宁波贷款196万（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：196万
还款月数：20年
每月还款：10481.85元
利息总额：55.56万
本息合计：251.56万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-06 | 10481.85 | 4246.67 | 6235.18 | 1953764.82 |
| 2 | 2025-07 | 10481.85 | 4233.16 | 6248.69 | 1947516.13 |
| 3 | 2025-08 | 10481.85 | 4219.62 | 6262.23 | 1941253.90 |
| 4 | 2025-09 | 10481.85 | 4206.05 | 6275.80 | 1934978.11 |
| 5 | 2025-10 | 10481.85 | 4192.45 | 6289.39 | 1928688.72 |
| 6 | 2025-11 | 10481.85 | 4178.83 | 6303.02 | 1922385.70 |
| 7 | 2025-12 | 10481.85 | 4165.17 | 6316.68 | 1916069.02 |
| 8 | 2026-01 | 10481.85 | 4151.48 | 6330.36 | 1909738.66 |
| 9 | 2026-02 | 10481.85 | 4137.77 | 6344.08 | 1903394.58 |
| 10 | 2026-03 | 10481.85 | 4124.02 | 6357.82 | 1897036.75 |
| 11 | 2026-04 | 10481.85 | 4110.25 | 6371.60 | 1890665.15 |
| 12 | 2026-05 | 10481.85 | 4096.44 | 6385.40 | 1884279.75 |
| 13 | 2026-06 | 10481.85 | 4082.61 | 6399.24 | 1877880.51 |
| 14 | 2026-07 | 10481.85 | 4068.74 | 6413.10 | 1871467.40 |
| 15 | 2026-08 | 10481.85 | 4054.85 | 6427.00 | 1865040.40 |
| 16 | 2026-09 | 10481.85 | 4040.92 | 6440.92 | 1858599.48 |
| 17 | 2026-10 | 10481.85 | 4026.97 | 6454.88 | 1852144.60 |
| 18 | 2026-11 | 10481.85 | 4012.98 | 6468.87 | 1845675.73 |
| 19 | 2026-12 | 10481.85 | 3998.96 | 6482.88 | 1839192.85 |
| 20 | 2027-01 | 10481.85 | 3984.92 | 6496.93 | 1832695.92 |
| 21 | 2027-02 | 10481.85 | 3970.84 | 6511.00 | 1826184.92 |
| 22 | 2027-03 | 10481.85 | 3956.73 | 6525.11 | 1819659.81 |
| 23 | 2027-04 | 10481.85 | 3942.60 | 6539.25 | 1813120.56 |
| 24 | 2027-05 | 10481.85 | 3928.43 | 6553.42 | 1806567.14 |
| 25 | 2027-06 | 10481.85 | 3914.23 | 6567.62 | 1799999.52 |
| 26 | 2027-07 | 10481.85 | 3900.00 | 6581.85 | 1793417.68 |
| 27 | 2027-08 | 10481.85 | 3885.74 | 6596.11 | 1786821.57 |
| 28 | 2027-09 | 10481.85 | 3871.45 | 6610.40 | 1780211.17 |
| 29 | 2027-10 | 10481.85 | 3857.12 | 6624.72 | 1773586.45 |
| 30 | 2027-11 | 10481.85 | 3842.77 | 6639.08 | 1766947.37 |
| 31 | 2027-12 | 10481.85 | 3828.39 | 6653.46 | 1760293.91 |
| 32 | 2028-01 | 10481.85 | 3813.97 | 6667.88 | 1753626.04 |
| 33 | 2028-02 | 10481.85 | 3799.52 | 6682.32 | 1746943.71 |
| 34 | 2028-03 | 10481.85 | 3785.04 | 6696.80 | 1740246.91 |
| 35 | 2028-04 | 10481.85 | 3770.53 | 6711.31 | 1733535.60 |
| 36 | 2028-05 | 10481.85 | 3755.99 | 6725.85 | 1726809.75 |
| 37 | 2028-06 | 10481.85 | 3741.42 | 6740.42 | 1720069.33 |
| 38 | 2028-07 | 10481.85 | 3726.82 | 6755.03 | 1713314.30 |
| 39 | 2028-08 | 10481.85 | 3712.18 | 6769.66 | 1706544.63 |
| 40 | 2028-09 | 10481.85 | 3697.51 | 6784.33 | 1699760.30 |
| 41 | 2028-10 | 10481.85 | 3682.81 | 6799.03 | 1692961.27 |
| 42 | 2028-11 | 10481.85 | 3668.08 | 6813.76 | 1686147.50 |
| 43 | 2028-12 | 10481.85 | 3653.32 | 6828.53 | 1679318.98 |
| 44 | 2029-01 | 10481.85 | 3638.52 | 6843.32 | 1672475.66 |
| 45 | 2029-02 | 10481.85 | 3623.70 | 6858.15 | 1665617.51 |
| 46 | 2029-03 | 10481.85 | 3608.84 | 6873.01 | 1658744.50 |
| 47 | 2029-04 | 10481.85 | 3593.95 | 6887.90 | 1651856.60 |
| 48 | 2029-05 | 10481.85 | 3579.02 | 6902.82 | 1644953.78 |
| 49 | 2029-06 | 10481.85 | 3564.07 | 6917.78 | 1638036.00 |
| 50 | 2029-07 | 10481.85 | 3549.08 | 6932.77 | 1631103.23 |
| 51 | 2029-08 | 10481.85 | 3534.06 | 6947.79 | 1624155.44 |
| 52 | 2029-09 | 10481.85 | 3519.00 | 6962.84 | 1617192.60 |
| 53 | 2029-10 | 10481.85 | 3503.92 | 6977.93 | 1610214.67 |
| 54 | 2029-11 | 10481.85 | 3488.80 | 6993.05 | 1603221.62 |
| 55 | 2029-12 | 10481.85 | 3473.65 | 7008.20 | 1596213.42 |
| 56 | 2030-01 | 10481.85 | 3458.46 | 7023.38 | 1589190.04 |
| 57 | 2030-02 | 10481.85 | 3443.25 | 7038.60 | 1582151.44 |
| 58 | 2030-03 | 10481.85 | 3427.99 | 7053.85 | 1575097.59 |
| 59 | 2030-04 | 10481.85 | 3412.71 | 7069.13 | 1568028.45 |
| 60 | 2030-05 | 10481.85 | 3397.39 | 7084.45 | 1560944.00 |
| 61 | 2030-06 | 10481.85 | 3382.05 | 7099.80 | 1553844.20 |
| 62 | 2030-07 | 10481.85 | 3366.66 | 7115.18 | 1546729.02 |
| 63 | 2030-08 | 10481.85 | 3351.25 | 7130.60 | 1539598.42 |
| 64 | 2030-09 | 10481.85 | 3335.80 | 7146.05 | 1532452.37 |
| 65 | 2030-10 | 10481.85 | 3320.31 | 7161.53 | 1525290.84 |
| 66 | 2030-11 | 10481.85 | 3304.80 | 7177.05 | 1518113.79 |
| 67 | 2030-12 | 10481.85 | 3289.25 | 7192.60 | 1510921.19 |
| 68 | 2031-01 | 10481.85 | 3273.66 | 7208.18 | 1503713.01 |
| 69 | 2031-02 | 10481.85 | 3258.04 | 7223.80 | 1496489.21 |
| 70 | 2031-03 | 10481.85 | 3242.39 | 7239.45 | 1489249.75 |
| 71 | 2031-04 | 10481.85 | 3226.71 | 7255.14 | 1481994.62 |
| 72 | 2031-05 | 10481.85 | 3210.99 | 7270.86 | 1474723.76 |
| 73 | 2031-06 | 10481.85 | 3195.23 | 7286.61 | 1467437.15 |
| 74 | 2031-07 | 10481.85 | 3179.45 | 7302.40 | 1460134.75 |
| 75 | 2031-08 | 10481.85 | 3163.63 | 7318.22 | 1452816.53 |
| 76 | 2031-09 | 10481.85 | 3147.77 | 7334.08 | 1445482.45 |
| 77 | 2031-10 | 10481.85 | 3131.88 | 7349.97 | 1438132.48 |
| 78 | 2031-11 | 10481.85 | 3115.95 | 7365.89 | 1430766.59 |
| 79 | 2031-12 | 10481.85 | 3099.99 | 7381.85 | 1423384.74 |
| 80 | 2032-01 | 10481.85 | 3084.00 | 7397.85 | 1415986.90 |
| 81 | 2032-02 | 10481.85 | 3067.97 | 7413.87 | 1408573.02 |
| 82 | 2032-03 | 10481.85 | 3051.91 | 7429.94 | 1401143.08 |
| 83 | 2032-04 | 10481.85 | 3035.81 | 7446.04 | 1393697.05 |
| 84 | 2032-05 | 10481.85 | 3019.68 | 7462.17 | 1386234.88 |
| 85 | 2032-06 | 10481.85 | 3003.51 | 7478.34 | 1378756.54 |
| 86 | 2032-07 | 10481.85 | 2987.31 | 7494.54 | 1371262.00 |
| 87 | 2032-08 | 10481.85 | 2971.07 | 7510.78 | 1363751.22 |
| 88 | 2032-09 | 10481.85 | 2954.79 | 7527.05 | 1356224.17 |
| 89 | 2032-10 | 10481.85 | 2938.49 | 7543.36 | 1348680.81 |
| 90 | 2032-11 | 10481.85 | 2922.14 | 7559.70 | 1341121.11 |
| 91 | 2032-12 | 10481.85 | 2905.76 | 7576.08 | 1333545.02 |
| 92 | 2033-01 | 10481.85 | 2889.35 | 7592.50 | 1325952.53 |
| 93 | 2033-02 | 10481.85 | 2872.90 | 7608.95 | 1318343.58 |
| 94 | 2033-03 | 10481.85 | 2856.41 | 7625.43 | 1310718.14 |
| 95 | 2033-04 | 10481.85 | 2839.89 | 7641.96 | 1303076.19 |
| 96 | 2033-05 | 10481.85 | 2823.33 | 7658.51 | 1295417.67 |
| 97 | 2033-06 | 10481.85 | 2806.74 | 7675.11 | 1287742.56 |
| 98 | 2033-07 | 10481.85 | 2790.11 | 7691.74 | 1280050.83 |
| 99 | 2033-08 | 10481.85 | 2773.44 | 7708.40 | 1272342.43 |
| 100 | 2033-09 | 10481.85 | 2756.74 | 7725.10 | 1264617.32 |
| 101 | 2033-10 | 10481.85 | 2740.00 | 7741.84 | 1256875.48 |
| 102 | 2033-11 | 10481.85 | 2723.23 | 7758.62 | 1249116.86 |
| 103 | 2033-12 | 10481.85 | 2706.42 | 7775.43 | 1241341.44 |
| 104 | 2034-01 | 10481.85 | 2689.57 | 7792.27 | 1233549.17 |
| 105 | 2034-02 | 10481.85 | 2672.69 | 7809.16 | 1225740.01 |
| 106 | 2034-03 | 10481.85 | 2655.77 | 7826.08 | 1217913.93 |
| 107 | 2034-04 | 10481.85 | 2638.81 | 7843.03 | 1210070.90 |
| 108 | 2034-05 | 10481.85 | 2621.82 | 7860.03 | 1202210.88 |
| 109 | 2034-06 | 10481.85 | 2604.79 | 7877.06 | 1194333.82 |
| 110 | 2034-07 | 10481.85 | 2587.72 | 7894.12 | 1186439.70 |
| 111 | 2034-08 | 10481.85 | 2570.62 | 7911.23 | 1178528.47 |
| 112 | 2034-09 | 10481.85 | 2553.48 | 7928.37 | 1170600.10 |
| 113 | 2034-10 | 10481.85 | 2536.30 | 7945.55 | 1162654.56 |
| 114 | 2034-11 | 10481.85 | 2519.08 | 7962.76 | 1154691.80 |
| 115 | 2034-12 | 10481.85 | 2501.83 | 7980.01 | 1146711.78 |
| 116 | 2035-01 | 10481.85 | 2484.54 | 7997.30 | 1138714.48 |
| 117 | 2035-02 | 10481.85 | 2467.21 | 8014.63 | 1130699.85 |
| 118 | 2035-03 | 10481.85 | 2449.85 | 8032.00 | 1122667.85 |
| 119 | 2035-04 | 10481.85 | 2432.45 | 8049.40 | 1114618.45 |
| 120 | 2035-05 | 10481.85 | 2415.01 | 8066.84 | 1106551.61 |
| 121 | 2035-06 | 10481.85 | 2397.53 | 8084.32 | 1098467.30 |
| 122 | 2035-07 | 10481.85 | 2380.01 | 8101.83 | 1090365.46 |
| 123 | 2035-08 | 10481.85 | 2362.46 | 8119.39 | 1082246.08 |
| 124 | 2035-09 | 10481.85 | 2344.87 | 8136.98 | 1074109.10 |
| 125 | 2035-10 | 10481.85 | 2327.24 | 8154.61 | 1065954.49 |
| 126 | 2035-11 | 10481.85 | 2309.57 | 8172.28 | 1057782.21 |
| 127 | 2035-12 | 10481.85 | 2291.86 | 8189.98 | 1049592.23 |
| 128 | 2036-01 | 10481.85 | 2274.12 | 8207.73 | 1041384.50 |
| 129 | 2036-02 | 10481.85 | 2256.33 | 8225.51 | 1033158.98 |
| 130 | 2036-03 | 10481.85 | 2238.51 | 8243.33 | 1024915.65 |
| 131 | 2036-04 | 10481.85 | 2220.65 | 8261.20 | 1016654.45 |
| 132 | 2036-05 | 10481.85 | 2202.75 | 8279.09 | 1008375.36 |
| 133 | 2036-06 | 10481.85 | 2184.81 | 8297.03 | 1000078.33 |
| 134 | 2036-07 | 10481.85 | 2166.84 | 8315.01 | 991763.32 |
| 135 | 2036-08 | 10481.85 | 2148.82 | 8333.03 | 983430.29 |
| 136 | 2036-09 | 10481.85 | 2130.77 | 8351.08 | 975079.21 |
| 137 | 2036-10 | 10481.85 | 2112.67 | 8369.17 | 966710.04 |
| 138 | 2036-11 | 10481.85 | 2094.54 | 8387.31 | 958322.73 |
| 139 | 2036-12 | 10481.85 | 2076.37 | 8405.48 | 949917.25 |
| 140 | 2037-01 | 10481.85 | 2058.15 | 8423.69 | 941493.56 |
| 141 | 2037-02 | 10481.85 | 2039.90 | 8441.94 | 933051.62 |
| 142 | 2037-03 | 10481.85 | 2021.61 | 8460.23 | 924591.38 |
| 143 | 2037-04 | 10481.85 | 2003.28 | 8478.56 | 916112.82 |
| 144 | 2037-05 | 10481.85 | 1984.91 | 8496.93 | 907615.88 |
| 145 | 2037-06 | 10481.85 | 1966.50 | 8515.34 | 899100.54 |
| 146 | 2037-07 | 10481.85 | 1948.05 | 8533.79 | 890566.74 |
| 147 | 2037-08 | 10481.85 | 1929.56 | 8552.28 | 882014.46 |
| 148 | 2037-09 | 10481.85 | 1911.03 | 8570.81 | 873443.64 |
| 149 | 2037-10 | 10481.85 | 1892.46 | 8589.38 | 864854.26 |
| 150 | 2037-11 | 10481.85 | 1873.85 | 8607.99 | 856246.26 |
| 151 | 2037-12 | 10481.85 | 1855.20 | 8626.65 | 847619.62 |
| 152 | 2038-01 | 10481.85 | 1836.51 | 8645.34 | 838974.28 |
| 153 | 2038-02 | 10481.85 | 1817.78 | 8664.07 | 830310.21 |
| 154 | 2038-03 | 10481.85 | 1799.01 | 8682.84 | 821627.37 |
| 155 | 2038-04 | 10481.85 | 1780.19 | 8701.65 | 812925.72 |
| 156 | 2038-05 | 10481.85 | 1761.34 | 8720.51 | 804205.21 |
| 157 | 2038-06 | 10481.85 | 1742.44 | 8739.40 | 795465.81 |
| 158 | 2038-07 | 10481.85 | 1723.51 | 8758.34 | 786707.48 |
| 159 | 2038-08 | 10481.85 | 1704.53 | 8777.31 | 777930.16 |
| 160 | 2038-09 | 10481.85 | 1685.52 | 8796.33 | 769133.83 |
| 161 | 2038-10 | 10481.85 | 1666.46 | 8815.39 | 760318.44 |
| 162 | 2038-11 | 10481.85 | 1647.36 | 8834.49 | 751483.95 |
| 163 | 2038-12 | 10481.85 | 1628.22 | 8853.63 | 742630.32 |
| 164 | 2039-01 | 10481.85 | 1609.03 | 8872.81 | 733757.51 |
| 165 | 2039-02 | 10481.85 | 1589.81 | 8892.04 | 724865.47 |
| 166 | 2039-03 | 10481.85 | 1570.54 | 8911.30 | 715954.17 |
| 167 | 2039-04 | 10481.85 | 1551.23 | 8930.61 | 707023.56 |
| 168 | 2039-05 | 10481.85 | 1531.88 | 8949.96 | 698073.60 |
| 169 | 2039-06 | 10481.85 | 1512.49 | 8969.35 | 689104.24 |
| 170 | 2039-07 | 10481.85 | 1493.06 | 8988.79 | 680115.46 |
| 171 | 2039-08 | 10481.85 | 1473.58 | 9008.26 | 671107.19 |
| 172 | 2039-09 | 10481.85 | 1454.07 | 9027.78 | 662079.41 |
| 173 | 2039-10 | 10481.85 | 1434.51 | 9047.34 | 653032.07 |
| 174 | 2039-11 | 10481.85 | 1414.90 | 9066.94 | 643965.13 |
| 175 | 2039-12 | 10481.85 | 1395.26 | 9086.59 | 634878.54 |
| 176 | 2040-01 | 10481.85 | 1375.57 | 9106.28 | 625772.27 |
| 177 | 2040-02 | 10481.85 | 1355.84 | 9126.01 | 616646.26 |
| 178 | 2040-03 | 10481.85 | 1336.07 | 9145.78 | 607500.48 |
| 179 | 2040-04 | 10481.85 | 1316.25 | 9165.59 | 598334.89 |
| 180 | 2040-05 | 10481.85 | 1296.39 | 9185.45 | 589149.43 |
| 181 | 2040-06 | 10481.85 | 1276.49 | 9205.36 | 579944.08 |
| 182 | 2040-07 | 10481.85 | 1256.55 | 9225.30 | 570718.78 |
| 183 | 2040-08 | 10481.85 | 1236.56 | 9245.29 | 561473.49 |
| 184 | 2040-09 | 10481.85 | 1216.53 | 9265.32 | 552208.17 |
| 185 | 2040-10 | 10481.85 | 1196.45 | 9285.39 | 542922.77 |
| 186 | 2040-11 | 10481.85 | 1176.33 | 9305.51 | 533617.26 |
| 187 | 2040-12 | 10481.85 | 1156.17 | 9325.68 | 524291.59 |
| 188 | 2041-01 | 10481.85 | 1135.97 | 9345.88 | 514945.70 |
| 189 | 2041-02 | 10481.85 | 1115.72 | 9366.13 | 505579.57 |
| 190 | 2041-03 | 10481.85 | 1095.42 | 9386.42 | 496193.15 |
| 191 | 2041-04 | 10481.85 | 1075.09 | 9406.76 | 486786.39 |
| 192 | 2041-05 | 10481.85 | 1054.70 | 9427.14 | 477359.25 |
| 193 | 2041-06 | 10481.85 | 1034.28 | 9447.57 | 467911.68 |
| 194 | 2041-07 | 10481.85 | 1013.81 | 9468.04 | 458443.64 |
| 195 | 2041-08 | 10481.85 | 993.29 | 9488.55 | 448955.09 |
| 196 | 2041-09 | 10481.85 | 972.74 | 9509.11 | 439445.98 |
| 197 | 2041-10 | 10481.85 | 952.13 | 9529.71 | 429916.27 |
| 198 | 2041-11 | 10481.85 | 931.49 | 9550.36 | 420365.91 |
| 199 | 2041-12 | 10481.85 | 910.79 | 9571.05 | 410794.86 |
| 200 | 2042-01 | 10481.85 | 890.06 | 9591.79 | 401203.07 |
| 201 | 2042-02 | 10481.85 | 869.27 | 9612.57 | 391590.49 |
| 202 | 2042-03 | 10481.85 | 848.45 | 9633.40 | 381957.09 |
| 203 | 2042-04 | 10481.85 | 827.57 | 9654.27 | 372302.82 |
| 204 | 2042-05 | 10481.85 | 806.66 | 9675.19 | 362627.63 |
| 205 | 2042-06 | 10481.85 | 785.69 | 9696.15 | 352931.48 |
| 206 | 2042-07 | 10481.85 | 764.68 | 9717.16 | 343214.32 |
| 207 | 2042-08 | 10481.85 | 743.63 | 9738.21 | 333476.10 |
| 208 | 2042-09 | 10481.85 | 722.53 | 9759.31 | 323716.79 |
| 209 | 2042-10 | 10481.85 | 701.39 | 9780.46 | 313936.33 |
| 210 | 2042-11 | 10481.85 | 680.20 | 9801.65 | 304134.68 |
| 211 | 2042-12 | 10481.85 | 658.96 | 9822.89 | 294311.79 |
| 212 | 2043-01 | 10481.85 | 637.68 | 9844.17 | 284467.62 |
| 213 | 2043-02 | 10481.85 | 616.35 | 9865.50 | 274602.12 |
| 214 | 2043-03 | 10481.85 | 594.97 | 9886.87 | 264715.25 |
| 215 | 2043-04 | 10481.85 | 573.55 | 9908.30 | 254806.95 |
| 216 | 2043-05 | 10481.85 | 552.08 | 9929.76 | 244877.19 |
| 217 | 2043-06 | 10481.85 | 530.57 | 9951.28 | 234925.91 |
| 218 | 2043-07 | 10481.85 | 509.01 | 9972.84 | 224953.07 |
| 219 | 2043-08 | 10481.85 | 487.40 | 9994.45 | 214958.62 |
| 220 | 2043-09 | 10481.85 | 465.74 | 10016.10 | 204942.52 |
| 221 | 2043-10 | 10481.85 | 444.04 | 10037.80 | 194904.72 |
| 222 | 2043-11 | 10481.85 | 422.29 | 10059.55 | 184845.16 |
| 223 | 2043-12 | 10481.85 | 400.50 | 10081.35 | 174763.82 |
| 224 | 2044-01 | 10481.85 | 378.65 | 10103.19 | 164660.63 |
| 225 | 2044-02 | 10481.85 | 356.76 | 10125.08 | 154535.54 |
| 226 | 2044-03 | 10481.85 | 334.83 | 10147.02 | 144388.53 |
| 227 | 2044-04 | 10481.85 | 312.84 | 10169.00 | 134219.52 |
| 228 | 2044-05 | 10481.85 | 290.81 | 10191.04 | 124028.48 |
| 229 | 2044-06 | 10481.85 | 268.73 | 10213.12 | 113815.37 |
| 230 | 2044-07 | 10481.85 | 246.60 | 10235.25 | 103580.12 |
| 231 | 2044-08 | 10481.85 | 224.42 | 10257.42 | 93322.70 |
| 232 | 2044-09 | 10481.85 | 202.20 | 10279.65 | 83043.05 |
| 233 | 2044-10 | 10481.85 | 179.93 | 10301.92 | 72741.13 |
| 234 | 2044-11 | 10481.85 | 157.61 | 10324.24 | 62416.89 |
| 235 | 2044-12 | 10481.85 | 135.24 | 10346.61 | 52070.28 |
| 236 | 2045-01 | 10481.85 | 112.82 | 10369.03 | 41701.26 |
| 237 | 2045-02 | 10481.85 | 90.35 | 10391.49 | 31309.76 |
| 238 | 2045-03 | 10481.85 | 67.84 | 10414.01 | 20895.76 |
| 239 | 2045-04 | 10481.85 | 45.27 | 10436.57 | 10459.18 |
| 240 | 2045-05 | 10481.85 | 22.66 | 10459.18 | 0.00 |
等额本金还款方式：
贷款总额：196万
还款月数：20年
首月还款：12413.33元
每月递减：17.69元
利息总额：51.17万
本息合计：247.17万
节省利息：43919.66元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-06 | 12413.33 | 4246.67 | 8166.67 | 1951833.33 |
| 2 | 2025-07 | 12395.64 | 4228.97 | 8166.67 | 1943666.67 |
| 3 | 2025-08 | 12377.94 | 4211.28 | 8166.67 | 1935500.00 |
| 4 | 2025-09 | 12360.25 | 4193.58 | 8166.67 | 1927333.33 |
| 5 | 2025-10 | 12342.56 | 4175.89 | 8166.67 | 1919166.67 |
| 6 | 2025-11 | 12324.86 | 4158.19 | 8166.67 | 1911000.00 |
| 7 | 2025-12 | 12307.17 | 4140.50 | 8166.67 | 1902833.33 |
| 8 | 2026-01 | 12289.47 | 4122.81 | 8166.67 | 1894666.67 |
| 9 | 2026-02 | 12271.78 | 4105.11 | 8166.67 | 1886500.00 |
| 10 | 2026-03 | 12254.08 | 4087.42 | 8166.67 | 1878333.33 |
| 11 | 2026-04 | 12236.39 | 4069.72 | 8166.67 | 1870166.67 |
| 12 | 2026-05 | 12218.69 | 4052.03 | 8166.67 | 1862000.00 |
| 13 | 2026-06 | 12201.00 | 4034.33 | 8166.67 | 1853833.33 |
| 14 | 2026-07 | 12183.31 | 4016.64 | 8166.67 | 1845666.67 |
| 15 | 2026-08 | 12165.61 | 3998.94 | 8166.67 | 1837500.00 |
| 16 | 2026-09 | 12147.92 | 3981.25 | 8166.67 | 1829333.33 |
| 17 | 2026-10 | 12130.22 | 3963.56 | 8166.67 | 1821166.67 |
| 18 | 2026-11 | 12112.53 | 3945.86 | 8166.67 | 1813000.00 |
| 19 | 2026-12 | 12094.83 | 3928.17 | 8166.67 | 1804833.33 |
| 20 | 2027-01 | 12077.14 | 3910.47 | 8166.67 | 1796666.67 |
| 21 | 2027-02 | 12059.44 | 3892.78 | 8166.67 | 1788500.00 |
| 22 | 2027-03 | 12041.75 | 3875.08 | 8166.67 | 1780333.33 |
| 23 | 2027-04 | 12024.06 | 3857.39 | 8166.67 | 1772166.67 |
| 24 | 2027-05 | 12006.36 | 3839.69 | 8166.67 | 1764000.00 |
| 25 | 2027-06 | 11988.67 | 3822.00 | 8166.67 | 1755833.33 |
| 26 | 2027-07 | 11970.97 | 3804.31 | 8166.67 | 1747666.67 |
| 27 | 2027-08 | 11953.28 | 3786.61 | 8166.67 | 1739500.00 |
| 28 | 2027-09 | 11935.58 | 3768.92 | 8166.67 | 1731333.33 |
| 29 | 2027-10 | 11917.89 | 3751.22 | 8166.67 | 1723166.67 |
| 30 | 2027-11 | 11900.19 | 3733.53 | 8166.67 | 1715000.00 |
| 31 | 2027-12 | 11882.50 | 3715.83 | 8166.67 | 1706833.33 |
| 32 | 2028-01 | 11864.81 | 3698.14 | 8166.67 | 1698666.67 |
| 33 | 2028-02 | 11847.11 | 3680.44 | 8166.67 | 1690500.00 |
| 34 | 2028-03 | 11829.42 | 3662.75 | 8166.67 | 1682333.33 |
| 35 | 2028-04 | 11811.72 | 3645.06 | 8166.67 | 1674166.67 |
| 36 | 2028-05 | 11794.03 | 3627.36 | 8166.67 | 1666000.00 |
| 37 | 2028-06 | 11776.33 | 3609.67 | 8166.67 | 1657833.33 |
| 38 | 2028-07 | 11758.64 | 3591.97 | 8166.67 | 1649666.67 |
| 39 | 2028-08 | 11740.94 | 3574.28 | 8166.67 | 1641500.00 |
| 40 | 2028-09 | 11723.25 | 3556.58 | 8166.67 | 1633333.33 |
| 41 | 2028-10 | 11705.56 | 3538.89 | 8166.67 | 1625166.67 |
| 42 | 2028-11 | 11687.86 | 3521.19 | 8166.67 | 1617000.00 |
| 43 | 2028-12 | 11670.17 | 3503.50 | 8166.67 | 1608833.33 |
| 44 | 2029-01 | 11652.47 | 3485.81 | 8166.67 | 1600666.67 |
| 45 | 2029-02 | 11634.78 | 3468.11 | 8166.67 | 1592500.00 |
| 46 | 2029-03 | 11617.08 | 3450.42 | 8166.67 | 1584333.33 |
| 47 | 2029-04 | 11599.39 | 3432.72 | 8166.67 | 1576166.67 |
| 48 | 2029-05 | 11581.69 | 3415.03 | 8166.67 | 1568000.00 |
| 49 | 2029-06 | 11564.00 | 3397.33 | 8166.67 | 1559833.33 |
| 50 | 2029-07 | 11546.31 | 3379.64 | 8166.67 | 1551666.67 |
| 51 | 2029-08 | 11528.61 | 3361.94 | 8166.67 | 1543500.00 |
| 52 | 2029-09 | 11510.92 | 3344.25 | 8166.67 | 1535333.33 |
| 53 | 2029-10 | 11493.22 | 3326.56 | 8166.67 | 1527166.67 |
| 54 | 2029-11 | 11475.53 | 3308.86 | 8166.67 | 1519000.00 |
| 55 | 2029-12 | 11457.83 | 3291.17 | 8166.67 | 1510833.33 |
| 56 | 2030-01 | 11440.14 | 3273.47 | 8166.67 | 1502666.67 |
| 57 | 2030-02 | 11422.44 | 3255.78 | 8166.67 | 1494500.00 |
| 58 | 2030-03 | 11404.75 | 3238.08 | 8166.67 | 1486333.33 |
| 59 | 2030-04 | 11387.06 | 3220.39 | 8166.67 | 1478166.67 |
| 60 | 2030-05 | 11369.36 | 3202.69 | 8166.67 | 1470000.00 |
| 61 | 2030-06 | 11351.67 | 3185.00 | 8166.67 | 1461833.33 |
| 62 | 2030-07 | 11333.97 | 3167.31 | 8166.67 | 1453666.67 |
| 63 | 2030-08 | 11316.28 | 3149.61 | 8166.67 | 1445500.00 |
| 64 | 2030-09 | 11298.58 | 3131.92 | 8166.67 | 1437333.33 |
| 65 | 2030-10 | 11280.89 | 3114.22 | 8166.67 | 1429166.67 |
| 66 | 2030-11 | 11263.19 | 3096.53 | 8166.67 | 1421000.00 |
| 67 | 2030-12 | 11245.50 | 3078.83 | 8166.67 | 1412833.33 |
| 68 | 2031-01 | 11227.81 | 3061.14 | 8166.67 | 1404666.67 |
| 69 | 2031-02 | 11210.11 | 3043.44 | 8166.67 | 1396500.00 |
| 70 | 2031-03 | 11192.42 | 3025.75 | 8166.67 | 1388333.33 |
| 71 | 2031-04 | 11174.72 | 3008.06 | 8166.67 | 1380166.67 |
| 72 | 2031-05 | 11157.03 | 2990.36 | 8166.67 | 1372000.00 |
| 73 | 2031-06 | 11139.33 | 2972.67 | 8166.67 | 1363833.33 |
| 74 | 2031-07 | 11121.64 | 2954.97 | 8166.67 | 1355666.67 |
| 75 | 2031-08 | 11103.94 | 2937.28 | 8166.67 | 1347500.00 |
| 76 | 2031-09 | 11086.25 | 2919.58 | 8166.67 | 1339333.33 |
| 77 | 2031-10 | 11068.56 | 2901.89 | 8166.67 | 1331166.67 |
| 78 | 2031-11 | 11050.86 | 2884.19 | 8166.67 | 1323000.00 |
| 79 | 2031-12 | 11033.17 | 2866.50 | 8166.67 | 1314833.33 |
| 80 | 2032-01 | 11015.47 | 2848.81 | 8166.67 | 1306666.67 |
| 81 | 2032-02 | 10997.78 | 2831.11 | 8166.67 | 1298500.00 |
| 82 | 2032-03 | 10980.08 | 2813.42 | 8166.67 | 1290333.33 |
| 83 | 2032-04 | 10962.39 | 2795.72 | 8166.67 | 1282166.67 |
| 84 | 2032-05 | 10944.69 | 2778.03 | 8166.67 | 1274000.00 |
| 85 | 2032-06 | 10927.00 | 2760.33 | 8166.67 | 1265833.33 |
| 86 | 2032-07 | 10909.31 | 2742.64 | 8166.67 | 1257666.67 |
| 87 | 2032-08 | 10891.61 | 2724.94 | 8166.67 | 1249500.00 |
| 88 | 2032-09 | 10873.92 | 2707.25 | 8166.67 | 1241333.33 |
| 89 | 2032-10 | 10856.22 | 2689.56 | 8166.67 | 1233166.67 |
| 90 | 2032-11 | 10838.53 | 2671.86 | 8166.67 | 1225000.00 |
| 91 | 2032-12 | 10820.83 | 2654.17 | 8166.67 | 1216833.33 |
| 92 | 2033-01 | 10803.14 | 2636.47 | 8166.67 | 1208666.67 |
| 93 | 2033-02 | 10785.44 | 2618.78 | 8166.67 | 1200500.00 |
| 94 | 2033-03 | 10767.75 | 2601.08 | 8166.67 | 1192333.33 |
| 95 | 2033-04 | 10750.06 | 2583.39 | 8166.67 | 1184166.67 |
| 96 | 2033-05 | 10732.36 | 2565.69 | 8166.67 | 1176000.00 |
| 97 | 2033-06 | 10714.67 | 2548.00 | 8166.67 | 1167833.33 |
| 98 | 2033-07 | 10696.97 | 2530.31 | 8166.67 | 1159666.67 |
| 99 | 2033-08 | 10679.28 | 2512.61 | 8166.67 | 1151500.00 |
| 100 | 2033-09 | 10661.58 | 2494.92 | 8166.67 | 1143333.33 |
| 101 | 2033-10 | 10643.89 | 2477.22 | 8166.67 | 1135166.67 |
| 102 | 2033-11 | 10626.19 | 2459.53 | 8166.67 | 1127000.00 |
| 103 | 2033-12 | 10608.50 | 2441.83 | 8166.67 | 1118833.33 |
| 104 | 2034-01 | 10590.81 | 2424.14 | 8166.67 | 1110666.67 |
| 105 | 2034-02 | 10573.11 | 2406.44 | 8166.67 | 1102500.00 |
| 106 | 2034-03 | 10555.42 | 2388.75 | 8166.67 | 1094333.33 |
| 107 | 2034-04 | 10537.72 | 2371.06 | 8166.67 | 1086166.67 |
| 108 | 2034-05 | 10520.03 | 2353.36 | 8166.67 | 1078000.00 |
| 109 | 2034-06 | 10502.33 | 2335.67 | 8166.67 | 1069833.33 |
| 110 | 2034-07 | 10484.64 | 2317.97 | 8166.67 | 1061666.67 |
| 111 | 2034-08 | 10466.94 | 2300.28 | 8166.67 | 1053500.00 |
| 112 | 2034-09 | 10449.25 | 2282.58 | 8166.67 | 1045333.33 |
| 113 | 2034-10 | 10431.56 | 2264.89 | 8166.67 | 1037166.67 |
| 114 | 2034-11 | 10413.86 | 2247.19 | 8166.67 | 1029000.00 |
| 115 | 2034-12 | 10396.17 | 2229.50 | 8166.67 | 1020833.33 |
| 116 | 2035-01 | 10378.47 | 2211.81 | 8166.67 | 1012666.67 |
| 117 | 2035-02 | 10360.78 | 2194.11 | 8166.67 | 1004500.00 |
| 118 | 2035-03 | 10343.08 | 2176.42 | 8166.67 | 996333.33 |
| 119 | 2035-04 | 10325.39 | 2158.72 | 8166.67 | 988166.67 |
| 120 | 2035-05 | 10307.69 | 2141.03 | 8166.67 | 980000.00 |
| 121 | 2035-06 | 10290.00 | 2123.33 | 8166.67 | 971833.33 |
| 122 | 2035-07 | 10272.31 | 2105.64 | 8166.67 | 963666.67 |
| 123 | 2035-08 | 10254.61 | 2087.94 | 8166.67 | 955500.00 |
| 124 | 2035-09 | 10236.92 | 2070.25 | 8166.67 | 947333.33 |
| 125 | 2035-10 | 10219.22 | 2052.56 | 8166.67 | 939166.67 |
| 126 | 2035-11 | 10201.53 | 2034.86 | 8166.67 | 931000.00 |
| 127 | 2035-12 | 10183.83 | 2017.17 | 8166.67 | 922833.33 |
| 128 | 2036-01 | 10166.14 | 1999.47 | 8166.67 | 914666.67 |
| 129 | 2036-02 | 10148.44 | 1981.78 | 8166.67 | 906500.00 |
| 130 | 2036-03 | 10130.75 | 1964.08 | 8166.67 | 898333.33 |
| 131 | 2036-04 | 10113.06 | 1946.39 | 8166.67 | 890166.67 |
| 132 | 2036-05 | 10095.36 | 1928.69 | 8166.67 | 882000.00 |
| 133 | 2036-06 | 10077.67 | 1911.00 | 8166.67 | 873833.33 |
| 134 | 2036-07 | 10059.97 | 1893.31 | 8166.67 | 865666.67 |
| 135 | 2036-08 | 10042.28 | 1875.61 | 8166.67 | 857500.00 |
| 136 | 2036-09 | 10024.58 | 1857.92 | 8166.67 | 849333.33 |
| 137 | 2036-10 | 10006.89 | 1840.22 | 8166.67 | 841166.67 |
| 138 | 2036-11 | 9989.19 | 1822.53 | 8166.67 | 833000.00 |
| 139 | 2036-12 | 9971.50 | 1804.83 | 8166.67 | 824833.33 |
| 140 | 2037-01 | 9953.81 | 1787.14 | 8166.67 | 816666.67 |
| 141 | 2037-02 | 9936.11 | 1769.44 | 8166.67 | 808500.00 |
| 142 | 2037-03 | 9918.42 | 1751.75 | 8166.67 | 800333.33 |
| 143 | 2037-04 | 9900.72 | 1734.06 | 8166.67 | 792166.67 |
| 144 | 2037-05 | 9883.03 | 1716.36 | 8166.67 | 784000.00 |
| 145 | 2037-06 | 9865.33 | 1698.67 | 8166.67 | 775833.33 |
| 146 | 2037-07 | 9847.64 | 1680.97 | 8166.67 | 767666.67 |
| 147 | 2037-08 | 9829.94 | 1663.28 | 8166.67 | 759500.00 |
| 148 | 2037-09 | 9812.25 | 1645.58 | 8166.67 | 751333.33 |
| 149 | 2037-10 | 9794.56 | 1627.89 | 8166.67 | 743166.67 |
| 150 | 2037-11 | 9776.86 | 1610.19 | 8166.67 | 735000.00 |
| 151 | 2037-12 | 9759.17 | 1592.50 | 8166.67 | 726833.33 |
| 152 | 2038-01 | 9741.47 | 1574.81 | 8166.67 | 718666.67 |
| 153 | 2038-02 | 9723.78 | 1557.11 | 8166.67 | 710500.00 |
| 154 | 2038-03 | 9706.08 | 1539.42 | 8166.67 | 702333.33 |
| 155 | 2038-04 | 9688.39 | 1521.72 | 8166.67 | 694166.67 |
| 156 | 2038-05 | 9670.69 | 1504.03 | 8166.67 | 686000.00 |
| 157 | 2038-06 | 9653.00 | 1486.33 | 8166.67 | 677833.33 |
| 158 | 2038-07 | 9635.31 | 1468.64 | 8166.67 | 669666.67 |
| 159 | 2038-08 | 9617.61 | 1450.94 | 8166.67 | 661500.00 |
| 160 | 2038-09 | 9599.92 | 1433.25 | 8166.67 | 653333.33 |
| 161 | 2038-10 | 9582.22 | 1415.56 | 8166.67 | 645166.67 |
| 162 | 2038-11 | 9564.53 | 1397.86 | 8166.67 | 637000.00 |
| 163 | 2038-12 | 9546.83 | 1380.17 | 8166.67 | 628833.33 |
| 164 | 2039-01 | 9529.14 | 1362.47 | 8166.67 | 620666.67 |
| 165 | 2039-02 | 9511.44 | 1344.78 | 8166.67 | 612500.00 |
| 166 | 2039-03 | 9493.75 | 1327.08 | 8166.67 | 604333.33 |
| 167 | 2039-04 | 9476.06 | 1309.39 | 8166.67 | 596166.67 |
| 168 | 2039-05 | 9458.36 | 1291.69 | 8166.67 | 588000.00 |
| 169 | 2039-06 | 9440.67 | 1274.00 | 8166.67 | 579833.33 |
| 170 | 2039-07 | 9422.97 | 1256.31 | 8166.67 | 571666.67 |
| 171 | 2039-08 | 9405.28 | 1238.61 | 8166.67 | 563500.00 |
| 172 | 2039-09 | 9387.58 | 1220.92 | 8166.67 | 555333.33 |
| 173 | 2039-10 | 9369.89 | 1203.22 | 8166.67 | 547166.67 |
| 174 | 2039-11 | 9352.19 | 1185.53 | 8166.67 | 539000.00 |
| 175 | 2039-12 | 9334.50 | 1167.83 | 8166.67 | 530833.33 |
| 176 | 2040-01 | 9316.81 | 1150.14 | 8166.67 | 522666.67 |
| 177 | 2040-02 | 9299.11 | 1132.44 | 8166.67 | 514500.00 |
| 178 | 2040-03 | 9281.42 | 1114.75 | 8166.67 | 506333.33 |
| 179 | 2040-04 | 9263.72 | 1097.06 | 8166.67 | 498166.67 |
| 180 | 2040-05 | 9246.03 | 1079.36 | 8166.67 | 490000.00 |
| 181 | 2040-06 | 9228.33 | 1061.67 | 8166.67 | 481833.33 |
| 182 | 2040-07 | 9210.64 | 1043.97 | 8166.67 | 473666.67 |
| 183 | 2040-08 | 9192.94 | 1026.28 | 8166.67 | 465500.00 |
| 184 | 2040-09 | 9175.25 | 1008.58 | 8166.67 | 457333.33 |
| 185 | 2040-10 | 9157.56 | 990.89 | 8166.67 | 449166.67 |
| 186 | 2040-11 | 9139.86 | 973.19 | 8166.67 | 441000.00 |
| 187 | 2040-12 | 9122.17 | 955.50 | 8166.67 | 432833.33 |
| 188 | 2041-01 | 9104.47 | 937.81 | 8166.67 | 424666.67 |
| 189 | 2041-02 | 9086.78 | 920.11 | 8166.67 | 416500.00 |
| 190 | 2041-03 | 9069.08 | 902.42 | 8166.67 | 408333.33 |
| 191 | 2041-04 | 9051.39 | 884.72 | 8166.67 | 400166.67 |
| 192 | 2041-05 | 9033.69 | 867.03 | 8166.67 | 392000.00 |
| 193 | 2041-06 | 9016.00 | 849.33 | 8166.67 | 383833.33 |
| 194 | 2041-07 | 8998.31 | 831.64 | 8166.67 | 375666.67 |
| 195 | 2041-08 | 8980.61 | 813.94 | 8166.67 | 367500.00 |
| 196 | 2041-09 | 8962.92 | 796.25 | 8166.67 | 359333.33 |
| 197 | 2041-10 | 8945.22 | 778.56 | 8166.67 | 351166.67 |
| 198 | 2041-11 | 8927.53 | 760.86 | 8166.67 | 343000.00 |
| 199 | 2041-12 | 8909.83 | 743.17 | 8166.67 | 334833.33 |
| 200 | 2042-01 | 8892.14 | 725.47 | 8166.67 | 326666.67 |
| 201 | 2042-02 | 8874.44 | 707.78 | 8166.67 | 318500.00 |
| 202 | 2042-03 | 8856.75 | 690.08 | 8166.67 | 310333.33 |
| 203 | 2042-04 | 8839.06 | 672.39 | 8166.67 | 302166.67 |
| 204 | 2042-05 | 8821.36 | 654.69 | 8166.67 | 294000.00 |
| 205 | 2042-06 | 8803.67 | 637.00 | 8166.67 | 285833.33 |
| 206 | 2042-07 | 8785.97 | 619.31 | 8166.67 | 277666.67 |
| 207 | 2042-08 | 8768.28 | 601.61 | 8166.67 | 269500.00 |
| 208 | 2042-09 | 8750.58 | 583.92 | 8166.67 | 261333.33 |
| 209 | 2042-10 | 8732.89 | 566.22 | 8166.67 | 253166.67 |
| 210 | 2042-11 | 8715.19 | 548.53 | 8166.67 | 245000.00 |
| 211 | 2042-12 | 8697.50 | 530.83 | 8166.67 | 236833.33 |
| 212 | 2043-01 | 8679.81 | 513.14 | 8166.67 | 228666.67 |
| 213 | 2043-02 | 8662.11 | 495.44 | 8166.67 | 220500.00 |
| 214 | 2043-03 | 8644.42 | 477.75 | 8166.67 | 212333.33 |
| 215 | 2043-04 | 8626.72 | 460.06 | 8166.67 | 204166.67 |
| 216 | 2043-05 | 8609.03 | 442.36 | 8166.67 | 196000.00 |
| 217 | 2043-06 | 8591.33 | 424.67 | 8166.67 | 187833.33 |
| 218 | 2043-07 | 8573.64 | 406.97 | 8166.67 | 179666.67 |
| 219 | 2043-08 | 8555.94 | 389.28 | 8166.67 | 171500.00 |
| 220 | 2043-09 | 8538.25 | 371.58 | 8166.67 | 163333.33 |
| 221 | 2043-10 | 8520.56 | 353.89 | 8166.67 | 155166.67 |
| 222 | 2043-11 | 8502.86 | 336.19 | 8166.67 | 147000.00 |
| 223 | 2043-12 | 8485.17 | 318.50 | 8166.67 | 138833.33 |
| 224 | 2044-01 | 8467.47 | 300.81 | 8166.67 | 130666.67 |
| 225 | 2044-02 | 8449.78 | 283.11 | 8166.67 | 122500.00 |
| 226 | 2044-03 | 8432.08 | 265.42 | 8166.67 | 114333.33 |
| 227 | 2044-04 | 8414.39 | 247.72 | 8166.67 | 106166.67 |
| 228 | 2044-05 | 8396.69 | 230.03 | 8166.67 | 98000.00 |
| 229 | 2044-06 | 8379.00 | 212.33 | 8166.67 | 89833.33 |
| 230 | 2044-07 | 8361.31 | 194.64 | 8166.67 | 81666.67 |
| 231 | 2044-08 | 8343.61 | 176.94 | 8166.67 | 73500.00 |
| 232 | 2044-09 | 8325.92 | 159.25 | 8166.67 | 65333.33 |
| 233 | 2044-10 | 8308.22 | 141.56 | 8166.67 | 57166.67 |
| 234 | 2044-11 | 8290.53 | 123.86 | 8166.67 | 49000.00 |
| 235 | 2044-12 | 8272.83 | 106.17 | 8166.67 | 40833.33 |
| 236 | 2045-01 | 8255.14 | 88.47 | 8166.67 | 32666.67 |
| 237 | 2045-02 | 8237.44 | 70.78 | 8166.67 | 24500.00 |
| 238 | 2045-03 | 8219.75 | 53.08 | 8166.67 | 16333.33 |
| 239 | 2045-04 | 8202.06 | 35.39 | 8166.67 | 8166.67 |
| 240 | 2045-05 | 8184.36 | 17.69 | 8166.67 | 0.00 |