贷款52.89万（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：52.89万
还款月数：20年
每月还款：3000元
利息总额：19.11万
本息合计：72万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-06 | 3000.00 | 1432.49 | 1567.51 | 527350.40 |
| 2 | 2024-07 | 3000.00 | 1428.24 | 1571.76 | 525778.64 |
| 3 | 2024-08 | 3000.00 | 1423.98 | 1576.02 | 524202.63 |
| 4 | 2024-09 | 3000.00 | 1419.72 | 1580.28 | 522622.34 |
| 5 | 2024-10 | 3000.00 | 1415.44 | 1584.56 | 521037.78 |
| 6 | 2024-11 | 3000.00 | 1411.14 | 1588.86 | 519448.92 |
| 7 | 2024-12 | 3000.00 | 1406.84 | 1593.16 | 517855.76 |
| 8 | 2025-01 | 3000.00 | 1402.53 | 1597.47 | 516258.29 |
| 9 | 2025-02 | 3000.00 | 1398.20 | 1601.80 | 514656.49 |
| 10 | 2025-03 | 3000.00 | 1393.86 | 1606.14 | 513050.35 |
| 11 | 2025-04 | 3000.00 | 1389.51 | 1610.49 | 511439.86 |
| 12 | 2025-05 | 3000.00 | 1385.15 | 1614.85 | 509825.01 |
| 13 | 2025-06 | 3000.00 | 1380.78 | 1619.22 | 508205.79 |
| 14 | 2025-07 | 3000.00 | 1376.39 | 1623.61 | 506582.18 |
| 15 | 2025-08 | 3000.00 | 1371.99 | 1628.01 | 504954.17 |
| 16 | 2025-09 | 3000.00 | 1367.58 | 1632.42 | 503321.75 |
| 17 | 2025-10 | 3000.00 | 1363.16 | 1636.84 | 501684.92 |
| 18 | 2025-11 | 3000.00 | 1358.73 | 1641.27 | 500043.65 |
| 19 | 2025-12 | 3000.00 | 1354.28 | 1645.72 | 498397.93 |
| 20 | 2026-01 | 3000.00 | 1349.83 | 1650.17 | 496747.76 |
| 21 | 2026-02 | 3000.00 | 1345.36 | 1654.64 | 495093.12 |
| 22 | 2026-03 | 3000.00 | 1340.88 | 1659.12 | 493434.00 |
| 23 | 2026-04 | 3000.00 | 1336.38 | 1663.62 | 491770.38 |
| 24 | 2026-05 | 3000.00 | 1331.88 | 1668.12 | 490102.26 |
| 25 | 2026-06 | 3000.00 | 1327.36 | 1672.64 | 488429.62 |
| 26 | 2026-07 | 3000.00 | 1322.83 | 1677.17 | 486752.45 |
| 27 | 2026-08 | 3000.00 | 1318.29 | 1681.71 | 485070.74 |
| 28 | 2026-09 | 3000.00 | 1313.73 | 1686.27 | 483384.47 |
| 29 | 2026-10 | 3000.00 | 1309.17 | 1690.83 | 481693.64 |
| 30 | 2026-11 | 3000.00 | 1304.59 | 1695.41 | 479998.22 |
| 31 | 2026-12 | 3000.00 | 1300.00 | 1700.00 | 478298.22 |
| 32 | 2027-01 | 3000.00 | 1295.39 | 1704.61 | 476593.61 |
| 33 | 2027-02 | 3000.00 | 1290.77 | 1709.23 | 474884.38 |
| 34 | 2027-03 | 3000.00 | 1286.15 | 1713.85 | 473170.53 |
| 35 | 2027-04 | 3000.00 | 1281.50 | 1718.50 | 471452.03 |
| 36 | 2027-05 | 3000.00 | 1276.85 | 1723.15 | 469728.88 |
| 37 | 2027-06 | 3000.00 | 1272.18 | 1727.82 | 468001.06 |
| 38 | 2027-07 | 3000.00 | 1267.50 | 1732.50 | 466268.57 |
| 39 | 2027-08 | 3000.00 | 1262.81 | 1737.19 | 464531.38 |
| 40 | 2027-09 | 3000.00 | 1258.11 | 1741.89 | 462789.48 |
| 41 | 2027-10 | 3000.00 | 1253.39 | 1746.61 | 461042.87 |
| 42 | 2027-11 | 3000.00 | 1248.66 | 1751.34 | 459291.53 |
| 43 | 2027-12 | 3000.00 | 1243.91 | 1756.09 | 457535.44 |
| 44 | 2028-01 | 3000.00 | 1239.16 | 1760.84 | 455774.60 |
| 45 | 2028-02 | 3000.00 | 1234.39 | 1765.61 | 454008.99 |
| 46 | 2028-03 | 3000.00 | 1229.61 | 1770.39 | 452238.60 |
| 47 | 2028-04 | 3000.00 | 1224.81 | 1775.19 | 450463.41 |
| 48 | 2028-05 | 3000.00 | 1220.01 | 1779.99 | 448683.42 |
| 49 | 2028-06 | 3000.00 | 1215.18 | 1784.82 | 446898.60 |
| 50 | 2028-07 | 3000.00 | 1210.35 | 1789.65 | 445108.95 |
| 51 | 2028-08 | 3000.00 | 1205.50 | 1794.50 | 443314.45 |
| 52 | 2028-09 | 3000.00 | 1200.64 | 1799.36 | 441515.10 |
| 53 | 2028-10 | 3000.00 | 1195.77 | 1804.23 | 439710.87 |
| 54 | 2028-11 | 3000.00 | 1190.88 | 1809.12 | 437901.75 |
| 55 | 2028-12 | 3000.00 | 1185.98 | 1814.02 | 436087.74 |
| 56 | 2029-01 | 3000.00 | 1181.07 | 1818.93 | 434268.81 |
| 57 | 2029-02 | 3000.00 | 1176.14 | 1823.86 | 432444.95 |
| 58 | 2029-03 | 3000.00 | 1171.21 | 1828.79 | 430616.16 |
| 59 | 2029-04 | 3000.00 | 1166.25 | 1833.75 | 428782.41 |
| 60 | 2029-05 | 3000.00 | 1161.29 | 1838.71 | 426943.69 |
| 61 | 2029-06 | 3000.00 | 1156.31 | 1843.69 | 425100.00 |
| 62 | 2029-07 | 3000.00 | 1151.31 | 1848.69 | 423251.31 |
| 63 | 2029-08 | 3000.00 | 1146.31 | 1853.69 | 421397.62 |
| 64 | 2029-09 | 3000.00 | 1141.29 | 1858.71 | 419538.90 |
| 65 | 2029-10 | 3000.00 | 1136.25 | 1863.75 | 417675.15 |
| 66 | 2029-11 | 3000.00 | 1131.20 | 1868.80 | 415806.36 |
| 67 | 2029-12 | 3000.00 | 1126.14 | 1873.86 | 413932.50 |
| 68 | 2030-01 | 3000.00 | 1121.07 | 1878.93 | 412053.57 |
| 69 | 2030-02 | 3000.00 | 1115.98 | 1884.02 | 410169.55 |
| 70 | 2030-03 | 3000.00 | 1110.88 | 1889.12 | 408280.42 |
| 71 | 2030-04 | 3000.00 | 1105.76 | 1894.24 | 406386.18 |
| 72 | 2030-05 | 3000.00 | 1100.63 | 1899.37 | 404486.81 |
| 73 | 2030-06 | 3000.00 | 1095.49 | 1904.51 | 402582.30 |
| 74 | 2030-07 | 3000.00 | 1090.33 | 1909.67 | 400672.62 |
| 75 | 2030-08 | 3000.00 | 1085.16 | 1914.84 | 398757.78 |
| 76 | 2030-09 | 3000.00 | 1079.97 | 1920.03 | 396837.75 |
| 77 | 2030-10 | 3000.00 | 1074.77 | 1925.23 | 394912.52 |
| 78 | 2030-11 | 3000.00 | 1069.55 | 1930.45 | 392982.07 |
| 79 | 2030-12 | 3000.00 | 1064.33 | 1935.67 | 391046.40 |
| 80 | 2031-01 | 3000.00 | 1059.08 | 1940.92 | 389105.48 |
| 81 | 2031-02 | 3000.00 | 1053.83 | 1946.17 | 387159.31 |
| 82 | 2031-03 | 3000.00 | 1048.56 | 1951.44 | 385207.86 |
| 83 | 2031-04 | 3000.00 | 1043.27 | 1956.73 | 383251.14 |
| 84 | 2031-05 | 3000.00 | 1037.97 | 1962.03 | 381289.11 |
| 85 | 2031-06 | 3000.00 | 1032.66 | 1967.34 | 379321.77 |
| 86 | 2031-07 | 3000.00 | 1027.33 | 1972.67 | 377349.10 |
| 87 | 2031-08 | 3000.00 | 1021.99 | 1978.01 | 375371.08 |
| 88 | 2031-09 | 3000.00 | 1016.63 | 1983.37 | 373387.71 |
| 89 | 2031-10 | 3000.00 | 1011.26 | 1988.74 | 371398.97 |
| 90 | 2031-11 | 3000.00 | 1005.87 | 1994.13 | 369404.84 |
| 91 | 2031-12 | 3000.00 | 1000.47 | 1999.53 | 367405.31 |
| 92 | 2032-01 | 3000.00 | 995.06 | 2004.94 | 365400.37 |
| 93 | 2032-02 | 3000.00 | 989.63 | 2010.37 | 363390.00 |
| 94 | 2032-03 | 3000.00 | 984.18 | 2015.82 | 361374.18 |
| 95 | 2032-04 | 3000.00 | 978.72 | 2021.28 | 359352.90 |
| 96 | 2032-05 | 3000.00 | 973.25 | 2026.75 | 357326.15 |
| 97 | 2032-06 | 3000.00 | 967.76 | 2032.24 | 355293.91 |
| 98 | 2032-07 | 3000.00 | 962.25 | 2037.75 | 353256.16 |
| 99 | 2032-08 | 3000.00 | 956.74 | 2043.26 | 351212.90 |
| 100 | 2032-09 | 3000.00 | 951.20 | 2048.80 | 349164.10 |
| 101 | 2032-10 | 3000.00 | 945.65 | 2054.35 | 347109.75 |
| 102 | 2032-11 | 3000.00 | 940.09 | 2059.91 | 345049.84 |
| 103 | 2032-12 | 3000.00 | 934.51 | 2065.49 | 342984.35 |
| 104 | 2033-01 | 3000.00 | 928.92 | 2071.08 | 340913.26 |
| 105 | 2033-02 | 3000.00 | 923.31 | 2076.69 | 338836.57 |
| 106 | 2033-03 | 3000.00 | 917.68 | 2082.32 | 336754.25 |
| 107 | 2033-04 | 3000.00 | 912.04 | 2087.96 | 334666.30 |
| 108 | 2033-05 | 3000.00 | 906.39 | 2093.61 | 332572.68 |
| 109 | 2033-06 | 3000.00 | 900.72 | 2099.28 | 330473.40 |
| 110 | 2033-07 | 3000.00 | 895.03 | 2104.97 | 328368.43 |
| 111 | 2033-08 | 3000.00 | 889.33 | 2110.67 | 326257.77 |
| 112 | 2033-09 | 3000.00 | 883.61 | 2116.39 | 324141.38 |
| 113 | 2033-10 | 3000.00 | 877.88 | 2122.12 | 322019.26 |
| 114 | 2033-11 | 3000.00 | 872.14 | 2127.86 | 319891.40 |
| 115 | 2033-12 | 3000.00 | 866.37 | 2133.63 | 317757.77 |
| 116 | 2034-01 | 3000.00 | 860.59 | 2139.41 | 315618.36 |
| 117 | 2034-02 | 3000.00 | 854.80 | 2145.20 | 313473.16 |
| 118 | 2034-03 | 3000.00 | 848.99 | 2151.01 | 311322.15 |
| 119 | 2034-04 | 3000.00 | 843.16 | 2156.84 | 309165.32 |
| 120 | 2034-05 | 3000.00 | 837.32 | 2162.68 | 307002.64 |
| 121 | 2034-06 | 3000.00 | 831.47 | 2168.53 | 304834.11 |
| 122 | 2034-07 | 3000.00 | 825.59 | 2174.41 | 302659.70 |
| 123 | 2034-08 | 3000.00 | 819.70 | 2180.30 | 300479.40 |
| 124 | 2034-09 | 3000.00 | 813.80 | 2186.20 | 298293.20 |
| 125 | 2034-10 | 3000.00 | 807.88 | 2192.12 | 296101.08 |
| 126 | 2034-11 | 3000.00 | 801.94 | 2198.06 | 293903.02 |
| 127 | 2034-12 | 3000.00 | 795.99 | 2204.01 | 291699.01 |
| 128 | 2035-01 | 3000.00 | 790.02 | 2209.98 | 289489.02 |
| 129 | 2035-02 | 3000.00 | 784.03 | 2215.97 | 287273.06 |
| 130 | 2035-03 | 3000.00 | 778.03 | 2221.97 | 285051.09 |
| 131 | 2035-04 | 3000.00 | 772.01 | 2227.99 | 282823.10 |
| 132 | 2035-05 | 3000.00 | 765.98 | 2234.02 | 280589.08 |
| 133 | 2035-06 | 3000.00 | 759.93 | 2240.07 | 278349.01 |
| 134 | 2035-07 | 3000.00 | 753.86 | 2246.14 | 276102.87 |
| 135 | 2035-08 | 3000.00 | 747.78 | 2252.22 | 273850.65 |
| 136 | 2035-09 | 3000.00 | 741.68 | 2258.32 | 271592.33 |
| 137 | 2035-10 | 3000.00 | 735.56 | 2264.44 | 269327.89 |
| 138 | 2035-11 | 3000.00 | 729.43 | 2270.57 | 267057.32 |
| 139 | 2035-12 | 3000.00 | 723.28 | 2276.72 | 264780.60 |
| 140 | 2036-01 | 3000.00 | 717.11 | 2282.89 | 262497.72 |
| 141 | 2036-02 | 3000.00 | 710.93 | 2289.07 | 260208.65 |
| 142 | 2036-03 | 3000.00 | 704.73 | 2295.27 | 257913.38 |
| 143 | 2036-04 | 3000.00 | 698.52 | 2301.48 | 255611.89 |
| 144 | 2036-05 | 3000.00 | 692.28 | 2307.72 | 253304.18 |
| 145 | 2036-06 | 3000.00 | 686.03 | 2313.97 | 250990.21 |
| 146 | 2036-07 | 3000.00 | 679.77 | 2320.23 | 248669.97 |
| 147 | 2036-08 | 3000.00 | 673.48 | 2326.52 | 246343.45 |
| 148 | 2036-09 | 3000.00 | 667.18 | 2332.82 | 244010.63 |
| 149 | 2036-10 | 3000.00 | 660.86 | 2339.14 | 241671.50 |
| 150 | 2036-11 | 3000.00 | 654.53 | 2345.47 | 239326.02 |
| 151 | 2036-12 | 3000.00 | 648.17 | 2351.83 | 236974.20 |
| 152 | 2037-01 | 3000.00 | 641.81 | 2358.19 | 234616.00 |
| 153 | 2037-02 | 3000.00 | 635.42 | 2364.58 | 232251.42 |
| 154 | 2037-03 | 3000.00 | 629.01 | 2370.99 | 229880.44 |
| 155 | 2037-04 | 3000.00 | 622.59 | 2377.41 | 227503.03 |
| 156 | 2037-05 | 3000.00 | 616.15 | 2383.85 | 225119.18 |
| 157 | 2037-06 | 3000.00 | 609.70 | 2390.30 | 222728.88 |
| 158 | 2037-07 | 3000.00 | 603.22 | 2396.78 | 220332.11 |
| 159 | 2037-08 | 3000.00 | 596.73 | 2403.27 | 217928.84 |
| 160 | 2037-09 | 3000.00 | 590.22 | 2409.78 | 215519.06 |
| 161 | 2037-10 | 3000.00 | 583.70 | 2416.30 | 213102.76 |
| 162 | 2037-11 | 3000.00 | 577.15 | 2422.85 | 210679.91 |
| 163 | 2037-12 | 3000.00 | 570.59 | 2429.41 | 208250.50 |
| 164 | 2038-01 | 3000.00 | 564.01 | 2435.99 | 205814.52 |
| 165 | 2038-02 | 3000.00 | 557.41 | 2442.59 | 203371.93 |
| 166 | 2038-03 | 3000.00 | 550.80 | 2449.20 | 200922.73 |
| 167 | 2038-04 | 3000.00 | 544.17 | 2455.83 | 198466.89 |
| 168 | 2038-05 | 3000.00 | 537.51 | 2462.49 | 196004.41 |
| 169 | 2038-06 | 3000.00 | 530.85 | 2469.15 | 193535.25 |
| 170 | 2038-07 | 3000.00 | 524.16 | 2475.84 | 191059.41 |
| 171 | 2038-08 | 3000.00 | 517.45 | 2482.55 | 188576.87 |
| 172 | 2038-09 | 3000.00 | 510.73 | 2489.27 | 186087.59 |
| 173 | 2038-10 | 3000.00 | 503.99 | 2496.01 | 183591.58 |
| 174 | 2038-11 | 3000.00 | 497.23 | 2502.77 | 181088.81 |
| 175 | 2038-12 | 3000.00 | 490.45 | 2509.55 | 178579.26 |
| 176 | 2039-01 | 3000.00 | 483.65 | 2516.35 | 176062.91 |
| 177 | 2039-02 | 3000.00 | 476.84 | 2523.16 | 173539.75 |
| 178 | 2039-03 | 3000.00 | 470.00 | 2530.00 | 171009.75 |
| 179 | 2039-04 | 3000.00 | 463.15 | 2536.85 | 168472.90 |
| 180 | 2039-05 | 3000.00 | 456.28 | 2543.72 | 165929.18 |
| 181 | 2039-06 | 3000.00 | 449.39 | 2550.61 | 163378.57 |
| 182 | 2039-07 | 3000.00 | 442.48 | 2557.52 | 160821.06 |
| 183 | 2039-08 | 3000.00 | 435.56 | 2564.44 | 158256.61 |
| 184 | 2039-09 | 3000.00 | 428.61 | 2571.39 | 155685.23 |
| 185 | 2039-10 | 3000.00 | 421.65 | 2578.35 | 153106.87 |
| 186 | 2039-11 | 3000.00 | 414.66 | 2585.34 | 150521.54 |
| 187 | 2039-12 | 3000.00 | 407.66 | 2592.34 | 147929.20 |
| 188 | 2040-01 | 3000.00 | 400.64 | 2599.36 | 145329.84 |
| 189 | 2040-02 | 3000.00 | 393.60 | 2606.40 | 142723.44 |
| 190 | 2040-03 | 3000.00 | 386.54 | 2613.46 | 140109.99 |
| 191 | 2040-04 | 3000.00 | 379.46 | 2620.54 | 137489.45 |
| 192 | 2040-05 | 3000.00 | 372.37 | 2627.63 | 134861.82 |
| 193 | 2040-06 | 3000.00 | 365.25 | 2634.75 | 132227.07 |
| 194 | 2040-07 | 3000.00 | 358.11 | 2641.89 | 129585.18 |
| 195 | 2040-08 | 3000.00 | 350.96 | 2649.04 | 126936.14 |
| 196 | 2040-09 | 3000.00 | 343.79 | 2656.21 | 124279.93 |
| 197 | 2040-10 | 3000.00 | 336.59 | 2663.41 | 121616.52 |
| 198 | 2040-11 | 3000.00 | 329.38 | 2670.62 | 118945.90 |
| 199 | 2040-12 | 3000.00 | 322.15 | 2677.85 | 116268.04 |
| 200 | 2041-01 | 3000.00 | 314.89 | 2685.11 | 113582.94 |
| 201 | 2041-02 | 3000.00 | 307.62 | 2692.38 | 110890.56 |
| 202 | 2041-03 | 3000.00 | 300.33 | 2699.67 | 108190.89 |
| 203 | 2041-04 | 3000.00 | 293.02 | 2706.98 | 105483.90 |
| 204 | 2041-05 | 3000.00 | 285.69 | 2714.31 | 102769.59 |
| 205 | 2041-06 | 3000.00 | 278.33 | 2721.67 | 100047.92 |
| 206 | 2041-07 | 3000.00 | 270.96 | 2729.04 | 97318.89 |
| 207 | 2041-08 | 3000.00 | 263.57 | 2736.43 | 94582.46 |
| 208 | 2041-09 | 3000.00 | 256.16 | 2743.84 | 91838.62 |
| 209 | 2041-10 | 3000.00 | 248.73 | 2751.27 | 89087.35 |
| 210 | 2041-11 | 3000.00 | 241.28 | 2758.72 | 86328.63 |
| 211 | 2041-12 | 3000.00 | 233.81 | 2766.19 | 83562.43 |
| 212 | 2042-01 | 3000.00 | 226.31 | 2773.69 | 80788.75 |
| 213 | 2042-02 | 3000.00 | 218.80 | 2781.20 | 78007.55 |
| 214 | 2042-03 | 3000.00 | 211.27 | 2788.73 | 75218.82 |
| 215 | 2042-04 | 3000.00 | 203.72 | 2796.28 | 72422.54 |
| 216 | 2042-05 | 3000.00 | 196.14 | 2803.86 | 69618.68 |
| 217 | 2042-06 | 3000.00 | 188.55 | 2811.45 | 66807.23 |
| 218 | 2042-07 | 3000.00 | 180.94 | 2819.06 | 63988.17 |
| 219 | 2042-08 | 3000.00 | 173.30 | 2826.70 | 61161.47 |
| 220 | 2042-09 | 3000.00 | 165.65 | 2834.35 | 58327.12 |
| 221 | 2042-10 | 3000.00 | 157.97 | 2842.03 | 55485.09 |
| 222 | 2042-11 | 3000.00 | 150.27 | 2849.73 | 52635.36 |
| 223 | 2042-12 | 3000.00 | 142.55 | 2857.45 | 49777.91 |
| 224 | 2043-01 | 3000.00 | 134.82 | 2865.18 | 46912.73 |
| 225 | 2043-02 | 3000.00 | 127.06 | 2872.94 | 44039.78 |
| 226 | 2043-03 | 3000.00 | 119.27 | 2880.73 | 41159.06 |
| 227 | 2043-04 | 3000.00 | 111.47 | 2888.53 | 38270.53 |
| 228 | 2043-05 | 3000.00 | 103.65 | 2896.35 | 35374.18 |
| 229 | 2043-06 | 3000.00 | 95.81 | 2904.19 | 32469.98 |
| 230 | 2043-07 | 3000.00 | 87.94 | 2912.06 | 29557.92 |
| 231 | 2043-08 | 3000.00 | 80.05 | 2919.95 | 26637.98 |
| 232 | 2043-09 | 3000.00 | 72.14 | 2927.86 | 23710.12 |
| 233 | 2043-10 | 3000.00 | 64.21 | 2935.79 | 20774.34 |
| 234 | 2043-11 | 3000.00 | 56.26 | 2943.74 | 17830.60 |
| 235 | 2043-12 | 3000.00 | 48.29 | 2951.71 | 14878.89 |
| 236 | 2044-01 | 3000.00 | 40.30 | 2959.70 | 11919.19 |
| 237 | 2044-02 | 3000.00 | 32.28 | 2967.72 | 8951.47 |
| 238 | 2044-03 | 3000.00 | 24.24 | 2975.76 | 5975.71 |
| 239 | 2044-04 | 3000.00 | 16.18 | 2983.82 | 2991.90 |
| 240 | 2044-05 | 3000.00 | 8.10 | 2991.90 | 0.00 |
等额本金还款方式：
贷款总额：52.89万
还款月数：20年
首月还款：3000元
每月递减：4.92元
利息总额：14.24万
本息合计：57.88万
节省利息：48672.99元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-06 | 3000.00 | 1181.82 | 1818.18 | 434545.45 |
| 2 | 2024-07 | 2995.08 | 1176.89 | 1818.18 | 432727.27 |
| 3 | 2024-08 | 2990.15 | 1171.97 | 1818.18 | 430909.09 |
| 4 | 2024-09 | 2985.23 | 1167.05 | 1818.18 | 429090.91 |
| 5 | 2024-10 | 2980.30 | 1162.12 | 1818.18 | 427272.73 |
| 6 | 2024-11 | 2975.38 | 1157.20 | 1818.18 | 425454.55 |
| 7 | 2024-12 | 2970.45 | 1152.27 | 1818.18 | 423636.36 |
| 8 | 2025-01 | 2965.53 | 1147.35 | 1818.18 | 421818.18 |
| 9 | 2025-02 | 2960.61 | 1142.42 | 1818.18 | 420000.00 |
| 10 | 2025-03 | 2955.68 | 1137.50 | 1818.18 | 418181.82 |
| 11 | 2025-04 | 2950.76 | 1132.58 | 1818.18 | 416363.64 |
| 12 | 2025-05 | 2945.83 | 1127.65 | 1818.18 | 414545.45 |
| 13 | 2025-06 | 2940.91 | 1122.73 | 1818.18 | 412727.27 |
| 14 | 2025-07 | 2935.98 | 1117.80 | 1818.18 | 410909.09 |
| 15 | 2025-08 | 2931.06 | 1112.88 | 1818.18 | 409090.91 |
| 16 | 2025-09 | 2926.14 | 1107.95 | 1818.18 | 407272.73 |
| 17 | 2025-10 | 2921.21 | 1103.03 | 1818.18 | 405454.55 |
| 18 | 2025-11 | 2916.29 | 1098.11 | 1818.18 | 403636.36 |
| 19 | 2025-12 | 2911.36 | 1093.18 | 1818.18 | 401818.18 |
| 20 | 2026-01 | 2906.44 | 1088.26 | 1818.18 | 400000.00 |
| 21 | 2026-02 | 2901.52 | 1083.33 | 1818.18 | 398181.82 |
| 22 | 2026-03 | 2896.59 | 1078.41 | 1818.18 | 396363.64 |
| 23 | 2026-04 | 2891.67 | 1073.48 | 1818.18 | 394545.45 |
| 24 | 2026-05 | 2886.74 | 1068.56 | 1818.18 | 392727.27 |
| 25 | 2026-06 | 2881.82 | 1063.64 | 1818.18 | 390909.09 |
| 26 | 2026-07 | 2876.89 | 1058.71 | 1818.18 | 389090.91 |
| 27 | 2026-08 | 2871.97 | 1053.79 | 1818.18 | 387272.73 |
| 28 | 2026-09 | 2867.05 | 1048.86 | 1818.18 | 385454.55 |
| 29 | 2026-10 | 2862.12 | 1043.94 | 1818.18 | 383636.36 |
| 30 | 2026-11 | 2857.20 | 1039.02 | 1818.18 | 381818.18 |
| 31 | 2026-12 | 2852.27 | 1034.09 | 1818.18 | 380000.00 |
| 32 | 2027-01 | 2847.35 | 1029.17 | 1818.18 | 378181.82 |
| 33 | 2027-02 | 2842.42 | 1024.24 | 1818.18 | 376363.64 |
| 34 | 2027-03 | 2837.50 | 1019.32 | 1818.18 | 374545.45 |
| 35 | 2027-04 | 2832.58 | 1014.39 | 1818.18 | 372727.27 |
| 36 | 2027-05 | 2827.65 | 1009.47 | 1818.18 | 370909.09 |
| 37 | 2027-06 | 2822.73 | 1004.55 | 1818.18 | 369090.91 |
| 38 | 2027-07 | 2817.80 | 999.62 | 1818.18 | 367272.73 |
| 39 | 2027-08 | 2812.88 | 994.70 | 1818.18 | 365454.55 |
| 40 | 2027-09 | 2807.95 | 989.77 | 1818.18 | 363636.36 |
| 41 | 2027-10 | 2803.03 | 984.85 | 1818.18 | 361818.18 |
| 42 | 2027-11 | 2798.11 | 979.92 | 1818.18 | 360000.00 |
| 43 | 2027-12 | 2793.18 | 975.00 | 1818.18 | 358181.82 |
| 44 | 2028-01 | 2788.26 | 970.08 | 1818.18 | 356363.64 |
| 45 | 2028-02 | 2783.33 | 965.15 | 1818.18 | 354545.45 |
| 46 | 2028-03 | 2778.41 | 960.23 | 1818.18 | 352727.27 |
| 47 | 2028-04 | 2773.48 | 955.30 | 1818.18 | 350909.09 |
| 48 | 2028-05 | 2768.56 | 950.38 | 1818.18 | 349090.91 |
| 49 | 2028-06 | 2763.64 | 945.45 | 1818.18 | 347272.73 |
| 50 | 2028-07 | 2758.71 | 940.53 | 1818.18 | 345454.55 |
| 51 | 2028-08 | 2753.79 | 935.61 | 1818.18 | 343636.36 |
| 52 | 2028-09 | 2748.86 | 930.68 | 1818.18 | 341818.18 |
| 53 | 2028-10 | 2743.94 | 925.76 | 1818.18 | 340000.00 |
| 54 | 2028-11 | 2739.02 | 920.83 | 1818.18 | 338181.82 |
| 55 | 2028-12 | 2734.09 | 915.91 | 1818.18 | 336363.64 |
| 56 | 2029-01 | 2729.17 | 910.98 | 1818.18 | 334545.45 |
| 57 | 2029-02 | 2724.24 | 906.06 | 1818.18 | 332727.27 |
| 58 | 2029-03 | 2719.32 | 901.14 | 1818.18 | 330909.09 |
| 59 | 2029-04 | 2714.39 | 896.21 | 1818.18 | 329090.91 |
| 60 | 2029-05 | 2709.47 | 891.29 | 1818.18 | 327272.73 |
| 61 | 2029-06 | 2704.55 | 886.36 | 1818.18 | 325454.55 |
| 62 | 2029-07 | 2699.62 | 881.44 | 1818.18 | 323636.36 |
| 63 | 2029-08 | 2694.70 | 876.52 | 1818.18 | 321818.18 |
| 64 | 2029-09 | 2689.77 | 871.59 | 1818.18 | 320000.00 |
| 65 | 2029-10 | 2684.85 | 866.67 | 1818.18 | 318181.82 |
| 66 | 2029-11 | 2679.92 | 861.74 | 1818.18 | 316363.64 |
| 67 | 2029-12 | 2675.00 | 856.82 | 1818.18 | 314545.45 |
| 68 | 2030-01 | 2670.08 | 851.89 | 1818.18 | 312727.27 |
| 69 | 2030-02 | 2665.15 | 846.97 | 1818.18 | 310909.09 |
| 70 | 2030-03 | 2660.23 | 842.05 | 1818.18 | 309090.91 |
| 71 | 2030-04 | 2655.30 | 837.12 | 1818.18 | 307272.73 |
| 72 | 2030-05 | 2650.38 | 832.20 | 1818.18 | 305454.55 |
| 73 | 2030-06 | 2645.45 | 827.27 | 1818.18 | 303636.36 |
| 74 | 2030-07 | 2640.53 | 822.35 | 1818.18 | 301818.18 |
| 75 | 2030-08 | 2635.61 | 817.42 | 1818.18 | 300000.00 |
| 76 | 2030-09 | 2630.68 | 812.50 | 1818.18 | 298181.82 |
| 77 | 2030-10 | 2625.76 | 807.58 | 1818.18 | 296363.64 |
| 78 | 2030-11 | 2620.83 | 802.65 | 1818.18 | 294545.45 |
| 79 | 2030-12 | 2615.91 | 797.73 | 1818.18 | 292727.27 |
| 80 | 2031-01 | 2610.98 | 792.80 | 1818.18 | 290909.09 |
| 81 | 2031-02 | 2606.06 | 787.88 | 1818.18 | 289090.91 |
| 82 | 2031-03 | 2601.14 | 782.95 | 1818.18 | 287272.73 |
| 83 | 2031-04 | 2596.21 | 778.03 | 1818.18 | 285454.55 |
| 84 | 2031-05 | 2591.29 | 773.11 | 1818.18 | 283636.36 |
| 85 | 2031-06 | 2586.36 | 768.18 | 1818.18 | 281818.18 |
| 86 | 2031-07 | 2581.44 | 763.26 | 1818.18 | 280000.00 |
| 87 | 2031-08 | 2576.52 | 758.33 | 1818.18 | 278181.82 |
| 88 | 2031-09 | 2571.59 | 753.41 | 1818.18 | 276363.64 |
| 89 | 2031-10 | 2566.67 | 748.48 | 1818.18 | 274545.45 |
| 90 | 2031-11 | 2561.74 | 743.56 | 1818.18 | 272727.27 |
| 91 | 2031-12 | 2556.82 | 738.64 | 1818.18 | 270909.09 |
| 92 | 2032-01 | 2551.89 | 733.71 | 1818.18 | 269090.91 |
| 93 | 2032-02 | 2546.97 | 728.79 | 1818.18 | 267272.73 |
| 94 | 2032-03 | 2542.05 | 723.86 | 1818.18 | 265454.55 |
| 95 | 2032-04 | 2537.12 | 718.94 | 1818.18 | 263636.36 |
| 96 | 2032-05 | 2532.20 | 714.02 | 1818.18 | 261818.18 |
| 97 | 2032-06 | 2527.27 | 709.09 | 1818.18 | 260000.00 |
| 98 | 2032-07 | 2522.35 | 704.17 | 1818.18 | 258181.82 |
| 99 | 2032-08 | 2517.42 | 699.24 | 1818.18 | 256363.64 |
| 100 | 2032-09 | 2512.50 | 694.32 | 1818.18 | 254545.45 |
| 101 | 2032-10 | 2507.58 | 689.39 | 1818.18 | 252727.27 |
| 102 | 2032-11 | 2502.65 | 684.47 | 1818.18 | 250909.09 |
| 103 | 2032-12 | 2497.73 | 679.55 | 1818.18 | 249090.91 |
| 104 | 2033-01 | 2492.80 | 674.62 | 1818.18 | 247272.73 |
| 105 | 2033-02 | 2487.88 | 669.70 | 1818.18 | 245454.55 |
| 106 | 2033-03 | 2482.95 | 664.77 | 1818.18 | 243636.36 |
| 107 | 2033-04 | 2478.03 | 659.85 | 1818.18 | 241818.18 |
| 108 | 2033-05 | 2473.11 | 654.92 | 1818.18 | 240000.00 |
| 109 | 2033-06 | 2468.18 | 650.00 | 1818.18 | 238181.82 |
| 110 | 2033-07 | 2463.26 | 645.08 | 1818.18 | 236363.64 |
| 111 | 2033-08 | 2458.33 | 640.15 | 1818.18 | 234545.45 |
| 112 | 2033-09 | 2453.41 | 635.23 | 1818.18 | 232727.27 |
| 113 | 2033-10 | 2448.48 | 630.30 | 1818.18 | 230909.09 |
| 114 | 2033-11 | 2443.56 | 625.38 | 1818.18 | 229090.91 |
| 115 | 2033-12 | 2438.64 | 620.45 | 1818.18 | 227272.73 |
| 116 | 2034-01 | 2433.71 | 615.53 | 1818.18 | 225454.55 |
| 117 | 2034-02 | 2428.79 | 610.61 | 1818.18 | 223636.36 |
| 118 | 2034-03 | 2423.86 | 605.68 | 1818.18 | 221818.18 |
| 119 | 2034-04 | 2418.94 | 600.76 | 1818.18 | 220000.00 |
| 120 | 2034-05 | 2414.02 | 595.83 | 1818.18 | 218181.82 |
| 121 | 2034-06 | 2409.09 | 590.91 | 1818.18 | 216363.64 |
| 122 | 2034-07 | 2404.17 | 585.98 | 1818.18 | 214545.45 |
| 123 | 2034-08 | 2399.24 | 581.06 | 1818.18 | 212727.27 |
| 124 | 2034-09 | 2394.32 | 576.14 | 1818.18 | 210909.09 |
| 125 | 2034-10 | 2389.39 | 571.21 | 1818.18 | 209090.91 |
| 126 | 2034-11 | 2384.47 | 566.29 | 1818.18 | 207272.73 |
| 127 | 2034-12 | 2379.55 | 561.36 | 1818.18 | 205454.55 |
| 128 | 2035-01 | 2374.62 | 556.44 | 1818.18 | 203636.36 |
| 129 | 2035-02 | 2369.70 | 551.52 | 1818.18 | 201818.18 |
| 130 | 2035-03 | 2364.77 | 546.59 | 1818.18 | 200000.00 |
| 131 | 2035-04 | 2359.85 | 541.67 | 1818.18 | 198181.82 |
| 132 | 2035-05 | 2354.92 | 536.74 | 1818.18 | 196363.64 |
| 133 | 2035-06 | 2350.00 | 531.82 | 1818.18 | 194545.45 |
| 134 | 2035-07 | 2345.08 | 526.89 | 1818.18 | 192727.27 |
| 135 | 2035-08 | 2340.15 | 521.97 | 1818.18 | 190909.09 |
| 136 | 2035-09 | 2335.23 | 517.05 | 1818.18 | 189090.91 |
| 137 | 2035-10 | 2330.30 | 512.12 | 1818.18 | 187272.73 |
| 138 | 2035-11 | 2325.38 | 507.20 | 1818.18 | 185454.55 |
| 139 | 2035-12 | 2320.45 | 502.27 | 1818.18 | 183636.36 |
| 140 | 2036-01 | 2315.53 | 497.35 | 1818.18 | 181818.18 |
| 141 | 2036-02 | 2310.61 | 492.42 | 1818.18 | 180000.00 |
| 142 | 2036-03 | 2305.68 | 487.50 | 1818.18 | 178181.82 |
| 143 | 2036-04 | 2300.76 | 482.58 | 1818.18 | 176363.64 |
| 144 | 2036-05 | 2295.83 | 477.65 | 1818.18 | 174545.45 |
| 145 | 2036-06 | 2290.91 | 472.73 | 1818.18 | 172727.27 |
| 146 | 2036-07 | 2285.98 | 467.80 | 1818.18 | 170909.09 |
| 147 | 2036-08 | 2281.06 | 462.88 | 1818.18 | 169090.91 |
| 148 | 2036-09 | 2276.14 | 457.95 | 1818.18 | 167272.73 |
| 149 | 2036-10 | 2271.21 | 453.03 | 1818.18 | 165454.55 |
| 150 | 2036-11 | 2266.29 | 448.11 | 1818.18 | 163636.36 |
| 151 | 2036-12 | 2261.36 | 443.18 | 1818.18 | 161818.18 |
| 152 | 2037-01 | 2256.44 | 438.26 | 1818.18 | 160000.00 |
| 153 | 2037-02 | 2251.52 | 433.33 | 1818.18 | 158181.82 |
| 154 | 2037-03 | 2246.59 | 428.41 | 1818.18 | 156363.64 |
| 155 | 2037-04 | 2241.67 | 423.48 | 1818.18 | 154545.45 |
| 156 | 2037-05 | 2236.74 | 418.56 | 1818.18 | 152727.27 |
| 157 | 2037-06 | 2231.82 | 413.64 | 1818.18 | 150909.09 |
| 158 | 2037-07 | 2226.89 | 408.71 | 1818.18 | 149090.91 |
| 159 | 2037-08 | 2221.97 | 403.79 | 1818.18 | 147272.73 |
| 160 | 2037-09 | 2217.05 | 398.86 | 1818.18 | 145454.55 |
| 161 | 2037-10 | 2212.12 | 393.94 | 1818.18 | 143636.36 |
| 162 | 2037-11 | 2207.20 | 389.02 | 1818.18 | 141818.18 |
| 163 | 2037-12 | 2202.27 | 384.09 | 1818.18 | 140000.00 |
| 164 | 2038-01 | 2197.35 | 379.17 | 1818.18 | 138181.82 |
| 165 | 2038-02 | 2192.42 | 374.24 | 1818.18 | 136363.64 |
| 166 | 2038-03 | 2187.50 | 369.32 | 1818.18 | 134545.45 |
| 167 | 2038-04 | 2182.58 | 364.39 | 1818.18 | 132727.27 |
| 168 | 2038-05 | 2177.65 | 359.47 | 1818.18 | 130909.09 |
| 169 | 2038-06 | 2172.73 | 354.55 | 1818.18 | 129090.91 |
| 170 | 2038-07 | 2167.80 | 349.62 | 1818.18 | 127272.73 |
| 171 | 2038-08 | 2162.88 | 344.70 | 1818.18 | 125454.55 |
| 172 | 2038-09 | 2157.95 | 339.77 | 1818.18 | 123636.36 |
| 173 | 2038-10 | 2153.03 | 334.85 | 1818.18 | 121818.18 |
| 174 | 2038-11 | 2148.11 | 329.92 | 1818.18 | 120000.00 |
| 175 | 2038-12 | 2143.18 | 325.00 | 1818.18 | 118181.82 |
| 176 | 2039-01 | 2138.26 | 320.08 | 1818.18 | 116363.64 |
| 177 | 2039-02 | 2133.33 | 315.15 | 1818.18 | 114545.45 |
| 178 | 2039-03 | 2128.41 | 310.23 | 1818.18 | 112727.27 |
| 179 | 2039-04 | 2123.48 | 305.30 | 1818.18 | 110909.09 |
| 180 | 2039-05 | 2118.56 | 300.38 | 1818.18 | 109090.91 |
| 181 | 2039-06 | 2113.64 | 295.45 | 1818.18 | 107272.73 |
| 182 | 2039-07 | 2108.71 | 290.53 | 1818.18 | 105454.55 |
| 183 | 2039-08 | 2103.79 | 285.61 | 1818.18 | 103636.36 |
| 184 | 2039-09 | 2098.86 | 280.68 | 1818.18 | 101818.18 |
| 185 | 2039-10 | 2093.94 | 275.76 | 1818.18 | 100000.00 |
| 186 | 2039-11 | 2089.02 | 270.83 | 1818.18 | 98181.82 |
| 187 | 2039-12 | 2084.09 | 265.91 | 1818.18 | 96363.64 |
| 188 | 2040-01 | 2079.17 | 260.98 | 1818.18 | 94545.45 |
| 189 | 2040-02 | 2074.24 | 256.06 | 1818.18 | 92727.27 |
| 190 | 2040-03 | 2069.32 | 251.14 | 1818.18 | 90909.09 |
| 191 | 2040-04 | 2064.39 | 246.21 | 1818.18 | 89090.91 |
| 192 | 2040-05 | 2059.47 | 241.29 | 1818.18 | 87272.73 |
| 193 | 2040-06 | 2054.55 | 236.36 | 1818.18 | 85454.55 |
| 194 | 2040-07 | 2049.62 | 231.44 | 1818.18 | 83636.36 |
| 195 | 2040-08 | 2044.70 | 226.52 | 1818.18 | 81818.18 |
| 196 | 2040-09 | 2039.77 | 221.59 | 1818.18 | 80000.00 |
| 197 | 2040-10 | 2034.85 | 216.67 | 1818.18 | 78181.82 |
| 198 | 2040-11 | 2029.92 | 211.74 | 1818.18 | 76363.64 |
| 199 | 2040-12 | 2025.00 | 206.82 | 1818.18 | 74545.45 |
| 200 | 2041-01 | 2020.08 | 201.89 | 1818.18 | 72727.27 |
| 201 | 2041-02 | 2015.15 | 196.97 | 1818.18 | 70909.09 |
| 202 | 2041-03 | 2010.23 | 192.05 | 1818.18 | 69090.91 |
| 203 | 2041-04 | 2005.30 | 187.12 | 1818.18 | 67272.73 |
| 204 | 2041-05 | 2000.38 | 182.20 | 1818.18 | 65454.55 |
| 205 | 2041-06 | 1995.45 | 177.27 | 1818.18 | 63636.36 |
| 206 | 2041-07 | 1990.53 | 172.35 | 1818.18 | 61818.18 |
| 207 | 2041-08 | 1985.61 | 167.42 | 1818.18 | 60000.00 |
| 208 | 2041-09 | 1980.68 | 162.50 | 1818.18 | 58181.82 |
| 209 | 2041-10 | 1975.76 | 157.58 | 1818.18 | 56363.64 |
| 210 | 2041-11 | 1970.83 | 152.65 | 1818.18 | 54545.45 |
| 211 | 2041-12 | 1965.91 | 147.73 | 1818.18 | 52727.27 |
| 212 | 2042-01 | 1960.98 | 142.80 | 1818.18 | 50909.09 |
| 213 | 2042-02 | 1956.06 | 137.88 | 1818.18 | 49090.91 |
| 214 | 2042-03 | 1951.14 | 132.95 | 1818.18 | 47272.73 |
| 215 | 2042-04 | 1946.21 | 128.03 | 1818.18 | 45454.55 |
| 216 | 2042-05 | 1941.29 | 123.11 | 1818.18 | 43636.36 |
| 217 | 2042-06 | 1936.36 | 118.18 | 1818.18 | 41818.18 |
| 218 | 2042-07 | 1931.44 | 113.26 | 1818.18 | 40000.00 |
| 219 | 2042-08 | 1926.52 | 108.33 | 1818.18 | 38181.82 |
| 220 | 2042-09 | 1921.59 | 103.41 | 1818.18 | 36363.64 |
| 221 | 2042-10 | 1916.67 | 98.48 | 1818.18 | 34545.45 |
| 222 | 2042-11 | 1911.74 | 93.56 | 1818.18 | 32727.27 |
| 223 | 2042-12 | 1906.82 | 88.64 | 1818.18 | 30909.09 |
| 224 | 2043-01 | 1901.89 | 83.71 | 1818.18 | 29090.91 |
| 225 | 2043-02 | 1896.97 | 78.79 | 1818.18 | 27272.73 |
| 226 | 2043-03 | 1892.05 | 73.86 | 1818.18 | 25454.55 |
| 227 | 2043-04 | 1887.12 | 68.94 | 1818.18 | 23636.36 |
| 228 | 2043-05 | 1882.20 | 64.02 | 1818.18 | 21818.18 |
| 229 | 2043-06 | 1877.27 | 59.09 | 1818.18 | 20000.00 |
| 230 | 2043-07 | 1872.35 | 54.17 | 1818.18 | 18181.82 |
| 231 | 2043-08 | 1867.42 | 49.24 | 1818.18 | 16363.64 |
| 232 | 2043-09 | 1862.50 | 44.32 | 1818.18 | 14545.45 |
| 233 | 2043-10 | 1857.58 | 39.39 | 1818.18 | 12727.27 |
| 234 | 2043-11 | 1852.65 | 34.47 | 1818.18 | 10909.09 |
| 235 | 2043-12 | 1847.73 | 29.55 | 1818.18 | 9090.91 |
| 236 | 2044-01 | 1842.80 | 24.62 | 1818.18 | 7272.73 |
| 237 | 2044-02 | 1837.88 | 19.70 | 1818.18 | 5454.55 |
| 238 | 2044-03 | 1832.95 | 14.77 | 1818.18 | 3636.36 |
| 239 | 2044-04 | 1828.03 | 9.85 | 1818.18 | 1818.18 |
| 240 | 2044-05 | 1823.11 | 4.92 | 1818.18 | 0.00 |