贷款41.19万（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：41.19万
还款月数：20年
每月还款：2284.56元
利息总额：13.64万
本息合计：54.83万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-08 | 2284.56 | 1029.83 | 1254.73 | 410675.76 |
| 2 | 2025-09 | 2284.56 | 1026.69 | 1257.87 | 409417.89 |
| 3 | 2025-10 | 2284.56 | 1023.54 | 1261.01 | 408156.88 |
| 4 | 2025-11 | 2284.56 | 1020.39 | 1264.16 | 406892.72 |
| 5 | 2025-12 | 2284.56 | 1017.23 | 1267.32 | 405625.39 |
| 6 | 2026-01 | 2284.56 | 1014.06 | 1270.49 | 404354.90 |
| 7 | 2026-02 | 2284.56 | 1010.89 | 1273.67 | 403081.23 |
| 8 | 2026-03 | 2284.56 | 1007.70 | 1276.85 | 401804.37 |
| 9 | 2026-04 | 2284.56 | 1004.51 | 1280.05 | 400524.33 |
| 10 | 2026-05 | 2284.56 | 1001.31 | 1283.25 | 399241.08 |
| 11 | 2026-06 | 2284.56 | 998.10 | 1286.45 | 397954.63 |
| 12 | 2026-07 | 2284.56 | 994.89 | 1289.67 | 396664.96 |
| 13 | 2026-08 | 2284.56 | 991.66 | 1292.89 | 395372.07 |
| 14 | 2026-09 | 2284.56 | 988.43 | 1296.13 | 394075.94 |
| 15 | 2026-10 | 2284.56 | 985.19 | 1299.37 | 392776.57 |
| 16 | 2026-11 | 2284.56 | 981.94 | 1302.62 | 391473.96 |
| 17 | 2026-12 | 2284.56 | 978.68 | 1305.87 | 390168.09 |
| 18 | 2027-01 | 2284.56 | 975.42 | 1309.14 | 388858.95 |
| 19 | 2027-02 | 2284.56 | 972.15 | 1312.41 | 387546.54 |
| 20 | 2027-03 | 2284.56 | 968.87 | 1315.69 | 386230.85 |
| 21 | 2027-04 | 2284.56 | 965.58 | 1318.98 | 384911.87 |
| 22 | 2027-05 | 2284.56 | 962.28 | 1322.28 | 383589.59 |
| 23 | 2027-06 | 2284.56 | 958.97 | 1325.58 | 382264.01 |
| 24 | 2027-07 | 2284.56 | 955.66 | 1328.90 | 380935.11 |
| 25 | 2027-08 | 2284.56 | 952.34 | 1332.22 | 379602.90 |
| 26 | 2027-09 | 2284.56 | 949.01 | 1335.55 | 378267.35 |
| 27 | 2027-10 | 2284.56 | 945.67 | 1338.89 | 376928.46 |
| 28 | 2027-11 | 2284.56 | 942.32 | 1342.24 | 375586.22 |
| 29 | 2027-12 | 2284.56 | 938.97 | 1345.59 | 374240.63 |
| 30 | 2028-01 | 2284.56 | 935.60 | 1348.96 | 372891.68 |
| 31 | 2028-02 | 2284.56 | 932.23 | 1352.33 | 371539.35 |
| 32 | 2028-03 | 2284.56 | 928.85 | 1355.71 | 370183.64 |
| 33 | 2028-04 | 2284.56 | 925.46 | 1359.10 | 368824.54 |
| 34 | 2028-05 | 2284.56 | 922.06 | 1362.50 | 367462.05 |
| 35 | 2028-06 | 2284.56 | 918.66 | 1365.90 | 366096.15 |
| 36 | 2028-07 | 2284.56 | 915.24 | 1369.32 | 364726.83 |
| 37 | 2028-08 | 2284.56 | 911.82 | 1372.74 | 363354.09 |
| 38 | 2028-09 | 2284.56 | 908.39 | 1376.17 | 361977.92 |
| 39 | 2028-10 | 2284.56 | 904.94 | 1379.61 | 360598.31 |
| 40 | 2028-11 | 2284.56 | 901.50 | 1383.06 | 359215.25 |
| 41 | 2028-12 | 2284.56 | 898.04 | 1386.52 | 357828.73 |
| 42 | 2029-01 | 2284.56 | 894.57 | 1389.98 | 356438.74 |
| 43 | 2029-02 | 2284.56 | 891.10 | 1393.46 | 355045.28 |
| 44 | 2029-03 | 2284.56 | 887.61 | 1396.94 | 353648.34 |
| 45 | 2029-04 | 2284.56 | 884.12 | 1400.44 | 352247.90 |
| 46 | 2029-05 | 2284.56 | 880.62 | 1403.94 | 350843.97 |
| 47 | 2029-06 | 2284.56 | 877.11 | 1407.45 | 349436.52 |
| 48 | 2029-07 | 2284.56 | 873.59 | 1410.97 | 348025.56 |
| 49 | 2029-08 | 2284.56 | 870.06 | 1414.49 | 346611.06 |
| 50 | 2029-09 | 2284.56 | 866.53 | 1418.03 | 345193.03 |
| 51 | 2029-10 | 2284.56 | 862.98 | 1421.57 | 343771.46 |
| 52 | 2029-11 | 2284.56 | 859.43 | 1425.13 | 342346.33 |
| 53 | 2029-12 | 2284.56 | 855.87 | 1428.69 | 340917.64 |
| 54 | 2030-01 | 2284.56 | 852.29 | 1432.26 | 339485.38 |
| 55 | 2030-02 | 2284.56 | 848.71 | 1435.84 | 338049.54 |
| 56 | 2030-03 | 2284.56 | 845.12 | 1439.43 | 336610.10 |
| 57 | 2030-04 | 2284.56 | 841.53 | 1443.03 | 335167.07 |
| 58 | 2030-05 | 2284.56 | 837.92 | 1446.64 | 333720.43 |
| 59 | 2030-06 | 2284.56 | 834.30 | 1450.26 | 332270.18 |
| 60 | 2030-07 | 2284.56 | 830.68 | 1453.88 | 330816.30 |
| 61 | 2030-08 | 2284.56 | 827.04 | 1457.52 | 329358.78 |
| 62 | 2030-09 | 2284.56 | 823.40 | 1461.16 | 327897.62 |
| 63 | 2030-10 | 2284.56 | 819.74 | 1464.81 | 326432.81 |
| 64 | 2030-11 | 2284.56 | 816.08 | 1468.47 | 324964.33 |
| 65 | 2030-12 | 2284.56 | 812.41 | 1472.15 | 323492.19 |
| 66 | 2031-01 | 2284.56 | 808.73 | 1475.83 | 322016.36 |
| 67 | 2031-02 | 2284.56 | 805.04 | 1479.52 | 320536.85 |
| 68 | 2031-03 | 2284.56 | 801.34 | 1483.21 | 319053.63 |
| 69 | 2031-04 | 2284.56 | 797.63 | 1486.92 | 317566.71 |
| 70 | 2031-05 | 2284.56 | 793.92 | 1490.64 | 316076.07 |
| 71 | 2031-06 | 2284.56 | 790.19 | 1494.37 | 314581.70 |
| 72 | 2031-07 | 2284.56 | 786.45 | 1498.10 | 313083.60 |
| 73 | 2031-08 | 2284.56 | 782.71 | 1501.85 | 311581.75 |
| 74 | 2031-09 | 2284.56 | 778.95 | 1505.60 | 310076.15 |
| 75 | 2031-10 | 2284.56 | 775.19 | 1509.37 | 308566.78 |
| 76 | 2031-11 | 2284.56 | 771.42 | 1513.14 | 307053.64 |
| 77 | 2031-12 | 2284.56 | 767.63 | 1516.92 | 305536.72 |
| 78 | 2032-01 | 2284.56 | 763.84 | 1520.71 | 304016.01 |
| 79 | 2032-02 | 2284.56 | 760.04 | 1524.52 | 302491.49 |
| 80 | 2032-03 | 2284.56 | 756.23 | 1528.33 | 300963.16 |
| 81 | 2032-04 | 2284.56 | 752.41 | 1532.15 | 299431.01 |
| 82 | 2032-05 | 2284.56 | 748.58 | 1535.98 | 297895.03 |
| 83 | 2032-06 | 2284.56 | 744.74 | 1539.82 | 296355.22 |
| 84 | 2032-07 | 2284.56 | 740.89 | 1543.67 | 294811.55 |
| 85 | 2032-08 | 2284.56 | 737.03 | 1547.53 | 293264.02 |
| 86 | 2032-09 | 2284.56 | 733.16 | 1551.40 | 291712.62 |
| 87 | 2032-10 | 2284.56 | 729.28 | 1555.28 | 290157.35 |
| 88 | 2032-11 | 2284.56 | 725.39 | 1559.16 | 288598.18 |
| 89 | 2032-12 | 2284.56 | 721.50 | 1563.06 | 287035.12 |
| 90 | 2033-01 | 2284.56 | 717.59 | 1566.97 | 285468.15 |
| 91 | 2033-02 | 2284.56 | 713.67 | 1570.89 | 283897.27 |
| 92 | 2033-03 | 2284.56 | 709.74 | 1574.81 | 282322.45 |
| 93 | 2033-04 | 2284.56 | 705.81 | 1578.75 | 280743.70 |
| 94 | 2033-05 | 2284.56 | 701.86 | 1582.70 | 279161.01 |
| 95 | 2033-06 | 2284.56 | 697.90 | 1586.65 | 277574.35 |
| 96 | 2033-07 | 2284.56 | 693.94 | 1590.62 | 275983.73 |
| 97 | 2033-08 | 2284.56 | 689.96 | 1594.60 | 274389.13 |
| 98 | 2033-09 | 2284.56 | 685.97 | 1598.58 | 272790.55 |
| 99 | 2033-10 | 2284.56 | 681.98 | 1602.58 | 271187.97 |
| 100 | 2033-11 | 2284.56 | 677.97 | 1606.59 | 269581.38 |
| 101 | 2033-12 | 2284.56 | 673.95 | 1610.60 | 267970.78 |
| 102 | 2034-01 | 2284.56 | 669.93 | 1614.63 | 266356.15 |
| 103 | 2034-02 | 2284.56 | 665.89 | 1618.67 | 264737.49 |
| 104 | 2034-03 | 2284.56 | 661.84 | 1622.71 | 263114.77 |
| 105 | 2034-04 | 2284.56 | 657.79 | 1626.77 | 261488.00 |
| 106 | 2034-05 | 2284.56 | 653.72 | 1630.84 | 259857.17 |
| 107 | 2034-06 | 2284.56 | 649.64 | 1634.91 | 258222.25 |
| 108 | 2034-07 | 2284.56 | 645.56 | 1639.00 | 256583.25 |
| 109 | 2034-08 | 2284.56 | 641.46 | 1643.10 | 254940.15 |
| 110 | 2034-09 | 2284.56 | 637.35 | 1647.21 | 253292.95 |
| 111 | 2034-10 | 2284.56 | 633.23 | 1651.32 | 251641.62 |
| 112 | 2034-11 | 2284.56 | 629.10 | 1655.45 | 249986.17 |
| 113 | 2034-12 | 2284.56 | 624.97 | 1659.59 | 248326.58 |
| 114 | 2035-01 | 2284.56 | 620.82 | 1663.74 | 246662.84 |
| 115 | 2035-02 | 2284.56 | 616.66 | 1667.90 | 244994.94 |
| 116 | 2035-03 | 2284.56 | 612.49 | 1672.07 | 243322.87 |
| 117 | 2035-04 | 2284.56 | 608.31 | 1676.25 | 241646.62 |
| 118 | 2035-05 | 2284.56 | 604.12 | 1680.44 | 239966.18 |
| 119 | 2035-06 | 2284.56 | 599.92 | 1684.64 | 238281.54 |
| 120 | 2035-07 | 2284.56 | 595.70 | 1688.85 | 236592.69 |
| 121 | 2035-08 | 2284.56 | 591.48 | 1693.07 | 234899.61 |
| 122 | 2035-09 | 2284.56 | 587.25 | 1697.31 | 233202.30 |
| 123 | 2035-10 | 2284.56 | 583.01 | 1701.55 | 231500.75 |
| 124 | 2035-11 | 2284.56 | 578.75 | 1705.80 | 229794.95 |
| 125 | 2035-12 | 2284.56 | 574.49 | 1710.07 | 228084.88 |
| 126 | 2036-01 | 2284.56 | 570.21 | 1714.34 | 226370.53 |
| 127 | 2036-02 | 2284.56 | 565.93 | 1718.63 | 224651.90 |
| 128 | 2036-03 | 2284.56 | 561.63 | 1722.93 | 222928.98 |
| 129 | 2036-04 | 2284.56 | 557.32 | 1727.23 | 221201.74 |
| 130 | 2036-05 | 2284.56 | 553.00 | 1731.55 | 219470.19 |
| 131 | 2036-06 | 2284.56 | 548.68 | 1735.88 | 217734.31 |
| 132 | 2036-07 | 2284.56 | 544.34 | 1740.22 | 215994.09 |
| 133 | 2036-08 | 2284.56 | 539.99 | 1744.57 | 214249.52 |
| 134 | 2036-09 | 2284.56 | 535.62 | 1748.93 | 212500.59 |
| 135 | 2036-10 | 2284.56 | 531.25 | 1753.31 | 210747.28 |
| 136 | 2036-11 | 2284.56 | 526.87 | 1757.69 | 208989.59 |
| 137 | 2036-12 | 2284.56 | 522.47 | 1762.08 | 207227.51 |
| 138 | 2037-01 | 2284.56 | 518.07 | 1766.49 | 205461.02 |
| 139 | 2037-02 | 2284.56 | 513.65 | 1770.90 | 203690.12 |
| 140 | 2037-03 | 2284.56 | 509.23 | 1775.33 | 201914.79 |
| 141 | 2037-04 | 2284.56 | 504.79 | 1779.77 | 200135.02 |
| 142 | 2037-05 | 2284.56 | 500.34 | 1784.22 | 198350.80 |
| 143 | 2037-06 | 2284.56 | 495.88 | 1788.68 | 196562.12 |
| 144 | 2037-07 | 2284.56 | 491.41 | 1793.15 | 194768.97 |
| 145 | 2037-08 | 2284.56 | 486.92 | 1797.63 | 192971.33 |
| 146 | 2037-09 | 2284.56 | 482.43 | 1802.13 | 191169.20 |
| 147 | 2037-10 | 2284.56 | 477.92 | 1806.63 | 189362.57 |
| 148 | 2037-11 | 2284.56 | 473.41 | 1811.15 | 187551.42 |
| 149 | 2037-12 | 2284.56 | 468.88 | 1815.68 | 185735.74 |
| 150 | 2038-01 | 2284.56 | 464.34 | 1820.22 | 183915.52 |
| 151 | 2038-02 | 2284.56 | 459.79 | 1824.77 | 182090.76 |
| 152 | 2038-03 | 2284.56 | 455.23 | 1829.33 | 180261.43 |
| 153 | 2038-04 | 2284.56 | 450.65 | 1833.90 | 178427.52 |
| 154 | 2038-05 | 2284.56 | 446.07 | 1838.49 | 176589.04 |
| 155 | 2038-06 | 2284.56 | 441.47 | 1843.08 | 174745.95 |
| 156 | 2038-07 | 2284.56 | 436.86 | 1847.69 | 172898.26 |
| 157 | 2038-08 | 2284.56 | 432.25 | 1852.31 | 171045.95 |
| 158 | 2038-09 | 2284.56 | 427.61 | 1856.94 | 169189.01 |
| 159 | 2038-10 | 2284.56 | 422.97 | 1861.58 | 167327.42 |
| 160 | 2038-11 | 2284.56 | 418.32 | 1866.24 | 165461.19 |
| 161 | 2038-12 | 2284.56 | 413.65 | 1870.90 | 163590.28 |
| 162 | 2039-01 | 2284.56 | 408.98 | 1875.58 | 161714.70 |
| 163 | 2039-02 | 2284.56 | 404.29 | 1880.27 | 159834.43 |
| 164 | 2039-03 | 2284.56 | 399.59 | 1884.97 | 157949.46 |
| 165 | 2039-04 | 2284.56 | 394.87 | 1889.68 | 156059.78 |
| 166 | 2039-05 | 2284.56 | 390.15 | 1894.41 | 154165.37 |
| 167 | 2039-06 | 2284.56 | 385.41 | 1899.14 | 152266.23 |
| 168 | 2039-07 | 2284.56 | 380.67 | 1903.89 | 150362.34 |
| 169 | 2039-08 | 2284.56 | 375.91 | 1908.65 | 148453.69 |
| 170 | 2039-09 | 2284.56 | 371.13 | 1913.42 | 146540.26 |
| 171 | 2039-10 | 2284.56 | 366.35 | 1918.21 | 144622.06 |
| 172 | 2039-11 | 2284.56 | 361.56 | 1923.00 | 142699.06 |
| 173 | 2039-12 | 2284.56 | 356.75 | 1927.81 | 140771.25 |
| 174 | 2040-01 | 2284.56 | 351.93 | 1932.63 | 138838.62 |
| 175 | 2040-02 | 2284.56 | 347.10 | 1937.46 | 136901.16 |
| 176 | 2040-03 | 2284.56 | 342.25 | 1942.30 | 134958.86 |
| 177 | 2040-04 | 2284.56 | 337.40 | 1947.16 | 133011.70 |
| 178 | 2040-05 | 2284.56 | 332.53 | 1952.03 | 131059.67 |
| 179 | 2040-06 | 2284.56 | 327.65 | 1956.91 | 129102.76 |
| 180 | 2040-07 | 2284.56 | 322.76 | 1961.80 | 127140.96 |
| 181 | 2040-08 | 2284.56 | 317.85 | 1966.70 | 125174.26 |
| 182 | 2040-09 | 2284.56 | 312.94 | 1971.62 | 123202.64 |
| 183 | 2040-10 | 2284.56 | 308.01 | 1976.55 | 121226.09 |
| 184 | 2040-11 | 2284.56 | 303.07 | 1981.49 | 119244.59 |
| 185 | 2040-12 | 2284.56 | 298.11 | 1986.45 | 117258.15 |
| 186 | 2041-01 | 2284.56 | 293.15 | 1991.41 | 115266.74 |
| 187 | 2041-02 | 2284.56 | 288.17 | 1996.39 | 113270.35 |
| 188 | 2041-03 | 2284.56 | 283.18 | 2001.38 | 111268.97 |
| 189 | 2041-04 | 2284.56 | 278.17 | 2006.38 | 109262.58 |
| 190 | 2041-05 | 2284.56 | 273.16 | 2011.40 | 107251.18 |
| 191 | 2041-06 | 2284.56 | 268.13 | 2016.43 | 105234.75 |
| 192 | 2041-07 | 2284.56 | 263.09 | 2021.47 | 103213.29 |
| 193 | 2041-08 | 2284.56 | 258.03 | 2026.52 | 101186.76 |
| 194 | 2041-09 | 2284.56 | 252.97 | 2031.59 | 99155.17 |
| 195 | 2041-10 | 2284.56 | 247.89 | 2036.67 | 97118.50 |
| 196 | 2041-11 | 2284.56 | 242.80 | 2041.76 | 95076.74 |
| 197 | 2041-12 | 2284.56 | 237.69 | 2046.86 | 93029.88 |
| 198 | 2042-01 | 2284.56 | 232.57 | 2051.98 | 90977.90 |
| 199 | 2042-02 | 2284.56 | 227.44 | 2057.11 | 88920.78 |
| 200 | 2042-03 | 2284.56 | 222.30 | 2062.25 | 86858.53 |
| 201 | 2042-04 | 2284.56 | 217.15 | 2067.41 | 84791.12 |
| 202 | 2042-05 | 2284.56 | 211.98 | 2072.58 | 82718.54 |
| 203 | 2042-06 | 2284.56 | 206.80 | 2077.76 | 80640.78 |
| 204 | 2042-07 | 2284.56 | 201.60 | 2082.95 | 78557.83 |
| 205 | 2042-08 | 2284.56 | 196.39 | 2088.16 | 76469.66 |
| 206 | 2042-09 | 2284.56 | 191.17 | 2093.38 | 74376.28 |
| 207 | 2042-10 | 2284.56 | 185.94 | 2098.62 | 72277.67 |
| 208 | 2042-11 | 2284.56 | 180.69 | 2103.86 | 70173.80 |
| 209 | 2042-12 | 2284.56 | 175.43 | 2109.12 | 68064.68 |
| 210 | 2043-01 | 2284.56 | 170.16 | 2114.39 | 65950.29 |
| 211 | 2043-02 | 2284.56 | 164.88 | 2119.68 | 63830.61 |
| 212 | 2043-03 | 2284.56 | 159.58 | 2124.98 | 61705.63 |
| 213 | 2043-04 | 2284.56 | 154.26 | 2130.29 | 59575.33 |
| 214 | 2043-05 | 2284.56 | 148.94 | 2135.62 | 57439.71 |
| 215 | 2043-06 | 2284.56 | 143.60 | 2140.96 | 55298.76 |
| 216 | 2043-07 | 2284.56 | 138.25 | 2146.31 | 53152.45 |
| 217 | 2043-08 | 2284.56 | 132.88 | 2151.68 | 51000.77 |
| 218 | 2043-09 | 2284.56 | 127.50 | 2157.05 | 48843.72 |
| 219 | 2043-10 | 2284.56 | 122.11 | 2162.45 | 46681.27 |
| 220 | 2043-11 | 2284.56 | 116.70 | 2167.85 | 44513.42 |
| 221 | 2043-12 | 2284.56 | 111.28 | 2173.27 | 42340.14 |
| 222 | 2044-01 | 2284.56 | 105.85 | 2178.71 | 40161.44 |
| 223 | 2044-02 | 2284.56 | 100.40 | 2184.15 | 37977.28 |
| 224 | 2044-03 | 2284.56 | 94.94 | 2189.61 | 35787.67 |
| 225 | 2044-04 | 2284.56 | 89.47 | 2195.09 | 33592.58 |
| 226 | 2044-05 | 2284.56 | 83.98 | 2200.58 | 31392.01 |
| 227 | 2044-06 | 2284.56 | 78.48 | 2206.08 | 29185.93 |
| 228 | 2044-07 | 2284.56 | 72.96 | 2211.59 | 26974.34 |
| 229 | 2044-08 | 2284.56 | 67.44 | 2217.12 | 24757.22 |
| 230 | 2044-09 | 2284.56 | 61.89 | 2222.66 | 22534.56 |
| 231 | 2044-10 | 2284.56 | 56.34 | 2228.22 | 20306.34 |
| 232 | 2044-11 | 2284.56 | 50.77 | 2233.79 | 18072.54 |
| 233 | 2044-12 | 2284.56 | 45.18 | 2239.38 | 15833.17 |
| 234 | 2045-01 | 2284.56 | 39.58 | 2244.97 | 13588.20 |
| 235 | 2045-02 | 2284.56 | 33.97 | 2250.59 | 11337.61 |
| 236 | 2045-03 | 2284.56 | 28.34 | 2256.21 | 9081.40 |
| 237 | 2045-04 | 2284.56 | 22.70 | 2261.85 | 6819.54 |
| 238 | 2045-05 | 2284.56 | 17.05 | 2267.51 | 4552.04 |
| 239 | 2045-06 | 2284.56 | 11.38 | 2273.18 | 2278.86 |
| 240 | 2045-07 | 2284.56 | 5.70 | 2278.86 | 0.00 |
等额本金还款方式：
贷款总额：41.19万
还款月数：20年
首月还款：2746.2元
每月递减：4.29元
利息总额：12.41万
本息合计：53.6万
节省利息：12269.03元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-08 | 2746.20 | 1029.83 | 1716.38 | 410214.11 |
| 2 | 2025-09 | 2741.91 | 1025.54 | 1716.38 | 408497.74 |
| 3 | 2025-10 | 2737.62 | 1021.24 | 1716.38 | 406781.36 |
| 4 | 2025-11 | 2733.33 | 1016.95 | 1716.38 | 405064.98 |
| 5 | 2025-12 | 2729.04 | 1012.66 | 1716.38 | 403348.60 |
| 6 | 2026-01 | 2724.75 | 1008.37 | 1716.38 | 401632.23 |
| 7 | 2026-02 | 2720.46 | 1004.08 | 1716.38 | 399915.85 |
| 8 | 2026-03 | 2716.17 | 999.79 | 1716.38 | 398199.47 |
| 9 | 2026-04 | 2711.88 | 995.50 | 1716.38 | 396483.10 |
| 10 | 2026-05 | 2707.58 | 991.21 | 1716.38 | 394766.72 |
| 11 | 2026-06 | 2703.29 | 986.92 | 1716.38 | 393050.34 |
| 12 | 2026-07 | 2699.00 | 982.63 | 1716.38 | 391333.97 |
| 13 | 2026-08 | 2694.71 | 978.33 | 1716.38 | 389617.59 |
| 14 | 2026-09 | 2690.42 | 974.04 | 1716.38 | 387901.21 |
| 15 | 2026-10 | 2686.13 | 969.75 | 1716.38 | 386184.83 |
| 16 | 2026-11 | 2681.84 | 965.46 | 1716.38 | 384468.46 |
| 17 | 2026-12 | 2677.55 | 961.17 | 1716.38 | 382752.08 |
| 18 | 2027-01 | 2673.26 | 956.88 | 1716.38 | 381035.70 |
| 19 | 2027-02 | 2668.97 | 952.59 | 1716.38 | 379319.33 |
| 20 | 2027-03 | 2664.68 | 948.30 | 1716.38 | 377602.95 |
| 21 | 2027-04 | 2660.38 | 944.01 | 1716.38 | 375886.57 |
| 22 | 2027-05 | 2656.09 | 939.72 | 1716.38 | 374170.19 |
| 23 | 2027-06 | 2651.80 | 935.43 | 1716.38 | 372453.82 |
| 24 | 2027-07 | 2647.51 | 931.13 | 1716.38 | 370737.44 |
| 25 | 2027-08 | 2643.22 | 926.84 | 1716.38 | 369021.06 |
| 26 | 2027-09 | 2638.93 | 922.55 | 1716.38 | 367304.69 |
| 27 | 2027-10 | 2634.64 | 918.26 | 1716.38 | 365588.31 |
| 28 | 2027-11 | 2630.35 | 913.97 | 1716.38 | 363871.93 |
| 29 | 2027-12 | 2626.06 | 909.68 | 1716.38 | 362155.56 |
| 30 | 2028-01 | 2621.77 | 905.39 | 1716.38 | 360439.18 |
| 31 | 2028-02 | 2617.47 | 901.10 | 1716.38 | 358722.80 |
| 32 | 2028-03 | 2613.18 | 896.81 | 1716.38 | 357006.42 |
| 33 | 2028-04 | 2608.89 | 892.52 | 1716.38 | 355290.05 |
| 34 | 2028-05 | 2604.60 | 888.23 | 1716.38 | 353573.67 |
| 35 | 2028-06 | 2600.31 | 883.93 | 1716.38 | 351857.29 |
| 36 | 2028-07 | 2596.02 | 879.64 | 1716.38 | 350140.92 |
| 37 | 2028-08 | 2591.73 | 875.35 | 1716.38 | 348424.54 |
| 38 | 2028-09 | 2587.44 | 871.06 | 1716.38 | 346708.16 |
| 39 | 2028-10 | 2583.15 | 866.77 | 1716.38 | 344991.79 |
| 40 | 2028-11 | 2578.86 | 862.48 | 1716.38 | 343275.41 |
| 41 | 2028-12 | 2574.57 | 858.19 | 1716.38 | 341559.03 |
| 42 | 2029-01 | 2570.27 | 853.90 | 1716.38 | 339842.65 |
| 43 | 2029-02 | 2565.98 | 849.61 | 1716.38 | 338126.28 |
| 44 | 2029-03 | 2561.69 | 845.32 | 1716.38 | 336409.90 |
| 45 | 2029-04 | 2557.40 | 841.02 | 1716.38 | 334693.52 |
| 46 | 2029-05 | 2553.11 | 836.73 | 1716.38 | 332977.15 |
| 47 | 2029-06 | 2548.82 | 832.44 | 1716.38 | 331260.77 |
| 48 | 2029-07 | 2544.53 | 828.15 | 1716.38 | 329544.39 |
| 49 | 2029-08 | 2540.24 | 823.86 | 1716.38 | 327828.01 |
| 50 | 2029-09 | 2535.95 | 819.57 | 1716.38 | 326111.64 |
| 51 | 2029-10 | 2531.66 | 815.28 | 1716.38 | 324395.26 |
| 52 | 2029-11 | 2527.37 | 810.99 | 1716.38 | 322678.88 |
| 53 | 2029-12 | 2523.07 | 806.70 | 1716.38 | 320962.51 |
| 54 | 2030-01 | 2518.78 | 802.41 | 1716.38 | 319246.13 |
| 55 | 2030-02 | 2514.49 | 798.12 | 1716.38 | 317529.75 |
| 56 | 2030-03 | 2510.20 | 793.82 | 1716.38 | 315813.38 |
| 57 | 2030-04 | 2505.91 | 789.53 | 1716.38 | 314097.00 |
| 58 | 2030-05 | 2501.62 | 785.24 | 1716.38 | 312380.62 |
| 59 | 2030-06 | 2497.33 | 780.95 | 1716.38 | 310664.24 |
| 60 | 2030-07 | 2493.04 | 776.66 | 1716.38 | 308947.87 |
| 61 | 2030-08 | 2488.75 | 772.37 | 1716.38 | 307231.49 |
| 62 | 2030-09 | 2484.46 | 768.08 | 1716.38 | 305515.11 |
| 63 | 2030-10 | 2480.16 | 763.79 | 1716.38 | 303798.74 |
| 64 | 2030-11 | 2475.87 | 759.50 | 1716.38 | 302082.36 |
| 65 | 2030-12 | 2471.58 | 755.21 | 1716.38 | 300365.98 |
| 66 | 2031-01 | 2467.29 | 750.91 | 1716.38 | 298649.60 |
| 67 | 2031-02 | 2463.00 | 746.62 | 1716.38 | 296933.23 |
| 68 | 2031-03 | 2458.71 | 742.33 | 1716.38 | 295216.85 |
| 69 | 2031-04 | 2454.42 | 738.04 | 1716.38 | 293500.47 |
| 70 | 2031-05 | 2450.13 | 733.75 | 1716.38 | 291784.10 |
| 71 | 2031-06 | 2445.84 | 729.46 | 1716.38 | 290067.72 |
| 72 | 2031-07 | 2441.55 | 725.17 | 1716.38 | 288351.34 |
| 73 | 2031-08 | 2437.26 | 720.88 | 1716.38 | 286634.97 |
| 74 | 2031-09 | 2432.96 | 716.59 | 1716.38 | 284918.59 |
| 75 | 2031-10 | 2428.67 | 712.30 | 1716.38 | 283202.21 |
| 76 | 2031-11 | 2424.38 | 708.01 | 1716.38 | 281485.83 |
| 77 | 2031-12 | 2420.09 | 703.71 | 1716.38 | 279769.46 |
| 78 | 2032-01 | 2415.80 | 699.42 | 1716.38 | 278053.08 |
| 79 | 2032-02 | 2411.51 | 695.13 | 1716.38 | 276336.70 |
| 80 | 2032-03 | 2407.22 | 690.84 | 1716.38 | 274620.33 |
| 81 | 2032-04 | 2402.93 | 686.55 | 1716.38 | 272903.95 |
| 82 | 2032-05 | 2398.64 | 682.26 | 1716.38 | 271187.57 |
| 83 | 2032-06 | 2394.35 | 677.97 | 1716.38 | 269471.20 |
| 84 | 2032-07 | 2390.06 | 673.68 | 1716.38 | 267754.82 |
| 85 | 2032-08 | 2385.76 | 669.39 | 1716.38 | 266038.44 |
| 86 | 2032-09 | 2381.47 | 665.10 | 1716.38 | 264322.06 |
| 87 | 2032-10 | 2377.18 | 660.81 | 1716.38 | 262605.69 |
| 88 | 2032-11 | 2372.89 | 656.51 | 1716.38 | 260889.31 |
| 89 | 2032-12 | 2368.60 | 652.22 | 1716.38 | 259172.93 |
| 90 | 2033-01 | 2364.31 | 647.93 | 1716.38 | 257456.56 |
| 91 | 2033-02 | 2360.02 | 643.64 | 1716.38 | 255740.18 |
| 92 | 2033-03 | 2355.73 | 639.35 | 1716.38 | 254023.80 |
| 93 | 2033-04 | 2351.44 | 635.06 | 1716.38 | 252307.42 |
| 94 | 2033-05 | 2347.15 | 630.77 | 1716.38 | 250591.05 |
| 95 | 2033-06 | 2342.85 | 626.48 | 1716.38 | 248874.67 |
| 96 | 2033-07 | 2338.56 | 622.19 | 1716.38 | 247158.29 |
| 97 | 2033-08 | 2334.27 | 617.90 | 1716.38 | 245441.92 |
| 98 | 2033-09 | 2329.98 | 613.60 | 1716.38 | 243725.54 |
| 99 | 2033-10 | 2325.69 | 609.31 | 1716.38 | 242009.16 |
| 100 | 2033-11 | 2321.40 | 605.02 | 1716.38 | 240292.79 |
| 101 | 2033-12 | 2317.11 | 600.73 | 1716.38 | 238576.41 |
| 102 | 2034-01 | 2312.82 | 596.44 | 1716.38 | 236860.03 |
| 103 | 2034-02 | 2308.53 | 592.15 | 1716.38 | 235143.65 |
| 104 | 2034-03 | 2304.24 | 587.86 | 1716.38 | 233427.28 |
| 105 | 2034-04 | 2299.95 | 583.57 | 1716.38 | 231710.90 |
| 106 | 2034-05 | 2295.65 | 579.28 | 1716.38 | 229994.52 |
| 107 | 2034-06 | 2291.36 | 574.99 | 1716.38 | 228278.15 |
| 108 | 2034-07 | 2287.07 | 570.70 | 1716.38 | 226561.77 |
| 109 | 2034-08 | 2282.78 | 566.40 | 1716.38 | 224845.39 |
| 110 | 2034-09 | 2278.49 | 562.11 | 1716.38 | 223129.02 |
| 111 | 2034-10 | 2274.20 | 557.82 | 1716.38 | 221412.64 |
| 112 | 2034-11 | 2269.91 | 553.53 | 1716.38 | 219696.26 |
| 113 | 2034-12 | 2265.62 | 549.24 | 1716.38 | 217979.88 |
| 114 | 2035-01 | 2261.33 | 544.95 | 1716.38 | 216263.51 |
| 115 | 2035-02 | 2257.04 | 540.66 | 1716.38 | 214547.13 |
| 116 | 2035-03 | 2252.74 | 536.37 | 1716.38 | 212830.75 |
| 117 | 2035-04 | 2248.45 | 532.08 | 1716.38 | 211114.38 |
| 118 | 2035-05 | 2244.16 | 527.79 | 1716.38 | 209398.00 |
| 119 | 2035-06 | 2239.87 | 523.49 | 1716.38 | 207681.62 |
| 120 | 2035-07 | 2235.58 | 519.20 | 1716.38 | 205965.24 |
| 121 | 2035-08 | 2231.29 | 514.91 | 1716.38 | 204248.87 |
| 122 | 2035-09 | 2227.00 | 510.62 | 1716.38 | 202532.49 |
| 123 | 2035-10 | 2222.71 | 506.33 | 1716.38 | 200816.11 |
| 124 | 2035-11 | 2218.42 | 502.04 | 1716.38 | 199099.74 |
| 125 | 2035-12 | 2214.13 | 497.75 | 1716.38 | 197383.36 |
| 126 | 2036-01 | 2209.84 | 493.46 | 1716.38 | 195666.98 |
| 127 | 2036-02 | 2205.54 | 489.17 | 1716.38 | 193950.61 |
| 128 | 2036-03 | 2201.25 | 484.88 | 1716.38 | 192234.23 |
| 129 | 2036-04 | 2196.96 | 480.59 | 1716.38 | 190517.85 |
| 130 | 2036-05 | 2192.67 | 476.29 | 1716.38 | 188801.47 |
| 131 | 2036-06 | 2188.38 | 472.00 | 1716.38 | 187085.10 |
| 132 | 2036-07 | 2184.09 | 467.71 | 1716.38 | 185368.72 |
| 133 | 2036-08 | 2179.80 | 463.42 | 1716.38 | 183652.34 |
| 134 | 2036-09 | 2175.51 | 459.13 | 1716.38 | 181935.97 |
| 135 | 2036-10 | 2171.22 | 454.84 | 1716.38 | 180219.59 |
| 136 | 2036-11 | 2166.93 | 450.55 | 1716.38 | 178503.21 |
| 137 | 2036-12 | 2162.64 | 446.26 | 1716.38 | 176786.84 |
| 138 | 2037-01 | 2158.34 | 441.97 | 1716.38 | 175070.46 |
| 139 | 2037-02 | 2154.05 | 437.68 | 1716.38 | 173354.08 |
| 140 | 2037-03 | 2149.76 | 433.39 | 1716.38 | 171637.70 |
| 141 | 2037-04 | 2145.47 | 429.09 | 1716.38 | 169921.33 |
| 142 | 2037-05 | 2141.18 | 424.80 | 1716.38 | 168204.95 |
| 143 | 2037-06 | 2136.89 | 420.51 | 1716.38 | 166488.57 |
| 144 | 2037-07 | 2132.60 | 416.22 | 1716.38 | 164772.20 |
| 145 | 2037-08 | 2128.31 | 411.93 | 1716.38 | 163055.82 |
| 146 | 2037-09 | 2124.02 | 407.64 | 1716.38 | 161339.44 |
| 147 | 2037-10 | 2119.73 | 403.35 | 1716.38 | 159623.06 |
| 148 | 2037-11 | 2115.43 | 399.06 | 1716.38 | 157906.69 |
| 149 | 2037-12 | 2111.14 | 394.77 | 1716.38 | 156190.31 |
| 150 | 2038-01 | 2106.85 | 390.48 | 1716.38 | 154473.93 |
| 151 | 2038-02 | 2102.56 | 386.18 | 1716.38 | 152757.56 |
| 152 | 2038-03 | 2098.27 | 381.89 | 1716.38 | 151041.18 |
| 153 | 2038-04 | 2093.98 | 377.60 | 1716.38 | 149324.80 |
| 154 | 2038-05 | 2089.69 | 373.31 | 1716.38 | 147608.43 |
| 155 | 2038-06 | 2085.40 | 369.02 | 1716.38 | 145892.05 |
| 156 | 2038-07 | 2081.11 | 364.73 | 1716.38 | 144175.67 |
| 157 | 2038-08 | 2076.82 | 360.44 | 1716.38 | 142459.29 |
| 158 | 2038-09 | 2072.53 | 356.15 | 1716.38 | 140742.92 |
| 159 | 2038-10 | 2068.23 | 351.86 | 1716.38 | 139026.54 |
| 160 | 2038-11 | 2063.94 | 347.57 | 1716.38 | 137310.16 |
| 161 | 2038-12 | 2059.65 | 343.28 | 1716.38 | 135593.79 |
| 162 | 2039-01 | 2055.36 | 338.98 | 1716.38 | 133877.41 |
| 163 | 2039-02 | 2051.07 | 334.69 | 1716.38 | 132161.03 |
| 164 | 2039-03 | 2046.78 | 330.40 | 1716.38 | 130444.66 |
| 165 | 2039-04 | 2042.49 | 326.11 | 1716.38 | 128728.28 |
| 166 | 2039-05 | 2038.20 | 321.82 | 1716.38 | 127011.90 |
| 167 | 2039-06 | 2033.91 | 317.53 | 1716.38 | 125295.52 |
| 168 | 2039-07 | 2029.62 | 313.24 | 1716.38 | 123579.15 |
| 169 | 2039-08 | 2025.32 | 308.95 | 1716.38 | 121862.77 |
| 170 | 2039-09 | 2021.03 | 304.66 | 1716.38 | 120146.39 |
| 171 | 2039-10 | 2016.74 | 300.37 | 1716.38 | 118430.02 |
| 172 | 2039-11 | 2012.45 | 296.08 | 1716.38 | 116713.64 |
| 173 | 2039-12 | 2008.16 | 291.78 | 1716.38 | 114997.26 |
| 174 | 2040-01 | 2003.87 | 287.49 | 1716.38 | 113280.88 |
| 175 | 2040-02 | 1999.58 | 283.20 | 1716.38 | 111564.51 |
| 176 | 2040-03 | 1995.29 | 278.91 | 1716.38 | 109848.13 |
| 177 | 2040-04 | 1991.00 | 274.62 | 1716.38 | 108131.75 |
| 178 | 2040-05 | 1986.71 | 270.33 | 1716.38 | 106415.38 |
| 179 | 2040-06 | 1982.42 | 266.04 | 1716.38 | 104699.00 |
| 180 | 2040-07 | 1978.12 | 261.75 | 1716.38 | 102982.62 |
| 181 | 2040-08 | 1973.83 | 257.46 | 1716.38 | 101266.25 |
| 182 | 2040-09 | 1969.54 | 253.17 | 1716.38 | 99549.87 |
| 183 | 2040-10 | 1965.25 | 248.87 | 1716.38 | 97833.49 |
| 184 | 2040-11 | 1960.96 | 244.58 | 1716.38 | 96117.11 |
| 185 | 2040-12 | 1956.67 | 240.29 | 1716.38 | 94400.74 |
| 186 | 2041-01 | 1952.38 | 236.00 | 1716.38 | 92684.36 |
| 187 | 2041-02 | 1948.09 | 231.71 | 1716.38 | 90967.98 |
| 188 | 2041-03 | 1943.80 | 227.42 | 1716.38 | 89251.61 |
| 189 | 2041-04 | 1939.51 | 223.13 | 1716.38 | 87535.23 |
| 190 | 2041-05 | 1935.22 | 218.84 | 1716.38 | 85818.85 |
| 191 | 2041-06 | 1930.92 | 214.55 | 1716.38 | 84102.47 |
| 192 | 2041-07 | 1926.63 | 210.26 | 1716.38 | 82386.10 |
| 193 | 2041-08 | 1922.34 | 205.97 | 1716.38 | 80669.72 |
| 194 | 2041-09 | 1918.05 | 201.67 | 1716.38 | 78953.34 |
| 195 | 2041-10 | 1913.76 | 197.38 | 1716.38 | 77236.97 |
| 196 | 2041-11 | 1909.47 | 193.09 | 1716.38 | 75520.59 |
| 197 | 2041-12 | 1905.18 | 188.80 | 1716.38 | 73804.21 |
| 198 | 2042-01 | 1900.89 | 184.51 | 1716.38 | 72087.84 |
| 199 | 2042-02 | 1896.60 | 180.22 | 1716.38 | 70371.46 |
| 200 | 2042-03 | 1892.31 | 175.93 | 1716.38 | 68655.08 |
| 201 | 2042-04 | 1888.01 | 171.64 | 1716.38 | 66938.70 |
| 202 | 2042-05 | 1883.72 | 167.35 | 1716.38 | 65222.33 |
| 203 | 2042-06 | 1879.43 | 163.06 | 1716.38 | 63505.95 |
| 204 | 2042-07 | 1875.14 | 158.76 | 1716.38 | 61789.57 |
| 205 | 2042-08 | 1870.85 | 154.47 | 1716.38 | 60073.20 |
| 206 | 2042-09 | 1866.56 | 150.18 | 1716.38 | 58356.82 |
| 207 | 2042-10 | 1862.27 | 145.89 | 1716.38 | 56640.44 |
| 208 | 2042-11 | 1857.98 | 141.60 | 1716.38 | 54924.07 |
| 209 | 2042-12 | 1853.69 | 137.31 | 1716.38 | 53207.69 |
| 210 | 2043-01 | 1849.40 | 133.02 | 1716.38 | 51491.31 |
| 211 | 2043-02 | 1845.11 | 128.73 | 1716.38 | 49774.93 |
| 212 | 2043-03 | 1840.81 | 124.44 | 1716.38 | 48058.56 |
| 213 | 2043-04 | 1836.52 | 120.15 | 1716.38 | 46342.18 |
| 214 | 2043-05 | 1832.23 | 115.86 | 1716.38 | 44625.80 |
| 215 | 2043-06 | 1827.94 | 111.56 | 1716.38 | 42909.43 |
| 216 | 2043-07 | 1823.65 | 107.27 | 1716.38 | 41193.05 |
| 217 | 2043-08 | 1819.36 | 102.98 | 1716.38 | 39476.67 |
| 218 | 2043-09 | 1815.07 | 98.69 | 1716.38 | 37760.29 |
| 219 | 2043-10 | 1810.78 | 94.40 | 1716.38 | 36043.92 |
| 220 | 2043-11 | 1806.49 | 90.11 | 1716.38 | 34327.54 |
| 221 | 2043-12 | 1802.20 | 85.82 | 1716.38 | 32611.16 |
| 222 | 2044-01 | 1797.90 | 81.53 | 1716.38 | 30894.79 |
| 223 | 2044-02 | 1793.61 | 77.24 | 1716.38 | 29178.41 |
| 224 | 2044-03 | 1789.32 | 72.95 | 1716.38 | 27462.03 |
| 225 | 2044-04 | 1785.03 | 68.66 | 1716.38 | 25745.66 |
| 226 | 2044-05 | 1780.74 | 64.36 | 1716.38 | 24029.28 |
| 227 | 2044-06 | 1776.45 | 60.07 | 1716.38 | 22312.90 |
| 228 | 2044-07 | 1772.16 | 55.78 | 1716.38 | 20596.52 |
| 229 | 2044-08 | 1767.87 | 51.49 | 1716.38 | 18880.15 |
| 230 | 2044-09 | 1763.58 | 47.20 | 1716.38 | 17163.77 |
| 231 | 2044-10 | 1759.29 | 42.91 | 1716.38 | 15447.39 |
| 232 | 2044-11 | 1755.00 | 38.62 | 1716.38 | 13731.02 |
| 233 | 2044-12 | 1750.70 | 34.33 | 1716.38 | 12014.64 |
| 234 | 2045-01 | 1746.41 | 30.04 | 1716.38 | 10298.26 |
| 235 | 2045-02 | 1742.12 | 25.75 | 1716.38 | 8581.89 |
| 236 | 2045-03 | 1737.83 | 21.45 | 1716.38 | 6865.51 |
| 237 | 2045-04 | 1733.54 | 17.16 | 1716.38 | 5149.13 |
| 238 | 2045-05 | 1729.25 | 12.87 | 1716.38 | 3432.75 |
| 239 | 2045-06 | 1724.96 | 8.58 | 1716.38 | 1716.38 |
| 240 | 2045-07 | 1720.67 | 4.29 | 1716.38 | 0.00 |