贷款170.4万（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：170.4万
还款月数：20年
每月还款：9665.02元
利息总额：61.56万
本息合计：231.96万
| 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 | 9665.02 | 4615.00 | 5050.02 | 1698949.98 |
| 2 | 2025-05 | 9665.02 | 4601.32 | 5063.69 | 1693886.29 |
| 3 | 2025-06 | 9665.02 | 4587.61 | 5077.41 | 1688808.88 |
| 4 | 2025-07 | 9665.02 | 4573.86 | 5091.16 | 1683717.73 |
| 5 | 2025-08 | 9665.02 | 4560.07 | 5104.95 | 1678612.78 |
| 6 | 2025-09 | 9665.02 | 4546.24 | 5118.77 | 1673494.01 |
| 7 | 2025-10 | 9665.02 | 4532.38 | 5132.64 | 1668361.37 |
| 8 | 2025-11 | 9665.02 | 4518.48 | 5146.54 | 1663214.83 |
| 9 | 2025-12 | 9665.02 | 4504.54 | 5160.48 | 1658054.36 |
| 10 | 2026-01 | 9665.02 | 4490.56 | 5174.45 | 1652879.91 |
| 11 | 2026-02 | 9665.02 | 4476.55 | 5188.47 | 1647691.44 |
| 12 | 2026-03 | 9665.02 | 4462.50 | 5202.52 | 1642488.92 |
| 13 | 2026-04 | 9665.02 | 4448.41 | 5216.61 | 1637272.31 |
| 14 | 2026-05 | 9665.02 | 4434.28 | 5230.74 | 1632041.58 |
| 15 | 2026-06 | 9665.02 | 4420.11 | 5244.90 | 1626796.67 |
| 16 | 2026-07 | 9665.02 | 4405.91 | 5259.11 | 1621537.57 |
| 17 | 2026-08 | 9665.02 | 4391.66 | 5273.35 | 1616264.21 |
| 18 | 2026-09 | 9665.02 | 4377.38 | 5287.63 | 1610976.58 |
| 19 | 2026-10 | 9665.02 | 4363.06 | 5301.95 | 1605674.63 |
| 20 | 2026-11 | 9665.02 | 4348.70 | 5316.31 | 1600358.31 |
| 21 | 2026-12 | 9665.02 | 4334.30 | 5330.71 | 1595027.60 |
| 22 | 2027-01 | 9665.02 | 4319.87 | 5345.15 | 1589682.45 |
| 23 | 2027-02 | 9665.02 | 4305.39 | 5359.63 | 1584322.82 |
| 24 | 2027-03 | 9665.02 | 4290.87 | 5374.14 | 1578948.68 |
| 25 | 2027-04 | 9665.02 | 4276.32 | 5388.70 | 1573559.99 |
| 26 | 2027-05 | 9665.02 | 4261.72 | 5403.29 | 1568156.70 |
| 27 | 2027-06 | 9665.02 | 4247.09 | 5417.92 | 1562738.77 |
| 28 | 2027-07 | 9665.02 | 4232.42 | 5432.60 | 1557306.17 |
| 29 | 2027-08 | 9665.02 | 4217.70 | 5447.31 | 1551858.86 |
| 30 | 2027-09 | 9665.02 | 4202.95 | 5462.06 | 1546396.80 |
| 31 | 2027-10 | 9665.02 | 4188.16 | 5476.86 | 1540919.94 |
| 32 | 2027-11 | 9665.02 | 4173.32 | 5491.69 | 1535428.25 |
| 33 | 2027-12 | 9665.02 | 4158.45 | 5506.56 | 1529921.68 |
| 34 | 2028-01 | 9665.02 | 4143.54 | 5521.48 | 1524400.21 |
| 35 | 2028-02 | 9665.02 | 4128.58 | 5536.43 | 1518863.77 |
| 36 | 2028-03 | 9665.02 | 4113.59 | 5551.43 | 1513312.35 |
| 37 | 2028-04 | 9665.02 | 4098.55 | 5566.46 | 1507745.89 |
| 38 | 2028-05 | 9665.02 | 4083.48 | 5581.54 | 1502164.35 |
| 39 | 2028-06 | 9665.02 | 4068.36 | 5596.65 | 1496567.70 |
| 40 | 2028-07 | 9665.02 | 4053.20 | 5611.81 | 1490955.88 |
| 41 | 2028-08 | 9665.02 | 4038.01 | 5627.01 | 1485328.87 |
| 42 | 2028-09 | 9665.02 | 4022.77 | 5642.25 | 1479686.62 |
| 43 | 2028-10 | 9665.02 | 4007.48 | 5657.53 | 1474029.09 |
| 44 | 2028-11 | 9665.02 | 3992.16 | 5672.85 | 1468356.24 |
| 45 | 2028-12 | 9665.02 | 3976.80 | 5688.22 | 1462668.02 |
| 46 | 2029-01 | 9665.02 | 3961.39 | 5703.62 | 1456964.40 |
| 47 | 2029-02 | 9665.02 | 3945.95 | 5719.07 | 1451245.33 |
| 48 | 2029-03 | 9665.02 | 3930.46 | 5734.56 | 1445510.77 |
| 49 | 2029-04 | 9665.02 | 3914.92 | 5750.09 | 1439760.68 |
| 50 | 2029-05 | 9665.02 | 3899.35 | 5765.66 | 1433995.01 |
| 51 | 2029-06 | 9665.02 | 3883.74 | 5781.28 | 1428213.73 |
| 52 | 2029-07 | 9665.02 | 3868.08 | 5796.94 | 1422416.80 |
| 53 | 2029-08 | 9665.02 | 3852.38 | 5812.64 | 1416604.16 |
| 54 | 2029-09 | 9665.02 | 3836.64 | 5828.38 | 1410775.78 |
| 55 | 2029-10 | 9665.02 | 3820.85 | 5844.16 | 1404931.62 |
| 56 | 2029-11 | 9665.02 | 3805.02 | 5859.99 | 1399071.62 |
| 57 | 2029-12 | 9665.02 | 3789.15 | 5875.86 | 1393195.76 |
| 58 | 2030-01 | 9665.02 | 3773.24 | 5891.78 | 1387303.98 |
| 59 | 2030-02 | 9665.02 | 3757.28 | 5907.73 | 1381396.25 |
| 60 | 2030-03 | 9665.02 | 3741.28 | 5923.73 | 1375472.51 |
| 61 | 2030-04 | 9665.02 | 3725.24 | 5939.78 | 1369532.74 |
| 62 | 2030-05 | 9665.02 | 3709.15 | 5955.86 | 1363576.87 |
| 63 | 2030-06 | 9665.02 | 3693.02 | 5972.00 | 1357604.88 |
| 64 | 2030-07 | 9665.02 | 3676.85 | 5988.17 | 1351616.71 |
| 65 | 2030-08 | 9665.02 | 3660.63 | 6004.39 | 1345612.32 |
| 66 | 2030-09 | 9665.02 | 3644.37 | 6020.65 | 1339591.67 |
| 67 | 2030-10 | 9665.02 | 3628.06 | 6036.96 | 1333554.72 |
| 68 | 2030-11 | 9665.02 | 3611.71 | 6053.31 | 1327501.41 |
| 69 | 2030-12 | 9665.02 | 3595.32 | 6069.70 | 1321431.71 |
| 70 | 2031-01 | 9665.02 | 3578.88 | 6086.14 | 1315345.57 |
| 71 | 2031-02 | 9665.02 | 3562.39 | 6102.62 | 1309242.95 |
| 72 | 2031-03 | 9665.02 | 3545.87 | 6119.15 | 1303123.80 |
| 73 | 2031-04 | 9665.02 | 3529.29 | 6135.72 | 1296988.08 |
| 74 | 2031-05 | 9665.02 | 3512.68 | 6152.34 | 1290835.74 |
| 75 | 2031-06 | 9665.02 | 3496.01 | 6169.00 | 1284666.74 |
| 76 | 2031-07 | 9665.02 | 3479.31 | 6185.71 | 1278481.03 |
| 77 | 2031-08 | 9665.02 | 3462.55 | 6202.46 | 1272278.56 |
| 78 | 2031-09 | 9665.02 | 3445.75 | 6219.26 | 1266059.30 |
| 79 | 2031-10 | 9665.02 | 3428.91 | 6236.11 | 1259823.20 |
| 80 | 2031-11 | 9665.02 | 3412.02 | 6252.99 | 1253570.20 |
| 81 | 2031-12 | 9665.02 | 3395.09 | 6269.93 | 1247300.27 |
| 82 | 2032-01 | 9665.02 | 3378.10 | 6286.91 | 1241013.36 |
| 83 | 2032-02 | 9665.02 | 3361.08 | 6303.94 | 1234709.42 |
| 84 | 2032-03 | 9665.02 | 3344.00 | 6321.01 | 1228388.41 |
| 85 | 2032-04 | 9665.02 | 3326.89 | 6338.13 | 1222050.28 |
| 86 | 2032-05 | 9665.02 | 3309.72 | 6355.30 | 1215694.99 |
| 87 | 2032-06 | 9665.02 | 3292.51 | 6372.51 | 1209322.48 |
| 88 | 2032-07 | 9665.02 | 3275.25 | 6389.77 | 1202932.71 |
| 89 | 2032-08 | 9665.02 | 3257.94 | 6407.07 | 1196525.64 |
| 90 | 2032-09 | 9665.02 | 3240.59 | 6424.43 | 1190101.21 |
| 91 | 2032-10 | 9665.02 | 3223.19 | 6441.82 | 1183659.39 |
| 92 | 2032-11 | 9665.02 | 3205.74 | 6459.27 | 1177200.12 |
| 93 | 2032-12 | 9665.02 | 3188.25 | 6476.77 | 1170723.35 |
| 94 | 2033-01 | 9665.02 | 3170.71 | 6494.31 | 1164229.04 |
| 95 | 2033-02 | 9665.02 | 3153.12 | 6511.90 | 1157717.15 |
| 96 | 2033-03 | 9665.02 | 3135.48 | 6529.53 | 1151187.62 |
| 97 | 2033-04 | 9665.02 | 3117.80 | 6547.22 | 1144640.40 |
| 98 | 2033-05 | 9665.02 | 3100.07 | 6564.95 | 1138075.45 |
| 99 | 2033-06 | 9665.02 | 3082.29 | 6582.73 | 1131492.72 |
| 100 | 2033-07 | 9665.02 | 3064.46 | 6600.56 | 1124892.17 |
| 101 | 2033-08 | 9665.02 | 3046.58 | 6618.43 | 1118273.74 |
| 102 | 2033-09 | 9665.02 | 3028.66 | 6636.36 | 1111637.38 |
| 103 | 2033-10 | 9665.02 | 3010.68 | 6654.33 | 1104983.05 |
| 104 | 2033-11 | 9665.02 | 2992.66 | 6672.35 | 1098310.69 |
| 105 | 2033-12 | 9665.02 | 2974.59 | 6690.42 | 1091620.27 |
| 106 | 2034-01 | 9665.02 | 2956.47 | 6708.54 | 1084911.72 |
| 107 | 2034-02 | 9665.02 | 2938.30 | 6726.71 | 1078185.01 |
| 108 | 2034-03 | 9665.02 | 2920.08 | 6744.93 | 1071440.08 |
| 109 | 2034-04 | 9665.02 | 2901.82 | 6763.20 | 1064676.88 |
| 110 | 2034-05 | 9665.02 | 2883.50 | 6781.52 | 1057895.36 |
| 111 | 2034-06 | 9665.02 | 2865.13 | 6799.88 | 1051095.48 |
| 112 | 2034-07 | 9665.02 | 2846.72 | 6818.30 | 1044277.18 |
| 113 | 2034-08 | 9665.02 | 2828.25 | 6836.77 | 1037440.42 |
| 114 | 2034-09 | 9665.02 | 2809.73 | 6855.28 | 1030585.14 |
| 115 | 2034-10 | 9665.02 | 2791.17 | 6873.85 | 1023711.29 |
| 116 | 2034-11 | 9665.02 | 2772.55 | 6892.46 | 1016818.83 |
| 117 | 2034-12 | 9665.02 | 2753.88 | 6911.13 | 1009907.69 |
| 118 | 2035-01 | 9665.02 | 2735.17 | 6929.85 | 1002977.84 |
| 119 | 2035-02 | 9665.02 | 2716.40 | 6948.62 | 996029.23 |
| 120 | 2035-03 | 9665.02 | 2697.58 | 6967.44 | 989061.79 |
| 121 | 2035-04 | 9665.02 | 2678.71 | 6986.31 | 982075.48 |
| 122 | 2035-05 | 9665.02 | 2659.79 | 7005.23 | 975070.26 |
| 123 | 2035-06 | 9665.02 | 2640.82 | 7024.20 | 968046.06 |
| 124 | 2035-07 | 9665.02 | 2621.79 | 7043.22 | 961002.83 |
| 125 | 2035-08 | 9665.02 | 2602.72 | 7062.30 | 953940.53 |
| 126 | 2035-09 | 9665.02 | 2583.59 | 7081.43 | 946859.10 |
| 127 | 2035-10 | 9665.02 | 2564.41 | 7100.61 | 939758.50 |
| 128 | 2035-11 | 9665.02 | 2545.18 | 7119.84 | 932638.66 |
| 129 | 2035-12 | 9665.02 | 2525.90 | 7139.12 | 925499.54 |
| 130 | 2036-01 | 9665.02 | 2506.56 | 7158.45 | 918341.09 |
| 131 | 2036-02 | 9665.02 | 2487.17 | 7177.84 | 911163.25 |
| 132 | 2036-03 | 9665.02 | 2467.73 | 7197.28 | 903965.96 |
| 133 | 2036-04 | 9665.02 | 2448.24 | 7216.77 | 896749.19 |
| 134 | 2036-05 | 9665.02 | 2428.70 | 7236.32 | 889512.87 |
| 135 | 2036-06 | 9665.02 | 2409.10 | 7255.92 | 882256.95 |
| 136 | 2036-07 | 9665.02 | 2389.45 | 7275.57 | 874981.38 |
| 137 | 2036-08 | 9665.02 | 2369.74 | 7295.27 | 867686.11 |
| 138 | 2036-09 | 9665.02 | 2349.98 | 7315.03 | 860371.07 |
| 139 | 2036-10 | 9665.02 | 2330.17 | 7334.84 | 853036.23 |
| 140 | 2036-11 | 9665.02 | 2310.31 | 7354.71 | 845681.52 |
| 141 | 2036-12 | 9665.02 | 2290.39 | 7374.63 | 838306.89 |
| 142 | 2037-01 | 9665.02 | 2270.41 | 7394.60 | 830912.29 |
| 143 | 2037-02 | 9665.02 | 2250.39 | 7414.63 | 823497.66 |
| 144 | 2037-03 | 9665.02 | 2230.31 | 7434.71 | 816062.95 |
| 145 | 2037-04 | 9665.02 | 2210.17 | 7454.85 | 808608.11 |
| 146 | 2037-05 | 9665.02 | 2189.98 | 7475.04 | 801133.07 |
| 147 | 2037-06 | 9665.02 | 2169.74 | 7495.28 | 793637.79 |
| 148 | 2037-07 | 9665.02 | 2149.44 | 7515.58 | 786122.21 |
| 149 | 2037-08 | 9665.02 | 2129.08 | 7535.93 | 778586.28 |
| 150 | 2037-09 | 9665.02 | 2108.67 | 7556.34 | 771029.93 |
| 151 | 2037-10 | 9665.02 | 2088.21 | 7576.81 | 763453.12 |
| 152 | 2037-11 | 9665.02 | 2067.69 | 7597.33 | 755855.79 |
| 153 | 2037-12 | 9665.02 | 2047.11 | 7617.91 | 748237.89 |
| 154 | 2038-01 | 9665.02 | 2026.48 | 7638.54 | 740599.35 |
| 155 | 2038-02 | 9665.02 | 2005.79 | 7659.23 | 732940.12 |
| 156 | 2038-03 | 9665.02 | 1985.05 | 7679.97 | 725260.15 |
| 157 | 2038-04 | 9665.02 | 1964.25 | 7700.77 | 717559.38 |
| 158 | 2038-05 | 9665.02 | 1943.39 | 7721.63 | 709837.76 |
| 159 | 2038-06 | 9665.02 | 1922.48 | 7742.54 | 702095.22 |
| 160 | 2038-07 | 9665.02 | 1901.51 | 7763.51 | 694331.71 |
| 161 | 2038-08 | 9665.02 | 1880.48 | 7784.53 | 686547.18 |
| 162 | 2038-09 | 9665.02 | 1859.40 | 7805.62 | 678741.56 |
| 163 | 2038-10 | 9665.02 | 1838.26 | 7826.76 | 670914.80 |
| 164 | 2038-11 | 9665.02 | 1817.06 | 7847.95 | 663066.85 |
| 165 | 2038-12 | 9665.02 | 1795.81 | 7869.21 | 655197.64 |
| 166 | 2039-01 | 9665.02 | 1774.49 | 7890.52 | 647307.12 |
| 167 | 2039-02 | 9665.02 | 1753.12 | 7911.89 | 639395.22 |
| 168 | 2039-03 | 9665.02 | 1731.70 | 7933.32 | 631461.90 |
| 169 | 2039-04 | 9665.02 | 1710.21 | 7954.81 | 623507.10 |
| 170 | 2039-05 | 9665.02 | 1688.67 | 7976.35 | 615530.75 |
| 171 | 2039-06 | 9665.02 | 1667.06 | 7997.95 | 607532.79 |
| 172 | 2039-07 | 9665.02 | 1645.40 | 8019.61 | 599513.18 |
| 173 | 2039-08 | 9665.02 | 1623.68 | 8041.33 | 591471.84 |
| 174 | 2039-09 | 9665.02 | 1601.90 | 8063.11 | 583408.73 |
| 175 | 2039-10 | 9665.02 | 1580.07 | 8084.95 | 575323.78 |
| 176 | 2039-11 | 9665.02 | 1558.17 | 8106.85 | 567216.93 |
| 177 | 2039-12 | 9665.02 | 1536.21 | 8128.80 | 559088.13 |
| 178 | 2040-01 | 9665.02 | 1514.20 | 8150.82 | 550937.31 |
| 179 | 2040-02 | 9665.02 | 1492.12 | 8172.89 | 542764.42 |
| 180 | 2040-03 | 9665.02 | 1469.99 | 8195.03 | 534569.39 |
| 181 | 2040-04 | 9665.02 | 1447.79 | 8217.22 | 526352.16 |
| 182 | 2040-05 | 9665.02 | 1425.54 | 8239.48 | 518112.69 |
| 183 | 2040-06 | 9665.02 | 1403.22 | 8261.79 | 509850.89 |
| 184 | 2040-07 | 9665.02 | 1380.85 | 8284.17 | 501566.72 |
| 185 | 2040-08 | 9665.02 | 1358.41 | 8306.61 | 493260.12 |
| 186 | 2040-09 | 9665.02 | 1335.91 | 8329.10 | 484931.01 |
| 187 | 2040-10 | 9665.02 | 1313.35 | 8351.66 | 476579.35 |
| 188 | 2040-11 | 9665.02 | 1290.74 | 8374.28 | 468205.07 |
| 189 | 2040-12 | 9665.02 | 1268.06 | 8396.96 | 459808.11 |
| 190 | 2041-01 | 9665.02 | 1245.31 | 8419.70 | 451388.41 |
| 191 | 2041-02 | 9665.02 | 1222.51 | 8442.51 | 442945.90 |
| 192 | 2041-03 | 9665.02 | 1199.65 | 8465.37 | 434480.53 |
| 193 | 2041-04 | 9665.02 | 1176.72 | 8488.30 | 425992.24 |
| 194 | 2041-05 | 9665.02 | 1153.73 | 8511.29 | 417480.95 |
| 195 | 2041-06 | 9665.02 | 1130.68 | 8534.34 | 408946.61 |
| 196 | 2041-07 | 9665.02 | 1107.56 | 8557.45 | 400389.16 |
| 197 | 2041-08 | 9665.02 | 1084.39 | 8580.63 | 391808.53 |
| 198 | 2041-09 | 9665.02 | 1061.15 | 8603.87 | 383204.66 |
| 199 | 2041-10 | 9665.02 | 1037.85 | 8627.17 | 374577.49 |
| 200 | 2041-11 | 9665.02 | 1014.48 | 8650.54 | 365926.96 |
| 201 | 2041-12 | 9665.02 | 991.05 | 8673.96 | 357252.99 |
| 202 | 2042-01 | 9665.02 | 967.56 | 8697.46 | 348555.54 |
| 203 | 2042-02 | 9665.02 | 944.00 | 8721.01 | 339834.53 |
| 204 | 2042-03 | 9665.02 | 920.39 | 8744.63 | 331089.90 |
| 205 | 2042-04 | 9665.02 | 896.70 | 8768.31 | 322321.58 |
| 206 | 2042-05 | 9665.02 | 872.95 | 8792.06 | 313529.52 |
| 207 | 2042-06 | 9665.02 | 849.14 | 8815.87 | 304713.65 |
| 208 | 2042-07 | 9665.02 | 825.27 | 8839.75 | 295873.90 |
| 209 | 2042-08 | 9665.02 | 801.33 | 8863.69 | 287010.21 |
| 210 | 2042-09 | 9665.02 | 777.32 | 8887.70 | 278122.51 |
| 211 | 2042-10 | 9665.02 | 753.25 | 8911.77 | 269210.74 |
| 212 | 2042-11 | 9665.02 | 729.11 | 8935.90 | 260274.84 |
| 213 | 2042-12 | 9665.02 | 704.91 | 8960.10 | 251314.74 |
| 214 | 2043-01 | 9665.02 | 680.64 | 8984.37 | 242330.36 |
| 215 | 2043-02 | 9665.02 | 656.31 | 9008.70 | 233321.66 |
| 216 | 2043-03 | 9665.02 | 631.91 | 9033.10 | 224288.56 |
| 217 | 2043-04 | 9665.02 | 607.45 | 9057.57 | 215230.99 |
| 218 | 2043-05 | 9665.02 | 582.92 | 9082.10 | 206148.89 |
| 219 | 2043-06 | 9665.02 | 558.32 | 9106.70 | 197042.20 |
| 220 | 2043-07 | 9665.02 | 533.66 | 9131.36 | 187910.84 |
| 221 | 2043-08 | 9665.02 | 508.93 | 9156.09 | 178754.74 |
| 222 | 2043-09 | 9665.02 | 484.13 | 9180.89 | 169573.86 |
| 223 | 2043-10 | 9665.02 | 459.26 | 9205.75 | 160368.10 |
| 224 | 2043-11 | 9665.02 | 434.33 | 9230.69 | 151137.42 |
| 225 | 2043-12 | 9665.02 | 409.33 | 9255.69 | 141881.73 |
| 226 | 2044-01 | 9665.02 | 384.26 | 9280.75 | 132600.98 |
| 227 | 2044-02 | 9665.02 | 359.13 | 9305.89 | 123295.09 |
| 228 | 2044-03 | 9665.02 | 333.92 | 9331.09 | 113964.00 |
| 229 | 2044-04 | 9665.02 | 308.65 | 9356.36 | 104607.64 |
| 230 | 2044-05 | 9665.02 | 283.31 | 9381.70 | 95225.93 |
| 231 | 2044-06 | 9665.02 | 257.90 | 9407.11 | 85818.82 |
| 232 | 2044-07 | 9665.02 | 232.43 | 9432.59 | 76386.23 |
| 233 | 2044-08 | 9665.02 | 206.88 | 9458.14 | 66928.10 |
| 234 | 2044-09 | 9665.02 | 181.26 | 9483.75 | 57444.34 |
| 235 | 2044-10 | 9665.02 | 155.58 | 9509.44 | 47934.91 |
| 236 | 2044-11 | 9665.02 | 129.82 | 9535.19 | 38399.71 |
| 237 | 2044-12 | 9665.02 | 104.00 | 9561.02 | 28838.70 |
| 238 | 2045-01 | 9665.02 | 78.10 | 9586.91 | 19251.79 |
| 239 | 2045-02 | 9665.02 | 52.14 | 9612.88 | 9638.91 |
| 240 | 2045-03 | 9665.02 | 26.11 | 9638.91 | 0.00 |
等额本金还款方式：
贷款总额：170.4万
还款月数：20年
首月还款：11715元
每月递减：19.23元
利息总额：55.61万
本息合计：226.01万
节省利息：59496.29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 | 11715.00 | 4615.00 | 7100.00 | 1696900.00 |
| 2 | 2025-05 | 11695.77 | 4595.77 | 7100.00 | 1689800.00 |
| 3 | 2025-06 | 11676.54 | 4576.54 | 7100.00 | 1682700.00 |
| 4 | 2025-07 | 11657.31 | 4557.31 | 7100.00 | 1675600.00 |
| 5 | 2025-08 | 11638.08 | 4538.08 | 7100.00 | 1668500.00 |
| 6 | 2025-09 | 11618.85 | 4518.85 | 7100.00 | 1661400.00 |
| 7 | 2025-10 | 11599.63 | 4499.63 | 7100.00 | 1654300.00 |
| 8 | 2025-11 | 11580.40 | 4480.40 | 7100.00 | 1647200.00 |
| 9 | 2025-12 | 11561.17 | 4461.17 | 7100.00 | 1640100.00 |
| 10 | 2026-01 | 11541.94 | 4441.94 | 7100.00 | 1633000.00 |
| 11 | 2026-02 | 11522.71 | 4422.71 | 7100.00 | 1625900.00 |
| 12 | 2026-03 | 11503.48 | 4403.48 | 7100.00 | 1618800.00 |
| 13 | 2026-04 | 11484.25 | 4384.25 | 7100.00 | 1611700.00 |
| 14 | 2026-05 | 11465.02 | 4365.02 | 7100.00 | 1604600.00 |
| 15 | 2026-06 | 11445.79 | 4345.79 | 7100.00 | 1597500.00 |
| 16 | 2026-07 | 11426.56 | 4326.56 | 7100.00 | 1590400.00 |
| 17 | 2026-08 | 11407.33 | 4307.33 | 7100.00 | 1583300.00 |
| 18 | 2026-09 | 11388.10 | 4288.10 | 7100.00 | 1576200.00 |
| 19 | 2026-10 | 11368.88 | 4268.88 | 7100.00 | 1569100.00 |
| 20 | 2026-11 | 11349.65 | 4249.65 | 7100.00 | 1562000.00 |
| 21 | 2026-12 | 11330.42 | 4230.42 | 7100.00 | 1554900.00 |
| 22 | 2027-01 | 11311.19 | 4211.19 | 7100.00 | 1547800.00 |
| 23 | 2027-02 | 11291.96 | 4191.96 | 7100.00 | 1540700.00 |
| 24 | 2027-03 | 11272.73 | 4172.73 | 7100.00 | 1533600.00 |
| 25 | 2027-04 | 11253.50 | 4153.50 | 7100.00 | 1526500.00 |
| 26 | 2027-05 | 11234.27 | 4134.27 | 7100.00 | 1519400.00 |
| 27 | 2027-06 | 11215.04 | 4115.04 | 7100.00 | 1512300.00 |
| 28 | 2027-07 | 11195.81 | 4095.81 | 7100.00 | 1505200.00 |
| 29 | 2027-08 | 11176.58 | 4076.58 | 7100.00 | 1498100.00 |
| 30 | 2027-09 | 11157.35 | 4057.35 | 7100.00 | 1491000.00 |
| 31 | 2027-10 | 11138.13 | 4038.13 | 7100.00 | 1483900.00 |
| 32 | 2027-11 | 11118.90 | 4018.90 | 7100.00 | 1476800.00 |
| 33 | 2027-12 | 11099.67 | 3999.67 | 7100.00 | 1469700.00 |
| 34 | 2028-01 | 11080.44 | 3980.44 | 7100.00 | 1462600.00 |
| 35 | 2028-02 | 11061.21 | 3961.21 | 7100.00 | 1455500.00 |
| 36 | 2028-03 | 11041.98 | 3941.98 | 7100.00 | 1448400.00 |
| 37 | 2028-04 | 11022.75 | 3922.75 | 7100.00 | 1441300.00 |
| 38 | 2028-05 | 11003.52 | 3903.52 | 7100.00 | 1434200.00 |
| 39 | 2028-06 | 10984.29 | 3884.29 | 7100.00 | 1427100.00 |
| 40 | 2028-07 | 10965.06 | 3865.06 | 7100.00 | 1420000.00 |
| 41 | 2028-08 | 10945.83 | 3845.83 | 7100.00 | 1412900.00 |
| 42 | 2028-09 | 10926.60 | 3826.60 | 7100.00 | 1405800.00 |
| 43 | 2028-10 | 10907.38 | 3807.38 | 7100.00 | 1398700.00 |
| 44 | 2028-11 | 10888.15 | 3788.15 | 7100.00 | 1391600.00 |
| 45 | 2028-12 | 10868.92 | 3768.92 | 7100.00 | 1384500.00 |
| 46 | 2029-01 | 10849.69 | 3749.69 | 7100.00 | 1377400.00 |
| 47 | 2029-02 | 10830.46 | 3730.46 | 7100.00 | 1370300.00 |
| 48 | 2029-03 | 10811.23 | 3711.23 | 7100.00 | 1363200.00 |
| 49 | 2029-04 | 10792.00 | 3692.00 | 7100.00 | 1356100.00 |
| 50 | 2029-05 | 10772.77 | 3672.77 | 7100.00 | 1349000.00 |
| 51 | 2029-06 | 10753.54 | 3653.54 | 7100.00 | 1341900.00 |
| 52 | 2029-07 | 10734.31 | 3634.31 | 7100.00 | 1334800.00 |
| 53 | 2029-08 | 10715.08 | 3615.08 | 7100.00 | 1327700.00 |
| 54 | 2029-09 | 10695.85 | 3595.85 | 7100.00 | 1320600.00 |
| 55 | 2029-10 | 10676.63 | 3576.63 | 7100.00 | 1313500.00 |
| 56 | 2029-11 | 10657.40 | 3557.40 | 7100.00 | 1306400.00 |
| 57 | 2029-12 | 10638.17 | 3538.17 | 7100.00 | 1299300.00 |
| 58 | 2030-01 | 10618.94 | 3518.94 | 7100.00 | 1292200.00 |
| 59 | 2030-02 | 10599.71 | 3499.71 | 7100.00 | 1285100.00 |
| 60 | 2030-03 | 10580.48 | 3480.48 | 7100.00 | 1278000.00 |
| 61 | 2030-04 | 10561.25 | 3461.25 | 7100.00 | 1270900.00 |
| 62 | 2030-05 | 10542.02 | 3442.02 | 7100.00 | 1263800.00 |
| 63 | 2030-06 | 10522.79 | 3422.79 | 7100.00 | 1256700.00 |
| 64 | 2030-07 | 10503.56 | 3403.56 | 7100.00 | 1249600.00 |
| 65 | 2030-08 | 10484.33 | 3384.33 | 7100.00 | 1242500.00 |
| 66 | 2030-09 | 10465.10 | 3365.10 | 7100.00 | 1235400.00 |
| 67 | 2030-10 | 10445.88 | 3345.88 | 7100.00 | 1228300.00 |
| 68 | 2030-11 | 10426.65 | 3326.65 | 7100.00 | 1221200.00 |
| 69 | 2030-12 | 10407.42 | 3307.42 | 7100.00 | 1214100.00 |
| 70 | 2031-01 | 10388.19 | 3288.19 | 7100.00 | 1207000.00 |
| 71 | 2031-02 | 10368.96 | 3268.96 | 7100.00 | 1199900.00 |
| 72 | 2031-03 | 10349.73 | 3249.73 | 7100.00 | 1192800.00 |
| 73 | 2031-04 | 10330.50 | 3230.50 | 7100.00 | 1185700.00 |
| 74 | 2031-05 | 10311.27 | 3211.27 | 7100.00 | 1178600.00 |
| 75 | 2031-06 | 10292.04 | 3192.04 | 7100.00 | 1171500.00 |
| 76 | 2031-07 | 10272.81 | 3172.81 | 7100.00 | 1164400.00 |
| 77 | 2031-08 | 10253.58 | 3153.58 | 7100.00 | 1157300.00 |
| 78 | 2031-09 | 10234.35 | 3134.35 | 7100.00 | 1150200.00 |
| 79 | 2031-10 | 10215.13 | 3115.13 | 7100.00 | 1143100.00 |
| 80 | 2031-11 | 10195.90 | 3095.90 | 7100.00 | 1136000.00 |
| 81 | 2031-12 | 10176.67 | 3076.67 | 7100.00 | 1128900.00 |
| 82 | 2032-01 | 10157.44 | 3057.44 | 7100.00 | 1121800.00 |
| 83 | 2032-02 | 10138.21 | 3038.21 | 7100.00 | 1114700.00 |
| 84 | 2032-03 | 10118.98 | 3018.98 | 7100.00 | 1107600.00 |
| 85 | 2032-04 | 10099.75 | 2999.75 | 7100.00 | 1100500.00 |
| 86 | 2032-05 | 10080.52 | 2980.52 | 7100.00 | 1093400.00 |
| 87 | 2032-06 | 10061.29 | 2961.29 | 7100.00 | 1086300.00 |
| 88 | 2032-07 | 10042.06 | 2942.06 | 7100.00 | 1079200.00 |
| 89 | 2032-08 | 10022.83 | 2922.83 | 7100.00 | 1072100.00 |
| 90 | 2032-09 | 10003.60 | 2903.60 | 7100.00 | 1065000.00 |
| 91 | 2032-10 | 9984.38 | 2884.38 | 7100.00 | 1057900.00 |
| 92 | 2032-11 | 9965.15 | 2865.15 | 7100.00 | 1050800.00 |
| 93 | 2032-12 | 9945.92 | 2845.92 | 7100.00 | 1043700.00 |
| 94 | 2033-01 | 9926.69 | 2826.69 | 7100.00 | 1036600.00 |
| 95 | 2033-02 | 9907.46 | 2807.46 | 7100.00 | 1029500.00 |
| 96 | 2033-03 | 9888.23 | 2788.23 | 7100.00 | 1022400.00 |
| 97 | 2033-04 | 9869.00 | 2769.00 | 7100.00 | 1015300.00 |
| 98 | 2033-05 | 9849.77 | 2749.77 | 7100.00 | 1008200.00 |
| 99 | 2033-06 | 9830.54 | 2730.54 | 7100.00 | 1001100.00 |
| 100 | 2033-07 | 9811.31 | 2711.31 | 7100.00 | 994000.00 |
| 101 | 2033-08 | 9792.08 | 2692.08 | 7100.00 | 986900.00 |
| 102 | 2033-09 | 9772.85 | 2672.85 | 7100.00 | 979800.00 |
| 103 | 2033-10 | 9753.63 | 2653.63 | 7100.00 | 972700.00 |
| 104 | 2033-11 | 9734.40 | 2634.40 | 7100.00 | 965600.00 |
| 105 | 2033-12 | 9715.17 | 2615.17 | 7100.00 | 958500.00 |
| 106 | 2034-01 | 9695.94 | 2595.94 | 7100.00 | 951400.00 |
| 107 | 2034-02 | 9676.71 | 2576.71 | 7100.00 | 944300.00 |
| 108 | 2034-03 | 9657.48 | 2557.48 | 7100.00 | 937200.00 |
| 109 | 2034-04 | 9638.25 | 2538.25 | 7100.00 | 930100.00 |
| 110 | 2034-05 | 9619.02 | 2519.02 | 7100.00 | 923000.00 |
| 111 | 2034-06 | 9599.79 | 2499.79 | 7100.00 | 915900.00 |
| 112 | 2034-07 | 9580.56 | 2480.56 | 7100.00 | 908800.00 |
| 113 | 2034-08 | 9561.33 | 2461.33 | 7100.00 | 901700.00 |
| 114 | 2034-09 | 9542.10 | 2442.10 | 7100.00 | 894600.00 |
| 115 | 2034-10 | 9522.88 | 2422.88 | 7100.00 | 887500.00 |
| 116 | 2034-11 | 9503.65 | 2403.65 | 7100.00 | 880400.00 |
| 117 | 2034-12 | 9484.42 | 2384.42 | 7100.00 | 873300.00 |
| 118 | 2035-01 | 9465.19 | 2365.19 | 7100.00 | 866200.00 |
| 119 | 2035-02 | 9445.96 | 2345.96 | 7100.00 | 859100.00 |
| 120 | 2035-03 | 9426.73 | 2326.73 | 7100.00 | 852000.00 |
| 121 | 2035-04 | 9407.50 | 2307.50 | 7100.00 | 844900.00 |
| 122 | 2035-05 | 9388.27 | 2288.27 | 7100.00 | 837800.00 |
| 123 | 2035-06 | 9369.04 | 2269.04 | 7100.00 | 830700.00 |
| 124 | 2035-07 | 9349.81 | 2249.81 | 7100.00 | 823600.00 |
| 125 | 2035-08 | 9330.58 | 2230.58 | 7100.00 | 816500.00 |
| 126 | 2035-09 | 9311.35 | 2211.35 | 7100.00 | 809400.00 |
| 127 | 2035-10 | 9292.13 | 2192.13 | 7100.00 | 802300.00 |
| 128 | 2035-11 | 9272.90 | 2172.90 | 7100.00 | 795200.00 |
| 129 | 2035-12 | 9253.67 | 2153.67 | 7100.00 | 788100.00 |
| 130 | 2036-01 | 9234.44 | 2134.44 | 7100.00 | 781000.00 |
| 131 | 2036-02 | 9215.21 | 2115.21 | 7100.00 | 773900.00 |
| 132 | 2036-03 | 9195.98 | 2095.98 | 7100.00 | 766800.00 |
| 133 | 2036-04 | 9176.75 | 2076.75 | 7100.00 | 759700.00 |
| 134 | 2036-05 | 9157.52 | 2057.52 | 7100.00 | 752600.00 |
| 135 | 2036-06 | 9138.29 | 2038.29 | 7100.00 | 745500.00 |
| 136 | 2036-07 | 9119.06 | 2019.06 | 7100.00 | 738400.00 |
| 137 | 2036-08 | 9099.83 | 1999.83 | 7100.00 | 731300.00 |
| 138 | 2036-09 | 9080.60 | 1980.60 | 7100.00 | 724200.00 |
| 139 | 2036-10 | 9061.38 | 1961.38 | 7100.00 | 717100.00 |
| 140 | 2036-11 | 9042.15 | 1942.15 | 7100.00 | 710000.00 |
| 141 | 2036-12 | 9022.92 | 1922.92 | 7100.00 | 702900.00 |
| 142 | 2037-01 | 9003.69 | 1903.69 | 7100.00 | 695800.00 |
| 143 | 2037-02 | 8984.46 | 1884.46 | 7100.00 | 688700.00 |
| 144 | 2037-03 | 8965.23 | 1865.23 | 7100.00 | 681600.00 |
| 145 | 2037-04 | 8946.00 | 1846.00 | 7100.00 | 674500.00 |
| 146 | 2037-05 | 8926.77 | 1826.77 | 7100.00 | 667400.00 |
| 147 | 2037-06 | 8907.54 | 1807.54 | 7100.00 | 660300.00 |
| 148 | 2037-07 | 8888.31 | 1788.31 | 7100.00 | 653200.00 |
| 149 | 2037-08 | 8869.08 | 1769.08 | 7100.00 | 646100.00 |
| 150 | 2037-09 | 8849.85 | 1749.85 | 7100.00 | 639000.00 |
| 151 | 2037-10 | 8830.63 | 1730.63 | 7100.00 | 631900.00 |
| 152 | 2037-11 | 8811.40 | 1711.40 | 7100.00 | 624800.00 |
| 153 | 2037-12 | 8792.17 | 1692.17 | 7100.00 | 617700.00 |
| 154 | 2038-01 | 8772.94 | 1672.94 | 7100.00 | 610600.00 |
| 155 | 2038-02 | 8753.71 | 1653.71 | 7100.00 | 603500.00 |
| 156 | 2038-03 | 8734.48 | 1634.48 | 7100.00 | 596400.00 |
| 157 | 2038-04 | 8715.25 | 1615.25 | 7100.00 | 589300.00 |
| 158 | 2038-05 | 8696.02 | 1596.02 | 7100.00 | 582200.00 |
| 159 | 2038-06 | 8676.79 | 1576.79 | 7100.00 | 575100.00 |
| 160 | 2038-07 | 8657.56 | 1557.56 | 7100.00 | 568000.00 |
| 161 | 2038-08 | 8638.33 | 1538.33 | 7100.00 | 560900.00 |
| 162 | 2038-09 | 8619.10 | 1519.10 | 7100.00 | 553800.00 |
| 163 | 2038-10 | 8599.88 | 1499.88 | 7100.00 | 546700.00 |
| 164 | 2038-11 | 8580.65 | 1480.65 | 7100.00 | 539600.00 |
| 165 | 2038-12 | 8561.42 | 1461.42 | 7100.00 | 532500.00 |
| 166 | 2039-01 | 8542.19 | 1442.19 | 7100.00 | 525400.00 |
| 167 | 2039-02 | 8522.96 | 1422.96 | 7100.00 | 518300.00 |
| 168 | 2039-03 | 8503.73 | 1403.73 | 7100.00 | 511200.00 |
| 169 | 2039-04 | 8484.50 | 1384.50 | 7100.00 | 504100.00 |
| 170 | 2039-05 | 8465.27 | 1365.27 | 7100.00 | 497000.00 |
| 171 | 2039-06 | 8446.04 | 1346.04 | 7100.00 | 489900.00 |
| 172 | 2039-07 | 8426.81 | 1326.81 | 7100.00 | 482800.00 |
| 173 | 2039-08 | 8407.58 | 1307.58 | 7100.00 | 475700.00 |
| 174 | 2039-09 | 8388.35 | 1288.35 | 7100.00 | 468600.00 |
| 175 | 2039-10 | 8369.13 | 1269.13 | 7100.00 | 461500.00 |
| 176 | 2039-11 | 8349.90 | 1249.90 | 7100.00 | 454400.00 |
| 177 | 2039-12 | 8330.67 | 1230.67 | 7100.00 | 447300.00 |
| 178 | 2040-01 | 8311.44 | 1211.44 | 7100.00 | 440200.00 |
| 179 | 2040-02 | 8292.21 | 1192.21 | 7100.00 | 433100.00 |
| 180 | 2040-03 | 8272.98 | 1172.98 | 7100.00 | 426000.00 |
| 181 | 2040-04 | 8253.75 | 1153.75 | 7100.00 | 418900.00 |
| 182 | 2040-05 | 8234.52 | 1134.52 | 7100.00 | 411800.00 |
| 183 | 2040-06 | 8215.29 | 1115.29 | 7100.00 | 404700.00 |
| 184 | 2040-07 | 8196.06 | 1096.06 | 7100.00 | 397600.00 |
| 185 | 2040-08 | 8176.83 | 1076.83 | 7100.00 | 390500.00 |
| 186 | 2040-09 | 8157.60 | 1057.60 | 7100.00 | 383400.00 |
| 187 | 2040-10 | 8138.38 | 1038.38 | 7100.00 | 376300.00 |
| 188 | 2040-11 | 8119.15 | 1019.15 | 7100.00 | 369200.00 |
| 189 | 2040-12 | 8099.92 | 999.92 | 7100.00 | 362100.00 |
| 190 | 2041-01 | 8080.69 | 980.69 | 7100.00 | 355000.00 |
| 191 | 2041-02 | 8061.46 | 961.46 | 7100.00 | 347900.00 |
| 192 | 2041-03 | 8042.23 | 942.23 | 7100.00 | 340800.00 |
| 193 | 2041-04 | 8023.00 | 923.00 | 7100.00 | 333700.00 |
| 194 | 2041-05 | 8003.77 | 903.77 | 7100.00 | 326600.00 |
| 195 | 2041-06 | 7984.54 | 884.54 | 7100.00 | 319500.00 |
| 196 | 2041-07 | 7965.31 | 865.31 | 7100.00 | 312400.00 |
| 197 | 2041-08 | 7946.08 | 846.08 | 7100.00 | 305300.00 |
| 198 | 2041-09 | 7926.85 | 826.85 | 7100.00 | 298200.00 |
| 199 | 2041-10 | 7907.63 | 807.63 | 7100.00 | 291100.00 |
| 200 | 2041-11 | 7888.40 | 788.40 | 7100.00 | 284000.00 |
| 201 | 2041-12 | 7869.17 | 769.17 | 7100.00 | 276900.00 |
| 202 | 2042-01 | 7849.94 | 749.94 | 7100.00 | 269800.00 |
| 203 | 2042-02 | 7830.71 | 730.71 | 7100.00 | 262700.00 |
| 204 | 2042-03 | 7811.48 | 711.48 | 7100.00 | 255600.00 |
| 205 | 2042-04 | 7792.25 | 692.25 | 7100.00 | 248500.00 |
| 206 | 2042-05 | 7773.02 | 673.02 | 7100.00 | 241400.00 |
| 207 | 2042-06 | 7753.79 | 653.79 | 7100.00 | 234300.00 |
| 208 | 2042-07 | 7734.56 | 634.56 | 7100.00 | 227200.00 |
| 209 | 2042-08 | 7715.33 | 615.33 | 7100.00 | 220100.00 |
| 210 | 2042-09 | 7696.10 | 596.10 | 7100.00 | 213000.00 |
| 211 | 2042-10 | 7676.88 | 576.88 | 7100.00 | 205900.00 |
| 212 | 2042-11 | 7657.65 | 557.65 | 7100.00 | 198800.00 |
| 213 | 2042-12 | 7638.42 | 538.42 | 7100.00 | 191700.00 |
| 214 | 2043-01 | 7619.19 | 519.19 | 7100.00 | 184600.00 |
| 215 | 2043-02 | 7599.96 | 499.96 | 7100.00 | 177500.00 |
| 216 | 2043-03 | 7580.73 | 480.73 | 7100.00 | 170400.00 |
| 217 | 2043-04 | 7561.50 | 461.50 | 7100.00 | 163300.00 |
| 218 | 2043-05 | 7542.27 | 442.27 | 7100.00 | 156200.00 |
| 219 | 2043-06 | 7523.04 | 423.04 | 7100.00 | 149100.00 |
| 220 | 2043-07 | 7503.81 | 403.81 | 7100.00 | 142000.00 |
| 221 | 2043-08 | 7484.58 | 384.58 | 7100.00 | 134900.00 |
| 222 | 2043-09 | 7465.35 | 365.35 | 7100.00 | 127800.00 |
| 223 | 2043-10 | 7446.13 | 346.13 | 7100.00 | 120700.00 |
| 224 | 2043-11 | 7426.90 | 326.90 | 7100.00 | 113600.00 |
| 225 | 2043-12 | 7407.67 | 307.67 | 7100.00 | 106500.00 |
| 226 | 2044-01 | 7388.44 | 288.44 | 7100.00 | 99400.00 |
| 227 | 2044-02 | 7369.21 | 269.21 | 7100.00 | 92300.00 |
| 228 | 2044-03 | 7349.98 | 249.98 | 7100.00 | 85200.00 |
| 229 | 2044-04 | 7330.75 | 230.75 | 7100.00 | 78100.00 |
| 230 | 2044-05 | 7311.52 | 211.52 | 7100.00 | 71000.00 |
| 231 | 2044-06 | 7292.29 | 192.29 | 7100.00 | 63900.00 |
| 232 | 2044-07 | 7273.06 | 173.06 | 7100.00 | 56800.00 |
| 233 | 2044-08 | 7253.83 | 153.83 | 7100.00 | 49700.00 |
| 234 | 2044-09 | 7234.60 | 134.60 | 7100.00 | 42600.00 |
| 235 | 2044-10 | 7215.38 | 115.38 | 7100.00 | 35500.00 |
| 236 | 2044-11 | 7196.15 | 96.15 | 7100.00 | 28400.00 |
| 237 | 2044-12 | 7176.92 | 76.92 | 7100.00 | 21300.00 |
| 238 | 2045-01 | 7157.69 | 57.69 | 7100.00 | 14200.00 |
| 239 | 2045-02 | 7138.46 | 38.46 | 7100.00 | 7100.00 |
| 240 | 2045-03 | 7119.23 | 19.23 | 7100.00 | 0.00 |