贷款45.21万（公积金贷款）房贷，还款16年7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：45.21万
还款月数：16年7个月
每月还款：2903.06元
利息总额：12.56万
本息合计：57.77万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2026-01 | 2903.06 | 1158.54 | 1744.52 | 450368.85 |
| 2 | 2026-02 | 2903.06 | 1154.07 | 1748.99 | 448619.85 |
| 3 | 2026-03 | 2903.06 | 1149.59 | 1753.48 | 446866.38 |
| 4 | 2026-04 | 2903.06 | 1145.10 | 1757.97 | 445108.41 |
| 5 | 2026-05 | 2903.06 | 1140.59 | 1762.47 | 443345.93 |
| 6 | 2026-06 | 2903.06 | 1136.07 | 1766.99 | 441578.94 |
| 7 | 2026-07 | 2903.06 | 1131.55 | 1771.52 | 439807.43 |
| 8 | 2026-08 | 2903.06 | 1127.01 | 1776.06 | 438031.37 |
| 9 | 2026-09 | 2903.06 | 1122.46 | 1780.61 | 436250.76 |
| 10 | 2026-10 | 2903.06 | 1117.89 | 1785.17 | 434465.59 |
| 11 | 2026-11 | 2903.06 | 1113.32 | 1789.75 | 432675.84 |
| 12 | 2026-12 | 2903.06 | 1108.73 | 1794.33 | 430881.51 |
| 13 | 2027-01 | 2903.06 | 1104.13 | 1798.93 | 429082.58 |
| 14 | 2027-02 | 2903.06 | 1099.52 | 1803.54 | 427279.04 |
| 15 | 2027-03 | 2903.06 | 1094.90 | 1808.16 | 425470.88 |
| 16 | 2027-04 | 2903.06 | 1090.27 | 1812.79 | 423658.08 |
| 17 | 2027-05 | 2903.06 | 1085.62 | 1817.44 | 421840.64 |
| 18 | 2027-06 | 2903.06 | 1080.97 | 1822.10 | 420018.54 |
| 19 | 2027-07 | 2903.06 | 1076.30 | 1826.77 | 418191.78 |
| 20 | 2027-08 | 2903.06 | 1071.62 | 1831.45 | 416360.33 |
| 21 | 2027-09 | 2903.06 | 1066.92 | 1836.14 | 414524.19 |
| 22 | 2027-10 | 2903.06 | 1062.22 | 1840.85 | 412683.34 |
| 23 | 2027-11 | 2903.06 | 1057.50 | 1845.56 | 410837.78 |
| 24 | 2027-12 | 2903.06 | 1052.77 | 1850.29 | 408987.49 |
| 25 | 2028-01 | 2903.06 | 1048.03 | 1855.03 | 407132.45 |
| 26 | 2028-02 | 2903.06 | 1043.28 | 1859.79 | 405272.67 |
| 27 | 2028-03 | 2903.06 | 1038.51 | 1864.55 | 403408.11 |
| 28 | 2028-04 | 2903.06 | 1033.73 | 1869.33 | 401538.78 |
| 29 | 2028-05 | 2903.06 | 1028.94 | 1874.12 | 399664.66 |
| 30 | 2028-06 | 2903.06 | 1024.14 | 1878.92 | 397785.74 |
| 31 | 2028-07 | 2903.06 | 1019.33 | 1883.74 | 395902.00 |
| 32 | 2028-08 | 2903.06 | 1014.50 | 1888.57 | 394013.44 |
| 33 | 2028-09 | 2903.06 | 1009.66 | 1893.40 | 392120.03 |
| 34 | 2028-10 | 2903.06 | 1004.81 | 1898.26 | 390221.77 |
| 35 | 2028-11 | 2903.06 | 999.94 | 1903.12 | 388318.65 |
| 36 | 2028-12 | 2903.06 | 995.07 | 1908.00 | 386410.66 |
| 37 | 2029-01 | 2903.06 | 990.18 | 1912.89 | 384497.77 |
| 38 | 2029-02 | 2903.06 | 985.28 | 1917.79 | 382579.98 |
| 39 | 2029-03 | 2903.06 | 980.36 | 1922.70 | 380657.28 |
| 40 | 2029-04 | 2903.06 | 975.43 | 1927.63 | 378729.65 |
| 41 | 2029-05 | 2903.06 | 970.49 | 1932.57 | 376797.08 |
| 42 | 2029-06 | 2903.06 | 965.54 | 1937.52 | 374859.56 |
| 43 | 2029-07 | 2903.06 | 960.58 | 1942.49 | 372917.07 |
| 44 | 2029-08 | 2903.06 | 955.60 | 1947.46 | 370969.61 |
| 45 | 2029-09 | 2903.06 | 950.61 | 1952.45 | 369017.15 |
| 46 | 2029-10 | 2903.06 | 945.61 | 1957.46 | 367059.69 |
| 47 | 2029-11 | 2903.06 | 940.59 | 1962.47 | 365097.22 |
| 48 | 2029-12 | 2903.06 | 935.56 | 1967.50 | 363129.72 |
| 49 | 2030-01 | 2903.06 | 930.52 | 1972.54 | 361157.17 |
| 50 | 2030-02 | 2903.06 | 925.47 | 1977.60 | 359179.58 |
| 51 | 2030-03 | 2903.06 | 920.40 | 1982.67 | 357196.91 |
| 52 | 2030-04 | 2903.06 | 915.32 | 1987.75 | 355209.16 |
| 53 | 2030-05 | 2903.06 | 910.22 | 1992.84 | 353216.32 |
| 54 | 2030-06 | 2903.06 | 905.12 | 1997.95 | 351218.37 |
| 55 | 2030-07 | 2903.06 | 900.00 | 2003.07 | 349215.31 |
| 56 | 2030-08 | 2903.06 | 894.86 | 2008.20 | 347207.11 |
| 57 | 2030-09 | 2903.06 | 889.72 | 2013.35 | 345193.76 |
| 58 | 2030-10 | 2903.06 | 884.56 | 2018.51 | 343175.26 |
| 59 | 2030-11 | 2903.06 | 879.39 | 2023.68 | 341151.58 |
| 60 | 2030-12 | 2903.06 | 874.20 | 2028.86 | 339122.71 |
| 61 | 2031-01 | 2903.06 | 869.00 | 2034.06 | 337088.65 |
| 62 | 2031-02 | 2903.06 | 863.79 | 2039.27 | 335049.38 |
| 63 | 2031-03 | 2903.06 | 858.56 | 2044.50 | 333004.88 |
| 64 | 2031-04 | 2903.06 | 853.33 | 2049.74 | 330955.14 |
| 65 | 2031-05 | 2903.06 | 848.07 | 2054.99 | 328900.15 |
| 66 | 2031-06 | 2903.06 | 842.81 | 2060.26 | 326839.89 |
| 67 | 2031-07 | 2903.06 | 837.53 | 2065.54 | 324774.35 |
| 68 | 2031-08 | 2903.06 | 832.23 | 2070.83 | 322703.52 |
| 69 | 2031-09 | 2903.06 | 826.93 | 2076.14 | 320627.39 |
| 70 | 2031-10 | 2903.06 | 821.61 | 2081.46 | 318545.93 |
| 71 | 2031-11 | 2903.06 | 816.27 | 2086.79 | 316459.14 |
| 72 | 2031-12 | 2903.06 | 810.93 | 2092.14 | 314367.00 |
| 73 | 2032-01 | 2903.06 | 805.57 | 2097.50 | 312269.50 |
| 74 | 2032-02 | 2903.06 | 800.19 | 2102.87 | 310166.63 |
| 75 | 2032-03 | 2903.06 | 794.80 | 2108.26 | 308058.37 |
| 76 | 2032-04 | 2903.06 | 789.40 | 2113.66 | 305944.70 |
| 77 | 2032-05 | 2903.06 | 783.98 | 2119.08 | 303825.62 |
| 78 | 2032-06 | 2903.06 | 778.55 | 2124.51 | 301701.11 |
| 79 | 2032-07 | 2903.06 | 773.11 | 2129.96 | 299571.16 |
| 80 | 2032-08 | 2903.06 | 767.65 | 2135.41 | 297435.74 |
| 81 | 2032-09 | 2903.06 | 762.18 | 2140.89 | 295294.86 |
| 82 | 2032-10 | 2903.06 | 756.69 | 2146.37 | 293148.49 |
| 83 | 2032-11 | 2903.06 | 751.19 | 2151.87 | 290996.62 |
| 84 | 2032-12 | 2903.06 | 745.68 | 2157.39 | 288839.23 |
| 85 | 2033-01 | 2903.06 | 740.15 | 2162.91 | 286676.32 |
| 86 | 2033-02 | 2903.06 | 734.61 | 2168.46 | 284507.86 |
| 87 | 2033-03 | 2903.06 | 729.05 | 2174.01 | 282333.85 |
| 88 | 2033-04 | 2903.06 | 723.48 | 2179.58 | 280154.27 |
| 89 | 2033-05 | 2903.06 | 717.90 | 2185.17 | 277969.10 |
| 90 | 2033-06 | 2903.06 | 712.30 | 2190.77 | 275778.33 |
| 91 | 2033-07 | 2903.06 | 706.68 | 2196.38 | 273581.95 |
| 92 | 2033-08 | 2903.06 | 701.05 | 2202.01 | 271379.94 |
| 93 | 2033-09 | 2903.06 | 695.41 | 2207.65 | 269172.28 |
| 94 | 2033-10 | 2903.06 | 689.75 | 2213.31 | 266958.97 |
| 95 | 2033-11 | 2903.06 | 684.08 | 2218.98 | 264739.99 |
| 96 | 2033-12 | 2903.06 | 678.40 | 2224.67 | 262515.32 |
| 97 | 2034-01 | 2903.06 | 672.70 | 2230.37 | 260284.95 |
| 98 | 2034-02 | 2903.06 | 666.98 | 2236.08 | 258048.87 |
| 99 | 2034-03 | 2903.06 | 661.25 | 2241.81 | 255807.06 |
| 100 | 2034-04 | 2903.06 | 655.51 | 2247.56 | 253559.50 |
| 101 | 2034-05 | 2903.06 | 649.75 | 2253.32 | 251306.18 |
| 102 | 2034-06 | 2903.06 | 643.97 | 2259.09 | 249047.09 |
| 103 | 2034-07 | 2903.06 | 638.18 | 2264.88 | 246782.21 |
| 104 | 2034-08 | 2903.06 | 632.38 | 2270.68 | 244511.52 |
| 105 | 2034-09 | 2903.06 | 626.56 | 2276.50 | 242235.02 |
| 106 | 2034-10 | 2903.06 | 620.73 | 2282.34 | 239952.68 |
| 107 | 2034-11 | 2903.06 | 614.88 | 2288.19 | 237664.50 |
| 108 | 2034-12 | 2903.06 | 609.02 | 2294.05 | 235370.45 |
| 109 | 2035-01 | 2903.06 | 603.14 | 2299.93 | 233070.52 |
| 110 | 2035-02 | 2903.06 | 597.24 | 2305.82 | 230764.70 |
| 111 | 2035-03 | 2903.06 | 591.33 | 2311.73 | 228452.97 |
| 112 | 2035-04 | 2903.06 | 585.41 | 2317.65 | 226135.32 |
| 113 | 2035-05 | 2903.06 | 579.47 | 2323.59 | 223811.72 |
| 114 | 2035-06 | 2903.06 | 573.52 | 2329.55 | 221482.18 |
| 115 | 2035-07 | 2903.06 | 567.55 | 2335.52 | 219146.66 |
| 116 | 2035-08 | 2903.06 | 561.56 | 2341.50 | 216805.16 |
| 117 | 2035-09 | 2903.06 | 555.56 | 2347.50 | 214457.66 |
| 118 | 2035-10 | 2903.06 | 549.55 | 2353.52 | 212104.14 |
| 119 | 2035-11 | 2903.06 | 543.52 | 2359.55 | 209744.60 |
| 120 | 2035-12 | 2903.06 | 537.47 | 2365.59 | 207379.00 |
| 121 | 2036-01 | 2903.06 | 531.41 | 2371.66 | 205007.35 |
| 122 | 2036-02 | 2903.06 | 525.33 | 2377.73 | 202629.61 |
| 123 | 2036-03 | 2903.06 | 519.24 | 2383.83 | 200245.79 |
| 124 | 2036-04 | 2903.06 | 513.13 | 2389.93 | 197855.85 |
| 125 | 2036-05 | 2903.06 | 507.01 | 2396.06 | 195459.80 |
| 126 | 2036-06 | 2903.06 | 500.87 | 2402.20 | 193057.60 |
| 127 | 2036-07 | 2903.06 | 494.71 | 2408.35 | 190649.24 |
| 128 | 2036-08 | 2903.06 | 488.54 | 2414.53 | 188234.72 |
| 129 | 2036-09 | 2903.06 | 482.35 | 2420.71 | 185814.01 |
| 130 | 2036-10 | 2903.06 | 476.15 | 2426.92 | 183387.09 |
| 131 | 2036-11 | 2903.06 | 469.93 | 2433.13 | 180953.96 |
| 132 | 2036-12 | 2903.06 | 463.69 | 2439.37 | 178514.59 |
| 133 | 2037-01 | 2903.06 | 457.44 | 2445.62 | 176068.97 |
| 134 | 2037-02 | 2903.06 | 451.18 | 2451.89 | 173617.08 |
| 135 | 2037-03 | 2903.06 | 444.89 | 2458.17 | 171158.91 |
| 136 | 2037-04 | 2903.06 | 438.59 | 2464.47 | 168694.44 |
| 137 | 2037-05 | 2903.06 | 432.28 | 2470.78 | 166223.65 |
| 138 | 2037-06 | 2903.06 | 425.95 | 2477.12 | 163746.54 |
| 139 | 2037-07 | 2903.06 | 419.60 | 2483.46 | 161263.07 |
| 140 | 2037-08 | 2903.06 | 413.24 | 2489.83 | 158773.25 |
| 141 | 2037-09 | 2903.06 | 406.86 | 2496.21 | 156277.04 |
| 142 | 2037-10 | 2903.06 | 400.46 | 2502.60 | 153774.43 |
| 143 | 2037-11 | 2903.06 | 394.05 | 2509.02 | 151265.42 |
| 144 | 2037-12 | 2903.06 | 387.62 | 2515.45 | 148749.97 |
| 145 | 2038-01 | 2903.06 | 381.17 | 2521.89 | 146228.08 |
| 146 | 2038-02 | 2903.06 | 374.71 | 2528.35 | 143699.72 |
| 147 | 2038-03 | 2903.06 | 368.23 | 2534.83 | 141164.89 |
| 148 | 2038-04 | 2903.06 | 361.74 | 2541.33 | 138623.56 |
| 149 | 2038-05 | 2903.06 | 355.22 | 2547.84 | 136075.72 |
| 150 | 2038-06 | 2903.06 | 348.69 | 2554.37 | 133521.35 |
| 151 | 2038-07 | 2903.06 | 342.15 | 2560.92 | 130960.43 |
| 152 | 2038-08 | 2903.06 | 335.59 | 2567.48 | 128392.96 |
| 153 | 2038-09 | 2903.06 | 329.01 | 2574.06 | 125818.90 |
| 154 | 2038-10 | 2903.06 | 322.41 | 2580.65 | 123238.25 |
| 155 | 2038-11 | 2903.06 | 315.80 | 2587.27 | 120650.98 |
| 156 | 2038-12 | 2903.06 | 309.17 | 2593.90 | 118057.08 |
| 157 | 2039-01 | 2903.06 | 302.52 | 2600.54 | 115456.54 |
| 158 | 2039-02 | 2903.06 | 295.86 | 2607.21 | 112849.33 |
| 159 | 2039-03 | 2903.06 | 289.18 | 2613.89 | 110235.45 |
| 160 | 2039-04 | 2903.06 | 282.48 | 2620.59 | 107614.86 |
| 161 | 2039-05 | 2903.06 | 275.76 | 2627.30 | 104987.56 |
| 162 | 2039-06 | 2903.06 | 269.03 | 2634.03 | 102353.53 |
| 163 | 2039-07 | 2903.06 | 262.28 | 2640.78 | 99712.74 |
| 164 | 2039-08 | 2903.06 | 255.51 | 2647.55 | 97065.19 |
| 165 | 2039-09 | 2903.06 | 248.73 | 2654.33 | 94410.86 |
| 166 | 2039-10 | 2903.06 | 241.93 | 2661.14 | 91749.72 |
| 167 | 2039-11 | 2903.06 | 235.11 | 2667.96 | 89081.77 |
| 168 | 2039-12 | 2903.06 | 228.27 | 2674.79 | 86406.97 |
| 169 | 2040-01 | 2903.06 | 221.42 | 2681.65 | 83725.33 |
| 170 | 2040-02 | 2903.06 | 214.55 | 2688.52 | 81036.81 |
| 171 | 2040-03 | 2903.06 | 207.66 | 2695.41 | 78341.40 |
| 172 | 2040-04 | 2903.06 | 200.75 | 2702.31 | 75639.09 |
| 173 | 2040-05 | 2903.06 | 193.83 | 2709.24 | 72929.85 |
| 174 | 2040-06 | 2903.06 | 186.88 | 2716.18 | 70213.67 |
| 175 | 2040-07 | 2903.06 | 179.92 | 2723.14 | 67490.53 |
| 176 | 2040-08 | 2903.06 | 172.94 | 2730.12 | 64760.41 |
| 177 | 2040-09 | 2903.06 | 165.95 | 2737.12 | 62023.29 |
| 178 | 2040-10 | 2903.06 | 158.93 | 2744.13 | 59279.16 |
| 179 | 2040-11 | 2903.06 | 151.90 | 2751.16 | 56528.00 |
| 180 | 2040-12 | 2903.06 | 144.85 | 2758.21 | 53769.79 |
| 181 | 2041-01 | 2903.06 | 137.79 | 2765.28 | 51004.51 |
| 182 | 2041-02 | 2903.06 | 130.70 | 2772.37 | 48232.15 |
| 183 | 2041-03 | 2903.06 | 123.59 | 2779.47 | 45452.68 |
| 184 | 2041-04 | 2903.06 | 116.47 | 2786.59 | 42666.08 |
| 185 | 2041-05 | 2903.06 | 109.33 | 2793.73 | 39872.35 |
| 186 | 2041-06 | 2903.06 | 102.17 | 2800.89 | 37071.46 |
| 187 | 2041-07 | 2903.06 | 95.00 | 2808.07 | 34263.39 |
| 188 | 2041-08 | 2903.06 | 87.80 | 2815.26 | 31448.13 |
| 189 | 2041-09 | 2903.06 | 80.59 | 2822.48 | 28625.65 |
| 190 | 2041-10 | 2903.06 | 73.35 | 2829.71 | 25795.94 |
| 191 | 2041-11 | 2903.06 | 66.10 | 2836.96 | 22958.98 |
| 192 | 2041-12 | 2903.06 | 58.83 | 2844.23 | 20114.75 |
| 193 | 2042-01 | 2903.06 | 51.54 | 2851.52 | 17263.22 |
| 194 | 2042-02 | 2903.06 | 44.24 | 2858.83 | 14404.40 |
| 195 | 2042-03 | 2903.06 | 36.91 | 2866.15 | 11538.25 |
| 196 | 2042-04 | 2903.06 | 29.57 | 2873.50 | 8664.75 |
| 197 | 2042-05 | 2903.06 | 22.20 | 2880.86 | 5783.89 |
| 198 | 2042-06 | 2903.06 | 14.82 | 2888.24 | 2895.64 |
| 199 | 2042-07 | 2903.06 | 7.42 | 2895.64 | 0.00 |
等额本金还款方式：
贷款总额：45.21万
还款月数：16年7个月
首月还款：3430.47元
每月递减：5.82元
利息总额：11.59万
本息合计：56.8万
节省利息：9742.34元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2026-01 | 3430.47 | 1158.54 | 2271.93 | 449841.44 |
| 2 | 2026-02 | 3424.65 | 1152.72 | 2271.93 | 447569.52 |
| 3 | 2026-03 | 3418.82 | 1146.90 | 2271.93 | 445297.59 |
| 4 | 2026-04 | 3413.00 | 1141.08 | 2271.93 | 443025.66 |
| 5 | 2026-05 | 3407.18 | 1135.25 | 2271.93 | 440753.74 |
| 6 | 2026-06 | 3401.36 | 1129.43 | 2271.93 | 438481.81 |
| 7 | 2026-07 | 3395.54 | 1123.61 | 2271.93 | 436209.88 |
| 8 | 2026-08 | 3389.71 | 1117.79 | 2271.93 | 433937.96 |
| 9 | 2026-09 | 3383.89 | 1111.97 | 2271.93 | 431666.03 |
| 10 | 2026-10 | 3378.07 | 1106.14 | 2271.93 | 429394.11 |
| 11 | 2026-11 | 3372.25 | 1100.32 | 2271.93 | 427122.18 |
| 12 | 2026-12 | 3366.43 | 1094.50 | 2271.93 | 424850.25 |
| 13 | 2027-01 | 3360.61 | 1088.68 | 2271.93 | 422578.33 |
| 14 | 2027-02 | 3354.78 | 1082.86 | 2271.93 | 420306.40 |
| 15 | 2027-03 | 3348.96 | 1077.04 | 2271.93 | 418034.47 |
| 16 | 2027-04 | 3343.14 | 1071.21 | 2271.93 | 415762.55 |
| 17 | 2027-05 | 3337.32 | 1065.39 | 2271.93 | 413490.62 |
| 18 | 2027-06 | 3331.50 | 1059.57 | 2271.93 | 411218.69 |
| 19 | 2027-07 | 3325.67 | 1053.75 | 2271.93 | 408946.77 |
| 20 | 2027-08 | 3319.85 | 1047.93 | 2271.93 | 406674.84 |
| 21 | 2027-09 | 3314.03 | 1042.10 | 2271.93 | 404402.91 |
| 22 | 2027-10 | 3308.21 | 1036.28 | 2271.93 | 402130.99 |
| 23 | 2027-11 | 3302.39 | 1030.46 | 2271.93 | 399859.06 |
| 24 | 2027-12 | 3296.57 | 1024.64 | 2271.93 | 397587.13 |
| 25 | 2028-01 | 3290.74 | 1018.82 | 2271.93 | 395315.21 |
| 26 | 2028-02 | 3284.92 | 1013.00 | 2271.93 | 393043.28 |
| 27 | 2028-03 | 3279.10 | 1007.17 | 2271.93 | 390771.35 |
| 28 | 2028-04 | 3273.28 | 1001.35 | 2271.93 | 388499.43 |
| 29 | 2028-05 | 3267.46 | 995.53 | 2271.93 | 386227.50 |
| 30 | 2028-06 | 3261.63 | 989.71 | 2271.93 | 383955.58 |
| 31 | 2028-07 | 3255.81 | 983.89 | 2271.93 | 381683.65 |
| 32 | 2028-08 | 3249.99 | 978.06 | 2271.93 | 379411.72 |
| 33 | 2028-09 | 3244.17 | 972.24 | 2271.93 | 377139.80 |
| 34 | 2028-10 | 3238.35 | 966.42 | 2271.93 | 374867.87 |
| 35 | 2028-11 | 3232.53 | 960.60 | 2271.93 | 372595.94 |
| 36 | 2028-12 | 3226.70 | 954.78 | 2271.93 | 370324.02 |
| 37 | 2029-01 | 3220.88 | 948.96 | 2271.93 | 368052.09 |
| 38 | 2029-02 | 3215.06 | 943.13 | 2271.93 | 365780.16 |
| 39 | 2029-03 | 3209.24 | 937.31 | 2271.93 | 363508.24 |
| 40 | 2029-04 | 3203.42 | 931.49 | 2271.93 | 361236.31 |
| 41 | 2029-05 | 3197.59 | 925.67 | 2271.93 | 358964.38 |
| 42 | 2029-06 | 3191.77 | 919.85 | 2271.93 | 356692.46 |
| 43 | 2029-07 | 3185.95 | 914.02 | 2271.93 | 354420.53 |
| 44 | 2029-08 | 3180.13 | 908.20 | 2271.93 | 352148.60 |
| 45 | 2029-09 | 3174.31 | 902.38 | 2271.93 | 349876.68 |
| 46 | 2029-10 | 3168.49 | 896.56 | 2271.93 | 347604.75 |
| 47 | 2029-11 | 3162.66 | 890.74 | 2271.93 | 345332.83 |
| 48 | 2029-12 | 3156.84 | 884.92 | 2271.93 | 343060.90 |
| 49 | 2030-01 | 3151.02 | 879.09 | 2271.93 | 340788.97 |
| 50 | 2030-02 | 3145.20 | 873.27 | 2271.93 | 338517.05 |
| 51 | 2030-03 | 3139.38 | 867.45 | 2271.93 | 336245.12 |
| 52 | 2030-04 | 3133.55 | 861.63 | 2271.93 | 333973.19 |
| 53 | 2030-05 | 3127.73 | 855.81 | 2271.93 | 331701.27 |
| 54 | 2030-06 | 3121.91 | 849.98 | 2271.93 | 329429.34 |
| 55 | 2030-07 | 3116.09 | 844.16 | 2271.93 | 327157.41 |
| 56 | 2030-08 | 3110.27 | 838.34 | 2271.93 | 324885.49 |
| 57 | 2030-09 | 3104.45 | 832.52 | 2271.93 | 322613.56 |
| 58 | 2030-10 | 3098.62 | 826.70 | 2271.93 | 320341.63 |
| 59 | 2030-11 | 3092.80 | 820.88 | 2271.93 | 318069.71 |
| 60 | 2030-12 | 3086.98 | 815.05 | 2271.93 | 315797.78 |
| 61 | 2031-01 | 3081.16 | 809.23 | 2271.93 | 313525.85 |
| 62 | 2031-02 | 3075.34 | 803.41 | 2271.93 | 311253.93 |
| 63 | 2031-03 | 3069.51 | 797.59 | 2271.93 | 308982.00 |
| 64 | 2031-04 | 3063.69 | 791.77 | 2271.93 | 306710.08 |
| 65 | 2031-05 | 3057.87 | 785.94 | 2271.93 | 304438.15 |
| 66 | 2031-06 | 3052.05 | 780.12 | 2271.93 | 302166.22 |
| 67 | 2031-07 | 3046.23 | 774.30 | 2271.93 | 299894.30 |
| 68 | 2031-08 | 3040.41 | 768.48 | 2271.93 | 297622.37 |
| 69 | 2031-09 | 3034.58 | 762.66 | 2271.93 | 295350.44 |
| 70 | 2031-10 | 3028.76 | 756.84 | 2271.93 | 293078.52 |
| 71 | 2031-11 | 3022.94 | 751.01 | 2271.93 | 290806.59 |
| 72 | 2031-12 | 3017.12 | 745.19 | 2271.93 | 288534.66 |
| 73 | 2032-01 | 3011.30 | 739.37 | 2271.93 | 286262.74 |
| 74 | 2032-02 | 3005.47 | 733.55 | 2271.93 | 283990.81 |
| 75 | 2032-03 | 2999.65 | 727.73 | 2271.93 | 281718.88 |
| 76 | 2032-04 | 2993.83 | 721.90 | 2271.93 | 279446.96 |
| 77 | 2032-05 | 2988.01 | 716.08 | 2271.93 | 277175.03 |
| 78 | 2032-06 | 2982.19 | 710.26 | 2271.93 | 274903.10 |
| 79 | 2032-07 | 2976.37 | 704.44 | 2271.93 | 272631.18 |
| 80 | 2032-08 | 2970.54 | 698.62 | 2271.93 | 270359.25 |
| 81 | 2032-09 | 2964.72 | 692.80 | 2271.93 | 268087.32 |
| 82 | 2032-10 | 2958.90 | 686.97 | 2271.93 | 265815.40 |
| 83 | 2032-11 | 2953.08 | 681.15 | 2271.93 | 263543.47 |
| 84 | 2032-12 | 2947.26 | 675.33 | 2271.93 | 261271.55 |
| 85 | 2033-01 | 2941.43 | 669.51 | 2271.93 | 258999.62 |
| 86 | 2033-02 | 2935.61 | 663.69 | 2271.93 | 256727.69 |
| 87 | 2033-03 | 2929.79 | 657.86 | 2271.93 | 254455.77 |
| 88 | 2033-04 | 2923.97 | 652.04 | 2271.93 | 252183.84 |
| 89 | 2033-05 | 2918.15 | 646.22 | 2271.93 | 249911.91 |
| 90 | 2033-06 | 2912.33 | 640.40 | 2271.93 | 247639.99 |
| 91 | 2033-07 | 2906.50 | 634.58 | 2271.93 | 245368.06 |
| 92 | 2033-08 | 2900.68 | 628.76 | 2271.93 | 243096.13 |
| 93 | 2033-09 | 2894.86 | 622.93 | 2271.93 | 240824.21 |
| 94 | 2033-10 | 2889.04 | 617.11 | 2271.93 | 238552.28 |
| 95 | 2033-11 | 2883.22 | 611.29 | 2271.93 | 236280.35 |
| 96 | 2033-12 | 2877.39 | 605.47 | 2271.93 | 234008.43 |
| 97 | 2034-01 | 2871.57 | 599.65 | 2271.93 | 231736.50 |
| 98 | 2034-02 | 2865.75 | 593.82 | 2271.93 | 229464.57 |
| 99 | 2034-03 | 2859.93 | 588.00 | 2271.93 | 227192.65 |
| 100 | 2034-04 | 2854.11 | 582.18 | 2271.93 | 224920.72 |
| 101 | 2034-05 | 2848.29 | 576.36 | 2271.93 | 222648.80 |
| 102 | 2034-06 | 2842.46 | 570.54 | 2271.93 | 220376.87 |
| 103 | 2034-07 | 2836.64 | 564.72 | 2271.93 | 218104.94 |
| 104 | 2034-08 | 2830.82 | 558.89 | 2271.93 | 215833.02 |
| 105 | 2034-09 | 2825.00 | 553.07 | 2271.93 | 213561.09 |
| 106 | 2034-10 | 2819.18 | 547.25 | 2271.93 | 211289.16 |
| 107 | 2034-11 | 2813.35 | 541.43 | 2271.93 | 209017.24 |
| 108 | 2034-12 | 2807.53 | 535.61 | 2271.93 | 206745.31 |
| 109 | 2035-01 | 2801.71 | 529.78 | 2271.93 | 204473.38 |
| 110 | 2035-02 | 2795.89 | 523.96 | 2271.93 | 202201.46 |
| 111 | 2035-03 | 2790.07 | 518.14 | 2271.93 | 199929.53 |
| 112 | 2035-04 | 2784.25 | 512.32 | 2271.93 | 197657.60 |
| 113 | 2035-05 | 2778.42 | 506.50 | 2271.93 | 195385.68 |
| 114 | 2035-06 | 2772.60 | 500.68 | 2271.93 | 193113.75 |
| 115 | 2035-07 | 2766.78 | 494.85 | 2271.93 | 190841.82 |
| 116 | 2035-08 | 2760.96 | 489.03 | 2271.93 | 188569.90 |
| 117 | 2035-09 | 2755.14 | 483.21 | 2271.93 | 186297.97 |
| 118 | 2035-10 | 2749.32 | 477.39 | 2271.93 | 184026.05 |
| 119 | 2035-11 | 2743.49 | 471.57 | 2271.93 | 181754.12 |
| 120 | 2035-12 | 2737.67 | 465.74 | 2271.93 | 179482.19 |
| 121 | 2036-01 | 2731.85 | 459.92 | 2271.93 | 177210.27 |
| 122 | 2036-02 | 2726.03 | 454.10 | 2271.93 | 174938.34 |
| 123 | 2036-03 | 2720.21 | 448.28 | 2271.93 | 172666.41 |
| 124 | 2036-04 | 2714.38 | 442.46 | 2271.93 | 170394.49 |
| 125 | 2036-05 | 2708.56 | 436.64 | 2271.93 | 168122.56 |
| 126 | 2036-06 | 2702.74 | 430.81 | 2271.93 | 165850.63 |
| 127 | 2036-07 | 2696.92 | 424.99 | 2271.93 | 163578.71 |
| 128 | 2036-08 | 2691.10 | 419.17 | 2271.93 | 161306.78 |
| 129 | 2036-09 | 2685.28 | 413.35 | 2271.93 | 159034.85 |
| 130 | 2036-10 | 2679.45 | 407.53 | 2271.93 | 156762.93 |
| 131 | 2036-11 | 2673.63 | 401.71 | 2271.93 | 154491.00 |
| 132 | 2036-12 | 2667.81 | 395.88 | 2271.93 | 152219.07 |
| 133 | 2037-01 | 2661.99 | 390.06 | 2271.93 | 149947.15 |
| 134 | 2037-02 | 2656.17 | 384.24 | 2271.93 | 147675.22 |
| 135 | 2037-03 | 2650.34 | 378.42 | 2271.93 | 145403.29 |
| 136 | 2037-04 | 2644.52 | 372.60 | 2271.93 | 143131.37 |
| 137 | 2037-05 | 2638.70 | 366.77 | 2271.93 | 140859.44 |
| 138 | 2037-06 | 2632.88 | 360.95 | 2271.93 | 138587.52 |
| 139 | 2037-07 | 2627.06 | 355.13 | 2271.93 | 136315.59 |
| 140 | 2037-08 | 2621.24 | 349.31 | 2271.93 | 134043.66 |
| 141 | 2037-09 | 2615.41 | 343.49 | 2271.93 | 131771.74 |
| 142 | 2037-10 | 2609.59 | 337.67 | 2271.93 | 129499.81 |
| 143 | 2037-11 | 2603.77 | 331.84 | 2271.93 | 127227.88 |
| 144 | 2037-12 | 2597.95 | 326.02 | 2271.93 | 124955.96 |
| 145 | 2038-01 | 2592.13 | 320.20 | 2271.93 | 122684.03 |
| 146 | 2038-02 | 2586.30 | 314.38 | 2271.93 | 120412.10 |
| 147 | 2038-03 | 2580.48 | 308.56 | 2271.93 | 118140.18 |
| 148 | 2038-04 | 2574.66 | 302.73 | 2271.93 | 115868.25 |
| 149 | 2038-05 | 2568.84 | 296.91 | 2271.93 | 113596.32 |
| 150 | 2038-06 | 2563.02 | 291.09 | 2271.93 | 111324.40 |
| 151 | 2038-07 | 2557.20 | 285.27 | 2271.93 | 109052.47 |
| 152 | 2038-08 | 2551.37 | 279.45 | 2271.93 | 106780.54 |
| 153 | 2038-09 | 2545.55 | 273.63 | 2271.93 | 104508.62 |
| 154 | 2038-10 | 2539.73 | 267.80 | 2271.93 | 102236.69 |
| 155 | 2038-11 | 2533.91 | 261.98 | 2271.93 | 99964.77 |
| 156 | 2038-12 | 2528.09 | 256.16 | 2271.93 | 97692.84 |
| 157 | 2039-01 | 2522.26 | 250.34 | 2271.93 | 95420.91 |
| 158 | 2039-02 | 2516.44 | 244.52 | 2271.93 | 93148.99 |
| 159 | 2039-03 | 2510.62 | 238.69 | 2271.93 | 90877.06 |
| 160 | 2039-04 | 2504.80 | 232.87 | 2271.93 | 88605.13 |
| 161 | 2039-05 | 2498.98 | 227.05 | 2271.93 | 86333.21 |
| 162 | 2039-06 | 2493.16 | 221.23 | 2271.93 | 84061.28 |
| 163 | 2039-07 | 2487.33 | 215.41 | 2271.93 | 81789.35 |
| 164 | 2039-08 | 2481.51 | 209.59 | 2271.93 | 79517.43 |
| 165 | 2039-09 | 2475.69 | 203.76 | 2271.93 | 77245.50 |
| 166 | 2039-10 | 2469.87 | 197.94 | 2271.93 | 74973.57 |
| 167 | 2039-11 | 2464.05 | 192.12 | 2271.93 | 72701.65 |
| 168 | 2039-12 | 2458.22 | 186.30 | 2271.93 | 70429.72 |
| 169 | 2040-01 | 2452.40 | 180.48 | 2271.93 | 68157.79 |
| 170 | 2040-02 | 2446.58 | 174.65 | 2271.93 | 65885.87 |
| 171 | 2040-03 | 2440.76 | 168.83 | 2271.93 | 63613.94 |
| 172 | 2040-04 | 2434.94 | 163.01 | 2271.93 | 61342.02 |
| 173 | 2040-05 | 2429.12 | 157.19 | 2271.93 | 59070.09 |
| 174 | 2040-06 | 2423.29 | 151.37 | 2271.93 | 56798.16 |
| 175 | 2040-07 | 2417.47 | 145.55 | 2271.93 | 54526.24 |
| 176 | 2040-08 | 2411.65 | 139.72 | 2271.93 | 52254.31 |
| 177 | 2040-09 | 2405.83 | 133.90 | 2271.93 | 49982.38 |
| 178 | 2040-10 | 2400.01 | 128.08 | 2271.93 | 47710.46 |
| 179 | 2040-11 | 2394.18 | 122.26 | 2271.93 | 45438.53 |
| 180 | 2040-12 | 2388.36 | 116.44 | 2271.93 | 43166.60 |
| 181 | 2041-01 | 2382.54 | 110.61 | 2271.93 | 40894.68 |
| 182 | 2041-02 | 2376.72 | 104.79 | 2271.93 | 38622.75 |
| 183 | 2041-03 | 2370.90 | 98.97 | 2271.93 | 36350.82 |
| 184 | 2041-04 | 2365.08 | 93.15 | 2271.93 | 34078.90 |
| 185 | 2041-05 | 2359.25 | 87.33 | 2271.93 | 31806.97 |
| 186 | 2041-06 | 2353.43 | 81.51 | 2271.93 | 29535.04 |
| 187 | 2041-07 | 2347.61 | 75.68 | 2271.93 | 27263.12 |
| 188 | 2041-08 | 2341.79 | 69.86 | 2271.93 | 24991.19 |
| 189 | 2041-09 | 2335.97 | 64.04 | 2271.93 | 22719.26 |
| 190 | 2041-10 | 2330.14 | 58.22 | 2271.93 | 20447.34 |
| 191 | 2041-11 | 2324.32 | 52.40 | 2271.93 | 18175.41 |
| 192 | 2041-12 | 2318.50 | 46.57 | 2271.93 | 15903.49 |
| 193 | 2042-01 | 2312.68 | 40.75 | 2271.93 | 13631.56 |
| 194 | 2042-02 | 2306.86 | 34.93 | 2271.93 | 11359.63 |
| 195 | 2042-03 | 2301.04 | 29.11 | 2271.93 | 9087.71 |
| 196 | 2042-04 | 2295.21 | 23.29 | 2271.93 | 6815.78 |
| 197 | 2042-05 | 2289.39 | 17.47 | 2271.93 | 4543.85 |
| 198 | 2042-06 | 2283.57 | 11.64 | 2271.93 | 2271.93 |
| 199 | 2042-07 | 2277.75 | 5.82 | 2271.93 | 0.00 |