北京贷款170万（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：170万
还款月数：20年
每月还款：9642.33元
利息总额：61.42万
本息合计：231.42万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-02 | 9642.33 | 4604.17 | 5038.16 | 1694961.84 |
| 2 | 2025-03 | 9642.33 | 4590.52 | 5051.81 | 1689910.03 |
| 3 | 2025-04 | 9642.33 | 4576.84 | 5065.49 | 1684844.54 |
| 4 | 2025-05 | 9642.33 | 4563.12 | 5079.21 | 1679765.34 |
| 5 | 2025-06 | 9642.33 | 4549.36 | 5092.96 | 1674672.37 |
| 6 | 2025-07 | 9642.33 | 4535.57 | 5106.76 | 1669565.62 |
| 7 | 2025-08 | 9642.33 | 4521.74 | 5120.59 | 1664445.03 |
| 8 | 2025-09 | 9642.33 | 4507.87 | 5134.46 | 1659310.57 |
| 9 | 2025-10 | 9642.33 | 4493.97 | 5148.36 | 1654162.21 |
| 10 | 2025-11 | 9642.33 | 4480.02 | 5162.31 | 1648999.91 |
| 11 | 2025-12 | 9642.33 | 4466.04 | 5176.29 | 1643823.62 |
| 12 | 2026-01 | 9642.33 | 4452.02 | 5190.31 | 1638633.31 |
| 13 | 2026-02 | 9642.33 | 4437.97 | 5204.36 | 1633428.95 |
| 14 | 2026-03 | 9642.33 | 4423.87 | 5218.46 | 1628210.49 |
| 15 | 2026-04 | 9642.33 | 4409.74 | 5232.59 | 1622977.90 |
| 16 | 2026-05 | 9642.33 | 4395.57 | 5246.76 | 1617731.14 |
| 17 | 2026-06 | 9642.33 | 4381.36 | 5260.97 | 1612470.17 |
| 18 | 2026-07 | 9642.33 | 4367.11 | 5275.22 | 1607194.94 |
| 19 | 2026-08 | 9642.33 | 4352.82 | 5289.51 | 1601905.44 |
| 20 | 2026-09 | 9642.33 | 4338.49 | 5303.83 | 1596601.60 |
| 21 | 2026-10 | 9642.33 | 4324.13 | 5318.20 | 1591283.40 |
| 22 | 2026-11 | 9642.33 | 4309.73 | 5332.60 | 1585950.80 |
| 23 | 2026-12 | 9642.33 | 4295.28 | 5347.04 | 1580603.76 |
| 24 | 2027-01 | 9642.33 | 4280.80 | 5361.53 | 1575242.23 |
| 25 | 2027-02 | 9642.33 | 4266.28 | 5376.05 | 1569866.18 |
| 26 | 2027-03 | 9642.33 | 4251.72 | 5390.61 | 1564475.58 |
| 27 | 2027-04 | 9642.33 | 4237.12 | 5405.21 | 1559070.37 |
| 28 | 2027-05 | 9642.33 | 4222.48 | 5419.85 | 1553650.52 |
| 29 | 2027-06 | 9642.33 | 4207.80 | 5434.52 | 1548216.00 |
| 30 | 2027-07 | 9642.33 | 4193.09 | 5449.24 | 1542766.76 |
| 31 | 2027-08 | 9642.33 | 4178.33 | 5464.00 | 1537302.76 |
| 32 | 2027-09 | 9642.33 | 4163.53 | 5478.80 | 1531823.96 |
| 33 | 2027-10 | 9642.33 | 4148.69 | 5493.64 | 1526330.32 |
| 34 | 2027-11 | 9642.33 | 4133.81 | 5508.52 | 1520821.80 |
| 35 | 2027-12 | 9642.33 | 4118.89 | 5523.44 | 1515298.37 |
| 36 | 2028-01 | 9642.33 | 4103.93 | 5538.39 | 1509759.97 |
| 37 | 2028-02 | 9642.33 | 4088.93 | 5553.39 | 1504206.58 |
| 38 | 2028-03 | 9642.33 | 4073.89 | 5568.44 | 1498638.14 |
| 39 | 2028-04 | 9642.33 | 4058.81 | 5583.52 | 1493054.63 |
| 40 | 2028-05 | 9642.33 | 4043.69 | 5598.64 | 1487455.99 |
| 41 | 2028-06 | 9642.33 | 4028.53 | 5613.80 | 1481842.19 |
| 42 | 2028-07 | 9642.33 | 4013.32 | 5629.01 | 1476213.18 |
| 43 | 2028-08 | 9642.33 | 3998.08 | 5644.25 | 1470568.93 |
| 44 | 2028-09 | 9642.33 | 3982.79 | 5659.54 | 1464909.39 |
| 45 | 2028-10 | 9642.33 | 3967.46 | 5674.87 | 1459234.53 |
| 46 | 2028-11 | 9642.33 | 3952.09 | 5690.23 | 1453544.29 |
| 47 | 2028-12 | 9642.33 | 3936.68 | 5705.65 | 1447838.65 |
| 48 | 2029-01 | 9642.33 | 3921.23 | 5721.10 | 1442117.55 |
| 49 | 2029-02 | 9642.33 | 3905.74 | 5736.59 | 1436380.96 |
| 50 | 2029-03 | 9642.33 | 3890.20 | 5752.13 | 1430628.83 |
| 51 | 2029-04 | 9642.33 | 3874.62 | 5767.71 | 1424861.12 |
| 52 | 2029-05 | 9642.33 | 3859.00 | 5783.33 | 1419077.79 |
| 53 | 2029-06 | 9642.33 | 3843.34 | 5798.99 | 1413278.80 |
| 54 | 2029-07 | 9642.33 | 3827.63 | 5814.70 | 1407464.10 |
| 55 | 2029-08 | 9642.33 | 3811.88 | 5830.45 | 1401633.65 |
| 56 | 2029-09 | 9642.33 | 3796.09 | 5846.24 | 1395787.42 |
| 57 | 2029-10 | 9642.33 | 3780.26 | 5862.07 | 1389925.35 |
| 58 | 2029-11 | 9642.33 | 3764.38 | 5877.95 | 1384047.40 |
| 59 | 2029-12 | 9642.33 | 3748.46 | 5893.87 | 1378153.53 |
| 60 | 2030-01 | 9642.33 | 3732.50 | 5909.83 | 1372243.70 |
| 61 | 2030-02 | 9642.33 | 3716.49 | 5925.83 | 1366317.87 |
| 62 | 2030-03 | 9642.33 | 3700.44 | 5941.88 | 1360375.99 |
| 63 | 2030-04 | 9642.33 | 3684.35 | 5957.98 | 1354418.01 |
| 64 | 2030-05 | 9642.33 | 3668.22 | 5974.11 | 1348443.90 |
| 65 | 2030-06 | 9642.33 | 3652.04 | 5990.29 | 1342453.61 |
| 66 | 2030-07 | 9642.33 | 3635.81 | 6006.52 | 1336447.09 |
| 67 | 2030-08 | 9642.33 | 3619.54 | 6022.78 | 1330424.31 |
| 68 | 2030-09 | 9642.33 | 3603.23 | 6039.10 | 1324385.21 |
| 69 | 2030-10 | 9642.33 | 3586.88 | 6055.45 | 1318329.76 |
| 70 | 2030-11 | 9642.33 | 3570.48 | 6071.85 | 1312257.91 |
| 71 | 2030-12 | 9642.33 | 3554.03 | 6088.30 | 1306169.61 |
| 72 | 2031-01 | 9642.33 | 3537.54 | 6104.79 | 1300064.83 |
| 73 | 2031-02 | 9642.33 | 3521.01 | 6121.32 | 1293943.51 |
| 74 | 2031-03 | 9642.33 | 3504.43 | 6137.90 | 1287805.61 |
| 75 | 2031-04 | 9642.33 | 3487.81 | 6154.52 | 1281651.09 |
| 76 | 2031-05 | 9642.33 | 3471.14 | 6171.19 | 1275479.90 |
| 77 | 2031-06 | 9642.33 | 3454.42 | 6187.90 | 1269291.99 |
| 78 | 2031-07 | 9642.33 | 3437.67 | 6204.66 | 1263087.33 |
| 79 | 2031-08 | 9642.33 | 3420.86 | 6221.47 | 1256865.87 |
| 80 | 2031-09 | 9642.33 | 3404.01 | 6238.32 | 1250627.55 |
| 81 | 2031-10 | 9642.33 | 3387.12 | 6255.21 | 1244372.34 |
| 82 | 2031-11 | 9642.33 | 3370.18 | 6272.15 | 1238100.19 |
| 83 | 2031-12 | 9642.33 | 3353.19 | 6289.14 | 1231811.05 |
| 84 | 2032-01 | 9642.33 | 3336.15 | 6306.17 | 1225504.87 |
| 85 | 2032-02 | 9642.33 | 3319.08 | 6323.25 | 1219181.62 |
| 86 | 2032-03 | 9642.33 | 3301.95 | 6340.38 | 1212841.24 |
| 87 | 2032-04 | 9642.33 | 3284.78 | 6357.55 | 1206483.69 |
| 88 | 2032-05 | 9642.33 | 3267.56 | 6374.77 | 1200108.93 |
| 89 | 2032-06 | 9642.33 | 3250.30 | 6392.03 | 1193716.89 |
| 90 | 2032-07 | 9642.33 | 3232.98 | 6409.34 | 1187307.55 |
| 91 | 2032-08 | 9642.33 | 3215.62 | 6426.70 | 1180880.84 |
| 92 | 2032-09 | 9642.33 | 3198.22 | 6444.11 | 1174436.74 |
| 93 | 2032-10 | 9642.33 | 3180.77 | 6461.56 | 1167975.17 |
| 94 | 2032-11 | 9642.33 | 3163.27 | 6479.06 | 1161496.11 |
| 95 | 2032-12 | 9642.33 | 3145.72 | 6496.61 | 1154999.50 |
| 96 | 2033-01 | 9642.33 | 3128.12 | 6514.20 | 1148485.30 |
| 97 | 2033-02 | 9642.33 | 3110.48 | 6531.85 | 1141953.45 |
| 98 | 2033-03 | 9642.33 | 3092.79 | 6549.54 | 1135403.91 |
| 99 | 2033-04 | 9642.33 | 3075.05 | 6567.28 | 1128836.64 |
| 100 | 2033-05 | 9642.33 | 3057.27 | 6585.06 | 1122251.58 |
| 101 | 2033-06 | 9642.33 | 3039.43 | 6602.90 | 1115648.68 |
| 102 | 2033-07 | 9642.33 | 3021.55 | 6620.78 | 1109027.90 |
| 103 | 2033-08 | 9642.33 | 3003.62 | 6638.71 | 1102389.19 |
| 104 | 2033-09 | 9642.33 | 2985.64 | 6656.69 | 1095732.50 |
| 105 | 2033-10 | 9642.33 | 2967.61 | 6674.72 | 1089057.78 |
| 106 | 2033-11 | 9642.33 | 2949.53 | 6692.80 | 1082364.98 |
| 107 | 2033-12 | 9642.33 | 2931.41 | 6710.92 | 1075654.06 |
| 108 | 2034-01 | 9642.33 | 2913.23 | 6729.10 | 1068924.96 |
| 109 | 2034-02 | 9642.33 | 2895.01 | 6747.32 | 1062177.64 |
| 110 | 2034-03 | 9642.33 | 2876.73 | 6765.60 | 1055412.04 |
| 111 | 2034-04 | 9642.33 | 2858.41 | 6783.92 | 1048628.12 |
| 112 | 2034-05 | 9642.33 | 2840.03 | 6802.29 | 1041825.83 |
| 113 | 2034-06 | 9642.33 | 2821.61 | 6820.72 | 1035005.11 |
| 114 | 2034-07 | 9642.33 | 2803.14 | 6839.19 | 1028165.92 |
| 115 | 2034-08 | 9642.33 | 2784.62 | 6857.71 | 1021308.21 |
| 116 | 2034-09 | 9642.33 | 2766.04 | 6876.28 | 1014431.93 |
| 117 | 2034-10 | 9642.33 | 2747.42 | 6894.91 | 1007537.02 |
| 118 | 2034-11 | 9642.33 | 2728.75 | 6913.58 | 1000623.44 |
| 119 | 2034-12 | 9642.33 | 2710.02 | 6932.31 | 993691.13 |
| 120 | 2035-01 | 9642.33 | 2691.25 | 6951.08 | 986740.05 |
| 121 | 2035-02 | 9642.33 | 2672.42 | 6969.91 | 979770.14 |
| 122 | 2035-03 | 9642.33 | 2653.54 | 6988.78 | 972781.36 |
| 123 | 2035-04 | 9642.33 | 2634.62 | 7007.71 | 965773.65 |
| 124 | 2035-05 | 9642.33 | 2615.64 | 7026.69 | 958746.96 |
| 125 | 2035-06 | 9642.33 | 2596.61 | 7045.72 | 951701.23 |
| 126 | 2035-07 | 9642.33 | 2577.52 | 7064.80 | 944636.43 |
| 127 | 2035-08 | 9642.33 | 2558.39 | 7083.94 | 937552.49 |
| 128 | 2035-09 | 9642.33 | 2539.20 | 7103.12 | 930449.37 |
| 129 | 2035-10 | 9642.33 | 2519.97 | 7122.36 | 923327.01 |
| 130 | 2035-11 | 9642.33 | 2500.68 | 7141.65 | 916185.36 |
| 131 | 2035-12 | 9642.33 | 2481.34 | 7160.99 | 909024.37 |
| 132 | 2036-01 | 9642.33 | 2461.94 | 7180.39 | 901843.98 |
| 133 | 2036-02 | 9642.33 | 2442.49 | 7199.83 | 894644.14 |
| 134 | 2036-03 | 9642.33 | 2422.99 | 7219.33 | 887424.81 |
| 135 | 2036-04 | 9642.33 | 2403.44 | 7238.89 | 880185.93 |
| 136 | 2036-05 | 9642.33 | 2383.84 | 7258.49 | 872927.43 |
| 137 | 2036-06 | 9642.33 | 2364.18 | 7278.15 | 865649.28 |
| 138 | 2036-07 | 9642.33 | 2344.47 | 7297.86 | 858351.42 |
| 139 | 2036-08 | 9642.33 | 2324.70 | 7317.63 | 851033.80 |
| 140 | 2036-09 | 9642.33 | 2304.88 | 7337.44 | 843696.35 |
| 141 | 2036-10 | 9642.33 | 2285.01 | 7357.32 | 836339.04 |
| 142 | 2036-11 | 9642.33 | 2265.08 | 7377.24 | 828961.79 |
| 143 | 2036-12 | 9642.33 | 2245.10 | 7397.22 | 821564.57 |
| 144 | 2037-01 | 9642.33 | 2225.07 | 7417.26 | 814147.31 |
| 145 | 2037-02 | 9642.33 | 2204.98 | 7437.35 | 806709.97 |
| 146 | 2037-03 | 9642.33 | 2184.84 | 7457.49 | 799252.48 |
| 147 | 2037-04 | 9642.33 | 2164.64 | 7477.69 | 791774.79 |
| 148 | 2037-05 | 9642.33 | 2144.39 | 7497.94 | 784276.85 |
| 149 | 2037-06 | 9642.33 | 2124.08 | 7518.24 | 776758.61 |
| 150 | 2037-07 | 9642.33 | 2103.72 | 7538.61 | 769220.00 |
| 151 | 2037-08 | 9642.33 | 2083.30 | 7559.02 | 761660.98 |
| 152 | 2037-09 | 9642.33 | 2062.83 | 7579.50 | 754081.48 |
| 153 | 2037-10 | 9642.33 | 2042.30 | 7600.02 | 746481.46 |
| 154 | 2037-11 | 9642.33 | 2021.72 | 7620.61 | 738860.85 |
| 155 | 2037-12 | 9642.33 | 2001.08 | 7641.25 | 731219.61 |
| 156 | 2038-01 | 9642.33 | 1980.39 | 7661.94 | 723557.66 |
| 157 | 2038-02 | 9642.33 | 1959.64 | 7682.69 | 715874.97 |
| 158 | 2038-03 | 9642.33 | 1938.83 | 7703.50 | 708171.47 |
| 159 | 2038-04 | 9642.33 | 1917.96 | 7724.36 | 700447.11 |
| 160 | 2038-05 | 9642.33 | 1897.04 | 7745.28 | 692701.82 |
| 161 | 2038-06 | 9642.33 | 1876.07 | 7766.26 | 684935.56 |
| 162 | 2038-07 | 9642.33 | 1855.03 | 7787.29 | 677148.27 |
| 163 | 2038-08 | 9642.33 | 1833.94 | 7808.38 | 669339.88 |
| 164 | 2038-09 | 9642.33 | 1812.80 | 7829.53 | 661510.35 |
| 165 | 2038-10 | 9642.33 | 1791.59 | 7850.74 | 653659.62 |
| 166 | 2038-11 | 9642.33 | 1770.33 | 7872.00 | 645787.62 |
| 167 | 2038-12 | 9642.33 | 1749.01 | 7893.32 | 637894.30 |
| 168 | 2039-01 | 9642.33 | 1727.63 | 7914.70 | 629979.60 |
| 169 | 2039-02 | 9642.33 | 1706.19 | 7936.13 | 622043.46 |
| 170 | 2039-03 | 9642.33 | 1684.70 | 7957.63 | 614085.84 |
| 171 | 2039-04 | 9642.33 | 1663.15 | 7979.18 | 606106.66 |
| 172 | 2039-05 | 9642.33 | 1641.54 | 8000.79 | 598105.87 |
| 173 | 2039-06 | 9642.33 | 1619.87 | 8022.46 | 590083.41 |
| 174 | 2039-07 | 9642.33 | 1598.14 | 8044.19 | 582039.23 |
| 175 | 2039-08 | 9642.33 | 1576.36 | 8065.97 | 573973.25 |
| 176 | 2039-09 | 9642.33 | 1554.51 | 8087.82 | 565885.44 |
| 177 | 2039-10 | 9642.33 | 1532.61 | 8109.72 | 557775.72 |
| 178 | 2039-11 | 9642.33 | 1510.64 | 8131.69 | 549644.03 |
| 179 | 2039-12 | 9642.33 | 1488.62 | 8153.71 | 541490.32 |
| 180 | 2040-01 | 9642.33 | 1466.54 | 8175.79 | 533314.53 |
| 181 | 2040-02 | 9642.33 | 1444.39 | 8197.93 | 525116.60 |
| 182 | 2040-03 | 9642.33 | 1422.19 | 8220.14 | 516896.46 |
| 183 | 2040-04 | 9642.33 | 1399.93 | 8242.40 | 508654.06 |
| 184 | 2040-05 | 9642.33 | 1377.60 | 8264.72 | 500389.34 |
| 185 | 2040-06 | 9642.33 | 1355.22 | 8287.11 | 492102.23 |
| 186 | 2040-07 | 9642.33 | 1332.78 | 8309.55 | 483792.68 |
| 187 | 2040-08 | 9642.33 | 1310.27 | 8332.06 | 475460.62 |
| 188 | 2040-09 | 9642.33 | 1287.71 | 8354.62 | 467106.00 |
| 189 | 2040-10 | 9642.33 | 1265.08 | 8377.25 | 458728.75 |
| 190 | 2040-11 | 9642.33 | 1242.39 | 8399.94 | 450328.81 |
| 191 | 2040-12 | 9642.33 | 1219.64 | 8422.69 | 441906.13 |
| 192 | 2041-01 | 9642.33 | 1196.83 | 8445.50 | 433460.63 |
| 193 | 2041-02 | 9642.33 | 1173.96 | 8468.37 | 424992.25 |
| 194 | 2041-03 | 9642.33 | 1151.02 | 8491.31 | 416500.95 |
| 195 | 2041-04 | 9642.33 | 1128.02 | 8514.30 | 407986.64 |
| 196 | 2041-05 | 9642.33 | 1104.96 | 8537.36 | 399449.28 |
| 197 | 2041-06 | 9642.33 | 1081.84 | 8560.49 | 390888.79 |
| 198 | 2041-07 | 9642.33 | 1058.66 | 8583.67 | 382305.12 |
| 199 | 2041-08 | 9642.33 | 1035.41 | 8606.92 | 373698.20 |
| 200 | 2041-09 | 9642.33 | 1012.10 | 8630.23 | 365067.97 |
| 201 | 2041-10 | 9642.33 | 988.73 | 8653.60 | 356414.37 |
| 202 | 2041-11 | 9642.33 | 965.29 | 8677.04 | 347737.33 |
| 203 | 2041-12 | 9642.33 | 941.79 | 8700.54 | 339036.79 |
| 204 | 2042-01 | 9642.33 | 918.22 | 8724.10 | 330312.69 |
| 205 | 2042-02 | 9642.33 | 894.60 | 8747.73 | 321564.96 |
| 206 | 2042-03 | 9642.33 | 870.91 | 8771.42 | 312793.54 |
| 207 | 2042-04 | 9642.33 | 847.15 | 8795.18 | 303998.36 |
| 208 | 2042-05 | 9642.33 | 823.33 | 8819.00 | 295179.36 |
| 209 | 2042-06 | 9642.33 | 799.44 | 8842.88 | 286336.48 |
| 210 | 2042-07 | 9642.33 | 775.49 | 8866.83 | 277469.64 |
| 211 | 2042-08 | 9642.33 | 751.48 | 8890.85 | 268578.79 |
| 212 | 2042-09 | 9642.33 | 727.40 | 8914.93 | 259663.87 |
| 213 | 2042-10 | 9642.33 | 703.26 | 8939.07 | 250724.80 |
| 214 | 2042-11 | 9642.33 | 679.05 | 8963.28 | 241761.51 |
| 215 | 2042-12 | 9642.33 | 654.77 | 8987.56 | 232773.96 |
| 216 | 2043-01 | 9642.33 | 630.43 | 9011.90 | 223762.06 |
| 217 | 2043-02 | 9642.33 | 606.02 | 9036.31 | 214725.75 |
| 218 | 2043-03 | 9642.33 | 581.55 | 9060.78 | 205664.97 |
| 219 | 2043-04 | 9642.33 | 557.01 | 9085.32 | 196579.66 |
| 220 | 2043-05 | 9642.33 | 532.40 | 9109.92 | 187469.73 |
| 221 | 2043-06 | 9642.33 | 507.73 | 9134.60 | 178335.13 |
| 222 | 2043-07 | 9642.33 | 482.99 | 9159.34 | 169175.80 |
| 223 | 2043-08 | 9642.33 | 458.18 | 9184.14 | 159991.65 |
| 224 | 2043-09 | 9642.33 | 433.31 | 9209.02 | 150782.64 |
| 225 | 2043-10 | 9642.33 | 408.37 | 9233.96 | 141548.68 |
| 226 | 2043-11 | 9642.33 | 383.36 | 9258.97 | 132289.71 |
| 227 | 2043-12 | 9642.33 | 358.28 | 9284.04 | 123005.67 |
| 228 | 2044-01 | 9642.33 | 333.14 | 9309.19 | 113696.48 |
| 229 | 2044-02 | 9642.33 | 307.93 | 9334.40 | 104362.08 |
| 230 | 2044-03 | 9642.33 | 282.65 | 9359.68 | 95002.40 |
| 231 | 2044-04 | 9642.33 | 257.30 | 9385.03 | 85617.37 |
| 232 | 2044-05 | 9642.33 | 231.88 | 9410.45 | 76206.92 |
| 233 | 2044-06 | 9642.33 | 206.39 | 9435.93 | 66770.99 |
| 234 | 2044-07 | 9642.33 | 180.84 | 9461.49 | 57309.50 |
| 235 | 2044-08 | 9642.33 | 155.21 | 9487.11 | 47822.38 |
| 236 | 2044-09 | 9642.33 | 129.52 | 9512.81 | 38309.57 |
| 237 | 2044-10 | 9642.33 | 103.76 | 9538.57 | 28771.00 |
| 238 | 2044-11 | 9642.33 | 77.92 | 9564.41 | 19206.59 |
| 239 | 2044-12 | 9642.33 | 52.02 | 9590.31 | 9616.28 |
| 240 | 2045-01 | 9642.33 | 26.04 | 9616.28 | 0.00 |
等额本金还款方式：
贷款总额：170万
还款月数：20年
首月还款：11687.5元
每月递减：19.18元
利息总额：55.48万
本息合计：225.48万
节省利息：59356.62元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-02 | 11687.50 | 4604.17 | 7083.33 | 1692916.67 |
| 2 | 2025-03 | 11668.32 | 4584.98 | 7083.33 | 1685833.33 |
| 3 | 2025-04 | 11649.13 | 4565.80 | 7083.33 | 1678750.00 |
| 4 | 2025-05 | 11629.95 | 4546.61 | 7083.33 | 1671666.67 |
| 5 | 2025-06 | 11610.76 | 4527.43 | 7083.33 | 1664583.33 |
| 6 | 2025-07 | 11591.58 | 4508.25 | 7083.33 | 1657500.00 |
| 7 | 2025-08 | 11572.40 | 4489.06 | 7083.33 | 1650416.67 |
| 8 | 2025-09 | 11553.21 | 4469.88 | 7083.33 | 1643333.33 |
| 9 | 2025-10 | 11534.03 | 4450.69 | 7083.33 | 1636250.00 |
| 10 | 2025-11 | 11514.84 | 4431.51 | 7083.33 | 1629166.67 |
| 11 | 2025-12 | 11495.66 | 4412.33 | 7083.33 | 1622083.33 |
| 12 | 2026-01 | 11476.48 | 4393.14 | 7083.33 | 1615000.00 |
| 13 | 2026-02 | 11457.29 | 4373.96 | 7083.33 | 1607916.67 |
| 14 | 2026-03 | 11438.11 | 4354.77 | 7083.33 | 1600833.33 |
| 15 | 2026-04 | 11418.92 | 4335.59 | 7083.33 | 1593750.00 |
| 16 | 2026-05 | 11399.74 | 4316.41 | 7083.33 | 1586666.67 |
| 17 | 2026-06 | 11380.56 | 4297.22 | 7083.33 | 1579583.33 |
| 18 | 2026-07 | 11361.37 | 4278.04 | 7083.33 | 1572500.00 |
| 19 | 2026-08 | 11342.19 | 4258.85 | 7083.33 | 1565416.67 |
| 20 | 2026-09 | 11323.00 | 4239.67 | 7083.33 | 1558333.33 |
| 21 | 2026-10 | 11303.82 | 4220.49 | 7083.33 | 1551250.00 |
| 22 | 2026-11 | 11284.64 | 4201.30 | 7083.33 | 1544166.67 |
| 23 | 2026-12 | 11265.45 | 4182.12 | 7083.33 | 1537083.33 |
| 24 | 2027-01 | 11246.27 | 4162.93 | 7083.33 | 1530000.00 |
| 25 | 2027-02 | 11227.08 | 4143.75 | 7083.33 | 1522916.67 |
| 26 | 2027-03 | 11207.90 | 4124.57 | 7083.33 | 1515833.33 |
| 27 | 2027-04 | 11188.72 | 4105.38 | 7083.33 | 1508750.00 |
| 28 | 2027-05 | 11169.53 | 4086.20 | 7083.33 | 1501666.67 |
| 29 | 2027-06 | 11150.35 | 4067.01 | 7083.33 | 1494583.33 |
| 30 | 2027-07 | 11131.16 | 4047.83 | 7083.33 | 1487500.00 |
| 31 | 2027-08 | 11111.98 | 4028.65 | 7083.33 | 1480416.67 |
| 32 | 2027-09 | 11092.80 | 4009.46 | 7083.33 | 1473333.33 |
| 33 | 2027-10 | 11073.61 | 3990.28 | 7083.33 | 1466250.00 |
| 34 | 2027-11 | 11054.43 | 3971.09 | 7083.33 | 1459166.67 |
| 35 | 2027-12 | 11035.24 | 3951.91 | 7083.33 | 1452083.33 |
| 36 | 2028-01 | 11016.06 | 3932.73 | 7083.33 | 1445000.00 |
| 37 | 2028-02 | 10996.88 | 3913.54 | 7083.33 | 1437916.67 |
| 38 | 2028-03 | 10977.69 | 3894.36 | 7083.33 | 1430833.33 |
| 39 | 2028-04 | 10958.51 | 3875.17 | 7083.33 | 1423750.00 |
| 40 | 2028-05 | 10939.32 | 3855.99 | 7083.33 | 1416666.67 |
| 41 | 2028-06 | 10920.14 | 3836.81 | 7083.33 | 1409583.33 |
| 42 | 2028-07 | 10900.95 | 3817.62 | 7083.33 | 1402500.00 |
| 43 | 2028-08 | 10881.77 | 3798.44 | 7083.33 | 1395416.67 |
| 44 | 2028-09 | 10862.59 | 3779.25 | 7083.33 | 1388333.33 |
| 45 | 2028-10 | 10843.40 | 3760.07 | 7083.33 | 1381250.00 |
| 46 | 2028-11 | 10824.22 | 3740.89 | 7083.33 | 1374166.67 |
| 47 | 2028-12 | 10805.03 | 3721.70 | 7083.33 | 1367083.33 |
| 48 | 2029-01 | 10785.85 | 3702.52 | 7083.33 | 1360000.00 |
| 49 | 2029-02 | 10766.67 | 3683.33 | 7083.33 | 1352916.67 |
| 50 | 2029-03 | 10747.48 | 3664.15 | 7083.33 | 1345833.33 |
| 51 | 2029-04 | 10728.30 | 3644.97 | 7083.33 | 1338750.00 |
| 52 | 2029-05 | 10709.11 | 3625.78 | 7083.33 | 1331666.67 |
| 53 | 2029-06 | 10689.93 | 3606.60 | 7083.33 | 1324583.33 |
| 54 | 2029-07 | 10670.75 | 3587.41 | 7083.33 | 1317500.00 |
| 55 | 2029-08 | 10651.56 | 3568.23 | 7083.33 | 1310416.67 |
| 56 | 2029-09 | 10632.38 | 3549.05 | 7083.33 | 1303333.33 |
| 57 | 2029-10 | 10613.19 | 3529.86 | 7083.33 | 1296250.00 |
| 58 | 2029-11 | 10594.01 | 3510.68 | 7083.33 | 1289166.67 |
| 59 | 2029-12 | 10574.83 | 3491.49 | 7083.33 | 1282083.33 |
| 60 | 2030-01 | 10555.64 | 3472.31 | 7083.33 | 1275000.00 |
| 61 | 2030-02 | 10536.46 | 3453.13 | 7083.33 | 1267916.67 |
| 62 | 2030-03 | 10517.27 | 3433.94 | 7083.33 | 1260833.33 |
| 63 | 2030-04 | 10498.09 | 3414.76 | 7083.33 | 1253750.00 |
| 64 | 2030-05 | 10478.91 | 3395.57 | 7083.33 | 1246666.67 |
| 65 | 2030-06 | 10459.72 | 3376.39 | 7083.33 | 1239583.33 |
| 66 | 2030-07 | 10440.54 | 3357.20 | 7083.33 | 1232500.00 |
| 67 | 2030-08 | 10421.35 | 3338.02 | 7083.33 | 1225416.67 |
| 68 | 2030-09 | 10402.17 | 3318.84 | 7083.33 | 1218333.33 |
| 69 | 2030-10 | 10382.99 | 3299.65 | 7083.33 | 1211250.00 |
| 70 | 2030-11 | 10363.80 | 3280.47 | 7083.33 | 1204166.67 |
| 71 | 2030-12 | 10344.62 | 3261.28 | 7083.33 | 1197083.33 |
| 72 | 2031-01 | 10325.43 | 3242.10 | 7083.33 | 1190000.00 |
| 73 | 2031-02 | 10306.25 | 3222.92 | 7083.33 | 1182916.67 |
| 74 | 2031-03 | 10287.07 | 3203.73 | 7083.33 | 1175833.33 |
| 75 | 2031-04 | 10267.88 | 3184.55 | 7083.33 | 1168750.00 |
| 76 | 2031-05 | 10248.70 | 3165.36 | 7083.33 | 1161666.67 |
| 77 | 2031-06 | 10229.51 | 3146.18 | 7083.33 | 1154583.33 |
| 78 | 2031-07 | 10210.33 | 3127.00 | 7083.33 | 1147500.00 |
| 79 | 2031-08 | 10191.15 | 3107.81 | 7083.33 | 1140416.67 |
| 80 | 2031-09 | 10171.96 | 3088.63 | 7083.33 | 1133333.33 |
| 81 | 2031-10 | 10152.78 | 3069.44 | 7083.33 | 1126250.00 |
| 82 | 2031-11 | 10133.59 | 3050.26 | 7083.33 | 1119166.67 |
| 83 | 2031-12 | 10114.41 | 3031.08 | 7083.33 | 1112083.33 |
| 84 | 2032-01 | 10095.23 | 3011.89 | 7083.33 | 1105000.00 |
| 85 | 2032-02 | 10076.04 | 2992.71 | 7083.33 | 1097916.67 |
| 86 | 2032-03 | 10056.86 | 2973.52 | 7083.33 | 1090833.33 |
| 87 | 2032-04 | 10037.67 | 2954.34 | 7083.33 | 1083750.00 |
| 88 | 2032-05 | 10018.49 | 2935.16 | 7083.33 | 1076666.67 |
| 89 | 2032-06 | 9999.31 | 2915.97 | 7083.33 | 1069583.33 |
| 90 | 2032-07 | 9980.12 | 2896.79 | 7083.33 | 1062500.00 |
| 91 | 2032-08 | 9960.94 | 2877.60 | 7083.33 | 1055416.67 |
| 92 | 2032-09 | 9941.75 | 2858.42 | 7083.33 | 1048333.33 |
| 93 | 2032-10 | 9922.57 | 2839.24 | 7083.33 | 1041250.00 |
| 94 | 2032-11 | 9903.39 | 2820.05 | 7083.33 | 1034166.67 |
| 95 | 2032-12 | 9884.20 | 2800.87 | 7083.33 | 1027083.33 |
| 96 | 2033-01 | 9865.02 | 2781.68 | 7083.33 | 1020000.00 |
| 97 | 2033-02 | 9845.83 | 2762.50 | 7083.33 | 1012916.67 |
| 98 | 2033-03 | 9826.65 | 2743.32 | 7083.33 | 1005833.33 |
| 99 | 2033-04 | 9807.47 | 2724.13 | 7083.33 | 998750.00 |
| 100 | 2033-05 | 9788.28 | 2704.95 | 7083.33 | 991666.67 |
| 101 | 2033-06 | 9769.10 | 2685.76 | 7083.33 | 984583.33 |
| 102 | 2033-07 | 9749.91 | 2666.58 | 7083.33 | 977500.00 |
| 103 | 2033-08 | 9730.73 | 2647.40 | 7083.33 | 970416.67 |
| 104 | 2033-09 | 9711.55 | 2628.21 | 7083.33 | 963333.33 |
| 105 | 2033-10 | 9692.36 | 2609.03 | 7083.33 | 956250.00 |
| 106 | 2033-11 | 9673.18 | 2589.84 | 7083.33 | 949166.67 |
| 107 | 2033-12 | 9653.99 | 2570.66 | 7083.33 | 942083.33 |
| 108 | 2034-01 | 9634.81 | 2551.48 | 7083.33 | 935000.00 |
| 109 | 2034-02 | 9615.63 | 2532.29 | 7083.33 | 927916.67 |
| 110 | 2034-03 | 9596.44 | 2513.11 | 7083.33 | 920833.33 |
| 111 | 2034-04 | 9577.26 | 2493.92 | 7083.33 | 913750.00 |
| 112 | 2034-05 | 9558.07 | 2474.74 | 7083.33 | 906666.67 |
| 113 | 2034-06 | 9538.89 | 2455.56 | 7083.33 | 899583.33 |
| 114 | 2034-07 | 9519.70 | 2436.37 | 7083.33 | 892500.00 |
| 115 | 2034-08 | 9500.52 | 2417.19 | 7083.33 | 885416.67 |
| 116 | 2034-09 | 9481.34 | 2398.00 | 7083.33 | 878333.33 |
| 117 | 2034-10 | 9462.15 | 2378.82 | 7083.33 | 871250.00 |
| 118 | 2034-11 | 9442.97 | 2359.64 | 7083.33 | 864166.67 |
| 119 | 2034-12 | 9423.78 | 2340.45 | 7083.33 | 857083.33 |
| 120 | 2035-01 | 9404.60 | 2321.27 | 7083.33 | 850000.00 |
| 121 | 2035-02 | 9385.42 | 2302.08 | 7083.33 | 842916.67 |
| 122 | 2035-03 | 9366.23 | 2282.90 | 7083.33 | 835833.33 |
| 123 | 2035-04 | 9347.05 | 2263.72 | 7083.33 | 828750.00 |
| 124 | 2035-05 | 9327.86 | 2244.53 | 7083.33 | 821666.67 |
| 125 | 2035-06 | 9308.68 | 2225.35 | 7083.33 | 814583.33 |
| 126 | 2035-07 | 9289.50 | 2206.16 | 7083.33 | 807500.00 |
| 127 | 2035-08 | 9270.31 | 2186.98 | 7083.33 | 800416.67 |
| 128 | 2035-09 | 9251.13 | 2167.80 | 7083.33 | 793333.33 |
| 129 | 2035-10 | 9231.94 | 2148.61 | 7083.33 | 786250.00 |
| 130 | 2035-11 | 9212.76 | 2129.43 | 7083.33 | 779166.67 |
| 131 | 2035-12 | 9193.58 | 2110.24 | 7083.33 | 772083.33 |
| 132 | 2036-01 | 9174.39 | 2091.06 | 7083.33 | 765000.00 |
| 133 | 2036-02 | 9155.21 | 2071.88 | 7083.33 | 757916.67 |
| 134 | 2036-03 | 9136.02 | 2052.69 | 7083.33 | 750833.33 |
| 135 | 2036-04 | 9116.84 | 2033.51 | 7083.33 | 743750.00 |
| 136 | 2036-05 | 9097.66 | 2014.32 | 7083.33 | 736666.67 |
| 137 | 2036-06 | 9078.47 | 1995.14 | 7083.33 | 729583.33 |
| 138 | 2036-07 | 9059.29 | 1975.95 | 7083.33 | 722500.00 |
| 139 | 2036-08 | 9040.10 | 1956.77 | 7083.33 | 715416.67 |
| 140 | 2036-09 | 9020.92 | 1937.59 | 7083.33 | 708333.33 |
| 141 | 2036-10 | 9001.74 | 1918.40 | 7083.33 | 701250.00 |
| 142 | 2036-11 | 8982.55 | 1899.22 | 7083.33 | 694166.67 |
| 143 | 2036-12 | 8963.37 | 1880.03 | 7083.33 | 687083.33 |
| 144 | 2037-01 | 8944.18 | 1860.85 | 7083.33 | 680000.00 |
| 145 | 2037-02 | 8925.00 | 1841.67 | 7083.33 | 672916.67 |
| 146 | 2037-03 | 8905.82 | 1822.48 | 7083.33 | 665833.33 |
| 147 | 2037-04 | 8886.63 | 1803.30 | 7083.33 | 658750.00 |
| 148 | 2037-05 | 8867.45 | 1784.11 | 7083.33 | 651666.67 |
| 149 | 2037-06 | 8848.26 | 1764.93 | 7083.33 | 644583.33 |
| 150 | 2037-07 | 8829.08 | 1745.75 | 7083.33 | 637500.00 |
| 151 | 2037-08 | 8809.90 | 1726.56 | 7083.33 | 630416.67 |
| 152 | 2037-09 | 8790.71 | 1707.38 | 7083.33 | 623333.33 |
| 153 | 2037-10 | 8771.53 | 1688.19 | 7083.33 | 616250.00 |
| 154 | 2037-11 | 8752.34 | 1669.01 | 7083.33 | 609166.67 |
| 155 | 2037-12 | 8733.16 | 1649.83 | 7083.33 | 602083.33 |
| 156 | 2038-01 | 8713.98 | 1630.64 | 7083.33 | 595000.00 |
| 157 | 2038-02 | 8694.79 | 1611.46 | 7083.33 | 587916.67 |
| 158 | 2038-03 | 8675.61 | 1592.27 | 7083.33 | 580833.33 |
| 159 | 2038-04 | 8656.42 | 1573.09 | 7083.33 | 573750.00 |
| 160 | 2038-05 | 8637.24 | 1553.91 | 7083.33 | 566666.67 |
| 161 | 2038-06 | 8618.06 | 1534.72 | 7083.33 | 559583.33 |
| 162 | 2038-07 | 8598.87 | 1515.54 | 7083.33 | 552500.00 |
| 163 | 2038-08 | 8579.69 | 1496.35 | 7083.33 | 545416.67 |
| 164 | 2038-09 | 8560.50 | 1477.17 | 7083.33 | 538333.33 |
| 165 | 2038-10 | 8541.32 | 1457.99 | 7083.33 | 531250.00 |
| 166 | 2038-11 | 8522.14 | 1438.80 | 7083.33 | 524166.67 |
| 167 | 2038-12 | 8502.95 | 1419.62 | 7083.33 | 517083.33 |
| 168 | 2039-01 | 8483.77 | 1400.43 | 7083.33 | 510000.00 |
| 169 | 2039-02 | 8464.58 | 1381.25 | 7083.33 | 502916.67 |
| 170 | 2039-03 | 8445.40 | 1362.07 | 7083.33 | 495833.33 |
| 171 | 2039-04 | 8426.22 | 1342.88 | 7083.33 | 488750.00 |
| 172 | 2039-05 | 8407.03 | 1323.70 | 7083.33 | 481666.67 |
| 173 | 2039-06 | 8387.85 | 1304.51 | 7083.33 | 474583.33 |
| 174 | 2039-07 | 8368.66 | 1285.33 | 7083.33 | 467500.00 |
| 175 | 2039-08 | 8349.48 | 1266.15 | 7083.33 | 460416.67 |
| 176 | 2039-09 | 8330.30 | 1246.96 | 7083.33 | 453333.33 |
| 177 | 2039-10 | 8311.11 | 1227.78 | 7083.33 | 446250.00 |
| 178 | 2039-11 | 8291.93 | 1208.59 | 7083.33 | 439166.67 |
| 179 | 2039-12 | 8272.74 | 1189.41 | 7083.33 | 432083.33 |
| 180 | 2040-01 | 8253.56 | 1170.23 | 7083.33 | 425000.00 |
| 181 | 2040-02 | 8234.38 | 1151.04 | 7083.33 | 417916.67 |
| 182 | 2040-03 | 8215.19 | 1131.86 | 7083.33 | 410833.33 |
| 183 | 2040-04 | 8196.01 | 1112.67 | 7083.33 | 403750.00 |
| 184 | 2040-05 | 8176.82 | 1093.49 | 7083.33 | 396666.67 |
| 185 | 2040-06 | 8157.64 | 1074.31 | 7083.33 | 389583.33 |
| 186 | 2040-07 | 8138.45 | 1055.12 | 7083.33 | 382500.00 |
| 187 | 2040-08 | 8119.27 | 1035.94 | 7083.33 | 375416.67 |
| 188 | 2040-09 | 8100.09 | 1016.75 | 7083.33 | 368333.33 |
| 189 | 2040-10 | 8080.90 | 997.57 | 7083.33 | 361250.00 |
| 190 | 2040-11 | 8061.72 | 978.39 | 7083.33 | 354166.67 |
| 191 | 2040-12 | 8042.53 | 959.20 | 7083.33 | 347083.33 |
| 192 | 2041-01 | 8023.35 | 940.02 | 7083.33 | 340000.00 |
| 193 | 2041-02 | 8004.17 | 920.83 | 7083.33 | 332916.67 |
| 194 | 2041-03 | 7984.98 | 901.65 | 7083.33 | 325833.33 |
| 195 | 2041-04 | 7965.80 | 882.47 | 7083.33 | 318750.00 |
| 196 | 2041-05 | 7946.61 | 863.28 | 7083.33 | 311666.67 |
| 197 | 2041-06 | 7927.43 | 844.10 | 7083.33 | 304583.33 |
| 198 | 2041-07 | 7908.25 | 824.91 | 7083.33 | 297500.00 |
| 199 | 2041-08 | 7889.06 | 805.73 | 7083.33 | 290416.67 |
| 200 | 2041-09 | 7869.88 | 786.55 | 7083.33 | 283333.33 |
| 201 | 2041-10 | 7850.69 | 767.36 | 7083.33 | 276250.00 |
| 202 | 2041-11 | 7831.51 | 748.18 | 7083.33 | 269166.67 |
| 203 | 2041-12 | 7812.33 | 728.99 | 7083.33 | 262083.33 |
| 204 | 2042-01 | 7793.14 | 709.81 | 7083.33 | 255000.00 |
| 205 | 2042-02 | 7773.96 | 690.63 | 7083.33 | 247916.67 |
| 206 | 2042-03 | 7754.77 | 671.44 | 7083.33 | 240833.33 |
| 207 | 2042-04 | 7735.59 | 652.26 | 7083.33 | 233750.00 |
| 208 | 2042-05 | 7716.41 | 633.07 | 7083.33 | 226666.67 |
| 209 | 2042-06 | 7697.22 | 613.89 | 7083.33 | 219583.33 |
| 210 | 2042-07 | 7678.04 | 594.70 | 7083.33 | 212500.00 |
| 211 | 2042-08 | 7658.85 | 575.52 | 7083.33 | 205416.67 |
| 212 | 2042-09 | 7639.67 | 556.34 | 7083.33 | 198333.33 |
| 213 | 2042-10 | 7620.49 | 537.15 | 7083.33 | 191250.00 |
| 214 | 2042-11 | 7601.30 | 517.97 | 7083.33 | 184166.67 |
| 215 | 2042-12 | 7582.12 | 498.78 | 7083.33 | 177083.33 |
| 216 | 2043-01 | 7562.93 | 479.60 | 7083.33 | 170000.00 |
| 217 | 2043-02 | 7543.75 | 460.42 | 7083.33 | 162916.67 |
| 218 | 2043-03 | 7524.57 | 441.23 | 7083.33 | 155833.33 |
| 219 | 2043-04 | 7505.38 | 422.05 | 7083.33 | 148750.00 |
| 220 | 2043-05 | 7486.20 | 402.86 | 7083.33 | 141666.67 |
| 221 | 2043-06 | 7467.01 | 383.68 | 7083.33 | 134583.33 |
| 222 | 2043-07 | 7447.83 | 364.50 | 7083.33 | 127500.00 |
| 223 | 2043-08 | 7428.65 | 345.31 | 7083.33 | 120416.67 |
| 224 | 2043-09 | 7409.46 | 326.13 | 7083.33 | 113333.33 |
| 225 | 2043-10 | 7390.28 | 306.94 | 7083.33 | 106250.00 |
| 226 | 2043-11 | 7371.09 | 287.76 | 7083.33 | 99166.67 |
| 227 | 2043-12 | 7351.91 | 268.58 | 7083.33 | 92083.33 |
| 228 | 2044-01 | 7332.73 | 249.39 | 7083.33 | 85000.00 |
| 229 | 2044-02 | 7313.54 | 230.21 | 7083.33 | 77916.67 |
| 230 | 2044-03 | 7294.36 | 211.02 | 7083.33 | 70833.33 |
| 231 | 2044-04 | 7275.17 | 191.84 | 7083.33 | 63750.00 |
| 232 | 2044-05 | 7255.99 | 172.66 | 7083.33 | 56666.67 |
| 233 | 2044-06 | 7236.81 | 153.47 | 7083.33 | 49583.33 |
| 234 | 2044-07 | 7217.62 | 134.29 | 7083.33 | 42500.00 |
| 235 | 2044-08 | 7198.44 | 115.10 | 7083.33 | 35416.67 |
| 236 | 2044-09 | 7179.25 | 95.92 | 7083.33 | 28333.33 |
| 237 | 2044-10 | 7160.07 | 76.74 | 7083.33 | 21250.00 |
| 238 | 2044-11 | 7140.89 | 57.55 | 7083.33 | 14166.67 |
| 239 | 2044-12 | 7121.70 | 38.37 | 7083.33 | 7083.33 |
| 240 | 2045-01 | 7102.52 | 19.18 | 7083.33 | 0.00 |