解析：
贷款24万（商业贷款）的房贷，还款20年的等额本息和等额本金，两种还款方式明细说明。
方式一：等额本息还款方式：
贷款总额：24万
还款月数：20年
每月还款：1410.47元
利息总额：9.85万
本息合计：33.85万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-10 | 1410.47 | 730.00 | 680.47 | 239319.53 |
| 2 | 2024-11 | 1410.47 | 727.93 | 682.54 | 238636.98 |
| 3 | 2024-12 | 1410.47 | 725.85 | 684.62 | 237952.36 |
| 4 | 2025-01 | 1410.47 | 723.77 | 686.70 | 237265.66 |
| 5 | 2025-02 | 1410.47 | 721.68 | 688.79 | 236576.87 |
| 6 | 2025-03 | 1410.47 | 719.59 | 690.89 | 235885.99 |
| 7 | 2025-04 | 1410.47 | 717.49 | 692.99 | 235193.00 |
| 8 | 2025-05 | 1410.47 | 715.38 | 695.09 | 234497.91 |
| 9 | 2025-06 | 1410.47 | 713.26 | 697.21 | 233800.70 |
| 10 | 2025-07 | 1410.47 | 711.14 | 699.33 | 233101.37 |
| 11 | 2025-08 | 1410.47 | 709.02 | 701.46 | 232399.91 |
| 12 | 2025-09 | 1410.47 | 706.88 | 703.59 | 231696.32 |
| 13 | 2025-10 | 1410.47 | 704.74 | 705.73 | 230990.59 |
| 14 | 2025-11 | 1410.47 | 702.60 | 707.88 | 230282.71 |
| 15 | 2025-12 | 1410.47 | 700.44 | 710.03 | 229572.68 |
| 16 | 2026-01 | 1410.47 | 698.28 | 712.19 | 228860.49 |
| 17 | 2026-02 | 1410.47 | 696.12 | 714.36 | 228146.14 |
| 18 | 2026-03 | 1410.47 | 693.94 | 716.53 | 227429.61 |
| 19 | 2026-04 | 1410.47 | 691.77 | 718.71 | 226710.90 |
| 20 | 2026-05 | 1410.47 | 689.58 | 720.89 | 225990.01 |
| 21 | 2026-06 | 1410.47 | 687.39 | 723.09 | 225266.92 |
| 22 | 2026-07 | 1410.47 | 685.19 | 725.29 | 224541.63 |
| 23 | 2026-08 | 1410.47 | 682.98 | 727.49 | 223814.14 |
| 24 | 2026-09 | 1410.47 | 680.77 | 729.71 | 223084.44 |
| 25 | 2026-10 | 1410.47 | 678.55 | 731.92 | 222352.51 |
| 26 | 2026-11 | 1410.47 | 676.32 | 734.15 | 221618.36 |
| 27 | 2026-12 | 1410.47 | 674.09 | 736.38 | 220881.98 |
| 28 | 2027-01 | 1410.47 | 671.85 | 738.62 | 220143.35 |
| 29 | 2027-02 | 1410.47 | 669.60 | 740.87 | 219402.48 |
| 30 | 2027-03 | 1410.47 | 667.35 | 743.12 | 218659.36 |
| 31 | 2027-04 | 1410.47 | 665.09 | 745.38 | 217913.97 |
| 32 | 2027-05 | 1410.47 | 662.82 | 747.65 | 217166.32 |
| 33 | 2027-06 | 1410.47 | 660.55 | 749.93 | 216416.40 |
| 34 | 2027-07 | 1410.47 | 658.27 | 752.21 | 215664.19 |
| 35 | 2027-08 | 1410.47 | 655.98 | 754.49 | 214909.69 |
| 36 | 2027-09 | 1410.47 | 653.68 | 756.79 | 214152.90 |
| 37 | 2027-10 | 1410.47 | 651.38 | 759.09 | 213393.81 |
| 38 | 2027-11 | 1410.47 | 649.07 | 761.40 | 212632.41 |
| 39 | 2027-12 | 1410.47 | 646.76 | 763.72 | 211868.70 |
| 40 | 2028-01 | 1410.47 | 644.43 | 766.04 | 211102.66 |
| 41 | 2028-02 | 1410.47 | 642.10 | 768.37 | 210334.29 |
| 42 | 2028-03 | 1410.47 | 639.77 | 770.71 | 209563.58 |
| 43 | 2028-04 | 1410.47 | 637.42 | 773.05 | 208790.53 |
| 44 | 2028-05 | 1410.47 | 635.07 | 775.40 | 208015.13 |
| 45 | 2028-06 | 1410.47 | 632.71 | 777.76 | 207237.37 |
| 46 | 2028-07 | 1410.47 | 630.35 | 780.13 | 206457.24 |
| 47 | 2028-08 | 1410.47 | 627.97 | 782.50 | 205674.74 |
| 48 | 2028-09 | 1410.47 | 625.59 | 784.88 | 204889.86 |
| 49 | 2028-10 | 1410.47 | 623.21 | 787.27 | 204102.60 |
| 50 | 2028-11 | 1410.47 | 620.81 | 789.66 | 203312.94 |
| 51 | 2028-12 | 1410.47 | 618.41 | 792.06 | 202520.87 |
| 52 | 2029-01 | 1410.47 | 616.00 | 794.47 | 201726.40 |
| 53 | 2029-02 | 1410.47 | 613.58 | 796.89 | 200929.51 |
| 54 | 2029-03 | 1410.47 | 611.16 | 799.31 | 200130.20 |
| 55 | 2029-04 | 1410.47 | 608.73 | 801.74 | 199328.45 |
| 56 | 2029-05 | 1410.47 | 606.29 | 804.18 | 198524.27 |
| 57 | 2029-06 | 1410.47 | 603.84 | 806.63 | 197717.64 |
| 58 | 2029-07 | 1410.47 | 601.39 | 809.08 | 196908.56 |
| 59 | 2029-08 | 1410.47 | 598.93 | 811.54 | 196097.02 |
| 60 | 2029-09 | 1410.47 | 596.46 | 814.01 | 195283.01 |
| 61 | 2029-10 | 1410.47 | 593.99 | 816.49 | 194466.52 |
| 62 | 2029-11 | 1410.47 | 591.50 | 818.97 | 193647.55 |
| 63 | 2029-12 | 1410.47 | 589.01 | 821.46 | 192826.09 |
| 64 | 2030-01 | 1410.47 | 586.51 | 823.96 | 192002.13 |
| 65 | 2030-02 | 1410.47 | 584.01 | 826.47 | 191175.66 |
| 66 | 2030-03 | 1410.47 | 581.49 | 828.98 | 190346.68 |
| 67 | 2030-04 | 1410.47 | 578.97 | 831.50 | 189515.18 |
| 68 | 2030-05 | 1410.47 | 576.44 | 834.03 | 188681.15 |
| 69 | 2030-06 | 1410.47 | 573.91 | 836.57 | 187844.58 |
| 70 | 2030-07 | 1410.47 | 571.36 | 839.11 | 187005.46 |
| 71 | 2030-08 | 1410.47 | 568.81 | 841.66 | 186163.80 |
| 72 | 2030-09 | 1410.47 | 566.25 | 844.23 | 185319.57 |
| 73 | 2030-10 | 1410.47 | 563.68 | 846.79 | 184472.78 |
| 74 | 2030-11 | 1410.47 | 561.10 | 849.37 | 183623.41 |
| 75 | 2030-12 | 1410.47 | 558.52 | 851.95 | 182771.46 |
| 76 | 2031-01 | 1410.47 | 555.93 | 854.54 | 181916.92 |
| 77 | 2031-02 | 1410.47 | 553.33 | 857.14 | 181059.77 |
| 78 | 2031-03 | 1410.47 | 550.72 | 859.75 | 180200.02 |
| 79 | 2031-04 | 1410.47 | 548.11 | 862.36 | 179337.66 |
| 80 | 2031-05 | 1410.47 | 545.49 | 864.99 | 178472.67 |
| 81 | 2031-06 | 1410.47 | 542.85 | 867.62 | 177605.05 |
| 82 | 2031-07 | 1410.47 | 540.22 | 870.26 | 176734.80 |
| 83 | 2031-08 | 1410.47 | 537.57 | 872.90 | 175861.89 |
| 84 | 2031-09 | 1410.47 | 534.91 | 875.56 | 174986.33 |
| 85 | 2031-10 | 1410.47 | 532.25 | 878.22 | 174108.11 |
| 86 | 2031-11 | 1410.47 | 529.58 | 880.89 | 173227.21 |
| 87 | 2031-12 | 1410.47 | 526.90 | 883.57 | 172343.64 |
| 88 | 2032-01 | 1410.47 | 524.21 | 886.26 | 171457.38 |
| 89 | 2032-02 | 1410.47 | 521.52 | 888.96 | 170568.42 |
| 90 | 2032-03 | 1410.47 | 518.81 | 891.66 | 169676.76 |
| 91 | 2032-04 | 1410.47 | 516.10 | 894.37 | 168782.39 |
| 92 | 2032-05 | 1410.47 | 513.38 | 897.09 | 167885.29 |
| 93 | 2032-06 | 1410.47 | 510.65 | 899.82 | 166985.47 |
| 94 | 2032-07 | 1410.47 | 507.91 | 902.56 | 166082.91 |
| 95 | 2032-08 | 1410.47 | 505.17 | 905.30 | 165177.61 |
| 96 | 2032-09 | 1410.47 | 502.42 | 908.06 | 164269.55 |
| 97 | 2032-10 | 1410.47 | 499.65 | 910.82 | 163358.73 |
| 98 | 2032-11 | 1410.47 | 496.88 | 913.59 | 162445.14 |
| 99 | 2032-12 | 1410.47 | 494.10 | 916.37 | 161528.77 |
| 100 | 2033-01 | 1410.47 | 491.32 | 919.16 | 160609.61 |
| 101 | 2033-02 | 1410.47 | 488.52 | 921.95 | 159687.66 |
| 102 | 2033-03 | 1410.47 | 485.72 | 924.76 | 158762.90 |
| 103 | 2033-04 | 1410.47 | 482.90 | 927.57 | 157835.33 |
| 104 | 2033-05 | 1410.47 | 480.08 | 930.39 | 156904.94 |
| 105 | 2033-06 | 1410.47 | 477.25 | 933.22 | 155971.72 |
| 106 | 2033-07 | 1410.47 | 474.41 | 936.06 | 155035.66 |
| 107 | 2033-08 | 1410.47 | 471.57 | 938.91 | 154096.76 |
| 108 | 2033-09 | 1410.47 | 468.71 | 941.76 | 153154.99 |
| 109 | 2033-10 | 1410.47 | 465.85 | 944.63 | 152210.37 |
| 110 | 2033-11 | 1410.47 | 462.97 | 947.50 | 151262.87 |
| 111 | 2033-12 | 1410.47 | 460.09 | 950.38 | 150312.49 |
| 112 | 2034-01 | 1410.47 | 457.20 | 953.27 | 149359.21 |
| 113 | 2034-02 | 1410.47 | 454.30 | 956.17 | 148403.04 |
| 114 | 2034-03 | 1410.47 | 451.39 | 959.08 | 147443.96 |
| 115 | 2034-04 | 1410.47 | 448.48 | 962.00 | 146481.96 |
| 116 | 2034-05 | 1410.47 | 445.55 | 964.92 | 145517.04 |
| 117 | 2034-06 | 1410.47 | 442.61 | 967.86 | 144549.18 |
| 118 | 2034-07 | 1410.47 | 439.67 | 970.80 | 143578.38 |
| 119 | 2034-08 | 1410.47 | 436.72 | 973.76 | 142604.62 |
| 120 | 2034-09 | 1410.47 | 433.76 | 976.72 | 141627.90 |
| 121 | 2034-10 | 1410.47 | 430.78 | 979.69 | 140648.21 |
| 122 | 2034-11 | 1410.47 | 427.80 | 982.67 | 139665.55 |
| 123 | 2034-12 | 1410.47 | 424.82 | 985.66 | 138679.89 |
| 124 | 2035-01 | 1410.47 | 421.82 | 988.66 | 137691.23 |
| 125 | 2035-02 | 1410.47 | 418.81 | 991.66 | 136699.57 |
| 126 | 2035-03 | 1410.47 | 415.79 | 994.68 | 135704.89 |
| 127 | 2035-04 | 1410.47 | 412.77 | 997.70 | 134707.19 |
| 128 | 2035-05 | 1410.47 | 409.73 | 1000.74 | 133706.45 |
| 129 | 2035-06 | 1410.47 | 406.69 | 1003.78 | 132702.67 |
| 130 | 2035-07 | 1410.47 | 403.64 | 1006.84 | 131695.83 |
| 131 | 2035-08 | 1410.47 | 400.57 | 1009.90 | 130685.93 |
| 132 | 2035-09 | 1410.47 | 397.50 | 1012.97 | 129672.96 |
| 133 | 2035-10 | 1410.47 | 394.42 | 1016.05 | 128656.91 |
| 134 | 2035-11 | 1410.47 | 391.33 | 1019.14 | 127637.77 |
| 135 | 2035-12 | 1410.47 | 388.23 | 1022.24 | 126615.53 |
| 136 | 2036-01 | 1410.47 | 385.12 | 1025.35 | 125590.18 |
| 137 | 2036-02 | 1410.47 | 382.00 | 1028.47 | 124561.71 |
| 138 | 2036-03 | 1410.47 | 378.88 | 1031.60 | 123530.11 |
| 139 | 2036-04 | 1410.47 | 375.74 | 1034.74 | 122495.37 |
| 140 | 2036-05 | 1410.47 | 372.59 | 1037.88 | 121457.49 |
| 141 | 2036-06 | 1410.47 | 369.43 | 1041.04 | 120416.45 |
| 142 | 2036-07 | 1410.47 | 366.27 | 1044.21 | 119372.24 |
| 143 | 2036-08 | 1410.47 | 363.09 | 1047.38 | 118324.86 |
| 144 | 2036-09 | 1410.47 | 359.90 | 1050.57 | 117274.29 |
| 145 | 2036-10 | 1410.47 | 356.71 | 1053.76 | 116220.53 |
| 146 | 2036-11 | 1410.47 | 353.50 | 1056.97 | 115163.56 |
| 147 | 2036-12 | 1410.47 | 350.29 | 1060.18 | 114103.37 |
| 148 | 2037-01 | 1410.47 | 347.06 | 1063.41 | 113039.97 |
| 149 | 2037-02 | 1410.47 | 343.83 | 1066.64 | 111973.32 |
| 150 | 2037-03 | 1410.47 | 340.59 | 1069.89 | 110903.43 |
| 151 | 2037-04 | 1410.47 | 337.33 | 1073.14 | 109830.29 |
| 152 | 2037-05 | 1410.47 | 334.07 | 1076.41 | 108753.89 |
| 153 | 2037-06 | 1410.47 | 330.79 | 1079.68 | 107674.21 |
| 154 | 2037-07 | 1410.47 | 327.51 | 1082.96 | 106591.24 |
| 155 | 2037-08 | 1410.47 | 324.22 | 1086.26 | 105504.98 |
| 156 | 2037-09 | 1410.47 | 320.91 | 1089.56 | 104415.42 |
| 157 | 2037-10 | 1410.47 | 317.60 | 1092.88 | 103322.54 |
| 158 | 2037-11 | 1410.47 | 314.27 | 1096.20 | 102226.34 |
| 159 | 2037-12 | 1410.47 | 310.94 | 1099.53 | 101126.81 |
| 160 | 2038-01 | 1410.47 | 307.59 | 1102.88 | 100023.93 |
| 161 | 2038-02 | 1410.47 | 304.24 | 1106.23 | 98917.70 |
| 162 | 2038-03 | 1410.47 | 300.87 | 1109.60 | 97808.10 |
| 163 | 2038-04 | 1410.47 | 297.50 | 1112.97 | 96695.12 |
| 164 | 2038-05 | 1410.47 | 294.11 | 1116.36 | 95578.76 |
| 165 | 2038-06 | 1410.47 | 290.72 | 1119.75 | 94459.01 |
| 166 | 2038-07 | 1410.47 | 287.31 | 1123.16 | 93335.85 |
| 167 | 2038-08 | 1410.47 | 283.90 | 1126.58 | 92209.27 |
| 168 | 2038-09 | 1410.47 | 280.47 | 1130.00 | 91079.27 |
| 169 | 2038-10 | 1410.47 | 277.03 | 1133.44 | 89945.83 |
| 170 | 2038-11 | 1410.47 | 273.59 | 1136.89 | 88808.94 |
| 171 | 2038-12 | 1410.47 | 270.13 | 1140.35 | 87668.60 |
| 172 | 2039-01 | 1410.47 | 266.66 | 1143.81 | 86524.78 |
| 173 | 2039-02 | 1410.47 | 263.18 | 1147.29 | 85377.49 |
| 174 | 2039-03 | 1410.47 | 259.69 | 1150.78 | 84226.70 |
| 175 | 2039-04 | 1410.47 | 256.19 | 1154.28 | 83072.42 |
| 176 | 2039-05 | 1410.47 | 252.68 | 1157.79 | 81914.63 |
| 177 | 2039-06 | 1410.47 | 249.16 | 1161.32 | 80753.31 |
| 178 | 2039-07 | 1410.47 | 245.62 | 1164.85 | 79588.46 |
| 179 | 2039-08 | 1410.47 | 242.08 | 1168.39 | 78420.07 |
| 180 | 2039-09 | 1410.47 | 238.53 | 1171.95 | 77248.12 |
| 181 | 2039-10 | 1410.47 | 234.96 | 1175.51 | 76072.61 |
| 182 | 2039-11 | 1410.47 | 231.39 | 1179.09 | 74893.53 |
| 183 | 2039-12 | 1410.47 | 227.80 | 1182.67 | 73710.85 |
| 184 | 2040-01 | 1410.47 | 224.20 | 1186.27 | 72524.59 |
| 185 | 2040-02 | 1410.47 | 220.60 | 1189.88 | 71334.71 |
| 186 | 2040-03 | 1410.47 | 216.98 | 1193.50 | 70141.21 |
| 187 | 2040-04 | 1410.47 | 213.35 | 1197.13 | 68944.08 |
| 188 | 2040-05 | 1410.47 | 209.70 | 1200.77 | 67743.32 |
| 189 | 2040-06 | 1410.47 | 206.05 | 1204.42 | 66538.89 |
| 190 | 2040-07 | 1410.47 | 202.39 | 1208.08 | 65330.81 |
| 191 | 2040-08 | 1410.47 | 198.71 | 1211.76 | 64119.05 |
| 192 | 2040-09 | 1410.47 | 195.03 | 1215.44 | 62903.61 |
| 193 | 2040-10 | 1410.47 | 191.33 | 1219.14 | 61684.47 |
| 194 | 2040-11 | 1410.47 | 187.62 | 1222.85 | 60461.62 |
| 195 | 2040-12 | 1410.47 | 183.90 | 1226.57 | 59235.05 |
| 196 | 2041-01 | 1410.47 | 180.17 | 1230.30 | 58004.75 |
| 197 | 2041-02 | 1410.47 | 176.43 | 1234.04 | 56770.70 |
| 198 | 2041-03 | 1410.47 | 172.68 | 1237.80 | 55532.91 |
| 199 | 2041-04 | 1410.47 | 168.91 | 1241.56 | 54291.35 |
| 200 | 2041-05 | 1410.47 | 165.14 | 1245.34 | 53046.01 |
| 201 | 2041-06 | 1410.47 | 161.35 | 1249.12 | 51796.89 |
| 202 | 2041-07 | 1410.47 | 157.55 | 1252.92 | 50543.96 |
| 203 | 2041-08 | 1410.47 | 153.74 | 1256.74 | 49287.23 |
| 204 | 2041-09 | 1410.47 | 149.92 | 1260.56 | 48026.67 |
| 205 | 2041-10 | 1410.47 | 146.08 | 1264.39 | 46762.28 |
| 206 | 2041-11 | 1410.47 | 142.24 | 1268.24 | 45494.04 |
| 207 | 2041-12 | 1410.47 | 138.38 | 1272.10 | 44221.94 |
| 208 | 2042-01 | 1410.47 | 134.51 | 1275.96 | 42945.98 |
| 209 | 2042-02 | 1410.47 | 130.63 | 1279.85 | 41666.13 |
| 210 | 2042-03 | 1410.47 | 126.73 | 1283.74 | 40382.39 |
| 211 | 2042-04 | 1410.47 | 122.83 | 1287.64 | 39094.75 |
| 212 | 2042-05 | 1410.47 | 118.91 | 1291.56 | 37803.19 |
| 213 | 2042-06 | 1410.47 | 114.98 | 1295.49 | 36507.70 |
| 214 | 2042-07 | 1410.47 | 111.04 | 1299.43 | 35208.27 |
| 215 | 2042-08 | 1410.47 | 107.09 | 1303.38 | 33904.89 |
| 216 | 2042-09 | 1410.47 | 103.13 | 1307.35 | 32597.54 |
| 217 | 2042-10 | 1410.47 | 99.15 | 1311.32 | 31286.22 |
| 218 | 2042-11 | 1410.47 | 95.16 | 1315.31 | 29970.91 |
| 219 | 2042-12 | 1410.47 | 91.16 | 1319.31 | 28651.60 |
| 220 | 2043-01 | 1410.47 | 87.15 | 1323.32 | 27328.28 |
| 221 | 2043-02 | 1410.47 | 83.12 | 1327.35 | 26000.93 |
| 222 | 2043-03 | 1410.47 | 79.09 | 1331.39 | 24669.54 |
| 223 | 2043-04 | 1410.47 | 75.04 | 1335.44 | 23334.10 |
| 224 | 2043-05 | 1410.47 | 70.97 | 1339.50 | 21994.60 |
| 225 | 2043-06 | 1410.47 | 66.90 | 1343.57 | 20651.03 |
| 226 | 2043-07 | 1410.47 | 62.81 | 1347.66 | 19303.37 |
| 227 | 2043-08 | 1410.47 | 58.71 | 1351.76 | 17951.61 |
| 228 | 2043-09 | 1410.47 | 54.60 | 1355.87 | 16595.74 |
| 229 | 2043-10 | 1410.47 | 50.48 | 1359.99 | 15235.75 |
| 230 | 2043-11 | 1410.47 | 46.34 | 1364.13 | 13871.61 |
| 231 | 2043-12 | 1410.47 | 42.19 | 1368.28 | 12503.33 |
| 232 | 2044-01 | 1410.47 | 38.03 | 1372.44 | 11130.89 |
| 233 | 2044-02 | 1410.47 | 33.86 | 1376.62 | 9754.28 |
| 234 | 2044-03 | 1410.47 | 29.67 | 1380.80 | 8373.47 |
| 235 | 2044-04 | 1410.47 | 25.47 | 1385.00 | 6988.47 |
| 236 | 2044-05 | 1410.47 | 21.26 | 1389.22 | 5599.25 |
| 237 | 2044-06 | 1410.47 | 17.03 | 1393.44 | 4205.81 |
| 238 | 2044-07 | 1410.47 | 12.79 | 1397.68 | 2808.13 |
| 239 | 2044-08 | 1410.47 | 8.54 | 1401.93 | 1406.20 |
| 240 | 2044-09 | 1410.47 | 4.28 | 1406.20 | 0.00 |
方式尓：等额本金还款方式：
贷款总额：24万
还款月数：20年
首月还款：1730元
每月递减：3.04元
利息总额：8.8万
本息合计：32.8万
节省利息：10548.58元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-10 | 1730.00 | 730.00 | 1000.00 | 239000.00 |
| 2 | 2024-11 | 1726.96 | 726.96 | 1000.00 | 238000.00 |
| 3 | 2024-12 | 1723.92 | 723.92 | 1000.00 | 237000.00 |
| 4 | 2025-01 | 1720.88 | 720.88 | 1000.00 | 236000.00 |
| 5 | 2025-02 | 1717.83 | 717.83 | 1000.00 | 235000.00 |
| 6 | 2025-03 | 1714.79 | 714.79 | 1000.00 | 234000.00 |
| 7 | 2025-04 | 1711.75 | 711.75 | 1000.00 | 233000.00 |
| 8 | 2025-05 | 1708.71 | 708.71 | 1000.00 | 232000.00 |
| 9 | 2025-06 | 1705.67 | 705.67 | 1000.00 | 231000.00 |
| 10 | 2025-07 | 1702.63 | 702.63 | 1000.00 | 230000.00 |
| 11 | 2025-08 | 1699.58 | 699.58 | 1000.00 | 229000.00 |
| 12 | 2025-09 | 1696.54 | 696.54 | 1000.00 | 228000.00 |
| 13 | 2025-10 | 1693.50 | 693.50 | 1000.00 | 227000.00 |
| 14 | 2025-11 | 1690.46 | 690.46 | 1000.00 | 226000.00 |
| 15 | 2025-12 | 1687.42 | 687.42 | 1000.00 | 225000.00 |
| 16 | 2026-01 | 1684.38 | 684.38 | 1000.00 | 224000.00 |
| 17 | 2026-02 | 1681.33 | 681.33 | 1000.00 | 223000.00 |
| 18 | 2026-03 | 1678.29 | 678.29 | 1000.00 | 222000.00 |
| 19 | 2026-04 | 1675.25 | 675.25 | 1000.00 | 221000.00 |
| 20 | 2026-05 | 1672.21 | 672.21 | 1000.00 | 220000.00 |
| 21 | 2026-06 | 1669.17 | 669.17 | 1000.00 | 219000.00 |
| 22 | 2026-07 | 1666.13 | 666.13 | 1000.00 | 218000.00 |
| 23 | 2026-08 | 1663.08 | 663.08 | 1000.00 | 217000.00 |
| 24 | 2026-09 | 1660.04 | 660.04 | 1000.00 | 216000.00 |
| 25 | 2026-10 | 1657.00 | 657.00 | 1000.00 | 215000.00 |
| 26 | 2026-11 | 1653.96 | 653.96 | 1000.00 | 214000.00 |
| 27 | 2026-12 | 1650.92 | 650.92 | 1000.00 | 213000.00 |
| 28 | 2027-01 | 1647.88 | 647.88 | 1000.00 | 212000.00 |
| 29 | 2027-02 | 1644.83 | 644.83 | 1000.00 | 211000.00 |
| 30 | 2027-03 | 1641.79 | 641.79 | 1000.00 | 210000.00 |
| 31 | 2027-04 | 1638.75 | 638.75 | 1000.00 | 209000.00 |
| 32 | 2027-05 | 1635.71 | 635.71 | 1000.00 | 208000.00 |
| 33 | 2027-06 | 1632.67 | 632.67 | 1000.00 | 207000.00 |
| 34 | 2027-07 | 1629.63 | 629.63 | 1000.00 | 206000.00 |
| 35 | 2027-08 | 1626.58 | 626.58 | 1000.00 | 205000.00 |
| 36 | 2027-09 | 1623.54 | 623.54 | 1000.00 | 204000.00 |
| 37 | 2027-10 | 1620.50 | 620.50 | 1000.00 | 203000.00 |
| 38 | 2027-11 | 1617.46 | 617.46 | 1000.00 | 202000.00 |
| 39 | 2027-12 | 1614.42 | 614.42 | 1000.00 | 201000.00 |
| 40 | 2028-01 | 1611.38 | 611.38 | 1000.00 | 200000.00 |
| 41 | 2028-02 | 1608.33 | 608.33 | 1000.00 | 199000.00 |
| 42 | 2028-03 | 1605.29 | 605.29 | 1000.00 | 198000.00 |
| 43 | 2028-04 | 1602.25 | 602.25 | 1000.00 | 197000.00 |
| 44 | 2028-05 | 1599.21 | 599.21 | 1000.00 | 196000.00 |
| 45 | 2028-06 | 1596.17 | 596.17 | 1000.00 | 195000.00 |
| 46 | 2028-07 | 1593.13 | 593.13 | 1000.00 | 194000.00 |
| 47 | 2028-08 | 1590.08 | 590.08 | 1000.00 | 193000.00 |
| 48 | 2028-09 | 1587.04 | 587.04 | 1000.00 | 192000.00 |
| 49 | 2028-10 | 1584.00 | 584.00 | 1000.00 | 191000.00 |
| 50 | 2028-11 | 1580.96 | 580.96 | 1000.00 | 190000.00 |
| 51 | 2028-12 | 1577.92 | 577.92 | 1000.00 | 189000.00 |
| 52 | 2029-01 | 1574.88 | 574.88 | 1000.00 | 188000.00 |
| 53 | 2029-02 | 1571.83 | 571.83 | 1000.00 | 187000.00 |
| 54 | 2029-03 | 1568.79 | 568.79 | 1000.00 | 186000.00 |
| 55 | 2029-04 | 1565.75 | 565.75 | 1000.00 | 185000.00 |
| 56 | 2029-05 | 1562.71 | 562.71 | 1000.00 | 184000.00 |
| 57 | 2029-06 | 1559.67 | 559.67 | 1000.00 | 183000.00 |
| 58 | 2029-07 | 1556.63 | 556.63 | 1000.00 | 182000.00 |
| 59 | 2029-08 | 1553.58 | 553.58 | 1000.00 | 181000.00 |
| 60 | 2029-09 | 1550.54 | 550.54 | 1000.00 | 180000.00 |
| 61 | 2029-10 | 1547.50 | 547.50 | 1000.00 | 179000.00 |
| 62 | 2029-11 | 1544.46 | 544.46 | 1000.00 | 178000.00 |
| 63 | 2029-12 | 1541.42 | 541.42 | 1000.00 | 177000.00 |
| 64 | 2030-01 | 1538.38 | 538.38 | 1000.00 | 176000.00 |
| 65 | 2030-02 | 1535.33 | 535.33 | 1000.00 | 175000.00 |
| 66 | 2030-03 | 1532.29 | 532.29 | 1000.00 | 174000.00 |
| 67 | 2030-04 | 1529.25 | 529.25 | 1000.00 | 173000.00 |
| 68 | 2030-05 | 1526.21 | 526.21 | 1000.00 | 172000.00 |
| 69 | 2030-06 | 1523.17 | 523.17 | 1000.00 | 171000.00 |
| 70 | 2030-07 | 1520.13 | 520.13 | 1000.00 | 170000.00 |
| 71 | 2030-08 | 1517.08 | 517.08 | 1000.00 | 169000.00 |
| 72 | 2030-09 | 1514.04 | 514.04 | 1000.00 | 168000.00 |
| 73 | 2030-10 | 1511.00 | 511.00 | 1000.00 | 167000.00 |
| 74 | 2030-11 | 1507.96 | 507.96 | 1000.00 | 166000.00 |
| 75 | 2030-12 | 1504.92 | 504.92 | 1000.00 | 165000.00 |
| 76 | 2031-01 | 1501.88 | 501.87 | 1000.00 | 164000.00 |
| 77 | 2031-02 | 1498.83 | 498.83 | 1000.00 | 163000.00 |
| 78 | 2031-03 | 1495.79 | 495.79 | 1000.00 | 162000.00 |
| 79 | 2031-04 | 1492.75 | 492.75 | 1000.00 | 161000.00 |
| 80 | 2031-05 | 1489.71 | 489.71 | 1000.00 | 160000.00 |
| 81 | 2031-06 | 1486.67 | 486.67 | 1000.00 | 159000.00 |
| 82 | 2031-07 | 1483.63 | 483.62 | 1000.00 | 158000.00 |
| 83 | 2031-08 | 1480.58 | 480.58 | 1000.00 | 157000.00 |
| 84 | 2031-09 | 1477.54 | 477.54 | 1000.00 | 156000.00 |
| 85 | 2031-10 | 1474.50 | 474.50 | 1000.00 | 155000.00 |
| 86 | 2031-11 | 1471.46 | 471.46 | 1000.00 | 154000.00 |
| 87 | 2031-12 | 1468.42 | 468.42 | 1000.00 | 153000.00 |
| 88 | 2032-01 | 1465.38 | 465.37 | 1000.00 | 152000.00 |
| 89 | 2032-02 | 1462.33 | 462.33 | 1000.00 | 151000.00 |
| 90 | 2032-03 | 1459.29 | 459.29 | 1000.00 | 150000.00 |
| 91 | 2032-04 | 1456.25 | 456.25 | 1000.00 | 149000.00 |
| 92 | 2032-05 | 1453.21 | 453.21 | 1000.00 | 148000.00 |
| 93 | 2032-06 | 1450.17 | 450.17 | 1000.00 | 147000.00 |
| 94 | 2032-07 | 1447.13 | 447.13 | 1000.00 | 146000.00 |
| 95 | 2032-08 | 1444.08 | 444.08 | 1000.00 | 145000.00 |
| 96 | 2032-09 | 1441.04 | 441.04 | 1000.00 | 144000.00 |
| 97 | 2032-10 | 1438.00 | 438.00 | 1000.00 | 143000.00 |
| 98 | 2032-11 | 1434.96 | 434.96 | 1000.00 | 142000.00 |
| 99 | 2032-12 | 1431.92 | 431.92 | 1000.00 | 141000.00 |
| 100 | 2033-01 | 1428.88 | 428.88 | 1000.00 | 140000.00 |
| 101 | 2033-02 | 1425.83 | 425.83 | 1000.00 | 139000.00 |
| 102 | 2033-03 | 1422.79 | 422.79 | 1000.00 | 138000.00 |
| 103 | 2033-04 | 1419.75 | 419.75 | 1000.00 | 137000.00 |
| 104 | 2033-05 | 1416.71 | 416.71 | 1000.00 | 136000.00 |
| 105 | 2033-06 | 1413.67 | 413.67 | 1000.00 | 135000.00 |
| 106 | 2033-07 | 1410.63 | 410.63 | 1000.00 | 134000.00 |
| 107 | 2033-08 | 1407.58 | 407.58 | 1000.00 | 133000.00 |
| 108 | 2033-09 | 1404.54 | 404.54 | 1000.00 | 132000.00 |
| 109 | 2033-10 | 1401.50 | 401.50 | 1000.00 | 131000.00 |
| 110 | 2033-11 | 1398.46 | 398.46 | 1000.00 | 130000.00 |
| 111 | 2033-12 | 1395.42 | 395.42 | 1000.00 | 129000.00 |
| 112 | 2034-01 | 1392.38 | 392.38 | 1000.00 | 128000.00 |
| 113 | 2034-02 | 1389.33 | 389.33 | 1000.00 | 127000.00 |
| 114 | 2034-03 | 1386.29 | 386.29 | 1000.00 | 126000.00 |
| 115 | 2034-04 | 1383.25 | 383.25 | 1000.00 | 125000.00 |
| 116 | 2034-05 | 1380.21 | 380.21 | 1000.00 | 124000.00 |
| 117 | 2034-06 | 1377.17 | 377.17 | 1000.00 | 123000.00 |
| 118 | 2034-07 | 1374.13 | 374.13 | 1000.00 | 122000.00 |
| 119 | 2034-08 | 1371.08 | 371.08 | 1000.00 | 121000.00 |
| 120 | 2034-09 | 1368.04 | 368.04 | 1000.00 | 120000.00 |
| 121 | 2034-10 | 1365.00 | 365.00 | 1000.00 | 119000.00 |
| 122 | 2034-11 | 1361.96 | 361.96 | 1000.00 | 118000.00 |
| 123 | 2034-12 | 1358.92 | 358.92 | 1000.00 | 117000.00 |
| 124 | 2035-01 | 1355.88 | 355.88 | 1000.00 | 116000.00 |
| 125 | 2035-02 | 1352.83 | 352.83 | 1000.00 | 115000.00 |
| 126 | 2035-03 | 1349.79 | 349.79 | 1000.00 | 114000.00 |
| 127 | 2035-04 | 1346.75 | 346.75 | 1000.00 | 113000.00 |
| 128 | 2035-05 | 1343.71 | 343.71 | 1000.00 | 112000.00 |
| 129 | 2035-06 | 1340.67 | 340.67 | 1000.00 | 111000.00 |
| 130 | 2035-07 | 1337.63 | 337.63 | 1000.00 | 110000.00 |
| 131 | 2035-08 | 1334.58 | 334.58 | 1000.00 | 109000.00 |
| 132 | 2035-09 | 1331.54 | 331.54 | 1000.00 | 108000.00 |
| 133 | 2035-10 | 1328.50 | 328.50 | 1000.00 | 107000.00 |
| 134 | 2035-11 | 1325.46 | 325.46 | 1000.00 | 106000.00 |
| 135 | 2035-12 | 1322.42 | 322.42 | 1000.00 | 105000.00 |
| 136 | 2036-01 | 1319.38 | 319.38 | 1000.00 | 104000.00 |
| 137 | 2036-02 | 1316.33 | 316.33 | 1000.00 | 103000.00 |
| 138 | 2036-03 | 1313.29 | 313.29 | 1000.00 | 102000.00 |
| 139 | 2036-04 | 1310.25 | 310.25 | 1000.00 | 101000.00 |
| 140 | 2036-05 | 1307.21 | 307.21 | 1000.00 | 100000.00 |
| 141 | 2036-06 | 1304.17 | 304.17 | 1000.00 | 99000.00 |
| 142 | 2036-07 | 1301.13 | 301.13 | 1000.00 | 98000.00 |
| 143 | 2036-08 | 1298.08 | 298.08 | 1000.00 | 97000.00 |
| 144 | 2036-09 | 1295.04 | 295.04 | 1000.00 | 96000.00 |
| 145 | 2036-10 | 1292.00 | 292.00 | 1000.00 | 95000.00 |
| 146 | 2036-11 | 1288.96 | 288.96 | 1000.00 | 94000.00 |
| 147 | 2036-12 | 1285.92 | 285.92 | 1000.00 | 93000.00 |
| 148 | 2037-01 | 1282.88 | 282.88 | 1000.00 | 92000.00 |
| 149 | 2037-02 | 1279.83 | 279.83 | 1000.00 | 91000.00 |
| 150 | 2037-03 | 1276.79 | 276.79 | 1000.00 | 90000.00 |
| 151 | 2037-04 | 1273.75 | 273.75 | 1000.00 | 89000.00 |
| 152 | 2037-05 | 1270.71 | 270.71 | 1000.00 | 88000.00 |
| 153 | 2037-06 | 1267.67 | 267.67 | 1000.00 | 87000.00 |
| 154 | 2037-07 | 1264.63 | 264.63 | 1000.00 | 86000.00 |
| 155 | 2037-08 | 1261.58 | 261.58 | 1000.00 | 85000.00 |
| 156 | 2037-09 | 1258.54 | 258.54 | 1000.00 | 84000.00 |
| 157 | 2037-10 | 1255.50 | 255.50 | 1000.00 | 83000.00 |
| 158 | 2037-11 | 1252.46 | 252.46 | 1000.00 | 82000.00 |
| 159 | 2037-12 | 1249.42 | 249.42 | 1000.00 | 81000.00 |
| 160 | 2038-01 | 1246.38 | 246.37 | 1000.00 | 80000.00 |
| 161 | 2038-02 | 1243.33 | 243.33 | 1000.00 | 79000.00 |
| 162 | 2038-03 | 1240.29 | 240.29 | 1000.00 | 78000.00 |
| 163 | 2038-04 | 1237.25 | 237.25 | 1000.00 | 77000.00 |
| 164 | 2038-05 | 1234.21 | 234.21 | 1000.00 | 76000.00 |
| 165 | 2038-06 | 1231.17 | 231.17 | 1000.00 | 75000.00 |
| 166 | 2038-07 | 1228.13 | 228.12 | 1000.00 | 74000.00 |
| 167 | 2038-08 | 1225.08 | 225.08 | 1000.00 | 73000.00 |
| 168 | 2038-09 | 1222.04 | 222.04 | 1000.00 | 72000.00 |
| 169 | 2038-10 | 1219.00 | 219.00 | 1000.00 | 71000.00 |
| 170 | 2038-11 | 1215.96 | 215.96 | 1000.00 | 70000.00 |
| 171 | 2038-12 | 1212.92 | 212.92 | 1000.00 | 69000.00 |
| 172 | 2039-01 | 1209.88 | 209.88 | 1000.00 | 68000.00 |
| 173 | 2039-02 | 1206.83 | 206.83 | 1000.00 | 67000.00 |
| 174 | 2039-03 | 1203.79 | 203.79 | 1000.00 | 66000.00 |
| 175 | 2039-04 | 1200.75 | 200.75 | 1000.00 | 65000.00 |
| 176 | 2039-05 | 1197.71 | 197.71 | 1000.00 | 64000.00 |
| 177 | 2039-06 | 1194.67 | 194.67 | 1000.00 | 63000.00 |
| 178 | 2039-07 | 1191.63 | 191.63 | 1000.00 | 62000.00 |
| 179 | 2039-08 | 1188.58 | 188.58 | 1000.00 | 61000.00 |
| 180 | 2039-09 | 1185.54 | 185.54 | 1000.00 | 60000.00 |
| 181 | 2039-10 | 1182.50 | 182.50 | 1000.00 | 59000.00 |
| 182 | 2039-11 | 1179.46 | 179.46 | 1000.00 | 58000.00 |
| 183 | 2039-12 | 1176.42 | 176.42 | 1000.00 | 57000.00 |
| 184 | 2040-01 | 1173.38 | 173.38 | 1000.00 | 56000.00 |
| 185 | 2040-02 | 1170.33 | 170.33 | 1000.00 | 55000.00 |
| 186 | 2040-03 | 1167.29 | 167.29 | 1000.00 | 54000.00 |
| 187 | 2040-04 | 1164.25 | 164.25 | 1000.00 | 53000.00 |
| 188 | 2040-05 | 1161.21 | 161.21 | 1000.00 | 52000.00 |
| 189 | 2040-06 | 1158.17 | 158.17 | 1000.00 | 51000.00 |
| 190 | 2040-07 | 1155.13 | 155.13 | 1000.00 | 50000.00 |
| 191 | 2040-08 | 1152.08 | 152.08 | 1000.00 | 49000.00 |
| 192 | 2040-09 | 1149.04 | 149.04 | 1000.00 | 48000.00 |
| 193 | 2040-10 | 1146.00 | 146.00 | 1000.00 | 47000.00 |
| 194 | 2040-11 | 1142.96 | 142.96 | 1000.00 | 46000.00 |
| 195 | 2040-12 | 1139.92 | 139.92 | 1000.00 | 45000.00 |
| 196 | 2041-01 | 1136.88 | 136.88 | 1000.00 | 44000.00 |
| 197 | 2041-02 | 1133.83 | 133.83 | 1000.00 | 43000.00 |
| 198 | 2041-03 | 1130.79 | 130.79 | 1000.00 | 42000.00 |
| 199 | 2041-04 | 1127.75 | 127.75 | 1000.00 | 41000.00 |
| 200 | 2041-05 | 1124.71 | 124.71 | 1000.00 | 40000.00 |
| 201 | 2041-06 | 1121.67 | 121.67 | 1000.00 | 39000.00 |
| 202 | 2041-07 | 1118.63 | 118.62 | 1000.00 | 38000.00 |
| 203 | 2041-08 | 1115.58 | 115.58 | 1000.00 | 37000.00 |
| 204 | 2041-09 | 1112.54 | 112.54 | 1000.00 | 36000.00 |
| 205 | 2041-10 | 1109.50 | 109.50 | 1000.00 | 35000.00 |
| 206 | 2041-11 | 1106.46 | 106.46 | 1000.00 | 34000.00 |
| 207 | 2041-12 | 1103.42 | 103.42 | 1000.00 | 33000.00 |
| 208 | 2042-01 | 1100.38 | 100.38 | 1000.00 | 32000.00 |
| 209 | 2042-02 | 1097.33 | 97.33 | 1000.00 | 31000.00 |
| 210 | 2042-03 | 1094.29 | 94.29 | 1000.00 | 30000.00 |
| 211 | 2042-04 | 1091.25 | 91.25 | 1000.00 | 29000.00 |
| 212 | 2042-05 | 1088.21 | 88.21 | 1000.00 | 28000.00 |
| 213 | 2042-06 | 1085.17 | 85.17 | 1000.00 | 27000.00 |
| 214 | 2042-07 | 1082.13 | 82.13 | 1000.00 | 26000.00 |
| 215 | 2042-08 | 1079.08 | 79.08 | 1000.00 | 25000.00 |
| 216 | 2042-09 | 1076.04 | 76.04 | 1000.00 | 24000.00 |
| 217 | 2042-10 | 1073.00 | 73.00 | 1000.00 | 23000.00 |
| 218 | 2042-11 | 1069.96 | 69.96 | 1000.00 | 22000.00 |
| 219 | 2042-12 | 1066.92 | 66.92 | 1000.00 | 21000.00 |
| 220 | 2043-01 | 1063.88 | 63.87 | 1000.00 | 20000.00 |
| 221 | 2043-02 | 1060.83 | 60.83 | 1000.00 | 19000.00 |
| 222 | 2043-03 | 1057.79 | 57.79 | 1000.00 | 18000.00 |
| 223 | 2043-04 | 1054.75 | 54.75 | 1000.00 | 17000.00 |
| 224 | 2043-05 | 1051.71 | 51.71 | 1000.00 | 16000.00 |
| 225 | 2043-06 | 1048.67 | 48.67 | 1000.00 | 15000.00 |
| 226 | 2043-07 | 1045.63 | 45.63 | 1000.00 | 14000.00 |
| 227 | 2043-08 | 1042.58 | 42.58 | 1000.00 | 13000.00 |
| 228 | 2043-09 | 1039.54 | 39.54 | 1000.00 | 12000.00 |
| 229 | 2043-10 | 1036.50 | 36.50 | 1000.00 | 11000.00 |
| 230 | 2043-11 | 1033.46 | 33.46 | 1000.00 | 10000.00 |
| 231 | 2043-12 | 1030.42 | 30.42 | 1000.00 | 9000.00 |
| 232 | 2044-01 | 1027.38 | 27.38 | 1000.00 | 8000.00 |
| 233 | 2044-02 | 1024.33 | 24.33 | 1000.00 | 7000.00 |
| 234 | 2044-03 | 1021.29 | 21.29 | 1000.00 | 6000.00 |
| 235 | 2044-04 | 1018.25 | 18.25 | 1000.00 | 5000.00 |
| 236 | 2044-05 | 1015.21 | 15.21 | 1000.00 | 4000.00 |
| 237 | 2044-06 | 1012.17 | 12.17 | 1000.00 | 3000.00 |
| 238 | 2044-07 | 1009.13 | 9.13 | 1000.00 | 2000.00 |
| 239 | 2044-08 | 1006.08 | 6.08 | 1000.00 | 1000.00 |
| 240 | 2044-09 | 1003.04 | 3.04 | 1000.00 | 0.00 |