长沙贷款48.5万（商业贷款）房贷，还款19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：48.5万
还款月数：19年
每月还款：3116.78元
利息总额：22.56万
本息合计：71.06万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2023-11 | 3116.78 | 1737.92 | 1378.87 | 483621.13 |
| 2 | 2023-12 | 3116.78 | 1732.98 | 1383.81 | 482237.33 |
| 3 | 2024-01 | 3116.78 | 1728.02 | 1388.77 | 480848.56 |
| 4 | 2024-02 | 3116.78 | 1723.04 | 1393.74 | 479454.82 |
| 5 | 2024-03 | 3116.78 | 1718.05 | 1398.74 | 478056.08 |
| 6 | 2024-04 | 3116.78 | 1713.03 | 1403.75 | 476652.33 |
| 7 | 2024-05 | 3116.78 | 1708.00 | 1408.78 | 475243.55 |
| 8 | 2024-06 | 3116.78 | 1702.96 | 1413.83 | 473829.73 |
| 9 | 2024-07 | 3116.78 | 1697.89 | 1418.89 | 472410.83 |
| 10 | 2024-08 | 3116.78 | 1692.81 | 1423.98 | 470986.86 |
| 11 | 2024-09 | 3116.78 | 1687.70 | 1429.08 | 469557.78 |
| 12 | 2024-10 | 3116.78 | 1682.58 | 1434.20 | 468123.57 |
| 13 | 2024-11 | 3116.78 | 1677.44 | 1439.34 | 466684.23 |
| 14 | 2024-12 | 3116.78 | 1672.29 | 1444.50 | 465239.74 |
| 15 | 2025-01 | 3116.78 | 1667.11 | 1449.67 | 463790.06 |
| 16 | 2025-02 | 3116.78 | 1661.91 | 1454.87 | 462335.19 |
| 17 | 2025-03 | 3116.78 | 1656.70 | 1460.08 | 460875.11 |
| 18 | 2025-04 | 3116.78 | 1651.47 | 1465.31 | 459409.80 |
| 19 | 2025-05 | 3116.78 | 1646.22 | 1470.56 | 457939.23 |
| 20 | 2025-06 | 3116.78 | 1640.95 | 1475.83 | 456463.40 |
| 21 | 2025-07 | 3116.78 | 1635.66 | 1481.12 | 454982.28 |
| 22 | 2025-08 | 3116.78 | 1630.35 | 1486.43 | 453495.85 |
| 23 | 2025-09 | 3116.78 | 1625.03 | 1491.76 | 452004.09 |
| 24 | 2025-10 | 3116.78 | 1619.68 | 1497.10 | 450506.99 |
| 25 | 2025-11 | 3116.78 | 1614.32 | 1502.47 | 449004.52 |
| 26 | 2025-12 | 3116.78 | 1608.93 | 1507.85 | 447496.67 |
| 27 | 2026-01 | 3116.78 | 1603.53 | 1513.25 | 445983.42 |
| 28 | 2026-02 | 3116.78 | 1598.11 | 1518.68 | 444464.74 |
| 29 | 2026-03 | 3116.78 | 1592.67 | 1524.12 | 442940.63 |
| 30 | 2026-04 | 3116.78 | 1587.20 | 1529.58 | 441411.05 |
| 31 | 2026-05 | 3116.78 | 1581.72 | 1535.06 | 439875.99 |
| 32 | 2026-06 | 3116.78 | 1576.22 | 1540.56 | 438335.43 |
| 33 | 2026-07 | 3116.78 | 1570.70 | 1546.08 | 436789.34 |
| 34 | 2026-08 | 3116.78 | 1565.16 | 1551.62 | 435237.72 |
| 35 | 2026-09 | 3116.78 | 1559.60 | 1557.18 | 433680.54 |
| 36 | 2026-10 | 3116.78 | 1554.02 | 1562.76 | 432117.78 |
| 37 | 2026-11 | 3116.78 | 1548.42 | 1568.36 | 430549.42 |
| 38 | 2026-12 | 3116.78 | 1542.80 | 1573.98 | 428975.44 |
| 39 | 2027-01 | 3116.78 | 1537.16 | 1579.62 | 427395.82 |
| 40 | 2027-02 | 3116.78 | 1531.50 | 1585.28 | 425810.54 |
| 41 | 2027-03 | 3116.78 | 1525.82 | 1590.96 | 424219.57 |
| 42 | 2027-04 | 3116.78 | 1520.12 | 1596.66 | 422622.91 |
| 43 | 2027-05 | 3116.78 | 1514.40 | 1602.38 | 421020.53 |
| 44 | 2027-06 | 3116.78 | 1508.66 | 1608.13 | 419412.40 |
| 45 | 2027-07 | 3116.78 | 1502.89 | 1613.89 | 417798.51 |
| 46 | 2027-08 | 3116.78 | 1497.11 | 1619.67 | 416178.84 |
| 47 | 2027-09 | 3116.78 | 1491.31 | 1625.48 | 414553.37 |
| 48 | 2027-10 | 3116.78 | 1485.48 | 1631.30 | 412922.07 |
| 49 | 2027-11 | 3116.78 | 1479.64 | 1637.15 | 411284.92 |
| 50 | 2027-12 | 3116.78 | 1473.77 | 1643.01 | 409641.91 |
| 51 | 2028-01 | 3116.78 | 1467.88 | 1648.90 | 407993.01 |
| 52 | 2028-02 | 3116.78 | 1461.97 | 1654.81 | 406338.20 |
| 53 | 2028-03 | 3116.78 | 1456.05 | 1660.74 | 404677.46 |
| 54 | 2028-04 | 3116.78 | 1450.09 | 1666.69 | 403010.77 |
| 55 | 2028-05 | 3116.78 | 1444.12 | 1672.66 | 401338.11 |
| 56 | 2028-06 | 3116.78 | 1438.13 | 1678.65 | 399659.46 |
| 57 | 2028-07 | 3116.78 | 1432.11 | 1684.67 | 397974.79 |
| 58 | 2028-08 | 3116.78 | 1426.08 | 1690.71 | 396284.08 |
| 59 | 2028-09 | 3116.78 | 1420.02 | 1696.77 | 394587.32 |
| 60 | 2028-10 | 3116.78 | 1413.94 | 1702.85 | 392884.47 |
| 61 | 2028-11 | 3116.78 | 1407.84 | 1708.95 | 391175.52 |
| 62 | 2028-12 | 3116.78 | 1401.71 | 1715.07 | 389460.45 |
| 63 | 2029-01 | 3116.78 | 1395.57 | 1721.22 | 387739.24 |
| 64 | 2029-02 | 3116.78 | 1389.40 | 1727.38 | 386011.85 |
| 65 | 2029-03 | 3116.78 | 1383.21 | 1733.57 | 384278.28 |
| 66 | 2029-04 | 3116.78 | 1377.00 | 1739.79 | 382538.49 |
| 67 | 2029-05 | 3116.78 | 1370.76 | 1746.02 | 380792.47 |
| 68 | 2029-06 | 3116.78 | 1364.51 | 1752.28 | 379040.20 |
| 69 | 2029-07 | 3116.78 | 1358.23 | 1758.56 | 377281.64 |
| 70 | 2029-08 | 3116.78 | 1351.93 | 1764.86 | 375516.78 |
| 71 | 2029-09 | 3116.78 | 1345.60 | 1771.18 | 373745.60 |
| 72 | 2029-10 | 3116.78 | 1339.26 | 1777.53 | 371968.07 |
| 73 | 2029-11 | 3116.78 | 1332.89 | 1783.90 | 370184.18 |
| 74 | 2029-12 | 3116.78 | 1326.49 | 1790.29 | 368393.89 |
| 75 | 2030-01 | 3116.78 | 1320.08 | 1796.70 | 366597.18 |
| 76 | 2030-02 | 3116.78 | 1313.64 | 1803.14 | 364794.04 |
| 77 | 2030-03 | 3116.78 | 1307.18 | 1809.60 | 362984.43 |
| 78 | 2030-04 | 3116.78 | 1300.69 | 1816.09 | 361168.34 |
| 79 | 2030-05 | 3116.78 | 1294.19 | 1822.60 | 359345.75 |
| 80 | 2030-06 | 3116.78 | 1287.66 | 1829.13 | 357516.62 |
| 81 | 2030-07 | 3116.78 | 1281.10 | 1835.68 | 355680.94 |
| 82 | 2030-08 | 3116.78 | 1274.52 | 1842.26 | 353838.68 |
| 83 | 2030-09 | 3116.78 | 1267.92 | 1848.86 | 351989.82 |
| 84 | 2030-10 | 3116.78 | 1261.30 | 1855.49 | 350134.33 |
| 85 | 2030-11 | 3116.78 | 1254.65 | 1862.14 | 348272.20 |
| 86 | 2030-12 | 3116.78 | 1247.98 | 1868.81 | 346403.39 |
| 87 | 2031-01 | 3116.78 | 1241.28 | 1875.50 | 344527.89 |
| 88 | 2031-02 | 3116.78 | 1234.56 | 1882.22 | 342645.66 |
| 89 | 2031-03 | 3116.78 | 1227.81 | 1888.97 | 340756.69 |
| 90 | 2031-04 | 3116.78 | 1221.04 | 1895.74 | 338860.95 |
| 91 | 2031-05 | 3116.78 | 1214.25 | 1902.53 | 336958.42 |
| 92 | 2031-06 | 3116.78 | 1207.43 | 1909.35 | 335049.07 |
| 93 | 2031-07 | 3116.78 | 1200.59 | 1916.19 | 333132.88 |
| 94 | 2031-08 | 3116.78 | 1193.73 | 1923.06 | 331209.83 |
| 95 | 2031-09 | 3116.78 | 1186.84 | 1929.95 | 329279.88 |
| 96 | 2031-10 | 3116.78 | 1179.92 | 1936.86 | 327343.01 |
| 97 | 2031-11 | 3116.78 | 1172.98 | 1943.80 | 325399.21 |
| 98 | 2031-12 | 3116.78 | 1166.01 | 1950.77 | 323448.44 |
| 99 | 2032-01 | 3116.78 | 1159.02 | 1957.76 | 321490.68 |
| 100 | 2032-02 | 3116.78 | 1152.01 | 1964.77 | 319525.91 |
| 101 | 2032-03 | 3116.78 | 1144.97 | 1971.82 | 317554.09 |
| 102 | 2032-04 | 3116.78 | 1137.90 | 1978.88 | 315575.21 |
| 103 | 2032-05 | 3116.78 | 1130.81 | 1985.97 | 313589.24 |
| 104 | 2032-06 | 3116.78 | 1123.69 | 1993.09 | 311596.15 |
| 105 | 2032-07 | 3116.78 | 1116.55 | 2000.23 | 309595.92 |
| 106 | 2032-08 | 3116.78 | 1109.39 | 2007.40 | 307588.52 |
| 107 | 2032-09 | 3116.78 | 1102.19 | 2014.59 | 305573.93 |
| 108 | 2032-10 | 3116.78 | 1094.97 | 2021.81 | 303552.12 |
| 109 | 2032-11 | 3116.78 | 1087.73 | 2029.05 | 301523.07 |
| 110 | 2032-12 | 3116.78 | 1080.46 | 2036.33 | 299486.74 |
| 111 | 2033-01 | 3116.78 | 1073.16 | 2043.62 | 297443.12 |
| 112 | 2033-02 | 3116.78 | 1065.84 | 2050.95 | 295392.17 |
| 113 | 2033-03 | 3116.78 | 1058.49 | 2058.29 | 293333.88 |
| 114 | 2033-04 | 3116.78 | 1051.11 | 2065.67 | 291268.21 |
| 115 | 2033-05 | 3116.78 | 1043.71 | 2073.07 | 289195.14 |
| 116 | 2033-06 | 3116.78 | 1036.28 | 2080.50 | 287114.64 |
| 117 | 2033-07 | 3116.78 | 1028.83 | 2087.96 | 285026.68 |
| 118 | 2033-08 | 3116.78 | 1021.35 | 2095.44 | 282931.24 |
| 119 | 2033-09 | 3116.78 | 1013.84 | 2102.95 | 280828.30 |
| 120 | 2033-10 | 3116.78 | 1006.30 | 2110.48 | 278717.82 |
| 121 | 2033-11 | 3116.78 | 998.74 | 2118.04 | 276599.77 |
| 122 | 2033-12 | 3116.78 | 991.15 | 2125.63 | 274474.14 |
| 123 | 2034-01 | 3116.78 | 983.53 | 2133.25 | 272340.89 |
| 124 | 2034-02 | 3116.78 | 975.89 | 2140.89 | 270199.99 |
| 125 | 2034-03 | 3116.78 | 968.22 | 2148.57 | 268051.43 |
| 126 | 2034-04 | 3116.78 | 960.52 | 2156.27 | 265895.16 |
| 127 | 2034-05 | 3116.78 | 952.79 | 2163.99 | 263731.17 |
| 128 | 2034-06 | 3116.78 | 945.04 | 2171.75 | 261559.42 |
| 129 | 2034-07 | 3116.78 | 937.25 | 2179.53 | 259379.89 |
| 130 | 2034-08 | 3116.78 | 929.44 | 2187.34 | 257192.56 |
| 131 | 2034-09 | 3116.78 | 921.61 | 2195.18 | 254997.38 |
| 132 | 2034-10 | 3116.78 | 913.74 | 2203.04 | 252794.34 |
| 133 | 2034-11 | 3116.78 | 905.85 | 2210.94 | 250583.40 |
| 134 | 2034-12 | 3116.78 | 897.92 | 2218.86 | 248364.54 |
| 135 | 2035-01 | 3116.78 | 889.97 | 2226.81 | 246137.73 |
| 136 | 2035-02 | 3116.78 | 881.99 | 2234.79 | 243902.94 |
| 137 | 2035-03 | 3116.78 | 873.99 | 2242.80 | 241660.14 |
| 138 | 2035-04 | 3116.78 | 865.95 | 2250.83 | 239409.31 |
| 139 | 2035-05 | 3116.78 | 857.88 | 2258.90 | 237150.41 |
| 140 | 2035-06 | 3116.78 | 849.79 | 2266.99 | 234883.42 |
| 141 | 2035-07 | 3116.78 | 841.67 | 2275.12 | 232608.30 |
| 142 | 2035-08 | 3116.78 | 833.51 | 2283.27 | 230325.03 |
| 143 | 2035-09 | 3116.78 | 825.33 | 2291.45 | 228033.58 |
| 144 | 2035-10 | 3116.78 | 817.12 | 2299.66 | 225733.91 |
| 145 | 2035-11 | 3116.78 | 808.88 | 2307.90 | 223426.01 |
| 146 | 2035-12 | 3116.78 | 800.61 | 2316.17 | 221109.84 |
| 147 | 2036-01 | 3116.78 | 792.31 | 2324.47 | 218785.36 |
| 148 | 2036-02 | 3116.78 | 783.98 | 2332.80 | 216452.56 |
| 149 | 2036-03 | 3116.78 | 775.62 | 2341.16 | 214111.40 |
| 150 | 2036-04 | 3116.78 | 767.23 | 2349.55 | 211761.85 |
| 151 | 2036-05 | 3116.78 | 758.81 | 2357.97 | 209403.88 |
| 152 | 2036-06 | 3116.78 | 750.36 | 2366.42 | 207037.46 |
| 153 | 2036-07 | 3116.78 | 741.88 | 2374.90 | 204662.56 |
| 154 | 2036-08 | 3116.78 | 733.37 | 2383.41 | 202279.15 |
| 155 | 2036-09 | 3116.78 | 724.83 | 2391.95 | 199887.20 |
| 156 | 2036-10 | 3116.78 | 716.26 | 2400.52 | 197486.68 |
| 157 | 2036-11 | 3116.78 | 707.66 | 2409.12 | 195077.56 |
| 158 | 2036-12 | 3116.78 | 699.03 | 2417.76 | 192659.81 |
| 159 | 2037-01 | 3116.78 | 690.36 | 2426.42 | 190233.39 |
| 160 | 2037-02 | 3116.78 | 681.67 | 2435.11 | 187798.27 |
| 161 | 2037-03 | 3116.78 | 672.94 | 2443.84 | 185354.44 |
| 162 | 2037-04 | 3116.78 | 664.19 | 2452.60 | 182901.84 |
| 163 | 2037-05 | 3116.78 | 655.40 | 2461.38 | 180440.45 |
| 164 | 2037-06 | 3116.78 | 646.58 | 2470.20 | 177970.25 |
| 165 | 2037-07 | 3116.78 | 637.73 | 2479.06 | 175491.19 |
| 166 | 2037-08 | 3116.78 | 628.84 | 2487.94 | 173003.25 |
| 167 | 2037-09 | 3116.78 | 619.93 | 2496.85 | 170506.40 |
| 168 | 2037-10 | 3116.78 | 610.98 | 2505.80 | 168000.60 |
| 169 | 2037-11 | 3116.78 | 602.00 | 2514.78 | 165485.82 |
| 170 | 2037-12 | 3116.78 | 592.99 | 2523.79 | 162962.02 |
| 171 | 2038-01 | 3116.78 | 583.95 | 2532.84 | 160429.19 |
| 172 | 2038-02 | 3116.78 | 574.87 | 2541.91 | 157887.28 |
| 173 | 2038-03 | 3116.78 | 565.76 | 2551.02 | 155336.26 |
| 174 | 2038-04 | 3116.78 | 556.62 | 2560.16 | 152776.09 |
| 175 | 2038-05 | 3116.78 | 547.45 | 2569.34 | 150206.76 |
| 176 | 2038-06 | 3116.78 | 538.24 | 2578.54 | 147628.22 |
| 177 | 2038-07 | 3116.78 | 529.00 | 2587.78 | 145040.44 |
| 178 | 2038-08 | 3116.78 | 519.73 | 2597.05 | 142443.38 |
| 179 | 2038-09 | 3116.78 | 510.42 | 2606.36 | 139837.02 |
| 180 | 2038-10 | 3116.78 | 501.08 | 2615.70 | 137221.32 |
| 181 | 2038-11 | 3116.78 | 491.71 | 2625.07 | 134596.25 |
| 182 | 2038-12 | 3116.78 | 482.30 | 2634.48 | 131961.77 |
| 183 | 2039-01 | 3116.78 | 472.86 | 2643.92 | 129317.85 |
| 184 | 2039-02 | 3116.78 | 463.39 | 2653.39 | 126664.45 |
| 185 | 2039-03 | 3116.78 | 453.88 | 2662.90 | 124001.55 |
| 186 | 2039-04 | 3116.78 | 444.34 | 2672.44 | 121329.11 |
| 187 | 2039-05 | 3116.78 | 434.76 | 2682.02 | 118647.08 |
| 188 | 2039-06 | 3116.78 | 425.15 | 2691.63 | 115955.45 |
| 189 | 2039-07 | 3116.78 | 415.51 | 2701.28 | 113254.18 |
| 190 | 2039-08 | 3116.78 | 405.83 | 2710.96 | 110543.22 |
| 191 | 2039-09 | 3116.78 | 396.11 | 2720.67 | 107822.55 |
| 192 | 2039-10 | 3116.78 | 386.36 | 2730.42 | 105092.13 |
| 193 | 2039-11 | 3116.78 | 376.58 | 2740.20 | 102351.93 |
| 194 | 2039-12 | 3116.78 | 366.76 | 2750.02 | 99601.91 |
| 195 | 2040-01 | 3116.78 | 356.91 | 2759.88 | 96842.03 |
| 196 | 2040-02 | 3116.78 | 347.02 | 2769.77 | 94072.27 |
| 197 | 2040-03 | 3116.78 | 337.09 | 2779.69 | 91292.58 |
| 198 | 2040-04 | 3116.78 | 327.13 | 2789.65 | 88502.92 |
| 199 | 2040-05 | 3116.78 | 317.14 | 2799.65 | 85703.28 |
| 200 | 2040-06 | 3116.78 | 307.10 | 2809.68 | 82893.60 |
| 201 | 2040-07 | 3116.78 | 297.04 | 2819.75 | 80073.85 |
| 202 | 2040-08 | 3116.78 | 286.93 | 2829.85 | 77244.00 |
| 203 | 2040-09 | 3116.78 | 276.79 | 2839.99 | 74404.01 |
| 204 | 2040-10 | 3116.78 | 266.61 | 2850.17 | 71553.84 |
| 205 | 2040-11 | 3116.78 | 256.40 | 2860.38 | 68693.46 |
| 206 | 2040-12 | 3116.78 | 246.15 | 2870.63 | 65822.82 |
| 207 | 2041-01 | 3116.78 | 235.87 | 2880.92 | 62941.91 |
| 208 | 2041-02 | 3116.78 | 225.54 | 2891.24 | 60050.66 |
| 209 | 2041-03 | 3116.78 | 215.18 | 2901.60 | 57149.06 |
| 210 | 2041-04 | 3116.78 | 204.78 | 2912.00 | 54237.06 |
| 211 | 2041-05 | 3116.78 | 194.35 | 2922.43 | 51314.63 |
| 212 | 2041-06 | 3116.78 | 183.88 | 2932.91 | 48381.73 |
| 213 | 2041-07 | 3116.78 | 173.37 | 2943.42 | 45438.31 |
| 214 | 2041-08 | 3116.78 | 162.82 | 2953.96 | 42484.35 |
| 215 | 2041-09 | 3116.78 | 152.24 | 2964.55 | 39519.80 |
| 216 | 2041-10 | 3116.78 | 141.61 | 2975.17 | 36544.63 |
| 217 | 2041-11 | 3116.78 | 130.95 | 2985.83 | 33558.80 |
| 218 | 2041-12 | 3116.78 | 120.25 | 2996.53 | 30562.27 |
| 219 | 2042-01 | 3116.78 | 109.51 | 3007.27 | 27555.00 |
| 220 | 2042-02 | 3116.78 | 98.74 | 3018.04 | 24536.95 |
| 221 | 2042-03 | 3116.78 | 87.92 | 3028.86 | 21508.10 |
| 222 | 2042-04 | 3116.78 | 77.07 | 3039.71 | 18468.38 |
| 223 | 2042-05 | 3116.78 | 66.18 | 3050.60 | 15417.78 |
| 224 | 2042-06 | 3116.78 | 55.25 | 3061.54 | 12356.24 |
| 225 | 2042-07 | 3116.78 | 44.28 | 3072.51 | 9283.74 |
| 226 | 2042-08 | 3116.78 | 33.27 | 3083.52 | 6200.22 |
| 227 | 2042-09 | 3116.78 | 22.22 | 3094.57 | 3105.65 |
| 228 | 2042-10 | 3116.78 | 11.13 | 3105.65 | 0.00 |
等额本金还款方式：
贷款总额：48.5万
还款月数：19年
首月还款：3865.11元
每月递减：7.62元
利息总额：19.9万
本息合计：68.4万
节省利息：26635.08元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2023-11 | 3865.11 | 1737.92 | 2127.19 | 482872.81 |
| 2 | 2023-12 | 3857.49 | 1730.29 | 2127.19 | 480745.61 |
| 3 | 2024-01 | 3849.86 | 1722.67 | 2127.19 | 478618.42 |
| 4 | 2024-02 | 3842.24 | 1715.05 | 2127.19 | 476491.23 |
| 5 | 2024-03 | 3834.62 | 1707.43 | 2127.19 | 474364.04 |
| 6 | 2024-04 | 3827.00 | 1699.80 | 2127.19 | 472236.84 |
| 7 | 2024-05 | 3819.38 | 1692.18 | 2127.19 | 470109.65 |
| 8 | 2024-06 | 3811.75 | 1684.56 | 2127.19 | 467982.46 |
| 9 | 2024-07 | 3804.13 | 1676.94 | 2127.19 | 465855.26 |
| 10 | 2024-08 | 3796.51 | 1669.31 | 2127.19 | 463728.07 |
| 11 | 2024-09 | 3788.89 | 1661.69 | 2127.19 | 461600.88 |
| 12 | 2024-10 | 3781.26 | 1654.07 | 2127.19 | 459473.68 |
| 13 | 2024-11 | 3773.64 | 1646.45 | 2127.19 | 457346.49 |
| 14 | 2024-12 | 3766.02 | 1638.82 | 2127.19 | 455219.30 |
| 15 | 2025-01 | 3758.40 | 1631.20 | 2127.19 | 453092.11 |
| 16 | 2025-02 | 3750.77 | 1623.58 | 2127.19 | 450964.91 |
| 17 | 2025-03 | 3743.15 | 1615.96 | 2127.19 | 448837.72 |
| 18 | 2025-04 | 3735.53 | 1608.34 | 2127.19 | 446710.53 |
| 19 | 2025-05 | 3727.91 | 1600.71 | 2127.19 | 444583.33 |
| 20 | 2025-06 | 3720.28 | 1593.09 | 2127.19 | 442456.14 |
| 21 | 2025-07 | 3712.66 | 1585.47 | 2127.19 | 440328.95 |
| 22 | 2025-08 | 3705.04 | 1577.85 | 2127.19 | 438201.75 |
| 23 | 2025-09 | 3697.42 | 1570.22 | 2127.19 | 436074.56 |
| 24 | 2025-10 | 3689.79 | 1562.60 | 2127.19 | 433947.37 |
| 25 | 2025-11 | 3682.17 | 1554.98 | 2127.19 | 431820.18 |
| 26 | 2025-12 | 3674.55 | 1547.36 | 2127.19 | 429692.98 |
| 27 | 2026-01 | 3666.93 | 1539.73 | 2127.19 | 427565.79 |
| 28 | 2026-02 | 3659.30 | 1532.11 | 2127.19 | 425438.60 |
| 29 | 2026-03 | 3651.68 | 1524.49 | 2127.19 | 423311.40 |
| 30 | 2026-04 | 3644.06 | 1516.87 | 2127.19 | 421184.21 |
| 31 | 2026-05 | 3636.44 | 1509.24 | 2127.19 | 419057.02 |
| 32 | 2026-06 | 3628.81 | 1501.62 | 2127.19 | 416929.82 |
| 33 | 2026-07 | 3621.19 | 1494.00 | 2127.19 | 414802.63 |
| 34 | 2026-08 | 3613.57 | 1486.38 | 2127.19 | 412675.44 |
| 35 | 2026-09 | 3605.95 | 1478.75 | 2127.19 | 410548.25 |
| 36 | 2026-10 | 3598.32 | 1471.13 | 2127.19 | 408421.05 |
| 37 | 2026-11 | 3590.70 | 1463.51 | 2127.19 | 406293.86 |
| 38 | 2026-12 | 3583.08 | 1455.89 | 2127.19 | 404166.67 |
| 39 | 2027-01 | 3575.46 | 1448.26 | 2127.19 | 402039.47 |
| 40 | 2027-02 | 3567.83 | 1440.64 | 2127.19 | 399912.28 |
| 41 | 2027-03 | 3560.21 | 1433.02 | 2127.19 | 397785.09 |
| 42 | 2027-04 | 3552.59 | 1425.40 | 2127.19 | 395657.89 |
| 43 | 2027-05 | 3544.97 | 1417.77 | 2127.19 | 393530.70 |
| 44 | 2027-06 | 3537.34 | 1410.15 | 2127.19 | 391403.51 |
| 45 | 2027-07 | 3529.72 | 1402.53 | 2127.19 | 389276.32 |
| 46 | 2027-08 | 3522.10 | 1394.91 | 2127.19 | 387149.12 |
| 47 | 2027-09 | 3514.48 | 1387.28 | 2127.19 | 385021.93 |
| 48 | 2027-10 | 3506.85 | 1379.66 | 2127.19 | 382894.74 |
| 49 | 2027-11 | 3499.23 | 1372.04 | 2127.19 | 380767.54 |
| 50 | 2027-12 | 3491.61 | 1364.42 | 2127.19 | 378640.35 |
| 51 | 2028-01 | 3483.99 | 1356.79 | 2127.19 | 376513.16 |
| 52 | 2028-02 | 3476.37 | 1349.17 | 2127.19 | 374385.96 |
| 53 | 2028-03 | 3468.74 | 1341.55 | 2127.19 | 372258.77 |
| 54 | 2028-04 | 3461.12 | 1333.93 | 2127.19 | 370131.58 |
| 55 | 2028-05 | 3453.50 | 1326.30 | 2127.19 | 368004.39 |
| 56 | 2028-06 | 3445.88 | 1318.68 | 2127.19 | 365877.19 |
| 57 | 2028-07 | 3438.25 | 1311.06 | 2127.19 | 363750.00 |
| 58 | 2028-08 | 3430.63 | 1303.44 | 2127.19 | 361622.81 |
| 59 | 2028-09 | 3423.01 | 1295.82 | 2127.19 | 359495.61 |
| 60 | 2028-10 | 3415.39 | 1288.19 | 2127.19 | 357368.42 |
| 61 | 2028-11 | 3407.76 | 1280.57 | 2127.19 | 355241.23 |
| 62 | 2028-12 | 3400.14 | 1272.95 | 2127.19 | 353114.04 |
| 63 | 2029-01 | 3392.52 | 1265.33 | 2127.19 | 350986.84 |
| 64 | 2029-02 | 3384.90 | 1257.70 | 2127.19 | 348859.65 |
| 65 | 2029-03 | 3377.27 | 1250.08 | 2127.19 | 346732.46 |
| 66 | 2029-04 | 3369.65 | 1242.46 | 2127.19 | 344605.26 |
| 67 | 2029-05 | 3362.03 | 1234.84 | 2127.19 | 342478.07 |
| 68 | 2029-06 | 3354.41 | 1227.21 | 2127.19 | 340350.88 |
| 69 | 2029-07 | 3346.78 | 1219.59 | 2127.19 | 338223.68 |
| 70 | 2029-08 | 3339.16 | 1211.97 | 2127.19 | 336096.49 |
| 71 | 2029-09 | 3331.54 | 1204.35 | 2127.19 | 333969.30 |
| 72 | 2029-10 | 3323.92 | 1196.72 | 2127.19 | 331842.11 |
| 73 | 2029-11 | 3316.29 | 1189.10 | 2127.19 | 329714.91 |
| 74 | 2029-12 | 3308.67 | 1181.48 | 2127.19 | 327587.72 |
| 75 | 2030-01 | 3301.05 | 1173.86 | 2127.19 | 325460.53 |
| 76 | 2030-02 | 3293.43 | 1166.23 | 2127.19 | 323333.33 |
| 77 | 2030-03 | 3285.80 | 1158.61 | 2127.19 | 321206.14 |
| 78 | 2030-04 | 3278.18 | 1150.99 | 2127.19 | 319078.95 |
| 79 | 2030-05 | 3270.56 | 1143.37 | 2127.19 | 316951.75 |
| 80 | 2030-06 | 3262.94 | 1135.74 | 2127.19 | 314824.56 |
| 81 | 2030-07 | 3255.31 | 1128.12 | 2127.19 | 312697.37 |
| 82 | 2030-08 | 3247.69 | 1120.50 | 2127.19 | 310570.18 |
| 83 | 2030-09 | 3240.07 | 1112.88 | 2127.19 | 308442.98 |
| 84 | 2030-10 | 3232.45 | 1105.25 | 2127.19 | 306315.79 |
| 85 | 2030-11 | 3224.82 | 1097.63 | 2127.19 | 304188.60 |
| 86 | 2030-12 | 3217.20 | 1090.01 | 2127.19 | 302061.40 |
| 87 | 2031-01 | 3209.58 | 1082.39 | 2127.19 | 299934.21 |
| 88 | 2031-02 | 3201.96 | 1074.76 | 2127.19 | 297807.02 |
| 89 | 2031-03 | 3194.33 | 1067.14 | 2127.19 | 295679.82 |
| 90 | 2031-04 | 3186.71 | 1059.52 | 2127.19 | 293552.63 |
| 91 | 2031-05 | 3179.09 | 1051.90 | 2127.19 | 291425.44 |
| 92 | 2031-06 | 3171.47 | 1044.27 | 2127.19 | 289298.25 |
| 93 | 2031-07 | 3163.85 | 1036.65 | 2127.19 | 287171.05 |
| 94 | 2031-08 | 3156.22 | 1029.03 | 2127.19 | 285043.86 |
| 95 | 2031-09 | 3148.60 | 1021.41 | 2127.19 | 282916.67 |
| 96 | 2031-10 | 3140.98 | 1013.78 | 2127.19 | 280789.47 |
| 97 | 2031-11 | 3133.36 | 1006.16 | 2127.19 | 278662.28 |
| 98 | 2031-12 | 3125.73 | 998.54 | 2127.19 | 276535.09 |
| 99 | 2032-01 | 3118.11 | 990.92 | 2127.19 | 274407.89 |
| 100 | 2032-02 | 3110.49 | 983.29 | 2127.19 | 272280.70 |
| 101 | 2032-03 | 3102.87 | 975.67 | 2127.19 | 270153.51 |
| 102 | 2032-04 | 3095.24 | 968.05 | 2127.19 | 268026.32 |
| 103 | 2032-05 | 3087.62 | 960.43 | 2127.19 | 265899.12 |
| 104 | 2032-06 | 3080.00 | 952.81 | 2127.19 | 263771.93 |
| 105 | 2032-07 | 3072.38 | 945.18 | 2127.19 | 261644.74 |
| 106 | 2032-08 | 3064.75 | 937.56 | 2127.19 | 259517.54 |
| 107 | 2032-09 | 3057.13 | 929.94 | 2127.19 | 257390.35 |
| 108 | 2032-10 | 3049.51 | 922.32 | 2127.19 | 255263.16 |
| 109 | 2032-11 | 3041.89 | 914.69 | 2127.19 | 253135.96 |
| 110 | 2032-12 | 3034.26 | 907.07 | 2127.19 | 251008.77 |
| 111 | 2033-01 | 3026.64 | 899.45 | 2127.19 | 248881.58 |
| 112 | 2033-02 | 3019.02 | 891.83 | 2127.19 | 246754.39 |
| 113 | 2033-03 | 3011.40 | 884.20 | 2127.19 | 244627.19 |
| 114 | 2033-04 | 3003.77 | 876.58 | 2127.19 | 242500.00 |
| 115 | 2033-05 | 2996.15 | 868.96 | 2127.19 | 240372.81 |
| 116 | 2033-06 | 2988.53 | 861.34 | 2127.19 | 238245.61 |
| 117 | 2033-07 | 2980.91 | 853.71 | 2127.19 | 236118.42 |
| 118 | 2033-08 | 2973.28 | 846.09 | 2127.19 | 233991.23 |
| 119 | 2033-09 | 2965.66 | 838.47 | 2127.19 | 231864.04 |
| 120 | 2033-10 | 2958.04 | 830.85 | 2127.19 | 229736.84 |
| 121 | 2033-11 | 2950.42 | 823.22 | 2127.19 | 227609.65 |
| 122 | 2033-12 | 2942.79 | 815.60 | 2127.19 | 225482.46 |
| 123 | 2034-01 | 2935.17 | 807.98 | 2127.19 | 223355.26 |
| 124 | 2034-02 | 2927.55 | 800.36 | 2127.19 | 221228.07 |
| 125 | 2034-03 | 2919.93 | 792.73 | 2127.19 | 219100.88 |
| 126 | 2034-04 | 2912.30 | 785.11 | 2127.19 | 216973.68 |
| 127 | 2034-05 | 2904.68 | 777.49 | 2127.19 | 214846.49 |
| 128 | 2034-06 | 2897.06 | 769.87 | 2127.19 | 212719.30 |
| 129 | 2034-07 | 2889.44 | 762.24 | 2127.19 | 210592.11 |
| 130 | 2034-08 | 2881.81 | 754.62 | 2127.19 | 208464.91 |
| 131 | 2034-09 | 2874.19 | 747.00 | 2127.19 | 206337.72 |
| 132 | 2034-10 | 2866.57 | 739.38 | 2127.19 | 204210.53 |
| 133 | 2034-11 | 2858.95 | 731.75 | 2127.19 | 202083.33 |
| 134 | 2034-12 | 2851.32 | 724.13 | 2127.19 | 199956.14 |
| 135 | 2035-01 | 2843.70 | 716.51 | 2127.19 | 197828.95 |
| 136 | 2035-02 | 2836.08 | 708.89 | 2127.19 | 195701.75 |
| 137 | 2035-03 | 2828.46 | 701.26 | 2127.19 | 193574.56 |
| 138 | 2035-04 | 2820.84 | 693.64 | 2127.19 | 191447.37 |
| 139 | 2035-05 | 2813.21 | 686.02 | 2127.19 | 189320.18 |
| 140 | 2035-06 | 2805.59 | 678.40 | 2127.19 | 187192.98 |
| 141 | 2035-07 | 2797.97 | 670.77 | 2127.19 | 185065.79 |
| 142 | 2035-08 | 2790.35 | 663.15 | 2127.19 | 182938.60 |
| 143 | 2035-09 | 2782.72 | 655.53 | 2127.19 | 180811.40 |
| 144 | 2035-10 | 2775.10 | 647.91 | 2127.19 | 178684.21 |
| 145 | 2035-11 | 2767.48 | 640.29 | 2127.19 | 176557.02 |
| 146 | 2035-12 | 2759.86 | 632.66 | 2127.19 | 174429.82 |
| 147 | 2036-01 | 2752.23 | 625.04 | 2127.19 | 172302.63 |
| 148 | 2036-02 | 2744.61 | 617.42 | 2127.19 | 170175.44 |
| 149 | 2036-03 | 2736.99 | 609.80 | 2127.19 | 168048.25 |
| 150 | 2036-04 | 2729.37 | 602.17 | 2127.19 | 165921.05 |
| 151 | 2036-05 | 2721.74 | 594.55 | 2127.19 | 163793.86 |
| 152 | 2036-06 | 2714.12 | 586.93 | 2127.19 | 161666.67 |
| 153 | 2036-07 | 2706.50 | 579.31 | 2127.19 | 159539.47 |
| 154 | 2036-08 | 2698.88 | 571.68 | 2127.19 | 157412.28 |
| 155 | 2036-09 | 2691.25 | 564.06 | 2127.19 | 155285.09 |
| 156 | 2036-10 | 2683.63 | 556.44 | 2127.19 | 153157.89 |
| 157 | 2036-11 | 2676.01 | 548.82 | 2127.19 | 151030.70 |
| 158 | 2036-12 | 2668.39 | 541.19 | 2127.19 | 148903.51 |
| 159 | 2037-01 | 2660.76 | 533.57 | 2127.19 | 146776.32 |
| 160 | 2037-02 | 2653.14 | 525.95 | 2127.19 | 144649.12 |
| 161 | 2037-03 | 2645.52 | 518.33 | 2127.19 | 142521.93 |
| 162 | 2037-04 | 2637.90 | 510.70 | 2127.19 | 140394.74 |
| 163 | 2037-05 | 2630.27 | 503.08 | 2127.19 | 138267.54 |
| 164 | 2037-06 | 2622.65 | 495.46 | 2127.19 | 136140.35 |
| 165 | 2037-07 | 2615.03 | 487.84 | 2127.19 | 134013.16 |
| 166 | 2037-08 | 2607.41 | 480.21 | 2127.19 | 131885.96 |
| 167 | 2037-09 | 2599.78 | 472.59 | 2127.19 | 129758.77 |
| 168 | 2037-10 | 2592.16 | 464.97 | 2127.19 | 127631.58 |
| 169 | 2037-11 | 2584.54 | 457.35 | 2127.19 | 125504.39 |
| 170 | 2037-12 | 2576.92 | 449.72 | 2127.19 | 123377.19 |
| 171 | 2038-01 | 2569.29 | 442.10 | 2127.19 | 121250.00 |
| 172 | 2038-02 | 2561.67 | 434.48 | 2127.19 | 119122.81 |
| 173 | 2038-03 | 2554.05 | 426.86 | 2127.19 | 116995.61 |
| 174 | 2038-04 | 2546.43 | 419.23 | 2127.19 | 114868.42 |
| 175 | 2038-05 | 2538.80 | 411.61 | 2127.19 | 112741.23 |
| 176 | 2038-06 | 2531.18 | 403.99 | 2127.19 | 110614.04 |
| 177 | 2038-07 | 2523.56 | 396.37 | 2127.19 | 108486.84 |
| 178 | 2038-08 | 2515.94 | 388.74 | 2127.19 | 106359.65 |
| 179 | 2038-09 | 2508.32 | 381.12 | 2127.19 | 104232.46 |
| 180 | 2038-10 | 2500.69 | 373.50 | 2127.19 | 102105.26 |
| 181 | 2038-11 | 2493.07 | 365.88 | 2127.19 | 99978.07 |
| 182 | 2038-12 | 2485.45 | 358.25 | 2127.19 | 97850.88 |
| 183 | 2039-01 | 2477.83 | 350.63 | 2127.19 | 95723.68 |
| 184 | 2039-02 | 2470.20 | 343.01 | 2127.19 | 93596.49 |
| 185 | 2039-03 | 2462.58 | 335.39 | 2127.19 | 91469.30 |
| 186 | 2039-04 | 2454.96 | 327.76 | 2127.19 | 89342.11 |
| 187 | 2039-05 | 2447.34 | 320.14 | 2127.19 | 87214.91 |
| 188 | 2039-06 | 2439.71 | 312.52 | 2127.19 | 85087.72 |
| 189 | 2039-07 | 2432.09 | 304.90 | 2127.19 | 82960.53 |
| 190 | 2039-08 | 2424.47 | 297.28 | 2127.19 | 80833.33 |
| 191 | 2039-09 | 2416.85 | 289.65 | 2127.19 | 78706.14 |
| 192 | 2039-10 | 2409.22 | 282.03 | 2127.19 | 76578.95 |
| 193 | 2039-11 | 2401.60 | 274.41 | 2127.19 | 74451.75 |
| 194 | 2039-12 | 2393.98 | 266.79 | 2127.19 | 72324.56 |
| 195 | 2040-01 | 2386.36 | 259.16 | 2127.19 | 70197.37 |
| 196 | 2040-02 | 2378.73 | 251.54 | 2127.19 | 68070.18 |
| 197 | 2040-03 | 2371.11 | 243.92 | 2127.19 | 65942.98 |
| 198 | 2040-04 | 2363.49 | 236.30 | 2127.19 | 63815.79 |
| 199 | 2040-05 | 2355.87 | 228.67 | 2127.19 | 61688.60 |
| 200 | 2040-06 | 2348.24 | 221.05 | 2127.19 | 59561.40 |
| 201 | 2040-07 | 2340.62 | 213.43 | 2127.19 | 57434.21 |
| 202 | 2040-08 | 2333.00 | 205.81 | 2127.19 | 55307.02 |
| 203 | 2040-09 | 2325.38 | 198.18 | 2127.19 | 53179.82 |
| 204 | 2040-10 | 2317.75 | 190.56 | 2127.19 | 51052.63 |
| 205 | 2040-11 | 2310.13 | 182.94 | 2127.19 | 48925.44 |
| 206 | 2040-12 | 2302.51 | 175.32 | 2127.19 | 46798.25 |
| 207 | 2041-01 | 2294.89 | 167.69 | 2127.19 | 44671.05 |
| 208 | 2041-02 | 2287.26 | 160.07 | 2127.19 | 42543.86 |
| 209 | 2041-03 | 2279.64 | 152.45 | 2127.19 | 40416.67 |
| 210 | 2041-04 | 2272.02 | 144.83 | 2127.19 | 38289.47 |
| 211 | 2041-05 | 2264.40 | 137.20 | 2127.19 | 36162.28 |
| 212 | 2041-06 | 2256.77 | 129.58 | 2127.19 | 34035.09 |
| 213 | 2041-07 | 2249.15 | 121.96 | 2127.19 | 31907.89 |
| 214 | 2041-08 | 2241.53 | 114.34 | 2127.19 | 29780.70 |
| 215 | 2041-09 | 2233.91 | 106.71 | 2127.19 | 27653.51 |
| 216 | 2041-10 | 2226.28 | 99.09 | 2127.19 | 25526.32 |
| 217 | 2041-11 | 2218.66 | 91.47 | 2127.19 | 23399.12 |
| 218 | 2041-12 | 2211.04 | 83.85 | 2127.19 | 21271.93 |
| 219 | 2042-01 | 2203.42 | 76.22 | 2127.19 | 19144.74 |
| 220 | 2042-02 | 2195.79 | 68.60 | 2127.19 | 17017.54 |
| 221 | 2042-03 | 2188.17 | 60.98 | 2127.19 | 14890.35 |
| 222 | 2042-04 | 2180.55 | 53.36 | 2127.19 | 12763.16 |
| 223 | 2042-05 | 2172.93 | 45.73 | 2127.19 | 10635.96 |
| 224 | 2042-06 | 2165.31 | 38.11 | 2127.19 | 8508.77 |
| 225 | 2042-07 | 2157.68 | 30.49 | 2127.19 | 6381.58 |
| 226 | 2042-08 | 2150.06 | 22.87 | 2127.19 | 4254.39 |
| 227 | 2042-09 | 2142.44 | 15.24 | 2127.19 | 2127.19 |
| 228 | 2042-10 | 2134.82 | 7.62 | 2127.19 | 0.00 |