107.53 | 14.93 | 92.59 | 4444.44 |
| 169 | 2038-06 | 107.22 | 14.63 | 92.59 | 4351.85 |
| 170 | 2038-07 | 106.92 | 14.32 | 92.59 | 4259.26 |
| 171 | 2038-08 | 106.61 | 14.02 | 92.59 | 4166.67 |
| 172 | 2038-09 | 106.31 | 13.72 | 92.59 | 4074.07 |
| 173 | 2038-10 | 106.00 | 13.41 | 92.59 | 3981.48 |
| 174 | 2038-11 | 105.70 | 13.11 | 92.59 | 3888.89 |
| 175 | 2038-12 | 105.39 | 12.80 | 92.59 | 3796.30 |
| 176 | 2039-01 | 105.09 | 12.50 | 92.59 | 3703.70 |
| 177 | 2039-02 | 104.78 | 12.19 | 92.59 | 3611.11 |
| 178 | 2039-03 | 104.48 | 11.89 | 92.59 | 3518.52 |
| 179 | 2039-04 | 104.17 | 11.58 | 92.59 | 3425.93 |
| 180 | 2039-05 | 103.87 | 11.28 | 92.59 | 3333.33 |
| 181 | 2039-06 | 103.56 | 10.97 | 92.59 | 3240.74 |
| 182 | 2039-07 | 103.26 | 10.67 | 92.59 | 3148.15 |
| 183 | 2039-08 | 102.96 | 10.36 | 92.59 | 3055.56 |
| 184 | 2039-09 | 102.65 | 10.06 | 92.59 | 2962.96 |
| 185 | 2039-10 | 102.35 | 9.75 | 92.59 | 2870.37 |
| 186 | 2039-11 | 102.04 | 9.45 | 92.59 | 2777.78 |
| 187 | 2039-12 | 101.74 | 9.14 | 92.59 | 2685.19 |
| 188 | 2040-01 | 101.43 | 8.84 | 92.59 | 2592.59 |
| 189 | 2040-02 | 101.13 | 8.53 | 92.59 | 2500.00 |
| 190 | 2040-03 | 100.82 | 8.23 | 92.59 | 2407.41 |
| 191 | 2040-04 | 100.52 | 7.92 | 92.59 | 2314.81 |
| 192 | 2040-05 | 100.21 | 7.62 | 92.59 | 2222.22 |
| 193 | 2040-06 | 99.91 | 7.31 | 92.59 | 2129.63 |
| 194 | 2040-07 | 99.60 | 7.01 | 92.59 | 2037.04 |
| 195 | 2040-08 | 99.30 | 6.71 | 92.59 | 1944.44 |
| 196 | 2040-09 | 98.99 | 6.40 | 92.59 | 1851.85 |
| 197 | 2040-10 | 98.69 | 6.10 | 92.59 | 1759.26 |
| 198 | 2040-11 | 98.38 | 5.79 | 92.59 | 1666.67 |
| 199 | 2040-12 | 98.08 | 5.49 | 92.59 | 1574.07 |
| 200 | 2041-01 | 97.77 | 5.18 | 92.59 | 1481.48 |
| 201 | 2041-02 | 97.47 | 4.88 | 92.59 | 1388.89 |
| 202 | 2041-03 | 97.16 | 4.57 | 92.59 | 1296.30 |
| 203 | 2041-04 | 96.86 | 4.27 | 92.59 | 1203.70 |
| 204 | 2041-05 | 96.55 | 3.96 | 92.59 | 1111.11 |
| 205 | 2041-06 | 96.25 | 3.66 | 92.59 | 1018.52 |
| 206 | 2041-07 | 95.95 | 3.35 | 92.59 | 925.93 |
| 207 | 2041-08 | 95.64 | 3.05 | 92.59 | 833.33 |
| 208 | 2041-09 | 95.34 | 2.74 | 92.59 | 740.74 |
| 209 | 2041-10 | 95.03 | 2.44 | 92.59 | 648.15 |
| 210 | 2041-11 | 94.73 | 2.13 | 92.59 | 555.56 |
| 211 | 2041-12 | 94.42 | 1.83 | 92.59 | 462.96 |
| 212 | 2042-01 | 94.12 | 1.52 | 92.59 | 370.37 |
| 213 | 2042-02 | 93.81 | 1.22 | 92.59 | 277.78 |
| 214 | 2042-03 | 93.51 | 0.91 | 92.59 | 185.19 |
| 215 | 2042-04 | 93.20 | 0.61 | 92.59 | 92.59 |
| 216 | 2042-05 | 92.90 | 0.30 | 92.59 | 0.00 |