贷款60.2万（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：60.2万
还款月数：20年
每月还款：3414.52元
利息总额：21.75万
本息合计：81.95万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-05 | 3414.52 | 1630.42 | 1784.10 | 600215.90 |
| 2 | 2025-06 | 3414.52 | 1625.58 | 1788.93 | 598426.96 |
| 3 | 2025-07 | 3414.52 | 1620.74 | 1793.78 | 596633.19 |
| 4 | 2025-08 | 3414.52 | 1615.88 | 1798.64 | 594834.55 |
| 5 | 2025-09 | 3414.52 | 1611.01 | 1803.51 | 593031.04 |
| 6 | 2025-10 | 3414.52 | 1606.13 | 1808.39 | 591222.65 |
| 7 | 2025-11 | 3414.52 | 1601.23 | 1813.29 | 589409.36 |
| 8 | 2025-12 | 3414.52 | 1596.32 | 1818.20 | 587591.16 |
| 9 | 2026-01 | 3414.52 | 1591.39 | 1823.13 | 585768.03 |
| 10 | 2026-02 | 3414.52 | 1586.46 | 1828.06 | 583939.97 |
| 11 | 2026-03 | 3414.52 | 1581.50 | 1833.01 | 582106.95 |
| 12 | 2026-04 | 3414.52 | 1576.54 | 1837.98 | 580268.97 |
| 13 | 2026-05 | 3414.52 | 1571.56 | 1842.96 | 578426.02 |
| 14 | 2026-06 | 3414.52 | 1566.57 | 1847.95 | 576578.07 |
| 15 | 2026-07 | 3414.52 | 1561.57 | 1852.95 | 574725.12 |
| 16 | 2026-08 | 3414.52 | 1556.55 | 1857.97 | 572867.14 |
| 17 | 2026-09 | 3414.52 | 1551.52 | 1863.00 | 571004.14 |
| 18 | 2026-10 | 3414.52 | 1546.47 | 1868.05 | 569136.09 |
| 19 | 2026-11 | 3414.52 | 1541.41 | 1873.11 | 567262.98 |
| 20 | 2026-12 | 3414.52 | 1536.34 | 1878.18 | 565384.80 |
| 21 | 2027-01 | 3414.52 | 1531.25 | 1883.27 | 563501.53 |
| 22 | 2027-02 | 3414.52 | 1526.15 | 1888.37 | 561613.17 |
| 23 | 2027-03 | 3414.52 | 1521.04 | 1893.48 | 559719.68 |
| 24 | 2027-04 | 3414.52 | 1515.91 | 1898.61 | 557821.07 |
| 25 | 2027-05 | 3414.52 | 1510.77 | 1903.75 | 555917.32 |
| 26 | 2027-06 | 3414.52 | 1505.61 | 1908.91 | 554008.41 |
| 27 | 2027-07 | 3414.52 | 1500.44 | 1914.08 | 552094.33 |
| 28 | 2027-08 | 3414.52 | 1495.26 | 1919.26 | 550175.07 |
| 29 | 2027-09 | 3414.52 | 1490.06 | 1924.46 | 548250.61 |
| 30 | 2027-10 | 3414.52 | 1484.85 | 1929.67 | 546320.93 |
| 31 | 2027-11 | 3414.52 | 1479.62 | 1934.90 | 544386.03 |
| 32 | 2027-12 | 3414.52 | 1474.38 | 1940.14 | 542445.90 |
| 33 | 2028-01 | 3414.52 | 1469.12 | 1945.39 | 540500.50 |
| 34 | 2028-02 | 3414.52 | 1463.86 | 1950.66 | 538549.84 |
| 35 | 2028-03 | 3414.52 | 1458.57 | 1955.95 | 536593.89 |
| 36 | 2028-04 | 3414.52 | 1453.28 | 1961.24 | 534632.65 |
| 37 | 2028-05 | 3414.52 | 1447.96 | 1966.56 | 532666.09 |
| 38 | 2028-06 | 3414.52 | 1442.64 | 1971.88 | 530694.21 |
| 39 | 2028-07 | 3414.52 | 1437.30 | 1977.22 | 528716.99 |
| 40 | 2028-08 | 3414.52 | 1431.94 | 1982.58 | 526734.41 |
| 41 | 2028-09 | 3414.52 | 1426.57 | 1987.95 | 524746.47 |
| 42 | 2028-10 | 3414.52 | 1421.19 | 1993.33 | 522753.14 |
| 43 | 2028-11 | 3414.52 | 1415.79 | 1998.73 | 520754.41 |
| 44 | 2028-12 | 3414.52 | 1410.38 | 2004.14 | 518750.27 |
| 45 | 2029-01 | 3414.52 | 1404.95 | 2009.57 | 516740.70 |
| 46 | 2029-02 | 3414.52 | 1399.51 | 2015.01 | 514725.68 |
| 47 | 2029-03 | 3414.52 | 1394.05 | 2020.47 | 512705.22 |
| 48 | 2029-04 | 3414.52 | 1388.58 | 2025.94 | 510679.27 |
| 49 | 2029-05 | 3414.52 | 1383.09 | 2031.43 | 508647.84 |
| 50 | 2029-06 | 3414.52 | 1377.59 | 2036.93 | 506610.91 |
| 51 | 2029-07 | 3414.52 | 1372.07 | 2042.45 | 504568.47 |
| 52 | 2029-08 | 3414.52 | 1366.54 | 2047.98 | 502520.49 |
| 53 | 2029-09 | 3414.52 | 1360.99 | 2053.53 | 500466.96 |
| 54 | 2029-10 | 3414.52 | 1355.43 | 2059.09 | 498407.88 |
| 55 | 2029-11 | 3414.52 | 1349.85 | 2064.66 | 496343.21 |
| 56 | 2029-12 | 3414.52 | 1344.26 | 2070.26 | 494272.96 |
| 57 | 2030-01 | 3414.52 | 1338.66 | 2075.86 | 492197.09 |
| 58 | 2030-02 | 3414.52 | 1333.03 | 2081.48 | 490115.61 |
| 59 | 2030-03 | 3414.52 | 1327.40 | 2087.12 | 488028.49 |
| 60 | 2030-04 | 3414.52 | 1321.74 | 2092.77 | 485935.71 |
| 61 | 2030-05 | 3414.52 | 1316.08 | 2098.44 | 483837.27 |
| 62 | 2030-06 | 3414.52 | 1310.39 | 2104.13 | 481733.14 |
| 63 | 2030-07 | 3414.52 | 1304.69 | 2109.82 | 479623.32 |
| 64 | 2030-08 | 3414.52 | 1298.98 | 2115.54 | 477507.78 |
| 65 | 2030-09 | 3414.52 | 1293.25 | 2121.27 | 475386.51 |
| 66 | 2030-10 | 3414.52 | 1287.51 | 2127.01 | 473259.50 |
| 67 | 2030-11 | 3414.52 | 1281.74 | 2132.77 | 471126.72 |
| 68 | 2030-12 | 3414.52 | 1275.97 | 2138.55 | 468988.17 |
| 69 | 2031-01 | 3414.52 | 1270.18 | 2144.34 | 466843.83 |
| 70 | 2031-02 | 3414.52 | 1264.37 | 2150.15 | 464693.68 |
| 71 | 2031-03 | 3414.52 | 1258.55 | 2155.97 | 462537.71 |
| 72 | 2031-04 | 3414.52 | 1252.71 | 2161.81 | 460375.90 |
| 73 | 2031-05 | 3414.52 | 1246.85 | 2167.67 | 458208.23 |
| 74 | 2031-06 | 3414.52 | 1240.98 | 2173.54 | 456034.69 |
| 75 | 2031-07 | 3414.52 | 1235.09 | 2179.42 | 453855.27 |
| 76 | 2031-08 | 3414.52 | 1229.19 | 2185.33 | 451669.94 |
| 77 | 2031-09 | 3414.52 | 1223.27 | 2191.25 | 449478.69 |
| 78 | 2031-10 | 3414.52 | 1217.34 | 2197.18 | 447281.51 |
| 79 | 2031-11 | 3414.52 | 1211.39 | 2203.13 | 445078.38 |
| 80 | 2031-12 | 3414.52 | 1205.42 | 2209.10 | 442869.29 |
| 81 | 2032-01 | 3414.52 | 1199.44 | 2215.08 | 440654.20 |
| 82 | 2032-02 | 3414.52 | 1193.44 | 2221.08 | 438433.12 |
| 83 | 2032-03 | 3414.52 | 1187.42 | 2227.10 | 436206.03 |
| 84 | 2032-04 | 3414.52 | 1181.39 | 2233.13 | 433972.90 |
| 85 | 2032-05 | 3414.52 | 1175.34 | 2239.18 | 431733.73 |
| 86 | 2032-06 | 3414.52 | 1169.28 | 2245.24 | 429488.49 |
| 87 | 2032-07 | 3414.52 | 1163.20 | 2251.32 | 427237.17 |
| 88 | 2032-08 | 3414.52 | 1157.10 | 2257.42 | 424979.75 |
| 89 | 2032-09 | 3414.52 | 1150.99 | 2263.53 | 422716.22 |
| 90 | 2032-10 | 3414.52 | 1144.86 | 2269.66 | 420446.56 |
| 91 | 2032-11 | 3414.52 | 1138.71 | 2275.81 | 418170.75 |
| 92 | 2032-12 | 3414.52 | 1132.55 | 2281.97 | 415888.77 |
| 93 | 2033-01 | 3414.52 | 1126.37 | 2288.15 | 413600.62 |
| 94 | 2033-02 | 3414.52 | 1120.17 | 2294.35 | 411306.27 |
| 95 | 2033-03 | 3414.52 | 1113.95 | 2300.56 | 409005.71 |
| 96 | 2033-04 | 3414.52 | 1107.72 | 2306.79 | 406698.91 |
| 97 | 2033-05 | 3414.52 | 1101.48 | 2313.04 | 404385.87 |
| 98 | 2033-06 | 3414.52 | 1095.21 | 2319.31 | 402066.56 |
| 99 | 2033-07 | 3414.52 | 1088.93 | 2325.59 | 399740.97 |
| 100 | 2033-08 | 3414.52 | 1082.63 | 2331.89 | 397409.09 |
| 101 | 2033-09 | 3414.52 | 1076.32 | 2338.20 | 395070.89 |
| 102 | 2033-10 | 3414.52 | 1069.98 | 2344.53 | 392726.35 |
| 103 | 2033-11 | 3414.52 | 1063.63 | 2350.88 | 390375.47 |
| 104 | 2033-12 | 3414.52 | 1057.27 | 2357.25 | 388018.21 |
| 105 | 2034-01 | 3414.52 | 1050.88 | 2363.64 | 385654.58 |
| 106 | 2034-02 | 3414.52 | 1044.48 | 2370.04 | 383284.54 |
| 107 | 2034-03 | 3414.52 | 1038.06 | 2376.46 | 380908.08 |
| 108 | 2034-04 | 3414.52 | 1031.63 | 2382.89 | 378525.19 |
| 109 | 2034-05 | 3414.52 | 1025.17 | 2389.35 | 376135.85 |
| 110 | 2034-06 | 3414.52 | 1018.70 | 2395.82 | 373740.03 |
| 111 | 2034-07 | 3414.52 | 1012.21 | 2402.31 | 371337.72 |
| 112 | 2034-08 | 3414.52 | 1005.71 | 2408.81 | 368928.91 |
| 113 | 2034-09 | 3414.52 | 999.18 | 2415.34 | 366513.58 |
| 114 | 2034-10 | 3414.52 | 992.64 | 2421.88 | 364091.70 |
| 115 | 2034-11 | 3414.52 | 986.08 | 2428.44 | 361663.26 |
| 116 | 2034-12 | 3414.52 | 979.50 | 2435.01 | 359228.25 |
| 117 | 2035-01 | 3414.52 | 972.91 | 2441.61 | 356786.64 |
| 118 | 2035-02 | 3414.52 | 966.30 | 2448.22 | 354338.42 |
| 119 | 2035-03 | 3414.52 | 959.67 | 2454.85 | 351883.56 |
| 120 | 2035-04 | 3414.52 | 953.02 | 2461.50 | 349422.06 |
| 121 | 2035-05 | 3414.52 | 946.35 | 2468.17 | 346953.90 |
| 122 | 2035-06 | 3414.52 | 939.67 | 2474.85 | 344479.05 |
| 123 | 2035-07 | 3414.52 | 932.96 | 2481.55 | 341997.49 |
| 124 | 2035-08 | 3414.52 | 926.24 | 2488.28 | 339509.22 |
| 125 | 2035-09 | 3414.52 | 919.50 | 2495.01 | 337014.20 |
| 126 | 2035-10 | 3414.52 | 912.75 | 2501.77 | 334512.43 |
| 127 | 2035-11 | 3414.52 | 905.97 | 2508.55 | 332003.88 |
| 128 | 2035-12 | 3414.52 | 899.18 | 2515.34 | 329488.54 |
| 129 | 2036-01 | 3414.52 | 892.36 | 2522.15 | 326966.39 |
| 130 | 2036-02 | 3414.52 | 885.53 | 2528.98 | 324437.40 |
| 131 | 2036-03 | 3414.52 | 878.68 | 2535.83 | 321901.57 |
| 132 | 2036-04 | 3414.52 | 871.82 | 2542.70 | 319358.87 |
| 133 | 2036-05 | 3414.52 | 864.93 | 2549.59 | 316809.28 |
| 134 | 2036-06 | 3414.52 | 858.03 | 2556.49 | 314252.79 |
| 135 | 2036-07 | 3414.52 | 851.10 | 2563.42 | 311689.37 |
| 136 | 2036-08 | 3414.52 | 844.16 | 2570.36 | 309119.01 |
| 137 | 2036-09 | 3414.52 | 837.20 | 2577.32 | 306541.69 |
| 138 | 2036-10 | 3414.52 | 830.22 | 2584.30 | 303957.39 |
| 139 | 2036-11 | 3414.52 | 823.22 | 2591.30 | 301366.09 |
| 140 | 2036-12 | 3414.52 | 816.20 | 2598.32 | 298767.77 |
| 141 | 2037-01 | 3414.52 | 809.16 | 2605.36 | 296162.41 |
| 142 | 2037-02 | 3414.52 | 802.11 | 2612.41 | 293550.00 |
| 143 | 2037-03 | 3414.52 | 795.03 | 2619.49 | 290930.51 |
| 144 | 2037-04 | 3414.52 | 787.94 | 2626.58 | 288303.93 |
| 145 | 2037-05 | 3414.52 | 780.82 | 2633.70 | 285670.24 |
| 146 | 2037-06 | 3414.52 | 773.69 | 2640.83 | 283029.41 |
| 147 | 2037-07 | 3414.52 | 766.54 | 2647.98 | 280381.43 |
| 148 | 2037-08 | 3414.52 | 759.37 | 2655.15 | 277726.27 |
| 149 | 2037-09 | 3414.52 | 752.18 | 2662.34 | 275063.93 |
| 150 | 2037-10 | 3414.52 | 744.96 | 2669.55 | 272394.38 |
| 151 | 2037-11 | 3414.52 | 737.73 | 2676.78 | 269717.59 |
| 152 | 2037-12 | 3414.52 | 730.49 | 2684.03 | 267033.56 |
| 153 | 2038-01 | 3414.52 | 723.22 | 2691.30 | 264342.26 |
| 154 | 2038-02 | 3414.52 | 715.93 | 2698.59 | 261643.67 |
| 155 | 2038-03 | 3414.52 | 708.62 | 2705.90 | 258937.77 |
| 156 | 2038-04 | 3414.52 | 701.29 | 2713.23 | 256224.54 |
| 157 | 2038-05 | 3414.52 | 693.94 | 2720.58 | 253503.96 |
| 158 | 2038-06 | 3414.52 | 686.57 | 2727.95 | 250776.02 |
| 159 | 2038-07 | 3414.52 | 679.19 | 2735.33 | 248040.68 |
| 160 | 2038-08 | 3414.52 | 671.78 | 2742.74 | 245297.94 |
| 161 | 2038-09 | 3414.52 | 664.35 | 2750.17 | 242547.77 |
| 162 | 2038-10 | 3414.52 | 656.90 | 2757.62 | 239790.15 |
| 163 | 2038-11 | 3414.52 | 649.43 | 2765.09 | 237025.07 |
| 164 | 2038-12 | 3414.52 | 641.94 | 2772.58 | 234252.49 |
| 165 | 2039-01 | 3414.52 | 634.43 | 2780.08 | 231472.40 |
| 166 | 2039-02 | 3414.52 | 626.90 | 2787.61 | 228684.79 |
| 167 | 2039-03 | 3414.52 | 619.35 | 2795.16 | 225889.63 |
| 168 | 2039-04 | 3414.52 | 611.78 | 2802.73 | 223086.89 |
| 169 | 2039-05 | 3414.52 | 604.19 | 2810.32 | 220276.57 |
| 170 | 2039-06 | 3414.52 | 596.58 | 2817.94 | 217458.63 |
| 171 | 2039-07 | 3414.52 | 588.95 | 2825.57 | 214633.06 |
| 172 | 2039-08 | 3414.52 | 581.30 | 2833.22 | 211799.84 |
| 173 | 2039-09 | 3414.52 | 573.62 | 2840.89 | 208958.95 |
| 174 | 2039-10 | 3414.52 | 565.93 | 2848.59 | 206110.36 |
| 175 | 2039-11 | 3414.52 | 558.22 | 2856.30 | 203254.06 |
| 176 | 2039-12 | 3414.52 | 550.48 | 2864.04 | 200390.02 |
| 177 | 2040-01 | 3414.52 | 542.72 | 2871.80 | 197518.22 |
| 178 | 2040-02 | 3414.52 | 534.95 | 2879.57 | 194638.65 |
| 179 | 2040-03 | 3414.52 | 527.15 | 2887.37 | 191751.28 |
| 180 | 2040-04 | 3414.52 | 519.33 | 2895.19 | 188856.09 |
| 181 | 2040-05 | 3414.52 | 511.49 | 2903.03 | 185953.05 |
| 182 | 2040-06 | 3414.52 | 503.62 | 2910.90 | 183042.16 |
| 183 | 2040-07 | 3414.52 | 495.74 | 2918.78 | 180123.38 |
| 184 | 2040-08 | 3414.52 | 487.83 | 2926.68 | 177196.69 |
| 185 | 2040-09 | 3414.52 | 479.91 | 2934.61 | 174262.08 |
| 186 | 2040-10 | 3414.52 | 471.96 | 2942.56 | 171319.52 |
| 187 | 2040-11 | 3414.52 | 463.99 | 2950.53 | 168369.00 |
| 188 | 2040-12 | 3414.52 | 456.00 | 2958.52 | 165410.48 |
| 189 | 2041-01 | 3414.52 | 447.99 | 2966.53 | 162443.95 |
| 190 | 2041-02 | 3414.52 | 439.95 | 2974.57 | 159469.38 |
| 191 | 2041-03 | 3414.52 | 431.90 | 2982.62 | 156486.76 |
| 192 | 2041-04 | 3414.52 | 423.82 | 2990.70 | 153496.06 |
| 193 | 2041-05 | 3414.52 | 415.72 | 2998.80 | 150497.26 |
| 194 | 2041-06 | 3414.52 | 407.60 | 3006.92 | 147490.34 |
| 195 | 2041-07 | 3414.52 | 399.45 | 3015.07 | 144475.27 |
| 196 | 2041-08 | 3414.52 | 391.29 | 3023.23 | 141452.04 |
| 197 | 2041-09 | 3414.52 | 383.10 | 3031.42 | 138420.62 |
| 198 | 2041-10 | 3414.52 | 374.89 | 3039.63 | 135380.99 |
| 199 | 2041-11 | 3414.52 | 366.66 | 3047.86 | 132333.13 |
| 200 | 2041-12 | 3414.52 | 358.40 | 3056.12 | 129277.01 |
| 201 | 2042-01 | 3414.52 | 350.13 | 3064.39 | 126212.62 |
| 202 | 2042-02 | 3414.52 | 341.83 | 3072.69 | 123139.93 |
| 203 | 2042-03 | 3414.52 | 333.50 | 3081.01 | 120058.91 |
| 204 | 2042-04 | 3414.52 | 325.16 | 3089.36 | 116969.55 |
| 205 | 2042-05 | 3414.52 | 316.79 | 3097.73 | 113871.83 |
| 206 | 2042-06 | 3414.52 | 308.40 | 3106.12 | 110765.71 |
| 207 | 2042-07 | 3414.52 | 299.99 | 3114.53 | 107651.18 |
| 208 | 2042-08 | 3414.52 | 291.56 | 3122.96 | 104528.22 |
| 209 | 2042-09 | 3414.52 | 283.10 | 3131.42 | 101396.80 |
| 210 | 2042-10 | 3414.52 | 274.62 | 3139.90 | 98256.90 |
| 211 | 2042-11 | 3414.52 | 266.11 | 3148.41 | 95108.49 |
| 212 | 2042-12 | 3414.52 | 257.59 | 3156.93 | 91951.56 |
| 213 | 2043-01 | 3414.52 | 249.04 | 3165.48 | 88786.07 |
| 214 | 2043-02 | 3414.52 | 240.46 | 3174.06 | 85612.02 |
| 215 | 2043-03 | 3414.52 | 231.87 | 3182.65 | 82429.37 |
| 216 | 2043-04 | 3414.52 | 223.25 | 3191.27 | 79238.09 |
| 217 | 2043-05 | 3414.52 | 214.60 | 3199.92 | 76038.18 |
| 218 | 2043-06 | 3414.52 | 205.94 | 3208.58 | 72829.60 |
| 219 | 2043-07 | 3414.52 | 197.25 | 3217.27 | 69612.32 |
| 220 | 2043-08 | 3414.52 | 188.53 | 3225.99 | 66386.34 |
| 221 | 2043-09 | 3414.52 | 179.80 | 3234.72 | 63151.62 |
| 222 | 2043-10 | 3414.52 | 171.04 | 3243.48 | 59908.13 |
| 223 | 2043-11 | 3414.52 | 162.25 | 3252.27 | 56655.87 |
| 224 | 2043-12 | 3414.52 | 153.44 | 3261.08 | 53394.79 |
| 225 | 2044-01 | 3414.52 | 144.61 | 3269.91 | 50124.88 |
| 226 | 2044-02 | 3414.52 | 135.75 | 3278.76 | 46846.12 |
| 227 | 2044-03 | 3414.52 | 126.87 | 3287.64 | 43558.48 |
| 228 | 2044-04 | 3414.52 | 117.97 | 3296.55 | 40261.93 |
| 229 | 2044-05 | 3414.52 | 109.04 | 3305.48 | 36956.45 |
| 230 | 2044-06 | 3414.52 | 100.09 | 3314.43 | 33642.03 |
| 231 | 2044-07 | 3414.52 | 91.11 | 3323.40 | 30318.62 |
| 232 | 2044-08 | 3414.52 | 82.11 | 3332.41 | 26986.22 |
| 233 | 2044-09 | 3414.52 | 73.09 | 3341.43 | 23644.78 |
| 234 | 2044-10 | 3414.52 | 64.04 | 3350.48 | 20294.30 |
| 235 | 2044-11 | 3414.52 | 54.96 | 3359.55 | 16934.75 |
| 236 | 2044-12 | 3414.52 | 45.86 | 3368.65 | 13566.10 |
| 237 | 2045-01 | 3414.52 | 36.74 | 3377.78 | 10188.32 |
| 238 | 2045-02 | 3414.52 | 27.59 | 3386.93 | 6801.39 |
| 239 | 2045-03 | 3414.52 | 18.42 | 3396.10 | 3405.30 |
| 240 | 2045-04 | 3414.52 | 9.22 | 3405.30 | 0.00 |
等额本金还款方式：
贷款总额：60.2万
还款月数：20年
首月还款：4138.75元
每月递减：6.79元
利息总额：19.65万
本息合计：79.85万
节省利息：21019.23元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-05 | 4138.75 | 1630.42 | 2508.33 | 599491.67 |
| 2 | 2025-06 | 4131.96 | 1623.62 | 2508.33 | 596983.33 |
| 3 | 2025-07 | 4125.16 | 1616.83 | 2508.33 | 594475.00 |
| 4 | 2025-08 | 4118.37 | 1610.04 | 2508.33 | 591966.67 |
| 5 | 2025-09 | 4111.58 | 1603.24 | 2508.33 | 589458.33 |
| 6 | 2025-10 | 4104.78 | 1596.45 | 2508.33 | 586950.00 |
| 7 | 2025-11 | 4097.99 | 1589.66 | 2508.33 | 584441.67 |
| 8 | 2025-12 | 4091.20 | 1582.86 | 2508.33 | 581933.33 |
| 9 | 2026-01 | 4084.40 | 1576.07 | 2508.33 | 579425.00 |
| 10 | 2026-02 | 4077.61 | 1569.28 | 2508.33 | 576916.67 |
| 11 | 2026-03 | 4070.82 | 1562.48 | 2508.33 | 574408.33 |
| 12 | 2026-04 | 4064.02 | 1555.69 | 2508.33 | 571900.00 |
| 13 | 2026-05 | 4057.23 | 1548.90 | 2508.33 | 569391.67 |
| 14 | 2026-06 | 4050.44 | 1542.10 | 2508.33 | 566883.33 |
| 15 | 2026-07 | 4043.64 | 1535.31 | 2508.33 | 564375.00 |
| 16 | 2026-08 | 4036.85 | 1528.52 | 2508.33 | 561866.67 |
| 17 | 2026-09 | 4030.06 | 1521.72 | 2508.33 | 559358.33 |
| 18 | 2026-10 | 4023.26 | 1514.93 | 2508.33 | 556850.00 |
| 19 | 2026-11 | 4016.47 | 1508.14 | 2508.33 | 554341.67 |
| 20 | 2026-12 | 4009.68 | 1501.34 | 2508.33 | 551833.33 |
| 21 | 2027-01 | 4002.88 | 1494.55 | 2508.33 | 549325.00 |
| 22 | 2027-02 | 3996.09 | 1487.76 | 2508.33 | 546816.67 |
| 23 | 2027-03 | 3989.30 | 1480.96 | 2508.33 | 544308.33 |
| 24 | 2027-04 | 3982.50 | 1474.17 | 2508.33 | 541800.00 |
| 25 | 2027-05 | 3975.71 | 1467.38 | 2508.33 | 539291.67 |
| 26 | 2027-06 | 3968.91 | 1460.58 | 2508.33 | 536783.33 |
| 27 | 2027-07 | 3962.12 | 1453.79 | 2508.33 | 534275.00 |
| 28 | 2027-08 | 3955.33 | 1446.99 | 2508.33 | 531766.67 |
| 29 | 2027-09 | 3948.53 | 1440.20 | 2508.33 | 529258.33 |
| 30 | 2027-10 | 3941.74 | 1433.41 | 2508.33 | 526750.00 |
| 31 | 2027-11 | 3934.95 | 1426.61 | 2508.33 | 524241.67 |
| 32 | 2027-12 | 3928.15 | 1419.82 | 2508.33 | 521733.33 |
| 33 | 2028-01 | 3921.36 | 1413.03 | 2508.33 | 519225.00 |
| 34 | 2028-02 | 3914.57 | 1406.23 | 2508.33 | 516716.67 |
| 35 | 2028-03 | 3907.77 | 1399.44 | 2508.33 | 514208.33 |
| 36 | 2028-04 | 3900.98 | 1392.65 | 2508.33 | 511700.00 |
| 37 | 2028-05 | 3894.19 | 1385.85 | 2508.33 | 509191.67 |
| 38 | 2028-06 | 3887.39 | 1379.06 | 2508.33 | 506683.33 |
| 39 | 2028-07 | 3880.60 | 1372.27 | 2508.33 | 504175.00 |
| 40 | 2028-08 | 3873.81 | 1365.47 | 2508.33 | 501666.67 |
| 41 | 2028-09 | 3867.01 | 1358.68 | 2508.33 | 499158.33 |
| 42 | 2028-10 | 3860.22 | 1351.89 | 2508.33 | 496650.00 |
| 43 | 2028-11 | 3853.43 | 1345.09 | 2508.33 | 494141.67 |
| 44 | 2028-12 | 3846.63 | 1338.30 | 2508.33 | 491633.33 |
| 45 | 2029-01 | 3839.84 | 1331.51 | 2508.33 | 489125.00 |
| 46 | 2029-02 | 3833.05 | 1324.71 | 2508.33 | 486616.67 |
| 47 | 2029-03 | 3826.25 | 1317.92 | 2508.33 | 484108.33 |
| 48 | 2029-04 | 3819.46 | 1311.13 | 2508.33 | 481600.00 |
| 49 | 2029-05 | 3812.67 | 1304.33 | 2508.33 | 479091.67 |
| 50 | 2029-06 | 3805.87 | 1297.54 | 2508.33 | 476583.33 |
| 51 | 2029-07 | 3799.08 | 1290.75 | 2508.33 | 474075.00 |
| 52 | 2029-08 | 3792.29 | 1283.95 | 2508.33 | 471566.67 |
| 53 | 2029-09 | 3785.49 | 1277.16 | 2508.33 | 469058.33 |
| 54 | 2029-10 | 3778.70 | 1270.37 | 2508.33 | 466550.00 |
| 55 | 2029-11 | 3771.91 | 1263.57 | 2508.33 | 464041.67 |
| 56 | 2029-12 | 3765.11 | 1256.78 | 2508.33 | 461533.33 |
| 57 | 2030-01 | 3758.32 | 1249.99 | 2508.33 | 459025.00 |
| 58 | 2030-02 | 3751.53 | 1243.19 | 2508.33 | 456516.67 |
| 59 | 2030-03 | 3744.73 | 1236.40 | 2508.33 | 454008.33 |
| 60 | 2030-04 | 3737.94 | 1229.61 | 2508.33 | 451500.00 |
| 61 | 2030-05 | 3731.15 | 1222.81 | 2508.33 | 448991.67 |
| 62 | 2030-06 | 3724.35 | 1216.02 | 2508.33 | 446483.33 |
| 63 | 2030-07 | 3717.56 | 1209.23 | 2508.33 | 443975.00 |
| 64 | 2030-08 | 3710.77 | 1202.43 | 2508.33 | 441466.67 |
| 65 | 2030-09 | 3703.97 | 1195.64 | 2508.33 | 438958.33 |
| 66 | 2030-10 | 3697.18 | 1188.85 | 2508.33 | 436450.00 |
| 67 | 2030-11 | 3690.39 | 1182.05 | 2508.33 | 433941.67 |
| 68 | 2030-12 | 3683.59 | 1175.26 | 2508.33 | 431433.33 |
| 69 | 2031-01 | 3676.80 | 1168.47 | 2508.33 | 428925.00 |
| 70 | 2031-02 | 3670.01 | 1161.67 | 2508.33 | 426416.67 |
| 71 | 2031-03 | 3663.21 | 1154.88 | 2508.33 | 423908.33 |
| 72 | 2031-04 | 3656.42 | 1148.09 | 2508.33 | 421400.00 |
| 73 | 2031-05 | 3649.63 | 1141.29 | 2508.33 | 418891.67 |
| 74 | 2031-06 | 3642.83 | 1134.50 | 2508.33 | 416383.33 |
| 75 | 2031-07 | 3636.04 | 1127.70 | 2508.33 | 413875.00 |
| 76 | 2031-08 | 3629.24 | 1120.91 | 2508.33 | 411366.67 |
| 77 | 2031-09 | 3622.45 | 1114.12 | 2508.33 | 408858.33 |
| 78 | 2031-10 | 3615.66 | 1107.32 | 2508.33 | 406350.00 |
| 79 | 2031-11 | 3608.86 | 1100.53 | 2508.33 | 403841.67 |
| 80 | 2031-12 | 3602.07 | 1093.74 | 2508.33 | 401333.33 |
| 81 | 2032-01 | 3595.28 | 1086.94 | 2508.33 | 398825.00 |
| 82 | 2032-02 | 3588.48 | 1080.15 | 2508.33 | 396316.67 |
| 83 | 2032-03 | 3581.69 | 1073.36 | 2508.33 | 393808.33 |
| 84 | 2032-04 | 3574.90 | 1066.56 | 2508.33 | 391300.00 |
| 85 | 2032-05 | 3568.10 | 1059.77 | 2508.33 | 388791.67 |
| 86 | 2032-06 | 3561.31 | 1052.98 | 2508.33 | 386283.33 |
| 87 | 2032-07 | 3554.52 | 1046.18 | 2508.33 | 383775.00 |
| 88 | 2032-08 | 3547.72 | 1039.39 | 2508.33 | 381266.67 |
| 89 | 2032-09 | 3540.93 | 1032.60 | 2508.33 | 378758.33 |
| 90 | 2032-10 | 3534.14 | 1025.80 | 2508.33 | 376250.00 |
| 91 | 2032-11 | 3527.34 | 1019.01 | 2508.33 | 373741.67 |
| 92 | 2032-12 | 3520.55 | 1012.22 | 2508.33 | 371233.33 |
| 93 | 2033-01 | 3513.76 | 1005.42 | 2508.33 | 368725.00 |
| 94 | 2033-02 | 3506.96 | 998.63 | 2508.33 | 366216.67 |
| 95 | 2033-03 | 3500.17 | 991.84 | 2508.33 | 363708.33 |
| 96 | 2033-04 | 3493.38 | 985.04 | 2508.33 | 361200.00 |
| 97 | 2033-05 | 3486.58 | 978.25 | 2508.33 | 358691.67 |
| 98 | 2033-06 | 3479.79 | 971.46 | 2508.33 | 356183.33 |
| 99 | 2033-07 | 3473.00 | 964.66 | 2508.33 | 353675.00 |
| 100 | 2033-08 | 3466.20 | 957.87 | 2508.33 | 351166.67 |
| 101 | 2033-09 | 3459.41 | 951.08 | 2508.33 | 348658.33 |
| 102 | 2033-10 | 3452.62 | 944.28 | 2508.33 | 346150.00 |
| 103 | 2033-11 | 3445.82 | 937.49 | 2508.33 | 343641.67 |
| 104 | 2033-12 | 3439.03 | 930.70 | 2508.33 | 341133.33 |
| 105 | 2034-01 | 3432.24 | 923.90 | 2508.33 | 338625.00 |
| 106 | 2034-02 | 3425.44 | 917.11 | 2508.33 | 336116.67 |
| 107 | 2034-03 | 3418.65 | 910.32 | 2508.33 | 333608.33 |
| 108 | 2034-04 | 3411.86 | 903.52 | 2508.33 | 331100.00 |
| 109 | 2034-05 | 3405.06 | 896.73 | 2508.33 | 328591.67 |
| 110 | 2034-06 | 3398.27 | 889.94 | 2508.33 | 326083.33 |
| 111 | 2034-07 | 3391.48 | 883.14 | 2508.33 | 323575.00 |
| 112 | 2034-08 | 3384.68 | 876.35 | 2508.33 | 321066.67 |
| 113 | 2034-09 | 3377.89 | 869.56 | 2508.33 | 318558.33 |
| 114 | 2034-10 | 3371.10 | 862.76 | 2508.33 | 316050.00 |
| 115 | 2034-11 | 3364.30 | 855.97 | 2508.33 | 313541.67 |
| 116 | 2034-12 | 3357.51 | 849.18 | 2508.33 | 311033.33 |
| 117 | 2035-01 | 3350.72 | 842.38 | 2508.33 | 308525.00 |
| 118 | 2035-02 | 3343.92 | 835.59 | 2508.33 | 306016.67 |
| 119 | 2035-03 | 3337.13 | 828.80 | 2508.33 | 303508.33 |
| 120 | 2035-04 | 3330.34 | 822.00 | 2508.33 | 301000.00 |
| 121 | 2035-05 | 3323.54 | 815.21 | 2508.33 | 298491.67 |
| 122 | 2035-06 | 3316.75 | 808.41 | 2508.33 | 295983.33 |
| 123 | 2035-07 | 3309.95 | 801.62 | 2508.33 | 293475.00 |
| 124 | 2035-08 | 3303.16 | 794.83 | 2508.33 | 290966.67 |
| 125 | 2035-09 | 3296.37 | 788.03 | 2508.33 | 288458.33 |
| 126 | 2035-10 | 3289.57 | 781.24 | 2508.33 | 285950.00 |
| 127 | 2035-11 | 3282.78 | 774.45 | 2508.33 | 283441.67 |
| 128 | 2035-12 | 3275.99 | 767.65 | 2508.33 | 280933.33 |
| 129 | 2036-01 | 3269.19 | 760.86 | 2508.33 | 278425.00 |
| 130 | 2036-02 | 3262.40 | 754.07 | 2508.33 | 275916.67 |
| 131 | 2036-03 | 3255.61 | 747.27 | 2508.33 | 273408.33 |
| 132 | 2036-04 | 3248.81 | 740.48 | 2508.33 | 270900.00 |
| 133 | 2036-05 | 3242.02 | 733.69 | 2508.33 | 268391.67 |
| 134 | 2036-06 | 3235.23 | 726.89 | 2508.33 | 265883.33 |
| 135 | 2036-07 | 3228.43 | 720.10 | 2508.33 | 263375.00 |
| 136 | 2036-08 | 3221.64 | 713.31 | 2508.33 | 260866.67 |
| 137 | 2036-09 | 3214.85 | 706.51 | 2508.33 | 258358.33 |
| 138 | 2036-10 | 3208.05 | 699.72 | 2508.33 | 255850.00 |
| 139 | 2036-11 | 3201.26 | 692.93 | 2508.33 | 253341.67 |
| 140 | 2036-12 | 3194.47 | 686.13 | 2508.33 | 250833.33 |
| 141 | 2037-01 | 3187.67 | 679.34 | 2508.33 | 248325.00 |
| 142 | 2037-02 | 3180.88 | 672.55 | 2508.33 | 245816.67 |
| 143 | 2037-03 | 3174.09 | 665.75 | 2508.33 | 243308.33 |
| 144 | 2037-04 | 3167.29 | 658.96 | 2508.33 | 240800.00 |
| 145 | 2037-05 | 3160.50 | 652.17 | 2508.33 | 238291.67 |
| 146 | 2037-06 | 3153.71 | 645.37 | 2508.33 | 235783.33 |
| 147 | 2037-07 | 3146.91 | 638.58 | 2508.33 | 233275.00 |
| 148 | 2037-08 | 3140.12 | 631.79 | 2508.33 | 230766.67 |
| 149 | 2037-09 | 3133.33 | 624.99 | 2508.33 | 228258.33 |
| 150 | 2037-10 | 3126.53 | 618.20 | 2508.33 | 225750.00 |
| 151 | 2037-11 | 3119.74 | 611.41 | 2508.33 | 223241.67 |
| 152 | 2037-12 | 3112.95 | 604.61 | 2508.33 | 220733.33 |
| 153 | 2038-01 | 3106.15 | 597.82 | 2508.33 | 218225.00 |
| 154 | 2038-02 | 3099.36 | 591.03 | 2508.33 | 215716.67 |
| 155 | 2038-03 | 3092.57 | 584.23 | 2508.33 | 213208.33 |
| 156 | 2038-04 | 3085.77 | 577.44 | 2508.33 | 210700.00 |
| 157 | 2038-05 | 3078.98 | 570.65 | 2508.33 | 208191.67 |
| 158 | 2038-06 | 3072.19 | 563.85 | 2508.33 | 205683.33 |
| 159 | 2038-07 | 3065.39 | 557.06 | 2508.33 | 203175.00 |
| 160 | 2038-08 | 3058.60 | 550.27 | 2508.33 | 200666.67 |
| 161 | 2038-09 | 3051.81 | 543.47 | 2508.33 | 198158.33 |
| 162 | 2038-10 | 3045.01 | 536.68 | 2508.33 | 195650.00 |
| 163 | 2038-11 | 3038.22 | 529.89 | 2508.33 | 193141.67 |
| 164 | 2038-12 | 3031.43 | 523.09 | 2508.33 | 190633.33 |
| 165 | 2039-01 | 3024.63 | 516.30 | 2508.33 | 188125.00 |
| 166 | 2039-02 | 3017.84 | 509.51 | 2508.33 | 185616.67 |
| 167 | 2039-03 | 3011.05 | 502.71 | 2508.33 | 183108.33 |
| 168 | 2039-04 | 3004.25 | 495.92 | 2508.33 | 180600.00 |
| 169 | 2039-05 | 2997.46 | 489.13 | 2508.33 | 178091.67 |
| 170 | 2039-06 | 2990.66 | 482.33 | 2508.33 | 175583.33 |
| 171 | 2039-07 | 2983.87 | 475.54 | 2508.33 | 173075.00 |
| 172 | 2039-08 | 2977.08 | 468.74 | 2508.33 | 170566.67 |
| 173 | 2039-09 | 2970.28 | 461.95 | 2508.33 | 168058.33 |
| 174 | 2039-10 | 2963.49 | 455.16 | 2508.33 | 165550.00 |
| 175 | 2039-11 | 2956.70 | 448.36 | 2508.33 | 163041.67 |
| 176 | 2039-12 | 2949.90 | 441.57 | 2508.33 | 160533.33 |
| 177 | 2040-01 | 2943.11 | 434.78 | 2508.33 | 158025.00 |
| 178 | 2040-02 | 2936.32 | 427.98 | 2508.33 | 155516.67 |
| 179 | 2040-03 | 2929.52 | 421.19 | 2508.33 | 153008.33 |
| 180 | 2040-04 | 2922.73 | 414.40 | 2508.33 | 150500.00 |
| 181 | 2040-05 | 2915.94 | 407.60 | 2508.33 | 147991.67 |
| 182 | 2040-06 | 2909.14 | 400.81 | 2508.33 | 145483.33 |
| 183 | 2040-07 | 2902.35 | 394.02 | 2508.33 | 142975.00 |
| 184 | 2040-08 | 2895.56 | 387.22 | 2508.33 | 140466.67 |
| 185 | 2040-09 | 2888.76 | 380.43 | 2508.33 | 137958.33 |
| 186 | 2040-10 | 2881.97 | 373.64 | 2508.33 | 135450.00 |
| 187 | 2040-11 | 2875.18 | 366.84 | 2508.33 | 132941.67 |
| 188 | 2040-12 | 2868.38 | 360.05 | 2508.33 | 130433.33 |
| 189 | 2041-01 | 2861.59 | 353.26 | 2508.33 | 127925.00 |
| 190 | 2041-02 | 2854.80 | 346.46 | 2508.33 | 125416.67 |
| 191 | 2041-03 | 2848.00 | 339.67 | 2508.33 | 122908.33 |
| 192 | 2041-04 | 2841.21 | 332.88 | 2508.33 | 120400.00 |
| 193 | 2041-05 | 2834.42 | 326.08 | 2508.33 | 117891.67 |
| 194 | 2041-06 | 2827.62 | 319.29 | 2508.33 | 115383.33 |
| 195 | 2041-07 | 2820.83 | 312.50 | 2508.33 | 112875.00 |
| 196 | 2041-08 | 2814.04 | 305.70 | 2508.33 | 110366.67 |
| 197 | 2041-09 | 2807.24 | 298.91 | 2508.33 | 107858.33 |
| 198 | 2041-10 | 2800.45 | 292.12 | 2508.33 | 105350.00 |
| 199 | 2041-11 | 2793.66 | 285.32 | 2508.33 | 102841.67 |
| 200 | 2041-12 | 2786.86 | 278.53 | 2508.33 | 100333.33 |
| 201 | 2042-01 | 2780.07 | 271.74 | 2508.33 | 97825.00 |
| 202 | 2042-02 | 2773.28 | 264.94 | 2508.33 | 95316.67 |
| 203 | 2042-03 | 2766.48 | 258.15 | 2508.33 | 92808.33 |
| 204 | 2042-04 | 2759.69 | 251.36 | 2508.33 | 90300.00 |
| 205 | 2042-05 | 2752.90 | 244.56 | 2508.33 | 87791.67 |
| 206 | 2042-06 | 2746.10 | 237.77 | 2508.33 | 85283.33 |
| 207 | 2042-07 | 2739.31 | 230.98 | 2508.33 | 82775.00 |
| 208 | 2042-08 | 2732.52 | 224.18 | 2508.33 | 80266.67 |
| 209 | 2042-09 | 2725.72 | 217.39 | 2508.33 | 77758.33 |
| 210 | 2042-10 | 2718.93 | 210.60 | 2508.33 | 75250.00 |
| 211 | 2042-11 | 2712.14 | 203.80 | 2508.33 | 72741.67 |
| 212 | 2042-12 | 2705.34 | 197.01 | 2508.33 | 70233.33 |
| 213 | 2043-01 | 2698.55 | 190.22 | 2508.33 | 67725.00 |
| 214 | 2043-02 | 2691.76 | 183.42 | 2508.33 | 65216.67 |
| 215 | 2043-03 | 2684.96 | 176.63 | 2508.33 | 62708.33 |
| 216 | 2043-04 | 2678.17 | 169.84 | 2508.33 | 60200.00 |
| 217 | 2043-05 | 2671.38 | 163.04 | 2508.33 | 57691.67 |
| 218 | 2043-06 | 2664.58 | 156.25 | 2508.33 | 55183.33 |
| 219 | 2043-07 | 2657.79 | 149.45 | 2508.33 | 52675.00 |
| 220 | 2043-08 | 2650.99 | 142.66 | 2508.33 | 50166.67 |
| 221 | 2043-09 | 2644.20 | 135.87 | 2508.33 | 47658.33 |
| 222 | 2043-10 | 2637.41 | 129.07 | 2508.33 | 45150.00 |
| 223 | 2043-11 | 2630.61 | 122.28 | 2508.33 | 42641.67 |
| 224 | 2043-12 | 2623.82 | 115.49 | 2508.33 | 40133.33 |
| 225 | 2044-01 | 2617.03 | 108.69 | 2508.33 | 37625.00 |
| 226 | 2044-02 | 2610.23 | 101.90 | 2508.33 | 35116.67 |
| 227 | 2044-03 | 2603.44 | 95.11 | 2508.33 | 32608.33 |
| 228 | 2044-04 | 2596.65 | 88.31 | 2508.33 | 30100.00 |
| 229 | 2044-05 | 2589.85 | 81.52 | 2508.33 | 27591.67 |
| 230 | 2044-06 | 2583.06 | 74.73 | 2508.33 | 25083.33 |
| 231 | 2044-07 | 2576.27 | 67.93 | 2508.33 | 22575.00 |
| 232 | 2044-08 | 2569.47 | 61.14 | 2508.33 | 20066.67 |
| 233 | 2044-09 | 2562.68 | 54.35 | 2508.33 | 17558.33 |
| 234 | 2044-10 | 2555.89 | 47.55 | 2508.33 | 15050.00 |
| 235 | 2044-11 | 2549.09 | 40.76 | 2508.33 | 12541.67 |
| 236 | 2044-12 | 2542.30 | 33.97 | 2508.33 | 10033.33 |
| 237 | 2045-01 | 2535.51 | 27.17 | 2508.33 | 7525.00 |
| 238 | 2045-02 | 2528.71 | 20.38 | 2508.33 | 5016.67 |
| 239 | 2045-03 | 2521.92 | 13.59 | 2508.33 | 2508.33 |
| 240 | 2045-04 | 2515.13 | 6.79 | 2508.33 | 0.00 |