贷款48.07万（公积金贷款）房贷，还款19年9个月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：48.07万
还款月数：19年9个月
每月还款：2654.64元
利息总额：14.85万
本息合计：62.91万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-11 | 2654.64 | 1141.63 | 1513.01 | 479172.18 |
| 2 | 2024-12 | 2654.64 | 1138.03 | 1516.60 | 477655.58 |
| 3 | 2025-01 | 2654.64 | 1134.43 | 1520.20 | 476135.38 |
| 4 | 2025-02 | 2654.64 | 1130.82 | 1523.81 | 474611.56 |
| 5 | 2025-03 | 2654.64 | 1127.20 | 1527.43 | 473084.13 |
| 6 | 2025-04 | 2654.64 | 1123.57 | 1531.06 | 471553.07 |
| 7 | 2025-05 | 2654.64 | 1119.94 | 1534.70 | 470018.38 |
| 8 | 2025-06 | 2654.64 | 1116.29 | 1538.34 | 468480.03 |
| 9 | 2025-07 | 2654.64 | 1112.64 | 1541.99 | 466938.04 |
| 10 | 2025-08 | 2654.64 | 1108.98 | 1545.66 | 465392.38 |
| 11 | 2025-09 | 2654.64 | 1105.31 | 1549.33 | 463843.05 |
| 12 | 2025-10 | 2654.64 | 1101.63 | 1553.01 | 462290.05 |
| 13 | 2025-11 | 2654.64 | 1097.94 | 1556.70 | 460733.35 |
| 14 | 2025-12 | 2654.64 | 1094.24 | 1560.39 | 459172.96 |
| 15 | 2026-01 | 2654.64 | 1090.54 | 1564.10 | 457608.86 |
| 16 | 2026-02 | 2654.64 | 1086.82 | 1567.81 | 456041.04 |
| 17 | 2026-03 | 2654.64 | 1083.10 | 1571.54 | 454469.50 |
| 18 | 2026-04 | 2654.64 | 1079.37 | 1575.27 | 452894.23 |
| 19 | 2026-05 | 2654.64 | 1075.62 | 1579.01 | 451315.22 |
| 20 | 2026-06 | 2654.64 | 1071.87 | 1582.76 | 449732.46 |
| 21 | 2026-07 | 2654.64 | 1068.11 | 1586.52 | 448145.94 |
| 22 | 2026-08 | 2654.64 | 1064.35 | 1590.29 | 446555.65 |
| 23 | 2026-09 | 2654.64 | 1060.57 | 1594.07 | 444961.59 |
| 24 | 2026-10 | 2654.64 | 1056.78 | 1597.85 | 443363.74 |
| 25 | 2026-11 | 2654.64 | 1052.99 | 1601.65 | 441762.09 |
| 26 | 2026-12 | 2654.64 | 1049.18 | 1605.45 | 440156.64 |
| 27 | 2027-01 | 2654.64 | 1045.37 | 1609.26 | 438547.38 |
| 28 | 2027-02 | 2654.64 | 1041.55 | 1613.09 | 436934.29 |
| 29 | 2027-03 | 2654.64 | 1037.72 | 1616.92 | 435317.38 |
| 30 | 2027-04 | 2654.64 | 1033.88 | 1620.76 | 433696.62 |
| 31 | 2027-05 | 2654.64 | 1030.03 | 1624.61 | 432072.01 |
| 32 | 2027-06 | 2654.64 | 1026.17 | 1628.46 | 430443.55 |
| 33 | 2027-07 | 2654.64 | 1022.30 | 1632.33 | 428811.22 |
| 34 | 2027-08 | 2654.64 | 1018.43 | 1636.21 | 427175.01 |
| 35 | 2027-09 | 2654.64 | 1014.54 | 1640.09 | 425534.92 |
| 36 | 2027-10 | 2654.64 | 1010.65 | 1643.99 | 423890.93 |
| 37 | 2027-11 | 2654.64 | 1006.74 | 1647.89 | 422243.03 |
| 38 | 2027-12 | 2654.64 | 1002.83 | 1651.81 | 420591.22 |
| 39 | 2028-01 | 2654.64 | 998.90 | 1655.73 | 418935.49 |
| 40 | 2028-02 | 2654.64 | 994.97 | 1659.66 | 417275.83 |
| 41 | 2028-03 | 2654.64 | 991.03 | 1663.60 | 415612.22 |
| 42 | 2028-04 | 2654.64 | 987.08 | 1667.56 | 413944.67 |
| 43 | 2028-05 | 2654.64 | 983.12 | 1671.52 | 412273.15 |
| 44 | 2028-06 | 2654.64 | 979.15 | 1675.49 | 410597.67 |
| 45 | 2028-07 | 2654.64 | 975.17 | 1679.47 | 408918.20 |
| 46 | 2028-08 | 2654.64 | 971.18 | 1683.45 | 407234.75 |
| 47 | 2028-09 | 2654.64 | 967.18 | 1687.45 | 405547.29 |
| 48 | 2028-10 | 2654.64 | 963.17 | 1691.46 | 403855.83 |
| 49 | 2028-11 | 2654.64 | 959.16 | 1695.48 | 402160.36 |
| 50 | 2028-12 | 2654.64 | 955.13 | 1699.50 | 400460.85 |
| 51 | 2029-01 | 2654.64 | 951.09 | 1703.54 | 398757.31 |
| 52 | 2029-02 | 2654.64 | 947.05 | 1707.59 | 397049.72 |
| 53 | 2029-03 | 2654.64 | 942.99 | 1711.64 | 395338.08 |
| 54 | 2029-04 | 2654.64 | 938.93 | 1715.71 | 393622.38 |
| 55 | 2029-05 | 2654.64 | 934.85 | 1719.78 | 391902.59 |
| 56 | 2029-06 | 2654.64 | 930.77 | 1723.87 | 390178.73 |
| 57 | 2029-07 | 2654.64 | 926.67 | 1727.96 | 388450.77 |
| 58 | 2029-08 | 2654.64 | 922.57 | 1732.06 | 386718.70 |
| 59 | 2029-09 | 2654.64 | 918.46 | 1736.18 | 384982.52 |
| 60 | 2029-10 | 2654.64 | 914.33 | 1740.30 | 383242.22 |
| 61 | 2029-11 | 2654.64 | 910.20 | 1744.43 | 381497.79 |
| 62 | 2029-12 | 2654.64 | 906.06 | 1748.58 | 379749.21 |
| 63 | 2030-01 | 2654.64 | 901.90 | 1752.73 | 377996.48 |
| 64 | 2030-02 | 2654.64 | 897.74 | 1756.89 | 376239.59 |
| 65 | 2030-03 | 2654.64 | 893.57 | 1761.07 | 374478.52 |
| 66 | 2030-04 | 2654.64 | 889.39 | 1765.25 | 372713.27 |
| 67 | 2030-05 | 2654.64 | 885.19 | 1769.44 | 370943.83 |
| 68 | 2030-06 | 2654.64 | 880.99 | 1773.64 | 369170.19 |
| 69 | 2030-07 | 2654.64 | 876.78 | 1777.86 | 367392.33 |
| 70 | 2030-08 | 2654.64 | 872.56 | 1782.08 | 365610.25 |
| 71 | 2030-09 | 2654.64 | 868.32 | 1786.31 | 363823.94 |
| 72 | 2030-10 | 2654.64 | 864.08 | 1790.55 | 362033.39 |
| 73 | 2030-11 | 2654.64 | 859.83 | 1794.81 | 360238.58 |
| 74 | 2030-12 | 2654.64 | 855.57 | 1799.07 | 358439.51 |
| 75 | 2031-01 | 2654.64 | 851.29 | 1803.34 | 356636.17 |
| 76 | 2031-02 | 2654.64 | 847.01 | 1807.62 | 354828.55 |
| 77 | 2031-03 | 2654.64 | 842.72 | 1811.92 | 353016.63 |
| 78 | 2031-04 | 2654.64 | 838.41 | 1816.22 | 351200.41 |
| 79 | 2031-05 | 2654.64 | 834.10 | 1820.53 | 349379.88 |
| 80 | 2031-06 | 2654.64 | 829.78 | 1824.86 | 347555.02 |
| 81 | 2031-07 | 2654.64 | 825.44 | 1829.19 | 345725.83 |
| 82 | 2031-08 | 2654.64 | 821.10 | 1833.54 | 343892.29 |
| 83 | 2031-09 | 2654.64 | 816.74 | 1837.89 | 342054.40 |
| 84 | 2031-10 | 2654.64 | 812.38 | 1842.26 | 340212.14 |
| 85 | 2031-11 | 2654.64 | 808.00 | 1846.63 | 338365.51 |
| 86 | 2031-12 | 2654.64 | 803.62 | 1851.02 | 336514.50 |
| 87 | 2032-01 | 2654.64 | 799.22 | 1855.41 | 334659.08 |
| 88 | 2032-02 | 2654.64 | 794.82 | 1859.82 | 332799.26 |
| 89 | 2032-03 | 2654.64 | 790.40 | 1864.24 | 330935.03 |
| 90 | 2032-04 | 2654.64 | 785.97 | 1868.66 | 329066.36 |
| 91 | 2032-05 | 2654.64 | 781.53 | 1873.10 | 327193.26 |
| 92 | 2032-06 | 2654.64 | 777.08 | 1877.55 | 325315.71 |
| 93 | 2032-07 | 2654.64 | 772.62 | 1882.01 | 323433.70 |
| 94 | 2032-08 | 2654.64 | 768.16 | 1886.48 | 321547.22 |
| 95 | 2032-09 | 2654.64 | 763.67 | 1890.96 | 319656.26 |
| 96 | 2032-10 | 2654.64 | 759.18 | 1895.45 | 317760.81 |
| 97 | 2032-11 | 2654.64 | 754.68 | 1899.95 | 315860.85 |
| 98 | 2032-12 | 2654.64 | 750.17 | 1904.47 | 313956.39 |
| 99 | 2033-01 | 2654.64 | 745.65 | 1908.99 | 312047.40 |
| 100 | 2033-02 | 2654.64 | 741.11 | 1913.52 | 310133.88 |
| 101 | 2033-03 | 2654.64 | 736.57 | 1918.07 | 308215.81 |
| 102 | 2033-04 | 2654.64 | 732.01 | 1922.62 | 306293.19 |
| 103 | 2033-05 | 2654.64 | 727.45 | 1927.19 | 304366.00 |
| 104 | 2033-06 | 2654.64 | 722.87 | 1931.77 | 302434.23 |
| 105 | 2033-07 | 2654.64 | 718.28 | 1936.35 | 300497.88 |
| 106 | 2033-08 | 2654.64 | 713.68 | 1940.95 | 298556.93 |
| 107 | 2033-09 | 2654.64 | 709.07 | 1945.56 | 296611.36 |
| 108 | 2033-10 | 2654.64 | 704.45 | 1950.18 | 294661.18 |
| 109 | 2033-11 | 2654.64 | 699.82 | 1954.81 | 292706.37 |
| 110 | 2033-12 | 2654.64 | 695.18 | 1959.46 | 290746.91 |
| 111 | 2034-01 | 2654.64 | 690.52 | 1964.11 | 288782.80 |
| 112 | 2034-02 | 2654.64 | 685.86 | 1968.78 | 286814.02 |
| 113 | 2034-03 | 2654.64 | 681.18 | 1973.45 | 284840.57 |
| 114 | 2034-04 | 2654.64 | 676.50 | 1978.14 | 282862.43 |
| 115 | 2034-05 | 2654.64 | 671.80 | 1982.84 | 280879.59 |
| 116 | 2034-06 | 2654.64 | 667.09 | 1987.55 | 278892.05 |
| 117 | 2034-07 | 2654.64 | 662.37 | 1992.27 | 276899.78 |
| 118 | 2034-08 | 2654.64 | 657.64 | 1997.00 | 274902.78 |
| 119 | 2034-09 | 2654.64 | 652.89 | 2001.74 | 272901.04 |
| 120 | 2034-10 | 2654.64 | 648.14 | 2006.50 | 270894.55 |
| 121 | 2034-11 | 2654.64 | 643.37 | 2011.26 | 268883.29 |
| 122 | 2034-12 | 2654.64 | 638.60 | 2016.04 | 266867.25 |
| 123 | 2035-01 | 2654.64 | 633.81 | 2020.83 | 264846.42 |
| 124 | 2035-02 | 2654.64 | 629.01 | 2025.62 | 262820.80 |
| 125 | 2035-03 | 2654.64 | 624.20 | 2030.44 | 260790.36 |
| 126 | 2035-04 | 2654.64 | 619.38 | 2035.26 | 258755.11 |
| 127 | 2035-05 | 2654.64 | 614.54 | 2040.09 | 256715.01 |
| 128 | 2035-06 | 2654.64 | 609.70 | 2044.94 | 254670.08 |
| 129 | 2035-07 | 2654.64 | 604.84 | 2049.79 | 252620.28 |
| 130 | 2035-08 | 2654.64 | 599.97 | 2054.66 | 250565.62 |
| 131 | 2035-09 | 2654.64 | 595.09 | 2059.54 | 248506.08 |
| 132 | 2035-10 | 2654.64 | 590.20 | 2064.43 | 246441.65 |
| 133 | 2035-11 | 2654.64 | 585.30 | 2069.34 | 244372.31 |
| 134 | 2035-12 | 2654.64 | 580.38 | 2074.25 | 242298.06 |
| 135 | 2036-01 | 2654.64 | 575.46 | 2079.18 | 240218.88 |
| 136 | 2036-02 | 2654.64 | 570.52 | 2084.12 | 238134.77 |
| 137 | 2036-03 | 2654.64 | 565.57 | 2089.06 | 236045.70 |
| 138 | 2036-04 | 2654.64 | 560.61 | 2094.03 | 233951.68 |
| 139 | 2036-05 | 2654.64 | 555.64 | 2099.00 | 231852.68 |
| 140 | 2036-06 | 2654.64 | 550.65 | 2103.98 | 229748.69 |
| 141 | 2036-07 | 2654.64 | 545.65 | 2108.98 | 227639.71 |
| 142 | 2036-08 | 2654.64 | 540.64 | 2113.99 | 225525.72 |
| 143 | 2036-09 | 2654.64 | 535.62 | 2119.01 | 223406.71 |
| 144 | 2036-10 | 2654.64 | 530.59 | 2124.04 | 221282.66 |
| 145 | 2036-11 | 2654.64 | 525.55 | 2129.09 | 219153.57 |
| 146 | 2036-12 | 2654.64 | 520.49 | 2134.15 | 217019.43 |
| 147 | 2037-01 | 2654.64 | 515.42 | 2139.21 | 214880.21 |
| 148 | 2037-02 | 2654.64 | 510.34 | 2144.29 | 212735.92 |
| 149 | 2037-03 | 2654.64 | 505.25 | 2149.39 | 210586.53 |
| 150 | 2037-04 | 2654.64 | 500.14 | 2154.49 | 208432.04 |
| 151 | 2037-05 | 2654.64 | 495.03 | 2159.61 | 206272.43 |
| 152 | 2037-06 | 2654.64 | 489.90 | 2164.74 | 204107.69 |
| 153 | 2037-07 | 2654.64 | 484.76 | 2169.88 | 201937.81 |
| 154 | 2037-08 | 2654.64 | 479.60 | 2175.03 | 199762.78 |
| 155 | 2037-09 | 2654.64 | 474.44 | 2180.20 | 197582.58 |
| 156 | 2037-10 | 2654.64 | 469.26 | 2185.38 | 195397.21 |
| 157 | 2037-11 | 2654.64 | 464.07 | 2190.57 | 193206.64 |
| 158 | 2037-12 | 2654.64 | 458.87 | 2195.77 | 191010.87 |
| 159 | 2038-01 | 2654.64 | 453.65 | 2200.98 | 188809.89 |
| 160 | 2038-02 | 2654.64 | 448.42 | 2206.21 | 186603.67 |
| 161 | 2038-03 | 2654.64 | 443.18 | 2211.45 | 184392.22 |
| 162 | 2038-04 | 2654.64 | 437.93 | 2216.70 | 182175.52 |
| 163 | 2038-05 | 2654.64 | 432.67 | 2221.97 | 179953.55 |
| 164 | 2038-06 | 2654.64 | 427.39 | 2227.25 | 177726.31 |
| 165 | 2038-07 | 2654.64 | 422.10 | 2232.54 | 175493.77 |
| 166 | 2038-08 | 2654.64 | 416.80 | 2237.84 | 173255.93 |
| 167 | 2038-09 | 2654.64 | 411.48 | 2243.15 | 171012.78 |
| 168 | 2038-10 | 2654.64 | 406.16 | 2248.48 | 168764.30 |
| 169 | 2038-11 | 2654.64 | 400.82 | 2253.82 | 166510.48 |
| 170 | 2038-12 | 2654.64 | 395.46 | 2259.17 | 164251.31 |
| 171 | 2039-01 | 2654.64 | 390.10 | 2264.54 | 161986.77 |
| 172 | 2039-02 | 2654.64 | 384.72 | 2269.92 | 159716.85 |
| 173 | 2039-03 | 2654.64 | 379.33 | 2275.31 | 157441.55 |
| 174 | 2039-04 | 2654.64 | 373.92 | 2280.71 | 155160.84 |
| 175 | 2039-05 | 2654.64 | 368.51 | 2286.13 | 152874.71 |
| 176 | 2039-06 | 2654.64 | 363.08 | 2291.56 | 150583.15 |
| 177 | 2039-07 | 2654.64 | 357.63 | 2297.00 | 148286.15 |
| 178 | 2039-08 | 2654.64 | 352.18 | 2302.46 | 145983.69 |
| 179 | 2039-09 | 2654.64 | 346.71 | 2307.92 | 143675.77 |
| 180 | 2039-10 | 2654.64 | 341.23 | 2313.41 | 141362.37 |
| 181 | 2039-11 | 2654.64 | 335.74 | 2318.90 | 139043.47 |
| 182 | 2039-12 | 2654.64 | 330.23 | 2324.41 | 136719.06 |
| 183 | 2040-01 | 2654.64 | 324.71 | 2329.93 | 134389.13 |
| 184 | 2040-02 | 2654.64 | 319.17 | 2335.46 | 132053.67 |
| 185 | 2040-03 | 2654.64 | 313.63 | 2341.01 | 129712.66 |
| 186 | 2040-04 | 2654.64 | 308.07 | 2346.57 | 127366.10 |
| 187 | 2040-05 | 2654.64 | 302.49 | 2352.14 | 125013.96 |
| 188 | 2040-06 | 2654.64 | 296.91 | 2357.73 | 122656.23 |
| 189 | 2040-07 | 2654.64 | 291.31 | 2363.33 | 120292.90 |
| 190 | 2040-08 | 2654.64 | 285.70 | 2368.94 | 117923.96 |
| 191 | 2040-09 | 2654.64 | 280.07 | 2374.57 | 115549.40 |
| 192 | 2040-10 | 2654.64 | 274.43 | 2380.21 | 113169.19 |
| 193 | 2040-11 | 2654.64 | 268.78 | 2385.86 | 110783.33 |
| 194 | 2040-12 | 2654.64 | 263.11 | 2391.52 | 108391.81 |
| 195 | 2041-01 | 2654.64 | 257.43 | 2397.20 | 105994.60 |
| 196 | 2041-02 | 2654.64 | 251.74 | 2402.90 | 103591.71 |
| 197 | 2041-03 | 2654.64 | 246.03 | 2408.60 | 101183.10 |
| 198 | 2041-04 | 2654.64 | 240.31 | 2414.33 | 98768.78 |
| 199 | 2041-05 | 2654.64 | 234.58 | 2420.06 | 96348.72 |
| 200 | 2041-06 | 2654.64 | 228.83 | 2425.81 | 93922.91 |
| 201 | 2041-07 | 2654.64 | 223.07 | 2431.57 | 91491.34 |
| 202 | 2041-08 | 2654.64 | 217.29 | 2437.34 | 89054.00 |
| 203 | 2041-09 | 2654.64 | 211.50 | 2443.13 | 86610.87 |
| 204 | 2041-10 | 2654.64 | 205.70 | 2448.93 | 84161.93 |
| 205 | 2041-11 | 2654.64 | 199.88 | 2454.75 | 81707.18 |
| 206 | 2041-12 | 2654.64 | 194.05 | 2460.58 | 79246.60 |
| 207 | 2042-01 | 2654.64 | 188.21 | 2466.42 | 76780.18 |
| 208 | 2042-02 | 2654.64 | 182.35 | 2472.28 | 74307.90 |
| 209 | 2042-03 | 2654.64 | 176.48 | 2478.15 | 71829.74 |
| 210 | 2042-04 | 2654.64 | 170.60 | 2484.04 | 69345.70 |
| 211 | 2042-05 | 2654.64 | 164.70 | 2489.94 | 66855.76 |
| 212 | 2042-06 | 2654.64 | 158.78 | 2495.85 | 64359.91 |
| 213 | 2042-07 | 2654.64 | 152.85 | 2501.78 | 61858.13 |
| 214 | 2042-08 | 2654.64 | 146.91 | 2507.72 | 59350.41 |
| 215 | 2042-09 | 2654.64 | 140.96 | 2513.68 | 56836.73 |
| 216 | 2042-10 | 2654.64 | 134.99 | 2519.65 | 54317.08 |
| 217 | 2042-11 | 2654.64 | 129.00 | 2525.63 | 51791.45 |
| 218 | 2042-12 | 2654.64 | 123.00 | 2531.63 | 49259.82 |
| 219 | 2043-01 | 2654.64 | 116.99 | 2537.64 | 46722.18 |
| 220 | 2043-02 | 2654.64 | 110.97 | 2543.67 | 44178.51 |
| 221 | 2043-03 | 2654.64 | 104.92 | 2549.71 | 41628.80 |
| 222 | 2043-04 | 2654.64 | 98.87 | 2555.77 | 39073.03 |
| 223 | 2043-05 | 2654.64 | 92.80 | 2561.84 | 36511.19 |
| 224 | 2043-06 | 2654.64 | 86.71 | 2567.92 | 33943.27 |
| 225 | 2043-07 | 2654.64 | 80.62 | 2574.02 | 31369.25 |
| 226 | 2043-08 | 2654.64 | 74.50 | 2580.13 | 28789.12 |
| 227 | 2043-09 | 2654.64 | 68.37 | 2586.26 | 26202.86 |
| 228 | 2043-10 | 2654.64 | 62.23 | 2592.40 | 23610.45 |
| 229 | 2043-11 | 2654.64 | 56.07 | 2598.56 | 21011.89 |
| 230 | 2043-12 | 2654.64 | 49.90 | 2604.73 | 18407.16 |
| 231 | 2044-01 | 2654.64 | 43.72 | 2610.92 | 15796.24 |
| 232 | 2044-02 | 2654.64 | 37.52 | 2617.12 | 13179.13 |
| 233 | 2044-03 | 2654.64 | 31.30 | 2623.33 | 10555.79 |
| 234 | 2044-04 | 2654.64 | 25.07 | 2629.57 | 7926.23 |
| 235 | 2044-05 | 2654.64 | 18.82 | 2635.81 | 5290.42 |
| 236 | 2044-06 | 2654.64 | 12.56 | 2642.07 | 2648.35 |
| 237 | 2044-07 | 2654.64 | 6.29 | 2648.35 | 0.00 |
等额本金还款方式：
贷款总额：48.07万
还款月数：19年9个月
首月还款：3169.83元
每月递减：4.82元
利息总额：13.59万
本息合计：61.65万
节省利息：12609.67元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-11 | 3169.83 | 1141.63 | 2028.21 | 478656.98 |
| 2 | 2024-12 | 3165.02 | 1136.81 | 2028.21 | 476628.77 |
| 3 | 2025-01 | 3160.20 | 1131.99 | 2028.21 | 474600.57 |
| 4 | 2025-02 | 3155.38 | 1127.18 | 2028.21 | 472572.36 |
| 5 | 2025-03 | 3150.57 | 1122.36 | 2028.21 | 470544.15 |
| 6 | 2025-04 | 3145.75 | 1117.54 | 2028.21 | 468515.94 |
| 7 | 2025-05 | 3140.93 | 1112.73 | 2028.21 | 466487.74 |
| 8 | 2025-06 | 3136.12 | 1107.91 | 2028.21 | 464459.53 |
| 9 | 2025-07 | 3131.30 | 1103.09 | 2028.21 | 462431.32 |
| 10 | 2025-08 | 3126.48 | 1098.27 | 2028.21 | 460403.11 |
| 11 | 2025-09 | 3121.66 | 1093.46 | 2028.21 | 458374.91 |
| 12 | 2025-10 | 3116.85 | 1088.64 | 2028.21 | 456346.70 |
| 13 | 2025-11 | 3112.03 | 1083.82 | 2028.21 | 454318.49 |
| 14 | 2025-12 | 3107.21 | 1079.01 | 2028.21 | 452290.28 |
| 15 | 2026-01 | 3102.40 | 1074.19 | 2028.21 | 450262.08 |
| 16 | 2026-02 | 3097.58 | 1069.37 | 2028.21 | 448233.87 |
| 17 | 2026-03 | 3092.76 | 1064.56 | 2028.21 | 446205.66 |
| 18 | 2026-04 | 3087.95 | 1059.74 | 2028.21 | 444177.45 |
| 19 | 2026-05 | 3083.13 | 1054.92 | 2028.21 | 442149.25 |
| 20 | 2026-06 | 3078.31 | 1050.10 | 2028.21 | 440121.04 |
| 21 | 2026-07 | 3073.50 | 1045.29 | 2028.21 | 438092.83 |
| 22 | 2026-08 | 3068.68 | 1040.47 | 2028.21 | 436064.62 |
| 23 | 2026-09 | 3063.86 | 1035.65 | 2028.21 | 434036.42 |
| 24 | 2026-10 | 3059.04 | 1030.84 | 2028.21 | 432008.21 |
| 25 | 2026-11 | 3054.23 | 1026.02 | 2028.21 | 429980.00 |
| 26 | 2026-12 | 3049.41 | 1021.20 | 2028.21 | 427951.79 |
| 27 | 2027-01 | 3044.59 | 1016.39 | 2028.21 | 425923.59 |
| 28 | 2027-02 | 3039.78 | 1011.57 | 2028.21 | 423895.38 |
| 29 | 2027-03 | 3034.96 | 1006.75 | 2028.21 | 421867.17 |
| 30 | 2027-04 | 3030.14 | 1001.93 | 2028.21 | 419838.96 |
| 31 | 2027-05 | 3025.33 | 997.12 | 2028.21 | 417810.76 |
| 32 | 2027-06 | 3020.51 | 992.30 | 2028.21 | 415782.55 |
| 33 | 2027-07 | 3015.69 | 987.48 | 2028.21 | 413754.34 |
| 34 | 2027-08 | 3010.87 | 982.67 | 2028.21 | 411726.13 |
| 35 | 2027-09 | 3006.06 | 977.85 | 2028.21 | 409697.93 |
| 36 | 2027-10 | 3001.24 | 973.03 | 2028.21 | 407669.72 |
| 37 | 2027-11 | 2996.42 | 968.22 | 2028.21 | 405641.51 |
| 38 | 2027-12 | 2991.61 | 963.40 | 2028.21 | 403613.30 |
| 39 | 2028-01 | 2986.79 | 958.58 | 2028.21 | 401585.10 |
| 40 | 2028-02 | 2981.97 | 953.76 | 2028.21 | 399556.89 |
| 41 | 2028-03 | 2977.16 | 948.95 | 2028.21 | 397528.68 |
| 42 | 2028-04 | 2972.34 | 944.13 | 2028.21 | 395500.47 |
| 43 | 2028-05 | 2967.52 | 939.31 | 2028.21 | 393472.27 |
| 44 | 2028-06 | 2962.70 | 934.50 | 2028.21 | 391444.06 |
| 45 | 2028-07 | 2957.89 | 929.68 | 2028.21 | 389415.85 |
| 46 | 2028-08 | 2953.07 | 924.86 | 2028.21 | 387387.64 |
| 47 | 2028-09 | 2948.25 | 920.05 | 2028.21 | 385359.44 |
| 48 | 2028-10 | 2943.44 | 915.23 | 2028.21 | 383331.23 |
| 49 | 2028-11 | 2938.62 | 910.41 | 2028.21 | 381303.02 |
| 50 | 2028-12 | 2933.80 | 905.59 | 2028.21 | 379274.81 |
| 51 | 2029-01 | 2928.99 | 900.78 | 2028.21 | 377246.60 |
| 52 | 2029-02 | 2924.17 | 895.96 | 2028.21 | 375218.40 |
| 53 | 2029-03 | 2919.35 | 891.14 | 2028.21 | 373190.19 |
| 54 | 2029-04 | 2914.53 | 886.33 | 2028.21 | 371161.98 |
| 55 | 2029-05 | 2909.72 | 881.51 | 2028.21 | 369133.77 |
| 56 | 2029-06 | 2904.90 | 876.69 | 2028.21 | 367105.57 |
| 57 | 2029-07 | 2900.08 | 871.88 | 2028.21 | 365077.36 |
| 58 | 2029-08 | 2895.27 | 867.06 | 2028.21 | 363049.15 |
| 59 | 2029-09 | 2890.45 | 862.24 | 2028.21 | 361020.94 |
| 60 | 2029-10 | 2885.63 | 857.42 | 2028.21 | 358992.74 |
| 61 | 2029-11 | 2880.82 | 852.61 | 2028.21 | 356964.53 |
| 62 | 2029-12 | 2876.00 | 847.79 | 2028.21 | 354936.32 |
| 63 | 2030-01 | 2871.18 | 842.97 | 2028.21 | 352908.11 |
| 64 | 2030-02 | 2866.36 | 838.16 | 2028.21 | 350879.91 |
| 65 | 2030-03 | 2861.55 | 833.34 | 2028.21 | 348851.70 |
| 66 | 2030-04 | 2856.73 | 828.52 | 2028.21 | 346823.49 |
| 67 | 2030-05 | 2851.91 | 823.71 | 2028.21 | 344795.28 |
| 68 | 2030-06 | 2847.10 | 818.89 | 2028.21 | 342767.08 |
| 69 | 2030-07 | 2842.28 | 814.07 | 2028.21 | 340738.87 |
| 70 | 2030-08 | 2837.46 | 809.25 | 2028.21 | 338710.66 |
| 71 | 2030-09 | 2832.65 | 804.44 | 2028.21 | 336682.45 |
| 72 | 2030-10 | 2827.83 | 799.62 | 2028.21 | 334654.25 |
| 73 | 2030-11 | 2823.01 | 794.80 | 2028.21 | 332626.04 |
| 74 | 2030-12 | 2818.19 | 789.99 | 2028.21 | 330597.83 |
| 75 | 2031-01 | 2813.38 | 785.17 | 2028.21 | 328569.62 |
| 76 | 2031-02 | 2808.56 | 780.35 | 2028.21 | 326541.42 |
| 77 | 2031-03 | 2803.74 | 775.54 | 2028.21 | 324513.21 |
| 78 | 2031-04 | 2798.93 | 770.72 | 2028.21 | 322485.00 |
| 79 | 2031-05 | 2794.11 | 765.90 | 2028.21 | 320456.79 |
| 80 | 2031-06 | 2789.29 | 761.08 | 2028.21 | 318428.59 |
| 81 | 2031-07 | 2784.48 | 756.27 | 2028.21 | 316400.38 |
| 82 | 2031-08 | 2779.66 | 751.45 | 2028.21 | 314372.17 |
| 83 | 2031-09 | 2774.84 | 746.63 | 2028.21 | 312343.96 |
| 84 | 2031-10 | 2770.02 | 741.82 | 2028.21 | 310315.76 |
| 85 | 2031-11 | 2765.21 | 737.00 | 2028.21 | 308287.55 |
| 86 | 2031-12 | 2760.39 | 732.18 | 2028.21 | 306259.34 |
| 87 | 2032-01 | 2755.57 | 727.37 | 2028.21 | 304231.13 |
| 88 | 2032-02 | 2750.76 | 722.55 | 2028.21 | 302202.93 |
| 89 | 2032-03 | 2745.94 | 717.73 | 2028.21 | 300174.72 |
| 90 | 2032-04 | 2741.12 | 712.91 | 2028.21 | 298146.51 |
| 91 | 2032-05 | 2736.31 | 708.10 | 2028.21 | 296118.30 |
| 92 | 2032-06 | 2731.49 | 703.28 | 2028.21 | 294090.10 |
| 93 | 2032-07 | 2726.67 | 698.46 | 2028.21 | 292061.89 |
| 94 | 2032-08 | 2721.85 | 693.65 | 2028.21 | 290033.68 |
| 95 | 2032-09 | 2717.04 | 688.83 | 2028.21 | 288005.47 |
| 96 | 2032-10 | 2712.22 | 684.01 | 2028.21 | 285977.26 |
| 97 | 2032-11 | 2707.40 | 679.20 | 2028.21 | 283949.06 |
| 98 | 2032-12 | 2702.59 | 674.38 | 2028.21 | 281920.85 |
| 99 | 2033-01 | 2697.77 | 669.56 | 2028.21 | 279892.64 |
| 100 | 2033-02 | 2692.95 | 664.75 | 2028.21 | 277864.43 |
| 101 | 2033-03 | 2688.14 | 659.93 | 2028.21 | 275836.23 |
| 102 | 2033-04 | 2683.32 | 655.11 | 2028.21 | 273808.02 |
| 103 | 2033-05 | 2678.50 | 650.29 | 2028.21 | 271779.81 |
| 104 | 2033-06 | 2673.68 | 645.48 | 2028.21 | 269751.60 |
| 105 | 2033-07 | 2668.87 | 640.66 | 2028.21 | 267723.40 |
| 106 | 2033-08 | 2664.05 | 635.84 | 2028.21 | 265695.19 |
| 107 | 2033-09 | 2659.23 | 631.03 | 2028.21 | 263666.98 |
| 108 | 2033-10 | 2654.42 | 626.21 | 2028.21 | 261638.77 |
| 109 | 2033-11 | 2649.60 | 621.39 | 2028.21 | 259610.57 |
| 110 | 2033-12 | 2644.78 | 616.58 | 2028.21 | 257582.36 |
| 111 | 2034-01 | 2639.97 | 611.76 | 2028.21 | 255554.15 |
| 112 | 2034-02 | 2635.15 | 606.94 | 2028.21 | 253525.94 |
| 113 | 2034-03 | 2630.33 | 602.12 | 2028.21 | 251497.74 |
| 114 | 2034-04 | 2625.51 | 597.31 | 2028.21 | 249469.53 |
| 115 | 2034-05 | 2620.70 | 592.49 | 2028.21 | 247441.32 |
| 116 | 2034-06 | 2615.88 | 587.67 | 2028.21 | 245413.11 |
| 117 | 2034-07 | 2611.06 | 582.86 | 2028.21 | 243384.91 |
| 118 | 2034-08 | 2606.25 | 578.04 | 2028.21 | 241356.70 |
| 119 | 2034-09 | 2601.43 | 573.22 | 2028.21 | 239328.49 |
| 120 | 2034-10 | 2596.61 | 568.41 | 2028.21 | 237300.28 |
| 121 | 2034-11 | 2591.80 | 563.59 | 2028.21 | 235272.08 |
| 122 | 2034-12 | 2586.98 | 558.77 | 2028.21 | 233243.87 |
| 123 | 2035-01 | 2582.16 | 553.95 | 2028.21 | 231215.66 |
| 124 | 2035-02 | 2577.34 | 549.14 | 2028.21 | 229187.45 |
| 125 | 2035-03 | 2572.53 | 544.32 | 2028.21 | 227159.25 |
| 126 | 2035-04 | 2567.71 | 539.50 | 2028.21 | 225131.04 |
| 127 | 2035-05 | 2562.89 | 534.69 | 2028.21 | 223102.83 |
| 128 | 2035-06 | 2558.08 | 529.87 | 2028.21 | 221074.62 |
| 129 | 2035-07 | 2553.26 | 525.05 | 2028.21 | 219046.42 |
| 130 | 2035-08 | 2548.44 | 520.24 | 2028.21 | 217018.21 |
| 131 | 2035-09 | 2543.63 | 515.42 | 2028.21 | 214990.00 |
| 132 | 2035-10 | 2538.81 | 510.60 | 2028.21 | 212961.79 |
| 133 | 2035-11 | 2533.99 | 505.78 | 2028.21 | 210933.59 |
| 134 | 2035-12 | 2529.17 | 500.97 | 2028.21 | 208905.38 |
| 135 | 2036-01 | 2524.36 | 496.15 | 2028.21 | 206877.17 |
| 136 | 2036-02 | 2519.54 | 491.33 | 2028.21 | 204848.96 |
| 137 | 2036-03 | 2514.72 | 486.52 | 2028.21 | 202820.76 |
| 138 | 2036-04 | 2509.91 | 481.70 | 2028.21 | 200792.55 |
| 139 | 2036-05 | 2505.09 | 476.88 | 2028.21 | 198764.34 |
| 140 | 2036-06 | 2500.27 | 472.07 | 2028.21 | 196736.13 |
| 141 | 2036-07 | 2495.46 | 467.25 | 2028.21 | 194707.93 |
| 142 | 2036-08 | 2490.64 | 462.43 | 2028.21 | 192679.72 |
| 143 | 2036-09 | 2485.82 | 457.61 | 2028.21 | 190651.51 |
| 144 | 2036-10 | 2481.00 | 452.80 | 2028.21 | 188623.30 |
| 145 | 2036-11 | 2476.19 | 447.98 | 2028.21 | 186595.09 |
| 146 | 2036-12 | 2471.37 | 443.16 | 2028.21 | 184566.89 |
| 147 | 2037-01 | 2466.55 | 438.35 | 2028.21 | 182538.68 |
| 148 | 2037-02 | 2461.74 | 433.53 | 2028.21 | 180510.47 |
| 149 | 2037-03 | 2456.92 | 428.71 | 2028.21 | 178482.26 |
| 150 | 2037-04 | 2452.10 | 423.90 | 2028.21 | 176454.06 |
| 151 | 2037-05 | 2447.29 | 419.08 | 2028.21 | 174425.85 |
| 152 | 2037-06 | 2442.47 | 414.26 | 2028.21 | 172397.64 |
| 153 | 2037-07 | 2437.65 | 409.44 | 2028.21 | 170369.43 |
| 154 | 2037-08 | 2432.83 | 404.63 | 2028.21 | 168341.23 |
| 155 | 2037-09 | 2428.02 | 399.81 | 2028.21 | 166313.02 |
| 156 | 2037-10 | 2423.20 | 394.99 | 2028.21 | 164284.81 |
| 157 | 2037-11 | 2418.38 | 390.18 | 2028.21 | 162256.60 |
| 158 | 2037-12 | 2413.57 | 385.36 | 2028.21 | 160228.40 |
| 159 | 2038-01 | 2408.75 | 380.54 | 2028.21 | 158200.19 |
| 160 | 2038-02 | 2403.93 | 375.73 | 2028.21 | 156171.98 |
| 161 | 2038-03 | 2399.12 | 370.91 | 2028.21 | 154143.77 |
| 162 | 2038-04 | 2394.30 | 366.09 | 2028.21 | 152115.57 |
| 163 | 2038-05 | 2389.48 | 361.27 | 2028.21 | 150087.36 |
| 164 | 2038-06 | 2384.67 | 356.46 | 2028.21 | 148059.15 |
| 165 | 2038-07 | 2379.85 | 351.64 | 2028.21 | 146030.94 |
| 166 | 2038-08 | 2375.03 | 346.82 | 2028.21 | 144002.74 |
| 167 | 2038-09 | 2370.21 | 342.01 | 2028.21 | 141974.53 |
| 168 | 2038-10 | 2365.40 | 337.19 | 2028.21 | 139946.32 |
| 169 | 2038-11 | 2360.58 | 332.37 | 2028.21 | 137918.11 |
| 170 | 2038-12 | 2355.76 | 327.56 | 2028.21 | 135889.91 |
| 171 | 2039-01 | 2350.95 | 322.74 | 2028.21 | 133861.70 |
| 172 | 2039-02 | 2346.13 | 317.92 | 2028.21 | 131833.49 |
| 173 | 2039-03 | 2341.31 | 313.10 | 2028.21 | 129805.28 |
| 174 | 2039-04 | 2336.50 | 308.29 | 2028.21 | 127777.08 |
| 175 | 2039-05 | 2331.68 | 303.47 | 2028.21 | 125748.87 |
| 176 | 2039-06 | 2326.86 | 298.65 | 2028.21 | 123720.66 |
| 177 | 2039-07 | 2322.04 | 293.84 | 2028.21 | 121692.45 |
| 178 | 2039-08 | 2317.23 | 289.02 | 2028.21 | 119664.25 |
| 179 | 2039-09 | 2312.41 | 284.20 | 2028.21 | 117636.04 |
| 180 | 2039-10 | 2307.59 | 279.39 | 2028.21 | 115607.83 |
| 181 | 2039-11 | 2302.78 | 274.57 | 2028.21 | 113579.62 |
| 182 | 2039-12 | 2297.96 | 269.75 | 2028.21 | 111551.42 |
| 183 | 2040-01 | 2293.14 | 264.93 | 2028.21 | 109523.21 |
| 184 | 2040-02 | 2288.33 | 260.12 | 2028.21 | 107495.00 |
| 185 | 2040-03 | 2283.51 | 255.30 | 2028.21 | 105466.79 |
| 186 | 2040-04 | 2278.69 | 250.48 | 2028.21 | 103438.59 |
| 187 | 2040-05 | 2273.87 | 245.67 | 2028.21 | 101410.38 |
| 188 | 2040-06 | 2269.06 | 240.85 | 2028.21 | 99382.17 |
| 189 | 2040-07 | 2264.24 | 236.03 | 2028.21 | 97353.96 |
| 190 | 2040-08 | 2259.42 | 231.22 | 2028.21 | 95325.75 |
| 191 | 2040-09 | 2254.61 | 226.40 | 2028.21 | 93297.55 |
| 192 | 2040-10 | 2249.79 | 221.58 | 2028.21 | 91269.34 |
| 193 | 2040-11 | 2244.97 | 216.76 | 2028.21 | 89241.13 |
| 194 | 2040-12 | 2240.16 | 211.95 | 2028.21 | 87212.92 |
| 195 | 2041-01 | 2235.34 | 207.13 | 2028.21 | 85184.72 |
| 196 | 2041-02 | 2230.52 | 202.31 | 2028.21 | 83156.51 |
| 197 | 2041-03 | 2225.70 | 197.50 | 2028.21 | 81128.30 |
| 198 | 2041-04 | 2220.89 | 192.68 | 2028.21 | 79100.09 |
| 199 | 2041-05 | 2216.07 | 187.86 | 2028.21 | 77071.89 |
| 200 | 2041-06 | 2211.25 | 183.05 | 2028.21 | 75043.68 |
| 201 | 2041-07 | 2206.44 | 178.23 | 2028.21 | 73015.47 |
| 202 | 2041-08 | 2201.62 | 173.41 | 2028.21 | 70987.26 |
| 203 | 2041-09 | 2196.80 | 168.59 | 2028.21 | 68959.06 |
| 204 | 2041-10 | 2191.99 | 163.78 | 2028.21 | 66930.85 |
| 205 | 2041-11 | 2187.17 | 158.96 | 2028.21 | 64902.64 |
| 206 | 2041-12 | 2182.35 | 154.14 | 2028.21 | 62874.43 |
| 207 | 2042-01 | 2177.53 | 149.33 | 2028.21 | 60846.23 |
| 208 | 2042-02 | 2172.72 | 144.51 | 2028.21 | 58818.02 |
| 209 | 2042-03 | 2167.90 | 139.69 | 2028.21 | 56789.81 |
| 210 | 2042-04 | 2163.08 | 134.88 | 2028.21 | 54761.60 |
| 211 | 2042-05 | 2158.27 | 130.06 | 2028.21 | 52733.40 |
| 212 | 2042-06 | 2153.45 | 125.24 | 2028.21 | 50705.19 |
| 213 | 2042-07 | 2148.63 | 120.42 | 2028.21 | 48676.98 |
| 214 | 2042-08 | 2143.82 | 115.61 | 2028.21 | 46648.77 |
| 215 | 2042-09 | 2139.00 | 110.79 | 2028.21 | 44620.57 |
| 216 | 2042-10 | 2134.18 | 105.97 | 2028.21 | 42592.36 |
| 217 | 2042-11 | 2129.36 | 101.16 | 2028.21 | 40564.15 |
| 218 | 2042-12 | 2124.55 | 96.34 | 2028.21 | 38535.94 |
| 219 | 2043-01 | 2119.73 | 91.52 | 2028.21 | 36507.74 |
| 220 | 2043-02 | 2114.91 | 86.71 | 2028.21 | 34479.53 |
| 221 | 2043-03 | 2110.10 | 81.89 | 2028.21 | 32451.32 |
| 222 | 2043-04 | 2105.28 | 77.07 | 2028.21 | 30423.11 |
| 223 | 2043-05 | 2100.46 | 72.25 | 2028.21 | 28394.91 |
| 224 | 2043-06 | 2095.65 | 67.44 | 2028.21 | 26366.70 |
| 225 | 2043-07 | 2090.83 | 62.62 | 2028.21 | 24338.49 |
| 226 | 2043-08 | 2086.01 | 57.80 | 2028.21 | 22310.28 |
| 227 | 2043-09 | 2081.19 | 52.99 | 2028.21 | 20282.08 |
| 228 | 2043-10 | 2076.38 | 48.17 | 2028.21 | 18253.87 |
| 229 | 2043-11 | 2071.56 | 43.35 | 2028.21 | 16225.66 |
| 230 | 2043-12 | 2066.74 | 38.54 | 2028.21 | 14197.45 |
| 231 | 2044-01 | 2061.93 | 33.72 | 2028.21 | 12169.25 |
| 232 | 2044-02 | 2057.11 | 28.90 | 2028.21 | 10141.04 |
| 233 | 2044-03 | 2052.29 | 24.08 | 2028.21 | 8112.83 |
| 234 | 2044-04 | 2047.48 | 19.27 | 2028.21 | 6084.62 |
| 235 | 2044-05 | 2042.66 | 14.45 | 2028.21 | 4056.42 |
| 236 | 2044-06 | 2037.84 | 9.63 | 2028.21 | 2028.21 |
| 237 | 2044-07 | 2033.02 | 4.82 | 2028.21 | 0.00 |