江门贷款34.78万（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：34.78万
还款月数：20年
每月还款：1972.6元
利息总额：12.56万
本息合计：47.34万
| 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 | 1972.60 | 941.91 | 1030.70 | 346751.30 |
| 2 | 2025-08 | 1972.60 | 939.12 | 1033.49 | 345717.82 |
| 3 | 2025-09 | 1972.60 | 936.32 | 1036.29 | 344681.53 |
| 4 | 2025-10 | 1972.60 | 933.51 | 1039.09 | 343642.44 |
| 5 | 2025-11 | 1972.60 | 930.70 | 1041.91 | 342600.53 |
| 6 | 2025-12 | 1972.60 | 927.88 | 1044.73 | 341555.81 |
| 7 | 2026-01 | 1972.60 | 925.05 | 1047.56 | 340508.25 |
| 8 | 2026-02 | 1972.60 | 922.21 | 1050.39 | 339457.85 |
| 9 | 2026-03 | 1972.60 | 919.37 | 1053.24 | 338404.61 |
| 10 | 2026-04 | 1972.60 | 916.51 | 1056.09 | 337348.52 |
| 11 | 2026-05 | 1972.60 | 913.65 | 1058.95 | 336289.57 |
| 12 | 2026-06 | 1972.60 | 910.78 | 1061.82 | 335227.75 |
| 13 | 2026-07 | 1972.60 | 907.91 | 1064.70 | 334163.05 |
| 14 | 2026-08 | 1972.60 | 905.02 | 1067.58 | 333095.47 |
| 15 | 2026-09 | 1972.60 | 902.13 | 1070.47 | 332025.00 |
| 16 | 2026-10 | 1972.60 | 899.23 | 1073.37 | 330951.63 |
| 17 | 2026-11 | 1972.60 | 896.33 | 1076.28 | 329875.35 |
| 18 | 2026-12 | 1972.60 | 893.41 | 1079.19 | 328796.16 |
| 19 | 2027-01 | 1972.60 | 890.49 | 1082.12 | 327714.05 |
| 20 | 2027-02 | 1972.60 | 887.56 | 1085.05 | 326629.00 |
| 21 | 2027-03 | 1972.60 | 884.62 | 1087.98 | 325541.01 |
| 22 | 2027-04 | 1972.60 | 881.67 | 1090.93 | 324450.08 |
| 23 | 2027-05 | 1972.60 | 878.72 | 1093.89 | 323356.20 |
| 24 | 2027-06 | 1972.60 | 875.76 | 1096.85 | 322259.35 |
| 25 | 2027-07 | 1972.60 | 872.79 | 1099.82 | 321159.53 |
| 26 | 2027-08 | 1972.60 | 869.81 | 1102.80 | 320056.73 |
| 27 | 2027-09 | 1972.60 | 866.82 | 1105.78 | 318950.95 |
| 28 | 2027-10 | 1972.60 | 863.83 | 1108.78 | 317842.17 |
| 29 | 2027-11 | 1972.60 | 860.82 | 1111.78 | 316730.39 |
| 30 | 2027-12 | 1972.60 | 857.81 | 1114.79 | 315615.59 |
| 31 | 2028-01 | 1972.60 | 854.79 | 1117.81 | 314497.78 |
| 32 | 2028-02 | 1972.60 | 851.76 | 1120.84 | 313376.94 |
| 33 | 2028-03 | 1972.60 | 848.73 | 1123.88 | 312253.07 |
| 34 | 2028-04 | 1972.60 | 845.69 | 1126.92 | 311126.15 |
| 35 | 2028-05 | 1972.60 | 842.63 | 1129.97 | 309996.17 |
| 36 | 2028-06 | 1972.60 | 839.57 | 1133.03 | 308863.14 |
| 37 | 2028-07 | 1972.60 | 836.50 | 1136.10 | 307727.04 |
| 38 | 2028-08 | 1972.60 | 833.43 | 1139.18 | 306587.86 |
| 39 | 2028-09 | 1972.60 | 830.34 | 1142.26 | 305445.60 |
| 40 | 2028-10 | 1972.60 | 827.25 | 1145.36 | 304300.25 |
| 41 | 2028-11 | 1972.60 | 824.15 | 1148.46 | 303151.79 |
| 42 | 2028-12 | 1972.60 | 821.04 | 1151.57 | 302000.22 |
| 43 | 2029-01 | 1972.60 | 817.92 | 1154.69 | 300845.53 |
| 44 | 2029-02 | 1972.60 | 814.79 | 1157.81 | 299687.72 |
| 45 | 2029-03 | 1972.60 | 811.65 | 1160.95 | 298526.77 |
| 46 | 2029-04 | 1972.60 | 808.51 | 1164.09 | 297362.67 |
| 47 | 2029-05 | 1972.60 | 805.36 | 1167.25 | 296195.42 |
| 48 | 2029-06 | 1972.60 | 802.20 | 1170.41 | 295025.02 |
| 49 | 2029-07 | 1972.60 | 799.03 | 1173.58 | 293851.44 |
| 50 | 2029-08 | 1972.60 | 795.85 | 1176.76 | 292674.68 |
| 51 | 2029-09 | 1972.60 | 792.66 | 1179.94 | 291494.74 |
| 52 | 2029-10 | 1972.60 | 789.46 | 1183.14 | 290311.60 |
| 53 | 2029-11 | 1972.60 | 786.26 | 1186.34 | 289125.25 |
| 54 | 2029-12 | 1972.60 | 783.05 | 1189.56 | 287935.69 |
| 55 | 2030-01 | 1972.60 | 779.83 | 1192.78 | 286742.91 |
| 56 | 2030-02 | 1972.60 | 776.60 | 1196.01 | 285546.91 |
| 57 | 2030-03 | 1972.60 | 773.36 | 1199.25 | 284347.66 |
| 58 | 2030-04 | 1972.60 | 770.11 | 1202.50 | 283145.16 |
| 59 | 2030-05 | 1972.60 | 766.85 | 1205.75 | 281939.41 |
| 60 | 2030-06 | 1972.60 | 763.59 | 1209.02 | 280730.39 |
| 61 | 2030-07 | 1972.60 | 760.31 | 1212.29 | 279518.09 |
| 62 | 2030-08 | 1972.60 | 757.03 | 1215.58 | 278302.52 |
| 63 | 2030-09 | 1972.60 | 753.74 | 1218.87 | 277083.65 |
| 64 | 2030-10 | 1972.60 | 750.43 | 1222.17 | 275861.48 |
| 65 | 2030-11 | 1972.60 | 747.12 | 1225.48 | 274636.00 |
| 66 | 2030-12 | 1972.60 | 743.81 | 1228.80 | 273407.20 |
| 67 | 2031-01 | 1972.60 | 740.48 | 1232.13 | 272175.07 |
| 68 | 2031-02 | 1972.60 | 737.14 | 1235.46 | 270939.61 |
| 69 | 2031-03 | 1972.60 | 733.79 | 1238.81 | 269700.80 |
| 70 | 2031-04 | 1972.60 | 730.44 | 1242.17 | 268458.63 |
| 71 | 2031-05 | 1972.60 | 727.08 | 1245.53 | 267213.11 |
| 72 | 2031-06 | 1972.60 | 723.70 | 1248.90 | 265964.20 |
| 73 | 2031-07 | 1972.60 | 720.32 | 1252.29 | 264711.92 |
| 74 | 2031-08 | 1972.60 | 716.93 | 1255.68 | 263456.24 |
| 75 | 2031-09 | 1972.60 | 713.53 | 1259.08 | 262197.16 |
| 76 | 2031-10 | 1972.60 | 710.12 | 1262.49 | 260934.68 |
| 77 | 2031-11 | 1972.60 | 706.70 | 1265.91 | 259668.77 |
| 78 | 2031-12 | 1972.60 | 703.27 | 1269.34 | 258399.43 |
| 79 | 2032-01 | 1972.60 | 699.83 | 1272.77 | 257126.66 |
| 80 | 2032-02 | 1972.60 | 696.38 | 1276.22 | 255850.44 |
| 81 | 2032-03 | 1972.60 | 692.93 | 1279.68 | 254570.77 |
| 82 | 2032-04 | 1972.60 | 689.46 | 1283.14 | 253287.62 |
| 83 | 2032-05 | 1972.60 | 685.99 | 1286.62 | 252001.01 |
| 84 | 2032-06 | 1972.60 | 682.50 | 1290.10 | 250710.90 |
| 85 | 2032-07 | 1972.60 | 679.01 | 1293.60 | 249417.31 |
| 86 | 2032-08 | 1972.60 | 675.51 | 1297.10 | 248120.21 |
| 87 | 2032-09 | 1972.60 | 671.99 | 1300.61 | 246819.60 |
| 88 | 2032-10 | 1972.60 | 668.47 | 1304.14 | 245515.46 |
| 89 | 2032-11 | 1972.60 | 664.94 | 1307.67 | 244207.79 |
| 90 | 2032-12 | 1972.60 | 661.40 | 1311.21 | 242896.58 |
| 91 | 2033-01 | 1972.60 | 657.84 | 1314.76 | 241581.82 |
| 92 | 2033-02 | 1972.60 | 654.28 | 1318.32 | 240263.50 |
| 93 | 2033-03 | 1972.60 | 650.71 | 1321.89 | 238941.61 |
| 94 | 2033-04 | 1972.60 | 647.13 | 1325.47 | 237616.14 |
| 95 | 2033-05 | 1972.60 | 643.54 | 1329.06 | 236287.08 |
| 96 | 2033-06 | 1972.60 | 639.94 | 1332.66 | 234954.42 |
| 97 | 2033-07 | 1972.60 | 636.33 | 1336.27 | 233618.15 |
| 98 | 2033-08 | 1972.60 | 632.72 | 1339.89 | 232278.26 |
| 99 | 2033-09 | 1972.60 | 629.09 | 1343.52 | 230934.74 |
| 100 | 2033-10 | 1972.60 | 625.45 | 1347.16 | 229587.59 |
| 101 | 2033-11 | 1972.60 | 621.80 | 1350.81 | 228236.78 |
| 102 | 2033-12 | 1972.60 | 618.14 | 1354.46 | 226882.32 |
| 103 | 2034-01 | 1972.60 | 614.47 | 1358.13 | 225524.19 |
| 104 | 2034-02 | 1972.60 | 610.79 | 1361.81 | 224162.38 |
| 105 | 2034-03 | 1972.60 | 607.11 | 1365.50 | 222796.88 |
| 106 | 2034-04 | 1972.60 | 603.41 | 1369.20 | 221427.68 |
| 107 | 2034-05 | 1972.60 | 599.70 | 1372.90 | 220054.78 |
| 108 | 2034-06 | 1972.60 | 595.98 | 1376.62 | 218678.15 |
| 109 | 2034-07 | 1972.60 | 592.25 | 1380.35 | 217297.80 |
| 110 | 2034-08 | 1972.60 | 588.51 | 1384.09 | 215913.71 |
| 111 | 2034-09 | 1972.60 | 584.77 | 1387.84 | 214525.87 |
| 112 | 2034-10 | 1972.60 | 581.01 | 1391.60 | 213134.28 |
| 113 | 2034-11 | 1972.60 | 577.24 | 1395.37 | 211738.91 |
| 114 | 2034-12 | 1972.60 | 573.46 | 1399.15 | 210339.77 |
| 115 | 2035-01 | 1972.60 | 569.67 | 1402.93 | 208936.83 |
| 116 | 2035-02 | 1972.60 | 565.87 | 1406.73 | 207530.10 |
| 117 | 2035-03 | 1972.60 | 562.06 | 1410.54 | 206119.55 |
| 118 | 2035-04 | 1972.60 | 558.24 | 1414.36 | 204705.19 |
| 119 | 2035-05 | 1972.60 | 554.41 | 1418.19 | 203286.99 |
| 120 | 2035-06 | 1972.60 | 550.57 | 1422.04 | 201864.96 |
| 121 | 2035-07 | 1972.60 | 546.72 | 1425.89 | 200439.07 |
| 122 | 2035-08 | 1972.60 | 542.86 | 1429.75 | 199009.32 |
| 123 | 2035-09 | 1972.60 | 538.98 | 1433.62 | 197575.70 |
| 124 | 2035-10 | 1972.60 | 535.10 | 1437.50 | 196138.20 |
| 125 | 2035-11 | 1972.60 | 531.21 | 1441.40 | 194696.80 |
| 126 | 2035-12 | 1972.60 | 527.30 | 1445.30 | 193251.50 |
| 127 | 2036-01 | 1972.60 | 523.39 | 1449.22 | 191802.28 |
| 128 | 2036-02 | 1972.60 | 519.46 | 1453.14 | 190349.14 |
| 129 | 2036-03 | 1972.60 | 515.53 | 1457.08 | 188892.07 |
| 130 | 2036-04 | 1972.60 | 511.58 | 1461.02 | 187431.04 |
| 131 | 2036-05 | 1972.60 | 507.63 | 1464.98 | 185966.07 |
| 132 | 2036-06 | 1972.60 | 503.66 | 1468.95 | 184497.12 |
| 133 | 2036-07 | 1972.60 | 499.68 | 1472.93 | 183024.19 |
| 134 | 2036-08 | 1972.60 | 495.69 | 1476.91 | 181547.28 |
| 135 | 2036-09 | 1972.60 | 491.69 | 1480.91 | 180066.37 |
| 136 | 2036-10 | 1972.60 | 487.68 | 1484.93 | 178581.44 |
| 137 | 2036-11 | 1972.60 | 483.66 | 1488.95 | 177092.49 |
| 138 | 2036-12 | 1972.60 | 479.63 | 1492.98 | 175599.51 |
| 139 | 2037-01 | 1972.60 | 475.58 | 1497.02 | 174102.49 |
| 140 | 2037-02 | 1972.60 | 471.53 | 1501.08 | 172601.41 |
| 141 | 2037-03 | 1972.60 | 467.46 | 1505.14 | 171096.27 |
| 142 | 2037-04 | 1972.60 | 463.39 | 1509.22 | 169587.05 |
| 143 | 2037-05 | 1972.60 | 459.30 | 1513.31 | 168073.75 |
| 144 | 2037-06 | 1972.60 | 455.20 | 1517.41 | 166556.34 |
| 145 | 2037-07 | 1972.60 | 451.09 | 1521.51 | 165034.83 |
| 146 | 2037-08 | 1972.60 | 446.97 | 1525.64 | 163509.19 |
| 147 | 2037-09 | 1972.60 | 442.84 | 1529.77 | 161979.42 |
| 148 | 2037-10 | 1972.60 | 438.69 | 1533.91 | 160445.51 |
| 149 | 2037-11 | 1972.60 | 434.54 | 1538.06 | 158907.45 |
| 150 | 2037-12 | 1972.60 | 430.37 | 1542.23 | 157365.22 |
| 151 | 2038-01 | 1972.60 | 426.20 | 1546.41 | 155818.81 |
| 152 | 2038-02 | 1972.60 | 422.01 | 1550.60 | 154268.22 |
| 153 | 2038-03 | 1972.60 | 417.81 | 1554.80 | 152713.42 |
| 154 | 2038-04 | 1972.60 | 413.60 | 1559.01 | 151154.41 |
| 155 | 2038-05 | 1972.60 | 409.38 | 1563.23 | 149591.19 |
| 156 | 2038-06 | 1972.60 | 405.14 | 1567.46 | 148023.72 |
| 157 | 2038-07 | 1972.60 | 400.90 | 1571.71 | 146452.02 |
| 158 | 2038-08 | 1972.60 | 396.64 | 1575.96 | 144876.05 |
| 159 | 2038-09 | 1972.60 | 392.37 | 1580.23 | 143295.82 |
| 160 | 2038-10 | 1972.60 | 388.09 | 1584.51 | 141711.31 |
| 161 | 2038-11 | 1972.60 | 383.80 | 1588.80 | 140122.51 |
| 162 | 2038-12 | 1972.60 | 379.50 | 1593.11 | 138529.40 |
| 163 | 2039-01 | 1972.60 | 375.18 | 1597.42 | 136931.98 |
| 164 | 2039-02 | 1972.60 | 370.86 | 1601.75 | 135330.23 |
| 165 | 2039-03 | 1972.60 | 366.52 | 1606.09 | 133724.15 |
| 166 | 2039-04 | 1972.60 | 362.17 | 1610.44 | 132113.71 |
| 167 | 2039-05 | 1972.60 | 357.81 | 1614.80 | 130498.91 |
| 168 | 2039-06 | 1972.60 | 353.43 | 1619.17 | 128879.74 |
| 169 | 2039-07 | 1972.60 | 349.05 | 1623.56 | 127256.19 |
| 170 | 2039-08 | 1972.60 | 344.65 | 1627.95 | 125628.24 |
| 171 | 2039-09 | 1972.60 | 340.24 | 1632.36 | 123995.87 |
| 172 | 2039-10 | 1972.60 | 335.82 | 1636.78 | 122359.09 |
| 173 | 2039-11 | 1972.60 | 331.39 | 1641.22 | 120717.88 |
| 174 | 2039-12 | 1972.60 | 326.94 | 1645.66 | 119072.22 |
| 175 | 2040-01 | 1972.60 | 322.49 | 1650.12 | 117422.10 |
| 176 | 2040-02 | 1972.60 | 318.02 | 1654.59 | 115767.51 |
| 177 | 2040-03 | 1972.60 | 313.54 | 1659.07 | 114108.44 |
| 178 | 2040-04 | 1972.60 | 309.04 | 1663.56 | 112444.88 |
| 179 | 2040-05 | 1972.60 | 304.54 | 1668.07 | 110776.82 |
| 180 | 2040-06 | 1972.60 | 300.02 | 1672.58 | 109104.23 |
| 181 | 2040-07 | 1972.60 | 295.49 | 1677.11 | 107427.12 |
| 182 | 2040-08 | 1972.60 | 290.95 | 1681.66 | 105745.46 |
| 183 | 2040-09 | 1972.60 | 286.39 | 1686.21 | 104059.25 |
| 184 | 2040-10 | 1972.60 | 281.83 | 1690.78 | 102368.47 |
| 185 | 2040-11 | 1972.60 | 277.25 | 1695.36 | 100673.12 |
| 186 | 2040-12 | 1972.60 | 272.66 | 1699.95 | 98973.17 |
| 187 | 2041-01 | 1972.60 | 268.05 | 1704.55 | 97268.62 |
| 188 | 2041-02 | 1972.60 | 263.44 | 1709.17 | 95559.45 |
| 189 | 2041-03 | 1972.60 | 258.81 | 1713.80 | 93845.65 |
| 190 | 2041-04 | 1972.60 | 254.17 | 1718.44 | 92127.21 |
| 191 | 2041-05 | 1972.60 | 249.51 | 1723.09 | 90404.12 |
| 192 | 2041-06 | 1972.60 | 244.84 | 1727.76 | 88676.36 |
| 193 | 2041-07 | 1972.60 | 240.17 | 1732.44 | 86943.92 |
| 194 | 2041-08 | 1972.60 | 235.47 | 1737.13 | 85206.78 |
| 195 | 2041-09 | 1972.60 | 230.77 | 1741.84 | 83464.95 |
| 196 | 2041-10 | 1972.60 | 226.05 | 1746.55 | 81718.39 |
| 197 | 2041-11 | 1972.60 | 221.32 | 1751.28 | 79967.11 |
| 198 | 2041-12 | 1972.60 | 216.58 | 1756.03 | 78211.08 |
| 199 | 2042-01 | 1972.60 | 211.82 | 1760.78 | 76450.30 |
| 200 | 2042-02 | 1972.60 | 207.05 | 1765.55 | 74684.75 |
| 201 | 2042-03 | 1972.60 | 202.27 | 1770.33 | 72914.41 |
| 202 | 2042-04 | 1972.60 | 197.48 | 1775.13 | 71139.29 |
| 203 | 2042-05 | 1972.60 | 192.67 | 1779.94 | 69359.35 |
| 204 | 2042-06 | 1972.60 | 187.85 | 1784.76 | 67574.59 |
| 205 | 2042-07 | 1972.60 | 183.01 | 1789.59 | 65785.00 |
| 206 | 2042-08 | 1972.60 | 178.17 | 1794.44 | 63990.57 |
| 207 | 2042-09 | 1972.60 | 173.31 | 1799.30 | 62191.27 |
| 208 | 2042-10 | 1972.60 | 168.43 | 1804.17 | 60387.10 |
| 209 | 2042-11 | 1972.60 | 163.55 | 1809.06 | 58578.04 |
| 210 | 2042-12 | 1972.60 | 158.65 | 1813.96 | 56764.09 |
| 211 | 2043-01 | 1972.60 | 153.74 | 1818.87 | 54945.22 |
| 212 | 2043-02 | 1972.60 | 148.81 | 1823.79 | 53121.42 |
| 213 | 2043-03 | 1972.60 | 143.87 | 1828.73 | 51292.69 |
| 214 | 2043-04 | 1972.60 | 138.92 | 1833.69 | 49459.00 |
| 215 | 2043-05 | 1972.60 | 133.95 | 1838.65 | 47620.35 |
| 216 | 2043-06 | 1972.60 | 128.97 | 1843.63 | 45776.72 |
| 217 | 2043-07 | 1972.60 | 123.98 | 1848.63 | 43928.09 |
| 218 | 2043-08 | 1972.60 | 118.97 | 1853.63 | 42074.46 |
| 219 | 2043-09 | 1972.60 | 113.95 | 1858.65 | 40215.80 |
| 220 | 2043-10 | 1972.60 | 108.92 | 1863.69 | 38352.12 |
| 221 | 2043-11 | 1972.60 | 103.87 | 1868.73 | 36483.38 |
| 222 | 2043-12 | 1972.60 | 98.81 | 1873.80 | 34609.59 |
| 223 | 2044-01 | 1972.60 | 93.73 | 1878.87 | 32730.72 |
| 224 | 2044-02 | 1972.60 | 88.65 | 1883.96 | 30846.76 |
| 225 | 2044-03 | 1972.60 | 83.54 | 1889.06 | 28957.70 |
| 226 | 2044-04 | 1972.60 | 78.43 | 1894.18 | 27063.52 |
| 227 | 2044-05 | 1972.60 | 73.30 | 1899.31 | 25164.21 |
| 228 | 2044-06 | 1972.60 | 68.15 | 1904.45 | 23259.76 |
| 229 | 2044-07 | 1972.60 | 63.00 | 1909.61 | 21350.15 |
| 230 | 2044-08 | 1972.60 | 57.82 | 1914.78 | 19435.37 |
| 231 | 2044-09 | 1972.60 | 52.64 | 1919.97 | 17515.40 |
| 232 | 2044-10 | 1972.60 | 47.44 | 1925.17 | 15590.23 |
| 233 | 2044-11 | 1972.60 | 42.22 | 1930.38 | 13659.85 |
| 234 | 2044-12 | 1972.60 | 37.00 | 1935.61 | 11724.24 |
| 235 | 2045-01 | 1972.60 | 31.75 | 1940.85 | 9783.39 |
| 236 | 2045-02 | 1972.60 | 26.50 | 1946.11 | 7837.28 |
| 237 | 2045-03 | 1972.60 | 21.23 | 1951.38 | 5885.90 |
| 238 | 2045-04 | 1972.60 | 15.94 | 1956.66 | 3929.24 |
| 239 | 2045-05 | 1972.60 | 10.64 | 1961.96 | 1967.28 |
| 240 | 2045-06 | 1972.60 | 5.33 | 1967.28 | 0.00 |
等额本金还款方式：
贷款总额：34.78万
还款月数：20年
首月还款：2391元
每月递减：3.92元
利息总额：11.35万
本息合计：46.13万
节省利息：12143.04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 | 2391.00 | 941.91 | 1449.09 | 346332.91 |
| 2 | 2025-08 | 2387.08 | 937.98 | 1449.09 | 344883.82 |
| 3 | 2025-09 | 2383.15 | 934.06 | 1449.09 | 343434.72 |
| 4 | 2025-10 | 2379.23 | 930.14 | 1449.09 | 341985.63 |
| 5 | 2025-11 | 2375.30 | 926.21 | 1449.09 | 340536.54 |
| 6 | 2025-12 | 2371.38 | 922.29 | 1449.09 | 339087.45 |
| 7 | 2026-01 | 2367.45 | 918.36 | 1449.09 | 337638.36 |
| 8 | 2026-02 | 2363.53 | 914.44 | 1449.09 | 336189.27 |
| 9 | 2026-03 | 2359.60 | 910.51 | 1449.09 | 334740.17 |
| 10 | 2026-04 | 2355.68 | 906.59 | 1449.09 | 333291.08 |
| 11 | 2026-05 | 2351.76 | 902.66 | 1449.09 | 331841.99 |
| 12 | 2026-06 | 2347.83 | 898.74 | 1449.09 | 330392.90 |
| 13 | 2026-07 | 2343.91 | 894.81 | 1449.09 | 328943.81 |
| 14 | 2026-08 | 2339.98 | 890.89 | 1449.09 | 327494.72 |
| 15 | 2026-09 | 2336.06 | 886.96 | 1449.09 | 326045.63 |
| 16 | 2026-10 | 2332.13 | 883.04 | 1449.09 | 324596.53 |
| 17 | 2026-11 | 2328.21 | 879.12 | 1449.09 | 323147.44 |
| 18 | 2026-12 | 2324.28 | 875.19 | 1449.09 | 321698.35 |
| 19 | 2027-01 | 2320.36 | 871.27 | 1449.09 | 320249.26 |
| 20 | 2027-02 | 2316.43 | 867.34 | 1449.09 | 318800.17 |
| 21 | 2027-03 | 2312.51 | 863.42 | 1449.09 | 317351.08 |
| 22 | 2027-04 | 2308.58 | 859.49 | 1449.09 | 315901.98 |
| 23 | 2027-05 | 2304.66 | 855.57 | 1449.09 | 314452.89 |
| 24 | 2027-06 | 2300.73 | 851.64 | 1449.09 | 313003.80 |
| 25 | 2027-07 | 2296.81 | 847.72 | 1449.09 | 311554.71 |
| 26 | 2027-08 | 2292.89 | 843.79 | 1449.09 | 310105.62 |
| 27 | 2027-09 | 2288.96 | 839.87 | 1449.09 | 308656.53 |
| 28 | 2027-10 | 2285.04 | 835.94 | 1449.09 | 307207.43 |
| 29 | 2027-11 | 2281.11 | 832.02 | 1449.09 | 305758.34 |
| 30 | 2027-12 | 2277.19 | 828.10 | 1449.09 | 304309.25 |
| 31 | 2028-01 | 2273.26 | 824.17 | 1449.09 | 302860.16 |
| 32 | 2028-02 | 2269.34 | 820.25 | 1449.09 | 301411.07 |
| 33 | 2028-03 | 2265.41 | 816.32 | 1449.09 | 299961.97 |
| 34 | 2028-04 | 2261.49 | 812.40 | 1449.09 | 298512.88 |
| 35 | 2028-05 | 2257.56 | 808.47 | 1449.09 | 297063.79 |
| 36 | 2028-06 | 2253.64 | 804.55 | 1449.09 | 295614.70 |
| 37 | 2028-07 | 2249.71 | 800.62 | 1449.09 | 294165.61 |
| 38 | 2028-08 | 2245.79 | 796.70 | 1449.09 | 292716.52 |
| 39 | 2028-09 | 2241.87 | 792.77 | 1449.09 | 291267.42 |
| 40 | 2028-10 | 2237.94 | 788.85 | 1449.09 | 289818.33 |
| 41 | 2028-11 | 2234.02 | 784.92 | 1449.09 | 288369.24 |
| 42 | 2028-12 | 2230.09 | 781.00 | 1449.09 | 286920.15 |
| 43 | 2029-01 | 2226.17 | 777.08 | 1449.09 | 285471.06 |
| 44 | 2029-02 | 2222.24 | 773.15 | 1449.09 | 284021.97 |
| 45 | 2029-03 | 2218.32 | 769.23 | 1449.09 | 282572.88 |
| 46 | 2029-04 | 2214.39 | 765.30 | 1449.09 | 281123.78 |
| 47 | 2029-05 | 2210.47 | 761.38 | 1449.09 | 279674.69 |
| 48 | 2029-06 | 2206.54 | 757.45 | 1449.09 | 278225.60 |
| 49 | 2029-07 | 2202.62 | 753.53 | 1449.09 | 276776.51 |
| 50 | 2029-08 | 2198.69 | 749.60 | 1449.09 | 275327.42 |
| 51 | 2029-09 | 2194.77 | 745.68 | 1449.09 | 273878.33 |
| 52 | 2029-10 | 2190.85 | 741.75 | 1449.09 | 272429.23 |
| 53 | 2029-11 | 2186.92 | 737.83 | 1449.09 | 270980.14 |
| 54 | 2029-12 | 2183.00 | 733.90 | 1449.09 | 269531.05 |
| 55 | 2030-01 | 2179.07 | 729.98 | 1449.09 | 268081.96 |
| 56 | 2030-02 | 2175.15 | 726.06 | 1449.09 | 266632.87 |
| 57 | 2030-03 | 2171.22 | 722.13 | 1449.09 | 265183.78 |
| 58 | 2030-04 | 2167.30 | 718.21 | 1449.09 | 263734.68 |
| 59 | 2030-05 | 2163.37 | 714.28 | 1449.09 | 262285.59 |
| 60 | 2030-06 | 2159.45 | 710.36 | 1449.09 | 260836.50 |
| 61 | 2030-07 | 2155.52 | 706.43 | 1449.09 | 259387.41 |
| 62 | 2030-08 | 2151.60 | 702.51 | 1449.09 | 257938.32 |
| 63 | 2030-09 | 2147.67 | 698.58 | 1449.09 | 256489.22 |
| 64 | 2030-10 | 2143.75 | 694.66 | 1449.09 | 255040.13 |
| 65 | 2030-11 | 2139.83 | 690.73 | 1449.09 | 253591.04 |
| 66 | 2030-12 | 2135.90 | 686.81 | 1449.09 | 252141.95 |
| 67 | 2031-01 | 2131.98 | 682.88 | 1449.09 | 250692.86 |
| 68 | 2031-02 | 2128.05 | 678.96 | 1449.09 | 249243.77 |
| 69 | 2031-03 | 2124.13 | 675.04 | 1449.09 | 247794.67 |
| 70 | 2031-04 | 2120.20 | 671.11 | 1449.09 | 246345.58 |
| 71 | 2031-05 | 2116.28 | 667.19 | 1449.09 | 244896.49 |
| 72 | 2031-06 | 2112.35 | 663.26 | 1449.09 | 243447.40 |
| 73 | 2031-07 | 2108.43 | 659.34 | 1449.09 | 241998.31 |
| 74 | 2031-08 | 2104.50 | 655.41 | 1449.09 | 240549.22 |
| 75 | 2031-09 | 2100.58 | 651.49 | 1449.09 | 239100.13 |
| 76 | 2031-10 | 2096.65 | 647.56 | 1449.09 | 237651.03 |
| 77 | 2031-11 | 2092.73 | 643.64 | 1449.09 | 236201.94 |
| 78 | 2031-12 | 2088.81 | 639.71 | 1449.09 | 234752.85 |
| 79 | 2032-01 | 2084.88 | 635.79 | 1449.09 | 233303.76 |
| 80 | 2032-02 | 2080.96 | 631.86 | 1449.09 | 231854.67 |
| 81 | 2032-03 | 2077.03 | 627.94 | 1449.09 | 230405.58 |
| 82 | 2032-04 | 2073.11 | 624.02 | 1449.09 | 228956.48 |
| 83 | 2032-05 | 2069.18 | 620.09 | 1449.09 | 227507.39 |
| 84 | 2032-06 | 2065.26 | 616.17 | 1449.09 | 226058.30 |
| 85 | 2032-07 | 2061.33 | 612.24 | 1449.09 | 224609.21 |
| 86 | 2032-08 | 2057.41 | 608.32 | 1449.09 | 223160.12 |
| 87 | 2032-09 | 2053.48 | 604.39 | 1449.09 | 221711.02 |
| 88 | 2032-10 | 2049.56 | 600.47 | 1449.09 | 220261.93 |
| 89 | 2032-11 | 2045.63 | 596.54 | 1449.09 | 218812.84 |
| 90 | 2032-12 | 2041.71 | 592.62 | 1449.09 | 217363.75 |
| 91 | 2033-01 | 2037.79 | 588.69 | 1449.09 | 215914.66 |
| 92 | 2033-02 | 2033.86 | 584.77 | 1449.09 | 214465.57 |
| 93 | 2033-03 | 2029.94 | 580.84 | 1449.09 | 213016.48 |
| 94 | 2033-04 | 2026.01 | 576.92 | 1449.09 | 211567.38 |
| 95 | 2033-05 | 2022.09 | 572.99 | 1449.09 | 210118.29 |
| 96 | 2033-06 | 2018.16 | 569.07 | 1449.09 | 208669.20 |
| 97 | 2033-07 | 2014.24 | 565.15 | 1449.09 | 207220.11 |
| 98 | 2033-08 | 2010.31 | 561.22 | 1449.09 | 205771.02 |
| 99 | 2033-09 | 2006.39 | 557.30 | 1449.09 | 204321.92 |
| 100 | 2033-10 | 2002.46 | 553.37 | 1449.09 | 202872.83 |
| 101 | 2033-11 | 1998.54 | 549.45 | 1449.09 | 201423.74 |
| 102 | 2033-12 | 1994.61 | 545.52 | 1449.09 | 199974.65 |
| 103 | 2034-01 | 1990.69 | 541.60 | 1449.09 | 198525.56 |
| 104 | 2034-02 | 1986.77 | 537.67 | 1449.09 | 197076.47 |
| 105 | 2034-03 | 1982.84 | 533.75 | 1449.09 | 195627.38 |
| 106 | 2034-04 | 1978.92 | 529.82 | 1449.09 | 194178.28 |
| 107 | 2034-05 | 1974.99 | 525.90 | 1449.09 | 192729.19 |
| 108 | 2034-06 | 1971.07 | 521.97 | 1449.09 | 191280.10 |
| 109 | 2034-07 | 1967.14 | 518.05 | 1449.09 | 189831.01 |
| 110 | 2034-08 | 1963.22 | 514.13 | 1449.09 | 188381.92 |
| 111 | 2034-09 | 1959.29 | 510.20 | 1449.09 | 186932.82 |
| 112 | 2034-10 | 1955.37 | 506.28 | 1449.09 | 185483.73 |
| 113 | 2034-11 | 1951.44 | 502.35 | 1449.09 | 184034.64 |
| 114 | 2034-12 | 1947.52 | 498.43 | 1449.09 | 182585.55 |
| 115 | 2035-01 | 1943.59 | 494.50 | 1449.09 | 181136.46 |
| 116 | 2035-02 | 1939.67 | 490.58 | 1449.09 | 179687.37 |
| 117 | 2035-03 | 1935.74 | 486.65 | 1449.09 | 178238.27 |
| 118 | 2035-04 | 1931.82 | 482.73 | 1449.09 | 176789.18 |
| 119 | 2035-05 | 1927.90 | 478.80 | 1449.09 | 175340.09 |
| 120 | 2035-06 | 1923.97 | 474.88 | 1449.09 | 173891.00 |
| 121 | 2035-07 | 1920.05 | 470.95 | 1449.09 | 172441.91 |
| 122 | 2035-08 | 1916.12 | 467.03 | 1449.09 | 170992.82 |
| 123 | 2035-09 | 1912.20 | 463.11 | 1449.09 | 169543.73 |
| 124 | 2035-10 | 1908.27 | 459.18 | 1449.09 | 168094.63 |
| 125 | 2035-11 | 1904.35 | 455.26 | 1449.09 | 166645.54 |
| 126 | 2035-12 | 1900.42 | 451.33 | 1449.09 | 165196.45 |
| 127 | 2036-01 | 1896.50 | 447.41 | 1449.09 | 163747.36 |
| 128 | 2036-02 | 1892.57 | 443.48 | 1449.09 | 162298.27 |
| 129 | 2036-03 | 1888.65 | 439.56 | 1449.09 | 160849.17 |
| 130 | 2036-04 | 1884.72 | 435.63 | 1449.09 | 159400.08 |
| 131 | 2036-05 | 1880.80 | 431.71 | 1449.09 | 157950.99 |
| 132 | 2036-06 | 1876.88 | 427.78 | 1449.09 | 156501.90 |
| 133 | 2036-07 | 1872.95 | 423.86 | 1449.09 | 155052.81 |
| 134 | 2036-08 | 1869.03 | 419.93 | 1449.09 | 153603.72 |
| 135 | 2036-09 | 1865.10 | 416.01 | 1449.09 | 152154.63 |
| 136 | 2036-10 | 1861.18 | 412.09 | 1449.09 | 150705.53 |
| 137 | 2036-11 | 1857.25 | 408.16 | 1449.09 | 149256.44 |
| 138 | 2036-12 | 1853.33 | 404.24 | 1449.09 | 147807.35 |
| 139 | 2037-01 | 1849.40 | 400.31 | 1449.09 | 146358.26 |
| 140 | 2037-02 | 1845.48 | 396.39 | 1449.09 | 144909.17 |
| 141 | 2037-03 | 1841.55 | 392.46 | 1449.09 | 143460.07 |
| 142 | 2037-04 | 1837.63 | 388.54 | 1449.09 | 142010.98 |
| 143 | 2037-05 | 1833.70 | 384.61 | 1449.09 | 140561.89 |
| 144 | 2037-06 | 1829.78 | 380.69 | 1449.09 | 139112.80 |
| 145 | 2037-07 | 1825.86 | 376.76 | 1449.09 | 137663.71 |
| 146 | 2037-08 | 1821.93 | 372.84 | 1449.09 | 136214.62 |
| 147 | 2037-09 | 1818.01 | 368.91 | 1449.09 | 134765.52 |
| 148 | 2037-10 | 1814.08 | 364.99 | 1449.09 | 133316.43 |
| 149 | 2037-11 | 1810.16 | 361.07 | 1449.09 | 131867.34 |
| 150 | 2037-12 | 1806.23 | 357.14 | 1449.09 | 130418.25 |
| 151 | 2038-01 | 1802.31 | 353.22 | 1449.09 | 128969.16 |
| 152 | 2038-02 | 1798.38 | 349.29 | 1449.09 | 127520.07 |
| 153 | 2038-03 | 1794.46 | 345.37 | 1449.09 | 126070.98 |
| 154 | 2038-04 | 1790.53 | 341.44 | 1449.09 | 124621.88 |
| 155 | 2038-05 | 1786.61 | 337.52 | 1449.09 | 123172.79 |
| 156 | 2038-06 | 1782.68 | 333.59 | 1449.09 | 121723.70 |
| 157 | 2038-07 | 1778.76 | 329.67 | 1449.09 | 120274.61 |
| 158 | 2038-08 | 1774.84 | 325.74 | 1449.09 | 118825.52 |
| 159 | 2038-09 | 1770.91 | 321.82 | 1449.09 | 117376.42 |
| 160 | 2038-10 | 1766.99 | 317.89 | 1449.09 | 115927.33 |
| 161 | 2038-11 | 1763.06 | 313.97 | 1449.09 | 114478.24 |
| 162 | 2038-12 | 1759.14 | 310.05 | 1449.09 | 113029.15 |
| 163 | 2039-01 | 1755.21 | 306.12 | 1449.09 | 111580.06 |
| 164 | 2039-02 | 1751.29 | 302.20 | 1449.09 | 110130.97 |
| 165 | 2039-03 | 1747.36 | 298.27 | 1449.09 | 108681.88 |
| 166 | 2039-04 | 1743.44 | 294.35 | 1449.09 | 107232.78 |
| 167 | 2039-05 | 1739.51 | 290.42 | 1449.09 | 105783.69 |
| 168 | 2039-06 | 1735.59 | 286.50 | 1449.09 | 104334.60 |
| 169 | 2039-07 | 1731.66 | 282.57 | 1449.09 | 102885.51 |
| 170 | 2039-08 | 1727.74 | 278.65 | 1449.09 | 101436.42 |
| 171 | 2039-09 | 1723.82 | 274.72 | 1449.09 | 99987.32 |
| 172 | 2039-10 | 1719.89 | 270.80 | 1449.09 | 98538.23 |
| 173 | 2039-11 | 1715.97 | 266.87 | 1449.09 | 97089.14 |
| 174 | 2039-12 | 1712.04 | 262.95 | 1449.09 | 95640.05 |
| 175 | 2040-01 | 1708.12 | 259.03 | 1449.09 | 94190.96 |
| 176 | 2040-02 | 1704.19 | 255.10 | 1449.09 | 92741.87 |
| 177 | 2040-03 | 1700.27 | 251.18 | 1449.09 | 91292.77 |
| 178 | 2040-04 | 1696.34 | 247.25 | 1449.09 | 89843.68 |
| 179 | 2040-05 | 1692.42 | 243.33 | 1449.09 | 88394.59 |
| 180 | 2040-06 | 1688.49 | 239.40 | 1449.09 | 86945.50 |
| 181 | 2040-07 | 1684.57 | 235.48 | 1449.09 | 85496.41 |
| 182 | 2040-08 | 1680.64 | 231.55 | 1449.09 | 84047.32 |
| 183 | 2040-09 | 1676.72 | 227.63 | 1449.09 | 82598.22 |
| 184 | 2040-10 | 1672.80 | 223.70 | 1449.09 | 81149.13 |
| 185 | 2040-11 | 1668.87 | 219.78 | 1449.09 | 79700.04 |
| 186 | 2040-12 | 1664.95 | 215.85 | 1449.09 | 78250.95 |
| 187 | 2041-01 | 1661.02 | 211.93 | 1449.09 | 76801.86 |
| 188 | 2041-02 | 1657.10 | 208.01 | 1449.09 | 75352.77 |
| 189 | 2041-03 | 1653.17 | 204.08 | 1449.09 | 73903.67 |
| 190 | 2041-04 | 1649.25 | 200.16 | 1449.09 | 72454.58 |
| 191 | 2041-05 | 1645.32 | 196.23 | 1449.09 | 71005.49 |
| 192 | 2041-06 | 1641.40 | 192.31 | 1449.09 | 69556.40 |
| 193 | 2041-07 | 1637.47 | 188.38 | 1449.09 | 68107.31 |
| 194 | 2041-08 | 1633.55 | 184.46 | 1449.09 | 66658.22 |
| 195 | 2041-09 | 1629.62 | 180.53 | 1449.09 | 65209.13 |
| 196 | 2041-10 | 1625.70 | 176.61 | 1449.09 | 63760.03 |
| 197 | 2041-11 | 1621.78 | 172.68 | 1449.09 | 62310.94 |
| 198 | 2041-12 | 1617.85 | 168.76 | 1449.09 | 60861.85 |
| 199 | 2042-01 | 1613.93 | 164.83 | 1449.09 | 59412.76 |
| 200 | 2042-02 | 1610.00 | 160.91 | 1449.09 | 57963.67 |
| 201 | 2042-03 | 1606.08 | 156.98 | 1449.09 | 56514.58 |
| 202 | 2042-04 | 1602.15 | 153.06 | 1449.09 | 55065.48 |
| 203 | 2042-05 | 1598.23 | 149.14 | 1449.09 | 53616.39 |
| 204 | 2042-06 | 1594.30 | 145.21 | 1449.09 | 52167.30 |
| 205 | 2042-07 | 1590.38 | 141.29 | 1449.09 | 50718.21 |
| 206 | 2042-08 | 1586.45 | 137.36 | 1449.09 | 49269.12 |
| 207 | 2042-09 | 1582.53 | 133.44 | 1449.09 | 47820.02 |
| 208 | 2042-10 | 1578.60 | 129.51 | 1449.09 | 46370.93 |
| 209 | 2042-11 | 1574.68 | 125.59 | 1449.09 | 44921.84 |
| 210 | 2042-12 | 1570.75 | 121.66 | 1449.09 | 43472.75 |
| 211 | 2043-01 | 1566.83 | 117.74 | 1449.09 | 42023.66 |
| 212 | 2043-02 | 1562.91 | 113.81 | 1449.09 | 40574.57 |
| 213 | 2043-03 | 1558.98 | 109.89 | 1449.09 | 39125.47 |
| 214 | 2043-04 | 1555.06 | 105.96 | 1449.09 | 37676.38 |
| 215 | 2043-05 | 1551.13 | 102.04 | 1449.09 | 36227.29 |
| 216 | 2043-06 | 1547.21 | 98.12 | 1449.09 | 34778.20 |
| 217 | 2043-07 | 1543.28 | 94.19 | 1449.09 | 33329.11 |
| 218 | 2043-08 | 1539.36 | 90.27 | 1449.09 | 31880.02 |
| 219 | 2043-09 | 1535.43 | 86.34 | 1449.09 | 30430.92 |
| 220 | 2043-10 | 1531.51 | 82.42 | 1449.09 | 28981.83 |
| 221 | 2043-11 | 1527.58 | 78.49 | 1449.09 | 27532.74 |
| 222 | 2043-12 | 1523.66 | 74.57 | 1449.09 | 26083.65 |
| 223 | 2044-01 | 1519.73 | 70.64 | 1449.09 | 24634.56 |
| 224 | 2044-02 | 1515.81 | 66.72 | 1449.09 | 23185.47 |
| 225 | 2044-03 | 1511.89 | 62.79 | 1449.09 | 21736.38 |
| 226 | 2044-04 | 1507.96 | 58.87 | 1449.09 | 20287.28 |
| 227 | 2044-05 | 1504.04 | 54.94 | 1449.09 | 18838.19 |
| 228 | 2044-06 | 1500.11 | 51.02 | 1449.09 | 17389.10 |
| 229 | 2044-07 | 1496.19 | 47.10 | 1449.09 | 15940.01 |
| 230 | 2044-08 | 1492.26 | 43.17 | 1449.09 | 14490.92 |
| 231 | 2044-09 | 1488.34 | 39.25 | 1449.09 | 13041.83 |
| 232 | 2044-10 | 1484.41 | 35.32 | 1449.09 | 11592.73 |
| 233 | 2044-11 | 1480.49 | 31.40 | 1449.09 | 10143.64 |
| 234 | 2044-12 | 1476.56 | 27.47 | 1449.09 | 8694.55 |
| 235 | 2045-01 | 1472.64 | 23.55 | 1449.09 | 7245.46 |
| 236 | 2045-02 | 1468.71 | 19.62 | 1449.09 | 5796.37 |
| 237 | 2045-03 | 1464.79 | 15.70 | 1449.09 | 4347.27 |
| 238 | 2045-04 | 1460.87 | 11.77 | 1449.09 | 2898.18 |
| 239 | 2045-05 | 1456.94 | 7.85 | 1449.09 | 1449.09 |
| 240 | 2045-06 | 1453.02 | 3.92 | 1449.09 | 0.00 |