贷款49.74万（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：49.74万
还款月数：20年
每月还款：2659.85元
利息总额：14.1万
本息合计：63.84万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-05 | 2659.85 | 1077.62 | 1582.22 | 495782.78 |
| 2 | 2025-06 | 2659.85 | 1074.20 | 1585.65 | 494197.12 |
| 3 | 2025-07 | 2659.85 | 1070.76 | 1589.09 | 492608.03 |
| 4 | 2025-08 | 2659.85 | 1067.32 | 1592.53 | 491015.50 |
| 5 | 2025-09 | 2659.85 | 1063.87 | 1595.98 | 489419.52 |
| 6 | 2025-10 | 2659.85 | 1060.41 | 1599.44 | 487820.08 |
| 7 | 2025-11 | 2659.85 | 1056.94 | 1602.91 | 486217.18 |
| 8 | 2025-12 | 2659.85 | 1053.47 | 1606.38 | 484610.80 |
| 9 | 2026-01 | 2659.85 | 1049.99 | 1609.86 | 483000.94 |
| 10 | 2026-02 | 2659.85 | 1046.50 | 1613.35 | 481387.59 |
| 11 | 2026-03 | 2659.85 | 1043.01 | 1616.84 | 479770.75 |
| 12 | 2026-04 | 2659.85 | 1039.50 | 1620.35 | 478150.41 |
| 13 | 2026-05 | 2659.85 | 1035.99 | 1623.86 | 476526.55 |
| 14 | 2026-06 | 2659.85 | 1032.47 | 1627.37 | 474899.18 |
| 15 | 2026-07 | 2659.85 | 1028.95 | 1630.90 | 473268.28 |
| 16 | 2026-08 | 2659.85 | 1025.41 | 1634.43 | 471633.84 |
| 17 | 2026-09 | 2659.85 | 1021.87 | 1637.98 | 469995.87 |
| 18 | 2026-10 | 2659.85 | 1018.32 | 1641.52 | 468354.34 |
| 19 | 2026-11 | 2659.85 | 1014.77 | 1645.08 | 466709.26 |
| 20 | 2026-12 | 2659.85 | 1011.20 | 1648.65 | 465060.62 |
| 21 | 2027-01 | 2659.85 | 1007.63 | 1652.22 | 463408.40 |
| 22 | 2027-02 | 2659.85 | 1004.05 | 1655.80 | 461752.60 |
| 23 | 2027-03 | 2659.85 | 1000.46 | 1659.38 | 460093.22 |
| 24 | 2027-04 | 2659.85 | 996.87 | 1662.98 | 458430.24 |
| 25 | 2027-05 | 2659.85 | 993.27 | 1666.58 | 456763.65 |
| 26 | 2027-06 | 2659.85 | 989.65 | 1670.19 | 455093.46 |
| 27 | 2027-07 | 2659.85 | 986.04 | 1673.81 | 453419.65 |
| 28 | 2027-08 | 2659.85 | 982.41 | 1677.44 | 451742.21 |
| 29 | 2027-09 | 2659.85 | 978.77 | 1681.07 | 450061.13 |
| 30 | 2027-10 | 2659.85 | 975.13 | 1684.72 | 448376.42 |
| 31 | 2027-11 | 2659.85 | 971.48 | 1688.37 | 446688.05 |
| 32 | 2027-12 | 2659.85 | 967.82 | 1692.02 | 444996.03 |
| 33 | 2028-01 | 2659.85 | 964.16 | 1695.69 | 443300.34 |
| 34 | 2028-02 | 2659.85 | 960.48 | 1699.36 | 441600.97 |
| 35 | 2028-03 | 2659.85 | 956.80 | 1703.05 | 439897.93 |
| 36 | 2028-04 | 2659.85 | 953.11 | 1706.74 | 438191.19 |
| 37 | 2028-05 | 2659.85 | 949.41 | 1710.43 | 436480.76 |
| 38 | 2028-06 | 2659.85 | 945.71 | 1714.14 | 434766.61 |
| 39 | 2028-07 | 2659.85 | 941.99 | 1717.85 | 433048.76 |
| 40 | 2028-08 | 2659.85 | 938.27 | 1721.58 | 431327.18 |
| 41 | 2028-09 | 2659.85 | 934.54 | 1725.31 | 429601.88 |
| 42 | 2028-10 | 2659.85 | 930.80 | 1729.04 | 427872.83 |
| 43 | 2028-11 | 2659.85 | 927.06 | 1732.79 | 426140.04 |
| 44 | 2028-12 | 2659.85 | 923.30 | 1736.55 | 424403.50 |
| 45 | 2029-01 | 2659.85 | 919.54 | 1740.31 | 422663.19 |
| 46 | 2029-02 | 2659.85 | 915.77 | 1744.08 | 420919.11 |
| 47 | 2029-03 | 2659.85 | 911.99 | 1747.86 | 419171.25 |
| 48 | 2029-04 | 2659.85 | 908.20 | 1751.64 | 417419.61 |
| 49 | 2029-05 | 2659.85 | 904.41 | 1755.44 | 415664.17 |
| 50 | 2029-06 | 2659.85 | 900.61 | 1759.24 | 413904.93 |
| 51 | 2029-07 | 2659.85 | 896.79 | 1763.05 | 412141.87 |
| 52 | 2029-08 | 2659.85 | 892.97 | 1766.87 | 410375.00 |
| 53 | 2029-09 | 2659.85 | 889.15 | 1770.70 | 408604.30 |
| 54 | 2029-10 | 2659.85 | 885.31 | 1774.54 | 406829.76 |
| 55 | 2029-11 | 2659.85 | 881.46 | 1778.38 | 405051.37 |
| 56 | 2029-12 | 2659.85 | 877.61 | 1782.24 | 403269.14 |
| 57 | 2030-01 | 2659.85 | 873.75 | 1786.10 | 401483.04 |
| 58 | 2030-02 | 2659.85 | 869.88 | 1789.97 | 399693.07 |
| 59 | 2030-03 | 2659.85 | 866.00 | 1793.85 | 397899.22 |
| 60 | 2030-04 | 2659.85 | 862.11 | 1797.73 | 396101.49 |
| 61 | 2030-05 | 2659.85 | 858.22 | 1801.63 | 394299.86 |
| 62 | 2030-06 | 2659.85 | 854.32 | 1805.53 | 392494.33 |
| 63 | 2030-07 | 2659.85 | 850.40 | 1809.44 | 390684.88 |
| 64 | 2030-08 | 2659.85 | 846.48 | 1813.36 | 388871.52 |
| 65 | 2030-09 | 2659.85 | 842.55 | 1817.29 | 387054.22 |
| 66 | 2030-10 | 2659.85 | 838.62 | 1821.23 | 385232.99 |
| 67 | 2030-11 | 2659.85 | 834.67 | 1825.18 | 383407.82 |
| 68 | 2030-12 | 2659.85 | 830.72 | 1829.13 | 381578.68 |
| 69 | 2031-01 | 2659.85 | 826.75 | 1833.09 | 379745.59 |
| 70 | 2031-02 | 2659.85 | 822.78 | 1837.07 | 377908.52 |
| 71 | 2031-03 | 2659.85 | 818.80 | 1841.05 | 376067.48 |
| 72 | 2031-04 | 2659.85 | 814.81 | 1845.04 | 374222.44 |
| 73 | 2031-05 | 2659.85 | 810.82 | 1849.03 | 372373.41 |
| 74 | 2031-06 | 2659.85 | 806.81 | 1853.04 | 370520.37 |
| 75 | 2031-07 | 2659.85 | 802.79 | 1857.05 | 368663.31 |
| 76 | 2031-08 | 2659.85 | 798.77 | 1861.08 | 366802.23 |
| 77 | 2031-09 | 2659.85 | 794.74 | 1865.11 | 364937.12 |
| 78 | 2031-10 | 2659.85 | 790.70 | 1869.15 | 363067.97 |
| 79 | 2031-11 | 2659.85 | 786.65 | 1873.20 | 361194.77 |
| 80 | 2031-12 | 2659.85 | 782.59 | 1877.26 | 359317.51 |
| 81 | 2032-01 | 2659.85 | 778.52 | 1881.33 | 357436.18 |
| 82 | 2032-02 | 2659.85 | 774.45 | 1885.40 | 355550.78 |
| 83 | 2032-03 | 2659.85 | 770.36 | 1889.49 | 353661.29 |
| 84 | 2032-04 | 2659.85 | 766.27 | 1893.58 | 351767.71 |
| 85 | 2032-05 | 2659.85 | 762.16 | 1897.69 | 349870.02 |
| 86 | 2032-06 | 2659.85 | 758.05 | 1901.80 | 347968.23 |
| 87 | 2032-07 | 2659.85 | 753.93 | 1905.92 | 346062.31 |
| 88 | 2032-08 | 2659.85 | 749.80 | 1910.05 | 344152.26 |
| 89 | 2032-09 | 2659.85 | 745.66 | 1914.19 | 342238.08 |
| 90 | 2032-10 | 2659.85 | 741.52 | 1918.33 | 340319.74 |
| 91 | 2032-11 | 2659.85 | 737.36 | 1922.49 | 338397.26 |
| 92 | 2032-12 | 2659.85 | 733.19 | 1926.65 | 336470.60 |
| 93 | 2033-01 | 2659.85 | 729.02 | 1930.83 | 334539.77 |
| 94 | 2033-02 | 2659.85 | 724.84 | 1935.01 | 332604.76 |
| 95 | 2033-03 | 2659.85 | 720.64 | 1939.20 | 330665.55 |
| 96 | 2033-04 | 2659.85 | 716.44 | 1943.41 | 328722.15 |
| 97 | 2033-05 | 2659.85 | 712.23 | 1947.62 | 326774.53 |
| 98 | 2033-06 | 2659.85 | 708.01 | 1951.84 | 324822.69 |
| 99 | 2033-07 | 2659.85 | 703.78 | 1956.07 | 322866.63 |
| 100 | 2033-08 | 2659.85 | 699.54 | 1960.30 | 320906.32 |
| 101 | 2033-09 | 2659.85 | 695.30 | 1964.55 | 318941.77 |
| 102 | 2033-10 | 2659.85 | 691.04 | 1968.81 | 316972.96 |
| 103 | 2033-11 | 2659.85 | 686.77 | 1973.07 | 314999.89 |
| 104 | 2033-12 | 2659.85 | 682.50 | 1977.35 | 313022.54 |
| 105 | 2034-01 | 2659.85 | 678.22 | 1981.63 | 311040.91 |
| 106 | 2034-02 | 2659.85 | 673.92 | 1985.93 | 309054.98 |
| 107 | 2034-03 | 2659.85 | 669.62 | 1990.23 | 307064.75 |
| 108 | 2034-04 | 2659.85 | 665.31 | 1994.54 | 305070.21 |
| 109 | 2034-05 | 2659.85 | 660.99 | 1998.86 | 303071.35 |
| 110 | 2034-06 | 2659.85 | 656.65 | 2003.19 | 301068.15 |
| 111 | 2034-07 | 2659.85 | 652.31 | 2007.53 | 299060.62 |
| 112 | 2034-08 | 2659.85 | 647.96 | 2011.88 | 297048.74 |
| 113 | 2034-09 | 2659.85 | 643.61 | 2016.24 | 295032.49 |
| 114 | 2034-10 | 2659.85 | 639.24 | 2020.61 | 293011.88 |
| 115 | 2034-11 | 2659.85 | 634.86 | 2024.99 | 290986.89 |
| 116 | 2034-12 | 2659.85 | 630.47 | 2029.38 | 288957.51 |
| 117 | 2035-01 | 2659.85 | 626.07 | 2033.77 | 286923.74 |
| 118 | 2035-02 | 2659.85 | 621.67 | 2038.18 | 284885.56 |
| 119 | 2035-03 | 2659.85 | 617.25 | 2042.60 | 282842.96 |
| 120 | 2035-04 | 2659.85 | 612.83 | 2047.02 | 280795.94 |
| 121 | 2035-05 | 2659.85 | 608.39 | 2051.46 | 278744.48 |
| 122 | 2035-06 | 2659.85 | 603.95 | 2055.90 | 276688.58 |
| 123 | 2035-07 | 2659.85 | 599.49 | 2060.36 | 274628.22 |
| 124 | 2035-08 | 2659.85 | 595.03 | 2064.82 | 272563.40 |
| 125 | 2035-09 | 2659.85 | 590.55 | 2069.29 | 270494.11 |
| 126 | 2035-10 | 2659.85 | 586.07 | 2073.78 | 268420.33 |
| 127 | 2035-11 | 2659.85 | 581.58 | 2078.27 | 266342.06 |
| 128 | 2035-12 | 2659.85 | 577.07 | 2082.77 | 264259.29 |
| 129 | 2036-01 | 2659.85 | 572.56 | 2087.29 | 262172.00 |
| 130 | 2036-02 | 2659.85 | 568.04 | 2091.81 | 260080.19 |
| 131 | 2036-03 | 2659.85 | 563.51 | 2096.34 | 257983.85 |
| 132 | 2036-04 | 2659.85 | 558.97 | 2100.88 | 255882.96 |
| 133 | 2036-05 | 2659.85 | 554.41 | 2105.44 | 253777.53 |
| 134 | 2036-06 | 2659.85 | 549.85 | 2110.00 | 251667.53 |
| 135 | 2036-07 | 2659.85 | 545.28 | 2114.57 | 249552.96 |
| 136 | 2036-08 | 2659.85 | 540.70 | 2119.15 | 247433.81 |
| 137 | 2036-09 | 2659.85 | 536.11 | 2123.74 | 245310.07 |
| 138 | 2036-10 | 2659.85 | 531.51 | 2128.34 | 243181.73 |
| 139 | 2036-11 | 2659.85 | 526.89 | 2132.95 | 241048.77 |
| 140 | 2036-12 | 2659.85 | 522.27 | 2137.58 | 238911.20 |
| 141 | 2037-01 | 2659.85 | 517.64 | 2142.21 | 236768.99 |
| 142 | 2037-02 | 2659.85 | 513.00 | 2146.85 | 234622.14 |
| 143 | 2037-03 | 2659.85 | 508.35 | 2151.50 | 232470.64 |
| 144 | 2037-04 | 2659.85 | 503.69 | 2156.16 | 230314.48 |
| 145 | 2037-05 | 2659.85 | 499.01 | 2160.83 | 228153.64 |
| 146 | 2037-06 | 2659.85 | 494.33 | 2165.52 | 225988.13 |
| 147 | 2037-07 | 2659.85 | 489.64 | 2170.21 | 223817.92 |
| 148 | 2037-08 | 2659.85 | 484.94 | 2174.91 | 221643.01 |
| 149 | 2037-09 | 2659.85 | 480.23 | 2179.62 | 219463.39 |
| 150 | 2037-10 | 2659.85 | 475.50 | 2184.34 | 217279.04 |
| 151 | 2037-11 | 2659.85 | 470.77 | 2189.08 | 215089.97 |
| 152 | 2037-12 | 2659.85 | 466.03 | 2193.82 | 212896.14 |
| 153 | 2038-01 | 2659.85 | 461.27 | 2198.57 | 210697.57 |
| 154 | 2038-02 | 2659.85 | 456.51 | 2203.34 | 208494.23 |
| 155 | 2038-03 | 2659.85 | 451.74 | 2208.11 | 206286.12 |
| 156 | 2038-04 | 2659.85 | 446.95 | 2212.90 | 204073.23 |
| 157 | 2038-05 | 2659.85 | 442.16 | 2217.69 | 201855.54 |
| 158 | 2038-06 | 2659.85 | 437.35 | 2222.49 | 199633.04 |
| 159 | 2038-07 | 2659.85 | 432.54 | 2227.31 | 197405.73 |
| 160 | 2038-08 | 2659.85 | 427.71 | 2232.14 | 195173.60 |
| 161 | 2038-09 | 2659.85 | 422.88 | 2236.97 | 192936.62 |
| 162 | 2038-10 | 2659.85 | 418.03 | 2241.82 | 190694.80 |
| 163 | 2038-11 | 2659.85 | 413.17 | 2246.68 | 188448.13 |
| 164 | 2038-12 | 2659.85 | 408.30 | 2251.54 | 186196.58 |
| 165 | 2039-01 | 2659.85 | 403.43 | 2256.42 | 183940.16 |
| 166 | 2039-02 | 2659.85 | 398.54 | 2261.31 | 181678.85 |
| 167 | 2039-03 | 2659.85 | 393.64 | 2266.21 | 179412.64 |
| 168 | 2039-04 | 2659.85 | 388.73 | 2271.12 | 177141.52 |
| 169 | 2039-05 | 2659.85 | 383.81 | 2276.04 | 174865.48 |
| 170 | 2039-06 | 2659.85 | 378.88 | 2280.97 | 172584.50 |
| 171 | 2039-07 | 2659.85 | 373.93 | 2285.92 | 170298.59 |
| 172 | 2039-08 | 2659.85 | 368.98 | 2290.87 | 168007.72 |
| 173 | 2039-09 | 2659.85 | 364.02 | 2295.83 | 165711.89 |
| 174 | 2039-10 | 2659.85 | 359.04 | 2300.81 | 163411.08 |
| 175 | 2039-11 | 2659.85 | 354.06 | 2305.79 | 161105.29 |
| 176 | 2039-12 | 2659.85 | 349.06 | 2310.79 | 158794.50 |
| 177 | 2040-01 | 2659.85 | 344.05 | 2315.79 | 156478.71 |
| 178 | 2040-02 | 2659.85 | 339.04 | 2320.81 | 154157.90 |
| 179 | 2040-03 | 2659.85 | 334.01 | 2325.84 | 151832.06 |
| 180 | 2040-04 | 2659.85 | 328.97 | 2330.88 | 149501.18 |
| 181 | 2040-05 | 2659.85 | 323.92 | 2335.93 | 147165.25 |
| 182 | 2040-06 | 2659.85 | 318.86 | 2340.99 | 144824.26 |
| 183 | 2040-07 | 2659.85 | 313.79 | 2346.06 | 142478.19 |
| 184 | 2040-08 | 2659.85 | 308.70 | 2351.15 | 140127.05 |
| 185 | 2040-09 | 2659.85 | 303.61 | 2356.24 | 137770.81 |
| 186 | 2040-10 | 2659.85 | 298.50 | 2361.35 | 135409.46 |
| 187 | 2040-11 | 2659.85 | 293.39 | 2366.46 | 133043.00 |
| 188 | 2040-12 | 2659.85 | 288.26 | 2371.59 | 130671.41 |
| 189 | 2041-01 | 2659.85 | 283.12 | 2376.73 | 128294.69 |
| 190 | 2041-02 | 2659.85 | 277.97 | 2381.88 | 125912.81 |
| 191 | 2041-03 | 2659.85 | 272.81 | 2387.04 | 123525.77 |
| 192 | 2041-04 | 2659.85 | 267.64 | 2392.21 | 121133.56 |
| 193 | 2041-05 | 2659.85 | 262.46 | 2397.39 | 118736.17 |
| 194 | 2041-06 | 2659.85 | 257.26 | 2402.59 | 116333.58 |
| 195 | 2041-07 | 2659.85 | 252.06 | 2407.79 | 113925.79 |
| 196 | 2041-08 | 2659.85 | 246.84 | 2413.01 | 111512.78 |
| 197 | 2041-09 | 2659.85 | 241.61 | 2418.24 | 109094.54 |
| 198 | 2041-10 | 2659.85 | 236.37 | 2423.48 | 106671.07 |
| 199 | 2041-11 | 2659.85 | 231.12 | 2428.73 | 104242.34 |
| 200 | 2041-12 | 2659.85 | 225.86 | 2433.99 | 101808.35 |
| 201 | 2042-01 | 2659.85 | 220.58 | 2439.26 | 99369.08 |
| 202 | 2042-02 | 2659.85 | 215.30 | 2444.55 | 96924.54 |
| 203 | 2042-03 | 2659.85 | 210.00 | 2449.85 | 94474.69 |
| 204 | 2042-04 | 2659.85 | 204.70 | 2455.15 | 92019.54 |
| 205 | 2042-05 | 2659.85 | 199.38 | 2460.47 | 89559.06 |
| 206 | 2042-06 | 2659.85 | 194.04 | 2465.80 | 87093.26 |
| 207 | 2042-07 | 2659.85 | 188.70 | 2471.15 | 84622.11 |
| 208 | 2042-08 | 2659.85 | 183.35 | 2476.50 | 82145.61 |
| 209 | 2042-09 | 2659.85 | 177.98 | 2481.87 | 79663.75 |
| 210 | 2042-10 | 2659.85 | 172.60 | 2487.24 | 77176.50 |
| 211 | 2042-11 | 2659.85 | 167.22 | 2492.63 | 74683.87 |
| 212 | 2042-12 | 2659.85 | 161.82 | 2498.03 | 72185.84 |
| 213 | 2043-01 | 2659.85 | 156.40 | 2503.45 | 69682.39 |
| 214 | 2043-02 | 2659.85 | 150.98 | 2508.87 | 67173.52 |
| 215 | 2043-03 | 2659.85 | 145.54 | 2514.31 | 64659.21 |
| 216 | 2043-04 | 2659.85 | 140.09 | 2519.75 | 62139.46 |
| 217 | 2043-05 | 2659.85 | 134.64 | 2525.21 | 59614.25 |
| 218 | 2043-06 | 2659.85 | 129.16 | 2530.68 | 57083.56 |
| 219 | 2043-07 | 2659.85 | 123.68 | 2536.17 | 54547.40 |
| 220 | 2043-08 | 2659.85 | 118.19 | 2541.66 | 52005.73 |
| 221 | 2043-09 | 2659.85 | 112.68 | 2547.17 | 49458.56 |
| 222 | 2043-10 | 2659.85 | 107.16 | 2552.69 | 46905.88 |
| 223 | 2043-11 | 2659.85 | 101.63 | 2558.22 | 44347.66 |
| 224 | 2043-12 | 2659.85 | 96.09 | 2563.76 | 41783.89 |
| 225 | 2044-01 | 2659.85 | 90.53 | 2569.32 | 39214.58 |
| 226 | 2044-02 | 2659.85 | 84.96 | 2574.88 | 36639.69 |
| 227 | 2044-03 | 2659.85 | 79.39 | 2580.46 | 34059.23 |
| 228 | 2044-04 | 2659.85 | 73.79 | 2586.05 | 31473.18 |
| 229 | 2044-05 | 2659.85 | 68.19 | 2591.66 | 28881.52 |
| 230 | 2044-06 | 2659.85 | 62.58 | 2597.27 | 26284.25 |
| 231 | 2044-07 | 2659.85 | 56.95 | 2602.90 | 23681.35 |
| 232 | 2044-08 | 2659.85 | 51.31 | 2608.54 | 21072.81 |
| 233 | 2044-09 | 2659.85 | 45.66 | 2614.19 | 18458.62 |
| 234 | 2044-10 | 2659.85 | 39.99 | 2619.85 | 15838.76 |
| 235 | 2044-11 | 2659.85 | 34.32 | 2625.53 | 13213.23 |
| 236 | 2044-12 | 2659.85 | 28.63 | 2631.22 | 10582.01 |
| 237 | 2045-01 | 2659.85 | 22.93 | 2636.92 | 7945.09 |
| 238 | 2045-02 | 2659.85 | 17.21 | 2642.63 | 5302.46 |
| 239 | 2045-03 | 2659.85 | 11.49 | 2648.36 | 2654.10 |
| 240 | 2045-04 | 2659.85 | 5.75 | 2654.10 | 0.00 |
等额本金还款方式：
贷款总额：49.74万
还款月数：20年
首月还款：3149.98元
每月递减：4.49元
利息总额：12.99万
本息合计：62.72万
节省利息：11144.95元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-05 | 3149.98 | 1077.62 | 2072.35 | 495292.65 |
| 2 | 2025-06 | 3145.49 | 1073.13 | 2072.35 | 493220.29 |
| 3 | 2025-07 | 3141.00 | 1068.64 | 2072.35 | 491147.94 |
| 4 | 2025-08 | 3136.51 | 1064.15 | 2072.35 | 489075.58 |
| 5 | 2025-09 | 3132.02 | 1059.66 | 2072.35 | 487003.23 |
| 6 | 2025-10 | 3127.53 | 1055.17 | 2072.35 | 484930.88 |
| 7 | 2025-11 | 3123.04 | 1050.68 | 2072.35 | 482858.52 |
| 8 | 2025-12 | 3118.55 | 1046.19 | 2072.35 | 480786.17 |
| 9 | 2026-01 | 3114.06 | 1041.70 | 2072.35 | 478713.81 |
| 10 | 2026-02 | 3109.57 | 1037.21 | 2072.35 | 476641.46 |
| 11 | 2026-03 | 3105.08 | 1032.72 | 2072.35 | 474569.10 |
| 12 | 2026-04 | 3100.59 | 1028.23 | 2072.35 | 472496.75 |
| 13 | 2026-05 | 3096.10 | 1023.74 | 2072.35 | 470424.40 |
| 14 | 2026-06 | 3091.61 | 1019.25 | 2072.35 | 468352.04 |
| 15 | 2026-07 | 3087.12 | 1014.76 | 2072.35 | 466279.69 |
| 16 | 2026-08 | 3082.63 | 1010.27 | 2072.35 | 464207.33 |
| 17 | 2026-09 | 3078.14 | 1005.78 | 2072.35 | 462134.98 |
| 18 | 2026-10 | 3073.65 | 1001.29 | 2072.35 | 460062.63 |
| 19 | 2026-11 | 3069.16 | 996.80 | 2072.35 | 457990.27 |
| 20 | 2026-12 | 3064.67 | 992.31 | 2072.35 | 455917.92 |
| 21 | 2027-01 | 3060.18 | 987.82 | 2072.35 | 453845.56 |
| 22 | 2027-02 | 3055.69 | 983.33 | 2072.35 | 451773.21 |
| 23 | 2027-03 | 3051.20 | 978.84 | 2072.35 | 449700.85 |
| 24 | 2027-04 | 3046.71 | 974.35 | 2072.35 | 447628.50 |
| 25 | 2027-05 | 3042.22 | 969.86 | 2072.35 | 445556.15 |
| 26 | 2027-06 | 3037.73 | 965.37 | 2072.35 | 443483.79 |
| 27 | 2027-07 | 3033.24 | 960.88 | 2072.35 | 441411.44 |
| 28 | 2027-08 | 3028.75 | 956.39 | 2072.35 | 439339.08 |
| 29 | 2027-09 | 3024.26 | 951.90 | 2072.35 | 437266.73 |
| 30 | 2027-10 | 3019.77 | 947.41 | 2072.35 | 435194.38 |
| 31 | 2027-11 | 3015.28 | 942.92 | 2072.35 | 433122.02 |
| 32 | 2027-12 | 3010.79 | 938.43 | 2072.35 | 431049.67 |
| 33 | 2028-01 | 3006.30 | 933.94 | 2072.35 | 428977.31 |
| 34 | 2028-02 | 3001.81 | 929.45 | 2072.35 | 426904.96 |
| 35 | 2028-03 | 2997.31 | 924.96 | 2072.35 | 424832.60 |
| 36 | 2028-04 | 2992.82 | 920.47 | 2072.35 | 422760.25 |
| 37 | 2028-05 | 2988.33 | 915.98 | 2072.35 | 420687.90 |
| 38 | 2028-06 | 2983.84 | 911.49 | 2072.35 | 418615.54 |
| 39 | 2028-07 | 2979.35 | 907.00 | 2072.35 | 416543.19 |
| 40 | 2028-08 | 2974.86 | 902.51 | 2072.35 | 414470.83 |
| 41 | 2028-09 | 2970.37 | 898.02 | 2072.35 | 412398.48 |
| 42 | 2028-10 | 2965.88 | 893.53 | 2072.35 | 410326.13 |
| 43 | 2028-11 | 2961.39 | 889.04 | 2072.35 | 408253.77 |
| 44 | 2028-12 | 2956.90 | 884.55 | 2072.35 | 406181.42 |
| 45 | 2029-01 | 2952.41 | 880.06 | 2072.35 | 404109.06 |
| 46 | 2029-02 | 2947.92 | 875.57 | 2072.35 | 402036.71 |
| 47 | 2029-03 | 2943.43 | 871.08 | 2072.35 | 399964.35 |
| 48 | 2029-04 | 2938.94 | 866.59 | 2072.35 | 397892.00 |
| 49 | 2029-05 | 2934.45 | 862.10 | 2072.35 | 395819.65 |
| 50 | 2029-06 | 2929.96 | 857.61 | 2072.35 | 393747.29 |
| 51 | 2029-07 | 2925.47 | 853.12 | 2072.35 | 391674.94 |
| 52 | 2029-08 | 2920.98 | 848.63 | 2072.35 | 389602.58 |
| 53 | 2029-09 | 2916.49 | 844.14 | 2072.35 | 387530.23 |
| 54 | 2029-10 | 2912.00 | 839.65 | 2072.35 | 385457.88 |
| 55 | 2029-11 | 2907.51 | 835.16 | 2072.35 | 383385.52 |
| 56 | 2029-12 | 2903.02 | 830.67 | 2072.35 | 381313.17 |
| 57 | 2030-01 | 2898.53 | 826.18 | 2072.35 | 379240.81 |
| 58 | 2030-02 | 2894.04 | 821.69 | 2072.35 | 377168.46 |
| 59 | 2030-03 | 2889.55 | 817.20 | 2072.35 | 375096.10 |
| 60 | 2030-04 | 2885.06 | 812.71 | 2072.35 | 373023.75 |
| 61 | 2030-05 | 2880.57 | 808.22 | 2072.35 | 370951.40 |
| 62 | 2030-06 | 2876.08 | 803.73 | 2072.35 | 368879.04 |
| 63 | 2030-07 | 2871.59 | 799.24 | 2072.35 | 366806.69 |
| 64 | 2030-08 | 2867.10 | 794.75 | 2072.35 | 364734.33 |
| 65 | 2030-09 | 2862.61 | 790.26 | 2072.35 | 362661.98 |
| 66 | 2030-10 | 2858.12 | 785.77 | 2072.35 | 360589.63 |
| 67 | 2030-11 | 2853.63 | 781.28 | 2072.35 | 358517.27 |
| 68 | 2030-12 | 2849.14 | 776.79 | 2072.35 | 356444.92 |
| 69 | 2031-01 | 2844.65 | 772.30 | 2072.35 | 354372.56 |
| 70 | 2031-02 | 2840.16 | 767.81 | 2072.35 | 352300.21 |
| 71 | 2031-03 | 2835.67 | 763.32 | 2072.35 | 350227.85 |
| 72 | 2031-04 | 2831.18 | 758.83 | 2072.35 | 348155.50 |
| 73 | 2031-05 | 2826.69 | 754.34 | 2072.35 | 346083.15 |
| 74 | 2031-06 | 2822.20 | 749.85 | 2072.35 | 344010.79 |
| 75 | 2031-07 | 2817.71 | 745.36 | 2072.35 | 341938.44 |
| 76 | 2031-08 | 2813.22 | 740.87 | 2072.35 | 339866.08 |
| 77 | 2031-09 | 2808.73 | 736.38 | 2072.35 | 337793.73 |
| 78 | 2031-10 | 2804.24 | 731.89 | 2072.35 | 335721.38 |
| 79 | 2031-11 | 2799.75 | 727.40 | 2072.35 | 333649.02 |
| 80 | 2031-12 | 2795.26 | 722.91 | 2072.35 | 331576.67 |
| 81 | 2032-01 | 2790.77 | 718.42 | 2072.35 | 329504.31 |
| 82 | 2032-02 | 2786.28 | 713.93 | 2072.35 | 327431.96 |
| 83 | 2032-03 | 2781.79 | 709.44 | 2072.35 | 325359.60 |
| 84 | 2032-04 | 2777.30 | 704.95 | 2072.35 | 323287.25 |
| 85 | 2032-05 | 2772.81 | 700.46 | 2072.35 | 321214.90 |
| 86 | 2032-06 | 2768.32 | 695.97 | 2072.35 | 319142.54 |
| 87 | 2032-07 | 2763.83 | 691.48 | 2072.35 | 317070.19 |
| 88 | 2032-08 | 2759.34 | 686.99 | 2072.35 | 314997.83 |
| 89 | 2032-09 | 2754.85 | 682.50 | 2072.35 | 312925.48 |
| 90 | 2032-10 | 2750.36 | 678.01 | 2072.35 | 310853.13 |
| 91 | 2032-11 | 2745.87 | 673.52 | 2072.35 | 308780.77 |
| 92 | 2032-12 | 2741.38 | 669.03 | 2072.35 | 306708.42 |
| 93 | 2033-01 | 2736.89 | 664.53 | 2072.35 | 304636.06 |
| 94 | 2033-02 | 2732.40 | 660.04 | 2072.35 | 302563.71 |
| 95 | 2033-03 | 2727.91 | 655.55 | 2072.35 | 300491.35 |
| 96 | 2033-04 | 2723.42 | 651.06 | 2072.35 | 298419.00 |
| 97 | 2033-05 | 2718.93 | 646.57 | 2072.35 | 296346.65 |
| 98 | 2033-06 | 2714.44 | 642.08 | 2072.35 | 294274.29 |
| 99 | 2033-07 | 2709.95 | 637.59 | 2072.35 | 292201.94 |
| 100 | 2033-08 | 2705.46 | 633.10 | 2072.35 | 290129.58 |
| 101 | 2033-09 | 2700.97 | 628.61 | 2072.35 | 288057.23 |
| 102 | 2033-10 | 2696.48 | 624.12 | 2072.35 | 285984.88 |
| 103 | 2033-11 | 2691.99 | 619.63 | 2072.35 | 283912.52 |
| 104 | 2033-12 | 2687.50 | 615.14 | 2072.35 | 281840.17 |
| 105 | 2034-01 | 2683.01 | 610.65 | 2072.35 | 279767.81 |
| 106 | 2034-02 | 2678.52 | 606.16 | 2072.35 | 277695.46 |
| 107 | 2034-03 | 2674.03 | 601.67 | 2072.35 | 275623.10 |
| 108 | 2034-04 | 2669.54 | 597.18 | 2072.35 | 273550.75 |
| 109 | 2034-05 | 2665.05 | 592.69 | 2072.35 | 271478.40 |
| 110 | 2034-06 | 2660.56 | 588.20 | 2072.35 | 269406.04 |
| 111 | 2034-07 | 2656.07 | 583.71 | 2072.35 | 267333.69 |
| 112 | 2034-08 | 2651.58 | 579.22 | 2072.35 | 265261.33 |
| 113 | 2034-09 | 2647.09 | 574.73 | 2072.35 | 263188.98 |
| 114 | 2034-10 | 2642.60 | 570.24 | 2072.35 | 261116.63 |
| 115 | 2034-11 | 2638.11 | 565.75 | 2072.35 | 259044.27 |
| 116 | 2034-12 | 2633.62 | 561.26 | 2072.35 | 256971.92 |
| 117 | 2035-01 | 2629.13 | 556.77 | 2072.35 | 254899.56 |
| 118 | 2035-02 | 2624.64 | 552.28 | 2072.35 | 252827.21 |
| 119 | 2035-03 | 2620.15 | 547.79 | 2072.35 | 250754.85 |
| 120 | 2035-04 | 2615.66 | 543.30 | 2072.35 | 248682.50 |
| 121 | 2035-05 | 2611.17 | 538.81 | 2072.35 | 246610.15 |
| 122 | 2035-06 | 2606.68 | 534.32 | 2072.35 | 244537.79 |
| 123 | 2035-07 | 2602.19 | 529.83 | 2072.35 | 242465.44 |
| 124 | 2035-08 | 2597.70 | 525.34 | 2072.35 | 240393.08 |
| 125 | 2035-09 | 2593.21 | 520.85 | 2072.35 | 238320.73 |
| 126 | 2035-10 | 2588.72 | 516.36 | 2072.35 | 236248.38 |
| 127 | 2035-11 | 2584.23 | 511.87 | 2072.35 | 234176.02 |
| 128 | 2035-12 | 2579.74 | 507.38 | 2072.35 | 232103.67 |
| 129 | 2036-01 | 2575.25 | 502.89 | 2072.35 | 230031.31 |
| 130 | 2036-02 | 2570.76 | 498.40 | 2072.35 | 227958.96 |
| 131 | 2036-03 | 2566.27 | 493.91 | 2072.35 | 225886.60 |
| 132 | 2036-04 | 2561.78 | 489.42 | 2072.35 | 223814.25 |
| 133 | 2036-05 | 2557.29 | 484.93 | 2072.35 | 221741.90 |
| 134 | 2036-06 | 2552.79 | 480.44 | 2072.35 | 219669.54 |
| 135 | 2036-07 | 2548.30 | 475.95 | 2072.35 | 217597.19 |
| 136 | 2036-08 | 2543.81 | 471.46 | 2072.35 | 215524.83 |
| 137 | 2036-09 | 2539.32 | 466.97 | 2072.35 | 213452.48 |
| 138 | 2036-10 | 2534.83 | 462.48 | 2072.35 | 211380.13 |
| 139 | 2036-11 | 2530.34 | 457.99 | 2072.35 | 209307.77 |
| 140 | 2036-12 | 2525.85 | 453.50 | 2072.35 | 207235.42 |
| 141 | 2037-01 | 2521.36 | 449.01 | 2072.35 | 205163.06 |
| 142 | 2037-02 | 2516.87 | 444.52 | 2072.35 | 203090.71 |
| 143 | 2037-03 | 2512.38 | 440.03 | 2072.35 | 201018.35 |
| 144 | 2037-04 | 2507.89 | 435.54 | 2072.35 | 198946.00 |
| 145 | 2037-05 | 2503.40 | 431.05 | 2072.35 | 196873.65 |
| 146 | 2037-06 | 2498.91 | 426.56 | 2072.35 | 194801.29 |
| 147 | 2037-07 | 2494.42 | 422.07 | 2072.35 | 192728.94 |
| 148 | 2037-08 | 2489.93 | 417.58 | 2072.35 | 190656.58 |
| 149 | 2037-09 | 2485.44 | 413.09 | 2072.35 | 188584.23 |
| 150 | 2037-10 | 2480.95 | 408.60 | 2072.35 | 186511.88 |
| 151 | 2037-11 | 2476.46 | 404.11 | 2072.35 | 184439.52 |
| 152 | 2037-12 | 2471.97 | 399.62 | 2072.35 | 182367.17 |
| 153 | 2038-01 | 2467.48 | 395.13 | 2072.35 | 180294.81 |
| 154 | 2038-02 | 2462.99 | 390.64 | 2072.35 | 178222.46 |
| 155 | 2038-03 | 2458.50 | 386.15 | 2072.35 | 176150.10 |
| 156 | 2038-04 | 2454.01 | 381.66 | 2072.35 | 174077.75 |
| 157 | 2038-05 | 2449.52 | 377.17 | 2072.35 | 172005.40 |
| 158 | 2038-06 | 2445.03 | 372.68 | 2072.35 | 169933.04 |
| 159 | 2038-07 | 2440.54 | 368.19 | 2072.35 | 167860.69 |
| 160 | 2038-08 | 2436.05 | 363.70 | 2072.35 | 165788.33 |
| 161 | 2038-09 | 2431.56 | 359.21 | 2072.35 | 163715.98 |
| 162 | 2038-10 | 2427.07 | 354.72 | 2072.35 | 161643.63 |
| 163 | 2038-11 | 2422.58 | 350.23 | 2072.35 | 159571.27 |
| 164 | 2038-12 | 2418.09 | 345.74 | 2072.35 | 157498.92 |
| 165 | 2039-01 | 2413.60 | 341.25 | 2072.35 | 155426.56 |
| 166 | 2039-02 | 2409.11 | 336.76 | 2072.35 | 153354.21 |
| 167 | 2039-03 | 2404.62 | 332.27 | 2072.35 | 151281.85 |
| 168 | 2039-04 | 2400.13 | 327.78 | 2072.35 | 149209.50 |
| 169 | 2039-05 | 2395.64 | 323.29 | 2072.35 | 147137.15 |
| 170 | 2039-06 | 2391.15 | 318.80 | 2072.35 | 145064.79 |
| 171 | 2039-07 | 2386.66 | 314.31 | 2072.35 | 142992.44 |
| 172 | 2039-08 | 2382.17 | 309.82 | 2072.35 | 140920.08 |
| 173 | 2039-09 | 2377.68 | 305.33 | 2072.35 | 138847.73 |
| 174 | 2039-10 | 2373.19 | 300.84 | 2072.35 | 136775.38 |
| 175 | 2039-11 | 2368.70 | 296.35 | 2072.35 | 134703.02 |
| 176 | 2039-12 | 2364.21 | 291.86 | 2072.35 | 132630.67 |
| 177 | 2040-01 | 2359.72 | 287.37 | 2072.35 | 130558.31 |
| 178 | 2040-02 | 2355.23 | 282.88 | 2072.35 | 128485.96 |
| 179 | 2040-03 | 2350.74 | 278.39 | 2072.35 | 126413.60 |
| 180 | 2040-04 | 2346.25 | 273.90 | 2072.35 | 124341.25 |
| 181 | 2040-05 | 2341.76 | 269.41 | 2072.35 | 122268.90 |
| 182 | 2040-06 | 2337.27 | 264.92 | 2072.35 | 120196.54 |
| 183 | 2040-07 | 2332.78 | 260.43 | 2072.35 | 118124.19 |
| 184 | 2040-08 | 2328.29 | 255.94 | 2072.35 | 116051.83 |
| 185 | 2040-09 | 2323.80 | 251.45 | 2072.35 | 113979.48 |
| 186 | 2040-10 | 2319.31 | 246.96 | 2072.35 | 111907.13 |
| 187 | 2040-11 | 2314.82 | 242.47 | 2072.35 | 109834.77 |
| 188 | 2040-12 | 2310.33 | 237.98 | 2072.35 | 107762.42 |
| 189 | 2041-01 | 2305.84 | 233.49 | 2072.35 | 105690.06 |
| 190 | 2041-02 | 2301.35 | 229.00 | 2072.35 | 103617.71 |
| 191 | 2041-03 | 2296.86 | 224.51 | 2072.35 | 101545.35 |
| 192 | 2041-04 | 2292.37 | 220.01 | 2072.35 | 99473.00 |
| 193 | 2041-05 | 2287.88 | 215.52 | 2072.35 | 97400.65 |
| 194 | 2041-06 | 2283.39 | 211.03 | 2072.35 | 95328.29 |
| 195 | 2041-07 | 2278.90 | 206.54 | 2072.35 | 93255.94 |
| 196 | 2041-08 | 2274.41 | 202.05 | 2072.35 | 91183.58 |
| 197 | 2041-09 | 2269.92 | 197.56 | 2072.35 | 89111.23 |
| 198 | 2041-10 | 2265.43 | 193.07 | 2072.35 | 87038.88 |
| 199 | 2041-11 | 2260.94 | 188.58 | 2072.35 | 84966.52 |
| 200 | 2041-12 | 2256.45 | 184.09 | 2072.35 | 82894.17 |
| 201 | 2042-01 | 2251.96 | 179.60 | 2072.35 | 80821.81 |
| 202 | 2042-02 | 2247.47 | 175.11 | 2072.35 | 78749.46 |
| 203 | 2042-03 | 2242.98 | 170.62 | 2072.35 | 76677.10 |
| 204 | 2042-04 | 2238.49 | 166.13 | 2072.35 | 74604.75 |
| 205 | 2042-05 | 2234.00 | 161.64 | 2072.35 | 72532.40 |
| 206 | 2042-06 | 2229.51 | 157.15 | 2072.35 | 70460.04 |
| 207 | 2042-07 | 2225.02 | 152.66 | 2072.35 | 68387.69 |
| 208 | 2042-08 | 2220.53 | 148.17 | 2072.35 | 66315.33 |
| 209 | 2042-09 | 2216.04 | 143.68 | 2072.35 | 64242.98 |
| 210 | 2042-10 | 2211.55 | 139.19 | 2072.35 | 62170.63 |
| 211 | 2042-11 | 2207.06 | 134.70 | 2072.35 | 60098.27 |
| 212 | 2042-12 | 2202.57 | 130.21 | 2072.35 | 58025.92 |
| 213 | 2043-01 | 2198.08 | 125.72 | 2072.35 | 55953.56 |
| 214 | 2043-02 | 2193.59 | 121.23 | 2072.35 | 53881.21 |
| 215 | 2043-03 | 2189.10 | 116.74 | 2072.35 | 51808.85 |
| 216 | 2043-04 | 2184.61 | 112.25 | 2072.35 | 49736.50 |
| 217 | 2043-05 | 2180.12 | 107.76 | 2072.35 | 47664.15 |
| 218 | 2043-06 | 2175.63 | 103.27 | 2072.35 | 45591.79 |
| 219 | 2043-07 | 2171.14 | 98.78 | 2072.35 | 43519.44 |
| 220 | 2043-08 | 2166.65 | 94.29 | 2072.35 | 41447.08 |
| 221 | 2043-09 | 2162.16 | 89.80 | 2072.35 | 39374.73 |
| 222 | 2043-10 | 2157.67 | 85.31 | 2072.35 | 37302.38 |
| 223 | 2043-11 | 2153.18 | 80.82 | 2072.35 | 35230.02 |
| 224 | 2043-12 | 2148.69 | 76.33 | 2072.35 | 33157.67 |
| 225 | 2044-01 | 2144.20 | 71.84 | 2072.35 | 31085.31 |
| 226 | 2044-02 | 2139.71 | 67.35 | 2072.35 | 29012.96 |
| 227 | 2044-03 | 2135.22 | 62.86 | 2072.35 | 26940.60 |
| 228 | 2044-04 | 2130.73 | 58.37 | 2072.35 | 24868.25 |
| 229 | 2044-05 | 2126.24 | 53.88 | 2072.35 | 22795.90 |
| 230 | 2044-06 | 2121.75 | 49.39 | 2072.35 | 20723.54 |
| 231 | 2044-07 | 2117.26 | 44.90 | 2072.35 | 18651.19 |
| 232 | 2044-08 | 2112.77 | 40.41 | 2072.35 | 16578.83 |
| 233 | 2044-09 | 2108.27 | 35.92 | 2072.35 | 14506.48 |
| 234 | 2044-10 | 2103.78 | 31.43 | 2072.35 | 12434.13 |
| 235 | 2044-11 | 2099.29 | 26.94 | 2072.35 | 10361.77 |
| 236 | 2044-12 | 2094.80 | 22.45 | 2072.35 | 8289.42 |
| 237 | 2045-01 | 2090.31 | 17.96 | 2072.35 | 6217.06 |
| 238 | 2045-02 | 2085.82 | 13.47 | 2072.35 | 4144.71 |
| 239 | 2045-03 | 2081.33 | 8.98 | 2072.35 | 2072.35 |
| 240 | 2045-04 | 2076.84 | 4.49 | 2072.35 | 0.00 |