大连贷款44万（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：44万
还款月数：20年
每月还款：2407.32元
利息总额：13.78万
本息合计：57.78万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-01 | 2407.32 | 1045.00 | 1362.32 | 438637.68 |
| 2 | 2025-02 | 2407.32 | 1041.76 | 1365.56 | 437272.12 |
| 3 | 2025-03 | 2407.32 | 1038.52 | 1368.80 | 435903.32 |
| 4 | 2025-04 | 2407.32 | 1035.27 | 1372.05 | 434531.27 |
| 5 | 2025-05 | 2407.32 | 1032.01 | 1375.31 | 433155.96 |
| 6 | 2025-06 | 2407.32 | 1028.75 | 1378.58 | 431777.38 |
| 7 | 2025-07 | 2407.32 | 1025.47 | 1381.85 | 430395.53 |
| 8 | 2025-08 | 2407.32 | 1022.19 | 1385.13 | 429010.39 |
| 9 | 2025-09 | 2407.32 | 1018.90 | 1388.42 | 427621.97 |
| 10 | 2025-10 | 2407.32 | 1015.60 | 1391.72 | 426230.25 |
| 11 | 2025-11 | 2407.32 | 1012.30 | 1395.03 | 424835.23 |
| 12 | 2025-12 | 2407.32 | 1008.98 | 1398.34 | 423436.89 |
| 13 | 2026-01 | 2407.32 | 1005.66 | 1401.66 | 422035.23 |
| 14 | 2026-02 | 2407.32 | 1002.33 | 1404.99 | 420630.24 |
| 15 | 2026-03 | 2407.32 | 999.00 | 1408.33 | 419221.91 |
| 16 | 2026-04 | 2407.32 | 995.65 | 1411.67 | 417810.24 |
| 17 | 2026-05 | 2407.32 | 992.30 | 1415.02 | 416395.22 |
| 18 | 2026-06 | 2407.32 | 988.94 | 1418.38 | 414976.84 |
| 19 | 2026-07 | 2407.32 | 985.57 | 1421.75 | 413555.08 |
| 20 | 2026-08 | 2407.32 | 982.19 | 1425.13 | 412129.95 |
| 21 | 2026-09 | 2407.32 | 978.81 | 1428.51 | 410701.44 |
| 22 | 2026-10 | 2407.32 | 975.42 | 1431.91 | 409269.53 |
| 23 | 2026-11 | 2407.32 | 972.02 | 1435.31 | 407834.23 |
| 24 | 2026-12 | 2407.32 | 968.61 | 1438.72 | 406395.51 |
| 25 | 2027-01 | 2407.32 | 965.19 | 1442.13 | 404953.38 |
| 26 | 2027-02 | 2407.32 | 961.76 | 1445.56 | 403507.82 |
| 27 | 2027-03 | 2407.32 | 958.33 | 1448.99 | 402058.83 |
| 28 | 2027-04 | 2407.32 | 954.89 | 1452.43 | 400606.40 |
| 29 | 2027-05 | 2407.32 | 951.44 | 1455.88 | 399150.51 |
| 30 | 2027-06 | 2407.32 | 947.98 | 1459.34 | 397691.17 |
| 31 | 2027-07 | 2407.32 | 944.52 | 1462.81 | 396228.37 |
| 32 | 2027-08 | 2407.32 | 941.04 | 1466.28 | 394762.09 |
| 33 | 2027-09 | 2407.32 | 937.56 | 1469.76 | 393292.32 |
| 34 | 2027-10 | 2407.32 | 934.07 | 1473.25 | 391819.07 |
| 35 | 2027-11 | 2407.32 | 930.57 | 1476.75 | 390342.32 |
| 36 | 2027-12 | 2407.32 | 927.06 | 1480.26 | 388862.06 |
| 37 | 2028-01 | 2407.32 | 923.55 | 1483.78 | 387378.28 |
| 38 | 2028-02 | 2407.32 | 920.02 | 1487.30 | 385890.99 |
| 39 | 2028-03 | 2407.32 | 916.49 | 1490.83 | 384400.15 |
| 40 | 2028-04 | 2407.32 | 912.95 | 1494.37 | 382905.78 |
| 41 | 2028-05 | 2407.32 | 909.40 | 1497.92 | 381407.86 |
| 42 | 2028-06 | 2407.32 | 905.84 | 1501.48 | 379906.38 |
| 43 | 2028-07 | 2407.32 | 902.28 | 1505.04 | 378401.34 |
| 44 | 2028-08 | 2407.32 | 898.70 | 1508.62 | 376892.72 |
| 45 | 2028-09 | 2407.32 | 895.12 | 1512.20 | 375380.52 |
| 46 | 2028-10 | 2407.32 | 891.53 | 1515.79 | 373864.72 |
| 47 | 2028-11 | 2407.32 | 887.93 | 1519.39 | 372345.33 |
| 48 | 2028-12 | 2407.32 | 884.32 | 1523.00 | 370822.33 |
| 49 | 2029-01 | 2407.32 | 880.70 | 1526.62 | 369295.71 |
| 50 | 2029-02 | 2407.32 | 877.08 | 1530.25 | 367765.46 |
| 51 | 2029-03 | 2407.32 | 873.44 | 1533.88 | 366231.58 |
| 52 | 2029-04 | 2407.32 | 869.80 | 1537.52 | 364694.06 |
| 53 | 2029-05 | 2407.32 | 866.15 | 1541.17 | 363152.89 |
| 54 | 2029-06 | 2407.32 | 862.49 | 1544.83 | 361608.05 |
| 55 | 2029-07 | 2407.32 | 858.82 | 1548.50 | 360059.55 |
| 56 | 2029-08 | 2407.32 | 855.14 | 1552.18 | 358507.37 |
| 57 | 2029-09 | 2407.32 | 851.45 | 1555.87 | 356951.50 |
| 58 | 2029-10 | 2407.32 | 847.76 | 1559.56 | 355391.94 |
| 59 | 2029-11 | 2407.32 | 844.06 | 1563.27 | 353828.67 |
| 60 | 2029-12 | 2407.32 | 840.34 | 1566.98 | 352261.69 |
| 61 | 2030-01 | 2407.32 | 836.62 | 1570.70 | 350690.99 |
| 62 | 2030-02 | 2407.32 | 832.89 | 1574.43 | 349116.56 |
| 63 | 2030-03 | 2407.32 | 829.15 | 1578.17 | 347538.39 |
| 64 | 2030-04 | 2407.32 | 825.40 | 1581.92 | 345956.47 |
| 65 | 2030-05 | 2407.32 | 821.65 | 1585.68 | 344370.79 |
| 66 | 2030-06 | 2407.32 | 817.88 | 1589.44 | 342781.35 |
| 67 | 2030-07 | 2407.32 | 814.11 | 1593.22 | 341188.14 |
| 68 | 2030-08 | 2407.32 | 810.32 | 1597.00 | 339591.14 |
| 69 | 2030-09 | 2407.32 | 806.53 | 1600.79 | 337990.34 |
| 70 | 2030-10 | 2407.32 | 802.73 | 1604.60 | 336385.75 |
| 71 | 2030-11 | 2407.32 | 798.92 | 1608.41 | 334777.34 |
| 72 | 2030-12 | 2407.32 | 795.10 | 1612.23 | 333165.11 |
| 73 | 2031-01 | 2407.32 | 791.27 | 1616.06 | 331549.06 |
| 74 | 2031-02 | 2407.32 | 787.43 | 1619.89 | 329929.17 |
| 75 | 2031-03 | 2407.32 | 783.58 | 1623.74 | 328305.42 |
| 76 | 2031-04 | 2407.32 | 779.73 | 1627.60 | 326677.83 |
| 77 | 2031-05 | 2407.32 | 775.86 | 1631.46 | 325046.37 |
| 78 | 2031-06 | 2407.32 | 771.99 | 1635.34 | 323411.03 |
| 79 | 2031-07 | 2407.32 | 768.10 | 1639.22 | 321771.81 |
| 80 | 2031-08 | 2407.32 | 764.21 | 1643.11 | 320128.69 |
| 81 | 2031-09 | 2407.32 | 760.31 | 1647.02 | 318481.68 |
| 82 | 2031-10 | 2407.32 | 756.39 | 1650.93 | 316830.75 |
| 83 | 2031-11 | 2407.32 | 752.47 | 1654.85 | 315175.90 |
| 84 | 2031-12 | 2407.32 | 748.54 | 1658.78 | 313517.12 |
| 85 | 2032-01 | 2407.32 | 744.60 | 1662.72 | 311854.40 |
| 86 | 2032-02 | 2407.32 | 740.65 | 1666.67 | 310187.73 |
| 87 | 2032-03 | 2407.32 | 736.70 | 1670.63 | 308517.10 |
| 88 | 2032-04 | 2407.32 | 732.73 | 1674.59 | 306842.51 |
| 89 | 2032-05 | 2407.32 | 728.75 | 1678.57 | 305163.94 |
| 90 | 2032-06 | 2407.32 | 724.76 | 1682.56 | 303481.38 |
| 91 | 2032-07 | 2407.32 | 720.77 | 1686.55 | 301794.83 |
| 92 | 2032-08 | 2407.32 | 716.76 | 1690.56 | 300104.27 |
| 93 | 2032-09 | 2407.32 | 712.75 | 1694.57 | 298409.69 |
| 94 | 2032-10 | 2407.32 | 708.72 | 1698.60 | 296711.09 |
| 95 | 2032-11 | 2407.32 | 704.69 | 1702.63 | 295008.46 |
| 96 | 2032-12 | 2407.32 | 700.65 | 1706.68 | 293301.78 |
| 97 | 2033-01 | 2407.32 | 696.59 | 1710.73 | 291591.05 |
| 98 | 2033-02 | 2407.32 | 692.53 | 1714.79 | 289876.26 |
| 99 | 2033-03 | 2407.32 | 688.46 | 1718.87 | 288157.39 |
| 100 | 2033-04 | 2407.32 | 684.37 | 1722.95 | 286434.44 |
| 101 | 2033-05 | 2407.32 | 680.28 | 1727.04 | 284707.40 |
| 102 | 2033-06 | 2407.32 | 676.18 | 1731.14 | 282976.26 |
| 103 | 2033-07 | 2407.32 | 672.07 | 1735.25 | 281241.00 |
| 104 | 2033-08 | 2407.32 | 667.95 | 1739.38 | 279501.63 |
| 105 | 2033-09 | 2407.32 | 663.82 | 1743.51 | 277758.12 |
| 106 | 2033-10 | 2407.32 | 659.68 | 1747.65 | 276010.48 |
| 107 | 2033-11 | 2407.32 | 655.52 | 1751.80 | 274258.68 |
| 108 | 2033-12 | 2407.32 | 651.36 | 1755.96 | 272502.72 |
| 109 | 2034-01 | 2407.32 | 647.19 | 1760.13 | 270742.59 |
| 110 | 2034-02 | 2407.32 | 643.01 | 1764.31 | 268978.28 |
| 111 | 2034-03 | 2407.32 | 638.82 | 1768.50 | 267209.79 |
| 112 | 2034-04 | 2407.32 | 634.62 | 1772.70 | 265437.09 |
| 113 | 2034-05 | 2407.32 | 630.41 | 1776.91 | 263660.18 |
| 114 | 2034-06 | 2407.32 | 626.19 | 1781.13 | 261879.05 |
| 115 | 2034-07 | 2407.32 | 621.96 | 1785.36 | 260093.69 |
| 116 | 2034-08 | 2407.32 | 617.72 | 1789.60 | 258304.09 |
| 117 | 2034-09 | 2407.32 | 613.47 | 1793.85 | 256510.24 |
| 118 | 2034-10 | 2407.32 | 609.21 | 1798.11 | 254712.13 |
| 119 | 2034-11 | 2407.32 | 604.94 | 1802.38 | 252909.75 |
| 120 | 2034-12 | 2407.32 | 600.66 | 1806.66 | 251103.08 |
| 121 | 2035-01 | 2407.32 | 596.37 | 1810.95 | 249292.13 |
| 122 | 2035-02 | 2407.32 | 592.07 | 1815.25 | 247476.88 |
| 123 | 2035-03 | 2407.32 | 587.76 | 1819.56 | 245657.31 |
| 124 | 2035-04 | 2407.32 | 583.44 | 1823.89 | 243833.43 |
| 125 | 2035-05 | 2407.32 | 579.10 | 1828.22 | 242005.21 |
| 126 | 2035-06 | 2407.32 | 574.76 | 1832.56 | 240172.65 |
| 127 | 2035-07 | 2407.32 | 570.41 | 1836.91 | 238335.74 |
| 128 | 2035-08 | 2407.32 | 566.05 | 1841.28 | 236494.46 |
| 129 | 2035-09 | 2407.32 | 561.67 | 1845.65 | 234648.81 |
| 130 | 2035-10 | 2407.32 | 557.29 | 1850.03 | 232798.78 |
| 131 | 2035-11 | 2407.32 | 552.90 | 1854.43 | 230944.36 |
| 132 | 2035-12 | 2407.32 | 548.49 | 1858.83 | 229085.53 |
| 133 | 2036-01 | 2407.32 | 544.08 | 1863.24 | 227222.28 |
| 134 | 2036-02 | 2407.32 | 539.65 | 1867.67 | 225354.61 |
| 135 | 2036-03 | 2407.32 | 535.22 | 1872.11 | 223482.51 |
| 136 | 2036-04 | 2407.32 | 530.77 | 1876.55 | 221605.96 |
| 137 | 2036-05 | 2407.32 | 526.31 | 1881.01 | 219724.95 |
| 138 | 2036-06 | 2407.32 | 521.85 | 1885.48 | 217839.47 |
| 139 | 2036-07 | 2407.32 | 517.37 | 1889.95 | 215949.52 |
| 140 | 2036-08 | 2407.32 | 512.88 | 1894.44 | 214055.08 |
| 141 | 2036-09 | 2407.32 | 508.38 | 1898.94 | 212156.13 |
| 142 | 2036-10 | 2407.32 | 503.87 | 1903.45 | 210252.68 |
| 143 | 2036-11 | 2407.32 | 499.35 | 1907.97 | 208344.71 |
| 144 | 2036-12 | 2407.32 | 494.82 | 1912.50 | 206432.21 |
| 145 | 2037-01 | 2407.32 | 490.28 | 1917.05 | 204515.16 |
| 146 | 2037-02 | 2407.32 | 485.72 | 1921.60 | 202593.56 |
| 147 | 2037-03 | 2407.32 | 481.16 | 1926.16 | 200667.40 |
| 148 | 2037-04 | 2407.32 | 476.59 | 1930.74 | 198736.66 |
| 149 | 2037-05 | 2407.32 | 472.00 | 1935.32 | 196801.34 |
| 150 | 2037-06 | 2407.32 | 467.40 | 1939.92 | 194861.42 |
| 151 | 2037-07 | 2407.32 | 462.80 | 1944.53 | 192916.89 |
| 152 | 2037-08 | 2407.32 | 458.18 | 1949.14 | 190967.75 |
| 153 | 2037-09 | 2407.32 | 453.55 | 1953.77 | 189013.97 |
| 154 | 2037-10 | 2407.32 | 448.91 | 1958.41 | 187055.56 |
| 155 | 2037-11 | 2407.32 | 444.26 | 1963.07 | 185092.49 |
| 156 | 2037-12 | 2407.32 | 439.59 | 1967.73 | 183124.77 |
| 157 | 2038-01 | 2407.32 | 434.92 | 1972.40 | 181152.37 |
| 158 | 2038-02 | 2407.32 | 430.24 | 1977.09 | 179175.28 |
| 159 | 2038-03 | 2407.32 | 425.54 | 1981.78 | 177193.50 |
| 160 | 2038-04 | 2407.32 | 420.83 | 1986.49 | 175207.01 |
| 161 | 2038-05 | 2407.32 | 416.12 | 1991.21 | 173215.81 |
| 162 | 2038-06 | 2407.32 | 411.39 | 1995.93 | 171219.87 |
| 163 | 2038-07 | 2407.32 | 406.65 | 2000.68 | 169219.20 |
| 164 | 2038-08 | 2407.32 | 401.90 | 2005.43 | 167213.77 |
| 165 | 2038-09 | 2407.32 | 397.13 | 2010.19 | 165203.58 |
| 166 | 2038-10 | 2407.32 | 392.36 | 2014.96 | 163188.61 |
| 167 | 2038-11 | 2407.32 | 387.57 | 2019.75 | 161168.87 |
| 168 | 2038-12 | 2407.32 | 382.78 | 2024.55 | 159144.32 |
| 169 | 2039-01 | 2407.32 | 377.97 | 2029.35 | 157114.96 |
| 170 | 2039-02 | 2407.32 | 373.15 | 2034.17 | 155080.79 |
| 171 | 2039-03 | 2407.32 | 368.32 | 2039.01 | 153041.78 |
| 172 | 2039-04 | 2407.32 | 363.47 | 2043.85 | 150997.94 |
| 173 | 2039-05 | 2407.32 | 358.62 | 2048.70 | 148949.23 |
| 174 | 2039-06 | 2407.32 | 353.75 | 2053.57 | 146895.67 |
| 175 | 2039-07 | 2407.32 | 348.88 | 2058.45 | 144837.22 |
| 176 | 2039-08 | 2407.32 | 343.99 | 2063.33 | 142773.89 |
| 177 | 2039-09 | 2407.32 | 339.09 | 2068.23 | 140705.65 |
| 178 | 2039-10 | 2407.32 | 334.18 | 2073.15 | 138632.51 |
| 179 | 2039-11 | 2407.32 | 329.25 | 2078.07 | 136554.44 |
| 180 | 2039-12 | 2407.32 | 324.32 | 2083.01 | 134471.43 |
| 181 | 2040-01 | 2407.32 | 319.37 | 2087.95 | 132383.48 |
| 182 | 2040-02 | 2407.32 | 314.41 | 2092.91 | 130290.57 |
| 183 | 2040-03 | 2407.32 | 309.44 | 2097.88 | 128192.68 |
| 184 | 2040-04 | 2407.32 | 304.46 | 2102.86 | 126089.82 |
| 185 | 2040-05 | 2407.32 | 299.46 | 2107.86 | 123981.96 |
| 186 | 2040-06 | 2407.32 | 294.46 | 2112.87 | 121869.09 |
| 187 | 2040-07 | 2407.32 | 289.44 | 2117.88 | 119751.21 |
| 188 | 2040-08 | 2407.32 | 284.41 | 2122.91 | 117628.30 |
| 189 | 2040-09 | 2407.32 | 279.37 | 2127.96 | 115500.34 |
| 190 | 2040-10 | 2407.32 | 274.31 | 2133.01 | 113367.33 |
| 191 | 2040-11 | 2407.32 | 269.25 | 2138.08 | 111229.26 |
| 192 | 2040-12 | 2407.32 | 264.17 | 2143.15 | 109086.11 |
| 193 | 2041-01 | 2407.32 | 259.08 | 2148.24 | 106937.86 |
| 194 | 2041-02 | 2407.32 | 253.98 | 2153.35 | 104784.52 |
| 195 | 2041-03 | 2407.32 | 248.86 | 2158.46 | 102626.06 |
| 196 | 2041-04 | 2407.32 | 243.74 | 2163.59 | 100462.47 |
| 197 | 2041-05 | 2407.32 | 238.60 | 2168.72 | 98293.75 |
| 198 | 2041-06 | 2407.32 | 233.45 | 2173.87 | 96119.87 |
| 199 | 2041-07 | 2407.32 | 228.28 | 2179.04 | 93940.84 |
| 200 | 2041-08 | 2407.32 | 223.11 | 2184.21 | 91756.62 |
| 201 | 2041-09 | 2407.32 | 217.92 | 2189.40 | 89567.22 |
| 202 | 2041-10 | 2407.32 | 212.72 | 2194.60 | 87372.62 |
| 203 | 2041-11 | 2407.32 | 207.51 | 2199.81 | 85172.81 |
| 204 | 2041-12 | 2407.32 | 202.29 | 2205.04 | 82967.77 |
| 205 | 2042-01 | 2407.32 | 197.05 | 2210.27 | 80757.50 |
| 206 | 2042-02 | 2407.32 | 191.80 | 2215.52 | 78541.98 |
| 207 | 2042-03 | 2407.32 | 186.54 | 2220.79 | 76321.19 |
| 208 | 2042-04 | 2407.32 | 181.26 | 2226.06 | 74095.13 |
| 209 | 2042-05 | 2407.32 | 175.98 | 2231.35 | 71863.78 |
| 210 | 2042-06 | 2407.32 | 170.68 | 2236.65 | 69627.14 |
| 211 | 2042-07 | 2407.32 | 165.36 | 2241.96 | 67385.18 |
| 212 | 2042-08 | 2407.32 | 160.04 | 2247.28 | 65137.90 |
| 213 | 2042-09 | 2407.32 | 154.70 | 2252.62 | 62885.28 |
| 214 | 2042-10 | 2407.32 | 149.35 | 2257.97 | 60627.31 |
| 215 | 2042-11 | 2407.32 | 143.99 | 2263.33 | 58363.98 |
| 216 | 2042-12 | 2407.32 | 138.61 | 2268.71 | 56095.27 |
| 217 | 2043-01 | 2407.32 | 133.23 | 2274.10 | 53821.17 |
| 218 | 2043-02 | 2407.32 | 127.83 | 2279.50 | 51541.67 |
| 219 | 2043-03 | 2407.32 | 122.41 | 2284.91 | 49256.76 |
| 220 | 2043-04 | 2407.32 | 116.98 | 2290.34 | 46966.43 |
| 221 | 2043-05 | 2407.32 | 111.55 | 2295.78 | 44670.65 |
| 222 | 2043-06 | 2407.32 | 106.09 | 2301.23 | 42369.42 |
| 223 | 2043-07 | 2407.32 | 100.63 | 2306.70 | 40062.72 |
| 224 | 2043-08 | 2407.32 | 95.15 | 2312.17 | 37750.55 |
| 225 | 2043-09 | 2407.32 | 89.66 | 2317.66 | 35432.89 |
| 226 | 2043-10 | 2407.32 | 84.15 | 2323.17 | 33109.72 |
| 227 | 2043-11 | 2407.32 | 78.64 | 2328.69 | 30781.03 |
| 228 | 2043-12 | 2407.32 | 73.10 | 2334.22 | 28446.81 |
| 229 | 2044-01 | 2407.32 | 67.56 | 2339.76 | 26107.05 |
| 230 | 2044-02 | 2407.32 | 62.00 | 2345.32 | 23761.73 |
| 231 | 2044-03 | 2407.32 | 56.43 | 2350.89 | 21410.84 |
| 232 | 2044-04 | 2407.32 | 50.85 | 2356.47 | 19054.37 |
| 233 | 2044-05 | 2407.32 | 45.25 | 2362.07 | 16692.30 |
| 234 | 2044-06 | 2407.32 | 39.64 | 2367.68 | 14324.63 |
| 235 | 2044-07 | 2407.32 | 34.02 | 2373.30 | 11951.32 |
| 236 | 2044-08 | 2407.32 | 28.38 | 2378.94 | 9572.39 |
| 237 | 2044-09 | 2407.32 | 22.73 | 2384.59 | 7187.80 |
| 238 | 2044-10 | 2407.32 | 17.07 | 2390.25 | 4797.55 |
| 239 | 2044-11 | 2407.32 | 11.39 | 2395.93 | 2401.62 |
| 240 | 2044-12 | 2407.32 | 5.70 | 2401.62 | 0.00 |
等额本金还款方式：
贷款总额：44万
还款月数：20年
首月还款：2878.33元
每月递减：4.35元
利息总额：12.59万
本息合计：56.59万
节省利息：11834.88元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-01 | 2878.33 | 1045.00 | 1833.33 | 438166.67 |
| 2 | 2025-02 | 2873.98 | 1040.65 | 1833.33 | 436333.33 |
| 3 | 2025-03 | 2869.63 | 1036.29 | 1833.33 | 434500.00 |
| 4 | 2025-04 | 2865.27 | 1031.94 | 1833.33 | 432666.67 |
| 5 | 2025-05 | 2860.92 | 1027.58 | 1833.33 | 430833.33 |
| 6 | 2025-06 | 2856.56 | 1023.23 | 1833.33 | 429000.00 |
| 7 | 2025-07 | 2852.21 | 1018.88 | 1833.33 | 427166.67 |
| 8 | 2025-08 | 2847.85 | 1014.52 | 1833.33 | 425333.33 |
| 9 | 2025-09 | 2843.50 | 1010.17 | 1833.33 | 423500.00 |
| 10 | 2025-10 | 2839.15 | 1005.81 | 1833.33 | 421666.67 |
| 11 | 2025-11 | 2834.79 | 1001.46 | 1833.33 | 419833.33 |
| 12 | 2025-12 | 2830.44 | 997.10 | 1833.33 | 418000.00 |
| 13 | 2026-01 | 2826.08 | 992.75 | 1833.33 | 416166.67 |
| 14 | 2026-02 | 2821.73 | 988.40 | 1833.33 | 414333.33 |
| 15 | 2026-03 | 2817.38 | 984.04 | 1833.33 | 412500.00 |
| 16 | 2026-04 | 2813.02 | 979.69 | 1833.33 | 410666.67 |
| 17 | 2026-05 | 2808.67 | 975.33 | 1833.33 | 408833.33 |
| 18 | 2026-06 | 2804.31 | 970.98 | 1833.33 | 407000.00 |
| 19 | 2026-07 | 2799.96 | 966.63 | 1833.33 | 405166.67 |
| 20 | 2026-08 | 2795.60 | 962.27 | 1833.33 | 403333.33 |
| 21 | 2026-09 | 2791.25 | 957.92 | 1833.33 | 401500.00 |
| 22 | 2026-10 | 2786.90 | 953.56 | 1833.33 | 399666.67 |
| 23 | 2026-11 | 2782.54 | 949.21 | 1833.33 | 397833.33 |
| 24 | 2026-12 | 2778.19 | 944.85 | 1833.33 | 396000.00 |
| 25 | 2027-01 | 2773.83 | 940.50 | 1833.33 | 394166.67 |
| 26 | 2027-02 | 2769.48 | 936.15 | 1833.33 | 392333.33 |
| 27 | 2027-03 | 2765.13 | 931.79 | 1833.33 | 390500.00 |
| 28 | 2027-04 | 2760.77 | 927.44 | 1833.33 | 388666.67 |
| 29 | 2027-05 | 2756.42 | 923.08 | 1833.33 | 386833.33 |
| 30 | 2027-06 | 2752.06 | 918.73 | 1833.33 | 385000.00 |
| 31 | 2027-07 | 2747.71 | 914.38 | 1833.33 | 383166.67 |
| 32 | 2027-08 | 2743.35 | 910.02 | 1833.33 | 381333.33 |
| 33 | 2027-09 | 2739.00 | 905.67 | 1833.33 | 379500.00 |
| 34 | 2027-10 | 2734.65 | 901.31 | 1833.33 | 377666.67 |
| 35 | 2027-11 | 2730.29 | 896.96 | 1833.33 | 375833.33 |
| 36 | 2027-12 | 2725.94 | 892.60 | 1833.33 | 374000.00 |
| 37 | 2028-01 | 2721.58 | 888.25 | 1833.33 | 372166.67 |
| 38 | 2028-02 | 2717.23 | 883.90 | 1833.33 | 370333.33 |
| 39 | 2028-03 | 2712.88 | 879.54 | 1833.33 | 368500.00 |
| 40 | 2028-04 | 2708.52 | 875.19 | 1833.33 | 366666.67 |
| 41 | 2028-05 | 2704.17 | 870.83 | 1833.33 | 364833.33 |
| 42 | 2028-06 | 2699.81 | 866.48 | 1833.33 | 363000.00 |
| 43 | 2028-07 | 2695.46 | 862.13 | 1833.33 | 361166.67 |
| 44 | 2028-08 | 2691.10 | 857.77 | 1833.33 | 359333.33 |
| 45 | 2028-09 | 2686.75 | 853.42 | 1833.33 | 357500.00 |
| 46 | 2028-10 | 2682.40 | 849.06 | 1833.33 | 355666.67 |
| 47 | 2028-11 | 2678.04 | 844.71 | 1833.33 | 353833.33 |
| 48 | 2028-12 | 2673.69 | 840.35 | 1833.33 | 352000.00 |
| 49 | 2029-01 | 2669.33 | 836.00 | 1833.33 | 350166.67 |
| 50 | 2029-02 | 2664.98 | 831.65 | 1833.33 | 348333.33 |
| 51 | 2029-03 | 2660.63 | 827.29 | 1833.33 | 346500.00 |
| 52 | 2029-04 | 2656.27 | 822.94 | 1833.33 | 344666.67 |
| 53 | 2029-05 | 2651.92 | 818.58 | 1833.33 | 342833.33 |
| 54 | 2029-06 | 2647.56 | 814.23 | 1833.33 | 341000.00 |
| 55 | 2029-07 | 2643.21 | 809.88 | 1833.33 | 339166.67 |
| 56 | 2029-08 | 2638.85 | 805.52 | 1833.33 | 337333.33 |
| 57 | 2029-09 | 2634.50 | 801.17 | 1833.33 | 335500.00 |
| 58 | 2029-10 | 2630.15 | 796.81 | 1833.33 | 333666.67 |
| 59 | 2029-11 | 2625.79 | 792.46 | 1833.33 | 331833.33 |
| 60 | 2029-12 | 2621.44 | 788.10 | 1833.33 | 330000.00 |
| 61 | 2030-01 | 2617.08 | 783.75 | 1833.33 | 328166.67 |
| 62 | 2030-02 | 2612.73 | 779.40 | 1833.33 | 326333.33 |
| 63 | 2030-03 | 2608.38 | 775.04 | 1833.33 | 324500.00 |
| 64 | 2030-04 | 2604.02 | 770.69 | 1833.33 | 322666.67 |
| 65 | 2030-05 | 2599.67 | 766.33 | 1833.33 | 320833.33 |
| 66 | 2030-06 | 2595.31 | 761.98 | 1833.33 | 319000.00 |
| 67 | 2030-07 | 2590.96 | 757.63 | 1833.33 | 317166.67 |
| 68 | 2030-08 | 2586.60 | 753.27 | 1833.33 | 315333.33 |
| 69 | 2030-09 | 2582.25 | 748.92 | 1833.33 | 313500.00 |
| 70 | 2030-10 | 2577.90 | 744.56 | 1833.33 | 311666.67 |
| 71 | 2030-11 | 2573.54 | 740.21 | 1833.33 | 309833.33 |
| 72 | 2030-12 | 2569.19 | 735.85 | 1833.33 | 308000.00 |
| 73 | 2031-01 | 2564.83 | 731.50 | 1833.33 | 306166.67 |
| 74 | 2031-02 | 2560.48 | 727.15 | 1833.33 | 304333.33 |
| 75 | 2031-03 | 2556.13 | 722.79 | 1833.33 | 302500.00 |
| 76 | 2031-04 | 2551.77 | 718.44 | 1833.33 | 300666.67 |
| 77 | 2031-05 | 2547.42 | 714.08 | 1833.33 | 298833.33 |
| 78 | 2031-06 | 2543.06 | 709.73 | 1833.33 | 297000.00 |
| 79 | 2031-07 | 2538.71 | 705.38 | 1833.33 | 295166.67 |
| 80 | 2031-08 | 2534.35 | 701.02 | 1833.33 | 293333.33 |
| 81 | 2031-09 | 2530.00 | 696.67 | 1833.33 | 291500.00 |
| 82 | 2031-10 | 2525.65 | 692.31 | 1833.33 | 289666.67 |
| 83 | 2031-11 | 2521.29 | 687.96 | 1833.33 | 287833.33 |
| 84 | 2031-12 | 2516.94 | 683.60 | 1833.33 | 286000.00 |
| 85 | 2032-01 | 2512.58 | 679.25 | 1833.33 | 284166.67 |
| 86 | 2032-02 | 2508.23 | 674.90 | 1833.33 | 282333.33 |
| 87 | 2032-03 | 2503.88 | 670.54 | 1833.33 | 280500.00 |
| 88 | 2032-04 | 2499.52 | 666.19 | 1833.33 | 278666.67 |
| 89 | 2032-05 | 2495.17 | 661.83 | 1833.33 | 276833.33 |
| 90 | 2032-06 | 2490.81 | 657.48 | 1833.33 | 275000.00 |
| 91 | 2032-07 | 2486.46 | 653.13 | 1833.33 | 273166.67 |
| 92 | 2032-08 | 2482.10 | 648.77 | 1833.33 | 271333.33 |
| 93 | 2032-09 | 2477.75 | 644.42 | 1833.33 | 269500.00 |
| 94 | 2032-10 | 2473.40 | 640.06 | 1833.33 | 267666.67 |
| 95 | 2032-11 | 2469.04 | 635.71 | 1833.33 | 265833.33 |
| 96 | 2032-12 | 2464.69 | 631.35 | 1833.33 | 264000.00 |
| 97 | 2033-01 | 2460.33 | 627.00 | 1833.33 | 262166.67 |
| 98 | 2033-02 | 2455.98 | 622.65 | 1833.33 | 260333.33 |
| 99 | 2033-03 | 2451.63 | 618.29 | 1833.33 | 258500.00 |
| 100 | 2033-04 | 2447.27 | 613.94 | 1833.33 | 256666.67 |
| 101 | 2033-05 | 2442.92 | 609.58 | 1833.33 | 254833.33 |
| 102 | 2033-06 | 2438.56 | 605.23 | 1833.33 | 253000.00 |
| 103 | 2033-07 | 2434.21 | 600.88 | 1833.33 | 251166.67 |
| 104 | 2033-08 | 2429.85 | 596.52 | 1833.33 | 249333.33 |
| 105 | 2033-09 | 2425.50 | 592.17 | 1833.33 | 247500.00 |
| 106 | 2033-10 | 2421.15 | 587.81 | 1833.33 | 245666.67 |
| 107 | 2033-11 | 2416.79 | 583.46 | 1833.33 | 243833.33 |
| 108 | 2033-12 | 2412.44 | 579.10 | 1833.33 | 242000.00 |
| 109 | 2034-01 | 2408.08 | 574.75 | 1833.33 | 240166.67 |
| 110 | 2034-02 | 2403.73 | 570.40 | 1833.33 | 238333.33 |
| 111 | 2034-03 | 2399.38 | 566.04 | 1833.33 | 236500.00 |
| 112 | 2034-04 | 2395.02 | 561.69 | 1833.33 | 234666.67 |
| 113 | 2034-05 | 2390.67 | 557.33 | 1833.33 | 232833.33 |
| 114 | 2034-06 | 2386.31 | 552.98 | 1833.33 | 231000.00 |
| 115 | 2034-07 | 2381.96 | 548.63 | 1833.33 | 229166.67 |
| 116 | 2034-08 | 2377.60 | 544.27 | 1833.33 | 227333.33 |
| 117 | 2034-09 | 2373.25 | 539.92 | 1833.33 | 225500.00 |
| 118 | 2034-10 | 2368.90 | 535.56 | 1833.33 | 223666.67 |
| 119 | 2034-11 | 2364.54 | 531.21 | 1833.33 | 221833.33 |
| 120 | 2034-12 | 2360.19 | 526.85 | 1833.33 | 220000.00 |
| 121 | 2035-01 | 2355.83 | 522.50 | 1833.33 | 218166.67 |
| 122 | 2035-02 | 2351.48 | 518.15 | 1833.33 | 216333.33 |
| 123 | 2035-03 | 2347.13 | 513.79 | 1833.33 | 214500.00 |
| 124 | 2035-04 | 2342.77 | 509.44 | 1833.33 | 212666.67 |
| 125 | 2035-05 | 2338.42 | 505.08 | 1833.33 | 210833.33 |
| 126 | 2035-06 | 2334.06 | 500.73 | 1833.33 | 209000.00 |
| 127 | 2035-07 | 2329.71 | 496.38 | 1833.33 | 207166.67 |
| 128 | 2035-08 | 2325.35 | 492.02 | 1833.33 | 205333.33 |
| 129 | 2035-09 | 2321.00 | 487.67 | 1833.33 | 203500.00 |
| 130 | 2035-10 | 2316.65 | 483.31 | 1833.33 | 201666.67 |
| 131 | 2035-11 | 2312.29 | 478.96 | 1833.33 | 199833.33 |
| 132 | 2035-12 | 2307.94 | 474.60 | 1833.33 | 198000.00 |
| 133 | 2036-01 | 2303.58 | 470.25 | 1833.33 | 196166.67 |
| 134 | 2036-02 | 2299.23 | 465.90 | 1833.33 | 194333.33 |
| 135 | 2036-03 | 2294.88 | 461.54 | 1833.33 | 192500.00 |
| 136 | 2036-04 | 2290.52 | 457.19 | 1833.33 | 190666.67 |
| 137 | 2036-05 | 2286.17 | 452.83 | 1833.33 | 188833.33 |
| 138 | 2036-06 | 2281.81 | 448.48 | 1833.33 | 187000.00 |
| 139 | 2036-07 | 2277.46 | 444.13 | 1833.33 | 185166.67 |
| 140 | 2036-08 | 2273.10 | 439.77 | 1833.33 | 183333.33 |
| 141 | 2036-09 | 2268.75 | 435.42 | 1833.33 | 181500.00 |
| 142 | 2036-10 | 2264.40 | 431.06 | 1833.33 | 179666.67 |
| 143 | 2036-11 | 2260.04 | 426.71 | 1833.33 | 177833.33 |
| 144 | 2036-12 | 2255.69 | 422.35 | 1833.33 | 176000.00 |
| 145 | 2037-01 | 2251.33 | 418.00 | 1833.33 | 174166.67 |
| 146 | 2037-02 | 2246.98 | 413.65 | 1833.33 | 172333.33 |
| 147 | 2037-03 | 2242.63 | 409.29 | 1833.33 | 170500.00 |
| 148 | 2037-04 | 2238.27 | 404.94 | 1833.33 | 168666.67 |
| 149 | 2037-05 | 2233.92 | 400.58 | 1833.33 | 166833.33 |
| 150 | 2037-06 | 2229.56 | 396.23 | 1833.33 | 165000.00 |
| 151 | 2037-07 | 2225.21 | 391.88 | 1833.33 | 163166.67 |
| 152 | 2037-08 | 2220.85 | 387.52 | 1833.33 | 161333.33 |
| 153 | 2037-09 | 2216.50 | 383.17 | 1833.33 | 159500.00 |
| 154 | 2037-10 | 2212.15 | 378.81 | 1833.33 | 157666.67 |
| 155 | 2037-11 | 2207.79 | 374.46 | 1833.33 | 155833.33 |
| 156 | 2037-12 | 2203.44 | 370.10 | 1833.33 | 154000.00 |
| 157 | 2038-01 | 2199.08 | 365.75 | 1833.33 | 152166.67 |
| 158 | 2038-02 | 2194.73 | 361.40 | 1833.33 | 150333.33 |
| 159 | 2038-03 | 2190.38 | 357.04 | 1833.33 | 148500.00 |
| 160 | 2038-04 | 2186.02 | 352.69 | 1833.33 | 146666.67 |
| 161 | 2038-05 | 2181.67 | 348.33 | 1833.33 | 144833.33 |
| 162 | 2038-06 | 2177.31 | 343.98 | 1833.33 | 143000.00 |
| 163 | 2038-07 | 2172.96 | 339.63 | 1833.33 | 141166.67 |
| 164 | 2038-08 | 2168.60 | 335.27 | 1833.33 | 139333.33 |
| 165 | 2038-09 | 2164.25 | 330.92 | 1833.33 | 137500.00 |
| 166 | 2038-10 | 2159.90 | 326.56 | 1833.33 | 135666.67 |
| 167 | 2038-11 | 2155.54 | 322.21 | 1833.33 | 133833.33 |
| 168 | 2038-12 | 2151.19 | 317.85 | 1833.33 | 132000.00 |
| 169 | 2039-01 | 2146.83 | 313.50 | 1833.33 | 130166.67 |
| 170 | 2039-02 | 2142.48 | 309.15 | 1833.33 | 128333.33 |
| 171 | 2039-03 | 2138.13 | 304.79 | 1833.33 | 126500.00 |
| 172 | 2039-04 | 2133.77 | 300.44 | 1833.33 | 124666.67 |
| 173 | 2039-05 | 2129.42 | 296.08 | 1833.33 | 122833.33 |
| 174 | 2039-06 | 2125.06 | 291.73 | 1833.33 | 121000.00 |
| 175 | 2039-07 | 2120.71 | 287.38 | 1833.33 | 119166.67 |
| 176 | 2039-08 | 2116.35 | 283.02 | 1833.33 | 117333.33 |
| 177 | 2039-09 | 2112.00 | 278.67 | 1833.33 | 115500.00 |
| 178 | 2039-10 | 2107.65 | 274.31 | 1833.33 | 113666.67 |
| 179 | 2039-11 | 2103.29 | 269.96 | 1833.33 | 111833.33 |
| 180 | 2039-12 | 2098.94 | 265.60 | 1833.33 | 110000.00 |
| 181 | 2040-01 | 2094.58 | 261.25 | 1833.33 | 108166.67 |
| 182 | 2040-02 | 2090.23 | 256.90 | 1833.33 | 106333.33 |
| 183 | 2040-03 | 2085.88 | 252.54 | 1833.33 | 104500.00 |
| 184 | 2040-04 | 2081.52 | 248.19 | 1833.33 | 102666.67 |
| 185 | 2040-05 | 2077.17 | 243.83 | 1833.33 | 100833.33 |
| 186 | 2040-06 | 2072.81 | 239.48 | 1833.33 | 99000.00 |
| 187 | 2040-07 | 2068.46 | 235.13 | 1833.33 | 97166.67 |
| 188 | 2040-08 | 2064.10 | 230.77 | 1833.33 | 95333.33 |
| 189 | 2040-09 | 2059.75 | 226.42 | 1833.33 | 93500.00 |
| 190 | 2040-10 | 2055.40 | 222.06 | 1833.33 | 91666.67 |
| 191 | 2040-11 | 2051.04 | 217.71 | 1833.33 | 89833.33 |
| 192 | 2040-12 | 2046.69 | 213.35 | 1833.33 | 88000.00 |
| 193 | 2041-01 | 2042.33 | 209.00 | 1833.33 | 86166.67 |
| 194 | 2041-02 | 2037.98 | 204.65 | 1833.33 | 84333.33 |
| 195 | 2041-03 | 2033.63 | 200.29 | 1833.33 | 82500.00 |
| 196 | 2041-04 | 2029.27 | 195.94 | 1833.33 | 80666.67 |
| 197 | 2041-05 | 2024.92 | 191.58 | 1833.33 | 78833.33 |
| 198 | 2041-06 | 2020.56 | 187.23 | 1833.33 | 77000.00 |
| 199 | 2041-07 | 2016.21 | 182.88 | 1833.33 | 75166.67 |
| 200 | 2041-08 | 2011.85 | 178.52 | 1833.33 | 73333.33 |
| 201 | 2041-09 | 2007.50 | 174.17 | 1833.33 | 71500.00 |
| 202 | 2041-10 | 2003.15 | 169.81 | 1833.33 | 69666.67 |
| 203 | 2041-11 | 1998.79 | 165.46 | 1833.33 | 67833.33 |
| 204 | 2041-12 | 1994.44 | 161.10 | 1833.33 | 66000.00 |
| 205 | 2042-01 | 1990.08 | 156.75 | 1833.33 | 64166.67 |
| 206 | 2042-02 | 1985.73 | 152.40 | 1833.33 | 62333.33 |
| 207 | 2042-03 | 1981.38 | 148.04 | 1833.33 | 60500.00 |
| 208 | 2042-04 | 1977.02 | 143.69 | 1833.33 | 58666.67 |
| 209 | 2042-05 | 1972.67 | 139.33 | 1833.33 | 56833.33 |
| 210 | 2042-06 | 1968.31 | 134.98 | 1833.33 | 55000.00 |
| 211 | 2042-07 | 1963.96 | 130.63 | 1833.33 | 53166.67 |
| 212 | 2042-08 | 1959.60 | 126.27 | 1833.33 | 51333.33 |
| 213 | 2042-09 | 1955.25 | 121.92 | 1833.33 | 49500.00 |
| 214 | 2042-10 | 1950.90 | 117.56 | 1833.33 | 47666.67 |
| 215 | 2042-11 | 1946.54 | 113.21 | 1833.33 | 45833.33 |
| 216 | 2042-12 | 1942.19 | 108.85 | 1833.33 | 44000.00 |
| 217 | 2043-01 | 1937.83 | 104.50 | 1833.33 | 42166.67 |
| 218 | 2043-02 | 1933.48 | 100.15 | 1833.33 | 40333.33 |
| 219 | 2043-03 | 1929.13 | 95.79 | 1833.33 | 38500.00 |
| 220 | 2043-04 | 1924.77 | 91.44 | 1833.33 | 36666.67 |
| 221 | 2043-05 | 1920.42 | 87.08 | 1833.33 | 34833.33 |
| 222 | 2043-06 | 1916.06 | 82.73 | 1833.33 | 33000.00 |
| 223 | 2043-07 | 1911.71 | 78.38 | 1833.33 | 31166.67 |
| 224 | 2043-08 | 1907.35 | 74.02 | 1833.33 | 29333.33 |
| 225 | 2043-09 | 1903.00 | 69.67 | 1833.33 | 27500.00 |
| 226 | 2043-10 | 1898.65 | 65.31 | 1833.33 | 25666.67 |
| 227 | 2043-11 | 1894.29 | 60.96 | 1833.33 | 23833.33 |
| 228 | 2043-12 | 1889.94 | 56.60 | 1833.33 | 22000.00 |
| 229 | 2044-01 | 1885.58 | 52.25 | 1833.33 | 20166.67 |
| 230 | 2044-02 | 1881.23 | 47.90 | 1833.33 | 18333.33 |
| 231 | 2044-03 | 1876.88 | 43.54 | 1833.33 | 16500.00 |
| 232 | 2044-04 | 1872.52 | 39.19 | 1833.33 | 14666.67 |
| 233 | 2044-05 | 1868.17 | 34.83 | 1833.33 | 12833.33 |
| 234 | 2044-06 | 1863.81 | 30.48 | 1833.33 | 11000.00 |
| 235 | 2044-07 | 1859.46 | 26.13 | 1833.33 | 9166.67 |
| 236 | 2044-08 | 1855.10 | 21.77 | 1833.33 | 7333.33 |
| 237 | 2044-09 | 1850.75 | 17.42 | 1833.33 | 5500.00 |
| 238 | 2044-10 | 1846.40 | 13.06 | 1833.33 | 3666.67 |
| 239 | 2044-11 | 1842.04 | 8.71 | 1833.33 | 1833.33 |
| 240 | 2044-12 | 1837.69 | 4.35 | 1833.33 | 0.00 |