贷款64.2万（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：64.2万
还款月数：20年
每月还款：3641.4元
利息总额：23.19万
本息合计：87.39万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-11 | 3641.40 | 1738.75 | 1902.65 | 640097.35 |
| 2 | 2024-12 | 3641.40 | 1733.60 | 1907.80 | 638189.55 |
| 3 | 2025-01 | 3641.40 | 1728.43 | 1912.97 | 636276.59 |
| 4 | 2025-02 | 3641.40 | 1723.25 | 1918.15 | 634358.44 |
| 5 | 2025-03 | 3641.40 | 1718.05 | 1923.34 | 632435.10 |
| 6 | 2025-04 | 3641.40 | 1712.85 | 1928.55 | 630506.54 |
| 7 | 2025-05 | 3641.40 | 1707.62 | 1933.77 | 628572.77 |
| 8 | 2025-06 | 3641.40 | 1702.38 | 1939.01 | 626633.76 |
| 9 | 2025-07 | 3641.40 | 1697.13 | 1944.26 | 624689.49 |
| 10 | 2025-08 | 3641.40 | 1691.87 | 1949.53 | 622739.96 |
| 11 | 2025-09 | 3641.40 | 1686.59 | 1954.81 | 620785.15 |
| 12 | 2025-10 | 3641.40 | 1681.29 | 1960.10 | 618825.05 |
| 13 | 2025-11 | 3641.40 | 1675.98 | 1965.41 | 616859.64 |
| 14 | 2025-12 | 3641.40 | 1670.66 | 1970.74 | 614888.90 |
| 15 | 2026-01 | 3641.40 | 1665.32 | 1976.07 | 612912.83 |
| 16 | 2026-02 | 3641.40 | 1659.97 | 1981.42 | 610931.41 |
| 17 | 2026-03 | 3641.40 | 1654.61 | 1986.79 | 608944.62 |
| 18 | 2026-04 | 3641.40 | 1649.23 | 1992.17 | 606952.44 |
| 19 | 2026-05 | 3641.40 | 1643.83 | 1997.57 | 604954.88 |
| 20 | 2026-06 | 3641.40 | 1638.42 | 2002.98 | 602951.90 |
| 21 | 2026-07 | 3641.40 | 1632.99 | 2008.40 | 600943.50 |
| 22 | 2026-08 | 3641.40 | 1627.56 | 2013.84 | 598929.66 |
| 23 | 2026-09 | 3641.40 | 1622.10 | 2019.30 | 596910.36 |
| 24 | 2026-10 | 3641.40 | 1616.63 | 2024.76 | 594885.60 |
| 25 | 2026-11 | 3641.40 | 1611.15 | 2030.25 | 592855.35 |
| 26 | 2026-12 | 3641.40 | 1605.65 | 2035.75 | 590819.60 |
| 27 | 2027-01 | 3641.40 | 1600.14 | 2041.26 | 588778.34 |
| 28 | 2027-02 | 3641.40 | 1594.61 | 2046.79 | 586731.55 |
| 29 | 2027-03 | 3641.40 | 1589.06 | 2052.33 | 584679.22 |
| 30 | 2027-04 | 3641.40 | 1583.51 | 2057.89 | 582621.33 |
| 31 | 2027-05 | 3641.40 | 1577.93 | 2063.46 | 580557.86 |
| 32 | 2027-06 | 3641.40 | 1572.34 | 2069.05 | 578488.81 |
| 33 | 2027-07 | 3641.40 | 1566.74 | 2074.66 | 576414.16 |
| 34 | 2027-08 | 3641.40 | 1561.12 | 2080.28 | 574333.88 |
| 35 | 2027-09 | 3641.40 | 1555.49 | 2085.91 | 572247.97 |
| 36 | 2027-10 | 3641.40 | 1549.84 | 2091.56 | 570156.41 |
| 37 | 2027-11 | 3641.40 | 1544.17 | 2097.22 | 568059.19 |
| 38 | 2027-12 | 3641.40 | 1538.49 | 2102.90 | 565956.29 |
| 39 | 2028-01 | 3641.40 | 1532.80 | 2108.60 | 563847.69 |
| 40 | 2028-02 | 3641.40 | 1527.09 | 2114.31 | 561733.38 |
| 41 | 2028-03 | 3641.40 | 1521.36 | 2120.04 | 559613.34 |
| 42 | 2028-04 | 3641.40 | 1515.62 | 2125.78 | 557487.57 |
| 43 | 2028-05 | 3641.40 | 1509.86 | 2131.53 | 555356.03 |
| 44 | 2028-06 | 3641.40 | 1504.09 | 2137.31 | 553218.72 |
| 45 | 2028-07 | 3641.40 | 1498.30 | 2143.10 | 551075.63 |
| 46 | 2028-08 | 3641.40 | 1492.50 | 2148.90 | 548926.73 |
| 47 | 2028-09 | 3641.40 | 1486.68 | 2154.72 | 546772.01 |
| 48 | 2028-10 | 3641.40 | 1480.84 | 2160.56 | 544611.45 |
| 49 | 2028-11 | 3641.40 | 1474.99 | 2166.41 | 542445.04 |
| 50 | 2028-12 | 3641.40 | 1469.12 | 2172.27 | 540272.77 |
| 51 | 2029-01 | 3641.40 | 1463.24 | 2178.16 | 538094.61 |
| 52 | 2029-02 | 3641.40 | 1457.34 | 2184.06 | 535910.55 |
| 53 | 2029-03 | 3641.40 | 1451.42 | 2189.97 | 533720.58 |
| 54 | 2029-04 | 3641.40 | 1445.49 | 2195.90 | 531524.68 |
| 55 | 2029-05 | 3641.40 | 1439.55 | 2201.85 | 529322.83 |
| 56 | 2029-06 | 3641.40 | 1433.58 | 2207.81 | 527115.01 |
| 57 | 2029-07 | 3641.40 | 1427.60 | 2213.79 | 524901.22 |
| 58 | 2029-08 | 3641.40 | 1421.61 | 2219.79 | 522681.43 |
| 59 | 2029-09 | 3641.40 | 1415.60 | 2225.80 | 520455.63 |
| 60 | 2029-10 | 3641.40 | 1409.57 | 2231.83 | 518223.80 |
| 61 | 2029-11 | 3641.40 | 1403.52 | 2237.87 | 515985.93 |
| 62 | 2029-12 | 3641.40 | 1397.46 | 2243.93 | 513741.99 |
| 63 | 2030-01 | 3641.40 | 1391.38 | 2250.01 | 511491.98 |
| 64 | 2030-02 | 3641.40 | 1385.29 | 2256.11 | 509235.87 |
| 65 | 2030-03 | 3641.40 | 1379.18 | 2262.22 | 506973.66 |
| 66 | 2030-04 | 3641.40 | 1373.05 | 2268.34 | 504705.31 |
| 67 | 2030-05 | 3641.40 | 1366.91 | 2274.49 | 502430.83 |
| 68 | 2030-06 | 3641.40 | 1360.75 | 2280.65 | 500150.18 |
| 69 | 2030-07 | 3641.40 | 1354.57 | 2286.82 | 497863.36 |
| 70 | 2030-08 | 3641.40 | 1348.38 | 2293.02 | 495570.34 |
| 71 | 2030-09 | 3641.40 | 1342.17 | 2299.23 | 493271.11 |
| 72 | 2030-10 | 3641.40 | 1335.94 | 2305.45 | 490965.66 |
| 73 | 2030-11 | 3641.40 | 1329.70 | 2311.70 | 488653.96 |
| 74 | 2030-12 | 3641.40 | 1323.44 | 2317.96 | 486336.00 |
| 75 | 2031-01 | 3641.40 | 1317.16 | 2324.24 | 484011.76 |
| 76 | 2031-02 | 3641.40 | 1310.87 | 2330.53 | 481681.23 |
| 77 | 2031-03 | 3641.40 | 1304.55 | 2336.84 | 479344.39 |
| 78 | 2031-04 | 3641.40 | 1298.22 | 2343.17 | 477001.22 |
| 79 | 2031-05 | 3641.40 | 1291.88 | 2349.52 | 474651.70 |
| 80 | 2031-06 | 3641.40 | 1285.52 | 2355.88 | 472295.82 |
| 81 | 2031-07 | 3641.40 | 1279.13 | 2362.26 | 469933.55 |
| 82 | 2031-08 | 3641.40 | 1272.74 | 2368.66 | 467564.89 |
| 83 | 2031-09 | 3641.40 | 1266.32 | 2375.08 | 465189.82 |
| 84 | 2031-10 | 3641.40 | 1259.89 | 2381.51 | 462808.31 |
| 85 | 2031-11 | 3641.40 | 1253.44 | 2387.96 | 460420.35 |
| 86 | 2031-12 | 3641.40 | 1246.97 | 2394.42 | 458025.93 |
| 87 | 2032-01 | 3641.40 | 1240.49 | 2400.91 | 455625.02 |
| 88 | 2032-02 | 3641.40 | 1233.98 | 2407.41 | 453217.61 |
| 89 | 2032-03 | 3641.40 | 1227.46 | 2413.93 | 450803.67 |
| 90 | 2032-04 | 3641.40 | 1220.93 | 2420.47 | 448383.20 |
| 91 | 2032-05 | 3641.40 | 1214.37 | 2427.03 | 445956.18 |
| 92 | 2032-06 | 3641.40 | 1207.80 | 2433.60 | 443522.58 |
| 93 | 2032-07 | 3641.40 | 1201.21 | 2440.19 | 441082.39 |
| 94 | 2032-08 | 3641.40 | 1194.60 | 2446.80 | 438635.59 |
| 95 | 2032-09 | 3641.40 | 1187.97 | 2453.43 | 436182.16 |
| 96 | 2032-10 | 3641.40 | 1181.33 | 2460.07 | 433722.09 |
| 97 | 2032-11 | 3641.40 | 1174.66 | 2466.73 | 431255.36 |
| 98 | 2032-12 | 3641.40 | 1167.98 | 2473.41 | 428781.95 |
| 99 | 2033-01 | 3641.40 | 1161.28 | 2480.11 | 426301.84 |
| 100 | 2033-02 | 3641.40 | 1154.57 | 2486.83 | 423815.01 |
| 101 | 2033-03 | 3641.40 | 1147.83 | 2493.56 | 421321.44 |
| 102 | 2033-04 | 3641.40 | 1141.08 | 2500.32 | 418821.12 |
| 103 | 2033-05 | 3641.40 | 1134.31 | 2507.09 | 416314.04 |
| 104 | 2033-06 | 3641.40 | 1127.52 | 2513.88 | 413800.16 |
| 105 | 2033-07 | 3641.40 | 1120.71 | 2520.69 | 411279.47 |
| 106 | 2033-08 | 3641.40 | 1113.88 | 2527.51 | 408751.95 |
| 107 | 2033-09 | 3641.40 | 1107.04 | 2534.36 | 406217.59 |
| 108 | 2033-10 | 3641.40 | 1100.17 | 2541.22 | 403676.37 |
| 109 | 2033-11 | 3641.40 | 1093.29 | 2548.11 | 401128.26 |
| 110 | 2033-12 | 3641.40 | 1086.39 | 2555.01 | 398573.25 |
| 111 | 2034-01 | 3641.40 | 1079.47 | 2561.93 | 396011.33 |
| 112 | 2034-02 | 3641.40 | 1072.53 | 2568.87 | 393442.46 |
| 113 | 2034-03 | 3641.40 | 1065.57 | 2575.82 | 390866.64 |
| 114 | 2034-04 | 3641.40 | 1058.60 | 2582.80 | 388283.84 |
| 115 | 2034-05 | 3641.40 | 1051.60 | 2589.79 | 385694.04 |
| 116 | 2034-06 | 3641.40 | 1044.59 | 2596.81 | 383097.23 |
| 117 | 2034-07 | 3641.40 | 1037.56 | 2603.84 | 380493.39 |
| 118 | 2034-08 | 3641.40 | 1030.50 | 2610.89 | 377882.50 |
| 119 | 2034-09 | 3641.40 | 1023.43 | 2617.97 | 375264.53 |
| 120 | 2034-10 | 3641.40 | 1016.34 | 2625.06 | 372639.48 |
| 121 | 2034-11 | 3641.40 | 1009.23 | 2632.16 | 370007.31 |
| 122 | 2034-12 | 3641.40 | 1002.10 | 2639.29 | 367368.02 |
| 123 | 2035-01 | 3641.40 | 994.96 | 2646.44 | 364721.58 |
| 124 | 2035-02 | 3641.40 | 987.79 | 2653.61 | 362067.97 |
| 125 | 2035-03 | 3641.40 | 980.60 | 2660.80 | 359407.17 |
| 126 | 2035-04 | 3641.40 | 973.39 | 2668.00 | 356739.17 |
| 127 | 2035-05 | 3641.40 | 966.17 | 2675.23 | 354063.94 |
| 128 | 2035-06 | 3641.40 | 958.92 | 2682.47 | 351381.47 |
| 129 | 2035-07 | 3641.40 | 951.66 | 2689.74 | 348691.73 |
| 130 | 2035-08 | 3641.40 | 944.37 | 2697.02 | 345994.71 |
| 131 | 2035-09 | 3641.40 | 937.07 | 2704.33 | 343290.38 |
| 132 | 2035-10 | 3641.40 | 929.74 | 2711.65 | 340578.73 |
| 133 | 2035-11 | 3641.40 | 922.40 | 2719.00 | 337859.73 |
| 134 | 2035-12 | 3641.40 | 915.04 | 2726.36 | 335133.37 |
| 135 | 2036-01 | 3641.40 | 907.65 | 2733.74 | 332399.63 |
| 136 | 2036-02 | 3641.40 | 900.25 | 2741.15 | 329658.48 |
| 137 | 2036-03 | 3641.40 | 892.83 | 2748.57 | 326909.91 |
| 138 | 2036-04 | 3641.40 | 885.38 | 2756.02 | 324153.89 |
| 139 | 2036-05 | 3641.40 | 877.92 | 2763.48 | 321390.41 |
| 140 | 2036-06 | 3641.40 | 870.43 | 2770.96 | 318619.45 |
| 141 | 2036-07 | 3641.40 | 862.93 | 2778.47 | 315840.98 |
| 142 | 2036-08 | 3641.40 | 855.40 | 2785.99 | 313054.98 |
| 143 | 2036-09 | 3641.40 | 847.86 | 2793.54 | 310261.44 |
| 144 | 2036-10 | 3641.40 | 840.29 | 2801.11 | 307460.34 |
| 145 | 2036-11 | 3641.40 | 832.71 | 2808.69 | 304651.65 |
| 146 | 2036-12 | 3641.40 | 825.10 | 2816.30 | 301835.35 |
| 147 | 2037-01 | 3641.40 | 817.47 | 2823.93 | 299011.42 |
| 148 | 2037-02 | 3641.40 | 809.82 | 2831.57 | 296179.85 |
| 149 | 2037-03 | 3641.40 | 802.15 | 2839.24 | 293340.60 |
| 150 | 2037-04 | 3641.40 | 794.46 | 2846.93 | 290493.67 |
| 151 | 2037-05 | 3641.40 | 786.75 | 2854.64 | 287639.03 |
| 152 | 2037-06 | 3641.40 | 779.02 | 2862.37 | 284776.65 |
| 153 | 2037-07 | 3641.40 | 771.27 | 2870.13 | 281906.53 |
| 154 | 2037-08 | 3641.40 | 763.50 | 2877.90 | 279028.63 |
| 155 | 2037-09 | 3641.40 | 755.70 | 2885.69 | 276142.93 |
| 156 | 2037-10 | 3641.40 | 747.89 | 2893.51 | 273249.42 |
| 157 | 2037-11 | 3641.40 | 740.05 | 2901.35 | 270348.08 |
| 158 | 2037-12 | 3641.40 | 732.19 | 2909.20 | 267438.87 |
| 159 | 2038-01 | 3641.40 | 724.31 | 2917.08 | 264521.79 |
| 160 | 2038-02 | 3641.40 | 716.41 | 2924.98 | 261596.81 |
| 161 | 2038-03 | 3641.40 | 708.49 | 2932.91 | 258663.90 |
| 162 | 2038-04 | 3641.40 | 700.55 | 2940.85 | 255723.05 |
| 163 | 2038-05 | 3641.40 | 692.58 | 2948.81 | 252774.24 |
| 164 | 2038-06 | 3641.40 | 684.60 | 2956.80 | 249817.44 |
| 165 | 2038-07 | 3641.40 | 676.59 | 2964.81 | 246852.63 |
| 166 | 2038-08 | 3641.40 | 668.56 | 2972.84 | 243879.79 |
| 167 | 2038-09 | 3641.40 | 660.51 | 2980.89 | 240898.90 |
| 168 | 2038-10 | 3641.40 | 652.43 | 2988.96 | 237909.94 |
| 169 | 2038-11 | 3641.40 | 644.34 | 2997.06 | 234912.88 |
| 170 | 2038-12 | 3641.40 | 636.22 | 3005.17 | 231907.71 |
| 171 | 2039-01 | 3641.40 | 628.08 | 3013.31 | 228894.40 |
| 172 | 2039-02 | 3641.40 | 619.92 | 3021.47 | 225872.92 |
| 173 | 2039-03 | 3641.40 | 611.74 | 3029.66 | 222843.27 |
| 174 | 2039-04 | 3641.40 | 603.53 | 3037.86 | 219805.40 |
| 175 | 2039-05 | 3641.40 | 595.31 | 3046.09 | 216759.31 |
| 176 | 2039-06 | 3641.40 | 587.06 | 3054.34 | 213704.97 |
| 177 | 2039-07 | 3641.40 | 578.78 | 3062.61 | 210642.36 |
| 178 | 2039-08 | 3641.40 | 570.49 | 3070.91 | 207571.45 |
| 179 | 2039-09 | 3641.40 | 562.17 | 3079.22 | 204492.23 |
| 180 | 2039-10 | 3641.40 | 553.83 | 3087.56 | 201404.66 |
| 181 | 2039-11 | 3641.40 | 545.47 | 3095.93 | 198308.74 |
| 182 | 2039-12 | 3641.40 | 537.09 | 3104.31 | 195204.43 |
| 183 | 2040-01 | 3641.40 | 528.68 | 3112.72 | 192091.71 |
| 184 | 2040-02 | 3641.40 | 520.25 | 3121.15 | 188970.56 |
| 185 | 2040-03 | 3641.40 | 511.80 | 3129.60 | 185840.96 |
| 186 | 2040-04 | 3641.40 | 503.32 | 3138.08 | 182702.88 |
| 187 | 2040-05 | 3641.40 | 494.82 | 3146.58 | 179556.31 |
| 188 | 2040-06 | 3641.40 | 486.30 | 3155.10 | 176401.21 |
| 189 | 2040-07 | 3641.40 | 477.75 | 3163.64 | 173237.56 |
| 190 | 2040-08 | 3641.40 | 469.19 | 3172.21 | 170065.35 |
| 191 | 2040-09 | 3641.40 | 460.59 | 3180.80 | 166884.55 |
| 192 | 2040-10 | 3641.40 | 451.98 | 3189.42 | 163695.13 |
| 193 | 2040-11 | 3641.40 | 443.34 | 3198.06 | 160497.07 |
| 194 | 2040-12 | 3641.40 | 434.68 | 3206.72 | 157290.36 |
| 195 | 2041-01 | 3641.40 | 425.99 | 3215.40 | 154074.96 |
| 196 | 2041-02 | 3641.40 | 417.29 | 3224.11 | 150850.85 |
| 197 | 2041-03 | 3641.40 | 408.55 | 3232.84 | 147618.00 |
| 198 | 2041-04 | 3641.40 | 399.80 | 3241.60 | 144376.40 |
| 199 | 2041-05 | 3641.40 | 391.02 | 3250.38 | 141126.03 |
| 200 | 2041-06 | 3641.40 | 382.22 | 3259.18 | 137866.85 |
| 201 | 2041-07 | 3641.40 | 373.39 | 3268.01 | 134598.84 |
| 202 | 2041-08 | 3641.40 | 364.54 | 3276.86 | 131321.98 |
| 203 | 2041-09 | 3641.40 | 355.66 | 3285.73 | 128036.25 |
| 204 | 2041-10 | 3641.40 | 346.76 | 3294.63 | 124741.62 |
| 205 | 2041-11 | 3641.40 | 337.84 | 3303.55 | 121438.06 |
| 206 | 2041-12 | 3641.40 | 328.89 | 3312.50 | 118125.56 |
| 207 | 2042-01 | 3641.40 | 319.92 | 3321.47 | 114804.09 |
| 208 | 2042-02 | 3641.40 | 310.93 | 3330.47 | 111473.62 |
| 209 | 2042-03 | 3641.40 | 301.91 | 3339.49 | 108134.13 |
| 210 | 2042-04 | 3641.40 | 292.86 | 3348.53 | 104785.59 |
| 211 | 2042-05 | 3641.40 | 283.79 | 3357.60 | 101427.99 |
| 212 | 2042-06 | 3641.40 | 274.70 | 3366.70 | 98061.30 |
| 213 | 2042-07 | 3641.40 | 265.58 | 3375.81 | 94685.48 |
| 214 | 2042-08 | 3641.40 | 256.44 | 3384.96 | 91300.52 |
| 215 | 2042-09 | 3641.40 | 247.27 | 3394.12 | 87906.40 |
| 216 | 2042-10 | 3641.40 | 238.08 | 3403.32 | 84503.08 |
| 217 | 2042-11 | 3641.40 | 228.86 | 3412.53 | 81090.55 |
| 218 | 2042-12 | 3641.40 | 219.62 | 3421.78 | 77668.77 |
| 219 | 2043-01 | 3641.40 | 210.35 | 3431.04 | 74237.73 |
| 220 | 2043-02 | 3641.40 | 201.06 | 3440.34 | 70797.39 |
| 221 | 2043-03 | 3641.40 | 191.74 | 3449.65 | 67347.74 |
| 222 | 2043-04 | 3641.40 | 182.40 | 3459.00 | 63888.74 |
| 223 | 2043-05 | 3641.40 | 173.03 | 3468.36 | 60420.38 |
| 224 | 2043-06 | 3641.40 | 163.64 | 3477.76 | 56942.62 |
| 225 | 2043-07 | 3641.40 | 154.22 | 3487.18 | 53455.44 |
| 226 | 2043-08 | 3641.40 | 144.78 | 3496.62 | 49958.82 |
| 227 | 2043-09 | 3641.40 | 135.31 | 3506.09 | 46452.73 |
| 228 | 2043-10 | 3641.40 | 125.81 | 3515.59 | 42937.14 |
| 229 | 2043-11 | 3641.40 | 116.29 | 3525.11 | 39412.03 |
| 230 | 2043-12 | 3641.40 | 106.74 | 3534.66 | 35877.38 |
| 231 | 2044-01 | 3641.40 | 97.17 | 3544.23 | 32333.15 |
| 232 | 2044-02 | 3641.40 | 87.57 | 3553.83 | 28779.32 |
| 233 | 2044-03 | 3641.40 | 77.94 | 3563.45 | 25215.87 |
| 234 | 2044-04 | 3641.40 | 68.29 | 3573.10 | 21642.76 |
| 235 | 2044-05 | 3641.40 | 58.62 | 3582.78 | 18059.98 |
| 236 | 2044-06 | 3641.40 | 48.91 | 3592.48 | 14467.50 |
| 237 | 2044-07 | 3641.40 | 39.18 | 3602.21 | 10865.28 |
| 238 | 2044-08 | 3641.40 | 29.43 | 3611.97 | 7253.31 |
| 239 | 2044-09 | 3641.40 | 19.64 | 3621.75 | 3631.56 |
| 240 | 2044-10 | 3641.40 | 9.84 | 3631.56 | 0.00 |
等额本金还款方式：
贷款总额：64.2万
还款月数：20年
首月还款：4413.75元
每月递减：7.24元
利息总额：20.95万
本息合计：85.15万
节省利息：22415.85元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-11 | 4413.75 | 1738.75 | 2675.00 | 639325.00 |
| 2 | 2024-12 | 4406.51 | 1731.51 | 2675.00 | 636650.00 |
| 3 | 2025-01 | 4399.26 | 1724.26 | 2675.00 | 633975.00 |
| 4 | 2025-02 | 4392.02 | 1717.02 | 2675.00 | 631300.00 |
| 5 | 2025-03 | 4384.77 | 1709.77 | 2675.00 | 628625.00 |
| 6 | 2025-04 | 4377.53 | 1702.53 | 2675.00 | 625950.00 |
| 7 | 2025-05 | 4370.28 | 1695.28 | 2675.00 | 623275.00 |
| 8 | 2025-06 | 4363.04 | 1688.04 | 2675.00 | 620600.00 |
| 9 | 2025-07 | 4355.79 | 1680.79 | 2675.00 | 617925.00 |
| 10 | 2025-08 | 4348.55 | 1673.55 | 2675.00 | 615250.00 |
| 11 | 2025-09 | 4341.30 | 1666.30 | 2675.00 | 612575.00 |
| 12 | 2025-10 | 4334.06 | 1659.06 | 2675.00 | 609900.00 |
| 13 | 2025-11 | 4326.81 | 1651.81 | 2675.00 | 607225.00 |
| 14 | 2025-12 | 4319.57 | 1644.57 | 2675.00 | 604550.00 |
| 15 | 2026-01 | 4312.32 | 1637.32 | 2675.00 | 601875.00 |
| 16 | 2026-02 | 4305.08 | 1630.08 | 2675.00 | 599200.00 |
| 17 | 2026-03 | 4297.83 | 1622.83 | 2675.00 | 596525.00 |
| 18 | 2026-04 | 4290.59 | 1615.59 | 2675.00 | 593850.00 |
| 19 | 2026-05 | 4283.34 | 1608.34 | 2675.00 | 591175.00 |
| 20 | 2026-06 | 4276.10 | 1601.10 | 2675.00 | 588500.00 |
| 21 | 2026-07 | 4268.85 | 1593.85 | 2675.00 | 585825.00 |
| 22 | 2026-08 | 4261.61 | 1586.61 | 2675.00 | 583150.00 |
| 23 | 2026-09 | 4254.36 | 1579.36 | 2675.00 | 580475.00 |
| 24 | 2026-10 | 4247.12 | 1572.12 | 2675.00 | 577800.00 |
| 25 | 2026-11 | 4239.88 | 1564.88 | 2675.00 | 575125.00 |
| 26 | 2026-12 | 4232.63 | 1557.63 | 2675.00 | 572450.00 |
| 27 | 2027-01 | 4225.39 | 1550.39 | 2675.00 | 569775.00 |
| 28 | 2027-02 | 4218.14 | 1543.14 | 2675.00 | 567100.00 |
| 29 | 2027-03 | 4210.90 | 1535.90 | 2675.00 | 564425.00 |
| 30 | 2027-04 | 4203.65 | 1528.65 | 2675.00 | 561750.00 |
| 31 | 2027-05 | 4196.41 | 1521.41 | 2675.00 | 559075.00 |
| 32 | 2027-06 | 4189.16 | 1514.16 | 2675.00 | 556400.00 |
| 33 | 2027-07 | 4181.92 | 1506.92 | 2675.00 | 553725.00 |
| 34 | 2027-08 | 4174.67 | 1499.67 | 2675.00 | 551050.00 |
| 35 | 2027-09 | 4167.43 | 1492.43 | 2675.00 | 548375.00 |
| 36 | 2027-10 | 4160.18 | 1485.18 | 2675.00 | 545700.00 |
| 37 | 2027-11 | 4152.94 | 1477.94 | 2675.00 | 543025.00 |
| 38 | 2027-12 | 4145.69 | 1470.69 | 2675.00 | 540350.00 |
| 39 | 2028-01 | 4138.45 | 1463.45 | 2675.00 | 537675.00 |
| 40 | 2028-02 | 4131.20 | 1456.20 | 2675.00 | 535000.00 |
| 41 | 2028-03 | 4123.96 | 1448.96 | 2675.00 | 532325.00 |
| 42 | 2028-04 | 4116.71 | 1441.71 | 2675.00 | 529650.00 |
| 43 | 2028-05 | 4109.47 | 1434.47 | 2675.00 | 526975.00 |
| 44 | 2028-06 | 4102.22 | 1427.22 | 2675.00 | 524300.00 |
| 45 | 2028-07 | 4094.98 | 1419.98 | 2675.00 | 521625.00 |
| 46 | 2028-08 | 4087.73 | 1412.73 | 2675.00 | 518950.00 |
| 47 | 2028-09 | 4080.49 | 1405.49 | 2675.00 | 516275.00 |
| 48 | 2028-10 | 4073.24 | 1398.24 | 2675.00 | 513600.00 |
| 49 | 2028-11 | 4066.00 | 1391.00 | 2675.00 | 510925.00 |
| 50 | 2028-12 | 4058.76 | 1383.76 | 2675.00 | 508250.00 |
| 51 | 2029-01 | 4051.51 | 1376.51 | 2675.00 | 505575.00 |
| 52 | 2029-02 | 4044.27 | 1369.27 | 2675.00 | 502900.00 |
| 53 | 2029-03 | 4037.02 | 1362.02 | 2675.00 | 500225.00 |
| 54 | 2029-04 | 4029.78 | 1354.78 | 2675.00 | 497550.00 |
| 55 | 2029-05 | 4022.53 | 1347.53 | 2675.00 | 494875.00 |
| 56 | 2029-06 | 4015.29 | 1340.29 | 2675.00 | 492200.00 |
| 57 | 2029-07 | 4008.04 | 1333.04 | 2675.00 | 489525.00 |
| 58 | 2029-08 | 4000.80 | 1325.80 | 2675.00 | 486850.00 |
| 59 | 2029-09 | 3993.55 | 1318.55 | 2675.00 | 484175.00 |
| 60 | 2029-10 | 3986.31 | 1311.31 | 2675.00 | 481500.00 |
| 61 | 2029-11 | 3979.06 | 1304.06 | 2675.00 | 478825.00 |
| 62 | 2029-12 | 3971.82 | 1296.82 | 2675.00 | 476150.00 |
| 63 | 2030-01 | 3964.57 | 1289.57 | 2675.00 | 473475.00 |
| 64 | 2030-02 | 3957.33 | 1282.33 | 2675.00 | 470800.00 |
| 65 | 2030-03 | 3950.08 | 1275.08 | 2675.00 | 468125.00 |
| 66 | 2030-04 | 3942.84 | 1267.84 | 2675.00 | 465450.00 |
| 67 | 2030-05 | 3935.59 | 1260.59 | 2675.00 | 462775.00 |
| 68 | 2030-06 | 3928.35 | 1253.35 | 2675.00 | 460100.00 |
| 69 | 2030-07 | 3921.10 | 1246.10 | 2675.00 | 457425.00 |
| 70 | 2030-08 | 3913.86 | 1238.86 | 2675.00 | 454750.00 |
| 71 | 2030-09 | 3906.61 | 1231.61 | 2675.00 | 452075.00 |
| 72 | 2030-10 | 3899.37 | 1224.37 | 2675.00 | 449400.00 |
| 73 | 2030-11 | 3892.13 | 1217.13 | 2675.00 | 446725.00 |
| 74 | 2030-12 | 3884.88 | 1209.88 | 2675.00 | 444050.00 |
| 75 | 2031-01 | 3877.64 | 1202.64 | 2675.00 | 441375.00 |
| 76 | 2031-02 | 3870.39 | 1195.39 | 2675.00 | 438700.00 |
| 77 | 2031-03 | 3863.15 | 1188.15 | 2675.00 | 436025.00 |
| 78 | 2031-04 | 3855.90 | 1180.90 | 2675.00 | 433350.00 |
| 79 | 2031-05 | 3848.66 | 1173.66 | 2675.00 | 430675.00 |
| 80 | 2031-06 | 3841.41 | 1166.41 | 2675.00 | 428000.00 |
| 81 | 2031-07 | 3834.17 | 1159.17 | 2675.00 | 425325.00 |
| 82 | 2031-08 | 3826.92 | 1151.92 | 2675.00 | 422650.00 |
| 83 | 2031-09 | 3819.68 | 1144.68 | 2675.00 | 419975.00 |
| 84 | 2031-10 | 3812.43 | 1137.43 | 2675.00 | 417300.00 |
| 85 | 2031-11 | 3805.19 | 1130.19 | 2675.00 | 414625.00 |
| 86 | 2031-12 | 3797.94 | 1122.94 | 2675.00 | 411950.00 |
| 87 | 2032-01 | 3790.70 | 1115.70 | 2675.00 | 409275.00 |
| 88 | 2032-02 | 3783.45 | 1108.45 | 2675.00 | 406600.00 |
| 89 | 2032-03 | 3776.21 | 1101.21 | 2675.00 | 403925.00 |
| 90 | 2032-04 | 3768.96 | 1093.96 | 2675.00 | 401250.00 |
| 91 | 2032-05 | 3761.72 | 1086.72 | 2675.00 | 398575.00 |
| 92 | 2032-06 | 3754.47 | 1079.47 | 2675.00 | 395900.00 |
| 93 | 2032-07 | 3747.23 | 1072.23 | 2675.00 | 393225.00 |
| 94 | 2032-08 | 3739.98 | 1064.98 | 2675.00 | 390550.00 |
| 95 | 2032-09 | 3732.74 | 1057.74 | 2675.00 | 387875.00 |
| 96 | 2032-10 | 3725.49 | 1050.49 | 2675.00 | 385200.00 |
| 97 | 2032-11 | 3718.25 | 1043.25 | 2675.00 | 382525.00 |
| 98 | 2032-12 | 3711.01 | 1036.01 | 2675.00 | 379850.00 |
| 99 | 2033-01 | 3703.76 | 1028.76 | 2675.00 | 377175.00 |
| 100 | 2033-02 | 3696.52 | 1021.52 | 2675.00 | 374500.00 |
| 101 | 2033-03 | 3689.27 | 1014.27 | 2675.00 | 371825.00 |
| 102 | 2033-04 | 3682.03 | 1007.03 | 2675.00 | 369150.00 |
| 103 | 2033-05 | 3674.78 | 999.78 | 2675.00 | 366475.00 |
| 104 | 2033-06 | 3667.54 | 992.54 | 2675.00 | 363800.00 |
| 105 | 2033-07 | 3660.29 | 985.29 | 2675.00 | 361125.00 |
| 106 | 2033-08 | 3653.05 | 978.05 | 2675.00 | 358450.00 |
| 107 | 2033-09 | 3645.80 | 970.80 | 2675.00 | 355775.00 |
| 108 | 2033-10 | 3638.56 | 963.56 | 2675.00 | 353100.00 |
| 109 | 2033-11 | 3631.31 | 956.31 | 2675.00 | 350425.00 |
| 110 | 2033-12 | 3624.07 | 949.07 | 2675.00 | 347750.00 |
| 111 | 2034-01 | 3616.82 | 941.82 | 2675.00 | 345075.00 |
| 112 | 2034-02 | 3609.58 | 934.58 | 2675.00 | 342400.00 |
| 113 | 2034-03 | 3602.33 | 927.33 | 2675.00 | 339725.00 |
| 114 | 2034-04 | 3595.09 | 920.09 | 2675.00 | 337050.00 |
| 115 | 2034-05 | 3587.84 | 912.84 | 2675.00 | 334375.00 |
| 116 | 2034-06 | 3580.60 | 905.60 | 2675.00 | 331700.00 |
| 117 | 2034-07 | 3573.35 | 898.35 | 2675.00 | 329025.00 |
| 118 | 2034-08 | 3566.11 | 891.11 | 2675.00 | 326350.00 |
| 119 | 2034-09 | 3558.86 | 883.86 | 2675.00 | 323675.00 |
| 120 | 2034-10 | 3551.62 | 876.62 | 2675.00 | 321000.00 |
| 121 | 2034-11 | 3544.38 | 869.38 | 2675.00 | 318325.00 |
| 122 | 2034-12 | 3537.13 | 862.13 | 2675.00 | 315650.00 |
| 123 | 2035-01 | 3529.89 | 854.89 | 2675.00 | 312975.00 |
| 124 | 2035-02 | 3522.64 | 847.64 | 2675.00 | 310300.00 |
| 125 | 2035-03 | 3515.40 | 840.40 | 2675.00 | 307625.00 |
| 126 | 2035-04 | 3508.15 | 833.15 | 2675.00 | 304950.00 |
| 127 | 2035-05 | 3500.91 | 825.91 | 2675.00 | 302275.00 |
| 128 | 2035-06 | 3493.66 | 818.66 | 2675.00 | 299600.00 |
| 129 | 2035-07 | 3486.42 | 811.42 | 2675.00 | 296925.00 |
| 130 | 2035-08 | 3479.17 | 804.17 | 2675.00 | 294250.00 |
| 131 | 2035-09 | 3471.93 | 796.93 | 2675.00 | 291575.00 |
| 132 | 2035-10 | 3464.68 | 789.68 | 2675.00 | 288900.00 |
| 133 | 2035-11 | 3457.44 | 782.44 | 2675.00 | 286225.00 |
| 134 | 2035-12 | 3450.19 | 775.19 | 2675.00 | 283550.00 |
| 135 | 2036-01 | 3442.95 | 767.95 | 2675.00 | 280875.00 |
| 136 | 2036-02 | 3435.70 | 760.70 | 2675.00 | 278200.00 |
| 137 | 2036-03 | 3428.46 | 753.46 | 2675.00 | 275525.00 |
| 138 | 2036-04 | 3421.21 | 746.21 | 2675.00 | 272850.00 |
| 139 | 2036-05 | 3413.97 | 738.97 | 2675.00 | 270175.00 |
| 140 | 2036-06 | 3406.72 | 731.72 | 2675.00 | 267500.00 |
| 141 | 2036-07 | 3399.48 | 724.48 | 2675.00 | 264825.00 |
| 142 | 2036-08 | 3392.23 | 717.23 | 2675.00 | 262150.00 |
| 143 | 2036-09 | 3384.99 | 709.99 | 2675.00 | 259475.00 |
| 144 | 2036-10 | 3377.74 | 702.74 | 2675.00 | 256800.00 |
| 145 | 2036-11 | 3370.50 | 695.50 | 2675.00 | 254125.00 |
| 146 | 2036-12 | 3363.26 | 688.26 | 2675.00 | 251450.00 |
| 147 | 2037-01 | 3356.01 | 681.01 | 2675.00 | 248775.00 |
| 148 | 2037-02 | 3348.77 | 673.77 | 2675.00 | 246100.00 |
| 149 | 2037-03 | 3341.52 | 666.52 | 2675.00 | 243425.00 |
| 150 | 2037-04 | 3334.28 | 659.28 | 2675.00 | 240750.00 |
| 151 | 2037-05 | 3327.03 | 652.03 | 2675.00 | 238075.00 |
| 152 | 2037-06 | 3319.79 | 644.79 | 2675.00 | 235400.00 |
| 153 | 2037-07 | 3312.54 | 637.54 | 2675.00 | 232725.00 |
| 154 | 2037-08 | 3305.30 | 630.30 | 2675.00 | 230050.00 |
| 155 | 2037-09 | 3298.05 | 623.05 | 2675.00 | 227375.00 |
| 156 | 2037-10 | 3290.81 | 615.81 | 2675.00 | 224700.00 |
| 157 | 2037-11 | 3283.56 | 608.56 | 2675.00 | 222025.00 |
| 158 | 2037-12 | 3276.32 | 601.32 | 2675.00 | 219350.00 |
| 159 | 2038-01 | 3269.07 | 594.07 | 2675.00 | 216675.00 |
| 160 | 2038-02 | 3261.83 | 586.83 | 2675.00 | 214000.00 |
| 161 | 2038-03 | 3254.58 | 579.58 | 2675.00 | 211325.00 |
| 162 | 2038-04 | 3247.34 | 572.34 | 2675.00 | 208650.00 |
| 163 | 2038-05 | 3240.09 | 565.09 | 2675.00 | 205975.00 |
| 164 | 2038-06 | 3232.85 | 557.85 | 2675.00 | 203300.00 |
| 165 | 2038-07 | 3225.60 | 550.60 | 2675.00 | 200625.00 |
| 166 | 2038-08 | 3218.36 | 543.36 | 2675.00 | 197950.00 |
| 167 | 2038-09 | 3211.11 | 536.11 | 2675.00 | 195275.00 |
| 168 | 2038-10 | 3203.87 | 528.87 | 2675.00 | 192600.00 |
| 169 | 2038-11 | 3196.63 | 521.63 | 2675.00 | 189925.00 |
| 170 | 2038-12 | 3189.38 | 514.38 | 2675.00 | 187250.00 |
| 171 | 2039-01 | 3182.14 | 507.14 | 2675.00 | 184575.00 |
| 172 | 2039-02 | 3174.89 | 499.89 | 2675.00 | 181900.00 |
| 173 | 2039-03 | 3167.65 | 492.65 | 2675.00 | 179225.00 |
| 174 | 2039-04 | 3160.40 | 485.40 | 2675.00 | 176550.00 |
| 175 | 2039-05 | 3153.16 | 478.16 | 2675.00 | 173875.00 |
| 176 | 2039-06 | 3145.91 | 470.91 | 2675.00 | 171200.00 |
| 177 | 2039-07 | 3138.67 | 463.67 | 2675.00 | 168525.00 |
| 178 | 2039-08 | 3131.42 | 456.42 | 2675.00 | 165850.00 |
| 179 | 2039-09 | 3124.18 | 449.18 | 2675.00 | 163175.00 |
| 180 | 2039-10 | 3116.93 | 441.93 | 2675.00 | 160500.00 |
| 181 | 2039-11 | 3109.69 | 434.69 | 2675.00 | 157825.00 |
| 182 | 2039-12 | 3102.44 | 427.44 | 2675.00 | 155150.00 |
| 183 | 2040-01 | 3095.20 | 420.20 | 2675.00 | 152475.00 |
| 184 | 2040-02 | 3087.95 | 412.95 | 2675.00 | 149800.00 |
| 185 | 2040-03 | 3080.71 | 405.71 | 2675.00 | 147125.00 |
| 186 | 2040-04 | 3073.46 | 398.46 | 2675.00 | 144450.00 |
| 187 | 2040-05 | 3066.22 | 391.22 | 2675.00 | 141775.00 |
| 188 | 2040-06 | 3058.97 | 383.97 | 2675.00 | 139100.00 |
| 189 | 2040-07 | 3051.73 | 376.73 | 2675.00 | 136425.00 |
| 190 | 2040-08 | 3044.48 | 369.48 | 2675.00 | 133750.00 |
| 191 | 2040-09 | 3037.24 | 362.24 | 2675.00 | 131075.00 |
| 192 | 2040-10 | 3029.99 | 354.99 | 2675.00 | 128400.00 |
| 193 | 2040-11 | 3022.75 | 347.75 | 2675.00 | 125725.00 |
| 194 | 2040-12 | 3015.51 | 340.51 | 2675.00 | 123050.00 |
| 195 | 2041-01 | 3008.26 | 333.26 | 2675.00 | 120375.00 |
| 196 | 2041-02 | 3001.02 | 326.02 | 2675.00 | 117700.00 |
| 197 | 2041-03 | 2993.77 | 318.77 | 2675.00 | 115025.00 |
| 198 | 2041-04 | 2986.53 | 311.53 | 2675.00 | 112350.00 |
| 199 | 2041-05 | 2979.28 | 304.28 | 2675.00 | 109675.00 |
| 200 | 2041-06 | 2972.04 | 297.04 | 2675.00 | 107000.00 |
| 201 | 2041-07 | 2964.79 | 289.79 | 2675.00 | 104325.00 |
| 202 | 2041-08 | 2957.55 | 282.55 | 2675.00 | 101650.00 |
| 203 | 2041-09 | 2950.30 | 275.30 | 2675.00 | 98975.00 |
| 204 | 2041-10 | 2943.06 | 268.06 | 2675.00 | 96300.00 |
| 205 | 2041-11 | 2935.81 | 260.81 | 2675.00 | 93625.00 |
| 206 | 2041-12 | 2928.57 | 253.57 | 2675.00 | 90950.00 |
| 207 | 2042-01 | 2921.32 | 246.32 | 2675.00 | 88275.00 |
| 208 | 2042-02 | 2914.08 | 239.08 | 2675.00 | 85600.00 |
| 209 | 2042-03 | 2906.83 | 231.83 | 2675.00 | 82925.00 |
| 210 | 2042-04 | 2899.59 | 224.59 | 2675.00 | 80250.00 |
| 211 | 2042-05 | 2892.34 | 217.34 | 2675.00 | 77575.00 |
| 212 | 2042-06 | 2885.10 | 210.10 | 2675.00 | 74900.00 |
| 213 | 2042-07 | 2877.85 | 202.85 | 2675.00 | 72225.00 |
| 214 | 2042-08 | 2870.61 | 195.61 | 2675.00 | 69550.00 |
| 215 | 2042-09 | 2863.36 | 188.36 | 2675.00 | 66875.00 |
| 216 | 2042-10 | 2856.12 | 181.12 | 2675.00 | 64200.00 |
| 217 | 2042-11 | 2848.88 | 173.88 | 2675.00 | 61525.00 |
| 218 | 2042-12 | 2841.63 | 166.63 | 2675.00 | 58850.00 |
| 219 | 2043-01 | 2834.39 | 159.39 | 2675.00 | 56175.00 |
| 220 | 2043-02 | 2827.14 | 152.14 | 2675.00 | 53500.00 |
| 221 | 2043-03 | 2819.90 | 144.90 | 2675.00 | 50825.00 |
| 222 | 2043-04 | 2812.65 | 137.65 | 2675.00 | 48150.00 |
| 223 | 2043-05 | 2805.41 | 130.41 | 2675.00 | 45475.00 |
| 224 | 2043-06 | 2798.16 | 123.16 | 2675.00 | 42800.00 |
| 225 | 2043-07 | 2790.92 | 115.92 | 2675.00 | 40125.00 |
| 226 | 2043-08 | 2783.67 | 108.67 | 2675.00 | 37450.00 |
| 227 | 2043-09 | 2776.43 | 101.43 | 2675.00 | 34775.00 |
| 228 | 2043-10 | 2769.18 | 94.18 | 2675.00 | 32100.00 |
| 229 | 2043-11 | 2761.94 | 86.94 | 2675.00 | 29425.00 |
| 230 | 2043-12 | 2754.69 | 79.69 | 2675.00 | 26750.00 |
| 231 | 2044-01 | 2747.45 | 72.45 | 2675.00 | 24075.00 |
| 232 | 2044-02 | 2740.20 | 65.20 | 2675.00 | 21400.00 |
| 233 | 2044-03 | 2732.96 | 57.96 | 2675.00 | 18725.00 |
| 234 | 2044-04 | 2725.71 | 50.71 | 2675.00 | 16050.00 |
| 235 | 2044-05 | 2718.47 | 43.47 | 2675.00 | 13375.00 |
| 236 | 2044-06 | 2711.22 | 36.22 | 2675.00 | 10700.00 |
| 237 | 2044-07 | 2703.98 | 28.98 | 2675.00 | 8025.00 |
| 238 | 2044-08 | 2696.73 | 21.73 | 2675.00 | 5350.00 |
| 239 | 2044-09 | 2689.49 | 14.49 | 2675.00 | 2675.00 |
| 240 | 2044-10 | 2682.24 | 7.24 | 2675.00 | 0.00 |