贷款48.24万（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：48.24万
还款月数：20年
每月还款：2736.15元
利息总额：17.43万
本息合计：65.67万
| 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 | 2736.15 | 1306.50 | 1429.65 | 480970.35 |
| 2 | 2025-02 | 2736.15 | 1302.63 | 1433.52 | 479536.82 |
| 3 | 2025-03 | 2736.15 | 1298.75 | 1437.41 | 478099.42 |
| 4 | 2025-04 | 2736.15 | 1294.85 | 1441.30 | 476658.12 |
| 5 | 2025-05 | 2736.15 | 1290.95 | 1445.20 | 475212.91 |
| 6 | 2025-06 | 2736.15 | 1287.03 | 1449.12 | 473763.80 |
| 7 | 2025-07 | 2736.15 | 1283.11 | 1453.04 | 472310.75 |
| 8 | 2025-08 | 2736.15 | 1279.17 | 1456.98 | 470853.78 |
| 9 | 2025-09 | 2736.15 | 1275.23 | 1460.92 | 469392.85 |
| 10 | 2025-10 | 2736.15 | 1271.27 | 1464.88 | 467927.97 |
| 11 | 2025-11 | 2736.15 | 1267.30 | 1468.85 | 466459.13 |
| 12 | 2025-12 | 2736.15 | 1263.33 | 1472.83 | 464986.30 |
| 13 | 2026-01 | 2736.15 | 1259.34 | 1476.81 | 463509.49 |
| 14 | 2026-02 | 2736.15 | 1255.34 | 1480.81 | 462028.67 |
| 15 | 2026-03 | 2736.15 | 1251.33 | 1484.82 | 460543.85 |
| 16 | 2026-04 | 2736.15 | 1247.31 | 1488.85 | 459055.00 |
| 17 | 2026-05 | 2736.15 | 1243.27 | 1492.88 | 457562.12 |
| 18 | 2026-06 | 2736.15 | 1239.23 | 1496.92 | 456065.20 |
| 19 | 2026-07 | 2736.15 | 1235.18 | 1500.98 | 454564.23 |
| 20 | 2026-08 | 2736.15 | 1231.11 | 1505.04 | 453059.18 |
| 21 | 2026-09 | 2736.15 | 1227.04 | 1509.12 | 451550.07 |
| 22 | 2026-10 | 2736.15 | 1222.95 | 1513.20 | 450036.86 |
| 23 | 2026-11 | 2736.15 | 1218.85 | 1517.30 | 448519.56 |
| 24 | 2026-12 | 2736.15 | 1214.74 | 1521.41 | 446998.15 |
| 25 | 2027-01 | 2736.15 | 1210.62 | 1525.53 | 445472.62 |
| 26 | 2027-02 | 2736.15 | 1206.49 | 1529.66 | 443942.95 |
| 27 | 2027-03 | 2736.15 | 1202.35 | 1533.81 | 442409.15 |
| 28 | 2027-04 | 2736.15 | 1198.19 | 1537.96 | 440871.18 |
| 29 | 2027-05 | 2736.15 | 1194.03 | 1542.13 | 439329.06 |
| 30 | 2027-06 | 2736.15 | 1189.85 | 1546.30 | 437782.76 |
| 31 | 2027-07 | 2736.15 | 1185.66 | 1550.49 | 436232.26 |
| 32 | 2027-08 | 2736.15 | 1181.46 | 1554.69 | 434677.57 |
| 33 | 2027-09 | 2736.15 | 1177.25 | 1558.90 | 433118.67 |
| 34 | 2027-10 | 2736.15 | 1173.03 | 1563.12 | 431555.55 |
| 35 | 2027-11 | 2736.15 | 1168.80 | 1567.36 | 429988.20 |
| 36 | 2027-12 | 2736.15 | 1164.55 | 1571.60 | 428416.59 |
| 37 | 2028-01 | 2736.15 | 1160.29 | 1575.86 | 426840.74 |
| 38 | 2028-02 | 2736.15 | 1156.03 | 1580.13 | 425260.61 |
| 39 | 2028-03 | 2736.15 | 1151.75 | 1584.40 | 423676.21 |
| 40 | 2028-04 | 2736.15 | 1147.46 | 1588.70 | 422087.51 |
| 41 | 2028-05 | 2736.15 | 1143.15 | 1593.00 | 420494.51 |
| 42 | 2028-06 | 2736.15 | 1138.84 | 1597.31 | 418897.20 |
| 43 | 2028-07 | 2736.15 | 1134.51 | 1601.64 | 417295.56 |
| 44 | 2028-08 | 2736.15 | 1130.18 | 1605.98 | 415689.58 |
| 45 | 2028-09 | 2736.15 | 1125.83 | 1610.33 | 414079.26 |
| 46 | 2028-10 | 2736.15 | 1121.46 | 1614.69 | 412464.57 |
| 47 | 2028-11 | 2736.15 | 1117.09 | 1619.06 | 410845.51 |
| 48 | 2028-12 | 2736.15 | 1112.71 | 1623.45 | 409222.06 |
| 49 | 2029-01 | 2736.15 | 1108.31 | 1627.84 | 407594.22 |
| 50 | 2029-02 | 2736.15 | 1103.90 | 1632.25 | 405961.97 |
| 51 | 2029-03 | 2736.15 | 1099.48 | 1636.67 | 404325.30 |
| 52 | 2029-04 | 2736.15 | 1095.05 | 1641.10 | 402684.19 |
| 53 | 2029-05 | 2736.15 | 1090.60 | 1645.55 | 401038.64 |
| 54 | 2029-06 | 2736.15 | 1086.15 | 1650.01 | 399388.64 |
| 55 | 2029-07 | 2736.15 | 1081.68 | 1654.47 | 397734.16 |
| 56 | 2029-08 | 2736.15 | 1077.20 | 1658.96 | 396075.21 |
| 57 | 2029-09 | 2736.15 | 1072.70 | 1663.45 | 394411.76 |
| 58 | 2029-10 | 2736.15 | 1068.20 | 1667.95 | 392743.80 |
| 59 | 2029-11 | 2736.15 | 1063.68 | 1672.47 | 391071.33 |
| 60 | 2029-12 | 2736.15 | 1059.15 | 1677.00 | 389394.33 |
| 61 | 2030-01 | 2736.15 | 1054.61 | 1681.54 | 387712.79 |
| 62 | 2030-02 | 2736.15 | 1050.06 | 1686.10 | 386026.69 |
| 63 | 2030-03 | 2736.15 | 1045.49 | 1690.66 | 384336.03 |
| 64 | 2030-04 | 2736.15 | 1040.91 | 1695.24 | 382640.79 |
| 65 | 2030-05 | 2736.15 | 1036.32 | 1699.83 | 380940.95 |
| 66 | 2030-06 | 2736.15 | 1031.72 | 1704.44 | 379236.52 |
| 67 | 2030-07 | 2736.15 | 1027.10 | 1709.05 | 377527.46 |
| 68 | 2030-08 | 2736.15 | 1022.47 | 1713.68 | 375813.78 |
| 69 | 2030-09 | 2736.15 | 1017.83 | 1718.32 | 374095.46 |
| 70 | 2030-10 | 2736.15 | 1013.18 | 1722.98 | 372372.48 |
| 71 | 2030-11 | 2736.15 | 1008.51 | 1727.64 | 370644.84 |
| 72 | 2030-12 | 2736.15 | 1003.83 | 1732.32 | 368912.51 |
| 73 | 2031-01 | 2736.15 | 999.14 | 1737.01 | 367175.50 |
| 74 | 2031-02 | 2736.15 | 994.43 | 1741.72 | 365433.78 |
| 75 | 2031-03 | 2736.15 | 989.72 | 1746.44 | 363687.34 |
| 76 | 2031-04 | 2736.15 | 984.99 | 1751.17 | 361936.18 |
| 77 | 2031-05 | 2736.15 | 980.24 | 1755.91 | 360180.27 |
| 78 | 2031-06 | 2736.15 | 975.49 | 1760.66 | 358419.61 |
| 79 | 2031-07 | 2736.15 | 970.72 | 1765.43 | 356654.17 |
| 80 | 2031-08 | 2736.15 | 965.94 | 1770.21 | 354883.96 |
| 81 | 2031-09 | 2736.15 | 961.14 | 1775.01 | 353108.95 |
| 82 | 2031-10 | 2736.15 | 956.34 | 1779.82 | 351329.14 |
| 83 | 2031-11 | 2736.15 | 951.52 | 1784.64 | 349544.50 |
| 84 | 2031-12 | 2736.15 | 946.68 | 1789.47 | 347755.03 |
| 85 | 2032-01 | 2736.15 | 941.84 | 1794.32 | 345960.71 |
| 86 | 2032-02 | 2736.15 | 936.98 | 1799.18 | 344161.54 |
| 87 | 2032-03 | 2736.15 | 932.10 | 1804.05 | 342357.49 |
| 88 | 2032-04 | 2736.15 | 927.22 | 1808.93 | 340548.56 |
| 89 | 2032-05 | 2736.15 | 922.32 | 1813.83 | 338734.72 |
| 90 | 2032-06 | 2736.15 | 917.41 | 1818.75 | 336915.98 |
| 91 | 2032-07 | 2736.15 | 912.48 | 1823.67 | 335092.31 |
| 92 | 2032-08 | 2736.15 | 907.54 | 1828.61 | 333263.69 |
| 93 | 2032-09 | 2736.15 | 902.59 | 1833.56 | 331430.13 |
| 94 | 2032-10 | 2736.15 | 897.62 | 1838.53 | 329591.60 |
| 95 | 2032-11 | 2736.15 | 892.64 | 1843.51 | 327748.09 |
| 96 | 2032-12 | 2736.15 | 887.65 | 1848.50 | 325899.59 |
| 97 | 2033-01 | 2736.15 | 882.64 | 1853.51 | 324046.09 |
| 98 | 2033-02 | 2736.15 | 877.62 | 1858.53 | 322187.56 |
| 99 | 2033-03 | 2736.15 | 872.59 | 1863.56 | 320324.00 |
| 100 | 2033-04 | 2736.15 | 867.54 | 1868.61 | 318455.39 |
| 101 | 2033-05 | 2736.15 | 862.48 | 1873.67 | 316581.72 |
| 102 | 2033-06 | 2736.15 | 857.41 | 1878.74 | 314702.98 |
| 103 | 2033-07 | 2736.15 | 852.32 | 1883.83 | 312819.14 |
| 104 | 2033-08 | 2736.15 | 847.22 | 1888.93 | 310930.21 |
| 105 | 2033-09 | 2736.15 | 842.10 | 1894.05 | 309036.16 |
| 106 | 2033-10 | 2736.15 | 836.97 | 1899.18 | 307136.98 |
| 107 | 2033-11 | 2736.15 | 831.83 | 1904.32 | 305232.66 |
| 108 | 2033-12 | 2736.15 | 826.67 | 1909.48 | 303323.18 |
| 109 | 2034-01 | 2736.15 | 821.50 | 1914.65 | 301408.53 |
| 110 | 2034-02 | 2736.15 | 816.31 | 1919.84 | 299488.69 |
| 111 | 2034-03 | 2736.15 | 811.12 | 1925.04 | 297563.65 |
| 112 | 2034-04 | 2736.15 | 805.90 | 1930.25 | 295633.40 |
| 113 | 2034-05 | 2736.15 | 800.67 | 1935.48 | 293697.92 |
| 114 | 2034-06 | 2736.15 | 795.43 | 1940.72 | 291757.20 |
| 115 | 2034-07 | 2736.15 | 790.18 | 1945.98 | 289811.22 |
| 116 | 2034-08 | 2736.15 | 784.91 | 1951.25 | 287859.98 |
| 117 | 2034-09 | 2736.15 | 779.62 | 1956.53 | 285903.45 |
| 118 | 2034-10 | 2736.15 | 774.32 | 1961.83 | 283941.62 |
| 119 | 2034-11 | 2736.15 | 769.01 | 1967.14 | 281974.47 |
| 120 | 2034-12 | 2736.15 | 763.68 | 1972.47 | 280002.00 |
| 121 | 2035-01 | 2736.15 | 758.34 | 1977.81 | 278024.19 |
| 122 | 2035-02 | 2736.15 | 752.98 | 1983.17 | 276041.02 |
| 123 | 2035-03 | 2736.15 | 747.61 | 1988.54 | 274052.47 |
| 124 | 2035-04 | 2736.15 | 742.23 | 1993.93 | 272058.55 |
| 125 | 2035-05 | 2736.15 | 736.83 | 1999.33 | 270059.22 |
| 126 | 2035-06 | 2736.15 | 731.41 | 2004.74 | 268054.48 |
| 127 | 2035-07 | 2736.15 | 725.98 | 2010.17 | 266044.31 |
| 128 | 2035-08 | 2736.15 | 720.54 | 2015.62 | 264028.69 |
| 129 | 2035-09 | 2736.15 | 715.08 | 2021.07 | 262007.62 |
| 130 | 2035-10 | 2736.15 | 709.60 | 2026.55 | 259981.07 |
| 131 | 2035-11 | 2736.15 | 704.12 | 2032.04 | 257949.03 |
| 132 | 2035-12 | 2736.15 | 698.61 | 2037.54 | 255911.49 |
| 133 | 2036-01 | 2736.15 | 693.09 | 2043.06 | 253868.43 |
| 134 | 2036-02 | 2736.15 | 687.56 | 2048.59 | 251819.84 |
| 135 | 2036-03 | 2736.15 | 682.01 | 2054.14 | 249765.70 |
| 136 | 2036-04 | 2736.15 | 676.45 | 2059.70 | 247706.00 |
| 137 | 2036-05 | 2736.15 | 670.87 | 2065.28 | 245640.71 |
| 138 | 2036-06 | 2736.15 | 665.28 | 2070.88 | 243569.84 |
| 139 | 2036-07 | 2736.15 | 659.67 | 2076.48 | 241493.36 |
| 140 | 2036-08 | 2736.15 | 654.04 | 2082.11 | 239411.25 |
| 141 | 2036-09 | 2736.15 | 648.41 | 2087.75 | 237323.50 |
| 142 | 2036-10 | 2736.15 | 642.75 | 2093.40 | 235230.10 |
| 143 | 2036-11 | 2736.15 | 637.08 | 2099.07 | 233131.03 |
| 144 | 2036-12 | 2736.15 | 631.40 | 2104.76 | 231026.27 |
| 145 | 2037-01 | 2736.15 | 625.70 | 2110.46 | 228915.82 |
| 146 | 2037-02 | 2736.15 | 619.98 | 2116.17 | 226799.64 |
| 147 | 2037-03 | 2736.15 | 614.25 | 2121.90 | 224677.74 |
| 148 | 2037-04 | 2736.15 | 608.50 | 2127.65 | 222550.09 |
| 149 | 2037-05 | 2736.15 | 602.74 | 2133.41 | 220416.68 |
| 150 | 2037-06 | 2736.15 | 596.96 | 2139.19 | 218277.49 |
| 151 | 2037-07 | 2736.15 | 591.17 | 2144.98 | 216132.50 |
| 152 | 2037-08 | 2736.15 | 585.36 | 2150.79 | 213981.71 |
| 153 | 2037-09 | 2736.15 | 579.53 | 2156.62 | 211825.09 |
| 154 | 2037-10 | 2736.15 | 573.69 | 2162.46 | 209662.63 |
| 155 | 2037-11 | 2736.15 | 567.84 | 2168.32 | 207494.32 |
| 156 | 2037-12 | 2736.15 | 561.96 | 2174.19 | 205320.13 |
| 157 | 2038-01 | 2736.15 | 556.08 | 2180.08 | 203140.05 |
| 158 | 2038-02 | 2736.15 | 550.17 | 2185.98 | 200954.07 |
| 159 | 2038-03 | 2736.15 | 544.25 | 2191.90 | 198762.17 |
| 160 | 2038-04 | 2736.15 | 538.31 | 2197.84 | 196564.33 |
| 161 | 2038-05 | 2736.15 | 532.36 | 2203.79 | 194360.54 |
| 162 | 2038-06 | 2736.15 | 526.39 | 2209.76 | 192150.78 |
| 163 | 2038-07 | 2736.15 | 520.41 | 2215.74 | 189935.04 |
| 164 | 2038-08 | 2736.15 | 514.41 | 2221.74 | 187713.29 |
| 165 | 2038-09 | 2736.15 | 508.39 | 2227.76 | 185485.53 |
| 166 | 2038-10 | 2736.15 | 502.36 | 2233.80 | 183251.73 |
| 167 | 2038-11 | 2736.15 | 496.31 | 2239.85 | 181011.89 |
| 168 | 2038-12 | 2736.15 | 490.24 | 2245.91 | 178765.98 |
| 169 | 2039-01 | 2736.15 | 484.16 | 2251.99 | 176513.98 |
| 170 | 2039-02 | 2736.15 | 478.06 | 2258.09 | 174255.89 |
| 171 | 2039-03 | 2736.15 | 471.94 | 2264.21 | 171991.68 |
| 172 | 2039-04 | 2736.15 | 465.81 | 2270.34 | 169721.34 |
| 173 | 2039-05 | 2736.15 | 459.66 | 2276.49 | 167444.85 |
| 174 | 2039-06 | 2736.15 | 453.50 | 2282.66 | 165162.19 |
| 175 | 2039-07 | 2736.15 | 447.31 | 2288.84 | 162873.35 |
| 176 | 2039-08 | 2736.15 | 441.12 | 2295.04 | 160578.31 |
| 177 | 2039-09 | 2736.15 | 434.90 | 2301.25 | 158277.06 |
| 178 | 2039-10 | 2736.15 | 428.67 | 2307.49 | 155969.58 |
| 179 | 2039-11 | 2736.15 | 422.42 | 2313.73 | 153655.84 |
| 180 | 2039-12 | 2736.15 | 416.15 | 2320.00 | 151335.84 |
| 181 | 2040-01 | 2736.15 | 409.87 | 2326.28 | 149009.56 |
| 182 | 2040-02 | 2736.15 | 403.57 | 2332.58 | 146676.97 |
| 183 | 2040-03 | 2736.15 | 397.25 | 2338.90 | 144338.07 |
| 184 | 2040-04 | 2736.15 | 390.92 | 2345.24 | 141992.83 |
| 185 | 2040-05 | 2736.15 | 384.56 | 2351.59 | 139641.24 |
| 186 | 2040-06 | 2736.15 | 378.20 | 2357.96 | 137283.29 |
| 187 | 2040-07 | 2736.15 | 371.81 | 2364.34 | 134918.94 |
| 188 | 2040-08 | 2736.15 | 365.41 | 2370.75 | 132548.20 |
| 189 | 2040-09 | 2736.15 | 358.98 | 2377.17 | 130171.03 |
| 190 | 2040-10 | 2736.15 | 352.55 | 2383.61 | 127787.42 |
| 191 | 2040-11 | 2736.15 | 346.09 | 2390.06 | 125397.36 |
| 192 | 2040-12 | 2736.15 | 339.62 | 2396.53 | 123000.83 |
| 193 | 2041-01 | 2736.15 | 333.13 | 2403.03 | 120597.80 |
| 194 | 2041-02 | 2736.15 | 326.62 | 2409.53 | 118188.27 |
| 195 | 2041-03 | 2736.15 | 320.09 | 2416.06 | 115772.21 |
| 196 | 2041-04 | 2736.15 | 313.55 | 2422.60 | 113349.61 |
| 197 | 2041-05 | 2736.15 | 306.99 | 2429.16 | 110920.44 |
| 198 | 2041-06 | 2736.15 | 300.41 | 2435.74 | 108484.70 |
| 199 | 2041-07 | 2736.15 | 293.81 | 2442.34 | 106042.36 |
| 200 | 2041-08 | 2736.15 | 287.20 | 2448.95 | 103593.41 |
| 201 | 2041-09 | 2736.15 | 280.57 | 2455.59 | 101137.82 |
| 202 | 2041-10 | 2736.15 | 273.91 | 2462.24 | 98675.58 |
| 203 | 2041-11 | 2736.15 | 267.25 | 2468.91 | 96206.68 |
| 204 | 2041-12 | 2736.15 | 260.56 | 2475.59 | 93731.08 |
| 205 | 2042-01 | 2736.15 | 253.86 | 2482.30 | 91248.79 |
| 206 | 2042-02 | 2736.15 | 247.13 | 2489.02 | 88759.77 |
| 207 | 2042-03 | 2736.15 | 240.39 | 2495.76 | 86264.00 |
| 208 | 2042-04 | 2736.15 | 233.63 | 2502.52 | 83761.48 |
| 209 | 2042-05 | 2736.15 | 226.85 | 2509.30 | 81252.19 |
| 210 | 2042-06 | 2736.15 | 220.06 | 2516.09 | 78736.09 |
| 211 | 2042-07 | 2736.15 | 213.24 | 2522.91 | 76213.18 |
| 212 | 2042-08 | 2736.15 | 206.41 | 2529.74 | 73683.44 |
| 213 | 2042-09 | 2736.15 | 199.56 | 2536.59 | 71146.85 |
| 214 | 2042-10 | 2736.15 | 192.69 | 2543.46 | 68603.38 |
| 215 | 2042-11 | 2736.15 | 185.80 | 2550.35 | 66053.03 |
| 216 | 2042-12 | 2736.15 | 178.89 | 2557.26 | 63495.77 |
| 217 | 2043-01 | 2736.15 | 171.97 | 2564.18 | 60931.59 |
| 218 | 2043-02 | 2736.15 | 165.02 | 2571.13 | 58360.46 |
| 219 | 2043-03 | 2736.15 | 158.06 | 2578.09 | 55782.37 |
| 220 | 2043-04 | 2736.15 | 151.08 | 2585.08 | 53197.29 |
| 221 | 2043-05 | 2736.15 | 144.08 | 2592.08 | 50605.22 |
| 222 | 2043-06 | 2736.15 | 137.06 | 2599.10 | 48006.12 |
| 223 | 2043-07 | 2736.15 | 130.02 | 2606.14 | 45399.98 |
| 224 | 2043-08 | 2736.15 | 122.96 | 2613.19 | 42786.79 |
| 225 | 2043-09 | 2736.15 | 115.88 | 2620.27 | 40166.52 |
| 226 | 2043-10 | 2736.15 | 108.78 | 2627.37 | 37539.15 |
| 227 | 2043-11 | 2736.15 | 101.67 | 2634.48 | 34904.67 |
| 228 | 2043-12 | 2736.15 | 94.53 | 2641.62 | 32263.05 |
| 229 | 2044-01 | 2736.15 | 87.38 | 2648.77 | 29614.27 |
| 230 | 2044-02 | 2736.15 | 80.21 | 2655.95 | 26958.33 |
| 231 | 2044-03 | 2736.15 | 73.01 | 2663.14 | 24295.19 |
| 232 | 2044-04 | 2736.15 | 65.80 | 2670.35 | 21624.83 |
| 233 | 2044-05 | 2736.15 | 58.57 | 2677.59 | 18947.25 |
| 234 | 2044-06 | 2736.15 | 51.32 | 2684.84 | 16262.41 |
| 235 | 2044-07 | 2736.15 | 44.04 | 2692.11 | 13570.30 |
| 236 | 2044-08 | 2736.15 | 36.75 | 2699.40 | 10870.90 |
| 237 | 2044-09 | 2736.15 | 29.44 | 2706.71 | 8164.19 |
| 238 | 2044-10 | 2736.15 | 22.11 | 2714.04 | 5450.15 |
| 239 | 2044-11 | 2736.15 | 14.76 | 2721.39 | 2728.76 |
| 240 | 2044-12 | 2736.15 | 7.39 | 2728.76 | 0.00 |
等额本金还款方式：
贷款总额：48.24万
还款月数：20年
首月还款：3316.5元
每月递减：5.44元
利息总额：15.74万
本息合计：63.98万
节省利息：16843.31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 | 3316.50 | 1306.50 | 2010.00 | 480390.00 |
| 2 | 2025-02 | 3311.06 | 1301.06 | 2010.00 | 478380.00 |
| 3 | 2025-03 | 3305.61 | 1295.61 | 2010.00 | 476370.00 |
| 4 | 2025-04 | 3300.17 | 1290.17 | 2010.00 | 474360.00 |
| 5 | 2025-05 | 3294.73 | 1284.73 | 2010.00 | 472350.00 |
| 6 | 2025-06 | 3289.28 | 1279.28 | 2010.00 | 470340.00 |
| 7 | 2025-07 | 3283.84 | 1273.84 | 2010.00 | 468330.00 |
| 8 | 2025-08 | 3278.39 | 1268.39 | 2010.00 | 466320.00 |
| 9 | 2025-09 | 3272.95 | 1262.95 | 2010.00 | 464310.00 |
| 10 | 2025-10 | 3267.51 | 1257.51 | 2010.00 | 462300.00 |
| 11 | 2025-11 | 3262.06 | 1252.06 | 2010.00 | 460290.00 |
| 12 | 2025-12 | 3256.62 | 1246.62 | 2010.00 | 458280.00 |
| 13 | 2026-01 | 3251.18 | 1241.17 | 2010.00 | 456270.00 |
| 14 | 2026-02 | 3245.73 | 1235.73 | 2010.00 | 454260.00 |
| 15 | 2026-03 | 3240.29 | 1230.29 | 2010.00 | 452250.00 |
| 16 | 2026-04 | 3234.84 | 1224.84 | 2010.00 | 450240.00 |
| 17 | 2026-05 | 3229.40 | 1219.40 | 2010.00 | 448230.00 |
| 18 | 2026-06 | 3223.96 | 1213.96 | 2010.00 | 446220.00 |
| 19 | 2026-07 | 3218.51 | 1208.51 | 2010.00 | 444210.00 |
| 20 | 2026-08 | 3213.07 | 1203.07 | 2010.00 | 442200.00 |
| 21 | 2026-09 | 3207.63 | 1197.63 | 2010.00 | 440190.00 |
| 22 | 2026-10 | 3202.18 | 1192.18 | 2010.00 | 438180.00 |
| 23 | 2026-11 | 3196.74 | 1186.74 | 2010.00 | 436170.00 |
| 24 | 2026-12 | 3191.29 | 1181.29 | 2010.00 | 434160.00 |
| 25 | 2027-01 | 3185.85 | 1175.85 | 2010.00 | 432150.00 |
| 26 | 2027-02 | 3180.41 | 1170.41 | 2010.00 | 430140.00 |
| 27 | 2027-03 | 3174.96 | 1164.96 | 2010.00 | 428130.00 |
| 28 | 2027-04 | 3169.52 | 1159.52 | 2010.00 | 426120.00 |
| 29 | 2027-05 | 3164.07 | 1154.08 | 2010.00 | 424110.00 |
| 30 | 2027-06 | 3158.63 | 1148.63 | 2010.00 | 422100.00 |
| 31 | 2027-07 | 3153.19 | 1143.19 | 2010.00 | 420090.00 |
| 32 | 2027-08 | 3147.74 | 1137.74 | 2010.00 | 418080.00 |
| 33 | 2027-09 | 3142.30 | 1132.30 | 2010.00 | 416070.00 |
| 34 | 2027-10 | 3136.86 | 1126.86 | 2010.00 | 414060.00 |
| 35 | 2027-11 | 3131.41 | 1121.41 | 2010.00 | 412050.00 |
| 36 | 2027-12 | 3125.97 | 1115.97 | 2010.00 | 410040.00 |
| 37 | 2028-01 | 3120.53 | 1110.53 | 2010.00 | 408030.00 |
| 38 | 2028-02 | 3115.08 | 1105.08 | 2010.00 | 406020.00 |
| 39 | 2028-03 | 3109.64 | 1099.64 | 2010.00 | 404010.00 |
| 40 | 2028-04 | 3104.19 | 1094.19 | 2010.00 | 402000.00 |
| 41 | 2028-05 | 3098.75 | 1088.75 | 2010.00 | 399990.00 |
| 42 | 2028-06 | 3093.31 | 1083.31 | 2010.00 | 397980.00 |
| 43 | 2028-07 | 3087.86 | 1077.86 | 2010.00 | 395970.00 |
| 44 | 2028-08 | 3082.42 | 1072.42 | 2010.00 | 393960.00 |
| 45 | 2028-09 | 3076.98 | 1066.98 | 2010.00 | 391950.00 |
| 46 | 2028-10 | 3071.53 | 1061.53 | 2010.00 | 389940.00 |
| 47 | 2028-11 | 3066.09 | 1056.09 | 2010.00 | 387930.00 |
| 48 | 2028-12 | 3060.64 | 1050.64 | 2010.00 | 385920.00 |
| 49 | 2029-01 | 3055.20 | 1045.20 | 2010.00 | 383910.00 |
| 50 | 2029-02 | 3049.76 | 1039.76 | 2010.00 | 381900.00 |
| 51 | 2029-03 | 3044.31 | 1034.31 | 2010.00 | 379890.00 |
| 52 | 2029-04 | 3038.87 | 1028.87 | 2010.00 | 377880.00 |
| 53 | 2029-05 | 3033.43 | 1023.43 | 2010.00 | 375870.00 |
| 54 | 2029-06 | 3027.98 | 1017.98 | 2010.00 | 373860.00 |
| 55 | 2029-07 | 3022.54 | 1012.54 | 2010.00 | 371850.00 |
| 56 | 2029-08 | 3017.09 | 1007.09 | 2010.00 | 369840.00 |
| 57 | 2029-09 | 3011.65 | 1001.65 | 2010.00 | 367830.00 |
| 58 | 2029-10 | 3006.21 | 996.21 | 2010.00 | 365820.00 |
| 59 | 2029-11 | 3000.76 | 990.76 | 2010.00 | 363810.00 |
| 60 | 2029-12 | 2995.32 | 985.32 | 2010.00 | 361800.00 |
| 61 | 2030-01 | 2989.88 | 979.88 | 2010.00 | 359790.00 |
| 62 | 2030-02 | 2984.43 | 974.43 | 2010.00 | 357780.00 |
| 63 | 2030-03 | 2978.99 | 968.99 | 2010.00 | 355770.00 |
| 64 | 2030-04 | 2973.54 | 963.54 | 2010.00 | 353760.00 |
| 65 | 2030-05 | 2968.10 | 958.10 | 2010.00 | 351750.00 |
| 66 | 2030-06 | 2962.66 | 952.66 | 2010.00 | 349740.00 |
| 67 | 2030-07 | 2957.21 | 947.21 | 2010.00 | 347730.00 |
| 68 | 2030-08 | 2951.77 | 941.77 | 2010.00 | 345720.00 |
| 69 | 2030-09 | 2946.32 | 936.33 | 2010.00 | 343710.00 |
| 70 | 2030-10 | 2940.88 | 930.88 | 2010.00 | 341700.00 |
| 71 | 2030-11 | 2935.44 | 925.44 | 2010.00 | 339690.00 |
| 72 | 2030-12 | 2929.99 | 919.99 | 2010.00 | 337680.00 |
| 73 | 2031-01 | 2924.55 | 914.55 | 2010.00 | 335670.00 |
| 74 | 2031-02 | 2919.11 | 909.11 | 2010.00 | 333660.00 |
| 75 | 2031-03 | 2913.66 | 903.66 | 2010.00 | 331650.00 |
| 76 | 2031-04 | 2908.22 | 898.22 | 2010.00 | 329640.00 |
| 77 | 2031-05 | 2902.78 | 892.77 | 2010.00 | 327630.00 |
| 78 | 2031-06 | 2897.33 | 887.33 | 2010.00 | 325620.00 |
| 79 | 2031-07 | 2891.89 | 881.89 | 2010.00 | 323610.00 |
| 80 | 2031-08 | 2886.44 | 876.44 | 2010.00 | 321600.00 |
| 81 | 2031-09 | 2881.00 | 871.00 | 2010.00 | 319590.00 |
| 82 | 2031-10 | 2875.56 | 865.56 | 2010.00 | 317580.00 |
| 83 | 2031-11 | 2870.11 | 860.11 | 2010.00 | 315570.00 |
| 84 | 2031-12 | 2864.67 | 854.67 | 2010.00 | 313560.00 |
| 85 | 2032-01 | 2859.22 | 849.23 | 2010.00 | 311550.00 |
| 86 | 2032-02 | 2853.78 | 843.78 | 2010.00 | 309540.00 |
| 87 | 2032-03 | 2848.34 | 838.34 | 2010.00 | 307530.00 |
| 88 | 2032-04 | 2842.89 | 832.89 | 2010.00 | 305520.00 |
| 89 | 2032-05 | 2837.45 | 827.45 | 2010.00 | 303510.00 |
| 90 | 2032-06 | 2832.01 | 822.01 | 2010.00 | 301500.00 |
| 91 | 2032-07 | 2826.56 | 816.56 | 2010.00 | 299490.00 |
| 92 | 2032-08 | 2821.12 | 811.12 | 2010.00 | 297480.00 |
| 93 | 2032-09 | 2815.68 | 805.68 | 2010.00 | 295470.00 |
| 94 | 2032-10 | 2810.23 | 800.23 | 2010.00 | 293460.00 |
| 95 | 2032-11 | 2804.79 | 794.79 | 2010.00 | 291450.00 |
| 96 | 2032-12 | 2799.34 | 789.34 | 2010.00 | 289440.00 |
| 97 | 2033-01 | 2793.90 | 783.90 | 2010.00 | 287430.00 |
| 98 | 2033-02 | 2788.46 | 778.46 | 2010.00 | 285420.00 |
| 99 | 2033-03 | 2783.01 | 773.01 | 2010.00 | 283410.00 |
| 100 | 2033-04 | 2777.57 | 767.57 | 2010.00 | 281400.00 |
| 101 | 2033-05 | 2772.13 | 762.13 | 2010.00 | 279390.00 |
| 102 | 2033-06 | 2766.68 | 756.68 | 2010.00 | 277380.00 |
| 103 | 2033-07 | 2761.24 | 751.24 | 2010.00 | 275370.00 |
| 104 | 2033-08 | 2755.79 | 745.79 | 2010.00 | 273360.00 |
| 105 | 2033-09 | 2750.35 | 740.35 | 2010.00 | 271350.00 |
| 106 | 2033-10 | 2744.91 | 734.91 | 2010.00 | 269340.00 |
| 107 | 2033-11 | 2739.46 | 729.46 | 2010.00 | 267330.00 |
| 108 | 2033-12 | 2734.02 | 724.02 | 2010.00 | 265320.00 |
| 109 | 2034-01 | 2728.57 | 718.58 | 2010.00 | 263310.00 |
| 110 | 2034-02 | 2723.13 | 713.13 | 2010.00 | 261300.00 |
| 111 | 2034-03 | 2717.69 | 707.69 | 2010.00 | 259290.00 |
| 112 | 2034-04 | 2712.24 | 702.24 | 2010.00 | 257280.00 |
| 113 | 2034-05 | 2706.80 | 696.80 | 2010.00 | 255270.00 |
| 114 | 2034-06 | 2701.36 | 691.36 | 2010.00 | 253260.00 |
| 115 | 2034-07 | 2695.91 | 685.91 | 2010.00 | 251250.00 |
| 116 | 2034-08 | 2690.47 | 680.47 | 2010.00 | 249240.00 |
| 117 | 2034-09 | 2685.03 | 675.02 | 2010.00 | 247230.00 |
| 118 | 2034-10 | 2679.58 | 669.58 | 2010.00 | 245220.00 |
| 119 | 2034-11 | 2674.14 | 664.14 | 2010.00 | 243210.00 |
| 120 | 2034-12 | 2668.69 | 658.69 | 2010.00 | 241200.00 |
| 121 | 2035-01 | 2663.25 | 653.25 | 2010.00 | 239190.00 |
| 122 | 2035-02 | 2657.81 | 647.81 | 2010.00 | 237180.00 |
| 123 | 2035-03 | 2652.36 | 642.36 | 2010.00 | 235170.00 |
| 124 | 2035-04 | 2646.92 | 636.92 | 2010.00 | 233160.00 |
| 125 | 2035-05 | 2641.47 | 631.48 | 2010.00 | 231150.00 |
| 126 | 2035-06 | 2636.03 | 626.03 | 2010.00 | 229140.00 |
| 127 | 2035-07 | 2630.59 | 620.59 | 2010.00 | 227130.00 |
| 128 | 2035-08 | 2625.14 | 615.14 | 2010.00 | 225120.00 |
| 129 | 2035-09 | 2619.70 | 609.70 | 2010.00 | 223110.00 |
| 130 | 2035-10 | 2614.26 | 604.26 | 2010.00 | 221100.00 |
| 131 | 2035-11 | 2608.81 | 598.81 | 2010.00 | 219090.00 |
| 132 | 2035-12 | 2603.37 | 593.37 | 2010.00 | 217080.00 |
| 133 | 2036-01 | 2597.93 | 587.93 | 2010.00 | 215070.00 |
| 134 | 2036-02 | 2592.48 | 582.48 | 2010.00 | 213060.00 |
| 135 | 2036-03 | 2587.04 | 577.04 | 2010.00 | 211050.00 |
| 136 | 2036-04 | 2581.59 | 571.59 | 2010.00 | 209040.00 |
| 137 | 2036-05 | 2576.15 | 566.15 | 2010.00 | 207030.00 |
| 138 | 2036-06 | 2570.71 | 560.71 | 2010.00 | 205020.00 |
| 139 | 2036-07 | 2565.26 | 555.26 | 2010.00 | 203010.00 |
| 140 | 2036-08 | 2559.82 | 549.82 | 2010.00 | 201000.00 |
| 141 | 2036-09 | 2554.38 | 544.38 | 2010.00 | 198990.00 |
| 142 | 2036-10 | 2548.93 | 538.93 | 2010.00 | 196980.00 |
| 143 | 2036-11 | 2543.49 | 533.49 | 2010.00 | 194970.00 |
| 144 | 2036-12 | 2538.04 | 528.04 | 2010.00 | 192960.00 |
| 145 | 2037-01 | 2532.60 | 522.60 | 2010.00 | 190950.00 |
| 146 | 2037-02 | 2527.16 | 517.16 | 2010.00 | 188940.00 |
| 147 | 2037-03 | 2521.71 | 511.71 | 2010.00 | 186930.00 |
| 148 | 2037-04 | 2516.27 | 506.27 | 2010.00 | 184920.00 |
| 149 | 2037-05 | 2510.82 | 500.83 | 2010.00 | 182910.00 |
| 150 | 2037-06 | 2505.38 | 495.38 | 2010.00 | 180900.00 |
| 151 | 2037-07 | 2499.94 | 489.94 | 2010.00 | 178890.00 |
| 152 | 2037-08 | 2494.49 | 484.49 | 2010.00 | 176880.00 |
| 153 | 2037-09 | 2489.05 | 479.05 | 2010.00 | 174870.00 |
| 154 | 2037-10 | 2483.61 | 473.61 | 2010.00 | 172860.00 |
| 155 | 2037-11 | 2478.16 | 468.16 | 2010.00 | 170850.00 |
| 156 | 2037-12 | 2472.72 | 462.72 | 2010.00 | 168840.00 |
| 157 | 2038-01 | 2467.28 | 457.28 | 2010.00 | 166830.00 |
| 158 | 2038-02 | 2461.83 | 451.83 | 2010.00 | 164820.00 |
| 159 | 2038-03 | 2456.39 | 446.39 | 2010.00 | 162810.00 |
| 160 | 2038-04 | 2450.94 | 440.94 | 2010.00 | 160800.00 |
| 161 | 2038-05 | 2445.50 | 435.50 | 2010.00 | 158790.00 |
| 162 | 2038-06 | 2440.06 | 430.06 | 2010.00 | 156780.00 |
| 163 | 2038-07 | 2434.61 | 424.61 | 2010.00 | 154770.00 |
| 164 | 2038-08 | 2429.17 | 419.17 | 2010.00 | 152760.00 |
| 165 | 2038-09 | 2423.72 | 413.73 | 2010.00 | 150750.00 |
| 166 | 2038-10 | 2418.28 | 408.28 | 2010.00 | 148740.00 |
| 167 | 2038-11 | 2412.84 | 402.84 | 2010.00 | 146730.00 |
| 168 | 2038-12 | 2407.39 | 397.39 | 2010.00 | 144720.00 |
| 169 | 2039-01 | 2401.95 | 391.95 | 2010.00 | 142710.00 |
| 170 | 2039-02 | 2396.51 | 386.51 | 2010.00 | 140700.00 |
| 171 | 2039-03 | 2391.06 | 381.06 | 2010.00 | 138690.00 |
| 172 | 2039-04 | 2385.62 | 375.62 | 2010.00 | 136680.00 |
| 173 | 2039-05 | 2380.18 | 370.18 | 2010.00 | 134670.00 |
| 174 | 2039-06 | 2374.73 | 364.73 | 2010.00 | 132660.00 |
| 175 | 2039-07 | 2369.29 | 359.29 | 2010.00 | 130650.00 |
| 176 | 2039-08 | 2363.84 | 353.84 | 2010.00 | 128640.00 |
| 177 | 2039-09 | 2358.40 | 348.40 | 2010.00 | 126630.00 |
| 178 | 2039-10 | 2352.96 | 342.96 | 2010.00 | 124620.00 |
| 179 | 2039-11 | 2347.51 | 337.51 | 2010.00 | 122610.00 |
| 180 | 2039-12 | 2342.07 | 332.07 | 2010.00 | 120600.00 |
| 181 | 2040-01 | 2336.63 | 326.63 | 2010.00 | 118590.00 |
| 182 | 2040-02 | 2331.18 | 321.18 | 2010.00 | 116580.00 |
| 183 | 2040-03 | 2325.74 | 315.74 | 2010.00 | 114570.00 |
| 184 | 2040-04 | 2320.29 | 310.29 | 2010.00 | 112560.00 |
| 185 | 2040-05 | 2314.85 | 304.85 | 2010.00 | 110550.00 |
| 186 | 2040-06 | 2309.41 | 299.41 | 2010.00 | 108540.00 |
| 187 | 2040-07 | 2303.96 | 293.96 | 2010.00 | 106530.00 |
| 188 | 2040-08 | 2298.52 | 288.52 | 2010.00 | 104520.00 |
| 189 | 2040-09 | 2293.07 | 283.07 | 2010.00 | 102510.00 |
| 190 | 2040-10 | 2287.63 | 277.63 | 2010.00 | 100500.00 |
| 191 | 2040-11 | 2282.19 | 272.19 | 2010.00 | 98490.00 |
| 192 | 2040-12 | 2276.74 | 266.74 | 2010.00 | 96480.00 |
| 193 | 2041-01 | 2271.30 | 261.30 | 2010.00 | 94470.00 |
| 194 | 2041-02 | 2265.86 | 255.86 | 2010.00 | 92460.00 |
| 195 | 2041-03 | 2260.41 | 250.41 | 2010.00 | 90450.00 |
| 196 | 2041-04 | 2254.97 | 244.97 | 2010.00 | 88440.00 |
| 197 | 2041-05 | 2249.53 | 239.53 | 2010.00 | 86430.00 |
| 198 | 2041-06 | 2244.08 | 234.08 | 2010.00 | 84420.00 |
| 199 | 2041-07 | 2238.64 | 228.64 | 2010.00 | 82410.00 |
| 200 | 2041-08 | 2233.19 | 223.19 | 2010.00 | 80400.00 |
| 201 | 2041-09 | 2227.75 | 217.75 | 2010.00 | 78390.00 |
| 202 | 2041-10 | 2222.31 | 212.31 | 2010.00 | 76380.00 |
| 203 | 2041-11 | 2216.86 | 206.86 | 2010.00 | 74370.00 |
| 204 | 2041-12 | 2211.42 | 201.42 | 2010.00 | 72360.00 |
| 205 | 2042-01 | 2205.97 | 195.97 | 2010.00 | 70350.00 |
| 206 | 2042-02 | 2200.53 | 190.53 | 2010.00 | 68340.00 |
| 207 | 2042-03 | 2195.09 | 185.09 | 2010.00 | 66330.00 |
| 208 | 2042-04 | 2189.64 | 179.64 | 2010.00 | 64320.00 |
| 209 | 2042-05 | 2184.20 | 174.20 | 2010.00 | 62310.00 |
| 210 | 2042-06 | 2178.76 | 168.76 | 2010.00 | 60300.00 |
| 211 | 2042-07 | 2173.31 | 163.31 | 2010.00 | 58290.00 |
| 212 | 2042-08 | 2167.87 | 157.87 | 2010.00 | 56280.00 |
| 213 | 2042-09 | 2162.43 | 152.43 | 2010.00 | 54270.00 |
| 214 | 2042-10 | 2156.98 | 146.98 | 2010.00 | 52260.00 |
| 215 | 2042-11 | 2151.54 | 141.54 | 2010.00 | 50250.00 |
| 216 | 2042-12 | 2146.09 | 136.09 | 2010.00 | 48240.00 |
| 217 | 2043-01 | 2140.65 | 130.65 | 2010.00 | 46230.00 |
| 218 | 2043-02 | 2135.21 | 125.21 | 2010.00 | 44220.00 |
| 219 | 2043-03 | 2129.76 | 119.76 | 2010.00 | 42210.00 |
| 220 | 2043-04 | 2124.32 | 114.32 | 2010.00 | 40200.00 |
| 221 | 2043-05 | 2118.88 | 108.88 | 2010.00 | 38190.00 |
| 222 | 2043-06 | 2113.43 | 103.43 | 2010.00 | 36180.00 |
| 223 | 2043-07 | 2107.99 | 97.99 | 2010.00 | 34170.00 |
| 224 | 2043-08 | 2102.54 | 92.54 | 2010.00 | 32160.00 |
| 225 | 2043-09 | 2097.10 | 87.10 | 2010.00 | 30150.00 |
| 226 | 2043-10 | 2091.66 | 81.66 | 2010.00 | 28140.00 |
| 227 | 2043-11 | 2086.21 | 76.21 | 2010.00 | 26130.00 |
| 228 | 2043-12 | 2080.77 | 70.77 | 2010.00 | 24120.00 |
| 229 | 2044-01 | 2075.32 | 65.33 | 2010.00 | 22110.00 |
| 230 | 2044-02 | 2069.88 | 59.88 | 2010.00 | 20100.00 |
| 231 | 2044-03 | 2064.44 | 54.44 | 2010.00 | 18090.00 |
| 232 | 2044-04 | 2058.99 | 48.99 | 2010.00 | 16080.00 |
| 233 | 2044-05 | 2053.55 | 43.55 | 2010.00 | 14070.00 |
| 234 | 2044-06 | 2048.11 | 38.11 | 2010.00 | 12060.00 |
| 235 | 2044-07 | 2042.66 | 32.66 | 2010.00 | 10050.00 |
| 236 | 2044-08 | 2037.22 | 27.22 | 2010.00 | 8040.00 |
| 237 | 2044-09 | 2031.78 | 21.78 | 2010.00 | 6030.00 |
| 238 | 2044-10 | 2026.33 | 16.33 | 2010.00 | 4020.00 |
| 239 | 2044-11 | 2020.89 | 10.89 | 2010.00 | 2010.00 |
| 240 | 2044-12 | 2015.44 | 5.44 | 2010.00 | 0.00 |