盐城贷款69.32万（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：69.32万
还款月数：20年
每月还款：3707.2元
利息总额：19.65万
本息合计：88.97万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-10 | 3707.20 | 1501.96 | 2205.25 | 691004.75 |
| 2 | 2025-11 | 3707.20 | 1497.18 | 2210.03 | 688794.72 |
| 3 | 2025-12 | 3707.20 | 1492.39 | 2214.82 | 686579.91 |
| 4 | 2026-01 | 3707.20 | 1487.59 | 2219.61 | 684360.29 |
| 5 | 2026-02 | 3707.20 | 1482.78 | 2224.42 | 682135.87 |
| 6 | 2026-03 | 3707.20 | 1477.96 | 2229.24 | 679906.63 |
| 7 | 2026-04 | 3707.20 | 1473.13 | 2234.07 | 677672.55 |
| 8 | 2026-05 | 3707.20 | 1468.29 | 2238.91 | 675433.64 |
| 9 | 2026-06 | 3707.20 | 1463.44 | 2243.76 | 673189.87 |
| 10 | 2026-07 | 3707.20 | 1458.58 | 2248.63 | 670941.25 |
| 11 | 2026-08 | 3707.20 | 1453.71 | 2253.50 | 668687.75 |
| 12 | 2026-09 | 3707.20 | 1448.82 | 2258.38 | 666429.37 |
| 13 | 2026-10 | 3707.20 | 1443.93 | 2263.27 | 664166.10 |
| 14 | 2026-11 | 3707.20 | 1439.03 | 2268.18 | 661897.92 |
| 15 | 2026-12 | 3707.20 | 1434.11 | 2273.09 | 659624.83 |
| 16 | 2027-01 | 3707.20 | 1429.19 | 2278.02 | 657346.81 |
| 17 | 2027-02 | 3707.20 | 1424.25 | 2282.95 | 655063.86 |
| 18 | 2027-03 | 3707.20 | 1419.31 | 2287.90 | 652775.96 |
| 19 | 2027-04 | 3707.20 | 1414.35 | 2292.86 | 650483.10 |
| 20 | 2027-05 | 3707.20 | 1409.38 | 2297.82 | 648185.28 |
| 21 | 2027-06 | 3707.20 | 1404.40 | 2302.80 | 645882.47 |
| 22 | 2027-07 | 3707.20 | 1399.41 | 2307.79 | 643574.68 |
| 23 | 2027-08 | 3707.20 | 1394.41 | 2312.79 | 641261.89 |
| 24 | 2027-09 | 3707.20 | 1389.40 | 2317.80 | 638944.09 |
| 25 | 2027-10 | 3707.20 | 1384.38 | 2322.83 | 636621.26 |
| 26 | 2027-11 | 3707.20 | 1379.35 | 2327.86 | 634293.40 |
| 27 | 2027-12 | 3707.20 | 1374.30 | 2332.90 | 631960.50 |
| 28 | 2028-01 | 3707.20 | 1369.25 | 2337.96 | 629622.54 |
| 29 | 2028-02 | 3707.20 | 1364.18 | 2343.02 | 627279.52 |
| 30 | 2028-03 | 3707.20 | 1359.11 | 2348.10 | 624931.42 |
| 31 | 2028-04 | 3707.20 | 1354.02 | 2353.19 | 622578.24 |
| 32 | 2028-05 | 3707.20 | 1348.92 | 2358.28 | 620219.95 |
| 33 | 2028-06 | 3707.20 | 1343.81 | 2363.39 | 617856.56 |
| 34 | 2028-07 | 3707.20 | 1338.69 | 2368.52 | 615488.04 |
| 35 | 2028-08 | 3707.20 | 1333.56 | 2373.65 | 613114.40 |
| 36 | 2028-09 | 3707.20 | 1328.41 | 2378.79 | 610735.61 |
| 37 | 2028-10 | 3707.20 | 1323.26 | 2383.94 | 608351.66 |
| 38 | 2028-11 | 3707.20 | 1318.10 | 2389.11 | 605962.55 |
| 39 | 2028-12 | 3707.20 | 1312.92 | 2394.29 | 603568.27 |
| 40 | 2029-01 | 3707.20 | 1307.73 | 2399.47 | 601168.79 |
| 41 | 2029-02 | 3707.20 | 1302.53 | 2404.67 | 598764.12 |
| 42 | 2029-03 | 3707.20 | 1297.32 | 2409.88 | 596354.24 |
| 43 | 2029-04 | 3707.20 | 1292.10 | 2415.10 | 593939.14 |
| 44 | 2029-05 | 3707.20 | 1286.87 | 2420.34 | 591518.80 |
| 45 | 2029-06 | 3707.20 | 1281.62 | 2425.58 | 589093.22 |
| 46 | 2029-07 | 3707.20 | 1276.37 | 2430.84 | 586662.39 |
| 47 | 2029-08 | 3707.20 | 1271.10 | 2436.10 | 584226.28 |
| 48 | 2029-09 | 3707.20 | 1265.82 | 2441.38 | 581784.90 |
| 49 | 2029-10 | 3707.20 | 1260.53 | 2446.67 | 579338.23 |
| 50 | 2029-11 | 3707.20 | 1255.23 | 2451.97 | 576886.26 |
| 51 | 2029-12 | 3707.20 | 1249.92 | 2457.28 | 574428.98 |
| 52 | 2030-01 | 3707.20 | 1244.60 | 2462.61 | 571966.37 |
| 53 | 2030-02 | 3707.20 | 1239.26 | 2467.94 | 569498.42 |
| 54 | 2030-03 | 3707.20 | 1233.91 | 2473.29 | 567025.13 |
| 55 | 2030-04 | 3707.20 | 1228.55 | 2478.65 | 564546.48 |
| 56 | 2030-05 | 3707.20 | 1223.18 | 2484.02 | 562062.46 |
| 57 | 2030-06 | 3707.20 | 1217.80 | 2489.40 | 559573.06 |
| 58 | 2030-07 | 3707.20 | 1212.41 | 2494.80 | 557078.27 |
| 59 | 2030-08 | 3707.20 | 1207.00 | 2500.20 | 554578.06 |
| 60 | 2030-09 | 3707.20 | 1201.59 | 2505.62 | 552072.45 |
| 61 | 2030-10 | 3707.20 | 1196.16 | 2511.05 | 549561.40 |
| 62 | 2030-11 | 3707.20 | 1190.72 | 2516.49 | 547044.91 |
| 63 | 2030-12 | 3707.20 | 1185.26 | 2521.94 | 544522.97 |
| 64 | 2031-01 | 3707.20 | 1179.80 | 2527.40 | 541995.57 |
| 65 | 2031-02 | 3707.20 | 1174.32 | 2532.88 | 539462.68 |
| 66 | 2031-03 | 3707.20 | 1168.84 | 2538.37 | 536924.32 |
| 67 | 2031-04 | 3707.20 | 1163.34 | 2543.87 | 534380.45 |
| 68 | 2031-05 | 3707.20 | 1157.82 | 2549.38 | 531831.07 |
| 69 | 2031-06 | 3707.20 | 1152.30 | 2554.90 | 529276.16 |
| 70 | 2031-07 | 3707.20 | 1146.77 | 2560.44 | 526715.73 |
| 71 | 2031-08 | 3707.20 | 1141.22 | 2565.99 | 524149.74 |
| 72 | 2031-09 | 3707.20 | 1135.66 | 2571.55 | 521578.19 |
| 73 | 2031-10 | 3707.20 | 1130.09 | 2577.12 | 519001.07 |
| 74 | 2031-11 | 3707.20 | 1124.50 | 2582.70 | 516418.37 |
| 75 | 2031-12 | 3707.20 | 1118.91 | 2588.30 | 513830.07 |
| 76 | 2032-01 | 3707.20 | 1113.30 | 2593.91 | 511236.17 |
| 77 | 2032-02 | 3707.20 | 1107.68 | 2599.53 | 508636.64 |
| 78 | 2032-03 | 3707.20 | 1102.05 | 2605.16 | 506031.48 |
| 79 | 2032-04 | 3707.20 | 1096.40 | 2610.80 | 503420.68 |
| 80 | 2032-05 | 3707.20 | 1090.74 | 2616.46 | 500804.22 |
| 81 | 2032-06 | 3707.20 | 1085.08 | 2622.13 | 498182.09 |
| 82 | 2032-07 | 3707.20 | 1079.39 | 2627.81 | 495554.28 |
| 83 | 2032-08 | 3707.20 | 1073.70 | 2633.50 | 492920.78 |
| 84 | 2032-09 | 3707.20 | 1068.00 | 2639.21 | 490281.57 |
| 85 | 2032-10 | 3707.20 | 1062.28 | 2644.93 | 487636.64 |
| 86 | 2032-11 | 3707.20 | 1056.55 | 2650.66 | 484985.99 |
| 87 | 2032-12 | 3707.20 | 1050.80 | 2656.40 | 482329.58 |
| 88 | 2033-01 | 3707.20 | 1045.05 | 2662.16 | 479667.43 |
| 89 | 2033-02 | 3707.20 | 1039.28 | 2667.92 | 476999.50 |
| 90 | 2033-03 | 3707.20 | 1033.50 | 2673.71 | 474325.80 |
| 91 | 2033-04 | 3707.20 | 1027.71 | 2679.50 | 471646.30 |
| 92 | 2033-05 | 3707.20 | 1021.90 | 2685.30 | 468961.00 |
| 93 | 2033-06 | 3707.20 | 1016.08 | 2691.12 | 466269.87 |
| 94 | 2033-07 | 3707.20 | 1010.25 | 2696.95 | 463572.92 |
| 95 | 2033-08 | 3707.20 | 1004.41 | 2702.80 | 460870.12 |
| 96 | 2033-09 | 3707.20 | 998.55 | 2708.65 | 458161.47 |
| 97 | 2033-10 | 3707.20 | 992.68 | 2714.52 | 455446.95 |
| 98 | 2033-11 | 3707.20 | 986.80 | 2720.40 | 452726.55 |
| 99 | 2033-12 | 3707.20 | 980.91 | 2726.30 | 450000.25 |
| 100 | 2034-01 | 3707.20 | 975.00 | 2732.20 | 447268.05 |
| 101 | 2034-02 | 3707.20 | 969.08 | 2738.12 | 444529.92 |
| 102 | 2034-03 | 3707.20 | 963.15 | 2744.06 | 441785.87 |
| 103 | 2034-04 | 3707.20 | 957.20 | 2750.00 | 439035.87 |
| 104 | 2034-05 | 3707.20 | 951.24 | 2755.96 | 436279.91 |
| 105 | 2034-06 | 3707.20 | 945.27 | 2761.93 | 433517.98 |
| 106 | 2034-07 | 3707.20 | 939.29 | 2767.92 | 430750.06 |
| 107 | 2034-08 | 3707.20 | 933.29 | 2773.91 | 427976.15 |
| 108 | 2034-09 | 3707.20 | 927.28 | 2779.92 | 425196.23 |
| 109 | 2034-10 | 3707.20 | 921.26 | 2785.95 | 422410.28 |
| 110 | 2034-11 | 3707.20 | 915.22 | 2791.98 | 419618.30 |
| 111 | 2034-12 | 3707.20 | 909.17 | 2798.03 | 416820.27 |
| 112 | 2035-01 | 3707.20 | 903.11 | 2804.09 | 414016.17 |
| 113 | 2035-02 | 3707.20 | 897.04 | 2810.17 | 411206.00 |
| 114 | 2035-03 | 3707.20 | 890.95 | 2816.26 | 408389.75 |
| 115 | 2035-04 | 3707.20 | 884.84 | 2822.36 | 405567.39 |
| 116 | 2035-05 | 3707.20 | 878.73 | 2828.47 | 402738.91 |
| 117 | 2035-06 | 3707.20 | 872.60 | 2834.60 | 399904.31 |
| 118 | 2035-07 | 3707.20 | 866.46 | 2840.74 | 397063.56 |
| 119 | 2035-08 | 3707.20 | 860.30 | 2846.90 | 394216.66 |
| 120 | 2035-09 | 3707.20 | 854.14 | 2853.07 | 391363.59 |
| 121 | 2035-10 | 3707.20 | 847.95 | 2859.25 | 388504.34 |
| 122 | 2035-11 | 3707.20 | 841.76 | 2865.44 | 385638.90 |
| 123 | 2035-12 | 3707.20 | 835.55 | 2871.65 | 382767.25 |
| 124 | 2036-01 | 3707.20 | 829.33 | 2877.88 | 379889.37 |
| 125 | 2036-02 | 3707.20 | 823.09 | 2884.11 | 377005.26 |
| 126 | 2036-03 | 3707.20 | 816.84 | 2890.36 | 374114.90 |
| 127 | 2036-04 | 3707.20 | 810.58 | 2896.62 | 371218.28 |
| 128 | 2036-05 | 3707.20 | 804.31 | 2902.90 | 368315.38 |
| 129 | 2036-06 | 3707.20 | 798.02 | 2909.19 | 365406.19 |
| 130 | 2036-07 | 3707.20 | 791.71 | 2915.49 | 362490.70 |
| 131 | 2036-08 | 3707.20 | 785.40 | 2921.81 | 359568.89 |
| 132 | 2036-09 | 3707.20 | 779.07 | 2928.14 | 356640.76 |
| 133 | 2036-10 | 3707.20 | 772.72 | 2934.48 | 353706.27 |
| 134 | 2036-11 | 3707.20 | 766.36 | 2940.84 | 350765.43 |
| 135 | 2036-12 | 3707.20 | 759.99 | 2947.21 | 347818.22 |
| 136 | 2037-01 | 3707.20 | 753.61 | 2953.60 | 344864.62 |
| 137 | 2037-02 | 3707.20 | 747.21 | 2960.00 | 341904.63 |
| 138 | 2037-03 | 3707.20 | 740.79 | 2966.41 | 338938.21 |
| 139 | 2037-04 | 3707.20 | 734.37 | 2972.84 | 335965.38 |
| 140 | 2037-05 | 3707.20 | 727.92 | 2979.28 | 332986.10 |
| 141 | 2037-06 | 3707.20 | 721.47 | 2985.73 | 330000.36 |
| 142 | 2037-07 | 3707.20 | 715.00 | 2992.20 | 327008.16 |
| 143 | 2037-08 | 3707.20 | 708.52 | 2998.69 | 324009.47 |
| 144 | 2037-09 | 3707.20 | 702.02 | 3005.18 | 321004.29 |
| 145 | 2037-10 | 3707.20 | 695.51 | 3011.69 | 317992.59 |
| 146 | 2037-11 | 3707.20 | 688.98 | 3018.22 | 314974.37 |
| 147 | 2037-12 | 3707.20 | 682.44 | 3024.76 | 311949.61 |
| 148 | 2038-01 | 3707.20 | 675.89 | 3031.31 | 308918.30 |
| 149 | 2038-02 | 3707.20 | 669.32 | 3037.88 | 305880.42 |
| 150 | 2038-03 | 3707.20 | 662.74 | 3044.46 | 302835.96 |
| 151 | 2038-04 | 3707.20 | 656.14 | 3051.06 | 299784.90 |
| 152 | 2038-05 | 3707.20 | 649.53 | 3057.67 | 296727.23 |
| 153 | 2038-06 | 3707.20 | 642.91 | 3064.30 | 293662.93 |
| 154 | 2038-07 | 3707.20 | 636.27 | 3070.93 | 290592.00 |
| 155 | 2038-08 | 3707.20 | 629.62 | 3077.59 | 287514.41 |
| 156 | 2038-09 | 3707.20 | 622.95 | 3084.26 | 284430.15 |
| 157 | 2038-10 | 3707.20 | 616.27 | 3090.94 | 281339.21 |
| 158 | 2038-11 | 3707.20 | 609.57 | 3097.64 | 278241.58 |
| 159 | 2038-12 | 3707.20 | 602.86 | 3104.35 | 275137.23 |
| 160 | 2039-01 | 3707.20 | 596.13 | 3111.07 | 272026.16 |
| 161 | 2039-02 | 3707.20 | 589.39 | 3117.81 | 268908.34 |
| 162 | 2039-03 | 3707.20 | 582.63 | 3124.57 | 265783.77 |
| 163 | 2039-04 | 3707.20 | 575.86 | 3131.34 | 262652.43 |
| 164 | 2039-05 | 3707.20 | 569.08 | 3138.12 | 259514.31 |
| 165 | 2039-06 | 3707.20 | 562.28 | 3144.92 | 256369.38 |
| 166 | 2039-07 | 3707.20 | 555.47 | 3151.74 | 253217.65 |
| 167 | 2039-08 | 3707.20 | 548.64 | 3158.57 | 250059.08 |
| 168 | 2039-09 | 3707.20 | 541.79 | 3165.41 | 246893.67 |
| 169 | 2039-10 | 3707.20 | 534.94 | 3172.27 | 243721.40 |
| 170 | 2039-11 | 3707.20 | 528.06 | 3179.14 | 240542.26 |
| 171 | 2039-12 | 3707.20 | 521.17 | 3186.03 | 237356.23 |
| 172 | 2040-01 | 3707.20 | 514.27 | 3192.93 | 234163.30 |
| 173 | 2040-02 | 3707.20 | 507.35 | 3199.85 | 230963.45 |
| 174 | 2040-03 | 3707.20 | 500.42 | 3206.78 | 227756.67 |
| 175 | 2040-04 | 3707.20 | 493.47 | 3213.73 | 224542.94 |
| 176 | 2040-05 | 3707.20 | 486.51 | 3220.69 | 221322.24 |
| 177 | 2040-06 | 3707.20 | 479.53 | 3227.67 | 218094.57 |
| 178 | 2040-07 | 3707.20 | 472.54 | 3234.67 | 214859.90 |
| 179 | 2040-08 | 3707.20 | 465.53 | 3241.67 | 211618.23 |
| 180 | 2040-09 | 3707.20 | 458.51 | 3248.70 | 208369.53 |
| 181 | 2040-10 | 3707.20 | 451.47 | 3255.74 | 205113.79 |
| 182 | 2040-11 | 3707.20 | 444.41 | 3262.79 | 201851.00 |
| 183 | 2040-12 | 3707.20 | 437.34 | 3269.86 | 198581.14 |
| 184 | 2041-01 | 3707.20 | 430.26 | 3276.95 | 195304.20 |
| 185 | 2041-02 | 3707.20 | 423.16 | 3284.05 | 192020.15 |
| 186 | 2041-03 | 3707.20 | 416.04 | 3291.16 | 188728.99 |
| 187 | 2041-04 | 3707.20 | 408.91 | 3298.29 | 185430.70 |
| 188 | 2041-05 | 3707.20 | 401.77 | 3305.44 | 182125.26 |
| 189 | 2041-06 | 3707.20 | 394.60 | 3312.60 | 178812.66 |
| 190 | 2041-07 | 3707.20 | 387.43 | 3319.78 | 175492.88 |
| 191 | 2041-08 | 3707.20 | 380.23 | 3326.97 | 172165.92 |
| 192 | 2041-09 | 3707.20 | 373.03 | 3334.18 | 168831.74 |
| 193 | 2041-10 | 3707.20 | 365.80 | 3341.40 | 165490.33 |
| 194 | 2041-11 | 3707.20 | 358.56 | 3348.64 | 162141.69 |
| 195 | 2041-12 | 3707.20 | 351.31 | 3355.90 | 158785.80 |
| 196 | 2042-01 | 3707.20 | 344.04 | 3363.17 | 155422.63 |
| 197 | 2042-02 | 3707.20 | 336.75 | 3370.46 | 152052.17 |
| 198 | 2042-03 | 3707.20 | 329.45 | 3377.76 | 148674.41 |
| 199 | 2042-04 | 3707.20 | 322.13 | 3385.08 | 145289.34 |
| 200 | 2042-05 | 3707.20 | 314.79 | 3392.41 | 141896.93 |
| 201 | 2042-06 | 3707.20 | 307.44 | 3399.76 | 138497.17 |
| 202 | 2042-07 | 3707.20 | 300.08 | 3407.13 | 135090.04 |
| 203 | 2042-08 | 3707.20 | 292.70 | 3414.51 | 131675.53 |
| 204 | 2042-09 | 3707.20 | 285.30 | 3421.91 | 128253.62 |
| 205 | 2042-10 | 3707.20 | 277.88 | 3429.32 | 124824.30 |
| 206 | 2042-11 | 3707.20 | 270.45 | 3436.75 | 121387.55 |
| 207 | 2042-12 | 3707.20 | 263.01 | 3444.20 | 117943.35 |
| 208 | 2043-01 | 3707.20 | 255.54 | 3451.66 | 114491.69 |
| 209 | 2043-02 | 3707.20 | 248.07 | 3459.14 | 111032.55 |
| 210 | 2043-03 | 3707.20 | 240.57 | 3466.63 | 107565.92 |
| 211 | 2043-04 | 3707.20 | 233.06 | 3474.14 | 104091.77 |
| 212 | 2043-05 | 3707.20 | 225.53 | 3481.67 | 100610.10 |
| 213 | 2043-06 | 3707.20 | 217.99 | 3489.22 | 97120.89 |
| 214 | 2043-07 | 3707.20 | 210.43 | 3496.78 | 93624.11 |
| 215 | 2043-08 | 3707.20 | 202.85 | 3504.35 | 90119.76 |
| 216 | 2043-09 | 3707.20 | 195.26 | 3511.94 | 86607.81 |
| 217 | 2043-10 | 3707.20 | 187.65 | 3519.55 | 83088.26 |
| 218 | 2043-11 | 3707.20 | 180.02 | 3527.18 | 79561.08 |
| 219 | 2043-12 | 3707.20 | 172.38 | 3534.82 | 76026.26 |
| 220 | 2044-01 | 3707.20 | 164.72 | 3542.48 | 72483.78 |
| 221 | 2044-02 | 3707.20 | 157.05 | 3550.16 | 68933.62 |
| 222 | 2044-03 | 3707.20 | 149.36 | 3557.85 | 65375.77 |
| 223 | 2044-04 | 3707.20 | 141.65 | 3565.56 | 61810.22 |
| 224 | 2044-05 | 3707.20 | 133.92 | 3573.28 | 58236.93 |
| 225 | 2044-06 | 3707.20 | 126.18 | 3581.02 | 54655.91 |
| 226 | 2044-07 | 3707.20 | 118.42 | 3588.78 | 51067.13 |
| 227 | 2044-08 | 3707.20 | 110.65 | 3596.56 | 47470.57 |
| 228 | 2044-09 | 3707.20 | 102.85 | 3604.35 | 43866.22 |
| 229 | 2044-10 | 3707.20 | 95.04 | 3612.16 | 40254.06 |
| 230 | 2044-11 | 3707.20 | 87.22 | 3619.99 | 36634.07 |
| 231 | 2044-12 | 3707.20 | 79.37 | 3627.83 | 33006.24 |
| 232 | 2045-01 | 3707.20 | 71.51 | 3635.69 | 29370.55 |
| 233 | 2045-02 | 3707.20 | 63.64 | 3643.57 | 25726.98 |
| 234 | 2045-03 | 3707.20 | 55.74 | 3651.46 | 22075.52 |
| 235 | 2045-04 | 3707.20 | 47.83 | 3659.37 | 18416.14 |
| 236 | 2045-05 | 3707.20 | 39.90 | 3667.30 | 14748.84 |
| 237 | 2045-06 | 3707.20 | 31.96 | 3675.25 | 11073.59 |
| 238 | 2045-07 | 3707.20 | 23.99 | 3683.21 | 7390.38 |
| 239 | 2045-08 | 3707.20 | 16.01 | 3691.19 | 3699.19 |
| 240 | 2045-09 | 3707.20 | 8.01 | 3699.19 | 0.00 |
等额本金还款方式：
贷款总额：69.32万
还款月数：20年
首月还款：4390.33元
每月递减：6.26元
利息总额：18.1万
本息合计：87.42万
节省利息：15533.44元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-10 | 4390.33 | 1501.96 | 2888.38 | 690321.63 |
| 2 | 2025-11 | 4384.07 | 1495.70 | 2888.38 | 687433.25 |
| 3 | 2025-12 | 4377.81 | 1489.44 | 2888.38 | 684544.88 |
| 4 | 2026-01 | 4371.56 | 1483.18 | 2888.38 | 681656.50 |
| 5 | 2026-02 | 4365.30 | 1476.92 | 2888.38 | 678768.13 |
| 6 | 2026-03 | 4359.04 | 1470.66 | 2888.38 | 675879.75 |
| 7 | 2026-04 | 4352.78 | 1464.41 | 2888.38 | 672991.38 |
| 8 | 2026-05 | 4346.52 | 1458.15 | 2888.38 | 670103.00 |
| 9 | 2026-06 | 4340.26 | 1451.89 | 2888.38 | 667214.63 |
| 10 | 2026-07 | 4334.01 | 1445.63 | 2888.38 | 664326.25 |
| 11 | 2026-08 | 4327.75 | 1439.37 | 2888.38 | 661437.88 |
| 12 | 2026-09 | 4321.49 | 1433.12 | 2888.38 | 658549.50 |
| 13 | 2026-10 | 4315.23 | 1426.86 | 2888.38 | 655661.13 |
| 14 | 2026-11 | 4308.97 | 1420.60 | 2888.38 | 652772.75 |
| 15 | 2026-12 | 4302.72 | 1414.34 | 2888.38 | 649884.38 |
| 16 | 2027-01 | 4296.46 | 1408.08 | 2888.38 | 646996.00 |
| 17 | 2027-02 | 4290.20 | 1401.82 | 2888.38 | 644107.63 |
| 18 | 2027-03 | 4283.94 | 1395.57 | 2888.38 | 641219.25 |
| 19 | 2027-04 | 4277.68 | 1389.31 | 2888.38 | 638330.88 |
| 20 | 2027-05 | 4271.43 | 1383.05 | 2888.38 | 635442.50 |
| 21 | 2027-06 | 4265.17 | 1376.79 | 2888.38 | 632554.13 |
| 22 | 2027-07 | 4258.91 | 1370.53 | 2888.38 | 629665.75 |
| 23 | 2027-08 | 4252.65 | 1364.28 | 2888.38 | 626777.38 |
| 24 | 2027-09 | 4246.39 | 1358.02 | 2888.38 | 623889.00 |
| 25 | 2027-10 | 4240.13 | 1351.76 | 2888.38 | 621000.63 |
| 26 | 2027-11 | 4233.88 | 1345.50 | 2888.38 | 618112.25 |
| 27 | 2027-12 | 4227.62 | 1339.24 | 2888.38 | 615223.88 |
| 28 | 2028-01 | 4221.36 | 1332.99 | 2888.38 | 612335.50 |
| 29 | 2028-02 | 4215.10 | 1326.73 | 2888.38 | 609447.13 |
| 30 | 2028-03 | 4208.84 | 1320.47 | 2888.38 | 606558.75 |
| 31 | 2028-04 | 4202.59 | 1314.21 | 2888.38 | 603670.38 |
| 32 | 2028-05 | 4196.33 | 1307.95 | 2888.38 | 600782.00 |
| 33 | 2028-06 | 4190.07 | 1301.69 | 2888.38 | 597893.63 |
| 34 | 2028-07 | 4183.81 | 1295.44 | 2888.38 | 595005.25 |
| 35 | 2028-08 | 4177.55 | 1289.18 | 2888.38 | 592116.88 |
| 36 | 2028-09 | 4171.29 | 1282.92 | 2888.38 | 589228.50 |
| 37 | 2028-10 | 4165.04 | 1276.66 | 2888.38 | 586340.13 |
| 38 | 2028-11 | 4158.78 | 1270.40 | 2888.38 | 583451.75 |
| 39 | 2028-12 | 4152.52 | 1264.15 | 2888.38 | 580563.38 |
| 40 | 2029-01 | 4146.26 | 1257.89 | 2888.38 | 577675.00 |
| 41 | 2029-02 | 4140.00 | 1251.63 | 2888.38 | 574786.63 |
| 42 | 2029-03 | 4133.75 | 1245.37 | 2888.38 | 571898.25 |
| 43 | 2029-04 | 4127.49 | 1239.11 | 2888.38 | 569009.88 |
| 44 | 2029-05 | 4121.23 | 1232.85 | 2888.38 | 566121.50 |
| 45 | 2029-06 | 4114.97 | 1226.60 | 2888.38 | 563233.13 |
| 46 | 2029-07 | 4108.71 | 1220.34 | 2888.38 | 560344.75 |
| 47 | 2029-08 | 4102.46 | 1214.08 | 2888.38 | 557456.38 |
| 48 | 2029-09 | 4096.20 | 1207.82 | 2888.38 | 554568.00 |
| 49 | 2029-10 | 4089.94 | 1201.56 | 2888.38 | 551679.63 |
| 50 | 2029-11 | 4083.68 | 1195.31 | 2888.38 | 548791.25 |
| 51 | 2029-12 | 4077.42 | 1189.05 | 2888.38 | 545902.88 |
| 52 | 2030-01 | 4071.16 | 1182.79 | 2888.38 | 543014.50 |
| 53 | 2030-02 | 4064.91 | 1176.53 | 2888.38 | 540126.13 |
| 54 | 2030-03 | 4058.65 | 1170.27 | 2888.38 | 537237.75 |
| 55 | 2030-04 | 4052.39 | 1164.02 | 2888.38 | 534349.38 |
| 56 | 2030-05 | 4046.13 | 1157.76 | 2888.38 | 531461.00 |
| 57 | 2030-06 | 4039.87 | 1151.50 | 2888.38 | 528572.63 |
| 58 | 2030-07 | 4033.62 | 1145.24 | 2888.38 | 525684.25 |
| 59 | 2030-08 | 4027.36 | 1138.98 | 2888.38 | 522795.88 |
| 60 | 2030-09 | 4021.10 | 1132.72 | 2888.38 | 519907.50 |
| 61 | 2030-10 | 4014.84 | 1126.47 | 2888.38 | 517019.13 |
| 62 | 2030-11 | 4008.58 | 1120.21 | 2888.38 | 514130.75 |
| 63 | 2030-12 | 4002.32 | 1113.95 | 2888.38 | 511242.38 |
| 64 | 2031-01 | 3996.07 | 1107.69 | 2888.38 | 508354.00 |
| 65 | 2031-02 | 3989.81 | 1101.43 | 2888.38 | 505465.63 |
| 66 | 2031-03 | 3983.55 | 1095.18 | 2888.38 | 502577.25 |
| 67 | 2031-04 | 3977.29 | 1088.92 | 2888.38 | 499688.88 |
| 68 | 2031-05 | 3971.03 | 1082.66 | 2888.38 | 496800.50 |
| 69 | 2031-06 | 3964.78 | 1076.40 | 2888.38 | 493912.13 |
| 70 | 2031-07 | 3958.52 | 1070.14 | 2888.38 | 491023.75 |
| 71 | 2031-08 | 3952.26 | 1063.88 | 2888.38 | 488135.38 |
| 72 | 2031-09 | 3946.00 | 1057.63 | 2888.38 | 485247.00 |
| 73 | 2031-10 | 3939.74 | 1051.37 | 2888.38 | 482358.63 |
| 74 | 2031-11 | 3933.49 | 1045.11 | 2888.38 | 479470.25 |
| 75 | 2031-12 | 3927.23 | 1038.85 | 2888.38 | 476581.88 |
| 76 | 2032-01 | 3920.97 | 1032.59 | 2888.38 | 473693.50 |
| 77 | 2032-02 | 3914.71 | 1026.34 | 2888.38 | 470805.13 |
| 78 | 2032-03 | 3908.45 | 1020.08 | 2888.38 | 467916.75 |
| 79 | 2032-04 | 3902.19 | 1013.82 | 2888.38 | 465028.38 |
| 80 | 2032-05 | 3895.94 | 1007.56 | 2888.38 | 462140.00 |
| 81 | 2032-06 | 3889.68 | 1001.30 | 2888.38 | 459251.63 |
| 82 | 2032-07 | 3883.42 | 995.05 | 2888.38 | 456363.25 |
| 83 | 2032-08 | 3877.16 | 988.79 | 2888.38 | 453474.88 |
| 84 | 2032-09 | 3870.90 | 982.53 | 2888.38 | 450586.50 |
| 85 | 2032-10 | 3864.65 | 976.27 | 2888.38 | 447698.13 |
| 86 | 2032-11 | 3858.39 | 970.01 | 2888.38 | 444809.75 |
| 87 | 2032-12 | 3852.13 | 963.75 | 2888.38 | 441921.38 |
| 88 | 2033-01 | 3845.87 | 957.50 | 2888.38 | 439033.00 |
| 89 | 2033-02 | 3839.61 | 951.24 | 2888.38 | 436144.63 |
| 90 | 2033-03 | 3833.36 | 944.98 | 2888.38 | 433256.25 |
| 91 | 2033-04 | 3827.10 | 938.72 | 2888.38 | 430367.88 |
| 92 | 2033-05 | 3820.84 | 932.46 | 2888.38 | 427479.50 |
| 93 | 2033-06 | 3814.58 | 926.21 | 2888.38 | 424591.13 |
| 94 | 2033-07 | 3808.32 | 919.95 | 2888.38 | 421702.75 |
| 95 | 2033-08 | 3802.06 | 913.69 | 2888.38 | 418814.38 |
| 96 | 2033-09 | 3795.81 | 907.43 | 2888.38 | 415926.00 |
| 97 | 2033-10 | 3789.55 | 901.17 | 2888.38 | 413037.63 |
| 98 | 2033-11 | 3783.29 | 894.91 | 2888.38 | 410149.25 |
| 99 | 2033-12 | 3777.03 | 888.66 | 2888.38 | 407260.88 |
| 100 | 2034-01 | 3770.77 | 882.40 | 2888.38 | 404372.50 |
| 101 | 2034-02 | 3764.52 | 876.14 | 2888.38 | 401484.13 |
| 102 | 2034-03 | 3758.26 | 869.88 | 2888.38 | 398595.75 |
| 103 | 2034-04 | 3752.00 | 863.62 | 2888.38 | 395707.38 |
| 104 | 2034-05 | 3745.74 | 857.37 | 2888.38 | 392819.00 |
| 105 | 2034-06 | 3739.48 | 851.11 | 2888.38 | 389930.63 |
| 106 | 2034-07 | 3733.22 | 844.85 | 2888.38 | 387042.25 |
| 107 | 2034-08 | 3726.97 | 838.59 | 2888.38 | 384153.88 |
| 108 | 2034-09 | 3720.71 | 832.33 | 2888.38 | 381265.50 |
| 109 | 2034-10 | 3714.45 | 826.08 | 2888.38 | 378377.13 |
| 110 | 2034-11 | 3708.19 | 819.82 | 2888.38 | 375488.75 |
| 111 | 2034-12 | 3701.93 | 813.56 | 2888.38 | 372600.38 |
| 112 | 2035-01 | 3695.68 | 807.30 | 2888.38 | 369712.00 |
| 113 | 2035-02 | 3689.42 | 801.04 | 2888.38 | 366823.63 |
| 114 | 2035-03 | 3683.16 | 794.78 | 2888.38 | 363935.25 |
| 115 | 2035-04 | 3676.90 | 788.53 | 2888.38 | 361046.88 |
| 116 | 2035-05 | 3670.64 | 782.27 | 2888.38 | 358158.50 |
| 117 | 2035-06 | 3664.39 | 776.01 | 2888.38 | 355270.13 |
| 118 | 2035-07 | 3658.13 | 769.75 | 2888.38 | 352381.75 |
| 119 | 2035-08 | 3651.87 | 763.49 | 2888.38 | 349493.38 |
| 120 | 2035-09 | 3645.61 | 757.24 | 2888.38 | 346605.00 |
| 121 | 2035-10 | 3639.35 | 750.98 | 2888.38 | 343716.63 |
| 122 | 2035-11 | 3633.09 | 744.72 | 2888.38 | 340828.25 |
| 123 | 2035-12 | 3626.84 | 738.46 | 2888.38 | 337939.88 |
| 124 | 2036-01 | 3620.58 | 732.20 | 2888.38 | 335051.50 |
| 125 | 2036-02 | 3614.32 | 725.94 | 2888.38 | 332163.13 |
| 126 | 2036-03 | 3608.06 | 719.69 | 2888.38 | 329274.75 |
| 127 | 2036-04 | 3601.80 | 713.43 | 2888.38 | 326386.38 |
| 128 | 2036-05 | 3595.55 | 707.17 | 2888.38 | 323498.00 |
| 129 | 2036-06 | 3589.29 | 700.91 | 2888.38 | 320609.63 |
| 130 | 2036-07 | 3583.03 | 694.65 | 2888.38 | 317721.25 |
| 131 | 2036-08 | 3576.77 | 688.40 | 2888.38 | 314832.88 |
| 132 | 2036-09 | 3570.51 | 682.14 | 2888.38 | 311944.50 |
| 133 | 2036-10 | 3564.25 | 675.88 | 2888.38 | 309056.13 |
| 134 | 2036-11 | 3558.00 | 669.62 | 2888.38 | 306167.75 |
| 135 | 2036-12 | 3551.74 | 663.36 | 2888.38 | 303279.38 |
| 136 | 2037-01 | 3545.48 | 657.11 | 2888.38 | 300391.00 |
| 137 | 2037-02 | 3539.22 | 650.85 | 2888.38 | 297502.63 |
| 138 | 2037-03 | 3532.96 | 644.59 | 2888.38 | 294614.25 |
| 139 | 2037-04 | 3526.71 | 638.33 | 2888.38 | 291725.88 |
| 140 | 2037-05 | 3520.45 | 632.07 | 2888.38 | 288837.50 |
| 141 | 2037-06 | 3514.19 | 625.81 | 2888.38 | 285949.13 |
| 142 | 2037-07 | 3507.93 | 619.56 | 2888.38 | 283060.75 |
| 143 | 2037-08 | 3501.67 | 613.30 | 2888.38 | 280172.38 |
| 144 | 2037-09 | 3495.42 | 607.04 | 2888.38 | 277284.00 |
| 145 | 2037-10 | 3489.16 | 600.78 | 2888.38 | 274395.63 |
| 146 | 2037-11 | 3482.90 | 594.52 | 2888.38 | 271507.25 |
| 147 | 2037-12 | 3476.64 | 588.27 | 2888.38 | 268618.88 |
| 148 | 2038-01 | 3470.38 | 582.01 | 2888.38 | 265730.50 |
| 149 | 2038-02 | 3464.12 | 575.75 | 2888.38 | 262842.13 |
| 150 | 2038-03 | 3457.87 | 569.49 | 2888.38 | 259953.75 |
| 151 | 2038-04 | 3451.61 | 563.23 | 2888.38 | 257065.38 |
| 152 | 2038-05 | 3445.35 | 556.97 | 2888.38 | 254177.00 |
| 153 | 2038-06 | 3439.09 | 550.72 | 2888.38 | 251288.63 |
| 154 | 2038-07 | 3432.83 | 544.46 | 2888.38 | 248400.25 |
| 155 | 2038-08 | 3426.58 | 538.20 | 2888.38 | 245511.88 |
| 156 | 2038-09 | 3420.32 | 531.94 | 2888.38 | 242623.50 |
| 157 | 2038-10 | 3414.06 | 525.68 | 2888.38 | 239735.13 |
| 158 | 2038-11 | 3407.80 | 519.43 | 2888.38 | 236846.75 |
| 159 | 2038-12 | 3401.54 | 513.17 | 2888.38 | 233958.38 |
| 160 | 2039-01 | 3395.28 | 506.91 | 2888.38 | 231070.00 |
| 161 | 2039-02 | 3389.03 | 500.65 | 2888.38 | 228181.63 |
| 162 | 2039-03 | 3382.77 | 494.39 | 2888.38 | 225293.25 |
| 163 | 2039-04 | 3376.51 | 488.14 | 2888.38 | 222404.88 |
| 164 | 2039-05 | 3370.25 | 481.88 | 2888.38 | 219516.50 |
| 165 | 2039-06 | 3363.99 | 475.62 | 2888.38 | 216628.13 |
| 166 | 2039-07 | 3357.74 | 469.36 | 2888.38 | 213739.75 |
| 167 | 2039-08 | 3351.48 | 463.10 | 2888.38 | 210851.38 |
| 168 | 2039-09 | 3345.22 | 456.84 | 2888.38 | 207963.00 |
| 169 | 2039-10 | 3338.96 | 450.59 | 2888.38 | 205074.63 |
| 170 | 2039-11 | 3332.70 | 444.33 | 2888.38 | 202186.25 |
| 171 | 2039-12 | 3326.45 | 438.07 | 2888.38 | 199297.88 |
| 172 | 2040-01 | 3320.19 | 431.81 | 2888.38 | 196409.50 |
| 173 | 2040-02 | 3313.93 | 425.55 | 2888.38 | 193521.13 |
| 174 | 2040-03 | 3307.67 | 419.30 | 2888.38 | 190632.75 |
| 175 | 2040-04 | 3301.41 | 413.04 | 2888.38 | 187744.38 |
| 176 | 2040-05 | 3295.15 | 406.78 | 2888.38 | 184856.00 |
| 177 | 2040-06 | 3288.90 | 400.52 | 2888.38 | 181967.63 |
| 178 | 2040-07 | 3282.64 | 394.26 | 2888.38 | 179079.25 |
| 179 | 2040-08 | 3276.38 | 388.01 | 2888.38 | 176190.88 |
| 180 | 2040-09 | 3270.12 | 381.75 | 2888.38 | 173302.50 |
| 181 | 2040-10 | 3263.86 | 375.49 | 2888.38 | 170414.13 |
| 182 | 2040-11 | 3257.61 | 369.23 | 2888.38 | 167525.75 |
| 183 | 2040-12 | 3251.35 | 362.97 | 2888.38 | 164637.38 |
| 184 | 2041-01 | 3245.09 | 356.71 | 2888.38 | 161749.00 |
| 185 | 2041-02 | 3238.83 | 350.46 | 2888.38 | 158860.63 |
| 186 | 2041-03 | 3232.57 | 344.20 | 2888.38 | 155972.25 |
| 187 | 2041-04 | 3226.31 | 337.94 | 2888.38 | 153083.88 |
| 188 | 2041-05 | 3220.06 | 331.68 | 2888.38 | 150195.50 |
| 189 | 2041-06 | 3213.80 | 325.42 | 2888.38 | 147307.13 |
| 190 | 2041-07 | 3207.54 | 319.17 | 2888.38 | 144418.75 |
| 191 | 2041-08 | 3201.28 | 312.91 | 2888.38 | 141530.38 |
| 192 | 2041-09 | 3195.02 | 306.65 | 2888.38 | 138642.00 |
| 193 | 2041-10 | 3188.77 | 300.39 | 2888.38 | 135753.63 |
| 194 | 2041-11 | 3182.51 | 294.13 | 2888.38 | 132865.25 |
| 195 | 2041-12 | 3176.25 | 287.87 | 2888.38 | 129976.88 |
| 196 | 2042-01 | 3169.99 | 281.62 | 2888.38 | 127088.50 |
| 197 | 2042-02 | 3163.73 | 275.36 | 2888.38 | 124200.13 |
| 198 | 2042-03 | 3157.48 | 269.10 | 2888.38 | 121311.75 |
| 199 | 2042-04 | 3151.22 | 262.84 | 2888.38 | 118423.38 |
| 200 | 2042-05 | 3144.96 | 256.58 | 2888.38 | 115535.00 |
| 201 | 2042-06 | 3138.70 | 250.33 | 2888.38 | 112646.63 |
| 202 | 2042-07 | 3132.44 | 244.07 | 2888.38 | 109758.25 |
| 203 | 2042-08 | 3126.18 | 237.81 | 2888.38 | 106869.88 |
| 204 | 2042-09 | 3119.93 | 231.55 | 2888.38 | 103981.50 |
| 205 | 2042-10 | 3113.67 | 225.29 | 2888.38 | 101093.13 |
| 206 | 2042-11 | 3107.41 | 219.04 | 2888.38 | 98204.75 |
| 207 | 2042-12 | 3101.15 | 212.78 | 2888.38 | 95316.38 |
| 208 | 2043-01 | 3094.89 | 206.52 | 2888.38 | 92428.00 |
| 209 | 2043-02 | 3088.64 | 200.26 | 2888.38 | 89539.63 |
| 210 | 2043-03 | 3082.38 | 194.00 | 2888.38 | 86651.25 |
| 211 | 2043-04 | 3076.12 | 187.74 | 2888.38 | 83762.88 |
| 212 | 2043-05 | 3069.86 | 181.49 | 2888.38 | 80874.50 |
| 213 | 2043-06 | 3063.60 | 175.23 | 2888.38 | 77986.13 |
| 214 | 2043-07 | 3057.34 | 168.97 | 2888.38 | 75097.75 |
| 215 | 2043-08 | 3051.09 | 162.71 | 2888.38 | 72209.38 |
| 216 | 2043-09 | 3044.83 | 156.45 | 2888.38 | 69321.00 |
| 217 | 2043-10 | 3038.57 | 150.20 | 2888.38 | 66432.63 |
| 218 | 2043-11 | 3032.31 | 143.94 | 2888.38 | 63544.25 |
| 219 | 2043-12 | 3026.05 | 137.68 | 2888.38 | 60655.88 |
| 220 | 2044-01 | 3019.80 | 131.42 | 2888.38 | 57767.50 |
| 221 | 2044-02 | 3013.54 | 125.16 | 2888.38 | 54879.13 |
| 222 | 2044-03 | 3007.28 | 118.90 | 2888.38 | 51990.75 |
| 223 | 2044-04 | 3001.02 | 112.65 | 2888.38 | 49102.38 |
| 224 | 2044-05 | 2994.76 | 106.39 | 2888.38 | 46214.00 |
| 225 | 2044-06 | 2988.51 | 100.13 | 2888.38 | 43325.63 |
| 226 | 2044-07 | 2982.25 | 93.87 | 2888.38 | 40437.25 |
| 227 | 2044-08 | 2975.99 | 87.61 | 2888.38 | 37548.88 |
| 228 | 2044-09 | 2969.73 | 81.36 | 2888.38 | 34660.50 |
| 229 | 2044-10 | 2963.47 | 75.10 | 2888.38 | 31772.13 |
| 230 | 2044-11 | 2957.21 | 68.84 | 2888.38 | 28883.75 |
| 231 | 2044-12 | 2950.96 | 62.58 | 2888.38 | 25995.38 |
| 232 | 2045-01 | 2944.70 | 56.32 | 2888.38 | 23107.00 |
| 233 | 2045-02 | 2938.44 | 50.07 | 2888.38 | 20218.63 |
| 234 | 2045-03 | 2932.18 | 43.81 | 2888.38 | 17330.25 |
| 235 | 2045-04 | 2925.92 | 37.55 | 2888.38 | 14441.88 |
| 236 | 2045-05 | 2919.67 | 31.29 | 2888.38 | 11553.50 |
| 237 | 2045-06 | 2913.41 | 25.03 | 2888.38 | 8665.13 |
| 238 | 2045-07 | 2907.15 | 18.77 | 2888.38 | 5776.75 |
| 239 | 2045-08 | 2900.89 | 12.52 | 2888.38 | 2888.38 |
| 240 | 2045-09 | 2894.63 | 6.26 | 2888.38 | 0.00 |