贷款34.26万（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：34.26万
还款月数：20年
每月还款：1943.25元
利息总额：12.38万
本息合计：46.64万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-07 | 1943.25 | 927.89 | 1015.36 | 341591.87 |
| 2 | 2025-08 | 1943.25 | 925.14 | 1018.11 | 340573.76 |
| 3 | 2025-09 | 1943.25 | 922.39 | 1020.87 | 339552.90 |
| 4 | 2025-10 | 1943.25 | 919.62 | 1023.63 | 338529.26 |
| 5 | 2025-11 | 1943.25 | 916.85 | 1026.40 | 337502.86 |
| 6 | 2025-12 | 1943.25 | 914.07 | 1029.18 | 336473.68 |
| 7 | 2026-01 | 1943.25 | 911.28 | 1031.97 | 335441.71 |
| 8 | 2026-02 | 1943.25 | 908.49 | 1034.77 | 334406.94 |
| 9 | 2026-03 | 1943.25 | 905.69 | 1037.57 | 333369.37 |
| 10 | 2026-04 | 1943.25 | 902.88 | 1040.38 | 332328.99 |
| 11 | 2026-05 | 1943.25 | 900.06 | 1043.20 | 331285.80 |
| 12 | 2026-06 | 1943.25 | 897.23 | 1046.02 | 330239.78 |
| 13 | 2026-07 | 1943.25 | 894.40 | 1048.85 | 329190.92 |
| 14 | 2026-08 | 1943.25 | 891.56 | 1051.69 | 328139.23 |
| 15 | 2026-09 | 1943.25 | 888.71 | 1054.54 | 327084.68 |
| 16 | 2026-10 | 1943.25 | 885.85 | 1057.40 | 326027.28 |
| 17 | 2026-11 | 1943.25 | 882.99 | 1060.26 | 324967.02 |
| 18 | 2026-12 | 1943.25 | 880.12 | 1063.13 | 323903.89 |
| 19 | 2027-01 | 1943.25 | 877.24 | 1066.01 | 322837.87 |
| 20 | 2027-02 | 1943.25 | 874.35 | 1068.90 | 321768.97 |
| 21 | 2027-03 | 1943.25 | 871.46 | 1071.80 | 320697.18 |
| 22 | 2027-04 | 1943.25 | 868.55 | 1074.70 | 319622.48 |
| 23 | 2027-05 | 1943.25 | 865.64 | 1077.61 | 318544.87 |
| 24 | 2027-06 | 1943.25 | 862.73 | 1080.53 | 317464.34 |
| 25 | 2027-07 | 1943.25 | 859.80 | 1083.45 | 316380.89 |
| 26 | 2027-08 | 1943.25 | 856.86 | 1086.39 | 315294.50 |
| 27 | 2027-09 | 1943.25 | 853.92 | 1089.33 | 314205.17 |
| 28 | 2027-10 | 1943.25 | 850.97 | 1092.28 | 313112.88 |
| 29 | 2027-11 | 1943.25 | 848.01 | 1095.24 | 312017.64 |
| 30 | 2027-12 | 1943.25 | 845.05 | 1098.21 | 310919.44 |
| 31 | 2028-01 | 1943.25 | 842.07 | 1101.18 | 309818.26 |
| 32 | 2028-02 | 1943.25 | 839.09 | 1104.16 | 308714.10 |
| 33 | 2028-03 | 1943.25 | 836.10 | 1107.15 | 307606.94 |
| 34 | 2028-04 | 1943.25 | 833.10 | 1110.15 | 306496.79 |
| 35 | 2028-05 | 1943.25 | 830.10 | 1113.16 | 305383.63 |
| 36 | 2028-06 | 1943.25 | 827.08 | 1116.17 | 304267.46 |
| 37 | 2028-07 | 1943.25 | 824.06 | 1119.20 | 303148.26 |
| 38 | 2028-08 | 1943.25 | 821.03 | 1122.23 | 302026.04 |
| 39 | 2028-09 | 1943.25 | 817.99 | 1125.27 | 300900.77 |
| 40 | 2028-10 | 1943.25 | 814.94 | 1128.31 | 299772.46 |
| 41 | 2028-11 | 1943.25 | 811.88 | 1131.37 | 298641.09 |
| 42 | 2028-12 | 1943.25 | 808.82 | 1134.43 | 297506.65 |
| 43 | 2029-01 | 1943.25 | 805.75 | 1137.51 | 296369.15 |
| 44 | 2029-02 | 1943.25 | 802.67 | 1140.59 | 295228.56 |
| 45 | 2029-03 | 1943.25 | 799.58 | 1143.68 | 294084.88 |
| 46 | 2029-04 | 1943.25 | 796.48 | 1146.77 | 292938.11 |
| 47 | 2029-05 | 1943.25 | 793.37 | 1149.88 | 291788.23 |
| 48 | 2029-06 | 1943.25 | 790.26 | 1152.99 | 290635.23 |
| 49 | 2029-07 | 1943.25 | 787.14 | 1156.12 | 289479.12 |
| 50 | 2029-08 | 1943.25 | 784.01 | 1159.25 | 288319.87 |
| 51 | 2029-09 | 1943.25 | 780.87 | 1162.39 | 287157.48 |
| 52 | 2029-10 | 1943.25 | 777.72 | 1165.54 | 285991.95 |
| 53 | 2029-11 | 1943.25 | 774.56 | 1168.69 | 284823.26 |
| 54 | 2029-12 | 1943.25 | 771.40 | 1171.86 | 283651.40 |
| 55 | 2030-01 | 1943.25 | 768.22 | 1175.03 | 282476.37 |
| 56 | 2030-02 | 1943.25 | 765.04 | 1178.21 | 281298.15 |
| 57 | 2030-03 | 1943.25 | 761.85 | 1181.40 | 280116.75 |
| 58 | 2030-04 | 1943.25 | 758.65 | 1184.60 | 278932.14 |
| 59 | 2030-05 | 1943.25 | 755.44 | 1187.81 | 277744.33 |
| 60 | 2030-06 | 1943.25 | 752.22 | 1191.03 | 276553.30 |
| 61 | 2030-07 | 1943.25 | 749.00 | 1194.26 | 275359.05 |
| 62 | 2030-08 | 1943.25 | 745.76 | 1197.49 | 274161.56 |
| 63 | 2030-09 | 1943.25 | 742.52 | 1200.73 | 272960.83 |
| 64 | 2030-10 | 1943.25 | 739.27 | 1203.98 | 271756.84 |
| 65 | 2030-11 | 1943.25 | 736.01 | 1207.25 | 270549.59 |
| 66 | 2030-12 | 1943.25 | 732.74 | 1210.52 | 269339.08 |
| 67 | 2031-01 | 1943.25 | 729.46 | 1213.79 | 268125.29 |
| 68 | 2031-02 | 1943.25 | 726.17 | 1217.08 | 266908.20 |
| 69 | 2031-03 | 1943.25 | 722.88 | 1220.38 | 265687.83 |
| 70 | 2031-04 | 1943.25 | 719.57 | 1223.68 | 264464.15 |
| 71 | 2031-05 | 1943.25 | 716.26 | 1227.00 | 263237.15 |
| 72 | 2031-06 | 1943.25 | 712.93 | 1230.32 | 262006.83 |
| 73 | 2031-07 | 1943.25 | 709.60 | 1233.65 | 260773.18 |
| 74 | 2031-08 | 1943.25 | 706.26 | 1236.99 | 259536.18 |
| 75 | 2031-09 | 1943.25 | 702.91 | 1240.34 | 258295.84 |
| 76 | 2031-10 | 1943.25 | 699.55 | 1243.70 | 257052.14 |
| 77 | 2031-11 | 1943.25 | 696.18 | 1247.07 | 255805.07 |
| 78 | 2031-12 | 1943.25 | 692.81 | 1250.45 | 254554.62 |
| 79 | 2032-01 | 1943.25 | 689.42 | 1253.83 | 253300.78 |
| 80 | 2032-02 | 1943.25 | 686.02 | 1257.23 | 252043.55 |
| 81 | 2032-03 | 1943.25 | 682.62 | 1260.64 | 250782.92 |
| 82 | 2032-04 | 1943.25 | 679.20 | 1264.05 | 249518.87 |
| 83 | 2032-05 | 1943.25 | 675.78 | 1267.47 | 248251.39 |
| 84 | 2032-06 | 1943.25 | 672.35 | 1270.91 | 246980.49 |
| 85 | 2032-07 | 1943.25 | 668.91 | 1274.35 | 245706.14 |
| 86 | 2032-08 | 1943.25 | 665.45 | 1277.80 | 244428.34 |
| 87 | 2032-09 | 1943.25 | 661.99 | 1281.26 | 243147.08 |
| 88 | 2032-10 | 1943.25 | 658.52 | 1284.73 | 241862.35 |
| 89 | 2032-11 | 1943.25 | 655.04 | 1288.21 | 240574.14 |
| 90 | 2032-12 | 1943.25 | 651.55 | 1291.70 | 239282.44 |
| 91 | 2033-01 | 1943.25 | 648.06 | 1295.20 | 237987.24 |
| 92 | 2033-02 | 1943.25 | 644.55 | 1298.70 | 236688.54 |
| 93 | 2033-03 | 1943.25 | 641.03 | 1302.22 | 235386.32 |
| 94 | 2033-04 | 1943.25 | 637.50 | 1305.75 | 234080.57 |
| 95 | 2033-05 | 1943.25 | 633.97 | 1309.29 | 232771.28 |
| 96 | 2033-06 | 1943.25 | 630.42 | 1312.83 | 231458.45 |
| 97 | 2033-07 | 1943.25 | 626.87 | 1316.39 | 230142.06 |
| 98 | 2033-08 | 1943.25 | 623.30 | 1319.95 | 228822.11 |
| 99 | 2033-09 | 1943.25 | 619.73 | 1323.53 | 227498.58 |
| 100 | 2033-10 | 1943.25 | 616.14 | 1327.11 | 226171.47 |
| 101 | 2033-11 | 1943.25 | 612.55 | 1330.71 | 224840.77 |
| 102 | 2033-12 | 1943.25 | 608.94 | 1334.31 | 223506.46 |
| 103 | 2034-01 | 1943.25 | 605.33 | 1337.92 | 222168.53 |
| 104 | 2034-02 | 1943.25 | 601.71 | 1341.55 | 220826.99 |
| 105 | 2034-03 | 1943.25 | 598.07 | 1345.18 | 219481.81 |
| 106 | 2034-04 | 1943.25 | 594.43 | 1348.82 | 218132.98 |
| 107 | 2034-05 | 1943.25 | 590.78 | 1352.48 | 216780.50 |
| 108 | 2034-06 | 1943.25 | 587.11 | 1356.14 | 215424.36 |
| 109 | 2034-07 | 1943.25 | 583.44 | 1359.81 | 214064.55 |
| 110 | 2034-08 | 1943.25 | 579.76 | 1363.50 | 212701.06 |
| 111 | 2034-09 | 1943.25 | 576.07 | 1367.19 | 211333.87 |
| 112 | 2034-10 | 1943.25 | 572.36 | 1370.89 | 209962.98 |
| 113 | 2034-11 | 1943.25 | 568.65 | 1374.60 | 208588.37 |
| 114 | 2034-12 | 1943.25 | 564.93 | 1378.33 | 207210.05 |
| 115 | 2035-01 | 1943.25 | 561.19 | 1382.06 | 205827.99 |
| 116 | 2035-02 | 1943.25 | 557.45 | 1385.80 | 204442.18 |
| 117 | 2035-03 | 1943.25 | 553.70 | 1389.56 | 203052.63 |
| 118 | 2035-04 | 1943.25 | 549.93 | 1393.32 | 201659.31 |
| 119 | 2035-05 | 1943.25 | 546.16 | 1397.09 | 200262.22 |
| 120 | 2035-06 | 1943.25 | 542.38 | 1400.88 | 198861.34 |
| 121 | 2035-07 | 1943.25 | 538.58 | 1404.67 | 197456.67 |
| 122 | 2035-08 | 1943.25 | 534.78 | 1408.48 | 196048.19 |
| 123 | 2035-09 | 1943.25 | 530.96 | 1412.29 | 194635.90 |
| 124 | 2035-10 | 1943.25 | 527.14 | 1416.11 | 193219.79 |
| 125 | 2035-11 | 1943.25 | 523.30 | 1419.95 | 191799.84 |
| 126 | 2035-12 | 1943.25 | 519.46 | 1423.80 | 190376.04 |
| 127 | 2036-01 | 1943.25 | 515.60 | 1427.65 | 188948.39 |
| 128 | 2036-02 | 1943.25 | 511.74 | 1431.52 | 187516.87 |
| 129 | 2036-03 | 1943.25 | 507.86 | 1435.40 | 186081.48 |
| 130 | 2036-04 | 1943.25 | 503.97 | 1439.28 | 184642.19 |
| 131 | 2036-05 | 1943.25 | 500.07 | 1443.18 | 183199.01 |
| 132 | 2036-06 | 1943.25 | 496.16 | 1447.09 | 181751.92 |
| 133 | 2036-07 | 1943.25 | 492.24 | 1451.01 | 180300.91 |
| 134 | 2036-08 | 1943.25 | 488.31 | 1454.94 | 178845.97 |
| 135 | 2036-09 | 1943.25 | 484.37 | 1458.88 | 177387.10 |
| 136 | 2036-10 | 1943.25 | 480.42 | 1462.83 | 175924.26 |
| 137 | 2036-11 | 1943.25 | 476.46 | 1466.79 | 174457.47 |
| 138 | 2036-12 | 1943.25 | 472.49 | 1470.76 | 172986.71 |
| 139 | 2037-01 | 1943.25 | 468.51 | 1474.75 | 171511.96 |
| 140 | 2037-02 | 1943.25 | 464.51 | 1478.74 | 170033.22 |
| 141 | 2037-03 | 1943.25 | 460.51 | 1482.75 | 168550.47 |
| 142 | 2037-04 | 1943.25 | 456.49 | 1486.76 | 167063.71 |
| 143 | 2037-05 | 1943.25 | 452.46 | 1490.79 | 165572.92 |
| 144 | 2037-06 | 1943.25 | 448.43 | 1494.83 | 164078.09 |
| 145 | 2037-07 | 1943.25 | 444.38 | 1498.88 | 162579.22 |
| 146 | 2037-08 | 1943.25 | 440.32 | 1502.93 | 161076.28 |
| 147 | 2037-09 | 1943.25 | 436.25 | 1507.01 | 159569.28 |
| 148 | 2037-10 | 1943.25 | 432.17 | 1511.09 | 158058.19 |
| 149 | 2037-11 | 1943.25 | 428.07 | 1515.18 | 156543.01 |
| 150 | 2037-12 | 1943.25 | 423.97 | 1519.28 | 155023.73 |
| 151 | 2038-01 | 1943.25 | 419.86 | 1523.40 | 153500.33 |
| 152 | 2038-02 | 1943.25 | 415.73 | 1527.52 | 151972.80 |
| 153 | 2038-03 | 1943.25 | 411.59 | 1531.66 | 150441.14 |
| 154 | 2038-04 | 1943.25 | 407.44 | 1535.81 | 148905.34 |
| 155 | 2038-05 | 1943.25 | 403.29 | 1539.97 | 147365.37 |
| 156 | 2038-06 | 1943.25 | 399.11 | 1544.14 | 145821.23 |
| 157 | 2038-07 | 1943.25 | 394.93 | 1548.32 | 144272.91 |
| 158 | 2038-08 | 1943.25 | 390.74 | 1552.51 | 142720.39 |
| 159 | 2038-09 | 1943.25 | 386.53 | 1556.72 | 141163.67 |
| 160 | 2038-10 | 1943.25 | 382.32 | 1560.94 | 139602.74 |
| 161 | 2038-11 | 1943.25 | 378.09 | 1565.16 | 138037.57 |
| 162 | 2038-12 | 1943.25 | 373.85 | 1569.40 | 136468.17 |
| 163 | 2039-01 | 1943.25 | 369.60 | 1573.65 | 134894.52 |
| 164 | 2039-02 | 1943.25 | 365.34 | 1577.91 | 133316.61 |
| 165 | 2039-03 | 1943.25 | 361.07 | 1582.19 | 131734.42 |
| 166 | 2039-04 | 1943.25 | 356.78 | 1586.47 | 130147.94 |
| 167 | 2039-05 | 1943.25 | 352.48 | 1590.77 | 128557.18 |
| 168 | 2039-06 | 1943.25 | 348.18 | 1595.08 | 126962.10 |
| 169 | 2039-07 | 1943.25 | 343.86 | 1599.40 | 125362.70 |
| 170 | 2039-08 | 1943.25 | 339.52 | 1603.73 | 123758.97 |
| 171 | 2039-09 | 1943.25 | 335.18 | 1608.07 | 122150.90 |
| 172 | 2039-10 | 1943.25 | 330.83 | 1612.43 | 120538.47 |
| 173 | 2039-11 | 1943.25 | 326.46 | 1616.80 | 118921.67 |
| 174 | 2039-12 | 1943.25 | 322.08 | 1621.17 | 117300.50 |
| 175 | 2040-01 | 1943.25 | 317.69 | 1625.56 | 115674.93 |
| 176 | 2040-02 | 1943.25 | 313.29 | 1629.97 | 114044.97 |
| 177 | 2040-03 | 1943.25 | 308.87 | 1634.38 | 112410.58 |
| 178 | 2040-04 | 1943.25 | 304.45 | 1638.81 | 110771.78 |
| 179 | 2040-05 | 1943.25 | 300.01 | 1643.25 | 109128.53 |
| 180 | 2040-06 | 1943.25 | 295.56 | 1647.70 | 107480.83 |
| 181 | 2040-07 | 1943.25 | 291.09 | 1652.16 | 105828.67 |
| 182 | 2040-08 | 1943.25 | 286.62 | 1656.63 | 104172.04 |
| 183 | 2040-09 | 1943.25 | 282.13 | 1661.12 | 102510.92 |
| 184 | 2040-10 | 1943.25 | 277.63 | 1665.62 | 100845.30 |
| 185 | 2040-11 | 1943.25 | 273.12 | 1670.13 | 99175.17 |
| 186 | 2040-12 | 1943.25 | 268.60 | 1674.65 | 97500.51 |
| 187 | 2041-01 | 1943.25 | 264.06 | 1679.19 | 95821.32 |
| 188 | 2041-02 | 1943.25 | 259.52 | 1683.74 | 94137.58 |
| 189 | 2041-03 | 1943.25 | 254.96 | 1688.30 | 92449.29 |
| 190 | 2041-04 | 1943.25 | 250.38 | 1692.87 | 90756.42 |
| 191 | 2041-05 | 1943.25 | 245.80 | 1697.46 | 89058.96 |
| 192 | 2041-06 | 1943.25 | 241.20 | 1702.05 | 87356.91 |
| 193 | 2041-07 | 1943.25 | 236.59 | 1706.66 | 85650.25 |
| 194 | 2041-08 | 1943.25 | 231.97 | 1711.28 | 83938.96 |
| 195 | 2041-09 | 1943.25 | 227.33 | 1715.92 | 82223.04 |
| 196 | 2041-10 | 1943.25 | 222.69 | 1720.57 | 80502.48 |
| 197 | 2041-11 | 1943.25 | 218.03 | 1725.23 | 78777.25 |
| 198 | 2041-12 | 1943.25 | 213.36 | 1729.90 | 77047.35 |
| 199 | 2042-01 | 1943.25 | 208.67 | 1734.58 | 75312.77 |
| 200 | 2042-02 | 1943.25 | 203.97 | 1739.28 | 73573.49 |
| 201 | 2042-03 | 1943.25 | 199.26 | 1743.99 | 71829.49 |
| 202 | 2042-04 | 1943.25 | 194.54 | 1748.72 | 70080.78 |
| 203 | 2042-05 | 1943.25 | 189.80 | 1753.45 | 68327.33 |
| 204 | 2042-06 | 1943.25 | 185.05 | 1758.20 | 66569.13 |
| 205 | 2042-07 | 1943.25 | 180.29 | 1762.96 | 64806.16 |
| 206 | 2042-08 | 1943.25 | 175.52 | 1767.74 | 63038.43 |
| 207 | 2042-09 | 1943.25 | 170.73 | 1772.52 | 61265.90 |
| 208 | 2042-10 | 1943.25 | 165.93 | 1777.33 | 59488.58 |
| 209 | 2042-11 | 1943.25 | 161.11 | 1782.14 | 57706.44 |
| 210 | 2042-12 | 1943.25 | 156.29 | 1786.97 | 55919.47 |
| 211 | 2043-01 | 1943.25 | 151.45 | 1791.81 | 54127.67 |
| 212 | 2043-02 | 1943.25 | 146.60 | 1796.66 | 52331.01 |
| 213 | 2043-03 | 1943.25 | 141.73 | 1801.52 | 50529.49 |
| 214 | 2043-04 | 1943.25 | 136.85 | 1806.40 | 48723.08 |
| 215 | 2043-05 | 1943.25 | 131.96 | 1811.30 | 46911.79 |
| 216 | 2043-06 | 1943.25 | 127.05 | 1816.20 | 45095.59 |
| 217 | 2043-07 | 1943.25 | 122.13 | 1821.12 | 43274.47 |
| 218 | 2043-08 | 1943.25 | 117.20 | 1826.05 | 41448.42 |
| 219 | 2043-09 | 1943.25 | 112.26 | 1831.00 | 39617.42 |
| 220 | 2043-10 | 1943.25 | 107.30 | 1835.96 | 37781.46 |
| 221 | 2043-11 | 1943.25 | 102.32 | 1840.93 | 35940.53 |
| 222 | 2043-12 | 1943.25 | 97.34 | 1845.91 | 34094.62 |
| 223 | 2044-01 | 1943.25 | 92.34 | 1850.91 | 32243.70 |
| 224 | 2044-02 | 1943.25 | 87.33 | 1855.93 | 30387.78 |
| 225 | 2044-03 | 1943.25 | 82.30 | 1860.95 | 28526.82 |
| 226 | 2044-04 | 1943.25 | 77.26 | 1865.99 | 26660.83 |
| 227 | 2044-05 | 1943.25 | 72.21 | 1871.05 | 24789.78 |
| 228 | 2044-06 | 1943.25 | 67.14 | 1876.11 | 22913.67 |
| 229 | 2044-07 | 1943.25 | 62.06 | 1881.20 | 21032.47 |
| 230 | 2044-08 | 1943.25 | 56.96 | 1886.29 | 19146.18 |
| 231 | 2044-09 | 1943.25 | 51.85 | 1891.40 | 17254.78 |
| 232 | 2044-10 | 1943.25 | 46.73 | 1896.52 | 15358.26 |
| 233 | 2044-11 | 1943.25 | 41.60 | 1901.66 | 13456.60 |
| 234 | 2044-12 | 1943.25 | 36.44 | 1906.81 | 11549.79 |
| 235 | 2045-01 | 1943.25 | 31.28 | 1911.97 | 9637.82 |
| 236 | 2045-02 | 1943.25 | 26.10 | 1917.15 | 7720.67 |
| 237 | 2045-03 | 1943.25 | 20.91 | 1922.34 | 5798.33 |
| 238 | 2045-04 | 1943.25 | 15.70 | 1927.55 | 3870.78 |
| 239 | 2045-05 | 1943.25 | 10.48 | 1932.77 | 1938.00 |
| 240 | 2045-06 | 1943.25 | 5.25 | 1938.00 | 0.00 |
等额本金还款方式：
贷款总额：34.26万
还款月数：20年
首月还款：2355.42元
每月递减：3.87元
利息总额：11.18万
本息合计：45.44万
节省利息：11962.36元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-07 | 2355.42 | 927.89 | 1427.53 | 341179.70 |
| 2 | 2025-08 | 2351.56 | 924.03 | 1427.53 | 339752.17 |
| 3 | 2025-09 | 2347.69 | 920.16 | 1427.53 | 338324.64 |
| 4 | 2025-10 | 2343.83 | 916.30 | 1427.53 | 336897.11 |
| 5 | 2025-11 | 2339.96 | 912.43 | 1427.53 | 335469.58 |
| 6 | 2025-12 | 2336.09 | 908.56 | 1427.53 | 334042.05 |
| 7 | 2026-01 | 2332.23 | 904.70 | 1427.53 | 332614.52 |
| 8 | 2026-02 | 2328.36 | 900.83 | 1427.53 | 331186.99 |
| 9 | 2026-03 | 2324.49 | 896.96 | 1427.53 | 329759.46 |
| 10 | 2026-04 | 2320.63 | 893.10 | 1427.53 | 328331.93 |
| 11 | 2026-05 | 2316.76 | 889.23 | 1427.53 | 326904.40 |
| 12 | 2026-06 | 2312.90 | 885.37 | 1427.53 | 325476.87 |
| 13 | 2026-07 | 2309.03 | 881.50 | 1427.53 | 324049.34 |
| 14 | 2026-08 | 2305.16 | 877.63 | 1427.53 | 322621.81 |
| 15 | 2026-09 | 2301.30 | 873.77 | 1427.53 | 321194.28 |
| 16 | 2026-10 | 2297.43 | 869.90 | 1427.53 | 319766.75 |
| 17 | 2026-11 | 2293.57 | 866.03 | 1427.53 | 318339.22 |
| 18 | 2026-12 | 2289.70 | 862.17 | 1427.53 | 316911.69 |
| 19 | 2027-01 | 2285.83 | 858.30 | 1427.53 | 315484.16 |
| 20 | 2027-02 | 2281.97 | 854.44 | 1427.53 | 314056.63 |
| 21 | 2027-03 | 2278.10 | 850.57 | 1427.53 | 312629.10 |
| 22 | 2027-04 | 2274.23 | 846.70 | 1427.53 | 311201.57 |
| 23 | 2027-05 | 2270.37 | 842.84 | 1427.53 | 309774.04 |
| 24 | 2027-06 | 2266.50 | 838.97 | 1427.53 | 308346.51 |
| 25 | 2027-07 | 2262.64 | 835.11 | 1427.53 | 306918.98 |
| 26 | 2027-08 | 2258.77 | 831.24 | 1427.53 | 305491.45 |
| 27 | 2027-09 | 2254.90 | 827.37 | 1427.53 | 304063.92 |
| 28 | 2027-10 | 2251.04 | 823.51 | 1427.53 | 302636.39 |
| 29 | 2027-11 | 2247.17 | 819.64 | 1427.53 | 301208.86 |
| 30 | 2027-12 | 2243.30 | 815.77 | 1427.53 | 299781.33 |
| 31 | 2028-01 | 2239.44 | 811.91 | 1427.53 | 298353.80 |
| 32 | 2028-02 | 2235.57 | 808.04 | 1427.53 | 296926.27 |
| 33 | 2028-03 | 2231.71 | 804.18 | 1427.53 | 295498.74 |
| 34 | 2028-04 | 2227.84 | 800.31 | 1427.53 | 294071.21 |
| 35 | 2028-05 | 2223.97 | 796.44 | 1427.53 | 292643.68 |
| 36 | 2028-06 | 2220.11 | 792.58 | 1427.53 | 291216.15 |
| 37 | 2028-07 | 2216.24 | 788.71 | 1427.53 | 289788.62 |
| 38 | 2028-08 | 2212.37 | 784.84 | 1427.53 | 288361.09 |
| 39 | 2028-09 | 2208.51 | 780.98 | 1427.53 | 286933.56 |
| 40 | 2028-10 | 2204.64 | 777.11 | 1427.53 | 285506.02 |
| 41 | 2028-11 | 2200.78 | 773.25 | 1427.53 | 284078.49 |
| 42 | 2028-12 | 2196.91 | 769.38 | 1427.53 | 282650.96 |
| 43 | 2029-01 | 2193.04 | 765.51 | 1427.53 | 281223.43 |
| 44 | 2029-02 | 2189.18 | 761.65 | 1427.53 | 279795.90 |
| 45 | 2029-03 | 2185.31 | 757.78 | 1427.53 | 278368.37 |
| 46 | 2029-04 | 2181.44 | 753.91 | 1427.53 | 276940.84 |
| 47 | 2029-05 | 2177.58 | 750.05 | 1427.53 | 275513.31 |
| 48 | 2029-06 | 2173.71 | 746.18 | 1427.53 | 274085.78 |
| 49 | 2029-07 | 2169.85 | 742.32 | 1427.53 | 272658.25 |
| 50 | 2029-08 | 2165.98 | 738.45 | 1427.53 | 271230.72 |
| 51 | 2029-09 | 2162.11 | 734.58 | 1427.53 | 269803.19 |
| 52 | 2029-10 | 2158.25 | 730.72 | 1427.53 | 268375.66 |
| 53 | 2029-11 | 2154.38 | 726.85 | 1427.53 | 266948.13 |
| 54 | 2029-12 | 2150.51 | 722.98 | 1427.53 | 265520.60 |
| 55 | 2030-01 | 2146.65 | 719.12 | 1427.53 | 264093.07 |
| 56 | 2030-02 | 2142.78 | 715.25 | 1427.53 | 262665.54 |
| 57 | 2030-03 | 2138.92 | 711.39 | 1427.53 | 261238.01 |
| 58 | 2030-04 | 2135.05 | 707.52 | 1427.53 | 259810.48 |
| 59 | 2030-05 | 2131.18 | 703.65 | 1427.53 | 258382.95 |
| 60 | 2030-06 | 2127.32 | 699.79 | 1427.53 | 256955.42 |
| 61 | 2030-07 | 2123.45 | 695.92 | 1427.53 | 255527.89 |
| 62 | 2030-08 | 2119.58 | 692.05 | 1427.53 | 254100.36 |
| 63 | 2030-09 | 2115.72 | 688.19 | 1427.53 | 252672.83 |
| 64 | 2030-10 | 2111.85 | 684.32 | 1427.53 | 251245.30 |
| 65 | 2030-11 | 2107.99 | 680.46 | 1427.53 | 249817.77 |
| 66 | 2030-12 | 2104.12 | 676.59 | 1427.53 | 248390.24 |
| 67 | 2031-01 | 2100.25 | 672.72 | 1427.53 | 246962.71 |
| 68 | 2031-02 | 2096.39 | 668.86 | 1427.53 | 245535.18 |
| 69 | 2031-03 | 2092.52 | 664.99 | 1427.53 | 244107.65 |
| 70 | 2031-04 | 2088.66 | 661.12 | 1427.53 | 242680.12 |
| 71 | 2031-05 | 2084.79 | 657.26 | 1427.53 | 241252.59 |
| 72 | 2031-06 | 2080.92 | 653.39 | 1427.53 | 239825.06 |
| 73 | 2031-07 | 2077.06 | 649.53 | 1427.53 | 238397.53 |
| 74 | 2031-08 | 2073.19 | 645.66 | 1427.53 | 236970.00 |
| 75 | 2031-09 | 2069.32 | 641.79 | 1427.53 | 235542.47 |
| 76 | 2031-10 | 2065.46 | 637.93 | 1427.53 | 234114.94 |
| 77 | 2031-11 | 2061.59 | 634.06 | 1427.53 | 232687.41 |
| 78 | 2031-12 | 2057.73 | 630.20 | 1427.53 | 231259.88 |
| 79 | 2032-01 | 2053.86 | 626.33 | 1427.53 | 229832.35 |
| 80 | 2032-02 | 2049.99 | 622.46 | 1427.53 | 228404.82 |
| 81 | 2032-03 | 2046.13 | 618.60 | 1427.53 | 226977.29 |
| 82 | 2032-04 | 2042.26 | 614.73 | 1427.53 | 225549.76 |
| 83 | 2032-05 | 2038.39 | 610.86 | 1427.53 | 224122.23 |
| 84 | 2032-06 | 2034.53 | 607.00 | 1427.53 | 222694.70 |
| 85 | 2032-07 | 2030.66 | 603.13 | 1427.53 | 221267.17 |
| 86 | 2032-08 | 2026.80 | 599.27 | 1427.53 | 219839.64 |
| 87 | 2032-09 | 2022.93 | 595.40 | 1427.53 | 218412.11 |
| 88 | 2032-10 | 2019.06 | 591.53 | 1427.53 | 216984.58 |
| 89 | 2032-11 | 2015.20 | 587.67 | 1427.53 | 215557.05 |
| 90 | 2032-12 | 2011.33 | 583.80 | 1427.53 | 214129.52 |
| 91 | 2033-01 | 2007.46 | 579.93 | 1427.53 | 212701.99 |
| 92 | 2033-02 | 2003.60 | 576.07 | 1427.53 | 211274.46 |
| 93 | 2033-03 | 1999.73 | 572.20 | 1427.53 | 209846.93 |
| 94 | 2033-04 | 1995.87 | 568.34 | 1427.53 | 208419.40 |
| 95 | 2033-05 | 1992.00 | 564.47 | 1427.53 | 206991.87 |
| 96 | 2033-06 | 1988.13 | 560.60 | 1427.53 | 205564.34 |
| 97 | 2033-07 | 1984.27 | 556.74 | 1427.53 | 204136.81 |
| 98 | 2033-08 | 1980.40 | 552.87 | 1427.53 | 202709.28 |
| 99 | 2033-09 | 1976.53 | 549.00 | 1427.53 | 201281.75 |
| 100 | 2033-10 | 1972.67 | 545.14 | 1427.53 | 199854.22 |
| 101 | 2033-11 | 1968.80 | 541.27 | 1427.53 | 198426.69 |
| 102 | 2033-12 | 1964.94 | 537.41 | 1427.53 | 196999.16 |
| 103 | 2034-01 | 1961.07 | 533.54 | 1427.53 | 195571.63 |
| 104 | 2034-02 | 1957.20 | 529.67 | 1427.53 | 194144.10 |
| 105 | 2034-03 | 1953.34 | 525.81 | 1427.53 | 192716.57 |
| 106 | 2034-04 | 1949.47 | 521.94 | 1427.53 | 191289.04 |
| 107 | 2034-05 | 1945.60 | 518.07 | 1427.53 | 189861.51 |
| 108 | 2034-06 | 1941.74 | 514.21 | 1427.53 | 188433.98 |
| 109 | 2034-07 | 1937.87 | 510.34 | 1427.53 | 187006.45 |
| 110 | 2034-08 | 1934.01 | 506.48 | 1427.53 | 185578.92 |
| 111 | 2034-09 | 1930.14 | 502.61 | 1427.53 | 184151.39 |
| 112 | 2034-10 | 1926.27 | 498.74 | 1427.53 | 182723.86 |
| 113 | 2034-11 | 1922.41 | 494.88 | 1427.53 | 181296.33 |
| 114 | 2034-12 | 1918.54 | 491.01 | 1427.53 | 179868.80 |
| 115 | 2035-01 | 1914.67 | 487.14 | 1427.53 | 178441.27 |
| 116 | 2035-02 | 1910.81 | 483.28 | 1427.53 | 177013.74 |
| 117 | 2035-03 | 1906.94 | 479.41 | 1427.53 | 175586.21 |
| 118 | 2035-04 | 1903.08 | 475.55 | 1427.53 | 174158.68 |
| 119 | 2035-05 | 1899.21 | 471.68 | 1427.53 | 172731.15 |
| 120 | 2035-06 | 1895.34 | 467.81 | 1427.53 | 171303.61 |
| 121 | 2035-07 | 1891.48 | 463.95 | 1427.53 | 169876.08 |
| 122 | 2035-08 | 1887.61 | 460.08 | 1427.53 | 168448.55 |
| 123 | 2035-09 | 1883.74 | 456.21 | 1427.53 | 167021.02 |
| 124 | 2035-10 | 1879.88 | 452.35 | 1427.53 | 165593.49 |
| 125 | 2035-11 | 1876.01 | 448.48 | 1427.53 | 164165.96 |
| 126 | 2035-12 | 1872.15 | 444.62 | 1427.53 | 162738.43 |
| 127 | 2036-01 | 1868.28 | 440.75 | 1427.53 | 161310.90 |
| 128 | 2036-02 | 1864.41 | 436.88 | 1427.53 | 159883.37 |
| 129 | 2036-03 | 1860.55 | 433.02 | 1427.53 | 158455.84 |
| 130 | 2036-04 | 1856.68 | 429.15 | 1427.53 | 157028.31 |
| 131 | 2036-05 | 1852.82 | 425.29 | 1427.53 | 155600.78 |
| 132 | 2036-06 | 1848.95 | 421.42 | 1427.53 | 154173.25 |
| 133 | 2036-07 | 1845.08 | 417.55 | 1427.53 | 152745.72 |
| 134 | 2036-08 | 1841.22 | 413.69 | 1427.53 | 151318.19 |
| 135 | 2036-09 | 1837.35 | 409.82 | 1427.53 | 149890.66 |
| 136 | 2036-10 | 1833.48 | 405.95 | 1427.53 | 148463.13 |
| 137 | 2036-11 | 1829.62 | 402.09 | 1427.53 | 147035.60 |
| 138 | 2036-12 | 1825.75 | 398.22 | 1427.53 | 145608.07 |
| 139 | 2037-01 | 1821.89 | 394.36 | 1427.53 | 144180.54 |
| 140 | 2037-02 | 1818.02 | 390.49 | 1427.53 | 142753.01 |
| 141 | 2037-03 | 1814.15 | 386.62 | 1427.53 | 141325.48 |
| 142 | 2037-04 | 1810.29 | 382.76 | 1427.53 | 139897.95 |
| 143 | 2037-05 | 1806.42 | 378.89 | 1427.53 | 138470.42 |
| 144 | 2037-06 | 1802.55 | 375.02 | 1427.53 | 137042.89 |
| 145 | 2037-07 | 1798.69 | 371.16 | 1427.53 | 135615.36 |
| 146 | 2037-08 | 1794.82 | 367.29 | 1427.53 | 134187.83 |
| 147 | 2037-09 | 1790.96 | 363.43 | 1427.53 | 132760.30 |
| 148 | 2037-10 | 1787.09 | 359.56 | 1427.53 | 131332.77 |
| 149 | 2037-11 | 1783.22 | 355.69 | 1427.53 | 129905.24 |
| 150 | 2037-12 | 1779.36 | 351.83 | 1427.53 | 128477.71 |
| 151 | 2038-01 | 1775.49 | 347.96 | 1427.53 | 127050.18 |
| 152 | 2038-02 | 1771.62 | 344.09 | 1427.53 | 125622.65 |
| 153 | 2038-03 | 1767.76 | 340.23 | 1427.53 | 124195.12 |
| 154 | 2038-04 | 1763.89 | 336.36 | 1427.53 | 122767.59 |
| 155 | 2038-05 | 1760.03 | 332.50 | 1427.53 | 121340.06 |
| 156 | 2038-06 | 1756.16 | 328.63 | 1427.53 | 119912.53 |
| 157 | 2038-07 | 1752.29 | 324.76 | 1427.53 | 118485.00 |
| 158 | 2038-08 | 1748.43 | 320.90 | 1427.53 | 117057.47 |
| 159 | 2038-09 | 1744.56 | 317.03 | 1427.53 | 115629.94 |
| 160 | 2038-10 | 1740.69 | 313.16 | 1427.53 | 114202.41 |
| 161 | 2038-11 | 1736.83 | 309.30 | 1427.53 | 112774.88 |
| 162 | 2038-12 | 1732.96 | 305.43 | 1427.53 | 111347.35 |
| 163 | 2039-01 | 1729.10 | 301.57 | 1427.53 | 109919.82 |
| 164 | 2039-02 | 1725.23 | 297.70 | 1427.53 | 108492.29 |
| 165 | 2039-03 | 1721.36 | 293.83 | 1427.53 | 107064.76 |
| 166 | 2039-04 | 1717.50 | 289.97 | 1427.53 | 105637.23 |
| 167 | 2039-05 | 1713.63 | 286.10 | 1427.53 | 104209.70 |
| 168 | 2039-06 | 1709.76 | 282.23 | 1427.53 | 102782.17 |
| 169 | 2039-07 | 1705.90 | 278.37 | 1427.53 | 101354.64 |
| 170 | 2039-08 | 1702.03 | 274.50 | 1427.53 | 99927.11 |
| 171 | 2039-09 | 1698.17 | 270.64 | 1427.53 | 98499.58 |
| 172 | 2039-10 | 1694.30 | 266.77 | 1427.53 | 97072.05 |
| 173 | 2039-11 | 1690.43 | 262.90 | 1427.53 | 95644.52 |
| 174 | 2039-12 | 1686.57 | 259.04 | 1427.53 | 94216.99 |
| 175 | 2040-01 | 1682.70 | 255.17 | 1427.53 | 92789.46 |
| 176 | 2040-02 | 1678.83 | 251.30 | 1427.53 | 91361.93 |
| 177 | 2040-03 | 1674.97 | 247.44 | 1427.53 | 89934.40 |
| 178 | 2040-04 | 1671.10 | 243.57 | 1427.53 | 88506.87 |
| 179 | 2040-05 | 1667.24 | 239.71 | 1427.53 | 87079.34 |
| 180 | 2040-06 | 1663.37 | 235.84 | 1427.53 | 85651.81 |
| 181 | 2040-07 | 1659.50 | 231.97 | 1427.53 | 84224.28 |
| 182 | 2040-08 | 1655.64 | 228.11 | 1427.53 | 82796.75 |
| 183 | 2040-09 | 1651.77 | 224.24 | 1427.53 | 81369.22 |
| 184 | 2040-10 | 1647.91 | 220.37 | 1427.53 | 79941.69 |
| 185 | 2040-11 | 1644.04 | 216.51 | 1427.53 | 78514.16 |
| 186 | 2040-12 | 1640.17 | 212.64 | 1427.53 | 77086.63 |
| 187 | 2041-01 | 1636.31 | 208.78 | 1427.53 | 75659.10 |
| 188 | 2041-02 | 1632.44 | 204.91 | 1427.53 | 74231.57 |
| 189 | 2041-03 | 1628.57 | 201.04 | 1427.53 | 72804.04 |
| 190 | 2041-04 | 1624.71 | 197.18 | 1427.53 | 71376.51 |
| 191 | 2041-05 | 1620.84 | 193.31 | 1427.53 | 69948.98 |
| 192 | 2041-06 | 1616.98 | 189.45 | 1427.53 | 68521.45 |
| 193 | 2041-07 | 1613.11 | 185.58 | 1427.53 | 67093.92 |
| 194 | 2041-08 | 1609.24 | 181.71 | 1427.53 | 65666.39 |
| 195 | 2041-09 | 1605.38 | 177.85 | 1427.53 | 64238.86 |
| 196 | 2041-10 | 1601.51 | 173.98 | 1427.53 | 62811.33 |
| 197 | 2041-11 | 1597.64 | 170.11 | 1427.53 | 61383.80 |
| 198 | 2041-12 | 1593.78 | 166.25 | 1427.53 | 59956.27 |
| 199 | 2042-01 | 1589.91 | 162.38 | 1427.53 | 58528.74 |
| 200 | 2042-02 | 1586.05 | 158.52 | 1427.53 | 57101.20 |
| 201 | 2042-03 | 1582.18 | 154.65 | 1427.53 | 55673.67 |
| 202 | 2042-04 | 1578.31 | 150.78 | 1427.53 | 54246.14 |
| 203 | 2042-05 | 1574.45 | 146.92 | 1427.53 | 52818.61 |
| 204 | 2042-06 | 1570.58 | 143.05 | 1427.53 | 51391.08 |
| 205 | 2042-07 | 1566.71 | 139.18 | 1427.53 | 49963.55 |
| 206 | 2042-08 | 1562.85 | 135.32 | 1427.53 | 48536.02 |
| 207 | 2042-09 | 1558.98 | 131.45 | 1427.53 | 47108.49 |
| 208 | 2042-10 | 1555.12 | 127.59 | 1427.53 | 45680.96 |
| 209 | 2042-11 | 1551.25 | 123.72 | 1427.53 | 44253.43 |
| 210 | 2042-12 | 1547.38 | 119.85 | 1427.53 | 42825.90 |
| 211 | 2043-01 | 1543.52 | 115.99 | 1427.53 | 41398.37 |
| 212 | 2043-02 | 1539.65 | 112.12 | 1427.53 | 39970.84 |
| 213 | 2043-03 | 1535.78 | 108.25 | 1427.53 | 38543.31 |
| 214 | 2043-04 | 1531.92 | 104.39 | 1427.53 | 37115.78 |
| 215 | 2043-05 | 1528.05 | 100.52 | 1427.53 | 35688.25 |
| 216 | 2043-06 | 1524.19 | 96.66 | 1427.53 | 34260.72 |
| 217 | 2043-07 | 1520.32 | 92.79 | 1427.53 | 32833.19 |
| 218 | 2043-08 | 1516.45 | 88.92 | 1427.53 | 31405.66 |
| 219 | 2043-09 | 1512.59 | 85.06 | 1427.53 | 29978.13 |
| 220 | 2043-10 | 1508.72 | 81.19 | 1427.53 | 28550.60 |
| 221 | 2043-11 | 1504.85 | 77.32 | 1427.53 | 27123.07 |
| 222 | 2043-12 | 1500.99 | 73.46 | 1427.53 | 25695.54 |
| 223 | 2044-01 | 1497.12 | 69.59 | 1427.53 | 24268.01 |
| 224 | 2044-02 | 1493.26 | 65.73 | 1427.53 | 22840.48 |
| 225 | 2044-03 | 1489.39 | 61.86 | 1427.53 | 21412.95 |
| 226 | 2044-04 | 1485.52 | 57.99 | 1427.53 | 19985.42 |
| 227 | 2044-05 | 1481.66 | 54.13 | 1427.53 | 18557.89 |
| 228 | 2044-06 | 1477.79 | 50.26 | 1427.53 | 17130.36 |
| 229 | 2044-07 | 1473.92 | 46.39 | 1427.53 | 15702.83 |
| 230 | 2044-08 | 1470.06 | 42.53 | 1427.53 | 14275.30 |
| 231 | 2044-09 | 1466.19 | 38.66 | 1427.53 | 12847.77 |
| 232 | 2044-10 | 1462.33 | 34.80 | 1427.53 | 11420.24 |
| 233 | 2044-11 | 1458.46 | 30.93 | 1427.53 | 9992.71 |
| 234 | 2044-12 | 1454.59 | 27.06 | 1427.53 | 8565.18 |
| 235 | 2045-01 | 1450.73 | 23.20 | 1427.53 | 7137.65 |
| 236 | 2045-02 | 1446.86 | 19.33 | 1427.53 | 5710.12 |
| 237 | 2045-03 | 1443.00 | 15.46 | 1427.53 | 4282.59 |
| 238 | 2045-04 | 1439.13 | 11.60 | 1427.53 | 2855.06 |
| 239 | 2045-05 | 1435.26 | 7.73 | 1427.53 | 1427.53 |
| 240 | 2045-06 | 1431.40 | 3.87 | 1427.53 | 0.00 |