贷款97.67万（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：97.67万
还款月数：20年
每月还款：5540.04元
利息总额：35.29万
本息合计：132.96万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-01 | 5540.04 | 2645.34 | 2894.69 | 973846.81 |
| 2 | 2025-02 | 5540.04 | 2637.50 | 2902.53 | 970944.27 |
| 3 | 2025-03 | 5540.04 | 2629.64 | 2910.40 | 968033.87 |
| 4 | 2025-04 | 5540.04 | 2621.76 | 2918.28 | 965115.60 |
| 5 | 2025-05 | 5540.04 | 2613.85 | 2926.18 | 962189.42 |
| 6 | 2025-06 | 5540.04 | 2605.93 | 2934.11 | 959255.31 |
| 7 | 2025-07 | 5540.04 | 2597.98 | 2942.05 | 956313.26 |
| 8 | 2025-08 | 5540.04 | 2590.02 | 2950.02 | 953363.23 |
| 9 | 2025-09 | 5540.04 | 2582.03 | 2958.01 | 950405.22 |
| 10 | 2025-10 | 5540.04 | 2574.01 | 2966.02 | 947439.20 |
| 11 | 2025-11 | 5540.04 | 2565.98 | 2974.06 | 944465.15 |
| 12 | 2025-12 | 5540.04 | 2557.93 | 2982.11 | 941483.04 |
| 13 | 2026-01 | 5540.04 | 2549.85 | 2990.19 | 938492.85 |
| 14 | 2026-02 | 5540.04 | 2541.75 | 2998.28 | 935494.56 |
| 15 | 2026-03 | 5540.04 | 2533.63 | 3006.41 | 932488.16 |
| 16 | 2026-04 | 5540.04 | 2525.49 | 3014.55 | 929473.61 |
| 17 | 2026-05 | 5540.04 | 2517.32 | 3022.71 | 926450.90 |
| 18 | 2026-06 | 5540.04 | 2509.14 | 3030.90 | 923420.00 |
| 19 | 2026-07 | 5540.04 | 2500.93 | 3039.11 | 920380.89 |
| 20 | 2026-08 | 5540.04 | 2492.70 | 3047.34 | 917333.56 |
| 21 | 2026-09 | 5540.04 | 2484.45 | 3055.59 | 914277.96 |
| 22 | 2026-10 | 5540.04 | 2476.17 | 3063.87 | 911214.10 |
| 23 | 2026-11 | 5540.04 | 2467.87 | 3072.16 | 908141.93 |
| 24 | 2026-12 | 5540.04 | 2459.55 | 3080.49 | 905061.45 |
| 25 | 2027-01 | 5540.04 | 2451.21 | 3088.83 | 901972.62 |
| 26 | 2027-02 | 5540.04 | 2442.84 | 3097.19 | 898875.42 |
| 27 | 2027-03 | 5540.04 | 2434.45 | 3105.58 | 895769.84 |
| 28 | 2027-04 | 5540.04 | 2426.04 | 3113.99 | 892655.85 |
| 29 | 2027-05 | 5540.04 | 2417.61 | 3122.43 | 889533.42 |
| 30 | 2027-06 | 5540.04 | 2409.15 | 3130.88 | 886402.54 |
| 31 | 2027-07 | 5540.04 | 2400.67 | 3139.36 | 883263.18 |
| 32 | 2027-08 | 5540.04 | 2392.17 | 3147.87 | 880115.31 |
| 33 | 2027-09 | 5540.04 | 2383.65 | 3156.39 | 876958.92 |
| 34 | 2027-10 | 5540.04 | 2375.10 | 3164.94 | 873793.98 |
| 35 | 2027-11 | 5540.04 | 2366.53 | 3173.51 | 870620.47 |
| 36 | 2027-12 | 5540.04 | 2357.93 | 3182.11 | 867438.36 |
| 37 | 2028-01 | 5540.04 | 2349.31 | 3190.72 | 864247.64 |
| 38 | 2028-02 | 5540.04 | 2340.67 | 3199.37 | 861048.27 |
| 39 | 2028-03 | 5540.04 | 2332.01 | 3208.03 | 857840.24 |
| 40 | 2028-04 | 5540.04 | 2323.32 | 3216.72 | 854623.52 |
| 41 | 2028-05 | 5540.04 | 2314.61 | 3225.43 | 851398.09 |
| 42 | 2028-06 | 5540.04 | 2305.87 | 3234.17 | 848163.93 |
| 43 | 2028-07 | 5540.04 | 2297.11 | 3242.93 | 844921.00 |
| 44 | 2028-08 | 5540.04 | 2288.33 | 3251.71 | 841669.29 |
| 45 | 2028-09 | 5540.04 | 2279.52 | 3260.52 | 838408.78 |
| 46 | 2028-10 | 5540.04 | 2270.69 | 3269.35 | 835139.43 |
| 47 | 2028-11 | 5540.04 | 2261.84 | 3278.20 | 831861.23 |
| 48 | 2028-12 | 5540.04 | 2252.96 | 3287.08 | 828574.15 |
| 49 | 2029-01 | 5540.04 | 2244.05 | 3295.98 | 825278.17 |
| 50 | 2029-02 | 5540.04 | 2235.13 | 3304.91 | 821973.26 |
| 51 | 2029-03 | 5540.04 | 2226.18 | 3313.86 | 818659.40 |
| 52 | 2029-04 | 5540.04 | 2217.20 | 3322.83 | 815336.57 |
| 53 | 2029-05 | 5540.04 | 2208.20 | 3331.83 | 812004.74 |
| 54 | 2029-06 | 5540.04 | 2199.18 | 3340.86 | 808663.88 |
| 55 | 2029-07 | 5540.04 | 2190.13 | 3349.91 | 805313.97 |
| 56 | 2029-08 | 5540.04 | 2181.06 | 3358.98 | 801955.00 |
| 57 | 2029-09 | 5540.04 | 2171.96 | 3368.07 | 798586.92 |
| 58 | 2029-10 | 5540.04 | 2162.84 | 3377.20 | 795209.73 |
| 59 | 2029-11 | 5540.04 | 2153.69 | 3386.34 | 791823.38 |
| 60 | 2029-12 | 5540.04 | 2144.52 | 3395.51 | 788427.87 |
| 61 | 2030-01 | 5540.04 | 2135.33 | 3404.71 | 785023.16 |
| 62 | 2030-02 | 5540.04 | 2126.10 | 3413.93 | 781609.22 |
| 63 | 2030-03 | 5540.04 | 2116.86 | 3423.18 | 778186.05 |
| 64 | 2030-04 | 5540.04 | 2107.59 | 3432.45 | 774753.60 |
| 65 | 2030-05 | 5540.04 | 2098.29 | 3441.75 | 771311.85 |
| 66 | 2030-06 | 5540.04 | 2088.97 | 3451.07 | 767860.78 |
| 67 | 2030-07 | 5540.04 | 2079.62 | 3460.41 | 764400.37 |
| 68 | 2030-08 | 5540.04 | 2070.25 | 3469.79 | 760930.59 |
| 69 | 2030-09 | 5540.04 | 2060.85 | 3479.18 | 757451.40 |
| 70 | 2030-10 | 5540.04 | 2051.43 | 3488.61 | 753962.80 |
| 71 | 2030-11 | 5540.04 | 2041.98 | 3498.05 | 750464.74 |
| 72 | 2030-12 | 5540.04 | 2032.51 | 3507.53 | 746957.22 |
| 73 | 2031-01 | 5540.04 | 2023.01 | 3517.03 | 743440.19 |
| 74 | 2031-02 | 5540.04 | 2013.48 | 3526.55 | 739913.64 |
| 75 | 2031-03 | 5540.04 | 2003.93 | 3536.10 | 736377.53 |
| 76 | 2031-04 | 5540.04 | 1994.36 | 3545.68 | 732831.85 |
| 77 | 2031-05 | 5540.04 | 1984.75 | 3555.28 | 729276.57 |
| 78 | 2031-06 | 5540.04 | 1975.12 | 3564.91 | 725711.66 |
| 79 | 2031-07 | 5540.04 | 1965.47 | 3574.57 | 722137.09 |
| 80 | 2031-08 | 5540.04 | 1955.79 | 3584.25 | 718552.84 |
| 81 | 2031-09 | 5540.04 | 1946.08 | 3593.96 | 714958.89 |
| 82 | 2031-10 | 5540.04 | 1936.35 | 3603.69 | 711355.20 |
| 83 | 2031-11 | 5540.04 | 1926.59 | 3613.45 | 707741.75 |
| 84 | 2031-12 | 5540.04 | 1916.80 | 3623.24 | 704118.51 |
| 85 | 2032-01 | 5540.04 | 1906.99 | 3633.05 | 700485.46 |
| 86 | 2032-02 | 5540.04 | 1897.15 | 3642.89 | 696842.57 |
| 87 | 2032-03 | 5540.04 | 1887.28 | 3652.75 | 693189.82 |
| 88 | 2032-04 | 5540.04 | 1877.39 | 3662.65 | 689527.17 |
| 89 | 2032-05 | 5540.04 | 1867.47 | 3672.57 | 685854.60 |
| 90 | 2032-06 | 5540.04 | 1857.52 | 3682.51 | 682172.09 |
| 91 | 2032-07 | 5540.04 | 1847.55 | 3692.49 | 678479.60 |
| 92 | 2032-08 | 5540.04 | 1837.55 | 3702.49 | 674777.12 |
| 93 | 2032-09 | 5540.04 | 1827.52 | 3712.52 | 671064.60 |
| 94 | 2032-10 | 5540.04 | 1817.47 | 3722.57 | 667342.03 |
| 95 | 2032-11 | 5540.04 | 1807.38 | 3732.65 | 663609.38 |
| 96 | 2032-12 | 5540.04 | 1797.28 | 3742.76 | 659866.62 |
| 97 | 2033-01 | 5540.04 | 1787.14 | 3752.90 | 656113.72 |
| 98 | 2033-02 | 5540.04 | 1776.97 | 3763.06 | 652350.66 |
| 99 | 2033-03 | 5540.04 | 1766.78 | 3773.25 | 648577.41 |
| 100 | 2033-04 | 5540.04 | 1756.56 | 3783.47 | 644793.93 |
| 101 | 2033-05 | 5540.04 | 1746.32 | 3793.72 | 641000.21 |
| 102 | 2033-06 | 5540.04 | 1736.04 | 3803.99 | 637196.22 |
| 103 | 2033-07 | 5540.04 | 1725.74 | 3814.30 | 633381.92 |
| 104 | 2033-08 | 5540.04 | 1715.41 | 3824.63 | 629557.30 |
| 105 | 2033-09 | 5540.04 | 1705.05 | 3834.99 | 625722.31 |
| 106 | 2033-10 | 5540.04 | 1694.66 | 3845.37 | 621876.94 |
| 107 | 2033-11 | 5540.04 | 1684.25 | 3855.79 | 618021.15 |
| 108 | 2033-12 | 5540.04 | 1673.81 | 3866.23 | 614154.92 |
| 109 | 2034-01 | 5540.04 | 1663.34 | 3876.70 | 610278.22 |
| 110 | 2034-02 | 5540.04 | 1652.84 | 3887.20 | 606391.02 |
| 111 | 2034-03 | 5540.04 | 1642.31 | 3897.73 | 602493.30 |
| 112 | 2034-04 | 5540.04 | 1631.75 | 3908.28 | 598585.01 |
| 113 | 2034-05 | 5540.04 | 1621.17 | 3918.87 | 594666.14 |
| 114 | 2034-06 | 5540.04 | 1610.55 | 3929.48 | 590736.66 |
| 115 | 2034-07 | 5540.04 | 1599.91 | 3940.12 | 586796.54 |
| 116 | 2034-08 | 5540.04 | 1589.24 | 3950.80 | 582845.74 |
| 117 | 2034-09 | 5540.04 | 1578.54 | 3961.50 | 578884.25 |
| 118 | 2034-10 | 5540.04 | 1567.81 | 3972.22 | 574912.02 |
| 119 | 2034-11 | 5540.04 | 1557.05 | 3982.98 | 570929.04 |
| 120 | 2034-12 | 5540.04 | 1546.27 | 3993.77 | 566935.27 |
| 121 | 2035-01 | 5540.04 | 1535.45 | 4004.59 | 562930.68 |
| 122 | 2035-02 | 5540.04 | 1524.60 | 4015.43 | 558915.25 |
| 123 | 2035-03 | 5540.04 | 1513.73 | 4026.31 | 554888.94 |
| 124 | 2035-04 | 5540.04 | 1502.82 | 4037.21 | 550851.73 |
| 125 | 2035-05 | 5540.04 | 1491.89 | 4048.15 | 546803.58 |
| 126 | 2035-06 | 5540.04 | 1480.93 | 4059.11 | 542744.47 |
| 127 | 2035-07 | 5540.04 | 1469.93 | 4070.10 | 538674.37 |
| 128 | 2035-08 | 5540.04 | 1458.91 | 4081.13 | 534593.24 |
| 129 | 2035-09 | 5540.04 | 1447.86 | 4092.18 | 530501.06 |
| 130 | 2035-10 | 5540.04 | 1436.77 | 4103.26 | 526397.80 |
| 131 | 2035-11 | 5540.04 | 1425.66 | 4114.38 | 522283.42 |
| 132 | 2035-12 | 5540.04 | 1414.52 | 4125.52 | 518157.91 |
| 133 | 2036-01 | 5540.04 | 1403.34 | 4136.69 | 514021.21 |
| 134 | 2036-02 | 5540.04 | 1392.14 | 4147.90 | 509873.32 |
| 135 | 2036-03 | 5540.04 | 1380.91 | 4159.13 | 505714.19 |
| 136 | 2036-04 | 5540.04 | 1369.64 | 4170.39 | 501543.80 |
| 137 | 2036-05 | 5540.04 | 1358.35 | 4181.69 | 497362.11 |
| 138 | 2036-06 | 5540.04 | 1347.02 | 4193.01 | 493169.09 |
| 139 | 2036-07 | 5540.04 | 1335.67 | 4204.37 | 488964.72 |
| 140 | 2036-08 | 5540.04 | 1324.28 | 4215.76 | 484748.97 |
| 141 | 2036-09 | 5540.04 | 1312.86 | 4227.17 | 480521.79 |
| 142 | 2036-10 | 5540.04 | 1301.41 | 4238.62 | 476283.17 |
| 143 | 2036-11 | 5540.04 | 1289.93 | 4250.10 | 472033.06 |
| 144 | 2036-12 | 5540.04 | 1278.42 | 4261.61 | 467771.45 |
| 145 | 2037-01 | 5540.04 | 1266.88 | 4273.16 | 463498.30 |
| 146 | 2037-02 | 5540.04 | 1255.31 | 4284.73 | 459213.57 |
| 147 | 2037-03 | 5540.04 | 1243.70 | 4296.33 | 454917.23 |
| 148 | 2037-04 | 5540.04 | 1232.07 | 4307.97 | 450609.27 |
| 149 | 2037-05 | 5540.04 | 1220.40 | 4319.64 | 446289.63 |
| 150 | 2037-06 | 5540.04 | 1208.70 | 4331.34 | 441958.29 |
| 151 | 2037-07 | 5540.04 | 1196.97 | 4343.07 | 437615.23 |
| 152 | 2037-08 | 5540.04 | 1185.21 | 4354.83 | 433260.40 |
| 153 | 2037-09 | 5540.04 | 1173.41 | 4366.62 | 428893.78 |
| 154 | 2037-10 | 5540.04 | 1161.59 | 4378.45 | 424515.33 |
| 155 | 2037-11 | 5540.04 | 1149.73 | 4390.31 | 420125.02 |
| 156 | 2037-12 | 5540.04 | 1137.84 | 4402.20 | 415722.82 |
| 157 | 2038-01 | 5540.04 | 1125.92 | 4414.12 | 411308.70 |
| 158 | 2038-02 | 5540.04 | 1113.96 | 4426.08 | 406882.63 |
| 159 | 2038-03 | 5540.04 | 1101.97 | 4438.06 | 402444.56 |
| 160 | 2038-04 | 5540.04 | 1089.95 | 4450.08 | 397994.48 |
| 161 | 2038-05 | 5540.04 | 1077.90 | 4462.13 | 393532.35 |
| 162 | 2038-06 | 5540.04 | 1065.82 | 4474.22 | 389058.13 |
| 163 | 2038-07 | 5540.04 | 1053.70 | 4486.34 | 384571.79 |
| 164 | 2038-08 | 5540.04 | 1041.55 | 4498.49 | 380073.30 |
| 165 | 2038-09 | 5540.04 | 1029.37 | 4510.67 | 375562.63 |
| 166 | 2038-10 | 5540.04 | 1017.15 | 4522.89 | 371039.74 |
| 167 | 2038-11 | 5540.04 | 1004.90 | 4535.14 | 366504.61 |
| 168 | 2038-12 | 5540.04 | 992.62 | 4547.42 | 361957.19 |
| 169 | 2039-01 | 5540.04 | 980.30 | 4559.74 | 357397.45 |
| 170 | 2039-02 | 5540.04 | 967.95 | 4572.08 | 352825.37 |
| 171 | 2039-03 | 5540.04 | 955.57 | 4584.47 | 348240.90 |
| 172 | 2039-04 | 5540.04 | 943.15 | 4596.88 | 343644.01 |
| 173 | 2039-05 | 5540.04 | 930.70 | 4609.33 | 339034.68 |
| 174 | 2039-06 | 5540.04 | 918.22 | 4621.82 | 334412.86 |
| 175 | 2039-07 | 5540.04 | 905.70 | 4634.33 | 329778.53 |
| 176 | 2039-08 | 5540.04 | 893.15 | 4646.89 | 325131.64 |
| 177 | 2039-09 | 5540.04 | 880.56 | 4659.47 | 320472.17 |
| 178 | 2039-10 | 5540.04 | 867.95 | 4672.09 | 315800.08 |
| 179 | 2039-11 | 5540.04 | 855.29 | 4684.74 | 311115.34 |
| 180 | 2039-12 | 5540.04 | 842.60 | 4697.43 | 306417.90 |
| 181 | 2040-01 | 5540.04 | 829.88 | 4710.15 | 301707.75 |
| 182 | 2040-02 | 5540.04 | 817.13 | 4722.91 | 296984.84 |
| 183 | 2040-03 | 5540.04 | 804.33 | 4735.70 | 292249.13 |
| 184 | 2040-04 | 5540.04 | 791.51 | 4748.53 | 287500.61 |
| 185 | 2040-05 | 5540.04 | 778.65 | 4761.39 | 282739.22 |
| 186 | 2040-06 | 5540.04 | 765.75 | 4774.28 | 277964.93 |
| 187 | 2040-07 | 5540.04 | 752.82 | 4787.21 | 273177.72 |
| 188 | 2040-08 | 5540.04 | 739.86 | 4800.18 | 268377.54 |
| 189 | 2040-09 | 5540.04 | 726.86 | 4813.18 | 263564.36 |
| 190 | 2040-10 | 5540.04 | 713.82 | 4826.22 | 258738.14 |
| 191 | 2040-11 | 5540.04 | 700.75 | 4839.29 | 253898.85 |
| 192 | 2040-12 | 5540.04 | 687.64 | 4852.39 | 249046.46 |
| 193 | 2041-01 | 5540.04 | 674.50 | 4865.54 | 244180.92 |
| 194 | 2041-02 | 5540.04 | 661.32 | 4878.71 | 239302.21 |
| 195 | 2041-03 | 5540.04 | 648.11 | 4891.93 | 234410.29 |
| 196 | 2041-04 | 5540.04 | 634.86 | 4905.18 | 229505.11 |
| 197 | 2041-05 | 5540.04 | 621.58 | 4918.46 | 224586.65 |
| 198 | 2041-06 | 5540.04 | 608.26 | 4931.78 | 219654.87 |
| 199 | 2041-07 | 5540.04 | 594.90 | 4945.14 | 214709.73 |
| 200 | 2041-08 | 5540.04 | 581.51 | 4958.53 | 209751.20 |
| 201 | 2041-09 | 5540.04 | 568.08 | 4971.96 | 204779.24 |
| 202 | 2041-10 | 5540.04 | 554.61 | 4985.43 | 199793.81 |
| 203 | 2041-11 | 5540.04 | 541.11 | 4998.93 | 194794.89 |
| 204 | 2041-12 | 5540.04 | 527.57 | 5012.47 | 189782.42 |
| 205 | 2042-01 | 5540.04 | 513.99 | 5026.04 | 184756.38 |
| 206 | 2042-02 | 5540.04 | 500.38 | 5039.65 | 179716.72 |
| 207 | 2042-03 | 5540.04 | 486.73 | 5053.30 | 174663.42 |
| 208 | 2042-04 | 5540.04 | 473.05 | 5066.99 | 169596.43 |
| 209 | 2042-05 | 5540.04 | 459.32 | 5080.71 | 164515.72 |
| 210 | 2042-06 | 5540.04 | 445.56 | 5094.47 | 159421.24 |
| 211 | 2042-07 | 5540.04 | 431.77 | 5108.27 | 154312.97 |
| 212 | 2042-08 | 5540.04 | 417.93 | 5122.11 | 149190.87 |
| 213 | 2042-09 | 5540.04 | 404.06 | 5135.98 | 144054.89 |
| 214 | 2042-10 | 5540.04 | 390.15 | 5149.89 | 138905.00 |
| 215 | 2042-11 | 5540.04 | 376.20 | 5163.84 | 133741.17 |
| 216 | 2042-12 | 5540.04 | 362.22 | 5177.82 | 128563.35 |
| 217 | 2043-01 | 5540.04 | 348.19 | 5191.84 | 123371.50 |
| 218 | 2043-02 | 5540.04 | 334.13 | 5205.91 | 118165.60 |
| 219 | 2043-03 | 5540.04 | 320.03 | 5220.00 | 112945.59 |
| 220 | 2043-04 | 5540.04 | 305.89 | 5234.14 | 107711.45 |
| 221 | 2043-05 | 5540.04 | 291.72 | 5248.32 | 102463.13 |
| 222 | 2043-06 | 5540.04 | 277.50 | 5262.53 | 97200.60 |
| 223 | 2043-07 | 5540.04 | 263.25 | 5276.78 | 91923.82 |
| 224 | 2043-08 | 5540.04 | 248.96 | 5291.08 | 86632.74 |
| 225 | 2043-09 | 5540.04 | 234.63 | 5305.41 | 81327.33 |
| 226 | 2043-10 | 5540.04 | 220.26 | 5319.77 | 76007.56 |
| 227 | 2043-11 | 5540.04 | 205.85 | 5334.18 | 70673.38 |
| 228 | 2043-12 | 5540.04 | 191.41 | 5348.63 | 65324.75 |
| 229 | 2044-01 | 5540.04 | 176.92 | 5363.12 | 59961.63 |
| 230 | 2044-02 | 5540.04 | 162.40 | 5377.64 | 54583.99 |
| 231 | 2044-03 | 5540.04 | 147.83 | 5392.20 | 49191.79 |
| 232 | 2044-04 | 5540.04 | 133.23 | 5406.81 | 43784.98 |
| 233 | 2044-05 | 5540.04 | 118.58 | 5421.45 | 38363.53 |
| 234 | 2044-06 | 5540.04 | 103.90 | 5436.14 | 32927.39 |
| 235 | 2044-07 | 5540.04 | 89.18 | 5450.86 | 27476.53 |
| 236 | 2044-08 | 5540.04 | 74.42 | 5465.62 | 22010.91 |
| 237 | 2044-09 | 5540.04 | 59.61 | 5480.42 | 16530.49 |
| 238 | 2044-10 | 5540.04 | 44.77 | 5495.27 | 11035.22 |
| 239 | 2044-11 | 5540.04 | 29.89 | 5510.15 | 5525.07 |
| 240 | 2044-12 | 5540.04 | 14.96 | 5525.07 | 0.00 |
等额本金还款方式：
贷款总额：97.67万
还款月数：20年
首月还款：6715.1元
每月递减：11.02元
利息总额：31.88万
本息合计：129.55万
节省利息：34103.58元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-01 | 6715.10 | 2645.34 | 4069.76 | 972671.74 |
| 2 | 2025-02 | 6704.08 | 2634.32 | 4069.76 | 968601.99 |
| 3 | 2025-03 | 6693.05 | 2623.30 | 4069.76 | 964532.23 |
| 4 | 2025-04 | 6682.03 | 2612.27 | 4069.76 | 960462.47 |
| 5 | 2025-05 | 6671.01 | 2601.25 | 4069.76 | 956392.72 |
| 6 | 2025-06 | 6659.99 | 2590.23 | 4069.76 | 952322.96 |
| 7 | 2025-07 | 6648.96 | 2579.21 | 4069.76 | 948253.21 |
| 8 | 2025-08 | 6637.94 | 2568.19 | 4069.76 | 944183.45 |
| 9 | 2025-09 | 6626.92 | 2557.16 | 4069.76 | 940113.69 |
| 10 | 2025-10 | 6615.90 | 2546.14 | 4069.76 | 936043.94 |
| 11 | 2025-11 | 6604.88 | 2535.12 | 4069.76 | 931974.18 |
| 12 | 2025-12 | 6593.85 | 2524.10 | 4069.76 | 927904.43 |
| 13 | 2026-01 | 6582.83 | 2513.07 | 4069.76 | 923834.67 |
| 14 | 2026-02 | 6571.81 | 2502.05 | 4069.76 | 919764.91 |
| 15 | 2026-03 | 6560.79 | 2491.03 | 4069.76 | 915695.16 |
| 16 | 2026-04 | 6549.76 | 2480.01 | 4069.76 | 911625.40 |
| 17 | 2026-05 | 6538.74 | 2468.99 | 4069.76 | 907555.64 |
| 18 | 2026-06 | 6527.72 | 2457.96 | 4069.76 | 903485.89 |
| 19 | 2026-07 | 6516.70 | 2446.94 | 4069.76 | 899416.13 |
| 20 | 2026-08 | 6505.67 | 2435.92 | 4069.76 | 895346.38 |
| 21 | 2026-09 | 6494.65 | 2424.90 | 4069.76 | 891276.62 |
| 22 | 2026-10 | 6483.63 | 2413.87 | 4069.76 | 887206.86 |
| 23 | 2026-11 | 6472.61 | 2402.85 | 4069.76 | 883137.11 |
| 24 | 2026-12 | 6461.59 | 2391.83 | 4069.76 | 879067.35 |
| 25 | 2027-01 | 6450.56 | 2380.81 | 4069.76 | 874997.59 |
| 26 | 2027-02 | 6439.54 | 2369.79 | 4069.76 | 870927.84 |
| 27 | 2027-03 | 6428.52 | 2358.76 | 4069.76 | 866858.08 |
| 28 | 2027-04 | 6417.50 | 2347.74 | 4069.76 | 862788.32 |
| 29 | 2027-05 | 6406.47 | 2336.72 | 4069.76 | 858718.57 |
| 30 | 2027-06 | 6395.45 | 2325.70 | 4069.76 | 854648.81 |
| 31 | 2027-07 | 6384.43 | 2314.67 | 4069.76 | 850579.06 |
| 32 | 2027-08 | 6373.41 | 2303.65 | 4069.76 | 846509.30 |
| 33 | 2027-09 | 6362.39 | 2292.63 | 4069.76 | 842439.54 |
| 34 | 2027-10 | 6351.36 | 2281.61 | 4069.76 | 838369.79 |
| 35 | 2027-11 | 6340.34 | 2270.58 | 4069.76 | 834300.03 |
| 36 | 2027-12 | 6329.32 | 2259.56 | 4069.76 | 830230.28 |
| 37 | 2028-01 | 6318.30 | 2248.54 | 4069.76 | 826160.52 |
| 38 | 2028-02 | 6307.27 | 2237.52 | 4069.76 | 822090.76 |
| 39 | 2028-03 | 6296.25 | 2226.50 | 4069.76 | 818021.01 |
| 40 | 2028-04 | 6285.23 | 2215.47 | 4069.76 | 813951.25 |
| 41 | 2028-05 | 6274.21 | 2204.45 | 4069.76 | 809881.49 |
| 42 | 2028-06 | 6263.19 | 2193.43 | 4069.76 | 805811.74 |
| 43 | 2028-07 | 6252.16 | 2182.41 | 4069.76 | 801741.98 |
| 44 | 2028-08 | 6241.14 | 2171.38 | 4069.76 | 797672.22 |
| 45 | 2028-09 | 6230.12 | 2160.36 | 4069.76 | 793602.47 |
| 46 | 2028-10 | 6219.10 | 2149.34 | 4069.76 | 789532.71 |
| 47 | 2028-11 | 6208.07 | 2138.32 | 4069.76 | 785462.96 |
| 48 | 2028-12 | 6197.05 | 2127.30 | 4069.76 | 781393.20 |
| 49 | 2029-01 | 6186.03 | 2116.27 | 4069.76 | 777323.44 |
| 50 | 2029-02 | 6175.01 | 2105.25 | 4069.76 | 773253.69 |
| 51 | 2029-03 | 6163.98 | 2094.23 | 4069.76 | 769183.93 |
| 52 | 2029-04 | 6152.96 | 2083.21 | 4069.76 | 765114.18 |
| 53 | 2029-05 | 6141.94 | 2072.18 | 4069.76 | 761044.42 |
| 54 | 2029-06 | 6130.92 | 2061.16 | 4069.76 | 756974.66 |
| 55 | 2029-07 | 6119.90 | 2050.14 | 4069.76 | 752904.91 |
| 56 | 2029-08 | 6108.87 | 2039.12 | 4069.76 | 748835.15 |
| 57 | 2029-09 | 6097.85 | 2028.10 | 4069.76 | 744765.39 |
| 58 | 2029-10 | 6086.83 | 2017.07 | 4069.76 | 740695.64 |
| 59 | 2029-11 | 6075.81 | 2006.05 | 4069.76 | 736625.88 |
| 60 | 2029-12 | 6064.78 | 1995.03 | 4069.76 | 732556.13 |
| 61 | 2030-01 | 6053.76 | 1984.01 | 4069.76 | 728486.37 |
| 62 | 2030-02 | 6042.74 | 1972.98 | 4069.76 | 724416.61 |
| 63 | 2030-03 | 6031.72 | 1961.96 | 4069.76 | 720346.86 |
| 64 | 2030-04 | 6020.70 | 1950.94 | 4069.76 | 716277.10 |
| 65 | 2030-05 | 6009.67 | 1939.92 | 4069.76 | 712207.34 |
| 66 | 2030-06 | 5998.65 | 1928.89 | 4069.76 | 708137.59 |
| 67 | 2030-07 | 5987.63 | 1917.87 | 4069.76 | 704067.83 |
| 68 | 2030-08 | 5976.61 | 1906.85 | 4069.76 | 699998.07 |
| 69 | 2030-09 | 5965.58 | 1895.83 | 4069.76 | 695928.32 |
| 70 | 2030-10 | 5954.56 | 1884.81 | 4069.76 | 691858.56 |
| 71 | 2030-11 | 5943.54 | 1873.78 | 4069.76 | 687788.81 |
| 72 | 2030-12 | 5932.52 | 1862.76 | 4069.76 | 683719.05 |
| 73 | 2031-01 | 5921.50 | 1851.74 | 4069.76 | 679649.29 |
| 74 | 2031-02 | 5910.47 | 1840.72 | 4069.76 | 675579.54 |
| 75 | 2031-03 | 5899.45 | 1829.69 | 4069.76 | 671509.78 |
| 76 | 2031-04 | 5888.43 | 1818.67 | 4069.76 | 667440.03 |
| 77 | 2031-05 | 5877.41 | 1807.65 | 4069.76 | 663370.27 |
| 78 | 2031-06 | 5866.38 | 1796.63 | 4069.76 | 659300.51 |
| 79 | 2031-07 | 5855.36 | 1785.61 | 4069.76 | 655230.76 |
| 80 | 2031-08 | 5844.34 | 1774.58 | 4069.76 | 651161.00 |
| 81 | 2031-09 | 5833.32 | 1763.56 | 4069.76 | 647091.24 |
| 82 | 2031-10 | 5822.30 | 1752.54 | 4069.76 | 643021.49 |
| 83 | 2031-11 | 5811.27 | 1741.52 | 4069.76 | 638951.73 |
| 84 | 2031-12 | 5800.25 | 1730.49 | 4069.76 | 634881.98 |
| 85 | 2032-01 | 5789.23 | 1719.47 | 4069.76 | 630812.22 |
| 86 | 2032-02 | 5778.21 | 1708.45 | 4069.76 | 626742.46 |
| 87 | 2032-03 | 5767.18 | 1697.43 | 4069.76 | 622672.71 |
| 88 | 2032-04 | 5756.16 | 1686.41 | 4069.76 | 618602.95 |
| 89 | 2032-05 | 5745.14 | 1675.38 | 4069.76 | 614533.19 |
| 90 | 2032-06 | 5734.12 | 1664.36 | 4069.76 | 610463.44 |
| 91 | 2032-07 | 5723.09 | 1653.34 | 4069.76 | 606393.68 |
| 92 | 2032-08 | 5712.07 | 1642.32 | 4069.76 | 602323.93 |
| 93 | 2032-09 | 5701.05 | 1631.29 | 4069.76 | 598254.17 |
| 94 | 2032-10 | 5690.03 | 1620.27 | 4069.76 | 594184.41 |
| 95 | 2032-11 | 5679.01 | 1609.25 | 4069.76 | 590114.66 |
| 96 | 2032-12 | 5667.98 | 1598.23 | 4069.76 | 586044.90 |
| 97 | 2033-01 | 5656.96 | 1587.20 | 4069.76 | 581975.14 |
| 98 | 2033-02 | 5645.94 | 1576.18 | 4069.76 | 577905.39 |
| 99 | 2033-03 | 5634.92 | 1565.16 | 4069.76 | 573835.63 |
| 100 | 2033-04 | 5623.89 | 1554.14 | 4069.76 | 569765.88 |
| 101 | 2033-05 | 5612.87 | 1543.12 | 4069.76 | 565696.12 |
| 102 | 2033-06 | 5601.85 | 1532.09 | 4069.76 | 561626.36 |
| 103 | 2033-07 | 5590.83 | 1521.07 | 4069.76 | 557556.61 |
| 104 | 2033-08 | 5579.81 | 1510.05 | 4069.76 | 553486.85 |
| 105 | 2033-09 | 5568.78 | 1499.03 | 4069.76 | 549417.09 |
| 106 | 2033-10 | 5557.76 | 1488.00 | 4069.76 | 545347.34 |
| 107 | 2033-11 | 5546.74 | 1476.98 | 4069.76 | 541277.58 |
| 108 | 2033-12 | 5535.72 | 1465.96 | 4069.76 | 537207.82 |
| 109 | 2034-01 | 5524.69 | 1454.94 | 4069.76 | 533138.07 |
| 110 | 2034-02 | 5513.67 | 1443.92 | 4069.76 | 529068.31 |
| 111 | 2034-03 | 5502.65 | 1432.89 | 4069.76 | 524998.56 |
| 112 | 2034-04 | 5491.63 | 1421.87 | 4069.76 | 520928.80 |
| 113 | 2034-05 | 5480.61 | 1410.85 | 4069.76 | 516859.04 |
| 114 | 2034-06 | 5469.58 | 1399.83 | 4069.76 | 512789.29 |
| 115 | 2034-07 | 5458.56 | 1388.80 | 4069.76 | 508719.53 |
| 116 | 2034-08 | 5447.54 | 1377.78 | 4069.76 | 504649.78 |
| 117 | 2034-09 | 5436.52 | 1366.76 | 4069.76 | 500580.02 |
| 118 | 2034-10 | 5425.49 | 1355.74 | 4069.76 | 496510.26 |
| 119 | 2034-11 | 5414.47 | 1344.72 | 4069.76 | 492440.51 |
| 120 | 2034-12 | 5403.45 | 1333.69 | 4069.76 | 488370.75 |
| 121 | 2035-01 | 5392.43 | 1322.67 | 4069.76 | 484300.99 |
| 122 | 2035-02 | 5381.40 | 1311.65 | 4069.76 | 480231.24 |
| 123 | 2035-03 | 5370.38 | 1300.63 | 4069.76 | 476161.48 |
| 124 | 2035-04 | 5359.36 | 1289.60 | 4069.76 | 472091.73 |
| 125 | 2035-05 | 5348.34 | 1278.58 | 4069.76 | 468021.97 |
| 126 | 2035-06 | 5337.32 | 1267.56 | 4069.76 | 463952.21 |
| 127 | 2035-07 | 5326.29 | 1256.54 | 4069.76 | 459882.46 |
| 128 | 2035-08 | 5315.27 | 1245.51 | 4069.76 | 455812.70 |
| 129 | 2035-09 | 5304.25 | 1234.49 | 4069.76 | 451742.94 |
| 130 | 2035-10 | 5293.23 | 1223.47 | 4069.76 | 447673.19 |
| 131 | 2035-11 | 5282.20 | 1212.45 | 4069.76 | 443603.43 |
| 132 | 2035-12 | 5271.18 | 1201.43 | 4069.76 | 439533.68 |
| 133 | 2036-01 | 5260.16 | 1190.40 | 4069.76 | 435463.92 |
| 134 | 2036-02 | 5249.14 | 1179.38 | 4069.76 | 431394.16 |
| 135 | 2036-03 | 5238.12 | 1168.36 | 4069.76 | 427324.41 |
| 136 | 2036-04 | 5227.09 | 1157.34 | 4069.76 | 423254.65 |
| 137 | 2036-05 | 5216.07 | 1146.31 | 4069.76 | 419184.89 |
| 138 | 2036-06 | 5205.05 | 1135.29 | 4069.76 | 415115.14 |
| 139 | 2036-07 | 5194.03 | 1124.27 | 4069.76 | 411045.38 |
| 140 | 2036-08 | 5183.00 | 1113.25 | 4069.76 | 406975.63 |
| 141 | 2036-09 | 5171.98 | 1102.23 | 4069.76 | 402905.87 |
| 142 | 2036-10 | 5160.96 | 1091.20 | 4069.76 | 398836.11 |
| 143 | 2036-11 | 5149.94 | 1080.18 | 4069.76 | 394766.36 |
| 144 | 2036-12 | 5138.92 | 1069.16 | 4069.76 | 390696.60 |
| 145 | 2037-01 | 5127.89 | 1058.14 | 4069.76 | 386626.84 |
| 146 | 2037-02 | 5116.87 | 1047.11 | 4069.76 | 382557.09 |
| 147 | 2037-03 | 5105.85 | 1036.09 | 4069.76 | 378487.33 |
| 148 | 2037-04 | 5094.83 | 1025.07 | 4069.76 | 374417.58 |
| 149 | 2037-05 | 5083.80 | 1014.05 | 4069.76 | 370347.82 |
| 150 | 2037-06 | 5072.78 | 1003.03 | 4069.76 | 366278.06 |
| 151 | 2037-07 | 5061.76 | 992.00 | 4069.76 | 362208.31 |
| 152 | 2037-08 | 5050.74 | 980.98 | 4069.76 | 358138.55 |
| 153 | 2037-09 | 5039.71 | 969.96 | 4069.76 | 354068.79 |
| 154 | 2037-10 | 5028.69 | 958.94 | 4069.76 | 349999.04 |
| 155 | 2037-11 | 5017.67 | 947.91 | 4069.76 | 345929.28 |
| 156 | 2037-12 | 5006.65 | 936.89 | 4069.76 | 341859.53 |
| 157 | 2038-01 | 4995.63 | 925.87 | 4069.76 | 337789.77 |
| 158 | 2038-02 | 4984.60 | 914.85 | 4069.76 | 333720.01 |
| 159 | 2038-03 | 4973.58 | 903.83 | 4069.76 | 329650.26 |
| 160 | 2038-04 | 4962.56 | 892.80 | 4069.76 | 325580.50 |
| 161 | 2038-05 | 4951.54 | 881.78 | 4069.76 | 321510.74 |
| 162 | 2038-06 | 4940.51 | 870.76 | 4069.76 | 317440.99 |
| 163 | 2038-07 | 4929.49 | 859.74 | 4069.76 | 313371.23 |
| 164 | 2038-08 | 4918.47 | 848.71 | 4069.76 | 309301.47 |
| 165 | 2038-09 | 4907.45 | 837.69 | 4069.76 | 305231.72 |
| 166 | 2038-10 | 4896.43 | 826.67 | 4069.76 | 301161.96 |
| 167 | 2038-11 | 4885.40 | 815.65 | 4069.76 | 297092.21 |
| 168 | 2038-12 | 4874.38 | 804.62 | 4069.76 | 293022.45 |
| 169 | 2039-01 | 4863.36 | 793.60 | 4069.76 | 288952.69 |
| 170 | 2039-02 | 4852.34 | 782.58 | 4069.76 | 284882.94 |
| 171 | 2039-03 | 4841.31 | 771.56 | 4069.76 | 280813.18 |
| 172 | 2039-04 | 4830.29 | 760.54 | 4069.76 | 276743.43 |
| 173 | 2039-05 | 4819.27 | 749.51 | 4069.76 | 272673.67 |
| 174 | 2039-06 | 4808.25 | 738.49 | 4069.76 | 268603.91 |
| 175 | 2039-07 | 4797.23 | 727.47 | 4069.76 | 264534.16 |
| 176 | 2039-08 | 4786.20 | 716.45 | 4069.76 | 260464.40 |
| 177 | 2039-09 | 4775.18 | 705.42 | 4069.76 | 256394.64 |
| 178 | 2039-10 | 4764.16 | 694.40 | 4069.76 | 252324.89 |
| 179 | 2039-11 | 4753.14 | 683.38 | 4069.76 | 248255.13 |
| 180 | 2039-12 | 4742.11 | 672.36 | 4069.76 | 244185.38 |
| 181 | 2040-01 | 4731.09 | 661.34 | 4069.76 | 240115.62 |
| 182 | 2040-02 | 4720.07 | 650.31 | 4069.76 | 236045.86 |
| 183 | 2040-03 | 4709.05 | 639.29 | 4069.76 | 231976.11 |
| 184 | 2040-04 | 4698.02 | 628.27 | 4069.76 | 227906.35 |
| 185 | 2040-05 | 4687.00 | 617.25 | 4069.76 | 223836.59 |
| 186 | 2040-06 | 4675.98 | 606.22 | 4069.76 | 219766.84 |
| 187 | 2040-07 | 4664.96 | 595.20 | 4069.76 | 215697.08 |
| 188 | 2040-08 | 4653.94 | 584.18 | 4069.76 | 211627.33 |
| 189 | 2040-09 | 4642.91 | 573.16 | 4069.76 | 207557.57 |
| 190 | 2040-10 | 4631.89 | 562.14 | 4069.76 | 203487.81 |
| 191 | 2040-11 | 4620.87 | 551.11 | 4069.76 | 199418.06 |
| 192 | 2040-12 | 4609.85 | 540.09 | 4069.76 | 195348.30 |
| 193 | 2041-01 | 4598.82 | 529.07 | 4069.76 | 191278.54 |
| 194 | 2041-02 | 4587.80 | 518.05 | 4069.76 | 187208.79 |
| 195 | 2041-03 | 4576.78 | 507.02 | 4069.76 | 183139.03 |
| 196 | 2041-04 | 4565.76 | 496.00 | 4069.76 | 179069.28 |
| 197 | 2041-05 | 4554.74 | 484.98 | 4069.76 | 174999.52 |
| 198 | 2041-06 | 4543.71 | 473.96 | 4069.76 | 170929.76 |
| 199 | 2041-07 | 4532.69 | 462.93 | 4069.76 | 166860.01 |
| 200 | 2041-08 | 4521.67 | 451.91 | 4069.76 | 162790.25 |
| 201 | 2041-09 | 4510.65 | 440.89 | 4069.76 | 158720.49 |
| 202 | 2041-10 | 4499.62 | 429.87 | 4069.76 | 154650.74 |
| 203 | 2041-11 | 4488.60 | 418.85 | 4069.76 | 150580.98 |
| 204 | 2041-12 | 4477.58 | 407.82 | 4069.76 | 146511.22 |
| 205 | 2042-01 | 4466.56 | 396.80 | 4069.76 | 142441.47 |
| 206 | 2042-02 | 4455.54 | 385.78 | 4069.76 | 138371.71 |
| 207 | 2042-03 | 4444.51 | 374.76 | 4069.76 | 134301.96 |
| 208 | 2042-04 | 4433.49 | 363.73 | 4069.76 | 130232.20 |
| 209 | 2042-05 | 4422.47 | 352.71 | 4069.76 | 126162.44 |
| 210 | 2042-06 | 4411.45 | 341.69 | 4069.76 | 122092.69 |
| 211 | 2042-07 | 4400.42 | 330.67 | 4069.76 | 118022.93 |
| 212 | 2042-08 | 4389.40 | 319.65 | 4069.76 | 113953.18 |
| 213 | 2042-09 | 4378.38 | 308.62 | 4069.76 | 109883.42 |
| 214 | 2042-10 | 4367.36 | 297.60 | 4069.76 | 105813.66 |
| 215 | 2042-11 | 4356.33 | 286.58 | 4069.76 | 101743.91 |
| 216 | 2042-12 | 4345.31 | 275.56 | 4069.76 | 97674.15 |
| 217 | 2043-01 | 4334.29 | 264.53 | 4069.76 | 93604.39 |
| 218 | 2043-02 | 4323.27 | 253.51 | 4069.76 | 89534.64 |
| 219 | 2043-03 | 4312.25 | 242.49 | 4069.76 | 85464.88 |
| 220 | 2043-04 | 4301.22 | 231.47 | 4069.76 | 81395.13 |
| 221 | 2043-05 | 4290.20 | 220.45 | 4069.76 | 77325.37 |
| 222 | 2043-06 | 4279.18 | 209.42 | 4069.76 | 73255.61 |
| 223 | 2043-07 | 4268.16 | 198.40 | 4069.76 | 69185.86 |
| 224 | 2043-08 | 4257.13 | 187.38 | 4069.76 | 65116.10 |
| 225 | 2043-09 | 4246.11 | 176.36 | 4069.76 | 61046.34 |
| 226 | 2043-10 | 4235.09 | 165.33 | 4069.76 | 56976.59 |
| 227 | 2043-11 | 4224.07 | 154.31 | 4069.76 | 52906.83 |
| 228 | 2043-12 | 4213.05 | 143.29 | 4069.76 | 48837.08 |
| 229 | 2044-01 | 4202.02 | 132.27 | 4069.76 | 44767.32 |
| 230 | 2044-02 | 4191.00 | 121.24 | 4069.76 | 40697.56 |
| 231 | 2044-03 | 4179.98 | 110.22 | 4069.76 | 36627.81 |
| 232 | 2044-04 | 4168.96 | 99.20 | 4069.76 | 32558.05 |
| 233 | 2044-05 | 4157.93 | 88.18 | 4069.76 | 28488.29 |
| 234 | 2044-06 | 4146.91 | 77.16 | 4069.76 | 24418.54 |
| 235 | 2044-07 | 4135.89 | 66.13 | 4069.76 | 20348.78 |
| 236 | 2044-08 | 4124.87 | 55.11 | 4069.76 | 16279.03 |
| 237 | 2044-09 | 4113.85 | 44.09 | 4069.76 | 12209.27 |
| 238 | 2044-10 | 4102.82 | 33.07 | 4069.76 | 8139.51 |
| 239 | 2044-11 | 4091.80 | 22.04 | 4069.76 | 4069.76 |
| 240 | 2044-12 | 4080.78 | 11.02 | 4069.76 | 0.00 |