贷款65.45万（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：65.45万
还款月数：20年
每月还款：3712.3元
利息总额：23.65万
本息合计：89.1万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-10 | 3712.30 | 1772.60 | 1939.69 | 652560.31 |
| 2 | 2024-11 | 3712.30 | 1767.35 | 1944.95 | 650615.36 |
| 3 | 2024-12 | 3712.30 | 1762.08 | 1950.21 | 648665.15 |
| 4 | 2025-01 | 3712.30 | 1756.80 | 1955.49 | 646709.65 |
| 5 | 2025-02 | 3712.30 | 1751.51 | 1960.79 | 644748.86 |
| 6 | 2025-03 | 3712.30 | 1746.19 | 1966.10 | 642782.76 |
| 7 | 2025-04 | 3712.30 | 1740.87 | 1971.43 | 640811.34 |
| 8 | 2025-05 | 3712.30 | 1735.53 | 1976.77 | 638834.57 |
| 9 | 2025-06 | 3712.30 | 1730.18 | 1982.12 | 636852.45 |
| 10 | 2025-07 | 3712.30 | 1724.81 | 1987.49 | 634864.96 |
| 11 | 2025-08 | 3712.30 | 1719.43 | 1992.87 | 632872.09 |
| 12 | 2025-09 | 3712.30 | 1714.03 | 1998.27 | 630873.83 |
| 13 | 2025-10 | 3712.30 | 1708.62 | 2003.68 | 628870.15 |
| 14 | 2025-11 | 3712.30 | 1703.19 | 2009.11 | 626861.04 |
| 15 | 2025-12 | 3712.30 | 1697.75 | 2014.55 | 624846.49 |
| 16 | 2026-01 | 3712.30 | 1692.29 | 2020.00 | 622826.49 |
| 17 | 2026-02 | 3712.30 | 1686.82 | 2025.47 | 620801.01 |
| 18 | 2026-03 | 3712.30 | 1681.34 | 2030.96 | 618770.05 |
| 19 | 2026-04 | 3712.30 | 1675.84 | 2036.46 | 616733.59 |
| 20 | 2026-05 | 3712.30 | 1670.32 | 2041.98 | 614691.62 |
| 21 | 2026-06 | 3712.30 | 1664.79 | 2047.51 | 612644.11 |
| 22 | 2026-07 | 3712.30 | 1659.24 | 2053.05 | 610591.06 |
| 23 | 2026-08 | 3712.30 | 1653.68 | 2058.61 | 608532.45 |
| 24 | 2026-09 | 3712.30 | 1648.11 | 2064.19 | 606468.26 |
| 25 | 2026-10 | 3712.30 | 1642.52 | 2069.78 | 604398.48 |
| 26 | 2026-11 | 3712.30 | 1636.91 | 2075.38 | 602323.10 |
| 27 | 2026-12 | 3712.30 | 1631.29 | 2081.00 | 600242.09 |
| 28 | 2027-01 | 3712.30 | 1625.66 | 2086.64 | 598155.45 |
| 29 | 2027-02 | 3712.30 | 1620.00 | 2092.29 | 596063.16 |
| 30 | 2027-03 | 3712.30 | 1614.34 | 2097.96 | 593965.20 |
| 31 | 2027-04 | 3712.30 | 1608.66 | 2103.64 | 591861.56 |
| 32 | 2027-05 | 3712.30 | 1602.96 | 2109.34 | 589752.22 |
| 33 | 2027-06 | 3712.30 | 1597.25 | 2115.05 | 587637.17 |
| 34 | 2027-07 | 3712.30 | 1591.52 | 2120.78 | 585516.39 |
| 35 | 2027-08 | 3712.30 | 1585.77 | 2126.52 | 583389.87 |
| 36 | 2027-09 | 3712.30 | 1580.01 | 2132.28 | 581257.59 |
| 37 | 2027-10 | 3712.30 | 1574.24 | 2138.06 | 579119.53 |
| 38 | 2027-11 | 3712.30 | 1568.45 | 2143.85 | 576975.68 |
| 39 | 2027-12 | 3712.30 | 1562.64 | 2149.65 | 574826.03 |
| 40 | 2028-01 | 3712.30 | 1556.82 | 2155.48 | 572670.55 |
| 41 | 2028-02 | 3712.30 | 1550.98 | 2161.31 | 570509.24 |
| 42 | 2028-03 | 3712.30 | 1545.13 | 2167.17 | 568342.07 |
| 43 | 2028-04 | 3712.30 | 1539.26 | 2173.04 | 566169.04 |
| 44 | 2028-05 | 3712.30 | 1533.37 | 2178.92 | 563990.12 |
| 45 | 2028-06 | 3712.30 | 1527.47 | 2184.82 | 561805.29 |
| 46 | 2028-07 | 3712.30 | 1521.56 | 2190.74 | 559614.55 |
| 47 | 2028-08 | 3712.30 | 1515.62 | 2196.67 | 557417.88 |
| 48 | 2028-09 | 3712.30 | 1509.67 | 2202.62 | 555215.26 |
| 49 | 2028-10 | 3712.30 | 1503.71 | 2208.59 | 553006.67 |
| 50 | 2028-11 | 3712.30 | 1497.73 | 2214.57 | 550792.10 |
| 51 | 2028-12 | 3712.30 | 1491.73 | 2220.57 | 548571.53 |
| 52 | 2029-01 | 3712.30 | 1485.71 | 2226.58 | 546344.95 |
| 53 | 2029-02 | 3712.30 | 1479.68 | 2232.61 | 544112.34 |
| 54 | 2029-03 | 3712.30 | 1473.64 | 2238.66 | 541873.68 |
| 55 | 2029-04 | 3712.30 | 1467.57 | 2244.72 | 539628.96 |
| 56 | 2029-05 | 3712.30 | 1461.50 | 2250.80 | 537378.16 |
| 57 | 2029-06 | 3712.30 | 1455.40 | 2256.90 | 535121.26 |
| 58 | 2029-07 | 3712.30 | 1449.29 | 2263.01 | 532858.25 |
| 59 | 2029-08 | 3712.30 | 1443.16 | 2269.14 | 530589.11 |
| 60 | 2029-09 | 3712.30 | 1437.01 | 2275.28 | 528313.83 |
| 61 | 2029-10 | 3712.30 | 1430.85 | 2281.45 | 526032.38 |
| 62 | 2029-11 | 3712.30 | 1424.67 | 2287.63 | 523744.75 |
| 63 | 2029-12 | 3712.30 | 1418.48 | 2293.82 | 521450.93 |
| 64 | 2030-01 | 3712.30 | 1412.26 | 2300.03 | 519150.90 |
| 65 | 2030-02 | 3712.30 | 1406.03 | 2306.26 | 516844.64 |
| 66 | 2030-03 | 3712.30 | 1399.79 | 2312.51 | 514532.13 |
| 67 | 2030-04 | 3712.30 | 1393.52 | 2318.77 | 512213.36 |
| 68 | 2030-05 | 3712.30 | 1387.24 | 2325.05 | 509888.31 |
| 69 | 2030-06 | 3712.30 | 1380.95 | 2331.35 | 507556.96 |
| 70 | 2030-07 | 3712.30 | 1374.63 | 2337.66 | 505219.29 |
| 71 | 2030-08 | 3712.30 | 1368.30 | 2343.99 | 502875.30 |
| 72 | 2030-09 | 3712.30 | 1361.95 | 2350.34 | 500524.96 |
| 73 | 2030-10 | 3712.30 | 1355.59 | 2356.71 | 498168.25 |
| 74 | 2030-11 | 3712.30 | 1349.21 | 2363.09 | 495805.16 |
| 75 | 2030-12 | 3712.30 | 1342.81 | 2369.49 | 493435.67 |
| 76 | 2031-01 | 3712.30 | 1336.39 | 2375.91 | 491059.76 |
| 77 | 2031-02 | 3712.30 | 1329.95 | 2382.34 | 488677.42 |
| 78 | 2031-03 | 3712.30 | 1323.50 | 2388.79 | 486288.62 |
| 79 | 2031-04 | 3712.30 | 1317.03 | 2395.26 | 483893.36 |
| 80 | 2031-05 | 3712.30 | 1310.54 | 2401.75 | 481491.61 |
| 81 | 2031-06 | 3712.30 | 1304.04 | 2408.26 | 479083.35 |
| 82 | 2031-07 | 3712.30 | 1297.52 | 2414.78 | 476668.57 |
| 83 | 2031-08 | 3712.30 | 1290.98 | 2421.32 | 474247.25 |
| 84 | 2031-09 | 3712.30 | 1284.42 | 2427.88 | 471819.38 |
| 85 | 2031-10 | 3712.30 | 1277.84 | 2434.45 | 469384.92 |
| 86 | 2031-11 | 3712.30 | 1271.25 | 2441.05 | 466943.88 |
| 87 | 2031-12 | 3712.30 | 1264.64 | 2447.66 | 464496.22 |
| 88 | 2032-01 | 3712.30 | 1258.01 | 2454.29 | 462041.94 |
| 89 | 2032-02 | 3712.30 | 1251.36 | 2460.93 | 459581.00 |
| 90 | 2032-03 | 3712.30 | 1244.70 | 2467.60 | 457113.41 |
| 91 | 2032-04 | 3712.30 | 1238.02 | 2474.28 | 454639.13 |
| 92 | 2032-05 | 3712.30 | 1231.31 | 2480.98 | 452158.14 |
| 93 | 2032-06 | 3712.30 | 1224.59 | 2487.70 | 449670.44 |
| 94 | 2032-07 | 3712.30 | 1217.86 | 2494.44 | 447176.00 |
| 95 | 2032-08 | 3712.30 | 1211.10 | 2501.19 | 444674.81 |
| 96 | 2032-09 | 3712.30 | 1204.33 | 2507.97 | 442166.84 |
| 97 | 2032-10 | 3712.30 | 1197.54 | 2514.76 | 439652.08 |
| 98 | 2032-11 | 3712.30 | 1190.72 | 2521.57 | 437130.51 |
| 99 | 2032-12 | 3712.30 | 1183.90 | 2528.40 | 434602.11 |
| 100 | 2033-01 | 3712.30 | 1177.05 | 2535.25 | 432066.86 |
| 101 | 2033-02 | 3712.30 | 1170.18 | 2542.12 | 429524.74 |
| 102 | 2033-03 | 3712.30 | 1163.30 | 2549.00 | 426975.74 |
| 103 | 2033-04 | 3712.30 | 1156.39 | 2555.90 | 424419.84 |
| 104 | 2033-05 | 3712.30 | 1149.47 | 2562.83 | 421857.01 |
| 105 | 2033-06 | 3712.30 | 1142.53 | 2569.77 | 419287.25 |
| 106 | 2033-07 | 3712.30 | 1135.57 | 2576.73 | 416710.52 |
| 107 | 2033-08 | 3712.30 | 1128.59 | 2583.71 | 414126.81 |
| 108 | 2033-09 | 3712.30 | 1121.59 | 2590.70 | 411536.11 |
| 109 | 2033-10 | 3712.30 | 1114.58 | 2597.72 | 408938.39 |
| 110 | 2033-11 | 3712.30 | 1107.54 | 2604.75 | 406333.64 |
| 111 | 2033-12 | 3712.30 | 1100.49 | 2611.81 | 403721.83 |
| 112 | 2034-01 | 3712.30 | 1093.41 | 2618.88 | 401102.94 |
| 113 | 2034-02 | 3712.30 | 1086.32 | 2625.98 | 398476.97 |
| 114 | 2034-03 | 3712.30 | 1079.21 | 2633.09 | 395843.88 |
| 115 | 2034-04 | 3712.30 | 1072.08 | 2640.22 | 393203.66 |
| 116 | 2034-05 | 3712.30 | 1064.93 | 2647.37 | 390556.29 |
| 117 | 2034-06 | 3712.30 | 1057.76 | 2654.54 | 387901.75 |
| 118 | 2034-07 | 3712.30 | 1050.57 | 2661.73 | 385240.02 |
| 119 | 2034-08 | 3712.30 | 1043.36 | 2668.94 | 382571.09 |
| 120 | 2034-09 | 3712.30 | 1036.13 | 2676.17 | 379894.92 |
| 121 | 2034-10 | 3712.30 | 1028.88 | 2683.41 | 377211.50 |
| 122 | 2034-11 | 3712.30 | 1021.61 | 2690.68 | 374520.82 |
| 123 | 2034-12 | 3712.30 | 1014.33 | 2697.97 | 371822.85 |
| 124 | 2035-01 | 3712.30 | 1007.02 | 2705.28 | 369117.58 |
| 125 | 2035-02 | 3712.30 | 999.69 | 2712.60 | 366404.98 |
| 126 | 2035-03 | 3712.30 | 992.35 | 2719.95 | 363685.03 |
| 127 | 2035-04 | 3712.30 | 984.98 | 2727.32 | 360957.71 |
| 128 | 2035-05 | 3712.30 | 977.59 | 2734.70 | 358223.01 |
| 129 | 2035-06 | 3712.30 | 970.19 | 2742.11 | 355480.90 |
| 130 | 2035-07 | 3712.30 | 962.76 | 2749.54 | 352731.36 |
| 131 | 2035-08 | 3712.30 | 955.31 | 2756.98 | 349974.38 |
| 132 | 2035-09 | 3712.30 | 947.85 | 2764.45 | 347209.93 |
| 133 | 2035-10 | 3712.30 | 940.36 | 2771.94 | 344438.00 |
| 134 | 2035-11 | 3712.30 | 932.85 | 2779.44 | 341658.55 |
| 135 | 2035-12 | 3712.30 | 925.33 | 2786.97 | 338871.58 |
| 136 | 2036-01 | 3712.30 | 917.78 | 2794.52 | 336077.06 |
| 137 | 2036-02 | 3712.30 | 910.21 | 2802.09 | 333274.97 |
| 138 | 2036-03 | 3712.30 | 902.62 | 2809.68 | 330465.30 |
| 139 | 2036-04 | 3712.30 | 895.01 | 2817.29 | 327648.01 |
| 140 | 2036-05 | 3712.30 | 887.38 | 2824.92 | 324823.10 |
| 141 | 2036-06 | 3712.30 | 879.73 | 2832.57 | 321990.53 |
| 142 | 2036-07 | 3712.30 | 872.06 | 2840.24 | 319150.29 |
| 143 | 2036-08 | 3712.30 | 864.37 | 2847.93 | 316302.36 |
| 144 | 2036-09 | 3712.30 | 856.65 | 2855.64 | 313446.72 |
| 145 | 2036-10 | 3712.30 | 848.92 | 2863.38 | 310583.34 |
| 146 | 2036-11 | 3712.30 | 841.16 | 2871.13 | 307712.20 |
| 147 | 2036-12 | 3712.30 | 833.39 | 2878.91 | 304833.30 |
| 148 | 2037-01 | 3712.30 | 825.59 | 2886.71 | 301946.59 |
| 149 | 2037-02 | 3712.30 | 817.77 | 2894.52 | 299052.06 |
| 150 | 2037-03 | 3712.30 | 809.93 | 2902.36 | 296149.70 |
| 151 | 2037-04 | 3712.30 | 802.07 | 2910.22 | 293239.48 |
| 152 | 2037-05 | 3712.30 | 794.19 | 2918.11 | 290321.37 |
| 153 | 2037-06 | 3712.30 | 786.29 | 2926.01 | 287395.36 |
| 154 | 2037-07 | 3712.30 | 778.36 | 2933.93 | 284461.43 |
| 155 | 2037-08 | 3712.30 | 770.42 | 2941.88 | 281519.55 |
| 156 | 2037-09 | 3712.30 | 762.45 | 2949.85 | 278569.70 |
| 157 | 2037-10 | 3712.30 | 754.46 | 2957.84 | 275611.86 |
| 158 | 2037-11 | 3712.30 | 746.45 | 2965.85 | 272646.02 |
| 159 | 2037-12 | 3712.30 | 738.42 | 2973.88 | 269672.14 |
| 160 | 2038-01 | 3712.30 | 730.36 | 2981.93 | 266690.20 |
| 161 | 2038-02 | 3712.30 | 722.29 | 2990.01 | 263700.19 |
| 162 | 2038-03 | 3712.30 | 714.19 | 2998.11 | 260702.08 |
| 163 | 2038-04 | 3712.30 | 706.07 | 3006.23 | 257695.86 |
| 164 | 2038-05 | 3712.30 | 697.93 | 3014.37 | 254681.49 |
| 165 | 2038-06 | 3712.30 | 689.76 | 3022.53 | 251658.95 |
| 166 | 2038-07 | 3712.30 | 681.58 | 3030.72 | 248628.23 |
| 167 | 2038-08 | 3712.30 | 673.37 | 3038.93 | 245589.30 |
| 168 | 2038-09 | 3712.30 | 665.14 | 3047.16 | 242542.15 |
| 169 | 2038-10 | 3712.30 | 656.88 | 3055.41 | 239486.73 |
| 170 | 2038-11 | 3712.30 | 648.61 | 3063.69 | 236423.05 |
| 171 | 2038-12 | 3712.30 | 640.31 | 3071.98 | 233351.06 |
| 172 | 2039-01 | 3712.30 | 631.99 | 3080.30 | 230270.76 |
| 173 | 2039-02 | 3712.30 | 623.65 | 3088.65 | 227182.11 |
| 174 | 2039-03 | 3712.30 | 615.28 | 3097.01 | 224085.10 |
| 175 | 2039-04 | 3712.30 | 606.90 | 3105.40 | 220979.70 |
| 176 | 2039-05 | 3712.30 | 598.49 | 3113.81 | 217865.89 |
| 177 | 2039-06 | 3712.30 | 590.05 | 3122.24 | 214743.65 |
| 178 | 2039-07 | 3712.30 | 581.60 | 3130.70 | 211612.95 |
| 179 | 2039-08 | 3712.30 | 573.12 | 3139.18 | 208473.77 |
| 180 | 2039-09 | 3712.30 | 564.62 | 3147.68 | 205326.09 |
| 181 | 2039-10 | 3712.30 | 556.09 | 3156.20 | 202169.89 |
| 182 | 2039-11 | 3712.30 | 547.54 | 3164.75 | 199005.14 |
| 183 | 2039-12 | 3712.30 | 538.97 | 3173.32 | 195831.81 |
| 184 | 2040-01 | 3712.30 | 530.38 | 3181.92 | 192649.89 |
| 185 | 2040-02 | 3712.30 | 521.76 | 3190.54 | 189459.36 |
| 186 | 2040-03 | 3712.30 | 513.12 | 3199.18 | 186260.18 |
| 187 | 2040-04 | 3712.30 | 504.45 | 3207.84 | 183052.34 |
| 188 | 2040-05 | 3712.30 | 495.77 | 3216.53 | 179835.81 |
| 189 | 2040-06 | 3712.30 | 487.06 | 3225.24 | 176610.57 |
| 190 | 2040-07 | 3712.30 | 478.32 | 3233.98 | 173376.59 |
| 191 | 2040-08 | 3712.30 | 469.56 | 3242.73 | 170133.86 |
| 192 | 2040-09 | 3712.30 | 460.78 | 3251.52 | 166882.34 |
| 193 | 2040-10 | 3712.30 | 451.97 | 3260.32 | 163622.02 |
| 194 | 2040-11 | 3712.30 | 443.14 | 3269.15 | 160352.86 |
| 195 | 2040-12 | 3712.30 | 434.29 | 3278.01 | 157074.86 |
| 196 | 2041-01 | 3712.30 | 425.41 | 3286.89 | 153787.97 |
| 197 | 2041-02 | 3712.30 | 416.51 | 3295.79 | 150492.19 |
| 198 | 2041-03 | 3712.30 | 407.58 | 3304.71 | 147187.47 |
| 199 | 2041-04 | 3712.30 | 398.63 | 3313.66 | 143873.81 |
| 200 | 2041-05 | 3712.30 | 389.66 | 3322.64 | 140551.17 |
| 201 | 2041-06 | 3712.30 | 380.66 | 3331.64 | 137219.53 |
| 202 | 2041-07 | 3712.30 | 371.64 | 3340.66 | 133878.87 |
| 203 | 2041-08 | 3712.30 | 362.59 | 3349.71 | 130529.17 |
| 204 | 2041-09 | 3712.30 | 353.52 | 3358.78 | 127170.39 |
| 205 | 2041-10 | 3712.30 | 344.42 | 3367.88 | 123802.51 |
| 206 | 2041-11 | 3712.30 | 335.30 | 3377.00 | 120425.51 |
| 207 | 2041-12 | 3712.30 | 326.15 | 3386.14 | 117039.37 |
| 208 | 2042-01 | 3712.30 | 316.98 | 3395.31 | 113644.05 |
| 209 | 2042-02 | 3712.30 | 307.79 | 3404.51 | 110239.54 |
| 210 | 2042-03 | 3712.30 | 298.57 | 3413.73 | 106825.81 |
| 211 | 2042-04 | 3712.30 | 289.32 | 3422.98 | 103402.84 |
| 212 | 2042-05 | 3712.30 | 280.05 | 3432.25 | 99970.59 |
| 213 | 2042-06 | 3712.30 | 270.75 | 3441.54 | 96529.05 |
| 214 | 2042-07 | 3712.30 | 261.43 | 3450.86 | 93078.18 |
| 215 | 2042-08 | 3712.30 | 252.09 | 3460.21 | 89617.97 |
| 216 | 2042-09 | 3712.30 | 242.72 | 3469.58 | 86148.39 |
| 217 | 2042-10 | 3712.30 | 233.32 | 3478.98 | 82669.41 |
| 218 | 2042-11 | 3712.30 | 223.90 | 3488.40 | 79181.01 |
| 219 | 2042-12 | 3712.30 | 214.45 | 3497.85 | 75683.17 |
| 220 | 2043-01 | 3712.30 | 204.98 | 3507.32 | 72175.85 |
| 221 | 2043-02 | 3712.30 | 195.48 | 3516.82 | 68659.03 |
| 222 | 2043-03 | 3712.30 | 185.95 | 3526.34 | 65132.68 |
| 223 | 2043-04 | 3712.30 | 176.40 | 3535.90 | 61596.79 |
| 224 | 2043-05 | 3712.30 | 166.82 | 3545.47 | 58051.31 |
| 225 | 2043-06 | 3712.30 | 157.22 | 3555.07 | 54496.24 |
| 226 | 2043-07 | 3712.30 | 147.59 | 3564.70 | 50931.54 |
| 227 | 2043-08 | 3712.30 | 137.94 | 3574.36 | 47357.18 |
| 228 | 2043-09 | 3712.30 | 128.26 | 3584.04 | 43773.14 |
| 229 | 2043-10 | 3712.30 | 118.55 | 3593.74 | 40179.40 |
| 230 | 2043-11 | 3712.30 | 108.82 | 3603.48 | 36575.92 |
| 231 | 2043-12 | 3712.30 | 99.06 | 3613.24 | 32962.69 |
| 232 | 2044-01 | 3712.30 | 89.27 | 3623.02 | 29339.66 |
| 233 | 2044-02 | 3712.30 | 79.46 | 3632.83 | 25706.83 |
| 234 | 2044-03 | 3712.30 | 69.62 | 3642.67 | 22064.16 |
| 235 | 2044-04 | 3712.30 | 59.76 | 3652.54 | 18411.62 |
| 236 | 2044-05 | 3712.30 | 49.86 | 3662.43 | 14749.19 |
| 237 | 2044-06 | 3712.30 | 39.95 | 3672.35 | 11076.84 |
| 238 | 2044-07 | 3712.30 | 30.00 | 3682.30 | 7394.54 |
| 239 | 2044-08 | 3712.30 | 20.03 | 3692.27 | 3702.27 |
| 240 | 2044-09 | 3712.30 | 10.03 | 3702.27 | 0.00 |
等额本金还款方式：
贷款总额：65.45万
还款月数：20年
首月还款：4499.69元
每月递减：7.39元
利息总额：21.36万
本息合计：86.81万
节省利息：22852.3元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-10 | 4499.69 | 1772.60 | 2727.08 | 651772.92 |
| 2 | 2024-11 | 4492.30 | 1765.22 | 2727.08 | 649045.83 |
| 3 | 2024-12 | 4484.92 | 1757.83 | 2727.08 | 646318.75 |
| 4 | 2025-01 | 4477.53 | 1750.45 | 2727.08 | 643591.67 |
| 5 | 2025-02 | 4470.14 | 1743.06 | 2727.08 | 640864.58 |
| 6 | 2025-03 | 4462.76 | 1735.67 | 2727.08 | 638137.50 |
| 7 | 2025-04 | 4455.37 | 1728.29 | 2727.08 | 635410.42 |
| 8 | 2025-05 | 4447.99 | 1720.90 | 2727.08 | 632683.33 |
| 9 | 2025-06 | 4440.60 | 1713.52 | 2727.08 | 629956.25 |
| 10 | 2025-07 | 4433.21 | 1706.13 | 2727.08 | 627229.17 |
| 11 | 2025-08 | 4425.83 | 1698.75 | 2727.08 | 624502.08 |
| 12 | 2025-09 | 4418.44 | 1691.36 | 2727.08 | 621775.00 |
| 13 | 2025-10 | 4411.06 | 1683.97 | 2727.08 | 619047.92 |
| 14 | 2025-11 | 4403.67 | 1676.59 | 2727.08 | 616320.83 |
| 15 | 2025-12 | 4396.29 | 1669.20 | 2727.08 | 613593.75 |
| 16 | 2026-01 | 4388.90 | 1661.82 | 2727.08 | 610866.67 |
| 17 | 2026-02 | 4381.51 | 1654.43 | 2727.08 | 608139.58 |
| 18 | 2026-03 | 4374.13 | 1647.04 | 2727.08 | 605412.50 |
| 19 | 2026-04 | 4366.74 | 1639.66 | 2727.08 | 602685.42 |
| 20 | 2026-05 | 4359.36 | 1632.27 | 2727.08 | 599958.33 |
| 21 | 2026-06 | 4351.97 | 1624.89 | 2727.08 | 597231.25 |
| 22 | 2026-07 | 4344.58 | 1617.50 | 2727.08 | 594504.17 |
| 23 | 2026-08 | 4337.20 | 1610.12 | 2727.08 | 591777.08 |
| 24 | 2026-09 | 4329.81 | 1602.73 | 2727.08 | 589050.00 |
| 25 | 2026-10 | 4322.43 | 1595.34 | 2727.08 | 586322.92 |
| 26 | 2026-11 | 4315.04 | 1587.96 | 2727.08 | 583595.83 |
| 27 | 2026-12 | 4307.66 | 1580.57 | 2727.08 | 580868.75 |
| 28 | 2027-01 | 4300.27 | 1573.19 | 2727.08 | 578141.67 |
| 29 | 2027-02 | 4292.88 | 1565.80 | 2727.08 | 575414.58 |
| 30 | 2027-03 | 4285.50 | 1558.41 | 2727.08 | 572687.50 |
| 31 | 2027-04 | 4278.11 | 1551.03 | 2727.08 | 569960.42 |
| 32 | 2027-05 | 4270.73 | 1543.64 | 2727.08 | 567233.33 |
| 33 | 2027-06 | 4263.34 | 1536.26 | 2727.08 | 564506.25 |
| 34 | 2027-07 | 4255.95 | 1528.87 | 2727.08 | 561779.17 |
| 35 | 2027-08 | 4248.57 | 1521.49 | 2727.08 | 559052.08 |
| 36 | 2027-09 | 4241.18 | 1514.10 | 2727.08 | 556325.00 |
| 37 | 2027-10 | 4233.80 | 1506.71 | 2727.08 | 553597.92 |
| 38 | 2027-11 | 4226.41 | 1499.33 | 2727.08 | 550870.83 |
| 39 | 2027-12 | 4219.03 | 1491.94 | 2727.08 | 548143.75 |
| 40 | 2028-01 | 4211.64 | 1484.56 | 2727.08 | 545416.67 |
| 41 | 2028-02 | 4204.25 | 1477.17 | 2727.08 | 542689.58 |
| 42 | 2028-03 | 4196.87 | 1469.78 | 2727.08 | 539962.50 |
| 43 | 2028-04 | 4189.48 | 1462.40 | 2727.08 | 537235.42 |
| 44 | 2028-05 | 4182.10 | 1455.01 | 2727.08 | 534508.33 |
| 45 | 2028-06 | 4174.71 | 1447.63 | 2727.08 | 531781.25 |
| 46 | 2028-07 | 4167.32 | 1440.24 | 2727.08 | 529054.17 |
| 47 | 2028-08 | 4159.94 | 1432.86 | 2727.08 | 526327.08 |
| 48 | 2028-09 | 4152.55 | 1425.47 | 2727.08 | 523600.00 |
| 49 | 2028-10 | 4145.17 | 1418.08 | 2727.08 | 520872.92 |
| 50 | 2028-11 | 4137.78 | 1410.70 | 2727.08 | 518145.83 |
| 51 | 2028-12 | 4130.39 | 1403.31 | 2727.08 | 515418.75 |
| 52 | 2029-01 | 4123.01 | 1395.93 | 2727.08 | 512691.67 |
| 53 | 2029-02 | 4115.62 | 1388.54 | 2727.08 | 509964.58 |
| 54 | 2029-03 | 4108.24 | 1381.15 | 2727.08 | 507237.50 |
| 55 | 2029-04 | 4100.85 | 1373.77 | 2727.08 | 504510.42 |
| 56 | 2029-05 | 4093.47 | 1366.38 | 2727.08 | 501783.33 |
| 57 | 2029-06 | 4086.08 | 1359.00 | 2727.08 | 499056.25 |
| 58 | 2029-07 | 4078.69 | 1351.61 | 2727.08 | 496329.17 |
| 59 | 2029-08 | 4071.31 | 1344.22 | 2727.08 | 493602.08 |
| 60 | 2029-09 | 4063.92 | 1336.84 | 2727.08 | 490875.00 |
| 61 | 2029-10 | 4056.54 | 1329.45 | 2727.08 | 488147.92 |
| 62 | 2029-11 | 4049.15 | 1322.07 | 2727.08 | 485420.83 |
| 63 | 2029-12 | 4041.76 | 1314.68 | 2727.08 | 482693.75 |
| 64 | 2030-01 | 4034.38 | 1307.30 | 2727.08 | 479966.67 |
| 65 | 2030-02 | 4026.99 | 1299.91 | 2727.08 | 477239.58 |
| 66 | 2030-03 | 4019.61 | 1292.52 | 2727.08 | 474512.50 |
| 67 | 2030-04 | 4012.22 | 1285.14 | 2727.08 | 471785.42 |
| 68 | 2030-05 | 4004.84 | 1277.75 | 2727.08 | 469058.33 |
| 69 | 2030-06 | 3997.45 | 1270.37 | 2727.08 | 466331.25 |
| 70 | 2030-07 | 3990.06 | 1262.98 | 2727.08 | 463604.17 |
| 71 | 2030-08 | 3982.68 | 1255.59 | 2727.08 | 460877.08 |
| 72 | 2030-09 | 3975.29 | 1248.21 | 2727.08 | 458150.00 |
| 73 | 2030-10 | 3967.91 | 1240.82 | 2727.08 | 455422.92 |
| 74 | 2030-11 | 3960.52 | 1233.44 | 2727.08 | 452695.83 |
| 75 | 2030-12 | 3953.13 | 1226.05 | 2727.08 | 449968.75 |
| 76 | 2031-01 | 3945.75 | 1218.67 | 2727.08 | 447241.67 |
| 77 | 2031-02 | 3938.36 | 1211.28 | 2727.08 | 444514.58 |
| 78 | 2031-03 | 3930.98 | 1203.89 | 2727.08 | 441787.50 |
| 79 | 2031-04 | 3923.59 | 1196.51 | 2727.08 | 439060.42 |
| 80 | 2031-05 | 3916.21 | 1189.12 | 2727.08 | 436333.33 |
| 81 | 2031-06 | 3908.82 | 1181.74 | 2727.08 | 433606.25 |
| 82 | 2031-07 | 3901.43 | 1174.35 | 2727.08 | 430879.17 |
| 83 | 2031-08 | 3894.05 | 1166.96 | 2727.08 | 428152.08 |
| 84 | 2031-09 | 3886.66 | 1159.58 | 2727.08 | 425425.00 |
| 85 | 2031-10 | 3879.28 | 1152.19 | 2727.08 | 422697.92 |
| 86 | 2031-11 | 3871.89 | 1144.81 | 2727.08 | 419970.83 |
| 87 | 2031-12 | 3864.50 | 1137.42 | 2727.08 | 417243.75 |
| 88 | 2032-01 | 3857.12 | 1130.04 | 2727.08 | 414516.67 |
| 89 | 2032-02 | 3849.73 | 1122.65 | 2727.08 | 411789.58 |
| 90 | 2032-03 | 3842.35 | 1115.26 | 2727.08 | 409062.50 |
| 91 | 2032-04 | 3834.96 | 1107.88 | 2727.08 | 406335.42 |
| 92 | 2032-05 | 3827.58 | 1100.49 | 2727.08 | 403608.33 |
| 93 | 2032-06 | 3820.19 | 1093.11 | 2727.08 | 400881.25 |
| 94 | 2032-07 | 3812.80 | 1085.72 | 2727.08 | 398154.17 |
| 95 | 2032-08 | 3805.42 | 1078.33 | 2727.08 | 395427.08 |
| 96 | 2032-09 | 3798.03 | 1070.95 | 2727.08 | 392700.00 |
| 97 | 2032-10 | 3790.65 | 1063.56 | 2727.08 | 389972.92 |
| 98 | 2032-11 | 3783.26 | 1056.18 | 2727.08 | 387245.83 |
| 99 | 2032-12 | 3775.87 | 1048.79 | 2727.08 | 384518.75 |
| 100 | 2033-01 | 3768.49 | 1041.40 | 2727.08 | 381791.67 |
| 101 | 2033-02 | 3761.10 | 1034.02 | 2727.08 | 379064.58 |
| 102 | 2033-03 | 3753.72 | 1026.63 | 2727.08 | 376337.50 |
| 103 | 2033-04 | 3746.33 | 1019.25 | 2727.08 | 373610.42 |
| 104 | 2033-05 | 3738.94 | 1011.86 | 2727.08 | 370883.33 |
| 105 | 2033-06 | 3731.56 | 1004.48 | 2727.08 | 368156.25 |
| 106 | 2033-07 | 3724.17 | 997.09 | 2727.08 | 365429.17 |
| 107 | 2033-08 | 3716.79 | 989.70 | 2727.08 | 362702.08 |
| 108 | 2033-09 | 3709.40 | 982.32 | 2727.08 | 359975.00 |
| 109 | 2033-10 | 3702.02 | 974.93 | 2727.08 | 357247.92 |
| 110 | 2033-11 | 3694.63 | 967.55 | 2727.08 | 354520.83 |
| 111 | 2033-12 | 3687.24 | 960.16 | 2727.08 | 351793.75 |
| 112 | 2034-01 | 3679.86 | 952.77 | 2727.08 | 349066.67 |
| 113 | 2034-02 | 3672.47 | 945.39 | 2727.08 | 346339.58 |
| 114 | 2034-03 | 3665.09 | 938.00 | 2727.08 | 343612.50 |
| 115 | 2034-04 | 3657.70 | 930.62 | 2727.08 | 340885.42 |
| 116 | 2034-05 | 3650.31 | 923.23 | 2727.08 | 338158.33 |
| 117 | 2034-06 | 3642.93 | 915.85 | 2727.08 | 335431.25 |
| 118 | 2034-07 | 3635.54 | 908.46 | 2727.08 | 332704.17 |
| 119 | 2034-08 | 3628.16 | 901.07 | 2727.08 | 329977.08 |
| 120 | 2034-09 | 3620.77 | 893.69 | 2727.08 | 327250.00 |
| 121 | 2034-10 | 3613.39 | 886.30 | 2727.08 | 324522.92 |
| 122 | 2034-11 | 3606.00 | 878.92 | 2727.08 | 321795.83 |
| 123 | 2034-12 | 3598.61 | 871.53 | 2727.08 | 319068.75 |
| 124 | 2035-01 | 3591.23 | 864.14 | 2727.08 | 316341.67 |
| 125 | 2035-02 | 3583.84 | 856.76 | 2727.08 | 313614.58 |
| 126 | 2035-03 | 3576.46 | 849.37 | 2727.08 | 310887.50 |
| 127 | 2035-04 | 3569.07 | 841.99 | 2727.08 | 308160.42 |
| 128 | 2035-05 | 3561.68 | 834.60 | 2727.08 | 305433.33 |
| 129 | 2035-06 | 3554.30 | 827.22 | 2727.08 | 302706.25 |
| 130 | 2035-07 | 3546.91 | 819.83 | 2727.08 | 299979.17 |
| 131 | 2035-08 | 3539.53 | 812.44 | 2727.08 | 297252.08 |
| 132 | 2035-09 | 3532.14 | 805.06 | 2727.08 | 294525.00 |
| 133 | 2035-10 | 3524.76 | 797.67 | 2727.08 | 291797.92 |
| 134 | 2035-11 | 3517.37 | 790.29 | 2727.08 | 289070.83 |
| 135 | 2035-12 | 3509.98 | 782.90 | 2727.08 | 286343.75 |
| 136 | 2036-01 | 3502.60 | 775.51 | 2727.08 | 283616.67 |
| 137 | 2036-02 | 3495.21 | 768.13 | 2727.08 | 280889.58 |
| 138 | 2036-03 | 3487.83 | 760.74 | 2727.08 | 278162.50 |
| 139 | 2036-04 | 3480.44 | 753.36 | 2727.08 | 275435.42 |
| 140 | 2036-05 | 3473.05 | 745.97 | 2727.08 | 272708.33 |
| 141 | 2036-06 | 3465.67 | 738.59 | 2727.08 | 269981.25 |
| 142 | 2036-07 | 3458.28 | 731.20 | 2727.08 | 267254.17 |
| 143 | 2036-08 | 3450.90 | 723.81 | 2727.08 | 264527.08 |
| 144 | 2036-09 | 3443.51 | 716.43 | 2727.08 | 261800.00 |
| 145 | 2036-10 | 3436.13 | 709.04 | 2727.08 | 259072.92 |
| 146 | 2036-11 | 3428.74 | 701.66 | 2727.08 | 256345.83 |
| 147 | 2036-12 | 3421.35 | 694.27 | 2727.08 | 253618.75 |
| 148 | 2037-01 | 3413.97 | 686.88 | 2727.08 | 250891.67 |
| 149 | 2037-02 | 3406.58 | 679.50 | 2727.08 | 248164.58 |
| 150 | 2037-03 | 3399.20 | 672.11 | 2727.08 | 245437.50 |
| 151 | 2037-04 | 3391.81 | 664.73 | 2727.08 | 242710.42 |
| 152 | 2037-05 | 3384.42 | 657.34 | 2727.08 | 239983.33 |
| 153 | 2037-06 | 3377.04 | 649.95 | 2727.08 | 237256.25 |
| 154 | 2037-07 | 3369.65 | 642.57 | 2727.08 | 234529.17 |
| 155 | 2037-08 | 3362.27 | 635.18 | 2727.08 | 231802.08 |
| 156 | 2037-09 | 3354.88 | 627.80 | 2727.08 | 229075.00 |
| 157 | 2037-10 | 3347.49 | 620.41 | 2727.08 | 226347.92 |
| 158 | 2037-11 | 3340.11 | 613.03 | 2727.08 | 223620.83 |
| 159 | 2037-12 | 3332.72 | 605.64 | 2727.08 | 220893.75 |
| 160 | 2038-01 | 3325.34 | 598.25 | 2727.08 | 218166.67 |
| 161 | 2038-02 | 3317.95 | 590.87 | 2727.08 | 215439.58 |
| 162 | 2038-03 | 3310.57 | 583.48 | 2727.08 | 212712.50 |
| 163 | 2038-04 | 3303.18 | 576.10 | 2727.08 | 209985.42 |
| 164 | 2038-05 | 3295.79 | 568.71 | 2727.08 | 207258.33 |
| 165 | 2038-06 | 3288.41 | 561.32 | 2727.08 | 204531.25 |
| 166 | 2038-07 | 3281.02 | 553.94 | 2727.08 | 201804.17 |
| 167 | 2038-08 | 3273.64 | 546.55 | 2727.08 | 199077.08 |
| 168 | 2038-09 | 3266.25 | 539.17 | 2727.08 | 196350.00 |
| 169 | 2038-10 | 3258.86 | 531.78 | 2727.08 | 193622.92 |
| 170 | 2038-11 | 3251.48 | 524.40 | 2727.08 | 190895.83 |
| 171 | 2038-12 | 3244.09 | 517.01 | 2727.08 | 188168.75 |
| 172 | 2039-01 | 3236.71 | 509.62 | 2727.08 | 185441.67 |
| 173 | 2039-02 | 3229.32 | 502.24 | 2727.08 | 182714.58 |
| 174 | 2039-03 | 3221.94 | 494.85 | 2727.08 | 179987.50 |
| 175 | 2039-04 | 3214.55 | 487.47 | 2727.08 | 177260.42 |
| 176 | 2039-05 | 3207.16 | 480.08 | 2727.08 | 174533.33 |
| 177 | 2039-06 | 3199.78 | 472.69 | 2727.08 | 171806.25 |
| 178 | 2039-07 | 3192.39 | 465.31 | 2727.08 | 169079.17 |
| 179 | 2039-08 | 3185.01 | 457.92 | 2727.08 | 166352.08 |
| 180 | 2039-09 | 3177.62 | 450.54 | 2727.08 | 163625.00 |
| 181 | 2039-10 | 3170.23 | 443.15 | 2727.08 | 160897.92 |
| 182 | 2039-11 | 3162.85 | 435.77 | 2727.08 | 158170.83 |
| 183 | 2039-12 | 3155.46 | 428.38 | 2727.08 | 155443.75 |
| 184 | 2040-01 | 3148.08 | 420.99 | 2727.08 | 152716.67 |
| 185 | 2040-02 | 3140.69 | 413.61 | 2727.08 | 149989.58 |
| 186 | 2040-03 | 3133.31 | 406.22 | 2727.08 | 147262.50 |
| 187 | 2040-04 | 3125.92 | 398.84 | 2727.08 | 144535.42 |
| 188 | 2040-05 | 3118.53 | 391.45 | 2727.08 | 141808.33 |
| 189 | 2040-06 | 3111.15 | 384.06 | 2727.08 | 139081.25 |
| 190 | 2040-07 | 3103.76 | 376.68 | 2727.08 | 136354.17 |
| 191 | 2040-08 | 3096.38 | 369.29 | 2727.08 | 133627.08 |
| 192 | 2040-09 | 3088.99 | 361.91 | 2727.08 | 130900.00 |
| 193 | 2040-10 | 3081.60 | 354.52 | 2727.08 | 128172.92 |
| 194 | 2040-11 | 3074.22 | 347.13 | 2727.08 | 125445.83 |
| 195 | 2040-12 | 3066.83 | 339.75 | 2727.08 | 122718.75 |
| 196 | 2041-01 | 3059.45 | 332.36 | 2727.08 | 119991.67 |
| 197 | 2041-02 | 3052.06 | 324.98 | 2727.08 | 117264.58 |
| 198 | 2041-03 | 3044.67 | 317.59 | 2727.08 | 114537.50 |
| 199 | 2041-04 | 3037.29 | 310.21 | 2727.08 | 111810.42 |
| 200 | 2041-05 | 3029.90 | 302.82 | 2727.08 | 109083.33 |
| 201 | 2041-06 | 3022.52 | 295.43 | 2727.08 | 106356.25 |
| 202 | 2041-07 | 3015.13 | 288.05 | 2727.08 | 103629.17 |
| 203 | 2041-08 | 3007.75 | 280.66 | 2727.08 | 100902.08 |
| 204 | 2041-09 | 3000.36 | 273.28 | 2727.08 | 98175.00 |
| 205 | 2041-10 | 2992.97 | 265.89 | 2727.08 | 95447.92 |
| 206 | 2041-11 | 2985.59 | 258.50 | 2727.08 | 92720.83 |
| 207 | 2041-12 | 2978.20 | 251.12 | 2727.08 | 89993.75 |
| 208 | 2042-01 | 2970.82 | 243.73 | 2727.08 | 87266.67 |
| 209 | 2042-02 | 2963.43 | 236.35 | 2727.08 | 84539.58 |
| 210 | 2042-03 | 2956.04 | 228.96 | 2727.08 | 81812.50 |
| 211 | 2042-04 | 2948.66 | 221.58 | 2727.08 | 79085.42 |
| 212 | 2042-05 | 2941.27 | 214.19 | 2727.08 | 76358.33 |
| 213 | 2042-06 | 2933.89 | 206.80 | 2727.08 | 73631.25 |
| 214 | 2042-07 | 2926.50 | 199.42 | 2727.08 | 70904.17 |
| 215 | 2042-08 | 2919.12 | 192.03 | 2727.08 | 68177.08 |
| 216 | 2042-09 | 2911.73 | 184.65 | 2727.08 | 65450.00 |
| 217 | 2042-10 | 2904.34 | 177.26 | 2727.08 | 62722.92 |
| 218 | 2042-11 | 2896.96 | 169.87 | 2727.08 | 59995.83 |
| 219 | 2042-12 | 2889.57 | 162.49 | 2727.08 | 57268.75 |
| 220 | 2043-01 | 2882.19 | 155.10 | 2727.08 | 54541.67 |
| 221 | 2043-02 | 2874.80 | 147.72 | 2727.08 | 51814.58 |
| 222 | 2043-03 | 2867.41 | 140.33 | 2727.08 | 49087.50 |
| 223 | 2043-04 | 2860.03 | 132.95 | 2727.08 | 46360.42 |
| 224 | 2043-05 | 2852.64 | 125.56 | 2727.08 | 43633.33 |
| 225 | 2043-06 | 2845.26 | 118.17 | 2727.08 | 40906.25 |
| 226 | 2043-07 | 2837.87 | 110.79 | 2727.08 | 38179.17 |
| 227 | 2043-08 | 2830.49 | 103.40 | 2727.08 | 35452.08 |
| 228 | 2043-09 | 2823.10 | 96.02 | 2727.08 | 32725.00 |
| 229 | 2043-10 | 2815.71 | 88.63 | 2727.08 | 29997.92 |
| 230 | 2043-11 | 2808.33 | 81.24 | 2727.08 | 27270.83 |
| 231 | 2043-12 | 2800.94 | 73.86 | 2727.08 | 24543.75 |
| 232 | 2044-01 | 2793.56 | 66.47 | 2727.08 | 21816.67 |
| 233 | 2044-02 | 2786.17 | 59.09 | 2727.08 | 19089.58 |
| 234 | 2044-03 | 2778.78 | 51.70 | 2727.08 | 16362.50 |
| 235 | 2044-04 | 2771.40 | 44.32 | 2727.08 | 13635.42 |
| 236 | 2044-05 | 2764.01 | 36.93 | 2727.08 | 10908.33 |
| 237 | 2044-06 | 2756.63 | 29.54 | 2727.08 | 8181.25 |
| 238 | 2044-07 | 2749.24 | 22.16 | 2727.08 | 5454.17 |
| 239 | 2044-08 | 2741.86 | 14.77 | 2727.08 | 2727.08 |
| 240 | 2044-09 | 2734.47 | 7.39 | 2727.08 | 0.00 |