咸阳贷款47.6万（商业贷款）房贷，还款20年的等额本息和等额本金的还款方式明细。
等额本息还款方式：
贷款总额：47.6万
还款月数：20年
每月还款：2960.27元
利息总额：23.45万
本息合计：71.05万
| 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 | 2960.27 | 1705.67 | 1254.60 | 474745.40 |
| 2 | 2025-02 | 2960.27 | 1701.17 | 1259.10 | 473486.31 |
| 3 | 2025-03 | 2960.27 | 1696.66 | 1263.61 | 472222.70 |
| 4 | 2025-04 | 2960.27 | 1692.13 | 1268.13 | 470954.56 |
| 5 | 2025-05 | 2960.27 | 1687.59 | 1272.68 | 469681.89 |
| 6 | 2025-06 | 2960.27 | 1683.03 | 1277.24 | 468404.65 |
| 7 | 2025-07 | 2960.27 | 1678.45 | 1281.82 | 467122.83 |
| 8 | 2025-08 | 2960.27 | 1673.86 | 1286.41 | 465836.42 |
| 9 | 2025-09 | 2960.27 | 1669.25 | 1291.02 | 464545.40 |
| 10 | 2025-10 | 2960.27 | 1664.62 | 1295.65 | 463249.76 |
| 11 | 2025-11 | 2960.27 | 1659.98 | 1300.29 | 461949.47 |
| 12 | 2025-12 | 2960.27 | 1655.32 | 1304.95 | 460644.52 |
| 13 | 2026-01 | 2960.27 | 1650.64 | 1309.62 | 459334.90 |
| 14 | 2026-02 | 2960.27 | 1645.95 | 1314.32 | 458020.58 |
| 15 | 2026-03 | 2960.27 | 1641.24 | 1319.03 | 456701.56 |
| 16 | 2026-04 | 2960.27 | 1636.51 | 1323.75 | 455377.80 |
| 17 | 2026-05 | 2960.27 | 1631.77 | 1328.50 | 454049.31 |
| 18 | 2026-06 | 2960.27 | 1627.01 | 1333.26 | 452716.05 |
| 19 | 2026-07 | 2960.27 | 1622.23 | 1338.03 | 451378.02 |
| 20 | 2026-08 | 2960.27 | 1617.44 | 1342.83 | 450035.19 |
| 21 | 2026-09 | 2960.27 | 1612.63 | 1347.64 | 448687.55 |
| 22 | 2026-10 | 2960.27 | 1607.80 | 1352.47 | 447335.08 |
| 23 | 2026-11 | 2960.27 | 1602.95 | 1357.32 | 445977.77 |
| 24 | 2026-12 | 2960.27 | 1598.09 | 1362.18 | 444615.59 |
| 25 | 2027-01 | 2960.27 | 1593.21 | 1367.06 | 443248.53 |
| 26 | 2027-02 | 2960.27 | 1588.31 | 1371.96 | 441876.57 |
| 27 | 2027-03 | 2960.27 | 1583.39 | 1376.88 | 440499.69 |
| 28 | 2027-04 | 2960.27 | 1578.46 | 1381.81 | 439117.89 |
| 29 | 2027-05 | 2960.27 | 1573.51 | 1386.76 | 437731.12 |
| 30 | 2027-06 | 2960.27 | 1568.54 | 1391.73 | 436339.40 |
| 31 | 2027-07 | 2960.27 | 1563.55 | 1396.72 | 434942.68 |
| 32 | 2027-08 | 2960.27 | 1558.54 | 1401.72 | 433540.96 |
| 33 | 2027-09 | 2960.27 | 1553.52 | 1406.74 | 432134.21 |
| 34 | 2027-10 | 2960.27 | 1548.48 | 1411.79 | 430722.43 |
| 35 | 2027-11 | 2960.27 | 1543.42 | 1416.84 | 429305.58 |
| 36 | 2027-12 | 2960.27 | 1538.35 | 1421.92 | 427883.66 |
| 37 | 2028-01 | 2960.27 | 1533.25 | 1427.02 | 426456.65 |
| 38 | 2028-02 | 2960.27 | 1528.14 | 1432.13 | 425024.52 |
| 39 | 2028-03 | 2960.27 | 1523.00 | 1437.26 | 423587.26 |
| 40 | 2028-04 | 2960.27 | 1517.85 | 1442.41 | 422144.84 |
| 41 | 2028-05 | 2960.27 | 1512.69 | 1447.58 | 420697.26 |
| 42 | 2028-06 | 2960.27 | 1507.50 | 1452.77 | 419244.50 |
| 43 | 2028-07 | 2960.27 | 1502.29 | 1457.97 | 417786.52 |
| 44 | 2028-08 | 2960.27 | 1497.07 | 1463.20 | 416323.32 |
| 45 | 2028-09 | 2960.27 | 1491.83 | 1468.44 | 414854.88 |
| 46 | 2028-10 | 2960.27 | 1486.56 | 1473.70 | 413381.18 |
| 47 | 2028-11 | 2960.27 | 1481.28 | 1478.98 | 411902.20 |
| 48 | 2028-12 | 2960.27 | 1475.98 | 1484.28 | 410417.91 |
| 49 | 2029-01 | 2960.27 | 1470.66 | 1489.60 | 408928.31 |
| 50 | 2029-02 | 2960.27 | 1465.33 | 1494.94 | 407433.37 |
| 51 | 2029-03 | 2960.27 | 1459.97 | 1500.30 | 405933.08 |
| 52 | 2029-04 | 2960.27 | 1454.59 | 1505.67 | 404427.40 |
| 53 | 2029-05 | 2960.27 | 1449.20 | 1511.07 | 402916.34 |
| 54 | 2029-06 | 2960.27 | 1443.78 | 1516.48 | 401399.85 |
| 55 | 2029-07 | 2960.27 | 1438.35 | 1521.92 | 399877.94 |
| 56 | 2029-08 | 2960.27 | 1432.90 | 1527.37 | 398350.57 |
| 57 | 2029-09 | 2960.27 | 1427.42 | 1532.84 | 396817.72 |
| 58 | 2029-10 | 2960.27 | 1421.93 | 1538.34 | 395279.39 |
| 59 | 2029-11 | 2960.27 | 1416.42 | 1543.85 | 393735.54 |
| 60 | 2029-12 | 2960.27 | 1410.89 | 1549.38 | 392186.16 |
| 61 | 2030-01 | 2960.27 | 1405.33 | 1554.93 | 390631.23 |
| 62 | 2030-02 | 2960.27 | 1399.76 | 1560.50 | 389070.72 |
| 63 | 2030-03 | 2960.27 | 1394.17 | 1566.10 | 387504.63 |
| 64 | 2030-04 | 2960.27 | 1388.56 | 1571.71 | 385932.92 |
| 65 | 2030-05 | 2960.27 | 1382.93 | 1577.34 | 384355.58 |
| 66 | 2030-06 | 2960.27 | 1377.27 | 1582.99 | 382772.59 |
| 67 | 2030-07 | 2960.27 | 1371.60 | 1588.66 | 381183.92 |
| 68 | 2030-08 | 2960.27 | 1365.91 | 1594.36 | 379589.57 |
| 69 | 2030-09 | 2960.27 | 1360.20 | 1600.07 | 377989.50 |
| 70 | 2030-10 | 2960.27 | 1354.46 | 1605.80 | 376383.69 |
| 71 | 2030-11 | 2960.27 | 1348.71 | 1611.56 | 374772.13 |
| 72 | 2030-12 | 2960.27 | 1342.93 | 1617.33 | 373154.80 |
| 73 | 2031-01 | 2960.27 | 1337.14 | 1623.13 | 371531.67 |
| 74 | 2031-02 | 2960.27 | 1331.32 | 1628.94 | 369902.73 |
| 75 | 2031-03 | 2960.27 | 1325.48 | 1634.78 | 368267.95 |
| 76 | 2031-04 | 2960.27 | 1319.63 | 1640.64 | 366627.31 |
| 77 | 2031-05 | 2960.27 | 1313.75 | 1646.52 | 364980.79 |
| 78 | 2031-06 | 2960.27 | 1307.85 | 1652.42 | 363328.37 |
| 79 | 2031-07 | 2960.27 | 1301.93 | 1658.34 | 361670.03 |
| 80 | 2031-08 | 2960.27 | 1295.98 | 1664.28 | 360005.75 |
| 81 | 2031-09 | 2960.27 | 1290.02 | 1670.25 | 358335.51 |
| 82 | 2031-10 | 2960.27 | 1284.04 | 1676.23 | 356659.28 |
| 83 | 2031-11 | 2960.27 | 1278.03 | 1682.24 | 354977.04 |
| 84 | 2031-12 | 2960.27 | 1272.00 | 1688.27 | 353288.77 |
| 85 | 2032-01 | 2960.27 | 1265.95 | 1694.31 | 351594.46 |
| 86 | 2032-02 | 2960.27 | 1259.88 | 1700.39 | 349894.07 |
| 87 | 2032-03 | 2960.27 | 1253.79 | 1706.48 | 348187.59 |
| 88 | 2032-04 | 2960.27 | 1247.67 | 1712.59 | 346475.00 |
| 89 | 2032-05 | 2960.27 | 1241.54 | 1718.73 | 344756.27 |
| 90 | 2032-06 | 2960.27 | 1235.38 | 1724.89 | 343031.38 |
| 91 | 2032-07 | 2960.27 | 1229.20 | 1731.07 | 341300.31 |
| 92 | 2032-08 | 2960.27 | 1222.99 | 1737.27 | 339563.04 |
| 93 | 2032-09 | 2960.27 | 1216.77 | 1743.50 | 337819.54 |
| 94 | 2032-10 | 2960.27 | 1210.52 | 1749.75 | 336069.79 |
| 95 | 2032-11 | 2960.27 | 1204.25 | 1756.02 | 334313.78 |
| 96 | 2032-12 | 2960.27 | 1197.96 | 1762.31 | 332551.47 |
| 97 | 2033-01 | 2960.27 | 1191.64 | 1768.62 | 330782.84 |
| 98 | 2033-02 | 2960.27 | 1185.31 | 1774.96 | 329007.88 |
| 99 | 2033-03 | 2960.27 | 1178.94 | 1781.32 | 327226.56 |
| 100 | 2033-04 | 2960.27 | 1172.56 | 1787.70 | 325438.86 |
| 101 | 2033-05 | 2960.27 | 1166.16 | 1794.11 | 323644.75 |
| 102 | 2033-06 | 2960.27 | 1159.73 | 1800.54 | 321844.21 |
| 103 | 2033-07 | 2960.27 | 1153.28 | 1806.99 | 320037.22 |
| 104 | 2033-08 | 2960.27 | 1146.80 | 1813.47 | 318223.75 |
| 105 | 2033-09 | 2960.27 | 1140.30 | 1819.96 | 316403.79 |
| 106 | 2033-10 | 2960.27 | 1133.78 | 1826.49 | 314577.30 |
| 107 | 2033-11 | 2960.27 | 1127.24 | 1833.03 | 312744.27 |
| 108 | 2033-12 | 2960.27 | 1120.67 | 1839.60 | 310904.67 |
| 109 | 2034-01 | 2960.27 | 1114.08 | 1846.19 | 309058.48 |
| 110 | 2034-02 | 2960.27 | 1107.46 | 1852.81 | 307205.67 |
| 111 | 2034-03 | 2960.27 | 1100.82 | 1859.45 | 305346.23 |
| 112 | 2034-04 | 2960.27 | 1094.16 | 1866.11 | 303480.12 |
| 113 | 2034-05 | 2960.27 | 1087.47 | 1872.80 | 301607.32 |
| 114 | 2034-06 | 2960.27 | 1080.76 | 1879.51 | 299727.82 |
| 115 | 2034-07 | 2960.27 | 1074.02 | 1886.24 | 297841.58 |
| 116 | 2034-08 | 2960.27 | 1067.27 | 1893.00 | 295948.58 |
| 117 | 2034-09 | 2960.27 | 1060.48 | 1899.78 | 294048.79 |
| 118 | 2034-10 | 2960.27 | 1053.67 | 1906.59 | 292142.20 |
| 119 | 2034-11 | 2960.27 | 1046.84 | 1913.42 | 290228.78 |
| 120 | 2034-12 | 2960.27 | 1039.99 | 1920.28 | 288308.50 |
| 121 | 2035-01 | 2960.27 | 1033.11 | 1927.16 | 286381.34 |
| 122 | 2035-02 | 2960.27 | 1026.20 | 1934.07 | 284447.27 |
| 123 | 2035-03 | 2960.27 | 1019.27 | 1941.00 | 282506.28 |
| 124 | 2035-04 | 2960.27 | 1012.31 | 1947.95 | 280558.32 |
| 125 | 2035-05 | 2960.27 | 1005.33 | 1954.93 | 278603.39 |
| 126 | 2035-06 | 2960.27 | 998.33 | 1961.94 | 276641.45 |
| 127 | 2035-07 | 2960.27 | 991.30 | 1968.97 | 274672.49 |
| 128 | 2035-08 | 2960.27 | 984.24 | 1976.02 | 272696.46 |
| 129 | 2035-09 | 2960.27 | 977.16 | 1983.10 | 270713.36 |
| 130 | 2035-10 | 2960.27 | 970.06 | 1990.21 | 268723.15 |
| 131 | 2035-11 | 2960.27 | 962.92 | 1997.34 | 266725.81 |
| 132 | 2035-12 | 2960.27 | 955.77 | 2004.50 | 264721.31 |
| 133 | 2036-01 | 2960.27 | 948.58 | 2011.68 | 262709.63 |
| 134 | 2036-02 | 2960.27 | 941.38 | 2018.89 | 260690.74 |
| 135 | 2036-03 | 2960.27 | 934.14 | 2026.12 | 258664.61 |
| 136 | 2036-04 | 2960.27 | 926.88 | 2033.38 | 256631.23 |
| 137 | 2036-05 | 2960.27 | 919.60 | 2040.67 | 254590.56 |
| 138 | 2036-06 | 2960.27 | 912.28 | 2047.98 | 252542.58 |
| 139 | 2036-07 | 2960.27 | 904.94 | 2055.32 | 250487.25 |
| 140 | 2036-08 | 2960.27 | 897.58 | 2062.69 | 248424.57 |
| 141 | 2036-09 | 2960.27 | 890.19 | 2070.08 | 246354.49 |
| 142 | 2036-10 | 2960.27 | 882.77 | 2077.50 | 244276.99 |
| 143 | 2036-11 | 2960.27 | 875.33 | 2084.94 | 242192.05 |
| 144 | 2036-12 | 2960.27 | 867.85 | 2092.41 | 240099.64 |
| 145 | 2037-01 | 2960.27 | 860.36 | 2099.91 | 237999.73 |
| 146 | 2037-02 | 2960.27 | 852.83 | 2107.43 | 235892.30 |
| 147 | 2037-03 | 2960.27 | 845.28 | 2114.99 | 233777.31 |
| 148 | 2037-04 | 2960.27 | 837.70 | 2122.56 | 231654.75 |
| 149 | 2037-05 | 2960.27 | 830.10 | 2130.17 | 229524.58 |
| 150 | 2037-06 | 2960.27 | 822.46 | 2137.80 | 227386.78 |
| 151 | 2037-07 | 2960.27 | 814.80 | 2145.46 | 225241.31 |
| 152 | 2037-08 | 2960.27 | 807.11 | 2153.15 | 223088.16 |
| 153 | 2037-09 | 2960.27 | 799.40 | 2160.87 | 220927.30 |
| 154 | 2037-10 | 2960.27 | 791.66 | 2168.61 | 218758.69 |
| 155 | 2037-11 | 2960.27 | 783.89 | 2176.38 | 216582.30 |
| 156 | 2037-12 | 2960.27 | 776.09 | 2184.18 | 214398.13 |
| 157 | 2038-01 | 2960.27 | 768.26 | 2192.01 | 212206.12 |
| 158 | 2038-02 | 2960.27 | 760.41 | 2199.86 | 210006.26 |
| 159 | 2038-03 | 2960.27 | 752.52 | 2207.74 | 207798.51 |
| 160 | 2038-04 | 2960.27 | 744.61 | 2215.65 | 205582.86 |
| 161 | 2038-05 | 2960.27 | 736.67 | 2223.59 | 203359.27 |
| 162 | 2038-06 | 2960.27 | 728.70 | 2231.56 | 201127.70 |
| 163 | 2038-07 | 2960.27 | 720.71 | 2239.56 | 198888.15 |
| 164 | 2038-08 | 2960.27 | 712.68 | 2247.58 | 196640.56 |
| 165 | 2038-09 | 2960.27 | 704.63 | 2255.64 | 194384.92 |
| 166 | 2038-10 | 2960.27 | 696.55 | 2263.72 | 192121.20 |
| 167 | 2038-11 | 2960.27 | 688.43 | 2271.83 | 189849.37 |
| 168 | 2038-12 | 2960.27 | 680.29 | 2279.97 | 187569.40 |
| 169 | 2039-01 | 2960.27 | 672.12 | 2288.14 | 185281.26 |
| 170 | 2039-02 | 2960.27 | 663.92 | 2296.34 | 182984.92 |
| 171 | 2039-03 | 2960.27 | 655.70 | 2304.57 | 180680.35 |
| 172 | 2039-04 | 2960.27 | 647.44 | 2312.83 | 178367.52 |
| 173 | 2039-05 | 2960.27 | 639.15 | 2321.12 | 176046.40 |
| 174 | 2039-06 | 2960.27 | 630.83 | 2329.43 | 173716.97 |
| 175 | 2039-07 | 2960.27 | 622.49 | 2337.78 | 171379.19 |
| 176 | 2039-08 | 2960.27 | 614.11 | 2346.16 | 169033.03 |
| 177 | 2039-09 | 2960.27 | 605.70 | 2354.56 | 166678.47 |
| 178 | 2039-10 | 2960.27 | 597.26 | 2363.00 | 164315.47 |
| 179 | 2039-11 | 2960.27 | 588.80 | 2371.47 | 161944.00 |
| 180 | 2039-12 | 2960.27 | 580.30 | 2379.97 | 159564.03 |
| 181 | 2040-01 | 2960.27 | 571.77 | 2388.49 | 157175.54 |
| 182 | 2040-02 | 2960.27 | 563.21 | 2397.05 | 154778.48 |
| 183 | 2040-03 | 2960.27 | 554.62 | 2405.64 | 152372.84 |
| 184 | 2040-04 | 2960.27 | 546.00 | 2414.26 | 149958.58 |
| 185 | 2040-05 | 2960.27 | 537.35 | 2422.91 | 147535.66 |
| 186 | 2040-06 | 2960.27 | 528.67 | 2431.60 | 145104.06 |
| 187 | 2040-07 | 2960.27 | 519.96 | 2440.31 | 142663.75 |
| 188 | 2040-08 | 2960.27 | 511.21 | 2449.05 | 140214.70 |
| 189 | 2040-09 | 2960.27 | 502.44 | 2457.83 | 137756.87 |
| 190 | 2040-10 | 2960.27 | 493.63 | 2466.64 | 135290.23 |
| 191 | 2040-11 | 2960.27 | 484.79 | 2475.48 | 132814.76 |
| 192 | 2040-12 | 2960.27 | 475.92 | 2484.35 | 130330.41 |
| 193 | 2041-01 | 2960.27 | 467.02 | 2493.25 | 127837.16 |
| 194 | 2041-02 | 2960.27 | 458.08 | 2502.18 | 125334.98 |
| 195 | 2041-03 | 2960.27 | 449.12 | 2511.15 | 122823.83 |
| 196 | 2041-04 | 2960.27 | 440.12 | 2520.15 | 120303.68 |
| 197 | 2041-05 | 2960.27 | 431.09 | 2529.18 | 117774.50 |
| 198 | 2041-06 | 2960.27 | 422.03 | 2538.24 | 115236.26 |
| 199 | 2041-07 | 2960.27 | 412.93 | 2547.34 | 112688.93 |
| 200 | 2041-08 | 2960.27 | 403.80 | 2556.46 | 110132.46 |
| 201 | 2041-09 | 2960.27 | 394.64 | 2565.62 | 107566.84 |
| 202 | 2041-10 | 2960.27 | 385.45 | 2574.82 | 104992.02 |
| 203 | 2041-11 | 2960.27 | 376.22 | 2584.04 | 102407.98 |
| 204 | 2041-12 | 2960.27 | 366.96 | 2593.30 | 99814.67 |
| 205 | 2042-01 | 2960.27 | 357.67 | 2602.60 | 97212.07 |
| 206 | 2042-02 | 2960.27 | 348.34 | 2611.92 | 94600.15 |
| 207 | 2042-03 | 2960.27 | 338.98 | 2621.28 | 91978.87 |
| 208 | 2042-04 | 2960.27 | 329.59 | 2630.68 | 89348.19 |
| 209 | 2042-05 | 2960.27 | 320.16 | 2640.10 | 86708.09 |
| 210 | 2042-06 | 2960.27 | 310.70 | 2649.56 | 84058.53 |
| 211 | 2042-07 | 2960.27 | 301.21 | 2659.06 | 81399.47 |
| 212 | 2042-08 | 2960.27 | 291.68 | 2668.58 | 78730.89 |
| 213 | 2042-09 | 2960.27 | 282.12 | 2678.15 | 76052.74 |
| 214 | 2042-10 | 2960.27 | 272.52 | 2687.74 | 73365.00 |
| 215 | 2042-11 | 2960.27 | 262.89 | 2697.37 | 70667.62 |
| 216 | 2042-12 | 2960.27 | 253.23 | 2707.04 | 67960.58 |
| 217 | 2043-01 | 2960.27 | 243.53 | 2716.74 | 65243.84 |
| 218 | 2043-02 | 2960.27 | 233.79 | 2726.48 | 62517.37 |
| 219 | 2043-03 | 2960.27 | 224.02 | 2736.25 | 59781.12 |
| 220 | 2043-04 | 2960.27 | 214.22 | 2746.05 | 57035.07 |
| 221 | 2043-05 | 2960.27 | 204.38 | 2755.89 | 54279.18 |
| 222 | 2043-06 | 2960.27 | 194.50 | 2765.77 | 51513.42 |
| 223 | 2043-07 | 2960.27 | 184.59 | 2775.68 | 48737.74 |
| 224 | 2043-08 | 2960.27 | 174.64 | 2785.62 | 45952.12 |
| 225 | 2043-09 | 2960.27 | 164.66 | 2795.60 | 43156.51 |
| 226 | 2043-10 | 2960.27 | 154.64 | 2805.62 | 40350.89 |
| 227 | 2043-11 | 2960.27 | 144.59 | 2815.68 | 37535.22 |
| 228 | 2043-12 | 2960.27 | 134.50 | 2825.76 | 34709.45 |
| 229 | 2044-01 | 2960.27 | 124.38 | 2835.89 | 31873.56 |
| 230 | 2044-02 | 2960.27 | 114.21 | 2846.05 | 29027.51 |
| 231 | 2044-03 | 2960.27 | 104.02 | 2856.25 | 26171.26 |
| 232 | 2044-04 | 2960.27 | 93.78 | 2866.49 | 23304.77 |
| 233 | 2044-05 | 2960.27 | 83.51 | 2876.76 | 20428.01 |
| 234 | 2044-06 | 2960.27 | 73.20 | 2887.07 | 17540.95 |
| 235 | 2044-07 | 2960.27 | 62.86 | 2897.41 | 14643.54 |
| 236 | 2044-08 | 2960.27 | 52.47 | 2907.79 | 11735.74 |
| 237 | 2044-09 | 2960.27 | 42.05 | 2918.21 | 8817.53 |
| 238 | 2044-10 | 2960.27 | 31.60 | 2928.67 | 5888.86 |
| 239 | 2044-11 | 2960.27 | 21.10 | 2939.16 | 2949.70 |
| 240 | 2044-12 | 2960.27 | 10.57 | 2949.70 | 0.00 |
等额本金还款方式：
贷款总额：47.6万
还款月数：20年
首月还款：3689元
每月递减：7.11元
利息总额：20.55万
本息合计：68.15万
节省利息：28931.02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 | 3689.00 | 1705.67 | 1983.33 | 474016.67 |
| 2 | 2025-02 | 3681.89 | 1698.56 | 1983.33 | 472033.33 |
| 3 | 2025-03 | 3674.79 | 1691.45 | 1983.33 | 470050.00 |
| 4 | 2025-04 | 3667.68 | 1684.35 | 1983.33 | 468066.67 |
| 5 | 2025-05 | 3660.57 | 1677.24 | 1983.33 | 466083.33 |
| 6 | 2025-06 | 3653.47 | 1670.13 | 1983.33 | 464100.00 |
| 7 | 2025-07 | 3646.36 | 1663.02 | 1983.33 | 462116.67 |
| 8 | 2025-08 | 3639.25 | 1655.92 | 1983.33 | 460133.33 |
| 9 | 2025-09 | 3632.14 | 1648.81 | 1983.33 | 458150.00 |
| 10 | 2025-10 | 3625.04 | 1641.70 | 1983.33 | 456166.67 |
| 11 | 2025-11 | 3617.93 | 1634.60 | 1983.33 | 454183.33 |
| 12 | 2025-12 | 3610.82 | 1627.49 | 1983.33 | 452200.00 |
| 13 | 2026-01 | 3603.72 | 1620.38 | 1983.33 | 450216.67 |
| 14 | 2026-02 | 3596.61 | 1613.28 | 1983.33 | 448233.33 |
| 15 | 2026-03 | 3589.50 | 1606.17 | 1983.33 | 446250.00 |
| 16 | 2026-04 | 3582.40 | 1599.06 | 1983.33 | 444266.67 |
| 17 | 2026-05 | 3575.29 | 1591.96 | 1983.33 | 442283.33 |
| 18 | 2026-06 | 3568.18 | 1584.85 | 1983.33 | 440300.00 |
| 19 | 2026-07 | 3561.07 | 1577.74 | 1983.33 | 438316.67 |
| 20 | 2026-08 | 3553.97 | 1570.63 | 1983.33 | 436333.33 |
| 21 | 2026-09 | 3546.86 | 1563.53 | 1983.33 | 434350.00 |
| 22 | 2026-10 | 3539.75 | 1556.42 | 1983.33 | 432366.67 |
| 23 | 2026-11 | 3532.65 | 1549.31 | 1983.33 | 430383.33 |
| 24 | 2026-12 | 3525.54 | 1542.21 | 1983.33 | 428400.00 |
| 25 | 2027-01 | 3518.43 | 1535.10 | 1983.33 | 426416.67 |
| 26 | 2027-02 | 3511.33 | 1527.99 | 1983.33 | 424433.33 |
| 27 | 2027-03 | 3504.22 | 1520.89 | 1983.33 | 422450.00 |
| 28 | 2027-04 | 3497.11 | 1513.78 | 1983.33 | 420466.67 |
| 29 | 2027-05 | 3490.01 | 1506.67 | 1983.33 | 418483.33 |
| 30 | 2027-06 | 3482.90 | 1499.57 | 1983.33 | 416500.00 |
| 31 | 2027-07 | 3475.79 | 1492.46 | 1983.33 | 414516.67 |
| 32 | 2027-08 | 3468.68 | 1485.35 | 1983.33 | 412533.33 |
| 33 | 2027-09 | 3461.58 | 1478.24 | 1983.33 | 410550.00 |
| 34 | 2027-10 | 3454.47 | 1471.14 | 1983.33 | 408566.67 |
| 35 | 2027-11 | 3447.36 | 1464.03 | 1983.33 | 406583.33 |
| 36 | 2027-12 | 3440.26 | 1456.92 | 1983.33 | 404600.00 |
| 37 | 2028-01 | 3433.15 | 1449.82 | 1983.33 | 402616.67 |
| 38 | 2028-02 | 3426.04 | 1442.71 | 1983.33 | 400633.33 |
| 39 | 2028-03 | 3418.94 | 1435.60 | 1983.33 | 398650.00 |
| 40 | 2028-04 | 3411.83 | 1428.50 | 1983.33 | 396666.67 |
| 41 | 2028-05 | 3404.72 | 1421.39 | 1983.33 | 394683.33 |
| 42 | 2028-06 | 3397.62 | 1414.28 | 1983.33 | 392700.00 |
| 43 | 2028-07 | 3390.51 | 1407.17 | 1983.33 | 390716.67 |
| 44 | 2028-08 | 3383.40 | 1400.07 | 1983.33 | 388733.33 |
| 45 | 2028-09 | 3376.29 | 1392.96 | 1983.33 | 386750.00 |
| 46 | 2028-10 | 3369.19 | 1385.85 | 1983.33 | 384766.67 |
| 47 | 2028-11 | 3362.08 | 1378.75 | 1983.33 | 382783.33 |
| 48 | 2028-12 | 3354.97 | 1371.64 | 1983.33 | 380800.00 |
| 49 | 2029-01 | 3347.87 | 1364.53 | 1983.33 | 378816.67 |
| 50 | 2029-02 | 3340.76 | 1357.43 | 1983.33 | 376833.33 |
| 51 | 2029-03 | 3333.65 | 1350.32 | 1983.33 | 374850.00 |
| 52 | 2029-04 | 3326.55 | 1343.21 | 1983.33 | 372866.67 |
| 53 | 2029-05 | 3319.44 | 1336.11 | 1983.33 | 370883.33 |
| 54 | 2029-06 | 3312.33 | 1329.00 | 1983.33 | 368900.00 |
| 55 | 2029-07 | 3305.22 | 1321.89 | 1983.33 | 366916.67 |
| 56 | 2029-08 | 3298.12 | 1314.78 | 1983.33 | 364933.33 |
| 57 | 2029-09 | 3291.01 | 1307.68 | 1983.33 | 362950.00 |
| 58 | 2029-10 | 3283.90 | 1300.57 | 1983.33 | 360966.67 |
| 59 | 2029-11 | 3276.80 | 1293.46 | 1983.33 | 358983.33 |
| 60 | 2029-12 | 3269.69 | 1286.36 | 1983.33 | 357000.00 |
| 61 | 2030-01 | 3262.58 | 1279.25 | 1983.33 | 355016.67 |
| 62 | 2030-02 | 3255.48 | 1272.14 | 1983.33 | 353033.33 |
| 63 | 2030-03 | 3248.37 | 1265.04 | 1983.33 | 351050.00 |
| 64 | 2030-04 | 3241.26 | 1257.93 | 1983.33 | 349066.67 |
| 65 | 2030-05 | 3234.16 | 1250.82 | 1983.33 | 347083.33 |
| 66 | 2030-06 | 3227.05 | 1243.72 | 1983.33 | 345100.00 |
| 67 | 2030-07 | 3219.94 | 1236.61 | 1983.33 | 343116.67 |
| 68 | 2030-08 | 3212.83 | 1229.50 | 1983.33 | 341133.33 |
| 69 | 2030-09 | 3205.73 | 1222.39 | 1983.33 | 339150.00 |
| 70 | 2030-10 | 3198.62 | 1215.29 | 1983.33 | 337166.67 |
| 71 | 2030-11 | 3191.51 | 1208.18 | 1983.33 | 335183.33 |
| 72 | 2030-12 | 3184.41 | 1201.07 | 1983.33 | 333200.00 |
| 73 | 2031-01 | 3177.30 | 1193.97 | 1983.33 | 331216.67 |
| 74 | 2031-02 | 3170.19 | 1186.86 | 1983.33 | 329233.33 |
| 75 | 2031-03 | 3163.09 | 1179.75 | 1983.33 | 327250.00 |
| 76 | 2031-04 | 3155.98 | 1172.65 | 1983.33 | 325266.67 |
| 77 | 2031-05 | 3148.87 | 1165.54 | 1983.33 | 323283.33 |
| 78 | 2031-06 | 3141.77 | 1158.43 | 1983.33 | 321300.00 |
| 79 | 2031-07 | 3134.66 | 1151.32 | 1983.33 | 319316.67 |
| 80 | 2031-08 | 3127.55 | 1144.22 | 1983.33 | 317333.33 |
| 81 | 2031-09 | 3120.44 | 1137.11 | 1983.33 | 315350.00 |
| 82 | 2031-10 | 3113.34 | 1130.00 | 1983.33 | 313366.67 |
| 83 | 2031-11 | 3106.23 | 1122.90 | 1983.33 | 311383.33 |
| 84 | 2031-12 | 3099.12 | 1115.79 | 1983.33 | 309400.00 |
| 85 | 2032-01 | 3092.02 | 1108.68 | 1983.33 | 307416.67 |
| 86 | 2032-02 | 3084.91 | 1101.58 | 1983.33 | 305433.33 |
| 87 | 2032-03 | 3077.80 | 1094.47 | 1983.33 | 303450.00 |
| 88 | 2032-04 | 3070.70 | 1087.36 | 1983.33 | 301466.67 |
| 89 | 2032-05 | 3063.59 | 1080.26 | 1983.33 | 299483.33 |
| 90 | 2032-06 | 3056.48 | 1073.15 | 1983.33 | 297500.00 |
| 91 | 2032-07 | 3049.38 | 1066.04 | 1983.33 | 295516.67 |
| 92 | 2032-08 | 3042.27 | 1058.93 | 1983.33 | 293533.33 |
| 93 | 2032-09 | 3035.16 | 1051.83 | 1983.33 | 291550.00 |
| 94 | 2032-10 | 3028.05 | 1044.72 | 1983.33 | 289566.67 |
| 95 | 2032-11 | 3020.95 | 1037.61 | 1983.33 | 287583.33 |
| 96 | 2032-12 | 3013.84 | 1030.51 | 1983.33 | 285600.00 |
| 97 | 2033-01 | 3006.73 | 1023.40 | 1983.33 | 283616.67 |
| 98 | 2033-02 | 2999.63 | 1016.29 | 1983.33 | 281633.33 |
| 99 | 2033-03 | 2992.52 | 1009.19 | 1983.33 | 279650.00 |
| 100 | 2033-04 | 2985.41 | 1002.08 | 1983.33 | 277666.67 |
| 101 | 2033-05 | 2978.31 | 994.97 | 1983.33 | 275683.33 |
| 102 | 2033-06 | 2971.20 | 987.87 | 1983.33 | 273700.00 |
| 103 | 2033-07 | 2964.09 | 980.76 | 1983.33 | 271716.67 |
| 104 | 2033-08 | 2956.98 | 973.65 | 1983.33 | 269733.33 |
| 105 | 2033-09 | 2949.88 | 966.54 | 1983.33 | 267750.00 |
| 106 | 2033-10 | 2942.77 | 959.44 | 1983.33 | 265766.67 |
| 107 | 2033-11 | 2935.66 | 952.33 | 1983.33 | 263783.33 |
| 108 | 2033-12 | 2928.56 | 945.22 | 1983.33 | 261800.00 |
| 109 | 2034-01 | 2921.45 | 938.12 | 1983.33 | 259816.67 |
| 110 | 2034-02 | 2914.34 | 931.01 | 1983.33 | 257833.33 |
| 111 | 2034-03 | 2907.24 | 923.90 | 1983.33 | 255850.00 |
| 112 | 2034-04 | 2900.13 | 916.80 | 1983.33 | 253866.67 |
| 113 | 2034-05 | 2893.02 | 909.69 | 1983.33 | 251883.33 |
| 114 | 2034-06 | 2885.92 | 902.58 | 1983.33 | 249900.00 |
| 115 | 2034-07 | 2878.81 | 895.47 | 1983.33 | 247916.67 |
| 116 | 2034-08 | 2871.70 | 888.37 | 1983.33 | 245933.33 |
| 117 | 2034-09 | 2864.59 | 881.26 | 1983.33 | 243950.00 |
| 118 | 2034-10 | 2857.49 | 874.15 | 1983.33 | 241966.67 |
| 119 | 2034-11 | 2850.38 | 867.05 | 1983.33 | 239983.33 |
| 120 | 2034-12 | 2843.27 | 859.94 | 1983.33 | 238000.00 |
| 121 | 2035-01 | 2836.17 | 852.83 | 1983.33 | 236016.67 |
| 122 | 2035-02 | 2829.06 | 845.73 | 1983.33 | 234033.33 |
| 123 | 2035-03 | 2821.95 | 838.62 | 1983.33 | 232050.00 |
| 124 | 2035-04 | 2814.85 | 831.51 | 1983.33 | 230066.67 |
| 125 | 2035-05 | 2807.74 | 824.41 | 1983.33 | 228083.33 |
| 126 | 2035-06 | 2800.63 | 817.30 | 1983.33 | 226100.00 |
| 127 | 2035-07 | 2793.52 | 810.19 | 1983.33 | 224116.67 |
| 128 | 2035-08 | 2786.42 | 803.08 | 1983.33 | 222133.33 |
| 129 | 2035-09 | 2779.31 | 795.98 | 1983.33 | 220150.00 |
| 130 | 2035-10 | 2772.20 | 788.87 | 1983.33 | 218166.67 |
| 131 | 2035-11 | 2765.10 | 781.76 | 1983.33 | 216183.33 |
| 132 | 2035-12 | 2757.99 | 774.66 | 1983.33 | 214200.00 |
| 133 | 2036-01 | 2750.88 | 767.55 | 1983.33 | 212216.67 |
| 134 | 2036-02 | 2743.78 | 760.44 | 1983.33 | 210233.33 |
| 135 | 2036-03 | 2736.67 | 753.34 | 1983.33 | 208250.00 |
| 136 | 2036-04 | 2729.56 | 746.23 | 1983.33 | 206266.67 |
| 137 | 2036-05 | 2722.46 | 739.12 | 1983.33 | 204283.33 |
| 138 | 2036-06 | 2715.35 | 732.02 | 1983.33 | 202300.00 |
| 139 | 2036-07 | 2708.24 | 724.91 | 1983.33 | 200316.67 |
| 140 | 2036-08 | 2701.13 | 717.80 | 1983.33 | 198333.33 |
| 141 | 2036-09 | 2694.03 | 710.69 | 1983.33 | 196350.00 |
| 142 | 2036-10 | 2686.92 | 703.59 | 1983.33 | 194366.67 |
| 143 | 2036-11 | 2679.81 | 696.48 | 1983.33 | 192383.33 |
| 144 | 2036-12 | 2672.71 | 689.37 | 1983.33 | 190400.00 |
| 145 | 2037-01 | 2665.60 | 682.27 | 1983.33 | 188416.67 |
| 146 | 2037-02 | 2658.49 | 675.16 | 1983.33 | 186433.33 |
| 147 | 2037-03 | 2651.39 | 668.05 | 1983.33 | 184450.00 |
| 148 | 2037-04 | 2644.28 | 660.95 | 1983.33 | 182466.67 |
| 149 | 2037-05 | 2637.17 | 653.84 | 1983.33 | 180483.33 |
| 150 | 2037-06 | 2630.07 | 646.73 | 1983.33 | 178500.00 |
| 151 | 2037-07 | 2622.96 | 639.62 | 1983.33 | 176516.67 |
| 152 | 2037-08 | 2615.85 | 632.52 | 1983.33 | 174533.33 |
| 153 | 2037-09 | 2608.74 | 625.41 | 1983.33 | 172550.00 |
| 154 | 2037-10 | 2601.64 | 618.30 | 1983.33 | 170566.67 |
| 155 | 2037-11 | 2594.53 | 611.20 | 1983.33 | 168583.33 |
| 156 | 2037-12 | 2587.42 | 604.09 | 1983.33 | 166600.00 |
| 157 | 2038-01 | 2580.32 | 596.98 | 1983.33 | 164616.67 |
| 158 | 2038-02 | 2573.21 | 589.88 | 1983.33 | 162633.33 |
| 159 | 2038-03 | 2566.10 | 582.77 | 1983.33 | 160650.00 |
| 160 | 2038-04 | 2559.00 | 575.66 | 1983.33 | 158666.67 |
| 161 | 2038-05 | 2551.89 | 568.56 | 1983.33 | 156683.33 |
| 162 | 2038-06 | 2544.78 | 561.45 | 1983.33 | 154700.00 |
| 163 | 2038-07 | 2537.67 | 554.34 | 1983.33 | 152716.67 |
| 164 | 2038-08 | 2530.57 | 547.23 | 1983.33 | 150733.33 |
| 165 | 2038-09 | 2523.46 | 540.13 | 1983.33 | 148750.00 |
| 166 | 2038-10 | 2516.35 | 533.02 | 1983.33 | 146766.67 |
| 167 | 2038-11 | 2509.25 | 525.91 | 1983.33 | 144783.33 |
| 168 | 2038-12 | 2502.14 | 518.81 | 1983.33 | 142800.00 |
| 169 | 2039-01 | 2495.03 | 511.70 | 1983.33 | 140816.67 |
| 170 | 2039-02 | 2487.93 | 504.59 | 1983.33 | 138833.33 |
| 171 | 2039-03 | 2480.82 | 497.49 | 1983.33 | 136850.00 |
| 172 | 2039-04 | 2473.71 | 490.38 | 1983.33 | 134866.67 |
| 173 | 2039-05 | 2466.61 | 483.27 | 1983.33 | 132883.33 |
| 174 | 2039-06 | 2459.50 | 476.17 | 1983.33 | 130900.00 |
| 175 | 2039-07 | 2452.39 | 469.06 | 1983.33 | 128916.67 |
| 176 | 2039-08 | 2445.28 | 461.95 | 1983.33 | 126933.33 |
| 177 | 2039-09 | 2438.18 | 454.84 | 1983.33 | 124950.00 |
| 178 | 2039-10 | 2431.07 | 447.74 | 1983.33 | 122966.67 |
| 179 | 2039-11 | 2423.96 | 440.63 | 1983.33 | 120983.33 |
| 180 | 2039-12 | 2416.86 | 433.52 | 1983.33 | 119000.00 |
| 181 | 2040-01 | 2409.75 | 426.42 | 1983.33 | 117016.67 |
| 182 | 2040-02 | 2402.64 | 419.31 | 1983.33 | 115033.33 |
| 183 | 2040-03 | 2395.54 | 412.20 | 1983.33 | 113050.00 |
| 184 | 2040-04 | 2388.43 | 405.10 | 1983.33 | 111066.67 |
| 185 | 2040-05 | 2381.32 | 397.99 | 1983.33 | 109083.33 |
| 186 | 2040-06 | 2374.22 | 390.88 | 1983.33 | 107100.00 |
| 187 | 2040-07 | 2367.11 | 383.77 | 1983.33 | 105116.67 |
| 188 | 2040-08 | 2360.00 | 376.67 | 1983.33 | 103133.33 |
| 189 | 2040-09 | 2352.89 | 369.56 | 1983.33 | 101150.00 |
| 190 | 2040-10 | 2345.79 | 362.45 | 1983.33 | 99166.67 |
| 191 | 2040-11 | 2338.68 | 355.35 | 1983.33 | 97183.33 |
| 192 | 2040-12 | 2331.57 | 348.24 | 1983.33 | 95200.00 |
| 193 | 2041-01 | 2324.47 | 341.13 | 1983.33 | 93216.67 |
| 194 | 2041-02 | 2317.36 | 334.03 | 1983.33 | 91233.33 |
| 195 | 2041-03 | 2310.25 | 326.92 | 1983.33 | 89250.00 |
| 196 | 2041-04 | 2303.15 | 319.81 | 1983.33 | 87266.67 |
| 197 | 2041-05 | 2296.04 | 312.71 | 1983.33 | 85283.33 |
| 198 | 2041-06 | 2288.93 | 305.60 | 1983.33 | 83300.00 |
| 199 | 2041-07 | 2281.82 | 298.49 | 1983.33 | 81316.67 |
| 200 | 2041-08 | 2274.72 | 291.38 | 1983.33 | 79333.33 |
| 201 | 2041-09 | 2267.61 | 284.28 | 1983.33 | 77350.00 |
| 202 | 2041-10 | 2260.50 | 277.17 | 1983.33 | 75366.67 |
| 203 | 2041-11 | 2253.40 | 270.06 | 1983.33 | 73383.33 |
| 204 | 2041-12 | 2246.29 | 262.96 | 1983.33 | 71400.00 |
| 205 | 2042-01 | 2239.18 | 255.85 | 1983.33 | 69416.67 |
| 206 | 2042-02 | 2232.08 | 248.74 | 1983.33 | 67433.33 |
| 207 | 2042-03 | 2224.97 | 241.64 | 1983.33 | 65450.00 |
| 208 | 2042-04 | 2217.86 | 234.53 | 1983.33 | 63466.67 |
| 209 | 2042-05 | 2210.76 | 227.42 | 1983.33 | 61483.33 |
| 210 | 2042-06 | 2203.65 | 220.32 | 1983.33 | 59500.00 |
| 211 | 2042-07 | 2196.54 | 213.21 | 1983.33 | 57516.67 |
| 212 | 2042-08 | 2189.43 | 206.10 | 1983.33 | 55533.33 |
| 213 | 2042-09 | 2182.33 | 198.99 | 1983.33 | 53550.00 |
| 214 | 2042-10 | 2175.22 | 191.89 | 1983.33 | 51566.67 |
| 215 | 2042-11 | 2168.11 | 184.78 | 1983.33 | 49583.33 |
| 216 | 2042-12 | 2161.01 | 177.67 | 1983.33 | 47600.00 |
| 217 | 2043-01 | 2153.90 | 170.57 | 1983.33 | 45616.67 |
| 218 | 2043-02 | 2146.79 | 163.46 | 1983.33 | 43633.33 |
| 219 | 2043-03 | 2139.69 | 156.35 | 1983.33 | 41650.00 |
| 220 | 2043-04 | 2132.58 | 149.25 | 1983.33 | 39666.67 |
| 221 | 2043-05 | 2125.47 | 142.14 | 1983.33 | 37683.33 |
| 222 | 2043-06 | 2118.37 | 135.03 | 1983.33 | 35700.00 |
| 223 | 2043-07 | 2111.26 | 127.92 | 1983.33 | 33716.67 |
| 224 | 2043-08 | 2104.15 | 120.82 | 1983.33 | 31733.33 |
| 225 | 2043-09 | 2097.04 | 113.71 | 1983.33 | 29750.00 |
| 226 | 2043-10 | 2089.94 | 106.60 | 1983.33 | 27766.67 |
| 227 | 2043-11 | 2082.83 | 99.50 | 1983.33 | 25783.33 |
| 228 | 2043-12 | 2075.72 | 92.39 | 1983.33 | 23800.00 |
| 229 | 2044-01 | 2068.62 | 85.28 | 1983.33 | 21816.67 |
| 230 | 2044-02 | 2061.51 | 78.18 | 1983.33 | 19833.33 |
| 231 | 2044-03 | 2054.40 | 71.07 | 1983.33 | 17850.00 |
| 232 | 2044-04 | 2047.30 | 63.96 | 1983.33 | 15866.67 |
| 233 | 2044-05 | 2040.19 | 56.86 | 1983.33 | 13883.33 |
| 234 | 2044-06 | 2033.08 | 49.75 | 1983.33 | 11900.00 |
| 235 | 2044-07 | 2025.97 | 42.64 | 1983.33 | 9916.67 |
| 236 | 2044-08 | 2018.87 | 35.53 | 1983.33 | 7933.33 |
| 237 | 2044-09 | 2011.76 | 28.43 | 1983.33 | 5950.00 |
| 238 | 2044-10 | 2004.65 | 21.32 | 1983.33 | 3966.67 |
| 239 | 2044-11 | 1997.55 | 14.21 | 1983.33 | 1983.33 |
| 240 | 2044-12 | 1990.44 | 7.11 | 1983.33 | 0.00 |