贷款24.4万（商业贷款）房贷，还款20年11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：24.4万
还款月数：20年11个月
每月还款：1291.6元
利息总额：8.02万
本息合计：32.42万
| 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 | 1291.60 | 579.50 | 712.10 | 243287.90 |
| 2 | 2025-04 | 1291.60 | 577.81 | 713.79 | 242574.11 |
| 3 | 2025-05 | 1291.60 | 576.11 | 715.49 | 241858.62 |
| 4 | 2025-06 | 1291.60 | 574.41 | 717.19 | 241141.43 |
| 5 | 2025-07 | 1291.60 | 572.71 | 718.89 | 240422.54 |
| 6 | 2025-08 | 1291.60 | 571.00 | 720.60 | 239701.95 |
| 7 | 2025-09 | 1291.60 | 569.29 | 722.31 | 238979.64 |
| 8 | 2025-10 | 1291.60 | 567.58 | 724.02 | 238255.61 |
| 9 | 2025-11 | 1291.60 | 565.86 | 725.74 | 237529.87 |
| 10 | 2025-12 | 1291.60 | 564.13 | 727.47 | 236802.40 |
| 11 | 2026-01 | 1291.60 | 562.41 | 729.20 | 236073.21 |
| 12 | 2026-02 | 1291.60 | 560.67 | 730.93 | 235342.28 |
| 13 | 2026-03 | 1291.60 | 558.94 | 732.66 | 234609.62 |
| 14 | 2026-04 | 1291.60 | 557.20 | 734.40 | 233875.22 |
| 15 | 2026-05 | 1291.60 | 555.45 | 736.15 | 233139.07 |
| 16 | 2026-06 | 1291.60 | 553.71 | 737.90 | 232401.17 |
| 17 | 2026-07 | 1291.60 | 551.95 | 739.65 | 231661.52 |
| 18 | 2026-08 | 1291.60 | 550.20 | 741.40 | 230920.12 |
| 19 | 2026-09 | 1291.60 | 548.44 | 743.17 | 230176.95 |
| 20 | 2026-10 | 1291.60 | 546.67 | 744.93 | 229432.02 |
| 21 | 2026-11 | 1291.60 | 544.90 | 746.70 | 228685.32 |
| 22 | 2026-12 | 1291.60 | 543.13 | 748.47 | 227936.85 |
| 23 | 2027-01 | 1291.60 | 541.35 | 750.25 | 227186.60 |
| 24 | 2027-02 | 1291.60 | 539.57 | 752.03 | 226434.57 |
| 25 | 2027-03 | 1291.60 | 537.78 | 753.82 | 225680.75 |
| 26 | 2027-04 | 1291.60 | 535.99 | 755.61 | 224925.14 |
| 27 | 2027-05 | 1291.60 | 534.20 | 757.40 | 224167.74 |
| 28 | 2027-06 | 1291.60 | 532.40 | 759.20 | 223408.53 |
| 29 | 2027-07 | 1291.60 | 530.60 | 761.01 | 222647.53 |
| 30 | 2027-08 | 1291.60 | 528.79 | 762.81 | 221884.72 |
| 31 | 2027-09 | 1291.60 | 526.98 | 764.62 | 221120.09 |
| 32 | 2027-10 | 1291.60 | 525.16 | 766.44 | 220353.65 |
| 33 | 2027-11 | 1291.60 | 523.34 | 768.26 | 219585.39 |
| 34 | 2027-12 | 1291.60 | 521.52 | 770.09 | 218815.30 |
| 35 | 2028-01 | 1291.60 | 519.69 | 771.91 | 218043.39 |
| 36 | 2028-02 | 1291.60 | 517.85 | 773.75 | 217269.64 |
| 37 | 2028-03 | 1291.60 | 516.02 | 775.59 | 216494.06 |
| 38 | 2028-04 | 1291.60 | 514.17 | 777.43 | 215716.63 |
| 39 | 2028-05 | 1291.60 | 512.33 | 779.27 | 214937.36 |
| 40 | 2028-06 | 1291.60 | 510.48 | 781.12 | 214156.23 |
| 41 | 2028-07 | 1291.60 | 508.62 | 782.98 | 213373.25 |
| 42 | 2028-08 | 1291.60 | 506.76 | 784.84 | 212588.41 |
| 43 | 2028-09 | 1291.60 | 504.90 | 786.70 | 211801.71 |
| 44 | 2028-10 | 1291.60 | 503.03 | 788.57 | 211013.14 |
| 45 | 2028-11 | 1291.60 | 501.16 | 790.44 | 210222.69 |
| 46 | 2028-12 | 1291.60 | 499.28 | 792.32 | 209430.37 |
| 47 | 2029-01 | 1291.60 | 497.40 | 794.20 | 208636.17 |
| 48 | 2029-02 | 1291.60 | 495.51 | 796.09 | 207840.08 |
| 49 | 2029-03 | 1291.60 | 493.62 | 797.98 | 207042.10 |
| 50 | 2029-04 | 1291.60 | 491.72 | 799.88 | 206242.22 |
| 51 | 2029-05 | 1291.60 | 489.83 | 801.78 | 205440.45 |
| 52 | 2029-06 | 1291.60 | 487.92 | 803.68 | 204636.77 |
| 53 | 2029-07 | 1291.60 | 486.01 | 805.59 | 203831.18 |
| 54 | 2029-08 | 1291.60 | 484.10 | 807.50 | 203023.68 |
| 55 | 2029-09 | 1291.60 | 482.18 | 809.42 | 202214.26 |
| 56 | 2029-10 | 1291.60 | 480.26 | 811.34 | 201402.92 |
| 57 | 2029-11 | 1291.60 | 478.33 | 813.27 | 200589.65 |
| 58 | 2029-12 | 1291.60 | 476.40 | 815.20 | 199774.45 |
| 59 | 2030-01 | 1291.60 | 474.46 | 817.14 | 198957.31 |
| 60 | 2030-02 | 1291.60 | 472.52 | 819.08 | 198138.23 |
| 61 | 2030-03 | 1291.60 | 470.58 | 821.02 | 197317.21 |
| 62 | 2030-04 | 1291.60 | 468.63 | 822.97 | 196494.24 |
| 63 | 2030-05 | 1291.60 | 466.67 | 824.93 | 195669.31 |
| 64 | 2030-06 | 1291.60 | 464.71 | 826.89 | 194842.42 |
| 65 | 2030-07 | 1291.60 | 462.75 | 828.85 | 194013.57 |
| 66 | 2030-08 | 1291.60 | 460.78 | 830.82 | 193182.76 |
| 67 | 2030-09 | 1291.60 | 458.81 | 832.79 | 192349.96 |
| 68 | 2030-10 | 1291.60 | 456.83 | 834.77 | 191515.19 |
| 69 | 2030-11 | 1291.60 | 454.85 | 836.75 | 190678.44 |
| 70 | 2030-12 | 1291.60 | 452.86 | 838.74 | 189839.70 |
| 71 | 2031-01 | 1291.60 | 450.87 | 840.73 | 188998.97 |
| 72 | 2031-02 | 1291.60 | 448.87 | 842.73 | 188156.24 |
| 73 | 2031-03 | 1291.60 | 446.87 | 844.73 | 187311.51 |
| 74 | 2031-04 | 1291.60 | 444.86 | 846.74 | 186464.78 |
| 75 | 2031-05 | 1291.60 | 442.85 | 848.75 | 185616.03 |
| 76 | 2031-06 | 1291.60 | 440.84 | 850.76 | 184765.27 |
| 77 | 2031-07 | 1291.60 | 438.82 | 852.78 | 183912.49 |
| 78 | 2031-08 | 1291.60 | 436.79 | 854.81 | 183057.68 |
| 79 | 2031-09 | 1291.60 | 434.76 | 856.84 | 182200.84 |
| 80 | 2031-10 | 1291.60 | 432.73 | 858.87 | 181341.96 |
| 81 | 2031-11 | 1291.60 | 430.69 | 860.91 | 180481.05 |
| 82 | 2031-12 | 1291.60 | 428.64 | 862.96 | 179618.09 |
| 83 | 2032-01 | 1291.60 | 426.59 | 865.01 | 178753.08 |
| 84 | 2032-02 | 1291.60 | 424.54 | 867.06 | 177886.02 |
| 85 | 2032-03 | 1291.60 | 422.48 | 869.12 | 177016.90 |
| 86 | 2032-04 | 1291.60 | 420.42 | 871.19 | 176145.72 |
| 87 | 2032-05 | 1291.60 | 418.35 | 873.25 | 175272.46 |
| 88 | 2032-06 | 1291.60 | 416.27 | 875.33 | 174397.13 |
| 89 | 2032-07 | 1291.60 | 414.19 | 877.41 | 173519.72 |
| 90 | 2032-08 | 1291.60 | 412.11 | 879.49 | 172640.23 |
| 91 | 2032-09 | 1291.60 | 410.02 | 881.58 | 171758.65 |
| 92 | 2032-10 | 1291.60 | 407.93 | 883.67 | 170874.98 |
| 93 | 2032-11 | 1291.60 | 405.83 | 885.77 | 169989.21 |
| 94 | 2032-12 | 1291.60 | 403.72 | 887.88 | 169101.33 |
| 95 | 2033-01 | 1291.60 | 401.62 | 889.99 | 168211.34 |
| 96 | 2033-02 | 1291.60 | 399.50 | 892.10 | 167319.25 |
| 97 | 2033-03 | 1291.60 | 397.38 | 894.22 | 166425.03 |
| 98 | 2033-04 | 1291.60 | 395.26 | 896.34 | 165528.69 |
| 99 | 2033-05 | 1291.60 | 393.13 | 898.47 | 164630.22 |
| 100 | 2033-06 | 1291.60 | 391.00 | 900.60 | 163729.61 |
| 101 | 2033-07 | 1291.60 | 388.86 | 902.74 | 162826.87 |
| 102 | 2033-08 | 1291.60 | 386.71 | 904.89 | 161921.98 |
| 103 | 2033-09 | 1291.60 | 384.56 | 907.04 | 161014.95 |
| 104 | 2033-10 | 1291.60 | 382.41 | 909.19 | 160105.76 |
| 105 | 2033-11 | 1291.60 | 380.25 | 911.35 | 159194.41 |
| 106 | 2033-12 | 1291.60 | 378.09 | 913.51 | 158280.89 |
| 107 | 2034-01 | 1291.60 | 375.92 | 915.68 | 157365.21 |
| 108 | 2034-02 | 1291.60 | 373.74 | 917.86 | 156447.35 |
| 109 | 2034-03 | 1291.60 | 371.56 | 920.04 | 155527.31 |
| 110 | 2034-04 | 1291.60 | 369.38 | 922.22 | 154605.09 |
| 111 | 2034-05 | 1291.60 | 367.19 | 924.41 | 153680.68 |
| 112 | 2034-06 | 1291.60 | 364.99 | 926.61 | 152754.07 |
| 113 | 2034-07 | 1291.60 | 362.79 | 928.81 | 151825.26 |
| 114 | 2034-08 | 1291.60 | 360.58 | 931.02 | 150894.24 |
| 115 | 2034-09 | 1291.60 | 358.37 | 933.23 | 149961.01 |
| 116 | 2034-10 | 1291.60 | 356.16 | 935.44 | 149025.57 |
| 117 | 2034-11 | 1291.60 | 353.94 | 937.67 | 148087.91 |
| 118 | 2034-12 | 1291.60 | 351.71 | 939.89 | 147148.01 |
| 119 | 2035-01 | 1291.60 | 349.48 | 942.12 | 146205.89 |
| 120 | 2035-02 | 1291.60 | 347.24 | 944.36 | 145261.53 |
| 121 | 2035-03 | 1291.60 | 345.00 | 946.60 | 144314.92 |
| 122 | 2035-04 | 1291.60 | 342.75 | 948.85 | 143366.07 |
| 123 | 2035-05 | 1291.60 | 340.49 | 951.11 | 142414.96 |
| 124 | 2035-06 | 1291.60 | 338.24 | 953.37 | 141461.60 |
| 125 | 2035-07 | 1291.60 | 335.97 | 955.63 | 140505.97 |
| 126 | 2035-08 | 1291.60 | 333.70 | 957.90 | 139548.07 |
| 127 | 2035-09 | 1291.60 | 331.43 | 960.17 | 138587.90 |
| 128 | 2035-10 | 1291.60 | 329.15 | 962.45 | 137625.44 |
| 129 | 2035-11 | 1291.60 | 326.86 | 964.74 | 136660.70 |
| 130 | 2035-12 | 1291.60 | 324.57 | 967.03 | 135693.67 |
| 131 | 2036-01 | 1291.60 | 322.27 | 969.33 | 134724.34 |
| 132 | 2036-02 | 1291.60 | 319.97 | 971.63 | 133752.71 |
| 133 | 2036-03 | 1291.60 | 317.66 | 973.94 | 132778.77 |
| 134 | 2036-04 | 1291.60 | 315.35 | 976.25 | 131802.52 |
| 135 | 2036-05 | 1291.60 | 313.03 | 978.57 | 130823.95 |
| 136 | 2036-06 | 1291.60 | 310.71 | 980.89 | 129843.06 |
| 137 | 2036-07 | 1291.60 | 308.38 | 983.22 | 128859.84 |
| 138 | 2036-08 | 1291.60 | 306.04 | 985.56 | 127874.28 |
| 139 | 2036-09 | 1291.60 | 303.70 | 987.90 | 126886.38 |
| 140 | 2036-10 | 1291.60 | 301.36 | 990.25 | 125896.13 |
| 141 | 2036-11 | 1291.60 | 299.00 | 992.60 | 124903.53 |
| 142 | 2036-12 | 1291.60 | 296.65 | 994.95 | 123908.58 |
| 143 | 2037-01 | 1291.60 | 294.28 | 997.32 | 122911.26 |
| 144 | 2037-02 | 1291.60 | 291.91 | 999.69 | 121911.58 |
| 145 | 2037-03 | 1291.60 | 289.54 | 1002.06 | 120909.51 |
| 146 | 2037-04 | 1291.60 | 287.16 | 1004.44 | 119905.07 |
| 147 | 2037-05 | 1291.60 | 284.77 | 1006.83 | 118898.25 |
| 148 | 2037-06 | 1291.60 | 282.38 | 1009.22 | 117889.03 |
| 149 | 2037-07 | 1291.60 | 279.99 | 1011.61 | 116877.42 |
| 150 | 2037-08 | 1291.60 | 277.58 | 1014.02 | 115863.40 |
| 151 | 2037-09 | 1291.60 | 275.18 | 1016.43 | 114846.97 |
| 152 | 2037-10 | 1291.60 | 272.76 | 1018.84 | 113828.13 |
| 153 | 2037-11 | 1291.60 | 270.34 | 1021.26 | 112806.88 |
| 154 | 2037-12 | 1291.60 | 267.92 | 1023.68 | 111783.19 |
| 155 | 2038-01 | 1291.60 | 265.49 | 1026.12 | 110757.08 |
| 156 | 2038-02 | 1291.60 | 263.05 | 1028.55 | 109728.52 |
| 157 | 2038-03 | 1291.60 | 260.61 | 1031.00 | 108697.53 |
| 158 | 2038-04 | 1291.60 | 258.16 | 1033.44 | 107664.08 |
| 159 | 2038-05 | 1291.60 | 255.70 | 1035.90 | 106628.18 |
| 160 | 2038-06 | 1291.60 | 253.24 | 1038.36 | 105589.83 |
| 161 | 2038-07 | 1291.60 | 250.78 | 1040.82 | 104549.00 |
| 162 | 2038-08 | 1291.60 | 248.30 | 1043.30 | 103505.70 |
| 163 | 2038-09 | 1291.60 | 245.83 | 1045.77 | 102459.93 |
| 164 | 2038-10 | 1291.60 | 243.34 | 1048.26 | 101411.67 |
| 165 | 2038-11 | 1291.60 | 240.85 | 1050.75 | 100360.92 |
| 166 | 2038-12 | 1291.60 | 238.36 | 1053.24 | 99307.68 |
| 167 | 2039-01 | 1291.60 | 235.86 | 1055.75 | 98251.93 |
| 168 | 2039-02 | 1291.60 | 233.35 | 1058.25 | 97193.68 |
| 169 | 2039-03 | 1291.60 | 230.83 | 1060.77 | 96132.92 |
| 170 | 2039-04 | 1291.60 | 228.32 | 1063.29 | 95069.63 |
| 171 | 2039-05 | 1291.60 | 225.79 | 1065.81 | 94003.82 |
| 172 | 2039-06 | 1291.60 | 223.26 | 1068.34 | 92935.48 |
| 173 | 2039-07 | 1291.60 | 220.72 | 1070.88 | 91864.60 |
| 174 | 2039-08 | 1291.60 | 218.18 | 1073.42 | 90791.18 |
| 175 | 2039-09 | 1291.60 | 215.63 | 1075.97 | 89715.21 |
| 176 | 2039-10 | 1291.60 | 213.07 | 1078.53 | 88636.68 |
| 177 | 2039-11 | 1291.60 | 210.51 | 1081.09 | 87555.59 |
| 178 | 2039-12 | 1291.60 | 207.94 | 1083.66 | 86471.93 |
| 179 | 2040-01 | 1291.60 | 205.37 | 1086.23 | 85385.70 |
| 180 | 2040-02 | 1291.60 | 202.79 | 1088.81 | 84296.89 |
| 181 | 2040-03 | 1291.60 | 200.21 | 1091.40 | 83205.50 |
| 182 | 2040-04 | 1291.60 | 197.61 | 1093.99 | 82111.51 |
| 183 | 2040-05 | 1291.60 | 195.01 | 1096.59 | 81014.93 |
| 184 | 2040-06 | 1291.60 | 192.41 | 1099.19 | 79915.74 |
| 185 | 2040-07 | 1291.60 | 189.80 | 1101.80 | 78813.93 |
| 186 | 2040-08 | 1291.60 | 187.18 | 1104.42 | 77709.52 |
| 187 | 2040-09 | 1291.60 | 184.56 | 1107.04 | 76602.48 |
| 188 | 2040-10 | 1291.60 | 181.93 | 1109.67 | 75492.81 |
| 189 | 2040-11 | 1291.60 | 179.30 | 1112.31 | 74380.50 |
| 190 | 2040-12 | 1291.60 | 176.65 | 1114.95 | 73265.55 |
| 191 | 2041-01 | 1291.60 | 174.01 | 1117.60 | 72147.96 |
| 192 | 2041-02 | 1291.60 | 171.35 | 1120.25 | 71027.71 |
| 193 | 2041-03 | 1291.60 | 168.69 | 1122.91 | 69904.80 |
| 194 | 2041-04 | 1291.60 | 166.02 | 1125.58 | 68779.22 |
| 195 | 2041-05 | 1291.60 | 163.35 | 1128.25 | 67650.97 |
| 196 | 2041-06 | 1291.60 | 160.67 | 1130.93 | 66520.04 |
| 197 | 2041-07 | 1291.60 | 157.99 | 1133.62 | 65386.43 |
| 198 | 2041-08 | 1291.60 | 155.29 | 1136.31 | 64250.12 |
| 199 | 2041-09 | 1291.60 | 152.59 | 1139.01 | 63111.11 |
| 200 | 2041-10 | 1291.60 | 149.89 | 1141.71 | 61969.40 |
| 201 | 2041-11 | 1291.60 | 147.18 | 1144.42 | 60824.98 |
| 202 | 2041-12 | 1291.60 | 144.46 | 1147.14 | 59677.84 |
| 203 | 2042-01 | 1291.60 | 141.73 | 1149.87 | 58527.97 |
| 204 | 2042-02 | 1291.60 | 139.00 | 1152.60 | 57375.37 |
| 205 | 2042-03 | 1291.60 | 136.27 | 1155.33 | 56220.04 |
| 206 | 2042-04 | 1291.60 | 133.52 | 1158.08 | 55061.96 |
| 207 | 2042-05 | 1291.60 | 130.77 | 1160.83 | 53901.13 |
| 208 | 2042-06 | 1291.60 | 128.02 | 1163.59 | 52737.55 |
| 209 | 2042-07 | 1291.60 | 125.25 | 1166.35 | 51571.20 |
| 210 | 2042-08 | 1291.60 | 122.48 | 1169.12 | 50402.08 |
| 211 | 2042-09 | 1291.60 | 119.70 | 1171.90 | 49230.18 |
| 212 | 2042-10 | 1291.60 | 116.92 | 1174.68 | 48055.50 |
| 213 | 2042-11 | 1291.60 | 114.13 | 1177.47 | 46878.03 |
| 214 | 2042-12 | 1291.60 | 111.34 | 1180.27 | 45697.77 |
| 215 | 2043-01 | 1291.60 | 108.53 | 1183.07 | 44514.70 |
| 216 | 2043-02 | 1291.60 | 105.72 | 1185.88 | 43328.82 |
| 217 | 2043-03 | 1291.60 | 102.91 | 1188.69 | 42140.13 |
| 218 | 2043-04 | 1291.60 | 100.08 | 1191.52 | 40948.61 |
| 219 | 2043-05 | 1291.60 | 97.25 | 1194.35 | 39754.26 |
| 220 | 2043-06 | 1291.60 | 94.42 | 1197.18 | 38557.08 |
| 221 | 2043-07 | 1291.60 | 91.57 | 1200.03 | 37357.05 |
| 222 | 2043-08 | 1291.60 | 88.72 | 1202.88 | 36154.17 |
| 223 | 2043-09 | 1291.60 | 85.87 | 1205.73 | 34948.44 |
| 224 | 2043-10 | 1291.60 | 83.00 | 1208.60 | 33739.84 |
| 225 | 2043-11 | 1291.60 | 80.13 | 1211.47 | 32528.37 |
| 226 | 2043-12 | 1291.60 | 77.25 | 1214.35 | 31314.02 |
| 227 | 2044-01 | 1291.60 | 74.37 | 1217.23 | 30096.79 |
| 228 | 2044-02 | 1291.60 | 71.48 | 1220.12 | 28876.67 |
| 229 | 2044-03 | 1291.60 | 68.58 | 1223.02 | 27653.66 |
| 230 | 2044-04 | 1291.60 | 65.68 | 1225.92 | 26427.73 |
| 231 | 2044-05 | 1291.60 | 62.77 | 1228.83 | 25198.90 |
| 232 | 2044-06 | 1291.60 | 59.85 | 1231.75 | 23967.14 |
| 233 | 2044-07 | 1291.60 | 56.92 | 1234.68 | 22732.46 |
| 234 | 2044-08 | 1291.60 | 53.99 | 1237.61 | 21494.85 |
| 235 | 2044-09 | 1291.60 | 51.05 | 1240.55 | 20254.30 |
| 236 | 2044-10 | 1291.60 | 48.10 | 1243.50 | 19010.81 |
| 237 | 2044-11 | 1291.60 | 45.15 | 1246.45 | 17764.36 |
| 238 | 2044-12 | 1291.60 | 42.19 | 1249.41 | 16514.95 |
| 239 | 2045-01 | 1291.60 | 39.22 | 1252.38 | 15262.57 |
| 240 | 2045-02 | 1291.60 | 36.25 | 1255.35 | 14007.22 |
| 241 | 2045-03 | 1291.60 | 33.27 | 1258.33 | 12748.88 |
| 242 | 2045-04 | 1291.60 | 30.28 | 1261.32 | 11487.56 |
| 243 | 2045-05 | 1291.60 | 27.28 | 1264.32 | 10223.24 |
| 244 | 2045-06 | 1291.60 | 24.28 | 1267.32 | 8955.92 |
| 245 | 2045-07 | 1291.60 | 21.27 | 1270.33 | 7685.59 |
| 246 | 2045-08 | 1291.60 | 18.25 | 1273.35 | 6412.24 |
| 247 | 2045-09 | 1291.60 | 15.23 | 1276.37 | 5135.87 |
| 248 | 2045-10 | 1291.60 | 12.20 | 1279.40 | 3856.47 |
| 249 | 2045-11 | 1291.60 | 9.16 | 1282.44 | 2574.03 |
| 250 | 2045-12 | 1291.60 | 6.11 | 1285.49 | 1288.54 |
| 251 | 2046-01 | 1291.60 | 3.06 | 1288.54 | 0.00 |
等额本金还款方式：
贷款总额：24.4万
还款月数：20年11个月
首月还款：1551.61元
每月递减：2.31元
利息总额：7.3万
本息合计：31.7万
节省利息：7174.79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 | 1551.61 | 579.50 | 972.11 | 243027.89 |
| 2 | 2025-04 | 1549.30 | 577.19 | 972.11 | 242055.78 |
| 3 | 2025-05 | 1546.99 | 574.88 | 972.11 | 241083.67 |
| 4 | 2025-06 | 1544.69 | 572.57 | 972.11 | 240111.55 |
| 5 | 2025-07 | 1542.38 | 570.26 | 972.11 | 239139.44 |
| 6 | 2025-08 | 1540.07 | 567.96 | 972.11 | 238167.33 |
| 7 | 2025-09 | 1537.76 | 565.65 | 972.11 | 237195.22 |
| 8 | 2025-10 | 1535.45 | 563.34 | 972.11 | 236223.11 |
| 9 | 2025-11 | 1533.14 | 561.03 | 972.11 | 235251.00 |
| 10 | 2025-12 | 1530.83 | 558.72 | 972.11 | 234278.88 |
| 11 | 2026-01 | 1528.52 | 556.41 | 972.11 | 233306.77 |
| 12 | 2026-02 | 1526.22 | 554.10 | 972.11 | 232334.66 |
| 13 | 2026-03 | 1523.91 | 551.79 | 972.11 | 231362.55 |
| 14 | 2026-04 | 1521.60 | 549.49 | 972.11 | 230390.44 |
| 15 | 2026-05 | 1519.29 | 547.18 | 972.11 | 229418.33 |
| 16 | 2026-06 | 1516.98 | 544.87 | 972.11 | 228446.22 |
| 17 | 2026-07 | 1514.67 | 542.56 | 972.11 | 227474.10 |
| 18 | 2026-08 | 1512.36 | 540.25 | 972.11 | 226501.99 |
| 19 | 2026-09 | 1510.05 | 537.94 | 972.11 | 225529.88 |
| 20 | 2026-10 | 1507.75 | 535.63 | 972.11 | 224557.77 |
| 21 | 2026-11 | 1505.44 | 533.32 | 972.11 | 223585.66 |
| 22 | 2026-12 | 1503.13 | 531.02 | 972.11 | 222613.55 |
| 23 | 2027-01 | 1500.82 | 528.71 | 972.11 | 221641.43 |
| 24 | 2027-02 | 1498.51 | 526.40 | 972.11 | 220669.32 |
| 25 | 2027-03 | 1496.20 | 524.09 | 972.11 | 219697.21 |
| 26 | 2027-04 | 1493.89 | 521.78 | 972.11 | 218725.10 |
| 27 | 2027-05 | 1491.58 | 519.47 | 972.11 | 217752.99 |
| 28 | 2027-06 | 1489.27 | 517.16 | 972.11 | 216780.88 |
| 29 | 2027-07 | 1486.97 | 514.85 | 972.11 | 215808.76 |
| 30 | 2027-08 | 1484.66 | 512.55 | 972.11 | 214836.65 |
| 31 | 2027-09 | 1482.35 | 510.24 | 972.11 | 213864.54 |
| 32 | 2027-10 | 1480.04 | 507.93 | 972.11 | 212892.43 |
| 33 | 2027-11 | 1477.73 | 505.62 | 972.11 | 211920.32 |
| 34 | 2027-12 | 1475.42 | 503.31 | 972.11 | 210948.21 |
| 35 | 2028-01 | 1473.11 | 501.00 | 972.11 | 209976.10 |
| 36 | 2028-02 | 1470.80 | 498.69 | 972.11 | 209003.98 |
| 37 | 2028-03 | 1468.50 | 496.38 | 972.11 | 208031.87 |
| 38 | 2028-04 | 1466.19 | 494.08 | 972.11 | 207059.76 |
| 39 | 2028-05 | 1463.88 | 491.77 | 972.11 | 206087.65 |
| 40 | 2028-06 | 1461.57 | 489.46 | 972.11 | 205115.54 |
| 41 | 2028-07 | 1459.26 | 487.15 | 972.11 | 204143.43 |
| 42 | 2028-08 | 1456.95 | 484.84 | 972.11 | 203171.31 |
| 43 | 2028-09 | 1454.64 | 482.53 | 972.11 | 202199.20 |
| 44 | 2028-10 | 1452.33 | 480.22 | 972.11 | 201227.09 |
| 45 | 2028-11 | 1450.03 | 477.91 | 972.11 | 200254.98 |
| 46 | 2028-12 | 1447.72 | 475.61 | 972.11 | 199282.87 |
| 47 | 2029-01 | 1445.41 | 473.30 | 972.11 | 198310.76 |
| 48 | 2029-02 | 1443.10 | 470.99 | 972.11 | 197338.65 |
| 49 | 2029-03 | 1440.79 | 468.68 | 972.11 | 196366.53 |
| 50 | 2029-04 | 1438.48 | 466.37 | 972.11 | 195394.42 |
| 51 | 2029-05 | 1436.17 | 464.06 | 972.11 | 194422.31 |
| 52 | 2029-06 | 1433.86 | 461.75 | 972.11 | 193450.20 |
| 53 | 2029-07 | 1431.56 | 459.44 | 972.11 | 192478.09 |
| 54 | 2029-08 | 1429.25 | 457.14 | 972.11 | 191505.98 |
| 55 | 2029-09 | 1426.94 | 454.83 | 972.11 | 190533.86 |
| 56 | 2029-10 | 1424.63 | 452.52 | 972.11 | 189561.75 |
| 57 | 2029-11 | 1422.32 | 450.21 | 972.11 | 188589.64 |
| 58 | 2029-12 | 1420.01 | 447.90 | 972.11 | 187617.53 |
| 59 | 2030-01 | 1417.70 | 445.59 | 972.11 | 186645.42 |
| 60 | 2030-02 | 1415.39 | 443.28 | 972.11 | 185673.31 |
| 61 | 2030-03 | 1413.09 | 440.97 | 972.11 | 184701.20 |
| 62 | 2030-04 | 1410.78 | 438.67 | 972.11 | 183729.08 |
| 63 | 2030-05 | 1408.47 | 436.36 | 972.11 | 182756.97 |
| 64 | 2030-06 | 1406.16 | 434.05 | 972.11 | 181784.86 |
| 65 | 2030-07 | 1403.85 | 431.74 | 972.11 | 180812.75 |
| 66 | 2030-08 | 1401.54 | 429.43 | 972.11 | 179840.64 |
| 67 | 2030-09 | 1399.23 | 427.12 | 972.11 | 178868.53 |
| 68 | 2030-10 | 1396.92 | 424.81 | 972.11 | 177896.41 |
| 69 | 2030-11 | 1394.62 | 422.50 | 972.11 | 176924.30 |
| 70 | 2030-12 | 1392.31 | 420.20 | 972.11 | 175952.19 |
| 71 | 2031-01 | 1390.00 | 417.89 | 972.11 | 174980.08 |
| 72 | 2031-02 | 1387.69 | 415.58 | 972.11 | 174007.97 |
| 73 | 2031-03 | 1385.38 | 413.27 | 972.11 | 173035.86 |
| 74 | 2031-04 | 1383.07 | 410.96 | 972.11 | 172063.75 |
| 75 | 2031-05 | 1380.76 | 408.65 | 972.11 | 171091.63 |
| 76 | 2031-06 | 1378.45 | 406.34 | 972.11 | 170119.52 |
| 77 | 2031-07 | 1376.15 | 404.03 | 972.11 | 169147.41 |
| 78 | 2031-08 | 1373.84 | 401.73 | 972.11 | 168175.30 |
| 79 | 2031-09 | 1371.53 | 399.42 | 972.11 | 167203.19 |
| 80 | 2031-10 | 1369.22 | 397.11 | 972.11 | 166231.08 |
| 81 | 2031-11 | 1366.91 | 394.80 | 972.11 | 165258.96 |
| 82 | 2031-12 | 1364.60 | 392.49 | 972.11 | 164286.85 |
| 83 | 2032-01 | 1362.29 | 390.18 | 972.11 | 163314.74 |
| 84 | 2032-02 | 1359.98 | 387.87 | 972.11 | 162342.63 |
| 85 | 2032-03 | 1357.68 | 385.56 | 972.11 | 161370.52 |
| 86 | 2032-04 | 1355.37 | 383.25 | 972.11 | 160398.41 |
| 87 | 2032-05 | 1353.06 | 380.95 | 972.11 | 159426.29 |
| 88 | 2032-06 | 1350.75 | 378.64 | 972.11 | 158454.18 |
| 89 | 2032-07 | 1348.44 | 376.33 | 972.11 | 157482.07 |
| 90 | 2032-08 | 1346.13 | 374.02 | 972.11 | 156509.96 |
| 91 | 2032-09 | 1343.82 | 371.71 | 972.11 | 155537.85 |
| 92 | 2032-10 | 1341.51 | 369.40 | 972.11 | 154565.74 |
| 93 | 2032-11 | 1339.21 | 367.09 | 972.11 | 153593.63 |
| 94 | 2032-12 | 1336.90 | 364.78 | 972.11 | 152621.51 |
| 95 | 2033-01 | 1334.59 | 362.48 | 972.11 | 151649.40 |
| 96 | 2033-02 | 1332.28 | 360.17 | 972.11 | 150677.29 |
| 97 | 2033-03 | 1329.97 | 357.86 | 972.11 | 149705.18 |
| 98 | 2033-04 | 1327.66 | 355.55 | 972.11 | 148733.07 |
| 99 | 2033-05 | 1325.35 | 353.24 | 972.11 | 147760.96 |
| 100 | 2033-06 | 1323.04 | 350.93 | 972.11 | 146788.84 |
| 101 | 2033-07 | 1320.74 | 348.62 | 972.11 | 145816.73 |
| 102 | 2033-08 | 1318.43 | 346.31 | 972.11 | 144844.62 |
| 103 | 2033-09 | 1316.12 | 344.01 | 972.11 | 143872.51 |
| 104 | 2033-10 | 1313.81 | 341.70 | 972.11 | 142900.40 |
| 105 | 2033-11 | 1311.50 | 339.39 | 972.11 | 141928.29 |
| 106 | 2033-12 | 1309.19 | 337.08 | 972.11 | 140956.18 |
| 107 | 2034-01 | 1306.88 | 334.77 | 972.11 | 139984.06 |
| 108 | 2034-02 | 1304.57 | 332.46 | 972.11 | 139011.95 |
| 109 | 2034-03 | 1302.26 | 330.15 | 972.11 | 138039.84 |
| 110 | 2034-04 | 1299.96 | 327.84 | 972.11 | 137067.73 |
| 111 | 2034-05 | 1297.65 | 325.54 | 972.11 | 136095.62 |
| 112 | 2034-06 | 1295.34 | 323.23 | 972.11 | 135123.51 |
| 113 | 2034-07 | 1293.03 | 320.92 | 972.11 | 134151.39 |
| 114 | 2034-08 | 1290.72 | 318.61 | 972.11 | 133179.28 |
| 115 | 2034-09 | 1288.41 | 316.30 | 972.11 | 132207.17 |
| 116 | 2034-10 | 1286.10 | 313.99 | 972.11 | 131235.06 |
| 117 | 2034-11 | 1283.79 | 311.68 | 972.11 | 130262.95 |
| 118 | 2034-12 | 1281.49 | 309.37 | 972.11 | 129290.84 |
| 119 | 2035-01 | 1279.18 | 307.07 | 972.11 | 128318.73 |
| 120 | 2035-02 | 1276.87 | 304.76 | 972.11 | 127346.61 |
| 121 | 2035-03 | 1274.56 | 302.45 | 972.11 | 126374.50 |
| 122 | 2035-04 | 1272.25 | 300.14 | 972.11 | 125402.39 |
| 123 | 2035-05 | 1269.94 | 297.83 | 972.11 | 124430.28 |
| 124 | 2035-06 | 1267.63 | 295.52 | 972.11 | 123458.17 |
| 125 | 2035-07 | 1265.32 | 293.21 | 972.11 | 122486.06 |
| 126 | 2035-08 | 1263.02 | 290.90 | 972.11 | 121513.94 |
| 127 | 2035-09 | 1260.71 | 288.60 | 972.11 | 120541.83 |
| 128 | 2035-10 | 1258.40 | 286.29 | 972.11 | 119569.72 |
| 129 | 2035-11 | 1256.09 | 283.98 | 972.11 | 118597.61 |
| 130 | 2035-12 | 1253.78 | 281.67 | 972.11 | 117625.50 |
| 131 | 2036-01 | 1251.47 | 279.36 | 972.11 | 116653.39 |
| 132 | 2036-02 | 1249.16 | 277.05 | 972.11 | 115681.27 |
| 133 | 2036-03 | 1246.85 | 274.74 | 972.11 | 114709.16 |
| 134 | 2036-04 | 1244.55 | 272.43 | 972.11 | 113737.05 |
| 135 | 2036-05 | 1242.24 | 270.13 | 972.11 | 112764.94 |
| 136 | 2036-06 | 1239.93 | 267.82 | 972.11 | 111792.83 |
| 137 | 2036-07 | 1237.62 | 265.51 | 972.11 | 110820.72 |
| 138 | 2036-08 | 1235.31 | 263.20 | 972.11 | 109848.61 |
| 139 | 2036-09 | 1233.00 | 260.89 | 972.11 | 108876.49 |
| 140 | 2036-10 | 1230.69 | 258.58 | 972.11 | 107904.38 |
| 141 | 2036-11 | 1228.38 | 256.27 | 972.11 | 106932.27 |
| 142 | 2036-12 | 1226.08 | 253.96 | 972.11 | 105960.16 |
| 143 | 2037-01 | 1223.77 | 251.66 | 972.11 | 104988.05 |
| 144 | 2037-02 | 1221.46 | 249.35 | 972.11 | 104015.94 |
| 145 | 2037-03 | 1219.15 | 247.04 | 972.11 | 103043.82 |
| 146 | 2037-04 | 1216.84 | 244.73 | 972.11 | 102071.71 |
| 147 | 2037-05 | 1214.53 | 242.42 | 972.11 | 101099.60 |
| 148 | 2037-06 | 1212.22 | 240.11 | 972.11 | 100127.49 |
| 149 | 2037-07 | 1209.91 | 237.80 | 972.11 | 99155.38 |
| 150 | 2037-08 | 1207.61 | 235.49 | 972.11 | 98183.27 |
| 151 | 2037-09 | 1205.30 | 233.19 | 972.11 | 97211.16 |
| 152 | 2037-10 | 1202.99 | 230.88 | 972.11 | 96239.04 |
| 153 | 2037-11 | 1200.68 | 228.57 | 972.11 | 95266.93 |
| 154 | 2037-12 | 1198.37 | 226.26 | 972.11 | 94294.82 |
| 155 | 2038-01 | 1196.06 | 223.95 | 972.11 | 93322.71 |
| 156 | 2038-02 | 1193.75 | 221.64 | 972.11 | 92350.60 |
| 157 | 2038-03 | 1191.44 | 219.33 | 972.11 | 91378.49 |
| 158 | 2038-04 | 1189.14 | 217.02 | 972.11 | 90406.37 |
| 159 | 2038-05 | 1186.83 | 214.72 | 972.11 | 89434.26 |
| 160 | 2038-06 | 1184.52 | 212.41 | 972.11 | 88462.15 |
| 161 | 2038-07 | 1182.21 | 210.10 | 972.11 | 87490.04 |
| 162 | 2038-08 | 1179.90 | 207.79 | 972.11 | 86517.93 |
| 163 | 2038-09 | 1177.59 | 205.48 | 972.11 | 85545.82 |
| 164 | 2038-10 | 1175.28 | 203.17 | 972.11 | 84573.71 |
| 165 | 2038-11 | 1172.97 | 200.86 | 972.11 | 83601.59 |
| 166 | 2038-12 | 1170.67 | 198.55 | 972.11 | 82629.48 |
| 167 | 2039-01 | 1168.36 | 196.25 | 972.11 | 81657.37 |
| 168 | 2039-02 | 1166.05 | 193.94 | 972.11 | 80685.26 |
| 169 | 2039-03 | 1163.74 | 191.63 | 972.11 | 79713.15 |
| 170 | 2039-04 | 1161.43 | 189.32 | 972.11 | 78741.04 |
| 171 | 2039-05 | 1159.12 | 187.01 | 972.11 | 77768.92 |
| 172 | 2039-06 | 1156.81 | 184.70 | 972.11 | 76796.81 |
| 173 | 2039-07 | 1154.50 | 182.39 | 972.11 | 75824.70 |
| 174 | 2039-08 | 1152.20 | 180.08 | 972.11 | 74852.59 |
| 175 | 2039-09 | 1149.89 | 177.77 | 972.11 | 73880.48 |
| 176 | 2039-10 | 1147.58 | 175.47 | 972.11 | 72908.37 |
| 177 | 2039-11 | 1145.27 | 173.16 | 972.11 | 71936.25 |
| 178 | 2039-12 | 1142.96 | 170.85 | 972.11 | 70964.14 |
| 179 | 2040-01 | 1140.65 | 168.54 | 972.11 | 69992.03 |
| 180 | 2040-02 | 1138.34 | 166.23 | 972.11 | 69019.92 |
| 181 | 2040-03 | 1136.03 | 163.92 | 972.11 | 68047.81 |
| 182 | 2040-04 | 1133.73 | 161.61 | 972.11 | 67075.70 |
| 183 | 2040-05 | 1131.42 | 159.30 | 972.11 | 66103.59 |
| 184 | 2040-06 | 1129.11 | 157.00 | 972.11 | 65131.47 |
| 185 | 2040-07 | 1126.80 | 154.69 | 972.11 | 64159.36 |
| 186 | 2040-08 | 1124.49 | 152.38 | 972.11 | 63187.25 |
| 187 | 2040-09 | 1122.18 | 150.07 | 972.11 | 62215.14 |
| 188 | 2040-10 | 1119.87 | 147.76 | 972.11 | 61243.03 |
| 189 | 2040-11 | 1117.56 | 145.45 | 972.11 | 60270.92 |
| 190 | 2040-12 | 1115.25 | 143.14 | 972.11 | 59298.80 |
| 191 | 2041-01 | 1112.95 | 140.83 | 972.11 | 58326.69 |
| 192 | 2041-02 | 1110.64 | 138.53 | 972.11 | 57354.58 |
| 193 | 2041-03 | 1108.33 | 136.22 | 972.11 | 56382.47 |
| 194 | 2041-04 | 1106.02 | 133.91 | 972.11 | 55410.36 |
| 195 | 2041-05 | 1103.71 | 131.60 | 972.11 | 54438.25 |
| 196 | 2041-06 | 1101.40 | 129.29 | 972.11 | 53466.14 |
| 197 | 2041-07 | 1099.09 | 126.98 | 972.11 | 52494.02 |
| 198 | 2041-08 | 1096.78 | 124.67 | 972.11 | 51521.91 |
| 199 | 2041-09 | 1094.48 | 122.36 | 972.11 | 50549.80 |
| 200 | 2041-10 | 1092.17 | 120.06 | 972.11 | 49577.69 |
| 201 | 2041-11 | 1089.86 | 117.75 | 972.11 | 48605.58 |
| 202 | 2041-12 | 1087.55 | 115.44 | 972.11 | 47633.47 |
| 203 | 2042-01 | 1085.24 | 113.13 | 972.11 | 46661.35 |
| 204 | 2042-02 | 1082.93 | 110.82 | 972.11 | 45689.24 |
| 205 | 2042-03 | 1080.62 | 108.51 | 972.11 | 44717.13 |
| 206 | 2042-04 | 1078.31 | 106.20 | 972.11 | 43745.02 |
| 207 | 2042-05 | 1076.01 | 103.89 | 972.11 | 42772.91 |
| 208 | 2042-06 | 1073.70 | 101.59 | 972.11 | 41800.80 |
| 209 | 2042-07 | 1071.39 | 99.28 | 972.11 | 40828.69 |
| 210 | 2042-08 | 1069.08 | 96.97 | 972.11 | 39856.57 |
| 211 | 2042-09 | 1066.77 | 94.66 | 972.11 | 38884.46 |
| 212 | 2042-10 | 1064.46 | 92.35 | 972.11 | 37912.35 |
| 213 | 2042-11 | 1062.15 | 90.04 | 972.11 | 36940.24 |
| 214 | 2042-12 | 1059.84 | 87.73 | 972.11 | 35968.13 |
| 215 | 2043-01 | 1057.54 | 85.42 | 972.11 | 34996.02 |
| 216 | 2043-02 | 1055.23 | 83.12 | 972.11 | 34023.90 |
| 217 | 2043-03 | 1052.92 | 80.81 | 972.11 | 33051.79 |
| 218 | 2043-04 | 1050.61 | 78.50 | 972.11 | 32079.68 |
| 219 | 2043-05 | 1048.30 | 76.19 | 972.11 | 31107.57 |
| 220 | 2043-06 | 1045.99 | 73.88 | 972.11 | 30135.46 |
| 221 | 2043-07 | 1043.68 | 71.57 | 972.11 | 29163.35 |
| 222 | 2043-08 | 1041.37 | 69.26 | 972.11 | 28191.24 |
| 223 | 2043-09 | 1039.07 | 66.95 | 972.11 | 27219.12 |
| 224 | 2043-10 | 1036.76 | 64.65 | 972.11 | 26247.01 |
| 225 | 2043-11 | 1034.45 | 62.34 | 972.11 | 25274.90 |
| 226 | 2043-12 | 1032.14 | 60.03 | 972.11 | 24302.79 |
| 227 | 2044-01 | 1029.83 | 57.72 | 972.11 | 23330.68 |
| 228 | 2044-02 | 1027.52 | 55.41 | 972.11 | 22358.57 |
| 229 | 2044-03 | 1025.21 | 53.10 | 972.11 | 21386.45 |
| 230 | 2044-04 | 1022.90 | 50.79 | 972.11 | 20414.34 |
| 231 | 2044-05 | 1020.60 | 48.48 | 972.11 | 19442.23 |
| 232 | 2044-06 | 1018.29 | 46.18 | 972.11 | 18470.12 |
| 233 | 2044-07 | 1015.98 | 43.87 | 972.11 | 17498.01 |
| 234 | 2044-08 | 1013.67 | 41.56 | 972.11 | 16525.90 |
| 235 | 2044-09 | 1011.36 | 39.25 | 972.11 | 15553.78 |
| 236 | 2044-10 | 1009.05 | 36.94 | 972.11 | 14581.67 |
| 237 | 2044-11 | 1006.74 | 34.63 | 972.11 | 13609.56 |
| 238 | 2044-12 | 1004.43 | 32.32 | 972.11 | 12637.45 |
| 239 | 2045-01 | 1002.13 | 30.01 | 972.11 | 11665.34 |
| 240 | 2045-02 | 999.82 | 27.71 | 972.11 | 10693.23 |
| 241 | 2045-03 | 997.51 | 25.40 | 972.11 | 9721.12 |
| 242 | 2045-04 | 995.20 | 23.09 | 972.11 | 8749.00 |
| 243 | 2045-05 | 992.89 | 20.78 | 972.11 | 7776.89 |
| 244 | 2045-06 | 990.58 | 18.47 | 972.11 | 6804.78 |
| 245 | 2045-07 | 988.27 | 16.16 | 972.11 | 5832.67 |
| 246 | 2045-08 | 985.96 | 13.85 | 972.11 | 4860.56 |
| 247 | 2045-09 | 983.66 | 11.54 | 972.11 | 3888.45 |
| 248 | 2045-10 | 981.35 | 9.24 | 972.11 | 2916.33 |
| 249 | 2045-11 | 979.04 | 6.93 | 972.11 | 1944.22 |
| 250 | 2045-12 | 976.73 | 4.62 | 972.11 | 972.11 |
| 251 | 2046-01 | 974.42 | 2.31 | 972.11 | 0.00 |