安徽贷款88.42万（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：88.42万
还款月数：20年
每月还款：4728.52元
利息总额：25.07万
本息合计：113.48万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2026-01 | 4728.52 | 1915.74 | 2812.78 | 881372.83 |
| 2 | 2026-02 | 4728.52 | 1909.64 | 2818.88 | 878553.95 |
| 3 | 2026-03 | 4728.52 | 1903.53 | 2824.99 | 875728.96 |
| 4 | 2026-04 | 4728.52 | 1897.41 | 2831.11 | 872897.86 |
| 5 | 2026-05 | 4728.52 | 1891.28 | 2837.24 | 870060.62 |
| 6 | 2026-06 | 4728.52 | 1885.13 | 2843.39 | 867217.23 |
| 7 | 2026-07 | 4728.52 | 1878.97 | 2849.55 | 864367.68 |
| 8 | 2026-08 | 4728.52 | 1872.80 | 2855.72 | 861511.96 |
| 9 | 2026-09 | 4728.52 | 1866.61 | 2861.91 | 858650.05 |
| 10 | 2026-10 | 4728.52 | 1860.41 | 2868.11 | 855781.94 |
| 11 | 2026-11 | 4728.52 | 1854.19 | 2874.32 | 852907.61 |
| 12 | 2026-12 | 4728.52 | 1847.97 | 2880.55 | 850027.06 |
| 13 | 2027-01 | 4728.52 | 1841.73 | 2886.79 | 847140.27 |
| 14 | 2027-02 | 4728.52 | 1835.47 | 2893.05 | 844247.22 |
| 15 | 2027-03 | 4728.52 | 1829.20 | 2899.32 | 841347.90 |
| 16 | 2027-04 | 4728.52 | 1822.92 | 2905.60 | 838442.30 |
| 17 | 2027-05 | 4728.52 | 1816.62 | 2911.89 | 835530.41 |
| 18 | 2027-06 | 4728.52 | 1810.32 | 2918.20 | 832612.21 |
| 19 | 2027-07 | 4728.52 | 1803.99 | 2924.53 | 829687.68 |
| 20 | 2027-08 | 4728.52 | 1797.66 | 2930.86 | 826756.82 |
| 21 | 2027-09 | 4728.52 | 1791.31 | 2937.21 | 823819.61 |
| 22 | 2027-10 | 4728.52 | 1784.94 | 2943.58 | 820876.03 |
| 23 | 2027-11 | 4728.52 | 1778.56 | 2949.95 | 817926.07 |
| 24 | 2027-12 | 4728.52 | 1772.17 | 2956.35 | 814969.73 |
| 25 | 2028-01 | 4728.52 | 1765.77 | 2962.75 | 812006.98 |
| 26 | 2028-02 | 4728.52 | 1759.35 | 2969.17 | 809037.81 |
| 27 | 2028-03 | 4728.52 | 1752.92 | 2975.60 | 806062.20 |
| 28 | 2028-04 | 4728.52 | 1746.47 | 2982.05 | 803080.15 |
| 29 | 2028-05 | 4728.52 | 1740.01 | 2988.51 | 800091.64 |
| 30 | 2028-06 | 4728.52 | 1733.53 | 2994.99 | 797096.65 |
| 31 | 2028-07 | 4728.52 | 1727.04 | 3001.48 | 794095.18 |
| 32 | 2028-08 | 4728.52 | 1720.54 | 3007.98 | 791087.20 |
| 33 | 2028-09 | 4728.52 | 1714.02 | 3014.50 | 788072.70 |
| 34 | 2028-10 | 4728.52 | 1707.49 | 3021.03 | 785051.67 |
| 35 | 2028-11 | 4728.52 | 1700.95 | 3027.57 | 782024.10 |
| 36 | 2028-12 | 4728.52 | 1694.39 | 3034.13 | 778989.97 |
| 37 | 2029-01 | 4728.52 | 1687.81 | 3040.71 | 775949.26 |
| 38 | 2029-02 | 4728.52 | 1681.22 | 3047.30 | 772901.96 |
| 39 | 2029-03 | 4728.52 | 1674.62 | 3053.90 | 769848.06 |
| 40 | 2029-04 | 4728.52 | 1668.00 | 3060.51 | 766787.55 |
| 41 | 2029-05 | 4728.52 | 1661.37 | 3067.15 | 763720.40 |
| 42 | 2029-06 | 4728.52 | 1654.73 | 3073.79 | 760646.61 |
| 43 | 2029-07 | 4728.52 | 1648.07 | 3080.45 | 757566.16 |
| 44 | 2029-08 | 4728.52 | 1641.39 | 3087.13 | 754479.03 |
| 45 | 2029-09 | 4728.52 | 1634.70 | 3093.81 | 751385.22 |
| 46 | 2029-10 | 4728.52 | 1628.00 | 3100.52 | 748284.70 |
| 47 | 2029-11 | 4728.52 | 1621.28 | 3107.24 | 745177.47 |
| 48 | 2029-12 | 4728.52 | 1614.55 | 3113.97 | 742063.50 |
| 49 | 2030-01 | 4728.52 | 1607.80 | 3120.71 | 738942.78 |
| 50 | 2030-02 | 4728.52 | 1601.04 | 3127.48 | 735815.31 |
| 51 | 2030-03 | 4728.52 | 1594.27 | 3134.25 | 732681.06 |
| 52 | 2030-04 | 4728.52 | 1587.48 | 3141.04 | 729540.01 |
| 53 | 2030-05 | 4728.52 | 1580.67 | 3147.85 | 726392.16 |
| 54 | 2030-06 | 4728.52 | 1573.85 | 3154.67 | 723237.49 |
| 55 | 2030-07 | 4728.52 | 1567.01 | 3161.50 | 720075.99 |
| 56 | 2030-08 | 4728.52 | 1560.16 | 3168.35 | 716907.64 |
| 57 | 2030-09 | 4728.52 | 1553.30 | 3175.22 | 713732.42 |
| 58 | 2030-10 | 4728.52 | 1546.42 | 3182.10 | 710550.32 |
| 59 | 2030-11 | 4728.52 | 1539.53 | 3188.99 | 707361.32 |
| 60 | 2030-12 | 4728.52 | 1532.62 | 3195.90 | 704165.42 |
| 61 | 2031-01 | 4728.52 | 1525.69 | 3202.83 | 700962.59 |
| 62 | 2031-02 | 4728.52 | 1518.75 | 3209.77 | 697752.83 |
| 63 | 2031-03 | 4728.52 | 1511.80 | 3216.72 | 694536.11 |
| 64 | 2031-04 | 4728.52 | 1504.83 | 3223.69 | 691312.42 |
| 65 | 2031-05 | 4728.52 | 1497.84 | 3230.68 | 688081.74 |
| 66 | 2031-06 | 4728.52 | 1490.84 | 3237.68 | 684844.06 |
| 67 | 2031-07 | 4728.52 | 1483.83 | 3244.69 | 681599.37 |
| 68 | 2031-08 | 4728.52 | 1476.80 | 3251.72 | 678347.65 |
| 69 | 2031-09 | 4728.52 | 1469.75 | 3258.77 | 675088.89 |
| 70 | 2031-10 | 4728.52 | 1462.69 | 3265.83 | 671823.06 |
| 71 | 2031-11 | 4728.52 | 1455.62 | 3272.90 | 668550.16 |
| 72 | 2031-12 | 4728.52 | 1448.53 | 3279.99 | 665270.17 |
| 73 | 2032-01 | 4728.52 | 1441.42 | 3287.10 | 661983.07 |
| 74 | 2032-02 | 4728.52 | 1434.30 | 3294.22 | 658688.84 |
| 75 | 2032-03 | 4728.52 | 1427.16 | 3301.36 | 655387.48 |
| 76 | 2032-04 | 4728.52 | 1420.01 | 3308.51 | 652078.97 |
| 77 | 2032-05 | 4728.52 | 1412.84 | 3315.68 | 648763.29 |
| 78 | 2032-06 | 4728.52 | 1405.65 | 3322.87 | 645440.42 |
| 79 | 2032-07 | 4728.52 | 1398.45 | 3330.06 | 642110.36 |
| 80 | 2032-08 | 4728.52 | 1391.24 | 3337.28 | 638773.08 |
| 81 | 2032-09 | 4728.52 | 1384.01 | 3344.51 | 635428.57 |
| 82 | 2032-10 | 4728.52 | 1376.76 | 3351.76 | 632076.81 |
| 83 | 2032-11 | 4728.52 | 1369.50 | 3359.02 | 628717.79 |
| 84 | 2032-12 | 4728.52 | 1362.22 | 3366.30 | 625351.50 |
| 85 | 2033-01 | 4728.52 | 1354.93 | 3373.59 | 621977.91 |
| 86 | 2033-02 | 4728.52 | 1347.62 | 3380.90 | 618597.00 |
| 87 | 2033-03 | 4728.52 | 1340.29 | 3388.23 | 615208.78 |
| 88 | 2033-04 | 4728.52 | 1332.95 | 3395.57 | 611813.21 |
| 89 | 2033-05 | 4728.52 | 1325.60 | 3402.92 | 608410.29 |
| 90 | 2033-06 | 4728.52 | 1318.22 | 3410.30 | 604999.99 |
| 91 | 2033-07 | 4728.52 | 1310.83 | 3417.69 | 601582.31 |
| 92 | 2033-08 | 4728.52 | 1303.43 | 3425.09 | 598157.22 |
| 93 | 2033-09 | 4728.52 | 1296.01 | 3432.51 | 594724.70 |
| 94 | 2033-10 | 4728.52 | 1288.57 | 3439.95 | 591284.76 |
| 95 | 2033-11 | 4728.52 | 1281.12 | 3447.40 | 587837.35 |
| 96 | 2033-12 | 4728.52 | 1273.65 | 3454.87 | 584382.48 |
| 97 | 2034-01 | 4728.52 | 1266.16 | 3462.36 | 580920.13 |
| 98 | 2034-02 | 4728.52 | 1258.66 | 3469.86 | 577450.27 |
| 99 | 2034-03 | 4728.52 | 1251.14 | 3477.38 | 573972.89 |
| 100 | 2034-04 | 4728.52 | 1243.61 | 3484.91 | 570487.98 |
| 101 | 2034-05 | 4728.52 | 1236.06 | 3492.46 | 566995.52 |
| 102 | 2034-06 | 4728.52 | 1228.49 | 3500.03 | 563495.49 |
| 103 | 2034-07 | 4728.52 | 1220.91 | 3507.61 | 559987.88 |
| 104 | 2034-08 | 4728.52 | 1213.31 | 3515.21 | 556472.66 |
| 105 | 2034-09 | 4728.52 | 1205.69 | 3522.83 | 552949.84 |
| 106 | 2034-10 | 4728.52 | 1198.06 | 3530.46 | 549419.37 |
| 107 | 2034-11 | 4728.52 | 1190.41 | 3538.11 | 545881.26 |
| 108 | 2034-12 | 4728.52 | 1182.74 | 3545.78 | 542335.49 |
| 109 | 2035-01 | 4728.52 | 1175.06 | 3553.46 | 538782.03 |
| 110 | 2035-02 | 4728.52 | 1167.36 | 3561.16 | 535220.87 |
| 111 | 2035-03 | 4728.52 | 1159.65 | 3568.87 | 531652.00 |
| 112 | 2035-04 | 4728.52 | 1151.91 | 3576.61 | 528075.39 |
| 113 | 2035-05 | 4728.52 | 1144.16 | 3584.36 | 524491.04 |
| 114 | 2035-06 | 4728.52 | 1136.40 | 3592.12 | 520898.91 |
| 115 | 2035-07 | 4728.52 | 1128.61 | 3599.90 | 517299.01 |
| 116 | 2035-08 | 4728.52 | 1120.81 | 3607.70 | 513691.30 |
| 117 | 2035-09 | 4728.52 | 1113.00 | 3615.52 | 510075.78 |
| 118 | 2035-10 | 4728.52 | 1105.16 | 3623.35 | 506452.43 |
| 119 | 2035-11 | 4728.52 | 1097.31 | 3631.21 | 502821.22 |
| 120 | 2035-12 | 4728.52 | 1089.45 | 3639.07 | 499182.15 |
| 121 | 2036-01 | 4728.52 | 1081.56 | 3646.96 | 495535.19 |
| 122 | 2036-02 | 4728.52 | 1073.66 | 3654.86 | 491880.33 |
| 123 | 2036-03 | 4728.52 | 1065.74 | 3662.78 | 488217.55 |
| 124 | 2036-04 | 4728.52 | 1057.80 | 3670.71 | 484546.84 |
| 125 | 2036-05 | 4728.52 | 1049.85 | 3678.67 | 480868.17 |
| 126 | 2036-06 | 4728.52 | 1041.88 | 3686.64 | 477181.54 |
| 127 | 2036-07 | 4728.52 | 1033.89 | 3694.63 | 473486.91 |
| 128 | 2036-08 | 4728.52 | 1025.89 | 3702.63 | 469784.28 |
| 129 | 2036-09 | 4728.52 | 1017.87 | 3710.65 | 466073.63 |
| 130 | 2036-10 | 4728.52 | 1009.83 | 3718.69 | 462354.93 |
| 131 | 2036-11 | 4728.52 | 1001.77 | 3726.75 | 458628.18 |
| 132 | 2036-12 | 4728.52 | 993.69 | 3734.82 | 454893.36 |
| 133 | 2037-01 | 4728.52 | 985.60 | 3742.92 | 451150.44 |
| 134 | 2037-02 | 4728.52 | 977.49 | 3751.03 | 447399.42 |
| 135 | 2037-03 | 4728.52 | 969.37 | 3759.15 | 443640.26 |
| 136 | 2037-04 | 4728.52 | 961.22 | 3767.30 | 439872.96 |
| 137 | 2037-05 | 4728.52 | 953.06 | 3775.46 | 436097.50 |
| 138 | 2037-06 | 4728.52 | 944.88 | 3783.64 | 432313.86 |
| 139 | 2037-07 | 4728.52 | 936.68 | 3791.84 | 428522.02 |
| 140 | 2037-08 | 4728.52 | 928.46 | 3800.05 | 424721.97 |
| 141 | 2037-09 | 4728.52 | 920.23 | 3808.29 | 420913.68 |
| 142 | 2037-10 | 4728.52 | 911.98 | 3816.54 | 417097.14 |
| 143 | 2037-11 | 4728.52 | 903.71 | 3824.81 | 413272.33 |
| 144 | 2037-12 | 4728.52 | 895.42 | 3833.10 | 409439.24 |
| 145 | 2038-01 | 4728.52 | 887.12 | 3841.40 | 405597.84 |
| 146 | 2038-02 | 4728.52 | 878.80 | 3849.72 | 401748.11 |
| 147 | 2038-03 | 4728.52 | 870.45 | 3858.06 | 397890.05 |
| 148 | 2038-04 | 4728.52 | 862.10 | 3866.42 | 394023.62 |
| 149 | 2038-05 | 4728.52 | 853.72 | 3874.80 | 390148.82 |
| 150 | 2038-06 | 4728.52 | 845.32 | 3883.20 | 386265.63 |
| 151 | 2038-07 | 4728.52 | 836.91 | 3891.61 | 382374.02 |
| 152 | 2038-08 | 4728.52 | 828.48 | 3900.04 | 378473.97 |
| 153 | 2038-09 | 4728.52 | 820.03 | 3908.49 | 374565.48 |
| 154 | 2038-10 | 4728.52 | 811.56 | 3916.96 | 370648.52 |
| 155 | 2038-11 | 4728.52 | 803.07 | 3925.45 | 366723.07 |
| 156 | 2038-12 | 4728.52 | 794.57 | 3933.95 | 362789.12 |
| 157 | 2039-01 | 4728.52 | 786.04 | 3942.48 | 358846.65 |
| 158 | 2039-02 | 4728.52 | 777.50 | 3951.02 | 354895.63 |
| 159 | 2039-03 | 4728.52 | 768.94 | 3959.58 | 350936.05 |
| 160 | 2039-04 | 4728.52 | 760.36 | 3968.16 | 346967.89 |
| 161 | 2039-05 | 4728.52 | 751.76 | 3976.76 | 342991.14 |
| 162 | 2039-06 | 4728.52 | 743.15 | 3985.37 | 339005.76 |
| 163 | 2039-07 | 4728.52 | 734.51 | 3994.01 | 335011.76 |
| 164 | 2039-08 | 4728.52 | 725.86 | 4002.66 | 331009.10 |
| 165 | 2039-09 | 4728.52 | 717.19 | 4011.33 | 326997.77 |
| 166 | 2039-10 | 4728.52 | 708.50 | 4020.02 | 322977.74 |
| 167 | 2039-11 | 4728.52 | 699.79 | 4028.73 | 318949.01 |
| 168 | 2039-12 | 4728.52 | 691.06 | 4037.46 | 314911.54 |
| 169 | 2040-01 | 4728.52 | 682.31 | 4046.21 | 310865.33 |
| 170 | 2040-02 | 4728.52 | 673.54 | 4054.98 | 306810.36 |
| 171 | 2040-03 | 4728.52 | 664.76 | 4063.76 | 302746.59 |
| 172 | 2040-04 | 4728.52 | 655.95 | 4072.57 | 298674.03 |
| 173 | 2040-05 | 4728.52 | 647.13 | 4081.39 | 294592.63 |
| 174 | 2040-06 | 4728.52 | 638.28 | 4090.23 | 290502.40 |
| 175 | 2040-07 | 4728.52 | 629.42 | 4099.10 | 286403.30 |
| 176 | 2040-08 | 4728.52 | 620.54 | 4107.98 | 282295.32 |
| 177 | 2040-09 | 4728.52 | 611.64 | 4116.88 | 278178.44 |
| 178 | 2040-10 | 4728.52 | 602.72 | 4125.80 | 274052.64 |
| 179 | 2040-11 | 4728.52 | 593.78 | 4134.74 | 269917.91 |
| 180 | 2040-12 | 4728.52 | 584.82 | 4143.70 | 265774.21 |
| 181 | 2041-01 | 4728.52 | 575.84 | 4152.67 | 261621.53 |
| 182 | 2041-02 | 4728.52 | 566.85 | 4161.67 | 257459.86 |
| 183 | 2041-03 | 4728.52 | 557.83 | 4170.69 | 253289.17 |
| 184 | 2041-04 | 4728.52 | 548.79 | 4179.73 | 249109.45 |
| 185 | 2041-05 | 4728.52 | 539.74 | 4188.78 | 244920.67 |
| 186 | 2041-06 | 4728.52 | 530.66 | 4197.86 | 240722.81 |
| 187 | 2041-07 | 4728.52 | 521.57 | 4206.95 | 236515.85 |
| 188 | 2041-08 | 4728.52 | 512.45 | 4216.07 | 232299.79 |
| 189 | 2041-09 | 4728.52 | 503.32 | 4225.20 | 228074.58 |
| 190 | 2041-10 | 4728.52 | 494.16 | 4234.36 | 223840.23 |
| 191 | 2041-11 | 4728.52 | 484.99 | 4243.53 | 219596.69 |
| 192 | 2041-12 | 4728.52 | 475.79 | 4252.73 | 215343.97 |
| 193 | 2042-01 | 4728.52 | 466.58 | 4261.94 | 211082.03 |
| 194 | 2042-02 | 4728.52 | 457.34 | 4271.17 | 206810.85 |
| 195 | 2042-03 | 4728.52 | 448.09 | 4280.43 | 202530.42 |
| 196 | 2042-04 | 4728.52 | 438.82 | 4289.70 | 198240.72 |
| 197 | 2042-05 | 4728.52 | 429.52 | 4299.00 | 193941.72 |
| 198 | 2042-06 | 4728.52 | 420.21 | 4308.31 | 189633.41 |
| 199 | 2042-07 | 4728.52 | 410.87 | 4317.65 | 185315.77 |
| 200 | 2042-08 | 4728.52 | 401.52 | 4327.00 | 180988.76 |
| 201 | 2042-09 | 4728.52 | 392.14 | 4336.38 | 176652.39 |
| 202 | 2042-10 | 4728.52 | 382.75 | 4345.77 | 172306.62 |
| 203 | 2042-11 | 4728.52 | 373.33 | 4355.19 | 167951.43 |
| 204 | 2042-12 | 4728.52 | 363.89 | 4364.62 | 163586.80 |
| 205 | 2043-01 | 4728.52 | 354.44 | 4374.08 | 159212.72 |
| 206 | 2043-02 | 4728.52 | 344.96 | 4383.56 | 154829.16 |
| 207 | 2043-03 | 4728.52 | 335.46 | 4393.06 | 150436.11 |
| 208 | 2043-04 | 4728.52 | 325.94 | 4402.57 | 146033.53 |
| 209 | 2043-05 | 4728.52 | 316.41 | 4412.11 | 141621.42 |
| 210 | 2043-06 | 4728.52 | 306.85 | 4421.67 | 137199.75 |
| 211 | 2043-07 | 4728.52 | 297.27 | 4431.25 | 132768.50 |
| 212 | 2043-08 | 4728.52 | 287.67 | 4440.85 | 128327.64 |
| 213 | 2043-09 | 4728.52 | 278.04 | 4450.48 | 123877.17 |
| 214 | 2043-10 | 4728.52 | 268.40 | 4460.12 | 119417.05 |
| 215 | 2043-11 | 4728.52 | 258.74 | 4469.78 | 114947.27 |
| 216 | 2043-12 | 4728.52 | 249.05 | 4479.47 | 110467.80 |
| 217 | 2044-01 | 4728.52 | 239.35 | 4489.17 | 105978.63 |
| 218 | 2044-02 | 4728.52 | 229.62 | 4498.90 | 101479.73 |
| 219 | 2044-03 | 4728.52 | 219.87 | 4508.65 | 96971.08 |
| 220 | 2044-04 | 4728.52 | 210.10 | 4518.41 | 92452.67 |
| 221 | 2044-05 | 4728.52 | 200.31 | 4528.20 | 87924.46 |
| 222 | 2044-06 | 4728.52 | 190.50 | 4538.02 | 83386.45 |
| 223 | 2044-07 | 4728.52 | 180.67 | 4547.85 | 78838.60 |
| 224 | 2044-08 | 4728.52 | 170.82 | 4557.70 | 74280.90 |
| 225 | 2044-09 | 4728.52 | 160.94 | 4567.58 | 69713.32 |
| 226 | 2044-10 | 4728.52 | 151.05 | 4577.47 | 65135.85 |
| 227 | 2044-11 | 4728.52 | 141.13 | 4587.39 | 60548.45 |
| 228 | 2044-12 | 4728.52 | 131.19 | 4597.33 | 55951.12 |
| 229 | 2045-01 | 4728.52 | 121.23 | 4607.29 | 51343.83 |
| 230 | 2045-02 | 4728.52 | 111.24 | 4617.27 | 46726.56 |
| 231 | 2045-03 | 4728.52 | 101.24 | 4627.28 | 42099.28 |
| 232 | 2045-04 | 4728.52 | 91.22 | 4637.30 | 37461.98 |
| 233 | 2045-05 | 4728.52 | 81.17 | 4647.35 | 32814.62 |
| 234 | 2045-06 | 4728.52 | 71.10 | 4657.42 | 28157.20 |
| 235 | 2045-07 | 4728.52 | 61.01 | 4667.51 | 23489.69 |
| 236 | 2045-08 | 4728.52 | 50.89 | 4677.62 | 18812.07 |
| 237 | 2045-09 | 4728.52 | 40.76 | 4687.76 | 14124.31 |
| 238 | 2045-10 | 4728.52 | 30.60 | 4697.92 | 9426.39 |
| 239 | 2045-11 | 4728.52 | 20.42 | 4708.10 | 4718.30 |
| 240 | 2045-12 | 4728.52 | 10.22 | 4718.30 | 0.00 |
等额本金还款方式：
贷款总额：88.42万
还款月数：20年
首月还款：5599.84元
每月递减：7.98元
利息总额：23.08万
本息合计：111.5万
节省利息：19812.82元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2026-01 | 5599.84 | 1915.74 | 3684.11 | 880501.50 |
| 2 | 2026-02 | 5591.86 | 1907.75 | 3684.11 | 876817.40 |
| 3 | 2026-03 | 5583.88 | 1899.77 | 3684.11 | 873133.29 |
| 4 | 2026-04 | 5575.90 | 1891.79 | 3684.11 | 869449.18 |
| 5 | 2026-05 | 5567.91 | 1883.81 | 3684.11 | 865765.08 |
| 6 | 2026-06 | 5559.93 | 1875.82 | 3684.11 | 862080.97 |
| 7 | 2026-07 | 5551.95 | 1867.84 | 3684.11 | 858396.86 |
| 8 | 2026-08 | 5543.97 | 1859.86 | 3684.11 | 854712.76 |
| 9 | 2026-09 | 5535.98 | 1851.88 | 3684.11 | 851028.65 |
| 10 | 2026-10 | 5528.00 | 1843.90 | 3684.11 | 847344.54 |
| 11 | 2026-11 | 5520.02 | 1835.91 | 3684.11 | 843660.44 |
| 12 | 2026-12 | 5512.04 | 1827.93 | 3684.11 | 839976.33 |
| 13 | 2027-01 | 5504.06 | 1819.95 | 3684.11 | 836292.22 |
| 14 | 2027-02 | 5496.07 | 1811.97 | 3684.11 | 832608.12 |
| 15 | 2027-03 | 5488.09 | 1803.98 | 3684.11 | 828924.01 |
| 16 | 2027-04 | 5480.11 | 1796.00 | 3684.11 | 825239.90 |
| 17 | 2027-05 | 5472.13 | 1788.02 | 3684.11 | 821555.80 |
| 18 | 2027-06 | 5464.14 | 1780.04 | 3684.11 | 817871.69 |
| 19 | 2027-07 | 5456.16 | 1772.06 | 3684.11 | 814187.58 |
| 20 | 2027-08 | 5448.18 | 1764.07 | 3684.11 | 810503.48 |
| 21 | 2027-09 | 5440.20 | 1756.09 | 3684.11 | 806819.37 |
| 22 | 2027-10 | 5432.22 | 1748.11 | 3684.11 | 803135.26 |
| 23 | 2027-11 | 5424.23 | 1740.13 | 3684.11 | 799451.16 |
| 24 | 2027-12 | 5416.25 | 1732.14 | 3684.11 | 795767.05 |
| 25 | 2028-01 | 5408.27 | 1724.16 | 3684.11 | 792082.94 |
| 26 | 2028-02 | 5400.29 | 1716.18 | 3684.11 | 788398.84 |
| 27 | 2028-03 | 5392.30 | 1708.20 | 3684.11 | 784714.73 |
| 28 | 2028-04 | 5384.32 | 1700.22 | 3684.11 | 781030.62 |
| 29 | 2028-05 | 5376.34 | 1692.23 | 3684.11 | 777346.52 |
| 30 | 2028-06 | 5368.36 | 1684.25 | 3684.11 | 773662.41 |
| 31 | 2028-07 | 5360.38 | 1676.27 | 3684.11 | 769978.30 |
| 32 | 2028-08 | 5352.39 | 1668.29 | 3684.11 | 766294.20 |
| 33 | 2028-09 | 5344.41 | 1660.30 | 3684.11 | 762610.09 |
| 34 | 2028-10 | 5336.43 | 1652.32 | 3684.11 | 758925.98 |
| 35 | 2028-11 | 5328.45 | 1644.34 | 3684.11 | 755241.88 |
| 36 | 2028-12 | 5320.46 | 1636.36 | 3684.11 | 751557.77 |
| 37 | 2029-01 | 5312.48 | 1628.38 | 3684.11 | 747873.66 |
| 38 | 2029-02 | 5304.50 | 1620.39 | 3684.11 | 744189.56 |
| 39 | 2029-03 | 5296.52 | 1612.41 | 3684.11 | 740505.45 |
| 40 | 2029-04 | 5288.54 | 1604.43 | 3684.11 | 736821.34 |
| 41 | 2029-05 | 5280.55 | 1596.45 | 3684.11 | 733137.23 |
| 42 | 2029-06 | 5272.57 | 1588.46 | 3684.11 | 729453.13 |
| 43 | 2029-07 | 5264.59 | 1580.48 | 3684.11 | 725769.02 |
| 44 | 2029-08 | 5256.61 | 1572.50 | 3684.11 | 722084.91 |
| 45 | 2029-09 | 5248.62 | 1564.52 | 3684.11 | 718400.81 |
| 46 | 2029-10 | 5240.64 | 1556.54 | 3684.11 | 714716.70 |
| 47 | 2029-11 | 5232.66 | 1548.55 | 3684.11 | 711032.59 |
| 48 | 2029-12 | 5224.68 | 1540.57 | 3684.11 | 707348.49 |
| 49 | 2030-01 | 5216.70 | 1532.59 | 3684.11 | 703664.38 |
| 50 | 2030-02 | 5208.71 | 1524.61 | 3684.11 | 699980.27 |
| 51 | 2030-03 | 5200.73 | 1516.62 | 3684.11 | 696296.17 |
| 52 | 2030-04 | 5192.75 | 1508.64 | 3684.11 | 692612.06 |
| 53 | 2030-05 | 5184.77 | 1500.66 | 3684.11 | 688927.95 |
| 54 | 2030-06 | 5176.78 | 1492.68 | 3684.11 | 685243.85 |
| 55 | 2030-07 | 5168.80 | 1484.70 | 3684.11 | 681559.74 |
| 56 | 2030-08 | 5160.82 | 1476.71 | 3684.11 | 677875.63 |
| 57 | 2030-09 | 5152.84 | 1468.73 | 3684.11 | 674191.53 |
| 58 | 2030-10 | 5144.86 | 1460.75 | 3684.11 | 670507.42 |
| 59 | 2030-11 | 5136.87 | 1452.77 | 3684.11 | 666823.31 |
| 60 | 2030-12 | 5128.89 | 1444.78 | 3684.11 | 663139.21 |
| 61 | 2031-01 | 5120.91 | 1436.80 | 3684.11 | 659455.10 |
| 62 | 2031-02 | 5112.93 | 1428.82 | 3684.11 | 655770.99 |
| 63 | 2031-03 | 5104.94 | 1420.84 | 3684.11 | 652086.89 |
| 64 | 2031-04 | 5096.96 | 1412.85 | 3684.11 | 648402.78 |
| 65 | 2031-05 | 5088.98 | 1404.87 | 3684.11 | 644718.67 |
| 66 | 2031-06 | 5081.00 | 1396.89 | 3684.11 | 641034.57 |
| 67 | 2031-07 | 5073.01 | 1388.91 | 3684.11 | 637350.46 |
| 68 | 2031-08 | 5065.03 | 1380.93 | 3684.11 | 633666.35 |
| 69 | 2031-09 | 5057.05 | 1372.94 | 3684.11 | 629982.25 |
| 70 | 2031-10 | 5049.07 | 1364.96 | 3684.11 | 626298.14 |
| 71 | 2031-11 | 5041.09 | 1356.98 | 3684.11 | 622614.03 |
| 72 | 2031-12 | 5033.10 | 1349.00 | 3684.11 | 618929.93 |
| 73 | 2032-01 | 5025.12 | 1341.01 | 3684.11 | 615245.82 |
| 74 | 2032-02 | 5017.14 | 1333.03 | 3684.11 | 611561.71 |
| 75 | 2032-03 | 5009.16 | 1325.05 | 3684.11 | 607877.61 |
| 76 | 2032-04 | 5001.17 | 1317.07 | 3684.11 | 604193.50 |
| 77 | 2032-05 | 4993.19 | 1309.09 | 3684.11 | 600509.39 |
| 78 | 2032-06 | 4985.21 | 1301.10 | 3684.11 | 596825.29 |
| 79 | 2032-07 | 4977.23 | 1293.12 | 3684.11 | 593141.18 |
| 80 | 2032-08 | 4969.25 | 1285.14 | 3684.11 | 589457.07 |
| 81 | 2032-09 | 4961.26 | 1277.16 | 3684.11 | 585772.97 |
| 82 | 2032-10 | 4953.28 | 1269.17 | 3684.11 | 582088.86 |
| 83 | 2032-11 | 4945.30 | 1261.19 | 3684.11 | 578404.75 |
| 84 | 2032-12 | 4937.32 | 1253.21 | 3684.11 | 574720.65 |
| 85 | 2033-01 | 4929.33 | 1245.23 | 3684.11 | 571036.54 |
| 86 | 2033-02 | 4921.35 | 1237.25 | 3684.11 | 567352.43 |
| 87 | 2033-03 | 4913.37 | 1229.26 | 3684.11 | 563668.33 |
| 88 | 2033-04 | 4905.39 | 1221.28 | 3684.11 | 559984.22 |
| 89 | 2033-05 | 4897.41 | 1213.30 | 3684.11 | 556300.11 |
| 90 | 2033-06 | 4889.42 | 1205.32 | 3684.11 | 552616.01 |
| 91 | 2033-07 | 4881.44 | 1197.33 | 3684.11 | 548931.90 |
| 92 | 2033-08 | 4873.46 | 1189.35 | 3684.11 | 545247.79 |
| 93 | 2033-09 | 4865.48 | 1181.37 | 3684.11 | 541563.69 |
| 94 | 2033-10 | 4857.49 | 1173.39 | 3684.11 | 537879.58 |
| 95 | 2033-11 | 4849.51 | 1165.41 | 3684.11 | 534195.47 |
| 96 | 2033-12 | 4841.53 | 1157.42 | 3684.11 | 530511.37 |
| 97 | 2034-01 | 4833.55 | 1149.44 | 3684.11 | 526827.26 |
| 98 | 2034-02 | 4825.57 | 1141.46 | 3684.11 | 523143.15 |
| 99 | 2034-03 | 4817.58 | 1133.48 | 3684.11 | 519459.05 |
| 100 | 2034-04 | 4809.60 | 1125.49 | 3684.11 | 515774.94 |
| 101 | 2034-05 | 4801.62 | 1117.51 | 3684.11 | 512090.83 |
| 102 | 2034-06 | 4793.64 | 1109.53 | 3684.11 | 508406.73 |
| 103 | 2034-07 | 4785.65 | 1101.55 | 3684.11 | 504722.62 |
| 104 | 2034-08 | 4777.67 | 1093.57 | 3684.11 | 501038.51 |
| 105 | 2034-09 | 4769.69 | 1085.58 | 3684.11 | 497354.41 |
| 106 | 2034-10 | 4761.71 | 1077.60 | 3684.11 | 493670.30 |
| 107 | 2034-11 | 4753.73 | 1069.62 | 3684.11 | 489986.19 |
| 108 | 2034-12 | 4745.74 | 1061.64 | 3684.11 | 486302.09 |
| 109 | 2035-01 | 4737.76 | 1053.65 | 3684.11 | 482617.98 |
| 110 | 2035-02 | 4729.78 | 1045.67 | 3684.11 | 478933.87 |
| 111 | 2035-03 | 4721.80 | 1037.69 | 3684.11 | 475249.77 |
| 112 | 2035-04 | 4713.81 | 1029.71 | 3684.11 | 471565.66 |
| 113 | 2035-05 | 4705.83 | 1021.73 | 3684.11 | 467881.55 |
| 114 | 2035-06 | 4697.85 | 1013.74 | 3684.11 | 464197.45 |
| 115 | 2035-07 | 4689.87 | 1005.76 | 3684.11 | 460513.34 |
| 116 | 2035-08 | 4681.89 | 997.78 | 3684.11 | 456829.23 |
| 117 | 2035-09 | 4673.90 | 989.80 | 3684.11 | 453145.13 |
| 118 | 2035-10 | 4665.92 | 981.81 | 3684.11 | 449461.02 |
| 119 | 2035-11 | 4657.94 | 973.83 | 3684.11 | 445776.91 |
| 120 | 2035-12 | 4649.96 | 965.85 | 3684.11 | 442092.80 |
| 121 | 2036-01 | 4641.97 | 957.87 | 3684.11 | 438408.70 |
| 122 | 2036-02 | 4633.99 | 949.89 | 3684.11 | 434724.59 |
| 123 | 2036-03 | 4626.01 | 941.90 | 3684.11 | 431040.48 |
| 124 | 2036-04 | 4618.03 | 933.92 | 3684.11 | 427356.38 |
| 125 | 2036-05 | 4610.05 | 925.94 | 3684.11 | 423672.27 |
| 126 | 2036-06 | 4602.06 | 917.96 | 3684.11 | 419988.16 |
| 127 | 2036-07 | 4594.08 | 909.97 | 3684.11 | 416304.06 |
| 128 | 2036-08 | 4586.10 | 901.99 | 3684.11 | 412619.95 |
| 129 | 2036-09 | 4578.12 | 894.01 | 3684.11 | 408935.84 |
| 130 | 2036-10 | 4570.13 | 886.03 | 3684.11 | 405251.74 |
| 131 | 2036-11 | 4562.15 | 878.05 | 3684.11 | 401567.63 |
| 132 | 2036-12 | 4554.17 | 870.06 | 3684.11 | 397883.52 |
| 133 | 2037-01 | 4546.19 | 862.08 | 3684.11 | 394199.42 |
| 134 | 2037-02 | 4538.21 | 854.10 | 3684.11 | 390515.31 |
| 135 | 2037-03 | 4530.22 | 846.12 | 3684.11 | 386831.20 |
| 136 | 2037-04 | 4522.24 | 838.13 | 3684.11 | 383147.10 |
| 137 | 2037-05 | 4514.26 | 830.15 | 3684.11 | 379462.99 |
| 138 | 2037-06 | 4506.28 | 822.17 | 3684.11 | 375778.88 |
| 139 | 2037-07 | 4498.29 | 814.19 | 3684.11 | 372094.78 |
| 140 | 2037-08 | 4490.31 | 806.21 | 3684.11 | 368410.67 |
| 141 | 2037-09 | 4482.33 | 798.22 | 3684.11 | 364726.56 |
| 142 | 2037-10 | 4474.35 | 790.24 | 3684.11 | 361042.46 |
| 143 | 2037-11 | 4466.37 | 782.26 | 3684.11 | 357358.35 |
| 144 | 2037-12 | 4458.38 | 774.28 | 3684.11 | 353674.24 |
| 145 | 2038-01 | 4450.40 | 766.29 | 3684.11 | 349990.14 |
| 146 | 2038-02 | 4442.42 | 758.31 | 3684.11 | 346306.03 |
| 147 | 2038-03 | 4434.44 | 750.33 | 3684.11 | 342621.92 |
| 148 | 2038-04 | 4426.45 | 742.35 | 3684.11 | 338937.82 |
| 149 | 2038-05 | 4418.47 | 734.37 | 3684.11 | 335253.71 |
| 150 | 2038-06 | 4410.49 | 726.38 | 3684.11 | 331569.60 |
| 151 | 2038-07 | 4402.51 | 718.40 | 3684.11 | 327885.50 |
| 152 | 2038-08 | 4394.53 | 710.42 | 3684.11 | 324201.39 |
| 153 | 2038-09 | 4386.54 | 702.44 | 3684.11 | 320517.28 |
| 154 | 2038-10 | 4378.56 | 694.45 | 3684.11 | 316833.18 |
| 155 | 2038-11 | 4370.58 | 686.47 | 3684.11 | 313149.07 |
| 156 | 2038-12 | 4362.60 | 678.49 | 3684.11 | 309464.96 |
| 157 | 2039-01 | 4354.61 | 670.51 | 3684.11 | 305780.86 |
| 158 | 2039-02 | 4346.63 | 662.53 | 3684.11 | 302096.75 |
| 159 | 2039-03 | 4338.65 | 654.54 | 3684.11 | 298412.64 |
| 160 | 2039-04 | 4330.67 | 646.56 | 3684.11 | 294728.54 |
| 161 | 2039-05 | 4322.69 | 638.58 | 3684.11 | 291044.43 |
| 162 | 2039-06 | 4314.70 | 630.60 | 3684.11 | 287360.32 |
| 163 | 2039-07 | 4306.72 | 622.61 | 3684.11 | 283676.22 |
| 164 | 2039-08 | 4298.74 | 614.63 | 3684.11 | 279992.11 |
| 165 | 2039-09 | 4290.76 | 606.65 | 3684.11 | 276308.00 |
| 166 | 2039-10 | 4282.77 | 598.67 | 3684.11 | 272623.90 |
| 167 | 2039-11 | 4274.79 | 590.69 | 3684.11 | 268939.79 |
| 168 | 2039-12 | 4266.81 | 582.70 | 3684.11 | 265255.68 |
| 169 | 2040-01 | 4258.83 | 574.72 | 3684.11 | 261571.58 |
| 170 | 2040-02 | 4250.85 | 566.74 | 3684.11 | 257887.47 |
| 171 | 2040-03 | 4242.86 | 558.76 | 3684.11 | 254203.36 |
| 172 | 2040-04 | 4234.88 | 550.77 | 3684.11 | 250519.26 |
| 173 | 2040-05 | 4226.90 | 542.79 | 3684.11 | 246835.15 |
| 174 | 2040-06 | 4218.92 | 534.81 | 3684.11 | 243151.04 |
| 175 | 2040-07 | 4210.93 | 526.83 | 3684.11 | 239466.94 |
| 176 | 2040-08 | 4202.95 | 518.85 | 3684.11 | 235782.83 |
| 177 | 2040-09 | 4194.97 | 510.86 | 3684.11 | 232098.72 |
| 178 | 2040-10 | 4186.99 | 502.88 | 3684.11 | 228414.62 |
| 179 | 2040-11 | 4179.01 | 494.90 | 3684.11 | 224730.51 |
| 180 | 2040-12 | 4171.02 | 486.92 | 3684.11 | 221046.40 |
| 181 | 2041-01 | 4163.04 | 478.93 | 3684.11 | 217362.30 |
| 182 | 2041-02 | 4155.06 | 470.95 | 3684.11 | 213678.19 |
| 183 | 2041-03 | 4147.08 | 462.97 | 3684.11 | 209994.08 |
| 184 | 2041-04 | 4139.09 | 454.99 | 3684.11 | 206309.98 |
| 185 | 2041-05 | 4131.11 | 447.00 | 3684.11 | 202625.87 |
| 186 | 2041-06 | 4123.13 | 439.02 | 3684.11 | 198941.76 |
| 187 | 2041-07 | 4115.15 | 431.04 | 3684.11 | 195257.66 |
| 188 | 2041-08 | 4107.16 | 423.06 | 3684.11 | 191573.55 |
| 189 | 2041-09 | 4099.18 | 415.08 | 3684.11 | 187889.44 |
| 190 | 2041-10 | 4091.20 | 407.09 | 3684.11 | 184205.34 |
| 191 | 2041-11 | 4083.22 | 399.11 | 3684.11 | 180521.23 |
| 192 | 2041-12 | 4075.24 | 391.13 | 3684.11 | 176837.12 |
| 193 | 2042-01 | 4067.25 | 383.15 | 3684.11 | 173153.02 |
| 194 | 2042-02 | 4059.27 | 375.16 | 3684.11 | 169468.91 |
| 195 | 2042-03 | 4051.29 | 367.18 | 3684.11 | 165784.80 |
| 196 | 2042-04 | 4043.31 | 359.20 | 3684.11 | 162100.70 |
| 197 | 2042-05 | 4035.32 | 351.22 | 3684.11 | 158416.59 |
| 198 | 2042-06 | 4027.34 | 343.24 | 3684.11 | 154732.48 |
| 199 | 2042-07 | 4019.36 | 335.25 | 3684.11 | 151048.38 |
| 200 | 2042-08 | 4011.38 | 327.27 | 3684.11 | 147364.27 |
| 201 | 2042-09 | 4003.40 | 319.29 | 3684.11 | 143680.16 |
| 202 | 2042-10 | 3995.41 | 311.31 | 3684.11 | 139996.05 |
| 203 | 2042-11 | 3987.43 | 303.32 | 3684.11 | 136311.95 |
| 204 | 2042-12 | 3979.45 | 295.34 | 3684.11 | 132627.84 |
| 205 | 2043-01 | 3971.47 | 287.36 | 3684.11 | 128943.73 |
| 206 | 2043-02 | 3963.48 | 279.38 | 3684.11 | 125259.63 |
| 207 | 2043-03 | 3955.50 | 271.40 | 3684.11 | 121575.52 |
| 208 | 2043-04 | 3947.52 | 263.41 | 3684.11 | 117891.41 |
| 209 | 2043-05 | 3939.54 | 255.43 | 3684.11 | 114207.31 |
| 210 | 2043-06 | 3931.56 | 247.45 | 3684.11 | 110523.20 |
| 211 | 2043-07 | 3923.57 | 239.47 | 3684.11 | 106839.09 |
| 212 | 2043-08 | 3915.59 | 231.48 | 3684.11 | 103154.99 |
| 213 | 2043-09 | 3907.61 | 223.50 | 3684.11 | 99470.88 |
| 214 | 2043-10 | 3899.63 | 215.52 | 3684.11 | 95786.77 |
| 215 | 2043-11 | 3891.64 | 207.54 | 3684.11 | 92102.67 |
| 216 | 2043-12 | 3883.66 | 199.56 | 3684.11 | 88418.56 |
| 217 | 2044-01 | 3875.68 | 191.57 | 3684.11 | 84734.45 |
| 218 | 2044-02 | 3867.70 | 183.59 | 3684.11 | 81050.35 |
| 219 | 2044-03 | 3859.72 | 175.61 | 3684.11 | 77366.24 |
| 220 | 2044-04 | 3851.73 | 167.63 | 3684.11 | 73682.13 |
| 221 | 2044-05 | 3843.75 | 159.64 | 3684.11 | 69998.03 |
| 222 | 2044-06 | 3835.77 | 151.66 | 3684.11 | 66313.92 |
| 223 | 2044-07 | 3827.79 | 143.68 | 3684.11 | 62629.81 |
| 224 | 2044-08 | 3819.80 | 135.70 | 3684.11 | 58945.71 |
| 225 | 2044-09 | 3811.82 | 127.72 | 3684.11 | 55261.60 |
| 226 | 2044-10 | 3803.84 | 119.73 | 3684.11 | 51577.49 |
| 227 | 2044-11 | 3795.86 | 111.75 | 3684.11 | 47893.39 |
| 228 | 2044-12 | 3787.88 | 103.77 | 3684.11 | 44209.28 |
| 229 | 2045-01 | 3779.89 | 95.79 | 3684.11 | 40525.17 |
| 230 | 2045-02 | 3771.91 | 87.80 | 3684.11 | 36841.07 |
| 231 | 2045-03 | 3763.93 | 79.82 | 3684.11 | 33156.96 |
| 232 | 2045-04 | 3755.95 | 71.84 | 3684.11 | 29472.85 |
| 233 | 2045-05 | 3747.96 | 63.86 | 3684.11 | 25788.75 |
| 234 | 2045-06 | 3739.98 | 55.88 | 3684.11 | 22104.64 |
| 235 | 2045-07 | 3732.00 | 47.89 | 3684.11 | 18420.53 |
| 236 | 2045-08 | 3724.02 | 39.91 | 3684.11 | 14736.43 |
| 237 | 2045-09 | 3716.04 | 31.93 | 3684.11 | 11052.32 |
| 238 | 2045-10 | 3708.05 | 23.95 | 3684.11 | 7368.21 |
| 239 | 2045-11 | 3700.07 | 15.96 | 3684.11 | 3684.11 |
| 240 | 2045-12 | 3692.09 | 7.98 | 3684.11 | 0.00 |