贷款26.2万（公积金贷款）房贷，还款20年7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：26.2万
还款月数：20年7个月
每月还款：1403.32元
利息总额：8.46万
本息合计：34.66万
| 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 | 1403.32 | 622.25 | 781.07 | 261218.93 |
| 2 | 2025-06 | 1403.32 | 620.39 | 782.93 | 260436.00 |
| 3 | 2025-07 | 1403.32 | 618.54 | 784.79 | 259651.21 |
| 4 | 2025-08 | 1403.32 | 616.67 | 786.65 | 258864.56 |
| 5 | 2025-09 | 1403.32 | 614.80 | 788.52 | 258076.04 |
| 6 | 2025-10 | 1403.32 | 612.93 | 790.39 | 257285.65 |
| 7 | 2025-11 | 1403.32 | 611.05 | 792.27 | 256493.38 |
| 8 | 2025-12 | 1403.32 | 609.17 | 794.15 | 255699.22 |
| 9 | 2026-01 | 1403.32 | 607.29 | 796.04 | 254903.19 |
| 10 | 2026-02 | 1403.32 | 605.40 | 797.93 | 254105.26 |
| 11 | 2026-03 | 1403.32 | 603.50 | 799.82 | 253305.44 |
| 12 | 2026-04 | 1403.32 | 601.60 | 801.72 | 252503.71 |
| 13 | 2026-05 | 1403.32 | 599.70 | 803.63 | 251700.09 |
| 14 | 2026-06 | 1403.32 | 597.79 | 805.54 | 250894.55 |
| 15 | 2026-07 | 1403.32 | 595.87 | 807.45 | 250087.10 |
| 16 | 2026-08 | 1403.32 | 593.96 | 809.37 | 249277.73 |
| 17 | 2026-09 | 1403.32 | 592.03 | 811.29 | 248466.45 |
| 18 | 2026-10 | 1403.32 | 590.11 | 813.22 | 247653.23 |
| 19 | 2026-11 | 1403.32 | 588.18 | 815.15 | 246838.08 |
| 20 | 2026-12 | 1403.32 | 586.24 | 817.08 | 246021.00 |
| 21 | 2027-01 | 1403.32 | 584.30 | 819.02 | 245201.98 |
| 22 | 2027-02 | 1403.32 | 582.35 | 820.97 | 244381.01 |
| 23 | 2027-03 | 1403.32 | 580.40 | 822.92 | 243558.09 |
| 24 | 2027-04 | 1403.32 | 578.45 | 824.87 | 242733.22 |
| 25 | 2027-05 | 1403.32 | 576.49 | 826.83 | 241906.39 |
| 26 | 2027-06 | 1403.32 | 574.53 | 828.80 | 241077.59 |
| 27 | 2027-07 | 1403.32 | 572.56 | 830.76 | 240246.83 |
| 28 | 2027-08 | 1403.32 | 570.59 | 832.74 | 239414.09 |
| 29 | 2027-09 | 1403.32 | 568.61 | 834.71 | 238579.37 |
| 30 | 2027-10 | 1403.32 | 566.63 | 836.70 | 237742.68 |
| 31 | 2027-11 | 1403.32 | 564.64 | 838.68 | 236903.99 |
| 32 | 2027-12 | 1403.32 | 562.65 | 840.68 | 236063.32 |
| 33 | 2028-01 | 1403.32 | 560.65 | 842.67 | 235220.64 |
| 34 | 2028-02 | 1403.32 | 558.65 | 844.67 | 234375.97 |
| 35 | 2028-03 | 1403.32 | 556.64 | 846.68 | 233529.29 |
| 36 | 2028-04 | 1403.32 | 554.63 | 848.69 | 232680.60 |
| 37 | 2028-05 | 1403.32 | 552.62 | 850.71 | 231829.89 |
| 38 | 2028-06 | 1403.32 | 550.60 | 852.73 | 230977.16 |
| 39 | 2028-07 | 1403.32 | 548.57 | 854.75 | 230122.41 |
| 40 | 2028-08 | 1403.32 | 546.54 | 856.78 | 229265.63 |
| 41 | 2028-09 | 1403.32 | 544.51 | 858.82 | 228406.81 |
| 42 | 2028-10 | 1403.32 | 542.47 | 860.86 | 227545.95 |
| 43 | 2028-11 | 1403.32 | 540.42 | 862.90 | 226683.05 |
| 44 | 2028-12 | 1403.32 | 538.37 | 864.95 | 225818.10 |
| 45 | 2029-01 | 1403.32 | 536.32 | 867.01 | 224951.10 |
| 46 | 2029-02 | 1403.32 | 534.26 | 869.06 | 224082.03 |
| 47 | 2029-03 | 1403.32 | 532.19 | 871.13 | 223210.90 |
| 48 | 2029-04 | 1403.32 | 530.13 | 873.20 | 222337.70 |
| 49 | 2029-05 | 1403.32 | 528.05 | 875.27 | 221462.43 |
| 50 | 2029-06 | 1403.32 | 525.97 | 877.35 | 220585.08 |
| 51 | 2029-07 | 1403.32 | 523.89 | 879.43 | 219705.65 |
| 52 | 2029-08 | 1403.32 | 521.80 | 881.52 | 218824.13 |
| 53 | 2029-09 | 1403.32 | 519.71 | 883.62 | 217940.51 |
| 54 | 2029-10 | 1403.32 | 517.61 | 885.71 | 217054.80 |
| 55 | 2029-11 | 1403.32 | 515.51 | 887.82 | 216166.98 |
| 56 | 2029-12 | 1403.32 | 513.40 | 889.93 | 215277.05 |
| 57 | 2030-01 | 1403.32 | 511.28 | 892.04 | 214385.01 |
| 58 | 2030-02 | 1403.32 | 509.16 | 894.16 | 213490.85 |
| 59 | 2030-03 | 1403.32 | 507.04 | 896.28 | 212594.57 |
| 60 | 2030-04 | 1403.32 | 504.91 | 898.41 | 211696.16 |
| 61 | 2030-05 | 1403.32 | 502.78 | 900.54 | 210795.61 |
| 62 | 2030-06 | 1403.32 | 500.64 | 902.68 | 209892.93 |
| 63 | 2030-07 | 1403.32 | 498.50 | 904.83 | 208988.10 |
| 64 | 2030-08 | 1403.32 | 496.35 | 906.98 | 208081.13 |
| 65 | 2030-09 | 1403.32 | 494.19 | 909.13 | 207172.00 |
| 66 | 2030-10 | 1403.32 | 492.03 | 911.29 | 206260.71 |
| 67 | 2030-11 | 1403.32 | 489.87 | 913.45 | 205347.25 |
| 68 | 2030-12 | 1403.32 | 487.70 | 915.62 | 204431.63 |
| 69 | 2031-01 | 1403.32 | 485.53 | 917.80 | 203513.83 |
| 70 | 2031-02 | 1403.32 | 483.35 | 919.98 | 202593.85 |
| 71 | 2031-03 | 1403.32 | 481.16 | 922.16 | 201671.69 |
| 72 | 2031-04 | 1403.32 | 478.97 | 924.35 | 200747.34 |
| 73 | 2031-05 | 1403.32 | 476.77 | 926.55 | 199820.79 |
| 74 | 2031-06 | 1403.32 | 474.57 | 928.75 | 198892.04 |
| 75 | 2031-07 | 1403.32 | 472.37 | 930.95 | 197961.08 |
| 76 | 2031-08 | 1403.32 | 470.16 | 933.17 | 197027.92 |
| 77 | 2031-09 | 1403.32 | 467.94 | 935.38 | 196092.54 |
| 78 | 2031-10 | 1403.32 | 465.72 | 937.60 | 195154.93 |
| 79 | 2031-11 | 1403.32 | 463.49 | 939.83 | 194215.10 |
| 80 | 2031-12 | 1403.32 | 461.26 | 942.06 | 193273.04 |
| 81 | 2032-01 | 1403.32 | 459.02 | 944.30 | 192328.74 |
| 82 | 2032-02 | 1403.32 | 456.78 | 946.54 | 191382.20 |
| 83 | 2032-03 | 1403.32 | 454.53 | 948.79 | 190433.41 |
| 84 | 2032-04 | 1403.32 | 452.28 | 951.04 | 189482.36 |
| 85 | 2032-05 | 1403.32 | 450.02 | 953.30 | 188529.06 |
| 86 | 2032-06 | 1403.32 | 447.76 | 955.57 | 187573.49 |
| 87 | 2032-07 | 1403.32 | 445.49 | 957.84 | 186615.66 |
| 88 | 2032-08 | 1403.32 | 443.21 | 960.11 | 185655.55 |
| 89 | 2032-09 | 1403.32 | 440.93 | 962.39 | 184693.15 |
| 90 | 2032-10 | 1403.32 | 438.65 | 964.68 | 183728.48 |
| 91 | 2032-11 | 1403.32 | 436.36 | 966.97 | 182761.51 |
| 92 | 2032-12 | 1403.32 | 434.06 | 969.26 | 181792.24 |
| 93 | 2033-01 | 1403.32 | 431.76 | 971.57 | 180820.68 |
| 94 | 2033-02 | 1403.32 | 429.45 | 973.87 | 179846.80 |
| 95 | 2033-03 | 1403.32 | 427.14 | 976.19 | 178870.62 |
| 96 | 2033-04 | 1403.32 | 424.82 | 978.51 | 177892.11 |
| 97 | 2033-05 | 1403.32 | 422.49 | 980.83 | 176911.28 |
| 98 | 2033-06 | 1403.32 | 420.16 | 983.16 | 175928.12 |
| 99 | 2033-07 | 1403.32 | 417.83 | 985.49 | 174942.63 |
| 100 | 2033-08 | 1403.32 | 415.49 | 987.83 | 173954.79 |
| 101 | 2033-09 | 1403.32 | 413.14 | 990.18 | 172964.61 |
| 102 | 2033-10 | 1403.32 | 410.79 | 992.53 | 171972.08 |
| 103 | 2033-11 | 1403.32 | 408.43 | 994.89 | 170977.19 |
| 104 | 2033-12 | 1403.32 | 406.07 | 997.25 | 169979.94 |
| 105 | 2034-01 | 1403.32 | 403.70 | 999.62 | 168980.32 |
| 106 | 2034-02 | 1403.32 | 401.33 | 1002.00 | 167978.32 |
| 107 | 2034-03 | 1403.32 | 398.95 | 1004.37 | 166973.95 |
| 108 | 2034-04 | 1403.32 | 396.56 | 1006.76 | 165967.19 |
| 109 | 2034-05 | 1403.32 | 394.17 | 1009.15 | 164958.04 |
| 110 | 2034-06 | 1403.32 | 391.78 | 1011.55 | 163946.49 |
| 111 | 2034-07 | 1403.32 | 389.37 | 1013.95 | 162932.54 |
| 112 | 2034-08 | 1403.32 | 386.96 | 1016.36 | 161916.18 |
| 113 | 2034-09 | 1403.32 | 384.55 | 1018.77 | 160897.41 |
| 114 | 2034-10 | 1403.32 | 382.13 | 1021.19 | 159876.22 |
| 115 | 2034-11 | 1403.32 | 379.71 | 1023.62 | 158852.60 |
| 116 | 2034-12 | 1403.32 | 377.27 | 1026.05 | 157826.55 |
| 117 | 2035-01 | 1403.32 | 374.84 | 1028.49 | 156798.06 |
| 118 | 2035-02 | 1403.32 | 372.40 | 1030.93 | 155767.14 |
| 119 | 2035-03 | 1403.32 | 369.95 | 1033.38 | 154733.76 |
| 120 | 2035-04 | 1403.32 | 367.49 | 1035.83 | 153697.93 |
| 121 | 2035-05 | 1403.32 | 365.03 | 1038.29 | 152659.64 |
| 122 | 2035-06 | 1403.32 | 362.57 | 1040.76 | 151618.88 |
| 123 | 2035-07 | 1403.32 | 360.09 | 1043.23 | 150575.65 |
| 124 | 2035-08 | 1403.32 | 357.62 | 1045.71 | 149529.95 |
| 125 | 2035-09 | 1403.32 | 355.13 | 1048.19 | 148481.76 |
| 126 | 2035-10 | 1403.32 | 352.64 | 1050.68 | 147431.08 |
| 127 | 2035-11 | 1403.32 | 350.15 | 1053.17 | 146377.90 |
| 128 | 2035-12 | 1403.32 | 347.65 | 1055.68 | 145322.23 |
| 129 | 2036-01 | 1403.32 | 345.14 | 1058.18 | 144264.05 |
| 130 | 2036-02 | 1403.32 | 342.63 | 1060.70 | 143203.35 |
| 131 | 2036-03 | 1403.32 | 340.11 | 1063.22 | 142140.13 |
| 132 | 2036-04 | 1403.32 | 337.58 | 1065.74 | 141074.39 |
| 133 | 2036-05 | 1403.32 | 335.05 | 1068.27 | 140006.12 |
| 134 | 2036-06 | 1403.32 | 332.51 | 1070.81 | 138935.31 |
| 135 | 2036-07 | 1403.32 | 329.97 | 1073.35 | 137861.96 |
| 136 | 2036-08 | 1403.32 | 327.42 | 1075.90 | 136786.06 |
| 137 | 2036-09 | 1403.32 | 324.87 | 1078.46 | 135707.60 |
| 138 | 2036-10 | 1403.32 | 322.31 | 1081.02 | 134626.59 |
| 139 | 2036-11 | 1403.32 | 319.74 | 1083.59 | 133543.00 |
| 140 | 2036-12 | 1403.32 | 317.16 | 1086.16 | 132456.84 |
| 141 | 2037-01 | 1403.32 | 314.58 | 1088.74 | 131368.10 |
| 142 | 2037-02 | 1403.32 | 312.00 | 1091.32 | 130276.78 |
| 143 | 2037-03 | 1403.32 | 309.41 | 1093.92 | 129182.86 |
| 144 | 2037-04 | 1403.32 | 306.81 | 1096.51 | 128086.35 |
| 145 | 2037-05 | 1403.32 | 304.21 | 1099.12 | 126987.23 |
| 146 | 2037-06 | 1403.32 | 301.59 | 1101.73 | 125885.50 |
| 147 | 2037-07 | 1403.32 | 298.98 | 1104.35 | 124781.16 |
| 148 | 2037-08 | 1403.32 | 296.36 | 1106.97 | 123674.19 |
| 149 | 2037-09 | 1403.32 | 293.73 | 1109.60 | 122564.59 |
| 150 | 2037-10 | 1403.32 | 291.09 | 1112.23 | 121452.36 |
| 151 | 2037-11 | 1403.32 | 288.45 | 1114.87 | 120337.49 |
| 152 | 2037-12 | 1403.32 | 285.80 | 1117.52 | 119219.96 |
| 153 | 2038-01 | 1403.32 | 283.15 | 1120.18 | 118099.79 |
| 154 | 2038-02 | 1403.32 | 280.49 | 1122.84 | 116976.95 |
| 155 | 2038-03 | 1403.32 | 277.82 | 1125.50 | 115851.45 |
| 156 | 2038-04 | 1403.32 | 275.15 | 1128.18 | 114723.27 |
| 157 | 2038-05 | 1403.32 | 272.47 | 1130.86 | 113592.42 |
| 158 | 2038-06 | 1403.32 | 269.78 | 1133.54 | 112458.88 |
| 159 | 2038-07 | 1403.32 | 267.09 | 1136.23 | 111322.64 |
| 160 | 2038-08 | 1403.32 | 264.39 | 1138.93 | 110183.71 |
| 161 | 2038-09 | 1403.32 | 261.69 | 1141.64 | 109042.07 |
| 162 | 2038-10 | 1403.32 | 258.97 | 1144.35 | 107897.72 |
| 163 | 2038-11 | 1403.32 | 256.26 | 1147.07 | 106750.66 |
| 164 | 2038-12 | 1403.32 | 253.53 | 1149.79 | 105600.87 |
| 165 | 2039-01 | 1403.32 | 250.80 | 1152.52 | 104448.35 |
| 166 | 2039-02 | 1403.32 | 248.06 | 1155.26 | 103293.09 |
| 167 | 2039-03 | 1403.32 | 245.32 | 1158.00 | 102135.09 |
| 168 | 2039-04 | 1403.32 | 242.57 | 1160.75 | 100974.33 |
| 169 | 2039-05 | 1403.32 | 239.81 | 1163.51 | 99810.82 |
| 170 | 2039-06 | 1403.32 | 237.05 | 1166.27 | 98644.55 |
| 171 | 2039-07 | 1403.32 | 234.28 | 1169.04 | 97475.51 |
| 172 | 2039-08 | 1403.32 | 231.50 | 1171.82 | 96303.69 |
| 173 | 2039-09 | 1403.32 | 228.72 | 1174.60 | 95129.09 |
| 174 | 2039-10 | 1403.32 | 225.93 | 1177.39 | 93951.70 |
| 175 | 2039-11 | 1403.32 | 223.14 | 1180.19 | 92771.51 |
| 176 | 2039-12 | 1403.32 | 220.33 | 1182.99 | 91588.52 |
| 177 | 2040-01 | 1403.32 | 217.52 | 1185.80 | 90402.72 |
| 178 | 2040-02 | 1403.32 | 214.71 | 1188.62 | 89214.10 |
| 179 | 2040-03 | 1403.32 | 211.88 | 1191.44 | 88022.66 |
| 180 | 2040-04 | 1403.32 | 209.05 | 1194.27 | 86828.39 |
| 181 | 2040-05 | 1403.32 | 206.22 | 1197.11 | 85631.28 |
| 182 | 2040-06 | 1403.32 | 203.37 | 1199.95 | 84431.34 |
| 183 | 2040-07 | 1403.32 | 200.52 | 1202.80 | 83228.54 |
| 184 | 2040-08 | 1403.32 | 197.67 | 1205.66 | 82022.88 |
| 185 | 2040-09 | 1403.32 | 194.80 | 1208.52 | 80814.36 |
| 186 | 2040-10 | 1403.32 | 191.93 | 1211.39 | 79602.97 |
| 187 | 2040-11 | 1403.32 | 189.06 | 1214.27 | 78388.71 |
| 188 | 2040-12 | 1403.32 | 186.17 | 1217.15 | 77171.56 |
| 189 | 2041-01 | 1403.32 | 183.28 | 1220.04 | 75951.52 |
| 190 | 2041-02 | 1403.32 | 180.38 | 1222.94 | 74728.58 |
| 191 | 2041-03 | 1403.32 | 177.48 | 1225.84 | 73502.73 |
| 192 | 2041-04 | 1403.32 | 174.57 | 1228.75 | 72273.98 |
| 193 | 2041-05 | 1403.32 | 171.65 | 1231.67 | 71042.31 |
| 194 | 2041-06 | 1403.32 | 168.73 | 1234.60 | 69807.71 |
| 195 | 2041-07 | 1403.32 | 165.79 | 1237.53 | 68570.18 |
| 196 | 2041-08 | 1403.32 | 162.85 | 1240.47 | 67329.71 |
| 197 | 2041-09 | 1403.32 | 159.91 | 1243.42 | 66086.30 |
| 198 | 2041-10 | 1403.32 | 156.95 | 1246.37 | 64839.93 |
| 199 | 2041-11 | 1403.32 | 153.99 | 1249.33 | 63590.60 |
| 200 | 2041-12 | 1403.32 | 151.03 | 1252.30 | 62338.30 |
| 201 | 2042-01 | 1403.32 | 148.05 | 1255.27 | 61083.03 |
| 202 | 2042-02 | 1403.32 | 145.07 | 1258.25 | 59824.78 |
| 203 | 2042-03 | 1403.32 | 142.08 | 1261.24 | 58563.54 |
| 204 | 2042-04 | 1403.32 | 139.09 | 1264.23 | 57299.31 |
| 205 | 2042-05 | 1403.32 | 136.09 | 1267.24 | 56032.07 |
| 206 | 2042-06 | 1403.32 | 133.08 | 1270.25 | 54761.82 |
| 207 | 2042-07 | 1403.32 | 130.06 | 1273.26 | 53488.56 |
| 208 | 2042-08 | 1403.32 | 127.04 | 1276.29 | 52212.27 |
| 209 | 2042-09 | 1403.32 | 124.00 | 1279.32 | 50932.95 |
| 210 | 2042-10 | 1403.32 | 120.97 | 1282.36 | 49650.59 |
| 211 | 2042-11 | 1403.32 | 117.92 | 1285.40 | 48365.19 |
| 212 | 2042-12 | 1403.32 | 114.87 | 1288.46 | 47076.74 |
| 213 | 2043-01 | 1403.32 | 111.81 | 1291.52 | 45785.22 |
| 214 | 2043-02 | 1403.32 | 108.74 | 1294.58 | 44490.64 |
| 215 | 2043-03 | 1403.32 | 105.67 | 1297.66 | 43192.98 |
| 216 | 2043-04 | 1403.32 | 102.58 | 1300.74 | 41892.24 |
| 217 | 2043-05 | 1403.32 | 99.49 | 1303.83 | 40588.41 |
| 218 | 2043-06 | 1403.32 | 96.40 | 1306.93 | 39281.48 |
| 219 | 2043-07 | 1403.32 | 93.29 | 1310.03 | 37971.45 |
| 220 | 2043-08 | 1403.32 | 90.18 | 1313.14 | 36658.31 |
| 221 | 2043-09 | 1403.32 | 87.06 | 1316.26 | 35342.05 |
| 222 | 2043-10 | 1403.32 | 83.94 | 1319.39 | 34022.67 |
| 223 | 2043-11 | 1403.32 | 80.80 | 1322.52 | 32700.15 |
| 224 | 2043-12 | 1403.32 | 77.66 | 1325.66 | 31374.49 |
| 225 | 2044-01 | 1403.32 | 74.51 | 1328.81 | 30045.68 |
| 226 | 2044-02 | 1403.32 | 71.36 | 1331.96 | 28713.71 |
| 227 | 2044-03 | 1403.32 | 68.20 | 1335.13 | 27378.58 |
| 228 | 2044-04 | 1403.32 | 65.02 | 1338.30 | 26040.28 |
| 229 | 2044-05 | 1403.32 | 61.85 | 1341.48 | 24698.81 |
| 230 | 2044-06 | 1403.32 | 58.66 | 1344.66 | 23354.14 |
| 231 | 2044-07 | 1403.32 | 55.47 | 1347.86 | 22006.29 |
| 232 | 2044-08 | 1403.32 | 52.26 | 1351.06 | 20655.23 |
| 233 | 2044-09 | 1403.32 | 49.06 | 1354.27 | 19300.96 |
| 234 | 2044-10 | 1403.32 | 45.84 | 1357.48 | 17943.48 |
| 235 | 2044-11 | 1403.32 | 42.62 | 1360.71 | 16582.77 |
| 236 | 2044-12 | 1403.32 | 39.38 | 1363.94 | 15218.83 |
| 237 | 2045-01 | 1403.32 | 36.14 | 1367.18 | 13851.65 |
| 238 | 2045-02 | 1403.32 | 32.90 | 1370.43 | 12481.23 |
| 239 | 2045-03 | 1403.32 | 29.64 | 1373.68 | 11107.55 |
| 240 | 2045-04 | 1403.32 | 26.38 | 1376.94 | 9730.60 |
| 241 | 2045-05 | 1403.32 | 23.11 | 1380.21 | 8350.39 |
| 242 | 2045-06 | 1403.32 | 19.83 | 1383.49 | 6966.90 |
| 243 | 2045-07 | 1403.32 | 16.55 | 1386.78 | 5580.12 |
| 244 | 2045-08 | 1403.32 | 13.25 | 1390.07 | 4190.05 |
| 245 | 2045-09 | 1403.32 | 9.95 | 1393.37 | 2796.68 |
| 246 | 2045-10 | 1403.32 | 6.64 | 1396.68 | 1400.00 |
| 247 | 2045-11 | 1403.32 | 3.32 | 1400.00 | 0.00 |
等额本金还款方式：
贷款总额：26.2万
还款月数：20年7个月
首月还款：1682.98元
每月递减：2.52元
利息总额：7.72万
本息合计：33.92万
节省利息：7461.86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 | 1682.98 | 622.25 | 1060.73 | 260939.27 |
| 2 | 2025-06 | 1680.46 | 619.73 | 1060.73 | 259878.54 |
| 3 | 2025-07 | 1677.94 | 617.21 | 1060.73 | 258817.81 |
| 4 | 2025-08 | 1675.42 | 614.69 | 1060.73 | 257757.09 |
| 5 | 2025-09 | 1672.90 | 612.17 | 1060.73 | 256696.36 |
| 6 | 2025-10 | 1670.38 | 609.65 | 1060.73 | 255635.63 |
| 7 | 2025-11 | 1667.86 | 607.13 | 1060.73 | 254574.90 |
| 8 | 2025-12 | 1665.34 | 604.62 | 1060.73 | 253514.17 |
| 9 | 2026-01 | 1662.82 | 602.10 | 1060.73 | 252453.44 |
| 10 | 2026-02 | 1660.31 | 599.58 | 1060.73 | 251392.71 |
| 11 | 2026-03 | 1657.79 | 597.06 | 1060.73 | 250331.98 |
| 12 | 2026-04 | 1655.27 | 594.54 | 1060.73 | 249271.26 |
| 13 | 2026-05 | 1652.75 | 592.02 | 1060.73 | 248210.53 |
| 14 | 2026-06 | 1650.23 | 589.50 | 1060.73 | 247149.80 |
| 15 | 2026-07 | 1647.71 | 586.98 | 1060.73 | 246089.07 |
| 16 | 2026-08 | 1645.19 | 584.46 | 1060.73 | 245028.34 |
| 17 | 2026-09 | 1642.67 | 581.94 | 1060.73 | 243967.61 |
| 18 | 2026-10 | 1640.15 | 579.42 | 1060.73 | 242906.88 |
| 19 | 2026-11 | 1637.63 | 576.90 | 1060.73 | 241846.15 |
| 20 | 2026-12 | 1635.11 | 574.38 | 1060.73 | 240785.43 |
| 21 | 2027-01 | 1632.59 | 571.87 | 1060.73 | 239724.70 |
| 22 | 2027-02 | 1630.07 | 569.35 | 1060.73 | 238663.97 |
| 23 | 2027-03 | 1627.56 | 566.83 | 1060.73 | 237603.24 |
| 24 | 2027-04 | 1625.04 | 564.31 | 1060.73 | 236542.51 |
| 25 | 2027-05 | 1622.52 | 561.79 | 1060.73 | 235481.78 |
| 26 | 2027-06 | 1620.00 | 559.27 | 1060.73 | 234421.05 |
| 27 | 2027-07 | 1617.48 | 556.75 | 1060.73 | 233360.32 |
| 28 | 2027-08 | 1614.96 | 554.23 | 1060.73 | 232299.60 |
| 29 | 2027-09 | 1612.44 | 551.71 | 1060.73 | 231238.87 |
| 30 | 2027-10 | 1609.92 | 549.19 | 1060.73 | 230178.14 |
| 31 | 2027-11 | 1607.40 | 546.67 | 1060.73 | 229117.41 |
| 32 | 2027-12 | 1604.88 | 544.15 | 1060.73 | 228056.68 |
| 33 | 2028-01 | 1602.36 | 541.63 | 1060.73 | 226995.95 |
| 34 | 2028-02 | 1599.84 | 539.12 | 1060.73 | 225935.22 |
| 35 | 2028-03 | 1597.32 | 536.60 | 1060.73 | 224874.49 |
| 36 | 2028-04 | 1594.81 | 534.08 | 1060.73 | 223813.77 |
| 37 | 2028-05 | 1592.29 | 531.56 | 1060.73 | 222753.04 |
| 38 | 2028-06 | 1589.77 | 529.04 | 1060.73 | 221692.31 |
| 39 | 2028-07 | 1587.25 | 526.52 | 1060.73 | 220631.58 |
| 40 | 2028-08 | 1584.73 | 524.00 | 1060.73 | 219570.85 |
| 41 | 2028-09 | 1582.21 | 521.48 | 1060.73 | 218510.12 |
| 42 | 2028-10 | 1579.69 | 518.96 | 1060.73 | 217449.39 |
| 43 | 2028-11 | 1577.17 | 516.44 | 1060.73 | 216388.66 |
| 44 | 2028-12 | 1574.65 | 513.92 | 1060.73 | 215327.94 |
| 45 | 2029-01 | 1572.13 | 511.40 | 1060.73 | 214267.21 |
| 46 | 2029-02 | 1569.61 | 508.88 | 1060.73 | 213206.48 |
| 47 | 2029-03 | 1567.09 | 506.37 | 1060.73 | 212145.75 |
| 48 | 2029-04 | 1564.57 | 503.85 | 1060.73 | 211085.02 |
| 49 | 2029-05 | 1562.06 | 501.33 | 1060.73 | 210024.29 |
| 50 | 2029-06 | 1559.54 | 498.81 | 1060.73 | 208963.56 |
| 51 | 2029-07 | 1557.02 | 496.29 | 1060.73 | 207902.83 |
| 52 | 2029-08 | 1554.50 | 493.77 | 1060.73 | 206842.11 |
| 53 | 2029-09 | 1551.98 | 491.25 | 1060.73 | 205781.38 |
| 54 | 2029-10 | 1549.46 | 488.73 | 1060.73 | 204720.65 |
| 55 | 2029-11 | 1546.94 | 486.21 | 1060.73 | 203659.92 |
| 56 | 2029-12 | 1544.42 | 483.69 | 1060.73 | 202599.19 |
| 57 | 2030-01 | 1541.90 | 481.17 | 1060.73 | 201538.46 |
| 58 | 2030-02 | 1539.38 | 478.65 | 1060.73 | 200477.73 |
| 59 | 2030-03 | 1536.86 | 476.13 | 1060.73 | 199417.00 |
| 60 | 2030-04 | 1534.34 | 473.62 | 1060.73 | 198356.28 |
| 61 | 2030-05 | 1531.82 | 471.10 | 1060.73 | 197295.55 |
| 62 | 2030-06 | 1529.31 | 468.58 | 1060.73 | 196234.82 |
| 63 | 2030-07 | 1526.79 | 466.06 | 1060.73 | 195174.09 |
| 64 | 2030-08 | 1524.27 | 463.54 | 1060.73 | 194113.36 |
| 65 | 2030-09 | 1521.75 | 461.02 | 1060.73 | 193052.63 |
| 66 | 2030-10 | 1519.23 | 458.50 | 1060.73 | 191991.90 |
| 67 | 2030-11 | 1516.71 | 455.98 | 1060.73 | 190931.17 |
| 68 | 2030-12 | 1514.19 | 453.46 | 1060.73 | 189870.45 |
| 69 | 2031-01 | 1511.67 | 450.94 | 1060.73 | 188809.72 |
| 70 | 2031-02 | 1509.15 | 448.42 | 1060.73 | 187748.99 |
| 71 | 2031-03 | 1506.63 | 445.90 | 1060.73 | 186688.26 |
| 72 | 2031-04 | 1504.11 | 443.38 | 1060.73 | 185627.53 |
| 73 | 2031-05 | 1501.59 | 440.87 | 1060.73 | 184566.80 |
| 74 | 2031-06 | 1499.07 | 438.35 | 1060.73 | 183506.07 |
| 75 | 2031-07 | 1496.56 | 435.83 | 1060.73 | 182445.34 |
| 76 | 2031-08 | 1494.04 | 433.31 | 1060.73 | 181384.62 |
| 77 | 2031-09 | 1491.52 | 430.79 | 1060.73 | 180323.89 |
| 78 | 2031-10 | 1489.00 | 428.27 | 1060.73 | 179263.16 |
| 79 | 2031-11 | 1486.48 | 425.75 | 1060.73 | 178202.43 |
| 80 | 2031-12 | 1483.96 | 423.23 | 1060.73 | 177141.70 |
| 81 | 2032-01 | 1481.44 | 420.71 | 1060.73 | 176080.97 |
| 82 | 2032-02 | 1478.92 | 418.19 | 1060.73 | 175020.24 |
| 83 | 2032-03 | 1476.40 | 415.67 | 1060.73 | 173959.51 |
| 84 | 2032-04 | 1473.88 | 413.15 | 1060.73 | 172898.79 |
| 85 | 2032-05 | 1471.36 | 410.63 | 1060.73 | 171838.06 |
| 86 | 2032-06 | 1468.84 | 408.12 | 1060.73 | 170777.33 |
| 87 | 2032-07 | 1466.32 | 405.60 | 1060.73 | 169716.60 |
| 88 | 2032-08 | 1463.81 | 403.08 | 1060.73 | 168655.87 |
| 89 | 2032-09 | 1461.29 | 400.56 | 1060.73 | 167595.14 |
| 90 | 2032-10 | 1458.77 | 398.04 | 1060.73 | 166534.41 |
| 91 | 2032-11 | 1456.25 | 395.52 | 1060.73 | 165473.68 |
| 92 | 2032-12 | 1453.73 | 393.00 | 1060.73 | 164412.96 |
| 93 | 2033-01 | 1451.21 | 390.48 | 1060.73 | 163352.23 |
| 94 | 2033-02 | 1448.69 | 387.96 | 1060.73 | 162291.50 |
| 95 | 2033-03 | 1446.17 | 385.44 | 1060.73 | 161230.77 |
| 96 | 2033-04 | 1443.65 | 382.92 | 1060.73 | 160170.04 |
| 97 | 2033-05 | 1441.13 | 380.40 | 1060.73 | 159109.31 |
| 98 | 2033-06 | 1438.61 | 377.88 | 1060.73 | 158048.58 |
| 99 | 2033-07 | 1436.09 | 375.37 | 1060.73 | 156987.85 |
| 100 | 2033-08 | 1433.57 | 372.85 | 1060.73 | 155927.13 |
| 101 | 2033-09 | 1431.06 | 370.33 | 1060.73 | 154866.40 |
| 102 | 2033-10 | 1428.54 | 367.81 | 1060.73 | 153805.67 |
| 103 | 2033-11 | 1426.02 | 365.29 | 1060.73 | 152744.94 |
| 104 | 2033-12 | 1423.50 | 362.77 | 1060.73 | 151684.21 |
| 105 | 2034-01 | 1420.98 | 360.25 | 1060.73 | 150623.48 |
| 106 | 2034-02 | 1418.46 | 357.73 | 1060.73 | 149562.75 |
| 107 | 2034-03 | 1415.94 | 355.21 | 1060.73 | 148502.02 |
| 108 | 2034-04 | 1413.42 | 352.69 | 1060.73 | 147441.30 |
| 109 | 2034-05 | 1410.90 | 350.17 | 1060.73 | 146380.57 |
| 110 | 2034-06 | 1408.38 | 347.65 | 1060.73 | 145319.84 |
| 111 | 2034-07 | 1405.86 | 345.13 | 1060.73 | 144259.11 |
| 112 | 2034-08 | 1403.34 | 342.62 | 1060.73 | 143198.38 |
| 113 | 2034-09 | 1400.82 | 340.10 | 1060.73 | 142137.65 |
| 114 | 2034-10 | 1398.31 | 337.58 | 1060.73 | 141076.92 |
| 115 | 2034-11 | 1395.79 | 335.06 | 1060.73 | 140016.19 |
| 116 | 2034-12 | 1393.27 | 332.54 | 1060.73 | 138955.47 |
| 117 | 2035-01 | 1390.75 | 330.02 | 1060.73 | 137894.74 |
| 118 | 2035-02 | 1388.23 | 327.50 | 1060.73 | 136834.01 |
| 119 | 2035-03 | 1385.71 | 324.98 | 1060.73 | 135773.28 |
| 120 | 2035-04 | 1383.19 | 322.46 | 1060.73 | 134712.55 |
| 121 | 2035-05 | 1380.67 | 319.94 | 1060.73 | 133651.82 |
| 122 | 2035-06 | 1378.15 | 317.42 | 1060.73 | 132591.09 |
| 123 | 2035-07 | 1375.63 | 314.90 | 1060.73 | 131530.36 |
| 124 | 2035-08 | 1373.11 | 312.38 | 1060.73 | 130469.64 |
| 125 | 2035-09 | 1370.59 | 309.87 | 1060.73 | 129408.91 |
| 126 | 2035-10 | 1368.07 | 307.35 | 1060.73 | 128348.18 |
| 127 | 2035-11 | 1365.56 | 304.83 | 1060.73 | 127287.45 |
| 128 | 2035-12 | 1363.04 | 302.31 | 1060.73 | 126226.72 |
| 129 | 2036-01 | 1360.52 | 299.79 | 1060.73 | 125165.99 |
| 130 | 2036-02 | 1358.00 | 297.27 | 1060.73 | 124105.26 |
| 131 | 2036-03 | 1355.48 | 294.75 | 1060.73 | 123044.53 |
| 132 | 2036-04 | 1352.96 | 292.23 | 1060.73 | 121983.81 |
| 133 | 2036-05 | 1350.44 | 289.71 | 1060.73 | 120923.08 |
| 134 | 2036-06 | 1347.92 | 287.19 | 1060.73 | 119862.35 |
| 135 | 2036-07 | 1345.40 | 284.67 | 1060.73 | 118801.62 |
| 136 | 2036-08 | 1342.88 | 282.15 | 1060.73 | 117740.89 |
| 137 | 2036-09 | 1340.36 | 279.63 | 1060.73 | 116680.16 |
| 138 | 2036-10 | 1337.84 | 277.12 | 1060.73 | 115619.43 |
| 139 | 2036-11 | 1335.32 | 274.60 | 1060.73 | 114558.70 |
| 140 | 2036-12 | 1332.81 | 272.08 | 1060.73 | 113497.98 |
| 141 | 2037-01 | 1330.29 | 269.56 | 1060.73 | 112437.25 |
| 142 | 2037-02 | 1327.77 | 267.04 | 1060.73 | 111376.52 |
| 143 | 2037-03 | 1325.25 | 264.52 | 1060.73 | 110315.79 |
| 144 | 2037-04 | 1322.73 | 262.00 | 1060.73 | 109255.06 |
| 145 | 2037-05 | 1320.21 | 259.48 | 1060.73 | 108194.33 |
| 146 | 2037-06 | 1317.69 | 256.96 | 1060.73 | 107133.60 |
| 147 | 2037-07 | 1315.17 | 254.44 | 1060.73 | 106072.87 |
| 148 | 2037-08 | 1312.65 | 251.92 | 1060.73 | 105012.15 |
| 149 | 2037-09 | 1310.13 | 249.40 | 1060.73 | 103951.42 |
| 150 | 2037-10 | 1307.61 | 246.88 | 1060.73 | 102890.69 |
| 151 | 2037-11 | 1305.09 | 244.37 | 1060.73 | 101829.96 |
| 152 | 2037-12 | 1302.57 | 241.85 | 1060.73 | 100769.23 |
| 153 | 2038-01 | 1300.06 | 239.33 | 1060.73 | 99708.50 |
| 154 | 2038-02 | 1297.54 | 236.81 | 1060.73 | 98647.77 |
| 155 | 2038-03 | 1295.02 | 234.29 | 1060.73 | 97587.04 |
| 156 | 2038-04 | 1292.50 | 231.77 | 1060.73 | 96526.32 |
| 157 | 2038-05 | 1289.98 | 229.25 | 1060.73 | 95465.59 |
| 158 | 2038-06 | 1287.46 | 226.73 | 1060.73 | 94404.86 |
| 159 | 2038-07 | 1284.94 | 224.21 | 1060.73 | 93344.13 |
| 160 | 2038-08 | 1282.42 | 221.69 | 1060.73 | 92283.40 |
| 161 | 2038-09 | 1279.90 | 219.17 | 1060.73 | 91222.67 |
| 162 | 2038-10 | 1277.38 | 216.65 | 1060.73 | 90161.94 |
| 163 | 2038-11 | 1274.86 | 214.13 | 1060.73 | 89101.21 |
| 164 | 2038-12 | 1272.34 | 211.62 | 1060.73 | 88040.49 |
| 165 | 2039-01 | 1269.82 | 209.10 | 1060.73 | 86979.76 |
| 166 | 2039-02 | 1267.31 | 206.58 | 1060.73 | 85919.03 |
| 167 | 2039-03 | 1264.79 | 204.06 | 1060.73 | 84858.30 |
| 168 | 2039-04 | 1262.27 | 201.54 | 1060.73 | 83797.57 |
| 169 | 2039-05 | 1259.75 | 199.02 | 1060.73 | 82736.84 |
| 170 | 2039-06 | 1257.23 | 196.50 | 1060.73 | 81676.11 |
| 171 | 2039-07 | 1254.71 | 193.98 | 1060.73 | 80615.38 |
| 172 | 2039-08 | 1252.19 | 191.46 | 1060.73 | 79554.66 |
| 173 | 2039-09 | 1249.67 | 188.94 | 1060.73 | 78493.93 |
| 174 | 2039-10 | 1247.15 | 186.42 | 1060.73 | 77433.20 |
| 175 | 2039-11 | 1244.63 | 183.90 | 1060.73 | 76372.47 |
| 176 | 2039-12 | 1242.11 | 181.38 | 1060.73 | 75311.74 |
| 177 | 2040-01 | 1239.59 | 178.87 | 1060.73 | 74251.01 |
| 178 | 2040-02 | 1237.07 | 176.35 | 1060.73 | 73190.28 |
| 179 | 2040-03 | 1234.56 | 173.83 | 1060.73 | 72129.55 |
| 180 | 2040-04 | 1232.04 | 171.31 | 1060.73 | 71068.83 |
| 181 | 2040-05 | 1229.52 | 168.79 | 1060.73 | 70008.10 |
| 182 | 2040-06 | 1227.00 | 166.27 | 1060.73 | 68947.37 |
| 183 | 2040-07 | 1224.48 | 163.75 | 1060.73 | 67886.64 |
| 184 | 2040-08 | 1221.96 | 161.23 | 1060.73 | 66825.91 |
| 185 | 2040-09 | 1219.44 | 158.71 | 1060.73 | 65765.18 |
| 186 | 2040-10 | 1216.92 | 156.19 | 1060.73 | 64704.45 |
| 187 | 2040-11 | 1214.40 | 153.67 | 1060.73 | 63643.72 |
| 188 | 2040-12 | 1211.88 | 151.15 | 1060.73 | 62583.00 |
| 189 | 2041-01 | 1209.36 | 148.63 | 1060.73 | 61522.27 |
| 190 | 2041-02 | 1206.84 | 146.12 | 1060.73 | 60461.54 |
| 191 | 2041-03 | 1204.32 | 143.60 | 1060.73 | 59400.81 |
| 192 | 2041-04 | 1201.81 | 141.08 | 1060.73 | 58340.08 |
| 193 | 2041-05 | 1199.29 | 138.56 | 1060.73 | 57279.35 |
| 194 | 2041-06 | 1196.77 | 136.04 | 1060.73 | 56218.62 |
| 195 | 2041-07 | 1194.25 | 133.52 | 1060.73 | 55157.89 |
| 196 | 2041-08 | 1191.73 | 131.00 | 1060.73 | 54097.17 |
| 197 | 2041-09 | 1189.21 | 128.48 | 1060.73 | 53036.44 |
| 198 | 2041-10 | 1186.69 | 125.96 | 1060.73 | 51975.71 |
| 199 | 2041-11 | 1184.17 | 123.44 | 1060.73 | 50914.98 |
| 200 | 2041-12 | 1181.65 | 120.92 | 1060.73 | 49854.25 |
| 201 | 2042-01 | 1179.13 | 118.40 | 1060.73 | 48793.52 |
| 202 | 2042-02 | 1176.61 | 115.88 | 1060.73 | 47732.79 |
| 203 | 2042-03 | 1174.09 | 113.37 | 1060.73 | 46672.06 |
| 204 | 2042-04 | 1171.57 | 110.85 | 1060.73 | 45611.34 |
| 205 | 2042-05 | 1169.06 | 108.33 | 1060.73 | 44550.61 |
| 206 | 2042-06 | 1166.54 | 105.81 | 1060.73 | 43489.88 |
| 207 | 2042-07 | 1164.02 | 103.29 | 1060.73 | 42429.15 |
| 208 | 2042-08 | 1161.50 | 100.77 | 1060.73 | 41368.42 |
| 209 | 2042-09 | 1158.98 | 98.25 | 1060.73 | 40307.69 |
| 210 | 2042-10 | 1156.46 | 95.73 | 1060.73 | 39246.96 |
| 211 | 2042-11 | 1153.94 | 93.21 | 1060.73 | 38186.23 |
| 212 | 2042-12 | 1151.42 | 90.69 | 1060.73 | 37125.51 |
| 213 | 2043-01 | 1148.90 | 88.17 | 1060.73 | 36064.78 |
| 214 | 2043-02 | 1146.38 | 85.65 | 1060.73 | 35004.05 |
| 215 | 2043-03 | 1143.86 | 83.13 | 1060.73 | 33943.32 |
| 216 | 2043-04 | 1141.34 | 80.62 | 1060.73 | 32882.59 |
| 217 | 2043-05 | 1138.82 | 78.10 | 1060.73 | 31821.86 |
| 218 | 2043-06 | 1136.31 | 75.58 | 1060.73 | 30761.13 |
| 219 | 2043-07 | 1133.79 | 73.06 | 1060.73 | 29700.40 |
| 220 | 2043-08 | 1131.27 | 70.54 | 1060.73 | 28639.68 |
| 221 | 2043-09 | 1128.75 | 68.02 | 1060.73 | 27578.95 |
| 222 | 2043-10 | 1126.23 | 65.50 | 1060.73 | 26518.22 |
| 223 | 2043-11 | 1123.71 | 62.98 | 1060.73 | 25457.49 |
| 224 | 2043-12 | 1121.19 | 60.46 | 1060.73 | 24396.76 |
| 225 | 2044-01 | 1118.67 | 57.94 | 1060.73 | 23336.03 |
| 226 | 2044-02 | 1116.15 | 55.42 | 1060.73 | 22275.30 |
| 227 | 2044-03 | 1113.63 | 52.90 | 1060.73 | 21214.57 |
| 228 | 2044-04 | 1111.11 | 50.38 | 1060.73 | 20153.85 |
| 229 | 2044-05 | 1108.59 | 47.87 | 1060.73 | 19093.12 |
| 230 | 2044-06 | 1106.07 | 45.35 | 1060.73 | 18032.39 |
| 231 | 2044-07 | 1103.56 | 42.83 | 1060.73 | 16971.66 |
| 232 | 2044-08 | 1101.04 | 40.31 | 1060.73 | 15910.93 |
| 233 | 2044-09 | 1098.52 | 37.79 | 1060.73 | 14850.20 |
| 234 | 2044-10 | 1096.00 | 35.27 | 1060.73 | 13789.47 |
| 235 | 2044-11 | 1093.48 | 32.75 | 1060.73 | 12728.74 |
| 236 | 2044-12 | 1090.96 | 30.23 | 1060.73 | 11668.02 |
| 237 | 2045-01 | 1088.44 | 27.71 | 1060.73 | 10607.29 |
| 238 | 2045-02 | 1085.92 | 25.19 | 1060.73 | 9546.56 |
| 239 | 2045-03 | 1083.40 | 22.67 | 1060.73 | 8485.83 |
| 240 | 2045-04 | 1080.88 | 20.15 | 1060.73 | 7425.10 |
| 241 | 2045-05 | 1078.36 | 17.63 | 1060.73 | 6364.37 |
| 242 | 2045-06 | 1075.84 | 15.12 | 1060.73 | 5303.64 |
| 243 | 2045-07 | 1073.32 | 12.60 | 1060.73 | 4242.91 |
| 244 | 2045-08 | 1070.81 | 10.08 | 1060.73 | 3182.19 |
| 245 | 2045-09 | 1068.29 | 7.56 | 1060.73 | 2121.46 |
| 246 | 2045-10 | 1065.77 | 5.04 | 1060.73 | 1060.73 |
| 247 | 2045-11 | 1063.25 | 2.52 | 1060.73 | 0.00 |