贷款67.54万（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：67.54万
还款月数：20年
每月还款：3830.61元
利息总额：24.4万
本息合计：91.93万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-01 | 3830.61 | 1829.10 | 2001.51 | 673358.49 |
| 2 | 2025-02 | 3830.61 | 1823.68 | 2006.93 | 671351.55 |
| 3 | 2025-03 | 3830.61 | 1818.24 | 2012.37 | 669339.18 |
| 4 | 2025-04 | 3830.61 | 1812.79 | 2017.82 | 667321.36 |
| 5 | 2025-05 | 3830.61 | 1807.33 | 2023.28 | 665298.08 |
| 6 | 2025-06 | 3830.61 | 1801.85 | 2028.76 | 663269.31 |
| 7 | 2025-07 | 3830.61 | 1796.35 | 2034.26 | 661235.06 |
| 8 | 2025-08 | 3830.61 | 1790.84 | 2039.77 | 659195.29 |
| 9 | 2025-09 | 3830.61 | 1785.32 | 2045.29 | 657149.99 |
| 10 | 2025-10 | 3830.61 | 1779.78 | 2050.83 | 655099.16 |
| 11 | 2025-11 | 3830.61 | 1774.23 | 2056.39 | 653042.78 |
| 12 | 2025-12 | 3830.61 | 1768.66 | 2061.96 | 650980.82 |
| 13 | 2026-01 | 3830.61 | 1763.07 | 2067.54 | 648913.28 |
| 14 | 2026-02 | 3830.61 | 1757.47 | 2073.14 | 646840.14 |
| 15 | 2026-03 | 3830.61 | 1751.86 | 2078.75 | 644761.39 |
| 16 | 2026-04 | 3830.61 | 1746.23 | 2084.38 | 642677.00 |
| 17 | 2026-05 | 3830.61 | 1740.58 | 2090.03 | 640586.97 |
| 18 | 2026-06 | 3830.61 | 1734.92 | 2095.69 | 638491.28 |
| 19 | 2026-07 | 3830.61 | 1729.25 | 2101.37 | 636389.92 |
| 20 | 2026-08 | 3830.61 | 1723.56 | 2107.06 | 634282.86 |
| 21 | 2026-09 | 3830.61 | 1717.85 | 2112.76 | 632170.09 |
| 22 | 2026-10 | 3830.61 | 1712.13 | 2118.49 | 630051.61 |
| 23 | 2026-11 | 3830.61 | 1706.39 | 2124.22 | 627927.38 |
| 24 | 2026-12 | 3830.61 | 1700.64 | 2129.98 | 625797.41 |
| 25 | 2027-01 | 3830.61 | 1694.87 | 2135.75 | 623661.66 |
| 26 | 2027-02 | 3830.61 | 1689.08 | 2141.53 | 621520.13 |
| 27 | 2027-03 | 3830.61 | 1683.28 | 2147.33 | 619372.80 |
| 28 | 2027-04 | 3830.61 | 1677.47 | 2153.15 | 617219.66 |
| 29 | 2027-05 | 3830.61 | 1671.64 | 2158.98 | 615060.68 |
| 30 | 2027-06 | 3830.61 | 1665.79 | 2164.82 | 612895.86 |
| 31 | 2027-07 | 3830.61 | 1659.93 | 2170.69 | 610725.17 |
| 32 | 2027-08 | 3830.61 | 1654.05 | 2176.57 | 608548.60 |
| 33 | 2027-09 | 3830.61 | 1648.15 | 2182.46 | 606366.14 |
| 34 | 2027-10 | 3830.61 | 1642.24 | 2188.37 | 604177.77 |
| 35 | 2027-11 | 3830.61 | 1636.31 | 2194.30 | 601983.47 |
| 36 | 2027-12 | 3830.61 | 1630.37 | 2200.24 | 599783.23 |
| 37 | 2028-01 | 3830.61 | 1624.41 | 2206.20 | 597577.03 |
| 38 | 2028-02 | 3830.61 | 1618.44 | 2212.18 | 595364.86 |
| 39 | 2028-03 | 3830.61 | 1612.45 | 2218.17 | 593146.69 |
| 40 | 2028-04 | 3830.61 | 1606.44 | 2224.17 | 590922.51 |
| 41 | 2028-05 | 3830.61 | 1600.42 | 2230.20 | 588692.32 |
| 42 | 2028-06 | 3830.61 | 1594.38 | 2236.24 | 586456.08 |
| 43 | 2028-07 | 3830.61 | 1588.32 | 2242.29 | 584213.78 |
| 44 | 2028-08 | 3830.61 | 1582.25 | 2248.37 | 581965.42 |
| 45 | 2028-09 | 3830.61 | 1576.16 | 2254.46 | 579710.96 |
| 46 | 2028-10 | 3830.61 | 1570.05 | 2260.56 | 577450.40 |
| 47 | 2028-11 | 3830.61 | 1563.93 | 2266.69 | 575183.71 |
| 48 | 2028-12 | 3830.61 | 1557.79 | 2272.82 | 572910.89 |
| 49 | 2029-01 | 3830.61 | 1551.63 | 2278.98 | 570631.91 |
| 50 | 2029-02 | 3830.61 | 1545.46 | 2285.15 | 568346.76 |
| 51 | 2029-03 | 3830.61 | 1539.27 | 2291.34 | 566055.41 |
| 52 | 2029-04 | 3830.61 | 1533.07 | 2297.55 | 563757.87 |
| 53 | 2029-05 | 3830.61 | 1526.84 | 2303.77 | 561454.10 |
| 54 | 2029-06 | 3830.61 | 1520.60 | 2310.01 | 559144.09 |
| 55 | 2029-07 | 3830.61 | 1514.35 | 2316.26 | 556827.83 |
| 56 | 2029-08 | 3830.61 | 1508.08 | 2322.54 | 554505.29 |
| 57 | 2029-09 | 3830.61 | 1501.79 | 2328.83 | 552176.46 |
| 58 | 2029-10 | 3830.61 | 1495.48 | 2335.14 | 549841.32 |
| 59 | 2029-11 | 3830.61 | 1489.15 | 2341.46 | 547499.86 |
| 60 | 2029-12 | 3830.61 | 1482.81 | 2347.80 | 545152.06 |
| 61 | 2030-01 | 3830.61 | 1476.45 | 2354.16 | 542797.90 |
| 62 | 2030-02 | 3830.61 | 1470.08 | 2360.54 | 540437.37 |
| 63 | 2030-03 | 3830.61 | 1463.68 | 2366.93 | 538070.44 |
| 64 | 2030-04 | 3830.61 | 1457.27 | 2373.34 | 535697.10 |
| 65 | 2030-05 | 3830.61 | 1450.85 | 2379.77 | 533317.33 |
| 66 | 2030-06 | 3830.61 | 1444.40 | 2386.21 | 530931.12 |
| 67 | 2030-07 | 3830.61 | 1437.94 | 2392.67 | 528538.45 |
| 68 | 2030-08 | 3830.61 | 1431.46 | 2399.16 | 526139.29 |
| 69 | 2030-09 | 3830.61 | 1424.96 | 2405.65 | 523733.64 |
| 70 | 2030-10 | 3830.61 | 1418.45 | 2412.17 | 521321.47 |
| 71 | 2030-11 | 3830.61 | 1411.91 | 2418.70 | 518902.77 |
| 72 | 2030-12 | 3830.61 | 1405.36 | 2425.25 | 516477.52 |
| 73 | 2031-01 | 3830.61 | 1398.79 | 2431.82 | 514045.70 |
| 74 | 2031-02 | 3830.61 | 1392.21 | 2438.41 | 511607.29 |
| 75 | 2031-03 | 3830.61 | 1385.60 | 2445.01 | 509162.28 |
| 76 | 2031-04 | 3830.61 | 1378.98 | 2451.63 | 506710.65 |
| 77 | 2031-05 | 3830.61 | 1372.34 | 2458.27 | 504252.38 |
| 78 | 2031-06 | 3830.61 | 1365.68 | 2464.93 | 501787.45 |
| 79 | 2031-07 | 3830.61 | 1359.01 | 2471.61 | 499315.84 |
| 80 | 2031-08 | 3830.61 | 1352.31 | 2478.30 | 496837.54 |
| 81 | 2031-09 | 3830.61 | 1345.60 | 2485.01 | 494352.53 |
| 82 | 2031-10 | 3830.61 | 1338.87 | 2491.74 | 491860.79 |
| 83 | 2031-11 | 3830.61 | 1332.12 | 2498.49 | 489362.30 |
| 84 | 2031-12 | 3830.61 | 1325.36 | 2505.26 | 486857.04 |
| 85 | 2032-01 | 3830.61 | 1318.57 | 2512.04 | 484345.00 |
| 86 | 2032-02 | 3830.61 | 1311.77 | 2518.85 | 481826.15 |
| 87 | 2032-03 | 3830.61 | 1304.95 | 2525.67 | 479300.49 |
| 88 | 2032-04 | 3830.61 | 1298.11 | 2532.51 | 476767.98 |
| 89 | 2032-05 | 3830.61 | 1291.25 | 2539.37 | 474228.61 |
| 90 | 2032-06 | 3830.61 | 1284.37 | 2546.24 | 471682.37 |
| 91 | 2032-07 | 3830.61 | 1277.47 | 2553.14 | 469129.23 |
| 92 | 2032-08 | 3830.61 | 1270.56 | 2560.05 | 466569.17 |
| 93 | 2032-09 | 3830.61 | 1263.62 | 2566.99 | 464002.18 |
| 94 | 2032-10 | 3830.61 | 1256.67 | 2573.94 | 461428.24 |
| 95 | 2032-11 | 3830.61 | 1249.70 | 2580.91 | 458847.33 |
| 96 | 2032-12 | 3830.61 | 1242.71 | 2587.90 | 456259.43 |
| 97 | 2033-01 | 3830.61 | 1235.70 | 2594.91 | 453664.52 |
| 98 | 2033-02 | 3830.61 | 1228.67 | 2601.94 | 451062.58 |
| 99 | 2033-03 | 3830.61 | 1221.63 | 2608.99 | 448453.60 |
| 100 | 2033-04 | 3830.61 | 1214.56 | 2616.05 | 445837.54 |
| 101 | 2033-05 | 3830.61 | 1207.48 | 2623.14 | 443214.41 |
| 102 | 2033-06 | 3830.61 | 1200.37 | 2630.24 | 440584.17 |
| 103 | 2033-07 | 3830.61 | 1193.25 | 2637.36 | 437946.80 |
| 104 | 2033-08 | 3830.61 | 1186.11 | 2644.51 | 435302.29 |
| 105 | 2033-09 | 3830.61 | 1178.94 | 2651.67 | 432650.62 |
| 106 | 2033-10 | 3830.61 | 1171.76 | 2658.85 | 429991.77 |
| 107 | 2033-11 | 3830.61 | 1164.56 | 2666.05 | 427325.72 |
| 108 | 2033-12 | 3830.61 | 1157.34 | 2673.27 | 424652.45 |
| 109 | 2034-01 | 3830.61 | 1150.10 | 2680.51 | 421971.94 |
| 110 | 2034-02 | 3830.61 | 1142.84 | 2687.77 | 419284.16 |
| 111 | 2034-03 | 3830.61 | 1135.56 | 2695.05 | 416589.11 |
| 112 | 2034-04 | 3830.61 | 1128.26 | 2702.35 | 413886.76 |
| 113 | 2034-05 | 3830.61 | 1120.94 | 2709.67 | 411177.09 |
| 114 | 2034-06 | 3830.61 | 1113.60 | 2717.01 | 408460.08 |
| 115 | 2034-07 | 3830.61 | 1106.25 | 2724.37 | 405735.71 |
| 116 | 2034-08 | 3830.61 | 1098.87 | 2731.75 | 403003.97 |
| 117 | 2034-09 | 3830.61 | 1091.47 | 2739.14 | 400264.82 |
| 118 | 2034-10 | 3830.61 | 1084.05 | 2746.56 | 397518.26 |
| 119 | 2034-11 | 3830.61 | 1076.61 | 2754.00 | 394764.26 |
| 120 | 2034-12 | 3830.61 | 1069.15 | 2761.46 | 392002.80 |
| 121 | 2035-01 | 3830.61 | 1061.67 | 2768.94 | 389233.86 |
| 122 | 2035-02 | 3830.61 | 1054.18 | 2776.44 | 386457.42 |
| 123 | 2035-03 | 3830.61 | 1046.66 | 2783.96 | 383673.46 |
| 124 | 2035-04 | 3830.61 | 1039.12 | 2791.50 | 380881.97 |
| 125 | 2035-05 | 3830.61 | 1031.56 | 2799.06 | 378082.91 |
| 126 | 2035-06 | 3830.61 | 1023.97 | 2806.64 | 375276.27 |
| 127 | 2035-07 | 3830.61 | 1016.37 | 2814.24 | 372462.03 |
| 128 | 2035-08 | 3830.61 | 1008.75 | 2821.86 | 369640.17 |
| 129 | 2035-09 | 3830.61 | 1001.11 | 2829.50 | 366810.66 |
| 130 | 2035-10 | 3830.61 | 993.45 | 2837.17 | 363973.50 |
| 131 | 2035-11 | 3830.61 | 985.76 | 2844.85 | 361128.64 |
| 132 | 2035-12 | 3830.61 | 978.06 | 2852.56 | 358276.09 |
| 133 | 2036-01 | 3830.61 | 970.33 | 2860.28 | 355415.81 |
| 134 | 2036-02 | 3830.61 | 962.58 | 2868.03 | 352547.78 |
| 135 | 2036-03 | 3830.61 | 954.82 | 2875.80 | 349671.98 |
| 136 | 2036-04 | 3830.61 | 947.03 | 2883.59 | 346788.40 |
| 137 | 2036-05 | 3830.61 | 939.22 | 2891.39 | 343897.00 |
| 138 | 2036-06 | 3830.61 | 931.39 | 2899.23 | 340997.78 |
| 139 | 2036-07 | 3830.61 | 923.54 | 2907.08 | 338090.70 |
| 140 | 2036-08 | 3830.61 | 915.66 | 2914.95 | 335175.75 |
| 141 | 2036-09 | 3830.61 | 907.77 | 2922.85 | 332252.90 |
| 142 | 2036-10 | 3830.61 | 899.85 | 2930.76 | 329322.14 |
| 143 | 2036-11 | 3830.61 | 891.91 | 2938.70 | 326383.44 |
| 144 | 2036-12 | 3830.61 | 883.96 | 2946.66 | 323436.78 |
| 145 | 2037-01 | 3830.61 | 875.97 | 2954.64 | 320482.14 |
| 146 | 2037-02 | 3830.61 | 867.97 | 2962.64 | 317519.50 |
| 147 | 2037-03 | 3830.61 | 859.95 | 2970.66 | 314548.84 |
| 148 | 2037-04 | 3830.61 | 851.90 | 2978.71 | 311570.13 |
| 149 | 2037-05 | 3830.61 | 843.84 | 2986.78 | 308583.35 |
| 150 | 2037-06 | 3830.61 | 835.75 | 2994.87 | 305588.48 |
| 151 | 2037-07 | 3830.61 | 827.64 | 3002.98 | 302585.51 |
| 152 | 2037-08 | 3830.61 | 819.50 | 3011.11 | 299574.39 |
| 153 | 2037-09 | 3830.61 | 811.35 | 3019.27 | 296555.13 |
| 154 | 2037-10 | 3830.61 | 803.17 | 3027.44 | 293527.69 |
| 155 | 2037-11 | 3830.61 | 794.97 | 3035.64 | 290492.04 |
| 156 | 2037-12 | 3830.61 | 786.75 | 3043.86 | 287448.18 |
| 157 | 2038-01 | 3830.61 | 778.51 | 3052.11 | 284396.07 |
| 158 | 2038-02 | 3830.61 | 770.24 | 3060.37 | 281335.70 |
| 159 | 2038-03 | 3830.61 | 761.95 | 3068.66 | 278267.03 |
| 160 | 2038-04 | 3830.61 | 753.64 | 3076.97 | 275190.06 |
| 161 | 2038-05 | 3830.61 | 745.31 | 3085.31 | 272104.75 |
| 162 | 2038-06 | 3830.61 | 736.95 | 3093.66 | 269011.09 |
| 163 | 2038-07 | 3830.61 | 728.57 | 3102.04 | 265909.05 |
| 164 | 2038-08 | 3830.61 | 720.17 | 3110.44 | 262798.61 |
| 165 | 2038-09 | 3830.61 | 711.75 | 3118.87 | 259679.74 |
| 166 | 2038-10 | 3830.61 | 703.30 | 3127.31 | 256552.43 |
| 167 | 2038-11 | 3830.61 | 694.83 | 3135.78 | 253416.64 |
| 168 | 2038-12 | 3830.61 | 686.34 | 3144.28 | 250272.37 |
| 169 | 2039-01 | 3830.61 | 677.82 | 3152.79 | 247119.57 |
| 170 | 2039-02 | 3830.61 | 669.28 | 3161.33 | 243958.24 |
| 171 | 2039-03 | 3830.61 | 660.72 | 3169.89 | 240788.35 |
| 172 | 2039-04 | 3830.61 | 652.14 | 3178.48 | 237609.87 |
| 173 | 2039-05 | 3830.61 | 643.53 | 3187.09 | 234422.78 |
| 174 | 2039-06 | 3830.61 | 634.90 | 3195.72 | 231227.07 |
| 175 | 2039-07 | 3830.61 | 626.24 | 3204.37 | 228022.69 |
| 176 | 2039-08 | 3830.61 | 617.56 | 3213.05 | 224809.64 |
| 177 | 2039-09 | 3830.61 | 608.86 | 3221.75 | 221587.89 |
| 178 | 2039-10 | 3830.61 | 600.13 | 3230.48 | 218357.41 |
| 179 | 2039-11 | 3830.61 | 591.38 | 3239.23 | 215118.18 |
| 180 | 2039-12 | 3830.61 | 582.61 | 3248.00 | 211870.18 |
| 181 | 2040-01 | 3830.61 | 573.82 | 3256.80 | 208613.38 |
| 182 | 2040-02 | 3830.61 | 564.99 | 3265.62 | 205347.76 |
| 183 | 2040-03 | 3830.61 | 556.15 | 3274.46 | 202073.30 |
| 184 | 2040-04 | 3830.61 | 547.28 | 3283.33 | 198789.97 |
| 185 | 2040-05 | 3830.61 | 538.39 | 3292.22 | 195497.74 |
| 186 | 2040-06 | 3830.61 | 529.47 | 3301.14 | 192196.60 |
| 187 | 2040-07 | 3830.61 | 520.53 | 3310.08 | 188886.52 |
| 188 | 2040-08 | 3830.61 | 511.57 | 3319.05 | 185567.48 |
| 189 | 2040-09 | 3830.61 | 502.58 | 3328.03 | 182239.44 |
| 190 | 2040-10 | 3830.61 | 493.57 | 3337.05 | 178902.39 |
| 191 | 2040-11 | 3830.61 | 484.53 | 3346.09 | 175556.31 |
| 192 | 2040-12 | 3830.61 | 475.46 | 3355.15 | 172201.16 |
| 193 | 2041-01 | 3830.61 | 466.38 | 3364.24 | 168836.92 |
| 194 | 2041-02 | 3830.61 | 457.27 | 3373.35 | 165463.58 |
| 195 | 2041-03 | 3830.61 | 448.13 | 3382.48 | 162081.09 |
| 196 | 2041-04 | 3830.61 | 438.97 | 3391.64 | 158689.45 |
| 197 | 2041-05 | 3830.61 | 429.78 | 3400.83 | 155288.62 |
| 198 | 2041-06 | 3830.61 | 420.57 | 3410.04 | 151878.58 |
| 199 | 2041-07 | 3830.61 | 411.34 | 3419.28 | 148459.31 |
| 200 | 2041-08 | 3830.61 | 402.08 | 3428.54 | 145030.77 |
| 201 | 2041-09 | 3830.61 | 392.79 | 3437.82 | 141592.95 |
| 202 | 2041-10 | 3830.61 | 383.48 | 3447.13 | 138145.82 |
| 203 | 2041-11 | 3830.61 | 374.14 | 3456.47 | 134689.35 |
| 204 | 2041-12 | 3830.61 | 364.78 | 3465.83 | 131223.52 |
| 205 | 2042-01 | 3830.61 | 355.40 | 3475.22 | 127748.30 |
| 206 | 2042-02 | 3830.61 | 345.98 | 3484.63 | 124263.67 |
| 207 | 2042-03 | 3830.61 | 336.55 | 3494.07 | 120769.61 |
| 208 | 2042-04 | 3830.61 | 327.08 | 3503.53 | 117266.08 |
| 209 | 2042-05 | 3830.61 | 317.60 | 3513.02 | 113753.06 |
| 210 | 2042-06 | 3830.61 | 308.08 | 3522.53 | 110230.53 |
| 211 | 2042-07 | 3830.61 | 298.54 | 3532.07 | 106698.46 |
| 212 | 2042-08 | 3830.61 | 288.97 | 3541.64 | 103156.82 |
| 213 | 2042-09 | 3830.61 | 279.38 | 3551.23 | 99605.59 |
| 214 | 2042-10 | 3830.61 | 269.77 | 3560.85 | 96044.74 |
| 215 | 2042-11 | 3830.61 | 260.12 | 3570.49 | 92474.25 |
| 216 | 2042-12 | 3830.61 | 250.45 | 3580.16 | 88894.08 |
| 217 | 2043-01 | 3830.61 | 240.75 | 3589.86 | 85304.23 |
| 218 | 2043-02 | 3830.61 | 231.03 | 3599.58 | 81704.65 |
| 219 | 2043-03 | 3830.61 | 221.28 | 3609.33 | 78095.32 |
| 220 | 2043-04 | 3830.61 | 211.51 | 3619.11 | 74476.21 |
| 221 | 2043-05 | 3830.61 | 201.71 | 3628.91 | 70847.30 |
| 222 | 2043-06 | 3830.61 | 191.88 | 3638.74 | 67208.57 |
| 223 | 2043-07 | 3830.61 | 182.02 | 3648.59 | 63559.98 |
| 224 | 2043-08 | 3830.61 | 172.14 | 3658.47 | 59901.51 |
| 225 | 2043-09 | 3830.61 | 162.23 | 3668.38 | 56233.13 |
| 226 | 2043-10 | 3830.61 | 152.30 | 3678.32 | 52554.81 |
| 227 | 2043-11 | 3830.61 | 142.34 | 3688.28 | 48866.53 |
| 228 | 2043-12 | 3830.61 | 132.35 | 3698.27 | 45168.27 |
| 229 | 2044-01 | 3830.61 | 122.33 | 3708.28 | 41459.98 |
| 230 | 2044-02 | 3830.61 | 112.29 | 3718.33 | 37741.66 |
| 231 | 2044-03 | 3830.61 | 102.22 | 3728.40 | 34013.26 |
| 232 | 2044-04 | 3830.61 | 92.12 | 3738.49 | 30274.77 |
| 233 | 2044-05 | 3830.61 | 81.99 | 3748.62 | 26526.15 |
| 234 | 2044-06 | 3830.61 | 71.84 | 3758.77 | 22767.38 |
| 235 | 2044-07 | 3830.61 | 61.66 | 3768.95 | 18998.43 |
| 236 | 2044-08 | 3830.61 | 51.45 | 3779.16 | 15219.27 |
| 237 | 2044-09 | 3830.61 | 41.22 | 3789.39 | 11429.87 |
| 238 | 2044-10 | 3830.61 | 30.96 | 3799.66 | 7630.21 |
| 239 | 2044-11 | 3830.61 | 20.67 | 3809.95 | 3820.27 |
| 240 | 2044-12 | 3830.61 | 10.35 | 3820.27 | 0.00 |
等额本金还款方式：
贷款总额：67.54万
还款月数：20年
首月还款：4643.1元
每月递减：7.62元
利息总额：22.04万
本息合计：89.58万
节省利息：23580.64元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-01 | 4643.10 | 1829.10 | 2814.00 | 672546.00 |
| 2 | 2025-02 | 4635.48 | 1821.48 | 2814.00 | 669732.00 |
| 3 | 2025-03 | 4627.86 | 1813.86 | 2814.00 | 666918.00 |
| 4 | 2025-04 | 4620.24 | 1806.24 | 2814.00 | 664104.00 |
| 5 | 2025-05 | 4612.61 | 1798.62 | 2814.00 | 661290.00 |
| 6 | 2025-06 | 4604.99 | 1790.99 | 2814.00 | 658476.00 |
| 7 | 2025-07 | 4597.37 | 1783.37 | 2814.00 | 655662.00 |
| 8 | 2025-08 | 4589.75 | 1775.75 | 2814.00 | 652848.00 |
| 9 | 2025-09 | 4582.13 | 1768.13 | 2814.00 | 650034.00 |
| 10 | 2025-10 | 4574.51 | 1760.51 | 2814.00 | 647220.00 |
| 11 | 2025-11 | 4566.89 | 1752.89 | 2814.00 | 644406.00 |
| 12 | 2025-12 | 4559.27 | 1745.27 | 2814.00 | 641592.00 |
| 13 | 2026-01 | 4551.65 | 1737.64 | 2814.00 | 638778.00 |
| 14 | 2026-02 | 4544.02 | 1730.02 | 2814.00 | 635964.00 |
| 15 | 2026-03 | 4536.40 | 1722.40 | 2814.00 | 633150.00 |
| 16 | 2026-04 | 4528.78 | 1714.78 | 2814.00 | 630336.00 |
| 17 | 2026-05 | 4521.16 | 1707.16 | 2814.00 | 627522.00 |
| 18 | 2026-06 | 4513.54 | 1699.54 | 2814.00 | 624708.00 |
| 19 | 2026-07 | 4505.92 | 1691.92 | 2814.00 | 621894.00 |
| 20 | 2026-08 | 4498.30 | 1684.30 | 2814.00 | 619080.00 |
| 21 | 2026-09 | 4490.68 | 1676.67 | 2814.00 | 616266.00 |
| 22 | 2026-10 | 4483.05 | 1669.05 | 2814.00 | 613452.00 |
| 23 | 2026-11 | 4475.43 | 1661.43 | 2814.00 | 610638.00 |
| 24 | 2026-12 | 4467.81 | 1653.81 | 2814.00 | 607824.00 |
| 25 | 2027-01 | 4460.19 | 1646.19 | 2814.00 | 605010.00 |
| 26 | 2027-02 | 4452.57 | 1638.57 | 2814.00 | 602196.00 |
| 27 | 2027-03 | 4444.95 | 1630.95 | 2814.00 | 599382.00 |
| 28 | 2027-04 | 4437.33 | 1623.33 | 2814.00 | 596568.00 |
| 29 | 2027-05 | 4429.70 | 1615.71 | 2814.00 | 593754.00 |
| 30 | 2027-06 | 4422.08 | 1608.08 | 2814.00 | 590940.00 |
| 31 | 2027-07 | 4414.46 | 1600.46 | 2814.00 | 588126.00 |
| 32 | 2027-08 | 4406.84 | 1592.84 | 2814.00 | 585312.00 |
| 33 | 2027-09 | 4399.22 | 1585.22 | 2814.00 | 582498.00 |
| 34 | 2027-10 | 4391.60 | 1577.60 | 2814.00 | 579684.00 |
| 35 | 2027-11 | 4383.98 | 1569.98 | 2814.00 | 576870.00 |
| 36 | 2027-12 | 4376.36 | 1562.36 | 2814.00 | 574056.00 |
| 37 | 2028-01 | 4368.74 | 1554.74 | 2814.00 | 571242.00 |
| 38 | 2028-02 | 4361.11 | 1547.11 | 2814.00 | 568428.00 |
| 39 | 2028-03 | 4353.49 | 1539.49 | 2814.00 | 565614.00 |
| 40 | 2028-04 | 4345.87 | 1531.87 | 2814.00 | 562800.00 |
| 41 | 2028-05 | 4338.25 | 1524.25 | 2814.00 | 559986.00 |
| 42 | 2028-06 | 4330.63 | 1516.63 | 2814.00 | 557172.00 |
| 43 | 2028-07 | 4323.01 | 1509.01 | 2814.00 | 554358.00 |
| 44 | 2028-08 | 4315.39 | 1501.39 | 2814.00 | 551544.00 |
| 45 | 2028-09 | 4307.77 | 1493.77 | 2814.00 | 548730.00 |
| 46 | 2028-10 | 4300.14 | 1486.14 | 2814.00 | 545916.00 |
| 47 | 2028-11 | 4292.52 | 1478.52 | 2814.00 | 543102.00 |
| 48 | 2028-12 | 4284.90 | 1470.90 | 2814.00 | 540288.00 |
| 49 | 2029-01 | 4277.28 | 1463.28 | 2814.00 | 537474.00 |
| 50 | 2029-02 | 4269.66 | 1455.66 | 2814.00 | 534660.00 |
| 51 | 2029-03 | 4262.04 | 1448.04 | 2814.00 | 531846.00 |
| 52 | 2029-04 | 4254.42 | 1440.42 | 2814.00 | 529032.00 |
| 53 | 2029-05 | 4246.80 | 1432.80 | 2814.00 | 526218.00 |
| 54 | 2029-06 | 4239.17 | 1425.17 | 2814.00 | 523404.00 |
| 55 | 2029-07 | 4231.55 | 1417.55 | 2814.00 | 520590.00 |
| 56 | 2029-08 | 4223.93 | 1409.93 | 2814.00 | 517776.00 |
| 57 | 2029-09 | 4216.31 | 1402.31 | 2814.00 | 514962.00 |
| 58 | 2029-10 | 4208.69 | 1394.69 | 2814.00 | 512148.00 |
| 59 | 2029-11 | 4201.07 | 1387.07 | 2814.00 | 509334.00 |
| 60 | 2029-12 | 4193.45 | 1379.45 | 2814.00 | 506520.00 |
| 61 | 2030-01 | 4185.82 | 1371.83 | 2814.00 | 503706.00 |
| 62 | 2030-02 | 4178.20 | 1364.20 | 2814.00 | 500892.00 |
| 63 | 2030-03 | 4170.58 | 1356.58 | 2814.00 | 498078.00 |
| 64 | 2030-04 | 4162.96 | 1348.96 | 2814.00 | 495264.00 |
| 65 | 2030-05 | 4155.34 | 1341.34 | 2814.00 | 492450.00 |
| 66 | 2030-06 | 4147.72 | 1333.72 | 2814.00 | 489636.00 |
| 67 | 2030-07 | 4140.10 | 1326.10 | 2814.00 | 486822.00 |
| 68 | 2030-08 | 4132.48 | 1318.48 | 2814.00 | 484008.00 |
| 69 | 2030-09 | 4124.85 | 1310.86 | 2814.00 | 481194.00 |
| 70 | 2030-10 | 4117.23 | 1303.23 | 2814.00 | 478380.00 |
| 71 | 2030-11 | 4109.61 | 1295.61 | 2814.00 | 475566.00 |
| 72 | 2030-12 | 4101.99 | 1287.99 | 2814.00 | 472752.00 |
| 73 | 2031-01 | 4094.37 | 1280.37 | 2814.00 | 469938.00 |
| 74 | 2031-02 | 4086.75 | 1272.75 | 2814.00 | 467124.00 |
| 75 | 2031-03 | 4079.13 | 1265.13 | 2814.00 | 464310.00 |
| 76 | 2031-04 | 4071.51 | 1257.51 | 2814.00 | 461496.00 |
| 77 | 2031-05 | 4063.89 | 1249.88 | 2814.00 | 458682.00 |
| 78 | 2031-06 | 4056.26 | 1242.26 | 2814.00 | 455868.00 |
| 79 | 2031-07 | 4048.64 | 1234.64 | 2814.00 | 453054.00 |
| 80 | 2031-08 | 4041.02 | 1227.02 | 2814.00 | 450240.00 |
| 81 | 2031-09 | 4033.40 | 1219.40 | 2814.00 | 447426.00 |
| 82 | 2031-10 | 4025.78 | 1211.78 | 2814.00 | 444612.00 |
| 83 | 2031-11 | 4018.16 | 1204.16 | 2814.00 | 441798.00 |
| 84 | 2031-12 | 4010.54 | 1196.54 | 2814.00 | 438984.00 |
| 85 | 2032-01 | 4002.91 | 1188.91 | 2814.00 | 436170.00 |
| 86 | 2032-02 | 3995.29 | 1181.29 | 2814.00 | 433356.00 |
| 87 | 2032-03 | 3987.67 | 1173.67 | 2814.00 | 430542.00 |
| 88 | 2032-04 | 3980.05 | 1166.05 | 2814.00 | 427728.00 |
| 89 | 2032-05 | 3972.43 | 1158.43 | 2814.00 | 424914.00 |
| 90 | 2032-06 | 3964.81 | 1150.81 | 2814.00 | 422100.00 |
| 91 | 2032-07 | 3957.19 | 1143.19 | 2814.00 | 419286.00 |
| 92 | 2032-08 | 3949.57 | 1135.57 | 2814.00 | 416472.00 |
| 93 | 2032-09 | 3941.94 | 1127.94 | 2814.00 | 413658.00 |
| 94 | 2032-10 | 3934.32 | 1120.32 | 2814.00 | 410844.00 |
| 95 | 2032-11 | 3926.70 | 1112.70 | 2814.00 | 408030.00 |
| 96 | 2032-12 | 3919.08 | 1105.08 | 2814.00 | 405216.00 |
| 97 | 2033-01 | 3911.46 | 1097.46 | 2814.00 | 402402.00 |
| 98 | 2033-02 | 3903.84 | 1089.84 | 2814.00 | 399588.00 |
| 99 | 2033-03 | 3896.22 | 1082.22 | 2814.00 | 396774.00 |
| 100 | 2033-04 | 3888.60 | 1074.60 | 2814.00 | 393960.00 |
| 101 | 2033-05 | 3880.98 | 1066.98 | 2814.00 | 391146.00 |
| 102 | 2033-06 | 3873.35 | 1059.35 | 2814.00 | 388332.00 |
| 103 | 2033-07 | 3865.73 | 1051.73 | 2814.00 | 385518.00 |
| 104 | 2033-08 | 3858.11 | 1044.11 | 2814.00 | 382704.00 |
| 105 | 2033-09 | 3850.49 | 1036.49 | 2814.00 | 379890.00 |
| 106 | 2033-10 | 3842.87 | 1028.87 | 2814.00 | 377076.00 |
| 107 | 2033-11 | 3835.25 | 1021.25 | 2814.00 | 374262.00 |
| 108 | 2033-12 | 3827.63 | 1013.63 | 2814.00 | 371448.00 |
| 109 | 2034-01 | 3820.01 | 1006.00 | 2814.00 | 368634.00 |
| 110 | 2034-02 | 3812.38 | 998.38 | 2814.00 | 365820.00 |
| 111 | 2034-03 | 3804.76 | 990.76 | 2814.00 | 363006.00 |
| 112 | 2034-04 | 3797.14 | 983.14 | 2814.00 | 360192.00 |
| 113 | 2034-05 | 3789.52 | 975.52 | 2814.00 | 357378.00 |
| 114 | 2034-06 | 3781.90 | 967.90 | 2814.00 | 354564.00 |
| 115 | 2034-07 | 3774.28 | 960.28 | 2814.00 | 351750.00 |
| 116 | 2034-08 | 3766.66 | 952.66 | 2814.00 | 348936.00 |
| 117 | 2034-09 | 3759.03 | 945.04 | 2814.00 | 346122.00 |
| 118 | 2034-10 | 3751.41 | 937.41 | 2814.00 | 343308.00 |
| 119 | 2034-11 | 3743.79 | 929.79 | 2814.00 | 340494.00 |
| 120 | 2034-12 | 3736.17 | 922.17 | 2814.00 | 337680.00 |
| 121 | 2035-01 | 3728.55 | 914.55 | 2814.00 | 334866.00 |
| 122 | 2035-02 | 3720.93 | 906.93 | 2814.00 | 332052.00 |
| 123 | 2035-03 | 3713.31 | 899.31 | 2814.00 | 329238.00 |
| 124 | 2035-04 | 3705.69 | 891.69 | 2814.00 | 326424.00 |
| 125 | 2035-05 | 3698.07 | 884.07 | 2814.00 | 323610.00 |
| 126 | 2035-06 | 3690.44 | 876.44 | 2814.00 | 320796.00 |
| 127 | 2035-07 | 3682.82 | 868.82 | 2814.00 | 317982.00 |
| 128 | 2035-08 | 3675.20 | 861.20 | 2814.00 | 315168.00 |
| 129 | 2035-09 | 3667.58 | 853.58 | 2814.00 | 312354.00 |
| 130 | 2035-10 | 3659.96 | 845.96 | 2814.00 | 309540.00 |
| 131 | 2035-11 | 3652.34 | 838.34 | 2814.00 | 306726.00 |
| 132 | 2035-12 | 3644.72 | 830.72 | 2814.00 | 303912.00 |
| 133 | 2036-01 | 3637.10 | 823.10 | 2814.00 | 301098.00 |
| 134 | 2036-02 | 3629.47 | 815.47 | 2814.00 | 298284.00 |
| 135 | 2036-03 | 3621.85 | 807.85 | 2814.00 | 295470.00 |
| 136 | 2036-04 | 3614.23 | 800.23 | 2814.00 | 292656.00 |
| 137 | 2036-05 | 3606.61 | 792.61 | 2814.00 | 289842.00 |
| 138 | 2036-06 | 3598.99 | 784.99 | 2814.00 | 287028.00 |
| 139 | 2036-07 | 3591.37 | 777.37 | 2814.00 | 284214.00 |
| 140 | 2036-08 | 3583.75 | 769.75 | 2814.00 | 281400.00 |
| 141 | 2036-09 | 3576.13 | 762.13 | 2814.00 | 278586.00 |
| 142 | 2036-10 | 3568.50 | 754.50 | 2814.00 | 275772.00 |
| 143 | 2036-11 | 3560.88 | 746.88 | 2814.00 | 272958.00 |
| 144 | 2036-12 | 3553.26 | 739.26 | 2814.00 | 270144.00 |
| 145 | 2037-01 | 3545.64 | 731.64 | 2814.00 | 267330.00 |
| 146 | 2037-02 | 3538.02 | 724.02 | 2814.00 | 264516.00 |
| 147 | 2037-03 | 3530.40 | 716.40 | 2814.00 | 261702.00 |
| 148 | 2037-04 | 3522.78 | 708.78 | 2814.00 | 258888.00 |
| 149 | 2037-05 | 3515.15 | 701.15 | 2814.00 | 256074.00 |
| 150 | 2037-06 | 3507.53 | 693.53 | 2814.00 | 253260.00 |
| 151 | 2037-07 | 3499.91 | 685.91 | 2814.00 | 250446.00 |
| 152 | 2037-08 | 3492.29 | 678.29 | 2814.00 | 247632.00 |
| 153 | 2037-09 | 3484.67 | 670.67 | 2814.00 | 244818.00 |
| 154 | 2037-10 | 3477.05 | 663.05 | 2814.00 | 242004.00 |
| 155 | 2037-11 | 3469.43 | 655.43 | 2814.00 | 239190.00 |
| 156 | 2037-12 | 3461.81 | 647.81 | 2814.00 | 236376.00 |
| 157 | 2038-01 | 3454.18 | 640.19 | 2814.00 | 233562.00 |
| 158 | 2038-02 | 3446.56 | 632.56 | 2814.00 | 230748.00 |
| 159 | 2038-03 | 3438.94 | 624.94 | 2814.00 | 227934.00 |
| 160 | 2038-04 | 3431.32 | 617.32 | 2814.00 | 225120.00 |
| 161 | 2038-05 | 3423.70 | 609.70 | 2814.00 | 222306.00 |
| 162 | 2038-06 | 3416.08 | 602.08 | 2814.00 | 219492.00 |
| 163 | 2038-07 | 3408.46 | 594.46 | 2814.00 | 216678.00 |
| 164 | 2038-08 | 3400.84 | 586.84 | 2814.00 | 213864.00 |
| 165 | 2038-09 | 3393.22 | 579.22 | 2814.00 | 211050.00 |
| 166 | 2038-10 | 3385.59 | 571.59 | 2814.00 | 208236.00 |
| 167 | 2038-11 | 3377.97 | 563.97 | 2814.00 | 205422.00 |
| 168 | 2038-12 | 3370.35 | 556.35 | 2814.00 | 202608.00 |
| 169 | 2039-01 | 3362.73 | 548.73 | 2814.00 | 199794.00 |
| 170 | 2039-02 | 3355.11 | 541.11 | 2814.00 | 196980.00 |
| 171 | 2039-03 | 3347.49 | 533.49 | 2814.00 | 194166.00 |
| 172 | 2039-04 | 3339.87 | 525.87 | 2814.00 | 191352.00 |
| 173 | 2039-05 | 3332.24 | 518.25 | 2814.00 | 188538.00 |
| 174 | 2039-06 | 3324.62 | 510.62 | 2814.00 | 185724.00 |
| 175 | 2039-07 | 3317.00 | 503.00 | 2814.00 | 182910.00 |
| 176 | 2039-08 | 3309.38 | 495.38 | 2814.00 | 180096.00 |
| 177 | 2039-09 | 3301.76 | 487.76 | 2814.00 | 177282.00 |
| 178 | 2039-10 | 3294.14 | 480.14 | 2814.00 | 174468.00 |
| 179 | 2039-11 | 3286.52 | 472.52 | 2814.00 | 171654.00 |
| 180 | 2039-12 | 3278.90 | 464.90 | 2814.00 | 168840.00 |
| 181 | 2040-01 | 3271.28 | 457.28 | 2814.00 | 166026.00 |
| 182 | 2040-02 | 3263.65 | 449.65 | 2814.00 | 163212.00 |
| 183 | 2040-03 | 3256.03 | 442.03 | 2814.00 | 160398.00 |
| 184 | 2040-04 | 3248.41 | 434.41 | 2814.00 | 157584.00 |
| 185 | 2040-05 | 3240.79 | 426.79 | 2814.00 | 154770.00 |
| 186 | 2040-06 | 3233.17 | 419.17 | 2814.00 | 151956.00 |
| 187 | 2040-07 | 3225.55 | 411.55 | 2814.00 | 149142.00 |
| 188 | 2040-08 | 3217.93 | 403.93 | 2814.00 | 146328.00 |
| 189 | 2040-09 | 3210.30 | 396.31 | 2814.00 | 143514.00 |
| 190 | 2040-10 | 3202.68 | 388.68 | 2814.00 | 140700.00 |
| 191 | 2040-11 | 3195.06 | 381.06 | 2814.00 | 137886.00 |
| 192 | 2040-12 | 3187.44 | 373.44 | 2814.00 | 135072.00 |
| 193 | 2041-01 | 3179.82 | 365.82 | 2814.00 | 132258.00 |
| 194 | 2041-02 | 3172.20 | 358.20 | 2814.00 | 129444.00 |
| 195 | 2041-03 | 3164.58 | 350.58 | 2814.00 | 126630.00 |
| 196 | 2041-04 | 3156.96 | 342.96 | 2814.00 | 123816.00 |
| 197 | 2041-05 | 3149.34 | 335.34 | 2814.00 | 121002.00 |
| 198 | 2041-06 | 3141.71 | 327.71 | 2814.00 | 118188.00 |
| 199 | 2041-07 | 3134.09 | 320.09 | 2814.00 | 115374.00 |
| 200 | 2041-08 | 3126.47 | 312.47 | 2814.00 | 112560.00 |
| 201 | 2041-09 | 3118.85 | 304.85 | 2814.00 | 109746.00 |
| 202 | 2041-10 | 3111.23 | 297.23 | 2814.00 | 106932.00 |
| 203 | 2041-11 | 3103.61 | 289.61 | 2814.00 | 104118.00 |
| 204 | 2041-12 | 3095.99 | 281.99 | 2814.00 | 101304.00 |
| 205 | 2042-01 | 3088.36 | 274.37 | 2814.00 | 98490.00 |
| 206 | 2042-02 | 3080.74 | 266.74 | 2814.00 | 95676.00 |
| 207 | 2042-03 | 3073.12 | 259.12 | 2814.00 | 92862.00 |
| 208 | 2042-04 | 3065.50 | 251.50 | 2814.00 | 90048.00 |
| 209 | 2042-05 | 3057.88 | 243.88 | 2814.00 | 87234.00 |
| 210 | 2042-06 | 3050.26 | 236.26 | 2814.00 | 84420.00 |
| 211 | 2042-07 | 3042.64 | 228.64 | 2814.00 | 81606.00 |
| 212 | 2042-08 | 3035.02 | 221.02 | 2814.00 | 78792.00 |
| 213 | 2042-09 | 3027.39 | 213.40 | 2814.00 | 75978.00 |
| 214 | 2042-10 | 3019.77 | 205.77 | 2814.00 | 73164.00 |
| 215 | 2042-11 | 3012.15 | 198.15 | 2814.00 | 70350.00 |
| 216 | 2042-12 | 3004.53 | 190.53 | 2814.00 | 67536.00 |
| 217 | 2043-01 | 2996.91 | 182.91 | 2814.00 | 64722.00 |
| 218 | 2043-02 | 2989.29 | 175.29 | 2814.00 | 61908.00 |
| 219 | 2043-03 | 2981.67 | 167.67 | 2814.00 | 59094.00 |
| 220 | 2043-04 | 2974.05 | 160.05 | 2814.00 | 56280.00 |
| 221 | 2043-05 | 2966.43 | 152.43 | 2814.00 | 53466.00 |
| 222 | 2043-06 | 2958.80 | 144.80 | 2814.00 | 50652.00 |
| 223 | 2043-07 | 2951.18 | 137.18 | 2814.00 | 47838.00 |
| 224 | 2043-08 | 2943.56 | 129.56 | 2814.00 | 45024.00 |
| 225 | 2043-09 | 2935.94 | 121.94 | 2814.00 | 42210.00 |
| 226 | 2043-10 | 2928.32 | 114.32 | 2814.00 | 39396.00 |
| 227 | 2043-11 | 2920.70 | 106.70 | 2814.00 | 36582.00 |
| 228 | 2043-12 | 2913.08 | 99.08 | 2814.00 | 33768.00 |
| 229 | 2044-01 | 2905.45 | 91.45 | 2814.00 | 30954.00 |
| 230 | 2044-02 | 2897.83 | 83.83 | 2814.00 | 28140.00 |
| 231 | 2044-03 | 2890.21 | 76.21 | 2814.00 | 25326.00 |
| 232 | 2044-04 | 2882.59 | 68.59 | 2814.00 | 22512.00 |
| 233 | 2044-05 | 2874.97 | 60.97 | 2814.00 | 19698.00 |
| 234 | 2044-06 | 2867.35 | 53.35 | 2814.00 | 16884.00 |
| 235 | 2044-07 | 2859.73 | 45.73 | 2814.00 | 14070.00 |
| 236 | 2044-08 | 2852.11 | 38.11 | 2814.00 | 11256.00 |
| 237 | 2044-09 | 2844.49 | 30.48 | 2814.00 | 8442.00 |
| 238 | 2044-10 | 2836.86 | 22.86 | 2814.00 | 5628.00 |
| 239 | 2044-11 | 2829.24 | 15.24 | 2814.00 | 2814.00 |
| 240 | 2044-12 | 2821.62 | 7.62 | 2814.00 | 0.00 |