贷款152万（商业贷款）房贷，还款20年的等额本息和等额本金的还款方式明细。
等额本息还款方式：
贷款总额：152万
还款月数：20年
每月还款：9091.2元
利息总额：66.19万
本息合计：218.19万
| 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 | 9091.20 | 4876.67 | 4214.54 | 1515785.46 |
| 2 | 2025-04 | 9091.20 | 4863.15 | 4228.06 | 1511557.40 |
| 3 | 2025-05 | 9091.20 | 4849.58 | 4241.62 | 1507315.78 |
| 4 | 2025-06 | 9091.20 | 4835.97 | 4255.23 | 1503060.54 |
| 5 | 2025-07 | 9091.20 | 4822.32 | 4268.89 | 1498791.66 |
| 6 | 2025-08 | 9091.20 | 4808.62 | 4282.58 | 1494509.08 |
| 7 | 2025-09 | 9091.20 | 4794.88 | 4296.32 | 1490212.76 |
| 8 | 2025-10 | 9091.20 | 4781.10 | 4310.11 | 1485902.65 |
| 9 | 2025-11 | 9091.20 | 4767.27 | 4323.93 | 1481578.72 |
| 10 | 2025-12 | 9091.20 | 4753.40 | 4337.81 | 1477240.91 |
| 11 | 2026-01 | 9091.20 | 4739.48 | 4351.72 | 1472889.19 |
| 12 | 2026-02 | 9091.20 | 4725.52 | 4365.69 | 1468523.50 |
| 13 | 2026-03 | 9091.20 | 4711.51 | 4379.69 | 1464143.81 |
| 14 | 2026-04 | 9091.20 | 4697.46 | 4393.74 | 1459750.06 |
| 15 | 2026-05 | 9091.20 | 4683.36 | 4407.84 | 1455342.22 |
| 16 | 2026-06 | 9091.20 | 4669.22 | 4421.98 | 1450920.24 |
| 17 | 2026-07 | 9091.20 | 4655.04 | 4436.17 | 1446484.07 |
| 18 | 2026-08 | 9091.20 | 4640.80 | 4450.40 | 1442033.67 |
| 19 | 2026-09 | 9091.20 | 4626.52 | 4464.68 | 1437568.99 |
| 20 | 2026-10 | 9091.20 | 4612.20 | 4479.00 | 1433089.99 |
| 21 | 2026-11 | 9091.20 | 4597.83 | 4493.37 | 1428596.61 |
| 22 | 2026-12 | 9091.20 | 4583.41 | 4507.79 | 1424088.82 |
| 23 | 2027-01 | 9091.20 | 4568.95 | 4522.25 | 1419566.57 |
| 24 | 2027-02 | 9091.20 | 4554.44 | 4536.76 | 1415029.81 |
| 25 | 2027-03 | 9091.20 | 4539.89 | 4551.32 | 1410478.49 |
| 26 | 2027-04 | 9091.20 | 4525.29 | 4565.92 | 1405912.57 |
| 27 | 2027-05 | 9091.20 | 4510.64 | 4580.57 | 1401332.00 |
| 28 | 2027-06 | 9091.20 | 4495.94 | 4595.26 | 1396736.74 |
| 29 | 2027-07 | 9091.20 | 4481.20 | 4610.01 | 1392126.73 |
| 30 | 2027-08 | 9091.20 | 4466.41 | 4624.80 | 1387501.93 |
| 31 | 2027-09 | 9091.20 | 4451.57 | 4639.64 | 1382862.29 |
| 32 | 2027-10 | 9091.20 | 4436.68 | 4654.52 | 1378207.77 |
| 33 | 2027-11 | 9091.20 | 4421.75 | 4669.45 | 1373538.32 |
| 34 | 2027-12 | 9091.20 | 4406.77 | 4684.44 | 1368853.88 |
| 35 | 2028-01 | 9091.20 | 4391.74 | 4699.47 | 1364154.42 |
| 36 | 2028-02 | 9091.20 | 4376.66 | 4714.54 | 1359439.87 |
| 37 | 2028-03 | 9091.20 | 4361.54 | 4729.67 | 1354710.21 |
| 38 | 2028-04 | 9091.20 | 4346.36 | 4744.84 | 1349965.36 |
| 39 | 2028-05 | 9091.20 | 4331.14 | 4760.07 | 1345205.30 |
| 40 | 2028-06 | 9091.20 | 4315.87 | 4775.34 | 1340429.96 |
| 41 | 2028-07 | 9091.20 | 4300.55 | 4790.66 | 1335639.30 |
| 42 | 2028-08 | 9091.20 | 4285.18 | 4806.03 | 1330833.27 |
| 43 | 2028-09 | 9091.20 | 4269.76 | 4821.45 | 1326011.82 |
| 44 | 2028-10 | 9091.20 | 4254.29 | 4836.92 | 1321174.91 |
| 45 | 2028-11 | 9091.20 | 4238.77 | 4852.44 | 1316322.47 |
| 46 | 2028-12 | 9091.20 | 4223.20 | 4868.00 | 1311454.47 |
| 47 | 2029-01 | 9091.20 | 4207.58 | 4883.62 | 1306570.85 |
| 48 | 2029-02 | 9091.20 | 4191.91 | 4899.29 | 1301671.56 |
| 49 | 2029-03 | 9091.20 | 4176.20 | 4915.01 | 1296756.55 |
| 50 | 2029-04 | 9091.20 | 4160.43 | 4930.78 | 1291825.77 |
| 51 | 2029-05 | 9091.20 | 4144.61 | 4946.60 | 1286879.17 |
| 52 | 2029-06 | 9091.20 | 4128.74 | 4962.47 | 1281916.70 |
| 53 | 2029-07 | 9091.20 | 4112.82 | 4978.39 | 1276938.32 |
| 54 | 2029-08 | 9091.20 | 4096.84 | 4994.36 | 1271943.95 |
| 55 | 2029-09 | 9091.20 | 4080.82 | 5010.38 | 1266933.57 |
| 56 | 2029-10 | 9091.20 | 4064.75 | 5026.46 | 1261907.11 |
| 57 | 2029-11 | 9091.20 | 4048.62 | 5042.59 | 1256864.52 |
| 58 | 2029-12 | 9091.20 | 4032.44 | 5058.76 | 1251805.76 |
| 59 | 2030-01 | 9091.20 | 4016.21 | 5074.99 | 1246730.76 |
| 60 | 2030-02 | 9091.20 | 3999.93 | 5091.28 | 1241639.49 |
| 61 | 2030-03 | 9091.20 | 3983.59 | 5107.61 | 1236531.88 |
| 62 | 2030-04 | 9091.20 | 3967.21 | 5124.00 | 1231407.88 |
| 63 | 2030-05 | 9091.20 | 3950.77 | 5140.44 | 1226267.44 |
| 64 | 2030-06 | 9091.20 | 3934.27 | 5156.93 | 1221110.51 |
| 65 | 2030-07 | 9091.20 | 3917.73 | 5173.48 | 1215937.03 |
| 66 | 2030-08 | 9091.20 | 3901.13 | 5190.07 | 1210746.96 |
| 67 | 2030-09 | 9091.20 | 3884.48 | 5206.73 | 1205540.24 |
| 68 | 2030-10 | 9091.20 | 3867.77 | 5223.43 | 1200316.81 |
| 69 | 2030-11 | 9091.20 | 3851.02 | 5240.19 | 1195076.62 |
| 70 | 2030-12 | 9091.20 | 3834.20 | 5257.00 | 1189819.62 |
| 71 | 2031-01 | 9091.20 | 3817.34 | 5273.87 | 1184545.75 |
| 72 | 2031-02 | 9091.20 | 3800.42 | 5290.79 | 1179254.96 |
| 73 | 2031-03 | 9091.20 | 3783.44 | 5307.76 | 1173947.20 |
| 74 | 2031-04 | 9091.20 | 3766.41 | 5324.79 | 1168622.41 |
| 75 | 2031-05 | 9091.20 | 3749.33 | 5341.87 | 1163280.54 |
| 76 | 2031-06 | 9091.20 | 3732.19 | 5359.01 | 1157921.52 |
| 77 | 2031-07 | 9091.20 | 3715.00 | 5376.21 | 1152545.32 |
| 78 | 2031-08 | 9091.20 | 3697.75 | 5393.46 | 1147151.86 |
| 79 | 2031-09 | 9091.20 | 3680.45 | 5410.76 | 1141741.10 |
| 80 | 2031-10 | 9091.20 | 3663.09 | 5428.12 | 1136312.98 |
| 81 | 2031-11 | 9091.20 | 3645.67 | 5445.53 | 1130867.45 |
| 82 | 2031-12 | 9091.20 | 3628.20 | 5463.01 | 1125404.44 |
| 83 | 2032-01 | 9091.20 | 3610.67 | 5480.53 | 1119923.91 |
| 84 | 2032-02 | 9091.20 | 3593.09 | 5498.12 | 1114425.80 |
| 85 | 2032-03 | 9091.20 | 3575.45 | 5515.76 | 1108910.04 |
| 86 | 2032-04 | 9091.20 | 3557.75 | 5533.45 | 1103376.59 |
| 87 | 2032-05 | 9091.20 | 3540.00 | 5551.20 | 1097825.38 |
| 88 | 2032-06 | 9091.20 | 3522.19 | 5569.02 | 1092256.37 |
| 89 | 2032-07 | 9091.20 | 3504.32 | 5586.88 | 1086669.49 |
| 90 | 2032-08 | 9091.20 | 3486.40 | 5604.81 | 1081064.68 |
| 91 | 2032-09 | 9091.20 | 3468.42 | 5622.79 | 1075441.89 |
| 92 | 2032-10 | 9091.20 | 3450.38 | 5640.83 | 1069801.06 |
| 93 | 2032-11 | 9091.20 | 3432.28 | 5658.93 | 1064142.13 |
| 94 | 2032-12 | 9091.20 | 3414.12 | 5677.08 | 1058465.05 |
| 95 | 2033-01 | 9091.20 | 3395.91 | 5695.30 | 1052769.76 |
| 96 | 2033-02 | 9091.20 | 3377.64 | 5713.57 | 1047056.19 |
| 97 | 2033-03 | 9091.20 | 3359.31 | 5731.90 | 1041324.29 |
| 98 | 2033-04 | 9091.20 | 3340.92 | 5750.29 | 1035574.00 |
| 99 | 2033-05 | 9091.20 | 3322.47 | 5768.74 | 1029805.26 |
| 100 | 2033-06 | 9091.20 | 3303.96 | 5787.25 | 1024018.01 |
| 101 | 2033-07 | 9091.20 | 3285.39 | 5805.81 | 1018212.20 |
| 102 | 2033-08 | 9091.20 | 3266.76 | 5824.44 | 1012387.76 |
| 103 | 2033-09 | 9091.20 | 3248.08 | 5843.13 | 1006544.63 |
| 104 | 2033-10 | 9091.20 | 3229.33 | 5861.87 | 1000682.76 |
| 105 | 2033-11 | 9091.20 | 3210.52 | 5880.68 | 994802.08 |
| 106 | 2033-12 | 9091.20 | 3191.66 | 5899.55 | 988902.53 |
| 107 | 2034-01 | 9091.20 | 3172.73 | 5918.48 | 982984.05 |
| 108 | 2034-02 | 9091.20 | 3153.74 | 5937.46 | 977046.59 |
| 109 | 2034-03 | 9091.20 | 3134.69 | 5956.51 | 971090.08 |
| 110 | 2034-04 | 9091.20 | 3115.58 | 5975.62 | 965114.45 |
| 111 | 2034-05 | 9091.20 | 3096.41 | 5994.80 | 959119.66 |
| 112 | 2034-06 | 9091.20 | 3077.18 | 6014.03 | 953105.63 |
| 113 | 2034-07 | 9091.20 | 3057.88 | 6033.32 | 947072.30 |
| 114 | 2034-08 | 9091.20 | 3038.52 | 6052.68 | 941019.62 |
| 115 | 2034-09 | 9091.20 | 3019.10 | 6072.10 | 934947.52 |
| 116 | 2034-10 | 9091.20 | 2999.62 | 6091.58 | 928855.94 |
| 117 | 2034-11 | 9091.20 | 2980.08 | 6111.13 | 922744.81 |
| 118 | 2034-12 | 9091.20 | 2960.47 | 6130.73 | 916614.08 |
| 119 | 2035-01 | 9091.20 | 2940.80 | 6150.40 | 910463.68 |
| 120 | 2035-02 | 9091.20 | 2921.07 | 6170.13 | 904293.55 |
| 121 | 2035-03 | 9091.20 | 2901.28 | 6189.93 | 898103.62 |
| 122 | 2035-04 | 9091.20 | 2881.42 | 6209.79 | 891893.83 |
| 123 | 2035-05 | 9091.20 | 2861.49 | 6229.71 | 885664.12 |
| 124 | 2035-06 | 9091.20 | 2841.51 | 6249.70 | 879414.42 |
| 125 | 2035-07 | 9091.20 | 2821.45 | 6269.75 | 873144.67 |
| 126 | 2035-08 | 9091.20 | 2801.34 | 6289.87 | 866854.80 |
| 127 | 2035-09 | 9091.20 | 2781.16 | 6310.05 | 860544.75 |
| 128 | 2035-10 | 9091.20 | 2760.91 | 6330.29 | 854214.46 |
| 129 | 2035-11 | 9091.20 | 2740.60 | 6350.60 | 847863.86 |
| 130 | 2035-12 | 9091.20 | 2720.23 | 6370.97 | 841492.89 |
| 131 | 2036-01 | 9091.20 | 2699.79 | 6391.42 | 835101.47 |
| 132 | 2036-02 | 9091.20 | 2679.28 | 6411.92 | 828689.55 |
| 133 | 2036-03 | 9091.20 | 2658.71 | 6432.49 | 822257.06 |
| 134 | 2036-04 | 9091.20 | 2638.07 | 6453.13 | 815803.93 |
| 135 | 2036-05 | 9091.20 | 2617.37 | 6473.83 | 809330.10 |
| 136 | 2036-06 | 9091.20 | 2596.60 | 6494.60 | 802835.49 |
| 137 | 2036-07 | 9091.20 | 2575.76 | 6515.44 | 796320.05 |
| 138 | 2036-08 | 9091.20 | 2554.86 | 6536.34 | 789783.71 |
| 139 | 2036-09 | 9091.20 | 2533.89 | 6557.32 | 783226.39 |
| 140 | 2036-10 | 9091.20 | 2512.85 | 6578.35 | 776648.04 |
| 141 | 2036-11 | 9091.20 | 2491.75 | 6599.46 | 770048.58 |
| 142 | 2036-12 | 9091.20 | 2470.57 | 6620.63 | 763427.95 |
| 143 | 2037-01 | 9091.20 | 2449.33 | 6641.87 | 756786.07 |
| 144 | 2037-02 | 9091.20 | 2428.02 | 6663.18 | 750122.89 |
| 145 | 2037-03 | 9091.20 | 2406.64 | 6684.56 | 743438.33 |
| 146 | 2037-04 | 9091.20 | 2385.20 | 6706.01 | 736732.32 |
| 147 | 2037-05 | 9091.20 | 2363.68 | 6727.52 | 730004.80 |
| 148 | 2037-06 | 9091.20 | 2342.10 | 6749.11 | 723255.69 |
| 149 | 2037-07 | 9091.20 | 2320.45 | 6770.76 | 716484.94 |
| 150 | 2037-08 | 9091.20 | 2298.72 | 6792.48 | 709692.45 |
| 151 | 2037-09 | 9091.20 | 2276.93 | 6814.27 | 702878.18 |
| 152 | 2037-10 | 9091.20 | 2255.07 | 6836.14 | 696042.04 |
| 153 | 2037-11 | 9091.20 | 2233.13 | 6858.07 | 689183.97 |
| 154 | 2037-12 | 9091.20 | 2211.13 | 6880.07 | 682303.90 |
| 155 | 2038-01 | 9091.20 | 2189.06 | 6902.15 | 675401.75 |
| 156 | 2038-02 | 9091.20 | 2166.91 | 6924.29 | 668477.46 |
| 157 | 2038-03 | 9091.20 | 2144.70 | 6946.51 | 661530.95 |
| 158 | 2038-04 | 9091.20 | 2122.41 | 6968.79 | 654562.16 |
| 159 | 2038-05 | 9091.20 | 2100.05 | 6991.15 | 647571.01 |
| 160 | 2038-06 | 9091.20 | 2077.62 | 7013.58 | 640557.43 |
| 161 | 2038-07 | 9091.20 | 2055.12 | 7036.08 | 633521.35 |
| 162 | 2038-08 | 9091.20 | 2032.55 | 7058.66 | 626462.69 |
| 163 | 2038-09 | 9091.20 | 2009.90 | 7081.30 | 619381.38 |
| 164 | 2038-10 | 9091.20 | 1987.18 | 7104.02 | 612277.36 |
| 165 | 2038-11 | 9091.20 | 1964.39 | 7126.81 | 605150.55 |
| 166 | 2038-12 | 9091.20 | 1941.52 | 7149.68 | 598000.87 |
| 167 | 2039-01 | 9091.20 | 1918.59 | 7172.62 | 590828.25 |
| 168 | 2039-02 | 9091.20 | 1895.57 | 7195.63 | 583632.62 |
| 169 | 2039-03 | 9091.20 | 1872.49 | 7218.72 | 576413.90 |
| 170 | 2039-04 | 9091.20 | 1849.33 | 7241.88 | 569172.02 |
| 171 | 2039-05 | 9091.20 | 1826.09 | 7265.11 | 561906.91 |
| 172 | 2039-06 | 9091.20 | 1802.78 | 7288.42 | 554618.49 |
| 173 | 2039-07 | 9091.20 | 1779.40 | 7311.80 | 547306.69 |
| 174 | 2039-08 | 9091.20 | 1755.94 | 7335.26 | 539971.43 |
| 175 | 2039-09 | 9091.20 | 1732.41 | 7358.80 | 532612.63 |
| 176 | 2039-10 | 9091.20 | 1708.80 | 7382.41 | 525230.22 |
| 177 | 2039-11 | 9091.20 | 1685.11 | 7406.09 | 517824.13 |
| 178 | 2039-12 | 9091.20 | 1661.35 | 7429.85 | 510394.28 |
| 179 | 2040-01 | 9091.20 | 1637.51 | 7453.69 | 502940.59 |
| 180 | 2040-02 | 9091.20 | 1613.60 | 7477.60 | 495462.99 |
| 181 | 2040-03 | 9091.20 | 1589.61 | 7501.59 | 487961.39 |
| 182 | 2040-04 | 9091.20 | 1565.54 | 7525.66 | 480435.73 |
| 183 | 2040-05 | 9091.20 | 1541.40 | 7549.81 | 472885.92 |
| 184 | 2040-06 | 9091.20 | 1517.18 | 7574.03 | 465311.89 |
| 185 | 2040-07 | 9091.20 | 1492.88 | 7598.33 | 457713.56 |
| 186 | 2040-08 | 9091.20 | 1468.50 | 7622.71 | 450090.86 |
| 187 | 2040-09 | 9091.20 | 1444.04 | 7647.16 | 442443.69 |
| 188 | 2040-10 | 9091.20 | 1419.51 | 7671.70 | 434772.00 |
| 189 | 2040-11 | 9091.20 | 1394.89 | 7696.31 | 427075.68 |
| 190 | 2040-12 | 9091.20 | 1370.20 | 7721.00 | 419354.68 |
| 191 | 2041-01 | 9091.20 | 1345.43 | 7745.78 | 411608.91 |
| 192 | 2041-02 | 9091.20 | 1320.58 | 7770.63 | 403838.28 |
| 193 | 2041-03 | 9091.20 | 1295.65 | 7795.56 | 396042.72 |
| 194 | 2041-04 | 9091.20 | 1270.64 | 7820.57 | 388222.15 |
| 195 | 2041-05 | 9091.20 | 1245.55 | 7845.66 | 380376.50 |
| 196 | 2041-06 | 9091.20 | 1220.37 | 7870.83 | 372505.67 |
| 197 | 2041-07 | 9091.20 | 1195.12 | 7896.08 | 364609.58 |
| 198 | 2041-08 | 9091.20 | 1169.79 | 7921.42 | 356688.17 |
| 199 | 2041-09 | 9091.20 | 1144.37 | 7946.83 | 348741.34 |
| 200 | 2041-10 | 9091.20 | 1118.88 | 7972.33 | 340769.01 |
| 201 | 2041-11 | 9091.20 | 1093.30 | 7997.90 | 332771.11 |
| 202 | 2041-12 | 9091.20 | 1067.64 | 8023.56 | 324747.54 |
| 203 | 2042-01 | 9091.20 | 1041.90 | 8049.31 | 316698.24 |
| 204 | 2042-02 | 9091.20 | 1016.07 | 8075.13 | 308623.10 |
| 205 | 2042-03 | 9091.20 | 990.17 | 8101.04 | 300522.06 |
| 206 | 2042-04 | 9091.20 | 964.17 | 8127.03 | 292395.04 |
| 207 | 2042-05 | 9091.20 | 938.10 | 8153.10 | 284241.93 |
| 208 | 2042-06 | 9091.20 | 911.94 | 8179.26 | 276062.67 |
| 209 | 2042-07 | 9091.20 | 885.70 | 8205.50 | 267857.17 |
| 210 | 2042-08 | 9091.20 | 859.38 | 8231.83 | 259625.34 |
| 211 | 2042-09 | 9091.20 | 832.96 | 8258.24 | 251367.10 |
| 212 | 2042-10 | 9091.20 | 806.47 | 8284.74 | 243082.36 |
| 213 | 2042-11 | 9091.20 | 779.89 | 8311.32 | 234771.04 |
| 214 | 2042-12 | 9091.20 | 753.22 | 8337.98 | 226433.06 |
| 215 | 2043-01 | 9091.20 | 726.47 | 8364.73 | 218068.33 |
| 216 | 2043-02 | 9091.20 | 699.64 | 8391.57 | 209676.76 |
| 217 | 2043-03 | 9091.20 | 672.71 | 8418.49 | 201258.27 |
| 218 | 2043-04 | 9091.20 | 645.70 | 8445.50 | 192812.77 |
| 219 | 2043-05 | 9091.20 | 618.61 | 8472.60 | 184340.17 |
| 220 | 2043-06 | 9091.20 | 591.42 | 8499.78 | 175840.39 |
| 221 | 2043-07 | 9091.20 | 564.15 | 8527.05 | 167313.34 |
| 222 | 2043-08 | 9091.20 | 536.80 | 8554.41 | 158758.93 |
| 223 | 2043-09 | 9091.20 | 509.35 | 8581.85 | 150177.08 |
| 224 | 2043-10 | 9091.20 | 481.82 | 8609.39 | 141567.69 |
| 225 | 2043-11 | 9091.20 | 454.20 | 8637.01 | 132930.69 |
| 226 | 2043-12 | 9091.20 | 426.49 | 8664.72 | 124265.97 |
| 227 | 2044-01 | 9091.20 | 398.69 | 8692.52 | 115573.45 |
| 228 | 2044-02 | 9091.20 | 370.80 | 8720.41 | 106853.04 |
| 229 | 2044-03 | 9091.20 | 342.82 | 8748.38 | 98104.66 |
| 230 | 2044-04 | 9091.20 | 314.75 | 8776.45 | 89328.20 |
| 231 | 2044-05 | 9091.20 | 286.59 | 8804.61 | 80523.59 |
| 232 | 2044-06 | 9091.20 | 258.35 | 8832.86 | 71690.74 |
| 233 | 2044-07 | 9091.20 | 230.01 | 8861.20 | 62829.54 |
| 234 | 2044-08 | 9091.20 | 201.58 | 8889.63 | 53939.91 |
| 235 | 2044-09 | 9091.20 | 173.06 | 8918.15 | 45021.76 |
| 236 | 2044-10 | 9091.20 | 144.44 | 8946.76 | 36075.00 |
| 237 | 2044-11 | 9091.20 | 115.74 | 8975.46 | 27099.54 |
| 238 | 2044-12 | 9091.20 | 86.94 | 9004.26 | 18095.28 |
| 239 | 2045-01 | 9091.20 | 58.06 | 9033.15 | 9062.13 |
| 240 | 2045-02 | 9091.20 | 29.07 | 9062.13 | 0.00 |
等额本金还款方式：
贷款总额：152万
还款月数：20年
首月还款：11210元
每月递减：20.32元
利息总额：58.76万
本息合计：210.76万
节省利息：74250.83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 | 11210.00 | 4876.67 | 6333.33 | 1513666.67 |
| 2 | 2025-04 | 11189.68 | 4856.35 | 6333.33 | 1507333.33 |
| 3 | 2025-05 | 11169.36 | 4836.03 | 6333.33 | 1501000.00 |
| 4 | 2025-06 | 11149.04 | 4815.71 | 6333.33 | 1494666.67 |
| 5 | 2025-07 | 11128.72 | 4795.39 | 6333.33 | 1488333.33 |
| 6 | 2025-08 | 11108.40 | 4775.07 | 6333.33 | 1482000.00 |
| 7 | 2025-09 | 11088.08 | 4754.75 | 6333.33 | 1475666.67 |
| 8 | 2025-10 | 11067.76 | 4734.43 | 6333.33 | 1469333.33 |
| 9 | 2025-11 | 11047.44 | 4714.11 | 6333.33 | 1463000.00 |
| 10 | 2025-12 | 11027.13 | 4693.79 | 6333.33 | 1456666.67 |
| 11 | 2026-01 | 11006.81 | 4673.47 | 6333.33 | 1450333.33 |
| 12 | 2026-02 | 10986.49 | 4653.15 | 6333.33 | 1444000.00 |
| 13 | 2026-03 | 10966.17 | 4632.83 | 6333.33 | 1437666.67 |
| 14 | 2026-04 | 10945.85 | 4612.51 | 6333.33 | 1431333.33 |
| 15 | 2026-05 | 10925.53 | 4592.19 | 6333.33 | 1425000.00 |
| 16 | 2026-06 | 10905.21 | 4571.88 | 6333.33 | 1418666.67 |
| 17 | 2026-07 | 10884.89 | 4551.56 | 6333.33 | 1412333.33 |
| 18 | 2026-08 | 10864.57 | 4531.24 | 6333.33 | 1406000.00 |
| 19 | 2026-09 | 10844.25 | 4510.92 | 6333.33 | 1399666.67 |
| 20 | 2026-10 | 10823.93 | 4490.60 | 6333.33 | 1393333.33 |
| 21 | 2026-11 | 10803.61 | 4470.28 | 6333.33 | 1387000.00 |
| 22 | 2026-12 | 10783.29 | 4449.96 | 6333.33 | 1380666.67 |
| 23 | 2027-01 | 10762.97 | 4429.64 | 6333.33 | 1374333.33 |
| 24 | 2027-02 | 10742.65 | 4409.32 | 6333.33 | 1368000.00 |
| 25 | 2027-03 | 10722.33 | 4389.00 | 6333.33 | 1361666.67 |
| 26 | 2027-04 | 10702.01 | 4368.68 | 6333.33 | 1355333.33 |
| 27 | 2027-05 | 10681.69 | 4348.36 | 6333.33 | 1349000.00 |
| 28 | 2027-06 | 10661.38 | 4328.04 | 6333.33 | 1342666.67 |
| 29 | 2027-07 | 10641.06 | 4307.72 | 6333.33 | 1336333.33 |
| 30 | 2027-08 | 10620.74 | 4287.40 | 6333.33 | 1330000.00 |
| 31 | 2027-09 | 10600.42 | 4267.08 | 6333.33 | 1323666.67 |
| 32 | 2027-10 | 10580.10 | 4246.76 | 6333.33 | 1317333.33 |
| 33 | 2027-11 | 10559.78 | 4226.44 | 6333.33 | 1311000.00 |
| 34 | 2027-12 | 10539.46 | 4206.13 | 6333.33 | 1304666.67 |
| 35 | 2028-01 | 10519.14 | 4185.81 | 6333.33 | 1298333.33 |
| 36 | 2028-02 | 10498.82 | 4165.49 | 6333.33 | 1292000.00 |
| 37 | 2028-03 | 10478.50 | 4145.17 | 6333.33 | 1285666.67 |
| 38 | 2028-04 | 10458.18 | 4124.85 | 6333.33 | 1279333.33 |
| 39 | 2028-05 | 10437.86 | 4104.53 | 6333.33 | 1273000.00 |
| 40 | 2028-06 | 10417.54 | 4084.21 | 6333.33 | 1266666.67 |
| 41 | 2028-07 | 10397.22 | 4063.89 | 6333.33 | 1260333.33 |
| 42 | 2028-08 | 10376.90 | 4043.57 | 6333.33 | 1254000.00 |
| 43 | 2028-09 | 10356.58 | 4023.25 | 6333.33 | 1247666.67 |
| 44 | 2028-10 | 10336.26 | 4002.93 | 6333.33 | 1241333.33 |
| 45 | 2028-11 | 10315.94 | 3982.61 | 6333.33 | 1235000.00 |
| 46 | 2028-12 | 10295.63 | 3962.29 | 6333.33 | 1228666.67 |
| 47 | 2029-01 | 10275.31 | 3941.97 | 6333.33 | 1222333.33 |
| 48 | 2029-02 | 10254.99 | 3921.65 | 6333.33 | 1216000.00 |
| 49 | 2029-03 | 10234.67 | 3901.33 | 6333.33 | 1209666.67 |
| 50 | 2029-04 | 10214.35 | 3881.01 | 6333.33 | 1203333.33 |
| 51 | 2029-05 | 10194.03 | 3860.69 | 6333.33 | 1197000.00 |
| 52 | 2029-06 | 10173.71 | 3840.38 | 6333.33 | 1190666.67 |
| 53 | 2029-07 | 10153.39 | 3820.06 | 6333.33 | 1184333.33 |
| 54 | 2029-08 | 10133.07 | 3799.74 | 6333.33 | 1178000.00 |
| 55 | 2029-09 | 10112.75 | 3779.42 | 6333.33 | 1171666.67 |
| 56 | 2029-10 | 10092.43 | 3759.10 | 6333.33 | 1165333.33 |
| 57 | 2029-11 | 10072.11 | 3738.78 | 6333.33 | 1159000.00 |
| 58 | 2029-12 | 10051.79 | 3718.46 | 6333.33 | 1152666.67 |
| 59 | 2030-01 | 10031.47 | 3698.14 | 6333.33 | 1146333.33 |
| 60 | 2030-02 | 10011.15 | 3677.82 | 6333.33 | 1140000.00 |
| 61 | 2030-03 | 9990.83 | 3657.50 | 6333.33 | 1133666.67 |
| 62 | 2030-04 | 9970.51 | 3637.18 | 6333.33 | 1127333.33 |
| 63 | 2030-05 | 9950.19 | 3616.86 | 6333.33 | 1121000.00 |
| 64 | 2030-06 | 9929.88 | 3596.54 | 6333.33 | 1114666.67 |
| 65 | 2030-07 | 9909.56 | 3576.22 | 6333.33 | 1108333.33 |
| 66 | 2030-08 | 9889.24 | 3555.90 | 6333.33 | 1102000.00 |
| 67 | 2030-09 | 9868.92 | 3535.58 | 6333.33 | 1095666.67 |
| 68 | 2030-10 | 9848.60 | 3515.26 | 6333.33 | 1089333.33 |
| 69 | 2030-11 | 9828.28 | 3494.94 | 6333.33 | 1083000.00 |
| 70 | 2030-12 | 9807.96 | 3474.63 | 6333.33 | 1076666.67 |
| 71 | 2031-01 | 9787.64 | 3454.31 | 6333.33 | 1070333.33 |
| 72 | 2031-02 | 9767.32 | 3433.99 | 6333.33 | 1064000.00 |
| 73 | 2031-03 | 9747.00 | 3413.67 | 6333.33 | 1057666.67 |
| 74 | 2031-04 | 9726.68 | 3393.35 | 6333.33 | 1051333.33 |
| 75 | 2031-05 | 9706.36 | 3373.03 | 6333.33 | 1045000.00 |
| 76 | 2031-06 | 9686.04 | 3352.71 | 6333.33 | 1038666.67 |
| 77 | 2031-07 | 9665.72 | 3332.39 | 6333.33 | 1032333.33 |
| 78 | 2031-08 | 9645.40 | 3312.07 | 6333.33 | 1026000.00 |
| 79 | 2031-09 | 9625.08 | 3291.75 | 6333.33 | 1019666.67 |
| 80 | 2031-10 | 9604.76 | 3271.43 | 6333.33 | 1013333.33 |
| 81 | 2031-11 | 9584.44 | 3251.11 | 6333.33 | 1007000.00 |
| 82 | 2031-12 | 9564.13 | 3230.79 | 6333.33 | 1000666.67 |
| 83 | 2032-01 | 9543.81 | 3210.47 | 6333.33 | 994333.33 |
| 84 | 2032-02 | 9523.49 | 3190.15 | 6333.33 | 988000.00 |
| 85 | 2032-03 | 9503.17 | 3169.83 | 6333.33 | 981666.67 |
| 86 | 2032-04 | 9482.85 | 3149.51 | 6333.33 | 975333.33 |
| 87 | 2032-05 | 9462.53 | 3129.19 | 6333.33 | 969000.00 |
| 88 | 2032-06 | 9442.21 | 3108.88 | 6333.33 | 962666.67 |
| 89 | 2032-07 | 9421.89 | 3088.56 | 6333.33 | 956333.33 |
| 90 | 2032-08 | 9401.57 | 3068.24 | 6333.33 | 950000.00 |
| 91 | 2032-09 | 9381.25 | 3047.92 | 6333.33 | 943666.67 |
| 92 | 2032-10 | 9360.93 | 3027.60 | 6333.33 | 937333.33 |
| 93 | 2032-11 | 9340.61 | 3007.28 | 6333.33 | 931000.00 |
| 94 | 2032-12 | 9320.29 | 2986.96 | 6333.33 | 924666.67 |
| 95 | 2033-01 | 9299.97 | 2966.64 | 6333.33 | 918333.33 |
| 96 | 2033-02 | 9279.65 | 2946.32 | 6333.33 | 912000.00 |
| 97 | 2033-03 | 9259.33 | 2926.00 | 6333.33 | 905666.67 |
| 98 | 2033-04 | 9239.01 | 2905.68 | 6333.33 | 899333.33 |
| 99 | 2033-05 | 9218.69 | 2885.36 | 6333.33 | 893000.00 |
| 100 | 2033-06 | 9198.38 | 2865.04 | 6333.33 | 886666.67 |
| 101 | 2033-07 | 9178.06 | 2844.72 | 6333.33 | 880333.33 |
| 102 | 2033-08 | 9157.74 | 2824.40 | 6333.33 | 874000.00 |
| 103 | 2033-09 | 9137.42 | 2804.08 | 6333.33 | 867666.67 |
| 104 | 2033-10 | 9117.10 | 2783.76 | 6333.33 | 861333.33 |
| 105 | 2033-11 | 9096.78 | 2763.44 | 6333.33 | 855000.00 |
| 106 | 2033-12 | 9076.46 | 2743.13 | 6333.33 | 848666.67 |
| 107 | 2034-01 | 9056.14 | 2722.81 | 6333.33 | 842333.33 |
| 108 | 2034-02 | 9035.82 | 2702.49 | 6333.33 | 836000.00 |
| 109 | 2034-03 | 9015.50 | 2682.17 | 6333.33 | 829666.67 |
| 110 | 2034-04 | 8995.18 | 2661.85 | 6333.33 | 823333.33 |
| 111 | 2034-05 | 8974.86 | 2641.53 | 6333.33 | 817000.00 |
| 112 | 2034-06 | 8954.54 | 2621.21 | 6333.33 | 810666.67 |
| 113 | 2034-07 | 8934.22 | 2600.89 | 6333.33 | 804333.33 |
| 114 | 2034-08 | 8913.90 | 2580.57 | 6333.33 | 798000.00 |
| 115 | 2034-09 | 8893.58 | 2560.25 | 6333.33 | 791666.67 |
| 116 | 2034-10 | 8873.26 | 2539.93 | 6333.33 | 785333.33 |
| 117 | 2034-11 | 8852.94 | 2519.61 | 6333.33 | 779000.00 |
| 118 | 2034-12 | 8832.63 | 2499.29 | 6333.33 | 772666.67 |
| 119 | 2035-01 | 8812.31 | 2478.97 | 6333.33 | 766333.33 |
| 120 | 2035-02 | 8791.99 | 2458.65 | 6333.33 | 760000.00 |
| 121 | 2035-03 | 8771.67 | 2438.33 | 6333.33 | 753666.67 |
| 122 | 2035-04 | 8751.35 | 2418.01 | 6333.33 | 747333.33 |
| 123 | 2035-05 | 8731.03 | 2397.69 | 6333.33 | 741000.00 |
| 124 | 2035-06 | 8710.71 | 2377.38 | 6333.33 | 734666.67 |
| 125 | 2035-07 | 8690.39 | 2357.06 | 6333.33 | 728333.33 |
| 126 | 2035-08 | 8670.07 | 2336.74 | 6333.33 | 722000.00 |
| 127 | 2035-09 | 8649.75 | 2316.42 | 6333.33 | 715666.67 |
| 128 | 2035-10 | 8629.43 | 2296.10 | 6333.33 | 709333.33 |
| 129 | 2035-11 | 8609.11 | 2275.78 | 6333.33 | 703000.00 |
| 130 | 2035-12 | 8588.79 | 2255.46 | 6333.33 | 696666.67 |
| 131 | 2036-01 | 8568.47 | 2235.14 | 6333.33 | 690333.33 |
| 132 | 2036-02 | 8548.15 | 2214.82 | 6333.33 | 684000.00 |
| 133 | 2036-03 | 8527.83 | 2194.50 | 6333.33 | 677666.67 |
| 134 | 2036-04 | 8507.51 | 2174.18 | 6333.33 | 671333.33 |
| 135 | 2036-05 | 8487.19 | 2153.86 | 6333.33 | 665000.00 |
| 136 | 2036-06 | 8466.88 | 2133.54 | 6333.33 | 658666.67 |
| 137 | 2036-07 | 8446.56 | 2113.22 | 6333.33 | 652333.33 |
| 138 | 2036-08 | 8426.24 | 2092.90 | 6333.33 | 646000.00 |
| 139 | 2036-09 | 8405.92 | 2072.58 | 6333.33 | 639666.67 |
| 140 | 2036-10 | 8385.60 | 2052.26 | 6333.33 | 633333.33 |
| 141 | 2036-11 | 8365.28 | 2031.94 | 6333.33 | 627000.00 |
| 142 | 2036-12 | 8344.96 | 2011.63 | 6333.33 | 620666.67 |
| 143 | 2037-01 | 8324.64 | 1991.31 | 6333.33 | 614333.33 |
| 144 | 2037-02 | 8304.32 | 1970.99 | 6333.33 | 608000.00 |
| 145 | 2037-03 | 8284.00 | 1950.67 | 6333.33 | 601666.67 |
| 146 | 2037-04 | 8263.68 | 1930.35 | 6333.33 | 595333.33 |
| 147 | 2037-05 | 8243.36 | 1910.03 | 6333.33 | 589000.00 |
| 148 | 2037-06 | 8223.04 | 1889.71 | 6333.33 | 582666.67 |
| 149 | 2037-07 | 8202.72 | 1869.39 | 6333.33 | 576333.33 |
| 150 | 2037-08 | 8182.40 | 1849.07 | 6333.33 | 570000.00 |
| 151 | 2037-09 | 8162.08 | 1828.75 | 6333.33 | 563666.67 |
| 152 | 2037-10 | 8141.76 | 1808.43 | 6333.33 | 557333.33 |
| 153 | 2037-11 | 8121.44 | 1788.11 | 6333.33 | 551000.00 |
| 154 | 2037-12 | 8101.13 | 1767.79 | 6333.33 | 544666.67 |
| 155 | 2038-01 | 8080.81 | 1747.47 | 6333.33 | 538333.33 |
| 156 | 2038-02 | 8060.49 | 1727.15 | 6333.33 | 532000.00 |
| 157 | 2038-03 | 8040.17 | 1706.83 | 6333.33 | 525666.67 |
| 158 | 2038-04 | 8019.85 | 1686.51 | 6333.33 | 519333.33 |
| 159 | 2038-05 | 7999.53 | 1666.19 | 6333.33 | 513000.00 |
| 160 | 2038-06 | 7979.21 | 1645.88 | 6333.33 | 506666.67 |
| 161 | 2038-07 | 7958.89 | 1625.56 | 6333.33 | 500333.33 |
| 162 | 2038-08 | 7938.57 | 1605.24 | 6333.33 | 494000.00 |
| 163 | 2038-09 | 7918.25 | 1584.92 | 6333.33 | 487666.67 |
| 164 | 2038-10 | 7897.93 | 1564.60 | 6333.33 | 481333.33 |
| 165 | 2038-11 | 7877.61 | 1544.28 | 6333.33 | 475000.00 |
| 166 | 2038-12 | 7857.29 | 1523.96 | 6333.33 | 468666.67 |
| 167 | 2039-01 | 7836.97 | 1503.64 | 6333.33 | 462333.33 |
| 168 | 2039-02 | 7816.65 | 1483.32 | 6333.33 | 456000.00 |
| 169 | 2039-03 | 7796.33 | 1463.00 | 6333.33 | 449666.67 |
| 170 | 2039-04 | 7776.01 | 1442.68 | 6333.33 | 443333.33 |
| 171 | 2039-05 | 7755.69 | 1422.36 | 6333.33 | 437000.00 |
| 172 | 2039-06 | 7735.38 | 1402.04 | 6333.33 | 430666.67 |
| 173 | 2039-07 | 7715.06 | 1381.72 | 6333.33 | 424333.33 |
| 174 | 2039-08 | 7694.74 | 1361.40 | 6333.33 | 418000.00 |
| 175 | 2039-09 | 7674.42 | 1341.08 | 6333.33 | 411666.67 |
| 176 | 2039-10 | 7654.10 | 1320.76 | 6333.33 | 405333.33 |
| 177 | 2039-11 | 7633.78 | 1300.44 | 6333.33 | 399000.00 |
| 178 | 2039-12 | 7613.46 | 1280.13 | 6333.33 | 392666.67 |
| 179 | 2040-01 | 7593.14 | 1259.81 | 6333.33 | 386333.33 |
| 180 | 2040-02 | 7572.82 | 1239.49 | 6333.33 | 380000.00 |
| 181 | 2040-03 | 7552.50 | 1219.17 | 6333.33 | 373666.67 |
| 182 | 2040-04 | 7532.18 | 1198.85 | 6333.33 | 367333.33 |
| 183 | 2040-05 | 7511.86 | 1178.53 | 6333.33 | 361000.00 |
| 184 | 2040-06 | 7491.54 | 1158.21 | 6333.33 | 354666.67 |
| 185 | 2040-07 | 7471.22 | 1137.89 | 6333.33 | 348333.33 |
| 186 | 2040-08 | 7450.90 | 1117.57 | 6333.33 | 342000.00 |
| 187 | 2040-09 | 7430.58 | 1097.25 | 6333.33 | 335666.67 |
| 188 | 2040-10 | 7410.26 | 1076.93 | 6333.33 | 329333.33 |
| 189 | 2040-11 | 7389.94 | 1056.61 | 6333.33 | 323000.00 |
| 190 | 2040-12 | 7369.63 | 1036.29 | 6333.33 | 316666.67 |
| 191 | 2041-01 | 7349.31 | 1015.97 | 6333.33 | 310333.33 |
| 192 | 2041-02 | 7328.99 | 995.65 | 6333.33 | 304000.00 |
| 193 | 2041-03 | 7308.67 | 975.33 | 6333.33 | 297666.67 |
| 194 | 2041-04 | 7288.35 | 955.01 | 6333.33 | 291333.33 |
| 195 | 2041-05 | 7268.03 | 934.69 | 6333.33 | 285000.00 |
| 196 | 2041-06 | 7247.71 | 914.38 | 6333.33 | 278666.67 |
| 197 | 2041-07 | 7227.39 | 894.06 | 6333.33 | 272333.33 |
| 198 | 2041-08 | 7207.07 | 873.74 | 6333.33 | 266000.00 |
| 199 | 2041-09 | 7186.75 | 853.42 | 6333.33 | 259666.67 |
| 200 | 2041-10 | 7166.43 | 833.10 | 6333.33 | 253333.33 |
| 201 | 2041-11 | 7146.11 | 812.78 | 6333.33 | 247000.00 |
| 202 | 2041-12 | 7125.79 | 792.46 | 6333.33 | 240666.67 |
| 203 | 2042-01 | 7105.47 | 772.14 | 6333.33 | 234333.33 |
| 204 | 2042-02 | 7085.15 | 751.82 | 6333.33 | 228000.00 |
| 205 | 2042-03 | 7064.83 | 731.50 | 6333.33 | 221666.67 |
| 206 | 2042-04 | 7044.51 | 711.18 | 6333.33 | 215333.33 |
| 207 | 2042-05 | 7024.19 | 690.86 | 6333.33 | 209000.00 |
| 208 | 2042-06 | 7003.88 | 670.54 | 6333.33 | 202666.67 |
| 209 | 2042-07 | 6983.56 | 650.22 | 6333.33 | 196333.33 |
| 210 | 2042-08 | 6963.24 | 629.90 | 6333.33 | 190000.00 |
| 211 | 2042-09 | 6942.92 | 609.58 | 6333.33 | 183666.67 |
| 212 | 2042-10 | 6922.60 | 589.26 | 6333.33 | 177333.33 |
| 213 | 2042-11 | 6902.28 | 568.94 | 6333.33 | 171000.00 |
| 214 | 2042-12 | 6881.96 | 548.63 | 6333.33 | 164666.67 |
| 215 | 2043-01 | 6861.64 | 528.31 | 6333.33 | 158333.33 |
| 216 | 2043-02 | 6841.32 | 507.99 | 6333.33 | 152000.00 |
| 217 | 2043-03 | 6821.00 | 487.67 | 6333.33 | 145666.67 |
| 218 | 2043-04 | 6800.68 | 467.35 | 6333.33 | 139333.33 |
| 219 | 2043-05 | 6780.36 | 447.03 | 6333.33 | 133000.00 |
| 220 | 2043-06 | 6760.04 | 426.71 | 6333.33 | 126666.67 |
| 221 | 2043-07 | 6739.72 | 406.39 | 6333.33 | 120333.33 |
| 222 | 2043-08 | 6719.40 | 386.07 | 6333.33 | 114000.00 |
| 223 | 2043-09 | 6699.08 | 365.75 | 6333.33 | 107666.67 |
| 224 | 2043-10 | 6678.76 | 345.43 | 6333.33 | 101333.33 |
| 225 | 2043-11 | 6658.44 | 325.11 | 6333.33 | 95000.00 |
| 226 | 2043-12 | 6638.13 | 304.79 | 6333.33 | 88666.67 |
| 227 | 2044-01 | 6617.81 | 284.47 | 6333.33 | 82333.33 |
| 228 | 2044-02 | 6597.49 | 264.15 | 6333.33 | 76000.00 |
| 229 | 2044-03 | 6577.17 | 243.83 | 6333.33 | 69666.67 |
| 230 | 2044-04 | 6556.85 | 223.51 | 6333.33 | 63333.33 |
| 231 | 2044-05 | 6536.53 | 203.19 | 6333.33 | 57000.00 |
| 232 | 2044-06 | 6516.21 | 182.88 | 6333.33 | 50666.67 |
| 233 | 2044-07 | 6495.89 | 162.56 | 6333.33 | 44333.33 |
| 234 | 2044-08 | 6475.57 | 142.24 | 6333.33 | 38000.00 |
| 235 | 2044-09 | 6455.25 | 121.92 | 6333.33 | 31666.67 |
| 236 | 2044-10 | 6434.93 | 101.60 | 6333.33 | 25333.33 |
| 237 | 2044-11 | 6414.61 | 81.28 | 6333.33 | 19000.00 |
| 238 | 2044-12 | 6394.29 | 60.96 | 6333.33 | 12666.67 |
| 239 | 2045-01 | 6373.97 | 40.64 | 6333.33 | 6333.33 |
| 240 | 2045-02 | 6353.65 | 20.32 | 6333.33 | 0.00 |