解析：
贷款55.34万（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：55.34万
还款月数：20年
每月还款：3069.04元
利息总额：18.32万
本息合计：73.66万
| 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 | 3069.04 | 1383.45 | 1685.59 | 551696.41 |
| 2 | 2024-11 | 3069.04 | 1379.24 | 1689.80 | 550006.61 |
| 3 | 2024-12 | 3069.04 | 1375.02 | 1694.03 | 548312.58 |
| 4 | 2025-01 | 3069.04 | 1370.78 | 1698.26 | 546614.32 |
| 5 | 2025-02 | 3069.04 | 1366.54 | 1702.51 | 544911.81 |
| 6 | 2025-03 | 3069.04 | 1362.28 | 1706.76 | 543205.05 |
| 7 | 2025-04 | 3069.04 | 1358.01 | 1711.03 | 541494.02 |
| 8 | 2025-05 | 3069.04 | 1353.74 | 1715.31 | 539778.71 |
| 9 | 2025-06 | 3069.04 | 1349.45 | 1719.60 | 538059.11 |
| 10 | 2025-07 | 3069.04 | 1345.15 | 1723.90 | 536335.22 |
| 11 | 2025-08 | 3069.04 | 1340.84 | 1728.21 | 534607.01 |
| 12 | 2025-09 | 3069.04 | 1336.52 | 1732.53 | 532874.49 |
| 13 | 2025-10 | 3069.04 | 1332.19 | 1736.86 | 531137.63 |
| 14 | 2025-11 | 3069.04 | 1327.84 | 1741.20 | 529396.43 |
| 15 | 2025-12 | 3069.04 | 1323.49 | 1745.55 | 527650.88 |
| 16 | 2026-01 | 3069.04 | 1319.13 | 1749.92 | 525900.96 |
| 17 | 2026-02 | 3069.04 | 1314.75 | 1754.29 | 524146.67 |
| 18 | 2026-03 | 3069.04 | 1310.37 | 1758.68 | 522388.00 |
| 19 | 2026-04 | 3069.04 | 1305.97 | 1763.07 | 520624.92 |
| 20 | 2026-05 | 3069.04 | 1301.56 | 1767.48 | 518857.44 |
| 21 | 2026-06 | 3069.04 | 1297.14 | 1771.90 | 517085.54 |
| 22 | 2026-07 | 3069.04 | 1292.71 | 1776.33 | 515309.21 |
| 23 | 2026-08 | 3069.04 | 1288.27 | 1780.77 | 513528.44 |
| 24 | 2026-09 | 3069.04 | 1283.82 | 1785.22 | 511743.22 |
| 25 | 2026-10 | 3069.04 | 1279.36 | 1789.69 | 509953.53 |
| 26 | 2026-11 | 3069.04 | 1274.88 | 1794.16 | 508159.38 |
| 27 | 2026-12 | 3069.04 | 1270.40 | 1798.64 | 506360.73 |
| 28 | 2027-01 | 3069.04 | 1265.90 | 1803.14 | 504557.59 |
| 29 | 2027-02 | 3069.04 | 1261.39 | 1807.65 | 502749.94 |
| 30 | 2027-03 | 3069.04 | 1256.87 | 1812.17 | 500937.77 |
| 31 | 2027-04 | 3069.04 | 1252.34 | 1816.70 | 499121.07 |
| 32 | 2027-05 | 3069.04 | 1247.80 | 1821.24 | 497299.83 |
| 33 | 2027-06 | 3069.04 | 1243.25 | 1825.79 | 495474.04 |
| 34 | 2027-07 | 3069.04 | 1238.69 | 1830.36 | 493643.68 |
| 35 | 2027-08 | 3069.04 | 1234.11 | 1834.93 | 491808.75 |
| 36 | 2027-09 | 3069.04 | 1229.52 | 1839.52 | 489969.22 |
| 37 | 2027-10 | 3069.04 | 1224.92 | 1844.12 | 488125.10 |
| 38 | 2027-11 | 3069.04 | 1220.31 | 1848.73 | 486276.37 |
| 39 | 2027-12 | 3069.04 | 1215.69 | 1853.35 | 484423.02 |
| 40 | 2028-01 | 3069.04 | 1211.06 | 1857.99 | 482565.04 |
| 41 | 2028-02 | 3069.04 | 1206.41 | 1862.63 | 480702.40 |
| 42 | 2028-03 | 3069.04 | 1201.76 | 1867.29 | 478835.12 |
| 43 | 2028-04 | 3069.04 | 1197.09 | 1871.96 | 476963.16 |
| 44 | 2028-05 | 3069.04 | 1192.41 | 1876.64 | 475086.53 |
| 45 | 2028-06 | 3069.04 | 1187.72 | 1881.33 | 473205.20 |
| 46 | 2028-07 | 3069.04 | 1183.01 | 1886.03 | 471319.17 |
| 47 | 2028-08 | 3069.04 | 1178.30 | 1890.75 | 469428.42 |
| 48 | 2028-09 | 3069.04 | 1173.57 | 1895.47 | 467532.95 |
| 49 | 2028-10 | 3069.04 | 1168.83 | 1900.21 | 465632.74 |
| 50 | 2028-11 | 3069.04 | 1164.08 | 1904.96 | 463727.78 |
| 51 | 2028-12 | 3069.04 | 1159.32 | 1909.72 | 461818.06 |
| 52 | 2029-01 | 3069.04 | 1154.55 | 1914.50 | 459903.56 |
| 53 | 2029-02 | 3069.04 | 1149.76 | 1919.28 | 457984.27 |
| 54 | 2029-03 | 3069.04 | 1144.96 | 1924.08 | 456060.19 |
| 55 | 2029-04 | 3069.04 | 1140.15 | 1928.89 | 454131.30 |
| 56 | 2029-05 | 3069.04 | 1135.33 | 1933.72 | 452197.58 |
| 57 | 2029-06 | 3069.04 | 1130.49 | 1938.55 | 450259.03 |
| 58 | 2029-07 | 3069.04 | 1125.65 | 1943.40 | 448315.64 |
| 59 | 2029-08 | 3069.04 | 1120.79 | 1948.25 | 446367.38 |
| 60 | 2029-09 | 3069.04 | 1115.92 | 1953.12 | 444414.26 |
| 61 | 2029-10 | 3069.04 | 1111.04 | 1958.01 | 442456.25 |
| 62 | 2029-11 | 3069.04 | 1106.14 | 1962.90 | 440493.35 |
| 63 | 2029-12 | 3069.04 | 1101.23 | 1967.81 | 438525.54 |
| 64 | 2030-01 | 3069.04 | 1096.31 | 1972.73 | 436552.81 |
| 65 | 2030-02 | 3069.04 | 1091.38 | 1977.66 | 434575.15 |
| 66 | 2030-03 | 3069.04 | 1086.44 | 1982.61 | 432592.54 |
| 67 | 2030-04 | 3069.04 | 1081.48 | 1987.56 | 430604.98 |
| 68 | 2030-05 | 3069.04 | 1076.51 | 1992.53 | 428612.45 |
| 69 | 2030-06 | 3069.04 | 1071.53 | 1997.51 | 426614.94 |
| 70 | 2030-07 | 3069.04 | 1066.54 | 2002.51 | 424612.43 |
| 71 | 2030-08 | 3069.04 | 1061.53 | 2007.51 | 422604.92 |
| 72 | 2030-09 | 3069.04 | 1056.51 | 2012.53 | 420592.39 |
| 73 | 2030-10 | 3069.04 | 1051.48 | 2017.56 | 418574.83 |
| 74 | 2030-11 | 3069.04 | 1046.44 | 2022.61 | 416552.22 |
| 75 | 2030-12 | 3069.04 | 1041.38 | 2027.66 | 414524.56 |
| 76 | 2031-01 | 3069.04 | 1036.31 | 2032.73 | 412491.83 |
| 77 | 2031-02 | 3069.04 | 1031.23 | 2037.81 | 410454.01 |
| 78 | 2031-03 | 3069.04 | 1026.14 | 2042.91 | 408411.10 |
| 79 | 2031-04 | 3069.04 | 1021.03 | 2048.02 | 406363.09 |
| 80 | 2031-05 | 3069.04 | 1015.91 | 2053.14 | 404309.95 |
| 81 | 2031-06 | 3069.04 | 1010.77 | 2058.27 | 402251.68 |
| 82 | 2031-07 | 3069.04 | 1005.63 | 2063.41 | 400188.27 |
| 83 | 2031-08 | 3069.04 | 1000.47 | 2068.57 | 398119.70 |
| 84 | 2031-09 | 3069.04 | 995.30 | 2073.74 | 396045.95 |
| 85 | 2031-10 | 3069.04 | 990.11 | 2078.93 | 393967.02 |
| 86 | 2031-11 | 3069.04 | 984.92 | 2084.13 | 391882.90 |
| 87 | 2031-12 | 3069.04 | 979.71 | 2089.34 | 389793.56 |
| 88 | 2032-01 | 3069.04 | 974.48 | 2094.56 | 387699.00 |
| 89 | 2032-02 | 3069.04 | 969.25 | 2099.80 | 385599.21 |
| 90 | 2032-03 | 3069.04 | 964.00 | 2105.05 | 383494.16 |
| 91 | 2032-04 | 3069.04 | 958.74 | 2110.31 | 381383.85 |
| 92 | 2032-05 | 3069.04 | 953.46 | 2115.58 | 379268.27 |
| 93 | 2032-06 | 3069.04 | 948.17 | 2120.87 | 377147.40 |
| 94 | 2032-07 | 3069.04 | 942.87 | 2126.17 | 375021.22 |
| 95 | 2032-08 | 3069.04 | 937.55 | 2131.49 | 372889.73 |
| 96 | 2032-09 | 3069.04 | 932.22 | 2136.82 | 370752.91 |
| 97 | 2032-10 | 3069.04 | 926.88 | 2142.16 | 368610.75 |
| 98 | 2032-11 | 3069.04 | 921.53 | 2147.52 | 366463.24 |
| 99 | 2032-12 | 3069.04 | 916.16 | 2152.89 | 364310.35 |
| 100 | 2033-01 | 3069.04 | 910.78 | 2158.27 | 362152.08 |
| 101 | 2033-02 | 3069.04 | 905.38 | 2163.66 | 359988.42 |
| 102 | 2033-03 | 3069.04 | 899.97 | 2169.07 | 357819.35 |
| 103 | 2033-04 | 3069.04 | 894.55 | 2174.49 | 355644.85 |
| 104 | 2033-05 | 3069.04 | 889.11 | 2179.93 | 353464.92 |
| 105 | 2033-06 | 3069.04 | 883.66 | 2185.38 | 351279.54 |
| 106 | 2033-07 | 3069.04 | 878.20 | 2190.84 | 349088.70 |
| 107 | 2033-08 | 3069.04 | 872.72 | 2196.32 | 346892.38 |
| 108 | 2033-09 | 3069.04 | 867.23 | 2201.81 | 344690.56 |
| 109 | 2033-10 | 3069.04 | 861.73 | 2207.32 | 342483.25 |
| 110 | 2033-11 | 3069.04 | 856.21 | 2212.84 | 340270.41 |
| 111 | 2033-12 | 3069.04 | 850.68 | 2218.37 | 338052.04 |
| 112 | 2034-01 | 3069.04 | 845.13 | 2223.91 | 335828.13 |
| 113 | 2034-02 | 3069.04 | 839.57 | 2229.47 | 333598.66 |
| 114 | 2034-03 | 3069.04 | 834.00 | 2235.05 | 331363.61 |
| 115 | 2034-04 | 3069.04 | 828.41 | 2240.63 | 329122.98 |
| 116 | 2034-05 | 3069.04 | 822.81 | 2246.24 | 326876.74 |
| 117 | 2034-06 | 3069.04 | 817.19 | 2251.85 | 324624.89 |
| 118 | 2034-07 | 3069.04 | 811.56 | 2257.48 | 322367.41 |
| 119 | 2034-08 | 3069.04 | 805.92 | 2263.12 | 320104.28 |
| 120 | 2034-09 | 3069.04 | 800.26 | 2268.78 | 317835.50 |
| 121 | 2034-10 | 3069.04 | 794.59 | 2274.45 | 315561.05 |
| 122 | 2034-11 | 3069.04 | 788.90 | 2280.14 | 313280.91 |
| 123 | 2034-12 | 3069.04 | 783.20 | 2285.84 | 310995.07 |
| 124 | 2035-01 | 3069.04 | 777.49 | 2291.56 | 308703.51 |
| 125 | 2035-02 | 3069.04 | 771.76 | 2297.28 | 306406.23 |
| 126 | 2035-03 | 3069.04 | 766.02 | 2303.03 | 304103.20 |
| 127 | 2035-04 | 3069.04 | 760.26 | 2308.79 | 301794.41 |
| 128 | 2035-05 | 3069.04 | 754.49 | 2314.56 | 299479.86 |
| 129 | 2035-06 | 3069.04 | 748.70 | 2320.34 | 297159.51 |
| 130 | 2035-07 | 3069.04 | 742.90 | 2326.14 | 294833.37 |
| 131 | 2035-08 | 3069.04 | 737.08 | 2331.96 | 292501.41 |
| 132 | 2035-09 | 3069.04 | 731.25 | 2337.79 | 290163.62 |
| 133 | 2035-10 | 3069.04 | 725.41 | 2343.63 | 287819.98 |
| 134 | 2035-11 | 3069.04 | 719.55 | 2349.49 | 285470.49 |
| 135 | 2035-12 | 3069.04 | 713.68 | 2355.37 | 283115.12 |
| 136 | 2036-01 | 3069.04 | 707.79 | 2361.26 | 280753.87 |
| 137 | 2036-02 | 3069.04 | 701.88 | 2367.16 | 278386.71 |
| 138 | 2036-03 | 3069.04 | 695.97 | 2373.08 | 276013.63 |
| 139 | 2036-04 | 3069.04 | 690.03 | 2379.01 | 273634.62 |
| 140 | 2036-05 | 3069.04 | 684.09 | 2384.96 | 271249.67 |
| 141 | 2036-06 | 3069.04 | 678.12 | 2390.92 | 268858.75 |
| 142 | 2036-07 | 3069.04 | 672.15 | 2396.90 | 266461.85 |
| 143 | 2036-08 | 3069.04 | 666.15 | 2402.89 | 264058.96 |
| 144 | 2036-09 | 3069.04 | 660.15 | 2408.90 | 261650.07 |
| 145 | 2036-10 | 3069.04 | 654.13 | 2414.92 | 259235.15 |
| 146 | 2036-11 | 3069.04 | 648.09 | 2420.96 | 256814.19 |
| 147 | 2036-12 | 3069.04 | 642.04 | 2427.01 | 254387.19 |
| 148 | 2037-01 | 3069.04 | 635.97 | 2433.08 | 251954.11 |
| 149 | 2037-02 | 3069.04 | 629.89 | 2439.16 | 249514.95 |
| 150 | 2037-03 | 3069.04 | 623.79 | 2445.26 | 247069.70 |
| 151 | 2037-04 | 3069.04 | 617.67 | 2451.37 | 244618.33 |
| 152 | 2037-05 | 3069.04 | 611.55 | 2457.50 | 242160.83 |
| 153 | 2037-06 | 3069.04 | 605.40 | 2463.64 | 239697.19 |
| 154 | 2037-07 | 3069.04 | 599.24 | 2469.80 | 237227.39 |
| 155 | 2037-08 | 3069.04 | 593.07 | 2475.97 | 234751.41 |
| 156 | 2037-09 | 3069.04 | 586.88 | 2482.16 | 232269.25 |
| 157 | 2037-10 | 3069.04 | 580.67 | 2488.37 | 229780.88 |
| 158 | 2037-11 | 3069.04 | 574.45 | 2494.59 | 227286.29 |
| 159 | 2037-12 | 3069.04 | 568.22 | 2500.83 | 224785.46 |
| 160 | 2038-01 | 3069.04 | 561.96 | 2507.08 | 222278.38 |
| 161 | 2038-02 | 3069.04 | 555.70 | 2513.35 | 219765.03 |
| 162 | 2038-03 | 3069.04 | 549.41 | 2519.63 | 217245.40 |
| 163 | 2038-04 | 3069.04 | 543.11 | 2525.93 | 214719.47 |
| 164 | 2038-05 | 3069.04 | 536.80 | 2532.24 | 212187.23 |
| 165 | 2038-06 | 3069.04 | 530.47 | 2538.58 | 209648.65 |
| 166 | 2038-07 | 3069.04 | 524.12 | 2544.92 | 207103.73 |
| 167 | 2038-08 | 3069.04 | 517.76 | 2551.28 | 204552.45 |
| 168 | 2038-09 | 3069.04 | 511.38 | 2557.66 | 201994.78 |
| 169 | 2038-10 | 3069.04 | 504.99 | 2564.06 | 199430.73 |
| 170 | 2038-11 | 3069.04 | 498.58 | 2570.47 | 196860.26 |
| 171 | 2038-12 | 3069.04 | 492.15 | 2576.89 | 194283.37 |
| 172 | 2039-01 | 3069.04 | 485.71 | 2583.33 | 191700.03 |
| 173 | 2039-02 | 3069.04 | 479.25 | 2589.79 | 189110.24 |
| 174 | 2039-03 | 3069.04 | 472.78 | 2596.27 | 186513.97 |
| 175 | 2039-04 | 3069.04 | 466.28 | 2602.76 | 183911.22 |
| 176 | 2039-05 | 3069.04 | 459.78 | 2609.27 | 181301.95 |
| 177 | 2039-06 | 3069.04 | 453.25 | 2615.79 | 178686.16 |
| 178 | 2039-07 | 3069.04 | 446.72 | 2622.33 | 176063.83 |
| 179 | 2039-08 | 3069.04 | 440.16 | 2628.88 | 173434.95 |
| 180 | 2039-09 | 3069.04 | 433.59 | 2635.46 | 170799.49 |
| 181 | 2039-10 | 3069.04 | 427.00 | 2642.04 | 168157.45 |
| 182 | 2039-11 | 3069.04 | 420.39 | 2648.65 | 165508.80 |
| 183 | 2039-12 | 3069.04 | 413.77 | 2655.27 | 162853.53 |
| 184 | 2040-01 | 3069.04 | 407.13 | 2661.91 | 160191.62 |
| 185 | 2040-02 | 3069.04 | 400.48 | 2668.56 | 157523.06 |
| 186 | 2040-03 | 3069.04 | 393.81 | 2675.24 | 154847.82 |
| 187 | 2040-04 | 3069.04 | 387.12 | 2681.92 | 152165.90 |
| 188 | 2040-05 | 3069.04 | 380.41 | 2688.63 | 149477.27 |
| 189 | 2040-06 | 3069.04 | 373.69 | 2695.35 | 146781.92 |
| 190 | 2040-07 | 3069.04 | 366.95 | 2702.09 | 144079.83 |
| 191 | 2040-08 | 3069.04 | 360.20 | 2708.84 | 141370.98 |
| 192 | 2040-09 | 3069.04 | 353.43 | 2715.62 | 138655.37 |
| 193 | 2040-10 | 3069.04 | 346.64 | 2722.40 | 135932.96 |
| 194 | 2040-11 | 3069.04 | 339.83 | 2729.21 | 133203.75 |
| 195 | 2040-12 | 3069.04 | 333.01 | 2736.03 | 130467.72 |
| 196 | 2041-01 | 3069.04 | 326.17 | 2742.87 | 127724.85 |
| 197 | 2041-02 | 3069.04 | 319.31 | 2749.73 | 124975.11 |
| 198 | 2041-03 | 3069.04 | 312.44 | 2756.61 | 122218.51 |
| 199 | 2041-04 | 3069.04 | 305.55 | 2763.50 | 119455.01 |
| 200 | 2041-05 | 3069.04 | 298.64 | 2770.41 | 116684.61 |
| 201 | 2041-06 | 3069.04 | 291.71 | 2777.33 | 113907.27 |
| 202 | 2041-07 | 3069.04 | 284.77 | 2784.28 | 111123.00 |
| 203 | 2041-08 | 3069.04 | 277.81 | 2791.24 | 108331.76 |
| 204 | 2041-09 | 3069.04 | 270.83 | 2798.21 | 105533.55 |
| 205 | 2041-10 | 3069.04 | 263.83 | 2805.21 | 102728.34 |
| 206 | 2041-11 | 3069.04 | 256.82 | 2812.22 | 99916.12 |
| 207 | 2041-12 | 3069.04 | 249.79 | 2819.25 | 97096.86 |
| 208 | 2042-01 | 3069.04 | 242.74 | 2826.30 | 94270.56 |
| 209 | 2042-02 | 3069.04 | 235.68 | 2833.37 | 91437.20 |
| 210 | 2042-03 | 3069.04 | 228.59 | 2840.45 | 88596.75 |
| 211 | 2042-04 | 3069.04 | 221.49 | 2847.55 | 85749.20 |
| 212 | 2042-05 | 3069.04 | 214.37 | 2854.67 | 82894.52 |
| 213 | 2042-06 | 3069.04 | 207.24 | 2861.81 | 80032.72 |
| 214 | 2042-07 | 3069.04 | 200.08 | 2868.96 | 77163.76 |
| 215 | 2042-08 | 3069.04 | 192.91 | 2876.13 | 74287.62 |
| 216 | 2042-09 | 3069.04 | 185.72 | 2883.32 | 71404.30 |
| 217 | 2042-10 | 3069.04 | 178.51 | 2890.53 | 68513.77 |
| 218 | 2042-11 | 3069.04 | 171.28 | 2897.76 | 65616.01 |
| 219 | 2042-12 | 3069.04 | 164.04 | 2905.00 | 62711.00 |
| 220 | 2043-01 | 3069.04 | 156.78 | 2912.27 | 59798.74 |
| 221 | 2043-02 | 3069.04 | 149.50 | 2919.55 | 56879.19 |
| 222 | 2043-03 | 3069.04 | 142.20 | 2926.85 | 53952.35 |
| 223 | 2043-04 | 3069.04 | 134.88 | 2934.16 | 51018.18 |
| 224 | 2043-05 | 3069.04 | 127.55 | 2941.50 | 48076.69 |
| 225 | 2043-06 | 3069.04 | 120.19 | 2948.85 | 45127.83 |
| 226 | 2043-07 | 3069.04 | 112.82 | 2956.22 | 42171.61 |
| 227 | 2043-08 | 3069.04 | 105.43 | 2963.61 | 39208.00 |
| 228 | 2043-09 | 3069.04 | 98.02 | 2971.02 | 36236.97 |
| 229 | 2043-10 | 3069.04 | 90.59 | 2978.45 | 33258.52 |
| 230 | 2043-11 | 3069.04 | 83.15 | 2985.90 | 30272.63 |
| 231 | 2043-12 | 3069.04 | 75.68 | 2993.36 | 27279.26 |
| 232 | 2044-01 | 3069.04 | 68.20 | 3000.85 | 24278.42 |
| 233 | 2044-02 | 3069.04 | 60.70 | 3008.35 | 21270.07 |
| 234 | 2044-03 | 3069.04 | 53.18 | 3015.87 | 18254.20 |
| 235 | 2044-04 | 3069.04 | 45.64 | 3023.41 | 15230.80 |
| 236 | 2044-05 | 3069.04 | 38.08 | 3030.97 | 12199.83 |
| 237 | 2044-06 | 3069.04 | 30.50 | 3038.54 | 9161.29 |
| 238 | 2044-07 | 3069.04 | 22.90 | 3046.14 | 6115.15 |
| 239 | 2044-08 | 3069.04 | 15.29 | 3053.76 | 3061.39 |
| 240 | 2044-09 | 3069.04 | 7.65 | 3061.39 | 0.00 |
方式尓：等额本金还款方式：
贷款总额：55.34万
还款月数：20年
首月还款：3689.21元
每月递减：5.76元
利息总额：16.67万
本息合计：72.01万
节省利息：16482.06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 | 3689.21 | 1383.45 | 2305.76 | 551076.24 |
| 2 | 2024-11 | 3683.45 | 1377.69 | 2305.76 | 548770.48 |
| 3 | 2024-12 | 3677.68 | 1371.93 | 2305.76 | 546464.72 |
| 4 | 2025-01 | 3671.92 | 1366.16 | 2305.76 | 544158.97 |
| 5 | 2025-02 | 3666.16 | 1360.40 | 2305.76 | 541853.21 |
| 6 | 2025-03 | 3660.39 | 1354.63 | 2305.76 | 539547.45 |
| 7 | 2025-04 | 3654.63 | 1348.87 | 2305.76 | 537241.69 |
| 8 | 2025-05 | 3648.86 | 1343.10 | 2305.76 | 534935.93 |
| 9 | 2025-06 | 3643.10 | 1337.34 | 2305.76 | 532630.18 |
| 10 | 2025-07 | 3637.33 | 1331.58 | 2305.76 | 530324.42 |
| 11 | 2025-08 | 3631.57 | 1325.81 | 2305.76 | 528018.66 |
| 12 | 2025-09 | 3625.80 | 1320.05 | 2305.76 | 525712.90 |
| 13 | 2025-10 | 3620.04 | 1314.28 | 2305.76 | 523407.14 |
| 14 | 2025-11 | 3614.28 | 1308.52 | 2305.76 | 521101.38 |
| 15 | 2025-12 | 3608.51 | 1302.75 | 2305.76 | 518795.63 |
| 16 | 2026-01 | 3602.75 | 1296.99 | 2305.76 | 516489.87 |
| 17 | 2026-02 | 3596.98 | 1291.22 | 2305.76 | 514184.11 |
| 18 | 2026-03 | 3591.22 | 1285.46 | 2305.76 | 511878.35 |
| 19 | 2026-04 | 3585.45 | 1279.70 | 2305.76 | 509572.59 |
| 20 | 2026-05 | 3579.69 | 1273.93 | 2305.76 | 507266.83 |
| 21 | 2026-06 | 3573.93 | 1268.17 | 2305.76 | 504961.08 |
| 22 | 2026-07 | 3568.16 | 1262.40 | 2305.76 | 502655.32 |
| 23 | 2026-08 | 3562.40 | 1256.64 | 2305.76 | 500349.56 |
| 24 | 2026-09 | 3556.63 | 1250.87 | 2305.76 | 498043.80 |
| 25 | 2026-10 | 3550.87 | 1245.11 | 2305.76 | 495738.04 |
| 26 | 2026-11 | 3545.10 | 1239.35 | 2305.76 | 493432.28 |
| 27 | 2026-12 | 3539.34 | 1233.58 | 2305.76 | 491126.53 |
| 28 | 2027-01 | 3533.57 | 1227.82 | 2305.76 | 488820.77 |
| 29 | 2027-02 | 3527.81 | 1222.05 | 2305.76 | 486515.01 |
| 30 | 2027-03 | 3522.05 | 1216.29 | 2305.76 | 484209.25 |
| 31 | 2027-04 | 3516.28 | 1210.52 | 2305.76 | 481903.49 |
| 32 | 2027-05 | 3510.52 | 1204.76 | 2305.76 | 479597.73 |
| 33 | 2027-06 | 3504.75 | 1198.99 | 2305.76 | 477291.97 |
| 34 | 2027-07 | 3498.99 | 1193.23 | 2305.76 | 474986.22 |
| 35 | 2027-08 | 3493.22 | 1187.47 | 2305.76 | 472680.46 |
| 36 | 2027-09 | 3487.46 | 1181.70 | 2305.76 | 470374.70 |
| 37 | 2027-10 | 3481.70 | 1175.94 | 2305.76 | 468068.94 |
| 38 | 2027-11 | 3475.93 | 1170.17 | 2305.76 | 465763.18 |
| 39 | 2027-12 | 3470.17 | 1164.41 | 2305.76 | 463457.42 |
| 40 | 2028-01 | 3464.40 | 1158.64 | 2305.76 | 461151.67 |
| 41 | 2028-02 | 3458.64 | 1152.88 | 2305.76 | 458845.91 |
| 42 | 2028-03 | 3452.87 | 1147.11 | 2305.76 | 456540.15 |
| 43 | 2028-04 | 3447.11 | 1141.35 | 2305.76 | 454234.39 |
| 44 | 2028-05 | 3441.34 | 1135.59 | 2305.76 | 451928.63 |
| 45 | 2028-06 | 3435.58 | 1129.82 | 2305.76 | 449622.88 |
| 46 | 2028-07 | 3429.82 | 1124.06 | 2305.76 | 447317.12 |
| 47 | 2028-08 | 3424.05 | 1118.29 | 2305.76 | 445011.36 |
| 48 | 2028-09 | 3418.29 | 1112.53 | 2305.76 | 442705.60 |
| 49 | 2028-10 | 3412.52 | 1106.76 | 2305.76 | 440399.84 |
| 50 | 2028-11 | 3406.76 | 1101.00 | 2305.76 | 438094.08 |
| 51 | 2028-12 | 3400.99 | 1095.24 | 2305.76 | 435788.33 |
| 52 | 2029-01 | 3395.23 | 1089.47 | 2305.76 | 433482.57 |
| 53 | 2029-02 | 3389.46 | 1083.71 | 2305.76 | 431176.81 |
| 54 | 2029-03 | 3383.70 | 1077.94 | 2305.76 | 428871.05 |
| 55 | 2029-04 | 3377.94 | 1072.18 | 2305.76 | 426565.29 |
| 56 | 2029-05 | 3372.17 | 1066.41 | 2305.76 | 424259.53 |
| 57 | 2029-06 | 3366.41 | 1060.65 | 2305.76 | 421953.78 |
| 58 | 2029-07 | 3360.64 | 1054.88 | 2305.76 | 419648.02 |
| 59 | 2029-08 | 3354.88 | 1049.12 | 2305.76 | 417342.26 |
| 60 | 2029-09 | 3349.11 | 1043.36 | 2305.76 | 415036.50 |
| 61 | 2029-10 | 3343.35 | 1037.59 | 2305.76 | 412730.74 |
| 62 | 2029-11 | 3337.59 | 1031.83 | 2305.76 | 410424.98 |
| 63 | 2029-12 | 3331.82 | 1026.06 | 2305.76 | 408119.22 |
| 64 | 2030-01 | 3326.06 | 1020.30 | 2305.76 | 405813.47 |
| 65 | 2030-02 | 3320.29 | 1014.53 | 2305.76 | 403507.71 |
| 66 | 2030-03 | 3314.53 | 1008.77 | 2305.76 | 401201.95 |
| 67 | 2030-04 | 3308.76 | 1003.00 | 2305.76 | 398896.19 |
| 68 | 2030-05 | 3303.00 | 997.24 | 2305.76 | 396590.43 |
| 69 | 2030-06 | 3297.23 | 991.48 | 2305.76 | 394284.68 |
| 70 | 2030-07 | 3291.47 | 985.71 | 2305.76 | 391978.92 |
| 71 | 2030-08 | 3285.71 | 979.95 | 2305.76 | 389673.16 |
| 72 | 2030-09 | 3279.94 | 974.18 | 2305.76 | 387367.40 |
| 73 | 2030-10 | 3274.18 | 968.42 | 2305.76 | 385061.64 |
| 74 | 2030-11 | 3268.41 | 962.65 | 2305.76 | 382755.88 |
| 75 | 2030-12 | 3262.65 | 956.89 | 2305.76 | 380450.13 |
| 76 | 2031-01 | 3256.88 | 951.13 | 2305.76 | 378144.37 |
| 77 | 2031-02 | 3251.12 | 945.36 | 2305.76 | 375838.61 |
| 78 | 2031-03 | 3245.35 | 939.60 | 2305.76 | 373532.85 |
| 79 | 2031-04 | 3239.59 | 933.83 | 2305.76 | 371227.09 |
| 80 | 2031-05 | 3233.83 | 928.07 | 2305.76 | 368921.33 |
| 81 | 2031-06 | 3228.06 | 922.30 | 2305.76 | 366615.58 |
| 82 | 2031-07 | 3222.30 | 916.54 | 2305.76 | 364309.82 |
| 83 | 2031-08 | 3216.53 | 910.77 | 2305.76 | 362004.06 |
| 84 | 2031-09 | 3210.77 | 905.01 | 2305.76 | 359698.30 |
| 85 | 2031-10 | 3205.00 | 899.25 | 2305.76 | 357392.54 |
| 86 | 2031-11 | 3199.24 | 893.48 | 2305.76 | 355086.78 |
| 87 | 2031-12 | 3193.48 | 887.72 | 2305.76 | 352781.03 |
| 88 | 2032-01 | 3187.71 | 881.95 | 2305.76 | 350475.27 |
| 89 | 2032-02 | 3181.95 | 876.19 | 2305.76 | 348169.51 |
| 90 | 2032-03 | 3176.18 | 870.42 | 2305.76 | 345863.75 |
| 91 | 2032-04 | 3170.42 | 864.66 | 2305.76 | 343557.99 |
| 92 | 2032-05 | 3164.65 | 858.89 | 2305.76 | 341252.23 |
| 93 | 2032-06 | 3158.89 | 853.13 | 2305.76 | 338946.47 |
| 94 | 2032-07 | 3153.12 | 847.37 | 2305.76 | 336640.72 |
| 95 | 2032-08 | 3147.36 | 841.60 | 2305.76 | 334334.96 |
| 96 | 2032-09 | 3141.60 | 835.84 | 2305.76 | 332029.20 |
| 97 | 2032-10 | 3135.83 | 830.07 | 2305.76 | 329723.44 |
| 98 | 2032-11 | 3130.07 | 824.31 | 2305.76 | 327417.68 |
| 99 | 2032-12 | 3124.30 | 818.54 | 2305.76 | 325111.93 |
| 100 | 2033-01 | 3118.54 | 812.78 | 2305.76 | 322806.17 |
| 101 | 2033-02 | 3112.77 | 807.02 | 2305.76 | 320500.41 |
| 102 | 2033-03 | 3107.01 | 801.25 | 2305.76 | 318194.65 |
| 103 | 2033-04 | 3101.24 | 795.49 | 2305.76 | 315888.89 |
| 104 | 2033-05 | 3095.48 | 789.72 | 2305.76 | 313583.13 |
| 105 | 2033-06 | 3089.72 | 783.96 | 2305.76 | 311277.38 |
| 106 | 2033-07 | 3083.95 | 778.19 | 2305.76 | 308971.62 |
| 107 | 2033-08 | 3078.19 | 772.43 | 2305.76 | 306665.86 |
| 108 | 2033-09 | 3072.42 | 766.66 | 2305.76 | 304360.10 |
| 109 | 2033-10 | 3066.66 | 760.90 | 2305.76 | 302054.34 |
| 110 | 2033-11 | 3060.89 | 755.14 | 2305.76 | 299748.58 |
| 111 | 2033-12 | 3055.13 | 749.37 | 2305.76 | 297442.83 |
| 112 | 2034-01 | 3049.37 | 743.61 | 2305.76 | 295137.07 |
| 113 | 2034-02 | 3043.60 | 737.84 | 2305.76 | 292831.31 |
| 114 | 2034-03 | 3037.84 | 732.08 | 2305.76 | 290525.55 |
| 115 | 2034-04 | 3032.07 | 726.31 | 2305.76 | 288219.79 |
| 116 | 2034-05 | 3026.31 | 720.55 | 2305.76 | 285914.03 |
| 117 | 2034-06 | 3020.54 | 714.79 | 2305.76 | 283608.28 |
| 118 | 2034-07 | 3014.78 | 709.02 | 2305.76 | 281302.52 |
| 119 | 2034-08 | 3009.01 | 703.26 | 2305.76 | 278996.76 |
| 120 | 2034-09 | 3003.25 | 697.49 | 2305.76 | 276691.00 |
| 121 | 2034-10 | 2997.49 | 691.73 | 2305.76 | 274385.24 |
| 122 | 2034-11 | 2991.72 | 685.96 | 2305.76 | 272079.48 |
| 123 | 2034-12 | 2985.96 | 680.20 | 2305.76 | 269773.73 |
| 124 | 2035-01 | 2980.19 | 674.43 | 2305.76 | 267467.97 |
| 125 | 2035-02 | 2974.43 | 668.67 | 2305.76 | 265162.21 |
| 126 | 2035-03 | 2968.66 | 662.91 | 2305.76 | 262856.45 |
| 127 | 2035-04 | 2962.90 | 657.14 | 2305.76 | 260550.69 |
| 128 | 2035-05 | 2957.14 | 651.38 | 2305.76 | 258244.93 |
| 129 | 2035-06 | 2951.37 | 645.61 | 2305.76 | 255939.17 |
| 130 | 2035-07 | 2945.61 | 639.85 | 2305.76 | 253633.42 |
| 131 | 2035-08 | 2939.84 | 634.08 | 2305.76 | 251327.66 |
| 132 | 2035-09 | 2934.08 | 628.32 | 2305.76 | 249021.90 |
| 133 | 2035-10 | 2928.31 | 622.55 | 2305.76 | 246716.14 |
| 134 | 2035-11 | 2922.55 | 616.79 | 2305.76 | 244410.38 |
| 135 | 2035-12 | 2916.78 | 611.03 | 2305.76 | 242104.63 |
| 136 | 2036-01 | 2911.02 | 605.26 | 2305.76 | 239798.87 |
| 137 | 2036-02 | 2905.26 | 599.50 | 2305.76 | 237493.11 |
| 138 | 2036-03 | 2899.49 | 593.73 | 2305.76 | 235187.35 |
| 139 | 2036-04 | 2893.73 | 587.97 | 2305.76 | 232881.59 |
| 140 | 2036-05 | 2887.96 | 582.20 | 2305.76 | 230575.83 |
| 141 | 2036-06 | 2882.20 | 576.44 | 2305.76 | 228270.08 |
| 142 | 2036-07 | 2876.43 | 570.68 | 2305.76 | 225964.32 |
| 143 | 2036-08 | 2870.67 | 564.91 | 2305.76 | 223658.56 |
| 144 | 2036-09 | 2864.90 | 559.15 | 2305.76 | 221352.80 |
| 145 | 2036-10 | 2859.14 | 553.38 | 2305.76 | 219047.04 |
| 146 | 2036-11 | 2853.38 | 547.62 | 2305.76 | 216741.28 |
| 147 | 2036-12 | 2847.61 | 541.85 | 2305.76 | 214435.53 |
| 148 | 2037-01 | 2841.85 | 536.09 | 2305.76 | 212129.77 |
| 149 | 2037-02 | 2836.08 | 530.32 | 2305.76 | 209824.01 |
| 150 | 2037-03 | 2830.32 | 524.56 | 2305.76 | 207518.25 |
| 151 | 2037-04 | 2824.55 | 518.80 | 2305.76 | 205212.49 |
| 152 | 2037-05 | 2818.79 | 513.03 | 2305.76 | 202906.73 |
| 153 | 2037-06 | 2813.03 | 507.27 | 2305.76 | 200600.98 |
| 154 | 2037-07 | 2807.26 | 501.50 | 2305.76 | 198295.22 |
| 155 | 2037-08 | 2801.50 | 495.74 | 2305.76 | 195989.46 |
| 156 | 2037-09 | 2795.73 | 489.97 | 2305.76 | 193683.70 |
| 157 | 2037-10 | 2789.97 | 484.21 | 2305.76 | 191377.94 |
| 158 | 2037-11 | 2784.20 | 478.44 | 2305.76 | 189072.18 |
| 159 | 2037-12 | 2778.44 | 472.68 | 2305.76 | 186766.43 |
| 160 | 2038-01 | 2772.67 | 466.92 | 2305.76 | 184460.67 |
| 161 | 2038-02 | 2766.91 | 461.15 | 2305.76 | 182154.91 |
| 162 | 2038-03 | 2761.15 | 455.39 | 2305.76 | 179849.15 |
| 163 | 2038-04 | 2755.38 | 449.62 | 2305.76 | 177543.39 |
| 164 | 2038-05 | 2749.62 | 443.86 | 2305.76 | 175237.63 |
| 165 | 2038-06 | 2743.85 | 438.09 | 2305.76 | 172931.88 |
| 166 | 2038-07 | 2738.09 | 432.33 | 2305.76 | 170626.12 |
| 167 | 2038-08 | 2732.32 | 426.57 | 2305.76 | 168320.36 |
| 168 | 2038-09 | 2726.56 | 420.80 | 2305.76 | 166014.60 |
| 169 | 2038-10 | 2720.79 | 415.04 | 2305.76 | 163708.84 |
| 170 | 2038-11 | 2715.03 | 409.27 | 2305.76 | 161403.08 |
| 171 | 2038-12 | 2709.27 | 403.51 | 2305.76 | 159097.33 |
| 172 | 2039-01 | 2703.50 | 397.74 | 2305.76 | 156791.57 |
| 173 | 2039-02 | 2697.74 | 391.98 | 2305.76 | 154485.81 |
| 174 | 2039-03 | 2691.97 | 386.21 | 2305.76 | 152180.05 |
| 175 | 2039-04 | 2686.21 | 380.45 | 2305.76 | 149874.29 |
| 176 | 2039-05 | 2680.44 | 374.69 | 2305.76 | 147568.53 |
| 177 | 2039-06 | 2674.68 | 368.92 | 2305.76 | 145262.78 |
| 178 | 2039-07 | 2668.92 | 363.16 | 2305.76 | 142957.02 |
| 179 | 2039-08 | 2663.15 | 357.39 | 2305.76 | 140651.26 |
| 180 | 2039-09 | 2657.39 | 351.63 | 2305.76 | 138345.50 |
| 181 | 2039-10 | 2651.62 | 345.86 | 2305.76 | 136039.74 |
| 182 | 2039-11 | 2645.86 | 340.10 | 2305.76 | 133733.98 |
| 183 | 2039-12 | 2640.09 | 334.33 | 2305.76 | 131428.23 |
| 184 | 2040-01 | 2634.33 | 328.57 | 2305.76 | 129122.47 |
| 185 | 2040-02 | 2628.56 | 322.81 | 2305.76 | 126816.71 |
| 186 | 2040-03 | 2622.80 | 317.04 | 2305.76 | 124510.95 |
| 187 | 2040-04 | 2617.04 | 311.28 | 2305.76 | 122205.19 |
| 188 | 2040-05 | 2611.27 | 305.51 | 2305.76 | 119899.43 |
| 189 | 2040-06 | 2605.51 | 299.75 | 2305.76 | 117593.68 |
| 190 | 2040-07 | 2599.74 | 293.98 | 2305.76 | 115287.92 |
| 191 | 2040-08 | 2593.98 | 288.22 | 2305.76 | 112982.16 |
| 192 | 2040-09 | 2588.21 | 282.46 | 2305.76 | 110676.40 |
| 193 | 2040-10 | 2582.45 | 276.69 | 2305.76 | 108370.64 |
| 194 | 2040-11 | 2576.68 | 270.93 | 2305.76 | 106064.88 |
| 195 | 2040-12 | 2570.92 | 265.16 | 2305.76 | 103759.13 |
| 196 | 2041-01 | 2565.16 | 259.40 | 2305.76 | 101453.37 |
| 197 | 2041-02 | 2559.39 | 253.63 | 2305.76 | 99147.61 |
| 198 | 2041-03 | 2553.63 | 247.87 | 2305.76 | 96841.85 |
| 199 | 2041-04 | 2547.86 | 242.10 | 2305.76 | 94536.09 |
| 200 | 2041-05 | 2542.10 | 236.34 | 2305.76 | 92230.33 |
| 201 | 2041-06 | 2536.33 | 230.58 | 2305.76 | 89924.58 |
| 202 | 2041-07 | 2530.57 | 224.81 | 2305.76 | 87618.82 |
| 203 | 2041-08 | 2524.81 | 219.05 | 2305.76 | 85313.06 |
| 204 | 2041-09 | 2519.04 | 213.28 | 2305.76 | 83007.30 |
| 205 | 2041-10 | 2513.28 | 207.52 | 2305.76 | 80701.54 |
| 206 | 2041-11 | 2507.51 | 201.75 | 2305.76 | 78395.78 |
| 207 | 2041-12 | 2501.75 | 195.99 | 2305.76 | 76090.03 |
| 208 | 2042-01 | 2495.98 | 190.23 | 2305.76 | 73784.27 |
| 209 | 2042-02 | 2490.22 | 184.46 | 2305.76 | 71478.51 |
| 210 | 2042-03 | 2484.45 | 178.70 | 2305.76 | 69172.75 |
| 211 | 2042-04 | 2478.69 | 172.93 | 2305.76 | 66866.99 |
| 212 | 2042-05 | 2472.93 | 167.17 | 2305.76 | 64561.23 |
| 213 | 2042-06 | 2467.16 | 161.40 | 2305.76 | 62255.48 |
| 214 | 2042-07 | 2461.40 | 155.64 | 2305.76 | 59949.72 |
| 215 | 2042-08 | 2455.63 | 149.87 | 2305.76 | 57643.96 |
| 216 | 2042-09 | 2449.87 | 144.11 | 2305.76 | 55338.20 |
| 217 | 2042-10 | 2444.10 | 138.35 | 2305.76 | 53032.44 |
| 218 | 2042-11 | 2438.34 | 132.58 | 2305.76 | 50726.68 |
| 219 | 2042-12 | 2432.58 | 126.82 | 2305.76 | 48420.93 |
| 220 | 2043-01 | 2426.81 | 121.05 | 2305.76 | 46115.17 |
| 221 | 2043-02 | 2421.05 | 115.29 | 2305.76 | 43809.41 |
| 222 | 2043-03 | 2415.28 | 109.52 | 2305.76 | 41503.65 |
| 223 | 2043-04 | 2409.52 | 103.76 | 2305.76 | 39197.89 |
| 224 | 2043-05 | 2403.75 | 97.99 | 2305.76 | 36892.13 |
| 225 | 2043-06 | 2397.99 | 92.23 | 2305.76 | 34586.38 |
| 226 | 2043-07 | 2392.22 | 86.47 | 2305.76 | 32280.62 |
| 227 | 2043-08 | 2386.46 | 80.70 | 2305.76 | 29974.86 |
| 228 | 2043-09 | 2380.70 | 74.94 | 2305.76 | 27669.10 |
| 229 | 2043-10 | 2374.93 | 69.17 | 2305.76 | 25363.34 |
| 230 | 2043-11 | 2369.17 | 63.41 | 2305.76 | 23057.58 |
| 231 | 2043-12 | 2363.40 | 57.64 | 2305.76 | 20751.83 |
| 232 | 2044-01 | 2357.64 | 51.88 | 2305.76 | 18446.07 |
| 233 | 2044-02 | 2351.87 | 46.12 | 2305.76 | 16140.31 |
| 234 | 2044-03 | 2346.11 | 40.35 | 2305.76 | 13834.55 |
| 235 | 2044-04 | 2340.34 | 34.59 | 2305.76 | 11528.79 |
| 236 | 2044-05 | 2334.58 | 28.82 | 2305.76 | 9223.03 |
| 237 | 2044-06 | 2328.82 | 23.06 | 2305.76 | 6917.28 |
| 238 | 2044-07 | 2323.05 | 17.29 | 2305.76 | 4611.52 |
| 239 | 2044-08 | 2317.29 | 11.53 | 2305.76 | 2305.76 |
| 240 | 2044-09 | 2311.52 | 5.76 | 2305.76 | 0.00 |