北京贷款134.4万（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：134.4万
还款月数：20年
每月还款：8358.4元
利息总额：66.2万
本息合计：200.6万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-03 | 8358.40 | 4816.00 | 3542.40 | 1340457.60 |
| 2 | 2025-04 | 8358.40 | 4803.31 | 3555.09 | 1336902.51 |
| 3 | 2025-05 | 8358.40 | 4790.57 | 3567.83 | 1333334.68 |
| 4 | 2025-06 | 8358.40 | 4777.78 | 3580.62 | 1329754.06 |
| 5 | 2025-07 | 8358.40 | 4764.95 | 3593.45 | 1326160.62 |
| 6 | 2025-08 | 8358.40 | 4752.08 | 3606.32 | 1322554.29 |
| 7 | 2025-09 | 8358.40 | 4739.15 | 3619.25 | 1318935.05 |
| 8 | 2025-10 | 8358.40 | 4726.18 | 3632.21 | 1315302.83 |
| 9 | 2025-11 | 8358.40 | 4713.17 | 3645.23 | 1311657.60 |
| 10 | 2025-12 | 8358.40 | 4700.11 | 3658.29 | 1307999.31 |
| 11 | 2026-01 | 8358.40 | 4687.00 | 3671.40 | 1304327.91 |
| 12 | 2026-02 | 8358.40 | 4673.84 | 3684.56 | 1300643.36 |
| 13 | 2026-03 | 8358.40 | 4660.64 | 3697.76 | 1296945.60 |
| 14 | 2026-04 | 8358.40 | 4647.39 | 3711.01 | 1293234.59 |
| 15 | 2026-05 | 8358.40 | 4634.09 | 3724.31 | 1289510.28 |
| 16 | 2026-06 | 8358.40 | 4620.75 | 3737.65 | 1285772.63 |
| 17 | 2026-07 | 8358.40 | 4607.35 | 3751.05 | 1282021.58 |
| 18 | 2026-08 | 8358.40 | 4593.91 | 3764.49 | 1278257.09 |
| 19 | 2026-09 | 8358.40 | 4580.42 | 3777.98 | 1274479.11 |
| 20 | 2026-10 | 8358.40 | 4566.88 | 3791.51 | 1270687.60 |
| 21 | 2026-11 | 8358.40 | 4553.30 | 3805.10 | 1266882.50 |
| 22 | 2026-12 | 8358.40 | 4539.66 | 3818.74 | 1263063.76 |
| 23 | 2027-01 | 8358.40 | 4525.98 | 3832.42 | 1259231.34 |
| 24 | 2027-02 | 8358.40 | 4512.25 | 3846.15 | 1255385.19 |
| 25 | 2027-03 | 8358.40 | 4498.46 | 3859.93 | 1251525.26 |
| 26 | 2027-04 | 8358.40 | 4484.63 | 3873.77 | 1247651.49 |
| 27 | 2027-05 | 8358.40 | 4470.75 | 3887.65 | 1243763.84 |
| 28 | 2027-06 | 8358.40 | 4456.82 | 3901.58 | 1239862.26 |
| 29 | 2027-07 | 8358.40 | 4442.84 | 3915.56 | 1235946.71 |
| 30 | 2027-08 | 8358.40 | 4428.81 | 3929.59 | 1232017.12 |
| 31 | 2027-09 | 8358.40 | 4414.73 | 3943.67 | 1228073.45 |
| 32 | 2027-10 | 8358.40 | 4400.60 | 3957.80 | 1224115.64 |
| 33 | 2027-11 | 8358.40 | 4386.41 | 3971.98 | 1220143.66 |
| 34 | 2027-12 | 8358.40 | 4372.18 | 3986.22 | 1216157.44 |
| 35 | 2028-01 | 8358.40 | 4357.90 | 4000.50 | 1212156.94 |
| 36 | 2028-02 | 8358.40 | 4343.56 | 4014.84 | 1208142.11 |
| 37 | 2028-03 | 8358.40 | 4329.18 | 4029.22 | 1204112.88 |
| 38 | 2028-04 | 8358.40 | 4314.74 | 4043.66 | 1200069.22 |
| 39 | 2028-05 | 8358.40 | 4300.25 | 4058.15 | 1196011.07 |
| 40 | 2028-06 | 8358.40 | 4285.71 | 4072.69 | 1191938.38 |
| 41 | 2028-07 | 8358.40 | 4271.11 | 4087.29 | 1187851.10 |
| 42 | 2028-08 | 8358.40 | 4256.47 | 4101.93 | 1183749.16 |
| 43 | 2028-09 | 8358.40 | 4241.77 | 4116.63 | 1179632.53 |
| 44 | 2028-10 | 8358.40 | 4227.02 | 4131.38 | 1175501.15 |
| 45 | 2028-11 | 8358.40 | 4212.21 | 4146.19 | 1171354.97 |
| 46 | 2028-12 | 8358.40 | 4197.36 | 4161.04 | 1167193.92 |
| 47 | 2029-01 | 8358.40 | 4182.44 | 4175.95 | 1163017.97 |
| 48 | 2029-02 | 8358.40 | 4167.48 | 4190.92 | 1158827.05 |
| 49 | 2029-03 | 8358.40 | 4152.46 | 4205.93 | 1154621.12 |
| 50 | 2029-04 | 8358.40 | 4137.39 | 4221.01 | 1150400.11 |
| 51 | 2029-05 | 8358.40 | 4122.27 | 4236.13 | 1146163.98 |
| 52 | 2029-06 | 8358.40 | 4107.09 | 4251.31 | 1141912.67 |
| 53 | 2029-07 | 8358.40 | 4091.85 | 4266.54 | 1137646.13 |
| 54 | 2029-08 | 8358.40 | 4076.57 | 4281.83 | 1133364.29 |
| 55 | 2029-09 | 8358.40 | 4061.22 | 4297.18 | 1129067.12 |
| 56 | 2029-10 | 8358.40 | 4045.82 | 4312.57 | 1124754.54 |
| 57 | 2029-11 | 8358.40 | 4030.37 | 4328.03 | 1120426.51 |
| 58 | 2029-12 | 8358.40 | 4014.86 | 4343.54 | 1116082.98 |
| 59 | 2030-01 | 8358.40 | 3999.30 | 4359.10 | 1111723.88 |
| 60 | 2030-02 | 8358.40 | 3983.68 | 4374.72 | 1107349.16 |
| 61 | 2030-03 | 8358.40 | 3968.00 | 4390.40 | 1102958.76 |
| 62 | 2030-04 | 8358.40 | 3952.27 | 4406.13 | 1098552.63 |
| 63 | 2030-05 | 8358.40 | 3936.48 | 4421.92 | 1094130.71 |
| 64 | 2030-06 | 8358.40 | 3920.64 | 4437.76 | 1089692.95 |
| 65 | 2030-07 | 8358.40 | 3904.73 | 4453.67 | 1085239.28 |
| 66 | 2030-08 | 8358.40 | 3888.77 | 4469.62 | 1080769.66 |
| 67 | 2030-09 | 8358.40 | 3872.76 | 4485.64 | 1076284.02 |
| 68 | 2030-10 | 8358.40 | 3856.68 | 4501.71 | 1071782.30 |
| 69 | 2030-11 | 8358.40 | 3840.55 | 4517.85 | 1067264.46 |
| 70 | 2030-12 | 8358.40 | 3824.36 | 4534.03 | 1062730.43 |
| 71 | 2031-01 | 8358.40 | 3808.12 | 4550.28 | 1058180.14 |
| 72 | 2031-02 | 8358.40 | 3791.81 | 4566.59 | 1053613.56 |
| 73 | 2031-03 | 8358.40 | 3775.45 | 4582.95 | 1049030.61 |
| 74 | 2031-04 | 8358.40 | 3759.03 | 4599.37 | 1044431.24 |
| 75 | 2031-05 | 8358.40 | 3742.55 | 4615.85 | 1039815.38 |
| 76 | 2031-06 | 8358.40 | 3726.01 | 4632.39 | 1035182.99 |
| 77 | 2031-07 | 8358.40 | 3709.41 | 4648.99 | 1030534.00 |
| 78 | 2031-08 | 8358.40 | 3692.75 | 4665.65 | 1025868.35 |
| 79 | 2031-09 | 8358.40 | 3676.03 | 4682.37 | 1021185.98 |
| 80 | 2031-10 | 8358.40 | 3659.25 | 4699.15 | 1016486.83 |
| 81 | 2031-11 | 8358.40 | 3642.41 | 4715.99 | 1011770.84 |
| 82 | 2031-12 | 8358.40 | 3625.51 | 4732.89 | 1007037.95 |
| 83 | 2032-01 | 8358.40 | 3608.55 | 4749.85 | 1002288.11 |
| 84 | 2032-02 | 8358.40 | 3591.53 | 4766.87 | 997521.24 |
| 85 | 2032-03 | 8358.40 | 3574.45 | 4783.95 | 992737.30 |
| 86 | 2032-04 | 8358.40 | 3557.31 | 4801.09 | 987936.21 |
| 87 | 2032-05 | 8358.40 | 3540.10 | 4818.29 | 983117.91 |
| 88 | 2032-06 | 8358.40 | 3522.84 | 4835.56 | 978282.35 |
| 89 | 2032-07 | 8358.40 | 3505.51 | 4852.89 | 973429.47 |
| 90 | 2032-08 | 8358.40 | 3488.12 | 4870.28 | 968559.19 |
| 91 | 2032-09 | 8358.40 | 3470.67 | 4887.73 | 963671.46 |
| 92 | 2032-10 | 8358.40 | 3453.16 | 4905.24 | 958766.22 |
| 93 | 2032-11 | 8358.40 | 3435.58 | 4922.82 | 953843.40 |
| 94 | 2032-12 | 8358.40 | 3417.94 | 4940.46 | 948902.94 |
| 95 | 2033-01 | 8358.40 | 3400.24 | 4958.16 | 943944.78 |
| 96 | 2033-02 | 8358.40 | 3382.47 | 4975.93 | 938968.85 |
| 97 | 2033-03 | 8358.40 | 3364.64 | 4993.76 | 933975.09 |
| 98 | 2033-04 | 8358.40 | 3346.74 | 5011.65 | 928963.44 |
| 99 | 2033-05 | 8358.40 | 3328.79 | 5029.61 | 923933.82 |
| 100 | 2033-06 | 8358.40 | 3310.76 | 5047.64 | 918886.19 |
| 101 | 2033-07 | 8358.40 | 3292.68 | 5065.72 | 913820.47 |
| 102 | 2033-08 | 8358.40 | 3274.52 | 5083.87 | 908736.59 |
| 103 | 2033-09 | 8358.40 | 3256.31 | 5102.09 | 903634.50 |
| 104 | 2033-10 | 8358.40 | 3238.02 | 5120.37 | 898514.12 |
| 105 | 2033-11 | 8358.40 | 3219.68 | 5138.72 | 893375.40 |
| 106 | 2033-12 | 8358.40 | 3201.26 | 5157.14 | 888218.26 |
| 107 | 2034-01 | 8358.40 | 3182.78 | 5175.62 | 883042.65 |
| 108 | 2034-02 | 8358.40 | 3164.24 | 5194.16 | 877848.49 |
| 109 | 2034-03 | 8358.40 | 3145.62 | 5212.77 | 872635.71 |
| 110 | 2034-04 | 8358.40 | 3126.94 | 5231.45 | 867404.26 |
| 111 | 2034-05 | 8358.40 | 3108.20 | 5250.20 | 862154.06 |
| 112 | 2034-06 | 8358.40 | 3089.39 | 5269.01 | 856885.05 |
| 113 | 2034-07 | 8358.40 | 3070.50 | 5287.89 | 851597.15 |
| 114 | 2034-08 | 8358.40 | 3051.56 | 5306.84 | 846290.31 |
| 115 | 2034-09 | 8358.40 | 3032.54 | 5325.86 | 840964.45 |
| 116 | 2034-10 | 8358.40 | 3013.46 | 5344.94 | 835619.51 |
| 117 | 2034-11 | 8358.40 | 2994.30 | 5364.10 | 830255.41 |
| 118 | 2034-12 | 8358.40 | 2975.08 | 5383.32 | 824872.10 |
| 119 | 2035-01 | 8358.40 | 2955.79 | 5402.61 | 819469.49 |
| 120 | 2035-02 | 8358.40 | 2936.43 | 5421.97 | 814047.53 |
| 121 | 2035-03 | 8358.40 | 2917.00 | 5441.39 | 808606.13 |
| 122 | 2035-04 | 8358.40 | 2897.51 | 5460.89 | 803145.24 |
| 123 | 2035-05 | 8358.40 | 2877.94 | 5480.46 | 797664.78 |
| 124 | 2035-06 | 8358.40 | 2858.30 | 5500.10 | 792164.68 |
| 125 | 2035-07 | 8358.40 | 2838.59 | 5519.81 | 786644.87 |
| 126 | 2035-08 | 8358.40 | 2818.81 | 5539.59 | 781105.28 |
| 127 | 2035-09 | 8358.40 | 2798.96 | 5559.44 | 775545.84 |
| 128 | 2035-10 | 8358.40 | 2779.04 | 5579.36 | 769966.49 |
| 129 | 2035-11 | 8358.40 | 2759.05 | 5599.35 | 764367.13 |
| 130 | 2035-12 | 8358.40 | 2738.98 | 5619.42 | 758747.72 |
| 131 | 2036-01 | 8358.40 | 2718.85 | 5639.55 | 753108.17 |
| 132 | 2036-02 | 8358.40 | 2698.64 | 5659.76 | 747448.40 |
| 133 | 2036-03 | 8358.40 | 2678.36 | 5680.04 | 741768.36 |
| 134 | 2036-04 | 8358.40 | 2658.00 | 5700.39 | 736067.97 |
| 135 | 2036-05 | 8358.40 | 2637.58 | 5720.82 | 730347.15 |
| 136 | 2036-06 | 8358.40 | 2617.08 | 5741.32 | 724605.83 |
| 137 | 2036-07 | 8358.40 | 2596.50 | 5761.89 | 718843.93 |
| 138 | 2036-08 | 8358.40 | 2575.86 | 5782.54 | 713061.39 |
| 139 | 2036-09 | 8358.40 | 2555.14 | 5803.26 | 707258.13 |
| 140 | 2036-10 | 8358.40 | 2534.34 | 5824.06 | 701434.07 |
| 141 | 2036-11 | 8358.40 | 2513.47 | 5844.93 | 695589.15 |
| 142 | 2036-12 | 8358.40 | 2492.53 | 5865.87 | 689723.28 |
| 143 | 2037-01 | 8358.40 | 2471.51 | 5886.89 | 683836.39 |
| 144 | 2037-02 | 8358.40 | 2450.41 | 5907.98 | 677928.40 |
| 145 | 2037-03 | 8358.40 | 2429.24 | 5929.15 | 671999.25 |
| 146 | 2037-04 | 8358.40 | 2408.00 | 5950.40 | 666048.85 |
| 147 | 2037-05 | 8358.40 | 2386.68 | 5971.72 | 660077.12 |
| 148 | 2037-06 | 8358.40 | 2365.28 | 5993.12 | 654084.00 |
| 149 | 2037-07 | 8358.40 | 2343.80 | 6014.60 | 648069.40 |
| 150 | 2037-08 | 8358.40 | 2322.25 | 6036.15 | 642033.25 |
| 151 | 2037-09 | 8358.40 | 2300.62 | 6057.78 | 635975.47 |
| 152 | 2037-10 | 8358.40 | 2278.91 | 6079.49 | 629895.99 |
| 153 | 2037-11 | 8358.40 | 2257.13 | 6101.27 | 623794.72 |
| 154 | 2037-12 | 8358.40 | 2235.26 | 6123.13 | 617671.58 |
| 155 | 2038-01 | 8358.40 | 2213.32 | 6145.08 | 611526.51 |
| 156 | 2038-02 | 8358.40 | 2191.30 | 6167.09 | 605359.41 |
| 157 | 2038-03 | 8358.40 | 2169.20 | 6189.19 | 599170.22 |
| 158 | 2038-04 | 8358.40 | 2147.03 | 6211.37 | 592958.85 |
| 159 | 2038-05 | 8358.40 | 2124.77 | 6233.63 | 586725.22 |
| 160 | 2038-06 | 8358.40 | 2102.43 | 6255.97 | 580469.25 |
| 161 | 2038-07 | 8358.40 | 2080.01 | 6278.38 | 574190.87 |
| 162 | 2038-08 | 8358.40 | 2057.52 | 6300.88 | 567889.99 |
| 163 | 2038-09 | 8358.40 | 2034.94 | 6323.46 | 561566.53 |
| 164 | 2038-10 | 8358.40 | 2012.28 | 6346.12 | 555220.41 |
| 165 | 2038-11 | 8358.40 | 1989.54 | 6368.86 | 548851.55 |
| 166 | 2038-12 | 8358.40 | 1966.72 | 6391.68 | 542459.87 |
| 167 | 2039-01 | 8358.40 | 1943.81 | 6414.58 | 536045.29 |
| 168 | 2039-02 | 8358.40 | 1920.83 | 6437.57 | 529607.72 |
| 169 | 2039-03 | 8358.40 | 1897.76 | 6460.64 | 523147.08 |
| 170 | 2039-04 | 8358.40 | 1874.61 | 6483.79 | 516663.29 |
| 171 | 2039-05 | 8358.40 | 1851.38 | 6507.02 | 510156.27 |
| 172 | 2039-06 | 8358.40 | 1828.06 | 6530.34 | 503625.93 |
| 173 | 2039-07 | 8358.40 | 1804.66 | 6553.74 | 497072.20 |
| 174 | 2039-08 | 8358.40 | 1781.18 | 6577.22 | 490494.97 |
| 175 | 2039-09 | 8358.40 | 1757.61 | 6600.79 | 483894.18 |
| 176 | 2039-10 | 8358.40 | 1733.95 | 6624.44 | 477269.74 |
| 177 | 2039-11 | 8358.40 | 1710.22 | 6648.18 | 470621.56 |
| 178 | 2039-12 | 8358.40 | 1686.39 | 6672.00 | 463949.55 |
| 179 | 2040-01 | 8358.40 | 1662.49 | 6695.91 | 457253.64 |
| 180 | 2040-02 | 8358.40 | 1638.49 | 6719.91 | 450533.73 |
| 181 | 2040-03 | 8358.40 | 1614.41 | 6743.99 | 443789.75 |
| 182 | 2040-04 | 8358.40 | 1590.25 | 6768.15 | 437021.59 |
| 183 | 2040-05 | 8358.40 | 1565.99 | 6792.40 | 430229.19 |
| 184 | 2040-06 | 8358.40 | 1541.65 | 6816.74 | 423412.45 |
| 185 | 2040-07 | 8358.40 | 1517.23 | 6841.17 | 416571.28 |
| 186 | 2040-08 | 8358.40 | 1492.71 | 6865.68 | 409705.59 |
| 187 | 2040-09 | 8358.40 | 1468.11 | 6890.29 | 402815.31 |
| 188 | 2040-10 | 8358.40 | 1443.42 | 6914.98 | 395900.33 |
| 189 | 2040-11 | 8358.40 | 1418.64 | 6939.76 | 388960.57 |
| 190 | 2040-12 | 8358.40 | 1393.78 | 6964.62 | 381995.95 |
| 191 | 2041-01 | 8358.40 | 1368.82 | 6989.58 | 375006.37 |
| 192 | 2041-02 | 8358.40 | 1343.77 | 7014.63 | 367991.75 |
| 193 | 2041-03 | 8358.40 | 1318.64 | 7039.76 | 360951.98 |
| 194 | 2041-04 | 8358.40 | 1293.41 | 7064.99 | 353887.00 |
| 195 | 2041-05 | 8358.40 | 1268.10 | 7090.30 | 346796.69 |
| 196 | 2041-06 | 8358.40 | 1242.69 | 7115.71 | 339680.98 |
| 197 | 2041-07 | 8358.40 | 1217.19 | 7141.21 | 332539.78 |
| 198 | 2041-08 | 8358.40 | 1191.60 | 7166.80 | 325372.98 |
| 199 | 2041-09 | 8358.40 | 1165.92 | 7192.48 | 318180.50 |
| 200 | 2041-10 | 8358.40 | 1140.15 | 7218.25 | 310962.25 |
| 201 | 2041-11 | 8358.40 | 1114.28 | 7244.12 | 303718.13 |
| 202 | 2041-12 | 8358.40 | 1088.32 | 7270.07 | 296448.06 |
| 203 | 2042-01 | 8358.40 | 1062.27 | 7296.13 | 289151.93 |
| 204 | 2042-02 | 8358.40 | 1036.13 | 7322.27 | 281829.66 |
| 205 | 2042-03 | 8358.40 | 1009.89 | 7348.51 | 274481.15 |
| 206 | 2042-04 | 8358.40 | 983.56 | 7374.84 | 267106.31 |
| 207 | 2042-05 | 8358.40 | 957.13 | 7401.27 | 259705.04 |
| 208 | 2042-06 | 8358.40 | 930.61 | 7427.79 | 252277.25 |
| 209 | 2042-07 | 8358.40 | 903.99 | 7454.40 | 244822.85 |
| 210 | 2042-08 | 8358.40 | 877.28 | 7481.12 | 237341.73 |
| 211 | 2042-09 | 8358.40 | 850.47 | 7507.92 | 229833.81 |
| 212 | 2042-10 | 8358.40 | 823.57 | 7534.83 | 222298.98 |
| 213 | 2042-11 | 8358.40 | 796.57 | 7561.83 | 214737.16 |
| 214 | 2042-12 | 8358.40 | 769.47 | 7588.92 | 207148.23 |
| 215 | 2043-01 | 8358.40 | 742.28 | 7616.12 | 199532.12 |
| 216 | 2043-02 | 8358.40 | 714.99 | 7643.41 | 191888.71 |
| 217 | 2043-03 | 8358.40 | 687.60 | 7670.80 | 184217.91 |
| 218 | 2043-04 | 8358.40 | 660.11 | 7698.28 | 176519.63 |
| 219 | 2043-05 | 8358.40 | 632.53 | 7725.87 | 168793.76 |
| 220 | 2043-06 | 8358.40 | 604.84 | 7753.55 | 161040.20 |
| 221 | 2043-07 | 8358.40 | 577.06 | 7781.34 | 153258.86 |
| 222 | 2043-08 | 8358.40 | 549.18 | 7809.22 | 145449.64 |
| 223 | 2043-09 | 8358.40 | 521.19 | 7837.20 | 137612.44 |
| 224 | 2043-10 | 8358.40 | 493.11 | 7865.29 | 129747.15 |
| 225 | 2043-11 | 8358.40 | 464.93 | 7893.47 | 121853.68 |
| 226 | 2043-12 | 8358.40 | 436.64 | 7921.76 | 113931.93 |
| 227 | 2044-01 | 8358.40 | 408.26 | 7950.14 | 105981.78 |
| 228 | 2044-02 | 8358.40 | 379.77 | 7978.63 | 98003.15 |
| 229 | 2044-03 | 8358.40 | 351.18 | 8007.22 | 89995.93 |
| 230 | 2044-04 | 8358.40 | 322.49 | 8035.91 | 81960.02 |
| 231 | 2044-05 | 8358.40 | 293.69 | 8064.71 | 73895.31 |
| 232 | 2044-06 | 8358.40 | 264.79 | 8093.61 | 65801.71 |
| 233 | 2044-07 | 8358.40 | 235.79 | 8122.61 | 57679.10 |
| 234 | 2044-08 | 8358.40 | 206.68 | 8151.71 | 49527.38 |
| 235 | 2044-09 | 8358.40 | 177.47 | 8180.93 | 41346.46 |
| 236 | 2044-10 | 8358.40 | 148.16 | 8210.24 | 33136.22 |
| 237 | 2044-11 | 8358.40 | 118.74 | 8239.66 | 24896.56 |
| 238 | 2044-12 | 8358.40 | 89.21 | 8269.19 | 16627.37 |
| 239 | 2045-01 | 8358.40 | 59.58 | 8298.82 | 8328.55 |
| 240 | 2045-02 | 8358.40 | 29.84 | 8328.55 | 0.00 |
等额本金还款方式：
贷款总额：134.4万
还款月数：20年
首月还款：10416元
每月递减：20.07元
利息总额：58.03万
本息合计：192.43万
节省利息：81687.59元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-03 | 10416.00 | 4816.00 | 5600.00 | 1338400.00 |
| 2 | 2025-04 | 10395.93 | 4795.93 | 5600.00 | 1332800.00 |
| 3 | 2025-05 | 10375.87 | 4775.87 | 5600.00 | 1327200.00 |
| 4 | 2025-06 | 10355.80 | 4755.80 | 5600.00 | 1321600.00 |
| 5 | 2025-07 | 10335.73 | 4735.73 | 5600.00 | 1316000.00 |
| 6 | 2025-08 | 10315.67 | 4715.67 | 5600.00 | 1310400.00 |
| 7 | 2025-09 | 10295.60 | 4695.60 | 5600.00 | 1304800.00 |
| 8 | 2025-10 | 10275.53 | 4675.53 | 5600.00 | 1299200.00 |
| 9 | 2025-11 | 10255.47 | 4655.47 | 5600.00 | 1293600.00 |
| 10 | 2025-12 | 10235.40 | 4635.40 | 5600.00 | 1288000.00 |
| 11 | 2026-01 | 10215.33 | 4615.33 | 5600.00 | 1282400.00 |
| 12 | 2026-02 | 10195.27 | 4595.27 | 5600.00 | 1276800.00 |
| 13 | 2026-03 | 10175.20 | 4575.20 | 5600.00 | 1271200.00 |
| 14 | 2026-04 | 10155.13 | 4555.13 | 5600.00 | 1265600.00 |
| 15 | 2026-05 | 10135.07 | 4535.07 | 5600.00 | 1260000.00 |
| 16 | 2026-06 | 10115.00 | 4515.00 | 5600.00 | 1254400.00 |
| 17 | 2026-07 | 10094.93 | 4494.93 | 5600.00 | 1248800.00 |
| 18 | 2026-08 | 10074.87 | 4474.87 | 5600.00 | 1243200.00 |
| 19 | 2026-09 | 10054.80 | 4454.80 | 5600.00 | 1237600.00 |
| 20 | 2026-10 | 10034.73 | 4434.73 | 5600.00 | 1232000.00 |
| 21 | 2026-11 | 10014.67 | 4414.67 | 5600.00 | 1226400.00 |
| 22 | 2026-12 | 9994.60 | 4394.60 | 5600.00 | 1220800.00 |
| 23 | 2027-01 | 9974.53 | 4374.53 | 5600.00 | 1215200.00 |
| 24 | 2027-02 | 9954.47 | 4354.47 | 5600.00 | 1209600.00 |
| 25 | 2027-03 | 9934.40 | 4334.40 | 5600.00 | 1204000.00 |
| 26 | 2027-04 | 9914.33 | 4314.33 | 5600.00 | 1198400.00 |
| 27 | 2027-05 | 9894.27 | 4294.27 | 5600.00 | 1192800.00 |
| 28 | 2027-06 | 9874.20 | 4274.20 | 5600.00 | 1187200.00 |
| 29 | 2027-07 | 9854.13 | 4254.13 | 5600.00 | 1181600.00 |
| 30 | 2027-08 | 9834.07 | 4234.07 | 5600.00 | 1176000.00 |
| 31 | 2027-09 | 9814.00 | 4214.00 | 5600.00 | 1170400.00 |
| 32 | 2027-10 | 9793.93 | 4193.93 | 5600.00 | 1164800.00 |
| 33 | 2027-11 | 9773.87 | 4173.87 | 5600.00 | 1159200.00 |
| 34 | 2027-12 | 9753.80 | 4153.80 | 5600.00 | 1153600.00 |
| 35 | 2028-01 | 9733.73 | 4133.73 | 5600.00 | 1148000.00 |
| 36 | 2028-02 | 9713.67 | 4113.67 | 5600.00 | 1142400.00 |
| 37 | 2028-03 | 9693.60 | 4093.60 | 5600.00 | 1136800.00 |
| 38 | 2028-04 | 9673.53 | 4073.53 | 5600.00 | 1131200.00 |
| 39 | 2028-05 | 9653.47 | 4053.47 | 5600.00 | 1125600.00 |
| 40 | 2028-06 | 9633.40 | 4033.40 | 5600.00 | 1120000.00 |
| 41 | 2028-07 | 9613.33 | 4013.33 | 5600.00 | 1114400.00 |
| 42 | 2028-08 | 9593.27 | 3993.27 | 5600.00 | 1108800.00 |
| 43 | 2028-09 | 9573.20 | 3973.20 | 5600.00 | 1103200.00 |
| 44 | 2028-10 | 9553.13 | 3953.13 | 5600.00 | 1097600.00 |
| 45 | 2028-11 | 9533.07 | 3933.07 | 5600.00 | 1092000.00 |
| 46 | 2028-12 | 9513.00 | 3913.00 | 5600.00 | 1086400.00 |
| 47 | 2029-01 | 9492.93 | 3892.93 | 5600.00 | 1080800.00 |
| 48 | 2029-02 | 9472.87 | 3872.87 | 5600.00 | 1075200.00 |
| 49 | 2029-03 | 9452.80 | 3852.80 | 5600.00 | 1069600.00 |
| 50 | 2029-04 | 9432.73 | 3832.73 | 5600.00 | 1064000.00 |
| 51 | 2029-05 | 9412.67 | 3812.67 | 5600.00 | 1058400.00 |
| 52 | 2029-06 | 9392.60 | 3792.60 | 5600.00 | 1052800.00 |
| 53 | 2029-07 | 9372.53 | 3772.53 | 5600.00 | 1047200.00 |
| 54 | 2029-08 | 9352.47 | 3752.47 | 5600.00 | 1041600.00 |
| 55 | 2029-09 | 9332.40 | 3732.40 | 5600.00 | 1036000.00 |
| 56 | 2029-10 | 9312.33 | 3712.33 | 5600.00 | 1030400.00 |
| 57 | 2029-11 | 9292.27 | 3692.27 | 5600.00 | 1024800.00 |
| 58 | 2029-12 | 9272.20 | 3672.20 | 5600.00 | 1019200.00 |
| 59 | 2030-01 | 9252.13 | 3652.13 | 5600.00 | 1013600.00 |
| 60 | 2030-02 | 9232.07 | 3632.07 | 5600.00 | 1008000.00 |
| 61 | 2030-03 | 9212.00 | 3612.00 | 5600.00 | 1002400.00 |
| 62 | 2030-04 | 9191.93 | 3591.93 | 5600.00 | 996800.00 |
| 63 | 2030-05 | 9171.87 | 3571.87 | 5600.00 | 991200.00 |
| 64 | 2030-06 | 9151.80 | 3551.80 | 5600.00 | 985600.00 |
| 65 | 2030-07 | 9131.73 | 3531.73 | 5600.00 | 980000.00 |
| 66 | 2030-08 | 9111.67 | 3511.67 | 5600.00 | 974400.00 |
| 67 | 2030-09 | 9091.60 | 3491.60 | 5600.00 | 968800.00 |
| 68 | 2030-10 | 9071.53 | 3471.53 | 5600.00 | 963200.00 |
| 69 | 2030-11 | 9051.47 | 3451.47 | 5600.00 | 957600.00 |
| 70 | 2030-12 | 9031.40 | 3431.40 | 5600.00 | 952000.00 |
| 71 | 2031-01 | 9011.33 | 3411.33 | 5600.00 | 946400.00 |
| 72 | 2031-02 | 8991.27 | 3391.27 | 5600.00 | 940800.00 |
| 73 | 2031-03 | 8971.20 | 3371.20 | 5600.00 | 935200.00 |
| 74 | 2031-04 | 8951.13 | 3351.13 | 5600.00 | 929600.00 |
| 75 | 2031-05 | 8931.07 | 3331.07 | 5600.00 | 924000.00 |
| 76 | 2031-06 | 8911.00 | 3311.00 | 5600.00 | 918400.00 |
| 77 | 2031-07 | 8890.93 | 3290.93 | 5600.00 | 912800.00 |
| 78 | 2031-08 | 8870.87 | 3270.87 | 5600.00 | 907200.00 |
| 79 | 2031-09 | 8850.80 | 3250.80 | 5600.00 | 901600.00 |
| 80 | 2031-10 | 8830.73 | 3230.73 | 5600.00 | 896000.00 |
| 81 | 2031-11 | 8810.67 | 3210.67 | 5600.00 | 890400.00 |
| 82 | 2031-12 | 8790.60 | 3190.60 | 5600.00 | 884800.00 |
| 83 | 2032-01 | 8770.53 | 3170.53 | 5600.00 | 879200.00 |
| 84 | 2032-02 | 8750.47 | 3150.47 | 5600.00 | 873600.00 |
| 85 | 2032-03 | 8730.40 | 3130.40 | 5600.00 | 868000.00 |
| 86 | 2032-04 | 8710.33 | 3110.33 | 5600.00 | 862400.00 |
| 87 | 2032-05 | 8690.27 | 3090.27 | 5600.00 | 856800.00 |
| 88 | 2032-06 | 8670.20 | 3070.20 | 5600.00 | 851200.00 |
| 89 | 2032-07 | 8650.13 | 3050.13 | 5600.00 | 845600.00 |
| 90 | 2032-08 | 8630.07 | 3030.07 | 5600.00 | 840000.00 |
| 91 | 2032-09 | 8610.00 | 3010.00 | 5600.00 | 834400.00 |
| 92 | 2032-10 | 8589.93 | 2989.93 | 5600.00 | 828800.00 |
| 93 | 2032-11 | 8569.87 | 2969.87 | 5600.00 | 823200.00 |
| 94 | 2032-12 | 8549.80 | 2949.80 | 5600.00 | 817600.00 |
| 95 | 2033-01 | 8529.73 | 2929.73 | 5600.00 | 812000.00 |
| 96 | 2033-02 | 8509.67 | 2909.67 | 5600.00 | 806400.00 |
| 97 | 2033-03 | 8489.60 | 2889.60 | 5600.00 | 800800.00 |
| 98 | 2033-04 | 8469.53 | 2869.53 | 5600.00 | 795200.00 |
| 99 | 2033-05 | 8449.47 | 2849.47 | 5600.00 | 789600.00 |
| 100 | 2033-06 | 8429.40 | 2829.40 | 5600.00 | 784000.00 |
| 101 | 2033-07 | 8409.33 | 2809.33 | 5600.00 | 778400.00 |
| 102 | 2033-08 | 8389.27 | 2789.27 | 5600.00 | 772800.00 |
| 103 | 2033-09 | 8369.20 | 2769.20 | 5600.00 | 767200.00 |
| 104 | 2033-10 | 8349.13 | 2749.13 | 5600.00 | 761600.00 |
| 105 | 2033-11 | 8329.07 | 2729.07 | 5600.00 | 756000.00 |
| 106 | 2033-12 | 8309.00 | 2709.00 | 5600.00 | 750400.00 |
| 107 | 2034-01 | 8288.93 | 2688.93 | 5600.00 | 744800.00 |
| 108 | 2034-02 | 8268.87 | 2668.87 | 5600.00 | 739200.00 |
| 109 | 2034-03 | 8248.80 | 2648.80 | 5600.00 | 733600.00 |
| 110 | 2034-04 | 8228.73 | 2628.73 | 5600.00 | 728000.00 |
| 111 | 2034-05 | 8208.67 | 2608.67 | 5600.00 | 722400.00 |
| 112 | 2034-06 | 8188.60 | 2588.60 | 5600.00 | 716800.00 |
| 113 | 2034-07 | 8168.53 | 2568.53 | 5600.00 | 711200.00 |
| 114 | 2034-08 | 8148.47 | 2548.47 | 5600.00 | 705600.00 |
| 115 | 2034-09 | 8128.40 | 2528.40 | 5600.00 | 700000.00 |
| 116 | 2034-10 | 8108.33 | 2508.33 | 5600.00 | 694400.00 |
| 117 | 2034-11 | 8088.27 | 2488.27 | 5600.00 | 688800.00 |
| 118 | 2034-12 | 8068.20 | 2468.20 | 5600.00 | 683200.00 |
| 119 | 2035-01 | 8048.13 | 2448.13 | 5600.00 | 677600.00 |
| 120 | 2035-02 | 8028.07 | 2428.07 | 5600.00 | 672000.00 |
| 121 | 2035-03 | 8008.00 | 2408.00 | 5600.00 | 666400.00 |
| 122 | 2035-04 | 7987.93 | 2387.93 | 5600.00 | 660800.00 |
| 123 | 2035-05 | 7967.87 | 2367.87 | 5600.00 | 655200.00 |
| 124 | 2035-06 | 7947.80 | 2347.80 | 5600.00 | 649600.00 |
| 125 | 2035-07 | 7927.73 | 2327.73 | 5600.00 | 644000.00 |
| 126 | 2035-08 | 7907.67 | 2307.67 | 5600.00 | 638400.00 |
| 127 | 2035-09 | 7887.60 | 2287.60 | 5600.00 | 632800.00 |
| 128 | 2035-10 | 7867.53 | 2267.53 | 5600.00 | 627200.00 |
| 129 | 2035-11 | 7847.47 | 2247.47 | 5600.00 | 621600.00 |
| 130 | 2035-12 | 7827.40 | 2227.40 | 5600.00 | 616000.00 |
| 131 | 2036-01 | 7807.33 | 2207.33 | 5600.00 | 610400.00 |
| 132 | 2036-02 | 7787.27 | 2187.27 | 5600.00 | 604800.00 |
| 133 | 2036-03 | 7767.20 | 2167.20 | 5600.00 | 599200.00 |
| 134 | 2036-04 | 7747.13 | 2147.13 | 5600.00 | 593600.00 |
| 135 | 2036-05 | 7727.07 | 2127.07 | 5600.00 | 588000.00 |
| 136 | 2036-06 | 7707.00 | 2107.00 | 5600.00 | 582400.00 |
| 137 | 2036-07 | 7686.93 | 2086.93 | 5600.00 | 576800.00 |
| 138 | 2036-08 | 7666.87 | 2066.87 | 5600.00 | 571200.00 |
| 139 | 2036-09 | 7646.80 | 2046.80 | 5600.00 | 565600.00 |
| 140 | 2036-10 | 7626.73 | 2026.73 | 5600.00 | 560000.00 |
| 141 | 2036-11 | 7606.67 | 2006.67 | 5600.00 | 554400.00 |
| 142 | 2036-12 | 7586.60 | 1986.60 | 5600.00 | 548800.00 |
| 143 | 2037-01 | 7566.53 | 1966.53 | 5600.00 | 543200.00 |
| 144 | 2037-02 | 7546.47 | 1946.47 | 5600.00 | 537600.00 |
| 145 | 2037-03 | 7526.40 | 1926.40 | 5600.00 | 532000.00 |
| 146 | 2037-04 | 7506.33 | 1906.33 | 5600.00 | 526400.00 |
| 147 | 2037-05 | 7486.27 | 1886.27 | 5600.00 | 520800.00 |
| 148 | 2037-06 | 7466.20 | 1866.20 | 5600.00 | 515200.00 |
| 149 | 2037-07 | 7446.13 | 1846.13 | 5600.00 | 509600.00 |
| 150 | 2037-08 | 7426.07 | 1826.07 | 5600.00 | 504000.00 |
| 151 | 2037-09 | 7406.00 | 1806.00 | 5600.00 | 498400.00 |
| 152 | 2037-10 | 7385.93 | 1785.93 | 5600.00 | 492800.00 |
| 153 | 2037-11 | 7365.87 | 1765.87 | 5600.00 | 487200.00 |
| 154 | 2037-12 | 7345.80 | 1745.80 | 5600.00 | 481600.00 |
| 155 | 2038-01 | 7325.73 | 1725.73 | 5600.00 | 476000.00 |
| 156 | 2038-02 | 7305.67 | 1705.67 | 5600.00 | 470400.00 |
| 157 | 2038-03 | 7285.60 | 1685.60 | 5600.00 | 464800.00 |
| 158 | 2038-04 | 7265.53 | 1665.53 | 5600.00 | 459200.00 |
| 159 | 2038-05 | 7245.47 | 1645.47 | 5600.00 | 453600.00 |
| 160 | 2038-06 | 7225.40 | 1625.40 | 5600.00 | 448000.00 |
| 161 | 2038-07 | 7205.33 | 1605.33 | 5600.00 | 442400.00 |
| 162 | 2038-08 | 7185.27 | 1585.27 | 5600.00 | 436800.00 |
| 163 | 2038-09 | 7165.20 | 1565.20 | 5600.00 | 431200.00 |
| 164 | 2038-10 | 7145.13 | 1545.13 | 5600.00 | 425600.00 |
| 165 | 2038-11 | 7125.07 | 1525.07 | 5600.00 | 420000.00 |
| 166 | 2038-12 | 7105.00 | 1505.00 | 5600.00 | 414400.00 |
| 167 | 2039-01 | 7084.93 | 1484.93 | 5600.00 | 408800.00 |
| 168 | 2039-02 | 7064.87 | 1464.87 | 5600.00 | 403200.00 |
| 169 | 2039-03 | 7044.80 | 1444.80 | 5600.00 | 397600.00 |
| 170 | 2039-04 | 7024.73 | 1424.73 | 5600.00 | 392000.00 |
| 171 | 2039-05 | 7004.67 | 1404.67 | 5600.00 | 386400.00 |
| 172 | 2039-06 | 6984.60 | 1384.60 | 5600.00 | 380800.00 |
| 173 | 2039-07 | 6964.53 | 1364.53 | 5600.00 | 375200.00 |
| 174 | 2039-08 | 6944.47 | 1344.47 | 5600.00 | 369600.00 |
| 175 | 2039-09 | 6924.40 | 1324.40 | 5600.00 | 364000.00 |
| 176 | 2039-10 | 6904.33 | 1304.33 | 5600.00 | 358400.00 |
| 177 | 2039-11 | 6884.27 | 1284.27 | 5600.00 | 352800.00 |
| 178 | 2039-12 | 6864.20 | 1264.20 | 5600.00 | 347200.00 |
| 179 | 2040-01 | 6844.13 | 1244.13 | 5600.00 | 341600.00 |
| 180 | 2040-02 | 6824.07 | 1224.07 | 5600.00 | 336000.00 |
| 181 | 2040-03 | 6804.00 | 1204.00 | 5600.00 | 330400.00 |
| 182 | 2040-04 | 6783.93 | 1183.93 | 5600.00 | 324800.00 |
| 183 | 2040-05 | 6763.87 | 1163.87 | 5600.00 | 319200.00 |
| 184 | 2040-06 | 6743.80 | 1143.80 | 5600.00 | 313600.00 |
| 185 | 2040-07 | 6723.73 | 1123.73 | 5600.00 | 308000.00 |
| 186 | 2040-08 | 6703.67 | 1103.67 | 5600.00 | 302400.00 |
| 187 | 2040-09 | 6683.60 | 1083.60 | 5600.00 | 296800.00 |
| 188 | 2040-10 | 6663.53 | 1063.53 | 5600.00 | 291200.00 |
| 189 | 2040-11 | 6643.47 | 1043.47 | 5600.00 | 285600.00 |
| 190 | 2040-12 | 6623.40 | 1023.40 | 5600.00 | 280000.00 |
| 191 | 2041-01 | 6603.33 | 1003.33 | 5600.00 | 274400.00 |
| 192 | 2041-02 | 6583.27 | 983.27 | 5600.00 | 268800.00 |
| 193 | 2041-03 | 6563.20 | 963.20 | 5600.00 | 263200.00 |
| 194 | 2041-04 | 6543.13 | 943.13 | 5600.00 | 257600.00 |
| 195 | 2041-05 | 6523.07 | 923.07 | 5600.00 | 252000.00 |
| 196 | 2041-06 | 6503.00 | 903.00 | 5600.00 | 246400.00 |
| 197 | 2041-07 | 6482.93 | 882.93 | 5600.00 | 240800.00 |
| 198 | 2041-08 | 6462.87 | 862.87 | 5600.00 | 235200.00 |
| 199 | 2041-09 | 6442.80 | 842.80 | 5600.00 | 229600.00 |
| 200 | 2041-10 | 6422.73 | 822.73 | 5600.00 | 224000.00 |
| 201 | 2041-11 | 6402.67 | 802.67 | 5600.00 | 218400.00 |
| 202 | 2041-12 | 6382.60 | 782.60 | 5600.00 | 212800.00 |
| 203 | 2042-01 | 6362.53 | 762.53 | 5600.00 | 207200.00 |
| 204 | 2042-02 | 6342.47 | 742.47 | 5600.00 | 201600.00 |
| 205 | 2042-03 | 6322.40 | 722.40 | 5600.00 | 196000.00 |
| 206 | 2042-04 | 6302.33 | 702.33 | 5600.00 | 190400.00 |
| 207 | 2042-05 | 6282.27 | 682.27 | 5600.00 | 184800.00 |
| 208 | 2042-06 | 6262.20 | 662.20 | 5600.00 | 179200.00 |
| 209 | 2042-07 | 6242.13 | 642.13 | 5600.00 | 173600.00 |
| 210 | 2042-08 | 6222.07 | 622.07 | 5600.00 | 168000.00 |
| 211 | 2042-09 | 6202.00 | 602.00 | 5600.00 | 162400.00 |
| 212 | 2042-10 | 6181.93 | 581.93 | 5600.00 | 156800.00 |
| 213 | 2042-11 | 6161.87 | 561.87 | 5600.00 | 151200.00 |
| 214 | 2042-12 | 6141.80 | 541.80 | 5600.00 | 145600.00 |
| 215 | 2043-01 | 6121.73 | 521.73 | 5600.00 | 140000.00 |
| 216 | 2043-02 | 6101.67 | 501.67 | 5600.00 | 134400.00 |
| 217 | 2043-03 | 6081.60 | 481.60 | 5600.00 | 128800.00 |
| 218 | 2043-04 | 6061.53 | 461.53 | 5600.00 | 123200.00 |
| 219 | 2043-05 | 6041.47 | 441.47 | 5600.00 | 117600.00 |
| 220 | 2043-06 | 6021.40 | 421.40 | 5600.00 | 112000.00 |
| 221 | 2043-07 | 6001.33 | 401.33 | 5600.00 | 106400.00 |
| 222 | 2043-08 | 5981.27 | 381.27 | 5600.00 | 100800.00 |
| 223 | 2043-09 | 5961.20 | 361.20 | 5600.00 | 95200.00 |
| 224 | 2043-10 | 5941.13 | 341.13 | 5600.00 | 89600.00 |
| 225 | 2043-11 | 5921.07 | 321.07 | 5600.00 | 84000.00 |
| 226 | 2043-12 | 5901.00 | 301.00 | 5600.00 | 78400.00 |
| 227 | 2044-01 | 5880.93 | 280.93 | 5600.00 | 72800.00 |
| 228 | 2044-02 | 5860.87 | 260.87 | 5600.00 | 67200.00 |
| 229 | 2044-03 | 5840.80 | 240.80 | 5600.00 | 61600.00 |
| 230 | 2044-04 | 5820.73 | 220.73 | 5600.00 | 56000.00 |
| 231 | 2044-05 | 5800.67 | 200.67 | 5600.00 | 50400.00 |
| 232 | 2044-06 | 5780.60 | 180.60 | 5600.00 | 44800.00 |
| 233 | 2044-07 | 5760.53 | 160.53 | 5600.00 | 39200.00 |
| 234 | 2044-08 | 5740.47 | 140.47 | 5600.00 | 33600.00 |
| 235 | 2044-09 | 5720.40 | 120.40 | 5600.00 | 28000.00 |
| 236 | 2044-10 | 5700.33 | 100.33 | 5600.00 | 22400.00 |
| 237 | 2044-11 | 5680.27 | 80.27 | 5600.00 | 16800.00 |
| 238 | 2044-12 | 5660.20 | 60.20 | 5600.00 | 11200.00 |
| 239 | 2045-01 | 5640.13 | 40.13 | 5600.00 | 5600.00 |
| 240 | 2045-02 | 5620.07 | 20.07 | 5600.00 | 0.00 |