贷款49.9万（公积金贷款）房贷，还款19年10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：49.9万
还款月数：19年10个月
每月还款：2809.48元
利息总额：16.96万
本息合计：66.87万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-04 | 2809.48 | 1289.10 | 1520.38 | 497487.53 |
| 2 | 2024-05 | 2809.48 | 1285.18 | 1524.31 | 495963.22 |
| 3 | 2024-06 | 2809.48 | 1281.24 | 1528.25 | 494434.98 |
| 4 | 2024-07 | 2809.48 | 1277.29 | 1532.19 | 492902.78 |
| 5 | 2024-08 | 2809.48 | 1273.33 | 1536.15 | 491366.63 |
| 6 | 2024-09 | 2809.48 | 1269.36 | 1540.12 | 489826.51 |
| 7 | 2024-10 | 2809.48 | 1265.39 | 1544.10 | 488282.42 |
| 8 | 2024-11 | 2809.48 | 1261.40 | 1548.09 | 486734.33 |
| 9 | 2024-12 | 2809.48 | 1257.40 | 1552.09 | 485182.24 |
| 10 | 2025-01 | 2809.48 | 1253.39 | 1556.10 | 483626.15 |
| 11 | 2025-02 | 2809.48 | 1249.37 | 1560.12 | 482066.03 |
| 12 | 2025-03 | 2809.48 | 1245.34 | 1564.15 | 480501.88 |
| 13 | 2025-04 | 2809.48 | 1241.30 | 1568.19 | 478933.70 |
| 14 | 2025-05 | 2809.48 | 1237.25 | 1572.24 | 477361.46 |
| 15 | 2025-06 | 2809.48 | 1233.18 | 1576.30 | 475785.16 |
| 16 | 2025-07 | 2809.48 | 1229.11 | 1580.37 | 474204.79 |
| 17 | 2025-08 | 2809.48 | 1225.03 | 1584.45 | 472620.33 |
| 18 | 2025-09 | 2809.48 | 1220.94 | 1588.55 | 471031.78 |
| 19 | 2025-10 | 2809.48 | 1216.83 | 1592.65 | 469439.13 |
| 20 | 2025-11 | 2809.48 | 1212.72 | 1596.77 | 467842.37 |
| 21 | 2025-12 | 2809.48 | 1208.59 | 1600.89 | 466241.48 |
| 22 | 2026-01 | 2809.48 | 1204.46 | 1605.03 | 464636.45 |
| 23 | 2026-02 | 2809.48 | 1200.31 | 1609.17 | 463027.28 |
| 24 | 2026-03 | 2809.48 | 1196.15 | 1613.33 | 461413.95 |
| 25 | 2026-04 | 2809.48 | 1191.99 | 1617.50 | 459796.45 |
| 26 | 2026-05 | 2809.48 | 1187.81 | 1621.68 | 458174.78 |
| 27 | 2026-06 | 2809.48 | 1183.62 | 1625.87 | 456548.91 |
| 28 | 2026-07 | 2809.48 | 1179.42 | 1630.07 | 454918.84 |
| 29 | 2026-08 | 2809.48 | 1175.21 | 1634.28 | 453284.57 |
| 30 | 2026-09 | 2809.48 | 1170.99 | 1638.50 | 451646.07 |
| 31 | 2026-10 | 2809.48 | 1166.75 | 1642.73 | 450003.34 |
| 32 | 2026-11 | 2809.48 | 1162.51 | 1646.97 | 448356.36 |
| 33 | 2026-12 | 2809.48 | 1158.25 | 1651.23 | 446705.13 |
| 34 | 2027-01 | 2809.48 | 1153.99 | 1655.50 | 445049.64 |
| 35 | 2027-02 | 2809.48 | 1149.71 | 1659.77 | 443389.87 |
| 36 | 2027-03 | 2809.48 | 1145.42 | 1664.06 | 441725.81 |
| 37 | 2027-04 | 2809.48 | 1141.13 | 1668.36 | 440057.45 |
| 38 | 2027-05 | 2809.48 | 1136.82 | 1672.67 | 438384.78 |
| 39 | 2027-06 | 2809.48 | 1132.49 | 1676.99 | 436707.79 |
| 40 | 2027-07 | 2809.48 | 1128.16 | 1681.32 | 435026.47 |
| 41 | 2027-08 | 2809.48 | 1123.82 | 1685.67 | 433340.80 |
| 42 | 2027-09 | 2809.48 | 1119.46 | 1690.02 | 431650.78 |
| 43 | 2027-10 | 2809.48 | 1115.10 | 1694.39 | 429956.40 |
| 44 | 2027-11 | 2809.48 | 1110.72 | 1698.76 | 428257.64 |
| 45 | 2027-12 | 2809.48 | 1106.33 | 1703.15 | 426554.48 |
| 46 | 2028-01 | 2809.48 | 1101.93 | 1707.55 | 424846.93 |
| 47 | 2028-02 | 2809.48 | 1097.52 | 1711.96 | 423134.97 |
| 48 | 2028-03 | 2809.48 | 1093.10 | 1716.38 | 421418.59 |
| 49 | 2028-04 | 2809.48 | 1088.66 | 1720.82 | 419697.77 |
| 50 | 2028-05 | 2809.48 | 1084.22 | 1725.26 | 417972.50 |
| 51 | 2028-06 | 2809.48 | 1079.76 | 1729.72 | 416242.78 |
| 52 | 2028-07 | 2809.48 | 1075.29 | 1734.19 | 414508.59 |
| 53 | 2028-08 | 2809.48 | 1070.81 | 1738.67 | 412769.92 |
| 54 | 2028-09 | 2809.48 | 1066.32 | 1743.16 | 411026.76 |
| 55 | 2028-10 | 2809.48 | 1061.82 | 1747.66 | 409279.10 |
| 56 | 2028-11 | 2809.48 | 1057.30 | 1752.18 | 407526.92 |
| 57 | 2028-12 | 2809.48 | 1052.78 | 1756.71 | 405770.21 |
| 58 | 2029-01 | 2809.48 | 1048.24 | 1761.24 | 404008.97 |
| 59 | 2029-02 | 2809.48 | 1043.69 | 1765.79 | 402243.18 |
| 60 | 2029-03 | 2809.48 | 1039.13 | 1770.36 | 400472.82 |
| 61 | 2029-04 | 2809.48 | 1034.55 | 1774.93 | 398697.89 |
| 62 | 2029-05 | 2809.48 | 1029.97 | 1779.51 | 396918.38 |
| 63 | 2029-06 | 2809.48 | 1025.37 | 1784.11 | 395134.27 |
| 64 | 2029-07 | 2809.48 | 1020.76 | 1788.72 | 393345.55 |
| 65 | 2029-08 | 2809.48 | 1016.14 | 1793.34 | 391552.21 |
| 66 | 2029-09 | 2809.48 | 1011.51 | 1797.97 | 389754.23 |
| 67 | 2029-10 | 2809.48 | 1006.87 | 1802.62 | 387951.61 |
| 68 | 2029-11 | 2809.48 | 1002.21 | 1807.28 | 386144.34 |
| 69 | 2029-12 | 2809.48 | 997.54 | 1811.94 | 384332.39 |
| 70 | 2030-01 | 2809.48 | 992.86 | 1816.62 | 382515.77 |
| 71 | 2030-02 | 2809.48 | 988.17 | 1821.32 | 380694.45 |
| 72 | 2030-03 | 2809.48 | 983.46 | 1826.02 | 378868.43 |
| 73 | 2030-04 | 2809.48 | 978.74 | 1830.74 | 377037.69 |
| 74 | 2030-05 | 2809.48 | 974.01 | 1835.47 | 375202.22 |
| 75 | 2030-06 | 2809.48 | 969.27 | 1840.21 | 373362.01 |
| 76 | 2030-07 | 2809.48 | 964.52 | 1844.96 | 371517.04 |
| 77 | 2030-08 | 2809.48 | 959.75 | 1849.73 | 369667.31 |
| 78 | 2030-09 | 2809.48 | 954.97 | 1854.51 | 367812.80 |
| 79 | 2030-10 | 2809.48 | 950.18 | 1859.30 | 365953.50 |
| 80 | 2030-11 | 2809.48 | 945.38 | 1864.10 | 364089.40 |
| 81 | 2030-12 | 2809.48 | 940.56 | 1868.92 | 362220.48 |
| 82 | 2031-01 | 2809.48 | 935.74 | 1873.75 | 360346.73 |
| 83 | 2031-02 | 2809.48 | 930.90 | 1878.59 | 358468.15 |
| 84 | 2031-03 | 2809.48 | 926.04 | 1883.44 | 356584.70 |
| 85 | 2031-04 | 2809.48 | 921.18 | 1888.31 | 354696.40 |
| 86 | 2031-05 | 2809.48 | 916.30 | 1893.18 | 352803.21 |
| 87 | 2031-06 | 2809.48 | 911.41 | 1898.08 | 350905.14 |
| 88 | 2031-07 | 2809.48 | 906.50 | 1902.98 | 349002.16 |
| 89 | 2031-08 | 2809.48 | 901.59 | 1907.89 | 347094.27 |
| 90 | 2031-09 | 2809.48 | 896.66 | 1912.82 | 345181.44 |
| 91 | 2031-10 | 2809.48 | 891.72 | 1917.76 | 343263.68 |
| 92 | 2031-11 | 2809.48 | 886.76 | 1922.72 | 341340.96 |
| 93 | 2031-12 | 2809.48 | 881.80 | 1927.69 | 339413.27 |
| 94 | 2032-01 | 2809.48 | 876.82 | 1932.67 | 337480.61 |
| 95 | 2032-02 | 2809.48 | 871.82 | 1937.66 | 335542.95 |
| 96 | 2032-03 | 2809.48 | 866.82 | 1942.66 | 333600.28 |
| 97 | 2032-04 | 2809.48 | 861.80 | 1947.68 | 331652.60 |
| 98 | 2032-05 | 2809.48 | 856.77 | 1952.71 | 329699.89 |
| 99 | 2032-06 | 2809.48 | 851.72 | 1957.76 | 327742.13 |
| 100 | 2032-07 | 2809.48 | 846.67 | 1962.82 | 325779.31 |
| 101 | 2032-08 | 2809.48 | 841.60 | 1967.89 | 323811.42 |
| 102 | 2032-09 | 2809.48 | 836.51 | 1972.97 | 321838.45 |
| 103 | 2032-10 | 2809.48 | 831.42 | 1978.07 | 319860.39 |
| 104 | 2032-11 | 2809.48 | 826.31 | 1983.18 | 317877.21 |
| 105 | 2032-12 | 2809.48 | 821.18 | 1988.30 | 315888.91 |
| 106 | 2033-01 | 2809.48 | 816.05 | 1993.44 | 313895.47 |
| 107 | 2033-02 | 2809.48 | 810.90 | 1998.59 | 311896.88 |
| 108 | 2033-03 | 2809.48 | 805.73 | 2003.75 | 309893.13 |
| 109 | 2033-04 | 2809.48 | 800.56 | 2008.93 | 307884.21 |
| 110 | 2033-05 | 2809.48 | 795.37 | 2014.12 | 305870.09 |
| 111 | 2033-06 | 2809.48 | 790.16 | 2019.32 | 303850.77 |
| 112 | 2033-07 | 2809.48 | 784.95 | 2024.54 | 301826.24 |
| 113 | 2033-08 | 2809.48 | 779.72 | 2029.77 | 299796.47 |
| 114 | 2033-09 | 2809.48 | 774.47 | 2035.01 | 297761.46 |
| 115 | 2033-10 | 2809.48 | 769.22 | 2040.27 | 295721.20 |
| 116 | 2033-11 | 2809.48 | 763.95 | 2045.54 | 293675.66 |
| 117 | 2033-12 | 2809.48 | 758.66 | 2050.82 | 291624.84 |
| 118 | 2034-01 | 2809.48 | 753.36 | 2056.12 | 289568.72 |
| 119 | 2034-02 | 2809.48 | 748.05 | 2061.43 | 287507.29 |
| 120 | 2034-03 | 2809.48 | 742.73 | 2066.76 | 285440.53 |
| 121 | 2034-04 | 2809.48 | 737.39 | 2072.10 | 283368.44 |
| 122 | 2034-05 | 2809.48 | 732.04 | 2077.45 | 281290.99 |
| 123 | 2034-06 | 2809.48 | 726.67 | 2082.82 | 279208.17 |
| 124 | 2034-07 | 2809.48 | 721.29 | 2088.20 | 277119.98 |
| 125 | 2034-08 | 2809.48 | 715.89 | 2093.59 | 275026.39 |
| 126 | 2034-09 | 2809.48 | 710.48 | 2099.00 | 272927.39 |
| 127 | 2034-10 | 2809.48 | 705.06 | 2104.42 | 270822.97 |
| 128 | 2034-11 | 2809.48 | 699.63 | 2109.86 | 268713.11 |
| 129 | 2034-12 | 2809.48 | 694.18 | 2115.31 | 266597.80 |
| 130 | 2035-01 | 2809.48 | 688.71 | 2120.77 | 264477.03 |
| 131 | 2035-02 | 2809.48 | 683.23 | 2126.25 | 262350.78 |
| 132 | 2035-03 | 2809.48 | 677.74 | 2131.74 | 260219.03 |
| 133 | 2035-04 | 2809.48 | 672.23 | 2137.25 | 258081.78 |
| 134 | 2035-05 | 2809.48 | 666.71 | 2142.77 | 255939.01 |
| 135 | 2035-06 | 2809.48 | 661.18 | 2148.31 | 253790.70 |
| 136 | 2035-07 | 2809.48 | 655.63 | 2153.86 | 251636.85 |
| 137 | 2035-08 | 2809.48 | 650.06 | 2159.42 | 249477.42 |
| 138 | 2035-09 | 2809.48 | 644.48 | 2165.00 | 247312.42 |
| 139 | 2035-10 | 2809.48 | 638.89 | 2170.59 | 245141.83 |
| 140 | 2035-11 | 2809.48 | 633.28 | 2176.20 | 242965.63 |
| 141 | 2035-12 | 2809.48 | 627.66 | 2181.82 | 240783.81 |
| 142 | 2036-01 | 2809.48 | 622.02 | 2187.46 | 238596.35 |
| 143 | 2036-02 | 2809.48 | 616.37 | 2193.11 | 236403.24 |
| 144 | 2036-03 | 2809.48 | 610.71 | 2198.78 | 234204.46 |
| 145 | 2036-04 | 2809.48 | 605.03 | 2204.46 | 232000.01 |
| 146 | 2036-05 | 2809.48 | 599.33 | 2210.15 | 229789.86 |
| 147 | 2036-06 | 2809.48 | 593.62 | 2215.86 | 227574.00 |
| 148 | 2036-07 | 2809.48 | 587.90 | 2221.58 | 225352.42 |
| 149 | 2036-08 | 2809.48 | 582.16 | 2227.32 | 223125.09 |
| 150 | 2036-09 | 2809.48 | 576.41 | 2233.08 | 220892.02 |
| 151 | 2036-10 | 2809.48 | 570.64 | 2238.85 | 218653.17 |
| 152 | 2036-11 | 2809.48 | 564.85 | 2244.63 | 216408.54 |
| 153 | 2036-12 | 2809.48 | 559.06 | 2250.43 | 214158.11 |
| 154 | 2037-01 | 2809.48 | 553.24 | 2256.24 | 211901.87 |
| 155 | 2037-02 | 2809.48 | 547.41 | 2262.07 | 209639.80 |
| 156 | 2037-03 | 2809.48 | 541.57 | 2267.91 | 207371.89 |
| 157 | 2037-04 | 2809.48 | 535.71 | 2273.77 | 205098.11 |
| 158 | 2037-05 | 2809.48 | 529.84 | 2279.65 | 202818.47 |
| 159 | 2037-06 | 2809.48 | 523.95 | 2285.54 | 200532.93 |
| 160 | 2037-07 | 2809.48 | 518.04 | 2291.44 | 198241.49 |
| 161 | 2037-08 | 2809.48 | 512.12 | 2297.36 | 195944.13 |
| 162 | 2037-09 | 2809.48 | 506.19 | 2303.29 | 193640.84 |
| 163 | 2037-10 | 2809.48 | 500.24 | 2309.24 | 191331.59 |
| 164 | 2037-11 | 2809.48 | 494.27 | 2315.21 | 189016.38 |
| 165 | 2037-12 | 2809.48 | 488.29 | 2321.19 | 186695.19 |
| 166 | 2038-01 | 2809.48 | 482.30 | 2327.19 | 184368.00 |
| 167 | 2038-02 | 2809.48 | 476.28 | 2333.20 | 182034.80 |
| 168 | 2038-03 | 2809.48 | 470.26 | 2339.23 | 179695.58 |
| 169 | 2038-04 | 2809.48 | 464.21 | 2345.27 | 177350.31 |
| 170 | 2038-05 | 2809.48 | 458.15 | 2351.33 | 174998.98 |
| 171 | 2038-06 | 2809.48 | 452.08 | 2357.40 | 172641.58 |
| 172 | 2038-07 | 2809.48 | 445.99 | 2363.49 | 170278.08 |
| 173 | 2038-08 | 2809.48 | 439.89 | 2369.60 | 167908.48 |
| 174 | 2038-09 | 2809.48 | 433.76 | 2375.72 | 165532.77 |
| 175 | 2038-10 | 2809.48 | 427.63 | 2381.86 | 163150.91 |
| 176 | 2038-11 | 2809.48 | 421.47 | 2388.01 | 160762.90 |
| 177 | 2038-12 | 2809.48 | 415.30 | 2394.18 | 158368.72 |
| 178 | 2039-01 | 2809.48 | 409.12 | 2400.36 | 155968.35 |
| 179 | 2039-02 | 2809.48 | 402.92 | 2406.57 | 153561.79 |
| 180 | 2039-03 | 2809.48 | 396.70 | 2412.78 | 151149.01 |
| 181 | 2039-04 | 2809.48 | 390.47 | 2419.02 | 148729.99 |
| 182 | 2039-05 | 2809.48 | 384.22 | 2425.26 | 146304.73 |
| 183 | 2039-06 | 2809.48 | 377.95 | 2431.53 | 143873.20 |
| 184 | 2039-07 | 2809.48 | 371.67 | 2437.81 | 141435.39 |
| 185 | 2039-08 | 2809.48 | 365.37 | 2444.11 | 138991.28 |
| 186 | 2039-09 | 2809.48 | 359.06 | 2450.42 | 136540.86 |
| 187 | 2039-10 | 2809.48 | 352.73 | 2456.75 | 134084.10 |
| 188 | 2039-11 | 2809.48 | 346.38 | 2463.10 | 131621.00 |
| 189 | 2039-12 | 2809.48 | 340.02 | 2469.46 | 129151.54 |
| 190 | 2040-01 | 2809.48 | 333.64 | 2475.84 | 126675.70 |
| 191 | 2040-02 | 2809.48 | 327.25 | 2482.24 | 124193.46 |
| 192 | 2040-03 | 2809.48 | 320.83 | 2488.65 | 121704.81 |
| 193 | 2040-04 | 2809.48 | 314.40 | 2495.08 | 119209.73 |
| 194 | 2040-05 | 2809.48 | 307.96 | 2501.53 | 116708.21 |
| 195 | 2040-06 | 2809.48 | 301.50 | 2507.99 | 114200.22 |
| 196 | 2040-07 | 2809.48 | 295.02 | 2514.47 | 111685.75 |
| 197 | 2040-08 | 2809.48 | 288.52 | 2520.96 | 109164.79 |
| 198 | 2040-09 | 2809.48 | 282.01 | 2527.47 | 106637.32 |
| 199 | 2040-10 | 2809.48 | 275.48 | 2534.00 | 104103.31 |
| 200 | 2040-11 | 2809.48 | 268.93 | 2540.55 | 101562.76 |
| 201 | 2040-12 | 2809.48 | 262.37 | 2547.11 | 99015.65 |
| 202 | 2041-01 | 2809.48 | 255.79 | 2553.69 | 96461.96 |
| 203 | 2041-02 | 2809.48 | 249.19 | 2560.29 | 93901.67 |
| 204 | 2041-03 | 2809.48 | 242.58 | 2566.90 | 91334.76 |
| 205 | 2041-04 | 2809.48 | 235.95 | 2573.54 | 88761.23 |
| 206 | 2041-05 | 2809.48 | 229.30 | 2580.18 | 86181.04 |
| 207 | 2041-06 | 2809.48 | 222.63 | 2586.85 | 83594.19 |
| 208 | 2041-07 | 2809.48 | 215.95 | 2593.53 | 81000.66 |
| 209 | 2041-08 | 2809.48 | 209.25 | 2600.23 | 78400.43 |
| 210 | 2041-09 | 2809.48 | 202.53 | 2606.95 | 75793.48 |
| 211 | 2041-10 | 2809.48 | 195.80 | 2613.68 | 73179.80 |
| 212 | 2041-11 | 2809.48 | 189.05 | 2620.44 | 70559.36 |
| 213 | 2041-12 | 2809.48 | 182.28 | 2627.21 | 67932.16 |
| 214 | 2042-01 | 2809.48 | 175.49 | 2633.99 | 65298.16 |
| 215 | 2042-02 | 2809.48 | 168.69 | 2640.80 | 62657.37 |
| 216 | 2042-03 | 2809.48 | 161.86 | 2647.62 | 60009.75 |
| 217 | 2042-04 | 2809.48 | 155.03 | 2654.46 | 57355.29 |
| 218 | 2042-05 | 2809.48 | 148.17 | 2661.32 | 54693.98 |
| 219 | 2042-06 | 2809.48 | 141.29 | 2668.19 | 52025.78 |
| 220 | 2042-07 | 2809.48 | 134.40 | 2675.08 | 49350.70 |
| 221 | 2042-08 | 2809.48 | 127.49 | 2681.99 | 46668.71 |
| 222 | 2042-09 | 2809.48 | 120.56 | 2688.92 | 43979.78 |
| 223 | 2042-10 | 2809.48 | 113.61 | 2695.87 | 41283.92 |
| 224 | 2042-11 | 2809.48 | 106.65 | 2702.83 | 38581.08 |
| 225 | 2042-12 | 2809.48 | 99.67 | 2709.82 | 35871.27 |
| 226 | 2043-01 | 2809.48 | 92.67 | 2716.82 | 33154.45 |
| 227 | 2043-02 | 2809.48 | 85.65 | 2723.83 | 30430.62 |
| 228 | 2043-03 | 2809.48 | 78.61 | 2730.87 | 27699.74 |
| 229 | 2043-04 | 2809.48 | 71.56 | 2737.93 | 24961.82 |
| 230 | 2043-05 | 2809.48 | 64.48 | 2745.00 | 22216.82 |
| 231 | 2043-06 | 2809.48 | 57.39 | 2752.09 | 19464.73 |
| 232 | 2043-07 | 2809.48 | 50.28 | 2759.20 | 16705.53 |
| 233 | 2043-08 | 2809.48 | 43.16 | 2766.33 | 13939.20 |
| 234 | 2043-09 | 2809.48 | 36.01 | 2773.47 | 11165.73 |
| 235 | 2043-10 | 2809.48 | 28.84 | 2780.64 | 8385.09 |
| 236 | 2043-11 | 2809.48 | 21.66 | 2787.82 | 5597.27 |
| 237 | 2043-12 | 2809.48 | 14.46 | 2795.02 | 2802.24 |
| 238 | 2044-01 | 2809.48 | 7.24 | 2802.24 | 0.00 |
等额本金还款方式：
贷款总额：49.9万
还款月数：19年10个月
首月还款：3385.78元
每月递减：5.42元
利息总额：15.4万
本息合计：65.31万
节省利息：15601.26元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-04 | 3385.78 | 1289.10 | 2096.67 | 496911.24 |
| 2 | 2024-05 | 3380.36 | 1283.69 | 2096.67 | 494814.57 |
| 3 | 2024-06 | 3374.94 | 1278.27 | 2096.67 | 492717.89 |
| 4 | 2024-07 | 3369.53 | 1272.85 | 2096.67 | 490621.22 |
| 5 | 2024-08 | 3364.11 | 1267.44 | 2096.67 | 488524.55 |
| 6 | 2024-09 | 3358.69 | 1262.02 | 2096.67 | 486427.88 |
| 7 | 2024-10 | 3353.28 | 1256.61 | 2096.67 | 484331.21 |
| 8 | 2024-11 | 3347.86 | 1251.19 | 2096.67 | 482234.53 |
| 9 | 2024-12 | 3342.44 | 1245.77 | 2096.67 | 480137.86 |
| 10 | 2025-01 | 3337.03 | 1240.36 | 2096.67 | 478041.19 |
| 11 | 2025-02 | 3331.61 | 1234.94 | 2096.67 | 475944.52 |
| 12 | 2025-03 | 3326.20 | 1229.52 | 2096.67 | 473847.85 |
| 13 | 2025-04 | 3320.78 | 1224.11 | 2096.67 | 471751.18 |
| 14 | 2025-05 | 3315.36 | 1218.69 | 2096.67 | 469654.50 |
| 15 | 2025-06 | 3309.95 | 1213.27 | 2096.67 | 467557.83 |
| 16 | 2025-07 | 3304.53 | 1207.86 | 2096.67 | 465461.16 |
| 17 | 2025-08 | 3299.11 | 1202.44 | 2096.67 | 463364.49 |
| 18 | 2025-09 | 3293.70 | 1197.02 | 2096.67 | 461267.82 |
| 19 | 2025-10 | 3288.28 | 1191.61 | 2096.67 | 459171.14 |
| 20 | 2025-11 | 3282.86 | 1186.19 | 2096.67 | 457074.47 |
| 21 | 2025-12 | 3277.45 | 1180.78 | 2096.67 | 454977.80 |
| 22 | 2026-01 | 3272.03 | 1175.36 | 2096.67 | 452881.13 |
| 23 | 2026-02 | 3266.61 | 1169.94 | 2096.67 | 450784.46 |
| 24 | 2026-03 | 3261.20 | 1164.53 | 2096.67 | 448687.78 |
| 25 | 2026-04 | 3255.78 | 1159.11 | 2096.67 | 446591.11 |
| 26 | 2026-05 | 3250.37 | 1153.69 | 2096.67 | 444494.44 |
| 27 | 2026-06 | 3244.95 | 1148.28 | 2096.67 | 442397.77 |
| 28 | 2026-07 | 3239.53 | 1142.86 | 2096.67 | 440301.10 |
| 29 | 2026-08 | 3234.12 | 1137.44 | 2096.67 | 438204.43 |
| 30 | 2026-09 | 3228.70 | 1132.03 | 2096.67 | 436107.75 |
| 31 | 2026-10 | 3223.28 | 1126.61 | 2096.67 | 434011.08 |
| 32 | 2026-11 | 3217.87 | 1121.20 | 2096.67 | 431914.41 |
| 33 | 2026-12 | 3212.45 | 1115.78 | 2096.67 | 429817.74 |
| 34 | 2027-01 | 3207.03 | 1110.36 | 2096.67 | 427721.07 |
| 35 | 2027-02 | 3201.62 | 1104.95 | 2096.67 | 425624.39 |
| 36 | 2027-03 | 3196.20 | 1099.53 | 2096.67 | 423527.72 |
| 37 | 2027-04 | 3190.79 | 1094.11 | 2096.67 | 421431.05 |
| 38 | 2027-05 | 3185.37 | 1088.70 | 2096.67 | 419334.38 |
| 39 | 2027-06 | 3179.95 | 1083.28 | 2096.67 | 417237.71 |
| 40 | 2027-07 | 3174.54 | 1077.86 | 2096.67 | 415141.03 |
| 41 | 2027-08 | 3169.12 | 1072.45 | 2096.67 | 413044.36 |
| 42 | 2027-09 | 3163.70 | 1067.03 | 2096.67 | 410947.69 |
| 43 | 2027-10 | 3158.29 | 1061.61 | 2096.67 | 408851.02 |
| 44 | 2027-11 | 3152.87 | 1056.20 | 2096.67 | 406754.35 |
| 45 | 2027-12 | 3147.45 | 1050.78 | 2096.67 | 404657.67 |
| 46 | 2028-01 | 3142.04 | 1045.37 | 2096.67 | 402561.00 |
| 47 | 2028-02 | 3136.62 | 1039.95 | 2096.67 | 400464.33 |
| 48 | 2028-03 | 3131.20 | 1034.53 | 2096.67 | 398367.66 |
| 49 | 2028-04 | 3125.79 | 1029.12 | 2096.67 | 396270.99 |
| 50 | 2028-05 | 3120.37 | 1023.70 | 2096.67 | 394174.32 |
| 51 | 2028-06 | 3114.96 | 1018.28 | 2096.67 | 392077.64 |
| 52 | 2028-07 | 3109.54 | 1012.87 | 2096.67 | 389980.97 |
| 53 | 2028-08 | 3104.12 | 1007.45 | 2096.67 | 387884.30 |
| 54 | 2028-09 | 3098.71 | 1002.03 | 2096.67 | 385787.63 |
| 55 | 2028-10 | 3093.29 | 996.62 | 2096.67 | 383690.96 |
| 56 | 2028-11 | 3087.87 | 991.20 | 2096.67 | 381594.28 |
| 57 | 2028-12 | 3082.46 | 985.79 | 2096.67 | 379497.61 |
| 58 | 2029-01 | 3077.04 | 980.37 | 2096.67 | 377400.94 |
| 59 | 2029-02 | 3071.62 | 974.95 | 2096.67 | 375304.27 |
| 60 | 2029-03 | 3066.21 | 969.54 | 2096.67 | 373207.60 |
| 61 | 2029-04 | 3060.79 | 964.12 | 2096.67 | 371110.92 |
| 62 | 2029-05 | 3055.38 | 958.70 | 2096.67 | 369014.25 |
| 63 | 2029-06 | 3049.96 | 953.29 | 2096.67 | 366917.58 |
| 64 | 2029-07 | 3044.54 | 947.87 | 2096.67 | 364820.91 |
| 65 | 2029-08 | 3039.13 | 942.45 | 2096.67 | 362724.24 |
| 66 | 2029-09 | 3033.71 | 937.04 | 2096.67 | 360627.57 |
| 67 | 2029-10 | 3028.29 | 931.62 | 2096.67 | 358530.89 |
| 68 | 2029-11 | 3022.88 | 926.20 | 2096.67 | 356434.22 |
| 69 | 2029-12 | 3017.46 | 920.79 | 2096.67 | 354337.55 |
| 70 | 2030-01 | 3012.04 | 915.37 | 2096.67 | 352240.88 |
| 71 | 2030-02 | 3006.63 | 909.96 | 2096.67 | 350144.21 |
| 72 | 2030-03 | 3001.21 | 904.54 | 2096.67 | 348047.53 |
| 73 | 2030-04 | 2995.79 | 899.12 | 2096.67 | 345950.86 |
| 74 | 2030-05 | 2990.38 | 893.71 | 2096.67 | 343854.19 |
| 75 | 2030-06 | 2984.96 | 888.29 | 2096.67 | 341757.52 |
| 76 | 2030-07 | 2979.55 | 882.87 | 2096.67 | 339660.85 |
| 77 | 2030-08 | 2974.13 | 877.46 | 2096.67 | 337564.17 |
| 78 | 2030-09 | 2968.71 | 872.04 | 2096.67 | 335467.50 |
| 79 | 2030-10 | 2963.30 | 866.62 | 2096.67 | 333370.83 |
| 80 | 2030-11 | 2957.88 | 861.21 | 2096.67 | 331274.16 |
| 81 | 2030-12 | 2952.46 | 855.79 | 2096.67 | 329177.49 |
| 82 | 2031-01 | 2947.05 | 850.38 | 2096.67 | 327080.81 |
| 83 | 2031-02 | 2941.63 | 844.96 | 2096.67 | 324984.14 |
| 84 | 2031-03 | 2936.21 | 839.54 | 2096.67 | 322887.47 |
| 85 | 2031-04 | 2930.80 | 834.13 | 2096.67 | 320790.80 |
| 86 | 2031-05 | 2925.38 | 828.71 | 2096.67 | 318694.13 |
| 87 | 2031-06 | 2919.97 | 823.29 | 2096.67 | 316597.46 |
| 88 | 2031-07 | 2914.55 | 817.88 | 2096.67 | 314500.78 |
| 89 | 2031-08 | 2909.13 | 812.46 | 2096.67 | 312404.11 |
| 90 | 2031-09 | 2903.72 | 807.04 | 2096.67 | 310307.44 |
| 91 | 2031-10 | 2898.30 | 801.63 | 2096.67 | 308210.77 |
| 92 | 2031-11 | 2892.88 | 796.21 | 2096.67 | 306114.10 |
| 93 | 2031-12 | 2887.47 | 790.79 | 2096.67 | 304017.42 |
| 94 | 2032-01 | 2882.05 | 785.38 | 2096.67 | 301920.75 |
| 95 | 2032-02 | 2876.63 | 779.96 | 2096.67 | 299824.08 |
| 96 | 2032-03 | 2871.22 | 774.55 | 2096.67 | 297727.41 |
| 97 | 2032-04 | 2865.80 | 769.13 | 2096.67 | 295630.74 |
| 98 | 2032-05 | 2860.38 | 763.71 | 2096.67 | 293534.06 |
| 99 | 2032-06 | 2854.97 | 758.30 | 2096.67 | 291437.39 |
| 100 | 2032-07 | 2849.55 | 752.88 | 2096.67 | 289340.72 |
| 101 | 2032-08 | 2844.14 | 747.46 | 2096.67 | 287244.05 |
| 102 | 2032-09 | 2838.72 | 742.05 | 2096.67 | 285147.38 |
| 103 | 2032-10 | 2833.30 | 736.63 | 2096.67 | 283050.71 |
| 104 | 2032-11 | 2827.89 | 731.21 | 2096.67 | 280954.03 |
| 105 | 2032-12 | 2822.47 | 725.80 | 2096.67 | 278857.36 |
| 106 | 2033-01 | 2817.05 | 720.38 | 2096.67 | 276760.69 |
| 107 | 2033-02 | 2811.64 | 714.97 | 2096.67 | 274664.02 |
| 108 | 2033-03 | 2806.22 | 709.55 | 2096.67 | 272567.35 |
| 109 | 2033-04 | 2800.80 | 704.13 | 2096.67 | 270470.67 |
| 110 | 2033-05 | 2795.39 | 698.72 | 2096.67 | 268374.00 |
| 111 | 2033-06 | 2789.97 | 693.30 | 2096.67 | 266277.33 |
| 112 | 2033-07 | 2784.55 | 687.88 | 2096.67 | 264180.66 |
| 113 | 2033-08 | 2779.14 | 682.47 | 2096.67 | 262083.99 |
| 114 | 2033-09 | 2773.72 | 677.05 | 2096.67 | 259987.31 |
| 115 | 2033-10 | 2768.31 | 671.63 | 2096.67 | 257890.64 |
| 116 | 2033-11 | 2762.89 | 666.22 | 2096.67 | 255793.97 |
| 117 | 2033-12 | 2757.47 | 660.80 | 2096.67 | 253697.30 |
| 118 | 2034-01 | 2752.06 | 655.38 | 2096.67 | 251600.63 |
| 119 | 2034-02 | 2746.64 | 649.97 | 2096.67 | 249503.96 |
| 120 | 2034-03 | 2741.22 | 644.55 | 2096.67 | 247407.28 |
| 121 | 2034-04 | 2735.81 | 639.14 | 2096.67 | 245310.61 |
| 122 | 2034-05 | 2730.39 | 633.72 | 2096.67 | 243213.94 |
| 123 | 2034-06 | 2724.97 | 628.30 | 2096.67 | 241117.27 |
| 124 | 2034-07 | 2719.56 | 622.89 | 2096.67 | 239020.60 |
| 125 | 2034-08 | 2714.14 | 617.47 | 2096.67 | 236923.92 |
| 126 | 2034-09 | 2708.73 | 612.05 | 2096.67 | 234827.25 |
| 127 | 2034-10 | 2703.31 | 606.64 | 2096.67 | 232730.58 |
| 128 | 2034-11 | 2697.89 | 601.22 | 2096.67 | 230633.91 |
| 129 | 2034-12 | 2692.48 | 595.80 | 2096.67 | 228537.24 |
| 130 | 2035-01 | 2687.06 | 590.39 | 2096.67 | 226440.56 |
| 131 | 2035-02 | 2681.64 | 584.97 | 2096.67 | 224343.89 |
| 132 | 2035-03 | 2676.23 | 579.56 | 2096.67 | 222247.22 |
| 133 | 2035-04 | 2670.81 | 574.14 | 2096.67 | 220150.55 |
| 134 | 2035-05 | 2665.39 | 568.72 | 2096.67 | 218053.88 |
| 135 | 2035-06 | 2659.98 | 563.31 | 2096.67 | 215957.20 |
| 136 | 2035-07 | 2654.56 | 557.89 | 2096.67 | 213860.53 |
| 137 | 2035-08 | 2649.14 | 552.47 | 2096.67 | 211763.86 |
| 138 | 2035-09 | 2643.73 | 547.06 | 2096.67 | 209667.19 |
| 139 | 2035-10 | 2638.31 | 541.64 | 2096.67 | 207570.52 |
| 140 | 2035-11 | 2632.90 | 536.22 | 2096.67 | 205473.85 |
| 141 | 2035-12 | 2627.48 | 530.81 | 2096.67 | 203377.17 |
| 142 | 2036-01 | 2622.06 | 525.39 | 2096.67 | 201280.50 |
| 143 | 2036-02 | 2616.65 | 519.97 | 2096.67 | 199183.83 |
| 144 | 2036-03 | 2611.23 | 514.56 | 2096.67 | 197087.16 |
| 145 | 2036-04 | 2605.81 | 509.14 | 2096.67 | 194990.49 |
| 146 | 2036-05 | 2600.40 | 503.73 | 2096.67 | 192893.81 |
| 147 | 2036-06 | 2594.98 | 498.31 | 2096.67 | 190797.14 |
| 148 | 2036-07 | 2589.56 | 492.89 | 2096.67 | 188700.47 |
| 149 | 2036-08 | 2584.15 | 487.48 | 2096.67 | 186603.80 |
| 150 | 2036-09 | 2578.73 | 482.06 | 2096.67 | 184507.13 |
| 151 | 2036-10 | 2573.32 | 476.64 | 2096.67 | 182410.45 |
| 152 | 2036-11 | 2567.90 | 471.23 | 2096.67 | 180313.78 |
| 153 | 2036-12 | 2562.48 | 465.81 | 2096.67 | 178217.11 |
| 154 | 2037-01 | 2557.07 | 460.39 | 2096.67 | 176120.44 |
| 155 | 2037-02 | 2551.65 | 454.98 | 2096.67 | 174023.77 |
| 156 | 2037-03 | 2546.23 | 449.56 | 2096.67 | 171927.10 |
| 157 | 2037-04 | 2540.82 | 444.14 | 2096.67 | 169830.42 |
| 158 | 2037-05 | 2535.40 | 438.73 | 2096.67 | 167733.75 |
| 159 | 2037-06 | 2529.98 | 433.31 | 2096.67 | 165637.08 |
| 160 | 2037-07 | 2524.57 | 427.90 | 2096.67 | 163540.41 |
| 161 | 2037-08 | 2519.15 | 422.48 | 2096.67 | 161443.74 |
| 162 | 2037-09 | 2513.73 | 417.06 | 2096.67 | 159347.06 |
| 163 | 2037-10 | 2508.32 | 411.65 | 2096.67 | 157250.39 |
| 164 | 2037-11 | 2502.90 | 406.23 | 2096.67 | 155153.72 |
| 165 | 2037-12 | 2497.49 | 400.81 | 2096.67 | 153057.05 |
| 166 | 2038-01 | 2492.07 | 395.40 | 2096.67 | 150960.38 |
| 167 | 2038-02 | 2486.65 | 389.98 | 2096.67 | 148863.70 |
| 168 | 2038-03 | 2481.24 | 384.56 | 2096.67 | 146767.03 |
| 169 | 2038-04 | 2475.82 | 379.15 | 2096.67 | 144670.36 |
| 170 | 2038-05 | 2470.40 | 373.73 | 2096.67 | 142573.69 |
| 171 | 2038-06 | 2464.99 | 368.32 | 2096.67 | 140477.02 |
| 172 | 2038-07 | 2459.57 | 362.90 | 2096.67 | 138380.34 |
| 173 | 2038-08 | 2454.15 | 357.48 | 2096.67 | 136283.67 |
| 174 | 2038-09 | 2448.74 | 352.07 | 2096.67 | 134187.00 |
| 175 | 2038-10 | 2443.32 | 346.65 | 2096.67 | 132090.33 |
| 176 | 2038-11 | 2437.91 | 341.23 | 2096.67 | 129993.66 |
| 177 | 2038-12 | 2432.49 | 335.82 | 2096.67 | 127896.99 |
| 178 | 2039-01 | 2427.07 | 330.40 | 2096.67 | 125800.31 |
| 179 | 2039-02 | 2421.66 | 324.98 | 2096.67 | 123703.64 |
| 180 | 2039-03 | 2416.24 | 319.57 | 2096.67 | 121606.97 |
| 181 | 2039-04 | 2410.82 | 314.15 | 2096.67 | 119510.30 |
| 182 | 2039-05 | 2405.41 | 308.73 | 2096.67 | 117413.63 |
| 183 | 2039-06 | 2399.99 | 303.32 | 2096.67 | 115316.95 |
| 184 | 2039-07 | 2394.57 | 297.90 | 2096.67 | 113220.28 |
| 185 | 2039-08 | 2389.16 | 292.49 | 2096.67 | 111123.61 |
| 186 | 2039-09 | 2383.74 | 287.07 | 2096.67 | 109026.94 |
| 187 | 2039-10 | 2378.32 | 281.65 | 2096.67 | 106930.27 |
| 188 | 2039-11 | 2372.91 | 276.24 | 2096.67 | 104833.59 |
| 189 | 2039-12 | 2367.49 | 270.82 | 2096.67 | 102736.92 |
| 190 | 2040-01 | 2362.08 | 265.40 | 2096.67 | 100640.25 |
| 191 | 2040-02 | 2356.66 | 259.99 | 2096.67 | 98543.58 |
| 192 | 2040-03 | 2351.24 | 254.57 | 2096.67 | 96446.91 |
| 193 | 2040-04 | 2345.83 | 249.15 | 2096.67 | 94350.24 |
| 194 | 2040-05 | 2340.41 | 243.74 | 2096.67 | 92253.56 |
| 195 | 2040-06 | 2334.99 | 238.32 | 2096.67 | 90156.89 |
| 196 | 2040-07 | 2329.58 | 232.91 | 2096.67 | 88060.22 |
| 197 | 2040-08 | 2324.16 | 227.49 | 2096.67 | 85963.55 |
| 198 | 2040-09 | 2318.74 | 222.07 | 2096.67 | 83866.88 |
| 199 | 2040-10 | 2313.33 | 216.66 | 2096.67 | 81770.20 |
| 200 | 2040-11 | 2307.91 | 211.24 | 2096.67 | 79673.53 |
| 201 | 2040-12 | 2302.50 | 205.82 | 2096.67 | 77576.86 |
| 202 | 2041-01 | 2297.08 | 200.41 | 2096.67 | 75480.19 |
| 203 | 2041-02 | 2291.66 | 194.99 | 2096.67 | 73383.52 |
| 204 | 2041-03 | 2286.25 | 189.57 | 2096.67 | 71286.84 |
| 205 | 2041-04 | 2280.83 | 184.16 | 2096.67 | 69190.17 |
| 206 | 2041-05 | 2275.41 | 178.74 | 2096.67 | 67093.50 |
| 207 | 2041-06 | 2270.00 | 173.32 | 2096.67 | 64996.83 |
| 208 | 2041-07 | 2264.58 | 167.91 | 2096.67 | 62900.16 |
| 209 | 2041-08 | 2259.16 | 162.49 | 2096.67 | 60803.48 |
| 210 | 2041-09 | 2253.75 | 157.08 | 2096.67 | 58706.81 |
| 211 | 2041-10 | 2248.33 | 151.66 | 2096.67 | 56610.14 |
| 212 | 2041-11 | 2242.91 | 146.24 | 2096.67 | 54513.47 |
| 213 | 2041-12 | 2237.50 | 140.83 | 2096.67 | 52416.80 |
| 214 | 2042-01 | 2232.08 | 135.41 | 2096.67 | 50320.13 |
| 215 | 2042-02 | 2226.67 | 129.99 | 2096.67 | 48223.45 |
| 216 | 2042-03 | 2221.25 | 124.58 | 2096.67 | 46126.78 |
| 217 | 2042-04 | 2215.83 | 119.16 | 2096.67 | 44030.11 |
| 218 | 2042-05 | 2210.42 | 113.74 | 2096.67 | 41933.44 |
| 219 | 2042-06 | 2205.00 | 108.33 | 2096.67 | 39836.77 |
| 220 | 2042-07 | 2199.58 | 102.91 | 2096.67 | 37740.09 |
| 221 | 2042-08 | 2194.17 | 97.50 | 2096.67 | 35643.42 |
| 222 | 2042-09 | 2188.75 | 92.08 | 2096.67 | 33546.75 |
| 223 | 2042-10 | 2183.33 | 86.66 | 2096.67 | 31450.08 |
| 224 | 2042-11 | 2177.92 | 81.25 | 2096.67 | 29353.41 |
| 225 | 2042-12 | 2172.50 | 75.83 | 2096.67 | 27256.73 |
| 226 | 2043-01 | 2167.09 | 70.41 | 2096.67 | 25160.06 |
| 227 | 2043-02 | 2161.67 | 65.00 | 2096.67 | 23063.39 |
| 228 | 2043-03 | 2156.25 | 59.58 | 2096.67 | 20966.72 |
| 229 | 2043-04 | 2150.84 | 54.16 | 2096.67 | 18870.05 |
| 230 | 2043-05 | 2145.42 | 48.75 | 2096.67 | 16773.38 |
| 231 | 2043-06 | 2140.00 | 43.33 | 2096.67 | 14676.70 |
| 232 | 2043-07 | 2134.59 | 37.91 | 2096.67 | 12580.03 |
| 233 | 2043-08 | 2129.17 | 32.50 | 2096.67 | 10483.36 |
| 234 | 2043-09 | 2123.75 | 27.08 | 2096.67 | 8386.69 |
| 235 | 2043-10 | 2118.34 | 21.67 | 2096.67 | 6290.02 |
| 236 | 2043-11 | 2112.92 | 16.25 | 2096.67 | 4193.34 |
| 237 | 2043-12 | 2107.50 | 10.83 | 2096.67 | 2096.67 |
| 238 | 2044-01 | 2102.09 | 5.42 | 2096.67 | 0.00 |