上海贷款44万（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：44万
还款月数：20年
每月还款：2484.52元
利息总额：15.63万
本息合计：59.63万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-09 | 2484.52 | 1173.33 | 1311.18 | 438688.82 |
| 2 | 2024-10 | 2484.52 | 1169.84 | 1314.68 | 437374.14 |
| 3 | 2024-11 | 2484.52 | 1166.33 | 1318.19 | 436055.95 |
| 4 | 2024-12 | 2484.52 | 1162.82 | 1321.70 | 434734.25 |
| 5 | 2025-01 | 2484.52 | 1159.29 | 1325.23 | 433409.03 |
| 6 | 2025-02 | 2484.52 | 1155.76 | 1328.76 | 432080.27 |
| 7 | 2025-03 | 2484.52 | 1152.21 | 1332.30 | 430747.96 |
| 8 | 2025-04 | 2484.52 | 1148.66 | 1335.86 | 429412.11 |
| 9 | 2025-05 | 2484.52 | 1145.10 | 1339.42 | 428072.69 |
| 10 | 2025-06 | 2484.52 | 1141.53 | 1342.99 | 426729.70 |
| 11 | 2025-07 | 2484.52 | 1137.95 | 1346.57 | 425383.13 |
| 12 | 2025-08 | 2484.52 | 1134.36 | 1350.16 | 424032.97 |
| 13 | 2025-09 | 2484.52 | 1130.75 | 1353.76 | 422679.21 |
| 14 | 2025-10 | 2484.52 | 1127.14 | 1357.37 | 421321.84 |
| 15 | 2025-11 | 2484.52 | 1123.52 | 1360.99 | 419960.85 |
| 16 | 2025-12 | 2484.52 | 1119.90 | 1364.62 | 418596.22 |
| 17 | 2026-01 | 2484.52 | 1116.26 | 1368.26 | 417227.96 |
| 18 | 2026-02 | 2484.52 | 1112.61 | 1371.91 | 415856.06 |
| 19 | 2026-03 | 2484.52 | 1108.95 | 1375.57 | 414480.49 |
| 20 | 2026-04 | 2484.52 | 1105.28 | 1379.24 | 413101.25 |
| 21 | 2026-05 | 2484.52 | 1101.60 | 1382.91 | 411718.34 |
| 22 | 2026-06 | 2484.52 | 1097.92 | 1386.60 | 410331.74 |
| 23 | 2026-07 | 2484.52 | 1094.22 | 1390.30 | 408941.44 |
| 24 | 2026-08 | 2484.52 | 1090.51 | 1394.01 | 407547.44 |
| 25 | 2026-09 | 2484.52 | 1086.79 | 1397.72 | 406149.71 |
| 26 | 2026-10 | 2484.52 | 1083.07 | 1401.45 | 404748.26 |
| 27 | 2026-11 | 2484.52 | 1079.33 | 1405.19 | 403343.07 |
| 28 | 2026-12 | 2484.52 | 1075.58 | 1408.93 | 401934.14 |
| 29 | 2027-01 | 2484.52 | 1071.82 | 1412.69 | 400521.45 |
| 30 | 2027-02 | 2484.52 | 1068.06 | 1416.46 | 399104.99 |
| 31 | 2027-03 | 2484.52 | 1064.28 | 1420.24 | 397684.75 |
| 32 | 2027-04 | 2484.52 | 1060.49 | 1424.02 | 396260.73 |
| 33 | 2027-05 | 2484.52 | 1056.70 | 1427.82 | 394832.91 |
| 34 | 2027-06 | 2484.52 | 1052.89 | 1431.63 | 393401.28 |
| 35 | 2027-07 | 2484.52 | 1049.07 | 1435.45 | 391965.83 |
| 36 | 2027-08 | 2484.52 | 1045.24 | 1439.27 | 390526.56 |
| 37 | 2027-09 | 2484.52 | 1041.40 | 1443.11 | 389083.44 |
| 38 | 2027-10 | 2484.52 | 1037.56 | 1446.96 | 387636.48 |
| 39 | 2027-11 | 2484.52 | 1033.70 | 1450.82 | 386185.66 |
| 40 | 2027-12 | 2484.52 | 1029.83 | 1454.69 | 384730.98 |
| 41 | 2028-01 | 2484.52 | 1025.95 | 1458.57 | 383272.41 |
| 42 | 2028-02 | 2484.52 | 1022.06 | 1462.46 | 381809.95 |
| 43 | 2028-03 | 2484.52 | 1018.16 | 1466.36 | 380343.60 |
| 44 | 2028-04 | 2484.52 | 1014.25 | 1470.27 | 378873.33 |
| 45 | 2028-05 | 2484.52 | 1010.33 | 1474.19 | 377399.14 |
| 46 | 2028-06 | 2484.52 | 1006.40 | 1478.12 | 375921.02 |
| 47 | 2028-07 | 2484.52 | 1002.46 | 1482.06 | 374438.96 |
| 48 | 2028-08 | 2484.52 | 998.50 | 1486.01 | 372952.95 |
| 49 | 2028-09 | 2484.52 | 994.54 | 1489.98 | 371462.98 |
| 50 | 2028-10 | 2484.52 | 990.57 | 1493.95 | 369969.03 |
| 51 | 2028-11 | 2484.52 | 986.58 | 1497.93 | 368471.09 |
| 52 | 2028-12 | 2484.52 | 982.59 | 1501.93 | 366969.17 |
| 53 | 2029-01 | 2484.52 | 978.58 | 1505.93 | 365463.24 |
| 54 | 2029-02 | 2484.52 | 974.57 | 1509.95 | 363953.29 |
| 55 | 2029-03 | 2484.52 | 970.54 | 1513.97 | 362439.31 |
| 56 | 2029-04 | 2484.52 | 966.50 | 1518.01 | 360921.30 |
| 57 | 2029-05 | 2484.52 | 962.46 | 1522.06 | 359399.24 |
| 58 | 2029-06 | 2484.52 | 958.40 | 1526.12 | 357873.12 |
| 59 | 2029-07 | 2484.52 | 954.33 | 1530.19 | 356342.94 |
| 60 | 2029-08 | 2484.52 | 950.25 | 1534.27 | 354808.67 |
| 61 | 2029-09 | 2484.52 | 946.16 | 1538.36 | 353270.31 |
| 62 | 2029-10 | 2484.52 | 942.05 | 1542.46 | 351727.84 |
| 63 | 2029-11 | 2484.52 | 937.94 | 1546.58 | 350181.27 |
| 64 | 2029-12 | 2484.52 | 933.82 | 1550.70 | 348630.57 |
| 65 | 2030-01 | 2484.52 | 929.68 | 1554.83 | 347075.73 |
| 66 | 2030-02 | 2484.52 | 925.54 | 1558.98 | 345516.75 |
| 67 | 2030-03 | 2484.52 | 921.38 | 1563.14 | 343953.61 |
| 68 | 2030-04 | 2484.52 | 917.21 | 1567.31 | 342386.31 |
| 69 | 2030-05 | 2484.52 | 913.03 | 1571.49 | 340814.82 |
| 70 | 2030-06 | 2484.52 | 908.84 | 1575.68 | 339239.14 |
| 71 | 2030-07 | 2484.52 | 904.64 | 1579.88 | 337659.27 |
| 72 | 2030-08 | 2484.52 | 900.42 | 1584.09 | 336075.17 |
| 73 | 2030-09 | 2484.52 | 896.20 | 1588.32 | 334486.86 |
| 74 | 2030-10 | 2484.52 | 891.96 | 1592.55 | 332894.31 |
| 75 | 2030-11 | 2484.52 | 887.72 | 1596.80 | 331297.51 |
| 76 | 2030-12 | 2484.52 | 883.46 | 1601.06 | 329696.45 |
| 77 | 2031-01 | 2484.52 | 879.19 | 1605.33 | 328091.13 |
| 78 | 2031-02 | 2484.52 | 874.91 | 1609.61 | 326481.52 |
| 79 | 2031-03 | 2484.52 | 870.62 | 1613.90 | 324867.62 |
| 80 | 2031-04 | 2484.52 | 866.31 | 1618.20 | 323249.42 |
| 81 | 2031-05 | 2484.52 | 862.00 | 1622.52 | 321626.90 |
| 82 | 2031-06 | 2484.52 | 857.67 | 1626.84 | 320000.05 |
| 83 | 2031-07 | 2484.52 | 853.33 | 1631.18 | 318368.87 |
| 84 | 2031-08 | 2484.52 | 848.98 | 1635.53 | 316733.34 |
| 85 | 2031-09 | 2484.52 | 844.62 | 1639.89 | 315093.44 |
| 86 | 2031-10 | 2484.52 | 840.25 | 1644.27 | 313449.18 |
| 87 | 2031-11 | 2484.52 | 835.86 | 1648.65 | 311800.53 |
| 88 | 2031-12 | 2484.52 | 831.47 | 1653.05 | 310147.48 |
| 89 | 2032-01 | 2484.52 | 827.06 | 1657.46 | 308490.02 |
| 90 | 2032-02 | 2484.52 | 822.64 | 1661.88 | 306828.14 |
| 91 | 2032-03 | 2484.52 | 818.21 | 1666.31 | 305161.84 |
| 92 | 2032-04 | 2484.52 | 813.76 | 1670.75 | 303491.08 |
| 93 | 2032-05 | 2484.52 | 809.31 | 1675.21 | 301815.88 |
| 94 | 2032-06 | 2484.52 | 804.84 | 1679.67 | 300136.20 |
| 95 | 2032-07 | 2484.52 | 800.36 | 1684.15 | 298452.05 |
| 96 | 2032-08 | 2484.52 | 795.87 | 1688.64 | 296763.41 |
| 97 | 2032-09 | 2484.52 | 791.37 | 1693.15 | 295070.26 |
| 98 | 2032-10 | 2484.52 | 786.85 | 1697.66 | 293372.60 |
| 99 | 2032-11 | 2484.52 | 782.33 | 1702.19 | 291670.41 |
| 100 | 2032-12 | 2484.52 | 777.79 | 1706.73 | 289963.68 |
| 101 | 2033-01 | 2484.52 | 773.24 | 1711.28 | 288252.40 |
| 102 | 2033-02 | 2484.52 | 768.67 | 1715.84 | 286536.55 |
| 103 | 2033-03 | 2484.52 | 764.10 | 1720.42 | 284816.14 |
| 104 | 2033-04 | 2484.52 | 759.51 | 1725.01 | 283091.13 |
| 105 | 2033-05 | 2484.52 | 754.91 | 1729.61 | 281361.52 |
| 106 | 2033-06 | 2484.52 | 750.30 | 1734.22 | 279627.30 |
| 107 | 2033-07 | 2484.52 | 745.67 | 1738.84 | 277888.46 |
| 108 | 2033-08 | 2484.52 | 741.04 | 1743.48 | 276144.98 |
| 109 | 2033-09 | 2484.52 | 736.39 | 1748.13 | 274396.85 |
| 110 | 2033-10 | 2484.52 | 731.72 | 1752.79 | 272644.06 |
| 111 | 2033-11 | 2484.52 | 727.05 | 1757.47 | 270886.59 |
| 112 | 2033-12 | 2484.52 | 722.36 | 1762.15 | 269124.44 |
| 113 | 2034-01 | 2484.52 | 717.67 | 1766.85 | 267357.59 |
| 114 | 2034-02 | 2484.52 | 712.95 | 1771.56 | 265586.03 |
| 115 | 2034-03 | 2484.52 | 708.23 | 1776.29 | 263809.74 |
| 116 | 2034-04 | 2484.52 | 703.49 | 1781.02 | 262028.71 |
| 117 | 2034-05 | 2484.52 | 698.74 | 1785.77 | 260242.94 |
| 118 | 2034-06 | 2484.52 | 693.98 | 1790.54 | 258452.41 |
| 119 | 2034-07 | 2484.52 | 689.21 | 1795.31 | 256657.10 |
| 120 | 2034-08 | 2484.52 | 684.42 | 1800.10 | 254857.00 |
| 121 | 2034-09 | 2484.52 | 679.62 | 1804.90 | 253052.10 |
| 122 | 2034-10 | 2484.52 | 674.81 | 1809.71 | 251242.39 |
| 123 | 2034-11 | 2484.52 | 669.98 | 1814.54 | 249427.85 |
| 124 | 2034-12 | 2484.52 | 665.14 | 1819.38 | 247608.48 |
| 125 | 2035-01 | 2484.52 | 660.29 | 1824.23 | 245784.25 |
| 126 | 2035-02 | 2484.52 | 655.42 | 1829.09 | 243955.16 |
| 127 | 2035-03 | 2484.52 | 650.55 | 1833.97 | 242121.19 |
| 128 | 2035-04 | 2484.52 | 645.66 | 1838.86 | 240282.33 |
| 129 | 2035-05 | 2484.52 | 640.75 | 1843.76 | 238438.57 |
| 130 | 2035-06 | 2484.52 | 635.84 | 1848.68 | 236589.89 |
| 131 | 2035-07 | 2484.52 | 630.91 | 1853.61 | 234736.28 |
| 132 | 2035-08 | 2484.52 | 625.96 | 1858.55 | 232877.72 |
| 133 | 2035-09 | 2484.52 | 621.01 | 1863.51 | 231014.21 |
| 134 | 2035-10 | 2484.52 | 616.04 | 1868.48 | 229145.73 |
| 135 | 2035-11 | 2484.52 | 611.06 | 1873.46 | 227272.27 |
| 136 | 2035-12 | 2484.52 | 606.06 | 1878.46 | 225393.82 |
| 137 | 2036-01 | 2484.52 | 601.05 | 1883.47 | 223510.35 |
| 138 | 2036-02 | 2484.52 | 596.03 | 1888.49 | 221621.86 |
| 139 | 2036-03 | 2484.52 | 590.99 | 1893.52 | 219728.34 |
| 140 | 2036-04 | 2484.52 | 585.94 | 1898.57 | 217829.76 |
| 141 | 2036-05 | 2484.52 | 580.88 | 1903.64 | 215926.13 |
| 142 | 2036-06 | 2484.52 | 575.80 | 1908.71 | 214017.41 |
| 143 | 2036-07 | 2484.52 | 570.71 | 1913.80 | 212103.61 |
| 144 | 2036-08 | 2484.52 | 565.61 | 1918.91 | 210184.70 |
| 145 | 2036-09 | 2484.52 | 560.49 | 1924.02 | 208260.68 |
| 146 | 2036-10 | 2484.52 | 555.36 | 1929.15 | 206331.52 |
| 147 | 2036-11 | 2484.52 | 550.22 | 1934.30 | 204397.22 |
| 148 | 2036-12 | 2484.52 | 545.06 | 1939.46 | 202457.77 |
| 149 | 2037-01 | 2484.52 | 539.89 | 1944.63 | 200513.14 |
| 150 | 2037-02 | 2484.52 | 534.70 | 1949.81 | 198563.32 |
| 151 | 2037-03 | 2484.52 | 529.50 | 1955.01 | 196608.31 |
| 152 | 2037-04 | 2484.52 | 524.29 | 1960.23 | 194648.08 |
| 153 | 2037-05 | 2484.52 | 519.06 | 1965.45 | 192682.63 |
| 154 | 2037-06 | 2484.52 | 513.82 | 1970.70 | 190711.93 |
| 155 | 2037-07 | 2484.52 | 508.57 | 1975.95 | 188735.98 |
| 156 | 2037-08 | 2484.52 | 503.30 | 1981.22 | 186754.76 |
| 157 | 2037-09 | 2484.52 | 498.01 | 1986.50 | 184768.25 |
| 158 | 2037-10 | 2484.52 | 492.72 | 1991.80 | 182776.45 |
| 159 | 2037-11 | 2484.52 | 487.40 | 1997.11 | 180779.34 |
| 160 | 2037-12 | 2484.52 | 482.08 | 2002.44 | 178776.90 |
| 161 | 2038-01 | 2484.52 | 476.74 | 2007.78 | 176769.12 |
| 162 | 2038-02 | 2484.52 | 471.38 | 2013.13 | 174755.99 |
| 163 | 2038-03 | 2484.52 | 466.02 | 2018.50 | 172737.49 |
| 164 | 2038-04 | 2484.52 | 460.63 | 2023.88 | 170713.61 |
| 165 | 2038-05 | 2484.52 | 455.24 | 2029.28 | 168684.33 |
| 166 | 2038-06 | 2484.52 | 449.82 | 2034.69 | 166649.64 |
| 167 | 2038-07 | 2484.52 | 444.40 | 2040.12 | 164609.52 |
| 168 | 2038-08 | 2484.52 | 438.96 | 2045.56 | 162563.96 |
| 169 | 2038-09 | 2484.52 | 433.50 | 2051.01 | 160512.95 |
| 170 | 2038-10 | 2484.52 | 428.03 | 2056.48 | 158456.47 |
| 171 | 2038-11 | 2484.52 | 422.55 | 2061.97 | 156394.50 |
| 172 | 2038-12 | 2484.52 | 417.05 | 2067.46 | 154327.04 |
| 173 | 2039-01 | 2484.52 | 411.54 | 2072.98 | 152254.06 |
| 174 | 2039-02 | 2484.52 | 406.01 | 2078.51 | 150175.55 |
| 175 | 2039-03 | 2484.52 | 400.47 | 2084.05 | 148091.51 |
| 176 | 2039-04 | 2484.52 | 394.91 | 2089.61 | 146001.90 |
| 177 | 2039-05 | 2484.52 | 389.34 | 2095.18 | 143906.72 |
| 178 | 2039-06 | 2484.52 | 383.75 | 2100.77 | 141805.96 |
| 179 | 2039-07 | 2484.52 | 378.15 | 2106.37 | 139699.59 |
| 180 | 2039-08 | 2484.52 | 372.53 | 2111.98 | 137587.61 |
| 181 | 2039-09 | 2484.52 | 366.90 | 2117.62 | 135469.99 |
| 182 | 2039-10 | 2484.52 | 361.25 | 2123.26 | 133346.73 |
| 183 | 2039-11 | 2484.52 | 355.59 | 2128.93 | 131217.80 |
| 184 | 2039-12 | 2484.52 | 349.91 | 2134.60 | 129083.20 |
| 185 | 2040-01 | 2484.52 | 344.22 | 2140.29 | 126942.90 |
| 186 | 2040-02 | 2484.52 | 338.51 | 2146.00 | 124796.90 |
| 187 | 2040-03 | 2484.52 | 332.79 | 2151.72 | 122645.18 |
| 188 | 2040-04 | 2484.52 | 327.05 | 2157.46 | 120487.71 |
| 189 | 2040-05 | 2484.52 | 321.30 | 2163.22 | 118324.50 |
| 190 | 2040-06 | 2484.52 | 315.53 | 2168.98 | 116155.51 |
| 191 | 2040-07 | 2484.52 | 309.75 | 2174.77 | 113980.75 |
| 192 | 2040-08 | 2484.52 | 303.95 | 2180.57 | 111800.18 |
| 193 | 2040-09 | 2484.52 | 298.13 | 2186.38 | 109613.80 |
| 194 | 2040-10 | 2484.52 | 292.30 | 2192.21 | 107421.58 |
| 195 | 2040-11 | 2484.52 | 286.46 | 2198.06 | 105223.52 |
| 196 | 2040-12 | 2484.52 | 280.60 | 2203.92 | 103019.60 |
| 197 | 2041-01 | 2484.52 | 274.72 | 2209.80 | 100809.81 |
| 198 | 2041-02 | 2484.52 | 268.83 | 2215.69 | 98594.11 |
| 199 | 2041-03 | 2484.52 | 262.92 | 2221.60 | 96372.52 |
| 200 | 2041-04 | 2484.52 | 256.99 | 2227.52 | 94144.99 |
| 201 | 2041-05 | 2484.52 | 251.05 | 2233.46 | 91911.53 |
| 202 | 2041-06 | 2484.52 | 245.10 | 2239.42 | 89672.11 |
| 203 | 2041-07 | 2484.52 | 239.13 | 2245.39 | 87426.72 |
| 204 | 2041-08 | 2484.52 | 233.14 | 2251.38 | 85175.34 |
| 205 | 2041-09 | 2484.52 | 227.13 | 2257.38 | 82917.96 |
| 206 | 2041-10 | 2484.52 | 221.11 | 2263.40 | 80654.56 |
| 207 | 2041-11 | 2484.52 | 215.08 | 2269.44 | 78385.12 |
| 208 | 2041-12 | 2484.52 | 209.03 | 2275.49 | 76109.63 |
| 209 | 2042-01 | 2484.52 | 202.96 | 2281.56 | 73828.07 |
| 210 | 2042-02 | 2484.52 | 196.87 | 2287.64 | 71540.43 |
| 211 | 2042-03 | 2484.52 | 190.77 | 2293.74 | 69246.69 |
| 212 | 2042-04 | 2484.52 | 184.66 | 2299.86 | 66946.83 |
| 213 | 2042-05 | 2484.52 | 178.52 | 2305.99 | 64640.84 |
| 214 | 2042-06 | 2484.52 | 172.38 | 2312.14 | 62328.70 |
| 215 | 2042-07 | 2484.52 | 166.21 | 2318.31 | 60010.39 |
| 216 | 2042-08 | 2484.52 | 160.03 | 2324.49 | 57685.90 |
| 217 | 2042-09 | 2484.52 | 153.83 | 2330.69 | 55355.22 |
| 218 | 2042-10 | 2484.52 | 147.61 | 2336.90 | 53018.31 |
| 219 | 2042-11 | 2484.52 | 141.38 | 2343.13 | 50675.18 |
| 220 | 2042-12 | 2484.52 | 135.13 | 2349.38 | 48325.80 |
| 221 | 2043-01 | 2484.52 | 128.87 | 2355.65 | 45970.15 |
| 222 | 2043-02 | 2484.52 | 122.59 | 2361.93 | 43608.22 |
| 223 | 2043-03 | 2484.52 | 116.29 | 2368.23 | 41239.99 |
| 224 | 2043-04 | 2484.52 | 109.97 | 2374.54 | 38865.45 |
| 225 | 2043-05 | 2484.52 | 103.64 | 2380.88 | 36484.57 |
| 226 | 2043-06 | 2484.52 | 97.29 | 2387.22 | 34097.35 |
| 227 | 2043-07 | 2484.52 | 90.93 | 2393.59 | 31703.76 |
| 228 | 2043-08 | 2484.52 | 84.54 | 2399.97 | 29303.79 |
| 229 | 2043-09 | 2484.52 | 78.14 | 2406.37 | 26897.41 |
| 230 | 2043-10 | 2484.52 | 71.73 | 2412.79 | 24484.62 |
| 231 | 2043-11 | 2484.52 | 65.29 | 2419.22 | 22065.40 |
| 232 | 2043-12 | 2484.52 | 58.84 | 2425.68 | 19639.72 |
| 233 | 2044-01 | 2484.52 | 52.37 | 2432.14 | 17207.58 |
| 234 | 2044-02 | 2484.52 | 45.89 | 2438.63 | 14768.95 |
| 235 | 2044-03 | 2484.52 | 39.38 | 2445.13 | 12323.82 |
| 236 | 2044-04 | 2484.52 | 32.86 | 2451.65 | 9872.16 |
| 237 | 2044-05 | 2484.52 | 26.33 | 2458.19 | 7413.97 |
| 238 | 2044-06 | 2484.52 | 19.77 | 2464.75 | 4949.23 |
| 239 | 2044-07 | 2484.52 | 13.20 | 2471.32 | 2477.91 |
| 240 | 2044-08 | 2484.52 | 6.61 | 2477.91 | 0.00 |
等额本金还款方式：
贷款总额：44万
还款月数：20年
首月还款：3006.67元
每月递减：4.89元
利息总额：14.14万
本息合计：58.14万
节省利息：14897.28元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-09 | 3006.67 | 1173.33 | 1833.33 | 438166.67 |
| 2 | 2024-10 | 3001.78 | 1168.44 | 1833.33 | 436333.33 |
| 3 | 2024-11 | 2996.89 | 1163.56 | 1833.33 | 434500.00 |
| 4 | 2024-12 | 2992.00 | 1158.67 | 1833.33 | 432666.67 |
| 5 | 2025-01 | 2987.11 | 1153.78 | 1833.33 | 430833.33 |
| 6 | 2025-02 | 2982.22 | 1148.89 | 1833.33 | 429000.00 |
| 7 | 2025-03 | 2977.33 | 1144.00 | 1833.33 | 427166.67 |
| 8 | 2025-04 | 2972.44 | 1139.11 | 1833.33 | 425333.33 |
| 9 | 2025-05 | 2967.56 | 1134.22 | 1833.33 | 423500.00 |
| 10 | 2025-06 | 2962.67 | 1129.33 | 1833.33 | 421666.67 |
| 11 | 2025-07 | 2957.78 | 1124.44 | 1833.33 | 419833.33 |
| 12 | 2025-08 | 2952.89 | 1119.56 | 1833.33 | 418000.00 |
| 13 | 2025-09 | 2948.00 | 1114.67 | 1833.33 | 416166.67 |
| 14 | 2025-10 | 2943.11 | 1109.78 | 1833.33 | 414333.33 |
| 15 | 2025-11 | 2938.22 | 1104.89 | 1833.33 | 412500.00 |
| 16 | 2025-12 | 2933.33 | 1100.00 | 1833.33 | 410666.67 |
| 17 | 2026-01 | 2928.44 | 1095.11 | 1833.33 | 408833.33 |
| 18 | 2026-02 | 2923.56 | 1090.22 | 1833.33 | 407000.00 |
| 19 | 2026-03 | 2918.67 | 1085.33 | 1833.33 | 405166.67 |
| 20 | 2026-04 | 2913.78 | 1080.44 | 1833.33 | 403333.33 |
| 21 | 2026-05 | 2908.89 | 1075.56 | 1833.33 | 401500.00 |
| 22 | 2026-06 | 2904.00 | 1070.67 | 1833.33 | 399666.67 |
| 23 | 2026-07 | 2899.11 | 1065.78 | 1833.33 | 397833.33 |
| 24 | 2026-08 | 2894.22 | 1060.89 | 1833.33 | 396000.00 |
| 25 | 2026-09 | 2889.33 | 1056.00 | 1833.33 | 394166.67 |
| 26 | 2026-10 | 2884.44 | 1051.11 | 1833.33 | 392333.33 |
| 27 | 2026-11 | 2879.56 | 1046.22 | 1833.33 | 390500.00 |
| 28 | 2026-12 | 2874.67 | 1041.33 | 1833.33 | 388666.67 |
| 29 | 2027-01 | 2869.78 | 1036.44 | 1833.33 | 386833.33 |
| 30 | 2027-02 | 2864.89 | 1031.56 | 1833.33 | 385000.00 |
| 31 | 2027-03 | 2860.00 | 1026.67 | 1833.33 | 383166.67 |
| 32 | 2027-04 | 2855.11 | 1021.78 | 1833.33 | 381333.33 |
| 33 | 2027-05 | 2850.22 | 1016.89 | 1833.33 | 379500.00 |
| 34 | 2027-06 | 2845.33 | 1012.00 | 1833.33 | 377666.67 |
| 35 | 2027-07 | 2840.44 | 1007.11 | 1833.33 | 375833.33 |
| 36 | 2027-08 | 2835.56 | 1002.22 | 1833.33 | 374000.00 |
| 37 | 2027-09 | 2830.67 | 997.33 | 1833.33 | 372166.67 |
| 38 | 2027-10 | 2825.78 | 992.44 | 1833.33 | 370333.33 |
| 39 | 2027-11 | 2820.89 | 987.56 | 1833.33 | 368500.00 |
| 40 | 2027-12 | 2816.00 | 982.67 | 1833.33 | 366666.67 |
| 41 | 2028-01 | 2811.11 | 977.78 | 1833.33 | 364833.33 |
| 42 | 2028-02 | 2806.22 | 972.89 | 1833.33 | 363000.00 |
| 43 | 2028-03 | 2801.33 | 968.00 | 1833.33 | 361166.67 |
| 44 | 2028-04 | 2796.44 | 963.11 | 1833.33 | 359333.33 |
| 45 | 2028-05 | 2791.56 | 958.22 | 1833.33 | 357500.00 |
| 46 | 2028-06 | 2786.67 | 953.33 | 1833.33 | 355666.67 |
| 47 | 2028-07 | 2781.78 | 948.44 | 1833.33 | 353833.33 |
| 48 | 2028-08 | 2776.89 | 943.56 | 1833.33 | 352000.00 |
| 49 | 2028-09 | 2772.00 | 938.67 | 1833.33 | 350166.67 |
| 50 | 2028-10 | 2767.11 | 933.78 | 1833.33 | 348333.33 |
| 51 | 2028-11 | 2762.22 | 928.89 | 1833.33 | 346500.00 |
| 52 | 2028-12 | 2757.33 | 924.00 | 1833.33 | 344666.67 |
| 53 | 2029-01 | 2752.44 | 919.11 | 1833.33 | 342833.33 |
| 54 | 2029-02 | 2747.56 | 914.22 | 1833.33 | 341000.00 |
| 55 | 2029-03 | 2742.67 | 909.33 | 1833.33 | 339166.67 |
| 56 | 2029-04 | 2737.78 | 904.44 | 1833.33 | 337333.33 |
| 57 | 2029-05 | 2732.89 | 899.56 | 1833.33 | 335500.00 |
| 58 | 2029-06 | 2728.00 | 894.67 | 1833.33 | 333666.67 |
| 59 | 2029-07 | 2723.11 | 889.78 | 1833.33 | 331833.33 |
| 60 | 2029-08 | 2718.22 | 884.89 | 1833.33 | 330000.00 |
| 61 | 2029-09 | 2713.33 | 880.00 | 1833.33 | 328166.67 |
| 62 | 2029-10 | 2708.44 | 875.11 | 1833.33 | 326333.33 |
| 63 | 2029-11 | 2703.56 | 870.22 | 1833.33 | 324500.00 |
| 64 | 2029-12 | 2698.67 | 865.33 | 1833.33 | 322666.67 |
| 65 | 2030-01 | 2693.78 | 860.44 | 1833.33 | 320833.33 |
| 66 | 2030-02 | 2688.89 | 855.56 | 1833.33 | 319000.00 |
| 67 | 2030-03 | 2684.00 | 850.67 | 1833.33 | 317166.67 |
| 68 | 2030-04 | 2679.11 | 845.78 | 1833.33 | 315333.33 |
| 69 | 2030-05 | 2674.22 | 840.89 | 1833.33 | 313500.00 |
| 70 | 2030-06 | 2669.33 | 836.00 | 1833.33 | 311666.67 |
| 71 | 2030-07 | 2664.44 | 831.11 | 1833.33 | 309833.33 |
| 72 | 2030-08 | 2659.56 | 826.22 | 1833.33 | 308000.00 |
| 73 | 2030-09 | 2654.67 | 821.33 | 1833.33 | 306166.67 |
| 74 | 2030-10 | 2649.78 | 816.44 | 1833.33 | 304333.33 |
| 75 | 2030-11 | 2644.89 | 811.56 | 1833.33 | 302500.00 |
| 76 | 2030-12 | 2640.00 | 806.67 | 1833.33 | 300666.67 |
| 77 | 2031-01 | 2635.11 | 801.78 | 1833.33 | 298833.33 |
| 78 | 2031-02 | 2630.22 | 796.89 | 1833.33 | 297000.00 |
| 79 | 2031-03 | 2625.33 | 792.00 | 1833.33 | 295166.67 |
| 80 | 2031-04 | 2620.44 | 787.11 | 1833.33 | 293333.33 |
| 81 | 2031-05 | 2615.56 | 782.22 | 1833.33 | 291500.00 |
| 82 | 2031-06 | 2610.67 | 777.33 | 1833.33 | 289666.67 |
| 83 | 2031-07 | 2605.78 | 772.44 | 1833.33 | 287833.33 |
| 84 | 2031-08 | 2600.89 | 767.56 | 1833.33 | 286000.00 |
| 85 | 2031-09 | 2596.00 | 762.67 | 1833.33 | 284166.67 |
| 86 | 2031-10 | 2591.11 | 757.78 | 1833.33 | 282333.33 |
| 87 | 2031-11 | 2586.22 | 752.89 | 1833.33 | 280500.00 |
| 88 | 2031-12 | 2581.33 | 748.00 | 1833.33 | 278666.67 |
| 89 | 2032-01 | 2576.44 | 743.11 | 1833.33 | 276833.33 |
| 90 | 2032-02 | 2571.56 | 738.22 | 1833.33 | 275000.00 |
| 91 | 2032-03 | 2566.67 | 733.33 | 1833.33 | 273166.67 |
| 92 | 2032-04 | 2561.78 | 728.44 | 1833.33 | 271333.33 |
| 93 | 2032-05 | 2556.89 | 723.56 | 1833.33 | 269500.00 |
| 94 | 2032-06 | 2552.00 | 718.67 | 1833.33 | 267666.67 |
| 95 | 2032-07 | 2547.11 | 713.78 | 1833.33 | 265833.33 |
| 96 | 2032-08 | 2542.22 | 708.89 | 1833.33 | 264000.00 |
| 97 | 2032-09 | 2537.33 | 704.00 | 1833.33 | 262166.67 |
| 98 | 2032-10 | 2532.44 | 699.11 | 1833.33 | 260333.33 |
| 99 | 2032-11 | 2527.56 | 694.22 | 1833.33 | 258500.00 |
| 100 | 2032-12 | 2522.67 | 689.33 | 1833.33 | 256666.67 |
| 101 | 2033-01 | 2517.78 | 684.44 | 1833.33 | 254833.33 |
| 102 | 2033-02 | 2512.89 | 679.56 | 1833.33 | 253000.00 |
| 103 | 2033-03 | 2508.00 | 674.67 | 1833.33 | 251166.67 |
| 104 | 2033-04 | 2503.11 | 669.78 | 1833.33 | 249333.33 |
| 105 | 2033-05 | 2498.22 | 664.89 | 1833.33 | 247500.00 |
| 106 | 2033-06 | 2493.33 | 660.00 | 1833.33 | 245666.67 |
| 107 | 2033-07 | 2488.44 | 655.11 | 1833.33 | 243833.33 |
| 108 | 2033-08 | 2483.56 | 650.22 | 1833.33 | 242000.00 |
| 109 | 2033-09 | 2478.67 | 645.33 | 1833.33 | 240166.67 |
| 110 | 2033-10 | 2473.78 | 640.44 | 1833.33 | 238333.33 |
| 111 | 2033-11 | 2468.89 | 635.56 | 1833.33 | 236500.00 |
| 112 | 2033-12 | 2464.00 | 630.67 | 1833.33 | 234666.67 |
| 113 | 2034-01 | 2459.11 | 625.78 | 1833.33 | 232833.33 |
| 114 | 2034-02 | 2454.22 | 620.89 | 1833.33 | 231000.00 |
| 115 | 2034-03 | 2449.33 | 616.00 | 1833.33 | 229166.67 |
| 116 | 2034-04 | 2444.44 | 611.11 | 1833.33 | 227333.33 |
| 117 | 2034-05 | 2439.56 | 606.22 | 1833.33 | 225500.00 |
| 118 | 2034-06 | 2434.67 | 601.33 | 1833.33 | 223666.67 |
| 119 | 2034-07 | 2429.78 | 596.44 | 1833.33 | 221833.33 |
| 120 | 2034-08 | 2424.89 | 591.56 | 1833.33 | 220000.00 |
| 121 | 2034-09 | 2420.00 | 586.67 | 1833.33 | 218166.67 |
| 122 | 2034-10 | 2415.11 | 581.78 | 1833.33 | 216333.33 |
| 123 | 2034-11 | 2410.22 | 576.89 | 1833.33 | 214500.00 |
| 124 | 2034-12 | 2405.33 | 572.00 | 1833.33 | 212666.67 |
| 125 | 2035-01 | 2400.44 | 567.11 | 1833.33 | 210833.33 |
| 126 | 2035-02 | 2395.56 | 562.22 | 1833.33 | 209000.00 |
| 127 | 2035-03 | 2390.67 | 557.33 | 1833.33 | 207166.67 |
| 128 | 2035-04 | 2385.78 | 552.44 | 1833.33 | 205333.33 |
| 129 | 2035-05 | 2380.89 | 547.56 | 1833.33 | 203500.00 |
| 130 | 2035-06 | 2376.00 | 542.67 | 1833.33 | 201666.67 |
| 131 | 2035-07 | 2371.11 | 537.78 | 1833.33 | 199833.33 |
| 132 | 2035-08 | 2366.22 | 532.89 | 1833.33 | 198000.00 |
| 133 | 2035-09 | 2361.33 | 528.00 | 1833.33 | 196166.67 |
| 134 | 2035-10 | 2356.44 | 523.11 | 1833.33 | 194333.33 |
| 135 | 2035-11 | 2351.56 | 518.22 | 1833.33 | 192500.00 |
| 136 | 2035-12 | 2346.67 | 513.33 | 1833.33 | 190666.67 |
| 137 | 2036-01 | 2341.78 | 508.44 | 1833.33 | 188833.33 |
| 138 | 2036-02 | 2336.89 | 503.56 | 1833.33 | 187000.00 |
| 139 | 2036-03 | 2332.00 | 498.67 | 1833.33 | 185166.67 |
| 140 | 2036-04 | 2327.11 | 493.78 | 1833.33 | 183333.33 |
| 141 | 2036-05 | 2322.22 | 488.89 | 1833.33 | 181500.00 |
| 142 | 2036-06 | 2317.33 | 484.00 | 1833.33 | 179666.67 |
| 143 | 2036-07 | 2312.44 | 479.11 | 1833.33 | 177833.33 |
| 144 | 2036-08 | 2307.56 | 474.22 | 1833.33 | 176000.00 |
| 145 | 2036-09 | 2302.67 | 469.33 | 1833.33 | 174166.67 |
| 146 | 2036-10 | 2297.78 | 464.44 | 1833.33 | 172333.33 |
| 147 | 2036-11 | 2292.89 | 459.56 | 1833.33 | 170500.00 |
| 148 | 2036-12 | 2288.00 | 454.67 | 1833.33 | 168666.67 |
| 149 | 2037-01 | 2283.11 | 449.78 | 1833.33 | 166833.33 |
| 150 | 2037-02 | 2278.22 | 444.89 | 1833.33 | 165000.00 |
| 151 | 2037-03 | 2273.33 | 440.00 | 1833.33 | 163166.67 |
| 152 | 2037-04 | 2268.44 | 435.11 | 1833.33 | 161333.33 |
| 153 | 2037-05 | 2263.56 | 430.22 | 1833.33 | 159500.00 |
| 154 | 2037-06 | 2258.67 | 425.33 | 1833.33 | 157666.67 |
| 155 | 2037-07 | 2253.78 | 420.44 | 1833.33 | 155833.33 |
| 156 | 2037-08 | 2248.89 | 415.56 | 1833.33 | 154000.00 |
| 157 | 2037-09 | 2244.00 | 410.67 | 1833.33 | 152166.67 |
| 158 | 2037-10 | 2239.11 | 405.78 | 1833.33 | 150333.33 |
| 159 | 2037-11 | 2234.22 | 400.89 | 1833.33 | 148500.00 |
| 160 | 2037-12 | 2229.33 | 396.00 | 1833.33 | 146666.67 |
| 161 | 2038-01 | 2224.44 | 391.11 | 1833.33 | 144833.33 |
| 162 | 2038-02 | 2219.56 | 386.22 | 1833.33 | 143000.00 |
| 163 | 2038-03 | 2214.67 | 381.33 | 1833.33 | 141166.67 |
| 164 | 2038-04 | 2209.78 | 376.44 | 1833.33 | 139333.33 |
| 165 | 2038-05 | 2204.89 | 371.56 | 1833.33 | 137500.00 |
| 166 | 2038-06 | 2200.00 | 366.67 | 1833.33 | 135666.67 |
| 167 | 2038-07 | 2195.11 | 361.78 | 1833.33 | 133833.33 |
| 168 | 2038-08 | 2190.22 | 356.89 | 1833.33 | 132000.00 |
| 169 | 2038-09 | 2185.33 | 352.00 | 1833.33 | 130166.67 |
| 170 | 2038-10 | 2180.44 | 347.11 | 1833.33 | 128333.33 |
| 171 | 2038-11 | 2175.56 | 342.22 | 1833.33 | 126500.00 |
| 172 | 2038-12 | 2170.67 | 337.33 | 1833.33 | 124666.67 |
| 173 | 2039-01 | 2165.78 | 332.44 | 1833.33 | 122833.33 |
| 174 | 2039-02 | 2160.89 | 327.56 | 1833.33 | 121000.00 |
| 175 | 2039-03 | 2156.00 | 322.67 | 1833.33 | 119166.67 |
| 176 | 2039-04 | 2151.11 | 317.78 | 1833.33 | 117333.33 |
| 177 | 2039-05 | 2146.22 | 312.89 | 1833.33 | 115500.00 |
| 178 | 2039-06 | 2141.33 | 308.00 | 1833.33 | 113666.67 |
| 179 | 2039-07 | 2136.44 | 303.11 | 1833.33 | 111833.33 |
| 180 | 2039-08 | 2131.56 | 298.22 | 1833.33 | 110000.00 |
| 181 | 2039-09 | 2126.67 | 293.33 | 1833.33 | 108166.67 |
| 182 | 2039-10 | 2121.78 | 288.44 | 1833.33 | 106333.33 |
| 183 | 2039-11 | 2116.89 | 283.56 | 1833.33 | 104500.00 |
| 184 | 2039-12 | 2112.00 | 278.67 | 1833.33 | 102666.67 |
| 185 | 2040-01 | 2107.11 | 273.78 | 1833.33 | 100833.33 |
| 186 | 2040-02 | 2102.22 | 268.89 | 1833.33 | 99000.00 |
| 187 | 2040-03 | 2097.33 | 264.00 | 1833.33 | 97166.67 |
| 188 | 2040-04 | 2092.44 | 259.11 | 1833.33 | 95333.33 |
| 189 | 2040-05 | 2087.56 | 254.22 | 1833.33 | 93500.00 |
| 190 | 2040-06 | 2082.67 | 249.33 | 1833.33 | 91666.67 |
| 191 | 2040-07 | 2077.78 | 244.44 | 1833.33 | 89833.33 |
| 192 | 2040-08 | 2072.89 | 239.56 | 1833.33 | 88000.00 |
| 193 | 2040-09 | 2068.00 | 234.67 | 1833.33 | 86166.67 |
| 194 | 2040-10 | 2063.11 | 229.78 | 1833.33 | 84333.33 |
| 195 | 2040-11 | 2058.22 | 224.89 | 1833.33 | 82500.00 |
| 196 | 2040-12 | 2053.33 | 220.00 | 1833.33 | 80666.67 |
| 197 | 2041-01 | 2048.44 | 215.11 | 1833.33 | 78833.33 |
| 198 | 2041-02 | 2043.56 | 210.22 | 1833.33 | 77000.00 |
| 199 | 2041-03 | 2038.67 | 205.33 | 1833.33 | 75166.67 |
| 200 | 2041-04 | 2033.78 | 200.44 | 1833.33 | 73333.33 |
| 201 | 2041-05 | 2028.89 | 195.56 | 1833.33 | 71500.00 |
| 202 | 2041-06 | 2024.00 | 190.67 | 1833.33 | 69666.67 |
| 203 | 2041-07 | 2019.11 | 185.78 | 1833.33 | 67833.33 |
| 204 | 2041-08 | 2014.22 | 180.89 | 1833.33 | 66000.00 |
| 205 | 2041-09 | 2009.33 | 176.00 | 1833.33 | 64166.67 |
| 206 | 2041-10 | 2004.44 | 171.11 | 1833.33 | 62333.33 |
| 207 | 2041-11 | 1999.56 | 166.22 | 1833.33 | 60500.00 |
| 208 | 2041-12 | 1994.67 | 161.33 | 1833.33 | 58666.67 |
| 209 | 2042-01 | 1989.78 | 156.44 | 1833.33 | 56833.33 |
| 210 | 2042-02 | 1984.89 | 151.56 | 1833.33 | 55000.00 |
| 211 | 2042-03 | 1980.00 | 146.67 | 1833.33 | 53166.67 |
| 212 | 2042-04 | 1975.11 | 141.78 | 1833.33 | 51333.33 |
| 213 | 2042-05 | 1970.22 | 136.89 | 1833.33 | 49500.00 |
| 214 | 2042-06 | 1965.33 | 132.00 | 1833.33 | 47666.67 |
| 215 | 2042-07 | 1960.44 | 127.11 | 1833.33 | 45833.33 |
| 216 | 2042-08 | 1955.56 | 122.22 | 1833.33 | 44000.00 |
| 217 | 2042-09 | 1950.67 | 117.33 | 1833.33 | 42166.67 |
| 218 | 2042-10 | 1945.78 | 112.44 | 1833.33 | 40333.33 |
| 219 | 2042-11 | 1940.89 | 107.56 | 1833.33 | 38500.00 |
| 220 | 2042-12 | 1936.00 | 102.67 | 1833.33 | 36666.67 |
| 221 | 2043-01 | 1931.11 | 97.78 | 1833.33 | 34833.33 |
| 222 | 2043-02 | 1926.22 | 92.89 | 1833.33 | 33000.00 |
| 223 | 2043-03 | 1921.33 | 88.00 | 1833.33 | 31166.67 |
| 224 | 2043-04 | 1916.44 | 83.11 | 1833.33 | 29333.33 |
| 225 | 2043-05 | 1911.56 | 78.22 | 1833.33 | 27500.00 |
| 226 | 2043-06 | 1906.67 | 73.33 | 1833.33 | 25666.67 |
| 227 | 2043-07 | 1901.78 | 68.44 | 1833.33 | 23833.33 |
| 228 | 2043-08 | 1896.89 | 63.56 | 1833.33 | 22000.00 |
| 229 | 2043-09 | 1892.00 | 58.67 | 1833.33 | 20166.67 |
| 230 | 2043-10 | 1887.11 | 53.78 | 1833.33 | 18333.33 |
| 231 | 2043-11 | 1882.22 | 48.89 | 1833.33 | 16500.00 |
| 232 | 2043-12 | 1877.33 | 44.00 | 1833.33 | 14666.67 |
| 233 | 2044-01 | 1872.44 | 39.11 | 1833.33 | 12833.33 |
| 234 | 2044-02 | 1867.56 | 34.22 | 1833.33 | 11000.00 |
| 235 | 2044-03 | 1862.67 | 29.33 | 1833.33 | 9166.67 |
| 236 | 2044-04 | 1857.78 | 24.44 | 1833.33 | 7333.33 |
| 237 | 2044-05 | 1852.89 | 19.56 | 1833.33 | 5500.00 |
| 238 | 2044-06 | 1848.00 | 14.67 | 1833.33 | 3666.67 |
| 239 | 2044-07 | 1843.11 | 9.78 | 1833.33 | 1833.33 |
| 240 | 2044-08 | 1838.22 | 4.89 | 1833.33 | 0.00 |