贷款55.12万（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：55.12万
还款月数：20年
每月还款：3126.22元
利息总额：19.91万
本息合计：75.03万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-03 | 3126.22 | 1492.76 | 1633.47 | 549538.53 |
| 2 | 2025-04 | 3126.22 | 1488.33 | 1637.89 | 547900.64 |
| 3 | 2025-05 | 3126.22 | 1483.90 | 1642.33 | 546258.32 |
| 4 | 2025-06 | 3126.22 | 1479.45 | 1646.77 | 544611.54 |
| 5 | 2025-07 | 3126.22 | 1474.99 | 1651.23 | 542960.31 |
| 6 | 2025-08 | 3126.22 | 1470.52 | 1655.71 | 541304.60 |
| 7 | 2025-09 | 3126.22 | 1466.03 | 1660.19 | 539644.41 |
| 8 | 2025-10 | 3126.22 | 1461.54 | 1664.69 | 537979.72 |
| 9 | 2025-11 | 3126.22 | 1457.03 | 1669.20 | 536310.53 |
| 10 | 2025-12 | 3126.22 | 1452.51 | 1673.72 | 534636.81 |
| 11 | 2026-01 | 3126.22 | 1447.97 | 1678.25 | 532958.56 |
| 12 | 2026-02 | 3126.22 | 1443.43 | 1682.79 | 531275.77 |
| 13 | 2026-03 | 3126.22 | 1438.87 | 1687.35 | 529588.41 |
| 14 | 2026-04 | 3126.22 | 1434.30 | 1691.92 | 527896.49 |
| 15 | 2026-05 | 3126.22 | 1429.72 | 1696.50 | 526199.99 |
| 16 | 2026-06 | 3126.22 | 1425.12 | 1701.10 | 524498.89 |
| 17 | 2026-07 | 3126.22 | 1420.52 | 1705.71 | 522793.18 |
| 18 | 2026-08 | 3126.22 | 1415.90 | 1710.33 | 521082.85 |
| 19 | 2026-09 | 3126.22 | 1411.27 | 1714.96 | 519367.90 |
| 20 | 2026-10 | 3126.22 | 1406.62 | 1719.60 | 517648.29 |
| 21 | 2026-11 | 3126.22 | 1401.96 | 1724.26 | 515924.03 |
| 22 | 2026-12 | 3126.22 | 1397.29 | 1728.93 | 514195.10 |
| 23 | 2027-01 | 3126.22 | 1392.61 | 1733.61 | 512461.49 |
| 24 | 2027-02 | 3126.22 | 1387.92 | 1738.31 | 510723.18 |
| 25 | 2027-03 | 3126.22 | 1383.21 | 1743.02 | 508980.17 |
| 26 | 2027-04 | 3126.22 | 1378.49 | 1747.74 | 507232.43 |
| 27 | 2027-05 | 3126.22 | 1373.75 | 1752.47 | 505479.96 |
| 28 | 2027-06 | 3126.22 | 1369.01 | 1757.22 | 503722.75 |
| 29 | 2027-07 | 3126.22 | 1364.25 | 1761.98 | 501960.77 |
| 30 | 2027-08 | 3126.22 | 1359.48 | 1766.75 | 500194.02 |
| 31 | 2027-09 | 3126.22 | 1354.69 | 1771.53 | 498422.49 |
| 32 | 2027-10 | 3126.22 | 1349.89 | 1776.33 | 496646.16 |
| 33 | 2027-11 | 3126.22 | 1345.08 | 1781.14 | 494865.02 |
| 34 | 2027-12 | 3126.22 | 1340.26 | 1785.96 | 493079.06 |
| 35 | 2028-01 | 3126.22 | 1335.42 | 1790.80 | 491288.25 |
| 36 | 2028-02 | 3126.22 | 1330.57 | 1795.65 | 489492.60 |
| 37 | 2028-03 | 3126.22 | 1325.71 | 1800.52 | 487692.09 |
| 38 | 2028-04 | 3126.22 | 1320.83 | 1805.39 | 485886.70 |
| 39 | 2028-05 | 3126.22 | 1315.94 | 1810.28 | 484076.41 |
| 40 | 2028-06 | 3126.22 | 1311.04 | 1815.18 | 482261.23 |
| 41 | 2028-07 | 3126.22 | 1306.12 | 1820.10 | 480441.13 |
| 42 | 2028-08 | 3126.22 | 1301.19 | 1825.03 | 478616.10 |
| 43 | 2028-09 | 3126.22 | 1296.25 | 1829.97 | 476786.13 |
| 44 | 2028-10 | 3126.22 | 1291.30 | 1834.93 | 474951.20 |
| 45 | 2028-11 | 3126.22 | 1286.33 | 1839.90 | 473111.30 |
| 46 | 2028-12 | 3126.22 | 1281.34 | 1844.88 | 471266.42 |
| 47 | 2029-01 | 3126.22 | 1276.35 | 1849.88 | 469416.54 |
| 48 | 2029-02 | 3126.22 | 1271.34 | 1854.89 | 467561.66 |
| 49 | 2029-03 | 3126.22 | 1266.31 | 1859.91 | 465701.74 |
| 50 | 2029-04 | 3126.22 | 1261.28 | 1864.95 | 463836.80 |
| 51 | 2029-05 | 3126.22 | 1256.22 | 1870.00 | 461966.80 |
| 52 | 2029-06 | 3126.22 | 1251.16 | 1875.06 | 460091.73 |
| 53 | 2029-07 | 3126.22 | 1246.08 | 1880.14 | 458211.59 |
| 54 | 2029-08 | 3126.22 | 1240.99 | 1885.23 | 456326.35 |
| 55 | 2029-09 | 3126.22 | 1235.88 | 1890.34 | 454436.01 |
| 56 | 2029-10 | 3126.22 | 1230.76 | 1895.46 | 452540.55 |
| 57 | 2029-11 | 3126.22 | 1225.63 | 1900.59 | 450639.96 |
| 58 | 2029-12 | 3126.22 | 1220.48 | 1905.74 | 448734.22 |
| 59 | 2030-01 | 3126.22 | 1215.32 | 1910.90 | 446823.32 |
| 60 | 2030-02 | 3126.22 | 1210.15 | 1916.08 | 444907.24 |
| 61 | 2030-03 | 3126.22 | 1204.96 | 1921.27 | 442985.97 |
| 62 | 2030-04 | 3126.22 | 1199.75 | 1926.47 | 441059.50 |
| 63 | 2030-05 | 3126.22 | 1194.54 | 1931.69 | 439127.81 |
| 64 | 2030-06 | 3126.22 | 1189.30 | 1936.92 | 437190.89 |
| 65 | 2030-07 | 3126.22 | 1184.06 | 1942.17 | 435248.73 |
| 66 | 2030-08 | 3126.22 | 1178.80 | 1947.43 | 433301.30 |
| 67 | 2030-09 | 3126.22 | 1173.52 | 1952.70 | 431348.60 |
| 68 | 2030-10 | 3126.22 | 1168.24 | 1957.99 | 429390.61 |
| 69 | 2030-11 | 3126.22 | 1162.93 | 1963.29 | 427427.32 |
| 70 | 2030-12 | 3126.22 | 1157.62 | 1968.61 | 425458.71 |
| 71 | 2031-01 | 3126.22 | 1152.28 | 1973.94 | 423484.77 |
| 72 | 2031-02 | 3126.22 | 1146.94 | 1979.29 | 421505.49 |
| 73 | 2031-03 | 3126.22 | 1141.58 | 1984.65 | 419520.84 |
| 74 | 2031-04 | 3126.22 | 1136.20 | 1990.02 | 417530.82 |
| 75 | 2031-05 | 3126.22 | 1130.81 | 1995.41 | 415535.41 |
| 76 | 2031-06 | 3126.22 | 1125.41 | 2000.82 | 413534.59 |
| 77 | 2031-07 | 3126.22 | 1119.99 | 2006.23 | 411528.36 |
| 78 | 2031-08 | 3126.22 | 1114.56 | 2011.67 | 409516.69 |
| 79 | 2031-09 | 3126.22 | 1109.11 | 2017.12 | 407499.57 |
| 80 | 2031-10 | 3126.22 | 1103.64 | 2022.58 | 405476.99 |
| 81 | 2031-11 | 3126.22 | 1098.17 | 2028.06 | 403448.94 |
| 82 | 2031-12 | 3126.22 | 1092.67 | 2033.55 | 401415.39 |
| 83 | 2032-01 | 3126.22 | 1087.17 | 2039.06 | 399376.33 |
| 84 | 2032-02 | 3126.22 | 1081.64 | 2044.58 | 397331.75 |
| 85 | 2032-03 | 3126.22 | 1076.11 | 2050.12 | 395281.63 |
| 86 | 2032-04 | 3126.22 | 1070.55 | 2055.67 | 393225.96 |
| 87 | 2032-05 | 3126.22 | 1064.99 | 2061.24 | 391164.72 |
| 88 | 2032-06 | 3126.22 | 1059.40 | 2066.82 | 389097.90 |
| 89 | 2032-07 | 3126.22 | 1053.81 | 2072.42 | 387025.49 |
| 90 | 2032-08 | 3126.22 | 1048.19 | 2078.03 | 384947.46 |
| 91 | 2032-09 | 3126.22 | 1042.57 | 2083.66 | 382863.80 |
| 92 | 2032-10 | 3126.22 | 1036.92 | 2089.30 | 380774.50 |
| 93 | 2032-11 | 3126.22 | 1031.26 | 2094.96 | 378679.54 |
| 94 | 2032-12 | 3126.22 | 1025.59 | 2100.63 | 376578.90 |
| 95 | 2033-01 | 3126.22 | 1019.90 | 2106.32 | 374472.58 |
| 96 | 2033-02 | 3126.22 | 1014.20 | 2112.03 | 372360.55 |
| 97 | 2033-03 | 3126.22 | 1008.48 | 2117.75 | 370242.80 |
| 98 | 2033-04 | 3126.22 | 1002.74 | 2123.48 | 368119.32 |
| 99 | 2033-05 | 3126.22 | 996.99 | 2129.23 | 365990.09 |
| 100 | 2033-06 | 3126.22 | 991.22 | 2135.00 | 363855.09 |
| 101 | 2033-07 | 3126.22 | 985.44 | 2140.78 | 361714.30 |
| 102 | 2033-08 | 3126.22 | 979.64 | 2146.58 | 359567.72 |
| 103 | 2033-09 | 3126.22 | 973.83 | 2152.39 | 357415.33 |
| 104 | 2033-10 | 3126.22 | 968.00 | 2158.22 | 355257.10 |
| 105 | 2033-11 | 3126.22 | 962.15 | 2164.07 | 353093.03 |
| 106 | 2033-12 | 3126.22 | 956.29 | 2169.93 | 350923.10 |
| 107 | 2034-01 | 3126.22 | 950.42 | 2175.81 | 348747.29 |
| 108 | 2034-02 | 3126.22 | 944.52 | 2181.70 | 346565.59 |
| 109 | 2034-03 | 3126.22 | 938.62 | 2187.61 | 344377.98 |
| 110 | 2034-04 | 3126.22 | 932.69 | 2193.53 | 342184.45 |
| 111 | 2034-05 | 3126.22 | 926.75 | 2199.47 | 339984.98 |
| 112 | 2034-06 | 3126.22 | 920.79 | 2205.43 | 337779.54 |
| 113 | 2034-07 | 3126.22 | 914.82 | 2211.40 | 335568.14 |
| 114 | 2034-08 | 3126.22 | 908.83 | 2217.39 | 333350.75 |
| 115 | 2034-09 | 3126.22 | 902.82 | 2223.40 | 331127.35 |
| 116 | 2034-10 | 3126.22 | 896.80 | 2229.42 | 328897.93 |
| 117 | 2034-11 | 3126.22 | 890.77 | 2235.46 | 326662.47 |
| 118 | 2034-12 | 3126.22 | 884.71 | 2241.51 | 324420.95 |
| 119 | 2035-01 | 3126.22 | 878.64 | 2247.58 | 322173.37 |
| 120 | 2035-02 | 3126.22 | 872.55 | 2253.67 | 319919.70 |
| 121 | 2035-03 | 3126.22 | 866.45 | 2259.78 | 317659.92 |
| 122 | 2035-04 | 3126.22 | 860.33 | 2265.90 | 315394.03 |
| 123 | 2035-05 | 3126.22 | 854.19 | 2272.03 | 313122.00 |
| 124 | 2035-06 | 3126.22 | 848.04 | 2278.19 | 310843.81 |
| 125 | 2035-07 | 3126.22 | 841.87 | 2284.36 | 308559.45 |
| 126 | 2035-08 | 3126.22 | 835.68 | 2290.54 | 306268.91 |
| 127 | 2035-09 | 3126.22 | 829.48 | 2296.75 | 303972.17 |
| 128 | 2035-10 | 3126.22 | 823.26 | 2302.97 | 301669.20 |
| 129 | 2035-11 | 3126.22 | 817.02 | 2309.20 | 299360.00 |
| 130 | 2035-12 | 3126.22 | 810.77 | 2315.46 | 297044.54 |
| 131 | 2036-01 | 3126.22 | 804.50 | 2321.73 | 294722.81 |
| 132 | 2036-02 | 3126.22 | 798.21 | 2328.02 | 292394.79 |
| 133 | 2036-03 | 3126.22 | 791.90 | 2334.32 | 290060.47 |
| 134 | 2036-04 | 3126.22 | 785.58 | 2340.64 | 287719.83 |
| 135 | 2036-05 | 3126.22 | 779.24 | 2346.98 | 285372.85 |
| 136 | 2036-06 | 3126.22 | 772.88 | 2353.34 | 283019.51 |
| 137 | 2036-07 | 3126.22 | 766.51 | 2359.71 | 280659.79 |
| 138 | 2036-08 | 3126.22 | 760.12 | 2366.10 | 278293.69 |
| 139 | 2036-09 | 3126.22 | 753.71 | 2372.51 | 275921.18 |
| 140 | 2036-10 | 3126.22 | 747.29 | 2378.94 | 273542.24 |
| 141 | 2036-11 | 3126.22 | 740.84 | 2385.38 | 271156.86 |
| 142 | 2036-12 | 3126.22 | 734.38 | 2391.84 | 268765.02 |
| 143 | 2037-01 | 3126.22 | 727.91 | 2398.32 | 266366.70 |
| 144 | 2037-02 | 3126.22 | 721.41 | 2404.81 | 263961.88 |
| 145 | 2037-03 | 3126.22 | 714.90 | 2411.33 | 261550.56 |
| 146 | 2037-04 | 3126.22 | 708.37 | 2417.86 | 259132.70 |
| 147 | 2037-05 | 3126.22 | 701.82 | 2424.41 | 256708.29 |
| 148 | 2037-06 | 3126.22 | 695.25 | 2430.97 | 254277.32 |
| 149 | 2037-07 | 3126.22 | 688.67 | 2437.56 | 251839.76 |
| 150 | 2037-08 | 3126.22 | 682.07 | 2444.16 | 249395.60 |
| 151 | 2037-09 | 3126.22 | 675.45 | 2450.78 | 246944.83 |
| 152 | 2037-10 | 3126.22 | 668.81 | 2457.42 | 244487.41 |
| 153 | 2037-11 | 3126.22 | 662.15 | 2464.07 | 242023.34 |
| 154 | 2037-12 | 3126.22 | 655.48 | 2470.74 | 239552.60 |
| 155 | 2038-01 | 3126.22 | 648.79 | 2477.44 | 237075.16 |
| 156 | 2038-02 | 3126.22 | 642.08 | 2484.15 | 234591.01 |
| 157 | 2038-03 | 3126.22 | 635.35 | 2490.87 | 232100.14 |
| 158 | 2038-04 | 3126.22 | 628.60 | 2497.62 | 229602.52 |
| 159 | 2038-05 | 3126.22 | 621.84 | 2504.38 | 227098.14 |
| 160 | 2038-06 | 3126.22 | 615.06 | 2511.17 | 224586.97 |
| 161 | 2038-07 | 3126.22 | 608.26 | 2517.97 | 222069.00 |
| 162 | 2038-08 | 3126.22 | 601.44 | 2524.79 | 219544.22 |
| 163 | 2038-09 | 3126.22 | 594.60 | 2531.63 | 217012.59 |
| 164 | 2038-10 | 3126.22 | 587.74 | 2538.48 | 214474.11 |
| 165 | 2038-11 | 3126.22 | 580.87 | 2545.36 | 211928.75 |
| 166 | 2038-12 | 3126.22 | 573.97 | 2552.25 | 209376.50 |
| 167 | 2039-01 | 3126.22 | 567.06 | 2559.16 | 206817.34 |
| 168 | 2039-02 | 3126.22 | 560.13 | 2566.09 | 204251.24 |
| 169 | 2039-03 | 3126.22 | 553.18 | 2573.04 | 201678.20 |
| 170 | 2039-04 | 3126.22 | 546.21 | 2580.01 | 199098.19 |
| 171 | 2039-05 | 3126.22 | 539.22 | 2587.00 | 196511.19 |
| 172 | 2039-06 | 3126.22 | 532.22 | 2594.01 | 193917.18 |
| 173 | 2039-07 | 3126.22 | 525.19 | 2601.03 | 191316.15 |
| 174 | 2039-08 | 3126.22 | 518.15 | 2608.08 | 188708.07 |
| 175 | 2039-09 | 3126.22 | 511.08 | 2615.14 | 186092.93 |
| 176 | 2039-10 | 3126.22 | 504.00 | 2622.22 | 183470.71 |
| 177 | 2039-11 | 3126.22 | 496.90 | 2629.32 | 180841.39 |
| 178 | 2039-12 | 3126.22 | 489.78 | 2636.45 | 178204.94 |
| 179 | 2040-01 | 3126.22 | 482.64 | 2643.59 | 175561.36 |
| 180 | 2040-02 | 3126.22 | 475.48 | 2650.75 | 172910.61 |
| 181 | 2040-03 | 3126.22 | 468.30 | 2657.92 | 170252.69 |
| 182 | 2040-04 | 3126.22 | 461.10 | 2665.12 | 167587.56 |
| 183 | 2040-05 | 3126.22 | 453.88 | 2672.34 | 164915.22 |
| 184 | 2040-06 | 3126.22 | 446.65 | 2679.58 | 162235.64 |
| 185 | 2040-07 | 3126.22 | 439.39 | 2686.84 | 159548.81 |
| 186 | 2040-08 | 3126.22 | 432.11 | 2694.11 | 156854.69 |
| 187 | 2040-09 | 3126.22 | 424.81 | 2701.41 | 154153.28 |
| 188 | 2040-10 | 3126.22 | 417.50 | 2708.73 | 151444.56 |
| 189 | 2040-11 | 3126.22 | 410.16 | 2716.06 | 148728.50 |
| 190 | 2040-12 | 3126.22 | 402.81 | 2723.42 | 146005.08 |
| 191 | 2041-01 | 3126.22 | 395.43 | 2730.79 | 143274.28 |
| 192 | 2041-02 | 3126.22 | 388.03 | 2738.19 | 140536.09 |
| 193 | 2041-03 | 3126.22 | 380.62 | 2745.61 | 137790.49 |
| 194 | 2041-04 | 3126.22 | 373.18 | 2753.04 | 135037.45 |
| 195 | 2041-05 | 3126.22 | 365.73 | 2760.50 | 132276.95 |
| 196 | 2041-06 | 3126.22 | 358.25 | 2767.97 | 129508.98 |
| 197 | 2041-07 | 3126.22 | 350.75 | 2775.47 | 126733.50 |
| 198 | 2041-08 | 3126.22 | 343.24 | 2782.99 | 123950.52 |
| 199 | 2041-09 | 3126.22 | 335.70 | 2790.52 | 121159.99 |
| 200 | 2041-10 | 3126.22 | 328.14 | 2798.08 | 118361.91 |
| 201 | 2041-11 | 3126.22 | 320.56 | 2805.66 | 115556.25 |
| 202 | 2041-12 | 3126.22 | 312.96 | 2813.26 | 112742.99 |
| 203 | 2042-01 | 3126.22 | 305.35 | 2820.88 | 109922.11 |
| 204 | 2042-02 | 3126.22 | 297.71 | 2828.52 | 107093.59 |
| 205 | 2042-03 | 3126.22 | 290.05 | 2836.18 | 104257.41 |
| 206 | 2042-04 | 3126.22 | 282.36 | 2843.86 | 101413.55 |
| 207 | 2042-05 | 3126.22 | 274.66 | 2851.56 | 98561.99 |
| 208 | 2042-06 | 3126.22 | 266.94 | 2859.29 | 95702.70 |
| 209 | 2042-07 | 3126.22 | 259.19 | 2867.03 | 92835.68 |
| 210 | 2042-08 | 3126.22 | 251.43 | 2874.79 | 89960.88 |
| 211 | 2042-09 | 3126.22 | 243.64 | 2882.58 | 87078.30 |
| 212 | 2042-10 | 3126.22 | 235.84 | 2890.39 | 84187.91 |
| 213 | 2042-11 | 3126.22 | 228.01 | 2898.22 | 81289.70 |
| 214 | 2042-12 | 3126.22 | 220.16 | 2906.06 | 78383.63 |
| 215 | 2043-01 | 3126.22 | 212.29 | 2913.94 | 75469.70 |
| 216 | 2043-02 | 3126.22 | 204.40 | 2921.83 | 72547.87 |
| 217 | 2043-03 | 3126.22 | 196.48 | 2929.74 | 69618.13 |
| 218 | 2043-04 | 3126.22 | 188.55 | 2937.68 | 66680.46 |
| 219 | 2043-05 | 3126.22 | 180.59 | 2945.63 | 63734.82 |
| 220 | 2043-06 | 3126.22 | 172.62 | 2953.61 | 60781.22 |
| 221 | 2043-07 | 3126.22 | 164.62 | 2961.61 | 57819.61 |
| 222 | 2043-08 | 3126.22 | 156.59 | 2969.63 | 54849.98 |
| 223 | 2043-09 | 3126.22 | 148.55 | 2977.67 | 51872.31 |
| 224 | 2043-10 | 3126.22 | 140.49 | 2985.74 | 48886.57 |
| 225 | 2043-11 | 3126.22 | 132.40 | 2993.82 | 45892.75 |
| 226 | 2043-12 | 3126.22 | 124.29 | 3001.93 | 42890.81 |
| 227 | 2044-01 | 3126.22 | 116.16 | 3010.06 | 39880.75 |
| 228 | 2044-02 | 3126.22 | 108.01 | 3018.21 | 36862.54 |
| 229 | 2044-03 | 3126.22 | 99.84 | 3026.39 | 33836.15 |
| 230 | 2044-04 | 3126.22 | 91.64 | 3034.58 | 30801.57 |
| 231 | 2044-05 | 3126.22 | 83.42 | 3042.80 | 27758.76 |
| 232 | 2044-06 | 3126.22 | 75.18 | 3051.04 | 24707.72 |
| 233 | 2044-07 | 3126.22 | 66.92 | 3059.31 | 21648.41 |
| 234 | 2044-08 | 3126.22 | 58.63 | 3067.59 | 18580.82 |
| 235 | 2044-09 | 3126.22 | 50.32 | 3075.90 | 15504.92 |
| 236 | 2044-10 | 3126.22 | 41.99 | 3084.23 | 12420.68 |
| 237 | 2044-11 | 3126.22 | 33.64 | 3092.58 | 9328.10 |
| 238 | 2044-12 | 3126.22 | 25.26 | 3100.96 | 6227.14 |
| 239 | 2045-01 | 3126.22 | 16.87 | 3109.36 | 3117.78 |
| 240 | 2045-02 | 3126.22 | 8.44 | 3117.78 | 0.00 |
等额本金还款方式：
贷款总额：55.12万
还款月数：20年
首月还款：3789.31元
每月递减：6.22元
利息总额：17.99万
本息合计：73.1万
节省利息：19244.53元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-03 | 3789.31 | 1492.76 | 2296.55 | 548875.45 |
| 2 | 2025-04 | 3783.09 | 1486.54 | 2296.55 | 546578.90 |
| 3 | 2025-05 | 3776.87 | 1480.32 | 2296.55 | 544282.35 |
| 4 | 2025-06 | 3770.65 | 1474.10 | 2296.55 | 541985.80 |
| 5 | 2025-07 | 3764.43 | 1467.88 | 2296.55 | 539689.25 |
| 6 | 2025-08 | 3758.21 | 1461.66 | 2296.55 | 537392.70 |
| 7 | 2025-09 | 3751.99 | 1455.44 | 2296.55 | 535096.15 |
| 8 | 2025-10 | 3745.77 | 1449.22 | 2296.55 | 532799.60 |
| 9 | 2025-11 | 3739.55 | 1443.00 | 2296.55 | 530503.05 |
| 10 | 2025-12 | 3733.33 | 1436.78 | 2296.55 | 528206.50 |
| 11 | 2026-01 | 3727.11 | 1430.56 | 2296.55 | 525909.95 |
| 12 | 2026-02 | 3720.89 | 1424.34 | 2296.55 | 523613.40 |
| 13 | 2026-03 | 3714.67 | 1418.12 | 2296.55 | 521316.85 |
| 14 | 2026-04 | 3708.45 | 1411.90 | 2296.55 | 519020.30 |
| 15 | 2026-05 | 3702.23 | 1405.68 | 2296.55 | 516723.75 |
| 16 | 2026-06 | 3696.01 | 1399.46 | 2296.55 | 514427.20 |
| 17 | 2026-07 | 3689.79 | 1393.24 | 2296.55 | 512130.65 |
| 18 | 2026-08 | 3683.57 | 1387.02 | 2296.55 | 509834.10 |
| 19 | 2026-09 | 3677.35 | 1380.80 | 2296.55 | 507537.55 |
| 20 | 2026-10 | 3671.13 | 1374.58 | 2296.55 | 505241.00 |
| 21 | 2026-11 | 3664.91 | 1368.36 | 2296.55 | 502944.45 |
| 22 | 2026-12 | 3658.69 | 1362.14 | 2296.55 | 500647.90 |
| 23 | 2027-01 | 3652.47 | 1355.92 | 2296.55 | 498351.35 |
| 24 | 2027-02 | 3646.25 | 1349.70 | 2296.55 | 496054.80 |
| 25 | 2027-03 | 3640.03 | 1343.48 | 2296.55 | 493758.25 |
| 26 | 2027-04 | 3633.81 | 1337.26 | 2296.55 | 491461.70 |
| 27 | 2027-05 | 3627.59 | 1331.04 | 2296.55 | 489165.15 |
| 28 | 2027-06 | 3621.37 | 1324.82 | 2296.55 | 486868.60 |
| 29 | 2027-07 | 3615.15 | 1318.60 | 2296.55 | 484572.05 |
| 30 | 2027-08 | 3608.93 | 1312.38 | 2296.55 | 482275.50 |
| 31 | 2027-09 | 3602.71 | 1306.16 | 2296.55 | 479978.95 |
| 32 | 2027-10 | 3596.49 | 1299.94 | 2296.55 | 477682.40 |
| 33 | 2027-11 | 3590.27 | 1293.72 | 2296.55 | 475385.85 |
| 34 | 2027-12 | 3584.05 | 1287.50 | 2296.55 | 473089.30 |
| 35 | 2028-01 | 3577.83 | 1281.28 | 2296.55 | 470792.75 |
| 36 | 2028-02 | 3571.61 | 1275.06 | 2296.55 | 468496.20 |
| 37 | 2028-03 | 3565.39 | 1268.84 | 2296.55 | 466199.65 |
| 38 | 2028-04 | 3559.17 | 1262.62 | 2296.55 | 463903.10 |
| 39 | 2028-05 | 3552.95 | 1256.40 | 2296.55 | 461606.55 |
| 40 | 2028-06 | 3546.73 | 1250.18 | 2296.55 | 459310.00 |
| 41 | 2028-07 | 3540.51 | 1243.96 | 2296.55 | 457013.45 |
| 42 | 2028-08 | 3534.29 | 1237.74 | 2296.55 | 454716.90 |
| 43 | 2028-09 | 3528.07 | 1231.52 | 2296.55 | 452420.35 |
| 44 | 2028-10 | 3521.86 | 1225.31 | 2296.55 | 450123.80 |
| 45 | 2028-11 | 3515.64 | 1219.09 | 2296.55 | 447827.25 |
| 46 | 2028-12 | 3509.42 | 1212.87 | 2296.55 | 445530.70 |
| 47 | 2029-01 | 3503.20 | 1206.65 | 2296.55 | 443234.15 |
| 48 | 2029-02 | 3496.98 | 1200.43 | 2296.55 | 440937.60 |
| 49 | 2029-03 | 3490.76 | 1194.21 | 2296.55 | 438641.05 |
| 50 | 2029-04 | 3484.54 | 1187.99 | 2296.55 | 436344.50 |
| 51 | 2029-05 | 3478.32 | 1181.77 | 2296.55 | 434047.95 |
| 52 | 2029-06 | 3472.10 | 1175.55 | 2296.55 | 431751.40 |
| 53 | 2029-07 | 3465.88 | 1169.33 | 2296.55 | 429454.85 |
| 54 | 2029-08 | 3459.66 | 1163.11 | 2296.55 | 427158.30 |
| 55 | 2029-09 | 3453.44 | 1156.89 | 2296.55 | 424861.75 |
| 56 | 2029-10 | 3447.22 | 1150.67 | 2296.55 | 422565.20 |
| 57 | 2029-11 | 3441.00 | 1144.45 | 2296.55 | 420268.65 |
| 58 | 2029-12 | 3434.78 | 1138.23 | 2296.55 | 417972.10 |
| 59 | 2030-01 | 3428.56 | 1132.01 | 2296.55 | 415675.55 |
| 60 | 2030-02 | 3422.34 | 1125.79 | 2296.55 | 413379.00 |
| 61 | 2030-03 | 3416.12 | 1119.57 | 2296.55 | 411082.45 |
| 62 | 2030-04 | 3409.90 | 1113.35 | 2296.55 | 408785.90 |
| 63 | 2030-05 | 3403.68 | 1107.13 | 2296.55 | 406489.35 |
| 64 | 2030-06 | 3397.46 | 1100.91 | 2296.55 | 404192.80 |
| 65 | 2030-07 | 3391.24 | 1094.69 | 2296.55 | 401896.25 |
| 66 | 2030-08 | 3385.02 | 1088.47 | 2296.55 | 399599.70 |
| 67 | 2030-09 | 3378.80 | 1082.25 | 2296.55 | 397303.15 |
| 68 | 2030-10 | 3372.58 | 1076.03 | 2296.55 | 395006.60 |
| 69 | 2030-11 | 3366.36 | 1069.81 | 2296.55 | 392710.05 |
| 70 | 2030-12 | 3360.14 | 1063.59 | 2296.55 | 390413.50 |
| 71 | 2031-01 | 3353.92 | 1057.37 | 2296.55 | 388116.95 |
| 72 | 2031-02 | 3347.70 | 1051.15 | 2296.55 | 385820.40 |
| 73 | 2031-03 | 3341.48 | 1044.93 | 2296.55 | 383523.85 |
| 74 | 2031-04 | 3335.26 | 1038.71 | 2296.55 | 381227.30 |
| 75 | 2031-05 | 3329.04 | 1032.49 | 2296.55 | 378930.75 |
| 76 | 2031-06 | 3322.82 | 1026.27 | 2296.55 | 376634.20 |
| 77 | 2031-07 | 3316.60 | 1020.05 | 2296.55 | 374337.65 |
| 78 | 2031-08 | 3310.38 | 1013.83 | 2296.55 | 372041.10 |
| 79 | 2031-09 | 3304.16 | 1007.61 | 2296.55 | 369744.55 |
| 80 | 2031-10 | 3297.94 | 1001.39 | 2296.55 | 367448.00 |
| 81 | 2031-11 | 3291.72 | 995.17 | 2296.55 | 365151.45 |
| 82 | 2031-12 | 3285.50 | 988.95 | 2296.55 | 362854.90 |
| 83 | 2032-01 | 3279.28 | 982.73 | 2296.55 | 360558.35 |
| 84 | 2032-02 | 3273.06 | 976.51 | 2296.55 | 358261.80 |
| 85 | 2032-03 | 3266.84 | 970.29 | 2296.55 | 355965.25 |
| 86 | 2032-04 | 3260.62 | 964.07 | 2296.55 | 353668.70 |
| 87 | 2032-05 | 3254.40 | 957.85 | 2296.55 | 351372.15 |
| 88 | 2032-06 | 3248.18 | 951.63 | 2296.55 | 349075.60 |
| 89 | 2032-07 | 3241.96 | 945.41 | 2296.55 | 346779.05 |
| 90 | 2032-08 | 3235.74 | 939.19 | 2296.55 | 344482.50 |
| 91 | 2032-09 | 3229.52 | 932.97 | 2296.55 | 342185.95 |
| 92 | 2032-10 | 3223.30 | 926.75 | 2296.55 | 339889.40 |
| 93 | 2032-11 | 3217.08 | 920.53 | 2296.55 | 337592.85 |
| 94 | 2032-12 | 3210.86 | 914.31 | 2296.55 | 335296.30 |
| 95 | 2033-01 | 3204.64 | 908.09 | 2296.55 | 332999.75 |
| 96 | 2033-02 | 3198.42 | 901.87 | 2296.55 | 330703.20 |
| 97 | 2033-03 | 3192.20 | 895.65 | 2296.55 | 328406.65 |
| 98 | 2033-04 | 3185.98 | 889.43 | 2296.55 | 326110.10 |
| 99 | 2033-05 | 3179.76 | 883.21 | 2296.55 | 323813.55 |
| 100 | 2033-06 | 3173.55 | 877.00 | 2296.55 | 321517.00 |
| 101 | 2033-07 | 3167.33 | 870.78 | 2296.55 | 319220.45 |
| 102 | 2033-08 | 3161.11 | 864.56 | 2296.55 | 316923.90 |
| 103 | 2033-09 | 3154.89 | 858.34 | 2296.55 | 314627.35 |
| 104 | 2033-10 | 3148.67 | 852.12 | 2296.55 | 312330.80 |
| 105 | 2033-11 | 3142.45 | 845.90 | 2296.55 | 310034.25 |
| 106 | 2033-12 | 3136.23 | 839.68 | 2296.55 | 307737.70 |
| 107 | 2034-01 | 3130.01 | 833.46 | 2296.55 | 305441.15 |
| 108 | 2034-02 | 3123.79 | 827.24 | 2296.55 | 303144.60 |
| 109 | 2034-03 | 3117.57 | 821.02 | 2296.55 | 300848.05 |
| 110 | 2034-04 | 3111.35 | 814.80 | 2296.55 | 298551.50 |
| 111 | 2034-05 | 3105.13 | 808.58 | 2296.55 | 296254.95 |
| 112 | 2034-06 | 3098.91 | 802.36 | 2296.55 | 293958.40 |
| 113 | 2034-07 | 3092.69 | 796.14 | 2296.55 | 291661.85 |
| 114 | 2034-08 | 3086.47 | 789.92 | 2296.55 | 289365.30 |
| 115 | 2034-09 | 3080.25 | 783.70 | 2296.55 | 287068.75 |
| 116 | 2034-10 | 3074.03 | 777.48 | 2296.55 | 284772.20 |
| 117 | 2034-11 | 3067.81 | 771.26 | 2296.55 | 282475.65 |
| 118 | 2034-12 | 3061.59 | 765.04 | 2296.55 | 280179.10 |
| 119 | 2035-01 | 3055.37 | 758.82 | 2296.55 | 277882.55 |
| 120 | 2035-02 | 3049.15 | 752.60 | 2296.55 | 275586.00 |
| 121 | 2035-03 | 3042.93 | 746.38 | 2296.55 | 273289.45 |
| 122 | 2035-04 | 3036.71 | 740.16 | 2296.55 | 270992.90 |
| 123 | 2035-05 | 3030.49 | 733.94 | 2296.55 | 268696.35 |
| 124 | 2035-06 | 3024.27 | 727.72 | 2296.55 | 266399.80 |
| 125 | 2035-07 | 3018.05 | 721.50 | 2296.55 | 264103.25 |
| 126 | 2035-08 | 3011.83 | 715.28 | 2296.55 | 261806.70 |
| 127 | 2035-09 | 3005.61 | 709.06 | 2296.55 | 259510.15 |
| 128 | 2035-10 | 2999.39 | 702.84 | 2296.55 | 257213.60 |
| 129 | 2035-11 | 2993.17 | 696.62 | 2296.55 | 254917.05 |
| 130 | 2035-12 | 2986.95 | 690.40 | 2296.55 | 252620.50 |
| 131 | 2036-01 | 2980.73 | 684.18 | 2296.55 | 250323.95 |
| 132 | 2036-02 | 2974.51 | 677.96 | 2296.55 | 248027.40 |
| 133 | 2036-03 | 2968.29 | 671.74 | 2296.55 | 245730.85 |
| 134 | 2036-04 | 2962.07 | 665.52 | 2296.55 | 243434.30 |
| 135 | 2036-05 | 2955.85 | 659.30 | 2296.55 | 241137.75 |
| 136 | 2036-06 | 2949.63 | 653.08 | 2296.55 | 238841.20 |
| 137 | 2036-07 | 2943.41 | 646.86 | 2296.55 | 236544.65 |
| 138 | 2036-08 | 2937.19 | 640.64 | 2296.55 | 234248.10 |
| 139 | 2036-09 | 2930.97 | 634.42 | 2296.55 | 231951.55 |
| 140 | 2036-10 | 2924.75 | 628.20 | 2296.55 | 229655.00 |
| 141 | 2036-11 | 2918.53 | 621.98 | 2296.55 | 227358.45 |
| 142 | 2036-12 | 2912.31 | 615.76 | 2296.55 | 225061.90 |
| 143 | 2037-01 | 2906.09 | 609.54 | 2296.55 | 222765.35 |
| 144 | 2037-02 | 2899.87 | 603.32 | 2296.55 | 220468.80 |
| 145 | 2037-03 | 2893.65 | 597.10 | 2296.55 | 218172.25 |
| 146 | 2037-04 | 2887.43 | 590.88 | 2296.55 | 215875.70 |
| 147 | 2037-05 | 2881.21 | 584.66 | 2296.55 | 213579.15 |
| 148 | 2037-06 | 2874.99 | 578.44 | 2296.55 | 211282.60 |
| 149 | 2037-07 | 2868.77 | 572.22 | 2296.55 | 208986.05 |
| 150 | 2037-08 | 2862.55 | 566.00 | 2296.55 | 206689.50 |
| 151 | 2037-09 | 2856.33 | 559.78 | 2296.55 | 204392.95 |
| 152 | 2037-10 | 2850.11 | 553.56 | 2296.55 | 202096.40 |
| 153 | 2037-11 | 2843.89 | 547.34 | 2296.55 | 199799.85 |
| 154 | 2037-12 | 2837.67 | 541.12 | 2296.55 | 197503.30 |
| 155 | 2038-01 | 2831.45 | 534.90 | 2296.55 | 195206.75 |
| 156 | 2038-02 | 2825.23 | 528.68 | 2296.55 | 192910.20 |
| 157 | 2038-03 | 2819.02 | 522.47 | 2296.55 | 190613.65 |
| 158 | 2038-04 | 2812.80 | 516.25 | 2296.55 | 188317.10 |
| 159 | 2038-05 | 2806.58 | 510.03 | 2296.55 | 186020.55 |
| 160 | 2038-06 | 2800.36 | 503.81 | 2296.55 | 183724.00 |
| 161 | 2038-07 | 2794.14 | 497.59 | 2296.55 | 181427.45 |
| 162 | 2038-08 | 2787.92 | 491.37 | 2296.55 | 179130.90 |
| 163 | 2038-09 | 2781.70 | 485.15 | 2296.55 | 176834.35 |
| 164 | 2038-10 | 2775.48 | 478.93 | 2296.55 | 174537.80 |
| 165 | 2038-11 | 2769.26 | 472.71 | 2296.55 | 172241.25 |
| 166 | 2038-12 | 2763.04 | 466.49 | 2296.55 | 169944.70 |
| 167 | 2039-01 | 2756.82 | 460.27 | 2296.55 | 167648.15 |
| 168 | 2039-02 | 2750.60 | 454.05 | 2296.55 | 165351.60 |
| 169 | 2039-03 | 2744.38 | 447.83 | 2296.55 | 163055.05 |
| 170 | 2039-04 | 2738.16 | 441.61 | 2296.55 | 160758.50 |
| 171 | 2039-05 | 2731.94 | 435.39 | 2296.55 | 158461.95 |
| 172 | 2039-06 | 2725.72 | 429.17 | 2296.55 | 156165.40 |
| 173 | 2039-07 | 2719.50 | 422.95 | 2296.55 | 153868.85 |
| 174 | 2039-08 | 2713.28 | 416.73 | 2296.55 | 151572.30 |
| 175 | 2039-09 | 2707.06 | 410.51 | 2296.55 | 149275.75 |
| 176 | 2039-10 | 2700.84 | 404.29 | 2296.55 | 146979.20 |
| 177 | 2039-11 | 2694.62 | 398.07 | 2296.55 | 144682.65 |
| 178 | 2039-12 | 2688.40 | 391.85 | 2296.55 | 142386.10 |
| 179 | 2040-01 | 2682.18 | 385.63 | 2296.55 | 140089.55 |
| 180 | 2040-02 | 2675.96 | 379.41 | 2296.55 | 137793.00 |
| 181 | 2040-03 | 2669.74 | 373.19 | 2296.55 | 135496.45 |
| 182 | 2040-04 | 2663.52 | 366.97 | 2296.55 | 133199.90 |
| 183 | 2040-05 | 2657.30 | 360.75 | 2296.55 | 130903.35 |
| 184 | 2040-06 | 2651.08 | 354.53 | 2296.55 | 128606.80 |
| 185 | 2040-07 | 2644.86 | 348.31 | 2296.55 | 126310.25 |
| 186 | 2040-08 | 2638.64 | 342.09 | 2296.55 | 124013.70 |
| 187 | 2040-09 | 2632.42 | 335.87 | 2296.55 | 121717.15 |
| 188 | 2040-10 | 2626.20 | 329.65 | 2296.55 | 119420.60 |
| 189 | 2040-11 | 2619.98 | 323.43 | 2296.55 | 117124.05 |
| 190 | 2040-12 | 2613.76 | 317.21 | 2296.55 | 114827.50 |
| 191 | 2041-01 | 2607.54 | 310.99 | 2296.55 | 112530.95 |
| 192 | 2041-02 | 2601.32 | 304.77 | 2296.55 | 110234.40 |
| 193 | 2041-03 | 2595.10 | 298.55 | 2296.55 | 107937.85 |
| 194 | 2041-04 | 2588.88 | 292.33 | 2296.55 | 105641.30 |
| 195 | 2041-05 | 2582.66 | 286.11 | 2296.55 | 103344.75 |
| 196 | 2041-06 | 2576.44 | 279.89 | 2296.55 | 101048.20 |
| 197 | 2041-07 | 2570.22 | 273.67 | 2296.55 | 98751.65 |
| 198 | 2041-08 | 2564.00 | 267.45 | 2296.55 | 96455.10 |
| 199 | 2041-09 | 2557.78 | 261.23 | 2296.55 | 94158.55 |
| 200 | 2041-10 | 2551.56 | 255.01 | 2296.55 | 91862.00 |
| 201 | 2041-11 | 2545.34 | 248.79 | 2296.55 | 89565.45 |
| 202 | 2041-12 | 2539.12 | 242.57 | 2296.55 | 87268.90 |
| 203 | 2042-01 | 2532.90 | 236.35 | 2296.55 | 84972.35 |
| 204 | 2042-02 | 2526.68 | 230.13 | 2296.55 | 82675.80 |
| 205 | 2042-03 | 2520.46 | 223.91 | 2296.55 | 80379.25 |
| 206 | 2042-04 | 2514.24 | 217.69 | 2296.55 | 78082.70 |
| 207 | 2042-05 | 2508.02 | 211.47 | 2296.55 | 75786.15 |
| 208 | 2042-06 | 2501.80 | 205.25 | 2296.55 | 73489.60 |
| 209 | 2042-07 | 2495.58 | 199.03 | 2296.55 | 71193.05 |
| 210 | 2042-08 | 2489.36 | 192.81 | 2296.55 | 68896.50 |
| 211 | 2042-09 | 2483.14 | 186.59 | 2296.55 | 66599.95 |
| 212 | 2042-10 | 2476.92 | 180.37 | 2296.55 | 64303.40 |
| 213 | 2042-11 | 2470.71 | 174.16 | 2296.55 | 62006.85 |
| 214 | 2042-12 | 2464.49 | 167.94 | 2296.55 | 59710.30 |
| 215 | 2043-01 | 2458.27 | 161.72 | 2296.55 | 57413.75 |
| 216 | 2043-02 | 2452.05 | 155.50 | 2296.55 | 55117.20 |
| 217 | 2043-03 | 2445.83 | 149.28 | 2296.55 | 52820.65 |
| 218 | 2043-04 | 2439.61 | 143.06 | 2296.55 | 50524.10 |
| 219 | 2043-05 | 2433.39 | 136.84 | 2296.55 | 48227.55 |
| 220 | 2043-06 | 2427.17 | 130.62 | 2296.55 | 45931.00 |
| 221 | 2043-07 | 2420.95 | 124.40 | 2296.55 | 43634.45 |
| 222 | 2043-08 | 2414.73 | 118.18 | 2296.55 | 41337.90 |
| 223 | 2043-09 | 2408.51 | 111.96 | 2296.55 | 39041.35 |
| 224 | 2043-10 | 2402.29 | 105.74 | 2296.55 | 36744.80 |
| 225 | 2043-11 | 2396.07 | 99.52 | 2296.55 | 34448.25 |
| 226 | 2043-12 | 2389.85 | 93.30 | 2296.55 | 32151.70 |
| 227 | 2044-01 | 2383.63 | 87.08 | 2296.55 | 29855.15 |
| 228 | 2044-02 | 2377.41 | 80.86 | 2296.55 | 27558.60 |
| 229 | 2044-03 | 2371.19 | 74.64 | 2296.55 | 25262.05 |
| 230 | 2044-04 | 2364.97 | 68.42 | 2296.55 | 22965.50 |
| 231 | 2044-05 | 2358.75 | 62.20 | 2296.55 | 20668.95 |
| 232 | 2044-06 | 2352.53 | 55.98 | 2296.55 | 18372.40 |
| 233 | 2044-07 | 2346.31 | 49.76 | 2296.55 | 16075.85 |
| 234 | 2044-08 | 2340.09 | 43.54 | 2296.55 | 13779.30 |
| 235 | 2044-09 | 2333.87 | 37.32 | 2296.55 | 11482.75 |
| 236 | 2044-10 | 2327.65 | 31.10 | 2296.55 | 9186.20 |
| 237 | 2044-11 | 2321.43 | 24.88 | 2296.55 | 6889.65 |
| 238 | 2044-12 | 2315.21 | 18.66 | 2296.55 | 4593.10 |
| 239 | 2045-01 | 2308.99 | 12.44 | 2296.55 | 2296.55 |
| 240 | 2045-02 | 2302.77 | 6.22 | 2296.55 | 0.00 |