邢台贷款161.84万（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：161.84万
还款月数：20年
每月还款：9179.5元
利息总额：58.47万
本息合计：220.31万
| 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 | 9179.50 | 4383.17 | 4796.33 | 1613603.67 |
| 2 | 2025-07 | 9179.50 | 4370.18 | 4809.32 | 1608794.35 |
| 3 | 2025-08 | 9179.50 | 4357.15 | 4822.34 | 1603972.01 |
| 4 | 2025-09 | 9179.50 | 4344.09 | 4835.41 | 1599136.60 |
| 5 | 2025-10 | 9179.50 | 4330.99 | 4848.50 | 1594288.10 |
| 6 | 2025-11 | 9179.50 | 4317.86 | 4861.63 | 1589426.47 |
| 7 | 2025-12 | 9179.50 | 4304.70 | 4874.80 | 1584551.67 |
| 8 | 2026-01 | 9179.50 | 4291.49 | 4888.00 | 1579663.67 |
| 9 | 2026-02 | 9179.50 | 4278.26 | 4901.24 | 1574762.42 |
| 10 | 2026-03 | 9179.50 | 4264.98 | 4914.51 | 1569847.91 |
| 11 | 2026-04 | 9179.50 | 4251.67 | 4927.82 | 1564920.09 |
| 12 | 2026-05 | 9179.50 | 4238.33 | 4941.17 | 1559978.91 |
| 13 | 2026-06 | 9179.50 | 4224.94 | 4954.55 | 1555024.36 |
| 14 | 2026-07 | 9179.50 | 4211.52 | 4967.97 | 1550056.39 |
| 15 | 2026-08 | 9179.50 | 4198.07 | 4981.43 | 1545074.96 |
| 16 | 2026-09 | 9179.50 | 4184.58 | 4994.92 | 1540080.04 |
| 17 | 2026-10 | 9179.50 | 4171.05 | 5008.45 | 1535071.60 |
| 18 | 2026-11 | 9179.50 | 4157.49 | 5022.01 | 1530049.59 |
| 19 | 2026-12 | 9179.50 | 4143.88 | 5035.61 | 1525013.98 |
| 20 | 2027-01 | 9179.50 | 4130.25 | 5049.25 | 1519964.73 |
| 21 | 2027-02 | 9179.50 | 4116.57 | 5062.93 | 1514901.80 |
| 22 | 2027-03 | 9179.50 | 4102.86 | 5076.64 | 1509825.16 |
| 23 | 2027-04 | 9179.50 | 4089.11 | 5090.39 | 1504734.78 |
| 24 | 2027-05 | 9179.50 | 4075.32 | 5104.17 | 1499630.60 |
| 25 | 2027-06 | 9179.50 | 4061.50 | 5118.00 | 1494512.61 |
| 26 | 2027-07 | 9179.50 | 4047.64 | 5131.86 | 1489380.75 |
| 27 | 2027-08 | 9179.50 | 4033.74 | 5145.76 | 1484234.99 |
| 28 | 2027-09 | 9179.50 | 4019.80 | 5159.69 | 1479075.30 |
| 29 | 2027-10 | 9179.50 | 4005.83 | 5173.67 | 1473901.63 |
| 30 | 2027-11 | 9179.50 | 3991.82 | 5187.68 | 1468713.95 |
| 31 | 2027-12 | 9179.50 | 3977.77 | 5201.73 | 1463512.22 |
| 32 | 2028-01 | 9179.50 | 3963.68 | 5215.82 | 1458296.41 |
| 33 | 2028-02 | 9179.50 | 3949.55 | 5229.94 | 1453066.46 |
| 34 | 2028-03 | 9179.50 | 3935.39 | 5244.11 | 1447822.36 |
| 35 | 2028-04 | 9179.50 | 3921.19 | 5258.31 | 1442564.04 |
| 36 | 2028-05 | 9179.50 | 3906.94 | 5272.55 | 1437291.49 |
| 37 | 2028-06 | 9179.50 | 3892.66 | 5286.83 | 1432004.66 |
| 38 | 2028-07 | 9179.50 | 3878.35 | 5301.15 | 1426703.51 |
| 39 | 2028-08 | 9179.50 | 3863.99 | 5315.51 | 1421388.00 |
| 40 | 2028-09 | 9179.50 | 3849.59 | 5329.90 | 1416058.10 |
| 41 | 2028-10 | 9179.50 | 3835.16 | 5344.34 | 1410713.76 |
| 42 | 2028-11 | 9179.50 | 3820.68 | 5358.81 | 1405354.95 |
| 43 | 2028-12 | 9179.50 | 3806.17 | 5373.33 | 1399981.62 |
| 44 | 2029-01 | 9179.50 | 3791.62 | 5387.88 | 1394593.74 |
| 45 | 2029-02 | 9179.50 | 3777.02 | 5402.47 | 1389191.27 |
| 46 | 2029-03 | 9179.50 | 3762.39 | 5417.10 | 1383774.17 |
| 47 | 2029-04 | 9179.50 | 3747.72 | 5431.77 | 1378342.39 |
| 48 | 2029-05 | 9179.50 | 3733.01 | 5446.49 | 1372895.91 |
| 49 | 2029-06 | 9179.50 | 3718.26 | 5461.24 | 1367434.67 |
| 50 | 2029-07 | 9179.50 | 3703.47 | 5476.03 | 1361958.64 |
| 51 | 2029-08 | 9179.50 | 3688.64 | 5490.86 | 1356467.79 |
| 52 | 2029-09 | 9179.50 | 3673.77 | 5505.73 | 1350962.06 |
| 53 | 2029-10 | 9179.50 | 3658.86 | 5520.64 | 1345441.42 |
| 54 | 2029-11 | 9179.50 | 3643.90 | 5535.59 | 1339905.82 |
| 55 | 2029-12 | 9179.50 | 3628.91 | 5550.58 | 1334355.24 |
| 56 | 2030-01 | 9179.50 | 3613.88 | 5565.62 | 1328789.62 |
| 57 | 2030-02 | 9179.50 | 3598.81 | 5580.69 | 1323208.93 |
| 58 | 2030-03 | 9179.50 | 3583.69 | 5595.81 | 1317613.12 |
| 59 | 2030-04 | 9179.50 | 3568.54 | 5610.96 | 1312002.16 |
| 60 | 2030-05 | 9179.50 | 3553.34 | 5626.16 | 1306376.01 |
| 61 | 2030-06 | 9179.50 | 3538.10 | 5641.39 | 1300734.61 |
| 62 | 2030-07 | 9179.50 | 3522.82 | 5656.67 | 1295077.94 |
| 63 | 2030-08 | 9179.50 | 3507.50 | 5671.99 | 1289405.95 |
| 64 | 2030-09 | 9179.50 | 3492.14 | 5687.36 | 1283718.59 |
| 65 | 2030-10 | 9179.50 | 3476.74 | 5702.76 | 1278015.83 |
| 66 | 2030-11 | 9179.50 | 3461.29 | 5718.20 | 1272297.63 |
| 67 | 2030-12 | 9179.50 | 3445.81 | 5733.69 | 1266563.94 |
| 68 | 2031-01 | 9179.50 | 3430.28 | 5749.22 | 1260814.72 |
| 69 | 2031-02 | 9179.50 | 3414.71 | 5764.79 | 1255049.93 |
| 70 | 2031-03 | 9179.50 | 3399.09 | 5780.40 | 1249269.53 |
| 71 | 2031-04 | 9179.50 | 3383.44 | 5796.06 | 1243473.47 |
| 72 | 2031-05 | 9179.50 | 3367.74 | 5811.76 | 1237661.71 |
| 73 | 2031-06 | 9179.50 | 3352.00 | 5827.50 | 1231834.22 |
| 74 | 2031-07 | 9179.50 | 3336.22 | 5843.28 | 1225990.94 |
| 75 | 2031-08 | 9179.50 | 3320.39 | 5859.10 | 1220131.84 |
| 76 | 2031-09 | 9179.50 | 3304.52 | 5874.97 | 1214256.86 |
| 77 | 2031-10 | 9179.50 | 3288.61 | 5890.88 | 1208365.98 |
| 78 | 2031-11 | 9179.50 | 3272.66 | 5906.84 | 1202459.14 |
| 79 | 2031-12 | 9179.50 | 3256.66 | 5922.84 | 1196536.30 |
| 80 | 2032-01 | 9179.50 | 3240.62 | 5938.88 | 1190597.43 |
| 81 | 2032-02 | 9179.50 | 3224.53 | 5954.96 | 1184642.47 |
| 82 | 2032-03 | 9179.50 | 3208.41 | 5971.09 | 1178671.38 |
| 83 | 2032-04 | 9179.50 | 3192.23 | 5987.26 | 1172684.12 |
| 84 | 2032-05 | 9179.50 | 3176.02 | 6003.48 | 1166680.64 |
| 85 | 2032-06 | 9179.50 | 3159.76 | 6019.74 | 1160660.90 |
| 86 | 2032-07 | 9179.50 | 3143.46 | 6036.04 | 1154624.86 |
| 87 | 2032-08 | 9179.50 | 3127.11 | 6052.39 | 1148572.48 |
| 88 | 2032-09 | 9179.50 | 3110.72 | 6068.78 | 1142503.70 |
| 89 | 2032-10 | 9179.50 | 3094.28 | 6085.22 | 1136418.48 |
| 90 | 2032-11 | 9179.50 | 3077.80 | 6101.70 | 1130316.79 |
| 91 | 2032-12 | 9179.50 | 3061.27 | 6118.22 | 1124198.56 |
| 92 | 2033-01 | 9179.50 | 3044.70 | 6134.79 | 1118063.77 |
| 93 | 2033-02 | 9179.50 | 3028.09 | 6151.41 | 1111912.37 |
| 94 | 2033-03 | 9179.50 | 3011.43 | 6168.07 | 1105744.30 |
| 95 | 2033-04 | 9179.50 | 2994.72 | 6184.77 | 1099559.53 |
| 96 | 2033-05 | 9179.50 | 2977.97 | 6201.52 | 1093358.00 |
| 97 | 2033-06 | 9179.50 | 2961.18 | 6218.32 | 1087139.69 |
| 98 | 2033-07 | 9179.50 | 2944.34 | 6235.16 | 1080904.53 |
| 99 | 2033-08 | 9179.50 | 2927.45 | 6252.05 | 1074652.48 |
| 100 | 2033-09 | 9179.50 | 2910.52 | 6268.98 | 1068383.50 |
| 101 | 2033-10 | 9179.50 | 2893.54 | 6285.96 | 1062097.54 |
| 102 | 2033-11 | 9179.50 | 2876.51 | 6302.98 | 1055794.56 |
| 103 | 2033-12 | 9179.50 | 2859.44 | 6320.05 | 1049474.51 |
| 104 | 2034-01 | 9179.50 | 2842.33 | 6337.17 | 1043137.34 |
| 105 | 2034-02 | 9179.50 | 2825.16 | 6354.33 | 1036783.01 |
| 106 | 2034-03 | 9179.50 | 2807.95 | 6371.54 | 1030411.46 |
| 107 | 2034-04 | 9179.50 | 2790.70 | 6388.80 | 1024022.67 |
| 108 | 2034-05 | 9179.50 | 2773.39 | 6406.10 | 1017616.56 |
| 109 | 2034-06 | 9179.50 | 2756.04 | 6423.45 | 1011193.11 |
| 110 | 2034-07 | 9179.50 | 2738.65 | 6440.85 | 1004752.26 |
| 111 | 2034-08 | 9179.50 | 2721.20 | 6458.29 | 998293.97 |
| 112 | 2034-09 | 9179.50 | 2703.71 | 6475.78 | 991818.19 |
| 113 | 2034-10 | 9179.50 | 2686.17 | 6493.32 | 985324.87 |
| 114 | 2034-11 | 9179.50 | 2668.59 | 6510.91 | 978813.96 |
| 115 | 2034-12 | 9179.50 | 2650.95 | 6528.54 | 972285.42 |
| 116 | 2035-01 | 9179.50 | 2633.27 | 6546.22 | 965739.19 |
| 117 | 2035-02 | 9179.50 | 2615.54 | 6563.95 | 959175.24 |
| 118 | 2035-03 | 9179.50 | 2597.77 | 6581.73 | 952593.51 |
| 119 | 2035-04 | 9179.50 | 2579.94 | 6599.56 | 945993.96 |
| 120 | 2035-05 | 9179.50 | 2562.07 | 6617.43 | 939376.53 |
| 121 | 2035-06 | 9179.50 | 2544.14 | 6635.35 | 932741.18 |
| 122 | 2035-07 | 9179.50 | 2526.17 | 6653.32 | 926087.85 |
| 123 | 2035-08 | 9179.50 | 2508.15 | 6671.34 | 919416.51 |
| 124 | 2035-09 | 9179.50 | 2490.09 | 6689.41 | 912727.10 |
| 125 | 2035-10 | 9179.50 | 2471.97 | 6707.53 | 906019.57 |
| 126 | 2035-11 | 9179.50 | 2453.80 | 6725.69 | 899293.88 |
| 127 | 2035-12 | 9179.50 | 2435.59 | 6743.91 | 892549.97 |
| 128 | 2036-01 | 9179.50 | 2417.32 | 6762.17 | 885787.80 |
| 129 | 2036-02 | 9179.50 | 2399.01 | 6780.49 | 879007.31 |
| 130 | 2036-03 | 9179.50 | 2380.64 | 6798.85 | 872208.46 |
| 131 | 2036-04 | 9179.50 | 2362.23 | 6817.26 | 865391.20 |
| 132 | 2036-05 | 9179.50 | 2343.77 | 6835.73 | 858555.47 |
| 133 | 2036-06 | 9179.50 | 2325.25 | 6854.24 | 851701.23 |
| 134 | 2036-07 | 9179.50 | 2306.69 | 6872.81 | 844828.42 |
| 135 | 2036-08 | 9179.50 | 2288.08 | 6891.42 | 837937.00 |
| 136 | 2036-09 | 9179.50 | 2269.41 | 6910.08 | 831026.92 |
| 137 | 2036-10 | 9179.50 | 2250.70 | 6928.80 | 824098.12 |
| 138 | 2036-11 | 9179.50 | 2231.93 | 6947.56 | 817150.56 |
| 139 | 2036-12 | 9179.50 | 2213.12 | 6966.38 | 810184.18 |
| 140 | 2037-01 | 9179.50 | 2194.25 | 6985.25 | 803198.93 |
| 141 | 2037-02 | 9179.50 | 2175.33 | 7004.17 | 796194.76 |
| 142 | 2037-03 | 9179.50 | 2156.36 | 7023.14 | 789171.63 |
| 143 | 2037-04 | 9179.50 | 2137.34 | 7042.16 | 782129.47 |
| 144 | 2037-05 | 9179.50 | 2118.27 | 7061.23 | 775068.24 |
| 145 | 2037-06 | 9179.50 | 2099.14 | 7080.35 | 767987.89 |
| 146 | 2037-07 | 9179.50 | 2079.97 | 7099.53 | 760888.36 |
| 147 | 2037-08 | 9179.50 | 2060.74 | 7118.76 | 753769.60 |
| 148 | 2037-09 | 9179.50 | 2041.46 | 7138.04 | 746631.57 |
| 149 | 2037-10 | 9179.50 | 2022.13 | 7157.37 | 739474.20 |
| 150 | 2037-11 | 9179.50 | 2002.74 | 7176.75 | 732297.44 |
| 151 | 2037-12 | 9179.50 | 1983.31 | 7196.19 | 725101.25 |
| 152 | 2038-01 | 9179.50 | 1963.82 | 7215.68 | 717885.57 |
| 153 | 2038-02 | 9179.50 | 1944.27 | 7235.22 | 710650.35 |
| 154 | 2038-03 | 9179.50 | 1924.68 | 7254.82 | 703395.53 |
| 155 | 2038-04 | 9179.50 | 1905.03 | 7274.47 | 696121.06 |
| 156 | 2038-05 | 9179.50 | 1885.33 | 7294.17 | 688826.90 |
| 157 | 2038-06 | 9179.50 | 1865.57 | 7313.92 | 681512.97 |
| 158 | 2038-07 | 9179.50 | 1845.76 | 7333.73 | 674179.24 |
| 159 | 2038-08 | 9179.50 | 1825.90 | 7353.59 | 666825.65 |
| 160 | 2038-09 | 9179.50 | 1805.99 | 7373.51 | 659452.14 |
| 161 | 2038-10 | 9179.50 | 1786.02 | 7393.48 | 652058.66 |
| 162 | 2038-11 | 9179.50 | 1765.99 | 7413.50 | 644645.15 |
| 163 | 2038-12 | 9179.50 | 1745.91 | 7433.58 | 637211.57 |
| 164 | 2039-01 | 9179.50 | 1725.78 | 7453.71 | 629757.86 |
| 165 | 2039-02 | 9179.50 | 1705.59 | 7473.90 | 622283.95 |
| 166 | 2039-03 | 9179.50 | 1685.35 | 7494.14 | 614789.81 |
| 167 | 2039-04 | 9179.50 | 1665.06 | 7514.44 | 607275.37 |
| 168 | 2039-05 | 9179.50 | 1644.70 | 7534.79 | 599740.58 |
| 169 | 2039-06 | 9179.50 | 1624.30 | 7555.20 | 592185.38 |
| 170 | 2039-07 | 9179.50 | 1603.84 | 7575.66 | 584609.72 |
| 171 | 2039-08 | 9179.50 | 1583.32 | 7596.18 | 577013.54 |
| 172 | 2039-09 | 9179.50 | 1562.75 | 7616.75 | 569396.79 |
| 173 | 2039-10 | 9179.50 | 1542.12 | 7637.38 | 561759.41 |
| 174 | 2039-11 | 9179.50 | 1521.43 | 7658.06 | 554101.34 |
| 175 | 2039-12 | 9179.50 | 1500.69 | 7678.81 | 546422.54 |
| 176 | 2040-01 | 9179.50 | 1479.89 | 7699.60 | 538722.94 |
| 177 | 2040-02 | 9179.50 | 1459.04 | 7720.45 | 531002.48 |
| 178 | 2040-03 | 9179.50 | 1438.13 | 7741.36 | 523261.12 |
| 179 | 2040-04 | 9179.50 | 1417.17 | 7762.33 | 515498.79 |
| 180 | 2040-05 | 9179.50 | 1396.14 | 7783.35 | 507715.43 |
| 181 | 2040-06 | 9179.50 | 1375.06 | 7804.43 | 499911.00 |
| 182 | 2040-07 | 9179.50 | 1353.93 | 7825.57 | 492085.43 |
| 183 | 2040-08 | 9179.50 | 1332.73 | 7846.76 | 484238.66 |
| 184 | 2040-09 | 9179.50 | 1311.48 | 7868.02 | 476370.65 |
| 185 | 2040-10 | 9179.50 | 1290.17 | 7889.33 | 468481.32 |
| 186 | 2040-11 | 9179.50 | 1268.80 | 7910.69 | 460570.63 |
| 187 | 2040-12 | 9179.50 | 1247.38 | 7932.12 | 452638.51 |
| 188 | 2041-01 | 9179.50 | 1225.90 | 7953.60 | 444684.91 |
| 189 | 2041-02 | 9179.50 | 1204.35 | 7975.14 | 436709.77 |
| 190 | 2041-03 | 9179.50 | 1182.76 | 7996.74 | 428713.03 |
| 191 | 2041-04 | 9179.50 | 1161.10 | 8018.40 | 420694.63 |
| 192 | 2041-05 | 9179.50 | 1139.38 | 8040.11 | 412654.52 |
| 193 | 2041-06 | 9179.50 | 1117.61 | 8061.89 | 404592.63 |
| 194 | 2041-07 | 9179.50 | 1095.77 | 8083.72 | 396508.90 |
| 195 | 2041-08 | 9179.50 | 1073.88 | 8105.62 | 388403.28 |
| 196 | 2041-09 | 9179.50 | 1051.93 | 8127.57 | 380275.71 |
| 197 | 2041-10 | 9179.50 | 1029.91 | 8149.58 | 372126.13 |
| 198 | 2041-11 | 9179.50 | 1007.84 | 8171.65 | 363954.48 |
| 199 | 2041-12 | 9179.50 | 985.71 | 8193.79 | 355760.69 |
| 200 | 2042-01 | 9179.50 | 963.52 | 8215.98 | 347544.71 |
| 201 | 2042-02 | 9179.50 | 941.27 | 8238.23 | 339306.48 |
| 202 | 2042-03 | 9179.50 | 918.96 | 8260.54 | 331045.94 |
| 203 | 2042-04 | 9179.50 | 896.58 | 8282.91 | 322763.03 |
| 204 | 2042-05 | 9179.50 | 874.15 | 8305.35 | 314457.68 |
| 205 | 2042-06 | 9179.50 | 851.66 | 8327.84 | 306129.84 |
| 206 | 2042-07 | 9179.50 | 829.10 | 8350.39 | 297779.45 |
| 207 | 2042-08 | 9179.50 | 806.49 | 8373.01 | 289406.44 |
| 208 | 2042-09 | 9179.50 | 783.81 | 8395.69 | 281010.75 |
| 209 | 2042-10 | 9179.50 | 761.07 | 8418.43 | 272592.32 |
| 210 | 2042-11 | 9179.50 | 738.27 | 8441.23 | 264151.10 |
| 211 | 2042-12 | 9179.50 | 715.41 | 8464.09 | 255687.01 |
| 212 | 2043-01 | 9179.50 | 692.49 | 8487.01 | 247200.00 |
| 213 | 2043-02 | 9179.50 | 669.50 | 8510.00 | 238690.01 |
| 214 | 2043-03 | 9179.50 | 646.45 | 8533.04 | 230156.96 |
| 215 | 2043-04 | 9179.50 | 623.34 | 8556.15 | 221600.81 |
| 216 | 2043-05 | 9179.50 | 600.17 | 8579.33 | 213021.48 |
| 217 | 2043-06 | 9179.50 | 576.93 | 8602.56 | 204418.92 |
| 218 | 2043-07 | 9179.50 | 553.63 | 8625.86 | 195793.05 |
| 219 | 2043-08 | 9179.50 | 530.27 | 8649.22 | 187143.83 |
| 220 | 2043-09 | 9179.50 | 506.85 | 8672.65 | 178471.18 |
| 221 | 2043-10 | 9179.50 | 483.36 | 8696.14 | 169775.05 |
| 222 | 2043-11 | 9179.50 | 459.81 | 8719.69 | 161055.36 |
| 223 | 2043-12 | 9179.50 | 436.19 | 8743.30 | 152312.05 |
| 224 | 2044-01 | 9179.50 | 412.51 | 8766.98 | 143545.07 |
| 225 | 2044-02 | 9179.50 | 388.77 | 8790.73 | 134754.34 |
| 226 | 2044-03 | 9179.50 | 364.96 | 8814.54 | 125939.80 |
| 227 | 2044-04 | 9179.50 | 341.09 | 8838.41 | 117101.39 |
| 228 | 2044-05 | 9179.50 | 317.15 | 8862.35 | 108239.05 |
| 229 | 2044-06 | 9179.50 | 293.15 | 8886.35 | 99352.70 |
| 230 | 2044-07 | 9179.50 | 269.08 | 8910.42 | 90442.28 |
| 231 | 2044-08 | 9179.50 | 244.95 | 8934.55 | 81507.73 |
| 232 | 2044-09 | 9179.50 | 220.75 | 8958.75 | 72548.99 |
| 233 | 2044-10 | 9179.50 | 196.49 | 8983.01 | 63565.98 |
| 234 | 2044-11 | 9179.50 | 172.16 | 9007.34 | 54558.64 |
| 235 | 2044-12 | 9179.50 | 147.76 | 9031.73 | 45526.91 |
| 236 | 2045-01 | 9179.50 | 123.30 | 9056.19 | 36470.71 |
| 237 | 2045-02 | 9179.50 | 98.77 | 9080.72 | 27389.99 |
| 238 | 2045-03 | 9179.50 | 74.18 | 9105.31 | 18284.68 |
| 239 | 2045-04 | 9179.50 | 49.52 | 9129.98 | 9154.70 |
| 240 | 2045-05 | 9179.50 | 24.79 | 9154.70 | 0.00 |
等额本金还款方式：
贷款总额：161.84万
还款月数：20年
首月还款：11126.5元
每月递减：18.26元
利息总额：52.82万
本息合计：214.66万
节省利息：56507.51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 | 11126.50 | 4383.17 | 6743.33 | 1611656.67 |
| 2 | 2025-07 | 11108.24 | 4364.90 | 6743.33 | 1604913.33 |
| 3 | 2025-08 | 11089.97 | 4346.64 | 6743.33 | 1598170.00 |
| 4 | 2025-09 | 11071.71 | 4328.38 | 6743.33 | 1591426.67 |
| 5 | 2025-10 | 11053.45 | 4310.11 | 6743.33 | 1584683.33 |
| 6 | 2025-11 | 11035.18 | 4291.85 | 6743.33 | 1577940.00 |
| 7 | 2025-12 | 11016.92 | 4273.59 | 6743.33 | 1571196.67 |
| 8 | 2026-01 | 10998.66 | 4255.32 | 6743.33 | 1564453.33 |
| 9 | 2026-02 | 10980.39 | 4237.06 | 6743.33 | 1557710.00 |
| 10 | 2026-03 | 10962.13 | 4218.80 | 6743.33 | 1550966.67 |
| 11 | 2026-04 | 10943.87 | 4200.53 | 6743.33 | 1544223.33 |
| 12 | 2026-05 | 10925.60 | 4182.27 | 6743.33 | 1537480.00 |
| 13 | 2026-06 | 10907.34 | 4164.01 | 6743.33 | 1530736.67 |
| 14 | 2026-07 | 10889.08 | 4145.75 | 6743.33 | 1523993.33 |
| 15 | 2026-08 | 10870.82 | 4127.48 | 6743.33 | 1517250.00 |
| 16 | 2026-09 | 10852.55 | 4109.22 | 6743.33 | 1510506.67 |
| 17 | 2026-10 | 10834.29 | 4090.96 | 6743.33 | 1503763.33 |
| 18 | 2026-11 | 10816.03 | 4072.69 | 6743.33 | 1497020.00 |
| 19 | 2026-12 | 10797.76 | 4054.43 | 6743.33 | 1490276.67 |
| 20 | 2027-01 | 10779.50 | 4036.17 | 6743.33 | 1483533.33 |
| 21 | 2027-02 | 10761.24 | 4017.90 | 6743.33 | 1476790.00 |
| 22 | 2027-03 | 10742.97 | 3999.64 | 6743.33 | 1470046.67 |
| 23 | 2027-04 | 10724.71 | 3981.38 | 6743.33 | 1463303.33 |
| 24 | 2027-05 | 10706.45 | 3963.11 | 6743.33 | 1456560.00 |
| 25 | 2027-06 | 10688.18 | 3944.85 | 6743.33 | 1449816.67 |
| 26 | 2027-07 | 10669.92 | 3926.59 | 6743.33 | 1443073.33 |
| 27 | 2027-08 | 10651.66 | 3908.32 | 6743.33 | 1436330.00 |
| 28 | 2027-09 | 10633.39 | 3890.06 | 6743.33 | 1429586.67 |
| 29 | 2027-10 | 10615.13 | 3871.80 | 6743.33 | 1422843.33 |
| 30 | 2027-11 | 10596.87 | 3853.53 | 6743.33 | 1416100.00 |
| 31 | 2027-12 | 10578.60 | 3835.27 | 6743.33 | 1409356.67 |
| 32 | 2028-01 | 10560.34 | 3817.01 | 6743.33 | 1402613.33 |
| 33 | 2028-02 | 10542.08 | 3798.74 | 6743.33 | 1395870.00 |
| 34 | 2028-03 | 10523.81 | 3780.48 | 6743.33 | 1389126.67 |
| 35 | 2028-04 | 10505.55 | 3762.22 | 6743.33 | 1382383.33 |
| 36 | 2028-05 | 10487.29 | 3743.95 | 6743.33 | 1375640.00 |
| 37 | 2028-06 | 10469.02 | 3725.69 | 6743.33 | 1368896.67 |
| 38 | 2028-07 | 10450.76 | 3707.43 | 6743.33 | 1362153.33 |
| 39 | 2028-08 | 10432.50 | 3689.17 | 6743.33 | 1355410.00 |
| 40 | 2028-09 | 10414.24 | 3670.90 | 6743.33 | 1348666.67 |
| 41 | 2028-10 | 10395.97 | 3652.64 | 6743.33 | 1341923.33 |
| 42 | 2028-11 | 10377.71 | 3634.38 | 6743.33 | 1335180.00 |
| 43 | 2028-12 | 10359.45 | 3616.11 | 6743.33 | 1328436.67 |
| 44 | 2029-01 | 10341.18 | 3597.85 | 6743.33 | 1321693.33 |
| 45 | 2029-02 | 10322.92 | 3579.59 | 6743.33 | 1314950.00 |
| 46 | 2029-03 | 10304.66 | 3561.32 | 6743.33 | 1308206.67 |
| 47 | 2029-04 | 10286.39 | 3543.06 | 6743.33 | 1301463.33 |
| 48 | 2029-05 | 10268.13 | 3524.80 | 6743.33 | 1294720.00 |
| 49 | 2029-06 | 10249.87 | 3506.53 | 6743.33 | 1287976.67 |
| 50 | 2029-07 | 10231.60 | 3488.27 | 6743.33 | 1281233.33 |
| 51 | 2029-08 | 10213.34 | 3470.01 | 6743.33 | 1274490.00 |
| 52 | 2029-09 | 10195.08 | 3451.74 | 6743.33 | 1267746.67 |
| 53 | 2029-10 | 10176.81 | 3433.48 | 6743.33 | 1261003.33 |
| 54 | 2029-11 | 10158.55 | 3415.22 | 6743.33 | 1254260.00 |
| 55 | 2029-12 | 10140.29 | 3396.95 | 6743.33 | 1247516.67 |
| 56 | 2030-01 | 10122.02 | 3378.69 | 6743.33 | 1240773.33 |
| 57 | 2030-02 | 10103.76 | 3360.43 | 6743.33 | 1234030.00 |
| 58 | 2030-03 | 10085.50 | 3342.16 | 6743.33 | 1227286.67 |
| 59 | 2030-04 | 10067.23 | 3323.90 | 6743.33 | 1220543.33 |
| 60 | 2030-05 | 10048.97 | 3305.64 | 6743.33 | 1213800.00 |
| 61 | 2030-06 | 10030.71 | 3287.38 | 6743.33 | 1207056.67 |
| 62 | 2030-07 | 10012.45 | 3269.11 | 6743.33 | 1200313.33 |
| 63 | 2030-08 | 9994.18 | 3250.85 | 6743.33 | 1193570.00 |
| 64 | 2030-09 | 9975.92 | 3232.59 | 6743.33 | 1186826.67 |
| 65 | 2030-10 | 9957.66 | 3214.32 | 6743.33 | 1180083.33 |
| 66 | 2030-11 | 9939.39 | 3196.06 | 6743.33 | 1173340.00 |
| 67 | 2030-12 | 9921.13 | 3177.80 | 6743.33 | 1166596.67 |
| 68 | 2031-01 | 9902.87 | 3159.53 | 6743.33 | 1159853.33 |
| 69 | 2031-02 | 9884.60 | 3141.27 | 6743.33 | 1153110.00 |
| 70 | 2031-03 | 9866.34 | 3123.01 | 6743.33 | 1146366.67 |
| 71 | 2031-04 | 9848.08 | 3104.74 | 6743.33 | 1139623.33 |
| 72 | 2031-05 | 9829.81 | 3086.48 | 6743.33 | 1132880.00 |
| 73 | 2031-06 | 9811.55 | 3068.22 | 6743.33 | 1126136.67 |
| 74 | 2031-07 | 9793.29 | 3049.95 | 6743.33 | 1119393.33 |
| 75 | 2031-08 | 9775.02 | 3031.69 | 6743.33 | 1112650.00 |
| 76 | 2031-09 | 9756.76 | 3013.43 | 6743.33 | 1105906.67 |
| 77 | 2031-10 | 9738.50 | 2995.16 | 6743.33 | 1099163.33 |
| 78 | 2031-11 | 9720.23 | 2976.90 | 6743.33 | 1092420.00 |
| 79 | 2031-12 | 9701.97 | 2958.64 | 6743.33 | 1085676.67 |
| 80 | 2032-01 | 9683.71 | 2940.37 | 6743.33 | 1078933.33 |
| 81 | 2032-02 | 9665.44 | 2922.11 | 6743.33 | 1072190.00 |
| 82 | 2032-03 | 9647.18 | 2903.85 | 6743.33 | 1065446.67 |
| 83 | 2032-04 | 9628.92 | 2885.58 | 6743.33 | 1058703.33 |
| 84 | 2032-05 | 9610.65 | 2867.32 | 6743.33 | 1051960.00 |
| 85 | 2032-06 | 9592.39 | 2849.06 | 6743.33 | 1045216.67 |
| 86 | 2032-07 | 9574.13 | 2830.80 | 6743.33 | 1038473.33 |
| 87 | 2032-08 | 9555.87 | 2812.53 | 6743.33 | 1031730.00 |
| 88 | 2032-09 | 9537.60 | 2794.27 | 6743.33 | 1024986.67 |
| 89 | 2032-10 | 9519.34 | 2776.01 | 6743.33 | 1018243.33 |
| 90 | 2032-11 | 9501.08 | 2757.74 | 6743.33 | 1011500.00 |
| 91 | 2032-12 | 9482.81 | 2739.48 | 6743.33 | 1004756.67 |
| 92 | 2033-01 | 9464.55 | 2721.22 | 6743.33 | 998013.33 |
| 93 | 2033-02 | 9446.29 | 2702.95 | 6743.33 | 991270.00 |
| 94 | 2033-03 | 9428.02 | 2684.69 | 6743.33 | 984526.67 |
| 95 | 2033-04 | 9409.76 | 2666.43 | 6743.33 | 977783.33 |
| 96 | 2033-05 | 9391.50 | 2648.16 | 6743.33 | 971040.00 |
| 97 | 2033-06 | 9373.23 | 2629.90 | 6743.33 | 964296.67 |
| 98 | 2033-07 | 9354.97 | 2611.64 | 6743.33 | 957553.33 |
| 99 | 2033-08 | 9336.71 | 2593.37 | 6743.33 | 950810.00 |
| 100 | 2033-09 | 9318.44 | 2575.11 | 6743.33 | 944066.67 |
| 101 | 2033-10 | 9300.18 | 2556.85 | 6743.33 | 937323.33 |
| 102 | 2033-11 | 9281.92 | 2538.58 | 6743.33 | 930580.00 |
| 103 | 2033-12 | 9263.65 | 2520.32 | 6743.33 | 923836.67 |
| 104 | 2034-01 | 9245.39 | 2502.06 | 6743.33 | 917093.33 |
| 105 | 2034-02 | 9227.13 | 2483.79 | 6743.33 | 910350.00 |
| 106 | 2034-03 | 9208.86 | 2465.53 | 6743.33 | 903606.67 |
| 107 | 2034-04 | 9190.60 | 2447.27 | 6743.33 | 896863.33 |
| 108 | 2034-05 | 9172.34 | 2429.00 | 6743.33 | 890120.00 |
| 109 | 2034-06 | 9154.08 | 2410.74 | 6743.33 | 883376.67 |
| 110 | 2034-07 | 9135.81 | 2392.48 | 6743.33 | 876633.33 |
| 111 | 2034-08 | 9117.55 | 2374.22 | 6743.33 | 869890.00 |
| 112 | 2034-09 | 9099.29 | 2355.95 | 6743.33 | 863146.67 |
| 113 | 2034-10 | 9081.02 | 2337.69 | 6743.33 | 856403.33 |
| 114 | 2034-11 | 9062.76 | 2319.43 | 6743.33 | 849660.00 |
| 115 | 2034-12 | 9044.50 | 2301.16 | 6743.33 | 842916.67 |
| 116 | 2035-01 | 9026.23 | 2282.90 | 6743.33 | 836173.33 |
| 117 | 2035-02 | 9007.97 | 2264.64 | 6743.33 | 829430.00 |
| 118 | 2035-03 | 8989.71 | 2246.37 | 6743.33 | 822686.67 |
| 119 | 2035-04 | 8971.44 | 2228.11 | 6743.33 | 815943.33 |
| 120 | 2035-05 | 8953.18 | 2209.85 | 6743.33 | 809200.00 |
| 121 | 2035-06 | 8934.92 | 2191.58 | 6743.33 | 802456.67 |
| 122 | 2035-07 | 8916.65 | 2173.32 | 6743.33 | 795713.33 |
| 123 | 2035-08 | 8898.39 | 2155.06 | 6743.33 | 788970.00 |
| 124 | 2035-09 | 8880.13 | 2136.79 | 6743.33 | 782226.67 |
| 125 | 2035-10 | 8861.86 | 2118.53 | 6743.33 | 775483.33 |
| 126 | 2035-11 | 8843.60 | 2100.27 | 6743.33 | 768740.00 |
| 127 | 2035-12 | 8825.34 | 2082.00 | 6743.33 | 761996.67 |
| 128 | 2036-01 | 8807.07 | 2063.74 | 6743.33 | 755253.33 |
| 129 | 2036-02 | 8788.81 | 2045.48 | 6743.33 | 748510.00 |
| 130 | 2036-03 | 8770.55 | 2027.21 | 6743.33 | 741766.67 |
| 131 | 2036-04 | 8752.28 | 2008.95 | 6743.33 | 735023.33 |
| 132 | 2036-05 | 8734.02 | 1990.69 | 6743.33 | 728280.00 |
| 133 | 2036-06 | 8715.76 | 1972.42 | 6743.33 | 721536.67 |
| 134 | 2036-07 | 8697.50 | 1954.16 | 6743.33 | 714793.33 |
| 135 | 2036-08 | 8679.23 | 1935.90 | 6743.33 | 708050.00 |
| 136 | 2036-09 | 8660.97 | 1917.64 | 6743.33 | 701306.67 |
| 137 | 2036-10 | 8642.71 | 1899.37 | 6743.33 | 694563.33 |
| 138 | 2036-11 | 8624.44 | 1881.11 | 6743.33 | 687820.00 |
| 139 | 2036-12 | 8606.18 | 1862.85 | 6743.33 | 681076.67 |
| 140 | 2037-01 | 8587.92 | 1844.58 | 6743.33 | 674333.33 |
| 141 | 2037-02 | 8569.65 | 1826.32 | 6743.33 | 667590.00 |
| 142 | 2037-03 | 8551.39 | 1808.06 | 6743.33 | 660846.67 |
| 143 | 2037-04 | 8533.13 | 1789.79 | 6743.33 | 654103.33 |
| 144 | 2037-05 | 8514.86 | 1771.53 | 6743.33 | 647360.00 |
| 145 | 2037-06 | 8496.60 | 1753.27 | 6743.33 | 640616.67 |
| 146 | 2037-07 | 8478.34 | 1735.00 | 6743.33 | 633873.33 |
| 147 | 2037-08 | 8460.07 | 1716.74 | 6743.33 | 627130.00 |
| 148 | 2037-09 | 8441.81 | 1698.48 | 6743.33 | 620386.67 |
| 149 | 2037-10 | 8423.55 | 1680.21 | 6743.33 | 613643.33 |
| 150 | 2037-11 | 8405.28 | 1661.95 | 6743.33 | 606900.00 |
| 151 | 2037-12 | 8387.02 | 1643.69 | 6743.33 | 600156.67 |
| 152 | 2038-01 | 8368.76 | 1625.42 | 6743.33 | 593413.33 |
| 153 | 2038-02 | 8350.49 | 1607.16 | 6743.33 | 586670.00 |
| 154 | 2038-03 | 8332.23 | 1588.90 | 6743.33 | 579926.67 |
| 155 | 2038-04 | 8313.97 | 1570.63 | 6743.33 | 573183.33 |
| 156 | 2038-05 | 8295.70 | 1552.37 | 6743.33 | 566440.00 |
| 157 | 2038-06 | 8277.44 | 1534.11 | 6743.33 | 559696.67 |
| 158 | 2038-07 | 8259.18 | 1515.85 | 6743.33 | 552953.33 |
| 159 | 2038-08 | 8240.92 | 1497.58 | 6743.33 | 546210.00 |
| 160 | 2038-09 | 8222.65 | 1479.32 | 6743.33 | 539466.67 |
| 161 | 2038-10 | 8204.39 | 1461.06 | 6743.33 | 532723.33 |
| 162 | 2038-11 | 8186.13 | 1442.79 | 6743.33 | 525980.00 |
| 163 | 2038-12 | 8167.86 | 1424.53 | 6743.33 | 519236.67 |
| 164 | 2039-01 | 8149.60 | 1406.27 | 6743.33 | 512493.33 |
| 165 | 2039-02 | 8131.34 | 1388.00 | 6743.33 | 505750.00 |
| 166 | 2039-03 | 8113.07 | 1369.74 | 6743.33 | 499006.67 |
| 167 | 2039-04 | 8094.81 | 1351.48 | 6743.33 | 492263.33 |
| 168 | 2039-05 | 8076.55 | 1333.21 | 6743.33 | 485520.00 |
| 169 | 2039-06 | 8058.28 | 1314.95 | 6743.33 | 478776.67 |
| 170 | 2039-07 | 8040.02 | 1296.69 | 6743.33 | 472033.33 |
| 171 | 2039-08 | 8021.76 | 1278.42 | 6743.33 | 465290.00 |
| 172 | 2039-09 | 8003.49 | 1260.16 | 6743.33 | 458546.67 |
| 173 | 2039-10 | 7985.23 | 1241.90 | 6743.33 | 451803.33 |
| 174 | 2039-11 | 7966.97 | 1223.63 | 6743.33 | 445060.00 |
| 175 | 2039-12 | 7948.70 | 1205.37 | 6743.33 | 438316.67 |
| 176 | 2040-01 | 7930.44 | 1187.11 | 6743.33 | 431573.33 |
| 177 | 2040-02 | 7912.18 | 1168.84 | 6743.33 | 424830.00 |
| 178 | 2040-03 | 7893.91 | 1150.58 | 6743.33 | 418086.67 |
| 179 | 2040-04 | 7875.65 | 1132.32 | 6743.33 | 411343.33 |
| 180 | 2040-05 | 7857.39 | 1114.05 | 6743.33 | 404600.00 |
| 181 | 2040-06 | 7839.13 | 1095.79 | 6743.33 | 397856.67 |
| 182 | 2040-07 | 7820.86 | 1077.53 | 6743.33 | 391113.33 |
| 183 | 2040-08 | 7802.60 | 1059.27 | 6743.33 | 384370.00 |
| 184 | 2040-09 | 7784.34 | 1041.00 | 6743.33 | 377626.67 |
| 185 | 2040-10 | 7766.07 | 1022.74 | 6743.33 | 370883.33 |
| 186 | 2040-11 | 7747.81 | 1004.48 | 6743.33 | 364140.00 |
| 187 | 2040-12 | 7729.55 | 986.21 | 6743.33 | 357396.67 |
| 188 | 2041-01 | 7711.28 | 967.95 | 6743.33 | 350653.33 |
| 189 | 2041-02 | 7693.02 | 949.69 | 6743.33 | 343910.00 |
| 190 | 2041-03 | 7674.76 | 931.42 | 6743.33 | 337166.67 |
| 191 | 2041-04 | 7656.49 | 913.16 | 6743.33 | 330423.33 |
| 192 | 2041-05 | 7638.23 | 894.90 | 6743.33 | 323680.00 |
| 193 | 2041-06 | 7619.97 | 876.63 | 6743.33 | 316936.67 |
| 194 | 2041-07 | 7601.70 | 858.37 | 6743.33 | 310193.33 |
| 195 | 2041-08 | 7583.44 | 840.11 | 6743.33 | 303450.00 |
| 196 | 2041-09 | 7565.18 | 821.84 | 6743.33 | 296706.67 |
| 197 | 2041-10 | 7546.91 | 803.58 | 6743.33 | 289963.33 |
| 198 | 2041-11 | 7528.65 | 785.32 | 6743.33 | 283220.00 |
| 199 | 2041-12 | 7510.39 | 767.05 | 6743.33 | 276476.67 |
| 200 | 2042-01 | 7492.12 | 748.79 | 6743.33 | 269733.33 |
| 201 | 2042-02 | 7473.86 | 730.53 | 6743.33 | 262990.00 |
| 202 | 2042-03 | 7455.60 | 712.26 | 6743.33 | 256246.67 |
| 203 | 2042-04 | 7437.33 | 694.00 | 6743.33 | 249503.33 |
| 204 | 2042-05 | 7419.07 | 675.74 | 6743.33 | 242760.00 |
| 205 | 2042-06 | 7400.81 | 657.48 | 6743.33 | 236016.67 |
| 206 | 2042-07 | 7382.55 | 639.21 | 6743.33 | 229273.33 |
| 207 | 2042-08 | 7364.28 | 620.95 | 6743.33 | 222530.00 |
| 208 | 2042-09 | 7346.02 | 602.69 | 6743.33 | 215786.67 |
| 209 | 2042-10 | 7327.76 | 584.42 | 6743.33 | 209043.33 |
| 210 | 2042-11 | 7309.49 | 566.16 | 6743.33 | 202300.00 |
| 211 | 2042-12 | 7291.23 | 547.90 | 6743.33 | 195556.67 |
| 212 | 2043-01 | 7272.97 | 529.63 | 6743.33 | 188813.33 |
| 213 | 2043-02 | 7254.70 | 511.37 | 6743.33 | 182070.00 |
| 214 | 2043-03 | 7236.44 | 493.11 | 6743.33 | 175326.67 |
| 215 | 2043-04 | 7218.18 | 474.84 | 6743.33 | 168583.33 |
| 216 | 2043-05 | 7199.91 | 456.58 | 6743.33 | 161840.00 |
| 217 | 2043-06 | 7181.65 | 438.32 | 6743.33 | 155096.67 |
| 218 | 2043-07 | 7163.39 | 420.05 | 6743.33 | 148353.33 |
| 219 | 2043-08 | 7145.12 | 401.79 | 6743.33 | 141610.00 |
| 220 | 2043-09 | 7126.86 | 383.53 | 6743.33 | 134866.67 |
| 221 | 2043-10 | 7108.60 | 365.26 | 6743.33 | 128123.33 |
| 222 | 2043-11 | 7090.33 | 347.00 | 6743.33 | 121380.00 |
| 223 | 2043-12 | 7072.07 | 328.74 | 6743.33 | 114636.67 |
| 224 | 2044-01 | 7053.81 | 310.47 | 6743.33 | 107893.33 |
| 225 | 2044-02 | 7035.54 | 292.21 | 6743.33 | 101150.00 |
| 226 | 2044-03 | 7017.28 | 273.95 | 6743.33 | 94406.67 |
| 227 | 2044-04 | 6999.02 | 255.68 | 6743.33 | 87663.33 |
| 228 | 2044-05 | 6980.75 | 237.42 | 6743.33 | 80920.00 |
| 229 | 2044-06 | 6962.49 | 219.16 | 6743.33 | 74176.67 |
| 230 | 2044-07 | 6944.23 | 200.90 | 6743.33 | 67433.33 |
| 231 | 2044-08 | 6925.97 | 182.63 | 6743.33 | 60690.00 |
| 232 | 2044-09 | 6907.70 | 164.37 | 6743.33 | 53946.67 |
| 233 | 2044-10 | 6889.44 | 146.11 | 6743.33 | 47203.33 |
| 234 | 2044-11 | 6871.18 | 127.84 | 6743.33 | 40460.00 |
| 235 | 2044-12 | 6852.91 | 109.58 | 6743.33 | 33716.67 |
| 236 | 2045-01 | 6834.65 | 91.32 | 6743.33 | 26973.33 |
| 237 | 2045-02 | 6816.39 | 73.05 | 6743.33 | 20230.00 |
| 238 | 2045-03 | 6798.12 | 54.79 | 6743.33 | 13486.67 |
| 239 | 2045-04 | 6779.86 | 36.53 | 6743.33 | 6743.33 |
| 240 | 2045-05 | 6761.60 | 18.26 | 6743.33 | 0.00 |