解析：
贷款63万（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：63万
还款月数：20年
每月还款：3589.33元
利息总额：23.14万
本息合计：86.14万
| 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 | 3589.33 | 1732.50 | 1856.83 | 628143.17 |
| 2 | 2024-11 | 3589.33 | 1727.39 | 1861.94 | 626281.23 |
| 3 | 2024-12 | 3589.33 | 1722.27 | 1867.06 | 624414.17 |
| 4 | 2025-01 | 3589.33 | 1717.14 | 1872.19 | 622541.98 |
| 5 | 2025-02 | 3589.33 | 1711.99 | 1877.34 | 620664.63 |
| 6 | 2025-03 | 3589.33 | 1706.83 | 1882.50 | 618782.13 |
| 7 | 2025-04 | 3589.33 | 1701.65 | 1887.68 | 616894.45 |
| 8 | 2025-05 | 3589.33 | 1696.46 | 1892.87 | 615001.57 |
| 9 | 2025-06 | 3589.33 | 1691.25 | 1898.08 | 613103.50 |
| 10 | 2025-07 | 3589.33 | 1686.03 | 1903.30 | 611200.20 |
| 11 | 2025-08 | 3589.33 | 1680.80 | 1908.53 | 609291.67 |
| 12 | 2025-09 | 3589.33 | 1675.55 | 1913.78 | 607377.89 |
| 13 | 2025-10 | 3589.33 | 1670.29 | 1919.04 | 605458.84 |
| 14 | 2025-11 | 3589.33 | 1665.01 | 1924.32 | 603534.52 |
| 15 | 2025-12 | 3589.33 | 1659.72 | 1929.61 | 601604.91 |
| 16 | 2026-01 | 3589.33 | 1654.41 | 1934.92 | 599669.99 |
| 17 | 2026-02 | 3589.33 | 1649.09 | 1940.24 | 597729.75 |
| 18 | 2026-03 | 3589.33 | 1643.76 | 1945.58 | 595784.17 |
| 19 | 2026-04 | 3589.33 | 1638.41 | 1950.93 | 593833.25 |
| 20 | 2026-05 | 3589.33 | 1633.04 | 1956.29 | 591876.96 |
| 21 | 2026-06 | 3589.33 | 1627.66 | 1961.67 | 589915.29 |
| 22 | 2026-07 | 3589.33 | 1622.27 | 1967.07 | 587948.22 |
| 23 | 2026-08 | 3589.33 | 1616.86 | 1972.47 | 585975.75 |
| 24 | 2026-09 | 3589.33 | 1611.43 | 1977.90 | 583997.85 |
| 25 | 2026-10 | 3589.33 | 1605.99 | 1983.34 | 582014.51 |
| 26 | 2026-11 | 3589.33 | 1600.54 | 1988.79 | 580025.72 |
| 27 | 2026-12 | 3589.33 | 1595.07 | 1994.26 | 578031.45 |
| 28 | 2027-01 | 3589.33 | 1589.59 | 1999.75 | 576031.71 |
| 29 | 2027-02 | 3589.33 | 1584.09 | 2005.25 | 574026.46 |
| 30 | 2027-03 | 3589.33 | 1578.57 | 2010.76 | 572015.70 |
| 31 | 2027-04 | 3589.33 | 1573.04 | 2016.29 | 569999.41 |
| 32 | 2027-05 | 3589.33 | 1567.50 | 2021.83 | 567977.58 |
| 33 | 2027-06 | 3589.33 | 1561.94 | 2027.39 | 565950.18 |
| 34 | 2027-07 | 3589.33 | 1556.36 | 2032.97 | 563917.22 |
| 35 | 2027-08 | 3589.33 | 1550.77 | 2038.56 | 561878.65 |
| 36 | 2027-09 | 3589.33 | 1545.17 | 2044.17 | 559834.49 |
| 37 | 2027-10 | 3589.33 | 1539.54 | 2049.79 | 557784.70 |
| 38 | 2027-11 | 3589.33 | 1533.91 | 2055.42 | 555729.28 |
| 39 | 2027-12 | 3589.33 | 1528.26 | 2061.08 | 553668.20 |
| 40 | 2028-01 | 3589.33 | 1522.59 | 2066.75 | 551601.45 |
| 41 | 2028-02 | 3589.33 | 1516.90 | 2072.43 | 549529.03 |
| 42 | 2028-03 | 3589.33 | 1511.20 | 2078.13 | 547450.90 |
| 43 | 2028-04 | 3589.33 | 1505.49 | 2083.84 | 545367.06 |
| 44 | 2028-05 | 3589.33 | 1499.76 | 2089.57 | 543277.48 |
| 45 | 2028-06 | 3589.33 | 1494.01 | 2095.32 | 541182.16 |
| 46 | 2028-07 | 3589.33 | 1488.25 | 2101.08 | 539081.08 |
| 47 | 2028-08 | 3589.33 | 1482.47 | 2106.86 | 536974.22 |
| 48 | 2028-09 | 3589.33 | 1476.68 | 2112.65 | 534861.57 |
| 49 | 2028-10 | 3589.33 | 1470.87 | 2118.46 | 532743.10 |
| 50 | 2028-11 | 3589.33 | 1465.04 | 2124.29 | 530618.82 |
| 51 | 2028-12 | 3589.33 | 1459.20 | 2130.13 | 528488.69 |
| 52 | 2029-01 | 3589.33 | 1453.34 | 2135.99 | 526352.70 |
| 53 | 2029-02 | 3589.33 | 1447.47 | 2141.86 | 524210.83 |
| 54 | 2029-03 | 3589.33 | 1441.58 | 2147.75 | 522063.08 |
| 55 | 2029-04 | 3589.33 | 1435.67 | 2153.66 | 519909.42 |
| 56 | 2029-05 | 3589.33 | 1429.75 | 2159.58 | 517749.84 |
| 57 | 2029-06 | 3589.33 | 1423.81 | 2165.52 | 515584.32 |
| 58 | 2029-07 | 3589.33 | 1417.86 | 2171.48 | 513412.84 |
| 59 | 2029-08 | 3589.33 | 1411.89 | 2177.45 | 511235.40 |
| 60 | 2029-09 | 3589.33 | 1405.90 | 2183.44 | 509051.96 |
| 61 | 2029-10 | 3589.33 | 1399.89 | 2189.44 | 506862.52 |
| 62 | 2029-11 | 3589.33 | 1393.87 | 2195.46 | 504667.06 |
| 63 | 2029-12 | 3589.33 | 1387.83 | 2201.50 | 502465.56 |
| 64 | 2030-01 | 3589.33 | 1381.78 | 2207.55 | 500258.01 |
| 65 | 2030-02 | 3589.33 | 1375.71 | 2213.62 | 498044.39 |
| 66 | 2030-03 | 3589.33 | 1369.62 | 2219.71 | 495824.68 |
| 67 | 2030-04 | 3589.33 | 1363.52 | 2225.81 | 493598.86 |
| 68 | 2030-05 | 3589.33 | 1357.40 | 2231.94 | 491366.93 |
| 69 | 2030-06 | 3589.33 | 1351.26 | 2238.07 | 489128.85 |
| 70 | 2030-07 | 3589.33 | 1345.10 | 2244.23 | 486884.63 |
| 71 | 2030-08 | 3589.33 | 1338.93 | 2250.40 | 484634.23 |
| 72 | 2030-09 | 3589.33 | 1332.74 | 2256.59 | 482377.64 |
| 73 | 2030-10 | 3589.33 | 1326.54 | 2262.79 | 480114.84 |
| 74 | 2030-11 | 3589.33 | 1320.32 | 2269.02 | 477845.83 |
| 75 | 2030-12 | 3589.33 | 1314.08 | 2275.26 | 475570.57 |
| 76 | 2031-01 | 3589.33 | 1307.82 | 2281.51 | 473289.06 |
| 77 | 2031-02 | 3589.33 | 1301.54 | 2287.79 | 471001.27 |
| 78 | 2031-03 | 3589.33 | 1295.25 | 2294.08 | 468707.19 |
| 79 | 2031-04 | 3589.33 | 1288.94 | 2300.39 | 466406.80 |
| 80 | 2031-05 | 3589.33 | 1282.62 | 2306.71 | 464100.09 |
| 81 | 2031-06 | 3589.33 | 1276.28 | 2313.06 | 461787.03 |
| 82 | 2031-07 | 3589.33 | 1269.91 | 2319.42 | 459467.61 |
| 83 | 2031-08 | 3589.33 | 1263.54 | 2325.80 | 457141.82 |
| 84 | 2031-09 | 3589.33 | 1257.14 | 2332.19 | 454809.62 |
| 85 | 2031-10 | 3589.33 | 1250.73 | 2338.61 | 452471.02 |
| 86 | 2031-11 | 3589.33 | 1244.30 | 2345.04 | 450125.98 |
| 87 | 2031-12 | 3589.33 | 1237.85 | 2351.49 | 447774.49 |
| 88 | 2032-01 | 3589.33 | 1231.38 | 2357.95 | 445416.54 |
| 89 | 2032-02 | 3589.33 | 1224.90 | 2364.44 | 443052.10 |
| 90 | 2032-03 | 3589.33 | 1218.39 | 2370.94 | 440681.16 |
| 91 | 2032-04 | 3589.33 | 1211.87 | 2377.46 | 438303.71 |
| 92 | 2032-05 | 3589.33 | 1205.34 | 2384.00 | 435919.71 |
| 93 | 2032-06 | 3589.33 | 1198.78 | 2390.55 | 433529.15 |
| 94 | 2032-07 | 3589.33 | 1192.21 | 2397.13 | 431132.03 |
| 95 | 2032-08 | 3589.33 | 1185.61 | 2403.72 | 428728.31 |
| 96 | 2032-09 | 3589.33 | 1179.00 | 2410.33 | 426317.98 |
| 97 | 2032-10 | 3589.33 | 1172.37 | 2416.96 | 423901.02 |
| 98 | 2032-11 | 3589.33 | 1165.73 | 2423.60 | 421477.42 |
| 99 | 2032-12 | 3589.33 | 1159.06 | 2430.27 | 419047.15 |
| 100 | 2033-01 | 3589.33 | 1152.38 | 2436.95 | 416610.19 |
| 101 | 2033-02 | 3589.33 | 1145.68 | 2443.65 | 414166.54 |
| 102 | 2033-03 | 3589.33 | 1138.96 | 2450.37 | 411716.16 |
| 103 | 2033-04 | 3589.33 | 1132.22 | 2457.11 | 409259.05 |
| 104 | 2033-05 | 3589.33 | 1125.46 | 2463.87 | 406795.18 |
| 105 | 2033-06 | 3589.33 | 1118.69 | 2470.65 | 404324.53 |
| 106 | 2033-07 | 3589.33 | 1111.89 | 2477.44 | 401847.09 |
| 107 | 2033-08 | 3589.33 | 1105.08 | 2484.25 | 399362.84 |
| 108 | 2033-09 | 3589.33 | 1098.25 | 2491.08 | 396871.76 |
| 109 | 2033-10 | 3589.33 | 1091.40 | 2497.94 | 394373.82 |
| 110 | 2033-11 | 3589.33 | 1084.53 | 2504.80 | 391869.02 |
| 111 | 2033-12 | 3589.33 | 1077.64 | 2511.69 | 389357.32 |
| 112 | 2034-01 | 3589.33 | 1070.73 | 2518.60 | 386838.72 |
| 113 | 2034-02 | 3589.33 | 1063.81 | 2525.53 | 384313.20 |
| 114 | 2034-03 | 3589.33 | 1056.86 | 2532.47 | 381780.73 |
| 115 | 2034-04 | 3589.33 | 1049.90 | 2539.44 | 379241.29 |
| 116 | 2034-05 | 3589.33 | 1042.91 | 2546.42 | 376694.87 |
| 117 | 2034-06 | 3589.33 | 1035.91 | 2553.42 | 374141.45 |
| 118 | 2034-07 | 3589.33 | 1028.89 | 2560.44 | 371581.01 |
| 119 | 2034-08 | 3589.33 | 1021.85 | 2567.48 | 369013.52 |
| 120 | 2034-09 | 3589.33 | 1014.79 | 2574.55 | 366438.98 |
| 121 | 2034-10 | 3589.33 | 1007.71 | 2581.63 | 363857.35 |
| 122 | 2034-11 | 3589.33 | 1000.61 | 2588.72 | 361268.63 |
| 123 | 2034-12 | 3589.33 | 993.49 | 2595.84 | 358672.78 |
| 124 | 2035-01 | 3589.33 | 986.35 | 2602.98 | 356069.80 |
| 125 | 2035-02 | 3589.33 | 979.19 | 2610.14 | 353459.66 |
| 126 | 2035-03 | 3589.33 | 972.01 | 2617.32 | 350842.34 |
| 127 | 2035-04 | 3589.33 | 964.82 | 2624.52 | 348217.83 |
| 128 | 2035-05 | 3589.33 | 957.60 | 2631.73 | 345586.09 |
| 129 | 2035-06 | 3589.33 | 950.36 | 2638.97 | 342947.12 |
| 130 | 2035-07 | 3589.33 | 943.10 | 2646.23 | 340300.89 |
| 131 | 2035-08 | 3589.33 | 935.83 | 2653.51 | 337647.39 |
| 132 | 2035-09 | 3589.33 | 928.53 | 2660.80 | 334986.59 |
| 133 | 2035-10 | 3589.33 | 921.21 | 2668.12 | 332318.47 |
| 134 | 2035-11 | 3589.33 | 913.88 | 2675.46 | 329643.01 |
| 135 | 2035-12 | 3589.33 | 906.52 | 2682.81 | 326960.20 |
| 136 | 2036-01 | 3589.33 | 899.14 | 2690.19 | 324270.00 |
| 137 | 2036-02 | 3589.33 | 891.74 | 2697.59 | 321572.41 |
| 138 | 2036-03 | 3589.33 | 884.32 | 2705.01 | 318867.41 |
| 139 | 2036-04 | 3589.33 | 876.89 | 2712.45 | 316154.96 |
| 140 | 2036-05 | 3589.33 | 869.43 | 2719.91 | 313435.05 |
| 141 | 2036-06 | 3589.33 | 861.95 | 2727.39 | 310707.67 |
| 142 | 2036-07 | 3589.33 | 854.45 | 2734.89 | 307972.78 |
| 143 | 2036-08 | 3589.33 | 846.93 | 2742.41 | 305230.37 |
| 144 | 2036-09 | 3589.33 | 839.38 | 2749.95 | 302480.42 |
| 145 | 2036-10 | 3589.33 | 831.82 | 2757.51 | 299722.91 |
| 146 | 2036-11 | 3589.33 | 824.24 | 2765.09 | 296957.82 |
| 147 | 2036-12 | 3589.33 | 816.63 | 2772.70 | 294185.12 |
| 148 | 2037-01 | 3589.33 | 809.01 | 2780.32 | 291404.79 |
| 149 | 2037-02 | 3589.33 | 801.36 | 2787.97 | 288616.83 |
| 150 | 2037-03 | 3589.33 | 793.70 | 2795.64 | 285821.19 |
| 151 | 2037-04 | 3589.33 | 786.01 | 2803.32 | 283017.86 |
| 152 | 2037-05 | 3589.33 | 778.30 | 2811.03 | 280206.83 |
| 153 | 2037-06 | 3589.33 | 770.57 | 2818.76 | 277388.07 |
| 154 | 2037-07 | 3589.33 | 762.82 | 2826.52 | 274561.55 |
| 155 | 2037-08 | 3589.33 | 755.04 | 2834.29 | 271727.26 |
| 156 | 2037-09 | 3589.33 | 747.25 | 2842.08 | 268885.18 |
| 157 | 2037-10 | 3589.33 | 739.43 | 2849.90 | 266035.28 |
| 158 | 2037-11 | 3589.33 | 731.60 | 2857.74 | 263177.55 |
| 159 | 2037-12 | 3589.33 | 723.74 | 2865.59 | 260311.95 |
| 160 | 2038-01 | 3589.33 | 715.86 | 2873.47 | 257438.48 |
| 161 | 2038-02 | 3589.33 | 707.96 | 2881.38 | 254557.10 |
| 162 | 2038-03 | 3589.33 | 700.03 | 2889.30 | 251667.80 |
| 163 | 2038-04 | 3589.33 | 692.09 | 2897.25 | 248770.56 |
| 164 | 2038-05 | 3589.33 | 684.12 | 2905.21 | 245865.34 |
| 165 | 2038-06 | 3589.33 | 676.13 | 2913.20 | 242952.14 |
| 166 | 2038-07 | 3589.33 | 668.12 | 2921.21 | 240030.92 |
| 167 | 2038-08 | 3589.33 | 660.09 | 2929.25 | 237101.68 |
| 168 | 2038-09 | 3589.33 | 652.03 | 2937.30 | 234164.37 |
| 169 | 2038-10 | 3589.33 | 643.95 | 2945.38 | 231218.99 |
| 170 | 2038-11 | 3589.33 | 635.85 | 2953.48 | 228265.51 |
| 171 | 2038-12 | 3589.33 | 627.73 | 2961.60 | 225303.91 |
| 172 | 2039-01 | 3589.33 | 619.59 | 2969.75 | 222334.16 |
| 173 | 2039-02 | 3589.33 | 611.42 | 2977.91 | 219356.25 |
| 174 | 2039-03 | 3589.33 | 603.23 | 2986.10 | 216370.15 |
| 175 | 2039-04 | 3589.33 | 595.02 | 2994.31 | 213375.83 |
| 176 | 2039-05 | 3589.33 | 586.78 | 3002.55 | 210373.28 |
| 177 | 2039-06 | 3589.33 | 578.53 | 3010.81 | 207362.48 |
| 178 | 2039-07 | 3589.33 | 570.25 | 3019.09 | 204343.39 |
| 179 | 2039-08 | 3589.33 | 561.94 | 3027.39 | 201316.00 |
| 180 | 2039-09 | 3589.33 | 553.62 | 3035.71 | 198280.29 |
| 181 | 2039-10 | 3589.33 | 545.27 | 3044.06 | 195236.23 |
| 182 | 2039-11 | 3589.33 | 536.90 | 3052.43 | 192183.80 |
| 183 | 2039-12 | 3589.33 | 528.51 | 3060.83 | 189122.97 |
| 184 | 2040-01 | 3589.33 | 520.09 | 3069.24 | 186053.72 |
| 185 | 2040-02 | 3589.33 | 511.65 | 3077.68 | 182976.04 |
| 186 | 2040-03 | 3589.33 | 503.18 | 3086.15 | 179889.89 |
| 187 | 2040-04 | 3589.33 | 494.70 | 3094.64 | 176795.26 |
| 188 | 2040-05 | 3589.33 | 486.19 | 3103.15 | 173692.11 |
| 189 | 2040-06 | 3589.33 | 477.65 | 3111.68 | 170580.43 |
| 190 | 2040-07 | 3589.33 | 469.10 | 3120.24 | 167460.19 |
| 191 | 2040-08 | 3589.33 | 460.52 | 3128.82 | 164331.38 |
| 192 | 2040-09 | 3589.33 | 451.91 | 3137.42 | 161193.96 |
| 193 | 2040-10 | 3589.33 | 443.28 | 3146.05 | 158047.91 |
| 194 | 2040-11 | 3589.33 | 434.63 | 3154.70 | 154893.21 |
| 195 | 2040-12 | 3589.33 | 425.96 | 3163.38 | 151729.83 |
| 196 | 2041-01 | 3589.33 | 417.26 | 3172.08 | 148557.75 |
| 197 | 2041-02 | 3589.33 | 408.53 | 3180.80 | 145376.96 |
| 198 | 2041-03 | 3589.33 | 399.79 | 3189.55 | 142187.41 |
| 199 | 2041-04 | 3589.33 | 391.02 | 3198.32 | 138989.09 |
| 200 | 2041-05 | 3589.33 | 382.22 | 3207.11 | 135781.98 |
| 201 | 2041-06 | 3589.33 | 373.40 | 3215.93 | 132566.05 |
| 202 | 2041-07 | 3589.33 | 364.56 | 3224.78 | 129341.27 |
| 203 | 2041-08 | 3589.33 | 355.69 | 3233.64 | 126107.63 |
| 204 | 2041-09 | 3589.33 | 346.80 | 3242.54 | 122865.09 |
| 205 | 2041-10 | 3589.33 | 337.88 | 3251.45 | 119613.64 |
| 206 | 2041-11 | 3589.33 | 328.94 | 3260.40 | 116353.24 |
| 207 | 2041-12 | 3589.33 | 319.97 | 3269.36 | 113083.88 |
| 208 | 2042-01 | 3589.33 | 310.98 | 3278.35 | 109805.53 |
| 209 | 2042-02 | 3589.33 | 301.97 | 3287.37 | 106518.16 |
| 210 | 2042-03 | 3589.33 | 292.92 | 3296.41 | 103221.75 |
| 211 | 2042-04 | 3589.33 | 283.86 | 3305.47 | 99916.28 |
| 212 | 2042-05 | 3589.33 | 274.77 | 3314.56 | 96601.72 |
| 213 | 2042-06 | 3589.33 | 265.65 | 3323.68 | 93278.04 |
| 214 | 2042-07 | 3589.33 | 256.51 | 3332.82 | 89945.22 |
| 215 | 2042-08 | 3589.33 | 247.35 | 3341.98 | 86603.24 |
| 216 | 2042-09 | 3589.33 | 238.16 | 3351.17 | 83252.07 |
| 217 | 2042-10 | 3589.33 | 228.94 | 3360.39 | 79891.68 |
| 218 | 2042-11 | 3589.33 | 219.70 | 3369.63 | 76522.05 |
| 219 | 2042-12 | 3589.33 | 210.44 | 3378.90 | 73143.15 |
| 220 | 2043-01 | 3589.33 | 201.14 | 3388.19 | 69754.96 |
| 221 | 2043-02 | 3589.33 | 191.83 | 3397.51 | 66357.45 |
| 222 | 2043-03 | 3589.33 | 182.48 | 3406.85 | 62950.61 |
| 223 | 2043-04 | 3589.33 | 173.11 | 3416.22 | 59534.39 |
| 224 | 2043-05 | 3589.33 | 163.72 | 3425.61 | 56108.77 |
| 225 | 2043-06 | 3589.33 | 154.30 | 3435.03 | 52673.74 |
| 226 | 2043-07 | 3589.33 | 144.85 | 3444.48 | 49229.26 |
| 227 | 2043-08 | 3589.33 | 135.38 | 3453.95 | 45775.31 |
| 228 | 2043-09 | 3589.33 | 125.88 | 3463.45 | 42311.86 |
| 229 | 2043-10 | 3589.33 | 116.36 | 3472.97 | 38838.88 |
| 230 | 2043-11 | 3589.33 | 106.81 | 3482.53 | 35356.36 |
| 231 | 2043-12 | 3589.33 | 97.23 | 3492.10 | 31864.26 |
| 232 | 2044-01 | 3589.33 | 87.63 | 3501.71 | 28362.55 |
| 233 | 2044-02 | 3589.33 | 78.00 | 3511.34 | 24851.21 |
| 234 | 2044-03 | 3589.33 | 68.34 | 3520.99 | 21330.22 |
| 235 | 2044-04 | 3589.33 | 58.66 | 3530.67 | 17799.55 |
| 236 | 2044-05 | 3589.33 | 48.95 | 3540.38 | 14259.16 |
| 237 | 2044-06 | 3589.33 | 39.21 | 3550.12 | 10709.04 |
| 238 | 2044-07 | 3589.33 | 29.45 | 3559.88 | 7149.16 |
| 239 | 2044-08 | 3589.33 | 19.66 | 3569.67 | 3579.49 |
| 240 | 2044-09 | 3589.33 | 9.84 | 3579.49 | 0.00 |
方式尓：等额本金还款方式：
贷款总额：63万
还款月数：20年
首月还款：4357.5元
每月递减：7.22元
利息总额：20.88万
本息合计：83.88万
节省利息：22673.56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 | 4357.50 | 1732.50 | 2625.00 | 627375.00 |
| 2 | 2024-11 | 4350.28 | 1725.28 | 2625.00 | 624750.00 |
| 3 | 2024-12 | 4343.06 | 1718.06 | 2625.00 | 622125.00 |
| 4 | 2025-01 | 4335.84 | 1710.84 | 2625.00 | 619500.00 |
| 5 | 2025-02 | 4328.63 | 1703.63 | 2625.00 | 616875.00 |
| 6 | 2025-03 | 4321.41 | 1696.41 | 2625.00 | 614250.00 |
| 7 | 2025-04 | 4314.19 | 1689.19 | 2625.00 | 611625.00 |
| 8 | 2025-05 | 4306.97 | 1681.97 | 2625.00 | 609000.00 |
| 9 | 2025-06 | 4299.75 | 1674.75 | 2625.00 | 606375.00 |
| 10 | 2025-07 | 4292.53 | 1667.53 | 2625.00 | 603750.00 |
| 11 | 2025-08 | 4285.31 | 1660.31 | 2625.00 | 601125.00 |
| 12 | 2025-09 | 4278.09 | 1653.09 | 2625.00 | 598500.00 |
| 13 | 2025-10 | 4270.88 | 1645.88 | 2625.00 | 595875.00 |
| 14 | 2025-11 | 4263.66 | 1638.66 | 2625.00 | 593250.00 |
| 15 | 2025-12 | 4256.44 | 1631.44 | 2625.00 | 590625.00 |
| 16 | 2026-01 | 4249.22 | 1624.22 | 2625.00 | 588000.00 |
| 17 | 2026-02 | 4242.00 | 1617.00 | 2625.00 | 585375.00 |
| 18 | 2026-03 | 4234.78 | 1609.78 | 2625.00 | 582750.00 |
| 19 | 2026-04 | 4227.56 | 1602.56 | 2625.00 | 580125.00 |
| 20 | 2026-05 | 4220.34 | 1595.34 | 2625.00 | 577500.00 |
| 21 | 2026-06 | 4213.13 | 1588.13 | 2625.00 | 574875.00 |
| 22 | 2026-07 | 4205.91 | 1580.91 | 2625.00 | 572250.00 |
| 23 | 2026-08 | 4198.69 | 1573.69 | 2625.00 | 569625.00 |
| 24 | 2026-09 | 4191.47 | 1566.47 | 2625.00 | 567000.00 |
| 25 | 2026-10 | 4184.25 | 1559.25 | 2625.00 | 564375.00 |
| 26 | 2026-11 | 4177.03 | 1552.03 | 2625.00 | 561750.00 |
| 27 | 2026-12 | 4169.81 | 1544.81 | 2625.00 | 559125.00 |
| 28 | 2027-01 | 4162.59 | 1537.59 | 2625.00 | 556500.00 |
| 29 | 2027-02 | 4155.38 | 1530.38 | 2625.00 | 553875.00 |
| 30 | 2027-03 | 4148.16 | 1523.16 | 2625.00 | 551250.00 |
| 31 | 2027-04 | 4140.94 | 1515.94 | 2625.00 | 548625.00 |
| 32 | 2027-05 | 4133.72 | 1508.72 | 2625.00 | 546000.00 |
| 33 | 2027-06 | 4126.50 | 1501.50 | 2625.00 | 543375.00 |
| 34 | 2027-07 | 4119.28 | 1494.28 | 2625.00 | 540750.00 |
| 35 | 2027-08 | 4112.06 | 1487.06 | 2625.00 | 538125.00 |
| 36 | 2027-09 | 4104.84 | 1479.84 | 2625.00 | 535500.00 |
| 37 | 2027-10 | 4097.63 | 1472.63 | 2625.00 | 532875.00 |
| 38 | 2027-11 | 4090.41 | 1465.41 | 2625.00 | 530250.00 |
| 39 | 2027-12 | 4083.19 | 1458.19 | 2625.00 | 527625.00 |
| 40 | 2028-01 | 4075.97 | 1450.97 | 2625.00 | 525000.00 |
| 41 | 2028-02 | 4068.75 | 1443.75 | 2625.00 | 522375.00 |
| 42 | 2028-03 | 4061.53 | 1436.53 | 2625.00 | 519750.00 |
| 43 | 2028-04 | 4054.31 | 1429.31 | 2625.00 | 517125.00 |
| 44 | 2028-05 | 4047.09 | 1422.09 | 2625.00 | 514500.00 |
| 45 | 2028-06 | 4039.88 | 1414.88 | 2625.00 | 511875.00 |
| 46 | 2028-07 | 4032.66 | 1407.66 | 2625.00 | 509250.00 |
| 47 | 2028-08 | 4025.44 | 1400.44 | 2625.00 | 506625.00 |
| 48 | 2028-09 | 4018.22 | 1393.22 | 2625.00 | 504000.00 |
| 49 | 2028-10 | 4011.00 | 1386.00 | 2625.00 | 501375.00 |
| 50 | 2028-11 | 4003.78 | 1378.78 | 2625.00 | 498750.00 |
| 51 | 2028-12 | 3996.56 | 1371.56 | 2625.00 | 496125.00 |
| 52 | 2029-01 | 3989.34 | 1364.34 | 2625.00 | 493500.00 |
| 53 | 2029-02 | 3982.13 | 1357.13 | 2625.00 | 490875.00 |
| 54 | 2029-03 | 3974.91 | 1349.91 | 2625.00 | 488250.00 |
| 55 | 2029-04 | 3967.69 | 1342.69 | 2625.00 | 485625.00 |
| 56 | 2029-05 | 3960.47 | 1335.47 | 2625.00 | 483000.00 |
| 57 | 2029-06 | 3953.25 | 1328.25 | 2625.00 | 480375.00 |
| 58 | 2029-07 | 3946.03 | 1321.03 | 2625.00 | 477750.00 |
| 59 | 2029-08 | 3938.81 | 1313.81 | 2625.00 | 475125.00 |
| 60 | 2029-09 | 3931.59 | 1306.59 | 2625.00 | 472500.00 |
| 61 | 2029-10 | 3924.38 | 1299.38 | 2625.00 | 469875.00 |
| 62 | 2029-11 | 3917.16 | 1292.16 | 2625.00 | 467250.00 |
| 63 | 2029-12 | 3909.94 | 1284.94 | 2625.00 | 464625.00 |
| 64 | 2030-01 | 3902.72 | 1277.72 | 2625.00 | 462000.00 |
| 65 | 2030-02 | 3895.50 | 1270.50 | 2625.00 | 459375.00 |
| 66 | 2030-03 | 3888.28 | 1263.28 | 2625.00 | 456750.00 |
| 67 | 2030-04 | 3881.06 | 1256.06 | 2625.00 | 454125.00 |
| 68 | 2030-05 | 3873.84 | 1248.84 | 2625.00 | 451500.00 |
| 69 | 2030-06 | 3866.63 | 1241.63 | 2625.00 | 448875.00 |
| 70 | 2030-07 | 3859.41 | 1234.41 | 2625.00 | 446250.00 |
| 71 | 2030-08 | 3852.19 | 1227.19 | 2625.00 | 443625.00 |
| 72 | 2030-09 | 3844.97 | 1219.97 | 2625.00 | 441000.00 |
| 73 | 2030-10 | 3837.75 | 1212.75 | 2625.00 | 438375.00 |
| 74 | 2030-11 | 3830.53 | 1205.53 | 2625.00 | 435750.00 |
| 75 | 2030-12 | 3823.31 | 1198.31 | 2625.00 | 433125.00 |
| 76 | 2031-01 | 3816.09 | 1191.09 | 2625.00 | 430500.00 |
| 77 | 2031-02 | 3808.88 | 1183.88 | 2625.00 | 427875.00 |
| 78 | 2031-03 | 3801.66 | 1176.66 | 2625.00 | 425250.00 |
| 79 | 2031-04 | 3794.44 | 1169.44 | 2625.00 | 422625.00 |
| 80 | 2031-05 | 3787.22 | 1162.22 | 2625.00 | 420000.00 |
| 81 | 2031-06 | 3780.00 | 1155.00 | 2625.00 | 417375.00 |
| 82 | 2031-07 | 3772.78 | 1147.78 | 2625.00 | 414750.00 |
| 83 | 2031-08 | 3765.56 | 1140.56 | 2625.00 | 412125.00 |
| 84 | 2031-09 | 3758.34 | 1133.34 | 2625.00 | 409500.00 |
| 85 | 2031-10 | 3751.13 | 1126.13 | 2625.00 | 406875.00 |
| 86 | 2031-11 | 3743.91 | 1118.91 | 2625.00 | 404250.00 |
| 87 | 2031-12 | 3736.69 | 1111.69 | 2625.00 | 401625.00 |
| 88 | 2032-01 | 3729.47 | 1104.47 | 2625.00 | 399000.00 |
| 89 | 2032-02 | 3722.25 | 1097.25 | 2625.00 | 396375.00 |
| 90 | 2032-03 | 3715.03 | 1090.03 | 2625.00 | 393750.00 |
| 91 | 2032-04 | 3707.81 | 1082.81 | 2625.00 | 391125.00 |
| 92 | 2032-05 | 3700.59 | 1075.59 | 2625.00 | 388500.00 |
| 93 | 2032-06 | 3693.38 | 1068.38 | 2625.00 | 385875.00 |
| 94 | 2032-07 | 3686.16 | 1061.16 | 2625.00 | 383250.00 |
| 95 | 2032-08 | 3678.94 | 1053.94 | 2625.00 | 380625.00 |
| 96 | 2032-09 | 3671.72 | 1046.72 | 2625.00 | 378000.00 |
| 97 | 2032-10 | 3664.50 | 1039.50 | 2625.00 | 375375.00 |
| 98 | 2032-11 | 3657.28 | 1032.28 | 2625.00 | 372750.00 |
| 99 | 2032-12 | 3650.06 | 1025.06 | 2625.00 | 370125.00 |
| 100 | 2033-01 | 3642.84 | 1017.84 | 2625.00 | 367500.00 |
| 101 | 2033-02 | 3635.63 | 1010.63 | 2625.00 | 364875.00 |
| 102 | 2033-03 | 3628.41 | 1003.41 | 2625.00 | 362250.00 |
| 103 | 2033-04 | 3621.19 | 996.19 | 2625.00 | 359625.00 |
| 104 | 2033-05 | 3613.97 | 988.97 | 2625.00 | 357000.00 |
| 105 | 2033-06 | 3606.75 | 981.75 | 2625.00 | 354375.00 |
| 106 | 2033-07 | 3599.53 | 974.53 | 2625.00 | 351750.00 |
| 107 | 2033-08 | 3592.31 | 967.31 | 2625.00 | 349125.00 |
| 108 | 2033-09 | 3585.09 | 960.09 | 2625.00 | 346500.00 |
| 109 | 2033-10 | 3577.88 | 952.88 | 2625.00 | 343875.00 |
| 110 | 2033-11 | 3570.66 | 945.66 | 2625.00 | 341250.00 |
| 111 | 2033-12 | 3563.44 | 938.44 | 2625.00 | 338625.00 |
| 112 | 2034-01 | 3556.22 | 931.22 | 2625.00 | 336000.00 |
| 113 | 2034-02 | 3549.00 | 924.00 | 2625.00 | 333375.00 |
| 114 | 2034-03 | 3541.78 | 916.78 | 2625.00 | 330750.00 |
| 115 | 2034-04 | 3534.56 | 909.56 | 2625.00 | 328125.00 |
| 116 | 2034-05 | 3527.34 | 902.34 | 2625.00 | 325500.00 |
| 117 | 2034-06 | 3520.13 | 895.13 | 2625.00 | 322875.00 |
| 118 | 2034-07 | 3512.91 | 887.91 | 2625.00 | 320250.00 |
| 119 | 2034-08 | 3505.69 | 880.69 | 2625.00 | 317625.00 |
| 120 | 2034-09 | 3498.47 | 873.47 | 2625.00 | 315000.00 |
| 121 | 2034-10 | 3491.25 | 866.25 | 2625.00 | 312375.00 |
| 122 | 2034-11 | 3484.03 | 859.03 | 2625.00 | 309750.00 |
| 123 | 2034-12 | 3476.81 | 851.81 | 2625.00 | 307125.00 |
| 124 | 2035-01 | 3469.59 | 844.59 | 2625.00 | 304500.00 |
| 125 | 2035-02 | 3462.38 | 837.38 | 2625.00 | 301875.00 |
| 126 | 2035-03 | 3455.16 | 830.16 | 2625.00 | 299250.00 |
| 127 | 2035-04 | 3447.94 | 822.94 | 2625.00 | 296625.00 |
| 128 | 2035-05 | 3440.72 | 815.72 | 2625.00 | 294000.00 |
| 129 | 2035-06 | 3433.50 | 808.50 | 2625.00 | 291375.00 |
| 130 | 2035-07 | 3426.28 | 801.28 | 2625.00 | 288750.00 |
| 131 | 2035-08 | 3419.06 | 794.06 | 2625.00 | 286125.00 |
| 132 | 2035-09 | 3411.84 | 786.84 | 2625.00 | 283500.00 |
| 133 | 2035-10 | 3404.63 | 779.63 | 2625.00 | 280875.00 |
| 134 | 2035-11 | 3397.41 | 772.41 | 2625.00 | 278250.00 |
| 135 | 2035-12 | 3390.19 | 765.19 | 2625.00 | 275625.00 |
| 136 | 2036-01 | 3382.97 | 757.97 | 2625.00 | 273000.00 |
| 137 | 2036-02 | 3375.75 | 750.75 | 2625.00 | 270375.00 |
| 138 | 2036-03 | 3368.53 | 743.53 | 2625.00 | 267750.00 |
| 139 | 2036-04 | 3361.31 | 736.31 | 2625.00 | 265125.00 |
| 140 | 2036-05 | 3354.09 | 729.09 | 2625.00 | 262500.00 |
| 141 | 2036-06 | 3346.88 | 721.88 | 2625.00 | 259875.00 |
| 142 | 2036-07 | 3339.66 | 714.66 | 2625.00 | 257250.00 |
| 143 | 2036-08 | 3332.44 | 707.44 | 2625.00 | 254625.00 |
| 144 | 2036-09 | 3325.22 | 700.22 | 2625.00 | 252000.00 |
| 145 | 2036-10 | 3318.00 | 693.00 | 2625.00 | 249375.00 |
| 146 | 2036-11 | 3310.78 | 685.78 | 2625.00 | 246750.00 |
| 147 | 2036-12 | 3303.56 | 678.56 | 2625.00 | 244125.00 |
| 148 | 2037-01 | 3296.34 | 671.34 | 2625.00 | 241500.00 |
| 149 | 2037-02 | 3289.13 | 664.13 | 2625.00 | 238875.00 |
| 150 | 2037-03 | 3281.91 | 656.91 | 2625.00 | 236250.00 |
| 151 | 2037-04 | 3274.69 | 649.69 | 2625.00 | 233625.00 |
| 152 | 2037-05 | 3267.47 | 642.47 | 2625.00 | 231000.00 |
| 153 | 2037-06 | 3260.25 | 635.25 | 2625.00 | 228375.00 |
| 154 | 2037-07 | 3253.03 | 628.03 | 2625.00 | 225750.00 |
| 155 | 2037-08 | 3245.81 | 620.81 | 2625.00 | 223125.00 |
| 156 | 2037-09 | 3238.59 | 613.59 | 2625.00 | 220500.00 |
| 157 | 2037-10 | 3231.38 | 606.38 | 2625.00 | 217875.00 |
| 158 | 2037-11 | 3224.16 | 599.16 | 2625.00 | 215250.00 |
| 159 | 2037-12 | 3216.94 | 591.94 | 2625.00 | 212625.00 |
| 160 | 2038-01 | 3209.72 | 584.72 | 2625.00 | 210000.00 |
| 161 | 2038-02 | 3202.50 | 577.50 | 2625.00 | 207375.00 |
| 162 | 2038-03 | 3195.28 | 570.28 | 2625.00 | 204750.00 |
| 163 | 2038-04 | 3188.06 | 563.06 | 2625.00 | 202125.00 |
| 164 | 2038-05 | 3180.84 | 555.84 | 2625.00 | 199500.00 |
| 165 | 2038-06 | 3173.63 | 548.63 | 2625.00 | 196875.00 |
| 166 | 2038-07 | 3166.41 | 541.41 | 2625.00 | 194250.00 |
| 167 | 2038-08 | 3159.19 | 534.19 | 2625.00 | 191625.00 |
| 168 | 2038-09 | 3151.97 | 526.97 | 2625.00 | 189000.00 |
| 169 | 2038-10 | 3144.75 | 519.75 | 2625.00 | 186375.00 |
| 170 | 2038-11 | 3137.53 | 512.53 | 2625.00 | 183750.00 |
| 171 | 2038-12 | 3130.31 | 505.31 | 2625.00 | 181125.00 |
| 172 | 2039-01 | 3123.09 | 498.09 | 2625.00 | 178500.00 |
| 173 | 2039-02 | 3115.88 | 490.88 | 2625.00 | 175875.00 |
| 174 | 2039-03 | 3108.66 | 483.66 | 2625.00 | 173250.00 |
| 175 | 2039-04 | 3101.44 | 476.44 | 2625.00 | 170625.00 |
| 176 | 2039-05 | 3094.22 | 469.22 | 2625.00 | 168000.00 |
| 177 | 2039-06 | 3087.00 | 462.00 | 2625.00 | 165375.00 |
| 178 | 2039-07 | 3079.78 | 454.78 | 2625.00 | 162750.00 |
| 179 | 2039-08 | 3072.56 | 447.56 | 2625.00 | 160125.00 |
| 180 | 2039-09 | 3065.34 | 440.34 | 2625.00 | 157500.00 |
| 181 | 2039-10 | 3058.13 | 433.13 | 2625.00 | 154875.00 |
| 182 | 2039-11 | 3050.91 | 425.91 | 2625.00 | 152250.00 |
| 183 | 2039-12 | 3043.69 | 418.69 | 2625.00 | 149625.00 |
| 184 | 2040-01 | 3036.47 | 411.47 | 2625.00 | 147000.00 |
| 185 | 2040-02 | 3029.25 | 404.25 | 2625.00 | 144375.00 |
| 186 | 2040-03 | 3022.03 | 397.03 | 2625.00 | 141750.00 |
| 187 | 2040-04 | 3014.81 | 389.81 | 2625.00 | 139125.00 |
| 188 | 2040-05 | 3007.59 | 382.59 | 2625.00 | 136500.00 |
| 189 | 2040-06 | 3000.38 | 375.38 | 2625.00 | 133875.00 |
| 190 | 2040-07 | 2993.16 | 368.16 | 2625.00 | 131250.00 |
| 191 | 2040-08 | 2985.94 | 360.94 | 2625.00 | 128625.00 |
| 192 | 2040-09 | 2978.72 | 353.72 | 2625.00 | 126000.00 |
| 193 | 2040-10 | 2971.50 | 346.50 | 2625.00 | 123375.00 |
| 194 | 2040-11 | 2964.28 | 339.28 | 2625.00 | 120750.00 |
| 195 | 2040-12 | 2957.06 | 332.06 | 2625.00 | 118125.00 |
| 196 | 2041-01 | 2949.84 | 324.84 | 2625.00 | 115500.00 |
| 197 | 2041-02 | 2942.63 | 317.63 | 2625.00 | 112875.00 |
| 198 | 2041-03 | 2935.41 | 310.41 | 2625.00 | 110250.00 |
| 199 | 2041-04 | 2928.19 | 303.19 | 2625.00 | 107625.00 |
| 200 | 2041-05 | 2920.97 | 295.97 | 2625.00 | 105000.00 |
| 201 | 2041-06 | 2913.75 | 288.75 | 2625.00 | 102375.00 |
| 202 | 2041-07 | 2906.53 | 281.53 | 2625.00 | 99750.00 |
| 203 | 2041-08 | 2899.31 | 274.31 | 2625.00 | 97125.00 |
| 204 | 2041-09 | 2892.09 | 267.09 | 2625.00 | 94500.00 |
| 205 | 2041-10 | 2884.88 | 259.88 | 2625.00 | 91875.00 |
| 206 | 2041-11 | 2877.66 | 252.66 | 2625.00 | 89250.00 |
| 207 | 2041-12 | 2870.44 | 245.44 | 2625.00 | 86625.00 |
| 208 | 2042-01 | 2863.22 | 238.22 | 2625.00 | 84000.00 |
| 209 | 2042-02 | 2856.00 | 231.00 | 2625.00 | 81375.00 |
| 210 | 2042-03 | 2848.78 | 223.78 | 2625.00 | 78750.00 |
| 211 | 2042-04 | 2841.56 | 216.56 | 2625.00 | 76125.00 |
| 212 | 2042-05 | 2834.34 | 209.34 | 2625.00 | 73500.00 |
| 213 | 2042-06 | 2827.13 | 202.13 | 2625.00 | 70875.00 |
| 214 | 2042-07 | 2819.91 | 194.91 | 2625.00 | 68250.00 |
| 215 | 2042-08 | 2812.69 | 187.69 | 2625.00 | 65625.00 |
| 216 | 2042-09 | 2805.47 | 180.47 | 2625.00 | 63000.00 |
| 217 | 2042-10 | 2798.25 | 173.25 | 2625.00 | 60375.00 |
| 218 | 2042-11 | 2791.03 | 166.03 | 2625.00 | 57750.00 |
| 219 | 2042-12 | 2783.81 | 158.81 | 2625.00 | 55125.00 |
| 220 | 2043-01 | 2776.59 | 151.59 | 2625.00 | 52500.00 |
| 221 | 2043-02 | 2769.38 | 144.38 | 2625.00 | 49875.00 |
| 222 | 2043-03 | 2762.16 | 137.16 | 2625.00 | 47250.00 |
| 223 | 2043-04 | 2754.94 | 129.94 | 2625.00 | 44625.00 |
| 224 | 2043-05 | 2747.72 | 122.72 | 2625.00 | 42000.00 |
| 225 | 2043-06 | 2740.50 | 115.50 | 2625.00 | 39375.00 |
| 226 | 2043-07 | 2733.28 | 108.28 | 2625.00 | 36750.00 |
| 227 | 2043-08 | 2726.06 | 101.06 | 2625.00 | 34125.00 |
| 228 | 2043-09 | 2718.84 | 93.84 | 2625.00 | 31500.00 |
| 229 | 2043-10 | 2711.63 | 86.63 | 2625.00 | 28875.00 |
| 230 | 2043-11 | 2704.41 | 79.41 | 2625.00 | 26250.00 |
| 231 | 2043-12 | 2697.19 | 72.19 | 2625.00 | 23625.00 |
| 232 | 2044-01 | 2689.97 | 64.97 | 2625.00 | 21000.00 |
| 233 | 2044-02 | 2682.75 | 57.75 | 2625.00 | 18375.00 |
| 234 | 2044-03 | 2675.53 | 50.53 | 2625.00 | 15750.00 |
| 235 | 2044-04 | 2668.31 | 43.31 | 2625.00 | 13125.00 |
| 236 | 2044-05 | 2661.09 | 36.09 | 2625.00 | 10500.00 |
| 237 | 2044-06 | 2653.88 | 28.88 | 2625.00 | 7875.00 |
| 238 | 2044-07 | 2646.66 | 21.66 | 2625.00 | 5250.00 |
| 239 | 2044-08 | 2639.44 | 14.44 | 2625.00 | 2625.00 |
| 240 | 2044-09 | 2632.22 | 7.22 | 2625.00 | 0.00 |