江西贷款47.27万（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：47.27万
还款月数：20年
每月还款：2680.85元
利息总额：17.08万
本息合计：64.34万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-08 | 2680.85 | 1280.09 | 1400.76 | 471249.24 |
| 2 | 2025-09 | 2680.85 | 1276.30 | 1404.55 | 469844.69 |
| 3 | 2025-10 | 2680.85 | 1272.50 | 1408.35 | 468436.34 |
| 4 | 2025-11 | 2680.85 | 1268.68 | 1412.17 | 467024.17 |
| 5 | 2025-12 | 2680.85 | 1264.86 | 1415.99 | 465608.17 |
| 6 | 2026-01 | 2680.85 | 1261.02 | 1419.83 | 464188.35 |
| 7 | 2026-02 | 2680.85 | 1257.18 | 1423.67 | 462764.67 |
| 8 | 2026-03 | 2680.85 | 1253.32 | 1427.53 | 461337.14 |
| 9 | 2026-04 | 2680.85 | 1249.45 | 1431.40 | 459905.75 |
| 10 | 2026-05 | 2680.85 | 1245.58 | 1435.27 | 458470.47 |
| 11 | 2026-06 | 2680.85 | 1241.69 | 1439.16 | 457031.31 |
| 12 | 2026-07 | 2680.85 | 1237.79 | 1443.06 | 455588.26 |
| 13 | 2026-08 | 2680.85 | 1233.88 | 1446.97 | 454141.29 |
| 14 | 2026-09 | 2680.85 | 1229.97 | 1450.88 | 452690.41 |
| 15 | 2026-10 | 2680.85 | 1226.04 | 1454.81 | 451235.59 |
| 16 | 2026-11 | 2680.85 | 1222.10 | 1458.75 | 449776.84 |
| 17 | 2026-12 | 2680.85 | 1218.15 | 1462.71 | 448314.13 |
| 18 | 2027-01 | 2680.85 | 1214.18 | 1466.67 | 446847.47 |
| 19 | 2027-02 | 2680.85 | 1210.21 | 1470.64 | 445376.83 |
| 20 | 2027-03 | 2680.85 | 1206.23 | 1474.62 | 443902.20 |
| 21 | 2027-04 | 2680.85 | 1202.24 | 1478.62 | 442423.59 |
| 22 | 2027-05 | 2680.85 | 1198.23 | 1482.62 | 440940.97 |
| 23 | 2027-06 | 2680.85 | 1194.22 | 1486.64 | 439454.33 |
| 24 | 2027-07 | 2680.85 | 1190.19 | 1490.66 | 437963.67 |
| 25 | 2027-08 | 2680.85 | 1186.15 | 1494.70 | 436468.97 |
| 26 | 2027-09 | 2680.85 | 1182.10 | 1498.75 | 434970.22 |
| 27 | 2027-10 | 2680.85 | 1178.04 | 1502.81 | 433467.42 |
| 28 | 2027-11 | 2680.85 | 1173.97 | 1506.88 | 431960.54 |
| 29 | 2027-12 | 2680.85 | 1169.89 | 1510.96 | 430449.58 |
| 30 | 2028-01 | 2680.85 | 1165.80 | 1515.05 | 428934.53 |
| 31 | 2028-02 | 2680.85 | 1161.70 | 1519.15 | 427415.38 |
| 32 | 2028-03 | 2680.85 | 1157.58 | 1523.27 | 425892.11 |
| 33 | 2028-04 | 2680.85 | 1153.46 | 1527.39 | 424364.72 |
| 34 | 2028-05 | 2680.85 | 1149.32 | 1531.53 | 422833.19 |
| 35 | 2028-06 | 2680.85 | 1145.17 | 1535.68 | 421297.51 |
| 36 | 2028-07 | 2680.85 | 1141.01 | 1539.84 | 419757.68 |
| 37 | 2028-08 | 2680.85 | 1136.84 | 1544.01 | 418213.67 |
| 38 | 2028-09 | 2680.85 | 1132.66 | 1548.19 | 416665.48 |
| 39 | 2028-10 | 2680.85 | 1128.47 | 1552.38 | 415113.10 |
| 40 | 2028-11 | 2680.85 | 1124.26 | 1556.59 | 413556.51 |
| 41 | 2028-12 | 2680.85 | 1120.05 | 1560.80 | 411995.71 |
| 42 | 2029-01 | 2680.85 | 1115.82 | 1565.03 | 410430.68 |
| 43 | 2029-02 | 2680.85 | 1111.58 | 1569.27 | 408861.41 |
| 44 | 2029-03 | 2680.85 | 1107.33 | 1573.52 | 407287.90 |
| 45 | 2029-04 | 2680.85 | 1103.07 | 1577.78 | 405710.12 |
| 46 | 2029-05 | 2680.85 | 1098.80 | 1582.05 | 404128.06 |
| 47 | 2029-06 | 2680.85 | 1094.51 | 1586.34 | 402541.73 |
| 48 | 2029-07 | 2680.85 | 1090.22 | 1590.63 | 400951.09 |
| 49 | 2029-08 | 2680.85 | 1085.91 | 1594.94 | 399356.15 |
| 50 | 2029-09 | 2680.85 | 1081.59 | 1599.26 | 397756.89 |
| 51 | 2029-10 | 2680.85 | 1077.26 | 1603.59 | 396153.30 |
| 52 | 2029-11 | 2680.85 | 1072.92 | 1607.94 | 394545.36 |
| 53 | 2029-12 | 2680.85 | 1068.56 | 1612.29 | 392933.07 |
| 54 | 2030-01 | 2680.85 | 1064.19 | 1616.66 | 391316.42 |
| 55 | 2030-02 | 2680.85 | 1059.82 | 1621.04 | 389695.38 |
| 56 | 2030-03 | 2680.85 | 1055.42 | 1625.43 | 388069.95 |
| 57 | 2030-04 | 2680.85 | 1051.02 | 1629.83 | 386440.13 |
| 58 | 2030-05 | 2680.85 | 1046.61 | 1634.24 | 384805.88 |
| 59 | 2030-06 | 2680.85 | 1042.18 | 1638.67 | 383167.22 |
| 60 | 2030-07 | 2680.85 | 1037.74 | 1643.11 | 381524.11 |
| 61 | 2030-08 | 2680.85 | 1033.29 | 1647.56 | 379876.55 |
| 62 | 2030-09 | 2680.85 | 1028.83 | 1652.02 | 378224.54 |
| 63 | 2030-10 | 2680.85 | 1024.36 | 1656.49 | 376568.04 |
| 64 | 2030-11 | 2680.85 | 1019.87 | 1660.98 | 374907.06 |
| 65 | 2030-12 | 2680.85 | 1015.37 | 1665.48 | 373241.59 |
| 66 | 2031-01 | 2680.85 | 1010.86 | 1669.99 | 371571.60 |
| 67 | 2031-02 | 2680.85 | 1006.34 | 1674.51 | 369897.09 |
| 68 | 2031-03 | 2680.85 | 1001.80 | 1679.05 | 368218.04 |
| 69 | 2031-04 | 2680.85 | 997.26 | 1683.59 | 366534.45 |
| 70 | 2031-05 | 2680.85 | 992.70 | 1688.15 | 364846.29 |
| 71 | 2031-06 | 2680.85 | 988.13 | 1692.73 | 363153.57 |
| 72 | 2031-07 | 2680.85 | 983.54 | 1697.31 | 361456.26 |
| 73 | 2031-08 | 2680.85 | 978.94 | 1701.91 | 359754.35 |
| 74 | 2031-09 | 2680.85 | 974.33 | 1706.52 | 358047.84 |
| 75 | 2031-10 | 2680.85 | 969.71 | 1711.14 | 356336.70 |
| 76 | 2031-11 | 2680.85 | 965.08 | 1715.77 | 354620.93 |
| 77 | 2031-12 | 2680.85 | 960.43 | 1720.42 | 352900.51 |
| 78 | 2032-01 | 2680.85 | 955.77 | 1725.08 | 351175.43 |
| 79 | 2032-02 | 2680.85 | 951.10 | 1729.75 | 349445.68 |
| 80 | 2032-03 | 2680.85 | 946.42 | 1734.44 | 347711.24 |
| 81 | 2032-04 | 2680.85 | 941.72 | 1739.13 | 345972.11 |
| 82 | 2032-05 | 2680.85 | 937.01 | 1743.84 | 344228.27 |
| 83 | 2032-06 | 2680.85 | 932.28 | 1748.57 | 342479.70 |
| 84 | 2032-07 | 2680.85 | 927.55 | 1753.30 | 340726.40 |
| 85 | 2032-08 | 2680.85 | 922.80 | 1758.05 | 338968.35 |
| 86 | 2032-09 | 2680.85 | 918.04 | 1762.81 | 337205.54 |
| 87 | 2032-10 | 2680.85 | 913.26 | 1767.59 | 335437.95 |
| 88 | 2032-11 | 2680.85 | 908.48 | 1772.37 | 333665.58 |
| 89 | 2032-12 | 2680.85 | 903.68 | 1777.17 | 331888.41 |
| 90 | 2033-01 | 2680.85 | 898.86 | 1781.99 | 330106.42 |
| 91 | 2033-02 | 2680.85 | 894.04 | 1786.81 | 328319.61 |
| 92 | 2033-03 | 2680.85 | 889.20 | 1791.65 | 326527.95 |
| 93 | 2033-04 | 2680.85 | 884.35 | 1796.50 | 324731.45 |
| 94 | 2033-05 | 2680.85 | 879.48 | 1801.37 | 322930.08 |
| 95 | 2033-06 | 2680.85 | 874.60 | 1806.25 | 321123.83 |
| 96 | 2033-07 | 2680.85 | 869.71 | 1811.14 | 319312.69 |
| 97 | 2033-08 | 2680.85 | 864.81 | 1816.05 | 317496.65 |
| 98 | 2033-09 | 2680.85 | 859.89 | 1820.96 | 315675.68 |
| 99 | 2033-10 | 2680.85 | 854.95 | 1825.90 | 313849.79 |
| 100 | 2033-11 | 2680.85 | 850.01 | 1830.84 | 312018.95 |
| 101 | 2033-12 | 2680.85 | 845.05 | 1835.80 | 310183.15 |
| 102 | 2034-01 | 2680.85 | 840.08 | 1840.77 | 308342.37 |
| 103 | 2034-02 | 2680.85 | 835.09 | 1845.76 | 306496.62 |
| 104 | 2034-03 | 2680.85 | 830.10 | 1850.76 | 304645.86 |
| 105 | 2034-04 | 2680.85 | 825.08 | 1855.77 | 302790.09 |
| 106 | 2034-05 | 2680.85 | 820.06 | 1860.79 | 300929.30 |
| 107 | 2034-06 | 2680.85 | 815.02 | 1865.83 | 299063.47 |
| 108 | 2034-07 | 2680.85 | 809.96 | 1870.89 | 297192.58 |
| 109 | 2034-08 | 2680.85 | 804.90 | 1875.95 | 295316.62 |
| 110 | 2034-09 | 2680.85 | 799.82 | 1881.03 | 293435.59 |
| 111 | 2034-10 | 2680.85 | 794.72 | 1886.13 | 291549.46 |
| 112 | 2034-11 | 2680.85 | 789.61 | 1891.24 | 289658.22 |
| 113 | 2034-12 | 2680.85 | 784.49 | 1896.36 | 287761.86 |
| 114 | 2035-01 | 2680.85 | 779.36 | 1901.50 | 285860.37 |
| 115 | 2035-02 | 2680.85 | 774.21 | 1906.65 | 283953.72 |
| 116 | 2035-03 | 2680.85 | 769.04 | 1911.81 | 282041.91 |
| 117 | 2035-04 | 2680.85 | 763.86 | 1916.99 | 280124.92 |
| 118 | 2035-05 | 2680.85 | 758.67 | 1922.18 | 278202.75 |
| 119 | 2035-06 | 2680.85 | 753.47 | 1927.38 | 276275.36 |
| 120 | 2035-07 | 2680.85 | 748.25 | 1932.60 | 274342.76 |
| 121 | 2035-08 | 2680.85 | 743.01 | 1937.84 | 272404.92 |
| 122 | 2035-09 | 2680.85 | 737.76 | 1943.09 | 270461.83 |
| 123 | 2035-10 | 2680.85 | 732.50 | 1948.35 | 268513.48 |
| 124 | 2035-11 | 2680.85 | 727.22 | 1953.63 | 266559.85 |
| 125 | 2035-12 | 2680.85 | 721.93 | 1958.92 | 264600.93 |
| 126 | 2036-01 | 2680.85 | 716.63 | 1964.22 | 262636.71 |
| 127 | 2036-02 | 2680.85 | 711.31 | 1969.54 | 260667.17 |
| 128 | 2036-03 | 2680.85 | 705.97 | 1974.88 | 258692.29 |
| 129 | 2036-04 | 2680.85 | 700.62 | 1980.23 | 256712.07 |
| 130 | 2036-05 | 2680.85 | 695.26 | 1985.59 | 254726.48 |
| 131 | 2036-06 | 2680.85 | 689.88 | 1990.97 | 252735.51 |
| 132 | 2036-07 | 2680.85 | 684.49 | 1996.36 | 250739.15 |
| 133 | 2036-08 | 2680.85 | 679.09 | 2001.77 | 248737.39 |
| 134 | 2036-09 | 2680.85 | 673.66 | 2007.19 | 246730.20 |
| 135 | 2036-10 | 2680.85 | 668.23 | 2012.62 | 244717.58 |
| 136 | 2036-11 | 2680.85 | 662.78 | 2018.07 | 242699.50 |
| 137 | 2036-12 | 2680.85 | 657.31 | 2023.54 | 240675.96 |
| 138 | 2037-01 | 2680.85 | 651.83 | 2029.02 | 238646.94 |
| 139 | 2037-02 | 2680.85 | 646.34 | 2034.52 | 236612.43 |
| 140 | 2037-03 | 2680.85 | 640.83 | 2040.03 | 234572.40 |
| 141 | 2037-04 | 2680.85 | 635.30 | 2045.55 | 232526.85 |
| 142 | 2037-05 | 2680.85 | 629.76 | 2051.09 | 230475.76 |
| 143 | 2037-06 | 2680.85 | 624.21 | 2056.65 | 228419.11 |
| 144 | 2037-07 | 2680.85 | 618.64 | 2062.22 | 226356.90 |
| 145 | 2037-08 | 2680.85 | 613.05 | 2067.80 | 224289.10 |
| 146 | 2037-09 | 2680.85 | 607.45 | 2073.40 | 222215.70 |
| 147 | 2037-10 | 2680.85 | 601.83 | 2079.02 | 220136.68 |
| 148 | 2037-11 | 2680.85 | 596.20 | 2084.65 | 218052.03 |
| 149 | 2037-12 | 2680.85 | 590.56 | 2090.29 | 215961.74 |
| 150 | 2038-01 | 2680.85 | 584.90 | 2095.95 | 213865.78 |
| 151 | 2038-02 | 2680.85 | 579.22 | 2101.63 | 211764.15 |
| 152 | 2038-03 | 2680.85 | 573.53 | 2107.32 | 209656.83 |
| 153 | 2038-04 | 2680.85 | 567.82 | 2113.03 | 207543.80 |
| 154 | 2038-05 | 2680.85 | 562.10 | 2118.75 | 205425.05 |
| 155 | 2038-06 | 2680.85 | 556.36 | 2124.49 | 203300.56 |
| 156 | 2038-07 | 2680.85 | 550.61 | 2130.25 | 201170.31 |
| 157 | 2038-08 | 2680.85 | 544.84 | 2136.01 | 199034.30 |
| 158 | 2038-09 | 2680.85 | 539.05 | 2141.80 | 196892.50 |
| 159 | 2038-10 | 2680.85 | 533.25 | 2147.60 | 194744.90 |
| 160 | 2038-11 | 2680.85 | 527.43 | 2153.42 | 192591.48 |
| 161 | 2038-12 | 2680.85 | 521.60 | 2159.25 | 190432.23 |
| 162 | 2039-01 | 2680.85 | 515.75 | 2165.10 | 188267.14 |
| 163 | 2039-02 | 2680.85 | 509.89 | 2170.96 | 186096.17 |
| 164 | 2039-03 | 2680.85 | 504.01 | 2176.84 | 183919.33 |
| 165 | 2039-04 | 2680.85 | 498.11 | 2182.74 | 181736.60 |
| 166 | 2039-05 | 2680.85 | 492.20 | 2188.65 | 179547.95 |
| 167 | 2039-06 | 2680.85 | 486.28 | 2194.58 | 177353.38 |
| 168 | 2039-07 | 2680.85 | 480.33 | 2200.52 | 175152.86 |
| 169 | 2039-08 | 2680.85 | 474.37 | 2206.48 | 172946.38 |
| 170 | 2039-09 | 2680.85 | 468.40 | 2212.45 | 170733.92 |
| 171 | 2039-10 | 2680.85 | 462.40 | 2218.45 | 168515.48 |
| 172 | 2039-11 | 2680.85 | 456.40 | 2224.45 | 166291.02 |
| 173 | 2039-12 | 2680.85 | 450.37 | 2230.48 | 164060.54 |
| 174 | 2040-01 | 2680.85 | 444.33 | 2236.52 | 161824.02 |
| 175 | 2040-02 | 2680.85 | 438.27 | 2242.58 | 159581.45 |
| 176 | 2040-03 | 2680.85 | 432.20 | 2248.65 | 157332.80 |
| 177 | 2040-04 | 2680.85 | 426.11 | 2254.74 | 155078.05 |
| 178 | 2040-05 | 2680.85 | 420.00 | 2260.85 | 152817.21 |
| 179 | 2040-06 | 2680.85 | 413.88 | 2266.97 | 150550.24 |
| 180 | 2040-07 | 2680.85 | 407.74 | 2273.11 | 148277.13 |
| 181 | 2040-08 | 2680.85 | 401.58 | 2279.27 | 145997.86 |
| 182 | 2040-09 | 2680.85 | 395.41 | 2285.44 | 143712.42 |
| 183 | 2040-10 | 2680.85 | 389.22 | 2291.63 | 141420.79 |
| 184 | 2040-11 | 2680.85 | 383.01 | 2297.84 | 139122.95 |
| 185 | 2040-12 | 2680.85 | 376.79 | 2304.06 | 136818.89 |
| 186 | 2041-01 | 2680.85 | 370.55 | 2310.30 | 134508.59 |
| 187 | 2041-02 | 2680.85 | 364.29 | 2316.56 | 132192.04 |
| 188 | 2041-03 | 2680.85 | 358.02 | 2322.83 | 129869.21 |
| 189 | 2041-04 | 2680.85 | 351.73 | 2329.12 | 127540.08 |
| 190 | 2041-05 | 2680.85 | 345.42 | 2335.43 | 125204.65 |
| 191 | 2041-06 | 2680.85 | 339.10 | 2341.75 | 122862.90 |
| 192 | 2041-07 | 2680.85 | 332.75 | 2348.10 | 120514.80 |
| 193 | 2041-08 | 2680.85 | 326.39 | 2354.46 | 118160.35 |
| 194 | 2041-09 | 2680.85 | 320.02 | 2360.83 | 115799.51 |
| 195 | 2041-10 | 2680.85 | 313.62 | 2367.23 | 113432.29 |
| 196 | 2041-11 | 2680.85 | 307.21 | 2373.64 | 111058.65 |
| 197 | 2041-12 | 2680.85 | 300.78 | 2380.07 | 108678.58 |
| 198 | 2042-01 | 2680.85 | 294.34 | 2386.51 | 106292.07 |
| 199 | 2042-02 | 2680.85 | 287.87 | 2392.98 | 103899.09 |
| 200 | 2042-03 | 2680.85 | 281.39 | 2399.46 | 101499.63 |
| 201 | 2042-04 | 2680.85 | 274.89 | 2405.96 | 99093.68 |
| 202 | 2042-05 | 2680.85 | 268.38 | 2412.47 | 96681.21 |
| 203 | 2042-06 | 2680.85 | 261.84 | 2419.01 | 94262.20 |
| 204 | 2042-07 | 2680.85 | 255.29 | 2425.56 | 91836.64 |
| 205 | 2042-08 | 2680.85 | 248.72 | 2432.13 | 89404.52 |
| 206 | 2042-09 | 2680.85 | 242.14 | 2438.71 | 86965.80 |
| 207 | 2042-10 | 2680.85 | 235.53 | 2445.32 | 84520.48 |
| 208 | 2042-11 | 2680.85 | 228.91 | 2451.94 | 82068.54 |
| 209 | 2042-12 | 2680.85 | 222.27 | 2458.58 | 79609.96 |
| 210 | 2043-01 | 2680.85 | 215.61 | 2465.24 | 77144.72 |
| 211 | 2043-02 | 2680.85 | 208.93 | 2471.92 | 74672.80 |
| 212 | 2043-03 | 2680.85 | 202.24 | 2478.61 | 72194.19 |
| 213 | 2043-04 | 2680.85 | 195.53 | 2485.32 | 69708.87 |
| 214 | 2043-05 | 2680.85 | 188.79 | 2492.06 | 67216.81 |
| 215 | 2043-06 | 2680.85 | 182.05 | 2498.81 | 64718.01 |
| 216 | 2043-07 | 2680.85 | 175.28 | 2505.57 | 62212.43 |
| 217 | 2043-08 | 2680.85 | 168.49 | 2512.36 | 59700.07 |
| 218 | 2043-09 | 2680.85 | 161.69 | 2519.16 | 57180.91 |
| 219 | 2043-10 | 2680.85 | 154.86 | 2525.99 | 54654.93 |
| 220 | 2043-11 | 2680.85 | 148.02 | 2532.83 | 52122.10 |
| 221 | 2043-12 | 2680.85 | 141.16 | 2539.69 | 49582.41 |
| 222 | 2044-01 | 2680.85 | 134.29 | 2546.57 | 47035.85 |
| 223 | 2044-02 | 2680.85 | 127.39 | 2553.46 | 44482.39 |
| 224 | 2044-03 | 2680.85 | 120.47 | 2560.38 | 41922.01 |
| 225 | 2044-04 | 2680.85 | 113.54 | 2567.31 | 39354.70 |
| 226 | 2044-05 | 2680.85 | 106.59 | 2574.27 | 36780.43 |
| 227 | 2044-06 | 2680.85 | 99.61 | 2581.24 | 34199.19 |
| 228 | 2044-07 | 2680.85 | 92.62 | 2588.23 | 31610.97 |
| 229 | 2044-08 | 2680.85 | 85.61 | 2595.24 | 29015.73 |
| 230 | 2044-09 | 2680.85 | 78.58 | 2602.27 | 26413.46 |
| 231 | 2044-10 | 2680.85 | 71.54 | 2609.31 | 23804.15 |
| 232 | 2044-11 | 2680.85 | 64.47 | 2616.38 | 21187.77 |
| 233 | 2044-12 | 2680.85 | 57.38 | 2623.47 | 18564.30 |
| 234 | 2045-01 | 2680.85 | 50.28 | 2630.57 | 15933.73 |
| 235 | 2045-02 | 2680.85 | 43.15 | 2637.70 | 13296.03 |
| 236 | 2045-03 | 2680.85 | 36.01 | 2644.84 | 10651.19 |
| 237 | 2045-04 | 2680.85 | 28.85 | 2652.00 | 7999.18 |
| 238 | 2045-05 | 2680.85 | 21.66 | 2659.19 | 5340.00 |
| 239 | 2045-06 | 2680.85 | 14.46 | 2666.39 | 2673.61 |
| 240 | 2045-07 | 2680.85 | 7.24 | 2673.61 | 0.00 |
等额本金还款方式：
贷款总额：47.27万
还款月数：20年
首月还款：3249.47元
每月递减：5.33元
利息总额：15.43万
本息合计：62.69万
节省利息：16502.89元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-08 | 3249.47 | 1280.09 | 1969.38 | 470680.63 |
| 2 | 2025-09 | 3244.14 | 1274.76 | 1969.38 | 468711.25 |
| 3 | 2025-10 | 3238.80 | 1269.43 | 1969.38 | 466741.88 |
| 4 | 2025-11 | 3233.47 | 1264.09 | 1969.38 | 464772.50 |
| 5 | 2025-12 | 3228.13 | 1258.76 | 1969.38 | 462803.13 |
| 6 | 2026-01 | 3222.80 | 1253.43 | 1969.38 | 460833.75 |
| 7 | 2026-02 | 3217.47 | 1248.09 | 1969.38 | 458864.38 |
| 8 | 2026-03 | 3212.13 | 1242.76 | 1969.38 | 456895.00 |
| 9 | 2026-04 | 3206.80 | 1237.42 | 1969.38 | 454925.63 |
| 10 | 2026-05 | 3201.47 | 1232.09 | 1969.38 | 452956.25 |
| 11 | 2026-06 | 3196.13 | 1226.76 | 1969.38 | 450986.88 |
| 12 | 2026-07 | 3190.80 | 1221.42 | 1969.38 | 449017.50 |
| 13 | 2026-08 | 3185.46 | 1216.09 | 1969.38 | 447048.13 |
| 14 | 2026-09 | 3180.13 | 1210.76 | 1969.38 | 445078.75 |
| 15 | 2026-10 | 3174.80 | 1205.42 | 1969.38 | 443109.38 |
| 16 | 2026-11 | 3169.46 | 1200.09 | 1969.38 | 441140.00 |
| 17 | 2026-12 | 3164.13 | 1194.75 | 1969.38 | 439170.63 |
| 18 | 2027-01 | 3158.80 | 1189.42 | 1969.38 | 437201.25 |
| 19 | 2027-02 | 3153.46 | 1184.09 | 1969.38 | 435231.88 |
| 20 | 2027-03 | 3148.13 | 1178.75 | 1969.38 | 433262.50 |
| 21 | 2027-04 | 3142.79 | 1173.42 | 1969.38 | 431293.13 |
| 22 | 2027-05 | 3137.46 | 1168.09 | 1969.38 | 429323.75 |
| 23 | 2027-06 | 3132.13 | 1162.75 | 1969.38 | 427354.38 |
| 24 | 2027-07 | 3126.79 | 1157.42 | 1969.38 | 425385.00 |
| 25 | 2027-08 | 3121.46 | 1152.08 | 1969.38 | 423415.63 |
| 26 | 2027-09 | 3116.13 | 1146.75 | 1969.38 | 421446.25 |
| 27 | 2027-10 | 3110.79 | 1141.42 | 1969.38 | 419476.88 |
| 28 | 2027-11 | 3105.46 | 1136.08 | 1969.38 | 417507.50 |
| 29 | 2027-12 | 3100.12 | 1130.75 | 1969.38 | 415538.13 |
| 30 | 2028-01 | 3094.79 | 1125.42 | 1969.38 | 413568.75 |
| 31 | 2028-02 | 3089.46 | 1120.08 | 1969.38 | 411599.38 |
| 32 | 2028-03 | 3084.12 | 1114.75 | 1969.38 | 409630.00 |
| 33 | 2028-04 | 3078.79 | 1109.41 | 1969.38 | 407660.63 |
| 34 | 2028-05 | 3073.46 | 1104.08 | 1969.38 | 405691.25 |
| 35 | 2028-06 | 3068.12 | 1098.75 | 1969.38 | 403721.88 |
| 36 | 2028-07 | 3062.79 | 1093.41 | 1969.38 | 401752.50 |
| 37 | 2028-08 | 3057.45 | 1088.08 | 1969.38 | 399783.13 |
| 38 | 2028-09 | 3052.12 | 1082.75 | 1969.38 | 397813.75 |
| 39 | 2028-10 | 3046.79 | 1077.41 | 1969.38 | 395844.38 |
| 40 | 2028-11 | 3041.45 | 1072.08 | 1969.38 | 393875.00 |
| 41 | 2028-12 | 3036.12 | 1066.74 | 1969.38 | 391905.63 |
| 42 | 2029-01 | 3030.79 | 1061.41 | 1969.38 | 389936.25 |
| 43 | 2029-02 | 3025.45 | 1056.08 | 1969.38 | 387966.88 |
| 44 | 2029-03 | 3020.12 | 1050.74 | 1969.38 | 385997.50 |
| 45 | 2029-04 | 3014.78 | 1045.41 | 1969.38 | 384028.13 |
| 46 | 2029-05 | 3009.45 | 1040.08 | 1969.38 | 382058.75 |
| 47 | 2029-06 | 3004.12 | 1034.74 | 1969.38 | 380089.38 |
| 48 | 2029-07 | 2998.78 | 1029.41 | 1969.38 | 378120.00 |
| 49 | 2029-08 | 2993.45 | 1024.08 | 1969.38 | 376150.63 |
| 50 | 2029-09 | 2988.12 | 1018.74 | 1969.38 | 374181.25 |
| 51 | 2029-10 | 2982.78 | 1013.41 | 1969.38 | 372211.88 |
| 52 | 2029-11 | 2977.45 | 1008.07 | 1969.38 | 370242.50 |
| 53 | 2029-12 | 2972.12 | 1002.74 | 1969.38 | 368273.13 |
| 54 | 2030-01 | 2966.78 | 997.41 | 1969.38 | 366303.75 |
| 55 | 2030-02 | 2961.45 | 992.07 | 1969.38 | 364334.38 |
| 56 | 2030-03 | 2956.11 | 986.74 | 1969.38 | 362365.00 |
| 57 | 2030-04 | 2950.78 | 981.41 | 1969.38 | 360395.63 |
| 58 | 2030-05 | 2945.45 | 976.07 | 1969.38 | 358426.25 |
| 59 | 2030-06 | 2940.11 | 970.74 | 1969.38 | 356456.88 |
| 60 | 2030-07 | 2934.78 | 965.40 | 1969.38 | 354487.50 |
| 61 | 2030-08 | 2929.45 | 960.07 | 1969.38 | 352518.13 |
| 62 | 2030-09 | 2924.11 | 954.74 | 1969.38 | 350548.75 |
| 63 | 2030-10 | 2918.78 | 949.40 | 1969.38 | 348579.38 |
| 64 | 2030-11 | 2913.44 | 944.07 | 1969.38 | 346610.00 |
| 65 | 2030-12 | 2908.11 | 938.74 | 1969.38 | 344640.63 |
| 66 | 2031-01 | 2902.78 | 933.40 | 1969.38 | 342671.25 |
| 67 | 2031-02 | 2897.44 | 928.07 | 1969.38 | 340701.88 |
| 68 | 2031-03 | 2892.11 | 922.73 | 1969.38 | 338732.50 |
| 69 | 2031-04 | 2886.78 | 917.40 | 1969.38 | 336763.13 |
| 70 | 2031-05 | 2881.44 | 912.07 | 1969.38 | 334793.75 |
| 71 | 2031-06 | 2876.11 | 906.73 | 1969.38 | 332824.38 |
| 72 | 2031-07 | 2870.77 | 901.40 | 1969.38 | 330855.00 |
| 73 | 2031-08 | 2865.44 | 896.07 | 1969.38 | 328885.63 |
| 74 | 2031-09 | 2860.11 | 890.73 | 1969.38 | 326916.25 |
| 75 | 2031-10 | 2854.77 | 885.40 | 1969.38 | 324946.88 |
| 76 | 2031-11 | 2849.44 | 880.06 | 1969.38 | 322977.50 |
| 77 | 2031-12 | 2844.11 | 874.73 | 1969.38 | 321008.13 |
| 78 | 2032-01 | 2838.77 | 869.40 | 1969.38 | 319038.75 |
| 79 | 2032-02 | 2833.44 | 864.06 | 1969.38 | 317069.38 |
| 80 | 2032-03 | 2828.10 | 858.73 | 1969.38 | 315100.00 |
| 81 | 2032-04 | 2822.77 | 853.40 | 1969.38 | 313130.63 |
| 82 | 2032-05 | 2817.44 | 848.06 | 1969.38 | 311161.25 |
| 83 | 2032-06 | 2812.10 | 842.73 | 1969.38 | 309191.88 |
| 84 | 2032-07 | 2806.77 | 837.39 | 1969.38 | 307222.50 |
| 85 | 2032-08 | 2801.44 | 832.06 | 1969.38 | 305253.13 |
| 86 | 2032-09 | 2796.10 | 826.73 | 1969.38 | 303283.75 |
| 87 | 2032-10 | 2790.77 | 821.39 | 1969.38 | 301314.38 |
| 88 | 2032-11 | 2785.43 | 816.06 | 1969.38 | 299345.00 |
| 89 | 2032-12 | 2780.10 | 810.73 | 1969.38 | 297375.63 |
| 90 | 2033-01 | 2774.77 | 805.39 | 1969.38 | 295406.25 |
| 91 | 2033-02 | 2769.43 | 800.06 | 1969.38 | 293436.88 |
| 92 | 2033-03 | 2764.10 | 794.72 | 1969.38 | 291467.50 |
| 93 | 2033-04 | 2758.77 | 789.39 | 1969.38 | 289498.13 |
| 94 | 2033-05 | 2753.43 | 784.06 | 1969.38 | 287528.75 |
| 95 | 2033-06 | 2748.10 | 778.72 | 1969.38 | 285559.38 |
| 96 | 2033-07 | 2742.76 | 773.39 | 1969.38 | 283590.00 |
| 97 | 2033-08 | 2737.43 | 768.06 | 1969.38 | 281620.63 |
| 98 | 2033-09 | 2732.10 | 762.72 | 1969.38 | 279651.25 |
| 99 | 2033-10 | 2726.76 | 757.39 | 1969.38 | 277681.88 |
| 100 | 2033-11 | 2721.43 | 752.06 | 1969.38 | 275712.50 |
| 101 | 2033-12 | 2716.10 | 746.72 | 1969.38 | 273743.13 |
| 102 | 2034-01 | 2710.76 | 741.39 | 1969.38 | 271773.75 |
| 103 | 2034-02 | 2705.43 | 736.05 | 1969.38 | 269804.38 |
| 104 | 2034-03 | 2700.10 | 730.72 | 1969.38 | 267835.00 |
| 105 | 2034-04 | 2694.76 | 725.39 | 1969.38 | 265865.63 |
| 106 | 2034-05 | 2689.43 | 720.05 | 1969.38 | 263896.25 |
| 107 | 2034-06 | 2684.09 | 714.72 | 1969.38 | 261926.88 |
| 108 | 2034-07 | 2678.76 | 709.39 | 1969.38 | 259957.50 |
| 109 | 2034-08 | 2673.43 | 704.05 | 1969.38 | 257988.13 |
| 110 | 2034-09 | 2668.09 | 698.72 | 1969.38 | 256018.75 |
| 111 | 2034-10 | 2662.76 | 693.38 | 1969.38 | 254049.38 |
| 112 | 2034-11 | 2657.43 | 688.05 | 1969.38 | 252080.00 |
| 113 | 2034-12 | 2652.09 | 682.72 | 1969.38 | 250110.63 |
| 114 | 2035-01 | 2646.76 | 677.38 | 1969.38 | 248141.25 |
| 115 | 2035-02 | 2641.42 | 672.05 | 1969.38 | 246171.88 |
| 116 | 2035-03 | 2636.09 | 666.72 | 1969.38 | 244202.50 |
| 117 | 2035-04 | 2630.76 | 661.38 | 1969.38 | 242233.13 |
| 118 | 2035-05 | 2625.42 | 656.05 | 1969.38 | 240263.75 |
| 119 | 2035-06 | 2620.09 | 650.71 | 1969.38 | 238294.38 |
| 120 | 2035-07 | 2614.76 | 645.38 | 1969.38 | 236325.00 |
| 121 | 2035-08 | 2609.42 | 640.05 | 1969.38 | 234355.63 |
| 122 | 2035-09 | 2604.09 | 634.71 | 1969.38 | 232386.25 |
| 123 | 2035-10 | 2598.75 | 629.38 | 1969.38 | 230416.88 |
| 124 | 2035-11 | 2593.42 | 624.05 | 1969.38 | 228447.50 |
| 125 | 2035-12 | 2588.09 | 618.71 | 1969.38 | 226478.13 |
| 126 | 2036-01 | 2582.75 | 613.38 | 1969.38 | 224508.75 |
| 127 | 2036-02 | 2577.42 | 608.04 | 1969.38 | 222539.38 |
| 128 | 2036-03 | 2572.09 | 602.71 | 1969.38 | 220570.00 |
| 129 | 2036-04 | 2566.75 | 597.38 | 1969.38 | 218600.63 |
| 130 | 2036-05 | 2561.42 | 592.04 | 1969.38 | 216631.25 |
| 131 | 2036-06 | 2556.08 | 586.71 | 1969.38 | 214661.88 |
| 132 | 2036-07 | 2550.75 | 581.38 | 1969.38 | 212692.50 |
| 133 | 2036-08 | 2545.42 | 576.04 | 1969.38 | 210723.13 |
| 134 | 2036-09 | 2540.08 | 570.71 | 1969.38 | 208753.75 |
| 135 | 2036-10 | 2534.75 | 565.37 | 1969.38 | 206784.38 |
| 136 | 2036-11 | 2529.42 | 560.04 | 1969.38 | 204815.00 |
| 137 | 2036-12 | 2524.08 | 554.71 | 1969.38 | 202845.63 |
| 138 | 2037-01 | 2518.75 | 549.37 | 1969.38 | 200876.25 |
| 139 | 2037-02 | 2513.41 | 544.04 | 1969.38 | 198906.88 |
| 140 | 2037-03 | 2508.08 | 538.71 | 1969.38 | 196937.50 |
| 141 | 2037-04 | 2502.75 | 533.37 | 1969.38 | 194968.13 |
| 142 | 2037-05 | 2497.41 | 528.04 | 1969.38 | 192998.75 |
| 143 | 2037-06 | 2492.08 | 522.70 | 1969.38 | 191029.38 |
| 144 | 2037-07 | 2486.75 | 517.37 | 1969.38 | 189060.00 |
| 145 | 2037-08 | 2481.41 | 512.04 | 1969.38 | 187090.63 |
| 146 | 2037-09 | 2476.08 | 506.70 | 1969.38 | 185121.25 |
| 147 | 2037-10 | 2470.75 | 501.37 | 1969.38 | 183151.88 |
| 148 | 2037-11 | 2465.41 | 496.04 | 1969.38 | 181182.50 |
| 149 | 2037-12 | 2460.08 | 490.70 | 1969.38 | 179213.13 |
| 150 | 2038-01 | 2454.74 | 485.37 | 1969.38 | 177243.75 |
| 151 | 2038-02 | 2449.41 | 480.04 | 1969.38 | 175274.38 |
| 152 | 2038-03 | 2444.08 | 474.70 | 1969.38 | 173305.00 |
| 153 | 2038-04 | 2438.74 | 469.37 | 1969.38 | 171335.63 |
| 154 | 2038-05 | 2433.41 | 464.03 | 1969.38 | 169366.25 |
| 155 | 2038-06 | 2428.08 | 458.70 | 1969.38 | 167396.88 |
| 156 | 2038-07 | 2422.74 | 453.37 | 1969.38 | 165427.50 |
| 157 | 2038-08 | 2417.41 | 448.03 | 1969.38 | 163458.13 |
| 158 | 2038-09 | 2412.07 | 442.70 | 1969.38 | 161488.75 |
| 159 | 2038-10 | 2406.74 | 437.37 | 1969.38 | 159519.38 |
| 160 | 2038-11 | 2401.41 | 432.03 | 1969.38 | 157550.00 |
| 161 | 2038-12 | 2396.07 | 426.70 | 1969.38 | 155580.63 |
| 162 | 2039-01 | 2390.74 | 421.36 | 1969.38 | 153611.25 |
| 163 | 2039-02 | 2385.41 | 416.03 | 1969.38 | 151641.88 |
| 164 | 2039-03 | 2380.07 | 410.70 | 1969.38 | 149672.50 |
| 165 | 2039-04 | 2374.74 | 405.36 | 1969.38 | 147703.13 |
| 166 | 2039-05 | 2369.40 | 400.03 | 1969.38 | 145733.75 |
| 167 | 2039-06 | 2364.07 | 394.70 | 1969.38 | 143764.38 |
| 168 | 2039-07 | 2358.74 | 389.36 | 1969.38 | 141795.00 |
| 169 | 2039-08 | 2353.40 | 384.03 | 1969.38 | 139825.63 |
| 170 | 2039-09 | 2348.07 | 378.69 | 1969.38 | 137856.25 |
| 171 | 2039-10 | 2342.74 | 373.36 | 1969.38 | 135886.88 |
| 172 | 2039-11 | 2337.40 | 368.03 | 1969.38 | 133917.50 |
| 173 | 2039-12 | 2332.07 | 362.69 | 1969.38 | 131948.13 |
| 174 | 2040-01 | 2326.73 | 357.36 | 1969.38 | 129978.75 |
| 175 | 2040-02 | 2321.40 | 352.03 | 1969.38 | 128009.38 |
| 176 | 2040-03 | 2316.07 | 346.69 | 1969.38 | 126040.00 |
| 177 | 2040-04 | 2310.73 | 341.36 | 1969.38 | 124070.63 |
| 178 | 2040-05 | 2305.40 | 336.02 | 1969.38 | 122101.25 |
| 179 | 2040-06 | 2300.07 | 330.69 | 1969.38 | 120131.88 |
| 180 | 2040-07 | 2294.73 | 325.36 | 1969.38 | 118162.50 |
| 181 | 2040-08 | 2289.40 | 320.02 | 1969.38 | 116193.13 |
| 182 | 2040-09 | 2284.06 | 314.69 | 1969.38 | 114223.75 |
| 183 | 2040-10 | 2278.73 | 309.36 | 1969.38 | 112254.38 |
| 184 | 2040-11 | 2273.40 | 304.02 | 1969.38 | 110285.00 |
| 185 | 2040-12 | 2268.06 | 298.69 | 1969.38 | 108315.63 |
| 186 | 2041-01 | 2262.73 | 293.35 | 1969.38 | 106346.25 |
| 187 | 2041-02 | 2257.40 | 288.02 | 1969.38 | 104376.88 |
| 188 | 2041-03 | 2252.06 | 282.69 | 1969.38 | 102407.50 |
| 189 | 2041-04 | 2246.73 | 277.35 | 1969.38 | 100438.13 |
| 190 | 2041-05 | 2241.39 | 272.02 | 1969.38 | 98468.75 |
| 191 | 2041-06 | 2236.06 | 266.69 | 1969.38 | 96499.38 |
| 192 | 2041-07 | 2230.73 | 261.35 | 1969.38 | 94530.00 |
| 193 | 2041-08 | 2225.39 | 256.02 | 1969.38 | 92560.63 |
| 194 | 2041-09 | 2220.06 | 250.69 | 1969.38 | 90591.25 |
| 195 | 2041-10 | 2214.73 | 245.35 | 1969.38 | 88621.88 |
| 196 | 2041-11 | 2209.39 | 240.02 | 1969.38 | 86652.50 |
| 197 | 2041-12 | 2204.06 | 234.68 | 1969.38 | 84683.13 |
| 198 | 2042-01 | 2198.73 | 229.35 | 1969.38 | 82713.75 |
| 199 | 2042-02 | 2193.39 | 224.02 | 1969.38 | 80744.38 |
| 200 | 2042-03 | 2188.06 | 218.68 | 1969.38 | 78775.00 |
| 201 | 2042-04 | 2182.72 | 213.35 | 1969.38 | 76805.63 |
| 202 | 2042-05 | 2177.39 | 208.02 | 1969.38 | 74836.25 |
| 203 | 2042-06 | 2172.06 | 202.68 | 1969.38 | 72866.88 |
| 204 | 2042-07 | 2166.72 | 197.35 | 1969.38 | 70897.50 |
| 205 | 2042-08 | 2161.39 | 192.01 | 1969.38 | 68928.13 |
| 206 | 2042-09 | 2156.06 | 186.68 | 1969.38 | 66958.75 |
| 207 | 2042-10 | 2150.72 | 181.35 | 1969.38 | 64989.38 |
| 208 | 2042-11 | 2145.39 | 176.01 | 1969.38 | 63020.00 |
| 209 | 2042-12 | 2140.05 | 170.68 | 1969.38 | 61050.63 |
| 210 | 2043-01 | 2134.72 | 165.35 | 1969.38 | 59081.25 |
| 211 | 2043-02 | 2129.39 | 160.01 | 1969.38 | 57111.88 |
| 212 | 2043-03 | 2124.05 | 154.68 | 1969.38 | 55142.50 |
| 213 | 2043-04 | 2118.72 | 149.34 | 1969.38 | 53173.13 |
| 214 | 2043-05 | 2113.39 | 144.01 | 1969.38 | 51203.75 |
| 215 | 2043-06 | 2108.05 | 138.68 | 1969.38 | 49234.38 |
| 216 | 2043-07 | 2102.72 | 133.34 | 1969.38 | 47265.00 |
| 217 | 2043-08 | 2097.38 | 128.01 | 1969.38 | 45295.63 |
| 218 | 2043-09 | 2092.05 | 122.68 | 1969.38 | 43326.25 |
| 219 | 2043-10 | 2086.72 | 117.34 | 1969.38 | 41356.88 |
| 220 | 2043-11 | 2081.38 | 112.01 | 1969.38 | 39387.50 |
| 221 | 2043-12 | 2076.05 | 106.67 | 1969.38 | 37418.13 |
| 222 | 2044-01 | 2070.72 | 101.34 | 1969.38 | 35448.75 |
| 223 | 2044-02 | 2065.38 | 96.01 | 1969.38 | 33479.38 |
| 224 | 2044-03 | 2060.05 | 90.67 | 1969.38 | 31510.00 |
| 225 | 2044-04 | 2054.71 | 85.34 | 1969.38 | 29540.63 |
| 226 | 2044-05 | 2049.38 | 80.01 | 1969.38 | 27571.25 |
| 227 | 2044-06 | 2044.05 | 74.67 | 1969.38 | 25601.88 |
| 228 | 2044-07 | 2038.71 | 69.34 | 1969.38 | 23632.50 |
| 229 | 2044-08 | 2033.38 | 64.00 | 1969.38 | 21663.13 |
| 230 | 2044-09 | 2028.05 | 58.67 | 1969.38 | 19693.75 |
| 231 | 2044-10 | 2022.71 | 53.34 | 1969.38 | 17724.38 |
| 232 | 2044-11 | 2017.38 | 48.00 | 1969.38 | 15755.00 |
| 233 | 2044-12 | 2012.04 | 42.67 | 1969.38 | 13785.63 |
| 234 | 2045-01 | 2006.71 | 37.34 | 1969.38 | 11816.25 |
| 235 | 2045-02 | 2001.38 | 32.00 | 1969.38 | 9846.88 |
| 236 | 2045-03 | 1996.04 | 26.67 | 1969.38 | 7877.50 |
| 237 | 2045-04 | 1990.71 | 21.33 | 1969.38 | 5908.13 |
| 238 | 2045-05 | 1985.38 | 16.00 | 1969.38 | 3938.75 |
| 239 | 2045-06 | 1980.04 | 10.67 | 1969.38 | 1969.38 |
| 240 | 2045-07 | 1974.71 | 5.33 | 1969.38 | 0.00 |