贷款189.6万（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：189.6万
还款月数：20年
每月还款：10754.03元
利息总额：68.5万
本息合计：258.1万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-04 | 10754.03 | 5135.00 | 5619.03 | 1890380.97 |
| 2 | 2025-05 | 10754.03 | 5119.78 | 5634.25 | 1884746.72 |
| 3 | 2025-06 | 10754.03 | 5104.52 | 5649.51 | 1879097.21 |
| 4 | 2025-07 | 10754.03 | 5089.22 | 5664.81 | 1873432.40 |
| 5 | 2025-08 | 10754.03 | 5073.88 | 5680.15 | 1867752.25 |
| 6 | 2025-09 | 10754.03 | 5058.50 | 5695.54 | 1862056.71 |
| 7 | 2025-10 | 10754.03 | 5043.07 | 5710.96 | 1856345.75 |
| 8 | 2025-11 | 10754.03 | 5027.60 | 5726.43 | 1850619.32 |
| 9 | 2025-12 | 10754.03 | 5012.09 | 5741.94 | 1844877.38 |
| 10 | 2026-01 | 10754.03 | 4996.54 | 5757.49 | 1839119.89 |
| 11 | 2026-02 | 10754.03 | 4980.95 | 5773.08 | 1833346.81 |
| 12 | 2026-03 | 10754.03 | 4965.31 | 5788.72 | 1827558.10 |
| 13 | 2026-04 | 10754.03 | 4949.64 | 5804.40 | 1821753.70 |
| 14 | 2026-05 | 10754.03 | 4933.92 | 5820.12 | 1815933.58 |
| 15 | 2026-06 | 10754.03 | 4918.15 | 5835.88 | 1810097.71 |
| 16 | 2026-07 | 10754.03 | 4902.35 | 5851.68 | 1804246.02 |
| 17 | 2026-08 | 10754.03 | 4886.50 | 5867.53 | 1798378.49 |
| 18 | 2026-09 | 10754.03 | 4870.61 | 5883.42 | 1792495.07 |
| 19 | 2026-10 | 10754.03 | 4854.67 | 5899.36 | 1786595.71 |
| 20 | 2026-11 | 10754.03 | 4838.70 | 5915.33 | 1780680.38 |
| 21 | 2026-12 | 10754.03 | 4822.68 | 5931.36 | 1774749.02 |
| 22 | 2027-01 | 10754.03 | 4806.61 | 5947.42 | 1768801.60 |
| 23 | 2027-02 | 10754.03 | 4790.50 | 5963.53 | 1762838.07 |
| 24 | 2027-03 | 10754.03 | 4774.35 | 5979.68 | 1756858.39 |
| 25 | 2027-04 | 10754.03 | 4758.16 | 5995.87 | 1750862.52 |
| 26 | 2027-05 | 10754.03 | 4741.92 | 6012.11 | 1744850.41 |
| 27 | 2027-06 | 10754.03 | 4725.64 | 6028.40 | 1738822.01 |
| 28 | 2027-07 | 10754.03 | 4709.31 | 6044.72 | 1732777.29 |
| 29 | 2027-08 | 10754.03 | 4692.94 | 6061.09 | 1726716.20 |
| 30 | 2027-09 | 10754.03 | 4676.52 | 6077.51 | 1720638.69 |
| 31 | 2027-10 | 10754.03 | 4660.06 | 6093.97 | 1714544.72 |
| 32 | 2027-11 | 10754.03 | 4643.56 | 6110.47 | 1708434.25 |
| 33 | 2027-12 | 10754.03 | 4627.01 | 6127.02 | 1702307.23 |
| 34 | 2028-01 | 10754.03 | 4610.42 | 6143.62 | 1696163.61 |
| 35 | 2028-02 | 10754.03 | 4593.78 | 6160.26 | 1690003.35 |
| 36 | 2028-03 | 10754.03 | 4577.09 | 6176.94 | 1683826.42 |
| 37 | 2028-04 | 10754.03 | 4560.36 | 6193.67 | 1677632.75 |
| 38 | 2028-05 | 10754.03 | 4543.59 | 6210.44 | 1671422.30 |
| 39 | 2028-06 | 10754.03 | 4526.77 | 6227.26 | 1665195.04 |
| 40 | 2028-07 | 10754.03 | 4509.90 | 6244.13 | 1658950.91 |
| 41 | 2028-08 | 10754.03 | 4492.99 | 6261.04 | 1652689.87 |
| 42 | 2028-09 | 10754.03 | 4476.04 | 6278.00 | 1646411.88 |
| 43 | 2028-10 | 10754.03 | 4459.03 | 6295.00 | 1640116.88 |
| 44 | 2028-11 | 10754.03 | 4441.98 | 6312.05 | 1633804.83 |
| 45 | 2028-12 | 10754.03 | 4424.89 | 6329.14 | 1627475.68 |
| 46 | 2029-01 | 10754.03 | 4407.75 | 6346.28 | 1621129.40 |
| 47 | 2029-02 | 10754.03 | 4390.56 | 6363.47 | 1614765.93 |
| 48 | 2029-03 | 10754.03 | 4373.32 | 6380.71 | 1608385.22 |
| 49 | 2029-04 | 10754.03 | 4356.04 | 6397.99 | 1601987.23 |
| 50 | 2029-05 | 10754.03 | 4338.72 | 6415.32 | 1595571.92 |
| 51 | 2029-06 | 10754.03 | 4321.34 | 6432.69 | 1589139.22 |
| 52 | 2029-07 | 10754.03 | 4303.92 | 6450.11 | 1582689.11 |
| 53 | 2029-08 | 10754.03 | 4286.45 | 6467.58 | 1576221.53 |
| 54 | 2029-09 | 10754.03 | 4268.93 | 6485.10 | 1569736.43 |
| 55 | 2029-10 | 10754.03 | 4251.37 | 6502.66 | 1563233.77 |
| 56 | 2029-11 | 10754.03 | 4233.76 | 6520.27 | 1556713.50 |
| 57 | 2029-12 | 10754.03 | 4216.10 | 6537.93 | 1550175.56 |
| 58 | 2030-01 | 10754.03 | 4198.39 | 6555.64 | 1543619.92 |
| 59 | 2030-02 | 10754.03 | 4180.64 | 6573.39 | 1537046.53 |
| 60 | 2030-03 | 10754.03 | 4162.83 | 6591.20 | 1530455.33 |
| 61 | 2030-04 | 10754.03 | 4144.98 | 6609.05 | 1523846.28 |
| 62 | 2030-05 | 10754.03 | 4127.08 | 6626.95 | 1517219.34 |
| 63 | 2030-06 | 10754.03 | 4109.14 | 6644.90 | 1510574.44 |
| 64 | 2030-07 | 10754.03 | 4091.14 | 6662.89 | 1503911.55 |
| 65 | 2030-08 | 10754.03 | 4073.09 | 6680.94 | 1497230.61 |
| 66 | 2030-09 | 10754.03 | 4055.00 | 6699.03 | 1490531.58 |
| 67 | 2030-10 | 10754.03 | 4036.86 | 6717.18 | 1483814.40 |
| 68 | 2030-11 | 10754.03 | 4018.66 | 6735.37 | 1477079.03 |
| 69 | 2030-12 | 10754.03 | 4000.42 | 6753.61 | 1470325.42 |
| 70 | 2031-01 | 10754.03 | 3982.13 | 6771.90 | 1463553.52 |
| 71 | 2031-02 | 10754.03 | 3963.79 | 6790.24 | 1456763.28 |
| 72 | 2031-03 | 10754.03 | 3945.40 | 6808.63 | 1449954.65 |
| 73 | 2031-04 | 10754.03 | 3926.96 | 6827.07 | 1443127.58 |
| 74 | 2031-05 | 10754.03 | 3908.47 | 6845.56 | 1436282.02 |
| 75 | 2031-06 | 10754.03 | 3889.93 | 6864.10 | 1429417.92 |
| 76 | 2031-07 | 10754.03 | 3871.34 | 6882.69 | 1422535.23 |
| 77 | 2031-08 | 10754.03 | 3852.70 | 6901.33 | 1415633.90 |
| 78 | 2031-09 | 10754.03 | 3834.01 | 6920.02 | 1408713.87 |
| 79 | 2031-10 | 10754.03 | 3815.27 | 6938.76 | 1401775.11 |
| 80 | 2031-11 | 10754.03 | 3796.47 | 6957.56 | 1394817.55 |
| 81 | 2031-12 | 10754.03 | 3777.63 | 6976.40 | 1387841.15 |
| 82 | 2032-01 | 10754.03 | 3758.74 | 6995.30 | 1380845.85 |
| 83 | 2032-02 | 10754.03 | 3739.79 | 7014.24 | 1373831.61 |
| 84 | 2032-03 | 10754.03 | 3720.79 | 7033.24 | 1366798.38 |
| 85 | 2032-04 | 10754.03 | 3701.75 | 7052.29 | 1359746.09 |
| 86 | 2032-05 | 10754.03 | 3682.65 | 7071.39 | 1352674.70 |
| 87 | 2032-06 | 10754.03 | 3663.49 | 7090.54 | 1345584.17 |
| 88 | 2032-07 | 10754.03 | 3644.29 | 7109.74 | 1338474.42 |
| 89 | 2032-08 | 10754.03 | 3625.03 | 7129.00 | 1331345.43 |
| 90 | 2032-09 | 10754.03 | 3605.73 | 7148.30 | 1324197.12 |
| 91 | 2032-10 | 10754.03 | 3586.37 | 7167.66 | 1317029.46 |
| 92 | 2032-11 | 10754.03 | 3566.95 | 7187.08 | 1309842.38 |
| 93 | 2032-12 | 10754.03 | 3547.49 | 7206.54 | 1302635.84 |
| 94 | 2033-01 | 10754.03 | 3527.97 | 7226.06 | 1295409.78 |
| 95 | 2033-02 | 10754.03 | 3508.40 | 7245.63 | 1288164.15 |
| 96 | 2033-03 | 10754.03 | 3488.78 | 7265.25 | 1280898.90 |
| 97 | 2033-04 | 10754.03 | 3469.10 | 7284.93 | 1273613.97 |
| 98 | 2033-05 | 10754.03 | 3449.37 | 7304.66 | 1266309.31 |
| 99 | 2033-06 | 10754.03 | 3429.59 | 7324.44 | 1258984.86 |
| 100 | 2033-07 | 10754.03 | 3409.75 | 7344.28 | 1251640.58 |
| 101 | 2033-08 | 10754.03 | 3389.86 | 7364.17 | 1244276.41 |
| 102 | 2033-09 | 10754.03 | 3369.92 | 7384.12 | 1236892.29 |
| 103 | 2033-10 | 10754.03 | 3349.92 | 7404.12 | 1229488.18 |
| 104 | 2033-11 | 10754.03 | 3329.86 | 7424.17 | 1222064.01 |
| 105 | 2033-12 | 10754.03 | 3309.76 | 7444.27 | 1214619.74 |
| 106 | 2034-01 | 10754.03 | 3289.60 | 7464.44 | 1207155.30 |
| 107 | 2034-02 | 10754.03 | 3269.38 | 7484.65 | 1199670.65 |
| 108 | 2034-03 | 10754.03 | 3249.11 | 7504.92 | 1192165.72 |
| 109 | 2034-04 | 10754.03 | 3228.78 | 7525.25 | 1184640.47 |
| 110 | 2034-05 | 10754.03 | 3208.40 | 7545.63 | 1177094.84 |
| 111 | 2034-06 | 10754.03 | 3187.97 | 7566.07 | 1169528.78 |
| 112 | 2034-07 | 10754.03 | 3167.47 | 7586.56 | 1161942.22 |
| 113 | 2034-08 | 10754.03 | 3146.93 | 7607.10 | 1154335.11 |
| 114 | 2034-09 | 10754.03 | 3126.32 | 7627.71 | 1146707.41 |
| 115 | 2034-10 | 10754.03 | 3105.67 | 7648.37 | 1139059.04 |
| 116 | 2034-11 | 10754.03 | 3084.95 | 7669.08 | 1131389.96 |
| 117 | 2034-12 | 10754.03 | 3064.18 | 7689.85 | 1123700.11 |
| 118 | 2035-01 | 10754.03 | 3043.35 | 7710.68 | 1115989.43 |
| 119 | 2035-02 | 10754.03 | 3022.47 | 7731.56 | 1108257.87 |
| 120 | 2035-03 | 10754.03 | 3001.53 | 7752.50 | 1100505.37 |
| 121 | 2035-04 | 10754.03 | 2980.54 | 7773.50 | 1092731.88 |
| 122 | 2035-05 | 10754.03 | 2959.48 | 7794.55 | 1084937.33 |
| 123 | 2035-06 | 10754.03 | 2938.37 | 7815.66 | 1077121.67 |
| 124 | 2035-07 | 10754.03 | 2917.20 | 7836.83 | 1069284.84 |
| 125 | 2035-08 | 10754.03 | 2895.98 | 7858.05 | 1061426.79 |
| 126 | 2035-09 | 10754.03 | 2874.70 | 7879.33 | 1053547.45 |
| 127 | 2035-10 | 10754.03 | 2853.36 | 7900.67 | 1045646.78 |
| 128 | 2035-11 | 10754.03 | 2831.96 | 7922.07 | 1037724.71 |
| 129 | 2035-12 | 10754.03 | 2810.50 | 7943.53 | 1029781.18 |
| 130 | 2036-01 | 10754.03 | 2788.99 | 7965.04 | 1021816.14 |
| 131 | 2036-02 | 10754.03 | 2767.42 | 7986.61 | 1013829.53 |
| 132 | 2036-03 | 10754.03 | 2745.79 | 8008.24 | 1005821.28 |
| 133 | 2036-04 | 10754.03 | 2724.10 | 8029.93 | 997791.35 |
| 134 | 2036-05 | 10754.03 | 2702.35 | 8051.68 | 989739.67 |
| 135 | 2036-06 | 10754.03 | 2680.54 | 8073.49 | 981666.19 |
| 136 | 2036-07 | 10754.03 | 2658.68 | 8095.35 | 973570.83 |
| 137 | 2036-08 | 10754.03 | 2636.75 | 8117.28 | 965453.56 |
| 138 | 2036-09 | 10754.03 | 2614.77 | 8139.26 | 957314.29 |
| 139 | 2036-10 | 10754.03 | 2592.73 | 8161.31 | 949152.99 |
| 140 | 2036-11 | 10754.03 | 2570.62 | 8183.41 | 940969.58 |
| 141 | 2036-12 | 10754.03 | 2548.46 | 8205.57 | 932764.01 |
| 142 | 2037-01 | 10754.03 | 2526.24 | 8227.80 | 924536.21 |
| 143 | 2037-02 | 10754.03 | 2503.95 | 8250.08 | 916286.13 |
| 144 | 2037-03 | 10754.03 | 2481.61 | 8272.42 | 908013.71 |
| 145 | 2037-04 | 10754.03 | 2459.20 | 8294.83 | 899718.88 |
| 146 | 2037-05 | 10754.03 | 2436.74 | 8317.29 | 891401.59 |
| 147 | 2037-06 | 10754.03 | 2414.21 | 8339.82 | 883061.77 |
| 148 | 2037-07 | 10754.03 | 2391.63 | 8362.41 | 874699.36 |
| 149 | 2037-08 | 10754.03 | 2368.98 | 8385.05 | 866314.31 |
| 150 | 2037-09 | 10754.03 | 2346.27 | 8407.76 | 857906.54 |
| 151 | 2037-10 | 10754.03 | 2323.50 | 8430.53 | 849476.01 |
| 152 | 2037-11 | 10754.03 | 2300.66 | 8453.37 | 841022.64 |
| 153 | 2037-12 | 10754.03 | 2277.77 | 8476.26 | 832546.38 |
| 154 | 2038-01 | 10754.03 | 2254.81 | 8499.22 | 824047.16 |
| 155 | 2038-02 | 10754.03 | 2231.79 | 8522.24 | 815524.92 |
| 156 | 2038-03 | 10754.03 | 2208.71 | 8545.32 | 806979.61 |
| 157 | 2038-04 | 10754.03 | 2185.57 | 8568.46 | 798411.14 |
| 158 | 2038-05 | 10754.03 | 2162.36 | 8591.67 | 789819.48 |
| 159 | 2038-06 | 10754.03 | 2139.09 | 8614.94 | 781204.54 |
| 160 | 2038-07 | 10754.03 | 2115.76 | 8638.27 | 772566.27 |
| 161 | 2038-08 | 10754.03 | 2092.37 | 8661.66 | 763904.61 |
| 162 | 2038-09 | 10754.03 | 2068.91 | 8685.12 | 755219.48 |
| 163 | 2038-10 | 10754.03 | 2045.39 | 8708.65 | 746510.84 |
| 164 | 2038-11 | 10754.03 | 2021.80 | 8732.23 | 737778.60 |
| 165 | 2038-12 | 10754.03 | 1998.15 | 8755.88 | 729022.72 |
| 166 | 2039-01 | 10754.03 | 1974.44 | 8779.60 | 720243.13 |
| 167 | 2039-02 | 10754.03 | 1950.66 | 8803.37 | 711439.76 |
| 168 | 2039-03 | 10754.03 | 1926.82 | 8827.22 | 702612.54 |
| 169 | 2039-04 | 10754.03 | 1902.91 | 8851.12 | 693761.42 |
| 170 | 2039-05 | 10754.03 | 1878.94 | 8875.09 | 684886.32 |
| 171 | 2039-06 | 10754.03 | 1854.90 | 8899.13 | 675987.19 |
| 172 | 2039-07 | 10754.03 | 1830.80 | 8923.23 | 667063.96 |
| 173 | 2039-08 | 10754.03 | 1806.63 | 8947.40 | 658116.56 |
| 174 | 2039-09 | 10754.03 | 1782.40 | 8971.63 | 649144.93 |
| 175 | 2039-10 | 10754.03 | 1758.10 | 8995.93 | 640148.99 |
| 176 | 2039-11 | 10754.03 | 1733.74 | 9020.29 | 631128.70 |
| 177 | 2039-12 | 10754.03 | 1709.31 | 9044.72 | 622083.98 |
| 178 | 2040-01 | 10754.03 | 1684.81 | 9069.22 | 613014.75 |
| 179 | 2040-02 | 10754.03 | 1660.25 | 9093.78 | 603920.97 |
| 180 | 2040-03 | 10754.03 | 1635.62 | 9118.41 | 594802.56 |
| 181 | 2040-04 | 10754.03 | 1610.92 | 9143.11 | 585659.45 |
| 182 | 2040-05 | 10754.03 | 1586.16 | 9167.87 | 576491.58 |
| 183 | 2040-06 | 10754.03 | 1561.33 | 9192.70 | 567298.88 |
| 184 | 2040-07 | 10754.03 | 1536.43 | 9217.60 | 558081.28 |
| 185 | 2040-08 | 10754.03 | 1511.47 | 9242.56 | 548838.72 |
| 186 | 2040-09 | 10754.03 | 1486.44 | 9267.59 | 539571.13 |
| 187 | 2040-10 | 10754.03 | 1461.34 | 9292.69 | 530278.43 |
| 188 | 2040-11 | 10754.03 | 1436.17 | 9317.86 | 520960.57 |
| 189 | 2040-12 | 10754.03 | 1410.93 | 9343.10 | 511617.48 |
| 190 | 2041-01 | 10754.03 | 1385.63 | 9368.40 | 502249.08 |
| 191 | 2041-02 | 10754.03 | 1360.26 | 9393.77 | 492855.30 |
| 192 | 2041-03 | 10754.03 | 1334.82 | 9419.22 | 483436.09 |
| 193 | 2041-04 | 10754.03 | 1309.31 | 9444.73 | 473991.36 |
| 194 | 2041-05 | 10754.03 | 1283.73 | 9470.31 | 464521.06 |
| 195 | 2041-06 | 10754.03 | 1258.08 | 9495.95 | 455025.10 |
| 196 | 2041-07 | 10754.03 | 1232.36 | 9521.67 | 445503.43 |
| 197 | 2041-08 | 10754.03 | 1206.57 | 9547.46 | 435955.97 |
| 198 | 2041-09 | 10754.03 | 1180.71 | 9573.32 | 426382.65 |
| 199 | 2041-10 | 10754.03 | 1154.79 | 9599.25 | 416783.41 |
| 200 | 2041-11 | 10754.03 | 1128.79 | 9625.24 | 407158.16 |
| 201 | 2041-12 | 10754.03 | 1102.72 | 9651.31 | 397506.85 |
| 202 | 2042-01 | 10754.03 | 1076.58 | 9677.45 | 387829.40 |
| 203 | 2042-02 | 10754.03 | 1050.37 | 9703.66 | 378125.74 |
| 204 | 2042-03 | 10754.03 | 1024.09 | 9729.94 | 368395.80 |
| 205 | 2042-04 | 10754.03 | 997.74 | 9756.29 | 358639.51 |
| 206 | 2042-05 | 10754.03 | 971.32 | 9782.72 | 348856.79 |
| 207 | 2042-06 | 10754.03 | 944.82 | 9809.21 | 339047.58 |
| 208 | 2042-07 | 10754.03 | 918.25 | 9835.78 | 329211.80 |
| 209 | 2042-08 | 10754.03 | 891.62 | 9862.42 | 319349.39 |
| 210 | 2042-09 | 10754.03 | 864.90 | 9889.13 | 309460.26 |
| 211 | 2042-10 | 10754.03 | 838.12 | 9915.91 | 299544.35 |
| 212 | 2042-11 | 10754.03 | 811.27 | 9942.77 | 289601.58 |
| 213 | 2042-12 | 10754.03 | 784.34 | 9969.69 | 279631.89 |
| 214 | 2043-01 | 10754.03 | 757.34 | 9996.70 | 269635.19 |
| 215 | 2043-02 | 10754.03 | 730.26 | 10023.77 | 259611.42 |
| 216 | 2043-03 | 10754.03 | 703.11 | 10050.92 | 249560.51 |
| 217 | 2043-04 | 10754.03 | 675.89 | 10078.14 | 239482.37 |
| 218 | 2043-05 | 10754.03 | 648.60 | 10105.43 | 229376.94 |
| 219 | 2043-06 | 10754.03 | 621.23 | 10132.80 | 219244.13 |
| 220 | 2043-07 | 10754.03 | 593.79 | 10160.25 | 209083.89 |
| 221 | 2043-08 | 10754.03 | 566.27 | 10187.76 | 198896.12 |
| 222 | 2043-09 | 10754.03 | 538.68 | 10215.35 | 188680.77 |
| 223 | 2043-10 | 10754.03 | 511.01 | 10243.02 | 178437.75 |
| 224 | 2043-11 | 10754.03 | 483.27 | 10270.76 | 168166.99 |
| 225 | 2043-12 | 10754.03 | 455.45 | 10298.58 | 157868.41 |
| 226 | 2044-01 | 10754.03 | 427.56 | 10326.47 | 147541.94 |
| 227 | 2044-02 | 10754.03 | 399.59 | 10354.44 | 137187.50 |
| 228 | 2044-03 | 10754.03 | 371.55 | 10382.48 | 126805.01 |
| 229 | 2044-04 | 10754.03 | 343.43 | 10410.60 | 116394.41 |
| 230 | 2044-05 | 10754.03 | 315.23 | 10438.80 | 105955.62 |
| 231 | 2044-06 | 10754.03 | 286.96 | 10467.07 | 95488.55 |
| 232 | 2044-07 | 10754.03 | 258.61 | 10495.42 | 84993.13 |
| 233 | 2044-08 | 10754.03 | 230.19 | 10523.84 | 74469.29 |
| 234 | 2044-09 | 10754.03 | 201.69 | 10552.34 | 63916.94 |
| 235 | 2044-10 | 10754.03 | 173.11 | 10580.92 | 53336.02 |
| 236 | 2044-11 | 10754.03 | 144.45 | 10609.58 | 42726.44 |
| 237 | 2044-12 | 10754.03 | 115.72 | 10638.31 | 32088.13 |
| 238 | 2045-01 | 10754.03 | 86.91 | 10667.13 | 21421.00 |
| 239 | 2045-02 | 10754.03 | 58.02 | 10696.02 | 10724.98 |
| 240 | 2045-03 | 10754.03 | 29.05 | 10724.98 | 0.00 |
等额本金还款方式：
贷款总额：189.6万
还款月数：20年
首月还款：13035元
每月递减：21.4元
利息总额：61.88万
本息合计：251.48万
节省利息：66200.09元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-04 | 13035.00 | 5135.00 | 7900.00 | 1888100.00 |
| 2 | 2025-05 | 13013.60 | 5113.60 | 7900.00 | 1880200.00 |
| 3 | 2025-06 | 12992.21 | 5092.21 | 7900.00 | 1872300.00 |
| 4 | 2025-07 | 12970.81 | 5070.81 | 7900.00 | 1864400.00 |
| 5 | 2025-08 | 12949.42 | 5049.42 | 7900.00 | 1856500.00 |
| 6 | 2025-09 | 12928.02 | 5028.02 | 7900.00 | 1848600.00 |
| 7 | 2025-10 | 12906.63 | 5006.63 | 7900.00 | 1840700.00 |
| 8 | 2025-11 | 12885.23 | 4985.23 | 7900.00 | 1832800.00 |
| 9 | 2025-12 | 12863.83 | 4963.83 | 7900.00 | 1824900.00 |
| 10 | 2026-01 | 12842.44 | 4942.44 | 7900.00 | 1817000.00 |
| 11 | 2026-02 | 12821.04 | 4921.04 | 7900.00 | 1809100.00 |
| 12 | 2026-03 | 12799.65 | 4899.65 | 7900.00 | 1801200.00 |
| 13 | 2026-04 | 12778.25 | 4878.25 | 7900.00 | 1793300.00 |
| 14 | 2026-05 | 12756.85 | 4856.85 | 7900.00 | 1785400.00 |
| 15 | 2026-06 | 12735.46 | 4835.46 | 7900.00 | 1777500.00 |
| 16 | 2026-07 | 12714.06 | 4814.06 | 7900.00 | 1769600.00 |
| 17 | 2026-08 | 12692.67 | 4792.67 | 7900.00 | 1761700.00 |
| 18 | 2026-09 | 12671.27 | 4771.27 | 7900.00 | 1753800.00 |
| 19 | 2026-10 | 12649.88 | 4749.88 | 7900.00 | 1745900.00 |
| 20 | 2026-11 | 12628.48 | 4728.48 | 7900.00 | 1738000.00 |
| 21 | 2026-12 | 12607.08 | 4707.08 | 7900.00 | 1730100.00 |
| 22 | 2027-01 | 12585.69 | 4685.69 | 7900.00 | 1722200.00 |
| 23 | 2027-02 | 12564.29 | 4664.29 | 7900.00 | 1714300.00 |
| 24 | 2027-03 | 12542.90 | 4642.90 | 7900.00 | 1706400.00 |
| 25 | 2027-04 | 12521.50 | 4621.50 | 7900.00 | 1698500.00 |
| 26 | 2027-05 | 12500.10 | 4600.10 | 7900.00 | 1690600.00 |
| 27 | 2027-06 | 12478.71 | 4578.71 | 7900.00 | 1682700.00 |
| 28 | 2027-07 | 12457.31 | 4557.31 | 7900.00 | 1674800.00 |
| 29 | 2027-08 | 12435.92 | 4535.92 | 7900.00 | 1666900.00 |
| 30 | 2027-09 | 12414.52 | 4514.52 | 7900.00 | 1659000.00 |
| 31 | 2027-10 | 12393.13 | 4493.13 | 7900.00 | 1651100.00 |
| 32 | 2027-11 | 12371.73 | 4471.73 | 7900.00 | 1643200.00 |
| 33 | 2027-12 | 12350.33 | 4450.33 | 7900.00 | 1635300.00 |
| 34 | 2028-01 | 12328.94 | 4428.94 | 7900.00 | 1627400.00 |
| 35 | 2028-02 | 12307.54 | 4407.54 | 7900.00 | 1619500.00 |
| 36 | 2028-03 | 12286.15 | 4386.15 | 7900.00 | 1611600.00 |
| 37 | 2028-04 | 12264.75 | 4364.75 | 7900.00 | 1603700.00 |
| 38 | 2028-05 | 12243.35 | 4343.35 | 7900.00 | 1595800.00 |
| 39 | 2028-06 | 12221.96 | 4321.96 | 7900.00 | 1587900.00 |
| 40 | 2028-07 | 12200.56 | 4300.56 | 7900.00 | 1580000.00 |
| 41 | 2028-08 | 12179.17 | 4279.17 | 7900.00 | 1572100.00 |
| 42 | 2028-09 | 12157.77 | 4257.77 | 7900.00 | 1564200.00 |
| 43 | 2028-10 | 12136.38 | 4236.38 | 7900.00 | 1556300.00 |
| 44 | 2028-11 | 12114.98 | 4214.98 | 7900.00 | 1548400.00 |
| 45 | 2028-12 | 12093.58 | 4193.58 | 7900.00 | 1540500.00 |
| 46 | 2029-01 | 12072.19 | 4172.19 | 7900.00 | 1532600.00 |
| 47 | 2029-02 | 12050.79 | 4150.79 | 7900.00 | 1524700.00 |
| 48 | 2029-03 | 12029.40 | 4129.40 | 7900.00 | 1516800.00 |
| 49 | 2029-04 | 12008.00 | 4108.00 | 7900.00 | 1508900.00 |
| 50 | 2029-05 | 11986.60 | 4086.60 | 7900.00 | 1501000.00 |
| 51 | 2029-06 | 11965.21 | 4065.21 | 7900.00 | 1493100.00 |
| 52 | 2029-07 | 11943.81 | 4043.81 | 7900.00 | 1485200.00 |
| 53 | 2029-08 | 11922.42 | 4022.42 | 7900.00 | 1477300.00 |
| 54 | 2029-09 | 11901.02 | 4001.02 | 7900.00 | 1469400.00 |
| 55 | 2029-10 | 11879.63 | 3979.63 | 7900.00 | 1461500.00 |
| 56 | 2029-11 | 11858.23 | 3958.23 | 7900.00 | 1453600.00 |
| 57 | 2029-12 | 11836.83 | 3936.83 | 7900.00 | 1445700.00 |
| 58 | 2030-01 | 11815.44 | 3915.44 | 7900.00 | 1437800.00 |
| 59 | 2030-02 | 11794.04 | 3894.04 | 7900.00 | 1429900.00 |
| 60 | 2030-03 | 11772.65 | 3872.65 | 7900.00 | 1422000.00 |
| 61 | 2030-04 | 11751.25 | 3851.25 | 7900.00 | 1414100.00 |
| 62 | 2030-05 | 11729.85 | 3829.85 | 7900.00 | 1406200.00 |
| 63 | 2030-06 | 11708.46 | 3808.46 | 7900.00 | 1398300.00 |
| 64 | 2030-07 | 11687.06 | 3787.06 | 7900.00 | 1390400.00 |
| 65 | 2030-08 | 11665.67 | 3765.67 | 7900.00 | 1382500.00 |
| 66 | 2030-09 | 11644.27 | 3744.27 | 7900.00 | 1374600.00 |
| 67 | 2030-10 | 11622.88 | 3722.88 | 7900.00 | 1366700.00 |
| 68 | 2030-11 | 11601.48 | 3701.48 | 7900.00 | 1358800.00 |
| 69 | 2030-12 | 11580.08 | 3680.08 | 7900.00 | 1350900.00 |
| 70 | 2031-01 | 11558.69 | 3658.69 | 7900.00 | 1343000.00 |
| 71 | 2031-02 | 11537.29 | 3637.29 | 7900.00 | 1335100.00 |
| 72 | 2031-03 | 11515.90 | 3615.90 | 7900.00 | 1327200.00 |
| 73 | 2031-04 | 11494.50 | 3594.50 | 7900.00 | 1319300.00 |
| 74 | 2031-05 | 11473.10 | 3573.10 | 7900.00 | 1311400.00 |
| 75 | 2031-06 | 11451.71 | 3551.71 | 7900.00 | 1303500.00 |
| 76 | 2031-07 | 11430.31 | 3530.31 | 7900.00 | 1295600.00 |
| 77 | 2031-08 | 11408.92 | 3508.92 | 7900.00 | 1287700.00 |
| 78 | 2031-09 | 11387.52 | 3487.52 | 7900.00 | 1279800.00 |
| 79 | 2031-10 | 11366.13 | 3466.13 | 7900.00 | 1271900.00 |
| 80 | 2031-11 | 11344.73 | 3444.73 | 7900.00 | 1264000.00 |
| 81 | 2031-12 | 11323.33 | 3423.33 | 7900.00 | 1256100.00 |
| 82 | 2032-01 | 11301.94 | 3401.94 | 7900.00 | 1248200.00 |
| 83 | 2032-02 | 11280.54 | 3380.54 | 7900.00 | 1240300.00 |
| 84 | 2032-03 | 11259.15 | 3359.15 | 7900.00 | 1232400.00 |
| 85 | 2032-04 | 11237.75 | 3337.75 | 7900.00 | 1224500.00 |
| 86 | 2032-05 | 11216.35 | 3316.35 | 7900.00 | 1216600.00 |
| 87 | 2032-06 | 11194.96 | 3294.96 | 7900.00 | 1208700.00 |
| 88 | 2032-07 | 11173.56 | 3273.56 | 7900.00 | 1200800.00 |
| 89 | 2032-08 | 11152.17 | 3252.17 | 7900.00 | 1192900.00 |
| 90 | 2032-09 | 11130.77 | 3230.77 | 7900.00 | 1185000.00 |
| 91 | 2032-10 | 11109.38 | 3209.38 | 7900.00 | 1177100.00 |
| 92 | 2032-11 | 11087.98 | 3187.98 | 7900.00 | 1169200.00 |
| 93 | 2032-12 | 11066.58 | 3166.58 | 7900.00 | 1161300.00 |
| 94 | 2033-01 | 11045.19 | 3145.19 | 7900.00 | 1153400.00 |
| 95 | 2033-02 | 11023.79 | 3123.79 | 7900.00 | 1145500.00 |
| 96 | 2033-03 | 11002.40 | 3102.40 | 7900.00 | 1137600.00 |
| 97 | 2033-04 | 10981.00 | 3081.00 | 7900.00 | 1129700.00 |
| 98 | 2033-05 | 10959.60 | 3059.60 | 7900.00 | 1121800.00 |
| 99 | 2033-06 | 10938.21 | 3038.21 | 7900.00 | 1113900.00 |
| 100 | 2033-07 | 10916.81 | 3016.81 | 7900.00 | 1106000.00 |
| 101 | 2033-08 | 10895.42 | 2995.42 | 7900.00 | 1098100.00 |
| 102 | 2033-09 | 10874.02 | 2974.02 | 7900.00 | 1090200.00 |
| 103 | 2033-10 | 10852.63 | 2952.63 | 7900.00 | 1082300.00 |
| 104 | 2033-11 | 10831.23 | 2931.23 | 7900.00 | 1074400.00 |
| 105 | 2033-12 | 10809.83 | 2909.83 | 7900.00 | 1066500.00 |
| 106 | 2034-01 | 10788.44 | 2888.44 | 7900.00 | 1058600.00 |
| 107 | 2034-02 | 10767.04 | 2867.04 | 7900.00 | 1050700.00 |
| 108 | 2034-03 | 10745.65 | 2845.65 | 7900.00 | 1042800.00 |
| 109 | 2034-04 | 10724.25 | 2824.25 | 7900.00 | 1034900.00 |
| 110 | 2034-05 | 10702.85 | 2802.85 | 7900.00 | 1027000.00 |
| 111 | 2034-06 | 10681.46 | 2781.46 | 7900.00 | 1019100.00 |
| 112 | 2034-07 | 10660.06 | 2760.06 | 7900.00 | 1011200.00 |
| 113 | 2034-08 | 10638.67 | 2738.67 | 7900.00 | 1003300.00 |
| 114 | 2034-09 | 10617.27 | 2717.27 | 7900.00 | 995400.00 |
| 115 | 2034-10 | 10595.88 | 2695.88 | 7900.00 | 987500.00 |
| 116 | 2034-11 | 10574.48 | 2674.48 | 7900.00 | 979600.00 |
| 117 | 2034-12 | 10553.08 | 2653.08 | 7900.00 | 971700.00 |
| 118 | 2035-01 | 10531.69 | 2631.69 | 7900.00 | 963800.00 |
| 119 | 2035-02 | 10510.29 | 2610.29 | 7900.00 | 955900.00 |
| 120 | 2035-03 | 10488.90 | 2588.90 | 7900.00 | 948000.00 |
| 121 | 2035-04 | 10467.50 | 2567.50 | 7900.00 | 940100.00 |
| 122 | 2035-05 | 10446.10 | 2546.10 | 7900.00 | 932200.00 |
| 123 | 2035-06 | 10424.71 | 2524.71 | 7900.00 | 924300.00 |
| 124 | 2035-07 | 10403.31 | 2503.31 | 7900.00 | 916400.00 |
| 125 | 2035-08 | 10381.92 | 2481.92 | 7900.00 | 908500.00 |
| 126 | 2035-09 | 10360.52 | 2460.52 | 7900.00 | 900600.00 |
| 127 | 2035-10 | 10339.13 | 2439.13 | 7900.00 | 892700.00 |
| 128 | 2035-11 | 10317.73 | 2417.73 | 7900.00 | 884800.00 |
| 129 | 2035-12 | 10296.33 | 2396.33 | 7900.00 | 876900.00 |
| 130 | 2036-01 | 10274.94 | 2374.94 | 7900.00 | 869000.00 |
| 131 | 2036-02 | 10253.54 | 2353.54 | 7900.00 | 861100.00 |
| 132 | 2036-03 | 10232.15 | 2332.15 | 7900.00 | 853200.00 |
| 133 | 2036-04 | 10210.75 | 2310.75 | 7900.00 | 845300.00 |
| 134 | 2036-05 | 10189.35 | 2289.35 | 7900.00 | 837400.00 |
| 135 | 2036-06 | 10167.96 | 2267.96 | 7900.00 | 829500.00 |
| 136 | 2036-07 | 10146.56 | 2246.56 | 7900.00 | 821600.00 |
| 137 | 2036-08 | 10125.17 | 2225.17 | 7900.00 | 813700.00 |
| 138 | 2036-09 | 10103.77 | 2203.77 | 7900.00 | 805800.00 |
| 139 | 2036-10 | 10082.38 | 2182.38 | 7900.00 | 797900.00 |
| 140 | 2036-11 | 10060.98 | 2160.98 | 7900.00 | 790000.00 |
| 141 | 2036-12 | 10039.58 | 2139.58 | 7900.00 | 782100.00 |
| 142 | 2037-01 | 10018.19 | 2118.19 | 7900.00 | 774200.00 |
| 143 | 2037-02 | 9996.79 | 2096.79 | 7900.00 | 766300.00 |
| 144 | 2037-03 | 9975.40 | 2075.40 | 7900.00 | 758400.00 |
| 145 | 2037-04 | 9954.00 | 2054.00 | 7900.00 | 750500.00 |
| 146 | 2037-05 | 9932.60 | 2032.60 | 7900.00 | 742600.00 |
| 147 | 2037-06 | 9911.21 | 2011.21 | 7900.00 | 734700.00 |
| 148 | 2037-07 | 9889.81 | 1989.81 | 7900.00 | 726800.00 |
| 149 | 2037-08 | 9868.42 | 1968.42 | 7900.00 | 718900.00 |
| 150 | 2037-09 | 9847.02 | 1947.02 | 7900.00 | 711000.00 |
| 151 | 2037-10 | 9825.63 | 1925.63 | 7900.00 | 703100.00 |
| 152 | 2037-11 | 9804.23 | 1904.23 | 7900.00 | 695200.00 |
| 153 | 2037-12 | 9782.83 | 1882.83 | 7900.00 | 687300.00 |
| 154 | 2038-01 | 9761.44 | 1861.44 | 7900.00 | 679400.00 |
| 155 | 2038-02 | 9740.04 | 1840.04 | 7900.00 | 671500.00 |
| 156 | 2038-03 | 9718.65 | 1818.65 | 7900.00 | 663600.00 |
| 157 | 2038-04 | 9697.25 | 1797.25 | 7900.00 | 655700.00 |
| 158 | 2038-05 | 9675.85 | 1775.85 | 7900.00 | 647800.00 |
| 159 | 2038-06 | 9654.46 | 1754.46 | 7900.00 | 639900.00 |
| 160 | 2038-07 | 9633.06 | 1733.06 | 7900.00 | 632000.00 |
| 161 | 2038-08 | 9611.67 | 1711.67 | 7900.00 | 624100.00 |
| 162 | 2038-09 | 9590.27 | 1690.27 | 7900.00 | 616200.00 |
| 163 | 2038-10 | 9568.88 | 1668.88 | 7900.00 | 608300.00 |
| 164 | 2038-11 | 9547.48 | 1647.48 | 7900.00 | 600400.00 |
| 165 | 2038-12 | 9526.08 | 1626.08 | 7900.00 | 592500.00 |
| 166 | 2039-01 | 9504.69 | 1604.69 | 7900.00 | 584600.00 |
| 167 | 2039-02 | 9483.29 | 1583.29 | 7900.00 | 576700.00 |
| 168 | 2039-03 | 9461.90 | 1561.90 | 7900.00 | 568800.00 |
| 169 | 2039-04 | 9440.50 | 1540.50 | 7900.00 | 560900.00 |
| 170 | 2039-05 | 9419.10 | 1519.10 | 7900.00 | 553000.00 |
| 171 | 2039-06 | 9397.71 | 1497.71 | 7900.00 | 545100.00 |
| 172 | 2039-07 | 9376.31 | 1476.31 | 7900.00 | 537200.00 |
| 173 | 2039-08 | 9354.92 | 1454.92 | 7900.00 | 529300.00 |
| 174 | 2039-09 | 9333.52 | 1433.52 | 7900.00 | 521400.00 |
| 175 | 2039-10 | 9312.13 | 1412.13 | 7900.00 | 513500.00 |
| 176 | 2039-11 | 9290.73 | 1390.73 | 7900.00 | 505600.00 |
| 177 | 2039-12 | 9269.33 | 1369.33 | 7900.00 | 497700.00 |
| 178 | 2040-01 | 9247.94 | 1347.94 | 7900.00 | 489800.00 |
| 179 | 2040-02 | 9226.54 | 1326.54 | 7900.00 | 481900.00 |
| 180 | 2040-03 | 9205.15 | 1305.15 | 7900.00 | 474000.00 |
| 181 | 2040-04 | 9183.75 | 1283.75 | 7900.00 | 466100.00 |
| 182 | 2040-05 | 9162.35 | 1262.35 | 7900.00 | 458200.00 |
| 183 | 2040-06 | 9140.96 | 1240.96 | 7900.00 | 450300.00 |
| 184 | 2040-07 | 9119.56 | 1219.56 | 7900.00 | 442400.00 |
| 185 | 2040-08 | 9098.17 | 1198.17 | 7900.00 | 434500.00 |
| 186 | 2040-09 | 9076.77 | 1176.77 | 7900.00 | 426600.00 |
| 187 | 2040-10 | 9055.38 | 1155.38 | 7900.00 | 418700.00 |
| 188 | 2040-11 | 9033.98 | 1133.98 | 7900.00 | 410800.00 |
| 189 | 2040-12 | 9012.58 | 1112.58 | 7900.00 | 402900.00 |
| 190 | 2041-01 | 8991.19 | 1091.19 | 7900.00 | 395000.00 |
| 191 | 2041-02 | 8969.79 | 1069.79 | 7900.00 | 387100.00 |
| 192 | 2041-03 | 8948.40 | 1048.40 | 7900.00 | 379200.00 |
| 193 | 2041-04 | 8927.00 | 1027.00 | 7900.00 | 371300.00 |
| 194 | 2041-05 | 8905.60 | 1005.60 | 7900.00 | 363400.00 |
| 195 | 2041-06 | 8884.21 | 984.21 | 7900.00 | 355500.00 |
| 196 | 2041-07 | 8862.81 | 962.81 | 7900.00 | 347600.00 |
| 197 | 2041-08 | 8841.42 | 941.42 | 7900.00 | 339700.00 |
| 198 | 2041-09 | 8820.02 | 920.02 | 7900.00 | 331800.00 |
| 199 | 2041-10 | 8798.63 | 898.63 | 7900.00 | 323900.00 |
| 200 | 2041-11 | 8777.23 | 877.23 | 7900.00 | 316000.00 |
| 201 | 2041-12 | 8755.83 | 855.83 | 7900.00 | 308100.00 |
| 202 | 2042-01 | 8734.44 | 834.44 | 7900.00 | 300200.00 |
| 203 | 2042-02 | 8713.04 | 813.04 | 7900.00 | 292300.00 |
| 204 | 2042-03 | 8691.65 | 791.65 | 7900.00 | 284400.00 |
| 205 | 2042-04 | 8670.25 | 770.25 | 7900.00 | 276500.00 |
| 206 | 2042-05 | 8648.85 | 748.85 | 7900.00 | 268600.00 |
| 207 | 2042-06 | 8627.46 | 727.46 | 7900.00 | 260700.00 |
| 208 | 2042-07 | 8606.06 | 706.06 | 7900.00 | 252800.00 |
| 209 | 2042-08 | 8584.67 | 684.67 | 7900.00 | 244900.00 |
| 210 | 2042-09 | 8563.27 | 663.27 | 7900.00 | 237000.00 |
| 211 | 2042-10 | 8541.88 | 641.88 | 7900.00 | 229100.00 |
| 212 | 2042-11 | 8520.48 | 620.48 | 7900.00 | 221200.00 |
| 213 | 2042-12 | 8499.08 | 599.08 | 7900.00 | 213300.00 |
| 214 | 2043-01 | 8477.69 | 577.69 | 7900.00 | 205400.00 |
| 215 | 2043-02 | 8456.29 | 556.29 | 7900.00 | 197500.00 |
| 216 | 2043-03 | 8434.90 | 534.90 | 7900.00 | 189600.00 |
| 217 | 2043-04 | 8413.50 | 513.50 | 7900.00 | 181700.00 |
| 218 | 2043-05 | 8392.10 | 492.10 | 7900.00 | 173800.00 |
| 219 | 2043-06 | 8370.71 | 470.71 | 7900.00 | 165900.00 |
| 220 | 2043-07 | 8349.31 | 449.31 | 7900.00 | 158000.00 |
| 221 | 2043-08 | 8327.92 | 427.92 | 7900.00 | 150100.00 |
| 222 | 2043-09 | 8306.52 | 406.52 | 7900.00 | 142200.00 |
| 223 | 2043-10 | 8285.13 | 385.13 | 7900.00 | 134300.00 |
| 224 | 2043-11 | 8263.73 | 363.73 | 7900.00 | 126400.00 |
| 225 | 2043-12 | 8242.33 | 342.33 | 7900.00 | 118500.00 |
| 226 | 2044-01 | 8220.94 | 320.94 | 7900.00 | 110600.00 |
| 227 | 2044-02 | 8199.54 | 299.54 | 7900.00 | 102700.00 |
| 228 | 2044-03 | 8178.15 | 278.15 | 7900.00 | 94800.00 |
| 229 | 2044-04 | 8156.75 | 256.75 | 7900.00 | 86900.00 |
| 230 | 2044-05 | 8135.35 | 235.35 | 7900.00 | 79000.00 |
| 231 | 2044-06 | 8113.96 | 213.96 | 7900.00 | 71100.00 |
| 232 | 2044-07 | 8092.56 | 192.56 | 7900.00 | 63200.00 |
| 233 | 2044-08 | 8071.17 | 171.17 | 7900.00 | 55300.00 |
| 234 | 2044-09 | 8049.77 | 149.77 | 7900.00 | 47400.00 |
| 235 | 2044-10 | 8028.38 | 128.38 | 7900.00 | 39500.00 |
| 236 | 2044-11 | 8006.98 | 106.98 | 7900.00 | 31600.00 |
| 237 | 2044-12 | 7985.58 | 85.58 | 7900.00 | 23700.00 |
| 238 | 2045-01 | 7964.19 | 64.19 | 7900.00 | 15800.00 |
| 239 | 2045-02 | 7942.79 | 42.79 | 7900.00 | 7900.00 |
| 240 | 2045-03 | 7921.40 | 21.40 | 7900.00 | 0.00 |