贷款47.59万（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：47.59万
还款月数：20年
每月还款：2545.06元
利息总额：13.49万
本息合计：61.08万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-05 | 2545.06 | 1031.12 | 1513.94 | 474387.06 |
| 2 | 2025-06 | 2545.06 | 1027.84 | 1517.22 | 472869.83 |
| 3 | 2025-07 | 2545.06 | 1024.55 | 1520.51 | 471349.32 |
| 4 | 2025-08 | 2545.06 | 1021.26 | 1523.80 | 469825.52 |
| 5 | 2025-09 | 2545.06 | 1017.96 | 1527.11 | 468298.41 |
| 6 | 2025-10 | 2545.06 | 1014.65 | 1530.42 | 466768.00 |
| 7 | 2025-11 | 2545.06 | 1011.33 | 1533.73 | 465234.27 |
| 8 | 2025-12 | 2545.06 | 1008.01 | 1537.05 | 463697.21 |
| 9 | 2026-01 | 2545.06 | 1004.68 | 1540.38 | 462156.83 |
| 10 | 2026-02 | 2545.06 | 1001.34 | 1543.72 | 460613.11 |
| 11 | 2026-03 | 2545.06 | 998.00 | 1547.07 | 459066.04 |
| 12 | 2026-04 | 2545.06 | 994.64 | 1550.42 | 457515.62 |
| 13 | 2026-05 | 2545.06 | 991.28 | 1553.78 | 455961.84 |
| 14 | 2026-06 | 2545.06 | 987.92 | 1557.14 | 454404.70 |
| 15 | 2026-07 | 2545.06 | 984.54 | 1560.52 | 452844.18 |
| 16 | 2026-08 | 2545.06 | 981.16 | 1563.90 | 451280.28 |
| 17 | 2026-09 | 2545.06 | 977.77 | 1567.29 | 449712.99 |
| 18 | 2026-10 | 2545.06 | 974.38 | 1570.68 | 448142.31 |
| 19 | 2026-11 | 2545.06 | 970.98 | 1574.09 | 446568.22 |
| 20 | 2026-12 | 2545.06 | 967.56 | 1577.50 | 444990.73 |
| 21 | 2027-01 | 2545.06 | 964.15 | 1580.92 | 443409.81 |
| 22 | 2027-02 | 2545.06 | 960.72 | 1584.34 | 441825.47 |
| 23 | 2027-03 | 2545.06 | 957.29 | 1587.77 | 440237.70 |
| 24 | 2027-04 | 2545.06 | 953.85 | 1591.21 | 438646.48 |
| 25 | 2027-05 | 2545.06 | 950.40 | 1594.66 | 437051.82 |
| 26 | 2027-06 | 2545.06 | 946.95 | 1598.12 | 435453.71 |
| 27 | 2027-07 | 2545.06 | 943.48 | 1601.58 | 433852.13 |
| 28 | 2027-08 | 2545.06 | 940.01 | 1605.05 | 432247.08 |
| 29 | 2027-09 | 2545.06 | 936.54 | 1608.53 | 430638.55 |
| 30 | 2027-10 | 2545.06 | 933.05 | 1612.01 | 429026.54 |
| 31 | 2027-11 | 2545.06 | 929.56 | 1615.50 | 427411.04 |
| 32 | 2027-12 | 2545.06 | 926.06 | 1619.00 | 425792.03 |
| 33 | 2028-01 | 2545.06 | 922.55 | 1622.51 | 424169.52 |
| 34 | 2028-02 | 2545.06 | 919.03 | 1626.03 | 422543.49 |
| 35 | 2028-03 | 2545.06 | 915.51 | 1629.55 | 420913.94 |
| 36 | 2028-04 | 2545.06 | 911.98 | 1633.08 | 419280.86 |
| 37 | 2028-05 | 2545.06 | 908.44 | 1636.62 | 417644.24 |
| 38 | 2028-06 | 2545.06 | 904.90 | 1640.17 | 416004.07 |
| 39 | 2028-07 | 2545.06 | 901.34 | 1643.72 | 414360.36 |
| 40 | 2028-08 | 2545.06 | 897.78 | 1647.28 | 412713.07 |
| 41 | 2028-09 | 2545.06 | 894.21 | 1650.85 | 411062.22 |
| 42 | 2028-10 | 2545.06 | 890.63 | 1654.43 | 409407.80 |
| 43 | 2028-11 | 2545.06 | 887.05 | 1658.01 | 407749.79 |
| 44 | 2028-12 | 2545.06 | 883.46 | 1661.60 | 406088.18 |
| 45 | 2029-01 | 2545.06 | 879.86 | 1665.20 | 404422.98 |
| 46 | 2029-02 | 2545.06 | 876.25 | 1668.81 | 402754.17 |
| 47 | 2029-03 | 2545.06 | 872.63 | 1672.43 | 401081.74 |
| 48 | 2029-04 | 2545.06 | 869.01 | 1676.05 | 399405.69 |
| 49 | 2029-05 | 2545.06 | 865.38 | 1679.68 | 397726.00 |
| 50 | 2029-06 | 2545.06 | 861.74 | 1683.32 | 396042.68 |
| 51 | 2029-07 | 2545.06 | 858.09 | 1686.97 | 394355.71 |
| 52 | 2029-08 | 2545.06 | 854.44 | 1690.62 | 392665.09 |
| 53 | 2029-09 | 2545.06 | 850.77 | 1694.29 | 390970.80 |
| 54 | 2029-10 | 2545.06 | 847.10 | 1697.96 | 389272.84 |
| 55 | 2029-11 | 2545.06 | 843.42 | 1701.64 | 387571.21 |
| 56 | 2029-12 | 2545.06 | 839.74 | 1705.32 | 385865.88 |
| 57 | 2030-01 | 2545.06 | 836.04 | 1709.02 | 384156.86 |
| 58 | 2030-02 | 2545.06 | 832.34 | 1712.72 | 382444.14 |
| 59 | 2030-03 | 2545.06 | 828.63 | 1716.43 | 380727.71 |
| 60 | 2030-04 | 2545.06 | 824.91 | 1720.15 | 379007.56 |
| 61 | 2030-05 | 2545.06 | 821.18 | 1723.88 | 377283.68 |
| 62 | 2030-06 | 2545.06 | 817.45 | 1727.61 | 375556.07 |
| 63 | 2030-07 | 2545.06 | 813.70 | 1731.36 | 373824.71 |
| 64 | 2030-08 | 2545.06 | 809.95 | 1735.11 | 372089.60 |
| 65 | 2030-09 | 2545.06 | 806.19 | 1738.87 | 370350.73 |
| 66 | 2030-10 | 2545.06 | 802.43 | 1742.64 | 368608.10 |
| 67 | 2030-11 | 2545.06 | 798.65 | 1746.41 | 366861.69 |
| 68 | 2030-12 | 2545.06 | 794.87 | 1750.19 | 365111.49 |
| 69 | 2031-01 | 2545.06 | 791.07 | 1753.99 | 363357.51 |
| 70 | 2031-02 | 2545.06 | 787.27 | 1757.79 | 361599.72 |
| 71 | 2031-03 | 2545.06 | 783.47 | 1761.60 | 359838.12 |
| 72 | 2031-04 | 2545.06 | 779.65 | 1765.41 | 358072.71 |
| 73 | 2031-05 | 2545.06 | 775.82 | 1769.24 | 356303.47 |
| 74 | 2031-06 | 2545.06 | 771.99 | 1773.07 | 354530.40 |
| 75 | 2031-07 | 2545.06 | 768.15 | 1776.91 | 352753.49 |
| 76 | 2031-08 | 2545.06 | 764.30 | 1780.76 | 350972.73 |
| 77 | 2031-09 | 2545.06 | 760.44 | 1784.62 | 349188.11 |
| 78 | 2031-10 | 2545.06 | 756.57 | 1788.49 | 347399.62 |
| 79 | 2031-11 | 2545.06 | 752.70 | 1792.36 | 345607.26 |
| 80 | 2031-12 | 2545.06 | 748.82 | 1796.25 | 343811.01 |
| 81 | 2032-01 | 2545.06 | 744.92 | 1800.14 | 342010.87 |
| 82 | 2032-02 | 2545.06 | 741.02 | 1804.04 | 340206.83 |
| 83 | 2032-03 | 2545.06 | 737.11 | 1807.95 | 338398.89 |
| 84 | 2032-04 | 2545.06 | 733.20 | 1811.86 | 336587.02 |
| 85 | 2032-05 | 2545.06 | 729.27 | 1815.79 | 334771.23 |
| 86 | 2032-06 | 2545.06 | 725.34 | 1819.72 | 332951.51 |
| 87 | 2032-07 | 2545.06 | 721.39 | 1823.67 | 331127.84 |
| 88 | 2032-08 | 2545.06 | 717.44 | 1827.62 | 329300.22 |
| 89 | 2032-09 | 2545.06 | 713.48 | 1831.58 | 327468.65 |
| 90 | 2032-10 | 2545.06 | 709.52 | 1835.55 | 325633.10 |
| 91 | 2032-11 | 2545.06 | 705.54 | 1839.52 | 323793.58 |
| 92 | 2032-12 | 2545.06 | 701.55 | 1843.51 | 321950.07 |
| 93 | 2033-01 | 2545.06 | 697.56 | 1847.50 | 320102.56 |
| 94 | 2033-02 | 2545.06 | 693.56 | 1851.51 | 318251.06 |
| 95 | 2033-03 | 2545.06 | 689.54 | 1855.52 | 316395.54 |
| 96 | 2033-04 | 2545.06 | 685.52 | 1859.54 | 314536.00 |
| 97 | 2033-05 | 2545.06 | 681.49 | 1863.57 | 312672.44 |
| 98 | 2033-06 | 2545.06 | 677.46 | 1867.60 | 310804.83 |
| 99 | 2033-07 | 2545.06 | 673.41 | 1871.65 | 308933.18 |
| 100 | 2033-08 | 2545.06 | 669.36 | 1875.71 | 307057.47 |
| 101 | 2033-09 | 2545.06 | 665.29 | 1879.77 | 305177.70 |
| 102 | 2033-10 | 2545.06 | 661.22 | 1883.84 | 303293.86 |
| 103 | 2033-11 | 2545.06 | 657.14 | 1887.92 | 301405.93 |
| 104 | 2033-12 | 2545.06 | 653.05 | 1892.02 | 299513.92 |
| 105 | 2034-01 | 2545.06 | 648.95 | 1896.11 | 297617.80 |
| 106 | 2034-02 | 2545.06 | 644.84 | 1900.22 | 295717.58 |
| 107 | 2034-03 | 2545.06 | 640.72 | 1904.34 | 293813.24 |
| 108 | 2034-04 | 2545.06 | 636.60 | 1908.47 | 291904.77 |
| 109 | 2034-05 | 2545.06 | 632.46 | 1912.60 | 289992.17 |
| 110 | 2034-06 | 2545.06 | 628.32 | 1916.75 | 288075.43 |
| 111 | 2034-07 | 2545.06 | 624.16 | 1920.90 | 286154.53 |
| 112 | 2034-08 | 2545.06 | 620.00 | 1925.06 | 284229.47 |
| 113 | 2034-09 | 2545.06 | 615.83 | 1929.23 | 282300.24 |
| 114 | 2034-10 | 2545.06 | 611.65 | 1933.41 | 280366.83 |
| 115 | 2034-11 | 2545.06 | 607.46 | 1937.60 | 278429.23 |
| 116 | 2034-12 | 2545.06 | 603.26 | 1941.80 | 276487.43 |
| 117 | 2035-01 | 2545.06 | 599.06 | 1946.01 | 274541.42 |
| 118 | 2035-02 | 2545.06 | 594.84 | 1950.22 | 272591.20 |
| 119 | 2035-03 | 2545.06 | 590.61 | 1954.45 | 270636.75 |
| 120 | 2035-04 | 2545.06 | 586.38 | 1958.68 | 268678.07 |
| 121 | 2035-05 | 2545.06 | 582.14 | 1962.93 | 266715.15 |
| 122 | 2035-06 | 2545.06 | 577.88 | 1967.18 | 264747.97 |
| 123 | 2035-07 | 2545.06 | 573.62 | 1971.44 | 262776.53 |
| 124 | 2035-08 | 2545.06 | 569.35 | 1975.71 | 260800.81 |
| 125 | 2035-09 | 2545.06 | 565.07 | 1979.99 | 258820.82 |
| 126 | 2035-10 | 2545.06 | 560.78 | 1984.28 | 256836.54 |
| 127 | 2035-11 | 2545.06 | 556.48 | 1988.58 | 254847.95 |
| 128 | 2035-12 | 2545.06 | 552.17 | 1992.89 | 252855.06 |
| 129 | 2036-01 | 2545.06 | 547.85 | 1997.21 | 250857.85 |
| 130 | 2036-02 | 2545.06 | 543.53 | 2001.54 | 248856.32 |
| 131 | 2036-03 | 2545.06 | 539.19 | 2005.87 | 246850.44 |
| 132 | 2036-04 | 2545.06 | 534.84 | 2010.22 | 244840.23 |
| 133 | 2036-05 | 2545.06 | 530.49 | 2014.57 | 242825.65 |
| 134 | 2036-06 | 2545.06 | 526.12 | 2018.94 | 240806.71 |
| 135 | 2036-07 | 2545.06 | 521.75 | 2023.31 | 238783.40 |
| 136 | 2036-08 | 2545.06 | 517.36 | 2027.70 | 236755.70 |
| 137 | 2036-09 | 2545.06 | 512.97 | 2032.09 | 234723.61 |
| 138 | 2036-10 | 2545.06 | 508.57 | 2036.49 | 232687.12 |
| 139 | 2036-11 | 2545.06 | 504.16 | 2040.91 | 230646.21 |
| 140 | 2036-12 | 2545.06 | 499.73 | 2045.33 | 228600.88 |
| 141 | 2037-01 | 2545.06 | 495.30 | 2049.76 | 226551.12 |
| 142 | 2037-02 | 2545.06 | 490.86 | 2054.20 | 224496.92 |
| 143 | 2037-03 | 2545.06 | 486.41 | 2058.65 | 222438.27 |
| 144 | 2037-04 | 2545.06 | 481.95 | 2063.11 | 220375.16 |
| 145 | 2037-05 | 2545.06 | 477.48 | 2067.58 | 218307.57 |
| 146 | 2037-06 | 2545.06 | 473.00 | 2072.06 | 216235.51 |
| 147 | 2037-07 | 2545.06 | 468.51 | 2076.55 | 214158.96 |
| 148 | 2037-08 | 2545.06 | 464.01 | 2081.05 | 212077.91 |
| 149 | 2037-09 | 2545.06 | 459.50 | 2085.56 | 209992.35 |
| 150 | 2037-10 | 2545.06 | 454.98 | 2090.08 | 207902.27 |
| 151 | 2037-11 | 2545.06 | 450.45 | 2094.61 | 205807.67 |
| 152 | 2037-12 | 2545.06 | 445.92 | 2099.15 | 203708.52 |
| 153 | 2038-01 | 2545.06 | 441.37 | 2103.69 | 201604.83 |
| 154 | 2038-02 | 2545.06 | 436.81 | 2108.25 | 199496.58 |
| 155 | 2038-03 | 2545.06 | 432.24 | 2112.82 | 197383.76 |
| 156 | 2038-04 | 2545.06 | 427.66 | 2117.40 | 195266.36 |
| 157 | 2038-05 | 2545.06 | 423.08 | 2121.98 | 193144.38 |
| 158 | 2038-06 | 2545.06 | 418.48 | 2126.58 | 191017.79 |
| 159 | 2038-07 | 2545.06 | 413.87 | 2131.19 | 188886.60 |
| 160 | 2038-08 | 2545.06 | 409.25 | 2135.81 | 186750.80 |
| 161 | 2038-09 | 2545.06 | 404.63 | 2140.43 | 184610.36 |
| 162 | 2038-10 | 2545.06 | 399.99 | 2145.07 | 182465.29 |
| 163 | 2038-11 | 2545.06 | 395.34 | 2149.72 | 180315.57 |
| 164 | 2038-12 | 2545.06 | 390.68 | 2154.38 | 178161.19 |
| 165 | 2039-01 | 2545.06 | 386.02 | 2159.05 | 176002.14 |
| 166 | 2039-02 | 2545.06 | 381.34 | 2163.72 | 173838.42 |
| 167 | 2039-03 | 2545.06 | 376.65 | 2168.41 | 171670.01 |
| 168 | 2039-04 | 2545.06 | 371.95 | 2173.11 | 169496.90 |
| 169 | 2039-05 | 2545.06 | 367.24 | 2177.82 | 167319.08 |
| 170 | 2039-06 | 2545.06 | 362.52 | 2182.54 | 165136.54 |
| 171 | 2039-07 | 2545.06 | 357.80 | 2187.27 | 162949.28 |
| 172 | 2039-08 | 2545.06 | 353.06 | 2192.00 | 160757.27 |
| 173 | 2039-09 | 2545.06 | 348.31 | 2196.75 | 158560.52 |
| 174 | 2039-10 | 2545.06 | 343.55 | 2201.51 | 156359.00 |
| 175 | 2039-11 | 2545.06 | 338.78 | 2206.28 | 154152.72 |
| 176 | 2039-12 | 2545.06 | 334.00 | 2211.06 | 151941.66 |
| 177 | 2040-01 | 2545.06 | 329.21 | 2215.85 | 149725.80 |
| 178 | 2040-02 | 2545.06 | 324.41 | 2220.66 | 147505.15 |
| 179 | 2040-03 | 2545.06 | 319.59 | 2225.47 | 145279.68 |
| 180 | 2040-04 | 2545.06 | 314.77 | 2230.29 | 143049.39 |
| 181 | 2040-05 | 2545.06 | 309.94 | 2235.12 | 140814.27 |
| 182 | 2040-06 | 2545.06 | 305.10 | 2239.96 | 138574.30 |
| 183 | 2040-07 | 2545.06 | 300.24 | 2244.82 | 136329.49 |
| 184 | 2040-08 | 2545.06 | 295.38 | 2249.68 | 134079.81 |
| 185 | 2040-09 | 2545.06 | 290.51 | 2254.56 | 131825.25 |
| 186 | 2040-10 | 2545.06 | 285.62 | 2259.44 | 129565.81 |
| 187 | 2040-11 | 2545.06 | 280.73 | 2264.34 | 127301.47 |
| 188 | 2040-12 | 2545.06 | 275.82 | 2269.24 | 125032.23 |
| 189 | 2041-01 | 2545.06 | 270.90 | 2274.16 | 122758.07 |
| 190 | 2041-02 | 2545.06 | 265.98 | 2279.09 | 120478.99 |
| 191 | 2041-03 | 2545.06 | 261.04 | 2284.02 | 118194.96 |
| 192 | 2041-04 | 2545.06 | 256.09 | 2288.97 | 115905.99 |
| 193 | 2041-05 | 2545.06 | 251.13 | 2293.93 | 113612.06 |
| 194 | 2041-06 | 2545.06 | 246.16 | 2298.90 | 111313.16 |
| 195 | 2041-07 | 2545.06 | 241.18 | 2303.88 | 109009.27 |
| 196 | 2041-08 | 2545.06 | 236.19 | 2308.87 | 106700.40 |
| 197 | 2041-09 | 2545.06 | 231.18 | 2313.88 | 104386.52 |
| 198 | 2041-10 | 2545.06 | 226.17 | 2318.89 | 102067.63 |
| 199 | 2041-11 | 2545.06 | 221.15 | 2323.92 | 99743.72 |
| 200 | 2041-12 | 2545.06 | 216.11 | 2328.95 | 97414.77 |
| 201 | 2042-01 | 2545.06 | 211.07 | 2334.00 | 95080.77 |
| 202 | 2042-02 | 2545.06 | 206.01 | 2339.05 | 92741.72 |
| 203 | 2042-03 | 2545.06 | 200.94 | 2344.12 | 90397.59 |
| 204 | 2042-04 | 2545.06 | 195.86 | 2349.20 | 88048.39 |
| 205 | 2042-05 | 2545.06 | 190.77 | 2354.29 | 85694.10 |
| 206 | 2042-06 | 2545.06 | 185.67 | 2359.39 | 83334.71 |
| 207 | 2042-07 | 2545.06 | 180.56 | 2364.50 | 80970.21 |
| 208 | 2042-08 | 2545.06 | 175.44 | 2369.63 | 78600.58 |
| 209 | 2042-09 | 2545.06 | 170.30 | 2374.76 | 76225.82 |
| 210 | 2042-10 | 2545.06 | 165.16 | 2379.91 | 73845.92 |
| 211 | 2042-11 | 2545.06 | 160.00 | 2385.06 | 71460.86 |
| 212 | 2042-12 | 2545.06 | 154.83 | 2390.23 | 69070.63 |
| 213 | 2043-01 | 2545.06 | 149.65 | 2395.41 | 66675.22 |
| 214 | 2043-02 | 2545.06 | 144.46 | 2400.60 | 64274.62 |
| 215 | 2043-03 | 2545.06 | 139.26 | 2405.80 | 61868.82 |
| 216 | 2043-04 | 2545.06 | 134.05 | 2411.01 | 59457.81 |
| 217 | 2043-05 | 2545.06 | 128.83 | 2416.24 | 57041.57 |
| 218 | 2043-06 | 2545.06 | 123.59 | 2421.47 | 54620.10 |
| 219 | 2043-07 | 2545.06 | 118.34 | 2426.72 | 52193.38 |
| 220 | 2043-08 | 2545.06 | 113.09 | 2431.98 | 49761.40 |
| 221 | 2043-09 | 2545.06 | 107.82 | 2437.25 | 47324.16 |
| 222 | 2043-10 | 2545.06 | 102.54 | 2442.53 | 44881.63 |
| 223 | 2043-11 | 2545.06 | 97.24 | 2447.82 | 42433.81 |
| 224 | 2043-12 | 2545.06 | 91.94 | 2453.12 | 39980.69 |
| 225 | 2044-01 | 2545.06 | 86.62 | 2458.44 | 37522.26 |
| 226 | 2044-02 | 2545.06 | 81.30 | 2463.76 | 35058.49 |
| 227 | 2044-03 | 2545.06 | 75.96 | 2469.10 | 32589.39 |
| 228 | 2044-04 | 2545.06 | 70.61 | 2474.45 | 30114.94 |
| 229 | 2044-05 | 2545.06 | 65.25 | 2479.81 | 27635.13 |
| 230 | 2044-06 | 2545.06 | 59.88 | 2485.19 | 25149.94 |
| 231 | 2044-07 | 2545.06 | 54.49 | 2490.57 | 22659.37 |
| 232 | 2044-08 | 2545.06 | 49.10 | 2495.97 | 20163.40 |
| 233 | 2044-09 | 2545.06 | 43.69 | 2501.37 | 17662.03 |
| 234 | 2044-10 | 2545.06 | 38.27 | 2506.79 | 15155.24 |
| 235 | 2044-11 | 2545.06 | 32.84 | 2512.23 | 12643.01 |
| 236 | 2044-12 | 2545.06 | 27.39 | 2517.67 | 10125.34 |
| 237 | 2045-01 | 2545.06 | 21.94 | 2523.12 | 7602.22 |
| 238 | 2045-02 | 2545.06 | 16.47 | 2528.59 | 5073.63 |
| 239 | 2045-03 | 2545.06 | 10.99 | 2534.07 | 2539.56 |
| 240 | 2045-04 | 2545.06 | 5.50 | 2539.56 | 0.00 |
等额本金还款方式：
贷款总额：47.59万
还款月数：20年
首月还款：3014.04元
每月递减：4.3元
利息总额：12.42万
本息合计：60.02万
节省利息：10663.99元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-05 | 3014.04 | 1031.12 | 1982.92 | 473918.08 |
| 2 | 2025-06 | 3009.74 | 1026.82 | 1982.92 | 471935.16 |
| 3 | 2025-07 | 3005.45 | 1022.53 | 1982.92 | 469952.24 |
| 4 | 2025-08 | 3001.15 | 1018.23 | 1982.92 | 467969.32 |
| 5 | 2025-09 | 2996.85 | 1013.93 | 1982.92 | 465986.40 |
| 6 | 2025-10 | 2992.56 | 1009.64 | 1982.92 | 464003.47 |
| 7 | 2025-11 | 2988.26 | 1005.34 | 1982.92 | 462020.55 |
| 8 | 2025-12 | 2983.97 | 1001.04 | 1982.92 | 460037.63 |
| 9 | 2026-01 | 2979.67 | 996.75 | 1982.92 | 458054.71 |
| 10 | 2026-02 | 2975.37 | 992.45 | 1982.92 | 456071.79 |
| 11 | 2026-03 | 2971.08 | 988.16 | 1982.92 | 454088.87 |
| 12 | 2026-04 | 2966.78 | 983.86 | 1982.92 | 452105.95 |
| 13 | 2026-05 | 2962.48 | 979.56 | 1982.92 | 450123.03 |
| 14 | 2026-06 | 2958.19 | 975.27 | 1982.92 | 448140.11 |
| 15 | 2026-07 | 2953.89 | 970.97 | 1982.92 | 446157.19 |
| 16 | 2026-08 | 2949.59 | 966.67 | 1982.92 | 444174.27 |
| 17 | 2026-09 | 2945.30 | 962.38 | 1982.92 | 442191.35 |
| 18 | 2026-10 | 2941.00 | 958.08 | 1982.92 | 440208.42 |
| 19 | 2026-11 | 2936.71 | 953.78 | 1982.92 | 438225.50 |
| 20 | 2026-12 | 2932.41 | 949.49 | 1982.92 | 436242.58 |
| 21 | 2027-01 | 2928.11 | 945.19 | 1982.92 | 434259.66 |
| 22 | 2027-02 | 2923.82 | 940.90 | 1982.92 | 432276.74 |
| 23 | 2027-03 | 2919.52 | 936.60 | 1982.92 | 430293.82 |
| 24 | 2027-04 | 2915.22 | 932.30 | 1982.92 | 428310.90 |
| 25 | 2027-05 | 2910.93 | 928.01 | 1982.92 | 426327.98 |
| 26 | 2027-06 | 2906.63 | 923.71 | 1982.92 | 424345.06 |
| 27 | 2027-07 | 2902.34 | 919.41 | 1982.92 | 422362.14 |
| 28 | 2027-08 | 2898.04 | 915.12 | 1982.92 | 420379.22 |
| 29 | 2027-09 | 2893.74 | 910.82 | 1982.92 | 418396.30 |
| 30 | 2027-10 | 2889.45 | 906.53 | 1982.92 | 416413.38 |
| 31 | 2027-11 | 2885.15 | 902.23 | 1982.92 | 414430.45 |
| 32 | 2027-12 | 2880.85 | 897.93 | 1982.92 | 412447.53 |
| 33 | 2028-01 | 2876.56 | 893.64 | 1982.92 | 410464.61 |
| 34 | 2028-02 | 2872.26 | 889.34 | 1982.92 | 408481.69 |
| 35 | 2028-03 | 2867.96 | 885.04 | 1982.92 | 406498.77 |
| 36 | 2028-04 | 2863.67 | 880.75 | 1982.92 | 404515.85 |
| 37 | 2028-05 | 2859.37 | 876.45 | 1982.92 | 402532.93 |
| 38 | 2028-06 | 2855.08 | 872.15 | 1982.92 | 400550.01 |
| 39 | 2028-07 | 2850.78 | 867.86 | 1982.92 | 398567.09 |
| 40 | 2028-08 | 2846.48 | 863.56 | 1982.92 | 396584.17 |
| 41 | 2028-09 | 2842.19 | 859.27 | 1982.92 | 394601.25 |
| 42 | 2028-10 | 2837.89 | 854.97 | 1982.92 | 392618.33 |
| 43 | 2028-11 | 2833.59 | 850.67 | 1982.92 | 390635.40 |
| 44 | 2028-12 | 2829.30 | 846.38 | 1982.92 | 388652.48 |
| 45 | 2029-01 | 2825.00 | 842.08 | 1982.92 | 386669.56 |
| 46 | 2029-02 | 2820.70 | 837.78 | 1982.92 | 384686.64 |
| 47 | 2029-03 | 2816.41 | 833.49 | 1982.92 | 382703.72 |
| 48 | 2029-04 | 2812.11 | 829.19 | 1982.92 | 380720.80 |
| 49 | 2029-05 | 2807.82 | 824.90 | 1982.92 | 378737.88 |
| 50 | 2029-06 | 2803.52 | 820.60 | 1982.92 | 376754.96 |
| 51 | 2029-07 | 2799.22 | 816.30 | 1982.92 | 374772.04 |
| 52 | 2029-08 | 2794.93 | 812.01 | 1982.92 | 372789.12 |
| 53 | 2029-09 | 2790.63 | 807.71 | 1982.92 | 370806.20 |
| 54 | 2029-10 | 2786.33 | 803.41 | 1982.92 | 368823.28 |
| 55 | 2029-11 | 2782.04 | 799.12 | 1982.92 | 366840.35 |
| 56 | 2029-12 | 2777.74 | 794.82 | 1982.92 | 364857.43 |
| 57 | 2030-01 | 2773.45 | 790.52 | 1982.92 | 362874.51 |
| 58 | 2030-02 | 2769.15 | 786.23 | 1982.92 | 360891.59 |
| 59 | 2030-03 | 2764.85 | 781.93 | 1982.92 | 358908.67 |
| 60 | 2030-04 | 2760.56 | 777.64 | 1982.92 | 356925.75 |
| 61 | 2030-05 | 2756.26 | 773.34 | 1982.92 | 354942.83 |
| 62 | 2030-06 | 2751.96 | 769.04 | 1982.92 | 352959.91 |
| 63 | 2030-07 | 2747.67 | 764.75 | 1982.92 | 350976.99 |
| 64 | 2030-08 | 2743.37 | 760.45 | 1982.92 | 348994.07 |
| 65 | 2030-09 | 2739.07 | 756.15 | 1982.92 | 347011.15 |
| 66 | 2030-10 | 2734.78 | 751.86 | 1982.92 | 345028.22 |
| 67 | 2030-11 | 2730.48 | 747.56 | 1982.92 | 343045.30 |
| 68 | 2030-12 | 2726.19 | 743.26 | 1982.92 | 341062.38 |
| 69 | 2031-01 | 2721.89 | 738.97 | 1982.92 | 339079.46 |
| 70 | 2031-02 | 2717.59 | 734.67 | 1982.92 | 337096.54 |
| 71 | 2031-03 | 2713.30 | 730.38 | 1982.92 | 335113.62 |
| 72 | 2031-04 | 2709.00 | 726.08 | 1982.92 | 333130.70 |
| 73 | 2031-05 | 2704.70 | 721.78 | 1982.92 | 331147.78 |
| 74 | 2031-06 | 2700.41 | 717.49 | 1982.92 | 329164.86 |
| 75 | 2031-07 | 2696.11 | 713.19 | 1982.92 | 327181.94 |
| 76 | 2031-08 | 2691.82 | 708.89 | 1982.92 | 325199.02 |
| 77 | 2031-09 | 2687.52 | 704.60 | 1982.92 | 323216.10 |
| 78 | 2031-10 | 2683.22 | 700.30 | 1982.92 | 321233.17 |
| 79 | 2031-11 | 2678.93 | 696.01 | 1982.92 | 319250.25 |
| 80 | 2031-12 | 2674.63 | 691.71 | 1982.92 | 317267.33 |
| 81 | 2032-01 | 2670.33 | 687.41 | 1982.92 | 315284.41 |
| 82 | 2032-02 | 2666.04 | 683.12 | 1982.92 | 313301.49 |
| 83 | 2032-03 | 2661.74 | 678.82 | 1982.92 | 311318.57 |
| 84 | 2032-04 | 2657.44 | 674.52 | 1982.92 | 309335.65 |
| 85 | 2032-05 | 2653.15 | 670.23 | 1982.92 | 307352.73 |
| 86 | 2032-06 | 2648.85 | 665.93 | 1982.92 | 305369.81 |
| 87 | 2032-07 | 2644.56 | 661.63 | 1982.92 | 303386.89 |
| 88 | 2032-08 | 2640.26 | 657.34 | 1982.92 | 301403.97 |
| 89 | 2032-09 | 2635.96 | 653.04 | 1982.92 | 299421.05 |
| 90 | 2032-10 | 2631.67 | 648.75 | 1982.92 | 297438.13 |
| 91 | 2032-11 | 2627.37 | 644.45 | 1982.92 | 295455.20 |
| 92 | 2032-12 | 2623.07 | 640.15 | 1982.92 | 293472.28 |
| 93 | 2033-01 | 2618.78 | 635.86 | 1982.92 | 291489.36 |
| 94 | 2033-02 | 2614.48 | 631.56 | 1982.92 | 289506.44 |
| 95 | 2033-03 | 2610.18 | 627.26 | 1982.92 | 287523.52 |
| 96 | 2033-04 | 2605.89 | 622.97 | 1982.92 | 285540.60 |
| 97 | 2033-05 | 2601.59 | 618.67 | 1982.92 | 283557.68 |
| 98 | 2033-06 | 2597.30 | 614.37 | 1982.92 | 281574.76 |
| 99 | 2033-07 | 2593.00 | 610.08 | 1982.92 | 279591.84 |
| 100 | 2033-08 | 2588.70 | 605.78 | 1982.92 | 277608.92 |
| 101 | 2033-09 | 2584.41 | 601.49 | 1982.92 | 275626.00 |
| 102 | 2033-10 | 2580.11 | 597.19 | 1982.92 | 273643.08 |
| 103 | 2033-11 | 2575.81 | 592.89 | 1982.92 | 271660.15 |
| 104 | 2033-12 | 2571.52 | 588.60 | 1982.92 | 269677.23 |
| 105 | 2034-01 | 2567.22 | 584.30 | 1982.92 | 267694.31 |
| 106 | 2034-02 | 2562.93 | 580.00 | 1982.92 | 265711.39 |
| 107 | 2034-03 | 2558.63 | 575.71 | 1982.92 | 263728.47 |
| 108 | 2034-04 | 2554.33 | 571.41 | 1982.92 | 261745.55 |
| 109 | 2034-05 | 2550.04 | 567.12 | 1982.92 | 259762.63 |
| 110 | 2034-06 | 2545.74 | 562.82 | 1982.92 | 257779.71 |
| 111 | 2034-07 | 2541.44 | 558.52 | 1982.92 | 255796.79 |
| 112 | 2034-08 | 2537.15 | 554.23 | 1982.92 | 253813.87 |
| 113 | 2034-09 | 2532.85 | 549.93 | 1982.92 | 251830.95 |
| 114 | 2034-10 | 2528.55 | 545.63 | 1982.92 | 249848.02 |
| 115 | 2034-11 | 2524.26 | 541.34 | 1982.92 | 247865.10 |
| 116 | 2034-12 | 2519.96 | 537.04 | 1982.92 | 245882.18 |
| 117 | 2035-01 | 2515.67 | 532.74 | 1982.92 | 243899.26 |
| 118 | 2035-02 | 2511.37 | 528.45 | 1982.92 | 241916.34 |
| 119 | 2035-03 | 2507.07 | 524.15 | 1982.92 | 239933.42 |
| 120 | 2035-04 | 2502.78 | 519.86 | 1982.92 | 237950.50 |
| 121 | 2035-05 | 2498.48 | 515.56 | 1982.92 | 235967.58 |
| 122 | 2035-06 | 2494.18 | 511.26 | 1982.92 | 233984.66 |
| 123 | 2035-07 | 2489.89 | 506.97 | 1982.92 | 232001.74 |
| 124 | 2035-08 | 2485.59 | 502.67 | 1982.92 | 230018.82 |
| 125 | 2035-09 | 2481.29 | 498.37 | 1982.92 | 228035.90 |
| 126 | 2035-10 | 2477.00 | 494.08 | 1982.92 | 226052.98 |
| 127 | 2035-11 | 2472.70 | 489.78 | 1982.92 | 224070.05 |
| 128 | 2035-12 | 2468.41 | 485.49 | 1982.92 | 222087.13 |
| 129 | 2036-01 | 2464.11 | 481.19 | 1982.92 | 220104.21 |
| 130 | 2036-02 | 2459.81 | 476.89 | 1982.92 | 218121.29 |
| 131 | 2036-03 | 2455.52 | 472.60 | 1982.92 | 216138.37 |
| 132 | 2036-04 | 2451.22 | 468.30 | 1982.92 | 214155.45 |
| 133 | 2036-05 | 2446.92 | 464.00 | 1982.92 | 212172.53 |
| 134 | 2036-06 | 2442.63 | 459.71 | 1982.92 | 210189.61 |
| 135 | 2036-07 | 2438.33 | 455.41 | 1982.92 | 208206.69 |
| 136 | 2036-08 | 2434.04 | 451.11 | 1982.92 | 206223.77 |
| 137 | 2036-09 | 2429.74 | 446.82 | 1982.92 | 204240.85 |
| 138 | 2036-10 | 2425.44 | 442.52 | 1982.92 | 202257.92 |
| 139 | 2036-11 | 2421.15 | 438.23 | 1982.92 | 200275.00 |
| 140 | 2036-12 | 2416.85 | 433.93 | 1982.92 | 198292.08 |
| 141 | 2037-01 | 2412.55 | 429.63 | 1982.92 | 196309.16 |
| 142 | 2037-02 | 2408.26 | 425.34 | 1982.92 | 194326.24 |
| 143 | 2037-03 | 2403.96 | 421.04 | 1982.92 | 192343.32 |
| 144 | 2037-04 | 2399.66 | 416.74 | 1982.92 | 190360.40 |
| 145 | 2037-05 | 2395.37 | 412.45 | 1982.92 | 188377.48 |
| 146 | 2037-06 | 2391.07 | 408.15 | 1982.92 | 186394.56 |
| 147 | 2037-07 | 2386.78 | 403.85 | 1982.92 | 184411.64 |
| 148 | 2037-08 | 2382.48 | 399.56 | 1982.92 | 182428.72 |
| 149 | 2037-09 | 2378.18 | 395.26 | 1982.92 | 180445.80 |
| 150 | 2037-10 | 2373.89 | 390.97 | 1982.92 | 178462.88 |
| 151 | 2037-11 | 2369.59 | 386.67 | 1982.92 | 176479.95 |
| 152 | 2037-12 | 2365.29 | 382.37 | 1982.92 | 174497.03 |
| 153 | 2038-01 | 2361.00 | 378.08 | 1982.92 | 172514.11 |
| 154 | 2038-02 | 2356.70 | 373.78 | 1982.92 | 170531.19 |
| 155 | 2038-03 | 2352.41 | 369.48 | 1982.92 | 168548.27 |
| 156 | 2038-04 | 2348.11 | 365.19 | 1982.92 | 166565.35 |
| 157 | 2038-05 | 2343.81 | 360.89 | 1982.92 | 164582.43 |
| 158 | 2038-06 | 2339.52 | 356.60 | 1982.92 | 162599.51 |
| 159 | 2038-07 | 2335.22 | 352.30 | 1982.92 | 160616.59 |
| 160 | 2038-08 | 2330.92 | 348.00 | 1982.92 | 158633.67 |
| 161 | 2038-09 | 2326.63 | 343.71 | 1982.92 | 156650.75 |
| 162 | 2038-10 | 2322.33 | 339.41 | 1982.92 | 154667.83 |
| 163 | 2038-11 | 2318.03 | 335.11 | 1982.92 | 152684.90 |
| 164 | 2038-12 | 2313.74 | 330.82 | 1982.92 | 150701.98 |
| 165 | 2039-01 | 2309.44 | 326.52 | 1982.92 | 148719.06 |
| 166 | 2039-02 | 2305.15 | 322.22 | 1982.92 | 146736.14 |
| 167 | 2039-03 | 2300.85 | 317.93 | 1982.92 | 144753.22 |
| 168 | 2039-04 | 2296.55 | 313.63 | 1982.92 | 142770.30 |
| 169 | 2039-05 | 2292.26 | 309.34 | 1982.92 | 140787.38 |
| 170 | 2039-06 | 2287.96 | 305.04 | 1982.92 | 138804.46 |
| 171 | 2039-07 | 2283.66 | 300.74 | 1982.92 | 136821.54 |
| 172 | 2039-08 | 2279.37 | 296.45 | 1982.92 | 134838.62 |
| 173 | 2039-09 | 2275.07 | 292.15 | 1982.92 | 132855.70 |
| 174 | 2039-10 | 2270.77 | 287.85 | 1982.92 | 130872.78 |
| 175 | 2039-11 | 2266.48 | 283.56 | 1982.92 | 128889.85 |
| 176 | 2039-12 | 2262.18 | 279.26 | 1982.92 | 126906.93 |
| 177 | 2040-01 | 2257.89 | 274.97 | 1982.92 | 124924.01 |
| 178 | 2040-02 | 2253.59 | 270.67 | 1982.92 | 122941.09 |
| 179 | 2040-03 | 2249.29 | 266.37 | 1982.92 | 120958.17 |
| 180 | 2040-04 | 2245.00 | 262.08 | 1982.92 | 118975.25 |
| 181 | 2040-05 | 2240.70 | 257.78 | 1982.92 | 116992.33 |
| 182 | 2040-06 | 2236.40 | 253.48 | 1982.92 | 115009.41 |
| 183 | 2040-07 | 2232.11 | 249.19 | 1982.92 | 113026.49 |
| 184 | 2040-08 | 2227.81 | 244.89 | 1982.92 | 111043.57 |
| 185 | 2040-09 | 2223.52 | 240.59 | 1982.92 | 109060.65 |
| 186 | 2040-10 | 2219.22 | 236.30 | 1982.92 | 107077.72 |
| 187 | 2040-11 | 2214.92 | 232.00 | 1982.92 | 105094.80 |
| 188 | 2040-12 | 2210.63 | 227.71 | 1982.92 | 103111.88 |
| 189 | 2041-01 | 2206.33 | 223.41 | 1982.92 | 101128.96 |
| 190 | 2041-02 | 2202.03 | 219.11 | 1982.92 | 99146.04 |
| 191 | 2041-03 | 2197.74 | 214.82 | 1982.92 | 97163.12 |
| 192 | 2041-04 | 2193.44 | 210.52 | 1982.92 | 95180.20 |
| 193 | 2041-05 | 2189.14 | 206.22 | 1982.92 | 93197.28 |
| 194 | 2041-06 | 2184.85 | 201.93 | 1982.92 | 91214.36 |
| 195 | 2041-07 | 2180.55 | 197.63 | 1982.92 | 89231.44 |
| 196 | 2041-08 | 2176.26 | 193.33 | 1982.92 | 87248.52 |
| 197 | 2041-09 | 2171.96 | 189.04 | 1982.92 | 85265.60 |
| 198 | 2041-10 | 2167.66 | 184.74 | 1982.92 | 83282.67 |
| 199 | 2041-11 | 2163.37 | 180.45 | 1982.92 | 81299.75 |
| 200 | 2041-12 | 2159.07 | 176.15 | 1982.92 | 79316.83 |
| 201 | 2042-01 | 2154.77 | 171.85 | 1982.92 | 77333.91 |
| 202 | 2042-02 | 2150.48 | 167.56 | 1982.92 | 75350.99 |
| 203 | 2042-03 | 2146.18 | 163.26 | 1982.92 | 73368.07 |
| 204 | 2042-04 | 2141.88 | 158.96 | 1982.92 | 71385.15 |
| 205 | 2042-05 | 2137.59 | 154.67 | 1982.92 | 69402.23 |
| 206 | 2042-06 | 2133.29 | 150.37 | 1982.92 | 67419.31 |
| 207 | 2042-07 | 2129.00 | 146.08 | 1982.92 | 65436.39 |
| 208 | 2042-08 | 2124.70 | 141.78 | 1982.92 | 63453.47 |
| 209 | 2042-09 | 2120.40 | 137.48 | 1982.92 | 61470.55 |
| 210 | 2042-10 | 2116.11 | 133.19 | 1982.92 | 59487.63 |
| 211 | 2042-11 | 2111.81 | 128.89 | 1982.92 | 57504.70 |
| 212 | 2042-12 | 2107.51 | 124.59 | 1982.92 | 55521.78 |
| 213 | 2043-01 | 2103.22 | 120.30 | 1982.92 | 53538.86 |
| 214 | 2043-02 | 2098.92 | 116.00 | 1982.92 | 51555.94 |
| 215 | 2043-03 | 2094.63 | 111.70 | 1982.92 | 49573.02 |
| 216 | 2043-04 | 2090.33 | 107.41 | 1982.92 | 47590.10 |
| 217 | 2043-05 | 2086.03 | 103.11 | 1982.92 | 45607.18 |
| 218 | 2043-06 | 2081.74 | 98.82 | 1982.92 | 43624.26 |
| 219 | 2043-07 | 2077.44 | 94.52 | 1982.92 | 41641.34 |
| 220 | 2043-08 | 2073.14 | 90.22 | 1982.92 | 39658.42 |
| 221 | 2043-09 | 2068.85 | 85.93 | 1982.92 | 37675.50 |
| 222 | 2043-10 | 2064.55 | 81.63 | 1982.92 | 35692.58 |
| 223 | 2043-11 | 2060.25 | 77.33 | 1982.92 | 33709.65 |
| 224 | 2043-12 | 2055.96 | 73.04 | 1982.92 | 31726.73 |
| 225 | 2044-01 | 2051.66 | 68.74 | 1982.92 | 29743.81 |
| 226 | 2044-02 | 2047.37 | 64.44 | 1982.92 | 27760.89 |
| 227 | 2044-03 | 2043.07 | 60.15 | 1982.92 | 25777.97 |
| 228 | 2044-04 | 2038.77 | 55.85 | 1982.92 | 23795.05 |
| 229 | 2044-05 | 2034.48 | 51.56 | 1982.92 | 21812.13 |
| 230 | 2044-06 | 2030.18 | 47.26 | 1982.92 | 19829.21 |
| 231 | 2044-07 | 2025.88 | 42.96 | 1982.92 | 17846.29 |
| 232 | 2044-08 | 2021.59 | 38.67 | 1982.92 | 15863.37 |
| 233 | 2044-09 | 2017.29 | 34.37 | 1982.92 | 13880.45 |
| 234 | 2044-10 | 2013.00 | 30.07 | 1982.92 | 11897.53 |
| 235 | 2044-11 | 2008.70 | 25.78 | 1982.92 | 9914.60 |
| 236 | 2044-12 | 2004.40 | 21.48 | 1982.92 | 7931.68 |
| 237 | 2045-01 | 2000.11 | 17.19 | 1982.92 | 5948.76 |
| 238 | 2045-02 | 1995.81 | 12.89 | 1982.92 | 3965.84 |
| 239 | 2045-03 | 1991.51 | 8.59 | 1982.92 | 1982.92 |
| 240 | 2045-04 | 1987.22 | 4.30 | 1982.92 | 0.00 |