安徽贷款48万（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：48万
还款月数：20年
每月还款：3141.33元
利息总额：27.39万
本息合计：75.39万
| 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 | 3141.33 | 1960.00 | 1181.33 | 478818.67 |
| 2 | 2025-04 | 3141.33 | 1955.18 | 1186.16 | 477632.51 |
| 3 | 2025-05 | 3141.33 | 1950.33 | 1191.00 | 476441.51 |
| 4 | 2025-06 | 3141.33 | 1945.47 | 1195.86 | 475245.65 |
| 5 | 2025-07 | 3141.33 | 1940.59 | 1200.75 | 474044.91 |
| 6 | 2025-08 | 3141.33 | 1935.68 | 1205.65 | 472839.26 |
| 7 | 2025-09 | 3141.33 | 1930.76 | 1210.57 | 471628.69 |
| 8 | 2025-10 | 3141.33 | 1925.82 | 1215.51 | 470413.17 |
| 9 | 2025-11 | 3141.33 | 1920.85 | 1220.48 | 469192.70 |
| 10 | 2025-12 | 3141.33 | 1915.87 | 1225.46 | 467967.24 |
| 11 | 2026-01 | 3141.33 | 1910.87 | 1230.47 | 466736.77 |
| 12 | 2026-02 | 3141.33 | 1905.84 | 1235.49 | 465501.28 |
| 13 | 2026-03 | 3141.33 | 1900.80 | 1240.53 | 464260.75 |
| 14 | 2026-04 | 3141.33 | 1895.73 | 1245.60 | 463015.15 |
| 15 | 2026-05 | 3141.33 | 1890.65 | 1250.69 | 461764.46 |
| 16 | 2026-06 | 3141.33 | 1885.54 | 1255.79 | 460508.67 |
| 17 | 2026-07 | 3141.33 | 1880.41 | 1260.92 | 459247.75 |
| 18 | 2026-08 | 3141.33 | 1875.26 | 1266.07 | 457981.68 |
| 19 | 2026-09 | 3141.33 | 1870.09 | 1271.24 | 456710.44 |
| 20 | 2026-10 | 3141.33 | 1864.90 | 1276.43 | 455434.01 |
| 21 | 2026-11 | 3141.33 | 1859.69 | 1281.64 | 454152.36 |
| 22 | 2026-12 | 3141.33 | 1854.46 | 1286.88 | 452865.49 |
| 23 | 2027-01 | 3141.33 | 1849.20 | 1292.13 | 451573.36 |
| 24 | 2027-02 | 3141.33 | 1843.92 | 1297.41 | 450275.95 |
| 25 | 2027-03 | 3141.33 | 1838.63 | 1302.70 | 448973.24 |
| 26 | 2027-04 | 3141.33 | 1833.31 | 1308.02 | 447665.22 |
| 27 | 2027-05 | 3141.33 | 1827.97 | 1313.37 | 446351.86 |
| 28 | 2027-06 | 3141.33 | 1822.60 | 1318.73 | 445033.13 |
| 29 | 2027-07 | 3141.33 | 1817.22 | 1324.11 | 443709.01 |
| 30 | 2027-08 | 3141.33 | 1811.81 | 1329.52 | 442379.50 |
| 31 | 2027-09 | 3141.33 | 1806.38 | 1334.95 | 441044.55 |
| 32 | 2027-10 | 3141.33 | 1800.93 | 1340.40 | 439704.15 |
| 33 | 2027-11 | 3141.33 | 1795.46 | 1345.87 | 438358.27 |
| 34 | 2027-12 | 3141.33 | 1789.96 | 1351.37 | 437006.91 |
| 35 | 2028-01 | 3141.33 | 1784.44 | 1356.89 | 435650.02 |
| 36 | 2028-02 | 3141.33 | 1778.90 | 1362.43 | 434287.59 |
| 37 | 2028-03 | 3141.33 | 1773.34 | 1367.99 | 432919.60 |
| 38 | 2028-04 | 3141.33 | 1767.76 | 1373.58 | 431546.03 |
| 39 | 2028-05 | 3141.33 | 1762.15 | 1379.19 | 430166.84 |
| 40 | 2028-06 | 3141.33 | 1756.51 | 1384.82 | 428782.02 |
| 41 | 2028-07 | 3141.33 | 1750.86 | 1390.47 | 427391.55 |
| 42 | 2028-08 | 3141.33 | 1745.18 | 1396.15 | 425995.40 |
| 43 | 2028-09 | 3141.33 | 1739.48 | 1401.85 | 424593.55 |
| 44 | 2028-10 | 3141.33 | 1733.76 | 1407.57 | 423185.98 |
| 45 | 2028-11 | 3141.33 | 1728.01 | 1413.32 | 421772.66 |
| 46 | 2028-12 | 3141.33 | 1722.24 | 1419.09 | 420353.56 |
| 47 | 2029-01 | 3141.33 | 1716.44 | 1424.89 | 418928.67 |
| 48 | 2029-02 | 3141.33 | 1710.63 | 1430.71 | 417497.97 |
| 49 | 2029-03 | 3141.33 | 1704.78 | 1436.55 | 416061.42 |
| 50 | 2029-04 | 3141.33 | 1698.92 | 1442.41 | 414619.01 |
| 51 | 2029-05 | 3141.33 | 1693.03 | 1448.30 | 413170.70 |
| 52 | 2029-06 | 3141.33 | 1687.11 | 1454.22 | 411716.49 |
| 53 | 2029-07 | 3141.33 | 1681.18 | 1460.16 | 410256.33 |
| 54 | 2029-08 | 3141.33 | 1675.21 | 1466.12 | 408790.21 |
| 55 | 2029-09 | 3141.33 | 1669.23 | 1472.10 | 407318.11 |
| 56 | 2029-10 | 3141.33 | 1663.22 | 1478.12 | 405839.99 |
| 57 | 2029-11 | 3141.33 | 1657.18 | 1484.15 | 404355.84 |
| 58 | 2029-12 | 3141.33 | 1651.12 | 1490.21 | 402865.63 |
| 59 | 2030-01 | 3141.33 | 1645.03 | 1496.30 | 401369.33 |
| 60 | 2030-02 | 3141.33 | 1638.92 | 1502.41 | 399866.92 |
| 61 | 2030-03 | 3141.33 | 1632.79 | 1508.54 | 398358.38 |
| 62 | 2030-04 | 3141.33 | 1626.63 | 1514.70 | 396843.68 |
| 63 | 2030-05 | 3141.33 | 1620.45 | 1520.89 | 395322.79 |
| 64 | 2030-06 | 3141.33 | 1614.23 | 1527.10 | 393795.70 |
| 65 | 2030-07 | 3141.33 | 1608.00 | 1533.33 | 392262.37 |
| 66 | 2030-08 | 3141.33 | 1601.74 | 1539.59 | 390722.77 |
| 67 | 2030-09 | 3141.33 | 1595.45 | 1545.88 | 389176.89 |
| 68 | 2030-10 | 3141.33 | 1589.14 | 1552.19 | 387624.70 |
| 69 | 2030-11 | 3141.33 | 1582.80 | 1558.53 | 386066.17 |
| 70 | 2030-12 | 3141.33 | 1576.44 | 1564.89 | 384501.27 |
| 71 | 2031-01 | 3141.33 | 1570.05 | 1571.28 | 382929.99 |
| 72 | 2031-02 | 3141.33 | 1563.63 | 1577.70 | 381352.29 |
| 73 | 2031-03 | 3141.33 | 1557.19 | 1584.14 | 379768.15 |
| 74 | 2031-04 | 3141.33 | 1550.72 | 1590.61 | 378177.54 |
| 75 | 2031-05 | 3141.33 | 1544.22 | 1597.11 | 376580.43 |
| 76 | 2031-06 | 3141.33 | 1537.70 | 1603.63 | 374976.80 |
| 77 | 2031-07 | 3141.33 | 1531.16 | 1610.18 | 373366.62 |
| 78 | 2031-08 | 3141.33 | 1524.58 | 1616.75 | 371749.87 |
| 79 | 2031-09 | 3141.33 | 1517.98 | 1623.35 | 370126.52 |
| 80 | 2031-10 | 3141.33 | 1511.35 | 1629.98 | 368496.54 |
| 81 | 2031-11 | 3141.33 | 1504.69 | 1636.64 | 366859.90 |
| 82 | 2031-12 | 3141.33 | 1498.01 | 1643.32 | 365216.58 |
| 83 | 2032-01 | 3141.33 | 1491.30 | 1650.03 | 363566.55 |
| 84 | 2032-02 | 3141.33 | 1484.56 | 1656.77 | 361909.78 |
| 85 | 2032-03 | 3141.33 | 1477.80 | 1663.53 | 360246.25 |
| 86 | 2032-04 | 3141.33 | 1471.01 | 1670.33 | 358575.92 |
| 87 | 2032-05 | 3141.33 | 1464.19 | 1677.15 | 356898.78 |
| 88 | 2032-06 | 3141.33 | 1457.34 | 1683.99 | 355214.78 |
| 89 | 2032-07 | 3141.33 | 1450.46 | 1690.87 | 353523.91 |
| 90 | 2032-08 | 3141.33 | 1443.56 | 1697.78 | 351826.14 |
| 91 | 2032-09 | 3141.33 | 1436.62 | 1704.71 | 350121.43 |
| 92 | 2032-10 | 3141.33 | 1429.66 | 1711.67 | 348409.76 |
| 93 | 2032-11 | 3141.33 | 1422.67 | 1718.66 | 346691.10 |
| 94 | 2032-12 | 3141.33 | 1415.66 | 1725.68 | 344965.43 |
| 95 | 2033-01 | 3141.33 | 1408.61 | 1732.72 | 343232.70 |
| 96 | 2033-02 | 3141.33 | 1401.53 | 1739.80 | 341492.90 |
| 97 | 2033-03 | 3141.33 | 1394.43 | 1746.90 | 339746.00 |
| 98 | 2033-04 | 3141.33 | 1387.30 | 1754.04 | 337991.97 |
| 99 | 2033-05 | 3141.33 | 1380.13 | 1761.20 | 336230.77 |
| 100 | 2033-06 | 3141.33 | 1372.94 | 1768.39 | 334462.38 |
| 101 | 2033-07 | 3141.33 | 1365.72 | 1775.61 | 332686.77 |
| 102 | 2033-08 | 3141.33 | 1358.47 | 1782.86 | 330903.91 |
| 103 | 2033-09 | 3141.33 | 1351.19 | 1790.14 | 329113.77 |
| 104 | 2033-10 | 3141.33 | 1343.88 | 1797.45 | 327316.32 |
| 105 | 2033-11 | 3141.33 | 1336.54 | 1804.79 | 325511.53 |
| 106 | 2033-12 | 3141.33 | 1329.17 | 1812.16 | 323699.37 |
| 107 | 2034-01 | 3141.33 | 1321.77 | 1819.56 | 321879.81 |
| 108 | 2034-02 | 3141.33 | 1314.34 | 1826.99 | 320052.82 |
| 109 | 2034-03 | 3141.33 | 1306.88 | 1834.45 | 318218.37 |
| 110 | 2034-04 | 3141.33 | 1299.39 | 1841.94 | 316376.43 |
| 111 | 2034-05 | 3141.33 | 1291.87 | 1849.46 | 314526.97 |
| 112 | 2034-06 | 3141.33 | 1284.32 | 1857.01 | 312669.96 |
| 113 | 2034-07 | 3141.33 | 1276.74 | 1864.60 | 310805.36 |
| 114 | 2034-08 | 3141.33 | 1269.12 | 1872.21 | 308933.15 |
| 115 | 2034-09 | 3141.33 | 1261.48 | 1879.85 | 307053.30 |
| 116 | 2034-10 | 3141.33 | 1253.80 | 1887.53 | 305165.77 |
| 117 | 2034-11 | 3141.33 | 1246.09 | 1895.24 | 303270.53 |
| 118 | 2034-12 | 3141.33 | 1238.35 | 1902.98 | 301367.55 |
| 119 | 2035-01 | 3141.33 | 1230.58 | 1910.75 | 299456.81 |
| 120 | 2035-02 | 3141.33 | 1222.78 | 1918.55 | 297538.26 |
| 121 | 2035-03 | 3141.33 | 1214.95 | 1926.38 | 295611.87 |
| 122 | 2035-04 | 3141.33 | 1207.08 | 1934.25 | 293677.63 |
| 123 | 2035-05 | 3141.33 | 1199.18 | 1942.15 | 291735.48 |
| 124 | 2035-06 | 3141.33 | 1191.25 | 1950.08 | 289785.40 |
| 125 | 2035-07 | 3141.33 | 1183.29 | 1958.04 | 287827.36 |
| 126 | 2035-08 | 3141.33 | 1175.30 | 1966.04 | 285861.32 |
| 127 | 2035-09 | 3141.33 | 1167.27 | 1974.06 | 283887.26 |
| 128 | 2035-10 | 3141.33 | 1159.21 | 1982.13 | 281905.13 |
| 129 | 2035-11 | 3141.33 | 1151.11 | 1990.22 | 279914.91 |
| 130 | 2035-12 | 3141.33 | 1142.99 | 1998.35 | 277916.57 |
| 131 | 2036-01 | 3141.33 | 1134.83 | 2006.51 | 275910.06 |
| 132 | 2036-02 | 3141.33 | 1126.63 | 2014.70 | 273895.36 |
| 133 | 2036-03 | 3141.33 | 1118.41 | 2022.93 | 271872.44 |
| 134 | 2036-04 | 3141.33 | 1110.15 | 2031.19 | 269841.25 |
| 135 | 2036-05 | 3141.33 | 1101.85 | 2039.48 | 267801.77 |
| 136 | 2036-06 | 3141.33 | 1093.52 | 2047.81 | 265753.97 |
| 137 | 2036-07 | 3141.33 | 1085.16 | 2056.17 | 263697.80 |
| 138 | 2036-08 | 3141.33 | 1076.77 | 2064.57 | 261633.23 |
| 139 | 2036-09 | 3141.33 | 1068.34 | 2073.00 | 259560.23 |
| 140 | 2036-10 | 3141.33 | 1059.87 | 2081.46 | 257478.77 |
| 141 | 2036-11 | 3141.33 | 1051.37 | 2089.96 | 255388.81 |
| 142 | 2036-12 | 3141.33 | 1042.84 | 2098.49 | 253290.32 |
| 143 | 2037-01 | 3141.33 | 1034.27 | 2107.06 | 251183.26 |
| 144 | 2037-02 | 3141.33 | 1025.66 | 2115.67 | 249067.59 |
| 145 | 2037-03 | 3141.33 | 1017.03 | 2124.31 | 246943.29 |
| 146 | 2037-04 | 3141.33 | 1008.35 | 2132.98 | 244810.31 |
| 147 | 2037-05 | 3141.33 | 999.64 | 2141.69 | 242668.62 |
| 148 | 2037-06 | 3141.33 | 990.90 | 2150.43 | 240518.18 |
| 149 | 2037-07 | 3141.33 | 982.12 | 2159.22 | 238358.97 |
| 150 | 2037-08 | 3141.33 | 973.30 | 2168.03 | 236190.93 |
| 151 | 2037-09 | 3141.33 | 964.45 | 2176.89 | 234014.05 |
| 152 | 2037-10 | 3141.33 | 955.56 | 2185.77 | 231828.28 |
| 153 | 2037-11 | 3141.33 | 946.63 | 2194.70 | 229633.58 |
| 154 | 2037-12 | 3141.33 | 937.67 | 2203.66 | 227429.92 |
| 155 | 2038-01 | 3141.33 | 928.67 | 2212.66 | 225217.26 |
| 156 | 2038-02 | 3141.33 | 919.64 | 2221.69 | 222995.56 |
| 157 | 2038-03 | 3141.33 | 910.57 | 2230.77 | 220764.80 |
| 158 | 2038-04 | 3141.33 | 901.46 | 2239.88 | 218524.92 |
| 159 | 2038-05 | 3141.33 | 892.31 | 2249.02 | 216275.90 |
| 160 | 2038-06 | 3141.33 | 883.13 | 2258.20 | 214017.69 |
| 161 | 2038-07 | 3141.33 | 873.91 | 2267.43 | 211750.27 |
| 162 | 2038-08 | 3141.33 | 864.65 | 2276.68 | 209473.58 |
| 163 | 2038-09 | 3141.33 | 855.35 | 2285.98 | 207187.60 |
| 164 | 2038-10 | 3141.33 | 846.02 | 2295.32 | 204892.29 |
| 165 | 2038-11 | 3141.33 | 836.64 | 2304.69 | 202587.60 |
| 166 | 2038-12 | 3141.33 | 827.23 | 2314.10 | 200273.50 |
| 167 | 2039-01 | 3141.33 | 817.78 | 2323.55 | 197949.95 |
| 168 | 2039-02 | 3141.33 | 808.30 | 2333.04 | 195616.92 |
| 169 | 2039-03 | 3141.33 | 798.77 | 2342.56 | 193274.35 |
| 170 | 2039-04 | 3141.33 | 789.20 | 2352.13 | 190922.23 |
| 171 | 2039-05 | 3141.33 | 779.60 | 2361.73 | 188560.49 |
| 172 | 2039-06 | 3141.33 | 769.96 | 2371.38 | 186189.12 |
| 173 | 2039-07 | 3141.33 | 760.27 | 2381.06 | 183808.06 |
| 174 | 2039-08 | 3141.33 | 750.55 | 2390.78 | 181417.28 |
| 175 | 2039-09 | 3141.33 | 740.79 | 2400.54 | 179016.73 |
| 176 | 2039-10 | 3141.33 | 730.98 | 2410.35 | 176606.39 |
| 177 | 2039-11 | 3141.33 | 721.14 | 2420.19 | 174186.20 |
| 178 | 2039-12 | 3141.33 | 711.26 | 2430.07 | 171756.13 |
| 179 | 2040-01 | 3141.33 | 701.34 | 2439.99 | 169316.13 |
| 180 | 2040-02 | 3141.33 | 691.37 | 2449.96 | 166866.18 |
| 181 | 2040-03 | 3141.33 | 681.37 | 2459.96 | 164406.21 |
| 182 | 2040-04 | 3141.33 | 671.33 | 2470.01 | 161936.21 |
| 183 | 2040-05 | 3141.33 | 661.24 | 2480.09 | 159456.12 |
| 184 | 2040-06 | 3141.33 | 651.11 | 2490.22 | 156965.90 |
| 185 | 2040-07 | 3141.33 | 640.94 | 2500.39 | 154465.51 |
| 186 | 2040-08 | 3141.33 | 630.73 | 2510.60 | 151954.91 |
| 187 | 2040-09 | 3141.33 | 620.48 | 2520.85 | 149434.06 |
| 188 | 2040-10 | 3141.33 | 610.19 | 2531.14 | 146902.92 |
| 189 | 2040-11 | 3141.33 | 599.85 | 2541.48 | 144361.44 |
| 190 | 2040-12 | 3141.33 | 589.48 | 2551.86 | 141809.59 |
| 191 | 2041-01 | 3141.33 | 579.06 | 2562.28 | 139247.31 |
| 192 | 2041-02 | 3141.33 | 568.59 | 2572.74 | 136674.57 |
| 193 | 2041-03 | 3141.33 | 558.09 | 2583.24 | 134091.33 |
| 194 | 2041-04 | 3141.33 | 547.54 | 2593.79 | 131497.54 |
| 195 | 2041-05 | 3141.33 | 536.95 | 2604.38 | 128893.16 |
| 196 | 2041-06 | 3141.33 | 526.31 | 2615.02 | 126278.14 |
| 197 | 2041-07 | 3141.33 | 515.64 | 2625.70 | 123652.44 |
| 198 | 2041-08 | 3141.33 | 504.91 | 2636.42 | 121016.03 |
| 199 | 2041-09 | 3141.33 | 494.15 | 2647.18 | 118368.84 |
| 200 | 2041-10 | 3141.33 | 483.34 | 2657.99 | 115710.85 |
| 201 | 2041-11 | 3141.33 | 472.49 | 2668.85 | 113042.00 |
| 202 | 2041-12 | 3141.33 | 461.59 | 2679.74 | 110362.26 |
| 203 | 2042-01 | 3141.33 | 450.65 | 2690.69 | 107671.58 |
| 204 | 2042-02 | 3141.33 | 439.66 | 2701.67 | 104969.90 |
| 205 | 2042-03 | 3141.33 | 428.63 | 2712.70 | 102257.20 |
| 206 | 2042-04 | 3141.33 | 417.55 | 2723.78 | 99533.42 |
| 207 | 2042-05 | 3141.33 | 406.43 | 2734.90 | 96798.51 |
| 208 | 2042-06 | 3141.33 | 395.26 | 2746.07 | 94052.44 |
| 209 | 2042-07 | 3141.33 | 384.05 | 2757.28 | 91295.16 |
| 210 | 2042-08 | 3141.33 | 372.79 | 2768.54 | 88526.62 |
| 211 | 2042-09 | 3141.33 | 361.48 | 2779.85 | 85746.77 |
| 212 | 2042-10 | 3141.33 | 350.13 | 2791.20 | 82955.57 |
| 213 | 2042-11 | 3141.33 | 338.74 | 2802.60 | 80152.97 |
| 214 | 2042-12 | 3141.33 | 327.29 | 2814.04 | 77338.93 |
| 215 | 2043-01 | 3141.33 | 315.80 | 2825.53 | 74513.40 |
| 216 | 2043-02 | 3141.33 | 304.26 | 2837.07 | 71676.34 |
| 217 | 2043-03 | 3141.33 | 292.68 | 2848.65 | 68827.68 |
| 218 | 2043-04 | 3141.33 | 281.05 | 2860.29 | 65967.40 |
| 219 | 2043-05 | 3141.33 | 269.37 | 2871.96 | 63095.43 |
| 220 | 2043-06 | 3141.33 | 257.64 | 2883.69 | 60211.74 |
| 221 | 2043-07 | 3141.33 | 245.86 | 2895.47 | 57316.27 |
| 222 | 2043-08 | 3141.33 | 234.04 | 2907.29 | 54408.98 |
| 223 | 2043-09 | 3141.33 | 222.17 | 2919.16 | 51489.82 |
| 224 | 2043-10 | 3141.33 | 210.25 | 2931.08 | 48558.74 |
| 225 | 2043-11 | 3141.33 | 198.28 | 2943.05 | 45615.69 |
| 226 | 2043-12 | 3141.33 | 186.26 | 2955.07 | 42660.62 |
| 227 | 2044-01 | 3141.33 | 174.20 | 2967.13 | 39693.49 |
| 228 | 2044-02 | 3141.33 | 162.08 | 2979.25 | 36714.24 |
| 229 | 2044-03 | 3141.33 | 149.92 | 2991.41 | 33722.83 |
| 230 | 2044-04 | 3141.33 | 137.70 | 3003.63 | 30719.20 |
| 231 | 2044-05 | 3141.33 | 125.44 | 3015.89 | 27703.30 |
| 232 | 2044-06 | 3141.33 | 113.12 | 3028.21 | 24675.09 |
| 233 | 2044-07 | 3141.33 | 100.76 | 3040.57 | 21634.52 |
| 234 | 2044-08 | 3141.33 | 88.34 | 3052.99 | 18581.53 |
| 235 | 2044-09 | 3141.33 | 75.87 | 3065.46 | 15516.07 |
| 236 | 2044-10 | 3141.33 | 63.36 | 3077.97 | 12438.09 |
| 237 | 2044-11 | 3141.33 | 50.79 | 3090.54 | 9347.55 |
| 238 | 2044-12 | 3141.33 | 38.17 | 3103.16 | 6244.39 |
| 239 | 2045-01 | 3141.33 | 25.50 | 3115.83 | 3128.56 |
| 240 | 2045-02 | 3141.33 | 12.77 | 3128.56 | 0.00 |
等额本金还款方式：
贷款总额：48万
还款月数：20年
首月还款：3960元
每月递减：8.17元
利息总额：23.62万
本息合计：71.62万
节省利息：37739.54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 | 3960.00 | 1960.00 | 2000.00 | 478000.00 |
| 2 | 2025-04 | 3951.83 | 1951.83 | 2000.00 | 476000.00 |
| 3 | 2025-05 | 3943.67 | 1943.67 | 2000.00 | 474000.00 |
| 4 | 2025-06 | 3935.50 | 1935.50 | 2000.00 | 472000.00 |
| 5 | 2025-07 | 3927.33 | 1927.33 | 2000.00 | 470000.00 |
| 6 | 2025-08 | 3919.17 | 1919.17 | 2000.00 | 468000.00 |
| 7 | 2025-09 | 3911.00 | 1911.00 | 2000.00 | 466000.00 |
| 8 | 2025-10 | 3902.83 | 1902.83 | 2000.00 | 464000.00 |
| 9 | 2025-11 | 3894.67 | 1894.67 | 2000.00 | 462000.00 |
| 10 | 2025-12 | 3886.50 | 1886.50 | 2000.00 | 460000.00 |
| 11 | 2026-01 | 3878.33 | 1878.33 | 2000.00 | 458000.00 |
| 12 | 2026-02 | 3870.17 | 1870.17 | 2000.00 | 456000.00 |
| 13 | 2026-03 | 3862.00 | 1862.00 | 2000.00 | 454000.00 |
| 14 | 2026-04 | 3853.83 | 1853.83 | 2000.00 | 452000.00 |
| 15 | 2026-05 | 3845.67 | 1845.67 | 2000.00 | 450000.00 |
| 16 | 2026-06 | 3837.50 | 1837.50 | 2000.00 | 448000.00 |
| 17 | 2026-07 | 3829.33 | 1829.33 | 2000.00 | 446000.00 |
| 18 | 2026-08 | 3821.17 | 1821.17 | 2000.00 | 444000.00 |
| 19 | 2026-09 | 3813.00 | 1813.00 | 2000.00 | 442000.00 |
| 20 | 2026-10 | 3804.83 | 1804.83 | 2000.00 | 440000.00 |
| 21 | 2026-11 | 3796.67 | 1796.67 | 2000.00 | 438000.00 |
| 22 | 2026-12 | 3788.50 | 1788.50 | 2000.00 | 436000.00 |
| 23 | 2027-01 | 3780.33 | 1780.33 | 2000.00 | 434000.00 |
| 24 | 2027-02 | 3772.17 | 1772.17 | 2000.00 | 432000.00 |
| 25 | 2027-03 | 3764.00 | 1764.00 | 2000.00 | 430000.00 |
| 26 | 2027-04 | 3755.83 | 1755.83 | 2000.00 | 428000.00 |
| 27 | 2027-05 | 3747.67 | 1747.67 | 2000.00 | 426000.00 |
| 28 | 2027-06 | 3739.50 | 1739.50 | 2000.00 | 424000.00 |
| 29 | 2027-07 | 3731.33 | 1731.33 | 2000.00 | 422000.00 |
| 30 | 2027-08 | 3723.17 | 1723.17 | 2000.00 | 420000.00 |
| 31 | 2027-09 | 3715.00 | 1715.00 | 2000.00 | 418000.00 |
| 32 | 2027-10 | 3706.83 | 1706.83 | 2000.00 | 416000.00 |
| 33 | 2027-11 | 3698.67 | 1698.67 | 2000.00 | 414000.00 |
| 34 | 2027-12 | 3690.50 | 1690.50 | 2000.00 | 412000.00 |
| 35 | 2028-01 | 3682.33 | 1682.33 | 2000.00 | 410000.00 |
| 36 | 2028-02 | 3674.17 | 1674.17 | 2000.00 | 408000.00 |
| 37 | 2028-03 | 3666.00 | 1666.00 | 2000.00 | 406000.00 |
| 38 | 2028-04 | 3657.83 | 1657.83 | 2000.00 | 404000.00 |
| 39 | 2028-05 | 3649.67 | 1649.67 | 2000.00 | 402000.00 |
| 40 | 2028-06 | 3641.50 | 1641.50 | 2000.00 | 400000.00 |
| 41 | 2028-07 | 3633.33 | 1633.33 | 2000.00 | 398000.00 |
| 42 | 2028-08 | 3625.17 | 1625.17 | 2000.00 | 396000.00 |
| 43 | 2028-09 | 3617.00 | 1617.00 | 2000.00 | 394000.00 |
| 44 | 2028-10 | 3608.83 | 1608.83 | 2000.00 | 392000.00 |
| 45 | 2028-11 | 3600.67 | 1600.67 | 2000.00 | 390000.00 |
| 46 | 2028-12 | 3592.50 | 1592.50 | 2000.00 | 388000.00 |
| 47 | 2029-01 | 3584.33 | 1584.33 | 2000.00 | 386000.00 |
| 48 | 2029-02 | 3576.17 | 1576.17 | 2000.00 | 384000.00 |
| 49 | 2029-03 | 3568.00 | 1568.00 | 2000.00 | 382000.00 |
| 50 | 2029-04 | 3559.83 | 1559.83 | 2000.00 | 380000.00 |
| 51 | 2029-05 | 3551.67 | 1551.67 | 2000.00 | 378000.00 |
| 52 | 2029-06 | 3543.50 | 1543.50 | 2000.00 | 376000.00 |
| 53 | 2029-07 | 3535.33 | 1535.33 | 2000.00 | 374000.00 |
| 54 | 2029-08 | 3527.17 | 1527.17 | 2000.00 | 372000.00 |
| 55 | 2029-09 | 3519.00 | 1519.00 | 2000.00 | 370000.00 |
| 56 | 2029-10 | 3510.83 | 1510.83 | 2000.00 | 368000.00 |
| 57 | 2029-11 | 3502.67 | 1502.67 | 2000.00 | 366000.00 |
| 58 | 2029-12 | 3494.50 | 1494.50 | 2000.00 | 364000.00 |
| 59 | 2030-01 | 3486.33 | 1486.33 | 2000.00 | 362000.00 |
| 60 | 2030-02 | 3478.17 | 1478.17 | 2000.00 | 360000.00 |
| 61 | 2030-03 | 3470.00 | 1470.00 | 2000.00 | 358000.00 |
| 62 | 2030-04 | 3461.83 | 1461.83 | 2000.00 | 356000.00 |
| 63 | 2030-05 | 3453.67 | 1453.67 | 2000.00 | 354000.00 |
| 64 | 2030-06 | 3445.50 | 1445.50 | 2000.00 | 352000.00 |
| 65 | 2030-07 | 3437.33 | 1437.33 | 2000.00 | 350000.00 |
| 66 | 2030-08 | 3429.17 | 1429.17 | 2000.00 | 348000.00 |
| 67 | 2030-09 | 3421.00 | 1421.00 | 2000.00 | 346000.00 |
| 68 | 2030-10 | 3412.83 | 1412.83 | 2000.00 | 344000.00 |
| 69 | 2030-11 | 3404.67 | 1404.67 | 2000.00 | 342000.00 |
| 70 | 2030-12 | 3396.50 | 1396.50 | 2000.00 | 340000.00 |
| 71 | 2031-01 | 3388.33 | 1388.33 | 2000.00 | 338000.00 |
| 72 | 2031-02 | 3380.17 | 1380.17 | 2000.00 | 336000.00 |
| 73 | 2031-03 | 3372.00 | 1372.00 | 2000.00 | 334000.00 |
| 74 | 2031-04 | 3363.83 | 1363.83 | 2000.00 | 332000.00 |
| 75 | 2031-05 | 3355.67 | 1355.67 | 2000.00 | 330000.00 |
| 76 | 2031-06 | 3347.50 | 1347.50 | 2000.00 | 328000.00 |
| 77 | 2031-07 | 3339.33 | 1339.33 | 2000.00 | 326000.00 |
| 78 | 2031-08 | 3331.17 | 1331.17 | 2000.00 | 324000.00 |
| 79 | 2031-09 | 3323.00 | 1323.00 | 2000.00 | 322000.00 |
| 80 | 2031-10 | 3314.83 | 1314.83 | 2000.00 | 320000.00 |
| 81 | 2031-11 | 3306.67 | 1306.67 | 2000.00 | 318000.00 |
| 82 | 2031-12 | 3298.50 | 1298.50 | 2000.00 | 316000.00 |
| 83 | 2032-01 | 3290.33 | 1290.33 | 2000.00 | 314000.00 |
| 84 | 2032-02 | 3282.17 | 1282.17 | 2000.00 | 312000.00 |
| 85 | 2032-03 | 3274.00 | 1274.00 | 2000.00 | 310000.00 |
| 86 | 2032-04 | 3265.83 | 1265.83 | 2000.00 | 308000.00 |
| 87 | 2032-05 | 3257.67 | 1257.67 | 2000.00 | 306000.00 |
| 88 | 2032-06 | 3249.50 | 1249.50 | 2000.00 | 304000.00 |
| 89 | 2032-07 | 3241.33 | 1241.33 | 2000.00 | 302000.00 |
| 90 | 2032-08 | 3233.17 | 1233.17 | 2000.00 | 300000.00 |
| 91 | 2032-09 | 3225.00 | 1225.00 | 2000.00 | 298000.00 |
| 92 | 2032-10 | 3216.83 | 1216.83 | 2000.00 | 296000.00 |
| 93 | 2032-11 | 3208.67 | 1208.67 | 2000.00 | 294000.00 |
| 94 | 2032-12 | 3200.50 | 1200.50 | 2000.00 | 292000.00 |
| 95 | 2033-01 | 3192.33 | 1192.33 | 2000.00 | 290000.00 |
| 96 | 2033-02 | 3184.17 | 1184.17 | 2000.00 | 288000.00 |
| 97 | 2033-03 | 3176.00 | 1176.00 | 2000.00 | 286000.00 |
| 98 | 2033-04 | 3167.83 | 1167.83 | 2000.00 | 284000.00 |
| 99 | 2033-05 | 3159.67 | 1159.67 | 2000.00 | 282000.00 |
| 100 | 2033-06 | 3151.50 | 1151.50 | 2000.00 | 280000.00 |
| 101 | 2033-07 | 3143.33 | 1143.33 | 2000.00 | 278000.00 |
| 102 | 2033-08 | 3135.17 | 1135.17 | 2000.00 | 276000.00 |
| 103 | 2033-09 | 3127.00 | 1127.00 | 2000.00 | 274000.00 |
| 104 | 2033-10 | 3118.83 | 1118.83 | 2000.00 | 272000.00 |
| 105 | 2033-11 | 3110.67 | 1110.67 | 2000.00 | 270000.00 |
| 106 | 2033-12 | 3102.50 | 1102.50 | 2000.00 | 268000.00 |
| 107 | 2034-01 | 3094.33 | 1094.33 | 2000.00 | 266000.00 |
| 108 | 2034-02 | 3086.17 | 1086.17 | 2000.00 | 264000.00 |
| 109 | 2034-03 | 3078.00 | 1078.00 | 2000.00 | 262000.00 |
| 110 | 2034-04 | 3069.83 | 1069.83 | 2000.00 | 260000.00 |
| 111 | 2034-05 | 3061.67 | 1061.67 | 2000.00 | 258000.00 |
| 112 | 2034-06 | 3053.50 | 1053.50 | 2000.00 | 256000.00 |
| 113 | 2034-07 | 3045.33 | 1045.33 | 2000.00 | 254000.00 |
| 114 | 2034-08 | 3037.17 | 1037.17 | 2000.00 | 252000.00 |
| 115 | 2034-09 | 3029.00 | 1029.00 | 2000.00 | 250000.00 |
| 116 | 2034-10 | 3020.83 | 1020.83 | 2000.00 | 248000.00 |
| 117 | 2034-11 | 3012.67 | 1012.67 | 2000.00 | 246000.00 |
| 118 | 2034-12 | 3004.50 | 1004.50 | 2000.00 | 244000.00 |
| 119 | 2035-01 | 2996.33 | 996.33 | 2000.00 | 242000.00 |
| 120 | 2035-02 | 2988.17 | 988.17 | 2000.00 | 240000.00 |
| 121 | 2035-03 | 2980.00 | 980.00 | 2000.00 | 238000.00 |
| 122 | 2035-04 | 2971.83 | 971.83 | 2000.00 | 236000.00 |
| 123 | 2035-05 | 2963.67 | 963.67 | 2000.00 | 234000.00 |
| 124 | 2035-06 | 2955.50 | 955.50 | 2000.00 | 232000.00 |
| 125 | 2035-07 | 2947.33 | 947.33 | 2000.00 | 230000.00 |
| 126 | 2035-08 | 2939.17 | 939.17 | 2000.00 | 228000.00 |
| 127 | 2035-09 | 2931.00 | 931.00 | 2000.00 | 226000.00 |
| 128 | 2035-10 | 2922.83 | 922.83 | 2000.00 | 224000.00 |
| 129 | 2035-11 | 2914.67 | 914.67 | 2000.00 | 222000.00 |
| 130 | 2035-12 | 2906.50 | 906.50 | 2000.00 | 220000.00 |
| 131 | 2036-01 | 2898.33 | 898.33 | 2000.00 | 218000.00 |
| 132 | 2036-02 | 2890.17 | 890.17 | 2000.00 | 216000.00 |
| 133 | 2036-03 | 2882.00 | 882.00 | 2000.00 | 214000.00 |
| 134 | 2036-04 | 2873.83 | 873.83 | 2000.00 | 212000.00 |
| 135 | 2036-05 | 2865.67 | 865.67 | 2000.00 | 210000.00 |
| 136 | 2036-06 | 2857.50 | 857.50 | 2000.00 | 208000.00 |
| 137 | 2036-07 | 2849.33 | 849.33 | 2000.00 | 206000.00 |
| 138 | 2036-08 | 2841.17 | 841.17 | 2000.00 | 204000.00 |
| 139 | 2036-09 | 2833.00 | 833.00 | 2000.00 | 202000.00 |
| 140 | 2036-10 | 2824.83 | 824.83 | 2000.00 | 200000.00 |
| 141 | 2036-11 | 2816.67 | 816.67 | 2000.00 | 198000.00 |
| 142 | 2036-12 | 2808.50 | 808.50 | 2000.00 | 196000.00 |
| 143 | 2037-01 | 2800.33 | 800.33 | 2000.00 | 194000.00 |
| 144 | 2037-02 | 2792.17 | 792.17 | 2000.00 | 192000.00 |
| 145 | 2037-03 | 2784.00 | 784.00 | 2000.00 | 190000.00 |
| 146 | 2037-04 | 2775.83 | 775.83 | 2000.00 | 188000.00 |
| 147 | 2037-05 | 2767.67 | 767.67 | 2000.00 | 186000.00 |
| 148 | 2037-06 | 2759.50 | 759.50 | 2000.00 | 184000.00 |
| 149 | 2037-07 | 2751.33 | 751.33 | 2000.00 | 182000.00 |
| 150 | 2037-08 | 2743.17 | 743.17 | 2000.00 | 180000.00 |
| 151 | 2037-09 | 2735.00 | 735.00 | 2000.00 | 178000.00 |
| 152 | 2037-10 | 2726.83 | 726.83 | 2000.00 | 176000.00 |
| 153 | 2037-11 | 2718.67 | 718.67 | 2000.00 | 174000.00 |
| 154 | 2037-12 | 2710.50 | 710.50 | 2000.00 | 172000.00 |
| 155 | 2038-01 | 2702.33 | 702.33 | 2000.00 | 170000.00 |
| 156 | 2038-02 | 2694.17 | 694.17 | 2000.00 | 168000.00 |
| 157 | 2038-03 | 2686.00 | 686.00 | 2000.00 | 166000.00 |
| 158 | 2038-04 | 2677.83 | 677.83 | 2000.00 | 164000.00 |
| 159 | 2038-05 | 2669.67 | 669.67 | 2000.00 | 162000.00 |
| 160 | 2038-06 | 2661.50 | 661.50 | 2000.00 | 160000.00 |
| 161 | 2038-07 | 2653.33 | 653.33 | 2000.00 | 158000.00 |
| 162 | 2038-08 | 2645.17 | 645.17 | 2000.00 | 156000.00 |
| 163 | 2038-09 | 2637.00 | 637.00 | 2000.00 | 154000.00 |
| 164 | 2038-10 | 2628.83 | 628.83 | 2000.00 | 152000.00 |
| 165 | 2038-11 | 2620.67 | 620.67 | 2000.00 | 150000.00 |
| 166 | 2038-12 | 2612.50 | 612.50 | 2000.00 | 148000.00 |
| 167 | 2039-01 | 2604.33 | 604.33 | 2000.00 | 146000.00 |
| 168 | 2039-02 | 2596.17 | 596.17 | 2000.00 | 144000.00 |
| 169 | 2039-03 | 2588.00 | 588.00 | 2000.00 | 142000.00 |
| 170 | 2039-04 | 2579.83 | 579.83 | 2000.00 | 140000.00 |
| 171 | 2039-05 | 2571.67 | 571.67 | 2000.00 | 138000.00 |
| 172 | 2039-06 | 2563.50 | 563.50 | 2000.00 | 136000.00 |
| 173 | 2039-07 | 2555.33 | 555.33 | 2000.00 | 134000.00 |
| 174 | 2039-08 | 2547.17 | 547.17 | 2000.00 | 132000.00 |
| 175 | 2039-09 | 2539.00 | 539.00 | 2000.00 | 130000.00 |
| 176 | 2039-10 | 2530.83 | 530.83 | 2000.00 | 128000.00 |
| 177 | 2039-11 | 2522.67 | 522.67 | 2000.00 | 126000.00 |
| 178 | 2039-12 | 2514.50 | 514.50 | 2000.00 | 124000.00 |
| 179 | 2040-01 | 2506.33 | 506.33 | 2000.00 | 122000.00 |
| 180 | 2040-02 | 2498.17 | 498.17 | 2000.00 | 120000.00 |
| 181 | 2040-03 | 2490.00 | 490.00 | 2000.00 | 118000.00 |
| 182 | 2040-04 | 2481.83 | 481.83 | 2000.00 | 116000.00 |
| 183 | 2040-05 | 2473.67 | 473.67 | 2000.00 | 114000.00 |
| 184 | 2040-06 | 2465.50 | 465.50 | 2000.00 | 112000.00 |
| 185 | 2040-07 | 2457.33 | 457.33 | 2000.00 | 110000.00 |
| 186 | 2040-08 | 2449.17 | 449.17 | 2000.00 | 108000.00 |
| 187 | 2040-09 | 2441.00 | 441.00 | 2000.00 | 106000.00 |
| 188 | 2040-10 | 2432.83 | 432.83 | 2000.00 | 104000.00 |
| 189 | 2040-11 | 2424.67 | 424.67 | 2000.00 | 102000.00 |
| 190 | 2040-12 | 2416.50 | 416.50 | 2000.00 | 100000.00 |
| 191 | 2041-01 | 2408.33 | 408.33 | 2000.00 | 98000.00 |
| 192 | 2041-02 | 2400.17 | 400.17 | 2000.00 | 96000.00 |
| 193 | 2041-03 | 2392.00 | 392.00 | 2000.00 | 94000.00 |
| 194 | 2041-04 | 2383.83 | 383.83 | 2000.00 | 92000.00 |
| 195 | 2041-05 | 2375.67 | 375.67 | 2000.00 | 90000.00 |
| 196 | 2041-06 | 2367.50 | 367.50 | 2000.00 | 88000.00 |
| 197 | 2041-07 | 2359.33 | 359.33 | 2000.00 | 86000.00 |
| 198 | 2041-08 | 2351.17 | 351.17 | 2000.00 | 84000.00 |
| 199 | 2041-09 | 2343.00 | 343.00 | 2000.00 | 82000.00 |
| 200 | 2041-10 | 2334.83 | 334.83 | 2000.00 | 80000.00 |
| 201 | 2041-11 | 2326.67 | 326.67 | 2000.00 | 78000.00 |
| 202 | 2041-12 | 2318.50 | 318.50 | 2000.00 | 76000.00 |
| 203 | 2042-01 | 2310.33 | 310.33 | 2000.00 | 74000.00 |
| 204 | 2042-02 | 2302.17 | 302.17 | 2000.00 | 72000.00 |
| 205 | 2042-03 | 2294.00 | 294.00 | 2000.00 | 70000.00 |
| 206 | 2042-04 | 2285.83 | 285.83 | 2000.00 | 68000.00 |
| 207 | 2042-05 | 2277.67 | 277.67 | 2000.00 | 66000.00 |
| 208 | 2042-06 | 2269.50 | 269.50 | 2000.00 | 64000.00 |
| 209 | 2042-07 | 2261.33 | 261.33 | 2000.00 | 62000.00 |
| 210 | 2042-08 | 2253.17 | 253.17 | 2000.00 | 60000.00 |
| 211 | 2042-09 | 2245.00 | 245.00 | 2000.00 | 58000.00 |
| 212 | 2042-10 | 2236.83 | 236.83 | 2000.00 | 56000.00 |
| 213 | 2042-11 | 2228.67 | 228.67 | 2000.00 | 54000.00 |
| 214 | 2042-12 | 2220.50 | 220.50 | 2000.00 | 52000.00 |
| 215 | 2043-01 | 2212.33 | 212.33 | 2000.00 | 50000.00 |
| 216 | 2043-02 | 2204.17 | 204.17 | 2000.00 | 48000.00 |
| 217 | 2043-03 | 2196.00 | 196.00 | 2000.00 | 46000.00 |
| 218 | 2043-04 | 2187.83 | 187.83 | 2000.00 | 44000.00 |
| 219 | 2043-05 | 2179.67 | 179.67 | 2000.00 | 42000.00 |
| 220 | 2043-06 | 2171.50 | 171.50 | 2000.00 | 40000.00 |
| 221 | 2043-07 | 2163.33 | 163.33 | 2000.00 | 38000.00 |
| 222 | 2043-08 | 2155.17 | 155.17 | 2000.00 | 36000.00 |
| 223 | 2043-09 | 2147.00 | 147.00 | 2000.00 | 34000.00 |
| 224 | 2043-10 | 2138.83 | 138.83 | 2000.00 | 32000.00 |
| 225 | 2043-11 | 2130.67 | 130.67 | 2000.00 | 30000.00 |
| 226 | 2043-12 | 2122.50 | 122.50 | 2000.00 | 28000.00 |
| 227 | 2044-01 | 2114.33 | 114.33 | 2000.00 | 26000.00 |
| 228 | 2044-02 | 2106.17 | 106.17 | 2000.00 | 24000.00 |
| 229 | 2044-03 | 2098.00 | 98.00 | 2000.00 | 22000.00 |
| 230 | 2044-04 | 2089.83 | 89.83 | 2000.00 | 20000.00 |
| 231 | 2044-05 | 2081.67 | 81.67 | 2000.00 | 18000.00 |
| 232 | 2044-06 | 2073.50 | 73.50 | 2000.00 | 16000.00 |
| 233 | 2044-07 | 2065.33 | 65.33 | 2000.00 | 14000.00 |
| 234 | 2044-08 | 2057.17 | 57.17 | 2000.00 | 12000.00 |
| 235 | 2044-09 | 2049.00 | 49.00 | 2000.00 | 10000.00 |
| 236 | 2044-10 | 2040.83 | 40.83 | 2000.00 | 8000.00 |
| 237 | 2044-11 | 2032.67 | 32.67 | 2000.00 | 6000.00 |
| 238 | 2044-12 | 2024.50 | 24.50 | 2000.00 | 4000.00 |
| 239 | 2045-01 | 2016.33 | 16.33 | 2000.00 | 2000.00 |
| 240 | 2045-02 | 2008.17 | 8.17 | 2000.00 | 0.00 |