贷款52.92万（公积金贷款）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：52.92万
还款月数：20年
每月还款：3001.6元
利息总额：19.12万
本息合计：72.04万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-04 | 3001.60 | 1433.25 | 1568.35 | 527631.65 |
| 2 | 2025-05 | 3001.60 | 1429.00 | 1572.60 | 526059.05 |
| 3 | 2025-06 | 3001.60 | 1424.74 | 1576.86 | 524482.20 |
| 4 | 2025-07 | 3001.60 | 1420.47 | 1581.13 | 522901.07 |
| 5 | 2025-08 | 3001.60 | 1416.19 | 1585.41 | 521315.66 |
| 6 | 2025-09 | 3001.60 | 1411.90 | 1589.70 | 519725.96 |
| 7 | 2025-10 | 3001.60 | 1407.59 | 1594.01 | 518131.95 |
| 8 | 2025-11 | 3001.60 | 1403.27 | 1598.33 | 516533.62 |
| 9 | 2025-12 | 3001.60 | 1398.95 | 1602.65 | 514930.97 |
| 10 | 2026-01 | 3001.60 | 1394.60 | 1607.00 | 513323.97 |
| 11 | 2026-02 | 3001.60 | 1390.25 | 1611.35 | 511712.62 |
| 12 | 2026-03 | 3001.60 | 1385.89 | 1615.71 | 510096.91 |
| 13 | 2026-04 | 3001.60 | 1381.51 | 1620.09 | 508476.82 |
| 14 | 2026-05 | 3001.60 | 1377.12 | 1624.48 | 506852.35 |
| 15 | 2026-06 | 3001.60 | 1372.73 | 1628.87 | 505223.47 |
| 16 | 2026-07 | 3001.60 | 1368.31 | 1633.29 | 503590.19 |
| 17 | 2026-08 | 3001.60 | 1363.89 | 1637.71 | 501952.48 |
| 18 | 2026-09 | 3001.60 | 1359.45 | 1642.15 | 500310.33 |
| 19 | 2026-10 | 3001.60 | 1355.01 | 1646.59 | 498663.74 |
| 20 | 2026-11 | 3001.60 | 1350.55 | 1651.05 | 497012.69 |
| 21 | 2026-12 | 3001.60 | 1346.08 | 1655.52 | 495357.16 |
| 22 | 2027-01 | 3001.60 | 1341.59 | 1660.01 | 493697.16 |
| 23 | 2027-02 | 3001.60 | 1337.10 | 1664.50 | 492032.65 |
| 24 | 2027-03 | 3001.60 | 1332.59 | 1669.01 | 490363.64 |
| 25 | 2027-04 | 3001.60 | 1328.07 | 1673.53 | 488690.11 |
| 26 | 2027-05 | 3001.60 | 1323.54 | 1678.06 | 487012.04 |
| 27 | 2027-06 | 3001.60 | 1318.99 | 1682.61 | 485329.44 |
| 28 | 2027-07 | 3001.60 | 1314.43 | 1687.17 | 483642.27 |
| 29 | 2027-08 | 3001.60 | 1309.86 | 1691.74 | 481950.53 |
| 30 | 2027-09 | 3001.60 | 1305.28 | 1696.32 | 480254.22 |
| 31 | 2027-10 | 3001.60 | 1300.69 | 1700.91 | 478553.31 |
| 32 | 2027-11 | 3001.60 | 1296.08 | 1705.52 | 476847.79 |
| 33 | 2027-12 | 3001.60 | 1291.46 | 1710.14 | 475137.65 |
| 34 | 2028-01 | 3001.60 | 1286.83 | 1714.77 | 473422.88 |
| 35 | 2028-02 | 3001.60 | 1282.19 | 1719.41 | 471703.47 |
| 36 | 2028-03 | 3001.60 | 1277.53 | 1724.07 | 469979.40 |
| 37 | 2028-04 | 3001.60 | 1272.86 | 1728.74 | 468250.66 |
| 38 | 2028-05 | 3001.60 | 1268.18 | 1733.42 | 466517.24 |
| 39 | 2028-06 | 3001.60 | 1263.48 | 1738.12 | 464779.12 |
| 40 | 2028-07 | 3001.60 | 1258.78 | 1742.82 | 463036.30 |
| 41 | 2028-08 | 3001.60 | 1254.06 | 1747.54 | 461288.76 |
| 42 | 2028-09 | 3001.60 | 1249.32 | 1752.28 | 459536.48 |
| 43 | 2028-10 | 3001.60 | 1244.58 | 1757.02 | 457779.46 |
| 44 | 2028-11 | 3001.60 | 1239.82 | 1761.78 | 456017.68 |
| 45 | 2028-12 | 3001.60 | 1235.05 | 1766.55 | 454251.12 |
| 46 | 2029-01 | 3001.60 | 1230.26 | 1771.34 | 452479.79 |
| 47 | 2029-02 | 3001.60 | 1225.47 | 1776.13 | 450703.65 |
| 48 | 2029-03 | 3001.60 | 1220.66 | 1780.94 | 448922.71 |
| 49 | 2029-04 | 3001.60 | 1215.83 | 1785.77 | 447136.94 |
| 50 | 2029-05 | 3001.60 | 1211.00 | 1790.60 | 445346.34 |
| 51 | 2029-06 | 3001.60 | 1206.15 | 1795.45 | 443550.88 |
| 52 | 2029-07 | 3001.60 | 1201.28 | 1800.32 | 441750.57 |
| 53 | 2029-08 | 3001.60 | 1196.41 | 1805.19 | 439945.38 |
| 54 | 2029-09 | 3001.60 | 1191.52 | 1810.08 | 438135.29 |
| 55 | 2029-10 | 3001.60 | 1186.62 | 1814.98 | 436320.31 |
| 56 | 2029-11 | 3001.60 | 1181.70 | 1819.90 | 434500.41 |
| 57 | 2029-12 | 3001.60 | 1176.77 | 1824.83 | 432675.58 |
| 58 | 2030-01 | 3001.60 | 1171.83 | 1829.77 | 430845.81 |
| 59 | 2030-02 | 3001.60 | 1166.87 | 1834.73 | 429011.09 |
| 60 | 2030-03 | 3001.60 | 1161.91 | 1839.69 | 427171.39 |
| 61 | 2030-04 | 3001.60 | 1156.92 | 1844.68 | 425326.72 |
| 62 | 2030-05 | 3001.60 | 1151.93 | 1849.67 | 423477.04 |
| 63 | 2030-06 | 3001.60 | 1146.92 | 1854.68 | 421622.36 |
| 64 | 2030-07 | 3001.60 | 1141.89 | 1859.71 | 419762.65 |
| 65 | 2030-08 | 3001.60 | 1136.86 | 1864.74 | 417897.91 |
| 66 | 2030-09 | 3001.60 | 1131.81 | 1869.79 | 416028.12 |
| 67 | 2030-10 | 3001.60 | 1126.74 | 1874.86 | 414153.26 |
| 68 | 2030-11 | 3001.60 | 1121.67 | 1879.93 | 412273.33 |
| 69 | 2030-12 | 3001.60 | 1116.57 | 1885.03 | 410388.30 |
| 70 | 2031-01 | 3001.60 | 1111.47 | 1890.13 | 408498.17 |
| 71 | 2031-02 | 3001.60 | 1106.35 | 1895.25 | 406602.92 |
| 72 | 2031-03 | 3001.60 | 1101.22 | 1900.38 | 404702.53 |
| 73 | 2031-04 | 3001.60 | 1096.07 | 1905.53 | 402797.00 |
| 74 | 2031-05 | 3001.60 | 1090.91 | 1910.69 | 400886.31 |
| 75 | 2031-06 | 3001.60 | 1085.73 | 1915.87 | 398970.44 |
| 76 | 2031-07 | 3001.60 | 1080.54 | 1921.06 | 397049.39 |
| 77 | 2031-08 | 3001.60 | 1075.34 | 1926.26 | 395123.13 |
| 78 | 2031-09 | 3001.60 | 1070.13 | 1931.47 | 393191.66 |
| 79 | 2031-10 | 3001.60 | 1064.89 | 1936.71 | 391254.95 |
| 80 | 2031-11 | 3001.60 | 1059.65 | 1941.95 | 389313.00 |
| 81 | 2031-12 | 3001.60 | 1054.39 | 1947.21 | 387365.79 |
| 82 | 2032-01 | 3001.60 | 1049.12 | 1952.48 | 385413.30 |
| 83 | 2032-02 | 3001.60 | 1043.83 | 1957.77 | 383455.53 |
| 84 | 2032-03 | 3001.60 | 1038.53 | 1963.07 | 381492.46 |
| 85 | 2032-04 | 3001.60 | 1033.21 | 1968.39 | 379524.07 |
| 86 | 2032-05 | 3001.60 | 1027.88 | 1973.72 | 377550.34 |
| 87 | 2032-06 | 3001.60 | 1022.53 | 1979.07 | 375571.28 |
| 88 | 2032-07 | 3001.60 | 1017.17 | 1984.43 | 373586.85 |
| 89 | 2032-08 | 3001.60 | 1011.80 | 1989.80 | 371597.05 |
| 90 | 2032-09 | 3001.60 | 1006.41 | 1995.19 | 369601.86 |
| 91 | 2032-10 | 3001.60 | 1001.01 | 2000.59 | 367601.26 |
| 92 | 2032-11 | 3001.60 | 995.59 | 2006.01 | 365595.25 |
| 93 | 2032-12 | 3001.60 | 990.15 | 2011.45 | 363583.80 |
| 94 | 2033-01 | 3001.60 | 984.71 | 2016.89 | 361566.91 |
| 95 | 2033-02 | 3001.60 | 979.24 | 2022.36 | 359544.55 |
| 96 | 2033-03 | 3001.60 | 973.77 | 2027.83 | 357516.72 |
| 97 | 2033-04 | 3001.60 | 968.27 | 2033.33 | 355483.39 |
| 98 | 2033-05 | 3001.60 | 962.77 | 2038.83 | 353444.56 |
| 99 | 2033-06 | 3001.60 | 957.25 | 2044.35 | 351400.21 |
| 100 | 2033-07 | 3001.60 | 951.71 | 2049.89 | 349350.31 |
| 101 | 2033-08 | 3001.60 | 946.16 | 2055.44 | 347294.87 |
| 102 | 2033-09 | 3001.60 | 940.59 | 2061.01 | 345233.86 |
| 103 | 2033-10 | 3001.60 | 935.01 | 2066.59 | 343167.27 |
| 104 | 2033-11 | 3001.60 | 929.41 | 2072.19 | 341095.08 |
| 105 | 2033-12 | 3001.60 | 923.80 | 2077.80 | 339017.28 |
| 106 | 2034-01 | 3001.60 | 918.17 | 2083.43 | 336933.85 |
| 107 | 2034-02 | 3001.60 | 912.53 | 2089.07 | 334844.78 |
| 108 | 2034-03 | 3001.60 | 906.87 | 2094.73 | 332750.05 |
| 109 | 2034-04 | 3001.60 | 901.20 | 2100.40 | 330649.65 |
| 110 | 2034-05 | 3001.60 | 895.51 | 2106.09 | 328543.56 |
| 111 | 2034-06 | 3001.60 | 889.81 | 2111.79 | 326431.77 |
| 112 | 2034-07 | 3001.60 | 884.09 | 2117.51 | 324314.25 |
| 113 | 2034-08 | 3001.60 | 878.35 | 2123.25 | 322191.00 |
| 114 | 2034-09 | 3001.60 | 872.60 | 2129.00 | 320062.00 |
| 115 | 2034-10 | 3001.60 | 866.83 | 2134.77 | 317927.24 |
| 116 | 2034-11 | 3001.60 | 861.05 | 2140.55 | 315786.69 |
| 117 | 2034-12 | 3001.60 | 855.26 | 2146.34 | 313640.35 |
| 118 | 2035-01 | 3001.60 | 849.44 | 2152.16 | 311488.19 |
| 119 | 2035-02 | 3001.60 | 843.61 | 2157.99 | 309330.20 |
| 120 | 2035-03 | 3001.60 | 837.77 | 2163.83 | 307166.37 |
| 121 | 2035-04 | 3001.60 | 831.91 | 2169.69 | 304996.68 |
| 122 | 2035-05 | 3001.60 | 826.03 | 2175.57 | 302821.11 |
| 123 | 2035-06 | 3001.60 | 820.14 | 2181.46 | 300639.66 |
| 124 | 2035-07 | 3001.60 | 814.23 | 2187.37 | 298452.29 |
| 125 | 2035-08 | 3001.60 | 808.31 | 2193.29 | 296259.00 |
| 126 | 2035-09 | 3001.60 | 802.37 | 2199.23 | 294059.76 |
| 127 | 2035-10 | 3001.60 | 796.41 | 2205.19 | 291854.58 |
| 128 | 2035-11 | 3001.60 | 790.44 | 2211.16 | 289643.42 |
| 129 | 2035-12 | 3001.60 | 784.45 | 2217.15 | 287426.27 |
| 130 | 2036-01 | 3001.60 | 778.45 | 2223.15 | 285203.11 |
| 131 | 2036-02 | 3001.60 | 772.43 | 2229.17 | 282973.94 |
| 132 | 2036-03 | 3001.60 | 766.39 | 2235.21 | 280738.73 |
| 133 | 2036-04 | 3001.60 | 760.33 | 2241.27 | 278497.46 |
| 134 | 2036-05 | 3001.60 | 754.26 | 2247.34 | 276250.12 |
| 135 | 2036-06 | 3001.60 | 748.18 | 2253.42 | 273996.70 |
| 136 | 2036-07 | 3001.60 | 742.07 | 2259.53 | 271737.18 |
| 137 | 2036-08 | 3001.60 | 735.95 | 2265.65 | 269471.53 |
| 138 | 2036-09 | 3001.60 | 729.82 | 2271.78 | 267199.75 |
| 139 | 2036-10 | 3001.60 | 723.67 | 2277.93 | 264921.82 |
| 140 | 2036-11 | 3001.60 | 717.50 | 2284.10 | 262637.71 |
| 141 | 2036-12 | 3001.60 | 711.31 | 2290.29 | 260347.42 |
| 142 | 2037-01 | 3001.60 | 705.11 | 2296.49 | 258050.93 |
| 143 | 2037-02 | 3001.60 | 698.89 | 2302.71 | 255748.22 |
| 144 | 2037-03 | 3001.60 | 692.65 | 2308.95 | 253439.27 |
| 145 | 2037-04 | 3001.60 | 686.40 | 2315.20 | 251124.07 |
| 146 | 2037-05 | 3001.60 | 680.13 | 2321.47 | 248802.60 |
| 147 | 2037-06 | 3001.60 | 673.84 | 2327.76 | 246474.84 |
| 148 | 2037-07 | 3001.60 | 667.54 | 2334.06 | 244140.77 |
| 149 | 2037-08 | 3001.60 | 661.21 | 2340.39 | 241800.39 |
| 150 | 2037-09 | 3001.60 | 654.88 | 2346.72 | 239453.66 |
| 151 | 2037-10 | 3001.60 | 648.52 | 2353.08 | 237100.58 |
| 152 | 2037-11 | 3001.60 | 642.15 | 2359.45 | 234741.13 |
| 153 | 2037-12 | 3001.60 | 635.76 | 2365.84 | 232375.29 |
| 154 | 2038-01 | 3001.60 | 629.35 | 2372.25 | 230003.04 |
| 155 | 2038-02 | 3001.60 | 622.92 | 2378.68 | 227624.36 |
| 156 | 2038-03 | 3001.60 | 616.48 | 2385.12 | 225239.24 |
| 157 | 2038-04 | 3001.60 | 610.02 | 2391.58 | 222847.67 |
| 158 | 2038-05 | 3001.60 | 603.55 | 2398.05 | 220449.61 |
| 159 | 2038-06 | 3001.60 | 597.05 | 2404.55 | 218045.06 |
| 160 | 2038-07 | 3001.60 | 590.54 | 2411.06 | 215634.00 |
| 161 | 2038-08 | 3001.60 | 584.01 | 2417.59 | 213216.41 |
| 162 | 2038-09 | 3001.60 | 577.46 | 2424.14 | 210792.27 |
| 163 | 2038-10 | 3001.60 | 570.90 | 2430.70 | 208361.57 |
| 164 | 2038-11 | 3001.60 | 564.31 | 2437.29 | 205924.28 |
| 165 | 2038-12 | 3001.60 | 557.71 | 2443.89 | 203480.39 |
| 166 | 2039-01 | 3001.60 | 551.09 | 2450.51 | 201029.89 |
| 167 | 2039-02 | 3001.60 | 544.46 | 2457.14 | 198572.74 |
| 168 | 2039-03 | 3001.60 | 537.80 | 2463.80 | 196108.94 |
| 169 | 2039-04 | 3001.60 | 531.13 | 2470.47 | 193638.47 |
| 170 | 2039-05 | 3001.60 | 524.44 | 2477.16 | 191161.31 |
| 171 | 2039-06 | 3001.60 | 517.73 | 2483.87 | 188677.44 |
| 172 | 2039-07 | 3001.60 | 511.00 | 2490.60 | 186186.84 |
| 173 | 2039-08 | 3001.60 | 504.26 | 2497.34 | 183689.50 |
| 174 | 2039-09 | 3001.60 | 497.49 | 2504.11 | 181185.39 |
| 175 | 2039-10 | 3001.60 | 490.71 | 2510.89 | 178674.50 |
| 176 | 2039-11 | 3001.60 | 483.91 | 2517.69 | 176156.81 |
| 177 | 2039-12 | 3001.60 | 477.09 | 2524.51 | 173632.30 |
| 178 | 2040-01 | 3001.60 | 470.25 | 2531.35 | 171100.95 |
| 179 | 2040-02 | 3001.60 | 463.40 | 2538.20 | 168562.75 |
| 180 | 2040-03 | 3001.60 | 456.52 | 2545.08 | 166017.68 |
| 181 | 2040-04 | 3001.60 | 449.63 | 2551.97 | 163465.71 |
| 182 | 2040-05 | 3001.60 | 442.72 | 2558.88 | 160906.83 |
| 183 | 2040-06 | 3001.60 | 435.79 | 2565.81 | 158341.02 |
| 184 | 2040-07 | 3001.60 | 428.84 | 2572.76 | 155768.26 |
| 185 | 2040-08 | 3001.60 | 421.87 | 2579.73 | 153188.53 |
| 186 | 2040-09 | 3001.60 | 414.89 | 2586.71 | 150601.81 |
| 187 | 2040-10 | 3001.60 | 407.88 | 2593.72 | 148008.09 |
| 188 | 2040-11 | 3001.60 | 400.86 | 2600.74 | 145407.35 |
| 189 | 2040-12 | 3001.60 | 393.81 | 2607.79 | 142799.56 |
| 190 | 2041-01 | 3001.60 | 386.75 | 2614.85 | 140184.71 |
| 191 | 2041-02 | 3001.60 | 379.67 | 2621.93 | 137562.78 |
| 192 | 2041-03 | 3001.60 | 372.57 | 2629.03 | 134933.74 |
| 193 | 2041-04 | 3001.60 | 365.45 | 2636.15 | 132297.59 |
| 194 | 2041-05 | 3001.60 | 358.31 | 2643.29 | 129654.29 |
| 195 | 2041-06 | 3001.60 | 351.15 | 2650.45 | 127003.84 |
| 196 | 2041-07 | 3001.60 | 343.97 | 2657.63 | 124346.21 |
| 197 | 2041-08 | 3001.60 | 336.77 | 2664.83 | 121681.38 |
| 198 | 2041-09 | 3001.60 | 329.55 | 2672.05 | 119009.34 |
| 199 | 2041-10 | 3001.60 | 322.32 | 2679.28 | 116330.05 |
| 200 | 2041-11 | 3001.60 | 315.06 | 2686.54 | 113643.51 |
| 201 | 2041-12 | 3001.60 | 307.78 | 2693.82 | 110949.70 |
| 202 | 2042-01 | 3001.60 | 300.49 | 2701.11 | 108248.59 |
| 203 | 2042-02 | 3001.60 | 293.17 | 2708.43 | 105540.16 |
| 204 | 2042-03 | 3001.60 | 285.84 | 2715.76 | 102824.40 |
| 205 | 2042-04 | 3001.60 | 278.48 | 2723.12 | 100101.28 |
| 206 | 2042-05 | 3001.60 | 271.11 | 2730.49 | 97370.79 |
| 207 | 2042-06 | 3001.60 | 263.71 | 2737.89 | 94632.90 |
| 208 | 2042-07 | 3001.60 | 256.30 | 2745.30 | 91887.60 |
| 209 | 2042-08 | 3001.60 | 248.86 | 2752.74 | 89134.86 |
| 210 | 2042-09 | 3001.60 | 241.41 | 2760.19 | 86374.67 |
| 211 | 2042-10 | 3001.60 | 233.93 | 2767.67 | 83607.00 |
| 212 | 2042-11 | 3001.60 | 226.44 | 2775.16 | 80831.83 |
| 213 | 2042-12 | 3001.60 | 218.92 | 2782.68 | 78049.15 |
| 214 | 2043-01 | 3001.60 | 211.38 | 2790.22 | 75258.94 |
| 215 | 2043-02 | 3001.60 | 203.83 | 2797.77 | 72461.16 |
| 216 | 2043-03 | 3001.60 | 196.25 | 2805.35 | 69655.81 |
| 217 | 2043-04 | 3001.60 | 188.65 | 2812.95 | 66842.86 |
| 218 | 2043-05 | 3001.60 | 181.03 | 2820.57 | 64022.30 |
| 219 | 2043-06 | 3001.60 | 173.39 | 2828.21 | 61194.09 |
| 220 | 2043-07 | 3001.60 | 165.73 | 2835.87 | 58358.22 |
| 221 | 2043-08 | 3001.60 | 158.05 | 2843.55 | 55514.68 |
| 222 | 2043-09 | 3001.60 | 150.35 | 2851.25 | 52663.43 |
| 223 | 2043-10 | 3001.60 | 142.63 | 2858.97 | 49804.46 |
| 224 | 2043-11 | 3001.60 | 134.89 | 2866.71 | 46937.75 |
| 225 | 2043-12 | 3001.60 | 127.12 | 2874.48 | 44063.27 |
| 226 | 2044-01 | 3001.60 | 119.34 | 2882.26 | 41181.01 |
| 227 | 2044-02 | 3001.60 | 111.53 | 2890.07 | 38290.94 |
| 228 | 2044-03 | 3001.60 | 103.70 | 2897.90 | 35393.05 |
| 229 | 2044-04 | 3001.60 | 95.86 | 2905.74 | 32487.30 |
| 230 | 2044-05 | 3001.60 | 87.99 | 2913.61 | 29573.69 |
| 231 | 2044-06 | 3001.60 | 80.10 | 2921.50 | 26652.18 |
| 232 | 2044-07 | 3001.60 | 72.18 | 2929.42 | 23722.77 |
| 233 | 2044-08 | 3001.60 | 64.25 | 2937.35 | 20785.42 |
| 234 | 2044-09 | 3001.60 | 56.29 | 2945.31 | 17840.11 |
| 235 | 2044-10 | 3001.60 | 48.32 | 2953.28 | 14886.83 |
| 236 | 2044-11 | 3001.60 | 40.32 | 2961.28 | 11925.54 |
| 237 | 2044-12 | 3001.60 | 32.30 | 2969.30 | 8956.24 |
| 238 | 2045-01 | 3001.60 | 24.26 | 2977.34 | 5978.90 |
| 239 | 2045-02 | 3001.60 | 16.19 | 2985.41 | 2993.49 |
| 240 | 2045-03 | 3001.60 | 8.11 | 2993.49 | 0.00 |
等额本金还款方式：
贷款总额：52.92万
还款月数：20年
首月还款：3638.25元
每月递减：5.97元
利息总额：17.27万
本息合计：70.19万
节省利息：18477.37元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-04 | 3638.25 | 1433.25 | 2205.00 | 526995.00 |
| 2 | 2025-05 | 3632.28 | 1427.28 | 2205.00 | 524790.00 |
| 3 | 2025-06 | 3626.31 | 1421.31 | 2205.00 | 522585.00 |
| 4 | 2025-07 | 3620.33 | 1415.33 | 2205.00 | 520380.00 |
| 5 | 2025-08 | 3614.36 | 1409.36 | 2205.00 | 518175.00 |
| 6 | 2025-09 | 3608.39 | 1403.39 | 2205.00 | 515970.00 |
| 7 | 2025-10 | 3602.42 | 1397.42 | 2205.00 | 513765.00 |
| 8 | 2025-11 | 3596.45 | 1391.45 | 2205.00 | 511560.00 |
| 9 | 2025-12 | 3590.48 | 1385.48 | 2205.00 | 509355.00 |
| 10 | 2026-01 | 3584.50 | 1379.50 | 2205.00 | 507150.00 |
| 11 | 2026-02 | 3578.53 | 1373.53 | 2205.00 | 504945.00 |
| 12 | 2026-03 | 3572.56 | 1367.56 | 2205.00 | 502740.00 |
| 13 | 2026-04 | 3566.59 | 1361.59 | 2205.00 | 500535.00 |
| 14 | 2026-05 | 3560.62 | 1355.62 | 2205.00 | 498330.00 |
| 15 | 2026-06 | 3554.64 | 1349.64 | 2205.00 | 496125.00 |
| 16 | 2026-07 | 3548.67 | 1343.67 | 2205.00 | 493920.00 |
| 17 | 2026-08 | 3542.70 | 1337.70 | 2205.00 | 491715.00 |
| 18 | 2026-09 | 3536.73 | 1331.73 | 2205.00 | 489510.00 |
| 19 | 2026-10 | 3530.76 | 1325.76 | 2205.00 | 487305.00 |
| 20 | 2026-11 | 3524.78 | 1319.78 | 2205.00 | 485100.00 |
| 21 | 2026-12 | 3518.81 | 1313.81 | 2205.00 | 482895.00 |
| 22 | 2027-01 | 3512.84 | 1307.84 | 2205.00 | 480690.00 |
| 23 | 2027-02 | 3506.87 | 1301.87 | 2205.00 | 478485.00 |
| 24 | 2027-03 | 3500.90 | 1295.90 | 2205.00 | 476280.00 |
| 25 | 2027-04 | 3494.93 | 1289.92 | 2205.00 | 474075.00 |
| 26 | 2027-05 | 3488.95 | 1283.95 | 2205.00 | 471870.00 |
| 27 | 2027-06 | 3482.98 | 1277.98 | 2205.00 | 469665.00 |
| 28 | 2027-07 | 3477.01 | 1272.01 | 2205.00 | 467460.00 |
| 29 | 2027-08 | 3471.04 | 1266.04 | 2205.00 | 465255.00 |
| 30 | 2027-09 | 3465.07 | 1260.07 | 2205.00 | 463050.00 |
| 31 | 2027-10 | 3459.09 | 1254.09 | 2205.00 | 460845.00 |
| 32 | 2027-11 | 3453.12 | 1248.12 | 2205.00 | 458640.00 |
| 33 | 2027-12 | 3447.15 | 1242.15 | 2205.00 | 456435.00 |
| 34 | 2028-01 | 3441.18 | 1236.18 | 2205.00 | 454230.00 |
| 35 | 2028-02 | 3435.21 | 1230.21 | 2205.00 | 452025.00 |
| 36 | 2028-03 | 3429.23 | 1224.23 | 2205.00 | 449820.00 |
| 37 | 2028-04 | 3423.26 | 1218.26 | 2205.00 | 447615.00 |
| 38 | 2028-05 | 3417.29 | 1212.29 | 2205.00 | 445410.00 |
| 39 | 2028-06 | 3411.32 | 1206.32 | 2205.00 | 443205.00 |
| 40 | 2028-07 | 3405.35 | 1200.35 | 2205.00 | 441000.00 |
| 41 | 2028-08 | 3399.38 | 1194.38 | 2205.00 | 438795.00 |
| 42 | 2028-09 | 3393.40 | 1188.40 | 2205.00 | 436590.00 |
| 43 | 2028-10 | 3387.43 | 1182.43 | 2205.00 | 434385.00 |
| 44 | 2028-11 | 3381.46 | 1176.46 | 2205.00 | 432180.00 |
| 45 | 2028-12 | 3375.49 | 1170.49 | 2205.00 | 429975.00 |
| 46 | 2029-01 | 3369.52 | 1164.52 | 2205.00 | 427770.00 |
| 47 | 2029-02 | 3363.54 | 1158.54 | 2205.00 | 425565.00 |
| 48 | 2029-03 | 3357.57 | 1152.57 | 2205.00 | 423360.00 |
| 49 | 2029-04 | 3351.60 | 1146.60 | 2205.00 | 421155.00 |
| 50 | 2029-05 | 3345.63 | 1140.63 | 2205.00 | 418950.00 |
| 51 | 2029-06 | 3339.66 | 1134.66 | 2205.00 | 416745.00 |
| 52 | 2029-07 | 3333.68 | 1128.68 | 2205.00 | 414540.00 |
| 53 | 2029-08 | 3327.71 | 1122.71 | 2205.00 | 412335.00 |
| 54 | 2029-09 | 3321.74 | 1116.74 | 2205.00 | 410130.00 |
| 55 | 2029-10 | 3315.77 | 1110.77 | 2205.00 | 407925.00 |
| 56 | 2029-11 | 3309.80 | 1104.80 | 2205.00 | 405720.00 |
| 57 | 2029-12 | 3303.82 | 1098.83 | 2205.00 | 403515.00 |
| 58 | 2030-01 | 3297.85 | 1092.85 | 2205.00 | 401310.00 |
| 59 | 2030-02 | 3291.88 | 1086.88 | 2205.00 | 399105.00 |
| 60 | 2030-03 | 3285.91 | 1080.91 | 2205.00 | 396900.00 |
| 61 | 2030-04 | 3279.94 | 1074.94 | 2205.00 | 394695.00 |
| 62 | 2030-05 | 3273.97 | 1068.97 | 2205.00 | 392490.00 |
| 63 | 2030-06 | 3267.99 | 1062.99 | 2205.00 | 390285.00 |
| 64 | 2030-07 | 3262.02 | 1057.02 | 2205.00 | 388080.00 |
| 65 | 2030-08 | 3256.05 | 1051.05 | 2205.00 | 385875.00 |
| 66 | 2030-09 | 3250.08 | 1045.08 | 2205.00 | 383670.00 |
| 67 | 2030-10 | 3244.11 | 1039.11 | 2205.00 | 381465.00 |
| 68 | 2030-11 | 3238.13 | 1033.13 | 2205.00 | 379260.00 |
| 69 | 2030-12 | 3232.16 | 1027.16 | 2205.00 | 377055.00 |
| 70 | 2031-01 | 3226.19 | 1021.19 | 2205.00 | 374850.00 |
| 71 | 2031-02 | 3220.22 | 1015.22 | 2205.00 | 372645.00 |
| 72 | 2031-03 | 3214.25 | 1009.25 | 2205.00 | 370440.00 |
| 73 | 2031-04 | 3208.28 | 1003.28 | 2205.00 | 368235.00 |
| 74 | 2031-05 | 3202.30 | 997.30 | 2205.00 | 366030.00 |
| 75 | 2031-06 | 3196.33 | 991.33 | 2205.00 | 363825.00 |
| 76 | 2031-07 | 3190.36 | 985.36 | 2205.00 | 361620.00 |
| 77 | 2031-08 | 3184.39 | 979.39 | 2205.00 | 359415.00 |
| 78 | 2031-09 | 3178.42 | 973.42 | 2205.00 | 357210.00 |
| 79 | 2031-10 | 3172.44 | 967.44 | 2205.00 | 355005.00 |
| 80 | 2031-11 | 3166.47 | 961.47 | 2205.00 | 352800.00 |
| 81 | 2031-12 | 3160.50 | 955.50 | 2205.00 | 350595.00 |
| 82 | 2032-01 | 3154.53 | 949.53 | 2205.00 | 348390.00 |
| 83 | 2032-02 | 3148.56 | 943.56 | 2205.00 | 346185.00 |
| 84 | 2032-03 | 3142.58 | 937.58 | 2205.00 | 343980.00 |
| 85 | 2032-04 | 3136.61 | 931.61 | 2205.00 | 341775.00 |
| 86 | 2032-05 | 3130.64 | 925.64 | 2205.00 | 339570.00 |
| 87 | 2032-06 | 3124.67 | 919.67 | 2205.00 | 337365.00 |
| 88 | 2032-07 | 3118.70 | 913.70 | 2205.00 | 335160.00 |
| 89 | 2032-08 | 3112.72 | 907.73 | 2205.00 | 332955.00 |
| 90 | 2032-09 | 3106.75 | 901.75 | 2205.00 | 330750.00 |
| 91 | 2032-10 | 3100.78 | 895.78 | 2205.00 | 328545.00 |
| 92 | 2032-11 | 3094.81 | 889.81 | 2205.00 | 326340.00 |
| 93 | 2032-12 | 3088.84 | 883.84 | 2205.00 | 324135.00 |
| 94 | 2033-01 | 3082.87 | 877.87 | 2205.00 | 321930.00 |
| 95 | 2033-02 | 3076.89 | 871.89 | 2205.00 | 319725.00 |
| 96 | 2033-03 | 3070.92 | 865.92 | 2205.00 | 317520.00 |
| 97 | 2033-04 | 3064.95 | 859.95 | 2205.00 | 315315.00 |
| 98 | 2033-05 | 3058.98 | 853.98 | 2205.00 | 313110.00 |
| 99 | 2033-06 | 3053.01 | 848.01 | 2205.00 | 310905.00 |
| 100 | 2033-07 | 3047.03 | 842.03 | 2205.00 | 308700.00 |
| 101 | 2033-08 | 3041.06 | 836.06 | 2205.00 | 306495.00 |
| 102 | 2033-09 | 3035.09 | 830.09 | 2205.00 | 304290.00 |
| 103 | 2033-10 | 3029.12 | 824.12 | 2205.00 | 302085.00 |
| 104 | 2033-11 | 3023.15 | 818.15 | 2205.00 | 299880.00 |
| 105 | 2033-12 | 3017.18 | 812.18 | 2205.00 | 297675.00 |
| 106 | 2034-01 | 3011.20 | 806.20 | 2205.00 | 295470.00 |
| 107 | 2034-02 | 3005.23 | 800.23 | 2205.00 | 293265.00 |
| 108 | 2034-03 | 2999.26 | 794.26 | 2205.00 | 291060.00 |
| 109 | 2034-04 | 2993.29 | 788.29 | 2205.00 | 288855.00 |
| 110 | 2034-05 | 2987.32 | 782.32 | 2205.00 | 286650.00 |
| 111 | 2034-06 | 2981.34 | 776.34 | 2205.00 | 284445.00 |
| 112 | 2034-07 | 2975.37 | 770.37 | 2205.00 | 282240.00 |
| 113 | 2034-08 | 2969.40 | 764.40 | 2205.00 | 280035.00 |
| 114 | 2034-09 | 2963.43 | 758.43 | 2205.00 | 277830.00 |
| 115 | 2034-10 | 2957.46 | 752.46 | 2205.00 | 275625.00 |
| 116 | 2034-11 | 2951.48 | 746.48 | 2205.00 | 273420.00 |
| 117 | 2034-12 | 2945.51 | 740.51 | 2205.00 | 271215.00 |
| 118 | 2035-01 | 2939.54 | 734.54 | 2205.00 | 269010.00 |
| 119 | 2035-02 | 2933.57 | 728.57 | 2205.00 | 266805.00 |
| 120 | 2035-03 | 2927.60 | 722.60 | 2205.00 | 264600.00 |
| 121 | 2035-04 | 2921.63 | 716.63 | 2205.00 | 262395.00 |
| 122 | 2035-05 | 2915.65 | 710.65 | 2205.00 | 260190.00 |
| 123 | 2035-06 | 2909.68 | 704.68 | 2205.00 | 257985.00 |
| 124 | 2035-07 | 2903.71 | 698.71 | 2205.00 | 255780.00 |
| 125 | 2035-08 | 2897.74 | 692.74 | 2205.00 | 253575.00 |
| 126 | 2035-09 | 2891.77 | 686.77 | 2205.00 | 251370.00 |
| 127 | 2035-10 | 2885.79 | 680.79 | 2205.00 | 249165.00 |
| 128 | 2035-11 | 2879.82 | 674.82 | 2205.00 | 246960.00 |
| 129 | 2035-12 | 2873.85 | 668.85 | 2205.00 | 244755.00 |
| 130 | 2036-01 | 2867.88 | 662.88 | 2205.00 | 242550.00 |
| 131 | 2036-02 | 2861.91 | 656.91 | 2205.00 | 240345.00 |
| 132 | 2036-03 | 2855.93 | 650.93 | 2205.00 | 238140.00 |
| 133 | 2036-04 | 2849.96 | 644.96 | 2205.00 | 235935.00 |
| 134 | 2036-05 | 2843.99 | 638.99 | 2205.00 | 233730.00 |
| 135 | 2036-06 | 2838.02 | 633.02 | 2205.00 | 231525.00 |
| 136 | 2036-07 | 2832.05 | 627.05 | 2205.00 | 229320.00 |
| 137 | 2036-08 | 2826.07 | 621.08 | 2205.00 | 227115.00 |
| 138 | 2036-09 | 2820.10 | 615.10 | 2205.00 | 224910.00 |
| 139 | 2036-10 | 2814.13 | 609.13 | 2205.00 | 222705.00 |
| 140 | 2036-11 | 2808.16 | 603.16 | 2205.00 | 220500.00 |
| 141 | 2036-12 | 2802.19 | 597.19 | 2205.00 | 218295.00 |
| 142 | 2037-01 | 2796.22 | 591.22 | 2205.00 | 216090.00 |
| 143 | 2037-02 | 2790.24 | 585.24 | 2205.00 | 213885.00 |
| 144 | 2037-03 | 2784.27 | 579.27 | 2205.00 | 211680.00 |
| 145 | 2037-04 | 2778.30 | 573.30 | 2205.00 | 209475.00 |
| 146 | 2037-05 | 2772.33 | 567.33 | 2205.00 | 207270.00 |
| 147 | 2037-06 | 2766.36 | 561.36 | 2205.00 | 205065.00 |
| 148 | 2037-07 | 2760.38 | 555.38 | 2205.00 | 202860.00 |
| 149 | 2037-08 | 2754.41 | 549.41 | 2205.00 | 200655.00 |
| 150 | 2037-09 | 2748.44 | 543.44 | 2205.00 | 198450.00 |
| 151 | 2037-10 | 2742.47 | 537.47 | 2205.00 | 196245.00 |
| 152 | 2037-11 | 2736.50 | 531.50 | 2205.00 | 194040.00 |
| 153 | 2037-12 | 2730.53 | 525.52 | 2205.00 | 191835.00 |
| 154 | 2038-01 | 2724.55 | 519.55 | 2205.00 | 189630.00 |
| 155 | 2038-02 | 2718.58 | 513.58 | 2205.00 | 187425.00 |
| 156 | 2038-03 | 2712.61 | 507.61 | 2205.00 | 185220.00 |
| 157 | 2038-04 | 2706.64 | 501.64 | 2205.00 | 183015.00 |
| 158 | 2038-05 | 2700.67 | 495.67 | 2205.00 | 180810.00 |
| 159 | 2038-06 | 2694.69 | 489.69 | 2205.00 | 178605.00 |
| 160 | 2038-07 | 2688.72 | 483.72 | 2205.00 | 176400.00 |
| 161 | 2038-08 | 2682.75 | 477.75 | 2205.00 | 174195.00 |
| 162 | 2038-09 | 2676.78 | 471.78 | 2205.00 | 171990.00 |
| 163 | 2038-10 | 2670.81 | 465.81 | 2205.00 | 169785.00 |
| 164 | 2038-11 | 2664.83 | 459.83 | 2205.00 | 167580.00 |
| 165 | 2038-12 | 2658.86 | 453.86 | 2205.00 | 165375.00 |
| 166 | 2039-01 | 2652.89 | 447.89 | 2205.00 | 163170.00 |
| 167 | 2039-02 | 2646.92 | 441.92 | 2205.00 | 160965.00 |
| 168 | 2039-03 | 2640.95 | 435.95 | 2205.00 | 158760.00 |
| 169 | 2039-04 | 2634.97 | 429.98 | 2205.00 | 156555.00 |
| 170 | 2039-05 | 2629.00 | 424.00 | 2205.00 | 154350.00 |
| 171 | 2039-06 | 2623.03 | 418.03 | 2205.00 | 152145.00 |
| 172 | 2039-07 | 2617.06 | 412.06 | 2205.00 | 149940.00 |
| 173 | 2039-08 | 2611.09 | 406.09 | 2205.00 | 147735.00 |
| 174 | 2039-09 | 2605.12 | 400.12 | 2205.00 | 145530.00 |
| 175 | 2039-10 | 2599.14 | 394.14 | 2205.00 | 143325.00 |
| 176 | 2039-11 | 2593.17 | 388.17 | 2205.00 | 141120.00 |
| 177 | 2039-12 | 2587.20 | 382.20 | 2205.00 | 138915.00 |
| 178 | 2040-01 | 2581.23 | 376.23 | 2205.00 | 136710.00 |
| 179 | 2040-02 | 2575.26 | 370.26 | 2205.00 | 134505.00 |
| 180 | 2040-03 | 2569.28 | 364.28 | 2205.00 | 132300.00 |
| 181 | 2040-04 | 2563.31 | 358.31 | 2205.00 | 130095.00 |
| 182 | 2040-05 | 2557.34 | 352.34 | 2205.00 | 127890.00 |
| 183 | 2040-06 | 2551.37 | 346.37 | 2205.00 | 125685.00 |
| 184 | 2040-07 | 2545.40 | 340.40 | 2205.00 | 123480.00 |
| 185 | 2040-08 | 2539.43 | 334.43 | 2205.00 | 121275.00 |
| 186 | 2040-09 | 2533.45 | 328.45 | 2205.00 | 119070.00 |
| 187 | 2040-10 | 2527.48 | 322.48 | 2205.00 | 116865.00 |
| 188 | 2040-11 | 2521.51 | 316.51 | 2205.00 | 114660.00 |
| 189 | 2040-12 | 2515.54 | 310.54 | 2205.00 | 112455.00 |
| 190 | 2041-01 | 2509.57 | 304.57 | 2205.00 | 110250.00 |
| 191 | 2041-02 | 2503.59 | 298.59 | 2205.00 | 108045.00 |
| 192 | 2041-03 | 2497.62 | 292.62 | 2205.00 | 105840.00 |
| 193 | 2041-04 | 2491.65 | 286.65 | 2205.00 | 103635.00 |
| 194 | 2041-05 | 2485.68 | 280.68 | 2205.00 | 101430.00 |
| 195 | 2041-06 | 2479.71 | 274.71 | 2205.00 | 99225.00 |
| 196 | 2041-07 | 2473.73 | 268.73 | 2205.00 | 97020.00 |
| 197 | 2041-08 | 2467.76 | 262.76 | 2205.00 | 94815.00 |
| 198 | 2041-09 | 2461.79 | 256.79 | 2205.00 | 92610.00 |
| 199 | 2041-10 | 2455.82 | 250.82 | 2205.00 | 90405.00 |
| 200 | 2041-11 | 2449.85 | 244.85 | 2205.00 | 88200.00 |
| 201 | 2041-12 | 2443.88 | 238.88 | 2205.00 | 85995.00 |
| 202 | 2042-01 | 2437.90 | 232.90 | 2205.00 | 83790.00 |
| 203 | 2042-02 | 2431.93 | 226.93 | 2205.00 | 81585.00 |
| 204 | 2042-03 | 2425.96 | 220.96 | 2205.00 | 79380.00 |
| 205 | 2042-04 | 2419.99 | 214.99 | 2205.00 | 77175.00 |
| 206 | 2042-05 | 2414.02 | 209.02 | 2205.00 | 74970.00 |
| 207 | 2042-06 | 2408.04 | 203.04 | 2205.00 | 72765.00 |
| 208 | 2042-07 | 2402.07 | 197.07 | 2205.00 | 70560.00 |
| 209 | 2042-08 | 2396.10 | 191.10 | 2205.00 | 68355.00 |
| 210 | 2042-09 | 2390.13 | 185.13 | 2205.00 | 66150.00 |
| 211 | 2042-10 | 2384.16 | 179.16 | 2205.00 | 63945.00 |
| 212 | 2042-11 | 2378.18 | 173.18 | 2205.00 | 61740.00 |
| 213 | 2042-12 | 2372.21 | 167.21 | 2205.00 | 59535.00 |
| 214 | 2043-01 | 2366.24 | 161.24 | 2205.00 | 57330.00 |
| 215 | 2043-02 | 2360.27 | 155.27 | 2205.00 | 55125.00 |
| 216 | 2043-03 | 2354.30 | 149.30 | 2205.00 | 52920.00 |
| 217 | 2043-04 | 2348.32 | 143.33 | 2205.00 | 50715.00 |
| 218 | 2043-05 | 2342.35 | 137.35 | 2205.00 | 48510.00 |
| 219 | 2043-06 | 2336.38 | 131.38 | 2205.00 | 46305.00 |
| 220 | 2043-07 | 2330.41 | 125.41 | 2205.00 | 44100.00 |
| 221 | 2043-08 | 2324.44 | 119.44 | 2205.00 | 41895.00 |
| 222 | 2043-09 | 2318.47 | 113.47 | 2205.00 | 39690.00 |
| 223 | 2043-10 | 2312.49 | 107.49 | 2205.00 | 37485.00 |
| 224 | 2043-11 | 2306.52 | 101.52 | 2205.00 | 35280.00 |
| 225 | 2043-12 | 2300.55 | 95.55 | 2205.00 | 33075.00 |
| 226 | 2044-01 | 2294.58 | 89.58 | 2205.00 | 30870.00 |
| 227 | 2044-02 | 2288.61 | 83.61 | 2205.00 | 28665.00 |
| 228 | 2044-03 | 2282.63 | 77.63 | 2205.00 | 26460.00 |
| 229 | 2044-04 | 2276.66 | 71.66 | 2205.00 | 24255.00 |
| 230 | 2044-05 | 2270.69 | 65.69 | 2205.00 | 22050.00 |
| 231 | 2044-06 | 2264.72 | 59.72 | 2205.00 | 19845.00 |
| 232 | 2044-07 | 2258.75 | 53.75 | 2205.00 | 17640.00 |
| 233 | 2044-08 | 2252.78 | 47.77 | 2205.00 | 15435.00 |
| 234 | 2044-09 | 2246.80 | 41.80 | 2205.00 | 13230.00 |
| 235 | 2044-10 | 2240.83 | 35.83 | 2205.00 | 11025.00 |
| 236 | 2044-11 | 2234.86 | 29.86 | 2205.00 | 8820.00 |
| 237 | 2044-12 | 2228.89 | 23.89 | 2205.00 | 6615.00 |
| 238 | 2045-01 | 2222.92 | 17.92 | 2205.00 | 4410.00 |
| 239 | 2045-02 | 2216.94 | 11.94 | 2205.00 | 2205.00 |
| 240 | 2045-03 | 2210.97 | 5.97 | 2205.00 | 0.00 |