杭州贷款72.44万（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：72.44万
还款月数：20年
每月还款：4505.16元
利息总额：35.68万
本息合计：108.12万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-11 | 4505.16 | 2595.81 | 1909.34 | 722503.66 |
| 2 | 2024-12 | 4505.16 | 2588.97 | 1916.19 | 720587.47 |
| 3 | 2025-01 | 4505.16 | 2582.11 | 1923.05 | 718664.42 |
| 4 | 2025-02 | 4505.16 | 2575.21 | 1929.94 | 716734.47 |
| 5 | 2025-03 | 4505.16 | 2568.30 | 1936.86 | 714797.61 |
| 6 | 2025-04 | 4505.16 | 2561.36 | 1943.80 | 712853.81 |
| 7 | 2025-05 | 4505.16 | 2554.39 | 1950.77 | 710903.05 |
| 8 | 2025-06 | 4505.16 | 2547.40 | 1957.76 | 708945.29 |
| 9 | 2025-07 | 4505.16 | 2540.39 | 1964.77 | 706980.52 |
| 10 | 2025-08 | 4505.16 | 2533.35 | 1971.81 | 705008.71 |
| 11 | 2025-09 | 4505.16 | 2526.28 | 1978.88 | 703029.83 |
| 12 | 2025-10 | 4505.16 | 2519.19 | 1985.97 | 701043.87 |
| 13 | 2025-11 | 4505.16 | 2512.07 | 1993.08 | 699050.78 |
| 14 | 2025-12 | 4505.16 | 2504.93 | 2000.23 | 697050.56 |
| 15 | 2026-01 | 4505.16 | 2497.76 | 2007.39 | 695043.16 |
| 16 | 2026-02 | 4505.16 | 2490.57 | 2014.59 | 693028.57 |
| 17 | 2026-03 | 4505.16 | 2483.35 | 2021.81 | 691006.77 |
| 18 | 2026-04 | 4505.16 | 2476.11 | 2029.05 | 688977.72 |
| 19 | 2026-05 | 4505.16 | 2468.84 | 2036.32 | 686941.40 |
| 20 | 2026-06 | 4505.16 | 2461.54 | 2043.62 | 684897.78 |
| 21 | 2026-07 | 4505.16 | 2454.22 | 2050.94 | 682846.84 |
| 22 | 2026-08 | 4505.16 | 2446.87 | 2058.29 | 680788.55 |
| 23 | 2026-09 | 4505.16 | 2439.49 | 2065.67 | 678722.88 |
| 24 | 2026-10 | 4505.16 | 2432.09 | 2073.07 | 676649.82 |
| 25 | 2026-11 | 4505.16 | 2424.66 | 2080.50 | 674569.32 |
| 26 | 2026-12 | 4505.16 | 2417.21 | 2087.95 | 672481.37 |
| 27 | 2027-01 | 4505.16 | 2409.72 | 2095.43 | 670385.93 |
| 28 | 2027-02 | 4505.16 | 2402.22 | 2102.94 | 668282.99 |
| 29 | 2027-03 | 4505.16 | 2394.68 | 2110.48 | 666172.52 |
| 30 | 2027-04 | 4505.16 | 2387.12 | 2118.04 | 664054.48 |
| 31 | 2027-05 | 4505.16 | 2379.53 | 2125.63 | 661928.85 |
| 32 | 2027-06 | 4505.16 | 2371.91 | 2133.25 | 659795.60 |
| 33 | 2027-07 | 4505.16 | 2364.27 | 2140.89 | 657654.71 |
| 34 | 2027-08 | 4505.16 | 2356.60 | 2148.56 | 655506.15 |
| 35 | 2027-09 | 4505.16 | 2348.90 | 2156.26 | 653349.89 |
| 36 | 2027-10 | 4505.16 | 2341.17 | 2163.99 | 651185.90 |
| 37 | 2027-11 | 4505.16 | 2333.42 | 2171.74 | 649014.16 |
| 38 | 2027-12 | 4505.16 | 2325.63 | 2179.52 | 646834.63 |
| 39 | 2028-01 | 4505.16 | 2317.82 | 2187.33 | 644647.30 |
| 40 | 2028-02 | 4505.16 | 2309.99 | 2195.17 | 642452.13 |
| 41 | 2028-03 | 4505.16 | 2302.12 | 2203.04 | 640249.09 |
| 42 | 2028-04 | 4505.16 | 2294.23 | 2210.93 | 638038.16 |
| 43 | 2028-05 | 4505.16 | 2286.30 | 2218.85 | 635819.30 |
| 44 | 2028-06 | 4505.16 | 2278.35 | 2226.81 | 633592.50 |
| 45 | 2028-07 | 4505.16 | 2270.37 | 2234.78 | 631357.71 |
| 46 | 2028-08 | 4505.16 | 2262.37 | 2242.79 | 629114.92 |
| 47 | 2028-09 | 4505.16 | 2254.33 | 2250.83 | 626864.09 |
| 48 | 2028-10 | 4505.16 | 2246.26 | 2258.90 | 624605.19 |
| 49 | 2028-11 | 4505.16 | 2238.17 | 2266.99 | 622338.21 |
| 50 | 2028-12 | 4505.16 | 2230.05 | 2275.11 | 620063.09 |
| 51 | 2029-01 | 4505.16 | 2221.89 | 2283.27 | 617779.83 |
| 52 | 2029-02 | 4505.16 | 2213.71 | 2291.45 | 615488.38 |
| 53 | 2029-03 | 4505.16 | 2205.50 | 2299.66 | 613188.72 |
| 54 | 2029-04 | 4505.16 | 2197.26 | 2307.90 | 610880.82 |
| 55 | 2029-05 | 4505.16 | 2188.99 | 2316.17 | 608564.66 |
| 56 | 2029-06 | 4505.16 | 2180.69 | 2324.47 | 606240.19 |
| 57 | 2029-07 | 4505.16 | 2172.36 | 2332.80 | 603907.39 |
| 58 | 2029-08 | 4505.16 | 2164.00 | 2341.16 | 601566.23 |
| 59 | 2029-09 | 4505.16 | 2155.61 | 2349.55 | 599216.69 |
| 60 | 2029-10 | 4505.16 | 2147.19 | 2357.96 | 596858.72 |
| 61 | 2029-11 | 4505.16 | 2138.74 | 2366.41 | 594492.31 |
| 62 | 2029-12 | 4505.16 | 2130.26 | 2374.89 | 592117.42 |
| 63 | 2030-01 | 4505.16 | 2121.75 | 2383.40 | 589734.01 |
| 64 | 2030-02 | 4505.16 | 2113.21 | 2391.94 | 587342.07 |
| 65 | 2030-03 | 4505.16 | 2104.64 | 2400.52 | 584941.55 |
| 66 | 2030-04 | 4505.16 | 2096.04 | 2409.12 | 582532.43 |
| 67 | 2030-05 | 4505.16 | 2087.41 | 2417.75 | 580114.68 |
| 68 | 2030-06 | 4505.16 | 2078.74 | 2426.41 | 577688.27 |
| 69 | 2030-07 | 4505.16 | 2070.05 | 2435.11 | 575253.16 |
| 70 | 2030-08 | 4505.16 | 2061.32 | 2443.83 | 572809.33 |
| 71 | 2030-09 | 4505.16 | 2052.57 | 2452.59 | 570356.74 |
| 72 | 2030-10 | 4505.16 | 2043.78 | 2461.38 | 567895.36 |
| 73 | 2030-11 | 4505.16 | 2034.96 | 2470.20 | 565425.16 |
| 74 | 2030-12 | 4505.16 | 2026.11 | 2479.05 | 562946.11 |
| 75 | 2031-01 | 4505.16 | 2017.22 | 2487.93 | 560458.17 |
| 76 | 2031-02 | 4505.16 | 2008.31 | 2496.85 | 557961.32 |
| 77 | 2031-03 | 4505.16 | 1999.36 | 2505.80 | 555455.52 |
| 78 | 2031-04 | 4505.16 | 1990.38 | 2514.78 | 552940.75 |
| 79 | 2031-05 | 4505.16 | 1981.37 | 2523.79 | 550416.96 |
| 80 | 2031-06 | 4505.16 | 1972.33 | 2532.83 | 547884.13 |
| 81 | 2031-07 | 4505.16 | 1963.25 | 2541.91 | 545342.22 |
| 82 | 2031-08 | 4505.16 | 1954.14 | 2551.02 | 542791.21 |
| 83 | 2031-09 | 4505.16 | 1945.00 | 2560.16 | 540231.05 |
| 84 | 2031-10 | 4505.16 | 1935.83 | 2569.33 | 537661.72 |
| 85 | 2031-11 | 4505.16 | 1926.62 | 2578.54 | 535083.19 |
| 86 | 2031-12 | 4505.16 | 1917.38 | 2587.78 | 532495.41 |
| 87 | 2032-01 | 4505.16 | 1908.11 | 2597.05 | 529898.36 |
| 88 | 2032-02 | 4505.16 | 1898.80 | 2606.36 | 527292.01 |
| 89 | 2032-03 | 4505.16 | 1889.46 | 2615.69 | 524676.31 |
| 90 | 2032-04 | 4505.16 | 1880.09 | 2625.07 | 522051.24 |
| 91 | 2032-05 | 4505.16 | 1870.68 | 2634.47 | 519416.77 |
| 92 | 2032-06 | 4505.16 | 1861.24 | 2643.91 | 516772.85 |
| 93 | 2032-07 | 4505.16 | 1851.77 | 2653.39 | 514119.46 |
| 94 | 2032-08 | 4505.16 | 1842.26 | 2662.90 | 511456.57 |
| 95 | 2032-09 | 4505.16 | 1832.72 | 2672.44 | 508784.13 |
| 96 | 2032-10 | 4505.16 | 1823.14 | 2682.01 | 506102.11 |
| 97 | 2032-11 | 4505.16 | 1813.53 | 2691.63 | 503410.49 |
| 98 | 2032-12 | 4505.16 | 1803.89 | 2701.27 | 500709.22 |
| 99 | 2033-01 | 4505.16 | 1794.21 | 2710.95 | 497998.27 |
| 100 | 2033-02 | 4505.16 | 1784.49 | 2720.66 | 495277.60 |
| 101 | 2033-03 | 4505.16 | 1774.74 | 2730.41 | 492547.19 |
| 102 | 2033-04 | 4505.16 | 1764.96 | 2740.20 | 489806.99 |
| 103 | 2033-05 | 4505.16 | 1755.14 | 2750.02 | 487056.98 |
| 104 | 2033-06 | 4505.16 | 1745.29 | 2759.87 | 484297.11 |
| 105 | 2033-07 | 4505.16 | 1735.40 | 2769.76 | 481527.35 |
| 106 | 2033-08 | 4505.16 | 1725.47 | 2779.69 | 478747.66 |
| 107 | 2033-09 | 4505.16 | 1715.51 | 2789.65 | 475958.02 |
| 108 | 2033-10 | 4505.16 | 1705.52 | 2799.64 | 473158.37 |
| 109 | 2033-11 | 4505.16 | 1695.48 | 2809.67 | 470348.70 |
| 110 | 2033-12 | 4505.16 | 1685.42 | 2819.74 | 467528.96 |
| 111 | 2034-01 | 4505.16 | 1675.31 | 2829.85 | 464699.11 |
| 112 | 2034-02 | 4505.16 | 1665.17 | 2839.99 | 461859.13 |
| 113 | 2034-03 | 4505.16 | 1655.00 | 2850.16 | 459008.96 |
| 114 | 2034-04 | 4505.16 | 1644.78 | 2860.38 | 456148.59 |
| 115 | 2034-05 | 4505.16 | 1634.53 | 2870.63 | 453277.96 |
| 116 | 2034-06 | 4505.16 | 1624.25 | 2880.91 | 450397.05 |
| 117 | 2034-07 | 4505.16 | 1613.92 | 2891.24 | 447505.82 |
| 118 | 2034-08 | 4505.16 | 1603.56 | 2901.60 | 444604.22 |
| 119 | 2034-09 | 4505.16 | 1593.17 | 2911.99 | 441692.23 |
| 120 | 2034-10 | 4505.16 | 1582.73 | 2922.43 | 438769.80 |
| 121 | 2034-11 | 4505.16 | 1572.26 | 2932.90 | 435836.90 |
| 122 | 2034-12 | 4505.16 | 1561.75 | 2943.41 | 432893.49 |
| 123 | 2035-01 | 4505.16 | 1551.20 | 2953.96 | 429939.53 |
| 124 | 2035-02 | 4505.16 | 1540.62 | 2964.54 | 426974.99 |
| 125 | 2035-03 | 4505.16 | 1529.99 | 2975.16 | 423999.83 |
| 126 | 2035-04 | 4505.16 | 1519.33 | 2985.83 | 421014.00 |
| 127 | 2035-05 | 4505.16 | 1508.63 | 2996.52 | 418017.48 |
| 128 | 2035-06 | 4505.16 | 1497.90 | 3007.26 | 415010.22 |
| 129 | 2035-07 | 4505.16 | 1487.12 | 3018.04 | 411992.18 |
| 130 | 2035-08 | 4505.16 | 1476.31 | 3028.85 | 408963.33 |
| 131 | 2035-09 | 4505.16 | 1465.45 | 3039.71 | 405923.62 |
| 132 | 2035-10 | 4505.16 | 1454.56 | 3050.60 | 402873.02 |
| 133 | 2035-11 | 4505.16 | 1443.63 | 3061.53 | 399811.49 |
| 134 | 2035-12 | 4505.16 | 1432.66 | 3072.50 | 396738.99 |
| 135 | 2036-01 | 4505.16 | 1421.65 | 3083.51 | 393655.48 |
| 136 | 2036-02 | 4505.16 | 1410.60 | 3094.56 | 390560.92 |
| 137 | 2036-03 | 4505.16 | 1399.51 | 3105.65 | 387455.27 |
| 138 | 2036-04 | 4505.16 | 1388.38 | 3116.78 | 384338.50 |
| 139 | 2036-05 | 4505.16 | 1377.21 | 3127.95 | 381210.55 |
| 140 | 2036-06 | 4505.16 | 1366.00 | 3139.15 | 378071.40 |
| 141 | 2036-07 | 4505.16 | 1354.76 | 3150.40 | 374921.00 |
| 142 | 2036-08 | 4505.16 | 1343.47 | 3161.69 | 371759.31 |
| 143 | 2036-09 | 4505.16 | 1332.14 | 3173.02 | 368586.29 |
| 144 | 2036-10 | 4505.16 | 1320.77 | 3184.39 | 365401.90 |
| 145 | 2036-11 | 4505.16 | 1309.36 | 3195.80 | 362206.09 |
| 146 | 2036-12 | 4505.16 | 1297.91 | 3207.25 | 358998.84 |
| 147 | 2037-01 | 4505.16 | 1286.41 | 3218.75 | 355780.10 |
| 148 | 2037-02 | 4505.16 | 1274.88 | 3230.28 | 352549.82 |
| 149 | 2037-03 | 4505.16 | 1263.30 | 3241.85 | 349307.96 |
| 150 | 2037-04 | 4505.16 | 1251.69 | 3253.47 | 346054.49 |
| 151 | 2037-05 | 4505.16 | 1240.03 | 3265.13 | 342789.36 |
| 152 | 2037-06 | 4505.16 | 1228.33 | 3276.83 | 339512.53 |
| 153 | 2037-07 | 4505.16 | 1216.59 | 3288.57 | 336223.96 |
| 154 | 2037-08 | 4505.16 | 1204.80 | 3300.36 | 332923.60 |
| 155 | 2037-09 | 4505.16 | 1192.98 | 3312.18 | 329611.42 |
| 156 | 2037-10 | 4505.16 | 1181.11 | 3324.05 | 326287.37 |
| 157 | 2037-11 | 4505.16 | 1169.20 | 3335.96 | 322951.41 |
| 158 | 2037-12 | 4505.16 | 1157.24 | 3347.92 | 319603.50 |
| 159 | 2038-01 | 4505.16 | 1145.25 | 3359.91 | 316243.58 |
| 160 | 2038-02 | 4505.16 | 1133.21 | 3371.95 | 312871.63 |
| 161 | 2038-03 | 4505.16 | 1121.12 | 3384.03 | 309487.60 |
| 162 | 2038-04 | 4505.16 | 1109.00 | 3396.16 | 306091.44 |
| 163 | 2038-05 | 4505.16 | 1096.83 | 3408.33 | 302683.11 |
| 164 | 2038-06 | 4505.16 | 1084.61 | 3420.54 | 299262.56 |
| 165 | 2038-07 | 4505.16 | 1072.36 | 3432.80 | 295829.76 |
| 166 | 2038-08 | 4505.16 | 1060.06 | 3445.10 | 292384.66 |
| 167 | 2038-09 | 4505.16 | 1047.71 | 3457.45 | 288927.21 |
| 168 | 2038-10 | 4505.16 | 1035.32 | 3469.84 | 285457.38 |
| 169 | 2038-11 | 4505.16 | 1022.89 | 3482.27 | 281975.11 |
| 170 | 2038-12 | 4505.16 | 1010.41 | 3494.75 | 278480.36 |
| 171 | 2039-01 | 4505.16 | 997.89 | 3507.27 | 274973.09 |
| 172 | 2039-02 | 4505.16 | 985.32 | 3519.84 | 271453.25 |
| 173 | 2039-03 | 4505.16 | 972.71 | 3532.45 | 267920.80 |
| 174 | 2039-04 | 4505.16 | 960.05 | 3545.11 | 264375.70 |
| 175 | 2039-05 | 4505.16 | 947.35 | 3557.81 | 260817.88 |
| 176 | 2039-06 | 4505.16 | 934.60 | 3570.56 | 257247.32 |
| 177 | 2039-07 | 4505.16 | 921.80 | 3583.36 | 253663.97 |
| 178 | 2039-08 | 4505.16 | 908.96 | 3596.20 | 250067.77 |
| 179 | 2039-09 | 4505.16 | 896.08 | 3609.08 | 246458.69 |
| 180 | 2039-10 | 4505.16 | 883.14 | 3622.01 | 242836.68 |
| 181 | 2039-11 | 4505.16 | 870.16 | 3634.99 | 239201.68 |
| 182 | 2039-12 | 4505.16 | 857.14 | 3648.02 | 235553.66 |
| 183 | 2040-01 | 4505.16 | 844.07 | 3661.09 | 231892.57 |
| 184 | 2040-02 | 4505.16 | 830.95 | 3674.21 | 228218.36 |
| 185 | 2040-03 | 4505.16 | 817.78 | 3687.38 | 224530.99 |
| 186 | 2040-04 | 4505.16 | 804.57 | 3700.59 | 220830.40 |
| 187 | 2040-05 | 4505.16 | 791.31 | 3713.85 | 217116.55 |
| 188 | 2040-06 | 4505.16 | 778.00 | 3727.16 | 213389.39 |
| 189 | 2040-07 | 4505.16 | 764.65 | 3740.51 | 209648.88 |
| 190 | 2040-08 | 4505.16 | 751.24 | 3753.92 | 205894.96 |
| 191 | 2040-09 | 4505.16 | 737.79 | 3767.37 | 202127.60 |
| 192 | 2040-10 | 4505.16 | 724.29 | 3780.87 | 198346.73 |
| 193 | 2040-11 | 4505.16 | 710.74 | 3794.42 | 194552.31 |
| 194 | 2040-12 | 4505.16 | 697.15 | 3808.01 | 190744.30 |
| 195 | 2041-01 | 4505.16 | 683.50 | 3821.66 | 186922.64 |
| 196 | 2041-02 | 4505.16 | 669.81 | 3835.35 | 183087.29 |
| 197 | 2041-03 | 4505.16 | 656.06 | 3849.10 | 179238.20 |
| 198 | 2041-04 | 4505.16 | 642.27 | 3862.89 | 175375.31 |
| 199 | 2041-05 | 4505.16 | 628.43 | 3876.73 | 171498.58 |
| 200 | 2041-06 | 4505.16 | 614.54 | 3890.62 | 167607.96 |
| 201 | 2041-07 | 4505.16 | 600.60 | 3904.56 | 163703.40 |
| 202 | 2041-08 | 4505.16 | 586.60 | 3918.55 | 159784.84 |
| 203 | 2041-09 | 4505.16 | 572.56 | 3932.60 | 155852.25 |
| 204 | 2041-10 | 4505.16 | 558.47 | 3946.69 | 151905.56 |
| 205 | 2041-11 | 4505.16 | 544.33 | 3960.83 | 147944.73 |
| 206 | 2041-12 | 4505.16 | 530.14 | 3975.02 | 143969.71 |
| 207 | 2042-01 | 4505.16 | 515.89 | 3989.27 | 139980.44 |
| 208 | 2042-02 | 4505.16 | 501.60 | 4003.56 | 135976.88 |
| 209 | 2042-03 | 4505.16 | 487.25 | 4017.91 | 131958.97 |
| 210 | 2042-04 | 4505.16 | 472.85 | 4032.31 | 127926.66 |
| 211 | 2042-05 | 4505.16 | 458.40 | 4046.75 | 123879.91 |
| 212 | 2042-06 | 4505.16 | 443.90 | 4061.26 | 119818.66 |
| 213 | 2042-07 | 4505.16 | 429.35 | 4075.81 | 115742.85 |
| 214 | 2042-08 | 4505.16 | 414.75 | 4090.41 | 111652.43 |
| 215 | 2042-09 | 4505.16 | 400.09 | 4105.07 | 107547.36 |
| 216 | 2042-10 | 4505.16 | 385.38 | 4119.78 | 103427.58 |
| 217 | 2042-11 | 4505.16 | 370.62 | 4134.54 | 99293.04 |
| 218 | 2042-12 | 4505.16 | 355.80 | 4149.36 | 95143.68 |
| 219 | 2043-01 | 4505.16 | 340.93 | 4164.23 | 90979.46 |
| 220 | 2043-02 | 4505.16 | 326.01 | 4179.15 | 86800.31 |
| 221 | 2043-03 | 4505.16 | 311.03 | 4194.12 | 82606.19 |
| 222 | 2043-04 | 4505.16 | 296.01 | 4209.15 | 78397.03 |
| 223 | 2043-05 | 4505.16 | 280.92 | 4224.24 | 74172.80 |
| 224 | 2043-06 | 4505.16 | 265.79 | 4239.37 | 69933.43 |
| 225 | 2043-07 | 4505.16 | 250.59 | 4254.56 | 65678.86 |
| 226 | 2043-08 | 4505.16 | 235.35 | 4269.81 | 61409.05 |
| 227 | 2043-09 | 4505.16 | 220.05 | 4285.11 | 57123.95 |
| 228 | 2043-10 | 4505.16 | 204.69 | 4300.46 | 52823.48 |
| 229 | 2043-11 | 4505.16 | 189.28 | 4315.87 | 48507.61 |
| 230 | 2043-12 | 4505.16 | 173.82 | 4331.34 | 44176.27 |
| 231 | 2044-01 | 4505.16 | 158.30 | 4346.86 | 39829.41 |
| 232 | 2044-02 | 4505.16 | 142.72 | 4362.44 | 35466.97 |
| 233 | 2044-03 | 4505.16 | 127.09 | 4378.07 | 31088.90 |
| 234 | 2044-04 | 4505.16 | 111.40 | 4393.76 | 26695.15 |
| 235 | 2044-05 | 4505.16 | 95.66 | 4409.50 | 22285.65 |
| 236 | 2044-06 | 4505.16 | 79.86 | 4425.30 | 17860.35 |
| 237 | 2044-07 | 4505.16 | 64.00 | 4441.16 | 13419.19 |
| 238 | 2044-08 | 4505.16 | 48.09 | 4457.07 | 8962.12 |
| 239 | 2044-09 | 4505.16 | 32.11 | 4473.04 | 4489.07 |
| 240 | 2044-10 | 4505.16 | 16.09 | 4489.07 | 0.00 |
等额本金还款方式：
贷款总额：72.44万
还款月数：20年
首月还款：5614.2元
每月递减：10.82元
利息总额：31.28万
本息合计：103.72万
节省利息：44029.43元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-11 | 5614.20 | 2595.81 | 3018.39 | 721394.61 |
| 2 | 2024-12 | 5603.38 | 2585.00 | 3018.39 | 718376.22 |
| 3 | 2025-01 | 5592.57 | 2574.18 | 3018.39 | 715357.84 |
| 4 | 2025-02 | 5581.75 | 2563.37 | 3018.39 | 712339.45 |
| 5 | 2025-03 | 5570.94 | 2552.55 | 3018.39 | 709321.06 |
| 6 | 2025-04 | 5560.12 | 2541.73 | 3018.39 | 706302.68 |
| 7 | 2025-05 | 5549.31 | 2530.92 | 3018.39 | 703284.29 |
| 8 | 2025-06 | 5538.49 | 2520.10 | 3018.39 | 700265.90 |
| 9 | 2025-07 | 5527.67 | 2509.29 | 3018.39 | 697247.51 |
| 10 | 2025-08 | 5516.86 | 2498.47 | 3018.39 | 694229.13 |
| 11 | 2025-09 | 5506.04 | 2487.65 | 3018.39 | 691210.74 |
| 12 | 2025-10 | 5495.23 | 2476.84 | 3018.39 | 688192.35 |
| 13 | 2025-11 | 5484.41 | 2466.02 | 3018.39 | 685173.96 |
| 14 | 2025-12 | 5473.59 | 2455.21 | 3018.39 | 682155.57 |
| 15 | 2026-01 | 5462.78 | 2444.39 | 3018.39 | 679137.19 |
| 16 | 2026-02 | 5451.96 | 2433.57 | 3018.39 | 676118.80 |
| 17 | 2026-03 | 5441.15 | 2422.76 | 3018.39 | 673100.41 |
| 18 | 2026-04 | 5430.33 | 2411.94 | 3018.39 | 670082.03 |
| 19 | 2026-05 | 5419.51 | 2401.13 | 3018.39 | 667063.64 |
| 20 | 2026-06 | 5408.70 | 2390.31 | 3018.39 | 664045.25 |
| 21 | 2026-07 | 5397.88 | 2379.50 | 3018.39 | 661026.86 |
| 22 | 2026-08 | 5387.07 | 2368.68 | 3018.39 | 658008.47 |
| 23 | 2026-09 | 5376.25 | 2357.86 | 3018.39 | 654990.09 |
| 24 | 2026-10 | 5365.44 | 2347.05 | 3018.39 | 651971.70 |
| 25 | 2026-11 | 5354.62 | 2336.23 | 3018.39 | 648953.31 |
| 26 | 2026-12 | 5343.80 | 2325.42 | 3018.39 | 645934.93 |
| 27 | 2027-01 | 5332.99 | 2314.60 | 3018.39 | 642916.54 |
| 28 | 2027-02 | 5322.17 | 2303.78 | 3018.39 | 639898.15 |
| 29 | 2027-03 | 5311.36 | 2292.97 | 3018.39 | 636879.76 |
| 30 | 2027-04 | 5300.54 | 2282.15 | 3018.39 | 633861.38 |
| 31 | 2027-05 | 5289.72 | 2271.34 | 3018.39 | 630842.99 |
| 32 | 2027-06 | 5278.91 | 2260.52 | 3018.39 | 627824.60 |
| 33 | 2027-07 | 5268.09 | 2249.70 | 3018.39 | 624806.21 |
| 34 | 2027-08 | 5257.28 | 2238.89 | 3018.39 | 621787.82 |
| 35 | 2027-09 | 5246.46 | 2228.07 | 3018.39 | 618769.44 |
| 36 | 2027-10 | 5235.64 | 2217.26 | 3018.39 | 615751.05 |
| 37 | 2027-11 | 5224.83 | 2206.44 | 3018.39 | 612732.66 |
| 38 | 2027-12 | 5214.01 | 2195.63 | 3018.39 | 609714.28 |
| 39 | 2028-01 | 5203.20 | 2184.81 | 3018.39 | 606695.89 |
| 40 | 2028-02 | 5192.38 | 2173.99 | 3018.39 | 603677.50 |
| 41 | 2028-03 | 5181.57 | 2163.18 | 3018.39 | 600659.11 |
| 42 | 2028-04 | 5170.75 | 2152.36 | 3018.39 | 597640.72 |
| 43 | 2028-05 | 5159.93 | 2141.55 | 3018.39 | 594622.34 |
| 44 | 2028-06 | 5149.12 | 2130.73 | 3018.39 | 591603.95 |
| 45 | 2028-07 | 5138.30 | 2119.91 | 3018.39 | 588585.56 |
| 46 | 2028-08 | 5127.49 | 2109.10 | 3018.39 | 585567.18 |
| 47 | 2028-09 | 5116.67 | 2098.28 | 3018.39 | 582548.79 |
| 48 | 2028-10 | 5105.85 | 2087.47 | 3018.39 | 579530.40 |
| 49 | 2028-11 | 5095.04 | 2076.65 | 3018.39 | 576512.01 |
| 50 | 2028-12 | 5084.22 | 2065.83 | 3018.39 | 573493.63 |
| 51 | 2029-01 | 5073.41 | 2055.02 | 3018.39 | 570475.24 |
| 52 | 2029-02 | 5062.59 | 2044.20 | 3018.39 | 567456.85 |
| 53 | 2029-03 | 5051.77 | 2033.39 | 3018.39 | 564438.46 |
| 54 | 2029-04 | 5040.96 | 2022.57 | 3018.39 | 561420.07 |
| 55 | 2029-05 | 5030.14 | 2011.76 | 3018.39 | 558401.69 |
| 56 | 2029-06 | 5019.33 | 2000.94 | 3018.39 | 555383.30 |
| 57 | 2029-07 | 5008.51 | 1990.12 | 3018.39 | 552364.91 |
| 58 | 2029-08 | 4997.70 | 1979.31 | 3018.39 | 549346.53 |
| 59 | 2029-09 | 4986.88 | 1968.49 | 3018.39 | 546328.14 |
| 60 | 2029-10 | 4976.06 | 1957.68 | 3018.39 | 543309.75 |
| 61 | 2029-11 | 4965.25 | 1946.86 | 3018.39 | 540291.36 |
| 62 | 2029-12 | 4954.43 | 1936.04 | 3018.39 | 537272.97 |
| 63 | 2030-01 | 4943.62 | 1925.23 | 3018.39 | 534254.59 |
| 64 | 2030-02 | 4932.80 | 1914.41 | 3018.39 | 531236.20 |
| 65 | 2030-03 | 4921.98 | 1903.60 | 3018.39 | 528217.81 |
| 66 | 2030-04 | 4911.17 | 1892.78 | 3018.39 | 525199.43 |
| 67 | 2030-05 | 4900.35 | 1881.96 | 3018.39 | 522181.04 |
| 68 | 2030-06 | 4889.54 | 1871.15 | 3018.39 | 519162.65 |
| 69 | 2030-07 | 4878.72 | 1860.33 | 3018.39 | 516144.26 |
| 70 | 2030-08 | 4867.90 | 1849.52 | 3018.39 | 513125.88 |
| 71 | 2030-09 | 4857.09 | 1838.70 | 3018.39 | 510107.49 |
| 72 | 2030-10 | 4846.27 | 1827.89 | 3018.39 | 507089.10 |
| 73 | 2030-11 | 4835.46 | 1817.07 | 3018.39 | 504070.71 |
| 74 | 2030-12 | 4824.64 | 1806.25 | 3018.39 | 501052.33 |
| 75 | 2031-01 | 4813.82 | 1795.44 | 3018.39 | 498033.94 |
| 76 | 2031-02 | 4803.01 | 1784.62 | 3018.39 | 495015.55 |
| 77 | 2031-03 | 4792.19 | 1773.81 | 3018.39 | 491997.16 |
| 78 | 2031-04 | 4781.38 | 1762.99 | 3018.39 | 488978.78 |
| 79 | 2031-05 | 4770.56 | 1752.17 | 3018.39 | 485960.39 |
| 80 | 2031-06 | 4759.75 | 1741.36 | 3018.39 | 482942.00 |
| 81 | 2031-07 | 4748.93 | 1730.54 | 3018.39 | 479923.61 |
| 82 | 2031-08 | 4738.11 | 1719.73 | 3018.39 | 476905.22 |
| 83 | 2031-09 | 4727.30 | 1708.91 | 3018.39 | 473886.84 |
| 84 | 2031-10 | 4716.48 | 1698.09 | 3018.39 | 470868.45 |
| 85 | 2031-11 | 4705.67 | 1687.28 | 3018.39 | 467850.06 |
| 86 | 2031-12 | 4694.85 | 1676.46 | 3018.39 | 464831.68 |
| 87 | 2032-01 | 4684.03 | 1665.65 | 3018.39 | 461813.29 |
| 88 | 2032-02 | 4673.22 | 1654.83 | 3018.39 | 458794.90 |
| 89 | 2032-03 | 4662.40 | 1644.02 | 3018.39 | 455776.51 |
| 90 | 2032-04 | 4651.59 | 1633.20 | 3018.39 | 452758.13 |
| 91 | 2032-05 | 4640.77 | 1622.38 | 3018.39 | 449739.74 |
| 92 | 2032-06 | 4629.95 | 1611.57 | 3018.39 | 446721.35 |
| 93 | 2032-07 | 4619.14 | 1600.75 | 3018.39 | 443702.96 |
| 94 | 2032-08 | 4608.32 | 1589.94 | 3018.39 | 440684.58 |
| 95 | 2032-09 | 4597.51 | 1579.12 | 3018.39 | 437666.19 |
| 96 | 2032-10 | 4586.69 | 1568.30 | 3018.39 | 434647.80 |
| 97 | 2032-11 | 4575.88 | 1557.49 | 3018.39 | 431629.41 |
| 98 | 2032-12 | 4565.06 | 1546.67 | 3018.39 | 428611.03 |
| 99 | 2033-01 | 4554.24 | 1535.86 | 3018.39 | 425592.64 |
| 100 | 2033-02 | 4543.43 | 1525.04 | 3018.39 | 422574.25 |
| 101 | 2033-03 | 4532.61 | 1514.22 | 3018.39 | 419555.86 |
| 102 | 2033-04 | 4521.80 | 1503.41 | 3018.39 | 416537.48 |
| 103 | 2033-05 | 4510.98 | 1492.59 | 3018.39 | 413519.09 |
| 104 | 2033-06 | 4500.16 | 1481.78 | 3018.39 | 410500.70 |
| 105 | 2033-07 | 4489.35 | 1470.96 | 3018.39 | 407482.31 |
| 106 | 2033-08 | 4478.53 | 1460.14 | 3018.39 | 404463.93 |
| 107 | 2033-09 | 4467.72 | 1449.33 | 3018.39 | 401445.54 |
| 108 | 2033-10 | 4456.90 | 1438.51 | 3018.39 | 398427.15 |
| 109 | 2033-11 | 4446.08 | 1427.70 | 3018.39 | 395408.76 |
| 110 | 2033-12 | 4435.27 | 1416.88 | 3018.39 | 392390.38 |
| 111 | 2034-01 | 4424.45 | 1406.07 | 3018.39 | 389371.99 |
| 112 | 2034-02 | 4413.64 | 1395.25 | 3018.39 | 386353.60 |
| 113 | 2034-03 | 4402.82 | 1384.43 | 3018.39 | 383335.21 |
| 114 | 2034-04 | 4392.01 | 1373.62 | 3018.39 | 380316.83 |
| 115 | 2034-05 | 4381.19 | 1362.80 | 3018.39 | 377298.44 |
| 116 | 2034-06 | 4370.37 | 1351.99 | 3018.39 | 374280.05 |
| 117 | 2034-07 | 4359.56 | 1341.17 | 3018.39 | 371261.66 |
| 118 | 2034-08 | 4348.74 | 1330.35 | 3018.39 | 368243.28 |
| 119 | 2034-09 | 4337.93 | 1319.54 | 3018.39 | 365224.89 |
| 120 | 2034-10 | 4327.11 | 1308.72 | 3018.39 | 362206.50 |
| 121 | 2034-11 | 4316.29 | 1297.91 | 3018.39 | 359188.11 |
| 122 | 2034-12 | 4305.48 | 1287.09 | 3018.39 | 356169.73 |
| 123 | 2035-01 | 4294.66 | 1276.27 | 3018.39 | 353151.34 |
| 124 | 2035-02 | 4283.85 | 1265.46 | 3018.39 | 350132.95 |
| 125 | 2035-03 | 4273.03 | 1254.64 | 3018.39 | 347114.56 |
| 126 | 2035-04 | 4262.21 | 1243.83 | 3018.39 | 344096.18 |
| 127 | 2035-05 | 4251.40 | 1233.01 | 3018.39 | 341077.79 |
| 128 | 2035-06 | 4240.58 | 1222.20 | 3018.39 | 338059.40 |
| 129 | 2035-07 | 4229.77 | 1211.38 | 3018.39 | 335041.01 |
| 130 | 2035-08 | 4218.95 | 1200.56 | 3018.39 | 332022.63 |
| 131 | 2035-09 | 4208.14 | 1189.75 | 3018.39 | 329004.24 |
| 132 | 2035-10 | 4197.32 | 1178.93 | 3018.39 | 325985.85 |
| 133 | 2035-11 | 4186.50 | 1168.12 | 3018.39 | 322967.46 |
| 134 | 2035-12 | 4175.69 | 1157.30 | 3018.39 | 319949.08 |
| 135 | 2036-01 | 4164.87 | 1146.48 | 3018.39 | 316930.69 |
| 136 | 2036-02 | 4154.06 | 1135.67 | 3018.39 | 313912.30 |
| 137 | 2036-03 | 4143.24 | 1124.85 | 3018.39 | 310893.91 |
| 138 | 2036-04 | 4132.42 | 1114.04 | 3018.39 | 307875.53 |
| 139 | 2036-05 | 4121.61 | 1103.22 | 3018.39 | 304857.14 |
| 140 | 2036-06 | 4110.79 | 1092.40 | 3018.39 | 301838.75 |
| 141 | 2036-07 | 4099.98 | 1081.59 | 3018.39 | 298820.36 |
| 142 | 2036-08 | 4089.16 | 1070.77 | 3018.39 | 295801.98 |
| 143 | 2036-09 | 4078.34 | 1059.96 | 3018.39 | 292783.59 |
| 144 | 2036-10 | 4067.53 | 1049.14 | 3018.39 | 289765.20 |
| 145 | 2036-11 | 4056.71 | 1038.33 | 3018.39 | 286746.81 |
| 146 | 2036-12 | 4045.90 | 1027.51 | 3018.39 | 283728.43 |
| 147 | 2037-01 | 4035.08 | 1016.69 | 3018.39 | 280710.04 |
| 148 | 2037-02 | 4024.27 | 1005.88 | 3018.39 | 277691.65 |
| 149 | 2037-03 | 4013.45 | 995.06 | 3018.39 | 274673.26 |
| 150 | 2037-04 | 4002.63 | 984.25 | 3018.39 | 271654.88 |
| 151 | 2037-05 | 3991.82 | 973.43 | 3018.39 | 268636.49 |
| 152 | 2037-06 | 3981.00 | 962.61 | 3018.39 | 265618.10 |
| 153 | 2037-07 | 3970.19 | 951.80 | 3018.39 | 262599.71 |
| 154 | 2037-08 | 3959.37 | 940.98 | 3018.39 | 259581.33 |
| 155 | 2037-09 | 3948.55 | 930.17 | 3018.39 | 256562.94 |
| 156 | 2037-10 | 3937.74 | 919.35 | 3018.39 | 253544.55 |
| 157 | 2037-11 | 3926.92 | 908.53 | 3018.39 | 250526.16 |
| 158 | 2037-12 | 3916.11 | 897.72 | 3018.39 | 247507.78 |
| 159 | 2038-01 | 3905.29 | 886.90 | 3018.39 | 244489.39 |
| 160 | 2038-02 | 3894.47 | 876.09 | 3018.39 | 241471.00 |
| 161 | 2038-03 | 3883.66 | 865.27 | 3018.39 | 238452.61 |
| 162 | 2038-04 | 3872.84 | 854.46 | 3018.39 | 235434.23 |
| 163 | 2038-05 | 3862.03 | 843.64 | 3018.39 | 232415.84 |
| 164 | 2038-06 | 3851.21 | 832.82 | 3018.39 | 229397.45 |
| 165 | 2038-07 | 3840.40 | 822.01 | 3018.39 | 226379.06 |
| 166 | 2038-08 | 3829.58 | 811.19 | 3018.39 | 223360.68 |
| 167 | 2038-09 | 3818.76 | 800.38 | 3018.39 | 220342.29 |
| 168 | 2038-10 | 3807.95 | 789.56 | 3018.39 | 217323.90 |
| 169 | 2038-11 | 3797.13 | 778.74 | 3018.39 | 214305.51 |
| 170 | 2038-12 | 3786.32 | 767.93 | 3018.39 | 211287.13 |
| 171 | 2039-01 | 3775.50 | 757.11 | 3018.39 | 208268.74 |
| 172 | 2039-02 | 3764.68 | 746.30 | 3018.39 | 205250.35 |
| 173 | 2039-03 | 3753.87 | 735.48 | 3018.39 | 202231.96 |
| 174 | 2039-04 | 3743.05 | 724.66 | 3018.39 | 199213.58 |
| 175 | 2039-05 | 3732.24 | 713.85 | 3018.39 | 196195.19 |
| 176 | 2039-06 | 3721.42 | 703.03 | 3018.39 | 193176.80 |
| 177 | 2039-07 | 3710.60 | 692.22 | 3018.39 | 190158.41 |
| 178 | 2039-08 | 3699.79 | 681.40 | 3018.39 | 187140.03 |
| 179 | 2039-09 | 3688.97 | 670.59 | 3018.39 | 184121.64 |
| 180 | 2039-10 | 3678.16 | 659.77 | 3018.39 | 181103.25 |
| 181 | 2039-11 | 3667.34 | 648.95 | 3018.39 | 178084.86 |
| 182 | 2039-12 | 3656.52 | 638.14 | 3018.39 | 175066.47 |
| 183 | 2040-01 | 3645.71 | 627.32 | 3018.39 | 172048.09 |
| 184 | 2040-02 | 3634.89 | 616.51 | 3018.39 | 169029.70 |
| 185 | 2040-03 | 3624.08 | 605.69 | 3018.39 | 166011.31 |
| 186 | 2040-04 | 3613.26 | 594.87 | 3018.39 | 162992.93 |
| 187 | 2040-05 | 3602.45 | 584.06 | 3018.39 | 159974.54 |
| 188 | 2040-06 | 3591.63 | 573.24 | 3018.39 | 156956.15 |
| 189 | 2040-07 | 3580.81 | 562.43 | 3018.39 | 153937.76 |
| 190 | 2040-08 | 3570.00 | 551.61 | 3018.39 | 150919.38 |
| 191 | 2040-09 | 3559.18 | 540.79 | 3018.39 | 147900.99 |
| 192 | 2040-10 | 3548.37 | 529.98 | 3018.39 | 144882.60 |
| 193 | 2040-11 | 3537.55 | 519.16 | 3018.39 | 141864.21 |
| 194 | 2040-12 | 3526.73 | 508.35 | 3018.39 | 138845.83 |
| 195 | 2041-01 | 3515.92 | 497.53 | 3018.39 | 135827.44 |
| 196 | 2041-02 | 3505.10 | 486.71 | 3018.39 | 132809.05 |
| 197 | 2041-03 | 3494.29 | 475.90 | 3018.39 | 129790.66 |
| 198 | 2041-04 | 3483.47 | 465.08 | 3018.39 | 126772.28 |
| 199 | 2041-05 | 3472.65 | 454.27 | 3018.39 | 123753.89 |
| 200 | 2041-06 | 3461.84 | 443.45 | 3018.39 | 120735.50 |
| 201 | 2041-07 | 3451.02 | 432.64 | 3018.39 | 117717.11 |
| 202 | 2041-08 | 3440.21 | 421.82 | 3018.39 | 114698.73 |
| 203 | 2041-09 | 3429.39 | 411.00 | 3018.39 | 111680.34 |
| 204 | 2041-10 | 3418.58 | 400.19 | 3018.39 | 108661.95 |
| 205 | 2041-11 | 3407.76 | 389.37 | 3018.39 | 105643.56 |
| 206 | 2041-12 | 3396.94 | 378.56 | 3018.39 | 102625.18 |
| 207 | 2042-01 | 3386.13 | 367.74 | 3018.39 | 99606.79 |
| 208 | 2042-02 | 3375.31 | 356.92 | 3018.39 | 96588.40 |
| 209 | 2042-03 | 3364.50 | 346.11 | 3018.39 | 93570.01 |
| 210 | 2042-04 | 3353.68 | 335.29 | 3018.39 | 90551.63 |
| 211 | 2042-05 | 3342.86 | 324.48 | 3018.39 | 87533.24 |
| 212 | 2042-06 | 3332.05 | 313.66 | 3018.39 | 84514.85 |
| 213 | 2042-07 | 3321.23 | 302.84 | 3018.39 | 81496.46 |
| 214 | 2042-08 | 3310.42 | 292.03 | 3018.39 | 78478.08 |
| 215 | 2042-09 | 3299.60 | 281.21 | 3018.39 | 75459.69 |
| 216 | 2042-10 | 3288.78 | 270.40 | 3018.39 | 72441.30 |
| 217 | 2042-11 | 3277.97 | 259.58 | 3018.39 | 69422.91 |
| 218 | 2042-12 | 3267.15 | 248.77 | 3018.39 | 66404.53 |
| 219 | 2043-01 | 3256.34 | 237.95 | 3018.39 | 63386.14 |
| 220 | 2043-02 | 3245.52 | 227.13 | 3018.39 | 60367.75 |
| 221 | 2043-03 | 3234.71 | 216.32 | 3018.39 | 57349.36 |
| 222 | 2043-04 | 3223.89 | 205.50 | 3018.39 | 54330.98 |
| 223 | 2043-05 | 3213.07 | 194.69 | 3018.39 | 51312.59 |
| 224 | 2043-06 | 3202.26 | 183.87 | 3018.39 | 48294.20 |
| 225 | 2043-07 | 3191.44 | 173.05 | 3018.39 | 45275.81 |
| 226 | 2043-08 | 3180.63 | 162.24 | 3018.39 | 42257.43 |
| 227 | 2043-09 | 3169.81 | 151.42 | 3018.39 | 39239.04 |
| 228 | 2043-10 | 3158.99 | 140.61 | 3018.39 | 36220.65 |
| 229 | 2043-11 | 3148.18 | 129.79 | 3018.39 | 33202.26 |
| 230 | 2043-12 | 3137.36 | 118.97 | 3018.39 | 30183.88 |
| 231 | 2044-01 | 3126.55 | 108.16 | 3018.39 | 27165.49 |
| 232 | 2044-02 | 3115.73 | 97.34 | 3018.39 | 24147.10 |
| 233 | 2044-03 | 3104.91 | 86.53 | 3018.39 | 21128.71 |
| 234 | 2044-04 | 3094.10 | 75.71 | 3018.39 | 18110.33 |
| 235 | 2044-05 | 3083.28 | 64.90 | 3018.39 | 15091.94 |
| 236 | 2044-06 | 3072.47 | 54.08 | 3018.39 | 12073.55 |
| 237 | 2044-07 | 3061.65 | 43.26 | 3018.39 | 9055.16 |
| 238 | 2044-08 | 3050.84 | 32.45 | 3018.39 | 6036.78 |
| 239 | 2044-09 | 3040.02 | 21.63 | 3018.39 | 3018.39 |
| 240 | 2044-10 | 3029.20 | 10.82 | 3018.39 | 0.00 |