贷款43.96万（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：43.96万
还款月数：20年
每月还款：2405.06元
利息总额：13.76万
本息合计：57.72万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-10 | 2405.06 | 1044.02 | 1361.04 | 438225.96 |
| 2 | 2025-11 | 2405.06 | 1040.79 | 1364.28 | 436861.68 |
| 3 | 2025-12 | 2405.06 | 1037.55 | 1367.52 | 435494.16 |
| 4 | 2026-01 | 2405.06 | 1034.30 | 1370.76 | 434123.40 |
| 5 | 2026-02 | 2405.06 | 1031.04 | 1374.02 | 432749.38 |
| 6 | 2026-03 | 2405.06 | 1027.78 | 1377.28 | 431372.10 |
| 7 | 2026-04 | 2405.06 | 1024.51 | 1380.55 | 429991.54 |
| 8 | 2026-05 | 2405.06 | 1021.23 | 1383.83 | 428607.71 |
| 9 | 2026-06 | 2405.06 | 1017.94 | 1387.12 | 427220.59 |
| 10 | 2026-07 | 2405.06 | 1014.65 | 1390.41 | 425830.18 |
| 11 | 2026-08 | 2405.06 | 1011.35 | 1393.72 | 424436.46 |
| 12 | 2026-09 | 2405.06 | 1008.04 | 1397.03 | 423039.43 |
| 13 | 2026-10 | 2405.06 | 1004.72 | 1400.34 | 421639.09 |
| 14 | 2026-11 | 2405.06 | 1001.39 | 1403.67 | 420235.42 |
| 15 | 2026-12 | 2405.06 | 998.06 | 1407.00 | 418828.42 |
| 16 | 2027-01 | 2405.06 | 994.72 | 1410.35 | 417418.07 |
| 17 | 2027-02 | 2405.06 | 991.37 | 1413.69 | 416004.38 |
| 18 | 2027-03 | 2405.06 | 988.01 | 1417.05 | 414587.32 |
| 19 | 2027-04 | 2405.06 | 984.64 | 1420.42 | 413166.91 |
| 20 | 2027-05 | 2405.06 | 981.27 | 1423.79 | 411743.11 |
| 21 | 2027-06 | 2405.06 | 977.89 | 1427.17 | 410315.94 |
| 22 | 2027-07 | 2405.06 | 974.50 | 1430.56 | 408885.38 |
| 23 | 2027-08 | 2405.06 | 971.10 | 1433.96 | 407451.42 |
| 24 | 2027-09 | 2405.06 | 967.70 | 1437.37 | 406014.05 |
| 25 | 2027-10 | 2405.06 | 964.28 | 1440.78 | 404573.27 |
| 26 | 2027-11 | 2405.06 | 960.86 | 1444.20 | 403129.07 |
| 27 | 2027-12 | 2405.06 | 957.43 | 1447.63 | 401681.44 |
| 28 | 2028-01 | 2405.06 | 953.99 | 1451.07 | 400230.37 |
| 29 | 2028-02 | 2405.06 | 950.55 | 1454.52 | 398775.86 |
| 30 | 2028-03 | 2405.06 | 947.09 | 1457.97 | 397317.89 |
| 31 | 2028-04 | 2405.06 | 943.63 | 1461.43 | 395856.45 |
| 32 | 2028-05 | 2405.06 | 940.16 | 1464.90 | 394391.55 |
| 33 | 2028-06 | 2405.06 | 936.68 | 1468.38 | 392923.17 |
| 34 | 2028-07 | 2405.06 | 933.19 | 1471.87 | 391451.30 |
| 35 | 2028-08 | 2405.06 | 929.70 | 1475.37 | 389975.93 |
| 36 | 2028-09 | 2405.06 | 926.19 | 1478.87 | 388497.06 |
| 37 | 2028-10 | 2405.06 | 922.68 | 1482.38 | 387014.68 |
| 38 | 2028-11 | 2405.06 | 919.16 | 1485.90 | 385528.77 |
| 39 | 2028-12 | 2405.06 | 915.63 | 1489.43 | 384039.34 |
| 40 | 2029-01 | 2405.06 | 912.09 | 1492.97 | 382546.37 |
| 41 | 2029-02 | 2405.06 | 908.55 | 1496.52 | 381049.86 |
| 42 | 2029-03 | 2405.06 | 904.99 | 1500.07 | 379549.79 |
| 43 | 2029-04 | 2405.06 | 901.43 | 1503.63 | 378046.16 |
| 44 | 2029-05 | 2405.06 | 897.86 | 1507.20 | 376538.95 |
| 45 | 2029-06 | 2405.06 | 894.28 | 1510.78 | 375028.17 |
| 46 | 2029-07 | 2405.06 | 890.69 | 1514.37 | 373513.80 |
| 47 | 2029-08 | 2405.06 | 887.10 | 1517.97 | 371995.83 |
| 48 | 2029-09 | 2405.06 | 883.49 | 1521.57 | 370474.26 |
| 49 | 2029-10 | 2405.06 | 879.88 | 1525.19 | 368949.07 |
| 50 | 2029-11 | 2405.06 | 876.25 | 1528.81 | 367420.26 |
| 51 | 2029-12 | 2405.06 | 872.62 | 1532.44 | 365887.82 |
| 52 | 2030-01 | 2405.06 | 868.98 | 1536.08 | 364351.75 |
| 53 | 2030-02 | 2405.06 | 865.34 | 1539.73 | 362812.02 |
| 54 | 2030-03 | 2405.06 | 861.68 | 1543.38 | 361268.63 |
| 55 | 2030-04 | 2405.06 | 858.01 | 1547.05 | 359721.58 |
| 56 | 2030-05 | 2405.06 | 854.34 | 1550.72 | 358170.86 |
| 57 | 2030-06 | 2405.06 | 850.66 | 1554.41 | 356616.45 |
| 58 | 2030-07 | 2405.06 | 846.96 | 1558.10 | 355058.35 |
| 59 | 2030-08 | 2405.06 | 843.26 | 1561.80 | 353496.55 |
| 60 | 2030-09 | 2405.06 | 839.55 | 1565.51 | 351931.05 |
| 61 | 2030-10 | 2405.06 | 835.84 | 1569.23 | 350361.82 |
| 62 | 2030-11 | 2405.06 | 832.11 | 1572.95 | 348788.87 |
| 63 | 2030-12 | 2405.06 | 828.37 | 1576.69 | 347212.18 |
| 64 | 2031-01 | 2405.06 | 824.63 | 1580.43 | 345631.74 |
| 65 | 2031-02 | 2405.06 | 820.88 | 1584.19 | 344047.56 |
| 66 | 2031-03 | 2405.06 | 817.11 | 1587.95 | 342459.61 |
| 67 | 2031-04 | 2405.06 | 813.34 | 1591.72 | 340867.88 |
| 68 | 2031-05 | 2405.06 | 809.56 | 1595.50 | 339272.38 |
| 69 | 2031-06 | 2405.06 | 805.77 | 1599.29 | 337673.09 |
| 70 | 2031-07 | 2405.06 | 801.97 | 1603.09 | 336070.00 |
| 71 | 2031-08 | 2405.06 | 798.17 | 1606.90 | 334463.11 |
| 72 | 2031-09 | 2405.06 | 794.35 | 1610.71 | 332852.39 |
| 73 | 2031-10 | 2405.06 | 790.52 | 1614.54 | 331237.85 |
| 74 | 2031-11 | 2405.06 | 786.69 | 1618.37 | 329619.48 |
| 75 | 2031-12 | 2405.06 | 782.85 | 1622.22 | 327997.27 |
| 76 | 2032-01 | 2405.06 | 778.99 | 1626.07 | 326371.20 |
| 77 | 2032-02 | 2405.06 | 775.13 | 1629.93 | 324741.26 |
| 78 | 2032-03 | 2405.06 | 771.26 | 1633.80 | 323107.46 |
| 79 | 2032-04 | 2405.06 | 767.38 | 1637.68 | 321469.78 |
| 80 | 2032-05 | 2405.06 | 763.49 | 1641.57 | 319828.21 |
| 81 | 2032-06 | 2405.06 | 759.59 | 1645.47 | 318182.74 |
| 82 | 2032-07 | 2405.06 | 755.68 | 1649.38 | 316533.36 |
| 83 | 2032-08 | 2405.06 | 751.77 | 1653.30 | 314880.06 |
| 84 | 2032-09 | 2405.06 | 747.84 | 1657.22 | 313222.84 |
| 85 | 2032-10 | 2405.06 | 743.90 | 1661.16 | 311561.68 |
| 86 | 2032-11 | 2405.06 | 739.96 | 1665.10 | 309896.58 |
| 87 | 2032-12 | 2405.06 | 736.00 | 1669.06 | 308227.52 |
| 88 | 2033-01 | 2405.06 | 732.04 | 1673.02 | 306554.50 |
| 89 | 2033-02 | 2405.06 | 728.07 | 1677.00 | 304877.50 |
| 90 | 2033-03 | 2405.06 | 724.08 | 1680.98 | 303196.52 |
| 91 | 2033-04 | 2405.06 | 720.09 | 1684.97 | 301511.55 |
| 92 | 2033-05 | 2405.06 | 716.09 | 1688.97 | 299822.58 |
| 93 | 2033-06 | 2405.06 | 712.08 | 1692.98 | 298129.59 |
| 94 | 2033-07 | 2405.06 | 708.06 | 1697.01 | 296432.59 |
| 95 | 2033-08 | 2405.06 | 704.03 | 1701.04 | 294731.55 |
| 96 | 2033-09 | 2405.06 | 699.99 | 1705.08 | 293026.48 |
| 97 | 2033-10 | 2405.06 | 695.94 | 1709.12 | 291317.35 |
| 98 | 2033-11 | 2405.06 | 691.88 | 1713.18 | 289604.17 |
| 99 | 2033-12 | 2405.06 | 687.81 | 1717.25 | 287886.92 |
| 100 | 2034-01 | 2405.06 | 683.73 | 1721.33 | 286165.58 |
| 101 | 2034-02 | 2405.06 | 679.64 | 1725.42 | 284440.16 |
| 102 | 2034-03 | 2405.06 | 675.55 | 1729.52 | 282710.65 |
| 103 | 2034-04 | 2405.06 | 671.44 | 1733.63 | 280977.02 |
| 104 | 2034-05 | 2405.06 | 667.32 | 1737.74 | 279239.28 |
| 105 | 2034-06 | 2405.06 | 663.19 | 1741.87 | 277497.41 |
| 106 | 2034-07 | 2405.06 | 659.06 | 1746.01 | 275751.40 |
| 107 | 2034-08 | 2405.06 | 654.91 | 1750.15 | 274001.25 |
| 108 | 2034-09 | 2405.06 | 650.75 | 1754.31 | 272246.94 |
| 109 | 2034-10 | 2405.06 | 646.59 | 1758.48 | 270488.46 |
| 110 | 2034-11 | 2405.06 | 642.41 | 1762.65 | 268725.81 |
| 111 | 2034-12 | 2405.06 | 638.22 | 1766.84 | 266958.97 |
| 112 | 2035-01 | 2405.06 | 634.03 | 1771.04 | 265187.94 |
| 113 | 2035-02 | 2405.06 | 629.82 | 1775.24 | 263412.70 |
| 114 | 2035-03 | 2405.06 | 625.61 | 1779.46 | 261633.24 |
| 115 | 2035-04 | 2405.06 | 621.38 | 1783.68 | 259849.55 |
| 116 | 2035-05 | 2405.06 | 617.14 | 1787.92 | 258061.63 |
| 117 | 2035-06 | 2405.06 | 612.90 | 1792.17 | 256269.47 |
| 118 | 2035-07 | 2405.06 | 608.64 | 1796.42 | 254473.04 |
| 119 | 2035-08 | 2405.06 | 604.37 | 1800.69 | 252672.36 |
| 120 | 2035-09 | 2405.06 | 600.10 | 1804.97 | 250867.39 |
| 121 | 2035-10 | 2405.06 | 595.81 | 1809.25 | 249058.14 |
| 122 | 2035-11 | 2405.06 | 591.51 | 1813.55 | 247244.59 |
| 123 | 2035-12 | 2405.06 | 587.21 | 1817.86 | 245426.73 |
| 124 | 2036-01 | 2405.06 | 582.89 | 1822.17 | 243604.56 |
| 125 | 2036-02 | 2405.06 | 578.56 | 1826.50 | 241778.05 |
| 126 | 2036-03 | 2405.06 | 574.22 | 1830.84 | 239947.21 |
| 127 | 2036-04 | 2405.06 | 569.87 | 1835.19 | 238112.03 |
| 128 | 2036-05 | 2405.06 | 565.52 | 1839.55 | 236272.48 |
| 129 | 2036-06 | 2405.06 | 561.15 | 1843.92 | 234428.56 |
| 130 | 2036-07 | 2405.06 | 556.77 | 1848.29 | 232580.27 |
| 131 | 2036-08 | 2405.06 | 552.38 | 1852.68 | 230727.58 |
| 132 | 2036-09 | 2405.06 | 547.98 | 1857.08 | 228870.50 |
| 133 | 2036-10 | 2405.06 | 543.57 | 1861.50 | 227009.00 |
| 134 | 2036-11 | 2405.06 | 539.15 | 1865.92 | 225143.09 |
| 135 | 2036-12 | 2405.06 | 534.71 | 1870.35 | 223272.74 |
| 136 | 2037-01 | 2405.06 | 530.27 | 1874.79 | 221397.95 |
| 137 | 2037-02 | 2405.06 | 525.82 | 1879.24 | 219518.71 |
| 138 | 2037-03 | 2405.06 | 521.36 | 1883.71 | 217635.00 |
| 139 | 2037-04 | 2405.06 | 516.88 | 1888.18 | 215746.82 |
| 140 | 2037-05 | 2405.06 | 512.40 | 1892.66 | 213854.16 |
| 141 | 2037-06 | 2405.06 | 507.90 | 1897.16 | 211957.00 |
| 142 | 2037-07 | 2405.06 | 503.40 | 1901.66 | 210055.33 |
| 143 | 2037-08 | 2405.06 | 498.88 | 1906.18 | 208149.15 |
| 144 | 2037-09 | 2405.06 | 494.35 | 1910.71 | 206238.44 |
| 145 | 2037-10 | 2405.06 | 489.82 | 1915.25 | 204323.20 |
| 146 | 2037-11 | 2405.06 | 485.27 | 1919.80 | 202403.40 |
| 147 | 2037-12 | 2405.06 | 480.71 | 1924.35 | 200479.05 |
| 148 | 2038-01 | 2405.06 | 476.14 | 1928.93 | 198550.12 |
| 149 | 2038-02 | 2405.06 | 471.56 | 1933.51 | 196616.61 |
| 150 | 2038-03 | 2405.06 | 466.96 | 1938.10 | 194678.52 |
| 151 | 2038-04 | 2405.06 | 462.36 | 1942.70 | 192735.81 |
| 152 | 2038-05 | 2405.06 | 457.75 | 1947.32 | 190788.50 |
| 153 | 2038-06 | 2405.06 | 453.12 | 1951.94 | 188836.56 |
| 154 | 2038-07 | 2405.06 | 448.49 | 1956.58 | 186879.98 |
| 155 | 2038-08 | 2405.06 | 443.84 | 1961.22 | 184918.76 |
| 156 | 2038-09 | 2405.06 | 439.18 | 1965.88 | 182952.88 |
| 157 | 2038-10 | 2405.06 | 434.51 | 1970.55 | 180982.33 |
| 158 | 2038-11 | 2405.06 | 429.83 | 1975.23 | 179007.10 |
| 159 | 2038-12 | 2405.06 | 425.14 | 1979.92 | 177027.18 |
| 160 | 2039-01 | 2405.06 | 420.44 | 1984.62 | 175042.56 |
| 161 | 2039-02 | 2405.06 | 415.73 | 1989.34 | 173053.22 |
| 162 | 2039-03 | 2405.06 | 411.00 | 1994.06 | 171059.16 |
| 163 | 2039-04 | 2405.06 | 406.27 | 1998.80 | 169060.36 |
| 164 | 2039-05 | 2405.06 | 401.52 | 2003.54 | 167056.82 |
| 165 | 2039-06 | 2405.06 | 396.76 | 2008.30 | 165048.51 |
| 166 | 2039-07 | 2405.06 | 391.99 | 2013.07 | 163035.44 |
| 167 | 2039-08 | 2405.06 | 387.21 | 2017.85 | 161017.59 |
| 168 | 2039-09 | 2405.06 | 382.42 | 2022.65 | 158994.94 |
| 169 | 2039-10 | 2405.06 | 377.61 | 2027.45 | 156967.49 |
| 170 | 2039-11 | 2405.06 | 372.80 | 2032.27 | 154935.23 |
| 171 | 2039-12 | 2405.06 | 367.97 | 2037.09 | 152898.13 |
| 172 | 2040-01 | 2405.06 | 363.13 | 2041.93 | 150856.20 |
| 173 | 2040-02 | 2405.06 | 358.28 | 2046.78 | 148809.42 |
| 174 | 2040-03 | 2405.06 | 353.42 | 2051.64 | 146757.78 |
| 175 | 2040-04 | 2405.06 | 348.55 | 2056.51 | 144701.27 |
| 176 | 2040-05 | 2405.06 | 343.67 | 2061.40 | 142639.87 |
| 177 | 2040-06 | 2405.06 | 338.77 | 2066.29 | 140573.58 |
| 178 | 2040-07 | 2405.06 | 333.86 | 2071.20 | 138502.38 |
| 179 | 2040-08 | 2405.06 | 328.94 | 2076.12 | 136426.26 |
| 180 | 2040-09 | 2405.06 | 324.01 | 2081.05 | 134345.21 |
| 181 | 2040-10 | 2405.06 | 319.07 | 2085.99 | 132259.22 |
| 182 | 2040-11 | 2405.06 | 314.12 | 2090.95 | 130168.27 |
| 183 | 2040-12 | 2405.06 | 309.15 | 2095.91 | 128072.36 |
| 184 | 2041-01 | 2405.06 | 304.17 | 2100.89 | 125971.47 |
| 185 | 2041-02 | 2405.06 | 299.18 | 2105.88 | 123865.59 |
| 186 | 2041-03 | 2405.06 | 294.18 | 2110.88 | 121754.70 |
| 187 | 2041-04 | 2405.06 | 289.17 | 2115.90 | 119638.81 |
| 188 | 2041-05 | 2405.06 | 284.14 | 2120.92 | 117517.89 |
| 189 | 2041-06 | 2405.06 | 279.10 | 2125.96 | 115391.93 |
| 190 | 2041-07 | 2405.06 | 274.06 | 2131.01 | 113260.92 |
| 191 | 2041-08 | 2405.06 | 268.99 | 2136.07 | 111124.85 |
| 192 | 2041-09 | 2405.06 | 263.92 | 2141.14 | 108983.71 |
| 193 | 2041-10 | 2405.06 | 258.84 | 2146.23 | 106837.49 |
| 194 | 2041-11 | 2405.06 | 253.74 | 2151.32 | 104686.16 |
| 195 | 2041-12 | 2405.06 | 248.63 | 2156.43 | 102529.73 |
| 196 | 2042-01 | 2405.06 | 243.51 | 2161.55 | 100368.17 |
| 197 | 2042-02 | 2405.06 | 238.37 | 2166.69 | 98201.49 |
| 198 | 2042-03 | 2405.06 | 233.23 | 2171.83 | 96029.65 |
| 199 | 2042-04 | 2405.06 | 228.07 | 2176.99 | 93852.66 |
| 200 | 2042-05 | 2405.06 | 222.90 | 2182.16 | 91670.50 |
| 201 | 2042-06 | 2405.06 | 217.72 | 2187.35 | 89483.15 |
| 202 | 2042-07 | 2405.06 | 212.52 | 2192.54 | 87290.61 |
| 203 | 2042-08 | 2405.06 | 207.32 | 2197.75 | 85092.86 |
| 204 | 2042-09 | 2405.06 | 202.10 | 2202.97 | 82889.90 |
| 205 | 2042-10 | 2405.06 | 196.86 | 2208.20 | 80681.70 |
| 206 | 2042-11 | 2405.06 | 191.62 | 2213.44 | 78468.25 |
| 207 | 2042-12 | 2405.06 | 186.36 | 2218.70 | 76249.55 |
| 208 | 2043-01 | 2405.06 | 181.09 | 2223.97 | 74025.58 |
| 209 | 2043-02 | 2405.06 | 175.81 | 2229.25 | 71796.33 |
| 210 | 2043-03 | 2405.06 | 170.52 | 2234.55 | 69561.78 |
| 211 | 2043-04 | 2405.06 | 165.21 | 2239.85 | 67321.93 |
| 212 | 2043-05 | 2405.06 | 159.89 | 2245.17 | 65076.76 |
| 213 | 2043-06 | 2405.06 | 154.56 | 2250.51 | 62826.25 |
| 214 | 2043-07 | 2405.06 | 149.21 | 2255.85 | 60570.40 |
| 215 | 2043-08 | 2405.06 | 143.85 | 2261.21 | 58309.19 |
| 216 | 2043-09 | 2405.06 | 138.48 | 2266.58 | 56042.61 |
| 217 | 2043-10 | 2405.06 | 133.10 | 2271.96 | 53770.65 |
| 218 | 2043-11 | 2405.06 | 127.71 | 2277.36 | 51493.30 |
| 219 | 2043-12 | 2405.06 | 122.30 | 2282.77 | 49210.53 |
| 220 | 2044-01 | 2405.06 | 116.88 | 2288.19 | 46922.34 |
| 221 | 2044-02 | 2405.06 | 111.44 | 2293.62 | 44628.72 |
| 222 | 2044-03 | 2405.06 | 105.99 | 2299.07 | 42329.65 |
| 223 | 2044-04 | 2405.06 | 100.53 | 2304.53 | 40025.12 |
| 224 | 2044-05 | 2405.06 | 95.06 | 2310.00 | 37715.12 |
| 225 | 2044-06 | 2405.06 | 89.57 | 2315.49 | 35399.63 |
| 226 | 2044-07 | 2405.06 | 84.07 | 2320.99 | 33078.64 |
| 227 | 2044-08 | 2405.06 | 78.56 | 2326.50 | 30752.14 |
| 228 | 2044-09 | 2405.06 | 73.04 | 2332.03 | 28420.11 |
| 229 | 2044-10 | 2405.06 | 67.50 | 2337.57 | 26082.55 |
| 230 | 2044-11 | 2405.06 | 61.95 | 2343.12 | 23739.43 |
| 231 | 2044-12 | 2405.06 | 56.38 | 2348.68 | 21390.75 |
| 232 | 2045-01 | 2405.06 | 50.80 | 2354.26 | 19036.49 |
| 233 | 2045-02 | 2405.06 | 45.21 | 2359.85 | 16676.64 |
| 234 | 2045-03 | 2405.06 | 39.61 | 2365.46 | 14311.18 |
| 235 | 2045-04 | 2405.06 | 33.99 | 2371.07 | 11940.11 |
| 236 | 2045-05 | 2405.06 | 28.36 | 2376.71 | 9563.40 |
| 237 | 2045-06 | 2405.06 | 22.71 | 2382.35 | 7181.05 |
| 238 | 2045-07 | 2405.06 | 17.05 | 2388.01 | 4793.04 |
| 239 | 2045-08 | 2405.06 | 11.38 | 2393.68 | 2399.36 |
| 240 | 2045-09 | 2405.06 | 5.70 | 2399.36 | 0.00 |
等额本金还款方式：
贷款总额：43.96万
还款月数：20年
首月还款：2875.63元
每月递减：4.35元
利息总额：12.58万
本息合计：56.54万
节省利息：11823.77元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-10 | 2875.63 | 1044.02 | 1831.61 | 437755.39 |
| 2 | 2025-11 | 2871.28 | 1039.67 | 1831.61 | 435923.78 |
| 3 | 2025-12 | 2866.93 | 1035.32 | 1831.61 | 434092.16 |
| 4 | 2026-01 | 2862.58 | 1030.97 | 1831.61 | 432260.55 |
| 5 | 2026-02 | 2858.23 | 1026.62 | 1831.61 | 430428.94 |
| 6 | 2026-03 | 2853.88 | 1022.27 | 1831.61 | 428597.33 |
| 7 | 2026-04 | 2849.53 | 1017.92 | 1831.61 | 426765.71 |
| 8 | 2026-05 | 2845.18 | 1013.57 | 1831.61 | 424934.10 |
| 9 | 2026-06 | 2840.83 | 1009.22 | 1831.61 | 423102.49 |
| 10 | 2026-07 | 2836.48 | 1004.87 | 1831.61 | 421270.88 |
| 11 | 2026-08 | 2832.13 | 1000.52 | 1831.61 | 419439.26 |
| 12 | 2026-09 | 2827.78 | 996.17 | 1831.61 | 417607.65 |
| 13 | 2026-10 | 2823.43 | 991.82 | 1831.61 | 415776.04 |
| 14 | 2026-11 | 2819.08 | 987.47 | 1831.61 | 413944.42 |
| 15 | 2026-12 | 2814.73 | 983.12 | 1831.61 | 412112.81 |
| 16 | 2027-01 | 2810.38 | 978.77 | 1831.61 | 410281.20 |
| 17 | 2027-02 | 2806.03 | 974.42 | 1831.61 | 408449.59 |
| 18 | 2027-03 | 2801.68 | 970.07 | 1831.61 | 406617.97 |
| 19 | 2027-04 | 2797.33 | 965.72 | 1831.61 | 404786.36 |
| 20 | 2027-05 | 2792.98 | 961.37 | 1831.61 | 402954.75 |
| 21 | 2027-06 | 2788.63 | 957.02 | 1831.61 | 401123.14 |
| 22 | 2027-07 | 2784.28 | 952.67 | 1831.61 | 399291.53 |
| 23 | 2027-08 | 2779.93 | 948.32 | 1831.61 | 397459.91 |
| 24 | 2027-09 | 2775.58 | 943.97 | 1831.61 | 395628.30 |
| 25 | 2027-10 | 2771.23 | 939.62 | 1831.61 | 393796.69 |
| 26 | 2027-11 | 2766.88 | 935.27 | 1831.61 | 391965.08 |
| 27 | 2027-12 | 2762.53 | 930.92 | 1831.61 | 390133.46 |
| 28 | 2028-01 | 2758.18 | 926.57 | 1831.61 | 388301.85 |
| 29 | 2028-02 | 2753.83 | 922.22 | 1831.61 | 386470.24 |
| 30 | 2028-03 | 2749.48 | 917.87 | 1831.61 | 384638.63 |
| 31 | 2028-04 | 2745.13 | 913.52 | 1831.61 | 382807.01 |
| 32 | 2028-05 | 2740.78 | 909.17 | 1831.61 | 380975.40 |
| 33 | 2028-06 | 2736.43 | 904.82 | 1831.61 | 379143.79 |
| 34 | 2028-07 | 2732.08 | 900.47 | 1831.61 | 377312.17 |
| 35 | 2028-08 | 2727.73 | 896.12 | 1831.61 | 375480.56 |
| 36 | 2028-09 | 2723.38 | 891.77 | 1831.61 | 373648.95 |
| 37 | 2028-10 | 2719.03 | 887.42 | 1831.61 | 371817.34 |
| 38 | 2028-11 | 2714.68 | 883.07 | 1831.61 | 369985.72 |
| 39 | 2028-12 | 2710.33 | 878.72 | 1831.61 | 368154.11 |
| 40 | 2029-01 | 2705.98 | 874.37 | 1831.61 | 366322.50 |
| 41 | 2029-02 | 2701.63 | 870.02 | 1831.61 | 364490.89 |
| 42 | 2029-03 | 2697.28 | 865.67 | 1831.61 | 362659.28 |
| 43 | 2029-04 | 2692.93 | 861.32 | 1831.61 | 360827.66 |
| 44 | 2029-05 | 2688.58 | 856.97 | 1831.61 | 358996.05 |
| 45 | 2029-06 | 2684.23 | 852.62 | 1831.61 | 357164.44 |
| 46 | 2029-07 | 2679.88 | 848.27 | 1831.61 | 355332.83 |
| 47 | 2029-08 | 2675.53 | 843.92 | 1831.61 | 353501.21 |
| 48 | 2029-09 | 2671.18 | 839.57 | 1831.61 | 351669.60 |
| 49 | 2029-10 | 2666.83 | 835.22 | 1831.61 | 349837.99 |
| 50 | 2029-11 | 2662.48 | 830.87 | 1831.61 | 348006.38 |
| 51 | 2029-12 | 2658.13 | 826.52 | 1831.61 | 346174.76 |
| 52 | 2030-01 | 2653.78 | 822.17 | 1831.61 | 344343.15 |
| 53 | 2030-02 | 2649.43 | 817.81 | 1831.61 | 342511.54 |
| 54 | 2030-03 | 2645.08 | 813.46 | 1831.61 | 340679.92 |
| 55 | 2030-04 | 2640.73 | 809.11 | 1831.61 | 338848.31 |
| 56 | 2030-05 | 2636.38 | 804.76 | 1831.61 | 337016.70 |
| 57 | 2030-06 | 2632.03 | 800.41 | 1831.61 | 335185.09 |
| 58 | 2030-07 | 2627.68 | 796.06 | 1831.61 | 333353.47 |
| 59 | 2030-08 | 2623.33 | 791.71 | 1831.61 | 331521.86 |
| 60 | 2030-09 | 2618.98 | 787.36 | 1831.61 | 329690.25 |
| 61 | 2030-10 | 2614.63 | 783.01 | 1831.61 | 327858.64 |
| 62 | 2030-11 | 2610.28 | 778.66 | 1831.61 | 326027.03 |
| 63 | 2030-12 | 2605.93 | 774.31 | 1831.61 | 324195.41 |
| 64 | 2031-01 | 2601.58 | 769.96 | 1831.61 | 322363.80 |
| 65 | 2031-02 | 2597.23 | 765.61 | 1831.61 | 320532.19 |
| 66 | 2031-03 | 2592.88 | 761.26 | 1831.61 | 318700.58 |
| 67 | 2031-04 | 2588.53 | 756.91 | 1831.61 | 316868.96 |
| 68 | 2031-05 | 2584.18 | 752.56 | 1831.61 | 315037.35 |
| 69 | 2031-06 | 2579.83 | 748.21 | 1831.61 | 313205.74 |
| 70 | 2031-07 | 2575.48 | 743.86 | 1831.61 | 311374.13 |
| 71 | 2031-08 | 2571.13 | 739.51 | 1831.61 | 309542.51 |
| 72 | 2031-09 | 2566.78 | 735.16 | 1831.61 | 307710.90 |
| 73 | 2031-10 | 2562.43 | 730.81 | 1831.61 | 305879.29 |
| 74 | 2031-11 | 2558.08 | 726.46 | 1831.61 | 304047.68 |
| 75 | 2031-12 | 2553.73 | 722.11 | 1831.61 | 302216.06 |
| 76 | 2032-01 | 2549.38 | 717.76 | 1831.61 | 300384.45 |
| 77 | 2032-02 | 2545.03 | 713.41 | 1831.61 | 298552.84 |
| 78 | 2032-03 | 2540.68 | 709.06 | 1831.61 | 296721.22 |
| 79 | 2032-04 | 2536.33 | 704.71 | 1831.61 | 294889.61 |
| 80 | 2032-05 | 2531.98 | 700.36 | 1831.61 | 293058.00 |
| 81 | 2032-06 | 2527.63 | 696.01 | 1831.61 | 291226.39 |
| 82 | 2032-07 | 2523.28 | 691.66 | 1831.61 | 289394.78 |
| 83 | 2032-08 | 2518.93 | 687.31 | 1831.61 | 287563.16 |
| 84 | 2032-09 | 2514.58 | 682.96 | 1831.61 | 285731.55 |
| 85 | 2032-10 | 2510.22 | 678.61 | 1831.61 | 283899.94 |
| 86 | 2032-11 | 2505.87 | 674.26 | 1831.61 | 282068.33 |
| 87 | 2032-12 | 2501.52 | 669.91 | 1831.61 | 280236.71 |
| 88 | 2033-01 | 2497.17 | 665.56 | 1831.61 | 278405.10 |
| 89 | 2033-02 | 2492.82 | 661.21 | 1831.61 | 276573.49 |
| 90 | 2033-03 | 2488.47 | 656.86 | 1831.61 | 274741.88 |
| 91 | 2033-04 | 2484.12 | 652.51 | 1831.61 | 272910.26 |
| 92 | 2033-05 | 2479.77 | 648.16 | 1831.61 | 271078.65 |
| 93 | 2033-06 | 2475.42 | 643.81 | 1831.61 | 269247.04 |
| 94 | 2033-07 | 2471.07 | 639.46 | 1831.61 | 267415.43 |
| 95 | 2033-08 | 2466.72 | 635.11 | 1831.61 | 265583.81 |
| 96 | 2033-09 | 2462.37 | 630.76 | 1831.61 | 263752.20 |
| 97 | 2033-10 | 2458.02 | 626.41 | 1831.61 | 261920.59 |
| 98 | 2033-11 | 2453.67 | 622.06 | 1831.61 | 260088.98 |
| 99 | 2033-12 | 2449.32 | 617.71 | 1831.61 | 258257.36 |
| 100 | 2034-01 | 2444.97 | 613.36 | 1831.61 | 256425.75 |
| 101 | 2034-02 | 2440.62 | 609.01 | 1831.61 | 254594.14 |
| 102 | 2034-03 | 2436.27 | 604.66 | 1831.61 | 252762.52 |
| 103 | 2034-04 | 2431.92 | 600.31 | 1831.61 | 250930.91 |
| 104 | 2034-05 | 2427.57 | 595.96 | 1831.61 | 249099.30 |
| 105 | 2034-06 | 2423.22 | 591.61 | 1831.61 | 247267.69 |
| 106 | 2034-07 | 2418.87 | 587.26 | 1831.61 | 245436.08 |
| 107 | 2034-08 | 2414.52 | 582.91 | 1831.61 | 243604.46 |
| 108 | 2034-09 | 2410.17 | 578.56 | 1831.61 | 241772.85 |
| 109 | 2034-10 | 2405.82 | 574.21 | 1831.61 | 239941.24 |
| 110 | 2034-11 | 2401.47 | 569.86 | 1831.61 | 238109.63 |
| 111 | 2034-12 | 2397.12 | 565.51 | 1831.61 | 236278.01 |
| 112 | 2035-01 | 2392.77 | 561.16 | 1831.61 | 234446.40 |
| 113 | 2035-02 | 2388.42 | 556.81 | 1831.61 | 232614.79 |
| 114 | 2035-03 | 2384.07 | 552.46 | 1831.61 | 230783.18 |
| 115 | 2035-04 | 2379.72 | 548.11 | 1831.61 | 228951.56 |
| 116 | 2035-05 | 2375.37 | 543.76 | 1831.61 | 227119.95 |
| 117 | 2035-06 | 2371.02 | 539.41 | 1831.61 | 225288.34 |
| 118 | 2035-07 | 2366.67 | 535.06 | 1831.61 | 223456.73 |
| 119 | 2035-08 | 2362.32 | 530.71 | 1831.61 | 221625.11 |
| 120 | 2035-09 | 2357.97 | 526.36 | 1831.61 | 219793.50 |
| 121 | 2035-10 | 2353.62 | 522.01 | 1831.61 | 217961.89 |
| 122 | 2035-11 | 2349.27 | 517.66 | 1831.61 | 216130.27 |
| 123 | 2035-12 | 2344.92 | 513.31 | 1831.61 | 214298.66 |
| 124 | 2036-01 | 2340.57 | 508.96 | 1831.61 | 212467.05 |
| 125 | 2036-02 | 2336.22 | 504.61 | 1831.61 | 210635.44 |
| 126 | 2036-03 | 2331.87 | 500.26 | 1831.61 | 208803.83 |
| 127 | 2036-04 | 2327.52 | 495.91 | 1831.61 | 206972.21 |
| 128 | 2036-05 | 2323.17 | 491.56 | 1831.61 | 205140.60 |
| 129 | 2036-06 | 2318.82 | 487.21 | 1831.61 | 203308.99 |
| 130 | 2036-07 | 2314.47 | 482.86 | 1831.61 | 201477.38 |
| 131 | 2036-08 | 2310.12 | 478.51 | 1831.61 | 199645.76 |
| 132 | 2036-09 | 2305.77 | 474.16 | 1831.61 | 197814.15 |
| 133 | 2036-10 | 2301.42 | 469.81 | 1831.61 | 195982.54 |
| 134 | 2036-11 | 2297.07 | 465.46 | 1831.61 | 194150.93 |
| 135 | 2036-12 | 2292.72 | 461.11 | 1831.61 | 192319.31 |
| 136 | 2037-01 | 2288.37 | 456.76 | 1831.61 | 190487.70 |
| 137 | 2037-02 | 2284.02 | 452.41 | 1831.61 | 188656.09 |
| 138 | 2037-03 | 2279.67 | 448.06 | 1831.61 | 186824.48 |
| 139 | 2037-04 | 2275.32 | 443.71 | 1831.61 | 184992.86 |
| 140 | 2037-05 | 2270.97 | 439.36 | 1831.61 | 183161.25 |
| 141 | 2037-06 | 2266.62 | 435.01 | 1831.61 | 181329.64 |
| 142 | 2037-07 | 2262.27 | 430.66 | 1831.61 | 179498.02 |
| 143 | 2037-08 | 2257.92 | 426.31 | 1831.61 | 177666.41 |
| 144 | 2037-09 | 2253.57 | 421.96 | 1831.61 | 175834.80 |
| 145 | 2037-10 | 2249.22 | 417.61 | 1831.61 | 174003.19 |
| 146 | 2037-11 | 2244.87 | 413.26 | 1831.61 | 172171.58 |
| 147 | 2037-12 | 2240.52 | 408.91 | 1831.61 | 170339.96 |
| 148 | 2038-01 | 2236.17 | 404.56 | 1831.61 | 168508.35 |
| 149 | 2038-02 | 2231.82 | 400.21 | 1831.61 | 166676.74 |
| 150 | 2038-03 | 2227.47 | 395.86 | 1831.61 | 164845.13 |
| 151 | 2038-04 | 2223.12 | 391.51 | 1831.61 | 163013.51 |
| 152 | 2038-05 | 2218.77 | 387.16 | 1831.61 | 161181.90 |
| 153 | 2038-06 | 2214.42 | 382.81 | 1831.61 | 159350.29 |
| 154 | 2038-07 | 2210.07 | 378.46 | 1831.61 | 157518.67 |
| 155 | 2038-08 | 2205.72 | 374.11 | 1831.61 | 155687.06 |
| 156 | 2038-09 | 2201.37 | 369.76 | 1831.61 | 153855.45 |
| 157 | 2038-10 | 2197.02 | 365.41 | 1831.61 | 152023.84 |
| 158 | 2038-11 | 2192.67 | 361.06 | 1831.61 | 150192.23 |
| 159 | 2038-12 | 2188.32 | 356.71 | 1831.61 | 148360.61 |
| 160 | 2039-01 | 2183.97 | 352.36 | 1831.61 | 146529.00 |
| 161 | 2039-02 | 2179.62 | 348.01 | 1831.61 | 144697.39 |
| 162 | 2039-03 | 2175.27 | 343.66 | 1831.61 | 142865.78 |
| 163 | 2039-04 | 2170.92 | 339.31 | 1831.61 | 141034.16 |
| 164 | 2039-05 | 2166.57 | 334.96 | 1831.61 | 139202.55 |
| 165 | 2039-06 | 2162.22 | 330.61 | 1831.61 | 137370.94 |
| 166 | 2039-07 | 2157.87 | 326.26 | 1831.61 | 135539.33 |
| 167 | 2039-08 | 2153.52 | 321.91 | 1831.61 | 133707.71 |
| 168 | 2039-09 | 2149.17 | 317.56 | 1831.61 | 131876.10 |
| 169 | 2039-10 | 2144.82 | 313.21 | 1831.61 | 130044.49 |
| 170 | 2039-11 | 2140.47 | 308.86 | 1831.61 | 128212.88 |
| 171 | 2039-12 | 2136.12 | 304.51 | 1831.61 | 126381.26 |
| 172 | 2040-01 | 2131.77 | 300.16 | 1831.61 | 124549.65 |
| 173 | 2040-02 | 2127.42 | 295.81 | 1831.61 | 122718.04 |
| 174 | 2040-03 | 2123.07 | 291.46 | 1831.61 | 120886.42 |
| 175 | 2040-04 | 2118.72 | 287.11 | 1831.61 | 119054.81 |
| 176 | 2040-05 | 2114.37 | 282.76 | 1831.61 | 117223.20 |
| 177 | 2040-06 | 2110.02 | 278.41 | 1831.61 | 115391.59 |
| 178 | 2040-07 | 2105.67 | 274.06 | 1831.61 | 113559.98 |
| 179 | 2040-08 | 2101.32 | 269.70 | 1831.61 | 111728.36 |
| 180 | 2040-09 | 2096.97 | 265.35 | 1831.61 | 109896.75 |
| 181 | 2040-10 | 2092.62 | 261.00 | 1831.61 | 108065.14 |
| 182 | 2040-11 | 2088.27 | 256.65 | 1831.61 | 106233.53 |
| 183 | 2040-12 | 2083.92 | 252.30 | 1831.61 | 104401.91 |
| 184 | 2041-01 | 2079.57 | 247.95 | 1831.61 | 102570.30 |
| 185 | 2041-02 | 2075.22 | 243.60 | 1831.61 | 100738.69 |
| 186 | 2041-03 | 2070.87 | 239.25 | 1831.61 | 98907.08 |
| 187 | 2041-04 | 2066.52 | 234.90 | 1831.61 | 97075.46 |
| 188 | 2041-05 | 2062.17 | 230.55 | 1831.61 | 95243.85 |
| 189 | 2041-06 | 2057.82 | 226.20 | 1831.61 | 93412.24 |
| 190 | 2041-07 | 2053.47 | 221.85 | 1831.61 | 91580.63 |
| 191 | 2041-08 | 2049.12 | 217.50 | 1831.61 | 89749.01 |
| 192 | 2041-09 | 2044.77 | 213.15 | 1831.61 | 87917.40 |
| 193 | 2041-10 | 2040.42 | 208.80 | 1831.61 | 86085.79 |
| 194 | 2041-11 | 2036.07 | 204.45 | 1831.61 | 84254.17 |
| 195 | 2041-12 | 2031.72 | 200.10 | 1831.61 | 82422.56 |
| 196 | 2042-01 | 2027.37 | 195.75 | 1831.61 | 80590.95 |
| 197 | 2042-02 | 2023.02 | 191.40 | 1831.61 | 78759.34 |
| 198 | 2042-03 | 2018.67 | 187.05 | 1831.61 | 76927.73 |
| 199 | 2042-04 | 2014.32 | 182.70 | 1831.61 | 75096.11 |
| 200 | 2042-05 | 2009.97 | 178.35 | 1831.61 | 73264.50 |
| 201 | 2042-06 | 2005.62 | 174.00 | 1831.61 | 71432.89 |
| 202 | 2042-07 | 2001.27 | 169.65 | 1831.61 | 69601.28 |
| 203 | 2042-08 | 1996.92 | 165.30 | 1831.61 | 67769.66 |
| 204 | 2042-09 | 1992.57 | 160.95 | 1831.61 | 65938.05 |
| 205 | 2042-10 | 1988.22 | 156.60 | 1831.61 | 64106.44 |
| 206 | 2042-11 | 1983.87 | 152.25 | 1831.61 | 62274.83 |
| 207 | 2042-12 | 1979.52 | 147.90 | 1831.61 | 60443.21 |
| 208 | 2043-01 | 1975.17 | 143.55 | 1831.61 | 58611.60 |
| 209 | 2043-02 | 1970.82 | 139.20 | 1831.61 | 56779.99 |
| 210 | 2043-03 | 1966.46 | 134.85 | 1831.61 | 54948.38 |
| 211 | 2043-04 | 1962.11 | 130.50 | 1831.61 | 53116.76 |
| 212 | 2043-05 | 1957.76 | 126.15 | 1831.61 | 51285.15 |
| 213 | 2043-06 | 1953.41 | 121.80 | 1831.61 | 49453.54 |
| 214 | 2043-07 | 1949.06 | 117.45 | 1831.61 | 47621.92 |
| 215 | 2043-08 | 1944.71 | 113.10 | 1831.61 | 45790.31 |
| 216 | 2043-09 | 1940.36 | 108.75 | 1831.61 | 43958.70 |
| 217 | 2043-10 | 1936.01 | 104.40 | 1831.61 | 42127.09 |
| 218 | 2043-11 | 1931.66 | 100.05 | 1831.61 | 40295.48 |
| 219 | 2043-12 | 1927.31 | 95.70 | 1831.61 | 38463.86 |
| 220 | 2044-01 | 1922.96 | 91.35 | 1831.61 | 36632.25 |
| 221 | 2044-02 | 1918.61 | 87.00 | 1831.61 | 34800.64 |
| 222 | 2044-03 | 1914.26 | 82.65 | 1831.61 | 32969.03 |
| 223 | 2044-04 | 1909.91 | 78.30 | 1831.61 | 31137.41 |
| 224 | 2044-05 | 1905.56 | 73.95 | 1831.61 | 29305.80 |
| 225 | 2044-06 | 1901.21 | 69.60 | 1831.61 | 27474.19 |
| 226 | 2044-07 | 1896.86 | 65.25 | 1831.61 | 25642.58 |
| 227 | 2044-08 | 1892.51 | 60.90 | 1831.61 | 23810.96 |
| 228 | 2044-09 | 1888.16 | 56.55 | 1831.61 | 21979.35 |
| 229 | 2044-10 | 1883.81 | 52.20 | 1831.61 | 20147.74 |
| 230 | 2044-11 | 1879.46 | 47.85 | 1831.61 | 18316.13 |
| 231 | 2044-12 | 1875.11 | 43.50 | 1831.61 | 16484.51 |
| 232 | 2045-01 | 1870.76 | 39.15 | 1831.61 | 14652.90 |
| 233 | 2045-02 | 1866.41 | 34.80 | 1831.61 | 12821.29 |
| 234 | 2045-03 | 1862.06 | 30.45 | 1831.61 | 10989.67 |
| 235 | 2045-04 | 1857.71 | 26.10 | 1831.61 | 9158.06 |
| 236 | 2045-05 | 1853.36 | 21.75 | 1831.61 | 7326.45 |
| 237 | 2045-06 | 1849.01 | 17.40 | 1831.61 | 5494.84 |
| 238 | 2045-07 | 1844.66 | 13.05 | 1831.61 | 3663.23 |
| 239 | 2045-08 | 1840.31 | 8.70 | 1831.61 | 1831.61 |
| 240 | 2045-09 | 1835.96 | 4.35 | 1831.61 | 0.00 |