贷款47.39万（商业贷款）房贷，还款20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：47.39万
还款月数：20年
每月还款：2946.9元
利息总额：23.34万
本息合计：70.73万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-03 | 2946.90 | 1697.96 | 1248.93 | 472601.07 |
| 2 | 2025-04 | 2946.90 | 1693.49 | 1253.41 | 471347.66 |
| 3 | 2025-05 | 2946.90 | 1689.00 | 1257.90 | 470089.76 |
| 4 | 2025-06 | 2946.90 | 1684.49 | 1262.41 | 468827.35 |
| 5 | 2025-07 | 2946.90 | 1679.96 | 1266.93 | 467560.42 |
| 6 | 2025-08 | 2946.90 | 1675.42 | 1271.47 | 466288.95 |
| 7 | 2025-09 | 2946.90 | 1670.87 | 1276.03 | 465012.93 |
| 8 | 2025-10 | 2946.90 | 1666.30 | 1280.60 | 463732.33 |
| 9 | 2025-11 | 2946.90 | 1661.71 | 1285.19 | 462447.14 |
| 10 | 2025-12 | 2946.90 | 1657.10 | 1289.79 | 461157.35 |
| 11 | 2026-01 | 2946.90 | 1652.48 | 1294.41 | 459862.93 |
| 12 | 2026-02 | 2946.90 | 1647.84 | 1299.05 | 458563.88 |
| 13 | 2026-03 | 2946.90 | 1643.19 | 1303.71 | 457260.17 |
| 14 | 2026-04 | 2946.90 | 1638.52 | 1308.38 | 455951.79 |
| 15 | 2026-05 | 2946.90 | 1633.83 | 1313.07 | 454638.72 |
| 16 | 2026-06 | 2946.90 | 1629.12 | 1317.77 | 453320.95 |
| 17 | 2026-07 | 2946.90 | 1624.40 | 1322.50 | 451998.46 |
| 18 | 2026-08 | 2946.90 | 1619.66 | 1327.23 | 450671.22 |
| 19 | 2026-09 | 2946.90 | 1614.91 | 1331.99 | 449339.23 |
| 20 | 2026-10 | 2946.90 | 1610.13 | 1336.76 | 448002.47 |
| 21 | 2026-11 | 2946.90 | 1605.34 | 1341.55 | 446660.92 |
| 22 | 2026-12 | 2946.90 | 1600.53 | 1346.36 | 445314.56 |
| 23 | 2027-01 | 2946.90 | 1595.71 | 1351.18 | 443963.37 |
| 24 | 2027-02 | 2946.90 | 1590.87 | 1356.03 | 442607.35 |
| 25 | 2027-03 | 2946.90 | 1586.01 | 1360.89 | 441246.46 |
| 26 | 2027-04 | 2946.90 | 1581.13 | 1365.76 | 439880.70 |
| 27 | 2027-05 | 2946.90 | 1576.24 | 1370.66 | 438510.04 |
| 28 | 2027-06 | 2946.90 | 1571.33 | 1375.57 | 437134.47 |
| 29 | 2027-07 | 2946.90 | 1566.40 | 1380.50 | 435753.98 |
| 30 | 2027-08 | 2946.90 | 1561.45 | 1385.44 | 434368.53 |
| 31 | 2027-09 | 2946.90 | 1556.49 | 1390.41 | 432978.13 |
| 32 | 2027-10 | 2946.90 | 1551.50 | 1395.39 | 431582.74 |
| 33 | 2027-11 | 2946.90 | 1546.50 | 1400.39 | 430182.35 |
| 34 | 2027-12 | 2946.90 | 1541.49 | 1405.41 | 428776.94 |
| 35 | 2028-01 | 2946.90 | 1536.45 | 1410.44 | 427366.49 |
| 36 | 2028-02 | 2946.90 | 1531.40 | 1415.50 | 425951.00 |
| 37 | 2028-03 | 2946.90 | 1526.32 | 1420.57 | 424530.42 |
| 38 | 2028-04 | 2946.90 | 1521.23 | 1425.66 | 423104.76 |
| 39 | 2028-05 | 2946.90 | 1516.13 | 1430.77 | 421673.99 |
| 40 | 2028-06 | 2946.90 | 1511.00 | 1435.90 | 420238.10 |
| 41 | 2028-07 | 2946.90 | 1505.85 | 1441.04 | 418797.06 |
| 42 | 2028-08 | 2946.90 | 1500.69 | 1446.21 | 417350.85 |
| 43 | 2028-09 | 2946.90 | 1495.51 | 1451.39 | 415899.46 |
| 44 | 2028-10 | 2946.90 | 1490.31 | 1456.59 | 414442.87 |
| 45 | 2028-11 | 2946.90 | 1485.09 | 1461.81 | 412981.06 |
| 46 | 2028-12 | 2946.90 | 1479.85 | 1467.05 | 411514.02 |
| 47 | 2029-01 | 2946.90 | 1474.59 | 1472.30 | 410041.72 |
| 48 | 2029-02 | 2946.90 | 1469.32 | 1477.58 | 408564.14 |
| 49 | 2029-03 | 2946.90 | 1464.02 | 1482.87 | 407081.26 |
| 50 | 2029-04 | 2946.90 | 1458.71 | 1488.19 | 405593.08 |
| 51 | 2029-05 | 2946.90 | 1453.38 | 1493.52 | 404099.56 |
| 52 | 2029-06 | 2946.90 | 1448.02 | 1498.87 | 402600.68 |
| 53 | 2029-07 | 2946.90 | 1442.65 | 1504.24 | 401096.44 |
| 54 | 2029-08 | 2946.90 | 1437.26 | 1509.63 | 399586.81 |
| 55 | 2029-09 | 2946.90 | 1431.85 | 1515.04 | 398071.77 |
| 56 | 2029-10 | 2946.90 | 1426.42 | 1520.47 | 396551.29 |
| 57 | 2029-11 | 2946.90 | 1420.98 | 1525.92 | 395025.37 |
| 58 | 2029-12 | 2946.90 | 1415.51 | 1531.39 | 393493.99 |
| 59 | 2030-01 | 2946.90 | 1410.02 | 1536.87 | 391957.11 |
| 60 | 2030-02 | 2946.90 | 1404.51 | 1542.38 | 390414.73 |
| 61 | 2030-03 | 2946.90 | 1398.99 | 1547.91 | 388866.82 |
| 62 | 2030-04 | 2946.90 | 1393.44 | 1553.46 | 387313.37 |
| 63 | 2030-05 | 2946.90 | 1387.87 | 1559.02 | 385754.34 |
| 64 | 2030-06 | 2946.90 | 1382.29 | 1564.61 | 384189.73 |
| 65 | 2030-07 | 2946.90 | 1376.68 | 1570.22 | 382619.52 |
| 66 | 2030-08 | 2946.90 | 1371.05 | 1575.84 | 381043.68 |
| 67 | 2030-09 | 2946.90 | 1365.41 | 1581.49 | 379462.19 |
| 68 | 2030-10 | 2946.90 | 1359.74 | 1587.16 | 377875.03 |
| 69 | 2030-11 | 2946.90 | 1354.05 | 1592.84 | 376282.19 |
| 70 | 2030-12 | 2946.90 | 1348.34 | 1598.55 | 374683.64 |
| 71 | 2031-01 | 2946.90 | 1342.62 | 1604.28 | 373079.36 |
| 72 | 2031-02 | 2946.90 | 1336.87 | 1610.03 | 371469.33 |
| 73 | 2031-03 | 2946.90 | 1331.10 | 1615.80 | 369853.54 |
| 74 | 2031-04 | 2946.90 | 1325.31 | 1621.59 | 368231.95 |
| 75 | 2031-05 | 2946.90 | 1319.50 | 1627.40 | 366604.55 |
| 76 | 2031-06 | 2946.90 | 1313.67 | 1633.23 | 364971.32 |
| 77 | 2031-07 | 2946.90 | 1307.81 | 1639.08 | 363332.24 |
| 78 | 2031-08 | 2946.90 | 1301.94 | 1644.95 | 361687.29 |
| 79 | 2031-09 | 2946.90 | 1296.05 | 1650.85 | 360036.44 |
| 80 | 2031-10 | 2946.90 | 1290.13 | 1656.76 | 358379.68 |
| 81 | 2031-11 | 2946.90 | 1284.19 | 1662.70 | 356716.97 |
| 82 | 2031-12 | 2946.90 | 1278.24 | 1668.66 | 355048.31 |
| 83 | 2032-01 | 2946.90 | 1272.26 | 1674.64 | 353373.68 |
| 84 | 2032-02 | 2946.90 | 1266.26 | 1680.64 | 351693.04 |
| 85 | 2032-03 | 2946.90 | 1260.23 | 1686.66 | 350006.37 |
| 86 | 2032-04 | 2946.90 | 1254.19 | 1692.71 | 348313.67 |
| 87 | 2032-05 | 2946.90 | 1248.12 | 1698.77 | 346614.90 |
| 88 | 2032-06 | 2946.90 | 1242.04 | 1704.86 | 344910.04 |
| 89 | 2032-07 | 2946.90 | 1235.93 | 1710.97 | 343199.07 |
| 90 | 2032-08 | 2946.90 | 1229.80 | 1717.10 | 341481.97 |
| 91 | 2032-09 | 2946.90 | 1223.64 | 1723.25 | 339758.72 |
| 92 | 2032-10 | 2946.90 | 1217.47 | 1729.43 | 338029.30 |
| 93 | 2032-11 | 2946.90 | 1211.27 | 1735.62 | 336293.67 |
| 94 | 2032-12 | 2946.90 | 1205.05 | 1741.84 | 334551.83 |
| 95 | 2033-01 | 2946.90 | 1198.81 | 1748.08 | 332803.75 |
| 96 | 2033-02 | 2946.90 | 1192.55 | 1754.35 | 331049.40 |
| 97 | 2033-03 | 2946.90 | 1186.26 | 1760.63 | 329288.76 |
| 98 | 2033-04 | 2946.90 | 1179.95 | 1766.94 | 327521.82 |
| 99 | 2033-05 | 2946.90 | 1173.62 | 1773.28 | 325748.54 |
| 100 | 2033-06 | 2946.90 | 1167.27 | 1779.63 | 323968.91 |
| 101 | 2033-07 | 2946.90 | 1160.89 | 1786.01 | 322182.91 |
| 102 | 2033-08 | 2946.90 | 1154.49 | 1792.41 | 320390.50 |
| 103 | 2033-09 | 2946.90 | 1148.07 | 1798.83 | 318591.67 |
| 104 | 2033-10 | 2946.90 | 1141.62 | 1805.27 | 316786.40 |
| 105 | 2033-11 | 2946.90 | 1135.15 | 1811.74 | 314974.65 |
| 106 | 2033-12 | 2946.90 | 1128.66 | 1818.24 | 313156.42 |
| 107 | 2034-01 | 2946.90 | 1122.14 | 1824.75 | 311331.67 |
| 108 | 2034-02 | 2946.90 | 1115.61 | 1831.29 | 309500.38 |
| 109 | 2034-03 | 2946.90 | 1109.04 | 1837.85 | 307662.52 |
| 110 | 2034-04 | 2946.90 | 1102.46 | 1844.44 | 305818.09 |
| 111 | 2034-05 | 2946.90 | 1095.85 | 1851.05 | 303967.04 |
| 112 | 2034-06 | 2946.90 | 1089.22 | 1857.68 | 302109.36 |
| 113 | 2034-07 | 2946.90 | 1082.56 | 1864.34 | 300245.02 |
| 114 | 2034-08 | 2946.90 | 1075.88 | 1871.02 | 298374.01 |
| 115 | 2034-09 | 2946.90 | 1069.17 | 1877.72 | 296496.28 |
| 116 | 2034-10 | 2946.90 | 1062.45 | 1884.45 | 294611.83 |
| 117 | 2034-11 | 2946.90 | 1055.69 | 1891.20 | 292720.63 |
| 118 | 2034-12 | 2946.90 | 1048.92 | 1897.98 | 290822.65 |
| 119 | 2035-01 | 2946.90 | 1042.11 | 1904.78 | 288917.87 |
| 120 | 2035-02 | 2946.90 | 1035.29 | 1911.61 | 287006.26 |
| 121 | 2035-03 | 2946.90 | 1028.44 | 1918.46 | 285087.81 |
| 122 | 2035-04 | 2946.90 | 1021.56 | 1925.33 | 283162.48 |
| 123 | 2035-05 | 2946.90 | 1014.67 | 1932.23 | 281230.25 |
| 124 | 2035-06 | 2946.90 | 1007.74 | 1939.15 | 279291.10 |
| 125 | 2035-07 | 2946.90 | 1000.79 | 1946.10 | 277344.99 |
| 126 | 2035-08 | 2946.90 | 993.82 | 1953.08 | 275391.92 |
| 127 | 2035-09 | 2946.90 | 986.82 | 1960.07 | 273431.84 |
| 128 | 2035-10 | 2946.90 | 979.80 | 1967.10 | 271464.75 |
| 129 | 2035-11 | 2946.90 | 972.75 | 1974.15 | 269490.60 |
| 130 | 2035-12 | 2946.90 | 965.67 | 1981.22 | 267509.38 |
| 131 | 2036-01 | 2946.90 | 958.58 | 1988.32 | 265521.06 |
| 132 | 2036-02 | 2946.90 | 951.45 | 1995.44 | 263525.61 |
| 133 | 2036-03 | 2946.90 | 944.30 | 2002.59 | 261523.02 |
| 134 | 2036-04 | 2946.90 | 937.12 | 2009.77 | 259513.25 |
| 135 | 2036-05 | 2946.90 | 929.92 | 2016.97 | 257496.28 |
| 136 | 2036-06 | 2946.90 | 922.69 | 2024.20 | 255472.08 |
| 137 | 2036-07 | 2946.90 | 915.44 | 2031.45 | 253440.62 |
| 138 | 2036-08 | 2946.90 | 908.16 | 2038.73 | 251401.89 |
| 139 | 2036-09 | 2946.90 | 900.86 | 2046.04 | 249355.85 |
| 140 | 2036-10 | 2946.90 | 893.53 | 2053.37 | 247302.48 |
| 141 | 2036-11 | 2946.90 | 886.17 | 2060.73 | 245241.75 |
| 142 | 2036-12 | 2946.90 | 878.78 | 2068.11 | 243173.64 |
| 143 | 2037-01 | 2946.90 | 871.37 | 2075.52 | 241098.12 |
| 144 | 2037-02 | 2946.90 | 863.93 | 2082.96 | 239015.16 |
| 145 | 2037-03 | 2946.90 | 856.47 | 2090.42 | 236924.73 |
| 146 | 2037-04 | 2946.90 | 848.98 | 2097.91 | 234826.82 |
| 147 | 2037-05 | 2946.90 | 841.46 | 2105.43 | 232721.39 |
| 148 | 2037-06 | 2946.90 | 833.92 | 2112.98 | 230608.41 |
| 149 | 2037-07 | 2946.90 | 826.35 | 2120.55 | 228487.86 |
| 150 | 2037-08 | 2946.90 | 818.75 | 2128.15 | 226359.72 |
| 151 | 2037-09 | 2946.90 | 811.12 | 2135.77 | 224223.94 |
| 152 | 2037-10 | 2946.90 | 803.47 | 2143.43 | 222080.52 |
| 153 | 2037-11 | 2946.90 | 795.79 | 2151.11 | 219929.41 |
| 154 | 2037-12 | 2946.90 | 788.08 | 2158.81 | 217770.60 |
| 155 | 2038-01 | 2946.90 | 780.34 | 2166.55 | 215604.04 |
| 156 | 2038-02 | 2946.90 | 772.58 | 2174.31 | 213429.73 |
| 157 | 2038-03 | 2946.90 | 764.79 | 2182.11 | 211247.63 |
| 158 | 2038-04 | 2946.90 | 756.97 | 2189.92 | 209057.70 |
| 159 | 2038-05 | 2946.90 | 749.12 | 2197.77 | 206859.93 |
| 160 | 2038-06 | 2946.90 | 741.25 | 2205.65 | 204654.28 |
| 161 | 2038-07 | 2946.90 | 733.34 | 2213.55 | 202440.73 |
| 162 | 2038-08 | 2946.90 | 725.41 | 2221.48 | 200219.25 |
| 163 | 2038-09 | 2946.90 | 717.45 | 2229.44 | 197989.81 |
| 164 | 2038-10 | 2946.90 | 709.46 | 2237.43 | 195752.37 |
| 165 | 2038-11 | 2946.90 | 701.45 | 2245.45 | 193506.93 |
| 166 | 2038-12 | 2946.90 | 693.40 | 2253.50 | 191253.43 |
| 167 | 2039-01 | 2946.90 | 685.32 | 2261.57 | 188991.86 |
| 168 | 2039-02 | 2946.90 | 677.22 | 2269.67 | 186722.19 |
| 169 | 2039-03 | 2946.90 | 669.09 | 2277.81 | 184444.38 |
| 170 | 2039-04 | 2946.90 | 660.93 | 2285.97 | 182158.41 |
| 171 | 2039-05 | 2946.90 | 652.73 | 2294.16 | 179864.25 |
| 172 | 2039-06 | 2946.90 | 644.51 | 2302.38 | 177561.87 |
| 173 | 2039-07 | 2946.90 | 636.26 | 2310.63 | 175251.23 |
| 174 | 2039-08 | 2946.90 | 627.98 | 2318.91 | 172932.32 |
| 175 | 2039-09 | 2946.90 | 619.67 | 2327.22 | 170605.10 |
| 176 | 2039-10 | 2946.90 | 611.33 | 2335.56 | 168269.54 |
| 177 | 2039-11 | 2946.90 | 602.97 | 2343.93 | 165925.61 |
| 178 | 2039-12 | 2946.90 | 594.57 | 2352.33 | 163573.28 |
| 179 | 2040-01 | 2946.90 | 586.14 | 2360.76 | 161212.53 |
| 180 | 2040-02 | 2946.90 | 577.68 | 2369.22 | 158843.31 |
| 181 | 2040-03 | 2946.90 | 569.19 | 2377.71 | 156465.60 |
| 182 | 2040-04 | 2946.90 | 560.67 | 2386.23 | 154079.38 |
| 183 | 2040-05 | 2946.90 | 552.12 | 2394.78 | 151684.60 |
| 184 | 2040-06 | 2946.90 | 543.54 | 2403.36 | 149281.24 |
| 185 | 2040-07 | 2946.90 | 534.92 | 2411.97 | 146869.27 |
| 186 | 2040-08 | 2946.90 | 526.28 | 2420.61 | 144448.66 |
| 187 | 2040-09 | 2946.90 | 517.61 | 2429.29 | 142019.37 |
| 188 | 2040-10 | 2946.90 | 508.90 | 2437.99 | 139581.38 |
| 189 | 2040-11 | 2946.90 | 500.17 | 2446.73 | 137134.65 |
| 190 | 2040-12 | 2946.90 | 491.40 | 2455.50 | 134679.15 |
| 191 | 2041-01 | 2946.90 | 482.60 | 2464.29 | 132214.86 |
| 192 | 2041-02 | 2946.90 | 473.77 | 2473.13 | 129741.73 |
| 193 | 2041-03 | 2946.90 | 464.91 | 2481.99 | 127259.75 |
| 194 | 2041-04 | 2946.90 | 456.01 | 2490.88 | 124768.86 |
| 195 | 2041-05 | 2946.90 | 447.09 | 2499.81 | 122269.06 |
| 196 | 2041-06 | 2946.90 | 438.13 | 2508.76 | 119760.29 |
| 197 | 2041-07 | 2946.90 | 429.14 | 2517.75 | 117242.54 |
| 198 | 2041-08 | 2946.90 | 420.12 | 2526.78 | 114715.76 |
| 199 | 2041-09 | 2946.90 | 411.06 | 2535.83 | 112179.93 |
| 200 | 2041-10 | 2946.90 | 401.98 | 2544.92 | 109635.02 |
| 201 | 2041-11 | 2946.90 | 392.86 | 2554.04 | 107080.98 |
| 202 | 2041-12 | 2946.90 | 383.71 | 2563.19 | 104517.79 |
| 203 | 2042-01 | 2946.90 | 374.52 | 2572.37 | 101945.42 |
| 204 | 2042-02 | 2946.90 | 365.30 | 2581.59 | 99363.83 |
| 205 | 2042-03 | 2946.90 | 356.05 | 2590.84 | 96772.99 |
| 206 | 2042-04 | 2946.90 | 346.77 | 2600.13 | 94172.86 |
| 207 | 2042-05 | 2946.90 | 337.45 | 2609.44 | 91563.42 |
| 208 | 2042-06 | 2946.90 | 328.10 | 2618.79 | 88944.63 |
| 209 | 2042-07 | 2946.90 | 318.72 | 2628.18 | 86316.45 |
| 210 | 2042-08 | 2946.90 | 309.30 | 2637.59 | 83678.85 |
| 211 | 2042-09 | 2946.90 | 299.85 | 2647.05 | 81031.81 |
| 212 | 2042-10 | 2946.90 | 290.36 | 2656.53 | 78375.28 |
| 213 | 2042-11 | 2946.90 | 280.84 | 2666.05 | 75709.23 |
| 214 | 2042-12 | 2946.90 | 271.29 | 2675.60 | 73033.62 |
| 215 | 2043-01 | 2946.90 | 261.70 | 2685.19 | 70348.43 |
| 216 | 2043-02 | 2946.90 | 252.08 | 2694.81 | 67653.62 |
| 217 | 2043-03 | 2946.90 | 242.43 | 2704.47 | 64949.15 |
| 218 | 2043-04 | 2946.90 | 232.73 | 2714.16 | 62234.99 |
| 219 | 2043-05 | 2946.90 | 223.01 | 2723.89 | 59511.10 |
| 220 | 2043-06 | 2946.90 | 213.25 | 2733.65 | 56777.46 |
| 221 | 2043-07 | 2946.90 | 203.45 | 2743.44 | 54034.01 |
| 222 | 2043-08 | 2946.90 | 193.62 | 2753.27 | 51280.74 |
| 223 | 2043-09 | 2946.90 | 183.76 | 2763.14 | 48517.60 |
| 224 | 2043-10 | 2946.90 | 173.85 | 2773.04 | 45744.56 |
| 225 | 2043-11 | 2946.90 | 163.92 | 2782.98 | 42961.58 |
| 226 | 2043-12 | 2946.90 | 153.95 | 2792.95 | 40168.63 |
| 227 | 2044-01 | 2946.90 | 143.94 | 2802.96 | 37365.68 |
| 228 | 2044-02 | 2946.90 | 133.89 | 2813.00 | 34552.67 |
| 229 | 2044-03 | 2946.90 | 123.81 | 2823.08 | 31729.59 |
| 230 | 2044-04 | 2946.90 | 113.70 | 2833.20 | 28896.40 |
| 231 | 2044-05 | 2946.90 | 103.55 | 2843.35 | 26053.05 |
| 232 | 2044-06 | 2946.90 | 93.36 | 2853.54 | 23199.51 |
| 233 | 2044-07 | 2946.90 | 83.13 | 2863.76 | 20335.74 |
| 234 | 2044-08 | 2946.90 | 72.87 | 2874.03 | 17461.72 |
| 235 | 2044-09 | 2946.90 | 62.57 | 2884.32 | 14577.39 |
| 236 | 2044-10 | 2946.90 | 52.24 | 2894.66 | 11682.74 |
| 237 | 2044-11 | 2946.90 | 41.86 | 2905.03 | 8777.70 |
| 238 | 2044-12 | 2946.90 | 31.45 | 2915.44 | 5862.26 |
| 239 | 2045-01 | 2946.90 | 21.01 | 2925.89 | 2936.37 |
| 240 | 2045-02 | 2946.90 | 10.52 | 2936.37 | 0.00 |
等额本金还款方式：
贷款总额：47.39万
还款月数：20年
首月还款：3672.34元
每月递减：7.07元
利息总额：20.46万
本息合计：67.85万
节省利息：28800.34元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-03 | 3672.34 | 1697.96 | 1974.38 | 471875.63 |
| 2 | 2025-04 | 3665.26 | 1690.89 | 1974.38 | 469901.25 |
| 3 | 2025-05 | 3658.19 | 1683.81 | 1974.38 | 467926.88 |
| 4 | 2025-06 | 3651.11 | 1676.74 | 1974.38 | 465952.50 |
| 5 | 2025-07 | 3644.04 | 1669.66 | 1974.38 | 463978.13 |
| 6 | 2025-08 | 3636.96 | 1662.59 | 1974.38 | 462003.75 |
| 7 | 2025-09 | 3629.89 | 1655.51 | 1974.38 | 460029.38 |
| 8 | 2025-10 | 3622.81 | 1648.44 | 1974.38 | 458055.00 |
| 9 | 2025-11 | 3615.74 | 1641.36 | 1974.38 | 456080.63 |
| 10 | 2025-12 | 3608.66 | 1634.29 | 1974.38 | 454106.25 |
| 11 | 2026-01 | 3601.59 | 1627.21 | 1974.38 | 452131.88 |
| 12 | 2026-02 | 3594.51 | 1620.14 | 1974.38 | 450157.50 |
| 13 | 2026-03 | 3587.44 | 1613.06 | 1974.38 | 448183.13 |
| 14 | 2026-04 | 3580.36 | 1605.99 | 1974.38 | 446208.75 |
| 15 | 2026-05 | 3573.29 | 1598.91 | 1974.38 | 444234.38 |
| 16 | 2026-06 | 3566.21 | 1591.84 | 1974.38 | 442260.00 |
| 17 | 2026-07 | 3559.14 | 1584.76 | 1974.38 | 440285.63 |
| 18 | 2026-08 | 3552.07 | 1577.69 | 1974.38 | 438311.25 |
| 19 | 2026-09 | 3544.99 | 1570.62 | 1974.38 | 436336.88 |
| 20 | 2026-10 | 3537.92 | 1563.54 | 1974.38 | 434362.50 |
| 21 | 2026-11 | 3530.84 | 1556.47 | 1974.38 | 432388.13 |
| 22 | 2026-12 | 3523.77 | 1549.39 | 1974.38 | 430413.75 |
| 23 | 2027-01 | 3516.69 | 1542.32 | 1974.38 | 428439.38 |
| 24 | 2027-02 | 3509.62 | 1535.24 | 1974.38 | 426465.00 |
| 25 | 2027-03 | 3502.54 | 1528.17 | 1974.38 | 424490.63 |
| 26 | 2027-04 | 3495.47 | 1521.09 | 1974.38 | 422516.25 |
| 27 | 2027-05 | 3488.39 | 1514.02 | 1974.38 | 420541.88 |
| 28 | 2027-06 | 3481.32 | 1506.94 | 1974.38 | 418567.50 |
| 29 | 2027-07 | 3474.24 | 1499.87 | 1974.38 | 416593.13 |
| 30 | 2027-08 | 3467.17 | 1492.79 | 1974.38 | 414618.75 |
| 31 | 2027-09 | 3460.09 | 1485.72 | 1974.38 | 412644.38 |
| 32 | 2027-10 | 3453.02 | 1478.64 | 1974.38 | 410670.00 |
| 33 | 2027-11 | 3445.94 | 1471.57 | 1974.38 | 408695.63 |
| 34 | 2027-12 | 3438.87 | 1464.49 | 1974.38 | 406721.25 |
| 35 | 2028-01 | 3431.79 | 1457.42 | 1974.38 | 404746.88 |
| 36 | 2028-02 | 3424.72 | 1450.34 | 1974.38 | 402772.50 |
| 37 | 2028-03 | 3417.64 | 1443.27 | 1974.38 | 400798.13 |
| 38 | 2028-04 | 3410.57 | 1436.19 | 1974.38 | 398823.75 |
| 39 | 2028-05 | 3403.49 | 1429.12 | 1974.38 | 396849.38 |
| 40 | 2028-06 | 3396.42 | 1422.04 | 1974.38 | 394875.00 |
| 41 | 2028-07 | 3389.34 | 1414.97 | 1974.38 | 392900.63 |
| 42 | 2028-08 | 3382.27 | 1407.89 | 1974.38 | 390926.25 |
| 43 | 2028-09 | 3375.19 | 1400.82 | 1974.38 | 388951.88 |
| 44 | 2028-10 | 3368.12 | 1393.74 | 1974.38 | 386977.50 |
| 45 | 2028-11 | 3361.04 | 1386.67 | 1974.38 | 385003.13 |
| 46 | 2028-12 | 3353.97 | 1379.59 | 1974.38 | 383028.75 |
| 47 | 2029-01 | 3346.89 | 1372.52 | 1974.38 | 381054.38 |
| 48 | 2029-02 | 3339.82 | 1365.44 | 1974.38 | 379080.00 |
| 49 | 2029-03 | 3332.74 | 1358.37 | 1974.38 | 377105.63 |
| 50 | 2029-04 | 3325.67 | 1351.30 | 1974.38 | 375131.25 |
| 51 | 2029-05 | 3318.60 | 1344.22 | 1974.38 | 373156.88 |
| 52 | 2029-06 | 3311.52 | 1337.15 | 1974.38 | 371182.50 |
| 53 | 2029-07 | 3304.45 | 1330.07 | 1974.38 | 369208.13 |
| 54 | 2029-08 | 3297.37 | 1323.00 | 1974.38 | 367233.75 |
| 55 | 2029-09 | 3290.30 | 1315.92 | 1974.38 | 365259.38 |
| 56 | 2029-10 | 3283.22 | 1308.85 | 1974.38 | 363285.00 |
| 57 | 2029-11 | 3276.15 | 1301.77 | 1974.38 | 361310.63 |
| 58 | 2029-12 | 3269.07 | 1294.70 | 1974.38 | 359336.25 |
| 59 | 2030-01 | 3262.00 | 1287.62 | 1974.38 | 357361.88 |
| 60 | 2030-02 | 3254.92 | 1280.55 | 1974.38 | 355387.50 |
| 61 | 2030-03 | 3247.85 | 1273.47 | 1974.38 | 353413.13 |
| 62 | 2030-04 | 3240.77 | 1266.40 | 1974.38 | 351438.75 |
| 63 | 2030-05 | 3233.70 | 1259.32 | 1974.38 | 349464.38 |
| 64 | 2030-06 | 3226.62 | 1252.25 | 1974.38 | 347490.00 |
| 65 | 2030-07 | 3219.55 | 1245.17 | 1974.38 | 345515.63 |
| 66 | 2030-08 | 3212.47 | 1238.10 | 1974.38 | 343541.25 |
| 67 | 2030-09 | 3205.40 | 1231.02 | 1974.38 | 341566.88 |
| 68 | 2030-10 | 3198.32 | 1223.95 | 1974.38 | 339592.50 |
| 69 | 2030-11 | 3191.25 | 1216.87 | 1974.38 | 337618.13 |
| 70 | 2030-12 | 3184.17 | 1209.80 | 1974.38 | 335643.75 |
| 71 | 2031-01 | 3177.10 | 1202.72 | 1974.38 | 333669.38 |
| 72 | 2031-02 | 3170.02 | 1195.65 | 1974.38 | 331695.00 |
| 73 | 2031-03 | 3162.95 | 1188.57 | 1974.38 | 329720.63 |
| 74 | 2031-04 | 3155.87 | 1181.50 | 1974.38 | 327746.25 |
| 75 | 2031-05 | 3148.80 | 1174.42 | 1974.38 | 325771.88 |
| 76 | 2031-06 | 3141.72 | 1167.35 | 1974.38 | 323797.50 |
| 77 | 2031-07 | 3134.65 | 1160.27 | 1974.38 | 321823.13 |
| 78 | 2031-08 | 3127.57 | 1153.20 | 1974.38 | 319848.75 |
| 79 | 2031-09 | 3120.50 | 1146.12 | 1974.38 | 317874.38 |
| 80 | 2031-10 | 3113.42 | 1139.05 | 1974.38 | 315900.00 |
| 81 | 2031-11 | 3106.35 | 1131.97 | 1974.38 | 313925.63 |
| 82 | 2031-12 | 3099.28 | 1124.90 | 1974.38 | 311951.25 |
| 83 | 2032-01 | 3092.20 | 1117.83 | 1974.38 | 309976.88 |
| 84 | 2032-02 | 3085.13 | 1110.75 | 1974.38 | 308002.50 |
| 85 | 2032-03 | 3078.05 | 1103.68 | 1974.38 | 306028.13 |
| 86 | 2032-04 | 3070.98 | 1096.60 | 1974.38 | 304053.75 |
| 87 | 2032-05 | 3063.90 | 1089.53 | 1974.38 | 302079.38 |
| 88 | 2032-06 | 3056.83 | 1082.45 | 1974.38 | 300105.00 |
| 89 | 2032-07 | 3049.75 | 1075.38 | 1974.38 | 298130.63 |
| 90 | 2032-08 | 3042.68 | 1068.30 | 1974.38 | 296156.25 |
| 91 | 2032-09 | 3035.60 | 1061.23 | 1974.38 | 294181.88 |
| 92 | 2032-10 | 3028.53 | 1054.15 | 1974.38 | 292207.50 |
| 93 | 2032-11 | 3021.45 | 1047.08 | 1974.38 | 290233.13 |
| 94 | 2032-12 | 3014.38 | 1040.00 | 1974.38 | 288258.75 |
| 95 | 2033-01 | 3007.30 | 1032.93 | 1974.38 | 286284.38 |
| 96 | 2033-02 | 3000.23 | 1025.85 | 1974.38 | 284310.00 |
| 97 | 2033-03 | 2993.15 | 1018.78 | 1974.38 | 282335.63 |
| 98 | 2033-04 | 2986.08 | 1011.70 | 1974.38 | 280361.25 |
| 99 | 2033-05 | 2979.00 | 1004.63 | 1974.38 | 278386.88 |
| 100 | 2033-06 | 2971.93 | 997.55 | 1974.38 | 276412.50 |
| 101 | 2033-07 | 2964.85 | 990.48 | 1974.38 | 274438.13 |
| 102 | 2033-08 | 2957.78 | 983.40 | 1974.38 | 272463.75 |
| 103 | 2033-09 | 2950.70 | 976.33 | 1974.38 | 270489.38 |
| 104 | 2033-10 | 2943.63 | 969.25 | 1974.38 | 268515.00 |
| 105 | 2033-11 | 2936.55 | 962.18 | 1974.38 | 266540.63 |
| 106 | 2033-12 | 2929.48 | 955.10 | 1974.38 | 264566.25 |
| 107 | 2034-01 | 2922.40 | 948.03 | 1974.38 | 262591.88 |
| 108 | 2034-02 | 2915.33 | 940.95 | 1974.38 | 260617.50 |
| 109 | 2034-03 | 2908.25 | 933.88 | 1974.38 | 258643.13 |
| 110 | 2034-04 | 2901.18 | 926.80 | 1974.38 | 256668.75 |
| 111 | 2034-05 | 2894.10 | 919.73 | 1974.38 | 254694.38 |
| 112 | 2034-06 | 2887.03 | 912.65 | 1974.38 | 252720.00 |
| 113 | 2034-07 | 2879.95 | 905.58 | 1974.38 | 250745.63 |
| 114 | 2034-08 | 2872.88 | 898.51 | 1974.38 | 248771.25 |
| 115 | 2034-09 | 2865.81 | 891.43 | 1974.38 | 246796.88 |
| 116 | 2034-10 | 2858.73 | 884.36 | 1974.38 | 244822.50 |
| 117 | 2034-11 | 2851.66 | 877.28 | 1974.38 | 242848.13 |
| 118 | 2034-12 | 2844.58 | 870.21 | 1974.38 | 240873.75 |
| 119 | 2035-01 | 2837.51 | 863.13 | 1974.38 | 238899.38 |
| 120 | 2035-02 | 2830.43 | 856.06 | 1974.38 | 236925.00 |
| 121 | 2035-03 | 2823.36 | 848.98 | 1974.38 | 234950.63 |
| 122 | 2035-04 | 2816.28 | 841.91 | 1974.38 | 232976.25 |
| 123 | 2035-05 | 2809.21 | 834.83 | 1974.38 | 231001.88 |
| 124 | 2035-06 | 2802.13 | 827.76 | 1974.38 | 229027.50 |
| 125 | 2035-07 | 2795.06 | 820.68 | 1974.38 | 227053.13 |
| 126 | 2035-08 | 2787.98 | 813.61 | 1974.38 | 225078.75 |
| 127 | 2035-09 | 2780.91 | 806.53 | 1974.38 | 223104.38 |
| 128 | 2035-10 | 2773.83 | 799.46 | 1974.38 | 221130.00 |
| 129 | 2035-11 | 2766.76 | 792.38 | 1974.38 | 219155.63 |
| 130 | 2035-12 | 2759.68 | 785.31 | 1974.38 | 217181.25 |
| 131 | 2036-01 | 2752.61 | 778.23 | 1974.38 | 215206.88 |
| 132 | 2036-02 | 2745.53 | 771.16 | 1974.38 | 213232.50 |
| 133 | 2036-03 | 2738.46 | 764.08 | 1974.38 | 211258.13 |
| 134 | 2036-04 | 2731.38 | 757.01 | 1974.38 | 209283.75 |
| 135 | 2036-05 | 2724.31 | 749.93 | 1974.38 | 207309.38 |
| 136 | 2036-06 | 2717.23 | 742.86 | 1974.38 | 205335.00 |
| 137 | 2036-07 | 2710.16 | 735.78 | 1974.38 | 203360.63 |
| 138 | 2036-08 | 2703.08 | 728.71 | 1974.38 | 201386.25 |
| 139 | 2036-09 | 2696.01 | 721.63 | 1974.38 | 199411.88 |
| 140 | 2036-10 | 2688.93 | 714.56 | 1974.38 | 197437.50 |
| 141 | 2036-11 | 2681.86 | 707.48 | 1974.38 | 195463.13 |
| 142 | 2036-12 | 2674.78 | 700.41 | 1974.38 | 193488.75 |
| 143 | 2037-01 | 2667.71 | 693.33 | 1974.38 | 191514.38 |
| 144 | 2037-02 | 2660.63 | 686.26 | 1974.38 | 189540.00 |
| 145 | 2037-03 | 2653.56 | 679.18 | 1974.38 | 187565.63 |
| 146 | 2037-04 | 2646.49 | 672.11 | 1974.38 | 185591.25 |
| 147 | 2037-05 | 2639.41 | 665.04 | 1974.38 | 183616.88 |
| 148 | 2037-06 | 2632.34 | 657.96 | 1974.38 | 181642.50 |
| 149 | 2037-07 | 2625.26 | 650.89 | 1974.38 | 179668.13 |
| 150 | 2037-08 | 2618.19 | 643.81 | 1974.38 | 177693.75 |
| 151 | 2037-09 | 2611.11 | 636.74 | 1974.38 | 175719.38 |
| 152 | 2037-10 | 2604.04 | 629.66 | 1974.38 | 173745.00 |
| 153 | 2037-11 | 2596.96 | 622.59 | 1974.38 | 171770.63 |
| 154 | 2037-12 | 2589.89 | 615.51 | 1974.38 | 169796.25 |
| 155 | 2038-01 | 2582.81 | 608.44 | 1974.38 | 167821.88 |
| 156 | 2038-02 | 2575.74 | 601.36 | 1974.38 | 165847.50 |
| 157 | 2038-03 | 2568.66 | 594.29 | 1974.38 | 163873.13 |
| 158 | 2038-04 | 2561.59 | 587.21 | 1974.38 | 161898.75 |
| 159 | 2038-05 | 2554.51 | 580.14 | 1974.38 | 159924.38 |
| 160 | 2038-06 | 2547.44 | 573.06 | 1974.38 | 157950.00 |
| 161 | 2038-07 | 2540.36 | 565.99 | 1974.38 | 155975.63 |
| 162 | 2038-08 | 2533.29 | 558.91 | 1974.38 | 154001.25 |
| 163 | 2038-09 | 2526.21 | 551.84 | 1974.38 | 152026.88 |
| 164 | 2038-10 | 2519.14 | 544.76 | 1974.38 | 150052.50 |
| 165 | 2038-11 | 2512.06 | 537.69 | 1974.38 | 148078.13 |
| 166 | 2038-12 | 2504.99 | 530.61 | 1974.38 | 146103.75 |
| 167 | 2039-01 | 2497.91 | 523.54 | 1974.38 | 144129.38 |
| 168 | 2039-02 | 2490.84 | 516.46 | 1974.38 | 142155.00 |
| 169 | 2039-03 | 2483.76 | 509.39 | 1974.38 | 140180.63 |
| 170 | 2039-04 | 2476.69 | 502.31 | 1974.38 | 138206.25 |
| 171 | 2039-05 | 2469.61 | 495.24 | 1974.38 | 136231.88 |
| 172 | 2039-06 | 2462.54 | 488.16 | 1974.38 | 134257.50 |
| 173 | 2039-07 | 2455.46 | 481.09 | 1974.38 | 132283.13 |
| 174 | 2039-08 | 2448.39 | 474.01 | 1974.38 | 130308.75 |
| 175 | 2039-09 | 2441.31 | 466.94 | 1974.38 | 128334.38 |
| 176 | 2039-10 | 2434.24 | 459.86 | 1974.38 | 126360.00 |
| 177 | 2039-11 | 2427.16 | 452.79 | 1974.38 | 124385.63 |
| 178 | 2039-12 | 2420.09 | 445.72 | 1974.38 | 122411.25 |
| 179 | 2040-01 | 2413.02 | 438.64 | 1974.38 | 120436.88 |
| 180 | 2040-02 | 2405.94 | 431.57 | 1974.38 | 118462.50 |
| 181 | 2040-03 | 2398.87 | 424.49 | 1974.38 | 116488.13 |
| 182 | 2040-04 | 2391.79 | 417.42 | 1974.38 | 114513.75 |
| 183 | 2040-05 | 2384.72 | 410.34 | 1974.38 | 112539.38 |
| 184 | 2040-06 | 2377.64 | 403.27 | 1974.38 | 110565.00 |
| 185 | 2040-07 | 2370.57 | 396.19 | 1974.38 | 108590.63 |
| 186 | 2040-08 | 2363.49 | 389.12 | 1974.38 | 106616.25 |
| 187 | 2040-09 | 2356.42 | 382.04 | 1974.38 | 104641.88 |
| 188 | 2040-10 | 2349.34 | 374.97 | 1974.38 | 102667.50 |
| 189 | 2040-11 | 2342.27 | 367.89 | 1974.38 | 100693.13 |
| 190 | 2040-12 | 2335.19 | 360.82 | 1974.38 | 98718.75 |
| 191 | 2041-01 | 2328.12 | 353.74 | 1974.38 | 96744.38 |
| 192 | 2041-02 | 2321.04 | 346.67 | 1974.38 | 94770.00 |
| 193 | 2041-03 | 2313.97 | 339.59 | 1974.38 | 92795.63 |
| 194 | 2041-04 | 2306.89 | 332.52 | 1974.38 | 90821.25 |
| 195 | 2041-05 | 2299.82 | 325.44 | 1974.38 | 88846.88 |
| 196 | 2041-06 | 2292.74 | 318.37 | 1974.38 | 86872.50 |
| 197 | 2041-07 | 2285.67 | 311.29 | 1974.38 | 84898.13 |
| 198 | 2041-08 | 2278.59 | 304.22 | 1974.38 | 82923.75 |
| 199 | 2041-09 | 2271.52 | 297.14 | 1974.38 | 80949.38 |
| 200 | 2041-10 | 2264.44 | 290.07 | 1974.38 | 78975.00 |
| 201 | 2041-11 | 2257.37 | 282.99 | 1974.38 | 77000.63 |
| 202 | 2041-12 | 2250.29 | 275.92 | 1974.38 | 75026.25 |
| 203 | 2042-01 | 2243.22 | 268.84 | 1974.38 | 73051.88 |
| 204 | 2042-02 | 2236.14 | 261.77 | 1974.38 | 71077.50 |
| 205 | 2042-03 | 2229.07 | 254.69 | 1974.38 | 69103.13 |
| 206 | 2042-04 | 2221.99 | 247.62 | 1974.38 | 67128.75 |
| 207 | 2042-05 | 2214.92 | 240.54 | 1974.38 | 65154.38 |
| 208 | 2042-06 | 2207.84 | 233.47 | 1974.38 | 63180.00 |
| 209 | 2042-07 | 2200.77 | 226.39 | 1974.38 | 61205.63 |
| 210 | 2042-08 | 2193.70 | 219.32 | 1974.38 | 59231.25 |
| 211 | 2042-09 | 2186.62 | 212.25 | 1974.38 | 57256.88 |
| 212 | 2042-10 | 2179.55 | 205.17 | 1974.38 | 55282.50 |
| 213 | 2042-11 | 2172.47 | 198.10 | 1974.38 | 53308.13 |
| 214 | 2042-12 | 2165.40 | 191.02 | 1974.38 | 51333.75 |
| 215 | 2043-01 | 2158.32 | 183.95 | 1974.38 | 49359.38 |
| 216 | 2043-02 | 2151.25 | 176.87 | 1974.38 | 47385.00 |
| 217 | 2043-03 | 2144.17 | 169.80 | 1974.38 | 45410.63 |
| 218 | 2043-04 | 2137.10 | 162.72 | 1974.38 | 43436.25 |
| 219 | 2043-05 | 2130.02 | 155.65 | 1974.38 | 41461.88 |
| 220 | 2043-06 | 2122.95 | 148.57 | 1974.38 | 39487.50 |
| 221 | 2043-07 | 2115.87 | 141.50 | 1974.38 | 37513.13 |
| 222 | 2043-08 | 2108.80 | 134.42 | 1974.38 | 35538.75 |
| 223 | 2043-09 | 2101.72 | 127.35 | 1974.38 | 33564.38 |
| 224 | 2043-10 | 2094.65 | 120.27 | 1974.38 | 31590.00 |
| 225 | 2043-11 | 2087.57 | 113.20 | 1974.38 | 29615.63 |
| 226 | 2043-12 | 2080.50 | 106.12 | 1974.38 | 27641.25 |
| 227 | 2044-01 | 2073.42 | 99.05 | 1974.38 | 25666.88 |
| 228 | 2044-02 | 2066.35 | 91.97 | 1974.38 | 23692.50 |
| 229 | 2044-03 | 2059.27 | 84.90 | 1974.38 | 21718.13 |
| 230 | 2044-04 | 2052.20 | 77.82 | 1974.38 | 19743.75 |
| 231 | 2044-05 | 2045.12 | 70.75 | 1974.38 | 17769.38 |
| 232 | 2044-06 | 2038.05 | 63.67 | 1974.38 | 15795.00 |
| 233 | 2044-07 | 2030.97 | 56.60 | 1974.38 | 13820.63 |
| 234 | 2044-08 | 2023.90 | 49.52 | 1974.38 | 11846.25 |
| 235 | 2044-09 | 2016.82 | 42.45 | 1974.38 | 9871.88 |
| 236 | 2044-10 | 2009.75 | 35.37 | 1974.38 | 7897.50 |
| 237 | 2044-11 | 2002.67 | 28.30 | 1974.38 | 5923.13 |
| 238 | 2044-12 | 1995.60 | 21.22 | 1974.38 | 3948.75 |
| 239 | 2045-01 | 1988.52 | 14.15 | 1974.38 | 1974.38 |
| 240 | 2045-02 | 1981.45 | 7.07 | 1974.38 | 0.00 |