贷款70.4万（公积金贷款）房贷，还款17年6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：70.4万
还款月数：17年6个月
每月还款：4176.25元
利息总额：17.3万
本息合计：87.7万
| 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 | 4176.25 | 1525.33 | 2650.92 | 701349.08 |
| 2 | 2026-02 | 4176.25 | 1519.59 | 2656.66 | 698692.42 |
| 3 | 2026-03 | 4176.25 | 1513.83 | 2662.42 | 696030.00 |
| 4 | 2026-04 | 4176.25 | 1508.06 | 2668.19 | 693361.81 |
| 5 | 2026-05 | 4176.25 | 1502.28 | 2673.97 | 690687.84 |
| 6 | 2026-06 | 4176.25 | 1496.49 | 2679.76 | 688008.08 |
| 7 | 2026-07 | 4176.25 | 1490.68 | 2685.57 | 685322.51 |
| 8 | 2026-08 | 4176.25 | 1484.87 | 2691.39 | 682631.12 |
| 9 | 2026-09 | 4176.25 | 1479.03 | 2697.22 | 679933.90 |
| 10 | 2026-10 | 4176.25 | 1473.19 | 2703.06 | 677230.84 |
| 11 | 2026-11 | 4176.25 | 1467.33 | 2708.92 | 674521.92 |
| 12 | 2026-12 | 4176.25 | 1461.46 | 2714.79 | 671807.13 |
| 13 | 2027-01 | 4176.25 | 1455.58 | 2720.67 | 669086.46 |
| 14 | 2027-02 | 4176.25 | 1449.69 | 2726.57 | 666359.89 |
| 15 | 2027-03 | 4176.25 | 1443.78 | 2732.47 | 663627.42 |
| 16 | 2027-04 | 4176.25 | 1437.86 | 2738.39 | 660889.03 |
| 17 | 2027-05 | 4176.25 | 1431.93 | 2744.33 | 658144.70 |
| 18 | 2027-06 | 4176.25 | 1425.98 | 2750.27 | 655394.43 |
| 19 | 2027-07 | 4176.25 | 1420.02 | 2756.23 | 652638.19 |
| 20 | 2027-08 | 4176.25 | 1414.05 | 2762.20 | 649875.99 |
| 21 | 2027-09 | 4176.25 | 1408.06 | 2768.19 | 647107.80 |
| 22 | 2027-10 | 4176.25 | 1402.07 | 2774.19 | 644333.62 |
| 23 | 2027-11 | 4176.25 | 1396.06 | 2780.20 | 641553.42 |
| 24 | 2027-12 | 4176.25 | 1390.03 | 2786.22 | 638767.20 |
| 25 | 2028-01 | 4176.25 | 1384.00 | 2792.26 | 635974.94 |
| 26 | 2028-02 | 4176.25 | 1377.95 | 2798.31 | 633176.63 |
| 27 | 2028-03 | 4176.25 | 1371.88 | 2804.37 | 630372.26 |
| 28 | 2028-04 | 4176.25 | 1365.81 | 2810.45 | 627561.82 |
| 29 | 2028-05 | 4176.25 | 1359.72 | 2816.54 | 624745.28 |
| 30 | 2028-06 | 4176.25 | 1353.61 | 2822.64 | 621922.64 |
| 31 | 2028-07 | 4176.25 | 1347.50 | 2828.75 | 619093.89 |
| 32 | 2028-08 | 4176.25 | 1341.37 | 2834.88 | 616259.01 |
| 33 | 2028-09 | 4176.25 | 1335.23 | 2841.03 | 613417.98 |
| 34 | 2028-10 | 4176.25 | 1329.07 | 2847.18 | 610570.80 |
| 35 | 2028-11 | 4176.25 | 1322.90 | 2853.35 | 607717.45 |
| 36 | 2028-12 | 4176.25 | 1316.72 | 2859.53 | 604857.92 |
| 37 | 2029-01 | 4176.25 | 1310.53 | 2865.73 | 601992.19 |
| 38 | 2029-02 | 4176.25 | 1304.32 | 2871.94 | 599120.25 |
| 39 | 2029-03 | 4176.25 | 1298.09 | 2878.16 | 596242.09 |
| 40 | 2029-04 | 4176.25 | 1291.86 | 2884.40 | 593357.70 |
| 41 | 2029-05 | 4176.25 | 1285.61 | 2890.64 | 590467.05 |
| 42 | 2029-06 | 4176.25 | 1279.35 | 2896.91 | 587570.15 |
| 43 | 2029-07 | 4176.25 | 1273.07 | 2903.18 | 584666.96 |
| 44 | 2029-08 | 4176.25 | 1266.78 | 2909.47 | 581757.49 |
| 45 | 2029-09 | 4176.25 | 1260.47 | 2915.78 | 578841.71 |
| 46 | 2029-10 | 4176.25 | 1254.16 | 2922.10 | 575919.61 |
| 47 | 2029-11 | 4176.25 | 1247.83 | 2928.43 | 572991.19 |
| 48 | 2029-12 | 4176.25 | 1241.48 | 2934.77 | 570056.41 |
| 49 | 2030-01 | 4176.25 | 1235.12 | 2941.13 | 567115.28 |
| 50 | 2030-02 | 4176.25 | 1228.75 | 2947.50 | 564167.78 |
| 51 | 2030-03 | 4176.25 | 1222.36 | 2953.89 | 561213.89 |
| 52 | 2030-04 | 4176.25 | 1215.96 | 2960.29 | 558253.60 |
| 53 | 2030-05 | 4176.25 | 1209.55 | 2966.70 | 555286.90 |
| 54 | 2030-06 | 4176.25 | 1203.12 | 2973.13 | 552313.76 |
| 55 | 2030-07 | 4176.25 | 1196.68 | 2979.57 | 549334.19 |
| 56 | 2030-08 | 4176.25 | 1190.22 | 2986.03 | 546348.16 |
| 57 | 2030-09 | 4176.25 | 1183.75 | 2992.50 | 543355.66 |
| 58 | 2030-10 | 4176.25 | 1177.27 | 2998.98 | 540356.68 |
| 59 | 2030-11 | 4176.25 | 1170.77 | 3005.48 | 537351.20 |
| 60 | 2030-12 | 4176.25 | 1164.26 | 3011.99 | 534339.21 |
| 61 | 2031-01 | 4176.25 | 1157.73 | 3018.52 | 531320.69 |
| 62 | 2031-02 | 4176.25 | 1151.19 | 3025.06 | 528295.63 |
| 63 | 2031-03 | 4176.25 | 1144.64 | 3031.61 | 525264.02 |
| 64 | 2031-04 | 4176.25 | 1138.07 | 3038.18 | 522225.84 |
| 65 | 2031-05 | 4176.25 | 1131.49 | 3044.76 | 519181.07 |
| 66 | 2031-06 | 4176.25 | 1124.89 | 3051.36 | 516129.71 |
| 67 | 2031-07 | 4176.25 | 1118.28 | 3057.97 | 513071.74 |
| 68 | 2031-08 | 4176.25 | 1111.66 | 3064.60 | 510007.14 |
| 69 | 2031-09 | 4176.25 | 1105.02 | 3071.24 | 506935.91 |
| 70 | 2031-10 | 4176.25 | 1098.36 | 3077.89 | 503858.01 |
| 71 | 2031-11 | 4176.25 | 1091.69 | 3084.56 | 500773.45 |
| 72 | 2031-12 | 4176.25 | 1085.01 | 3091.24 | 497682.21 |
| 73 | 2032-01 | 4176.25 | 1078.31 | 3097.94 | 494584.27 |
| 74 | 2032-02 | 4176.25 | 1071.60 | 3104.65 | 491479.61 |
| 75 | 2032-03 | 4176.25 | 1064.87 | 3111.38 | 488368.23 |
| 76 | 2032-04 | 4176.25 | 1058.13 | 3118.12 | 485250.11 |
| 77 | 2032-05 | 4176.25 | 1051.38 | 3124.88 | 482125.23 |
| 78 | 2032-06 | 4176.25 | 1044.60 | 3131.65 | 478993.59 |
| 79 | 2032-07 | 4176.25 | 1037.82 | 3138.43 | 475855.15 |
| 80 | 2032-08 | 4176.25 | 1031.02 | 3145.23 | 472709.92 |
| 81 | 2032-09 | 4176.25 | 1024.20 | 3152.05 | 469557.87 |
| 82 | 2032-10 | 4176.25 | 1017.38 | 3158.88 | 466398.99 |
| 83 | 2032-11 | 4176.25 | 1010.53 | 3165.72 | 463233.27 |
| 84 | 2032-12 | 4176.25 | 1003.67 | 3172.58 | 460060.69 |
| 85 | 2033-01 | 4176.25 | 996.80 | 3179.45 | 456881.23 |
| 86 | 2033-02 | 4176.25 | 989.91 | 3186.34 | 453694.89 |
| 87 | 2033-03 | 4176.25 | 983.01 | 3193.25 | 450501.64 |
| 88 | 2033-04 | 4176.25 | 976.09 | 3200.17 | 447301.48 |
| 89 | 2033-05 | 4176.25 | 969.15 | 3207.10 | 444094.38 |
| 90 | 2033-06 | 4176.25 | 962.20 | 3214.05 | 440880.33 |
| 91 | 2033-07 | 4176.25 | 955.24 | 3221.01 | 437659.32 |
| 92 | 2033-08 | 4176.25 | 948.26 | 3227.99 | 434431.32 |
| 93 | 2033-09 | 4176.25 | 941.27 | 3234.99 | 431196.34 |
| 94 | 2033-10 | 4176.25 | 934.26 | 3241.99 | 427954.34 |
| 95 | 2033-11 | 4176.25 | 927.23 | 3249.02 | 424705.33 |
| 96 | 2033-12 | 4176.25 | 920.19 | 3256.06 | 421449.27 |
| 97 | 2034-01 | 4176.25 | 913.14 | 3263.11 | 418186.15 |
| 98 | 2034-02 | 4176.25 | 906.07 | 3270.18 | 414915.97 |
| 99 | 2034-03 | 4176.25 | 898.98 | 3277.27 | 411638.70 |
| 100 | 2034-04 | 4176.25 | 891.88 | 3284.37 | 408354.33 |
| 101 | 2034-05 | 4176.25 | 884.77 | 3291.49 | 405062.85 |
| 102 | 2034-06 | 4176.25 | 877.64 | 3298.62 | 401764.23 |
| 103 | 2034-07 | 4176.25 | 870.49 | 3305.76 | 398458.47 |
| 104 | 2034-08 | 4176.25 | 863.33 | 3312.93 | 395145.54 |
| 105 | 2034-09 | 4176.25 | 856.15 | 3320.10 | 391825.44 |
| 106 | 2034-10 | 4176.25 | 848.96 | 3327.30 | 388498.14 |
| 107 | 2034-11 | 4176.25 | 841.75 | 3334.51 | 385163.63 |
| 108 | 2034-12 | 4176.25 | 834.52 | 3341.73 | 381821.90 |
| 109 | 2035-01 | 4176.25 | 827.28 | 3348.97 | 378472.93 |
| 110 | 2035-02 | 4176.25 | 820.02 | 3356.23 | 375116.70 |
| 111 | 2035-03 | 4176.25 | 812.75 | 3363.50 | 371753.20 |
| 112 | 2035-04 | 4176.25 | 805.47 | 3370.79 | 368382.41 |
| 113 | 2035-05 | 4176.25 | 798.16 | 3378.09 | 365004.32 |
| 114 | 2035-06 | 4176.25 | 790.84 | 3385.41 | 361618.91 |
| 115 | 2035-07 | 4176.25 | 783.51 | 3392.75 | 358226.16 |
| 116 | 2035-08 | 4176.25 | 776.16 | 3400.10 | 354826.07 |
| 117 | 2035-09 | 4176.25 | 768.79 | 3407.46 | 351418.60 |
| 118 | 2035-10 | 4176.25 | 761.41 | 3414.85 | 348003.76 |
| 119 | 2035-11 | 4176.25 | 754.01 | 3422.24 | 344581.51 |
| 120 | 2035-12 | 4176.25 | 746.59 | 3429.66 | 341151.85 |
| 121 | 2036-01 | 4176.25 | 739.16 | 3437.09 | 337714.76 |
| 122 | 2036-02 | 4176.25 | 731.72 | 3444.54 | 334270.22 |
| 123 | 2036-03 | 4176.25 | 724.25 | 3452.00 | 330818.22 |
| 124 | 2036-04 | 4176.25 | 716.77 | 3459.48 | 327358.74 |
| 125 | 2036-05 | 4176.25 | 709.28 | 3466.98 | 323891.77 |
| 126 | 2036-06 | 4176.25 | 701.77 | 3474.49 | 320417.28 |
| 127 | 2036-07 | 4176.25 | 694.24 | 3482.02 | 316935.26 |
| 128 | 2036-08 | 4176.25 | 686.69 | 3489.56 | 313445.70 |
| 129 | 2036-09 | 4176.25 | 679.13 | 3497.12 | 309948.58 |
| 130 | 2036-10 | 4176.25 | 671.56 | 3504.70 | 306443.89 |
| 131 | 2036-11 | 4176.25 | 663.96 | 3512.29 | 302931.59 |
| 132 | 2036-12 | 4176.25 | 656.35 | 3519.90 | 299411.69 |
| 133 | 2037-01 | 4176.25 | 648.73 | 3527.53 | 295884.17 |
| 134 | 2037-02 | 4176.25 | 641.08 | 3535.17 | 292348.99 |
| 135 | 2037-03 | 4176.25 | 633.42 | 3542.83 | 288806.16 |
| 136 | 2037-04 | 4176.25 | 625.75 | 3550.51 | 285255.66 |
| 137 | 2037-05 | 4176.25 | 618.05 | 3558.20 | 281697.46 |
| 138 | 2037-06 | 4176.25 | 610.34 | 3565.91 | 278131.55 |
| 139 | 2037-07 | 4176.25 | 602.62 | 3573.63 | 274557.92 |
| 140 | 2037-08 | 4176.25 | 594.88 | 3581.38 | 270976.54 |
| 141 | 2037-09 | 4176.25 | 587.12 | 3589.14 | 267387.40 |
| 142 | 2037-10 | 4176.25 | 579.34 | 3596.91 | 263790.49 |
| 143 | 2037-11 | 4176.25 | 571.55 | 3604.71 | 260185.78 |
| 144 | 2037-12 | 4176.25 | 563.74 | 3612.52 | 256573.26 |
| 145 | 2038-01 | 4176.25 | 555.91 | 3620.34 | 252952.92 |
| 146 | 2038-02 | 4176.25 | 548.06 | 3628.19 | 249324.73 |
| 147 | 2038-03 | 4176.25 | 540.20 | 3636.05 | 245688.68 |
| 148 | 2038-04 | 4176.25 | 532.33 | 3643.93 | 242044.75 |
| 149 | 2038-05 | 4176.25 | 524.43 | 3651.82 | 238392.93 |
| 150 | 2038-06 | 4176.25 | 516.52 | 3659.74 | 234733.19 |
| 151 | 2038-07 | 4176.25 | 508.59 | 3667.66 | 231065.53 |
| 152 | 2038-08 | 4176.25 | 500.64 | 3675.61 | 227389.92 |
| 153 | 2038-09 | 4176.25 | 492.68 | 3683.57 | 223706.34 |
| 154 | 2038-10 | 4176.25 | 484.70 | 3691.56 | 220014.79 |
| 155 | 2038-11 | 4176.25 | 476.70 | 3699.55 | 216315.23 |
| 156 | 2038-12 | 4176.25 | 468.68 | 3707.57 | 212607.66 |
| 157 | 2039-01 | 4176.25 | 460.65 | 3715.60 | 208892.06 |
| 158 | 2039-02 | 4176.25 | 452.60 | 3723.65 | 205168.41 |
| 159 | 2039-03 | 4176.25 | 444.53 | 3731.72 | 201436.68 |
| 160 | 2039-04 | 4176.25 | 436.45 | 3739.81 | 197696.88 |
| 161 | 2039-05 | 4176.25 | 428.34 | 3747.91 | 193948.97 |
| 162 | 2039-06 | 4176.25 | 420.22 | 3756.03 | 190192.94 |
| 163 | 2039-07 | 4176.25 | 412.08 | 3764.17 | 186428.77 |
| 164 | 2039-08 | 4176.25 | 403.93 | 3772.32 | 182656.44 |
| 165 | 2039-09 | 4176.25 | 395.76 | 3780.50 | 178875.95 |
| 166 | 2039-10 | 4176.25 | 387.56 | 3788.69 | 175087.26 |
| 167 | 2039-11 | 4176.25 | 379.36 | 3796.90 | 171290.36 |
| 168 | 2039-12 | 4176.25 | 371.13 | 3805.12 | 167485.24 |
| 169 | 2040-01 | 4176.25 | 362.88 | 3813.37 | 163671.87 |
| 170 | 2040-02 | 4176.25 | 354.62 | 3821.63 | 159850.24 |
| 171 | 2040-03 | 4176.25 | 346.34 | 3829.91 | 156020.33 |
| 172 | 2040-04 | 4176.25 | 338.04 | 3838.21 | 152182.12 |
| 173 | 2040-05 | 4176.25 | 329.73 | 3846.53 | 148335.59 |
| 174 | 2040-06 | 4176.25 | 321.39 | 3854.86 | 144480.73 |
| 175 | 2040-07 | 4176.25 | 313.04 | 3863.21 | 140617.52 |
| 176 | 2040-08 | 4176.25 | 304.67 | 3871.58 | 136745.94 |
| 177 | 2040-09 | 4176.25 | 296.28 | 3879.97 | 132865.97 |
| 178 | 2040-10 | 4176.25 | 287.88 | 3888.38 | 128977.59 |
| 179 | 2040-11 | 4176.25 | 279.45 | 3896.80 | 125080.79 |
| 180 | 2040-12 | 4176.25 | 271.01 | 3905.24 | 121175.55 |
| 181 | 2041-01 | 4176.25 | 262.55 | 3913.71 | 117261.84 |
| 182 | 2041-02 | 4176.25 | 254.07 | 3922.19 | 113339.66 |
| 183 | 2041-03 | 4176.25 | 245.57 | 3930.68 | 109408.97 |
| 184 | 2041-04 | 4176.25 | 237.05 | 3939.20 | 105469.77 |
| 185 | 2041-05 | 4176.25 | 228.52 | 3947.74 | 101522.04 |
| 186 | 2041-06 | 4176.25 | 219.96 | 3956.29 | 97565.75 |
| 187 | 2041-07 | 4176.25 | 211.39 | 3964.86 | 93600.89 |
| 188 | 2041-08 | 4176.25 | 202.80 | 3973.45 | 89627.44 |
| 189 | 2041-09 | 4176.25 | 194.19 | 3982.06 | 85645.37 |
| 190 | 2041-10 | 4176.25 | 185.56 | 3990.69 | 81654.69 |
| 191 | 2041-11 | 4176.25 | 176.92 | 3999.33 | 77655.35 |
| 192 | 2041-12 | 4176.25 | 168.25 | 4008.00 | 73647.35 |
| 193 | 2042-01 | 4176.25 | 159.57 | 4016.68 | 69630.67 |
| 194 | 2042-02 | 4176.25 | 150.87 | 4025.39 | 65605.28 |
| 195 | 2042-03 | 4176.25 | 142.14 | 4034.11 | 61571.17 |
| 196 | 2042-04 | 4176.25 | 133.40 | 4042.85 | 57528.32 |
| 197 | 2042-05 | 4176.25 | 124.64 | 4051.61 | 53476.72 |
| 198 | 2042-06 | 4176.25 | 115.87 | 4060.39 | 49416.33 |
| 199 | 2042-07 | 4176.25 | 107.07 | 4069.18 | 45347.14 |
| 200 | 2042-08 | 4176.25 | 98.25 | 4078.00 | 41269.14 |
| 201 | 2042-09 | 4176.25 | 89.42 | 4086.84 | 37182.31 |
| 202 | 2042-10 | 4176.25 | 80.56 | 4095.69 | 33086.62 |
| 203 | 2042-11 | 4176.25 | 71.69 | 4104.57 | 28982.05 |
| 204 | 2042-12 | 4176.25 | 62.79 | 4113.46 | 24868.59 |
| 205 | 2043-01 | 4176.25 | 53.88 | 4122.37 | 20746.22 |
| 206 | 2043-02 | 4176.25 | 44.95 | 4131.30 | 16614.92 |
| 207 | 2043-03 | 4176.25 | 36.00 | 4140.25 | 12474.66 |
| 208 | 2043-04 | 4176.25 | 27.03 | 4149.22 | 8325.44 |
| 209 | 2043-05 | 4176.25 | 18.04 | 4158.21 | 4167.22 |
| 210 | 2043-06 | 4176.25 | 9.03 | 4167.22 | 0.00 |
等额本金还款方式：
贷款总额：70.4万
还款月数：17年6个月
首月还款：4877.71元
每月递减：7.26元
利息总额：16.09万
本息合计：86.49万
节省利息：12090.49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 | 4877.71 | 1525.33 | 3352.38 | 700647.62 |
| 2 | 2026-02 | 4870.45 | 1518.07 | 3352.38 | 697295.24 |
| 3 | 2026-03 | 4863.19 | 1510.81 | 3352.38 | 693942.86 |
| 4 | 2026-04 | 4855.92 | 1503.54 | 3352.38 | 690590.48 |
| 5 | 2026-05 | 4848.66 | 1496.28 | 3352.38 | 687238.10 |
| 6 | 2026-06 | 4841.40 | 1489.02 | 3352.38 | 683885.71 |
| 7 | 2026-07 | 4834.13 | 1481.75 | 3352.38 | 680533.33 |
| 8 | 2026-08 | 4826.87 | 1474.49 | 3352.38 | 677180.95 |
| 9 | 2026-09 | 4819.61 | 1467.23 | 3352.38 | 673828.57 |
| 10 | 2026-10 | 4812.34 | 1459.96 | 3352.38 | 670476.19 |
| 11 | 2026-11 | 4805.08 | 1452.70 | 3352.38 | 667123.81 |
| 12 | 2026-12 | 4797.82 | 1445.43 | 3352.38 | 663771.43 |
| 13 | 2027-01 | 4790.55 | 1438.17 | 3352.38 | 660419.05 |
| 14 | 2027-02 | 4783.29 | 1430.91 | 3352.38 | 657066.67 |
| 15 | 2027-03 | 4776.03 | 1423.64 | 3352.38 | 653714.29 |
| 16 | 2027-04 | 4768.76 | 1416.38 | 3352.38 | 650361.90 |
| 17 | 2027-05 | 4761.50 | 1409.12 | 3352.38 | 647009.52 |
| 18 | 2027-06 | 4754.23 | 1401.85 | 3352.38 | 643657.14 |
| 19 | 2027-07 | 4746.97 | 1394.59 | 3352.38 | 640304.76 |
| 20 | 2027-08 | 4739.71 | 1387.33 | 3352.38 | 636952.38 |
| 21 | 2027-09 | 4732.44 | 1380.06 | 3352.38 | 633600.00 |
| 22 | 2027-10 | 4725.18 | 1372.80 | 3352.38 | 630247.62 |
| 23 | 2027-11 | 4717.92 | 1365.54 | 3352.38 | 626895.24 |
| 24 | 2027-12 | 4710.65 | 1358.27 | 3352.38 | 623542.86 |
| 25 | 2028-01 | 4703.39 | 1351.01 | 3352.38 | 620190.48 |
| 26 | 2028-02 | 4696.13 | 1343.75 | 3352.38 | 616838.10 |
| 27 | 2028-03 | 4688.86 | 1336.48 | 3352.38 | 613485.71 |
| 28 | 2028-04 | 4681.60 | 1329.22 | 3352.38 | 610133.33 |
| 29 | 2028-05 | 4674.34 | 1321.96 | 3352.38 | 606780.95 |
| 30 | 2028-06 | 4667.07 | 1314.69 | 3352.38 | 603428.57 |
| 31 | 2028-07 | 4659.81 | 1307.43 | 3352.38 | 600076.19 |
| 32 | 2028-08 | 4652.55 | 1300.17 | 3352.38 | 596723.81 |
| 33 | 2028-09 | 4645.28 | 1292.90 | 3352.38 | 593371.43 |
| 34 | 2028-10 | 4638.02 | 1285.64 | 3352.38 | 590019.05 |
| 35 | 2028-11 | 4630.76 | 1278.37 | 3352.38 | 586666.67 |
| 36 | 2028-12 | 4623.49 | 1271.11 | 3352.38 | 583314.29 |
| 37 | 2029-01 | 4616.23 | 1263.85 | 3352.38 | 579961.90 |
| 38 | 2029-02 | 4608.97 | 1256.58 | 3352.38 | 576609.52 |
| 39 | 2029-03 | 4601.70 | 1249.32 | 3352.38 | 573257.14 |
| 40 | 2029-04 | 4594.44 | 1242.06 | 3352.38 | 569904.76 |
| 41 | 2029-05 | 4587.17 | 1234.79 | 3352.38 | 566552.38 |
| 42 | 2029-06 | 4579.91 | 1227.53 | 3352.38 | 563200.00 |
| 43 | 2029-07 | 4572.65 | 1220.27 | 3352.38 | 559847.62 |
| 44 | 2029-08 | 4565.38 | 1213.00 | 3352.38 | 556495.24 |
| 45 | 2029-09 | 4558.12 | 1205.74 | 3352.38 | 553142.86 |
| 46 | 2029-10 | 4550.86 | 1198.48 | 3352.38 | 549790.48 |
| 47 | 2029-11 | 4543.59 | 1191.21 | 3352.38 | 546438.10 |
| 48 | 2029-12 | 4536.33 | 1183.95 | 3352.38 | 543085.71 |
| 49 | 2030-01 | 4529.07 | 1176.69 | 3352.38 | 539733.33 |
| 50 | 2030-02 | 4521.80 | 1169.42 | 3352.38 | 536380.95 |
| 51 | 2030-03 | 4514.54 | 1162.16 | 3352.38 | 533028.57 |
| 52 | 2030-04 | 4507.28 | 1154.90 | 3352.38 | 529676.19 |
| 53 | 2030-05 | 4500.01 | 1147.63 | 3352.38 | 526323.81 |
| 54 | 2030-06 | 4492.75 | 1140.37 | 3352.38 | 522971.43 |
| 55 | 2030-07 | 4485.49 | 1133.10 | 3352.38 | 519619.05 |
| 56 | 2030-08 | 4478.22 | 1125.84 | 3352.38 | 516266.67 |
| 57 | 2030-09 | 4470.96 | 1118.58 | 3352.38 | 512914.29 |
| 58 | 2030-10 | 4463.70 | 1111.31 | 3352.38 | 509561.90 |
| 59 | 2030-11 | 4456.43 | 1104.05 | 3352.38 | 506209.52 |
| 60 | 2030-12 | 4449.17 | 1096.79 | 3352.38 | 502857.14 |
| 61 | 2031-01 | 4441.90 | 1089.52 | 3352.38 | 499504.76 |
| 62 | 2031-02 | 4434.64 | 1082.26 | 3352.38 | 496152.38 |
| 63 | 2031-03 | 4427.38 | 1075.00 | 3352.38 | 492800.00 |
| 64 | 2031-04 | 4420.11 | 1067.73 | 3352.38 | 489447.62 |
| 65 | 2031-05 | 4412.85 | 1060.47 | 3352.38 | 486095.24 |
| 66 | 2031-06 | 4405.59 | 1053.21 | 3352.38 | 482742.86 |
| 67 | 2031-07 | 4398.32 | 1045.94 | 3352.38 | 479390.48 |
| 68 | 2031-08 | 4391.06 | 1038.68 | 3352.38 | 476038.10 |
| 69 | 2031-09 | 4383.80 | 1031.42 | 3352.38 | 472685.71 |
| 70 | 2031-10 | 4376.53 | 1024.15 | 3352.38 | 469333.33 |
| 71 | 2031-11 | 4369.27 | 1016.89 | 3352.38 | 465980.95 |
| 72 | 2031-12 | 4362.01 | 1009.63 | 3352.38 | 462628.57 |
| 73 | 2032-01 | 4354.74 | 1002.36 | 3352.38 | 459276.19 |
| 74 | 2032-02 | 4347.48 | 995.10 | 3352.38 | 455923.81 |
| 75 | 2032-03 | 4340.22 | 987.83 | 3352.38 | 452571.43 |
| 76 | 2032-04 | 4332.95 | 980.57 | 3352.38 | 449219.05 |
| 77 | 2032-05 | 4325.69 | 973.31 | 3352.38 | 445866.67 |
| 78 | 2032-06 | 4318.43 | 966.04 | 3352.38 | 442514.29 |
| 79 | 2032-07 | 4311.16 | 958.78 | 3352.38 | 439161.90 |
| 80 | 2032-08 | 4303.90 | 951.52 | 3352.38 | 435809.52 |
| 81 | 2032-09 | 4296.63 | 944.25 | 3352.38 | 432457.14 |
| 82 | 2032-10 | 4289.37 | 936.99 | 3352.38 | 429104.76 |
| 83 | 2032-11 | 4282.11 | 929.73 | 3352.38 | 425752.38 |
| 84 | 2032-12 | 4274.84 | 922.46 | 3352.38 | 422400.00 |
| 85 | 2033-01 | 4267.58 | 915.20 | 3352.38 | 419047.62 |
| 86 | 2033-02 | 4260.32 | 907.94 | 3352.38 | 415695.24 |
| 87 | 2033-03 | 4253.05 | 900.67 | 3352.38 | 412342.86 |
| 88 | 2033-04 | 4245.79 | 893.41 | 3352.38 | 408990.48 |
| 89 | 2033-05 | 4238.53 | 886.15 | 3352.38 | 405638.10 |
| 90 | 2033-06 | 4231.26 | 878.88 | 3352.38 | 402285.71 |
| 91 | 2033-07 | 4224.00 | 871.62 | 3352.38 | 398933.33 |
| 92 | 2033-08 | 4216.74 | 864.36 | 3352.38 | 395580.95 |
| 93 | 2033-09 | 4209.47 | 857.09 | 3352.38 | 392228.57 |
| 94 | 2033-10 | 4202.21 | 849.83 | 3352.38 | 388876.19 |
| 95 | 2033-11 | 4194.95 | 842.57 | 3352.38 | 385523.81 |
| 96 | 2033-12 | 4187.68 | 835.30 | 3352.38 | 382171.43 |
| 97 | 2034-01 | 4180.42 | 828.04 | 3352.38 | 378819.05 |
| 98 | 2034-02 | 4173.16 | 820.77 | 3352.38 | 375466.67 |
| 99 | 2034-03 | 4165.89 | 813.51 | 3352.38 | 372114.29 |
| 100 | 2034-04 | 4158.63 | 806.25 | 3352.38 | 368761.90 |
| 101 | 2034-05 | 4151.37 | 798.98 | 3352.38 | 365409.52 |
| 102 | 2034-06 | 4144.10 | 791.72 | 3352.38 | 362057.14 |
| 103 | 2034-07 | 4136.84 | 784.46 | 3352.38 | 358704.76 |
| 104 | 2034-08 | 4129.57 | 777.19 | 3352.38 | 355352.38 |
| 105 | 2034-09 | 4122.31 | 769.93 | 3352.38 | 352000.00 |
| 106 | 2034-10 | 4115.05 | 762.67 | 3352.38 | 348647.62 |
| 107 | 2034-11 | 4107.78 | 755.40 | 3352.38 | 345295.24 |
| 108 | 2034-12 | 4100.52 | 748.14 | 3352.38 | 341942.86 |
| 109 | 2035-01 | 4093.26 | 740.88 | 3352.38 | 338590.48 |
| 110 | 2035-02 | 4085.99 | 733.61 | 3352.38 | 335238.10 |
| 111 | 2035-03 | 4078.73 | 726.35 | 3352.38 | 331885.71 |
| 112 | 2035-04 | 4071.47 | 719.09 | 3352.38 | 328533.33 |
| 113 | 2035-05 | 4064.20 | 711.82 | 3352.38 | 325180.95 |
| 114 | 2035-06 | 4056.94 | 704.56 | 3352.38 | 321828.57 |
| 115 | 2035-07 | 4049.68 | 697.30 | 3352.38 | 318476.19 |
| 116 | 2035-08 | 4042.41 | 690.03 | 3352.38 | 315123.81 |
| 117 | 2035-09 | 4035.15 | 682.77 | 3352.38 | 311771.43 |
| 118 | 2035-10 | 4027.89 | 675.50 | 3352.38 | 308419.05 |
| 119 | 2035-11 | 4020.62 | 668.24 | 3352.38 | 305066.67 |
| 120 | 2035-12 | 4013.36 | 660.98 | 3352.38 | 301714.29 |
| 121 | 2036-01 | 4006.10 | 653.71 | 3352.38 | 298361.90 |
| 122 | 2036-02 | 3998.83 | 646.45 | 3352.38 | 295009.52 |
| 123 | 2036-03 | 3991.57 | 639.19 | 3352.38 | 291657.14 |
| 124 | 2036-04 | 3984.30 | 631.92 | 3352.38 | 288304.76 |
| 125 | 2036-05 | 3977.04 | 624.66 | 3352.38 | 284952.38 |
| 126 | 2036-06 | 3969.78 | 617.40 | 3352.38 | 281600.00 |
| 127 | 2036-07 | 3962.51 | 610.13 | 3352.38 | 278247.62 |
| 128 | 2036-08 | 3955.25 | 602.87 | 3352.38 | 274895.24 |
| 129 | 2036-09 | 3947.99 | 595.61 | 3352.38 | 271542.86 |
| 130 | 2036-10 | 3940.72 | 588.34 | 3352.38 | 268190.48 |
| 131 | 2036-11 | 3933.46 | 581.08 | 3352.38 | 264838.10 |
| 132 | 2036-12 | 3926.20 | 573.82 | 3352.38 | 261485.71 |
| 133 | 2037-01 | 3918.93 | 566.55 | 3352.38 | 258133.33 |
| 134 | 2037-02 | 3911.67 | 559.29 | 3352.38 | 254780.95 |
| 135 | 2037-03 | 3904.41 | 552.03 | 3352.38 | 251428.57 |
| 136 | 2037-04 | 3897.14 | 544.76 | 3352.38 | 248076.19 |
| 137 | 2037-05 | 3889.88 | 537.50 | 3352.38 | 244723.81 |
| 138 | 2037-06 | 3882.62 | 530.23 | 3352.38 | 241371.43 |
| 139 | 2037-07 | 3875.35 | 522.97 | 3352.38 | 238019.05 |
| 140 | 2037-08 | 3868.09 | 515.71 | 3352.38 | 234666.67 |
| 141 | 2037-09 | 3860.83 | 508.44 | 3352.38 | 231314.29 |
| 142 | 2037-10 | 3853.56 | 501.18 | 3352.38 | 227961.90 |
| 143 | 2037-11 | 3846.30 | 493.92 | 3352.38 | 224609.52 |
| 144 | 2037-12 | 3839.03 | 486.65 | 3352.38 | 221257.14 |
| 145 | 2038-01 | 3831.77 | 479.39 | 3352.38 | 217904.76 |
| 146 | 2038-02 | 3824.51 | 472.13 | 3352.38 | 214552.38 |
| 147 | 2038-03 | 3817.24 | 464.86 | 3352.38 | 211200.00 |
| 148 | 2038-04 | 3809.98 | 457.60 | 3352.38 | 207847.62 |
| 149 | 2038-05 | 3802.72 | 450.34 | 3352.38 | 204495.24 |
| 150 | 2038-06 | 3795.45 | 443.07 | 3352.38 | 201142.86 |
| 151 | 2038-07 | 3788.19 | 435.81 | 3352.38 | 197790.48 |
| 152 | 2038-08 | 3780.93 | 428.55 | 3352.38 | 194438.10 |
| 153 | 2038-09 | 3773.66 | 421.28 | 3352.38 | 191085.71 |
| 154 | 2038-10 | 3766.40 | 414.02 | 3352.38 | 187733.33 |
| 155 | 2038-11 | 3759.14 | 406.76 | 3352.38 | 184380.95 |
| 156 | 2038-12 | 3751.87 | 399.49 | 3352.38 | 181028.57 |
| 157 | 2039-01 | 3744.61 | 392.23 | 3352.38 | 177676.19 |
| 158 | 2039-02 | 3737.35 | 384.97 | 3352.38 | 174323.81 |
| 159 | 2039-03 | 3730.08 | 377.70 | 3352.38 | 170971.43 |
| 160 | 2039-04 | 3722.82 | 370.44 | 3352.38 | 167619.05 |
| 161 | 2039-05 | 3715.56 | 363.17 | 3352.38 | 164266.67 |
| 162 | 2039-06 | 3708.29 | 355.91 | 3352.38 | 160914.29 |
| 163 | 2039-07 | 3701.03 | 348.65 | 3352.38 | 157561.90 |
| 164 | 2039-08 | 3693.77 | 341.38 | 3352.38 | 154209.52 |
| 165 | 2039-09 | 3686.50 | 334.12 | 3352.38 | 150857.14 |
| 166 | 2039-10 | 3679.24 | 326.86 | 3352.38 | 147504.76 |
| 167 | 2039-11 | 3671.97 | 319.59 | 3352.38 | 144152.38 |
| 168 | 2039-12 | 3664.71 | 312.33 | 3352.38 | 140800.00 |
| 169 | 2040-01 | 3657.45 | 305.07 | 3352.38 | 137447.62 |
| 170 | 2040-02 | 3650.18 | 297.80 | 3352.38 | 134095.24 |
| 171 | 2040-03 | 3642.92 | 290.54 | 3352.38 | 130742.86 |
| 172 | 2040-04 | 3635.66 | 283.28 | 3352.38 | 127390.48 |
| 173 | 2040-05 | 3628.39 | 276.01 | 3352.38 | 124038.10 |
| 174 | 2040-06 | 3621.13 | 268.75 | 3352.38 | 120685.71 |
| 175 | 2040-07 | 3613.87 | 261.49 | 3352.38 | 117333.33 |
| 176 | 2040-08 | 3606.60 | 254.22 | 3352.38 | 113980.95 |
| 177 | 2040-09 | 3599.34 | 246.96 | 3352.38 | 110628.57 |
| 178 | 2040-10 | 3592.08 | 239.70 | 3352.38 | 107276.19 |
| 179 | 2040-11 | 3584.81 | 232.43 | 3352.38 | 103923.81 |
| 180 | 2040-12 | 3577.55 | 225.17 | 3352.38 | 100571.43 |
| 181 | 2041-01 | 3570.29 | 217.90 | 3352.38 | 97219.05 |
| 182 | 2041-02 | 3563.02 | 210.64 | 3352.38 | 93866.67 |
| 183 | 2041-03 | 3555.76 | 203.38 | 3352.38 | 90514.29 |
| 184 | 2041-04 | 3548.50 | 196.11 | 3352.38 | 87161.90 |
| 185 | 2041-05 | 3541.23 | 188.85 | 3352.38 | 83809.52 |
| 186 | 2041-06 | 3533.97 | 181.59 | 3352.38 | 80457.14 |
| 187 | 2041-07 | 3526.70 | 174.32 | 3352.38 | 77104.76 |
| 188 | 2041-08 | 3519.44 | 167.06 | 3352.38 | 73752.38 |
| 189 | 2041-09 | 3512.18 | 159.80 | 3352.38 | 70400.00 |
| 190 | 2041-10 | 3504.91 | 152.53 | 3352.38 | 67047.62 |
| 191 | 2041-11 | 3497.65 | 145.27 | 3352.38 | 63695.24 |
| 192 | 2041-12 | 3490.39 | 138.01 | 3352.38 | 60342.86 |
| 193 | 2042-01 | 3483.12 | 130.74 | 3352.38 | 56990.48 |
| 194 | 2042-02 | 3475.86 | 123.48 | 3352.38 | 53638.10 |
| 195 | 2042-03 | 3468.60 | 116.22 | 3352.38 | 50285.71 |
| 196 | 2042-04 | 3461.33 | 108.95 | 3352.38 | 46933.33 |
| 197 | 2042-05 | 3454.07 | 101.69 | 3352.38 | 43580.95 |
| 198 | 2042-06 | 3446.81 | 94.43 | 3352.38 | 40228.57 |
| 199 | 2042-07 | 3439.54 | 87.16 | 3352.38 | 36876.19 |
| 200 | 2042-08 | 3432.28 | 79.90 | 3352.38 | 33523.81 |
| 201 | 2042-09 | 3425.02 | 72.63 | 3352.38 | 30171.43 |
| 202 | 2042-10 | 3417.75 | 65.37 | 3352.38 | 26819.05 |
| 203 | 2042-11 | 3410.49 | 58.11 | 3352.38 | 23466.67 |
| 204 | 2042-12 | 3403.23 | 50.84 | 3352.38 | 20114.29 |
| 205 | 2043-01 | 3395.96 | 43.58 | 3352.38 | 16761.90 |
| 206 | 2043-02 | 3388.70 | 36.32 | 3352.38 | 13409.52 |
| 207 | 2043-03 | 3381.43 | 29.05 | 3352.38 | 10057.14 |
| 208 | 2043-04 | 3374.17 | 21.79 | 3352.38 | 6704.76 |
| 209 | 2043-05 | 3366.91 | 14.53 | 3352.38 | 3352.38 |
| 210 | 2043-06 | 3359.64 | 7.26 | 3352.38 | 0.00 |