深圳贷款28.35万（公积金贷款）房贷，还款16年9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：28.35万
还款月数：16年9个月
每月还款：1741.2元
利息总额：6.65万
本息合计：35万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-06 | 1741.20 | 614.22 | 1126.98 | 282357.02 |
| 2 | 2025-07 | 1741.20 | 611.77 | 1129.43 | 281227.59 |
| 3 | 2025-08 | 1741.20 | 609.33 | 1131.87 | 280095.72 |
| 4 | 2025-09 | 1741.20 | 606.87 | 1134.33 | 278961.39 |
| 5 | 2025-10 | 1741.20 | 604.42 | 1136.78 | 277824.61 |
| 6 | 2025-11 | 1741.20 | 601.95 | 1139.25 | 276685.36 |
| 7 | 2025-12 | 1741.20 | 599.48 | 1141.72 | 275543.64 |
| 8 | 2026-01 | 1741.20 | 597.01 | 1144.19 | 274399.45 |
| 9 | 2026-02 | 1741.20 | 594.53 | 1146.67 | 273252.79 |
| 10 | 2026-03 | 1741.20 | 592.05 | 1149.15 | 272103.63 |
| 11 | 2026-04 | 1741.20 | 589.56 | 1151.64 | 270951.99 |
| 12 | 2026-05 | 1741.20 | 587.06 | 1154.14 | 269797.86 |
| 13 | 2026-06 | 1741.20 | 584.56 | 1156.64 | 268641.22 |
| 14 | 2026-07 | 1741.20 | 582.06 | 1159.14 | 267482.07 |
| 15 | 2026-08 | 1741.20 | 579.54 | 1161.66 | 266320.42 |
| 16 | 2026-09 | 1741.20 | 577.03 | 1164.17 | 265156.24 |
| 17 | 2026-10 | 1741.20 | 574.51 | 1166.69 | 263989.55 |
| 18 | 2026-11 | 1741.20 | 571.98 | 1169.22 | 262820.33 |
| 19 | 2026-12 | 1741.20 | 569.44 | 1171.76 | 261648.57 |
| 20 | 2027-01 | 1741.20 | 566.91 | 1174.29 | 260474.28 |
| 21 | 2027-02 | 1741.20 | 564.36 | 1176.84 | 259297.44 |
| 22 | 2027-03 | 1741.20 | 561.81 | 1179.39 | 258118.05 |
| 23 | 2027-04 | 1741.20 | 559.26 | 1181.94 | 256936.10 |
| 24 | 2027-05 | 1741.20 | 556.69 | 1184.51 | 255751.60 |
| 25 | 2027-06 | 1741.20 | 554.13 | 1187.07 | 254564.53 |
| 26 | 2027-07 | 1741.20 | 551.56 | 1189.64 | 253374.88 |
| 27 | 2027-08 | 1741.20 | 548.98 | 1192.22 | 252182.66 |
| 28 | 2027-09 | 1741.20 | 546.40 | 1194.80 | 250987.86 |
| 29 | 2027-10 | 1741.20 | 543.81 | 1197.39 | 249790.47 |
| 30 | 2027-11 | 1741.20 | 541.21 | 1199.99 | 248590.48 |
| 31 | 2027-12 | 1741.20 | 538.61 | 1202.59 | 247387.89 |
| 32 | 2028-01 | 1741.20 | 536.01 | 1205.19 | 246182.70 |
| 33 | 2028-02 | 1741.20 | 533.40 | 1207.80 | 244974.89 |
| 34 | 2028-03 | 1741.20 | 530.78 | 1210.42 | 243764.47 |
| 35 | 2028-04 | 1741.20 | 528.16 | 1213.04 | 242551.43 |
| 36 | 2028-05 | 1741.20 | 525.53 | 1215.67 | 241335.76 |
| 37 | 2028-06 | 1741.20 | 522.89 | 1218.31 | 240117.45 |
| 38 | 2028-07 | 1741.20 | 520.25 | 1220.95 | 238896.51 |
| 39 | 2028-08 | 1741.20 | 517.61 | 1223.59 | 237672.91 |
| 40 | 2028-09 | 1741.20 | 514.96 | 1226.24 | 236446.67 |
| 41 | 2028-10 | 1741.20 | 512.30 | 1228.90 | 235217.77 |
| 42 | 2028-11 | 1741.20 | 509.64 | 1231.56 | 233986.21 |
| 43 | 2028-12 | 1741.20 | 506.97 | 1234.23 | 232751.98 |
| 44 | 2029-01 | 1741.20 | 504.30 | 1236.90 | 231515.08 |
| 45 | 2029-02 | 1741.20 | 501.62 | 1239.58 | 230275.49 |
| 46 | 2029-03 | 1741.20 | 498.93 | 1242.27 | 229033.22 |
| 47 | 2029-04 | 1741.20 | 496.24 | 1244.96 | 227788.26 |
| 48 | 2029-05 | 1741.20 | 493.54 | 1247.66 | 226540.60 |
| 49 | 2029-06 | 1741.20 | 490.84 | 1250.36 | 225290.24 |
| 50 | 2029-07 | 1741.20 | 488.13 | 1253.07 | 224037.17 |
| 51 | 2029-08 | 1741.20 | 485.41 | 1255.79 | 222781.38 |
| 52 | 2029-09 | 1741.20 | 482.69 | 1258.51 | 221522.88 |
| 53 | 2029-10 | 1741.20 | 479.97 | 1261.23 | 220261.64 |
| 54 | 2029-11 | 1741.20 | 477.23 | 1263.97 | 218997.68 |
| 55 | 2029-12 | 1741.20 | 474.49 | 1266.71 | 217730.97 |
| 56 | 2030-01 | 1741.20 | 471.75 | 1269.45 | 216461.52 |
| 57 | 2030-02 | 1741.20 | 469.00 | 1272.20 | 215189.32 |
| 58 | 2030-03 | 1741.20 | 466.24 | 1274.96 | 213914.37 |
| 59 | 2030-04 | 1741.20 | 463.48 | 1277.72 | 212636.65 |
| 60 | 2030-05 | 1741.20 | 460.71 | 1280.49 | 211356.16 |
| 61 | 2030-06 | 1741.20 | 457.94 | 1283.26 | 210072.90 |
| 62 | 2030-07 | 1741.20 | 455.16 | 1286.04 | 208786.86 |
| 63 | 2030-08 | 1741.20 | 452.37 | 1288.83 | 207498.03 |
| 64 | 2030-09 | 1741.20 | 449.58 | 1291.62 | 206206.41 |
| 65 | 2030-10 | 1741.20 | 446.78 | 1294.42 | 204911.99 |
| 66 | 2030-11 | 1741.20 | 443.98 | 1297.22 | 203614.76 |
| 67 | 2030-12 | 1741.20 | 441.17 | 1300.03 | 202314.73 |
| 68 | 2031-01 | 1741.20 | 438.35 | 1302.85 | 201011.88 |
| 69 | 2031-02 | 1741.20 | 435.53 | 1305.67 | 199706.20 |
| 70 | 2031-03 | 1741.20 | 432.70 | 1308.50 | 198397.70 |
| 71 | 2031-04 | 1741.20 | 429.86 | 1311.34 | 197086.36 |
| 72 | 2031-05 | 1741.20 | 427.02 | 1314.18 | 195772.18 |
| 73 | 2031-06 | 1741.20 | 424.17 | 1317.03 | 194455.15 |
| 74 | 2031-07 | 1741.20 | 421.32 | 1319.88 | 193135.27 |
| 75 | 2031-08 | 1741.20 | 418.46 | 1322.74 | 191812.53 |
| 76 | 2031-09 | 1741.20 | 415.59 | 1325.61 | 190486.93 |
| 77 | 2031-10 | 1741.20 | 412.72 | 1328.48 | 189158.45 |
| 78 | 2031-11 | 1741.20 | 409.84 | 1331.36 | 187827.09 |
| 79 | 2031-12 | 1741.20 | 406.96 | 1334.24 | 186492.85 |
| 80 | 2032-01 | 1741.20 | 404.07 | 1337.13 | 185155.72 |
| 81 | 2032-02 | 1741.20 | 401.17 | 1340.03 | 183815.69 |
| 82 | 2032-03 | 1741.20 | 398.27 | 1342.93 | 182472.76 |
| 83 | 2032-04 | 1741.20 | 395.36 | 1345.84 | 181126.91 |
| 84 | 2032-05 | 1741.20 | 392.44 | 1348.76 | 179778.16 |
| 85 | 2032-06 | 1741.20 | 389.52 | 1351.68 | 178426.48 |
| 86 | 2032-07 | 1741.20 | 386.59 | 1354.61 | 177071.87 |
| 87 | 2032-08 | 1741.20 | 383.66 | 1357.54 | 175714.32 |
| 88 | 2032-09 | 1741.20 | 380.71 | 1360.49 | 174353.84 |
| 89 | 2032-10 | 1741.20 | 377.77 | 1363.43 | 172990.40 |
| 90 | 2032-11 | 1741.20 | 374.81 | 1366.39 | 171624.01 |
| 91 | 2032-12 | 1741.20 | 371.85 | 1369.35 | 170254.67 |
| 92 | 2033-01 | 1741.20 | 368.89 | 1372.31 | 168882.35 |
| 93 | 2033-02 | 1741.20 | 365.91 | 1375.29 | 167507.06 |
| 94 | 2033-03 | 1741.20 | 362.93 | 1378.27 | 166128.80 |
| 95 | 2033-04 | 1741.20 | 359.95 | 1381.25 | 164747.54 |
| 96 | 2033-05 | 1741.20 | 356.95 | 1384.25 | 163363.29 |
| 97 | 2033-06 | 1741.20 | 353.95 | 1387.25 | 161976.05 |
| 98 | 2033-07 | 1741.20 | 350.95 | 1390.25 | 160585.80 |
| 99 | 2033-08 | 1741.20 | 347.94 | 1393.26 | 159192.53 |
| 100 | 2033-09 | 1741.20 | 344.92 | 1396.28 | 157796.25 |
| 101 | 2033-10 | 1741.20 | 341.89 | 1399.31 | 156396.94 |
| 102 | 2033-11 | 1741.20 | 338.86 | 1402.34 | 154994.60 |
| 103 | 2033-12 | 1741.20 | 335.82 | 1405.38 | 153589.22 |
| 104 | 2034-01 | 1741.20 | 332.78 | 1408.42 | 152180.80 |
| 105 | 2034-02 | 1741.20 | 329.73 | 1411.47 | 150769.32 |
| 106 | 2034-03 | 1741.20 | 326.67 | 1414.53 | 149354.79 |
| 107 | 2034-04 | 1741.20 | 323.60 | 1417.60 | 147937.19 |
| 108 | 2034-05 | 1741.20 | 320.53 | 1420.67 | 146516.52 |
| 109 | 2034-06 | 1741.20 | 317.45 | 1423.75 | 145092.78 |
| 110 | 2034-07 | 1741.20 | 314.37 | 1426.83 | 143665.94 |
| 111 | 2034-08 | 1741.20 | 311.28 | 1429.92 | 142236.02 |
| 112 | 2034-09 | 1741.20 | 308.18 | 1433.02 | 140803.00 |
| 113 | 2034-10 | 1741.20 | 305.07 | 1436.13 | 139366.87 |
| 114 | 2034-11 | 1741.20 | 301.96 | 1439.24 | 137927.63 |
| 115 | 2034-12 | 1741.20 | 298.84 | 1442.36 | 136485.28 |
| 116 | 2035-01 | 1741.20 | 295.72 | 1445.48 | 135039.79 |
| 117 | 2035-02 | 1741.20 | 292.59 | 1448.61 | 133591.18 |
| 118 | 2035-03 | 1741.20 | 289.45 | 1451.75 | 132139.43 |
| 119 | 2035-04 | 1741.20 | 286.30 | 1454.90 | 130684.53 |
| 120 | 2035-05 | 1741.20 | 283.15 | 1458.05 | 129226.48 |
| 121 | 2035-06 | 1741.20 | 279.99 | 1461.21 | 127765.27 |
| 122 | 2035-07 | 1741.20 | 276.82 | 1464.38 | 126300.89 |
| 123 | 2035-08 | 1741.20 | 273.65 | 1467.55 | 124833.35 |
| 124 | 2035-09 | 1741.20 | 270.47 | 1470.73 | 123362.62 |
| 125 | 2035-10 | 1741.20 | 267.29 | 1473.91 | 121888.70 |
| 126 | 2035-11 | 1741.20 | 264.09 | 1477.11 | 120411.60 |
| 127 | 2035-12 | 1741.20 | 260.89 | 1480.31 | 118931.29 |
| 128 | 2036-01 | 1741.20 | 257.68 | 1483.52 | 117447.77 |
| 129 | 2036-02 | 1741.20 | 254.47 | 1486.73 | 115961.04 |
| 130 | 2036-03 | 1741.20 | 251.25 | 1489.95 | 114471.09 |
| 131 | 2036-04 | 1741.20 | 248.02 | 1493.18 | 112977.91 |
| 132 | 2036-05 | 1741.20 | 244.79 | 1496.41 | 111481.50 |
| 133 | 2036-06 | 1741.20 | 241.54 | 1499.66 | 109981.84 |
| 134 | 2036-07 | 1741.20 | 238.29 | 1502.91 | 108478.93 |
| 135 | 2036-08 | 1741.20 | 235.04 | 1506.16 | 106972.77 |
| 136 | 2036-09 | 1741.20 | 231.77 | 1509.43 | 105463.35 |
| 137 | 2036-10 | 1741.20 | 228.50 | 1512.70 | 103950.65 |
| 138 | 2036-11 | 1741.20 | 225.23 | 1515.97 | 102434.68 |
| 139 | 2036-12 | 1741.20 | 221.94 | 1519.26 | 100915.42 |
| 140 | 2037-01 | 1741.20 | 218.65 | 1522.55 | 99392.87 |
| 141 | 2037-02 | 1741.20 | 215.35 | 1525.85 | 97867.02 |
| 142 | 2037-03 | 1741.20 | 212.05 | 1529.15 | 96337.87 |
| 143 | 2037-04 | 1741.20 | 208.73 | 1532.47 | 94805.40 |
| 144 | 2037-05 | 1741.20 | 205.41 | 1535.79 | 93269.61 |
| 145 | 2037-06 | 1741.20 | 202.08 | 1539.12 | 91730.49 |
| 146 | 2037-07 | 1741.20 | 198.75 | 1542.45 | 90188.04 |
| 147 | 2037-08 | 1741.20 | 195.41 | 1545.79 | 88642.25 |
| 148 | 2037-09 | 1741.20 | 192.06 | 1549.14 | 87093.11 |
| 149 | 2037-10 | 1741.20 | 188.70 | 1552.50 | 85540.61 |
| 150 | 2037-11 | 1741.20 | 185.34 | 1555.86 | 83984.75 |
| 151 | 2037-12 | 1741.20 | 181.97 | 1559.23 | 82425.51 |
| 152 | 2038-01 | 1741.20 | 178.59 | 1562.61 | 80862.90 |
| 153 | 2038-02 | 1741.20 | 175.20 | 1566.00 | 79296.91 |
| 154 | 2038-03 | 1741.20 | 171.81 | 1569.39 | 77727.52 |
| 155 | 2038-04 | 1741.20 | 168.41 | 1572.79 | 76154.73 |
| 156 | 2038-05 | 1741.20 | 165.00 | 1576.20 | 74578.53 |
| 157 | 2038-06 | 1741.20 | 161.59 | 1579.61 | 72998.91 |
| 158 | 2038-07 | 1741.20 | 158.16 | 1583.04 | 71415.88 |
| 159 | 2038-08 | 1741.20 | 154.73 | 1586.47 | 69829.41 |
| 160 | 2038-09 | 1741.20 | 151.30 | 1589.90 | 68239.51 |
| 161 | 2038-10 | 1741.20 | 147.85 | 1593.35 | 66646.16 |
| 162 | 2038-11 | 1741.20 | 144.40 | 1596.80 | 65049.36 |
| 163 | 2038-12 | 1741.20 | 140.94 | 1600.26 | 63449.10 |
| 164 | 2039-01 | 1741.20 | 137.47 | 1603.73 | 61845.38 |
| 165 | 2039-02 | 1741.20 | 134.00 | 1607.20 | 60238.17 |
| 166 | 2039-03 | 1741.20 | 130.52 | 1610.68 | 58627.49 |
| 167 | 2039-04 | 1741.20 | 127.03 | 1614.17 | 57013.32 |
| 168 | 2039-05 | 1741.20 | 123.53 | 1617.67 | 55395.64 |
| 169 | 2039-06 | 1741.20 | 120.02 | 1621.18 | 53774.47 |
| 170 | 2039-07 | 1741.20 | 116.51 | 1624.69 | 52149.78 |
| 171 | 2039-08 | 1741.20 | 112.99 | 1628.21 | 50521.57 |
| 172 | 2039-09 | 1741.20 | 109.46 | 1631.74 | 48889.83 |
| 173 | 2039-10 | 1741.20 | 105.93 | 1635.27 | 47254.56 |
| 174 | 2039-11 | 1741.20 | 102.38 | 1638.82 | 45615.75 |
| 175 | 2039-12 | 1741.20 | 98.83 | 1642.37 | 43973.38 |
| 176 | 2040-01 | 1741.20 | 95.28 | 1645.92 | 42327.46 |
| 177 | 2040-02 | 1741.20 | 91.71 | 1649.49 | 40677.97 |
| 178 | 2040-03 | 1741.20 | 88.14 | 1653.06 | 39024.90 |
| 179 | 2040-04 | 1741.20 | 84.55 | 1656.65 | 37368.26 |
| 180 | 2040-05 | 1741.20 | 80.96 | 1660.24 | 35708.02 |
| 181 | 2040-06 | 1741.20 | 77.37 | 1663.83 | 34044.19 |
| 182 | 2040-07 | 1741.20 | 73.76 | 1667.44 | 32376.75 |
| 183 | 2040-08 | 1741.20 | 70.15 | 1671.05 | 30705.70 |
| 184 | 2040-09 | 1741.20 | 66.53 | 1674.67 | 29031.03 |
| 185 | 2040-10 | 1741.20 | 62.90 | 1678.30 | 27352.73 |
| 186 | 2040-11 | 1741.20 | 59.26 | 1681.94 | 25670.79 |
| 187 | 2040-12 | 1741.20 | 55.62 | 1685.58 | 23985.21 |
| 188 | 2041-01 | 1741.20 | 51.97 | 1689.23 | 22295.98 |
| 189 | 2041-02 | 1741.20 | 48.31 | 1692.89 | 20603.09 |
| 190 | 2041-03 | 1741.20 | 44.64 | 1696.56 | 18906.53 |
| 191 | 2041-04 | 1741.20 | 40.96 | 1700.24 | 17206.29 |
| 192 | 2041-05 | 1741.20 | 37.28 | 1703.92 | 15502.37 |
| 193 | 2041-06 | 1741.20 | 33.59 | 1707.61 | 13794.76 |
| 194 | 2041-07 | 1741.20 | 29.89 | 1711.31 | 12083.45 |
| 195 | 2041-08 | 1741.20 | 26.18 | 1715.02 | 10368.43 |
| 196 | 2041-09 | 1741.20 | 22.46 | 1718.74 | 8649.70 |
| 197 | 2041-10 | 1741.20 | 18.74 | 1722.46 | 6927.24 |
| 198 | 2041-11 | 1741.20 | 15.01 | 1726.19 | 5201.05 |
| 199 | 2041-12 | 1741.20 | 11.27 | 1729.93 | 3471.11 |
| 200 | 2042-01 | 1741.20 | 7.52 | 1733.68 | 1737.44 |
| 201 | 2042-02 | 1741.20 | 3.76 | 1737.44 | 0.00 |
等额本金还款方式：
贷款总额：28.35万
还款月数：16年9个月
首月还款：2024.58元
每月递减：3.06元
利息总额：6.2万
本息合计：34.55万
节省利息：4461.46元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-06 | 2024.58 | 614.22 | 1410.37 | 282073.63 |
| 2 | 2025-07 | 2021.53 | 611.16 | 1410.37 | 280663.26 |
| 3 | 2025-08 | 2018.47 | 608.10 | 1410.37 | 279252.90 |
| 4 | 2025-09 | 2015.42 | 605.05 | 1410.37 | 277842.53 |
| 5 | 2025-10 | 2012.36 | 601.99 | 1410.37 | 276432.16 |
| 6 | 2025-11 | 2009.30 | 598.94 | 1410.37 | 275021.79 |
| 7 | 2025-12 | 2006.25 | 595.88 | 1410.37 | 273611.42 |
| 8 | 2026-01 | 2003.19 | 592.82 | 1410.37 | 272201.05 |
| 9 | 2026-02 | 2000.14 | 589.77 | 1410.37 | 270790.69 |
| 10 | 2026-03 | 1997.08 | 586.71 | 1410.37 | 269380.32 |
| 11 | 2026-04 | 1994.03 | 583.66 | 1410.37 | 267969.95 |
| 12 | 2026-05 | 1990.97 | 580.60 | 1410.37 | 266559.58 |
| 13 | 2026-06 | 1987.91 | 577.55 | 1410.37 | 265149.21 |
| 14 | 2026-07 | 1984.86 | 574.49 | 1410.37 | 263738.85 |
| 15 | 2026-08 | 1981.80 | 571.43 | 1410.37 | 262328.48 |
| 16 | 2026-09 | 1978.75 | 568.38 | 1410.37 | 260918.11 |
| 17 | 2026-10 | 1975.69 | 565.32 | 1410.37 | 259507.74 |
| 18 | 2026-11 | 1972.63 | 562.27 | 1410.37 | 258097.37 |
| 19 | 2026-12 | 1969.58 | 559.21 | 1410.37 | 256687.00 |
| 20 | 2027-01 | 1966.52 | 556.16 | 1410.37 | 255276.64 |
| 21 | 2027-02 | 1963.47 | 553.10 | 1410.37 | 253866.27 |
| 22 | 2027-03 | 1960.41 | 550.04 | 1410.37 | 252455.90 |
| 23 | 2027-04 | 1957.36 | 546.99 | 1410.37 | 251045.53 |
| 24 | 2027-05 | 1954.30 | 543.93 | 1410.37 | 249635.16 |
| 25 | 2027-06 | 1951.24 | 540.88 | 1410.37 | 248224.80 |
| 26 | 2027-07 | 1948.19 | 537.82 | 1410.37 | 246814.43 |
| 27 | 2027-08 | 1945.13 | 534.76 | 1410.37 | 245404.06 |
| 28 | 2027-09 | 1942.08 | 531.71 | 1410.37 | 243993.69 |
| 29 | 2027-10 | 1939.02 | 528.65 | 1410.37 | 242583.32 |
| 30 | 2027-11 | 1935.97 | 525.60 | 1410.37 | 241172.96 |
| 31 | 2027-12 | 1932.91 | 522.54 | 1410.37 | 239762.59 |
| 32 | 2028-01 | 1929.85 | 519.49 | 1410.37 | 238352.22 |
| 33 | 2028-02 | 1926.80 | 516.43 | 1410.37 | 236941.85 |
| 34 | 2028-03 | 1923.74 | 513.37 | 1410.37 | 235531.48 |
| 35 | 2028-04 | 1920.69 | 510.32 | 1410.37 | 234121.11 |
| 36 | 2028-05 | 1917.63 | 507.26 | 1410.37 | 232710.75 |
| 37 | 2028-06 | 1914.57 | 504.21 | 1410.37 | 231300.38 |
| 38 | 2028-07 | 1911.52 | 501.15 | 1410.37 | 229890.01 |
| 39 | 2028-08 | 1908.46 | 498.10 | 1410.37 | 228479.64 |
| 40 | 2028-09 | 1905.41 | 495.04 | 1410.37 | 227069.27 |
| 41 | 2028-10 | 1902.35 | 491.98 | 1410.37 | 225658.91 |
| 42 | 2028-11 | 1899.30 | 488.93 | 1410.37 | 224248.54 |
| 43 | 2028-12 | 1896.24 | 485.87 | 1410.37 | 222838.17 |
| 44 | 2029-01 | 1893.18 | 482.82 | 1410.37 | 221427.80 |
| 45 | 2029-02 | 1890.13 | 479.76 | 1410.37 | 220017.43 |
| 46 | 2029-03 | 1887.07 | 476.70 | 1410.37 | 218607.06 |
| 47 | 2029-04 | 1884.02 | 473.65 | 1410.37 | 217196.70 |
| 48 | 2029-05 | 1880.96 | 470.59 | 1410.37 | 215786.33 |
| 49 | 2029-06 | 1877.91 | 467.54 | 1410.37 | 214375.96 |
| 50 | 2029-07 | 1874.85 | 464.48 | 1410.37 | 212965.59 |
| 51 | 2029-08 | 1871.79 | 461.43 | 1410.37 | 211555.22 |
| 52 | 2029-09 | 1868.74 | 458.37 | 1410.37 | 210144.86 |
| 53 | 2029-10 | 1865.68 | 455.31 | 1410.37 | 208734.49 |
| 54 | 2029-11 | 1862.63 | 452.26 | 1410.37 | 207324.12 |
| 55 | 2029-12 | 1859.57 | 449.20 | 1410.37 | 205913.75 |
| 56 | 2030-01 | 1856.51 | 446.15 | 1410.37 | 204503.38 |
| 57 | 2030-02 | 1853.46 | 443.09 | 1410.37 | 203093.01 |
| 58 | 2030-03 | 1850.40 | 440.03 | 1410.37 | 201682.65 |
| 59 | 2030-04 | 1847.35 | 436.98 | 1410.37 | 200272.28 |
| 60 | 2030-05 | 1844.29 | 433.92 | 1410.37 | 198861.91 |
| 61 | 2030-06 | 1841.24 | 430.87 | 1410.37 | 197451.54 |
| 62 | 2030-07 | 1838.18 | 427.81 | 1410.37 | 196041.17 |
| 63 | 2030-08 | 1835.12 | 424.76 | 1410.37 | 194630.81 |
| 64 | 2030-09 | 1832.07 | 421.70 | 1410.37 | 193220.44 |
| 65 | 2030-10 | 1829.01 | 418.64 | 1410.37 | 191810.07 |
| 66 | 2030-11 | 1825.96 | 415.59 | 1410.37 | 190399.70 |
| 67 | 2030-12 | 1822.90 | 412.53 | 1410.37 | 188989.33 |
| 68 | 2031-01 | 1819.85 | 409.48 | 1410.37 | 187578.97 |
| 69 | 2031-02 | 1816.79 | 406.42 | 1410.37 | 186168.60 |
| 70 | 2031-03 | 1813.73 | 403.37 | 1410.37 | 184758.23 |
| 71 | 2031-04 | 1810.68 | 400.31 | 1410.37 | 183347.86 |
| 72 | 2031-05 | 1807.62 | 397.25 | 1410.37 | 181937.49 |
| 73 | 2031-06 | 1804.57 | 394.20 | 1410.37 | 180527.12 |
| 74 | 2031-07 | 1801.51 | 391.14 | 1410.37 | 179116.76 |
| 75 | 2031-08 | 1798.45 | 388.09 | 1410.37 | 177706.39 |
| 76 | 2031-09 | 1795.40 | 385.03 | 1410.37 | 176296.02 |
| 77 | 2031-10 | 1792.34 | 381.97 | 1410.37 | 174885.65 |
| 78 | 2031-11 | 1789.29 | 378.92 | 1410.37 | 173475.28 |
| 79 | 2031-12 | 1786.23 | 375.86 | 1410.37 | 172064.92 |
| 80 | 2032-01 | 1783.18 | 372.81 | 1410.37 | 170654.55 |
| 81 | 2032-02 | 1780.12 | 369.75 | 1410.37 | 169244.18 |
| 82 | 2032-03 | 1777.06 | 366.70 | 1410.37 | 167833.81 |
| 83 | 2032-04 | 1774.01 | 363.64 | 1410.37 | 166423.44 |
| 84 | 2032-05 | 1770.95 | 360.58 | 1410.37 | 165013.07 |
| 85 | 2032-06 | 1767.90 | 357.53 | 1410.37 | 163602.71 |
| 86 | 2032-07 | 1764.84 | 354.47 | 1410.37 | 162192.34 |
| 87 | 2032-08 | 1761.78 | 351.42 | 1410.37 | 160781.97 |
| 88 | 2032-09 | 1758.73 | 348.36 | 1410.37 | 159371.60 |
| 89 | 2032-10 | 1755.67 | 345.31 | 1410.37 | 157961.23 |
| 90 | 2032-11 | 1752.62 | 342.25 | 1410.37 | 156550.87 |
| 91 | 2032-12 | 1749.56 | 339.19 | 1410.37 | 155140.50 |
| 92 | 2033-01 | 1746.51 | 336.14 | 1410.37 | 153730.13 |
| 93 | 2033-02 | 1743.45 | 333.08 | 1410.37 | 152319.76 |
| 94 | 2033-03 | 1740.39 | 330.03 | 1410.37 | 150909.39 |
| 95 | 2033-04 | 1737.34 | 326.97 | 1410.37 | 149499.02 |
| 96 | 2033-05 | 1734.28 | 323.91 | 1410.37 | 148088.66 |
| 97 | 2033-06 | 1731.23 | 320.86 | 1410.37 | 146678.29 |
| 98 | 2033-07 | 1728.17 | 317.80 | 1410.37 | 145267.92 |
| 99 | 2033-08 | 1725.12 | 314.75 | 1410.37 | 143857.55 |
| 100 | 2033-09 | 1722.06 | 311.69 | 1410.37 | 142447.18 |
| 101 | 2033-10 | 1719.00 | 308.64 | 1410.37 | 141036.82 |
| 102 | 2033-11 | 1715.95 | 305.58 | 1410.37 | 139626.45 |
| 103 | 2033-12 | 1712.89 | 302.52 | 1410.37 | 138216.08 |
| 104 | 2034-01 | 1709.84 | 299.47 | 1410.37 | 136805.71 |
| 105 | 2034-02 | 1706.78 | 296.41 | 1410.37 | 135395.34 |
| 106 | 2034-03 | 1703.72 | 293.36 | 1410.37 | 133984.98 |
| 107 | 2034-04 | 1700.67 | 290.30 | 1410.37 | 132574.61 |
| 108 | 2034-05 | 1697.61 | 287.24 | 1410.37 | 131164.24 |
| 109 | 2034-06 | 1694.56 | 284.19 | 1410.37 | 129753.87 |
| 110 | 2034-07 | 1691.50 | 281.13 | 1410.37 | 128343.50 |
| 111 | 2034-08 | 1688.45 | 278.08 | 1410.37 | 126933.13 |
| 112 | 2034-09 | 1685.39 | 275.02 | 1410.37 | 125522.77 |
| 113 | 2034-10 | 1682.33 | 271.97 | 1410.37 | 124112.40 |
| 114 | 2034-11 | 1679.28 | 268.91 | 1410.37 | 122702.03 |
| 115 | 2034-12 | 1676.22 | 265.85 | 1410.37 | 121291.66 |
| 116 | 2035-01 | 1673.17 | 262.80 | 1410.37 | 119881.29 |
| 117 | 2035-02 | 1670.11 | 259.74 | 1410.37 | 118470.93 |
| 118 | 2035-03 | 1667.06 | 256.69 | 1410.37 | 117060.56 |
| 119 | 2035-04 | 1664.00 | 253.63 | 1410.37 | 115650.19 |
| 120 | 2035-05 | 1660.94 | 250.58 | 1410.37 | 114239.82 |
| 121 | 2035-06 | 1657.89 | 247.52 | 1410.37 | 112829.45 |
| 122 | 2035-07 | 1654.83 | 244.46 | 1410.37 | 111419.08 |
| 123 | 2035-08 | 1651.78 | 241.41 | 1410.37 | 110008.72 |
| 124 | 2035-09 | 1648.72 | 238.35 | 1410.37 | 108598.35 |
| 125 | 2035-10 | 1645.66 | 235.30 | 1410.37 | 107187.98 |
| 126 | 2035-11 | 1642.61 | 232.24 | 1410.37 | 105777.61 |
| 127 | 2035-12 | 1639.55 | 229.18 | 1410.37 | 104367.24 |
| 128 | 2036-01 | 1636.50 | 226.13 | 1410.37 | 102956.88 |
| 129 | 2036-02 | 1633.44 | 223.07 | 1410.37 | 101546.51 |
| 130 | 2036-03 | 1630.39 | 220.02 | 1410.37 | 100136.14 |
| 131 | 2036-04 | 1627.33 | 216.96 | 1410.37 | 98725.77 |
| 132 | 2036-05 | 1624.27 | 213.91 | 1410.37 | 97315.40 |
| 133 | 2036-06 | 1621.22 | 210.85 | 1410.37 | 95905.03 |
| 134 | 2036-07 | 1618.16 | 207.79 | 1410.37 | 94494.67 |
| 135 | 2036-08 | 1615.11 | 204.74 | 1410.37 | 93084.30 |
| 136 | 2036-09 | 1612.05 | 201.68 | 1410.37 | 91673.93 |
| 137 | 2036-10 | 1609.00 | 198.63 | 1410.37 | 90263.56 |
| 138 | 2036-11 | 1605.94 | 195.57 | 1410.37 | 88853.19 |
| 139 | 2036-12 | 1602.88 | 192.52 | 1410.37 | 87442.83 |
| 140 | 2037-01 | 1599.83 | 189.46 | 1410.37 | 86032.46 |
| 141 | 2037-02 | 1596.77 | 186.40 | 1410.37 | 84622.09 |
| 142 | 2037-03 | 1593.72 | 183.35 | 1410.37 | 83211.72 |
| 143 | 2037-04 | 1590.66 | 180.29 | 1410.37 | 81801.35 |
| 144 | 2037-05 | 1587.60 | 177.24 | 1410.37 | 80390.99 |
| 145 | 2037-06 | 1584.55 | 174.18 | 1410.37 | 78980.62 |
| 146 | 2037-07 | 1581.49 | 171.12 | 1410.37 | 77570.25 |
| 147 | 2037-08 | 1578.44 | 168.07 | 1410.37 | 76159.88 |
| 148 | 2037-09 | 1575.38 | 165.01 | 1410.37 | 74749.51 |
| 149 | 2037-10 | 1572.33 | 161.96 | 1410.37 | 73339.14 |
| 150 | 2037-11 | 1569.27 | 158.90 | 1410.37 | 71928.78 |
| 151 | 2037-12 | 1566.21 | 155.85 | 1410.37 | 70518.41 |
| 152 | 2038-01 | 1563.16 | 152.79 | 1410.37 | 69108.04 |
| 153 | 2038-02 | 1560.10 | 149.73 | 1410.37 | 67697.67 |
| 154 | 2038-03 | 1557.05 | 146.68 | 1410.37 | 66287.30 |
| 155 | 2038-04 | 1553.99 | 143.62 | 1410.37 | 64876.94 |
| 156 | 2038-05 | 1550.93 | 140.57 | 1410.37 | 63466.57 |
| 157 | 2038-06 | 1547.88 | 137.51 | 1410.37 | 62056.20 |
| 158 | 2038-07 | 1544.82 | 134.46 | 1410.37 | 60645.83 |
| 159 | 2038-08 | 1541.77 | 131.40 | 1410.37 | 59235.46 |
| 160 | 2038-09 | 1538.71 | 128.34 | 1410.37 | 57825.09 |
| 161 | 2038-10 | 1535.66 | 125.29 | 1410.37 | 56414.73 |
| 162 | 2038-11 | 1532.60 | 122.23 | 1410.37 | 55004.36 |
| 163 | 2038-12 | 1529.54 | 119.18 | 1410.37 | 53593.99 |
| 164 | 2039-01 | 1526.49 | 116.12 | 1410.37 | 52183.62 |
| 165 | 2039-02 | 1523.43 | 113.06 | 1410.37 | 50773.25 |
| 166 | 2039-03 | 1520.38 | 110.01 | 1410.37 | 49362.89 |
| 167 | 2039-04 | 1517.32 | 106.95 | 1410.37 | 47952.52 |
| 168 | 2039-05 | 1514.27 | 103.90 | 1410.37 | 46542.15 |
| 169 | 2039-06 | 1511.21 | 100.84 | 1410.37 | 45131.78 |
| 170 | 2039-07 | 1508.15 | 97.79 | 1410.37 | 43721.41 |
| 171 | 2039-08 | 1505.10 | 94.73 | 1410.37 | 42311.04 |
| 172 | 2039-09 | 1502.04 | 91.67 | 1410.37 | 40900.68 |
| 173 | 2039-10 | 1498.99 | 88.62 | 1410.37 | 39490.31 |
| 174 | 2039-11 | 1495.93 | 85.56 | 1410.37 | 38079.94 |
| 175 | 2039-12 | 1492.87 | 82.51 | 1410.37 | 36669.57 |
| 176 | 2040-01 | 1489.82 | 79.45 | 1410.37 | 35259.20 |
| 177 | 2040-02 | 1486.76 | 76.39 | 1410.37 | 33848.84 |
| 178 | 2040-03 | 1483.71 | 73.34 | 1410.37 | 32438.47 |
| 179 | 2040-04 | 1480.65 | 70.28 | 1410.37 | 31028.10 |
| 180 | 2040-05 | 1477.60 | 67.23 | 1410.37 | 29617.73 |
| 181 | 2040-06 | 1474.54 | 64.17 | 1410.37 | 28207.36 |
| 182 | 2040-07 | 1471.48 | 61.12 | 1410.37 | 26797.00 |
| 183 | 2040-08 | 1468.43 | 58.06 | 1410.37 | 25386.63 |
| 184 | 2040-09 | 1465.37 | 55.00 | 1410.37 | 23976.26 |
| 185 | 2040-10 | 1462.32 | 51.95 | 1410.37 | 22565.89 |
| 186 | 2040-11 | 1459.26 | 48.89 | 1410.37 | 21155.52 |
| 187 | 2040-12 | 1456.21 | 45.84 | 1410.37 | 19745.15 |
| 188 | 2041-01 | 1453.15 | 42.78 | 1410.37 | 18334.79 |
| 189 | 2041-02 | 1450.09 | 39.73 | 1410.37 | 16924.42 |
| 190 | 2041-03 | 1447.04 | 36.67 | 1410.37 | 15514.05 |
| 191 | 2041-04 | 1443.98 | 33.61 | 1410.37 | 14103.68 |
| 192 | 2041-05 | 1440.93 | 30.56 | 1410.37 | 12693.31 |
| 193 | 2041-06 | 1437.87 | 27.50 | 1410.37 | 11282.95 |
| 194 | 2041-07 | 1434.81 | 24.45 | 1410.37 | 9872.58 |
| 195 | 2041-08 | 1431.76 | 21.39 | 1410.37 | 8462.21 |
| 196 | 2041-09 | 1428.70 | 18.33 | 1410.37 | 7051.84 |
| 197 | 2041-10 | 1425.65 | 15.28 | 1410.37 | 5641.47 |
| 198 | 2041-11 | 1422.59 | 12.22 | 1410.37 | 4231.10 |
| 199 | 2041-12 | 1419.54 | 9.17 | 1410.37 | 2820.74 |
| 200 | 2042-01 | 1416.48 | 6.11 | 1410.37 | 1410.37 |
| 201 | 2042-02 | 1413.42 | 3.06 | 1410.37 | 0.00 |