深圳贷款53.6万（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：53.6万
还款月数：20年
每月还款：2932.56元
利息总额：16.78万
本息合计：70.38万
| 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 | 2932.56 | 1273.00 | 1659.56 | 534340.44 |
| 2 | 2025-07 | 2932.56 | 1269.06 | 1663.50 | 532676.95 |
| 3 | 2025-08 | 2932.56 | 1265.11 | 1667.45 | 531009.50 |
| 4 | 2025-09 | 2932.56 | 1261.15 | 1671.41 | 529338.09 |
| 5 | 2025-10 | 2932.56 | 1257.18 | 1675.38 | 527662.71 |
| 6 | 2025-11 | 2932.56 | 1253.20 | 1679.36 | 525983.35 |
| 7 | 2025-12 | 2932.56 | 1249.21 | 1683.35 | 524300.01 |
| 8 | 2026-01 | 2932.56 | 1245.21 | 1687.34 | 522612.66 |
| 9 | 2026-02 | 2932.56 | 1241.21 | 1691.35 | 520921.31 |
| 10 | 2026-03 | 2932.56 | 1237.19 | 1695.37 | 519225.94 |
| 11 | 2026-04 | 2932.56 | 1233.16 | 1699.39 | 517526.55 |
| 12 | 2026-05 | 2932.56 | 1229.13 | 1703.43 | 515823.12 |
| 13 | 2026-06 | 2932.56 | 1225.08 | 1707.48 | 514115.64 |
| 14 | 2026-07 | 2932.56 | 1221.02 | 1711.53 | 512404.11 |
| 15 | 2026-08 | 2932.56 | 1216.96 | 1715.60 | 510688.51 |
| 16 | 2026-09 | 2932.56 | 1212.89 | 1719.67 | 508968.84 |
| 17 | 2026-10 | 2932.56 | 1208.80 | 1723.76 | 507245.09 |
| 18 | 2026-11 | 2932.56 | 1204.71 | 1727.85 | 505517.24 |
| 19 | 2026-12 | 2932.56 | 1200.60 | 1731.95 | 503785.28 |
| 20 | 2027-01 | 2932.56 | 1196.49 | 1736.07 | 502049.22 |
| 21 | 2027-02 | 2932.56 | 1192.37 | 1740.19 | 500309.03 |
| 22 | 2027-03 | 2932.56 | 1188.23 | 1744.32 | 498564.71 |
| 23 | 2027-04 | 2932.56 | 1184.09 | 1748.47 | 496816.24 |
| 24 | 2027-05 | 2932.56 | 1179.94 | 1752.62 | 495063.62 |
| 25 | 2027-06 | 2932.56 | 1175.78 | 1756.78 | 493306.84 |
| 26 | 2027-07 | 2932.56 | 1171.60 | 1760.95 | 491545.89 |
| 27 | 2027-08 | 2932.56 | 1167.42 | 1765.13 | 489780.75 |
| 28 | 2027-09 | 2932.56 | 1163.23 | 1769.33 | 488011.43 |
| 29 | 2027-10 | 2932.56 | 1159.03 | 1773.53 | 486237.90 |
| 30 | 2027-11 | 2932.56 | 1154.82 | 1777.74 | 484460.16 |
| 31 | 2027-12 | 2932.56 | 1150.59 | 1781.96 | 482678.19 |
| 32 | 2028-01 | 2932.56 | 1146.36 | 1786.20 | 480892.00 |
| 33 | 2028-02 | 2932.56 | 1142.12 | 1790.44 | 479101.56 |
| 34 | 2028-03 | 2932.56 | 1137.87 | 1794.69 | 477306.87 |
| 35 | 2028-04 | 2932.56 | 1133.60 | 1798.95 | 475507.92 |
| 36 | 2028-05 | 2932.56 | 1129.33 | 1803.23 | 473704.69 |
| 37 | 2028-06 | 2932.56 | 1125.05 | 1807.51 | 471897.18 |
| 38 | 2028-07 | 2932.56 | 1120.76 | 1811.80 | 470085.38 |
| 39 | 2028-08 | 2932.56 | 1116.45 | 1816.10 | 468269.28 |
| 40 | 2028-09 | 2932.56 | 1112.14 | 1820.42 | 466448.86 |
| 41 | 2028-10 | 2932.56 | 1107.82 | 1824.74 | 464624.12 |
| 42 | 2028-11 | 2932.56 | 1103.48 | 1829.07 | 462795.05 |
| 43 | 2028-12 | 2932.56 | 1099.14 | 1833.42 | 460961.63 |
| 44 | 2029-01 | 2932.56 | 1094.78 | 1837.77 | 459123.86 |
| 45 | 2029-02 | 2932.56 | 1090.42 | 1842.14 | 457281.72 |
| 46 | 2029-03 | 2932.56 | 1086.04 | 1846.51 | 455435.21 |
| 47 | 2029-04 | 2932.56 | 1081.66 | 1850.90 | 453584.31 |
| 48 | 2029-05 | 2932.56 | 1077.26 | 1855.29 | 451729.02 |
| 49 | 2029-06 | 2932.56 | 1072.86 | 1859.70 | 449869.32 |
| 50 | 2029-07 | 2932.56 | 1068.44 | 1864.12 | 448005.20 |
| 51 | 2029-08 | 2932.56 | 1064.01 | 1868.54 | 446136.66 |
| 52 | 2029-09 | 2932.56 | 1059.57 | 1872.98 | 444263.67 |
| 53 | 2029-10 | 2932.56 | 1055.13 | 1877.43 | 442386.24 |
| 54 | 2029-11 | 2932.56 | 1050.67 | 1881.89 | 440504.35 |
| 55 | 2029-12 | 2932.56 | 1046.20 | 1886.36 | 438618.00 |
| 56 | 2030-01 | 2932.56 | 1041.72 | 1890.84 | 436727.16 |
| 57 | 2030-02 | 2932.56 | 1037.23 | 1895.33 | 434831.83 |
| 58 | 2030-03 | 2932.56 | 1032.73 | 1899.83 | 432932.00 |
| 59 | 2030-04 | 2932.56 | 1028.21 | 1904.34 | 431027.65 |
| 60 | 2030-05 | 2932.56 | 1023.69 | 1908.87 | 429118.79 |
| 61 | 2030-06 | 2932.56 | 1019.16 | 1913.40 | 427205.39 |
| 62 | 2030-07 | 2932.56 | 1014.61 | 1917.94 | 425287.45 |
| 63 | 2030-08 | 2932.56 | 1010.06 | 1922.50 | 423364.95 |
| 64 | 2030-09 | 2932.56 | 1005.49 | 1927.06 | 421437.88 |
| 65 | 2030-10 | 2932.56 | 1000.91 | 1931.64 | 419506.24 |
| 66 | 2030-11 | 2932.56 | 996.33 | 1936.23 | 417570.01 |
| 67 | 2030-12 | 2932.56 | 991.73 | 1940.83 | 415629.18 |
| 68 | 2031-01 | 2932.56 | 987.12 | 1945.44 | 413683.75 |
| 69 | 2031-02 | 2932.56 | 982.50 | 1950.06 | 411733.69 |
| 70 | 2031-03 | 2932.56 | 977.87 | 1954.69 | 409779.00 |
| 71 | 2031-04 | 2932.56 | 973.23 | 1959.33 | 407819.67 |
| 72 | 2031-05 | 2932.56 | 968.57 | 1963.98 | 405855.68 |
| 73 | 2031-06 | 2932.56 | 963.91 | 1968.65 | 403887.04 |
| 74 | 2031-07 | 2932.56 | 959.23 | 1973.32 | 401913.71 |
| 75 | 2031-08 | 2932.56 | 954.55 | 1978.01 | 399935.70 |
| 76 | 2031-09 | 2932.56 | 949.85 | 1982.71 | 397952.99 |
| 77 | 2031-10 | 2932.56 | 945.14 | 1987.42 | 395965.57 |
| 78 | 2031-11 | 2932.56 | 940.42 | 1992.14 | 393973.43 |
| 79 | 2031-12 | 2932.56 | 935.69 | 1996.87 | 391976.56 |
| 80 | 2032-01 | 2932.56 | 930.94 | 2001.61 | 389974.95 |
| 81 | 2032-02 | 2932.56 | 926.19 | 2006.37 | 387968.59 |
| 82 | 2032-03 | 2932.56 | 921.43 | 2011.13 | 385957.46 |
| 83 | 2032-04 | 2932.56 | 916.65 | 2015.91 | 383941.55 |
| 84 | 2032-05 | 2932.56 | 911.86 | 2020.70 | 381920.85 |
| 85 | 2032-06 | 2932.56 | 907.06 | 2025.49 | 379895.36 |
| 86 | 2032-07 | 2932.56 | 902.25 | 2030.30 | 377865.05 |
| 87 | 2032-08 | 2932.56 | 897.43 | 2035.13 | 375829.93 |
| 88 | 2032-09 | 2932.56 | 892.60 | 2039.96 | 373789.97 |
| 89 | 2032-10 | 2932.56 | 887.75 | 2044.81 | 371745.16 |
| 90 | 2032-11 | 2932.56 | 882.89 | 2049.66 | 369695.50 |
| 91 | 2032-12 | 2932.56 | 878.03 | 2054.53 | 367640.97 |
| 92 | 2033-01 | 2932.56 | 873.15 | 2059.41 | 365581.56 |
| 93 | 2033-02 | 2932.56 | 868.26 | 2064.30 | 363517.26 |
| 94 | 2033-03 | 2932.56 | 863.35 | 2069.20 | 361448.06 |
| 95 | 2033-04 | 2932.56 | 858.44 | 2074.12 | 359373.94 |
| 96 | 2033-05 | 2932.56 | 853.51 | 2079.04 | 357294.90 |
| 97 | 2033-06 | 2932.56 | 848.58 | 2083.98 | 355210.92 |
| 98 | 2033-07 | 2932.56 | 843.63 | 2088.93 | 353121.99 |
| 99 | 2033-08 | 2932.56 | 838.66 | 2093.89 | 351028.09 |
| 100 | 2033-09 | 2932.56 | 833.69 | 2098.86 | 348929.23 |
| 101 | 2033-10 | 2932.56 | 828.71 | 2103.85 | 346825.38 |
| 102 | 2033-11 | 2932.56 | 823.71 | 2108.85 | 344716.53 |
| 103 | 2033-12 | 2932.56 | 818.70 | 2113.85 | 342602.68 |
| 104 | 2034-01 | 2932.56 | 813.68 | 2118.88 | 340483.80 |
| 105 | 2034-02 | 2932.56 | 808.65 | 2123.91 | 338359.90 |
| 106 | 2034-03 | 2932.56 | 803.60 | 2128.95 | 336230.94 |
| 107 | 2034-04 | 2932.56 | 798.55 | 2134.01 | 334096.94 |
| 108 | 2034-05 | 2932.56 | 793.48 | 2139.08 | 331957.86 |
| 109 | 2034-06 | 2932.56 | 788.40 | 2144.16 | 329813.70 |
| 110 | 2034-07 | 2932.56 | 783.31 | 2149.25 | 327664.46 |
| 111 | 2034-08 | 2932.56 | 778.20 | 2154.35 | 325510.10 |
| 112 | 2034-09 | 2932.56 | 773.09 | 2159.47 | 323350.63 |
| 113 | 2034-10 | 2932.56 | 767.96 | 2164.60 | 321186.03 |
| 114 | 2034-11 | 2932.56 | 762.82 | 2169.74 | 319016.29 |
| 115 | 2034-12 | 2932.56 | 757.66 | 2174.89 | 316841.40 |
| 116 | 2035-01 | 2932.56 | 752.50 | 2180.06 | 314661.34 |
| 117 | 2035-02 | 2932.56 | 747.32 | 2185.24 | 312476.11 |
| 118 | 2035-03 | 2932.56 | 742.13 | 2190.43 | 310285.68 |
| 119 | 2035-04 | 2932.56 | 736.93 | 2195.63 | 308090.05 |
| 120 | 2035-05 | 2932.56 | 731.71 | 2200.84 | 305889.21 |
| 121 | 2035-06 | 2932.56 | 726.49 | 2206.07 | 303683.14 |
| 122 | 2035-07 | 2932.56 | 721.25 | 2211.31 | 301471.83 |
| 123 | 2035-08 | 2932.56 | 716.00 | 2216.56 | 299255.27 |
| 124 | 2035-09 | 2932.56 | 710.73 | 2221.83 | 297033.45 |
| 125 | 2035-10 | 2932.56 | 705.45 | 2227.10 | 294806.34 |
| 126 | 2035-11 | 2932.56 | 700.17 | 2232.39 | 292573.95 |
| 127 | 2035-12 | 2932.56 | 694.86 | 2237.69 | 290336.26 |
| 128 | 2036-01 | 2932.56 | 689.55 | 2243.01 | 288093.25 |
| 129 | 2036-02 | 2932.56 | 684.22 | 2248.33 | 285844.92 |
| 130 | 2036-03 | 2932.56 | 678.88 | 2253.67 | 283591.24 |
| 131 | 2036-04 | 2932.56 | 673.53 | 2259.03 | 281332.22 |
| 132 | 2036-05 | 2932.56 | 668.16 | 2264.39 | 279067.82 |
| 133 | 2036-06 | 2932.56 | 662.79 | 2269.77 | 276798.05 |
| 134 | 2036-07 | 2932.56 | 657.40 | 2275.16 | 274522.89 |
| 135 | 2036-08 | 2932.56 | 651.99 | 2280.56 | 272242.33 |
| 136 | 2036-09 | 2932.56 | 646.58 | 2285.98 | 269956.35 |
| 137 | 2036-10 | 2932.56 | 641.15 | 2291.41 | 267664.94 |
| 138 | 2036-11 | 2932.56 | 635.70 | 2296.85 | 265368.08 |
| 139 | 2036-12 | 2932.56 | 630.25 | 2302.31 | 263065.78 |
| 140 | 2037-01 | 2932.56 | 624.78 | 2307.78 | 260758.00 |
| 141 | 2037-02 | 2932.56 | 619.30 | 2313.26 | 258444.75 |
| 142 | 2037-03 | 2932.56 | 613.81 | 2318.75 | 256126.00 |
| 143 | 2037-04 | 2932.56 | 608.30 | 2324.26 | 253801.74 |
| 144 | 2037-05 | 2932.56 | 602.78 | 2329.78 | 251471.96 |
| 145 | 2037-06 | 2932.56 | 597.25 | 2335.31 | 249136.65 |
| 146 | 2037-07 | 2932.56 | 591.70 | 2340.86 | 246795.79 |
| 147 | 2037-08 | 2932.56 | 586.14 | 2346.42 | 244449.38 |
| 148 | 2037-09 | 2932.56 | 580.57 | 2351.99 | 242097.39 |
| 149 | 2037-10 | 2932.56 | 574.98 | 2357.58 | 239739.81 |
| 150 | 2037-11 | 2932.56 | 569.38 | 2363.17 | 237376.64 |
| 151 | 2037-12 | 2932.56 | 563.77 | 2368.79 | 235007.85 |
| 152 | 2038-01 | 2932.56 | 558.14 | 2374.41 | 232633.44 |
| 153 | 2038-02 | 2932.56 | 552.50 | 2380.05 | 230253.39 |
| 154 | 2038-03 | 2932.56 | 546.85 | 2385.70 | 227867.68 |
| 155 | 2038-04 | 2932.56 | 541.19 | 2391.37 | 225476.31 |
| 156 | 2038-05 | 2932.56 | 535.51 | 2397.05 | 223079.26 |
| 157 | 2038-06 | 2932.56 | 529.81 | 2402.74 | 220676.52 |
| 158 | 2038-07 | 2932.56 | 524.11 | 2408.45 | 218268.07 |
| 159 | 2038-08 | 2932.56 | 518.39 | 2414.17 | 215853.90 |
| 160 | 2038-09 | 2932.56 | 512.65 | 2419.90 | 213434.00 |
| 161 | 2038-10 | 2932.56 | 506.91 | 2425.65 | 211008.34 |
| 162 | 2038-11 | 2932.56 | 501.14 | 2431.41 | 208576.93 |
| 163 | 2038-12 | 2932.56 | 495.37 | 2437.19 | 206139.75 |
| 164 | 2039-01 | 2932.56 | 489.58 | 2442.97 | 203696.77 |
| 165 | 2039-02 | 2932.56 | 483.78 | 2448.78 | 201248.00 |
| 166 | 2039-03 | 2932.56 | 477.96 | 2454.59 | 198793.40 |
| 167 | 2039-04 | 2932.56 | 472.13 | 2460.42 | 196332.98 |
| 168 | 2039-05 | 2932.56 | 466.29 | 2466.27 | 193866.72 |
| 169 | 2039-06 | 2932.56 | 460.43 | 2472.12 | 191394.59 |
| 170 | 2039-07 | 2932.56 | 454.56 | 2477.99 | 188916.60 |
| 171 | 2039-08 | 2932.56 | 448.68 | 2483.88 | 186432.72 |
| 172 | 2039-09 | 2932.56 | 442.78 | 2489.78 | 183942.94 |
| 173 | 2039-10 | 2932.56 | 436.86 | 2495.69 | 181447.25 |
| 174 | 2039-11 | 2932.56 | 430.94 | 2501.62 | 178945.63 |
| 175 | 2039-12 | 2932.56 | 425.00 | 2507.56 | 176438.07 |
| 176 | 2040-01 | 2932.56 | 419.04 | 2513.52 | 173924.55 |
| 177 | 2040-02 | 2932.56 | 413.07 | 2519.49 | 171405.07 |
| 178 | 2040-03 | 2932.56 | 407.09 | 2525.47 | 168879.60 |
| 179 | 2040-04 | 2932.56 | 401.09 | 2531.47 | 166348.13 |
| 180 | 2040-05 | 2932.56 | 395.08 | 2537.48 | 163810.65 |
| 181 | 2040-06 | 2932.56 | 389.05 | 2543.51 | 161267.14 |
| 182 | 2040-07 | 2932.56 | 383.01 | 2549.55 | 158717.60 |
| 183 | 2040-08 | 2932.56 | 376.95 | 2555.60 | 156162.00 |
| 184 | 2040-09 | 2932.56 | 370.88 | 2561.67 | 153600.32 |
| 185 | 2040-10 | 2932.56 | 364.80 | 2567.76 | 151032.57 |
| 186 | 2040-11 | 2932.56 | 358.70 | 2573.85 | 148458.71 |
| 187 | 2040-12 | 2932.56 | 352.59 | 2579.97 | 145878.75 |
| 188 | 2041-01 | 2932.56 | 346.46 | 2586.09 | 143292.65 |
| 189 | 2041-02 | 2932.56 | 340.32 | 2592.24 | 140700.42 |
| 190 | 2041-03 | 2932.56 | 334.16 | 2598.39 | 138102.02 |
| 191 | 2041-04 | 2932.56 | 327.99 | 2604.56 | 135497.46 |
| 192 | 2041-05 | 2932.56 | 321.81 | 2610.75 | 132886.71 |
| 193 | 2041-06 | 2932.56 | 315.61 | 2616.95 | 130269.76 |
| 194 | 2041-07 | 2932.56 | 309.39 | 2623.17 | 127646.59 |
| 195 | 2041-08 | 2932.56 | 303.16 | 2629.40 | 125017.20 |
| 196 | 2041-09 | 2932.56 | 296.92 | 2635.64 | 122381.56 |
| 197 | 2041-10 | 2932.56 | 290.66 | 2641.90 | 119739.66 |
| 198 | 2041-11 | 2932.56 | 284.38 | 2648.17 | 117091.48 |
| 199 | 2041-12 | 2932.56 | 278.09 | 2654.46 | 114437.02 |
| 200 | 2042-01 | 2932.56 | 271.79 | 2660.77 | 111776.25 |
| 201 | 2042-02 | 2932.56 | 265.47 | 2667.09 | 109109.16 |
| 202 | 2042-03 | 2932.56 | 259.13 | 2673.42 | 106435.74 |
| 203 | 2042-04 | 2932.56 | 252.78 | 2679.77 | 103755.97 |
| 204 | 2042-05 | 2932.56 | 246.42 | 2686.14 | 101069.83 |
| 205 | 2042-06 | 2932.56 | 240.04 | 2692.52 | 98377.32 |
| 206 | 2042-07 | 2932.56 | 233.65 | 2698.91 | 95678.41 |
| 207 | 2042-08 | 2932.56 | 227.24 | 2705.32 | 92973.09 |
| 208 | 2042-09 | 2932.56 | 220.81 | 2711.75 | 90261.34 |
| 209 | 2042-10 | 2932.56 | 214.37 | 2718.19 | 87543.16 |
| 210 | 2042-11 | 2932.56 | 207.91 | 2724.64 | 84818.51 |
| 211 | 2042-12 | 2932.56 | 201.44 | 2731.11 | 82087.40 |
| 212 | 2043-01 | 2932.56 | 194.96 | 2737.60 | 79349.80 |
| 213 | 2043-02 | 2932.56 | 188.46 | 2744.10 | 76605.70 |
| 214 | 2043-03 | 2932.56 | 181.94 | 2750.62 | 73855.08 |
| 215 | 2043-04 | 2932.56 | 175.41 | 2757.15 | 71097.93 |
| 216 | 2043-05 | 2932.56 | 168.86 | 2763.70 | 68334.23 |
| 217 | 2043-06 | 2932.56 | 162.29 | 2770.26 | 65563.97 |
| 218 | 2043-07 | 2932.56 | 155.71 | 2776.84 | 62787.13 |
| 219 | 2043-08 | 2932.56 | 149.12 | 2783.44 | 60003.69 |
| 220 | 2043-09 | 2932.56 | 142.51 | 2790.05 | 57213.65 |
| 221 | 2043-10 | 2932.56 | 135.88 | 2796.67 | 54416.97 |
| 222 | 2043-11 | 2932.56 | 129.24 | 2803.32 | 51613.66 |
| 223 | 2043-12 | 2932.56 | 122.58 | 2809.97 | 48803.68 |
| 224 | 2044-01 | 2932.56 | 115.91 | 2816.65 | 45987.03 |
| 225 | 2044-02 | 2932.56 | 109.22 | 2823.34 | 43163.70 |
| 226 | 2044-03 | 2932.56 | 102.51 | 2830.04 | 40333.65 |
| 227 | 2044-04 | 2932.56 | 95.79 | 2836.76 | 37496.89 |
| 228 | 2044-05 | 2932.56 | 89.06 | 2843.50 | 34653.39 |
| 229 | 2044-06 | 2932.56 | 82.30 | 2850.25 | 31803.13 |
| 230 | 2044-07 | 2932.56 | 75.53 | 2857.02 | 28946.11 |
| 231 | 2044-08 | 2932.56 | 68.75 | 2863.81 | 26082.30 |
| 232 | 2044-09 | 2932.56 | 61.95 | 2870.61 | 23211.69 |
| 233 | 2044-10 | 2932.56 | 55.13 | 2877.43 | 20334.26 |
| 234 | 2044-11 | 2932.56 | 48.29 | 2884.26 | 17450.00 |
| 235 | 2044-12 | 2932.56 | 41.44 | 2891.11 | 14558.89 |
| 236 | 2045-01 | 2932.56 | 34.58 | 2897.98 | 11660.91 |
| 237 | 2045-02 | 2932.56 | 27.69 | 2904.86 | 8756.05 |
| 238 | 2045-03 | 2932.56 | 20.80 | 2911.76 | 5844.28 |
| 239 | 2045-04 | 2932.56 | 13.88 | 2918.68 | 2925.61 |
| 240 | 2045-05 | 2932.56 | 6.95 | 2925.61 | 0.00 |
等额本金还款方式：
贷款总额：53.6万
还款月数：20年
首月还款：3506.33元
每月递减：5.3元
利息总额：15.34万
本息合计：68.94万
节省利息：14417.04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 | 3506.33 | 1273.00 | 2233.33 | 533766.67 |
| 2 | 2025-07 | 3501.03 | 1267.70 | 2233.33 | 531533.33 |
| 3 | 2025-08 | 3495.73 | 1262.39 | 2233.33 | 529300.00 |
| 4 | 2025-09 | 3490.42 | 1257.09 | 2233.33 | 527066.67 |
| 5 | 2025-10 | 3485.12 | 1251.78 | 2233.33 | 524833.33 |
| 6 | 2025-11 | 3479.81 | 1246.48 | 2233.33 | 522600.00 |
| 7 | 2025-12 | 3474.51 | 1241.17 | 2233.33 | 520366.67 |
| 8 | 2026-01 | 3469.20 | 1235.87 | 2233.33 | 518133.33 |
| 9 | 2026-02 | 3463.90 | 1230.57 | 2233.33 | 515900.00 |
| 10 | 2026-03 | 3458.60 | 1225.26 | 2233.33 | 513666.67 |
| 11 | 2026-04 | 3453.29 | 1219.96 | 2233.33 | 511433.33 |
| 12 | 2026-05 | 3447.99 | 1214.65 | 2233.33 | 509200.00 |
| 13 | 2026-06 | 3442.68 | 1209.35 | 2233.33 | 506966.67 |
| 14 | 2026-07 | 3437.38 | 1204.05 | 2233.33 | 504733.33 |
| 15 | 2026-08 | 3432.07 | 1198.74 | 2233.33 | 502500.00 |
| 16 | 2026-09 | 3426.77 | 1193.44 | 2233.33 | 500266.67 |
| 17 | 2026-10 | 3421.47 | 1188.13 | 2233.33 | 498033.33 |
| 18 | 2026-11 | 3416.16 | 1182.83 | 2233.33 | 495800.00 |
| 19 | 2026-12 | 3410.86 | 1177.52 | 2233.33 | 493566.67 |
| 20 | 2027-01 | 3405.55 | 1172.22 | 2233.33 | 491333.33 |
| 21 | 2027-02 | 3400.25 | 1166.92 | 2233.33 | 489100.00 |
| 22 | 2027-03 | 3394.95 | 1161.61 | 2233.33 | 486866.67 |
| 23 | 2027-04 | 3389.64 | 1156.31 | 2233.33 | 484633.33 |
| 24 | 2027-05 | 3384.34 | 1151.00 | 2233.33 | 482400.00 |
| 25 | 2027-06 | 3379.03 | 1145.70 | 2233.33 | 480166.67 |
| 26 | 2027-07 | 3373.73 | 1140.40 | 2233.33 | 477933.33 |
| 27 | 2027-08 | 3368.43 | 1135.09 | 2233.33 | 475700.00 |
| 28 | 2027-09 | 3363.12 | 1129.79 | 2233.33 | 473466.67 |
| 29 | 2027-10 | 3357.82 | 1124.48 | 2233.33 | 471233.33 |
| 30 | 2027-11 | 3352.51 | 1119.18 | 2233.33 | 469000.00 |
| 31 | 2027-12 | 3347.21 | 1113.88 | 2233.33 | 466766.67 |
| 32 | 2028-01 | 3341.90 | 1108.57 | 2233.33 | 464533.33 |
| 33 | 2028-02 | 3336.60 | 1103.27 | 2233.33 | 462300.00 |
| 34 | 2028-03 | 3331.30 | 1097.96 | 2233.33 | 460066.67 |
| 35 | 2028-04 | 3325.99 | 1092.66 | 2233.33 | 457833.33 |
| 36 | 2028-05 | 3320.69 | 1087.35 | 2233.33 | 455600.00 |
| 37 | 2028-06 | 3315.38 | 1082.05 | 2233.33 | 453366.67 |
| 38 | 2028-07 | 3310.08 | 1076.75 | 2233.33 | 451133.33 |
| 39 | 2028-08 | 3304.78 | 1071.44 | 2233.33 | 448900.00 |
| 40 | 2028-09 | 3299.47 | 1066.14 | 2233.33 | 446666.67 |
| 41 | 2028-10 | 3294.17 | 1060.83 | 2233.33 | 444433.33 |
| 42 | 2028-11 | 3288.86 | 1055.53 | 2233.33 | 442200.00 |
| 43 | 2028-12 | 3283.56 | 1050.22 | 2233.33 | 439966.67 |
| 44 | 2029-01 | 3278.25 | 1044.92 | 2233.33 | 437733.33 |
| 45 | 2029-02 | 3272.95 | 1039.62 | 2233.33 | 435500.00 |
| 46 | 2029-03 | 3267.65 | 1034.31 | 2233.33 | 433266.67 |
| 47 | 2029-04 | 3262.34 | 1029.01 | 2233.33 | 431033.33 |
| 48 | 2029-05 | 3257.04 | 1023.70 | 2233.33 | 428800.00 |
| 49 | 2029-06 | 3251.73 | 1018.40 | 2233.33 | 426566.67 |
| 50 | 2029-07 | 3246.43 | 1013.10 | 2233.33 | 424333.33 |
| 51 | 2029-08 | 3241.13 | 1007.79 | 2233.33 | 422100.00 |
| 52 | 2029-09 | 3235.82 | 1002.49 | 2233.33 | 419866.67 |
| 53 | 2029-10 | 3230.52 | 997.18 | 2233.33 | 417633.33 |
| 54 | 2029-11 | 3225.21 | 991.88 | 2233.33 | 415400.00 |
| 55 | 2029-12 | 3219.91 | 986.57 | 2233.33 | 413166.67 |
| 56 | 2030-01 | 3214.60 | 981.27 | 2233.33 | 410933.33 |
| 57 | 2030-02 | 3209.30 | 975.97 | 2233.33 | 408700.00 |
| 58 | 2030-03 | 3204.00 | 970.66 | 2233.33 | 406466.67 |
| 59 | 2030-04 | 3198.69 | 965.36 | 2233.33 | 404233.33 |
| 60 | 2030-05 | 3193.39 | 960.05 | 2233.33 | 402000.00 |
| 61 | 2030-06 | 3188.08 | 954.75 | 2233.33 | 399766.67 |
| 62 | 2030-07 | 3182.78 | 949.45 | 2233.33 | 397533.33 |
| 63 | 2030-08 | 3177.48 | 944.14 | 2233.33 | 395300.00 |
| 64 | 2030-09 | 3172.17 | 938.84 | 2233.33 | 393066.67 |
| 65 | 2030-10 | 3166.87 | 933.53 | 2233.33 | 390833.33 |
| 66 | 2030-11 | 3161.56 | 928.23 | 2233.33 | 388600.00 |
| 67 | 2030-12 | 3156.26 | 922.92 | 2233.33 | 386366.67 |
| 68 | 2031-01 | 3150.95 | 917.62 | 2233.33 | 384133.33 |
| 69 | 2031-02 | 3145.65 | 912.32 | 2233.33 | 381900.00 |
| 70 | 2031-03 | 3140.35 | 907.01 | 2233.33 | 379666.67 |
| 71 | 2031-04 | 3135.04 | 901.71 | 2233.33 | 377433.33 |
| 72 | 2031-05 | 3129.74 | 896.40 | 2233.33 | 375200.00 |
| 73 | 2031-06 | 3124.43 | 891.10 | 2233.33 | 372966.67 |
| 74 | 2031-07 | 3119.13 | 885.80 | 2233.33 | 370733.33 |
| 75 | 2031-08 | 3113.82 | 880.49 | 2233.33 | 368500.00 |
| 76 | 2031-09 | 3108.52 | 875.19 | 2233.33 | 366266.67 |
| 77 | 2031-10 | 3103.22 | 869.88 | 2233.33 | 364033.33 |
| 78 | 2031-11 | 3097.91 | 864.58 | 2233.33 | 361800.00 |
| 79 | 2031-12 | 3092.61 | 859.27 | 2233.33 | 359566.67 |
| 80 | 2032-01 | 3087.30 | 853.97 | 2233.33 | 357333.33 |
| 81 | 2032-02 | 3082.00 | 848.67 | 2233.33 | 355100.00 |
| 82 | 2032-03 | 3076.70 | 843.36 | 2233.33 | 352866.67 |
| 83 | 2032-04 | 3071.39 | 838.06 | 2233.33 | 350633.33 |
| 84 | 2032-05 | 3066.09 | 832.75 | 2233.33 | 348400.00 |
| 85 | 2032-06 | 3060.78 | 827.45 | 2233.33 | 346166.67 |
| 86 | 2032-07 | 3055.48 | 822.15 | 2233.33 | 343933.33 |
| 87 | 2032-08 | 3050.18 | 816.84 | 2233.33 | 341700.00 |
| 88 | 2032-09 | 3044.87 | 811.54 | 2233.33 | 339466.67 |
| 89 | 2032-10 | 3039.57 | 806.23 | 2233.33 | 337233.33 |
| 90 | 2032-11 | 3034.26 | 800.93 | 2233.33 | 335000.00 |
| 91 | 2032-12 | 3028.96 | 795.63 | 2233.33 | 332766.67 |
| 92 | 2033-01 | 3023.65 | 790.32 | 2233.33 | 330533.33 |
| 93 | 2033-02 | 3018.35 | 785.02 | 2233.33 | 328300.00 |
| 94 | 2033-03 | 3013.05 | 779.71 | 2233.33 | 326066.67 |
| 95 | 2033-04 | 3007.74 | 774.41 | 2233.33 | 323833.33 |
| 96 | 2033-05 | 3002.44 | 769.10 | 2233.33 | 321600.00 |
| 97 | 2033-06 | 2997.13 | 763.80 | 2233.33 | 319366.67 |
| 98 | 2033-07 | 2991.83 | 758.50 | 2233.33 | 317133.33 |
| 99 | 2033-08 | 2986.53 | 753.19 | 2233.33 | 314900.00 |
| 100 | 2033-09 | 2981.22 | 747.89 | 2233.33 | 312666.67 |
| 101 | 2033-10 | 2975.92 | 742.58 | 2233.33 | 310433.33 |
| 102 | 2033-11 | 2970.61 | 737.28 | 2233.33 | 308200.00 |
| 103 | 2033-12 | 2965.31 | 731.98 | 2233.33 | 305966.67 |
| 104 | 2034-01 | 2960.00 | 726.67 | 2233.33 | 303733.33 |
| 105 | 2034-02 | 2954.70 | 721.37 | 2233.33 | 301500.00 |
| 106 | 2034-03 | 2949.40 | 716.06 | 2233.33 | 299266.67 |
| 107 | 2034-04 | 2944.09 | 710.76 | 2233.33 | 297033.33 |
| 108 | 2034-05 | 2938.79 | 705.45 | 2233.33 | 294800.00 |
| 109 | 2034-06 | 2933.48 | 700.15 | 2233.33 | 292566.67 |
| 110 | 2034-07 | 2928.18 | 694.85 | 2233.33 | 290333.33 |
| 111 | 2034-08 | 2922.88 | 689.54 | 2233.33 | 288100.00 |
| 112 | 2034-09 | 2917.57 | 684.24 | 2233.33 | 285866.67 |
| 113 | 2034-10 | 2912.27 | 678.93 | 2233.33 | 283633.33 |
| 114 | 2034-11 | 2906.96 | 673.63 | 2233.33 | 281400.00 |
| 115 | 2034-12 | 2901.66 | 668.32 | 2233.33 | 279166.67 |
| 116 | 2035-01 | 2896.35 | 663.02 | 2233.33 | 276933.33 |
| 117 | 2035-02 | 2891.05 | 657.72 | 2233.33 | 274700.00 |
| 118 | 2035-03 | 2885.75 | 652.41 | 2233.33 | 272466.67 |
| 119 | 2035-04 | 2880.44 | 647.11 | 2233.33 | 270233.33 |
| 120 | 2035-05 | 2875.14 | 641.80 | 2233.33 | 268000.00 |
| 121 | 2035-06 | 2869.83 | 636.50 | 2233.33 | 265766.67 |
| 122 | 2035-07 | 2864.53 | 631.20 | 2233.33 | 263533.33 |
| 123 | 2035-08 | 2859.23 | 625.89 | 2233.33 | 261300.00 |
| 124 | 2035-09 | 2853.92 | 620.59 | 2233.33 | 259066.67 |
| 125 | 2035-10 | 2848.62 | 615.28 | 2233.33 | 256833.33 |
| 126 | 2035-11 | 2843.31 | 609.98 | 2233.33 | 254600.00 |
| 127 | 2035-12 | 2838.01 | 604.67 | 2233.33 | 252366.67 |
| 128 | 2036-01 | 2832.70 | 599.37 | 2233.33 | 250133.33 |
| 129 | 2036-02 | 2827.40 | 594.07 | 2233.33 | 247900.00 |
| 130 | 2036-03 | 2822.10 | 588.76 | 2233.33 | 245666.67 |
| 131 | 2036-04 | 2816.79 | 583.46 | 2233.33 | 243433.33 |
| 132 | 2036-05 | 2811.49 | 578.15 | 2233.33 | 241200.00 |
| 133 | 2036-06 | 2806.18 | 572.85 | 2233.33 | 238966.67 |
| 134 | 2036-07 | 2800.88 | 567.55 | 2233.33 | 236733.33 |
| 135 | 2036-08 | 2795.57 | 562.24 | 2233.33 | 234500.00 |
| 136 | 2036-09 | 2790.27 | 556.94 | 2233.33 | 232266.67 |
| 137 | 2036-10 | 2784.97 | 551.63 | 2233.33 | 230033.33 |
| 138 | 2036-11 | 2779.66 | 546.33 | 2233.33 | 227800.00 |
| 139 | 2036-12 | 2774.36 | 541.02 | 2233.33 | 225566.67 |
| 140 | 2037-01 | 2769.05 | 535.72 | 2233.33 | 223333.33 |
| 141 | 2037-02 | 2763.75 | 530.42 | 2233.33 | 221100.00 |
| 142 | 2037-03 | 2758.45 | 525.11 | 2233.33 | 218866.67 |
| 143 | 2037-04 | 2753.14 | 519.81 | 2233.33 | 216633.33 |
| 144 | 2037-05 | 2747.84 | 514.50 | 2233.33 | 214400.00 |
| 145 | 2037-06 | 2742.53 | 509.20 | 2233.33 | 212166.67 |
| 146 | 2037-07 | 2737.23 | 503.90 | 2233.33 | 209933.33 |
| 147 | 2037-08 | 2731.93 | 498.59 | 2233.33 | 207700.00 |
| 148 | 2037-09 | 2726.62 | 493.29 | 2233.33 | 205466.67 |
| 149 | 2037-10 | 2721.32 | 487.98 | 2233.33 | 203233.33 |
| 150 | 2037-11 | 2716.01 | 482.68 | 2233.33 | 201000.00 |
| 151 | 2037-12 | 2710.71 | 477.38 | 2233.33 | 198766.67 |
| 152 | 2038-01 | 2705.40 | 472.07 | 2233.33 | 196533.33 |
| 153 | 2038-02 | 2700.10 | 466.77 | 2233.33 | 194300.00 |
| 154 | 2038-03 | 2694.80 | 461.46 | 2233.33 | 192066.67 |
| 155 | 2038-04 | 2689.49 | 456.16 | 2233.33 | 189833.33 |
| 156 | 2038-05 | 2684.19 | 450.85 | 2233.33 | 187600.00 |
| 157 | 2038-06 | 2678.88 | 445.55 | 2233.33 | 185366.67 |
| 158 | 2038-07 | 2673.58 | 440.25 | 2233.33 | 183133.33 |
| 159 | 2038-08 | 2668.28 | 434.94 | 2233.33 | 180900.00 |
| 160 | 2038-09 | 2662.97 | 429.64 | 2233.33 | 178666.67 |
| 161 | 2038-10 | 2657.67 | 424.33 | 2233.33 | 176433.33 |
| 162 | 2038-11 | 2652.36 | 419.03 | 2233.33 | 174200.00 |
| 163 | 2038-12 | 2647.06 | 413.72 | 2233.33 | 171966.67 |
| 164 | 2039-01 | 2641.75 | 408.42 | 2233.33 | 169733.33 |
| 165 | 2039-02 | 2636.45 | 403.12 | 2233.33 | 167500.00 |
| 166 | 2039-03 | 2631.15 | 397.81 | 2233.33 | 165266.67 |
| 167 | 2039-04 | 2625.84 | 392.51 | 2233.33 | 163033.33 |
| 168 | 2039-05 | 2620.54 | 387.20 | 2233.33 | 160800.00 |
| 169 | 2039-06 | 2615.23 | 381.90 | 2233.33 | 158566.67 |
| 170 | 2039-07 | 2609.93 | 376.60 | 2233.33 | 156333.33 |
| 171 | 2039-08 | 2604.63 | 371.29 | 2233.33 | 154100.00 |
| 172 | 2039-09 | 2599.32 | 365.99 | 2233.33 | 151866.67 |
| 173 | 2039-10 | 2594.02 | 360.68 | 2233.33 | 149633.33 |
| 174 | 2039-11 | 2588.71 | 355.38 | 2233.33 | 147400.00 |
| 175 | 2039-12 | 2583.41 | 350.07 | 2233.33 | 145166.67 |
| 176 | 2040-01 | 2578.10 | 344.77 | 2233.33 | 142933.33 |
| 177 | 2040-02 | 2572.80 | 339.47 | 2233.33 | 140700.00 |
| 178 | 2040-03 | 2567.50 | 334.16 | 2233.33 | 138466.67 |
| 179 | 2040-04 | 2562.19 | 328.86 | 2233.33 | 136233.33 |
| 180 | 2040-05 | 2556.89 | 323.55 | 2233.33 | 134000.00 |
| 181 | 2040-06 | 2551.58 | 318.25 | 2233.33 | 131766.67 |
| 182 | 2040-07 | 2546.28 | 312.95 | 2233.33 | 129533.33 |
| 183 | 2040-08 | 2540.97 | 307.64 | 2233.33 | 127300.00 |
| 184 | 2040-09 | 2535.67 | 302.34 | 2233.33 | 125066.67 |
| 185 | 2040-10 | 2530.37 | 297.03 | 2233.33 | 122833.33 |
| 186 | 2040-11 | 2525.06 | 291.73 | 2233.33 | 120600.00 |
| 187 | 2040-12 | 2519.76 | 286.43 | 2233.33 | 118366.67 |
| 188 | 2041-01 | 2514.45 | 281.12 | 2233.33 | 116133.33 |
| 189 | 2041-02 | 2509.15 | 275.82 | 2233.33 | 113900.00 |
| 190 | 2041-03 | 2503.85 | 270.51 | 2233.33 | 111666.67 |
| 191 | 2041-04 | 2498.54 | 265.21 | 2233.33 | 109433.33 |
| 192 | 2041-05 | 2493.24 | 259.90 | 2233.33 | 107200.00 |
| 193 | 2041-06 | 2487.93 | 254.60 | 2233.33 | 104966.67 |
| 194 | 2041-07 | 2482.63 | 249.30 | 2233.33 | 102733.33 |
| 195 | 2041-08 | 2477.33 | 243.99 | 2233.33 | 100500.00 |
| 196 | 2041-09 | 2472.02 | 238.69 | 2233.33 | 98266.67 |
| 197 | 2041-10 | 2466.72 | 233.38 | 2233.33 | 96033.33 |
| 198 | 2041-11 | 2461.41 | 228.08 | 2233.33 | 93800.00 |
| 199 | 2041-12 | 2456.11 | 222.77 | 2233.33 | 91566.67 |
| 200 | 2042-01 | 2450.80 | 217.47 | 2233.33 | 89333.33 |
| 201 | 2042-02 | 2445.50 | 212.17 | 2233.33 | 87100.00 |
| 202 | 2042-03 | 2440.20 | 206.86 | 2233.33 | 84866.67 |
| 203 | 2042-04 | 2434.89 | 201.56 | 2233.33 | 82633.33 |
| 204 | 2042-05 | 2429.59 | 196.25 | 2233.33 | 80400.00 |
| 205 | 2042-06 | 2424.28 | 190.95 | 2233.33 | 78166.67 |
| 206 | 2042-07 | 2418.98 | 185.65 | 2233.33 | 75933.33 |
| 207 | 2042-08 | 2413.68 | 180.34 | 2233.33 | 73700.00 |
| 208 | 2042-09 | 2408.37 | 175.04 | 2233.33 | 71466.67 |
| 209 | 2042-10 | 2403.07 | 169.73 | 2233.33 | 69233.33 |
| 210 | 2042-11 | 2397.76 | 164.43 | 2233.33 | 67000.00 |
| 211 | 2042-12 | 2392.46 | 159.12 | 2233.33 | 64766.67 |
| 212 | 2043-01 | 2387.15 | 153.82 | 2233.33 | 62533.33 |
| 213 | 2043-02 | 2381.85 | 148.52 | 2233.33 | 60300.00 |
| 214 | 2043-03 | 2376.55 | 143.21 | 2233.33 | 58066.67 |
| 215 | 2043-04 | 2371.24 | 137.91 | 2233.33 | 55833.33 |
| 216 | 2043-05 | 2365.94 | 132.60 | 2233.33 | 53600.00 |
| 217 | 2043-06 | 2360.63 | 127.30 | 2233.33 | 51366.67 |
| 218 | 2043-07 | 2355.33 | 122.00 | 2233.33 | 49133.33 |
| 219 | 2043-08 | 2350.03 | 116.69 | 2233.33 | 46900.00 |
| 220 | 2043-09 | 2344.72 | 111.39 | 2233.33 | 44666.67 |
| 221 | 2043-10 | 2339.42 | 106.08 | 2233.33 | 42433.33 |
| 222 | 2043-11 | 2334.11 | 100.78 | 2233.33 | 40200.00 |
| 223 | 2043-12 | 2328.81 | 95.47 | 2233.33 | 37966.67 |
| 224 | 2044-01 | 2323.50 | 90.17 | 2233.33 | 35733.33 |
| 225 | 2044-02 | 2318.20 | 84.87 | 2233.33 | 33500.00 |
| 226 | 2044-03 | 2312.90 | 79.56 | 2233.33 | 31266.67 |
| 227 | 2044-04 | 2307.59 | 74.26 | 2233.33 | 29033.33 |
| 228 | 2044-05 | 2302.29 | 68.95 | 2233.33 | 26800.00 |
| 229 | 2044-06 | 2296.98 | 63.65 | 2233.33 | 24566.67 |
| 230 | 2044-07 | 2291.68 | 58.35 | 2233.33 | 22333.33 |
| 231 | 2044-08 | 2286.38 | 53.04 | 2233.33 | 20100.00 |
| 232 | 2044-09 | 2281.07 | 47.74 | 2233.33 | 17866.67 |
| 233 | 2044-10 | 2275.77 | 42.43 | 2233.33 | 15633.33 |
| 234 | 2044-11 | 2270.46 | 37.13 | 2233.33 | 13400.00 |
| 235 | 2044-12 | 2265.16 | 31.82 | 2233.33 | 11166.67 |
| 236 | 2045-01 | 2259.85 | 26.52 | 2233.33 | 8933.33 |
| 237 | 2045-02 | 2254.55 | 21.22 | 2233.33 | 6700.00 |
| 238 | 2045-03 | 2249.25 | 15.91 | 2233.33 | 4466.67 |
| 239 | 2045-04 | 2243.94 | 10.61 | 2233.33 | 2233.33 |
| 240 | 2045-05 | 2238.64 | 5.30 | 2233.33 | 0.00 |