贷款52.57万（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：52.57万
还款月数：20年
每月还款：2981.5元
利息总额：18.99万
本息合计：71.56万
| 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 | 2981.50 | 1423.65 | 1557.85 | 524099.15 |
| 2 | 2025-03 | 2981.50 | 1419.44 | 1562.07 | 522537.08 |
| 3 | 2025-04 | 2981.50 | 1415.20 | 1566.30 | 520970.78 |
| 4 | 2025-05 | 2981.50 | 1410.96 | 1570.54 | 519400.24 |
| 5 | 2025-06 | 2981.50 | 1406.71 | 1574.80 | 517825.44 |
| 6 | 2025-07 | 2981.50 | 1402.44 | 1579.06 | 516246.38 |
| 7 | 2025-08 | 2981.50 | 1398.17 | 1583.34 | 514663.05 |
| 8 | 2025-09 | 2981.50 | 1393.88 | 1587.63 | 513075.42 |
| 9 | 2025-10 | 2981.50 | 1389.58 | 1591.92 | 511483.50 |
| 10 | 2025-11 | 2981.50 | 1385.27 | 1596.24 | 509887.26 |
| 11 | 2025-12 | 2981.50 | 1380.94 | 1600.56 | 508286.70 |
| 12 | 2026-01 | 2981.50 | 1376.61 | 1604.89 | 506681.81 |
| 13 | 2026-02 | 2981.50 | 1372.26 | 1609.24 | 505072.57 |
| 14 | 2026-03 | 2981.50 | 1367.90 | 1613.60 | 503458.97 |
| 15 | 2026-04 | 2981.50 | 1363.53 | 1617.97 | 501841.00 |
| 16 | 2026-05 | 2981.50 | 1359.15 | 1622.35 | 500218.65 |
| 17 | 2026-06 | 2981.50 | 1354.76 | 1626.75 | 498591.90 |
| 18 | 2026-07 | 2981.50 | 1350.35 | 1631.15 | 496960.75 |
| 19 | 2026-08 | 2981.50 | 1345.94 | 1635.57 | 495325.18 |
| 20 | 2026-09 | 2981.50 | 1341.51 | 1640.00 | 493685.18 |
| 21 | 2026-10 | 2981.50 | 1337.06 | 1644.44 | 492040.74 |
| 22 | 2026-11 | 2981.50 | 1332.61 | 1648.89 | 490391.85 |
| 23 | 2026-12 | 2981.50 | 1328.14 | 1653.36 | 488738.49 |
| 24 | 2027-01 | 2981.50 | 1323.67 | 1657.84 | 487080.65 |
| 25 | 2027-02 | 2981.50 | 1319.18 | 1662.33 | 485418.32 |
| 26 | 2027-03 | 2981.50 | 1314.67 | 1666.83 | 483751.49 |
| 27 | 2027-04 | 2981.50 | 1310.16 | 1671.34 | 482080.15 |
| 28 | 2027-05 | 2981.50 | 1305.63 | 1675.87 | 480404.28 |
| 29 | 2027-06 | 2981.50 | 1301.09 | 1680.41 | 478723.87 |
| 30 | 2027-07 | 2981.50 | 1296.54 | 1684.96 | 477038.91 |
| 31 | 2027-08 | 2981.50 | 1291.98 | 1689.52 | 475349.39 |
| 32 | 2027-09 | 2981.50 | 1287.40 | 1694.10 | 473655.29 |
| 33 | 2027-10 | 2981.50 | 1282.82 | 1698.69 | 471956.60 |
| 34 | 2027-11 | 2981.50 | 1278.22 | 1703.29 | 470253.31 |
| 35 | 2027-12 | 2981.50 | 1273.60 | 1707.90 | 468545.41 |
| 36 | 2028-01 | 2981.50 | 1268.98 | 1712.53 | 466832.88 |
| 37 | 2028-02 | 2981.50 | 1264.34 | 1717.17 | 465115.72 |
| 38 | 2028-03 | 2981.50 | 1259.69 | 1721.82 | 463393.90 |
| 39 | 2028-04 | 2981.50 | 1255.03 | 1726.48 | 461667.42 |
| 40 | 2028-05 | 2981.50 | 1250.35 | 1731.15 | 459936.27 |
| 41 | 2028-06 | 2981.50 | 1245.66 | 1735.84 | 458200.42 |
| 42 | 2028-07 | 2981.50 | 1240.96 | 1740.54 | 456459.88 |
| 43 | 2028-08 | 2981.50 | 1236.25 | 1745.26 | 454714.62 |
| 44 | 2028-09 | 2981.50 | 1231.52 | 1749.99 | 452964.63 |
| 45 | 2028-10 | 2981.50 | 1226.78 | 1754.73 | 451209.91 |
| 46 | 2028-11 | 2981.50 | 1222.03 | 1759.48 | 449450.43 |
| 47 | 2028-12 | 2981.50 | 1217.26 | 1764.24 | 447686.19 |
| 48 | 2029-01 | 2981.50 | 1212.48 | 1769.02 | 445917.17 |
| 49 | 2029-02 | 2981.50 | 1207.69 | 1773.81 | 444143.36 |
| 50 | 2029-03 | 2981.50 | 1202.89 | 1778.62 | 442364.74 |
| 51 | 2029-04 | 2981.50 | 1198.07 | 1783.43 | 440581.31 |
| 52 | 2029-05 | 2981.50 | 1193.24 | 1788.26 | 438793.04 |
| 53 | 2029-06 | 2981.50 | 1188.40 | 1793.11 | 436999.94 |
| 54 | 2029-07 | 2981.50 | 1183.54 | 1797.96 | 435201.97 |
| 55 | 2029-08 | 2981.50 | 1178.67 | 1802.83 | 433399.14 |
| 56 | 2029-09 | 2981.50 | 1173.79 | 1807.71 | 431591.43 |
| 57 | 2029-10 | 2981.50 | 1168.89 | 1812.61 | 429778.82 |
| 58 | 2029-11 | 2981.50 | 1163.98 | 1817.52 | 427961.30 |
| 59 | 2029-12 | 2981.50 | 1159.06 | 1822.44 | 426138.85 |
| 60 | 2030-01 | 2981.50 | 1154.13 | 1827.38 | 424311.48 |
| 61 | 2030-02 | 2981.50 | 1149.18 | 1832.33 | 422479.15 |
| 62 | 2030-03 | 2981.50 | 1144.21 | 1837.29 | 420641.86 |
| 63 | 2030-04 | 2981.50 | 1139.24 | 1842.27 | 418799.59 |
| 64 | 2030-05 | 2981.50 | 1134.25 | 1847.26 | 416952.34 |
| 65 | 2030-06 | 2981.50 | 1129.25 | 1852.26 | 415100.08 |
| 66 | 2030-07 | 2981.50 | 1124.23 | 1857.27 | 413242.80 |
| 67 | 2030-08 | 2981.50 | 1119.20 | 1862.30 | 411380.50 |
| 68 | 2030-09 | 2981.50 | 1114.16 | 1867.35 | 409513.15 |
| 69 | 2030-10 | 2981.50 | 1109.10 | 1872.41 | 407640.74 |
| 70 | 2030-11 | 2981.50 | 1104.03 | 1877.48 | 405763.27 |
| 71 | 2030-12 | 2981.50 | 1098.94 | 1882.56 | 403880.71 |
| 72 | 2031-01 | 2981.50 | 1093.84 | 1887.66 | 401993.04 |
| 73 | 2031-02 | 2981.50 | 1088.73 | 1892.77 | 400100.27 |
| 74 | 2031-03 | 2981.50 | 1083.60 | 1897.90 | 398202.37 |
| 75 | 2031-04 | 2981.50 | 1078.46 | 1903.04 | 396299.33 |
| 76 | 2031-05 | 2981.50 | 1073.31 | 1908.19 | 394391.14 |
| 77 | 2031-06 | 2981.50 | 1068.14 | 1913.36 | 392477.78 |
| 78 | 2031-07 | 2981.50 | 1062.96 | 1918.54 | 390559.23 |
| 79 | 2031-08 | 2981.50 | 1057.76 | 1923.74 | 388635.49 |
| 80 | 2031-09 | 2981.50 | 1052.55 | 1928.95 | 386706.54 |
| 81 | 2031-10 | 2981.50 | 1047.33 | 1934.17 | 384772.37 |
| 82 | 2031-11 | 2981.50 | 1042.09 | 1939.41 | 382832.96 |
| 83 | 2031-12 | 2981.50 | 1036.84 | 1944.66 | 380888.29 |
| 84 | 2032-01 | 2981.50 | 1031.57 | 1949.93 | 378938.36 |
| 85 | 2032-02 | 2981.50 | 1026.29 | 1955.21 | 376983.15 |
| 86 | 2032-03 | 2981.50 | 1021.00 | 1960.51 | 375022.64 |
| 87 | 2032-04 | 2981.50 | 1015.69 | 1965.82 | 373056.82 |
| 88 | 2032-05 | 2981.50 | 1010.36 | 1971.14 | 371085.68 |
| 89 | 2032-06 | 2981.50 | 1005.02 | 1976.48 | 369109.20 |
| 90 | 2032-07 | 2981.50 | 999.67 | 1981.83 | 367127.37 |
| 91 | 2032-08 | 2981.50 | 994.30 | 1987.20 | 365140.17 |
| 92 | 2032-09 | 2981.50 | 988.92 | 1992.58 | 363147.58 |
| 93 | 2032-10 | 2981.50 | 983.52 | 1997.98 | 361149.60 |
| 94 | 2032-11 | 2981.50 | 978.11 | 2003.39 | 359146.21 |
| 95 | 2032-12 | 2981.50 | 972.69 | 2008.82 | 357137.40 |
| 96 | 2033-01 | 2981.50 | 967.25 | 2014.26 | 355123.14 |
| 97 | 2033-02 | 2981.50 | 961.79 | 2019.71 | 353103.43 |
| 98 | 2033-03 | 2981.50 | 956.32 | 2025.18 | 351078.24 |
| 99 | 2033-04 | 2981.50 | 950.84 | 2030.67 | 349047.58 |
| 100 | 2033-05 | 2981.50 | 945.34 | 2036.17 | 347011.41 |
| 101 | 2033-06 | 2981.50 | 939.82 | 2041.68 | 344969.73 |
| 102 | 2033-07 | 2981.50 | 934.29 | 2047.21 | 342922.52 |
| 103 | 2033-08 | 2981.50 | 928.75 | 2052.76 | 340869.76 |
| 104 | 2033-09 | 2981.50 | 923.19 | 2058.32 | 338811.45 |
| 105 | 2033-10 | 2981.50 | 917.61 | 2063.89 | 336747.56 |
| 106 | 2033-11 | 2981.50 | 912.02 | 2069.48 | 334678.08 |
| 107 | 2033-12 | 2981.50 | 906.42 | 2075.08 | 332602.99 |
| 108 | 2034-01 | 2981.50 | 900.80 | 2080.70 | 330522.29 |
| 109 | 2034-02 | 2981.50 | 895.16 | 2086.34 | 328435.95 |
| 110 | 2034-03 | 2981.50 | 889.51 | 2091.99 | 326343.96 |
| 111 | 2034-04 | 2981.50 | 883.85 | 2097.66 | 324246.30 |
| 112 | 2034-05 | 2981.50 | 878.17 | 2103.34 | 322142.96 |
| 113 | 2034-06 | 2981.50 | 872.47 | 2109.03 | 320033.93 |
| 114 | 2034-07 | 2981.50 | 866.76 | 2114.75 | 317919.19 |
| 115 | 2034-08 | 2981.50 | 861.03 | 2120.47 | 315798.71 |
| 116 | 2034-09 | 2981.50 | 855.29 | 2126.22 | 313672.50 |
| 117 | 2034-10 | 2981.50 | 849.53 | 2131.97 | 311540.52 |
| 118 | 2034-11 | 2981.50 | 843.76 | 2137.75 | 309402.77 |
| 119 | 2034-12 | 2981.50 | 837.97 | 2143.54 | 307259.23 |
| 120 | 2035-01 | 2981.50 | 832.16 | 2149.34 | 305109.89 |
| 121 | 2035-02 | 2981.50 | 826.34 | 2155.16 | 302954.73 |
| 122 | 2035-03 | 2981.50 | 820.50 | 2161.00 | 300793.72 |
| 123 | 2035-04 | 2981.50 | 814.65 | 2166.85 | 298626.87 |
| 124 | 2035-05 | 2981.50 | 808.78 | 2172.72 | 296454.15 |
| 125 | 2035-06 | 2981.50 | 802.90 | 2178.61 | 294275.54 |
| 126 | 2035-07 | 2981.50 | 797.00 | 2184.51 | 292091.03 |
| 127 | 2035-08 | 2981.50 | 791.08 | 2190.42 | 289900.61 |
| 128 | 2035-09 | 2981.50 | 785.15 | 2196.36 | 287704.25 |
| 129 | 2035-10 | 2981.50 | 779.20 | 2202.31 | 285501.94 |
| 130 | 2035-11 | 2981.50 | 773.23 | 2208.27 | 283293.67 |
| 131 | 2035-12 | 2981.50 | 767.25 | 2214.25 | 281079.42 |
| 132 | 2036-01 | 2981.50 | 761.26 | 2220.25 | 278859.18 |
| 133 | 2036-02 | 2981.50 | 755.24 | 2226.26 | 276632.92 |
| 134 | 2036-03 | 2981.50 | 749.21 | 2232.29 | 274400.63 |
| 135 | 2036-04 | 2981.50 | 743.17 | 2238.34 | 272162.29 |
| 136 | 2036-05 | 2981.50 | 737.11 | 2244.40 | 269917.89 |
| 137 | 2036-06 | 2981.50 | 731.03 | 2250.48 | 267667.42 |
| 138 | 2036-07 | 2981.50 | 724.93 | 2256.57 | 265410.84 |
| 139 | 2036-08 | 2981.50 | 718.82 | 2262.68 | 263148.16 |
| 140 | 2036-09 | 2981.50 | 712.69 | 2268.81 | 260879.35 |
| 141 | 2036-10 | 2981.50 | 706.55 | 2274.96 | 258604.39 |
| 142 | 2036-11 | 2981.50 | 700.39 | 2281.12 | 256323.28 |
| 143 | 2036-12 | 2981.50 | 694.21 | 2287.30 | 254035.98 |
| 144 | 2037-01 | 2981.50 | 688.01 | 2293.49 | 251742.49 |
| 145 | 2037-02 | 2981.50 | 681.80 | 2299.70 | 249442.79 |
| 146 | 2037-03 | 2981.50 | 675.57 | 2305.93 | 247136.86 |
| 147 | 2037-04 | 2981.50 | 669.33 | 2312.18 | 244824.68 |
| 148 | 2037-05 | 2981.50 | 663.07 | 2318.44 | 242506.25 |
| 149 | 2037-06 | 2981.50 | 656.79 | 2324.72 | 240181.53 |
| 150 | 2037-07 | 2981.50 | 650.49 | 2331.01 | 237850.52 |
| 151 | 2037-08 | 2981.50 | 644.18 | 2337.33 | 235513.19 |
| 152 | 2037-09 | 2981.50 | 637.85 | 2343.66 | 233169.54 |
| 153 | 2037-10 | 2981.50 | 631.50 | 2350.00 | 230819.53 |
| 154 | 2037-11 | 2981.50 | 625.14 | 2356.37 | 228463.16 |
| 155 | 2037-12 | 2981.50 | 618.75 | 2362.75 | 226100.41 |
| 156 | 2038-01 | 2981.50 | 612.36 | 2369.15 | 223731.27 |
| 157 | 2038-02 | 2981.50 | 605.94 | 2375.57 | 221355.70 |
| 158 | 2038-03 | 2981.50 | 599.51 | 2382.00 | 218973.70 |
| 159 | 2038-04 | 2981.50 | 593.05 | 2388.45 | 216585.25 |
| 160 | 2038-05 | 2981.50 | 586.59 | 2394.92 | 214190.33 |
| 161 | 2038-06 | 2981.50 | 580.10 | 2401.41 | 211788.93 |
| 162 | 2038-07 | 2981.50 | 573.60 | 2407.91 | 209381.02 |
| 163 | 2038-08 | 2981.50 | 567.07 | 2414.43 | 206966.59 |
| 164 | 2038-09 | 2981.50 | 560.53 | 2420.97 | 204545.62 |
| 165 | 2038-10 | 2981.50 | 553.98 | 2427.53 | 202118.09 |
| 166 | 2038-11 | 2981.50 | 547.40 | 2434.10 | 199683.99 |
| 167 | 2038-12 | 2981.50 | 540.81 | 2440.69 | 197243.30 |
| 168 | 2039-01 | 2981.50 | 534.20 | 2447.30 | 194795.99 |
| 169 | 2039-02 | 2981.50 | 527.57 | 2453.93 | 192342.06 |
| 170 | 2039-03 | 2981.50 | 520.93 | 2460.58 | 189881.48 |
| 171 | 2039-04 | 2981.50 | 514.26 | 2467.24 | 187414.24 |
| 172 | 2039-05 | 2981.50 | 507.58 | 2473.92 | 184940.32 |
| 173 | 2039-06 | 2981.50 | 500.88 | 2480.62 | 182459.69 |
| 174 | 2039-07 | 2981.50 | 494.16 | 2487.34 | 179972.35 |
| 175 | 2039-08 | 2981.50 | 487.43 | 2494.08 | 177478.27 |
| 176 | 2039-09 | 2981.50 | 480.67 | 2500.83 | 174977.44 |
| 177 | 2039-10 | 2981.50 | 473.90 | 2507.61 | 172469.83 |
| 178 | 2039-11 | 2981.50 | 467.11 | 2514.40 | 169955.43 |
| 179 | 2039-12 | 2981.50 | 460.30 | 2521.21 | 167434.22 |
| 180 | 2040-01 | 2981.50 | 453.47 | 2528.04 | 164906.19 |
| 181 | 2040-02 | 2981.50 | 446.62 | 2534.88 | 162371.30 |
| 182 | 2040-03 | 2981.50 | 439.76 | 2541.75 | 159829.55 |
| 183 | 2040-04 | 2981.50 | 432.87 | 2548.63 | 157280.92 |
| 184 | 2040-05 | 2981.50 | 425.97 | 2555.54 | 154725.39 |
| 185 | 2040-06 | 2981.50 | 419.05 | 2562.46 | 152162.93 |
| 186 | 2040-07 | 2981.50 | 412.11 | 2569.40 | 149593.53 |
| 187 | 2040-08 | 2981.50 | 405.15 | 2576.36 | 147017.18 |
| 188 | 2040-09 | 2981.50 | 398.17 | 2583.33 | 144433.85 |
| 189 | 2040-10 | 2981.50 | 391.18 | 2590.33 | 141843.52 |
| 190 | 2040-11 | 2981.50 | 384.16 | 2597.34 | 139246.17 |
| 191 | 2040-12 | 2981.50 | 377.13 | 2604.38 | 136641.79 |
| 192 | 2041-01 | 2981.50 | 370.07 | 2611.43 | 134030.36 |
| 193 | 2041-02 | 2981.50 | 363.00 | 2618.51 | 131411.86 |
| 194 | 2041-03 | 2981.50 | 355.91 | 2625.60 | 128786.26 |
| 195 | 2041-04 | 2981.50 | 348.80 | 2632.71 | 126153.55 |
| 196 | 2041-05 | 2981.50 | 341.67 | 2639.84 | 123513.71 |
| 197 | 2041-06 | 2981.50 | 334.52 | 2646.99 | 120866.72 |
| 198 | 2041-07 | 2981.50 | 327.35 | 2654.16 | 118212.57 |
| 199 | 2041-08 | 2981.50 | 320.16 | 2661.35 | 115551.22 |
| 200 | 2041-09 | 2981.50 | 312.95 | 2668.55 | 112882.67 |
| 201 | 2041-10 | 2981.50 | 305.72 | 2675.78 | 110206.89 |
| 202 | 2041-11 | 2981.50 | 298.48 | 2683.03 | 107523.86 |
| 203 | 2041-12 | 2981.50 | 291.21 | 2690.29 | 104833.57 |
| 204 | 2042-01 | 2981.50 | 283.92 | 2697.58 | 102135.99 |
| 205 | 2042-02 | 2981.50 | 276.62 | 2704.89 | 99431.10 |
| 206 | 2042-03 | 2981.50 | 269.29 | 2712.21 | 96718.89 |
| 207 | 2042-04 | 2981.50 | 261.95 | 2719.56 | 93999.33 |
| 208 | 2042-05 | 2981.50 | 254.58 | 2726.92 | 91272.41 |
| 209 | 2042-06 | 2981.50 | 247.20 | 2734.31 | 88538.10 |
| 210 | 2042-07 | 2981.50 | 239.79 | 2741.71 | 85796.39 |
| 211 | 2042-08 | 2981.50 | 232.37 | 2749.14 | 83047.25 |
| 212 | 2042-09 | 2981.50 | 224.92 | 2756.58 | 80290.66 |
| 213 | 2042-10 | 2981.50 | 217.45 | 2764.05 | 77526.61 |
| 214 | 2042-11 | 2981.50 | 209.97 | 2771.54 | 74755.08 |
| 215 | 2042-12 | 2981.50 | 202.46 | 2779.04 | 71976.04 |
| 216 | 2043-01 | 2981.50 | 194.94 | 2786.57 | 69189.47 |
| 217 | 2043-02 | 2981.50 | 187.39 | 2794.12 | 66395.35 |
| 218 | 2043-03 | 2981.50 | 179.82 | 2801.68 | 63593.67 |
| 219 | 2043-04 | 2981.50 | 172.23 | 2809.27 | 60784.40 |
| 220 | 2043-05 | 2981.50 | 164.62 | 2816.88 | 57967.52 |
| 221 | 2043-06 | 2981.50 | 157.00 | 2824.51 | 55143.01 |
| 222 | 2043-07 | 2981.50 | 149.35 | 2832.16 | 52310.85 |
| 223 | 2043-08 | 2981.50 | 141.68 | 2839.83 | 49471.02 |
| 224 | 2043-09 | 2981.50 | 133.98 | 2847.52 | 46623.50 |
| 225 | 2043-10 | 2981.50 | 126.27 | 2855.23 | 43768.27 |
| 226 | 2043-11 | 2981.50 | 118.54 | 2862.97 | 40905.30 |
| 227 | 2043-12 | 2981.50 | 110.79 | 2870.72 | 38034.58 |
| 228 | 2044-01 | 2981.50 | 103.01 | 2878.49 | 35156.09 |
| 229 | 2044-02 | 2981.50 | 95.21 | 2886.29 | 32269.80 |
| 230 | 2044-03 | 2981.50 | 87.40 | 2894.11 | 29375.69 |
| 231 | 2044-04 | 2981.50 | 79.56 | 2901.95 | 26473.75 |
| 232 | 2044-05 | 2981.50 | 71.70 | 2909.80 | 23563.94 |
| 233 | 2044-06 | 2981.50 | 63.82 | 2917.69 | 20646.26 |
| 234 | 2044-07 | 2981.50 | 55.92 | 2925.59 | 17720.67 |
| 235 | 2044-08 | 2981.50 | 47.99 | 2933.51 | 14787.16 |
| 236 | 2044-09 | 2981.50 | 40.05 | 2941.46 | 11845.70 |
| 237 | 2044-10 | 2981.50 | 32.08 | 2949.42 | 8896.28 |
| 238 | 2044-11 | 2981.50 | 24.09 | 2957.41 | 5938.87 |
| 239 | 2044-12 | 2981.50 | 16.08 | 2965.42 | 2973.45 |
| 240 | 2045-01 | 2981.50 | 8.05 | 2973.45 | 0.00 |
等额本金还款方式：
贷款总额：52.57万
还款月数：20年
首月还款：3613.89元
每月递减：5.93元
利息总额：17.16万
本息合计：69.72万
节省利息：18353.66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 | 3613.89 | 1423.65 | 2190.24 | 523466.76 |
| 2 | 2025-03 | 3607.96 | 1417.72 | 2190.24 | 521276.53 |
| 3 | 2025-04 | 3602.03 | 1411.79 | 2190.24 | 519086.29 |
| 4 | 2025-05 | 3596.10 | 1405.86 | 2190.24 | 516896.05 |
| 5 | 2025-06 | 3590.16 | 1399.93 | 2190.24 | 514705.81 |
| 6 | 2025-07 | 3584.23 | 1393.99 | 2190.24 | 512515.58 |
| 7 | 2025-08 | 3578.30 | 1388.06 | 2190.24 | 510325.34 |
| 8 | 2025-09 | 3572.37 | 1382.13 | 2190.24 | 508135.10 |
| 9 | 2025-10 | 3566.44 | 1376.20 | 2190.24 | 505944.86 |
| 10 | 2025-11 | 3560.50 | 1370.27 | 2190.24 | 503754.63 |
| 11 | 2025-12 | 3554.57 | 1364.34 | 2190.24 | 501564.39 |
| 12 | 2026-01 | 3548.64 | 1358.40 | 2190.24 | 499374.15 |
| 13 | 2026-02 | 3542.71 | 1352.47 | 2190.24 | 497183.91 |
| 14 | 2026-03 | 3536.78 | 1346.54 | 2190.24 | 494993.67 |
| 15 | 2026-04 | 3530.85 | 1340.61 | 2190.24 | 492803.44 |
| 16 | 2026-05 | 3524.91 | 1334.68 | 2190.24 | 490613.20 |
| 17 | 2026-06 | 3518.98 | 1328.74 | 2190.24 | 488422.96 |
| 18 | 2026-07 | 3513.05 | 1322.81 | 2190.24 | 486232.72 |
| 19 | 2026-08 | 3507.12 | 1316.88 | 2190.24 | 484042.49 |
| 20 | 2026-09 | 3501.19 | 1310.95 | 2190.24 | 481852.25 |
| 21 | 2026-10 | 3495.25 | 1305.02 | 2190.24 | 479662.01 |
| 22 | 2026-11 | 3489.32 | 1299.08 | 2190.24 | 477471.78 |
| 23 | 2026-12 | 3483.39 | 1293.15 | 2190.24 | 475281.54 |
| 24 | 2027-01 | 3477.46 | 1287.22 | 2190.24 | 473091.30 |
| 25 | 2027-02 | 3471.53 | 1281.29 | 2190.24 | 470901.06 |
| 26 | 2027-03 | 3465.59 | 1275.36 | 2190.24 | 468710.83 |
| 27 | 2027-04 | 3459.66 | 1269.43 | 2190.24 | 466520.59 |
| 28 | 2027-05 | 3453.73 | 1263.49 | 2190.24 | 464330.35 |
| 29 | 2027-06 | 3447.80 | 1257.56 | 2190.24 | 462140.11 |
| 30 | 2027-07 | 3441.87 | 1251.63 | 2190.24 | 459949.88 |
| 31 | 2027-08 | 3435.94 | 1245.70 | 2190.24 | 457759.64 |
| 32 | 2027-09 | 3430.00 | 1239.77 | 2190.24 | 455569.40 |
| 33 | 2027-10 | 3424.07 | 1233.83 | 2190.24 | 453379.16 |
| 34 | 2027-11 | 3418.14 | 1227.90 | 2190.24 | 451188.92 |
| 35 | 2027-12 | 3412.21 | 1221.97 | 2190.24 | 448998.69 |
| 36 | 2028-01 | 3406.28 | 1216.04 | 2190.24 | 446808.45 |
| 37 | 2028-02 | 3400.34 | 1210.11 | 2190.24 | 444618.21 |
| 38 | 2028-03 | 3394.41 | 1204.17 | 2190.24 | 442427.97 |
| 39 | 2028-04 | 3388.48 | 1198.24 | 2190.24 | 440237.74 |
| 40 | 2028-05 | 3382.55 | 1192.31 | 2190.24 | 438047.50 |
| 41 | 2028-06 | 3376.62 | 1186.38 | 2190.24 | 435857.26 |
| 42 | 2028-07 | 3370.68 | 1180.45 | 2190.24 | 433667.03 |
| 43 | 2028-08 | 3364.75 | 1174.51 | 2190.24 | 431476.79 |
| 44 | 2028-09 | 3358.82 | 1168.58 | 2190.24 | 429286.55 |
| 45 | 2028-10 | 3352.89 | 1162.65 | 2190.24 | 427096.31 |
| 46 | 2028-11 | 3346.96 | 1156.72 | 2190.24 | 424906.08 |
| 47 | 2028-12 | 3341.02 | 1150.79 | 2190.24 | 422715.84 |
| 48 | 2029-01 | 3335.09 | 1144.86 | 2190.24 | 420525.60 |
| 49 | 2029-02 | 3329.16 | 1138.92 | 2190.24 | 418335.36 |
| 50 | 2029-03 | 3323.23 | 1132.99 | 2190.24 | 416145.13 |
| 51 | 2029-04 | 3317.30 | 1127.06 | 2190.24 | 413954.89 |
| 52 | 2029-05 | 3311.37 | 1121.13 | 2190.24 | 411764.65 |
| 53 | 2029-06 | 3305.43 | 1115.20 | 2190.24 | 409574.41 |
| 54 | 2029-07 | 3299.50 | 1109.26 | 2190.24 | 407384.17 |
| 55 | 2029-08 | 3293.57 | 1103.33 | 2190.24 | 405193.94 |
| 56 | 2029-09 | 3287.64 | 1097.40 | 2190.24 | 403003.70 |
| 57 | 2029-10 | 3281.71 | 1091.47 | 2190.24 | 400813.46 |
| 58 | 2029-11 | 3275.77 | 1085.54 | 2190.24 | 398623.22 |
| 59 | 2029-12 | 3269.84 | 1079.60 | 2190.24 | 396432.99 |
| 60 | 2030-01 | 3263.91 | 1073.67 | 2190.24 | 394242.75 |
| 61 | 2030-02 | 3257.98 | 1067.74 | 2190.24 | 392052.51 |
| 62 | 2030-03 | 3252.05 | 1061.81 | 2190.24 | 389862.28 |
| 63 | 2030-04 | 3246.11 | 1055.88 | 2190.24 | 387672.04 |
| 64 | 2030-05 | 3240.18 | 1049.95 | 2190.24 | 385481.80 |
| 65 | 2030-06 | 3234.25 | 1044.01 | 2190.24 | 383291.56 |
| 66 | 2030-07 | 3228.32 | 1038.08 | 2190.24 | 381101.32 |
| 67 | 2030-08 | 3222.39 | 1032.15 | 2190.24 | 378911.09 |
| 68 | 2030-09 | 3216.46 | 1026.22 | 2190.24 | 376720.85 |
| 69 | 2030-10 | 3210.52 | 1020.29 | 2190.24 | 374530.61 |
| 70 | 2030-11 | 3204.59 | 1014.35 | 2190.24 | 372340.38 |
| 71 | 2030-12 | 3198.66 | 1008.42 | 2190.24 | 370150.14 |
| 72 | 2031-01 | 3192.73 | 1002.49 | 2190.24 | 367959.90 |
| 73 | 2031-02 | 3186.80 | 996.56 | 2190.24 | 365769.66 |
| 74 | 2031-03 | 3180.86 | 990.63 | 2190.24 | 363579.42 |
| 75 | 2031-04 | 3174.93 | 984.69 | 2190.24 | 361389.19 |
| 76 | 2031-05 | 3169.00 | 978.76 | 2190.24 | 359198.95 |
| 77 | 2031-06 | 3163.07 | 972.83 | 2190.24 | 357008.71 |
| 78 | 2031-07 | 3157.14 | 966.90 | 2190.24 | 354818.47 |
| 79 | 2031-08 | 3151.20 | 960.97 | 2190.24 | 352628.24 |
| 80 | 2031-09 | 3145.27 | 955.03 | 2190.24 | 350438.00 |
| 81 | 2031-10 | 3139.34 | 949.10 | 2190.24 | 348247.76 |
| 82 | 2031-11 | 3133.41 | 943.17 | 2190.24 | 346057.53 |
| 83 | 2031-12 | 3127.48 | 937.24 | 2190.24 | 343867.29 |
| 84 | 2032-01 | 3121.54 | 931.31 | 2190.24 | 341677.05 |
| 85 | 2032-02 | 3115.61 | 925.38 | 2190.24 | 339486.81 |
| 86 | 2032-03 | 3109.68 | 919.44 | 2190.24 | 337296.57 |
| 87 | 2032-04 | 3103.75 | 913.51 | 2190.24 | 335106.34 |
| 88 | 2032-05 | 3097.82 | 907.58 | 2190.24 | 332916.10 |
| 89 | 2032-06 | 3091.89 | 901.65 | 2190.24 | 330725.86 |
| 90 | 2032-07 | 3085.95 | 895.72 | 2190.24 | 328535.63 |
| 91 | 2032-08 | 3080.02 | 889.78 | 2190.24 | 326345.39 |
| 92 | 2032-09 | 3074.09 | 883.85 | 2190.24 | 324155.15 |
| 93 | 2032-10 | 3068.16 | 877.92 | 2190.24 | 321964.91 |
| 94 | 2032-11 | 3062.23 | 871.99 | 2190.24 | 319774.67 |
| 95 | 2032-12 | 3056.29 | 866.06 | 2190.24 | 317584.44 |
| 96 | 2033-01 | 3050.36 | 860.12 | 2190.24 | 315394.20 |
| 97 | 2033-02 | 3044.43 | 854.19 | 2190.24 | 313203.96 |
| 98 | 2033-03 | 3038.50 | 848.26 | 2190.24 | 311013.72 |
| 99 | 2033-04 | 3032.57 | 842.33 | 2190.24 | 308823.49 |
| 100 | 2033-05 | 3026.63 | 836.40 | 2190.24 | 306633.25 |
| 101 | 2033-06 | 3020.70 | 830.47 | 2190.24 | 304443.01 |
| 102 | 2033-07 | 3014.77 | 824.53 | 2190.24 | 302252.78 |
| 103 | 2033-08 | 3008.84 | 818.60 | 2190.24 | 300062.54 |
| 104 | 2033-09 | 3002.91 | 812.67 | 2190.24 | 297872.30 |
| 105 | 2033-10 | 2996.97 | 806.74 | 2190.24 | 295682.06 |
| 106 | 2033-11 | 2991.04 | 800.81 | 2190.24 | 293491.82 |
| 107 | 2033-12 | 2985.11 | 794.87 | 2190.24 | 291301.59 |
| 108 | 2034-01 | 2979.18 | 788.94 | 2190.24 | 289111.35 |
| 109 | 2034-02 | 2973.25 | 783.01 | 2190.24 | 286921.11 |
| 110 | 2034-03 | 2967.32 | 777.08 | 2190.24 | 284730.88 |
| 111 | 2034-04 | 2961.38 | 771.15 | 2190.24 | 282540.64 |
| 112 | 2034-05 | 2955.45 | 765.21 | 2190.24 | 280350.40 |
| 113 | 2034-06 | 2949.52 | 759.28 | 2190.24 | 278160.16 |
| 114 | 2034-07 | 2943.59 | 753.35 | 2190.24 | 275969.92 |
| 115 | 2034-08 | 2937.66 | 747.42 | 2190.24 | 273779.69 |
| 116 | 2034-09 | 2931.72 | 741.49 | 2190.24 | 271589.45 |
| 117 | 2034-10 | 2925.79 | 735.55 | 2190.24 | 269399.21 |
| 118 | 2034-11 | 2919.86 | 729.62 | 2190.24 | 267208.97 |
| 119 | 2034-12 | 2913.93 | 723.69 | 2190.24 | 265018.74 |
| 120 | 2035-01 | 2908.00 | 717.76 | 2190.24 | 262828.50 |
| 121 | 2035-02 | 2902.06 | 711.83 | 2190.24 | 260638.26 |
| 122 | 2035-03 | 2896.13 | 705.90 | 2190.24 | 258448.02 |
| 123 | 2035-04 | 2890.20 | 699.96 | 2190.24 | 256257.79 |
| 124 | 2035-05 | 2884.27 | 694.03 | 2190.24 | 254067.55 |
| 125 | 2035-06 | 2878.34 | 688.10 | 2190.24 | 251877.31 |
| 126 | 2035-07 | 2872.41 | 682.17 | 2190.24 | 249687.07 |
| 127 | 2035-08 | 2866.47 | 676.24 | 2190.24 | 247496.84 |
| 128 | 2035-09 | 2860.54 | 670.30 | 2190.24 | 245306.60 |
| 129 | 2035-10 | 2854.61 | 664.37 | 2190.24 | 243116.36 |
| 130 | 2035-11 | 2848.68 | 658.44 | 2190.24 | 240926.13 |
| 131 | 2035-12 | 2842.75 | 652.51 | 2190.24 | 238735.89 |
| 132 | 2036-01 | 2836.81 | 646.58 | 2190.24 | 236545.65 |
| 133 | 2036-02 | 2830.88 | 640.64 | 2190.24 | 234355.41 |
| 134 | 2036-03 | 2824.95 | 634.71 | 2190.24 | 232165.17 |
| 135 | 2036-04 | 2819.02 | 628.78 | 2190.24 | 229974.94 |
| 136 | 2036-05 | 2813.09 | 622.85 | 2190.24 | 227784.70 |
| 137 | 2036-06 | 2807.15 | 616.92 | 2190.24 | 225594.46 |
| 138 | 2036-07 | 2801.22 | 610.99 | 2190.24 | 223404.22 |
| 139 | 2036-08 | 2795.29 | 605.05 | 2190.24 | 221213.99 |
| 140 | 2036-09 | 2789.36 | 599.12 | 2190.24 | 219023.75 |
| 141 | 2036-10 | 2783.43 | 593.19 | 2190.24 | 216833.51 |
| 142 | 2036-11 | 2777.49 | 587.26 | 2190.24 | 214643.27 |
| 143 | 2036-12 | 2771.56 | 581.33 | 2190.24 | 212453.04 |
| 144 | 2037-01 | 2765.63 | 575.39 | 2190.24 | 210262.80 |
| 145 | 2037-02 | 2759.70 | 569.46 | 2190.24 | 208072.56 |
| 146 | 2037-03 | 2753.77 | 563.53 | 2190.24 | 205882.32 |
| 147 | 2037-04 | 2747.84 | 557.60 | 2190.24 | 203692.09 |
| 148 | 2037-05 | 2741.90 | 551.67 | 2190.24 | 201501.85 |
| 149 | 2037-06 | 2735.97 | 545.73 | 2190.24 | 199311.61 |
| 150 | 2037-07 | 2730.04 | 539.80 | 2190.24 | 197121.38 |
| 151 | 2037-08 | 2724.11 | 533.87 | 2190.24 | 194931.14 |
| 152 | 2037-09 | 2718.18 | 527.94 | 2190.24 | 192740.90 |
| 153 | 2037-10 | 2712.24 | 522.01 | 2190.24 | 190550.66 |
| 154 | 2037-11 | 2706.31 | 516.07 | 2190.24 | 188360.42 |
| 155 | 2037-12 | 2700.38 | 510.14 | 2190.24 | 186170.19 |
| 156 | 2038-01 | 2694.45 | 504.21 | 2190.24 | 183979.95 |
| 157 | 2038-02 | 2688.52 | 498.28 | 2190.24 | 181789.71 |
| 158 | 2038-03 | 2682.58 | 492.35 | 2190.24 | 179599.47 |
| 159 | 2038-04 | 2676.65 | 486.42 | 2190.24 | 177409.24 |
| 160 | 2038-05 | 2670.72 | 480.48 | 2190.24 | 175219.00 |
| 161 | 2038-06 | 2664.79 | 474.55 | 2190.24 | 173028.76 |
| 162 | 2038-07 | 2658.86 | 468.62 | 2190.24 | 170838.52 |
| 163 | 2038-08 | 2652.93 | 462.69 | 2190.24 | 168648.29 |
| 164 | 2038-09 | 2646.99 | 456.76 | 2190.24 | 166458.05 |
| 165 | 2038-10 | 2641.06 | 450.82 | 2190.24 | 164267.81 |
| 166 | 2038-11 | 2635.13 | 444.89 | 2190.24 | 162077.57 |
| 167 | 2038-12 | 2629.20 | 438.96 | 2190.24 | 159887.34 |
| 168 | 2039-01 | 2623.27 | 433.03 | 2190.24 | 157697.10 |
| 169 | 2039-02 | 2617.33 | 427.10 | 2190.24 | 155506.86 |
| 170 | 2039-03 | 2611.40 | 421.16 | 2190.24 | 153316.62 |
| 171 | 2039-04 | 2605.47 | 415.23 | 2190.24 | 151126.39 |
| 172 | 2039-05 | 2599.54 | 409.30 | 2190.24 | 148936.15 |
| 173 | 2039-06 | 2593.61 | 403.37 | 2190.24 | 146745.91 |
| 174 | 2039-07 | 2587.67 | 397.44 | 2190.24 | 144555.67 |
| 175 | 2039-08 | 2581.74 | 391.50 | 2190.24 | 142365.44 |
| 176 | 2039-09 | 2575.81 | 385.57 | 2190.24 | 140175.20 |
| 177 | 2039-10 | 2569.88 | 379.64 | 2190.24 | 137984.96 |
| 178 | 2039-11 | 2563.95 | 373.71 | 2190.24 | 135794.72 |
| 179 | 2039-12 | 2558.01 | 367.78 | 2190.24 | 133604.49 |
| 180 | 2040-01 | 2552.08 | 361.85 | 2190.24 | 131414.25 |
| 181 | 2040-02 | 2546.15 | 355.91 | 2190.24 | 129224.01 |
| 182 | 2040-03 | 2540.22 | 349.98 | 2190.24 | 127033.77 |
| 183 | 2040-04 | 2534.29 | 344.05 | 2190.24 | 124843.54 |
| 184 | 2040-05 | 2528.36 | 338.12 | 2190.24 | 122653.30 |
| 185 | 2040-06 | 2522.42 | 332.19 | 2190.24 | 120463.06 |
| 186 | 2040-07 | 2516.49 | 326.25 | 2190.24 | 118272.82 |
| 187 | 2040-08 | 2510.56 | 320.32 | 2190.24 | 116082.59 |
| 188 | 2040-09 | 2504.63 | 314.39 | 2190.24 | 113892.35 |
| 189 | 2040-10 | 2498.70 | 308.46 | 2190.24 | 111702.11 |
| 190 | 2040-11 | 2492.76 | 302.53 | 2190.24 | 109511.87 |
| 191 | 2040-12 | 2486.83 | 296.59 | 2190.24 | 107321.64 |
| 192 | 2041-01 | 2480.90 | 290.66 | 2190.24 | 105131.40 |
| 193 | 2041-02 | 2474.97 | 284.73 | 2190.24 | 102941.16 |
| 194 | 2041-03 | 2469.04 | 278.80 | 2190.24 | 100750.92 |
| 195 | 2041-04 | 2463.10 | 272.87 | 2190.24 | 98560.69 |
| 196 | 2041-05 | 2457.17 | 266.94 | 2190.24 | 96370.45 |
| 197 | 2041-06 | 2451.24 | 261.00 | 2190.24 | 94180.21 |
| 198 | 2041-07 | 2445.31 | 255.07 | 2190.24 | 91989.97 |
| 199 | 2041-08 | 2439.38 | 249.14 | 2190.24 | 89799.74 |
| 200 | 2041-09 | 2433.45 | 243.21 | 2190.24 | 87609.50 |
| 201 | 2041-10 | 2427.51 | 237.28 | 2190.24 | 85419.26 |
| 202 | 2041-11 | 2421.58 | 231.34 | 2190.24 | 83229.02 |
| 203 | 2041-12 | 2415.65 | 225.41 | 2190.24 | 81038.79 |
| 204 | 2042-01 | 2409.72 | 219.48 | 2190.24 | 78848.55 |
| 205 | 2042-02 | 2403.79 | 213.55 | 2190.24 | 76658.31 |
| 206 | 2042-03 | 2397.85 | 207.62 | 2190.24 | 74468.07 |
| 207 | 2042-04 | 2391.92 | 201.68 | 2190.24 | 72277.84 |
| 208 | 2042-05 | 2385.99 | 195.75 | 2190.24 | 70087.60 |
| 209 | 2042-06 | 2380.06 | 189.82 | 2190.24 | 67897.36 |
| 210 | 2042-07 | 2374.13 | 183.89 | 2190.24 | 65707.12 |
| 211 | 2042-08 | 2368.19 | 177.96 | 2190.24 | 63516.89 |
| 212 | 2042-09 | 2362.26 | 172.02 | 2190.24 | 61326.65 |
| 213 | 2042-10 | 2356.33 | 166.09 | 2190.24 | 59136.41 |
| 214 | 2042-11 | 2350.40 | 160.16 | 2190.24 | 56946.17 |
| 215 | 2042-12 | 2344.47 | 154.23 | 2190.24 | 54755.94 |
| 216 | 2043-01 | 2338.53 | 148.30 | 2190.24 | 52565.70 |
| 217 | 2043-02 | 2332.60 | 142.37 | 2190.24 | 50375.46 |
| 218 | 2043-03 | 2326.67 | 136.43 | 2190.24 | 48185.22 |
| 219 | 2043-04 | 2320.74 | 130.50 | 2190.24 | 45994.99 |
| 220 | 2043-05 | 2314.81 | 124.57 | 2190.24 | 43804.75 |
| 221 | 2043-06 | 2308.88 | 118.64 | 2190.24 | 41614.51 |
| 222 | 2043-07 | 2302.94 | 112.71 | 2190.24 | 39424.27 |
| 223 | 2043-08 | 2297.01 | 106.77 | 2190.24 | 37234.04 |
| 224 | 2043-09 | 2291.08 | 100.84 | 2190.24 | 35043.80 |
| 225 | 2043-10 | 2285.15 | 94.91 | 2190.24 | 32853.56 |
| 226 | 2043-11 | 2279.22 | 88.98 | 2190.24 | 30663.32 |
| 227 | 2043-12 | 2273.28 | 83.05 | 2190.24 | 28473.09 |
| 228 | 2044-01 | 2267.35 | 77.11 | 2190.24 | 26282.85 |
| 229 | 2044-02 | 2261.42 | 71.18 | 2190.24 | 24092.61 |
| 230 | 2044-03 | 2255.49 | 65.25 | 2190.24 | 21902.37 |
| 231 | 2044-04 | 2249.56 | 59.32 | 2190.24 | 19712.14 |
| 232 | 2044-05 | 2243.62 | 53.39 | 2190.24 | 17521.90 |
| 233 | 2044-06 | 2237.69 | 47.46 | 2190.24 | 15331.66 |
| 234 | 2044-07 | 2231.76 | 41.52 | 2190.24 | 13141.42 |
| 235 | 2044-08 | 2225.83 | 35.59 | 2190.24 | 10951.19 |
| 236 | 2044-09 | 2219.90 | 29.66 | 2190.24 | 8760.95 |
| 237 | 2044-10 | 2213.97 | 23.73 | 2190.24 | 6570.71 |
| 238 | 2044-11 | 2208.03 | 17.80 | 2190.24 | 4380.47 |
| 239 | 2044-12 | 2202.10 | 11.86 | 2190.24 | 2190.24 |
| 240 | 2045-01 | 2196.17 | 5.93 | 2190.24 | 0.00 |