贷款9.73万（公积金贷款）房贷，还款16年5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：9.73万
还款月数：16年5个月
每月还款：607.39元
利息总额：2.23万
本息合计：11.97万
| 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 | 607.39 | 210.84 | 396.55 | 96915.15 |
| 2 | 2026-02 | 607.39 | 209.98 | 397.41 | 96517.74 |
| 3 | 2026-03 | 607.39 | 209.12 | 398.27 | 96119.47 |
| 4 | 2026-04 | 607.39 | 208.26 | 399.13 | 95720.33 |
| 5 | 2026-05 | 607.39 | 207.39 | 400.00 | 95320.34 |
| 6 | 2026-06 | 607.39 | 206.53 | 400.87 | 94919.47 |
| 7 | 2026-07 | 607.39 | 205.66 | 401.73 | 94517.74 |
| 8 | 2026-08 | 607.39 | 204.79 | 402.60 | 94115.13 |
| 9 | 2026-09 | 607.39 | 203.92 | 403.48 | 93711.66 |
| 10 | 2026-10 | 607.39 | 203.04 | 404.35 | 93307.30 |
| 11 | 2026-11 | 607.39 | 202.17 | 405.23 | 92902.08 |
| 12 | 2026-12 | 607.39 | 201.29 | 406.10 | 92495.97 |
| 13 | 2027-01 | 607.39 | 200.41 | 406.98 | 92088.99 |
| 14 | 2027-02 | 607.39 | 199.53 | 407.87 | 91681.12 |
| 15 | 2027-03 | 607.39 | 198.64 | 408.75 | 91272.37 |
| 16 | 2027-04 | 607.39 | 197.76 | 409.64 | 90862.73 |
| 17 | 2027-05 | 607.39 | 196.87 | 410.52 | 90452.21 |
| 18 | 2027-06 | 607.39 | 195.98 | 411.41 | 90040.80 |
| 19 | 2027-07 | 607.39 | 195.09 | 412.30 | 89628.49 |
| 20 | 2027-08 | 607.39 | 194.20 | 413.20 | 89215.30 |
| 21 | 2027-09 | 607.39 | 193.30 | 414.09 | 88801.20 |
| 22 | 2027-10 | 607.39 | 192.40 | 414.99 | 88386.21 |
| 23 | 2027-11 | 607.39 | 191.50 | 415.89 | 87970.32 |
| 24 | 2027-12 | 607.39 | 190.60 | 416.79 | 87553.53 |
| 25 | 2028-01 | 607.39 | 189.70 | 417.69 | 87135.84 |
| 26 | 2028-02 | 607.39 | 188.79 | 418.60 | 86717.24 |
| 27 | 2028-03 | 607.39 | 187.89 | 419.51 | 86297.74 |
| 28 | 2028-04 | 607.39 | 186.98 | 420.41 | 85877.32 |
| 29 | 2028-05 | 607.39 | 186.07 | 421.33 | 85456.00 |
| 30 | 2028-06 | 607.39 | 185.15 | 422.24 | 85033.76 |
| 31 | 2028-07 | 607.39 | 184.24 | 423.15 | 84610.60 |
| 32 | 2028-08 | 607.39 | 183.32 | 424.07 | 84186.54 |
| 33 | 2028-09 | 607.39 | 182.40 | 424.99 | 83761.55 |
| 34 | 2028-10 | 607.39 | 181.48 | 425.91 | 83335.64 |
| 35 | 2028-11 | 607.39 | 180.56 | 426.83 | 82908.80 |
| 36 | 2028-12 | 607.39 | 179.64 | 427.76 | 82481.05 |
| 37 | 2029-01 | 607.39 | 178.71 | 428.68 | 82052.36 |
| 38 | 2029-02 | 607.39 | 177.78 | 429.61 | 81622.75 |
| 39 | 2029-03 | 607.39 | 176.85 | 430.54 | 81192.21 |
| 40 | 2029-04 | 607.39 | 175.92 | 431.48 | 80760.73 |
| 41 | 2029-05 | 607.39 | 174.98 | 432.41 | 80328.32 |
| 42 | 2029-06 | 607.39 | 174.04 | 433.35 | 79894.97 |
| 43 | 2029-07 | 607.39 | 173.11 | 434.29 | 79460.69 |
| 44 | 2029-08 | 607.39 | 172.16 | 435.23 | 79025.46 |
| 45 | 2029-09 | 607.39 | 171.22 | 436.17 | 78589.29 |
| 46 | 2029-10 | 607.39 | 170.28 | 437.12 | 78152.17 |
| 47 | 2029-11 | 607.39 | 169.33 | 438.06 | 77714.11 |
| 48 | 2029-12 | 607.39 | 168.38 | 439.01 | 77275.09 |
| 49 | 2030-01 | 607.39 | 167.43 | 439.96 | 76835.13 |
| 50 | 2030-02 | 607.39 | 166.48 | 440.92 | 76394.21 |
| 51 | 2030-03 | 607.39 | 165.52 | 441.87 | 75952.34 |
| 52 | 2030-04 | 607.39 | 164.56 | 442.83 | 75509.51 |
| 53 | 2030-05 | 607.39 | 163.60 | 443.79 | 75065.72 |
| 54 | 2030-06 | 607.39 | 162.64 | 444.75 | 74620.97 |
| 55 | 2030-07 | 607.39 | 161.68 | 445.71 | 74175.26 |
| 56 | 2030-08 | 607.39 | 160.71 | 446.68 | 73728.58 |
| 57 | 2030-09 | 607.39 | 159.75 | 447.65 | 73280.93 |
| 58 | 2030-10 | 607.39 | 158.78 | 448.62 | 72832.32 |
| 59 | 2030-11 | 607.39 | 157.80 | 449.59 | 72382.73 |
| 60 | 2030-12 | 607.39 | 156.83 | 450.56 | 71932.16 |
| 61 | 2031-01 | 607.39 | 155.85 | 451.54 | 71480.62 |
| 62 | 2031-02 | 607.39 | 154.87 | 452.52 | 71028.10 |
| 63 | 2031-03 | 607.39 | 153.89 | 453.50 | 70574.61 |
| 64 | 2031-04 | 607.39 | 152.91 | 454.48 | 70120.12 |
| 65 | 2031-05 | 607.39 | 151.93 | 455.47 | 69664.66 |
| 66 | 2031-06 | 607.39 | 150.94 | 456.45 | 69208.21 |
| 67 | 2031-07 | 607.39 | 149.95 | 457.44 | 68750.76 |
| 68 | 2031-08 | 607.39 | 148.96 | 458.43 | 68292.33 |
| 69 | 2031-09 | 607.39 | 147.97 | 459.43 | 67832.91 |
| 70 | 2031-10 | 607.39 | 146.97 | 460.42 | 67372.48 |
| 71 | 2031-11 | 607.39 | 145.97 | 461.42 | 66911.07 |
| 72 | 2031-12 | 607.39 | 144.97 | 462.42 | 66448.65 |
| 73 | 2032-01 | 607.39 | 143.97 | 463.42 | 65985.23 |
| 74 | 2032-02 | 607.39 | 142.97 | 464.42 | 65520.80 |
| 75 | 2032-03 | 607.39 | 141.96 | 465.43 | 65055.37 |
| 76 | 2032-04 | 607.39 | 140.95 | 466.44 | 64588.93 |
| 77 | 2032-05 | 607.39 | 139.94 | 467.45 | 64121.48 |
| 78 | 2032-06 | 607.39 | 138.93 | 468.46 | 63653.02 |
| 79 | 2032-07 | 607.39 | 137.91 | 469.48 | 63183.54 |
| 80 | 2032-08 | 607.39 | 136.90 | 470.50 | 62713.04 |
| 81 | 2032-09 | 607.39 | 135.88 | 471.51 | 62241.53 |
| 82 | 2032-10 | 607.39 | 134.86 | 472.54 | 61768.99 |
| 83 | 2032-11 | 607.39 | 133.83 | 473.56 | 61295.43 |
| 84 | 2032-12 | 607.39 | 132.81 | 474.59 | 60820.85 |
| 85 | 2033-01 | 607.39 | 131.78 | 475.61 | 60345.23 |
| 86 | 2033-02 | 607.39 | 130.75 | 476.64 | 59868.59 |
| 87 | 2033-03 | 607.39 | 129.72 | 477.68 | 59390.91 |
| 88 | 2033-04 | 607.39 | 128.68 | 478.71 | 58912.20 |
| 89 | 2033-05 | 607.39 | 127.64 | 479.75 | 58432.45 |
| 90 | 2033-06 | 607.39 | 126.60 | 480.79 | 57951.66 |
| 91 | 2033-07 | 607.39 | 125.56 | 481.83 | 57469.83 |
| 92 | 2033-08 | 607.39 | 124.52 | 482.87 | 56986.95 |
| 93 | 2033-09 | 607.39 | 123.47 | 483.92 | 56503.03 |
| 94 | 2033-10 | 607.39 | 122.42 | 484.97 | 56018.06 |
| 95 | 2033-11 | 607.39 | 121.37 | 486.02 | 55532.04 |
| 96 | 2033-12 | 607.39 | 120.32 | 487.07 | 55044.97 |
| 97 | 2034-01 | 607.39 | 119.26 | 488.13 | 54556.84 |
| 98 | 2034-02 | 607.39 | 118.21 | 489.19 | 54067.65 |
| 99 | 2034-03 | 607.39 | 117.15 | 490.25 | 53577.41 |
| 100 | 2034-04 | 607.39 | 116.08 | 491.31 | 53086.10 |
| 101 | 2034-05 | 607.39 | 115.02 | 492.37 | 52593.73 |
| 102 | 2034-06 | 607.39 | 113.95 | 493.44 | 52100.29 |
| 103 | 2034-07 | 607.39 | 112.88 | 494.51 | 51605.78 |
| 104 | 2034-08 | 607.39 | 111.81 | 495.58 | 51110.20 |
| 105 | 2034-09 | 607.39 | 110.74 | 496.65 | 50613.54 |
| 106 | 2034-10 | 607.39 | 109.66 | 497.73 | 50115.81 |
| 107 | 2034-11 | 607.39 | 108.58 | 498.81 | 49617.01 |
| 108 | 2034-12 | 607.39 | 107.50 | 499.89 | 49117.12 |
| 109 | 2035-01 | 607.39 | 106.42 | 500.97 | 48616.14 |
| 110 | 2035-02 | 607.39 | 105.33 | 502.06 | 48114.09 |
| 111 | 2035-03 | 607.39 | 104.25 | 503.15 | 47610.94 |
| 112 | 2035-04 | 607.39 | 103.16 | 504.24 | 47106.71 |
| 113 | 2035-05 | 607.39 | 102.06 | 505.33 | 46601.38 |
| 114 | 2035-06 | 607.39 | 100.97 | 506.42 | 46094.95 |
| 115 | 2035-07 | 607.39 | 99.87 | 507.52 | 45587.43 |
| 116 | 2035-08 | 607.39 | 98.77 | 508.62 | 45078.81 |
| 117 | 2035-09 | 607.39 | 97.67 | 509.72 | 44569.09 |
| 118 | 2035-10 | 607.39 | 96.57 | 510.83 | 44058.26 |
| 119 | 2035-11 | 607.39 | 95.46 | 511.93 | 43546.33 |
| 120 | 2035-12 | 607.39 | 94.35 | 513.04 | 43033.29 |
| 121 | 2036-01 | 607.39 | 93.24 | 514.15 | 42519.14 |
| 122 | 2036-02 | 607.39 | 92.12 | 515.27 | 42003.87 |
| 123 | 2036-03 | 607.39 | 91.01 | 516.38 | 41487.48 |
| 124 | 2036-04 | 607.39 | 89.89 | 517.50 | 40969.98 |
| 125 | 2036-05 | 607.39 | 88.77 | 518.62 | 40451.36 |
| 126 | 2036-06 | 607.39 | 87.64 | 519.75 | 39931.61 |
| 127 | 2036-07 | 607.39 | 86.52 | 520.87 | 39410.73 |
| 128 | 2036-08 | 607.39 | 85.39 | 522.00 | 38888.73 |
| 129 | 2036-09 | 607.39 | 84.26 | 523.13 | 38365.60 |
| 130 | 2036-10 | 607.39 | 83.13 | 524.27 | 37841.33 |
| 131 | 2036-11 | 607.39 | 81.99 | 525.40 | 37315.93 |
| 132 | 2036-12 | 607.39 | 80.85 | 526.54 | 36789.38 |
| 133 | 2037-01 | 607.39 | 79.71 | 527.68 | 36261.70 |
| 134 | 2037-02 | 607.39 | 78.57 | 528.83 | 35732.88 |
| 135 | 2037-03 | 607.39 | 77.42 | 529.97 | 35202.90 |
| 136 | 2037-04 | 607.39 | 76.27 | 531.12 | 34671.78 |
| 137 | 2037-05 | 607.39 | 75.12 | 532.27 | 34139.51 |
| 138 | 2037-06 | 607.39 | 73.97 | 533.42 | 33606.09 |
| 139 | 2037-07 | 607.39 | 72.81 | 534.58 | 33071.51 |
| 140 | 2037-08 | 607.39 | 71.65 | 535.74 | 32535.77 |
| 141 | 2037-09 | 607.39 | 70.49 | 536.90 | 31998.87 |
| 142 | 2037-10 | 607.39 | 69.33 | 538.06 | 31460.81 |
| 143 | 2037-11 | 607.39 | 68.17 | 539.23 | 30921.58 |
| 144 | 2037-12 | 607.39 | 67.00 | 540.40 | 30381.19 |
| 145 | 2038-01 | 607.39 | 65.83 | 541.57 | 29839.62 |
| 146 | 2038-02 | 607.39 | 64.65 | 542.74 | 29296.88 |
| 147 | 2038-03 | 607.39 | 63.48 | 543.92 | 28752.96 |
| 148 | 2038-04 | 607.39 | 62.30 | 545.09 | 28207.87 |
| 149 | 2038-05 | 607.39 | 61.12 | 546.28 | 27661.59 |
| 150 | 2038-06 | 607.39 | 59.93 | 547.46 | 27114.13 |
| 151 | 2038-07 | 607.39 | 58.75 | 548.65 | 26565.49 |
| 152 | 2038-08 | 607.39 | 57.56 | 549.83 | 26015.66 |
| 153 | 2038-09 | 607.39 | 56.37 | 551.03 | 25464.63 |
| 154 | 2038-10 | 607.39 | 55.17 | 552.22 | 24912.41 |
| 155 | 2038-11 | 607.39 | 53.98 | 553.42 | 24358.99 |
| 156 | 2038-12 | 607.39 | 52.78 | 554.61 | 23804.38 |
| 157 | 2039-01 | 607.39 | 51.58 | 555.82 | 23248.56 |
| 158 | 2039-02 | 607.39 | 50.37 | 557.02 | 22691.54 |
| 159 | 2039-03 | 607.39 | 49.17 | 558.23 | 22133.31 |
| 160 | 2039-04 | 607.39 | 47.96 | 559.44 | 21573.88 |
| 161 | 2039-05 | 607.39 | 46.74 | 560.65 | 21013.23 |
| 162 | 2039-06 | 607.39 | 45.53 | 561.86 | 20451.36 |
| 163 | 2039-07 | 607.39 | 44.31 | 563.08 | 19888.28 |
| 164 | 2039-08 | 607.39 | 43.09 | 564.30 | 19323.98 |
| 165 | 2039-09 | 607.39 | 41.87 | 565.52 | 18758.46 |
| 166 | 2039-10 | 607.39 | 40.64 | 566.75 | 18191.71 |
| 167 | 2039-11 | 607.39 | 39.42 | 567.98 | 17623.73 |
| 168 | 2039-12 | 607.39 | 38.18 | 569.21 | 17054.52 |
| 169 | 2040-01 | 607.39 | 36.95 | 570.44 | 16484.08 |
| 170 | 2040-02 | 607.39 | 35.72 | 571.68 | 15912.40 |
| 171 | 2040-03 | 607.39 | 34.48 | 572.92 | 15339.49 |
| 172 | 2040-04 | 607.39 | 33.24 | 574.16 | 14765.33 |
| 173 | 2040-05 | 607.39 | 31.99 | 575.40 | 14189.93 |
| 174 | 2040-06 | 607.39 | 30.74 | 576.65 | 13613.28 |
| 175 | 2040-07 | 607.39 | 29.50 | 577.90 | 13035.38 |
| 176 | 2040-08 | 607.39 | 28.24 | 579.15 | 12456.23 |
| 177 | 2040-09 | 607.39 | 26.99 | 580.40 | 11875.83 |
| 178 | 2040-10 | 607.39 | 25.73 | 581.66 | 11294.17 |
| 179 | 2040-11 | 607.39 | 24.47 | 582.92 | 10711.25 |
| 180 | 2040-12 | 607.39 | 23.21 | 584.19 | 10127.06 |
| 181 | 2041-01 | 607.39 | 21.94 | 585.45 | 9541.61 |
| 182 | 2041-02 | 607.39 | 20.67 | 586.72 | 8954.89 |
| 183 | 2041-03 | 607.39 | 19.40 | 587.99 | 8366.90 |
| 184 | 2041-04 | 607.39 | 18.13 | 589.26 | 7777.63 |
| 185 | 2041-05 | 607.39 | 16.85 | 590.54 | 7187.09 |
| 186 | 2041-06 | 607.39 | 15.57 | 591.82 | 6595.27 |
| 187 | 2041-07 | 607.39 | 14.29 | 593.10 | 6002.17 |
| 188 | 2041-08 | 607.39 | 13.00 | 594.39 | 5407.78 |
| 189 | 2041-09 | 607.39 | 11.72 | 595.68 | 4812.11 |
| 190 | 2041-10 | 607.39 | 10.43 | 596.97 | 4215.14 |
| 191 | 2041-11 | 607.39 | 9.13 | 598.26 | 3616.88 |
| 192 | 2041-12 | 607.39 | 7.84 | 599.56 | 3017.32 |
| 193 | 2042-01 | 607.39 | 6.54 | 600.86 | 2416.47 |
| 194 | 2042-02 | 607.39 | 5.24 | 602.16 | 1814.31 |
| 195 | 2042-03 | 607.39 | 3.93 | 603.46 | 1210.85 |
| 196 | 2042-04 | 607.39 | 2.62 | 604.77 | 606.08 |
| 197 | 2042-05 | 607.39 | 1.31 | 606.08 | 0.00 |
等额本金还款方式：
贷款总额：9.73万
还款月数：16年5个月
首月还款：704.81元
每月递减：1.07元
利息总额：2.09万
本息合计：11.82万
节省利息：1471.32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 | 704.81 | 210.84 | 493.97 | 96817.73 |
| 2 | 2026-02 | 703.74 | 209.77 | 493.97 | 96323.76 |
| 3 | 2026-03 | 702.67 | 208.70 | 493.97 | 95829.80 |
| 4 | 2026-04 | 701.60 | 207.63 | 493.97 | 95335.83 |
| 5 | 2026-05 | 700.53 | 206.56 | 493.97 | 94841.86 |
| 6 | 2026-06 | 699.46 | 205.49 | 493.97 | 94347.89 |
| 7 | 2026-07 | 698.39 | 204.42 | 493.97 | 93853.92 |
| 8 | 2026-08 | 697.32 | 203.35 | 493.97 | 93359.96 |
| 9 | 2026-09 | 696.25 | 202.28 | 493.97 | 92865.99 |
| 10 | 2026-10 | 695.18 | 201.21 | 493.97 | 92372.02 |
| 11 | 2026-11 | 694.11 | 200.14 | 493.97 | 91878.05 |
| 12 | 2026-12 | 693.04 | 199.07 | 493.97 | 91384.08 |
| 13 | 2027-01 | 691.97 | 198.00 | 493.97 | 90890.12 |
| 14 | 2027-02 | 690.90 | 196.93 | 493.97 | 90396.15 |
| 15 | 2027-03 | 689.83 | 195.86 | 493.97 | 89902.18 |
| 16 | 2027-04 | 688.76 | 194.79 | 493.97 | 89408.21 |
| 17 | 2027-05 | 687.69 | 193.72 | 493.97 | 88914.24 |
| 18 | 2027-06 | 686.62 | 192.65 | 493.97 | 88420.28 |
| 19 | 2027-07 | 685.55 | 191.58 | 493.97 | 87926.31 |
| 20 | 2027-08 | 684.48 | 190.51 | 493.97 | 87432.34 |
| 21 | 2027-09 | 683.40 | 189.44 | 493.97 | 86938.37 |
| 22 | 2027-10 | 682.33 | 188.37 | 493.97 | 86444.40 |
| 23 | 2027-11 | 681.26 | 187.30 | 493.97 | 85950.44 |
| 24 | 2027-12 | 680.19 | 186.23 | 493.97 | 85456.47 |
| 25 | 2028-01 | 679.12 | 185.16 | 493.97 | 84962.50 |
| 26 | 2028-02 | 678.05 | 184.09 | 493.97 | 84468.53 |
| 27 | 2028-03 | 676.98 | 183.02 | 493.97 | 83974.56 |
| 28 | 2028-04 | 675.91 | 181.94 | 493.97 | 83480.60 |
| 29 | 2028-05 | 674.84 | 180.87 | 493.97 | 82986.63 |
| 30 | 2028-06 | 673.77 | 179.80 | 493.97 | 82492.66 |
| 31 | 2028-07 | 672.70 | 178.73 | 493.97 | 81998.69 |
| 32 | 2028-08 | 671.63 | 177.66 | 493.97 | 81504.72 |
| 33 | 2028-09 | 670.56 | 176.59 | 493.97 | 81010.76 |
| 34 | 2028-10 | 669.49 | 175.52 | 493.97 | 80516.79 |
| 35 | 2028-11 | 668.42 | 174.45 | 493.97 | 80022.82 |
| 36 | 2028-12 | 667.35 | 173.38 | 493.97 | 79528.85 |
| 37 | 2029-01 | 666.28 | 172.31 | 493.97 | 79034.88 |
| 38 | 2029-02 | 665.21 | 171.24 | 493.97 | 78540.92 |
| 39 | 2029-03 | 664.14 | 170.17 | 493.97 | 78046.95 |
| 40 | 2029-04 | 663.07 | 169.10 | 493.97 | 77552.98 |
| 41 | 2029-05 | 662.00 | 168.03 | 493.97 | 77059.01 |
| 42 | 2029-06 | 660.93 | 166.96 | 493.97 | 76565.04 |
| 43 | 2029-07 | 659.86 | 165.89 | 493.97 | 76071.08 |
| 44 | 2029-08 | 658.79 | 164.82 | 493.97 | 75577.11 |
| 45 | 2029-09 | 657.72 | 163.75 | 493.97 | 75083.14 |
| 46 | 2029-10 | 656.65 | 162.68 | 493.97 | 74589.17 |
| 47 | 2029-11 | 655.58 | 161.61 | 493.97 | 74095.20 |
| 48 | 2029-12 | 654.51 | 160.54 | 493.97 | 73601.24 |
| 49 | 2030-01 | 653.44 | 159.47 | 493.97 | 73107.27 |
| 50 | 2030-02 | 652.37 | 158.40 | 493.97 | 72613.30 |
| 51 | 2030-03 | 651.30 | 157.33 | 493.97 | 72119.33 |
| 52 | 2030-04 | 650.23 | 156.26 | 493.97 | 71625.36 |
| 53 | 2030-05 | 649.16 | 155.19 | 493.97 | 71131.39 |
| 54 | 2030-06 | 648.09 | 154.12 | 493.97 | 70637.43 |
| 55 | 2030-07 | 647.02 | 153.05 | 493.97 | 70143.46 |
| 56 | 2030-08 | 645.95 | 151.98 | 493.97 | 69649.49 |
| 57 | 2030-09 | 644.88 | 150.91 | 493.97 | 69155.52 |
| 58 | 2030-10 | 643.80 | 149.84 | 493.97 | 68661.55 |
| 59 | 2030-11 | 642.73 | 148.77 | 493.97 | 68167.59 |
| 60 | 2030-12 | 641.66 | 147.70 | 493.97 | 67673.62 |
| 61 | 2031-01 | 640.59 | 146.63 | 493.97 | 67179.65 |
| 62 | 2031-02 | 639.52 | 145.56 | 493.97 | 66685.68 |
| 63 | 2031-03 | 638.45 | 144.49 | 493.97 | 66191.71 |
| 64 | 2031-04 | 637.38 | 143.42 | 493.97 | 65697.75 |
| 65 | 2031-05 | 636.31 | 142.35 | 493.97 | 65203.78 |
| 66 | 2031-06 | 635.24 | 141.27 | 493.97 | 64709.81 |
| 67 | 2031-07 | 634.17 | 140.20 | 493.97 | 64215.84 |
| 68 | 2031-08 | 633.10 | 139.13 | 493.97 | 63721.87 |
| 69 | 2031-09 | 632.03 | 138.06 | 493.97 | 63227.91 |
| 70 | 2031-10 | 630.96 | 136.99 | 493.97 | 62733.94 |
| 71 | 2031-11 | 629.89 | 135.92 | 493.97 | 62239.97 |
| 72 | 2031-12 | 628.82 | 134.85 | 493.97 | 61746.00 |
| 73 | 2032-01 | 627.75 | 133.78 | 493.97 | 61252.03 |
| 74 | 2032-02 | 626.68 | 132.71 | 493.97 | 60758.07 |
| 75 | 2032-03 | 625.61 | 131.64 | 493.97 | 60264.10 |
| 76 | 2032-04 | 624.54 | 130.57 | 493.97 | 59770.13 |
| 77 | 2032-05 | 623.47 | 129.50 | 493.97 | 59276.16 |
| 78 | 2032-06 | 622.40 | 128.43 | 493.97 | 58782.19 |
| 79 | 2032-07 | 621.33 | 127.36 | 493.97 | 58288.23 |
| 80 | 2032-08 | 620.26 | 126.29 | 493.97 | 57794.26 |
| 81 | 2032-09 | 619.19 | 125.22 | 493.97 | 57300.29 |
| 82 | 2032-10 | 618.12 | 124.15 | 493.97 | 56806.32 |
| 83 | 2032-11 | 617.05 | 123.08 | 493.97 | 56312.35 |
| 84 | 2032-12 | 615.98 | 122.01 | 493.97 | 55818.39 |
| 85 | 2033-01 | 614.91 | 120.94 | 493.97 | 55324.42 |
| 86 | 2033-02 | 613.84 | 119.87 | 493.97 | 54830.45 |
| 87 | 2033-03 | 612.77 | 118.80 | 493.97 | 54336.48 |
| 88 | 2033-04 | 611.70 | 117.73 | 493.97 | 53842.51 |
| 89 | 2033-05 | 610.63 | 116.66 | 493.97 | 53348.55 |
| 90 | 2033-06 | 609.56 | 115.59 | 493.97 | 52854.58 |
| 91 | 2033-07 | 608.49 | 114.52 | 493.97 | 52360.61 |
| 92 | 2033-08 | 607.42 | 113.45 | 493.97 | 51866.64 |
| 93 | 2033-09 | 606.35 | 112.38 | 493.97 | 51372.67 |
| 94 | 2033-10 | 605.28 | 111.31 | 493.97 | 50878.71 |
| 95 | 2033-11 | 604.21 | 110.24 | 493.97 | 50384.74 |
| 96 | 2033-12 | 603.13 | 109.17 | 493.97 | 49890.77 |
| 97 | 2034-01 | 602.06 | 108.10 | 493.97 | 49396.80 |
| 98 | 2034-02 | 600.99 | 107.03 | 493.97 | 48902.83 |
| 99 | 2034-03 | 599.92 | 105.96 | 493.97 | 48408.87 |
| 100 | 2034-04 | 598.85 | 104.89 | 493.97 | 47914.90 |
| 101 | 2034-05 | 597.78 | 103.82 | 493.97 | 47420.93 |
| 102 | 2034-06 | 596.71 | 102.75 | 493.97 | 46926.96 |
| 103 | 2034-07 | 595.64 | 101.68 | 493.97 | 46432.99 |
| 104 | 2034-08 | 594.57 | 100.60 | 493.97 | 45939.03 |
| 105 | 2034-09 | 593.50 | 99.53 | 493.97 | 45445.06 |
| 106 | 2034-10 | 592.43 | 98.46 | 493.97 | 44951.09 |
| 107 | 2034-11 | 591.36 | 97.39 | 493.97 | 44457.12 |
| 108 | 2034-12 | 590.29 | 96.32 | 493.97 | 43963.15 |
| 109 | 2035-01 | 589.22 | 95.25 | 493.97 | 43469.19 |
| 110 | 2035-02 | 588.15 | 94.18 | 493.97 | 42975.22 |
| 111 | 2035-03 | 587.08 | 93.11 | 493.97 | 42481.25 |
| 112 | 2035-04 | 586.01 | 92.04 | 493.97 | 41987.28 |
| 113 | 2035-05 | 584.94 | 90.97 | 493.97 | 41493.31 |
| 114 | 2035-06 | 583.87 | 89.90 | 493.97 | 40999.35 |
| 115 | 2035-07 | 582.80 | 88.83 | 493.97 | 40505.38 |
| 116 | 2035-08 | 581.73 | 87.76 | 493.97 | 40011.41 |
| 117 | 2035-09 | 580.66 | 86.69 | 493.97 | 39517.44 |
| 118 | 2035-10 | 579.59 | 85.62 | 493.97 | 39023.47 |
| 119 | 2035-11 | 578.52 | 84.55 | 493.97 | 38529.51 |
| 120 | 2035-12 | 577.45 | 83.48 | 493.97 | 38035.54 |
| 121 | 2036-01 | 576.38 | 82.41 | 493.97 | 37541.57 |
| 122 | 2036-02 | 575.31 | 81.34 | 493.97 | 37047.60 |
| 123 | 2036-03 | 574.24 | 80.27 | 493.97 | 36553.63 |
| 124 | 2036-04 | 573.17 | 79.20 | 493.97 | 36059.67 |
| 125 | 2036-05 | 572.10 | 78.13 | 493.97 | 35565.70 |
| 126 | 2036-06 | 571.03 | 77.06 | 493.97 | 35071.73 |
| 127 | 2036-07 | 569.96 | 75.99 | 493.97 | 34577.76 |
| 128 | 2036-08 | 568.89 | 74.92 | 493.97 | 34083.79 |
| 129 | 2036-09 | 567.82 | 73.85 | 493.97 | 33589.83 |
| 130 | 2036-10 | 566.75 | 72.78 | 493.97 | 33095.86 |
| 131 | 2036-11 | 565.68 | 71.71 | 493.97 | 32601.89 |
| 132 | 2036-12 | 564.61 | 70.64 | 493.97 | 32107.92 |
| 133 | 2037-01 | 563.54 | 69.57 | 493.97 | 31613.95 |
| 134 | 2037-02 | 562.46 | 68.50 | 493.97 | 31119.99 |
| 135 | 2037-03 | 561.39 | 67.43 | 493.97 | 30626.02 |
| 136 | 2037-04 | 560.32 | 66.36 | 493.97 | 30132.05 |
| 137 | 2037-05 | 559.25 | 65.29 | 493.97 | 29638.08 |
| 138 | 2037-06 | 558.18 | 64.22 | 493.97 | 29144.11 |
| 139 | 2037-07 | 557.11 | 63.15 | 493.97 | 28650.15 |
| 140 | 2037-08 | 556.04 | 62.08 | 493.97 | 28156.18 |
| 141 | 2037-09 | 554.97 | 61.01 | 493.97 | 27662.21 |
| 142 | 2037-10 | 553.90 | 59.93 | 493.97 | 27168.24 |
| 143 | 2037-11 | 552.83 | 58.86 | 493.97 | 26674.27 |
| 144 | 2037-12 | 551.76 | 57.79 | 493.97 | 26180.31 |
| 145 | 2038-01 | 550.69 | 56.72 | 493.97 | 25686.34 |
| 146 | 2038-02 | 549.62 | 55.65 | 493.97 | 25192.37 |
| 147 | 2038-03 | 548.55 | 54.58 | 493.97 | 24698.40 |
| 148 | 2038-04 | 547.48 | 53.51 | 493.97 | 24204.43 |
| 149 | 2038-05 | 546.41 | 52.44 | 493.97 | 23710.46 |
| 150 | 2038-06 | 545.34 | 51.37 | 493.97 | 23216.50 |
| 151 | 2038-07 | 544.27 | 50.30 | 493.97 | 22722.53 |
| 152 | 2038-08 | 543.20 | 49.23 | 493.97 | 22228.56 |
| 153 | 2038-09 | 542.13 | 48.16 | 493.97 | 21734.59 |
| 154 | 2038-10 | 541.06 | 47.09 | 493.97 | 21240.62 |
| 155 | 2038-11 | 539.99 | 46.02 | 493.97 | 20746.66 |
| 156 | 2038-12 | 538.92 | 44.95 | 493.97 | 20252.69 |
| 157 | 2039-01 | 537.85 | 43.88 | 493.97 | 19758.72 |
| 158 | 2039-02 | 536.78 | 42.81 | 493.97 | 19264.75 |
| 159 | 2039-03 | 535.71 | 41.74 | 493.97 | 18770.78 |
| 160 | 2039-04 | 534.64 | 40.67 | 493.97 | 18276.82 |
| 161 | 2039-05 | 533.57 | 39.60 | 493.97 | 17782.85 |
| 162 | 2039-06 | 532.50 | 38.53 | 493.97 | 17288.88 |
| 163 | 2039-07 | 531.43 | 37.46 | 493.97 | 16794.91 |
| 164 | 2039-08 | 530.36 | 36.39 | 493.97 | 16300.94 |
| 165 | 2039-09 | 529.29 | 35.32 | 493.97 | 15806.98 |
| 166 | 2039-10 | 528.22 | 34.25 | 493.97 | 15313.01 |
| 167 | 2039-11 | 527.15 | 33.18 | 493.97 | 14819.04 |
| 168 | 2039-12 | 526.08 | 32.11 | 493.97 | 14325.07 |
| 169 | 2040-01 | 525.01 | 31.04 | 493.97 | 13831.10 |
| 170 | 2040-02 | 523.94 | 29.97 | 493.97 | 13337.14 |
| 171 | 2040-03 | 522.87 | 28.90 | 493.97 | 12843.17 |
| 172 | 2040-04 | 521.79 | 27.83 | 493.97 | 12349.20 |
| 173 | 2040-05 | 520.72 | 26.76 | 493.97 | 11855.23 |
| 174 | 2040-06 | 519.65 | 25.69 | 493.97 | 11361.26 |
| 175 | 2040-07 | 518.58 | 24.62 | 493.97 | 10867.30 |
| 176 | 2040-08 | 517.51 | 23.55 | 493.97 | 10373.33 |
| 177 | 2040-09 | 516.44 | 22.48 | 493.97 | 9879.36 |
| 178 | 2040-10 | 515.37 | 21.41 | 493.97 | 9385.39 |
| 179 | 2040-11 | 514.30 | 20.34 | 493.97 | 8891.42 |
| 180 | 2040-12 | 513.23 | 19.26 | 493.97 | 8397.46 |
| 181 | 2041-01 | 512.16 | 18.19 | 493.97 | 7903.49 |
| 182 | 2041-02 | 511.09 | 17.12 | 493.97 | 7409.52 |
| 183 | 2041-03 | 510.02 | 16.05 | 493.97 | 6915.55 |
| 184 | 2041-04 | 508.95 | 14.98 | 493.97 | 6421.58 |
| 185 | 2041-05 | 507.88 | 13.91 | 493.97 | 5927.62 |
| 186 | 2041-06 | 506.81 | 12.84 | 493.97 | 5433.65 |
| 187 | 2041-07 | 505.74 | 11.77 | 493.97 | 4939.68 |
| 188 | 2041-08 | 504.67 | 10.70 | 493.97 | 4445.71 |
| 189 | 2041-09 | 503.60 | 9.63 | 493.97 | 3951.74 |
| 190 | 2041-10 | 502.53 | 8.56 | 493.97 | 3457.78 |
| 191 | 2041-11 | 501.46 | 7.49 | 493.97 | 2963.81 |
| 192 | 2041-12 | 500.39 | 6.42 | 493.97 | 2469.84 |
| 193 | 2042-01 | 499.32 | 5.35 | 493.97 | 1975.87 |
| 194 | 2042-02 | 498.25 | 4.28 | 493.97 | 1481.90 |
| 195 | 2042-03 | 497.18 | 3.21 | 493.97 | 987.94 |
| 196 | 2042-04 | 496.11 | 2.14 | 493.97 | 493.97 |
| 197 | 2042-05 | 495.04 | 1.07 | 493.97 | 0.00 |