中山贷款50.58万（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：50.58万
还款月数：20年
每月还款：3145.28元
利息总额：24.91万
本息合计：75.49万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-06 | 3145.28 | 1812.27 | 1333.01 | 504416.99 |
| 2 | 2025-07 | 3145.28 | 1807.49 | 1337.79 | 503079.20 |
| 3 | 2025-08 | 3145.28 | 1802.70 | 1342.58 | 501736.62 |
| 4 | 2025-09 | 3145.28 | 1797.89 | 1347.39 | 500389.22 |
| 5 | 2025-10 | 3145.28 | 1793.06 | 1352.22 | 499037.00 |
| 6 | 2025-11 | 3145.28 | 1788.22 | 1357.07 | 497679.94 |
| 7 | 2025-12 | 3145.28 | 1783.35 | 1361.93 | 496318.01 |
| 8 | 2026-01 | 3145.28 | 1778.47 | 1366.81 | 494951.20 |
| 9 | 2026-02 | 3145.28 | 1773.58 | 1371.71 | 493579.49 |
| 10 | 2026-03 | 3145.28 | 1768.66 | 1376.62 | 492202.87 |
| 11 | 2026-04 | 3145.28 | 1763.73 | 1381.56 | 490821.31 |
| 12 | 2026-05 | 3145.28 | 1758.78 | 1386.51 | 489434.80 |
| 13 | 2026-06 | 3145.28 | 1753.81 | 1391.47 | 488043.33 |
| 14 | 2026-07 | 3145.28 | 1748.82 | 1396.46 | 486646.87 |
| 15 | 2026-08 | 3145.28 | 1743.82 | 1401.46 | 485245.40 |
| 16 | 2026-09 | 3145.28 | 1738.80 | 1406.49 | 483838.92 |
| 17 | 2026-10 | 3145.28 | 1733.76 | 1411.53 | 482427.39 |
| 18 | 2026-11 | 3145.28 | 1728.70 | 1416.58 | 481010.81 |
| 19 | 2026-12 | 3145.28 | 1723.62 | 1421.66 | 479589.15 |
| 20 | 2027-01 | 3145.28 | 1718.53 | 1426.75 | 478162.39 |
| 21 | 2027-02 | 3145.28 | 1713.42 | 1431.87 | 476730.52 |
| 22 | 2027-03 | 3145.28 | 1708.28 | 1437.00 | 475293.53 |
| 23 | 2027-04 | 3145.28 | 1703.14 | 1442.15 | 473851.38 |
| 24 | 2027-05 | 3145.28 | 1697.97 | 1447.32 | 472404.06 |
| 25 | 2027-06 | 3145.28 | 1692.78 | 1452.50 | 470951.56 |
| 26 | 2027-07 | 3145.28 | 1687.58 | 1457.71 | 469493.85 |
| 27 | 2027-08 | 3145.28 | 1682.35 | 1462.93 | 468030.92 |
| 28 | 2027-09 | 3145.28 | 1677.11 | 1468.17 | 466562.75 |
| 29 | 2027-10 | 3145.28 | 1671.85 | 1473.43 | 465089.32 |
| 30 | 2027-11 | 3145.28 | 1666.57 | 1478.71 | 463610.61 |
| 31 | 2027-12 | 3145.28 | 1661.27 | 1484.01 | 462126.60 |
| 32 | 2028-01 | 3145.28 | 1655.95 | 1489.33 | 460637.27 |
| 33 | 2028-02 | 3145.28 | 1650.62 | 1494.67 | 459142.60 |
| 34 | 2028-03 | 3145.28 | 1645.26 | 1500.02 | 457642.58 |
| 35 | 2028-04 | 3145.28 | 1639.89 | 1505.40 | 456137.18 |
| 36 | 2028-05 | 3145.28 | 1634.49 | 1510.79 | 454626.39 |
| 37 | 2028-06 | 3145.28 | 1629.08 | 1516.20 | 453110.19 |
| 38 | 2028-07 | 3145.28 | 1623.64 | 1521.64 | 451588.55 |
| 39 | 2028-08 | 3145.28 | 1618.19 | 1527.09 | 450061.46 |
| 40 | 2028-09 | 3145.28 | 1612.72 | 1532.56 | 448528.90 |
| 41 | 2028-10 | 3145.28 | 1607.23 | 1538.05 | 446990.84 |
| 42 | 2028-11 | 3145.28 | 1601.72 | 1543.57 | 445447.28 |
| 43 | 2028-12 | 3145.28 | 1596.19 | 1549.10 | 443898.18 |
| 44 | 2029-01 | 3145.28 | 1590.64 | 1554.65 | 442343.53 |
| 45 | 2029-02 | 3145.28 | 1585.06 | 1560.22 | 440783.31 |
| 46 | 2029-03 | 3145.28 | 1579.47 | 1565.81 | 439217.51 |
| 47 | 2029-04 | 3145.28 | 1573.86 | 1571.42 | 437646.09 |
| 48 | 2029-05 | 3145.28 | 1568.23 | 1577.05 | 436069.03 |
| 49 | 2029-06 | 3145.28 | 1562.58 | 1582.70 | 434486.33 |
| 50 | 2029-07 | 3145.28 | 1556.91 | 1588.37 | 432897.96 |
| 51 | 2029-08 | 3145.28 | 1551.22 | 1594.06 | 431303.89 |
| 52 | 2029-09 | 3145.28 | 1545.51 | 1599.78 | 429704.12 |
| 53 | 2029-10 | 3145.28 | 1539.77 | 1605.51 | 428098.61 |
| 54 | 2029-11 | 3145.28 | 1534.02 | 1611.26 | 426487.34 |
| 55 | 2029-12 | 3145.28 | 1528.25 | 1617.04 | 424870.31 |
| 56 | 2030-01 | 3145.28 | 1522.45 | 1622.83 | 423247.48 |
| 57 | 2030-02 | 3145.28 | 1516.64 | 1628.65 | 421618.83 |
| 58 | 2030-03 | 3145.28 | 1510.80 | 1634.48 | 419984.35 |
| 59 | 2030-04 | 3145.28 | 1504.94 | 1640.34 | 418344.01 |
| 60 | 2030-05 | 3145.28 | 1499.07 | 1646.22 | 416697.79 |
| 61 | 2030-06 | 3145.28 | 1493.17 | 1652.12 | 415045.68 |
| 62 | 2030-07 | 3145.28 | 1487.25 | 1658.04 | 413387.64 |
| 63 | 2030-08 | 3145.28 | 1481.31 | 1663.98 | 411723.67 |
| 64 | 2030-09 | 3145.28 | 1475.34 | 1669.94 | 410053.73 |
| 65 | 2030-10 | 3145.28 | 1469.36 | 1675.92 | 408377.80 |
| 66 | 2030-11 | 3145.28 | 1463.35 | 1681.93 | 406695.87 |
| 67 | 2030-12 | 3145.28 | 1457.33 | 1687.96 | 405007.92 |
| 68 | 2031-01 | 3145.28 | 1451.28 | 1694.00 | 403313.91 |
| 69 | 2031-02 | 3145.28 | 1445.21 | 1700.07 | 401613.84 |
| 70 | 2031-03 | 3145.28 | 1439.12 | 1706.17 | 399907.67 |
| 71 | 2031-04 | 3145.28 | 1433.00 | 1712.28 | 398195.39 |
| 72 | 2031-05 | 3145.28 | 1426.87 | 1718.42 | 396476.98 |
| 73 | 2031-06 | 3145.28 | 1420.71 | 1724.57 | 394752.40 |
| 74 | 2031-07 | 3145.28 | 1414.53 | 1730.75 | 393021.65 |
| 75 | 2031-08 | 3145.28 | 1408.33 | 1736.96 | 391284.70 |
| 76 | 2031-09 | 3145.28 | 1402.10 | 1743.18 | 389541.52 |
| 77 | 2031-10 | 3145.28 | 1395.86 | 1749.43 | 387792.09 |
| 78 | 2031-11 | 3145.28 | 1389.59 | 1755.69 | 386036.40 |
| 79 | 2031-12 | 3145.28 | 1383.30 | 1761.99 | 384274.41 |
| 80 | 2032-01 | 3145.28 | 1376.98 | 1768.30 | 382506.11 |
| 81 | 2032-02 | 3145.28 | 1370.65 | 1774.64 | 380731.48 |
| 82 | 2032-03 | 3145.28 | 1364.29 | 1780.99 | 378950.48 |
| 83 | 2032-04 | 3145.28 | 1357.91 | 1787.38 | 377163.10 |
| 84 | 2032-05 | 3145.28 | 1351.50 | 1793.78 | 375369.32 |
| 85 | 2032-06 | 3145.28 | 1345.07 | 1800.21 | 373569.11 |
| 86 | 2032-07 | 3145.28 | 1338.62 | 1806.66 | 371762.45 |
| 87 | 2032-08 | 3145.28 | 1332.15 | 1813.13 | 369949.32 |
| 88 | 2032-09 | 3145.28 | 1325.65 | 1819.63 | 368129.69 |
| 89 | 2032-10 | 3145.28 | 1319.13 | 1826.15 | 366303.54 |
| 90 | 2032-11 | 3145.28 | 1312.59 | 1832.70 | 364470.84 |
| 91 | 2032-12 | 3145.28 | 1306.02 | 1839.26 | 362631.58 |
| 92 | 2033-01 | 3145.28 | 1299.43 | 1845.85 | 360785.73 |
| 93 | 2033-02 | 3145.28 | 1292.82 | 1852.47 | 358933.26 |
| 94 | 2033-03 | 3145.28 | 1286.18 | 1859.11 | 357074.15 |
| 95 | 2033-04 | 3145.28 | 1279.52 | 1865.77 | 355208.39 |
| 96 | 2033-05 | 3145.28 | 1272.83 | 1872.45 | 353335.93 |
| 97 | 2033-06 | 3145.28 | 1266.12 | 1879.16 | 351456.77 |
| 98 | 2033-07 | 3145.28 | 1259.39 | 1885.90 | 349570.88 |
| 99 | 2033-08 | 3145.28 | 1252.63 | 1892.65 | 347678.22 |
| 100 | 2033-09 | 3145.28 | 1245.85 | 1899.44 | 345778.79 |
| 101 | 2033-10 | 3145.28 | 1239.04 | 1906.24 | 343872.54 |
| 102 | 2033-11 | 3145.28 | 1232.21 | 1913.07 | 341959.47 |
| 103 | 2033-12 | 3145.28 | 1225.35 | 1919.93 | 340039.54 |
| 104 | 2034-01 | 3145.28 | 1218.48 | 1926.81 | 338112.74 |
| 105 | 2034-02 | 3145.28 | 1211.57 | 1933.71 | 336179.02 |
| 106 | 2034-03 | 3145.28 | 1204.64 | 1940.64 | 334238.38 |
| 107 | 2034-04 | 3145.28 | 1197.69 | 1947.60 | 332290.79 |
| 108 | 2034-05 | 3145.28 | 1190.71 | 1954.57 | 330336.21 |
| 109 | 2034-06 | 3145.28 | 1183.70 | 1961.58 | 328374.64 |
| 110 | 2034-07 | 3145.28 | 1176.68 | 1968.61 | 326406.03 |
| 111 | 2034-08 | 3145.28 | 1169.62 | 1975.66 | 324430.37 |
| 112 | 2034-09 | 3145.28 | 1162.54 | 1982.74 | 322447.63 |
| 113 | 2034-10 | 3145.28 | 1155.44 | 1989.85 | 320457.78 |
| 114 | 2034-11 | 3145.28 | 1148.31 | 1996.98 | 318460.81 |
| 115 | 2034-12 | 3145.28 | 1141.15 | 2004.13 | 316456.68 |
| 116 | 2035-01 | 3145.28 | 1133.97 | 2011.31 | 314445.36 |
| 117 | 2035-02 | 3145.28 | 1126.76 | 2018.52 | 312426.84 |
| 118 | 2035-03 | 3145.28 | 1119.53 | 2025.75 | 310401.09 |
| 119 | 2035-04 | 3145.28 | 1112.27 | 2033.01 | 308368.08 |
| 120 | 2035-05 | 3145.28 | 1104.99 | 2040.30 | 306327.78 |
| 121 | 2035-06 | 3145.28 | 1097.67 | 2047.61 | 304280.17 |
| 122 | 2035-07 | 3145.28 | 1090.34 | 2054.95 | 302225.23 |
| 123 | 2035-08 | 3145.28 | 1082.97 | 2062.31 | 300162.92 |
| 124 | 2035-09 | 3145.28 | 1075.58 | 2069.70 | 298093.22 |
| 125 | 2035-10 | 3145.28 | 1068.17 | 2077.12 | 296016.10 |
| 126 | 2035-11 | 3145.28 | 1060.72 | 2084.56 | 293931.54 |
| 127 | 2035-12 | 3145.28 | 1053.25 | 2092.03 | 291839.52 |
| 128 | 2036-01 | 3145.28 | 1045.76 | 2099.52 | 289739.99 |
| 129 | 2036-02 | 3145.28 | 1038.23 | 2107.05 | 287632.94 |
| 130 | 2036-03 | 3145.28 | 1030.68 | 2114.60 | 285518.35 |
| 131 | 2036-04 | 3145.28 | 1023.11 | 2122.18 | 283396.17 |
| 132 | 2036-05 | 3145.28 | 1015.50 | 2129.78 | 281266.39 |
| 133 | 2036-06 | 3145.28 | 1007.87 | 2137.41 | 279128.98 |
| 134 | 2036-07 | 3145.28 | 1000.21 | 2145.07 | 276983.91 |
| 135 | 2036-08 | 3145.28 | 992.53 | 2152.76 | 274831.15 |
| 136 | 2036-09 | 3145.28 | 984.81 | 2160.47 | 272670.68 |
| 137 | 2036-10 | 3145.28 | 977.07 | 2168.21 | 270502.47 |
| 138 | 2036-11 | 3145.28 | 969.30 | 2175.98 | 268326.49 |
| 139 | 2036-12 | 3145.28 | 961.50 | 2183.78 | 266142.71 |
| 140 | 2037-01 | 3145.28 | 953.68 | 2191.60 | 263951.10 |
| 141 | 2037-02 | 3145.28 | 945.82 | 2199.46 | 261751.64 |
| 142 | 2037-03 | 3145.28 | 937.94 | 2207.34 | 259544.31 |
| 143 | 2037-04 | 3145.28 | 930.03 | 2215.25 | 257329.06 |
| 144 | 2037-05 | 3145.28 | 922.10 | 2223.19 | 255105.87 |
| 145 | 2037-06 | 3145.28 | 914.13 | 2231.15 | 252874.72 |
| 146 | 2037-07 | 3145.28 | 906.13 | 2239.15 | 250635.57 |
| 147 | 2037-08 | 3145.28 | 898.11 | 2247.17 | 248388.40 |
| 148 | 2037-09 | 3145.28 | 890.06 | 2255.22 | 246133.17 |
| 149 | 2037-10 | 3145.28 | 881.98 | 2263.31 | 243869.87 |
| 150 | 2037-11 | 3145.28 | 873.87 | 2271.42 | 241598.45 |
| 151 | 2037-12 | 3145.28 | 865.73 | 2279.55 | 239318.90 |
| 152 | 2038-01 | 3145.28 | 857.56 | 2287.72 | 237031.17 |
| 153 | 2038-02 | 3145.28 | 849.36 | 2295.92 | 234735.25 |
| 154 | 2038-03 | 3145.28 | 841.13 | 2304.15 | 232431.10 |
| 155 | 2038-04 | 3145.28 | 832.88 | 2312.40 | 230118.70 |
| 156 | 2038-05 | 3145.28 | 824.59 | 2320.69 | 227798.01 |
| 157 | 2038-06 | 3145.28 | 816.28 | 2329.01 | 225469.00 |
| 158 | 2038-07 | 3145.28 | 807.93 | 2337.35 | 223131.65 |
| 159 | 2038-08 | 3145.28 | 799.56 | 2345.73 | 220785.92 |
| 160 | 2038-09 | 3145.28 | 791.15 | 2354.13 | 218431.79 |
| 161 | 2038-10 | 3145.28 | 782.71 | 2362.57 | 216069.22 |
| 162 | 2038-11 | 3145.28 | 774.25 | 2371.03 | 213698.19 |
| 163 | 2038-12 | 3145.28 | 765.75 | 2379.53 | 211318.65 |
| 164 | 2039-01 | 3145.28 | 757.23 | 2388.06 | 208930.60 |
| 165 | 2039-02 | 3145.28 | 748.67 | 2396.61 | 206533.98 |
| 166 | 2039-03 | 3145.28 | 740.08 | 2405.20 | 204128.78 |
| 167 | 2039-04 | 3145.28 | 731.46 | 2413.82 | 201714.96 |
| 168 | 2039-05 | 3145.28 | 722.81 | 2422.47 | 199292.49 |
| 169 | 2039-06 | 3145.28 | 714.13 | 2431.15 | 196861.34 |
| 170 | 2039-07 | 3145.28 | 705.42 | 2439.86 | 194421.47 |
| 171 | 2039-08 | 3145.28 | 696.68 | 2448.61 | 191972.87 |
| 172 | 2039-09 | 3145.28 | 687.90 | 2457.38 | 189515.49 |
| 173 | 2039-10 | 3145.28 | 679.10 | 2466.19 | 187049.30 |
| 174 | 2039-11 | 3145.28 | 670.26 | 2475.02 | 184574.28 |
| 175 | 2039-12 | 3145.28 | 661.39 | 2483.89 | 182090.39 |
| 176 | 2040-01 | 3145.28 | 652.49 | 2492.79 | 179597.60 |
| 177 | 2040-02 | 3145.28 | 643.56 | 2501.72 | 177095.87 |
| 178 | 2040-03 | 3145.28 | 634.59 | 2510.69 | 174585.18 |
| 179 | 2040-04 | 3145.28 | 625.60 | 2519.69 | 172065.50 |
| 180 | 2040-05 | 3145.28 | 616.57 | 2528.71 | 169536.78 |
| 181 | 2040-06 | 3145.28 | 607.51 | 2537.78 | 166999.01 |
| 182 | 2040-07 | 3145.28 | 598.41 | 2546.87 | 164452.14 |
| 183 | 2040-08 | 3145.28 | 589.29 | 2556.00 | 161896.14 |
| 184 | 2040-09 | 3145.28 | 580.13 | 2565.15 | 159330.99 |
| 185 | 2040-10 | 3145.28 | 570.94 | 2574.35 | 156756.64 |
| 186 | 2040-11 | 3145.28 | 561.71 | 2583.57 | 154173.07 |
| 187 | 2040-12 | 3145.28 | 552.45 | 2592.83 | 151580.24 |
| 188 | 2041-01 | 3145.28 | 543.16 | 2602.12 | 148978.12 |
| 189 | 2041-02 | 3145.28 | 533.84 | 2611.44 | 146366.67 |
| 190 | 2041-03 | 3145.28 | 524.48 | 2620.80 | 143745.87 |
| 191 | 2041-04 | 3145.28 | 515.09 | 2630.19 | 141115.68 |
| 192 | 2041-05 | 3145.28 | 505.66 | 2639.62 | 138476.06 |
| 193 | 2041-06 | 3145.28 | 496.21 | 2649.08 | 135826.98 |
| 194 | 2041-07 | 3145.28 | 486.71 | 2658.57 | 133168.41 |
| 195 | 2041-08 | 3145.28 | 477.19 | 2668.10 | 130500.32 |
| 196 | 2041-09 | 3145.28 | 467.63 | 2677.66 | 127822.66 |
| 197 | 2041-10 | 3145.28 | 458.03 | 2687.25 | 125135.41 |
| 198 | 2041-11 | 3145.28 | 448.40 | 2696.88 | 122438.53 |
| 199 | 2041-12 | 3145.28 | 438.74 | 2706.54 | 119731.99 |
| 200 | 2042-01 | 3145.28 | 429.04 | 2716.24 | 117015.74 |
| 201 | 2042-02 | 3145.28 | 419.31 | 2725.98 | 114289.77 |
| 202 | 2042-03 | 3145.28 | 409.54 | 2735.74 | 111554.02 |
| 203 | 2042-04 | 3145.28 | 399.74 | 2745.55 | 108808.47 |
| 204 | 2042-05 | 3145.28 | 389.90 | 2755.39 | 106053.09 |
| 205 | 2042-06 | 3145.28 | 380.02 | 2765.26 | 103287.83 |
| 206 | 2042-07 | 3145.28 | 370.11 | 2775.17 | 100512.66 |
| 207 | 2042-08 | 3145.28 | 360.17 | 2785.11 | 97727.55 |
| 208 | 2042-09 | 3145.28 | 350.19 | 2795.09 | 94932.46 |
| 209 | 2042-10 | 3145.28 | 340.17 | 2805.11 | 92127.35 |
| 210 | 2042-11 | 3145.28 | 330.12 | 2815.16 | 89312.19 |
| 211 | 2042-12 | 3145.28 | 320.04 | 2825.25 | 86486.94 |
| 212 | 2043-01 | 3145.28 | 309.91 | 2835.37 | 83651.57 |
| 213 | 2043-02 | 3145.28 | 299.75 | 2845.53 | 80806.04 |
| 214 | 2043-03 | 3145.28 | 289.55 | 2855.73 | 77950.31 |
| 215 | 2043-04 | 3145.28 | 279.32 | 2865.96 | 75084.35 |
| 216 | 2043-05 | 3145.28 | 269.05 | 2876.23 | 72208.12 |
| 217 | 2043-06 | 3145.28 | 258.75 | 2886.54 | 69321.58 |
| 218 | 2043-07 | 3145.28 | 248.40 | 2896.88 | 66424.70 |
| 219 | 2043-08 | 3145.28 | 238.02 | 2907.26 | 63517.44 |
| 220 | 2043-09 | 3145.28 | 227.60 | 2917.68 | 60599.76 |
| 221 | 2043-10 | 3145.28 | 217.15 | 2928.13 | 57671.63 |
| 222 | 2043-11 | 3145.28 | 206.66 | 2938.63 | 54733.00 |
| 223 | 2043-12 | 3145.28 | 196.13 | 2949.16 | 51783.85 |
| 224 | 2044-01 | 3145.28 | 185.56 | 2959.72 | 48824.12 |
| 225 | 2044-02 | 3145.28 | 174.95 | 2970.33 | 45853.79 |
| 226 | 2044-03 | 3145.28 | 164.31 | 2980.97 | 42872.82 |
| 227 | 2044-04 | 3145.28 | 153.63 | 2991.66 | 39881.17 |
| 228 | 2044-05 | 3145.28 | 142.91 | 3002.38 | 36878.79 |
| 229 | 2044-06 | 3145.28 | 132.15 | 3013.13 | 33865.66 |
| 230 | 2044-07 | 3145.28 | 121.35 | 3023.93 | 30841.73 |
| 231 | 2044-08 | 3145.28 | 110.52 | 3034.77 | 27806.96 |
| 232 | 2044-09 | 3145.28 | 99.64 | 3045.64 | 24761.32 |
| 233 | 2044-10 | 3145.28 | 88.73 | 3056.55 | 21704.76 |
| 234 | 2044-11 | 3145.28 | 77.78 | 3067.51 | 18637.26 |
| 235 | 2044-12 | 3145.28 | 66.78 | 3078.50 | 15558.76 |
| 236 | 2045-01 | 3145.28 | 55.75 | 3089.53 | 12469.23 |
| 237 | 2045-02 | 3145.28 | 44.68 | 3100.60 | 9368.63 |
| 238 | 2045-03 | 3145.28 | 33.57 | 3111.71 | 6256.91 |
| 239 | 2045-04 | 3145.28 | 22.42 | 3122.86 | 3134.05 |
| 240 | 2045-05 | 3145.28 | 11.23 | 3134.05 | 0.00 |
等额本金还款方式：
贷款总额：50.58万
还款月数：20年
首月还款：3919.56元
每月递减：7.55元
利息总额：21.84万
本息合计：72.41万
节省利息：30739.21元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-06 | 3919.56 | 1812.27 | 2107.29 | 503642.71 |
| 2 | 2025-07 | 3912.01 | 1804.72 | 2107.29 | 501535.42 |
| 3 | 2025-08 | 3904.46 | 1797.17 | 2107.29 | 499428.13 |
| 4 | 2025-09 | 3896.91 | 1789.62 | 2107.29 | 497320.83 |
| 5 | 2025-10 | 3889.36 | 1782.07 | 2107.29 | 495213.54 |
| 6 | 2025-11 | 3881.81 | 1774.52 | 2107.29 | 493106.25 |
| 7 | 2025-12 | 3874.26 | 1766.96 | 2107.29 | 490998.96 |
| 8 | 2026-01 | 3866.70 | 1759.41 | 2107.29 | 488891.67 |
| 9 | 2026-02 | 3859.15 | 1751.86 | 2107.29 | 486784.38 |
| 10 | 2026-03 | 3851.60 | 1744.31 | 2107.29 | 484677.08 |
| 11 | 2026-04 | 3844.05 | 1736.76 | 2107.29 | 482569.79 |
| 12 | 2026-05 | 3836.50 | 1729.21 | 2107.29 | 480462.50 |
| 13 | 2026-06 | 3828.95 | 1721.66 | 2107.29 | 478355.21 |
| 14 | 2026-07 | 3821.40 | 1714.11 | 2107.29 | 476247.92 |
| 15 | 2026-08 | 3813.85 | 1706.56 | 2107.29 | 474140.63 |
| 16 | 2026-09 | 3806.30 | 1699.00 | 2107.29 | 472033.33 |
| 17 | 2026-10 | 3798.74 | 1691.45 | 2107.29 | 469926.04 |
| 18 | 2026-11 | 3791.19 | 1683.90 | 2107.29 | 467818.75 |
| 19 | 2026-12 | 3783.64 | 1676.35 | 2107.29 | 465711.46 |
| 20 | 2027-01 | 3776.09 | 1668.80 | 2107.29 | 463604.17 |
| 21 | 2027-02 | 3768.54 | 1661.25 | 2107.29 | 461496.88 |
| 22 | 2027-03 | 3760.99 | 1653.70 | 2107.29 | 459389.58 |
| 23 | 2027-04 | 3753.44 | 1646.15 | 2107.29 | 457282.29 |
| 24 | 2027-05 | 3745.89 | 1638.59 | 2107.29 | 455175.00 |
| 25 | 2027-06 | 3738.34 | 1631.04 | 2107.29 | 453067.71 |
| 26 | 2027-07 | 3730.78 | 1623.49 | 2107.29 | 450960.42 |
| 27 | 2027-08 | 3723.23 | 1615.94 | 2107.29 | 448853.13 |
| 28 | 2027-09 | 3715.68 | 1608.39 | 2107.29 | 446745.83 |
| 29 | 2027-10 | 3708.13 | 1600.84 | 2107.29 | 444638.54 |
| 30 | 2027-11 | 3700.58 | 1593.29 | 2107.29 | 442531.25 |
| 31 | 2027-12 | 3693.03 | 1585.74 | 2107.29 | 440423.96 |
| 32 | 2028-01 | 3685.48 | 1578.19 | 2107.29 | 438316.67 |
| 33 | 2028-02 | 3677.93 | 1570.63 | 2107.29 | 436209.38 |
| 34 | 2028-03 | 3670.38 | 1563.08 | 2107.29 | 434102.08 |
| 35 | 2028-04 | 3662.82 | 1555.53 | 2107.29 | 431994.79 |
| 36 | 2028-05 | 3655.27 | 1547.98 | 2107.29 | 429887.50 |
| 37 | 2028-06 | 3647.72 | 1540.43 | 2107.29 | 427780.21 |
| 38 | 2028-07 | 3640.17 | 1532.88 | 2107.29 | 425672.92 |
| 39 | 2028-08 | 3632.62 | 1525.33 | 2107.29 | 423565.63 |
| 40 | 2028-09 | 3625.07 | 1517.78 | 2107.29 | 421458.33 |
| 41 | 2028-10 | 3617.52 | 1510.23 | 2107.29 | 419351.04 |
| 42 | 2028-11 | 3609.97 | 1502.67 | 2107.29 | 417243.75 |
| 43 | 2028-12 | 3602.42 | 1495.12 | 2107.29 | 415136.46 |
| 44 | 2029-01 | 3594.86 | 1487.57 | 2107.29 | 413029.17 |
| 45 | 2029-02 | 3587.31 | 1480.02 | 2107.29 | 410921.88 |
| 46 | 2029-03 | 3579.76 | 1472.47 | 2107.29 | 408814.58 |
| 47 | 2029-04 | 3572.21 | 1464.92 | 2107.29 | 406707.29 |
| 48 | 2029-05 | 3564.66 | 1457.37 | 2107.29 | 404600.00 |
| 49 | 2029-06 | 3557.11 | 1449.82 | 2107.29 | 402492.71 |
| 50 | 2029-07 | 3549.56 | 1442.27 | 2107.29 | 400385.42 |
| 51 | 2029-08 | 3542.01 | 1434.71 | 2107.29 | 398278.13 |
| 52 | 2029-09 | 3534.45 | 1427.16 | 2107.29 | 396170.83 |
| 53 | 2029-10 | 3526.90 | 1419.61 | 2107.29 | 394063.54 |
| 54 | 2029-11 | 3519.35 | 1412.06 | 2107.29 | 391956.25 |
| 55 | 2029-12 | 3511.80 | 1404.51 | 2107.29 | 389848.96 |
| 56 | 2030-01 | 3504.25 | 1396.96 | 2107.29 | 387741.67 |
| 57 | 2030-02 | 3496.70 | 1389.41 | 2107.29 | 385634.38 |
| 58 | 2030-03 | 3489.15 | 1381.86 | 2107.29 | 383527.08 |
| 59 | 2030-04 | 3481.60 | 1374.31 | 2107.29 | 381419.79 |
| 60 | 2030-05 | 3474.05 | 1366.75 | 2107.29 | 379312.50 |
| 61 | 2030-06 | 3466.49 | 1359.20 | 2107.29 | 377205.21 |
| 62 | 2030-07 | 3458.94 | 1351.65 | 2107.29 | 375097.92 |
| 63 | 2030-08 | 3451.39 | 1344.10 | 2107.29 | 372990.63 |
| 64 | 2030-09 | 3443.84 | 1336.55 | 2107.29 | 370883.33 |
| 65 | 2030-10 | 3436.29 | 1329.00 | 2107.29 | 368776.04 |
| 66 | 2030-11 | 3428.74 | 1321.45 | 2107.29 | 366668.75 |
| 67 | 2030-12 | 3421.19 | 1313.90 | 2107.29 | 364561.46 |
| 68 | 2031-01 | 3413.64 | 1306.35 | 2107.29 | 362454.17 |
| 69 | 2031-02 | 3406.09 | 1298.79 | 2107.29 | 360346.88 |
| 70 | 2031-03 | 3398.53 | 1291.24 | 2107.29 | 358239.58 |
| 71 | 2031-04 | 3390.98 | 1283.69 | 2107.29 | 356132.29 |
| 72 | 2031-05 | 3383.43 | 1276.14 | 2107.29 | 354025.00 |
| 73 | 2031-06 | 3375.88 | 1268.59 | 2107.29 | 351917.71 |
| 74 | 2031-07 | 3368.33 | 1261.04 | 2107.29 | 349810.42 |
| 75 | 2031-08 | 3360.78 | 1253.49 | 2107.29 | 347703.13 |
| 76 | 2031-09 | 3353.23 | 1245.94 | 2107.29 | 345595.83 |
| 77 | 2031-10 | 3345.68 | 1238.39 | 2107.29 | 343488.54 |
| 78 | 2031-11 | 3338.13 | 1230.83 | 2107.29 | 341381.25 |
| 79 | 2031-12 | 3330.57 | 1223.28 | 2107.29 | 339273.96 |
| 80 | 2032-01 | 3323.02 | 1215.73 | 2107.29 | 337166.67 |
| 81 | 2032-02 | 3315.47 | 1208.18 | 2107.29 | 335059.38 |
| 82 | 2032-03 | 3307.92 | 1200.63 | 2107.29 | 332952.08 |
| 83 | 2032-04 | 3300.37 | 1193.08 | 2107.29 | 330844.79 |
| 84 | 2032-05 | 3292.82 | 1185.53 | 2107.29 | 328737.50 |
| 85 | 2032-06 | 3285.27 | 1177.98 | 2107.29 | 326630.21 |
| 86 | 2032-07 | 3277.72 | 1170.42 | 2107.29 | 324522.92 |
| 87 | 2032-08 | 3270.17 | 1162.87 | 2107.29 | 322415.63 |
| 88 | 2032-09 | 3262.61 | 1155.32 | 2107.29 | 320308.33 |
| 89 | 2032-10 | 3255.06 | 1147.77 | 2107.29 | 318201.04 |
| 90 | 2032-11 | 3247.51 | 1140.22 | 2107.29 | 316093.75 |
| 91 | 2032-12 | 3239.96 | 1132.67 | 2107.29 | 313986.46 |
| 92 | 2033-01 | 3232.41 | 1125.12 | 2107.29 | 311879.17 |
| 93 | 2033-02 | 3224.86 | 1117.57 | 2107.29 | 309771.88 |
| 94 | 2033-03 | 3217.31 | 1110.02 | 2107.29 | 307664.58 |
| 95 | 2033-04 | 3209.76 | 1102.46 | 2107.29 | 305557.29 |
| 96 | 2033-05 | 3202.21 | 1094.91 | 2107.29 | 303450.00 |
| 97 | 2033-06 | 3194.65 | 1087.36 | 2107.29 | 301342.71 |
| 98 | 2033-07 | 3187.10 | 1079.81 | 2107.29 | 299235.42 |
| 99 | 2033-08 | 3179.55 | 1072.26 | 2107.29 | 297128.13 |
| 100 | 2033-09 | 3172.00 | 1064.71 | 2107.29 | 295020.83 |
| 101 | 2033-10 | 3164.45 | 1057.16 | 2107.29 | 292913.54 |
| 102 | 2033-11 | 3156.90 | 1049.61 | 2107.29 | 290806.25 |
| 103 | 2033-12 | 3149.35 | 1042.06 | 2107.29 | 288698.96 |
| 104 | 2034-01 | 3141.80 | 1034.50 | 2107.29 | 286591.67 |
| 105 | 2034-02 | 3134.25 | 1026.95 | 2107.29 | 284484.38 |
| 106 | 2034-03 | 3126.69 | 1019.40 | 2107.29 | 282377.08 |
| 107 | 2034-04 | 3119.14 | 1011.85 | 2107.29 | 280269.79 |
| 108 | 2034-05 | 3111.59 | 1004.30 | 2107.29 | 278162.50 |
| 109 | 2034-06 | 3104.04 | 996.75 | 2107.29 | 276055.21 |
| 110 | 2034-07 | 3096.49 | 989.20 | 2107.29 | 273947.92 |
| 111 | 2034-08 | 3088.94 | 981.65 | 2107.29 | 271840.63 |
| 112 | 2034-09 | 3081.39 | 974.10 | 2107.29 | 269733.33 |
| 113 | 2034-10 | 3073.84 | 966.54 | 2107.29 | 267626.04 |
| 114 | 2034-11 | 3066.28 | 958.99 | 2107.29 | 265518.75 |
| 115 | 2034-12 | 3058.73 | 951.44 | 2107.29 | 263411.46 |
| 116 | 2035-01 | 3051.18 | 943.89 | 2107.29 | 261304.17 |
| 117 | 2035-02 | 3043.63 | 936.34 | 2107.29 | 259196.88 |
| 118 | 2035-03 | 3036.08 | 928.79 | 2107.29 | 257089.58 |
| 119 | 2035-04 | 3028.53 | 921.24 | 2107.29 | 254982.29 |
| 120 | 2035-05 | 3020.98 | 913.69 | 2107.29 | 252875.00 |
| 121 | 2035-06 | 3013.43 | 906.14 | 2107.29 | 250767.71 |
| 122 | 2035-07 | 3005.88 | 898.58 | 2107.29 | 248660.42 |
| 123 | 2035-08 | 2998.32 | 891.03 | 2107.29 | 246553.13 |
| 124 | 2035-09 | 2990.77 | 883.48 | 2107.29 | 244445.83 |
| 125 | 2035-10 | 2983.22 | 875.93 | 2107.29 | 242338.54 |
| 126 | 2035-11 | 2975.67 | 868.38 | 2107.29 | 240231.25 |
| 127 | 2035-12 | 2968.12 | 860.83 | 2107.29 | 238123.96 |
| 128 | 2036-01 | 2960.57 | 853.28 | 2107.29 | 236016.67 |
| 129 | 2036-02 | 2953.02 | 845.73 | 2107.29 | 233909.38 |
| 130 | 2036-03 | 2945.47 | 838.18 | 2107.29 | 231802.08 |
| 131 | 2036-04 | 2937.92 | 830.62 | 2107.29 | 229694.79 |
| 132 | 2036-05 | 2930.36 | 823.07 | 2107.29 | 227587.50 |
| 133 | 2036-06 | 2922.81 | 815.52 | 2107.29 | 225480.21 |
| 134 | 2036-07 | 2915.26 | 807.97 | 2107.29 | 223372.92 |
| 135 | 2036-08 | 2907.71 | 800.42 | 2107.29 | 221265.63 |
| 136 | 2036-09 | 2900.16 | 792.87 | 2107.29 | 219158.33 |
| 137 | 2036-10 | 2892.61 | 785.32 | 2107.29 | 217051.04 |
| 138 | 2036-11 | 2885.06 | 777.77 | 2107.29 | 214943.75 |
| 139 | 2036-12 | 2877.51 | 770.22 | 2107.29 | 212836.46 |
| 140 | 2037-01 | 2869.96 | 762.66 | 2107.29 | 210729.17 |
| 141 | 2037-02 | 2862.40 | 755.11 | 2107.29 | 208621.88 |
| 142 | 2037-03 | 2854.85 | 747.56 | 2107.29 | 206514.58 |
| 143 | 2037-04 | 2847.30 | 740.01 | 2107.29 | 204407.29 |
| 144 | 2037-05 | 2839.75 | 732.46 | 2107.29 | 202300.00 |
| 145 | 2037-06 | 2832.20 | 724.91 | 2107.29 | 200192.71 |
| 146 | 2037-07 | 2824.65 | 717.36 | 2107.29 | 198085.42 |
| 147 | 2037-08 | 2817.10 | 709.81 | 2107.29 | 195978.13 |
| 148 | 2037-09 | 2809.55 | 702.25 | 2107.29 | 193870.83 |
| 149 | 2037-10 | 2802.00 | 694.70 | 2107.29 | 191763.54 |
| 150 | 2037-11 | 2794.44 | 687.15 | 2107.29 | 189656.25 |
| 151 | 2037-12 | 2786.89 | 679.60 | 2107.29 | 187548.96 |
| 152 | 2038-01 | 2779.34 | 672.05 | 2107.29 | 185441.67 |
| 153 | 2038-02 | 2771.79 | 664.50 | 2107.29 | 183334.38 |
| 154 | 2038-03 | 2764.24 | 656.95 | 2107.29 | 181227.08 |
| 155 | 2038-04 | 2756.69 | 649.40 | 2107.29 | 179119.79 |
| 156 | 2038-05 | 2749.14 | 641.85 | 2107.29 | 177012.50 |
| 157 | 2038-06 | 2741.59 | 634.29 | 2107.29 | 174905.21 |
| 158 | 2038-07 | 2734.04 | 626.74 | 2107.29 | 172797.92 |
| 159 | 2038-08 | 2726.48 | 619.19 | 2107.29 | 170690.63 |
| 160 | 2038-09 | 2718.93 | 611.64 | 2107.29 | 168583.33 |
| 161 | 2038-10 | 2711.38 | 604.09 | 2107.29 | 166476.04 |
| 162 | 2038-11 | 2703.83 | 596.54 | 2107.29 | 164368.75 |
| 163 | 2038-12 | 2696.28 | 588.99 | 2107.29 | 162261.46 |
| 164 | 2039-01 | 2688.73 | 581.44 | 2107.29 | 160154.17 |
| 165 | 2039-02 | 2681.18 | 573.89 | 2107.29 | 158046.88 |
| 166 | 2039-03 | 2673.63 | 566.33 | 2107.29 | 155939.58 |
| 167 | 2039-04 | 2666.08 | 558.78 | 2107.29 | 153832.29 |
| 168 | 2039-05 | 2658.52 | 551.23 | 2107.29 | 151725.00 |
| 169 | 2039-06 | 2650.97 | 543.68 | 2107.29 | 149617.71 |
| 170 | 2039-07 | 2643.42 | 536.13 | 2107.29 | 147510.42 |
| 171 | 2039-08 | 2635.87 | 528.58 | 2107.29 | 145403.13 |
| 172 | 2039-09 | 2628.32 | 521.03 | 2107.29 | 143295.83 |
| 173 | 2039-10 | 2620.77 | 513.48 | 2107.29 | 141188.54 |
| 174 | 2039-11 | 2613.22 | 505.93 | 2107.29 | 139081.25 |
| 175 | 2039-12 | 2605.67 | 498.37 | 2107.29 | 136973.96 |
| 176 | 2040-01 | 2598.12 | 490.82 | 2107.29 | 134866.67 |
| 177 | 2040-02 | 2590.56 | 483.27 | 2107.29 | 132759.38 |
| 178 | 2040-03 | 2583.01 | 475.72 | 2107.29 | 130652.08 |
| 179 | 2040-04 | 2575.46 | 468.17 | 2107.29 | 128544.79 |
| 180 | 2040-05 | 2567.91 | 460.62 | 2107.29 | 126437.50 |
| 181 | 2040-06 | 2560.36 | 453.07 | 2107.29 | 124330.21 |
| 182 | 2040-07 | 2552.81 | 445.52 | 2107.29 | 122222.92 |
| 183 | 2040-08 | 2545.26 | 437.97 | 2107.29 | 120115.63 |
| 184 | 2040-09 | 2537.71 | 430.41 | 2107.29 | 118008.33 |
| 185 | 2040-10 | 2530.15 | 422.86 | 2107.29 | 115901.04 |
| 186 | 2040-11 | 2522.60 | 415.31 | 2107.29 | 113793.75 |
| 187 | 2040-12 | 2515.05 | 407.76 | 2107.29 | 111686.46 |
| 188 | 2041-01 | 2507.50 | 400.21 | 2107.29 | 109579.17 |
| 189 | 2041-02 | 2499.95 | 392.66 | 2107.29 | 107471.88 |
| 190 | 2041-03 | 2492.40 | 385.11 | 2107.29 | 105364.58 |
| 191 | 2041-04 | 2484.85 | 377.56 | 2107.29 | 103257.29 |
| 192 | 2041-05 | 2477.30 | 370.01 | 2107.29 | 101150.00 |
| 193 | 2041-06 | 2469.75 | 362.45 | 2107.29 | 99042.71 |
| 194 | 2041-07 | 2462.19 | 354.90 | 2107.29 | 96935.42 |
| 195 | 2041-08 | 2454.64 | 347.35 | 2107.29 | 94828.13 |
| 196 | 2041-09 | 2447.09 | 339.80 | 2107.29 | 92720.83 |
| 197 | 2041-10 | 2439.54 | 332.25 | 2107.29 | 90613.54 |
| 198 | 2041-11 | 2431.99 | 324.70 | 2107.29 | 88506.25 |
| 199 | 2041-12 | 2424.44 | 317.15 | 2107.29 | 86398.96 |
| 200 | 2042-01 | 2416.89 | 309.60 | 2107.29 | 84291.67 |
| 201 | 2042-02 | 2409.34 | 302.05 | 2107.29 | 82184.38 |
| 202 | 2042-03 | 2401.79 | 294.49 | 2107.29 | 80077.08 |
| 203 | 2042-04 | 2394.23 | 286.94 | 2107.29 | 77969.79 |
| 204 | 2042-05 | 2386.68 | 279.39 | 2107.29 | 75862.50 |
| 205 | 2042-06 | 2379.13 | 271.84 | 2107.29 | 73755.21 |
| 206 | 2042-07 | 2371.58 | 264.29 | 2107.29 | 71647.92 |
| 207 | 2042-08 | 2364.03 | 256.74 | 2107.29 | 69540.63 |
| 208 | 2042-09 | 2356.48 | 249.19 | 2107.29 | 67433.33 |
| 209 | 2042-10 | 2348.93 | 241.64 | 2107.29 | 65326.04 |
| 210 | 2042-11 | 2341.38 | 234.08 | 2107.29 | 63218.75 |
| 211 | 2042-12 | 2333.83 | 226.53 | 2107.29 | 61111.46 |
| 212 | 2043-01 | 2326.27 | 218.98 | 2107.29 | 59004.17 |
| 213 | 2043-02 | 2318.72 | 211.43 | 2107.29 | 56896.88 |
| 214 | 2043-03 | 2311.17 | 203.88 | 2107.29 | 54789.58 |
| 215 | 2043-04 | 2303.62 | 196.33 | 2107.29 | 52682.29 |
| 216 | 2043-05 | 2296.07 | 188.78 | 2107.29 | 50575.00 |
| 217 | 2043-06 | 2288.52 | 181.23 | 2107.29 | 48467.71 |
| 218 | 2043-07 | 2280.97 | 173.68 | 2107.29 | 46360.42 |
| 219 | 2043-08 | 2273.42 | 166.12 | 2107.29 | 44253.13 |
| 220 | 2043-09 | 2265.87 | 158.57 | 2107.29 | 42145.83 |
| 221 | 2043-10 | 2258.31 | 151.02 | 2107.29 | 40038.54 |
| 222 | 2043-11 | 2250.76 | 143.47 | 2107.29 | 37931.25 |
| 223 | 2043-12 | 2243.21 | 135.92 | 2107.29 | 35823.96 |
| 224 | 2044-01 | 2235.66 | 128.37 | 2107.29 | 33716.67 |
| 225 | 2044-02 | 2228.11 | 120.82 | 2107.29 | 31609.38 |
| 226 | 2044-03 | 2220.56 | 113.27 | 2107.29 | 29502.08 |
| 227 | 2044-04 | 2213.01 | 105.72 | 2107.29 | 27394.79 |
| 228 | 2044-05 | 2205.46 | 98.16 | 2107.29 | 25287.50 |
| 229 | 2044-06 | 2197.91 | 90.61 | 2107.29 | 23180.21 |
| 230 | 2044-07 | 2190.35 | 83.06 | 2107.29 | 21072.92 |
| 231 | 2044-08 | 2182.80 | 75.51 | 2107.29 | 18965.63 |
| 232 | 2044-09 | 2175.25 | 67.96 | 2107.29 | 16858.33 |
| 233 | 2044-10 | 2167.70 | 60.41 | 2107.29 | 14751.04 |
| 234 | 2044-11 | 2160.15 | 52.86 | 2107.29 | 12643.75 |
| 235 | 2044-12 | 2152.60 | 45.31 | 2107.29 | 10536.46 |
| 236 | 2045-01 | 2145.05 | 37.76 | 2107.29 | 8429.17 |
| 237 | 2045-02 | 2137.50 | 30.20 | 2107.29 | 6321.88 |
| 238 | 2045-03 | 2129.95 | 22.65 | 2107.29 | 4214.58 |
| 239 | 2045-04 | 2122.39 | 15.10 | 2107.29 | 2107.29 |
| 240 | 2045-05 | 2114.84 | 7.55 | 2107.29 | 0.00 |