贷款34.38万（商业贷款）房贷，还款20年3个月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：34.38万
还款月数：20年3个月
每月还款：2003.28元
利息总额：14.3万
本息合计：48.68万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-05 | 2003.28 | 1045.58 | 957.70 | 342793.30 |
| 2 | 2025-06 | 2003.28 | 1042.66 | 960.62 | 341832.68 |
| 3 | 2025-07 | 2003.28 | 1039.74 | 963.54 | 340869.14 |
| 4 | 2025-08 | 2003.28 | 1036.81 | 966.47 | 339902.68 |
| 5 | 2025-09 | 2003.28 | 1033.87 | 969.41 | 338933.27 |
| 6 | 2025-10 | 2003.28 | 1030.92 | 972.36 | 337960.91 |
| 7 | 2025-11 | 2003.28 | 1027.96 | 975.31 | 336985.60 |
| 8 | 2025-12 | 2003.28 | 1025.00 | 978.28 | 336007.32 |
| 9 | 2026-01 | 2003.28 | 1022.02 | 981.26 | 335026.06 |
| 10 | 2026-02 | 2003.28 | 1019.04 | 984.24 | 334041.82 |
| 11 | 2026-03 | 2003.28 | 1016.04 | 987.23 | 333054.59 |
| 12 | 2026-04 | 2003.28 | 1013.04 | 990.24 | 332064.35 |
| 13 | 2026-05 | 2003.28 | 1010.03 | 993.25 | 331071.10 |
| 14 | 2026-06 | 2003.28 | 1007.01 | 996.27 | 330074.83 |
| 15 | 2026-07 | 2003.28 | 1003.98 | 999.30 | 329075.53 |
| 16 | 2026-08 | 2003.28 | 1000.94 | 1002.34 | 328073.19 |
| 17 | 2026-09 | 2003.28 | 997.89 | 1005.39 | 327067.80 |
| 18 | 2026-10 | 2003.28 | 994.83 | 1008.45 | 326059.35 |
| 19 | 2026-11 | 2003.28 | 991.76 | 1011.51 | 325047.84 |
| 20 | 2026-12 | 2003.28 | 988.69 | 1014.59 | 324033.25 |
| 21 | 2027-01 | 2003.28 | 985.60 | 1017.68 | 323015.57 |
| 22 | 2027-02 | 2003.28 | 982.51 | 1020.77 | 321994.80 |
| 23 | 2027-03 | 2003.28 | 979.40 | 1023.88 | 320970.92 |
| 24 | 2027-04 | 2003.28 | 976.29 | 1026.99 | 319943.93 |
| 25 | 2027-05 | 2003.28 | 973.16 | 1030.12 | 318913.81 |
| 26 | 2027-06 | 2003.28 | 970.03 | 1033.25 | 317880.56 |
| 27 | 2027-07 | 2003.28 | 966.89 | 1036.39 | 316844.17 |
| 28 | 2027-08 | 2003.28 | 963.73 | 1039.54 | 315804.63 |
| 29 | 2027-09 | 2003.28 | 960.57 | 1042.71 | 314761.92 |
| 30 | 2027-10 | 2003.28 | 957.40 | 1045.88 | 313716.04 |
| 31 | 2027-11 | 2003.28 | 954.22 | 1049.06 | 312666.98 |
| 32 | 2027-12 | 2003.28 | 951.03 | 1052.25 | 311614.73 |
| 33 | 2028-01 | 2003.28 | 947.83 | 1055.45 | 310559.28 |
| 34 | 2028-02 | 2003.28 | 944.62 | 1058.66 | 309500.62 |
| 35 | 2028-03 | 2003.28 | 941.40 | 1061.88 | 308438.74 |
| 36 | 2028-04 | 2003.28 | 938.17 | 1065.11 | 307373.63 |
| 37 | 2028-05 | 2003.28 | 934.93 | 1068.35 | 306305.28 |
| 38 | 2028-06 | 2003.28 | 931.68 | 1071.60 | 305233.68 |
| 39 | 2028-07 | 2003.28 | 928.42 | 1074.86 | 304158.82 |
| 40 | 2028-08 | 2003.28 | 925.15 | 1078.13 | 303080.69 |
| 41 | 2028-09 | 2003.28 | 921.87 | 1081.41 | 301999.29 |
| 42 | 2028-10 | 2003.28 | 918.58 | 1084.70 | 300914.59 |
| 43 | 2028-11 | 2003.28 | 915.28 | 1088.00 | 299826.59 |
| 44 | 2028-12 | 2003.28 | 911.97 | 1091.31 | 298735.29 |
| 45 | 2029-01 | 2003.28 | 908.65 | 1094.63 | 297640.66 |
| 46 | 2029-02 | 2003.28 | 905.32 | 1097.95 | 296542.71 |
| 47 | 2029-03 | 2003.28 | 901.98 | 1101.29 | 295441.41 |
| 48 | 2029-04 | 2003.28 | 898.63 | 1104.64 | 294336.77 |
| 49 | 2029-05 | 2003.28 | 895.27 | 1108.00 | 293228.76 |
| 50 | 2029-06 | 2003.28 | 891.90 | 1111.37 | 292117.39 |
| 51 | 2029-07 | 2003.28 | 888.52 | 1114.75 | 291002.64 |
| 52 | 2029-08 | 2003.28 | 885.13 | 1118.15 | 289884.49 |
| 53 | 2029-09 | 2003.28 | 881.73 | 1121.55 | 288762.94 |
| 54 | 2029-10 | 2003.28 | 878.32 | 1124.96 | 287637.99 |
| 55 | 2029-11 | 2003.28 | 874.90 | 1128.38 | 286509.61 |
| 56 | 2029-12 | 2003.28 | 871.47 | 1131.81 | 285377.79 |
| 57 | 2030-01 | 2003.28 | 868.02 | 1135.25 | 284242.54 |
| 58 | 2030-02 | 2003.28 | 864.57 | 1138.71 | 283103.83 |
| 59 | 2030-03 | 2003.28 | 861.11 | 1142.17 | 281961.66 |
| 60 | 2030-04 | 2003.28 | 857.63 | 1145.65 | 280816.02 |
| 61 | 2030-05 | 2003.28 | 854.15 | 1149.13 | 279666.89 |
| 62 | 2030-06 | 2003.28 | 850.65 | 1152.62 | 278514.26 |
| 63 | 2030-07 | 2003.28 | 847.15 | 1156.13 | 277358.13 |
| 64 | 2030-08 | 2003.28 | 843.63 | 1159.65 | 276198.48 |
| 65 | 2030-09 | 2003.28 | 840.10 | 1163.17 | 275035.31 |
| 66 | 2030-10 | 2003.28 | 836.57 | 1166.71 | 273868.60 |
| 67 | 2030-11 | 2003.28 | 833.02 | 1170.26 | 272698.34 |
| 68 | 2030-12 | 2003.28 | 829.46 | 1173.82 | 271524.51 |
| 69 | 2031-01 | 2003.28 | 825.89 | 1177.39 | 270347.12 |
| 70 | 2031-02 | 2003.28 | 822.31 | 1180.97 | 269166.15 |
| 71 | 2031-03 | 2003.28 | 818.71 | 1184.56 | 267981.59 |
| 72 | 2031-04 | 2003.28 | 815.11 | 1188.17 | 266793.42 |
| 73 | 2031-05 | 2003.28 | 811.50 | 1191.78 | 265601.64 |
| 74 | 2031-06 | 2003.28 | 807.87 | 1195.41 | 264406.23 |
| 75 | 2031-07 | 2003.28 | 804.24 | 1199.04 | 263207.19 |
| 76 | 2031-08 | 2003.28 | 800.59 | 1202.69 | 262004.50 |
| 77 | 2031-09 | 2003.28 | 796.93 | 1206.35 | 260798.15 |
| 78 | 2031-10 | 2003.28 | 793.26 | 1210.02 | 259588.13 |
| 79 | 2031-11 | 2003.28 | 789.58 | 1213.70 | 258374.43 |
| 80 | 2031-12 | 2003.28 | 785.89 | 1217.39 | 257157.04 |
| 81 | 2032-01 | 2003.28 | 782.19 | 1221.09 | 255935.95 |
| 82 | 2032-02 | 2003.28 | 778.47 | 1224.81 | 254711.14 |
| 83 | 2032-03 | 2003.28 | 774.75 | 1228.53 | 253482.61 |
| 84 | 2032-04 | 2003.28 | 771.01 | 1232.27 | 252250.34 |
| 85 | 2032-05 | 2003.28 | 767.26 | 1236.02 | 251014.33 |
| 86 | 2032-06 | 2003.28 | 763.50 | 1239.78 | 249774.55 |
| 87 | 2032-07 | 2003.28 | 759.73 | 1243.55 | 248531.00 |
| 88 | 2032-08 | 2003.28 | 755.95 | 1247.33 | 247283.67 |
| 89 | 2032-09 | 2003.28 | 752.15 | 1251.12 | 246032.55 |
| 90 | 2032-10 | 2003.28 | 748.35 | 1254.93 | 244777.62 |
| 91 | 2032-11 | 2003.28 | 744.53 | 1258.75 | 243518.87 |
| 92 | 2032-12 | 2003.28 | 740.70 | 1262.58 | 242256.30 |
| 93 | 2033-01 | 2003.28 | 736.86 | 1266.42 | 240989.88 |
| 94 | 2033-02 | 2003.28 | 733.01 | 1270.27 | 239719.62 |
| 95 | 2033-03 | 2003.28 | 729.15 | 1274.13 | 238445.48 |
| 96 | 2033-04 | 2003.28 | 725.27 | 1278.01 | 237167.48 |
| 97 | 2033-05 | 2003.28 | 721.38 | 1281.89 | 235885.58 |
| 98 | 2033-06 | 2003.28 | 717.49 | 1285.79 | 234599.79 |
| 99 | 2033-07 | 2003.28 | 713.57 | 1289.70 | 233310.09 |
| 100 | 2033-08 | 2003.28 | 709.65 | 1293.63 | 232016.46 |
| 101 | 2033-09 | 2003.28 | 705.72 | 1297.56 | 230718.90 |
| 102 | 2033-10 | 2003.28 | 701.77 | 1301.51 | 229417.39 |
| 103 | 2033-11 | 2003.28 | 697.81 | 1305.47 | 228111.92 |
| 104 | 2033-12 | 2003.28 | 693.84 | 1309.44 | 226802.48 |
| 105 | 2034-01 | 2003.28 | 689.86 | 1313.42 | 225489.06 |
| 106 | 2034-02 | 2003.28 | 685.86 | 1317.42 | 224171.65 |
| 107 | 2034-03 | 2003.28 | 681.86 | 1321.42 | 222850.22 |
| 108 | 2034-04 | 2003.28 | 677.84 | 1325.44 | 221524.78 |
| 109 | 2034-05 | 2003.28 | 673.80 | 1329.47 | 220195.31 |
| 110 | 2034-06 | 2003.28 | 669.76 | 1333.52 | 218861.79 |
| 111 | 2034-07 | 2003.28 | 665.70 | 1337.57 | 217524.22 |
| 112 | 2034-08 | 2003.28 | 661.64 | 1341.64 | 216182.57 |
| 113 | 2034-09 | 2003.28 | 657.56 | 1345.72 | 214836.85 |
| 114 | 2034-10 | 2003.28 | 653.46 | 1349.82 | 213487.04 |
| 115 | 2034-11 | 2003.28 | 649.36 | 1353.92 | 212133.11 |
| 116 | 2034-12 | 2003.28 | 645.24 | 1358.04 | 210775.07 |
| 117 | 2035-01 | 2003.28 | 641.11 | 1362.17 | 209412.90 |
| 118 | 2035-02 | 2003.28 | 636.96 | 1366.31 | 208046.59 |
| 119 | 2035-03 | 2003.28 | 632.81 | 1370.47 | 206676.12 |
| 120 | 2035-04 | 2003.28 | 628.64 | 1374.64 | 205301.48 |
| 121 | 2035-05 | 2003.28 | 624.46 | 1378.82 | 203922.66 |
| 122 | 2035-06 | 2003.28 | 620.26 | 1383.01 | 202539.65 |
| 123 | 2035-07 | 2003.28 | 616.06 | 1387.22 | 201152.43 |
| 124 | 2035-08 | 2003.28 | 611.84 | 1391.44 | 199760.99 |
| 125 | 2035-09 | 2003.28 | 607.61 | 1395.67 | 198365.31 |
| 126 | 2035-10 | 2003.28 | 603.36 | 1399.92 | 196965.40 |
| 127 | 2035-11 | 2003.28 | 599.10 | 1404.18 | 195561.22 |
| 128 | 2035-12 | 2003.28 | 594.83 | 1408.45 | 194152.77 |
| 129 | 2036-01 | 2003.28 | 590.55 | 1412.73 | 192740.04 |
| 130 | 2036-02 | 2003.28 | 586.25 | 1417.03 | 191323.02 |
| 131 | 2036-03 | 2003.28 | 581.94 | 1421.34 | 189901.68 |
| 132 | 2036-04 | 2003.28 | 577.62 | 1425.66 | 188476.02 |
| 133 | 2036-05 | 2003.28 | 573.28 | 1430.00 | 187046.02 |
| 134 | 2036-06 | 2003.28 | 568.93 | 1434.35 | 185611.67 |
| 135 | 2036-07 | 2003.28 | 564.57 | 1438.71 | 184172.97 |
| 136 | 2036-08 | 2003.28 | 560.19 | 1443.09 | 182729.88 |
| 137 | 2036-09 | 2003.28 | 555.80 | 1447.48 | 181282.40 |
| 138 | 2036-10 | 2003.28 | 551.40 | 1451.88 | 179830.53 |
| 139 | 2036-11 | 2003.28 | 546.98 | 1456.29 | 178374.23 |
| 140 | 2036-12 | 2003.28 | 542.55 | 1460.72 | 176913.51 |
| 141 | 2037-01 | 2003.28 | 538.11 | 1465.17 | 175448.34 |
| 142 | 2037-02 | 2003.28 | 533.66 | 1469.62 | 173978.72 |
| 143 | 2037-03 | 2003.28 | 529.19 | 1474.09 | 172504.63 |
| 144 | 2037-04 | 2003.28 | 524.70 | 1478.58 | 171026.05 |
| 145 | 2037-05 | 2003.28 | 520.20 | 1483.07 | 169542.98 |
| 146 | 2037-06 | 2003.28 | 515.69 | 1487.59 | 168055.39 |
| 147 | 2037-07 | 2003.28 | 511.17 | 1492.11 | 166563.28 |
| 148 | 2037-08 | 2003.28 | 506.63 | 1496.65 | 165066.63 |
| 149 | 2037-09 | 2003.28 | 502.08 | 1501.20 | 163565.43 |
| 150 | 2037-10 | 2003.28 | 497.51 | 1505.77 | 162059.66 |
| 151 | 2037-11 | 2003.28 | 492.93 | 1510.35 | 160549.32 |
| 152 | 2037-12 | 2003.28 | 488.34 | 1514.94 | 159034.38 |
| 153 | 2038-01 | 2003.28 | 483.73 | 1519.55 | 157514.83 |
| 154 | 2038-02 | 2003.28 | 479.11 | 1524.17 | 155990.66 |
| 155 | 2038-03 | 2003.28 | 474.47 | 1528.81 | 154461.85 |
| 156 | 2038-04 | 2003.28 | 469.82 | 1533.46 | 152928.39 |
| 157 | 2038-05 | 2003.28 | 465.16 | 1538.12 | 151390.27 |
| 158 | 2038-06 | 2003.28 | 460.48 | 1542.80 | 149847.47 |
| 159 | 2038-07 | 2003.28 | 455.79 | 1547.49 | 148299.98 |
| 160 | 2038-08 | 2003.28 | 451.08 | 1552.20 | 146747.78 |
| 161 | 2038-09 | 2003.28 | 446.36 | 1556.92 | 145190.86 |
| 162 | 2038-10 | 2003.28 | 441.62 | 1561.66 | 143629.20 |
| 163 | 2038-11 | 2003.28 | 436.87 | 1566.41 | 142062.80 |
| 164 | 2038-12 | 2003.28 | 432.11 | 1571.17 | 140491.63 |
| 165 | 2039-01 | 2003.28 | 427.33 | 1575.95 | 138915.68 |
| 166 | 2039-02 | 2003.28 | 422.54 | 1580.74 | 137334.93 |
| 167 | 2039-03 | 2003.28 | 417.73 | 1585.55 | 135749.38 |
| 168 | 2039-04 | 2003.28 | 412.90 | 1590.37 | 134159.01 |
| 169 | 2039-05 | 2003.28 | 408.07 | 1595.21 | 132563.80 |
| 170 | 2039-06 | 2003.28 | 403.21 | 1600.06 | 130963.73 |
| 171 | 2039-07 | 2003.28 | 398.35 | 1604.93 | 129358.80 |
| 172 | 2039-08 | 2003.28 | 393.47 | 1609.81 | 127748.99 |
| 173 | 2039-09 | 2003.28 | 388.57 | 1614.71 | 126134.28 |
| 174 | 2039-10 | 2003.28 | 383.66 | 1619.62 | 124514.66 |
| 175 | 2039-11 | 2003.28 | 378.73 | 1624.55 | 122890.12 |
| 176 | 2039-12 | 2003.28 | 373.79 | 1629.49 | 121260.63 |
| 177 | 2040-01 | 2003.28 | 368.83 | 1634.44 | 119626.18 |
| 178 | 2040-02 | 2003.28 | 363.86 | 1639.42 | 117986.77 |
| 179 | 2040-03 | 2003.28 | 358.88 | 1644.40 | 116342.37 |
| 180 | 2040-04 | 2003.28 | 353.87 | 1649.40 | 114692.96 |
| 181 | 2040-05 | 2003.28 | 348.86 | 1654.42 | 113038.54 |
| 182 | 2040-06 | 2003.28 | 343.83 | 1659.45 | 111379.09 |
| 183 | 2040-07 | 2003.28 | 338.78 | 1664.50 | 109714.59 |
| 184 | 2040-08 | 2003.28 | 333.72 | 1669.56 | 108045.03 |
| 185 | 2040-09 | 2003.28 | 328.64 | 1674.64 | 106370.39 |
| 186 | 2040-10 | 2003.28 | 323.54 | 1679.74 | 104690.65 |
| 187 | 2040-11 | 2003.28 | 318.43 | 1684.84 | 103005.81 |
| 188 | 2040-12 | 2003.28 | 313.31 | 1689.97 | 101315.84 |
| 189 | 2041-01 | 2003.28 | 308.17 | 1695.11 | 99620.73 |
| 190 | 2041-02 | 2003.28 | 303.01 | 1700.27 | 97920.46 |
| 191 | 2041-03 | 2003.28 | 297.84 | 1705.44 | 96215.03 |
| 192 | 2041-04 | 2003.28 | 292.65 | 1710.62 | 94504.40 |
| 193 | 2041-05 | 2003.28 | 287.45 | 1715.83 | 92788.57 |
| 194 | 2041-06 | 2003.28 | 282.23 | 1721.05 | 91067.53 |
| 195 | 2041-07 | 2003.28 | 277.00 | 1726.28 | 89341.25 |
| 196 | 2041-08 | 2003.28 | 271.75 | 1731.53 | 87609.71 |
| 197 | 2041-09 | 2003.28 | 266.48 | 1736.80 | 85872.91 |
| 198 | 2041-10 | 2003.28 | 261.20 | 1742.08 | 84130.83 |
| 199 | 2041-11 | 2003.28 | 255.90 | 1747.38 | 82383.45 |
| 200 | 2041-12 | 2003.28 | 250.58 | 1752.70 | 80630.76 |
| 201 | 2042-01 | 2003.28 | 245.25 | 1758.03 | 78872.73 |
| 202 | 2042-02 | 2003.28 | 239.90 | 1763.37 | 77109.36 |
| 203 | 2042-03 | 2003.28 | 234.54 | 1768.74 | 75340.62 |
| 204 | 2042-04 | 2003.28 | 229.16 | 1774.12 | 73566.50 |
| 205 | 2042-05 | 2003.28 | 223.76 | 1779.51 | 71786.99 |
| 206 | 2042-06 | 2003.28 | 218.35 | 1784.93 | 70002.06 |
| 207 | 2042-07 | 2003.28 | 212.92 | 1790.36 | 68211.71 |
| 208 | 2042-08 | 2003.28 | 207.48 | 1795.80 | 66415.91 |
| 209 | 2042-09 | 2003.28 | 202.02 | 1801.26 | 64614.64 |
| 210 | 2042-10 | 2003.28 | 196.54 | 1806.74 | 62807.90 |
| 211 | 2042-11 | 2003.28 | 191.04 | 1812.24 | 60995.66 |
| 212 | 2042-12 | 2003.28 | 185.53 | 1817.75 | 59177.91 |
| 213 | 2043-01 | 2003.28 | 180.00 | 1823.28 | 57354.63 |
| 214 | 2043-02 | 2003.28 | 174.45 | 1828.82 | 55525.81 |
| 215 | 2043-03 | 2003.28 | 168.89 | 1834.39 | 53691.42 |
| 216 | 2043-04 | 2003.28 | 163.31 | 1839.97 | 51851.45 |
| 217 | 2043-05 | 2003.28 | 157.71 | 1845.56 | 50005.89 |
| 218 | 2043-06 | 2003.28 | 152.10 | 1851.18 | 48154.71 |
| 219 | 2043-07 | 2003.28 | 146.47 | 1856.81 | 46297.91 |
| 220 | 2043-08 | 2003.28 | 140.82 | 1862.46 | 44435.45 |
| 221 | 2043-09 | 2003.28 | 135.16 | 1868.12 | 42567.33 |
| 222 | 2043-10 | 2003.28 | 129.48 | 1873.80 | 40693.53 |
| 223 | 2043-11 | 2003.28 | 123.78 | 1879.50 | 38814.02 |
| 224 | 2043-12 | 2003.28 | 118.06 | 1885.22 | 36928.81 |
| 225 | 2044-01 | 2003.28 | 112.33 | 1890.95 | 35037.85 |
| 226 | 2044-02 | 2003.28 | 106.57 | 1896.70 | 33141.15 |
| 227 | 2044-03 | 2003.28 | 100.80 | 1902.47 | 31238.67 |
| 228 | 2044-04 | 2003.28 | 95.02 | 1908.26 | 29330.41 |
| 229 | 2044-05 | 2003.28 | 89.21 | 1914.07 | 27416.35 |
| 230 | 2044-06 | 2003.28 | 83.39 | 1919.89 | 25496.46 |
| 231 | 2044-07 | 2003.28 | 77.55 | 1925.73 | 23570.73 |
| 232 | 2044-08 | 2003.28 | 71.69 | 1931.58 | 21639.15 |
| 233 | 2044-09 | 2003.28 | 65.82 | 1937.46 | 19701.69 |
| 234 | 2044-10 | 2003.28 | 59.93 | 1943.35 | 17758.34 |
| 235 | 2044-11 | 2003.28 | 54.01 | 1949.26 | 15809.07 |
| 236 | 2044-12 | 2003.28 | 48.09 | 1955.19 | 13853.88 |
| 237 | 2045-01 | 2003.28 | 42.14 | 1961.14 | 11892.74 |
| 238 | 2045-02 | 2003.28 | 36.17 | 1967.10 | 9925.64 |
| 239 | 2045-03 | 2003.28 | 30.19 | 1973.09 | 7952.55 |
| 240 | 2045-04 | 2003.28 | 24.19 | 1979.09 | 5973.46 |
| 241 | 2045-05 | 2003.28 | 18.17 | 1985.11 | 3988.35 |
| 242 | 2045-06 | 2003.28 | 12.13 | 1991.15 | 1997.20 |
| 243 | 2045-07 | 2003.28 | 6.07 | 1997.20 | 0.00 |
等额本金还款方式：
贷款总额：34.38万
还款月数：20年3个月
首月还款：2460.19元
每月递减：4.3元
利息总额：12.76万
本息合计：47.13万
节省利息：15485.39元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-05 | 2460.19 | 1045.58 | 1414.61 | 342336.39 |
| 2 | 2025-06 | 2455.89 | 1041.27 | 1414.61 | 340921.77 |
| 3 | 2025-07 | 2451.58 | 1036.97 | 1414.61 | 339507.16 |
| 4 | 2025-08 | 2447.28 | 1032.67 | 1414.61 | 338092.55 |
| 5 | 2025-09 | 2442.98 | 1028.36 | 1414.61 | 336677.93 |
| 6 | 2025-10 | 2438.68 | 1024.06 | 1414.61 | 335263.32 |
| 7 | 2025-11 | 2434.37 | 1019.76 | 1414.61 | 333848.71 |
| 8 | 2025-12 | 2430.07 | 1015.46 | 1414.61 | 332434.09 |
| 9 | 2026-01 | 2425.77 | 1011.15 | 1414.61 | 331019.48 |
| 10 | 2026-02 | 2421.46 | 1006.85 | 1414.61 | 329604.87 |
| 11 | 2026-03 | 2417.16 | 1002.55 | 1414.61 | 328190.26 |
| 12 | 2026-04 | 2412.86 | 998.25 | 1414.61 | 326775.64 |
| 13 | 2026-05 | 2408.56 | 993.94 | 1414.61 | 325361.03 |
| 14 | 2026-06 | 2404.25 | 989.64 | 1414.61 | 323946.42 |
| 15 | 2026-07 | 2399.95 | 985.34 | 1414.61 | 322531.80 |
| 16 | 2026-08 | 2395.65 | 981.03 | 1414.61 | 321117.19 |
| 17 | 2026-09 | 2391.34 | 976.73 | 1414.61 | 319702.58 |
| 18 | 2026-10 | 2387.04 | 972.43 | 1414.61 | 318287.96 |
| 19 | 2026-11 | 2382.74 | 968.13 | 1414.61 | 316873.35 |
| 20 | 2026-12 | 2378.44 | 963.82 | 1414.61 | 315458.74 |
| 21 | 2027-01 | 2374.13 | 959.52 | 1414.61 | 314044.12 |
| 22 | 2027-02 | 2369.83 | 955.22 | 1414.61 | 312629.51 |
| 23 | 2027-03 | 2365.53 | 950.91 | 1414.61 | 311214.90 |
| 24 | 2027-04 | 2361.23 | 946.61 | 1414.61 | 309800.28 |
| 25 | 2027-05 | 2356.92 | 942.31 | 1414.61 | 308385.67 |
| 26 | 2027-06 | 2352.62 | 938.01 | 1414.61 | 306971.06 |
| 27 | 2027-07 | 2348.32 | 933.70 | 1414.61 | 305556.44 |
| 28 | 2027-08 | 2344.01 | 929.40 | 1414.61 | 304141.83 |
| 29 | 2027-09 | 2339.71 | 925.10 | 1414.61 | 302727.22 |
| 30 | 2027-10 | 2335.41 | 920.80 | 1414.61 | 301312.60 |
| 31 | 2027-11 | 2331.11 | 916.49 | 1414.61 | 299897.99 |
| 32 | 2027-12 | 2326.80 | 912.19 | 1414.61 | 298483.38 |
| 33 | 2028-01 | 2322.50 | 907.89 | 1414.61 | 297068.77 |
| 34 | 2028-02 | 2318.20 | 903.58 | 1414.61 | 295654.15 |
| 35 | 2028-03 | 2313.89 | 899.28 | 1414.61 | 294239.54 |
| 36 | 2028-04 | 2309.59 | 894.98 | 1414.61 | 292824.93 |
| 37 | 2028-05 | 2305.29 | 890.68 | 1414.61 | 291410.31 |
| 38 | 2028-06 | 2300.99 | 886.37 | 1414.61 | 289995.70 |
| 39 | 2028-07 | 2296.68 | 882.07 | 1414.61 | 288581.09 |
| 40 | 2028-08 | 2292.38 | 877.77 | 1414.61 | 287166.47 |
| 41 | 2028-09 | 2288.08 | 873.46 | 1414.61 | 285751.86 |
| 42 | 2028-10 | 2283.78 | 869.16 | 1414.61 | 284337.25 |
| 43 | 2028-11 | 2279.47 | 864.86 | 1414.61 | 282922.63 |
| 44 | 2028-12 | 2275.17 | 860.56 | 1414.61 | 281508.02 |
| 45 | 2029-01 | 2270.87 | 856.25 | 1414.61 | 280093.41 |
| 46 | 2029-02 | 2266.56 | 851.95 | 1414.61 | 278678.79 |
| 47 | 2029-03 | 2262.26 | 847.65 | 1414.61 | 277264.18 |
| 48 | 2029-04 | 2257.96 | 843.35 | 1414.61 | 275849.57 |
| 49 | 2029-05 | 2253.66 | 839.04 | 1414.61 | 274434.95 |
| 50 | 2029-06 | 2249.35 | 834.74 | 1414.61 | 273020.34 |
| 51 | 2029-07 | 2245.05 | 830.44 | 1414.61 | 271605.73 |
| 52 | 2029-08 | 2240.75 | 826.13 | 1414.61 | 270191.12 |
| 53 | 2029-09 | 2236.44 | 821.83 | 1414.61 | 268776.50 |
| 54 | 2029-10 | 2232.14 | 817.53 | 1414.61 | 267361.89 |
| 55 | 2029-11 | 2227.84 | 813.23 | 1414.61 | 265947.28 |
| 56 | 2029-12 | 2223.54 | 808.92 | 1414.61 | 264532.66 |
| 57 | 2030-01 | 2219.23 | 804.62 | 1414.61 | 263118.05 |
| 58 | 2030-02 | 2214.93 | 800.32 | 1414.61 | 261703.44 |
| 59 | 2030-03 | 2210.63 | 796.01 | 1414.61 | 260288.82 |
| 60 | 2030-04 | 2206.33 | 791.71 | 1414.61 | 258874.21 |
| 61 | 2030-05 | 2202.02 | 787.41 | 1414.61 | 257459.60 |
| 62 | 2030-06 | 2197.72 | 783.11 | 1414.61 | 256044.98 |
| 63 | 2030-07 | 2193.42 | 778.80 | 1414.61 | 254630.37 |
| 64 | 2030-08 | 2189.11 | 774.50 | 1414.61 | 253215.76 |
| 65 | 2030-09 | 2184.81 | 770.20 | 1414.61 | 251801.14 |
| 66 | 2030-10 | 2180.51 | 765.90 | 1414.61 | 250386.53 |
| 67 | 2030-11 | 2176.21 | 761.59 | 1414.61 | 248971.92 |
| 68 | 2030-12 | 2171.90 | 757.29 | 1414.61 | 247557.30 |
| 69 | 2031-01 | 2167.60 | 752.99 | 1414.61 | 246142.69 |
| 70 | 2031-02 | 2163.30 | 748.68 | 1414.61 | 244728.08 |
| 71 | 2031-03 | 2158.99 | 744.38 | 1414.61 | 243313.47 |
| 72 | 2031-04 | 2154.69 | 740.08 | 1414.61 | 241898.85 |
| 73 | 2031-05 | 2150.39 | 735.78 | 1414.61 | 240484.24 |
| 74 | 2031-06 | 2146.09 | 731.47 | 1414.61 | 239069.63 |
| 75 | 2031-07 | 2141.78 | 727.17 | 1414.61 | 237655.01 |
| 76 | 2031-08 | 2137.48 | 722.87 | 1414.61 | 236240.40 |
| 77 | 2031-09 | 2133.18 | 718.56 | 1414.61 | 234825.79 |
| 78 | 2031-10 | 2128.87 | 714.26 | 1414.61 | 233411.17 |
| 79 | 2031-11 | 2124.57 | 709.96 | 1414.61 | 231996.56 |
| 80 | 2031-12 | 2120.27 | 705.66 | 1414.61 | 230581.95 |
| 81 | 2032-01 | 2115.97 | 701.35 | 1414.61 | 229167.33 |
| 82 | 2032-02 | 2111.66 | 697.05 | 1414.61 | 227752.72 |
| 83 | 2032-03 | 2107.36 | 692.75 | 1414.61 | 226338.11 |
| 84 | 2032-04 | 2103.06 | 688.45 | 1414.61 | 224923.49 |
| 85 | 2032-05 | 2098.76 | 684.14 | 1414.61 | 223508.88 |
| 86 | 2032-06 | 2094.45 | 679.84 | 1414.61 | 222094.27 |
| 87 | 2032-07 | 2090.15 | 675.54 | 1414.61 | 220679.65 |
| 88 | 2032-08 | 2085.85 | 671.23 | 1414.61 | 219265.04 |
| 89 | 2032-09 | 2081.54 | 666.93 | 1414.61 | 217850.43 |
| 90 | 2032-10 | 2077.24 | 662.63 | 1414.61 | 216435.81 |
| 91 | 2032-11 | 2072.94 | 658.33 | 1414.61 | 215021.20 |
| 92 | 2032-12 | 2068.64 | 654.02 | 1414.61 | 213606.59 |
| 93 | 2033-01 | 2064.33 | 649.72 | 1414.61 | 212191.98 |
| 94 | 2033-02 | 2060.03 | 645.42 | 1414.61 | 210777.36 |
| 95 | 2033-03 | 2055.73 | 641.11 | 1414.61 | 209362.75 |
| 96 | 2033-04 | 2051.42 | 636.81 | 1414.61 | 207948.14 |
| 97 | 2033-05 | 2047.12 | 632.51 | 1414.61 | 206533.52 |
| 98 | 2033-06 | 2042.82 | 628.21 | 1414.61 | 205118.91 |
| 99 | 2033-07 | 2038.52 | 623.90 | 1414.61 | 203704.30 |
| 100 | 2033-08 | 2034.21 | 619.60 | 1414.61 | 202289.68 |
| 101 | 2033-09 | 2029.91 | 615.30 | 1414.61 | 200875.07 |
| 102 | 2033-10 | 2025.61 | 611.00 | 1414.61 | 199460.46 |
| 103 | 2033-11 | 2021.31 | 606.69 | 1414.61 | 198045.84 |
| 104 | 2033-12 | 2017.00 | 602.39 | 1414.61 | 196631.23 |
| 105 | 2034-01 | 2012.70 | 598.09 | 1414.61 | 195216.62 |
| 106 | 2034-02 | 2008.40 | 593.78 | 1414.61 | 193802.00 |
| 107 | 2034-03 | 2004.09 | 589.48 | 1414.61 | 192387.39 |
| 108 | 2034-04 | 1999.79 | 585.18 | 1414.61 | 190972.78 |
| 109 | 2034-05 | 1995.49 | 580.88 | 1414.61 | 189558.16 |
| 110 | 2034-06 | 1991.19 | 576.57 | 1414.61 | 188143.55 |
| 111 | 2034-07 | 1986.88 | 572.27 | 1414.61 | 186728.94 |
| 112 | 2034-08 | 1982.58 | 567.97 | 1414.61 | 185314.33 |
| 113 | 2034-09 | 1978.28 | 563.66 | 1414.61 | 183899.71 |
| 114 | 2034-10 | 1973.97 | 559.36 | 1414.61 | 182485.10 |
| 115 | 2034-11 | 1969.67 | 555.06 | 1414.61 | 181070.49 |
| 116 | 2034-12 | 1965.37 | 550.76 | 1414.61 | 179655.87 |
| 117 | 2035-01 | 1961.07 | 546.45 | 1414.61 | 178241.26 |
| 118 | 2035-02 | 1956.76 | 542.15 | 1414.61 | 176826.65 |
| 119 | 2035-03 | 1952.46 | 537.85 | 1414.61 | 175412.03 |
| 120 | 2035-04 | 1948.16 | 533.54 | 1414.61 | 173997.42 |
| 121 | 2035-05 | 1943.86 | 529.24 | 1414.61 | 172582.81 |
| 122 | 2035-06 | 1939.55 | 524.94 | 1414.61 | 171168.19 |
| 123 | 2035-07 | 1935.25 | 520.64 | 1414.61 | 169753.58 |
| 124 | 2035-08 | 1930.95 | 516.33 | 1414.61 | 168338.97 |
| 125 | 2035-09 | 1926.64 | 512.03 | 1414.61 | 166924.35 |
| 126 | 2035-10 | 1922.34 | 507.73 | 1414.61 | 165509.74 |
| 127 | 2035-11 | 1918.04 | 503.43 | 1414.61 | 164095.13 |
| 128 | 2035-12 | 1913.74 | 499.12 | 1414.61 | 162680.51 |
| 129 | 2036-01 | 1909.43 | 494.82 | 1414.61 | 161265.90 |
| 130 | 2036-02 | 1905.13 | 490.52 | 1414.61 | 159851.29 |
| 131 | 2036-03 | 1900.83 | 486.21 | 1414.61 | 158436.67 |
| 132 | 2036-04 | 1896.52 | 481.91 | 1414.61 | 157022.06 |
| 133 | 2036-05 | 1892.22 | 477.61 | 1414.61 | 155607.45 |
| 134 | 2036-06 | 1887.92 | 473.31 | 1414.61 | 154192.84 |
| 135 | 2036-07 | 1883.62 | 469.00 | 1414.61 | 152778.22 |
| 136 | 2036-08 | 1879.31 | 464.70 | 1414.61 | 151363.61 |
| 137 | 2036-09 | 1875.01 | 460.40 | 1414.61 | 149949.00 |
| 138 | 2036-10 | 1870.71 | 456.09 | 1414.61 | 148534.38 |
| 139 | 2036-11 | 1866.41 | 451.79 | 1414.61 | 147119.77 |
| 140 | 2036-12 | 1862.10 | 447.49 | 1414.61 | 145705.16 |
| 141 | 2037-01 | 1857.80 | 443.19 | 1414.61 | 144290.54 |
| 142 | 2037-02 | 1853.50 | 438.88 | 1414.61 | 142875.93 |
| 143 | 2037-03 | 1849.19 | 434.58 | 1414.61 | 141461.32 |
| 144 | 2037-04 | 1844.89 | 430.28 | 1414.61 | 140046.70 |
| 145 | 2037-05 | 1840.59 | 425.98 | 1414.61 | 138632.09 |
| 146 | 2037-06 | 1836.29 | 421.67 | 1414.61 | 137217.48 |
| 147 | 2037-07 | 1831.98 | 417.37 | 1414.61 | 135802.86 |
| 148 | 2037-08 | 1827.68 | 413.07 | 1414.61 | 134388.25 |
| 149 | 2037-09 | 1823.38 | 408.76 | 1414.61 | 132973.64 |
| 150 | 2037-10 | 1819.07 | 404.46 | 1414.61 | 131559.02 |
| 151 | 2037-11 | 1814.77 | 400.16 | 1414.61 | 130144.41 |
| 152 | 2037-12 | 1810.47 | 395.86 | 1414.61 | 128729.80 |
| 153 | 2038-01 | 1806.17 | 391.55 | 1414.61 | 127315.19 |
| 154 | 2038-02 | 1801.86 | 387.25 | 1414.61 | 125900.57 |
| 155 | 2038-03 | 1797.56 | 382.95 | 1414.61 | 124485.96 |
| 156 | 2038-04 | 1793.26 | 378.64 | 1414.61 | 123071.35 |
| 157 | 2038-05 | 1788.96 | 374.34 | 1414.61 | 121656.73 |
| 158 | 2038-06 | 1784.65 | 370.04 | 1414.61 | 120242.12 |
| 159 | 2038-07 | 1780.35 | 365.74 | 1414.61 | 118827.51 |
| 160 | 2038-08 | 1776.05 | 361.43 | 1414.61 | 117412.89 |
| 161 | 2038-09 | 1771.74 | 357.13 | 1414.61 | 115998.28 |
| 162 | 2038-10 | 1767.44 | 352.83 | 1414.61 | 114583.67 |
| 163 | 2038-11 | 1763.14 | 348.53 | 1414.61 | 113169.05 |
| 164 | 2038-12 | 1758.84 | 344.22 | 1414.61 | 111754.44 |
| 165 | 2039-01 | 1754.53 | 339.92 | 1414.61 | 110339.83 |
| 166 | 2039-02 | 1750.23 | 335.62 | 1414.61 | 108925.21 |
| 167 | 2039-03 | 1745.93 | 331.31 | 1414.61 | 107510.60 |
| 168 | 2039-04 | 1741.62 | 327.01 | 1414.61 | 106095.99 |
| 169 | 2039-05 | 1737.32 | 322.71 | 1414.61 | 104681.37 |
| 170 | 2039-06 | 1733.02 | 318.41 | 1414.61 | 103266.76 |
| 171 | 2039-07 | 1728.72 | 314.10 | 1414.61 | 101852.15 |
| 172 | 2039-08 | 1724.41 | 309.80 | 1414.61 | 100437.53 |
| 173 | 2039-09 | 1720.11 | 305.50 | 1414.61 | 99022.92 |
| 174 | 2039-10 | 1715.81 | 301.19 | 1414.61 | 97608.31 |
| 175 | 2039-11 | 1711.51 | 296.89 | 1414.61 | 96193.70 |
| 176 | 2039-12 | 1707.20 | 292.59 | 1414.61 | 94779.08 |
| 177 | 2040-01 | 1702.90 | 288.29 | 1414.61 | 93364.47 |
| 178 | 2040-02 | 1698.60 | 283.98 | 1414.61 | 91949.86 |
| 179 | 2040-03 | 1694.29 | 279.68 | 1414.61 | 90535.24 |
| 180 | 2040-04 | 1689.99 | 275.38 | 1414.61 | 89120.63 |
| 181 | 2040-05 | 1685.69 | 271.08 | 1414.61 | 87706.02 |
| 182 | 2040-06 | 1681.39 | 266.77 | 1414.61 | 86291.40 |
| 183 | 2040-07 | 1677.08 | 262.47 | 1414.61 | 84876.79 |
| 184 | 2040-08 | 1672.78 | 258.17 | 1414.61 | 83462.18 |
| 185 | 2040-09 | 1668.48 | 253.86 | 1414.61 | 82047.56 |
| 186 | 2040-10 | 1664.17 | 249.56 | 1414.61 | 80632.95 |
| 187 | 2040-11 | 1659.87 | 245.26 | 1414.61 | 79218.34 |
| 188 | 2040-12 | 1655.57 | 240.96 | 1414.61 | 77803.72 |
| 189 | 2041-01 | 1651.27 | 236.65 | 1414.61 | 76389.11 |
| 190 | 2041-02 | 1646.96 | 232.35 | 1414.61 | 74974.50 |
| 191 | 2041-03 | 1642.66 | 228.05 | 1414.61 | 73559.88 |
| 192 | 2041-04 | 1638.36 | 223.74 | 1414.61 | 72145.27 |
| 193 | 2041-05 | 1634.06 | 219.44 | 1414.61 | 70730.66 |
| 194 | 2041-06 | 1629.75 | 215.14 | 1414.61 | 69316.05 |
| 195 | 2041-07 | 1625.45 | 210.84 | 1414.61 | 67901.43 |
| 196 | 2041-08 | 1621.15 | 206.53 | 1414.61 | 66486.82 |
| 197 | 2041-09 | 1616.84 | 202.23 | 1414.61 | 65072.21 |
| 198 | 2041-10 | 1612.54 | 197.93 | 1414.61 | 63657.59 |
| 199 | 2041-11 | 1608.24 | 193.63 | 1414.61 | 62242.98 |
| 200 | 2041-12 | 1603.94 | 189.32 | 1414.61 | 60828.37 |
| 201 | 2042-01 | 1599.63 | 185.02 | 1414.61 | 59413.75 |
| 202 | 2042-02 | 1595.33 | 180.72 | 1414.61 | 57999.14 |
| 203 | 2042-03 | 1591.03 | 176.41 | 1414.61 | 56584.53 |
| 204 | 2042-04 | 1586.72 | 172.11 | 1414.61 | 55169.91 |
| 205 | 2042-05 | 1582.42 | 167.81 | 1414.61 | 53755.30 |
| 206 | 2042-06 | 1578.12 | 163.51 | 1414.61 | 52340.69 |
| 207 | 2042-07 | 1573.82 | 159.20 | 1414.61 | 50926.07 |
| 208 | 2042-08 | 1569.51 | 154.90 | 1414.61 | 49511.46 |
| 209 | 2042-09 | 1565.21 | 150.60 | 1414.61 | 48096.85 |
| 210 | 2042-10 | 1560.91 | 146.29 | 1414.61 | 46682.23 |
| 211 | 2042-11 | 1556.60 | 141.99 | 1414.61 | 45267.62 |
| 212 | 2042-12 | 1552.30 | 137.69 | 1414.61 | 43853.01 |
| 213 | 2043-01 | 1548.00 | 133.39 | 1414.61 | 42438.40 |
| 214 | 2043-02 | 1543.70 | 129.08 | 1414.61 | 41023.78 |
| 215 | 2043-03 | 1539.39 | 124.78 | 1414.61 | 39609.17 |
| 216 | 2043-04 | 1535.09 | 120.48 | 1414.61 | 38194.56 |
| 217 | 2043-05 | 1530.79 | 116.18 | 1414.61 | 36779.94 |
| 218 | 2043-06 | 1526.49 | 111.87 | 1414.61 | 35365.33 |
| 219 | 2043-07 | 1522.18 | 107.57 | 1414.61 | 33950.72 |
| 220 | 2043-08 | 1517.88 | 103.27 | 1414.61 | 32536.10 |
| 221 | 2043-09 | 1513.58 | 98.96 | 1414.61 | 31121.49 |
| 222 | 2043-10 | 1509.27 | 94.66 | 1414.61 | 29706.88 |
| 223 | 2043-11 | 1504.97 | 90.36 | 1414.61 | 28292.26 |
| 224 | 2043-12 | 1500.67 | 86.06 | 1414.61 | 26877.65 |
| 225 | 2044-01 | 1496.37 | 81.75 | 1414.61 | 25463.04 |
| 226 | 2044-02 | 1492.06 | 77.45 | 1414.61 | 24048.42 |
| 227 | 2044-03 | 1487.76 | 73.15 | 1414.61 | 22633.81 |
| 228 | 2044-04 | 1483.46 | 68.84 | 1414.61 | 21219.20 |
| 229 | 2044-05 | 1479.15 | 64.54 | 1414.61 | 19804.58 |
| 230 | 2044-06 | 1474.85 | 60.24 | 1414.61 | 18389.97 |
| 231 | 2044-07 | 1470.55 | 55.94 | 1414.61 | 16975.36 |
| 232 | 2044-08 | 1466.25 | 51.63 | 1414.61 | 15560.74 |
| 233 | 2044-09 | 1461.94 | 47.33 | 1414.61 | 14146.13 |
| 234 | 2044-10 | 1457.64 | 43.03 | 1414.61 | 12731.52 |
| 235 | 2044-11 | 1453.34 | 38.73 | 1414.61 | 11316.91 |
| 236 | 2044-12 | 1449.04 | 34.42 | 1414.61 | 9902.29 |
| 237 | 2045-01 | 1444.73 | 30.12 | 1414.61 | 8487.68 |
| 238 | 2045-02 | 1440.43 | 25.82 | 1414.61 | 7073.07 |
| 239 | 2045-03 | 1436.13 | 21.51 | 1414.61 | 5658.45 |
| 240 | 2045-04 | 1431.82 | 17.21 | 1414.61 | 4243.84 |
| 241 | 2045-05 | 1427.52 | 12.91 | 1414.61 | 2829.23 |
| 242 | 2045-06 | 1423.22 | 8.61 | 1414.61 | 1414.61 |
| 243 | 2045-07 | 1418.92 | 4.30 | 1414.61 | 0.00 |