深圳贷款47.31万（公积金贷款）房贷，还款19年9个月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：47.31万
还款月数：19年9个月
每月还款：2554.3元
利息总额：13.23万
本息合计：60.54万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-06 | 2554.30 | 1024.96 | 1529.34 | 471530.66 |
| 2 | 2025-07 | 2554.30 | 1021.65 | 1532.65 | 469998.02 |
| 3 | 2025-08 | 2554.30 | 1018.33 | 1535.97 | 468462.05 |
| 4 | 2025-09 | 2554.30 | 1015.00 | 1539.30 | 466922.75 |
| 5 | 2025-10 | 2554.30 | 1011.67 | 1542.63 | 465380.12 |
| 6 | 2025-11 | 2554.30 | 1008.32 | 1545.97 | 463834.14 |
| 7 | 2025-12 | 2554.30 | 1004.97 | 1549.32 | 462284.82 |
| 8 | 2026-01 | 2554.30 | 1001.62 | 1552.68 | 460732.14 |
| 9 | 2026-02 | 2554.30 | 998.25 | 1556.05 | 459176.09 |
| 10 | 2026-03 | 2554.30 | 994.88 | 1559.42 | 457616.67 |
| 11 | 2026-04 | 2554.30 | 991.50 | 1562.80 | 456053.88 |
| 12 | 2026-05 | 2554.30 | 988.12 | 1566.18 | 454487.70 |
| 13 | 2026-06 | 2554.30 | 984.72 | 1569.58 | 452918.12 |
| 14 | 2026-07 | 2554.30 | 981.32 | 1572.98 | 451345.14 |
| 15 | 2026-08 | 2554.30 | 977.91 | 1576.38 | 449768.76 |
| 16 | 2026-09 | 2554.30 | 974.50 | 1579.80 | 448188.96 |
| 17 | 2026-10 | 2554.30 | 971.08 | 1583.22 | 446605.74 |
| 18 | 2026-11 | 2554.30 | 967.65 | 1586.65 | 445019.09 |
| 19 | 2026-12 | 2554.30 | 964.21 | 1590.09 | 443429.00 |
| 20 | 2027-01 | 2554.30 | 960.76 | 1593.54 | 441835.46 |
| 21 | 2027-02 | 2554.30 | 957.31 | 1596.99 | 440238.47 |
| 22 | 2027-03 | 2554.30 | 953.85 | 1600.45 | 438638.02 |
| 23 | 2027-04 | 2554.30 | 950.38 | 1603.92 | 437034.11 |
| 24 | 2027-05 | 2554.30 | 946.91 | 1607.39 | 435426.72 |
| 25 | 2027-06 | 2554.30 | 943.42 | 1610.87 | 433815.84 |
| 26 | 2027-07 | 2554.30 | 939.93 | 1614.36 | 432201.48 |
| 27 | 2027-08 | 2554.30 | 936.44 | 1617.86 | 430583.62 |
| 28 | 2027-09 | 2554.30 | 932.93 | 1621.37 | 428962.25 |
| 29 | 2027-10 | 2554.30 | 929.42 | 1624.88 | 427337.37 |
| 30 | 2027-11 | 2554.30 | 925.90 | 1628.40 | 425708.97 |
| 31 | 2027-12 | 2554.30 | 922.37 | 1631.93 | 424077.04 |
| 32 | 2028-01 | 2554.30 | 918.83 | 1635.46 | 422441.57 |
| 33 | 2028-02 | 2554.30 | 915.29 | 1639.01 | 420802.56 |
| 34 | 2028-03 | 2554.30 | 911.74 | 1642.56 | 419160.00 |
| 35 | 2028-04 | 2554.30 | 908.18 | 1646.12 | 417513.89 |
| 36 | 2028-05 | 2554.30 | 904.61 | 1649.69 | 415864.20 |
| 37 | 2028-06 | 2554.30 | 901.04 | 1653.26 | 414210.94 |
| 38 | 2028-07 | 2554.30 | 897.46 | 1656.84 | 412554.10 |
| 39 | 2028-08 | 2554.30 | 893.87 | 1660.43 | 410893.67 |
| 40 | 2028-09 | 2554.30 | 890.27 | 1664.03 | 409229.64 |
| 41 | 2028-10 | 2554.30 | 886.66 | 1667.63 | 407562.01 |
| 42 | 2028-11 | 2554.30 | 883.05 | 1671.25 | 405890.76 |
| 43 | 2028-12 | 2554.30 | 879.43 | 1674.87 | 404215.89 |
| 44 | 2029-01 | 2554.30 | 875.80 | 1678.50 | 402537.39 |
| 45 | 2029-02 | 2554.30 | 872.16 | 1682.13 | 400855.26 |
| 46 | 2029-03 | 2554.30 | 868.52 | 1685.78 | 399169.48 |
| 47 | 2029-04 | 2554.30 | 864.87 | 1689.43 | 397480.05 |
| 48 | 2029-05 | 2554.30 | 861.21 | 1693.09 | 395786.96 |
| 49 | 2029-06 | 2554.30 | 857.54 | 1696.76 | 394090.20 |
| 50 | 2029-07 | 2554.30 | 853.86 | 1700.44 | 392389.76 |
| 51 | 2029-08 | 2554.30 | 850.18 | 1704.12 | 390685.64 |
| 52 | 2029-09 | 2554.30 | 846.49 | 1707.81 | 388977.83 |
| 53 | 2029-10 | 2554.30 | 842.79 | 1711.51 | 387266.31 |
| 54 | 2029-11 | 2554.30 | 839.08 | 1715.22 | 385551.09 |
| 55 | 2029-12 | 2554.30 | 835.36 | 1718.94 | 383832.15 |
| 56 | 2030-01 | 2554.30 | 831.64 | 1722.66 | 382109.49 |
| 57 | 2030-02 | 2554.30 | 827.90 | 1726.39 | 380383.10 |
| 58 | 2030-03 | 2554.30 | 824.16 | 1730.14 | 378652.96 |
| 59 | 2030-04 | 2554.30 | 820.41 | 1733.88 | 376919.08 |
| 60 | 2030-05 | 2554.30 | 816.66 | 1737.64 | 375181.44 |
| 61 | 2030-06 | 2554.30 | 812.89 | 1741.41 | 373440.03 |
| 62 | 2030-07 | 2554.30 | 809.12 | 1745.18 | 371694.85 |
| 63 | 2030-08 | 2554.30 | 805.34 | 1748.96 | 369945.89 |
| 64 | 2030-09 | 2554.30 | 801.55 | 1752.75 | 368193.14 |
| 65 | 2030-10 | 2554.30 | 797.75 | 1756.55 | 366436.60 |
| 66 | 2030-11 | 2554.30 | 793.95 | 1760.35 | 364676.24 |
| 67 | 2030-12 | 2554.30 | 790.13 | 1764.17 | 362912.08 |
| 68 | 2031-01 | 2554.30 | 786.31 | 1767.99 | 361144.09 |
| 69 | 2031-02 | 2554.30 | 782.48 | 1771.82 | 359372.27 |
| 70 | 2031-03 | 2554.30 | 778.64 | 1775.66 | 357596.61 |
| 71 | 2031-04 | 2554.30 | 774.79 | 1779.51 | 355817.10 |
| 72 | 2031-05 | 2554.30 | 770.94 | 1783.36 | 354033.74 |
| 73 | 2031-06 | 2554.30 | 767.07 | 1787.23 | 352246.52 |
| 74 | 2031-07 | 2554.30 | 763.20 | 1791.10 | 350455.42 |
| 75 | 2031-08 | 2554.30 | 759.32 | 1794.98 | 348660.44 |
| 76 | 2031-09 | 2554.30 | 755.43 | 1798.87 | 346861.57 |
| 77 | 2031-10 | 2554.30 | 751.53 | 1802.77 | 345058.81 |
| 78 | 2031-11 | 2554.30 | 747.63 | 1806.67 | 343252.14 |
| 79 | 2031-12 | 2554.30 | 743.71 | 1810.59 | 341441.55 |
| 80 | 2032-01 | 2554.30 | 739.79 | 1814.51 | 339627.04 |
| 81 | 2032-02 | 2554.30 | 735.86 | 1818.44 | 337808.60 |
| 82 | 2032-03 | 2554.30 | 731.92 | 1822.38 | 335986.22 |
| 83 | 2032-04 | 2554.30 | 727.97 | 1826.33 | 334159.90 |
| 84 | 2032-05 | 2554.30 | 724.01 | 1830.29 | 332329.61 |
| 85 | 2032-06 | 2554.30 | 720.05 | 1834.25 | 330495.36 |
| 86 | 2032-07 | 2554.30 | 716.07 | 1838.23 | 328657.13 |
| 87 | 2032-08 | 2554.30 | 712.09 | 1842.21 | 326814.93 |
| 88 | 2032-09 | 2554.30 | 708.10 | 1846.20 | 324968.73 |
| 89 | 2032-10 | 2554.30 | 704.10 | 1850.20 | 323118.53 |
| 90 | 2032-11 | 2554.30 | 700.09 | 1854.21 | 321264.32 |
| 91 | 2032-12 | 2554.30 | 696.07 | 1858.23 | 319406.09 |
| 92 | 2033-01 | 2554.30 | 692.05 | 1862.25 | 317543.84 |
| 93 | 2033-02 | 2554.30 | 688.01 | 1866.29 | 315677.55 |
| 94 | 2033-03 | 2554.30 | 683.97 | 1870.33 | 313807.22 |
| 95 | 2033-04 | 2554.30 | 679.92 | 1874.38 | 311932.84 |
| 96 | 2033-05 | 2554.30 | 675.85 | 1878.44 | 310054.40 |
| 97 | 2033-06 | 2554.30 | 671.78 | 1882.51 | 308171.88 |
| 98 | 2033-07 | 2554.30 | 667.71 | 1886.59 | 306285.29 |
| 99 | 2033-08 | 2554.30 | 663.62 | 1890.68 | 304394.61 |
| 100 | 2033-09 | 2554.30 | 659.52 | 1894.78 | 302499.83 |
| 101 | 2033-10 | 2554.30 | 655.42 | 1898.88 | 300600.95 |
| 102 | 2033-11 | 2554.30 | 651.30 | 1903.00 | 298697.95 |
| 103 | 2033-12 | 2554.30 | 647.18 | 1907.12 | 296790.83 |
| 104 | 2034-01 | 2554.30 | 643.05 | 1911.25 | 294879.58 |
| 105 | 2034-02 | 2554.30 | 638.91 | 1915.39 | 292964.19 |
| 106 | 2034-03 | 2554.30 | 634.76 | 1919.54 | 291044.65 |
| 107 | 2034-04 | 2554.30 | 630.60 | 1923.70 | 289120.95 |
| 108 | 2034-05 | 2554.30 | 626.43 | 1927.87 | 287193.08 |
| 109 | 2034-06 | 2554.30 | 622.25 | 1932.05 | 285261.03 |
| 110 | 2034-07 | 2554.30 | 618.07 | 1936.23 | 283324.80 |
| 111 | 2034-08 | 2554.30 | 613.87 | 1940.43 | 281384.37 |
| 112 | 2034-09 | 2554.30 | 609.67 | 1944.63 | 279439.73 |
| 113 | 2034-10 | 2554.30 | 605.45 | 1948.85 | 277490.89 |
| 114 | 2034-11 | 2554.30 | 601.23 | 1953.07 | 275537.82 |
| 115 | 2034-12 | 2554.30 | 597.00 | 1957.30 | 273580.52 |
| 116 | 2035-01 | 2554.30 | 592.76 | 1961.54 | 271618.98 |
| 117 | 2035-02 | 2554.30 | 588.51 | 1965.79 | 269653.19 |
| 118 | 2035-03 | 2554.30 | 584.25 | 1970.05 | 267683.14 |
| 119 | 2035-04 | 2554.30 | 579.98 | 1974.32 | 265708.82 |
| 120 | 2035-05 | 2554.30 | 575.70 | 1978.60 | 263730.23 |
| 121 | 2035-06 | 2554.30 | 571.42 | 1982.88 | 261747.34 |
| 122 | 2035-07 | 2554.30 | 567.12 | 1987.18 | 259760.16 |
| 123 | 2035-08 | 2554.30 | 562.81 | 1991.48 | 257768.68 |
| 124 | 2035-09 | 2554.30 | 558.50 | 1995.80 | 255772.88 |
| 125 | 2035-10 | 2554.30 | 554.17 | 2000.12 | 253772.75 |
| 126 | 2035-11 | 2554.30 | 549.84 | 2004.46 | 251768.30 |
| 127 | 2035-12 | 2554.30 | 545.50 | 2008.80 | 249759.50 |
| 128 | 2036-01 | 2554.30 | 541.15 | 2013.15 | 247746.34 |
| 129 | 2036-02 | 2554.30 | 536.78 | 2017.51 | 245728.83 |
| 130 | 2036-03 | 2554.30 | 532.41 | 2021.89 | 243706.94 |
| 131 | 2036-04 | 2554.30 | 528.03 | 2026.27 | 241680.68 |
| 132 | 2036-05 | 2554.30 | 523.64 | 2030.66 | 239650.02 |
| 133 | 2036-06 | 2554.30 | 519.24 | 2035.06 | 237614.96 |
| 134 | 2036-07 | 2554.30 | 514.83 | 2039.47 | 235575.50 |
| 135 | 2036-08 | 2554.30 | 510.41 | 2043.88 | 233531.61 |
| 136 | 2036-09 | 2554.30 | 505.99 | 2048.31 | 231483.30 |
| 137 | 2036-10 | 2554.30 | 501.55 | 2052.75 | 229430.55 |
| 138 | 2036-11 | 2554.30 | 497.10 | 2057.20 | 227373.35 |
| 139 | 2036-12 | 2554.30 | 492.64 | 2061.66 | 225311.69 |
| 140 | 2037-01 | 2554.30 | 488.18 | 2066.12 | 223245.57 |
| 141 | 2037-02 | 2554.30 | 483.70 | 2070.60 | 221174.97 |
| 142 | 2037-03 | 2554.30 | 479.21 | 2075.09 | 219099.88 |
| 143 | 2037-04 | 2554.30 | 474.72 | 2079.58 | 217020.30 |
| 144 | 2037-05 | 2554.30 | 470.21 | 2084.09 | 214936.21 |
| 145 | 2037-06 | 2554.30 | 465.70 | 2088.60 | 212847.61 |
| 146 | 2037-07 | 2554.30 | 461.17 | 2093.13 | 210754.48 |
| 147 | 2037-08 | 2554.30 | 456.63 | 2097.66 | 208656.82 |
| 148 | 2037-09 | 2554.30 | 452.09 | 2102.21 | 206554.61 |
| 149 | 2037-10 | 2554.30 | 447.53 | 2106.76 | 204447.84 |
| 150 | 2037-11 | 2554.30 | 442.97 | 2111.33 | 202336.52 |
| 151 | 2037-12 | 2554.30 | 438.40 | 2115.90 | 200220.61 |
| 152 | 2038-01 | 2554.30 | 433.81 | 2120.49 | 198100.13 |
| 153 | 2038-02 | 2554.30 | 429.22 | 2125.08 | 195975.04 |
| 154 | 2038-03 | 2554.30 | 424.61 | 2129.69 | 193845.36 |
| 155 | 2038-04 | 2554.30 | 420.00 | 2134.30 | 191711.06 |
| 156 | 2038-05 | 2554.30 | 415.37 | 2138.92 | 189572.13 |
| 157 | 2038-06 | 2554.30 | 410.74 | 2143.56 | 187428.57 |
| 158 | 2038-07 | 2554.30 | 406.10 | 2148.20 | 185280.37 |
| 159 | 2038-08 | 2554.30 | 401.44 | 2152.86 | 183127.51 |
| 160 | 2038-09 | 2554.30 | 396.78 | 2157.52 | 180969.99 |
| 161 | 2038-10 | 2554.30 | 392.10 | 2162.20 | 178807.79 |
| 162 | 2038-11 | 2554.30 | 387.42 | 2166.88 | 176640.91 |
| 163 | 2038-12 | 2554.30 | 382.72 | 2171.58 | 174469.34 |
| 164 | 2039-01 | 2554.30 | 378.02 | 2176.28 | 172293.05 |
| 165 | 2039-02 | 2554.30 | 373.30 | 2181.00 | 170112.06 |
| 166 | 2039-03 | 2554.30 | 368.58 | 2185.72 | 167926.33 |
| 167 | 2039-04 | 2554.30 | 363.84 | 2190.46 | 165735.88 |
| 168 | 2039-05 | 2554.30 | 359.09 | 2195.20 | 163540.67 |
| 169 | 2039-06 | 2554.30 | 354.34 | 2199.96 | 161340.71 |
| 170 | 2039-07 | 2554.30 | 349.57 | 2204.73 | 159135.99 |
| 171 | 2039-08 | 2554.30 | 344.79 | 2209.50 | 156926.48 |
| 172 | 2039-09 | 2554.30 | 340.01 | 2214.29 | 154712.19 |
| 173 | 2039-10 | 2554.30 | 335.21 | 2219.09 | 152493.10 |
| 174 | 2039-11 | 2554.30 | 330.40 | 2223.90 | 150269.20 |
| 175 | 2039-12 | 2554.30 | 325.58 | 2228.72 | 148040.49 |
| 176 | 2040-01 | 2554.30 | 320.75 | 2233.54 | 145806.94 |
| 177 | 2040-02 | 2554.30 | 315.92 | 2238.38 | 143568.56 |
| 178 | 2040-03 | 2554.30 | 311.07 | 2243.23 | 141325.33 |
| 179 | 2040-04 | 2554.30 | 306.20 | 2248.09 | 139077.23 |
| 180 | 2040-05 | 2554.30 | 301.33 | 2252.96 | 136824.27 |
| 181 | 2040-06 | 2554.30 | 296.45 | 2257.85 | 134566.42 |
| 182 | 2040-07 | 2554.30 | 291.56 | 2262.74 | 132303.69 |
| 183 | 2040-08 | 2554.30 | 286.66 | 2267.64 | 130036.05 |
| 184 | 2040-09 | 2554.30 | 281.74 | 2272.55 | 127763.49 |
| 185 | 2040-10 | 2554.30 | 276.82 | 2277.48 | 125486.01 |
| 186 | 2040-11 | 2554.30 | 271.89 | 2282.41 | 123203.60 |
| 187 | 2040-12 | 2554.30 | 266.94 | 2287.36 | 120916.24 |
| 188 | 2041-01 | 2554.30 | 261.99 | 2292.31 | 118623.93 |
| 189 | 2041-02 | 2554.30 | 257.02 | 2297.28 | 116326.65 |
| 190 | 2041-03 | 2554.30 | 252.04 | 2302.26 | 114024.39 |
| 191 | 2041-04 | 2554.30 | 247.05 | 2307.25 | 111717.15 |
| 192 | 2041-05 | 2554.30 | 242.05 | 2312.24 | 109404.90 |
| 193 | 2041-06 | 2554.30 | 237.04 | 2317.25 | 107087.65 |
| 194 | 2041-07 | 2554.30 | 232.02 | 2322.28 | 104765.37 |
| 195 | 2041-08 | 2554.30 | 226.99 | 2327.31 | 102438.07 |
| 196 | 2041-09 | 2554.30 | 221.95 | 2332.35 | 100105.72 |
| 197 | 2041-10 | 2554.30 | 216.90 | 2337.40 | 97768.31 |
| 198 | 2041-11 | 2554.30 | 211.83 | 2342.47 | 95425.85 |
| 199 | 2041-12 | 2554.30 | 206.76 | 2347.54 | 93078.30 |
| 200 | 2042-01 | 2554.30 | 201.67 | 2352.63 | 90725.68 |
| 201 | 2042-02 | 2554.30 | 196.57 | 2357.73 | 88367.95 |
| 202 | 2042-03 | 2554.30 | 191.46 | 2362.83 | 86005.12 |
| 203 | 2042-04 | 2554.30 | 186.34 | 2367.95 | 83637.16 |
| 204 | 2042-05 | 2554.30 | 181.21 | 2373.08 | 81264.08 |
| 205 | 2042-06 | 2554.30 | 176.07 | 2378.23 | 78885.85 |
| 206 | 2042-07 | 2554.30 | 170.92 | 2383.38 | 76502.47 |
| 207 | 2042-08 | 2554.30 | 165.76 | 2388.54 | 74113.93 |
| 208 | 2042-09 | 2554.30 | 160.58 | 2393.72 | 71720.21 |
| 209 | 2042-10 | 2554.30 | 155.39 | 2398.90 | 69321.30 |
| 210 | 2042-11 | 2554.30 | 150.20 | 2404.10 | 66917.20 |
| 211 | 2042-12 | 2554.30 | 144.99 | 2409.31 | 64507.89 |
| 212 | 2043-01 | 2554.30 | 139.77 | 2414.53 | 62093.36 |
| 213 | 2043-02 | 2554.30 | 134.54 | 2419.76 | 59673.60 |
| 214 | 2043-03 | 2554.30 | 129.29 | 2425.01 | 57248.59 |
| 215 | 2043-04 | 2554.30 | 124.04 | 2430.26 | 54818.33 |
| 216 | 2043-05 | 2554.30 | 118.77 | 2435.53 | 52382.81 |
| 217 | 2043-06 | 2554.30 | 113.50 | 2440.80 | 49942.00 |
| 218 | 2043-07 | 2554.30 | 108.21 | 2446.09 | 47495.91 |
| 219 | 2043-08 | 2554.30 | 102.91 | 2451.39 | 45044.52 |
| 220 | 2043-09 | 2554.30 | 97.60 | 2456.70 | 42587.82 |
| 221 | 2043-10 | 2554.30 | 92.27 | 2462.02 | 40125.79 |
| 222 | 2043-11 | 2554.30 | 86.94 | 2467.36 | 37658.44 |
| 223 | 2043-12 | 2554.30 | 81.59 | 2472.71 | 35185.73 |
| 224 | 2044-01 | 2554.30 | 76.24 | 2478.06 | 32707.67 |
| 225 | 2044-02 | 2554.30 | 70.87 | 2483.43 | 30224.24 |
| 226 | 2044-03 | 2554.30 | 65.49 | 2488.81 | 27735.42 |
| 227 | 2044-04 | 2554.30 | 60.09 | 2494.21 | 25241.22 |
| 228 | 2044-05 | 2554.30 | 54.69 | 2499.61 | 22741.61 |
| 229 | 2044-06 | 2554.30 | 49.27 | 2505.03 | 20236.58 |
| 230 | 2044-07 | 2554.30 | 43.85 | 2510.45 | 17726.13 |
| 231 | 2044-08 | 2554.30 | 38.41 | 2515.89 | 15210.24 |
| 232 | 2044-09 | 2554.30 | 32.96 | 2521.34 | 12688.90 |
| 233 | 2044-10 | 2554.30 | 27.49 | 2526.81 | 10162.09 |
| 234 | 2044-11 | 2554.30 | 22.02 | 2532.28 | 7629.81 |
| 235 | 2044-12 | 2554.30 | 16.53 | 2537.77 | 5092.04 |
| 236 | 2045-01 | 2554.30 | 11.03 | 2543.27 | 2548.78 |
| 237 | 2045-02 | 2554.30 | 5.52 | 2548.78 | 0.00 |
等额本金还款方式：
贷款总额：47.31万
还款月数：19年9个月
首月还款：3021元
每月递减：4.32元
利息总额：12.2万
本息合计：59.5万
节省利息：10338.11元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-06 | 3021.00 | 1024.96 | 1996.03 | 471063.97 |
| 2 | 2025-07 | 3016.67 | 1020.64 | 1996.03 | 469067.93 |
| 3 | 2025-08 | 3012.35 | 1016.31 | 1996.03 | 467071.90 |
| 4 | 2025-09 | 3008.02 | 1011.99 | 1996.03 | 465075.86 |
| 5 | 2025-10 | 3003.70 | 1007.66 | 1996.03 | 463079.83 |
| 6 | 2025-11 | 2999.37 | 1003.34 | 1996.03 | 461083.80 |
| 7 | 2025-12 | 2995.05 | 999.01 | 1996.03 | 459087.76 |
| 8 | 2026-01 | 2990.72 | 994.69 | 1996.03 | 457091.73 |
| 9 | 2026-02 | 2986.40 | 990.37 | 1996.03 | 455095.70 |
| 10 | 2026-03 | 2982.07 | 986.04 | 1996.03 | 453099.66 |
| 11 | 2026-04 | 2977.75 | 981.72 | 1996.03 | 451103.63 |
| 12 | 2026-05 | 2973.42 | 977.39 | 1996.03 | 449107.59 |
| 13 | 2026-06 | 2969.10 | 973.07 | 1996.03 | 447111.56 |
| 14 | 2026-07 | 2964.78 | 968.74 | 1996.03 | 445115.53 |
| 15 | 2026-08 | 2960.45 | 964.42 | 1996.03 | 443119.49 |
| 16 | 2026-09 | 2956.13 | 960.09 | 1996.03 | 441123.46 |
| 17 | 2026-10 | 2951.80 | 955.77 | 1996.03 | 439127.43 |
| 18 | 2026-11 | 2947.48 | 951.44 | 1996.03 | 437131.39 |
| 19 | 2026-12 | 2943.15 | 947.12 | 1996.03 | 435135.36 |
| 20 | 2027-01 | 2938.83 | 942.79 | 1996.03 | 433139.32 |
| 21 | 2027-02 | 2934.50 | 938.47 | 1996.03 | 431143.29 |
| 22 | 2027-03 | 2930.18 | 934.14 | 1996.03 | 429147.26 |
| 23 | 2027-04 | 2925.85 | 929.82 | 1996.03 | 427151.22 |
| 24 | 2027-05 | 2921.53 | 925.49 | 1996.03 | 425155.19 |
| 25 | 2027-06 | 2917.20 | 921.17 | 1996.03 | 423159.16 |
| 26 | 2027-07 | 2912.88 | 916.84 | 1996.03 | 421163.12 |
| 27 | 2027-08 | 2908.55 | 912.52 | 1996.03 | 419167.09 |
| 28 | 2027-09 | 2904.23 | 908.20 | 1996.03 | 417171.05 |
| 29 | 2027-10 | 2899.90 | 903.87 | 1996.03 | 415175.02 |
| 30 | 2027-11 | 2895.58 | 899.55 | 1996.03 | 413178.99 |
| 31 | 2027-12 | 2891.25 | 895.22 | 1996.03 | 411182.95 |
| 32 | 2028-01 | 2886.93 | 890.90 | 1996.03 | 409186.92 |
| 33 | 2028-02 | 2882.61 | 886.57 | 1996.03 | 407190.89 |
| 34 | 2028-03 | 2878.28 | 882.25 | 1996.03 | 405194.85 |
| 35 | 2028-04 | 2873.96 | 877.92 | 1996.03 | 403198.82 |
| 36 | 2028-05 | 2869.63 | 873.60 | 1996.03 | 401202.78 |
| 37 | 2028-06 | 2865.31 | 869.27 | 1996.03 | 399206.75 |
| 38 | 2028-07 | 2860.98 | 864.95 | 1996.03 | 397210.72 |
| 39 | 2028-08 | 2856.66 | 860.62 | 1996.03 | 395214.68 |
| 40 | 2028-09 | 2852.33 | 856.30 | 1996.03 | 393218.65 |
| 41 | 2028-10 | 2848.01 | 851.97 | 1996.03 | 391222.62 |
| 42 | 2028-11 | 2843.68 | 847.65 | 1996.03 | 389226.58 |
| 43 | 2028-12 | 2839.36 | 843.32 | 1996.03 | 387230.55 |
| 44 | 2029-01 | 2835.03 | 839.00 | 1996.03 | 385234.51 |
| 45 | 2029-02 | 2830.71 | 834.67 | 1996.03 | 383238.48 |
| 46 | 2029-03 | 2826.38 | 830.35 | 1996.03 | 381242.45 |
| 47 | 2029-04 | 2822.06 | 826.03 | 1996.03 | 379246.41 |
| 48 | 2029-05 | 2817.73 | 821.70 | 1996.03 | 377250.38 |
| 49 | 2029-06 | 2813.41 | 817.38 | 1996.03 | 375254.35 |
| 50 | 2029-07 | 2809.08 | 813.05 | 1996.03 | 373258.31 |
| 51 | 2029-08 | 2804.76 | 808.73 | 1996.03 | 371262.28 |
| 52 | 2029-09 | 2800.44 | 804.40 | 1996.03 | 369266.24 |
| 53 | 2029-10 | 2796.11 | 800.08 | 1996.03 | 367270.21 |
| 54 | 2029-11 | 2791.79 | 795.75 | 1996.03 | 365274.18 |
| 55 | 2029-12 | 2787.46 | 791.43 | 1996.03 | 363278.14 |
| 56 | 2030-01 | 2783.14 | 787.10 | 1996.03 | 361282.11 |
| 57 | 2030-02 | 2778.81 | 782.78 | 1996.03 | 359286.08 |
| 58 | 2030-03 | 2774.49 | 778.45 | 1996.03 | 357290.04 |
| 59 | 2030-04 | 2770.16 | 774.13 | 1996.03 | 355294.01 |
| 60 | 2030-05 | 2765.84 | 769.80 | 1996.03 | 353297.97 |
| 61 | 2030-06 | 2761.51 | 765.48 | 1996.03 | 351301.94 |
| 62 | 2030-07 | 2757.19 | 761.15 | 1996.03 | 349305.91 |
| 63 | 2030-08 | 2752.86 | 756.83 | 1996.03 | 347309.87 |
| 64 | 2030-09 | 2748.54 | 752.50 | 1996.03 | 345313.84 |
| 65 | 2030-10 | 2744.21 | 748.18 | 1996.03 | 343317.81 |
| 66 | 2030-11 | 2739.89 | 743.86 | 1996.03 | 341321.77 |
| 67 | 2030-12 | 2735.56 | 739.53 | 1996.03 | 339325.74 |
| 68 | 2031-01 | 2731.24 | 735.21 | 1996.03 | 337329.70 |
| 69 | 2031-02 | 2726.91 | 730.88 | 1996.03 | 335333.67 |
| 70 | 2031-03 | 2722.59 | 726.56 | 1996.03 | 333337.64 |
| 71 | 2031-04 | 2718.27 | 722.23 | 1996.03 | 331341.60 |
| 72 | 2031-05 | 2713.94 | 717.91 | 1996.03 | 329345.57 |
| 73 | 2031-06 | 2709.62 | 713.58 | 1996.03 | 327349.54 |
| 74 | 2031-07 | 2705.29 | 709.26 | 1996.03 | 325353.50 |
| 75 | 2031-08 | 2700.97 | 704.93 | 1996.03 | 323357.47 |
| 76 | 2031-09 | 2696.64 | 700.61 | 1996.03 | 321361.43 |
| 77 | 2031-10 | 2692.32 | 696.28 | 1996.03 | 319365.40 |
| 78 | 2031-11 | 2687.99 | 691.96 | 1996.03 | 317369.37 |
| 79 | 2031-12 | 2683.67 | 687.63 | 1996.03 | 315373.33 |
| 80 | 2032-01 | 2679.34 | 683.31 | 1996.03 | 313377.30 |
| 81 | 2032-02 | 2675.02 | 678.98 | 1996.03 | 311381.27 |
| 82 | 2032-03 | 2670.69 | 674.66 | 1996.03 | 309385.23 |
| 83 | 2032-04 | 2666.37 | 670.33 | 1996.03 | 307389.20 |
| 84 | 2032-05 | 2662.04 | 666.01 | 1996.03 | 305393.16 |
| 85 | 2032-06 | 2657.72 | 661.69 | 1996.03 | 303397.13 |
| 86 | 2032-07 | 2653.39 | 657.36 | 1996.03 | 301401.10 |
| 87 | 2032-08 | 2649.07 | 653.04 | 1996.03 | 299405.06 |
| 88 | 2032-09 | 2644.74 | 648.71 | 1996.03 | 297409.03 |
| 89 | 2032-10 | 2640.42 | 644.39 | 1996.03 | 295413.00 |
| 90 | 2032-11 | 2636.10 | 640.06 | 1996.03 | 293416.96 |
| 91 | 2032-12 | 2631.77 | 635.74 | 1996.03 | 291420.93 |
| 92 | 2033-01 | 2627.45 | 631.41 | 1996.03 | 289424.89 |
| 93 | 2033-02 | 2623.12 | 627.09 | 1996.03 | 287428.86 |
| 94 | 2033-03 | 2618.80 | 622.76 | 1996.03 | 285432.83 |
| 95 | 2033-04 | 2614.47 | 618.44 | 1996.03 | 283436.79 |
| 96 | 2033-05 | 2610.15 | 614.11 | 1996.03 | 281440.76 |
| 97 | 2033-06 | 2605.82 | 609.79 | 1996.03 | 279444.73 |
| 98 | 2033-07 | 2601.50 | 605.46 | 1996.03 | 277448.69 |
| 99 | 2033-08 | 2597.17 | 601.14 | 1996.03 | 275452.66 |
| 100 | 2033-09 | 2592.85 | 596.81 | 1996.03 | 273456.62 |
| 101 | 2033-10 | 2588.52 | 592.49 | 1996.03 | 271460.59 |
| 102 | 2033-11 | 2584.20 | 588.16 | 1996.03 | 269464.56 |
| 103 | 2033-12 | 2579.87 | 583.84 | 1996.03 | 267468.52 |
| 104 | 2034-01 | 2575.55 | 579.52 | 1996.03 | 265472.49 |
| 105 | 2034-02 | 2571.22 | 575.19 | 1996.03 | 263476.46 |
| 106 | 2034-03 | 2566.90 | 570.87 | 1996.03 | 261480.42 |
| 107 | 2034-04 | 2562.57 | 566.54 | 1996.03 | 259484.39 |
| 108 | 2034-05 | 2558.25 | 562.22 | 1996.03 | 257488.35 |
| 109 | 2034-06 | 2553.93 | 557.89 | 1996.03 | 255492.32 |
| 110 | 2034-07 | 2549.60 | 553.57 | 1996.03 | 253496.29 |
| 111 | 2034-08 | 2545.28 | 549.24 | 1996.03 | 251500.25 |
| 112 | 2034-09 | 2540.95 | 544.92 | 1996.03 | 249504.22 |
| 113 | 2034-10 | 2536.63 | 540.59 | 1996.03 | 247508.19 |
| 114 | 2034-11 | 2532.30 | 536.27 | 1996.03 | 245512.15 |
| 115 | 2034-12 | 2527.98 | 531.94 | 1996.03 | 243516.12 |
| 116 | 2035-01 | 2523.65 | 527.62 | 1996.03 | 241520.08 |
| 117 | 2035-02 | 2519.33 | 523.29 | 1996.03 | 239524.05 |
| 118 | 2035-03 | 2515.00 | 518.97 | 1996.03 | 237528.02 |
| 119 | 2035-04 | 2510.68 | 514.64 | 1996.03 | 235531.98 |
| 120 | 2035-05 | 2506.35 | 510.32 | 1996.03 | 233535.95 |
| 121 | 2035-06 | 2502.03 | 505.99 | 1996.03 | 231539.92 |
| 122 | 2035-07 | 2497.70 | 501.67 | 1996.03 | 229543.88 |
| 123 | 2035-08 | 2493.38 | 497.35 | 1996.03 | 227547.85 |
| 124 | 2035-09 | 2489.05 | 493.02 | 1996.03 | 225551.81 |
| 125 | 2035-10 | 2484.73 | 488.70 | 1996.03 | 223555.78 |
| 126 | 2035-11 | 2480.40 | 484.37 | 1996.03 | 221559.75 |
| 127 | 2035-12 | 2476.08 | 480.05 | 1996.03 | 219563.71 |
| 128 | 2036-01 | 2471.76 | 475.72 | 1996.03 | 217567.68 |
| 129 | 2036-02 | 2467.43 | 471.40 | 1996.03 | 215571.65 |
| 130 | 2036-03 | 2463.11 | 467.07 | 1996.03 | 213575.61 |
| 131 | 2036-04 | 2458.78 | 462.75 | 1996.03 | 211579.58 |
| 132 | 2036-05 | 2454.46 | 458.42 | 1996.03 | 209583.54 |
| 133 | 2036-06 | 2450.13 | 454.10 | 1996.03 | 207587.51 |
| 134 | 2036-07 | 2445.81 | 449.77 | 1996.03 | 205591.48 |
| 135 | 2036-08 | 2441.48 | 445.45 | 1996.03 | 203595.44 |
| 136 | 2036-09 | 2437.16 | 441.12 | 1996.03 | 201599.41 |
| 137 | 2036-10 | 2432.83 | 436.80 | 1996.03 | 199603.38 |
| 138 | 2036-11 | 2428.51 | 432.47 | 1996.03 | 197607.34 |
| 139 | 2036-12 | 2424.18 | 428.15 | 1996.03 | 195611.31 |
| 140 | 2037-01 | 2419.86 | 423.82 | 1996.03 | 193615.27 |
| 141 | 2037-02 | 2415.53 | 419.50 | 1996.03 | 191619.24 |
| 142 | 2037-03 | 2411.21 | 415.18 | 1996.03 | 189623.21 |
| 143 | 2037-04 | 2406.88 | 410.85 | 1996.03 | 187627.17 |
| 144 | 2037-05 | 2402.56 | 406.53 | 1996.03 | 185631.14 |
| 145 | 2037-06 | 2398.23 | 402.20 | 1996.03 | 183635.11 |
| 146 | 2037-07 | 2393.91 | 397.88 | 1996.03 | 181639.07 |
| 147 | 2037-08 | 2389.59 | 393.55 | 1996.03 | 179643.04 |
| 148 | 2037-09 | 2385.26 | 389.23 | 1996.03 | 177647.00 |
| 149 | 2037-10 | 2380.94 | 384.90 | 1996.03 | 175650.97 |
| 150 | 2037-11 | 2376.61 | 380.58 | 1996.03 | 173654.94 |
| 151 | 2037-12 | 2372.29 | 376.25 | 1996.03 | 171658.90 |
| 152 | 2038-01 | 2367.96 | 371.93 | 1996.03 | 169662.87 |
| 153 | 2038-02 | 2363.64 | 367.60 | 1996.03 | 167666.84 |
| 154 | 2038-03 | 2359.31 | 363.28 | 1996.03 | 165670.80 |
| 155 | 2038-04 | 2354.99 | 358.95 | 1996.03 | 163674.77 |
| 156 | 2038-05 | 2350.66 | 354.63 | 1996.03 | 161678.73 |
| 157 | 2038-06 | 2346.34 | 350.30 | 1996.03 | 159682.70 |
| 158 | 2038-07 | 2342.01 | 345.98 | 1996.03 | 157686.67 |
| 159 | 2038-08 | 2337.69 | 341.65 | 1996.03 | 155690.63 |
| 160 | 2038-09 | 2333.36 | 337.33 | 1996.03 | 153694.60 |
| 161 | 2038-10 | 2329.04 | 333.00 | 1996.03 | 151698.57 |
| 162 | 2038-11 | 2324.71 | 328.68 | 1996.03 | 149702.53 |
| 163 | 2038-12 | 2320.39 | 324.36 | 1996.03 | 147706.50 |
| 164 | 2039-01 | 2316.06 | 320.03 | 1996.03 | 145710.46 |
| 165 | 2039-02 | 2311.74 | 315.71 | 1996.03 | 143714.43 |
| 166 | 2039-03 | 2307.42 | 311.38 | 1996.03 | 141718.40 |
| 167 | 2039-04 | 2303.09 | 307.06 | 1996.03 | 139722.36 |
| 168 | 2039-05 | 2298.77 | 302.73 | 1996.03 | 137726.33 |
| 169 | 2039-06 | 2294.44 | 298.41 | 1996.03 | 135730.30 |
| 170 | 2039-07 | 2290.12 | 294.08 | 1996.03 | 133734.26 |
| 171 | 2039-08 | 2285.79 | 289.76 | 1996.03 | 131738.23 |
| 172 | 2039-09 | 2281.47 | 285.43 | 1996.03 | 129742.19 |
| 173 | 2039-10 | 2277.14 | 281.11 | 1996.03 | 127746.16 |
| 174 | 2039-11 | 2272.82 | 276.78 | 1996.03 | 125750.13 |
| 175 | 2039-12 | 2268.49 | 272.46 | 1996.03 | 123754.09 |
| 176 | 2040-01 | 2264.17 | 268.13 | 1996.03 | 121758.06 |
| 177 | 2040-02 | 2259.84 | 263.81 | 1996.03 | 119762.03 |
| 178 | 2040-03 | 2255.52 | 259.48 | 1996.03 | 117765.99 |
| 179 | 2040-04 | 2251.19 | 255.16 | 1996.03 | 115769.96 |
| 180 | 2040-05 | 2246.87 | 250.83 | 1996.03 | 113773.92 |
| 181 | 2040-06 | 2242.54 | 246.51 | 1996.03 | 111777.89 |
| 182 | 2040-07 | 2238.22 | 242.19 | 1996.03 | 109781.86 |
| 183 | 2040-08 | 2233.89 | 237.86 | 1996.03 | 107785.82 |
| 184 | 2040-09 | 2229.57 | 233.54 | 1996.03 | 105789.79 |
| 185 | 2040-10 | 2225.24 | 229.21 | 1996.03 | 103793.76 |
| 186 | 2040-11 | 2220.92 | 224.89 | 1996.03 | 101797.72 |
| 187 | 2040-12 | 2216.60 | 220.56 | 1996.03 | 99801.69 |
| 188 | 2041-01 | 2212.27 | 216.24 | 1996.03 | 97805.65 |
| 189 | 2041-02 | 2207.95 | 211.91 | 1996.03 | 95809.62 |
| 190 | 2041-03 | 2203.62 | 207.59 | 1996.03 | 93813.59 |
| 191 | 2041-04 | 2199.30 | 203.26 | 1996.03 | 91817.55 |
| 192 | 2041-05 | 2194.97 | 198.94 | 1996.03 | 89821.52 |
| 193 | 2041-06 | 2190.65 | 194.61 | 1996.03 | 87825.49 |
| 194 | 2041-07 | 2186.32 | 190.29 | 1996.03 | 85829.45 |
| 195 | 2041-08 | 2182.00 | 185.96 | 1996.03 | 83833.42 |
| 196 | 2041-09 | 2177.67 | 181.64 | 1996.03 | 81837.38 |
| 197 | 2041-10 | 2173.35 | 177.31 | 1996.03 | 79841.35 |
| 198 | 2041-11 | 2169.02 | 172.99 | 1996.03 | 77845.32 |
| 199 | 2041-12 | 2164.70 | 168.66 | 1996.03 | 75849.28 |
| 200 | 2042-01 | 2160.37 | 164.34 | 1996.03 | 73853.25 |
| 201 | 2042-02 | 2156.05 | 160.02 | 1996.03 | 71857.22 |
| 202 | 2042-03 | 2151.72 | 155.69 | 1996.03 | 69861.18 |
| 203 | 2042-04 | 2147.40 | 151.37 | 1996.03 | 67865.15 |
| 204 | 2042-05 | 2143.07 | 147.04 | 1996.03 | 65869.11 |
| 205 | 2042-06 | 2138.75 | 142.72 | 1996.03 | 63873.08 |
| 206 | 2042-07 | 2134.43 | 138.39 | 1996.03 | 61877.05 |
| 207 | 2042-08 | 2130.10 | 134.07 | 1996.03 | 59881.01 |
| 208 | 2042-09 | 2125.78 | 129.74 | 1996.03 | 57884.98 |
| 209 | 2042-10 | 2121.45 | 125.42 | 1996.03 | 55888.95 |
| 210 | 2042-11 | 2117.13 | 121.09 | 1996.03 | 53892.91 |
| 211 | 2042-12 | 2112.80 | 116.77 | 1996.03 | 51896.88 |
| 212 | 2043-01 | 2108.48 | 112.44 | 1996.03 | 49900.84 |
| 213 | 2043-02 | 2104.15 | 108.12 | 1996.03 | 47904.81 |
| 214 | 2043-03 | 2099.83 | 103.79 | 1996.03 | 45908.78 |
| 215 | 2043-04 | 2095.50 | 99.47 | 1996.03 | 43912.74 |
| 216 | 2043-05 | 2091.18 | 95.14 | 1996.03 | 41916.71 |
| 217 | 2043-06 | 2086.85 | 90.82 | 1996.03 | 39920.68 |
| 218 | 2043-07 | 2082.53 | 86.49 | 1996.03 | 37924.64 |
| 219 | 2043-08 | 2078.20 | 82.17 | 1996.03 | 35928.61 |
| 220 | 2043-09 | 2073.88 | 77.85 | 1996.03 | 33932.57 |
| 221 | 2043-10 | 2069.55 | 73.52 | 1996.03 | 31936.54 |
| 222 | 2043-11 | 2065.23 | 69.20 | 1996.03 | 29940.51 |
| 223 | 2043-12 | 2060.90 | 64.87 | 1996.03 | 27944.47 |
| 224 | 2044-01 | 2056.58 | 60.55 | 1996.03 | 25948.44 |
| 225 | 2044-02 | 2052.26 | 56.22 | 1996.03 | 23952.41 |
| 226 | 2044-03 | 2047.93 | 51.90 | 1996.03 | 21956.37 |
| 227 | 2044-04 | 2043.61 | 47.57 | 1996.03 | 19960.34 |
| 228 | 2044-05 | 2039.28 | 43.25 | 1996.03 | 17964.30 |
| 229 | 2044-06 | 2034.96 | 38.92 | 1996.03 | 15968.27 |
| 230 | 2044-07 | 2030.63 | 34.60 | 1996.03 | 13972.24 |
| 231 | 2044-08 | 2026.31 | 30.27 | 1996.03 | 11976.20 |
| 232 | 2044-09 | 2021.98 | 25.95 | 1996.03 | 9980.17 |
| 233 | 2044-10 | 2017.66 | 21.62 | 1996.03 | 7984.14 |
| 234 | 2044-11 | 2013.33 | 17.30 | 1996.03 | 5988.10 |
| 235 | 2044-12 | 2009.01 | 12.97 | 1996.03 | 3992.07 |
| 236 | 2045-01 | 2004.68 | 8.65 | 1996.03 | 1996.03 |
| 237 | 2045-02 | 2000.36 | 4.32 | 1996.03 | 0.00 |