贷款44.91万（公积金贷款）房贷，还款19年1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：19年1个月
每月还款：2544.56元
利息总额：13.36万
本息合计：58.27万
| 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 | 2544.56 | 1066.50 | 1478.05 | 447575.99 |
| 2 | 2025-10 | 2544.56 | 1062.99 | 1481.57 | 446094.42 |
| 3 | 2025-11 | 2544.56 | 1059.47 | 1485.08 | 444609.34 |
| 4 | 2025-12 | 2544.56 | 1055.95 | 1488.61 | 443120.73 |
| 5 | 2026-01 | 2544.56 | 1052.41 | 1492.15 | 441628.58 |
| 6 | 2026-02 | 2544.56 | 1048.87 | 1495.69 | 440132.89 |
| 7 | 2026-03 | 2544.56 | 1045.32 | 1499.24 | 438633.65 |
| 8 | 2026-04 | 2544.56 | 1041.75 | 1502.80 | 437130.84 |
| 9 | 2026-05 | 2544.56 | 1038.19 | 1506.37 | 435624.47 |
| 10 | 2026-06 | 2544.56 | 1034.61 | 1509.95 | 434114.52 |
| 11 | 2026-07 | 2544.56 | 1031.02 | 1513.54 | 432600.99 |
| 12 | 2026-08 | 2544.56 | 1027.43 | 1517.13 | 431083.86 |
| 13 | 2026-09 | 2544.56 | 1023.82 | 1520.73 | 429563.12 |
| 14 | 2026-10 | 2544.56 | 1020.21 | 1524.35 | 428038.78 |
| 15 | 2026-11 | 2544.56 | 1016.59 | 1527.97 | 426510.81 |
| 16 | 2026-12 | 2544.56 | 1012.96 | 1531.59 | 424979.22 |
| 17 | 2027-01 | 2544.56 | 1009.33 | 1535.23 | 423443.98 |
| 18 | 2027-02 | 2544.56 | 1005.68 | 1538.88 | 421905.10 |
| 19 | 2027-03 | 2544.56 | 1002.02 | 1542.53 | 420362.57 |
| 20 | 2027-04 | 2544.56 | 998.36 | 1546.20 | 418816.37 |
| 21 | 2027-05 | 2544.56 | 994.69 | 1549.87 | 417266.51 |
| 22 | 2027-06 | 2544.56 | 991.01 | 1553.55 | 415712.96 |
| 23 | 2027-07 | 2544.56 | 987.32 | 1557.24 | 414155.72 |
| 24 | 2027-08 | 2544.56 | 983.62 | 1560.94 | 412594.78 |
| 25 | 2027-09 | 2544.56 | 979.91 | 1564.65 | 411030.13 |
| 26 | 2027-10 | 2544.56 | 976.20 | 1568.36 | 409461.77 |
| 27 | 2027-11 | 2544.56 | 972.47 | 1572.09 | 407889.68 |
| 28 | 2027-12 | 2544.56 | 968.74 | 1575.82 | 406313.86 |
| 29 | 2028-01 | 2544.56 | 965.00 | 1579.56 | 404734.30 |
| 30 | 2028-02 | 2544.56 | 961.24 | 1583.31 | 403150.99 |
| 31 | 2028-03 | 2544.56 | 957.48 | 1587.07 | 401563.91 |
| 32 | 2028-04 | 2544.56 | 953.71 | 1590.84 | 399973.07 |
| 33 | 2028-05 | 2544.56 | 949.94 | 1594.62 | 398378.45 |
| 34 | 2028-06 | 2544.56 | 946.15 | 1598.41 | 396780.04 |
| 35 | 2028-07 | 2544.56 | 942.35 | 1602.21 | 395177.83 |
| 36 | 2028-08 | 2544.56 | 938.55 | 1606.01 | 393571.82 |
| 37 | 2028-09 | 2544.56 | 934.73 | 1609.82 | 391962.00 |
| 38 | 2028-10 | 2544.56 | 930.91 | 1613.65 | 390348.35 |
| 39 | 2028-11 | 2544.56 | 927.08 | 1617.48 | 388730.87 |
| 40 | 2028-12 | 2544.56 | 923.24 | 1621.32 | 387109.55 |
| 41 | 2029-01 | 2544.56 | 919.39 | 1625.17 | 385484.37 |
| 42 | 2029-02 | 2544.56 | 915.53 | 1629.03 | 383855.34 |
| 43 | 2029-03 | 2544.56 | 911.66 | 1632.90 | 382222.44 |
| 44 | 2029-04 | 2544.56 | 907.78 | 1636.78 | 380585.66 |
| 45 | 2029-05 | 2544.56 | 903.89 | 1640.67 | 378944.99 |
| 46 | 2029-06 | 2544.56 | 899.99 | 1644.56 | 377300.43 |
| 47 | 2029-07 | 2544.56 | 896.09 | 1648.47 | 375651.96 |
| 48 | 2029-08 | 2544.56 | 892.17 | 1652.38 | 373999.58 |
| 49 | 2029-09 | 2544.56 | 888.25 | 1656.31 | 372343.27 |
| 50 | 2029-10 | 2544.56 | 884.32 | 1660.24 | 370683.02 |
| 51 | 2029-11 | 2544.56 | 880.37 | 1664.19 | 369018.84 |
| 52 | 2029-12 | 2544.56 | 876.42 | 1668.14 | 367350.70 |
| 53 | 2030-01 | 2544.56 | 872.46 | 1672.10 | 365678.60 |
| 54 | 2030-02 | 2544.56 | 868.49 | 1676.07 | 364002.53 |
| 55 | 2030-03 | 2544.56 | 864.51 | 1680.05 | 362322.48 |
| 56 | 2030-04 | 2544.56 | 860.52 | 1684.04 | 360638.43 |
| 57 | 2030-05 | 2544.56 | 856.52 | 1688.04 | 358950.39 |
| 58 | 2030-06 | 2544.56 | 852.51 | 1692.05 | 357258.34 |
| 59 | 2030-07 | 2544.56 | 848.49 | 1696.07 | 355562.27 |
| 60 | 2030-08 | 2544.56 | 844.46 | 1700.10 | 353862.18 |
| 61 | 2030-09 | 2544.56 | 840.42 | 1704.14 | 352158.04 |
| 62 | 2030-10 | 2544.56 | 836.38 | 1708.18 | 350449.86 |
| 63 | 2030-11 | 2544.56 | 832.32 | 1712.24 | 348737.62 |
| 64 | 2030-12 | 2544.56 | 828.25 | 1716.31 | 347021.31 |
| 65 | 2031-01 | 2544.56 | 824.18 | 1720.38 | 345300.93 |
| 66 | 2031-02 | 2544.56 | 820.09 | 1724.47 | 343576.46 |
| 67 | 2031-03 | 2544.56 | 815.99 | 1728.56 | 341847.90 |
| 68 | 2031-04 | 2544.56 | 811.89 | 1732.67 | 340115.23 |
| 69 | 2031-05 | 2544.56 | 807.77 | 1736.78 | 338378.44 |
| 70 | 2031-06 | 2544.56 | 803.65 | 1740.91 | 336637.53 |
| 71 | 2031-07 | 2544.56 | 799.51 | 1745.04 | 334892.49 |
| 72 | 2031-08 | 2544.56 | 795.37 | 1749.19 | 333143.30 |
| 73 | 2031-09 | 2544.56 | 791.22 | 1753.34 | 331389.96 |
| 74 | 2031-10 | 2544.56 | 787.05 | 1757.51 | 329632.45 |
| 75 | 2031-11 | 2544.56 | 782.88 | 1761.68 | 327870.77 |
| 76 | 2031-12 | 2544.56 | 778.69 | 1765.86 | 326104.91 |
| 77 | 2032-01 | 2544.56 | 774.50 | 1770.06 | 324334.85 |
| 78 | 2032-02 | 2544.56 | 770.30 | 1774.26 | 322560.59 |
| 79 | 2032-03 | 2544.56 | 766.08 | 1778.48 | 320782.11 |
| 80 | 2032-04 | 2544.56 | 761.86 | 1782.70 | 318999.41 |
| 81 | 2032-05 | 2544.56 | 757.62 | 1786.93 | 317212.47 |
| 82 | 2032-06 | 2544.56 | 753.38 | 1791.18 | 315421.30 |
| 83 | 2032-07 | 2544.56 | 749.13 | 1795.43 | 313625.86 |
| 84 | 2032-08 | 2544.56 | 744.86 | 1799.70 | 311826.17 |
| 85 | 2032-09 | 2544.56 | 740.59 | 1803.97 | 310022.20 |
| 86 | 2032-10 | 2544.56 | 736.30 | 1808.26 | 308213.94 |
| 87 | 2032-11 | 2544.56 | 732.01 | 1812.55 | 306401.39 |
| 88 | 2032-12 | 2544.56 | 727.70 | 1816.85 | 304584.54 |
| 89 | 2033-01 | 2544.56 | 723.39 | 1821.17 | 302763.37 |
| 90 | 2033-02 | 2544.56 | 719.06 | 1825.49 | 300937.87 |
| 91 | 2033-03 | 2544.56 | 714.73 | 1829.83 | 299108.04 |
| 92 | 2033-04 | 2544.56 | 710.38 | 1834.18 | 297273.86 |
| 93 | 2033-05 | 2544.56 | 706.03 | 1838.53 | 295435.33 |
| 94 | 2033-06 | 2544.56 | 701.66 | 1842.90 | 293592.43 |
| 95 | 2033-07 | 2544.56 | 697.28 | 1847.28 | 291745.16 |
| 96 | 2033-08 | 2544.56 | 692.89 | 1851.66 | 289893.49 |
| 97 | 2033-09 | 2544.56 | 688.50 | 1856.06 | 288037.43 |
| 98 | 2033-10 | 2544.56 | 684.09 | 1860.47 | 286176.96 |
| 99 | 2033-11 | 2544.56 | 679.67 | 1864.89 | 284312.08 |
| 100 | 2033-12 | 2544.56 | 675.24 | 1869.32 | 282442.76 |
| 101 | 2034-01 | 2544.56 | 670.80 | 1873.76 | 280569.00 |
| 102 | 2034-02 | 2544.56 | 666.35 | 1878.21 | 278690.80 |
| 103 | 2034-03 | 2544.56 | 661.89 | 1882.67 | 276808.13 |
| 104 | 2034-04 | 2544.56 | 657.42 | 1887.14 | 274920.99 |
| 105 | 2034-05 | 2544.56 | 652.94 | 1891.62 | 273029.37 |
| 106 | 2034-06 | 2544.56 | 648.44 | 1896.11 | 271133.26 |
| 107 | 2034-07 | 2544.56 | 643.94 | 1900.62 | 269232.64 |
| 108 | 2034-08 | 2544.56 | 639.43 | 1905.13 | 267327.51 |
| 109 | 2034-09 | 2544.56 | 634.90 | 1909.66 | 265417.85 |
| 110 | 2034-10 | 2544.56 | 630.37 | 1914.19 | 263503.66 |
| 111 | 2034-11 | 2544.56 | 625.82 | 1918.74 | 261584.93 |
| 112 | 2034-12 | 2544.56 | 621.26 | 1923.29 | 259661.63 |
| 113 | 2035-01 | 2544.56 | 616.70 | 1927.86 | 257733.77 |
| 114 | 2035-02 | 2544.56 | 612.12 | 1932.44 | 255801.33 |
| 115 | 2035-03 | 2544.56 | 607.53 | 1937.03 | 253864.30 |
| 116 | 2035-04 | 2544.56 | 602.93 | 1941.63 | 251922.67 |
| 117 | 2035-05 | 2544.56 | 598.32 | 1946.24 | 249976.43 |
| 118 | 2035-06 | 2544.56 | 593.69 | 1950.86 | 248025.57 |
| 119 | 2035-07 | 2544.56 | 589.06 | 1955.50 | 246070.07 |
| 120 | 2035-08 | 2544.56 | 584.42 | 1960.14 | 244109.93 |
| 121 | 2035-09 | 2544.56 | 579.76 | 1964.80 | 242145.13 |
| 122 | 2035-10 | 2544.56 | 575.09 | 1969.46 | 240175.67 |
| 123 | 2035-11 | 2544.56 | 570.42 | 1974.14 | 238201.53 |
| 124 | 2035-12 | 2544.56 | 565.73 | 1978.83 | 236222.70 |
| 125 | 2036-01 | 2544.56 | 561.03 | 1983.53 | 234239.17 |
| 126 | 2036-02 | 2544.56 | 556.32 | 1988.24 | 232250.93 |
| 127 | 2036-03 | 2544.56 | 551.60 | 1992.96 | 230257.97 |
| 128 | 2036-04 | 2544.56 | 546.86 | 1997.70 | 228260.27 |
| 129 | 2036-05 | 2544.56 | 542.12 | 2002.44 | 226257.83 |
| 130 | 2036-06 | 2544.56 | 537.36 | 2007.20 | 224250.64 |
| 131 | 2036-07 | 2544.56 | 532.60 | 2011.96 | 222238.67 |
| 132 | 2036-08 | 2544.56 | 527.82 | 2016.74 | 220221.93 |
| 133 | 2036-09 | 2544.56 | 523.03 | 2021.53 | 218200.40 |
| 134 | 2036-10 | 2544.56 | 518.23 | 2026.33 | 216174.07 |
| 135 | 2036-11 | 2544.56 | 513.41 | 2031.14 | 214142.92 |
| 136 | 2036-12 | 2544.56 | 508.59 | 2035.97 | 212106.96 |
| 137 | 2037-01 | 2544.56 | 503.75 | 2040.80 | 210066.15 |
| 138 | 2037-02 | 2544.56 | 498.91 | 2045.65 | 208020.50 |
| 139 | 2037-03 | 2544.56 | 494.05 | 2050.51 | 205969.99 |
| 140 | 2037-04 | 2544.56 | 489.18 | 2055.38 | 203914.61 |
| 141 | 2037-05 | 2544.56 | 484.30 | 2060.26 | 201854.35 |
| 142 | 2037-06 | 2544.56 | 479.40 | 2065.15 | 199789.20 |
| 143 | 2037-07 | 2544.56 | 474.50 | 2070.06 | 197719.14 |
| 144 | 2037-08 | 2544.56 | 469.58 | 2074.98 | 195644.16 |
| 145 | 2037-09 | 2544.56 | 464.65 | 2079.90 | 193564.26 |
| 146 | 2037-10 | 2544.56 | 459.72 | 2084.84 | 191479.42 |
| 147 | 2037-11 | 2544.56 | 454.76 | 2089.79 | 189389.62 |
| 148 | 2037-12 | 2544.56 | 449.80 | 2094.76 | 187294.87 |
| 149 | 2038-01 | 2544.56 | 444.83 | 2099.73 | 185195.13 |
| 150 | 2038-02 | 2544.56 | 439.84 | 2104.72 | 183090.41 |
| 151 | 2038-03 | 2544.56 | 434.84 | 2109.72 | 180980.70 |
| 152 | 2038-04 | 2544.56 | 429.83 | 2114.73 | 178865.97 |
| 153 | 2038-05 | 2544.56 | 424.81 | 2119.75 | 176746.22 |
| 154 | 2038-06 | 2544.56 | 419.77 | 2124.79 | 174621.43 |
| 155 | 2038-07 | 2544.56 | 414.73 | 2129.83 | 172491.60 |
| 156 | 2038-08 | 2544.56 | 409.67 | 2134.89 | 170356.71 |
| 157 | 2038-09 | 2544.56 | 404.60 | 2139.96 | 168216.75 |
| 158 | 2038-10 | 2544.56 | 399.51 | 2145.04 | 166071.70 |
| 159 | 2038-11 | 2544.56 | 394.42 | 2150.14 | 163921.57 |
| 160 | 2038-12 | 2544.56 | 389.31 | 2155.24 | 161766.32 |
| 161 | 2039-01 | 2544.56 | 384.20 | 2160.36 | 159605.96 |
| 162 | 2039-02 | 2544.56 | 379.06 | 2165.49 | 157440.46 |
| 163 | 2039-03 | 2544.56 | 373.92 | 2170.64 | 155269.83 |
| 164 | 2039-04 | 2544.56 | 368.77 | 2175.79 | 153094.04 |
| 165 | 2039-05 | 2544.56 | 363.60 | 2180.96 | 150913.08 |
| 166 | 2039-06 | 2544.56 | 358.42 | 2186.14 | 148726.94 |
| 167 | 2039-07 | 2544.56 | 353.23 | 2191.33 | 146535.60 |
| 168 | 2039-08 | 2544.56 | 348.02 | 2196.54 | 144339.07 |
| 169 | 2039-09 | 2544.56 | 342.81 | 2201.75 | 142137.32 |
| 170 | 2039-10 | 2544.56 | 337.58 | 2206.98 | 139930.33 |
| 171 | 2039-11 | 2544.56 | 332.33 | 2212.22 | 137718.11 |
| 172 | 2039-12 | 2544.56 | 327.08 | 2217.48 | 135500.63 |
| 173 | 2040-01 | 2544.56 | 321.81 | 2222.74 | 133277.89 |
| 174 | 2040-02 | 2544.56 | 316.53 | 2228.02 | 131049.87 |
| 175 | 2040-03 | 2544.56 | 311.24 | 2233.31 | 128816.55 |
| 176 | 2040-04 | 2544.56 | 305.94 | 2238.62 | 126577.93 |
| 177 | 2040-05 | 2544.56 | 300.62 | 2243.94 | 124334.00 |
| 178 | 2040-06 | 2544.56 | 295.29 | 2249.26 | 122084.73 |
| 179 | 2040-07 | 2544.56 | 289.95 | 2254.61 | 119830.13 |
| 180 | 2040-08 | 2544.56 | 284.60 | 2259.96 | 117570.17 |
| 181 | 2040-09 | 2544.56 | 279.23 | 2265.33 | 115304.84 |
| 182 | 2040-10 | 2544.56 | 273.85 | 2270.71 | 113034.13 |
| 183 | 2040-11 | 2544.56 | 268.46 | 2276.10 | 110758.03 |
| 184 | 2040-12 | 2544.56 | 263.05 | 2281.51 | 108476.52 |
| 185 | 2041-01 | 2544.56 | 257.63 | 2286.93 | 106189.59 |
| 186 | 2041-02 | 2544.56 | 252.20 | 2292.36 | 103897.23 |
| 187 | 2041-03 | 2544.56 | 246.76 | 2297.80 | 101599.43 |
| 188 | 2041-04 | 2544.56 | 241.30 | 2303.26 | 99296.17 |
| 189 | 2041-05 | 2544.56 | 235.83 | 2308.73 | 96987.44 |
| 190 | 2041-06 | 2544.56 | 230.35 | 2314.21 | 94673.23 |
| 191 | 2041-07 | 2544.56 | 224.85 | 2319.71 | 92353.52 |
| 192 | 2041-08 | 2544.56 | 219.34 | 2325.22 | 90028.30 |
| 193 | 2041-09 | 2544.56 | 213.82 | 2330.74 | 87697.56 |
| 194 | 2041-10 | 2544.56 | 208.28 | 2336.28 | 85361.29 |
| 195 | 2041-11 | 2544.56 | 202.73 | 2341.82 | 83019.46 |
| 196 | 2041-12 | 2544.56 | 197.17 | 2347.39 | 80672.07 |
| 197 | 2042-01 | 2544.56 | 191.60 | 2352.96 | 78319.11 |
| 198 | 2042-02 | 2544.56 | 186.01 | 2358.55 | 75960.56 |
| 199 | 2042-03 | 2544.56 | 180.41 | 2364.15 | 73596.41 |
| 200 | 2042-04 | 2544.56 | 174.79 | 2369.77 | 71226.64 |
| 201 | 2042-05 | 2544.56 | 169.16 | 2375.39 | 68851.25 |
| 202 | 2042-06 | 2544.56 | 163.52 | 2381.04 | 66470.21 |
| 203 | 2042-07 | 2544.56 | 157.87 | 2386.69 | 64083.52 |
| 204 | 2042-08 | 2544.56 | 152.20 | 2392.36 | 61691.16 |
| 205 | 2042-09 | 2544.56 | 146.52 | 2398.04 | 59293.12 |
| 206 | 2042-10 | 2544.56 | 140.82 | 2403.74 | 56889.38 |
| 207 | 2042-11 | 2544.56 | 135.11 | 2409.45 | 54479.94 |
| 208 | 2042-12 | 2544.56 | 129.39 | 2415.17 | 52064.77 |
| 209 | 2043-01 | 2544.56 | 123.65 | 2420.90 | 49643.87 |
| 210 | 2043-02 | 2544.56 | 117.90 | 2426.65 | 47217.21 |
| 211 | 2043-03 | 2544.56 | 112.14 | 2432.42 | 44784.80 |
| 212 | 2043-04 | 2544.56 | 106.36 | 2438.19 | 42346.60 |
| 213 | 2043-05 | 2544.56 | 100.57 | 2443.98 | 39902.62 |
| 214 | 2043-06 | 2544.56 | 94.77 | 2449.79 | 37452.83 |
| 215 | 2043-07 | 2544.56 | 88.95 | 2455.61 | 34997.22 |
| 216 | 2043-08 | 2544.56 | 83.12 | 2461.44 | 32535.78 |
| 217 | 2043-09 | 2544.56 | 77.27 | 2467.29 | 30068.49 |
| 218 | 2043-10 | 2544.56 | 71.41 | 2473.15 | 27595.35 |
| 219 | 2043-11 | 2544.56 | 65.54 | 2479.02 | 25116.33 |
| 220 | 2043-12 | 2544.56 | 59.65 | 2484.91 | 22631.42 |
| 221 | 2044-01 | 2544.56 | 53.75 | 2490.81 | 20140.62 |
| 222 | 2044-02 | 2544.56 | 47.83 | 2496.72 | 17643.89 |
| 223 | 2044-03 | 2544.56 | 41.90 | 2502.65 | 15141.24 |
| 224 | 2044-04 | 2544.56 | 35.96 | 2508.60 | 12632.64 |
| 225 | 2044-05 | 2544.56 | 30.00 | 2514.56 | 10118.08 |
| 226 | 2044-06 | 2544.56 | 24.03 | 2520.53 | 7597.56 |
| 227 | 2044-07 | 2544.56 | 18.04 | 2526.51 | 5071.04 |
| 228 | 2044-08 | 2544.56 | 12.04 | 2532.51 | 2538.53 |
| 229 | 2044-09 | 2544.56 | 6.03 | 2538.53 | 0.00 |
等额本金还款方式：
贷款总额：44.91万
还款月数：19年1个月
首月还款：3027.44元
每月递减：4.66元
利息总额：12.26万
本息合计：57.17万
节省利息：11001.85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 | 3027.44 | 1066.50 | 1960.93 | 447093.11 |
| 2 | 2025-10 | 3022.78 | 1061.85 | 1960.93 | 445132.17 |
| 3 | 2025-11 | 3018.12 | 1057.19 | 1960.93 | 443171.24 |
| 4 | 2025-12 | 3013.47 | 1052.53 | 1960.93 | 441210.30 |
| 5 | 2026-01 | 3008.81 | 1047.87 | 1960.93 | 439249.37 |
| 6 | 2026-02 | 3004.15 | 1043.22 | 1960.93 | 437288.43 |
| 7 | 2026-03 | 2999.49 | 1038.56 | 1960.93 | 435327.50 |
| 8 | 2026-04 | 2994.84 | 1033.90 | 1960.93 | 433366.56 |
| 9 | 2026-05 | 2990.18 | 1029.25 | 1960.93 | 431405.63 |
| 10 | 2026-06 | 2985.52 | 1024.59 | 1960.93 | 429444.69 |
| 11 | 2026-07 | 2980.87 | 1019.93 | 1960.93 | 427483.76 |
| 12 | 2026-08 | 2976.21 | 1015.27 | 1960.93 | 425522.82 |
| 13 | 2026-09 | 2971.55 | 1010.62 | 1960.93 | 423561.89 |
| 14 | 2026-10 | 2966.89 | 1005.96 | 1960.93 | 421600.95 |
| 15 | 2026-11 | 2962.24 | 1001.30 | 1960.93 | 419640.02 |
| 16 | 2026-12 | 2957.58 | 996.65 | 1960.93 | 417679.09 |
| 17 | 2027-01 | 2952.92 | 991.99 | 1960.93 | 415718.15 |
| 18 | 2027-02 | 2948.27 | 987.33 | 1960.93 | 413757.22 |
| 19 | 2027-03 | 2943.61 | 982.67 | 1960.93 | 411796.28 |
| 20 | 2027-04 | 2938.95 | 978.02 | 1960.93 | 409835.35 |
| 21 | 2027-05 | 2934.29 | 973.36 | 1960.93 | 407874.41 |
| 22 | 2027-06 | 2929.64 | 968.70 | 1960.93 | 405913.48 |
| 23 | 2027-07 | 2924.98 | 964.04 | 1960.93 | 403952.54 |
| 24 | 2027-08 | 2920.32 | 959.39 | 1960.93 | 401991.61 |
| 25 | 2027-09 | 2915.66 | 954.73 | 1960.93 | 400030.67 |
| 26 | 2027-10 | 2911.01 | 950.07 | 1960.93 | 398069.74 |
| 27 | 2027-11 | 2906.35 | 945.42 | 1960.93 | 396108.80 |
| 28 | 2027-12 | 2901.69 | 940.76 | 1960.93 | 394147.87 |
| 29 | 2028-01 | 2897.04 | 936.10 | 1960.93 | 392186.93 |
| 30 | 2028-02 | 2892.38 | 931.44 | 1960.93 | 390226.00 |
| 31 | 2028-03 | 2887.72 | 926.79 | 1960.93 | 388265.07 |
| 32 | 2028-04 | 2883.06 | 922.13 | 1960.93 | 386304.13 |
| 33 | 2028-05 | 2878.41 | 917.47 | 1960.93 | 384343.20 |
| 34 | 2028-06 | 2873.75 | 912.82 | 1960.93 | 382382.26 |
| 35 | 2028-07 | 2869.09 | 908.16 | 1960.93 | 380421.33 |
| 36 | 2028-08 | 2864.44 | 903.50 | 1960.93 | 378460.39 |
| 37 | 2028-09 | 2859.78 | 898.84 | 1960.93 | 376499.46 |
| 38 | 2028-10 | 2855.12 | 894.19 | 1960.93 | 374538.52 |
| 39 | 2028-11 | 2850.46 | 889.53 | 1960.93 | 372577.59 |
| 40 | 2028-12 | 2845.81 | 884.87 | 1960.93 | 370616.65 |
| 41 | 2029-01 | 2841.15 | 880.21 | 1960.93 | 368655.72 |
| 42 | 2029-02 | 2836.49 | 875.56 | 1960.93 | 366694.78 |
| 43 | 2029-03 | 2831.83 | 870.90 | 1960.93 | 364733.85 |
| 44 | 2029-04 | 2827.18 | 866.24 | 1960.93 | 362772.91 |
| 45 | 2029-05 | 2822.52 | 861.59 | 1960.93 | 360811.98 |
| 46 | 2029-06 | 2817.86 | 856.93 | 1960.93 | 358851.05 |
| 47 | 2029-07 | 2813.21 | 852.27 | 1960.93 | 356890.11 |
| 48 | 2029-08 | 2808.55 | 847.61 | 1960.93 | 354929.18 |
| 49 | 2029-09 | 2803.89 | 842.96 | 1960.93 | 352968.24 |
| 50 | 2029-10 | 2799.23 | 838.30 | 1960.93 | 351007.31 |
| 51 | 2029-11 | 2794.58 | 833.64 | 1960.93 | 349046.37 |
| 52 | 2029-12 | 2789.92 | 828.99 | 1960.93 | 347085.44 |
| 53 | 2030-01 | 2785.26 | 824.33 | 1960.93 | 345124.50 |
| 54 | 2030-02 | 2780.61 | 819.67 | 1960.93 | 343163.57 |
| 55 | 2030-03 | 2775.95 | 815.01 | 1960.93 | 341202.63 |
| 56 | 2030-04 | 2771.29 | 810.36 | 1960.93 | 339241.70 |
| 57 | 2030-05 | 2766.63 | 805.70 | 1960.93 | 337280.76 |
| 58 | 2030-06 | 2761.98 | 801.04 | 1960.93 | 335319.83 |
| 59 | 2030-07 | 2757.32 | 796.38 | 1960.93 | 333358.89 |
| 60 | 2030-08 | 2752.66 | 791.73 | 1960.93 | 331397.96 |
| 61 | 2030-09 | 2748.00 | 787.07 | 1960.93 | 329437.02 |
| 62 | 2030-10 | 2743.35 | 782.41 | 1960.93 | 327476.09 |
| 63 | 2030-11 | 2738.69 | 777.76 | 1960.93 | 325515.16 |
| 64 | 2030-12 | 2734.03 | 773.10 | 1960.93 | 323554.22 |
| 65 | 2031-01 | 2729.38 | 768.44 | 1960.93 | 321593.29 |
| 66 | 2031-02 | 2724.72 | 763.78 | 1960.93 | 319632.35 |
| 67 | 2031-03 | 2720.06 | 759.13 | 1960.93 | 317671.42 |
| 68 | 2031-04 | 2715.40 | 754.47 | 1960.93 | 315710.48 |
| 69 | 2031-05 | 2710.75 | 749.81 | 1960.93 | 313749.55 |
| 70 | 2031-06 | 2706.09 | 745.16 | 1960.93 | 311788.61 |
| 71 | 2031-07 | 2701.43 | 740.50 | 1960.93 | 309827.68 |
| 72 | 2031-08 | 2696.78 | 735.84 | 1960.93 | 307866.74 |
| 73 | 2031-09 | 2692.12 | 731.18 | 1960.93 | 305905.81 |
| 74 | 2031-10 | 2687.46 | 726.53 | 1960.93 | 303944.87 |
| 75 | 2031-11 | 2682.80 | 721.87 | 1960.93 | 301983.94 |
| 76 | 2031-12 | 2678.15 | 717.21 | 1960.93 | 300023.00 |
| 77 | 2032-01 | 2673.49 | 712.55 | 1960.93 | 298062.07 |
| 78 | 2032-02 | 2668.83 | 707.90 | 1960.93 | 296101.14 |
| 79 | 2032-03 | 2664.17 | 703.24 | 1960.93 | 294140.20 |
| 80 | 2032-04 | 2659.52 | 698.58 | 1960.93 | 292179.27 |
| 81 | 2032-05 | 2654.86 | 693.93 | 1960.93 | 290218.33 |
| 82 | 2032-06 | 2650.20 | 689.27 | 1960.93 | 288257.40 |
| 83 | 2032-07 | 2645.55 | 684.61 | 1960.93 | 286296.46 |
| 84 | 2032-08 | 2640.89 | 679.95 | 1960.93 | 284335.53 |
| 85 | 2032-09 | 2636.23 | 675.30 | 1960.93 | 282374.59 |
| 86 | 2032-10 | 2631.57 | 670.64 | 1960.93 | 280413.66 |
| 87 | 2032-11 | 2626.92 | 665.98 | 1960.93 | 278452.72 |
| 88 | 2032-12 | 2622.26 | 661.33 | 1960.93 | 276491.79 |
| 89 | 2033-01 | 2617.60 | 656.67 | 1960.93 | 274530.85 |
| 90 | 2033-02 | 2612.95 | 652.01 | 1960.93 | 272569.92 |
| 91 | 2033-03 | 2608.29 | 647.35 | 1960.93 | 270608.98 |
| 92 | 2033-04 | 2603.63 | 642.70 | 1960.93 | 268648.05 |
| 93 | 2033-05 | 2598.97 | 638.04 | 1960.93 | 266687.12 |
| 94 | 2033-06 | 2594.32 | 633.38 | 1960.93 | 264726.18 |
| 95 | 2033-07 | 2589.66 | 628.72 | 1960.93 | 262765.25 |
| 96 | 2033-08 | 2585.00 | 624.07 | 1960.93 | 260804.31 |
| 97 | 2033-09 | 2580.34 | 619.41 | 1960.93 | 258843.38 |
| 98 | 2033-10 | 2575.69 | 614.75 | 1960.93 | 256882.44 |
| 99 | 2033-11 | 2571.03 | 610.10 | 1960.93 | 254921.51 |
| 100 | 2033-12 | 2566.37 | 605.44 | 1960.93 | 252960.57 |
| 101 | 2034-01 | 2561.72 | 600.78 | 1960.93 | 250999.64 |
| 102 | 2034-02 | 2557.06 | 596.12 | 1960.93 | 249038.70 |
| 103 | 2034-03 | 2552.40 | 591.47 | 1960.93 | 247077.77 |
| 104 | 2034-04 | 2547.74 | 586.81 | 1960.93 | 245116.83 |
| 105 | 2034-05 | 2543.09 | 582.15 | 1960.93 | 243155.90 |
| 106 | 2034-06 | 2538.43 | 577.50 | 1960.93 | 241194.96 |
| 107 | 2034-07 | 2533.77 | 572.84 | 1960.93 | 239234.03 |
| 108 | 2034-08 | 2529.12 | 568.18 | 1960.93 | 237273.10 |
| 109 | 2034-09 | 2524.46 | 563.52 | 1960.93 | 235312.16 |
| 110 | 2034-10 | 2519.80 | 558.87 | 1960.93 | 233351.23 |
| 111 | 2034-11 | 2515.14 | 554.21 | 1960.93 | 231390.29 |
| 112 | 2034-12 | 2510.49 | 549.55 | 1960.93 | 229429.36 |
| 113 | 2035-01 | 2505.83 | 544.89 | 1960.93 | 227468.42 |
| 114 | 2035-02 | 2501.17 | 540.24 | 1960.93 | 225507.49 |
| 115 | 2035-03 | 2496.51 | 535.58 | 1960.93 | 223546.55 |
| 116 | 2035-04 | 2491.86 | 530.92 | 1960.93 | 221585.62 |
| 117 | 2035-05 | 2487.20 | 526.27 | 1960.93 | 219624.68 |
| 118 | 2035-06 | 2482.54 | 521.61 | 1960.93 | 217663.75 |
| 119 | 2035-07 | 2477.89 | 516.95 | 1960.93 | 215702.81 |
| 120 | 2035-08 | 2473.23 | 512.29 | 1960.93 | 213741.88 |
| 121 | 2035-09 | 2468.57 | 507.64 | 1960.93 | 211780.94 |
| 122 | 2035-10 | 2463.91 | 502.98 | 1960.93 | 209820.01 |
| 123 | 2035-11 | 2459.26 | 498.32 | 1960.93 | 207859.08 |
| 124 | 2035-12 | 2454.60 | 493.67 | 1960.93 | 205898.14 |
| 125 | 2036-01 | 2449.94 | 489.01 | 1960.93 | 203937.21 |
| 126 | 2036-02 | 2445.29 | 484.35 | 1960.93 | 201976.27 |
| 127 | 2036-03 | 2440.63 | 479.69 | 1960.93 | 200015.34 |
| 128 | 2036-04 | 2435.97 | 475.04 | 1960.93 | 198054.40 |
| 129 | 2036-05 | 2431.31 | 470.38 | 1960.93 | 196093.47 |
| 130 | 2036-06 | 2426.66 | 465.72 | 1960.93 | 194132.53 |
| 131 | 2036-07 | 2422.00 | 461.06 | 1960.93 | 192171.60 |
| 132 | 2036-08 | 2417.34 | 456.41 | 1960.93 | 190210.66 |
| 133 | 2036-09 | 2412.68 | 451.75 | 1960.93 | 188249.73 |
| 134 | 2036-10 | 2408.03 | 447.09 | 1960.93 | 186288.79 |
| 135 | 2036-11 | 2403.37 | 442.44 | 1960.93 | 184327.86 |
| 136 | 2036-12 | 2398.71 | 437.78 | 1960.93 | 182366.92 |
| 137 | 2037-01 | 2394.06 | 433.12 | 1960.93 | 180405.99 |
| 138 | 2037-02 | 2389.40 | 428.46 | 1960.93 | 178445.06 |
| 139 | 2037-03 | 2384.74 | 423.81 | 1960.93 | 176484.12 |
| 140 | 2037-04 | 2380.08 | 419.15 | 1960.93 | 174523.19 |
| 141 | 2037-05 | 2375.43 | 414.49 | 1960.93 | 172562.25 |
| 142 | 2037-06 | 2370.77 | 409.84 | 1960.93 | 170601.32 |
| 143 | 2037-07 | 2366.11 | 405.18 | 1960.93 | 168640.38 |
| 144 | 2037-08 | 2361.46 | 400.52 | 1960.93 | 166679.45 |
| 145 | 2037-09 | 2356.80 | 395.86 | 1960.93 | 164718.51 |
| 146 | 2037-10 | 2352.14 | 391.21 | 1960.93 | 162757.58 |
| 147 | 2037-11 | 2347.48 | 386.55 | 1960.93 | 160796.64 |
| 148 | 2037-12 | 2342.83 | 381.89 | 1960.93 | 158835.71 |
| 149 | 2038-01 | 2338.17 | 377.23 | 1960.93 | 156874.77 |
| 150 | 2038-02 | 2333.51 | 372.58 | 1960.93 | 154913.84 |
| 151 | 2038-03 | 2328.86 | 367.92 | 1960.93 | 152952.90 |
| 152 | 2038-04 | 2324.20 | 363.26 | 1960.93 | 150991.97 |
| 153 | 2038-05 | 2319.54 | 358.61 | 1960.93 | 149031.04 |
| 154 | 2038-06 | 2314.88 | 353.95 | 1960.93 | 147070.10 |
| 155 | 2038-07 | 2310.23 | 349.29 | 1960.93 | 145109.17 |
| 156 | 2038-08 | 2305.57 | 344.63 | 1960.93 | 143148.23 |
| 157 | 2038-09 | 2300.91 | 339.98 | 1960.93 | 141187.30 |
| 158 | 2038-10 | 2296.25 | 335.32 | 1960.93 | 139226.36 |
| 159 | 2038-11 | 2291.60 | 330.66 | 1960.93 | 137265.43 |
| 160 | 2038-12 | 2286.94 | 326.01 | 1960.93 | 135304.49 |
| 161 | 2039-01 | 2282.28 | 321.35 | 1960.93 | 133343.56 |
| 162 | 2039-02 | 2277.63 | 316.69 | 1960.93 | 131382.62 |
| 163 | 2039-03 | 2272.97 | 312.03 | 1960.93 | 129421.69 |
| 164 | 2039-04 | 2268.31 | 307.38 | 1960.93 | 127460.75 |
| 165 | 2039-05 | 2263.65 | 302.72 | 1960.93 | 125499.82 |
| 166 | 2039-06 | 2259.00 | 298.06 | 1960.93 | 123538.88 |
| 167 | 2039-07 | 2254.34 | 293.40 | 1960.93 | 121577.95 |
| 168 | 2039-08 | 2249.68 | 288.75 | 1960.93 | 119617.02 |
| 169 | 2039-09 | 2245.03 | 284.09 | 1960.93 | 117656.08 |
| 170 | 2039-10 | 2240.37 | 279.43 | 1960.93 | 115695.15 |
| 171 | 2039-11 | 2235.71 | 274.78 | 1960.93 | 113734.21 |
| 172 | 2039-12 | 2231.05 | 270.12 | 1960.93 | 111773.28 |
| 173 | 2040-01 | 2226.40 | 265.46 | 1960.93 | 109812.34 |
| 174 | 2040-02 | 2221.74 | 260.80 | 1960.93 | 107851.41 |
| 175 | 2040-03 | 2217.08 | 256.15 | 1960.93 | 105890.47 |
| 176 | 2040-04 | 2212.42 | 251.49 | 1960.93 | 103929.54 |
| 177 | 2040-05 | 2207.77 | 246.83 | 1960.93 | 101968.60 |
| 178 | 2040-06 | 2203.11 | 242.18 | 1960.93 | 100007.67 |
| 179 | 2040-07 | 2198.45 | 237.52 | 1960.93 | 98046.73 |
| 180 | 2040-08 | 2193.80 | 232.86 | 1960.93 | 96085.80 |
| 181 | 2040-09 | 2189.14 | 228.20 | 1960.93 | 94124.86 |
| 182 | 2040-10 | 2184.48 | 223.55 | 1960.93 | 92163.93 |
| 183 | 2040-11 | 2179.82 | 218.89 | 1960.93 | 90202.99 |
| 184 | 2040-12 | 2175.17 | 214.23 | 1960.93 | 88242.06 |
| 185 | 2041-01 | 2170.51 | 209.57 | 1960.93 | 86281.13 |
| 186 | 2041-02 | 2165.85 | 204.92 | 1960.93 | 84320.19 |
| 187 | 2041-03 | 2161.20 | 200.26 | 1960.93 | 82359.26 |
| 188 | 2041-04 | 2156.54 | 195.60 | 1960.93 | 80398.32 |
| 189 | 2041-05 | 2151.88 | 190.95 | 1960.93 | 78437.39 |
| 190 | 2041-06 | 2147.22 | 186.29 | 1960.93 | 76476.45 |
| 191 | 2041-07 | 2142.57 | 181.63 | 1960.93 | 74515.52 |
| 192 | 2041-08 | 2137.91 | 176.97 | 1960.93 | 72554.58 |
| 193 | 2041-09 | 2133.25 | 172.32 | 1960.93 | 70593.65 |
| 194 | 2041-10 | 2128.59 | 167.66 | 1960.93 | 68632.71 |
| 195 | 2041-11 | 2123.94 | 163.00 | 1960.93 | 66671.78 |
| 196 | 2041-12 | 2119.28 | 158.35 | 1960.93 | 64710.84 |
| 197 | 2042-01 | 2114.62 | 153.69 | 1960.93 | 62749.91 |
| 198 | 2042-02 | 2109.97 | 149.03 | 1960.93 | 60788.97 |
| 199 | 2042-03 | 2105.31 | 144.37 | 1960.93 | 58828.04 |
| 200 | 2042-04 | 2100.65 | 139.72 | 1960.93 | 56867.11 |
| 201 | 2042-05 | 2095.99 | 135.06 | 1960.93 | 54906.17 |
| 202 | 2042-06 | 2091.34 | 130.40 | 1960.93 | 52945.24 |
| 203 | 2042-07 | 2086.68 | 125.74 | 1960.93 | 50984.30 |
| 204 | 2042-08 | 2082.02 | 121.09 | 1960.93 | 49023.37 |
| 205 | 2042-09 | 2077.37 | 116.43 | 1960.93 | 47062.43 |
| 206 | 2042-10 | 2072.71 | 111.77 | 1960.93 | 45101.50 |
| 207 | 2042-11 | 2068.05 | 107.12 | 1960.93 | 43140.56 |
| 208 | 2042-12 | 2063.39 | 102.46 | 1960.93 | 41179.63 |
| 209 | 2043-01 | 2058.74 | 97.80 | 1960.93 | 39218.69 |
| 210 | 2043-02 | 2054.08 | 93.14 | 1960.93 | 37257.76 |
| 211 | 2043-03 | 2049.42 | 88.49 | 1960.93 | 35296.82 |
| 212 | 2043-04 | 2044.76 | 83.83 | 1960.93 | 33335.89 |
| 213 | 2043-05 | 2040.11 | 79.17 | 1960.93 | 31374.95 |
| 214 | 2043-06 | 2035.45 | 74.52 | 1960.93 | 29414.02 |
| 215 | 2043-07 | 2030.79 | 69.86 | 1960.93 | 27453.09 |
| 216 | 2043-08 | 2026.14 | 65.20 | 1960.93 | 25492.15 |
| 217 | 2043-09 | 2021.48 | 60.54 | 1960.93 | 23531.22 |
| 218 | 2043-10 | 2016.82 | 55.89 | 1960.93 | 21570.28 |
| 219 | 2043-11 | 2012.16 | 51.23 | 1960.93 | 19609.35 |
| 220 | 2043-12 | 2007.51 | 46.57 | 1960.93 | 17648.41 |
| 221 | 2044-01 | 2002.85 | 41.91 | 1960.93 | 15687.48 |
| 222 | 2044-02 | 1998.19 | 37.26 | 1960.93 | 13726.54 |
| 223 | 2044-03 | 1993.54 | 32.60 | 1960.93 | 11765.61 |
| 224 | 2044-04 | 1988.88 | 27.94 | 1960.93 | 9804.67 |
| 225 | 2044-05 | 1984.22 | 23.29 | 1960.93 | 7843.74 |
| 226 | 2044-06 | 1979.56 | 18.63 | 1960.93 | 5882.80 |
| 227 | 2044-07 | 1974.91 | 13.97 | 1960.93 | 3921.87 |
| 228 | 2044-08 | 1970.25 | 9.31 | 1960.93 | 1960.93 |
| 229 | 2044-09 | 1965.59 | 4.66 | 1960.93 | 0.00 |