贷款54.78万（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：54.78万
还款月数：20年
每月还款：3107元
利息总额：19.79万
本息合计：74.57万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-07 | 3107.00 | 1483.58 | 1623.42 | 546158.58 |
| 2 | 2025-08 | 3107.00 | 1479.18 | 1627.82 | 544530.76 |
| 3 | 2025-09 | 3107.00 | 1474.77 | 1632.23 | 542898.54 |
| 4 | 2025-10 | 3107.00 | 1470.35 | 1636.65 | 541261.89 |
| 5 | 2025-11 | 3107.00 | 1465.92 | 1641.08 | 539620.81 |
| 6 | 2025-12 | 3107.00 | 1461.47 | 1645.52 | 537975.29 |
| 7 | 2026-01 | 3107.00 | 1457.02 | 1649.98 | 536325.31 |
| 8 | 2026-02 | 3107.00 | 1452.55 | 1654.45 | 534670.86 |
| 9 | 2026-03 | 3107.00 | 1448.07 | 1658.93 | 533011.93 |
| 10 | 2026-04 | 3107.00 | 1443.57 | 1663.42 | 531348.51 |
| 11 | 2026-05 | 3107.00 | 1439.07 | 1667.93 | 529680.58 |
| 12 | 2026-06 | 3107.00 | 1434.55 | 1672.44 | 528008.14 |
| 13 | 2026-07 | 3107.00 | 1430.02 | 1676.97 | 526331.16 |
| 14 | 2026-08 | 3107.00 | 1425.48 | 1681.52 | 524649.65 |
| 15 | 2026-09 | 3107.00 | 1420.93 | 1686.07 | 522963.58 |
| 16 | 2026-10 | 3107.00 | 1416.36 | 1690.64 | 521272.94 |
| 17 | 2026-11 | 3107.00 | 1411.78 | 1695.22 | 519577.72 |
| 18 | 2026-12 | 3107.00 | 1407.19 | 1699.81 | 517877.92 |
| 19 | 2027-01 | 3107.00 | 1402.59 | 1704.41 | 516173.51 |
| 20 | 2027-02 | 3107.00 | 1397.97 | 1709.03 | 514464.48 |
| 21 | 2027-03 | 3107.00 | 1393.34 | 1713.65 | 512750.83 |
| 22 | 2027-04 | 3107.00 | 1388.70 | 1718.30 | 511032.53 |
| 23 | 2027-05 | 3107.00 | 1384.05 | 1722.95 | 509309.58 |
| 24 | 2027-06 | 3107.00 | 1379.38 | 1727.62 | 507581.96 |
| 25 | 2027-07 | 3107.00 | 1374.70 | 1732.30 | 505849.67 |
| 26 | 2027-08 | 3107.00 | 1370.01 | 1736.99 | 504112.68 |
| 27 | 2027-09 | 3107.00 | 1365.31 | 1741.69 | 502370.99 |
| 28 | 2027-10 | 3107.00 | 1360.59 | 1746.41 | 500624.58 |
| 29 | 2027-11 | 3107.00 | 1355.86 | 1751.14 | 498873.45 |
| 30 | 2027-12 | 3107.00 | 1351.12 | 1755.88 | 497117.56 |
| 31 | 2028-01 | 3107.00 | 1346.36 | 1760.64 | 495356.93 |
| 32 | 2028-02 | 3107.00 | 1341.59 | 1765.40 | 493591.52 |
| 33 | 2028-03 | 3107.00 | 1336.81 | 1770.19 | 491821.34 |
| 34 | 2028-04 | 3107.00 | 1332.02 | 1774.98 | 490046.36 |
| 35 | 2028-05 | 3107.00 | 1327.21 | 1779.79 | 488266.57 |
| 36 | 2028-06 | 3107.00 | 1322.39 | 1784.61 | 486481.96 |
| 37 | 2028-07 | 3107.00 | 1317.56 | 1789.44 | 484692.52 |
| 38 | 2028-08 | 3107.00 | 1312.71 | 1794.29 | 482898.23 |
| 39 | 2028-09 | 3107.00 | 1307.85 | 1799.15 | 481099.09 |
| 40 | 2028-10 | 3107.00 | 1302.98 | 1804.02 | 479295.07 |
| 41 | 2028-11 | 3107.00 | 1298.09 | 1808.91 | 477486.16 |
| 42 | 2028-12 | 3107.00 | 1293.19 | 1813.80 | 475672.36 |
| 43 | 2029-01 | 3107.00 | 1288.28 | 1818.72 | 473853.64 |
| 44 | 2029-02 | 3107.00 | 1283.35 | 1823.64 | 472030.00 |
| 45 | 2029-03 | 3107.00 | 1278.41 | 1828.58 | 470201.42 |
| 46 | 2029-04 | 3107.00 | 1273.46 | 1833.53 | 468367.88 |
| 47 | 2029-05 | 3107.00 | 1268.50 | 1838.50 | 466529.38 |
| 48 | 2029-06 | 3107.00 | 1263.52 | 1843.48 | 464685.90 |
| 49 | 2029-07 | 3107.00 | 1258.52 | 1848.47 | 462837.43 |
| 50 | 2029-08 | 3107.00 | 1253.52 | 1853.48 | 460983.95 |
| 51 | 2029-09 | 3107.00 | 1248.50 | 1858.50 | 459125.45 |
| 52 | 2029-10 | 3107.00 | 1243.46 | 1863.53 | 457261.92 |
| 53 | 2029-11 | 3107.00 | 1238.42 | 1868.58 | 455393.34 |
| 54 | 2029-12 | 3107.00 | 1233.36 | 1873.64 | 453519.71 |
| 55 | 2030-01 | 3107.00 | 1228.28 | 1878.71 | 451640.99 |
| 56 | 2030-02 | 3107.00 | 1223.19 | 1883.80 | 449757.19 |
| 57 | 2030-03 | 3107.00 | 1218.09 | 1888.90 | 447868.29 |
| 58 | 2030-04 | 3107.00 | 1212.98 | 1894.02 | 445974.27 |
| 59 | 2030-05 | 3107.00 | 1207.85 | 1899.15 | 444075.12 |
| 60 | 2030-06 | 3107.00 | 1202.70 | 1904.29 | 442170.82 |
| 61 | 2030-07 | 3107.00 | 1197.55 | 1909.45 | 440261.37 |
| 62 | 2030-08 | 3107.00 | 1192.37 | 1914.62 | 438346.75 |
| 63 | 2030-09 | 3107.00 | 1187.19 | 1919.81 | 436426.94 |
| 64 | 2030-10 | 3107.00 | 1181.99 | 1925.01 | 434501.94 |
| 65 | 2030-11 | 3107.00 | 1176.78 | 1930.22 | 432571.72 |
| 66 | 2030-12 | 3107.00 | 1171.55 | 1935.45 | 430636.27 |
| 67 | 2031-01 | 3107.00 | 1166.31 | 1940.69 | 428695.58 |
| 68 | 2031-02 | 3107.00 | 1161.05 | 1945.95 | 426749.63 |
| 69 | 2031-03 | 3107.00 | 1155.78 | 1951.22 | 424798.42 |
| 70 | 2031-04 | 3107.00 | 1150.50 | 1956.50 | 422841.92 |
| 71 | 2031-05 | 3107.00 | 1145.20 | 1961.80 | 420880.12 |
| 72 | 2031-06 | 3107.00 | 1139.88 | 1967.11 | 418913.01 |
| 73 | 2031-07 | 3107.00 | 1134.56 | 1972.44 | 416940.57 |
| 74 | 2031-08 | 3107.00 | 1129.21 | 1977.78 | 414962.78 |
| 75 | 2031-09 | 3107.00 | 1123.86 | 1983.14 | 412979.64 |
| 76 | 2031-10 | 3107.00 | 1118.49 | 1988.51 | 410991.14 |
| 77 | 2031-11 | 3107.00 | 1113.10 | 1993.90 | 408997.24 |
| 78 | 2031-12 | 3107.00 | 1107.70 | 1999.30 | 406997.94 |
| 79 | 2032-01 | 3107.00 | 1102.29 | 2004.71 | 404993.23 |
| 80 | 2032-02 | 3107.00 | 1096.86 | 2010.14 | 402983.09 |
| 81 | 2032-03 | 3107.00 | 1091.41 | 2015.58 | 400967.51 |
| 82 | 2032-04 | 3107.00 | 1085.95 | 2021.04 | 398946.47 |
| 83 | 2032-05 | 3107.00 | 1080.48 | 2026.52 | 396919.95 |
| 84 | 2032-06 | 3107.00 | 1074.99 | 2032.00 | 394887.95 |
| 85 | 2032-07 | 3107.00 | 1069.49 | 2037.51 | 392850.44 |
| 86 | 2032-08 | 3107.00 | 1063.97 | 2043.03 | 390807.41 |
| 87 | 2032-09 | 3107.00 | 1058.44 | 2048.56 | 388758.85 |
| 88 | 2032-10 | 3107.00 | 1052.89 | 2054.11 | 386704.75 |
| 89 | 2032-11 | 3107.00 | 1047.33 | 2059.67 | 384645.07 |
| 90 | 2032-12 | 3107.00 | 1041.75 | 2065.25 | 382579.83 |
| 91 | 2033-01 | 3107.00 | 1036.15 | 2070.84 | 380508.98 |
| 92 | 2033-02 | 3107.00 | 1030.55 | 2076.45 | 378432.53 |
| 93 | 2033-03 | 3107.00 | 1024.92 | 2082.07 | 376350.46 |
| 94 | 2033-04 | 3107.00 | 1019.28 | 2087.71 | 374262.74 |
| 95 | 2033-05 | 3107.00 | 1013.63 | 2093.37 | 372169.37 |
| 96 | 2033-06 | 3107.00 | 1007.96 | 2099.04 | 370070.34 |
| 97 | 2033-07 | 3107.00 | 1002.27 | 2104.72 | 367965.61 |
| 98 | 2033-08 | 3107.00 | 996.57 | 2110.42 | 365855.19 |
| 99 | 2033-09 | 3107.00 | 990.86 | 2116.14 | 363739.05 |
| 100 | 2033-10 | 3107.00 | 985.13 | 2121.87 | 361617.18 |
| 101 | 2033-11 | 3107.00 | 979.38 | 2127.62 | 359489.57 |
| 102 | 2033-12 | 3107.00 | 973.62 | 2133.38 | 357356.19 |
| 103 | 2034-01 | 3107.00 | 967.84 | 2139.16 | 355217.03 |
| 104 | 2034-02 | 3107.00 | 962.05 | 2144.95 | 353072.08 |
| 105 | 2034-03 | 3107.00 | 956.24 | 2150.76 | 350921.32 |
| 106 | 2034-04 | 3107.00 | 950.41 | 2156.58 | 348764.74 |
| 107 | 2034-05 | 3107.00 | 944.57 | 2162.43 | 346602.31 |
| 108 | 2034-06 | 3107.00 | 938.71 | 2168.28 | 344434.03 |
| 109 | 2034-07 | 3107.00 | 932.84 | 2174.15 | 342259.88 |
| 110 | 2034-08 | 3107.00 | 926.95 | 2180.04 | 340079.83 |
| 111 | 2034-09 | 3107.00 | 921.05 | 2185.95 | 337893.89 |
| 112 | 2034-10 | 3107.00 | 915.13 | 2191.87 | 335702.02 |
| 113 | 2034-11 | 3107.00 | 909.19 | 2197.80 | 333504.22 |
| 114 | 2034-12 | 3107.00 | 903.24 | 2203.76 | 331300.46 |
| 115 | 2035-01 | 3107.00 | 897.27 | 2209.72 | 329090.74 |
| 116 | 2035-02 | 3107.00 | 891.29 | 2215.71 | 326875.03 |
| 117 | 2035-03 | 3107.00 | 885.29 | 2221.71 | 324653.32 |
| 118 | 2035-04 | 3107.00 | 879.27 | 2227.73 | 322425.59 |
| 119 | 2035-05 | 3107.00 | 873.24 | 2233.76 | 320191.83 |
| 120 | 2035-06 | 3107.00 | 867.19 | 2239.81 | 317952.02 |
| 121 | 2035-07 | 3107.00 | 861.12 | 2245.88 | 315706.15 |
| 122 | 2035-08 | 3107.00 | 855.04 | 2251.96 | 313454.19 |
| 123 | 2035-09 | 3107.00 | 848.94 | 2258.06 | 311196.13 |
| 124 | 2035-10 | 3107.00 | 842.82 | 2264.17 | 308931.96 |
| 125 | 2035-11 | 3107.00 | 836.69 | 2270.31 | 306661.65 |
| 126 | 2035-12 | 3107.00 | 830.54 | 2276.45 | 304385.20 |
| 127 | 2036-01 | 3107.00 | 824.38 | 2282.62 | 302102.58 |
| 128 | 2036-02 | 3107.00 | 818.19 | 2288.80 | 299813.77 |
| 129 | 2036-03 | 3107.00 | 812.00 | 2295.00 | 297518.77 |
| 130 | 2036-04 | 3107.00 | 805.78 | 2301.22 | 295217.56 |
| 131 | 2036-05 | 3107.00 | 799.55 | 2307.45 | 292910.11 |
| 132 | 2036-06 | 3107.00 | 793.30 | 2313.70 | 290596.41 |
| 133 | 2036-07 | 3107.00 | 787.03 | 2319.96 | 288276.45 |
| 134 | 2036-08 | 3107.00 | 780.75 | 2326.25 | 285950.20 |
| 135 | 2036-09 | 3107.00 | 774.45 | 2332.55 | 283617.65 |
| 136 | 2036-10 | 3107.00 | 768.13 | 2338.87 | 281278.79 |
| 137 | 2036-11 | 3107.00 | 761.80 | 2345.20 | 278933.59 |
| 138 | 2036-12 | 3107.00 | 755.45 | 2351.55 | 276582.04 |
| 139 | 2037-01 | 3107.00 | 749.08 | 2357.92 | 274224.12 |
| 140 | 2037-02 | 3107.00 | 742.69 | 2364.31 | 271859.81 |
| 141 | 2037-03 | 3107.00 | 736.29 | 2370.71 | 269489.10 |
| 142 | 2037-04 | 3107.00 | 729.87 | 2377.13 | 267111.97 |
| 143 | 2037-05 | 3107.00 | 723.43 | 2383.57 | 264728.40 |
| 144 | 2037-06 | 3107.00 | 716.97 | 2390.02 | 262338.38 |
| 145 | 2037-07 | 3107.00 | 710.50 | 2396.50 | 259941.88 |
| 146 | 2037-08 | 3107.00 | 704.01 | 2402.99 | 257538.89 |
| 147 | 2037-09 | 3107.00 | 697.50 | 2409.50 | 255129.40 |
| 148 | 2037-10 | 3107.00 | 690.98 | 2416.02 | 252713.38 |
| 149 | 2037-11 | 3107.00 | 684.43 | 2422.56 | 250290.81 |
| 150 | 2037-12 | 3107.00 | 677.87 | 2429.13 | 247861.69 |
| 151 | 2038-01 | 3107.00 | 671.29 | 2435.70 | 245425.99 |
| 152 | 2038-02 | 3107.00 | 664.70 | 2442.30 | 242983.68 |
| 153 | 2038-03 | 3107.00 | 658.08 | 2448.92 | 240534.77 |
| 154 | 2038-04 | 3107.00 | 651.45 | 2455.55 | 238079.22 |
| 155 | 2038-05 | 3107.00 | 644.80 | 2462.20 | 235617.02 |
| 156 | 2038-06 | 3107.00 | 638.13 | 2468.87 | 233148.16 |
| 157 | 2038-07 | 3107.00 | 631.44 | 2475.55 | 230672.60 |
| 158 | 2038-08 | 3107.00 | 624.74 | 2482.26 | 228190.34 |
| 159 | 2038-09 | 3107.00 | 618.02 | 2488.98 | 225701.36 |
| 160 | 2038-10 | 3107.00 | 611.27 | 2495.72 | 223205.64 |
| 161 | 2038-11 | 3107.00 | 604.52 | 2502.48 | 220703.16 |
| 162 | 2038-12 | 3107.00 | 597.74 | 2509.26 | 218193.90 |
| 163 | 2039-01 | 3107.00 | 590.94 | 2516.05 | 215677.85 |
| 164 | 2039-02 | 3107.00 | 584.13 | 2522.87 | 213154.98 |
| 165 | 2039-03 | 3107.00 | 577.29 | 2529.70 | 210625.28 |
| 166 | 2039-04 | 3107.00 | 570.44 | 2536.55 | 208088.72 |
| 167 | 2039-05 | 3107.00 | 563.57 | 2543.42 | 205545.30 |
| 168 | 2039-06 | 3107.00 | 556.69 | 2550.31 | 202994.99 |
| 169 | 2039-07 | 3107.00 | 549.78 | 2557.22 | 200437.77 |
| 170 | 2039-08 | 3107.00 | 542.85 | 2564.14 | 197873.63 |
| 171 | 2039-09 | 3107.00 | 535.91 | 2571.09 | 195302.54 |
| 172 | 2039-10 | 3107.00 | 528.94 | 2578.05 | 192724.49 |
| 173 | 2039-11 | 3107.00 | 521.96 | 2585.03 | 190139.45 |
| 174 | 2039-12 | 3107.00 | 514.96 | 2592.04 | 187547.42 |
| 175 | 2040-01 | 3107.00 | 507.94 | 2599.06 | 184948.36 |
| 176 | 2040-02 | 3107.00 | 500.90 | 2606.09 | 182342.27 |
| 177 | 2040-03 | 3107.00 | 493.84 | 2613.15 | 179729.12 |
| 178 | 2040-04 | 3107.00 | 486.77 | 2620.23 | 177108.89 |
| 179 | 2040-05 | 3107.00 | 479.67 | 2627.33 | 174481.56 |
| 180 | 2040-06 | 3107.00 | 472.55 | 2634.44 | 171847.12 |
| 181 | 2040-07 | 3107.00 | 465.42 | 2641.58 | 169205.54 |
| 182 | 2040-08 | 3107.00 | 458.27 | 2648.73 | 166556.81 |
| 183 | 2040-09 | 3107.00 | 451.09 | 2655.90 | 163900.90 |
| 184 | 2040-10 | 3107.00 | 443.90 | 2663.10 | 161237.81 |
| 185 | 2040-11 | 3107.00 | 436.69 | 2670.31 | 158567.50 |
| 186 | 2040-12 | 3107.00 | 429.45 | 2677.54 | 155889.95 |
| 187 | 2041-01 | 3107.00 | 422.20 | 2684.79 | 153205.16 |
| 188 | 2041-02 | 3107.00 | 414.93 | 2692.07 | 150513.09 |
| 189 | 2041-03 | 3107.00 | 407.64 | 2699.36 | 147813.74 |
| 190 | 2041-04 | 3107.00 | 400.33 | 2706.67 | 145107.07 |
| 191 | 2041-05 | 3107.00 | 393.00 | 2714.00 | 142393.07 |
| 192 | 2041-06 | 3107.00 | 385.65 | 2721.35 | 139671.72 |
| 193 | 2041-07 | 3107.00 | 378.28 | 2728.72 | 136943.00 |
| 194 | 2041-08 | 3107.00 | 370.89 | 2736.11 | 134206.90 |
| 195 | 2041-09 | 3107.00 | 363.48 | 2743.52 | 131463.38 |
| 196 | 2041-10 | 3107.00 | 356.05 | 2750.95 | 128712.43 |
| 197 | 2041-11 | 3107.00 | 348.60 | 2758.40 | 125954.03 |
| 198 | 2041-12 | 3107.00 | 341.13 | 2765.87 | 123188.16 |
| 199 | 2042-01 | 3107.00 | 333.63 | 2773.36 | 120414.79 |
| 200 | 2042-02 | 3107.00 | 326.12 | 2780.87 | 117633.92 |
| 201 | 2042-03 | 3107.00 | 318.59 | 2788.40 | 114845.52 |
| 202 | 2042-04 | 3107.00 | 311.04 | 2795.96 | 112049.56 |
| 203 | 2042-05 | 3107.00 | 303.47 | 2803.53 | 109246.03 |
| 204 | 2042-06 | 3107.00 | 295.87 | 2811.12 | 106434.91 |
| 205 | 2042-07 | 3107.00 | 288.26 | 2818.74 | 103616.17 |
| 206 | 2042-08 | 3107.00 | 280.63 | 2826.37 | 100789.81 |
| 207 | 2042-09 | 3107.00 | 272.97 | 2834.02 | 97955.78 |
| 208 | 2042-10 | 3107.00 | 265.30 | 2841.70 | 95114.08 |
| 209 | 2042-11 | 3107.00 | 257.60 | 2849.40 | 92264.69 |
| 210 | 2042-12 | 3107.00 | 249.88 | 2857.11 | 89407.57 |
| 211 | 2043-01 | 3107.00 | 242.15 | 2864.85 | 86542.72 |
| 212 | 2043-02 | 3107.00 | 234.39 | 2872.61 | 83670.11 |
| 213 | 2043-03 | 3107.00 | 226.61 | 2880.39 | 80789.72 |
| 214 | 2043-04 | 3107.00 | 218.81 | 2888.19 | 77901.53 |
| 215 | 2043-05 | 3107.00 | 210.98 | 2896.01 | 75005.52 |
| 216 | 2043-06 | 3107.00 | 203.14 | 2903.86 | 72101.66 |
| 217 | 2043-07 | 3107.00 | 195.28 | 2911.72 | 69189.94 |
| 218 | 2043-08 | 3107.00 | 187.39 | 2919.61 | 66270.34 |
| 219 | 2043-09 | 3107.00 | 179.48 | 2927.51 | 63342.82 |
| 220 | 2043-10 | 3107.00 | 171.55 | 2935.44 | 60407.38 |
| 221 | 2043-11 | 3107.00 | 163.60 | 2943.39 | 57463.99 |
| 222 | 2043-12 | 3107.00 | 155.63 | 2951.36 | 54512.62 |
| 223 | 2044-01 | 3107.00 | 147.64 | 2959.36 | 51553.26 |
| 224 | 2044-02 | 3107.00 | 139.62 | 2967.37 | 48585.89 |
| 225 | 2044-03 | 3107.00 | 131.59 | 2975.41 | 45610.48 |
| 226 | 2044-04 | 3107.00 | 123.53 | 2983.47 | 42627.01 |
| 227 | 2044-05 | 3107.00 | 115.45 | 2991.55 | 39635.46 |
| 228 | 2044-06 | 3107.00 | 107.35 | 2999.65 | 36635.81 |
| 229 | 2044-07 | 3107.00 | 99.22 | 3007.77 | 33628.04 |
| 230 | 2044-08 | 3107.00 | 91.08 | 3015.92 | 30612.12 |
| 231 | 2044-09 | 3107.00 | 82.91 | 3024.09 | 27588.03 |
| 232 | 2044-10 | 3107.00 | 74.72 | 3032.28 | 24555.75 |
| 233 | 2044-11 | 3107.00 | 66.51 | 3040.49 | 21515.26 |
| 234 | 2044-12 | 3107.00 | 58.27 | 3048.73 | 18466.54 |
| 235 | 2045-01 | 3107.00 | 50.01 | 3056.98 | 15409.55 |
| 236 | 2045-02 | 3107.00 | 41.73 | 3065.26 | 12344.29 |
| 237 | 2045-03 | 3107.00 | 33.43 | 3073.56 | 9270.73 |
| 238 | 2045-04 | 3107.00 | 25.11 | 3081.89 | 6188.84 |
| 239 | 2045-05 | 3107.00 | 16.76 | 3090.23 | 3098.60 |
| 240 | 2045-06 | 3107.00 | 8.39 | 3098.60 | 0.00 |
等额本金还款方式：
贷款总额：54.78万
还款月数：20年
首月还款：3766元
每月递减：6.18元
利息总额：17.88万
本息合计：72.66万
节省利息：19126.17元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-07 | 3766.00 | 1483.58 | 2282.43 | 545499.57 |
| 2 | 2025-08 | 3759.82 | 1477.39 | 2282.43 | 543217.15 |
| 3 | 2025-09 | 3753.64 | 1471.21 | 2282.43 | 540934.72 |
| 4 | 2025-10 | 3747.46 | 1465.03 | 2282.43 | 538652.30 |
| 5 | 2025-11 | 3741.27 | 1458.85 | 2282.43 | 536369.88 |
| 6 | 2025-12 | 3735.09 | 1452.67 | 2282.43 | 534087.45 |
| 7 | 2026-01 | 3728.91 | 1446.49 | 2282.43 | 531805.03 |
| 8 | 2026-02 | 3722.73 | 1440.31 | 2282.43 | 529522.60 |
| 9 | 2026-03 | 3716.55 | 1434.12 | 2282.43 | 527240.18 |
| 10 | 2026-04 | 3710.37 | 1427.94 | 2282.43 | 524957.75 |
| 11 | 2026-05 | 3704.19 | 1421.76 | 2282.43 | 522675.33 |
| 12 | 2026-06 | 3698.00 | 1415.58 | 2282.43 | 520392.90 |
| 13 | 2026-07 | 3691.82 | 1409.40 | 2282.43 | 518110.47 |
| 14 | 2026-08 | 3685.64 | 1403.22 | 2282.43 | 515828.05 |
| 15 | 2026-09 | 3679.46 | 1397.03 | 2282.43 | 513545.63 |
| 16 | 2026-10 | 3673.28 | 1390.85 | 2282.43 | 511263.20 |
| 17 | 2026-11 | 3667.10 | 1384.67 | 2282.43 | 508980.78 |
| 18 | 2026-12 | 3660.91 | 1378.49 | 2282.43 | 506698.35 |
| 19 | 2027-01 | 3654.73 | 1372.31 | 2282.43 | 504415.92 |
| 20 | 2027-02 | 3648.55 | 1366.13 | 2282.43 | 502133.50 |
| 21 | 2027-03 | 3642.37 | 1359.94 | 2282.43 | 499851.08 |
| 22 | 2027-04 | 3636.19 | 1353.76 | 2282.43 | 497568.65 |
| 23 | 2027-05 | 3630.01 | 1347.58 | 2282.43 | 495286.22 |
| 24 | 2027-06 | 3623.83 | 1341.40 | 2282.43 | 493003.80 |
| 25 | 2027-07 | 3617.64 | 1335.22 | 2282.43 | 490721.38 |
| 26 | 2027-08 | 3611.46 | 1329.04 | 2282.43 | 488438.95 |
| 27 | 2027-09 | 3605.28 | 1322.86 | 2282.43 | 486156.53 |
| 28 | 2027-10 | 3599.10 | 1316.67 | 2282.43 | 483874.10 |
| 29 | 2027-11 | 3592.92 | 1310.49 | 2282.43 | 481591.67 |
| 30 | 2027-12 | 3586.74 | 1304.31 | 2282.43 | 479309.25 |
| 31 | 2028-01 | 3580.55 | 1298.13 | 2282.43 | 477026.83 |
| 32 | 2028-02 | 3574.37 | 1291.95 | 2282.43 | 474744.40 |
| 33 | 2028-03 | 3568.19 | 1285.77 | 2282.43 | 472461.97 |
| 34 | 2028-04 | 3562.01 | 1279.58 | 2282.43 | 470179.55 |
| 35 | 2028-05 | 3555.83 | 1273.40 | 2282.43 | 467897.13 |
| 36 | 2028-06 | 3549.65 | 1267.22 | 2282.43 | 465614.70 |
| 37 | 2028-07 | 3543.46 | 1261.04 | 2282.43 | 463332.28 |
| 38 | 2028-08 | 3537.28 | 1254.86 | 2282.43 | 461049.85 |
| 39 | 2028-09 | 3531.10 | 1248.68 | 2282.43 | 458767.42 |
| 40 | 2028-10 | 3524.92 | 1242.50 | 2282.43 | 456485.00 |
| 41 | 2028-11 | 3518.74 | 1236.31 | 2282.43 | 454202.58 |
| 42 | 2028-12 | 3512.56 | 1230.13 | 2282.43 | 451920.15 |
| 43 | 2029-01 | 3506.38 | 1223.95 | 2282.43 | 449637.72 |
| 44 | 2029-02 | 3500.19 | 1217.77 | 2282.43 | 447355.30 |
| 45 | 2029-03 | 3494.01 | 1211.59 | 2282.43 | 445072.88 |
| 46 | 2029-04 | 3487.83 | 1205.41 | 2282.43 | 442790.45 |
| 47 | 2029-05 | 3481.65 | 1199.22 | 2282.43 | 440508.03 |
| 48 | 2029-06 | 3475.47 | 1193.04 | 2282.43 | 438225.60 |
| 49 | 2029-07 | 3469.29 | 1186.86 | 2282.43 | 435943.17 |
| 50 | 2029-08 | 3463.10 | 1180.68 | 2282.43 | 433660.75 |
| 51 | 2029-09 | 3456.92 | 1174.50 | 2282.43 | 431378.33 |
| 52 | 2029-10 | 3450.74 | 1168.32 | 2282.43 | 429095.90 |
| 53 | 2029-11 | 3444.56 | 1162.13 | 2282.43 | 426813.47 |
| 54 | 2029-12 | 3438.38 | 1155.95 | 2282.43 | 424531.05 |
| 55 | 2030-01 | 3432.20 | 1149.77 | 2282.43 | 422248.63 |
| 56 | 2030-02 | 3426.02 | 1143.59 | 2282.43 | 419966.20 |
| 57 | 2030-03 | 3419.83 | 1137.41 | 2282.43 | 417683.78 |
| 58 | 2030-04 | 3413.65 | 1131.23 | 2282.43 | 415401.35 |
| 59 | 2030-05 | 3407.47 | 1125.05 | 2282.43 | 413118.92 |
| 60 | 2030-06 | 3401.29 | 1118.86 | 2282.43 | 410836.50 |
| 61 | 2030-07 | 3395.11 | 1112.68 | 2282.43 | 408554.07 |
| 62 | 2030-08 | 3388.93 | 1106.50 | 2282.43 | 406271.65 |
| 63 | 2030-09 | 3382.74 | 1100.32 | 2282.43 | 403989.22 |
| 64 | 2030-10 | 3376.56 | 1094.14 | 2282.43 | 401706.80 |
| 65 | 2030-11 | 3370.38 | 1087.96 | 2282.43 | 399424.38 |
| 66 | 2030-12 | 3364.20 | 1081.77 | 2282.43 | 397141.95 |
| 67 | 2031-01 | 3358.02 | 1075.59 | 2282.43 | 394859.53 |
| 68 | 2031-02 | 3351.84 | 1069.41 | 2282.43 | 392577.10 |
| 69 | 2031-03 | 3345.65 | 1063.23 | 2282.43 | 390294.67 |
| 70 | 2031-04 | 3339.47 | 1057.05 | 2282.43 | 388012.25 |
| 71 | 2031-05 | 3333.29 | 1050.87 | 2282.43 | 385729.82 |
| 72 | 2031-06 | 3327.11 | 1044.68 | 2282.43 | 383447.40 |
| 73 | 2031-07 | 3320.93 | 1038.50 | 2282.43 | 381164.97 |
| 74 | 2031-08 | 3314.75 | 1032.32 | 2282.43 | 378882.55 |
| 75 | 2031-09 | 3308.57 | 1026.14 | 2282.43 | 376600.13 |
| 76 | 2031-10 | 3302.38 | 1019.96 | 2282.43 | 374317.70 |
| 77 | 2031-11 | 3296.20 | 1013.78 | 2282.43 | 372035.28 |
| 78 | 2031-12 | 3290.02 | 1007.60 | 2282.43 | 369752.85 |
| 79 | 2032-01 | 3283.84 | 1001.41 | 2282.43 | 367470.42 |
| 80 | 2032-02 | 3277.66 | 995.23 | 2282.43 | 365188.00 |
| 81 | 2032-03 | 3271.48 | 989.05 | 2282.43 | 362905.57 |
| 82 | 2032-04 | 3265.29 | 982.87 | 2282.43 | 360623.15 |
| 83 | 2032-05 | 3259.11 | 976.69 | 2282.43 | 358340.72 |
| 84 | 2032-06 | 3252.93 | 970.51 | 2282.43 | 356058.30 |
| 85 | 2032-07 | 3246.75 | 964.32 | 2282.43 | 353775.88 |
| 86 | 2032-08 | 3240.57 | 958.14 | 2282.43 | 351493.45 |
| 87 | 2032-09 | 3234.39 | 951.96 | 2282.43 | 349211.03 |
| 88 | 2032-10 | 3228.20 | 945.78 | 2282.43 | 346928.60 |
| 89 | 2032-11 | 3222.02 | 939.60 | 2282.43 | 344646.17 |
| 90 | 2032-12 | 3215.84 | 933.42 | 2282.43 | 342363.75 |
| 91 | 2033-01 | 3209.66 | 927.24 | 2282.43 | 340081.32 |
| 92 | 2033-02 | 3203.48 | 921.05 | 2282.43 | 337798.90 |
| 93 | 2033-03 | 3197.30 | 914.87 | 2282.43 | 335516.47 |
| 94 | 2033-04 | 3191.12 | 908.69 | 2282.43 | 333234.05 |
| 95 | 2033-05 | 3184.93 | 902.51 | 2282.43 | 330951.63 |
| 96 | 2033-06 | 3178.75 | 896.33 | 2282.43 | 328669.20 |
| 97 | 2033-07 | 3172.57 | 890.15 | 2282.43 | 326386.78 |
| 98 | 2033-08 | 3166.39 | 883.96 | 2282.43 | 324104.35 |
| 99 | 2033-09 | 3160.21 | 877.78 | 2282.43 | 321821.92 |
| 100 | 2033-10 | 3154.03 | 871.60 | 2282.43 | 319539.50 |
| 101 | 2033-11 | 3147.84 | 865.42 | 2282.43 | 317257.07 |
| 102 | 2033-12 | 3141.66 | 859.24 | 2282.43 | 314974.65 |
| 103 | 2034-01 | 3135.48 | 853.06 | 2282.43 | 312692.22 |
| 104 | 2034-02 | 3129.30 | 846.87 | 2282.43 | 310409.80 |
| 105 | 2034-03 | 3123.12 | 840.69 | 2282.43 | 308127.38 |
| 106 | 2034-04 | 3116.94 | 834.51 | 2282.43 | 305844.95 |
| 107 | 2034-05 | 3110.76 | 828.33 | 2282.43 | 303562.53 |
| 108 | 2034-06 | 3104.57 | 822.15 | 2282.43 | 301280.10 |
| 109 | 2034-07 | 3098.39 | 815.97 | 2282.43 | 298997.67 |
| 110 | 2034-08 | 3092.21 | 809.79 | 2282.43 | 296715.25 |
| 111 | 2034-09 | 3086.03 | 803.60 | 2282.43 | 294432.82 |
| 112 | 2034-10 | 3079.85 | 797.42 | 2282.43 | 292150.40 |
| 113 | 2034-11 | 3073.67 | 791.24 | 2282.43 | 289867.97 |
| 114 | 2034-12 | 3067.48 | 785.06 | 2282.43 | 287585.55 |
| 115 | 2035-01 | 3061.30 | 778.88 | 2282.43 | 285303.13 |
| 116 | 2035-02 | 3055.12 | 772.70 | 2282.43 | 283020.70 |
| 117 | 2035-03 | 3048.94 | 766.51 | 2282.43 | 280738.27 |
| 118 | 2035-04 | 3042.76 | 760.33 | 2282.43 | 278455.85 |
| 119 | 2035-05 | 3036.58 | 754.15 | 2282.43 | 276173.42 |
| 120 | 2035-06 | 3030.39 | 747.97 | 2282.43 | 273891.00 |
| 121 | 2035-07 | 3024.21 | 741.79 | 2282.43 | 271608.57 |
| 122 | 2035-08 | 3018.03 | 735.61 | 2282.43 | 269326.15 |
| 123 | 2035-09 | 3011.85 | 729.42 | 2282.43 | 267043.72 |
| 124 | 2035-10 | 3005.67 | 723.24 | 2282.43 | 264761.30 |
| 125 | 2035-11 | 2999.49 | 717.06 | 2282.43 | 262478.88 |
| 126 | 2035-12 | 2993.31 | 710.88 | 2282.43 | 260196.45 |
| 127 | 2036-01 | 2987.12 | 704.70 | 2282.43 | 257914.02 |
| 128 | 2036-02 | 2980.94 | 698.52 | 2282.43 | 255631.60 |
| 129 | 2036-03 | 2974.76 | 692.34 | 2282.43 | 253349.17 |
| 130 | 2036-04 | 2968.58 | 686.15 | 2282.43 | 251066.75 |
| 131 | 2036-05 | 2962.40 | 679.97 | 2282.43 | 248784.32 |
| 132 | 2036-06 | 2956.22 | 673.79 | 2282.43 | 246501.90 |
| 133 | 2036-07 | 2950.03 | 667.61 | 2282.43 | 244219.47 |
| 134 | 2036-08 | 2943.85 | 661.43 | 2282.43 | 241937.05 |
| 135 | 2036-09 | 2937.67 | 655.25 | 2282.43 | 239654.63 |
| 136 | 2036-10 | 2931.49 | 649.06 | 2282.43 | 237372.20 |
| 137 | 2036-11 | 2925.31 | 642.88 | 2282.43 | 235089.77 |
| 138 | 2036-12 | 2919.13 | 636.70 | 2282.43 | 232807.35 |
| 139 | 2037-01 | 2912.94 | 630.52 | 2282.43 | 230524.92 |
| 140 | 2037-02 | 2906.76 | 624.34 | 2282.43 | 228242.50 |
| 141 | 2037-03 | 2900.58 | 618.16 | 2282.43 | 225960.07 |
| 142 | 2037-04 | 2894.40 | 611.98 | 2282.43 | 223677.65 |
| 143 | 2037-05 | 2888.22 | 605.79 | 2282.43 | 221395.22 |
| 144 | 2037-06 | 2882.04 | 599.61 | 2282.43 | 219112.80 |
| 145 | 2037-07 | 2875.86 | 593.43 | 2282.43 | 216830.38 |
| 146 | 2037-08 | 2869.67 | 587.25 | 2282.43 | 214547.95 |
| 147 | 2037-09 | 2863.49 | 581.07 | 2282.43 | 212265.52 |
| 148 | 2037-10 | 2857.31 | 574.89 | 2282.43 | 209983.10 |
| 149 | 2037-11 | 2851.13 | 568.70 | 2282.43 | 207700.67 |
| 150 | 2037-12 | 2844.95 | 562.52 | 2282.43 | 205418.25 |
| 151 | 2038-01 | 2838.77 | 556.34 | 2282.43 | 203135.82 |
| 152 | 2038-02 | 2832.58 | 550.16 | 2282.43 | 200853.40 |
| 153 | 2038-03 | 2826.40 | 543.98 | 2282.43 | 198570.97 |
| 154 | 2038-04 | 2820.22 | 537.80 | 2282.43 | 196288.55 |
| 155 | 2038-05 | 2814.04 | 531.61 | 2282.43 | 194006.13 |
| 156 | 2038-06 | 2807.86 | 525.43 | 2282.43 | 191723.70 |
| 157 | 2038-07 | 2801.68 | 519.25 | 2282.43 | 189441.27 |
| 158 | 2038-08 | 2795.50 | 513.07 | 2282.43 | 187158.85 |
| 159 | 2038-09 | 2789.31 | 506.89 | 2282.43 | 184876.42 |
| 160 | 2038-10 | 2783.13 | 500.71 | 2282.43 | 182594.00 |
| 161 | 2038-11 | 2776.95 | 494.53 | 2282.43 | 180311.57 |
| 162 | 2038-12 | 2770.77 | 488.34 | 2282.43 | 178029.15 |
| 163 | 2039-01 | 2764.59 | 482.16 | 2282.43 | 175746.72 |
| 164 | 2039-02 | 2758.41 | 475.98 | 2282.43 | 173464.30 |
| 165 | 2039-03 | 2752.22 | 469.80 | 2282.43 | 171181.87 |
| 166 | 2039-04 | 2746.04 | 463.62 | 2282.43 | 168899.45 |
| 167 | 2039-05 | 2739.86 | 457.44 | 2282.43 | 166617.02 |
| 168 | 2039-06 | 2733.68 | 451.25 | 2282.43 | 164334.60 |
| 169 | 2039-07 | 2727.50 | 445.07 | 2282.43 | 162052.17 |
| 170 | 2039-08 | 2721.32 | 438.89 | 2282.43 | 159769.75 |
| 171 | 2039-09 | 2715.13 | 432.71 | 2282.43 | 157487.32 |
| 172 | 2039-10 | 2708.95 | 426.53 | 2282.43 | 155204.90 |
| 173 | 2039-11 | 2702.77 | 420.35 | 2282.43 | 152922.47 |
| 174 | 2039-12 | 2696.59 | 414.17 | 2282.43 | 150640.05 |
| 175 | 2040-01 | 2690.41 | 407.98 | 2282.43 | 148357.62 |
| 176 | 2040-02 | 2684.23 | 401.80 | 2282.43 | 146075.20 |
| 177 | 2040-03 | 2678.05 | 395.62 | 2282.43 | 143792.77 |
| 178 | 2040-04 | 2671.86 | 389.44 | 2282.43 | 141510.35 |
| 179 | 2040-05 | 2665.68 | 383.26 | 2282.43 | 139227.92 |
| 180 | 2040-06 | 2659.50 | 377.08 | 2282.43 | 136945.50 |
| 181 | 2040-07 | 2653.32 | 370.89 | 2282.43 | 134663.07 |
| 182 | 2040-08 | 2647.14 | 364.71 | 2282.43 | 132380.65 |
| 183 | 2040-09 | 2640.96 | 358.53 | 2282.43 | 130098.22 |
| 184 | 2040-10 | 2634.77 | 352.35 | 2282.43 | 127815.80 |
| 185 | 2040-11 | 2628.59 | 346.17 | 2282.43 | 125533.37 |
| 186 | 2040-12 | 2622.41 | 339.99 | 2282.43 | 123250.95 |
| 187 | 2041-01 | 2616.23 | 333.80 | 2282.43 | 120968.52 |
| 188 | 2041-02 | 2610.05 | 327.62 | 2282.43 | 118686.10 |
| 189 | 2041-03 | 2603.87 | 321.44 | 2282.43 | 116403.67 |
| 190 | 2041-04 | 2597.68 | 315.26 | 2282.43 | 114121.25 |
| 191 | 2041-05 | 2591.50 | 309.08 | 2282.43 | 111838.82 |
| 192 | 2041-06 | 2585.32 | 302.90 | 2282.43 | 109556.40 |
| 193 | 2041-07 | 2579.14 | 296.72 | 2282.43 | 107273.97 |
| 194 | 2041-08 | 2572.96 | 290.53 | 2282.43 | 104991.55 |
| 195 | 2041-09 | 2566.78 | 284.35 | 2282.43 | 102709.12 |
| 196 | 2041-10 | 2560.60 | 278.17 | 2282.43 | 100426.70 |
| 197 | 2041-11 | 2554.41 | 271.99 | 2282.43 | 98144.27 |
| 198 | 2041-12 | 2548.23 | 265.81 | 2282.43 | 95861.85 |
| 199 | 2042-01 | 2542.05 | 259.63 | 2282.43 | 93579.42 |
| 200 | 2042-02 | 2535.87 | 253.44 | 2282.43 | 91297.00 |
| 201 | 2042-03 | 2529.69 | 247.26 | 2282.43 | 89014.57 |
| 202 | 2042-04 | 2523.51 | 241.08 | 2282.43 | 86732.15 |
| 203 | 2042-05 | 2517.32 | 234.90 | 2282.43 | 84449.72 |
| 204 | 2042-06 | 2511.14 | 228.72 | 2282.43 | 82167.30 |
| 205 | 2042-07 | 2504.96 | 222.54 | 2282.43 | 79884.87 |
| 206 | 2042-08 | 2498.78 | 216.35 | 2282.43 | 77602.45 |
| 207 | 2042-09 | 2492.60 | 210.17 | 2282.43 | 75320.02 |
| 208 | 2042-10 | 2486.42 | 203.99 | 2282.43 | 73037.60 |
| 209 | 2042-11 | 2480.24 | 197.81 | 2282.43 | 70755.17 |
| 210 | 2042-12 | 2474.05 | 191.63 | 2282.43 | 68472.75 |
| 211 | 2043-01 | 2467.87 | 185.45 | 2282.43 | 66190.32 |
| 212 | 2043-02 | 2461.69 | 179.27 | 2282.43 | 63907.90 |
| 213 | 2043-03 | 2455.51 | 173.08 | 2282.43 | 61625.47 |
| 214 | 2043-04 | 2449.33 | 166.90 | 2282.43 | 59343.05 |
| 215 | 2043-05 | 2443.15 | 160.72 | 2282.43 | 57060.62 |
| 216 | 2043-06 | 2436.96 | 154.54 | 2282.43 | 54778.20 |
| 217 | 2043-07 | 2430.78 | 148.36 | 2282.43 | 52495.77 |
| 218 | 2043-08 | 2424.60 | 142.18 | 2282.43 | 50213.35 |
| 219 | 2043-09 | 2418.42 | 135.99 | 2282.43 | 47930.92 |
| 220 | 2043-10 | 2412.24 | 129.81 | 2282.43 | 45648.50 |
| 221 | 2043-11 | 2406.06 | 123.63 | 2282.43 | 43366.07 |
| 222 | 2043-12 | 2399.87 | 117.45 | 2282.43 | 41083.65 |
| 223 | 2044-01 | 2393.69 | 111.27 | 2282.43 | 38801.22 |
| 224 | 2044-02 | 2387.51 | 105.09 | 2282.43 | 36518.80 |
| 225 | 2044-03 | 2381.33 | 98.91 | 2282.43 | 34236.37 |
| 226 | 2044-04 | 2375.15 | 92.72 | 2282.43 | 31953.95 |
| 227 | 2044-05 | 2368.97 | 86.54 | 2282.43 | 29671.52 |
| 228 | 2044-06 | 2362.79 | 80.36 | 2282.43 | 27389.10 |
| 229 | 2044-07 | 2356.60 | 74.18 | 2282.43 | 25106.67 |
| 230 | 2044-08 | 2350.42 | 68.00 | 2282.43 | 22824.25 |
| 231 | 2044-09 | 2344.24 | 61.82 | 2282.43 | 20541.82 |
| 232 | 2044-10 | 2338.06 | 55.63 | 2282.43 | 18259.40 |
| 233 | 2044-11 | 2331.88 | 49.45 | 2282.43 | 15976.97 |
| 234 | 2044-12 | 2325.70 | 43.27 | 2282.43 | 13694.55 |
| 235 | 2045-01 | 2319.51 | 37.09 | 2282.43 | 11412.13 |
| 236 | 2045-02 | 2313.33 | 30.91 | 2282.43 | 9129.70 |
| 237 | 2045-03 | 2307.15 | 24.73 | 2282.43 | 6847.27 |
| 238 | 2045-04 | 2300.97 | 18.54 | 2282.43 | 4564.85 |
| 239 | 2045-05 | 2294.79 | 12.36 | 2282.43 | 2282.42 |
| 240 | 2045-06 | 2288.61 | 6.18 | 2282.43 | 0.00 |