贷款29.92万（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：29.92万
还款月数：17年4个月
每月还款：1788.52元
利息总额：7.28万
本息合计：37.2万
| 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 | 1788.52 | 648.31 | 1140.20 | 298080.81 |
| 2 | 2026-02 | 1788.52 | 645.84 | 1142.67 | 296938.13 |
| 3 | 2026-03 | 1788.52 | 643.37 | 1145.15 | 295792.98 |
| 4 | 2026-04 | 1788.52 | 640.88 | 1147.63 | 294645.35 |
| 5 | 2026-05 | 1788.52 | 638.40 | 1150.12 | 293495.23 |
| 6 | 2026-06 | 1788.52 | 635.91 | 1152.61 | 292342.62 |
| 7 | 2026-07 | 1788.52 | 633.41 | 1155.11 | 291187.52 |
| 8 | 2026-08 | 1788.52 | 630.91 | 1157.61 | 290029.91 |
| 9 | 2026-09 | 1788.52 | 628.40 | 1160.12 | 288869.79 |
| 10 | 2026-10 | 1788.52 | 625.88 | 1162.63 | 287707.16 |
| 11 | 2026-11 | 1788.52 | 623.37 | 1165.15 | 286542.01 |
| 12 | 2026-12 | 1788.52 | 620.84 | 1167.68 | 285374.33 |
| 13 | 2027-01 | 1788.52 | 618.31 | 1170.21 | 284204.12 |
| 14 | 2027-02 | 1788.52 | 615.78 | 1172.74 | 283031.38 |
| 15 | 2027-03 | 1788.52 | 613.23 | 1175.28 | 281856.10 |
| 16 | 2027-04 | 1788.52 | 610.69 | 1177.83 | 280678.27 |
| 17 | 2027-05 | 1788.52 | 608.14 | 1180.38 | 279497.89 |
| 18 | 2027-06 | 1788.52 | 605.58 | 1182.94 | 278314.96 |
| 19 | 2027-07 | 1788.52 | 603.02 | 1185.50 | 277129.46 |
| 20 | 2027-08 | 1788.52 | 600.45 | 1188.07 | 275941.39 |
| 21 | 2027-09 | 1788.52 | 597.87 | 1190.64 | 274750.75 |
| 22 | 2027-10 | 1788.52 | 595.29 | 1193.22 | 273557.52 |
| 23 | 2027-11 | 1788.52 | 592.71 | 1195.81 | 272361.71 |
| 24 | 2027-12 | 1788.52 | 590.12 | 1198.40 | 271163.31 |
| 25 | 2028-01 | 1788.52 | 587.52 | 1201.00 | 269962.32 |
| 26 | 2028-02 | 1788.52 | 584.92 | 1203.60 | 268758.72 |
| 27 | 2028-03 | 1788.52 | 582.31 | 1206.21 | 267552.52 |
| 28 | 2028-04 | 1788.52 | 579.70 | 1208.82 | 266343.70 |
| 29 | 2028-05 | 1788.52 | 577.08 | 1211.44 | 265132.26 |
| 30 | 2028-06 | 1788.52 | 574.45 | 1214.06 | 263918.20 |
| 31 | 2028-07 | 1788.52 | 571.82 | 1216.69 | 262701.50 |
| 32 | 2028-08 | 1788.52 | 569.19 | 1219.33 | 261482.17 |
| 33 | 2028-09 | 1788.52 | 566.54 | 1221.97 | 260260.20 |
| 34 | 2028-10 | 1788.52 | 563.90 | 1224.62 | 259035.58 |
| 35 | 2028-11 | 1788.52 | 561.24 | 1227.27 | 257808.31 |
| 36 | 2028-12 | 1788.52 | 558.58 | 1229.93 | 256578.38 |
| 37 | 2029-01 | 1788.52 | 555.92 | 1232.60 | 255345.78 |
| 38 | 2029-02 | 1788.52 | 553.25 | 1235.27 | 254110.52 |
| 39 | 2029-03 | 1788.52 | 550.57 | 1237.94 | 252872.57 |
| 40 | 2029-04 | 1788.52 | 547.89 | 1240.63 | 251631.95 |
| 41 | 2029-05 | 1788.52 | 545.20 | 1243.31 | 250388.63 |
| 42 | 2029-06 | 1788.52 | 542.51 | 1246.01 | 249142.63 |
| 43 | 2029-07 | 1788.52 | 539.81 | 1248.71 | 247893.92 |
| 44 | 2029-08 | 1788.52 | 537.10 | 1251.41 | 246642.51 |
| 45 | 2029-09 | 1788.52 | 534.39 | 1254.12 | 245388.38 |
| 46 | 2029-10 | 1788.52 | 531.67 | 1256.84 | 244131.54 |
| 47 | 2029-11 | 1788.52 | 528.95 | 1259.56 | 242871.98 |
| 48 | 2029-12 | 1788.52 | 526.22 | 1262.29 | 241609.68 |
| 49 | 2030-01 | 1788.52 | 523.49 | 1265.03 | 240344.65 |
| 50 | 2030-02 | 1788.52 | 520.75 | 1267.77 | 239076.88 |
| 51 | 2030-03 | 1788.52 | 518.00 | 1270.52 | 237806.37 |
| 52 | 2030-04 | 1788.52 | 515.25 | 1273.27 | 236533.10 |
| 53 | 2030-05 | 1788.52 | 512.49 | 1276.03 | 235257.07 |
| 54 | 2030-06 | 1788.52 | 509.72 | 1278.79 | 233978.28 |
| 55 | 2030-07 | 1788.52 | 506.95 | 1281.56 | 232696.72 |
| 56 | 2030-08 | 1788.52 | 504.18 | 1284.34 | 231412.38 |
| 57 | 2030-09 | 1788.52 | 501.39 | 1287.12 | 230125.25 |
| 58 | 2030-10 | 1788.52 | 498.60 | 1289.91 | 228835.34 |
| 59 | 2030-11 | 1788.52 | 495.81 | 1292.71 | 227542.63 |
| 60 | 2030-12 | 1788.52 | 493.01 | 1295.51 | 226247.13 |
| 61 | 2031-01 | 1788.52 | 490.20 | 1298.31 | 224948.81 |
| 62 | 2031-02 | 1788.52 | 487.39 | 1301.13 | 223647.69 |
| 63 | 2031-03 | 1788.52 | 484.57 | 1303.95 | 222343.74 |
| 64 | 2031-04 | 1788.52 | 481.74 | 1306.77 | 221036.97 |
| 65 | 2031-05 | 1788.52 | 478.91 | 1309.60 | 219727.37 |
| 66 | 2031-06 | 1788.52 | 476.08 | 1312.44 | 218414.93 |
| 67 | 2031-07 | 1788.52 | 473.23 | 1315.28 | 217099.64 |
| 68 | 2031-08 | 1788.52 | 470.38 | 1318.13 | 215781.51 |
| 69 | 2031-09 | 1788.52 | 467.53 | 1320.99 | 214460.52 |
| 70 | 2031-10 | 1788.52 | 464.66 | 1323.85 | 213136.67 |
| 71 | 2031-11 | 1788.52 | 461.80 | 1326.72 | 211809.95 |
| 72 | 2031-12 | 1788.52 | 458.92 | 1329.59 | 210480.35 |
| 73 | 2032-01 | 1788.52 | 456.04 | 1332.48 | 209147.88 |
| 74 | 2032-02 | 1788.52 | 453.15 | 1335.36 | 207812.52 |
| 75 | 2032-03 | 1788.52 | 450.26 | 1338.26 | 206474.26 |
| 76 | 2032-04 | 1788.52 | 447.36 | 1341.16 | 205133.10 |
| 77 | 2032-05 | 1788.52 | 444.46 | 1344.06 | 203789.04 |
| 78 | 2032-06 | 1788.52 | 441.54 | 1346.97 | 202442.07 |
| 79 | 2032-07 | 1788.52 | 438.62 | 1349.89 | 201092.18 |
| 80 | 2032-08 | 1788.52 | 435.70 | 1352.82 | 199739.36 |
| 81 | 2032-09 | 1788.52 | 432.77 | 1355.75 | 198383.61 |
| 82 | 2032-10 | 1788.52 | 429.83 | 1358.68 | 197024.93 |
| 83 | 2032-11 | 1788.52 | 426.89 | 1361.63 | 195663.30 |
| 84 | 2032-12 | 1788.52 | 423.94 | 1364.58 | 194298.72 |
| 85 | 2033-01 | 1788.52 | 420.98 | 1367.54 | 192931.19 |
| 86 | 2033-02 | 1788.52 | 418.02 | 1370.50 | 191560.69 |
| 87 | 2033-03 | 1788.52 | 415.05 | 1373.47 | 190187.22 |
| 88 | 2033-04 | 1788.52 | 412.07 | 1376.44 | 188810.78 |
| 89 | 2033-05 | 1788.52 | 409.09 | 1379.43 | 187431.35 |
| 90 | 2033-06 | 1788.52 | 406.10 | 1382.41 | 186048.93 |
| 91 | 2033-07 | 1788.52 | 403.11 | 1385.41 | 184663.52 |
| 92 | 2033-08 | 1788.52 | 400.10 | 1388.41 | 183275.11 |
| 93 | 2033-09 | 1788.52 | 397.10 | 1391.42 | 181883.69 |
| 94 | 2033-10 | 1788.52 | 394.08 | 1394.43 | 180489.26 |
| 95 | 2033-11 | 1788.52 | 391.06 | 1397.46 | 179091.80 |
| 96 | 2033-12 | 1788.52 | 388.03 | 1400.48 | 177691.32 |
| 97 | 2034-01 | 1788.52 | 385.00 | 1403.52 | 176287.80 |
| 98 | 2034-02 | 1788.52 | 381.96 | 1406.56 | 174881.24 |
| 99 | 2034-03 | 1788.52 | 378.91 | 1409.61 | 173471.63 |
| 100 | 2034-04 | 1788.52 | 375.86 | 1412.66 | 172058.97 |
| 101 | 2034-05 | 1788.52 | 372.79 | 1415.72 | 170643.25 |
| 102 | 2034-06 | 1788.52 | 369.73 | 1418.79 | 169224.46 |
| 103 | 2034-07 | 1788.52 | 366.65 | 1421.86 | 167802.60 |
| 104 | 2034-08 | 1788.52 | 363.57 | 1424.94 | 166377.65 |
| 105 | 2034-09 | 1788.52 | 360.48 | 1428.03 | 164949.62 |
| 106 | 2034-10 | 1788.52 | 357.39 | 1431.13 | 163518.50 |
| 107 | 2034-11 | 1788.52 | 354.29 | 1434.23 | 162084.27 |
| 108 | 2034-12 | 1788.52 | 351.18 | 1437.33 | 160646.94 |
| 109 | 2035-01 | 1788.52 | 348.07 | 1440.45 | 159206.49 |
| 110 | 2035-02 | 1788.52 | 344.95 | 1443.57 | 157762.92 |
| 111 | 2035-03 | 1788.52 | 341.82 | 1446.70 | 156316.23 |
| 112 | 2035-04 | 1788.52 | 338.69 | 1449.83 | 154866.39 |
| 113 | 2035-05 | 1788.52 | 335.54 | 1452.97 | 153413.42 |
| 114 | 2035-06 | 1788.52 | 332.40 | 1456.12 | 151957.30 |
| 115 | 2035-07 | 1788.52 | 329.24 | 1459.28 | 150498.03 |
| 116 | 2035-08 | 1788.52 | 326.08 | 1462.44 | 149035.59 |
| 117 | 2035-09 | 1788.52 | 322.91 | 1465.61 | 147569.98 |
| 118 | 2035-10 | 1788.52 | 319.73 | 1468.78 | 146101.20 |
| 119 | 2035-11 | 1788.52 | 316.55 | 1471.96 | 144629.24 |
| 120 | 2035-12 | 1788.52 | 313.36 | 1475.15 | 143154.09 |
| 121 | 2036-01 | 1788.52 | 310.17 | 1478.35 | 141675.74 |
| 122 | 2036-02 | 1788.52 | 306.96 | 1481.55 | 140194.18 |
| 123 | 2036-03 | 1788.52 | 303.75 | 1484.76 | 138709.42 |
| 124 | 2036-04 | 1788.52 | 300.54 | 1487.98 | 137221.44 |
| 125 | 2036-05 | 1788.52 | 297.31 | 1491.20 | 135730.24 |
| 126 | 2036-06 | 1788.52 | 294.08 | 1494.43 | 134235.81 |
| 127 | 2036-07 | 1788.52 | 290.84 | 1497.67 | 132738.13 |
| 128 | 2036-08 | 1788.52 | 287.60 | 1500.92 | 131237.22 |
| 129 | 2036-09 | 1788.52 | 284.35 | 1504.17 | 129733.05 |
| 130 | 2036-10 | 1788.52 | 281.09 | 1507.43 | 128225.62 |
| 131 | 2036-11 | 1788.52 | 277.82 | 1510.69 | 126714.93 |
| 132 | 2036-12 | 1788.52 | 274.55 | 1513.97 | 125200.96 |
| 133 | 2037-01 | 1788.52 | 271.27 | 1517.25 | 123683.71 |
| 134 | 2037-02 | 1788.52 | 267.98 | 1520.53 | 122163.18 |
| 135 | 2037-03 | 1788.52 | 264.69 | 1523.83 | 120639.35 |
| 136 | 2037-04 | 1788.52 | 261.39 | 1527.13 | 119112.22 |
| 137 | 2037-05 | 1788.52 | 258.08 | 1530.44 | 117581.78 |
| 138 | 2037-06 | 1788.52 | 254.76 | 1533.76 | 116048.02 |
| 139 | 2037-07 | 1788.52 | 251.44 | 1537.08 | 114510.94 |
| 140 | 2037-08 | 1788.52 | 248.11 | 1540.41 | 112970.53 |
| 141 | 2037-09 | 1788.52 | 244.77 | 1543.75 | 111426.79 |
| 142 | 2037-10 | 1788.52 | 241.42 | 1547.09 | 109879.70 |
| 143 | 2037-11 | 1788.52 | 238.07 | 1550.44 | 108329.25 |
| 144 | 2037-12 | 1788.52 | 234.71 | 1553.80 | 106775.45 |
| 145 | 2038-01 | 1788.52 | 231.35 | 1557.17 | 105218.28 |
| 146 | 2038-02 | 1788.52 | 227.97 | 1560.54 | 103657.74 |
| 147 | 2038-03 | 1788.52 | 224.59 | 1563.92 | 102093.81 |
| 148 | 2038-04 | 1788.52 | 221.20 | 1567.31 | 100526.50 |
| 149 | 2038-05 | 1788.52 | 217.81 | 1570.71 | 98955.79 |
| 150 | 2038-06 | 1788.52 | 214.40 | 1574.11 | 97381.68 |
| 151 | 2038-07 | 1788.52 | 210.99 | 1577.52 | 95804.16 |
| 152 | 2038-08 | 1788.52 | 207.58 | 1580.94 | 94223.22 |
| 153 | 2038-09 | 1788.52 | 204.15 | 1584.37 | 92638.85 |
| 154 | 2038-10 | 1788.52 | 200.72 | 1587.80 | 91051.05 |
| 155 | 2038-11 | 1788.52 | 197.28 | 1591.24 | 89459.81 |
| 156 | 2038-12 | 1788.52 | 193.83 | 1594.69 | 87865.13 |
| 157 | 2039-01 | 1788.52 | 190.37 | 1598.14 | 86266.98 |
| 158 | 2039-02 | 1788.52 | 186.91 | 1601.60 | 84665.38 |
| 159 | 2039-03 | 1788.52 | 183.44 | 1605.07 | 83060.31 |
| 160 | 2039-04 | 1788.52 | 179.96 | 1608.55 | 81451.75 |
| 161 | 2039-05 | 1788.52 | 176.48 | 1612.04 | 79839.72 |
| 162 | 2039-06 | 1788.52 | 172.99 | 1615.53 | 78224.19 |
| 163 | 2039-07 | 1788.52 | 169.49 | 1619.03 | 76605.16 |
| 164 | 2039-08 | 1788.52 | 165.98 | 1622.54 | 74982.62 |
| 165 | 2039-09 | 1788.52 | 162.46 | 1626.05 | 73356.56 |
| 166 | 2039-10 | 1788.52 | 158.94 | 1629.58 | 71726.99 |
| 167 | 2039-11 | 1788.52 | 155.41 | 1633.11 | 70093.88 |
| 168 | 2039-12 | 1788.52 | 151.87 | 1636.65 | 68457.23 |
| 169 | 2040-01 | 1788.52 | 148.32 | 1640.19 | 66817.04 |
| 170 | 2040-02 | 1788.52 | 144.77 | 1643.75 | 65173.30 |
| 171 | 2040-03 | 1788.52 | 141.21 | 1647.31 | 63525.99 |
| 172 | 2040-04 | 1788.52 | 137.64 | 1650.88 | 61875.11 |
| 173 | 2040-05 | 1788.52 | 134.06 | 1654.45 | 60220.66 |
| 174 | 2040-06 | 1788.52 | 130.48 | 1658.04 | 58562.62 |
| 175 | 2040-07 | 1788.52 | 126.89 | 1661.63 | 56900.99 |
| 176 | 2040-08 | 1788.52 | 123.29 | 1665.23 | 55235.76 |
| 177 | 2040-09 | 1788.52 | 119.68 | 1668.84 | 53566.92 |
| 178 | 2040-10 | 1788.52 | 116.06 | 1672.45 | 51894.47 |
| 179 | 2040-11 | 1788.52 | 112.44 | 1676.08 | 50218.39 |
| 180 | 2040-12 | 1788.52 | 108.81 | 1679.71 | 48538.68 |
| 181 | 2041-01 | 1788.52 | 105.17 | 1683.35 | 46855.33 |
| 182 | 2041-02 | 1788.52 | 101.52 | 1687.00 | 45168.33 |
| 183 | 2041-03 | 1788.52 | 97.86 | 1690.65 | 43477.68 |
| 184 | 2041-04 | 1788.52 | 94.20 | 1694.31 | 41783.37 |
| 185 | 2041-05 | 1788.52 | 90.53 | 1697.99 | 40085.38 |
| 186 | 2041-06 | 1788.52 | 86.85 | 1701.66 | 38383.72 |
| 187 | 2041-07 | 1788.52 | 83.16 | 1705.35 | 36678.37 |
| 188 | 2041-08 | 1788.52 | 79.47 | 1709.05 | 34969.32 |
| 189 | 2041-09 | 1788.52 | 75.77 | 1712.75 | 33256.57 |
| 190 | 2041-10 | 1788.52 | 72.06 | 1716.46 | 31540.11 |
| 191 | 2041-11 | 1788.52 | 68.34 | 1720.18 | 29819.93 |
| 192 | 2041-12 | 1788.52 | 64.61 | 1723.91 | 28096.02 |
| 193 | 2042-01 | 1788.52 | 60.87 | 1727.64 | 26368.38 |
| 194 | 2042-02 | 1788.52 | 57.13 | 1731.38 | 24637.00 |
| 195 | 2042-03 | 1788.52 | 53.38 | 1735.14 | 22901.86 |
| 196 | 2042-04 | 1788.52 | 49.62 | 1738.90 | 21162.97 |
| 197 | 2042-05 | 1788.52 | 45.85 | 1742.66 | 19420.30 |
| 198 | 2042-06 | 1788.52 | 42.08 | 1746.44 | 17673.86 |
| 199 | 2042-07 | 1788.52 | 38.29 | 1750.22 | 15923.64 |
| 200 | 2042-08 | 1788.52 | 34.50 | 1754.01 | 14169.63 |
| 201 | 2042-09 | 1788.52 | 30.70 | 1757.82 | 12411.81 |
| 202 | 2042-10 | 1788.52 | 26.89 | 1761.62 | 10650.19 |
| 203 | 2042-11 | 1788.52 | 23.08 | 1765.44 | 8884.75 |
| 204 | 2042-12 | 1788.52 | 19.25 | 1769.27 | 7115.48 |
| 205 | 2043-01 | 1788.52 | 15.42 | 1773.10 | 5342.38 |
| 206 | 2043-02 | 1788.52 | 11.58 | 1776.94 | 3565.44 |
| 207 | 2043-03 | 1788.52 | 7.73 | 1780.79 | 1784.65 |
| 208 | 2043-04 | 1788.52 | 3.87 | 1784.65 | 0.00 |
等额本金还款方式：
贷款总额：29.92万
还款月数：17年4个月
首月还款：2086.87元
每月递减：3.12元
利息总额：6.77万
本息合计：36.7万
节省利息：5041.73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 | 2086.87 | 648.31 | 1438.56 | 297782.45 |
| 2 | 2026-02 | 2083.76 | 645.20 | 1438.56 | 296343.88 |
| 3 | 2026-03 | 2080.64 | 642.08 | 1438.56 | 294905.32 |
| 4 | 2026-04 | 2077.52 | 638.96 | 1438.56 | 293466.76 |
| 5 | 2026-05 | 2074.41 | 635.84 | 1438.56 | 292028.20 |
| 6 | 2026-06 | 2071.29 | 632.73 | 1438.56 | 290589.63 |
| 7 | 2026-07 | 2068.17 | 629.61 | 1438.56 | 289151.07 |
| 8 | 2026-08 | 2065.06 | 626.49 | 1438.56 | 287712.51 |
| 9 | 2026-09 | 2061.94 | 623.38 | 1438.56 | 286273.95 |
| 10 | 2026-10 | 2058.82 | 620.26 | 1438.56 | 284835.38 |
| 11 | 2026-11 | 2055.71 | 617.14 | 1438.56 | 283396.82 |
| 12 | 2026-12 | 2052.59 | 614.03 | 1438.56 | 281958.26 |
| 13 | 2027-01 | 2049.47 | 610.91 | 1438.56 | 280519.70 |
| 14 | 2027-02 | 2046.36 | 607.79 | 1438.56 | 279081.13 |
| 15 | 2027-03 | 2043.24 | 604.68 | 1438.56 | 277642.57 |
| 16 | 2027-04 | 2040.12 | 601.56 | 1438.56 | 276204.01 |
| 17 | 2027-05 | 2037.00 | 598.44 | 1438.56 | 274765.45 |
| 18 | 2027-06 | 2033.89 | 595.33 | 1438.56 | 273326.88 |
| 19 | 2027-07 | 2030.77 | 592.21 | 1438.56 | 271888.32 |
| 20 | 2027-08 | 2027.65 | 589.09 | 1438.56 | 270449.76 |
| 21 | 2027-09 | 2024.54 | 585.97 | 1438.56 | 269011.20 |
| 22 | 2027-10 | 2021.42 | 582.86 | 1438.56 | 267572.63 |
| 23 | 2027-11 | 2018.30 | 579.74 | 1438.56 | 266134.07 |
| 24 | 2027-12 | 2015.19 | 576.62 | 1438.56 | 264695.51 |
| 25 | 2028-01 | 2012.07 | 573.51 | 1438.56 | 263256.95 |
| 26 | 2028-02 | 2008.95 | 570.39 | 1438.56 | 261818.38 |
| 27 | 2028-03 | 2005.84 | 567.27 | 1438.56 | 260379.82 |
| 28 | 2028-04 | 2002.72 | 564.16 | 1438.56 | 258941.26 |
| 29 | 2028-05 | 1999.60 | 561.04 | 1438.56 | 257502.70 |
| 30 | 2028-06 | 1996.49 | 557.92 | 1438.56 | 256064.13 |
| 31 | 2028-07 | 1993.37 | 554.81 | 1438.56 | 254625.57 |
| 32 | 2028-08 | 1990.25 | 551.69 | 1438.56 | 253187.01 |
| 33 | 2028-09 | 1987.13 | 548.57 | 1438.56 | 251748.45 |
| 34 | 2028-10 | 1984.02 | 545.45 | 1438.56 | 250309.88 |
| 35 | 2028-11 | 1980.90 | 542.34 | 1438.56 | 248871.32 |
| 36 | 2028-12 | 1977.78 | 539.22 | 1438.56 | 247432.76 |
| 37 | 2029-01 | 1974.67 | 536.10 | 1438.56 | 245994.20 |
| 38 | 2029-02 | 1971.55 | 532.99 | 1438.56 | 244555.63 |
| 39 | 2029-03 | 1968.43 | 529.87 | 1438.56 | 243117.07 |
| 40 | 2029-04 | 1965.32 | 526.75 | 1438.56 | 241678.51 |
| 41 | 2029-05 | 1962.20 | 523.64 | 1438.56 | 240239.95 |
| 42 | 2029-06 | 1959.08 | 520.52 | 1438.56 | 238801.38 |
| 43 | 2029-07 | 1955.97 | 517.40 | 1438.56 | 237362.82 |
| 44 | 2029-08 | 1952.85 | 514.29 | 1438.56 | 235924.26 |
| 45 | 2029-09 | 1949.73 | 511.17 | 1438.56 | 234485.70 |
| 46 | 2029-10 | 1946.61 | 508.05 | 1438.56 | 233047.13 |
| 47 | 2029-11 | 1943.50 | 504.94 | 1438.56 | 231608.57 |
| 48 | 2029-12 | 1940.38 | 501.82 | 1438.56 | 230170.01 |
| 49 | 2030-01 | 1937.26 | 498.70 | 1438.56 | 228731.45 |
| 50 | 2030-02 | 1934.15 | 495.58 | 1438.56 | 227292.88 |
| 51 | 2030-03 | 1931.03 | 492.47 | 1438.56 | 225854.32 |
| 52 | 2030-04 | 1927.91 | 489.35 | 1438.56 | 224415.76 |
| 53 | 2030-05 | 1924.80 | 486.23 | 1438.56 | 222977.19 |
| 54 | 2030-06 | 1921.68 | 483.12 | 1438.56 | 221538.63 |
| 55 | 2030-07 | 1918.56 | 480.00 | 1438.56 | 220100.07 |
| 56 | 2030-08 | 1915.45 | 476.88 | 1438.56 | 218661.51 |
| 57 | 2030-09 | 1912.33 | 473.77 | 1438.56 | 217222.94 |
| 58 | 2030-10 | 1909.21 | 470.65 | 1438.56 | 215784.38 |
| 59 | 2030-11 | 1906.10 | 467.53 | 1438.56 | 214345.82 |
| 60 | 2030-12 | 1902.98 | 464.42 | 1438.56 | 212907.26 |
| 61 | 2031-01 | 1899.86 | 461.30 | 1438.56 | 211468.69 |
| 62 | 2031-02 | 1896.74 | 458.18 | 1438.56 | 210030.13 |
| 63 | 2031-03 | 1893.63 | 455.07 | 1438.56 | 208591.57 |
| 64 | 2031-04 | 1890.51 | 451.95 | 1438.56 | 207153.01 |
| 65 | 2031-05 | 1887.39 | 448.83 | 1438.56 | 205714.44 |
| 66 | 2031-06 | 1884.28 | 445.71 | 1438.56 | 204275.88 |
| 67 | 2031-07 | 1881.16 | 442.60 | 1438.56 | 202837.32 |
| 68 | 2031-08 | 1878.04 | 439.48 | 1438.56 | 201398.76 |
| 69 | 2031-09 | 1874.93 | 436.36 | 1438.56 | 199960.19 |
| 70 | 2031-10 | 1871.81 | 433.25 | 1438.56 | 198521.63 |
| 71 | 2031-11 | 1868.69 | 430.13 | 1438.56 | 197083.07 |
| 72 | 2031-12 | 1865.58 | 427.01 | 1438.56 | 195644.51 |
| 73 | 2032-01 | 1862.46 | 423.90 | 1438.56 | 194205.94 |
| 74 | 2032-02 | 1859.34 | 420.78 | 1438.56 | 192767.38 |
| 75 | 2032-03 | 1856.23 | 417.66 | 1438.56 | 191328.82 |
| 76 | 2032-04 | 1853.11 | 414.55 | 1438.56 | 189890.26 |
| 77 | 2032-05 | 1849.99 | 411.43 | 1438.56 | 188451.69 |
| 78 | 2032-06 | 1846.87 | 408.31 | 1438.56 | 187013.13 |
| 79 | 2032-07 | 1843.76 | 405.20 | 1438.56 | 185574.57 |
| 80 | 2032-08 | 1840.64 | 402.08 | 1438.56 | 184136.01 |
| 81 | 2032-09 | 1837.52 | 398.96 | 1438.56 | 182697.44 |
| 82 | 2032-10 | 1834.41 | 395.84 | 1438.56 | 181258.88 |
| 83 | 2032-11 | 1831.29 | 392.73 | 1438.56 | 179820.32 |
| 84 | 2032-12 | 1828.17 | 389.61 | 1438.56 | 178381.76 |
| 85 | 2033-01 | 1825.06 | 386.49 | 1438.56 | 176943.19 |
| 86 | 2033-02 | 1821.94 | 383.38 | 1438.56 | 175504.63 |
| 87 | 2033-03 | 1818.82 | 380.26 | 1438.56 | 174066.07 |
| 88 | 2033-04 | 1815.71 | 377.14 | 1438.56 | 172627.51 |
| 89 | 2033-05 | 1812.59 | 374.03 | 1438.56 | 171188.94 |
| 90 | 2033-06 | 1809.47 | 370.91 | 1438.56 | 169750.38 |
| 91 | 2033-07 | 1806.36 | 367.79 | 1438.56 | 168311.82 |
| 92 | 2033-08 | 1803.24 | 364.68 | 1438.56 | 166873.26 |
| 93 | 2033-09 | 1800.12 | 361.56 | 1438.56 | 165434.69 |
| 94 | 2033-10 | 1797.00 | 358.44 | 1438.56 | 163996.13 |
| 95 | 2033-11 | 1793.89 | 355.32 | 1438.56 | 162557.57 |
| 96 | 2033-12 | 1790.77 | 352.21 | 1438.56 | 161119.01 |
| 97 | 2034-01 | 1787.65 | 349.09 | 1438.56 | 159680.44 |
| 98 | 2034-02 | 1784.54 | 345.97 | 1438.56 | 158241.88 |
| 99 | 2034-03 | 1781.42 | 342.86 | 1438.56 | 156803.32 |
| 100 | 2034-04 | 1778.30 | 339.74 | 1438.56 | 155364.76 |
| 101 | 2034-05 | 1775.19 | 336.62 | 1438.56 | 153926.19 |
| 102 | 2034-06 | 1772.07 | 333.51 | 1438.56 | 152487.63 |
| 103 | 2034-07 | 1768.95 | 330.39 | 1438.56 | 151049.07 |
| 104 | 2034-08 | 1765.84 | 327.27 | 1438.56 | 149610.51 |
| 105 | 2034-09 | 1762.72 | 324.16 | 1438.56 | 148171.94 |
| 106 | 2034-10 | 1759.60 | 321.04 | 1438.56 | 146733.38 |
| 107 | 2034-11 | 1756.48 | 317.92 | 1438.56 | 145294.82 |
| 108 | 2034-12 | 1753.37 | 314.81 | 1438.56 | 143856.25 |
| 109 | 2035-01 | 1750.25 | 311.69 | 1438.56 | 142417.69 |
| 110 | 2035-02 | 1747.13 | 308.57 | 1438.56 | 140979.13 |
| 111 | 2035-03 | 1744.02 | 305.45 | 1438.56 | 139540.57 |
| 112 | 2035-04 | 1740.90 | 302.34 | 1438.56 | 138102.00 |
| 113 | 2035-05 | 1737.78 | 299.22 | 1438.56 | 136663.44 |
| 114 | 2035-06 | 1734.67 | 296.10 | 1438.56 | 135224.88 |
| 115 | 2035-07 | 1731.55 | 292.99 | 1438.56 | 133786.32 |
| 116 | 2035-08 | 1728.43 | 289.87 | 1438.56 | 132347.75 |
| 117 | 2035-09 | 1725.32 | 286.75 | 1438.56 | 130909.19 |
| 118 | 2035-10 | 1722.20 | 283.64 | 1438.56 | 129470.63 |
| 119 | 2035-11 | 1719.08 | 280.52 | 1438.56 | 128032.07 |
| 120 | 2035-12 | 1715.97 | 277.40 | 1438.56 | 126593.50 |
| 121 | 2036-01 | 1712.85 | 274.29 | 1438.56 | 125154.94 |
| 122 | 2036-02 | 1709.73 | 271.17 | 1438.56 | 123716.38 |
| 123 | 2036-03 | 1706.61 | 268.05 | 1438.56 | 122277.82 |
| 124 | 2036-04 | 1703.50 | 264.94 | 1438.56 | 120839.25 |
| 125 | 2036-05 | 1700.38 | 261.82 | 1438.56 | 119400.69 |
| 126 | 2036-06 | 1697.26 | 258.70 | 1438.56 | 117962.13 |
| 127 | 2036-07 | 1694.15 | 255.58 | 1438.56 | 116523.57 |
| 128 | 2036-08 | 1691.03 | 252.47 | 1438.56 | 115085.00 |
| 129 | 2036-09 | 1687.91 | 249.35 | 1438.56 | 113646.44 |
| 130 | 2036-10 | 1684.80 | 246.23 | 1438.56 | 112207.88 |
| 131 | 2036-11 | 1681.68 | 243.12 | 1438.56 | 110769.32 |
| 132 | 2036-12 | 1678.56 | 240.00 | 1438.56 | 109330.75 |
| 133 | 2037-01 | 1675.45 | 236.88 | 1438.56 | 107892.19 |
| 134 | 2037-02 | 1672.33 | 233.77 | 1438.56 | 106453.63 |
| 135 | 2037-03 | 1669.21 | 230.65 | 1438.56 | 105015.07 |
| 136 | 2037-04 | 1666.10 | 227.53 | 1438.56 | 103576.50 |
| 137 | 2037-05 | 1662.98 | 224.42 | 1438.56 | 102137.94 |
| 138 | 2037-06 | 1659.86 | 221.30 | 1438.56 | 100699.38 |
| 139 | 2037-07 | 1656.74 | 218.18 | 1438.56 | 99260.82 |
| 140 | 2037-08 | 1653.63 | 215.07 | 1438.56 | 97822.25 |
| 141 | 2037-09 | 1650.51 | 211.95 | 1438.56 | 96383.69 |
| 142 | 2037-10 | 1647.39 | 208.83 | 1438.56 | 94945.13 |
| 143 | 2037-11 | 1644.28 | 205.71 | 1438.56 | 93506.57 |
| 144 | 2037-12 | 1641.16 | 202.60 | 1438.56 | 92068.00 |
| 145 | 2038-01 | 1638.04 | 199.48 | 1438.56 | 90629.44 |
| 146 | 2038-02 | 1634.93 | 196.36 | 1438.56 | 89190.88 |
| 147 | 2038-03 | 1631.81 | 193.25 | 1438.56 | 87752.32 |
| 148 | 2038-04 | 1628.69 | 190.13 | 1438.56 | 86313.75 |
| 149 | 2038-05 | 1625.58 | 187.01 | 1438.56 | 84875.19 |
| 150 | 2038-06 | 1622.46 | 183.90 | 1438.56 | 83436.63 |
| 151 | 2038-07 | 1619.34 | 180.78 | 1438.56 | 81998.07 |
| 152 | 2038-08 | 1616.23 | 177.66 | 1438.56 | 80559.50 |
| 153 | 2038-09 | 1613.11 | 174.55 | 1438.56 | 79120.94 |
| 154 | 2038-10 | 1609.99 | 171.43 | 1438.56 | 77682.38 |
| 155 | 2038-11 | 1606.87 | 168.31 | 1438.56 | 76243.82 |
| 156 | 2038-12 | 1603.76 | 165.19 | 1438.56 | 74805.25 |
| 157 | 2039-01 | 1600.64 | 162.08 | 1438.56 | 73366.69 |
| 158 | 2039-02 | 1597.52 | 158.96 | 1438.56 | 71928.13 |
| 159 | 2039-03 | 1594.41 | 155.84 | 1438.56 | 70489.56 |
| 160 | 2039-04 | 1591.29 | 152.73 | 1438.56 | 69051.00 |
| 161 | 2039-05 | 1588.17 | 149.61 | 1438.56 | 67612.44 |
| 162 | 2039-06 | 1585.06 | 146.49 | 1438.56 | 66173.88 |
| 163 | 2039-07 | 1581.94 | 143.38 | 1438.56 | 64735.31 |
| 164 | 2039-08 | 1578.82 | 140.26 | 1438.56 | 63296.75 |
| 165 | 2039-09 | 1575.71 | 137.14 | 1438.56 | 61858.19 |
| 166 | 2039-10 | 1572.59 | 134.03 | 1438.56 | 60419.63 |
| 167 | 2039-11 | 1569.47 | 130.91 | 1438.56 | 58981.06 |
| 168 | 2039-12 | 1566.35 | 127.79 | 1438.56 | 57542.50 |
| 169 | 2040-01 | 1563.24 | 124.68 | 1438.56 | 56103.94 |
| 170 | 2040-02 | 1560.12 | 121.56 | 1438.56 | 54665.38 |
| 171 | 2040-03 | 1557.00 | 118.44 | 1438.56 | 53226.81 |
| 172 | 2040-04 | 1553.89 | 115.32 | 1438.56 | 51788.25 |
| 173 | 2040-05 | 1550.77 | 112.21 | 1438.56 | 50349.69 |
| 174 | 2040-06 | 1547.65 | 109.09 | 1438.56 | 48911.13 |
| 175 | 2040-07 | 1544.54 | 105.97 | 1438.56 | 47472.56 |
| 176 | 2040-08 | 1541.42 | 102.86 | 1438.56 | 46034.00 |
| 177 | 2040-09 | 1538.30 | 99.74 | 1438.56 | 44595.44 |
| 178 | 2040-10 | 1535.19 | 96.62 | 1438.56 | 43156.88 |
| 179 | 2040-11 | 1532.07 | 93.51 | 1438.56 | 41718.31 |
| 180 | 2040-12 | 1528.95 | 90.39 | 1438.56 | 40279.75 |
| 181 | 2041-01 | 1525.84 | 87.27 | 1438.56 | 38841.19 |
| 182 | 2041-02 | 1522.72 | 84.16 | 1438.56 | 37402.63 |
| 183 | 2041-03 | 1519.60 | 81.04 | 1438.56 | 35964.06 |
| 184 | 2041-04 | 1516.48 | 77.92 | 1438.56 | 34525.50 |
| 185 | 2041-05 | 1513.37 | 74.81 | 1438.56 | 33086.94 |
| 186 | 2041-06 | 1510.25 | 71.69 | 1438.56 | 31648.38 |
| 187 | 2041-07 | 1507.13 | 68.57 | 1438.56 | 30209.81 |
| 188 | 2041-08 | 1504.02 | 65.45 | 1438.56 | 28771.25 |
| 189 | 2041-09 | 1500.90 | 62.34 | 1438.56 | 27332.69 |
| 190 | 2041-10 | 1497.78 | 59.22 | 1438.56 | 25894.13 |
| 191 | 2041-11 | 1494.67 | 56.10 | 1438.56 | 24455.56 |
| 192 | 2041-12 | 1491.55 | 52.99 | 1438.56 | 23017.00 |
| 193 | 2042-01 | 1488.43 | 49.87 | 1438.56 | 21578.44 |
| 194 | 2042-02 | 1485.32 | 46.75 | 1438.56 | 20139.88 |
| 195 | 2042-03 | 1482.20 | 43.64 | 1438.56 | 18701.31 |
| 196 | 2042-04 | 1479.08 | 40.52 | 1438.56 | 17262.75 |
| 197 | 2042-05 | 1475.97 | 37.40 | 1438.56 | 15824.19 |
| 198 | 2042-06 | 1472.85 | 34.29 | 1438.56 | 14385.63 |
| 199 | 2042-07 | 1469.73 | 31.17 | 1438.56 | 12947.06 |
| 200 | 2042-08 | 1466.61 | 28.05 | 1438.56 | 11508.50 |
| 201 | 2042-09 | 1463.50 | 24.94 | 1438.56 | 10069.94 |
| 202 | 2042-10 | 1460.38 | 21.82 | 1438.56 | 8631.38 |
| 203 | 2042-11 | 1457.26 | 18.70 | 1438.56 | 7192.81 |
| 204 | 2042-12 | 1454.15 | 15.58 | 1438.56 | 5754.25 |
| 205 | 2043-01 | 1451.03 | 12.47 | 1438.56 | 4315.69 |
| 206 | 2043-02 | 1447.91 | 9.35 | 1438.56 | 2877.13 |
| 207 | 2043-03 | 1444.80 | 6.23 | 1438.56 | 1438.56 |
| 208 | 2043-04 | 1441.68 | 3.12 | 1438.56 | 0.00 |