贷款45万（公积金贷款）房贷，还款19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：45万
还款月数：19年
每月还款：2503.25元
利息总额：12.07万
本息合计：57.07万
| 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 | 2503.25 | 975.00 | 1528.25 | 448471.75 |
| 2 | 2025-06 | 2503.25 | 971.69 | 1531.57 | 446940.18 |
| 3 | 2025-07 | 2503.25 | 968.37 | 1534.88 | 445405.30 |
| 4 | 2025-08 | 2503.25 | 965.04 | 1538.21 | 443867.09 |
| 5 | 2025-09 | 2503.25 | 961.71 | 1541.54 | 442325.55 |
| 6 | 2025-10 | 2503.25 | 958.37 | 1544.88 | 440780.66 |
| 7 | 2025-11 | 2503.25 | 955.02 | 1548.23 | 439232.44 |
| 8 | 2025-12 | 2503.25 | 951.67 | 1551.58 | 437680.85 |
| 9 | 2026-01 | 2503.25 | 948.31 | 1554.95 | 436125.91 |
| 10 | 2026-02 | 2503.25 | 944.94 | 1558.31 | 434567.59 |
| 11 | 2026-03 | 2503.25 | 941.56 | 1561.69 | 433005.90 |
| 12 | 2026-04 | 2503.25 | 938.18 | 1565.07 | 431440.83 |
| 13 | 2026-05 | 2503.25 | 934.79 | 1568.47 | 429872.36 |
| 14 | 2026-06 | 2503.25 | 931.39 | 1571.86 | 428300.50 |
| 15 | 2026-07 | 2503.25 | 927.98 | 1575.27 | 426725.23 |
| 16 | 2026-08 | 2503.25 | 924.57 | 1578.68 | 425146.55 |
| 17 | 2026-09 | 2503.25 | 921.15 | 1582.10 | 423564.44 |
| 18 | 2026-10 | 2503.25 | 917.72 | 1585.53 | 421978.91 |
| 19 | 2026-11 | 2503.25 | 914.29 | 1588.97 | 420389.95 |
| 20 | 2026-12 | 2503.25 | 910.84 | 1592.41 | 418797.54 |
| 21 | 2027-01 | 2503.25 | 907.39 | 1595.86 | 417201.68 |
| 22 | 2027-02 | 2503.25 | 903.94 | 1599.32 | 415602.36 |
| 23 | 2027-03 | 2503.25 | 900.47 | 1602.78 | 413999.58 |
| 24 | 2027-04 | 2503.25 | 897.00 | 1606.25 | 412393.32 |
| 25 | 2027-05 | 2503.25 | 893.52 | 1609.74 | 410783.59 |
| 26 | 2027-06 | 2503.25 | 890.03 | 1613.22 | 409170.37 |
| 27 | 2027-07 | 2503.25 | 886.54 | 1616.72 | 407553.65 |
| 28 | 2027-08 | 2503.25 | 883.03 | 1620.22 | 405933.43 |
| 29 | 2027-09 | 2503.25 | 879.52 | 1623.73 | 404309.69 |
| 30 | 2027-10 | 2503.25 | 876.00 | 1627.25 | 402682.45 |
| 31 | 2027-11 | 2503.25 | 872.48 | 1630.78 | 401051.67 |
| 32 | 2027-12 | 2503.25 | 868.95 | 1634.31 | 399417.36 |
| 33 | 2028-01 | 2503.25 | 865.40 | 1637.85 | 397779.51 |
| 34 | 2028-02 | 2503.25 | 861.86 | 1641.40 | 396138.11 |
| 35 | 2028-03 | 2503.25 | 858.30 | 1644.95 | 394493.16 |
| 36 | 2028-04 | 2503.25 | 854.74 | 1648.52 | 392844.64 |
| 37 | 2028-05 | 2503.25 | 851.16 | 1652.09 | 391192.55 |
| 38 | 2028-06 | 2503.25 | 847.58 | 1655.67 | 389536.88 |
| 39 | 2028-07 | 2503.25 | 844.00 | 1659.26 | 387877.62 |
| 40 | 2028-08 | 2503.25 | 840.40 | 1662.85 | 386214.77 |
| 41 | 2028-09 | 2503.25 | 836.80 | 1666.46 | 384548.31 |
| 42 | 2028-10 | 2503.25 | 833.19 | 1670.07 | 382878.25 |
| 43 | 2028-11 | 2503.25 | 829.57 | 1673.68 | 381204.56 |
| 44 | 2028-12 | 2503.25 | 825.94 | 1677.31 | 379527.25 |
| 45 | 2029-01 | 2503.25 | 822.31 | 1680.94 | 377846.31 |
| 46 | 2029-02 | 2503.25 | 818.67 | 1684.59 | 376161.72 |
| 47 | 2029-03 | 2503.25 | 815.02 | 1688.24 | 374473.49 |
| 48 | 2029-04 | 2503.25 | 811.36 | 1691.89 | 372781.59 |
| 49 | 2029-05 | 2503.25 | 807.69 | 1695.56 | 371086.03 |
| 50 | 2029-06 | 2503.25 | 804.02 | 1699.23 | 369386.80 |
| 51 | 2029-07 | 2503.25 | 800.34 | 1702.92 | 367683.88 |
| 52 | 2029-08 | 2503.25 | 796.65 | 1706.61 | 365977.27 |
| 53 | 2029-09 | 2503.25 | 792.95 | 1710.30 | 364266.97 |
| 54 | 2029-10 | 2503.25 | 789.25 | 1714.01 | 362552.96 |
| 55 | 2029-11 | 2503.25 | 785.53 | 1717.72 | 360835.24 |
| 56 | 2029-12 | 2503.25 | 781.81 | 1721.44 | 359113.80 |
| 57 | 2030-01 | 2503.25 | 778.08 | 1725.17 | 357388.62 |
| 58 | 2030-02 | 2503.25 | 774.34 | 1728.91 | 355659.71 |
| 59 | 2030-03 | 2503.25 | 770.60 | 1732.66 | 353927.05 |
| 60 | 2030-04 | 2503.25 | 766.84 | 1736.41 | 352190.64 |
| 61 | 2030-05 | 2503.25 | 763.08 | 1740.17 | 350450.47 |
| 62 | 2030-06 | 2503.25 | 759.31 | 1743.94 | 348706.52 |
| 63 | 2030-07 | 2503.25 | 755.53 | 1747.72 | 346958.80 |
| 64 | 2030-08 | 2503.25 | 751.74 | 1751.51 | 345207.29 |
| 65 | 2030-09 | 2503.25 | 747.95 | 1755.30 | 343451.98 |
| 66 | 2030-10 | 2503.25 | 744.15 | 1759.11 | 341692.88 |
| 67 | 2030-11 | 2503.25 | 740.33 | 1762.92 | 339929.96 |
| 68 | 2030-12 | 2503.25 | 736.51 | 1766.74 | 338163.22 |
| 69 | 2031-01 | 2503.25 | 732.69 | 1770.57 | 336392.65 |
| 70 | 2031-02 | 2503.25 | 728.85 | 1774.40 | 334618.25 |
| 71 | 2031-03 | 2503.25 | 725.01 | 1778.25 | 332840.00 |
| 72 | 2031-04 | 2503.25 | 721.15 | 1782.10 | 331057.90 |
| 73 | 2031-05 | 2503.25 | 717.29 | 1785.96 | 329271.94 |
| 74 | 2031-06 | 2503.25 | 713.42 | 1789.83 | 327482.11 |
| 75 | 2031-07 | 2503.25 | 709.54 | 1793.71 | 325688.40 |
| 76 | 2031-08 | 2503.25 | 705.66 | 1797.60 | 323890.80 |
| 77 | 2031-09 | 2503.25 | 701.76 | 1801.49 | 322089.31 |
| 78 | 2031-10 | 2503.25 | 697.86 | 1805.39 | 320283.92 |
| 79 | 2031-11 | 2503.25 | 693.95 | 1809.31 | 318474.61 |
| 80 | 2031-12 | 2503.25 | 690.03 | 1813.23 | 316661.39 |
| 81 | 2032-01 | 2503.25 | 686.10 | 1817.15 | 314844.23 |
| 82 | 2032-02 | 2503.25 | 682.16 | 1821.09 | 313023.14 |
| 83 | 2032-03 | 2503.25 | 678.22 | 1825.04 | 311198.10 |
| 84 | 2032-04 | 2503.25 | 674.26 | 1828.99 | 309369.11 |
| 85 | 2032-05 | 2503.25 | 670.30 | 1832.95 | 307536.16 |
| 86 | 2032-06 | 2503.25 | 666.33 | 1836.93 | 305699.23 |
| 87 | 2032-07 | 2503.25 | 662.35 | 1840.91 | 303858.33 |
| 88 | 2032-08 | 2503.25 | 658.36 | 1844.89 | 302013.43 |
| 89 | 2032-09 | 2503.25 | 654.36 | 1848.89 | 300164.54 |
| 90 | 2032-10 | 2503.25 | 650.36 | 1852.90 | 298311.64 |
| 91 | 2032-11 | 2503.25 | 646.34 | 1856.91 | 296454.73 |
| 92 | 2032-12 | 2503.25 | 642.32 | 1860.94 | 294593.80 |
| 93 | 2033-01 | 2503.25 | 638.29 | 1864.97 | 292728.83 |
| 94 | 2033-02 | 2503.25 | 634.25 | 1869.01 | 290859.82 |
| 95 | 2033-03 | 2503.25 | 630.20 | 1873.06 | 288986.76 |
| 96 | 2033-04 | 2503.25 | 626.14 | 1877.12 | 287109.65 |
| 97 | 2033-05 | 2503.25 | 622.07 | 1881.18 | 285228.46 |
| 98 | 2033-06 | 2503.25 | 618.00 | 1885.26 | 283343.21 |
| 99 | 2033-07 | 2503.25 | 613.91 | 1889.34 | 281453.86 |
| 100 | 2033-08 | 2503.25 | 609.82 | 1893.44 | 279560.42 |
| 101 | 2033-09 | 2503.25 | 605.71 | 1897.54 | 277662.89 |
| 102 | 2033-10 | 2503.25 | 601.60 | 1901.65 | 275761.23 |
| 103 | 2033-11 | 2503.25 | 597.48 | 1905.77 | 273855.46 |
| 104 | 2033-12 | 2503.25 | 593.35 | 1909.90 | 271945.56 |
| 105 | 2034-01 | 2503.25 | 589.22 | 1914.04 | 270031.52 |
| 106 | 2034-02 | 2503.25 | 585.07 | 1918.19 | 268113.34 |
| 107 | 2034-03 | 2503.25 | 580.91 | 1922.34 | 266191.00 |
| 108 | 2034-04 | 2503.25 | 576.75 | 1926.51 | 264264.49 |
| 109 | 2034-05 | 2503.25 | 572.57 | 1930.68 | 262333.81 |
| 110 | 2034-06 | 2503.25 | 568.39 | 1934.86 | 260398.95 |
| 111 | 2034-07 | 2503.25 | 564.20 | 1939.06 | 258459.89 |
| 112 | 2034-08 | 2503.25 | 560.00 | 1943.26 | 256516.63 |
| 113 | 2034-09 | 2503.25 | 555.79 | 1947.47 | 254569.16 |
| 114 | 2034-10 | 2503.25 | 551.57 | 1951.69 | 252617.48 |
| 115 | 2034-11 | 2503.25 | 547.34 | 1955.92 | 250661.56 |
| 116 | 2034-12 | 2503.25 | 543.10 | 1960.15 | 248701.41 |
| 117 | 2035-01 | 2503.25 | 538.85 | 1964.40 | 246737.01 |
| 118 | 2035-02 | 2503.25 | 534.60 | 1968.66 | 244768.35 |
| 119 | 2035-03 | 2503.25 | 530.33 | 1972.92 | 242795.43 |
| 120 | 2035-04 | 2503.25 | 526.06 | 1977.20 | 240818.23 |
| 121 | 2035-05 | 2503.25 | 521.77 | 1981.48 | 238836.75 |
| 122 | 2035-06 | 2503.25 | 517.48 | 1985.77 | 236850.97 |
| 123 | 2035-07 | 2503.25 | 513.18 | 1990.08 | 234860.90 |
| 124 | 2035-08 | 2503.25 | 508.87 | 1994.39 | 232866.51 |
| 125 | 2035-09 | 2503.25 | 504.54 | 1998.71 | 230867.80 |
| 126 | 2035-10 | 2503.25 | 500.21 | 2003.04 | 228864.76 |
| 127 | 2035-11 | 2503.25 | 495.87 | 2007.38 | 226857.38 |
| 128 | 2035-12 | 2503.25 | 491.52 | 2011.73 | 224845.65 |
| 129 | 2036-01 | 2503.25 | 487.17 | 2016.09 | 222829.56 |
| 130 | 2036-02 | 2503.25 | 482.80 | 2020.46 | 220809.10 |
| 131 | 2036-03 | 2503.25 | 478.42 | 2024.83 | 218784.27 |
| 132 | 2036-04 | 2503.25 | 474.03 | 2029.22 | 216755.05 |
| 133 | 2036-05 | 2503.25 | 469.64 | 2033.62 | 214721.43 |
| 134 | 2036-06 | 2503.25 | 465.23 | 2038.02 | 212683.41 |
| 135 | 2036-07 | 2503.25 | 460.81 | 2042.44 | 210640.97 |
| 136 | 2036-08 | 2503.25 | 456.39 | 2046.87 | 208594.10 |
| 137 | 2036-09 | 2503.25 | 451.95 | 2051.30 | 206542.80 |
| 138 | 2036-10 | 2503.25 | 447.51 | 2055.74 | 204487.06 |
| 139 | 2036-11 | 2503.25 | 443.06 | 2060.20 | 202426.86 |
| 140 | 2036-12 | 2503.25 | 438.59 | 2064.66 | 200362.20 |
| 141 | 2037-01 | 2503.25 | 434.12 | 2069.14 | 198293.06 |
| 142 | 2037-02 | 2503.25 | 429.63 | 2073.62 | 196219.44 |
| 143 | 2037-03 | 2503.25 | 425.14 | 2078.11 | 194141.33 |
| 144 | 2037-04 | 2503.25 | 420.64 | 2082.61 | 192058.71 |
| 145 | 2037-05 | 2503.25 | 416.13 | 2087.13 | 189971.59 |
| 146 | 2037-06 | 2503.25 | 411.61 | 2091.65 | 187879.94 |
| 147 | 2037-07 | 2503.25 | 407.07 | 2096.18 | 185783.76 |
| 148 | 2037-08 | 2503.25 | 402.53 | 2100.72 | 183683.04 |
| 149 | 2037-09 | 2503.25 | 397.98 | 2105.27 | 181577.76 |
| 150 | 2037-10 | 2503.25 | 393.42 | 2109.84 | 179467.93 |
| 151 | 2037-11 | 2503.25 | 388.85 | 2114.41 | 177353.52 |
| 152 | 2037-12 | 2503.25 | 384.27 | 2118.99 | 175234.53 |
| 153 | 2038-01 | 2503.25 | 379.67 | 2123.58 | 173110.95 |
| 154 | 2038-02 | 2503.25 | 375.07 | 2128.18 | 170982.77 |
| 155 | 2038-03 | 2503.25 | 370.46 | 2132.79 | 168849.98 |
| 156 | 2038-04 | 2503.25 | 365.84 | 2137.41 | 166712.57 |
| 157 | 2038-05 | 2503.25 | 361.21 | 2142.04 | 164570.53 |
| 158 | 2038-06 | 2503.25 | 356.57 | 2146.68 | 162423.84 |
| 159 | 2038-07 | 2503.25 | 351.92 | 2151.34 | 160272.51 |
| 160 | 2038-08 | 2503.25 | 347.26 | 2156.00 | 158116.51 |
| 161 | 2038-09 | 2503.25 | 342.59 | 2160.67 | 155955.84 |
| 162 | 2038-10 | 2503.25 | 337.90 | 2165.35 | 153790.49 |
| 163 | 2038-11 | 2503.25 | 333.21 | 2170.04 | 151620.45 |
| 164 | 2038-12 | 2503.25 | 328.51 | 2174.74 | 149445.71 |
| 165 | 2039-01 | 2503.25 | 323.80 | 2179.45 | 147266.25 |
| 166 | 2039-02 | 2503.25 | 319.08 | 2184.18 | 145082.08 |
| 167 | 2039-03 | 2503.25 | 314.34 | 2188.91 | 142893.17 |
| 168 | 2039-04 | 2503.25 | 309.60 | 2193.65 | 140699.51 |
| 169 | 2039-05 | 2503.25 | 304.85 | 2198.40 | 138501.11 |
| 170 | 2039-06 | 2503.25 | 300.09 | 2203.17 | 136297.94 |
| 171 | 2039-07 | 2503.25 | 295.31 | 2207.94 | 134090.00 |
| 172 | 2039-08 | 2503.25 | 290.53 | 2212.73 | 131877.27 |
| 173 | 2039-09 | 2503.25 | 285.73 | 2217.52 | 129659.75 |
| 174 | 2039-10 | 2503.25 | 280.93 | 2222.32 | 127437.43 |
| 175 | 2039-11 | 2503.25 | 276.11 | 2227.14 | 125210.29 |
| 176 | 2039-12 | 2503.25 | 271.29 | 2231.96 | 122978.32 |
| 177 | 2040-01 | 2503.25 | 266.45 | 2236.80 | 120741.52 |
| 178 | 2040-02 | 2503.25 | 261.61 | 2241.65 | 118499.88 |
| 179 | 2040-03 | 2503.25 | 256.75 | 2246.50 | 116253.37 |
| 180 | 2040-04 | 2503.25 | 251.88 | 2251.37 | 114002.00 |
| 181 | 2040-05 | 2503.25 | 247.00 | 2256.25 | 111745.75 |
| 182 | 2040-06 | 2503.25 | 242.12 | 2261.14 | 109484.61 |
| 183 | 2040-07 | 2503.25 | 237.22 | 2266.04 | 107218.58 |
| 184 | 2040-08 | 2503.25 | 232.31 | 2270.95 | 104947.63 |
| 185 | 2040-09 | 2503.25 | 227.39 | 2275.87 | 102671.76 |
| 186 | 2040-10 | 2503.25 | 222.46 | 2280.80 | 100390.96 |
| 187 | 2040-11 | 2503.25 | 217.51 | 2285.74 | 98105.22 |
| 188 | 2040-12 | 2503.25 | 212.56 | 2290.69 | 95814.53 |
| 189 | 2041-01 | 2503.25 | 207.60 | 2295.66 | 93518.87 |
| 190 | 2041-02 | 2503.25 | 202.62 | 2300.63 | 91218.25 |
| 191 | 2041-03 | 2503.25 | 197.64 | 2305.61 | 88912.63 |
| 192 | 2041-04 | 2503.25 | 192.64 | 2310.61 | 86602.02 |
| 193 | 2041-05 | 2503.25 | 187.64 | 2315.62 | 84286.40 |
| 194 | 2041-06 | 2503.25 | 182.62 | 2320.63 | 81965.77 |
| 195 | 2041-07 | 2503.25 | 177.59 | 2325.66 | 79640.11 |
| 196 | 2041-08 | 2503.25 | 172.55 | 2330.70 | 77309.41 |
| 197 | 2041-09 | 2503.25 | 167.50 | 2335.75 | 74973.66 |
| 198 | 2041-10 | 2503.25 | 162.44 | 2340.81 | 72632.85 |
| 199 | 2041-11 | 2503.25 | 157.37 | 2345.88 | 70286.97 |
| 200 | 2041-12 | 2503.25 | 152.29 | 2350.97 | 67936.00 |
| 201 | 2042-01 | 2503.25 | 147.19 | 2356.06 | 65579.94 |
| 202 | 2042-02 | 2503.25 | 142.09 | 2361.16 | 63218.78 |
| 203 | 2042-03 | 2503.25 | 136.97 | 2366.28 | 60852.50 |
| 204 | 2042-04 | 2503.25 | 131.85 | 2371.41 | 58481.09 |
| 205 | 2042-05 | 2503.25 | 126.71 | 2376.54 | 56104.55 |
| 206 | 2042-06 | 2503.25 | 121.56 | 2381.69 | 53722.85 |
| 207 | 2042-07 | 2503.25 | 116.40 | 2386.85 | 51336.00 |
| 208 | 2042-08 | 2503.25 | 111.23 | 2392.03 | 48943.97 |
| 209 | 2042-09 | 2503.25 | 106.05 | 2397.21 | 46546.76 |
| 210 | 2042-10 | 2503.25 | 100.85 | 2402.40 | 44144.36 |
| 211 | 2042-11 | 2503.25 | 95.65 | 2407.61 | 41736.75 |
| 212 | 2042-12 | 2503.25 | 90.43 | 2412.82 | 39323.93 |
| 213 | 2043-01 | 2503.25 | 85.20 | 2418.05 | 36905.88 |
| 214 | 2043-02 | 2503.25 | 79.96 | 2423.29 | 34482.58 |
| 215 | 2043-03 | 2503.25 | 74.71 | 2428.54 | 32054.04 |
| 216 | 2043-04 | 2503.25 | 69.45 | 2433.80 | 29620.24 |
| 217 | 2043-05 | 2503.25 | 64.18 | 2439.08 | 27181.16 |
| 218 | 2043-06 | 2503.25 | 58.89 | 2444.36 | 24736.80 |
| 219 | 2043-07 | 2503.25 | 53.60 | 2449.66 | 22287.14 |
| 220 | 2043-08 | 2503.25 | 48.29 | 2454.97 | 19832.18 |
| 221 | 2043-09 | 2503.25 | 42.97 | 2460.28 | 17371.89 |
| 222 | 2043-10 | 2503.25 | 37.64 | 2465.61 | 14906.28 |
| 223 | 2043-11 | 2503.25 | 32.30 | 2470.96 | 12435.32 |
| 224 | 2043-12 | 2503.25 | 26.94 | 2476.31 | 9959.01 |
| 225 | 2044-01 | 2503.25 | 21.58 | 2481.68 | 7477.34 |
| 226 | 2044-02 | 2503.25 | 16.20 | 2487.05 | 4990.28 |
| 227 | 2044-03 | 2503.25 | 10.81 | 2492.44 | 2497.84 |
| 228 | 2044-04 | 2503.25 | 5.41 | 2497.84 | 0.00 |
等额本金还款方式：
贷款总额：45万
还款月数：19年
首月还款：2948.68元
每月递减：4.28元
利息总额：11.16万
本息合计：56.16万
节省利息：9104.39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 | 2948.68 | 975.00 | 1973.68 | 448026.32 |
| 2 | 2025-06 | 2944.41 | 970.72 | 1973.68 | 446052.63 |
| 3 | 2025-07 | 2940.13 | 966.45 | 1973.68 | 444078.95 |
| 4 | 2025-08 | 2935.86 | 962.17 | 1973.68 | 442105.26 |
| 5 | 2025-09 | 2931.58 | 957.89 | 1973.68 | 440131.58 |
| 6 | 2025-10 | 2927.30 | 953.62 | 1973.68 | 438157.89 |
| 7 | 2025-11 | 2923.03 | 949.34 | 1973.68 | 436184.21 |
| 8 | 2025-12 | 2918.75 | 945.07 | 1973.68 | 434210.53 |
| 9 | 2026-01 | 2914.47 | 940.79 | 1973.68 | 432236.84 |
| 10 | 2026-02 | 2910.20 | 936.51 | 1973.68 | 430263.16 |
| 11 | 2026-03 | 2905.92 | 932.24 | 1973.68 | 428289.47 |
| 12 | 2026-04 | 2901.64 | 927.96 | 1973.68 | 426315.79 |
| 13 | 2026-05 | 2897.37 | 923.68 | 1973.68 | 424342.11 |
| 14 | 2026-06 | 2893.09 | 919.41 | 1973.68 | 422368.42 |
| 15 | 2026-07 | 2888.82 | 915.13 | 1973.68 | 420394.74 |
| 16 | 2026-08 | 2884.54 | 910.86 | 1973.68 | 418421.05 |
| 17 | 2026-09 | 2880.26 | 906.58 | 1973.68 | 416447.37 |
| 18 | 2026-10 | 2875.99 | 902.30 | 1973.68 | 414473.68 |
| 19 | 2026-11 | 2871.71 | 898.03 | 1973.68 | 412500.00 |
| 20 | 2026-12 | 2867.43 | 893.75 | 1973.68 | 410526.32 |
| 21 | 2027-01 | 2863.16 | 889.47 | 1973.68 | 408552.63 |
| 22 | 2027-02 | 2858.88 | 885.20 | 1973.68 | 406578.95 |
| 23 | 2027-03 | 2854.61 | 880.92 | 1973.68 | 404605.26 |
| 24 | 2027-04 | 2850.33 | 876.64 | 1973.68 | 402631.58 |
| 25 | 2027-05 | 2846.05 | 872.37 | 1973.68 | 400657.89 |
| 26 | 2027-06 | 2841.78 | 868.09 | 1973.68 | 398684.21 |
| 27 | 2027-07 | 2837.50 | 863.82 | 1973.68 | 396710.53 |
| 28 | 2027-08 | 2833.22 | 859.54 | 1973.68 | 394736.84 |
| 29 | 2027-09 | 2828.95 | 855.26 | 1973.68 | 392763.16 |
| 30 | 2027-10 | 2824.67 | 850.99 | 1973.68 | 390789.47 |
| 31 | 2027-11 | 2820.39 | 846.71 | 1973.68 | 388815.79 |
| 32 | 2027-12 | 2816.12 | 842.43 | 1973.68 | 386842.11 |
| 33 | 2028-01 | 2811.84 | 838.16 | 1973.68 | 384868.42 |
| 34 | 2028-02 | 2807.57 | 833.88 | 1973.68 | 382894.74 |
| 35 | 2028-03 | 2803.29 | 829.61 | 1973.68 | 380921.05 |
| 36 | 2028-04 | 2799.01 | 825.33 | 1973.68 | 378947.37 |
| 37 | 2028-05 | 2794.74 | 821.05 | 1973.68 | 376973.68 |
| 38 | 2028-06 | 2790.46 | 816.78 | 1973.68 | 375000.00 |
| 39 | 2028-07 | 2786.18 | 812.50 | 1973.68 | 373026.32 |
| 40 | 2028-08 | 2781.91 | 808.22 | 1973.68 | 371052.63 |
| 41 | 2028-09 | 2777.63 | 803.95 | 1973.68 | 369078.95 |
| 42 | 2028-10 | 2773.36 | 799.67 | 1973.68 | 367105.26 |
| 43 | 2028-11 | 2769.08 | 795.39 | 1973.68 | 365131.58 |
| 44 | 2028-12 | 2764.80 | 791.12 | 1973.68 | 363157.89 |
| 45 | 2029-01 | 2760.53 | 786.84 | 1973.68 | 361184.21 |
| 46 | 2029-02 | 2756.25 | 782.57 | 1973.68 | 359210.53 |
| 47 | 2029-03 | 2751.97 | 778.29 | 1973.68 | 357236.84 |
| 48 | 2029-04 | 2747.70 | 774.01 | 1973.68 | 355263.16 |
| 49 | 2029-05 | 2743.42 | 769.74 | 1973.68 | 353289.47 |
| 50 | 2029-06 | 2739.14 | 765.46 | 1973.68 | 351315.79 |
| 51 | 2029-07 | 2734.87 | 761.18 | 1973.68 | 349342.11 |
| 52 | 2029-08 | 2730.59 | 756.91 | 1973.68 | 347368.42 |
| 53 | 2029-09 | 2726.32 | 752.63 | 1973.68 | 345394.74 |
| 54 | 2029-10 | 2722.04 | 748.36 | 1973.68 | 343421.05 |
| 55 | 2029-11 | 2717.76 | 744.08 | 1973.68 | 341447.37 |
| 56 | 2029-12 | 2713.49 | 739.80 | 1973.68 | 339473.68 |
| 57 | 2030-01 | 2709.21 | 735.53 | 1973.68 | 337500.00 |
| 58 | 2030-02 | 2704.93 | 731.25 | 1973.68 | 335526.32 |
| 59 | 2030-03 | 2700.66 | 726.97 | 1973.68 | 333552.63 |
| 60 | 2030-04 | 2696.38 | 722.70 | 1973.68 | 331578.95 |
| 61 | 2030-05 | 2692.11 | 718.42 | 1973.68 | 329605.26 |
| 62 | 2030-06 | 2687.83 | 714.14 | 1973.68 | 327631.58 |
| 63 | 2030-07 | 2683.55 | 709.87 | 1973.68 | 325657.89 |
| 64 | 2030-08 | 2679.28 | 705.59 | 1973.68 | 323684.21 |
| 65 | 2030-09 | 2675.00 | 701.32 | 1973.68 | 321710.53 |
| 66 | 2030-10 | 2670.72 | 697.04 | 1973.68 | 319736.84 |
| 67 | 2030-11 | 2666.45 | 692.76 | 1973.68 | 317763.16 |
| 68 | 2030-12 | 2662.17 | 688.49 | 1973.68 | 315789.47 |
| 69 | 2031-01 | 2657.89 | 684.21 | 1973.68 | 313815.79 |
| 70 | 2031-02 | 2653.62 | 679.93 | 1973.68 | 311842.11 |
| 71 | 2031-03 | 2649.34 | 675.66 | 1973.68 | 309868.42 |
| 72 | 2031-04 | 2645.07 | 671.38 | 1973.68 | 307894.74 |
| 73 | 2031-05 | 2640.79 | 667.11 | 1973.68 | 305921.05 |
| 74 | 2031-06 | 2636.51 | 662.83 | 1973.68 | 303947.37 |
| 75 | 2031-07 | 2632.24 | 658.55 | 1973.68 | 301973.68 |
| 76 | 2031-08 | 2627.96 | 654.28 | 1973.68 | 300000.00 |
| 77 | 2031-09 | 2623.68 | 650.00 | 1973.68 | 298026.32 |
| 78 | 2031-10 | 2619.41 | 645.72 | 1973.68 | 296052.63 |
| 79 | 2031-11 | 2615.13 | 641.45 | 1973.68 | 294078.95 |
| 80 | 2031-12 | 2610.86 | 637.17 | 1973.68 | 292105.26 |
| 81 | 2032-01 | 2606.58 | 632.89 | 1973.68 | 290131.58 |
| 82 | 2032-02 | 2602.30 | 628.62 | 1973.68 | 288157.89 |
| 83 | 2032-03 | 2598.03 | 624.34 | 1973.68 | 286184.21 |
| 84 | 2032-04 | 2593.75 | 620.07 | 1973.68 | 284210.53 |
| 85 | 2032-05 | 2589.47 | 615.79 | 1973.68 | 282236.84 |
| 86 | 2032-06 | 2585.20 | 611.51 | 1973.68 | 280263.16 |
| 87 | 2032-07 | 2580.92 | 607.24 | 1973.68 | 278289.47 |
| 88 | 2032-08 | 2576.64 | 602.96 | 1973.68 | 276315.79 |
| 89 | 2032-09 | 2572.37 | 598.68 | 1973.68 | 274342.11 |
| 90 | 2032-10 | 2568.09 | 594.41 | 1973.68 | 272368.42 |
| 91 | 2032-11 | 2563.82 | 590.13 | 1973.68 | 270394.74 |
| 92 | 2032-12 | 2559.54 | 585.86 | 1973.68 | 268421.05 |
| 93 | 2033-01 | 2555.26 | 581.58 | 1973.68 | 266447.37 |
| 94 | 2033-02 | 2550.99 | 577.30 | 1973.68 | 264473.68 |
| 95 | 2033-03 | 2546.71 | 573.03 | 1973.68 | 262500.00 |
| 96 | 2033-04 | 2542.43 | 568.75 | 1973.68 | 260526.32 |
| 97 | 2033-05 | 2538.16 | 564.47 | 1973.68 | 258552.63 |
| 98 | 2033-06 | 2533.88 | 560.20 | 1973.68 | 256578.95 |
| 99 | 2033-07 | 2529.61 | 555.92 | 1973.68 | 254605.26 |
| 100 | 2033-08 | 2525.33 | 551.64 | 1973.68 | 252631.58 |
| 101 | 2033-09 | 2521.05 | 547.37 | 1973.68 | 250657.89 |
| 102 | 2033-10 | 2516.78 | 543.09 | 1973.68 | 248684.21 |
| 103 | 2033-11 | 2512.50 | 538.82 | 1973.68 | 246710.53 |
| 104 | 2033-12 | 2508.22 | 534.54 | 1973.68 | 244736.84 |
| 105 | 2034-01 | 2503.95 | 530.26 | 1973.68 | 242763.16 |
| 106 | 2034-02 | 2499.67 | 525.99 | 1973.68 | 240789.47 |
| 107 | 2034-03 | 2495.39 | 521.71 | 1973.68 | 238815.79 |
| 108 | 2034-04 | 2491.12 | 517.43 | 1973.68 | 236842.11 |
| 109 | 2034-05 | 2486.84 | 513.16 | 1973.68 | 234868.42 |
| 110 | 2034-06 | 2482.57 | 508.88 | 1973.68 | 232894.74 |
| 111 | 2034-07 | 2478.29 | 504.61 | 1973.68 | 230921.05 |
| 112 | 2034-08 | 2474.01 | 500.33 | 1973.68 | 228947.37 |
| 113 | 2034-09 | 2469.74 | 496.05 | 1973.68 | 226973.68 |
| 114 | 2034-10 | 2465.46 | 491.78 | 1973.68 | 225000.00 |
| 115 | 2034-11 | 2461.18 | 487.50 | 1973.68 | 223026.32 |
| 116 | 2034-12 | 2456.91 | 483.22 | 1973.68 | 221052.63 |
| 117 | 2035-01 | 2452.63 | 478.95 | 1973.68 | 219078.95 |
| 118 | 2035-02 | 2448.36 | 474.67 | 1973.68 | 217105.26 |
| 119 | 2035-03 | 2444.08 | 470.39 | 1973.68 | 215131.58 |
| 120 | 2035-04 | 2439.80 | 466.12 | 1973.68 | 213157.89 |
| 121 | 2035-05 | 2435.53 | 461.84 | 1973.68 | 211184.21 |
| 122 | 2035-06 | 2431.25 | 457.57 | 1973.68 | 209210.53 |
| 123 | 2035-07 | 2426.97 | 453.29 | 1973.68 | 207236.84 |
| 124 | 2035-08 | 2422.70 | 449.01 | 1973.68 | 205263.16 |
| 125 | 2035-09 | 2418.42 | 444.74 | 1973.68 | 203289.47 |
| 126 | 2035-10 | 2414.14 | 440.46 | 1973.68 | 201315.79 |
| 127 | 2035-11 | 2409.87 | 436.18 | 1973.68 | 199342.11 |
| 128 | 2035-12 | 2405.59 | 431.91 | 1973.68 | 197368.42 |
| 129 | 2036-01 | 2401.32 | 427.63 | 1973.68 | 195394.74 |
| 130 | 2036-02 | 2397.04 | 423.36 | 1973.68 | 193421.05 |
| 131 | 2036-03 | 2392.76 | 419.08 | 1973.68 | 191447.37 |
| 132 | 2036-04 | 2388.49 | 414.80 | 1973.68 | 189473.68 |
| 133 | 2036-05 | 2384.21 | 410.53 | 1973.68 | 187500.00 |
| 134 | 2036-06 | 2379.93 | 406.25 | 1973.68 | 185526.32 |
| 135 | 2036-07 | 2375.66 | 401.97 | 1973.68 | 183552.63 |
| 136 | 2036-08 | 2371.38 | 397.70 | 1973.68 | 181578.95 |
| 137 | 2036-09 | 2367.11 | 393.42 | 1973.68 | 179605.26 |
| 138 | 2036-10 | 2362.83 | 389.14 | 1973.68 | 177631.58 |
| 139 | 2036-11 | 2358.55 | 384.87 | 1973.68 | 175657.89 |
| 140 | 2036-12 | 2354.28 | 380.59 | 1973.68 | 173684.21 |
| 141 | 2037-01 | 2350.00 | 376.32 | 1973.68 | 171710.53 |
| 142 | 2037-02 | 2345.72 | 372.04 | 1973.68 | 169736.84 |
| 143 | 2037-03 | 2341.45 | 367.76 | 1973.68 | 167763.16 |
| 144 | 2037-04 | 2337.17 | 363.49 | 1973.68 | 165789.47 |
| 145 | 2037-05 | 2332.89 | 359.21 | 1973.68 | 163815.79 |
| 146 | 2037-06 | 2328.62 | 354.93 | 1973.68 | 161842.11 |
| 147 | 2037-07 | 2324.34 | 350.66 | 1973.68 | 159868.42 |
| 148 | 2037-08 | 2320.07 | 346.38 | 1973.68 | 157894.74 |
| 149 | 2037-09 | 2315.79 | 342.11 | 1973.68 | 155921.05 |
| 150 | 2037-10 | 2311.51 | 337.83 | 1973.68 | 153947.37 |
| 151 | 2037-11 | 2307.24 | 333.55 | 1973.68 | 151973.68 |
| 152 | 2037-12 | 2302.96 | 329.28 | 1973.68 | 150000.00 |
| 153 | 2038-01 | 2298.68 | 325.00 | 1973.68 | 148026.32 |
| 154 | 2038-02 | 2294.41 | 320.72 | 1973.68 | 146052.63 |
| 155 | 2038-03 | 2290.13 | 316.45 | 1973.68 | 144078.95 |
| 156 | 2038-04 | 2285.86 | 312.17 | 1973.68 | 142105.26 |
| 157 | 2038-05 | 2281.58 | 307.89 | 1973.68 | 140131.58 |
| 158 | 2038-06 | 2277.30 | 303.62 | 1973.68 | 138157.89 |
| 159 | 2038-07 | 2273.03 | 299.34 | 1973.68 | 136184.21 |
| 160 | 2038-08 | 2268.75 | 295.07 | 1973.68 | 134210.53 |
| 161 | 2038-09 | 2264.47 | 290.79 | 1973.68 | 132236.84 |
| 162 | 2038-10 | 2260.20 | 286.51 | 1973.68 | 130263.16 |
| 163 | 2038-11 | 2255.92 | 282.24 | 1973.68 | 128289.47 |
| 164 | 2038-12 | 2251.64 | 277.96 | 1973.68 | 126315.79 |
| 165 | 2039-01 | 2247.37 | 273.68 | 1973.68 | 124342.11 |
| 166 | 2039-02 | 2243.09 | 269.41 | 1973.68 | 122368.42 |
| 167 | 2039-03 | 2238.82 | 265.13 | 1973.68 | 120394.74 |
| 168 | 2039-04 | 2234.54 | 260.86 | 1973.68 | 118421.05 |
| 169 | 2039-05 | 2230.26 | 256.58 | 1973.68 | 116447.37 |
| 170 | 2039-06 | 2225.99 | 252.30 | 1973.68 | 114473.68 |
| 171 | 2039-07 | 2221.71 | 248.03 | 1973.68 | 112500.00 |
| 172 | 2039-08 | 2217.43 | 243.75 | 1973.68 | 110526.32 |
| 173 | 2039-09 | 2213.16 | 239.47 | 1973.68 | 108552.63 |
| 174 | 2039-10 | 2208.88 | 235.20 | 1973.68 | 106578.95 |
| 175 | 2039-11 | 2204.61 | 230.92 | 1973.68 | 104605.26 |
| 176 | 2039-12 | 2200.33 | 226.64 | 1973.68 | 102631.58 |
| 177 | 2040-01 | 2196.05 | 222.37 | 1973.68 | 100657.89 |
| 178 | 2040-02 | 2191.78 | 218.09 | 1973.68 | 98684.21 |
| 179 | 2040-03 | 2187.50 | 213.82 | 1973.68 | 96710.53 |
| 180 | 2040-04 | 2183.22 | 209.54 | 1973.68 | 94736.84 |
| 181 | 2040-05 | 2178.95 | 205.26 | 1973.68 | 92763.16 |
| 182 | 2040-06 | 2174.67 | 200.99 | 1973.68 | 90789.47 |
| 183 | 2040-07 | 2170.39 | 196.71 | 1973.68 | 88815.79 |
| 184 | 2040-08 | 2166.12 | 192.43 | 1973.68 | 86842.11 |
| 185 | 2040-09 | 2161.84 | 188.16 | 1973.68 | 84868.42 |
| 186 | 2040-10 | 2157.57 | 183.88 | 1973.68 | 82894.74 |
| 187 | 2040-11 | 2153.29 | 179.61 | 1973.68 | 80921.05 |
| 188 | 2040-12 | 2149.01 | 175.33 | 1973.68 | 78947.37 |
| 189 | 2041-01 | 2144.74 | 171.05 | 1973.68 | 76973.68 |
| 190 | 2041-02 | 2140.46 | 166.78 | 1973.68 | 75000.00 |
| 191 | 2041-03 | 2136.18 | 162.50 | 1973.68 | 73026.32 |
| 192 | 2041-04 | 2131.91 | 158.22 | 1973.68 | 71052.63 |
| 193 | 2041-05 | 2127.63 | 153.95 | 1973.68 | 69078.95 |
| 194 | 2041-06 | 2123.36 | 149.67 | 1973.68 | 67105.26 |
| 195 | 2041-07 | 2119.08 | 145.39 | 1973.68 | 65131.58 |
| 196 | 2041-08 | 2114.80 | 141.12 | 1973.68 | 63157.89 |
| 197 | 2041-09 | 2110.53 | 136.84 | 1973.68 | 61184.21 |
| 198 | 2041-10 | 2106.25 | 132.57 | 1973.68 | 59210.53 |
| 199 | 2041-11 | 2101.97 | 128.29 | 1973.68 | 57236.84 |
| 200 | 2041-12 | 2097.70 | 124.01 | 1973.68 | 55263.16 |
| 201 | 2042-01 | 2093.42 | 119.74 | 1973.68 | 53289.47 |
| 202 | 2042-02 | 2089.14 | 115.46 | 1973.68 | 51315.79 |
| 203 | 2042-03 | 2084.87 | 111.18 | 1973.68 | 49342.11 |
| 204 | 2042-04 | 2080.59 | 106.91 | 1973.68 | 47368.42 |
| 205 | 2042-05 | 2076.32 | 102.63 | 1973.68 | 45394.74 |
| 206 | 2042-06 | 2072.04 | 98.36 | 1973.68 | 43421.05 |
| 207 | 2042-07 | 2067.76 | 94.08 | 1973.68 | 41447.37 |
| 208 | 2042-08 | 2063.49 | 89.80 | 1973.68 | 39473.68 |
| 209 | 2042-09 | 2059.21 | 85.53 | 1973.68 | 37500.00 |
| 210 | 2042-10 | 2054.93 | 81.25 | 1973.68 | 35526.32 |
| 211 | 2042-11 | 2050.66 | 76.97 | 1973.68 | 33552.63 |
| 212 | 2042-12 | 2046.38 | 72.70 | 1973.68 | 31578.95 |
| 213 | 2043-01 | 2042.11 | 68.42 | 1973.68 | 29605.26 |
| 214 | 2043-02 | 2037.83 | 64.14 | 1973.68 | 27631.58 |
| 215 | 2043-03 | 2033.55 | 59.87 | 1973.68 | 25657.89 |
| 216 | 2043-04 | 2029.28 | 55.59 | 1973.68 | 23684.21 |
| 217 | 2043-05 | 2025.00 | 51.32 | 1973.68 | 21710.53 |
| 218 | 2043-06 | 2020.72 | 47.04 | 1973.68 | 19736.84 |
| 219 | 2043-07 | 2016.45 | 42.76 | 1973.68 | 17763.16 |
| 220 | 2043-08 | 2012.17 | 38.49 | 1973.68 | 15789.47 |
| 221 | 2043-09 | 2007.89 | 34.21 | 1973.68 | 13815.79 |
| 222 | 2043-10 | 2003.62 | 29.93 | 1973.68 | 11842.11 |
| 223 | 2043-11 | 1999.34 | 25.66 | 1973.68 | 9868.42 |
| 224 | 2043-12 | 1995.07 | 21.38 | 1973.68 | 7894.74 |
| 225 | 2044-01 | 1990.79 | 17.11 | 1973.68 | 5921.05 |
| 226 | 2044-02 | 1986.51 | 12.83 | 1973.68 | 3947.37 |
| 227 | 2044-03 | 1982.24 | 8.55 | 1973.68 | 1973.68 |
| 228 | 2044-04 | 1977.96 | 4.28 | 1973.68 | 0.00 |