贷款83.72万（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：83.72万
还款月数：20年
每月还款：4748.6元
利息总额：30.25万
本息合计：113.97万
| 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 | 4748.60 | 2267.44 | 2481.17 | 834725.83 |
| 2 | 2025-02 | 4748.60 | 2260.72 | 2487.89 | 832237.95 |
| 3 | 2025-03 | 4748.60 | 2253.98 | 2494.62 | 829743.32 |
| 4 | 2025-04 | 4748.60 | 2247.22 | 2501.38 | 827241.94 |
| 5 | 2025-05 | 4748.60 | 2240.45 | 2508.16 | 824733.78 |
| 6 | 2025-06 | 4748.60 | 2233.65 | 2514.95 | 822218.84 |
| 7 | 2025-07 | 4748.60 | 2226.84 | 2521.76 | 819697.08 |
| 8 | 2025-08 | 4748.60 | 2220.01 | 2528.59 | 817168.49 |
| 9 | 2025-09 | 4748.60 | 2213.16 | 2535.44 | 814633.05 |
| 10 | 2025-10 | 4748.60 | 2206.30 | 2542.30 | 812090.74 |
| 11 | 2025-11 | 4748.60 | 2199.41 | 2549.19 | 809541.55 |
| 12 | 2025-12 | 4748.60 | 2192.51 | 2556.09 | 806985.46 |
| 13 | 2026-01 | 4748.60 | 2185.59 | 2563.02 | 804422.44 |
| 14 | 2026-02 | 4748.60 | 2178.64 | 2569.96 | 801852.48 |
| 15 | 2026-03 | 4748.60 | 2171.68 | 2576.92 | 799275.56 |
| 16 | 2026-04 | 4748.60 | 2164.70 | 2583.90 | 796691.67 |
| 17 | 2026-05 | 4748.60 | 2157.71 | 2590.90 | 794100.77 |
| 18 | 2026-06 | 4748.60 | 2150.69 | 2597.91 | 791502.86 |
| 19 | 2026-07 | 4748.60 | 2143.65 | 2604.95 | 788897.91 |
| 20 | 2026-08 | 4748.60 | 2136.60 | 2612.00 | 786285.90 |
| 21 | 2026-09 | 4748.60 | 2129.52 | 2619.08 | 783666.83 |
| 22 | 2026-10 | 4748.60 | 2122.43 | 2626.17 | 781040.65 |
| 23 | 2026-11 | 4748.60 | 2115.32 | 2633.28 | 778407.37 |
| 24 | 2026-12 | 4748.60 | 2108.19 | 2640.42 | 775766.95 |
| 25 | 2027-01 | 4748.60 | 2101.04 | 2647.57 | 773119.39 |
| 26 | 2027-02 | 4748.60 | 2093.87 | 2654.74 | 770464.65 |
| 27 | 2027-03 | 4748.60 | 2086.68 | 2661.93 | 767802.72 |
| 28 | 2027-04 | 4748.60 | 2079.47 | 2669.14 | 765133.59 |
| 29 | 2027-05 | 4748.60 | 2072.24 | 2676.37 | 762457.22 |
| 30 | 2027-06 | 4748.60 | 2064.99 | 2683.61 | 759773.61 |
| 31 | 2027-07 | 4748.60 | 2057.72 | 2690.88 | 757082.72 |
| 32 | 2027-08 | 4748.60 | 2050.43 | 2698.17 | 754384.55 |
| 33 | 2027-09 | 4748.60 | 2043.12 | 2705.48 | 751679.07 |
| 34 | 2027-10 | 4748.60 | 2035.80 | 2712.81 | 748966.27 |
| 35 | 2027-11 | 4748.60 | 2028.45 | 2720.15 | 746246.12 |
| 36 | 2027-12 | 4748.60 | 2021.08 | 2727.52 | 743518.60 |
| 37 | 2028-01 | 4748.60 | 2013.70 | 2734.91 | 740783.69 |
| 38 | 2028-02 | 4748.60 | 2006.29 | 2742.31 | 738041.38 |
| 39 | 2028-03 | 4748.60 | 1998.86 | 2749.74 | 735291.64 |
| 40 | 2028-04 | 4748.60 | 1991.41 | 2757.19 | 732534.45 |
| 41 | 2028-05 | 4748.60 | 1983.95 | 2764.66 | 729769.79 |
| 42 | 2028-06 | 4748.60 | 1976.46 | 2772.14 | 726997.65 |
| 43 | 2028-07 | 4748.60 | 1968.95 | 2779.65 | 724218.00 |
| 44 | 2028-08 | 4748.60 | 1961.42 | 2787.18 | 721430.82 |
| 45 | 2028-09 | 4748.60 | 1953.88 | 2794.73 | 718636.09 |
| 46 | 2028-10 | 4748.60 | 1946.31 | 2802.30 | 715833.80 |
| 47 | 2028-11 | 4748.60 | 1938.72 | 2809.89 | 713023.91 |
| 48 | 2028-12 | 4748.60 | 1931.11 | 2817.50 | 710206.42 |
| 49 | 2029-01 | 4748.60 | 1923.48 | 2825.13 | 707381.29 |
| 50 | 2029-02 | 4748.60 | 1915.82 | 2832.78 | 704548.51 |
| 51 | 2029-03 | 4748.60 | 1908.15 | 2840.45 | 701708.06 |
| 52 | 2029-04 | 4748.60 | 1900.46 | 2848.14 | 698859.92 |
| 53 | 2029-05 | 4748.60 | 1892.75 | 2855.86 | 696004.06 |
| 54 | 2029-06 | 4748.60 | 1885.01 | 2863.59 | 693140.47 |
| 55 | 2029-07 | 4748.60 | 1877.26 | 2871.35 | 690269.12 |
| 56 | 2029-08 | 4748.60 | 1869.48 | 2879.12 | 687390.00 |
| 57 | 2029-09 | 4748.60 | 1861.68 | 2886.92 | 684503.08 |
| 58 | 2029-10 | 4748.60 | 1853.86 | 2894.74 | 681608.34 |
| 59 | 2029-11 | 4748.60 | 1846.02 | 2902.58 | 678705.76 |
| 60 | 2029-12 | 4748.60 | 1838.16 | 2910.44 | 675795.31 |
| 61 | 2030-01 | 4748.60 | 1830.28 | 2918.32 | 672876.99 |
| 62 | 2030-02 | 4748.60 | 1822.38 | 2926.23 | 669950.76 |
| 63 | 2030-03 | 4748.60 | 1814.45 | 2934.15 | 667016.61 |
| 64 | 2030-04 | 4748.60 | 1806.50 | 2942.10 | 664074.51 |
| 65 | 2030-05 | 4748.60 | 1798.54 | 2950.07 | 661124.44 |
| 66 | 2030-06 | 4748.60 | 1790.55 | 2958.06 | 658166.39 |
| 67 | 2030-07 | 4748.60 | 1782.53 | 2966.07 | 655200.32 |
| 68 | 2030-08 | 4748.60 | 1774.50 | 2974.10 | 652226.22 |
| 69 | 2030-09 | 4748.60 | 1766.45 | 2982.16 | 649244.06 |
| 70 | 2030-10 | 4748.60 | 1758.37 | 2990.23 | 646253.83 |
| 71 | 2030-11 | 4748.60 | 1750.27 | 2998.33 | 643255.49 |
| 72 | 2030-12 | 4748.60 | 1742.15 | 3006.45 | 640249.04 |
| 73 | 2031-01 | 4748.60 | 1734.01 | 3014.59 | 637234.45 |
| 74 | 2031-02 | 4748.60 | 1725.84 | 3022.76 | 634211.69 |
| 75 | 2031-03 | 4748.60 | 1717.66 | 3030.95 | 631180.74 |
| 76 | 2031-04 | 4748.60 | 1709.45 | 3039.15 | 628141.59 |
| 77 | 2031-05 | 4748.60 | 1701.22 | 3047.39 | 625094.20 |
| 78 | 2031-06 | 4748.60 | 1692.96 | 3055.64 | 622038.56 |
| 79 | 2031-07 | 4748.60 | 1684.69 | 3063.91 | 618974.65 |
| 80 | 2031-08 | 4748.60 | 1676.39 | 3072.21 | 615902.43 |
| 81 | 2031-09 | 4748.60 | 1668.07 | 3080.53 | 612821.90 |
| 82 | 2031-10 | 4748.60 | 1659.73 | 3088.88 | 609733.02 |
| 83 | 2031-11 | 4748.60 | 1651.36 | 3097.24 | 606635.78 |
| 84 | 2031-12 | 4748.60 | 1642.97 | 3105.63 | 603530.15 |
| 85 | 2032-01 | 4748.60 | 1634.56 | 3114.04 | 600416.11 |
| 86 | 2032-02 | 4748.60 | 1626.13 | 3122.48 | 597293.63 |
| 87 | 2032-03 | 4748.60 | 1617.67 | 3130.93 | 594162.70 |
| 88 | 2032-04 | 4748.60 | 1609.19 | 3139.41 | 591023.29 |
| 89 | 2032-05 | 4748.60 | 1600.69 | 3147.91 | 587875.38 |
| 90 | 2032-06 | 4748.60 | 1592.16 | 3156.44 | 584718.94 |
| 91 | 2032-07 | 4748.60 | 1583.61 | 3164.99 | 581553.95 |
| 92 | 2032-08 | 4748.60 | 1575.04 | 3173.56 | 578380.39 |
| 93 | 2032-09 | 4748.60 | 1566.45 | 3182.16 | 575198.23 |
| 94 | 2032-10 | 4748.60 | 1557.83 | 3190.77 | 572007.46 |
| 95 | 2032-11 | 4748.60 | 1549.19 | 3199.42 | 568808.04 |
| 96 | 2032-12 | 4748.60 | 1540.52 | 3208.08 | 565599.96 |
| 97 | 2033-01 | 4748.60 | 1531.83 | 3216.77 | 562383.19 |
| 98 | 2033-02 | 4748.60 | 1523.12 | 3225.48 | 559157.71 |
| 99 | 2033-03 | 4748.60 | 1514.39 | 3234.22 | 555923.49 |
| 100 | 2033-04 | 4748.60 | 1505.63 | 3242.98 | 552680.51 |
| 101 | 2033-05 | 4748.60 | 1496.84 | 3251.76 | 549428.76 |
| 102 | 2033-06 | 4748.60 | 1488.04 | 3260.57 | 546168.19 |
| 103 | 2033-07 | 4748.60 | 1479.21 | 3269.40 | 542898.79 |
| 104 | 2033-08 | 4748.60 | 1470.35 | 3278.25 | 539620.54 |
| 105 | 2033-09 | 4748.60 | 1461.47 | 3287.13 | 536333.41 |
| 106 | 2033-10 | 4748.60 | 1452.57 | 3296.03 | 533037.38 |
| 107 | 2033-11 | 4748.60 | 1443.64 | 3304.96 | 529732.42 |
| 108 | 2033-12 | 4748.60 | 1434.69 | 3313.91 | 526418.51 |
| 109 | 2034-01 | 4748.60 | 1425.72 | 3322.89 | 523095.62 |
| 110 | 2034-02 | 4748.60 | 1416.72 | 3331.89 | 519763.74 |
| 111 | 2034-03 | 4748.60 | 1407.69 | 3340.91 | 516422.83 |
| 112 | 2034-04 | 4748.60 | 1398.65 | 3349.96 | 513072.87 |
| 113 | 2034-05 | 4748.60 | 1389.57 | 3359.03 | 509713.84 |
| 114 | 2034-06 | 4748.60 | 1380.47 | 3368.13 | 506345.71 |
| 115 | 2034-07 | 4748.60 | 1371.35 | 3377.25 | 502968.46 |
| 116 | 2034-08 | 4748.60 | 1362.21 | 3386.40 | 499582.06 |
| 117 | 2034-09 | 4748.60 | 1353.03 | 3395.57 | 496186.50 |
| 118 | 2034-10 | 4748.60 | 1343.84 | 3404.76 | 492781.73 |
| 119 | 2034-11 | 4748.60 | 1334.62 | 3413.99 | 489367.75 |
| 120 | 2034-12 | 4748.60 | 1325.37 | 3423.23 | 485944.52 |
| 121 | 2035-01 | 4748.60 | 1316.10 | 3432.50 | 482512.01 |
| 122 | 2035-02 | 4748.60 | 1306.80 | 3441.80 | 479070.21 |
| 123 | 2035-03 | 4748.60 | 1297.48 | 3451.12 | 475619.09 |
| 124 | 2035-04 | 4748.60 | 1288.14 | 3460.47 | 472158.63 |
| 125 | 2035-05 | 4748.60 | 1278.76 | 3469.84 | 468688.79 |
| 126 | 2035-06 | 4748.60 | 1269.37 | 3479.24 | 465209.55 |
| 127 | 2035-07 | 4748.60 | 1259.94 | 3488.66 | 461720.89 |
| 128 | 2035-08 | 4748.60 | 1250.49 | 3498.11 | 458222.78 |
| 129 | 2035-09 | 4748.60 | 1241.02 | 3507.58 | 454715.20 |
| 130 | 2035-10 | 4748.60 | 1231.52 | 3517.08 | 451198.11 |
| 131 | 2035-11 | 4748.60 | 1221.99 | 3526.61 | 447671.51 |
| 132 | 2035-12 | 4748.60 | 1212.44 | 3536.16 | 444135.35 |
| 133 | 2036-01 | 4748.60 | 1202.87 | 3545.74 | 440589.61 |
| 134 | 2036-02 | 4748.60 | 1193.26 | 3555.34 | 437034.27 |
| 135 | 2036-03 | 4748.60 | 1183.63 | 3564.97 | 433469.30 |
| 136 | 2036-04 | 4748.60 | 1173.98 | 3574.62 | 429894.68 |
| 137 | 2036-05 | 4748.60 | 1164.30 | 3584.30 | 426310.38 |
| 138 | 2036-06 | 4748.60 | 1154.59 | 3594.01 | 422716.36 |
| 139 | 2036-07 | 4748.60 | 1144.86 | 3603.75 | 419112.62 |
| 140 | 2036-08 | 4748.60 | 1135.10 | 3613.51 | 415499.11 |
| 141 | 2036-09 | 4748.60 | 1125.31 | 3623.29 | 411875.82 |
| 142 | 2036-10 | 4748.60 | 1115.50 | 3633.11 | 408242.72 |
| 143 | 2036-11 | 4748.60 | 1105.66 | 3642.95 | 404599.77 |
| 144 | 2036-12 | 4748.60 | 1095.79 | 3652.81 | 400946.96 |
| 145 | 2037-01 | 4748.60 | 1085.90 | 3662.70 | 397284.25 |
| 146 | 2037-02 | 4748.60 | 1075.98 | 3672.62 | 393611.63 |
| 147 | 2037-03 | 4748.60 | 1066.03 | 3682.57 | 389929.06 |
| 148 | 2037-04 | 4748.60 | 1056.06 | 3692.54 | 386236.51 |
| 149 | 2037-05 | 4748.60 | 1046.06 | 3702.55 | 382533.97 |
| 150 | 2037-06 | 4748.60 | 1036.03 | 3712.57 | 378821.39 |
| 151 | 2037-07 | 4748.60 | 1025.97 | 3722.63 | 375098.77 |
| 152 | 2037-08 | 4748.60 | 1015.89 | 3732.71 | 371366.06 |
| 153 | 2037-09 | 4748.60 | 1005.78 | 3742.82 | 367623.24 |
| 154 | 2037-10 | 4748.60 | 995.65 | 3752.96 | 363870.28 |
| 155 | 2037-11 | 4748.60 | 985.48 | 3763.12 | 360107.16 |
| 156 | 2037-12 | 4748.60 | 975.29 | 3773.31 | 356333.85 |
| 157 | 2038-01 | 4748.60 | 965.07 | 3783.53 | 352550.32 |
| 158 | 2038-02 | 4748.60 | 954.82 | 3793.78 | 348756.54 |
| 159 | 2038-03 | 4748.60 | 944.55 | 3804.05 | 344952.48 |
| 160 | 2038-04 | 4748.60 | 934.25 | 3814.36 | 341138.13 |
| 161 | 2038-05 | 4748.60 | 923.92 | 3824.69 | 337313.44 |
| 162 | 2038-06 | 4748.60 | 913.56 | 3835.05 | 333478.39 |
| 163 | 2038-07 | 4748.60 | 903.17 | 3845.43 | 329632.96 |
| 164 | 2038-08 | 4748.60 | 892.76 | 3855.85 | 325777.12 |
| 165 | 2038-09 | 4748.60 | 882.31 | 3866.29 | 321910.83 |
| 166 | 2038-10 | 4748.60 | 871.84 | 3876.76 | 318034.07 |
| 167 | 2038-11 | 4748.60 | 861.34 | 3887.26 | 314146.81 |
| 168 | 2038-12 | 4748.60 | 850.81 | 3897.79 | 310249.02 |
| 169 | 2039-01 | 4748.60 | 840.26 | 3908.34 | 306340.67 |
| 170 | 2039-02 | 4748.60 | 829.67 | 3918.93 | 302421.74 |
| 171 | 2039-03 | 4748.60 | 819.06 | 3929.54 | 298492.20 |
| 172 | 2039-04 | 4748.60 | 808.42 | 3940.19 | 294552.01 |
| 173 | 2039-05 | 4748.60 | 797.75 | 3950.86 | 290601.15 |
| 174 | 2039-06 | 4748.60 | 787.04 | 3961.56 | 286639.60 |
| 175 | 2039-07 | 4748.60 | 776.32 | 3972.29 | 282667.31 |
| 176 | 2039-08 | 4748.60 | 765.56 | 3983.05 | 278684.26 |
| 177 | 2039-09 | 4748.60 | 754.77 | 3993.83 | 274690.43 |
| 178 | 2039-10 | 4748.60 | 743.95 | 4004.65 | 270685.78 |
| 179 | 2039-11 | 4748.60 | 733.11 | 4015.50 | 266670.29 |
| 180 | 2039-12 | 4748.60 | 722.23 | 4026.37 | 262643.92 |
| 181 | 2040-01 | 4748.60 | 711.33 | 4037.28 | 258606.64 |
| 182 | 2040-02 | 4748.60 | 700.39 | 4048.21 | 254558.43 |
| 183 | 2040-03 | 4748.60 | 689.43 | 4059.17 | 250499.26 |
| 184 | 2040-04 | 4748.60 | 678.44 | 4070.17 | 246429.09 |
| 185 | 2040-05 | 4748.60 | 667.41 | 4081.19 | 242347.90 |
| 186 | 2040-06 | 4748.60 | 656.36 | 4092.24 | 238255.66 |
| 187 | 2040-07 | 4748.60 | 645.28 | 4103.33 | 234152.33 |
| 188 | 2040-08 | 4748.60 | 634.16 | 4114.44 | 230037.89 |
| 189 | 2040-09 | 4748.60 | 623.02 | 4125.58 | 225912.31 |
| 190 | 2040-10 | 4748.60 | 611.85 | 4136.76 | 221775.55 |
| 191 | 2040-11 | 4748.60 | 600.64 | 4147.96 | 217627.59 |
| 192 | 2040-12 | 4748.60 | 589.41 | 4159.19 | 213468.39 |
| 193 | 2041-01 | 4748.60 | 578.14 | 4170.46 | 209297.94 |
| 194 | 2041-02 | 4748.60 | 566.85 | 4181.75 | 205116.18 |
| 195 | 2041-03 | 4748.60 | 555.52 | 4193.08 | 200923.10 |
| 196 | 2041-04 | 4748.60 | 544.17 | 4204.44 | 196718.67 |
| 197 | 2041-05 | 4748.60 | 532.78 | 4215.82 | 192502.84 |
| 198 | 2041-06 | 4748.60 | 521.36 | 4227.24 | 188275.60 |
| 199 | 2041-07 | 4748.60 | 509.91 | 4238.69 | 184036.91 |
| 200 | 2041-08 | 4748.60 | 498.43 | 4250.17 | 179786.74 |
| 201 | 2041-09 | 4748.60 | 486.92 | 4261.68 | 175525.06 |
| 202 | 2041-10 | 4748.60 | 475.38 | 4273.22 | 171251.84 |
| 203 | 2041-11 | 4748.60 | 463.81 | 4284.80 | 166967.05 |
| 204 | 2041-12 | 4748.60 | 452.20 | 4296.40 | 162670.65 |
| 205 | 2042-01 | 4748.60 | 440.57 | 4308.04 | 158362.61 |
| 206 | 2042-02 | 4748.60 | 428.90 | 4319.70 | 154042.91 |
| 207 | 2042-03 | 4748.60 | 417.20 | 4331.40 | 149711.50 |
| 208 | 2042-04 | 4748.60 | 405.47 | 4343.13 | 145368.37 |
| 209 | 2042-05 | 4748.60 | 393.71 | 4354.90 | 141013.47 |
| 210 | 2042-06 | 4748.60 | 381.91 | 4366.69 | 136646.78 |
| 211 | 2042-07 | 4748.60 | 370.09 | 4378.52 | 132268.26 |
| 212 | 2042-08 | 4748.60 | 358.23 | 4390.38 | 127877.89 |
| 213 | 2042-09 | 4748.60 | 346.34 | 4402.27 | 123475.62 |
| 214 | 2042-10 | 4748.60 | 334.41 | 4414.19 | 119061.43 |
| 215 | 2042-11 | 4748.60 | 322.46 | 4426.14 | 114635.29 |
| 216 | 2042-12 | 4748.60 | 310.47 | 4438.13 | 110197.15 |
| 217 | 2043-01 | 4748.60 | 298.45 | 4450.15 | 105747.00 |
| 218 | 2043-02 | 4748.60 | 286.40 | 4462.20 | 101284.80 |
| 219 | 2043-03 | 4748.60 | 274.31 | 4474.29 | 96810.51 |
| 220 | 2043-04 | 4748.60 | 262.20 | 4486.41 | 92324.10 |
| 221 | 2043-05 | 4748.60 | 250.04 | 4498.56 | 87825.54 |
| 222 | 2043-06 | 4748.60 | 237.86 | 4510.74 | 83314.80 |
| 223 | 2043-07 | 4748.60 | 225.64 | 4522.96 | 78791.84 |
| 224 | 2043-08 | 4748.60 | 213.39 | 4535.21 | 74256.63 |
| 225 | 2043-09 | 4748.60 | 201.11 | 4547.49 | 69709.14 |
| 226 | 2043-10 | 4748.60 | 188.80 | 4559.81 | 65149.34 |
| 227 | 2043-11 | 4748.60 | 176.45 | 4572.16 | 60577.18 |
| 228 | 2043-12 | 4748.60 | 164.06 | 4584.54 | 55992.64 |
| 229 | 2044-01 | 4748.60 | 151.65 | 4596.96 | 51395.68 |
| 230 | 2044-02 | 4748.60 | 139.20 | 4609.41 | 46786.28 |
| 231 | 2044-03 | 4748.60 | 126.71 | 4621.89 | 42164.39 |
| 232 | 2044-04 | 4748.60 | 114.20 | 4634.41 | 37529.98 |
| 233 | 2044-05 | 4748.60 | 101.64 | 4646.96 | 32883.02 |
| 234 | 2044-06 | 4748.60 | 89.06 | 4659.54 | 28223.48 |
| 235 | 2044-07 | 4748.60 | 76.44 | 4672.16 | 23551.31 |
| 236 | 2044-08 | 4748.60 | 63.78 | 4684.82 | 18866.50 |
| 237 | 2044-09 | 4748.60 | 51.10 | 4697.51 | 14168.99 |
| 238 | 2044-10 | 4748.60 | 38.37 | 4710.23 | 9458.76 |
| 239 | 2044-11 | 4748.60 | 25.62 | 4722.99 | 4735.78 |
| 240 | 2044-12 | 4748.60 | 12.83 | 4735.78 | 0.00 |
等额本金还款方式：
贷款总额：83.72万
还款月数：20年
首月还款：5755.8元
每月递减：9.45元
利息总额：27.32万
本息合计：111.04万
节省利息：29231.64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 | 5755.80 | 2267.44 | 3488.36 | 833718.64 |
| 2 | 2025-02 | 5746.35 | 2257.99 | 3488.36 | 830230.28 |
| 3 | 2025-03 | 5736.90 | 2248.54 | 3488.36 | 826741.91 |
| 4 | 2025-04 | 5727.46 | 2239.09 | 3488.36 | 823253.55 |
| 5 | 2025-05 | 5718.01 | 2229.65 | 3488.36 | 819765.19 |
| 6 | 2025-06 | 5708.56 | 2220.20 | 3488.36 | 816276.82 |
| 7 | 2025-07 | 5699.11 | 2210.75 | 3488.36 | 812788.46 |
| 8 | 2025-08 | 5689.66 | 2201.30 | 3488.36 | 809300.10 |
| 9 | 2025-09 | 5680.22 | 2191.85 | 3488.36 | 805811.74 |
| 10 | 2025-10 | 5670.77 | 2182.41 | 3488.36 | 802323.38 |
| 11 | 2025-11 | 5661.32 | 2172.96 | 3488.36 | 798835.01 |
| 12 | 2025-12 | 5651.87 | 2163.51 | 3488.36 | 795346.65 |
| 13 | 2026-01 | 5642.43 | 2154.06 | 3488.36 | 791858.29 |
| 14 | 2026-02 | 5632.98 | 2144.62 | 3488.36 | 788369.93 |
| 15 | 2026-03 | 5623.53 | 2135.17 | 3488.36 | 784881.56 |
| 16 | 2026-04 | 5614.08 | 2125.72 | 3488.36 | 781393.20 |
| 17 | 2026-05 | 5604.64 | 2116.27 | 3488.36 | 777904.84 |
| 18 | 2026-06 | 5595.19 | 2106.83 | 3488.36 | 774416.47 |
| 19 | 2026-07 | 5585.74 | 2097.38 | 3488.36 | 770928.11 |
| 20 | 2026-08 | 5576.29 | 2087.93 | 3488.36 | 767439.75 |
| 21 | 2026-09 | 5566.85 | 2078.48 | 3488.36 | 763951.39 |
| 22 | 2026-10 | 5557.40 | 2069.04 | 3488.36 | 760463.03 |
| 23 | 2026-11 | 5547.95 | 2059.59 | 3488.36 | 756974.66 |
| 24 | 2026-12 | 5538.50 | 2050.14 | 3488.36 | 753486.30 |
| 25 | 2027-01 | 5529.05 | 2040.69 | 3488.36 | 749997.94 |
| 26 | 2027-02 | 5519.61 | 2031.24 | 3488.36 | 746509.57 |
| 27 | 2027-03 | 5510.16 | 2021.80 | 3488.36 | 743021.21 |
| 28 | 2027-04 | 5500.71 | 2012.35 | 3488.36 | 739532.85 |
| 29 | 2027-05 | 5491.26 | 2002.90 | 3488.36 | 736044.49 |
| 30 | 2027-06 | 5481.82 | 1993.45 | 3488.36 | 732556.13 |
| 31 | 2027-07 | 5472.37 | 1984.01 | 3488.36 | 729067.76 |
| 32 | 2027-08 | 5462.92 | 1974.56 | 3488.36 | 725579.40 |
| 33 | 2027-09 | 5453.47 | 1965.11 | 3488.36 | 722091.04 |
| 34 | 2027-10 | 5444.03 | 1955.66 | 3488.36 | 718602.68 |
| 35 | 2027-11 | 5434.58 | 1946.22 | 3488.36 | 715114.31 |
| 36 | 2027-12 | 5425.13 | 1936.77 | 3488.36 | 711625.95 |
| 37 | 2028-01 | 5415.68 | 1927.32 | 3488.36 | 708137.59 |
| 38 | 2028-02 | 5406.24 | 1917.87 | 3488.36 | 704649.22 |
| 39 | 2028-03 | 5396.79 | 1908.42 | 3488.36 | 701160.86 |
| 40 | 2028-04 | 5387.34 | 1898.98 | 3488.36 | 697672.50 |
| 41 | 2028-05 | 5377.89 | 1889.53 | 3488.36 | 694184.14 |
| 42 | 2028-06 | 5368.44 | 1880.08 | 3488.36 | 690695.78 |
| 43 | 2028-07 | 5359.00 | 1870.63 | 3488.36 | 687207.41 |
| 44 | 2028-08 | 5349.55 | 1861.19 | 3488.36 | 683719.05 |
| 45 | 2028-09 | 5340.10 | 1851.74 | 3488.36 | 680230.69 |
| 46 | 2028-10 | 5330.65 | 1842.29 | 3488.36 | 676742.32 |
| 47 | 2028-11 | 5321.21 | 1832.84 | 3488.36 | 673253.96 |
| 48 | 2028-12 | 5311.76 | 1823.40 | 3488.36 | 669765.60 |
| 49 | 2029-01 | 5302.31 | 1813.95 | 3488.36 | 666277.24 |
| 50 | 2029-02 | 5292.86 | 1804.50 | 3488.36 | 662788.88 |
| 51 | 2029-03 | 5283.42 | 1795.05 | 3488.36 | 659300.51 |
| 52 | 2029-04 | 5273.97 | 1785.61 | 3488.36 | 655812.15 |
| 53 | 2029-05 | 5264.52 | 1776.16 | 3488.36 | 652323.79 |
| 54 | 2029-06 | 5255.07 | 1766.71 | 3488.36 | 648835.43 |
| 55 | 2029-07 | 5245.63 | 1757.26 | 3488.36 | 645347.06 |
| 56 | 2029-08 | 5236.18 | 1747.81 | 3488.36 | 641858.70 |
| 57 | 2029-09 | 5226.73 | 1738.37 | 3488.36 | 638370.34 |
| 58 | 2029-10 | 5217.28 | 1728.92 | 3488.36 | 634881.97 |
| 59 | 2029-11 | 5207.83 | 1719.47 | 3488.36 | 631393.61 |
| 60 | 2029-12 | 5198.39 | 1710.02 | 3488.36 | 627905.25 |
| 61 | 2030-01 | 5188.94 | 1700.58 | 3488.36 | 624416.89 |
| 62 | 2030-02 | 5179.49 | 1691.13 | 3488.36 | 620928.53 |
| 63 | 2030-03 | 5170.04 | 1681.68 | 3488.36 | 617440.16 |
| 64 | 2030-04 | 5160.60 | 1672.23 | 3488.36 | 613951.80 |
| 65 | 2030-05 | 5151.15 | 1662.79 | 3488.36 | 610463.44 |
| 66 | 2030-06 | 5141.70 | 1653.34 | 3488.36 | 606975.07 |
| 67 | 2030-07 | 5132.25 | 1643.89 | 3488.36 | 603486.71 |
| 68 | 2030-08 | 5122.81 | 1634.44 | 3488.36 | 599998.35 |
| 69 | 2030-09 | 5113.36 | 1625.00 | 3488.36 | 596509.99 |
| 70 | 2030-10 | 5103.91 | 1615.55 | 3488.36 | 593021.63 |
| 71 | 2030-11 | 5094.46 | 1606.10 | 3488.36 | 589533.26 |
| 72 | 2030-12 | 5085.02 | 1596.65 | 3488.36 | 586044.90 |
| 73 | 2031-01 | 5075.57 | 1587.20 | 3488.36 | 582556.54 |
| 74 | 2031-02 | 5066.12 | 1577.76 | 3488.36 | 579068.18 |
| 75 | 2031-03 | 5056.67 | 1568.31 | 3488.36 | 575579.81 |
| 76 | 2031-04 | 5047.22 | 1558.86 | 3488.36 | 572091.45 |
| 77 | 2031-05 | 5037.78 | 1549.41 | 3488.36 | 568603.09 |
| 78 | 2031-06 | 5028.33 | 1539.97 | 3488.36 | 565114.72 |
| 79 | 2031-07 | 5018.88 | 1530.52 | 3488.36 | 561626.36 |
| 80 | 2031-08 | 5009.43 | 1521.07 | 3488.36 | 558138.00 |
| 81 | 2031-09 | 4999.99 | 1511.62 | 3488.36 | 554649.64 |
| 82 | 2031-10 | 4990.54 | 1502.18 | 3488.36 | 551161.27 |
| 83 | 2031-11 | 4981.09 | 1492.73 | 3488.36 | 547672.91 |
| 84 | 2031-12 | 4971.64 | 1483.28 | 3488.36 | 544184.55 |
| 85 | 2032-01 | 4962.20 | 1473.83 | 3488.36 | 540696.19 |
| 86 | 2032-02 | 4952.75 | 1464.39 | 3488.36 | 537207.82 |
| 87 | 2032-03 | 4943.30 | 1454.94 | 3488.36 | 533719.46 |
| 88 | 2032-04 | 4933.85 | 1445.49 | 3488.36 | 530231.10 |
| 89 | 2032-05 | 4924.41 | 1436.04 | 3488.36 | 526742.74 |
| 90 | 2032-06 | 4914.96 | 1426.59 | 3488.36 | 523254.38 |
| 91 | 2032-07 | 4905.51 | 1417.15 | 3488.36 | 519766.01 |
| 92 | 2032-08 | 4896.06 | 1407.70 | 3488.36 | 516277.65 |
| 93 | 2032-09 | 4886.61 | 1398.25 | 3488.36 | 512789.29 |
| 94 | 2032-10 | 4877.17 | 1388.80 | 3488.36 | 509300.92 |
| 95 | 2032-11 | 4867.72 | 1379.36 | 3488.36 | 505812.56 |
| 96 | 2032-12 | 4858.27 | 1369.91 | 3488.36 | 502324.20 |
| 97 | 2033-01 | 4848.82 | 1360.46 | 3488.36 | 498835.84 |
| 98 | 2033-02 | 4839.38 | 1351.01 | 3488.36 | 495347.47 |
| 99 | 2033-03 | 4829.93 | 1341.57 | 3488.36 | 491859.11 |
| 100 | 2033-04 | 4820.48 | 1332.12 | 3488.36 | 488370.75 |
| 101 | 2033-05 | 4811.03 | 1322.67 | 3488.36 | 484882.39 |
| 102 | 2033-06 | 4801.59 | 1313.22 | 3488.36 | 481394.02 |
| 103 | 2033-07 | 4792.14 | 1303.78 | 3488.36 | 477905.66 |
| 104 | 2033-08 | 4782.69 | 1294.33 | 3488.36 | 474417.30 |
| 105 | 2033-09 | 4773.24 | 1284.88 | 3488.36 | 470928.94 |
| 106 | 2033-10 | 4763.80 | 1275.43 | 3488.36 | 467440.57 |
| 107 | 2033-11 | 4754.35 | 1265.98 | 3488.36 | 463952.21 |
| 108 | 2033-12 | 4744.90 | 1256.54 | 3488.36 | 460463.85 |
| 109 | 2034-01 | 4735.45 | 1247.09 | 3488.36 | 456975.49 |
| 110 | 2034-02 | 4726.00 | 1237.64 | 3488.36 | 453487.13 |
| 111 | 2034-03 | 4716.56 | 1228.19 | 3488.36 | 449998.76 |
| 112 | 2034-04 | 4707.11 | 1218.75 | 3488.36 | 446510.40 |
| 113 | 2034-05 | 4697.66 | 1209.30 | 3488.36 | 443022.04 |
| 114 | 2034-06 | 4688.21 | 1199.85 | 3488.36 | 439533.67 |
| 115 | 2034-07 | 4678.77 | 1190.40 | 3488.36 | 436045.31 |
| 116 | 2034-08 | 4669.32 | 1180.96 | 3488.36 | 432556.95 |
| 117 | 2034-09 | 4659.87 | 1171.51 | 3488.36 | 429068.59 |
| 118 | 2034-10 | 4650.42 | 1162.06 | 3488.36 | 425580.22 |
| 119 | 2034-11 | 4640.98 | 1152.61 | 3488.36 | 422091.86 |
| 120 | 2034-12 | 4631.53 | 1143.17 | 3488.36 | 418603.50 |
| 121 | 2035-01 | 4622.08 | 1133.72 | 3488.36 | 415115.14 |
| 122 | 2035-02 | 4612.63 | 1124.27 | 3488.36 | 411626.77 |
| 123 | 2035-03 | 4603.19 | 1114.82 | 3488.36 | 408138.41 |
| 124 | 2035-04 | 4593.74 | 1105.37 | 3488.36 | 404650.05 |
| 125 | 2035-05 | 4584.29 | 1095.93 | 3488.36 | 401161.69 |
| 126 | 2035-06 | 4574.84 | 1086.48 | 3488.36 | 397673.32 |
| 127 | 2035-07 | 4565.39 | 1077.03 | 3488.36 | 394184.96 |
| 128 | 2035-08 | 4555.95 | 1067.58 | 3488.36 | 390696.60 |
| 129 | 2035-09 | 4546.50 | 1058.14 | 3488.36 | 387208.24 |
| 130 | 2035-10 | 4537.05 | 1048.69 | 3488.36 | 383719.88 |
| 131 | 2035-11 | 4527.60 | 1039.24 | 3488.36 | 380231.51 |
| 132 | 2035-12 | 4518.16 | 1029.79 | 3488.36 | 376743.15 |
| 133 | 2036-01 | 4508.71 | 1020.35 | 3488.36 | 373254.79 |
| 134 | 2036-02 | 4499.26 | 1010.90 | 3488.36 | 369766.42 |
| 135 | 2036-03 | 4489.81 | 1001.45 | 3488.36 | 366278.06 |
| 136 | 2036-04 | 4480.37 | 992.00 | 3488.36 | 362789.70 |
| 137 | 2036-05 | 4470.92 | 982.56 | 3488.36 | 359301.34 |
| 138 | 2036-06 | 4461.47 | 973.11 | 3488.36 | 355812.97 |
| 139 | 2036-07 | 4452.02 | 963.66 | 3488.36 | 352324.61 |
| 140 | 2036-08 | 4442.57 | 954.21 | 3488.36 | 348836.25 |
| 141 | 2036-09 | 4433.13 | 944.76 | 3488.36 | 345347.89 |
| 142 | 2036-10 | 4423.68 | 935.32 | 3488.36 | 341859.52 |
| 143 | 2036-11 | 4414.23 | 925.87 | 3488.36 | 338371.16 |
| 144 | 2036-12 | 4404.78 | 916.42 | 3488.36 | 334882.80 |
| 145 | 2037-01 | 4395.34 | 906.97 | 3488.36 | 331394.44 |
| 146 | 2037-02 | 4385.89 | 897.53 | 3488.36 | 327906.07 |
| 147 | 2037-03 | 4376.44 | 888.08 | 3488.36 | 324417.71 |
| 148 | 2037-04 | 4366.99 | 878.63 | 3488.36 | 320929.35 |
| 149 | 2037-05 | 4357.55 | 869.18 | 3488.36 | 317440.99 |
| 150 | 2037-06 | 4348.10 | 859.74 | 3488.36 | 313952.63 |
| 151 | 2037-07 | 4338.65 | 850.29 | 3488.36 | 310464.26 |
| 152 | 2037-08 | 4329.20 | 840.84 | 3488.36 | 306975.90 |
| 153 | 2037-09 | 4319.76 | 831.39 | 3488.36 | 303487.54 |
| 154 | 2037-10 | 4310.31 | 821.95 | 3488.36 | 299999.17 |
| 155 | 2037-11 | 4300.86 | 812.50 | 3488.36 | 296510.81 |
| 156 | 2037-12 | 4291.41 | 803.05 | 3488.36 | 293022.45 |
| 157 | 2038-01 | 4281.96 | 793.60 | 3488.36 | 289534.09 |
| 158 | 2038-02 | 4272.52 | 784.15 | 3488.36 | 286045.72 |
| 159 | 2038-03 | 4263.07 | 774.71 | 3488.36 | 282557.36 |
| 160 | 2038-04 | 4253.62 | 765.26 | 3488.36 | 279069.00 |
| 161 | 2038-05 | 4244.17 | 755.81 | 3488.36 | 275580.64 |
| 162 | 2038-06 | 4234.73 | 746.36 | 3488.36 | 272092.28 |
| 163 | 2038-07 | 4225.28 | 736.92 | 3488.36 | 268603.91 |
| 164 | 2038-08 | 4215.83 | 727.47 | 3488.36 | 265115.55 |
| 165 | 2038-09 | 4206.38 | 718.02 | 3488.36 | 261627.19 |
| 166 | 2038-10 | 4196.94 | 708.57 | 3488.36 | 258138.82 |
| 167 | 2038-11 | 4187.49 | 699.13 | 3488.36 | 254650.46 |
| 168 | 2038-12 | 4178.04 | 689.68 | 3488.36 | 251162.10 |
| 169 | 2039-01 | 4168.59 | 680.23 | 3488.36 | 247673.74 |
| 170 | 2039-02 | 4159.15 | 670.78 | 3488.36 | 244185.38 |
| 171 | 2039-03 | 4149.70 | 661.34 | 3488.36 | 240697.01 |
| 172 | 2039-04 | 4140.25 | 651.89 | 3488.36 | 237208.65 |
| 173 | 2039-05 | 4130.80 | 642.44 | 3488.36 | 233720.29 |
| 174 | 2039-06 | 4121.35 | 632.99 | 3488.36 | 230231.92 |
| 175 | 2039-07 | 4111.91 | 623.54 | 3488.36 | 226743.56 |
| 176 | 2039-08 | 4102.46 | 614.10 | 3488.36 | 223255.20 |
| 177 | 2039-09 | 4093.01 | 604.65 | 3488.36 | 219766.84 |
| 178 | 2039-10 | 4083.56 | 595.20 | 3488.36 | 216278.47 |
| 179 | 2039-11 | 4074.12 | 585.75 | 3488.36 | 212790.11 |
| 180 | 2039-12 | 4064.67 | 576.31 | 3488.36 | 209301.75 |
| 181 | 2040-01 | 4055.22 | 566.86 | 3488.36 | 205813.39 |
| 182 | 2040-02 | 4045.77 | 557.41 | 3488.36 | 202325.03 |
| 183 | 2040-03 | 4036.33 | 547.96 | 3488.36 | 198836.66 |
| 184 | 2040-04 | 4026.88 | 538.52 | 3488.36 | 195348.30 |
| 185 | 2040-05 | 4017.43 | 529.07 | 3488.36 | 191859.94 |
| 186 | 2040-06 | 4007.98 | 519.62 | 3488.36 | 188371.57 |
| 187 | 2040-07 | 3998.54 | 510.17 | 3488.36 | 184883.21 |
| 188 | 2040-08 | 3989.09 | 500.73 | 3488.36 | 181394.85 |
| 189 | 2040-09 | 3979.64 | 491.28 | 3488.36 | 177906.49 |
| 190 | 2040-10 | 3970.19 | 481.83 | 3488.36 | 174418.13 |
| 191 | 2040-11 | 3960.74 | 472.38 | 3488.36 | 170929.76 |
| 192 | 2040-12 | 3951.30 | 462.93 | 3488.36 | 167441.40 |
| 193 | 2041-01 | 3941.85 | 453.49 | 3488.36 | 163953.04 |
| 194 | 2041-02 | 3932.40 | 444.04 | 3488.36 | 160464.67 |
| 195 | 2041-03 | 3922.95 | 434.59 | 3488.36 | 156976.31 |
| 196 | 2041-04 | 3913.51 | 425.14 | 3488.36 | 153487.95 |
| 197 | 2041-05 | 3904.06 | 415.70 | 3488.36 | 149999.59 |
| 198 | 2041-06 | 3894.61 | 406.25 | 3488.36 | 146511.22 |
| 199 | 2041-07 | 3885.16 | 396.80 | 3488.36 | 143022.86 |
| 200 | 2041-08 | 3875.72 | 387.35 | 3488.36 | 139534.50 |
| 201 | 2041-09 | 3866.27 | 377.91 | 3488.36 | 136046.14 |
| 202 | 2041-10 | 3856.82 | 368.46 | 3488.36 | 132557.77 |
| 203 | 2041-11 | 3847.37 | 359.01 | 3488.36 | 129069.41 |
| 204 | 2041-12 | 3837.93 | 349.56 | 3488.36 | 125581.05 |
| 205 | 2042-01 | 3828.48 | 340.12 | 3488.36 | 122092.69 |
| 206 | 2042-02 | 3819.03 | 330.67 | 3488.36 | 118604.32 |
| 207 | 2042-03 | 3809.58 | 321.22 | 3488.36 | 115115.96 |
| 208 | 2042-04 | 3800.13 | 311.77 | 3488.36 | 111627.60 |
| 209 | 2042-05 | 3790.69 | 302.32 | 3488.36 | 108139.24 |
| 210 | 2042-06 | 3781.24 | 292.88 | 3488.36 | 104650.88 |
| 211 | 2042-07 | 3771.79 | 283.43 | 3488.36 | 101162.51 |
| 212 | 2042-08 | 3762.34 | 273.98 | 3488.36 | 97674.15 |
| 213 | 2042-09 | 3752.90 | 264.53 | 3488.36 | 94185.79 |
| 214 | 2042-10 | 3743.45 | 255.09 | 3488.36 | 90697.42 |
| 215 | 2042-11 | 3734.00 | 245.64 | 3488.36 | 87209.06 |
| 216 | 2042-12 | 3724.55 | 236.19 | 3488.36 | 83720.70 |
| 217 | 2043-01 | 3715.11 | 226.74 | 3488.36 | 80232.34 |
| 218 | 2043-02 | 3705.66 | 217.30 | 3488.36 | 76743.97 |
| 219 | 2043-03 | 3696.21 | 207.85 | 3488.36 | 73255.61 |
| 220 | 2043-04 | 3686.76 | 198.40 | 3488.36 | 69767.25 |
| 221 | 2043-05 | 3677.32 | 188.95 | 3488.36 | 66278.89 |
| 222 | 2043-06 | 3667.87 | 179.51 | 3488.36 | 62790.52 |
| 223 | 2043-07 | 3658.42 | 170.06 | 3488.36 | 59302.16 |
| 224 | 2043-08 | 3648.97 | 160.61 | 3488.36 | 55813.80 |
| 225 | 2043-09 | 3639.52 | 151.16 | 3488.36 | 52325.44 |
| 226 | 2043-10 | 3630.08 | 141.71 | 3488.36 | 48837.07 |
| 227 | 2043-11 | 3620.63 | 132.27 | 3488.36 | 45348.71 |
| 228 | 2043-12 | 3611.18 | 122.82 | 3488.36 | 41860.35 |
| 229 | 2044-01 | 3601.73 | 113.37 | 3488.36 | 38371.99 |
| 230 | 2044-02 | 3592.29 | 103.92 | 3488.36 | 34883.63 |
| 231 | 2044-03 | 3582.84 | 94.48 | 3488.36 | 31395.26 |
| 232 | 2044-04 | 3573.39 | 85.03 | 3488.36 | 27906.90 |
| 233 | 2044-05 | 3563.94 | 75.58 | 3488.36 | 24418.54 |
| 234 | 2044-06 | 3554.50 | 66.13 | 3488.36 | 20930.17 |
| 235 | 2044-07 | 3545.05 | 56.69 | 3488.36 | 17441.81 |
| 236 | 2044-08 | 3535.60 | 47.24 | 3488.36 | 13953.45 |
| 237 | 2044-09 | 3526.15 | 37.79 | 3488.36 | 10465.09 |
| 238 | 2044-10 | 3516.71 | 28.34 | 3488.36 | 6976.72 |
| 239 | 2044-11 | 3507.26 | 18.90 | 3488.36 | 3488.36 |
| 240 | 2044-12 | 3497.81 | 9.45 | 3488.36 | 0.00 |