贷款21.82万（公积金贷款）房贷，还款17年4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：21.82万
还款月数：17年4个月
每月还款：1330.33元
利息总额：5.86万
本息合计：27.67万
| 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 | 1330.33 | 518.11 | 812.22 | 217340.88 |
| 2 | 2025-07 | 1330.33 | 516.18 | 814.15 | 216526.73 |
| 3 | 2025-08 | 1330.33 | 514.25 | 816.08 | 215710.65 |
| 4 | 2025-09 | 1330.33 | 512.31 | 818.02 | 214892.63 |
| 5 | 2025-10 | 1330.33 | 510.37 | 819.96 | 214072.67 |
| 6 | 2025-11 | 1330.33 | 508.42 | 821.91 | 213250.76 |
| 7 | 2025-12 | 1330.33 | 506.47 | 823.86 | 212426.90 |
| 8 | 2026-01 | 1330.33 | 504.51 | 825.82 | 211601.08 |
| 9 | 2026-02 | 1330.33 | 502.55 | 827.78 | 210773.30 |
| 10 | 2026-03 | 1330.33 | 500.59 | 829.75 | 209943.55 |
| 11 | 2026-04 | 1330.33 | 498.62 | 831.72 | 209111.84 |
| 12 | 2026-05 | 1330.33 | 496.64 | 833.69 | 208278.14 |
| 13 | 2026-06 | 1330.33 | 494.66 | 835.67 | 207442.47 |
| 14 | 2026-07 | 1330.33 | 492.68 | 837.66 | 206604.82 |
| 15 | 2026-08 | 1330.33 | 490.69 | 839.65 | 205765.17 |
| 16 | 2026-09 | 1330.33 | 488.69 | 841.64 | 204923.53 |
| 17 | 2026-10 | 1330.33 | 486.69 | 843.64 | 204079.89 |
| 18 | 2026-11 | 1330.33 | 484.69 | 845.64 | 203234.25 |
| 19 | 2026-12 | 1330.33 | 482.68 | 847.65 | 202386.60 |
| 20 | 2027-01 | 1330.33 | 480.67 | 849.66 | 201536.93 |
| 21 | 2027-02 | 1330.33 | 478.65 | 851.68 | 200685.25 |
| 22 | 2027-03 | 1330.33 | 476.63 | 853.71 | 199831.54 |
| 23 | 2027-04 | 1330.33 | 474.60 | 855.73 | 198975.81 |
| 24 | 2027-05 | 1330.33 | 472.57 | 857.76 | 198118.05 |
| 25 | 2027-06 | 1330.33 | 470.53 | 859.80 | 197258.24 |
| 26 | 2027-07 | 1330.33 | 468.49 | 861.84 | 196396.40 |
| 27 | 2027-08 | 1330.33 | 466.44 | 863.89 | 195532.51 |
| 28 | 2027-09 | 1330.33 | 464.39 | 865.94 | 194666.57 |
| 29 | 2027-10 | 1330.33 | 462.33 | 868.00 | 193798.57 |
| 30 | 2027-11 | 1330.33 | 460.27 | 870.06 | 192928.51 |
| 31 | 2027-12 | 1330.33 | 458.21 | 872.13 | 192056.38 |
| 32 | 2028-01 | 1330.33 | 456.13 | 874.20 | 191182.18 |
| 33 | 2028-02 | 1330.33 | 454.06 | 876.27 | 190305.91 |
| 34 | 2028-03 | 1330.33 | 451.98 | 878.36 | 189427.55 |
| 35 | 2028-04 | 1330.33 | 449.89 | 880.44 | 188547.11 |
| 36 | 2028-05 | 1330.33 | 447.80 | 882.53 | 187664.57 |
| 37 | 2028-06 | 1330.33 | 445.70 | 884.63 | 186779.94 |
| 38 | 2028-07 | 1330.33 | 443.60 | 886.73 | 185893.21 |
| 39 | 2028-08 | 1330.33 | 441.50 | 888.84 | 185004.38 |
| 40 | 2028-09 | 1330.33 | 439.39 | 890.95 | 184113.43 |
| 41 | 2028-10 | 1330.33 | 437.27 | 893.06 | 183220.37 |
| 42 | 2028-11 | 1330.33 | 435.15 | 895.18 | 182325.18 |
| 43 | 2028-12 | 1330.33 | 433.02 | 897.31 | 181427.87 |
| 44 | 2029-01 | 1330.33 | 430.89 | 899.44 | 180528.43 |
| 45 | 2029-02 | 1330.33 | 428.76 | 901.58 | 179626.85 |
| 46 | 2029-03 | 1330.33 | 426.61 | 903.72 | 178723.14 |
| 47 | 2029-04 | 1330.33 | 424.47 | 905.87 | 177817.27 |
| 48 | 2029-05 | 1330.33 | 422.32 | 908.02 | 176909.25 |
| 49 | 2029-06 | 1330.33 | 420.16 | 910.17 | 175999.08 |
| 50 | 2029-07 | 1330.33 | 418.00 | 912.33 | 175086.75 |
| 51 | 2029-08 | 1330.33 | 415.83 | 914.50 | 174172.25 |
| 52 | 2029-09 | 1330.33 | 413.66 | 916.67 | 173255.57 |
| 53 | 2029-10 | 1330.33 | 411.48 | 918.85 | 172336.72 |
| 54 | 2029-11 | 1330.33 | 409.30 | 921.03 | 171415.69 |
| 55 | 2029-12 | 1330.33 | 407.11 | 923.22 | 170492.47 |
| 56 | 2030-01 | 1330.33 | 404.92 | 925.41 | 169567.06 |
| 57 | 2030-02 | 1330.33 | 402.72 | 927.61 | 168639.44 |
| 58 | 2030-03 | 1330.33 | 400.52 | 929.81 | 167709.63 |
| 59 | 2030-04 | 1330.33 | 398.31 | 932.02 | 166777.61 |
| 60 | 2030-05 | 1330.33 | 396.10 | 934.24 | 165843.37 |
| 61 | 2030-06 | 1330.33 | 393.88 | 936.45 | 164906.92 |
| 62 | 2030-07 | 1330.33 | 391.65 | 938.68 | 163968.24 |
| 63 | 2030-08 | 1330.33 | 389.42 | 940.91 | 163027.33 |
| 64 | 2030-09 | 1330.33 | 387.19 | 943.14 | 162084.19 |
| 65 | 2030-10 | 1330.33 | 384.95 | 945.38 | 161138.81 |
| 66 | 2030-11 | 1330.33 | 382.70 | 947.63 | 160191.18 |
| 67 | 2030-12 | 1330.33 | 380.45 | 949.88 | 159241.30 |
| 68 | 2031-01 | 1330.33 | 378.20 | 952.13 | 158289.17 |
| 69 | 2031-02 | 1330.33 | 375.94 | 954.40 | 157334.77 |
| 70 | 2031-03 | 1330.33 | 373.67 | 956.66 | 156378.11 |
| 71 | 2031-04 | 1330.33 | 371.40 | 958.93 | 155419.17 |
| 72 | 2031-05 | 1330.33 | 369.12 | 961.21 | 154457.96 |
| 73 | 2031-06 | 1330.33 | 366.84 | 963.49 | 153494.47 |
| 74 | 2031-07 | 1330.33 | 364.55 | 965.78 | 152528.68 |
| 75 | 2031-08 | 1330.33 | 362.26 | 968.08 | 151560.61 |
| 76 | 2031-09 | 1330.33 | 359.96 | 970.38 | 150590.23 |
| 77 | 2031-10 | 1330.33 | 357.65 | 972.68 | 149617.55 |
| 78 | 2031-11 | 1330.33 | 355.34 | 974.99 | 148642.56 |
| 79 | 2031-12 | 1330.33 | 353.03 | 977.31 | 147665.25 |
| 80 | 2032-01 | 1330.33 | 350.70 | 979.63 | 146685.62 |
| 81 | 2032-02 | 1330.33 | 348.38 | 981.95 | 145703.67 |
| 82 | 2032-03 | 1330.33 | 346.05 | 984.29 | 144719.38 |
| 83 | 2032-04 | 1330.33 | 343.71 | 986.62 | 143732.76 |
| 84 | 2032-05 | 1330.33 | 341.37 | 988.97 | 142743.79 |
| 85 | 2032-06 | 1330.33 | 339.02 | 991.32 | 141752.48 |
| 86 | 2032-07 | 1330.33 | 336.66 | 993.67 | 140758.81 |
| 87 | 2032-08 | 1330.33 | 334.30 | 996.03 | 139762.78 |
| 88 | 2032-09 | 1330.33 | 331.94 | 998.40 | 138764.38 |
| 89 | 2032-10 | 1330.33 | 329.57 | 1000.77 | 137763.61 |
| 90 | 2032-11 | 1330.33 | 327.19 | 1003.14 | 136760.47 |
| 91 | 2032-12 | 1330.33 | 324.81 | 1005.53 | 135754.94 |
| 92 | 2033-01 | 1330.33 | 322.42 | 1007.91 | 134747.03 |
| 93 | 2033-02 | 1330.33 | 320.02 | 1010.31 | 133736.72 |
| 94 | 2033-03 | 1330.33 | 317.62 | 1012.71 | 132724.01 |
| 95 | 2033-04 | 1330.33 | 315.22 | 1015.11 | 131708.90 |
| 96 | 2033-05 | 1330.33 | 312.81 | 1017.52 | 130691.37 |
| 97 | 2033-06 | 1330.33 | 310.39 | 1019.94 | 129671.43 |
| 98 | 2033-07 | 1330.33 | 307.97 | 1022.36 | 128649.07 |
| 99 | 2033-08 | 1330.33 | 305.54 | 1024.79 | 127624.28 |
| 100 | 2033-09 | 1330.33 | 303.11 | 1027.22 | 126597.06 |
| 101 | 2033-10 | 1330.33 | 300.67 | 1029.66 | 125567.39 |
| 102 | 2033-11 | 1330.33 | 298.22 | 1032.11 | 124535.28 |
| 103 | 2033-12 | 1330.33 | 295.77 | 1034.56 | 123500.72 |
| 104 | 2034-01 | 1330.33 | 293.31 | 1037.02 | 122463.70 |
| 105 | 2034-02 | 1330.33 | 290.85 | 1039.48 | 121424.22 |
| 106 | 2034-03 | 1330.33 | 288.38 | 1041.95 | 120382.27 |
| 107 | 2034-04 | 1330.33 | 285.91 | 1044.42 | 119337.85 |
| 108 | 2034-05 | 1330.33 | 283.43 | 1046.91 | 118290.94 |
| 109 | 2034-06 | 1330.33 | 280.94 | 1049.39 | 117241.55 |
| 110 | 2034-07 | 1330.33 | 278.45 | 1051.88 | 116189.66 |
| 111 | 2034-08 | 1330.33 | 275.95 | 1054.38 | 115135.28 |
| 112 | 2034-09 | 1330.33 | 273.45 | 1056.89 | 114078.40 |
| 113 | 2034-10 | 1330.33 | 270.94 | 1059.40 | 113019.00 |
| 114 | 2034-11 | 1330.33 | 268.42 | 1061.91 | 111957.09 |
| 115 | 2034-12 | 1330.33 | 265.90 | 1064.43 | 110892.65 |
| 116 | 2035-01 | 1330.33 | 263.37 | 1066.96 | 109825.69 |
| 117 | 2035-02 | 1330.33 | 260.84 | 1069.50 | 108756.19 |
| 118 | 2035-03 | 1330.33 | 258.30 | 1072.04 | 107684.16 |
| 119 | 2035-04 | 1330.33 | 255.75 | 1074.58 | 106609.57 |
| 120 | 2035-05 | 1330.33 | 253.20 | 1077.13 | 105532.44 |
| 121 | 2035-06 | 1330.33 | 250.64 | 1079.69 | 104452.75 |
| 122 | 2035-07 | 1330.33 | 248.08 | 1082.26 | 103370.49 |
| 123 | 2035-08 | 1330.33 | 245.50 | 1084.83 | 102285.66 |
| 124 | 2035-09 | 1330.33 | 242.93 | 1087.40 | 101198.26 |
| 125 | 2035-10 | 1330.33 | 240.35 | 1089.99 | 100108.27 |
| 126 | 2035-11 | 1330.33 | 237.76 | 1092.58 | 99015.70 |
| 127 | 2035-12 | 1330.33 | 235.16 | 1095.17 | 97920.53 |
| 128 | 2036-01 | 1330.33 | 232.56 | 1097.77 | 96822.75 |
| 129 | 2036-02 | 1330.33 | 229.95 | 1100.38 | 95722.38 |
| 130 | 2036-03 | 1330.33 | 227.34 | 1102.99 | 94619.38 |
| 131 | 2036-04 | 1330.33 | 224.72 | 1105.61 | 93513.77 |
| 132 | 2036-05 | 1330.33 | 222.10 | 1108.24 | 92405.54 |
| 133 | 2036-06 | 1330.33 | 219.46 | 1110.87 | 91294.67 |
| 134 | 2036-07 | 1330.33 | 216.82 | 1113.51 | 90181.16 |
| 135 | 2036-08 | 1330.33 | 214.18 | 1116.15 | 89065.01 |
| 136 | 2036-09 | 1330.33 | 211.53 | 1118.80 | 87946.20 |
| 137 | 2036-10 | 1330.33 | 208.87 | 1121.46 | 86824.74 |
| 138 | 2036-11 | 1330.33 | 206.21 | 1124.12 | 85700.62 |
| 139 | 2036-12 | 1330.33 | 203.54 | 1126.79 | 84573.83 |
| 140 | 2037-01 | 1330.33 | 200.86 | 1129.47 | 83444.36 |
| 141 | 2037-02 | 1330.33 | 198.18 | 1132.15 | 82312.20 |
| 142 | 2037-03 | 1330.33 | 195.49 | 1134.84 | 81177.36 |
| 143 | 2037-04 | 1330.33 | 192.80 | 1137.54 | 80039.83 |
| 144 | 2037-05 | 1330.33 | 190.09 | 1140.24 | 78899.59 |
| 145 | 2037-06 | 1330.33 | 187.39 | 1142.95 | 77756.64 |
| 146 | 2037-07 | 1330.33 | 184.67 | 1145.66 | 76610.98 |
| 147 | 2037-08 | 1330.33 | 181.95 | 1148.38 | 75462.60 |
| 148 | 2037-09 | 1330.33 | 179.22 | 1151.11 | 74311.49 |
| 149 | 2037-10 | 1330.33 | 176.49 | 1153.84 | 73157.65 |
| 150 | 2037-11 | 1330.33 | 173.75 | 1156.58 | 72001.07 |
| 151 | 2037-12 | 1330.33 | 171.00 | 1159.33 | 70841.74 |
| 152 | 2038-01 | 1330.33 | 168.25 | 1162.08 | 69679.65 |
| 153 | 2038-02 | 1330.33 | 165.49 | 1164.84 | 68514.81 |
| 154 | 2038-03 | 1330.33 | 162.72 | 1167.61 | 67347.20 |
| 155 | 2038-04 | 1330.33 | 159.95 | 1170.38 | 66176.82 |
| 156 | 2038-05 | 1330.33 | 157.17 | 1173.16 | 65003.65 |
| 157 | 2038-06 | 1330.33 | 154.38 | 1175.95 | 63827.70 |
| 158 | 2038-07 | 1330.33 | 151.59 | 1178.74 | 62648.96 |
| 159 | 2038-08 | 1330.33 | 148.79 | 1181.54 | 61467.42 |
| 160 | 2038-09 | 1330.33 | 145.99 | 1184.35 | 60283.07 |
| 161 | 2038-10 | 1330.33 | 143.17 | 1187.16 | 59095.91 |
| 162 | 2038-11 | 1330.33 | 140.35 | 1189.98 | 57905.93 |
| 163 | 2038-12 | 1330.33 | 137.53 | 1192.81 | 56713.13 |
| 164 | 2039-01 | 1330.33 | 134.69 | 1195.64 | 55517.49 |
| 165 | 2039-02 | 1330.33 | 131.85 | 1198.48 | 54319.01 |
| 166 | 2039-03 | 1330.33 | 129.01 | 1201.32 | 53117.69 |
| 167 | 2039-04 | 1330.33 | 126.15 | 1204.18 | 51913.51 |
| 168 | 2039-05 | 1330.33 | 123.29 | 1207.04 | 50706.47 |
| 169 | 2039-06 | 1330.33 | 120.43 | 1209.90 | 49496.56 |
| 170 | 2039-07 | 1330.33 | 117.55 | 1212.78 | 48283.79 |
| 171 | 2039-08 | 1330.33 | 114.67 | 1215.66 | 47068.13 |
| 172 | 2039-09 | 1330.33 | 111.79 | 1218.55 | 45849.58 |
| 173 | 2039-10 | 1330.33 | 108.89 | 1221.44 | 44628.14 |
| 174 | 2039-11 | 1330.33 | 105.99 | 1224.34 | 43403.80 |
| 175 | 2039-12 | 1330.33 | 103.08 | 1227.25 | 42176.55 |
| 176 | 2040-01 | 1330.33 | 100.17 | 1230.16 | 40946.39 |
| 177 | 2040-02 | 1330.33 | 97.25 | 1233.08 | 39713.31 |
| 178 | 2040-03 | 1330.33 | 94.32 | 1236.01 | 38477.29 |
| 179 | 2040-04 | 1330.33 | 91.38 | 1238.95 | 37238.34 |
| 180 | 2040-05 | 1330.33 | 88.44 | 1241.89 | 35996.45 |
| 181 | 2040-06 | 1330.33 | 85.49 | 1244.84 | 34751.61 |
| 182 | 2040-07 | 1330.33 | 82.54 | 1247.80 | 33503.81 |
| 183 | 2040-08 | 1330.33 | 79.57 | 1250.76 | 32253.05 |
| 184 | 2040-09 | 1330.33 | 76.60 | 1253.73 | 30999.32 |
| 185 | 2040-10 | 1330.33 | 73.62 | 1256.71 | 29742.61 |
| 186 | 2040-11 | 1330.33 | 70.64 | 1259.69 | 28482.92 |
| 187 | 2040-12 | 1330.33 | 67.65 | 1262.69 | 27220.23 |
| 188 | 2041-01 | 1330.33 | 64.65 | 1265.68 | 25954.55 |
| 189 | 2041-02 | 1330.33 | 61.64 | 1268.69 | 24685.86 |
| 190 | 2041-03 | 1330.33 | 58.63 | 1271.70 | 23414.15 |
| 191 | 2041-04 | 1330.33 | 55.61 | 1274.72 | 22139.43 |
| 192 | 2041-05 | 1330.33 | 52.58 | 1277.75 | 20861.68 |
| 193 | 2041-06 | 1330.33 | 49.55 | 1280.79 | 19580.89 |
| 194 | 2041-07 | 1330.33 | 46.50 | 1283.83 | 18297.06 |
| 195 | 2041-08 | 1330.33 | 43.46 | 1286.88 | 17010.19 |
| 196 | 2041-09 | 1330.33 | 40.40 | 1289.93 | 15720.25 |
| 197 | 2041-10 | 1330.33 | 37.34 | 1293.00 | 14427.26 |
| 198 | 2041-11 | 1330.33 | 34.26 | 1296.07 | 13131.19 |
| 199 | 2041-12 | 1330.33 | 31.19 | 1299.15 | 11832.04 |
| 200 | 2042-01 | 1330.33 | 28.10 | 1302.23 | 10529.81 |
| 201 | 2042-02 | 1330.33 | 25.01 | 1305.32 | 9224.49 |
| 202 | 2042-03 | 1330.33 | 21.91 | 1308.42 | 7916.06 |
| 203 | 2042-04 | 1330.33 | 18.80 | 1311.53 | 6604.53 |
| 204 | 2042-05 | 1330.33 | 15.69 | 1314.65 | 5289.88 |
| 205 | 2042-06 | 1330.33 | 12.56 | 1317.77 | 3972.12 |
| 206 | 2042-07 | 1330.33 | 9.43 | 1320.90 | 2651.22 |
| 207 | 2042-08 | 1330.33 | 6.30 | 1324.04 | 1327.18 |
| 208 | 2042-09 | 1330.33 | 3.15 | 1327.18 | 0.00 |
等额本金还款方式：
贷款总额：21.82万
还款月数：17年4个月
首月还款：1566.93元
每月递减：2.49元
利息总额：5.41万
本息合计：27.23万
节省利息：4413.2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 | 1566.93 | 518.11 | 1048.81 | 217104.29 |
| 2 | 2025-07 | 1564.44 | 515.62 | 1048.81 | 216055.47 |
| 3 | 2025-08 | 1561.94 | 513.13 | 1048.81 | 215006.66 |
| 4 | 2025-09 | 1559.45 | 510.64 | 1048.81 | 213957.85 |
| 5 | 2025-10 | 1556.96 | 508.15 | 1048.81 | 212909.04 |
| 6 | 2025-11 | 1554.47 | 505.66 | 1048.81 | 211860.22 |
| 7 | 2025-12 | 1551.98 | 503.17 | 1048.81 | 210811.41 |
| 8 | 2026-01 | 1549.49 | 500.68 | 1048.81 | 209762.60 |
| 9 | 2026-02 | 1547.00 | 498.19 | 1048.81 | 208713.78 |
| 10 | 2026-03 | 1544.51 | 495.70 | 1048.81 | 207664.97 |
| 11 | 2026-04 | 1542.02 | 493.20 | 1048.81 | 206616.16 |
| 12 | 2026-05 | 1539.53 | 490.71 | 1048.81 | 205567.34 |
| 13 | 2026-06 | 1537.04 | 488.22 | 1048.81 | 204518.53 |
| 14 | 2026-07 | 1534.54 | 485.73 | 1048.81 | 203469.72 |
| 15 | 2026-08 | 1532.05 | 483.24 | 1048.81 | 202420.91 |
| 16 | 2026-09 | 1529.56 | 480.75 | 1048.81 | 201372.09 |
| 17 | 2026-10 | 1527.07 | 478.26 | 1048.81 | 200323.28 |
| 18 | 2026-11 | 1524.58 | 475.77 | 1048.81 | 199274.47 |
| 19 | 2026-12 | 1522.09 | 473.28 | 1048.81 | 198225.65 |
| 20 | 2027-01 | 1519.60 | 470.79 | 1048.81 | 197176.84 |
| 21 | 2027-02 | 1517.11 | 468.29 | 1048.81 | 196128.03 |
| 22 | 2027-03 | 1514.62 | 465.80 | 1048.81 | 195079.21 |
| 23 | 2027-04 | 1512.13 | 463.31 | 1048.81 | 194030.40 |
| 24 | 2027-05 | 1509.64 | 460.82 | 1048.81 | 192981.59 |
| 25 | 2027-06 | 1507.14 | 458.33 | 1048.81 | 191932.78 |
| 26 | 2027-07 | 1504.65 | 455.84 | 1048.81 | 190883.96 |
| 27 | 2027-08 | 1502.16 | 453.35 | 1048.81 | 189835.15 |
| 28 | 2027-09 | 1499.67 | 450.86 | 1048.81 | 188786.34 |
| 29 | 2027-10 | 1497.18 | 448.37 | 1048.81 | 187737.52 |
| 30 | 2027-11 | 1494.69 | 445.88 | 1048.81 | 186688.71 |
| 31 | 2027-12 | 1492.20 | 443.39 | 1048.81 | 185639.90 |
| 32 | 2028-01 | 1489.71 | 440.89 | 1048.81 | 184591.08 |
| 33 | 2028-02 | 1487.22 | 438.40 | 1048.81 | 183542.27 |
| 34 | 2028-03 | 1484.73 | 435.91 | 1048.81 | 182493.46 |
| 35 | 2028-04 | 1482.23 | 433.42 | 1048.81 | 181444.65 |
| 36 | 2028-05 | 1479.74 | 430.93 | 1048.81 | 180395.83 |
| 37 | 2028-06 | 1477.25 | 428.44 | 1048.81 | 179347.02 |
| 38 | 2028-07 | 1474.76 | 425.95 | 1048.81 | 178298.21 |
| 39 | 2028-08 | 1472.27 | 423.46 | 1048.81 | 177249.39 |
| 40 | 2028-09 | 1469.78 | 420.97 | 1048.81 | 176200.58 |
| 41 | 2028-10 | 1467.29 | 418.48 | 1048.81 | 175151.77 |
| 42 | 2028-11 | 1464.80 | 415.99 | 1048.81 | 174102.95 |
| 43 | 2028-12 | 1462.31 | 413.49 | 1048.81 | 173054.14 |
| 44 | 2029-01 | 1459.82 | 411.00 | 1048.81 | 172005.33 |
| 45 | 2029-02 | 1457.33 | 408.51 | 1048.81 | 170956.52 |
| 46 | 2029-03 | 1454.83 | 406.02 | 1048.81 | 169907.70 |
| 47 | 2029-04 | 1452.34 | 403.53 | 1048.81 | 168858.89 |
| 48 | 2029-05 | 1449.85 | 401.04 | 1048.81 | 167810.08 |
| 49 | 2029-06 | 1447.36 | 398.55 | 1048.81 | 166761.26 |
| 50 | 2029-07 | 1444.87 | 396.06 | 1048.81 | 165712.45 |
| 51 | 2029-08 | 1442.38 | 393.57 | 1048.81 | 164663.64 |
| 52 | 2029-09 | 1439.89 | 391.08 | 1048.81 | 163614.83 |
| 53 | 2029-10 | 1437.40 | 388.59 | 1048.81 | 162566.01 |
| 54 | 2029-11 | 1434.91 | 386.09 | 1048.81 | 161517.20 |
| 55 | 2029-12 | 1432.42 | 383.60 | 1048.81 | 160468.39 |
| 56 | 2030-01 | 1429.93 | 381.11 | 1048.81 | 159419.57 |
| 57 | 2030-02 | 1427.43 | 378.62 | 1048.81 | 158370.76 |
| 58 | 2030-03 | 1424.94 | 376.13 | 1048.81 | 157321.95 |
| 59 | 2030-04 | 1422.45 | 373.64 | 1048.81 | 156273.13 |
| 60 | 2030-05 | 1419.96 | 371.15 | 1048.81 | 155224.32 |
| 61 | 2030-06 | 1417.47 | 368.66 | 1048.81 | 154175.51 |
| 62 | 2030-07 | 1414.98 | 366.17 | 1048.81 | 153126.70 |
| 63 | 2030-08 | 1412.49 | 363.68 | 1048.81 | 152077.88 |
| 64 | 2030-09 | 1410.00 | 361.18 | 1048.81 | 151029.07 |
| 65 | 2030-10 | 1407.51 | 358.69 | 1048.81 | 149980.26 |
| 66 | 2030-11 | 1405.02 | 356.20 | 1048.81 | 148931.44 |
| 67 | 2030-12 | 1402.53 | 353.71 | 1048.81 | 147882.63 |
| 68 | 2031-01 | 1400.03 | 351.22 | 1048.81 | 146833.82 |
| 69 | 2031-02 | 1397.54 | 348.73 | 1048.81 | 145785.00 |
| 70 | 2031-03 | 1395.05 | 346.24 | 1048.81 | 144736.19 |
| 71 | 2031-04 | 1392.56 | 343.75 | 1048.81 | 143687.38 |
| 72 | 2031-05 | 1390.07 | 341.26 | 1048.81 | 142638.57 |
| 73 | 2031-06 | 1387.58 | 338.77 | 1048.81 | 141589.75 |
| 74 | 2031-07 | 1385.09 | 336.28 | 1048.81 | 140540.94 |
| 75 | 2031-08 | 1382.60 | 333.78 | 1048.81 | 139492.13 |
| 76 | 2031-09 | 1380.11 | 331.29 | 1048.81 | 138443.31 |
| 77 | 2031-10 | 1377.62 | 328.80 | 1048.81 | 137394.50 |
| 78 | 2031-11 | 1375.12 | 326.31 | 1048.81 | 136345.69 |
| 79 | 2031-12 | 1372.63 | 323.82 | 1048.81 | 135296.87 |
| 80 | 2032-01 | 1370.14 | 321.33 | 1048.81 | 134248.06 |
| 81 | 2032-02 | 1367.65 | 318.84 | 1048.81 | 133199.25 |
| 82 | 2032-03 | 1365.16 | 316.35 | 1048.81 | 132150.44 |
| 83 | 2032-04 | 1362.67 | 313.86 | 1048.81 | 131101.62 |
| 84 | 2032-05 | 1360.18 | 311.37 | 1048.81 | 130052.81 |
| 85 | 2032-06 | 1357.69 | 308.88 | 1048.81 | 129004.00 |
| 86 | 2032-07 | 1355.20 | 306.38 | 1048.81 | 127955.18 |
| 87 | 2032-08 | 1352.71 | 303.89 | 1048.81 | 126906.37 |
| 88 | 2032-09 | 1350.22 | 301.40 | 1048.81 | 125857.56 |
| 89 | 2032-10 | 1347.72 | 298.91 | 1048.81 | 124808.74 |
| 90 | 2032-11 | 1345.23 | 296.42 | 1048.81 | 123759.93 |
| 91 | 2032-12 | 1342.74 | 293.93 | 1048.81 | 122711.12 |
| 92 | 2033-01 | 1340.25 | 291.44 | 1048.81 | 121662.31 |
| 93 | 2033-02 | 1337.76 | 288.95 | 1048.81 | 120613.49 |
| 94 | 2033-03 | 1335.27 | 286.46 | 1048.81 | 119564.68 |
| 95 | 2033-04 | 1332.78 | 283.97 | 1048.81 | 118515.87 |
| 96 | 2033-05 | 1330.29 | 281.48 | 1048.81 | 117467.05 |
| 97 | 2033-06 | 1327.80 | 278.98 | 1048.81 | 116418.24 |
| 98 | 2033-07 | 1325.31 | 276.49 | 1048.81 | 115369.43 |
| 99 | 2033-08 | 1322.82 | 274.00 | 1048.81 | 114320.61 |
| 100 | 2033-09 | 1320.32 | 271.51 | 1048.81 | 113271.80 |
| 101 | 2033-10 | 1317.83 | 269.02 | 1048.81 | 112222.99 |
| 102 | 2033-11 | 1315.34 | 266.53 | 1048.81 | 111174.18 |
| 103 | 2033-12 | 1312.85 | 264.04 | 1048.81 | 110125.36 |
| 104 | 2034-01 | 1310.36 | 261.55 | 1048.81 | 109076.55 |
| 105 | 2034-02 | 1307.87 | 259.06 | 1048.81 | 108027.74 |
| 106 | 2034-03 | 1305.38 | 256.57 | 1048.81 | 106978.92 |
| 107 | 2034-04 | 1302.89 | 254.07 | 1048.81 | 105930.11 |
| 108 | 2034-05 | 1300.40 | 251.58 | 1048.81 | 104881.30 |
| 109 | 2034-06 | 1297.91 | 249.09 | 1048.81 | 103832.49 |
| 110 | 2034-07 | 1295.42 | 246.60 | 1048.81 | 102783.67 |
| 111 | 2034-08 | 1292.92 | 244.11 | 1048.81 | 101734.86 |
| 112 | 2034-09 | 1290.43 | 241.62 | 1048.81 | 100686.05 |
| 113 | 2034-10 | 1287.94 | 239.13 | 1048.81 | 99637.23 |
| 114 | 2034-11 | 1285.45 | 236.64 | 1048.81 | 98588.42 |
| 115 | 2034-12 | 1282.96 | 234.15 | 1048.81 | 97539.61 |
| 116 | 2035-01 | 1280.47 | 231.66 | 1048.81 | 96490.79 |
| 117 | 2035-02 | 1277.98 | 229.17 | 1048.81 | 95441.98 |
| 118 | 2035-03 | 1275.49 | 226.67 | 1048.81 | 94393.17 |
| 119 | 2035-04 | 1273.00 | 224.18 | 1048.81 | 93344.36 |
| 120 | 2035-05 | 1270.51 | 221.69 | 1048.81 | 92295.54 |
| 121 | 2035-06 | 1268.01 | 219.20 | 1048.81 | 91246.73 |
| 122 | 2035-07 | 1265.52 | 216.71 | 1048.81 | 90197.92 |
| 123 | 2035-08 | 1263.03 | 214.22 | 1048.81 | 89149.10 |
| 124 | 2035-09 | 1260.54 | 211.73 | 1048.81 | 88100.29 |
| 125 | 2035-10 | 1258.05 | 209.24 | 1048.81 | 87051.48 |
| 126 | 2035-11 | 1255.56 | 206.75 | 1048.81 | 86002.66 |
| 127 | 2035-12 | 1253.07 | 204.26 | 1048.81 | 84953.85 |
| 128 | 2036-01 | 1250.58 | 201.77 | 1048.81 | 83905.04 |
| 129 | 2036-02 | 1248.09 | 199.27 | 1048.81 | 82856.23 |
| 130 | 2036-03 | 1245.60 | 196.78 | 1048.81 | 81807.41 |
| 131 | 2036-04 | 1243.11 | 194.29 | 1048.81 | 80758.60 |
| 132 | 2036-05 | 1240.61 | 191.80 | 1048.81 | 79709.79 |
| 133 | 2036-06 | 1238.12 | 189.31 | 1048.81 | 78660.97 |
| 134 | 2036-07 | 1235.63 | 186.82 | 1048.81 | 77612.16 |
| 135 | 2036-08 | 1233.14 | 184.33 | 1048.81 | 76563.35 |
| 136 | 2036-09 | 1230.65 | 181.84 | 1048.81 | 75514.53 |
| 137 | 2036-10 | 1228.16 | 179.35 | 1048.81 | 74465.72 |
| 138 | 2036-11 | 1225.67 | 176.86 | 1048.81 | 73416.91 |
| 139 | 2036-12 | 1223.18 | 174.37 | 1048.81 | 72368.10 |
| 140 | 2037-01 | 1220.69 | 171.87 | 1048.81 | 71319.28 |
| 141 | 2037-02 | 1218.20 | 169.38 | 1048.81 | 70270.47 |
| 142 | 2037-03 | 1215.71 | 166.89 | 1048.81 | 69221.66 |
| 143 | 2037-04 | 1213.21 | 164.40 | 1048.81 | 68172.84 |
| 144 | 2037-05 | 1210.72 | 161.91 | 1048.81 | 67124.03 |
| 145 | 2037-06 | 1208.23 | 159.42 | 1048.81 | 66075.22 |
| 146 | 2037-07 | 1205.74 | 156.93 | 1048.81 | 65026.40 |
| 147 | 2037-08 | 1203.25 | 154.44 | 1048.81 | 63977.59 |
| 148 | 2037-09 | 1200.76 | 151.95 | 1048.81 | 62928.78 |
| 149 | 2037-10 | 1198.27 | 149.46 | 1048.81 | 61879.97 |
| 150 | 2037-11 | 1195.78 | 146.96 | 1048.81 | 60831.15 |
| 151 | 2037-12 | 1193.29 | 144.47 | 1048.81 | 59782.34 |
| 152 | 2038-01 | 1190.80 | 141.98 | 1048.81 | 58733.53 |
| 153 | 2038-02 | 1188.31 | 139.49 | 1048.81 | 57684.71 |
| 154 | 2038-03 | 1185.81 | 137.00 | 1048.81 | 56635.90 |
| 155 | 2038-04 | 1183.32 | 134.51 | 1048.81 | 55587.09 |
| 156 | 2038-05 | 1180.83 | 132.02 | 1048.81 | 54538.27 |
| 157 | 2038-06 | 1178.34 | 129.53 | 1048.81 | 53489.46 |
| 158 | 2038-07 | 1175.85 | 127.04 | 1048.81 | 52440.65 |
| 159 | 2038-08 | 1173.36 | 124.55 | 1048.81 | 51391.84 |
| 160 | 2038-09 | 1170.87 | 122.06 | 1048.81 | 50343.02 |
| 161 | 2038-10 | 1168.38 | 119.56 | 1048.81 | 49294.21 |
| 162 | 2038-11 | 1165.89 | 117.07 | 1048.81 | 48245.40 |
| 163 | 2038-12 | 1163.40 | 114.58 | 1048.81 | 47196.58 |
| 164 | 2039-01 | 1160.90 | 112.09 | 1048.81 | 46147.77 |
| 165 | 2039-02 | 1158.41 | 109.60 | 1048.81 | 45098.96 |
| 166 | 2039-03 | 1155.92 | 107.11 | 1048.81 | 44050.15 |
| 167 | 2039-04 | 1153.43 | 104.62 | 1048.81 | 43001.33 |
| 168 | 2039-05 | 1150.94 | 102.13 | 1048.81 | 41952.52 |
| 169 | 2039-06 | 1148.45 | 99.64 | 1048.81 | 40903.71 |
| 170 | 2039-07 | 1145.96 | 97.15 | 1048.81 | 39854.89 |
| 171 | 2039-08 | 1143.47 | 94.66 | 1048.81 | 38806.08 |
| 172 | 2039-09 | 1140.98 | 92.16 | 1048.81 | 37757.27 |
| 173 | 2039-10 | 1138.49 | 89.67 | 1048.81 | 36708.45 |
| 174 | 2039-11 | 1136.00 | 87.18 | 1048.81 | 35659.64 |
| 175 | 2039-12 | 1133.50 | 84.69 | 1048.81 | 34610.83 |
| 176 | 2040-01 | 1131.01 | 82.20 | 1048.81 | 33562.02 |
| 177 | 2040-02 | 1128.52 | 79.71 | 1048.81 | 32513.20 |
| 178 | 2040-03 | 1126.03 | 77.22 | 1048.81 | 31464.39 |
| 179 | 2040-04 | 1123.54 | 74.73 | 1048.81 | 30415.58 |
| 180 | 2040-05 | 1121.05 | 72.24 | 1048.81 | 29366.76 |
| 181 | 2040-06 | 1118.56 | 69.75 | 1048.81 | 28317.95 |
| 182 | 2040-07 | 1116.07 | 67.26 | 1048.81 | 27269.14 |
| 183 | 2040-08 | 1113.58 | 64.76 | 1048.81 | 26220.32 |
| 184 | 2040-09 | 1111.09 | 62.27 | 1048.81 | 25171.51 |
| 185 | 2040-10 | 1108.60 | 59.78 | 1048.81 | 24122.70 |
| 186 | 2040-11 | 1106.10 | 57.29 | 1048.81 | 23073.89 |
| 187 | 2040-12 | 1103.61 | 54.80 | 1048.81 | 22025.07 |
| 188 | 2041-01 | 1101.12 | 52.31 | 1048.81 | 20976.26 |
| 189 | 2041-02 | 1098.63 | 49.82 | 1048.81 | 19927.45 |
| 190 | 2041-03 | 1096.14 | 47.33 | 1048.81 | 18878.63 |
| 191 | 2041-04 | 1093.65 | 44.84 | 1048.81 | 17829.82 |
| 192 | 2041-05 | 1091.16 | 42.35 | 1048.81 | 16781.01 |
| 193 | 2041-06 | 1088.67 | 39.85 | 1048.81 | 15732.19 |
| 194 | 2041-07 | 1086.18 | 37.36 | 1048.81 | 14683.38 |
| 195 | 2041-08 | 1083.69 | 34.87 | 1048.81 | 13634.57 |
| 196 | 2041-09 | 1081.20 | 32.38 | 1048.81 | 12585.76 |
| 197 | 2041-10 | 1078.70 | 29.89 | 1048.81 | 11536.94 |
| 198 | 2041-11 | 1076.21 | 27.40 | 1048.81 | 10488.13 |
| 199 | 2041-12 | 1073.72 | 24.91 | 1048.81 | 9439.32 |
| 200 | 2042-01 | 1071.23 | 22.42 | 1048.81 | 8390.50 |
| 201 | 2042-02 | 1068.74 | 19.93 | 1048.81 | 7341.69 |
| 202 | 2042-03 | 1066.25 | 17.44 | 1048.81 | 6292.88 |
| 203 | 2042-04 | 1063.76 | 14.95 | 1048.81 | 5244.06 |
| 204 | 2042-05 | 1061.27 | 12.45 | 1048.81 | 4195.25 |
| 205 | 2042-06 | 1058.78 | 9.96 | 1048.81 | 3146.44 |
| 206 | 2042-07 | 1056.29 | 7.47 | 1048.81 | 2097.63 |
| 207 | 2042-08 | 1053.79 | 4.98 | 1048.81 | 1048.81 |
| 208 | 2042-09 | 1051.30 | 2.49 | 1048.81 | 0.00 |