贷款44.91万（公积金贷款）房贷，还款18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：44.91万
还款月数：18年10个月
每月还款：2570元
利息总额：13.18万
本息合计：58.08万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-09 | 2570.00 | 1066.50 | 1503.49 | 447550.55 |
| 2 | 2025-10 | 2570.00 | 1062.93 | 1507.06 | 446043.48 |
| 3 | 2025-11 | 2570.00 | 1059.35 | 1510.64 | 444532.84 |
| 4 | 2025-12 | 2570.00 | 1055.77 | 1514.23 | 443018.61 |
| 5 | 2026-01 | 2570.00 | 1052.17 | 1517.83 | 441500.79 |
| 6 | 2026-02 | 2570.00 | 1048.56 | 1521.43 | 439979.35 |
| 7 | 2026-03 | 2570.00 | 1044.95 | 1525.04 | 438454.31 |
| 8 | 2026-04 | 2570.00 | 1041.33 | 1528.67 | 436925.64 |
| 9 | 2026-05 | 2570.00 | 1037.70 | 1532.30 | 435393.35 |
| 10 | 2026-06 | 2570.00 | 1034.06 | 1535.94 | 433857.41 |
| 11 | 2026-07 | 2570.00 | 1030.41 | 1539.58 | 432317.83 |
| 12 | 2026-08 | 2570.00 | 1026.75 | 1543.24 | 430774.58 |
| 13 | 2026-09 | 2570.00 | 1023.09 | 1546.91 | 429227.68 |
| 14 | 2026-10 | 2570.00 | 1019.42 | 1550.58 | 427677.10 |
| 15 | 2026-11 | 2570.00 | 1015.73 | 1554.26 | 426122.84 |
| 16 | 2026-12 | 2570.00 | 1012.04 | 1557.95 | 424564.88 |
| 17 | 2027-01 | 2570.00 | 1008.34 | 1561.65 | 423003.23 |
| 18 | 2027-02 | 2570.00 | 1004.63 | 1565.36 | 421437.87 |
| 19 | 2027-03 | 2570.00 | 1000.91 | 1569.08 | 419868.79 |
| 20 | 2027-04 | 2570.00 | 997.19 | 1572.81 | 418295.98 |
| 21 | 2027-05 | 2570.00 | 993.45 | 1576.54 | 416719.44 |
| 22 | 2027-06 | 2570.00 | 989.71 | 1580.29 | 415139.15 |
| 23 | 2027-07 | 2570.00 | 985.96 | 1584.04 | 413555.11 |
| 24 | 2027-08 | 2570.00 | 982.19 | 1587.80 | 411967.31 |
| 25 | 2027-09 | 2570.00 | 978.42 | 1591.57 | 410375.73 |
| 26 | 2027-10 | 2570.00 | 974.64 | 1595.35 | 408780.38 |
| 27 | 2027-11 | 2570.00 | 970.85 | 1599.14 | 407181.24 |
| 28 | 2027-12 | 2570.00 | 967.06 | 1602.94 | 405578.30 |
| 29 | 2028-01 | 2570.00 | 963.25 | 1606.75 | 403971.55 |
| 30 | 2028-02 | 2570.00 | 959.43 | 1610.56 | 402360.99 |
| 31 | 2028-03 | 2570.00 | 955.61 | 1614.39 | 400746.60 |
| 32 | 2028-04 | 2570.00 | 951.77 | 1618.22 | 399128.38 |
| 33 | 2028-05 | 2570.00 | 947.93 | 1622.07 | 397506.31 |
| 34 | 2028-06 | 2570.00 | 944.08 | 1625.92 | 395880.39 |
| 35 | 2028-07 | 2570.00 | 940.22 | 1629.78 | 394250.61 |
| 36 | 2028-08 | 2570.00 | 936.35 | 1633.65 | 392616.96 |
| 37 | 2028-09 | 2570.00 | 932.47 | 1637.53 | 390979.43 |
| 38 | 2028-10 | 2570.00 | 928.58 | 1641.42 | 389338.01 |
| 39 | 2028-11 | 2570.00 | 924.68 | 1645.32 | 387692.69 |
| 40 | 2028-12 | 2570.00 | 920.77 | 1649.23 | 386043.47 |
| 41 | 2029-01 | 2570.00 | 916.85 | 1653.14 | 384390.33 |
| 42 | 2029-02 | 2570.00 | 912.93 | 1657.07 | 382733.26 |
| 43 | 2029-03 | 2570.00 | 908.99 | 1661.00 | 381072.25 |
| 44 | 2029-04 | 2570.00 | 905.05 | 1664.95 | 379407.31 |
| 45 | 2029-05 | 2570.00 | 901.09 | 1668.90 | 377738.40 |
| 46 | 2029-06 | 2570.00 | 897.13 | 1672.87 | 376065.54 |
| 47 | 2029-07 | 2570.00 | 893.16 | 1676.84 | 374388.70 |
| 48 | 2029-08 | 2570.00 | 889.17 | 1680.82 | 372707.87 |
| 49 | 2029-09 | 2570.00 | 885.18 | 1684.81 | 371023.06 |
| 50 | 2029-10 | 2570.00 | 881.18 | 1688.82 | 369334.24 |
| 51 | 2029-11 | 2570.00 | 877.17 | 1692.83 | 367641.42 |
| 52 | 2029-12 | 2570.00 | 873.15 | 1696.85 | 365944.57 |
| 53 | 2030-01 | 2570.00 | 869.12 | 1700.88 | 364243.69 |
| 54 | 2030-02 | 2570.00 | 865.08 | 1704.92 | 362538.77 |
| 55 | 2030-03 | 2570.00 | 861.03 | 1708.97 | 360829.81 |
| 56 | 2030-04 | 2570.00 | 856.97 | 1713.02 | 359116.78 |
| 57 | 2030-05 | 2570.00 | 852.90 | 1717.09 | 357399.69 |
| 58 | 2030-06 | 2570.00 | 848.82 | 1721.17 | 355678.52 |
| 59 | 2030-07 | 2570.00 | 844.74 | 1725.26 | 353953.26 |
| 60 | 2030-08 | 2570.00 | 840.64 | 1729.36 | 352223.90 |
| 61 | 2030-09 | 2570.00 | 836.53 | 1733.46 | 350490.44 |
| 62 | 2030-10 | 2570.00 | 832.41 | 1737.58 | 348752.86 |
| 63 | 2030-11 | 2570.00 | 828.29 | 1741.71 | 347011.15 |
| 64 | 2030-12 | 2570.00 | 824.15 | 1745.84 | 345265.31 |
| 65 | 2031-01 | 2570.00 | 820.01 | 1749.99 | 343515.32 |
| 66 | 2031-02 | 2570.00 | 815.85 | 1754.15 | 341761.17 |
| 67 | 2031-03 | 2570.00 | 811.68 | 1758.31 | 340002.86 |
| 68 | 2031-04 | 2570.00 | 807.51 | 1762.49 | 338240.37 |
| 69 | 2031-05 | 2570.00 | 803.32 | 1766.67 | 336473.69 |
| 70 | 2031-06 | 2570.00 | 799.13 | 1770.87 | 334702.82 |
| 71 | 2031-07 | 2570.00 | 794.92 | 1775.08 | 332927.75 |
| 72 | 2031-08 | 2570.00 | 790.70 | 1779.29 | 331148.45 |
| 73 | 2031-09 | 2570.00 | 786.48 | 1783.52 | 329364.94 |
| 74 | 2031-10 | 2570.00 | 782.24 | 1787.75 | 327577.18 |
| 75 | 2031-11 | 2570.00 | 778.00 | 1792.00 | 325785.18 |
| 76 | 2031-12 | 2570.00 | 773.74 | 1796.26 | 323988.93 |
| 77 | 2032-01 | 2570.00 | 769.47 | 1800.52 | 322188.41 |
| 78 | 2032-02 | 2570.00 | 765.20 | 1804.80 | 320383.61 |
| 79 | 2032-03 | 2570.00 | 760.91 | 1809.08 | 318574.52 |
| 80 | 2032-04 | 2570.00 | 756.61 | 1813.38 | 316761.14 |
| 81 | 2032-05 | 2570.00 | 752.31 | 1817.69 | 314943.45 |
| 82 | 2032-06 | 2570.00 | 747.99 | 1822.00 | 313121.45 |
| 83 | 2032-07 | 2570.00 | 743.66 | 1826.33 | 311295.12 |
| 84 | 2032-08 | 2570.00 | 739.33 | 1830.67 | 309464.45 |
| 85 | 2032-09 | 2570.00 | 734.98 | 1835.02 | 307629.43 |
| 86 | 2032-10 | 2570.00 | 730.62 | 1839.38 | 305790.05 |
| 87 | 2032-11 | 2570.00 | 726.25 | 1843.74 | 303946.31 |
| 88 | 2032-12 | 2570.00 | 721.87 | 1848.12 | 302098.19 |
| 89 | 2033-01 | 2570.00 | 717.48 | 1852.51 | 300245.67 |
| 90 | 2033-02 | 2570.00 | 713.08 | 1856.91 | 298388.76 |
| 91 | 2033-03 | 2570.00 | 708.67 | 1861.32 | 296527.44 |
| 92 | 2033-04 | 2570.00 | 704.25 | 1865.74 | 294661.70 |
| 93 | 2033-05 | 2570.00 | 699.82 | 1870.17 | 292791.52 |
| 94 | 2033-06 | 2570.00 | 695.38 | 1874.62 | 290916.91 |
| 95 | 2033-07 | 2570.00 | 690.93 | 1879.07 | 289037.84 |
| 96 | 2033-08 | 2570.00 | 686.46 | 1883.53 | 287154.31 |
| 97 | 2033-09 | 2570.00 | 681.99 | 1888.00 | 285266.30 |
| 98 | 2033-10 | 2570.00 | 677.51 | 1892.49 | 283373.82 |
| 99 | 2033-11 | 2570.00 | 673.01 | 1896.98 | 281476.83 |
| 100 | 2033-12 | 2570.00 | 668.51 | 1901.49 | 279575.34 |
| 101 | 2034-01 | 2570.00 | 663.99 | 1906.00 | 277669.34 |
| 102 | 2034-02 | 2570.00 | 659.46 | 1910.53 | 275758.81 |
| 103 | 2034-03 | 2570.00 | 654.93 | 1915.07 | 273843.74 |
| 104 | 2034-04 | 2570.00 | 650.38 | 1919.62 | 271924.12 |
| 105 | 2034-05 | 2570.00 | 645.82 | 1924.18 | 269999.95 |
| 106 | 2034-06 | 2570.00 | 641.25 | 1928.75 | 268071.20 |
| 107 | 2034-07 | 2570.00 | 636.67 | 1933.33 | 266137.88 |
| 108 | 2034-08 | 2570.00 | 632.08 | 1937.92 | 264199.96 |
| 109 | 2034-09 | 2570.00 | 627.47 | 1942.52 | 262257.44 |
| 110 | 2034-10 | 2570.00 | 622.86 | 1947.13 | 260310.30 |
| 111 | 2034-11 | 2570.00 | 618.24 | 1951.76 | 258358.55 |
| 112 | 2034-12 | 2570.00 | 613.60 | 1956.39 | 256402.15 |
| 113 | 2035-01 | 2570.00 | 608.96 | 1961.04 | 254441.11 |
| 114 | 2035-02 | 2570.00 | 604.30 | 1965.70 | 252475.41 |
| 115 | 2035-03 | 2570.00 | 599.63 | 1970.37 | 250505.05 |
| 116 | 2035-04 | 2570.00 | 594.95 | 1975.05 | 248530.00 |
| 117 | 2035-05 | 2570.00 | 590.26 | 1979.74 | 246550.26 |
| 118 | 2035-06 | 2570.00 | 585.56 | 1984.44 | 244565.82 |
| 119 | 2035-07 | 2570.00 | 580.84 | 1989.15 | 242576.67 |
| 120 | 2035-08 | 2570.00 | 576.12 | 1993.88 | 240582.80 |
| 121 | 2035-09 | 2570.00 | 571.38 | 1998.61 | 238584.19 |
| 122 | 2035-10 | 2570.00 | 566.64 | 2003.36 | 236580.83 |
| 123 | 2035-11 | 2570.00 | 561.88 | 2008.12 | 234572.71 |
| 124 | 2035-12 | 2570.00 | 557.11 | 2012.89 | 232559.83 |
| 125 | 2036-01 | 2570.00 | 552.33 | 2017.67 | 230542.16 |
| 126 | 2036-02 | 2570.00 | 547.54 | 2022.46 | 228519.70 |
| 127 | 2036-03 | 2570.00 | 542.73 | 2027.26 | 226492.44 |
| 128 | 2036-04 | 2570.00 | 537.92 | 2032.08 | 224460.36 |
| 129 | 2036-05 | 2570.00 | 533.09 | 2036.90 | 222423.46 |
| 130 | 2036-06 | 2570.00 | 528.26 | 2041.74 | 220381.72 |
| 131 | 2036-07 | 2570.00 | 523.41 | 2046.59 | 218335.13 |
| 132 | 2036-08 | 2570.00 | 518.55 | 2051.45 | 216283.68 |
| 133 | 2036-09 | 2570.00 | 513.67 | 2056.32 | 214227.36 |
| 134 | 2036-10 | 2570.00 | 508.79 | 2061.21 | 212166.16 |
| 135 | 2036-11 | 2570.00 | 503.89 | 2066.10 | 210100.06 |
| 136 | 2036-12 | 2570.00 | 498.99 | 2071.01 | 208029.05 |
| 137 | 2037-01 | 2570.00 | 494.07 | 2075.93 | 205953.12 |
| 138 | 2037-02 | 2570.00 | 489.14 | 2080.86 | 203872.26 |
| 139 | 2037-03 | 2570.00 | 484.20 | 2085.80 | 201786.46 |
| 140 | 2037-04 | 2570.00 | 479.24 | 2090.75 | 199695.71 |
| 141 | 2037-05 | 2570.00 | 474.28 | 2095.72 | 197599.99 |
| 142 | 2037-06 | 2570.00 | 469.30 | 2100.70 | 195499.30 |
| 143 | 2037-07 | 2570.00 | 464.31 | 2105.68 | 193393.61 |
| 144 | 2037-08 | 2570.00 | 459.31 | 2110.69 | 191282.93 |
| 145 | 2037-09 | 2570.00 | 454.30 | 2115.70 | 189167.23 |
| 146 | 2037-10 | 2570.00 | 449.27 | 2120.72 | 187046.51 |
| 147 | 2037-11 | 2570.00 | 444.24 | 2125.76 | 184920.75 |
| 148 | 2037-12 | 2570.00 | 439.19 | 2130.81 | 182789.94 |
| 149 | 2038-01 | 2570.00 | 434.13 | 2135.87 | 180654.07 |
| 150 | 2038-02 | 2570.00 | 429.05 | 2140.94 | 178513.12 |
| 151 | 2038-03 | 2570.00 | 423.97 | 2146.03 | 176367.10 |
| 152 | 2038-04 | 2570.00 | 418.87 | 2151.12 | 174215.97 |
| 153 | 2038-05 | 2570.00 | 413.76 | 2156.23 | 172059.74 |
| 154 | 2038-06 | 2570.00 | 408.64 | 2161.35 | 169898.39 |
| 155 | 2038-07 | 2570.00 | 403.51 | 2166.49 | 167731.90 |
| 156 | 2038-08 | 2570.00 | 398.36 | 2171.63 | 165560.27 |
| 157 | 2038-09 | 2570.00 | 393.21 | 2176.79 | 163383.48 |
| 158 | 2038-10 | 2570.00 | 388.04 | 2181.96 | 161201.52 |
| 159 | 2038-11 | 2570.00 | 382.85 | 2187.14 | 159014.38 |
| 160 | 2038-12 | 2570.00 | 377.66 | 2192.34 | 156822.04 |
| 161 | 2039-01 | 2570.00 | 372.45 | 2197.54 | 154624.50 |
| 162 | 2039-02 | 2570.00 | 367.23 | 2202.76 | 152421.73 |
| 163 | 2039-03 | 2570.00 | 362.00 | 2207.99 | 150213.74 |
| 164 | 2039-04 | 2570.00 | 356.76 | 2213.24 | 148000.50 |
| 165 | 2039-05 | 2570.00 | 351.50 | 2218.49 | 145782.01 |
| 166 | 2039-06 | 2570.00 | 346.23 | 2223.76 | 143558.25 |
| 167 | 2039-07 | 2570.00 | 340.95 | 2229.04 | 141329.20 |
| 168 | 2039-08 | 2570.00 | 335.66 | 2234.34 | 139094.86 |
| 169 | 2039-09 | 2570.00 | 330.35 | 2239.65 | 136855.22 |
| 170 | 2039-10 | 2570.00 | 325.03 | 2244.96 | 134610.25 |
| 171 | 2039-11 | 2570.00 | 319.70 | 2250.30 | 132359.96 |
| 172 | 2039-12 | 2570.00 | 314.35 | 2255.64 | 130104.31 |
| 173 | 2040-01 | 2570.00 | 309.00 | 2261.00 | 127843.32 |
| 174 | 2040-02 | 2570.00 | 303.63 | 2266.37 | 125576.95 |
| 175 | 2040-03 | 2570.00 | 298.25 | 2271.75 | 123305.20 |
| 176 | 2040-04 | 2570.00 | 292.85 | 2277.15 | 121028.05 |
| 177 | 2040-05 | 2570.00 | 287.44 | 2282.55 | 118745.50 |
| 178 | 2040-06 | 2570.00 | 282.02 | 2287.98 | 116457.52 |
| 179 | 2040-07 | 2570.00 | 276.59 | 2293.41 | 114164.12 |
| 180 | 2040-08 | 2570.00 | 271.14 | 2298.86 | 111865.26 |
| 181 | 2040-09 | 2570.00 | 265.68 | 2304.32 | 109560.94 |
| 182 | 2040-10 | 2570.00 | 260.21 | 2309.79 | 107251.16 |
| 183 | 2040-11 | 2570.00 | 254.72 | 2315.27 | 104935.88 |
| 184 | 2040-12 | 2570.00 | 249.22 | 2320.77 | 102615.11 |
| 185 | 2041-01 | 2570.00 | 243.71 | 2326.28 | 100288.82 |
| 186 | 2041-02 | 2570.00 | 238.19 | 2331.81 | 97957.01 |
| 187 | 2041-03 | 2570.00 | 232.65 | 2337.35 | 95619.67 |
| 188 | 2041-04 | 2570.00 | 227.10 | 2342.90 | 93276.77 |
| 189 | 2041-05 | 2570.00 | 221.53 | 2348.46 | 90928.30 |
| 190 | 2041-06 | 2570.00 | 215.95 | 2354.04 | 88574.26 |
| 191 | 2041-07 | 2570.00 | 210.36 | 2359.63 | 86214.63 |
| 192 | 2041-08 | 2570.00 | 204.76 | 2365.24 | 83849.40 |
| 193 | 2041-09 | 2570.00 | 199.14 | 2370.85 | 81478.54 |
| 194 | 2041-10 | 2570.00 | 193.51 | 2376.48 | 79102.06 |
| 195 | 2041-11 | 2570.00 | 187.87 | 2382.13 | 76719.93 |
| 196 | 2041-12 | 2570.00 | 182.21 | 2387.79 | 74332.14 |
| 197 | 2042-01 | 2570.00 | 176.54 | 2393.46 | 71938.69 |
| 198 | 2042-02 | 2570.00 | 170.85 | 2399.14 | 69539.55 |
| 199 | 2042-03 | 2570.00 | 165.16 | 2404.84 | 67134.71 |
| 200 | 2042-04 | 2570.00 | 159.44 | 2410.55 | 64724.16 |
| 201 | 2042-05 | 2570.00 | 153.72 | 2416.28 | 62307.88 |
| 202 | 2042-06 | 2570.00 | 147.98 | 2422.01 | 59885.87 |
| 203 | 2042-07 | 2570.00 | 142.23 | 2427.77 | 57458.10 |
| 204 | 2042-08 | 2570.00 | 136.46 | 2433.53 | 55024.57 |
| 205 | 2042-09 | 2570.00 | 130.68 | 2439.31 | 52585.26 |
| 206 | 2042-10 | 2570.00 | 124.89 | 2445.11 | 50140.15 |
| 207 | 2042-11 | 2570.00 | 119.08 | 2450.91 | 47689.24 |
| 208 | 2042-12 | 2570.00 | 113.26 | 2456.73 | 45232.50 |
| 209 | 2043-01 | 2570.00 | 107.43 | 2462.57 | 42769.93 |
| 210 | 2043-02 | 2570.00 | 101.58 | 2468.42 | 40301.52 |
| 211 | 2043-03 | 2570.00 | 95.72 | 2474.28 | 37827.24 |
| 212 | 2043-04 | 2570.00 | 89.84 | 2480.16 | 35347.08 |
| 213 | 2043-05 | 2570.00 | 83.95 | 2486.05 | 32861.04 |
| 214 | 2043-06 | 2570.00 | 78.04 | 2491.95 | 30369.09 |
| 215 | 2043-07 | 2570.00 | 72.13 | 2497.87 | 27871.22 |
| 216 | 2043-08 | 2570.00 | 66.19 | 2503.80 | 25367.42 |
| 217 | 2043-09 | 2570.00 | 60.25 | 2509.75 | 22857.67 |
| 218 | 2043-10 | 2570.00 | 54.29 | 2515.71 | 20341.96 |
| 219 | 2043-11 | 2570.00 | 48.31 | 2521.68 | 17820.27 |
| 220 | 2043-12 | 2570.00 | 42.32 | 2527.67 | 15292.60 |
| 221 | 2044-01 | 2570.00 | 36.32 | 2533.68 | 12758.93 |
| 222 | 2044-02 | 2570.00 | 30.30 | 2539.69 | 10219.23 |
| 223 | 2044-03 | 2570.00 | 24.27 | 2545.72 | 7673.51 |
| 224 | 2044-04 | 2570.00 | 18.22 | 2551.77 | 5121.74 |
| 225 | 2044-05 | 2570.00 | 12.16 | 2557.83 | 2563.91 |
| 226 | 2044-06 | 2570.00 | 6.09 | 2563.91 | 0.00 |
等额本金还款方式：
贷款总额：44.91万
还款月数：18年10个月
首月还款：3053.47元
每月递减：4.72元
利息总额：12.1万
本息合计：57.01万
节省利息：10716.83元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-09 | 3053.47 | 1066.50 | 1986.96 | 447067.08 |
| 2 | 2025-10 | 3048.75 | 1061.78 | 1986.96 | 445080.11 |
| 3 | 2025-11 | 3044.03 | 1057.07 | 1986.96 | 443093.15 |
| 4 | 2025-12 | 3039.31 | 1052.35 | 1986.96 | 441106.18 |
| 5 | 2026-01 | 3034.59 | 1047.63 | 1986.96 | 439119.22 |
| 6 | 2026-02 | 3029.87 | 1042.91 | 1986.96 | 437132.25 |
| 7 | 2026-03 | 3025.15 | 1038.19 | 1986.96 | 435145.29 |
| 8 | 2026-04 | 3020.43 | 1033.47 | 1986.96 | 433158.32 |
| 9 | 2026-05 | 3015.72 | 1028.75 | 1986.96 | 431171.36 |
| 10 | 2026-06 | 3011.00 | 1024.03 | 1986.96 | 429184.39 |
| 11 | 2026-07 | 3006.28 | 1019.31 | 1986.96 | 427197.43 |
| 12 | 2026-08 | 3001.56 | 1014.59 | 1986.96 | 425210.46 |
| 13 | 2026-09 | 2996.84 | 1009.87 | 1986.96 | 423223.50 |
| 14 | 2026-10 | 2992.12 | 1005.16 | 1986.96 | 421236.53 |
| 15 | 2026-11 | 2987.40 | 1000.44 | 1986.96 | 419249.57 |
| 16 | 2026-12 | 2982.68 | 995.72 | 1986.96 | 417262.60 |
| 17 | 2027-01 | 2977.96 | 991.00 | 1986.96 | 415275.64 |
| 18 | 2027-02 | 2973.24 | 986.28 | 1986.96 | 413288.67 |
| 19 | 2027-03 | 2968.53 | 981.56 | 1986.96 | 411301.71 |
| 20 | 2027-04 | 2963.81 | 976.84 | 1986.96 | 409314.74 |
| 21 | 2027-05 | 2959.09 | 972.12 | 1986.96 | 407327.78 |
| 22 | 2027-06 | 2954.37 | 967.40 | 1986.96 | 405340.81 |
| 23 | 2027-07 | 2949.65 | 962.68 | 1986.96 | 403353.85 |
| 24 | 2027-08 | 2944.93 | 957.97 | 1986.96 | 401366.89 |
| 25 | 2027-09 | 2940.21 | 953.25 | 1986.96 | 399379.92 |
| 26 | 2027-10 | 2935.49 | 948.53 | 1986.96 | 397392.96 |
| 27 | 2027-11 | 2930.77 | 943.81 | 1986.96 | 395405.99 |
| 28 | 2027-12 | 2926.05 | 939.09 | 1986.96 | 393419.03 |
| 29 | 2028-01 | 2921.33 | 934.37 | 1986.96 | 391432.06 |
| 30 | 2028-02 | 2916.62 | 929.65 | 1986.96 | 389445.10 |
| 31 | 2028-03 | 2911.90 | 924.93 | 1986.96 | 387458.13 |
| 32 | 2028-04 | 2907.18 | 920.21 | 1986.96 | 385471.17 |
| 33 | 2028-05 | 2902.46 | 915.49 | 1986.96 | 383484.20 |
| 34 | 2028-06 | 2897.74 | 910.77 | 1986.96 | 381497.24 |
| 35 | 2028-07 | 2893.02 | 906.06 | 1986.96 | 379510.27 |
| 36 | 2028-08 | 2888.30 | 901.34 | 1986.96 | 377523.31 |
| 37 | 2028-09 | 2883.58 | 896.62 | 1986.96 | 375536.34 |
| 38 | 2028-10 | 2878.86 | 891.90 | 1986.96 | 373549.38 |
| 39 | 2028-11 | 2874.14 | 887.18 | 1986.96 | 371562.41 |
| 40 | 2028-12 | 2869.43 | 882.46 | 1986.96 | 369575.45 |
| 41 | 2029-01 | 2864.71 | 877.74 | 1986.96 | 367588.48 |
| 42 | 2029-02 | 2859.99 | 873.02 | 1986.96 | 365601.52 |
| 43 | 2029-03 | 2855.27 | 868.30 | 1986.96 | 363614.55 |
| 44 | 2029-04 | 2850.55 | 863.58 | 1986.96 | 361627.59 |
| 45 | 2029-05 | 2845.83 | 858.87 | 1986.96 | 359640.62 |
| 46 | 2029-06 | 2841.11 | 854.15 | 1986.96 | 357653.66 |
| 47 | 2029-07 | 2836.39 | 849.43 | 1986.96 | 355666.70 |
| 48 | 2029-08 | 2831.67 | 844.71 | 1986.96 | 353679.73 |
| 49 | 2029-09 | 2826.95 | 839.99 | 1986.96 | 351692.77 |
| 50 | 2029-10 | 2822.24 | 835.27 | 1986.96 | 349705.80 |
| 51 | 2029-11 | 2817.52 | 830.55 | 1986.96 | 347718.84 |
| 52 | 2029-12 | 2812.80 | 825.83 | 1986.96 | 345731.87 |
| 53 | 2030-01 | 2808.08 | 821.11 | 1986.96 | 343744.91 |
| 54 | 2030-02 | 2803.36 | 816.39 | 1986.96 | 341757.94 |
| 55 | 2030-03 | 2798.64 | 811.68 | 1986.96 | 339770.98 |
| 56 | 2030-04 | 2793.92 | 806.96 | 1986.96 | 337784.01 |
| 57 | 2030-05 | 2789.20 | 802.24 | 1986.96 | 335797.05 |
| 58 | 2030-06 | 2784.48 | 797.52 | 1986.96 | 333810.08 |
| 59 | 2030-07 | 2779.76 | 792.80 | 1986.96 | 331823.12 |
| 60 | 2030-08 | 2775.04 | 788.08 | 1986.96 | 329836.15 |
| 61 | 2030-09 | 2770.33 | 783.36 | 1986.96 | 327849.19 |
| 62 | 2030-10 | 2765.61 | 778.64 | 1986.96 | 325862.22 |
| 63 | 2030-11 | 2760.89 | 773.92 | 1986.96 | 323875.26 |
| 64 | 2030-12 | 2756.17 | 769.20 | 1986.96 | 321888.29 |
| 65 | 2031-01 | 2751.45 | 764.48 | 1986.96 | 319901.33 |
| 66 | 2031-02 | 2746.73 | 759.77 | 1986.96 | 317914.36 |
| 67 | 2031-03 | 2742.01 | 755.05 | 1986.96 | 315927.40 |
| 68 | 2031-04 | 2737.29 | 750.33 | 1986.96 | 313940.44 |
| 69 | 2031-05 | 2732.57 | 745.61 | 1986.96 | 311953.47 |
| 70 | 2031-06 | 2727.85 | 740.89 | 1986.96 | 309966.51 |
| 71 | 2031-07 | 2723.14 | 736.17 | 1986.96 | 307979.54 |
| 72 | 2031-08 | 2718.42 | 731.45 | 1986.96 | 305992.58 |
| 73 | 2031-09 | 2713.70 | 726.73 | 1986.96 | 304005.61 |
| 74 | 2031-10 | 2708.98 | 722.01 | 1986.96 | 302018.65 |
| 75 | 2031-11 | 2704.26 | 717.29 | 1986.96 | 300031.68 |
| 76 | 2031-12 | 2699.54 | 712.58 | 1986.96 | 298044.72 |
| 77 | 2032-01 | 2694.82 | 707.86 | 1986.96 | 296057.75 |
| 78 | 2032-02 | 2690.10 | 703.14 | 1986.96 | 294070.79 |
| 79 | 2032-03 | 2685.38 | 698.42 | 1986.96 | 292083.82 |
| 80 | 2032-04 | 2680.66 | 693.70 | 1986.96 | 290096.86 |
| 81 | 2032-05 | 2675.94 | 688.98 | 1986.96 | 288109.89 |
| 82 | 2032-06 | 2671.23 | 684.26 | 1986.96 | 286122.93 |
| 83 | 2032-07 | 2666.51 | 679.54 | 1986.96 | 284135.96 |
| 84 | 2032-08 | 2661.79 | 674.82 | 1986.96 | 282149.00 |
| 85 | 2032-09 | 2657.07 | 670.10 | 1986.96 | 280162.03 |
| 86 | 2032-10 | 2652.35 | 665.38 | 1986.96 | 278175.07 |
| 87 | 2032-11 | 2647.63 | 660.67 | 1986.96 | 276188.10 |
| 88 | 2032-12 | 2642.91 | 655.95 | 1986.96 | 274201.14 |
| 89 | 2033-01 | 2638.19 | 651.23 | 1986.96 | 272214.17 |
| 90 | 2033-02 | 2633.47 | 646.51 | 1986.96 | 270227.21 |
| 91 | 2033-03 | 2628.75 | 641.79 | 1986.96 | 268240.25 |
| 92 | 2033-04 | 2624.04 | 637.07 | 1986.96 | 266253.28 |
| 93 | 2033-05 | 2619.32 | 632.35 | 1986.96 | 264266.32 |
| 94 | 2033-06 | 2614.60 | 627.63 | 1986.96 | 262279.35 |
| 95 | 2033-07 | 2609.88 | 622.91 | 1986.96 | 260292.39 |
| 96 | 2033-08 | 2605.16 | 618.19 | 1986.96 | 258305.42 |
| 97 | 2033-09 | 2600.44 | 613.48 | 1986.96 | 256318.46 |
| 98 | 2033-10 | 2595.72 | 608.76 | 1986.96 | 254331.49 |
| 99 | 2033-11 | 2591.00 | 604.04 | 1986.96 | 252344.53 |
| 100 | 2033-12 | 2586.28 | 599.32 | 1986.96 | 250357.56 |
| 101 | 2034-01 | 2581.56 | 594.60 | 1986.96 | 248370.60 |
| 102 | 2034-02 | 2576.84 | 589.88 | 1986.96 | 246383.63 |
| 103 | 2034-03 | 2572.13 | 585.16 | 1986.96 | 244396.67 |
| 104 | 2034-04 | 2567.41 | 580.44 | 1986.96 | 242409.70 |
| 105 | 2034-05 | 2562.69 | 575.72 | 1986.96 | 240422.74 |
| 106 | 2034-06 | 2557.97 | 571.00 | 1986.96 | 238435.77 |
| 107 | 2034-07 | 2553.25 | 566.28 | 1986.96 | 236448.81 |
| 108 | 2034-08 | 2548.53 | 561.57 | 1986.96 | 234461.84 |
| 109 | 2034-09 | 2543.81 | 556.85 | 1986.96 | 232474.88 |
| 110 | 2034-10 | 2539.09 | 552.13 | 1986.96 | 230487.91 |
| 111 | 2034-11 | 2534.37 | 547.41 | 1986.96 | 228500.95 |
| 112 | 2034-12 | 2529.65 | 542.69 | 1986.96 | 226513.98 |
| 113 | 2035-01 | 2524.94 | 537.97 | 1986.96 | 224527.02 |
| 114 | 2035-02 | 2520.22 | 533.25 | 1986.96 | 222540.06 |
| 115 | 2035-03 | 2515.50 | 528.53 | 1986.96 | 220553.09 |
| 116 | 2035-04 | 2510.78 | 523.81 | 1986.96 | 218566.13 |
| 117 | 2035-05 | 2506.06 | 519.09 | 1986.96 | 216579.16 |
| 118 | 2035-06 | 2501.34 | 514.38 | 1986.96 | 214592.20 |
| 119 | 2035-07 | 2496.62 | 509.66 | 1986.96 | 212605.23 |
| 120 | 2035-08 | 2491.90 | 504.94 | 1986.96 | 210618.27 |
| 121 | 2035-09 | 2487.18 | 500.22 | 1986.96 | 208631.30 |
| 122 | 2035-10 | 2482.46 | 495.50 | 1986.96 | 206644.34 |
| 123 | 2035-11 | 2477.75 | 490.78 | 1986.96 | 204657.37 |
| 124 | 2035-12 | 2473.03 | 486.06 | 1986.96 | 202670.41 |
| 125 | 2036-01 | 2468.31 | 481.34 | 1986.96 | 200683.44 |
| 126 | 2036-02 | 2463.59 | 476.62 | 1986.96 | 198696.48 |
| 127 | 2036-03 | 2458.87 | 471.90 | 1986.96 | 196709.51 |
| 128 | 2036-04 | 2454.15 | 467.19 | 1986.96 | 194722.55 |
| 129 | 2036-05 | 2449.43 | 462.47 | 1986.96 | 192735.58 |
| 130 | 2036-06 | 2444.71 | 457.75 | 1986.96 | 190748.62 |
| 131 | 2036-07 | 2439.99 | 453.03 | 1986.96 | 188761.65 |
| 132 | 2036-08 | 2435.27 | 448.31 | 1986.96 | 186774.69 |
| 133 | 2036-09 | 2430.55 | 443.59 | 1986.96 | 184787.72 |
| 134 | 2036-10 | 2425.84 | 438.87 | 1986.96 | 182800.76 |
| 135 | 2036-11 | 2421.12 | 434.15 | 1986.96 | 180813.79 |
| 136 | 2036-12 | 2416.40 | 429.43 | 1986.96 | 178826.83 |
| 137 | 2037-01 | 2411.68 | 424.71 | 1986.96 | 176839.87 |
| 138 | 2037-02 | 2406.96 | 419.99 | 1986.96 | 174852.90 |
| 139 | 2037-03 | 2402.24 | 415.28 | 1986.96 | 172865.94 |
| 140 | 2037-04 | 2397.52 | 410.56 | 1986.96 | 170878.97 |
| 141 | 2037-05 | 2392.80 | 405.84 | 1986.96 | 168892.01 |
| 142 | 2037-06 | 2388.08 | 401.12 | 1986.96 | 166905.04 |
| 143 | 2037-07 | 2383.36 | 396.40 | 1986.96 | 164918.08 |
| 144 | 2037-08 | 2378.65 | 391.68 | 1986.96 | 162931.11 |
| 145 | 2037-09 | 2373.93 | 386.96 | 1986.96 | 160944.15 |
| 146 | 2037-10 | 2369.21 | 382.24 | 1986.96 | 158957.18 |
| 147 | 2037-11 | 2364.49 | 377.52 | 1986.96 | 156970.22 |
| 148 | 2037-12 | 2359.77 | 372.80 | 1986.96 | 154983.25 |
| 149 | 2038-01 | 2355.05 | 368.09 | 1986.96 | 152996.29 |
| 150 | 2038-02 | 2350.33 | 363.37 | 1986.96 | 151009.32 |
| 151 | 2038-03 | 2345.61 | 358.65 | 1986.96 | 149022.36 |
| 152 | 2038-04 | 2340.89 | 353.93 | 1986.96 | 147035.39 |
| 153 | 2038-05 | 2336.17 | 349.21 | 1986.96 | 145048.43 |
| 154 | 2038-06 | 2331.45 | 344.49 | 1986.96 | 143061.46 |
| 155 | 2038-07 | 2326.74 | 339.77 | 1986.96 | 141074.50 |
| 156 | 2038-08 | 2322.02 | 335.05 | 1986.96 | 139087.53 |
| 157 | 2038-09 | 2317.30 | 330.33 | 1986.96 | 137100.57 |
| 158 | 2038-10 | 2312.58 | 325.61 | 1986.96 | 135113.60 |
| 159 | 2038-11 | 2307.86 | 320.89 | 1986.96 | 133126.64 |
| 160 | 2038-12 | 2303.14 | 316.18 | 1986.96 | 131139.68 |
| 161 | 2039-01 | 2298.42 | 311.46 | 1986.96 | 129152.71 |
| 162 | 2039-02 | 2293.70 | 306.74 | 1986.96 | 127165.75 |
| 163 | 2039-03 | 2288.98 | 302.02 | 1986.96 | 125178.78 |
| 164 | 2039-04 | 2284.26 | 297.30 | 1986.96 | 123191.82 |
| 165 | 2039-05 | 2279.55 | 292.58 | 1986.96 | 121204.85 |
| 166 | 2039-06 | 2274.83 | 287.86 | 1986.96 | 119217.89 |
| 167 | 2039-07 | 2270.11 | 283.14 | 1986.96 | 117230.92 |
| 168 | 2039-08 | 2265.39 | 278.42 | 1986.96 | 115243.96 |
| 169 | 2039-09 | 2260.67 | 273.70 | 1986.96 | 113256.99 |
| 170 | 2039-10 | 2255.95 | 268.99 | 1986.96 | 111270.03 |
| 171 | 2039-11 | 2251.23 | 264.27 | 1986.96 | 109283.06 |
| 172 | 2039-12 | 2246.51 | 259.55 | 1986.96 | 107296.10 |
| 173 | 2040-01 | 2241.79 | 254.83 | 1986.96 | 105309.13 |
| 174 | 2040-02 | 2237.07 | 250.11 | 1986.96 | 103322.17 |
| 175 | 2040-03 | 2232.35 | 245.39 | 1986.96 | 101335.20 |
| 176 | 2040-04 | 2227.64 | 240.67 | 1986.96 | 99348.24 |
| 177 | 2040-05 | 2222.92 | 235.95 | 1986.96 | 97361.27 |
| 178 | 2040-06 | 2218.20 | 231.23 | 1986.96 | 95374.31 |
| 179 | 2040-07 | 2213.48 | 226.51 | 1986.96 | 93387.34 |
| 180 | 2040-08 | 2208.76 | 221.79 | 1986.96 | 91400.38 |
| 181 | 2040-09 | 2204.04 | 217.08 | 1986.96 | 89413.42 |
| 182 | 2040-10 | 2199.32 | 212.36 | 1986.96 | 87426.45 |
| 183 | 2040-11 | 2194.60 | 207.64 | 1986.96 | 85439.49 |
| 184 | 2040-12 | 2189.88 | 202.92 | 1986.96 | 83452.52 |
| 185 | 2041-01 | 2185.16 | 198.20 | 1986.96 | 81465.56 |
| 186 | 2041-02 | 2180.45 | 193.48 | 1986.96 | 79478.59 |
| 187 | 2041-03 | 2175.73 | 188.76 | 1986.96 | 77491.63 |
| 188 | 2041-04 | 2171.01 | 184.04 | 1986.96 | 75504.66 |
| 189 | 2041-05 | 2166.29 | 179.32 | 1986.96 | 73517.70 |
| 190 | 2041-06 | 2161.57 | 174.60 | 1986.96 | 71530.73 |
| 191 | 2041-07 | 2156.85 | 169.89 | 1986.96 | 69543.77 |
| 192 | 2041-08 | 2152.13 | 165.17 | 1986.96 | 67556.80 |
| 193 | 2041-09 | 2147.41 | 160.45 | 1986.96 | 65569.84 |
| 194 | 2041-10 | 2142.69 | 155.73 | 1986.96 | 63582.87 |
| 195 | 2041-11 | 2137.97 | 151.01 | 1986.96 | 61595.91 |
| 196 | 2041-12 | 2133.26 | 146.29 | 1986.96 | 59608.94 |
| 197 | 2042-01 | 2128.54 | 141.57 | 1986.96 | 57621.98 |
| 198 | 2042-02 | 2123.82 | 136.85 | 1986.96 | 55635.01 |
| 199 | 2042-03 | 2119.10 | 132.13 | 1986.96 | 53648.05 |
| 200 | 2042-04 | 2114.38 | 127.41 | 1986.96 | 51661.08 |
| 201 | 2042-05 | 2109.66 | 122.70 | 1986.96 | 49674.12 |
| 202 | 2042-06 | 2104.94 | 117.98 | 1986.96 | 47687.15 |
| 203 | 2042-07 | 2100.22 | 113.26 | 1986.96 | 45700.19 |
| 204 | 2042-08 | 2095.50 | 108.54 | 1986.96 | 43713.23 |
| 205 | 2042-09 | 2090.78 | 103.82 | 1986.96 | 41726.26 |
| 206 | 2042-10 | 2086.06 | 99.10 | 1986.96 | 39739.30 |
| 207 | 2042-11 | 2081.35 | 94.38 | 1986.96 | 37752.33 |
| 208 | 2042-12 | 2076.63 | 89.66 | 1986.96 | 35765.37 |
| 209 | 2043-01 | 2071.91 | 84.94 | 1986.96 | 33778.40 |
| 210 | 2043-02 | 2067.19 | 80.22 | 1986.96 | 31791.44 |
| 211 | 2043-03 | 2062.47 | 75.50 | 1986.96 | 29804.47 |
| 212 | 2043-04 | 2057.75 | 70.79 | 1986.96 | 27817.51 |
| 213 | 2043-05 | 2053.03 | 66.07 | 1986.96 | 25830.54 |
| 214 | 2043-06 | 2048.31 | 61.35 | 1986.96 | 23843.58 |
| 215 | 2043-07 | 2043.59 | 56.63 | 1986.96 | 21856.61 |
| 216 | 2043-08 | 2038.87 | 51.91 | 1986.96 | 19869.65 |
| 217 | 2043-09 | 2034.16 | 47.19 | 1986.96 | 17882.68 |
| 218 | 2043-10 | 2029.44 | 42.47 | 1986.96 | 15895.72 |
| 219 | 2043-11 | 2024.72 | 37.75 | 1986.96 | 13908.75 |
| 220 | 2043-12 | 2020.00 | 33.03 | 1986.96 | 11921.79 |
| 221 | 2044-01 | 2015.28 | 28.31 | 1986.96 | 9934.82 |
| 222 | 2044-02 | 2010.56 | 23.60 | 1986.96 | 7947.86 |
| 223 | 2044-03 | 2005.84 | 18.88 | 1986.96 | 5960.89 |
| 224 | 2044-04 | 2001.12 | 14.16 | 1986.96 | 3973.93 |
| 225 | 2044-05 | 1996.40 | 9.44 | 1986.96 | 1986.96 |
| 226 | 2044-06 | 1991.68 | 4.72 | 1986.96 | 0.00 |