咸阳贷款50.15万（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：50.15万
还款月数：20年
每月还款：3118.85元
利息总额：24.7万
本息合计：74.85万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-01 | 3118.85 | 1797.04 | 1321.81 | 500178.19 |
| 2 | 2025-02 | 3118.85 | 1792.31 | 1326.55 | 498851.64 |
| 3 | 2025-03 | 3118.85 | 1787.55 | 1331.30 | 497520.34 |
| 4 | 2025-04 | 3118.85 | 1782.78 | 1336.07 | 496184.27 |
| 5 | 2025-05 | 3118.85 | 1777.99 | 1340.86 | 494843.41 |
| 6 | 2025-06 | 3118.85 | 1773.19 | 1345.66 | 493497.75 |
| 7 | 2025-07 | 3118.85 | 1768.37 | 1350.48 | 492147.27 |
| 8 | 2025-08 | 3118.85 | 1763.53 | 1355.32 | 490791.94 |
| 9 | 2025-09 | 3118.85 | 1758.67 | 1360.18 | 489431.76 |
| 10 | 2025-10 | 3118.85 | 1753.80 | 1365.05 | 488066.71 |
| 11 | 2025-11 | 3118.85 | 1748.91 | 1369.95 | 486696.76 |
| 12 | 2025-12 | 3118.85 | 1744.00 | 1374.86 | 485321.91 |
| 13 | 2026-01 | 3118.85 | 1739.07 | 1379.78 | 483942.13 |
| 14 | 2026-02 | 3118.85 | 1734.13 | 1384.73 | 482557.40 |
| 15 | 2026-03 | 3118.85 | 1729.16 | 1389.69 | 481167.71 |
| 16 | 2026-04 | 3118.85 | 1724.18 | 1394.67 | 479773.04 |
| 17 | 2026-05 | 3118.85 | 1719.19 | 1399.66 | 478373.38 |
| 18 | 2026-06 | 3118.85 | 1714.17 | 1404.68 | 476968.70 |
| 19 | 2026-07 | 3118.85 | 1709.14 | 1409.71 | 475558.98 |
| 20 | 2026-08 | 3118.85 | 1704.09 | 1414.77 | 474144.22 |
| 21 | 2026-09 | 3118.85 | 1699.02 | 1419.83 | 472724.38 |
| 22 | 2026-10 | 3118.85 | 1693.93 | 1424.92 | 471299.46 |
| 23 | 2026-11 | 3118.85 | 1688.82 | 1430.03 | 469869.43 |
| 24 | 2026-12 | 3118.85 | 1683.70 | 1435.15 | 468434.28 |
| 25 | 2027-01 | 3118.85 | 1678.56 | 1440.30 | 466993.98 |
| 26 | 2027-02 | 3118.85 | 1673.40 | 1445.46 | 465548.53 |
| 27 | 2027-03 | 3118.85 | 1668.22 | 1450.64 | 464097.89 |
| 28 | 2027-04 | 3118.85 | 1663.02 | 1455.83 | 462642.06 |
| 29 | 2027-05 | 3118.85 | 1657.80 | 1461.05 | 461181.01 |
| 30 | 2027-06 | 3118.85 | 1652.57 | 1466.29 | 459714.72 |
| 31 | 2027-07 | 3118.85 | 1647.31 | 1471.54 | 458243.18 |
| 32 | 2027-08 | 3118.85 | 1642.04 | 1476.81 | 456766.37 |
| 33 | 2027-09 | 3118.85 | 1636.75 | 1482.11 | 455284.26 |
| 34 | 2027-10 | 3118.85 | 1631.44 | 1487.42 | 453796.84 |
| 35 | 2027-11 | 3118.85 | 1626.11 | 1492.75 | 452304.10 |
| 36 | 2027-12 | 3118.85 | 1620.76 | 1498.10 | 450806.00 |
| 37 | 2028-01 | 3118.85 | 1615.39 | 1503.46 | 449302.54 |
| 38 | 2028-02 | 3118.85 | 1610.00 | 1508.85 | 447793.69 |
| 39 | 2028-03 | 3118.85 | 1604.59 | 1514.26 | 446279.43 |
| 40 | 2028-04 | 3118.85 | 1599.17 | 1519.68 | 444759.75 |
| 41 | 2028-05 | 3118.85 | 1593.72 | 1525.13 | 443234.62 |
| 42 | 2028-06 | 3118.85 | 1588.26 | 1530.59 | 441704.02 |
| 43 | 2028-07 | 3118.85 | 1582.77 | 1536.08 | 440167.94 |
| 44 | 2028-08 | 3118.85 | 1577.27 | 1541.58 | 438626.36 |
| 45 | 2028-09 | 3118.85 | 1571.74 | 1547.11 | 437079.25 |
| 46 | 2028-10 | 3118.85 | 1566.20 | 1552.65 | 435526.60 |
| 47 | 2028-11 | 3118.85 | 1560.64 | 1558.21 | 433968.39 |
| 48 | 2028-12 | 3118.85 | 1555.05 | 1563.80 | 432404.59 |
| 49 | 2029-01 | 3118.85 | 1549.45 | 1569.40 | 430835.19 |
| 50 | 2029-02 | 3118.85 | 1543.83 | 1575.03 | 429260.16 |
| 51 | 2029-03 | 3118.85 | 1538.18 | 1580.67 | 427679.49 |
| 52 | 2029-04 | 3118.85 | 1532.52 | 1586.33 | 426093.16 |
| 53 | 2029-05 | 3118.85 | 1526.83 | 1592.02 | 424501.14 |
| 54 | 2029-06 | 3118.85 | 1521.13 | 1597.72 | 422903.42 |
| 55 | 2029-07 | 3118.85 | 1515.40 | 1603.45 | 421299.97 |
| 56 | 2029-08 | 3118.85 | 1509.66 | 1609.19 | 419690.78 |
| 57 | 2029-09 | 3118.85 | 1503.89 | 1614.96 | 418075.82 |
| 58 | 2029-10 | 3118.85 | 1498.11 | 1620.75 | 416455.07 |
| 59 | 2029-11 | 3118.85 | 1492.30 | 1626.55 | 414828.52 |
| 60 | 2029-12 | 3118.85 | 1486.47 | 1632.38 | 413196.13 |
| 61 | 2030-01 | 3118.85 | 1480.62 | 1638.23 | 411557.90 |
| 62 | 2030-02 | 3118.85 | 1474.75 | 1644.10 | 409913.80 |
| 63 | 2030-03 | 3118.85 | 1468.86 | 1649.99 | 408263.80 |
| 64 | 2030-04 | 3118.85 | 1462.95 | 1655.91 | 406607.90 |
| 65 | 2030-05 | 3118.85 | 1457.01 | 1661.84 | 404946.06 |
| 66 | 2030-06 | 3118.85 | 1451.06 | 1667.80 | 403278.26 |
| 67 | 2030-07 | 3118.85 | 1445.08 | 1673.77 | 401604.49 |
| 68 | 2030-08 | 3118.85 | 1439.08 | 1679.77 | 399924.72 |
| 69 | 2030-09 | 3118.85 | 1433.06 | 1685.79 | 398238.93 |
| 70 | 2030-10 | 3118.85 | 1427.02 | 1691.83 | 396547.10 |
| 71 | 2030-11 | 3118.85 | 1420.96 | 1697.89 | 394849.21 |
| 72 | 2030-12 | 3118.85 | 1414.88 | 1703.98 | 393145.24 |
| 73 | 2031-01 | 3118.85 | 1408.77 | 1710.08 | 391435.16 |
| 74 | 2031-02 | 3118.85 | 1402.64 | 1716.21 | 389718.95 |
| 75 | 2031-03 | 3118.85 | 1396.49 | 1722.36 | 387996.59 |
| 76 | 2031-04 | 3118.85 | 1390.32 | 1728.53 | 386268.06 |
| 77 | 2031-05 | 3118.85 | 1384.13 | 1734.72 | 384533.33 |
| 78 | 2031-06 | 3118.85 | 1377.91 | 1740.94 | 382792.39 |
| 79 | 2031-07 | 3118.85 | 1371.67 | 1747.18 | 381045.21 |
| 80 | 2031-08 | 3118.85 | 1365.41 | 1753.44 | 379291.77 |
| 81 | 2031-09 | 3118.85 | 1359.13 | 1759.72 | 377532.05 |
| 82 | 2031-10 | 3118.85 | 1352.82 | 1766.03 | 375766.02 |
| 83 | 2031-11 | 3118.85 | 1346.49 | 1772.36 | 373993.67 |
| 84 | 2031-12 | 3118.85 | 1340.14 | 1778.71 | 372214.96 |
| 85 | 2032-01 | 3118.85 | 1333.77 | 1785.08 | 370429.88 |
| 86 | 2032-02 | 3118.85 | 1327.37 | 1791.48 | 368638.40 |
| 87 | 2032-03 | 3118.85 | 1320.95 | 1797.90 | 366840.50 |
| 88 | 2032-04 | 3118.85 | 1314.51 | 1804.34 | 365036.16 |
| 89 | 2032-05 | 3118.85 | 1308.05 | 1810.81 | 363225.36 |
| 90 | 2032-06 | 3118.85 | 1301.56 | 1817.29 | 361408.06 |
| 91 | 2032-07 | 3118.85 | 1295.05 | 1823.81 | 359584.26 |
| 92 | 2032-08 | 3118.85 | 1288.51 | 1830.34 | 357753.91 |
| 93 | 2032-09 | 3118.85 | 1281.95 | 1836.90 | 355917.01 |
| 94 | 2032-10 | 3118.85 | 1275.37 | 1843.48 | 354073.53 |
| 95 | 2032-11 | 3118.85 | 1268.76 | 1850.09 | 352223.44 |
| 96 | 2032-12 | 3118.85 | 1262.13 | 1856.72 | 350366.73 |
| 97 | 2033-01 | 3118.85 | 1255.48 | 1863.37 | 348503.35 |
| 98 | 2033-02 | 3118.85 | 1248.80 | 1870.05 | 346633.31 |
| 99 | 2033-03 | 3118.85 | 1242.10 | 1876.75 | 344756.56 |
| 100 | 2033-04 | 3118.85 | 1235.38 | 1883.47 | 342873.08 |
| 101 | 2033-05 | 3118.85 | 1228.63 | 1890.22 | 340982.86 |
| 102 | 2033-06 | 3118.85 | 1221.86 | 1897.00 | 339085.86 |
| 103 | 2033-07 | 3118.85 | 1215.06 | 1903.79 | 337182.07 |
| 104 | 2033-08 | 3118.85 | 1208.24 | 1910.62 | 335271.45 |
| 105 | 2033-09 | 3118.85 | 1201.39 | 1917.46 | 333353.99 |
| 106 | 2033-10 | 3118.85 | 1194.52 | 1924.33 | 331429.66 |
| 107 | 2033-11 | 3118.85 | 1187.62 | 1931.23 | 329498.43 |
| 108 | 2033-12 | 3118.85 | 1180.70 | 1938.15 | 327560.28 |
| 109 | 2034-01 | 3118.85 | 1173.76 | 1945.09 | 325615.19 |
| 110 | 2034-02 | 3118.85 | 1166.79 | 1952.06 | 323663.12 |
| 111 | 2034-03 | 3118.85 | 1159.79 | 1959.06 | 321704.06 |
| 112 | 2034-04 | 3118.85 | 1152.77 | 1966.08 | 319737.98 |
| 113 | 2034-05 | 3118.85 | 1145.73 | 1973.12 | 317764.86 |
| 114 | 2034-06 | 3118.85 | 1138.66 | 1980.19 | 315784.67 |
| 115 | 2034-07 | 3118.85 | 1131.56 | 1987.29 | 313797.38 |
| 116 | 2034-08 | 3118.85 | 1124.44 | 1994.41 | 311802.96 |
| 117 | 2034-09 | 3118.85 | 1117.29 | 2001.56 | 309801.41 |
| 118 | 2034-10 | 3118.85 | 1110.12 | 2008.73 | 307792.68 |
| 119 | 2034-11 | 3118.85 | 1102.92 | 2015.93 | 305776.75 |
| 120 | 2034-12 | 3118.85 | 1095.70 | 2023.15 | 303753.60 |
| 121 | 2035-01 | 3118.85 | 1088.45 | 2030.40 | 301723.20 |
| 122 | 2035-02 | 3118.85 | 1081.17 | 2037.68 | 299685.52 |
| 123 | 2035-03 | 3118.85 | 1073.87 | 2044.98 | 297640.54 |
| 124 | 2035-04 | 3118.85 | 1066.55 | 2052.31 | 295588.23 |
| 125 | 2035-05 | 3118.85 | 1059.19 | 2059.66 | 293528.57 |
| 126 | 2035-06 | 3118.85 | 1051.81 | 2067.04 | 291461.53 |
| 127 | 2035-07 | 3118.85 | 1044.40 | 2074.45 | 289387.08 |
| 128 | 2035-08 | 3118.85 | 1036.97 | 2081.88 | 287305.20 |
| 129 | 2035-09 | 3118.85 | 1029.51 | 2089.34 | 285215.86 |
| 130 | 2035-10 | 3118.85 | 1022.02 | 2096.83 | 283119.03 |
| 131 | 2035-11 | 3118.85 | 1014.51 | 2104.34 | 281014.69 |
| 132 | 2035-12 | 3118.85 | 1006.97 | 2111.88 | 278902.81 |
| 133 | 2036-01 | 3118.85 | 999.40 | 2119.45 | 276783.36 |
| 134 | 2036-02 | 3118.85 | 991.81 | 2127.04 | 274656.31 |
| 135 | 2036-03 | 3118.85 | 984.19 | 2134.67 | 272521.65 |
| 136 | 2036-04 | 3118.85 | 976.54 | 2142.32 | 270379.33 |
| 137 | 2036-05 | 3118.85 | 968.86 | 2149.99 | 268229.34 |
| 138 | 2036-06 | 3118.85 | 961.16 | 2157.70 | 266071.64 |
| 139 | 2036-07 | 3118.85 | 953.42 | 2165.43 | 263906.21 |
| 140 | 2036-08 | 3118.85 | 945.66 | 2173.19 | 261733.03 |
| 141 | 2036-09 | 3118.85 | 937.88 | 2180.98 | 259552.05 |
| 142 | 2036-10 | 3118.85 | 930.06 | 2188.79 | 257363.26 |
| 143 | 2036-11 | 3118.85 | 922.22 | 2196.63 | 255166.63 |
| 144 | 2036-12 | 3118.85 | 914.35 | 2204.50 | 252962.12 |
| 145 | 2037-01 | 3118.85 | 906.45 | 2212.40 | 250749.72 |
| 146 | 2037-02 | 3118.85 | 898.52 | 2220.33 | 248529.39 |
| 147 | 2037-03 | 3118.85 | 890.56 | 2228.29 | 246301.10 |
| 148 | 2037-04 | 3118.85 | 882.58 | 2236.27 | 244064.83 |
| 149 | 2037-05 | 3118.85 | 874.57 | 2244.29 | 241820.54 |
| 150 | 2037-06 | 3118.85 | 866.52 | 2252.33 | 239568.21 |
| 151 | 2037-07 | 3118.85 | 858.45 | 2260.40 | 237307.81 |
| 152 | 2037-08 | 3118.85 | 850.35 | 2268.50 | 235039.31 |
| 153 | 2037-09 | 3118.85 | 842.22 | 2276.63 | 232762.69 |
| 154 | 2037-10 | 3118.85 | 834.07 | 2284.79 | 230477.90 |
| 155 | 2037-11 | 3118.85 | 825.88 | 2292.97 | 228184.93 |
| 156 | 2037-12 | 3118.85 | 817.66 | 2301.19 | 225883.74 |
| 157 | 2038-01 | 3118.85 | 809.42 | 2309.44 | 223574.30 |
| 158 | 2038-02 | 3118.85 | 801.14 | 2317.71 | 221256.59 |
| 159 | 2038-03 | 3118.85 | 792.84 | 2326.02 | 218930.58 |
| 160 | 2038-04 | 3118.85 | 784.50 | 2334.35 | 216596.23 |
| 161 | 2038-05 | 3118.85 | 776.14 | 2342.72 | 214253.51 |
| 162 | 2038-06 | 3118.85 | 767.74 | 2351.11 | 211902.40 |
| 163 | 2038-07 | 3118.85 | 759.32 | 2359.53 | 209542.87 |
| 164 | 2038-08 | 3118.85 | 750.86 | 2367.99 | 207174.88 |
| 165 | 2038-09 | 3118.85 | 742.38 | 2376.48 | 204798.40 |
| 166 | 2038-10 | 3118.85 | 733.86 | 2384.99 | 202413.41 |
| 167 | 2038-11 | 3118.85 | 725.31 | 2393.54 | 200019.88 |
| 168 | 2038-12 | 3118.85 | 716.74 | 2402.11 | 197617.76 |
| 169 | 2039-01 | 3118.85 | 708.13 | 2410.72 | 195207.04 |
| 170 | 2039-02 | 3118.85 | 699.49 | 2419.36 | 192787.68 |
| 171 | 2039-03 | 3118.85 | 690.82 | 2428.03 | 190359.65 |
| 172 | 2039-04 | 3118.85 | 682.12 | 2436.73 | 187922.92 |
| 173 | 2039-05 | 3118.85 | 673.39 | 2445.46 | 185477.46 |
| 174 | 2039-06 | 3118.85 | 664.63 | 2454.22 | 183023.24 |
| 175 | 2039-07 | 3118.85 | 655.83 | 2463.02 | 180560.22 |
| 176 | 2039-08 | 3118.85 | 647.01 | 2471.84 | 178088.37 |
| 177 | 2039-09 | 3118.85 | 638.15 | 2480.70 | 175607.67 |
| 178 | 2039-10 | 3118.85 | 629.26 | 2489.59 | 173118.08 |
| 179 | 2039-11 | 3118.85 | 620.34 | 2498.51 | 170619.57 |
| 180 | 2039-12 | 3118.85 | 611.39 | 2507.46 | 168112.10 |
| 181 | 2040-01 | 3118.85 | 602.40 | 2516.45 | 165595.65 |
| 182 | 2040-02 | 3118.85 | 593.38 | 2525.47 | 163070.19 |
| 183 | 2040-03 | 3118.85 | 584.33 | 2534.52 | 160535.67 |
| 184 | 2040-04 | 3118.85 | 575.25 | 2543.60 | 157992.07 |
| 185 | 2040-05 | 3118.85 | 566.14 | 2552.71 | 155439.36 |
| 186 | 2040-06 | 3118.85 | 556.99 | 2561.86 | 152877.50 |
| 187 | 2040-07 | 3118.85 | 547.81 | 2571.04 | 150306.46 |
| 188 | 2040-08 | 3118.85 | 538.60 | 2580.25 | 147726.20 |
| 189 | 2040-09 | 3118.85 | 529.35 | 2589.50 | 145136.70 |
| 190 | 2040-10 | 3118.85 | 520.07 | 2598.78 | 142537.92 |
| 191 | 2040-11 | 3118.85 | 510.76 | 2608.09 | 139929.83 |
| 192 | 2040-12 | 3118.85 | 501.42 | 2617.44 | 137312.40 |
| 193 | 2041-01 | 3118.85 | 492.04 | 2626.82 | 134685.58 |
| 194 | 2041-02 | 3118.85 | 482.62 | 2636.23 | 132049.35 |
| 195 | 2041-03 | 3118.85 | 473.18 | 2645.67 | 129403.68 |
| 196 | 2041-04 | 3118.85 | 463.70 | 2655.16 | 126748.52 |
| 197 | 2041-05 | 3118.85 | 454.18 | 2664.67 | 124083.85 |
| 198 | 2041-06 | 3118.85 | 444.63 | 2674.22 | 121409.63 |
| 199 | 2041-07 | 3118.85 | 435.05 | 2683.80 | 118725.83 |
| 200 | 2041-08 | 3118.85 | 425.43 | 2693.42 | 116032.42 |
| 201 | 2041-09 | 3118.85 | 415.78 | 2703.07 | 113329.35 |
| 202 | 2041-10 | 3118.85 | 406.10 | 2712.75 | 110616.59 |
| 203 | 2041-11 | 3118.85 | 396.38 | 2722.48 | 107894.12 |
| 204 | 2041-12 | 3118.85 | 386.62 | 2732.23 | 105161.89 |
| 205 | 2042-01 | 3118.85 | 376.83 | 2742.02 | 102419.86 |
| 206 | 2042-02 | 3118.85 | 367.00 | 2751.85 | 99668.02 |
| 207 | 2042-03 | 3118.85 | 357.14 | 2761.71 | 96906.31 |
| 208 | 2042-04 | 3118.85 | 347.25 | 2771.60 | 94134.70 |
| 209 | 2042-05 | 3118.85 | 337.32 | 2781.54 | 91353.17 |
| 210 | 2042-06 | 3118.85 | 327.35 | 2791.50 | 88561.67 |
| 211 | 2042-07 | 3118.85 | 317.35 | 2801.51 | 85760.16 |
| 212 | 2042-08 | 3118.85 | 307.31 | 2811.54 | 82948.62 |
| 213 | 2042-09 | 3118.85 | 297.23 | 2821.62 | 80127.00 |
| 214 | 2042-10 | 3118.85 | 287.12 | 2831.73 | 77295.27 |
| 215 | 2042-11 | 3118.85 | 276.97 | 2841.88 | 74453.39 |
| 216 | 2042-12 | 3118.85 | 266.79 | 2852.06 | 71601.33 |
| 217 | 2043-01 | 3118.85 | 256.57 | 2862.28 | 68739.05 |
| 218 | 2043-02 | 3118.85 | 246.31 | 2872.54 | 65866.51 |
| 219 | 2043-03 | 3118.85 | 236.02 | 2882.83 | 62983.68 |
| 220 | 2043-04 | 3118.85 | 225.69 | 2893.16 | 60090.52 |
| 221 | 2043-05 | 3118.85 | 215.32 | 2903.53 | 57186.99 |
| 222 | 2043-06 | 3118.85 | 204.92 | 2913.93 | 54273.06 |
| 223 | 2043-07 | 3118.85 | 194.48 | 2924.37 | 51348.69 |
| 224 | 2043-08 | 3118.85 | 184.00 | 2934.85 | 48413.84 |
| 225 | 2043-09 | 3118.85 | 173.48 | 2945.37 | 45468.47 |
| 226 | 2043-10 | 3118.85 | 162.93 | 2955.92 | 42512.55 |
| 227 | 2043-11 | 3118.85 | 152.34 | 2966.52 | 39546.03 |
| 228 | 2043-12 | 3118.85 | 141.71 | 2977.15 | 36568.89 |
| 229 | 2044-01 | 3118.85 | 131.04 | 2987.81 | 33581.07 |
| 230 | 2044-02 | 3118.85 | 120.33 | 2998.52 | 30582.55 |
| 231 | 2044-03 | 3118.85 | 109.59 | 3009.26 | 27573.29 |
| 232 | 2044-04 | 3118.85 | 98.80 | 3020.05 | 24553.24 |
| 233 | 2044-05 | 3118.85 | 87.98 | 3030.87 | 21522.37 |
| 234 | 2044-06 | 3118.85 | 77.12 | 3041.73 | 18480.64 |
| 235 | 2044-07 | 3118.85 | 66.22 | 3052.63 | 15428.01 |
| 236 | 2044-08 | 3118.85 | 55.28 | 3063.57 | 12364.44 |
| 237 | 2044-09 | 3118.85 | 44.31 | 3074.55 | 9289.90 |
| 238 | 2044-10 | 3118.85 | 33.29 | 3085.56 | 6204.34 |
| 239 | 2044-11 | 3118.85 | 22.23 | 3096.62 | 3107.72 |
| 240 | 2044-12 | 3118.85 | 11.14 | 3107.72 | 0.00 |
等额本金还款方式：
贷款总额：50.15万
还款月数：20年
首月还款：3886.63元
每月递减：7.49元
利息总额：21.65万
本息合计：71.8万
节省利息：30480.9元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-01 | 3886.63 | 1797.04 | 2089.58 | 499410.42 |
| 2 | 2025-02 | 3879.14 | 1789.55 | 2089.58 | 497320.83 |
| 3 | 2025-03 | 3871.65 | 1782.07 | 2089.58 | 495231.25 |
| 4 | 2025-04 | 3864.16 | 1774.58 | 2089.58 | 493141.67 |
| 5 | 2025-05 | 3856.67 | 1767.09 | 2089.58 | 491052.08 |
| 6 | 2025-06 | 3849.19 | 1759.60 | 2089.58 | 488962.50 |
| 7 | 2025-07 | 3841.70 | 1752.12 | 2089.58 | 486872.92 |
| 8 | 2025-08 | 3834.21 | 1744.63 | 2089.58 | 484783.33 |
| 9 | 2025-09 | 3826.72 | 1737.14 | 2089.58 | 482693.75 |
| 10 | 2025-10 | 3819.24 | 1729.65 | 2089.58 | 480604.17 |
| 11 | 2025-11 | 3811.75 | 1722.16 | 2089.58 | 478514.58 |
| 12 | 2025-12 | 3804.26 | 1714.68 | 2089.58 | 476425.00 |
| 13 | 2026-01 | 3796.77 | 1707.19 | 2089.58 | 474335.42 |
| 14 | 2026-02 | 3789.29 | 1699.70 | 2089.58 | 472245.83 |
| 15 | 2026-03 | 3781.80 | 1692.21 | 2089.58 | 470156.25 |
| 16 | 2026-04 | 3774.31 | 1684.73 | 2089.58 | 468066.67 |
| 17 | 2026-05 | 3766.82 | 1677.24 | 2089.58 | 465977.08 |
| 18 | 2026-06 | 3759.33 | 1669.75 | 2089.58 | 463887.50 |
| 19 | 2026-07 | 3751.85 | 1662.26 | 2089.58 | 461797.92 |
| 20 | 2026-08 | 3744.36 | 1654.78 | 2089.58 | 459708.33 |
| 21 | 2026-09 | 3736.87 | 1647.29 | 2089.58 | 457618.75 |
| 22 | 2026-10 | 3729.38 | 1639.80 | 2089.58 | 455529.17 |
| 23 | 2026-11 | 3721.90 | 1632.31 | 2089.58 | 453439.58 |
| 24 | 2026-12 | 3714.41 | 1624.83 | 2089.58 | 451350.00 |
| 25 | 2027-01 | 3706.92 | 1617.34 | 2089.58 | 449260.42 |
| 26 | 2027-02 | 3699.43 | 1609.85 | 2089.58 | 447170.83 |
| 27 | 2027-03 | 3691.95 | 1602.36 | 2089.58 | 445081.25 |
| 28 | 2027-04 | 3684.46 | 1594.87 | 2089.58 | 442991.67 |
| 29 | 2027-05 | 3676.97 | 1587.39 | 2089.58 | 440902.08 |
| 30 | 2027-06 | 3669.48 | 1579.90 | 2089.58 | 438812.50 |
| 31 | 2027-07 | 3661.99 | 1572.41 | 2089.58 | 436722.92 |
| 32 | 2027-08 | 3654.51 | 1564.92 | 2089.58 | 434633.33 |
| 33 | 2027-09 | 3647.02 | 1557.44 | 2089.58 | 432543.75 |
| 34 | 2027-10 | 3639.53 | 1549.95 | 2089.58 | 430454.17 |
| 35 | 2027-11 | 3632.04 | 1542.46 | 2089.58 | 428364.58 |
| 36 | 2027-12 | 3624.56 | 1534.97 | 2089.58 | 426275.00 |
| 37 | 2028-01 | 3617.07 | 1527.49 | 2089.58 | 424185.42 |
| 38 | 2028-02 | 3609.58 | 1520.00 | 2089.58 | 422095.83 |
| 39 | 2028-03 | 3602.09 | 1512.51 | 2089.58 | 420006.25 |
| 40 | 2028-04 | 3594.61 | 1505.02 | 2089.58 | 417916.67 |
| 41 | 2028-05 | 3587.12 | 1497.53 | 2089.58 | 415827.08 |
| 42 | 2028-06 | 3579.63 | 1490.05 | 2089.58 | 413737.50 |
| 43 | 2028-07 | 3572.14 | 1482.56 | 2089.58 | 411647.92 |
| 44 | 2028-08 | 3564.66 | 1475.07 | 2089.58 | 409558.33 |
| 45 | 2028-09 | 3557.17 | 1467.58 | 2089.58 | 407468.75 |
| 46 | 2028-10 | 3549.68 | 1460.10 | 2089.58 | 405379.17 |
| 47 | 2028-11 | 3542.19 | 1452.61 | 2089.58 | 403289.58 |
| 48 | 2028-12 | 3534.70 | 1445.12 | 2089.58 | 401200.00 |
| 49 | 2029-01 | 3527.22 | 1437.63 | 2089.58 | 399110.42 |
| 50 | 2029-02 | 3519.73 | 1430.15 | 2089.58 | 397020.83 |
| 51 | 2029-03 | 3512.24 | 1422.66 | 2089.58 | 394931.25 |
| 52 | 2029-04 | 3504.75 | 1415.17 | 2089.58 | 392841.67 |
| 53 | 2029-05 | 3497.27 | 1407.68 | 2089.58 | 390752.08 |
| 54 | 2029-06 | 3489.78 | 1400.19 | 2089.58 | 388662.50 |
| 55 | 2029-07 | 3482.29 | 1392.71 | 2089.58 | 386572.92 |
| 56 | 2029-08 | 3474.80 | 1385.22 | 2089.58 | 384483.33 |
| 57 | 2029-09 | 3467.32 | 1377.73 | 2089.58 | 382393.75 |
| 58 | 2029-10 | 3459.83 | 1370.24 | 2089.58 | 380304.17 |
| 59 | 2029-11 | 3452.34 | 1362.76 | 2089.58 | 378214.58 |
| 60 | 2029-12 | 3444.85 | 1355.27 | 2089.58 | 376125.00 |
| 61 | 2030-01 | 3437.36 | 1347.78 | 2089.58 | 374035.42 |
| 62 | 2030-02 | 3429.88 | 1340.29 | 2089.58 | 371945.83 |
| 63 | 2030-03 | 3422.39 | 1332.81 | 2089.58 | 369856.25 |
| 64 | 2030-04 | 3414.90 | 1325.32 | 2089.58 | 367766.67 |
| 65 | 2030-05 | 3407.41 | 1317.83 | 2089.58 | 365677.08 |
| 66 | 2030-06 | 3399.93 | 1310.34 | 2089.58 | 363587.50 |
| 67 | 2030-07 | 3392.44 | 1302.86 | 2089.58 | 361497.92 |
| 68 | 2030-08 | 3384.95 | 1295.37 | 2089.58 | 359408.33 |
| 69 | 2030-09 | 3377.46 | 1287.88 | 2089.58 | 357318.75 |
| 70 | 2030-10 | 3369.98 | 1280.39 | 2089.58 | 355229.17 |
| 71 | 2030-11 | 3362.49 | 1272.90 | 2089.58 | 353139.58 |
| 72 | 2030-12 | 3355.00 | 1265.42 | 2089.58 | 351050.00 |
| 73 | 2031-01 | 3347.51 | 1257.93 | 2089.58 | 348960.42 |
| 74 | 2031-02 | 3340.02 | 1250.44 | 2089.58 | 346870.83 |
| 75 | 2031-03 | 3332.54 | 1242.95 | 2089.58 | 344781.25 |
| 76 | 2031-04 | 3325.05 | 1235.47 | 2089.58 | 342691.67 |
| 77 | 2031-05 | 3317.56 | 1227.98 | 2089.58 | 340602.08 |
| 78 | 2031-06 | 3310.07 | 1220.49 | 2089.58 | 338512.50 |
| 79 | 2031-07 | 3302.59 | 1213.00 | 2089.58 | 336422.92 |
| 80 | 2031-08 | 3295.10 | 1205.52 | 2089.58 | 334333.33 |
| 81 | 2031-09 | 3287.61 | 1198.03 | 2089.58 | 332243.75 |
| 82 | 2031-10 | 3280.12 | 1190.54 | 2089.58 | 330154.17 |
| 83 | 2031-11 | 3272.64 | 1183.05 | 2089.58 | 328064.58 |
| 84 | 2031-12 | 3265.15 | 1175.56 | 2089.58 | 325975.00 |
| 85 | 2032-01 | 3257.66 | 1168.08 | 2089.58 | 323885.42 |
| 86 | 2032-02 | 3250.17 | 1160.59 | 2089.58 | 321795.83 |
| 87 | 2032-03 | 3242.69 | 1153.10 | 2089.58 | 319706.25 |
| 88 | 2032-04 | 3235.20 | 1145.61 | 2089.58 | 317616.67 |
| 89 | 2032-05 | 3227.71 | 1138.13 | 2089.58 | 315527.08 |
| 90 | 2032-06 | 3220.22 | 1130.64 | 2089.58 | 313437.50 |
| 91 | 2032-07 | 3212.73 | 1123.15 | 2089.58 | 311347.92 |
| 92 | 2032-08 | 3205.25 | 1115.66 | 2089.58 | 309258.33 |
| 93 | 2032-09 | 3197.76 | 1108.18 | 2089.58 | 307168.75 |
| 94 | 2032-10 | 3190.27 | 1100.69 | 2089.58 | 305079.17 |
| 95 | 2032-11 | 3182.78 | 1093.20 | 2089.58 | 302989.58 |
| 96 | 2032-12 | 3175.30 | 1085.71 | 2089.58 | 300900.00 |
| 97 | 2033-01 | 3167.81 | 1078.22 | 2089.58 | 298810.42 |
| 98 | 2033-02 | 3160.32 | 1070.74 | 2089.58 | 296720.83 |
| 99 | 2033-03 | 3152.83 | 1063.25 | 2089.58 | 294631.25 |
| 100 | 2033-04 | 3145.35 | 1055.76 | 2089.58 | 292541.67 |
| 101 | 2033-05 | 3137.86 | 1048.27 | 2089.58 | 290452.08 |
| 102 | 2033-06 | 3130.37 | 1040.79 | 2089.58 | 288362.50 |
| 103 | 2033-07 | 3122.88 | 1033.30 | 2089.58 | 286272.92 |
| 104 | 2033-08 | 3115.39 | 1025.81 | 2089.58 | 284183.33 |
| 105 | 2033-09 | 3107.91 | 1018.32 | 2089.58 | 282093.75 |
| 106 | 2033-10 | 3100.42 | 1010.84 | 2089.58 | 280004.17 |
| 107 | 2033-11 | 3092.93 | 1003.35 | 2089.58 | 277914.58 |
| 108 | 2033-12 | 3085.44 | 995.86 | 2089.58 | 275825.00 |
| 109 | 2034-01 | 3077.96 | 988.37 | 2089.58 | 273735.42 |
| 110 | 2034-02 | 3070.47 | 980.89 | 2089.58 | 271645.83 |
| 111 | 2034-03 | 3062.98 | 973.40 | 2089.58 | 269556.25 |
| 112 | 2034-04 | 3055.49 | 965.91 | 2089.58 | 267466.67 |
| 113 | 2034-05 | 3048.01 | 958.42 | 2089.58 | 265377.08 |
| 114 | 2034-06 | 3040.52 | 950.93 | 2089.58 | 263287.50 |
| 115 | 2034-07 | 3033.03 | 943.45 | 2089.58 | 261197.92 |
| 116 | 2034-08 | 3025.54 | 935.96 | 2089.58 | 259108.33 |
| 117 | 2034-09 | 3018.05 | 928.47 | 2089.58 | 257018.75 |
| 118 | 2034-10 | 3010.57 | 920.98 | 2089.58 | 254929.17 |
| 119 | 2034-11 | 3003.08 | 913.50 | 2089.58 | 252839.58 |
| 120 | 2034-12 | 2995.59 | 906.01 | 2089.58 | 250750.00 |
| 121 | 2035-01 | 2988.10 | 898.52 | 2089.58 | 248660.42 |
| 122 | 2035-02 | 2980.62 | 891.03 | 2089.58 | 246570.83 |
| 123 | 2035-03 | 2973.13 | 883.55 | 2089.58 | 244481.25 |
| 124 | 2035-04 | 2965.64 | 876.06 | 2089.58 | 242391.67 |
| 125 | 2035-05 | 2958.15 | 868.57 | 2089.58 | 240302.08 |
| 126 | 2035-06 | 2950.67 | 861.08 | 2089.58 | 238212.50 |
| 127 | 2035-07 | 2943.18 | 853.59 | 2089.58 | 236122.92 |
| 128 | 2035-08 | 2935.69 | 846.11 | 2089.58 | 234033.33 |
| 129 | 2035-09 | 2928.20 | 838.62 | 2089.58 | 231943.75 |
| 130 | 2035-10 | 2920.72 | 831.13 | 2089.58 | 229854.17 |
| 131 | 2035-11 | 2913.23 | 823.64 | 2089.58 | 227764.58 |
| 132 | 2035-12 | 2905.74 | 816.16 | 2089.58 | 225675.00 |
| 133 | 2036-01 | 2898.25 | 808.67 | 2089.58 | 223585.42 |
| 134 | 2036-02 | 2890.76 | 801.18 | 2089.58 | 221495.83 |
| 135 | 2036-03 | 2883.28 | 793.69 | 2089.58 | 219406.25 |
| 136 | 2036-04 | 2875.79 | 786.21 | 2089.58 | 217316.67 |
| 137 | 2036-05 | 2868.30 | 778.72 | 2089.58 | 215227.08 |
| 138 | 2036-06 | 2860.81 | 771.23 | 2089.58 | 213137.50 |
| 139 | 2036-07 | 2853.33 | 763.74 | 2089.58 | 211047.92 |
| 140 | 2036-08 | 2845.84 | 756.26 | 2089.58 | 208958.33 |
| 141 | 2036-09 | 2838.35 | 748.77 | 2089.58 | 206868.75 |
| 142 | 2036-10 | 2830.86 | 741.28 | 2089.58 | 204779.17 |
| 143 | 2036-11 | 2823.38 | 733.79 | 2089.58 | 202689.58 |
| 144 | 2036-12 | 2815.89 | 726.30 | 2089.58 | 200600.00 |
| 145 | 2037-01 | 2808.40 | 718.82 | 2089.58 | 198510.42 |
| 146 | 2037-02 | 2800.91 | 711.33 | 2089.58 | 196420.83 |
| 147 | 2037-03 | 2793.42 | 703.84 | 2089.58 | 194331.25 |
| 148 | 2037-04 | 2785.94 | 696.35 | 2089.58 | 192241.67 |
| 149 | 2037-05 | 2778.45 | 688.87 | 2089.58 | 190152.08 |
| 150 | 2037-06 | 2770.96 | 681.38 | 2089.58 | 188062.50 |
| 151 | 2037-07 | 2763.47 | 673.89 | 2089.58 | 185972.92 |
| 152 | 2037-08 | 2755.99 | 666.40 | 2089.58 | 183883.33 |
| 153 | 2037-09 | 2748.50 | 658.92 | 2089.58 | 181793.75 |
| 154 | 2037-10 | 2741.01 | 651.43 | 2089.58 | 179704.17 |
| 155 | 2037-11 | 2733.52 | 643.94 | 2089.58 | 177614.58 |
| 156 | 2037-12 | 2726.04 | 636.45 | 2089.58 | 175525.00 |
| 157 | 2038-01 | 2718.55 | 628.96 | 2089.58 | 173435.42 |
| 158 | 2038-02 | 2711.06 | 621.48 | 2089.58 | 171345.83 |
| 159 | 2038-03 | 2703.57 | 613.99 | 2089.58 | 169256.25 |
| 160 | 2038-04 | 2696.08 | 606.50 | 2089.58 | 167166.67 |
| 161 | 2038-05 | 2688.60 | 599.01 | 2089.58 | 165077.08 |
| 162 | 2038-06 | 2681.11 | 591.53 | 2089.58 | 162987.50 |
| 163 | 2038-07 | 2673.62 | 584.04 | 2089.58 | 160897.92 |
| 164 | 2038-08 | 2666.13 | 576.55 | 2089.58 | 158808.33 |
| 165 | 2038-09 | 2658.65 | 569.06 | 2089.58 | 156718.75 |
| 166 | 2038-10 | 2651.16 | 561.58 | 2089.58 | 154629.17 |
| 167 | 2038-11 | 2643.67 | 554.09 | 2089.58 | 152539.58 |
| 168 | 2038-12 | 2636.18 | 546.60 | 2089.58 | 150450.00 |
| 169 | 2039-01 | 2628.70 | 539.11 | 2089.58 | 148360.42 |
| 170 | 2039-02 | 2621.21 | 531.62 | 2089.58 | 146270.83 |
| 171 | 2039-03 | 2613.72 | 524.14 | 2089.58 | 144181.25 |
| 172 | 2039-04 | 2606.23 | 516.65 | 2089.58 | 142091.67 |
| 173 | 2039-05 | 2598.75 | 509.16 | 2089.58 | 140002.08 |
| 174 | 2039-06 | 2591.26 | 501.67 | 2089.58 | 137912.50 |
| 175 | 2039-07 | 2583.77 | 494.19 | 2089.58 | 135822.92 |
| 176 | 2039-08 | 2576.28 | 486.70 | 2089.58 | 133733.33 |
| 177 | 2039-09 | 2568.79 | 479.21 | 2089.58 | 131643.75 |
| 178 | 2039-10 | 2561.31 | 471.72 | 2089.58 | 129554.17 |
| 179 | 2039-11 | 2553.82 | 464.24 | 2089.58 | 127464.58 |
| 180 | 2039-12 | 2546.33 | 456.75 | 2089.58 | 125375.00 |
| 181 | 2040-01 | 2538.84 | 449.26 | 2089.58 | 123285.42 |
| 182 | 2040-02 | 2531.36 | 441.77 | 2089.58 | 121195.83 |
| 183 | 2040-03 | 2523.87 | 434.29 | 2089.58 | 119106.25 |
| 184 | 2040-04 | 2516.38 | 426.80 | 2089.58 | 117016.67 |
| 185 | 2040-05 | 2508.89 | 419.31 | 2089.58 | 114927.08 |
| 186 | 2040-06 | 2501.41 | 411.82 | 2089.58 | 112837.50 |
| 187 | 2040-07 | 2493.92 | 404.33 | 2089.58 | 110747.92 |
| 188 | 2040-08 | 2486.43 | 396.85 | 2089.58 | 108658.33 |
| 189 | 2040-09 | 2478.94 | 389.36 | 2089.58 | 106568.75 |
| 190 | 2040-10 | 2471.45 | 381.87 | 2089.58 | 104479.17 |
| 191 | 2040-11 | 2463.97 | 374.38 | 2089.58 | 102389.58 |
| 192 | 2040-12 | 2456.48 | 366.90 | 2089.58 | 100300.00 |
| 193 | 2041-01 | 2448.99 | 359.41 | 2089.58 | 98210.42 |
| 194 | 2041-02 | 2441.50 | 351.92 | 2089.58 | 96120.83 |
| 195 | 2041-03 | 2434.02 | 344.43 | 2089.58 | 94031.25 |
| 196 | 2041-04 | 2426.53 | 336.95 | 2089.58 | 91941.67 |
| 197 | 2041-05 | 2419.04 | 329.46 | 2089.58 | 89852.08 |
| 198 | 2041-06 | 2411.55 | 321.97 | 2089.58 | 87762.50 |
| 199 | 2041-07 | 2404.07 | 314.48 | 2089.58 | 85672.92 |
| 200 | 2041-08 | 2396.58 | 306.99 | 2089.58 | 83583.33 |
| 201 | 2041-09 | 2389.09 | 299.51 | 2089.58 | 81493.75 |
| 202 | 2041-10 | 2381.60 | 292.02 | 2089.58 | 79404.17 |
| 203 | 2041-11 | 2374.11 | 284.53 | 2089.58 | 77314.58 |
| 204 | 2041-12 | 2366.63 | 277.04 | 2089.58 | 75225.00 |
| 205 | 2042-01 | 2359.14 | 269.56 | 2089.58 | 73135.42 |
| 206 | 2042-02 | 2351.65 | 262.07 | 2089.58 | 71045.83 |
| 207 | 2042-03 | 2344.16 | 254.58 | 2089.58 | 68956.25 |
| 208 | 2042-04 | 2336.68 | 247.09 | 2089.58 | 66866.67 |
| 209 | 2042-05 | 2329.19 | 239.61 | 2089.58 | 64777.08 |
| 210 | 2042-06 | 2321.70 | 232.12 | 2089.58 | 62687.50 |
| 211 | 2042-07 | 2314.21 | 224.63 | 2089.58 | 60597.92 |
| 212 | 2042-08 | 2306.73 | 217.14 | 2089.58 | 58508.33 |
| 213 | 2042-09 | 2299.24 | 209.65 | 2089.58 | 56418.75 |
| 214 | 2042-10 | 2291.75 | 202.17 | 2089.58 | 54329.17 |
| 215 | 2042-11 | 2284.26 | 194.68 | 2089.58 | 52239.58 |
| 216 | 2042-12 | 2276.78 | 187.19 | 2089.58 | 50150.00 |
| 217 | 2043-01 | 2269.29 | 179.70 | 2089.58 | 48060.42 |
| 218 | 2043-02 | 2261.80 | 172.22 | 2089.58 | 45970.83 |
| 219 | 2043-03 | 2254.31 | 164.73 | 2089.58 | 43881.25 |
| 220 | 2043-04 | 2246.82 | 157.24 | 2089.58 | 41791.67 |
| 221 | 2043-05 | 2239.34 | 149.75 | 2089.58 | 39702.08 |
| 222 | 2043-06 | 2231.85 | 142.27 | 2089.58 | 37612.50 |
| 223 | 2043-07 | 2224.36 | 134.78 | 2089.58 | 35522.92 |
| 224 | 2043-08 | 2216.87 | 127.29 | 2089.58 | 33433.33 |
| 225 | 2043-09 | 2209.39 | 119.80 | 2089.58 | 31343.75 |
| 226 | 2043-10 | 2201.90 | 112.32 | 2089.58 | 29254.17 |
| 227 | 2043-11 | 2194.41 | 104.83 | 2089.58 | 27164.58 |
| 228 | 2043-12 | 2186.92 | 97.34 | 2089.58 | 25075.00 |
| 229 | 2044-01 | 2179.44 | 89.85 | 2089.58 | 22985.42 |
| 230 | 2044-02 | 2171.95 | 82.36 | 2089.58 | 20895.83 |
| 231 | 2044-03 | 2164.46 | 74.88 | 2089.58 | 18806.25 |
| 232 | 2044-04 | 2156.97 | 67.39 | 2089.58 | 16716.67 |
| 233 | 2044-05 | 2149.48 | 59.90 | 2089.58 | 14627.08 |
| 234 | 2044-06 | 2142.00 | 52.41 | 2089.58 | 12537.50 |
| 235 | 2044-07 | 2134.51 | 44.93 | 2089.58 | 10447.92 |
| 236 | 2044-08 | 2127.02 | 37.44 | 2089.58 | 8358.33 |
| 237 | 2044-09 | 2119.53 | 29.95 | 2089.58 | 6268.75 |
| 238 | 2044-10 | 2112.05 | 22.46 | 2089.58 | 4179.17 |
| 239 | 2044-11 | 2104.56 | 14.98 | 2089.58 | 2089.58 |
| 240 | 2044-12 | 2097.07 | 7.49 | 2089.58 | 0.00 |