邢台贷款139.16万（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：139.16万
还款月数：20年
每月还款：7893.1元
利息总额：50.27万
本息合计：189.43万
| 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 | 7893.10 | 3768.92 | 4124.18 | 1387475.82 |
| 2 | 2025-07 | 7893.10 | 3757.75 | 4135.35 | 1383340.47 |
| 3 | 2025-08 | 7893.10 | 3746.55 | 4146.55 | 1379193.92 |
| 4 | 2025-09 | 7893.10 | 3735.32 | 4157.78 | 1375036.14 |
| 5 | 2025-10 | 7893.10 | 3724.06 | 4169.04 | 1370867.10 |
| 6 | 2025-11 | 7893.10 | 3712.77 | 4180.33 | 1366686.77 |
| 7 | 2025-12 | 7893.10 | 3701.44 | 4191.65 | 1362495.12 |
| 8 | 2026-01 | 7893.10 | 3690.09 | 4203.01 | 1358292.11 |
| 9 | 2026-02 | 7893.10 | 3678.71 | 4214.39 | 1354077.73 |
| 10 | 2026-03 | 7893.10 | 3667.29 | 4225.80 | 1349851.92 |
| 11 | 2026-04 | 7893.10 | 3655.85 | 4237.25 | 1345614.68 |
| 12 | 2026-05 | 7893.10 | 3644.37 | 4248.72 | 1341365.95 |
| 13 | 2026-06 | 7893.10 | 3632.87 | 4260.23 | 1337105.72 |
| 14 | 2026-07 | 7893.10 | 3621.33 | 4271.77 | 1332833.95 |
| 15 | 2026-08 | 7893.10 | 3609.76 | 4283.34 | 1328550.62 |
| 16 | 2026-09 | 7893.10 | 3598.16 | 4294.94 | 1324255.68 |
| 17 | 2026-10 | 7893.10 | 3586.53 | 4306.57 | 1319949.11 |
| 18 | 2026-11 | 7893.10 | 3574.86 | 4318.23 | 1315630.87 |
| 19 | 2026-12 | 7893.10 | 3563.17 | 4329.93 | 1311300.94 |
| 20 | 2027-01 | 7893.10 | 3551.44 | 4341.66 | 1306959.29 |
| 21 | 2027-02 | 7893.10 | 3539.68 | 4353.41 | 1302605.87 |
| 22 | 2027-03 | 7893.10 | 3527.89 | 4365.21 | 1298240.67 |
| 23 | 2027-04 | 7893.10 | 3516.07 | 4377.03 | 1293863.64 |
| 24 | 2027-05 | 7893.10 | 3504.21 | 4388.88 | 1289474.76 |
| 25 | 2027-06 | 7893.10 | 3492.33 | 4400.77 | 1285073.99 |
| 26 | 2027-07 | 7893.10 | 3480.41 | 4412.69 | 1280661.30 |
| 27 | 2027-08 | 7893.10 | 3468.46 | 4424.64 | 1276236.66 |
| 28 | 2027-09 | 7893.10 | 3456.47 | 4436.62 | 1271800.04 |
| 29 | 2027-10 | 7893.10 | 3444.46 | 4448.64 | 1267351.40 |
| 30 | 2027-11 | 7893.10 | 3432.41 | 4460.69 | 1262890.72 |
| 31 | 2027-12 | 7893.10 | 3420.33 | 4472.77 | 1258417.95 |
| 32 | 2028-01 | 7893.10 | 3408.22 | 4484.88 | 1253933.07 |
| 33 | 2028-02 | 7893.10 | 3396.07 | 4497.03 | 1249436.04 |
| 34 | 2028-03 | 7893.10 | 3383.89 | 4509.21 | 1244926.83 |
| 35 | 2028-04 | 7893.10 | 3371.68 | 4521.42 | 1240405.42 |
| 36 | 2028-05 | 7893.10 | 3359.43 | 4533.66 | 1235871.75 |
| 37 | 2028-06 | 7893.10 | 3347.15 | 4545.94 | 1231325.81 |
| 38 | 2028-07 | 7893.10 | 3334.84 | 4558.26 | 1226767.55 |
| 39 | 2028-08 | 7893.10 | 3322.50 | 4570.60 | 1222196.95 |
| 40 | 2028-09 | 7893.10 | 3310.12 | 4582.98 | 1217613.97 |
| 41 | 2028-10 | 7893.10 | 3297.70 | 4595.39 | 1213018.58 |
| 42 | 2028-11 | 7893.10 | 3285.26 | 4607.84 | 1208410.74 |
| 43 | 2028-12 | 7893.10 | 3272.78 | 4620.32 | 1203790.43 |
| 44 | 2029-01 | 7893.10 | 3260.27 | 4632.83 | 1199157.59 |
| 45 | 2029-02 | 7893.10 | 3247.72 | 4645.38 | 1194512.22 |
| 46 | 2029-03 | 7893.10 | 3235.14 | 4657.96 | 1189854.26 |
| 47 | 2029-04 | 7893.10 | 3222.52 | 4670.57 | 1185183.68 |
| 48 | 2029-05 | 7893.10 | 3209.87 | 4683.22 | 1180500.46 |
| 49 | 2029-06 | 7893.10 | 3197.19 | 4695.91 | 1175804.55 |
| 50 | 2029-07 | 7893.10 | 3184.47 | 4708.63 | 1171095.93 |
| 51 | 2029-08 | 7893.10 | 3171.72 | 4721.38 | 1166374.55 |
| 52 | 2029-09 | 7893.10 | 3158.93 | 4734.17 | 1161640.38 |
| 53 | 2029-10 | 7893.10 | 3146.11 | 4746.99 | 1156893.40 |
| 54 | 2029-11 | 7893.10 | 3133.25 | 4759.84 | 1152133.55 |
| 55 | 2029-12 | 7893.10 | 3120.36 | 4772.73 | 1147360.82 |
| 56 | 2030-01 | 7893.10 | 3107.44 | 4785.66 | 1142575.16 |
| 57 | 2030-02 | 7893.10 | 3094.47 | 4798.62 | 1137776.54 |
| 58 | 2030-03 | 7893.10 | 3081.48 | 4811.62 | 1132964.92 |
| 59 | 2030-04 | 7893.10 | 3068.45 | 4824.65 | 1128140.27 |
| 60 | 2030-05 | 7893.10 | 3055.38 | 4837.72 | 1123302.55 |
| 61 | 2030-06 | 7893.10 | 3042.28 | 4850.82 | 1118451.73 |
| 62 | 2030-07 | 7893.10 | 3029.14 | 4863.96 | 1113587.78 |
| 63 | 2030-08 | 7893.10 | 3015.97 | 4877.13 | 1108710.65 |
| 64 | 2030-09 | 7893.10 | 3002.76 | 4890.34 | 1103820.31 |
| 65 | 2030-10 | 7893.10 | 2989.51 | 4903.58 | 1098916.73 |
| 66 | 2030-11 | 7893.10 | 2976.23 | 4916.86 | 1093999.86 |
| 67 | 2030-12 | 7893.10 | 2962.92 | 4930.18 | 1089069.68 |
| 68 | 2031-01 | 7893.10 | 2949.56 | 4943.53 | 1084126.15 |
| 69 | 2031-02 | 7893.10 | 2936.17 | 4956.92 | 1079169.23 |
| 70 | 2031-03 | 7893.10 | 2922.75 | 4970.35 | 1074198.88 |
| 71 | 2031-04 | 7893.10 | 2909.29 | 4983.81 | 1069215.08 |
| 72 | 2031-05 | 7893.10 | 2895.79 | 4997.31 | 1064217.77 |
| 73 | 2031-06 | 7893.10 | 2882.26 | 5010.84 | 1059206.93 |
| 74 | 2031-07 | 7893.10 | 2868.69 | 5024.41 | 1054182.52 |
| 75 | 2031-08 | 7893.10 | 2855.08 | 5038.02 | 1049144.50 |
| 76 | 2031-09 | 7893.10 | 2841.43 | 5051.66 | 1044092.84 |
| 77 | 2031-10 | 7893.10 | 2827.75 | 5065.34 | 1039027.49 |
| 78 | 2031-11 | 7893.10 | 2814.03 | 5079.06 | 1033948.43 |
| 79 | 2031-12 | 7893.10 | 2800.28 | 5092.82 | 1028855.61 |
| 80 | 2032-01 | 7893.10 | 2786.48 | 5106.61 | 1023749.00 |
| 81 | 2032-02 | 7893.10 | 2772.65 | 5120.44 | 1018628.56 |
| 82 | 2032-03 | 7893.10 | 2758.79 | 5134.31 | 1013494.25 |
| 83 | 2032-04 | 7893.10 | 2744.88 | 5148.22 | 1008346.03 |
| 84 | 2032-05 | 7893.10 | 2730.94 | 5162.16 | 1003183.87 |
| 85 | 2032-06 | 7893.10 | 2716.96 | 5176.14 | 998007.73 |
| 86 | 2032-07 | 7893.10 | 2702.94 | 5190.16 | 992817.57 |
| 87 | 2032-08 | 7893.10 | 2688.88 | 5204.22 | 987613.36 |
| 88 | 2032-09 | 7893.10 | 2674.79 | 5218.31 | 982395.05 |
| 89 | 2032-10 | 7893.10 | 2660.65 | 5232.44 | 977162.60 |
| 90 | 2032-11 | 7893.10 | 2646.48 | 5246.61 | 971915.99 |
| 91 | 2032-12 | 7893.10 | 2632.27 | 5260.82 | 966655.17 |
| 92 | 2033-01 | 7893.10 | 2618.02 | 5275.07 | 961380.09 |
| 93 | 2033-02 | 7893.10 | 2603.74 | 5289.36 | 956090.74 |
| 94 | 2033-03 | 7893.10 | 2589.41 | 5303.68 | 950787.05 |
| 95 | 2033-04 | 7893.10 | 2575.05 | 5318.05 | 945469.00 |
| 96 | 2033-05 | 7893.10 | 2560.65 | 5332.45 | 940136.55 |
| 97 | 2033-06 | 7893.10 | 2546.20 | 5346.89 | 934789.66 |
| 98 | 2033-07 | 7893.10 | 2531.72 | 5361.37 | 929428.29 |
| 99 | 2033-08 | 7893.10 | 2517.20 | 5375.89 | 924052.39 |
| 100 | 2033-09 | 7893.10 | 2502.64 | 5390.45 | 918661.94 |
| 101 | 2033-10 | 7893.10 | 2488.04 | 5405.05 | 913256.88 |
| 102 | 2033-11 | 7893.10 | 2473.40 | 5419.69 | 907837.19 |
| 103 | 2033-12 | 7893.10 | 2458.73 | 5434.37 | 902402.82 |
| 104 | 2034-01 | 7893.10 | 2444.01 | 5449.09 | 896953.73 |
| 105 | 2034-02 | 7893.10 | 2429.25 | 5463.85 | 891489.89 |
| 106 | 2034-03 | 7893.10 | 2414.45 | 5478.64 | 886011.24 |
| 107 | 2034-04 | 7893.10 | 2399.61 | 5493.48 | 880517.76 |
| 108 | 2034-05 | 7893.10 | 2384.74 | 5508.36 | 875009.40 |
| 109 | 2034-06 | 7893.10 | 2369.82 | 5523.28 | 869486.12 |
| 110 | 2034-07 | 7893.10 | 2354.86 | 5538.24 | 863947.88 |
| 111 | 2034-08 | 7893.10 | 2339.86 | 5553.24 | 858394.64 |
| 112 | 2034-09 | 7893.10 | 2324.82 | 5568.28 | 852826.37 |
| 113 | 2034-10 | 7893.10 | 2309.74 | 5583.36 | 847243.01 |
| 114 | 2034-11 | 7893.10 | 2294.62 | 5598.48 | 841644.53 |
| 115 | 2034-12 | 7893.10 | 2279.45 | 5613.64 | 836030.89 |
| 116 | 2035-01 | 7893.10 | 2264.25 | 5628.85 | 830402.04 |
| 117 | 2035-02 | 7893.10 | 2249.01 | 5644.09 | 824757.95 |
| 118 | 2035-03 | 7893.10 | 2233.72 | 5659.38 | 819098.57 |
| 119 | 2035-04 | 7893.10 | 2218.39 | 5674.70 | 813423.87 |
| 120 | 2035-05 | 7893.10 | 2203.02 | 5690.07 | 807733.80 |
| 121 | 2035-06 | 7893.10 | 2187.61 | 5705.48 | 802028.31 |
| 122 | 2035-07 | 7893.10 | 2172.16 | 5720.94 | 796307.38 |
| 123 | 2035-08 | 7893.10 | 2156.67 | 5736.43 | 790570.95 |
| 124 | 2035-09 | 7893.10 | 2141.13 | 5751.97 | 784818.98 |
| 125 | 2035-10 | 7893.10 | 2125.55 | 5767.54 | 779051.43 |
| 126 | 2035-11 | 7893.10 | 2109.93 | 5783.17 | 773268.27 |
| 127 | 2035-12 | 7893.10 | 2094.27 | 5798.83 | 767469.44 |
| 128 | 2036-01 | 7893.10 | 2078.56 | 5814.53 | 761654.91 |
| 129 | 2036-02 | 7893.10 | 2062.82 | 5830.28 | 755824.63 |
| 130 | 2036-03 | 7893.10 | 2047.03 | 5846.07 | 749978.56 |
| 131 | 2036-04 | 7893.10 | 2031.19 | 5861.90 | 744116.65 |
| 132 | 2036-05 | 7893.10 | 2015.32 | 5877.78 | 738238.87 |
| 133 | 2036-06 | 7893.10 | 1999.40 | 5893.70 | 732345.17 |
| 134 | 2036-07 | 7893.10 | 1983.43 | 5909.66 | 726435.51 |
| 135 | 2036-08 | 7893.10 | 1967.43 | 5925.67 | 720509.84 |
| 136 | 2036-09 | 7893.10 | 1951.38 | 5941.72 | 714568.13 |
| 137 | 2036-10 | 7893.10 | 1935.29 | 5957.81 | 708610.32 |
| 138 | 2036-11 | 7893.10 | 1919.15 | 5973.94 | 702636.38 |
| 139 | 2036-12 | 7893.10 | 1902.97 | 5990.12 | 696646.25 |
| 140 | 2037-01 | 7893.10 | 1886.75 | 6006.35 | 690639.91 |
| 141 | 2037-02 | 7893.10 | 1870.48 | 6022.61 | 684617.30 |
| 142 | 2037-03 | 7893.10 | 1854.17 | 6038.92 | 678578.37 |
| 143 | 2037-04 | 7893.10 | 1837.82 | 6055.28 | 672523.09 |
| 144 | 2037-05 | 7893.10 | 1821.42 | 6071.68 | 666451.41 |
| 145 | 2037-06 | 7893.10 | 1804.97 | 6088.12 | 660363.29 |
| 146 | 2037-07 | 7893.10 | 1788.48 | 6104.61 | 654258.68 |
| 147 | 2037-08 | 7893.10 | 1771.95 | 6121.15 | 648137.53 |
| 148 | 2037-09 | 7893.10 | 1755.37 | 6137.72 | 641999.81 |
| 149 | 2037-10 | 7893.10 | 1738.75 | 6154.35 | 635845.46 |
| 150 | 2037-11 | 7893.10 | 1722.08 | 6171.01 | 629674.44 |
| 151 | 2037-12 | 7893.10 | 1705.37 | 6187.73 | 623486.72 |
| 152 | 2038-01 | 7893.10 | 1688.61 | 6204.49 | 617282.23 |
| 153 | 2038-02 | 7893.10 | 1671.81 | 6221.29 | 611060.94 |
| 154 | 2038-03 | 7893.10 | 1654.96 | 6238.14 | 604822.80 |
| 155 | 2038-04 | 7893.10 | 1638.06 | 6255.03 | 598567.77 |
| 156 | 2038-05 | 7893.10 | 1621.12 | 6271.98 | 592295.79 |
| 157 | 2038-06 | 7893.10 | 1604.13 | 6288.96 | 586006.83 |
| 158 | 2038-07 | 7893.10 | 1587.10 | 6305.99 | 579700.84 |
| 159 | 2038-08 | 7893.10 | 1570.02 | 6323.07 | 573377.76 |
| 160 | 2038-09 | 7893.10 | 1552.90 | 6340.20 | 567037.56 |
| 161 | 2038-10 | 7893.10 | 1535.73 | 6357.37 | 560680.19 |
| 162 | 2038-11 | 7893.10 | 1518.51 | 6374.59 | 554305.61 |
| 163 | 2038-12 | 7893.10 | 1501.24 | 6391.85 | 547913.76 |
| 164 | 2039-01 | 7893.10 | 1483.93 | 6409.16 | 541504.59 |
| 165 | 2039-02 | 7893.10 | 1466.57 | 6426.52 | 535078.07 |
| 166 | 2039-03 | 7893.10 | 1449.17 | 6443.93 | 528634.14 |
| 167 | 2039-04 | 7893.10 | 1431.72 | 6461.38 | 522172.77 |
| 168 | 2039-05 | 7893.10 | 1414.22 | 6478.88 | 515693.89 |
| 169 | 2039-06 | 7893.10 | 1396.67 | 6496.43 | 509197.46 |
| 170 | 2039-07 | 7893.10 | 1379.08 | 6514.02 | 502683.44 |
| 171 | 2039-08 | 7893.10 | 1361.43 | 6531.66 | 496151.78 |
| 172 | 2039-09 | 7893.10 | 1343.74 | 6549.35 | 489602.43 |
| 173 | 2039-10 | 7893.10 | 1326.01 | 6567.09 | 483035.34 |
| 174 | 2039-11 | 7893.10 | 1308.22 | 6584.88 | 476450.46 |
| 175 | 2039-12 | 7893.10 | 1290.39 | 6602.71 | 469847.75 |
| 176 | 2040-01 | 7893.10 | 1272.50 | 6620.59 | 463227.16 |
| 177 | 2040-02 | 7893.10 | 1254.57 | 6638.52 | 456588.64 |
| 178 | 2040-03 | 7893.10 | 1236.59 | 6656.50 | 449932.14 |
| 179 | 2040-04 | 7893.10 | 1218.57 | 6674.53 | 443257.61 |
| 180 | 2040-05 | 7893.10 | 1200.49 | 6692.61 | 436565.00 |
| 181 | 2040-06 | 7893.10 | 1182.36 | 6710.73 | 429854.27 |
| 182 | 2040-07 | 7893.10 | 1164.19 | 6728.91 | 423125.36 |
| 183 | 2040-08 | 7893.10 | 1145.96 | 6747.13 | 416378.23 |
| 184 | 2040-09 | 7893.10 | 1127.69 | 6765.41 | 409612.82 |
| 185 | 2040-10 | 7893.10 | 1109.37 | 6783.73 | 402829.10 |
| 186 | 2040-11 | 7893.10 | 1091.00 | 6802.10 | 396026.99 |
| 187 | 2040-12 | 7893.10 | 1072.57 | 6820.52 | 389206.47 |
| 188 | 2041-01 | 7893.10 | 1054.10 | 6839.00 | 382367.48 |
| 189 | 2041-02 | 7893.10 | 1035.58 | 6857.52 | 375509.96 |
| 190 | 2041-03 | 7893.10 | 1017.01 | 6876.09 | 368633.87 |
| 191 | 2041-04 | 7893.10 | 998.38 | 6894.71 | 361739.16 |
| 192 | 2041-05 | 7893.10 | 979.71 | 6913.39 | 354825.77 |
| 193 | 2041-06 | 7893.10 | 960.99 | 6932.11 | 347893.66 |
| 194 | 2041-07 | 7893.10 | 942.21 | 6950.88 | 340942.78 |
| 195 | 2041-08 | 7893.10 | 923.39 | 6969.71 | 333973.07 |
| 196 | 2041-09 | 7893.10 | 904.51 | 6988.59 | 326984.48 |
| 197 | 2041-10 | 7893.10 | 885.58 | 7007.51 | 319976.97 |
| 198 | 2041-11 | 7893.10 | 866.60 | 7026.49 | 312950.47 |
| 199 | 2041-12 | 7893.10 | 847.57 | 7045.52 | 305904.95 |
| 200 | 2042-01 | 7893.10 | 828.49 | 7064.60 | 298840.35 |
| 201 | 2042-02 | 7893.10 | 809.36 | 7083.74 | 291756.61 |
| 202 | 2042-03 | 7893.10 | 790.17 | 7102.92 | 284653.69 |
| 203 | 2042-04 | 7893.10 | 770.94 | 7122.16 | 277531.53 |
| 204 | 2042-05 | 7893.10 | 751.65 | 7141.45 | 270390.08 |
| 205 | 2042-06 | 7893.10 | 732.31 | 7160.79 | 263229.29 |
| 206 | 2042-07 | 7893.10 | 712.91 | 7180.18 | 256049.11 |
| 207 | 2042-08 | 7893.10 | 693.47 | 7199.63 | 248849.48 |
| 208 | 2042-09 | 7893.10 | 673.97 | 7219.13 | 241630.35 |
| 209 | 2042-10 | 7893.10 | 654.42 | 7238.68 | 234391.67 |
| 210 | 2042-11 | 7893.10 | 634.81 | 7258.29 | 227133.38 |
| 211 | 2042-12 | 7893.10 | 615.15 | 7277.94 | 219855.44 |
| 212 | 2043-01 | 7893.10 | 595.44 | 7297.65 | 212557.79 |
| 213 | 2043-02 | 7893.10 | 575.68 | 7317.42 | 205240.37 |
| 214 | 2043-03 | 7893.10 | 555.86 | 7337.24 | 197903.13 |
| 215 | 2043-04 | 7893.10 | 535.99 | 7357.11 | 190546.02 |
| 216 | 2043-05 | 7893.10 | 516.06 | 7377.03 | 183168.99 |
| 217 | 2043-06 | 7893.10 | 496.08 | 7397.01 | 175771.97 |
| 218 | 2043-07 | 7893.10 | 476.05 | 7417.05 | 168354.93 |
| 219 | 2043-08 | 7893.10 | 455.96 | 7437.13 | 160917.79 |
| 220 | 2043-09 | 7893.10 | 435.82 | 7457.28 | 153460.52 |
| 221 | 2043-10 | 7893.10 | 415.62 | 7477.47 | 145983.04 |
| 222 | 2043-11 | 7893.10 | 395.37 | 7497.73 | 138485.32 |
| 223 | 2043-12 | 7893.10 | 375.06 | 7518.03 | 130967.28 |
| 224 | 2044-01 | 7893.10 | 354.70 | 7538.39 | 123428.89 |
| 225 | 2044-02 | 7893.10 | 334.29 | 7558.81 | 115870.08 |
| 226 | 2044-03 | 7893.10 | 313.81 | 7579.28 | 108290.80 |
| 227 | 2044-04 | 7893.10 | 293.29 | 7599.81 | 100690.99 |
| 228 | 2044-05 | 7893.10 | 272.70 | 7620.39 | 93070.60 |
| 229 | 2044-06 | 7893.10 | 252.07 | 7641.03 | 85429.57 |
| 230 | 2044-07 | 7893.10 | 231.37 | 7661.72 | 77767.85 |
| 231 | 2044-08 | 7893.10 | 210.62 | 7682.47 | 70085.37 |
| 232 | 2044-09 | 7893.10 | 189.81 | 7703.28 | 62382.09 |
| 233 | 2044-10 | 7893.10 | 168.95 | 7724.14 | 54657.94 |
| 234 | 2044-11 | 7893.10 | 148.03 | 7745.06 | 46912.88 |
| 235 | 2044-12 | 7893.10 | 127.06 | 7766.04 | 39146.84 |
| 236 | 2045-01 | 7893.10 | 106.02 | 7787.07 | 31359.77 |
| 237 | 2045-02 | 7893.10 | 84.93 | 7808.16 | 23551.60 |
| 238 | 2045-03 | 7893.10 | 63.79 | 7829.31 | 15722.29 |
| 239 | 2045-04 | 7893.10 | 42.58 | 7850.52 | 7871.78 |
| 240 | 2045-05 | 7893.10 | 21.32 | 7871.78 | 0.00 |
等额本金还款方式：
贷款总额：139.16万
还款月数：20年
首月还款：9567.25元
每月递减：15.7元
利息总额：45.42万
本息合计：184.58万
节省利息：48588.63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 | 9567.25 | 3768.92 | 5798.33 | 1385801.67 |
| 2 | 2025-07 | 9551.55 | 3753.21 | 5798.33 | 1380003.33 |
| 3 | 2025-08 | 9535.84 | 3737.51 | 5798.33 | 1374205.00 |
| 4 | 2025-09 | 9520.14 | 3721.81 | 5798.33 | 1368406.67 |
| 5 | 2025-10 | 9504.43 | 3706.10 | 5798.33 | 1362608.33 |
| 6 | 2025-11 | 9488.73 | 3690.40 | 5798.33 | 1356810.00 |
| 7 | 2025-12 | 9473.03 | 3674.69 | 5798.33 | 1351011.67 |
| 8 | 2026-01 | 9457.32 | 3658.99 | 5798.33 | 1345213.33 |
| 9 | 2026-02 | 9441.62 | 3643.29 | 5798.33 | 1339415.00 |
| 10 | 2026-03 | 9425.92 | 3627.58 | 5798.33 | 1333616.67 |
| 11 | 2026-04 | 9410.21 | 3611.88 | 5798.33 | 1327818.33 |
| 12 | 2026-05 | 9394.51 | 3596.17 | 5798.33 | 1322020.00 |
| 13 | 2026-06 | 9378.80 | 3580.47 | 5798.33 | 1316221.67 |
| 14 | 2026-07 | 9363.10 | 3564.77 | 5798.33 | 1310423.33 |
| 15 | 2026-08 | 9347.40 | 3549.06 | 5798.33 | 1304625.00 |
| 16 | 2026-09 | 9331.69 | 3533.36 | 5798.33 | 1298826.67 |
| 17 | 2026-10 | 9315.99 | 3517.66 | 5798.33 | 1293028.33 |
| 18 | 2026-11 | 9300.29 | 3501.95 | 5798.33 | 1287230.00 |
| 19 | 2026-12 | 9284.58 | 3486.25 | 5798.33 | 1281431.67 |
| 20 | 2027-01 | 9268.88 | 3470.54 | 5798.33 | 1275633.33 |
| 21 | 2027-02 | 9253.17 | 3454.84 | 5798.33 | 1269835.00 |
| 22 | 2027-03 | 9237.47 | 3439.14 | 5798.33 | 1264036.67 |
| 23 | 2027-04 | 9221.77 | 3423.43 | 5798.33 | 1258238.33 |
| 24 | 2027-05 | 9206.06 | 3407.73 | 5798.33 | 1252440.00 |
| 25 | 2027-06 | 9190.36 | 3392.03 | 5798.33 | 1246641.67 |
| 26 | 2027-07 | 9174.65 | 3376.32 | 5798.33 | 1240843.33 |
| 27 | 2027-08 | 9158.95 | 3360.62 | 5798.33 | 1235045.00 |
| 28 | 2027-09 | 9143.25 | 3344.91 | 5798.33 | 1229246.67 |
| 29 | 2027-10 | 9127.54 | 3329.21 | 5798.33 | 1223448.33 |
| 30 | 2027-11 | 9111.84 | 3313.51 | 5798.33 | 1217650.00 |
| 31 | 2027-12 | 9096.14 | 3297.80 | 5798.33 | 1211851.67 |
| 32 | 2028-01 | 9080.43 | 3282.10 | 5798.33 | 1206053.33 |
| 33 | 2028-02 | 9064.73 | 3266.39 | 5798.33 | 1200255.00 |
| 34 | 2028-03 | 9049.02 | 3250.69 | 5798.33 | 1194456.67 |
| 35 | 2028-04 | 9033.32 | 3234.99 | 5798.33 | 1188658.33 |
| 36 | 2028-05 | 9017.62 | 3219.28 | 5798.33 | 1182860.00 |
| 37 | 2028-06 | 9001.91 | 3203.58 | 5798.33 | 1177061.67 |
| 38 | 2028-07 | 8986.21 | 3187.88 | 5798.33 | 1171263.33 |
| 39 | 2028-08 | 8970.50 | 3172.17 | 5798.33 | 1165465.00 |
| 40 | 2028-09 | 8954.80 | 3156.47 | 5798.33 | 1159666.67 |
| 41 | 2028-10 | 8939.10 | 3140.76 | 5798.33 | 1153868.33 |
| 42 | 2028-11 | 8923.39 | 3125.06 | 5798.33 | 1148070.00 |
| 43 | 2028-12 | 8907.69 | 3109.36 | 5798.33 | 1142271.67 |
| 44 | 2029-01 | 8891.99 | 3093.65 | 5798.33 | 1136473.33 |
| 45 | 2029-02 | 8876.28 | 3077.95 | 5798.33 | 1130675.00 |
| 46 | 2029-03 | 8860.58 | 3062.24 | 5798.33 | 1124876.67 |
| 47 | 2029-04 | 8844.87 | 3046.54 | 5798.33 | 1119078.33 |
| 48 | 2029-05 | 8829.17 | 3030.84 | 5798.33 | 1113280.00 |
| 49 | 2029-06 | 8813.47 | 3015.13 | 5798.33 | 1107481.67 |
| 50 | 2029-07 | 8797.76 | 2999.43 | 5798.33 | 1101683.33 |
| 51 | 2029-08 | 8782.06 | 2983.73 | 5798.33 | 1095885.00 |
| 52 | 2029-09 | 8766.36 | 2968.02 | 5798.33 | 1090086.67 |
| 53 | 2029-10 | 8750.65 | 2952.32 | 5798.33 | 1084288.33 |
| 54 | 2029-11 | 8734.95 | 2936.61 | 5798.33 | 1078490.00 |
| 55 | 2029-12 | 8719.24 | 2920.91 | 5798.33 | 1072691.67 |
| 56 | 2030-01 | 8703.54 | 2905.21 | 5798.33 | 1066893.33 |
| 57 | 2030-02 | 8687.84 | 2889.50 | 5798.33 | 1061095.00 |
| 58 | 2030-03 | 8672.13 | 2873.80 | 5798.33 | 1055296.67 |
| 59 | 2030-04 | 8656.43 | 2858.10 | 5798.33 | 1049498.33 |
| 60 | 2030-05 | 8640.72 | 2842.39 | 5798.33 | 1043700.00 |
| 61 | 2030-06 | 8625.02 | 2826.69 | 5798.33 | 1037901.67 |
| 62 | 2030-07 | 8609.32 | 2810.98 | 5798.33 | 1032103.33 |
| 63 | 2030-08 | 8593.61 | 2795.28 | 5798.33 | 1026305.00 |
| 64 | 2030-09 | 8577.91 | 2779.58 | 5798.33 | 1020506.67 |
| 65 | 2030-10 | 8562.21 | 2763.87 | 5798.33 | 1014708.33 |
| 66 | 2030-11 | 8546.50 | 2748.17 | 5798.33 | 1008910.00 |
| 67 | 2030-12 | 8530.80 | 2732.46 | 5798.33 | 1003111.67 |
| 68 | 2031-01 | 8515.09 | 2716.76 | 5798.33 | 997313.33 |
| 69 | 2031-02 | 8499.39 | 2701.06 | 5798.33 | 991515.00 |
| 70 | 2031-03 | 8483.69 | 2685.35 | 5798.33 | 985716.67 |
| 71 | 2031-04 | 8467.98 | 2669.65 | 5798.33 | 979918.33 |
| 72 | 2031-05 | 8452.28 | 2653.95 | 5798.33 | 974120.00 |
| 73 | 2031-06 | 8436.58 | 2638.24 | 5798.33 | 968321.67 |
| 74 | 2031-07 | 8420.87 | 2622.54 | 5798.33 | 962523.33 |
| 75 | 2031-08 | 8405.17 | 2606.83 | 5798.33 | 956725.00 |
| 76 | 2031-09 | 8389.46 | 2591.13 | 5798.33 | 950926.67 |
| 77 | 2031-10 | 8373.76 | 2575.43 | 5798.33 | 945128.33 |
| 78 | 2031-11 | 8358.06 | 2559.72 | 5798.33 | 939330.00 |
| 79 | 2031-12 | 8342.35 | 2544.02 | 5798.33 | 933531.67 |
| 80 | 2032-01 | 8326.65 | 2528.31 | 5798.33 | 927733.33 |
| 81 | 2032-02 | 8310.94 | 2512.61 | 5798.33 | 921935.00 |
| 82 | 2032-03 | 8295.24 | 2496.91 | 5798.33 | 916136.67 |
| 83 | 2032-04 | 8279.54 | 2481.20 | 5798.33 | 910338.33 |
| 84 | 2032-05 | 8263.83 | 2465.50 | 5798.33 | 904540.00 |
| 85 | 2032-06 | 8248.13 | 2449.80 | 5798.33 | 898741.67 |
| 86 | 2032-07 | 8232.43 | 2434.09 | 5798.33 | 892943.33 |
| 87 | 2032-08 | 8216.72 | 2418.39 | 5798.33 | 887145.00 |
| 88 | 2032-09 | 8201.02 | 2402.68 | 5798.33 | 881346.67 |
| 89 | 2032-10 | 8185.31 | 2386.98 | 5798.33 | 875548.33 |
| 90 | 2032-11 | 8169.61 | 2371.28 | 5798.33 | 869750.00 |
| 91 | 2032-12 | 8153.91 | 2355.57 | 5798.33 | 863951.67 |
| 92 | 2033-01 | 8138.20 | 2339.87 | 5798.33 | 858153.33 |
| 93 | 2033-02 | 8122.50 | 2324.17 | 5798.33 | 852355.00 |
| 94 | 2033-03 | 8106.79 | 2308.46 | 5798.33 | 846556.67 |
| 95 | 2033-04 | 8091.09 | 2292.76 | 5798.33 | 840758.33 |
| 96 | 2033-05 | 8075.39 | 2277.05 | 5798.33 | 834960.00 |
| 97 | 2033-06 | 8059.68 | 2261.35 | 5798.33 | 829161.67 |
| 98 | 2033-07 | 8043.98 | 2245.65 | 5798.33 | 823363.33 |
| 99 | 2033-08 | 8028.28 | 2229.94 | 5798.33 | 817565.00 |
| 100 | 2033-09 | 8012.57 | 2214.24 | 5798.33 | 811766.67 |
| 101 | 2033-10 | 7996.87 | 2198.53 | 5798.33 | 805968.33 |
| 102 | 2033-11 | 7981.16 | 2182.83 | 5798.33 | 800170.00 |
| 103 | 2033-12 | 7965.46 | 2167.13 | 5798.33 | 794371.67 |
| 104 | 2034-01 | 7949.76 | 2151.42 | 5798.33 | 788573.33 |
| 105 | 2034-02 | 7934.05 | 2135.72 | 5798.33 | 782775.00 |
| 106 | 2034-03 | 7918.35 | 2120.02 | 5798.33 | 776976.67 |
| 107 | 2034-04 | 7902.65 | 2104.31 | 5798.33 | 771178.33 |
| 108 | 2034-05 | 7886.94 | 2088.61 | 5798.33 | 765380.00 |
| 109 | 2034-06 | 7871.24 | 2072.90 | 5798.33 | 759581.67 |
| 110 | 2034-07 | 7855.53 | 2057.20 | 5798.33 | 753783.33 |
| 111 | 2034-08 | 7839.83 | 2041.50 | 5798.33 | 747985.00 |
| 112 | 2034-09 | 7824.13 | 2025.79 | 5798.33 | 742186.67 |
| 113 | 2034-10 | 7808.42 | 2010.09 | 5798.33 | 736388.33 |
| 114 | 2034-11 | 7792.72 | 1994.39 | 5798.33 | 730590.00 |
| 115 | 2034-12 | 7777.01 | 1978.68 | 5798.33 | 724791.67 |
| 116 | 2035-01 | 7761.31 | 1962.98 | 5798.33 | 718993.33 |
| 117 | 2035-02 | 7745.61 | 1947.27 | 5798.33 | 713195.00 |
| 118 | 2035-03 | 7729.90 | 1931.57 | 5798.33 | 707396.67 |
| 119 | 2035-04 | 7714.20 | 1915.87 | 5798.33 | 701598.33 |
| 120 | 2035-05 | 7698.50 | 1900.16 | 5798.33 | 695800.00 |
| 121 | 2035-06 | 7682.79 | 1884.46 | 5798.33 | 690001.67 |
| 122 | 2035-07 | 7667.09 | 1868.75 | 5798.33 | 684203.33 |
| 123 | 2035-08 | 7651.38 | 1853.05 | 5798.33 | 678405.00 |
| 124 | 2035-09 | 7635.68 | 1837.35 | 5798.33 | 672606.67 |
| 125 | 2035-10 | 7619.98 | 1821.64 | 5798.33 | 666808.33 |
| 126 | 2035-11 | 7604.27 | 1805.94 | 5798.33 | 661010.00 |
| 127 | 2035-12 | 7588.57 | 1790.24 | 5798.33 | 655211.67 |
| 128 | 2036-01 | 7572.86 | 1774.53 | 5798.33 | 649413.33 |
| 129 | 2036-02 | 7557.16 | 1758.83 | 5798.33 | 643615.00 |
| 130 | 2036-03 | 7541.46 | 1743.12 | 5798.33 | 637816.67 |
| 131 | 2036-04 | 7525.75 | 1727.42 | 5798.33 | 632018.33 |
| 132 | 2036-05 | 7510.05 | 1711.72 | 5798.33 | 626220.00 |
| 133 | 2036-06 | 7494.35 | 1696.01 | 5798.33 | 620421.67 |
| 134 | 2036-07 | 7478.64 | 1680.31 | 5798.33 | 614623.33 |
| 135 | 2036-08 | 7462.94 | 1664.60 | 5798.33 | 608825.00 |
| 136 | 2036-09 | 7447.23 | 1648.90 | 5798.33 | 603026.67 |
| 137 | 2036-10 | 7431.53 | 1633.20 | 5798.33 | 597228.33 |
| 138 | 2036-11 | 7415.83 | 1617.49 | 5798.33 | 591430.00 |
| 139 | 2036-12 | 7400.12 | 1601.79 | 5798.33 | 585631.67 |
| 140 | 2037-01 | 7384.42 | 1586.09 | 5798.33 | 579833.33 |
| 141 | 2037-02 | 7368.72 | 1570.38 | 5798.33 | 574035.00 |
| 142 | 2037-03 | 7353.01 | 1554.68 | 5798.33 | 568236.67 |
| 143 | 2037-04 | 7337.31 | 1538.97 | 5798.33 | 562438.33 |
| 144 | 2037-05 | 7321.60 | 1523.27 | 5798.33 | 556640.00 |
| 145 | 2037-06 | 7305.90 | 1507.57 | 5798.33 | 550841.67 |
| 146 | 2037-07 | 7290.20 | 1491.86 | 5798.33 | 545043.33 |
| 147 | 2037-08 | 7274.49 | 1476.16 | 5798.33 | 539245.00 |
| 148 | 2037-09 | 7258.79 | 1460.46 | 5798.33 | 533446.67 |
| 149 | 2037-10 | 7243.08 | 1444.75 | 5798.33 | 527648.33 |
| 150 | 2037-11 | 7227.38 | 1429.05 | 5798.33 | 521850.00 |
| 151 | 2037-12 | 7211.68 | 1413.34 | 5798.33 | 516051.67 |
| 152 | 2038-01 | 7195.97 | 1397.64 | 5798.33 | 510253.33 |
| 153 | 2038-02 | 7180.27 | 1381.94 | 5798.33 | 504455.00 |
| 154 | 2038-03 | 7164.57 | 1366.23 | 5798.33 | 498656.67 |
| 155 | 2038-04 | 7148.86 | 1350.53 | 5798.33 | 492858.33 |
| 156 | 2038-05 | 7133.16 | 1334.82 | 5798.33 | 487060.00 |
| 157 | 2038-06 | 7117.45 | 1319.12 | 5798.33 | 481261.67 |
| 158 | 2038-07 | 7101.75 | 1303.42 | 5798.33 | 475463.33 |
| 159 | 2038-08 | 7086.05 | 1287.71 | 5798.33 | 469665.00 |
| 160 | 2038-09 | 7070.34 | 1272.01 | 5798.33 | 463866.67 |
| 161 | 2038-10 | 7054.64 | 1256.31 | 5798.33 | 458068.33 |
| 162 | 2038-11 | 7038.94 | 1240.60 | 5798.33 | 452270.00 |
| 163 | 2038-12 | 7023.23 | 1224.90 | 5798.33 | 446471.67 |
| 164 | 2039-01 | 7007.53 | 1209.19 | 5798.33 | 440673.33 |
| 165 | 2039-02 | 6991.82 | 1193.49 | 5798.33 | 434875.00 |
| 166 | 2039-03 | 6976.12 | 1177.79 | 5798.33 | 429076.67 |
| 167 | 2039-04 | 6960.42 | 1162.08 | 5798.33 | 423278.33 |
| 168 | 2039-05 | 6944.71 | 1146.38 | 5798.33 | 417480.00 |
| 169 | 2039-06 | 6929.01 | 1130.67 | 5798.33 | 411681.67 |
| 170 | 2039-07 | 6913.30 | 1114.97 | 5798.33 | 405883.33 |
| 171 | 2039-08 | 6897.60 | 1099.27 | 5798.33 | 400085.00 |
| 172 | 2039-09 | 6881.90 | 1083.56 | 5798.33 | 394286.67 |
| 173 | 2039-10 | 6866.19 | 1067.86 | 5798.33 | 388488.33 |
| 174 | 2039-11 | 6850.49 | 1052.16 | 5798.33 | 382690.00 |
| 175 | 2039-12 | 6834.79 | 1036.45 | 5798.33 | 376891.67 |
| 176 | 2040-01 | 6819.08 | 1020.75 | 5798.33 | 371093.33 |
| 177 | 2040-02 | 6803.38 | 1005.04 | 5798.33 | 365295.00 |
| 178 | 2040-03 | 6787.67 | 989.34 | 5798.33 | 359496.67 |
| 179 | 2040-04 | 6771.97 | 973.64 | 5798.33 | 353698.33 |
| 180 | 2040-05 | 6756.27 | 957.93 | 5798.33 | 347900.00 |
| 181 | 2040-06 | 6740.56 | 942.23 | 5798.33 | 342101.67 |
| 182 | 2040-07 | 6724.86 | 926.53 | 5798.33 | 336303.33 |
| 183 | 2040-08 | 6709.15 | 910.82 | 5798.33 | 330505.00 |
| 184 | 2040-09 | 6693.45 | 895.12 | 5798.33 | 324706.67 |
| 185 | 2040-10 | 6677.75 | 879.41 | 5798.33 | 318908.33 |
| 186 | 2040-11 | 6662.04 | 863.71 | 5798.33 | 313110.00 |
| 187 | 2040-12 | 6646.34 | 848.01 | 5798.33 | 307311.67 |
| 188 | 2041-01 | 6630.64 | 832.30 | 5798.33 | 301513.33 |
| 189 | 2041-02 | 6614.93 | 816.60 | 5798.33 | 295715.00 |
| 190 | 2041-03 | 6599.23 | 800.89 | 5798.33 | 289916.67 |
| 191 | 2041-04 | 6583.52 | 785.19 | 5798.33 | 284118.33 |
| 192 | 2041-05 | 6567.82 | 769.49 | 5798.33 | 278320.00 |
| 193 | 2041-06 | 6552.12 | 753.78 | 5798.33 | 272521.67 |
| 194 | 2041-07 | 6536.41 | 738.08 | 5798.33 | 266723.33 |
| 195 | 2041-08 | 6520.71 | 722.38 | 5798.33 | 260925.00 |
| 196 | 2041-09 | 6505.01 | 706.67 | 5798.33 | 255126.67 |
| 197 | 2041-10 | 6489.30 | 690.97 | 5798.33 | 249328.33 |
| 198 | 2041-11 | 6473.60 | 675.26 | 5798.33 | 243530.00 |
| 199 | 2041-12 | 6457.89 | 659.56 | 5798.33 | 237731.67 |
| 200 | 2042-01 | 6442.19 | 643.86 | 5798.33 | 231933.33 |
| 201 | 2042-02 | 6426.49 | 628.15 | 5798.33 | 226135.00 |
| 202 | 2042-03 | 6410.78 | 612.45 | 5798.33 | 220336.67 |
| 203 | 2042-04 | 6395.08 | 596.75 | 5798.33 | 214538.33 |
| 204 | 2042-05 | 6379.37 | 581.04 | 5798.33 | 208740.00 |
| 205 | 2042-06 | 6363.67 | 565.34 | 5798.33 | 202941.67 |
| 206 | 2042-07 | 6347.97 | 549.63 | 5798.33 | 197143.33 |
| 207 | 2042-08 | 6332.26 | 533.93 | 5798.33 | 191345.00 |
| 208 | 2042-09 | 6316.56 | 518.23 | 5798.33 | 185546.67 |
| 209 | 2042-10 | 6300.86 | 502.52 | 5798.33 | 179748.33 |
| 210 | 2042-11 | 6285.15 | 486.82 | 5798.33 | 173950.00 |
| 211 | 2042-12 | 6269.45 | 471.11 | 5798.33 | 168151.67 |
| 212 | 2043-01 | 6253.74 | 455.41 | 5798.33 | 162353.33 |
| 213 | 2043-02 | 6238.04 | 439.71 | 5798.33 | 156555.00 |
| 214 | 2043-03 | 6222.34 | 424.00 | 5798.33 | 150756.67 |
| 215 | 2043-04 | 6206.63 | 408.30 | 5798.33 | 144958.33 |
| 216 | 2043-05 | 6190.93 | 392.60 | 5798.33 | 139160.00 |
| 217 | 2043-06 | 6175.22 | 376.89 | 5798.33 | 133361.67 |
| 218 | 2043-07 | 6159.52 | 361.19 | 5798.33 | 127563.33 |
| 219 | 2043-08 | 6143.82 | 345.48 | 5798.33 | 121765.00 |
| 220 | 2043-09 | 6128.11 | 329.78 | 5798.33 | 115966.67 |
| 221 | 2043-10 | 6112.41 | 314.08 | 5798.33 | 110168.33 |
| 222 | 2043-11 | 6096.71 | 298.37 | 5798.33 | 104370.00 |
| 223 | 2043-12 | 6081.00 | 282.67 | 5798.33 | 98571.67 |
| 224 | 2044-01 | 6065.30 | 266.96 | 5798.33 | 92773.33 |
| 225 | 2044-02 | 6049.59 | 251.26 | 5798.33 | 86975.00 |
| 226 | 2044-03 | 6033.89 | 235.56 | 5798.33 | 81176.67 |
| 227 | 2044-04 | 6018.19 | 219.85 | 5798.33 | 75378.33 |
| 228 | 2044-05 | 6002.48 | 204.15 | 5798.33 | 69580.00 |
| 229 | 2044-06 | 5986.78 | 188.45 | 5798.33 | 63781.67 |
| 230 | 2044-07 | 5971.08 | 172.74 | 5798.33 | 57983.33 |
| 231 | 2044-08 | 5955.37 | 157.04 | 5798.33 | 52185.00 |
| 232 | 2044-09 | 5939.67 | 141.33 | 5798.33 | 46386.67 |
| 233 | 2044-10 | 5923.96 | 125.63 | 5798.33 | 40588.33 |
| 234 | 2044-11 | 5908.26 | 109.93 | 5798.33 | 34790.00 |
| 235 | 2044-12 | 5892.56 | 94.22 | 5798.33 | 28991.67 |
| 236 | 2045-01 | 5876.85 | 78.52 | 5798.33 | 23193.33 |
| 237 | 2045-02 | 5861.15 | 62.82 | 5798.33 | 17395.00 |
| 238 | 2045-03 | 5845.44 | 47.11 | 5798.33 | 11596.67 |
| 239 | 2045-04 | 5829.74 | 31.41 | 5798.33 | 5798.33 |
| 240 | 2045-05 | 5814.04 | 15.70 | 5798.33 | 0.00 |