上海贷款59.9万（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：59.9万
还款月数：20年
每月还款：3397.5元
利息总额：21.64万
本息合计：81.54万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-04 | 3397.50 | 1622.29 | 1775.21 | 597224.79 |
| 2 | 2025-05 | 3397.50 | 1617.48 | 1780.02 | 595444.77 |
| 3 | 2025-06 | 3397.50 | 1612.66 | 1784.84 | 593659.93 |
| 4 | 2025-07 | 3397.50 | 1607.83 | 1789.67 | 591870.26 |
| 5 | 2025-08 | 3397.50 | 1602.98 | 1794.52 | 590075.74 |
| 6 | 2025-09 | 3397.50 | 1598.12 | 1799.38 | 588276.36 |
| 7 | 2025-10 | 3397.50 | 1593.25 | 1804.25 | 586472.10 |
| 8 | 2025-11 | 3397.50 | 1588.36 | 1809.14 | 584662.96 |
| 9 | 2025-12 | 3397.50 | 1583.46 | 1814.04 | 582848.92 |
| 10 | 2026-01 | 3397.50 | 1578.55 | 1818.95 | 581029.97 |
| 11 | 2026-02 | 3397.50 | 1573.62 | 1823.88 | 579206.09 |
| 12 | 2026-03 | 3397.50 | 1568.68 | 1828.82 | 577377.27 |
| 13 | 2026-04 | 3397.50 | 1563.73 | 1833.77 | 575543.49 |
| 14 | 2026-05 | 3397.50 | 1558.76 | 1838.74 | 573704.76 |
| 15 | 2026-06 | 3397.50 | 1553.78 | 1843.72 | 571861.04 |
| 16 | 2026-07 | 3397.50 | 1548.79 | 1848.71 | 570012.32 |
| 17 | 2026-08 | 3397.50 | 1543.78 | 1853.72 | 568158.61 |
| 18 | 2026-09 | 3397.50 | 1538.76 | 1858.74 | 566299.87 |
| 19 | 2026-10 | 3397.50 | 1533.73 | 1863.77 | 564436.09 |
| 20 | 2026-11 | 3397.50 | 1528.68 | 1868.82 | 562567.27 |
| 21 | 2026-12 | 3397.50 | 1523.62 | 1873.88 | 560693.39 |
| 22 | 2027-01 | 3397.50 | 1518.54 | 1878.96 | 558814.43 |
| 23 | 2027-02 | 3397.50 | 1513.46 | 1884.05 | 556930.38 |
| 24 | 2027-03 | 3397.50 | 1508.35 | 1889.15 | 555041.23 |
| 25 | 2027-04 | 3397.50 | 1503.24 | 1894.27 | 553146.97 |
| 26 | 2027-05 | 3397.50 | 1498.11 | 1899.40 | 551247.57 |
| 27 | 2027-06 | 3397.50 | 1492.96 | 1904.54 | 549343.03 |
| 28 | 2027-07 | 3397.50 | 1487.80 | 1909.70 | 547433.33 |
| 29 | 2027-08 | 3397.50 | 1482.63 | 1914.87 | 545518.46 |
| 30 | 2027-09 | 3397.50 | 1477.45 | 1920.06 | 543598.40 |
| 31 | 2027-10 | 3397.50 | 1472.25 | 1925.26 | 541673.15 |
| 32 | 2027-11 | 3397.50 | 1467.03 | 1930.47 | 539742.68 |
| 33 | 2027-12 | 3397.50 | 1461.80 | 1935.70 | 537806.98 |
| 34 | 2028-01 | 3397.50 | 1456.56 | 1940.94 | 535866.03 |
| 35 | 2028-02 | 3397.50 | 1451.30 | 1946.20 | 533919.84 |
| 36 | 2028-03 | 3397.50 | 1446.03 | 1951.47 | 531968.37 |
| 37 | 2028-04 | 3397.50 | 1440.75 | 1956.75 | 530011.61 |
| 38 | 2028-05 | 3397.50 | 1435.45 | 1962.05 | 528049.56 |
| 39 | 2028-06 | 3397.50 | 1430.13 | 1967.37 | 526082.19 |
| 40 | 2028-07 | 3397.50 | 1424.81 | 1972.70 | 524109.49 |
| 41 | 2028-08 | 3397.50 | 1419.46 | 1978.04 | 522131.45 |
| 42 | 2028-09 | 3397.50 | 1414.11 | 1983.40 | 520148.06 |
| 43 | 2028-10 | 3397.50 | 1408.73 | 1988.77 | 518159.29 |
| 44 | 2028-11 | 3397.50 | 1403.35 | 1994.15 | 516165.13 |
| 45 | 2028-12 | 3397.50 | 1397.95 | 1999.56 | 514165.58 |
| 46 | 2029-01 | 3397.50 | 1392.53 | 2004.97 | 512160.61 |
| 47 | 2029-02 | 3397.50 | 1387.10 | 2010.40 | 510150.21 |
| 48 | 2029-03 | 3397.50 | 1381.66 | 2015.85 | 508134.36 |
| 49 | 2029-04 | 3397.50 | 1376.20 | 2021.31 | 506113.05 |
| 50 | 2029-05 | 3397.50 | 1370.72 | 2026.78 | 504086.27 |
| 51 | 2029-06 | 3397.50 | 1365.23 | 2032.27 | 502054.01 |
| 52 | 2029-07 | 3397.50 | 1359.73 | 2037.77 | 500016.23 |
| 53 | 2029-08 | 3397.50 | 1354.21 | 2043.29 | 497972.94 |
| 54 | 2029-09 | 3397.50 | 1348.68 | 2048.83 | 495924.12 |
| 55 | 2029-10 | 3397.50 | 1343.13 | 2054.37 | 493869.74 |
| 56 | 2029-11 | 3397.50 | 1337.56 | 2059.94 | 491809.80 |
| 57 | 2029-12 | 3397.50 | 1331.98 | 2065.52 | 489744.28 |
| 58 | 2030-01 | 3397.50 | 1326.39 | 2071.11 | 487673.17 |
| 59 | 2030-02 | 3397.50 | 1320.78 | 2076.72 | 485596.45 |
| 60 | 2030-03 | 3397.50 | 1315.16 | 2082.35 | 483514.11 |
| 61 | 2030-04 | 3397.50 | 1309.52 | 2087.99 | 481426.12 |
| 62 | 2030-05 | 3397.50 | 1303.86 | 2093.64 | 479332.48 |
| 63 | 2030-06 | 3397.50 | 1298.19 | 2099.31 | 477233.17 |
| 64 | 2030-07 | 3397.50 | 1292.51 | 2105.00 | 475128.17 |
| 65 | 2030-08 | 3397.50 | 1286.81 | 2110.70 | 473017.48 |
| 66 | 2030-09 | 3397.50 | 1281.09 | 2116.41 | 470901.06 |
| 67 | 2030-10 | 3397.50 | 1275.36 | 2122.15 | 468778.92 |
| 68 | 2030-11 | 3397.50 | 1269.61 | 2127.89 | 466651.02 |
| 69 | 2030-12 | 3397.50 | 1263.85 | 2133.66 | 464517.37 |
| 70 | 2031-01 | 3397.50 | 1258.07 | 2139.43 | 462377.93 |
| 71 | 2031-02 | 3397.50 | 1252.27 | 2145.23 | 460232.70 |
| 72 | 2031-03 | 3397.50 | 1246.46 | 2151.04 | 458081.67 |
| 73 | 2031-04 | 3397.50 | 1240.64 | 2156.86 | 455924.80 |
| 74 | 2031-05 | 3397.50 | 1234.80 | 2162.71 | 453762.09 |
| 75 | 2031-06 | 3397.50 | 1228.94 | 2168.56 | 451593.53 |
| 76 | 2031-07 | 3397.50 | 1223.07 | 2174.44 | 449419.09 |
| 77 | 2031-08 | 3397.50 | 1217.18 | 2180.33 | 447238.77 |
| 78 | 2031-09 | 3397.50 | 1211.27 | 2186.23 | 445052.54 |
| 79 | 2031-10 | 3397.50 | 1205.35 | 2192.15 | 442860.38 |
| 80 | 2031-11 | 3397.50 | 1199.41 | 2198.09 | 440662.30 |
| 81 | 2031-12 | 3397.50 | 1193.46 | 2204.04 | 438458.25 |
| 82 | 2032-01 | 3397.50 | 1187.49 | 2210.01 | 436248.24 |
| 83 | 2032-02 | 3397.50 | 1181.51 | 2216.00 | 434032.24 |
| 84 | 2032-03 | 3397.50 | 1175.50 | 2222.00 | 431810.25 |
| 85 | 2032-04 | 3397.50 | 1169.49 | 2228.02 | 429582.23 |
| 86 | 2032-05 | 3397.50 | 1163.45 | 2234.05 | 427348.18 |
| 87 | 2032-06 | 3397.50 | 1157.40 | 2240.10 | 425108.08 |
| 88 | 2032-07 | 3397.50 | 1151.33 | 2246.17 | 422861.91 |
| 89 | 2032-08 | 3397.50 | 1145.25 | 2252.25 | 420609.66 |
| 90 | 2032-09 | 3397.50 | 1139.15 | 2258.35 | 418351.31 |
| 91 | 2032-10 | 3397.50 | 1133.03 | 2264.47 | 416086.84 |
| 92 | 2032-11 | 3397.50 | 1126.90 | 2270.60 | 413816.24 |
| 93 | 2032-12 | 3397.50 | 1120.75 | 2276.75 | 411539.49 |
| 94 | 2033-01 | 3397.50 | 1114.59 | 2282.92 | 409256.57 |
| 95 | 2033-02 | 3397.50 | 1108.40 | 2289.10 | 406967.47 |
| 96 | 2033-03 | 3397.50 | 1102.20 | 2295.30 | 404672.17 |
| 97 | 2033-04 | 3397.50 | 1095.99 | 2301.52 | 402370.66 |
| 98 | 2033-05 | 3397.50 | 1089.75 | 2307.75 | 400062.91 |
| 99 | 2033-06 | 3397.50 | 1083.50 | 2314.00 | 397748.91 |
| 100 | 2033-07 | 3397.50 | 1077.24 | 2320.27 | 395428.64 |
| 101 | 2033-08 | 3397.50 | 1070.95 | 2326.55 | 393102.09 |
| 102 | 2033-09 | 3397.50 | 1064.65 | 2332.85 | 390769.24 |
| 103 | 2033-10 | 3397.50 | 1058.33 | 2339.17 | 388430.07 |
| 104 | 2033-11 | 3397.50 | 1052.00 | 2345.50 | 386084.57 |
| 105 | 2033-12 | 3397.50 | 1045.65 | 2351.86 | 383732.71 |
| 106 | 2034-01 | 3397.50 | 1039.28 | 2358.23 | 381374.49 |
| 107 | 2034-02 | 3397.50 | 1032.89 | 2364.61 | 379009.87 |
| 108 | 2034-03 | 3397.50 | 1026.49 | 2371.02 | 376638.85 |
| 109 | 2034-04 | 3397.50 | 1020.06 | 2377.44 | 374261.42 |
| 110 | 2034-05 | 3397.50 | 1013.62 | 2383.88 | 371877.54 |
| 111 | 2034-06 | 3397.50 | 1007.17 | 2390.33 | 369487.20 |
| 112 | 2034-07 | 3397.50 | 1000.69 | 2396.81 | 367090.39 |
| 113 | 2034-08 | 3397.50 | 994.20 | 2403.30 | 364687.10 |
| 114 | 2034-09 | 3397.50 | 987.69 | 2409.81 | 362277.29 |
| 115 | 2034-10 | 3397.50 | 981.17 | 2416.33 | 359860.95 |
| 116 | 2034-11 | 3397.50 | 974.62 | 2422.88 | 357438.07 |
| 117 | 2034-12 | 3397.50 | 968.06 | 2429.44 | 355008.63 |
| 118 | 2035-01 | 3397.50 | 961.48 | 2436.02 | 352572.61 |
| 119 | 2035-02 | 3397.50 | 954.88 | 2442.62 | 350129.99 |
| 120 | 2035-03 | 3397.50 | 948.27 | 2449.23 | 347680.76 |
| 121 | 2035-04 | 3397.50 | 941.64 | 2455.87 | 345224.89 |
| 122 | 2035-05 | 3397.50 | 934.98 | 2462.52 | 342762.37 |
| 123 | 2035-06 | 3397.50 | 928.31 | 2469.19 | 340293.18 |
| 124 | 2035-07 | 3397.50 | 921.63 | 2475.88 | 337817.31 |
| 125 | 2035-08 | 3397.50 | 914.92 | 2482.58 | 335334.73 |
| 126 | 2035-09 | 3397.50 | 908.20 | 2489.30 | 332845.42 |
| 127 | 2035-10 | 3397.50 | 901.46 | 2496.05 | 330349.38 |
| 128 | 2035-11 | 3397.50 | 894.70 | 2502.81 | 327846.57 |
| 129 | 2035-12 | 3397.50 | 887.92 | 2509.58 | 325336.99 |
| 130 | 2036-01 | 3397.50 | 881.12 | 2516.38 | 322820.61 |
| 131 | 2036-02 | 3397.50 | 874.31 | 2523.20 | 320297.41 |
| 132 | 2036-03 | 3397.50 | 867.47 | 2530.03 | 317767.38 |
| 133 | 2036-04 | 3397.50 | 860.62 | 2536.88 | 315230.50 |
| 134 | 2036-05 | 3397.50 | 853.75 | 2543.75 | 312686.74 |
| 135 | 2036-06 | 3397.50 | 846.86 | 2550.64 | 310136.10 |
| 136 | 2036-07 | 3397.50 | 839.95 | 2557.55 | 307578.55 |
| 137 | 2036-08 | 3397.50 | 833.03 | 2564.48 | 305014.07 |
| 138 | 2036-09 | 3397.50 | 826.08 | 2571.42 | 302442.65 |
| 139 | 2036-10 | 3397.50 | 819.12 | 2578.39 | 299864.26 |
| 140 | 2036-11 | 3397.50 | 812.13 | 2585.37 | 297278.89 |
| 141 | 2036-12 | 3397.50 | 805.13 | 2592.37 | 294686.52 |
| 142 | 2037-01 | 3397.50 | 798.11 | 2599.39 | 292087.13 |
| 143 | 2037-02 | 3397.50 | 791.07 | 2606.43 | 289480.69 |
| 144 | 2037-03 | 3397.50 | 784.01 | 2613.49 | 286867.20 |
| 145 | 2037-04 | 3397.50 | 776.93 | 2620.57 | 284246.63 |
| 146 | 2037-05 | 3397.50 | 769.83 | 2627.67 | 281618.96 |
| 147 | 2037-06 | 3397.50 | 762.72 | 2634.78 | 278984.18 |
| 148 | 2037-07 | 3397.50 | 755.58 | 2641.92 | 276342.26 |
| 149 | 2037-08 | 3397.50 | 748.43 | 2649.08 | 273693.18 |
| 150 | 2037-09 | 3397.50 | 741.25 | 2656.25 | 271036.93 |
| 151 | 2037-10 | 3397.50 | 734.06 | 2663.44 | 268373.49 |
| 152 | 2037-11 | 3397.50 | 726.84 | 2670.66 | 265702.83 |
| 153 | 2037-12 | 3397.50 | 719.61 | 2677.89 | 263024.94 |
| 154 | 2038-01 | 3397.50 | 712.36 | 2685.14 | 260339.79 |
| 155 | 2038-02 | 3397.50 | 705.09 | 2692.42 | 257647.38 |
| 156 | 2038-03 | 3397.50 | 697.79 | 2699.71 | 254947.67 |
| 157 | 2038-04 | 3397.50 | 690.48 | 2707.02 | 252240.65 |
| 158 | 2038-05 | 3397.50 | 683.15 | 2714.35 | 249526.30 |
| 159 | 2038-06 | 3397.50 | 675.80 | 2721.70 | 246804.60 |
| 160 | 2038-07 | 3397.50 | 668.43 | 2729.07 | 244075.53 |
| 161 | 2038-08 | 3397.50 | 661.04 | 2736.46 | 241339.06 |
| 162 | 2038-09 | 3397.50 | 653.63 | 2743.88 | 238595.18 |
| 163 | 2038-10 | 3397.50 | 646.20 | 2751.31 | 235843.88 |
| 164 | 2038-11 | 3397.50 | 638.74 | 2758.76 | 233085.12 |
| 165 | 2038-12 | 3397.50 | 631.27 | 2766.23 | 230318.89 |
| 166 | 2039-01 | 3397.50 | 623.78 | 2773.72 | 227545.17 |
| 167 | 2039-02 | 3397.50 | 616.27 | 2781.23 | 224763.93 |
| 168 | 2039-03 | 3397.50 | 608.74 | 2788.77 | 221975.16 |
| 169 | 2039-04 | 3397.50 | 601.18 | 2796.32 | 219178.84 |
| 170 | 2039-05 | 3397.50 | 593.61 | 2803.89 | 216374.95 |
| 171 | 2039-06 | 3397.50 | 586.02 | 2811.49 | 213563.46 |
| 172 | 2039-07 | 3397.50 | 578.40 | 2819.10 | 210744.36 |
| 173 | 2039-08 | 3397.50 | 570.77 | 2826.74 | 207917.63 |
| 174 | 2039-09 | 3397.50 | 563.11 | 2834.39 | 205083.23 |
| 175 | 2039-10 | 3397.50 | 555.43 | 2842.07 | 202241.16 |
| 176 | 2039-11 | 3397.50 | 547.74 | 2849.77 | 199391.40 |
| 177 | 2039-12 | 3397.50 | 540.02 | 2857.48 | 196533.91 |
| 178 | 2040-01 | 3397.50 | 532.28 | 2865.22 | 193668.69 |
| 179 | 2040-02 | 3397.50 | 524.52 | 2872.98 | 190795.71 |
| 180 | 2040-03 | 3397.50 | 516.74 | 2880.76 | 187914.94 |
| 181 | 2040-04 | 3397.50 | 508.94 | 2888.57 | 185026.38 |
| 182 | 2040-05 | 3397.50 | 501.11 | 2896.39 | 182129.99 |
| 183 | 2040-06 | 3397.50 | 493.27 | 2904.23 | 179225.75 |
| 184 | 2040-07 | 3397.50 | 485.40 | 2912.10 | 176313.65 |
| 185 | 2040-08 | 3397.50 | 477.52 | 2919.99 | 173393.67 |
| 186 | 2040-09 | 3397.50 | 469.61 | 2927.89 | 170465.77 |
| 187 | 2040-10 | 3397.50 | 461.68 | 2935.82 | 167529.95 |
| 188 | 2040-11 | 3397.50 | 453.73 | 2943.78 | 164586.17 |
| 189 | 2040-12 | 3397.50 | 445.75 | 2951.75 | 161634.42 |
| 190 | 2041-01 | 3397.50 | 437.76 | 2959.74 | 158674.68 |
| 191 | 2041-02 | 3397.50 | 429.74 | 2967.76 | 155706.92 |
| 192 | 2041-03 | 3397.50 | 421.71 | 2975.80 | 152731.13 |
| 193 | 2041-04 | 3397.50 | 413.65 | 2983.86 | 149747.27 |
| 194 | 2041-05 | 3397.50 | 405.57 | 2991.94 | 146755.33 |
| 195 | 2041-06 | 3397.50 | 397.46 | 3000.04 | 143755.29 |
| 196 | 2041-07 | 3397.50 | 389.34 | 3008.17 | 140747.13 |
| 197 | 2041-08 | 3397.50 | 381.19 | 3016.31 | 137730.82 |
| 198 | 2041-09 | 3397.50 | 373.02 | 3024.48 | 134706.33 |
| 199 | 2041-10 | 3397.50 | 364.83 | 3032.67 | 131673.66 |
| 200 | 2041-11 | 3397.50 | 356.62 | 3040.89 | 128632.77 |
| 201 | 2041-12 | 3397.50 | 348.38 | 3049.12 | 125583.65 |
| 202 | 2042-01 | 3397.50 | 340.12 | 3057.38 | 122526.27 |
| 203 | 2042-02 | 3397.50 | 331.84 | 3065.66 | 119460.61 |
| 204 | 2042-03 | 3397.50 | 323.54 | 3073.96 | 116386.65 |
| 205 | 2042-04 | 3397.50 | 315.21 | 3082.29 | 113304.36 |
| 206 | 2042-05 | 3397.50 | 306.87 | 3090.64 | 110213.72 |
| 207 | 2042-06 | 3397.50 | 298.50 | 3099.01 | 107114.72 |
| 208 | 2042-07 | 3397.50 | 290.10 | 3107.40 | 104007.32 |
| 209 | 2042-08 | 3397.50 | 281.69 | 3115.82 | 100891.50 |
| 210 | 2042-09 | 3397.50 | 273.25 | 3124.25 | 97767.24 |
| 211 | 2042-10 | 3397.50 | 264.79 | 3132.72 | 94634.53 |
| 212 | 2042-11 | 3397.50 | 256.30 | 3141.20 | 91493.33 |
| 213 | 2042-12 | 3397.50 | 247.79 | 3149.71 | 88343.62 |
| 214 | 2043-01 | 3397.50 | 239.26 | 3158.24 | 85185.38 |
| 215 | 2043-02 | 3397.50 | 230.71 | 3166.79 | 82018.59 |
| 216 | 2043-03 | 3397.50 | 222.13 | 3175.37 | 78843.22 |
| 217 | 2043-04 | 3397.50 | 213.53 | 3183.97 | 75659.25 |
| 218 | 2043-05 | 3397.50 | 204.91 | 3192.59 | 72466.66 |
| 219 | 2043-06 | 3397.50 | 196.26 | 3201.24 | 69265.42 |
| 220 | 2043-07 | 3397.50 | 187.59 | 3209.91 | 66055.51 |
| 221 | 2043-08 | 3397.50 | 178.90 | 3218.60 | 62836.91 |
| 222 | 2043-09 | 3397.50 | 170.18 | 3227.32 | 59609.59 |
| 223 | 2043-10 | 3397.50 | 161.44 | 3236.06 | 56373.53 |
| 224 | 2043-11 | 3397.50 | 152.68 | 3244.82 | 53128.70 |
| 225 | 2043-12 | 3397.50 | 143.89 | 3253.61 | 49875.09 |
| 226 | 2044-01 | 3397.50 | 135.08 | 3262.42 | 46612.67 |
| 227 | 2044-02 | 3397.50 | 126.24 | 3271.26 | 43341.41 |
| 228 | 2044-03 | 3397.50 | 117.38 | 3280.12 | 40061.29 |
| 229 | 2044-04 | 3397.50 | 108.50 | 3289.00 | 36772.29 |
| 230 | 2044-05 | 3397.50 | 99.59 | 3297.91 | 33474.37 |
| 231 | 2044-06 | 3397.50 | 90.66 | 3306.84 | 30167.53 |
| 232 | 2044-07 | 3397.50 | 81.70 | 3315.80 | 26851.73 |
| 233 | 2044-08 | 3397.50 | 72.72 | 3324.78 | 23526.95 |
| 234 | 2044-09 | 3397.50 | 63.72 | 3333.78 | 20193.17 |
| 235 | 2044-10 | 3397.50 | 54.69 | 3342.81 | 16850.36 |
| 236 | 2044-11 | 3397.50 | 45.64 | 3351.87 | 13498.49 |
| 237 | 2044-12 | 3397.50 | 36.56 | 3360.94 | 10137.55 |
| 238 | 2045-01 | 3397.50 | 27.46 | 3370.05 | 6767.50 |
| 239 | 2045-02 | 3397.50 | 18.33 | 3379.17 | 3388.33 |
| 240 | 2045-03 | 3397.50 | 9.18 | 3388.33 | 0.00 |
等额本金还款方式：
贷款总额：59.9万
还款月数：20年
首月还款：4118.13元
每月递减：6.76元
利息总额：19.55万
本息合计：79.45万
节省利息：20914.48元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-04 | 4118.13 | 1622.29 | 2495.83 | 596504.17 |
| 2 | 2025-05 | 4111.37 | 1615.53 | 2495.83 | 594008.33 |
| 3 | 2025-06 | 4104.61 | 1608.77 | 2495.83 | 591512.50 |
| 4 | 2025-07 | 4097.85 | 1602.01 | 2495.83 | 589016.67 |
| 5 | 2025-08 | 4091.09 | 1595.25 | 2495.83 | 586520.83 |
| 6 | 2025-09 | 4084.33 | 1588.49 | 2495.83 | 584025.00 |
| 7 | 2025-10 | 4077.57 | 1581.73 | 2495.83 | 581529.17 |
| 8 | 2025-11 | 4070.81 | 1574.97 | 2495.83 | 579033.33 |
| 9 | 2025-12 | 4064.05 | 1568.22 | 2495.83 | 576537.50 |
| 10 | 2026-01 | 4057.29 | 1561.46 | 2495.83 | 574041.67 |
| 11 | 2026-02 | 4050.53 | 1554.70 | 2495.83 | 571545.83 |
| 12 | 2026-03 | 4043.77 | 1547.94 | 2495.83 | 569050.00 |
| 13 | 2026-04 | 4037.01 | 1541.18 | 2495.83 | 566554.17 |
| 14 | 2026-05 | 4030.25 | 1534.42 | 2495.83 | 564058.33 |
| 15 | 2026-06 | 4023.49 | 1527.66 | 2495.83 | 561562.50 |
| 16 | 2026-07 | 4016.73 | 1520.90 | 2495.83 | 559066.67 |
| 17 | 2026-08 | 4009.97 | 1514.14 | 2495.83 | 556570.83 |
| 18 | 2026-09 | 4003.21 | 1507.38 | 2495.83 | 554075.00 |
| 19 | 2026-10 | 3996.45 | 1500.62 | 2495.83 | 551579.17 |
| 20 | 2026-11 | 3989.69 | 1493.86 | 2495.83 | 549083.33 |
| 21 | 2026-12 | 3982.93 | 1487.10 | 2495.83 | 546587.50 |
| 22 | 2027-01 | 3976.17 | 1480.34 | 2495.83 | 544091.67 |
| 23 | 2027-02 | 3969.41 | 1473.58 | 2495.83 | 541595.83 |
| 24 | 2027-03 | 3962.66 | 1466.82 | 2495.83 | 539100.00 |
| 25 | 2027-04 | 3955.90 | 1460.06 | 2495.83 | 536604.17 |
| 26 | 2027-05 | 3949.14 | 1453.30 | 2495.83 | 534108.33 |
| 27 | 2027-06 | 3942.38 | 1446.54 | 2495.83 | 531612.50 |
| 28 | 2027-07 | 3935.62 | 1439.78 | 2495.83 | 529116.67 |
| 29 | 2027-08 | 3928.86 | 1433.02 | 2495.83 | 526620.83 |
| 30 | 2027-09 | 3922.10 | 1426.26 | 2495.83 | 524125.00 |
| 31 | 2027-10 | 3915.34 | 1419.51 | 2495.83 | 521629.17 |
| 32 | 2027-11 | 3908.58 | 1412.75 | 2495.83 | 519133.33 |
| 33 | 2027-12 | 3901.82 | 1405.99 | 2495.83 | 516637.50 |
| 34 | 2028-01 | 3895.06 | 1399.23 | 2495.83 | 514141.67 |
| 35 | 2028-02 | 3888.30 | 1392.47 | 2495.83 | 511645.83 |
| 36 | 2028-03 | 3881.54 | 1385.71 | 2495.83 | 509150.00 |
| 37 | 2028-04 | 3874.78 | 1378.95 | 2495.83 | 506654.17 |
| 38 | 2028-05 | 3868.02 | 1372.19 | 2495.83 | 504158.33 |
| 39 | 2028-06 | 3861.26 | 1365.43 | 2495.83 | 501662.50 |
| 40 | 2028-07 | 3854.50 | 1358.67 | 2495.83 | 499166.67 |
| 41 | 2028-08 | 3847.74 | 1351.91 | 2495.83 | 496670.83 |
| 42 | 2028-09 | 3840.98 | 1345.15 | 2495.83 | 494175.00 |
| 43 | 2028-10 | 3834.22 | 1338.39 | 2495.83 | 491679.17 |
| 44 | 2028-11 | 3827.46 | 1331.63 | 2495.83 | 489183.33 |
| 45 | 2028-12 | 3820.70 | 1324.87 | 2495.83 | 486687.50 |
| 46 | 2029-01 | 3813.95 | 1318.11 | 2495.83 | 484191.67 |
| 47 | 2029-02 | 3807.19 | 1311.35 | 2495.83 | 481695.83 |
| 48 | 2029-03 | 3800.43 | 1304.59 | 2495.83 | 479200.00 |
| 49 | 2029-04 | 3793.67 | 1297.83 | 2495.83 | 476704.17 |
| 50 | 2029-05 | 3786.91 | 1291.07 | 2495.83 | 474208.33 |
| 51 | 2029-06 | 3780.15 | 1284.31 | 2495.83 | 471712.50 |
| 52 | 2029-07 | 3773.39 | 1277.55 | 2495.83 | 469216.67 |
| 53 | 2029-08 | 3766.63 | 1270.80 | 2495.83 | 466720.83 |
| 54 | 2029-09 | 3759.87 | 1264.04 | 2495.83 | 464225.00 |
| 55 | 2029-10 | 3753.11 | 1257.28 | 2495.83 | 461729.17 |
| 56 | 2029-11 | 3746.35 | 1250.52 | 2495.83 | 459233.33 |
| 57 | 2029-12 | 3739.59 | 1243.76 | 2495.83 | 456737.50 |
| 58 | 2030-01 | 3732.83 | 1237.00 | 2495.83 | 454241.67 |
| 59 | 2030-02 | 3726.07 | 1230.24 | 2495.83 | 451745.83 |
| 60 | 2030-03 | 3719.31 | 1223.48 | 2495.83 | 449250.00 |
| 61 | 2030-04 | 3712.55 | 1216.72 | 2495.83 | 446754.17 |
| 62 | 2030-05 | 3705.79 | 1209.96 | 2495.83 | 444258.33 |
| 63 | 2030-06 | 3699.03 | 1203.20 | 2495.83 | 441762.50 |
| 64 | 2030-07 | 3692.27 | 1196.44 | 2495.83 | 439266.67 |
| 65 | 2030-08 | 3685.51 | 1189.68 | 2495.83 | 436770.83 |
| 66 | 2030-09 | 3678.75 | 1182.92 | 2495.83 | 434275.00 |
| 67 | 2030-10 | 3671.99 | 1176.16 | 2495.83 | 431779.17 |
| 68 | 2030-11 | 3665.24 | 1169.40 | 2495.83 | 429283.33 |
| 69 | 2030-12 | 3658.48 | 1162.64 | 2495.83 | 426787.50 |
| 70 | 2031-01 | 3651.72 | 1155.88 | 2495.83 | 424291.67 |
| 71 | 2031-02 | 3644.96 | 1149.12 | 2495.83 | 421795.83 |
| 72 | 2031-03 | 3638.20 | 1142.36 | 2495.83 | 419300.00 |
| 73 | 2031-04 | 3631.44 | 1135.60 | 2495.83 | 416804.17 |
| 74 | 2031-05 | 3624.68 | 1128.84 | 2495.83 | 414308.33 |
| 75 | 2031-06 | 3617.92 | 1122.09 | 2495.83 | 411812.50 |
| 76 | 2031-07 | 3611.16 | 1115.33 | 2495.83 | 409316.67 |
| 77 | 2031-08 | 3604.40 | 1108.57 | 2495.83 | 406820.83 |
| 78 | 2031-09 | 3597.64 | 1101.81 | 2495.83 | 404325.00 |
| 79 | 2031-10 | 3590.88 | 1095.05 | 2495.83 | 401829.17 |
| 80 | 2031-11 | 3584.12 | 1088.29 | 2495.83 | 399333.33 |
| 81 | 2031-12 | 3577.36 | 1081.53 | 2495.83 | 396837.50 |
| 82 | 2032-01 | 3570.60 | 1074.77 | 2495.83 | 394341.67 |
| 83 | 2032-02 | 3563.84 | 1068.01 | 2495.83 | 391845.83 |
| 84 | 2032-03 | 3557.08 | 1061.25 | 2495.83 | 389350.00 |
| 85 | 2032-04 | 3550.32 | 1054.49 | 2495.83 | 386854.17 |
| 86 | 2032-05 | 3543.56 | 1047.73 | 2495.83 | 384358.33 |
| 87 | 2032-06 | 3536.80 | 1040.97 | 2495.83 | 381862.50 |
| 88 | 2032-07 | 3530.04 | 1034.21 | 2495.83 | 379366.67 |
| 89 | 2032-08 | 3523.28 | 1027.45 | 2495.83 | 376870.83 |
| 90 | 2032-09 | 3516.53 | 1020.69 | 2495.83 | 374375.00 |
| 91 | 2032-10 | 3509.77 | 1013.93 | 2495.83 | 371879.17 |
| 92 | 2032-11 | 3503.01 | 1007.17 | 2495.83 | 369383.33 |
| 93 | 2032-12 | 3496.25 | 1000.41 | 2495.83 | 366887.50 |
| 94 | 2033-01 | 3489.49 | 993.65 | 2495.83 | 364391.67 |
| 95 | 2033-02 | 3482.73 | 986.89 | 2495.83 | 361895.83 |
| 96 | 2033-03 | 3475.97 | 980.13 | 2495.83 | 359400.00 |
| 97 | 2033-04 | 3469.21 | 973.38 | 2495.83 | 356904.17 |
| 98 | 2033-05 | 3462.45 | 966.62 | 2495.83 | 354408.33 |
| 99 | 2033-06 | 3455.69 | 959.86 | 2495.83 | 351912.50 |
| 100 | 2033-07 | 3448.93 | 953.10 | 2495.83 | 349416.67 |
| 101 | 2033-08 | 3442.17 | 946.34 | 2495.83 | 346920.83 |
| 102 | 2033-09 | 3435.41 | 939.58 | 2495.83 | 344425.00 |
| 103 | 2033-10 | 3428.65 | 932.82 | 2495.83 | 341929.17 |
| 104 | 2033-11 | 3421.89 | 926.06 | 2495.83 | 339433.33 |
| 105 | 2033-12 | 3415.13 | 919.30 | 2495.83 | 336937.50 |
| 106 | 2034-01 | 3408.37 | 912.54 | 2495.83 | 334441.67 |
| 107 | 2034-02 | 3401.61 | 905.78 | 2495.83 | 331945.83 |
| 108 | 2034-03 | 3394.85 | 899.02 | 2495.83 | 329450.00 |
| 109 | 2034-04 | 3388.09 | 892.26 | 2495.83 | 326954.17 |
| 110 | 2034-05 | 3381.33 | 885.50 | 2495.83 | 324458.33 |
| 111 | 2034-06 | 3374.57 | 878.74 | 2495.83 | 321962.50 |
| 112 | 2034-07 | 3367.82 | 871.98 | 2495.83 | 319466.67 |
| 113 | 2034-08 | 3361.06 | 865.22 | 2495.83 | 316970.83 |
| 114 | 2034-09 | 3354.30 | 858.46 | 2495.83 | 314475.00 |
| 115 | 2034-10 | 3347.54 | 851.70 | 2495.83 | 311979.17 |
| 116 | 2034-11 | 3340.78 | 844.94 | 2495.83 | 309483.33 |
| 117 | 2034-12 | 3334.02 | 838.18 | 2495.83 | 306987.50 |
| 118 | 2035-01 | 3327.26 | 831.42 | 2495.83 | 304491.67 |
| 119 | 2035-02 | 3320.50 | 824.66 | 2495.83 | 301995.83 |
| 120 | 2035-03 | 3313.74 | 817.91 | 2495.83 | 299500.00 |
| 121 | 2035-04 | 3306.98 | 811.15 | 2495.83 | 297004.17 |
| 122 | 2035-05 | 3300.22 | 804.39 | 2495.83 | 294508.33 |
| 123 | 2035-06 | 3293.46 | 797.63 | 2495.83 | 292012.50 |
| 124 | 2035-07 | 3286.70 | 790.87 | 2495.83 | 289516.67 |
| 125 | 2035-08 | 3279.94 | 784.11 | 2495.83 | 287020.83 |
| 126 | 2035-09 | 3273.18 | 777.35 | 2495.83 | 284525.00 |
| 127 | 2035-10 | 3266.42 | 770.59 | 2495.83 | 282029.17 |
| 128 | 2035-11 | 3259.66 | 763.83 | 2495.83 | 279533.33 |
| 129 | 2035-12 | 3252.90 | 757.07 | 2495.83 | 277037.50 |
| 130 | 2036-01 | 3246.14 | 750.31 | 2495.83 | 274541.67 |
| 131 | 2036-02 | 3239.38 | 743.55 | 2495.83 | 272045.83 |
| 132 | 2036-03 | 3232.62 | 736.79 | 2495.83 | 269550.00 |
| 133 | 2036-04 | 3225.86 | 730.03 | 2495.83 | 267054.17 |
| 134 | 2036-05 | 3219.11 | 723.27 | 2495.83 | 264558.33 |
| 135 | 2036-06 | 3212.35 | 716.51 | 2495.83 | 262062.50 |
| 136 | 2036-07 | 3205.59 | 709.75 | 2495.83 | 259566.67 |
| 137 | 2036-08 | 3198.83 | 702.99 | 2495.83 | 257070.83 |
| 138 | 2036-09 | 3192.07 | 696.23 | 2495.83 | 254575.00 |
| 139 | 2036-10 | 3185.31 | 689.47 | 2495.83 | 252079.17 |
| 140 | 2036-11 | 3178.55 | 682.71 | 2495.83 | 249583.33 |
| 141 | 2036-12 | 3171.79 | 675.95 | 2495.83 | 247087.50 |
| 142 | 2037-01 | 3165.03 | 669.20 | 2495.83 | 244591.67 |
| 143 | 2037-02 | 3158.27 | 662.44 | 2495.83 | 242095.83 |
| 144 | 2037-03 | 3151.51 | 655.68 | 2495.83 | 239600.00 |
| 145 | 2037-04 | 3144.75 | 648.92 | 2495.83 | 237104.17 |
| 146 | 2037-05 | 3137.99 | 642.16 | 2495.83 | 234608.33 |
| 147 | 2037-06 | 3131.23 | 635.40 | 2495.83 | 232112.50 |
| 148 | 2037-07 | 3124.47 | 628.64 | 2495.83 | 229616.67 |
| 149 | 2037-08 | 3117.71 | 621.88 | 2495.83 | 227120.83 |
| 150 | 2037-09 | 3110.95 | 615.12 | 2495.83 | 224625.00 |
| 151 | 2037-10 | 3104.19 | 608.36 | 2495.83 | 222129.17 |
| 152 | 2037-11 | 3097.43 | 601.60 | 2495.83 | 219633.33 |
| 153 | 2037-12 | 3090.67 | 594.84 | 2495.83 | 217137.50 |
| 154 | 2038-01 | 3083.91 | 588.08 | 2495.83 | 214641.67 |
| 155 | 2038-02 | 3077.15 | 581.32 | 2495.83 | 212145.83 |
| 156 | 2038-03 | 3070.39 | 574.56 | 2495.83 | 209650.00 |
| 157 | 2038-04 | 3063.64 | 567.80 | 2495.83 | 207154.17 |
| 158 | 2038-05 | 3056.88 | 561.04 | 2495.83 | 204658.33 |
| 159 | 2038-06 | 3050.12 | 554.28 | 2495.83 | 202162.50 |
| 160 | 2038-07 | 3043.36 | 547.52 | 2495.83 | 199666.67 |
| 161 | 2038-08 | 3036.60 | 540.76 | 2495.83 | 197170.83 |
| 162 | 2038-09 | 3029.84 | 534.00 | 2495.83 | 194675.00 |
| 163 | 2038-10 | 3023.08 | 527.24 | 2495.83 | 192179.17 |
| 164 | 2038-11 | 3016.32 | 520.49 | 2495.83 | 189683.33 |
| 165 | 2038-12 | 3009.56 | 513.73 | 2495.83 | 187187.50 |
| 166 | 2039-01 | 3002.80 | 506.97 | 2495.83 | 184691.67 |
| 167 | 2039-02 | 2996.04 | 500.21 | 2495.83 | 182195.83 |
| 168 | 2039-03 | 2989.28 | 493.45 | 2495.83 | 179700.00 |
| 169 | 2039-04 | 2982.52 | 486.69 | 2495.83 | 177204.17 |
| 170 | 2039-05 | 2975.76 | 479.93 | 2495.83 | 174708.33 |
| 171 | 2039-06 | 2969.00 | 473.17 | 2495.83 | 172212.50 |
| 172 | 2039-07 | 2962.24 | 466.41 | 2495.83 | 169716.67 |
| 173 | 2039-08 | 2955.48 | 459.65 | 2495.83 | 167220.83 |
| 174 | 2039-09 | 2948.72 | 452.89 | 2495.83 | 164725.00 |
| 175 | 2039-10 | 2941.96 | 446.13 | 2495.83 | 162229.17 |
| 176 | 2039-11 | 2935.20 | 439.37 | 2495.83 | 159733.33 |
| 177 | 2039-12 | 2928.44 | 432.61 | 2495.83 | 157237.50 |
| 178 | 2040-01 | 2921.68 | 425.85 | 2495.83 | 154741.67 |
| 179 | 2040-02 | 2914.93 | 419.09 | 2495.83 | 152245.83 |
| 180 | 2040-03 | 2908.17 | 412.33 | 2495.83 | 149750.00 |
| 181 | 2040-04 | 2901.41 | 405.57 | 2495.83 | 147254.17 |
| 182 | 2040-05 | 2894.65 | 398.81 | 2495.83 | 144758.33 |
| 183 | 2040-06 | 2887.89 | 392.05 | 2495.83 | 142262.50 |
| 184 | 2040-07 | 2881.13 | 385.29 | 2495.83 | 139766.67 |
| 185 | 2040-08 | 2874.37 | 378.53 | 2495.83 | 137270.83 |
| 186 | 2040-09 | 2867.61 | 371.78 | 2495.83 | 134775.00 |
| 187 | 2040-10 | 2860.85 | 365.02 | 2495.83 | 132279.17 |
| 188 | 2040-11 | 2854.09 | 358.26 | 2495.83 | 129783.33 |
| 189 | 2040-12 | 2847.33 | 351.50 | 2495.83 | 127287.50 |
| 190 | 2041-01 | 2840.57 | 344.74 | 2495.83 | 124791.67 |
| 191 | 2041-02 | 2833.81 | 337.98 | 2495.83 | 122295.83 |
| 192 | 2041-03 | 2827.05 | 331.22 | 2495.83 | 119800.00 |
| 193 | 2041-04 | 2820.29 | 324.46 | 2495.83 | 117304.17 |
| 194 | 2041-05 | 2813.53 | 317.70 | 2495.83 | 114808.33 |
| 195 | 2041-06 | 2806.77 | 310.94 | 2495.83 | 112312.50 |
| 196 | 2041-07 | 2800.01 | 304.18 | 2495.83 | 109816.67 |
| 197 | 2041-08 | 2793.25 | 297.42 | 2495.83 | 107320.83 |
| 198 | 2041-09 | 2786.49 | 290.66 | 2495.83 | 104825.00 |
| 199 | 2041-10 | 2779.73 | 283.90 | 2495.83 | 102329.17 |
| 200 | 2041-11 | 2772.97 | 277.14 | 2495.83 | 99833.33 |
| 201 | 2041-12 | 2766.22 | 270.38 | 2495.83 | 97337.50 |
| 202 | 2042-01 | 2759.46 | 263.62 | 2495.83 | 94841.67 |
| 203 | 2042-02 | 2752.70 | 256.86 | 2495.83 | 92345.83 |
| 204 | 2042-03 | 2745.94 | 250.10 | 2495.83 | 89850.00 |
| 205 | 2042-04 | 2739.18 | 243.34 | 2495.83 | 87354.17 |
| 206 | 2042-05 | 2732.42 | 236.58 | 2495.83 | 84858.33 |
| 207 | 2042-06 | 2725.66 | 229.82 | 2495.83 | 82362.50 |
| 208 | 2042-07 | 2718.90 | 223.07 | 2495.83 | 79866.67 |
| 209 | 2042-08 | 2712.14 | 216.31 | 2495.83 | 77370.83 |
| 210 | 2042-09 | 2705.38 | 209.55 | 2495.83 | 74875.00 |
| 211 | 2042-10 | 2698.62 | 202.79 | 2495.83 | 72379.17 |
| 212 | 2042-11 | 2691.86 | 196.03 | 2495.83 | 69883.33 |
| 213 | 2042-12 | 2685.10 | 189.27 | 2495.83 | 67387.50 |
| 214 | 2043-01 | 2678.34 | 182.51 | 2495.83 | 64891.67 |
| 215 | 2043-02 | 2671.58 | 175.75 | 2495.83 | 62395.83 |
| 216 | 2043-03 | 2664.82 | 168.99 | 2495.83 | 59900.00 |
| 217 | 2043-04 | 2658.06 | 162.23 | 2495.83 | 57404.17 |
| 218 | 2043-05 | 2651.30 | 155.47 | 2495.83 | 54908.33 |
| 219 | 2043-06 | 2644.54 | 148.71 | 2495.83 | 52412.50 |
| 220 | 2043-07 | 2637.78 | 141.95 | 2495.83 | 49916.67 |
| 221 | 2043-08 | 2631.02 | 135.19 | 2495.83 | 47420.83 |
| 222 | 2043-09 | 2624.26 | 128.43 | 2495.83 | 44925.00 |
| 223 | 2043-10 | 2617.51 | 121.67 | 2495.83 | 42429.17 |
| 224 | 2043-11 | 2610.75 | 114.91 | 2495.83 | 39933.33 |
| 225 | 2043-12 | 2603.99 | 108.15 | 2495.83 | 37437.50 |
| 226 | 2044-01 | 2597.23 | 101.39 | 2495.83 | 34941.67 |
| 227 | 2044-02 | 2590.47 | 94.63 | 2495.83 | 32445.83 |
| 228 | 2044-03 | 2583.71 | 87.87 | 2495.83 | 29950.00 |
| 229 | 2044-04 | 2576.95 | 81.11 | 2495.83 | 27454.17 |
| 230 | 2044-05 | 2570.19 | 74.36 | 2495.83 | 24958.33 |
| 231 | 2044-06 | 2563.43 | 67.60 | 2495.83 | 22462.50 |
| 232 | 2044-07 | 2556.67 | 60.84 | 2495.83 | 19966.67 |
| 233 | 2044-08 | 2549.91 | 54.08 | 2495.83 | 17470.83 |
| 234 | 2044-09 | 2543.15 | 47.32 | 2495.83 | 14975.00 |
| 235 | 2044-10 | 2536.39 | 40.56 | 2495.83 | 12479.17 |
| 236 | 2044-11 | 2529.63 | 33.80 | 2495.83 | 9983.33 |
| 237 | 2044-12 | 2522.87 | 27.04 | 2495.83 | 7487.50 |
| 238 | 2045-01 | 2516.11 | 20.28 | 2495.83 | 4991.67 |
| 239 | 2045-02 | 2509.35 | 13.52 | 2495.83 | 2495.83 |
| 240 | 2045-03 | 2502.59 | 6.76 | 2495.83 | 0.00 |