贷款32.56万（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：32.56万
还款月数：20年
每月还款：1930.28元
利息总额：13.77万
本息合计：46.33万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-04 | 1930.28 | 1017.41 | 912.87 | 324659.93 |
| 2 | 2024-05 | 1930.28 | 1014.56 | 915.72 | 323744.21 |
| 3 | 2024-06 | 1930.28 | 1011.70 | 918.58 | 322825.63 |
| 4 | 2024-07 | 1930.28 | 1008.83 | 921.45 | 321904.18 |
| 5 | 2024-08 | 1930.28 | 1005.95 | 924.33 | 320979.84 |
| 6 | 2024-09 | 1930.28 | 1003.06 | 927.22 | 320052.62 |
| 7 | 2024-10 | 1930.28 | 1000.16 | 930.12 | 319122.50 |
| 8 | 2024-11 | 1930.28 | 997.26 | 933.03 | 318189.48 |
| 9 | 2024-12 | 1930.28 | 994.34 | 935.94 | 317253.54 |
| 10 | 2025-01 | 1930.28 | 991.42 | 938.87 | 316314.67 |
| 11 | 2025-02 | 1930.28 | 988.48 | 941.80 | 315372.87 |
| 12 | 2025-03 | 1930.28 | 985.54 | 944.74 | 314428.13 |
| 13 | 2025-04 | 1930.28 | 982.59 | 947.70 | 313480.43 |
| 14 | 2025-05 | 1930.28 | 979.63 | 950.66 | 312529.78 |
| 15 | 2025-06 | 1930.28 | 976.66 | 953.63 | 311576.15 |
| 16 | 2025-07 | 1930.28 | 973.68 | 956.61 | 310619.54 |
| 17 | 2025-08 | 1930.28 | 970.69 | 959.60 | 309659.94 |
| 18 | 2025-09 | 1930.28 | 967.69 | 962.60 | 308697.35 |
| 19 | 2025-10 | 1930.28 | 964.68 | 965.60 | 307731.75 |
| 20 | 2025-11 | 1930.28 | 961.66 | 968.62 | 306763.12 |
| 21 | 2025-12 | 1930.28 | 958.63 | 971.65 | 305791.48 |
| 22 | 2026-01 | 1930.28 | 955.60 | 974.68 | 304816.79 |
| 23 | 2026-02 | 1930.28 | 952.55 | 977.73 | 303839.06 |
| 24 | 2026-03 | 1930.28 | 949.50 | 980.79 | 302858.27 |
| 25 | 2026-04 | 1930.28 | 946.43 | 983.85 | 301874.42 |
| 26 | 2026-05 | 1930.28 | 943.36 | 986.93 | 300887.50 |
| 27 | 2026-06 | 1930.28 | 940.27 | 990.01 | 299897.49 |
| 28 | 2026-07 | 1930.28 | 937.18 | 993.10 | 298904.38 |
| 29 | 2026-08 | 1930.28 | 934.08 | 996.21 | 297908.18 |
| 30 | 2026-09 | 1930.28 | 930.96 | 999.32 | 296908.86 |
| 31 | 2026-10 | 1930.28 | 927.84 | 1002.44 | 295906.41 |
| 32 | 2026-11 | 1930.28 | 924.71 | 1005.58 | 294900.84 |
| 33 | 2026-12 | 1930.28 | 921.57 | 1008.72 | 293892.12 |
| 34 | 2027-01 | 1930.28 | 918.41 | 1011.87 | 292880.25 |
| 35 | 2027-02 | 1930.28 | 915.25 | 1015.03 | 291865.22 |
| 36 | 2027-03 | 1930.28 | 912.08 | 1018.20 | 290847.01 |
| 37 | 2027-04 | 1930.28 | 908.90 | 1021.39 | 289825.63 |
| 38 | 2027-05 | 1930.28 | 905.71 | 1024.58 | 288801.05 |
| 39 | 2027-06 | 1930.28 | 902.50 | 1027.78 | 287773.27 |
| 40 | 2027-07 | 1930.28 | 899.29 | 1030.99 | 286742.28 |
| 41 | 2027-08 | 1930.28 | 896.07 | 1034.21 | 285708.07 |
| 42 | 2027-09 | 1930.28 | 892.84 | 1037.45 | 284670.62 |
| 43 | 2027-10 | 1930.28 | 889.60 | 1040.69 | 283629.93 |
| 44 | 2027-11 | 1930.28 | 886.34 | 1043.94 | 282585.99 |
| 45 | 2027-12 | 1930.28 | 883.08 | 1047.20 | 281538.79 |
| 46 | 2028-01 | 1930.28 | 879.81 | 1050.47 | 280488.32 |
| 47 | 2028-02 | 1930.28 | 876.53 | 1053.76 | 279434.56 |
| 48 | 2028-03 | 1930.28 | 873.23 | 1057.05 | 278377.51 |
| 49 | 2028-04 | 1930.28 | 869.93 | 1060.35 | 277317.16 |
| 50 | 2028-05 | 1930.28 | 866.62 | 1063.67 | 276253.49 |
| 51 | 2028-06 | 1930.28 | 863.29 | 1066.99 | 275186.50 |
| 52 | 2028-07 | 1930.28 | 859.96 | 1070.33 | 274116.17 |
| 53 | 2028-08 | 1930.28 | 856.61 | 1073.67 | 273042.50 |
| 54 | 2028-09 | 1930.28 | 853.26 | 1077.03 | 271965.48 |
| 55 | 2028-10 | 1930.28 | 849.89 | 1080.39 | 270885.09 |
| 56 | 2028-11 | 1930.28 | 846.52 | 1083.77 | 269801.32 |
| 57 | 2028-12 | 1930.28 | 843.13 | 1087.15 | 268714.17 |
| 58 | 2029-01 | 1930.28 | 839.73 | 1090.55 | 267623.61 |
| 59 | 2029-02 | 1930.28 | 836.32 | 1093.96 | 266529.65 |
| 60 | 2029-03 | 1930.28 | 832.91 | 1097.38 | 265432.28 |
| 61 | 2029-04 | 1930.28 | 829.48 | 1100.81 | 264331.47 |
| 62 | 2029-05 | 1930.28 | 826.04 | 1104.25 | 263227.22 |
| 63 | 2029-06 | 1930.28 | 822.59 | 1107.70 | 262119.52 |
| 64 | 2029-07 | 1930.28 | 819.12 | 1111.16 | 261008.36 |
| 65 | 2029-08 | 1930.28 | 815.65 | 1114.63 | 259893.73 |
| 66 | 2029-09 | 1930.28 | 812.17 | 1118.12 | 258775.62 |
| 67 | 2029-10 | 1930.28 | 808.67 | 1121.61 | 257654.01 |
| 68 | 2029-11 | 1930.28 | 805.17 | 1125.11 | 256528.89 |
| 69 | 2029-12 | 1930.28 | 801.65 | 1128.63 | 255400.26 |
| 70 | 2030-01 | 1930.28 | 798.13 | 1132.16 | 254268.11 |
| 71 | 2030-02 | 1930.28 | 794.59 | 1135.70 | 253132.41 |
| 72 | 2030-03 | 1930.28 | 791.04 | 1139.24 | 251993.17 |
| 73 | 2030-04 | 1930.28 | 787.48 | 1142.80 | 250850.36 |
| 74 | 2030-05 | 1930.28 | 783.91 | 1146.38 | 249703.99 |
| 75 | 2030-06 | 1930.28 | 780.32 | 1149.96 | 248554.03 |
| 76 | 2030-07 | 1930.28 | 776.73 | 1153.55 | 247400.48 |
| 77 | 2030-08 | 1930.28 | 773.13 | 1157.16 | 246243.32 |
| 78 | 2030-09 | 1930.28 | 769.51 | 1160.77 | 245082.55 |
| 79 | 2030-10 | 1930.28 | 765.88 | 1164.40 | 243918.15 |
| 80 | 2030-11 | 1930.28 | 762.24 | 1168.04 | 242750.11 |
| 81 | 2030-12 | 1930.28 | 758.59 | 1171.69 | 241578.42 |
| 82 | 2031-01 | 1930.28 | 754.93 | 1175.35 | 240403.07 |
| 83 | 2031-02 | 1930.28 | 751.26 | 1179.02 | 239224.05 |
| 84 | 2031-03 | 1930.28 | 747.58 | 1182.71 | 238041.34 |
| 85 | 2031-04 | 1930.28 | 743.88 | 1186.40 | 236854.93 |
| 86 | 2031-05 | 1930.28 | 740.17 | 1190.11 | 235664.82 |
| 87 | 2031-06 | 1930.28 | 736.45 | 1193.83 | 234470.99 |
| 88 | 2031-07 | 1930.28 | 732.72 | 1197.56 | 233273.43 |
| 89 | 2031-08 | 1930.28 | 728.98 | 1201.30 | 232072.13 |
| 90 | 2031-09 | 1930.28 | 725.23 | 1205.06 | 230867.07 |
| 91 | 2031-10 | 1930.28 | 721.46 | 1208.82 | 229658.25 |
| 92 | 2031-11 | 1930.28 | 717.68 | 1212.60 | 228445.64 |
| 93 | 2031-12 | 1930.28 | 713.89 | 1216.39 | 227229.25 |
| 94 | 2032-01 | 1930.28 | 710.09 | 1220.19 | 226009.06 |
| 95 | 2032-02 | 1930.28 | 706.28 | 1224.00 | 224785.06 |
| 96 | 2032-03 | 1930.28 | 702.45 | 1227.83 | 223557.23 |
| 97 | 2032-04 | 1930.28 | 698.62 | 1231.67 | 222325.56 |
| 98 | 2032-05 | 1930.28 | 694.77 | 1235.52 | 221090.05 |
| 99 | 2032-06 | 1930.28 | 690.91 | 1239.38 | 219850.67 |
| 100 | 2032-07 | 1930.28 | 687.03 | 1243.25 | 218607.42 |
| 101 | 2032-08 | 1930.28 | 683.15 | 1247.13 | 217360.28 |
| 102 | 2032-09 | 1930.28 | 679.25 | 1251.03 | 216109.25 |
| 103 | 2032-10 | 1930.28 | 675.34 | 1254.94 | 214854.31 |
| 104 | 2032-11 | 1930.28 | 671.42 | 1258.86 | 213595.45 |
| 105 | 2032-12 | 1930.28 | 667.49 | 1262.80 | 212332.65 |
| 106 | 2033-01 | 1930.28 | 663.54 | 1266.74 | 211065.91 |
| 107 | 2033-02 | 1930.28 | 659.58 | 1270.70 | 209795.20 |
| 108 | 2033-03 | 1930.28 | 655.61 | 1274.67 | 208520.53 |
| 109 | 2033-04 | 1930.28 | 651.63 | 1278.66 | 207241.87 |
| 110 | 2033-05 | 1930.28 | 647.63 | 1282.65 | 205959.22 |
| 111 | 2033-06 | 1930.28 | 643.62 | 1286.66 | 204672.56 |
| 112 | 2033-07 | 1930.28 | 639.60 | 1290.68 | 203381.88 |
| 113 | 2033-08 | 1930.28 | 635.57 | 1294.71 | 202087.17 |
| 114 | 2033-09 | 1930.28 | 631.52 | 1298.76 | 200788.41 |
| 115 | 2033-10 | 1930.28 | 627.46 | 1302.82 | 199485.59 |
| 116 | 2033-11 | 1930.28 | 623.39 | 1306.89 | 198178.70 |
| 117 | 2033-12 | 1930.28 | 619.31 | 1310.97 | 196867.72 |
| 118 | 2034-01 | 1930.28 | 615.21 | 1315.07 | 195552.65 |
| 119 | 2034-02 | 1930.28 | 611.10 | 1319.18 | 194233.47 |
| 120 | 2034-03 | 1930.28 | 606.98 | 1323.30 | 192910.16 |
| 121 | 2034-04 | 1930.28 | 602.84 | 1327.44 | 191582.73 |
| 122 | 2034-05 | 1930.28 | 598.70 | 1331.59 | 190251.14 |
| 123 | 2034-06 | 1930.28 | 594.53 | 1335.75 | 188915.39 |
| 124 | 2034-07 | 1930.28 | 590.36 | 1339.92 | 187575.47 |
| 125 | 2034-08 | 1930.28 | 586.17 | 1344.11 | 186231.36 |
| 126 | 2034-09 | 1930.28 | 581.97 | 1348.31 | 184883.05 |
| 127 | 2034-10 | 1930.28 | 577.76 | 1352.52 | 183530.52 |
| 128 | 2034-11 | 1930.28 | 573.53 | 1356.75 | 182173.77 |
| 129 | 2034-12 | 1930.28 | 569.29 | 1360.99 | 180812.78 |
| 130 | 2035-01 | 1930.28 | 565.04 | 1365.24 | 179447.54 |
| 131 | 2035-02 | 1930.28 | 560.77 | 1369.51 | 178078.03 |
| 132 | 2035-03 | 1930.28 | 556.49 | 1373.79 | 176704.24 |
| 133 | 2035-04 | 1930.28 | 552.20 | 1378.08 | 175326.16 |
| 134 | 2035-05 | 1930.28 | 547.89 | 1382.39 | 173943.77 |
| 135 | 2035-06 | 1930.28 | 543.57 | 1386.71 | 172557.06 |
| 136 | 2035-07 | 1930.28 | 539.24 | 1391.04 | 171166.02 |
| 137 | 2035-08 | 1930.28 | 534.89 | 1395.39 | 169770.63 |
| 138 | 2035-09 | 1930.28 | 530.53 | 1399.75 | 168370.88 |
| 139 | 2035-10 | 1930.28 | 526.16 | 1404.12 | 166966.76 |
| 140 | 2035-11 | 1930.28 | 521.77 | 1408.51 | 165558.24 |
| 141 | 2035-12 | 1930.28 | 517.37 | 1412.91 | 164145.33 |
| 142 | 2036-01 | 1930.28 | 512.95 | 1417.33 | 162728.00 |
| 143 | 2036-02 | 1930.28 | 508.53 | 1421.76 | 161306.24 |
| 144 | 2036-03 | 1930.28 | 504.08 | 1426.20 | 159880.04 |
| 145 | 2036-04 | 1930.28 | 499.63 | 1430.66 | 158449.39 |
| 146 | 2036-05 | 1930.28 | 495.15 | 1435.13 | 157014.26 |
| 147 | 2036-06 | 1930.28 | 490.67 | 1439.61 | 155574.64 |
| 148 | 2036-07 | 1930.28 | 486.17 | 1444.11 | 154130.53 |
| 149 | 2036-08 | 1930.28 | 481.66 | 1448.63 | 152681.91 |
| 150 | 2036-09 | 1930.28 | 477.13 | 1453.15 | 151228.75 |
| 151 | 2036-10 | 1930.28 | 472.59 | 1457.69 | 149771.06 |
| 152 | 2036-11 | 1930.28 | 468.03 | 1462.25 | 148308.81 |
| 153 | 2036-12 | 1930.28 | 463.47 | 1466.82 | 146841.99 |
| 154 | 2037-01 | 1930.28 | 458.88 | 1471.40 | 145370.59 |
| 155 | 2037-02 | 1930.28 | 454.28 | 1476.00 | 143894.59 |
| 156 | 2037-03 | 1930.28 | 449.67 | 1480.61 | 142413.98 |
| 157 | 2037-04 | 1930.28 | 445.04 | 1485.24 | 140928.74 |
| 158 | 2037-05 | 1930.28 | 440.40 | 1489.88 | 139438.86 |
| 159 | 2037-06 | 1930.28 | 435.75 | 1494.54 | 137944.32 |
| 160 | 2037-07 | 1930.28 | 431.08 | 1499.21 | 136445.12 |
| 161 | 2037-08 | 1930.28 | 426.39 | 1503.89 | 134941.22 |
| 162 | 2037-09 | 1930.28 | 421.69 | 1508.59 | 133432.63 |
| 163 | 2037-10 | 1930.28 | 416.98 | 1513.31 | 131919.33 |
| 164 | 2037-11 | 1930.28 | 412.25 | 1518.04 | 130401.29 |
| 165 | 2037-12 | 1930.28 | 407.50 | 1522.78 | 128878.51 |
| 166 | 2038-01 | 1930.28 | 402.75 | 1527.54 | 127350.97 |
| 167 | 2038-02 | 1930.28 | 397.97 | 1532.31 | 125818.66 |
| 168 | 2038-03 | 1930.28 | 393.18 | 1537.10 | 124281.56 |
| 169 | 2038-04 | 1930.28 | 388.38 | 1541.90 | 122739.66 |
| 170 | 2038-05 | 1930.28 | 383.56 | 1546.72 | 121192.94 |
| 171 | 2038-06 | 1930.28 | 378.73 | 1551.56 | 119641.38 |
| 172 | 2038-07 | 1930.28 | 373.88 | 1556.40 | 118084.98 |
| 173 | 2038-08 | 1930.28 | 369.02 | 1561.27 | 116523.71 |
| 174 | 2038-09 | 1930.28 | 364.14 | 1566.15 | 114957.56 |
| 175 | 2038-10 | 1930.28 | 359.24 | 1571.04 | 113386.52 |
| 176 | 2038-11 | 1930.28 | 354.33 | 1575.95 | 111810.57 |
| 177 | 2038-12 | 1930.28 | 349.41 | 1580.88 | 110229.70 |
| 178 | 2039-01 | 1930.28 | 344.47 | 1585.82 | 108643.88 |
| 179 | 2039-02 | 1930.28 | 339.51 | 1590.77 | 107053.11 |
| 180 | 2039-03 | 1930.28 | 334.54 | 1595.74 | 105457.37 |
| 181 | 2039-04 | 1930.28 | 329.55 | 1600.73 | 103856.64 |
| 182 | 2039-05 | 1930.28 | 324.55 | 1605.73 | 102250.91 |
| 183 | 2039-06 | 1930.28 | 319.53 | 1610.75 | 100640.16 |
| 184 | 2039-07 | 1930.28 | 314.50 | 1615.78 | 99024.38 |
| 185 | 2039-08 | 1930.28 | 309.45 | 1620.83 | 97403.55 |
| 186 | 2039-09 | 1930.28 | 304.39 | 1625.90 | 95777.65 |
| 187 | 2039-10 | 1930.28 | 299.31 | 1630.98 | 94146.67 |
| 188 | 2039-11 | 1930.28 | 294.21 | 1636.07 | 92510.60 |
| 189 | 2039-12 | 1930.28 | 289.10 | 1641.19 | 90869.41 |
| 190 | 2040-01 | 1930.28 | 283.97 | 1646.32 | 89223.09 |
| 191 | 2040-02 | 1930.28 | 278.82 | 1651.46 | 87571.63 |
| 192 | 2040-03 | 1930.28 | 273.66 | 1656.62 | 85915.01 |
| 193 | 2040-04 | 1930.28 | 268.48 | 1661.80 | 84253.21 |
| 194 | 2040-05 | 1930.28 | 263.29 | 1666.99 | 82586.22 |
| 195 | 2040-06 | 1930.28 | 258.08 | 1672.20 | 80914.02 |
| 196 | 2040-07 | 1930.28 | 252.86 | 1677.43 | 79236.59 |
| 197 | 2040-08 | 1930.28 | 247.61 | 1682.67 | 77553.92 |
| 198 | 2040-09 | 1930.28 | 242.36 | 1687.93 | 75866.00 |
| 199 | 2040-10 | 1930.28 | 237.08 | 1693.20 | 74172.79 |
| 200 | 2040-11 | 1930.28 | 231.79 | 1698.49 | 72474.30 |
| 201 | 2040-12 | 1930.28 | 226.48 | 1703.80 | 70770.50 |
| 202 | 2041-01 | 1930.28 | 221.16 | 1709.13 | 69061.38 |
| 203 | 2041-02 | 1930.28 | 215.82 | 1714.47 | 67346.91 |
| 204 | 2041-03 | 1930.28 | 210.46 | 1719.82 | 65627.09 |
| 205 | 2041-04 | 1930.28 | 205.08 | 1725.20 | 63901.89 |
| 206 | 2041-05 | 1930.28 | 199.69 | 1730.59 | 62171.30 |
| 207 | 2041-06 | 1930.28 | 194.29 | 1736.00 | 60435.30 |
| 208 | 2041-07 | 1930.28 | 188.86 | 1741.42 | 58693.88 |
| 209 | 2041-08 | 1930.28 | 183.42 | 1746.86 | 56947.01 |
| 210 | 2041-09 | 1930.28 | 177.96 | 1752.32 | 55194.69 |
| 211 | 2041-10 | 1930.28 | 172.48 | 1757.80 | 53436.89 |
| 212 | 2041-11 | 1930.28 | 166.99 | 1763.29 | 51673.60 |
| 213 | 2041-12 | 1930.28 | 161.48 | 1768.80 | 49904.79 |
| 214 | 2042-01 | 1930.28 | 155.95 | 1774.33 | 48130.46 |
| 215 | 2042-02 | 1930.28 | 150.41 | 1779.88 | 46350.59 |
| 216 | 2042-03 | 1930.28 | 144.85 | 1785.44 | 44565.15 |
| 217 | 2042-04 | 1930.28 | 139.27 | 1791.02 | 42774.13 |
| 218 | 2042-05 | 1930.28 | 133.67 | 1796.61 | 40977.52 |
| 219 | 2042-06 | 1930.28 | 128.05 | 1802.23 | 39175.29 |
| 220 | 2042-07 | 1930.28 | 122.42 | 1807.86 | 37367.43 |
| 221 | 2042-08 | 1930.28 | 116.77 | 1813.51 | 35553.92 |
| 222 | 2042-09 | 1930.28 | 111.11 | 1819.18 | 33734.74 |
| 223 | 2042-10 | 1930.28 | 105.42 | 1824.86 | 31909.88 |
| 224 | 2042-11 | 1930.28 | 99.72 | 1830.56 | 30079.32 |
| 225 | 2042-12 | 1930.28 | 94.00 | 1836.29 | 28243.03 |
| 226 | 2043-01 | 1930.28 | 88.26 | 1842.02 | 26401.01 |
| 227 | 2043-02 | 1930.28 | 82.50 | 1847.78 | 24553.23 |
| 228 | 2043-03 | 1930.28 | 76.73 | 1853.55 | 22699.67 |
| 229 | 2043-04 | 1930.28 | 70.94 | 1859.35 | 20840.33 |
| 230 | 2043-05 | 1930.28 | 65.13 | 1865.16 | 18975.17 |
| 231 | 2043-06 | 1930.28 | 59.30 | 1870.99 | 17104.18 |
| 232 | 2043-07 | 1930.28 | 53.45 | 1876.83 | 15227.35 |
| 233 | 2043-08 | 1930.28 | 47.59 | 1882.70 | 13344.65 |
| 234 | 2043-09 | 1930.28 | 41.70 | 1888.58 | 11456.07 |
| 235 | 2043-10 | 1930.28 | 35.80 | 1894.48 | 9561.59 |
| 236 | 2043-11 | 1930.28 | 29.88 | 1900.40 | 7661.19 |
| 237 | 2043-12 | 1930.28 | 23.94 | 1906.34 | 5754.84 |
| 238 | 2044-01 | 1930.28 | 17.98 | 1912.30 | 3842.54 |
| 239 | 2044-02 | 1930.28 | 12.01 | 1918.28 | 1924.27 |
| 240 | 2044-03 | 1930.28 | 6.01 | 1924.27 | 0.00 |
等额本金还款方式：
贷款总额：32.56万
还款月数：20年
首月还款：2373.97元
每月递减：4.24元
利息总额：12.26万
本息合计：44.82万
节省利息：15096.63元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-04 | 2373.97 | 1017.41 | 1356.55 | 324216.25 |
| 2 | 2024-05 | 2369.73 | 1013.18 | 1356.55 | 322859.69 |
| 3 | 2024-06 | 2365.49 | 1008.94 | 1356.55 | 321503.14 |
| 4 | 2024-07 | 2361.25 | 1004.70 | 1356.55 | 320146.59 |
| 5 | 2024-08 | 2357.01 | 1000.46 | 1356.55 | 318790.03 |
| 6 | 2024-09 | 2352.77 | 996.22 | 1356.55 | 317433.48 |
| 7 | 2024-10 | 2348.53 | 991.98 | 1356.55 | 316076.93 |
| 8 | 2024-11 | 2344.29 | 987.74 | 1356.55 | 314720.37 |
| 9 | 2024-12 | 2340.05 | 983.50 | 1356.55 | 313363.82 |
| 10 | 2025-01 | 2335.82 | 979.26 | 1356.55 | 312007.27 |
| 11 | 2025-02 | 2331.58 | 975.02 | 1356.55 | 310650.71 |
| 12 | 2025-03 | 2327.34 | 970.78 | 1356.55 | 309294.16 |
| 13 | 2025-04 | 2323.10 | 966.54 | 1356.55 | 307937.61 |
| 14 | 2025-05 | 2318.86 | 962.31 | 1356.55 | 306581.05 |
| 15 | 2025-06 | 2314.62 | 958.07 | 1356.55 | 305224.50 |
| 16 | 2025-07 | 2310.38 | 953.83 | 1356.55 | 303867.95 |
| 17 | 2025-08 | 2306.14 | 949.59 | 1356.55 | 302511.39 |
| 18 | 2025-09 | 2301.90 | 945.35 | 1356.55 | 301154.84 |
| 19 | 2025-10 | 2297.66 | 941.11 | 1356.55 | 299798.29 |
| 20 | 2025-11 | 2293.42 | 936.87 | 1356.55 | 298441.73 |
| 21 | 2025-12 | 2289.18 | 932.63 | 1356.55 | 297085.18 |
| 22 | 2026-01 | 2284.94 | 928.39 | 1356.55 | 295728.63 |
| 23 | 2026-02 | 2280.71 | 924.15 | 1356.55 | 294372.07 |
| 24 | 2026-03 | 2276.47 | 919.91 | 1356.55 | 293015.52 |
| 25 | 2026-04 | 2272.23 | 915.67 | 1356.55 | 291658.97 |
| 26 | 2026-05 | 2267.99 | 911.43 | 1356.55 | 290302.41 |
| 27 | 2026-06 | 2263.75 | 907.20 | 1356.55 | 288945.86 |
| 28 | 2026-07 | 2259.51 | 902.96 | 1356.55 | 287589.31 |
| 29 | 2026-08 | 2255.27 | 898.72 | 1356.55 | 286232.75 |
| 30 | 2026-09 | 2251.03 | 894.48 | 1356.55 | 284876.20 |
| 31 | 2026-10 | 2246.79 | 890.24 | 1356.55 | 283519.65 |
| 32 | 2026-11 | 2242.55 | 886.00 | 1356.55 | 282163.09 |
| 33 | 2026-12 | 2238.31 | 881.76 | 1356.55 | 280806.54 |
| 34 | 2027-01 | 2234.07 | 877.52 | 1356.55 | 279449.99 |
| 35 | 2027-02 | 2229.83 | 873.28 | 1356.55 | 278093.43 |
| 36 | 2027-03 | 2225.60 | 869.04 | 1356.55 | 276736.88 |
| 37 | 2027-04 | 2221.36 | 864.80 | 1356.55 | 275380.33 |
| 38 | 2027-05 | 2217.12 | 860.56 | 1356.55 | 274023.77 |
| 39 | 2027-06 | 2212.88 | 856.32 | 1356.55 | 272667.22 |
| 40 | 2027-07 | 2208.64 | 852.09 | 1356.55 | 271310.67 |
| 41 | 2027-08 | 2204.40 | 847.85 | 1356.55 | 269954.11 |
| 42 | 2027-09 | 2200.16 | 843.61 | 1356.55 | 268597.56 |
| 43 | 2027-10 | 2195.92 | 839.37 | 1356.55 | 267241.01 |
| 44 | 2027-11 | 2191.68 | 835.13 | 1356.55 | 265884.45 |
| 45 | 2027-12 | 2187.44 | 830.89 | 1356.55 | 264527.90 |
| 46 | 2028-01 | 2183.20 | 826.65 | 1356.55 | 263171.35 |
| 47 | 2028-02 | 2178.96 | 822.41 | 1356.55 | 261814.79 |
| 48 | 2028-03 | 2174.72 | 818.17 | 1356.55 | 260458.24 |
| 49 | 2028-04 | 2170.49 | 813.93 | 1356.55 | 259101.69 |
| 50 | 2028-05 | 2166.25 | 809.69 | 1356.55 | 257745.13 |
| 51 | 2028-06 | 2162.01 | 805.45 | 1356.55 | 256388.58 |
| 52 | 2028-07 | 2157.77 | 801.21 | 1356.55 | 255032.03 |
| 53 | 2028-08 | 2153.53 | 796.98 | 1356.55 | 253675.47 |
| 54 | 2028-09 | 2149.29 | 792.74 | 1356.55 | 252318.92 |
| 55 | 2028-10 | 2145.05 | 788.50 | 1356.55 | 250962.37 |
| 56 | 2028-11 | 2140.81 | 784.26 | 1356.55 | 249605.81 |
| 57 | 2028-12 | 2136.57 | 780.02 | 1356.55 | 248249.26 |
| 58 | 2029-01 | 2132.33 | 775.78 | 1356.55 | 246892.71 |
| 59 | 2029-02 | 2128.09 | 771.54 | 1356.55 | 245536.15 |
| 60 | 2029-03 | 2123.85 | 767.30 | 1356.55 | 244179.60 |
| 61 | 2029-04 | 2119.61 | 763.06 | 1356.55 | 242823.05 |
| 62 | 2029-05 | 2115.38 | 758.82 | 1356.55 | 241466.49 |
| 63 | 2029-06 | 2111.14 | 754.58 | 1356.55 | 240109.94 |
| 64 | 2029-07 | 2106.90 | 750.34 | 1356.55 | 238753.39 |
| 65 | 2029-08 | 2102.66 | 746.10 | 1356.55 | 237396.83 |
| 66 | 2029-09 | 2098.42 | 741.87 | 1356.55 | 236040.28 |
| 67 | 2029-10 | 2094.18 | 737.63 | 1356.55 | 234683.73 |
| 68 | 2029-11 | 2089.94 | 733.39 | 1356.55 | 233327.17 |
| 69 | 2029-12 | 2085.70 | 729.15 | 1356.55 | 231970.62 |
| 70 | 2030-01 | 2081.46 | 724.91 | 1356.55 | 230614.07 |
| 71 | 2030-02 | 2077.22 | 720.67 | 1356.55 | 229257.51 |
| 72 | 2030-03 | 2072.98 | 716.43 | 1356.55 | 227900.96 |
| 73 | 2030-04 | 2068.74 | 712.19 | 1356.55 | 226544.41 |
| 74 | 2030-05 | 2064.50 | 707.95 | 1356.55 | 225187.85 |
| 75 | 2030-06 | 2060.27 | 703.71 | 1356.55 | 223831.30 |
| 76 | 2030-07 | 2056.03 | 699.47 | 1356.55 | 222474.75 |
| 77 | 2030-08 | 2051.79 | 695.23 | 1356.55 | 221118.19 |
| 78 | 2030-09 | 2047.55 | 690.99 | 1356.55 | 219761.64 |
| 79 | 2030-10 | 2043.31 | 686.76 | 1356.55 | 218405.09 |
| 80 | 2030-11 | 2039.07 | 682.52 | 1356.55 | 217048.53 |
| 81 | 2030-12 | 2034.83 | 678.28 | 1356.55 | 215691.98 |
| 82 | 2031-01 | 2030.59 | 674.04 | 1356.55 | 214335.43 |
| 83 | 2031-02 | 2026.35 | 669.80 | 1356.55 | 212978.87 |
| 84 | 2031-03 | 2022.11 | 665.56 | 1356.55 | 211622.32 |
| 85 | 2031-04 | 2017.87 | 661.32 | 1356.55 | 210265.77 |
| 86 | 2031-05 | 2013.63 | 657.08 | 1356.55 | 208909.21 |
| 87 | 2031-06 | 2009.39 | 652.84 | 1356.55 | 207552.66 |
| 88 | 2031-07 | 2005.16 | 648.60 | 1356.55 | 206196.11 |
| 89 | 2031-08 | 2000.92 | 644.36 | 1356.55 | 204839.55 |
| 90 | 2031-09 | 1996.68 | 640.12 | 1356.55 | 203483.00 |
| 91 | 2031-10 | 1992.44 | 635.88 | 1356.55 | 202126.45 |
| 92 | 2031-11 | 1988.20 | 631.65 | 1356.55 | 200769.89 |
| 93 | 2031-12 | 1983.96 | 627.41 | 1356.55 | 199413.34 |
| 94 | 2032-01 | 1979.72 | 623.17 | 1356.55 | 198056.79 |
| 95 | 2032-02 | 1975.48 | 618.93 | 1356.55 | 196700.23 |
| 96 | 2032-03 | 1971.24 | 614.69 | 1356.55 | 195343.68 |
| 97 | 2032-04 | 1967.00 | 610.45 | 1356.55 | 193987.13 |
| 98 | 2032-05 | 1962.76 | 606.21 | 1356.55 | 192630.57 |
| 99 | 2032-06 | 1958.52 | 601.97 | 1356.55 | 191274.02 |
| 100 | 2032-07 | 1954.28 | 597.73 | 1356.55 | 189917.47 |
| 101 | 2032-08 | 1950.05 | 593.49 | 1356.55 | 188560.91 |
| 102 | 2032-09 | 1945.81 | 589.25 | 1356.55 | 187204.36 |
| 103 | 2032-10 | 1941.57 | 585.01 | 1356.55 | 185847.81 |
| 104 | 2032-11 | 1937.33 | 580.77 | 1356.55 | 184491.25 |
| 105 | 2032-12 | 1933.09 | 576.54 | 1356.55 | 183134.70 |
| 106 | 2033-01 | 1928.85 | 572.30 | 1356.55 | 181778.15 |
| 107 | 2033-02 | 1924.61 | 568.06 | 1356.55 | 180421.59 |
| 108 | 2033-03 | 1920.37 | 563.82 | 1356.55 | 179065.04 |
| 109 | 2033-04 | 1916.13 | 559.58 | 1356.55 | 177708.49 |
| 110 | 2033-05 | 1911.89 | 555.34 | 1356.55 | 176351.93 |
| 111 | 2033-06 | 1907.65 | 551.10 | 1356.55 | 174995.38 |
| 112 | 2033-07 | 1903.41 | 546.86 | 1356.55 | 173638.83 |
| 113 | 2033-08 | 1899.17 | 542.62 | 1356.55 | 172282.27 |
| 114 | 2033-09 | 1894.94 | 538.38 | 1356.55 | 170925.72 |
| 115 | 2033-10 | 1890.70 | 534.14 | 1356.55 | 169569.17 |
| 116 | 2033-11 | 1886.46 | 529.90 | 1356.55 | 168212.61 |
| 117 | 2033-12 | 1882.22 | 525.66 | 1356.55 | 166856.06 |
| 118 | 2034-01 | 1877.98 | 521.43 | 1356.55 | 165499.51 |
| 119 | 2034-02 | 1873.74 | 517.19 | 1356.55 | 164142.95 |
| 120 | 2034-03 | 1869.50 | 512.95 | 1356.55 | 162786.40 |
| 121 | 2034-04 | 1865.26 | 508.71 | 1356.55 | 161429.85 |
| 122 | 2034-05 | 1861.02 | 504.47 | 1356.55 | 160073.29 |
| 123 | 2034-06 | 1856.78 | 500.23 | 1356.55 | 158716.74 |
| 124 | 2034-07 | 1852.54 | 495.99 | 1356.55 | 157360.19 |
| 125 | 2034-08 | 1848.30 | 491.75 | 1356.55 | 156003.63 |
| 126 | 2034-09 | 1844.06 | 487.51 | 1356.55 | 154647.08 |
| 127 | 2034-10 | 1839.83 | 483.27 | 1356.55 | 153290.53 |
| 128 | 2034-11 | 1835.59 | 479.03 | 1356.55 | 151933.97 |
| 129 | 2034-12 | 1831.35 | 474.79 | 1356.55 | 150577.42 |
| 130 | 2035-01 | 1827.11 | 470.55 | 1356.55 | 149220.87 |
| 131 | 2035-02 | 1822.87 | 466.32 | 1356.55 | 147864.31 |
| 132 | 2035-03 | 1818.63 | 462.08 | 1356.55 | 146507.76 |
| 133 | 2035-04 | 1814.39 | 457.84 | 1356.55 | 145151.21 |
| 134 | 2035-05 | 1810.15 | 453.60 | 1356.55 | 143794.65 |
| 135 | 2035-06 | 1805.91 | 449.36 | 1356.55 | 142438.10 |
| 136 | 2035-07 | 1801.67 | 445.12 | 1356.55 | 141081.55 |
| 137 | 2035-08 | 1797.43 | 440.88 | 1356.55 | 139724.99 |
| 138 | 2035-09 | 1793.19 | 436.64 | 1356.55 | 138368.44 |
| 139 | 2035-10 | 1788.95 | 432.40 | 1356.55 | 137011.89 |
| 140 | 2035-11 | 1784.72 | 428.16 | 1356.55 | 135655.33 |
| 141 | 2035-12 | 1780.48 | 423.92 | 1356.55 | 134298.78 |
| 142 | 2036-01 | 1776.24 | 419.68 | 1356.55 | 132942.23 |
| 143 | 2036-02 | 1772.00 | 415.44 | 1356.55 | 131585.67 |
| 144 | 2036-03 | 1767.76 | 411.21 | 1356.55 | 130229.12 |
| 145 | 2036-04 | 1763.52 | 406.97 | 1356.55 | 128872.57 |
| 146 | 2036-05 | 1759.28 | 402.73 | 1356.55 | 127516.01 |
| 147 | 2036-06 | 1755.04 | 398.49 | 1356.55 | 126159.46 |
| 148 | 2036-07 | 1750.80 | 394.25 | 1356.55 | 124802.91 |
| 149 | 2036-08 | 1746.56 | 390.01 | 1356.55 | 123446.35 |
| 150 | 2036-09 | 1742.32 | 385.77 | 1356.55 | 122089.80 |
| 151 | 2036-10 | 1738.08 | 381.53 | 1356.55 | 120733.25 |
| 152 | 2036-11 | 1733.84 | 377.29 | 1356.55 | 119376.69 |
| 153 | 2036-12 | 1729.61 | 373.05 | 1356.55 | 118020.14 |
| 154 | 2037-01 | 1725.37 | 368.81 | 1356.55 | 116663.59 |
| 155 | 2037-02 | 1721.13 | 364.57 | 1356.55 | 115307.03 |
| 156 | 2037-03 | 1716.89 | 360.33 | 1356.55 | 113950.48 |
| 157 | 2037-04 | 1712.65 | 356.10 | 1356.55 | 112593.93 |
| 158 | 2037-05 | 1708.41 | 351.86 | 1356.55 | 111237.37 |
| 159 | 2037-06 | 1704.17 | 347.62 | 1356.55 | 109880.82 |
| 160 | 2037-07 | 1699.93 | 343.38 | 1356.55 | 108524.27 |
| 161 | 2037-08 | 1695.69 | 339.14 | 1356.55 | 107167.71 |
| 162 | 2037-09 | 1691.45 | 334.90 | 1356.55 | 105811.16 |
| 163 | 2037-10 | 1687.21 | 330.66 | 1356.55 | 104454.61 |
| 164 | 2037-11 | 1682.97 | 326.42 | 1356.55 | 103098.05 |
| 165 | 2037-12 | 1678.73 | 322.18 | 1356.55 | 101741.50 |
| 166 | 2038-01 | 1674.50 | 317.94 | 1356.55 | 100384.95 |
| 167 | 2038-02 | 1670.26 | 313.70 | 1356.55 | 99028.39 |
| 168 | 2038-03 | 1666.02 | 309.46 | 1356.55 | 97671.84 |
| 169 | 2038-04 | 1661.78 | 305.22 | 1356.55 | 96315.29 |
| 170 | 2038-05 | 1657.54 | 300.99 | 1356.55 | 94958.73 |
| 171 | 2038-06 | 1653.30 | 296.75 | 1356.55 | 93602.18 |
| 172 | 2038-07 | 1649.06 | 292.51 | 1356.55 | 92245.63 |
| 173 | 2038-08 | 1644.82 | 288.27 | 1356.55 | 90889.07 |
| 174 | 2038-09 | 1640.58 | 284.03 | 1356.55 | 89532.52 |
| 175 | 2038-10 | 1636.34 | 279.79 | 1356.55 | 88175.97 |
| 176 | 2038-11 | 1632.10 | 275.55 | 1356.55 | 86819.41 |
| 177 | 2038-12 | 1627.86 | 271.31 | 1356.55 | 85462.86 |
| 178 | 2039-01 | 1623.62 | 267.07 | 1356.55 | 84106.31 |
| 179 | 2039-02 | 1619.39 | 262.83 | 1356.55 | 82749.75 |
| 180 | 2039-03 | 1615.15 | 258.59 | 1356.55 | 81393.20 |
| 181 | 2039-04 | 1610.91 | 254.35 | 1356.55 | 80036.65 |
| 182 | 2039-05 | 1606.67 | 250.11 | 1356.55 | 78680.09 |
| 183 | 2039-06 | 1602.43 | 245.88 | 1356.55 | 77323.54 |
| 184 | 2039-07 | 1598.19 | 241.64 | 1356.55 | 75966.99 |
| 185 | 2039-08 | 1593.95 | 237.40 | 1356.55 | 74610.43 |
| 186 | 2039-09 | 1589.71 | 233.16 | 1356.55 | 73253.88 |
| 187 | 2039-10 | 1585.47 | 228.92 | 1356.55 | 71897.33 |
| 188 | 2039-11 | 1581.23 | 224.68 | 1356.55 | 70540.77 |
| 189 | 2039-12 | 1576.99 | 220.44 | 1356.55 | 69184.22 |
| 190 | 2040-01 | 1572.75 | 216.20 | 1356.55 | 67827.67 |
| 191 | 2040-02 | 1568.51 | 211.96 | 1356.55 | 66471.11 |
| 192 | 2040-03 | 1564.28 | 207.72 | 1356.55 | 65114.56 |
| 193 | 2040-04 | 1560.04 | 203.48 | 1356.55 | 63758.01 |
| 194 | 2040-05 | 1555.80 | 199.24 | 1356.55 | 62401.45 |
| 195 | 2040-06 | 1551.56 | 195.00 | 1356.55 | 61044.90 |
| 196 | 2040-07 | 1547.32 | 190.77 | 1356.55 | 59688.35 |
| 197 | 2040-08 | 1543.08 | 186.53 | 1356.55 | 58331.79 |
| 198 | 2040-09 | 1538.84 | 182.29 | 1356.55 | 56975.24 |
| 199 | 2040-10 | 1534.60 | 178.05 | 1356.55 | 55618.69 |
| 200 | 2040-11 | 1530.36 | 173.81 | 1356.55 | 54262.13 |
| 201 | 2040-12 | 1526.12 | 169.57 | 1356.55 | 52905.58 |
| 202 | 2041-01 | 1521.88 | 165.33 | 1356.55 | 51549.03 |
| 203 | 2041-02 | 1517.64 | 161.09 | 1356.55 | 50192.47 |
| 204 | 2041-03 | 1513.40 | 156.85 | 1356.55 | 48835.92 |
| 205 | 2041-04 | 1509.17 | 152.61 | 1356.55 | 47479.37 |
| 206 | 2041-05 | 1504.93 | 148.37 | 1356.55 | 46122.81 |
| 207 | 2041-06 | 1500.69 | 144.13 | 1356.55 | 44766.26 |
| 208 | 2041-07 | 1496.45 | 139.89 | 1356.55 | 43409.71 |
| 209 | 2041-08 | 1492.21 | 135.66 | 1356.55 | 42053.15 |
| 210 | 2041-09 | 1487.97 | 131.42 | 1356.55 | 40696.60 |
| 211 | 2041-10 | 1483.73 | 127.18 | 1356.55 | 39340.05 |
| 212 | 2041-11 | 1479.49 | 122.94 | 1356.55 | 37983.49 |
| 213 | 2041-12 | 1475.25 | 118.70 | 1356.55 | 36626.94 |
| 214 | 2042-01 | 1471.01 | 114.46 | 1356.55 | 35270.39 |
| 215 | 2042-02 | 1466.77 | 110.22 | 1356.55 | 33913.83 |
| 216 | 2042-03 | 1462.53 | 105.98 | 1356.55 | 32557.28 |
| 217 | 2042-04 | 1458.29 | 101.74 | 1356.55 | 31200.73 |
| 218 | 2042-05 | 1454.06 | 97.50 | 1356.55 | 29844.17 |
| 219 | 2042-06 | 1449.82 | 93.26 | 1356.55 | 28487.62 |
| 220 | 2042-07 | 1445.58 | 89.02 | 1356.55 | 27131.07 |
| 221 | 2042-08 | 1441.34 | 84.78 | 1356.55 | 25774.51 |
| 222 | 2042-09 | 1437.10 | 80.55 | 1356.55 | 24417.96 |
| 223 | 2042-10 | 1432.86 | 76.31 | 1356.55 | 23061.41 |
| 224 | 2042-11 | 1428.62 | 72.07 | 1356.55 | 21704.85 |
| 225 | 2042-12 | 1424.38 | 67.83 | 1356.55 | 20348.30 |
| 226 | 2043-01 | 1420.14 | 63.59 | 1356.55 | 18991.75 |
| 227 | 2043-02 | 1415.90 | 59.35 | 1356.55 | 17635.19 |
| 228 | 2043-03 | 1411.66 | 55.11 | 1356.55 | 16278.64 |
| 229 | 2043-04 | 1407.42 | 50.87 | 1356.55 | 14922.09 |
| 230 | 2043-05 | 1403.18 | 46.63 | 1356.55 | 13565.53 |
| 231 | 2043-06 | 1398.95 | 42.39 | 1356.55 | 12208.98 |
| 232 | 2043-07 | 1394.71 | 38.15 | 1356.55 | 10852.43 |
| 233 | 2043-08 | 1390.47 | 33.91 | 1356.55 | 9495.87 |
| 234 | 2043-09 | 1386.23 | 29.67 | 1356.55 | 8139.32 |
| 235 | 2043-10 | 1381.99 | 25.44 | 1356.55 | 6782.77 |
| 236 | 2043-11 | 1377.75 | 21.20 | 1356.55 | 5426.21 |
| 237 | 2043-12 | 1373.51 | 16.96 | 1356.55 | 4069.66 |
| 238 | 2044-01 | 1369.27 | 12.72 | 1356.55 | 2713.11 |
| 239 | 2044-02 | 1365.03 | 8.48 | 1356.55 | 1356.55 |
| 240 | 2044-03 | 1360.79 | 4.24 | 1356.55 | 0.00 |