乌鲁木齐贷款21.4万（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：21.4万
还款月数：20年
每月还款：1144.45元
利息总额：6.07万
本息合计：27.47万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-08 | 1144.45 | 463.67 | 680.78 | 213319.22 |
| 2 | 2025-09 | 1144.45 | 462.19 | 682.25 | 212636.97 |
| 3 | 2025-10 | 1144.45 | 460.71 | 683.73 | 211953.23 |
| 4 | 2025-11 | 1144.45 | 459.23 | 685.21 | 211268.02 |
| 5 | 2025-12 | 1144.45 | 457.75 | 686.70 | 210581.32 |
| 6 | 2026-01 | 1144.45 | 456.26 | 688.19 | 209893.13 |
| 7 | 2026-02 | 1144.45 | 454.77 | 689.68 | 209203.45 |
| 8 | 2026-03 | 1144.45 | 453.27 | 691.17 | 208512.28 |
| 9 | 2026-04 | 1144.45 | 451.78 | 692.67 | 207819.61 |
| 10 | 2026-05 | 1144.45 | 450.28 | 694.17 | 207125.44 |
| 11 | 2026-06 | 1144.45 | 448.77 | 695.67 | 206429.77 |
| 12 | 2026-07 | 1144.45 | 447.26 | 697.18 | 205732.58 |
| 13 | 2026-08 | 1144.45 | 445.75 | 698.69 | 205033.89 |
| 14 | 2026-09 | 1144.45 | 444.24 | 700.21 | 204333.69 |
| 15 | 2026-10 | 1144.45 | 442.72 | 701.72 | 203631.96 |
| 16 | 2026-11 | 1144.45 | 441.20 | 703.24 | 202928.72 |
| 17 | 2026-12 | 1144.45 | 439.68 | 704.77 | 202223.95 |
| 18 | 2027-01 | 1144.45 | 438.15 | 706.29 | 201517.66 |
| 19 | 2027-02 | 1144.45 | 436.62 | 707.82 | 200809.83 |
| 20 | 2027-03 | 1144.45 | 435.09 | 709.36 | 200100.47 |
| 21 | 2027-04 | 1144.45 | 433.55 | 710.90 | 199389.58 |
| 22 | 2027-05 | 1144.45 | 432.01 | 712.44 | 198677.14 |
| 23 | 2027-06 | 1144.45 | 430.47 | 713.98 | 197963.16 |
| 24 | 2027-07 | 1144.45 | 428.92 | 715.53 | 197247.64 |
| 25 | 2027-08 | 1144.45 | 427.37 | 717.08 | 196530.56 |
| 26 | 2027-09 | 1144.45 | 425.82 | 718.63 | 195811.93 |
| 27 | 2027-10 | 1144.45 | 424.26 | 720.19 | 195091.74 |
| 28 | 2027-11 | 1144.45 | 422.70 | 721.75 | 194369.99 |
| 29 | 2027-12 | 1144.45 | 421.13 | 723.31 | 193646.68 |
| 30 | 2028-01 | 1144.45 | 419.57 | 724.88 | 192921.80 |
| 31 | 2028-02 | 1144.45 | 418.00 | 726.45 | 192195.36 |
| 32 | 2028-03 | 1144.45 | 416.42 | 728.02 | 191467.33 |
| 33 | 2028-04 | 1144.45 | 414.85 | 729.60 | 190737.73 |
| 34 | 2028-05 | 1144.45 | 413.27 | 731.18 | 190006.55 |
| 35 | 2028-06 | 1144.45 | 411.68 | 732.77 | 189273.79 |
| 36 | 2028-07 | 1144.45 | 410.09 | 734.35 | 188539.43 |
| 37 | 2028-08 | 1144.45 | 408.50 | 735.94 | 187803.49 |
| 38 | 2028-09 | 1144.45 | 406.91 | 737.54 | 187065.95 |
| 39 | 2028-10 | 1144.45 | 405.31 | 739.14 | 186326.81 |
| 40 | 2028-11 | 1144.45 | 403.71 | 740.74 | 185586.07 |
| 41 | 2028-12 | 1144.45 | 402.10 | 742.34 | 184843.73 |
| 42 | 2029-01 | 1144.45 | 400.49 | 743.95 | 184099.78 |
| 43 | 2029-02 | 1144.45 | 398.88 | 745.56 | 183354.21 |
| 44 | 2029-03 | 1144.45 | 397.27 | 747.18 | 182607.04 |
| 45 | 2029-04 | 1144.45 | 395.65 | 748.80 | 181858.24 |
| 46 | 2029-05 | 1144.45 | 394.03 | 750.42 | 181107.82 |
| 47 | 2029-06 | 1144.45 | 392.40 | 752.05 | 180355.77 |
| 48 | 2029-07 | 1144.45 | 390.77 | 753.68 | 179602.10 |
| 49 | 2029-08 | 1144.45 | 389.14 | 755.31 | 178846.79 |
| 50 | 2029-09 | 1144.45 | 387.50 | 756.95 | 178089.84 |
| 51 | 2029-10 | 1144.45 | 385.86 | 758.59 | 177331.26 |
| 52 | 2029-11 | 1144.45 | 384.22 | 760.23 | 176571.03 |
| 53 | 2029-12 | 1144.45 | 382.57 | 761.88 | 175809.15 |
| 54 | 2030-01 | 1144.45 | 380.92 | 763.53 | 175045.63 |
| 55 | 2030-02 | 1144.45 | 379.27 | 765.18 | 174280.45 |
| 56 | 2030-03 | 1144.45 | 377.61 | 766.84 | 173513.61 |
| 57 | 2030-04 | 1144.45 | 375.95 | 768.50 | 172745.11 |
| 58 | 2030-05 | 1144.45 | 374.28 | 770.17 | 171974.94 |
| 59 | 2030-06 | 1144.45 | 372.61 | 771.83 | 171203.11 |
| 60 | 2030-07 | 1144.45 | 370.94 | 773.51 | 170429.60 |
| 61 | 2030-08 | 1144.45 | 369.26 | 775.18 | 169654.42 |
| 62 | 2030-09 | 1144.45 | 367.58 | 776.86 | 168877.56 |
| 63 | 2030-10 | 1144.45 | 365.90 | 778.55 | 168099.01 |
| 64 | 2030-11 | 1144.45 | 364.21 | 780.23 | 167318.78 |
| 65 | 2030-12 | 1144.45 | 362.52 | 781.92 | 166536.86 |
| 66 | 2031-01 | 1144.45 | 360.83 | 783.62 | 165753.24 |
| 67 | 2031-02 | 1144.45 | 359.13 | 785.31 | 164967.93 |
| 68 | 2031-03 | 1144.45 | 357.43 | 787.02 | 164180.91 |
| 69 | 2031-04 | 1144.45 | 355.73 | 788.72 | 163392.19 |
| 70 | 2031-05 | 1144.45 | 354.02 | 790.43 | 162601.76 |
| 71 | 2031-06 | 1144.45 | 352.30 | 792.14 | 161809.62 |
| 72 | 2031-07 | 1144.45 | 350.59 | 793.86 | 161015.76 |
| 73 | 2031-08 | 1144.45 | 348.87 | 795.58 | 160220.18 |
| 74 | 2031-09 | 1144.45 | 347.14 | 797.30 | 159422.88 |
| 75 | 2031-10 | 1144.45 | 345.42 | 799.03 | 158623.85 |
| 76 | 2031-11 | 1144.45 | 343.68 | 800.76 | 157823.08 |
| 77 | 2031-12 | 1144.45 | 341.95 | 802.50 | 157020.59 |
| 78 | 2032-01 | 1144.45 | 340.21 | 804.24 | 156216.35 |
| 79 | 2032-02 | 1144.45 | 338.47 | 805.98 | 155410.37 |
| 80 | 2032-03 | 1144.45 | 336.72 | 807.72 | 154602.65 |
| 81 | 2032-04 | 1144.45 | 334.97 | 809.47 | 153793.18 |
| 82 | 2032-05 | 1144.45 | 333.22 | 811.23 | 152981.95 |
| 83 | 2032-06 | 1144.45 | 331.46 | 812.99 | 152168.96 |
| 84 | 2032-07 | 1144.45 | 329.70 | 814.75 | 151354.22 |
| 85 | 2032-08 | 1144.45 | 327.93 | 816.51 | 150537.70 |
| 86 | 2032-09 | 1144.45 | 326.17 | 818.28 | 149719.42 |
| 87 | 2032-10 | 1144.45 | 324.39 | 820.05 | 148899.37 |
| 88 | 2032-11 | 1144.45 | 322.62 | 821.83 | 148077.54 |
| 89 | 2032-12 | 1144.45 | 320.83 | 823.61 | 147253.93 |
| 90 | 2033-01 | 1144.45 | 319.05 | 825.40 | 146428.53 |
| 91 | 2033-02 | 1144.45 | 317.26 | 827.18 | 145601.34 |
| 92 | 2033-03 | 1144.45 | 315.47 | 828.98 | 144772.37 |
| 93 | 2033-04 | 1144.45 | 313.67 | 830.77 | 143941.59 |
| 94 | 2033-05 | 1144.45 | 311.87 | 832.57 | 143109.02 |
| 95 | 2033-06 | 1144.45 | 310.07 | 834.38 | 142274.64 |
| 96 | 2033-07 | 1144.45 | 308.26 | 836.18 | 141438.46 |
| 97 | 2033-08 | 1144.45 | 306.45 | 838.00 | 140600.46 |
| 98 | 2033-09 | 1144.45 | 304.63 | 839.81 | 139760.65 |
| 99 | 2033-10 | 1144.45 | 302.81 | 841.63 | 138919.02 |
| 100 | 2033-11 | 1144.45 | 300.99 | 843.46 | 138075.56 |
| 101 | 2033-12 | 1144.45 | 299.16 | 845.28 | 137230.28 |
| 102 | 2034-01 | 1144.45 | 297.33 | 847.11 | 136383.17 |
| 103 | 2034-02 | 1144.45 | 295.50 | 848.95 | 135534.22 |
| 104 | 2034-03 | 1144.45 | 293.66 | 850.79 | 134683.43 |
| 105 | 2034-04 | 1144.45 | 291.81 | 852.63 | 133830.80 |
| 106 | 2034-05 | 1144.45 | 289.97 | 854.48 | 132976.32 |
| 107 | 2034-06 | 1144.45 | 288.12 | 856.33 | 132119.99 |
| 108 | 2034-07 | 1144.45 | 286.26 | 858.19 | 131261.80 |
| 109 | 2034-08 | 1144.45 | 284.40 | 860.05 | 130401.75 |
| 110 | 2034-09 | 1144.45 | 282.54 | 861.91 | 129539.84 |
| 111 | 2034-10 | 1144.45 | 280.67 | 863.78 | 128676.07 |
| 112 | 2034-11 | 1144.45 | 278.80 | 865.65 | 127810.42 |
| 113 | 2034-12 | 1144.45 | 276.92 | 867.52 | 126942.90 |
| 114 | 2035-01 | 1144.45 | 275.04 | 869.40 | 126073.49 |
| 115 | 2035-02 | 1144.45 | 273.16 | 871.29 | 125202.20 |
| 116 | 2035-03 | 1144.45 | 271.27 | 873.17 | 124329.03 |
| 117 | 2035-04 | 1144.45 | 269.38 | 875.07 | 123453.96 |
| 118 | 2035-05 | 1144.45 | 267.48 | 876.96 | 122577.00 |
| 119 | 2035-06 | 1144.45 | 265.58 | 878.86 | 121698.14 |
| 120 | 2035-07 | 1144.45 | 263.68 | 880.77 | 120817.37 |
| 121 | 2035-08 | 1144.45 | 261.77 | 882.68 | 119934.69 |
| 122 | 2035-09 | 1144.45 | 259.86 | 884.59 | 119050.11 |
| 123 | 2035-10 | 1144.45 | 257.94 | 886.50 | 118163.60 |
| 124 | 2035-11 | 1144.45 | 256.02 | 888.43 | 117275.18 |
| 125 | 2035-12 | 1144.45 | 254.10 | 890.35 | 116384.83 |
| 126 | 2036-01 | 1144.45 | 252.17 | 892.28 | 115492.55 |
| 127 | 2036-02 | 1144.45 | 250.23 | 894.21 | 114598.33 |
| 128 | 2036-03 | 1144.45 | 248.30 | 896.15 | 113702.18 |
| 129 | 2036-04 | 1144.45 | 246.35 | 898.09 | 112804.09 |
| 130 | 2036-05 | 1144.45 | 244.41 | 900.04 | 111904.06 |
| 131 | 2036-06 | 1144.45 | 242.46 | 901.99 | 111002.07 |
| 132 | 2036-07 | 1144.45 | 240.50 | 903.94 | 110098.13 |
| 133 | 2036-08 | 1144.45 | 238.55 | 905.90 | 109192.23 |
| 134 | 2036-09 | 1144.45 | 236.58 | 907.86 | 108284.36 |
| 135 | 2036-10 | 1144.45 | 234.62 | 909.83 | 107374.53 |
| 136 | 2036-11 | 1144.45 | 232.64 | 911.80 | 106462.73 |
| 137 | 2036-12 | 1144.45 | 230.67 | 913.78 | 105548.95 |
| 138 | 2037-01 | 1144.45 | 228.69 | 915.76 | 104633.20 |
| 139 | 2037-02 | 1144.45 | 226.71 | 917.74 | 103715.45 |
| 140 | 2037-03 | 1144.45 | 224.72 | 919.73 | 102795.73 |
| 141 | 2037-04 | 1144.45 | 222.72 | 921.72 | 101874.00 |
| 142 | 2037-05 | 1144.45 | 220.73 | 923.72 | 100950.28 |
| 143 | 2037-06 | 1144.45 | 218.73 | 925.72 | 100024.56 |
| 144 | 2037-07 | 1144.45 | 216.72 | 927.73 | 99096.84 |
| 145 | 2037-08 | 1144.45 | 214.71 | 929.74 | 98167.10 |
| 146 | 2037-09 | 1144.45 | 212.70 | 931.75 | 97235.35 |
| 147 | 2037-10 | 1144.45 | 210.68 | 933.77 | 96301.58 |
| 148 | 2037-11 | 1144.45 | 208.65 | 935.79 | 95365.79 |
| 149 | 2037-12 | 1144.45 | 206.63 | 937.82 | 94427.97 |
| 150 | 2038-01 | 1144.45 | 204.59 | 939.85 | 93488.11 |
| 151 | 2038-02 | 1144.45 | 202.56 | 941.89 | 92546.22 |
| 152 | 2038-03 | 1144.45 | 200.52 | 943.93 | 91602.29 |
| 153 | 2038-04 | 1144.45 | 198.47 | 945.97 | 90656.32 |
| 154 | 2038-05 | 1144.45 | 196.42 | 948.02 | 89708.29 |
| 155 | 2038-06 | 1144.45 | 194.37 | 950.08 | 88758.22 |
| 156 | 2038-07 | 1144.45 | 192.31 | 952.14 | 87806.08 |
| 157 | 2038-08 | 1144.45 | 190.25 | 954.20 | 86851.88 |
| 158 | 2038-09 | 1144.45 | 188.18 | 956.27 | 85895.61 |
| 159 | 2038-10 | 1144.45 | 186.11 | 958.34 | 84937.27 |
| 160 | 2038-11 | 1144.45 | 184.03 | 960.42 | 83976.86 |
| 161 | 2038-12 | 1144.45 | 181.95 | 962.50 | 83014.36 |
| 162 | 2039-01 | 1144.45 | 179.86 | 964.58 | 82049.78 |
| 163 | 2039-02 | 1144.45 | 177.77 | 966.67 | 81083.11 |
| 164 | 2039-03 | 1144.45 | 175.68 | 968.77 | 80114.34 |
| 165 | 2039-04 | 1144.45 | 173.58 | 970.87 | 79143.48 |
| 166 | 2039-05 | 1144.45 | 171.48 | 972.97 | 78170.51 |
| 167 | 2039-06 | 1144.45 | 169.37 | 975.08 | 77195.43 |
| 168 | 2039-07 | 1144.45 | 167.26 | 977.19 | 76218.24 |
| 169 | 2039-08 | 1144.45 | 165.14 | 979.31 | 75238.93 |
| 170 | 2039-09 | 1144.45 | 163.02 | 981.43 | 74257.50 |
| 171 | 2039-10 | 1144.45 | 160.89 | 983.56 | 73273.95 |
| 172 | 2039-11 | 1144.45 | 158.76 | 985.69 | 72288.26 |
| 173 | 2039-12 | 1144.45 | 156.62 | 987.82 | 71300.44 |
| 174 | 2040-01 | 1144.45 | 154.48 | 989.96 | 70310.48 |
| 175 | 2040-02 | 1144.45 | 152.34 | 992.11 | 69318.37 |
| 176 | 2040-03 | 1144.45 | 150.19 | 994.26 | 68324.11 |
| 177 | 2040-04 | 1144.45 | 148.04 | 996.41 | 67327.70 |
| 178 | 2040-05 | 1144.45 | 145.88 | 998.57 | 66329.13 |
| 179 | 2040-06 | 1144.45 | 143.71 | 1000.73 | 65328.40 |
| 180 | 2040-07 | 1144.45 | 141.54 | 1002.90 | 64325.50 |
| 181 | 2040-08 | 1144.45 | 139.37 | 1005.07 | 63320.42 |
| 182 | 2040-09 | 1144.45 | 137.19 | 1007.25 | 62313.17 |
| 183 | 2040-10 | 1144.45 | 135.01 | 1009.43 | 61303.74 |
| 184 | 2040-11 | 1144.45 | 132.82 | 1011.62 | 60292.12 |
| 185 | 2040-12 | 1144.45 | 130.63 | 1013.81 | 59278.30 |
| 186 | 2041-01 | 1144.45 | 128.44 | 1016.01 | 58262.29 |
| 187 | 2041-02 | 1144.45 | 126.23 | 1018.21 | 57244.08 |
| 188 | 2041-03 | 1144.45 | 124.03 | 1020.42 | 56223.66 |
| 189 | 2041-04 | 1144.45 | 121.82 | 1022.63 | 55201.04 |
| 190 | 2041-05 | 1144.45 | 119.60 | 1024.84 | 54176.19 |
| 191 | 2041-06 | 1144.45 | 117.38 | 1027.06 | 53149.13 |
| 192 | 2041-07 | 1144.45 | 115.16 | 1029.29 | 52119.84 |
| 193 | 2041-08 | 1144.45 | 112.93 | 1031.52 | 51088.32 |
| 194 | 2041-09 | 1144.45 | 110.69 | 1033.76 | 50054.56 |
| 195 | 2041-10 | 1144.45 | 108.45 | 1035.99 | 49018.57 |
| 196 | 2041-11 | 1144.45 | 106.21 | 1038.24 | 47980.33 |
| 197 | 2041-12 | 1144.45 | 103.96 | 1040.49 | 46939.84 |
| 198 | 2042-01 | 1144.45 | 101.70 | 1042.74 | 45897.09 |
| 199 | 2042-02 | 1144.45 | 99.44 | 1045.00 | 44852.09 |
| 200 | 2042-03 | 1144.45 | 97.18 | 1047.27 | 43804.82 |
| 201 | 2042-04 | 1144.45 | 94.91 | 1049.54 | 42755.29 |
| 202 | 2042-05 | 1144.45 | 92.64 | 1051.81 | 41703.48 |
| 203 | 2042-06 | 1144.45 | 90.36 | 1054.09 | 40649.39 |
| 204 | 2042-07 | 1144.45 | 88.07 | 1056.37 | 39593.02 |
| 205 | 2042-08 | 1144.45 | 85.78 | 1058.66 | 38534.36 |
| 206 | 2042-09 | 1144.45 | 83.49 | 1060.96 | 37473.40 |
| 207 | 2042-10 | 1144.45 | 81.19 | 1063.25 | 36410.15 |
| 208 | 2042-11 | 1144.45 | 78.89 | 1065.56 | 35344.59 |
| 209 | 2042-12 | 1144.45 | 76.58 | 1067.87 | 34276.72 |
| 210 | 2043-01 | 1144.45 | 74.27 | 1070.18 | 33206.54 |
| 211 | 2043-02 | 1144.45 | 71.95 | 1072.50 | 32134.04 |
| 212 | 2043-03 | 1144.45 | 69.62 | 1074.82 | 31059.22 |
| 213 | 2043-04 | 1144.45 | 67.29 | 1077.15 | 29982.07 |
| 214 | 2043-05 | 1144.45 | 64.96 | 1079.49 | 28902.58 |
| 215 | 2043-06 | 1144.45 | 62.62 | 1081.82 | 27820.76 |
| 216 | 2043-07 | 1144.45 | 60.28 | 1084.17 | 26736.59 |
| 217 | 2043-08 | 1144.45 | 57.93 | 1086.52 | 25650.07 |
| 218 | 2043-09 | 1144.45 | 55.58 | 1088.87 | 24561.20 |
| 219 | 2043-10 | 1144.45 | 53.22 | 1091.23 | 23469.97 |
| 220 | 2043-11 | 1144.45 | 50.85 | 1093.59 | 22376.38 |
| 221 | 2043-12 | 1144.45 | 48.48 | 1095.96 | 21280.41 |
| 222 | 2044-01 | 1144.45 | 46.11 | 1098.34 | 20182.07 |
| 223 | 2044-02 | 1144.45 | 43.73 | 1100.72 | 19081.36 |
| 224 | 2044-03 | 1144.45 | 41.34 | 1103.10 | 17978.25 |
| 225 | 2044-04 | 1144.45 | 38.95 | 1105.49 | 16872.76 |
| 226 | 2044-05 | 1144.45 | 36.56 | 1107.89 | 15764.87 |
| 227 | 2044-06 | 1144.45 | 34.16 | 1110.29 | 14654.58 |
| 228 | 2044-07 | 1144.45 | 31.75 | 1112.69 | 13541.89 |
| 229 | 2044-08 | 1144.45 | 29.34 | 1115.11 | 12426.78 |
| 230 | 2044-09 | 1144.45 | 26.92 | 1117.52 | 11309.26 |
| 231 | 2044-10 | 1144.45 | 24.50 | 1119.94 | 10189.32 |
| 232 | 2044-11 | 1144.45 | 22.08 | 1122.37 | 9066.95 |
| 233 | 2044-12 | 1144.45 | 19.65 | 1124.80 | 7942.14 |
| 234 | 2045-01 | 1144.45 | 17.21 | 1127.24 | 6814.91 |
| 235 | 2045-02 | 1144.45 | 14.77 | 1129.68 | 5685.22 |
| 236 | 2045-03 | 1144.45 | 12.32 | 1132.13 | 4553.10 |
| 237 | 2045-04 | 1144.45 | 9.87 | 1134.58 | 3418.52 |
| 238 | 2045-05 | 1144.45 | 7.41 | 1137.04 | 2281.48 |
| 239 | 2045-06 | 1144.45 | 4.94 | 1139.50 | 1141.97 |
| 240 | 2045-07 | 1144.45 | 2.47 | 1141.97 | 0.00 |
等额本金还款方式：
贷款总额：21.4万
还款月数：20年
首月还款：1355.33元
每月递减：1.93元
利息总额：5.59万
本息合计：26.99万
节省利息：4795.31元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-08 | 1355.33 | 463.67 | 891.67 | 213108.33 |
| 2 | 2025-09 | 1353.40 | 461.73 | 891.67 | 212216.67 |
| 3 | 2025-10 | 1351.47 | 459.80 | 891.67 | 211325.00 |
| 4 | 2025-11 | 1349.54 | 457.87 | 891.67 | 210433.33 |
| 5 | 2025-12 | 1347.61 | 455.94 | 891.67 | 209541.67 |
| 6 | 2026-01 | 1345.67 | 454.01 | 891.67 | 208650.00 |
| 7 | 2026-02 | 1343.74 | 452.08 | 891.67 | 207758.33 |
| 8 | 2026-03 | 1341.81 | 450.14 | 891.67 | 206866.67 |
| 9 | 2026-04 | 1339.88 | 448.21 | 891.67 | 205975.00 |
| 10 | 2026-05 | 1337.95 | 446.28 | 891.67 | 205083.33 |
| 11 | 2026-06 | 1336.01 | 444.35 | 891.67 | 204191.67 |
| 12 | 2026-07 | 1334.08 | 442.42 | 891.67 | 203300.00 |
| 13 | 2026-08 | 1332.15 | 440.48 | 891.67 | 202408.33 |
| 14 | 2026-09 | 1330.22 | 438.55 | 891.67 | 201516.67 |
| 15 | 2026-10 | 1328.29 | 436.62 | 891.67 | 200625.00 |
| 16 | 2026-11 | 1326.35 | 434.69 | 891.67 | 199733.33 |
| 17 | 2026-12 | 1324.42 | 432.76 | 891.67 | 198841.67 |
| 18 | 2027-01 | 1322.49 | 430.82 | 891.67 | 197950.00 |
| 19 | 2027-02 | 1320.56 | 428.89 | 891.67 | 197058.33 |
| 20 | 2027-03 | 1318.63 | 426.96 | 891.67 | 196166.67 |
| 21 | 2027-04 | 1316.69 | 425.03 | 891.67 | 195275.00 |
| 22 | 2027-05 | 1314.76 | 423.10 | 891.67 | 194383.33 |
| 23 | 2027-06 | 1312.83 | 421.16 | 891.67 | 193491.67 |
| 24 | 2027-07 | 1310.90 | 419.23 | 891.67 | 192600.00 |
| 25 | 2027-08 | 1308.97 | 417.30 | 891.67 | 191708.33 |
| 26 | 2027-09 | 1307.03 | 415.37 | 891.67 | 190816.67 |
| 27 | 2027-10 | 1305.10 | 413.44 | 891.67 | 189925.00 |
| 28 | 2027-11 | 1303.17 | 411.50 | 891.67 | 189033.33 |
| 29 | 2027-12 | 1301.24 | 409.57 | 891.67 | 188141.67 |
| 30 | 2028-01 | 1299.31 | 407.64 | 891.67 | 187250.00 |
| 31 | 2028-02 | 1297.38 | 405.71 | 891.67 | 186358.33 |
| 32 | 2028-03 | 1295.44 | 403.78 | 891.67 | 185466.67 |
| 33 | 2028-04 | 1293.51 | 401.84 | 891.67 | 184575.00 |
| 34 | 2028-05 | 1291.58 | 399.91 | 891.67 | 183683.33 |
| 35 | 2028-06 | 1289.65 | 397.98 | 891.67 | 182791.67 |
| 36 | 2028-07 | 1287.72 | 396.05 | 891.67 | 181900.00 |
| 37 | 2028-08 | 1285.78 | 394.12 | 891.67 | 181008.33 |
| 38 | 2028-09 | 1283.85 | 392.18 | 891.67 | 180116.67 |
| 39 | 2028-10 | 1281.92 | 390.25 | 891.67 | 179225.00 |
| 40 | 2028-11 | 1279.99 | 388.32 | 891.67 | 178333.33 |
| 41 | 2028-12 | 1278.06 | 386.39 | 891.67 | 177441.67 |
| 42 | 2029-01 | 1276.12 | 384.46 | 891.67 | 176550.00 |
| 43 | 2029-02 | 1274.19 | 382.53 | 891.67 | 175658.33 |
| 44 | 2029-03 | 1272.26 | 380.59 | 891.67 | 174766.67 |
| 45 | 2029-04 | 1270.33 | 378.66 | 891.67 | 173875.00 |
| 46 | 2029-05 | 1268.40 | 376.73 | 891.67 | 172983.33 |
| 47 | 2029-06 | 1266.46 | 374.80 | 891.67 | 172091.67 |
| 48 | 2029-07 | 1264.53 | 372.87 | 891.67 | 171200.00 |
| 49 | 2029-08 | 1262.60 | 370.93 | 891.67 | 170308.33 |
| 50 | 2029-09 | 1260.67 | 369.00 | 891.67 | 169416.67 |
| 51 | 2029-10 | 1258.74 | 367.07 | 891.67 | 168525.00 |
| 52 | 2029-11 | 1256.80 | 365.14 | 891.67 | 167633.33 |
| 53 | 2029-12 | 1254.87 | 363.21 | 891.67 | 166741.67 |
| 54 | 2030-01 | 1252.94 | 361.27 | 891.67 | 165850.00 |
| 55 | 2030-02 | 1251.01 | 359.34 | 891.67 | 164958.33 |
| 56 | 2030-03 | 1249.08 | 357.41 | 891.67 | 164066.67 |
| 57 | 2030-04 | 1247.14 | 355.48 | 891.67 | 163175.00 |
| 58 | 2030-05 | 1245.21 | 353.55 | 891.67 | 162283.33 |
| 59 | 2030-06 | 1243.28 | 351.61 | 891.67 | 161391.67 |
| 60 | 2030-07 | 1241.35 | 349.68 | 891.67 | 160500.00 |
| 61 | 2030-08 | 1239.42 | 347.75 | 891.67 | 159608.33 |
| 62 | 2030-09 | 1237.48 | 345.82 | 891.67 | 158716.67 |
| 63 | 2030-10 | 1235.55 | 343.89 | 891.67 | 157825.00 |
| 64 | 2030-11 | 1233.62 | 341.95 | 891.67 | 156933.33 |
| 65 | 2030-12 | 1231.69 | 340.02 | 891.67 | 156041.67 |
| 66 | 2031-01 | 1229.76 | 338.09 | 891.67 | 155150.00 |
| 67 | 2031-02 | 1227.83 | 336.16 | 891.67 | 154258.33 |
| 68 | 2031-03 | 1225.89 | 334.23 | 891.67 | 153366.67 |
| 69 | 2031-04 | 1223.96 | 332.29 | 891.67 | 152475.00 |
| 70 | 2031-05 | 1222.03 | 330.36 | 891.67 | 151583.33 |
| 71 | 2031-06 | 1220.10 | 328.43 | 891.67 | 150691.67 |
| 72 | 2031-07 | 1218.17 | 326.50 | 891.67 | 149800.00 |
| 73 | 2031-08 | 1216.23 | 324.57 | 891.67 | 148908.33 |
| 74 | 2031-09 | 1214.30 | 322.63 | 891.67 | 148016.67 |
| 75 | 2031-10 | 1212.37 | 320.70 | 891.67 | 147125.00 |
| 76 | 2031-11 | 1210.44 | 318.77 | 891.67 | 146233.33 |
| 77 | 2031-12 | 1208.51 | 316.84 | 891.67 | 145341.67 |
| 78 | 2032-01 | 1206.57 | 314.91 | 891.67 | 144450.00 |
| 79 | 2032-02 | 1204.64 | 312.98 | 891.67 | 143558.33 |
| 80 | 2032-03 | 1202.71 | 311.04 | 891.67 | 142666.67 |
| 81 | 2032-04 | 1200.78 | 309.11 | 891.67 | 141775.00 |
| 82 | 2032-05 | 1198.85 | 307.18 | 891.67 | 140883.33 |
| 83 | 2032-06 | 1196.91 | 305.25 | 891.67 | 139991.67 |
| 84 | 2032-07 | 1194.98 | 303.32 | 891.67 | 139100.00 |
| 85 | 2032-08 | 1193.05 | 301.38 | 891.67 | 138208.33 |
| 86 | 2032-09 | 1191.12 | 299.45 | 891.67 | 137316.67 |
| 87 | 2032-10 | 1189.19 | 297.52 | 891.67 | 136425.00 |
| 88 | 2032-11 | 1187.25 | 295.59 | 891.67 | 135533.33 |
| 89 | 2032-12 | 1185.32 | 293.66 | 891.67 | 134641.67 |
| 90 | 2033-01 | 1183.39 | 291.72 | 891.67 | 133750.00 |
| 91 | 2033-02 | 1181.46 | 289.79 | 891.67 | 132858.33 |
| 92 | 2033-03 | 1179.53 | 287.86 | 891.67 | 131966.67 |
| 93 | 2033-04 | 1177.59 | 285.93 | 891.67 | 131075.00 |
| 94 | 2033-05 | 1175.66 | 284.00 | 891.67 | 130183.33 |
| 95 | 2033-06 | 1173.73 | 282.06 | 891.67 | 129291.67 |
| 96 | 2033-07 | 1171.80 | 280.13 | 891.67 | 128400.00 |
| 97 | 2033-08 | 1169.87 | 278.20 | 891.67 | 127508.33 |
| 98 | 2033-09 | 1167.93 | 276.27 | 891.67 | 126616.67 |
| 99 | 2033-10 | 1166.00 | 274.34 | 891.67 | 125725.00 |
| 100 | 2033-11 | 1164.07 | 272.40 | 891.67 | 124833.33 |
| 101 | 2033-12 | 1162.14 | 270.47 | 891.67 | 123941.67 |
| 102 | 2034-01 | 1160.21 | 268.54 | 891.67 | 123050.00 |
| 103 | 2034-02 | 1158.28 | 266.61 | 891.67 | 122158.33 |
| 104 | 2034-03 | 1156.34 | 264.68 | 891.67 | 121266.67 |
| 105 | 2034-04 | 1154.41 | 262.74 | 891.67 | 120375.00 |
| 106 | 2034-05 | 1152.48 | 260.81 | 891.67 | 119483.33 |
| 107 | 2034-06 | 1150.55 | 258.88 | 891.67 | 118591.67 |
| 108 | 2034-07 | 1148.62 | 256.95 | 891.67 | 117700.00 |
| 109 | 2034-08 | 1146.68 | 255.02 | 891.67 | 116808.33 |
| 110 | 2034-09 | 1144.75 | 253.08 | 891.67 | 115916.67 |
| 111 | 2034-10 | 1142.82 | 251.15 | 891.67 | 115025.00 |
| 112 | 2034-11 | 1140.89 | 249.22 | 891.67 | 114133.33 |
| 113 | 2034-12 | 1138.96 | 247.29 | 891.67 | 113241.67 |
| 114 | 2035-01 | 1137.02 | 245.36 | 891.67 | 112350.00 |
| 115 | 2035-02 | 1135.09 | 243.43 | 891.67 | 111458.33 |
| 116 | 2035-03 | 1133.16 | 241.49 | 891.67 | 110566.67 |
| 117 | 2035-04 | 1131.23 | 239.56 | 891.67 | 109675.00 |
| 118 | 2035-05 | 1129.30 | 237.63 | 891.67 | 108783.33 |
| 119 | 2035-06 | 1127.36 | 235.70 | 891.67 | 107891.67 |
| 120 | 2035-07 | 1125.43 | 233.77 | 891.67 | 107000.00 |
| 121 | 2035-08 | 1123.50 | 231.83 | 891.67 | 106108.33 |
| 122 | 2035-09 | 1121.57 | 229.90 | 891.67 | 105216.67 |
| 123 | 2035-10 | 1119.64 | 227.97 | 891.67 | 104325.00 |
| 124 | 2035-11 | 1117.70 | 226.04 | 891.67 | 103433.33 |
| 125 | 2035-12 | 1115.77 | 224.11 | 891.67 | 102541.67 |
| 126 | 2036-01 | 1113.84 | 222.17 | 891.67 | 101650.00 |
| 127 | 2036-02 | 1111.91 | 220.24 | 891.67 | 100758.33 |
| 128 | 2036-03 | 1109.98 | 218.31 | 891.67 | 99866.67 |
| 129 | 2036-04 | 1108.04 | 216.38 | 891.67 | 98975.00 |
| 130 | 2036-05 | 1106.11 | 214.45 | 891.67 | 98083.33 |
| 131 | 2036-06 | 1104.18 | 212.51 | 891.67 | 97191.67 |
| 132 | 2036-07 | 1102.25 | 210.58 | 891.67 | 96300.00 |
| 133 | 2036-08 | 1100.32 | 208.65 | 891.67 | 95408.33 |
| 134 | 2036-09 | 1098.38 | 206.72 | 891.67 | 94516.67 |
| 135 | 2036-10 | 1096.45 | 204.79 | 891.67 | 93625.00 |
| 136 | 2036-11 | 1094.52 | 202.85 | 891.67 | 92733.33 |
| 137 | 2036-12 | 1092.59 | 200.92 | 891.67 | 91841.67 |
| 138 | 2037-01 | 1090.66 | 198.99 | 891.67 | 90950.00 |
| 139 | 2037-02 | 1088.72 | 197.06 | 891.67 | 90058.33 |
| 140 | 2037-03 | 1086.79 | 195.13 | 891.67 | 89166.67 |
| 141 | 2037-04 | 1084.86 | 193.19 | 891.67 | 88275.00 |
| 142 | 2037-05 | 1082.93 | 191.26 | 891.67 | 87383.33 |
| 143 | 2037-06 | 1081.00 | 189.33 | 891.67 | 86491.67 |
| 144 | 2037-07 | 1079.07 | 187.40 | 891.67 | 85600.00 |
| 145 | 2037-08 | 1077.13 | 185.47 | 891.67 | 84708.33 |
| 146 | 2037-09 | 1075.20 | 183.53 | 891.67 | 83816.67 |
| 147 | 2037-10 | 1073.27 | 181.60 | 891.67 | 82925.00 |
| 148 | 2037-11 | 1071.34 | 179.67 | 891.67 | 82033.33 |
| 149 | 2037-12 | 1069.41 | 177.74 | 891.67 | 81141.67 |
| 150 | 2038-01 | 1067.47 | 175.81 | 891.67 | 80250.00 |
| 151 | 2038-02 | 1065.54 | 173.88 | 891.67 | 79358.33 |
| 152 | 2038-03 | 1063.61 | 171.94 | 891.67 | 78466.67 |
| 153 | 2038-04 | 1061.68 | 170.01 | 891.67 | 77575.00 |
| 154 | 2038-05 | 1059.75 | 168.08 | 891.67 | 76683.33 |
| 155 | 2038-06 | 1057.81 | 166.15 | 891.67 | 75791.67 |
| 156 | 2038-07 | 1055.88 | 164.22 | 891.67 | 74900.00 |
| 157 | 2038-08 | 1053.95 | 162.28 | 891.67 | 74008.33 |
| 158 | 2038-09 | 1052.02 | 160.35 | 891.67 | 73116.67 |
| 159 | 2038-10 | 1050.09 | 158.42 | 891.67 | 72225.00 |
| 160 | 2038-11 | 1048.15 | 156.49 | 891.67 | 71333.33 |
| 161 | 2038-12 | 1046.22 | 154.56 | 891.67 | 70441.67 |
| 162 | 2039-01 | 1044.29 | 152.62 | 891.67 | 69550.00 |
| 163 | 2039-02 | 1042.36 | 150.69 | 891.67 | 68658.33 |
| 164 | 2039-03 | 1040.43 | 148.76 | 891.67 | 67766.67 |
| 165 | 2039-04 | 1038.49 | 146.83 | 891.67 | 66875.00 |
| 166 | 2039-05 | 1036.56 | 144.90 | 891.67 | 65983.33 |
| 167 | 2039-06 | 1034.63 | 142.96 | 891.67 | 65091.67 |
| 168 | 2039-07 | 1032.70 | 141.03 | 891.67 | 64200.00 |
| 169 | 2039-08 | 1030.77 | 139.10 | 891.67 | 63308.33 |
| 170 | 2039-09 | 1028.83 | 137.17 | 891.67 | 62416.67 |
| 171 | 2039-10 | 1026.90 | 135.24 | 891.67 | 61525.00 |
| 172 | 2039-11 | 1024.97 | 133.30 | 891.67 | 60633.33 |
| 173 | 2039-12 | 1023.04 | 131.37 | 891.67 | 59741.67 |
| 174 | 2040-01 | 1021.11 | 129.44 | 891.67 | 58850.00 |
| 175 | 2040-02 | 1019.17 | 127.51 | 891.67 | 57958.33 |
| 176 | 2040-03 | 1017.24 | 125.58 | 891.67 | 57066.67 |
| 177 | 2040-04 | 1015.31 | 123.64 | 891.67 | 56175.00 |
| 178 | 2040-05 | 1013.38 | 121.71 | 891.67 | 55283.33 |
| 179 | 2040-06 | 1011.45 | 119.78 | 891.67 | 54391.67 |
| 180 | 2040-07 | 1009.52 | 117.85 | 891.67 | 53500.00 |
| 181 | 2040-08 | 1007.58 | 115.92 | 891.67 | 52608.33 |
| 182 | 2040-09 | 1005.65 | 113.98 | 891.67 | 51716.67 |
| 183 | 2040-10 | 1003.72 | 112.05 | 891.67 | 50825.00 |
| 184 | 2040-11 | 1001.79 | 110.12 | 891.67 | 49933.33 |
| 185 | 2040-12 | 999.86 | 108.19 | 891.67 | 49041.67 |
| 186 | 2041-01 | 997.92 | 106.26 | 891.67 | 48150.00 |
| 187 | 2041-02 | 995.99 | 104.33 | 891.67 | 47258.33 |
| 188 | 2041-03 | 994.06 | 102.39 | 891.67 | 46366.67 |
| 189 | 2041-04 | 992.13 | 100.46 | 891.67 | 45475.00 |
| 190 | 2041-05 | 990.20 | 98.53 | 891.67 | 44583.33 |
| 191 | 2041-06 | 988.26 | 96.60 | 891.67 | 43691.67 |
| 192 | 2041-07 | 986.33 | 94.67 | 891.67 | 42800.00 |
| 193 | 2041-08 | 984.40 | 92.73 | 891.67 | 41908.33 |
| 194 | 2041-09 | 982.47 | 90.80 | 891.67 | 41016.67 |
| 195 | 2041-10 | 980.54 | 88.87 | 891.67 | 40125.00 |
| 196 | 2041-11 | 978.60 | 86.94 | 891.67 | 39233.33 |
| 197 | 2041-12 | 976.67 | 85.01 | 891.67 | 38341.67 |
| 198 | 2042-01 | 974.74 | 83.07 | 891.67 | 37450.00 |
| 199 | 2042-02 | 972.81 | 81.14 | 891.67 | 36558.33 |
| 200 | 2042-03 | 970.88 | 79.21 | 891.67 | 35666.67 |
| 201 | 2042-04 | 968.94 | 77.28 | 891.67 | 34775.00 |
| 202 | 2042-05 | 967.01 | 75.35 | 891.67 | 33883.33 |
| 203 | 2042-06 | 965.08 | 73.41 | 891.67 | 32991.67 |
| 204 | 2042-07 | 963.15 | 71.48 | 891.67 | 32100.00 |
| 205 | 2042-08 | 961.22 | 69.55 | 891.67 | 31208.33 |
| 206 | 2042-09 | 959.28 | 67.62 | 891.67 | 30316.67 |
| 207 | 2042-10 | 957.35 | 65.69 | 891.67 | 29425.00 |
| 208 | 2042-11 | 955.42 | 63.75 | 891.67 | 28533.33 |
| 209 | 2042-12 | 953.49 | 61.82 | 891.67 | 27641.67 |
| 210 | 2043-01 | 951.56 | 59.89 | 891.67 | 26750.00 |
| 211 | 2043-02 | 949.63 | 57.96 | 891.67 | 25858.33 |
| 212 | 2043-03 | 947.69 | 56.03 | 891.67 | 24966.67 |
| 213 | 2043-04 | 945.76 | 54.09 | 891.67 | 24075.00 |
| 214 | 2043-05 | 943.83 | 52.16 | 891.67 | 23183.33 |
| 215 | 2043-06 | 941.90 | 50.23 | 891.67 | 22291.67 |
| 216 | 2043-07 | 939.97 | 48.30 | 891.67 | 21400.00 |
| 217 | 2043-08 | 938.03 | 46.37 | 891.67 | 20508.33 |
| 218 | 2043-09 | 936.10 | 44.43 | 891.67 | 19616.67 |
| 219 | 2043-10 | 934.17 | 42.50 | 891.67 | 18725.00 |
| 220 | 2043-11 | 932.24 | 40.57 | 891.67 | 17833.33 |
| 221 | 2043-12 | 930.31 | 38.64 | 891.67 | 16941.67 |
| 222 | 2044-01 | 928.37 | 36.71 | 891.67 | 16050.00 |
| 223 | 2044-02 | 926.44 | 34.78 | 891.67 | 15158.33 |
| 224 | 2044-03 | 924.51 | 32.84 | 891.67 | 14266.67 |
| 225 | 2044-04 | 922.58 | 30.91 | 891.67 | 13375.00 |
| 226 | 2044-05 | 920.65 | 28.98 | 891.67 | 12483.33 |
| 227 | 2044-06 | 918.71 | 27.05 | 891.67 | 11591.67 |
| 228 | 2044-07 | 916.78 | 25.12 | 891.67 | 10700.00 |
| 229 | 2044-08 | 914.85 | 23.18 | 891.67 | 9808.33 |
| 230 | 2044-09 | 912.92 | 21.25 | 891.67 | 8916.67 |
| 231 | 2044-10 | 910.99 | 19.32 | 891.67 | 8025.00 |
| 232 | 2044-11 | 909.05 | 17.39 | 891.67 | 7133.33 |
| 233 | 2044-12 | 907.12 | 15.46 | 891.67 | 6241.67 |
| 234 | 2045-01 | 905.19 | 13.52 | 891.67 | 5350.00 |
| 235 | 2045-02 | 903.26 | 11.59 | 891.67 | 4458.33 |
| 236 | 2045-03 | 901.33 | 9.66 | 891.67 | 3566.67 |
| 237 | 2045-04 | 899.39 | 7.73 | 891.67 | 2675.00 |
| 238 | 2045-05 | 897.46 | 5.80 | 891.67 | 1783.33 |
| 239 | 2045-06 | 895.53 | 3.86 | 891.67 | 891.67 |
| 240 | 2045-07 | 893.60 | 1.93 | 891.67 | 0.00 |