贷款34.7万（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：34.7万
还款月数：20年
每月还款：1898.5元
利息总额：10.86万
本息合计：45.56万
| 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 | 1898.50 | 824.13 | 1074.38 | 345925.62 |
| 2 | 2025-06 | 1898.50 | 821.57 | 1076.93 | 344848.69 |
| 3 | 2025-07 | 1898.50 | 819.02 | 1079.49 | 343769.21 |
| 4 | 2025-08 | 1898.50 | 816.45 | 1082.05 | 342687.16 |
| 5 | 2025-09 | 1898.50 | 813.88 | 1084.62 | 341602.54 |
| 6 | 2025-10 | 1898.50 | 811.31 | 1087.20 | 340515.34 |
| 7 | 2025-11 | 1898.50 | 808.72 | 1089.78 | 339425.56 |
| 8 | 2025-12 | 1898.50 | 806.14 | 1092.37 | 338333.20 |
| 9 | 2026-01 | 1898.50 | 803.54 | 1094.96 | 337238.24 |
| 10 | 2026-02 | 1898.50 | 800.94 | 1097.56 | 336140.68 |
| 11 | 2026-03 | 1898.50 | 798.33 | 1100.17 | 335040.51 |
| 12 | 2026-04 | 1898.50 | 795.72 | 1102.78 | 333937.73 |
| 13 | 2026-05 | 1898.50 | 793.10 | 1105.40 | 332832.33 |
| 14 | 2026-06 | 1898.50 | 790.48 | 1108.03 | 331724.30 |
| 15 | 2026-07 | 1898.50 | 787.85 | 1110.66 | 330613.65 |
| 16 | 2026-08 | 1898.50 | 785.21 | 1113.29 | 329500.35 |
| 17 | 2026-09 | 1898.50 | 782.56 | 1115.94 | 328384.41 |
| 18 | 2026-10 | 1898.50 | 779.91 | 1118.59 | 327265.82 |
| 19 | 2026-11 | 1898.50 | 777.26 | 1121.25 | 326144.58 |
| 20 | 2026-12 | 1898.50 | 774.59 | 1123.91 | 325020.67 |
| 21 | 2027-01 | 1898.50 | 771.92 | 1126.58 | 323894.09 |
| 22 | 2027-02 | 1898.50 | 769.25 | 1129.25 | 322764.84 |
| 23 | 2027-03 | 1898.50 | 766.57 | 1131.94 | 321632.90 |
| 24 | 2027-04 | 1898.50 | 763.88 | 1134.62 | 320498.28 |
| 25 | 2027-05 | 1898.50 | 761.18 | 1137.32 | 319360.96 |
| 26 | 2027-06 | 1898.50 | 758.48 | 1140.02 | 318220.94 |
| 27 | 2027-07 | 1898.50 | 755.77 | 1142.73 | 317078.21 |
| 28 | 2027-08 | 1898.50 | 753.06 | 1145.44 | 315932.77 |
| 29 | 2027-09 | 1898.50 | 750.34 | 1148.16 | 314784.61 |
| 30 | 2027-10 | 1898.50 | 747.61 | 1150.89 | 313633.72 |
| 31 | 2027-11 | 1898.50 | 744.88 | 1153.62 | 312480.10 |
| 32 | 2027-12 | 1898.50 | 742.14 | 1156.36 | 311323.74 |
| 33 | 2028-01 | 1898.50 | 739.39 | 1159.11 | 310164.63 |
| 34 | 2028-02 | 1898.50 | 736.64 | 1161.86 | 309002.77 |
| 35 | 2028-03 | 1898.50 | 733.88 | 1164.62 | 307838.15 |
| 36 | 2028-04 | 1898.50 | 731.12 | 1167.39 | 306670.76 |
| 37 | 2028-05 | 1898.50 | 728.34 | 1170.16 | 305500.60 |
| 38 | 2028-06 | 1898.50 | 725.56 | 1172.94 | 304327.66 |
| 39 | 2028-07 | 1898.50 | 722.78 | 1175.72 | 303151.94 |
| 40 | 2028-08 | 1898.50 | 719.99 | 1178.52 | 301973.42 |
| 41 | 2028-09 | 1898.50 | 717.19 | 1181.32 | 300792.11 |
| 42 | 2028-10 | 1898.50 | 714.38 | 1184.12 | 299607.99 |
| 43 | 2028-11 | 1898.50 | 711.57 | 1186.93 | 298421.06 |
| 44 | 2028-12 | 1898.50 | 708.75 | 1189.75 | 297231.30 |
| 45 | 2029-01 | 1898.50 | 705.92 | 1192.58 | 296038.73 |
| 46 | 2029-02 | 1898.50 | 703.09 | 1195.41 | 294843.32 |
| 47 | 2029-03 | 1898.50 | 700.25 | 1198.25 | 293645.07 |
| 48 | 2029-04 | 1898.50 | 697.41 | 1201.09 | 292443.97 |
| 49 | 2029-05 | 1898.50 | 694.55 | 1203.95 | 291240.02 |
| 50 | 2029-06 | 1898.50 | 691.70 | 1206.81 | 290033.22 |
| 51 | 2029-07 | 1898.50 | 688.83 | 1209.67 | 288823.54 |
| 52 | 2029-08 | 1898.50 | 685.96 | 1212.55 | 287611.00 |
| 53 | 2029-09 | 1898.50 | 683.08 | 1215.43 | 286395.57 |
| 54 | 2029-10 | 1898.50 | 680.19 | 1218.31 | 285177.26 |
| 55 | 2029-11 | 1898.50 | 677.30 | 1221.21 | 283956.05 |
| 56 | 2029-12 | 1898.50 | 674.40 | 1224.11 | 282731.95 |
| 57 | 2030-01 | 1898.50 | 671.49 | 1227.01 | 281504.93 |
| 58 | 2030-02 | 1898.50 | 668.57 | 1229.93 | 280275.01 |
| 59 | 2030-03 | 1898.50 | 665.65 | 1232.85 | 279042.16 |
| 60 | 2030-04 | 1898.50 | 662.73 | 1235.78 | 277806.38 |
| 61 | 2030-05 | 1898.50 | 659.79 | 1238.71 | 276567.67 |
| 62 | 2030-06 | 1898.50 | 656.85 | 1241.65 | 275326.01 |
| 63 | 2030-07 | 1898.50 | 653.90 | 1244.60 | 274081.41 |
| 64 | 2030-08 | 1898.50 | 650.94 | 1247.56 | 272833.85 |
| 65 | 2030-09 | 1898.50 | 647.98 | 1250.52 | 271583.33 |
| 66 | 2030-10 | 1898.50 | 645.01 | 1253.49 | 270329.84 |
| 67 | 2030-11 | 1898.50 | 642.03 | 1256.47 | 269073.37 |
| 68 | 2030-12 | 1898.50 | 639.05 | 1259.45 | 267813.92 |
| 69 | 2031-01 | 1898.50 | 636.06 | 1262.44 | 266551.47 |
| 70 | 2031-02 | 1898.50 | 633.06 | 1265.44 | 265286.03 |
| 71 | 2031-03 | 1898.50 | 630.05 | 1268.45 | 264017.58 |
| 72 | 2031-04 | 1898.50 | 627.04 | 1271.46 | 262746.12 |
| 73 | 2031-05 | 1898.50 | 624.02 | 1274.48 | 261471.64 |
| 74 | 2031-06 | 1898.50 | 621.00 | 1277.51 | 260194.14 |
| 75 | 2031-07 | 1898.50 | 617.96 | 1280.54 | 258913.60 |
| 76 | 2031-08 | 1898.50 | 614.92 | 1283.58 | 257630.01 |
| 77 | 2031-09 | 1898.50 | 611.87 | 1286.63 | 256343.38 |
| 78 | 2031-10 | 1898.50 | 608.82 | 1289.69 | 255053.70 |
| 79 | 2031-11 | 1898.50 | 605.75 | 1292.75 | 253760.95 |
| 80 | 2031-12 | 1898.50 | 602.68 | 1295.82 | 252465.13 |
| 81 | 2032-01 | 1898.50 | 599.60 | 1298.90 | 251166.23 |
| 82 | 2032-02 | 1898.50 | 596.52 | 1301.98 | 249864.25 |
| 83 | 2032-03 | 1898.50 | 593.43 | 1305.07 | 248559.17 |
| 84 | 2032-04 | 1898.50 | 590.33 | 1308.17 | 247251.00 |
| 85 | 2032-05 | 1898.50 | 587.22 | 1311.28 | 245939.72 |
| 86 | 2032-06 | 1898.50 | 584.11 | 1314.40 | 244625.32 |
| 87 | 2032-07 | 1898.50 | 580.99 | 1317.52 | 243307.81 |
| 88 | 2032-08 | 1898.50 | 577.86 | 1320.65 | 241987.16 |
| 89 | 2032-09 | 1898.50 | 574.72 | 1323.78 | 240663.38 |
| 90 | 2032-10 | 1898.50 | 571.58 | 1326.93 | 239336.45 |
| 91 | 2032-11 | 1898.50 | 568.42 | 1330.08 | 238006.37 |
| 92 | 2032-12 | 1898.50 | 565.27 | 1333.24 | 236673.14 |
| 93 | 2033-01 | 1898.50 | 562.10 | 1336.40 | 235336.73 |
| 94 | 2033-02 | 1898.50 | 558.92 | 1339.58 | 233997.16 |
| 95 | 2033-03 | 1898.50 | 555.74 | 1342.76 | 232654.40 |
| 96 | 2033-04 | 1898.50 | 552.55 | 1345.95 | 231308.45 |
| 97 | 2033-05 | 1898.50 | 549.36 | 1349.14 | 229959.31 |
| 98 | 2033-06 | 1898.50 | 546.15 | 1352.35 | 228606.96 |
| 99 | 2033-07 | 1898.50 | 542.94 | 1355.56 | 227251.40 |
| 100 | 2033-08 | 1898.50 | 539.72 | 1358.78 | 225892.62 |
| 101 | 2033-09 | 1898.50 | 536.49 | 1362.01 | 224530.61 |
| 102 | 2033-10 | 1898.50 | 533.26 | 1365.24 | 223165.37 |
| 103 | 2033-11 | 1898.50 | 530.02 | 1368.48 | 221796.88 |
| 104 | 2033-12 | 1898.50 | 526.77 | 1371.73 | 220425.15 |
| 105 | 2034-01 | 1898.50 | 523.51 | 1374.99 | 219050.16 |
| 106 | 2034-02 | 1898.50 | 520.24 | 1378.26 | 217671.90 |
| 107 | 2034-03 | 1898.50 | 516.97 | 1381.53 | 216290.37 |
| 108 | 2034-04 | 1898.50 | 513.69 | 1384.81 | 214905.56 |
| 109 | 2034-05 | 1898.50 | 510.40 | 1388.10 | 213517.45 |
| 110 | 2034-06 | 1898.50 | 507.10 | 1391.40 | 212126.06 |
| 111 | 2034-07 | 1898.50 | 503.80 | 1394.70 | 210731.35 |
| 112 | 2034-08 | 1898.50 | 500.49 | 1398.02 | 209333.34 |
| 113 | 2034-09 | 1898.50 | 497.17 | 1401.34 | 207932.00 |
| 114 | 2034-10 | 1898.50 | 493.84 | 1404.66 | 206527.34 |
| 115 | 2034-11 | 1898.50 | 490.50 | 1408.00 | 205119.34 |
| 116 | 2034-12 | 1898.50 | 487.16 | 1411.34 | 203708.00 |
| 117 | 2035-01 | 1898.50 | 483.81 | 1414.70 | 202293.30 |
| 118 | 2035-02 | 1898.50 | 480.45 | 1418.06 | 200875.25 |
| 119 | 2035-03 | 1898.50 | 477.08 | 1421.42 | 199453.82 |
| 120 | 2035-04 | 1898.50 | 473.70 | 1424.80 | 198029.02 |
| 121 | 2035-05 | 1898.50 | 470.32 | 1428.18 | 196600.84 |
| 122 | 2035-06 | 1898.50 | 466.93 | 1431.58 | 195169.26 |
| 123 | 2035-07 | 1898.50 | 463.53 | 1434.97 | 193734.29 |
| 124 | 2035-08 | 1898.50 | 460.12 | 1438.38 | 192295.91 |
| 125 | 2035-09 | 1898.50 | 456.70 | 1441.80 | 190854.11 |
| 126 | 2035-10 | 1898.50 | 453.28 | 1445.22 | 189408.88 |
| 127 | 2035-11 | 1898.50 | 449.85 | 1448.66 | 187960.23 |
| 128 | 2035-12 | 1898.50 | 446.41 | 1452.10 | 186508.13 |
| 129 | 2036-01 | 1898.50 | 442.96 | 1455.55 | 185052.59 |
| 130 | 2036-02 | 1898.50 | 439.50 | 1459.00 | 183593.58 |
| 131 | 2036-03 | 1898.50 | 436.03 | 1462.47 | 182131.12 |
| 132 | 2036-04 | 1898.50 | 432.56 | 1465.94 | 180665.18 |
| 133 | 2036-05 | 1898.50 | 429.08 | 1469.42 | 179195.75 |
| 134 | 2036-06 | 1898.50 | 425.59 | 1472.91 | 177722.84 |
| 135 | 2036-07 | 1898.50 | 422.09 | 1476.41 | 176246.43 |
| 136 | 2036-08 | 1898.50 | 418.59 | 1479.92 | 174766.52 |
| 137 | 2036-09 | 1898.50 | 415.07 | 1483.43 | 173283.08 |
| 138 | 2036-10 | 1898.50 | 411.55 | 1486.95 | 171796.13 |
| 139 | 2036-11 | 1898.50 | 408.02 | 1490.49 | 170305.64 |
| 140 | 2036-12 | 1898.50 | 404.48 | 1494.03 | 168811.62 |
| 141 | 2037-01 | 1898.50 | 400.93 | 1497.57 | 167314.04 |
| 142 | 2037-02 | 1898.50 | 397.37 | 1501.13 | 165812.91 |
| 143 | 2037-03 | 1898.50 | 393.81 | 1504.70 | 164308.21 |
| 144 | 2037-04 | 1898.50 | 390.23 | 1508.27 | 162799.94 |
| 145 | 2037-05 | 1898.50 | 386.65 | 1511.85 | 161288.09 |
| 146 | 2037-06 | 1898.50 | 383.06 | 1515.44 | 159772.65 |
| 147 | 2037-07 | 1898.50 | 379.46 | 1519.04 | 158253.61 |
| 148 | 2037-08 | 1898.50 | 375.85 | 1522.65 | 156730.96 |
| 149 | 2037-09 | 1898.50 | 372.24 | 1526.27 | 155204.69 |
| 150 | 2037-10 | 1898.50 | 368.61 | 1529.89 | 153674.80 |
| 151 | 2037-11 | 1898.50 | 364.98 | 1533.52 | 152141.28 |
| 152 | 2037-12 | 1898.50 | 361.34 | 1537.17 | 150604.11 |
| 153 | 2038-01 | 1898.50 | 357.68 | 1540.82 | 149063.29 |
| 154 | 2038-02 | 1898.50 | 354.03 | 1544.48 | 147518.82 |
| 155 | 2038-03 | 1898.50 | 350.36 | 1548.14 | 145970.67 |
| 156 | 2038-04 | 1898.50 | 346.68 | 1551.82 | 144418.85 |
| 157 | 2038-05 | 1898.50 | 342.99 | 1555.51 | 142863.34 |
| 158 | 2038-06 | 1898.50 | 339.30 | 1559.20 | 141304.14 |
| 159 | 2038-07 | 1898.50 | 335.60 | 1562.90 | 139741.24 |
| 160 | 2038-08 | 1898.50 | 331.89 | 1566.62 | 138174.62 |
| 161 | 2038-09 | 1898.50 | 328.16 | 1570.34 | 136604.28 |
| 162 | 2038-10 | 1898.50 | 324.44 | 1574.07 | 135030.22 |
| 163 | 2038-11 | 1898.50 | 320.70 | 1577.81 | 133452.41 |
| 164 | 2038-12 | 1898.50 | 316.95 | 1581.55 | 131870.86 |
| 165 | 2039-01 | 1898.50 | 313.19 | 1585.31 | 130285.55 |
| 166 | 2039-02 | 1898.50 | 309.43 | 1589.07 | 128696.48 |
| 167 | 2039-03 | 1898.50 | 305.65 | 1592.85 | 127103.63 |
| 168 | 2039-04 | 1898.50 | 301.87 | 1596.63 | 125507.00 |
| 169 | 2039-05 | 1898.50 | 298.08 | 1600.42 | 123906.57 |
| 170 | 2039-06 | 1898.50 | 294.28 | 1604.22 | 122302.35 |
| 171 | 2039-07 | 1898.50 | 290.47 | 1608.03 | 120694.32 |
| 172 | 2039-08 | 1898.50 | 286.65 | 1611.85 | 119082.46 |
| 173 | 2039-09 | 1898.50 | 282.82 | 1615.68 | 117466.78 |
| 174 | 2039-10 | 1898.50 | 278.98 | 1619.52 | 115847.26 |
| 175 | 2039-11 | 1898.50 | 275.14 | 1623.36 | 114223.90 |
| 176 | 2039-12 | 1898.50 | 271.28 | 1627.22 | 112596.68 |
| 177 | 2040-01 | 1898.50 | 267.42 | 1631.08 | 110965.59 |
| 178 | 2040-02 | 1898.50 | 263.54 | 1634.96 | 109330.64 |
| 179 | 2040-03 | 1898.50 | 259.66 | 1638.84 | 107691.79 |
| 180 | 2040-04 | 1898.50 | 255.77 | 1642.73 | 106049.06 |
| 181 | 2040-05 | 1898.50 | 251.87 | 1646.64 | 104402.42 |
| 182 | 2040-06 | 1898.50 | 247.96 | 1650.55 | 102751.88 |
| 183 | 2040-07 | 1898.50 | 244.04 | 1654.47 | 101097.41 |
| 184 | 2040-08 | 1898.50 | 240.11 | 1658.40 | 99439.02 |
| 185 | 2040-09 | 1898.50 | 236.17 | 1662.33 | 97776.68 |
| 186 | 2040-10 | 1898.50 | 232.22 | 1666.28 | 96110.40 |
| 187 | 2040-11 | 1898.50 | 228.26 | 1670.24 | 94440.16 |
| 188 | 2040-12 | 1898.50 | 224.30 | 1674.21 | 92765.95 |
| 189 | 2041-01 | 1898.50 | 220.32 | 1678.18 | 91087.77 |
| 190 | 2041-02 | 1898.50 | 216.33 | 1682.17 | 89405.60 |
| 191 | 2041-03 | 1898.50 | 212.34 | 1686.16 | 87719.44 |
| 192 | 2041-04 | 1898.50 | 208.33 | 1690.17 | 86029.27 |
| 193 | 2041-05 | 1898.50 | 204.32 | 1694.18 | 84335.09 |
| 194 | 2041-06 | 1898.50 | 200.30 | 1698.21 | 82636.88 |
| 195 | 2041-07 | 1898.50 | 196.26 | 1702.24 | 80934.64 |
| 196 | 2041-08 | 1898.50 | 192.22 | 1706.28 | 79228.36 |
| 197 | 2041-09 | 1898.50 | 188.17 | 1710.33 | 77518.02 |
| 198 | 2041-10 | 1898.50 | 184.11 | 1714.40 | 75803.63 |
| 199 | 2041-11 | 1898.50 | 180.03 | 1718.47 | 74085.16 |
| 200 | 2041-12 | 1898.50 | 175.95 | 1722.55 | 72362.61 |
| 201 | 2042-01 | 1898.50 | 171.86 | 1726.64 | 70635.97 |
| 202 | 2042-02 | 1898.50 | 167.76 | 1730.74 | 68905.23 |
| 203 | 2042-03 | 1898.50 | 163.65 | 1734.85 | 67170.37 |
| 204 | 2042-04 | 1898.50 | 159.53 | 1738.97 | 65431.40 |
| 205 | 2042-05 | 1898.50 | 155.40 | 1743.10 | 63688.30 |
| 206 | 2042-06 | 1898.50 | 151.26 | 1747.24 | 61941.06 |
| 207 | 2042-07 | 1898.50 | 147.11 | 1751.39 | 60189.67 |
| 208 | 2042-08 | 1898.50 | 142.95 | 1755.55 | 58434.11 |
| 209 | 2042-09 | 1898.50 | 138.78 | 1759.72 | 56674.39 |
| 210 | 2042-10 | 1898.50 | 134.60 | 1763.90 | 54910.49 |
| 211 | 2042-11 | 1898.50 | 130.41 | 1768.09 | 53142.40 |
| 212 | 2042-12 | 1898.50 | 126.21 | 1772.29 | 51370.11 |
| 213 | 2043-01 | 1898.50 | 122.00 | 1776.50 | 49593.62 |
| 214 | 2043-02 | 1898.50 | 117.78 | 1780.72 | 47812.90 |
| 215 | 2043-03 | 1898.50 | 113.56 | 1784.95 | 46027.95 |
| 216 | 2043-04 | 1898.50 | 109.32 | 1789.19 | 44238.77 |
| 217 | 2043-05 | 1898.50 | 105.07 | 1793.43 | 42445.33 |
| 218 | 2043-06 | 1898.50 | 100.81 | 1797.69 | 40647.64 |
| 219 | 2043-07 | 1898.50 | 96.54 | 1801.96 | 38845.67 |
| 220 | 2043-08 | 1898.50 | 92.26 | 1806.24 | 37039.43 |
| 221 | 2043-09 | 1898.50 | 87.97 | 1810.53 | 35228.90 |
| 222 | 2043-10 | 1898.50 | 83.67 | 1814.83 | 33414.06 |
| 223 | 2043-11 | 1898.50 | 79.36 | 1819.14 | 31594.92 |
| 224 | 2043-12 | 1898.50 | 75.04 | 1823.46 | 29771.46 |
| 225 | 2044-01 | 1898.50 | 70.71 | 1827.79 | 27943.66 |
| 226 | 2044-02 | 1898.50 | 66.37 | 1832.14 | 26111.53 |
| 227 | 2044-03 | 1898.50 | 62.01 | 1836.49 | 24275.04 |
| 228 | 2044-04 | 1898.50 | 57.65 | 1840.85 | 22434.19 |
| 229 | 2044-05 | 1898.50 | 53.28 | 1845.22 | 20588.97 |
| 230 | 2044-06 | 1898.50 | 48.90 | 1849.60 | 18739.37 |
| 231 | 2044-07 | 1898.50 | 44.51 | 1854.00 | 16885.37 |
| 232 | 2044-08 | 1898.50 | 40.10 | 1858.40 | 15026.97 |
| 233 | 2044-09 | 1898.50 | 35.69 | 1862.81 | 13164.16 |
| 234 | 2044-10 | 1898.50 | 31.26 | 1867.24 | 11296.92 |
| 235 | 2044-11 | 1898.50 | 26.83 | 1871.67 | 9425.25 |
| 236 | 2044-12 | 1898.50 | 22.38 | 1876.12 | 7549.13 |
| 237 | 2045-01 | 1898.50 | 17.93 | 1880.57 | 5668.56 |
| 238 | 2045-02 | 1898.50 | 13.46 | 1885.04 | 3783.52 |
| 239 | 2045-03 | 1898.50 | 8.99 | 1889.52 | 1894.00 |
| 240 | 2045-04 | 1898.50 | 4.50 | 1894.00 | 0.00 |
等额本金还款方式：
贷款总额：34.7万
还款月数：20年
首月还款：2269.96元
每月递减：3.43元
利息总额：9.93万
本息合计：44.63万
节省利息：9333.42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 | 2269.96 | 824.13 | 1445.83 | 345554.17 |
| 2 | 2025-06 | 2266.52 | 820.69 | 1445.83 | 344108.33 |
| 3 | 2025-07 | 2263.09 | 817.26 | 1445.83 | 342662.50 |
| 4 | 2025-08 | 2259.66 | 813.82 | 1445.83 | 341216.67 |
| 5 | 2025-09 | 2256.22 | 810.39 | 1445.83 | 339770.83 |
| 6 | 2025-10 | 2252.79 | 806.96 | 1445.83 | 338325.00 |
| 7 | 2025-11 | 2249.36 | 803.52 | 1445.83 | 336879.17 |
| 8 | 2025-12 | 2245.92 | 800.09 | 1445.83 | 335433.33 |
| 9 | 2026-01 | 2242.49 | 796.65 | 1445.83 | 333987.50 |
| 10 | 2026-02 | 2239.05 | 793.22 | 1445.83 | 332541.67 |
| 11 | 2026-03 | 2235.62 | 789.79 | 1445.83 | 331095.83 |
| 12 | 2026-04 | 2232.19 | 786.35 | 1445.83 | 329650.00 |
| 13 | 2026-05 | 2228.75 | 782.92 | 1445.83 | 328204.17 |
| 14 | 2026-06 | 2225.32 | 779.48 | 1445.83 | 326758.33 |
| 15 | 2026-07 | 2221.88 | 776.05 | 1445.83 | 325312.50 |
| 16 | 2026-08 | 2218.45 | 772.62 | 1445.83 | 323866.67 |
| 17 | 2026-09 | 2215.02 | 769.18 | 1445.83 | 322420.83 |
| 18 | 2026-10 | 2211.58 | 765.75 | 1445.83 | 320975.00 |
| 19 | 2026-11 | 2208.15 | 762.32 | 1445.83 | 319529.17 |
| 20 | 2026-12 | 2204.72 | 758.88 | 1445.83 | 318083.33 |
| 21 | 2027-01 | 2201.28 | 755.45 | 1445.83 | 316637.50 |
| 22 | 2027-02 | 2197.85 | 752.01 | 1445.83 | 315191.67 |
| 23 | 2027-03 | 2194.41 | 748.58 | 1445.83 | 313745.83 |
| 24 | 2027-04 | 2190.98 | 745.15 | 1445.83 | 312300.00 |
| 25 | 2027-05 | 2187.55 | 741.71 | 1445.83 | 310854.17 |
| 26 | 2027-06 | 2184.11 | 738.28 | 1445.83 | 309408.33 |
| 27 | 2027-07 | 2180.68 | 734.84 | 1445.83 | 307962.50 |
| 28 | 2027-08 | 2177.24 | 731.41 | 1445.83 | 306516.67 |
| 29 | 2027-09 | 2173.81 | 727.98 | 1445.83 | 305070.83 |
| 30 | 2027-10 | 2170.38 | 724.54 | 1445.83 | 303625.00 |
| 31 | 2027-11 | 2166.94 | 721.11 | 1445.83 | 302179.17 |
| 32 | 2027-12 | 2163.51 | 717.68 | 1445.83 | 300733.33 |
| 33 | 2028-01 | 2160.07 | 714.24 | 1445.83 | 299287.50 |
| 34 | 2028-02 | 2156.64 | 710.81 | 1445.83 | 297841.67 |
| 35 | 2028-03 | 2153.21 | 707.37 | 1445.83 | 296395.83 |
| 36 | 2028-04 | 2149.77 | 703.94 | 1445.83 | 294950.00 |
| 37 | 2028-05 | 2146.34 | 700.51 | 1445.83 | 293504.17 |
| 38 | 2028-06 | 2142.91 | 697.07 | 1445.83 | 292058.33 |
| 39 | 2028-07 | 2139.47 | 693.64 | 1445.83 | 290612.50 |
| 40 | 2028-08 | 2136.04 | 690.20 | 1445.83 | 289166.67 |
| 41 | 2028-09 | 2132.60 | 686.77 | 1445.83 | 287720.83 |
| 42 | 2028-10 | 2129.17 | 683.34 | 1445.83 | 286275.00 |
| 43 | 2028-11 | 2125.74 | 679.90 | 1445.83 | 284829.17 |
| 44 | 2028-12 | 2122.30 | 676.47 | 1445.83 | 283383.33 |
| 45 | 2029-01 | 2118.87 | 673.04 | 1445.83 | 281937.50 |
| 46 | 2029-02 | 2115.43 | 669.60 | 1445.83 | 280491.67 |
| 47 | 2029-03 | 2112.00 | 666.17 | 1445.83 | 279045.83 |
| 48 | 2029-04 | 2108.57 | 662.73 | 1445.83 | 277600.00 |
| 49 | 2029-05 | 2105.13 | 659.30 | 1445.83 | 276154.17 |
| 50 | 2029-06 | 2101.70 | 655.87 | 1445.83 | 274708.33 |
| 51 | 2029-07 | 2098.27 | 652.43 | 1445.83 | 273262.50 |
| 52 | 2029-08 | 2094.83 | 649.00 | 1445.83 | 271816.67 |
| 53 | 2029-09 | 2091.40 | 645.56 | 1445.83 | 270370.83 |
| 54 | 2029-10 | 2087.96 | 642.13 | 1445.83 | 268925.00 |
| 55 | 2029-11 | 2084.53 | 638.70 | 1445.83 | 267479.17 |
| 56 | 2029-12 | 2081.10 | 635.26 | 1445.83 | 266033.33 |
| 57 | 2030-01 | 2077.66 | 631.83 | 1445.83 | 264587.50 |
| 58 | 2030-02 | 2074.23 | 628.40 | 1445.83 | 263141.67 |
| 59 | 2030-03 | 2070.79 | 624.96 | 1445.83 | 261695.83 |
| 60 | 2030-04 | 2067.36 | 621.53 | 1445.83 | 260250.00 |
| 61 | 2030-05 | 2063.93 | 618.09 | 1445.83 | 258804.17 |
| 62 | 2030-06 | 2060.49 | 614.66 | 1445.83 | 257358.33 |
| 63 | 2030-07 | 2057.06 | 611.23 | 1445.83 | 255912.50 |
| 64 | 2030-08 | 2053.63 | 607.79 | 1445.83 | 254466.67 |
| 65 | 2030-09 | 2050.19 | 604.36 | 1445.83 | 253020.83 |
| 66 | 2030-10 | 2046.76 | 600.92 | 1445.83 | 251575.00 |
| 67 | 2030-11 | 2043.32 | 597.49 | 1445.83 | 250129.17 |
| 68 | 2030-12 | 2039.89 | 594.06 | 1445.83 | 248683.33 |
| 69 | 2031-01 | 2036.46 | 590.62 | 1445.83 | 247237.50 |
| 70 | 2031-02 | 2033.02 | 587.19 | 1445.83 | 245791.67 |
| 71 | 2031-03 | 2029.59 | 583.76 | 1445.83 | 244345.83 |
| 72 | 2031-04 | 2026.15 | 580.32 | 1445.83 | 242900.00 |
| 73 | 2031-05 | 2022.72 | 576.89 | 1445.83 | 241454.17 |
| 74 | 2031-06 | 2019.29 | 573.45 | 1445.83 | 240008.33 |
| 75 | 2031-07 | 2015.85 | 570.02 | 1445.83 | 238562.50 |
| 76 | 2031-08 | 2012.42 | 566.59 | 1445.83 | 237116.67 |
| 77 | 2031-09 | 2008.99 | 563.15 | 1445.83 | 235670.83 |
| 78 | 2031-10 | 2005.55 | 559.72 | 1445.83 | 234225.00 |
| 79 | 2031-11 | 2002.12 | 556.28 | 1445.83 | 232779.17 |
| 80 | 2031-12 | 1998.68 | 552.85 | 1445.83 | 231333.33 |
| 81 | 2032-01 | 1995.25 | 549.42 | 1445.83 | 229887.50 |
| 82 | 2032-02 | 1991.82 | 545.98 | 1445.83 | 228441.67 |
| 83 | 2032-03 | 1988.38 | 542.55 | 1445.83 | 226995.83 |
| 84 | 2032-04 | 1984.95 | 539.12 | 1445.83 | 225550.00 |
| 85 | 2032-05 | 1981.51 | 535.68 | 1445.83 | 224104.17 |
| 86 | 2032-06 | 1978.08 | 532.25 | 1445.83 | 222658.33 |
| 87 | 2032-07 | 1974.65 | 528.81 | 1445.83 | 221212.50 |
| 88 | 2032-08 | 1971.21 | 525.38 | 1445.83 | 219766.67 |
| 89 | 2032-09 | 1967.78 | 521.95 | 1445.83 | 218320.83 |
| 90 | 2032-10 | 1964.35 | 518.51 | 1445.83 | 216875.00 |
| 91 | 2032-11 | 1960.91 | 515.08 | 1445.83 | 215429.17 |
| 92 | 2032-12 | 1957.48 | 511.64 | 1445.83 | 213983.33 |
| 93 | 2033-01 | 1954.04 | 508.21 | 1445.83 | 212537.50 |
| 94 | 2033-02 | 1950.61 | 504.78 | 1445.83 | 211091.67 |
| 95 | 2033-03 | 1947.18 | 501.34 | 1445.83 | 209645.83 |
| 96 | 2033-04 | 1943.74 | 497.91 | 1445.83 | 208200.00 |
| 97 | 2033-05 | 1940.31 | 494.47 | 1445.83 | 206754.17 |
| 98 | 2033-06 | 1936.87 | 491.04 | 1445.83 | 205308.33 |
| 99 | 2033-07 | 1933.44 | 487.61 | 1445.83 | 203862.50 |
| 100 | 2033-08 | 1930.01 | 484.17 | 1445.83 | 202416.67 |
| 101 | 2033-09 | 1926.57 | 480.74 | 1445.83 | 200970.83 |
| 102 | 2033-10 | 1923.14 | 477.31 | 1445.83 | 199525.00 |
| 103 | 2033-11 | 1919.71 | 473.87 | 1445.83 | 198079.17 |
| 104 | 2033-12 | 1916.27 | 470.44 | 1445.83 | 196633.33 |
| 105 | 2034-01 | 1912.84 | 467.00 | 1445.83 | 195187.50 |
| 106 | 2034-02 | 1909.40 | 463.57 | 1445.83 | 193741.67 |
| 107 | 2034-03 | 1905.97 | 460.14 | 1445.83 | 192295.83 |
| 108 | 2034-04 | 1902.54 | 456.70 | 1445.83 | 190850.00 |
| 109 | 2034-05 | 1899.10 | 453.27 | 1445.83 | 189404.17 |
| 110 | 2034-06 | 1895.67 | 449.83 | 1445.83 | 187958.33 |
| 111 | 2034-07 | 1892.23 | 446.40 | 1445.83 | 186512.50 |
| 112 | 2034-08 | 1888.80 | 442.97 | 1445.83 | 185066.67 |
| 113 | 2034-09 | 1885.37 | 439.53 | 1445.83 | 183620.83 |
| 114 | 2034-10 | 1881.93 | 436.10 | 1445.83 | 182175.00 |
| 115 | 2034-11 | 1878.50 | 432.67 | 1445.83 | 180729.17 |
| 116 | 2034-12 | 1875.07 | 429.23 | 1445.83 | 179283.33 |
| 117 | 2035-01 | 1871.63 | 425.80 | 1445.83 | 177837.50 |
| 118 | 2035-02 | 1868.20 | 422.36 | 1445.83 | 176391.67 |
| 119 | 2035-03 | 1864.76 | 418.93 | 1445.83 | 174945.83 |
| 120 | 2035-04 | 1861.33 | 415.50 | 1445.83 | 173500.00 |
| 121 | 2035-05 | 1857.90 | 412.06 | 1445.83 | 172054.17 |
| 122 | 2035-06 | 1854.46 | 408.63 | 1445.83 | 170608.33 |
| 123 | 2035-07 | 1851.03 | 405.19 | 1445.83 | 169162.50 |
| 124 | 2035-08 | 1847.59 | 401.76 | 1445.83 | 167716.67 |
| 125 | 2035-09 | 1844.16 | 398.33 | 1445.83 | 166270.83 |
| 126 | 2035-10 | 1840.73 | 394.89 | 1445.83 | 164825.00 |
| 127 | 2035-11 | 1837.29 | 391.46 | 1445.83 | 163379.17 |
| 128 | 2035-12 | 1833.86 | 388.03 | 1445.83 | 161933.33 |
| 129 | 2036-01 | 1830.42 | 384.59 | 1445.83 | 160487.50 |
| 130 | 2036-02 | 1826.99 | 381.16 | 1445.83 | 159041.67 |
| 131 | 2036-03 | 1823.56 | 377.72 | 1445.83 | 157595.83 |
| 132 | 2036-04 | 1820.12 | 374.29 | 1445.83 | 156150.00 |
| 133 | 2036-05 | 1816.69 | 370.86 | 1445.83 | 154704.17 |
| 134 | 2036-06 | 1813.26 | 367.42 | 1445.83 | 153258.33 |
| 135 | 2036-07 | 1809.82 | 363.99 | 1445.83 | 151812.50 |
| 136 | 2036-08 | 1806.39 | 360.55 | 1445.83 | 150366.67 |
| 137 | 2036-09 | 1802.95 | 357.12 | 1445.83 | 148920.83 |
| 138 | 2036-10 | 1799.52 | 353.69 | 1445.83 | 147475.00 |
| 139 | 2036-11 | 1796.09 | 350.25 | 1445.83 | 146029.17 |
| 140 | 2036-12 | 1792.65 | 346.82 | 1445.83 | 144583.33 |
| 141 | 2037-01 | 1789.22 | 343.39 | 1445.83 | 143137.50 |
| 142 | 2037-02 | 1785.78 | 339.95 | 1445.83 | 141691.67 |
| 143 | 2037-03 | 1782.35 | 336.52 | 1445.83 | 140245.83 |
| 144 | 2037-04 | 1778.92 | 333.08 | 1445.83 | 138800.00 |
| 145 | 2037-05 | 1775.48 | 329.65 | 1445.83 | 137354.17 |
| 146 | 2037-06 | 1772.05 | 326.22 | 1445.83 | 135908.33 |
| 147 | 2037-07 | 1768.62 | 322.78 | 1445.83 | 134462.50 |
| 148 | 2037-08 | 1765.18 | 319.35 | 1445.83 | 133016.67 |
| 149 | 2037-09 | 1761.75 | 315.91 | 1445.83 | 131570.83 |
| 150 | 2037-10 | 1758.31 | 312.48 | 1445.83 | 130125.00 |
| 151 | 2037-11 | 1754.88 | 309.05 | 1445.83 | 128679.17 |
| 152 | 2037-12 | 1751.45 | 305.61 | 1445.83 | 127233.33 |
| 153 | 2038-01 | 1748.01 | 302.18 | 1445.83 | 125787.50 |
| 154 | 2038-02 | 1744.58 | 298.75 | 1445.83 | 124341.67 |
| 155 | 2038-03 | 1741.14 | 295.31 | 1445.83 | 122895.83 |
| 156 | 2038-04 | 1737.71 | 291.88 | 1445.83 | 121450.00 |
| 157 | 2038-05 | 1734.28 | 288.44 | 1445.83 | 120004.17 |
| 158 | 2038-06 | 1730.84 | 285.01 | 1445.83 | 118558.33 |
| 159 | 2038-07 | 1727.41 | 281.58 | 1445.83 | 117112.50 |
| 160 | 2038-08 | 1723.98 | 278.14 | 1445.83 | 115666.67 |
| 161 | 2038-09 | 1720.54 | 274.71 | 1445.83 | 114220.83 |
| 162 | 2038-10 | 1717.11 | 271.27 | 1445.83 | 112775.00 |
| 163 | 2038-11 | 1713.67 | 267.84 | 1445.83 | 111329.17 |
| 164 | 2038-12 | 1710.24 | 264.41 | 1445.83 | 109883.33 |
| 165 | 2039-01 | 1706.81 | 260.97 | 1445.83 | 108437.50 |
| 166 | 2039-02 | 1703.37 | 257.54 | 1445.83 | 106991.67 |
| 167 | 2039-03 | 1699.94 | 254.11 | 1445.83 | 105545.83 |
| 168 | 2039-04 | 1696.50 | 250.67 | 1445.83 | 104100.00 |
| 169 | 2039-05 | 1693.07 | 247.24 | 1445.83 | 102654.17 |
| 170 | 2039-06 | 1689.64 | 243.80 | 1445.83 | 101208.33 |
| 171 | 2039-07 | 1686.20 | 240.37 | 1445.83 | 99762.50 |
| 172 | 2039-08 | 1682.77 | 236.94 | 1445.83 | 98316.67 |
| 173 | 2039-09 | 1679.34 | 233.50 | 1445.83 | 96870.83 |
| 174 | 2039-10 | 1675.90 | 230.07 | 1445.83 | 95425.00 |
| 175 | 2039-11 | 1672.47 | 226.63 | 1445.83 | 93979.17 |
| 176 | 2039-12 | 1669.03 | 223.20 | 1445.83 | 92533.33 |
| 177 | 2040-01 | 1665.60 | 219.77 | 1445.83 | 91087.50 |
| 178 | 2040-02 | 1662.17 | 216.33 | 1445.83 | 89641.67 |
| 179 | 2040-03 | 1658.73 | 212.90 | 1445.83 | 88195.83 |
| 180 | 2040-04 | 1655.30 | 209.47 | 1445.83 | 86750.00 |
| 181 | 2040-05 | 1651.86 | 206.03 | 1445.83 | 85304.17 |
| 182 | 2040-06 | 1648.43 | 202.60 | 1445.83 | 83858.33 |
| 183 | 2040-07 | 1645.00 | 199.16 | 1445.83 | 82412.50 |
| 184 | 2040-08 | 1641.56 | 195.73 | 1445.83 | 80966.67 |
| 185 | 2040-09 | 1638.13 | 192.30 | 1445.83 | 79520.83 |
| 186 | 2040-10 | 1634.70 | 188.86 | 1445.83 | 78075.00 |
| 187 | 2040-11 | 1631.26 | 185.43 | 1445.83 | 76629.17 |
| 188 | 2040-12 | 1627.83 | 181.99 | 1445.83 | 75183.33 |
| 189 | 2041-01 | 1624.39 | 178.56 | 1445.83 | 73737.50 |
| 190 | 2041-02 | 1620.96 | 175.13 | 1445.83 | 72291.67 |
| 191 | 2041-03 | 1617.53 | 171.69 | 1445.83 | 70845.83 |
| 192 | 2041-04 | 1614.09 | 168.26 | 1445.83 | 69400.00 |
| 193 | 2041-05 | 1610.66 | 164.82 | 1445.83 | 67954.17 |
| 194 | 2041-06 | 1607.22 | 161.39 | 1445.83 | 66508.33 |
| 195 | 2041-07 | 1603.79 | 157.96 | 1445.83 | 65062.50 |
| 196 | 2041-08 | 1600.36 | 154.52 | 1445.83 | 63616.67 |
| 197 | 2041-09 | 1596.92 | 151.09 | 1445.83 | 62170.83 |
| 198 | 2041-10 | 1593.49 | 147.66 | 1445.83 | 60725.00 |
| 199 | 2041-11 | 1590.06 | 144.22 | 1445.83 | 59279.17 |
| 200 | 2041-12 | 1586.62 | 140.79 | 1445.83 | 57833.33 |
| 201 | 2042-01 | 1583.19 | 137.35 | 1445.83 | 56387.50 |
| 202 | 2042-02 | 1579.75 | 133.92 | 1445.83 | 54941.67 |
| 203 | 2042-03 | 1576.32 | 130.49 | 1445.83 | 53495.83 |
| 204 | 2042-04 | 1572.89 | 127.05 | 1445.83 | 52050.00 |
| 205 | 2042-05 | 1569.45 | 123.62 | 1445.83 | 50604.17 |
| 206 | 2042-06 | 1566.02 | 120.18 | 1445.83 | 49158.33 |
| 207 | 2042-07 | 1562.58 | 116.75 | 1445.83 | 47712.50 |
| 208 | 2042-08 | 1559.15 | 113.32 | 1445.83 | 46266.67 |
| 209 | 2042-09 | 1555.72 | 109.88 | 1445.83 | 44820.83 |
| 210 | 2042-10 | 1552.28 | 106.45 | 1445.83 | 43375.00 |
| 211 | 2042-11 | 1548.85 | 103.02 | 1445.83 | 41929.17 |
| 212 | 2042-12 | 1545.42 | 99.58 | 1445.83 | 40483.33 |
| 213 | 2043-01 | 1541.98 | 96.15 | 1445.83 | 39037.50 |
| 214 | 2043-02 | 1538.55 | 92.71 | 1445.83 | 37591.67 |
| 215 | 2043-03 | 1535.11 | 89.28 | 1445.83 | 36145.83 |
| 216 | 2043-04 | 1531.68 | 85.85 | 1445.83 | 34700.00 |
| 217 | 2043-05 | 1528.25 | 82.41 | 1445.83 | 33254.17 |
| 218 | 2043-06 | 1524.81 | 78.98 | 1445.83 | 31808.33 |
| 219 | 2043-07 | 1521.38 | 75.54 | 1445.83 | 30362.50 |
| 220 | 2043-08 | 1517.94 | 72.11 | 1445.83 | 28916.67 |
| 221 | 2043-09 | 1514.51 | 68.68 | 1445.83 | 27470.83 |
| 222 | 2043-10 | 1511.08 | 65.24 | 1445.83 | 26025.00 |
| 223 | 2043-11 | 1507.64 | 61.81 | 1445.83 | 24579.17 |
| 224 | 2043-12 | 1504.21 | 58.38 | 1445.83 | 23133.33 |
| 225 | 2044-01 | 1500.78 | 54.94 | 1445.83 | 21687.50 |
| 226 | 2044-02 | 1497.34 | 51.51 | 1445.83 | 20241.67 |
| 227 | 2044-03 | 1493.91 | 48.07 | 1445.83 | 18795.83 |
| 228 | 2044-04 | 1490.47 | 44.64 | 1445.83 | 17350.00 |
| 229 | 2044-05 | 1487.04 | 41.21 | 1445.83 | 15904.17 |
| 230 | 2044-06 | 1483.61 | 37.77 | 1445.83 | 14458.33 |
| 231 | 2044-07 | 1480.17 | 34.34 | 1445.83 | 13012.50 |
| 232 | 2044-08 | 1476.74 | 30.90 | 1445.83 | 11566.67 |
| 233 | 2044-09 | 1473.30 | 27.47 | 1445.83 | 10120.83 |
| 234 | 2044-10 | 1469.87 | 24.04 | 1445.83 | 8675.00 |
| 235 | 2044-11 | 1466.44 | 20.60 | 1445.83 | 7229.17 |
| 236 | 2044-12 | 1463.00 | 17.17 | 1445.83 | 5783.33 |
| 237 | 2045-01 | 1459.57 | 13.74 | 1445.83 | 4337.50 |
| 238 | 2045-02 | 1456.13 | 10.30 | 1445.83 | 2891.67 |
| 239 | 2045-03 | 1452.70 | 6.87 | 1445.83 | 1445.83 |
| 240 | 2045-04 | 1449.27 | 3.43 | 1445.83 | 0.00 |